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

Federal Agricultural Mortgage
Buy, Hold or Sell?

Let's analyze Federal Agricultural Mortgage together

I guess you are interested in Federal Agricultural Mortgage. 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 Federal Agricultural Mortgage. 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 Federal Agricultural Mortgage

I send you an email if I find something interesting about Federal Agricultural Mortgage.

1. Quick Overview

1.1. Quick analysis of Federal Agricultural Mortgage (30 sec.)










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

How much money do you get?

How much money do you get?
$7.73
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$133.35
Expected worth in 1 year
$140.06
How sure are you?
82.5%

+ What do you gain per year?

Total Gains per Share
$14.44
Return On Investment
6.8%

For what price can you sell your share?

Current Price per Share
$212.96
Expected price per share
$191.26 - $214.43
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Federal Agricultural Mortgage (5 min.)




Live pricePrice per Share (EOD)
$212.96
Intrinsic Value Per Share
$-673.92 - $216.79
Total Value Per Share
$-540.56 - $350.14

2.2. Growth of Federal Agricultural Mortgage (5 min.)




Is Federal Agricultural Mortgage growing?

Current yearPrevious yearGrowGrow %
How rich?$1.4b$1.3b$139.8m9.6%

How much money is Federal Agricultural Mortgage making?

Current yearPrevious yearGrowGrow %
Making money$47.6m$48.9m-$1.2m-2.6%
Net Profit Margin37.5%56.6%--

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

2.3. Financial Health of Federal Agricultural Mortgage (5 min.)




2.4. Comparing to competitors in the Credit Services industry (5 min.)




  Industry Rankings (Credit Services)  


Richest
#47 / 242

Most Revenue
#89 / 242

Most Profit
#58 / 242
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Federal Agricultural Mortgage?

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

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

Speculation

The Price per Share of Federal Agricultural Mortgage is $212.96. 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 Federal Agricultural Mortgage.
  • 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 Federal Agricultural Mortgage, 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 $133.35. Based on the TTM, the Book Value Change Per Share is $1.68 per quarter. Based on the YOY, the Book Value Change Per Share is $3.34 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 $1.93 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Federal Agricultural Mortgage.

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 Eps3.861.8%4.352.0%3.851.8%3.211.5%2.411.1%
Usd Book Value Change Per Share-3.65-1.7%1.680.8%3.341.6%3.191.5%1.610.8%
Usd Dividend Per Share2.010.9%1.930.9%1.680.8%1.530.7%1.110.5%
Usd Total Gains Per Share-1.64-0.8%3.611.7%5.012.4%4.712.2%2.721.3%
Usd Price Per Share187.41-189.08-135.99-118.93-87.55-
Price to Earnings Ratio12.14-10.92-8.86-9.48-10.13-
Price-to-Total Gains Ratio-114.45-0.68-28.70-30.10-24.07-
Price to Book Ratio1.41-1.42-1.12-1.06-0.97-
Price-to-Total Gains Ratio-114.45-0.68-28.70-30.10-24.07-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share212.96
Number of shares4
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share1.931.53
Usd Book Value Change Per Share1.683.19
Usd Total Gains Per Share3.614.71
Gains per Quarter (4 shares)14.4418.85
Gains per Year (4 shares)57.7675.39
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1312748245165
2625410649102140
3938016473153215
412410722298204290
5155134280122255365
6186161338146306440
7217188396171357515
8247215454195408590
9278241512220459665
10309268570244510740

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%107.013.01.088.4%
Book Value Change Per Share3.01.00.075.0%10.02.00.083.3%17.03.00.085.0%31.09.00.077.5%84.034.03.069.4%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%90.00.031.074.4%
Total Gains per Share3.01.00.075.0%11.01.00.091.7%18.02.00.090.0%33.07.00.082.5%89.029.03.073.6%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Federal Agricultural Mortgage 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---3.6481.676-318%3.337-209%3.186-214%1.614-326%
Book Value Per Share--133.353133.5560%121.283+10%108.853+23%85.428+56%
Current Ratio--0.6832.627-74%0.576+19%4.230-84%2.307-70%
Debt To Asset Ratio--0.9520.951+0%0.9520%0.9550%0.958-1%
Debt To Equity Ratio--19.93619.519+2%20.0220%21.745-8%23.400-15%
Dividend Per Share--2.0111.933+4%1.675+20%1.525+32%1.105+82%
Eps--3.8584.351-11%3.852+0%3.213+20%2.409+60%
Free Cash Flow Per Share---4.0501.659-344%14.775-127%8.663-147%2.065-296%
Free Cash Flow To Equity Per Share--16.84337.163-55%50.079-66%42.784-61%33.335-49%
Gross Profit Margin--1.0000.921+9%1.0000%0.984+2%0.992+1%
Intrinsic Value_10Y_max--216.787--------
Intrinsic Value_10Y_min---673.916--------
Intrinsic Value_1Y_max--40.538--------
Intrinsic Value_1Y_min---4.643--------
Intrinsic Value_3Y_max--107.462--------
Intrinsic Value_3Y_min---68.501--------
Intrinsic Value_5Y_max--157.099--------
Intrinsic Value_5Y_min---191.656--------
Market Cap1992181171.200-3%2055138060.0002072505035.000-1%1484707600.000+38%1295363018.000+59%951905317.307+116%
Net Profit Margin--0.4620.375+23%0.566-18%0.476-3%0.454+2%
Operating Margin---0.953-100%2.506-100%2.143-100%2.587-100%
Operating Ratio--2.5470.788+223%0.975+161%1.693+50%2.144+19%
Pb Ratio1.597+12%1.4051.417-1%1.119+26%1.063+32%0.973+44%
Pe Ratio13.798+12%12.14310.924+11%8.859+37%9.482+28%10.127+20%
Price Per Share212.960+12%187.410189.083-1%135.985+38%118.933+58%87.555+114%
Price To Free Cash Flow Ratio-13.144-14%-11.567-0.738-94%3.360-444%6.609-275%3.814-403%
Price To Total Gains Ratio-130.051-14%-114.4480.680-16921%28.702-499%30.102-480%24.066-576%
Quick Ratio--1.25830.489-96%1.747-28%13.867-91%7.983-84%
Return On Assets--0.0010.002-13%0.002-21%0.001-1%0.001+13%
Return On Equity--0.0290.033-11%0.037-22%0.031-6%0.029-1%
Total Gains Per Share---1.6383.610-145%5.012-133%4.712-135%2.719-160%
Usd Book Value--1462344000.0001463882250.0000%1324041250.000+10%1184407900.000+23%929373350.000+57%
Usd Book Value Change Per Share---3.6481.676-318%3.337-209%3.186-214%1.614-326%
Usd Book Value Per Share--133.353133.5560%121.283+10%108.853+23%85.428+56%
Usd Dividend Per Share--2.0111.933+4%1.675+20%1.525+32%1.105+82%
Usd Eps--3.8584.351-11%3.852+0%3.213+20%2.409+60%
Usd Free Cash Flow---44417000.00018248250.000-343%161415250.000-128%94257700.000-147%20986575.000-312%
Usd Free Cash Flow Per Share---4.0501.659-344%14.775-127%8.663-147%2.065-296%
Usd Free Cash Flow To Equity Per Share--16.84337.163-55%50.079-66%42.784-61%33.335-49%
Usd Market Cap1992181171.200-3%2055138060.0002072505035.000-1%1484707600.000+38%1295363018.000+59%951905317.307+116%
Usd Price Per Share212.960+12%187.410189.083-1%135.985+38%118.933+58%87.555+114%
Usd Profit--42312000.00047695500.000-11%48950500.000-14%37063350.000+14%27681300.000+53%
Usd Revenue--91526000.000150128500.000-39%86327500.000+6%83991050.000+9%62746475.000+46%
Usd Total Gains Per Share---1.6383.610-145%5.012-133%4.712-135%2.719-160%
 EOD+2 -6MRQTTM+7 -29YOY+15 -205Y+16 -2010Y+18 -18

3.3 Fundamental Score

Let's check the fundamental score of Federal Agricultural Mortgage based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1513.798
Price to Book Ratio (EOD)Between0-11.597
Net Profit Margin (MRQ)Greater than00.462
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than11.258
Current Ratio (MRQ)Greater than10.683
Debt to Asset Ratio (MRQ)Less than10.952
Debt to Equity Ratio (MRQ)Less than119.936
Return on Equity (MRQ)Greater than0.150.029
Return on Assets (MRQ)Greater than0.050.001
Total4/10 (40.0%)

3.4 Technical Score

Let's check the technical score of Federal Agricultural Mortgage based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5063.286
Ma 20Greater thanMa 50206.877
Ma 50Greater thanMa 100193.604
Ma 100Greater thanMa 200193.212
OpenGreater thanClose212.810
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Federal Agricultural Mortgage

Federal Agricultural Mortgage Corporation provides a secondary market for various loans made to borrowers in the United States. It operates through four segments: Corporate AgFinance, Farm & Ranch, Rural Utilities, and Renewable Energy. The company's Agricultural Finance line of business engages in purchasing and retaining eligible loans and securities; guaranteeing the payment of principal and interest on securities that represent interests in or obligations secured by pools of eligible loans; servicing eligible loans; and issuing LTSPCs for eligible loans. Its Rural Infrastructure Finance line of business is involved in the purchase of rural utilities loans and renewable energy loans and guarantees of securities backed by loans, as well as LTSPCs for pools of eligible rural utilities loans; by loans for electric or telecommunications facilities by lenders organized as cooperatives to borrowers; and other financial institutions that are secured by pools of eligible loans. Federal Agricultural Mortgage Corporation was incorporated in 1987 and is headquartered in Washington, the District of Columbia.

Fundamental data was last updated by Penke on 2024-11-16 11:44:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very efficient.
The company is 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 very 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 underpriced.
Based on the earnings, the company is underpriced.
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 Federal Agricultural Mortgage earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Federal Agricultural Mortgage to the Credit Services industry mean.
  • A Net Profit Margin of 46.2% means that $0.46 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Federal Agricultural Mortgage:

  • The MRQ is 46.2%. The company is making a huge profit. +2
  • The TTM is 37.5%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ46.2%TTM37.5%+8.7%
TTM37.5%YOY56.6%-19.1%
TTM37.5%5Y47.6%-10.1%
5Y47.6%10Y45.4%+2.1%
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ46.2%13.1%+33.1%
TTM37.5%13.4%+24.1%
YOY56.6%15.5%+41.1%
5Y47.6%16.3%+31.3%
10Y45.4%15.5%+29.9%
4.3.1.2. Return on Assets

Shows how efficient Federal Agricultural Mortgage is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Federal Agricultural Mortgage to the Credit Services industry mean.
  • 0.1% Return on Assets means that Federal Agricultural Mortgage generated $0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Federal Agricultural Mortgage:

  • The MRQ is 0.1%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.2%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.1%TTM0.2%0.0%
TTM0.2%YOY0.2%0.0%
TTM0.2%5Y0.1%+0.0%
5Y0.1%10Y0.1%+0.0%
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1%0.9%-0.8%
TTM0.2%0.9%-0.7%
YOY0.2%0.8%-0.6%
5Y0.1%0.9%-0.8%
10Y0.1%0.8%-0.7%
4.3.1.3. Return on Equity

Shows how efficient Federal Agricultural Mortgage is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Federal Agricultural Mortgage to the Credit Services industry mean.
  • 2.9% Return on Equity means Federal Agricultural Mortgage generated $0.03 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Federal Agricultural Mortgage:

  • The MRQ is 2.9%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 3.3%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.9%TTM3.3%-0.4%
TTM3.3%YOY3.7%-0.4%
TTM3.3%5Y3.1%+0.2%
5Y3.1%10Y2.9%+0.2%
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ2.9%3.1%-0.2%
TTM3.3%3.3%0.0%
YOY3.7%3.7%0.0%
5Y3.1%3.2%-0.1%
10Y2.9%3.7%-0.8%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Federal Agricultural Mortgage.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Federal Agricultural Mortgage is operating .

  • Measures how much profit Federal Agricultural Mortgage 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 Federal Agricultural Mortgage to the Credit Services industry mean.
  • An Operating Margin of 0.0% means the company generated $0.00  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Federal Agricultural Mortgage:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM95.3%-95.3%
TTM95.3%YOY250.6%-155.3%
TTM95.3%5Y214.3%-119.0%
5Y214.3%10Y258.7%-44.3%
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-27.2%-27.2%
TTM95.3%21.8%+73.5%
YOY250.6%18.1%+232.5%
5Y214.3%17.2%+197.1%
10Y258.7%23.1%+235.6%
4.3.2.2. Operating Ratio

Measures how efficient Federal Agricultural Mortgage is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Credit Services industry mean).
  • An Operation Ratio of 2.55 means that the operating costs are $2.55 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Federal Agricultural Mortgage:

  • The MRQ is 2.547. The company is inefficient in keeping operating costs low. -1
  • The TTM is 0.788. The company is efficient in keeping operating costs low. +1
Trends
Current periodCompared to+/- 
MRQ2.547TTM0.788+1.758
TTM0.788YOY0.975-0.187
TTM0.7885Y1.693-0.905
5Y1.69310Y2.144-0.451
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ2.5470.869+1.678
TTM0.7880.820-0.032
YOY0.9750.827+0.148
5Y1.6930.771+0.922
10Y2.1440.774+1.370
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Federal Agricultural Mortgage.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Federal Agricultural Mortgage is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Credit Services industry mean).
  • A Current Ratio of 0.68 means the company has $0.68 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Federal Agricultural Mortgage:

  • The MRQ is 0.683. The company is unable to pay all its short-term debts. -2
  • The TTM is 2.627. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ0.683TTM2.627-1.944
TTM2.627YOY0.576+2.051
TTM2.6275Y4.230-1.603
5Y4.23010Y2.307+1.923
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6831.678-0.995
TTM2.6271.936+0.691
YOY0.5763.165-2.589
5Y4.2303.814+0.416
10Y2.3074.643-2.336
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Federal Agricultural Mortgage to the Credit Services industry mean.
  • A Quick Ratio of 1.26 means the company can pay off $1.26 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Federal Agricultural Mortgage:

  • The MRQ is 1.258. The company is able to pay all its short-term debts with the most liquid assets. +1
  • The TTM is 30.489. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ1.258TTM30.489-29.231
TTM30.489YOY1.747+28.742
TTM30.4895Y13.867+16.622
5Y13.86710Y7.983+5.884
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2581.250+0.008
TTM30.4891.573+28.916
YOY1.7472.483-0.736
5Y13.8674.161+9.706
10Y7.9834.731+3.252
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Federal Agricultural Mortgage.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Federal Agricultural Mortgage assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Federal Agricultural Mortgage to Credit Services industry mean.
  • A Debt to Asset Ratio of 0.95 means that Federal Agricultural Mortgage assets are financed with 95.2% credit (debt) and the remaining percentage (100% - 95.2%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Federal Agricultural Mortgage:

  • The MRQ is 0.952. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.951. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.952TTM0.951+0.001
TTM0.951YOY0.952-0.001
TTM0.9515Y0.955-0.004
5Y0.95510Y0.958-0.003
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9520.712+0.240
TTM0.9510.708+0.243
YOY0.9520.697+0.255
5Y0.9550.707+0.248
10Y0.9580.692+0.266
4.5.4.2. Debt to Equity Ratio

Measures if Federal Agricultural Mortgage is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Federal Agricultural Mortgage to the Credit Services industry mean.
  • A Debt to Equity ratio of 1,993.6% means that company has $19.94 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Federal Agricultural Mortgage:

  • The MRQ is 19.936. The company is unable to pay all its debts with equity. -1
  • The TTM is 19.519. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ19.936TTM19.519+0.417
TTM19.519YOY20.022-0.503
TTM19.5195Y21.745-2.226
5Y21.74510Y23.400-1.655
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ19.9362.345+17.591
TTM19.5192.462+17.057
YOY20.0222.308+17.714
5Y21.7452.419+19.326
10Y23.4002.413+20.987
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 Federal Agricultural Mortgage generates.

  • Above 15 is considered overpriced but always compare Federal Agricultural Mortgage to the Credit Services industry mean.
  • A PE ratio of 12.14 means the investor is paying $12.14 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Federal Agricultural Mortgage:

  • The EOD is 13.798. Based on the earnings, the company is underpriced. +1
  • The MRQ is 12.143. Based on the earnings, the company is underpriced. +1
  • The TTM is 10.924. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD13.798MRQ12.143+1.655
MRQ12.143TTM10.924+1.219
TTM10.924YOY8.859+2.066
TTM10.9245Y9.482+1.442
5Y9.48210Y10.127-0.644
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
EOD13.7988.697+5.101
MRQ12.1439.037+3.106
TTM10.9249.078+1.846
YOY8.8597.406+1.453
5Y9.48210.222-0.740
10Y10.12712.244-2.117
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 Federal Agricultural Mortgage:

  • The EOD is -13.144. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -11.567. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -0.738. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-13.144MRQ-11.567-1.577
MRQ-11.567TTM-0.738-10.829
TTM-0.738YOY3.360-4.098
TTM-0.7385Y6.609-7.347
5Y6.60910Y3.814+2.795
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
EOD-13.1440.685-13.829
MRQ-11.5670.659-12.226
TTM-0.7381.273-2.011
YOY3.360-0.217+3.577
5Y6.6090.864+5.745
10Y3.8140.206+3.608
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 Federal Agricultural Mortgage is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Credit Services industry mean).
  • A PB ratio of 1.41 means the investor is paying $1.41 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Federal Agricultural Mortgage:

  • The EOD is 1.597. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.405. Based on the equity, the company is underpriced. +1
  • The TTM is 1.417. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.597MRQ1.405+0.192
MRQ1.405TTM1.417-0.011
TTM1.417YOY1.119+0.298
TTM1.4175Y1.063+0.353
5Y1.06310Y0.973+0.091
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
EOD1.5970.918+0.679
MRQ1.4050.958+0.447
TTM1.4170.960+0.457
YOY1.1190.929+0.190
5Y1.0631.139-0.076
10Y0.9731.358-0.385
4.6.2. Total Gains per Share

4.7 Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of Federal Agricultural Mortgage.

4.8.1. Institutions holding Federal Agricultural Mortgage

Institutions are holding 80.537% of the shares of Federal Agricultural Mortgage.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30BlackRock Inc7.12910.0032776057-18250-2.2976
2024-06-30FMR Inc6.99840.00887618338482412.5292
2024-06-30Vanguard Group Inc5.10170.0019555360177753.3065
2024-06-30Boston Partners Global Investors, Inc4.37510.1087476267-10697-2.1967
2024-06-30Dimensional Fund Advisors, Inc.4.06670.0209442694-1578-0.3552
2024-09-30Principal Financial Group Inc2.93690.0333197012991710.3239
2024-09-30Copeland Capital Management, LLC2.66890.9472905271840.0634
2024-06-30State Street Corp2.02820.0017220782-715-0.3228
2024-06-30Morgan Stanley - Brokerage Accounts1.98210.001521577226841.2596
2024-06-30Geode Capital Management, LLC1.9740.003421488341711.9795
2024-06-30CapTrust Financial Advisors1.89590.12012063808378468.3415
2024-06-30Loomis, Sayles & Company LP1.65120.04481797494180.2331
2024-06-30American Century Companies Inc1.63520.01971780083638025.687
2024-06-30Wellington Management Company LLP1.58350.0056172375131148.2343
2024-09-30Rice Hall James & Associates, LLC1.58121.74591721291648710.5929
2024-06-30Northern Trust Corp1.09550.0036119255-556-0.4641
2024-09-30Weybosset Research & Management LLC1.0187.0292110817-2805-2.4687
2024-06-30Charles Schwab Investment Management Inc0.92830.003510105041374.2688
2024-09-30International Assets Investment Management, LLC0.86080.001493705937050
2024-06-30Eagle Asset Management, Inc.0.69940.074176140-559-0.7288
Total 52.210110.1785683484+352420+6.2%

4.9.2. Funds holding Federal Agricultural Mortgage

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-08-31Fidelity Low-Priced Stock2.91230.2239317032-151-0.0476
2024-09-30Vanguard Total Stock Mkt Idx Inv2.50820.00292730363520.1291
2024-10-31iShares Russell 2000 ETF2.20510.0649240045-546-0.2269
2024-10-31Avantis US Small Cap Value ETF1.51940.219516539600
2024-09-30Principal Small-MidCap Dividend Inc Inst1.30811.6338142393119889.1929
2024-08-31Fidelity Small Cap Value Fund1.29470.54781409362093617.4467
2024-09-30Vanguard Institutional Extnd Mkt Idx Tr1.17630.022128045-7411-5.4711
2024-10-31Principal Edge SMA SMID Dividend Income0.99571.6058108385-197-0.1814
2024-08-31Fidelity Small Cap Index0.85490.067493064-2288-2.3995
2024-09-30DFA US Micro Cap I0.74070.19748062600
2024-10-31iShares Russell 2000 Growth ETF0.67590.11367357600
2024-08-31FIAM Small Cap Core CIT Cl B0.63840.2713695009001.312
2024-06-30FIAM Small Cap Core Composite0.62370.2702679001800036.0721
2024-06-30Matthew 250.59254.02346450020003.2
2024-09-30DFA US Targeted Value I0.58880.0876409500
2024-02-20Fidelity Global Value Growth Eq MF0.58790.15736400000
2024-09-30Strategic Advisers Fidelity US TtlStk0.56240.008361220-1900-3.0101
2024-09-30Fidelity Extended Market Index0.53970.026458753-2343-3.8349
2024-10-31State St Russell Sm/Mid Cp® Indx NL Cl C0.51530.022956099-2000-3.4424
2024-09-30DFA US Small Cap I0.51480.06265604400
Total 21.35489.62842324645+37340+1.6%

5.3. Insider Transactions

Insiders are holding 1.538% of the shares of Federal Agricultural Mortgage.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-11-12Mitchell A JohnsonSELL1000211.1
2024-11-07Mitchell A JohnsonSELL1000208
2024-09-12Chester J CulverSELL125184.46
2024-09-10Stephen P MullerySELL2472182.28
2024-09-06Sara Louise Faivre-davisSELL685184.55
2024-09-04Sara Louise Faivre-davisSELL685188.93
2024-08-15Todd P WareBUY67184.95
2024-03-31Everett M DobrinskiBUY21101.62
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
Gross Profit  89,308-4,30885,000121,244206,24411,500217,744-269,004-51,260



5.2. Latest Balance Sheet

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

Summary
Total Assets30,615,221
Total Liabilities29,152,877
Total Stockholder Equity1,462,344
 As reported
Total Liabilities 29,152,877
Total Stockholder Equity+ 1,462,344
Total Assets = 30,615,221

Assets

Total Assets30,615,221
Total Current Assets6,990,951
Long-term Assets5,743,834
Total Current Assets
Cash And Cash Equivalents 842,056
Short-term Investments 5,895,793
Net Receivables 253,102
Inventory 1,141,235
Other Current Assets -1,141,235
Total Current Assets  (as reported)6,990,951
Total Current Assets  (calculated)6,990,951
+/-0
Long-term Assets
Long-term Assets  (as reported)5,743,834
Long-term Assets  (calculated)0
+/- 5,743,834

Liabilities & Shareholders' Equity

Total Current Liabilities10,241,786
Long-term Liabilities27,130,210
Total Stockholder Equity1,462,344
Total Current Liabilities
Short-term Debt 9,945,445
Accounts payable 296,341
Other Current Liabilities -10,241,786
Total Current Liabilities  (as reported)10,241,786
Total Current Liabilities  (calculated)0
+/- 10,241,786
Long-term Liabilities
Long-term Liabilities  (as reported)27,130,210
Long-term Liabilities  (calculated)0
+/- 27,130,210
Total Stockholder Equity
Common Stock10,885
Retained Earnings 907,639
Other Stockholders Equity 135,225
Total Stockholder Equity (as reported)1,462,344
Total Stockholder Equity (calculated)1,053,749
+/- 408,595
Other
Cash and Short Term Investments 6,737,849
Common Stock Shares Outstanding 10,966
Liabilities and Stockholders Equity 30,615,221
Net Debt 26,287,400
Net Working Capital -3,250,835
Short Long Term Debt Total 27,129,456



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 
0
0
0
514,300
0
0
0
525,300
0
492,300
473,700
477,200
479,900
470,300
618,600
512,500
512,500
516,400
552,700
602,800
1,205,300
1,408,400
1,374,200
1,348,100
1,479,200
1,587,600
1,695,400
1,935,300
2,029,200
2,565,500
2,681,500
2,029,200
2,639,320
2,703,320
3,035,121
3,160,899
2,916,058
3,209,081
3,377,216
3,417,208
3,413,987
4,037,574
4,031,624
4,222,915
4,194,427
4,267,847
4,196,371
4,299,650
3,945,590
4,080,550
3,784,920
3,846,817
3,840,189
3,831,155
4,257,155
4,340,619
4,473,336
4,565,954
4,565,954
4,953,673
5,275,762
5,277,108
5,425,983
4,977,613
5,506,014
6,064,390
4,658,688
5,107,307
4,770,877
5,322,684
5,733,731
6,138,813
7,479,165
7,099,490
8,222,742
9,479,914
10,197,465
10,444,828
11,430,507
11,883,508
12,311,411
12,050,414
12,502,481
12,622,201
12,892,672
12,935,951
13,085,007
13,361,780
13,554,353
14,670,102
14,525,697
14,287,821
14,849,685
15,144,597
14,853,845
15,540,354
16,156,028
16,823,190
16,000,905
15,606,020
15,931,757
17,267,385
17,690,238
17,792,274
18,397,236
18,626,771
18,474,034
18,694,328
19,797,777
20,738,160
21,315,234
21,709,374
23,180,110
23,932,656
23,998,837
24,355,501
24,013,911
24,181,245
24,744,368
25,145,491
25,789,414
25,916,403
26,441,588
27,333,110
27,939,947
27,659,565
28,311,381
29,524,382
29,772,191
30,194,314
30,615,221
30,615,22130,194,31429,772,19129,524,38228,311,38127,659,56527,939,94727,333,11026,441,58825,916,40325,789,41425,145,49124,744,36824,181,24524,013,91124,355,50123,998,83723,932,65623,180,11021,709,37421,315,23420,738,16019,797,77718,694,32818,474,03418,626,77118,397,23617,792,27417,690,23817,267,38515,931,75715,606,02016,000,90516,823,19016,156,02815,540,35414,853,84515,144,59714,849,68514,287,82114,525,69714,670,10213,554,35313,361,78013,085,00712,935,95112,892,67212,622,20112,502,48112,050,41412,311,41111,883,50811,430,50710,444,82810,197,4659,479,9148,222,7427,099,4907,479,1656,138,8135,733,7315,322,6844,770,8775,107,3074,658,6886,064,3905,506,0144,977,6135,425,9835,277,1085,275,7624,953,6734,565,9544,565,9544,473,3364,340,6194,257,1553,831,1553,840,1893,846,8173,784,9204,080,5503,945,5904,299,6504,196,3714,267,8474,194,4274,222,9154,031,6244,037,5743,413,9873,417,2083,377,2163,209,0812,916,0583,160,8993,035,1212,703,3202,639,3202,029,2002,681,5002,565,5002,029,2001,935,3001,695,4001,587,6001,479,2001,348,1001,374,2001,408,4001,205,300602,800552,700516,400512,500512,500618,600470,300479,900477,200473,700492,3000525,300000514,300000
   > Total Current Assets 
0
0
0
18,900
0
0
0
16,900
0
16,300
11,400
15,900
14,500
18,200
127,300
0
29,400
53,300
61,200
86,900
269,500
343,600
264,200
199,000
231,100
365,600
453,800
567,200
0
583,000
538,700
535,500
376,748
419,052
502,529
0
357,062
526,991
522,737
500,088
508,816
547,712
545,424
795,014
729,214
681,400
570,389
698,982
388,112
651,272
556,520
508,506
480,160
458,995
501,611
458,852
2,340,974
348,951
2,420,498
877,714
3,146,747
3,119,224
3,310,339
101,445
2,682,734
2,292,283
1,405,617
278,412
1,377,434
1,438,631
1,352,579
654,794
1,764,205
1,655,281
1,978,128
729,920
2,909,587
2,951,052
2,817,470
3,111,875
3,423,673
3,345,002
3,576,496
3,388,607
3,257,238
3,201,820
3,225,450
3,340,589
3,401,823
2,795,254
2,678,952
3,407,125
3,762,740
3,636,788
3,622,678
4,098,300
4,257,595
4,331,986
3,401,465
2,903,862
2,878,407
2,810,307
2,711,905
2,717,737
2,845,712
2,956,636
2,840,863
2,868,220
3,023,009
3,548,831
3,903,325
604,381
4,392,610
4,515,669
4,640,984
1,033,941
1,012,541
4,867,352
4,784,769
11,296,628
1,039,778
1,088,923
1,038,302
5,489,270
5,757,130
5,875,434
5,937,094
11,677,077
745,105
922,961
6,990,951
6,990,951922,961745,10511,677,0775,937,0945,875,4345,757,1305,489,2701,038,3021,088,9231,039,77811,296,6284,784,7694,867,3521,012,5411,033,9414,640,9844,515,6694,392,610604,3813,903,3253,548,8313,023,0092,868,2202,840,8632,956,6362,845,7122,717,7372,711,9052,810,3072,878,4072,903,8623,401,4654,331,9864,257,5954,098,3003,622,6783,636,7883,762,7403,407,1252,678,9522,795,2543,401,8233,340,5893,225,4503,201,8203,257,2383,388,6073,576,4963,345,0023,423,6733,111,8752,817,4702,951,0522,909,587729,9201,978,1281,655,2811,764,205654,7941,352,5791,438,6311,377,434278,4121,405,6172,292,2832,682,734101,4453,310,3393,119,2243,146,747877,7142,420,498348,9512,340,974458,852501,611458,995480,160508,506556,520651,272388,112698,982570,389681,400729,214795,014545,424547,712508,816500,088522,737526,991357,0620502,529419,052376,748535,500538,700583,0000567,200453,800365,600231,100199,000264,200343,600269,50086,90061,20053,30029,4000127,30018,20014,50015,90011,40016,300016,90000018,900000
       Cash And Cash Equivalents 
0
0
0
1,800
0
0
0
1,100
0
800
800
200
600
200
111,500
8,300
8,300
32,700
37,600
68,900
252,600
324,000
246,200
177,600
216,100
345,700
435,300
540,600
515,100
546,400
506,200
515,100
344,822
372,458
460,812
537,871
320,437
473,546
478,132
437,831
468,664
479,585
493,202
723,800
685,841
620,581
513,370
623,674
336,245
581,502
499,806
430,504
424,041
390,075
437,561
458,852
413,619
348,951
348,951
877,714
816,930
577,261
572,426
101,445
199,989
712,374
50,661
278,412
283,801
362,858
274,894
654,794
418,211
325,333
453,273
729,920
779,443
768,335
825,014
817,046
974,963
752,502
870,040
785,564
893,387
650,723
651,713
749,313
866,585
384,123
627,670
1,363,387
1,556,246
1,683,156
1,516,536
1,210,084
1,729,563
1,764,626
313,581
265,229
313,641
319,993
366,764
302,022
493,258
430,812
436,152
425,256
376,122
396,602
587,941
604,381
1,231,585
827,600
910,592
1,033,941
1,012,541
828,403
899,052
908,785
890,046
909,430
868,234
861,002
864,594
874,090
782,318
888,707
745,105
922,961
842,056
842,056922,961745,105888,707782,318874,090864,594861,002868,234909,430890,046908,785899,052828,4031,012,5411,033,941910,592827,6001,231,585604,381587,941396,602376,122425,256436,152430,812493,258302,022366,764319,993313,641265,229313,5811,764,6261,729,5631,210,0841,516,5361,683,1561,556,2461,363,387627,670384,123866,585749,313651,713650,723893,387785,564870,040752,502974,963817,046825,014768,335779,443729,920453,273325,333418,211654,794274,894362,858283,801278,41250,661712,374199,989101,445572,426577,261816,930877,714348,951348,951413,619458,852437,561390,075424,041430,504499,806581,502336,245623,674513,370620,581685,841723,800493,202479,585468,664437,831478,132473,546320,437537,871460,812372,458344,822515,100506,200546,400515,100540,600435,300345,700216,100177,600246,200324,000252,60068,90037,60032,7008,3008,300111,50020060020080080001,1000001,800000
       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
0
1,884,011
0
2,007,895
0
2,273,679
2,464,097
2,677,885
0
2,424,097
1,503,473
1,297,255
0
1,046,694
1,021,977
1,021,479
0
1,281,200
1,257,332
1,457,431
0
2,064,568
2,093,865
1,912,877
7,751,512
2,375,088
2,496,451
2,636,328
8,751,235
8,965,427
9,058,469
9,207,582
9,128,416
7,560,138
7,390,950
7,587,930
7,329,002
8,408,515
8,408,404
8,675,512
8,815,974
9,629,105
9,997,568
10,326,935
7,369,536
7,722,290
7,646,367
7,678,712
7,687,319
8,032,739
8,310,404
8,181,306
8,192,349
8,899,602
9,958,172
10,294,173
10,102,868
10,548,343
11,365,765
11,043,828
10,801,393
10,572,841
10,709,637
9,834,963
10,164,950
10,795,560
10,696,224
11,375,881
12,186,790
12,872,918
12,463,034
9,932,111
10,451,410
10,474,475
10,647,866
5,895,793
5,895,79310,647,86610,474,47510,451,4109,932,11112,463,03412,872,91812,186,79011,375,88110,696,22410,795,56010,164,9509,834,96310,709,63710,572,84110,801,39311,043,82811,365,76510,548,34310,102,86810,294,1739,958,1728,899,6028,192,3498,181,3068,310,4048,032,7397,687,3197,678,7127,646,3677,722,2907,369,53610,326,9359,997,5689,629,1058,815,9748,675,5128,408,4048,408,5157,329,0027,587,9307,390,9507,560,1389,128,4169,207,5829,058,4698,965,4278,751,2352,636,3282,496,4512,375,0887,751,5121,912,8772,093,8652,064,56801,457,4311,257,3321,281,20001,021,4791,021,9771,046,69401,297,2551,503,4732,424,09702,677,8852,464,0972,273,67902,007,89501,884,01100000000000000000000000000000000000000000000000000000000
       Net Receivables 
0
0
0
17,100
0
0
0
15,800
0
15,500
10,600
15,700
13,900
18,000
15,800
21,100
21,100
20,600
23,600
18,000
16,900
19,600
18,000
21,400
15,000
19,900
18,500
26,600
20,400
36,600
32,500
20,400
31,926
46,594
41,717
61,175
36,625
53,445
44,605
62,257
40,152
68,127
52,222
71,214
43,373
60,819
57,019
75,308
51,867
69,770
56,714
78,002
56,119
68,920
64,050
89,679
63,483
89,436
89,436
114,288
99,336
139,892
115,315
149,743
114,373
132,059
118,086
134,167
103,278
109,879
110,678
122,194
98,989
109,195
101,482
125,047
97,492
120,676
109,826
141,723
104,877
134,171
107,868
145,203
108,894
137,255
114,121
151,105
109,096
137,765
107,600
146,336
104,654
138,974
114,123
152,889
114,456
146,053
126,354
161,653
124,270
163,592
146,854
195,173
154,067
196,109
175,855
220,446
183,790
223,502
197,856
237,637
192,357
212,271
189,834
223,542
177,642
198,543
183,116
222,893
193,249
222,344
214,309
276,212
243,038
279,710
280,332
336,960
293,332
332,528
253,102
253,102332,528293,332336,960280,332279,710243,038276,212214,309222,344193,249222,893183,116198,543177,642223,542189,834212,271192,357237,637197,856223,502183,790220,446175,855196,109154,067195,173146,854163,592124,270161,653126,354146,053114,456152,889114,123138,974104,654146,336107,600137,765109,096151,105114,121137,255108,894145,203107,868134,171104,877141,723109,826120,67697,492125,047101,482109,19598,989122,194110,678109,879103,278134,167118,086132,059114,373149,743115,315139,89299,336114,28889,43689,43663,48389,67964,05068,92056,11978,00256,71469,77051,86775,30857,01960,81943,37371,21452,22268,12740,15262,25744,60553,44536,62561,17541,71746,59431,92620,40032,50036,60020,40026,60018,50019,90015,00021,40018,00019,60016,90018,00023,60020,60021,10021,10015,80018,00013,90015,70010,60015,500015,80000017,100000
       Other Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
606
606
41,561
10,637
739
3,132
4,023
3,434
1,992
2,881
2,062,041
1,882,630
2,153,106
2,343,833
2,458,329
2,598,588
-6,293,395
-6,710,470
-6,644,627
-6,747,966
-6,688,245
-5,133,996
-5,117,584
-5,644,248
-6,038,042
-6,306,675
-6,593,746
-6,683,493
-6,760,977
-7,215,529
-7,576,261
-7,365,405
-4,892,556
-5,281,794
-5,319,645
-5,480,425
-5,466,777
-5,834,352
-5,980,689
-5,952,450
-5,969,831
-6,436,505
-7,029,445
-7,176,645
-10,340,505
98,654
83,647
100,195
-11,024,935
-10,750,483
-1,026,946
-1,082,168
-1,131,678
-1,083,295
-1,131,774
-1,082,543
-1,137,214
-1,107,632
-1,153,800
-1,062,650
-1,225,667
-1,038,437
-1,255,489
-1,141,235
-1,141,235-1,255,489-1,038,437-1,225,667-1,062,650-1,153,800-1,107,632-1,137,214-1,082,543-1,131,774-1,083,295-1,131,678-1,082,168-1,026,946-10,750,483-11,024,935100,19583,64798,654-10,340,505-7,176,645-7,029,445-6,436,505-5,969,831-5,952,450-5,980,689-5,834,352-5,466,777-5,480,425-5,319,645-5,281,794-4,892,556-7,365,405-7,576,261-7,215,529-6,760,977-6,683,493-6,593,746-6,306,675-6,038,042-5,644,248-5,117,584-5,133,996-6,688,245-6,747,966-6,644,627-6,710,470-6,293,3952,598,5882,458,3292,343,8332,153,1061,882,6302,062,0412,8811,9923,4344,0233,13273910,63741,5616066060000000000000000000000000000000000000000000000000000000000000000000
   > Long-term Assets 
0
0
0
495,200
0
0
0
508,300
0
476,000
462,100
461,100
465,000
452,100
490,900
0
482,900
463,000
485,700
515,300
926,000
1,034,400
1,084,500
1,099,000
1,182,600
1,119,600
1,118,300
1,195,800
0
1,876,200
2,112,700
1,470,300
2,216,848
2,250,240
2,496,123
0
2,531,140
2,588,272
2,694,921
2,698,330
2,576,566
2,632,830
2,583,144
2,438,916
2,422,791
2,519,369
2,621,057
2,572,916
2,528,361
2,448,951
2,298,647
2,432,990
2,457,114
2,517,961
2,908,581
3,881,767
2,906
0
2,497
4,075,959
10,090
8,945
16,410
4,876,168
48,747
34,477
55,073
4,828,895
72,668
39,820
15,150
5,484,019
20,081
10,405
5,217,338
8,749,994
12,735
7,493,776
8,613,037
8,771,633
8,887,738
8,705,412
8,925,985
9,233,594
9,635,434
9,734,131
9,859,557
10,021,191
10,152,530
11,874,848
11,846,745
10,880,696
11,086,945
11,507,809
11,231,167
11,442,054
11,898,433
12,491,204
12,599,440
12,702,158
13,053,350
14,457,078
14,978,333
15,074,537
15,551,524
15,670,135
15,633,171
15,826,108
16,774,768
17,189,329
17,411,909
21,104,993
47,842
38,790
29,288
23,321,560
14,272,146
10,200
11,084
14,685,120
24,910
25,971
18,978
4,628,268
7,961
3,302
4,711
17,080,464
29,027,086
29,271,353
5,743,834
5,743,83429,271,35329,027,08617,080,4644,7113,3027,9614,628,26818,97825,97124,91014,685,12011,08410,20014,272,14623,321,56029,28838,79047,84221,104,99317,411,90917,189,32916,774,76815,826,10815,633,17115,670,13515,551,52415,074,53714,978,33314,457,07813,053,35012,702,15812,599,44012,491,20411,898,43311,442,05411,231,16711,507,80911,086,94510,880,69611,846,74511,874,84810,152,53010,021,1919,859,5579,734,1319,635,4349,233,5948,925,9858,705,4128,887,7388,771,6338,613,0377,493,77612,7358,749,9945,217,33810,40520,0815,484,01915,15039,82072,6684,828,89555,07334,47748,7474,876,16816,4108,94510,0904,075,9592,49702,9063,881,7672,908,5812,517,9612,457,1142,432,9902,298,6472,448,9512,528,3612,572,9162,621,0572,519,3692,422,7912,438,9162,583,1442,632,8302,576,5662,698,3302,694,9212,588,2722,531,14002,496,1232,250,2402,216,8481,470,3002,112,7001,876,20001,195,8001,118,3001,119,6001,182,6001,099,0001,084,5001,034,400926,000515,300485,700463,000482,9000490,900452,100465,000461,100462,100476,0000508,300000495,200000
       Property Plant Equipment 
0
0
0
100
0
0
0
100
0
100
100
100
100
200
100
100
100
100
100
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,678
0
8,173
0
16,413
0
0
0
0
0
0
0
0
0
0
0
0
2,097
2,097
1,799
0
590
590
590
590
606
606
0
0
0
3,132
0
0
0
0
4,067
3,898
0
0
0
0
3,985
4,417
2,841
2,880
2,617
0
1,182
1,182
421
421
750
1,402
1,369
1,330
1,330
1,528
1,528
5,456
1,374
1,086
139
123
56
128
128
1,253
1,770
1,770
1,770
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000001,7701,7701,7701,253128128561231391,0861,3745,4561,5281,5281,3301,3301,3691,4027504214211,1821,18202,6172,8802,8414,4173,98500003,8984,06700003,13200060660659059059059001,7992,0972,09700000000000016,41308,17303,678000000000000000000000001001001001001002001001001001000100000100000
       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
2,920,265
2,922,365
0
0
0
0
2,760,947
2,792,180
2,972,329
2,992,638
3,193,248
0
3,334,417
3,353,345
3,520,075
3,533,555
3,659,632
3,756,534
3,962,044
4,016,190
4,195,295
4,334,434
4,507,435
4,635,230
4,900,470
5,127,770
5,266,786
5,302,197
5,352,584
5,360,900
5,515,052
6,046,141
6,323,565
6,522,809
6,991,959
7,327,916
16,588
12,837
17,468
18,370
14,246,597
317,219
14,685,120
35,329
14,865,367
49,968
37,409
25,099
15,700,618
16,464,021
17,080,464
17,324,156
16,925,163
0
016,925,16317,324,15617,080,46416,464,02115,700,61825,09937,40949,96814,865,36735,32914,685,120317,21914,246,59718,37017,46812,83716,5887,327,9166,991,9596,522,8096,323,5656,046,1415,515,0525,360,9005,352,5845,302,1975,266,7865,127,7704,900,4704,635,2304,507,4354,334,4344,195,2954,016,1903,962,0443,756,5343,659,6323,533,5553,520,0753,353,3453,334,41703,193,2482,992,6382,972,3292,792,1802,760,94700002,922,3652,920,26500000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Assets 
0
0
0
200
0
0
0
100
0
492,300
200
200
400
400
400
0
200
100
5,800
600
9,800
30,400
25,500
50,100
65,500
102,400
123,300
172,300
2,029,200
106,300
30,100
23,400
45,724
34,028
36,469
2,531,574
27,856
93,818
159,558
218,790
328,605
857,032
903,056
988,985
1,042,422
1,067,078
1,004,925
1,027,752
1,029,117
980,327
929,753
905,321
902,915
854,199
846,963
4,340,619
2,129,456
4,565,954
2,142,959
4,953,673
2,118,925
2,148,939
2,099,234
4,977,613
2,774,533
3,737,630
3,197,998
5,107,307
3,320,775
3,844,233
4,366,002
6,138,813
5,694,879
5,433,804
1,027,276
9,479,914
7,275,143
5,505,836
6,592,906
6,881,480
6,560,790
6,778,033
6,938,067
6,969,961
7,090,995
6,750,872
6,833,387
6,928,943
7,243,880
7,436,487
7,144,272
7,489,087
7,250,526
7,445,324
7,265,404
7,612,790
8,405,901
8,443,953
9,222,547
9,189,187
9,028,937
9,807,360
9,306,986
9,167,854
123
56
128
6,497
3,994
12,313
25,573
21,104,993
18,739,658
19,378,197
19,328,565
23,321,560
8,729,224
19,303,693
19,948,515
-836,257
24,724,726
24,801,509
25,384,308
17,215,572
22,174,856
21,780,829
22,369,576
766,841
23,713,441
0
17,880,436
17,880,436023,713,441766,84122,369,57621,780,82922,174,85617,215,57225,384,30824,801,50924,724,726-836,25719,948,51519,303,6938,729,22423,321,56019,328,56519,378,19718,739,65821,104,99325,57312,3133,9946,497128561239,167,8549,306,9869,807,3609,028,9379,189,1879,222,5478,443,9538,405,9017,612,7907,265,4047,445,3247,250,5267,489,0877,144,2727,436,4877,243,8806,928,9436,833,3876,750,8727,090,9956,969,9616,938,0676,778,0336,560,7906,881,4806,592,9065,505,8367,275,1439,479,9141,027,2765,433,8045,694,8796,138,8134,366,0023,844,2333,320,7755,107,3073,197,9983,737,6302,774,5334,977,6132,099,2342,148,9392,118,9254,953,6732,142,9594,565,9542,129,4564,340,619846,963854,199902,915905,321929,753980,3271,029,1171,027,7521,004,9251,067,0781,042,422988,985903,056857,032328,605218,790159,55893,81827,8562,531,57436,46934,02845,72423,40030,100106,3002,029,200172,300123,300102,40065,50050,10025,50030,4009,8006005,8001002000400400400200200492,3000100000200000
> Total Liabilities 
0
0
0
500,100
0
0
0
511,700
0
479,500
461,200
465,000
468,000
458,700
607,000
500,800
500,800
501,500
537,500
555,600
1,158,100
1,359,600
1,323,600
1,273,000
1,402,200
1,508,600
1,615,900
1,854,400
1,946,400
2,481,200
2,594,100
1,946,400
2,552,248
2,609,851
2,935,498
3,028,238
2,800,253
3,098,396
3,247,504
3,282,771
3,276,595
3,852,566
3,836,108
4,039,344
4,004,434
4,065,154
3,992,305
4,086,396
3,731,827
3,854,491
3,556,818
3,609,965
3,603,901
3,592,484
4,019,616
4,092,487
4,219,173
4,311,048
4,311,048
4,705,184
5,028,133
5,020,484
5,173,854
4,754,020
5,306,051
5,826,899
4,548,799
5,091,959
4,710,411
5,183,386
5,528,766
5,942,622
7,032,076
6,626,012
7,727,374
9,001,037
9,467,169
9,924,221
10,883,446
11,328,975
11,734,555
11,468,386
11,902,168
12,029,239
12,263,844
12,333,630
12,479,759
12,787,311
12,875,378
13,897,828
13,743,297
13,505,992
14,267,185
14,568,304
14,313,299
14,986,634
15,612,012
16,238,037
15,400,021
14,962,373
15,265,735
16,586,456
16,996,072
17,084,128
17,651,970
17,860,559
17,696,443
17,941,771
19,034,479
19,964,418
20,564,975
20,910,098
22,486,493
23,108,540
23,068,492
23,363,024
22,936,419
23,001,030
23,547,070
23,941,078
24,596,570
24,704,055
25,209,565
26,061,152
26,647,562
26,313,010
26,926,114
28,112,519
28,291,848
28,693,335
29,152,877
29,152,87728,693,33528,291,84828,112,51926,926,11426,313,01026,647,56226,061,15225,209,56524,704,05524,596,57023,941,07823,547,07023,001,03022,936,41923,363,02423,068,49223,108,54022,486,49320,910,09820,564,97519,964,41819,034,47917,941,77117,696,44317,860,55917,651,97017,084,12816,996,07216,586,45615,265,73514,962,37315,400,02116,238,03715,612,01214,986,63414,313,29914,568,30414,267,18513,505,99213,743,29713,897,82812,875,37812,787,31112,479,75912,333,63012,263,84412,029,23911,902,16811,468,38611,734,55511,328,97510,883,4469,924,2219,467,1699,001,0377,727,3746,626,0127,032,0765,942,6225,528,7665,183,3864,710,4115,091,9594,548,7995,826,8995,306,0514,754,0205,173,8545,020,4845,028,1334,705,1844,311,0484,311,0484,219,1734,092,4874,019,6163,592,4843,603,9013,609,9653,556,8183,854,4913,731,8274,086,3963,992,3054,065,1544,004,4344,039,3443,836,1083,852,5663,276,5953,282,7713,247,5043,098,3962,800,2533,028,2382,935,4982,609,8512,552,2481,946,4002,594,1002,481,2001,946,4001,854,4001,615,9001,508,6001,402,2001,273,0001,323,6001,359,6001,158,100555,600537,500501,500500,800500,800607,000458,700468,000465,000461,200479,5000511,700000500,100000
   > Total Current Liabilities 
0
0
0
0
0
0
0
0
0
162,400
160,300
175,800
196,400
172,000
335,200
217,000
217,000
235,000
269,000
269,000
870,000
1,080,000
966,000
870,000
1,037,000
1,215,000
1,379,000
1,489,000
1,494,000
1,990,000
1,887,000
1,494,000
1,806,000
1,869,000
2,234,000
2,261,000
2,084,000
2,338,000
2,420,000
2,313,000
2,383,000
2,766,000
2,718,000
3,054,000
2,972,000
3,038,000
2,918,000
2,950,000
2,440,000
2,494,000
2,334,000
2,748,000
2,725,000
2,650,000
2,588,000
2,688,000
2,793,660
3,069,654
3,069,654
3,334,222
3,657,000
3,741,000
4,237,000
4,009,000
4,261,000
5,176,000
3,823,000
4,060,000
3,560,000
3,504,000
3,422,000
3,889,000
3,854,000
3,716,000
4,140,000
4,985,000
5,120,000
5,666,000
6,351,000
6,765,000
6,984,000
7,006,000
7,279,000
7,069,000
7,361,000
7,233,000
7,507,000
7,766,000
7,768,000
8,355,000
8,393,000
7,847,000
8,160,000
8,039,000
8,483,000
9,306,000
9,531,000
10,587,000
9,535,000
8,597,000
7,752,000
8,055,000
8,263,000
8,246,000
8,061,000
7,994,000
7,790,286
7,926,167
8,787,997
10,145,727
10,091,585
10,214,028
11,420,130
11,097,549
11,045,809
21,877,796
21,597,080
8,436,775
8,207,962
163,419
23,460,965
23,571,475
23,796,415
24,537,976
8,645,706
8,539,911
8,187,141
8,345,671
202,894
194,171
10,241,786
10,241,786194,171202,8948,345,6718,187,1418,539,9118,645,70624,537,97623,796,41523,571,47523,460,965163,4198,207,9628,436,77521,597,08021,877,79611,045,80911,097,54911,420,13010,214,02810,091,58510,145,7278,787,9977,926,1677,790,2867,994,0008,061,0008,246,0008,263,0008,055,0007,752,0008,597,0009,535,00010,587,0009,531,0009,306,0008,483,0008,039,0008,160,0007,847,0008,393,0008,355,0007,768,0007,766,0007,507,0007,233,0007,361,0007,069,0007,279,0007,006,0006,984,0006,765,0006,351,0005,666,0005,120,0004,985,0004,140,0003,716,0003,854,0003,889,0003,422,0003,504,0003,560,0004,060,0003,823,0005,176,0004,261,0004,009,0004,237,0003,741,0003,657,0003,334,2223,069,6543,069,6542,793,6602,688,0002,588,0002,650,0002,725,0002,748,0002,334,0002,494,0002,440,0002,950,0002,918,0003,038,0002,972,0003,054,0002,718,0002,766,0002,383,0002,313,0002,420,0002,338,0002,084,0002,261,0002,234,0001,869,0001,806,0001,494,0001,887,0001,990,0001,494,0001,489,0001,379,0001,215,0001,037,000870,000966,0001,080,000870,000269,000269,000235,000217,000217,000335,200172,000196,400175,800160,300162,400000000000
       Short-term Debt 
0
0
0
0
0
0
0
0
0
162,400
153,300
168,300
189,500
162,600
328,400
207,400
207,400
225,400
260,800
261,100
861,000
1,068,400
954,800
856,000
1,024,800
1,199,900
1,361,000
1,473,700
1,477,700
1,969,700
1,865,700
1,477,700
1,781,310
1,832,888
2,207,501
2,201,691
2,024,233
2,280,276
2,337,765
2,233,267
2,320,958
2,661,792
2,589,382
2,895,746
2,799,364
2,863,112
2,763,811
2,799,384
2,288,511
2,364,793
2,201,229
2,620,172
2,616,061
2,533,323
2,496,039
2,587,704
2,771,106
3,040,620
3,040,620
3,298,097
3,533,771
3,594,063
4,106,774
3,829,698
4,061,661
5,006,317
3,642,228
3,757,099
3,286,336
3,262,856
3,155,589
3,662,898
3,404,475
3,226,745
3,645,811
4,509,419
4,626,382
5,201,832
5,831,259
6,087,879
6,493,888
6,482,817
6,775,226
6,567,366
6,543,973
6,785,164
7,021,678
7,338,781
7,354,271
6,265,018
6,332,887
7,353,953
7,957,193
7,632,668
8,280,087
9,111,461
9,322,682
10,125,269
9,295,700
8,440,123
7,616,431
7,859,059
8,112,928
8,089,826
7,896,359
7,774,301
7,378,927
7,757,050
8,571,615
9,939,589
9,885,633
10,019,082
11,148,184
10,887,523
10,935,083
21,848,917
9,593,477
8,324,577
8,082,133
6,986,799
6,569,449
7,063,602
7,391,144
8,034,175
8,424,580
8,330,898
7,956,215
8,087,168
8,870,013
9,048,871
9,945,445
9,945,4459,048,8718,870,0138,087,1687,956,2158,330,8988,424,5808,034,1757,391,1447,063,6026,569,4496,986,7998,082,1338,324,5779,593,47721,848,91710,935,08310,887,52311,148,18410,019,0829,885,6339,939,5898,571,6157,757,0507,378,9277,774,3017,896,3598,089,8268,112,9287,859,0597,616,4318,440,1239,295,70010,125,2699,322,6829,111,4618,280,0877,632,6687,957,1937,353,9536,332,8876,265,0187,354,2717,338,7817,021,6786,785,1646,543,9736,567,3666,775,2266,482,8176,493,8886,087,8795,831,2595,201,8324,626,3824,509,4193,645,8113,226,7453,404,4753,662,8983,155,5893,262,8563,286,3363,757,0993,642,2285,006,3174,061,6613,829,6984,106,7743,594,0633,533,7713,298,0973,040,6203,040,6202,771,1062,587,7042,496,0392,533,3232,616,0612,620,1722,201,2292,364,7932,288,5112,799,3842,763,8112,863,1122,799,3642,895,7462,589,3822,661,7922,320,9582,233,2672,337,7652,280,2762,024,2332,201,6912,207,5011,832,8881,781,3101,477,7001,865,7001,969,7001,477,7001,473,7001,361,0001,199,9001,024,800856,000954,8001,068,400861,000261,100260,800225,400207,400207,400328,400162,600189,500168,300153,300162,400000000000
       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
2,428,125
0
0
0
2,468,901
0
0
0
4,650,986
15,162,027
16,424,309
6,212,928
6,364,857
6,496,359
6,174,301
6,178,927
6,170,665
8,571,615
9,939,589
9,885,633
10,019,082
11,148,184
10,887,523
10,935,083
0
9,593,477
8,324,577
8,082,133
0
6,569,449
7,063,602
7,391,144
8,034,175
8,424,580
8,330,898
7,956,215
8,087,168
0
9,048,871
0
09,048,87108,087,1687,956,2158,330,8988,424,5808,034,1757,391,1447,063,6026,569,44908,082,1338,324,5779,593,477010,935,08310,887,52311,148,18410,019,0829,885,6339,939,5898,571,6156,170,6656,178,9276,174,3016,496,3596,364,8576,212,92816,424,30915,162,0274,650,9860002,468,9010002,428,1250000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
7,000
7,500
6,900
7,900
6,800
0
8,400
7,500
6,200
7,200
6,800
8,000
7,500
9,800
9,100
8,000
6,700
7,100
9,200
11,500
11,800
9,200
11,904
19,616
11,548
26,880
15,706
22,121
18,967
26,358
22,701
30,744
31,803
29,756
30,772
29,349
29,782
26,342
28,425
25,201
25,689
25,511
24,771
22,764
25,253
29,250
22,554
29,034
29,034
36,125
40,489
54,986
39,501
50,004
33,731
47,933
32,520
40,470
34,821
38,759
37,388
39,562
47,530
52,913
45,094
57,131
42,855
56,152
48,998
60,854
41,837
54,997
35,487
65,489
386,052
62,111
104,846
63,758
50,990
57,248
52,872
129,607
67,816
295,968
64,280
76,710
50,607
280,840
75,845
59,115
65,079
124,367
81,775
89,498
96,989
155,801
348,188
108,634
153,853
139,583
136,218
129,040
178,792
124,301
110,726
121,617
121,986
112,198
125,829
163,419
510,759
191,203
386,579
186,750
221,126
209,013
230,926
258,503
277,715
319,438
296,341
296,341319,438277,715258,503230,926209,013221,126186,750386,579191,203510,759163,419125,829112,198121,986121,617110,726124,301178,792129,040136,218139,583153,853108,634348,188155,80196,98989,49881,775124,36765,07959,11575,845280,84050,60776,71064,280295,96867,816129,60752,87257,24850,99063,758104,84662,111386,05265,48935,48754,99741,83760,85448,99856,15242,85557,13145,09452,91347,53039,56237,38838,75934,82140,47032,52047,93333,73150,00439,50154,98640,48936,12529,03429,03422,55429,25025,25322,76424,77125,51125,68925,20128,42526,34229,78229,34930,77229,75631,80330,74422,70126,35818,96722,12115,70626,88011,54819,61611,9049,20011,80011,5009,2007,1006,7008,0009,1009,8007,5008,0006,8007,2006,2007,5008,40006,8007,9006,9007,5007,0000000000000
       Other Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
1,500
-335,200
0
1,200
2,100
2,000
700
2,200
3,600
3,700
4,200
3,100
7,100
11,300
8,200
7,100
8,800
9,500
7,100
12,786
16,496
14,951
20,852
44,061
35,603
63,268
53,375
39,341
73,464
96,815
128,498
141,864
145,539
124,407
124,274
123,064
104,006
107,082
102,317
84,168
93,913
66,708
71,046
22,554
29,034
25,444
36,125
82,740
91,951
90,725
129,298
165,608
121,750
148,252
262,431
238,843
202,385
229,023
186,540
401,995
436,342
449,095
418,450
450,763
408,016
470,743
616,267
448,275
468,186
468,287
436,145
430,975
385,725
380,476
363,461
362,739
2,032,734
2,007,241
363,440
134,991
110,364
138,633
117,829
157,711
180,891
163,455
97,762
70,490
71,574
68,297
66,676
67,652
63,898
63,171
60,483
62,529
66,555
69,734
65,906
93,154
85,725
0
21,756,179
11,881,617
0
0
-6,986,799
16,380,757
16,316,670
16,018,692
16,317,051
-8,645,706
-8,539,911
-8,187,141
-8,345,671
-8,944,834
-9,048,871
-10,241,786
-10,241,786-9,048,871-8,944,834-8,345,671-8,187,141-8,539,911-8,645,70616,317,05116,018,69216,316,67016,380,757-6,986,7990011,881,61721,756,179085,72593,15465,90669,73466,55562,52960,48363,17163,89867,65266,67668,29771,57470,49097,762163,455180,891157,711117,829138,633110,364134,991363,4402,007,2412,032,734362,739363,461380,476385,725430,975436,145468,287468,186448,275616,267470,743408,016450,763418,450449,095436,342401,995186,540229,023202,385238,843262,431148,252121,750165,608129,29890,72591,95182,74036,12525,44429,03422,55471,04666,70893,91384,168102,317107,082104,006123,064124,274124,407145,539141,864128,49896,81573,46439,34153,37563,26835,60344,06120,85214,95116,49612,7867,1009,5008,8007,1008,20011,3007,1003,1004,2003,7003,6002,2007002,0002,1001,2000-335,2001,5000000000000000
   > Long-term Liabilities 
0
0
0
490,500
0
0
0
502,500
0
308,600
299,900
288,200
270,600
287,000
271,000
0
284,000
267,000
269,000
287,000
288,000
280,000
358,000
403,000
365,000
294,000
237,000
366,000
452,000
491,000
707,000
452,000
746,000
741,000
701,000
767,000
716,000
760,000
828,000
968,000
891,000
1,087,000
1,118,000
985,000
1,032,000
1,027,000
1,074,000
1,136,000
1,292,000
1,360,000
1,223,000
864,000
879,000
942,000
1,432,000
1,407,000
1,336,215
1,181,875
1,181,875
1,296,691
1,371,000
1,279,000
937,000
745,000
1,045,000
651,000
665,000
888,000
1,006,000
1,535,000
1,963,000
1,909,000
3,420,000
3,152,000
3,829,000
4,258,000
4,589,000
4,500,000
4,774,000
4,806,000
4,992,000
4,704,000
4,865,000
5,202,000
5,145,000
5,342,000
5,215,000
5,263,000
5,349,000
5,779,000
5,586,000
5,895,000
6,107,000
6,529,000
5,830,000
5,681,000
6,081,000
5,651,000
5,865,000
6,366,000
7,514,000
8,531,000
8,733,000
8,838,000
9,591,000
9,867,000
9,906,157
10,015,604
10,246,482
9,818,691
10,473,390
10,696,070
11,066,363
12,010,991
11,946,618
-20,525,131
-20,371,789
14,479,122
15,259,813
23,697,535
1,135,605
1,132,580
1,413,150
1,523,176
24,837,391
24,510,004
25,123,545
19,850,860
28,088,954
28,499,164
27,130,210
27,130,21028,499,16428,088,95419,850,86025,123,54524,510,00424,837,3911,523,1761,413,1501,132,5801,135,60523,697,53515,259,81314,479,122-20,371,789-20,525,13111,946,61812,010,99111,066,36310,696,07010,473,3909,818,69110,246,48210,015,6049,906,1579,867,0009,591,0008,838,0008,733,0008,531,0007,514,0006,366,0005,865,0005,651,0006,081,0005,681,0005,830,0006,529,0006,107,0005,895,0005,586,0005,779,0005,349,0005,263,0005,215,0005,342,0005,145,0005,202,0004,865,0004,704,0004,992,0004,806,0004,774,0004,500,0004,589,0004,258,0003,829,0003,152,0003,420,0001,909,0001,963,0001,535,0001,006,000888,000665,000651,0001,045,000745,000937,0001,279,0001,371,0001,296,6911,181,8751,181,8751,336,2151,407,0001,432,000942,000879,000864,0001,223,0001,360,0001,292,0001,136,0001,074,0001,027,0001,032,000985,0001,118,0001,087,000891,000968,000828,000760,000716,000767,000701,000741,000746,000452,000707,000491,000452,000366,000237,000294,000365,000403,000358,000280,000288,000287,000269,000267,000284,0000271,000287,000270,600288,200299,900308,6000502,500000490,500000
       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
9,055,860
10,058,274
0
0
0
0
150,682
133,838
99,063
91,445
75,708
0
78,296
69,995
84,844
95,493
69,373
94,880
77,199
117,956
140,758
123,796
58,152
32,054
34,114
30,595
26,599
22,570
20,164
17,841
19,633
22,203
27,429
30,542
19,125,690
20,718,815
21,469,093
21,626,642
29,892
28,345
24,347
25,633
16,710,736
105,574
127,983
184,554
175,326
166,963
188,652
18,501,344
0
0
0
0
000018,501,344188,652166,963175,326184,554127,983105,57416,710,73625,63324,34728,34529,89221,626,64221,469,09320,718,81519,125,69030,54227,42922,20319,63317,84120,16422,57026,59930,59534,11432,05458,152123,796140,758117,95677,19994,88069,37395,49384,84469,99578,296075,70891,44599,063133,838150,682000010,058,2749,055,86000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
7,901
8,958
10,026
11,323
31,996
27,947
47,670
36,646
31,782
53,362
81,460
111,071
107,347
116,602
108,363
94,986
106,116
81,467
90,145
75,391
64,260
71,502
52,208
50,564
44,209
46,242
58,386
61,443
67,421
73,598
81,257
109,600
156,625
109,248
123,358
241,643
223,481
181,354
184,003
163,788
1,485,399
1,057,536
1,034,642
981,718
916,837
899,579
914,073
896,402
835,445
389,920
371,987
361,645
346,278
312,688
316,200
383,603
433,742
500,912
513,244
551,246
593,424
626,431
751,625
831,427
974,028
1,109,114
1,208,088
1,240,158
1,283,475
1,321,521
1,401,408
1,472,014
44,805
43,509
45,330
40,850
40,326
39,126
39,192
38,864
39,359
38,182
38,708
38,812
37,257
37,938
39,526
45,876
45,125
44,667
47,236
48,015
0
0
49,267
0
0
0
0
000049,2670048,01547,23644,66745,12545,87639,52637,93837,25738,81238,70838,18239,35938,86439,19239,12640,32640,85045,33043,50944,8051,472,0141,401,4081,321,5211,283,4751,240,1581,208,0881,109,114974,028831,427751,625626,431593,424551,246513,244500,912433,742383,603316,200312,688346,278361,645371,987389,920835,445896,402914,073899,579916,837981,7181,034,6421,057,5361,485,399163,788184,003181,354223,481241,643123,358109,248156,625109,60081,25773,59867,42161,44358,38646,24244,20950,56452,20871,50264,26075,39190,14581,467106,11694,986108,363116,602107,347111,07181,46053,36231,78236,64647,67027,94731,99611,32310,0268,9587,90100000000000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,871
0
0
0
0
0
9,423
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,227
2,832
4,586
0
0
0
0
0
0
0
0
0
521
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000005210000000004,5862,8324,22700000000000000000009,423000001,871000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
14,200
0
0
0
13,600
0
12,800
12,500
12,200
11,900
11,600
11,600
0
11,700
14,900
15,200
47,200
47,200
48,800
50,600
75,100
77,000
79,000
79,500
80,900
82,800
84,300
87,400
82,800
87,072
93,469
99,623
132,661
115,805
110,685
129,712
134,437
137,392
185,008
195,516
183,571
189,993
202,693
204,066
213,254
213,763
226,059
228,102
236,852
236,288
238,671
237,539
248,132
254,163
254,906
254,906
248,489
247,629
256,624
252,129
223,593
199,963
237,491
109,889
15,348
60,466
139,298
204,965
196,191
205,236
231,625
253,515
237,024
488,443
278,754
305,208
312,680
335,003
340,175
358,460
351,109
386,975
360,468
363,395
332,616
437,122
536,421
546,547
545,801
582,325
576,106
540,351
553,517
543,789
584,941
600,690
643,425
665,815
680,929
694,166
708,146
745,266
766,212
777,591
752,557
763,298
773,742
750,259
799,276
693,617
824,116
930,345
992,477
1,077,492
1,180,215
1,197,298
1,204,413
1,192,844
1,212,348
1,232,023
1,271,958
1,292,385
1,346,555
1,385,267
1,411,863
1,480,343
1,500,979
1,462,344
1,462,3441,500,9791,480,3431,411,8631,385,2671,346,5551,292,3851,271,9581,232,0231,212,3481,192,8441,204,4131,197,2981,180,2151,077,492992,477930,345824,116693,617799,276750,259773,742763,298752,557777,591766,212745,266708,146694,166680,929665,815643,425600,690584,941543,789553,517540,351576,106582,325545,801546,547536,421437,122332,616363,395360,468386,975351,109358,460340,175335,003312,680305,208278,754488,443237,024253,515231,625205,236196,191204,965139,29860,46615,348109,889237,491199,963223,593252,129256,624247,629248,489254,906254,906254,163248,132237,539238,671236,288236,852228,102226,059213,763213,254204,066202,693189,993183,571195,516185,008137,392134,437129,712110,685115,805132,66199,62393,46987,07282,80087,40084,30082,80080,90079,50079,00077,00075,10050,60048,80047,20047,20015,20014,90011,700011,60011,60011,90012,20012,50012,800013,60000014,200000
   Common Stock
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
10,800
0
0
10,900
10,900
10,950
11,118
11,130
11,151
11,236
11,361
11,380
11,564
11,591
11,629
11,629
11,638
11,638
11,790
11,796
12,054
12,070
12,097
12,033
11,822
11,533
11,299
11,116
11,091
11,101
10,892
10,892
10,607
10,256
10,374
10,404
9,895
9,864
10,023
10,129
10,132
10,135
10,138
10,140
10,142
10,144
10,276
10,277
10,284
10,301
10,344
10,357
10,357
10,373
10,483
10,496
10,702
10,754
10,824
10,860
10,886
10,886
10,924
10,936
10,937
10,937
11,039
10,943
10,687
10,451
10,460
10,481
10,539
10,596
10,604
10,613
10,619
10,650
10,667
10,669
10,669
10,689
10,700
10,710
10,712
10,723
10,733
10,736
10,737
10,758
10,765
10,766
10,766
10,788
10,797
10,800
10,801
10,820
10,836
10,840
10,842
10,869
10,881
10,885
10,88510,88110,86910,84210,84010,83610,82010,80110,80010,79710,78810,76610,76610,76510,75810,73710,73610,73310,72310,71210,71010,70010,68910,66910,66910,66710,65010,61910,61310,60410,59610,53910,48110,46010,45110,68710,94311,03910,93710,93710,93610,92410,88610,88610,86010,82410,75410,70210,49610,48310,37310,35710,35710,34410,30110,28410,27710,27610,14410,14210,14010,13810,13510,13210,12910,0239,8649,89510,40410,37410,25610,60710,89210,89211,10111,09111,11611,29911,53311,82212,03312,09712,07012,05411,79611,79011,63811,63811,62911,62911,59111,56411,38011,36111,23611,15111,13011,11810,95010,90010,9000010,800000000000000000000000000000
   Retained Earnings Total Equity
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
73,299
49,749
0
0
0
0
102,243
117,143
143,589
157,699
168,877
0
186,842
196,897
201,013
201,081
221,477
225,386
231,228
230,062
239,349
252,989
275,714
290,530
304,201
318,869
322,704
339,538
359,692
379,979
393,351
407,755
428,569
435,479
457,047
455,545
478,647
488,717
509,560
528,068
544,038
558,853
579,270
610,087
638,935
672,164
698,530
726,892
755,392
0
0
0
0
0
00000755,392726,892698,530672,164638,935610,087579,270558,853544,038528,068509,560488,717478,647455,545457,047435,479428,569407,755393,351379,979359,692339,538322,704318,869304,201290,530275,714252,989239,349230,062231,228225,386221,477201,081201,013196,897186,8420168,877157,699143,589117,143102,243000049,74973,29900000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
100
100
200
300
200
400
900
1,200
1,200
800
0
200
0
0
800
-1,700
-4,541
-2,012
1,291
0
10,998
107
13,403
8,395
3,391
8,932
14,407
-407
-2,418
-203
-2,336
-2,295
-9,945
-214
-5,487
-882
699
425
-2,693
3,339
5,290
5,075
5,075
4,956
9,735
-1,800
1,770
-2,793
-29,393
-17,337
-41,421
-47,412
-45,609
-12,546
18,139
3,254
7,587
31,469
47,332
18,275
9,616
36,436
85,715
79,370
79,123
89,713
91,805
73,969
92,359
38,721
26,828
-16,202
14,954
21,923
21,080
15,533
51,184
22,733
-17,814
-11,019
-18,917
12,384
13,564
33,758
41,544
42,428
40,795
51,085
72,111
73,410
64,001
24,956
21,254
-12,843
-43,024
-16,161
-121,437
-91,497
-53,837
-13,923
51,744
16,733
18,206
3,853
-39,665
-49,484
-63,589
-50,843
-59,862
-34,351
-35,839
-40,145
-4,118
-9,141
-2,554
-2,554-9,141-4,118-40,145-35,839-34,351-59,862-50,843-63,589-49,484-39,6653,85318,20616,73351,744-13,923-53,837-91,497-121,437-16,161-43,024-12,84321,25424,95664,00173,41072,11151,08540,79542,42841,54433,75813,56412,384-18,917-11,019-17,81422,73351,18415,53321,08021,92314,954-16,20226,82838,72192,35973,96991,80589,71379,12379,37085,71536,4369,61618,27547,33231,4697,5873,25418,139-12,546-45,609-47,412-41,421-17,337-29,393-2,7931,770-1,8009,7354,9565,0755,0755,2903,339-2,693425699-882-5,487-214-9,945-2,295-2,336-203-2,418-40714,4078,9323,3918,39513,40310710,99801,291-2,012-4,541-1,7008000020008001,2001,2009004002003002001001000000000000000000
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
101,097
101,809
0
0
0
0
106,617
108,386
109,001
109,675
110,722
0
111,958
112,861
113,559
114,364
116,098
117,077
117,862
117,434
117,989
118,897
118,655
118,386
118,937
119,130
118,979
118,208
117,684
118,183
118,822
118,841
118,942
118,720
119,304
120,412
120,856
121,525
122,899
123,718
124,148
124,942
125,993
127,103
127,569
128,117
128,939
130,004
130,147
130,921
0
0
0
0
0000130,921130,147130,004128,939128,117127,569127,103125,993124,942124,148123,718122,899121,525120,856120,412119,304118,720118,942118,841118,822118,183117,684118,208118,979119,130118,937118,386118,655118,897117,989117,434117,862117,077116,098114,364113,559112,861111,9580110,722109,675109,001108,386106,6170000101,809101,097000000000000