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

Applied Industrial Technologies
Buy, Hold or Sell?

Let's analyze Applied together

I guess you are interested in Applied Industrial Technologies. 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 Applied Industrial Technologies. 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 Applied Industrial Technologies

I send you an email if I find something interesting about Applied Industrial Technologies.

1. Quick Overview

1.1. Quick analysis of Applied (30 sec.)










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

How much money do you get?

How much money do you get?
$1.44
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$44.99
Expected worth in 1 year
$50.90
How sure are you?
90.0%

+ What do you gain per year?

Total Gains per Share
$7.36
Return On Investment
2.7%

For what price can you sell your share?

Current Price per Share
$271.93
Expected price per share
$231.65 - $282.98
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Applied (5 min.)




Live pricePrice per Share (EOD)
$271.93
Intrinsic Value Per Share
$93.07 - $178.28
Total Value Per Share
$138.06 - $223.27

2.2. Growth of Applied (5 min.)




Is Applied growing?

Current yearPrevious yearGrowGrow %
How rich?$1.7b$1.4b$261.7m15.6%

How much money is Applied making?

Current yearPrevious yearGrowGrow %
Making money$95.9m$90.9m$5m5.3%
Net Profit Margin8.6%8.2%--

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

2.3. Financial Health of Applied (5 min.)




2.4. Comparing to competitors in the Industrial Distribution industry (5 min.)




  Industry Rankings (Industrial Distribution)  


Richest
#13 / 93

Most Revenue
#22 / 93

Most Profit
#11 / 93
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of Applied is $271.93. 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 Applied.
  • 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 Applied, 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 $44.99. Based on the TTM, the Book Value Change Per Share is $1.48 per quarter. Based on the YOY, the Book Value Change Per Share is $1.96 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 $0.36 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Applied.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps2.360.9%2.450.9%2.320.9%1.550.6%1.140.4%
Usd Book Value Change Per Share1.860.7%1.480.5%1.960.7%1.060.4%0.650.2%
Usd Dividend Per Share0.370.1%0.360.1%0.340.1%0.340.1%0.310.1%
Usd Total Gains Per Share2.220.8%1.840.7%2.310.8%1.400.5%0.960.4%
Usd Price Per Share223.13-196.84-141.90-116.98-86.28-
Price to Earnings Ratio23.60-20.12-15.31-7.54-12.03-
Price-to-Total Gains Ratio100.42-119.47-61.91-112.41-97.49-
Price to Book Ratio4.96-4.58-3.92-3.65-3.25-
Price-to-Total Gains Ratio100.42-119.47-61.91-112.41-97.49-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share271.93
Number of shares3
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.360.34
Usd Book Value Change Per Share1.481.06
Usd Total Gains Per Share1.841.40
Gains per Quarter (3 shares)5.524.19
Gains per Year (3 shares)22.0716.74
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1418124137
29353482524
3135356123841
4177178165158
52289100206475
626106122247692
7301241442889109
83514216632102126
93916018836114143
104317721040127160

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%12.00.00.0100.0%18.02.00.090.0%37.03.00.092.5%135.04.00.097.1%
Book Value Change Per Share4.00.00.0100.0%12.00.00.0100.0%17.03.00.085.0%31.09.00.077.5%111.028.00.079.9%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%139.00.00.0100.0%
Total Gains per Share4.00.00.0100.0%12.00.00.0100.0%19.01.00.095.0%36.04.00.090.0%125.014.00.089.9%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Applied Industrial Technologies compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--1.8571.478+26%1.962-5%1.060+75%0.652+185%
Book Value Per Share--44.99042.889+5%36.154+24%30.813+46%25.176+79%
Current Ratio--3.7833.709+2%3.222+17%3.034+25%2.998+26%
Debt To Asset Ratio--0.4170.421-1%0.467-11%0.526-21%0.527-21%
Debt To Equity Ratio--0.7140.726-2%0.877-19%1.162-39%1.170-39%
Dividend Per Share--0.3650.361+1%0.344+6%0.336+9%0.310+18%
Enterprise Value--7976960720.0006955039425.000+15%4588998810.000+74%3557497240.500+124%2443367307.000+226%
Eps--2.3642.451-4%2.319+2%1.546+53%1.136+108%
Ev To Ebitda Ratio--15.74012.942+22%8.736+80%7.926+99%6.666+136%
Ev To Sales Ratio--1.8151.552+17%1.032+76%0.867+109%0.668+172%
Free Cash Flow Per Share--3.1382.598+21%2.288+37%1.805+74%1.400+124%
Free Cash Flow To Equity Per Share--2.2641.526+48%1.689+34%0.767+195%1.014+123%
Gross Profit Margin---1.302-1.212-7%-1.257-3%0.201-746%-0.100-92%
Intrinsic Value_10Y_max--178.279--------
Intrinsic Value_10Y_min--93.068--------
Intrinsic Value_1Y_max--9.226--------
Intrinsic Value_1Y_min--6.275--------
Intrinsic Value_3Y_max--34.305--------
Intrinsic Value_3Y_min--21.607--------
Intrinsic Value_5Y_max--67.321--------
Intrinsic Value_5Y_min--39.841--------
Market Cap10454756745.000+17%8689574720.0007706637925.000+13%5564543810.000+56%4580693840.500+90%3387999757.000+156%
Net Profit Margin--0.0840.086-2%0.082+2%0.059+43%0.049+72%
Operating Margin--0.1030.109-5%0.109-6%0.092+12%0.084+23%
Operating Ratio--0.8970.889+1%0.890+1%0.907-1%0.919-2%
Pb Ratio6.044+18%4.9604.581+8%3.923+26%3.654+36%3.248+53%
Pe Ratio28.758+18%23.59720.121+17%15.312+54%7.544+213%12.031+96%
Price Per Share271.930+18%223.130196.843+13%141.900+57%116.977+91%86.282+159%
Price To Free Cash Flow Ratio21.666+18%17.77819.420-8%18.895-6%19.455-9%203.758-91%
Price To Total Gains Ratio122.388+18%100.424119.470-16%61.914+62%112.411-11%97.489+3%
Quick Ratio--2.5722.468+4%1.973+30%1.905+35%1.741+48%
Return On Assets--0.0310.033-7%0.034-10%0.023+32%0.020+52%
Return On Equity--0.0530.057-8%0.064-18%0.046+14%0.041+28%
Total Gains Per Share--2.2221.839+21%2.305-4%1.395+59%0.963+131%
Usd Book Value--1752077000.0001679477500.000+4%1417772250.000+24%1206317800.000+45%989321025.000+77%
Usd Book Value Change Per Share--1.8571.478+26%1.962-5%1.060+75%0.652+185%
Usd Book Value Per Share--44.99042.889+5%36.154+24%30.813+46%25.176+79%
Usd Dividend Per Share--0.3650.361+1%0.344+6%0.336+9%0.310+18%
Usd Enterprise Value--7976960720.0006955039425.000+15%4588998810.000+74%3557497240.500+124%2443367307.000+226%
Usd Eps--2.3642.451-4%2.319+2%1.546+53%1.136+108%
Usd Free Cash Flow--122198000.000101714500.000+20%89742500.000+36%70651750.000+73%55001350.000+122%
Usd Free Cash Flow Per Share--3.1382.598+21%2.288+37%1.805+74%1.400+124%
Usd Free Cash Flow To Equity Per Share--2.2641.526+48%1.689+34%0.767+195%1.014+123%
Usd Market Cap10454756745.000+17%8689574720.0007706637925.000+13%5564543810.000+56%4580693840.500+90%3387999757.000+156%
Usd Price Per Share271.930+18%223.130196.843+13%141.900+57%116.977+91%86.282+159%
Usd Profit--92063000.00095999750.000-4%90921250.000+1%60598900.000+52%44656100.000+106%
Usd Revenue--1098944000.0001120790500.000-2%1111394250.000-1%971349350.000+13%849795350.000+29%
Usd Total Gains Per Share--2.2221.839+21%2.305-4%1.395+59%0.963+131%
 EOD+4 -4MRQTTM+26 -14YOY+27 -135Y+35 -510Y+36 -4

3.3 Fundamental Score

Let's check the fundamental score of Applied Industrial Technologies based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1528.758
Price to Book Ratio (EOD)Between0-16.044
Net Profit Margin (MRQ)Greater than00.084
Operating Margin (MRQ)Greater than00.103
Quick Ratio (MRQ)Greater than12.572
Current Ratio (MRQ)Greater than13.783
Debt to Asset Ratio (MRQ)Less than10.417
Debt to Equity Ratio (MRQ)Less than10.714
Return on Equity (MRQ)Greater than0.150.053
Return on Assets (MRQ)Greater than0.050.031
Total6/10 (60.0%)

3.4 Technical Score

Let's check the technical score of Applied Industrial Technologies based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5059.050
Ma 20Greater thanMa 50273.008
Ma 50Greater thanMa 100248.395
Ma 100Greater thanMa 200227.077
OpenGreater thanClose275.490
Total5/5 (100.0%)

4. In-depth Analysis

4.1 About Applied Industrial Technologies

Applied Industrial Technologies, Inc. distributes industrial motion, power, control, and automation technology solutions in the United States, Canada, Mexico, Australia, New Zealand, Singapore, and Costa Rica. It operates in two segments, Service Center Based Distribution, and Engineered Solutions. The company distributes bearings, power transmission products, engineered fluid power components and systems, specialty flow control solutions, advanced automation products, industrial rubber products, linear motion components, automation solutions, tools, safety products, oilfield supplies, and other industrial and maintenance supplies; and motors, belting, drives, couplings, pumps, hydraulic and pneumatic components, filtration supplies, valves, fittings, process instrumentation, actuators, and hoses, filtration supplies, as well as other related supplies for general operational needs of customers' machinery and equipment. It also operates fabricated rubber shops and service field crews that install, modify, and repair conveyor belts and rubber linings, as well as offer hose assemblies. In addition, the company provides technical support services; engages in the distribution of fluid power and industrial flow control products; advanced automation solutions, including machine vision, robotics, motion control, and smart technologies. It distributes industrial products through a network of service centers. The company serves various industries, including agriculture and food processing, cement, chemicals and petrochemicals, fabricated metals, forest products, industrial machinery and equipment, life sciences, mining, oil and gas, primary metals, technology, transportation, and utilities, as well as government entities. The company was formerly known as Bearings, Inc. and changed its to name to Applied Industrial Technologies, Inc. in 1997. The company was founded in 1923 and is headquartered in Cleveland, Ohio.

Fundamental data was last updated by Penke on 2024-12-07 14:10:05.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is less efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is very 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 fair priced.
Based on the earnings, the company is fair priced.
Based on how much money comes from the company's main activities, the company is 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 Applied earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Applied to the Industrial Distribution industry mean.
  • A Net Profit Margin of 8.4% means that $0.08 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Applied Industrial Technologies:

  • The MRQ is 8.4%. The company is making a profit. +1
  • The TTM is 8.6%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ8.4%TTM8.6%-0.2%
TTM8.6%YOY8.2%+0.4%
TTM8.6%5Y5.9%+2.7%
5Y5.9%10Y4.9%+1.0%
Compared to industry (Industrial Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ8.4%3.6%+4.8%
TTM8.6%3.5%+5.1%
YOY8.2%4.0%+4.2%
5Y5.9%3.2%+2.7%
10Y4.9%3.1%+1.8%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Applied to the Industrial Distribution industry mean.
  • 3.1% Return on Assets means that Applied generated $0.03 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Applied Industrial Technologies:

  • The MRQ is 3.1%. Using its assets, the company is less efficient in making profit.
  • The TTM is 3.3%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ3.1%TTM3.3%-0.2%
TTM3.3%YOY3.4%-0.1%
TTM3.3%5Y2.3%+1.0%
5Y2.3%10Y2.0%+0.3%
Compared to industry (Industrial Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ3.1%1.4%+1.7%
TTM3.3%1.5%+1.8%
YOY3.4%1.5%+1.9%
5Y2.3%1.2%+1.1%
10Y2.0%1.2%+0.8%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Applied to the Industrial Distribution industry mean.
  • 5.3% Return on Equity means Applied generated $0.05 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Applied Industrial Technologies:

  • The MRQ is 5.3%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 5.7%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ5.3%TTM5.7%-0.5%
TTM5.7%YOY6.4%-0.7%
TTM5.7%5Y4.6%+1.1%
5Y4.6%10Y4.1%+0.5%
Compared to industry (Industrial Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ5.3%3.2%+2.1%
TTM5.7%3.1%+2.6%
YOY6.4%3.7%+2.7%
5Y4.6%3.2%+1.4%
10Y4.1%2.9%+1.2%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Applied Industrial Technologies.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Applied is operating .

  • Measures how much profit Applied 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 Applied to the Industrial Distribution industry mean.
  • An Operating Margin of 10.3% means the company generated $0.10  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Applied Industrial Technologies:

  • The MRQ is 10.3%. The company is operating less efficient.
  • The TTM is 10.9%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ10.3%TTM10.9%-0.6%
TTM10.9%YOY10.9%-0.1%
TTM10.9%5Y9.2%+1.7%
5Y9.2%10Y8.4%+0.8%
Compared to industry (Industrial Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ10.3%6.5%+3.8%
TTM10.9%6.6%+4.3%
YOY10.9%6.1%+4.8%
5Y9.2%5.1%+4.1%
10Y8.4%4.3%+4.1%
4.3.2.2. Operating Ratio

Measures how efficient Applied is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Industrial Distribution industry mean).
  • An Operation Ratio of 0.90 means that the operating costs are $0.90 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Applied Industrial Technologies:

  • The MRQ is 0.897. The company is less efficient in keeping operating costs low.
  • The TTM is 0.889. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.897TTM0.889+0.008
TTM0.889YOY0.890-0.001
TTM0.8895Y0.907-0.017
5Y0.90710Y0.919-0.012
Compared to industry (Industrial Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8970.999-0.102
TTM0.8891.001-0.112
YOY0.8900.966-0.076
5Y0.9070.980-0.073
10Y0.9190.989-0.070
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Applied Industrial Technologies.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Industrial Distribution industry mean).
  • A Current Ratio of 3.78 means the company has $3.78 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Applied Industrial Technologies:

  • The MRQ is 3.783. The company is very able to pay all its short-term debts. +2
  • The TTM is 3.709. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ3.783TTM3.709+0.075
TTM3.709YOY3.222+0.487
TTM3.7095Y3.034+0.675
5Y3.03410Y2.998+0.036
Compared to industry (Industrial Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ3.7831.950+1.833
TTM3.7091.907+1.802
YOY3.2221.897+1.325
5Y3.0341.794+1.240
10Y2.9981.792+1.206
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Applied to the Industrial Distribution industry mean.
  • A Quick Ratio of 2.57 means the company can pay off $2.57 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Applied Industrial Technologies:

  • The MRQ is 2.572. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 2.468. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ2.572TTM2.468+0.103
TTM2.468YOY1.973+0.496
TTM2.4685Y1.905+0.563
5Y1.90510Y1.741+0.164
Compared to industry (Industrial Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ2.5720.860+1.712
TTM2.4680.912+1.556
YOY1.9730.801+1.172
5Y1.9050.939+0.966
10Y1.7410.898+0.843
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Applied Industrial Technologies.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Applied to Industrial Distribution industry mean.
  • A Debt to Asset Ratio of 0.42 means that Applied assets are financed with 41.7% credit (debt) and the remaining percentage (100% - 41.7%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Applied Industrial Technologies:

  • The MRQ is 0.417. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.421. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.417TTM0.421-0.004
TTM0.421YOY0.467-0.046
TTM0.4215Y0.526-0.105
5Y0.52610Y0.527-0.002
Compared to industry (Industrial Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4170.540-0.123
TTM0.4210.550-0.129
YOY0.4670.543-0.076
5Y0.5260.540-0.014
10Y0.5270.546-0.019
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Applied to the Industrial Distribution industry mean.
  • A Debt to Equity ratio of 71.4% means that company has $0.71 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Applied Industrial Technologies:

  • The MRQ is 0.714. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.726. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.714TTM0.726-0.012
TTM0.726YOY0.877-0.151
TTM0.7265Y1.162-0.436
5Y1.16210Y1.170-0.008
Compared to industry (Industrial Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7141.216-0.502
TTM0.7261.238-0.512
YOY0.8771.206-0.329
5Y1.1621.228-0.066
10Y1.1701.281-0.111
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 Applied generates.

  • Above 15 is considered overpriced but always compare Applied to the Industrial Distribution industry mean.
  • A PE ratio of 23.60 means the investor is paying $23.60 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Applied Industrial Technologies:

  • The EOD is 28.758. Based on the earnings, the company is overpriced. -1
  • The MRQ is 23.597. Based on the earnings, the company is fair priced.
  • The TTM is 20.121. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD28.758MRQ23.597+5.161
MRQ23.597TTM20.121+3.476
TTM20.121YOY15.312+4.809
TTM20.1215Y7.544+12.577
5Y7.54410Y12.031-4.486
Compared to industry (Industrial Distribution)
PeriodCompanyIndustry (mean)+/- 
EOD28.75814.618+14.140
MRQ23.59714.661+8.936
TTM20.12114.002+6.119
YOY15.31211.962+3.350
5Y7.54418.866-11.322
10Y12.03116.267-4.236
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 Applied Industrial Technologies:

  • The EOD is 21.666. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The MRQ is 17.778. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The TTM is 19.420. Based on how much money comes from the company's main activities, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD21.666MRQ17.778+3.888
MRQ17.778TTM19.420-1.642
TTM19.420YOY18.895+0.525
TTM19.4205Y19.455-0.035
5Y19.45510Y203.758-184.303
Compared to industry (Industrial Distribution)
PeriodCompanyIndustry (mean)+/- 
EOD21.6665.535+16.131
MRQ17.7786.464+11.314
TTM19.4203.938+15.482
YOY18.8954.809+14.086
5Y19.4553.096+16.359
10Y203.7583.460+200.298
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 Applied is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Industrial Distribution industry mean).
  • A PB ratio of 4.96 means the investor is paying $4.96 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Applied Industrial Technologies:

  • The EOD is 6.044. Based on the equity, the company is overpriced. -1
  • The MRQ is 4.960. Based on the equity, the company is fair priced.
  • The TTM is 4.581. Based on the equity, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD6.044MRQ4.960+1.085
MRQ4.960TTM4.581+0.379
TTM4.581YOY3.923+0.658
TTM4.5815Y3.654+0.927
5Y3.65410Y3.248+0.406
Compared to industry (Industrial Distribution)
PeriodCompanyIndustry (mean)+/- 
EOD6.0441.205+4.839
MRQ4.9601.236+3.724
TTM4.5811.298+3.283
YOY3.9231.399+2.524
5Y3.6541.496+2.158
10Y3.2481.677+1.571
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 Applied Industrial Technologies.

4.8.1. Institutions holding Applied Industrial Technologies

Institutions are holding 95.426% of the shares of Applied Industrial Technologies.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30BlackRock Inc13.34590.022551310324065828.6059
2024-09-30Vanguard Group Inc11.98520.01844607907-9841-0.2131
2024-09-30FMR Inc5.05670.02641944143-155499-7.406
2024-09-30State Street Corp3.74820.01311441051341132.4246
2024-09-30JPMorgan Chase & Co3.10050.02031192048-143160-10.7219
2024-09-30Amvescap Plc.3.0850.0511118608630896035.2241
2024-09-30Geode Capital Management, LLC2.70610.01881040389406894.0701
2024-09-30Dimensional Fund Advisors, Inc.2.20340.0459847127-43430-4.8767
2024-09-30Fuller & Thaler Asset Management Inc1.74780.588667195759390.8917
2024-09-30Macquarie Group Ltd1.74030.1612669071-190542-22.166
2024-09-30BTIM Corp1.49810.8941575955-54960-8.7112
2024-09-30Charles Schwab Investment Management Inc1.48080.024256931738870.6874
2024-09-30Capital Research Global Investors1.45980.02656125900
2024-09-30Fiduciary Management, Inc. of Milwaukee1.381.0373530570-597-0.1124
2024-09-30Wellington Management Company LLP1.3730.0206527863-46558-8.1052
2024-06-30NORGES BANK1.23080.01374731985373912.8115
2024-09-30Northern Trust Corp1.1810.0166454040-6284-1.3651
2024-09-30Alyeska Investment Group, L.P.1.13790.4983437491356178.8627
2024-09-30Allspring Global Investments Holdings, LLC1.11580.1482428990-35751-7.6927
2024-09-30Brown Advisory Holdings Inc1.04550.1126401941232167136.7506
Total 61.62183.757923691435+435071+1.8%

4.9.2. Funds holding Applied Industrial Technologies

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-11-27iShares Core S&P Mid-Cap ETF3.20370.3333123171324190.1968
2024-10-31Vanguard Total Stock Mkt Idx Inv3.15940.01631214689-4070-0.3339
2024-11-27iShares Russell 2000 ETF2.78670.36381071383-2240-0.2086
2024-10-31Vanguard Small Cap Index2.50290.146496226419000.1978
2024-09-30American Funds SMALLCAP World A2.15720.240182936300
2024-10-31Vanguard Small Cap Value Index Inv1.69060.2597649972-224-0.0345
2024-06-30FullerThaler Behavioral Sm-Cp Eq R61.64111.33346309456670011.8211
2024-08-31FullerThaler Behavioral Small-Cap Equity1.64111.333963094500
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr1.4820.1216569791-3956-0.6895
2024-09-30Delaware Small Cap Core I1.31631.4832506061-3136-0.6159
2024-08-31Fidelity Small Cap Growth1.09271.1258420086-2824-0.6678
2024-08-31Fidelity Small Cap Index1.0240.296393709-9765-2.4202
2024-11-27iShares Russell 2000 Growth ETF0.90380.711834749700
2024-11-28First Trust RBA Amer Indl RenaisTM ETF0.87363.232633586620040.6002
2024-09-30Vanguard Explorer Inv0.82160.31333158753278711.5819
2024-09-30JPMorgan Small Cap Growth A0.82051.928931546200
2024-11-27Invesco S&P MidCap Quality ETF0.82031.35823153723710.1178
2024-10-31SPDR® S&P MIDCAP 400 ETF Trust0.78470.3066301707-4441-1.4506
2024-09-30FMI Common Stock Investor0.72832.848628000000
2024-09-30American Century Small Cap Growth Inv0.65511.353425186400
Total 30.105619.106911574564+75525+0.7%

5.3. Insider Transactions

Insiders are holding 0.95% of the shares of Applied Industrial Technologies.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-11-27Mary Dean HallSELL2200275.08
2024-11-27Warren E Hoffner IiiSELL4000281.64
2024-08-30Kurt W LoringSELL4858203.1
2024-08-23Kurt W LoringSELL3366209.02
2024-08-19Neil A SchrimsherSELL3703202.24
2024-05-20Jason W VasquezSELL650196.71
2024-02-02Warren E Hoffner IiiSELL2000182.34
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

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

Summary
Total Assets3,003,211
Total Liabilities1,251,134
Total Stockholder Equity1,752,077
 As reported
Total Liabilities 1,251,134
Total Stockholder Equity+ 1,752,077
Total Assets = 3,003,211

Assets

Total Assets3,003,211
Total Current Assets1,809,550
Long-term Assets1,193,661
Total Current Assets
Cash And Cash Equivalents 538,520
Net Receivables 691,512
Inventory 497,568
Other Current Assets 81,950
Total Current Assets  (as reported)1,809,550
Total Current Assets  (calculated)1,809,550
+/-0
Long-term Assets
Property Plant Equipment 264,104
Goodwill 624,217
Intangible Assets 242,744
Long-term Assets Other 38,236
Long-term Assets  (as reported)1,193,661
Long-term Assets  (calculated)1,169,301
+/- 24,360

Liabilities & Shareholders' Equity

Total Current Liabilities478,300
Long-term Liabilities772,834
Total Stockholder Equity1,752,077
Total Current Liabilities
Short-term Debt 25,003
Short Long Term Debt 25,003
Accounts payable 265,136
Other Current Liabilities 188,161
Total Current Liabilities  (as reported)478,300
Total Current Liabilities  (calculated)503,303
+/- 25,003
Long-term Liabilities
Long term Debt 572,288
Long-term Liabilities Other 200,546
Long-term Liabilities  (as reported)772,834
Long-term Liabilities  (calculated)772,834
+/-0
Total Stockholder Equity
Common Stock10,000
Retained Earnings 2,213,868
Accumulated Other Comprehensive Income -86,508
Other Stockholders Equity -385,283
Total Stockholder Equity (as reported)1,752,077
Total Stockholder Equity (calculated)1,752,077
+/-0
Other
Capital Stock10,000
Cash and Short Term Investments 538,520
Common Stock Shares Outstanding 38,944
Liabilities and Stockholders Equity 3,003,211
Net Debt 58,771
Net Invested Capital 2,349,368
Net Working Capital 1,331,250
Property Plant and Equipment Gross 511,701
Short Long Term Debt Total 597,291



5.2. 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
0
231,900
0
0
0
223,200
0
0
0
223,000
0
0
0
251,400
0
257,000
259,900
380,200
380,900
353,900
337,600
327,900
343,600
343,400
340,600
330,600
331,300
329,100
328,900
315,900
338,700
345,600
345,600
343,500
361,500
358,300
369,200
359,200
377,600
390,300
408,000
404,100
394,500
384,000
397,800
394,100
553,700
566,700
591,500
606,100
615,000
585,400
603,200
574,300
553,200
552,100
562,169
594,667
585,738
608,561
603,713
578,854
583,585
555,850
553,563
534,566
538,788
534,920
536,128
553,404
544,472
556,500
573,360
596,841
613,002
612,399
663,973
690,170
700,674
681,359
719,803
730,671
727,811
724,372
741,002
777,369
805,356
744,267
752,667
798,771
914,195
887,728
847,847
809,328
810,505
826,140
866,707
891,520
872,709
829,630
891,858
914,931
900,227
898,013
954,336
962,183
1,001,767
1,037,626
1,035,937
1,058,706
1,050,089
1,074,159
1,096,651
1,334,169
1,468,919
1,480,450
1,466,153
1,434,968
1,376,260
1,350,395
1,334,339
1,312,529
1,299,439
1,294,516
1,346,691
1,387,595
1,384,907
1,405,882
2,272,323
2,285,741
2,305,688
2,289,988
2,322,810
2,331,697
2,429,732
2,418,997
2,289,529
2,283,551
2,249,253
2,241,017
2,305,388
2,271,807
2,303,180
2,225,709
2,383,571
2,452,588
2,474,174
2,522,904
2,608,638
2,743,332
2,750,511
2,782,765
2,854,943
2,951,910
3,003,211
3,003,2112,951,9102,854,9432,782,7652,750,5112,743,3322,608,6382,522,9042,474,1742,452,5882,383,5712,225,7092,303,1802,271,8072,305,3882,241,0172,249,2532,283,5512,289,5292,418,9972,429,7322,331,6972,322,8102,289,9882,305,6882,285,7412,272,3231,405,8821,384,9071,387,5951,346,6911,294,5161,299,4391,312,5291,334,3391,350,3951,376,2601,434,9681,466,1531,480,4501,468,9191,334,1691,096,6511,074,1591,050,0891,058,7061,035,9371,037,6261,001,767962,183954,336898,013900,227914,931891,858829,630872,709891,520866,707826,140810,505809,328847,847887,728914,195798,771752,667744,267805,356777,369741,002724,372727,811730,671719,803681,359700,674690,170663,973612,399613,002596,841573,360556,500544,472553,404536,128534,920538,788534,566553,563555,850583,585578,854603,713608,561585,738594,667562,169552,100553,200574,300603,200585,400615,000606,100591,500566,700553,700394,100397,800384,000394,500404,100408,000390,300377,600359,200369,200358,300361,500343,500345,600345,600338,700315,900328,900329,100331,300330,600340,600343,400343,600327,900337,600353,900380,900380,200259,900257,0000251,400000223,000000223,200000231,900000
   > Total Current Assets 
0
0
0
177,500
0
0
0
168,600
0
0
0
167,300
0
0
0
187,400
0
191,900
192,000
300,400
300,400
270,900
252,400
235,200
250,800
249,800
244,500
233,900
236,800
235,500
234,100
221,200
244,100
252,100
250,100
249,200
268,000
266,900
277,300
265,400
281,700
290,400
304,300
295,100
287,600
280,800
293,300
285,500
386,500
393,700
408,900
414,900
427,400
396,500
417,100
389,200
374,200
374,300
389,697
414,991
405,752
432,154
430,262
406,460
412,536
396,889
397,743
381,058
389,442
383,205
384,451
400,494
386,947
399,260
418,278
443,033
460,622
463,014
514,181
527,501
536,674
517,961
548,675
558,444
555,166
551,480
569,679
600,533
628,230
559,201
569,115
606,197
597,625
574,873
540,461
525,594
528,401
546,854
590,488
618,860
571,215
528,969
592,483
618,914
605,213
609,951
649,000
665,762
687,095
697,944
702,881
737,280
733,736
750,479
774,511
836,148
874,760
877,757
886,017
859,305
813,906
780,824
803,841
781,626
777,361
782,432
836,111
882,542
876,879
903,511
1,051,240
1,058,020
1,089,083
1,081,783
1,125,770
1,148,138
1,144,923
1,142,555
1,162,519
1,159,769
1,136,334
1,151,596
1,226,356
1,196,575
1,210,567
1,143,618
1,295,040
1,359,529
1,390,496
1,422,252
1,506,745
1,646,807
1,644,265
1,681,992
1,767,682
1,769,901
1,809,550
1,809,5501,769,9011,767,6821,681,9921,644,2651,646,8071,506,7451,422,2521,390,4961,359,5291,295,0401,143,6181,210,5671,196,5751,226,3561,151,5961,136,3341,159,7691,162,5191,142,5551,144,9231,148,1381,125,7701,081,7831,089,0831,058,0201,051,240903,511876,879882,542836,111782,432777,361781,626803,841780,824813,906859,305886,017877,757874,760836,148774,511750,479733,736737,280702,881697,944687,095665,762649,000609,951605,213618,914592,483528,969571,215618,860590,488546,854528,401525,594540,461574,873597,625606,197569,115559,201628,230600,533569,679551,480555,166558,444548,675517,961536,674527,501514,181463,014460,622443,033418,278399,260386,947400,494384,451383,205389,442381,058397,743396,889412,536406,460430,262432,154405,752414,991389,697374,300374,200389,200417,100396,500427,400414,900408,900393,700386,500285,500293,300280,800287,600295,100304,300290,400281,700265,400277,300266,900268,000249,200250,100252,100244,100221,200234,100235,500236,800233,900244,500249,800250,800235,200252,400270,900300,400300,400192,000191,9000187,400000167,300000168,600000177,500000
       Cash And Cash Equivalents 
0
0
0
11,000
0
0
0
22,100
0
0
0
2,300
0
0
0
7,100
0
8,300
7,100
5,700
3,600
4,400
2,200
8,400
6,700
9,500
8,000
9,300
11,600
5,700
9,700
4,600
4,700
7,900
6,900
10,900
7,300
4,900
7,000
4,800
8,000
7,000
13,200
9,200
14,100
6,900
15,500
22,400
13,300
14,300
17,700
9,300
19,700
13,800
21,100
19,200
15,300
13,000
15,265
12,349
12,986
14,415
12,162
13,981
26,069
20,993
24,713
23,060
44,044
25,479
23,925
55,079
37,088
24,401
33,386
69,667
63,192
57,305
83,374
127,136
96,791
55,110
76,225
106,428
102,276
84,410
85,018
119,665
143,654
79,995
70,580
101,830
56,749
46,620
48,216
27,642
65,687
104,203
156,266
175,777
94,593
53,915
88,559
91,092
73,218
70,512
79,408
78,442
56,673
51,845
43,083
73,164
76,877
66,584
69,086
71,189
52,033
33,184
55,165
69,470
63,966
55,634
62,932
59,861
58,022
62,857
67,313
105,057
77,769
85,324
43,523
54,150
56,408
79,827
47,367
108,219
98,204
128,149
165,464
268,551
271,060
288,775
304,016
257,745
247,313
154,843
188,084
184,474
147,575
165,538
182,127
344,036
360,415
412,855
456,533
460,617
538,520
538,520460,617456,533412,855360,415344,036182,127165,538147,575184,474188,084154,843247,313257,745304,016288,775271,060268,551165,464128,14998,204108,21947,36779,82756,40854,15043,52385,32477,769105,05767,31362,85758,02259,86162,93255,63463,96669,47055,16533,18452,03371,18969,08666,58476,87773,16443,08351,84556,67378,44279,40870,51273,21891,09288,55953,91594,593175,777156,266104,20365,68727,64248,21646,62056,749101,83070,58079,995143,654119,66585,01884,410102,276106,42876,22555,11096,791127,13683,37457,30563,19269,66733,38624,40137,08855,07923,92525,47944,04423,06024,71320,99326,06913,98112,16214,41512,98612,34915,26513,00015,30019,20021,10013,80019,7009,30017,70014,30013,30022,40015,5006,90014,1009,20013,2007,0008,0004,8007,0004,9007,30010,9006,9007,9004,7004,6009,7005,70011,6009,3008,0009,5006,7008,4002,2004,4003,6005,7007,1008,30007,1000002,30000022,10000011,000000
       Net Receivables 
0
0
0
60,300
0
0
0
62,700
0
0
0
70,400
0
0
0
79,100
0
76,600
85,700
128,800
115,300
104,900
105,900
104,200
108,900
101,000
108,200
110,000
106,800
100,900
109,900
113,000
111,000
110,300
126,900
129,800
133,200
130,900
144,400
145,700
147,900
140,700
156,100
155,500
140,700
136,500
152,300
153,100
186,600
174,700
195,400
206,300
195,900
186,200
195,500
195,700
194,600
186,400
203,377
212,254
213,283
198,162
198,576
190,935
188,052
160,185
184,289
180,904
174,707
164,483
178,689
173,915
173,218
170,074
190,932
190,815
201,043
190,904
214,867
202,226
215,020
212,743
235,960
231,524
240,647
220,460
250,336
248,698
249,251
221,029
244,863
245,119
265,536
221,727
209,193
198,792
203,191
211,920
238,713
246,402
261,042
250,671
280,706
290,751
289,450
280,700
307,660
307,043
325,753
304,628
336,245
329,880
320,281
305,936
344,096
375,732
403,521
385,326
394,408
376,305
356,606
329,287
354,553
347,857
347,286
336,716
390,874
390,931
405,572
393,706
533,533
548,811
565,462
512,034
574,468
540,902
529,330
502,894
524,081
449,998
447,032
444,200
510,080
516,322
530,824
520,134
618,079
656,429
674,136
654,510
705,638
708,395
694,922
659,196
725,320
737,526
691,512
691,512737,526725,320659,196694,922708,395705,638654,510674,136656,429618,079520,134530,824516,322510,080444,200447,032449,998524,081502,894529,330540,902574,468512,034565,462548,811533,533393,706405,572390,931390,874336,716347,286347,857354,553329,287356,606376,305394,408385,326403,521375,732344,096305,936320,281329,880336,245304,628325,753307,043307,660280,700289,450290,751280,706250,671261,042246,402238,713211,920203,191198,792209,193221,727265,536245,119244,863221,029249,251248,698250,336220,460240,647231,524235,960212,743215,020202,226214,867190,904201,043190,815190,932170,074173,218173,915178,689164,483174,707180,904184,289160,185188,052190,935198,576198,162213,283212,254203,377186,400194,600195,700195,500186,200195,900206,300195,400174,700186,600153,100152,300136,500140,700155,500156,100140,700147,900145,700144,400130,900133,200129,800126,900110,300111,000113,000109,900100,900106,800110,000108,200101,000108,900104,200105,900104,900115,300128,80085,70076,600079,10000070,40000062,70000060,300000
       Other Current Assets 
0
0
0
12,600
0
0
0
2,300
0
0
0
2,100
0
0
0
4,500
0
3,400
4,700
10,500
9,900
9,800
9,700
11,400
8,900
10,300
10,900
12,900
12,500
11,800
12,400
8,600
2,400
2,200
2,100
2,300
2,000
2,000
3,300
2,300
2,600
2,400
2,700
2,500
2,600
4,300
7,300
6,900
18,600
15,200
5,600
7,300
8,900
8,900
7,900
4,600
6,000
6,300
7,399
8,286
7,071
6,904
9,211
9,974
10,835
10,692
10,667
11,011
10,857
11,452
10,374
11,702
12,643
13,536
15,751
22,957
23,020
22,684
29,933
22,606
23,928
32,210
28,404
29,955
19,720
31,402
27,334
32,284
28,187
28,504
34,407
48,525
35,953
40,867
33,835
44,470
33,495
28,859
21,179
23,428
24,822
29,392
26,791
33,005
27,532
36,113
31,897
51,771
35,709
46,820
42,355
52,819
34,174
54,702
41,284
53,480
51,915
57,773
55,359
51,111
42,527
36,177
39,377
35,687
30,009
33,839
33,181
41,409
28,559
37,538
41,735
32,990
35,555
44,041
49,380
51,462
52,224
47,903
51,773
52,070
52,887
54,864
54,023
59,961
54,452
68,878
63,504
68,805
78,686
79,183
92,002
93,192
81,287
89,786
81,919
83,500
81,950
81,95083,50081,91989,78681,28793,19292,00279,18378,68668,80563,50468,87854,45259,96154,02354,86452,88752,07051,77347,90352,22451,46249,38044,04135,55532,99041,73537,53828,55941,40933,18133,83930,00935,68739,37736,17742,52751,11155,35957,77351,91553,48041,28454,70234,17452,81942,35546,82035,70951,77131,89736,11327,53233,00526,79129,39224,82223,42821,17928,85933,49544,47033,83540,86735,95348,52534,40728,50428,18732,28427,33431,40219,72029,95528,40432,21023,92822,60629,93322,68423,02022,95715,75113,53612,64311,70210,37411,45210,85711,01110,66710,69210,8359,9749,2116,9047,0718,2867,3996,3006,0004,6007,9008,9008,9007,3005,60015,20018,6006,9007,3004,3002,6002,5002,7002,4002,6002,3003,3002,0002,0002,3002,1002,2002,4008,60012,40011,80012,50012,90010,90010,3008,90011,4009,7009,8009,90010,5004,7003,40004,5000002,1000002,30000012,600000
   > Long-term Assets 
0
0
0
54,400
0
0
0
54,600
0
0
0
55,700
0
0
0
64,000
0
65,100
67,900
79,800
80,500
83,000
85,200
92,700
92,800
93,600
96,100
96,700
94,500
93,600
94,800
94,700
94,600
93,500
95,500
94,300
93,500
91,400
91,900
93,800
95,900
99,900
103,700
109,000
106,900
103,200
104,500
108,600
167,200
173,000
182,600
191,200
187,600
188,900
186,100
185,100
179,000
177,800
172,472
179,676
179,986
176,407
173,451
172,394
171,049
158,961
155,820
153,508
149,346
151,715
151,677
152,910
157,525
157,240
155,082
153,808
152,380
149,385
149,792
162,669
164,000
163,398
171,128
172,227
172,645
172,892
171,323
176,836
177,126
185,066
183,552
192,574
316,570
312,855
307,386
283,734
282,104
279,286
276,219
272,660
301,494
300,661
299,375
296,017
295,014
288,062
305,336
296,421
314,672
339,682
333,056
321,426
316,353
323,680
322,140
498,021
594,159
602,693
580,136
575,663
562,354
569,571
530,498
530,903
522,078
512,084
510,580
505,053
508,028
502,371
1,221,083
1,227,721
1,216,605
1,208,205
1,197,040
1,183,559
1,284,809
1,276,442
1,127,010
1,123,782
1,112,919
1,089,421
1,079,032
1,075,232
1,092,613
1,082,091
1,088,531
1,093,059
1,083,678
1,100,652
1,101,893
1,096,525
1,106,246
1,100,773
1,087,261
1,182,009
1,193,661
1,193,6611,182,0091,087,2611,100,7731,106,2461,096,5251,101,8931,100,6521,083,6781,093,0591,088,5311,082,0911,092,6131,075,2321,079,0321,089,4211,112,9191,123,7821,127,0101,276,4421,284,8091,183,5591,197,0401,208,2051,216,6051,227,7211,221,083502,371508,028505,053510,580512,084522,078530,903530,498569,571562,354575,663580,136602,693594,159498,021322,140323,680316,353321,426333,056339,682314,672296,421305,336288,062295,014296,017299,375300,661301,494272,660276,219279,286282,104283,734307,386312,855316,570192,574183,552185,066177,126176,836171,323172,892172,645172,227171,128163,398164,000162,669149,792149,385152,380153,808155,082157,240157,525152,910151,677151,715149,346153,508155,820158,961171,049172,394173,451176,407179,986179,676172,472177,800179,000185,100186,100188,900187,600191,200182,600173,000167,200108,600104,500103,200106,900109,000103,70099,90095,90093,80091,90091,40093,50094,30095,50093,50094,60094,70094,80093,60094,50096,70096,10093,60092,80092,70085,20083,00080,50079,80067,90065,100064,00000055,70000054,60000054,400000
       Property Plant Equipment 
0
0
0
52,200
0
0
0
51,500
0
0
0
50,000
0
0
0
58,400
0
58,900
61,400
70,400
70,100
73,200
75,100
78,100
78,500
78,900
81,400
82,600
80,300
79,500
80,200
80,100
80,400
79,000
81,800
80,100
78,600
76,500
76,600
79,300
78,900
79,600
80,200
86,300
85,400
84,500
84,200
90,800
103,600
102,900
110,500
113,100
112,200
110,300
109,000
107,200
103,800
100,200
97,258
97,200
94,941
92,080
90,698
90,263
89,571
87,439
85,275
83,095
80,664
79,101
79,136
77,942
82,953
81,207
78,662
77,025
75,354
73,561
72,240
71,441
71,219
70,340
69,560
70,794
69,755
69,121
67,620
67,788
66,197
65,857
65,158
64,997
68,087
66,295
63,594
62,735
60,994
59,845
58,200
58,471
67,044
67,357
67,949
69,014
73,079
76,659
78,464
83,103
84,357
85,596
84,355
83,243
81,149
80,056
78,834
103,596
106,683
107,352
104,680
104,447
104,760
106,470
108,132
107,765
106,283
105,279
106,773
108,068
111,313
111,962
121,858
121,343
119,781
122,005
123,240
124,303
211,651
211,666
210,387
212,537
209,907
207,507
201,013
202,700
208,289
203,109
206,215
219,948
213,576
218,587
217,343
215,718
215,848
218,223
210,894
251,816
264,104
264,104251,816210,894218,223215,848215,718217,343218,587213,576219,948206,215203,109208,289202,700201,013207,507209,907212,537210,387211,666211,651124,303123,240122,005119,781121,343121,858111,962111,313108,068106,773105,279106,283107,765108,132106,470104,760104,447104,680107,352106,683103,59678,83480,05681,14983,24384,35585,59684,35783,10378,46476,65973,07969,01467,94967,35767,04458,47158,20059,84560,99462,73563,59466,29568,08764,99765,15865,85766,19767,78867,62069,12169,75570,79469,56070,34071,21971,44172,24073,56175,35477,02578,66281,20782,95377,94279,13679,10180,66483,09585,27587,43989,57190,26390,69892,08094,94197,20097,258100,200103,800107,200109,000110,300112,200113,100110,500102,900103,60090,80084,20084,50085,40086,30080,20079,60078,90079,30076,60076,50078,60080,10081,80079,00080,40080,10080,20079,50080,30082,60081,40078,90078,50078,10075,10073,20070,10070,40061,40058,900058,40000050,00000051,50000052,200000
       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
67,062
62,021
0
0
0
46,410
46,344
49,938
50,587
49,687
49,609
50,433
49,934
49,852
50,119
50,846
51,044
51,083
51,971
52,231
55,507
57,222
57,248
56,966
56,676
57,550
57,663
60,458
61,760
64,685
90,294
98,634
96,878
63,108
62,610
63,100
63,230
63,405
73,743
74,587
75,605
76,981
76,783
75,517
84,690
83,080
94,626
105,026
108,060
106,849
106,973
111,356
111,201
193,494
259,156
260,256
252,717
254,406
248,580
249,267
199,236
202,700
205,537
203,963
205,341
206,135
209,834
209,001
629,783
646,643
647,529
651,206
661,195
661,991
671,476
673,175
539,495
540,594
541,357
557,257
559,196
560,077
562,791
562,811
563,751
563,205
561,477
572,319
577,235
578,418
586,478
589,356
588,713
619,395
624,217
624,217619,395588,713589,356586,478578,418577,235572,319561,477563,205563,751562,811562,791560,077559,196557,257541,357540,594539,495673,175671,476661,991661,195651,206647,529646,643629,783209,001209,834206,135205,341203,963205,537202,700199,236249,267248,580254,406252,717260,256259,156193,494111,201111,356106,973106,849108,060105,02694,62683,08084,69075,51776,78376,98175,60574,58773,74363,40563,23063,10062,61063,10896,87898,63490,29464,68561,76060,45857,66357,55056,67656,96657,24857,22255,50752,23151,97151,08351,04450,84650,11949,85249,93450,43349,60949,68750,58749,93846,34446,41000062,02167,06200000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
9,730
10,818
11,246
11,360
12,301
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000012,30111,36011,24610,8189,7300000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
46,900
52,200
54,900
53,200
60,300
59,400
62,900
62,400
61,300
60,300
60,507
67,089
69,676
68,242
0
65,113
64,701
48,474
48,221
46,410
46,344
49,938
50,587
49,687
49,609
50,433
49,934
49,852
50,119
50,846
51,044
51,083
51,971
52,231
55,507
70,249
57,248
56,966
56,676
66,262
57,663
60,458
61,760
19,164
113,718
101,653
97,002
95,832
93,293
91,024
88,505
85,916
95,671
93,389
90,324
89,551
86,661
82,968
88,768
84,840
90,087
100,914
95,215
91,267
87,961
91,669
88,368
159,508
208,497
216,305
203,978
198,828
191,708
185,009
195,726
191,240
181,465
173,460
168,404
163,562
159,848
153,432
448,089
435,947
425,801
413,093
378,844
368,866
374,871
364,519
352,864
343,215
333,613
294,581
287,686
279,628
274,410
266,314
258,501
250,590
242,741
246,739
243,133
235,549
237,102
227,831
220,840
245,870
242,744
242,744245,870220,840227,831237,102235,549243,133246,739242,741250,590258,501266,314274,410279,628287,686294,581333,613343,215352,864364,519374,871368,866378,844413,093425,801435,947448,089153,432159,848163,562168,404173,460181,465191,240195,726185,009191,708198,828203,978216,305208,497159,50888,36891,66987,96191,26795,215100,91490,08784,84088,76882,96886,66189,55190,32493,38995,67185,91688,50591,02493,29395,83297,002101,653113,71819,16461,76060,45857,66366,26256,67656,96657,24870,24955,50752,23151,97151,08351,04450,84650,11949,85249,93450,43349,60949,68750,58749,93846,34446,41048,22148,47464,70165,113068,24269,67667,08960,50760,30061,30062,40062,90059,40060,30053,20054,90052,20046,900000000000000000000000000000000000000000000000000
       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
75,214
82,476
85,045
84,327
82,753
82,131
81,478
71,522
70,545
70,413
68,682
72,614
72,541
74,968
74,572
76,033
76,420
76,783
77,026
75,824
77,552
91,228
92,781
93,058
101,568
101,433
102,890
103,771
103,703
109,048
110,929
119,209
118,394
127,577
248,483
246,560
243,792
220,999
221,110
219,441
218,019
214,189
234,450
233,304
231,426
227,003
221,935
211,403
226,872
213,318
230,315
254,086
248,701
238,183
235,204
243,624
243,306
394,425
487,476
495,341
475,456
471,216
457,594
463,101
422,366
423,138
415,795
406,805
403,807
396,985
396,715
390,409
1,099,225
23,788
23,494
12,171
22,943
17,153
15,451
14,781
24,264
15,177
14,509
237,583
31,137
32,827
47,123
49,857
42,397
59,316
65,884
63,007
64,182
66,840
66,818
0
0
0
0
000066,81866,84064,18263,00765,88459,31642,39749,85747,12332,82731,137237,58314,50915,17724,26414,78115,45117,15322,94312,17123,49423,7881,099,225390,409396,715396,985403,807406,805415,795423,138422,366463,101457,594471,216475,456495,341487,476394,425243,306243,624235,204238,183248,701254,086230,315213,318226,872211,403221,935227,003231,426233,304234,450214,189218,019219,441221,110220,999243,792246,560248,483127,577118,394119,209110,929109,048103,703103,771102,890101,433101,56893,05892,78191,22877,55275,82477,02676,78376,42076,03374,57274,96872,54172,61468,68270,41370,54571,52281,47882,13182,75384,32785,04582,47675,2140000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
0
0
0
98,000
0
0
0
97,800
0
0
0
94,100
0
0
0
116,600
0
123,000
124,300
244,900
245,500
220,100
204,400
193,700
209,300
209,600
207,300
201,800
201,900
198,600
196,700
181,000
202,200
206,800
199,600
193,000
208,200
203,200
209,900
193,800
208,100
217,500
226,800
214,800
200,100
189,100
198,500
186,500
287,900
292,300
306,600
311,600
323,800
293,900
313,900
280,700
257,900
255,800
267,810
295,336
285,174
304,658
297,780
267,336
275,880
261,162
259,693
236,419
238,813
234,518
236,189
245,548
230,900
237,479
247,722
257,306
260,192
245,660
281,856
296,883
298,872
283,351
307,860
315,849
306,680
287,445
309,266
326,386
333,630
270,670
269,888
296,696
399,297
382,828
342,529
301,226
297,624
303,984
333,826
336,481
303,631
240,389
278,661
281,368
267,413
251,827
282,127
290,052
298,668
315,514
297,957
299,091
275,467
300,680
315,579
533,861
678,214
698,784
729,842
693,640
666,137
642,828
677,497
654,613
618,991
613,107
640,821
642,339
611,239
626,620
1,466,295
1,470,778
1,434,882
1,400,073
1,439,962
1,434,663
1,502,507
1,456,756
1,458,969
1,440,009
1,363,847
1,360,310
1,370,481
1,339,261
1,326,610
1,204,020
1,285,177
1,303,233
1,252,734
1,227,028
1,227,978
1,284,895
1,214,395
1,174,737
1,185,919
1,263,129
1,251,134
1,251,1341,263,1291,185,9191,174,7371,214,3951,284,8951,227,9781,227,0281,252,7341,303,2331,285,1771,204,0201,326,6101,339,2611,370,4811,360,3101,363,8471,440,0091,458,9691,456,7561,502,5071,434,6631,439,9621,400,0731,434,8821,470,7781,466,295626,620611,239642,339640,821613,107618,991654,613677,497642,828666,137693,640729,842698,784678,214533,861315,579300,680275,467299,091297,957315,514298,668290,052282,127251,827267,413281,368278,661240,389303,631336,481333,826303,984297,624301,226342,529382,828399,297296,696269,888270,670333,630326,386309,266287,445306,680315,849307,860283,351298,872296,883281,856245,660260,192257,306247,722237,479230,900245,548236,189234,518238,813236,419259,693261,162275,880267,336297,780304,658285,174295,336267,810255,800257,900280,700313,900293,900323,800311,600306,600292,300287,900186,500198,500189,100200,100214,800226,800217,500208,100193,800209,900203,200208,200193,000199,600206,800202,200181,000196,700198,600201,900201,800207,300209,600209,300193,700204,400220,100245,500244,900124,300123,0000116,60000094,10000097,80000098,000000
   > Total Current Liabilities 
0
0
0
48,200
0
0
0
47,500
0
0
0
89,700
0
0
0
112,300
0
118,800
120,000
236,300
236,800
210,900
195,800
180,500
196,400
196,400
195,300
192,000
111,900
108,600
106,400
90,400
112,300
116,600
110,900
104,600
119,700
112,600
119,700
111,800
124,700
139,100
148,400
143,200
127,300
121,700
129,700
120,700
199,000
219,200
182,500
193,100
211,400
132,300
162,900
132,100
134,900
135,300
153,129
159,859
142,467
160,182
163,119
127,459
140,432
123,217
132,282
130,414
131,010
131,894
131,171
141,135
126,977
132,632
143,293
151,329
152,863
137,268
172,472
181,695
181,143
155,183
178,983
188,431
177,526
209,412
228,420
235,010
235,930
171,111
171,799
197,011
253,523
240,104
201,617
156,556
201,525
242,589
272,631
271,332
235,557
172,140
208,643
214,688
206,953
198,964
225,695
230,169
242,007
255,494
240,790
245,900
225,575
250,854
268,223
290,955
271,982
271,651
269,067
310,072
258,297
221,374
252,475
274,388
264,301
237,222
270,565
309,753
280,260
271,627
369,964
432,551
394,173
393,788
416,557
423,794
478,722
420,701
447,861
426,083
414,051
425,867
465,746
427,700
466,827
399,855
464,356
499,627
451,263
447,205
480,592
540,344
466,558
449,126
468,406
501,100
478,300
478,300501,100468,406449,126466,558540,344480,592447,205451,263499,627464,356399,855466,827427,700465,746425,867414,051426,083447,861420,701478,722423,794416,557393,788394,173432,551369,964271,627280,260309,753270,565237,222264,301274,388252,475221,374258,297310,072269,067271,651271,982290,955268,223250,854225,575245,900240,790255,494242,007230,169225,695198,964206,953214,688208,643172,140235,557271,332272,631242,589201,525156,556201,617240,104253,523197,011171,799171,111235,930235,010228,420209,412177,526188,431178,983155,183181,143181,695172,472137,268152,863151,329143,293132,632126,977141,135131,171131,894131,010130,414132,282123,217140,432127,459163,119160,182142,467159,859153,129135,300134,900132,100162,900132,300211,400193,100182,500219,200199,000120,700129,700121,700127,300143,200148,400139,100124,700111,800119,700112,600119,700104,600110,900116,600112,30090,400106,400108,600111,900192,000195,300196,400196,400180,500195,800210,900236,800236,300120,000118,8000112,30000089,70000047,50000048,200000
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
32,400
0
0
0
51,400
0
74,200
69,700
143,100
122,600
134,400
125,600
114,100
122,400
127,800
118,400
110,000
30,000
27,300
30,600
22,700
28,500
38,400
29,200
19,800
23,000
16,900
24,200
24,300
40,600
56,500
61,500
41,500
28,000
36,500
32,300
36,800
53,200
98,100
40,500
62,400
69,100
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,950
0
0
0
0
0
0
0
0
0
0
0
0
50,791
50,593
50,395
50,198
0
0
0
33,000
61,000
50,000
5,000
50,000
75,000
75,000
75,000
25,000
0
0
0
0
0
0
0
0
33,000
0
0
0
15,000
30,000
2,720
2,842
2,720
2,720
3,349
3,975
3,350
3,351
3,352
3,248
3,248
4,012
4,814
5,595
6,378
19,182
19,183
19,184
44,184
44,163
49,036
93,912
73,771
78,642
78,646
78,651
78,638
78,644
43,525
88,401
40,182
40,166
40,174
181
25,189
25,196
25,170
25,171
25,159
25,107
58,521
25,003
25,00358,52125,10725,15925,17125,17025,19625,18918140,17440,16640,18288,40143,52578,64478,63878,65178,64678,64273,77193,91249,03644,16344,18419,18419,18319,1826,3785,5954,8144,0123,2483,2483,3523,3513,3503,9753,3492,7202,7202,8422,72030,00015,00000033,0000000000025,00075,00075,00075,00050,0005,00050,00061,00033,00000050,19850,39550,59350,7910000000000002,950000000000000000000069,10062,40040,50098,10053,20036,80032,30036,50028,00041,50061,50056,50040,60024,30024,20016,90023,00019,80029,20038,40028,50022,70030,60027,30030,000110,000118,400127,800122,400114,100125,600134,400122,600143,10069,70074,200051,40000032,40000000000000
       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
170,712
0
0
0
3,349
0
0
0
3,247
3,248
3,248
4,012
4,814
5,595
6,378
19,182
19,183
19,184
44,184
44,163
49,036
93,912
73,771
78,642
78,646
78,651
78,638
78,644
43,525
88,401
40,182
40,166
40,174
181
25,189
25,196
25,170
25,171
25,159
25,107
25,055
25,003
25,00325,05525,10725,15925,17125,17025,19625,18918140,17440,16640,18288,40143,52578,64478,63878,65178,64678,64273,77193,91249,03644,16344,18419,18419,18319,1826,3785,5954,8144,0123,2483,2483,2470003,349000170,7120000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
42,000
0
42,500
46,900
67,300
90,900
57,600
53,700
46,400
56,300
50,300
60,000
57,800
60,700
58,200
52,700
42,600
63,200
57,700
55,200
50,900
65,800
66,400
64,900
53,700
50,100
51,200
49,500
67,700
65,300
52,700
62,900
49,500
92,400
77,800
96,800
79,100
87,600
77,300
104,900
78,800
74,300
79,300
90,738
93,587
84,456
104,982
104,581
75,896
90,390
74,639
81,149
76,316
85,334
81,319
79,560
75,411
71,902
74,040
80,714
78,767
84,180
74,551
97,314
99,047
105,409
94,370
102,859
109,440
110,402
91,377
99,702
97,166
103,326
95,264
85,928
109,822
127,591
106,386
77,831
80,655
78,876
82,354
97,421
94,529
109,266
86,957
110,143
108,509
109,928
105,591
124,614
120,890
145,932
123,796
140,865
136,575
131,195
140,869
145,352
172,401
145,614
150,938
143,881
179,825
142,636
114,824
134,871
148,543
149,007
137,499
150,255
180,614
165,233
165,634
217,852
256,886
241,885
232,558
240,339
237,289
229,368
212,312
214,253
186,270
181,627
196,468
217,252
208,162
210,987
203,563
247,639
259,463
277,224
250,407
276,024
301,685
259,790
253,739
271,185
266,949
265,136
265,136266,949271,185253,739259,790301,685276,024250,407277,224259,463247,639203,563210,987208,162217,252196,468181,627186,270214,253212,312229,368237,289240,339232,558241,885256,886217,852165,634165,233180,614150,255137,499149,007148,543134,871114,824142,636179,825143,881150,938145,614172,401145,352140,869131,195136,575140,865123,796145,932120,890124,614105,591109,928108,509110,14386,957109,26694,52997,42182,35478,87680,65577,831106,386127,591109,82285,92895,264103,32697,16699,70291,377110,402109,440102,85994,370105,40999,04797,31474,55184,18078,76780,71474,04071,90275,41179,56081,31985,33476,31681,14974,63990,39075,896104,581104,98284,45693,58790,73879,30074,30078,800104,90077,30087,60079,10096,80077,80092,40049,50062,90052,70065,30067,70049,50051,20050,10053,70064,90066,40065,80050,90055,20057,70063,20042,60052,70058,20060,70057,80060,00050,30056,30046,40053,70057,60090,90067,30046,90042,500042,000000000000000000
       Other Current Liabilities 
0
0
0
48,200
0
0
0
47,500
0
0
0
57,300
0
0
0
18,900
0
2,100
3,400
25,900
23,300
18,900
16,500
20,000
17,700
18,300
16,900
24,200
21,200
23,100
23,100
25,100
20,600
20,500
26,500
33,900
30,900
29,300
30,600
33,800
34,000
31,400
37,400
34,000
34,000
32,500
34,500
34,400
53,400
43,300
45,200
51,600
54,700
55,000
58,000
53,300
60,600
56,000
62,391
66,272
58,011
55,200
58,538
51,563
50,042
48,578
51,133
54,098
45,676
50,575
51,611
65,724
52,125
58,592
62,579
72,562
68,683
62,717
75,158
82,648
75,734
60,813
76,124
78,991
67,124
67,244
78,125
87,449
43,274
75,847
85,871
87,189
92,932
39,619
39,711
70,901
72,649
85,235
100,210
51,696
63,292
85,183
98,500
106,179
97,025
93,373
101,081
109,279
96,075
45,763
99,925
109,325
94,380
46,216
46,022
60,074
75,839
63,854
68,456
63,118
68,220
62,890
62,852
65,306
65,719
52,048
58,683
65,540
59,658
50,889
64,936
83,112
70,109
60,164
62,731
69,491
91,469
77,846
85,915
99,280
88,605
83,508
89,190
98,356
101,930
91,421
176,551
199,990
173,858
171,609
179,372
114,749
119,149
170,228
172,114
175,630
188,161
188,161175,630172,114170,228119,149114,749179,372171,609173,858199,990176,55191,421101,93098,35689,19083,50888,60599,28085,91577,84691,46969,49162,73160,16470,10983,11264,93650,88959,65865,54058,68352,04865,71965,30662,85262,89068,22063,11868,45663,85475,83960,07446,02246,21694,380109,32599,92545,76396,075109,279101,08193,37397,025106,17998,50085,18363,29251,696100,21085,23572,64970,90139,71139,61992,93287,18985,87175,84743,27487,44978,12567,24467,12478,99176,12460,81375,73482,64875,15862,71768,68372,56262,57958,59252,12565,72451,61150,57545,67654,09851,13348,57850,04251,56358,53855,20058,01166,27262,39156,00060,60053,30058,00055,00054,70051,60045,20043,30053,40034,40034,50032,50034,00034,00037,40031,40034,00033,80030,60029,30030,90033,90026,50020,50020,60025,10023,10023,10021,20024,20016,90018,30017,70020,00016,50018,90023,30025,9003,4002,100018,90000057,30000047,50000048,200000
   > Long-term Liabilities 
0
0
0
49,800
0
0
0
50,300
0
0
0
4,400
0
0
0
4,300
0
4,200
4,300
8,600
8,700
9,200
8,600
13,200
12,900
13,200
12,000
9,800
90,000
90,000
90,300
90,600
89,900
90,200
88,700
88,400
88,500
90,600
90,200
82,000
83,400
78,400
78,400
71,600
72,800
67,400
68,800
65,800
88,900
73,100
124,100
118,500
112,400
161,600
151,000
148,600
123,000
120,500
114,681
135,477
142,707
144,476
134,661
139,877
135,448
137,945
127,411
106,005
107,803
102,624
105,018
104,413
103,923
104,847
104,429
105,977
107,329
108,392
109,384
115,188
117,729
128,168
128,877
127,418
129,154
78,033
80,846
91,376
97,700
99,559
98,089
99,685
145,774
142,724
140,912
144,670
96,099
61,395
61,195
65,149
68,074
68,249
70,018
66,680
60,460
52,863
56,432
59,883
56,661
60,020
57,167
53,191
49,892
49,826
47,356
242,906
406,232
427,133
460,775
383,568
407,840
421,454
425,022
380,225
354,690
375,885
370,256
332,586
330,979
354,993
1,096,331
1,038,227
1,040,709
1,006,285
1,023,405
1,010,869
1,023,785
1,036,055
1,011,108
1,013,926
949,796
934,443
904,735
911,561
859,783
804,165
820,821
803,606
801,471
779,823
747,386
744,551
747,837
725,611
717,513
762,029
772,834
772,834762,029717,513725,611747,837744,551747,386779,823801,471803,606820,821804,165859,783911,561904,735934,443949,7961,013,9261,011,1081,036,0551,023,7851,010,8691,023,4051,006,2851,040,7091,038,2271,096,331354,993330,979332,586370,256375,885354,690380,225425,022421,454407,840383,568460,775427,133406,232242,90647,35649,82649,89253,19157,16760,02056,66159,88356,43252,86360,46066,68070,01868,24968,07465,14961,19561,39596,099144,670140,912142,724145,77499,68598,08999,55997,70091,37680,84678,033129,154127,418128,877128,168117,729115,188109,384108,392107,329105,977104,429104,847103,923104,413105,018102,624107,803106,005127,411137,945135,448139,877134,661144,476142,707135,477114,681120,500123,000148,600151,000161,600112,400118,500124,10073,10088,90065,80068,80067,40072,80071,60078,40078,40083,40082,00090,20090,60088,50088,40088,70090,20089,90090,60090,30090,00090,0009,80012,00013,20012,90013,2008,6009,2008,7008,6004,3004,20004,3000004,40000050,30000049,800000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
167,992
321,418
346,636
386,956
317,646
351,340
363,640
367,820
324,982
301,771
323,940
317,382
286,769
285,175
306,579
1,017,327
944,522
953,216
923,410
937,536
908,850
859,172
874,423
864,758
855,143
792,827
783,076
773,404
784,855
730,307
681,266
681,197
649,150
649,103
624,052
597,006
596,926
596,883
0
0
0
0
0000596,883596,926597,006624,052649,103649,150681,197681,266730,307784,855773,404783,076792,827855,143864,758874,423859,172908,850937,536923,410953,216944,5221,017,327306,579285,175286,769317,382323,940301,771324,982367,820363,640351,340317,646386,956346,636321,418167,9920000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
23,035
23,309
23,150
25,556
23,872
26,383
23,463
24,409
23,950
22,527
22,938
23,671
26,262
25,855
25,563
26,684
26,464
28,210
29,759
31,020
32,210
38,211
40,950
51,587
52,493
51,232
53,166
53,033
55,846
66,376
72,700
74,559
73,089
74,685
70,774
67,724
65,912
69,382
71,099
61,395
61,195
64,294
68,074
68,249
70,018
64,462
60,460
52,863
56,432
55,712
56,661
60,020
57,167
46,975
49,892
49,826
47,356
50,401
84,814
80,497
73,819
45,765
56,500
57,814
57,202
43,489
52,919
51,945
52,874
37,642
45,804
48,414
79,004
93,705
87,493
82,875
85,869
102,019
101,281
98,848
146,350
90,857
156,969
151,367
131,331
126,706
129,476
122,899
139,624
154,456
152,368
155,771
150,380
74,921
150,954
0
0
0
0
0000150,95474,921150,380155,771152,368154,456139,624122,899129,476126,706131,331151,367156,96990,857146,35098,848101,281102,01985,86982,87587,49393,70579,00448,41445,80437,64252,87451,94552,91943,48957,20257,81456,50045,76573,81980,49784,81450,40147,35649,82649,89246,97557,16760,02056,66155,71256,43252,86360,46064,46270,01868,24968,07464,29461,19561,39571,09969,38265,91267,72470,77474,68573,08974,55972,70066,37655,84653,03353,16651,23252,49351,58740,95038,21132,21031,02029,75928,21026,46426,68425,56325,85526,26223,67122,93822,52723,95024,40923,46326,38323,87225,55623,15023,30923,0350000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
133,900
0
0
0
125,400
0
0
0
128,900
0
0
0
134,800
0
134,000
135,600
135,300
135,400
133,800
133,200
134,200
134,300
133,800
133,300
128,800
129,400
130,500
132,200
134,900
136,500
138,800
146,000
150,500
153,300
155,100
159,300
165,400
169,500
172,800
181,200
189,300
194,400
194,900
199,300
207,600
265,800
274,400
284,900
294,500
291,200
291,500
289,300
293,600
295,300
296,300
294,359
299,331
300,564
303,903
305,933
311,518
307,705
294,688
293,870
298,147
299,975
300,402
299,939
307,856
313,572
319,021
325,638
339,535
352,810
366,739
382,117
393,287
401,802
398,008
411,943
414,822
421,131
436,927
431,736
450,983
471,726
473,597
482,779
502,075
514,898
504,900
505,318
508,102
512,881
522,156
532,881
555,039
569,078
589,241
613,197
633,563
632,814
646,186
672,209
672,131
703,099
722,112
737,980
759,615
774,622
773,479
781,072
800,308
790,705
781,666
736,311
741,328
710,123
707,567
656,842
657,916
680,448
681,409
705,870
745,256
773,668
779,262
806,028
814,963
870,806
889,915
882,848
897,034
927,225
962,241
830,560
843,542
885,406
880,707
934,907
932,546
976,570
1,021,689
1,098,394
1,149,355
1,221,440
1,295,876
1,380,660
1,458,437
1,536,116
1,608,028
1,669,024
1,688,781
1,752,077
1,752,0771,688,7811,669,0241,608,0281,536,1161,458,4371,380,6601,295,8761,221,4401,149,3551,098,3941,021,689976,570932,546934,907880,707885,406843,542830,560962,241927,225897,034882,848889,915870,806814,963806,028779,262773,668745,256705,870681,409680,448657,916656,842707,567710,123741,328736,311781,666790,705800,308781,072773,479774,622759,615737,980722,112703,099672,131672,209646,186632,814633,563613,197589,241569,078555,039532,881522,156512,881508,102505,318504,900514,898502,075482,779473,597471,726450,983431,736436,927421,131414,822411,943398,008401,802393,287382,117366,739352,810339,535325,638319,021313,572307,856299,939300,402299,975298,147293,870294,688307,705311,518305,933303,903300,564299,331294,359296,300295,300293,600289,300291,500291,200