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

Agilysys Inc
Buy, Hold or Sell?

Let's analyze Agilysys together

I guess you are interested in Agilysys 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 Agilysys 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 Agilysys Inc

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

1. Quick Overview

1.1. Quick analysis of Agilysys (30 sec.)










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

How much money do you get?

How much money do you get?
$0.03
When do you have the money?
1 year
How often do you get paid?
37.5%

What is your share worth?

Current worth
$9.21
Expected worth in 1 year
$12.98
How sure are you?
50.0%

+ What do you gain per year?

Total Gains per Share
$3.80
Return On Investment
2.9%

For what price can you sell your share?

Current Price per Share
$129.06
Expected price per share
$119.83 - $139.99
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Agilysys (5 min.)




Live pricePrice per Share (EOD)
$129.06
Intrinsic Value Per Share
$7.01 - $17.07
Total Value Per Share
$16.22 - $26.28

2.2. Growth of Agilysys (5 min.)




Is Agilysys growing?

Current yearPrevious yearGrowGrow %
How rich?$260.2m$147.6m$97.6m39.8%

How much money is Agilysys making?

Current yearPrevious yearGrowGrow %
Making money$23.8m$3.5m$20.3m85.3%
Net Profit Margin39.1%6.5%--

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

2.3. Financial Health of Agilysys (5 min.)




3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of Agilysys is $129.06. 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 Agilysys.
  • 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 Agilysys, 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 $9.21. Based on the TTM, the Book Value Change Per Share is $0.94 per quarter. Based on the YOY, the Book Value Change Per Share is $0.09 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 $0.01 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Agilysys.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps0.050.0%0.850.7%0.110.1%0.120.1%0.010.0%
Usd Book Value Change Per Share0.170.1%0.940.7%0.090.1%0.280.2%0.110.1%
Usd Dividend Per Share0.000.0%0.010.0%0.020.0%0.020.0%0.010.0%
Usd Total Gains Per Share0.170.1%0.950.7%0.110.1%0.300.2%0.120.1%
Usd Price Per Share108.97-95.55-74.11-57.27-35.26-
Price to Earnings Ratio564.36-205.82-215.67-156.67-37.99-
Price-to-Total Gains Ratio626.32-312.38--119.99-55.86-21.69-
Price to Book Ratio11.83-10.91-14.06-10.45-6.90-
Price-to-Total Gains Ratio626.32-312.38--119.99-55.86-21.69-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share129.06
Number of shares7
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.010.02
Usd Book Value Change Per Share0.940.28
Usd Total Gains Per Share0.950.30
Gains per Quarter (7 shares)6.642.12
Gains per Year (7 shares)26.578.50
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10261718-2
2053441166
31797122414
411069823222
5113212534030
6115815234838
7118517945646
8121120646454
9223723357262
10226426058070

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%15.05.00.075.0%15.025.00.037.5%88.050.00.063.8%
Book Value Change Per Share4.00.00.0100.0%11.01.00.091.7%16.04.00.080.0%20.020.00.050.0%88.050.00.063.8%
Dividend per Share1.00.03.025.0%8.00.04.066.7%15.00.05.075.0%15.00.025.037.5%93.00.045.067.4%
Total Gains per Share4.00.00.0100.0%11.01.00.091.7%16.04.00.080.0%20.020.00.050.0%91.047.00.065.9%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

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

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--0.1740.942-82%0.090+94%0.285-39%0.113+53%
Book Value Per Share--9.2118.731+5%5.281+74%5.310+73%4.695+96%
Current Ratio--1.1341.919-41%2.016-44%2.048-45%1.877-40%
Debt To Asset Ratio--0.4110.339+21%0.407+1%0.382+8%0.352+17%
Debt To Equity Ratio--0.6980.521+34%0.687+2%0.630+11%0.555+26%
Dividend Per Share---0.007-100%0.025-100%0.019-100%0.009-100%
Enterprise Value--2952305290.0002671607605.000+11%2078444431.250+42%1611151175.750+83%988545637.750+199%
Eps--0.0480.854-94%0.113-57%0.117-59%0.014+244%
Ev To Ebitda Ratio--99.43193.390+6%106.904-7%96.694+3%119.068-16%
Ev To Sales Ratio--10.81010.476+3%9.638+12%8.163+32%5.478+97%
Free Cash Flow Per Share--0.2100.417-50%0.218-4%0.242-13%0.083+153%
Free Cash Flow To Equity Per Share--1.9660.814+141%0.097+1923%0.330+496%0.122+1513%
Gross Profit Margin---5.447-1.482-73%-1.283-76%-0.175-97%2.739-299%
Intrinsic Value_10Y_max--17.068--------
Intrinsic Value_10Y_min--7.009--------
Intrinsic Value_1Y_max--1.164--------
Intrinsic Value_1Y_min--0.397--------
Intrinsic Value_3Y_max--3.914--------
Intrinsic Value_3Y_min--1.465--------
Intrinsic Value_5Y_max--7.166--------
Intrinsic Value_5Y_min--2.822--------
Market Cap3607291530.000+15%3079165290.0002684988355.000+15%2071481431.250+49%1603574775.750+92%986952462.750+212%
Net Profit Margin--0.0200.391-95%0.065-69%0.040-51%-0.018+192%
Operating Margin--0.0820.093-11%0.088-7%0.047+75%-0.005+107%
Operating Ratio--0.9380.906+4%0.945-1%0.984-5%1.027-9%
Pb Ratio14.012+16%11.83110.909+8%14.056-16%10.454+13%6.899+71%
Pe Ratio668.411+16%564.363205.823+174%215.669+162%156.669+260%37.985+1386%
Price Per Share129.060+16%108.97095.548+14%74.113+47%57.269+90%35.259+209%
Price To Free Cash Flow Ratio153.513+16%129.616850.040-85%29.347+342%5708.080-98%2846.131-95%
Price To Total Gains Ratio741.795+16%626.324312.378+101%-119.992+119%55.857+1021%21.689+2788%
Quick Ratio--0.9491.756-46%1.803-47%1.886-50%1.717-45%
Return On Assets--0.0030.068-95%0.014-78%0.005-36%-0.005+262%
Return On Equity--0.0050.102-95%0.024-78%0.001+477%-0.011+302%
Total Gains Per Share--0.1740.949-82%0.114+52%0.303-43%0.123+42%
Usd Book Value--260262000.000245295750.000+6%147611000.000+76%148678750.000+75%131340675.000+98%
Usd Book Value Change Per Share--0.1740.942-82%0.090+94%0.285-39%0.113+53%
Usd Book Value Per Share--9.2118.731+5%5.281+74%5.310+73%4.695+96%
Usd Dividend Per Share---0.007-100%0.025-100%0.019-100%0.009-100%
Usd Enterprise Value--2952305290.0002671607605.000+11%2078444431.250+42%1611151175.750+83%988545637.750+199%
Usd Eps--0.0480.854-94%0.113-57%0.117-59%0.014+244%
Usd Free Cash Flow--5939000.00011689750.000-49%6093250.000-3%6780450.000-12%2321675.000+156%
Usd Free Cash Flow Per Share--0.2100.417-50%0.218-4%0.242-13%0.083+153%
Usd Free Cash Flow To Equity Per Share--1.9660.814+141%0.097+1923%0.330+496%0.122+1513%
Usd Market Cap3607291530.000+15%3079165290.0002684988355.000+15%2071481431.250+49%1603574775.750+92%986952462.750+212%
Usd Price Per Share129.060+16%108.97095.548+14%74.113+47%57.269+90%35.259+209%
Usd Profit--1364000.00023893000.000-94%3515000.000-61%3607500.000-62%562850.000+142%
Usd Revenue--68279000.00063644500.000+7%54373000.000+26%47438900.000+44%39939650.000+71%
Usd Total Gains Per Share--0.1740.949-82%0.114+52%0.303-43%0.123+42%
 EOD+4 -4MRQTTM+15 -25YOY+19 -215Y+18 -2210Y+29 -11

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15668.411
Price to Book Ratio (EOD)Between0-114.012
Net Profit Margin (MRQ)Greater than00.020
Operating Margin (MRQ)Greater than00.082
Quick Ratio (MRQ)Greater than10.949
Current Ratio (MRQ)Greater than11.134
Debt to Asset Ratio (MRQ)Less than10.411
Debt to Equity Ratio (MRQ)Less than10.698
Return on Equity (MRQ)Greater than0.150.005
Return on Assets (MRQ)Greater than0.050.003
Total5/10 (50.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5054.693
Ma 20Greater thanMa 50129.575
Ma 50Greater thanMa 100118.315
Ma 100Greater thanMa 200112.815
OpenGreater thanClose134.120
Total5/5 (100.0%)

4. In-depth Analysis

4.1 About Agilysys Inc

Agilysys, Inc. operates as a developer and marketer of software-enabled solutions and services to the hospitality industry in North America, Europe, the Asia-Pacific, and India. It offers software solutions fully integrated with third party hardware and operating systems; cloud applications, support, and maintenance; subscription and maintenance; and professional services. The company's hospitality software solutions include hospitality experience cloud offers solution ecosystems that combine core operational systems for property management, point-of-sale (POS), and inventory and procurement; and Hospitality Solution Studios. Its food and beverage ecosystem solutions comprise InfoGenesis POS; IG Kiosk; IG Flex; IG KDS; IG OnDemand; IG Fly; IG Quick Pay; IG Smart Menu; IG Digital Menu Board; IG PanOptic AI-powered self-checkout kiosk; Pay, a payment processing solution; eCash for cashless tender; gift card solution; and Analyze, a cloud-based data analytic platform. The company's inventory and procurement ecosystem solutions include Eatec solution and Stratton Warren System; LMS, a on-premise or hosted, web and mobile-enabled PMS solution; Versa, a hospitality solution; and Stay, a cloud-native SaaS property management system. Its hospitality and leisure and experience enhancer solutions comprise Book, Express Kiosk and Express Mobile for check-in and check-out; Spa software; Golf; Sales & Catering; Service; Authorize; DataMagine; Reserve solution; Digital Marketing solution; Retail POS solution; Central Reservations; Loyalty & Promotions; Membership; Residence Management; and Guest App. It serves hotels, resorts and cruise lines, casinos, corporate food service management, restaurants, universities, stadiums, and healthcare. The company was formerly known as Pioneer-Standard Electronics, Inc. and changed its name to Agilysys, Inc. in 2003. Agilysys, Inc. was founded in 1932 and is headquartered in Alpharetta, Georgia.

Fundamental data was last updated by Penke on 2024-12-05 11:48:05.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is 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 very able to pay all its debts by selling its assets.
The company is very 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 expensive.
Based on the earnings, the company is expensive.
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 Agilysys earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Agilysys to the Software - Application industry mean.
  • A Net Profit Margin of 2.0% means that $0.02 for each $1 in revenue is generated as profit.

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

  • The MRQ is 2.0%. The company is making a profit. +1
  • The TTM is 39.1%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ2.0%TTM39.1%-37.1%
TTM39.1%YOY6.5%+32.6%
TTM39.1%5Y4.0%+35.0%
5Y4.0%10Y-1.8%+5.9%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Agilysys to the Software - Application industry mean.
  • 0.3% Return on Assets means that Agilysys generated $0.00 profit for each $1 in assets.

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

  • The MRQ is 0.3%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 6.8%. Using its assets, the company is efficient in making profit. +1
Trends
Current periodCompared to+/- 
MRQ0.3%TTM6.8%-6.5%
TTM6.8%YOY1.4%+5.4%
TTM6.8%5Y0.5%+6.4%
5Y0.5%10Y-0.5%+1.0%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Agilysys to the Software - Application industry mean.
  • 0.5% Return on Equity means Agilysys generated $0.01 for each $1 the owners (shareholders) invested.

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

  • The MRQ is 0.5%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 10.2%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ0.5%TTM10.2%-9.7%
TTM10.2%YOY2.4%+7.8%
TTM10.2%5Y0.1%+10.1%
5Y0.1%10Y-1.1%+1.2%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Agilysys Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Agilysys is operating .

  • Measures how much profit Agilysys 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 Agilysys to the Software - Application industry mean.
  • An Operating Margin of 8.2% means the company generated $0.08  for each $1 in revenue (before taxes).

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

  • The MRQ is 8.2%. The company is operating less efficient.
  • The TTM is 9.3%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ8.2%TTM9.3%-1.1%
TTM9.3%YOY8.8%+0.5%
TTM9.3%5Y4.7%+4.6%
5Y4.7%10Y-0.5%+5.2%
4.3.2.2. Operating Ratio

Measures how efficient Agilysys is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Software - Application industry mean).
  • An Operation Ratio of 0.94 means that the operating costs are $0.94 for each $1 in net sales.

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

  • The MRQ is 0.938. The company is less efficient in keeping operating costs low.
  • The TTM is 0.906. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.938TTM0.906+0.032
TTM0.906YOY0.945-0.039
TTM0.9065Y0.984-0.079
5Y0.98410Y1.027-0.043
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Agilysys Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Software - Application industry mean).
  • A Current Ratio of 1.13 means the company has $1.13 in assets for each $1 in short-term debts.

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

  • The MRQ is 1.134. The company is just able to pay all its short-term debts.
  • The TTM is 1.919. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.134TTM1.919-0.785
TTM1.919YOY2.016-0.097
TTM1.9195Y2.048-0.129
5Y2.04810Y1.877+0.171
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Agilysys to the Software - Application industry mean.
  • A Quick Ratio of 0.95 means the company can pay off $0.95 for each $1 in debt (using most liquid assets).

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

  • The MRQ is 0.949. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 1.756. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ0.949TTM1.756-0.806
TTM1.756YOY1.803-0.047
TTM1.7565Y1.886-0.130
5Y1.88610Y1.717+0.169
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Agilysys Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Agilysys to Software - Application industry mean.
  • A Debt to Asset Ratio of 0.41 means that Agilysys assets are financed with 41.1% credit (debt) and the remaining percentage (100% - 41.1%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.411. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.339. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.411TTM0.339+0.072
TTM0.339YOY0.407-0.068
TTM0.3395Y0.382-0.043
5Y0.38210Y0.352+0.030
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Agilysys to the Software - Application industry mean.
  • A Debt to Equity ratio of 69.8% means that company has $0.70 debt for each $1 in shareholders equity.

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

  • The MRQ is 0.698. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.521. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.698TTM0.521+0.177
TTM0.521YOY0.687-0.165
TTM0.5215Y0.630-0.109
5Y0.63010Y0.555+0.075
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 Agilysys generates.

  • Above 15 is considered overpriced but always compare Agilysys to the Software - Application industry mean.
  • A PE ratio of 564.36 means the investor is paying $564.36 for every $1 in earnings.

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

  • The EOD is 668.411. Based on the earnings, the company is expensive. -2
  • The MRQ is 564.363. Based on the earnings, the company is expensive. -2
  • The TTM is 205.823. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD668.411MRQ564.363+104.047
MRQ564.363TTM205.823+358.540
TTM205.823YOY215.669-9.846
TTM205.8235Y156.669+49.154
5Y156.66910Y37.985+118.683
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 Agilysys Inc:

  • The EOD is 153.513. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is 129.616. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is 850.040. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD153.513MRQ129.616+23.896
MRQ129.616TTM850.040-720.424
TTM850.040YOY29.347+820.693
TTM850.0405Y5,708.080-4,858.039
5Y5,708.08010Y2,846.131+2,861.948
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 Agilysys is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Software - Application industry mean).
  • A PB ratio of 11.83 means the investor is paying $11.83 for each $1 in book value.

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

  • The EOD is 14.012. Based on the equity, the company is expensive. -2
  • The MRQ is 11.831. Based on the equity, the company is expensive. -2
  • The TTM is 10.909. Based on the equity, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD14.012MRQ11.831+2.181
MRQ11.831TTM10.909+0.922
TTM10.909YOY14.056-3.148
TTM10.9095Y10.454+0.455
5Y10.45410Y6.899+3.555
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 Agilysys Inc.

4.8.1. Institutions holding Agilysys Inc

Institutions are holding 95.446% of the shares of Agilysys Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30BlackRock Inc11.66620.00773260761231920.7163
2024-09-30Vanguard Group Inc7.69340.00422150348914394.4411
2024-09-30Mak Capital One LLC4.267326.5583119273000
2024-09-30Lord, Abbett & Co LLC3.78830.37591058858-378010-26.3079
2024-09-30Wasatch Advisors LP3.49330.5215976400-175729-15.2525
2024-09-30State Street Corp3.28730.0041918823437605.0008
2024-09-30Artisan Partners Limited Partnership2.9090.1317813081-274767-25.2578
2024-09-30Fred Alger Management, LLC2.86690.4233801304-136754-14.5784
2024-09-30Brown Capital Management, LLC2.4461.6031683661-69148-9.1853
2024-09-30Geneva Capital Management2.41641.228967538626870.3994
2024-09-30Geode Capital Management, LLC1.89130.0047528615306556.1561
2024-09-30FMR Inc1.80920.00345056904667041197.1067
2024-09-30Loomis, Sayles & Company LP1.79750.0719502422252545.2925
2024-09-30Snyder Capital Management LP1.69941.0754474987-72811-13.2916
2024-09-30William Blair Investment Management, LLC1.66670.1252465849263822130.5875
2024-09-30American Century Companies Inc1.54490.027343181821070995.2964
2024-09-30Wellington Management Company LLP1.49390.008417550123893.0578
2024-09-30Dimensional Fund Advisors, Inc.1.45960.0108407970-170518-29.4765
2024-09-30T. Rowe Price Associates, Inc.1.41450.005395362-4167-1.043
2024-09-30AltraVue Capital, LLC1.30883.5861365807-1510-0.4111
Total 60.919935.776517027422-112803-0.7%

4.9.2. Funds holding Agilysys Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-11-27iShares Core S&P Small-Cap ETF5.15430.204114406526840.0475
2024-10-31Vanguard Total Stock Mkt Idx Inv2.75390.0045769723-4351-0.5621
2024-11-27iShares Russell 2000 ETF2.24070.104626287-1302-0.2075
2024-10-31Vanguard Information Technology ETF1.98450.061155466824980.4524
2024-09-30Artisan International Small-Mid Investor1.87671.2089524560-150458-22.2895
2024-09-30Artisan Non-U.S. Small-Mid Growth Comp1.87671.2037524560-150458-22.2895
2024-09-30Wasatch Small Cap Growth Investor1.7672.4949493875-103444-17.318
2024-09-30Lord Abbett Developing Growth A1.50881.83942171300
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr1.17420.0303328182-1221-0.3707
2024-08-31Alger Small Cap Focus I1.10472.741330875900
2024-08-31Alger Small Cap Focus Composite1.10472.741330875900
2024-06-30Brown Capital Mgmt Small Co Inv1.09641.866306447272885813.0773
2024-09-30T. Rowe Price Integrated US SmCapGrEq1.06490.3727297640-3660-1.2147
2024-09-30T. Rowe Price Integrated US Sm Gr Eq1.06490.3727297640-7634-2.5007
2024-09-30Lord Abbett Growth Leaders I1.06130.516429662500
2024-09-30Lord Abbett & Co. Growth Equity- SA1.06130.51322966252966250
2024-09-30Loomis Sayles Small Cap Growth Instl1.04651.3489292505-3361-1.136
2024-09-30American Century U.S. Small Cap Growth0.99510.7278278143176370173.2974
2024-09-30American Century Small Cap Growth Inv0.99510.7299278143176370173.2974
2024-10-31Nationwide Geneva Small Cap Gr Instl Svc0.81651.4577228229-1811-0.7873
Total 31.748220.53848873735+497732+5.6%

5.3. Insider Transactions

Insiders are holding 4.756% of the shares of Agilysys Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-12-02Chris J RobertsonSELL729134.01
2024-12-02William David Wood IiiSELL1870134.01
2024-11-25John MutchSELL500137.86
2024-11-11Melvin L KeatingSELL3280122.84
2024-11-07Melvin L KeatingSELL1920117.55
2024-11-05John MutchSELL500104.24
2024-11-01Chris J RobertsonSELL264100.86
2024-11-01Kyle C BadgerSELL471100.86
2024-11-01William David Wood IiiSELL588100.86
2024-09-09Ramesh SrinivasanSELL10000102.03
2024-09-05Ramesh SrinivasanSELL10000106.78
2024-09-03Ramesh SrinivasanSELL10000109.77
2024-08-29John MutchSELL1000113.69
2024-08-28Chris J RobertsonSELL4000108.83
2024-07-01Chris J RobertsonSELL131102.03
2024-07-01William David Wood IiiSELL163102.03
2024-07-01Kyle C BadgerSELL249102.03
2024-06-24Mak Capital One LlcSELL4500098.48
2024-06-21Mak Capital One LlcSELL6103596.43
2024-06-14Mak Capital One LlcSELL3853990.85
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
Net Debt  -78,579-13,474-92,053-28,946-120,999783-120,216139,46319,247



5.2. Latest Balance Sheet

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

Summary
Total Assets442,010
Total Liabilities181,748
Total Stockholder Equity260,262
 As reported
Total Liabilities 181,748
Total Stockholder Equity+ 260,262
Total Assets = 442,010

Assets

Total Assets442,010
Total Current Assets108,701
Long-term Assets333,309
Total Current Assets
Cash And Cash Equivalents 54,888
Net Receivables 36,151
Inventory 6,446
Other Current Assets 11,216
Total Current Assets  (as reported)108,701
Total Current Assets  (calculated)108,701
+/-0
Long-term Assets
Property Plant Equipment 35,658
Goodwill 135,426
Intangible Assets 79,018
Long-term Assets Other 8,309
Long-term Assets  (as reported)333,309
Long-term Assets  (calculated)258,411
+/- 74,898

Liabilities & Shareholders' Equity

Total Current Liabilities95,889
Long-term Liabilities85,859
Total Stockholder Equity260,262
Total Current Liabilities
Short-term Debt 10,946
Accounts payable 12,746
Other Current Liabilities 8,257
Total Current Liabilities  (as reported)95,889
Total Current Liabilities  (calculated)31,949
+/- 63,940
Long-term Liabilities
Long term Debt 50,000
Capital Lease Obligations 24,135
Long-term Liabilities Other 4,928
Long-term Liabilities  (as reported)85,859
Long-term Liabilities  (calculated)79,063
+/- 6,796
Total Stockholder Equity
Common Stock10,003
Retained Earnings 153,225
Accumulated Other Comprehensive Income -3,619
Other Stockholders Equity 100,653
Total Stockholder Equity (as reported)260,262
Total Stockholder Equity (calculated)260,262
+/-0
Other
Capital Stock10,003
Cash and Short Term Investments 54,888
Common Stock Shares Outstanding 28,257
Current Deferred Revenue55,355
Liabilities and Stockholders Equity 442,010
Net Debt 19,247
Net Invested Capital 310,262
Net Working Capital 12,812
Property Plant and Equipment Gross 35,658
Short Long Term Debt Total 74,135



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-311993-12-311993-09-301993-06-301993-03-311992-12-311992-09-301992-06-301992-03-311991-12-311991-09-301991-06-301991-03-311990-12-311990-09-301990-06-301990-03-311989-12-311989-09-301989-06-301989-03-311988-12-311988-09-301988-06-301988-03-311987-12-311987-09-301987-06-301987-03-311986-12-311986-09-301986-06-301986-03-311985-12-311985-09-30
> Total Assets 
0
0
109,100
0
0
0
115,600
0
0
0
126,900
0
0
0
133,200
130,600
131,000
0
145,000
139,200
139,100
0
146,300
145,600
146,800
150,500
150,900
157,100
154,700
165,400
171,900
191,000
198,900
207,100
220,000
272,764
278,014
316,319
327,415
359,018
353,946
500,747
559,110
605,453
568,303
584,578
592,513
618,732
690,012
749,632
957,503
994,686
958,910
961,488
944,469
989,566
1,055,608
1,101,334
1,112,216
1,190,637
1,259,603
1,319,103
1,183,610
1,103,234
1,056,577
1,015,547
916,937
936,215
867,485
914,614
773,883
756,663
756,800
826,132
759,662
788,521
785,134
907,856
815,158
760,294
757,098
870,924
761,840
743,699
709,214
907,710
899,240
773,309
734,785
781,949
695,871
592,843
695,871
490,929
374,436
321,675
340,629
379,878
330,371
338,769
359,720
418,354
312,398
301,103
215,122
198,773
204,139
185,308
177,696
203,771
196,964
181,542
184,479
187,759
188,801
178,690
176,596
174,617
181,525
170,640
169,235
183,877
185,157
175,126
171,365
171,705
167,305
164,245
155,697
155,918
157,207
162,228
153,626
167,433
163,591
167,448
163,795
171,828
154,562
176,103
173,714
189,201
189,873
189,485
188,100
202,338
214,162
208,759
220,766
246,161
243,036
251,347
255,214
346,658
350,430
355,698
442,010
442,010355,698350,430346,658255,214251,347243,036246,161220,766208,759214,162202,338188,100189,485189,873189,201173,714176,103154,562171,828163,795167,448163,591167,433153,626162,228157,207155,918155,697164,245167,305171,705171,365175,126185,157183,877169,235170,640181,525174,617176,596178,690188,801187,759184,479181,542196,964203,771177,696185,308204,139198,773215,122301,103312,398418,354359,720338,769330,371379,878340,629321,675374,436490,929695,871592,843695,871781,949734,785773,309899,240907,710709,214743,699761,840870,924757,098760,294815,158907,856785,134788,521759,662826,132756,800756,663773,883914,614867,485936,215916,9371,015,5471,056,5771,103,2341,183,6101,319,1031,259,6031,190,6371,112,2161,101,3341,055,608989,566944,469961,488958,910994,686957,503749,632690,012618,732592,513584,578568,303605,453559,110500,747353,946359,018327,415316,319278,014272,764220,000207,100198,900191,000171,900165,400154,700157,100150,900150,500146,800145,600146,3000139,100139,200145,0000131,000130,600133,200000126,900000115,600000109,10000
   > Total Current Assets 
0
0
88,100
0
0
0
94,700
0
0
0
105,700
0
0
0
110,800
107,600
104,800
0
114,100
107,400
107,700
0
114,400
114,100
114,300
117,200
116,400
122,500
119,500
130,100
135,600
154,100
160,700
167,800
178,200
226,110
230,159
267,050
273,924
301,130
292,699
408,367
466,482
513,856
475,707
491,515
498,057
525,382
587,629
630,561
700,610
725,984
691,030
695,745
677,245
704,370
767,692
802,671
801,731
865,753
921,232
995,282
865,838
803,265
773,522
720,808
624,267
649,927
629,001
676,857
587,884
566,194
542,395
614,554
514,351
540,644
532,736
659,023
565,243
488,779
488,517
601,732
483,072
467,081
434,902
634,223
738,116
496,584
365,926
419,739
278,772
229,268
278,772
253,227
231,750
191,964
211,740
251,239
200,374
212,093
233,374
292,610
229,792
228,409
153,052
139,161
154,295
135,622
127,994
154,354
145,761
123,150
124,991
127,976
129,334
114,856
104,970
99,086
105,017
89,468
84,060
95,477
95,501
83,834
79,077
78,698
73,520
69,293
61,001
61,341
63,924
67,841
63,330
80,756
79,008
73,449
72,393
84,313
93,408
116,942
115,544
131,952
133,250
134,827
134,223
149,614
136,173
132,140
136,427
159,083
154,658
149,438
153,411
183,694
188,937
186,765
108,701
108,701186,765188,937183,694153,411149,438154,658159,083136,427132,140136,173149,614134,223134,827133,250131,952115,544116,94293,40884,31372,39373,44979,00880,75663,33067,84163,92461,34161,00169,29373,52078,69879,07783,83495,50195,47784,06089,468105,01799,086104,970114,856129,334127,976124,991123,150145,761154,354127,994135,622154,295139,161153,052228,409229,792292,610233,374212,093200,374251,239211,740191,964231,750253,227278,772229,268278,772419,739365,926496,584738,116634,223434,902467,081483,072601,732488,517488,779565,243659,023532,736540,644514,351614,554542,395566,194587,884676,857629,001649,927624,267720,808773,522803,265865,838995,282921,232865,753801,731802,671767,692704,370677,245695,745691,030725,984700,610630,561587,629525,382498,057491,515475,707513,856466,482408,367292,699301,130273,924267,050230,159226,110178,200167,800160,700154,100135,600130,100119,500122,500116,400117,200114,300114,100114,4000107,700107,400114,1000104,800107,600110,800000105,70000094,70000088,10000
       Cash And Cash Equivalents 
0
0
400
0
0
0
1,900
0
0
0
3,400
0
0
0
3,200
400
1,600
0
3,500
0
400
0
2,500
100
700
300
1,900
600
200
100
1,900
900
600
1,900
6,000
10,413
7,797
14,581
9,598
16,454
18,845
17,546
24,440
31,713
21,446
35,042
28,116
16,813
29,467
27,290
31,999
32,486
30,778
18,967
28,898
20,408
39,105
30,090
34,253
28,505
40,081
54,257
41,812
35,710
45,742
16,469
23,452
53,093
69,157
70,274
318,543
254,845
216,123
150,679
149,903
205,936
209,363
212,049
241,880
139,262
138,004
131,984
147,850
122,683
95,730
101,010
604,667
365,923
167,816
138,404
70,596
29,509
70,596
49,852
36,244
51,015
48,197
24,435
65,535
49,967
39,073
45,263
74,354
51,675
93,662
44,061
97,587
80,336
77,327
79,838
82,931
70,611
100,432
96,357
99,566
77,862
67,168
69,109
75,067
66,034
62,101
65,652
60,608
55,312
51,629
52,713
49,255
43,408
38,532
37,615
39,943
35,076
32,904
36,995
40,771
37,233
38,915
41,905
46,653
74,604
85,706
92,608
99,180
103,911
106,389
115,122
96,971
94,897
96,196
105,818
112,842
107,093
107,413
116,200
144,891
144,111
54,888
54,888144,111144,891116,200107,413107,093112,842105,81896,19694,89796,971115,122106,389103,91199,18092,60885,70674,60446,65341,90538,91537,23340,77136,99532,90435,07639,94337,61538,53243,40849,25552,71351,62955,31260,60865,65262,10166,03475,06769,10967,16877,86299,56696,357100,43270,61182,93179,83877,32780,33697,58744,06193,66251,67574,35445,26339,07349,96765,53524,43548,19751,01536,24449,85270,59629,50970,596138,404167,816365,923604,667101,01095,730122,683147,850131,984138,004139,262241,880212,049209,363205,936149,903150,679216,123254,845318,54370,27469,15753,09323,45216,46945,74235,71041,81254,25740,08128,50534,25330,09039,10520,40828,89818,96730,77832,48631,99927,29029,46716,81328,11635,04221,44631,71324,44017,54618,84516,4549,59814,5817,79710,4136,0001,9006009001,9001002006001,9003007001002,500040003,50001,6004003,2000003,4000001,90000040000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7,657
7,657
-17
0
0
0
0
0
0
0
5,791
13,727
11,317
39,994
4,408
0
0
0
0
0
0
0
0
10,136
10,077
5,015
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000000000000000005,01510,07710,136000000004,40839,99411,31713,7275,7910000000-177,6577,65700000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
0
0
32,000
0
0
0
31,500
0
0
0
41,500
0
0
0
44,200
44,400
45,100
0
51,300
49,100
50,400
0
51,400
49,300
48,900
50,700
50,000
56,300
55,000
61,400
62,300
71,700
71,700
76,200
81,200
99,855
106,935
113,892
133,987
129,518
128,127
168,565
189,296
204,973
184,959
195,377
209,086
220,258
234,658
233,175
303,599
325,604
309,243
329,546
323,461
338,106
358,076
382,146
407,309
408,253
432,479
468,302
410,261
365,014
352,067
383,910
315,292
321,822
296,062
369,661
170,708
216,246
238,452
369,540
295,272
273,880
250,371
372,071
263,986
283,964
284,373
396,243
267,916
264,171
263,386
455,866
116,735
109,950
172,171
224,728
175,317
165,767
175,317
138,523
155,815
108,863
129,040
188,737
115,202
132,221
167,895
220,491
125,249
132,253
31,479
31,515
32,531
34,656
33,710
51,923
45,626
18,757
19,619
24,459
23,615
22,302
23,519
21,248
25,481
19,242
17,034
20,907
22,017
17,312
16,139
15,308
15,598
18,730
14,742
14,746
16,389
25,579
23,659
37,861
29,921
29,578
27,023
33,756
37,994
33,171
22,648
33,684
28,096
24,893
21,115
26,585
26,844
25,562
24,742
34,484
24,620
27,864
31,040
51,337
31,728
30,831
36,151
36,15130,83131,72851,33731,04027,86424,62034,48424,74225,56226,84426,58521,11524,89328,09633,68422,64833,17137,99433,75627,02329,57829,92137,86123,65925,57916,38914,74614,74218,73015,59815,30816,13917,31222,01720,90717,03419,24225,48121,24823,51922,30223,61524,45919,61918,75745,62651,92333,71034,65632,53131,51531,479132,253125,249220,491167,895132,221115,202188,737129,040108,863155,815138,523175,317165,767175,317224,728172,171109,950116,735455,866263,386264,171267,916396,243284,373283,964263,986372,071250,371273,880295,272369,540238,452216,246170,708369,661296,062321,822315,292383,910352,067365,014410,261468,302432,479408,253407,309382,146358,076338,106323,461329,546309,243325,604303,599233,175234,658220,258209,086195,377184,959204,973189,296168,565128,127129,518133,987113,892106,93599,85581,20076,20071,70071,70062,30061,40055,00056,30050,00050,70048,90049,30051,400050,40049,10051,300045,10044,40044,20000041,50000031,50000032,00000
       Other Current Assets 
0
0
1,900
0
0
0
2,200
0
0
0
2,400
0
0
0
2,300
2,800
2,300
0
2,500
2,700
2,700
0
3,500
3,800
3,400
3,600
3,500
3,300
3,100
3,300
4,300
4,300
4,600
5,300
5,200
5,703
6,010
7,172
7,331
7,986
8,375
10,834
14,376
13,256
12,979
13,691
16,915
18,698
20,269
18,171
15,912
13,583
10,762
9,603
10,524
11,378
12,299
13,883
12,049
11,285
11,823
11,182
10,438
11,548
18,149
14,253
18,363
19,348
22,531
16,690
43,367
28,818
24,415
22,781
5,451
1,611
1,078
1,122
702
648
686
625
437
463
445
431
206
7,338
174
8,454
7,213
9,841
7,213
5,744
12,475
433
285
282
5,191
4,048
3,851
4,328
6,494
14,476
11,333
8,524
5,492
1,790
1,856
4,401
4,965
3,648
3,274
4,752
5,672
717
585
3,071
3,828
8
3,706
6,587
10,184
8,930
8,992
8,593
6,456
5,240
5,428
6,849
5,593
5,421
5,089
4,334
6,272
5,155
5,501
6,796
4,874
6,407
5,016
4,338
4,797
4,837
4,838
4,651
5,418
4,435
5,830
8,432
7,422
6,029
7,473
9,385
7,731
6,523
11,216
11,2166,5237,7319,3857,4736,0297,4228,4325,8304,4355,4184,6514,8384,8374,7974,3385,0166,4074,8746,7965,5015,1556,2724,3345,0895,4215,5936,8495,4285,2406,4568,5938,9928,93010,1846,5873,70683,8283,0715857175,6724,7523,2743,6484,9654,4011,8561,7905,4928,52411,33314,4766,4944,3283,8514,0485,19128228543312,4755,7447,2139,8417,2138,4541747,3382064314454634376256866487021,1221,0781,6115,45122,78124,41528,81843,36716,69022,53119,34818,36314,25318,14911,54810,43811,18211,82311,28512,04913,88312,29911,37810,5249,60310,76213,58315,91218,17120,26918,69816,91513,69112,97913,25614,37610,8348,3757,9867,3317,1726,0105,7035,2005,3004,6004,3004,3003,3003,1003,3003,5003,6003,4003,8003,50002,7002,7002,50002,3002,8002,3000002,4000002,2000001,90000
   > Long-term Assets 
0
0
21,000
0
0
0
20,900
0
0
0
21,200
0
0
0
22,400
23,000
26,200
0
30,900
31,800
31,400
0
31,900
31,500
32,500
33,300
34,500
34,600
35,200
35,300
36,300
36,900
38,200
39,300
41,800
46,654
47,855
49,269
53,491
57,888
61,247
92,380
92,628
91,597
92,596
93,063
94,456
93,350
102,383
119,071
256,893
268,702
267,880
265,743
267,224
285,196
287,916
298,663
310,485
324,884
338,371
323,821
317,772
299,969
283,055
294,739
292,670
286,288
238,484
237,757
185,999
190,469
214,405
211,578
245,311
247,877
252,398
248,833
249,915
271,515
268,581
269,192
278,768
276,618
274,312
273,487
161,124
276,725
368,859
362,210
0
0
417,099
237,702
142,686
129,711
128,889
128,639
129,997
126,676
126,346
125,744
82,606
72,694
62,070
59,612
49,844
49,686
49,702
49,417
51,203
58,392
59,488
59,783
59,467
63,834
71,626
75,531
76,508
81,172
85,175
88,400
89,656
91,292
92,288
93,007
93,785
94,952
94,696
94,577
93,283
94,387
90,296
86,677
84,583
93,999
91,402
87,515
61,154
59,161
58,170
57,249
56,623
54,658
53,877
52,724
77,989
76,619
84,339
87,078
88,378
101,909
101,803
162,964
161,493
168,933
333,309
333,309168,933161,493162,964101,803101,90988,37887,07884,33976,61977,98952,72453,87754,65856,62357,24958,17059,16161,15487,51591,40293,99984,58386,67790,29694,38793,28394,57794,69694,95293,78593,00792,28891,29289,65688,40085,17581,17276,50875,53171,62663,83459,46759,78359,48858,39251,20349,41749,70249,68649,84459,61262,07072,69482,606125,744126,346126,676129,997128,639128,889129,711142,686237,702417,09900362,210368,859276,725161,124273,487274,312276,618278,768269,192268,581271,515249,915248,833252,398247,877245,311211,578214,405190,469185,999237,757238,484286,288292,670294,739283,055299,969317,772323,821338,371324,884310,485298,663287,916285,196267,224265,743267,880268,702256,893119,071102,38393,35094,45693,06392,59691,59792,62892,38061,24757,88853,49149,26947,85546,65441,80039,30038,20036,90036,30035,30035,20034,60034,50033,30032,50031,50031,900031,40031,80030,900026,20023,00022,40000021,20000020,90000021,00000
       Property Plant Equipment 
0
0
12,900
0
0
0
12,500
0
0
0
12,300
0
0
0
13,300
13,900
16,900
0
21,300
21,900
21,700
0
22,500
22,000
22,800
23,300
23,600
23,300
23,200
22,700
23,200
22,800
23,100
23,800
25,600
25,937
27,004
28,587
30,929
34,837
37,691
45,046
48,679
47,961
49,346
50,116
52,594
51,767
61,107
71,634
87,727
87,691
88,329
86,647
90,957
89,486
95,185
99,023
105,897
103,812
103,363
104,720
93,845
90,288
86,737
83,963
80,605
75,490
69,373
71,827
38,237
36,067
36,394
35,052
35,121
33,448
32,936
31,631
30,319
29,836
28,750
28,361
27,928
27,300
26,334
25,554
17,279
24,253
26,231
26,407
27,726
26,758
27,726
26,810
27,030
28,830
29,471
27,067
27,995
26,549
27,134
26,431
26,543
25,302
20,938
19,136
16,504
15,916
15,396
15,231
15,543
14,394
14,190
13,850
12,251
11,818
13,670
13,743
11,929
12,267
13,777
13,857
14,197
13,976
14,001
13,829
16,000
16,862
16,858
17,760
17,512
17,113
16,355
15,278
15,838
28,446
28,007
26,893
26,059
24,163
23,131
22,119
20,999
19,113
17,867
16,469
16,234
15,173
22,003
24,519
27,284
40,025
40,574
36,808
36,314
35,506
35,658
35,65835,50636,31436,80840,57440,02527,28424,51922,00315,17316,23416,46917,86719,11320,99922,11923,13124,16326,05926,89328,00728,44615,83815,27816,35517,11317,51217,76016,85816,86216,00013,82914,00113,97614,19713,85713,77712,26711,92913,74313,67011,81812,25113,85014,19014,39415,54315,23115,39615,91616,50419,13620,93825,30226,54326,43127,13426,54927,99527,06729,47128,83027,03026,81027,72626,75827,72626,40726,23124,25317,27925,55426,33427,30027,92828,36128,75029,83630,31931,63132,93633,44835,12135,05236,39436,06738,23771,82769,37375,49080,60583,96386,73790,28893,845104,720103,363103,812105,89799,02395,18589,48690,95786,64788,32987,69187,72771,63461,10751,76752,59450,11649,34647,96148,67945,04637,69134,83730,92928,58727,00425,93725,60023,80023,10022,80023,20022,70023,20023,30023,60023,30022,80022,00022,500021,70021,90021,300016,90013,90013,30000012,30000012,50000012,90000
       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
155,036
0
152,732
0
0
0
0
0
117,545
117,635
146,662
146,116
179,975
180,117
179,158
173,729
173,774
197,417
196,917
191,398
191,854
191,847
191,427
191,374
93,197
191,415
280,785
211,328
298,420
250,646
298,420
132,468
50,382
50,592
50,563
50,612
50,418
50,350
50,557
50,522
20,569
20,556
15,104
15,084
15,198
15,109
15,223
14,259
14,128
17,507
17,701
17,747
15,584
17,158
19,622
19,622
19,622
19,622
19,622
19,622
19,622
19,622
19,622
19,622
19,622
19,622
19,622
19,622
19,622
19,622
19,622
19,622
19,622
19,622
19,622
19,622
19,622
19,622
19,622
19,622
19,622
19,622
19,622
19,622
32,759
32,759
32,759
33,569
32,638
33,077
32,755
33,082
32,791
32,659
135,426
135,42632,65932,79133,08232,75533,07732,63833,56932,75932,75932,75919,62219,62219,62219,62219,62219,62219,62219,62219,62219,62219,62219,62219,62219,62219,62219,62219,62219,62219,62219,62219,62219,62219,62219,62219,62219,62219,62219,62219,62219,62217,15815,58417,74717,70117,50714,12814,25915,22315,10915,19815,08415,10420,55620,56950,52250,55750,35050,41850,61250,56350,59250,382132,468298,420250,646298,420211,328280,785191,41593,197191,374191,427191,847191,854191,398196,917197,417173,774173,729179,158180,117179,975146,116146,662117,635117,54500000152,7320155,03600000000000000000000000000000000000000000000000000000000000000
       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
45,970
42,446
42,148
41,865
41,562
39,260
39,011
38,753
38,383
154,908
158,517
157,477
157,198
154,405
153,472
152,478
151,521
150,503
150,402
157,471
156,326
155,036
153,989
152,732
158,186
155,564
156,019
119,084
165,930
117,545
117,635
146,662
146,116
179,975
180,117
180,464
180,114
179,570
202,656
201,598
204,196
11,854
11,020
10,218
9,447
8,716
26,261
29,122
92,294
55,625
46,697
55,625
47,590
35,699
31,210
29,877
32,717
32,510
32,259
30,789
30,435
22,535
22,117
21,962
21,611
14,135
14,622
14,951
15,922
17,288
20,118
22,679
24,560
27,847
31,093
34,483
38,210
40,824
45,102
47,394
50,251
52,791
54,818
56,022
57,079
55,529
55,961
55,692
54,582
53,665
52,979
49,620
46,262
43,005
39,819
36,679
33,539
8,400
8,400
8,400
8,400
8,400
8,400
8,400
8,400
20,178
19,831
19,492
19,165
18,140
17,888
17,505
17,223
16,952
16,706
79,018
79,01816,70616,95217,22317,50517,88818,14019,16519,49219,83120,1788,4008,4008,4008,4008,4008,4008,4008,40033,53936,67939,81943,00546,26249,62052,97953,66554,58255,69255,96155,52957,07956,02254,81852,79150,25147,39445,10240,82438,21034,48331,09327,84724,56022,67920,11817,28815,92214,95114,62214,13521,61121,96222,11722,53530,43530,78932,25932,51032,71729,87731,21035,69947,59055,62546,69755,62592,29429,12226,2618,7169,44710,21811,02011,854204,196201,598202,656179,570180,114180,464180,117179,975146,116146,662117,635117,545165,930119,084156,019155,564158,186152,732153,989155,036156,326157,471150,402150,503151,521152,478153,472154,405157,198157,477158,517154,90838,38338,75339,01139,26041,56241,86542,14842,44645,97000000000000000000000000000000000000000000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
204,588
221,072
235,008
219,101
223,927
209,681
196,318
210,776
212,065
210,798
169,111
165,930
147,762
154,402
178,011
176,526
210,190
214,429
219,462
217,202
219,596
241,679
239,831
240,831
250,840
249,318
247,978
247,933
143,845
252,472
342,628
335,803
389,373
336,817
210,892
208,936
115,656
100,881
99,418
101,572
102,002
100,127
99,212
99,313
56,063
47,392
41,132
40,476
33,340
33,770
34,306
34,186
35,660
43,998
45,298
45,933
48,790
52,016
57,956
61,788
64,579
68,905
71,398
74,543
75,459
77,316
78,287
79,178
77,785
78,090
77,838
76,817
2,484
4,673
4,699
5,515
6,118
6,112
7,094
7,461
7,073
6,976
7,017
19,708
7,602
7,523
7,988
8,233
8,818
8,856
10,085
9,825
0
10,919
0
0
0
0
0
0000010,91909,82510,0858,8568,8188,2337,9887,5237,60219,7087,0176,9767,0737,4617,0946,1126,1185,5154,6994,6732,48476,81777,83878,09077,78579,17878,28777,31675,45974,54371,39868,90564,57961,78857,95652,01648,79045,93345,29843,99835,66034,18634,30633,77033,34040,47641,13247,39256,06399,31399,212100,127102,002101,57299,418100,881115,656208,936210,892336,817389,373335,803342,628252,472143,845247,933247,978249,318250,840240,831239,831241,679219,596217,202219,462214,429210,190176,526178,011154,402147,762165,930169,111210,798212,065210,776196,318209,681223,927219,101235,008221,072204,5880000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
678
753
764
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000007647536780000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
0
0
79,700
0
0
0
86,400
0
0
0
93,100
0
0
0
93,400
89,700
89,500
0
100,200
92,100
90,600
0
93,400
91,200
91,500
94,200
93,400
96,800
77,400
84,800
87,800
102,700
106,100
109,600
117,300
164,092
163,833
196,854
201,000
225,663
213,796
357,431
408,417
448,985
407,913
419,405
378,534
397,817
458,972
511,639
710,775
745,711
705,086
698,983
671,859
706,292
765,002
793,843
788,151
851,033
907,793
966,048
685,603
757,074
721,727
670,247
432,565
594,376
564,493
611,942
475,333
454,779
461,022
521,352
450,672
474,207
466,071
573,941
482,707
405,333
394,054
492,140
376,664
352,671
312,171
489,808
272,396
144,041
187,740
266,875
216,406
172,251
216,406
174,071
181,719
140,730
156,529
180,101
131,447
149,753
171,599
227,207
164,294
156,024
69,878
66,929
89,701
72,210
64,593
90,550
83,108
66,483
48,541
53,668
58,022
47,701
45,939
45,908
57,337
46,247
44,247
59,653
61,684
53,657
51,858
53,999
53,636
52,330
46,269
47,704
48,776
52,479
46,652
63,328
62,969
67,525
65,430
74,892
82,805
69,554
60,331
72,422
74,538
69,998
64,923
74,925
81,359
72,483
78,713
99,249
98,267
104,661
103,137
116,385
113,953
101,527
181,748
181,748101,527113,953116,385103,137104,66198,26799,24978,71372,48381,35974,92564,92369,99874,53872,42260,33169,55482,80574,89265,43067,52562,96963,32846,65252,47948,77647,70446,26952,33053,63653,99951,85853,65761,68459,65344,24746,24757,33745,90845,93947,70158,02253,66848,54166,48383,10890,55064,59372,21089,70166,92969,878156,024164,294227,207171,599149,753131,447180,101156,529140,730181,719174,071216,406172,251216,406266,875187,740144,041272,396489,808312,171352,671376,664492,140394,054405,333482,707573,941466,071474,207450,672521,352461,022454,779475,333611,942564,493594,376432,565670,247721,727757,074685,603966,048907,793851,033788,151793,843765,002706,292671,859698,983705,086745,711710,775511,639458,972397,817378,534419,405407,913448,985408,417357,431213,796225,663201,000196,854163,833164,092117,300109,600106,100102,70087,80084,80077,40096,80093,40094,20091,50091,20093,400090,60092,100100,200089,50089,70093,40000093,10000086,40000079,70000
   > Total Current Liabilities 
0
0
25,100
0
0
0
33,200
0
0
0
36,000
0
0
0
37,900
38,700
38,500
0
49,700
41,700
45,100
0
47,800
43,700
45,100
46,100
47,100
52,600
49,800
62,000
64,800
79,700
79,000
76,500
93,000
123,844
114,610
138,510
142,486
146,115
131,200
173,302
241,642
234,176
193,111
203,490
199,522
188,452
199,714
230,440
239,161
249,410
244,110
291,002
200,898
227,160
267,526
273,744
300,198
300,861
312,291
367,751
269,425
262,068
266,663
310,371
230,473
278,392
248,649
302,978
184,213
179,832
209,568
282,101
251,168
275,358
257,923
364,898
394,037
315,243
362,477
457,309
339,853
314,893
274,100
451,587
251,360
116,235
159,571
238,238
188,912
148,045
188,912
144,844
160,131
119,589
134,702
160,413
111,997
126,928
148,493
205,856
146,787
144,153
58,713
56,254
78,009
60,560
53,120
79,785
73,640
56,268
37,976
43,522
48,143
38,999
37,135
37,389
50,610
39,538
36,797
52,016
54,100
46,094
44,327
46,607
46,337
45,031
38,918
41,564
44,581
48,451
42,701
59,286
58,301
53,756
52,585
62,569
69,423
56,054
45,777
58,425
61,001
57,019
52,199
64,151
71,466
62,777
62,054
81,132
78,515
73,893
72,707
91,207
89,371
77,404
95,889
95,88977,40489,37191,20772,70773,89378,51581,13262,05462,77771,46664,15152,19957,01961,00158,42545,77756,05469,42362,56952,58553,75658,30159,28642,70148,45144,58141,56438,91845,03146,33746,60744,32746,09454,10052,01636,79739,53850,61037,38937,13538,99948,14343,52237,97656,26873,64079,78553,12060,56078,00956,25458,713144,153146,787205,856148,493126,928111,997160,413134,702119,589160,131144,844188,912148,045188,912238,238159,571116,235251,360451,587274,100314,893339,853457,309362,477315,243394,037364,898257,923275,358251,168282,101209,568179,832184,213302,978248,649278,392230,473310,371266,663262,068269,425367,751312,291300,861300,198273,744267,526227,160200,898291,002244,110249,410239,161230,440199,714188,452199,522203,490193,111234,176241,642173,302131,200146,115142,486138,510114,610123,84493,00076,50079,00079,70064,80062,00049,80052,60047,10046,10045,10043,70047,800045,10041,70049,700038,50038,70037,90000036,00000033,20000025,10000
       Short-term Debt 
0
0
3,300
0
0
0
1,200
0
0
0
300
0
0
0
2,300
1,000
4,000
0
4,500
2,500
6,900
0
600
5,000
7,100
4,600
5,100
4,600
600
3,300
2,800
12,700
2,500
5,200
5,100
12,018
11,513
7,470
9,956
5,894
19,873
2,873
23,871
32,388
10,889
2,878
23,378
20,380
13,380
5,380
3,101
3,106
3,141
3,111
3,104
3,070
3,071
3,052
29,138
21,117
19,842
356
326
182
171
123
59
65
36
18
0
0
0
0
0
0
0
0
0
0
59,388
0
59,587
59,586
179
157
116
67
0
0
14,860
0
14,860
23,852
74,397
330
770
768
311
403
492
581
1,267
1,289
970
819
647
470
429
342
306
73
52
43
43
141
141
141
142
141
139
136
118
122
120
119
121
116
116
113
120
96
72
48
22
4,224
4,224
4,259
4,743
4,665
4,661
4,777
5,028
4,720
4,335
4,538
5,053
4,733
4,107
3,737
3,265
4,801
5,540
7,894
8,558
9,984
10,946
10,9469,9848,5587,8945,5404,8013,2653,7374,1074,7335,0534,5384,3354,7205,0284,7774,6614,6654,7434,2594,2244,22422487296120113116116121119120122118136139141142141141141434352733063424294706478199701,2891,26758149240331176877033074,39723,85214,860014,860006711615717959,58659,587059,38800000000001836655912317118232635619,84221,11729,1383,0523,0713,0703,1043,1113,1413,1063,1015,38013,38020,38023,3782,87810,88932,38823,8712,87319,8735,8949,9567,47011,51312,0185,1005,2002,50012,7002,8003,3006004,6005,1004,6007,1005,00060006,9002,5004,50004,0001,0002,3000003000001,2000003,30000
       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
335
0
0
0
189
0
0
0
333
122
120
119
237
206
193
163
177
147
0
0
0
4,202
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000004,202000147177163193206237119120122333000189000335000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
29,500
26,400
0
0
28,500
29,300
0
36,100
28,800
29,500
32,600
33,100
37,500
39,000
47,100
46,000
51,700
61,400
54,600
68,600
87,715
83,173
110,088
106,905
113,450
89,082
137,001
184,946
163,576
151,446
158,143
144,277
128,639
156,816
188,510
197,167
212,464
211,713
241,912
161,379
185,694
229,985
233,304
240,229
247,209
260,019
322,500
236,090
230,407
242,695
278,652
201,116
247,903
225,599
270,988
139,185
149,042
175,115
246,464
208,115
237,696
214,550
310,508
228,775
273,442
263,564
347,140
238,493
220,856
242,180
402,083
84,286
77,778
119,771
185,824
98,928
67,000
98,928
20,524
22,367
76,293
92,832
121,346
70,171
87,790
103,725
149,124
93,486
94,550
15,910
20,603
24,938
23,815
21,048
42,298
30,177
9,804
9,389
11,341
11,073
9,636
10,144
10,333
16,586
9,053
8,514
11,402
7,761
7,501
9,250
8,623
8,702
8,993
8,860
8,175
8,400
9,033
7,381
6,431
4,718
4,469
8,836
10,454
13,403
4,439
3,176
5,435
6,346
7,388
9,009
8,035
9,766
8,185
10,428
9,752
9,418
10,544
10,069
9,012
9,422
10,085
12,746
12,74610,0859,4229,01210,06910,5449,4189,75210,4288,1859,7668,0359,0097,3886,3465,4353,1764,43913,40310,4548,8364,4694,7186,4317,3819,0338,4008,1758,8608,9938,7028,6239,2507,5017,76111,4028,5149,05316,58610,33310,1449,63611,07311,3419,3899,80430,17742,29821,04823,81524,93820,60315,91094,55093,486149,124103,72587,79070,171121,34692,83276,29322,36720,52498,92867,00098,928185,824119,77177,77884,286402,083242,180220,856238,493347,140263,564273,442228,775310,508214,550237,696208,115246,464175,115149,042139,185270,988225,599247,903201,116278,652242,695230,407236,090322,500260,019247,209240,229233,304229,985185,694161,379241,912211,713212,464197,167188,510156,816128,639144,277158,143151,446163,576184,946137,00189,082113,450106,905110,08883,17387,71568,60054,60061,40051,70046,00047,10039,00037,50033,10032,60029,50028,80036,100029,30028,5000026,40029,500000000000000000
       Other Current Liabilities 
0
0
21,800
0
0
0
32,000
0
0
0
35,700
0
0
0
35,600
8,200
8,100
0
45,200
10,700
8,900
0
11,100
9,900
8,500
8,900
8,900
10,500
10,200
11,600
16,000
15,300
15,100
16,700
19,300
24,111
19,924
20,952
25,625
26,771
-15
33,428
32,825
38,212
30,776
42,469
31,867
39,433
29,518
36,550
38,893
33,840
29,256
45,979
36,415
38,396
34,470
37,388
30,831
32,535
32,430
44,895
33,009
10,930
12,222
31,596
12,805
30,424
23,014
31,972
45,028
30,790
34,453
35,637
43,053
37,662
43,373
54,390
165,262
41,801
1,177
110,169
872
817
740
672
134,769
5,305
39,800
52,414
75,124
39,292
58,892
90,889
44,658
20,483
20,665
23,902
17,705
15,201
18,369
25,323
24,120
27,567
27,229
21,514
23,983
10,733
11,515
13,428
17,481
27,072
12,469
12,180
14,232
7,227
9,555
8,689
10,001
7,843
10,035
11,107
12,980
9,690
9,545
10,622
8,331
8,978
7,770
9,843
9,241
8,541
9,459
12,872
14,892
9,474
9,984
12,482
9,033
8,801
7,185
8,853
11,233
10,148
8,215
8,385
10,552
7,870
9,959
11,728
13,708
11,257
13,764
8,154
12,538
4,262
8,257
8,2574,26212,5388,15413,76411,25713,70811,7289,9597,87010,5528,3858,21510,14811,2338,8537,1858,8019,03312,4829,9849,47414,89212,8729,4598,5419,2419,8437,7708,9788,33110,6229,5459,69012,98011,10710,0357,84310,0018,6899,5557,22714,23212,18012,46927,07217,48113,42811,51510,73323,98321,51427,22927,56724,12025,32318,36915,20117,70523,90220,66520,48344,65890,88958,89239,29275,12452,41439,8005,305134,769672740817872110,1691,17741,801165,26254,39043,37337,66243,05335,63734,45330,79045,02831,97223,01430,42412,80531,59612,22210,93033,00944,89532,43032,53530,83137,38834,47038,39636,41545,97929,25633,84038,89336,55029,51839,43331,86742,46930,77638,21232,82533,428-1526,77125,62520,95219,92424,11119,30016,70015,10015,30016,00011,60010,20010,5008,9008,9008,5009,90011,10008,90010,70045,20008,1008,20035,60000035,70000032,00000021,80000
   > Long-term Liabilities 
0
0
54,600
0
0
0
53,200
0
0
0
57,100
0
0
0
55,500
51,000
51,000
0
50,500
50,400
45,500
0
45,600
47,500
46,400
48,100
46,300
44,200
27,600
22,800
23,000
23,000
27,100
33,100
24,300
40,248
49,223
58,344
58,514
79,548
82,596
184,129
166,775
214,809
214,802
215,915
179,012
209,365
259,258
281,199
471,614
496,301
460,976
407,981
470,961
479,132
497,476
520,099
487,953
550,172
595,502
598,297
416,178
495,006
455,064
359,876
202,092
315,984
315,844
308,964
291,120
274,947
251,454
239,251
199,504
198,849
208,148
209,043
88,670
90,090
31,577
34,831
36,811
37,778
38,071
38,221
21,036
27,806
28,169
28,637
0
0
27,494
29,227
21,588
21,141
21,827
19,688
19,450
22,825
23,106
21,351
17,507
11,871
11,165
10,675
11,692
11,650
11,473
10,765
9,468
10,215
10,565
10,146
9,879
8,702
8,804
8,519
6,727
6,709
7,450
7,637
7,584
7,563
7,531
7,392
7,299
7,299
7,351
6,140
4,195
4,028
3,951
4,042
4,668
13,769
12,845
12,323
13,382
13,500
14,554
13,997
13,537
12,979
12,724
10,774
9,893
9,706
16,659
18,117
19,752
30,768
30,430
25,178
24,582
24,123
85,859
85,85924,12324,58225,17830,43030,76819,75218,11716,6599,7069,89310,77412,72412,97913,53713,99714,55413,50013,38212,32312,84513,7694,6684,0423,9514,0284,1956,1407,3517,2997,2997,3927,5317,5637,5847,6377,4506,7096,7278,5198,8048,7029,87910,14610,56510,2159,46810,76511,47311,65011,69210,67511,16511,87117,50721,35123,10622,82519,45019,68821,82721,14121,58829,22727,4940028,63728,16927,80621,03638,22138,07137,77836,81134,83131,57790,09088,670209,043208,148198,849199,504239,251251,454274,947291,120308,964315,844315,984202,092359,876455,064495,006416,178598,297595,502550,172487,953520,099497,476479,132470,961407,981460,976496,301471,614281,199259,258209,365179,012215,915214,802214,809166,775184,12982,59679,54858,51458,34449,22340,24824,30033,10027,10023,00023,00022,80027,60044,20046,30048,10046,40047,50045,600045,50050,40050,500051,00051,00055,50000057,10000053,20000054,60000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,265
619
499
347
288
501
428
381
15
45
38
292
180
170
161
47
39
31
25
215
194
165
136
116
90
77
50
57
51
45
40
35
33
28
31
25
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000253128333540455157507790116136165194215253139471611701802923845153814285012883474996191,2650000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
678
753
764
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000007647536780000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
23,998
28,250
31,622
25,459
2,690
21,303
22,694
22,283
5,280
5,423
5,000
4,151
9,450
9,708
10,156
9,943
10,150
10,455
10,236
10,867
17,389
18,614
19,792
20,094
20,653
21,768
21,903
22,457
20,971
27,806
28,169
28,637
27,070
24,206
29,227
30,628
21,431
20,908
21,602
19,202
18,654
18,437
19,071
16,890
12,152
6,698
6,453
6,133
6,210
5,883
5,802
5,151
5,085
6,300
6,613
6,204
6,165
5,116
5,190
5,052
3,627
3,577
4,290
4,563
4,294
4,230
4,182
4,076
4,002
3,922
3,925
3,985
4,138
3,977
3,906
4,002
4,633
2,197
2,208
2,492
2,740
3,670
4,617
4,634
4,934
5,106
5,389
4,584
4,242
4,735
4,777
5,608
0
6,629
0
0
0
0
0
000006,62905,6084,7774,7354,2424,5845,3895,1064,9344,6344,6173,6702,7402,4922,2082,1974,6334,0023,9063,9774,1383,9853,9253,9224,0024,0764,1824,2304,2944,5634,2903,5773,6275,0525,1905,1166,1656,2046,6136,3005,0855,1515,8025,8836,2106,1336,4536,69812,15216,89019,07118,43718,65419,20221,60220,90821,43130,62829,22724,20627,07028,63728,16927,80620,97122,45721,90321,76820,65320,09419,79218,61417,38910,86710,23610,45510,1509,94310,1569,7089,4504,1515,0005,4235,28022,28322,69421,3032,69025,45931,62228,25023,9980000000000000000000000000000000000000000000000000000000000
       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