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

Autodesk Inc
Buy, Hold or Sell?

Let's analyze Autodesk together

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

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

Get notifications about Autodesk Inc

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

1. Quick Overview

1.1. Quick analysis of Autodesk (30 sec.)










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

How much money do you get?

How much money do you get?
$0.00
When do you have the money?
1 year
How often do you get paid?
7.5%

What is your share worth?

Current worth
$12.06
Expected worth in 1 year
$17.25
How sure are you?
50.0%

+ What do you gain per year?

Total Gains per Share
$5.19
Return On Investment
1.7%

For what price can you sell your share?

Current Price per Share
$308.55
Expected price per share
$279.53 - $326.62
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Autodesk (5 min.)




Live pricePrice per Share (EOD)
$308.55
Intrinsic Value Per Share
$29.26 - $75.15
Total Value Per Share
$41.31 - $87.21

2.2. Growth of Autodesk (5 min.)




Is Autodesk growing?

Current yearPrevious yearGrowGrow %
How rich?$2.6b$1.1b$1b48.1%

How much money is Autodesk making?

Current yearPrevious yearGrowGrow %
Making money$374.2m$229.2m$145m38.7%
Net Profit Margin27.0%17.1%--

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

2.3. Financial Health of Autodesk (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 Autodesk?

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

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

Speculation

The Price per Share of Autodesk is $308.55. 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 Autodesk.
  • 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 Autodesk, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is $12.06. Based on the TTM, the Book Value Change Per Share is $1.30 per quarter. Based on the YOY, the Book Value Change Per Share is $0.67 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is $0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Autodesk.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps3.141.0%1.730.6%1.060.3%1.090.4%0.380.1%
Usd Book Value Change Per Share0.650.2%1.300.4%0.670.2%0.640.2%0.060.0%
Usd Dividend Per Share0.000.0%0.000.0%0.590.2%0.250.1%0.130.0%
Usd Total Gains Per Share0.650.2%1.300.4%1.260.4%0.890.3%0.180.1%
Usd Price Per Share283.80-249.50-204.89-237.56-168.54-
Price to Earnings Ratio22.61-41.16-50.23-79.47-28.28-
Price-to-Total Gains Ratio433.69-226.89-48.02--2,664.20--1,305.31-
Price to Book Ratio23.54-24.04-38.59-82.26-22.77-
Price-to-Total Gains Ratio433.69-226.89-48.02--2,664.20--1,305.31-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share308.55
Number of shares3
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.25
Usd Book Value Change Per Share1.300.64
Usd Total Gains Per Share1.300.89
Gains per Quarter (3 shares)3.902.68
Gains per Year (3 shares)15.5810.74
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10166381
20312261512
30473892323
406254123134
507870153845
609386184656
70109102215467
80125118246278
90140134276989
1001561503077100

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%25.015.00.062.5%122.018.00.087.1%
Book Value Change Per Share4.00.00.0100.0%9.03.00.075.0%15.05.00.075.0%20.020.00.050.0%89.049.02.063.6%
Dividend per Share0.00.04.00.0%1.00.011.08.3%3.00.017.015.0%3.00.037.07.5%69.00.071.049.3%
Total Gains per Share4.00.00.0100.0%9.03.00.075.0%15.05.00.075.0%20.020.00.050.0%96.044.00.068.6%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

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

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--0.6541.299-50%0.671-3%0.641+2%0.056+1060%
Book Value Per Share--12.05510.501+15%5.472+120%4.947+144%3.949+205%
Current Ratio--0.6490.698-7%0.759-15%0.721-10%0.990-34%
Debt To Asset Ratio--0.7420.772-4%0.872-15%0.880-16%0.875-15%
Debt To Equity Ratio--2.8733.448-17%7.032-59%13.614-79%8.839-67%
Dividend Per Share----0%0.588-100%0.253-100%0.127-100%
Enterprise Value--55780600000.00048351212500.000+15%38314547803.520+46%46707561310.704+19%33188333355.352+68%
Eps--3.1381.726+82%1.060+196%1.092+187%0.381+724%
Ev To Ebitda Ratio--40.30433.762+19%31.741+27%49.882-19%91.261-56%
Ev To Sales Ratio--10.6538.539+25%7.177+48%10.152+5%9.103+17%
Free Cash Flow Per Share--1.0971.513-27%2.001-45%1.746-37%1.053+4%
Free Cash Flow To Equity Per Share---0.3270.787-142%0.450-173%0.841-139%0.441-174%
Gross Profit Margin--0.216-0.503+333%-1.044+583%-1.496+793%0.004+5990%
Intrinsic Value_10Y_max--75.151--------
Intrinsic Value_10Y_min--29.258--------
Intrinsic Value_1Y_max--7.497--------
Intrinsic Value_1Y_min--4.021--------
Intrinsic Value_3Y_max--22.551--------
Intrinsic Value_3Y_min--11.209--------
Intrinsic Value_5Y_max--37.637--------
Intrinsic Value_5Y_min--17.388--------
Market Cap66495299481.600+7%61584600000.00054076962500.000+14%44284547803.520+39%52112576310.704+18%37078083355.352+66%
Net Profit Margin--0.5200.270+93%0.171+204%0.200+160%0.030+1621%
Operating Margin--0.2580.227+14%0.203+27%0.184+41%0.067+283%
Operating Ratio--0.7230.766-6%0.797-9%0.815-11%0.942-23%
Pb Ratio25.595+8%23.54224.045-2%38.592-39%82.264-71%22.769+3%
Pe Ratio24.580+8%22.60841.162-45%50.225-55%79.468-72%28.280-20%
Price Per Share308.550+8%283.800249.495+14%204.893+39%237.564+19%168.539+68%
Price To Free Cash Flow Ratio70.331+8%64.69047.619+36%-1304.030+2116%-218.375+438%-75.235+216%
Price To Total Gains Ratio471.517+8%433.694226.894+91%48.024+803%-2664.204+714%-1305.310+401%
Quick Ratio--0.6020.664-9%0.740-19%0.677-11%1.079-44%
Return On Assets--0.0670.037+80%0.025+171%0.029+134%0.007+924%
Return On Equity--0.2600.161+62%0.196+33%0.343-24%0.108+141%
Total Gains Per Share--0.6541.299-50%1.259-48%0.895-27%0.183+258%
Usd Book Value--2616000000.0002276500000.000+15%1182500000.000+121%1078605000.000+143%874602500.000+199%
Usd Book Value Change Per Share--0.6541.299-50%0.671-3%0.641+2%0.056+1060%
Usd Book Value Per Share--12.05510.501+15%5.472+120%4.947+144%3.949+205%
Usd Dividend Per Share----0%0.588-100%0.253-100%0.127-100%
Usd Enterprise Value--55780600000.00048351212500.000+15%38314547803.520+46%46707561310.704+19%33188333355.352+68%
Usd Eps--3.1381.726+82%1.060+196%1.092+187%0.381+724%
Usd Free Cash Flow--238000000.000327750000.000-27%433250000.000-45%382815000.000-38%231782500.000+3%
Usd Free Cash Flow Per Share--1.0971.513-27%2.001-45%1.746-37%1.053+4%
Usd Free Cash Flow To Equity Per Share---0.3270.787-142%0.450-173%0.841-139%0.441-174%
Usd Market Cap66495299481.600+7%61584600000.00054076962500.000+14%44284547803.520+39%52112576310.704+18%37078083355.352+66%
Usd Price Per Share308.550+8%283.800249.495+14%204.893+39%237.564+19%168.539+68%
Usd Profit--681000000.000374250000.000+82%229250000.000+197%239050000.000+185%83752500.000+713%
Usd Revenue--1309000000.0001423750000.000-8%1336500000.000-2%1190205000.000+10%900130000.000+45%
Usd Total Gains Per Share--0.6541.299-50%1.259-48%0.895-27%0.183+258%
 EOD+4 -4MRQTTM+24 -14YOY+24 -165Y+25 -1510Y+30 -10

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1524.580
Price to Book Ratio (EOD)Between0-125.595
Net Profit Margin (MRQ)Greater than00.520
Operating Margin (MRQ)Greater than00.258
Quick Ratio (MRQ)Greater than10.602
Current Ratio (MRQ)Greater than10.649
Debt to Asset Ratio (MRQ)Less than10.742
Debt to Equity Ratio (MRQ)Less than12.873
Return on Equity (MRQ)Greater than0.150.260
Return on Assets (MRQ)Greater than0.050.067
Total5/10 (50.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5056.383
Ma 20Greater thanMa 50306.775
Ma 50Greater thanMa 100293.520
Ma 100Greater thanMa 200272.818
OpenGreater thanClose308.100
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Autodesk Inc

Autodesk, Inc. provides 3D design, engineering, and entertainment technology solutions worldwide. The company offers AutoCAD Civil 3D, a surveying, design, analysis, and documentation solution for land development, transportation, and environmental projects; Autodesk Build, provides a toolset for managing, sharing, and accessing project documents for streamlined workflows between the office, trailer, and jobsite; Revit, a software built for Building Information Modeling to help professionals design, build, and maintain higher-quality, more energy-efficient buildings; Autodesk BIM Collaborate Pro, cloud-based design collaboration and design management software; and BuildingConnected, a SaaS preconstruction solution. It also provides AutoCAD software, a customizable and extensible CAD application for professional design, drafting, detailing, and visualization; AutoCAD LT, a drafting and detailing software; Fusion, a 3D CAD, computer-aided manufacturing, and computer-aided engineering tool; Inventor, a software solution, that offers a set of tools for 3D mechanical design, simulation, analysis, tooling, visualization, and documentation; and Vault, a data management software, for managing data in one central location, accelerate design processes, and streamline internal/external collaboration. In addition, the company offers Flow Production Tracking, cloud-based software for review and production tracking; Maya software, which provides 3D modeling, animation, effects, rendering, and compositing solutions for film and video artists, game developers, and design visualization professionals; Media and Entertainment Collection, that provides end-to-end creative tools for entertainment creation; and 3ds Max software provides 3D modeling, animation, and rendering solutions. It sells its products and services to customers directly, as well as through a network of resellers and distributors. The company was incorporated in 1982 and is headquartered in San Francisco, California.

Fundamental data was last updated by Penke on 2024-12-05 11:31:05.

4.2 In-depth Summary

4.2.1. Financial Health Summary

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

4.2.2. Valuation Summary

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

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Autodesk to the Software - Application industry mean.
  • A Net Profit Margin of 52.0% means that $0.52 for each $1 in revenue is generated as profit.

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

  • The MRQ is 52.0%. The company is making a huge profit. +2
  • The TTM is 27.0%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ52.0%TTM27.0%+25.1%
TTM27.0%YOY17.1%+9.8%
TTM27.0%5Y20.0%+7.0%
5Y20.0%10Y3.0%+17.0%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Autodesk to the Software - Application industry mean.
  • 6.7% Return on Assets means that Autodesk generated $0.07 profit for each $1 in assets.

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

  • The MRQ is 6.7%. Using its assets, the company is efficient in making profit. +1
  • The TTM is 3.7%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ6.7%TTM3.7%+3.0%
TTM3.7%YOY2.5%+1.3%
TTM3.7%5Y2.9%+0.9%
5Y2.9%10Y0.7%+2.2%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Autodesk to the Software - Application industry mean.
  • 26.0% Return on Equity means Autodesk generated $0.26 for each $1 the owners (shareholders) invested.

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

  • The MRQ is 26.0%. Using its investors money, the company is very efficient in making profit. +2
  • The TTM is 16.1%. Using its investors money, the company is efficient in making profit. +1
Trends
Current periodCompared to+/- 
MRQ26.0%TTM16.1%+10.0%
TTM16.1%YOY19.6%-3.5%
TTM16.1%5Y34.3%-18.2%
5Y34.3%10Y10.8%+23.5%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Autodesk Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Autodesk is operating .

  • Measures how much profit Autodesk 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 Autodesk to the Software - Application industry mean.
  • An Operating Margin of 25.8% means the company generated $0.26  for each $1 in revenue (before taxes).

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

  • The MRQ is 25.8%. The company is operating very efficient. +2
  • The TTM is 22.7%. The company is operating efficient. +1
Trends
Current periodCompared to+/- 
MRQ25.8%TTM22.7%+3.1%
TTM22.7%YOY20.3%+2.4%
TTM22.7%5Y18.4%+4.4%
5Y18.4%10Y6.7%+11.6%
4.3.2.2. Operating Ratio

Measures how efficient Autodesk is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Software - Application industry mean).
  • An Operation Ratio of 0.72 means that the operating costs are $0.72 for each $1 in net sales.

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

  • The MRQ is 0.723. The company is efficient in keeping operating costs low. +1
  • The TTM is 0.766. The company is efficient in keeping operating costs low. +1
Trends
Current periodCompared to+/- 
MRQ0.723TTM0.766-0.042
TTM0.766YOY0.797-0.031
TTM0.7665Y0.815-0.049
5Y0.81510Y0.942-0.127
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Autodesk Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Autodesk is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Software - Application industry mean).
  • A Current Ratio of 0.65 means the company has $0.65 in assets for each $1 in short-term debts.

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

  • The MRQ is 0.649. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.698. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.649TTM0.698-0.049
TTM0.698YOY0.759-0.061
TTM0.6985Y0.721-0.022
5Y0.72110Y0.990-0.269
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Autodesk to the Software - Application industry mean.
  • A Quick Ratio of 0.60 means the company can pay off $0.60 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Autodesk Inc:

  • The MRQ is 0.602. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.664. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.602TTM0.664-0.062
TTM0.664YOY0.740-0.076
TTM0.6645Y0.677-0.013
5Y0.67710Y1.079-0.402
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Autodesk Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Autodesk to Software - Application industry mean.
  • A Debt to Asset Ratio of 0.74 means that Autodesk assets are financed with 74.2% credit (debt) and the remaining percentage (100% - 74.2%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.742. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.772. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.742TTM0.772-0.030
TTM0.772YOY0.872-0.100
TTM0.7725Y0.880-0.109
5Y0.88010Y0.875+0.005
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Autodesk to the Software - Application industry mean.
  • A Debt to Equity ratio of 287.3% means that company has $2.87 debt for each $1 in shareholders equity.

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

  • The MRQ is 2.873. The company is unable to pay all its debts with equity. -1
  • The TTM is 3.448. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ2.873TTM3.448-0.574
TTM3.448YOY7.032-3.585
TTM3.4485Y13.614-10.166
5Y13.61410Y8.839+4.775
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 Autodesk generates.

  • Above 15 is considered overpriced but always compare Autodesk to the Software - Application industry mean.
  • A PE ratio of 22.61 means the investor is paying $22.61 for every $1 in earnings.

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

  • The EOD is 24.580. Based on the earnings, the company is fair priced.
  • The MRQ is 22.608. Based on the earnings, the company is fair priced.
  • The TTM is 41.162. Based on the earnings, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD24.580MRQ22.608+1.972
MRQ22.608TTM41.162-18.554
TTM41.162YOY50.225-9.063
TTM41.1625Y79.468-38.306
5Y79.46810Y28.280+51.188
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 Autodesk Inc:

  • The EOD is 70.331. Based on how much money comes from the company's main activities, the company is overpriced. -1
  • The MRQ is 64.690. Based on how much money comes from the company's main activities, the company is overpriced. -1
  • The TTM is 47.619. Based on how much money comes from the company's main activities, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD70.331MRQ64.690+5.642
MRQ64.690TTM47.619+17.071
TTM47.619YOY-1,304.030+1,351.649
TTM47.6195Y-218.375+265.994
5Y-218.37510Y-75.235-143.139
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 Autodesk is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Software - Application industry mean).
  • A PB ratio of 23.54 means the investor is paying $23.54 for each $1 in book value.

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

  • The EOD is 25.595. Based on the equity, the company is expensive. -2
  • The MRQ is 23.542. Based on the equity, the company is expensive. -2
  • The TTM is 24.045. Based on the equity, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD25.595MRQ23.542+2.053
MRQ23.542TTM24.045-0.503
TTM24.045YOY38.592-14.547
TTM24.0455Y82.264-58.219
5Y82.26410Y22.769+59.494
4.6.2. Total Gains per Share

2.4. Latest News of Autodesk Inc

Does Autodesk Inc 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 Autodesk Inc to keep up to date. Note: the news is often already included in the price.

DateTitleRead
2024-11-27
22:20
These Stocks Moved the Most Today: Dell, HP Inc., CrowdStrike, Urban Outfitters, Symbotic, Nordstrom, and MoreRead

4.7 Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of Autodesk Inc.

4.8.1. Institutions holding Autodesk Inc

Institutions are holding 94.243% of the shares of Autodesk Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Vanguard Group Inc9.4040.1202664273496491.7556
2024-06-30BlackRock Inc9.02070.10891944045911567946.3269
2024-09-30State Street Corp4.55130.1198084762889313.0351
2024-09-30Loomis, Sayles & Company LP2.79232.17676017590-177753-2.8691
2024-09-30FMR Inc2.62340.09485653602460690.8216
2024-09-30T. Rowe Price Associates, Inc.2.50380.17115395970103856523.8345
2024-09-30Ninety One UK Limited2.4293.848952347791628293.2104
2024-09-30Geode Capital Management, LLC2.1670.10394670079-266046-5.3898
2024-09-30Brown Advisory Holdings Inc1.4981.11673228357649202.0522
2024-09-30Amundi1.48880.3253320845838408813.5991
2024-06-30Bank of America Corp1.46220.068931512402491962377.9835
2024-09-30Fidelity International Ltd1.26710.68192730746-249153-8.3611
2024-09-30T. Rowe Price Investment Management,Inc.1.26570.453127277211368713100.7141
2024-06-30NORGES BANK1.22570.09772641490975283.8337
2024-09-30ClearBridge Advisors, LLC1.20740.56372602065-160091-5.7959
2024-09-30Sustainable Growth Advisers, LP1.12572.83172425914-63303-2.5431
2024-09-30UBS Asset Mgmt Americas Inc1.10710.16892385987617852.6583
2024-09-30Morgan Stanley - Brokerage Accounts1.07220.04622310779-2428417-51.2411
2024-09-30Legal & General Group PLC1.05250.130222682321508757.1256
2024-09-30Principal Financial Group Inc1.01730.3327219234524581612.6284
Total 50.281213.5313108360716+4563761+4.2%

4.9.2. Funds holding Autodesk Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31Vanguard Total Stock Mkt Idx Inv3.15490.11156799068-23654-0.3467
2024-10-31Vanguard Institutional 500 Index Trust2.64980.12675710513672831.1923
2024-11-27Invesco QQQ Trust1.98380.3963427518399760.2339
2024-09-30Fidelity 500 Index1.2290.12172648503131060.4973
2024-11-27SPDR® S&P 500® ETF Trust1.22570.1232641561-14732-0.5546
2024-11-27iShares Core S&P 500 ETF1.12820.1232243129374930.3091
2024-10-31Vanguard Growth Index Investor1.07470.25032316039141790.616
2024-10-31Fidelity Global Technology A-Dis-EUR0.98342.498421193658540.0403
2024-11-27The Technology Select Sector SPDR® ETF0.77610.67491672492-3766-0.2247
2024-09-30Loomis Sayles Growth Y0.72062.87581553030-5032-0.323
2024-09-30VanEck Morningstar Wide Moat0.71542.6281541742645044.3665
2024-11-28VanEck Morningstar Wide Moat ETF0.70992.7441529970-464-0.0303
2024-09-30Principal Aligned MidCap Equity0.68471.4514147548819093314.8637
2024-10-31Vanguard Information Technology ETF0.67020.4515144439266080.4596
2024-10-31Principal MidCap R50.66321.44441429343-46145-3.1274
2024-10-31Vanguard Institutional Index I0.63520.12671369004-1228-0.0896
2024-10-31MFS Growth B0.58230.77941254919908002261.7347
2024-06-30Ninety One Global Franchise0.58073.6812125154600
2024-10-31Ninety One GSF Glb Frchs I Acc USD0.58074.3043125154600
2024-09-30Fidelity Select Software & IT Svcs Port0.57063.2636122960000
Total 21.319128.176345944597+1187917+2.6%

5.3. Insider Transactions

Insiders are holding 0.169% of the shares of Autodesk Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-11-15Mary T McdowellSELL550305.06
2024-10-15Mary T McdowellSELL550285.31
2024-09-30Stephen W HopeSELL286274.84
2024-09-16Mary T McdowellSELL550265.5
2024-08-30Steven M BlumSELL17344270
2024-08-15Mary T McdowellSELL550248.18
2024-07-15Mary T McdowellSELL550253.33
2024-07-11Steven M BlumSELL19693250
2024-06-27Stephen W HopeSELL75244.22
2024-06-17Mary T McdowellSELL550235
2024-06-14Mary T McdowellSELL1100226.21
2024-06-14Steven M BlumSELL17413226.4
2024-04-02Stephen W HopeSELL75249.69
2024-03-27Deborah CliffordSELL5553260.01
2024-03-27Stephen W HopeSELL1757260.47
2024-03-27Andrew AnagnostSELL21053259.99
2024-03-15Mary T McdowellSELL550256.66
2024-03-07Rebecca PearceSELL1628251.54
2024-03-01Mary T McdowellSELL5000275
2024-02-15Mary T McdowellSELL550264.74
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.

 2023-10-312024-01-312024-04-302024-07-312024-10-31
Income Tax Expense  79,000-24,00055,0002,00057,00013,00070,000-146,000-76,000
Cost of Revenue  127,000-11,000116,00032,000148,000-8,000140,000-270,000-130,000



5.2. Latest Balance Sheet

Balance Sheet of 2024-10-31. Currency in USD. All numbers in thousands.

Summary
Total Assets10,133,000
Total Liabilities7,517,000
Total Stockholder Equity2,616,000
 As reported
Total Liabilities 7,517,000
Total Stockholder Equity+ 2,616,000
Total Assets = 10,133,000

Assets

Total Assets10,133,000
Total Current Assets2,899,000
Long-term Assets7,234,000
Total Current Assets
Cash And Cash Equivalents 1,437,000
Short-term Investments 276,000
Net Receivables 702,000
Other Current Assets 484,000
Total Current Assets  (as reported)2,899,000
Total Current Assets  (calculated)2,899,000
+/-0
Long-term Assets
Property Plant Equipment 184,000
Goodwill 4,256,000
Intangible Assets 594,000
Long-term Assets Other 1,050,000
Long-term Assets  (as reported)7,234,000
Long-term Assets  (calculated)6,084,000
+/- 1,150,000

Liabilities & Shareholders' Equity

Total Current Liabilities4,468,000
Long-term Liabilities3,049,000
Total Stockholder Equity2,616,000
Total Current Liabilities
Short-term Debt 360,000
Accounts payable 217,000
Other Current Liabilities 541,000
Total Current Liabilities  (as reported)4,468,000
Total Current Liabilities  (calculated)1,118,000
+/- 3,350,000
Long-term Liabilities
Long-term Liabilities  (as reported)3,049,000
Long-term Liabilities  (calculated)0
+/- 3,049,000
Total Stockholder Equity
Common Stock4,100,000
Retained Earnings -1,224,000
Accumulated Other Comprehensive Income -260,000
Total Stockholder Equity (as reported)2,616,000
Total Stockholder Equity (calculated)2,616,000
+/-0
Other
Cash and Short Term Investments 1,713,000
Common Stock Shares Outstanding 217,000
Current Deferred Revenue3,277,000
Liabilities and Stockholders Equity 10,133,000
Net Debt 1,141,000
Net Working Capital -1,569,000
Short Long Term Debt Total 2,578,000



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-10-312024-07-312024-04-302024-01-312023-10-312023-07-312023-04-302023-01-312022-10-312022-07-312022-04-302022-01-312021-10-312021-07-312021-04-302021-01-312020-10-312020-07-312020-04-302020-01-312019-10-312019-07-312019-04-302019-01-312018-10-312018-07-312018-04-302018-01-312017-10-312017-07-312017-04-302017-01-312016-10-312016-07-312016-04-302016-01-312015-10-312015-07-312015-04-302015-01-312014-10-312014-07-312014-04-302014-01-312013-10-312013-07-312013-04-302013-01-312012-10-312012-07-312012-04-302012-01-312011-10-312011-07-312011-04-302011-01-312010-10-312010-07-312010-04-302010-01-312009-10-312009-07-312009-04-302009-01-312008-10-312008-07-312008-04-302008-01-312007-10-312007-07-312007-04-302007-01-312006-10-312006-07-312006-04-302006-01-312005-10-312005-07-312005-04-302005-01-312004-10-312004-07-312004-04-302004-01-312003-10-312003-07-312003-04-302003-01-312002-10-312002-07-312002-04-302002-01-312001-10-312001-07-312001-04-302001-01-312000-10-312000-07-312000-04-302000-01-311999-10-311999-07-311999-04-301999-01-311998-10-311998-07-311998-04-301998-01-311997-10-311997-07-311997-04-301997-01-311996-10-311996-07-311996-04-301996-01-311995-10-311995-07-311995-04-301995-01-311994-10-311994-07-311994-04-301994-01-311993-10-311993-07-311993-04-301993-01-311992-10-311992-07-311992-04-301992-01-311991-10-311991-07-311991-04-301991-01-311990-10-311990-07-311990-04-301990-01-311989-10-311989-07-311989-04-301989-01-311988-10-311988-07-311988-04-301988-01-311987-10-311987-07-311987-04-301987-01-311986-10-311986-07-311986-04-301986-01-311985-10-31
> Total Assets 
0
24,700
0
0
0
40,300
0
0
0
125,500
0
0
0
169,900
0
0
178,200
194,300
206,300
232,500
256,700
265,200
277,400
299,000
327,500
328,000
313,400
350,900
371,100
358,300
354,500
375,600
382,300
404,900
406,200
414,100
441,400
482,100
482,100
529,300
529,600
517,900
520,200
510,800
477,200
492,200
492,200
577,900
569,000
533,700
595,400
565,700
624,700
693,900
930,300
928,300
944,900
907,326
813,385
844,208
829,944
807,759
777,096
830,416
853,173
902,444
929,631
918,002
900,485
883,650
872,463
916,113
934,828
1,017,160
990,300
1,049,406
1,082,127
1,142,204
1,177,605
1,181,892
1,290,629
1,360,800
1,439,600
1,475,500
1,600,300
1,797,500
1,475,500
1,878,100
1,991,000
2,208,900
2,140,000
2,443,500
2,373,700
2,420,700
2,269,500
2,311,100
2,315,400
2,447,200
2,501,700
2,525,000
2,581,100
2,787,600
2,902,200
2,973,700
3,005,000
3,227,800
3,317,000
3,375,900
3,429,200
4,308,400
4,289,700
4,223,300
4,321,500
4,595,000
4,648,600
4,703,400
4,736,800
4,913,800
4,775,900
5,341,800
5,220,000
5,515,300
5,205,600
5,047,400
4,829,200
4,797,800
4,431,400
4,354,000
4,152,000
4,113,600
3,911,400
3,833,000
3,774,400
4,729,200
4,808,500
4,872,700
5,036,600
6,179,300
5,543,900
5,747,300
5,944,500
7,279,800
7,298,300
7,420,600
8,531,000
8,606,800
8,261,000
8,227,000
8,635,000
9,438,000
9,069,000
9,107,000
9,226,000
9,912,000
9,830,000
9,960,000
10,133,000
10,133,0009,960,0009,830,0009,912,0009,226,0009,107,0009,069,0009,438,0008,635,0008,227,0008,261,0008,606,8008,531,0007,420,6007,298,3007,279,8005,944,5005,747,3005,543,9006,179,3005,036,6004,872,7004,808,5004,729,2003,774,4003,833,0003,911,4004,113,6004,152,0004,354,0004,431,4004,797,8004,829,2005,047,4005,205,6005,515,3005,220,0005,341,8004,775,9004,913,8004,736,8004,703,4004,648,6004,595,0004,321,5004,223,3004,289,7004,308,4003,429,2003,375,9003,317,0003,227,8003,005,0002,973,7002,902,2002,787,6002,581,1002,525,0002,501,7002,447,2002,315,4002,311,1002,269,5002,420,7002,373,7002,443,5002,140,0002,208,9001,991,0001,878,1001,475,5001,797,5001,600,3001,475,5001,439,6001,360,8001,290,6291,181,8921,177,6051,142,2041,082,1271,049,406990,3001,017,160934,828916,113872,463883,650900,485918,002929,631902,444853,173830,416777,096807,759829,944844,208813,385907,326944,900928,300930,300693,900624,700565,700595,400533,700569,000577,900492,200492,200477,200510,800520,200517,900529,600529,300482,100482,100441,400414,100406,200404,900382,300375,600354,500358,300371,100350,900313,400328,000327,500299,000277,400265,200256,700232,500206,300194,300178,20000169,900000125,50000040,30000024,7000
   > Total Current Assets 
0
22,800
0
0
0
35,500
0
0
0
113,600
0
0
0
133,100
0
0
136,200
145,000
152,400
161,500
177,700
187,600
214,500
236,600
227,800
247,500
223,800
256,600
268,500
249,300
247,900
270,400
262,500
279,600
274,600
289,600
329,900
373,100
373,100
374,300
355,400
347,800
342,100
340,600
298,900
310,500
310,500
371,900
351,700
307,700
396,600
429,400
479,100
450,500
624,700
642,900
593,900
545,259
434,626
473,459
464,532
491,321
455,094
519,702
483,601
563,870
461,570
468,380
436,724
449,632
435,843
495,061
525,175
597,252
565,243
642,403
697,520
781,797
796,710
806,010
859,786
738,700
786,900
835,900
968,600
1,189,700
835,900
1,264,900
1,320,300
1,481,800
1,423,400
1,402,500
1,310,400
1,388,000
1,302,200
1,267,300
1,287,100
1,379,600
1,394,000
1,417,400
1,470,800
1,714,300
1,732,400
1,778,800
1,698,600
1,895,900
1,912,100
1,902,700
1,724,600
2,552,400
2,511,100
2,436,500
2,517,900
2,835,000
2,590,300
2,450,000
2,458,700
2,671,300
2,341,000
2,899,800
2,747,500
2,993,100
2,629,000
2,486,500
2,332,100
2,461,800
2,139,700
2,083,300
1,871,900
1,877,900
1,698,000
1,598,800
1,590,000
1,620,000
1,422,300
1,515,500
1,706,800
2,659,300
2,024,300
2,203,900
2,339,800
2,699,200
1,505,400
1,546,000
2,654,800
2,763,800
2,358,000
2,329,000
2,788,000
3,341,000
2,833,000
2,821,000
2,939,000
3,579,000
2,810,000
2,758,000
2,899,000
2,899,0002,758,0002,810,0003,579,0002,939,0002,821,0002,833,0003,341,0002,788,0002,329,0002,358,0002,763,8002,654,8001,546,0001,505,4002,699,2002,339,8002,203,9002,024,3002,659,3001,706,8001,515,5001,422,3001,620,0001,590,0001,598,8001,698,0001,877,9001,871,9002,083,3002,139,7002,461,8002,332,1002,486,5002,629,0002,993,1002,747,5002,899,8002,341,0002,671,3002,458,7002,450,0002,590,3002,835,0002,517,9002,436,5002,511,1002,552,4001,724,6001,902,7001,912,1001,895,9001,698,6001,778,8001,732,4001,714,3001,470,8001,417,4001,394,0001,379,6001,287,1001,267,3001,302,2001,388,0001,310,4001,402,5001,423,4001,481,8001,320,3001,264,900835,9001,189,700968,600835,900786,900738,700859,786806,010796,710781,797697,520642,403565,243597,252525,175495,061435,843449,632436,724468,380461,570563,870483,601519,702455,094491,321464,532473,459434,626545,259593,900642,900624,700450,500479,100429,400396,600307,700351,700371,900310,500310,500298,900340,600342,100347,800355,400374,300373,100373,100329,900289,600274,600279,600262,500270,400247,900249,300268,500256,600223,800247,500227,800236,600214,500187,600177,700161,500152,400145,000136,20000133,100000113,60000035,50000022,8000
       Cash And Cash Equivalents 
0
16,200
0
0
0
24,300
0
0
0
96,600
0
0
0
107,800
0
0
45,800
59,500
70,500
59,600
56,000
52,200
50,100
63,600
70,100
73,100
64,200
90,300
74,200
73,100
46,600
84,200
88,900
85,600
109,500
124,000
175,400
195,000
195,000
177,200
172,300
129,300
102,900
116,800
87,800
64,800
64,800
37,200
43,000
96,100
124,800
43,400
76,600
209,200
193,300
172,500
183,200
108,641
105,363
89,599
95,900
116,391
122,988
119,028
110,594
136,781
122,167
136,760
134,642
186,377
179,443
219,424
234,710
282,249
304,147
345,971
377,148
517,654
518,078
478,663
390,878
287,200
257,300
439,100
514,900
665,900
439,100
774,900
828,300
917,900
909,100
929,600
796,400
917,600
880,500
668,500
698,500
838,700
938,100
850,000
904,300
1,075,100
1,091,400
1,131,500
1,103,300
1,156,900
1,074,500
930,200
827,000
1,612,200
1,655,800
1,401,000
1,473,400
1,853,000
1,609,600
1,323,100
1,345,000
1,410,600
1,182,700
1,473,100
1,337,500
1,353,000
1,223,400
1,467,300
1,436,500
1,213,100
1,340,200
1,174,100
1,025,200
1,078,000
1,093,000
895,400
875,700
886,000
883,200
923,900
956,200
1,774,700
1,389,700
1,439,800
1,537,000
1,772,200
923,200
923,500
1,748,900
1,528,400
1,518,000
1,440,000
1,665,000
1,947,000
1,909,000
1,714,000
1,526,000
1,892,000
1,681,000
1,513,000
1,437,000
1,437,0001,513,0001,681,0001,892,0001,526,0001,714,0001,909,0001,947,0001,665,0001,440,0001,518,0001,528,4001,748,900923,500923,2001,772,2001,537,0001,439,8001,389,7001,774,700956,200923,900883,200886,000875,700895,4001,093,0001,078,0001,025,2001,174,1001,340,2001,213,1001,436,5001,467,3001,223,4001,353,0001,337,5001,473,1001,182,7001,410,6001,345,0001,323,1001,609,6001,853,0001,473,4001,401,0001,655,8001,612,200827,000930,2001,074,5001,156,9001,103,3001,131,5001,091,4001,075,100904,300850,000938,100838,700698,500668,500880,500917,600796,400929,600909,100917,900828,300774,900439,100665,900514,900439,100257,300287,200390,878478,663518,078517,654377,148345,971304,147282,249234,710219,424179,443186,377134,642136,760122,167136,781110,594119,028122,988116,39195,90089,599105,363108,641183,200172,500193,300209,20076,60043,400124,80096,10043,00037,20064,80064,80087,800116,800102,900129,300172,300177,200195,000195,000175,400124,000109,50085,60088,90084,20046,60073,10074,20090,30064,20073,10070,10063,60050,10052,20056,00059,60070,50059,50045,80000107,80000096,60000024,30000016,2000
       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
263,800
210,500
250,290
138,965
159,436
147,003
142,961
102,431
155,771
141,936
201,030
135,666
121,256
94,983
60,643
59,047
42,930
66,125
81,275
49,780
76,390
56,917
15,038
19,698
42,807
157,062
82,200
128,500
29,100
82,400
112,000
29,100
52,000
44,300
31,400
32,900
32,600
136,800
63,500
78,400
267,900
263,100
161,900
121,700
236,600
232,500
199,200
258,400
241,800
240,300
254,400
437,500
500,500
502,100
342,100
432,100
596,900
587,100
414,100
510,100
583,300
556,400
615,800
648,200
916,800
946,800
897,900
1,043,900
597,600
532,400
686,800
471,100
533,600
428,700
245,200
199,900
274,400
202,500
67,600
88,900
67,400
68,300
69,000
77,200
79,700
78,500
85,000
0
1,400
43,200
235,700
67,000
85,000
139,000
125,000
222,000
359,000
428,000
354,000
308,000
365,000
276,000
276,000365,000308,000354,000428,000359,000222,000125,000139,00085,00067,000235,70043,2001,400085,00078,50079,70077,20069,00068,30067,40088,90067,600202,500274,400199,900245,200428,700533,600471,100686,800532,400597,6001,043,900897,900946,800916,800648,200615,800556,400583,300510,100414,100587,100596,900432,100342,100502,100500,500437,500254,400240,300241,800258,400199,200232,500236,600121,700161,900263,100267,90078,40063,500136,80032,60032,90031,40044,30052,00029,100112,00082,40029,100128,50082,200157,06242,80719,69815,03856,91776,39049,78081,27566,12542,93059,04760,64394,983121,256135,666201,030141,936155,771102,431142,961147,003159,436138,965250,290210,500263,8000000000000000000000000000000000000000000000000000000000
       Net Receivables 
0
4,900
0
0
0
8,100
0
0
0
11,400
0
0
0
16,400
0
0
25,500
26,400
30,200
32,700
40,500
40,400
52,300
54,400
61,500
50,500
55,700
60,700
75,200
62,700
72,600
71,500
72,500
71,200
76,000
78,700
79,400
86,300
86,300
104,900
98,700
93,900
107,000
87,900
86,400
68,600
68,600
85,900
78,300
60,900
64,600
84,100
89,600
91,800
127,500
133,100
123,400
110,839
120,456
154,765
150,495
157,422
150,477
159,367
141,438
140,465
125,650
129,039
129,007
132,803
133,596
162,146
155,751
166,816
142,630
156,273
168,044
196,827
190,216
202,415
201,769
261,400
276,400
258,700
256,000
301,300
258,700
278,400
299,200
386,500
333,500
325,200
291,400
316,500
228,600
223,900
215,700
277,400
218,100
231,000
240,100
318,400
271,000
297,000
259,200
395,100
300,600
361,400
293,300
495,100
285,800
303,900
304,100
423,700
323,300
365,300
375,700
458,900
316,000
394,100
362,300
653,600
256,400
306,900
259,800
452,300
231,500
265,600
307,800
438,200
206,700
234,400
309,000
474,300
268,100
347,400
520,300
652,300
356,500
490,100
540,400
643,100
326,100
357,800
580,300
716,100
384,000
434,000
642,000
961,000
331,000
402,000
579,000
876,000
353,000
402,000
702,000
702,000402,000353,000876,000579,000402,000331,000961,000642,000434,000384,000716,100580,300357,800326,100643,100540,400490,100356,500652,300520,300347,400268,100474,300309,000234,400206,700438,200307,800265,600231,500452,300259,800306,900256,400653,600362,300394,100316,000458,900375,700365,300323,300423,700304,100303,900285,800495,100293,300361,400300,600395,100259,200297,000271,000318,400240,100231,000218,100277,400215,700223,900228,600316,500291,400325,200333,500386,500299,200278,400258,700301,300256,000258,700276,400261,400201,769202,415190,216196,827168,044156,273142,630166,816155,751162,146133,596132,803129,007129,039125,650140,465141,438159,367150,477157,422150,495154,765120,456110,839123,400133,100127,50091,80089,60084,10064,60060,90078,30085,90068,60068,60086,40087,900107,00093,90098,700104,90086,30086,30079,40078,70076,00071,20072,50071,50072,60062,70075,20060,70055,70050,50061,50054,40052,30040,40040,50032,70030,20026,40025,5000016,40000011,4000008,1000004,9000
       Other Current Assets 
0
1,000
0
0
0
2,000
0
0
0
3,900
0
0
0
6,500
0
0
61,700
55,100
47,400
63,500
73,400
84,400
101,800
108,800
84,900
112,700
92,700
91,800
103,200
96,700
114,000
100,900
88,300
114,000
83,600
83,200
71,400
0
86,000
83,800
75,300
114,900
122,300
124,900
115,700
0
169,800
242,300
224,000
143,300
201,800
295,500
306,200
141,900
281,300
50,000
53,700
56,225
53,440
54,379
53,064
57,292
62,084
64,969
68,845
67,595
61,092
63,682
62,582
57,525
54,908
58,955
56,816
49,547
52,000
47,457
82,881
39,733
53,994
67,824
94,965
93,700
111,500
102,000
107,800
105,000
102,000
159,600
148,500
146,000
147,900
115,100
85,800
90,400
114,700
107,000
109,800
101,600
116,100
99,800
93,900
121,600
111,600
108,500
95,800
89,500
99,500
110,600
102,200
60,800
81,400
83,100
99,800
87,400
92,800
102,000
100,900
100,900
112,900
105,800
90,700
88,600
105,300
114,700
103,400
109,600
96,900
110,000
110,200
116,500
198,400
194,600
202,800
192,100
182,100
176,800
162,000
163,300
200,900
194,300
183,900
198,900
256,100
263,300
282,400
283,600
389,000
370,000
342,000
308,000
371,000
346,000
406,000
457,000
907,000
478,000
484,000
484,000478,000907,000457,000406,000346,000371,000308,000342,000370,000389,000283,600282,400263,300256,100198,900183,900194,300200,900163,300162,000176,800182,100192,100202,800194,600198,400116,500110,200110,00096,900109,600103,400114,700105,30088,60090,700105,800112,900100,900100,900102,00092,80087,40099,80083,10081,40060,800102,200110,60099,50089,50095,800108,500111,600121,60093,90099,800116,100101,600109,800107,000114,70090,40085,800115,100147,900146,000148,500159,600102,000105,000107,800102,000111,50093,70094,96567,82453,99439,73382,88147,45752,00049,54756,81658,95554,90857,52562,58263,68261,09267,59568,84564,96962,08457,29253,06454,37953,44056,22553,70050,000281,300141,900306,200295,500201,800143,300224,000242,300169,8000115,700124,900122,300114,90075,30083,80086,000071,40083,20083,600114,00088,300100,900114,00096,700103,20091,80092,700112,70084,900108,800101,80084,40073,40063,50047,40055,10061,700006,5000003,9000002,0000001,0000
   > Long-term Assets 
0
1,900
0
0
0
4,800
0
0
0
11,900
0
0
0
36,800
0
0
42,000
49,300
53,900
71,000
79,000
77,600
62,900
62,400
99,700
80,500
89,600
94,300
102,600
109,000
106,600
105,200
119,800
125,300
131,600
124,500
111,500
0
109,000
155,000
174,200
170,100
178,100
170,200
178,300
0
181,700
206,000
217,300
226,000
198,800
136,300
145,600
243,400
305,600
285,400
351,000
362,067
378,759
370,749
365,412
316,438
322,002
310,714
369,572
338,574
468,061
449,622
463,761
434,018
436,620
421,052
409,653
419,908
425,057
407,003
384,607
360,407
380,895
375,882
430,843
622,100
652,700
0
0
0
639,600
613,200
670,700
727,100
716,600
1,041,000
1,063,300
1,032,700
967,300
1,043,800
1,028,300
1,067,600
1,107,700
1,107,600
1,110,300
1,073,300
1,169,800
1,194,900
1,306,400
1,331,900
1,404,900
1,473,200
1,704,600
1,756,000
1,778,600
1,786,800
1,803,600
1,760,000
2,058,300
2,253,400
2,278,100
2,242,500
2,434,900
2,442,000
2,472,500
2,522,200
2,576,600
2,560,900
2,497,100
2,336,000
2,291,700
2,270,700
2,280,100
2,235,700
2,213,400
2,234,200
2,184,400
3,109,200
3,386,200
3,357,200
3,329,800
3,520,000
3,519,600
3,543,400
3,604,700
4,580,600
5,792,900
5,874,600
5,876,200
5,843,000
5,903,000
5,898,000
5,847,000
6,097,000
6,236,000
6,286,000
6,287,000
6,333,000
7,020,000
7,202,000
7,234,000
7,234,0007,202,0007,020,0006,333,0006,287,0006,286,0006,236,0006,097,0005,847,0005,898,0005,903,0005,843,0005,876,2005,874,6005,792,9004,580,6003,604,7003,543,4003,519,6003,520,0003,329,8003,357,2003,386,2003,109,2002,184,4002,234,2002,213,4002,235,7002,280,1002,270,7002,291,7002,336,0002,497,1002,560,9002,576,6002,522,2002,472,5002,442,0002,434,9002,242,5002,278,1002,253,4002,058,3001,760,0001,803,6001,786,8001,778,6001,756,0001,704,6001,473,2001,404,9001,331,9001,306,4001,194,9001,169,8001,073,3001,110,3001,107,6001,107,7001,067,6001,028,3001,043,800967,3001,032,7001,063,3001,041,000716,600727,100670,700613,200639,600000652,700622,100430,843375,882380,895360,407384,607407,003425,057419,908409,653421,052436,620434,018463,761449,622468,061338,574369,572310,714322,002316,438365,412370,749378,759362,067351,000285,400305,600243,400145,600136,300198,800226,000217,300206,000181,7000178,300170,200178,100170,100174,200155,000109,0000111,500124,500131,600125,300119,800105,200106,600109,000102,60094,30089,60080,50099,70062,40062,90077,60079,00071,00053,90049,30042,0000036,80000011,9000004,8000001,9000
       Property Plant Equipment 
0
1,600
0
0
0
3,500
0
0
0
7,500
0
0
0
13,400
0
0
19,300
22,000
25,200
29,400
31,800
33,200
30,600
30,900
31,700
32,200
32,400
34,000
32,500
32,100
33,300
32,600
34,300
41,900
42,000
43,600
44,400
46,500
46,500
49,600
49,900
49,000
48,400
48,700
48,400
44,100
44,100
43,500
41,600
39,100
39,000
39,300
39,200
39,700
46,900
45,100
43,300
41,884
45,045
46,814
47,318
53,996
60,434
66,458
69,675
72,820
75,373
79,629
77,759
76,122
71,559
72,995
69,319
66,474
63,552
64,417
67,899
69,566
65,585
61,076
60,132
61,400
65,900
64,800
64,100
65,600
64,800
66,500
68,700
80,200
84,300
109,200
116,600
120,600
120,700
118,300
111,900
101,600
95,500
88,500
84,800
84,500
99,800
105,200
102,100
104,500
104,000
109,000
114,600
114,900
129,000
133,400
134,100
130,300
142,100
146,900
160,400
159,200
156,900
158,200
155,300
169,300
174,900
173,000
168,300
158,600
150,400
153,000
148,100
145,000
158,200
146,800
144,700
149,700
462,500
450,200
433,200
600,500
588,900
594,000
617,900
609,500
598,800
582,600
555,400
467,000
465,000
446,000
420,000
389,000
407,000
384,000
365,000
345,000
331,000
321,000
184,000
184,000321,000331,000345,000365,000384,000407,000389,000420,000446,000465,000467,000555,400582,600598,800609,500617,900594,000588,900600,500433,200450,200462,500149,700144,700146,800158,200145,000148,100153,000150,400158,600168,300173,000174,900169,300155,300158,200156,900159,200160,400146,900142,100130,300134,100133,400129,000114,900114,600109,000104,000104,500102,100105,20099,80084,50084,80088,50095,500101,600111,900118,300120,700120,600116,600109,20084,30080,20068,70066,50064,80065,60064,10064,80065,90061,40060,13261,07665,58569,56667,89964,41763,55266,47469,31972,99571,55976,12277,75979,62975,37372,82069,67566,45860,43453,99647,31846,81445,04541,88443,30045,10046,90039,70039,20039,30039,00039,10041,60043,50044,10044,10048,40048,70048,40049,00049,90049,60046,50046,50044,40043,60042,00041,90034,30032,60033,30032,10032,50034,00032,40032,20031,70030,90030,60033,20031,80029,40025,20022,00019,3000013,4000007,5000003,5000001,6000
       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
54,273
0
0
0
39,987
162,655
162,682
170,217
155,945
160,293
160,230
160,164
160,094
163,885
166,693
166,669
166,628
172,370
188,761
194,680
318,200
354,300
366,500
364,000
355,300
366,500
365,700
390,800
443,400
447,600
626,900
632,300
542,500
520,700
525,500
530,500
542,900
540,300
545,700
549,700
554,100
605,700
607,400
653,900
682,400
682,900
739,200
824,600
871,500
895,700
903,200
922,300
1,009,900
1,263,000
1,447,600
1,474,100
1,456,200
1,476,100
1,473,800
1,515,000
1,535,000
1,580,500
1,597,400
1,557,300
1,561,100
1,570,700
1,588,600
1,588,700
1,620,200
1,604,900
1,658,700
1,645,300
2,450,800
2,446,200
2,431,800
2,443,600
2,445,000
2,430,200
2,459,100
2,484,200
2,706,500
3,484,000
3,562,200
3,579,200
3,603,800
3,642,000
3,612,000
3,577,000
3,625,000
3,624,000
3,637,000
3,604,000
3,653,000
4,133,000
4,253,000
4,256,000
4,256,0004,253,0004,133,0003,653,0003,604,0003,637,0003,624,0003,625,0003,577,0003,612,0003,642,0003,603,8003,579,2003,562,2003,484,0002,706,5002,484,2002,459,1002,430,2002,445,0002,443,6002,431,8002,446,2002,450,8001,645,3001,658,7001,604,9001,620,2001,588,7001,588,6001,570,7001,561,1001,557,3001,597,4001,580,5001,535,0001,515,0001,473,8001,476,1001,456,2001,474,1001,447,6001,263,0001,009,900922,300903,200895,700871,500824,600739,200682,900682,400653,900607,400605,700554,100549,700545,700540,300542,900530,500525,500520,700542,500632,300626,900447,600443,400390,800365,700366,500355,300364,000366,500354,300318,200194,680188,761172,370166,628166,669166,693163,885160,094160,164160,230160,293155,945170,217162,682162,65539,98700054,2730000000000000000000000000000000000000000000000000000000000000
       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
7,600
92,300
92,000
125,600
179,500
184,100
199,800
192,600
175,900
179,200
190,600
192,800
284,100
286,100
408,300
411,100
392,000
410,100
418,500
277,300
268,200
262,100
255,500
273,000
440,300
562,500
540,100
532,300
538,900
505,600
455,000
306,200
264,400
236,000
264,300
190,800
171,500
128,100
114,800
0
1,500
0
0
0
0
0
0
0
0
0
19,700
45,400
39,000
46,000
37,000
102,000
185,000
219,000
219,000
0
0
231,000
0
0231,00000219,000219,000185,000102,00037,00046,00039,00045,40019,7000000000001,5000114,800128,100171,500190,800264,300236,000264,400306,200455,000505,600538,900532,300540,100562,500440,300273,000255,500262,100268,200277,300418,500410,100392,000411,100408,300286,100284,100192,800190,600179,200175,900192,600199,800184,100179,500125,60092,00092,3007,6000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
10,600
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
17,000
29,400
36,800
35,100
70,300
91,600
88,600
81,500
75,489
68,352
61,277
56,080
54,273
49,358
44,743
47,580
39,987
162,655
162,682
170,217
155,945
187,867
160,230
160,164
179,472
182,431
183,723
166,669
175,947
182,725
204,936
210,933
368,000
51,900
48,800
54,800
51,300
48,800
51,200
60,000
64,400
60,600
106,200
107,700
113,300
105,000
96,700
88,900
88,000
80,100
73,600
65,300
57,200
62,800
69,400
90,400
84,600
74,800
71,400
75,900
76,000
69,200
63,100
54,300
63,100
89,400
100,700
97,200
86,500
84,800
73,200
76,100
70,800
70,000
66,600
53,900
45,700
41,100
34,000
29,900
27,100
23,100
23,700
19,800
105,600
96,300
87,600
79,200
70,900
67,000
61,000
65,400
88,600
173,900
511,300
498,200
493,800
479,000
451,000
423,000
407,000
426,000
410,000
411,000
406,000
572,000
609,000
594,000
594,000609,000572,000406,000411,000410,000426,000407,000423,000451,000479,000493,800498,200511,300173,90088,60065,40061,00067,00070,90079,20087,60096,300105,60019,80023,70023,10027,10029,90034,00041,10045,70053,90066,60070,00070,80076,10073,20084,80086,50097,200100,70089,40063,10054,30063,10069,20076,00075,90071,40074,80084,60090,40069,40062,80057,20065,30073,60080,10088,00088,90096,700105,000113,300107,700106,20060,60064,40060,00051,20048,80051,30054,80048,80051,900368,000210,933204,936182,725175,947166,669183,723182,431179,472160,164160,230187,867155,945170,217162,682162,65539,98747,58044,74349,35854,27356,08061,27768,35275,48981,50088,60091,60070,30035,10036,80029,40017,0000000000000000000000000000000000010,6000000000000000000
       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
320,183
333,714
323,935
318,094
262,442
261,569
244,256
299,897
265,754
392,688
369,993
386,002
357,896
365,061
348,057
340,334
353,434
361,505
342,586
316,708
290,841
315,310
314,806
370,711
560,700
586,800
574,800
567,600
542,200
541,000
546,700
602,000
646,900
632,300
931,800
946,700
912,100
846,600
925,500
916,400
966,000
1,012,200
1,019,100
1,025,500
988,800
1,070,000
1,089,700
1,204,300
1,227,400
1,300,900
1,364,200
1,590,000
1,641,100
1,649,600
1,653,400
1,669,500
1,629,700
1,916,200
2,106,500
2,117,700
2,083,300
2,278,000
2,283,800
2,317,200
2,352,900
2,401,700
2,387,900
2,328,800
2,178,900
2,141,300
2,117,700
2,132,000
2,090,700
223,500
236,100
224,900
223,500
119,400
232,000
227,500
267,400
307,100
312,200
323,200
1,065,300
1,733,500
1,218,500
1,223,700
1,233,000
1,278,000
1,343,000
1,390,000
1,574,000
0
1,636,000
1,688,000
0
0
0
0
00001,688,0001,636,00001,574,0001,390,0001,343,0001,278,0001,233,0001,223,7001,218,5001,733,5001,065,300323,200312,200307,100267,400227,500232,000119,400223,500224,900236,100223,5002,090,7002,132,0002,117,7002,141,3002,178,9002,328,8002,387,9002,401,7002,352,9002,317,2002,283,8002,278,0002,083,3002,117,7002,106,5001,916,2001,629,7001,669,5001,653,4001,649,6001,641,1001,590,0001,364,2001,300,9001,227,4001,204,3001,089,7001,070,000988,8001,025,5001,019,1001,012,200966,000916,400925,500846,600912,100946,700931,800632,300646,900602,000546,700541,000542,200567,600574,800586,800560,700370,711314,806315,310290,841316,708342,586361,505353,434340,334348,057365,061357,896386,002369,993392,688265,754299,897244,256261,569262,442318,094323,935333,714320,183000000000000000000000000000000000000000000000000000000000
       Deferred Long Term Asset Charges 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
88,300
92,700
92,700
101,900
112,400
113,100
107,700
90,700
102,700
118,800
138,700
135,800
129,300
136,800
128,300
122,800
134,300
125,300
118,300
131,100
93,600
86,800
97,700
100,000
106,800
4,200
4,400
9,200
9,800
9,800
49,600
63,900
64,000
66,200
64,700
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000064,70066,20064,00063,90049,6009,8009,8009,2004,4004,200106,800100,00097,70086,80093,600131,100118,300125,300134,300122,800128,300136,800129,300135,800138,700118,800102,70090,700107,700113,100112,400101,90092,70092,70088,3000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
0
3,500
0
0
0
6,300
0
0
0
10,700
0
0
0
22,200
0
0
31,400
35,200
35,300
44,700
51,900
46,900
50,200
55,100
63,900
60,700
62,800
81,400
85,900
90,500
87,300
90,500
93,400
108,000
97,100
107,400
115,700
158,600
158,600
159,900
166,900
175,600
176,800
182,400
233,300
248,600
248,600
288,700
230,800
230,600
225,300
216,500
230,200
233,700
285,700
284,000
290,900
305,027
284,332
325,456
328,411
335,121
327,481
359,481
361,622
373,130
327,692
328,711
314,958
314,442
313,125
335,292
338,342
395,517
353,077
388,341
408,849
494,126
466,814
469,612
513,528
569,500
593,300
580,500
599,700
682,500
580,500
765,400
812,200
978,400
1,004,600
1,183,600
973,600
1,110,000
941,000
926,000
883,700
973,700
987,600
999,200
1,025,000
1,178,300
1,151,000
1,184,600
1,177,500
1,344,900
1,271,700
1,324,600
1,411,400
2,265,200
2,205,200
2,172,200
2,159,600
2,333,500
2,359,900
2,420,000
2,468,300
2,694,600
2,551,500
3,439,700
3,486,900
3,891,200
3,769,700
3,715,700
3,768,600
4,061,300
3,923,300
4,038,500
4,044,700
4,369,600
4,040,000
4,074,600
4,112,700
4,940,100
5,053,800
5,067,000
5,208,100
6,318,400
5,683,000
5,680,000
5,875,200
6,314,300
6,169,900
6,092,800
7,251,100
7,757,700
7,580,000
7,487,000
7,729,000
8,293,000
8,172,000
7,901,000
7,744,000
8,057,000
7,669,000
7,486,000
7,517,000
7,517,0007,486,0007,669,0008,057,0007,744,0007,901,0008,172,0008,293,0007,729,0007,487,0007,580,0007,757,7007,251,1006,092,8006,169,9006,314,3005,875,2005,680,0005,683,0006,318,4005,208,1005,067,0005,053,8004,940,1004,112,7004,074,6004,040,0004,369,6004,044,7004,038,5003,923,3004,061,3003,768,6003,715,7003,769,7003,891,2003,486,9003,439,7002,551,5002,694,6002,468,3002,420,0002,359,9002,333,5002,159,6002,172,2002,205,2002,265,2001,411,4001,324,6001,271,7001,344,9001,177,5001,184,6001,151,0001,178,3001,025,000999,200987,600973,700883,700926,000941,0001,110,000973,6001,183,6001,004,600978,400812,200765,400580,500682,500599,700580,500593,300569,500513,528469,612466,814494,126408,849388,341353,077395,517338,342335,292313,125314,442314,958328,711327,692373,130361,622359,481327,481335,121328,411325,456284,332305,027290,900284,000285,700233,700230,200216,500225,300230,600230,800288,700248,600248,600233,300182,400176,800175,600166,900159,900158,600158,600115,700107,40097,100108,00093,40090,50087,30090,50085,90081,40062,80060,70063,90055,10050,20046,90051,90044,70035,30035,20031,4000022,20000010,7000006,3000003,5000
   > Total Current Liabilities 
0
3,100
0
0
0
5,500
0
0
0
8,900
0
0
0
18,600
0
0
27,300
31,100
30,900
40,600
47,700
43,800
47,300
52,700
61,400
57,000
59,300
77,300
77,500
84,100
82,200
86,000
87,000
102,300
93,300
103,700
111,500
155,000
155,000
129,900
135,600
144,300
143,300
150,300
137,600
150,200
150,200
189,600
197,800
199,500
222,800
214,000
227,500
231,600
281,700
280,500
288,300
299,392
278,889
320,138
323,084
333,913
326,273
358,814
360,909
370,651
325,108
326,037
312,321
310,028
310,265
332,353
335,212
384,922
350,321
385,252
407,556
477,468
436,900
435,105
463,423
506,900
520,000
496,800
512,200
574,200
496,800
597,500
608,100
746,500
734,500
869,000
664,300
800,100
681,800
661,700
627,300
704,000
711,000
723,100
734,700
869,800
819,500
827,100
813,600
954,100
875,500
901,400
985,400
1,043,700
979,800
955,900
948,100
1,071,500
1,118,700
1,157,300
1,193,300
1,400,100
1,270,300
1,313,800
1,311,200
1,591,000
1,474,500
1,559,600
1,597,600
2,194,900
2,049,600
1,701,700
1,750,000
2,123,200
1,852,600
1,915,100
1,985,500
2,301,200
2,220,700
2,707,300
2,840,200
3,219,200
2,578,300
2,619,600
2,811,600
3,254,700
3,130,100
3,087,400
3,281,500
4,009,400
3,801,000
3,642,000
3,811,000
4,000,000
3,926,000
3,875,000
3,912,000
4,351,000
4,097,000
4,337,000
4,468,000
4,468,0004,337,0004,097,0004,351,0003,912,0003,875,0003,926,0004,000,0003,811,0003,642,0003,801,0004,009,4003,281,5003,087,4003,130,1003,254,7002,811,6002,619,6002,578,3003,219,2002,840,2002,707,3002,220,7002,301,2001,985,5001,915,1001,852,6002,123,2001,750,0001,701,7002,049,6002,194,9001,597,6001,559,6001,474,5001,591,0001,311,2001,313,8001,270,3001,400,1001,193,3001,157,3001,118,7001,071,500948,100955,900979,8001,043,700985,400901,400875,500954,100813,600827,100819,500869,800734,700723,100711,000704,000627,300661,700681,800800,100664,300869,000734,500746,500608,100597,500496,800574,200512,200496,800520,000506,900463,423435,105436,900477,468407,556385,252350,321384,922335,212332,353310,265310,028312,321326,037325,108370,651360,909358,814326,273333,913323,084320,138278,889299,392288,300280,500281,700231,600227,500214,000222,800199,500197,800189,600150,200150,200137,600150,300143,300144,300135,600129,900155,000155,000111,500103,70093,300102,30087,00086,00082,20084,10077,50077,30059,30057,00061,40052,70047,30043,80047,70040,60030,90031,10027,3000018,6000008,9000005,5000003,1000
       Short-term Debt 
0
100
0
0
0
1,500
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
106,494
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
40,000
120,000
3,900
52,100
2,100
17,900
9,800
8,400
15,300
23,000
28,300
28,600
24,200
15,300
22,300
14,400
17,400
17,000
110,000
13,900
35,400
42,500
37,200
24,300
36,400
37,300
38,300
28,200
29,000
52,300
28,200
29,400
25,100
54,100
85,900
398,700
399,100
21,300
21,700
28,000
24,600
38,800
44,600
13,200
59,200
508,100
513,400
497,800
46,000
53,800
64,100
71,400
76,000
87,700
89,700
436,300
427,000
430,000
432,000
85,000
74,000
72,000
142,000
67,000
132,000
434,000
360,000
360,000434,000132,00067,000142,00072,00074,00085,000432,000430,000427,000436,30089,70087,70076,00071,40064,10053,80046,000497,800513,400508,10059,20013,20044,60038,80024,60028,00021,70021,300399,100398,70085,90054,10025,10029,40028,20052,30029,00028,20038,30037,30036,40024,30037,20042,50035,40013,900110,00017,00017,40014,40022,30015,30024,20028,60028,30023,00015,3008,4009,80017,9002,10052,1003,900120,00040,000000000000000000000000106,494000000000000000000000000000000000000000000000000000000000000001,5000001000
       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
743,100
0
0
0
1,487,700
398,700
398,700
398,700
398,700
399,100
1,584,900
1,585,400
1,586,000
1,586,600
1,587,200
0
0
59,200
449,200
449,400
449,700
0
0
0
0
0
0
0
349,700
350,000
350,000
350,000
0
0
0
0
0
0
300,000
0
0300,000000000350,000350,000350,000349,7000000000449,700449,400449,20059,200001,587,2001,586,6001,586,0001,585,4001,584,900399,100398,700398,700398,700398,7001,487,700000743,100000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,300
6,600
3,900
6,400
7,400
8,400
6,900
6,200
9,000
8,300
8,700
13,700
17,400
18,900
12,100
15,100
16,000
17,200
15,500
16,600
18,600
0
21,500
24,400
28,600
24,500
24,000
25,000
22,500
0
24,600
27,200
28,000
26,400
23,700
27,500
29,700
27,400
42,000
47,000
40,700
45,310
38,827
49,605
47,750
47,962
52,216
54,241
48,732
53,769
47,449
46,084
46,100
45,122
43,966
47,238
50,816
52,307
46,639
44,315
50,909
46,234
61,191
62,658
62,483
56,400
59,800
47,800
70,900
61,000
47,800
77,100
77,200
79,300
73,700
78,100
76,000
62,400
65,000
56,700
60,000
67,800
90,400
79,000
86,100
76,800
101,700
89,800
81,900
89,300
88,900
82,900
75,900
94,200
86,100
74,400
75,300
84,500
90,300
92,400
99,100
100,500
93,100
90,800
104,600
119,900
107,200
110,300
102,800
93,500
93,400
93,000
93,300
94,700
103,500
82,200
88,600
101,600
98,000
93,000
106,100
83,700
85,200
99,200
121,300
122,500
124,000
108,400
133,600
120,800
135,000
109,000
134,000
102,000
127,000
124,000
127,000
100,000
163,000
174,000
217,000
217,000174,000163,000100,000127,000124,000127,000102,000134,000109,000135,000120,800133,600108,400124,000122,500121,30099,20085,20083,700106,10093,00098,000101,60088,60082,200103,50094,70093,30093,00093,40093,500102,800110,300107,200119,900104,60090,80093,100100,50099,10092,40090,30084,50075,30074,40086,10094,20075,90082,90088,90089,30081,90089,800101,70076,80086,10079,00090,40067,80060,00056,70065,00062,40076,00078,10073,70079,30077,20077,10047,80061,00070,90047,80059,80056,40062,48362,65861,19146,23450,90944,31546,63952,30750,81647,23843,96645,12246,10046,08447,44953,76948,73254,24152,21647,96247,75049,60538,82745,31040,70047,00042,00027,40029,70027,50023,70026,40028,00027,20024,600022,50025,00024,00024,50028,60024,40021,500018,60016,60015,50017,20016,00015,10012,10018,90017,40013,7008,7008,3009,0006,2006,9008,4007,4006,4003,9006,6004,3000000000000000000
       Other Current Liabilities 
0
3,000
0
0
0
4,000
0
0
0
8,900
0
0
0
18,600
0
0
23,000
24,500
27,000
34,200
40,300
35,400
40,400
46,500
52,400
48,700
50,600
63,600
60,100
65,200
70,100
70,900
71,000
85,100
77,800
87,100
92,900
0
133,500
105,500
107,000
119,800
119,300
125,300
115,100
0
125,600
162,400
169,800
173,100
199,100
186,500
197,800
204,200
239,700
233,500
247,600
254,082
240,062
270,533
275,334
285,951
224,386
245,573
252,277
251,408
209,642
205,731
83,071
171,665
170,131
180,737
177,148
205,339
166,462
191,547
199,542
252,533
173,622
166,124
190,256
200,700
174,300
428,100
424,300
489,600
184,500
184,900
187,000
266,500
189,500
230,200
196,900
246,800
161,600
162,700
156,300
183,200
134,700
166,900
190,300
268,200
174,700
196,700
209,500
268,100
184,500
210,600
241,400
288,600
194,600
202,100
224,800
266,500
242,300
264,600
280,800
370,600
254,800
289,100
301,400
372,800
250,400
288,100
309,800
419,900
265,600
278,900
301,900
448,900
255,300
302,600
334,700
423,100
286,000
334,100
398,700
461,600
283,200
364,500
464,700
559,900
389,400
370,300
495,200
589,000
430,000
394,000
514,000
610,000
536,000
548,000
459,000
684,000
381,000
453,000
541,000
541,000453,000381,000684,000459,000548,000536,000610,000514,000394,000430,000589,000495,200370,300389,400559,900464,700364,500283,200461,600398,700334,100286,000423,100334,700302,600255,300448,900301,900278,900265,600419,900309,800288,100250,400372,800301,400289,100254,800370,600280,800264,600242,300266,500224,800202,100194,600288,600241,400210,600184,500268,100209,500196,700174,700268,200190,300166,900134,700183,200156,300162,700161,600246,800196,900230,200189,500266,500187,000184,900184,500489,600424,300428,100174,300200,700190,256166,124173,622252,533199,542191,547166,462205,339177,148180,737170,131171,66583,071205,731209,642251,408252,277245,573224,386285,951275,334270,533240,062254,082247,600233,500239,700204,200197,800186,500199,100173,100169,800162,400125,6000115,100125,300119,300119,800107,000105,500133,500092,90087,10077,80085,10071,00070,90070,10065,20060,10063,60050,60048,70052,40046,50040,40035,40040,30034,20027,00024,50023,0000018,6000008,9000004,0000003,0000
   > Long-term Liabilities 
0
400
0
0
0
800
0
0
0
1,800
0
0
0
3,600
0
0
4,100
4,100
4,400
4,100
4,200
3,100
2,900
2,400
2,500
3,700
3,500
4,100
8,400
6,400
5,100
4,500
6,400
5,700
3,800
3,700
4,200
0
3,600
30,000
31,300
31,300
33,500
32,100
95,700
0
98,400
99,100
33,000
31,100
2,500
2,500
2,700
2,100
4,000
3,500
2,600
5,635
5,443
5,318
5,327
1,208
1,208
667
713
2,479
2,584
2,674
2,637
4,414
2,860
2,939
3,130
10,595
2,756
3,089
1,293
16,658
29,914
34,507
50,105
62,600
73,300
0
0
0
83,700
167,900
204,100
231,900
270,100
314,600
309,300
309,900
259,200
264,300
256,400
269,700
276,600
276,100
290,300
308,500
331,500
357,500
363,900
390,800
396,200
423,200
426,000
1,221,500
1,225,400
1,216,300
1,211,500
1,262,000
1,241,200
1,262,700
1,275,000
1,294,500
1,281,200
2,125,900
2,175,700
2,300,200
2,295,200
2,156,100
2,171,000
1,866,400
1,873,700
2,336,800
2,294,700
2,246,400
2,187,400
2,159,500
2,127,200
2,638,900
2,833,100
2,359,700
2,367,900
3,099,200
3,104,700
3,060,400
3,063,600
3,059,600
3,039,800
3,005,400
3,969,600
3,748,300
3,779,000
3,845,000
3,918,000
4,293,000
4,246,000
4,026,000
3,832,000
3,706,000
3,572,000
3,149,000
3,049,000
3,049,0003,149,0003,572,0003,706,0003,832,0004,026,0004,246,0004,293,0003,918,0003,845,0003,779,0003,748,3003,969,6003,005,4003,039,8003,059,6003,063,6003,060,4003,104,7003,099,2002,367,9002,359,7002,833,1002,638,9002,127,2002,159,5002,187,4002,246,4002,294,7002,336,8001,873,7001,866,4002,171,0002,156,1002,295,2002,300,2002,175,7002,125,9001,281,2001,294,5001,275,0001,262,7001,241,2001,262,0001,211,5001,216,3001,225,4001,221,500426,000423,200396,200390,800363,900357,500331,500308,500290,300276,100276,600269,700256,400264,300259,200309,900309,300314,600270,100231,900204,100167,90083,70000073,30062,60050,10534,50729,91416,6581,2933,0892,75610,5953,1302,9392,8604,4142,6372,6742,5842,4797136671,2081,2085,3275,3185,4435,6352,6003,5004,0002,1002,7002,5002,50031,10033,00099,10098,400095,70032,10033,50031,30031,30030,0003,60004,2003,7003,8005,7006,4004,5005,1006,4008,4004,1003,5003,7002,5002,4002,9003,1004,2004,1004,4004,1004,100003,6000001,8000008000004000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
745,600
745,800
746,000
746,200
746,400
746,600
746,800
747,000
747,200
747,400
1,486,200
1,486,900
1,487,700
1,488,400
1,489,200
1,489,900
1,092,000
1,092,400
1,584,900
1,585,400
1,586,000
1,586,600
1,587,200
1,587,800
2,087,700
1,963,300
1,389,800
1,290,300
1,635,100
1,635,600
1,636,100
1,636,600
1,637,200
1,637,900
1,638,400
2,626,800
2,277,900
2,279,000
0
2,280,000
2,281,000
2,282,000
2,282,000
0
0
0
0
0
000002,282,0002,282,0002,281,0002,280,00002,279,0002,277,9002,626,8001,638,4001,637,9001,637,2001,636,6001,636,1001,635,6001,635,1001,290,3001,389,8001,963,3002,087,7001,587,8001,587,2001,586,6001,586,0001,585,4001,584,9001,092,4001,092,0001,489,9001,489,2001,488,4001,487,7001,486,9001,486,200747,400747,200747,000746,800746,600746,400746,200746,000745,800745,6000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Deferred Long Term Asset Charges 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
88,300
92,700
92,700
101,900
112,400
113,100
107,700
90,700
102,700
118,800
138,700
135,800
129,300
136,800
128,300
122,800
134,300
125,300
118,300
131,100
93,600
86,800
97,700
100,000
106,800
4,200
4,400
9,200
9,800
9,800
49,600
63,900
64,000
66,200
64,700
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000064,70066,20064,00063,90049,6009,8009,8009,2004,4004,200106,800100,00097,70086,80093,600131,100118,300125,300134,300122,800128,300136,800129,300135,800138,700118,800102,70090,700107,700113,100112,400101,90092,70092,70088,300000000000000000000000000000000000000000000