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

Argan Inc
Buy, Hold or Sell?

Let's analyze Argan Inc together

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

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

Get notifications about Argan Inc

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

1. Quick Overview

1.1. Quick analysis of Argan Inc (30 sec.)










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

How much money do you get?

How much money do you get?
$1.25
When do you have the money?
1 year
How often do you get paid?
85.0%

What is your share worth?

Current worth
$23.42
Expected worth in 1 year
$25.86
How sure are you?
77.5%

+ What do you gain per year?

Total Gains per Share
$3.69
Return On Investment
2.1%

For what price can you sell your share?

Current Price per Share
$175.35
Expected price per share
$150.83 - $
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Argan Inc (5 min.)




Live pricePrice per Share (EOD)
$175.35
Intrinsic Value Per Share
$39.59 - $176.57
Total Value Per Share
$63.01 - $199.99

2.2. Growth of Argan Inc (5 min.)




Is Argan Inc growing?

Current yearPrevious yearGrowGrow %
How rich?$328.7m$282.1m$23m7.5%

How much money is Argan Inc making?

Current yearPrevious yearGrowGrow %
Making money$16.5m$8.4m$8m48.6%
Net Profit Margin7.8%6.5%--

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

2.3. Financial Health of Argan Inc (5 min.)




2.4. Comparing to competitors in the Engineering & Construction industry (5 min.)




  Industry Rankings (Engineering & Construction)  


Richest
#195 / 643

Most Revenue
#300 / 643

Most Profit
#197 / 643

Most Efficient
#108 / 643
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Argan Inc?

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

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

Speculation

The Price per Share of Argan Inc is $175.35. 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 Argan Inc.
  • 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 Argan Inc, 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 $23.42. Based on the TTM, the Book Value Change Per Share is $0.61 per quarter. Based on the YOY, the Book Value Change Per Share is $0.33 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 $0.31 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Argan Inc.

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 Eps2.001.1%1.190.7%0.620.4%0.600.3%0.630.4%
Usd Book Value Change Per Share1.230.7%0.610.3%0.330.2%0.050.0%0.270.2%
Usd Dividend Per Share0.370.2%0.310.2%0.260.1%0.360.2%0.390.2%
Usd Total Gains Per Share1.600.9%0.920.5%0.590.3%0.410.2%0.660.4%
Usd Price Per Share132.04-78.89-40.75-48.38-47.06-
Price to Earnings Ratio16.54-17.51-28.25-10.50-12.01-
Price-to-Total Gains Ratio82.68-90.47-156.56--9.44--8.74-
Price to Book Ratio5.64-3.51-1.96-2.27-2.35-
Price-to-Total Gains Ratio82.68-90.47-156.56--9.44--8.74-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share175.35
Number of shares5
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.310.36
Usd Book Value Change Per Share0.610.05
Usd Total Gains Per Share0.920.41
Gains per Quarter (5 shares)4.622.04
Gains per Year (5 shares)18.468.18
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1612871-2
21324261426
319374422314
425496229422
531618036530
638739843638
7448511651746
8509813458854
95611015265862
106312217072970

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%18.02.00.090.0%35.05.00.087.5%94.028.08.072.3%
Book Value Change Per Share4.00.00.0100.0%7.05.00.058.3%11.09.00.055.0%26.014.00.065.0%84.039.07.064.6%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%34.00.06.085.0%37.00.093.028.5%
Total Gains per Share4.00.00.0100.0%9.03.00.075.0%15.05.00.075.0%31.09.00.077.5%89.034.07.068.5%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

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

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--1.2270.610+101%0.327+275%0.047+2503%0.269+357%
Book Value Per Share--23.42222.161+6%20.768+13%21.036+11%20.218+16%
Current Ratio--1.6441.708-4%2.091-21%2.155-24%2.443-33%
Debt To Asset Ratio--0.5720.553+4%0.443+29%0.441+30%0.418+37%
Debt To Equity Ratio--1.3391.243+8%0.802+67%0.823+63%0.777+72%
Dividend Per Share--0.3700.313+18%0.259+43%0.362+2%0.391-5%
Enterprise Value--1588238360.0001057192367.250+50%673796475.250+136%834411645.000+90%854280660.250+86%
Eps--1.9961.193+67%0.625+219%0.604+231%0.626+219%
Ev To Ebitda Ratio--13.09017.924-27%24.185-46%12.436+5%4.634+182%
Ev To Sales Ratio--1.5451.283+20%1.308+18%1.709-10%1.779-13%
Free Cash Flow Per Share--2.0832.564-19%2.433-14%1.489+40%0.805+159%
Free Cash Flow To Equity Per Share--1.5892.098-24%1.935-18%0.776+105%0.303+424%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--176.570--------
Intrinsic Value_10Y_min--39.589--------
Intrinsic Value_1Y_max--6.538--------
Intrinsic Value_1Y_min--3.369--------
Intrinsic Value_3Y_max--28.145--------
Intrinsic Value_3Y_min--10.701--------
Intrinsic Value_5Y_max--60.003--------
Intrinsic Value_5Y_min--18.610--------
Market Cap2380393785.000+22%1853049360.0001092104367.250+70%553671725.250+235%708277095.000+162%709072710.250+161%
Net Profit Margin--0.1090.078+40%0.065+68%0.057+90%0.050+118%
Operating Margin---0.049-100%0.060-100%0.062-100%0.070-100%
Operating Ratio--0.8820.922-4%0.936-6%0.934-6%0.929-5%
Pb Ratio7.487+25%5.6373.513+60%1.962+187%2.273+148%2.348+140%
Pe Ratio21.964+25%16.53917.514-6%28.250-41%10.503+57%12.014+38%
Price Per Share175.350+25%132.04078.890+67%40.750+224%48.383+173%47.059+181%
Price To Free Cash Flow Ratio21.046+25%15.8489.437+68%-15.646+199%-2.201+114%2.359+572%
Price To Total Gains Ratio109.796+25%82.67890.467-9%156.560-47%-9.440+111%-8.742+111%
Quick Ratio--1.4631.897-23%2.602-44%2.543-42%3.075-52%
Return On Assets--0.0360.023+56%0.017+117%0.015+150%0.017+121%
Return On Equity--0.0850.053+60%0.030+184%0.028+201%0.032+164%
Total Gains Per Share--1.5970.923+73%0.586+173%0.409+291%0.660+142%
Usd Book Value--328704000.000305216500.000+8%282178750.000+16%310113000.000+6%305637875.000+8%
Usd Book Value Change Per Share--1.2270.610+101%0.327+275%0.047+2503%0.269+357%
Usd Book Value Per Share--23.42222.161+6%20.768+13%21.036+11%20.218+16%
Usd Dividend Per Share--0.3700.313+18%0.259+43%0.362+2%0.391-5%
Usd Enterprise Value--1588238360.0001057192367.250+50%673796475.250+136%834411645.000+90%854280660.250+86%
Usd Eps--1.9961.193+67%0.625+219%0.604+231%0.626+219%
Usd Free Cash Flow--29232000.00035431000.000-17%33064250.000-12%21765050.000+34%11768075.000+148%
Usd Free Cash Flow Per Share--2.0832.564-19%2.433-14%1.489+40%0.805+159%
Usd Free Cash Flow To Equity Per Share--1.5892.098-24%1.935-18%0.776+105%0.303+424%
Usd Market Cap2380393785.000+22%1853049360.0001092104367.250+70%553671725.250+235%708277095.000+162%709072710.250+161%
Usd Price Per Share175.350+25%132.04078.890+67%40.750+224%48.383+173%47.059+181%
Usd Profit--28010000.00016527000.000+69%8493250.000+230%8722650.000+221%9391750.000+198%
Usd Revenue--257008000.000201564750.000+28%131889250.000+95%131982100.000+95%134406675.000+91%
Usd Total Gains Per Share--1.5970.923+73%0.586+173%0.409+291%0.660+142%
 EOD+4 -4MRQTTM+24 -15YOY+24 -155Y+29 -1010Y+27 -12

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1521.964
Price to Book Ratio (EOD)Between0-17.487
Net Profit Margin (MRQ)Greater than00.109
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than11.463
Current Ratio (MRQ)Greater than11.644
Debt to Asset Ratio (MRQ)Less than10.572
Debt to Equity Ratio (MRQ)Less than11.339
Return on Equity (MRQ)Greater than0.150.085
Return on Assets (MRQ)Greater than0.050.036
Total4/10 (40.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5070.465
Ma 20Greater thanMa 50150.043
Ma 50Greater thanMa 100149.874
Ma 100Greater thanMa 200126.505
OpenGreater thanClose176.440
Total5/5 (100.0%)

4. In-depth Analysis

4.1 About Argan Inc

Argan, Inc., through its subsidiaries, provides engineering, procurement, construction, commissioning, maintenance, project development, and technical consulting services to the power generation market. The company operates through Power Services, Industrial Services, and Telecom Services segments. The Power Services segment offers engineering, procurement, and construction, as well as designing, building, and commissioning of large-scale energy projects to the owners of alternative energy facilities, such as biomass plants, wind farms, and solar fields; and design, construction, project management, start-up, and operation services for projects with approximately 18 gigawatts of power-generating capacity. This segment serves independent power project owners, public utilities, power plant equipment suppliers, and other commercial firms. The Industrial Services segment provides industrial construction and field services and vessel fabrication services for fertilizer, engineering and construction, forest products, and various other industrial companies in southeast region of the United States. The Telecom Services segment offers trenchless directional boring and excavation for underground communication and power networks, as well as aerial cabling services; and installs buried cable, high and low voltage electric lines, and private area outdoor lighting systems. It also provides structured cabling, terminations, and connectivity that offers the physical transport for high-speed data, voice, video, and security networks. This segment serves electricity cooperative, state and local government agencies, counties and municipalities, and technology-oriented government contracting firms, as well as federal government facilities in the mid-Atlantic region of the United States. Argan, Inc. was incorporated in 1961 and is headquartered in Rockville, Maryland.

Fundamental data was last updated by Penke on 2024-12-28 14:42:05.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is less efficient 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 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 able to pay all its debts by selling its assets.
The company is able to pay all its debts with equity.

4.2.2. Valuation Summary

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

  • Above 10% is considered healthy but always compare Argan Inc to the Engineering & Construction industry mean.
  • A Net Profit Margin of 10.9% means that $0.11 for each $1 in revenue is generated as profit.

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

  • The MRQ is 10.9%. The company is making a huge profit. +2
  • The TTM is 7.8%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ10.9%TTM7.8%+3.1%
TTM7.8%YOY6.5%+1.3%
TTM7.8%5Y5.7%+2.1%
5Y5.7%10Y5.0%+0.7%
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ10.9%2.4%+8.5%
TTM7.8%2.4%+5.4%
YOY6.5%2.5%+4.0%
5Y5.7%2.3%+3.4%
10Y5.0%2.7%+2.3%
4.3.1.2. Return on Assets

Shows how efficient Argan Inc is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Argan Inc to the Engineering & Construction industry mean.
  • 3.6% Return on Assets means that Argan Inc generated $0.04 profit for each $1 in assets.

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

  • The MRQ is 3.6%. Using its assets, the company is less efficient in making profit.
  • The TTM is 2.3%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ3.6%TTM2.3%+1.3%
TTM2.3%YOY1.7%+0.7%
TTM2.3%5Y1.5%+0.9%
5Y1.5%10Y1.7%-0.2%
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ3.6%1.2%+2.4%
TTM2.3%1.2%+1.1%
YOY1.7%1.2%+0.5%
5Y1.5%1.0%+0.5%
10Y1.7%1.5%+0.2%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Argan Inc to the Engineering & Construction industry mean.
  • 8.5% Return on Equity means Argan Inc generated $0.09 for each $1 the owners (shareholders) invested.

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

  • The MRQ is 8.5%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 5.3%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ8.5%TTM5.3%+3.2%
TTM5.3%YOY3.0%+2.3%
TTM5.3%5Y2.8%+2.5%
5Y2.8%10Y3.2%-0.4%
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ8.5%4.0%+4.5%
TTM5.3%3.6%+1.7%
YOY3.0%3.7%-0.7%
5Y2.8%3.1%-0.3%
10Y3.2%4.1%-0.9%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Argan Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Argan Inc is operating .

  • Measures how much profit Argan Inc 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 Argan Inc to the Engineering & Construction 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 Argan Inc:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM4.9%-4.9%
TTM4.9%YOY6.0%-1.1%
TTM4.9%5Y6.2%-1.3%
5Y6.2%10Y7.0%-0.8%
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ-5.6%-5.6%
TTM4.9%5.1%-0.2%
YOY6.0%4.2%+1.8%
5Y6.2%3.4%+2.8%
10Y7.0%4.2%+2.8%
4.3.2.2. Operating Ratio

Measures how efficient Argan Inc is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Engineering & Construction industry mean).
  • An Operation Ratio of 0.88 means that the operating costs are $0.88 for each $1 in net sales.

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

  • The MRQ is 0.882. The company is less efficient in keeping operating costs low.
  • The TTM is 0.922. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.882TTM0.922-0.040
TTM0.922YOY0.936-0.014
TTM0.9225Y0.934-0.012
5Y0.93410Y0.929+0.005
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8821.610-0.728
TTM0.9221.512-0.590
YOY0.9361.461-0.525
5Y0.9341.355-0.421
10Y0.9291.215-0.286
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Argan Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Engineering & Construction industry mean).
  • A Current Ratio of 1.64 means the company has $1.64 in assets for each $1 in short-term debts.

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

  • The MRQ is 1.644. The company is able to pay all its short-term debts. +1
  • The TTM is 1.708. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.644TTM1.708-0.064
TTM1.708YOY2.091-0.382
TTM1.7085Y2.155-0.446
5Y2.15510Y2.443-0.288
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6441.316+0.328
TTM1.7081.315+0.393
YOY2.0911.311+0.780
5Y2.1551.366+0.789
10Y2.4431.382+1.061
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Argan Inc to the Engineering & Construction industry mean.
  • A Quick Ratio of 1.46 means the company can pay off $1.46 for each $1 in debt (using most liquid assets).

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

  • The MRQ is 1.463. The company is able to pay all its short-term debts with the most liquid assets. +1
  • The TTM is 1.897. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ1.463TTM1.897-0.434
TTM1.897YOY2.602-0.705
TTM1.8975Y2.543-0.646
5Y2.54310Y3.075-0.532
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4630.629+0.834
TTM1.8970.650+1.247
YOY2.6020.842+1.760
5Y2.5430.918+1.625
10Y3.0750.977+2.098
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Argan Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Argan Inc assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Argan Inc to Engineering & Construction industry mean.
  • A Debt to Asset Ratio of 0.57 means that Argan Inc assets are financed with 57.2% credit (debt) and the remaining percentage (100% - 57.2%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.572. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.553. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.572TTM0.553+0.019
TTM0.553YOY0.443+0.110
TTM0.5535Y0.441+0.112
5Y0.44110Y0.418+0.023
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5720.623-0.051
TTM0.5530.621-0.068
YOY0.4430.621-0.178
5Y0.4410.610-0.169
10Y0.4180.608-0.190
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Argan Inc to the Engineering & Construction industry mean.
  • A Debt to Equity ratio of 133.9% means that company has $1.34 debt for each $1 in shareholders equity.

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

  • The MRQ is 1.339. The company is able to pay all its debts with equity. +1
  • The TTM is 1.243. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.339TTM1.243+0.096
TTM1.243YOY0.802+0.441
TTM1.2435Y0.823+0.420
5Y0.82310Y0.777+0.046
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3391.626-0.287
TTM1.2431.619-0.376
YOY0.8021.623-0.821
5Y0.8231.631-0.808
10Y0.7771.672-0.895
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 Argan Inc generates.

  • Above 15 is considered overpriced but always compare Argan Inc to the Engineering & Construction industry mean.
  • A PE ratio of 16.54 means the investor is paying $16.54 for every $1 in earnings.

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

  • The EOD is 21.964. Based on the earnings, the company is fair priced.
  • The MRQ is 16.539. Based on the earnings, the company is fair priced.
  • The TTM is 17.514. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD21.964MRQ16.539+5.425
MRQ16.539TTM17.514-0.974
TTM17.514YOY28.250-10.737
TTM17.5145Y10.503+7.011
5Y10.50310Y12.014-1.511
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
EOD21.9648.947+13.017
MRQ16.5399.329+7.210
TTM17.5148.907+8.607
YOY28.2508.463+19.787
5Y10.50311.915-1.412
10Y12.01415.468-3.454
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 Argan Inc:

  • The EOD is 21.046. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The MRQ is 15.848. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The TTM is 9.437. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD21.046MRQ15.848+5.198
MRQ15.848TTM9.437+6.411
TTM9.437YOY-15.646+25.083
TTM9.4375Y-2.201+11.638
5Y-2.20110Y2.359-4.560
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
EOD21.0462.957+18.089
MRQ15.8482.735+13.113
TTM9.4372.068+7.369
YOY-15.6461.117-16.763
5Y-2.2011.077-3.278
10Y2.3590.476+1.883
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 Argan Inc is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Engineering & Construction industry mean).
  • A PB ratio of 5.64 means the investor is paying $5.64 for each $1 in book value.

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

  • The EOD is 7.487. Based on the equity, the company is overpriced. -1
  • The MRQ is 5.637. Based on the equity, the company is overpriced. -1
  • The TTM is 3.513. Based on the equity, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD7.487MRQ5.637+1.849
MRQ5.637TTM3.513+2.124
TTM3.513YOY1.962+1.551
TTM3.5135Y2.273+1.240
5Y2.27310Y2.348-0.074
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
EOD7.4871.204+6.283
MRQ5.6371.222+4.415
TTM3.5131.222+2.291
YOY1.9621.156+0.806
5Y2.2731.322+0.951
10Y2.3481.732+0.616
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 Argan Inc.

4.8.1. Institutions holding Argan Inc

Institutions are holding 91.089% of the shares of Argan Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30BlackRock Inc9.17910.00211246068-145297-10.4428
2024-09-30Wellington Management Company LLP6.71120.016291105640994881.8083
2024-09-30Vanguard Group Inc6.09050.0015826799713449.4438
2024-09-30River Road Asset Management, LLC5.21730.9396708256-72560-9.2928
2024-09-30Dimensional Fund Advisors, Inc.4.75020.0159644839-71158-9.9383
2024-09-30Renaissance Technologies Corp4.09420.0848555796185003.4432
2024-09-30MIRAE ASSET GLOBAL ETFS HOLDINGS Ltd.3.68310.1141499990107872.205
2024-09-30American Century Companies Inc2.99820.02440700410170633.3137
2024-09-30State Street Corp2.60760.0015353984160554.751
2024-09-30AltraVue Capital, LLC2.42933.0092329782-1370-0.4137
2024-09-30Geode Capital Management, LLC2.1160.002428724615530.5436
2024-09-30Arrowstreet Capital Limited Partnership1.58010.01852145054729928.2879
2024-09-30Amvescap Plc.1.480.0039200915128458177.2886
2024-09-30Wells Fargo & Co1.25360.003917018471194.3657
2024-09-30Charles Schwab Investment Management Inc1.21930.0032165528-18432-10.0196
2024-09-30AQR Capital Management LLC1.17760.0224159857-9761-5.7547
2024-09-30Qube Research & Technologies1.06010.0215143905113169368.1969
2024-09-30Morgan Stanley - Brokerage Accounts0.97670.001132593-209925-61.2887
2024-09-30Royce & Associates, LP0.9720.1217131950-40161-23.3344
2024-09-30Northern Trust Corp0.93560.0021127011-1051-0.8207
Total 60.53174.40958217268+356223+4.3%

4.9.2. Funds holding Argan Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-11-29Global X US Infrastructure Dev ETF3.65770.796449653813110.2647
2024-11-30Vanguard Total Stock Mkt Idx Inv2.95860.003440163800
2024-11-30Avantis US Small Cap Value ETF2.75940.361937458722400.6016
2024-11-30iShares Russell 2000 ETF2.63480.068435768200
2024-11-30Vanguard Institutional Extnd Mkt Idx Tr1.42230.02471930792680.139
2024-11-30iShares US Infrastructure ETF1.32780.823218025200
2024-11-30Invesco Building & Construction ETF0.99914.669413563000
2024-09-30Fidelity Small Cap Index0.9290.0466126110-1119-0.8795
2024-10-31DFA US Targeted Value I0.90490.1205122840-12560-9.2762
2024-10-31DFA US Micro Cap I0.8890.213812068000
2024-11-30iShares Russell 2000 Growth ETF0.82250.129411166200
2024-11-30AMG River Road Small Cap Value N0.78371.3724106392-13970-11.6067
2024-10-31DFA US Small Cap I0.68560.07519307200
2024-11-30State St Russell Sm/Mid Cp® Indx NL Cl C0.68260.02879266400
2024-10-31Fidelity Extended Market Index0.51740.023270233-3646-4.9351
2024-07-31Strategic Advisers Small-Mid Cap0.49450.049967129-1583-2.3038
2024-11-30Schwab US Small-Cap ETF™0.45460.048461717640.1038
2024-11-30Vanguard Russell 2000 ETF0.42940.06545828619433.4485
2024-09-30Timpani Small Cap Growth Equity0.41591.6512564581675642.2044
2024-09-30Royce Small-Cap Opportunity Invmt0.4040.451554839-28820-34.4494
Total 24.172811.02353281488-39116-1.2%

5.3. Insider Transactions

Insiders are holding 7.141% of the shares of Argan Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-12-18David Hibbert WatsonSELL10000146.05
2024-10-21Rainer H BosselmannSELL10105130.1
2024-10-17Rainer H BosselmannSELL4598131.01
2024-09-25Cynthia FlandersSELL500096.39
2024-09-23William F LeimkuhlerSELL1000096.2
2024-09-10James W QuinnSELL1000089.68
2024-07-31William F Griffin JrSELL1311579.66
2024-07-29William F Griffin JrSELL188578.31
2024-07-24Peter W GetsingerSELL140578.36
2024-07-24David Hibbert WatsonSELL1513477.79
2024-07-10Rainer H BosselmannSELL1700069.23
2024-07-08Rainer H BosselmannSELL2500071.52
2024-06-17Rainer H BosselmannSELL450077.11
2024-06-13Rainer H BosselmannSELL2500076.85
2024-04-23Mano S KoilpillaiSELL270061.79
2024-04-19Richard H DeilySELL625661.15
2024-04-19W G Champion MitchellSELL250761.48
2024-04-17W G Champion MitchellSELL1314360.17
2024-04-12William F Griffin JrSELL1500059.99
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

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

Summary
Total Assets768,864
Total Liabilities440,160
Total Stockholder Equity328,704
 As reported
Total Liabilities 440,160
Total Stockholder Equity+ 328,704
Total Assets = 768,864

Assets

Total Assets768,864
Total Current Assets717,141
Long-term Assets51,723
Total Current Assets
Cash And Cash Equivalents 175,349
Short-term Investments 330,933
Net Receivables 131,660
Inventory 3,438
Total Current Assets  (as reported)717,141
Total Current Assets  (calculated)641,380
+/- 75,761
Long-term Assets
Property Plant Equipment 20,512
Goodwill 28,033
Intangible Assets 1,924
Long-term Assets Other 1,254
Long-term Assets  (as reported)51,723
Long-term Assets  (calculated)51,723
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities436,164
Long-term Liabilities3,996
Total Stockholder Equity328,704
Total Current Liabilities
Short-term Debt 2,648
Accounts payable 87,085
Other Current Liabilities 346,431
Total Current Liabilities  (as reported)436,164
Total Current Liabilities  (calculated)436,164
+/-0
Long-term Liabilities
Long-term Liabilities  (as reported)3,996
Long-term Liabilities  (calculated)0
+/- 3,996
Total Stockholder Equity
Common Stock2,374
Retained Earnings 266,334
Accumulated Other Comprehensive Income -5,699
Other Stockholders Equity 65,695
Total Stockholder Equity (as reported)328,704
Total Stockholder Equity (calculated)328,704
+/-0
Other
Cash and Short Term Investments 175,349
Common Stock Shares Outstanding 14,034
Liabilities and Stockholders Equity 768,864
Net Debt -172,701
Net Working Capital 280,977
Short Long Term Debt Total 2,648



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-10-312024-07-312024-04-302024-01-312023-10-312023-07-312023-04-302023-01-312022-10-312022-07-312022-04-302022-01-312021-10-312021-07-312021-04-302021-01-312020-10-312020-07-312020-04-302020-01-312019-10-312019-07-312019-04-302019-01-312018-10-312018-07-312018-04-302018-01-312017-10-312017-07-312017-04-302017-01-312016-10-312016-07-312016-04-302016-01-312015-10-312015-07-312015-04-302015-01-312014-10-312014-07-312014-04-302014-01-312013-10-312013-07-312013-04-302013-01-312012-10-312012-07-312012-04-302012-01-312011-10-312011-07-312011-04-302011-01-312010-10-312010-07-312010-04-302010-01-312009-10-312009-07-312009-04-302009-01-312008-10-312008-07-312008-04-302008-01-312007-10-312007-07-312007-04-302007-01-312006-10-312006-07-312006-04-302006-01-312005-10-312005-07-312005-04-302005-01-312004-10-312004-07-312004-04-302004-01-312003-10-312003-07-312003-04-302003-01-312002-10-312002-07-312002-04-302002-01-312001-10-312001-07-312001-04-302001-01-312000-10-312000-07-312000-04-302000-01-311999-10-311999-07-311999-04-301999-01-311998-10-311998-07-311998-04-301998-01-311997-10-311997-07-311997-04-301997-01-311996-10-311996-07-311996-04-301996-01-311995-10-311995-07-311995-04-301994-10-311994-07-311994-04-301994-01-311993-10-311993-07-311993-04-301993-01-311992-10-311992-07-311992-04-301992-01-311991-10-311991-07-311991-04-301991-01-311990-10-311990-07-311990-04-301990-01-311989-10-311989-07-311989-04-301989-01-311988-10-311988-07-311988-04-301988-01-311987-10-311987-07-311987-04-30
> Total Assets 
0
0
0
4,700
0
0
0
4,200
0
0
0
4,800
0
0
0
7,200
0
0
0
8,400
8,600
10,100
10,400
7,900
7,300
7,200
8,400
7,300
7,700
7,600
7,600
4,600
4,400
4,200
4,000
3,900
4,700
4,100
4,100
4,400
4,500
4,900
5,000
5,200
5,400
5,400
6,500
5,700
5,300
5,200
5,463
5,510
5,541
5,801
5,605
5,568
5,356
5,336
4,951
5,028
4,948
4,961
4,635
14,700
17,571
18,040
16,749
15,540
12,782
25,516
24,938
29,736
30,491
30,491
23,622
23,622
23,160
23,107
121,130
119,630
138,554
153,797
145,863
142,764
169,995
140,068
135,164
126,000
128,827
124,527
120,273
123,395
126,866
134,295
130,542
111,508
146,525
189,684
205,252
224,689
245,463
254,985
234,724
225,586
206,748
260,448
323,306
372,317
408,300
414,378
391,193
399,872
380,058
365,263
410,902
459,266
481,094
558,843
644,247
709,926
700,972
642,301
603,393
525,878
513,803
500,769
476,648
433,161
419,724
472,717
487,540
512,964
561,107
595,500
602,630
617,972
651,989
613,153
553,585
492,810
423,070
410,903
489,487
475,694
505,708
563,652
623,576
624,408
726,574
768,864
768,864726,574624,408623,576563,652505,708475,694489,487410,903423,070492,810553,585613,153651,989617,972602,630595,500561,107512,964487,540472,717419,724433,161476,648500,769513,803525,878603,393642,301700,972709,926644,247558,843481,094459,266410,902365,263380,058399,872391,193414,378408,300372,317323,306260,448206,748225,586234,724254,985245,463224,689205,252189,684146,525111,508130,542134,295126,866123,395120,273124,527128,827126,000135,164140,068169,995142,764145,863153,797138,554119,630121,13023,10723,16023,62223,62230,49130,49129,73624,93825,51612,78215,54016,74918,04017,57114,7004,6354,9614,9485,0284,9515,3365,3565,5685,6055,8015,5415,5105,4635,2005,3005,7006,5005,4005,4005,2005,0004,9004,5004,4004,1004,1004,7003,9004,0004,2004,4004,6007,6007,6007,7007,3008,4007,2007,3007,90010,40010,1008,6008,4000007,2000004,8000004,2000004,700000
   > Total Current Assets 
0
0
0
3,900
0
0
0
3,500
0
0
0
4,200
0
0
0
6,100
0
0
0
6,900
7,000
8,400
8,800
6,200
5,700
5,600
6,700
5,700
6,100
6,100
6,200
3,200
3,200
3,000
2,900
2,900
3,800
3,200
3,100
3,400
3,300
3,500
3,600
3,800
3,900
4,000
4,300
3,500
3,200
3,200
3,544
3,597
3,675
3,997
3,980
3,973
3,807
3,823
3,640
3,685
3,577
3,626
3,347
13,452
10,798
11,843
11,000
9,923
9,223
8,342
8,244
8,596
7,992
7,992
8,356
8,356
8,727
8,991
80,925
81,706
102,879
123,722
116,250
113,595
142,946
111,685
107,752
98,136
100,776
96,279
95,231
98,421
101,972
109,662
106,042
87,600
122,856
166,451
180,577
199,182
217,534
225,724
204,108
197,032
181,582
235,699
298,559
347,706
383,805
388,445
364,354
372,005
350,119
335,456
351,723
401,134
423,914
499,970
587,949
643,671
642,627
583,795
545,751
465,632
453,213
439,492
416,348
373,161
353,137
405,900
421,755
455,736
503,456
538,820
546,220
559,031
597,656
559,719
507,284
447,591
378,193
364,965
438,702
425,001
455,132
514,071
547,179
574,326
674,954
717,141
717,141674,954574,326547,179514,071455,132425,001438,702364,965378,193447,591507,284559,719597,656559,031546,220538,820503,456455,736421,755405,900353,137373,161416,348439,492453,213465,632545,751583,795642,627643,671587,949499,970423,914401,134351,723335,456350,119372,005364,354388,445383,805347,706298,559235,699181,582197,032204,108225,724217,534199,182180,577166,451122,85687,600106,042109,662101,97298,42195,23196,279100,77698,136107,752111,685142,946113,595116,250123,722102,87981,70680,9258,9918,7278,3568,3567,9927,9928,5968,2448,3429,2239,92311,00011,84310,79813,4523,3473,6263,5773,6853,6403,8233,8073,9733,9803,9973,6753,5973,5443,2003,2003,5004,3004,0003,9003,8003,6003,5003,3003,4003,1003,2003,8002,9002,9003,0003,2003,2006,2006,1006,1005,7006,7005,6005,7006,2008,8008,4007,0006,9000006,1000004,2000003,5000003,900000
       Cash And Cash Equivalents 
0
0
0
300
0
0
0
500
0
0
0
900
0
0
0
800
0
0
0
500
100
200
300
200
500
100
300
0
0
100
200
100
0
0
0
0
1,100
200
200
200
400
600
400
400
300
700
800
100
0
0
57
16
142
5
8
8
52
108
123
173
238
303
265
9,992
5,875
8,518
5,212
2,173
6,704
185
167
107
124
124
5
5
161
233
25,393
36,776
49,140
75,268
66,827
66,645
104,001
93,143
74,666
57,887
52,112
52,988
66,009
63,249
71,980
76,420
83,292
78,906
106,890
138,048
156,524
175,309
186,834
196,056
175,142
169,387
152,917
206,350
272,209
313,761
345,158
361,021
333,691
274,528
182,136
176,838
160,909
191,430
162,855
170,775
167,198
167,347
153,225
149,708
122,107
151,523
165,766
155,791
164,318
132,388
170,710
252,482
167,363
262,927
382,424
353,213
366,671
396,675
451,415
391,563
350,472
192,255
143,344
136,065
173,947
195,947
204,799
185,569
197,032
207,738
232,685
175,349
175,349232,685207,738197,032185,569204,799195,947173,947136,065143,344192,255350,472391,563451,415396,675366,671353,213382,424262,927167,363252,482170,710132,388164,318155,791165,766151,523122,107149,708153,225167,347167,198170,775162,855191,430160,909176,838182,136274,528333,691361,021345,158313,761272,209206,350152,917169,387175,142196,056186,834175,309156,524138,048106,89078,90683,29276,42071,98063,24966,00952,98852,11257,88774,66693,143104,00166,64566,82775,26849,14036,77625,393233161551241241071671856,7042,1735,2128,5185,8759,992265303238173123108528851421657001008007003004004006004002002002001,100000010020010000300100500200300200100500000800000900000500000300000
       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
0
0
0
0
0
0
0
0
0
0
3,000
5,500
0
0
604
0
0
0
300
300
0
0
2,283
1,705
15,034
5,000
14,398
10,315
10,312
10,324
10,000
10,004
10,004
5,002
5,002
5,002
3,824
1,620
1,243
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
56,017
117,064
104,097
114,098
128,225
220,297
275,545
355,796
396,092
403,925
333,973
311,908
214,058
195,976
158,996
132,213
123,376
62,914
42,107
160,499
100,617
25,204
90,017
90,055
70,075
40,065
90,001
90,026
175,229
175,643
150,566
151,511
120,990
141,616
211,946
109,489
208,618
251,997
330,933
330,933251,997208,618109,489211,946141,616120,990151,511150,566175,643175,22990,02690,00140,06570,07590,05590,01725,204100,617160,49942,10762,914123,376132,213158,996195,976214,058311,908333,973403,925396,092355,796275,545220,297128,225114,098104,097117,06456,01700000000000000001,2431,6203,8245,0025,0025,00210,00410,00410,00010,32410,31210,31514,3985,00015,0341,7052,28300300300000604005,5003,000000000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
0
0
0
1,800
0
0
0
1,500
0
0
0
1,500
0
0
0
2,600
0
0
0
2,900
2,400
2,300
2,200
1,800
1,400
1,700
1,900
1,600
1,600
1,500
1,600
1,100
1,600
1,500
1,600
1,300
1,300
1,500
1,500
1,700
1,500
1,400
1,600
1,700
1,700
1,500
1,700
1,600
1,100
1,100
1,589
1,784
1,530
1,750
1,701
1,814
1,535
1,374
1,088
1,176
1,065
1,034
1,160
1,366
2,444
2,889
1,523
883
1,035
3,227
3,063
3,885
3,988
3,988
4,183
4,183
4,617
5,570
35,188
23,412
34,316
24,604
30,481
31,382
22,806
3,420
19,311
22,172
23,841
3,956
17,910
13,016
13,688
27,586
14,542
5,712
11,367
17,185
18,834
20,982
26,855
26,761
26,057
20,454
25,301
26,320
24,214
28,884
34,647
24,930
29,571
37,120
48,063
51,543
70,237
74,980
35,758
47,528
58,028
75,688
80,711
93,878
99,327
86,202
80,929
99,240
94,531
96,739
97,731
85,245
70,571
55,247
56,183
57,830
55,348
58,537
68,497
45,701
31,882
42,927
33,566
49,450
74,910
65,688
65,279
75,313
113,782
114,345
141,401
131,660
131,660141,401114,345113,78275,31365,27965,68874,91049,45033,56642,92731,88245,70168,49758,53755,34857,83056,18355,24770,57185,24597,73196,73994,53199,24080,92986,20299,32793,87880,71175,68858,02847,52835,75874,98070,23751,54348,06337,12029,57124,93034,64728,88424,21426,32025,30120,45426,05726,76126,85520,98218,83417,18511,3675,71214,54227,58613,68813,01617,9103,95623,84122,17219,3113,42022,80631,38230,48124,60434,31623,41235,1885,5704,6174,1834,1833,9883,9883,8853,0633,2271,0358831,5232,8892,4441,3661,1601,0341,0651,1761,0881,3741,5351,8141,7011,7501,5301,7841,5891,1001,1001,6001,7001,5001,7001,7001,6001,4001,5001,7001,5001,5001,3001,3001,6001,5001,6001,1001,6001,5001,6001,6001,9001,7001,4001,8002,2002,3002,4002,9000002,6000001,5000001,5000001,800000
       Other Current Assets 
0
0
0
0
0
0
0
100
0
0
0
0
0
0
0
300
0
0
0
400
1,000
500
400
700
100
100
100
100
100
100
100
0
0
0
0
200
100
100
0
100
100
0
0
0
100
100
200
0
100
200
157
162
164
137
3
139
3
2
269
237
260
267
268
288
486
260
1,115
1,106
1,139
907
927
665
962
300
758
300
1,082
986
15,674
17,173
16,981
17,139
16,134
12,647
13,477
12,589
12,428
4,713
10,231
29,122
9,302
12,164
8,310
4,526
8,208
421
560
5,661
5,219
2,891
3,845
2,907
2,909
7,191
509
3,029
2,136
2,312
1,084
314
1,092
4,340
2,856
2,978
6,479
6,499
5,004
6,122
6,927
4,544
4,766
6,236
12,409
13,849
10,542
25,465
25,286
20,658
21,782
26,066
23,322
36,945
39,645
37,760
34,146
33,744
37,679
32,454
34,904
37,180
25,640
28,884
38,334
42,376
43,438
12,244
29,274
34,052
40,657
416,689
416,68940,65734,05229,27412,24443,43842,37638,33428,88425,64037,18034,90432,45437,67933,74434,14637,76039,64536,94523,32226,06621,78220,65825,28625,46510,54213,84912,4096,2364,7664,5446,9276,1225,0046,4996,4792,9782,8564,3401,0923141,0842,3122,1363,0295097,1912,9092,9073,8452,8915,2195,6615604218,2084,5268,31012,1649,30229,12210,2314,71312,42812,58913,47712,64716,13417,13916,98117,17315,6749861,0823007583009626659279071,1391,1061,1152604862882682672602372692313931371641621572001000200100100000100100010010020000001001001001001001001007004005001,00040000030000000001000000000
   > Long-term Assets 
0
0
0
800
0
0
0
700
0
0
0
600
0
0
0
1,100
0
0
0
1,500
1,600
1,700
1,600
1,700
1,600
1,600
1,700
1,600
1,600
1,500
1,400
1,400
1,200
1,200
0
1,000
900
900
1,000
1,000
1,200
1,400
1,400
1,400
1,500
1,400
2,200
2,200
2,100
2,000
1,919
1,913
1,866
1,804
1,625
1,595
1,549
1,513
1,310
1,343
1,371
1,334
1,288
1,248
6,773
6,197
5,749
5,617
3,559
17,174
16,694
21,140
22,499
22,499
15,266
15,266
14,433
14,116
40,205
37,924
35,675
30,075
29,613
29,169
27,049
28,383
27,412
27,864
28,051
28,248
25,042
24,974
24,894
24,633
24,500
23,908
23,669
23,233
24,675
25,507
27,929
29,261
30,616
28,554
25,166
24,749
24,747
24,611
24,495
25,933
26,839
27,867
29,939
29,807
59,179
58,132
57,180
58,873
56,298
66,255
58,345
58,506
57,642
60,246
60,590
61,277
60,300
60,000
66,587
66,817
65,785
57,228
57,651
56,680
56,410
58,941
54,333
53,434
46,301
45,218
44,877
45,938
50,785
50,693
50,576
49,581
76,397
50,082
51,620
51,723
51,72351,62050,08276,39749,58150,57650,69350,78545,93844,87745,21846,30153,43454,33358,94156,41056,68057,65157,22865,78566,81766,58760,00060,30061,27760,59060,24657,64258,50658,34566,25556,29858,87357,18058,13259,17929,80729,93927,86726,83925,93324,49524,61124,74724,74925,16628,55430,61629,26127,92925,50724,67523,23323,66923,90824,50024,63324,89424,97425,04228,24828,05127,86427,41228,38327,04929,16929,61330,07535,67537,92440,20514,11614,43315,26615,26622,49922,49921,14016,69417,1743,5595,6175,7496,1976,7731,2481,2881,3341,3711,3431,3101,5131,5491,5951,6251,8041,8661,9131,9192,0002,1002,2002,2001,4001,5001,4001,4001,4001,2001,0001,0009009001,00001,2001,2001,4001,4001,5001,6001,6001,7001,6001,6001,7001,6001,7001,6001,5000001,100000600000700000800000
       Property Plant Equipment 
0
0
0
300
0
0
0
300
0
0
0
400
0
0
0
1,000
0
0
0
1,400
1,500
1,600
1,500
1,600
1,600
1,600
1,600
1,600
1,500
1,500
1,400
1,200
1,100
1,100
1,000
900
900
1,000
1,000
1,000
1,100
1,100
1,100
1,100
1,000
1,000
1,100
1,100
900
900
848
838
804
756
695
662
632
629
691
723
751
714
668
654
2,349
1,813
1,913
1,838
1,779
2,763
2,703
2,644
3,104
3,104
3,324
3,324
3,418
3,313
3,250
3,070
2,887
2,807
2,892
2,706
1,492
1,331
1,214
1,132
1,071
1,032
1,540
1,558
1,515
1,596
1,478
1,370
1,306
1,268
2,761
3,775
6,269
8,270
9,468
7,399
4,188
4,124
4,183
4,107
4,052
5,551
6,518
7,606
5,189
5,177
12,308
12,184
13,122
13,435
13,112
14,434
14,821
15,257
15,299
18,175
18,882
19,866
19,778
22,036
21,946
24,549
24,947
24,509
25,158
24,413
24,121
27,129
22,746
22,074
14,489
14,011
9,507
15,175
16,454
16,543
16,220
16,101
18,541
17,624
19,928
20,512
20,51219,92817,62418,54116,10116,22016,54316,45415,1759,50714,01114,48922,07422,74627,12924,12124,41325,15824,50924,94724,54921,94622,03619,77819,86618,88218,17515,29915,25714,82114,43413,11213,43513,12212,18412,3085,1775,1897,6066,5185,5514,0524,1074,1834,1244,1887,3999,4688,2706,2693,7752,7611,2681,3061,3701,4781,5961,5151,5581,5401,0321,0711,1321,2141,3311,4922,7062,8922,8072,8873,0703,2503,3133,4183,3243,3243,1043,1042,6442,7032,7631,7791,8381,9131,8132,3496546687147517236916296326626957568048388489009001,1001,1001,0001,0001,1001,1001,1001,1001,0001,0001,0009009001,0001,1001,1001,2001,4001,5001,5001,6001,6001,6001,6001,6001,5001,6001,5001,4000001,000000400000300000300000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,548
1,607
1,680
1,680
940
7,563
7,350
12,279
13,315
13,315
7,505
7,505
7,505
7,505
23,981
23,981
23,981
20,155
20,337
20,337
19,416
19,416
18,476
18,476
18,476
18,476
18,476
18,476
18,476
18,476
18,476
18,476
18,476
18,476
18,476
18,476
18,476
18,476
18,476
18,476
18,476
18,476
18,476
18,476
18,476
18,476
18,476
18,476
22,887
22,525
37,405
36,813
34,780
34,913
34,913
34,913
34,913
34,913
34,329
34,329
34,329
34,329
32,838
30,766
30,766
30,766
27,943
27,943
27,943
27,943
27,943
27,943
27,943
27,943
28,033
28,033
28,033
28,033
28,033
28,033
28,033
28,033
28,033
28,033
28,033
28,033
28,03328,03328,03328,03328,03328,03328,03328,03328,03328,03328,03328,03327,94327,94327,94327,94327,94327,94327,94327,94330,76630,76630,76632,83834,32934,32934,32934,32934,91334,91334,91334,91334,91334,78036,81337,40522,52522,88718,47618,47618,47618,47618,47618,47618,47618,47618,47618,47618,47618,47618,47618,47618,47618,47618,47618,47618,47618,47618,47618,47618,47618,47618,47618,47619,41619,41620,33720,33720,15523,98123,98123,9817,5057,5057,5057,50513,31513,31512,2797,3507,5639401,6801,6801,6071,5480000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,769
1,828
2,360
2,360
1,164
13,821
13,392
18,461
5,576
5,576
4,134
4,134
3,474
3,143
12,661
10,597
8,572
6,531
5,296
4,524
4,036
3,921
3,655
3,566
3,477
3,389
3,258
3,171
3,083
2,996
2,908
2,821
2,733
2,646
2,574
2,513
2,453
2,392
2,331
2,270
2,210
2,149
2,088
2,028
1,967
1,906
1,845
1,785
1,863
2,105
9,344
9,023
8,738
8,506
8,181
7,998
7,663
7,405
7,149
6,896
6,643
6,390
6,137
5,838
5,545
5,273
5,001
4,776
4,550
4,324
4,097
3,869
3,644
3,417
3,322
3,174
2,941
2,730
2,609
2,511
2,413
2,315
2,217
2,120
2,022
1,924
1,9242,0222,1202,2172,3152,4132,5112,6092,7302,9413,1743,3223,4173,6443,8694,0974,3244,5504,7765,0015,2735,5455,8386,1376,3906,6436,8967,1497,4057,6637,9988,1818,5068,7389,0239,3442,1051,8631,7851,8451,9061,9672,0282,0882,1492,2102,2702,3312,3922,4532,5132,5742,6462,7332,8212,9082,9963,0833,1713,2583,3893,4773,5663,6553,9214,0364,5245,2966,5318,57210,59712,6613,1433,4744,1344,1345,5765,57618,46113,39213,8211,1642,3602,3601,8281,7690000000000000000000000000000000000000000000000000000000000000000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,071
1,075
1,062
1,048
930
933
917
884
620
620
620
620
620
594
3,828
3,826
3,836
3,779
1,780
14,411
14,310
18,815
19,395
18,878
11,942
11,473
11,015
10,803
36,955
34,854
32,788
27,268
26,721
26,463
25,557
27,052
26,198
26,732
26,980
27,216
23,502
23,416
23,379
23,037
23,022
22,538
22,363
21,965
21,914
21,732
21,660
20,991
21,148
21,155
20,978
20,625
20,564
20,504
20,443
20,382
20,321
20,261
24,750
24,630
46,871
45,948
44,058
45,438
43,186
51,821
43,524
43,249
42,343
846
736
692
1,547
1,360
8,330
6,229
7,894
0
0
0
249
0
0
0
457
1
0
0
3,689
3,606
3,910
4,347
0
0
0
0
00004,3473,9103,6063,6890014570002490007,8946,2298,3301,3601,54769273684642,34343,24943,52451,82143,18645,43844,05845,94846,87124,63024,75020,26120,32120,38220,44320,50420,56420,62520,97821,15521,14820,99121,66021,73221,91421,96522,36322,53823,02223,03723,37923,41623,50227,21626,98026,73226,19827,05225,55726,46326,72127,26832,78834,85436,95510,80311,01511,47311,94218,87819,39518,81514,31014,4111,7803,7793,8363,8263,8285946206206206206208849179339301,0481,0621,0751,07100000000000000000000000000000000000000000000000000
       Deferred Long Term Asset Charges 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
923
817
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
435
1,980
0
8,634
434
383
439
435
342
315
1,257
998
7,979
5,911
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000005,9117,9799981,2573153424354393834348,63401,980435000000000000000000817923000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
0
0
0
3,800
0
0
0
3,000
0
0
0
3,000
0
0
0
4,500
0
0
0
4,700
4,100
6,000
6,300
6,100
5,500
5,300
5,400
5,000
5,500
5,100
5,000
4,500
4,000
3,500
2,900
2,600
1,400
800
600
700
500
1,000
1,100
1,100
1,100
1,000
1,600
800
800
1,100
1,443
1,335
1,362
1,575
1,607
1,489
1,190
1,110
1,471
1,423
1,243
1,181
838
1,232
4,535
5,058
3,879
3,022
2,023
9,756
8,503
13,281
15,310
15,310
11,936
11,936
9,784
9,809
76,619
77,139
94,634
111,654
103,997
98,848
99,172
66,405
56,058
43,392
42,812
35,754
31,905
32,646
32,359
37,850
32,897
13,028
45,807
93,619
104,289
119,129
133,049
143,032
115,556
99,042
65,617
114,633
165,529
208,015
229,822
226,789
216,241
212,829
172,478
153,054
189,047
221,492
223,699
290,533
351,678
394,525
355,904
294,104
245,265
166,773
141,988
101,264
82,276
71,671
60,655
121,299
146,510
176,064
236,960
264,836
280,222
287,156
311,454
263,358
227,990
190,797
146,034
139,163
208,590
197,745
220,672
278,819
332,637
331,253
418,506
440,160
440,160418,506331,253332,637278,819220,672197,745208,590139,163146,034190,797227,990263,358311,454287,156280,222264,836236,960176,064146,510121,29960,65571,67182,276101,264141,988166,773245,265294,104355,904394,525351,678290,533223,699221,492189,047153,054172,478212,829216,241226,789229,822208,015165,529114,63365,61799,042115,556143,032133,049119,129104,28993,61945,80713,02832,89737,85032,35932,64631,90535,75442,81243,39256,05866,40599,17298,848103,997111,65494,63477,13976,6199,8099,78411,93611,93615,31015,31013,2818,5039,7562,0233,0223,8795,0584,5351,2328381,1811,2431,4231,4711,1101,1901,4891,6071,5751,3621,3351,4431,1008008001,6001,0001,1001,1001,1001,0005007006008001,4002,6002,9003,5004,0004,5005,0005,1005,5005,0005,4005,3005,5006,1006,3006,0004,1004,7000004,5000003,0000003,0000003,800000
   > Total Current Liabilities 
0
0
0
2,700
0
0
0
2,400
0
0
0
1,900
0
0
0
3,200
0
0
0
3,500
3,000
4,200
4,400
6,000
5,500
5,200
5,200
4,900
5,300
5,000
4,900
4,400
3,900
3,400
2,900
2,600
1,400
800
600
700
500
1,000
1,100
900
700
700
1,500
700
700
1,000
1,351
1,268
1,306
1,531
1,563
1,457
1,178
1,110
1,453
1,222
1,042
980
693
1,100
2,469
2,419
2,706
2,108
1,759
6,762
5,502
5,563
9,107
9,107
6,840
6,840
6,726
7,586
68,419
69,657
88,695
106,915
99,747
95,252
96,222
64,078
54,140
42,034
41,951
35,390
31,867
32,609
32,325
37,817
32,868
13,000
45,780
93,609
104,279
119,120
133,038
143,022
115,546
99,034
65,611
114,425
165,236
207,643
229,492
226,494
215,432
212,410
171,657
151,423
187,712
218,353
223,699
290,533
350,724
384,679
354,698
292,316
243,986
165,313
139,842
99,876
82,276
71,026
58,714
118,957
144,034
173,106
233,435
261,030
276,087
283,065
307,347
259,045
223,027
186,274
142,012
134,542
202,503
192,397
215,606
273,894
302,260
327,598
415,127
436,164
436,164415,127327,598302,260273,894215,606192,397202,503134,542142,012186,274223,027259,045307,347283,065276,087261,030233,435173,106144,034118,95758,71471,02682,27699,876139,842165,313243,986292,316354,698384,679350,724290,533223,699218,353187,712151,423171,657212,410215,432226,494229,492207,643165,236114,42565,61199,034115,546143,022133,038119,120104,27993,60945,78013,00032,86837,81732,32532,60931,86735,39041,95142,03454,14064,07896,22295,25299,747106,91588,69569,65768,4197,5866,7266,8406,8409,1079,1075,5635,5026,7621,7592,1082,7062,4192,4691,1006939801,0421,2221,4531,1101,1781,4571,5631,5311,3061,2681,3511,0007007001,5007007009001,1001,0005007006008001,4002,6002,9003,4003,9004,4004,9005,0005,3004,9005,2005,2005,5006,0004,4004,2003,0003,5000003,2000001,9000002,4000002,700000
       Short-term Debt 
0
0
0
1,600
0
0
0
1,600
0
0
0
400
0
0
0
1,000
0
0
0
1,300
1,600
2,000
2,400
4,200
3,600
2,800
2,600
3,200
3,300
3,100
3,200
2,500
700
300
200
0
0
0
200
0
0
0
0
0
0
0
0
0
100
300
597
640
590
604
627
724
583
558
533
337
319
302
189
134
427
496
1,092
990
894
3,421
2,321
2,218
2,530
2,530
1,664
1,664
1,456
1,879
2,586
2,583
2,584
2,668
2,581
2,566
2,548
2,526
2,301
2,170
2,042
2,000
1,833
1,333
833
333
0
0
0
0
0
0
0
0
0
52,410
32,049
0
0
0
0
130,765
0
1,304
1,527
1,703
0
0
0
0
0
0
0
0
0
0
0
0
0
549
0
0
0
0
0
0
0
1,997
1,776
1,665
1,367
1,031
-64,016
796
1,567
1,491
116,456
1,447
2,726
3,282
3,696
2,648
2,6483,6963,2822,7261,447116,4561,4911,567796-64,0161,0311,3671,6651,7761,997000000054900000000000001,7031,5271,3040130,765000032,04952,4100000000003338331,3331,8332,0002,0422,1702,3012,5262,5482,5662,5812,6682,5842,5832,5861,8791,4561,6641,6642,5302,5302,2182,3213,4218949901,0924964271341893023193375335585837246276045906405973001000000000002000002003007002,5003,2003,1003,3003,2002,6002,8003,6004,2002,4002,0001,6001,3000001,0000004000001,6000001,600000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
549
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000005490000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,400
1,000
1,700
1,400
1,600
1,500
1,300
1,400
1,500
1,700
1,600
1,500
800
0
0
0
700
400
700
200
300
200
400
500
400
500
500
500
500
300
300
429
482
556
748
506
432
325
417
403
438
328
337
327
414
1,163
1,221
918
502
374
1,850
1,803
1,990
2,013
2,013
3,205
3,205
2,969
3,223
59,953
60,524
79,243
94,445
87,796
85,904
86,344
52,410
36,910
25,731
29,808
23,295
17,906
20,577
15,451
12,672
8,555
5,513
14,700
26,733
29,524
28,198
44,579
43,790
32,699
28,474
17,510
18,978
22,589
25,677
39,937
44,941
37,691
29,914
32,392
35,089
46,395
50,804
60,207
91,487
101,944
118,077
131,001
114,448
100,238
97,453
84,239
64,987
44,427
34,426
26,028
38,249
35,442
34,322
41,242
48,836
53,295
41,467
44,317
39,959
41,822
39,942
38,180
45,268
56,375
36,334
31,530
34,532
39,485
66,448
99,693
87,085
87,08599,69366,44839,48534,53231,53036,33456,37545,26838,18039,94241,82239,95944,31741,46753,29548,83641,24234,32235,44238,24926,02834,42644,42764,98784,23997,453100,238114,448131,001118,077101,94491,48760,20750,80446,39535,08932,39229,91437,69144,94139,93725,67722,58918,97817,51028,47432,69943,79044,57928,19829,52426,73314,7005,5138,55512,67215,45120,57717,90623,29529,80825,73136,91052,41086,34485,90487,79694,44579,24360,52459,9533,2232,9693,2053,2052,0132,0131,9901,8031,8503745029181,2211,1634143273373284384034173254325067485564824293003005005005005004005004002003002007004007000008001,5001,6001,7001,5001,4001,3001,5001,6001,4001,7001,0001,4000000000000000000000
       Other Current Liabilities 
0
0
0
1,100
0
0
0
800
0
0
0
1,500
0
0
0
2,200
0
0
0
800
400
500
600
200
400
1,100
1,200
200
300
300
200
1,100
0
0
0
1,900
1,000
100
400
400
300
600
600
500
200
200
1,000
200
300
400
325
145
160
179
430
301
270
135
517
448
395
341
177
552
292
86
20
30
2
14
47
6
4,564
3,300
1,971
121
13
14
7
224
74
68
9,370
6,782
7,330
9,142
14,929
3,445
1,409
1,001
1,874
4,430
9,526
24,812
24,313
7,487
31,080
66,876
74,755
90,922
88,459
99,232
9,488
61,485
40,075
20,232
7,911
4,449
7,971
156,159
16,177
18,219
23,151
29,597
35,454
32,928
42,362
38,061
39,539
32,258
33,116
31,005
35,360
37,397
31,218
25,111
29,500
29,700
30,928
22,287
35,907
28,959
36,185
51,650
50,750
40,053
47,532
41,007
51,948
38,334
39,816
39,447
48,300
43,264
184,076
81,746
78,995
57,439
58,002
346,431
346,43158,00257,43978,99581,746184,07643,26448,30039,44739,81638,33451,94841,00747,53240,05350,75051,65036,18528,95935,90722,28730,92829,70029,50025,11131,21837,39735,36031,00533,11632,25839,53938,06142,36232,92835,45429,59723,15118,21916,177156,1597,9714,4497,91120,23240,07561,4859,48899,23288,45990,92274,75566,87631,0807,48724,31324,8129,5264,4301,8741,0011,4093,44514,9299,1427,3306,7829,3706874224714131211,9713,3004,5646471423020862925521773413954485171352703014301791601453254003002001,0002002005006006003004004001001,0001,9000001,1002003003002001,2001,1004002006005004008000002,2000001,5000008000001,100000
   > Long-term Liabilities 
0
0
0
900
0
0
0
500
0
0
0
1,100
0
0
0
1,300
0
0
0
1,200
1,100
1,800
1,900
100
5,100
100
100
100
5,000
4,700
4,700
3,300
100
100
0
700
400
700
200
300
200
400
500
200
400
300
100
100
100
100
92
68
56
44
44
32
12
975
18
201
201
201
146
132
2,066
2,639
1,173
914
264
2,994
3,001
7,718
6,203
6,203
5,096
5,096
3,058
2,223
8,200
7,482
5,939
4,739
4,250
3,596
2,950
2,327
1,918
1,358
861
364
38
37
34
33
29
28
27
10
10
9
11
10
10
8
6
208
293
372
330
295
809
419
821
1,631
1,335
3,139
181,337
252,472
954
9,846
1,206
1,788
1,279
1,460
2,146
1,388
52,776
645
1,941
2,342
2,476
2,958
3,525
3,806
4,135
4,091
4,107
4,313
4,963
4,523
4,022
4,621
6,087
5,348
5,066
4,925
30,377
3,655
3,379
3,996
3,9963,3793,65530,3774,9255,0665,3486,0874,6214,0224,5234,9634,3134,1074,0914,1353,8063,5252,9582,4762,3421,94164552,7761,3882,1461,4601,2791,7881,2069,846954252,472181,3373,1391,3351,6318214198092953303722932086810101191010272829333437383648611,3581,9182,3272,9503,5964,2504,7395,9397,4828,2002,2233,0585,0965,0966,2036,2037,7183,0012,9942649141,1732,6392,066132146201201201189751232444456689210010010010030040020050040020030020070040070001001003,3004,7004,7005,0001001001005,1001001,9001,8001,1001,2000001,3000001,100000500000900000
       Deferred Long Term Asset Charges 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
923
817
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
435
1,980
0
8,634
434
383
439
435
342
315
1,257
998
7,979
5,911
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000005,9117,9799981,2573153424354393834348,63401,980435000000000000000000817923000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Warrants
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
590
590
590
576
354
15
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000000000000000000000000000000015354576590590590000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
12
11
10
10
12
13
19
14
31
21
46
116
93
75
77
85
25
28
31
38
37
34
33
29
28
27
10
10
9
11
10
10
8
6
208
293
0
0
0
809
0
0
0
224
0
0
0
1,195
9,846
1,206
1,788
1,279
1,460
2,146
1,388
0
0
1,325
1,779
1,840
2,395
3,019
3,300
4,135
2,851
3,500
4,313
2,674
2,473
2,032
2,695
2,872
0
2,041
2,215
0
0
0
0
00002,2152,04102,8722,6952,0322,4732,6744,3133,5002,8514,1353,3003,0192,3951,8401,7791,325001,3882,1461,4601,2791,7881,2069,8461,19500022400080900029320868101011910102728293334373831282585777593116462131141913121010111200000000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0