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

Archer-Daniels-Midland Company
Buy, Hold or Sell?

Let's analyze Archer-Daniels-Midland Company together

I guess you are interested in Archer-Daniels-Midland Company. 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 Archer-Daniels-Midland Company. 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 Archer-Daniels-Midland Company

I send you an email if I find something interesting about Archer-Daniels-Midland Company.

1. Quick Overview

1.1. Quick analysis of Archer-Daniels-Midland Company (30 sec.)










1.2. What can you expect buying and holding a share of Archer-Daniels-Midland Company? (30 sec.)

How much money do you get?

How much money do you get?
$1.90
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$45.56
Expected worth in 1 year
$44.82
How sure are you?
85.0%

+ What do you gain per year?

Total Gains per Share
$1.16
Return On Investment
2.1%

For what price can you sell your share?

Current Price per Share
$54.27
Expected price per share
$51.39 - $56.44
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Archer-Daniels-Midland Company (5 min.)




Live pricePrice per Share (EOD)
$54.27
Intrinsic Value Per Share
$-188.91 - $19.07
Total Value Per Share
$-143.35 - $64.63

2.2. Growth of Archer-Daniels-Midland Company (5 min.)




Is Archer-Daniels-Midland Company growing?

Current yearPrevious yearGrowGrow %
How rich?$22.4b$24.8b-$841.2m-3.5%

How much money is Archer-Daniels-Midland Company making?

Current yearPrevious yearGrowGrow %
Making money$650.2m$1b-$386.5m-59.4%
Net Profit Margin2.9%4.2%--

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

2.3. Financial Health of Archer-Daniels-Midland Company (5 min.)




2.4. Comparing to competitors in the Farm Products industry (5 min.)




  Industry Rankings (Farm Products)  


Richest
#2 / 240

Most Revenue
#1 / 240

Most Profit
#1 / 240
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Archer-Daniels-Midland Company?

Welcome investor! Archer-Daniels-Midland Company's management wants to use your money to grow the business. In return you get a share of Archer-Daniels-Midland Company.

First you should know what it really means to hold a share of Archer-Daniels-Midland Company. And how you can make/lose money.

Speculation

The Price per Share of Archer-Daniels-Midland Company is $54.27. 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 Archer-Daniels-Midland Company.
  • 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 Archer-Daniels-Midland Company, 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 $45.56. Based on the TTM, the Book Value Change Per Share is $-0.18 per quarter. Based on the YOY, the Book Value Change Per Share is $0.71 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 $0.48 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Archer-Daniels-Midland Company.

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 Eps0.991.8%1.252.3%1.873.5%1.302.4%1.011.9%
Usd Book Value Change Per Share-0.24-0.4%-0.18-0.3%0.711.3%0.601.1%0.370.7%
Usd Dividend Per Share0.500.9%0.480.9%0.420.8%0.400.7%0.350.6%
Usd Total Gains Per Share0.260.5%0.290.5%1.132.1%1.001.8%0.721.3%
Usd Price Per Share60.45-67.73-82.13-63.59-53.75-
Price to Earnings Ratio15.33-13.94-11.03-13.21-15.62-
Price-to-Total Gains Ratio229.76-119.17-198.55-78.42-57.71-
Price to Book Ratio1.33-1.46-1.83-1.55-1.48-
Price-to-Total Gains Ratio229.76-119.17-198.55-78.42-57.71-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share54.27
Number of shares18
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.480.40
Usd Book Value Change Per Share-0.180.60
Usd Total Gains Per Share0.291.00
Gains per Quarter (18 shares)5.2317.95
Gains per Year (18 shares)20.9271.80
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
134-1311294362
268-27325886134
3103-405387129206
4137-5374115172278
5171-6695144215350
6205-80116173258422
7240-93137202301494
8274-106158231344566
9308-120179260387638
10342-133200288430710

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%140.00.00.0100.0%
Book Value Change Per Share1.03.00.025.0%8.04.00.066.7%15.05.00.075.0%28.012.00.070.0%104.034.02.074.3%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%140.00.00.0100.0%
Total Gains per Share3.01.00.075.0%11.01.00.091.7%18.02.00.090.0%34.06.00.085.0%117.023.00.083.6%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Archer-Daniels-Midland Company 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---0.236-0.185-22%0.709-133%0.597-140%0.372-163%
Book Value Per Share--45.56046.200-1%44.914+1%40.578+12%35.847+27%
Current Ratio--1.4431.549-7%1.529-6%1.549-7%1.589-9%
Debt To Asset Ratio--0.5740.558+3%0.572+0%0.5760%0.561+2%
Debt To Equity Ratio--1.3651.283+6%1.357+1%1.381-1%1.296+5%
Dividend Per Share--0.4990.475+5%0.425+17%0.400+25%0.352+42%
Eps--0.9861.247-21%1.873-47%1.303-24%1.007-2%
Free Cash Flow Per Share--0.2191.494-85%1.616-86%0.430-49%0.099+122%
Free Cash Flow To Equity Per Share---1.118-0.001-100%-1.134+2%-0.508-55%-0.581-48%
Gross Profit Margin--1.0001.0000%1.0000%0.994+1%0.997+0%
Intrinsic Value_10Y_max--19.074--------
Intrinsic Value_10Y_min---188.915--------
Intrinsic Value_1Y_max--4.673--------
Intrinsic Value_1Y_min---2.907--------
Intrinsic Value_3Y_max--11.937--------
Intrinsic Value_3Y_min---22.664--------
Intrinsic Value_5Y_max--16.662--------
Intrinsic Value_5Y_min---57.537--------
Market Cap25948767208.320-15%29801850000.00035290452500.000-16%45470167500.000-34%35152357500.000-15%30598041250.000-3%
Net Profit Margin--0.0220.029-26%0.042-47%0.033-34%0.029-26%
Operating Margin--0.0310.037-16%0.054-42%0.041-24%0.037-16%
Operating Ratio--0.9780.971+1%0.959+2%0.966+1%0.968+1%
Pb Ratio1.191-11%1.3271.464-9%1.832-28%1.548-14%1.482-10%
Pe Ratio13.763-11%15.33013.943+10%11.027+39%13.209+16%15.616-2%
Price Per Share54.270-11%60.45067.725-11%82.130-26%63.594-5%53.753+12%
Price To Free Cash Flow Ratio61.933-11%68.98628.415+143%-8.725+113%14.967+361%13.399+415%
Price To Total Gains Ratio206.268-11%229.757119.170+93%198.546+16%78.420+193%57.713+298%
Quick Ratio--0.9440.9480%0.576+64%0.725+30%0.616+53%
Return On Assets--0.0090.012-23%0.018-48%0.013-30%0.012-22%
Return On Equity--0.0220.027-20%0.042-48%0.032-31%0.027-20%
Total Gains Per Share--0.2630.291-9%1.134-77%0.997-74%0.724-64%
Usd Book Value--22461000000.00024011500000.000-6%24852750000.000-10%22397800000.000+0%20390675000.000+10%
Usd Book Value Change Per Share---0.236-0.185-22%0.709-133%0.597-140%0.372-163%
Usd Book Value Per Share--45.56046.200-1%44.914+1%40.578+12%35.847+27%
Usd Dividend Per Share--0.4990.475+5%0.425+17%0.400+25%0.352+42%
Usd Eps--0.9861.247-21%1.873-47%1.303-24%1.007-2%
Usd Free Cash Flow--108000000.000790250000.000-86%904750000.000-88%231900000.000-53%64775000.000+67%
Usd Free Cash Flow Per Share--0.2191.494-85%1.616-86%0.430-49%0.099+122%
Usd Free Cash Flow To Equity Per Share---1.118-0.001-100%-1.134+2%-0.508-55%-0.581-48%
Usd Market Cap25948767208.320-15%29801850000.00035290452500.000-16%45470167500.000-34%35152357500.000-15%30598041250.000-3%
Usd Price Per Share54.270-11%60.45067.725-11%82.130-26%63.594-5%53.753+12%
Usd Profit--486000000.000650250000.000-25%1036750000.000-53%721500000.000-33%571975000.000-15%
Usd Revenue--22248000000.00022193750000.000+0%25044000000.000-11%21127200000.000+5%18709325000.000+19%
Usd Total Gains Per Share--0.2630.291-9%1.134-77%0.997-74%0.724-64%
 EOD+4 -4MRQTTM+6 -29YOY+10 -255Y+13 -2310Y+15 -21

3.3 Fundamental Score

Let's check the fundamental score of Archer-Daniels-Midland Company based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1513.763
Price to Book Ratio (EOD)Between0-11.191
Net Profit Margin (MRQ)Greater than00.022
Operating Margin (MRQ)Greater than00.031
Quick Ratio (MRQ)Greater than10.944
Current Ratio (MRQ)Greater than11.443
Debt to Asset Ratio (MRQ)Less than10.574
Debt to Equity Ratio (MRQ)Less than11.365
Return on Equity (MRQ)Greater than0.150.022
Return on Assets (MRQ)Greater than0.050.009
Total5/10 (50.0%)

3.4 Technical Score

Let's check the technical score of Archer-Daniels-Midland Company based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5047.868
Ma 20Greater thanMa 5053.090
Ma 50Greater thanMa 10055.883
Ma 100Greater thanMa 20058.043
OpenGreater thanClose54.220
Total0/5 (0.0%)

4. In-depth Analysis

4.1 About Archer-Daniels-Midland Company

Archer-Daniels-Midland Company engages in the procurement, transportation, storage, processing, and merchandising of agricultural commodities, ingredients, flavors, and solutions in the United States, Switzerland, the Cayman Islands, Brazil, Mexico, Canada, the United Kingdom, and internationally. It operates in three segments: Ag Services and Oilseeds, Carbohydrate Solutions, and Nutrition. The company originates, merchandises, stores, and transports agricultural raw materials, such as oilseeds and soft seeds. It also engages in the agricultural commodity and feed product import, export, and distribution; and various structured trade finance activities. In addition, the company offers soybean meal and oil; vegetable and salad oils and protein meals; ingredients for the food, feed, energy, and industrial customers; margarine, shortening, and other food products; and partially refined oils to produce biodiesel and glycols for use in chemicals, paints, and other industrial products. Further, it provides peanuts, peanut-derived ingredients, and cotton cellulose pulp; sweeteners, corn and wheat starches, syrup, glucose, wheat flour, and dextrose; alcohol, and other food and animal feed ingredients; ethyl alcohol and ethanol; corn gluten feed and meal; distillers' grains; corn germ; and citric acids. Additionally, the company provides proteins, natural flavors, flavor systems, natural colors, emulsifiers, soluble fiber, polyols, hydrocolloids, probiotics, prebiotics, postbiotics, enzymes, and botanical extracts; and other specialty food and feed ingredients; edible beans; formula feeds, and animal health and nutrition products; and contract and private label pet treats and food products. It also offers futures commission merchant; commodity brokerage services; cash margins and securities pledged to commodity exchange clearinghouse; and cash pledged as security under certain insurance arrangements. The company was founded in 1902 and is headquartered in Chicago, Illinois.

Fundamental data was last updated by Penke on 2024-11-16 11:21:05.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is 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 underpriced.
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 Archer-Daniels-Midland Company earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Archer-Daniels-Midland Company to the Farm Products industry mean.
  • A Net Profit Margin of 2.2% means that $0.02 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Archer-Daniels-Midland Company:

  • The MRQ is 2.2%. The company is making a profit. +1
  • The TTM is 2.9%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ2.2%TTM2.9%-0.8%
TTM2.9%YOY4.2%-1.2%
TTM2.9%5Y3.3%-0.4%
5Y3.3%10Y2.9%+0.4%
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
MRQ2.2%1.9%+0.3%
TTM2.9%1.6%+1.3%
YOY4.2%2.5%+1.7%
5Y3.3%2.3%+1.0%
10Y2.9%2.2%+0.7%
4.3.1.2. Return on Assets

Shows how efficient Archer-Daniels-Midland Company is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Archer-Daniels-Midland Company to the Farm Products industry mean.
  • 0.9% Return on Assets means that Archer-Daniels-Midland Company generated $0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Archer-Daniels-Midland Company:

  • The MRQ is 0.9%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 1.2%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ0.9%TTM1.2%-0.3%
TTM1.2%YOY1.8%-0.6%
TTM1.2%5Y1.3%-0.1%
5Y1.3%10Y1.2%+0.1%
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9%0.6%+0.3%
TTM1.2%0.5%+0.7%
YOY1.8%0.9%+0.9%
5Y1.3%0.9%+0.4%
10Y1.2%0.8%+0.4%
4.3.1.3. Return on Equity

Shows how efficient Archer-Daniels-Midland Company is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Archer-Daniels-Midland Company to the Farm Products industry mean.
  • 2.2% Return on Equity means Archer-Daniels-Midland Company generated $0.02 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Archer-Daniels-Midland Company:

  • The MRQ is 2.2%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.7%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.2%TTM2.7%-0.5%
TTM2.7%YOY4.2%-1.5%
TTM2.7%5Y3.2%-0.5%
5Y3.2%10Y2.7%+0.4%
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
MRQ2.2%1.5%+0.7%
TTM2.7%1.1%+1.6%
YOY4.2%1.8%+2.4%
5Y3.2%1.5%+1.7%
10Y2.7%1.7%+1.0%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Archer-Daniels-Midland Company.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Archer-Daniels-Midland Company is operating .

  • Measures how much profit Archer-Daniels-Midland Company 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 Archer-Daniels-Midland Company to the Farm Products industry mean.
  • An Operating Margin of 3.1% means the company generated $0.03  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Archer-Daniels-Midland Company:

  • The MRQ is 3.1%. The company is operating less efficient.
  • The TTM is 3.7%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ3.1%TTM3.7%-0.6%
TTM3.7%YOY5.4%-1.7%
TTM3.7%5Y4.1%-0.4%
5Y4.1%10Y3.7%+0.4%
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
MRQ3.1%3.7%-0.6%
TTM3.7%3.1%+0.6%
YOY5.4%3.8%+1.6%
5Y4.1%3.6%+0.5%
10Y3.7%3.5%+0.2%
4.3.2.2. Operating Ratio

Measures how efficient Archer-Daniels-Midland Company is keeping operating costs low.

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

Let's take a look of the Operating Ratio trends of Archer-Daniels-Midland Company:

  • The MRQ is 0.978. The company is less efficient in keeping operating costs low.
  • The TTM is 0.971. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.978TTM0.971+0.007
TTM0.971YOY0.959+0.012
TTM0.9715Y0.966+0.005
5Y0.96610Y0.968-0.002
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9781.505-0.527
TTM0.9711.361-0.390
YOY0.9591.149-0.190
5Y0.9661.180-0.214
10Y0.9681.122-0.154
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Archer-Daniels-Midland Company.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Archer-Daniels-Midland Company is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Farm Products industry mean).
  • A Current Ratio of 1.44 means the company has $1.44 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Archer-Daniels-Midland Company:

  • The MRQ is 1.443. The company is just able to pay all its short-term debts.
  • The TTM is 1.549. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.443TTM1.549-0.105
TTM1.549YOY1.529+0.020
TTM1.5495Y1.549+0.000
5Y1.54910Y1.589-0.041
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4431.526-0.083
TTM1.5491.591-0.042
YOY1.5291.638-0.109
5Y1.5491.710-0.161
10Y1.5891.602-0.013
4.4.3.2. Quick Ratio

Measures if Archer-Daniels-Midland Company is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Archer-Daniels-Midland Company to the Farm Products industry mean.
  • A Quick Ratio of 0.94 means the company can pay off $0.94 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Archer-Daniels-Midland Company:

  • The MRQ is 0.944. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.948. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.944TTM0.948-0.005
TTM0.948YOY0.576+0.372
TTM0.9485Y0.725+0.224
5Y0.72510Y0.616+0.108
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9440.415+0.529
TTM0.9480.451+0.497
YOY0.5760.562+0.014
5Y0.7250.628+0.097
10Y0.6160.649-0.033
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Archer-Daniels-Midland Company.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Archer-Daniels-Midland Company assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Archer-Daniels-Midland Company to Farm Products industry mean.
  • A Debt to Asset Ratio of 0.57 means that Archer-Daniels-Midland Company assets are financed with 57.4% credit (debt) and the remaining percentage (100% - 57.4%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Archer-Daniels-Midland Company:

  • The MRQ is 0.574. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.558. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.574TTM0.558+0.016
TTM0.558YOY0.572-0.014
TTM0.5585Y0.576-0.018
5Y0.57610Y0.561+0.015
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5740.483+0.091
TTM0.5580.488+0.070
YOY0.5720.488+0.084
5Y0.5760.486+0.090
10Y0.5610.483+0.078
4.5.4.2. Debt to Equity Ratio

Measures if Archer-Daniels-Midland Company is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Archer-Daniels-Midland Company to the Farm Products industry mean.
  • A Debt to Equity ratio of 136.5% means that company has $1.37 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Archer-Daniels-Midland Company:

  • The MRQ is 1.365. The company is able to pay all its debts with equity. +1
  • The TTM is 1.283. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.365TTM1.283+0.082
TTM1.283YOY1.357-0.074
TTM1.2835Y1.381-0.098
5Y1.38110Y1.296+0.085
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3650.919+0.446
TTM1.2830.921+0.362
YOY1.3570.940+0.417
5Y1.3810.989+0.392
10Y1.2961.042+0.254
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 Archer-Daniels-Midland Company generates.

  • Above 15 is considered overpriced but always compare Archer-Daniels-Midland Company to the Farm Products industry mean.
  • A PE ratio of 15.33 means the investor is paying $15.33 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Archer-Daniels-Midland Company:

  • The EOD is 13.763. Based on the earnings, the company is underpriced. +1
  • The MRQ is 15.330. Based on the earnings, the company is fair priced.
  • The TTM is 13.943. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD13.763MRQ15.330-1.567
MRQ15.330TTM13.943+1.387
TTM13.943YOY11.027+2.916
TTM13.9435Y13.209+0.734
5Y13.20910Y15.616-2.407
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
EOD13.7637.501+6.262
MRQ15.3306.897+8.433
TTM13.9436.818+7.125
YOY11.0277.666+3.361
5Y13.2098.311+4.898
10Y15.61614.341+1.275
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 Archer-Daniels-Midland Company:

  • The EOD is 61.933. Based on how much money comes from the company's main activities, the company is overpriced. -1
  • The MRQ is 68.986. Based on how much money comes from the company's main activities, the company is overpriced. -1
  • The TTM is 28.415. Based on how much money comes from the company's main activities, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD61.933MRQ68.986-7.053
MRQ68.986TTM28.415+40.570
TTM28.415YOY-8.725+37.141
TTM28.4155Y14.967+13.448
5Y14.96710Y13.399+1.569
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
EOD61.9332.170+59.763
MRQ68.9862.414+66.572
TTM28.415-0.248+28.663
YOY-8.725-1.003-7.722
5Y14.967-0.854+15.821
10Y13.399-0.568+13.967
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 Archer-Daniels-Midland Company is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Farm Products industry mean).
  • A PB ratio of 1.33 means the investor is paying $1.33 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Archer-Daniels-Midland Company:

  • The EOD is 1.191. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.327. Based on the equity, the company is underpriced. +1
  • The TTM is 1.464. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.191MRQ1.327-0.136
MRQ1.327TTM1.464-0.138
TTM1.464YOY1.832-0.367
TTM1.4645Y1.548-0.083
5Y1.54810Y1.482+0.066
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
EOD1.1911.354-0.163
MRQ1.3271.275+0.052
TTM1.4641.360+0.104
YOY1.8321.532+0.300
5Y1.5481.692-0.144
10Y1.4822.074-0.592
4.6.2. Total Gains per Share

2.4. Latest News of Archer-Daniels-Midland Company

Does Archer-Daniels-Midland Company 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 Archer-Daniels-Midland Company to keep up to date. Note: the news is often already included in the price.

DateTitleRead
2024-11-05
06:34
ADM Discloses More Accounting Issues, Cuts Profit OutlookRead

4.7 Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of Archer-Daniels-Midland Company.

4.8.1. Institutions holding Archer-Daniels-Midland Company

Institutions are holding 80.59% of the shares of Archer-Daniels-Midland Company.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30Vanguard Group Inc13.26530.073763427094-4399123-6.4859
2024-06-30State Farm Mutual Automobile Ins Co9.78722.55414679655200
2024-06-30BlackRock Inc7.90740.051737808825-1124397-2.888
2024-06-30State Street Corp6.48920.08231027416-304564-0.9721
2024-06-30Morgan Stanley - Brokerage Accounts2.95190.03314114334-916-0.0065
2024-06-30Wellington Management Company LLP2.8710.1481137276602776682.0644
2024-06-30Geode Capital Management, LLC2.45060.06211717472113666610.7427
2024-06-30Northern Trust Corp2.40840.117311515534-878052-7.0847
2024-06-30Pacer Advisors, INC.1.58881.04077596892755481417954.3087
2024-06-30Amvescap Plc.1.2830.0784613478299154619.2786
2024-06-30NORGES BANK1.260.054460244602025723.4795
2024-06-30Ameriprise Financial Inc1.00240.078447927034337091951.9264
2024-06-30Legal & General Group PLC0.91740.05944386481-53328-1.2011
2024-06-30Charles Schwab Investment Management Inc0.74120.04083543960292800.8331
2024-06-30Jacobs Levy Equity Management, Inc.0.72340.8646345871546739115.6249
2024-06-30Moneta Group Investment Advisors Inc0.67013.09273204010-3161-0.0986
2024-06-30Bank of New York Mellon Corp0.66290.03633169395-315986-9.066
2024-06-30Goldman Sachs Group Inc0.65240.03193119219123527965.5689
2024-06-30FMR Inc0.62170.01152972373-1022705-25.5991
2024-06-30Bank of America Corp0.61790.01582954331-1557733-34.5237
Total 58.87228.5268281492208+6572342+2.3%

4.9.2. Funds holding Archer-Daniels-Midland Company

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Vanguard Total Stock Mkt Idx Inv3.16660.051515140957-504109-3.2222
2024-09-30Vanguard Institutional 500 Index Trust2.61980.058512526479-403616-3.1215
2024-09-30Vanguard Equity-Income Inv2.43691.170311651907287402932.7417
2024-09-30Vanguard Mid Cap Index Institutional2.11780.344910126123-454237-4.2932
2024-10-31Pacer US Cash Cows 100 ETF1.68941.78898077864-4605-0.057
2024-10-31SPDR® S&P Dividend ETF1.27551.60476098573100078419.6317
2024-09-30Fidelity 500 Index1.22930.05865877829-213552-3.5058
2024-10-31SPDR® S&P 500® ETF Trust1.21920.05475829288304560.5252
2024-10-31iShares Core S&P 500 ETF1.11340.0546532372482070.1544
2024-09-30Vanguard Wellesley® Income Inv1.00310.55294796187141849441.9959
2024-10-31The Consumer Staples Sel SectSPDR® ETF0.98261.54554698421-11242-0.2387
2024-09-30Vanguard Value Index Inv0.84710.13074050322-51336-1.2516
2024-09-30Vanguard Mid-Cap Value ETF0.68580.63163278934-114274-3.3677
2024-09-30Vanguard Institutional Index I0.63570.05863039519-135672-4.2729
2024-10-31FlexShares Mstar Glbl Upstrm Nat Res ETF0.59262.7654283362000
2024-10-31ProShares S&P 500 Dividend Aristocrats0.59111.27182826098-1196-0.0423
2024-06-30State Farm Growth0.56882.1167271985400
2024-09-30Vanguard Dividend Appreciation ETF0.53990.15032581687-95926-3.5825
2024-10-31State St S&P 500® Indx SL Cl III0.48480.0544231796367000.2899
2024-10-31Invesco S&P 500® Equal Weight ETF0.44920.1807214769398600.4612
Total 24.248614.6453115943042+3358765+2.9%

5.3. Insider Transactions

Insiders are holding 0.586% of the shares of Archer-Daniels-Midland Company.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-09-03Juan R LucianoSELL17019460.51
2024-08-30Juan R LucianoSELL4547161
2024-08-28Juan R LucianoSELL368361
2024-05-22Fruit Molly L StraderSELL690460.73
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Reversals in quarterly reports

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

 2023-06-302023-09-302023-12-312024-03-312024-06-30
Current Deferred Revenue 8,998,000-287,0008,711,000-8,085,000626,000-118,000508,000-807,000-299,000
Long-term Assets Other  -10,000-29,000-39,000-1,333,000-1,372,000987,000-385,0001,233,000848,000



5.2. Latest Balance Sheet

Balance Sheet of 2024-06-30. Currency in USD. All numbers in thousands.

Summary
Total Assets52,698,000
Total Liabilities30,237,000
Total Stockholder Equity22,148,000
 As reported
Total Liabilities 30,237,000
Total Stockholder Equity+ 22,148,000
Total Assets = 52,698,000

Assets

Total Assets52,698,000
Total Current Assets26,962,000
Long-term Assets25,736,000
Total Current Assets
Cash And Cash Equivalents 764,000
Short-term Investments 6,975,000
Net Receivables 6,383,000
Inventory 10,443,000
Total Current Assets  (as reported)26,962,000
Total Current Assets  (calculated)24,565,000
+/- 2,397,000
Long-term Assets
Property Plant Equipment 11,921,000
Long Term Investments 5,557,000
Intangible Assets 6,970,000
Long-term Assets Other 848,000
Long-term Assets  (as reported)25,736,000
Long-term Assets  (calculated)25,296,000
+/- 440,000

Liabilities & Shareholders' Equity

Total Current Liabilities18,684,000
Long-term Liabilities11,553,000
Total Stockholder Equity22,148,000
Total Current Liabilities
Short-term Debt 2,911,000
Short Long Term Debt 2,313,000
Accounts payable 5,035,000
Other Current Liabilities 10,536,000
Total Current Liabilities  (as reported)18,684,000
Total Current Liabilities  (calculated)20,795,000
+/- 2,111,000
Long-term Liabilities
Long term Debt 8,247,000
Capital Lease Obligations 1,316,000
Long-term Liabilities Other 1,000,000
Long-term Liabilities  (as reported)11,553,000
Long-term Liabilities  (calculated)10,563,000
+/- 990,000
Total Stockholder Equity
Common Stock3,200,000
Retained Earnings 21,828,000
Accumulated Other Comprehensive Income -2,880,000
Total Stockholder Equity (as reported)22,148,000
Total Stockholder Equity (calculated)22,148,000
+/-0
Other
Capital Stock3,200,000
Cash and Short Term Investments 4,271,000
Common Stock Shares Outstanding 493,000
Current Deferred Revenue-299,000
Liabilities and Stockholders Equity 52,698,000
Net Debt 11,112,000
Net Invested Capital 32,708,000
Net Working Capital 8,278,000
Property Plant and Equipment Gross 29,720,000
Short Long Term Debt Total 11,876,000



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-311993-12-311993-09-301993-06-301993-03-311992-12-311992-09-301992-06-301992-03-311991-12-311991-09-301991-06-301991-03-311990-12-311990-09-301990-06-301990-03-311989-12-311989-09-301989-06-301989-03-311988-12-311988-09-301988-06-301988-03-311987-12-311987-09-301987-06-301987-03-311986-12-311986-09-301986-06-301986-03-311985-12-311985-09-30
> Total Assets 
0
0
0
3,315,400
0
0
0
3,862,100
0
0
0
4,397,600
0
0
0
4,728,300
4,988,100
5,261,600
5,523,300
5,450,000
5,918,300
6,073,000
6,022,000
6,260,600
6,826,000
6,963,600
6,992,600
7,524,500
7,861,100
7,931,400
8,269,100
8,404,100
8,451,900
8,661,600
8,748,000
8,746,900
9,267,700
9,625,000
9,939,900
9,756,900
10,134,200
10,402,800
10,402,800
10,449,900
11,016,600
11,634,200
11,634,200
11,354,400
13,586,200
13,688,800
13,688,800
13,833,500
13,851,400
14,253,500
13,945,800
14,029,900
14,679,900
14,911,300
14,628,698
14,423,100
14,436,706
15,097,847
14,154,984
14,339,931
14,591,696
15,194,587
15,318,181
15,416,273
16,888,579
17,869,478
17,554,765
17,182,879
17,686,389
19,938,630
21,112,047
19,368,821
18,893,383
19,375,223
18,981,797
18,598,000
19,852,793
20,098,708
20,546,481
21,269,030
21,972,020
25,045,614
25,351,416
25,118,000
29,392,000
33,490,000
36,513,000
37,056,000
34,707,000
33,901,000
31,975,000
31,582,000
31,861,000
33,529,000
32,326,000
31,808,000
36,036,000
42,610,000
43,763,000
42,352,000
41,448,000
41,516,000
41,858,000
41,771,000
44,760,000
45,136,000
43,226,000
40,238,000
41,448,000
43,752,000
41,444,000
39,930,000
41,821,000
43,997,000
41,715,000
40,568,000
40,877,000
40,157,000
39,681,000
40,098,000
39,853,000
39,769,000
39,630,000
37,817,000
38,969,000
39,963,000
41,100,000
38,755,000
39,664,000
40,833,000
43,151,000
42,616,000
41,804,000
43,997,000
48,395,000
44,341,000
44,795,000
49,719,000
51,478,000
50,958,000
52,298,000
56,136,000
64,866,000
61,828,000
58,304,000
59,774,000
58,802,000
55,499,000
55,093,000
54,631,000
54,831,000
52,698,000
52,698,00054,831,00054,631,00055,093,00055,499,00058,802,00059,774,00058,304,00061,828,00064,866,00056,136,00052,298,00050,958,00051,478,00049,719,00044,795,00044,341,00048,395,00043,997,00041,804,00042,616,00043,151,00040,833,00039,664,00038,755,00041,100,00039,963,00038,969,00037,817,00039,630,00039,769,00039,853,00040,098,00039,681,00040,157,00040,877,00040,568,00041,715,00043,997,00041,821,00039,930,00041,444,00043,752,00041,448,00040,238,00043,226,00045,136,00044,760,00041,771,00041,858,00041,516,00041,448,00042,352,00043,763,00042,610,00036,036,00031,808,00032,326,00033,529,00031,861,00031,582,00031,975,00033,901,00034,707,00037,056,00036,513,00033,490,00029,392,00025,118,00025,351,41625,045,61421,972,02021,269,03020,546,48120,098,70819,852,79318,598,00018,981,79719,375,22318,893,38319,368,82121,112,04719,938,63017,686,38917,182,87917,554,76517,869,47816,888,57915,416,27315,318,18115,194,58714,591,69614,339,93114,154,98415,097,84714,436,70614,423,10014,628,69814,911,30014,679,90014,029,90013,945,80014,253,50013,851,40013,833,50013,688,80013,688,80013,586,20011,354,40011,634,20011,634,20011,016,60010,449,90010,402,80010,402,80010,134,2009,756,9009,939,9009,625,0009,267,7008,746,9008,748,0008,661,6008,451,9008,404,1008,269,1007,931,4007,861,1007,524,5006,992,6006,963,6006,826,0006,260,6006,022,0006,073,0005,918,3005,450,0005,523,3005,261,6004,988,1004,728,3000004,397,6000003,862,1000003,315,400000
   > Total Current Assets 
0
0
0
1,511,000
0
0
0
1,749,700
0
0
0
2,118,800
0
0
0
2,105,700
2,247,700
2,473,200
2,466,600
2,303,800
2,634,000
2,477,100
2,348,400
2,531,600
3,021,400
3,020,200
2,952,500
3,213,400
3,417,900
3,498,300
3,802,000
3,921,700
3,702,800
3,887,400
3,922,700
3,910,800
4,125,300
4,211,300
4,077,500
3,712,600
3,912,000
4,510,700
4,510,700
4,384,700
4,534,600
4,814,100
4,814,100
4,284,300
5,532,300
5,296,700
5,296,700
5,451,700
5,727,000
5,996,300
5,880,600
5,789,600
6,304,200
6,499,800
6,266,170
6,162,367
6,189,898
6,734,174
6,041,690
6,150,301
6,567,506
7,078,735
7,358,945
7,363,231
8,349,620
9,332,880
9,034,964
8,421,857
9,095,264
11,027,823
12,147,725
10,338,996
9,854,313
10,083,993
10,044,596
9,711,000
10,819,070
11,034,045
11,332,370
11,826,277
12,379,207
15,192,900
15,243,358
15,122,000
19,018,000
22,660,000
25,229,000
25,455,000
23,074,000
22,104,000
20,314,000
19,408,000
19,155,000
20,388,000
19,200,000
18,394,000
22,086,000
28,357,000
29,252,000
27,504,000
27,279,000
27,224,000
27,215,000
26,954,000
30,154,000
29,762,000
27,865,000
25,036,000
26,090,000
28,530,000
26,226,000
24,658,000
26,639,000
26,028,000
23,896,000
22,588,000
23,045,000
21,829,000
20,970,000
20,867,000
20,543,000
21,045,000
20,486,000
18,201,000
19,140,000
19,925,000
20,906,000
18,647,000
19,465,000
20,588,000
20,262,000
19,548,000
19,178,000
21,347,000
26,146,000
22,011,000
22,766,000
27,286,000
29,284,000
28,504,000
29,290,000
31,909,000
40,453,000
37,647,000
34,569,000
35,410,000
34,325,000
30,686,000
30,522,000
29,767,000
29,006,000
26,962,000
26,962,00029,006,00029,767,00030,522,00030,686,00034,325,00035,410,00034,569,00037,647,00040,453,00031,909,00029,290,00028,504,00029,284,00027,286,00022,766,00022,011,00026,146,00021,347,00019,178,00019,548,00020,262,00020,588,00019,465,00018,647,00020,906,00019,925,00019,140,00018,201,00020,486,00021,045,00020,543,00020,867,00020,970,00021,829,00023,045,00022,588,00023,896,00026,028,00026,639,00024,658,00026,226,00028,530,00026,090,00025,036,00027,865,00029,762,00030,154,00026,954,00027,215,00027,224,00027,279,00027,504,00029,252,00028,357,00022,086,00018,394,00019,200,00020,388,00019,155,00019,408,00020,314,00022,104,00023,074,00025,455,00025,229,00022,660,00019,018,00015,122,00015,243,35815,192,90012,379,20711,826,27711,332,37011,034,04510,819,0709,711,00010,044,59610,083,9939,854,31310,338,99612,147,72511,027,8239,095,2648,421,8579,034,9649,332,8808,349,6207,363,2317,358,9457,078,7356,567,5066,150,3016,041,6906,734,1746,189,8986,162,3676,266,1706,499,8006,304,2005,789,6005,880,6005,996,3005,727,0005,451,7005,296,7005,296,7005,532,3004,284,3004,814,1004,814,1004,534,6004,384,7004,510,7004,510,7003,912,0003,712,6004,077,5004,211,3004,125,3003,910,8003,922,7003,887,4003,702,8003,921,7003,802,0003,498,3003,417,9003,213,4002,952,5003,020,2003,021,4002,531,6002,348,4002,477,1002,634,0002,303,8002,466,6002,473,2002,247,7002,105,7000002,118,8000001,749,7000001,511,000000
       Cash And Cash Equivalents 
0
0
0
595,400
0
0
0
465,100
0
0
0
644,400
0
0
0
433,600
668,900
517,800
400,500
408,400
754,500
364,600
478,900
647,600
874,400
737,000
671,000
964,400
822,500
715,400
617,800
386,500
454,300
257,800
223,900
316,400
310,600
278,400
457,400
454,600
658,800
570,200
570,200
534,700
337,300
632,500
632,500
397,800
447,400
283,400
283,400
346,300
384,000
476,400
574,000
681,400
716,700
571,600
494,952
477,226
523,170
541,726
580,583
676,086
527,913
878,513
911,375
844,187
1,101,687
1,063,324
1,250,614
764,959
765,982
537,125
805,015
540,207
507,224
334,319
661,883
522,000
1,154,837
823,866
918,228
1,112,853
958,491
822,780
896,526
663,000
1,121,000
1,105,000
1,206,000
810,000
2,532,000
2,248,000
2,188,000
1,055,000
2,390,000
1,317,000
1,659,000
1,046,000
862,000
526,000
858,000
615,000
1,320,000
864,000
818,000
1,291,000
1,235,000
1,714,000
1,448,000
1,848,000
3,252,000
3,121,000
1,083,000
1,630,000
4,539,000
1,099,000
890,000
867,000
720,000
910,000
706,000
334,000
701,000
619,000
476,000
433,000
518,000
804,000
797,000
851,000
915,000
1,997,000
926,000
849,000
932,000
852,000
4,734,000
1,203,000
948,000
666,000
694,000
869,000
1,083,000
943,000
1,079,000
906,000
1,099,000
1,037,000
899,000
1,426,000
1,498,000
5,390,000
4,845,000
764,000
764,0004,845,0005,390,0001,498,0001,426,000899,0001,037,0001,099,000906,0001,079,000943,0001,083,000869,000694,000666,000948,0001,203,0004,734,000852,000932,000849,000926,0001,997,000915,000851,000797,000804,000518,000433,000476,000619,000701,000334,000706,000910,000720,000867,000890,0001,099,0004,539,0001,630,0001,083,0003,121,0003,252,0001,848,0001,448,0001,714,0001,235,0001,291,000818,000864,0001,320,000615,000858,000526,000862,0001,046,0001,659,0001,317,0002,390,0001,055,0002,188,0002,248,0002,532,000810,0001,206,0001,105,0001,121,000663,000896,526822,780958,4911,112,853918,228823,8661,154,837522,000661,883334,319507,224540,207805,015537,125765,982764,9591,250,6141,063,3241,101,687844,187911,375878,513527,913676,086580,583541,726523,170477,226494,952571,600716,700681,400574,000476,400384,000346,300283,400283,400447,400397,800632,500632,500337,300534,700570,200570,200658,800454,600457,400278,400310,600316,400223,900257,800454,300386,500617,800715,400822,500964,400671,000737,000874,400647,600478,900364,600754,500408,400400,500517,800668,900433,600000644,400000465,100000595,400000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
222,200
393,500
420,800
372,751
454,223
388,159
399,479
277,210
141,672
148,878
148,581
118,442
134,474
121,517
165,328
141,193
544,669
599,009
710,827
881,216
871,439
910,906
914,316
1,001,259
908,001
-117,485
-28,234
-27,952
1,220,666
-4,273
-10,759
-24,244
212,000
1,182,000
1,322,000
526,000
2,490,000
453,000
1,104,000
419,000
500,000
408,000
317,000
407,000
394,000
508,000
633,000
3,816,000
739,000
506,000
594,000
428,000
176,000
507,000
576,000
183,000
181,000
242,000
433,000
452,000
366,000
348,000
515,000
406,000
309,000
417,000
438,000
525,000
396,000
256,000
296,000
272,000
237,000
261,000
4,826,000
4,408,000
4,301,000
4,426,000
6,000
9,000
4,000
26,000
4,458,000
5,098,000
5,045,000
5,484,000
5,890,000
6,403,000
7,114,000
7,891,000
8,016,000
10,132,000
95,000
105,000
109,000
8,736,000
8,167,000
7,739,000
7,228,000
7,381,000
6,975,000
6,975,0007,381,0007,228,0007,739,0008,167,0008,736,000109,000105,00095,00010,132,0008,016,0007,891,0007,114,0006,403,0005,890,0005,484,0005,045,0005,098,0004,458,00026,0004,0009,0006,0004,426,0004,301,0004,408,0004,826,000261,000237,000272,000296,000256,000396,000525,000438,000417,000309,000406,000515,000348,000366,000452,000433,000242,000181,000183,000576,000507,000176,000428,000594,000506,000739,0003,816,000633,000508,000394,000407,000317,000408,000500,000419,0001,104,000453,0002,490,000526,0001,322,0001,182,000212,000-24,244-10,759-4,2731,220,666-27,952-28,234-117,485908,0011,001,259914,316910,906871,439881,216710,827599,009544,669141,193165,328121,517134,474118,442148,581148,878141,672277,210399,479388,159454,223372,751420,800393,500222,2000000000000000000000000000000000000000000000000000000000
       Net Receivables 
0
0
0
361,700
0
0
0
450,700
0
0
0
637,800
0
0
0
510,900
601,800
522,400
773,000
632,900
693,100
626,900
585,800
639,000
718,200
716,300
679,800
696,800
870,300
779,700
794,900
824,900
918,300
867,400
954,600
1,041,800
1,070,300
1,042,500
1,100,700
1,013,600
1,062,400
1,136,600
1,136,600
1,131,600
1,306,200
1,356,400
1,356,400
1,329,400
1,924,900
1,871,500
1,871,500
1,990,700
2,103,300
1,879,300
1,867,400
1,922,200
2,103,500
2,236,800
2,103,485
2,139,896
2,281,250
2,327,140
2,155,583
2,416,432
2,750,636
2,489,286
2,630,052
2,849,523
3,225,883
3,542,237
3,273,024
3,320,336
3,672,691
4,379,613
4,942,555
4,040,759
4,339,307
4,199,284
3,991,153
4,102,000
4,309,043
4,225,498
4,486,541
4,471,201
4,774,548
5,978,888
5,805,087
6,404,000
8,428,000
10,026,000
10,447,000
11,483,000
8,884,000
8,673,000
7,236,000
7,311,000
6,600,000
7,075,000
5,876,000
6,122,000
8,174,000
10,625,000
10,428,000
4,808,000
10,336,000
5,093,000
3,078,000
3,439,000
3,003,000
6,167,000
3,553,000
3,520,000
3,447,000
5,098,000
4,671,000
6,003,000
3,981,000
6,243,000
4,123,000
3,960,000
3,739,000
4,660,000
4,330,000
4,528,000
4,844,000
4,405,000
4,201,000
3,267,000
3,726,000
3,762,000
4,277,000
3,682,000
3,756,000
3,844,000
4,615,000
4,414,000
4,369,000
5,206,000
4,965,000
5,323,000
4,910,000
4,984,000
5,634,000
5,693,000
6,118,000
5,771,000
7,288,000
8,309,000
7,144,000
7,569,000
6,880,000
6,459,000
6,656,000
6,496,000
6,467,000
6,383,000
6,383,0006,467,0006,496,0006,656,0006,459,0006,880,0007,569,0007,144,0008,309,0007,288,0005,771,0006,118,0005,693,0005,634,0004,984,0004,910,0005,323,0004,965,0005,206,0004,369,0004,414,0004,615,0003,844,0003,756,0003,682,0004,277,0003,762,0003,726,0003,267,0004,201,0004,405,0004,844,0004,528,0004,330,0004,660,0003,739,0003,960,0004,123,0006,243,0003,981,0006,003,0004,671,0005,098,0003,447,0003,520,0003,553,0006,167,0003,003,0003,439,0003,078,0005,093,00010,336,0004,808,00010,428,00010,625,0008,174,0006,122,0005,876,0007,075,0006,600,0007,311,0007,236,0008,673,0008,884,00011,483,00010,447,00010,026,0008,428,0006,404,0005,805,0875,978,8884,774,5484,471,2014,486,5414,225,4984,309,0434,102,0003,991,1534,199,2844,339,3074,040,7594,942,5554,379,6133,672,6913,320,3363,273,0243,542,2373,225,8832,849,5232,630,0522,489,2862,750,6362,416,4322,155,5832,327,1402,281,2502,139,8962,103,4852,236,8002,103,5001,922,2001,867,4001,879,3002,103,3001,990,7001,871,5001,871,5001,924,9001,329,4001,356,4001,356,4001,306,2001,131,6001,136,6001,136,6001,062,4001,013,6001,100,7001,042,5001,070,3001,041,800954,600867,400918,300824,900794,900779,700870,300696,800679,800716,300718,200639,000585,800626,900693,100632,900773,000522,400601,800510,900000637,800000450,700000361,700000
       Other Current Assets 
0
0
0
32,300
0
0
0
49,600
0
0
0
62,900
0
0
0
466,200
450,100
499,500
413,200
491,300
311,600
260,500
282,700
327,500
485,800
355,800
399,200
527,200
610,700
575,600
1,084,900
1,578,500
1,360,700
1,066,600
1,000,200
1,130,500
1,422,400
1,009,000
750,600
770,500
604,900
701,200
701,200
927,800
691,700
361,400
361,400
463,000
599,800
602,300
602,300
552,000
566,100
516,900
431,100
231,100
257,000
204,000
214,164
234,138
261,242
304,187
335,225
284,226
289,439
289,739
309,067
279,635
323,478
322,033
423,351
241,668
296,545
387,540
224,540
294,943
362,433
433,410
423,571
272,000
304,159
628,496
331,555
344,049
428,790
762,978
535,907
359,000
540,000
690,000
387,000
512,000
587,000
538,000
430,000
330,000
313,000
366,000
538,000
2,961,000
586,000
3,919,000
741,000
2,884,000
3,995,000
8,258,000
9,659,000
2,901,000
11,710,000
0
3,426,000
2,585,000
2,784,000
2,750,000
2,714,000
2,180,000
2,760,000
616,000
2,599,000
1,733,000
2,594,000
687,000
604,000
185,000
460,000
451,000
321,000
175,000
179,000
372,000
312,000
256,000
203,000
229,000
172,000
249,000
210,000
167,000
395,000
263,000
284,000
135,000
176,000
131,000
151,000
82,000
241,000
249,000
53,000
153,000
144,000
98,000
11,144,000
5,924,000
10,075,000
5,865,000
5,865,00010,075,0005,924,00011,144,00098,000144,000153,00053,000249,000241,00082,000151,000131,000176,000135,000284,000263,000395,000167,000210,000249,000172,000229,000203,000256,000312,000372,000179,000175,000321,000451,000460,000185,000604,000687,0002,594,0001,733,0002,599,000616,0002,760,0002,180,0002,714,0002,750,0002,784,0002,585,0003,426,000011,710,0002,901,0009,659,0008,258,0003,995,0002,884,000741,0003,919,000586,0002,961,000538,000366,000313,000330,000430,000538,000587,000512,000387,000690,000540,000359,000535,907762,978428,790344,049331,555628,496304,159272,000423,571433,410362,433294,943224,540387,540296,545241,668423,351322,033323,478279,635309,067289,739289,439284,226335,225304,187261,242234,138214,164204,000257,000231,100431,100516,900566,100552,000602,300602,300599,800463,000361,400361,400691,700927,800701,200701,200604,900770,500750,6001,009,0001,422,4001,130,5001,000,2001,066,6001,360,7001,578,5001,084,900575,600610,700527,200399,200355,800485,800327,500282,700260,500311,600491,300413,200499,500450,100466,20000062,90000049,60000032,300000
   > Long-term Assets 
0
0
0
1,804,400
0
0
0
2,112,400
0
0
0
2,278,800
0
0
0
2,622,600
2,740,400
2,788,400
3,056,700
3,146,200
3,284,300
3,595,900
3,673,600
3,729,000
3,804,600
3,943,400
4,040,100
4,311,100
4,443,200
4,433,100
4,467,100
4,482,400
4,749,100
4,774,200
4,825,300
4,836,100
5,142,400
5,413,700
5,862,400
6,044,300
6,222,200
5,892,100
5,892,100
6,065,200
6,482,000
6,820,100
6,820,100
7,070,100
8,053,900
8,392,100
8,392,100
8,381,800
8,124,400
8,257,200
8,065,200
8,240,300
8,375,700
8,411,500
8,362,528
8,260,733
8,246,808
8,363,673
8,113,294
8,189,630
8,024,190
8,115,852
7,959,236
8,053,042
8,538,959
8,536,598
8,519,801
8,761,022
8,591,125
8,910,807
8,964,322
9,029,825
9,039,070
9,291,230
8,937,201
8,887,000
9,033,723
9,064,663
9,214,111
9,442,753
9,592,813
9,852,714
10,108,058
9,996,000
10,374,000
10,830,000
11,284,000
11,601,000
11,633,000
11,797,000
11,661,000
12,174,000
12,706,000
13,141,000
13,126,000
13,414,000
13,950,000
14,253,000
14,511,000
14,848,000
14,169,000
14,292,000
14,643,000
14,817,000
14,606,000
15,374,000
15,361,000
15,202,000
15,358,000
15,222,000
15,218,000
15,272,000
15,182,000
17,969,000
17,819,000
17,980,000
17,832,000
18,328,000
18,711,000
19,231,000
19,310,000
18,724,000
19,144,000
19,616,000
19,829,000
20,038,000
20,194,000
20,108,000
20,199,000
20,245,000
22,889,000
23,068,000
22,626,000
22,650,000
22,249,000
22,330,000
22,029,000
22,433,000
22,194,000
22,454,000
23,008,000
24,227,000
24,413,000
24,181,000
23,735,000
24,364,000
24,477,000
24,813,000
24,571,000
24,864,000
25,825,000
25,736,000
25,736,00025,825,00024,864,00024,571,00024,813,00024,477,00024,364,00023,735,00024,181,00024,413,00024,227,00023,008,00022,454,00022,194,00022,433,00022,029,00022,330,00022,249,00022,650,00022,626,00023,068,00022,889,00020,245,00020,199,00020,108,00020,194,00020,038,00019,829,00019,616,00019,144,00018,724,00019,310,00019,231,00018,711,00018,328,00017,832,00017,980,00017,819,00017,969,00015,182,00015,272,00015,218,00015,222,00015,358,00015,202,00015,361,00015,374,00014,606,00014,817,00014,643,00014,292,00014,169,00014,848,00014,511,00014,253,00013,950,00013,414,00013,126,00013,141,00012,706,00012,174,00011,661,00011,797,00011,633,00011,601,00011,284,00010,830,00010,374,0009,996,00010,108,0589,852,7149,592,8139,442,7539,214,1119,064,6639,033,7238,887,0008,937,2019,291,2309,039,0709,029,8258,964,3228,910,8078,591,1258,761,0228,519,8018,536,5988,538,9598,053,0427,959,2368,115,8528,024,1908,189,6308,113,2948,363,6738,246,8088,260,7338,362,5288,411,5008,375,7008,240,3008,065,2008,257,2008,124,4008,381,8008,392,1008,392,1008,053,9007,070,1006,820,1006,820,1006,482,0006,065,2005,892,1005,892,1006,222,2006,044,3005,862,4005,413,7005,142,4004,836,1004,825,3004,774,2004,749,1004,482,4004,467,1004,433,1004,443,2004,311,1004,040,1003,943,4003,804,6003,729,0003,673,6003,595,9003,284,3003,146,2003,056,7002,788,4002,740,4002,622,6000002,278,8000002,112,4000001,804,400000
       Property Plant Equipment 
0
0
0
1,315,100
0
0
0
1,478,500
0
0
0
1,661,200
0
0
0
1,832,300
1,841,300
1,881,000
2,094,500
2,131,800
2,230,500
2,459,800
2,556,600
2,695,600
2,830,700
2,905,800
2,959,600
3,060,100
3,186,100
3,154,000
3,155,500
3,214,800
3,337,500
3,355,400
3,442,700
3,538,600
3,601,100
3,605,800
3,719,000
3,762,300
3,832,300
3,972,600
3,972,600
4,114,300
4,296,900
4,626,300
4,626,300
4,708,600
5,153,400
5,428,500
5,428,500
5,322,700
5,449,800
5,536,300
5,536,200
5,567,200
5,590,000
5,516,400
5,443,552
5,277,081
5,174,603
5,124,389
5,010,612
4,920,425
5,001,460
4,955,715
4,914,423
4,890,241
5,431,791
5,402,389
5,425,935
5,468,716
5,343,025
5,332,884
5,245,672
5,254,738
5,239,996
5,272,295
5,248,860
5,184,000
5,213,529
5,170,551
5,235,524
5,293,032
5,378,873
5,697,770
5,822,959
6,010,000
6,228,000
6,574,000
6,860,000
7,125,000
7,155,000
7,412,000
7,583,000
7,950,000
8,366,000
8,636,000
8,642,000
8,712,000
8,908,000
9,194,000
9,315,000
9,500,000
9,655,000
9,601,000
9,800,000
9,812,000
9,883,000
10,123,000
10,122,000
10,091,000
10,125,000
10,137,000
10,102,000
10,110,000
9,995,000
9,851,000
9,833,000
9,897,000
9,900,000
9,853,000
9,891,000
9,802,000
9,853,000
9,758,000
9,771,000
9,945,000
9,956,000
10,138,000
10,123,000
9,948,000
9,885,000
9,953,000
10,299,000
10,245,000
10,101,000
11,077,000
9,883,000
9,833,000
9,816,000
10,881,000
10,870,000
10,916,000
10,853,000
10,826,000
10,793,000
10,682,000
10,588,000
11,021,000
11,096,000
11,265,000
11,359,000
11,719,000
11,881,000
11,921,000
11,921,00011,881,00011,719,00011,359,00011,265,00011,096,00011,021,00010,588,00010,682,00010,793,00010,826,00010,853,00010,916,00010,870,00010,881,0009,816,0009,833,0009,883,00011,077,00010,101,00010,245,00010,299,0009,953,0009,885,0009,948,00010,123,00010,138,0009,956,0009,945,0009,771,0009,758,0009,853,0009,802,0009,891,0009,853,0009,900,0009,897,0009,833,0009,851,0009,995,00010,110,00010,102,00010,137,00010,125,00010,091,00010,122,00010,123,0009,883,0009,812,0009,800,0009,601,0009,655,0009,500,0009,315,0009,194,0008,908,0008,712,0008,642,0008,636,0008,366,0007,950,0007,583,0007,412,0007,155,0007,125,0006,860,0006,574,0006,228,0006,010,0005,822,9595,697,7705,378,8735,293,0325,235,5245,170,5515,213,5295,184,0005,248,8605,272,2955,239,9965,254,7385,245,6725,332,8845,343,0255,468,7165,425,9355,402,3895,431,7914,890,2414,914,4234,955,7155,001,4604,920,4255,010,6125,124,3895,174,6035,277,0815,443,5525,516,4005,590,0005,567,2005,536,2005,536,3005,449,8005,322,7005,428,5005,428,5005,153,4004,708,6004,626,3004,626,3004,296,9004,114,3003,972,6003,972,6003,832,3003,762,3003,719,0003,605,8003,601,1003,538,6003,442,7003,355,4003,337,5003,214,8003,155,5003,154,0003,186,1003,060,1002,959,6002,905,8002,830,7002,695,6002,556,6002,459,8002,230,5002,131,8002,094,5001,881,0001,841,3001,832,3000001,661,2000001,478,5000001,315,100000
       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
0
114,000
0
0
0
244,290
338,427
342,669
338,095
236,962
0
0
0
325,000
0
0
318,978
322,292
321,649
319,799
320,322
317,000
319,000
323,000
329,000
506,000
501,000
501,000
493,000
532,000
531,000
524,000
519,000
523,000
531,000
587,000
594,000
602,000
607,000
591,000
596,000
603,000
541,000
551,000
544,000
545,000
552,000
364,000
0
0
0
2,010,000
0
0
0
2,185,000
0
0
0
2,246,000
0
0
0
2,374,000
0
0
0
2,496,000
0
0
0
3,385,000
0
0
0
3,451,000
0
0
0
4,182,000
0
0
0
4,162,000
0
0
0
4,103,000
0
0
004,103,0000004,162,0000004,182,0000003,451,0000003,385,0000002,496,0000002,374,0000002,246,0000002,185,0000002,010,000000364,000552,000545,000544,000551,000541,000603,000596,000591,000607,000602,000594,000587,000531,000523,000519,000524,000531,000532,000493,000501,000501,000506,000329,000323,000319,000317,000320,322319,799321,649322,292318,97800325,000000236,962338,095342,669338,427244,290000114,0000000000000000000000000000000000000000000000000000000000000000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,203,000
3,344,000
3,344,000
3,477,000
3,777,000
3,798,000
3,909,000
3,906,000
3,508,000
3,563,000
3,705,000
3,650,000
3,625,000
0
3,935,000
3,865,000
3,868,000
3,848,000
5,116,000
5,162,000
5,187,000
8,039,000
7,986,000
8,083,000
7,932,000
8,475,000
8,820,000
9,429,000
9,457,000
8,966,000
9,373,000
9,671,000
9,873,000
9,900,000
10,071,000
10,160,000
10,314,000
10,292,000
12,590,000
5,457,000
5,409,000
12,544,000
12,366,000
12,497,000
12,213,000
12,482,000
12,395,000
5,113,000
5,148,000
5,285,000
14,619,000
14,501,000
14,130,000
5,467,000
14,406,000
5,665,000
5,469,000
5,500,000
5,566,000
5,557,000
5,557,0005,566,0005,500,0005,469,0005,665,00014,406,0005,467,00014,130,00014,501,00014,619,0005,285,0005,148,0005,113,00012,395,00012,482,00012,213,00012,497,00012,366,00012,544,0005,409,0005,457,00012,590,00010,292,00010,314,00010,160,00010,071,0009,900,0009,873,0009,671,0009,373,0008,966,0009,457,0009,429,0008,820,0008,475,0007,932,0008,083,0007,986,0008,039,0005,187,0005,162,0005,116,0003,848,0003,868,0003,865,0003,935,00003,625,0003,650,0003,705,0003,563,0003,508,0003,906,0003,909,0003,798,0003,777,0003,477,0003,344,0003,344,0003,203,000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
153,668
307,749
301,118
315,329
344,720
338,427
342,669
338,095
337,474
337,921
343,987
344,622
325,167
345,022
323,845
0
227,183
321,649
319,799
320,322
234,000
319,000
323,000
329,000
246,000
501,000
501,000
493,000
256,000
531,000
524,000
519,000
262,000
531,000
587,000
594,000
344,000
607,000
591,000
596,000
345,000
0
208,000
544,000
545,000
552,000
197,000
758,000
753,000
732,000
1,382,000
3,124,000
3,256,000
3,213,000
1,503,000
3,889,000
3,865,000
3,852,000
1,457,000
3,780,000
3,866,000
3,939,000
1,544,000
3,970,000
3,834,000
4,065,000
1,545,000
5,459,000
5,545,000
5,401,000
2,091,000
5,194,000
5,212,000
5,275,000
2,134,000
5,249,000
5,266,000
5,705,000
2,565,000
6,750,000
6,547,000
6,364,000
2,382,000
6,583,000
6,542,000
6,392,000
2,238,000
7,051,000
6,970,000
6,970,0007,051,0002,238,0006,392,0006,542,0006,583,0002,382,0006,364,0006,547,0006,750,0002,565,0005,705,0005,266,0005,249,0002,134,0005,275,0005,212,0005,194,0002,091,0005,401,0005,545,0005,459,0001,545,0004,065,0003,834,0003,970,0001,544,0003,939,0003,866,0003,780,0001,457,0003,852,0003,865,0003,889,0001,503,0003,213,0003,256,0003,124,0001,382,000732,000753,000758,000197,000552,000545,000544,000208,0000345,000596,000591,000607,000344,000594,000587,000531,000262,000519,000524,000531,000256,000493,000501,000501,000246,000329,000323,000319,000234,000320,322319,799321,649227,1830323,845345,022325,167344,622343,987337,921337,474338,095342,669338,427344,720315,329301,118307,749153,6680000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
2,918,976
2,983,652
3,072,205
3,239,284
3,102,682
3,269,205
3,022,730
3,160,137
3,044,813
3,162,801
3,107,168
3,134,209
3,093,866
3,292,306
3,248,100
3,577,923
3,718,650
3,775,087
3,799,074
4,018,935
3,688,341
3,703,024
3,820,194
3,894,112
3,978,587
4,149,721
4,213,940
4,154,944
4,285,099
3,986,000
4,146,000
4,256,000
4,424,000
4,476,000
4,478,000
4,385,000
4,078,000
4,227,000
4,340,000
-9,103,000
4,484,000
4,702,000
5,042,000
5,059,000
5,196,000
5,189,000
4,514,000
4,691,000
4,843,000
4,787,000
0
0
5,239,000
5,111,000
5,233,000
5,085,000
5,116,000
5,162,000
5,187,000
8,039,000
7,986,000
8,083,000
7,932,000
8,475,000
8,820,000
9,429,000
9,457,000
8,966,000
9,373,000
9,671,000
9,873,000
9,900,000
10,071,000
938,000
930,000
927,000
980,000
984,000
905,000
965,000
2,027,000
946,000
-13,696,000
-16,138,000
-15,749,000
1,159,000
2,307,000
2,392,000
1,032,000
1,022,000
2,337,000
2,420,000
1,273,000
1,341,000
1,351,000
0
0
0
0001,351,0001,341,0001,273,0002,420,0002,337,0001,022,0001,032,0002,392,0002,307,0001,159,000-15,749,000-16,138,000-13,696,000946,0002,027,000965,000905,000984,000980,000927,000930,000938,00010,071,0009,900,0009,873,0009,671,0009,373,0008,966,0009,457,0009,429,0008,820,0008,475,0007,932,0008,083,0007,986,0008,039,0005,187,0005,162,0005,116,0005,085,0005,233,0005,111,0005,239,000004,787,0004,843,0004,691,0004,514,0005,189,0005,196,0005,059,0005,042,0004,702,0004,484,000-9,103,0004,340,0004,227,0004,078,0004,385,0004,478,0004,476,0004,424,0004,256,0004,146,0003,986,0004,285,0994,154,9444,213,9404,149,7213,978,5873,894,1123,820,1943,703,0243,688,3414,018,9353,799,0743,775,0873,718,6503,577,9233,248,1003,292,3063,093,8663,134,2093,107,1683,162,8013,044,8133,160,1373,022,7303,269,2053,102,6823,239,2843,072,2052,983,6522,918,9760000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
0
0
0
1,239,500
0
0
0
1,494,400
0
0
0
1,767,100
0
0
0
1,694,800
1,832,300
1,919,100
2,073,400
1,876,800
2,166,900
2,203,200
2,172,600
2,338,300
2,720,900
2,681,700
2,621,500
3,032,100
3,232,400
3,258,100
3,476,100
3,520,800
3,693,000
3,943,500
3,887,900
3,701,500
3,933,800
4,136,000
4,132,000
3,902,700
4,145,000
4,334,000
4,334,000
4,305,100
4,786,400
5,609,600
5,609,600
5,304,300
7,101,400
7,174,000
7,174,000
7,328,600
7,429,200
7,720,900
7,694,900
7,789,300
8,440,100
8,732,200
8,562,292
8,312,857
8,290,693
8,707,933
7,928,489
8,008,248
8,155,347
8,733,821
8,823,940
8,661,452
10,153,769
11,026,051
10,698,025
10,113,682
10,469,360
12,332,748
13,228,473
11,670,605
10,989,927
10,844,527
10,408,691
10,165,000
11,202,345
11,233,356
11,371,083
11,462,150
11,682,275
14,272,930
14,672,067
13,865,000
17,572,000
21,166,000
23,351,000
23,566,000
21,174,000
20,207,000
18,548,000
17,929,000
17,618,000
18,734,000
17,557,000
17,177,000
20,649,000
26,706,000
27,083,000
23,514,000
23,039,000
23,351,000
23,307,000
23,602,000
26,319,000
26,216,000
24,250,000
21,225,000
21,882,000
23,558,000
21,382,000
19,711,000
21,560,000
24,367,000
22,958,000
22,010,000
22,999,000
22,242,000
21,768,000
22,388,000
22,257,000
22,564,000
22,475,000
20,372,000
21,339,000
21,588,000
22,304,000
19,990,000
20,618,000
21,788,000
24,192,000
23,584,000
22,856,000
24,714,000
29,348,000
24,945,000
25,369,000
29,623,000
30,535,000
29,284,000
30,083,000
33,369,000
40,849,000
37,141,000
33,985,000
35,158,000
33,605,000
30,220,000
29,512,000
30,166,000
31,292,000
30,237,000
30,237,00031,292,00030,166,00029,512,00030,220,00033,605,00035,158,00033,985,00037,141,00040,849,00033,369,00030,083,00029,284,00030,535,00029,623,00025,369,00024,945,00029,348,00024,714,00022,856,00023,584,00024,192,00021,788,00020,618,00019,990,00022,304,00021,588,00021,339,00020,372,00022,475,00022,564,00022,257,00022,388,00021,768,00022,242,00022,999,00022,010,00022,958,00024,367,00021,560,00019,711,00021,382,00023,558,00021,882,00021,225,00024,250,00026,216,00026,319,00023,602,00023,307,00023,351,00023,039,00023,514,00027,083,00026,706,00020,649,00017,177,00017,557,00018,734,00017,618,00017,929,00018,548,00020,207,00021,174,00023,566,00023,351,00021,166,00017,572,00013,865,00014,672,06714,272,93011,682,27511,462,15011,371,08311,233,35611,202,34510,165,00010,408,69110,844,52710,989,92711,670,60513,228,47312,332,74810,469,36010,113,68210,698,02511,026,05110,153,7698,661,4528,823,9408,733,8218,155,3478,008,2487,928,4898,707,9338,290,6938,312,8578,562,2928,732,2008,440,1007,789,3007,694,9007,720,9007,429,2007,328,6007,174,0007,174,0007,101,4005,304,3005,609,6005,609,6004,786,4004,305,1004,334,0004,334,0004,145,0003,902,7004,132,0004,136,0003,933,8003,701,5003,887,9003,943,5003,693,0003,520,8003,476,1003,258,1003,232,4003,032,1002,621,5002,681,7002,720,9002,338,3002,172,6002,203,2002,166,9001,876,8002,073,4001,919,1001,832,3001,694,8000001,767,1000001,494,4000001,239,500000
   > Total Current Liabilities 
0
0
0
363,200
0
0
0
497,300
0
0
0
710,100
0
0
0
618,500
740,300
804,000
880,500
676,300
948,500
965,700
917,700
856,900
1,226,500
1,187,000
1,130,100
936,800
1,133,300
1,162,400
1,134,400
960,200
1,109,600
1,386,700
1,320,900
1,127,000
1,309,000
1,479,500
1,416,600
1,172,400
1,412,200
1,593,400
1,593,400
1,633,600
2,130,600
2,607,200
2,607,200
2,248,800
3,488,800
3,544,700
3,544,700
3,717,300
3,790,200
4,044,400
4,093,100
3,840,300
4,481,600
4,734,000
4,574,215
4,332,945
4,265,794
4,588,134
3,496,411
3,866,981
4,016,659
4,599,732
4,638,749
4,719,297
6,003,512
6,332,483
5,966,462
5,147,472
5,481,256
7,242,308
8,035,564
6,750,237
6,138,694
5,793,611
5,460,878
5,367,000
5,857,805
5,981,733
6,159,085
6,164,767
6,416,687
8,982,574
8,301,556
7,868,000
11,526,000
14,561,000
15,885,000
14,621,000
12,101,000
11,101,000
9,411,000
8,885,000
8,547,000
9,600,000
9,236,000
8,833,000
12,235,000
18,063,000
16,863,000
13,218,000
14,479,000
14,829,000
14,794,000
14,626,000
17,562,000
16,993,000
16,142,000
13,123,000
13,753,000
15,658,000
13,456,000
11,891,000
13,751,000
15,602,000
14,235,000
12,859,000
14,130,000
13,505,000
12,867,000
13,778,000
12,737,000
13,173,000
13,602,000
11,421,000
11,873,000
12,570,000
13,285,000
11,718,000
11,648,000
11,776,000
13,361,000
12,602,000
12,020,000
13,734,000
17,317,000
12,809,000
13,907,000
18,182,000
18,512,000
17,296,000
18,576,000
21,948,000
28,523,000
25,660,000
22,936,000
24,191,000
22,730,000
18,788,000
18,105,000
18,662,000
19,730,000
18,684,000
18,684,00019,730,00018,662,00018,105,00018,788,00022,730,00024,191,00022,936,00025,660,00028,523,00021,948,00018,576,00017,296,00018,512,00018,182,00013,907,00012,809,00017,317,00013,734,00012,020,00012,602,00013,361,00011,776,00011,648,00011,718,00013,285,00012,570,00011,873,00011,421,00013,602,00013,173,00012,737,00013,778,00012,867,00013,505,00014,130,00012,859,00014,235,00015,602,00013,751,00011,891,00013,456,00015,658,00013,753,00013,123,00016,142,00016,993,00017,562,00014,626,00014,794,00014,829,00014,479,00013,218,00016,863,00018,063,00012,235,0008,833,0009,236,0009,600,0008,547,0008,885,0009,411,00011,101,00012,101,00014,621,00015,885,00014,561,00011,526,0007,868,0008,301,5568,982,5746,416,6876,164,7676,159,0855,981,7335,857,8055,367,0005,460,8785,793,6116,138,6946,750,2378,035,5647,242,3085,481,2565,147,4725,966,4626,332,4836,003,5124,719,2974,638,7494,599,7324,016,6593,866,9813,496,4114,588,1344,265,7944,332,9454,574,2154,734,0004,481,6003,840,3004,093,1004,044,4003,790,2003,717,3003,544,7003,544,7003,488,8002,248,8002,607,2002,607,2002,130,6001,633,6001,593,4001,593,4001,412,2001,172,4001,416,6001,479,5001,309,0001,127,0001,320,9001,386,7001,109,600960,2001,134,4001,162,4001,133,300936,8001,130,1001,187,0001,226,500856,900917,700965,700948,500676,300880,500804,000740,300618,500000710,100000497,300000363,200000
       Short-term Debt 
0
0
0
12,700
0
0
0
13,700
0
0
0
16,700
0
0
0
15,300
112,000
109,800
108,300
20,200
88,800
89,100
94,500
136,800
255,000
196,600
218,400
30,300
110,100
101,200
94,500
31,300
91,800
101,900
91,500
23,700
96,700
96,000
128,200
15,600
69,400
103,500
103,500
114,500
298,900
891,100
891,100
628,500
1,505,300
1,512,900
1,512,900
1,566,300
1,234,000
1,512,300
1,684,000
1,268,300
1,540,900
1,651,500
1,791,145
1,582,466
1,313,263
1,486,745
1,006,374
1,257,847
1,054,916
1,176,350
1,132,803
1,273,263
1,942,265
1,968,456
1,900,848
1,310,371
1,219,756
2,132,847
2,828,667
1,931,307
1,156,502
811,843
452,969
649,000
649,686
588,699
685,489
629,187
802,251
1,812,600
1,214,641
533,000
2,590,000
4,595,000
4,970,000
3,355,000
751,000
612,000
298,000
404,000
304,000
467,000
511,000
718,000
2,069,000
5,837,000
5,908,000
2,053,000
2,819,000
2,436,000
3,787,000
3,785,000
3,946,000
2,816,000
3,489,000
2,158,000
1,520,000
1,523,000
320,000
253,000
195,000
132,000
866,000
958,000
953,000
98,000
795,000
1,825,000
479,000
427,000
1,251,000
924,000
741,000
870,000
2,343,000
1,642,000
1,122,000
690,000
2,209,000
1,711,000
1,443,000
1,424,000
4,108,000
780,000
462,000
2,305,000
3,025,000
1,557,000
1,163,000
1,805,000
4,600,000
3,738,000
1,348,000
1,737,000
3,048,000
728,000
412,000
406,000
2,033,000
2,911,000
2,911,0002,033,000406,000412,000728,0003,048,0001,737,0001,348,0003,738,0004,600,0001,805,0001,163,0001,557,0003,025,0002,305,000462,000780,0004,108,0001,424,0001,443,0001,711,0002,209,000690,0001,122,0001,642,0002,343,000870,000741,000924,0001,251,000427,000479,0001,825,000795,00098,000953,000958,000866,000132,000195,000253,000320,0001,523,0001,520,0002,158,0003,489,0002,816,0003,946,0003,785,0003,787,0002,436,0002,819,0002,053,0005,908,0005,837,0002,069,000718,000511,000467,000304,000404,000298,000612,000751,0003,355,0004,970,0004,595,0002,590,000533,0001,214,6411,812,600802,251629,187685,489588,699649,686649,000452,969811,8431,156,5021,931,3072,828,6672,132,8471,219,7561,310,3711,900,8481,968,4561,942,2651,273,2631,132,8031,176,3501,054,9161,257,8471,006,3741,486,7451,313,2631,582,4661,791,1451,651,5001,540,9001,268,3001,684,0001,512,3001,234,0001,566,3001,512,9001,512,9001,505,300628,500891,100891,100298,900114,500103,500103,50069,40015,600128,20096,00096,70023,70091,500101,90091,80031,30094,500101,200110,10030,300218,400196,600255,000136,80094,50089,10088,80020,200108,300109,800112,00015,30000016,70000013,70000012,700000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
24,000
0
0
0
12,000
795,000
1,825,000
479,000
273,000
1,251,000
6,980,000
13,000
13,000
13,000
595,000
590,000
582,000
2,209,000
1,711,000
1,257,000
1,209,000
3,890,000
541,000
211,000
2,044,000
2,763,000
1,289,000
895,000
958,000
4,320,000
3,456,000
1,069,000
503,000
1,809,000
125,000
116,000
106,000
1,735,000
2,313,000
2,313,0001,735,000106,000116,000125,0001,809,000503,0001,069,0003,456,0004,320,000958,000895,0001,289,0002,763,0002,044,000211,000541,0003,890,0001,209,0001,257,0001,711,0002,209,000582,000590,000595,00013,00013,00013,0006,980,0001,251,000273,000479,0001,825,000795,00012,00000024,000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
283,400
290,900
391,100
370,100
315,400
433,200
503,400
391,000
362,600
510,900
582,200
439,100
473,000
528,600
620,400
494,100
555,500
599,500
848,900
704,300
690,800
757,300
955,900
734,600
725,000
864,000
870,200
870,200
993,400
1,243,600
1,103,200
1,103,200
1,126,300
1,480,800
1,418,600
1,418,600
1,634,700
1,963,700
1,991,500
1,784,400
2,004,400
2,333,800
2,450,300
2,052,147
2,139,744
2,214,981
2,366,056
1,706,658
1,794,684
2,014,878
2,450,883
2,422,457
2,330,992
2,839,394
3,231,588
2,869,420
2,848,926
3,095,923
3,770,907
3,711,704
3,238,230
3,590,853
3,889,939
3,651,851
3,399,000
3,643,017
3,947,440
3,916,285
4,014,392
4,115,458
5,175,348
4,872,322
4,919,000
5,512,000
6,156,000
6,936,000
6,544,000
7,189,000
6,762,000
6,450,000
5,786,000
5,812,000
6,832,000
6,406,000
5,538,000
7,025,000
8,141,000
7,703,000
2,581,000
7,371,000
4,136,000
3,122,000
2,474,000
3,674,000
0
3,474,000
2,971,000
2,942,000
4,513,000
3,653,000
2,904,000
3,134,000
4,326,000
3,142,000
3,017,000
3,072,000
3,474,000
2,969,000
2,770,000
2,927,000
3,606,000
3,415,000
2,926,000
3,449,000
3,894,000
3,340,000
2,609,000
3,082,000
3,545,000
3,538,000
3,067,000
2,973,000
3,746,000
3,440,000
2,897,000
3,347,000
4,474,000
4,011,000
3,441,000
4,617,000
6,388,000
6,135,000
5,601,000
6,543,000
7,803,000
6,271,000
5,079,000
5,252,000
6,313,000
5,599,000
5,035,000
5,035,0005,599,0006,313,0005,252,0005,079,0006,271,0007,803,0006,543,0005,601,0006,135,0006,388,0004,617,0003,441,0004,011,0004,474,0003,347,0002,897,0003,440,0003,746,0002,973,0003,067,0003,538,0003,545,0003,082,0002,609,0003,340,0003,894,0003,449,0002,926,0003,415,0003,606,0002,927,0002,770,0002,969,0003,474,0003,072,0003,017,0003,142,0004,326,0003,134,0002,904,0003,653,0004,513,0002,942,0002,971,0003,474,00003,674,0002,474,0003,122,0004,136,0007,371,0002,581,0007,703,0008,141,0007,025,0005,538,0006,406,0006,832,0005,812,0005,786,0006,450,0006,762,0007,189,0006,544,0006,936,0006,156,0005,512,0004,919,0004,872,3225,175,3484,115,4584,014,3923,916,2853,947,4403,643,0173,399,0003,651,8513,889,9393,590,8533,238,2303,711,7043,770,9073,095,9232,848,9262,869,4203,231,5882,839,3942,330,9922,422,4572,450,8832,014,8781,794,6841,706,6582,366,0562,214,9812,139,7442,052,1472,450,3002,333,8002,004,4001,784,4001,991,5001,963,7001,634,7001,418,6001,418,6001,480,8001,126,3001,103,2001,103,2001,243,600993,400870,200870,200864,000725,000734,600955,900757,300690,800704,300848,900599,500555,500494,100620,400528,600473,000439,100582,200510,900362,600391,000503,400433,200315,400370,100391,100290,900283,400000000000000000
       Other Current Liabilities 
0
0
0
350,500
0
0
0
483,600
0
0
0
693,400
0
0
0
319,800
337,400
303,100
402,100
340,700
426,500
373,200
432,200
357,500
460,600
408,200
472,600
433,500
494,600
440,800
545,800
373,400
418,300
435,900
525,100
412,500
455,000
427,600
553,800
431,800
478,800
619,700
619,700
525,700
588,100
612,900
612,900
494,000
502,700
613,200
613,200
516,300
592,500
540,600
624,700
567,600
606,900
632,200
730,923
610,735
737,550
735,333
783,379
814,450
946,865
972,499
1,083,489
1,115,042
1,221,853
1,132,439
1,196,194
988,175
1,165,577
1,338,554
1,495,193
1,580,700
1,391,339
1,091,829
1,356,058
1,318,766
1,565,102
1,445,594
1,557,311
1,521,188
1,498,978
1,994,626
2,214,593
2,416,000
3,424,000
3,810,000
3,979,000
4,722,000
4,161,000
3,727,000
2,663,000
2,695,000
2,431,000
2,301,000
2,319,000
2,317,000
3,141,000
4,085,000
3,252,000
2,759,000
4,289,000
8,257,000
7,885,000
2,995,000
9,942,000
0
2,376,000
2,435,000
2,762,000
824,000
956,000
778,000
1,315,000
1,156,000
1,151,000
1,299,000
1,037,000
605,000
676,000
1,437,000
774,000
651,000
574,000
581,000
564,000
464,000
847,000
1,161,000
1,173,000
761,000
621,000
768,000
642,000
742,000
1,469,000
1,121,000
1,969,000
2,584,000
2,128,000
2,182,000
1,881,000
1,950,000
5,789,000
4,674,000
4,263,000
4,101,000
3,508,000
3,983,000
11,611,000
11,033,000
11,278,000
10,536,000
10,536,00011,278,00011,033,00011,611,0003,983,0003,508,0004,101,0004,263,0004,674,0005,789,0001,950,0001,881,0002,182,0002,128,0002,584,0001,969,0001,121,0001,469,000742,000642,000768,000621,000761,0001,173,0001,161,000847,000464,000564,000581,000574,000651,000774,0001,437,000676,000605,0001,037,0001,299,0001,151,0001,156,0001,315,000778,000956,000824,0002,762,0002,435,0002,376,00009,942,0002,995,0007,885,0008,257,0004,289,0002,759,0003,252,0004,085,0003,141,0002,317,0002,319,0002,301,0002,431,0002,695,0002,663,0003,727,0004,161,0004,722,0003,979,0003,810,0003,424,0002,416,0002,214,5931,994,6261,498,9781,521,1881,557,3111,445,5941,565,1021,318,7661,356,0581,091,8291,391,3391,580,7001,495,1931,338,5541,165,577988,1751,196,1941,132,4391,221,8531,115,0421,083,489972,499946,865814,450783,379735,333737,550610,735730,923632,200606,900567,600624,700540,600592,500516,300613,200613,200502,700494,000612,900612,900588,100525,700619,700619,700478,800431,800553,800427,600455,000412,500525,100435,900418,300373,400545,800440,800494,600433,500472,600408,200460,600357,500432,200373,200426,500340,700402,100303,100337,400319,800000693,400000483,600000350,500000
   > Long-term Liabilities 
0
0
0
876,300
0
0
0
997,100
0
0
0
1,057,000
0
0
0
1,076,300
1,092,000
1,115,100
1,192,900
1,200,500
1,218,400
1,237,500
1,254,900
1,481,400
1,494,400
1,494,700
1,491,400
2,095,300
2,099,100
2,095,700
2,341,700
2,560,600
2,583,400
2,556,800
2,567,000
2,574,500
2,624,800
2,656,500
2,715,400
2,730,300
2,732,800
2,740,600
2,740,600
2,671,500
2,655,800
3,002,400
3,002,400
3,055,500
3,612,600
3,629,300
3,629,300
3,611,300
3,639,000
3,676,500
3,601,800
3,949,000
3,958,500
3,998,200
3,988,077
3,979,912
4,024,899
4,119,799
4,432,078
4,141,267
4,138,688
4,134,089
4,185,191
3,942,155
4,150,257
4,693,568
4,731,563
4,966,210
4,988,104
5,090,440
5,192,909
4,920,368
4,851,233
5,050,916
4,947,813
4,798,000
5,344,540
5,251,623
5,211,998
5,297,383
5,265,588
5,290,356
6,370,511
5,997,000
6,046,000
6,605,000
7,466,000
8,945,000
9,073,000
9,106,000
9,137,000
9,044,000
9,071,000
9,134,000
8,321,000
8,344,000
8,414,000
8,643,000
10,220,000
10,296,000
8,560,000
8,522,000
8,513,000
8,976,000
8,757,000
9,223,000
8,108,000
8,102,000
8,129,000
7,900,000
7,926,000
7,820,000
7,809,000
8,765,000
8,723,000
9,151,000
8,869,000
8,737,000
8,901,000
8,610,000
9,520,000
9,391,000
8,873,000
8,951,000
9,466,000
9,018,000
9,019,000
8,272,000
8,970,000
10,012,000
10,831,000
10,982,000
10,836,000
10,980,000
12,031,000
12,136,000
11,462,000
11,441,000
12,023,000
11,988,000
11,507,000
11,421,000
12,326,000
11,481,000
11,049,000
10,967,000
10,875,000
11,432,000
11,407,000
11,504,000
11,562,000
11,553,000
11,553,00011,562,00011,504,00011,407,00011,432,00010,875,00010,967,00011,049,00011,481,00012,326,00011,421,00011,507,00011,988,00012,023,00011,441,00011,462,00012,136,00012,031,00010,980,00010,836,00010,982,00010,831,00010,012,0008,970,0008,272,0009,019,0009,018,0009,466,0008,951,0008,873,0009,391,0009,520,0008,610,0008,901,0008,737,0008,869,0009,151,0008,723,0008,765,0007,809,0007,820,0007,926,0007,900,0008,129,0008,102,0008,108,0009,223,0008,757,0008,976,0008,513,0008,522,0008,560,00010,296,00010,220,0008,643,0008,414,0008,344,0008,321,0009,134,0009,071,0009,044,0009,137,0009,106,0009,073,0008,945,0007,466,0006,605,0006,046,0005,997,0006,370,5115,290,3565,265,5885,297,3835,211,9985,251,6235,344,5404,798,0004,947,8135,050,9164,851,2334,920,3685,192,9095,090,4404,988,1044,966,2104,731,5634,693,5684,150,2573,942,1554,185,1914,134,0894,138,6884,141,2674,432,0784,119,7994,024,8993,979,9123,988,0773,998,2003,958,5003,949,0003,601,8003,676,5003,639,0003,611,3003,629,3003,629,3003,612,6003,055,5003,002,4003,002,4002,655,8002,671,5002,740,6002,740,6002,732,8002,730,3002,715,4002,656,5002,624,8002,574,5002,567,0002,556,8002,583,4002,560,6002,341,7002,095,7002,099,1002,095,3001,491,4001,494,7001,494,4001,481,4001,254,9001,237,5001,218,4001,200,5001,192,9001,115,1001,092,0001,076,3000001,057,000000997,100000876,300000
       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
0
0
7,573,000
7,398,000
6,910,000
6,830,000
6,834,000
6,848,000
8,350,000
8,266,000
6,678,000
6,762,000
6,543,000
6,535,000
6,547,000
0
5,374,000
5,366,000
5,364,000
5,347,000
5,353,000
5,369,000
5,346,000
5,558,000
5,575,000
5,965,000
5,829,000
5,779,000
5,851,000
5,561,000
6,594,000
6,504,000
5,956,000
6,056,000
6,595,000
6,623,000
6,657,000
5,981,000
6,730,000
7,698,000
7,675,000
7,701,000
7,631,000
7,672,000
8,613,000
8,632,000
7,922,000
7,885,000
8,437,000
8,432,000
8,039,000
8,581,000
8,752,000
8,062,000
7,671,000
8,677,000
7,745,000
8,244,000
8,224,000
0
0
0
0008,224,0008,244,0007,745,0008,677,0007,671,0008,062,0008,752,0008,581,0008,039,0008,432,0008,437,0007,885,0007,922,0008,632,0008,613,0007,672,0007,631,0007,701,0007,675,0007,698,0006,730,0005,981,0006,657,0006,623,0006,595,0006,056,0005,956,0006,504,0006,594,0005,561,0005,851,0005,779,0005,829,0005,965,0005,575,0005,558,0005,346,0005,369,0005,353,0005,347,0005,364,0005,366,0005,374,00006,547,0006,535,0006,543,0006,762,0006,678,0008,266,0008,350,0006,848,0006,834,0006,830,0006,910,0007,398,0007,573,000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Warrants
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0