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

Agree Realty Corporation
Buy, Hold or Sell?

Let's analyze Agree Realty Corporation together

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

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

Get notifications about Agree Realty Corporation

I send you an email if I find something interesting about Agree Realty Corporation.

1. Quick Overview

1.1. Quick analysis of Agree Realty Corporation (30 sec.)










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

How much money do you get?

How much money do you get?
$2.83
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$48.76
Expected worth in 1 year
$49.21
How sure are you?
100.0%

+ What do you gain per year?

Total Gains per Share
$3.28
Return On Investment
4.3%

For what price can you sell your share?

Current Price per Share
$75.50
Expected price per share
$70.90 - $
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Agree Realty Corporation (5 min.)




Live pricePrice per Share (EOD)
$75.50
Intrinsic Value Per Share
$30.12 - $67.90
Total Value Per Share
$78.88 - $116.66

2.2. Growth of Agree Realty Corporation (5 min.)




Is Agree Realty Corporation growing?

Current yearPrevious yearGrowGrow %
How rich?$5.2b$4.9b$296.4m5.7%

How much money is Agree Realty Corporation making?

Current yearPrevious yearGrowGrow %
Making money$47.4m$32m$15.3m32.4%
Net Profit Margin31.6%24.6%--

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

2.3. Financial Health of Agree Realty Corporation (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 Agree Realty Corporation?

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

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

Speculation

The Price per Share of Agree Realty Corporation is $75.50. 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 Agree Realty Corporation.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

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

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is $48.76. Based on the TTM, the Book Value Change Per Share is $0.11 per quarter. Based on the YOY, the Book Value Change Per Share is $1.60 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 $0.71 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Agree Realty Corporation.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps0.410.5%0.440.6%0.360.5%0.320.4%0.220.3%
Usd Book Value Change Per Share1.211.6%0.110.2%1.602.1%1.752.3%1.151.5%
Usd Dividend Per Share0.710.9%0.710.9%0.630.8%0.500.7%0.310.4%
Usd Total Gains Per Share1.922.5%0.821.1%2.243.0%2.253.0%1.471.9%
Usd Price Per Share75.33-64.34-65.04-66.35-57.00-
Price to Earnings Ratio46.08-37.14-44.91-56.84-79.96-
Price-to-Total Gains Ratio39.16-120.93-32.57-50.65-116.35-
Price to Book Ratio1.54-1.34-1.45-2.18-4.68-
Price-to-Total Gains Ratio39.16-120.93-32.57-50.65-116.35-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share75.5
Number of shares13
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.710.50
Usd Book Value Change Per Share0.111.75
Usd Total Gains Per Share0.822.25
Gains per Quarter (13 shares)10.6629.24
Gains per Year (13 shares)42.63116.95
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1376332691107
273127652182224
31101811978273341
414724162103364458
518429205129455575
622035248155547692
725741291181638809
829447334207729926
9331533772338201043
10367594202599111160

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%120.01.00.099.2%
Book Value Change Per Share1.03.00.025.0%9.03.00.075.0%17.03.00.085.0%34.06.00.085.0%76.045.00.062.8%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%120.00.01.099.2%
Total Gains per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%119.02.00.098.3%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Agree Realty Corporation compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--1.2120.113+969%1.604-24%1.752-31%1.153+5%
Book Value Per Share--48.76147.976+2%45.246+8%34.902+40%21.124+131%
Current Ratio--0.7410.813-9%0.756-2%1.083-32%1.198-38%
Debt To Asset Ratio--0.3530.345+2%0.313+13%0.338+4%0.376-6%
Debt To Equity Ratio--0.5460.528+3%0.456+20%0.514+6%0.612-11%
Dividend Per Share--0.7120.707+1%0.631+13%0.497+43%0.315+126%
Eps--0.4090.437-7%0.362+13%0.316+29%0.219+87%
Free Cash Flow Per Share--1.2941.000+29%0.890+45%0.699+85%0.437+196%
Free Cash Flow To Equity Per Share--2.1721.693+28%2.926-26%2.872-24%1.960+11%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--67.899--------
Intrinsic Value_10Y_min--30.117--------
Intrinsic Value_1Y_max--4.011--------
Intrinsic Value_1Y_min--1.977--------
Intrinsic Value_3Y_max--14.180--------
Intrinsic Value_3Y_min--6.877--------
Intrinsic Value_5Y_max--26.916--------
Intrinsic Value_5Y_min--12.766--------
Market Cap8198016500.000+0%8179557390.0006985687305.000+17%7062509777.500+16%7204319175.500+14%6189719623.500+32%
Net Profit Margin--0.2880.316-9%0.246+17%0.332-13%0.404-29%
Operating Margin--0.4830.490-1%0.389+24%0.486-1%0.481+0%
Operating Ratio--0.5120.593-14%0.416+23%0.493+4%0.471+9%
Pb Ratio1.548+0%1.5451.340+15%1.446+7%2.184-29%4.685-67%
Pe Ratio46.186+0%46.08237.139+24%44.914+3%56.844-19%79.957-42%
Price Per Share75.500+0%75.33064.335+17%65.043+16%66.349+14%57.005+32%
Price To Free Cash Flow Ratio14.592+0%14.55916.283-11%18.478-21%29.725-51%87.815-83%
Price To Total Gains Ratio39.247+0%39.159120.927-68%32.575+20%50.653-23%116.352-66%
Quick Ratio--0.6600.786-16%0.765-14%5.685-88%3.463-81%
Return On Assets--0.0050.006-9%0.004+21%0.006-11%0.008-35%
Return On Equity--0.0080.009-8%0.007+29%0.009-9%0.014-39%
Total Gains Per Share--1.9240.820+135%2.236-14%2.249-14%1.468+31%
Usd Book Value--5294630000.0005209334000.000+2%4912918250.000+8%3789741350.000+40%2293715365.775+131%
Usd Book Value Change Per Share--1.2120.113+969%1.604-24%1.752-31%1.153+5%
Usd Book Value Per Share--48.76147.976+2%45.246+8%34.902+40%21.124+131%
Usd Dividend Per Share--0.7120.707+1%0.631+13%0.497+43%0.315+126%
Usd Eps--0.4090.437-7%0.362+13%0.316+29%0.219+87%
Usd Free Cash Flow--140456000.000108617500.000+29%96691000.000+45%75880700.000+85%47469929.675+196%
Usd Free Cash Flow Per Share--1.2941.000+29%0.890+45%0.699+85%0.437+196%
Usd Free Cash Flow To Equity Per Share--2.1721.693+28%2.926-26%2.872-24%1.960+11%
Usd Market Cap8198016500.000+0%8179557390.0006985687305.000+17%7062509777.500+16%7204319175.500+14%6189719623.500+32%
Usd Price Per Share75.500+0%75.33064.335+17%65.043+16%66.349+14%57.005+32%
Usd Profit--44375000.00047478250.000-7%32089750.000+38%33299700.000+33%23304795.825+90%
Usd Revenue--154332000.000150131250.000+3%129583750.000+19%103991200.000+48%66354246.450+133%
Usd Total Gains Per Share--1.9240.820+135%2.236-14%2.249-14%1.468+31%
 EOD+4 -4MRQTTM+20 -15YOY+21 -145Y+18 -1710Y+27 -8

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1546.186
Price to Book Ratio (EOD)Between0-11.548
Net Profit Margin (MRQ)Greater than00.288
Operating Margin (MRQ)Greater than00.483
Quick Ratio (MRQ)Greater than10.660
Current Ratio (MRQ)Greater than10.741
Debt to Asset Ratio (MRQ)Less than10.353
Debt to Equity Ratio (MRQ)Less than10.546
Return on Equity (MRQ)Greater than0.150.008
Return on Assets (MRQ)Greater than0.050.005
Total4/10 (40.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5049.556
Ma 20Greater thanMa 5075.986
Ma 50Greater thanMa 10075.238
Ma 100Greater thanMa 20073.099
OpenGreater thanClose76.590
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Agree Realty Corporation

Agree Realty Corporation (the "Company"), a Maryland corporation, is a fully integrated real estate investment trust ("REIT") primarily focused on the ownership, acquisition, development and management of retail properties net leased to industry leading tenants. The Company was founded in 1971 by its current Executive Chairman, Richard Agree, and its common stock was listed on the New York Stock Exchange in 1994. As of March 31, 2024, the Company owned 2,161 properties, with a total gross leasable area ("GLA") of approximately 44.9 million square feet.

Fundamental data was last updated by Penke on 2024-11-16 11:19:02.

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 inefficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very efficient.
The company is very efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just not 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 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 underpriced.
Based on the earnings, the company is overpriced.
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 Agree Realty Corporation earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Agree Realty Corporation to the REIT - Retail industry mean.
  • A Net Profit Margin of 28.8% means that $0.29 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Agree Realty Corporation:

  • The MRQ is 28.8%. The company is making a huge profit. +2
  • The TTM is 31.6%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ28.8%TTM31.6%-2.9%
TTM31.6%YOY24.6%+7.0%
TTM31.6%5Y33.2%-1.6%
5Y33.2%10Y40.4%-7.2%
4.3.1.2. Return on Assets

Shows how efficient Agree Realty Corporation is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Agree Realty Corporation to the REIT - Retail industry mean.
  • 0.5% Return on Assets means that Agree Realty Corporation generated $0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Agree Realty Corporation:

  • The MRQ is 0.5%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.6%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.5%TTM0.6%-0.1%
TTM0.6%YOY0.4%+0.2%
TTM0.6%5Y0.6%0.0%
5Y0.6%10Y0.8%-0.2%
4.3.1.3. Return on Equity

Shows how efficient Agree Realty Corporation is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Agree Realty Corporation to the REIT - Retail industry mean.
  • 0.8% Return on Equity means Agree Realty Corporation generated $0.01 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Agree Realty Corporation:

  • The MRQ is 0.8%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 0.9%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.8%TTM0.9%-0.1%
TTM0.9%YOY0.7%+0.3%
TTM0.9%5Y0.9%0.0%
5Y0.9%10Y1.4%-0.5%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Agree Realty Corporation.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Agree Realty Corporation is operating .

  • Measures how much profit Agree Realty Corporation makes for each $1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Agree Realty Corporation to the REIT - Retail industry mean.
  • An Operating Margin of 48.3% means the company generated $0.48  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Agree Realty Corporation:

  • The MRQ is 48.3%. The company is operating very efficient. +2
  • The TTM is 49.0%. The company is operating very efficient. +2
Trends
Current periodCompared to+/- 
MRQ48.3%TTM49.0%-0.7%
TTM49.0%YOY38.9%+10.1%
TTM49.0%5Y48.6%+0.4%
5Y48.6%10Y48.1%+0.5%
4.3.2.2. Operating Ratio

Measures how efficient Agree Realty Corporation is keeping operating costs low.

  • Below 1 is considered healthy (always compare to REIT - Retail industry mean).
  • An Operation Ratio of 0.51 means that the operating costs are $0.51 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Agree Realty Corporation:

  • The MRQ is 0.512. The company is very efficient in keeping operating costs low. +2
  • The TTM is 0.593. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ0.512TTM0.593-0.081
TTM0.593YOY0.416+0.177
TTM0.5935Y0.493+0.100
5Y0.49310Y0.471+0.021
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Agree Realty Corporation.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Agree Realty Corporation is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to REIT - Retail industry mean).
  • A Current Ratio of 0.74 means the company has $0.74 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Agree Realty Corporation:

  • The MRQ is 0.741. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.813. The company is just not able to pay all its short-term debts. -1
Trends
Current periodCompared to+/- 
MRQ0.741TTM0.813-0.072
TTM0.813YOY0.756+0.057
TTM0.8135Y1.083-0.269
5Y1.08310Y1.198-0.115
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Agree Realty Corporation to the REIT - Retail industry mean.
  • A Quick Ratio of 0.66 means the company can pay off $0.66 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Agree Realty Corporation:

  • The MRQ is 0.660. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.786. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.660TTM0.786-0.125
TTM0.786YOY0.765+0.020
TTM0.7865Y5.685-4.899
5Y5.68510Y3.463+2.222
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Agree Realty Corporation.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Agree Realty Corporation assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Agree Realty Corporation to REIT - Retail industry mean.
  • A Debt to Asset Ratio of 0.35 means that Agree Realty Corporation assets are financed with 35.3% credit (debt) and the remaining percentage (100% - 35.3%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Agree Realty Corporation:

  • The MRQ is 0.353. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.345. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.353TTM0.345+0.008
TTM0.345YOY0.313+0.032
TTM0.3455Y0.338+0.007
5Y0.33810Y0.376-0.037
4.5.4.2. Debt to Equity Ratio

Measures if Agree Realty Corporation is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Agree Realty Corporation to the REIT - Retail industry mean.
  • A Debt to Equity ratio of 54.6% means that company has $0.55 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Agree Realty Corporation:

  • The MRQ is 0.546. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.528. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.546TTM0.528+0.018
TTM0.528YOY0.456+0.071
TTM0.5285Y0.514+0.014
5Y0.51410Y0.612-0.099
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 Agree Realty Corporation generates.

  • Above 15 is considered overpriced but always compare Agree Realty Corporation to the REIT - Retail industry mean.
  • A PE ratio of 46.08 means the investor is paying $46.08 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Agree Realty Corporation:

  • The EOD is 46.186. Based on the earnings, the company is overpriced. -1
  • The MRQ is 46.082. Based on the earnings, the company is overpriced. -1
  • The TTM is 37.139. Based on the earnings, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD46.186MRQ46.082+0.104
MRQ46.082TTM37.139+8.943
TTM37.139YOY44.914-7.774
TTM37.1395Y56.844-19.704
5Y56.84410Y79.957-23.113
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 Agree Realty Corporation:

  • The EOD is 14.592. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 14.559. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 16.283. Based on how much money comes from the company's main activities, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD14.592MRQ14.559+0.033
MRQ14.559TTM16.283-1.724
TTM16.283YOY18.478-2.195
TTM16.2835Y29.725-13.441
5Y29.72510Y87.815-58.091
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 Agree Realty Corporation is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to REIT - Retail industry mean).
  • A PB ratio of 1.54 means the investor is paying $1.54 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Agree Realty Corporation:

  • The EOD is 1.548. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.545. Based on the equity, the company is underpriced. +1
  • The TTM is 1.340. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.548MRQ1.545+0.003
MRQ1.545TTM1.340+0.205
TTM1.340YOY1.446-0.107
TTM1.3405Y2.184-0.844
5Y2.18410Y4.685-2.501
4.6.2. Total Gains per Share

2.4. Latest News of Agree Realty Corporation

Does Agree Realty Corporation 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 Agree Realty Corporation to keep up to date. Note: the news is often already included in the price.

DateTitleRead
2024-11-15
18:19
Mauritius president appoints Rama Krishna Sithanen as central bank governorRead
2024-11-13
15:31
Mauritius opposition leader Ramgoolam sworn in as PM after election routRead

4.7 Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of Agree Realty Corporation.

4.8.1. Institutions holding Agree Realty Corporation

Institutions are holding 111.21% of the shares of Agree Realty Corporation.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30Vanguard Group Inc13.30070.017214442249-38214-0.2639
2024-06-30BlackRock Inc12.26420.018713316749-192012-1.4214
2024-06-30State Street Corp4.63610.01375034020-32520-0.6419
2024-06-30Cohen & Steers Inc4.34160.612147141853571719312.6324
2024-09-30Principal Financial Group Inc3.85590.17374186849-408853-8.8964
2024-06-30CenterSquare Investment Management LLC3.07922.24073343432-125221-3.6101
2024-06-30JPMorgan Chase & Co2.44620.01352656164-24284-0.906
2024-06-30Morgan Stanley - Brokerage Accounts2.4080.0063261464231518813.7071
2024-06-30Long Pond Capital, LP2.32258.34542521801-346839-12.0907
2024-06-30Geode Capital Management, LLC1.88280.01112044383543552.7314
2024-06-30Macquarie Group Ltd1.81580.14011971592-14550-0.7326
2024-06-30Deutsche Bank AG1.7980.0546195227748904333.4221
2024-06-30Daiwa Securities Group Inc1.6720.5982181551165092155.8927
2024-06-30HHG PLC1.43340.0516155643673730.476
2024-06-30Charles Schwab Investment Management Inc1.410.0181153100132920.2155
2024-06-30Dimensional Fund Advisors, Inc.1.40170.02461522014768185.3154
2024-06-30Thrivent Financial For Lutherans1.27040.17231379397-72650-5.0033
2024-06-30Bank of New York Mellon Corp1.18260.01511284143437683.5286
2024-06-30Amvescap Plc.1.12130.0161217571-128537-9.5488
2024-06-30NORGES BANK1.09920.0111193507591375.2132
Total 64.741612.55470297923+3887934+5.5%

4.9.2. Funds holding Agree Realty Corporation

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Vanguard Real Estate Index Investor3.65890.41323972932-55157-1.3693
2024-09-30Vanguard Total Stock Mkt Idx Inv2.95570.0138320933417710.0552
2024-10-31iShares Core S&P Mid-Cap ETF2.91120.2567316101817120.0542
2024-09-30Vanguard Small Cap Index2.320.12342519129-27588-1.0833
2024-09-30Cohen & Steers Real Estate Opportunities1.89651.8401205925328548916.0951
2024-09-30Cohen & Steers Real Estate Securities A1.89651.8497205925328548916.0951
2024-09-30Vanguard Small Cap Value Index Inv1.57080.2191705579-2302-0.1348
2024-09-30Vanguard Institutional Extnd Mkt Idx Tr1.38350.10391502280-39305-2.5496
2024-09-30American Century U.S. Mid Cap Value0.96840.9138105146710514670
2024-09-30American Century Mid Cap Value Inv0.96840.9152105146710514670
2024-09-30Carillon Scout Mid Cap I0.85272.2127925877464195.2781
2024-09-30Scout Mid Cap Equity0.85272.2127925877464195.2781
2024-09-30Delaware Small Cap Value A0.8081.418587740000
2024-09-30SPDR® S&P MIDCAP 400 ETF Trust0.7380.25988012902900.0362
2024-03-18Daiwa US-REIT Open Mother Fund0.73440.869479746000
2024-09-30DWS Global Real Estate Sec Focus Comp0.61642.2111669283488557.8744
2024-09-30Vanguard Real Estate II Index0.59440.482764544516550.2571
2024-10-31State St Russell Sm/Mid Cp® Indx NL Cl C0.56780.1019616545-21900-3.4302
2024-09-30Janus Henderson Mid Cap Value L0.54362.06759022900
2024-09-30Fidelity Extended Market Index0.54150.1061587939-19324-3.1821
Total 27.379418.590729729057+2655457+8.9%

5.3. Insider Transactions

Insiders are holding 1.768% of the shares of Agree Realty Corporation.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-05-23Greg LehmkuhlBUY100058.99
2024-03-14Stephen BreslinBUY45055.33
2024-02-29Richard AgreeBUY1600055.5
2024-02-21Joey AgreeBUY350056.92
2024-02-20John Rakolta JrBUY10257.09
2024-02-16John Rakolta JrBUY2043057
2024-02-15Joey AgreeBUY200057.56
2024-01-10Richard AgreeBUY1050062.57
2023-12-20John Rakolta JrBUY1300062.44
2023-12-15Greg LehmkuhlBUY170061.17
2023-12-11Joey AgreeBUY135058.47
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

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

Summary
Total Assets8,184,203
Total Liabilities2,889,573
Total Stockholder Equity5,293,962
 As reported
Total Liabilities 2,889,573
Total Stockholder Equity+ 5,293,962
Total Assets = 8,184,203

Assets

Total Assets8,184,203
Total Current Assets125,053
Long-term Assets837,865
Total Current Assets
Cash And Cash Equivalents 13,237
Net Receivables 98,205
Other Current Assets 13,611
Total Current Assets  (as reported)125,053
Total Current Assets  (calculated)125,053
+/-0
Long-term Assets
Intangible Assets 837,865
Other Assets 7,221,285
Long-term Assets  (as reported)837,865
Long-term Assets  (calculated)8,059,150
+/- 7,221,285

Liabilities & Shareholders' Equity

Total Current Liabilities168,783
Long-term Liabilities610,259
Total Stockholder Equity5,293,962
Total Current Liabilities
Short-term Debt 2,279,314
Accounts payable 142,196
Other Current Liabilities 26,587
Total Current Liabilities  (as reported)168,783
Total Current Liabilities  (calculated)2,448,097
+/- 2,279,314
Long-term Liabilities
Long-term Liabilities  (as reported)610,259
Long-term Liabilities  (calculated)0
+/- 610,259
Total Stockholder Equity
Common Stock10
Retained Earnings -434,485
Accumulated Other Comprehensive Income 18,459
Other Stockholders Equity 5,534,978
Total Stockholder Equity (as reported)5,293,962
Total Stockholder Equity (calculated)5,118,962
+/- 175,000
Other
Cash and Short Term Investments 13,237
Common Stock Shares Outstanding 101,715
Current Deferred Revenue-2,245,780
Liabilities and Stockholders Equity 8,184,203
Net Debt 2,662,351
Net Working Capital -43,730
Short Long Term Debt Total 2,675,588



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-31
> Total Assets 
0
90,300
89,800
89,700
88,900
93,300
101,500
108,900
112,600
117,200
119,100
121,382
121,800
123,500
123,700
130,492
133,400
135,100
146,200
149,648
148,400
151,900
152,900
158,196
157,033
160,078
161,236
166,052
164,373
165,590
165,406
167,511
166,162
165,646
166,310
178,162
184,285
184,118
188,146
191,686
190,525
193,971
209,576
215,702
216,000
217,199
215,730
223,460
216,598
216,260
218,612
223,515
224,595
227,678
230,793
239,348
241,882
247,900
258,567
256,897
257,022
259,925
260,940
261,789
266,953
270,353
274,057
285,042
280,678
281,363
282,023
293,944
291,583
315,076
332,678
370,093
380,207
410,852
443,619
462,742
466,486
481,159
522,823
593,580
653,046
705,067
749,237
792,550
825,553
973,104
1,038,813
1,111,925
1,158,240
1,286,840
1,366,973
1,494,634
1,527,247
1,748,634
1,748,634
2,028,189
2,150,337
2,304,443
2,523,321
2,664,530
2,908,945
3,111,642
3,547,614
3,886,183
4,278,402
4,764,523
4,997,500
5,226,906
5,638,590
6,038,232
6,556,101
6,713,189
6,986,427
7,272,006
7,647,106
7,774,836
7,868,665
8,000,838
8,184,203
8,184,2038,000,8387,868,6657,774,8367,647,1067,272,0066,986,4276,713,1896,556,1016,038,2325,638,5905,226,9064,997,5004,764,5234,278,4023,886,1833,547,6143,111,6422,908,9452,664,5302,523,3212,304,4432,150,3372,028,1891,748,6341,748,6341,527,2471,494,6341,366,9731,286,8401,158,2401,111,9251,038,813973,104825,553792,550749,237705,067653,046593,580522,823481,159466,486462,742443,619410,852380,207370,093332,678315,076291,583293,944282,023281,363280,678285,042274,057270,353266,953261,789260,940259,925257,022256,897258,567247,900241,882239,348230,793227,678224,595223,515218,612216,260216,598223,460215,730217,199216,000215,702209,576193,971190,525191,686188,146184,118184,285178,162166,310165,646166,162167,511165,406165,590164,373166,052161,236160,078157,033158,196152,900151,900148,400149,648146,200135,100133,400130,492123,700123,500121,800121,382119,100117,200112,600108,900101,50093,30088,90089,70089,80090,3000
   > Total Current Assets 
0
0
300
300
300
0
0
0
0
500
0
933
400
1,900
1,300
2,260
1,200
1,000
700
1,639
300
0
0
1,629
656
375
435
1,861
614
500
270
1,769
525
942
332
1,880
572
617
390
0
644
345
332
0
575
512
343
0
688
491
570
0
546
565
484
0
822
838
912
1,633
1,139
1,189
1,391
2,676
12,988
8,010
1,132
1,923
13,124
13,878
18,822
2,804
19,781
4,660
5,218
7,968
2,917
3,011
8,185
22,645
4,131
5,417
5,422
9,907
12,842
8,564
27,519
10,130
11,519
14,009
34,406
44,930
15,369
23,825
51,926
76,679
36,747
39,496
36,693
75,522
49,044
49,417
44,225
72,715
127,682
70,380
55,539
46,962
61,618
236,508
161,233
104,368
85,177
88,513
320,211
94,750
84,029
83,176
87,338
101,120
112,151
119,107
125,053
125,053119,107112,151101,12087,33883,17684,02994,750320,21188,51385,177104,368161,233236,50861,61846,96255,53970,380127,68272,71544,22549,41749,04475,52236,69339,49636,74776,67951,92623,82515,36944,93034,40614,00911,51910,13027,5198,56412,8429,9075,4225,4174,13122,6458,1853,0112,9177,9685,2184,66019,7812,80418,82213,87813,1241,9231,1328,01012,9882,6761,3911,1891,1391,633912838822048456554605704916880343512575033234564403906175721,8803329425251,7692705006141,8614353756561,629003001,6397001,0001,2002,2601,3001,9004009330500000030030030000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
500
0
294
400
1,900
1,300
1,786
1,200
1,000
700
994
300
0
0
1,064
258
185
205
1,119
170
153
101
1,102
203
761
193
1,096
185
201
234
1,004
218
199
216
588
159
231
190
5,715
238
216
164
464
168
162
146
545
179
181
159
669
262
265
362
689
565
358
337
593
799
852
887
2,003
465
618
543
1,270
1,199
1,225
5,824
14,537
826
1,623
1,403
5,399
7,919
2,871
21,380
2,712
3,711
4,035
11,491
33,395
2,300
4,173
25,510
50,807
2,230
16,811
16,811
53,955
22,325
5,520
9,353
15,603
72,091
29,341
14,715
6,137
7,369
177,046
91,881
43,252
24,888
26,267
250,487
27,763
11,809
8,068
6,384
14,524
6,314
24,254
13,237
13,23724,2546,31414,5246,3848,06811,80927,763250,48726,26724,88843,25291,881177,0467,3696,13714,71529,34172,09115,6039,3535,52022,32553,95516,81116,8112,23050,80725,5104,1732,30033,39511,4914,0353,7112,71221,3802,8717,9195,3991,4031,62382614,5375,8241,2251,1991,2705436184652,0038878527995933373585656893622652626691591811795451461621684641642162385,7151902311595882161992181,0042342011851,0961937612031,1021011531701,1192051852581,064003009947001,0001,2001,7861,3001,9004002940500000000000
       Short-term Investments 
0
0
300
300
300
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
9,772
2,097
0
0
0
0
0
0
0
3,281
3,281
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
12,292
0
0
0
1,779
7,975
8,874
0
1,436
0
0
0
0
0
0
0
0
0
0
0
4,114,047
4,367,111
0
35,595
0
0
0
3,341
11,664
0
7,095
6,860
0
06,8607,095011,6643,34100035,59504,367,1114,114,047000000000001,43608,8747,9751,77900012,2920000000000000003,2813,28100000002,0979,7720000000000000000000000000000000000000000000000000000000000030030030000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
639
0
0
0
474
474
0
0
645
0
0
0
565
399
190
230
742
444
348
170
667
322
180
140
785
387
416
156
622
426
147
116
627
416
281
153
731
449
275
405
732
378
404
338
770
644
657
753
965
876
924
1,029
1,987
2,651
3,005
795
1,330
1,906
2,671
2,670
802
604
761
1,394
2,160
1,718
1,786
2,361
3,263
3,305
3,794
4,019
4,508
4,923
5,693
6,139
7,418
7,807
9,974
10,623
11,535
13,069
14,243
15,634
15,477
17,947
19,882
19,882
21,547
23,695
24,914
25,495
26,808
27,747
33,996
39,309
37,808
40,700
46,882
52,854
53,442
59,411
61,406
68,697
65,841
71,089
70,929
77,749
82,954
91,301
94,853
98,205
98,20594,85391,30182,95477,74970,92971,08965,84168,69761,40659,41153,44252,85446,88240,70037,80839,30933,99627,74726,80825,49524,91423,69521,54719,88219,88217,94715,47715,63414,24313,06911,53510,6239,9747,8077,4186,1395,6934,9234,5084,0193,7943,3053,2632,3611,7861,7182,1601,3947616048022,6702,6711,9061,3307953,0052,6511,9871,0299248769657536576447703384043787324052754497311532814166271161474266221564163877851401803226671703484447422301903995650006450047447400063900000000000
       Other Current 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
-1,626
0
0
0
-1,215
0
0
0
-6,445
0
0
0
-1,196
0
0
0
-1,315
0
0
0
0
0
0
0
0
9,772
760
0
0
0
0
0
0
0
3,281
3,281
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
12,292
0
0
5,409
1,779
7,975
8,874
1,436
2,803
20
3,024
16,909
1,449
26,554
20,049
7,043
1,515
3,017
13,549
12,580
16,498
7,674
0
-88,513
-320,211
-94,750
-84,029
-83,176
-84,136
7,259
7,441
-119,107
13,611
13,611-119,1077,4417,259-84,136-83,176-84,029-94,750-320,211-88,51307,67416,49812,58013,5493,0171,5157,04320,04926,5541,44916,9093,024202,8031,4368,8747,9751,7795,4090012,2920000000000000003,2813,28100000007609,77200000000-1,315000-1,196000-6,445000-1,215000-1,626000000000000000000000000000000000000000
   > Long-term Assets 
0
0
84,900
84,300
83,700
0
0
0
0
111,400
0
116,955
114,800
115,200
116,700
124,515
126,400
128,500
140,300
145,034
143,900
0
0
153,965
153,748
157,141
158,054
161,407
161,124
162,728
162,830
163,107
162,972
162,210
163,776
173,845
181,377
181,229
186,035
183,079
187,146
190,728
206,374
211,565
212,478
213,820
212,695
214,561
213,539
213,407
216,060
219,895
221,405
224,711
228,200
235,823
238,639
244,882
240,509
255,263
255,883
258,735
259,549
259,113
253,964
262,343
272,924
283,119
267,554
267,485
263,201
291,140
271,802
310,416
327,460
362,125
377,290
407,841
435,434
440,097
462,355
475,742
517,401
583,673
640,204
696,503
721,718
782,420
814,035
959,095
1,004,407
1,066,995
1,142,871
1,263,015
1,315,047
1,417,955
1,490,500
1,709,138
1,711,941
1,952,667
2,101,293
2,255,026
2,479,096
2,591,815
2,781,263
3,041,262
3,492,075
3,839,221
4,216,784
4,528,015
4,836,267
5,122,538
5,553,413
5,949,719
6,235,890
6,618,439
6,902,398
7,188,830
7,559,768
7,673,716
7,756,514
7,881,731
837,865
837,8657,881,7317,756,5147,673,7167,559,7687,188,8306,902,3986,618,4396,235,8905,949,7195,553,4135,122,5384,836,2674,528,0154,216,7843,839,2213,492,0753,041,2622,781,2632,591,8152,479,0962,255,0262,101,2931,952,6671,711,9411,709,1381,490,5001,417,9551,315,0471,263,0151,142,8711,066,9951,004,407959,095814,035782,420721,718696,503640,204583,673517,401475,742462,355440,097435,434407,841377,290362,125327,460310,416271,802291,140263,201267,485267,554283,119272,924262,343253,964259,113259,549258,735255,883255,263240,509244,882238,639235,823228,200224,711221,405219,895216,060213,407213,539214,561212,695213,820212,478211,565206,374190,728187,146183,079186,035181,229181,377173,845163,776162,210162,972163,107162,830162,728161,124161,407158,054157,141153,748153,96500143,900145,034140,300128,500126,400124,515116,700115,200114,800116,9550111,400000083,70084,30084,90000
       Property Plant Equipment 
0
85,300
84,900
84,300
83,700
88,500
96,800
103,600
107,700
111,400
113,100
115,135
114,800
115,200
116,700
122,705
126,400
128,500
140,300
143,899
143,900
148,000
149,400
153,516
153,474
156,869
157,784
161,140
160,860
162,467
162,572
162,851
162,710
161,939
163,529
173,529
181,103
180,957
185,702
182,749
186,819
190,404
206,374
211,565
212,478
213,820
212,695
214,561
213,539
213,407
216,060
219,895
221,405
224,711
228,200
235,823
238,639
244,882
240,509
252,840
253,338
256,426
257,193
256,368
251,208
259,313
266,650
272,109
266,746
266,634
262,299
271,484
270,555
281,078
300,977
339,955
348,751
375,197
401,962
410,732
427,996
440,867
472,058
530,057
576,925
628,086
650,308
699,448
733,952
854,305
897,834
950,261
992,297
1,081,350
1,121,026
1,214,016
1,271,569
1,324,218
1,417,061
1,661,334
19,672
19,672
16,613
2,218,592
2,397,615
2,643,131
3,015,606
3,304,179
6,302
6,302
6,302
4,367,111
4,731,698
5,151,066
5,451,821
5,801,968
6,072,815
6,334,159
6,614,308
6,803,520
6,821,473
7,012,929
0
07,012,9296,821,4736,803,5206,614,3086,334,1596,072,8155,801,9685,451,8215,151,0664,731,6984,367,1116,3026,3026,3023,304,1793,015,6062,643,1312,397,6152,218,59216,61319,67219,6721,661,3341,417,0611,324,2181,271,5691,214,0161,121,0261,081,350992,297950,261897,834854,305733,952699,448650,308628,086576,925530,057472,058440,867427,996410,732401,962375,197348,751339,955300,977281,078270,555271,484262,299266,634266,746272,109266,650259,313251,208256,368257,193256,426253,338252,840240,509244,882238,639235,823228,200224,711221,405219,895216,060213,407213,539214,561212,695213,820212,478211,565206,374190,404186,819182,749185,702180,957181,103173,529163,529161,939162,710162,851162,572162,467160,860161,140157,784156,869153,474153,516149,400148,000143,900143,899140,300128,500126,400122,705116,700115,200114,800115,135113,100111,400107,700103,60096,80088,50083,70084,30084,90085,3000
       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
1,409
1,561
6,694
10,235
4,012
10,966
16,319
5,883
2,539
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000002,5395,88316,31910,9664,01210,2356,6941,5611,4090000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8,152
8,561
8,540
13,531
16,150
16,308
24,713
21,826
21,342
23,174
26,927
27,904
27,705
29,161
29,459
38,308
47,480
56,520
61,516
65,572
76,552
76,651
100,511
102,602
109,824
140,652
172,928
184,920
195,158
208,663
270,606
270,606
280,153
289,928
307,303
335,840
343,514
354,685
368,812
422,373
473,592
545,376
601,545
645,594
672,020
716,509
739,319
763,458
799,448
803,654
825,998
849,191
854,088
840,984
837,991
837,865
837,865837,991840,984854,088849,191825,998803,654799,448763,458739,319716,509672,020645,594601,545545,376473,592422,373368,812354,685343,514335,840307,303289,928280,153270,606270,606208,663195,158184,920172,928140,652109,824102,602100,51176,65176,55265,57261,51656,52047,48038,30829,45929,16127,70527,90426,92723,17421,34221,82624,71316,30816,15013,5318,5408,5618,1520000000000000000000000000000000000000000000000000000000000000000000
       Other Assets 
0
90,300
4,600
5,100
4,900
93,300
101,500
108,900
112,600
5,300
119,100
3,493
6,600
6,400
5,700
3,716
5,800
5,600
5,200
2,975
4,200
151,900
152,900
2,601
2,628
2,562
2,747
2,785
2,635
2,363
2,305
2,636
2,665
2,494
2,201
2,437
2,336
2,272
1,721
8,607
2,736
2,897
2,870
4,138
2,948
2,867
2,692
8,899
2,371
2,362
1,983
3,620
2,644
2,401
2,109
3,524
2,420
2,181
17,146
255,263
255,883
0
0
259,113
253,965
264,893
0
283,119
277,973
277,840
278,466
291,139
290,514
310,416
327,460
366,663
377,291
407,841
435,434
444,942
462,355
475,741
517,401
583,673
640,205
696,503
721,718
782,420
814,035
959,095
1,004,407
1,066,995
1,142,871
1,268,424
1,324,050
1,420,375
1,498,196
243,441
279,794
288,794
320,524
16,909
343,968
357,223
367,748
382,431
436,186
3,842,238
641,759
4,540,595
93,124
5,097,137
4,837,782
5,211,240
5,473,459
5,820,137
6,098,575
4,179
3
0
6,930,066
7,058,355
7,221,285
7,221,2857,058,3556,930,066034,1796,098,5755,820,1375,473,4595,211,2404,837,7825,097,13793,1244,540,595641,7593,842,238436,186382,431367,748357,223343,96816,909320,524288,794279,794243,4411,498,1961,420,3751,324,0501,268,4241,142,8711,066,9951,004,407959,095814,035782,420721,718696,503640,205583,673517,401475,741462,355444,942435,434407,841377,291366,663327,460310,416290,514291,139278,466277,840277,973283,1190264,893253,965259,11300255,883255,26317,1462,1812,4203,5242,1092,4012,6443,6201,9832,3622,3718,8992,6922,8672,9484,1382,8702,8972,7368,6071,7212,2722,3362,4372,2012,4942,6652,6362,3052,3632,6352,7852,7472,5622,6282,601152,900151,9004,2002,9755,2005,6005,8003,7165,7006,4006,6003,493119,1005,300112,600108,900101,50093,3004,9005,1004,60090,3000
> Total Liabilities 
0
55,900
55,900
56,400
56,100
61,000
69,600
77,500
81,500
86,500
89,000
91,071
91,200
61,800
62,600
69,874
72,900
75,200
85,900
90,174
89,700
93,500
94,700
100,303
99,343
102,692
103,967
108,917
107,394
108,566
108,198
110,181
108,786
108,105
108,584
119,752
125,611
125,120
87,206
89,677
88,623
92,037
106,654
112,196
81,322
82,630
81,482
86,854
80,214
80,016
82,456
87,217
88,262
91,312
94,380
101,838
104,428
110,301
120,746
118,915
118,979
121,297
121,643
121,962
121,563
94,714
98,986
117,912
112,448
113,142
119,392
131,720
93,823
117,107
135,163
172,128
136,890
166,818
200,593
170,526
175,292
194,166
236,207
237,545
300,177
334,440
349,552
338,930
375,099
414,416
463,382
426,415
470,688
490,888
544,156
583,444
614,384
680,256
682,763
789,703
860,915
836,520
1,032,907
972,968
1,151,933
925,666
1,282,227
1,359,934
1,478,526
1,644,372
1,655,899
1,807,590
1,962,849
2,063,992
2,007,394
2,082,799
2,188,583
2,293,961
2,401,712
2,574,683
2,689,190
2,837,760
2,889,573
2,889,5732,837,7602,689,1902,574,6832,401,7122,293,9612,188,5832,082,7992,007,3942,063,9921,962,8491,807,5901,655,8991,644,3721,478,5261,359,9341,282,227925,6661,151,933972,9681,032,907836,520860,915789,703682,763680,256614,384583,444544,156490,888470,688426,415463,382414,416375,099338,930349,552334,440300,177237,545236,207194,166175,292170,526200,593166,818136,890172,128135,163117,10793,823131,720119,392113,142112,448117,91298,98694,714121,563121,962121,643121,297118,979118,915120,746110,301104,428101,83894,38091,31288,26287,21782,45680,01680,21486,85481,48282,63081,322112,196106,65492,03788,62389,67787,206125,120125,611119,752108,584108,105108,786110,181108,198108,566107,394108,917103,967102,69299,343100,30394,70093,50089,70090,17485,90075,20072,90069,87462,60061,80091,20091,07189,00086,50081,50077,50069,60061,00056,10056,40055,90055,9000
   > Total Current Liabilities 
0
0
0
0
0
0
0
0
0
30,800
31,300
32,600
41,700
12,500
15,600
19,000
21,100
22,200
32,800
10,900
9,500
9,500
9,500
10,800
9,500
9,400
9,300
10,500
9,300
10,000
10,100
10,200
9,500
9,300
9,400
10,200
9,400
9,900
10,400
11,500
10,500
10,900
24,200
25,100
25,000
25,000
23,900
24,600
23,900
24,100
23,700
24,300
23,300
23,900
23,600
25,100
24,500
24,000
23,000
6,846
6,071
5,619
5,490
45,532
16,027
19,439
97,180
7,081
39,368
40,405
49,964
67,447
37,360
51,311
61,599
4,710
5,571
5,571
5,570
6,244
6,574
6,583
6,579
8,048
8,066
8,554
8,943
14,770
18,070
18,414
21,185
20,877
20,839
22,910
25,215
30,880
28,672
33,602
65,393
35,707
61,378
72,819
76,997
74,001
102,193
112,607
100,393
105,935
79,510
83,225
96,001
86,886
81,239
89,723
107,064
106,067
115,804
111,790
131,886
126,935
137,946
131,921
168,783
168,783131,921137,946126,935131,886111,790115,804106,067107,06489,72381,23986,88696,00183,22579,510105,935100,393112,607102,19374,00176,99772,81961,37835,70765,39333,60228,67230,88025,21522,91020,83920,87721,18518,41418,07014,7708,9438,5548,0668,0486,5796,5836,5746,2445,5705,5715,5714,71061,59951,31137,36067,44749,96440,40539,3687,08197,18019,43916,02745,5325,4905,6196,0716,84623,00024,00024,50025,10023,60023,90023,30024,30023,70024,10023,90024,60023,90025,00025,00025,10024,20010,90010,50011,50010,4009,9009,40010,2009,4009,3009,50010,20010,10010,0009,30010,5009,3009,4009,50010,8009,5009,5009,50010,90032,80022,20021,10019,00015,60012,50041,70032,60031,30030,800000000000
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
50,954
6,500
0
0
41,299
8,900
12,700
0
0
0
52,289
51,957
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
13,656,860
307,936
0
0
52,151
689,550
0
0
0
689,550
0
0
0
689,550
172,388
47,750
29,200
10,724,854
0
10,380,079
10,207,692
29,000
29,000
3,977
7,897
28,380,254
26,130
27,329
43,385
56,444
30,385
44,434
54,840
43,530,005
1,817,062
1,701,240
40,000
9,500
15,988
43,364
16,500
15,000
79,500
15,000
27,000
18,000
60,000
98,000
47,000
14,000
29,000
48,000
326,570
14,000
76,000
14,000
61,537
19,000
71,000
54,000
248,000
89,000
242,000
0
20,000
92,000
238,000
32,782
32,607
160,000
32,249
71,824
1,863,213
1,840,018
1,840,453
1,840,899
1,836,729
963
1,837,540
6,745
2,279,314
2,279,3146,7451,837,5409631,836,7291,840,8991,840,4531,840,0181,863,21371,82432,249160,00032,60732,782238,00092,00020,0000242,00089,000248,00054,00071,00019,00061,53714,00076,00014,000326,57048,00029,00014,00047,00098,00060,00018,00027,00015,00079,50015,00016,50043,36415,9889,50040,0001,701,2401,817,06243,530,00554,84044,43430,38556,44443,38527,32926,13028,380,2547,8973,97729,00029,00010,207,69210,380,079010,724,85429,20047,750172,388689,550000689,550000689,55052,15100307,93613,656,86000000000000000051,95752,28900012,7008,90041,299006,50050,954000000000000000
       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
224,146
0
0
0
320,243
0
0
0
402,916
416,698
435,197
486,159
519,805
555,907
645,205
0
0
0
0
0
0
0
0
0
92,000
238,000
0
0
160,000
0
0
0
0
0
0
0
0
0
0
0
00000000000160,00000238,00092,000000000000645,205555,907519,805486,159435,197416,698402,916000320,243000224,14600000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
1,289
0
0
0
2,119
0
0
0
2,166
0
0
0
2,171
1,027
987
809
2,128
878
1,743
1,733
1,843
1,135
956
952
1,769
845
1,182
990
1,979
1,035
1,449
964
1,836
1,516
1,739
779
1,413
847
1,299
1,143
1,907
1,062
1,795
1,674
2,553
2,029
1,576
68,519
2,112
1,573
1,118
910
1,529
1,528
1,155
1,800
1,714
1,598
2,093
1,690
424
1,630
1,577
1,397
2,137
1,688
1,726
1,787
2,996
1,744
2,764
2,321
2,885
2,483
2,890
2,917
4,049
6,280
6,023
6,983
5,543
5,017
6,057
7,526
11,165
9,628
12,088
12,088
9,897
39,843
48,700
52,644
48,987
75,334
80,088
67,871
71,390
66,186
68,196
80,494
70,005
63,476
70,338
85,637
83,722
92,733
87,692
106,755
101,401
112,385
106,058
142,196
142,196106,058112,385101,401106,75587,69292,73383,72285,63770,33863,47670,00580,49468,19666,18671,39067,87180,08875,33448,98752,64448,70039,8439,89712,08812,0889,62811,1657,5266,0575,0175,5436,9836,0236,2804,0492,9172,8902,4832,8852,3212,7641,7442,9961,7871,7261,6882,1371,3971,5771,6304241,6902,0931,5981,7141,8001,1551,5281,5299101,1181,5732,11268,5191,5762,0292,5531,6741,7951,0621,9071,1431,2998471,4137791,7391,5161,8369641,4491,0351,9799901,1828451,7699529561,1351,8431,7331,7438782,1288099871,0272,1710002,1660002,1190001,28900000000000
       Other Current Liabilities 
0
0
0
0
0
0
0
0
0
30,800
31,300
31,311
41,700
12,500
15,600
-34,073
14,600
22,200
32,800
-32,565
600
-3,200
9,500
8,629
8,473
-43,876
-43,466
8,372
8,422
8,257
8,367
8,357
8,365
8,344
8,448
8,431
8,555
8,718
9,410
9,521
9,465
9,451
23,236
23,264
23,484
23,261
-29,030
23,187
23,053
22,801
22,557
22,393
22,238
22,105
21,926
22,547
22,471
319,450
-7,179
4,734
4,498
4,501
4,580
4,968
4,636
4,617
77,965
-37,720,641
2,467
1,982
2,379
8,185
3,067
3,138
3,315
-45,458,215
6,007
5,991
-1,619,465
-1,473,655
-1,362,716
-1,275,258
-1,132,110
-1,013,860
-962,095
-781,669
-677,462
10,721
-473,008
-394,562
14,202
-489
-14,828
-32,941
-310,333
5,701
-58,666
5,669
-9,311
4,020
21,535
24,119
24,353
25,014
26,859
32,519
32,522
34,545
13,324
15,029
15,507
16,881
-14,486
-52,439
-1,841,786
-1,817,673
-1,817,382
-1,816,801
-1,811,598
25,534
25,561
25,863
26,587
26,58725,86325,56125,534-1,811,598-1,816,801-1,817,382-1,817,673-1,841,786-52,439-14,48616,88115,50715,02913,32434,54532,52232,51926,85925,01424,35324,11921,5354,020-9,3115,669-58,6665,701-310,333-32,941-14,828-48914,202-394,562-473,00810,721-677,462-781,669-962,095-1,013,860-1,132,110-1,275,258-1,362,716-1,473,655-1,619,4655,9916,007-45,458,2153,3153,1383,0678,1852,3791,9822,467-37,720,64177,9654,6174,6364,9684,5804,5014,4984,734-7,179319,45022,47122,54721,92622,10522,23822,39322,55722,80123,05323,187-29,03023,26123,48423,26423,2369,4519,4659,5219,4108,7188,5558,4318,4488,3448,3658,3578,3678,2578,4228,372-43,466-43,8768,4738,6299,500-3,200600-32,56532,80022,20014,600-34,07315,60012,50041,70031,31131,30030,800000000000
   > Long-term Liabilities 
0
54,400
54,300
54,300
54,200
55,800
56,600
73,600
79,100
61,600
63,600
64,300
55,300
55,200
52,700
56,500
57,400
58,500
59,300
85,300
86,200
89,900
91,100
95,400
95,600
99,000
100,400
104,100
103,800
104,200
103,800
105,700
105,000
104,500
104,900
115,300
122,000
121,100
82,500
84,000
83,900
86,900
88,300
92,100
62,200
63,500
63,400
68,200
62,300
61,800
64,600
68,800
70,800
73,300
76,600
82,600
85,800
92,200
97,700
112,069
112,908
115,677
116,153
76,430
105,536
75,275
1,806
110,831
73,080
72,737
69,428
64,273
56,463
65,796
73,564
167,418
131,319
161,247
195,023
164,282
168,718
187,583
229,628
229,497
292,111
325,886
340,609
324,160
357,029
396,002
442,197
405,538
449,849
467,978
518,941
552,564
585,712
646,654
617,370
753,996
799,537
763,701
955,910
898,967
1,049,740
813,059
1,181,834
1,253,999
1,399,016
1,561,147
1,559,898
1,720,704
1,881,610
1,974,269
1,900,330
1,976,732
2,072,779
2,182,171
2,269,826
2,447,748
2,551,244
2,705,839
610,259
610,2592,705,8392,551,2442,447,7482,269,8262,182,1712,072,7791,976,7321,900,3301,974,2691,881,6101,720,7041,559,8981,561,1471,399,0161,253,9991,181,834813,0591,049,740898,967955,910763,701799,537753,996617,370646,654585,712552,564518,941467,978449,849405,538442,197396,002357,029324,160340,609325,886292,111229,497229,628187,583168,718164,282195,023161,247131,319167,41873,56465,79656,46364,27369,42872,73773,080110,8311,80675,275105,53676,430116,153115,677112,908112,06997,70092,20085,80082,60076,60073,30070,80068,80064,60061,80062,30068,20063,40063,50062,20092,10088,30086,90083,90084,00082,500121,100122,000115,300104,900104,500105,000105,700103,800104,200103,800104,100100,40099,00095,60095,40091,10089,90086,20085,30059,30058,50057,40056,50052,70055,20055,30064,30063,60061,60079,10073,60056,60055,80054,20054,30054,30054,4000
       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
97,367
109,905
120,352
83,956
107,420
125,750
162,366
126,699
156,639
190,847
158,747
164,416
182,510
224,876
209,346
207,891
305,616
307,336
305,008
295,888
297,184
394,534
389,593
387,759
387,265
486,304
506,159
479,920
479,248
603,370
702,544
700,664
681,793
680,578
783,299
780,399
780,040
1,126,301
1,126,299
1,126,362
1,527,181
1,527,354
1,527,629
1,527,899
1,567,925
1,869,363
1,946,146
1,840,453
1,840,899
2,238,413
0
0
0
0
00002,238,4131,840,8991,840,4531,946,1461,869,3631,567,9251,527,8991,527,6291,527,3541,527,1811,126,3621,126,2991,126,301780,040780,399783,299680,578681,793700,664702,544603,370479,248479,920506,159486,304387,265387,759389,593394,534297,184295,888305,008307,336305,616207,891209,346224,876182,510164,416158,747190,847156,639126,699162,366125,750107,42083,956120,352109,90597,367000000000000000000000000000000000000000000000000000000000000000000000
       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
52
54
54
51
51
50
50
50
81
81
96
93
89
83
97
47
47
59
13,720
13,544
13,368
13,194
13,024
12,848
12,674
12,506
12,336
12,168
11,996
11,823
11,651
11,479
11,316
11,139
10,967
10,795
10,903
10,680
10,400
10,208
10,326
10,538
10,619
10,219
9,925
9,866
3,362
3,107
2,938
3,400
3,445
3,333
2,965
2,087
2,368
1,712
1,830
2,388
1,854
3,423
5,112
3,404
5,723
3,871
6,602
8,218
6,531
3,911
33,850
33,615
33,361
32,526
29,330
27,447
28,141
28,039
24,476
25,576
26,121
21,800
22,115
27,091
33,882
29,528
34,654
30,887
32,544
33,075
29,352
33,116
37,117
49,223
0
54,852
0
0
0
0
0
0000054,852049,22337,11733,11629,35233,07532,54430,88734,65429,52833,88227,09122,11521,80026,12125,57624,47628,03928,14127,44729,33032,52633,36133,61533,8503,9116,5318,2186,6023,8715,7233,4045,1123,4231,8542,3881,8301,7122,3682,0872,9653,3333,4453,4002,9383,1073,3629,8669,92510,21910,61910,53810,32610,20810,40010,68010,90310,79510,96711,13911,31611,47911,65111,82311,99612,16812,33612,50612,67412,84813,02413,19413,36813,54413,720594747978389939681815050505151545452000000000000000000000000
       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
9,706
3,215
3,099
2,983
2,867
2,752
2,636
2,520
2,404
2,288
2,172
2,057
1,941
1,825
1,709
1,593
1,477
1,361
1,246
1,130
1,014
705
2,528
2,355
2,499
2,157
2,312
2,185
2,320
1,554
5,102
289,928
307,303
335,840
343,514
354,685
368,812
422,373
473,592
545,376
601,545
645,594
672,020
0
739,319
763,458
799,448
0
0
0
0
0
0
0
0000000799,448763,458739,3190672,020645,594601,545545,376473,592422,373368,812354,685343,514335,840307,303289,9285,1021,5542,3202,1852,3122,1572,4992,3552,5287051,0141,1301,2461,3611,4771,5931,7091,8251,9412,0572,1722,2882,4042,5202,6362,7522,8672,9833,0993,2159,706000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
27,500
27,100
26,800
26,400
26,000
25,700
25,300
25,100
24,800
24,300
24,442
24,800
55,900
55,400
54,966
54,900
54,400
54,100
53,426
52,700
52,500
52,300
52,034
51,892
51,629
51,535
51,427
51,300
51,350
51,517
51,632
51,693
51,847
52,018
52,623
52,873
53,167
95,235
96,187
96,106
96,146
97,058
97,632
128,830
128,741
128,448
130,627
130,439
130,327
130,271
130,419
130,471
130,521
130,583
131,614
131,584
131,743
131,968
132,635
132,712
135,596
136,244
136,763
142,112
172,412
171,882
164,239
165,314
165,317
159,927
159,546
195,073
195,288
194,860
195,309
240,656
241,365
240,392
289,569
288,581
284,487
284,131
353,620
350,523
368,210
397,197
451,124
448,043
556,302
572,979
682,978
684,989
793,379
820,299
908,661
910,309
1,065,871
1,065,871
1,236,075
1,287,066
1,465,639
1,488,219
1,689,331
1,755,086
2,184,101
2,263,570
2,524,487
2,798,023
3,118,395
3,339,886
3,417,687
3,674,073
3,972,584
4,547,174
4,628,998
4,796,544
4,976,840
5,244,281
5,199,211
5,178,597
5,162,259
5,293,962
5,293,9625,162,2595,178,5975,199,2115,244,2814,976,8404,796,5444,628,9984,547,1743,972,5843,674,0733,417,6873,339,8863,118,3952,798,0232,524,4872,263,5702,184,1011,755,0861,689,3311,488,2191,465,6391,287,0661,236,0751,065,8711,065,871910,309908,661820,299793,379684,989682,978572,979556,302448,043451,124397,197368,210350,523353,620284,131284,487288,581289,569240,392241,365240,656195,309194,860195,288195,073159,546159,927165,317165,314164,239171,882172,412142,112136,763136,244135,596132,712132,635131,968131,743131,584131,614130,583130,521130,471130,419130,271130,327130,439130,627128,448128,741128,83097,63297,05896,14696,10696,18795,23553,16752,87352,62352,01851,84751,69351,63251,51751,35051,30051,42751,53551,62951,89252,03452,30052,50052,70053,42654,10054,40054,90054,96655,40055,90024,80024,44224,30024,80025,10025,30025,70026,00026,40026,80027,10027,5000
   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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
2
2
2
2
2
2
2
2
3
3
3
3
3
3
3
3
4
4
4
4
5
5
5
6
6
6
7
7
7
8
8
9
9
9
10
10
10
10
10
10
101010101010999887776665554444333333332222222211111111111111111111111111111111111111111111100000000000000000000000000000000000000
   Retained Earnings Total Equity00000-283,995-254,316-228,132-203,040-182,518-162,765-147,366-130,455-121,619-101,137-91,343-80,627-69,595-62,542-57,094-54,841-51,298-45,940-42,945-35,317-32,284-28,449-28,763-29,136-26,547-26,962-28,558-28,339-31,137-30,452-28,262-26,452-32,265-34,137-32,585-30,288-28,708-24,929-23,879-23,263-22,360-21,345-21,167-21,199-20,531-20,896-20,918-20,089-14,355000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
0
0
0
0
0
-17,339
0
0
0
-20,043
-20,043
0
0
-23,022
0
0
0
-26,342
-27,212
-28,119
-29,011
-29,908
-30,834
-31,760
-32,697
-33,634
-34,585
-35,536
-36,486
-37,456
-38,493
-39,527
-37,667
-38,476
-39,533
-40,593
-40,565
-41,728
-42,887
-44,060
-42,579
-43,772
-44,790
-45,966
-47,150
-48,353
-49,559
-50,793
-52,021
-53,251
-54,511
-55,824
-57,159
-58,502
-260
-212
-99
-71
-356
-732
-979
-765
-647
-753
-732
-607
-555
-1,118
-1,290
-1,294
-1,050
228
-308
472
22
-809
-98
-2,060
-4,033
-2,443
-4,933
-3,130
-6,017
-7,669
-6,311
-536
195
-211
-10
1,375
3,274
4,506
5,000
1,424
-1,950
-5,711
-13,068
-6,492
-39,291
-41,544
-40,140
-36,266
-10,760
-8,257
-4,893
-5,503
15,060
31,547
24,124
23,551
22,924
25,625
33,291
16,554
27,430
30,915
18,459
18,45930,91527,43016,55433,29125,62522,92423,55124,12431,54715,060-5,503-4,893-8,257-10,760-36,266-40,140-41,544-39,291-6,492-13,068-5,711-1,9501,4245,0004,5063,2741,375-10-211195-536-6,311-7,669-6,017-3,130-4,933-2,443-4,033-2,060-98-80922472-308228-1,050-1,294-1,290-1,118-555-607-732-753-647-765-979-732-356-71-99-212-260-58,502-57,159-55,824-54,511-53,251-52,021-50,793-49,559-48,353-47,150-45,966-44,790-43,772-42,579-44,060-42,887-41,728-40,565-40,593-39,533-38,476-37,667-39,527-38,493-37,456-36,486-35,536-34,585-33,634-32,697-31,760-30,834-29,908-29,011-28,119-27,212-26,342000-23,02200-20,043-20,043000-17,33900000000000
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
180,424
180,747
181,070
216,524
216,936
217,348
217,769
263,049
263,496
263,963
312,974
313,487
314,002
314,515
388,263
388,692
402,916
428,580
482,514
484,511
595,105
607,627
712,069
711,753
820,134
849,442
936,046
935,481
935,828
1,096,679
1,277,592
1,334,952
1,522,644
1,556,124
1,752,912
1,856,914
2,295,235
2,384,331
2,652,090
2,909,914
3,248,264
3,300,227
3,395,549
3,646,770
3,948,547
4,551,081
4,658,570
4,852,927
5,060,200
5,352,063
0
0
0
0
00005,352,0635,060,2004,852,9274,658,5704,551,0813,948,5473,646,7703,395,5493,300,2273,248,2642,909,9142,652,0902,384,3312,295,2351,856,9141,752,9121,556,1241,522,6441,334,9521,277,5921,096,679935,828935,481936,046849,442820,134711,753712,069607,627595,105484,511482,514428,580402,916388,692388,263314,515314,002313,487312,974263,963263,496263,049217,769217,348216,936216,524181,070180,747180,424000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000-197,760-162,224-162,630-168,221000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
29,900
29,900
29,900
29,900
29,900
29,900
29,900
30,100
30,100
30,100
53,269
30,700
62,500
62,600
88,198
62,900
62,900
62,900
91,944
62,600
62,600
62,700
94,908
95,979
96,847
97,775
98,705
99,669
100,659
101,678
102,689
103,788
104,829
105,872
101,214
102,408
103,533
145,005
145,890
147,107
148,286
148,446
150,086
182,901
184,227
182,758
184,115
185,336
186,714
188,216
189,630
191,080
192,559
194,034
195,511
197,062
198,666
200,275
202,395
144,184
146,876
147,172
147,466
147,742
179,102
179,403
179,705
180,065
180,424
180,747
181,070
216,524
216,936
217,348
217,769
263,049
263,496
263,963
312,974
313,487
314,002
314,515
388,263
388,692
402,916
428,580
482,514
484,511
595,105
607,627
712,069
711,753
820,134
849,442
936,046
935,481
1,096,679
1,096,185
1,277,592
1,334,952
1,522,644
1,556,124
1,752,912
1,856,914
2,295,235
2,384,331
2,652,090
2,909,914
3,248,264
3,300,227
3,395,549
3,646,770
3,948,547
4,551,081
4,658,570
4,852,927
5,060,200
5,352,063
5,354,120
5,354,362
5,357,143
5,534,978
5,534,9785,357,1435,354,3625,354,1205,352,0635,060,2004,852,9274,658,5704,551,0813,948,5473,646,7703,395,5493,300,2273,248,2642,909,9142,652,0902,384,3312,295,2351,856,9141,752,9121,556,1241,522,6441,334,9521,277,5921,096,1851,096,679935,481936,046849,442820,134711,753712,069607,627595,105484,511482,514428,580402,916388,692388,263314,515314,002313,487312,974263,963263,496263,049217,769217,348216,936216,524181,070180,747180,424180,065179,705179,403179,102147,742147,466147,172146,876144,184202,395200,275198,666197,062195,511194,034192,559191,080189,630188,216186,714185,336184,115182,758184,227182,901150,086148,446148,286147,107145,890145,005103,533102,408101,214105,872104,829103,788102,689101,678100,65999,66998,70597,77596,84795,97994,90862,70062,60062,60091,94462,90062,90062,90088,19862,60062,50030,70053,26930,10030,10030,10029,90029,90029,90029,90029,90029,90029,9000



5.3. Balance Sheets

Currency in USD. All numbers in thousands.