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

AGCO Corporation
Buy, Hold or Sell?

Let's analyze AGCO Corporation together

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

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

Get notifications about AGCO Corporation

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

1. Quick Overview

1.1. Quick analysis of AGCO Corporation (30 sec.)










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

How much money do you get?

How much money do you get?
$3.66
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$60.06
Expected worth in 1 year
$62.04
How sure are you?
75.0%

+ What do you gain per year?

Total Gains per Share
$5.64
Return On Investment
5.7%

For what price can you sell your share?

Current Price per Share
$99.43
Expected price per share
$88.67 - $101.57
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of AGCO Corporation (5 min.)




Live pricePrice per Share (EOD)
$99.43
Intrinsic Value Per Share
$-53.97 - $39.38
Total Value Per Share
$6.09 - $99.44

2.2. Growth of AGCO Corporation (5 min.)




Is AGCO Corporation growing?

Current yearPrevious yearGrowGrow %
How rich?$4.4b$4.1b$486.7m10.5%

How much money is AGCO Corporation making?

Current yearPrevious yearGrowGrow %
Making money$42.4m$288.6m-$246.1m-579.6%
Net Profit Margin1.1%7.9%--

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

2.3. Financial Health of AGCO Corporation (5 min.)




2.4. Comparing to competitors in the Farm & Heavy Construction Machinery industry (5 min.)




  Industry Rankings (Farm & Heavy Construction Machinery)  


Richest
#19 / 144

Most Revenue
#16 / 144

Most Profit
#44 / 144
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of AGCO Corporation?

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

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

Speculation

The Price per Share of AGCO Corporation is $99.43. 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 AGCO Corporation.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

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

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is $60.06. Based on the TTM, the Book Value Change Per Share is $0.50 per quarter. Based on the YOY, the Book Value Change Per Share is $2.77 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 $0.91 per quarter.
Based on historical numbers we can estimate the returns while holding a share of AGCO Corporation.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps0.400.4%0.570.6%3.853.9%2.082.1%1.401.4%
Usd Book Value Change Per Share-1.01-1.0%0.500.5%2.772.8%1.021.0%0.490.5%
Usd Dividend Per Share0.290.3%0.910.9%1.511.5%1.021.0%0.580.6%
Usd Total Gains Per Share-0.72-0.7%1.411.4%4.284.3%2.042.1%1.071.1%
Usd Price Per Share97.86-110.04-130.90-108.73-83.95-
Price to Earnings Ratio60.92-19.08-8.65-11.49-19.66-
Price-to-Total Gains Ratio-135.27-111.48-31.81-57.49-206.75-
Price to Book Ratio1.63-1.78-2.39-2.27-1.93-
Price-to-Total Gains Ratio-135.27-111.48-31.81-57.49-206.75-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share99.43
Number of shares10
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.911.02
Usd Book Value Change Per Share0.501.02
Usd Total Gains Per Share1.412.04
Gains per Quarter (10 shares)14.1020.41
Gains per Year (10 shares)56.4181.65
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1372046414172
273401028282154
311059158122123236
414679214163164318
518399270204204400
6219119326245245482
7256139382285286564
8293159438326327646
9329178494367368728
10366198550408409810

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share3.01.00.075.0%11.01.00.091.7%18.02.00.090.0%37.03.00.092.5%120.011.00.091.6%
Book Value Change Per Share2.02.00.050.0%9.03.00.075.0%15.05.00.075.0%26.014.00.065.0%91.039.01.069.5%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%83.00.048.063.4%
Total Gains per Share3.01.00.075.0%11.01.00.091.7%17.03.00.085.0%30.010.00.075.0%96.035.00.073.3%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

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

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share---1.0130.496-304%2.768-137%1.022-199%0.490-306%
Book Value Per Share--60.05861.760-3%55.034+9%48.345+24%42.733+41%
Current Ratio--1.5281.624-6%1.545-1%1.489+3%1.478+3%
Debt To Asset Ratio--0.6680.643+4%0.622+7%0.637+5%0.618+8%
Debt To Equity Ratio--2.1741.923+13%1.644+32%1.790+21%1.667+30%
Dividend Per Share--0.2890.914-68%1.512-81%1.019-72%0.578-50%
Enterprise Value---1087758000.000918221393.120-218%3652837500.000-130%2491767628.624-144%1528992714.312-171%
Eps--0.4020.566-29%3.849-90%2.079-81%1.403-71%
Ev To Ebitda Ratio---4.3510.147-3056%2.057-311%1.725-352%1.310-432%
Ev To Sales Ratio---0.1050.063-265%0.251-142%0.205-151%0.137-177%
Free Cash Flow Per Share---0.8011.177-168%2.868-128%1.579-151%1.253-164%
Free Cash Flow To Equity Per Share---0.4796.430-107%0.317-251%1.727-128%1.095-144%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--39.380--------
Intrinsic Value_10Y_min---53.971--------
Intrinsic Value_1Y_max--5.198--------
Intrinsic Value_1Y_min--3.263--------
Intrinsic Value_3Y_max--14.665--------
Intrinsic Value_3Y_min--2.351--------
Intrinsic Value_5Y_max--22.980--------
Intrinsic Value_5Y_min---6.721--------
Market Cap7421981781.280+2%7310142000.0008221871393.120-11%9817312500.000-26%8175502628.624-11%6493802714.312+13%
Net Profit Margin--0.0120.011+3%0.079-85%0.051-77%0.039-71%
Operating Margin--0.0440.037+20%0.111-60%0.077-42%0.060-26%
Operating Ratio--1.0040.928+8%0.877+14%0.912+10%0.931+8%
Pb Ratio1.656+2%1.6291.779-8%2.388-32%2.268-28%1.927-15%
Pe Ratio61.895+2%60.91819.079+219%8.648+604%11.493+430%19.663+210%
Price Per Share99.430+2%97.860110.043-11%130.898-25%108.728-10%83.946+17%
Price To Free Cash Flow Ratio-31.051-2%-30.561-4.787-84%8.614-455%2.490-1327%-16.469-46%
Price To Total Gains Ratio-137.441-2%-135.271111.481-221%31.812-525%57.494-335%206.750-165%
Quick Ratio--0.4840.607-20%0.521-7%0.553-12%0.545-11%
Return On Assets--0.0020.004-49%0.027-92%0.016-86%0.012-81%
Return On Equity--0.0070.006+17%0.070-90%0.043-83%0.032-77%
Total Gains Per Share---0.7231.410-151%4.280-117%2.041-135%1.068-168%
Usd Book Value--4486300000.0004614225000.000-3%4127525000.000+9%3632925000.000+23%3333772500.000+35%
Usd Book Value Change Per Share---1.0130.496-304%2.768-137%1.022-199%0.490-306%
Usd Book Value Per Share--60.05861.760-3%55.034+9%48.345+24%42.733+41%
Usd Dividend Per Share--0.2890.914-68%1.512-81%1.019-72%0.578-50%
Usd Eps--0.4020.566-29%3.849-90%2.079-81%1.403-71%
Usd Free Cash Flow---59800000.00088175000.000-168%215125000.000-128%118905000.000-150%98472500.000-161%
Usd Free Cash Flow Per Share---0.8011.177-168%2.868-128%1.579-151%1.253-164%
Usd Free Cash Flow To Equity Per Share---0.4796.430-107%0.317-251%1.727-128%1.095-144%
Usd Market Cap7421981781.280+2%7310142000.0008221871393.120-11%9817312500.000-26%8175502628.624-11%6493802714.312+13%
Usd Price Per Share99.430+2%97.860110.043-11%130.898-25%108.728-10%83.946+17%
Usd Profit--30000000.00042475000.000-29%288650000.000-90%156385000.000-81%107930000.000-72%
Usd Revenue--2599300000.0003143825000.000-17%3627650000.000-28%2932000000.000-11%2504732500.000+4%
Usd Total Gains Per Share---0.7231.410-151%4.280-117%2.041-135%1.068-168%
 EOD+4 -4MRQTTM+6 -32YOY+6 -325Y+7 -3110Y+10 -28

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1561.895
Price to Book Ratio (EOD)Between0-11.656
Net Profit Margin (MRQ)Greater than00.012
Operating Margin (MRQ)Greater than00.044
Quick Ratio (MRQ)Greater than10.484
Current Ratio (MRQ)Greater than11.528
Debt to Asset Ratio (MRQ)Less than10.668
Debt to Equity Ratio (MRQ)Less than12.174
Return on Equity (MRQ)Greater than0.150.007
Return on Assets (MRQ)Greater than0.050.002
Total4/10 (40.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5055.176
Ma 20Greater thanMa 5095.833
Ma 50Greater thanMa 10097.376
Ma 100Greater thanMa 20094.870
OpenGreater thanClose100.170
Total3/5 (60.0%)

4. In-depth Analysis

4.1 About AGCO Corporation

AGCO Corporation manufactures and distributes agricultural equipment and related replacement parts worldwide. It offers horsepower tractors for row crop production, soil cultivation, planting, land leveling, seeding, and commercial hay operations; utility tractors for small- and medium-sized farms, as well as for dairy, livestock, orchards, and vineyards; and compact tractors for small farms, specialty agricultural industries, landscaping, equestrian, and residential uses. The company also provides grain storage bins and related drying and handling equipment systems; seed-processing systems; swine and poultry feed storage and delivery; ventilation and watering systems; and egg production systems and broiler production equipment. In addition, it offers round and rectangular balers, loader wagons, self-propelled windrowers, forage harvesters, disc mowers, spreaders, rakes, tedders, and mower conditioners for harvesting and packaging vegetative feeds used in the beef cattle, dairy, horse, and renewable fuel industries. Further, the company provides implements, including disc harrows leveling seed beds and mixing chemicals with the soils; heavy tillage to break up soil and mix crop residue into topsoil; field cultivators that prepare smooth seed bed and destroy weeds; drills for small grain seeding; planters and other planting equipment; and loaders. Additionally, it offers combines for harvesting grain crops, such as corn, wheat, soybeans, and rice; and application equipment, such as self-propelled, three- and four-wheeled vehicles, and related equipment for liquid and dry fertilizers and crop protection chemicals, and for after crops emerge from the ground, as well as produces diesel engines, gears, and generating sets. The company markets its products under the Fendt, GSI, Massey Ferguson, Precision Planting, and Valtra brands through a network of independent dealers and distributors. AGCO Corporation was founded in 1990 and is headquartered in Duluth, Georgia.

Fundamental data was last updated by Penke on 2024-11-16 11:39:05.

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 inefficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating 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 just able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is fair priced.
Based on how much money comes from the company's main activities, the company is expensive.
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 AGCO Corporation earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare AGCO Corporation to the Farm & Heavy Construction Machinery industry mean.
  • A Net Profit Margin of 1.2% means that $0.01 for each $1 in revenue is generated as profit.

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

  • The MRQ is 1.2%. The company is making a profit. +1
  • The TTM is 1.1%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ1.2%TTM1.1%+0.0%
TTM1.1%YOY7.9%-6.8%
TTM1.1%5Y5.1%-4.0%
5Y5.1%10Y3.9%+1.2%
Compared to industry (Farm & Heavy Construction Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2%5.0%-3.8%
TTM1.1%5.4%-4.3%
YOY7.9%5.7%+2.2%
5Y5.1%3.9%+1.2%
10Y3.9%3.4%+0.5%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare AGCO Corporation to the Farm & Heavy Construction Machinery industry mean.
  • 0.2% Return on Assets means that AGCO Corporation generated $0.00 profit for each $1 in assets.

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

  • The MRQ is 0.2%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.4%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.2%TTM0.4%-0.2%
TTM0.4%YOY2.7%-2.2%
TTM0.4%5Y1.6%-1.2%
5Y1.6%10Y1.2%+0.4%
Compared to industry (Farm & Heavy Construction Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2%1.0%-0.8%
TTM0.4%1.0%-0.6%
YOY2.7%1.3%+1.4%
5Y1.6%1.0%+0.6%
10Y1.2%0.8%+0.4%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare AGCO Corporation to the Farm & Heavy Construction Machinery industry mean.
  • 0.7% Return on Equity means AGCO Corporation generated $0.01 for each $1 the owners (shareholders) invested.

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

  • The MRQ is 0.7%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 0.6%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.7%TTM0.6%+0.1%
TTM0.6%YOY7.0%-6.4%
TTM0.6%5Y4.3%-3.7%
5Y4.3%10Y3.2%+1.2%
Compared to industry (Farm & Heavy Construction Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7%2.6%-1.9%
TTM0.6%2.3%-1.7%
YOY7.0%3.5%+3.5%
5Y4.3%2.4%+1.9%
10Y3.2%2.1%+1.1%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of AGCO Corporation.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient AGCO Corporation is operating .

  • Measures how much profit AGCO Corporation makes for each $1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare AGCO Corporation to the Farm & Heavy Construction Machinery industry mean.
  • An Operating Margin of 4.4% means the company generated $0.04  for each $1 in revenue (before taxes).

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

  • The MRQ is 4.4%. The company is operating less efficient.
  • The TTM is 3.7%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ4.4%TTM3.7%+0.7%
TTM3.7%YOY11.1%-7.5%
TTM3.7%5Y7.7%-4.0%
5Y7.7%10Y6.0%+1.6%
Compared to industry (Farm & Heavy Construction Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ4.4%8.1%-3.7%
TTM3.7%5.8%-2.1%
YOY11.1%5.7%+5.4%
5Y7.7%4.8%+2.9%
10Y6.0%4.7%+1.3%
4.3.2.2. Operating Ratio

Measures how efficient AGCO Corporation is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Farm & Heavy Construction Machinery industry mean).
  • An Operation Ratio of 1.00 means that the operating costs are $1.00 for each $1 in net sales.

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

  • The MRQ is 1.004. The company is inefficient in keeping operating costs low. -1
  • The TTM is 0.928. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ1.004TTM0.928+0.076
TTM0.928YOY0.877+0.051
TTM0.9285Y0.912+0.017
5Y0.91210Y0.931-0.019
Compared to industry (Farm & Heavy Construction Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0041.499-0.495
TTM0.9281.469-0.541
YOY0.8771.113-0.236
5Y0.9121.164-0.252
10Y0.9311.114-0.183
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of AGCO Corporation.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Farm & Heavy Construction Machinery industry mean).
  • A Current Ratio of 1.53 means the company has $1.53 in assets for each $1 in short-term debts.

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

  • The MRQ is 1.528. The company is able to pay all its short-term debts. +1
  • The TTM is 1.624. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.528TTM1.624-0.096
TTM1.624YOY1.545+0.079
TTM1.6245Y1.489+0.135
5Y1.48910Y1.478+0.011
Compared to industry (Farm & Heavy Construction Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5281.526+0.002
TTM1.6241.531+0.093
YOY1.5451.553-0.008
5Y1.4891.631-0.142
10Y1.4781.570-0.092
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare AGCO Corporation to the Farm & Heavy Construction Machinery industry mean.
  • A Quick Ratio of 0.48 means the company can pay off $0.48 for each $1 in debt (using most liquid assets).

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

  • The MRQ is 0.484. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.607. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.484TTM0.607-0.123
TTM0.607YOY0.521+0.085
TTM0.6075Y0.553+0.054
5Y0.55310Y0.545+0.007
Compared to industry (Farm & Heavy Construction Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4840.617-0.133
TTM0.6070.685-0.078
YOY0.5210.828-0.307
5Y0.5530.819-0.266
10Y0.5450.840-0.295
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of AGCO Corporation.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare AGCO Corporation to Farm & Heavy Construction Machinery industry mean.
  • A Debt to Asset Ratio of 0.67 means that AGCO Corporation assets are financed with 66.8% credit (debt) and the remaining percentage (100% - 66.8%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.668. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.643. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.668TTM0.643+0.025
TTM0.643YOY0.622+0.021
TTM0.6435Y0.637+0.006
5Y0.63710Y0.618+0.018
Compared to industry (Farm & Heavy Construction Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6680.560+0.108
TTM0.6430.558+0.085
YOY0.6220.543+0.079
5Y0.6370.560+0.077
10Y0.6180.562+0.056
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare AGCO Corporation to the Farm & Heavy Construction Machinery industry mean.
  • A Debt to Equity ratio of 217.4% means that company has $2.17 debt for each $1 in shareholders equity.

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

  • The MRQ is 2.174. The company is just not able to pay all its debts with equity.
  • The TTM is 1.923. The company is just able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ2.174TTM1.923+0.251
TTM1.923YOY1.644+0.278
TTM1.9235Y1.790+0.133
5Y1.79010Y1.667+0.123
Compared to industry (Farm & Heavy Construction Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ2.1741.287+0.887
TTM1.9231.307+0.616
YOY1.6441.281+0.363
5Y1.7901.314+0.476
10Y1.6671.376+0.291
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 AGCO Corporation generates.

  • Above 15 is considered overpriced but always compare AGCO Corporation to the Farm & Heavy Construction Machinery industry mean.
  • A PE ratio of 60.92 means the investor is paying $60.92 for every $1 in earnings.

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

  • The EOD is 61.895. Based on the earnings, the company is expensive. -2
  • The MRQ is 60.918. Based on the earnings, the company is expensive. -2
  • The TTM is 19.079. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD61.895MRQ60.918+0.977
MRQ60.918TTM19.079+41.839
TTM19.079YOY8.648+10.430
TTM19.0795Y11.493+7.586
5Y11.49310Y19.663-8.170
Compared to industry (Farm & Heavy Construction Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD61.89510.089+51.806
MRQ60.91810.502+50.416
TTM19.07910.130+8.949
YOY8.6489.537-0.889
5Y11.49311.673-0.180
10Y19.66314.931+4.732
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 AGCO Corporation:

  • The EOD is -31.051. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -30.561. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -4.787. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-31.051MRQ-30.561-0.490
MRQ-30.561TTM-4.787-25.773
TTM-4.787YOY8.614-13.401
TTM-4.7875Y2.490-7.278
5Y2.49010Y-16.469+18.960
Compared to industry (Farm & Heavy Construction Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD-31.0513.642-34.693
MRQ-30.5613.557-34.118
TTM-4.7871.874-6.661
YOY8.6140.151+8.463
5Y2.4901.131+1.359
10Y-16.4690.890-17.359
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 AGCO Corporation is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Farm & Heavy Construction Machinery industry mean).
  • A PB ratio of 1.63 means the investor is paying $1.63 for each $1 in book value.

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

  • The EOD is 1.656. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.629. Based on the equity, the company is underpriced. +1
  • The TTM is 1.779. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.656MRQ1.629+0.026
MRQ1.629TTM1.779-0.149
TTM1.779YOY2.388-0.609
TTM1.7795Y2.268-0.489
5Y2.26810Y1.927+0.340
Compared to industry (Farm & Heavy Construction Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD1.6561.431+0.225
MRQ1.6291.339+0.290
TTM1.7791.335+0.444
YOY2.3881.494+0.894
5Y2.2681.759+0.509
10Y1.9272.103-0.176
4.6.2. Total Gains per Share

2.4. Latest News of AGCO Corporation

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

DateTitleRead
2024-11-08
13:46
CNH Industrial shares fall after third-quarter profit miss, forecast cutRead

4.7 Holders & Insider Transactions

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

4.8.1. Institutions holding AGCO Corporation

Institutions are holding 85.314% of the shares of AGCO Corporation.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30Vanguard Group Inc10.55860.014878814253163114.1812
2024-06-30BlackRock Inc7.46210.01235570078-803621-12.6084
2024-06-30Victory Capital Management Inc.4.95680.36313699964634321.7443
2024-06-30LSV Asset Management4.08160.65343046738-125035-3.9421
2024-06-30Dimensional Fund Advisors, Inc.3.02730.0578225969933509217.4109
2024-06-30State Street Corp2.54290.0081189811796430.5106
2024-06-30Morgan Stanley - Brokerage Accounts2.50270.00711868128-676950-26.5984
2024-06-30Massachusetts Financial Services Company2.39960.0539179120239159127.9786
2024-06-30AQR Capital Management LLC2.34170.2623174795460550953.0012
2024-06-30Pacer Advisors, INC.2.10520.34861571453848538117.3773
2024-06-30Fuller & Thaler Asset Management Inc1.90840.597142450270215397.2041
2024-06-30Davis Selected Advisers1.81880.771913576339740.0718
2024-06-30Mirova US LLC1.6051.45971198024235362.0039
2024-06-30Amvescap Plc.1.52090.02351135245-2299-0.2021
2024-06-30Geode Capital Management, LLC1.50670.00981124711375723.456
2024-06-30Bank of Montreal1.36040.0291015437-29593-2.8318
2024-06-30BMO Capital Markets Corp.1.36040.0291015437-29593-2.8318
2024-06-30DekaBank Deutsche Girozentrale1.33580.1784997073-15608-1.5413
2024-06-30Mackenzie Investments1.10390.11988239918976312.2255
2024-06-30First Trust Advisors L.P.1.01660.075775887314077622.7757
Total 56.51545.075242185684+1882191+4.5%

4.9.2. Funds holding AGCO Corporation

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-08-31FullerThaler Behavioral Small-Cap Value3.11611.972123260101187502104.3034
2024-09-30Victory Sycamore Established Value R3.04111.14552270000-15000-0.6565
2024-09-30Undiscovered Managers Behavioral Val L2.96182.1351221081966480.3016
2024-10-31Pacer US Cash Cows 100 ETF2.81670.8422102525-1195-0.0568
2024-09-30Vanguard Total Stock Mkt Idx Inv2.70480.0113201896414550.0721
2024-10-31iShares Core S&P Mid-Cap ETF2.61310.213195057010560.0542
2024-09-30Vanguard Small Cap Index2.12760.10111588110-15894-0.9909
2024-09-30T. Rowe Price Mid-Cap Value1.55840.71661163299760168188.566
2024-09-30T. Rowe Price US Mid-Cap Value Equity1.55840.7166116329911632990
2024-09-30Vanguard Small Cap Value Index Inv1.44070.17941075428-1017-0.0945
2024-09-30MFS Mid Cap Value Equity1.37620.56261027290-4233-0.4104
2024-09-30MFS Mid Cap Value A1.37620.56261027290-4233-0.4104
2024-09-30Vanguard Equity-Income Inv1.31910.16298466216133119.5949
2024-09-30Vanguard Institutional Extnd Mkt Idx Tr1.2430.0833927829-15509-1.6441
2024-03-31Deka-DividendenStrategie CF A (A)1.01150.528875500000
2024-08-31Mackenzie Grnchp Glbl Envr All Cap F50.95123.345371000000
2024-10-31First Trust SMID Cp Rising Div Achv ETF0.94371.107870441724000.3419
2024-09-30T. Rowe Price U.S. Mid-Cap Val Eq Tr-Z0.82270.7136141016141010
2024-07-31Davis NY Venture A0.8040.8560014612295025.7651
2024-09-30Mirova Global Sust Eq N/A EUR0.7720.9219576272115232.0404
Total 34.558316.8725796031+3975352+15.4%

5.3. Insider Transactions

Insiders are holding 16.876% of the shares of AGCO Corporation.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-08-07Michael C ArnoldBUY180087.69
2024-08-05Lange Bob DeBUY142087.91
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Reversals in quarterly reports

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

 2023-09-302023-12-312024-03-312024-06-302024-09-30
Depreciation and Amortization  73,5002,80076,30090077,20019,70096,900-149,200-52,300



5.2. Latest Balance Sheet

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

Summary
Total Assets13,506,800
Total Liabilities9,020,500
Total Stockholder Equity4,148,800
 As reported
Total Liabilities 9,020,500
Total Stockholder Equity+ 4,148,800
Total Assets = 13,506,800

Assets

Total Assets13,506,800
Total Current Assets6,538,900
Long-term Assets6,967,900
Total Current Assets
Cash And Cash Equivalents 622,600
Net Receivables 1,448,400
Inventory 3,443,200
Other Current Assets 1,024,700
Total Current Assets  (as reported)6,538,900
Total Current Assets  (calculated)6,538,900
+/-0
Long-term Assets
Property Plant Equipment 2,052,400
Goodwill 2,358,400
Intangible Assets 588,800
Long-term Assets Other 909,500
Long-term Assets  (as reported)6,967,900
Long-term Assets  (calculated)5,909,100
+/- 1,058,800

Liabilities & Shareholders' Equity

Total Current Liabilities4,280,100
Long-term Liabilities4,740,400
Total Stockholder Equity4,148,800
Total Current Liabilities
Short-term Debt 412,300
Accounts payable 961,100
Other Current Liabilities 2,906,700
Total Current Liabilities  (as reported)4,280,100
Total Current Liabilities  (calculated)4,280,100
+/-0
Long-term Liabilities
Long-term Liabilities  (as reported)4,740,400
Long-term Liabilities  (calculated)0
+/- 4,740,400
Total Stockholder Equity
Common Stock700
Retained Earnings 5,938,900
Accumulated Other Comprehensive Income -1,803,200
Other Stockholders Equity 12,400
Total Stockholder Equity (as reported)4,148,800
Total Stockholder Equity (calculated)4,148,800
+/-0
Other
Cash and Short Term Investments 622,600
Common Stock Shares Outstanding 74,700
Current Deferred Revenue-412,300
Liabilities and Stockholders Equity 13,506,800
Net Debt 3,528,700
Net Working Capital 2,258,800
Short Long Term Debt Total 4,151,300



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-311993-12-311993-09-301993-06-301993-03-311992-12-311992-09-301992-06-301992-03-31
> Total Assets 
352,700
362,400
348,700
320,700
526,900
525,800
507,700
578,300
1,030,700
1,861,900
1,801,000
1,823,300
1,990,500
2,126,200
2,114,800
2,162,900
2,206,200
2,608,000
2,592,900
2,116,500
2,597,200
2,680,700
2,685,700
2,620,900
2,783,600
2,863,000
2,932,000
2,750,400
2,665,400
2,612,500
2,470,700
2,273,200
2,143,300
2,179,000
2,056,300
2,104,200
2,104,200
2,315,200
2,244,600
2,173,300
2,260,200
2,351,400
2,296,400
2,349,000
2,541,200
2,686,000
2,708,900
2,839,400
3,906,000
3,901,500
3,991,300
4,297,300
4,250,300
4,183,900
4,145,500
3,861,200
3,978,100
4,155,000
4,061,200
4,114,500
4,090,400
4,234,500
4,442,600
4,787,600
5,053,800
5,458,500
5,065,300
4,954,800
4,666,300
4,886,400
4,896,900
5,062,200
4,941,400
4,974,800
5,221,700
5,436,900
5,735,700
6,209,000
5,656,600
7,257,200
7,701,800
7,631,300
7,521,100
7,721,800
7,991,500
8,235,000
8,334,000
8,438,800
8,319,700
8,469,300
8,113,900
7,395,900
7,264,500
7,470,400
7,071,600
6,501,300
6,976,200
7,015,900
7,541,000
7,168,400
7,394,600
7,692,500
8,174,400
7,971,700
8,448,900
8,024,100
7,917,100
7,626,400
8,204,300
8,415,100
8,079,200
7,759,700
7,705,700
7,778,000
7,940,300
8,504,200
8,312,300
8,863,300
8,941,900
9,182,100
9,876,500
9,888,900
9,818,100
10,103,700
10,811,600
11,394,000
11,351,100
11,421,200
13,459,900
13,614,800
13,506,800
13,506,80013,614,80013,459,90011,421,20011,351,10011,394,00010,811,60010,103,7009,818,1009,888,9009,876,5009,182,1008,941,9008,863,3008,312,3008,504,2007,940,3007,778,0007,705,7007,759,7008,079,2008,415,1008,204,3007,626,4007,917,1008,024,1008,448,9007,971,7008,174,4007,692,5007,394,6007,168,4007,541,0007,015,9006,976,2006,501,3007,071,6007,470,4007,264,5007,395,9008,113,9008,469,3008,319,7008,438,8008,334,0008,235,0007,991,5007,721,8007,521,1007,631,3007,701,8007,257,2005,656,6006,209,0005,735,7005,436,9005,221,7004,974,8004,941,4005,062,2004,896,9004,886,4004,666,3004,954,8005,065,3005,458,5005,053,8004,787,6004,442,6004,234,5004,090,4004,114,5004,061,2004,155,0003,978,1003,861,2004,145,5004,183,9004,250,3004,297,3003,991,3003,901,5003,906,0002,839,4002,708,9002,686,0002,541,2002,349,0002,296,4002,351,4002,260,2002,173,3002,244,6002,315,2002,104,2002,104,2002,056,3002,179,0002,143,3002,273,2002,470,7002,612,5002,665,4002,750,4002,932,0002,863,0002,783,6002,620,9002,685,7002,680,7002,597,2002,116,5002,592,9002,608,0002,206,2002,162,9002,114,8002,126,2001,990,5001,823,3001,801,0001,861,9001,030,700578,300507,700525,800526,900320,700348,700362,400352,700
   > Total Current Assets 
327,400
335,900
322,400
292,500
475,100
471,700
448,200
502,800
740,300
1,267,800
1,173,600
1,201,300
1,387,200
1,473,700
1,396,700
1,424,500
1,472,000
1,639,600
1,591,000
1,466,500
1,729,600
1,804,300
1,796,900
1,714,800
1,877,300
1,947,000
1,977,700
1,790,500
1,802,700
1,752,500
1,618,600
1,416,100
1,288,500
1,323,400
1,215,200
1,240,300
1,240,300
1,244,600
1,177,900
1,182,500
1,288,500
1,382,700
1,345,200
1,412,200
1,591,200
1,694,900
1,672,700
1,684,500
2,112,200
2,144,700
2,210,000
2,404,500
2,391,100
2,359,500
2,321,100
2,086,200
2,167,600
2,262,900
2,160,400
2,309,000
2,261,900
2,361,800
2,442,700
2,721,700
2,878,100
3,208,500
3,006,100
3,005,200
2,767,500
2,783,200
2,692,700
2,788,900
2,797,500
2,933,900
3,008,500
3,121,000
3,218,000
3,597,900
3,222,200
3,662,800
3,981,700
4,022,200
3,841,500
3,954,700
4,272,300
4,517,000
4,503,900
4,517,100
4,396,900
4,533,600
4,205,400
3,527,900
3,669,800
3,789,600
3,500,500
2,898,300
3,213,100
3,306,200
3,429,100
3,165,700
3,359,500
3,590,400
3,839,200
3,627,700
4,061,300
3,843,900
3,789,000
3,537,400
3,961,300
4,161,600
3,956,600
3,729,100
3,810,000
3,870,900
3,944,700
4,368,400
4,298,300
4,728,200
4,807,900
5,014,100
5,637,000
5,704,300
5,701,500
5,739,300
6,328,800
6,747,000
6,675,100
6,340,800
8,374,100
6,638,700
6,538,900
6,538,9006,638,7008,374,1006,340,8006,675,1006,747,0006,328,8005,739,3005,701,5005,704,3005,637,0005,014,1004,807,9004,728,2004,298,3004,368,4003,944,7003,870,9003,810,0003,729,1003,956,6004,161,6003,961,3003,537,4003,789,0003,843,9004,061,3003,627,7003,839,2003,590,4003,359,5003,165,7003,429,1003,306,2003,213,1002,898,3003,500,5003,789,6003,669,8003,527,9004,205,4004,533,6004,396,9004,517,1004,503,9004,517,0004,272,3003,954,7003,841,5004,022,2003,981,7003,662,8003,222,2003,597,9003,218,0003,121,0003,008,5002,933,9002,797,5002,788,9002,692,7002,783,2002,767,5003,005,2003,006,1003,208,5002,878,1002,721,7002,442,7002,361,8002,261,9002,309,0002,160,4002,262,9002,167,6002,086,2002,321,1002,359,5002,391,1002,404,5002,210,0002,144,7002,112,2001,684,5001,672,7001,694,9001,591,2001,412,2001,345,2001,382,7001,288,5001,182,5001,177,9001,244,6001,240,3001,240,3001,215,2001,323,4001,288,5001,416,1001,618,6001,752,5001,802,7001,790,5001,977,7001,947,0001,877,3001,714,8001,796,9001,804,3001,729,6001,466,5001,591,0001,639,6001,472,0001,424,5001,396,7001,473,7001,387,2001,201,3001,173,6001,267,800740,300502,800448,200471,700475,100292,500322,400335,900327,400
       Cash And Cash Equivalents 
900
1,500
100
1,100
500
2,100
200
200
3,400
79,500
63,200
25,800
11,900
26,800
22,800
27,900
27,200
31,900
28,300
41,700
25,600
41,100
43,300
31,200
6,400
27,500
35,100
15,900
21,000
29,900
18,000
19,600
10,400
13,300
4,000
13,300
13,300
17,700
13,900
28,900
13,800
13,700
7,900
34,300
21,000
24,700
27,200
147,000
50,300
74,300
68,200
325,600
28,000
46,900
27,300
220,600
52,300
166,600
166,500
401,100
157,400
229,800
166,800
582,400
250,500
558,500
449,800
512,200
96,300
190,200
218,400
652,700
408,100
575,000
459,200
719,900
314,300
573,100
455,200
724,400
426,700
393,400
321,900
781,300
551,700
680,600
620,500
1,047,200
193,900
323,300
320,900
363,700
338,900
498,200
425,400
426,700
247,900
324,700
297,800
429,700
289,900
317,800
312,700
367,700
348,200
280,600
292,700
326,100
292,800
279,900
282,000
432,800
386,700
404,400
511,000
1,119,100
453,700
500,200
537,000
889,100
655,700
580,600
607,000
789,500
558,700
463,500
680,700
595,500
2,455,800
657,300
622,600
622,600657,3002,455,800595,500680,700463,500558,700789,500607,000580,600655,700889,100537,000500,200453,7001,119,100511,000404,400386,700432,800282,000279,900292,800326,100292,700280,600348,200367,700312,700317,800289,900429,700297,800324,700247,900426,700425,400498,200338,900363,700320,900323,300193,9001,047,200620,500680,600551,700781,300321,900393,400426,700724,400455,200573,100314,300719,900459,200575,000408,100652,700218,400190,20096,300512,200449,800558,500250,500582,400166,800229,800157,400401,100166,500166,60052,300220,60027,30046,90028,000325,60068,20074,30050,300147,00027,20024,70021,00034,3007,90013,70013,80028,90013,90017,70013,30013,3004,00013,30010,40019,60018,00029,90021,00015,90035,10027,5006,40031,20043,30041,10025,60041,70028,30031,90027,20027,90022,80026,80011,90025,80063,20079,5003,4002002002,1005001,1001001,500900
       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
742,100
0
0
0
0
0
0
0
0
0
0
273,500
0
0
0
466,200
0
0
0
419,900
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
411,000
442,000
444,000
475,000
480,000
0
0
0
0
0
0
0
0
0
0
0
0
000000000000480,000475,000444,000442,000411,0000000000000000000000000000000000000000000000000419,900000466,200000273,5000000000000742,100000000000000000000000000000000000000000000000000
       Net Receivables 
187,400
199,000
194,700
184,000
287,300
288,300
279,800
318,700
535,900
769,500
751,500
781,600
911,200
971,300
925,400
975,200
957,500
1,048,800
1,020,100
869,500
1,007,100
1,043,700
1,038,100
997,200
1,096,700
1,117,100
1,101,800
1,016,300
1,001,300
956,000
855,600
758,200
598,300
603,200
518,700
602,900
602,900
461,600
417,200
471,900
489,600
535,000
471,400
497,400
584,900
607,400
522,800
553,600
742,100
797,600
803,400
823,200
876,400
835,200
791,300
655,700
698,400
670,100
582,900
677,100
734,700
727,700
739,600
766,400
867,100
834,300
817,600
815,600
818,600
916,700
785,000
731,700
877,700
857,300
863,400
908,500
1,023,300
1,062,900
902,900
994,200
1,108,000
1,196,300
1,088,600
924,600
1,122,600
1,286,100
1,182,300
940,600
1,211,300
1,233,400
1,083,600
963,800
1,027,100
1,047,200
946,700
836,800
942,500
946,000
1,055,500
890,400
923,000
1,019,500
1,047,400
1,019,400
1,023,600
1,047,100
992,700
880,300
928,500
1,010,700
918,100
800,500
825,000
903,300
990,100
856,000
1,048,200
1,099,000
1,056,600
991,500
1,108,200
1,149,300
1,175,900
1,221,300
1,530,700
1,706,400
1,643,900
1,605,300
1,542,200
1,465,900
1,448,400
1,448,4001,465,9001,542,2001,605,3001,643,9001,706,4001,530,7001,221,3001,175,9001,149,3001,108,200991,5001,056,6001,099,0001,048,200856,000990,100903,300825,000800,500918,1001,010,700928,500880,300992,7001,047,1001,023,6001,019,4001,047,4001,019,500923,000890,4001,055,500946,000942,500836,800946,7001,047,2001,027,100963,8001,083,6001,233,4001,211,300940,6001,182,3001,286,1001,122,600924,6001,088,6001,196,3001,108,000994,200902,9001,062,9001,023,300908,500863,400857,300877,700731,700785,000916,700818,600815,600817,600834,300867,100766,400739,600727,700734,700677,100582,900670,100698,400655,700791,300835,200876,400823,200803,400797,600742,100553,600522,800607,400584,900497,400471,400535,000489,600471,900417,200461,600602,900602,900518,700603,200598,300758,200855,600956,0001,001,3001,016,3001,101,8001,117,1001,096,700997,2001,038,1001,043,7001,007,100869,5001,020,1001,048,800957,500975,200925,400971,300911,200781,600751,500769,500535,900318,700279,800288,300287,300184,000194,700199,000187,400
       Inventory 
127,000
122,500
115,800
96,900
174,300
169,400
157,200
173,500
191,400
359,800
338,200
314,500
392,300
416,700
402,100
361,000
429,700
485,500
481,600
473,800
620,900
645,200
643,000
622,700
709,500
728,800
767,200
671,600
685,100
672,400
645,800
561,100
596,900
619,800
604,200
531,100
531,100
660,400
656,000
558,800
657,000
708,500
734,800
708,600
813,900
874,400
908,800
803,600
1,133,400
1,077,700
1,110,900
1,069,400
1,307,600
1,291,600
1,304,200
1,062,500
1,263,600
1,265,400
1,261,300
1,064,900
1,227,500
1,248,500
1,333,700
1,134,200
1,498,200
1,526,400
1,464,200
1,389,900
1,585,700
1,443,000
1,444,500
1,187,300
1,303,300
1,286,300
1,432,300
1,233,500
1,580,700
1,658,200
1,603,200
1,559,600
2,024,700
2,023,200
2,013,900
1,703,100
2,005,300
2,043,000
2,181,800
2,016,100
2,442,400
2,437,900
2,315,100
1,750,700
1,840,700
1,816,300
1,699,300
1,423,400
1,725,800
1,764,100
1,781,300
1,514,800
1,775,400
1,885,400
2,065,200
1,872,900
2,283,300
2,131,900
2,101,800
1,908,700
2,307,600
2,424,800
2,311,300
2,078,700
2,187,500
2,169,000
2,057,100
1,974,400
2,360,300
2,667,000
2,738,300
2,593,700
3,259,700
3,382,300
3,324,700
3,189,700
3,642,800
3,829,900
3,726,000
3,440,700
3,781,900
3,499,400
3,443,200
3,443,2003,499,4003,781,9003,440,7003,726,0003,829,9003,642,8003,189,7003,324,7003,382,3003,259,7002,593,7002,738,3002,667,0002,360,3001,974,4002,057,1002,169,0002,187,5002,078,7002,311,3002,424,8002,307,6001,908,7002,101,8002,131,9002,283,3001,872,9002,065,2001,885,4001,775,4001,514,8001,781,3001,764,1001,725,8001,423,4001,699,3001,816,3001,840,7001,750,7002,315,1002,437,9002,442,4002,016,1002,181,8002,043,0002,005,3001,703,1002,013,9002,023,2002,024,7001,559,6001,603,2001,658,2001,580,7001,233,5001,432,3001,286,3001,303,3001,187,3001,444,5001,443,0001,585,7001,389,9001,464,2001,526,4001,498,2001,134,2001,333,7001,248,5001,227,5001,064,9001,261,3001,265,4001,263,6001,062,5001,304,2001,291,6001,307,6001,069,4001,110,9001,077,7001,133,400803,600908,800874,400813,900708,600734,800708,500657,000558,800656,000660,400531,100531,100604,200619,800596,900561,100645,800672,400685,100671,600767,200728,800709,500622,700643,000645,200620,900473,800481,600485,500429,700361,000402,100416,700392,300314,500338,200359,800191,400173,500157,200169,400174,30096,900115,800122,500127,000
       Other Current Assets 
12,100
12,900
11,800
10,500
13,000
11,900
11,000
10,400
9,600
59,000
20,700
79,400
71,800
58,900
46,400
60,400
57,600
73,400
61,000
81,500
76,000
74,300
72,500
63,700
64,700
73,600
73,600
86,700
95,300
94,200
99,200
77,200
82,900
87,100
88,300
93,000
93,000
104,900
90,800
122,900
128,100
125,500
131,100
171,900
171,400
188,400
213,900
180,300
186,400
195,100
227,500
186,300
76,600
76,000
91,000
107,700
110,600
118,000
107,800
129,100
109,600
128,200
166,200
186,000
211,200
244,800
205,400
197,100
193,000
185,500
195,700
153,600
143,400
141,200
167,900
206,500
241,300
243,500
200,900
241,900
276,500
271,100
266,800
302,200
362,400
295,800
310,000
272,000
318,600
319,700
260,100
232,500
257,000
220,900
218,700
211,400
296,900
271,400
294,500
330,800
371,200
367,700
413,900
367,700
406,200
384,300
401,800
422,300
432,400
446,200
445,200
417,100
410,800
394,200
386,500
418,900
436,100
462,000
476,000
539,800
613,400
592,100
593,900
538,800
596,600
747,200
624,500
699,300
594,200
1,016,100
1,024,700
1,024,7001,016,100594,200699,300624,500747,200596,600538,800593,900592,100613,400539,800476,000462,000436,100418,900386,500394,200410,800417,100445,200446,200432,400422,300401,800384,300406,200367,700413,900367,700371,200330,800294,500271,400296,900211,400218,700220,900257,000232,500260,100319,700318,600272,000310,000295,800362,400302,200266,800271,100276,500241,900200,900243,500241,300206,500167,900141,200143,400153,600195,700185,500193,000197,100205,400244,800211,200186,000166,200128,200109,600129,100107,800118,000110,600107,70091,00076,00076,600186,300227,500195,100186,400180,300213,900188,400171,400171,900131,100125,500128,100122,90090,800104,90093,00093,00088,30087,10082,90077,20099,20094,20095,30086,70073,60073,60064,70063,70072,50074,30076,00081,50061,00073,40057,60060,40046,40058,90071,80079,40020,70059,0009,60010,40011,00011,90013,00010,50011,80012,90012,100
   > Long-term Assets 
25,300
26,500
26,300
28,200
51,800
54,100
59,500
75,500
290,400
594,100
627,400
622,000
603,300
652,500
718,100
738,400
734,200
968,400
1,001,900
650,000
867,600
876,400
888,800
906,100
906,300
916,000
954,300
959,900
862,700
860,000
852,100
857,100
854,800
855,600
841,100
863,900
863,900
1,070,600
1,066,700
990,800
971,700
968,700
951,200
936,800
950,000
991,100
1,036,200
1,154,900
1,793,800
1,756,800
1,781,300
1,892,800
1,859,200
1,824,400
1,824,400
1,775,000
1,810,500
1,892,100
1,900,800
1,805,500
1,828,500
1,872,700
1,999,900
2,065,900
2,175,700
2,250,000
2,059,200
1,949,600
1,898,800
2,103,200
2,204,200
2,273,300
2,143,900
2,040,900
2,213,200
2,315,900
2,517,700
2,611,100
2,434,400
3,594,400
3,720,100
3,609,100
3,679,600
3,767,100
3,719,200
3,718,000
3,830,100
3,921,700
3,922,800
3,935,700
3,908,500
3,868,000
3,594,700
3,680,800
3,571,100
3,603,000
3,763,100
3,709,700
4,111,900
4,002,700
4,035,100
4,102,100
4,335,200
4,344,000
4,387,600
4,180,200
4,128,100
4,089,000
4,243,000
4,253,500
4,122,600
4,030,600
3,895,700
3,907,100
3,995,600
4,135,800
4,014,000
4,135,100
4,134,000
4,168,000
4,239,500
4,184,600
4,116,600
4,364,400
4,482,800
4,647,000
4,676,000
5,080,400
5,085,800
6,976,100
6,967,900
6,967,9006,976,1005,085,8005,080,4004,676,0004,647,0004,482,8004,364,4004,116,6004,184,6004,239,5004,168,0004,134,0004,135,1004,014,0004,135,8003,995,6003,907,1003,895,7004,030,6004,122,6004,253,5004,243,0004,089,0004,128,1004,180,2004,387,6004,344,0004,335,2004,102,1004,035,1004,002,7004,111,9003,709,7003,763,1003,603,0003,571,1003,680,8003,594,7003,868,0003,908,5003,935,7003,922,8003,921,7003,830,1003,718,0003,719,2003,767,1003,679,6003,609,1003,720,1003,594,4002,434,4002,611,1002,517,7002,315,9002,213,2002,040,9002,143,9002,273,3002,204,2002,103,2001,898,8001,949,6002,059,2002,250,0002,175,7002,065,9001,999,9001,872,7001,828,5001,805,5001,900,8001,892,1001,810,5001,775,0001,824,4001,824,4001,859,2001,892,8001,781,3001,756,8001,793,8001,154,9001,036,200991,100950,000936,800951,200968,700971,700990,8001,066,7001,070,600863,900863,900841,100855,600854,800857,100852,100860,000862,700959,900954,300916,000906,300906,100888,800876,400867,600650,0001,001,900968,400734,200738,400718,100652,500603,300622,000627,400594,100290,40075,50059,50054,10051,80028,20026,30026,50025,300
       Property Plant Equipment 
9,600
10,300
9,700
11,500
14,200
16,400
17,000
19,400
21,100
106,700
103,300
119,200
125,600
128,800
133,400
146,500
143,700
243,700
247,600
292,400
319,900
319,200
321,300
403,700
400,100
399,500
410,500
417,600
356,900
348,700
329,900
310,800
299,200
305,500
297,900
316,200
316,200
320,300
305,600
316,900
329,600
325,100
314,100
343,700
348,500
362,400
396,400
434,200
563,900
536,600
545,400
593,300
566,600
547,900
546,000
561,400
577,400
599,100
604,800
643,900
650,200
663,400
702,900
753,000
806,700
841,900
782,900
811,100
798,700
878,900
933,100
943,000
862,200
798,200
874,000
924,800
1,048,500
1,108,300
1,057,800
1,222,600
1,277,800
1,243,100
1,306,500
1,406,100
1,391,200
1,410,900
1,491,400
1,602,300
1,603,000
1,603,500
1,525,300
1,530,400
1,389,500
1,415,400
1,361,500
1,347,100
1,380,000
1,355,100
1,388,200
1,361,300
1,369,600
1,391,200
1,439,600
1,485,300
1,486,900
1,392,900
1,367,800
1,373,100
1,557,100
1,581,100
1,543,300
1,603,600
1,529,200
1,541,600
1,592,600
1,673,600
1,606,800
1,631,500
1,613,100
1,618,900
1,627,500
1,559,000
1,565,200
1,755,100
1,829,500
1,909,400
1,917,700
2,097,100
2,061,700
1,970,500
2,052,400
2,052,4001,970,5002,061,7002,097,1001,917,7001,909,4001,829,5001,755,1001,565,2001,559,0001,627,5001,618,9001,613,1001,631,5001,606,8001,673,6001,592,6001,541,6001,529,2001,603,6001,543,3001,581,1001,557,1001,373,1001,367,8001,392,9001,486,9001,485,3001,439,6001,391,2001,369,6001,361,3001,388,2001,355,1001,380,0001,347,1001,361,5001,415,4001,389,5001,530,4001,525,3001,603,5001,603,0001,602,3001,491,4001,410,9001,391,2001,406,1001,306,5001,243,1001,277,8001,222,6001,057,8001,108,3001,048,500924,800874,000798,200862,200943,000933,100878,900798,700811,100782,900841,900806,700753,000702,900663,400650,200643,900604,800599,100577,400561,400546,000547,900566,600593,300545,400536,600563,900434,200396,400362,400348,500343,700314,100325,100329,600316,900305,600320,300316,200316,200297,900305,500299,200310,800329,900348,700356,900417,600410,500399,500400,100403,700321,300319,200319,900292,400247,600243,700143,700146,500133,400128,800125,600119,200103,300106,70021,10019,40017,00016,40014,20011,5009,70010,3009,600
       Goodwill 
0
0
0
0
0
0
0
7,500
7,400
153,000
146,700
120,900
123,300
123,100
125,700
104,200
104,200
208,900
218,700
205,600
397,200
399,900
410,100
339,000
336,800
341,400
356,600
370,500
325,900
321,500
316,000
312,600
306,200
299,300
287,400
286,400
270,700
428,900
426,800
413,400
384,100
386,300
374,900
394,600
399,500
409,900
410,800
417,800
674,400
899,900
915,600
730,600
710,900
921,900
923,100
696,700
716,300
759,500
755,200
592,100
601,600
617,800
656,700
665,600
706,400
722,900
638,600
587,000
561,800
610,100
643,500
634,000
603,300
561,200
611,900
632,700
721,000
734,800
665,400
1,194,500
1,238,800
1,190,200
1,191,900
1,192,400
1,178,700
1,163,600
1,176,300
1,178,700
1,187,200
1,190,600
1,226,500
1,192,800
1,120,100
1,149,300
1,123,700
1,114,500
1,169,200
1,176,100
1,416,700
1,376,400
1,388,000
1,423,000
1,514,700
1,541,400
1,563,800
1,503,700
1,494,400
1,495,500
1,485,600
1,494,000
1,456,000
1,298,300
1,260,900
1,246,600
1,273,300
1,306,500
1,276,800
1,294,300
1,289,300
1,280,800
1,304,700
1,298,200
1,263,500
1,310,800
1,322,500
1,327,000
1,308,500
1,333,400
1,325,800
2,407,800
2,358,400
2,358,4002,407,8001,325,8001,333,4001,308,5001,327,0001,322,5001,310,8001,263,5001,298,2001,304,7001,280,8001,289,3001,294,3001,276,8001,306,5001,273,3001,246,6001,260,9001,298,3001,456,0001,494,0001,485,6001,495,5001,494,4001,503,7001,563,8001,541,4001,514,7001,423,0001,388,0001,376,4001,416,7001,176,1001,169,2001,114,5001,123,7001,149,3001,120,1001,192,8001,226,5001,190,6001,187,2001,178,7001,176,3001,163,6001,178,7001,192,4001,191,9001,190,2001,238,8001,194,500665,400734,800721,000632,700611,900561,200603,300634,000643,500610,100561,800587,000638,600722,900706,400665,600656,700617,800601,600592,100755,200759,500716,300696,700923,100921,900710,900730,600915,600899,900674,400417,800410,800409,900399,500394,600374,900386,300384,100413,400426,800428,900270,700286,400287,400299,300306,200312,600316,000321,500325,900370,500356,600341,400336,800339,000410,100399,900397,200205,600218,700208,900104,200104,200125,700123,100123,300120,900146,700153,0007,4007,5000000000
       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
346,000
378,400
398,000
347,800
369,800
344,900
346,300
366,300
363,800
380,700
390,300
393,900
391,400
408,900
416,100
434,100
448,200
432,200
424,100
398,700
421,500
403,300
392,900
419,000
424,700
435,300
414,900
429,700
441,200
465,500
409,000
422,000
411,200
419,200
400,000
393,200
404,700
399,200
380,200
372,900
387,600
411,300
442,700
444,100
475,400
480,400
413,500
423,200
417,000
416,500
436,900
456,500
507,200
512,200
512,700
520,500
518,300
0
0518,300520,500512,700512,200507,200456,500436,900416,500417,000423,200413,500480,400475,400444,100442,700411,300387,600372,900380,200399,200404,700393,200400,000419,200411,200422,000409,000465,500441,200429,700414,900435,300424,700419,000392,900403,300421,500398,700424,100432,200448,200434,100416,100408,900391,400393,900390,300380,700363,800366,300346,300344,900369,800347,800398,000378,400346,0000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
7,500
7,400
153,000
146,700
120,900
123,300
123,100
125,700
104,200
104,200
208,900
218,700
205,600
397,200
399,900
410,100
339,000
336,800
341,400
356,600
370,500
325,900
321,500
316,000
312,600
306,200
299,300
287,400
286,400
286,400
428,900
426,800
413,400
384,100
386,300
374,900
394,600
399,500
409,900
410,800
417,800
910,700
899,900
915,600
968,800
939,600
921,900
923,100
908,200
212,200
213,200
207,900
207,900
205,900
205,000
207,400
205,700
208,700
206,500
186,900
176,900
168,700
172,000
172,700
166,800
158,100
147,900
150,000
171,600
231,000
228,400
214,300
666,500
662,600
640,200
630,000
607,100
591,500
589,400
576,300
565,600
552,500
541,600
569,600
553,800
533,300
536,200
520,700
507,700
535,600
520,800
637,100
607,300
596,800
596,000
653,400
649,000
639,900
608,100
590,800
573,100
555,300
541,600
518,700
501,700
481,800
470,000
462,200
455,600
431,500
417,500
406,300
392,200
396,800
388,800
367,600
364,400
354,000
341,000
322,800
308,800
285,800
689,000
588,800
588,800689,000285,800308,800322,800341,000354,000364,400367,600388,800396,800392,200406,300417,500431,500455,600462,200470,000481,800501,700518,700541,600555,300573,100590,800608,100639,900649,000653,400596,000596,800607,300637,100520,800535,600507,700520,700536,200533,300553,800569,600541,600552,500565,600576,300589,400591,500607,100630,000640,200662,600666,500214,300228,400231,000171,600150,000147,900158,100166,800172,700172,000168,700176,900186,900206,500208,700205,700207,400205,000205,900207,900207,900213,200212,200908,200923,100921,900939,600968,800915,600899,900910,700417,800410,800409,900399,500394,600374,900386,300384,100413,400426,800428,900286,400286,400287,400299,300306,200312,600316,000321,500325,900370,500356,600341,400336,800339,000410,100399,900397,200205,600218,700208,900104,200104,200125,700123,100123,300120,900146,700153,0007,4007,5000000000
       Long-term Assets Other 
15,700
16,200
16,600
16,700
37,600
37,700
42,500
48,600
261,900
334,400
377,400
381,900
354,400
400,600
459,000
487,700
486,300
515,800
535,600
152,000
150,500
157,300
157,400
163,400
169,400
175,100
187,200
171,800
179,900
189,800
206,200
233,700
249,400
250,800
255,800
261,300
261,300
321,400
334,300
260,500
258,000
257,300
262,200
198,500
202,000
218,800
229,000
155,400
169,700
177,300
178,400
184,600
214,700
222,100
224,800
221,300
230,700
248,800
251,000
256,100
264,300
278,500
351,300
67,900
370,800
400,200
371,300
69,600
72,200
91,500
95,400
111,700
111,000
123,200
131,400
130,800
131,200
132,200
110,000
126,900
133,500
125,800
134,800
131,200
123,200
121,600
133,900
134,600
124,100
128,200
132,900
141,100
129,200
136,400
141,800
140,100
149,200
145,200
147,900
143,100
149,300
153,600
163,300
147,100
157,100
153,500
147,200
142,400
132,100
134,600
134,100
153,000
184,400
192,800
186,500
179,800
184,000
197,600
215,800
293,300
300,900
317,800
279,500
268,700
287,400
302,100
315,200
326,500
377,200
863,100
909,500
909,500863,100377,200326,500315,200302,100287,400268,700279,500317,800300,900293,300215,800197,600184,000179,800186,500192,800184,400153,000134,100134,600132,100142,400147,200153,500157,100147,100163,300153,600149,300143,100147,900145,200149,200140,100141,800136,400129,200141,100132,900128,200124,100134,600133,900121,600123,200131,200134,800125,800133,500126,900110,000132,200131,200130,800131,400123,200111,000111,70095,40091,50072,20069,600371,300400,200370,80067,900351,300278,500264,300256,100251,000248,800230,700221,300224,800222,100214,700184,600178,400177,300169,700155,400229,000218,800202,000198,500262,200257,300258,000260,500334,300321,400261,300261,300255,800250,800249,400233,700206,200189,800179,900171,800187,200175,100169,400163,400157,400157,300150,500152,000535,600515,800486,300487,700459,000400,600354,400381,900377,400334,400261,90048,60042,50037,70037,60016,70016,60016,20015,700
       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
64,400
67,500
58,000
38,200
37,600
42,000
37,600
41,100
46,000
35,700
40,000
40,700
41,100
43,300
24,400
21,900
23,600
22,000
25,800
23,900
22,000
20,100
100,700
110,100
87,800
86,700
99,700
101,700
97,100
98,700
112,200
117,900
110,800
108,700
104,900
119,700
97,500
71,300
93,800
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000093,80071,30097,500119,700104,900108,700110,800117,900112,20098,70097,100101,70099,70086,70087,800110,100100,70020,10022,00023,90025,80022,00023,60021,90024,40043,30041,10040,70040,00035,70046,00041,10037,60042,00037,60038,20058,00067,50064,4000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
326,100
274,000
256,800
227,000
443,000
341,400
308,200
366,100
811,100
1,469,300
1,374,100
1,346,600
1,475,300
1,641,900
1,583,800
1,574,000
1,595,500
1,927,900
1,877,000
1,341,800
1,685,700
1,741,000
1,698,100
1,629,300
1,784,800
1,918,900
1,920,500
1,768,300
1,797,700
1,745,800
1,602,200
1,444,100
1,341,300
1,375,300
1,281,500
1,314,300
1,314,300
1,484,000
1,408,500
1,373,900
1,473,700
1,529,400
1,505,700
1,631,400
1,780,300
1,867,100
1,862,300
1,933,300
2,999,700
2,658,000
2,676,000
2,874,900
2,826,800
2,696,400
2,610,700
2,445,200
2,492,400
2,587,700
2,498,600
2,620,900
2,540,100
2,556,900
2,589,000
2,744,600
2,861,400
3,036,000
2,872,100
2,997,800
2,641,200
2,536,600
2,448,900
2,661,400
2,617,500
2,663,300
2,692,200
2,777,700
2,888,100
3,119,400
2,804,500
4,226,000
4,476,500
4,375,300
4,140,000
4,231,100
4,448,500
4,564,700
4,467,000
4,394,000
4,440,100
4,406,900
4,320,600
3,899,000
4,156,700
4,256,600
4,098,100
3,618,000
4,042,800
4,033,100
4,579,400
4,331,200
4,518,600
4,721,100
5,081,400
4,876,400
5,329,500
5,026,000
4,948,200
4,632,900
5,185,300
5,286,400
5,040,400
4,852,700
5,015,100
5,060,500
5,090,400
5,486,200
5,187,600
5,698,500
5,745,500
5,738,300
6,201,600
6,505,600
6,297,500
6,221,100
6,678,700
7,255,000
6,995,500
6,764,400
8,704,700
9,056,200
9,020,500
9,020,5009,056,2008,704,7006,764,4006,995,5007,255,0006,678,7006,221,1006,297,5006,505,6006,201,6005,738,3005,745,5005,698,5005,187,6005,486,2005,090,4005,060,5005,015,1004,852,7005,040,4005,286,4005,185,3004,632,9004,948,2005,026,0005,329,5004,876,4005,081,4004,721,1004,518,6004,331,2004,579,4004,033,1004,042,8003,618,0004,098,1004,256,6004,156,7003,899,0004,320,6004,406,9004,440,1004,394,0004,467,0004,564,7004,448,5004,231,1004,140,0004,375,3004,476,5004,226,0002,804,5003,119,4002,888,1002,777,7002,692,2002,663,3002,617,5002,661,4002,448,9002,536,6002,641,2002,997,8002,872,1003,036,0002,861,4002,744,6002,589,0002,556,9002,540,1002,620,9002,498,6002,587,7002,492,4002,445,2002,610,7002,696,4002,826,8002,874,9002,676,0002,658,0002,999,7001,933,3001,862,3001,867,1001,780,3001,631,4001,505,7001,529,4001,473,7001,373,9001,408,5001,484,0001,314,3001,314,3001,281,5001,375,3001,341,3001,444,1001,602,2001,745,8001,797,7001,768,3001,920,5001,918,9001,784,8001,629,3001,698,1001,741,0001,685,7001,341,8001,877,0001,927,9001,595,5001,574,0001,583,8001,641,9001,475,3001,346,6001,374,1001,469,300811,100366,100308,200341,400443,000227,000256,800274,000326,100
   > Total Current Liabilities 
113,400
77,000
67,700
67,000
140,500
123,500
120,500
159,900
334,300
770,500
633,600
703,500
747,400
831,200
835,700
939,000
900,000
1,033,300
1,035,100
716,000
721,500
804,500
761,200
830,500
754,500
816,100
737,000
760,600
665,800
736,500
680,000
682,200
684,700
711,700
631,000
636,400
636,400
646,600
593,800
642,800
655,800
719,500
706,100
785,000
756,200
819,500
822,200
929,100
1,154,900
1,188,500
1,212,000
1,359,000
1,347,300
1,377,000
1,259,400
1,260,400
1,240,900
1,308,900
1,233,600
1,623,600
1,512,600
1,629,700
1,669,100
2,083,300
2,175,800
2,346,000
2,236,900
1,978,500
1,712,500
1,735,300
1,621,700
1,718,100
1,722,200
1,813,500
1,779,500
1,912,900
2,108,500
2,169,100
1,899,200
2,205,500
2,472,300
2,262,600
2,139,100
2,272,700
2,580,800
2,775,100
2,742,000
2,812,000
2,786,300
2,790,700
2,363,600
2,216,900
2,080,800
2,373,300
2,212,200
2,185,400
2,263,300
2,146,100
2,158,000
2,144,900
2,165,200
2,359,200
2,547,800
2,650,600
2,715,500
2,700,500
2,659,100
2,766,700
3,054,700
3,228,900
3,027,700
2,884,500
2,562,100
2,607,700
2,857,500
3,362,800
3,414,600
3,619,300
3,549,200
3,454,600
3,435,200
3,630,500
3,617,900
4,088,000
3,984,300
4,302,500
4,119,100
4,343,600
4,213,200
4,363,500
4,280,100
4,280,1004,363,5004,213,2004,343,6004,119,1004,302,5003,984,3004,088,0003,617,9003,630,5003,435,2003,454,6003,549,2003,619,3003,414,6003,362,8002,857,5002,607,7002,562,1002,884,5003,027,7003,228,9003,054,7002,766,7002,659,1002,700,5002,715,5002,650,6002,547,8002,359,2002,165,2002,144,9002,158,0002,146,1002,263,3002,185,4002,212,2002,373,3002,080,8002,216,9002,363,6002,790,7002,786,3002,812,0002,742,0002,775,1002,580,8002,272,7002,139,1002,262,6002,472,3002,205,5001,899,2002,169,1002,108,5001,912,9001,779,5001,813,5001,722,2001,718,1001,621,7001,735,3001,712,5001,978,5002,236,9002,346,0002,175,8002,083,3001,669,1001,629,7001,512,6001,623,6001,233,6001,308,9001,240,9001,260,4001,259,4001,377,0001,347,3001,359,0001,212,0001,188,5001,154,900929,100822,200819,500756,200785,000706,100719,500655,800642,800593,800646,600636,400636,400631,000711,700684,700682,200680,000736,500665,800760,600737,000816,100754,500830,500761,200804,500721,500716,0001,035,1001,033,300900,000939,000835,700831,200747,400703,500633,600770,500334,300159,900120,500123,500140,50067,00067,70077,000113,400
       Short-term Debt 
36,400
0
0
0
0
0
0
32,300
176,800
209,100
178,700
188,300
175,600
262,500
324,800
361,400
365,200
399,900
455,700
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
0
6,800
6,800
6,600
6,900
6,800
6,600
6,500
6,300
6,300
6,300
6,300
207,600
207,600
202,900
202,300
402,700
402,500
402,500
402,500
100
0
189,200
191,100
193,100
195,100
319,500
237,500
275,000
373,800
252,000
1,000
60,100
254,000
56,200
52,800
59,100
279,900
284,800
291,500
311,700
270,300
245,900
88,400
94,300
83,100
300,400
310,800
306,200
320,900
93,700
109,500
85,400
108,800
90,400
107,900
95,400
129,700
215,600
186,800
184,200
474,600
536,600
511,300
153,400
168,100
104,500
133,900
359,700
363,700
371,500
302,600
92,900
95,300
322,800
361,100
196,000
195,500
247,100
105,800
61,400
346,800
381,000
412,300
412,300381,000346,80061,400105,800247,100195,500196,000361,100322,80095,30092,900302,600371,500363,700359,700133,900104,500168,100153,400511,300536,600474,600184,200186,800215,600129,70095,400107,90090,400108,80085,400109,50093,700320,900306,200310,800300,40083,10094,30088,400245,900270,300311,700291,500284,800279,90059,10052,80056,200254,00060,1001,000252,000373,800275,000237,500319,500195,100193,100191,100189,2000100402,500402,500402,500402,700202,300202,900207,600207,6006,3006,3006,3006,3006,5006,6006,8006,9006,6006,8006,80000000000000000000000000000000455,700399,900365,200361,400324,800262,500175,600188,300178,700209,100176,80032,30000000036,400
       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
94,300
0
0
0
306,200
0
93,700
109,500
85,400
108,800
1,867,400
107,900
95,400
129,700
17,900
5,500
184,200
474,600
536,600
511,300
153,400
168,100
104,500
133,900
359,700
363,700
371,500
302,600
92,900
95,300
322,800
361,100
196,000
195,500
247,100
105,800
15,000
300,400
320,200
0
0320,200300,40015,000105,800247,100195,500196,000361,100322,80095,30092,900302,600371,500363,700359,700133,900104,500168,100153,400511,300536,600474,600184,2005,50017,900129,70095,400107,9001,867,400108,80085,400109,50093,7000306,20000094,3000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
26,600
29,700
20,600
16,900
79,700
67,000
59,100
62,600
88,400
354,500
246,400
287,100
338,000
339,200
282,900
330,500
277,700
342,400
284,900
361,500
340,000
381,500
331,500
350,100
303,500
312,000
274,100
287,000
264,700
282,800
235,100
244,200
258,100
259,500
221,900
244,400
244,400
225,600
220,800
272,200
302,300
329,100
292,700
312,000
327,500
338,600
332,500
393,200
572,300
579,000
543,400
601,900
651,100
673,400
540,200
590,900
631,400
629,800
565,800
706,900
684,800
722,900
709,100
827,100
923,200
973,400
869,200
1,027,100
828,700
670,300
618,100
644,300
642,500
671,000
666,100
682,600
773,800
834,500
773,500
937,000
1,062,200
989,000
821,000
888,300
1,027,600
1,063,800
968,500
960,300
1,037,200
948,700
819,500
670,200
770,000
765,600
650,300
625,600
673,900
741,100
694,800
722,600
783,600
869,000
869,400
917,500
990,400
898,300
855,300
865,900
964,300
931,400
817,300
914,800
821,900
792,100
819,900
855,100
1,097,500
1,141,200
1,092,400
1,078,300
1,276,400
1,204,100
1,171,400
1,385,300
1,426,600
1,391,100
1,308,400
1,207,300
1,238,000
1,075,700
961,100
961,1001,075,7001,238,0001,207,3001,308,4001,391,1001,426,6001,385,3001,171,4001,204,1001,276,4001,078,3001,092,4001,141,2001,097,500855,100819,900792,100821,900914,800817,300931,400964,300865,900855,300898,300990,400917,500869,400869,000783,600722,600694,800741,100673,900625,600650,300765,600770,000670,200819,500948,7001,037,200960,300968,5001,063,8001,027,600888,300821,000989,0001,062,200937,000773,500834,500773,800682,600666,100671,000642,500644,300618,100670,300828,7001,027,100869,200973,400923,200827,100709,100722,900684,800706,900565,800629,800631,400590,900540,200673,400651,100601,900543,400579,000572,300393,200332,500338,600327,500312,000292,700329,100302,300272,200220,800225,600244,400244,400221,900259,500258,100244,200235,100282,800264,700287,000274,100312,000303,500350,100331,500381,500340,000361,500284,900342,400277,700330,500282,900339,200338,000287,100246,400354,50088,40062,60059,10067,00079,70016,90020,60029,70026,600
       Other Current Liabilities 
50,400
47,300
47,100
50,100
60,800
56,500
61,400
65,000
69,100
206,900
208,500
228,100
233,800
229,500
228,000
247,100
38,700
37,200
28,100
354,500
381,500
423,000
429,700
480,400
451,000
504,100
462,900
473,600
401,100
453,700
444,900
438,000
426,600
452,200
409,100
362,000
392,000
421,000
373,000
370,600
353,500
390,400
413,400
473,000
428,700
480,900
489,700
535,900
42,500
38,900
51,000
89,900
117,100
108,700
139,000
101,400
85,900
83,300
67,000
79,400
59,100
57,300
54,400
80,300
80,200
81,800
124,100
151,500
883,800
94,600
59,700
45,900
184,700
59,500
76,100
72,200
63,700
77,900
167,700
127,800
137,100
134,400
121,700
98,800
119,600
139,700
167,500
150,800
179,900
221,000
228,000
208,300
162,800
163,300
159,900
146,700
202,700
185,600
206,900
176,100
182,800
183,900
259,100
229,800
269,900
201,100
191,500
194,200
174,800
203,700
168,300
162,100
177,400
158,700
211,800
231,300
268,300
224,000
210,000
221,200
2,063,500
2,103,600
2,085,400
2,506,700
2,362,200
218,900
197,600
2,673,700
2,628,400
2,906,800
2,906,700
2,906,7002,906,8002,628,4002,673,700197,600218,9002,362,2002,506,7002,085,4002,103,6002,063,500221,200210,000224,000268,300231,300211,800158,700177,400162,100168,300203,700174,800194,200191,500201,100269,900229,800259,100183,900182,800176,100206,900185,600202,700146,700159,900163,300162,800208,300228,000221,000179,900150,800167,500139,700119,60098,800121,700134,400137,100127,800167,70077,90063,70072,20076,10059,500184,70045,90059,70094,600883,800151,500124,10081,80080,20080,30054,40057,30059,10079,40067,00083,30085,900101,400139,000108,700117,10089,90051,00038,90042,500535,900489,700480,900428,700473,000413,400390,400353,500370,600373,000421,000392,000362,000409,100452,200426,600438,000444,900453,700401,100473,600462,900504,100451,000480,400429,700423,000381,500354,50028,10037,20038,700247,100228,000229,500233,800228,100208,500206,90069,10065,00061,40056,50060,80050,10047,10047,30050,400
   > Long-term Liabilities 
212,700
197,000
189,100
160,000
302,500
217,900
187,700
206,200
476,800
698,800
740,500
643,100
727,900
810,700
748,100
635,000
695,500
894,600
841,900
625,800
964,200
936,500
936,900
798,800
1,030,300
1,102,800
1,183,500
1,007,700
1,131,900
1,009,300
922,200
761,900
656,600
663,600
650,500
677,900
677,900
837,400
814,700
731,100
817,900
809,900
799,600
846,400
1,024,100
1,047,600
1,040,100
1,004,200
1,844,800
1,469,500
1,464,000
1,515,900
1,479,500
1,319,400
1,351,300
1,184,800
1,251,500
1,278,800
1,265,000
997,300
1,027,500
927,200
919,900
661,300
685,600
690,000
635,200
1,019,300
928,700
801,300
827,200
943,300
895,300
849,800
912,700
864,800
779,600
950,300
905,300
2,020,500
2,004,200
2,112,700
2,000,900
1,958,400
1,867,700
1,789,600
1,725,000
1,582,000
1,653,800
1,616,200
1,957,000
1,682,100
2,075,900
1,883,300
1,885,900
1,432,600
1,779,500
1,887,000
2,421,400
2,186,300
2,353,400
2,361,900
2,533,600
2,225,800
2,614,000
2,325,500
2,289,100
1,866,200
2,130,600
2,057,500
2,012,700
1,968,200
2,453,000
2,452,800
2,232,900
2,123,400
1,773,000
2,079,200
2,196,300
2,283,700
2,766,400
2,875,100
2,679,600
2,133,100
2,694,400
2,952,500
2,876,400
2,420,800
4,491,500
4,692,700
4,740,400
4,740,4004,692,7004,491,5002,420,8002,876,4002,952,5002,694,4002,133,1002,679,6002,875,1002,766,4002,283,7002,196,3002,079,2001,773,0002,123,4002,232,9002,452,8002,453,0001,968,2002,012,7002,057,5002,130,6001,866,2002,289,1002,325,5002,614,0002,225,8002,533,6002,361,9002,353,4002,186,3002,421,4001,887,0001,779,5001,432,6001,885,9001,883,3002,075,9001,682,1001,957,0001,616,2001,653,8001,582,0001,725,0001,789,6001,867,7001,958,4002,000,9002,112,7002,004,2002,020,500905,300950,300779,600864,800912,700849,800895,300943,300827,200801,300928,7001,019,300635,200690,000685,600661,300919,900927,2001,027,500997,3001,265,0001,278,8001,251,5001,184,8001,351,3001,319,4001,479,5001,515,9001,464,0001,469,5001,844,8001,004,2001,040,1001,047,6001,024,100846,400799,600809,900817,900731,100814,700837,400677,900677,900650,500663,600656,600761,900922,2001,009,3001,131,9001,007,7001,183,5001,102,8001,030,300798,800936,900936,500964,200625,800841,900894,600695,500635,000748,100810,700727,900643,100740,500698,800476,800206,200187,700217,900302,500160,000189,100197,000212,700
       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
416,300
446,100
443,000
290,700
475,600
456,200
1,409,700
0
0
0
1,035,600
0
0
0
938,500
0
0
0
997,600
0
0
0
928,800
0
0
0
1,610,000
0
0
0
1,618,100
0
0
0
1,275,300
1,404,300
1,308,100
1,269,200
1,191,800
1,669,500
1,652,100
1,429,300
1,256,700
936,600
1,206,400
1,319,100
1,411,200
1,899,400
2,018,000
1,845,700
1,264,800
1,791,100
2,014,200
0
0
0
0
0
000002,014,2001,791,1001,264,8001,845,7002,018,0001,899,4001,411,2001,319,1001,206,400936,6001,256,7001,429,3001,652,1001,669,5001,191,8001,269,2001,308,1001,404,3001,275,3000001,618,1000001,610,000000928,800000997,600000938,5000001,035,6000001,409,700456,200475,600290,700443,000446,100416,3000000000000000000000000000000000000000000000000000000000000000000000000000
       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
64,400
67,500
58,000
38,200
37,600
42,000
37,600
41,100
46,000
35,700
40,000
40,700
41,100
43,300
24,400
21,900
23,600
22,000
25,800
23,900
22,000
20,100
100,700
110,100
87,800
86,700
99,700
101,700
97,100
98,700
112,200
117,900
110,800
108,700
104,900
119,700
97,500
71,300
93,800
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000093,80071,30097,500119,700104,900108,700110,800117,900112,20098,70097,100101,70099,70086,70087,800110,100100,70020,10022,00023,90025,80022,00023,60021,90024,40043,30041,10040,70040,00035,70046,00041,10037,60042,00037,60038,20058,00067,50064,4000000000000000000000000000000000000000000000000000000000000000000000000000
       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
4,100
1,700
0
24,000
0
0
0
31,500
12,400
8,900
16,500
11,700
7,300
3,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000000000000000000003,0007,30011,70016,5008,90012,40031,50000024,00001,7004,1000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
69,500
71,100
68,200
107,700
105,200
101,900
95,000
113,400
115,300
116,200
115,900
144,800
214,300
238,900
253,200
219,100
348,300
339,400
343,100
364,200
347,400
338,700
332,700
254,900
361,700
400,600
401,600
305,000
312,000
316,400
309,100
203,600
207,600
204,000
183,800
229,200
213,100
251,100
251,800
362,300
337,200
322,600
347,200
317,900
342,300
352,000
335,800
418,500
440,400
435,400
441,700
480,700
462,100
466,900
480,800
392,300
392,200
395,200
372,400
445,700
420,800
433,300
422,800
417,400
426,500
414,400
415,600
463,900
459,800
470,200
460,800
477,200
620,100
593,100
586,100
580,000
565,500
576,500
580,800
615,800
631,500
650,200
651,400
740,800
716,800
755,100