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

AAR Corp
Buy, Hold or Sell?

Let's analyze AAR Corp together

I guess you are interested in AAR Corp. 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 AAR Corp. 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 AAR Corp

I send you an email if I find something interesting about AAR Corp.

1. Quick Overview

1.1. Quick analysis of AAR Corp (30 sec.)










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

How much money do you get?

How much money do you get?
$0.00
When do you have the money?
1 year
How often do you get paid?
70.0%

What is your share worth?

Current worth
$33.70
Expected worth in 1 year
$36.16
How sure are you?
75.0%

+ What do you gain per year?

Total Gains per Share
$2.46
Return On Investment
3.5%

For what price can you sell your share?

Current Price per Share
$69.57
Expected price per share
$58.21 - $76.34
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of AAR Corp (5 min.)




Live pricePrice per Share (EOD)
$69.57
Intrinsic Value Per Share
$-35.06 - $-11.93
Total Value Per Share
$-1.36 - $21.78

2.2. Growth of AAR Corp (5 min.)




Is AAR Corp growing?

Current yearPrevious yearGrowGrow %
How rich?$1.2b$1b$99.8m8.5%

How much money is AAR Corp making?

Current yearPrevious yearGrowGrow %
Making money$16.2m$16.7m-$500k-3.1%
Net Profit Margin2.7%3.3%--

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

2.3. Financial Health of AAR Corp (5 min.)




2.4. Comparing to competitors in the Aerospace & Defense industry (5 min.)




  Industry Rankings (Aerospace & Defense)  


Richest
#52 / 190

Most Revenue
#63 / 190

Most Profit
#63 / 190

Most Efficient
#102 / 190
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of AAR Corp is $69.57. 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 AAR Corp.
  • 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 AAR Corp, 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 $33.70. 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 $0.59 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is $0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of AAR Corp.

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 Eps0.500.7%0.450.6%0.470.7%0.370.5%0.280.4%
Usd Book Value Change Per Share0.570.8%0.610.9%0.590.9%0.420.6%0.200.3%
Usd Dividend Per Share0.000.0%0.000.0%0.120.2%0.040.1%0.050.1%
Usd Total Gains Per Share0.570.8%0.610.9%0.721.0%0.450.7%0.260.4%
Usd Price Per Share65.78-68.21-53.17-45.88-39.81-
Price to Earnings Ratio32.81-43.03--215.32--19.23-1.86-
Price-to-Total Gains Ratio115.78-124.65--299.82-39.60-28.78-
Price to Book Ratio1.95-2.08-1.76-1.57-1.46-
Price-to-Total Gains Ratio115.78-124.65--299.82-39.60-28.78-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share69.57
Number of shares14
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.04
Usd Book Value Change Per Share0.610.42
Usd Total Gains Per Share0.610.45
Gains per Quarter (14 shares)8.616.37
Gains per Year (14 shares)34.4325.47
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10342422315
20695844740
301039267065
4013812689490
5017216010117115
6020719412141140
7024122814164165
8027526216188190
9031029618211215
10034433020234240

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%11.01.00.091.7%17.03.00.085.0%34.06.00.085.0%125.014.00.089.9%
Book Value Change Per Share4.00.00.0100.0%11.01.00.091.7%17.03.00.085.0%30.010.00.075.0%108.031.00.077.7%
Dividend per Share0.00.04.00.0%1.00.011.08.3%8.00.012.040.0%28.00.012.070.0%96.00.043.069.1%
Total Gains per Share4.00.00.0100.0%11.01.00.091.7%17.03.00.085.0%30.010.00.075.0%111.028.00.079.9%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of AAR Corp 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--0.5680.615-8%0.595-4%0.419+36%0.202+181%
Book Value Per Share--33.70332.886+2%30.105+12%28.661+18%26.719+26%
Current Ratio--3.0563.018+1%3.172-4%2.938+4%2.928+4%
Debt To Asset Ratio--0.5650.494+14%0.390+45%0.427+32%0.428+32%
Debt To Equity Ratio--1.3001.025+27%0.642+102%0.781+66%0.772+68%
Dividend Per Share----0%0.123-100%0.036-100%0.055-100%
Eps--0.5010.450+11%0.466+8%0.373+34%0.276+82%
Free Cash Flow Per Share---0.7380.106-797%-0.237-68%0.153-581%0.007-10469%
Free Cash Flow To Equity Per Share---0.9914.850-120%1.036-196%1.156-186%0.058-1805%
Gross Profit Margin--1.0003.313-70%1.0000%1.463-32%1.231-19%
Intrinsic Value_10Y_max---11.926--------
Intrinsic Value_10Y_min---35.063--------
Intrinsic Value_1Y_max--0.132--------
Intrinsic Value_1Y_min---0.577--------
Intrinsic Value_3Y_max---0.615--------
Intrinsic Value_3Y_min---4.287--------
Intrinsic Value_5Y_max---2.581--------
Intrinsic Value_5Y_min---10.768--------
Market Cap2498098689.000+5%2362008506.0002449353986.250-4%1909032870.500+24%1647355506.750+43%1436400161.125+64%
Net Profit Margin--0.0270.027-1%0.033-17%0.027+1%0.020+33%
Operating Margin--0.0620.064-3%0.049+25%0.050+23%0.022+177%
Operating Ratio--0.9340.931+0%0.949-2%0.949-1%0.961-3%
Pb Ratio2.064+5%1.9522.075-6%1.763+11%1.569+24%1.463+33%
Pe Ratio34.696+5%32.80643.032-24%-215.317+756%-19.231+159%1.855+1668%
Price Per Share69.570+5%65.78068.213-4%53.165+24%45.878+43%39.811+65%
Price To Free Cash Flow Ratio-23.567-6%-22.28329.638-175%11.822-288%248.207-109%131.769-117%
Price To Total Gains Ratio122.456+5%115.785124.652-7%-299.820+359%39.599+192%28.775+302%
Quick Ratio--1.0880.997+9%1.132-4%0.987+10%0.956+14%
Return On Assets--0.0060.007-10%0.010-34%0.008-18%0.006+6%
Return On Equity--0.0150.014+8%0.016-5%0.013+17%0.010+49%
Total Gains Per Share--0.5680.615-8%0.718-21%0.455+25%0.257+121%
Usd Book Value--1210200000.0001180875000.000+2%1081000000.000+12%1029160000.000+18%965220000.000+25%
Usd Book Value Change Per Share--0.5680.615-8%0.595-4%0.419+36%0.202+181%
Usd Book Value Per Share--33.70332.886+2%30.105+12%28.661+18%26.719+26%
Usd Dividend Per Share----0%0.123-100%0.036-100%0.055-100%
Usd Eps--0.5010.450+11%0.466+8%0.373+34%0.276+82%
Usd Free Cash Flow---26500000.0003800000.000-797%-8525000.000-68%5510000.000-581%55000.000-48282%
Usd Free Cash Flow Per Share---0.7380.106-797%-0.237-68%0.153-581%0.007-10469%
Usd Free Cash Flow To Equity Per Share---0.9914.850-120%1.036-196%1.156-186%0.058-1805%
Usd Market Cap2498098689.000+5%2362008506.0002449353986.250-4%1909032870.500+24%1647355506.750+43%1436400161.125+64%
Usd Price Per Share69.570+5%65.78068.213-4%53.165+24%45.878+43%39.811+65%
Usd Profit--18000000.00016225000.000+11%16725000.000+8%13450000.000+34%9910000.000+82%
Usd Revenue--661700000.000607725000.000+9%523475000.000+26%498695000.000+33%477550000.000+39%
Usd Total Gains Per Share--0.5680.615-8%0.718-21%0.455+25%0.257+121%
 EOD+5 -3MRQTTM+14 -20YOY+14 -215Y+22 -1410Y+23 -13

3.3 Fundamental Score

Let's check the fundamental score of AAR Corp based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1534.696
Price to Book Ratio (EOD)Between0-12.064
Net Profit Margin (MRQ)Greater than00.027
Operating Margin (MRQ)Greater than00.062
Quick Ratio (MRQ)Greater than11.088
Current Ratio (MRQ)Greater than13.056
Debt to Asset Ratio (MRQ)Less than10.565
Debt to Equity Ratio (MRQ)Less than11.300
Return on Equity (MRQ)Greater than0.150.015
Return on Assets (MRQ)Greater than0.050.006
Total5/10 (50.0%)

3.4 Technical Score

Let's check the technical score of AAR Corp based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5061.072
Ma 20Greater thanMa 5066.796
Ma 50Greater thanMa 10064.350
Ma 100Greater thanMa 20064.829
OpenGreater thanClose69.960
Total3/5 (60.0%)

4. In-depth Analysis

4.1 About AAR Corp

AAR Corp. provides products and services to commercial aviation, government, and defense markets worldwide. The Parts Supply segment leases and sells aircraft components and replacement parts. The Repair & Engineering segment provides airframe maintenance services, such as airframe inspection, painting, line maintenance, airframe modification, structural repair, avionics service and installation, exterior and interior refurbishment, and engineering and support services; component repair services comprising maintenance, repair, and overhaul (MRO) services, engine and airframe accessories, and interior refurbishment; and landing gear overhaul services, including repair services on wheels and brakes. This segment also develops specific aircraft components and parts; and designs proprietary designated engineering representative repairs. The Integrated Solutions segment engages in the fleet management and operation of customer-owned aircraft; provision of supply chain logistics services, such as material planning, sourcing, logistics, information and program management, and parts and component repair and overhaul services; and flight hour component inventory and repair services. In addition, the segment provides integrated software solutions comprising Trax, a cloud-based electronic enterprise resource platform, as well as a suite of paperless mobility apps for automating MRO workflows. The Expeditionary Services segment designs, manufactures, and repairs transportation pallets; and containers and shelters for military and humanitarian tactical deployment activities, including armories, supply and parts storage, refrigeration systems, tactical operation centers, briefing rooms, laundry and kitchen facilities, water treatment, and sleeping quarters, as well as engages in provision of engineering, design, and system integration services for specialized command and control systems. AAR Corp. was founded in 1951 and is headquartered in Wood Dale, Illinois.

Fundamental data was last updated by Penke on 2024-11-16 11:58:05.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is very able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very 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 underpriced.
Based on the earnings, the company is overpriced.
Based on how much money comes from the company's main activities, the company is underpriced.
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 AAR Corp earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare AAR Corp to the Aerospace & Defense industry mean.
  • A Net Profit Margin of 2.7% means that $0.03 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of AAR Corp:

  • The MRQ is 2.7%. The company is making a profit. +1
  • The TTM is 2.7%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ2.7%TTM2.7%0.0%
TTM2.7%YOY3.3%-0.5%
TTM2.7%5Y2.7%+0.0%
5Y2.7%10Y2.0%+0.7%
Compared to industry (Aerospace & Defense)
PeriodCompanyIndustry (mean)+/- 
MRQ2.7%4.3%-1.6%
TTM2.7%4.3%-1.6%
YOY3.3%3.5%-0.2%
5Y2.7%2.9%-0.2%
10Y2.0%3.6%-1.6%
4.3.1.2. Return on Assets

Shows how efficient AAR Corp is using its assets to generate profit.

  • Above 5% is considered healthy but always compare AAR Corp to the Aerospace & Defense industry mean.
  • 0.6% Return on Assets means that AAR Corp generated $0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of AAR Corp:

  • The MRQ is 0.6%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.7%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.6%TTM0.7%-0.1%
TTM0.7%YOY1.0%-0.3%
TTM0.7%5Y0.8%-0.1%
5Y0.8%10Y0.6%+0.2%
Compared to industry (Aerospace & Defense)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6%0.7%-0.1%
TTM0.7%0.7%+0.0%
YOY1.0%0.8%+0.2%
5Y0.8%0.5%+0.3%
10Y0.6%0.7%-0.1%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare AAR Corp to the Aerospace & Defense industry mean.
  • 1.5% Return on Equity means AAR Corp generated $0.01 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of AAR Corp:

  • The MRQ is 1.5%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.4%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.5%TTM1.4%+0.1%
TTM1.4%YOY1.6%-0.2%
TTM1.4%5Y1.3%+0.1%
5Y1.3%10Y1.0%+0.3%
Compared to industry (Aerospace & Defense)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5%1.8%-0.3%
TTM1.4%1.9%-0.5%
YOY1.6%1.6%0.0%
5Y1.3%1.2%+0.1%
10Y1.0%1.6%-0.6%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of AAR Corp.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient AAR Corp is operating .

  • Measures how much profit AAR Corp 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 AAR Corp to the Aerospace & Defense industry mean.
  • An Operating Margin of 6.2% means the company generated $0.06  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of AAR Corp:

  • The MRQ is 6.2%. The company is operating less efficient.
  • The TTM is 6.4%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ6.2%TTM6.4%-0.2%
TTM6.4%YOY4.9%+1.5%
TTM6.4%5Y5.0%+1.4%
5Y5.0%10Y2.2%+2.8%
Compared to industry (Aerospace & Defense)
PeriodCompanyIndustry (mean)+/- 
MRQ6.2%8.8%-2.6%
TTM6.4%6.9%-0.5%
YOY4.9%4.9%+0.0%
5Y5.0%3.9%+1.1%
10Y2.2%3.5%-1.3%
4.3.2.2. Operating Ratio

Measures how efficient AAR Corp is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Aerospace & Defense industry mean).
  • An Operation Ratio of 0.93 means that the operating costs are $0.93 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of AAR Corp:

  • The MRQ is 0.934. The company is less efficient in keeping operating costs low.
  • The TTM is 0.931. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.934TTM0.931+0.004
TTM0.931YOY0.949-0.018
TTM0.9315Y0.949-0.018
5Y0.94910Y0.961-0.012
Compared to industry (Aerospace & Defense)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9341.036-0.102
TTM0.9311.122-0.191
YOY0.9491.031-0.082
5Y0.9491.089-0.140
10Y0.9611.050-0.089
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of AAR Corp.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Aerospace & Defense industry mean).
  • A Current Ratio of 3.06 means the company has $3.06 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of AAR Corp:

  • The MRQ is 3.056. The company is very able to pay all its short-term debts. +2
  • The TTM is 3.018. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ3.056TTM3.018+0.038
TTM3.018YOY3.172-0.154
TTM3.0185Y2.938+0.080
5Y2.93810Y2.928+0.009
Compared to industry (Aerospace & Defense)
PeriodCompanyIndustry (mean)+/- 
MRQ3.0561.401+1.655
TTM3.0181.413+1.605
YOY3.1721.518+1.654
5Y2.9381.625+1.313
10Y2.9281.576+1.352
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare AAR Corp to the Aerospace & Defense industry mean.
  • A Quick Ratio of 1.09 means the company can pay off $1.09 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of AAR Corp:

  • The MRQ is 1.088. The company is just able to pay all its short-term debts with the most liquid assets.
  • The TTM is 0.997. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ1.088TTM0.997+0.091
TTM0.997YOY1.132-0.135
TTM0.9975Y0.987+0.010
5Y0.98710Y0.956+0.032
Compared to industry (Aerospace & Defense)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0880.718+0.370
TTM0.9970.745+0.252
YOY1.1320.875+0.257
5Y0.9870.942+0.045
10Y0.9560.9560.000
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of AAR Corp.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of AAR Corp assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare AAR Corp to Aerospace & Defense industry mean.
  • A Debt to Asset Ratio of 0.57 means that AAR Corp assets are financed with 56.5% credit (debt) and the remaining percentage (100% - 56.5%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of AAR Corp:

  • The MRQ is 0.565. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.494. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.565TTM0.494+0.071
TTM0.494YOY0.390+0.104
TTM0.4945Y0.427+0.067
5Y0.42710Y0.428-0.001
Compared to industry (Aerospace & Defense)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5650.611-0.046
TTM0.4940.607-0.113
YOY0.3900.597-0.207
5Y0.4270.591-0.164
10Y0.4280.613-0.185
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare AAR Corp to the Aerospace & Defense industry mean.
  • A Debt to Equity ratio of 130.0% means that company has $1.30 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of AAR Corp:

  • The MRQ is 1.300. The company is able to pay all its debts with equity. +1
  • The TTM is 1.025. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.300TTM1.025+0.275
TTM1.025YOY0.642+0.383
TTM1.0255Y0.781+0.244
5Y0.78110Y0.772+0.009
Compared to industry (Aerospace & Defense)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3001.413-0.113
TTM1.0251.537-0.512
YOY0.6421.352-0.710
5Y0.7811.482-0.701
10Y0.7721.657-0.885
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 AAR Corp generates.

  • Above 15 is considered overpriced but always compare AAR Corp to the Aerospace & Defense industry mean.
  • A PE ratio of 32.81 means the investor is paying $32.81 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of AAR Corp:

  • The EOD is 34.696. Based on the earnings, the company is overpriced. -1
  • The MRQ is 32.806. Based on the earnings, the company is overpriced. -1
  • The TTM is 43.032. Based on the earnings, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD34.696MRQ32.806+1.890
MRQ32.806TTM43.032-10.226
TTM43.032YOY-215.317+258.349
TTM43.0325Y-19.231+62.263
5Y-19.23110Y1.855-21.086
Compared to industry (Aerospace & Defense)
PeriodCompanyIndustry (mean)+/- 
EOD34.69626.173+8.523
MRQ32.80623.369+9.437
TTM43.03220.530+22.502
YOY-215.31716.574-231.891
5Y-19.23117.860-37.091
10Y1.85523.825-21.970
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 AAR Corp:

  • The EOD is -23.567. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -22.283. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is 29.638. Based on how much money comes from the company's main activities, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD-23.567MRQ-22.283-1.284
MRQ-22.283TTM29.638-51.921
TTM29.638YOY11.822+17.817
TTM29.6385Y248.207-218.568
5Y248.20710Y131.769+116.438
Compared to industry (Aerospace & Defense)
PeriodCompanyIndustry (mean)+/- 
EOD-23.567-0.927-22.640
MRQ-22.283-0.878-21.405
TTM29.638-0.452+30.090
YOY11.822-0.020+11.842
5Y248.207-0.719+248.926
10Y131.769-0.432+132.201
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 AAR Corp is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Aerospace & Defense industry mean).
  • A PB ratio of 1.95 means the investor is paying $1.95 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of AAR Corp:

  • The EOD is 2.064. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.952. Based on the equity, the company is underpriced. +1
  • The TTM is 2.075. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD2.064MRQ1.952+0.112
MRQ1.952TTM2.075-0.123
TTM2.075YOY1.763+0.312
TTM2.0755Y1.569+0.506
5Y1.56910Y1.463+0.107
Compared to industry (Aerospace & Defense)
PeriodCompanyIndustry (mean)+/- 
EOD2.0642.626-0.562
MRQ1.9522.408-0.456
TTM2.0752.571-0.496
YOY1.7632.386-0.623
5Y1.5692.755-1.186
10Y1.4633.111-1.648
4.6.2. Total Gains per Share

2.4. Latest News of AAR Corp

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

DateTitleRead
2024-12-01
10:52
Russia says its forces capture two settlements in Ukraine's eastRead
2024-12-01
04:10
Kings notch third straight win with 5-2 victory over SenatorsRead
2024-11-30
13:42
Israel military strikes kill 32 Palestinians in Gaza, medics sayRead
2024-11-29
20:52
EU approves remedies package required for Lufthansa's ITA dealRead
2024-11-29
18:50
France's Macron reaffirms support for Ukraine in call with ZelenskiyRead
2024-11-29
09:37
China, Russia militaries conduct joint air patrol over Sea of JapanRead
2024-11-29
07:33
South Korea completes missile interceptor to counter any threat from NorthRead
2024-11-29
06:54
Chinese, Russian military planes enter South Korea's air defence zone, Seoul saysRead
2024-11-29
06:34
Israeli military says Lebanese residents are prohibited to move south to several villagesRead
2024-11-29
02:08
Expect Taiwan tensions to rise ahead of Trump inauguration: Peter AppsRead

4.7 Holders & Insider Transactions

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

4.8.1. Institutions holding AAR Corp

Institutions are holding 97.037% of the shares of AAR Corp.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30BlackRock Inc15.72250.00935645602-281896-4.7557
2024-06-30Vanguard Group Inc10.35930.00523719781-25666-0.6853
2024-06-30Dimensional Fund Advisors, Inc.7.75820.0529278579025500.0916
2024-06-30State Street Corp5.49530.00631973249-460806-18.9316
2024-06-30Earnest Partners LLC4.42490.541588893486303.1573
2024-06-30Westwood Holdings Group Inc2.97850.363106952310695230
2024-06-30American Century Companies Inc2.53410.04059099538657051956.4839
2024-06-30Franklin Resources Inc2.38190.0191855281-17158-1.9667
2024-06-30Morgan Stanley - Brokerage Accounts2.15420.0022773534-113158-12.7618
2024-06-30Geode Capital Management, LLC2.14220.0049769215278963.763
2024-06-30Loomis, Sayles & Company LP1.82710.0657656052-26085-3.824
2024-06-30Rubric Capital Management LP1.60131.0961575000-150000-20.6897
2024-06-30Allspring Global Investments Holdings, LLC1.53570.065455143916036341.0056
2024-06-30Boston Partners Global Investors, Inc1.48020.048153152010745325.3387
2024-06-30HHG PLC1.47750.0207530526-156-0.0294
2024-06-30Charles Schwab Investment Management Inc1.46570.0073526297-12850-2.3834
2024-06-30Fred Alger Management, LLC1.43070.1816513720-8931-1.7088
2024-09-30Principal Financial Group Inc1.3930.0185002007797418.4674
2024-09-30Emerald Advisers, LLC1.36851.241849140663991.3194
2024-06-30Bank of New York Mellon Corp1.17460.005842177011533037.6354
Total 70.70543.793925388751+1385117+5.5%

4.9.2. Funds holding AAR Corp

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31iShares Core S&P Small-Cap ETF6.24910.1561224391521600.0964
2024-09-30Vanguard Total Stock Mkt Idx Inv2.96110.004106327811390.1072
2024-10-31iShares Russell 2000 ETF2.47680.077889348-2002-0.2246
2024-09-30Franklin US Small Cap Growth Equity2.44162.04768767278482710.7118
2024-09-30Franklin Small Cap Growth Adv2.44162.0476876727-15900-1.7813
2024-09-30Vanguard Small Cap Index2.37120.0362851430-2447-0.2866
2024-09-30DFA US Small Cap Value I2.04260.2863733463-38727-5.0152
2024-09-30Harbor Small Cap Value Instl1.7921.7116643461-46618-6.7555
2024-09-30Vanguard Small Cap Value Index Inv1.60780.064357731757991.0147
2024-09-30American Century U.S. Small Cap Growth1.42240.801651074000
2024-09-30American Century Small Cap Growth Inv1.42240.803951074000
2024-09-30Vanguard Institutional Extnd Mkt Idx Tr1.39890.030150232666221.3359
2024-10-31SPDR® S&P Aerospace & Defense ETF1.38691.084979995522412.4722
2024-10-31iShares US Aerospace & Defense ETF1.16720.40624191205000.1194
2024-09-30Loomis Sayles Small Cap Growth Instl1.03991.0329373415-4235-1.1214
2024-09-30DFA US Targeted Value I0.98520.167535377600
2024-08-31Fidelity Small Cap Index0.98070.0849352147-8927-2.4723
2024-09-30Westwood Mgt SmallCap Value0.93941.9119337305-3094-0.9089
2024-09-30Westwood Quality SmallCap Fund Inst0.93941.9146337305-3094-0.9089
2024-09-30Janus Henderson Small Cap Value L0.88371.325831731800
Total 36.949915.990113267857+31227+0.2%

5.3. Insider Transactions

Insiders are holding 2.649% of the shares of AAR Corp.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-05-06Christopher A JessupSELL1592970.09
2024-05-06Eric PachapaSELL512170.96
2024-05-03Christopher A JessupSELL1497370.05
2024-04-09Jessica A GarasciaSELL735263.37
2024-04-04John Mcclain Holmes IiiSELL2925060.21
2024-04-02John Mcclain Holmes IiiSELL2814557.96
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

Balance Sheet of 2024-08-31. Currency in USD. All numbers in thousands.

Summary
Total Assets2,783,300
Total Liabilities1,573,100
Total Stockholder Equity1,210,200
 As reported
Total Liabilities 1,573,100
Total Stockholder Equity+ 1,210,200
Total Assets = 2,783,300

Assets

Total Assets2,783,300
Total Current Assets1,426,900
Long-term Assets1,356,400
Total Current Assets
Cash And Cash Equivalents 49,300
Net Receivables 458,800
Inventory 748,200
Other Current Assets 170,600
Total Current Assets  (as reported)1,426,900
Total Current Assets  (calculated)1,426,900
+/-0
Long-term Assets
Property Plant Equipment 254,900
Goodwill 552,600
Intangible Assets 231,300
Long-term Assets Other 317,600
Long-term Assets  (as reported)1,356,400
Long-term Assets  (calculated)1,356,400
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities466,900
Long-term Liabilities1,106,200
Total Stockholder Equity1,210,200
Total Current Liabilities
Short-term Debt 154,500
Accounts payable 257,500
Other Current Liabilities 209,400
Total Current Liabilities  (as reported)466,900
Total Current Liabilities  (calculated)621,400
+/- 154,500
Long-term Liabilities
Long term Debt 981,000
Capital Lease Obligations 78,900
Long-term Liabilities Other 22,300
Long-term Liabilities  (as reported)1,106,200
Long-term Liabilities  (calculated)1,082,200
+/- 24,000
Total Stockholder Equity
Common Stock45,300
Retained Earnings 974,900
Accumulated Other Comprehensive Income -7,300
Other Stockholders Equity 197,300
Total Stockholder Equity (as reported)1,210,200
Total Stockholder Equity (calculated)1,210,200
+/-0
Other
Capital Stock45,300
Cash and Short Term Investments 49,300
Common Stock Shares Outstanding 35,600
Current Deferred Revenue46,300
Liabilities and Stockholders Equity 2,783,300
Net Debt 1,010,600
Net Invested Capital 2,191,200
Net Working Capital 960,000
Property Plant and Equipment Gross 540,800
Short Long Term Debt Total 1,059,900



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-08-312024-05-312024-02-292023-11-302023-08-312023-05-312023-02-282022-11-302022-08-312022-05-312022-02-282021-11-302021-08-312021-05-312021-02-282020-11-302020-08-312020-05-312020-02-292019-11-302019-08-312019-05-312019-02-282018-11-302018-08-312018-05-312018-02-282017-11-302017-08-312017-05-312017-02-282016-11-302016-08-312016-05-312016-02-292015-11-302015-08-312015-05-312015-02-282014-11-302014-08-312014-05-312014-02-282013-11-302013-08-312013-05-312013-02-282012-11-302012-08-312012-05-312012-02-292011-11-302011-08-312011-05-312011-02-282010-11-302010-08-312010-05-312010-02-282009-11-302009-08-312009-05-312009-02-282008-11-302008-08-312008-05-312008-02-292007-11-302007-08-312007-05-312007-02-282006-11-302006-08-312006-05-312006-02-282005-11-302005-08-312005-05-312005-02-282004-11-302004-08-312004-05-312004-02-292003-11-302003-08-312003-05-312003-02-282002-11-302002-08-312002-05-312002-02-282001-11-302001-08-312001-05-312001-02-282000-11-302000-08-312000-05-312000-02-291999-11-301999-08-311999-05-311999-02-281998-11-301998-08-311998-05-311998-02-281997-11-301997-08-311997-05-311997-02-281996-11-301996-08-311996-05-311996-02-291995-11-301995-08-311995-05-311995-02-281994-11-301994-08-311994-05-311994-02-281993-11-301993-08-311993-05-311993-02-281992-11-301992-08-311992-05-311992-02-291991-11-301991-08-311991-05-311991-02-281990-11-301990-08-311990-05-311990-02-281989-11-301989-08-311989-05-311989-02-281988-11-301988-08-311988-05-311988-02-291987-11-301987-08-311987-05-311987-02-281986-11-301986-08-311986-05-311986-02-281985-11-301985-08-31
> Total Assets 
0
0
0
198,300
0
0
0
235,100
0
0
0
284,900
0
0
0
356,400
0
374,200
383,800
388,500
385,800
383,000
383,400
380,000
376,600
391,100
397,000
395,400
398,900
400,200
374,000
365,200
375,600
408,236
406,572
417,626
410,644
413,529
425,363
425,814
411,362
421,450
429,271
437,846
449,645
468,550
523,852
529,584
542,819
587,136
662,345
670,559
707,695
737,416
708,218
726,630
718,913
747,043
753,755
740,998
747,543
772,941
754,718
701,854
758,503
714,208
690,681
710,199
722,944
727,776
723,019
686,621
676,345
666,178
721,229
709,292
699,304
710,927
707,467
732,230
757,826
798,781
938,151
978,819
978,803
1,001,031
1,010,849
1,067,633
1,076,976
1,137,290
1,333,454
1,362,010
1,350,762
1,382,013
1,399,356
1,377,511
1,344,465
1,317,706
1,324,752
1,501,042
1,532,733
1,557,227
1,656,000
1,703,727
1,752,372
1,821,612
2,220,293
2,203,029
2,170,300
2,189,300
2,217,000
2,136,900
2,129,200
2,155,900
2,213,100
2,177,100
2,205,400
2,227,700
2,133,800
1,515,000
1,547,200
1,534,600
1,522,000
1,442,100
1,427,000
1,486,600
1,502,100
1,504,100
1,531,700
1,544,300
1,512,200
1,524,700
1,537,800
1,604,200
1,546,500
1,517,200
1,683,100
1,754,900
1,828,900
2,079,000
1,713,800
1,669,300
1,642,800
1,539,700
1,535,700
1,529,600
1,552,000
1,573,900
1,598,900
1,646,900
1,673,300
1,833,100
1,954,400
1,965,600
2,021,800
2,817,700
2,783,300
2,783,3002,817,7002,021,8001,965,6001,954,4001,833,1001,673,3001,646,9001,598,9001,573,9001,552,0001,529,6001,535,7001,539,7001,642,8001,669,3001,713,8002,079,0001,828,9001,754,9001,683,1001,517,2001,546,5001,604,2001,537,8001,524,7001,512,2001,544,3001,531,7001,504,1001,502,1001,486,6001,427,0001,442,1001,522,0001,534,6001,547,2001,515,0002,133,8002,227,7002,205,4002,177,1002,213,1002,155,9002,129,2002,136,9002,217,0002,189,3002,170,3002,203,0292,220,2931,821,6121,752,3721,703,7271,656,0001,557,2271,532,7331,501,0421,324,7521,317,7061,344,4651,377,5111,399,3561,382,0131,350,7621,362,0101,333,4541,137,2901,076,9761,067,6331,010,8491,001,031978,803978,819938,151798,781757,826732,230707,467710,927699,304709,292721,229666,178676,345686,621723,019727,776722,944710,199690,681714,208758,503701,854754,718772,941747,543740,998753,755747,043718,913726,630708,218737,416707,695670,559662,345587,136542,819529,584523,852468,550449,645437,846429,271421,450411,362425,814425,363413,529410,644417,626406,572408,236375,600365,200374,000400,200398,900395,400397,000391,100376,600380,000383,400383,000385,800388,500383,800374,2000356,400000284,900000235,100000198,300000
   > Total Current Assets 
0
0
0
140,700
0
0
0
169,000
0
0
0
208,400
0
0
0
257,000
0
274,100
280,100
275,600
273,300
271,700
271,200
268,400
267,600
283,500
287,500
289,500
291,700
293,800
274,200
265,000
267,900
299,988
298,485
307,723
307,882
310,681
322,377
321,632
311,271
322,784
329,852
338,012
338,908
353,564
409,733
414,100
413,389
436,581
493,294
468,400
509,808
547,500
498,123
508,186
497,652
523,021
526,935
511,267
510,278
514,749
526,537
485,856
540,105
471,915
450,494
436,656
418,117
433,438
431,556
396,412
387,141
383,765
437,750
432,204
415,203
426,439
441,165
474,542
462,526
471,535
592,875
624,454
634,345
655,057
645,483
645,721
615,927
666,125
803,894
783,431
763,710
837,808
874,809
851,312
825,047
794,590
802,915
863,429
872,263
881,764
927,800
913,985
944,247
955,053
1,065,389
1,063,272
1,033,600
1,046,800
1,076,100
1,033,700
1,051,000
1,082,500
1,126,900
1,094,500
1,155,900
1,214,800
1,494,900
954,100
997,300
996,200
970,700
873,100
849,400
901,800
893,100
888,500
904,700
892,200
933,600
942,700
982,400
1,040,700
993,400
952,500
1,021,600
1,072,200
1,158,100
1,438,700
1,074,200
1,041,700
1,028,400
937,000
944,900
946,700
977,200
1,007,200
1,035,200
1,060,300
1,067,800
1,097,900
1,207,200
1,194,400
1,240,700
1,389,600
1,426,900
1,426,9001,389,6001,240,7001,194,4001,207,2001,097,9001,067,8001,060,3001,035,2001,007,200977,200946,700944,900937,0001,028,4001,041,7001,074,2001,438,7001,158,1001,072,2001,021,600952,500993,4001,040,700982,400942,700933,600892,200904,700888,500893,100901,800849,400873,100970,700996,200997,300954,1001,494,9001,214,8001,155,9001,094,5001,126,9001,082,5001,051,0001,033,7001,076,1001,046,8001,033,6001,063,2721,065,389955,053944,247913,985927,800881,764872,263863,429802,915794,590825,047851,312874,809837,808763,710783,431803,894666,125615,927645,721645,483655,057634,345624,454592,875471,535462,526474,542441,165426,439415,203432,204437,750383,765387,141396,412431,556433,438418,117436,656450,494471,915540,105485,856526,537514,749510,278511,267526,935523,021497,652508,186498,123547,500509,808468,400493,294436,581413,389414,100409,733353,564338,908338,012329,852322,784311,271321,632322,377310,681307,882307,723298,485299,988267,900265,000274,200293,800291,700289,500287,500283,500267,600268,400271,200271,700273,300275,600280,100274,1000257,000000208,400000169,000000140,700000
       Cash And Cash Equivalents 
0
0
0
4,600
0
0
0
3,400
0
0
0
6,800
0
0
0
4,600
0
4,500
6,000
4,000
2,800
4,300
5,000
1,600
2,900
3,800
2,600
2,300
3,600
4,900
3,900
2,300
2,200
28,654
7,770
18,074
7,199
1,647
9,511
22,487
28,557
22,960
27,730
33,606
27,316
19,574
53,983
51,705
30,406
6,990
30,052
17,222
25,708
27,091
11,886
8,250
1,444
2,821
4,431
1,241
669
3,069
767
13,809
42,810
53,129
34,454
34,522
35,553
39,310
35,572
29,154
31,929
39,198
48,885
41,010
26,802
19,667
32,091
40,508
14,445
13,805
104,813
121,738
119,131
117,192
105,111
83,317
58,021
28,369
119,157
109,391
75,988
121,764
93,742
112,505
122,840
105,703
117,526
79,370
52,155
49,320
54,700
57,433
35,523
27,870
59,294
67,720
67,700
69,200
47,400
75,300
90,900
98,500
114,700
89,200
81,800
92,600
67,000
54,700
28,700
62,800
50,400
31,200
7,900
23,000
10,100
10,300
15,100
27,100
23,900
31,100
22,700
25,700
28,900
21,300
39,900
38,200
37,000
404,700
107,700
110,000
99,200
51,800
48,800
42,700
40,600
53,500
44,300
49,000
52,700
68,400
70,300
65,100
83,600
96,100
49,300
49,30096,10083,60065,10070,30068,40052,70049,00044,30053,50040,60042,70048,80051,80099,200110,000107,700404,70037,00038,20039,90021,30028,90025,70022,70031,10023,90027,10015,10010,30010,10023,0007,90031,20050,40062,80028,70054,70067,00092,60081,80089,200114,70098,50090,90075,30047,40069,20067,70067,72059,29427,87035,52357,43354,70049,32052,15579,370117,526105,703122,840112,50593,742121,76475,988109,391119,15728,36958,02183,317105,111117,192119,131121,738104,81313,80514,44540,50832,09119,66726,80241,01048,88539,19831,92929,15435,57239,31035,55334,52234,45453,12942,81013,8097673,0696691,2414,4312,8211,4448,25011,88627,09125,70817,22230,0526,99030,40651,70553,98319,57427,31633,60627,73022,96028,55722,4879,5111,6477,19918,0747,77028,6542,2002,3003,9004,9003,6002,3002,6003,8002,9001,6005,0004,3002,8004,0006,0004,50004,6000006,8000003,4000004,600000
       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
9,830
0
0
0
0
0
0
0
0
0
0
0
3,044
0
0
0
0
0
0
0
0
0
0
47,274
0
0
0
0
0
0
53,600
61,100
36,100
60,500
41,400
47,000
39,200
49,500
33,500
39,600
26,300
37,300
36,800
35,200
31,900
32,800
29,700
27,900
0
33,700
27,700
10,700
10,500
22,100
15,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000015,00022,10010,50010,70027,70033,700027,90029,70032,80031,90035,20036,80037,30026,30039,60033,50049,50039,20047,00041,40060,50036,10061,10053,60000000047,27400000000003,044000000000009,8300000000000000000000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
0
0
0
55,300
0
0
0
66,700
0
0
0
67,200
0
0
0
95,200
0
90,100
93,900
93,600
89,200
91,100
87,300
91,200
79,500
86,200
92,800
89,800
74,800
73,700
65,500
68,800
75,600
81,447
79,889
85,947
86,634
87,328
105,322
110,420
98,143
107,488
114,793
107,138
114,142
120,033
131,067
122,944
124,349
141,843
153,047
163,359
178,928
178,975
153,161
164,302
142,903
172,360
169,511
128,348
126,206
127,565
132,826
115,187
110,641
79,240
71,537
77,528
72,104
75,249
81,396
66,322
69,438
66,769
110,376
104,661
97,306
107,968
120,082
127,121
119,771
120,728
153,035
136,272
142,442
148,885
158,499
181,691
169,046
176,422
218,877
202,472
202,207
203,182
228,012
227,300
202,799
199,946
208,275
238,466
245,096
257,354
300,000
287,435
296,382
294,012
331,478
302,056
282,800
285,100
302,400
297,400
285,700
319,800
310,100
283,100
294,900
319,300
249,600
229,000
270,600
252,600
249,900
242,700
238,000
276,500
264,600
251,400
264,700
258,400
203,400
202,000
239,800
281,600
292,500
257,000
259,300
270,700
290,400
221,200
211,900
222,600
248,900
238,600
255,400
260,600
278,100
287,600
308,300
307,800
329,400
328,200
379,900
345,700
343,600
287,200
458,800
458,800287,200343,600345,700379,900328,200329,400307,800308,300287,600278,100260,600255,400238,600248,900222,600211,900221,200290,400270,700259,300257,000292,500281,600239,800202,000203,400258,400264,700251,400264,600276,500238,000242,700249,900252,600270,600229,000249,600319,300294,900283,100310,100319,800285,700297,400302,400285,100282,800302,056331,478294,012296,382287,435300,000257,354245,096238,466208,275199,946202,799227,300228,012203,182202,207202,472218,877176,422169,046181,691158,499148,885142,442136,272153,035120,728119,771127,121120,082107,96897,306104,661110,37666,76969,43866,32281,39675,24972,10477,52871,53779,240110,641115,187132,826127,565126,206128,348169,511172,360142,903164,302153,161178,975178,928163,359153,047141,843124,349122,944131,067120,033114,142107,138114,793107,48898,143110,420105,32287,32886,63485,94779,88981,44775,60068,80065,50073,70074,80089,80092,80086,20079,50091,20087,30091,10089,20093,60093,90090,100095,20000067,20000066,70000055,300000
       Other Current Assets 
0
0
0
6,200
0
0
0
14,500
0
0
0
29,900
0
0
0
46,500
0
45,100
43,000
31,900
38,600
42,100
40,200
43,500
52,500
58,100
53,800
59,400
61,500
58,700
60,500
54,500
53,000
51,606
59,771
57,663
56,843
54,466
51,388
36,898
37,120
39,793
18,236
36,884
27,017
28,952
32,905
40,318
36,115
50,668
45,343
33,495
36,431
35,311
28,996
33,845
42,590
40,007
38,648
60,201
68,587
80,752
77,584
57,491
66,296
82,640
67,795
63,913
38,372
46,425
46,975
53,752
49,425
35,938
53,668
52,060
54,469
58,363
61,092
64,421
63,508
69,391
68,536
77,008
97,403
97,491
111,332
110,539
125,033
160,485
149,836
156,655
164,000
166,318
168,069
129,929
702,207
688,887
685,389
126,622
141,830
832,444
140,426
856,552
908,724
927,183
1,006,095
995,552
965,900
977,600
133,500
129,200
122,600
122,700
116,700
137,600
137,300
139,900
139,900
110,700
111,600
115,700
119,100
118,300
118,900
113,100
124,800
118,000
118,200
99,600
100,800
113,400
115,400
113,500
107,600
101,500
109,000
141,000
154,900
146,800
128,500
99,900
82,400
78,100
52,300
90,100
103,900
94,000
52,800
91,000
99,200
100,300
110,300
115,600
156,400
328,900
170,600
170,600328,900156,400115,600110,300100,30099,20091,00052,80094,000103,90090,10052,30078,10082,40099,900128,500146,800154,900141,000109,000101,500107,600113,500115,400113,400100,80099,600118,200118,000124,800113,100118,900118,300119,100115,700111,600110,700139,900139,900137,300137,600116,700122,700122,600129,200133,500977,600965,900995,5521,006,095927,183908,724856,552140,426832,444141,830126,622685,389688,887702,207129,929168,069166,318164,000156,655149,836160,485125,033110,539111,33297,49197,40377,00868,53669,39163,50864,42161,09258,36354,46952,06053,66835,93849,42553,75246,97546,42538,37263,91367,79582,64066,29657,49177,58480,75268,58760,20138,64840,00742,59033,84528,99635,31136,43133,49545,34350,66836,11540,31832,90528,95227,01736,88418,23639,79337,12036,89851,38854,46656,84357,66359,77151,60653,00054,50060,50058,70061,50059,40053,80058,10052,50043,50040,20042,10038,60031,90043,00045,100046,50000029,90000014,5000006,200000
   > Long-term Assets 
0
0
0
57,600
0
0
0
66,100
0
0
0
76,500
0
0
0
99,400
0
100,100
103,700
112,900
112,500
111,300
112,200
111,600
109,000
107,600
109,500
105,900
107,200
106,400
99,800
100,200
107,700
108,248
108,087
109,903
102,762
102,848
102,986
104,182
100,091
98,666
99,419
99,834
110,737
114,986
114,119
115,484
129,430
150,555
169,051
202,159
197,887
189,916
210,095
218,444
221,261
224,022
226,820
229,731
237,265
258,192
228,181
215,998
218,398
242,293
240,187
273,543
304,827
294,338
291,463
290,209
289,204
282,413
283,479
277,088
284,101
284,488
266,302
257,688
295,300
327,246
345,276
354,365
344,458
345,974
365,366
421,912
461,049
471,165
529,560
578,579
587,052
544,205
524,547
526,199
519,418
523,116
521,837
637,613
660,470
675,463
728,200
789,742
808,125
866,559
1,154,904
1,139,757
1,136,700
1,142,500
1,140,900
1,103,200
1,078,200
1,073,400
1,086,200
1,082,600
1,049,500
1,012,900
638,900
560,900
549,900
538,400
551,300
569,000
577,600
584,800
609,000
615,600
627,000
652,100
578,600
582,000
555,400
563,500
553,100
564,700
661,500
682,700
670,800
640,300
639,600
627,600
614,400
602,700
590,800
582,900
574,800
566,700
563,700
586,600
605,500
735,200
747,200
771,200
781,100
1,428,100
1,356,400
1,356,4001,428,100781,100771,200747,200735,200605,500586,600563,700566,700574,800582,900590,800602,700614,400627,600639,600640,300670,800682,700661,500564,700553,100563,500555,400582,000578,600652,100627,000615,600609,000584,800577,600569,000551,300538,400549,900560,900638,9001,012,9001,049,5001,082,6001,086,2001,073,4001,078,2001,103,2001,140,9001,142,5001,136,7001,139,7571,154,904866,559808,125789,742728,200675,463660,470637,613521,837523,116519,418526,199524,547544,205587,052578,579529,560471,165461,049421,912365,366345,974344,458354,365345,276327,246295,300257,688266,302284,488284,101277,088283,479282,413289,204290,209291,463294,338304,827273,543240,187242,293218,398215,998228,181258,192237,265229,731226,820224,022221,261218,444210,095189,916197,887202,159169,051150,555129,430115,484114,119114,986110,73799,83499,41998,666100,091104,182102,986102,848102,762109,903108,087108,248107,700100,20099,800106,400107,200105,900109,500107,600109,000111,600112,200111,300112,500112,900103,700100,100099,40000076,50000066,10000057,600000
       Property Plant Equipment 
0
0
0
38,600
0
0
0
44,300
0
0
0
46,900
0
0
0
50,800
0
52,300
53,400
55,600
55,900
55,700
55,800
55,900
55,100
54,600
56,000
54,000
56,200
56,200
55,800
56,100
54,700
54,066
54,050
54,783
54,856
55,009
54,901
56,596
56,279
55,324
54,909
54,831
66,716
69,051
69,865
71,108
70,944
75,539
78,083
82,905
87,633
91,856
99,814
104,012
106,353
108,868
109,557
110,003
108,033
110,963
108,040
108,907
108,074
105,513
103,760
102,591
101,259
96,000
95,548
94,029
91,322
83,836
83,188
81,866
81,473
81,540
72,380
71,474
72,565
72,665
71,567
72,637
208,966
78,910
208,104
88,187
90,935
94,540
109,720
146,435
148,844
149,753
155,446
125,048
128,935
130,020
129,560
224,866
250,492
263,752
318,857
324,377
335,269
345,128
357,139
382,933
374,300
373,100
363,800
361,700
351,200
406,300
336,000
314,900
287,900
288,500
247,400
214,800
214,400
205,100
222,400
232,800
231,400
213,900
360,500
201,900
198,100
195,300
135,300
133,200
132,500
133,400
134,400
132,800
225,700
238,100
236,100
225,400
212,800
208,300
200,500
195,800
182,700
182,500
180,100
182,600
181,300
181,100
187,400
189,800
198,300
223,000
401,500
434,600
254,900
254,900434,600401,500223,000198,300189,800187,400181,100181,300182,600180,100182,500182,700195,800200,500208,300212,800225,400236,100238,100225,700132,800134,400133,400132,500133,200135,300195,300198,100201,900360,500213,900231,400232,800222,400205,100214,400214,800247,400288,500287,900314,900336,000406,300351,200361,700363,800373,100374,300382,933357,139345,128335,269324,377318,857263,752250,492224,866129,560130,020128,935125,048155,446149,753148,844146,435109,72094,54090,93588,187208,10478,910208,96672,63771,56772,66572,56571,47472,38081,54081,47381,86683,18883,83691,32294,02995,54896,000101,259102,591103,760105,513108,074108,907108,040110,963108,033110,003109,557108,868106,353104,01299,81491,85687,63382,90578,08375,53970,94471,10869,86569,05166,71654,83154,90955,32456,27956,59654,90155,00954,85654,78354,05054,06654,70056,10055,80056,20056,20054,00056,00054,60055,10055,90055,80055,70055,90055,60053,40052,300050,80000046,90000044,30000038,600000
       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
6,426
6,376
6,313
6,260
6,214
6,163
6,101
6,025
5,961
5,897
5,842
5,791
5,774
5,704
5,653
9,742
24,727
24,923
26,565
26,463
35,683
40,314
40,093
39,786
39,476
39,169
38,840
38,551
46,002
45,673
45,375
45,394
45,456
45,453
45,906
45,927
45,927
45,935
45,951
45,935
45,975
46,007
44,421
44,408
44,440
44,443
44,416
44,408
44,392
44,397
44,432
44,440
44,453
55,528
74,267
74,122
73,907
117,989
129,719
129,070
127,096
121,955
109,751
0
0
0
111,544
0
0
159,100
134,001
0
0
0
262,600
253,800
257,000
256,400
255,600
257,000
260,700
262,600
261,700
258,000
252,100
123,600
123,500
123,600
123,100
115,200
117,300
115,500
114,700
114,600
115,400
115,500
128,900
119,600
118,700
118,100
116,600
117,400
116,200
115,800
116,800
116,500
115,700
123,100
122,600
123,200
119,300
0
0
0
116,400
117,600
0
0
175,800
177,400
176,000
179,400
554,800
552,600
552,600554,800179,400176,000177,400175,80000117,600116,400000119,300123,200122,600123,100115,700116,500116,800115,800116,200117,400116,600118,100118,700119,600128,900115,500115,400114,600114,700115,500117,300115,200123,100123,600123,500123,600252,100258,000261,700262,600260,700257,000255,600256,400257,000253,800262,600000134,001159,10000111,544000109,751121,955127,096129,070129,719117,98973,90774,12274,26755,52844,45344,44044,43244,39744,39244,40844,41644,44344,44044,40844,42146,00745,97545,93545,95145,93545,92745,92745,90645,45345,45645,39445,37545,67346,00238,55138,84039,16939,47639,78640,09340,31435,68326,46326,56524,92324,7279,7425,6535,7045,7745,7915,8425,8975,9616,0256,1016,1636,2146,2606,3136,3766,426000000000000000000000000000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
47,744
48,016
47,274
48,743
44,256
44,390
48,768
49,892
49,400
49,600
36,000
31,800
31,100
31,100
30,600
29,900
29,800
29,400
27,300
20,500
17,400
18,000
17,300
15,000
14,100
14,400
12,700
15,000
0
0
0
7,600
0
0
0
12,300
0
0
0
17,800
0
0
0
18,300
0
0
0
20,000
0
0
0
28,000
0
0
0
50,200
0
050,20000028,00000020,00000018,30000017,80000012,3000007,60000015,00012,70014,40014,10015,00017,30018,00017,40020,50027,30029,40029,80029,90030,60031,10031,10031,80036,00049,60049,40049,89248,76844,39044,25648,74347,27448,01647,7440000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
10,100
0
0
0
10,900
0
0
0
12,300
0
0
0
7,800
0
7,400
7,400
7,300
7,400
7,300
7,300
7,100
7,000
7,000
7,000
6,900
6,900
6,700
6,600
6,600
6,500
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
45,375
0
0
45,453
50,042
45,927
45,927
45,935
45,951
45,935
45,975
46,007
44,421
44,408
44,440
44,443
44,416
44,408
44,392
44,397
46,789
44,440
44,453
55,528
76,138
74,122
73,907
117,989
131,166
129,070
127,096
121,955
150,995
149,327
148,391
147,473
169,428
165,731
161,517
159,055
47,096
179,145
215,301
448,371
154,962
164,700
164,800
161,100
282,700
267,000
270,400
283,800
277,600
271,100
234,500
38,000
36,700
36,200
34,800
37,700
35,800
32,200
31,700
30,700
32,800
31,700
30,200
28,200
27,800
26,500
25,200
24,400
22,200
13,000
12,600
12,000
6,000
123,100
122,600
123,200
4,500
122,100
120,900
121,000
3,300
117,600
117,600
117,700
63,700
62,600
61,500
60,400
235,400
231,300
231,300235,40060,40061,50062,60063,700117,700117,600117,6003,300121,000120,900122,1004,500123,200122,600123,1006,00012,00012,60013,00022,20024,40025,20026,50027,80028,20030,20031,70032,80030,70031,70032,20035,80037,70034,80036,20036,70038,000234,500271,100277,600283,800270,400267,000282,700161,100164,800164,700154,962448,371215,301179,14547,096159,055161,517165,731169,428147,473148,391149,327150,995121,955127,096129,070131,166117,98973,90774,12276,13855,52844,45344,44046,78944,39744,39244,40844,41644,44344,44044,40844,42146,00745,97545,93545,95145,93545,92745,92750,04245,4530045,3750000000000000000000000000000006,5006,6006,6006,7006,9006,9007,0007,0007,0007,1007,3007,3007,4007,3007,4007,40007,80000012,30000010,90000010,100000
       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
117,263
119,728
129,232
147,229
120,141
107,091
110,324
136,780
136,427
170,952
203,568
198,338
195,915
123,448
126,932
112,548
115,600
110,951
113,113
116,124
193,922
118,551
119,829
129,143
273,709
140,985
135,492
140,643
157,262
161,745
196,090
376,625
253,297
268,186
271,261
269,725
249,529
280,613
274,115
277,300
282,064
303,183
305,058
306,115
307,482
371,978
396,552
451,741
723,597
676,366
692,700
701,700
710,600
676,800
662,500
667,100
681,800
669,300
659,000
618,500
280,700
265,900
253,400
252,600
247,900
255,100
250,200
246,900
248,500
254,100
261,200
276,400
259,700
100,700
90,700
85,800
67,500
77,500
81,800
89,600
80,900
59,600
101,800
96,200
98,400
55,500
108,000
105,900
102,600
55,600
97,100
100,900
103,300
100,300
101,300
123,300
0
0
0
000123,300101,300100,300103,300100,90097,10055,600102,600105,900108,00055,50098,40096,200101,80059,60080,90089,60081,80077,50067,50085,80090,700100,700259,700276,400261,200254,100248,500246,900250,200255,100247,900252,600253,400265,900280,700618,500659,000669,300681,800667,100662,500676,800710,600701,700692,700676,366723,597451,741396,552371,978307,482306,115305,058303,183282,064277,300274,115280,613249,529269,725271,261268,186253,297376,625196,090161,745157,262140,643135,492140,985273,709129,143119,829118,551193,922116,124113,113110,951115,600112,548126,932123,448195,915198,338203,568170,952136,427136,780110,324107,091120,141147,229129,232119,728117,2630000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
0
0
0
102,900
0
0
0
100,800
0
0
0
134,400
0
0
0
184,800
0
192,300
197,600
199,000
191,800
193,500
191,600
186,200
181,500
195,700
199,900
198,700
199,100
203,700
185,000
176,000
188,100
220,520
218,575
228,138
220,524
222,949
231,240
228,695
213,419
221,384
226,304
233,211
242,203
256,237
259,805
260,325
267,154
303,806
370,108
369,709
398,801
422,630
387,890
400,595
383,889
407,955
411,273
401,483
408,290
431,677
409,853
361,642
418,356
429,864
375,849
399,964
416,384
421,542
413,926
391,633
385,890
371,357
424,795
407,608
396,102
399,798
392,058
417,486
437,924
470,447
544,952
556,102
544,241
549,780
541,148
573,390
567,596
606,963
768,958
776,755
747,819
761,219
757,598
720,616
635,881
592,929
587,177
754,692
773,074
776,335
850,800
868,438
903,243
958,220
1,324,154
1,329,631
1,288,200
1,285,900
1,292,300
1,217,400
1,189,800
1,188,700
1,225,000
1,176,400
1,200,900
1,225,600
1,192,000
669,900
690,200
672,100
663,700
576,300
568,500
614,200
616,400
589,900
607,000
637,800
597,000
588,400
608,700
668,600
647,100
611,300
773,600
833,200
899,500
1,176,400
823,200
768,600
710,400
565,300
547,500
522,600
534,300
539,400
562,400
611,600
605,600
734,000
832,500
810,100
853,800
1,627,900
1,573,100
1,573,1001,627,900853,800810,100832,500734,000605,600611,600562,400539,400534,300522,600547,500565,300710,400768,600823,2001,176,400899,500833,200773,600611,300647,100668,600608,700588,400597,000637,800607,000589,900616,400614,200568,500576,300663,700672,100690,200669,9001,192,0001,225,6001,200,9001,176,4001,225,0001,188,7001,189,8001,217,4001,292,3001,285,9001,288,2001,329,6311,324,154958,220903,243868,438850,800776,335773,074754,692587,177592,929635,881720,616757,598761,219747,819776,755768,958606,963567,596573,390541,148549,780544,241556,102544,952470,447437,924417,486392,058399,798396,102407,608424,795371,357385,890391,633413,926421,542416,384399,964375,849429,864418,356361,642409,853431,677408,290401,483411,273407,955383,889400,595387,890422,630398,801369,709370,108303,806267,154260,325259,805256,237242,203233,211226,304221,384213,419228,695231,240222,949220,524228,138218,575220,520188,100176,000185,000203,700199,100198,700199,900195,700181,500186,200191,600193,500191,800199,000197,600192,3000184,800000134,400000100,800000102,900000
   > Total Current Liabilities 
0
0
0
70,100
0
0
0
81,300
0
0
0
102,700
0
0
0
128,100
0
85,900
92,000
90,600
83,900
84,700
86,600
79,200
75,200
90,100
94,500
92,300
93,400
98,100
79,700
71,600
77,000
59,530
57,803
67,714
66,562
69,590
73,251
73,140
59,484
67,828
73,297
79,385
79,132
93,821
101,688
99,981
105,259
138,326
150,959
149,148
180,615
200,186
159,874
173,586
156,581
180,436
176,733
163,816
168,282
189,367
167,852
125,392
172,398
183,797
129,670
150,464
142,645
197,359
223,411
203,575
187,861
171,299
131,977
131,261
158,475
160,659
159,874
160,025
166,398
199,614
177,101
187,788
203,661
206,828
233,009
256,506
241,885
273,987
234,942
218,499
203,427
266,271
269,521
254,418
171,554
158,364
173,155
325,550
349,233
235,907
419,200
301,935
273,703
297,750
339,240
350,361
308,400
313,100
340,600
302,600
276,600
372,900
302,800
326,200
337,800
353,600
346,900
343,000
333,600
328,100
324,000
317,000
307,400
343,900
342,800
333,100
310,100
334,600
326,500
333,300
315,100
344,200
359,600
357,500
396,400
406,500
485,300
383,100
394,300
408,200
387,700
336,800
324,200
320,200
343,100
348,200
357,900
323,700
331,600
351,500
393,500
380,100
428,200
466,900
466,900
466,900466,900428,200380,100393,500351,500331,600323,700357,900348,200343,100320,200324,200336,800387,700408,200394,300383,100485,300406,500396,400357,500359,600344,200315,100333,300326,500334,600310,100333,100342,800343,900307,400317,000324,000328,100333,600343,000346,900353,600337,800326,200302,800372,900276,600302,600340,600313,100308,400350,361339,240297,750273,703301,935419,200235,907349,233325,550173,155158,364171,554254,418269,521266,271203,427218,499234,942273,987241,885256,506233,009206,828203,661187,788177,101199,614166,398160,025159,874160,659158,475131,261131,977171,299187,861203,575223,411197,359142,645150,464129,670183,797172,398125,392167,852189,367168,282163,816176,733180,436156,581173,586159,874200,186180,615149,148150,959138,326105,25999,981101,68893,82179,13279,38573,29767,82859,48473,14073,25169,59066,56267,71457,80359,53077,00071,60079,70098,10093,40092,30094,50090,10075,20079,20086,60084,70083,90090,60092,00085,9000128,100000102,70000081,30000070,100000
       Short-term Debt 
0
0
0
31,900
0
0
0
35,800
0
0
0
48,900
0
0
0
70,300
0
30,400
32,600
33,800
27,400
33,600
11,400
16,500
21,400
30,400
36,000
25,000
33,000
38,900
34,500
25,000
21,600
615
592
568
2,230
6,646
1,604
1,632
1,473
1,489
1,505
1,474
1,490
1,507
1,524
1,474
1,492
23,382
16,965
237
237
257
394
420
24,010
23,934
25,353
26,314
48,151
63,679
49,665
13,652
65,396
71,162
20,890
42,525
41,989
91,772
121,789
92,256
46,068
52,984
7,586
3,392
35,602
34,944
33,805
3,745
2,280
18,610
2,099
2,289
32,948
30,619
54,224
74,245
76,641
94,818
32,892
22,994
23,021
89,465
88,765
63,600
54,522
24,537
4,508
100,833
115,878
115,899
60,000
114,075
76,382
77,194
221,746
122,865
108,200
106,600
22,200
86,400
86,800
87,300
87,800
69,700
78,500
46,300
43,900
69,000
44,500
35,300
35,700
12,000
7,000
7,000
2,000
2,000
2,000
1,700
100
170,000
179,600
205,200
218,600
83,800
53,100
10,700
48,500
88,000
115,600
146,400
150,300
11,500
152,100
143,100
0
11,100
0
0
0
19,700
25,400
16,600
0
13,200
154,500
154,50013,200016,60025,40019,70000011,1000143,100152,10011,500150,300146,400115,60088,00048,50010,70053,10083,800218,600205,200179,600170,0001001,7002,0002,0002,0007,0007,00012,00035,70035,30044,50069,00043,90046,30078,50069,70087,80087,30086,80086,40022,200106,600108,200122,865221,74677,19476,382114,07560,000115,899115,878100,8334,50824,53754,52263,60088,76589,46523,02122,99432,89294,81876,64174,24554,22430,61932,9482,2892,09918,6102,2803,74533,80534,94435,6023,3927,58652,98446,06892,256121,78991,77241,98942,52520,89071,16265,39613,65249,66563,67948,15126,31425,35323,93424,01042039425723723716,96523,3821,4921,4741,5241,5071,4901,4741,5051,4891,4731,6321,6046,6462,23056859261521,60025,00034,50038,90033,00025,00036,00030,40021,40016,50011,40033,60027,40033,80032,60030,400070,30000048,90000035,80000031,900000
       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
636,800
0
0
0
69,000
0
0
0
12,000
7,000
7,000
2,000
100
191,000
1,700
100
177,200
209,100
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000209,100177,2001001,700191,0001002,0007,0007,00012,00000069,000000636,8000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
36,100
0
37,700
38,500
35,900
31,900
34,100
43,800
35,100
32,600
37,700
38,600
43,400
39,900
40,100
30,400
32,500
41,000
43,750
40,595
49,599
46,700
44,668
51,456
51,393
37,475
47,189
50,914
59,005
58,096
75,464
81,242
77,567
80,505
94,797
102,999
112,980
143,452
161,958
117,002
129,703
90,962
124,834
122,875
107,879
93,983
95,899
84,174
73,975
69,560
69,769
63,450
49,529
54,324
64,396
63,951
51,485
54,359
54,251
60,159
57,582
59,078
59,621
65,349
77,015
94,426
97,668
91,960
97,002
95,034
95,090
91,869
110,239
94,894
98,803
112,811
99,073
93,171
108,076
100,533
100,651
94,343
82,291
93,896
114,906
130,112
129,789
200,700
185,096
168,791
190,759
194,481
201,405
176,500
173,900
178,400
149,300
148,200
144,500
160,500
171,100
196,600
207,600
164,600
142,300
151,800
154,700
162,000
163,400
154,500
179,500
194,600
177,400
176,300
195,900
176,800
170,000
179,600
205,200
218,600
187,800
212,800
231,400
295,100
191,600
179,800
198,300
182,600
127,200
144,200
124,300
140,800
156,400
194,500
156,500
158,700
158,500
222,200
209,700
230,300
238,000
257,500
257,500238,000230,300209,700222,200158,500158,700156,500194,500156,400140,800124,300144,200127,200182,600198,300179,800191,600295,100231,400212,800187,800218,600205,200179,600170,000176,800195,900176,300177,400194,600179,500154,500163,400162,000154,700151,800142,300164,600207,600196,600171,100160,500144,500148,200149,300178,400173,900176,500201,405194,481190,759168,791185,096200,700129,789130,112114,90693,89682,29194,343100,651100,533108,07693,17199,073112,81198,80394,894110,23991,86995,09095,03497,00291,96097,66894,42677,01565,34959,62159,07857,58260,15954,25154,35951,48563,95164,39654,32449,52963,45069,76969,56073,97584,17495,89993,983107,879122,875124,83490,962129,703117,002161,958143,452112,980102,99994,79780,50577,56781,24275,46458,09659,00550,91447,18937,47551,39351,45644,66846,70049,59940,59543,75041,00032,50030,40040,10039,90043,40038,60037,70032,60035,10043,80034,10031,90035,90038,50037,700036,100000000000000000
       Other Current Liabilities 
0
0
0
38,200
0
0
0
45,500
0
0
0
53,800
0
0
0
21,700
0
17,800
20,900
20,900
24,600
17,000
31,400
27,600
21,200
22,000
19,900
23,900
20,500
19,100
14,800
14,100
14,400
15,165
16,616
4,235
3,443
959
3,482
4,138
7,973
5,013
5,105
4,550
5,892
6,624
3,276
3,293
4,635
1,617
5,442
6,317
7,686
7,393
6,964
6,660
8,271
5,072
1,401
3,027
943
29,789
34,013
37,765
762
42,866
45,330
58,410
46,332
41,191
37,671
59,834
32,322
54,776
54,675
60,917
51,890
53,941
48,693
67,705
48,285
60,944
58,902
64,116
57,092
62,751
69,327
48,870
50,316
62,766
67,858
74,105
66,261
48,493
60,476
57,216
-9,630
20,680
45,341
74,195
68,639
-44,332
125,620
116,839
-7,294
-23,942
-134,058
148,956
-45,900
-34,700
72,300
153,300
-22,600
72,300
-10,100
161,300
-10,300
32,000
75,700
200,700
61,300
68,500
62,100
153,600
68,600
76,500
70,000
155,700
63,600
67,100
87,200
-68,900
-117,600
-161,200
-166,600
85,900
54,900
41,900
40,400
103,500
28,700
33,200
36,300
172,200
20,200
19,200
175,500
165,800
127,300
128,400
136,500
193,000
171,300
170,400
197,900
215,700
209,400
209,400215,700197,900170,400171,300193,000136,500128,400127,300165,800175,50019,20020,200172,20036,30033,20028,700103,50040,40041,90054,90085,900-166,600-161,200-117,600-68,90087,20067,10063,600155,70070,00076,50068,600153,60062,10068,50061,300200,70075,70032,000-10,300161,300-10,10072,300-22,600153,30072,300-34,700-45,900148,956-134,058-23,942-7,294116,839125,620-44,33268,63974,19545,34120,680-9,63057,21660,47648,49366,26174,10567,85862,76650,31648,87069,32762,75157,09264,11658,90260,94448,28567,70548,69353,94151,89060,91754,67554,77632,32259,83437,67141,19146,33258,41045,33042,86676237,76534,01329,7899433,0271,4015,0728,2716,6606,9647,3937,6866,3175,4421,6174,6353,2933,2766,6245,8924,5505,1055,0137,9734,1383,4829593,4434,23516,61615,16514,40014,10014,80019,10020,50023,90019,90022,00021,20027,60031,40017,00024,60020,90020,90017,800021,70000053,80000045,50000038,200000
   > Long-term Liabilities 
0
0
0
32,800
0
0
0
19,500
0
0
0
31,700
0
0
0
56,700
0
106,400
105,600
108,400
107,900
108,800
105,000
107,000
106,300
105,600
105,400
106,400
105,700
105,600
105,300
104,400
111,100
160,990
160,772
160,424
153,962
153,359
157,989
155,555
153,935
153,556
153,007
153,826
163,071
162,416
158,117
160,344
161,895
165,480
219,149
220,561
218,186
222,444
228,016
227,009
227,308
227,519
234,540
237,667
240,008
242,310
242,001
236,250
245,958
246,067
246,179
249,500
273,739
224,183
190,515
188,058
198,029
200,058
292,818
276,347
237,627
239,139
232,184
257,461
271,526
270,833
367,851
368,314
340,580
342,952
308,139
316,884
325,711
332,976
534,016
558,256
544,392
494,948
488,077
466,198
464,327
434,565
414,022
429,142
423,841
540,428
431,600
566,503
629,540
660,470
984,914
979,270
979,800
972,800
951,700
914,800
913,200
815,800
922,200
850,200
863,100
872,000
845,100
326,900
356,600
344,000
339,700
259,300
261,100
270,300
273,600
256,800
296,900
303,200
270,500
255,100
293,600
324,400
287,500
253,800
377,200
426,700
414,200
793,300
428,900
360,400
322,700
228,500
223,300
202,400
191,200
191,200
204,500
287,900
274,000
382,500
439,000
430,000
425,600
1,161,000
1,106,200
1,106,2001,161,000425,600430,000439,000382,500274,000287,900204,500191,200191,200202,400223,300228,500322,700360,400428,900793,300414,200426,700377,200253,800287,500324,400293,600255,100270,500303,200296,900256,800273,600270,300261,100259,300339,700344,000356,600326,900845,100872,000863,100850,200922,200815,800913,200914,800951,700972,800979,800979,270984,914660,470629,540566,503431,600540,428423,841429,142414,022434,565464,327466,198488,077494,948544,392558,256534,016332,976325,711316,884308,139342,952340,580368,314367,851270,833271,526257,461232,184239,139237,627276,347292,818200,058198,029188,058190,515224,183273,739249,500246,179246,067245,958236,250242,001242,310240,008237,667234,540227,519227,308227,009228,016222,444218,186220,561219,149165,480161,895160,344158,117162,416163,071153,826153,007153,556153,935155,555157,989153,359153,962160,424160,772160,990111,100104,400105,300105,600105,700106,400105,400105,600106,300107,000105,000108,800107,900108,400105,600106,400056,70000031,70000019,50000032,800000
       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
319,444
319,185
318,962
318,770
148
148
106
85
679,400
672,300
700,600
622,200
615,400
593,500
626,600
564,300
548,600
589,000
599,400
85,000
135,000
135,000
160,000
136,100
142,800
154,100
168,700
155,300
189,000
215,800
194,300
177,200
209,100
218,900
177,200
141,700
202,200
196,100
206,000
600,000
255,100
220,300
206,000
133,700
127,600
103,200
103,300
98,900
114,100
197,200
185,600
269,700
304,800
0
0
0
0
0000304,800269,700185,600197,200114,10098,900103,300103,200127,600133,700206,000220,300255,100600,000206,000196,100202,200141,700177,200218,900209,100177,200194,300215,800189,000155,300168,700154,100142,800136,100160,000135,000135,00085,000599,400589,000548,600564,300626,600593,500615,400622,200700,600672,300679,40085106148148318,770318,962319,185319,4440000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
1,200
1,200
1,200
1,200
1,200
1,200
1,200
1,200
1,200
1,200
1,200
799
799
799
799
10,087
10,356
10,053
12,588
12,836
12,710
12,213
22,061
23,046
24,794
24,381
18,587
18,368
17,589
23,152
20,034
17,600
21,381
22,327
20,974
20,237
19,747
32,951
32,319
30,856
29,410
35,616
34,604
34,551
32,880
24,304
35,824
53,739
57,071
71,008
69,600
67,300
67,700
68,000
64,200
68,800
64,600
70,200
73,000
67,700
62,700
68,300
76,000
69,600
64,200
76,900
77,300
80,900
76,200
62,300
68,200
69,900
62,400
77,900
84,500
105,500
110,300
112,100
100,300
146,600
128,200
122,400
105,800
74,100
55,900
34,900
37,700
38,700
30,000
34,900
36,100
38,800
36,400
64,600
82,700
81,800
0
0
0
00081,80082,70064,60036,40038,80036,10034,90030,00038,70037,70034,90055,90074,100105,800122,400128,200146,600100,300112,100110,300105,50084,50077,90062,40069,90068,20062,30076,20080,90077,30076,90064,20069,60076,00068,30062,70067,70073,00070,20064,60068,80064,20068,00067,70067,30069,60071,00857,07153,73935,82424,30432,88034,55134,60435,61629,41030,85632,31932,95119,74720,23720,97422,32721,38117,60020,03423,15217,58918,36818,58724,38124,79423,04622,06112,21312,71012,83612,58810,05310,35610,0877997997997991,2001,2001,2001,2001,2001,2001,2001,2001,2001,2001,20000000000