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

Albemarle Corp
Buy, Hold or Sell?

Let's analyze Albemarle together

I guess you are interested in Albemarle 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 Albemarle 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 Albemarle Corp

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

1. Quick Overview

1.1. Quick analysis of Albemarle (30 sec.)










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

How much money do you get?

How much money do you get?
$2.29
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$89.25
Expected worth in 1 year
$92.22
How sure are you?
67.5%

+ What do you gain per year?

Total Gains per Share
$5.26
Return On Investment
5.3%

For what price can you sell your share?

Current Price per Share
$99.38
Expected price per share
$85.45 - $111.70
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Albemarle (5 min.)




Live pricePrice per Share (EOD)
$99.38
Intrinsic Value Per Share
$-46.77 - $34.39
Total Value Per Share
$42.48 - $123.64

2.2. Growth of Albemarle (5 min.)




Is Albemarle growing?

Current yearPrevious yearGrowGrow %
How rich?$10.4b$9.4b$1.3b12.7%

How much money is Albemarle making?

Current yearPrevious yearGrowGrow %
Making money-$468.1m$668m-$1.1b-242.7%
Net Profit Margin-29.5%26.7%--

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

2.3. Financial Health of Albemarle (5 min.)




2.4. Comparing to competitors in the Specialty Chemicals industry (5 min.)




  Industry Rankings (Specialty Chemicals)  


Richest
#16 / 552

Most Revenue
#46 / 552

Most Profit
#550 / 552

Most Efficient
#507 / 552
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of Albemarle is $99.38. 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 Albemarle.
  • 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 Albemarle, 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 $89.25. Based on the TTM, the Book Value Change Per Share is $0.74 per quarter. Based on the YOY, the Book Value Change Per Share is $6.80 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 $0.57 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Albemarle.

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 Eps-9.09-9.2%-3.98-4.0%7.057.1%1.531.5%1.221.2%
Usd Book Value Change Per Share-8.44-8.5%0.740.7%6.806.8%2.762.8%1.891.9%
Usd Dividend Per Share0.750.8%0.570.6%0.400.4%0.410.4%0.350.4%
Usd Total Gains Per Share-7.69-7.7%1.311.3%7.197.2%3.173.2%2.242.3%
Usd Price Per Share94.71-116.61-207.76-160.14-121.18-
Price to Earnings Ratio-2.60-389.24-9.39-1.57-6.97-
Price-to-Total Gains Ratio-12.32--23.39-61.28--24.65--21.77-
Price to Book Ratio1.06-1.28-2.61-2.78-2.76-
Price-to-Total Gains Ratio-12.32--23.39-61.28--24.65--21.77-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share99.38
Number of shares10
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.570.41
Usd Book Value Change Per Share0.742.76
Usd Total Gains Per Share1.313.17
Gains per Quarter (10 shares)13.1531.71
Gains per Year (10 shares)52.59126.83
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
123304317110117
246599633221244
3698914950331371
49211920266441498
511414925583551625
613717830899662752
7160208361116772879
81832384141328821006
92062674671499931133
1022929752016511031260

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 Share1.03.00.025.0%8.04.00.066.7%15.05.00.075.0%32.08.00.080.0%115.08.00.093.5%
Book Value Change Per Share1.03.00.025.0%8.04.00.066.7%14.06.00.070.0%27.013.00.067.5%87.036.00.070.7%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%121.00.02.098.4%
Total Gains per Share1.03.00.025.0%8.04.00.066.7%14.06.00.070.0%27.013.00.067.5%94.029.00.076.4%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Albemarle 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---8.4440.743-1237%6.798-224%2.757-406%1.894-546%
Book Value Per Share--89.25292.391-3%80.417+11%61.961+44%46.238+93%
Current Ratio--2.4442.354+4%1.834+33%1.787+37%1.786+37%
Debt To Asset Ratio--0.3990.406-2%0.466-14%0.481-17%0.520-23%
Debt To Equity Ratio--0.6800.709-4%0.898-24%0.997-32%1.210-44%
Dividend Per Share--0.7550.572+32%0.396+91%0.413+83%0.350+116%
Enterprise Value--5832207400.0007889793250.000-26%17773868417.500-67%13426754885.000-57%9593452737.500-39%
Eps---9.095-3.983-56%7.050-229%1.526-696%1.220-845%
Ev To Ebitda Ratio---1.507-220.450+14529%-28.037+1761%-42.058+2691%-19.409+1188%
Ev To Sales Ratio--1.0761.257-14%1.792-40%2.654-59%2.260-52%
Free Cash Flow Per Share---0.532-3.001+464%0.985-154%-0.570+7%-0.228-57%
Free Cash Flow To Equity Per Share---1.4680.682-315%0.832-276%1.040-241%0.148-1090%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--34.389--------
Intrinsic Value_10Y_min---46.772--------
Intrinsic Value_1Y_max---0.282--------
Intrinsic Value_1Y_min---3.778--------
Intrinsic Value_3Y_max--1.995--------
Intrinsic Value_3Y_min---12.206--------
Intrinsic Value_5Y_max--7.696--------
Intrinsic Value_5Y_min---21.506--------
Market Cap11681125200.000+5%11132213400.00013706633250.000-19%24480424417.500-55%18842381785.000-41%14253172137.500-22%
Net Profit Margin---0.789-0.295-63%0.267-396%0.073-1174%0.103-869%
Operating Margin---0.835-0.407-51%0.224-473%0.073-1244%0.107-879%
Operating Ratio--1.8191.359+34%0.814+123%0.915+99%0.868+110%
Pb Ratio1.113+5%1.0611.277-17%2.613-59%2.778-62%2.756-61%
Pe Ratio-2.732-5%-2.603389.243-101%9.389-128%1.569-266%6.967-137%
Price Per Share99.380+5%94.710116.613-19%207.758-54%160.139-41%121.179-22%
Price To Free Cash Flow Ratio-46.666-5%-44.473-22.768-49%19.757-325%0.242-18447%-7.538-83%
Price To Total Gains Ratio-12.924-5%-12.317-23.385+90%61.281-120%-24.648+100%-21.768+77%
Quick Ratio--1.4041.340+5%0.900+56%1.166+20%1.164+21%
Return On Assets---0.061-0.026-57%0.039-259%0.011-681%0.012-615%
Return On Equity---0.104-0.047-55%0.074-240%0.023-561%0.026-507%
Total Gains Per Share---7.6891.315-685%7.194-207%3.171-343%2.244-443%
Usd Book Value--10490661000.00010859658500.000-3%9475099000.000+11%7289204400.000+44%5438023725.000+93%
Usd Book Value Change Per Share---8.4440.743-1237%6.798-224%2.757-406%1.894-546%
Usd Book Value Per Share--89.25292.391-3%80.417+11%61.961+44%46.238+93%
Usd Dividend Per Share--0.7550.572+32%0.396+91%0.413+83%0.350+116%
Usd Enterprise Value--5832207400.0007889793250.000-26%17773868417.500-67%13426754885.000-57%9593452737.500-39%
Usd Eps---9.095-3.983-56%7.050-229%1.526-696%1.220-845%
Usd Free Cash Flow---62578000.000-352743750.000+464%116220500.000-154%-66850100.000+7%-26735200.000-57%
Usd Free Cash Flow Per Share---0.532-3.001+464%0.985-154%-0.570+7%-0.228-57%
Usd Free Cash Flow To Equity Per Share---1.4680.682-315%0.832-276%1.040-241%0.148-1090%
Usd Market Cap11681125200.000+5%11132213400.00013706633250.000-19%24480424417.500-55%18842381785.000-41%14253172137.500-22%
Usd Price Per Share99.380+5%94.710116.613-19%207.758-54%160.139-41%121.179-22%
Usd Profit---1068992000.000-468105500.000-56%668019500.000-260%136098050.000-885%121832075.000-977%
Usd Revenue--1354692000.0001625494500.000-17%2470504000.000-45%1426627500.000-5%1117790750.000+21%
Usd Total Gains Per Share---7.6891.315-685%7.194-207%3.171-343%2.244-443%
 EOD+5 -3MRQTTM+15 -24YOY+14 -255Y+18 -2110Y+16 -23

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-2.732
Price to Book Ratio (EOD)Between0-11.113
Net Profit Margin (MRQ)Greater than0-0.789
Operating Margin (MRQ)Greater than0-0.835
Quick Ratio (MRQ)Greater than11.404
Current Ratio (MRQ)Greater than12.444
Debt to Asset Ratio (MRQ)Less than10.399
Debt to Equity Ratio (MRQ)Less than10.680
Return on Equity (MRQ)Greater than0.15-0.104
Return on Assets (MRQ)Greater than0.05-0.061
Total4/10 (40.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5043.686
Ma 20Greater thanMa 50106.129
Ma 50Greater thanMa 100101.943
Ma 100Greater thanMa 20094.361
OpenGreater thanClose102.000
Total3/5 (60.0%)

4. In-depth Analysis

4.1 About Albemarle Corp

Albemarle Corporation develops, manufactures, and markets engineered specialty chemicals worldwide. It operates through three segments: Energy Storage, Specialties and Ketjen. The Energy Storage segment offers lithium compounds, including lithium carbonate, lithium hydroxide, and lithium chloride; technical services for the handling and use of reactive lithium products; and lithium-containing by-products recycling services. The Specialties segment provides bromine-based specialty chemicals, including elemental bromine, alkyl and inorganic bromides, brominated powdered activated carbon, and other bromine fine chemicals; lithium specialties, such as butyllithium and lithium aluminum hydride; develops and manufactures cesium products for the chemical and pharmaceutical industries; and zirconium, barium, and titanium products for pyrotechnical applications that include airbag initiators. The Ketjen segment offers clean fuels technologies (CFT), which is composed of hydroprocessing catalysts (HPC) together with isomerization and akylation catalysts; fluidized catalytic cracking (FCC) catalysts and additives; and performance catalyst solutions (PCS), which is composed of organometallics and curatives. The company serves the energy storage, petroleum refining, consumer electronics, construction, automotive, lubricants, pharmaceuticals, and crop protection markets. Albemarle Corporation was founded in 1887 and is headquartered in Charlotte, North Carolina.

Fundamental data was last updated by Penke on 2024-12-07 14:20:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge loss.
Using its assets, the company is very inefficient in making profit.
Using its investors money, the company is very inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very inefficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is able to pay all its short-term debts.
The company is 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 underpriced.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is expensive.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Albemarle earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Albemarle to the Specialty Chemicals industry mean.
  • A Net Profit Margin of -78.9% means that $-0.79 for each $1 in revenue is generated as profit.

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

  • The MRQ is -78.9%. The company is making a huge loss. -2
  • The TTM is -29.5%. The company is making a huge loss. -2
Trends
Current periodCompared to+/- 
MRQ-78.9%TTM-29.5%-49.4%
TTM-29.5%YOY26.7%-56.2%
TTM-29.5%5Y7.3%-36.9%
5Y7.3%10Y10.3%-2.9%
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ-78.9%4.4%-83.3%
TTM-29.5%3.8%-33.3%
YOY26.7%4.2%+22.5%
5Y7.3%5.7%+1.6%
10Y10.3%6.0%+4.3%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Albemarle to the Specialty Chemicals industry mean.
  • -6.1% Return on Assets means that Albemarle generated $-0.06 profit for each $1 in assets.

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

  • The MRQ is -6.1%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -2.6%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-6.1%TTM-2.6%-3.5%
TTM-2.6%YOY3.9%-6.5%
TTM-2.6%5Y1.1%-3.7%
5Y1.1%10Y1.2%-0.1%
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ-6.1%1.1%-7.2%
TTM-2.6%0.9%-3.5%
YOY3.9%1.1%+2.8%
5Y1.1%1.4%-0.3%
10Y1.2%1.6%-0.4%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Albemarle to the Specialty Chemicals industry mean.
  • -10.4% Return on Equity means Albemarle generated $-0.10 for each $1 the owners (shareholders) invested.

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

  • The MRQ is -10.4%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -4.7%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-10.4%TTM-4.7%-5.8%
TTM-4.7%YOY7.4%-12.1%
TTM-4.7%5Y2.3%-6.9%
5Y2.3%10Y2.6%-0.3%
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ-10.4%2.0%-12.4%
TTM-4.7%1.8%-6.5%
YOY7.4%2.0%+5.4%
5Y2.3%2.6%-0.3%
10Y2.6%2.7%-0.1%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Albemarle Corp.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Albemarle is operating .

  • Measures how much profit Albemarle 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 Albemarle to the Specialty Chemicals industry mean.
  • An Operating Margin of -83.5% means the company generated $-0.83  for each $1 in revenue (before taxes).

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

  • The MRQ is -83.5%. The company is operating very inefficient. -2
  • The TTM is -40.7%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ-83.5%TTM-40.7%-42.8%
TTM-40.7%YOY22.4%-63.1%
TTM-40.7%5Y7.3%-48.0%
5Y7.3%10Y10.7%-3.4%
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ-83.5%8.1%-91.6%
TTM-40.7%5.7%-46.4%
YOY22.4%6.1%+16.3%
5Y7.3%7.4%-0.1%
10Y10.7%7.4%+3.3%
4.3.2.2. Operating Ratio

Measures how efficient Albemarle is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Specialty Chemicals industry mean).
  • An Operation Ratio of 1.82 means that the operating costs are $1.82 for each $1 in net sales.

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

  • The MRQ is 1.819. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.359. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.819TTM1.359+0.459
TTM1.359YOY0.814+0.545
TTM1.3595Y0.915+0.445
5Y0.91510Y0.868+0.047
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8191.328+0.491
TTM1.3591.215+0.144
YOY0.8141.076-0.262
5Y0.9151.150-0.235
10Y0.8681.073-0.205
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Albemarle Corp.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Specialty Chemicals industry mean).
  • A Current Ratio of 2.44 means the company has $2.44 in assets for each $1 in short-term debts.

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

  • The MRQ is 2.444. The company is able to pay all its short-term debts. +1
  • The TTM is 2.354. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ2.444TTM2.354+0.090
TTM2.354YOY1.834+0.520
TTM2.3545Y1.787+0.567
5Y1.78710Y1.786+0.001
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ2.4441.804+0.640
TTM2.3541.868+0.486
YOY1.8341.923-0.089
5Y1.7871.955-0.168
10Y1.7861.889-0.103
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Albemarle to the Specialty Chemicals industry mean.
  • A Quick Ratio of 1.40 means the company can pay off $1.40 for each $1 in debt (using most liquid assets).

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

  • The MRQ is 1.404. The company is able to pay all its short-term debts with the most liquid assets. +1
  • The TTM is 1.340. The company is able to pay all its short-term debts with the most liquid assets. +1
Trends
Current periodCompared to+/- 
MRQ1.404TTM1.340+0.065
TTM1.340YOY0.900+0.439
TTM1.3405Y1.166+0.173
5Y1.16610Y1.164+0.003
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4040.809+0.595
TTM1.3400.879+0.461
YOY0.9001.057-0.157
5Y1.1661.128+0.038
10Y1.1641.159+0.005
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Albemarle Corp.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Albemarle to Specialty Chemicals industry mean.
  • A Debt to Asset Ratio of 0.40 means that Albemarle assets are financed with 39.9% credit (debt) and the remaining percentage (100% - 39.9%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.399. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.406. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.399TTM0.406-0.007
TTM0.406YOY0.466-0.060
TTM0.4065Y0.481-0.075
5Y0.48110Y0.520-0.039
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3990.428-0.029
TTM0.4060.428-0.022
YOY0.4660.427+0.039
5Y0.4810.427+0.054
10Y0.5200.433+0.087
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Albemarle to the Specialty Chemicals industry mean.
  • A Debt to Equity ratio of 68.0% means that company has $0.68 debt for each $1 in shareholders equity.

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

  • The MRQ is 0.680. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.709. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.680TTM0.709-0.029
TTM0.709YOY0.898-0.188
TTM0.7095Y0.997-0.287
5Y0.99710Y1.210-0.213
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6800.776-0.096
TTM0.7090.766-0.057
YOY0.8980.741+0.157
5Y0.9970.811+0.186
10Y1.2100.841+0.369
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 Albemarle generates.

  • Above 15 is considered overpriced but always compare Albemarle to the Specialty Chemicals industry mean.
  • A PE ratio of -2.60 means the investor is paying $-2.60 for every $1 in earnings.

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

  • The EOD is -2.732. Based on the earnings, the company is expensive. -2
  • The MRQ is -2.603. Based on the earnings, the company is expensive. -2
  • The TTM is 389.243. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-2.732MRQ-2.603-0.128
MRQ-2.603TTM389.243-391.847
TTM389.243YOY9.389+379.854
TTM389.2435Y1.569+387.674
5Y1.56910Y6.967-5.398
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
EOD-2.73218.230-20.962
MRQ-2.60316.646-19.249
TTM389.24317.184+372.059
YOY9.38916.213-6.824
5Y1.56919.920-18.351
10Y6.96723.851-16.884
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 Albemarle Corp:

  • The EOD is -46.666. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -44.473. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -22.768. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-46.666MRQ-44.473-2.193
MRQ-44.473TTM-22.768-21.705
TTM-22.768YOY19.757-42.525
TTM-22.7685Y0.242-23.011
5Y0.24210Y-7.538+7.780
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
EOD-46.6668.275-54.941
MRQ-44.4738.541-53.014
TTM-22.7683.452-26.220
YOY19.7571.905+17.852
5Y0.2423.306-3.064
10Y-7.5382.813-10.351
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 Albemarle is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Specialty Chemicals industry mean).
  • A PB ratio of 1.06 means the investor is paying $1.06 for each $1 in book value.

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

  • The EOD is 1.113. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.061. Based on the equity, the company is underpriced. +1
  • The TTM is 1.277. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.113MRQ1.061+0.052
MRQ1.061TTM1.277-0.216
TTM1.277YOY2.613-1.336
TTM1.2775Y2.778-1.500
5Y2.77810Y2.756+0.021
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
EOD1.1131.873-0.760
MRQ1.0611.731-0.670
TTM1.2771.778-0.501
YOY2.6131.868+0.745
5Y2.7782.237+0.541
10Y2.7562.744+0.012
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 Albemarle Corp.

4.8.1. Institutions holding Albemarle Corp

Institutions are holding 93.569% of the shares of Albemarle Corp.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Vanguard Group Inc12.11110.024114235485-76609-0.5353
2024-06-30BlackRock Inc8.47670.02159963555512360.5169
2024-09-30State Street Corp5.57980.025465585345584689.3077
2024-09-30Capital World Investors5.4430.0939639774960231331607.8152
2024-09-30PRIMECAP Management Company3.26180.2673833984209300.5489
2024-09-30Capital Research Global Investors2.50430.05792943533-4225233-58.9395
2024-09-30Geode Capital Management, LLC2.33270.0212741906148740.5454
2024-09-30Franklin Resources Inc2.17230.06922553306-2795319-52.2624
2024-09-30Baillie Gifford & Co Limited.2.0460.17052404910-71578-2.8903
2024-09-30Amvescap Plc.1.83570.039521576381449877.2038
2024-06-30NORGES BANK1.73230.02912036125-575593-22.0389
2024-06-30Bank of America Corp1.71150.017201171666468949.3449
2024-09-30ProShare Advisors LLC1.67220.4563196555539695325.3062
2024-09-30Morgan Stanley - Brokerage Accounts1.65610.01341946531-2165359-52.6609
2024-09-30Earnest Partners LLC1.21140.5872142391022518018.7849
2024-09-30MIRAE ASSET GLOBAL ETFS HOLDINGS Ltd.1.07460.26911263052-94239-6.9432
2024-09-30Ameriprise Financial Inc1.05650.030212418001122429.9368
2024-09-30Dimensional Fund Advisors, Inc.1.00470.02711180893-130438-9.947
2024-09-30Northern Trust Corp0.97940.01791151197317272.8341
2024-09-30Sam Sustainable Asset Management Ltd0.87141.81741024205-36600-3.4502
Total 58.73354.054769035584-1926549-2.8%

4.9.2. Funds holding Albemarle Corp

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31Vanguard Total Stock Mkt Idx Inv3.14990.02033702348-14057-0.3782
2024-10-31Vanguard Institutional 500 Index Trust2.64980.02313114565361181.1733
2024-09-30American Funds American Balanced A2.55230.1196300000030000000
2024-09-30Vanguard PRIMECAP Inv1.85030.26262174794245001.1394
2024-09-30Capital Group Growth Fnd of Amer Comp1.70150.0649200000020000000
2024-09-30American Funds Growth Fund of Amer A1.70150.0649200000020000000
2024-11-28ProShares S&P 500 Dividend Aristocrats1.69111.6797198770200
2024-11-27Invesco S&P 500® Equal Weight ETF1.33590.23061570197115200.7391
2024-09-30American Funds Capital World Gr&Inc A1.26370.10881485396-713-0.048
2024-09-30Capital Group World Growth & Inc Cmp1.26370.10881485396-713-0.048
2024-10-31Vanguard Small Cap Index1.25390.0917147380829000.1972
2024-09-30Fidelity 500 Index1.22920.02281444840-3072-0.2122
2024-11-27SPDR® S&P 500® ETF Trust1.22920.0251444778-8004-0.5509
2024-11-27SPDR® S&P Dividend ETF1.20280.7002141380800
2024-11-27iShares Core S&P 500 ETF1.12860.025132659841300.3123
2024-10-31Vanguard Mid Cap Index Institutional1.06070.0675124676121540.1731
2024-11-27Global X Lithium & Battery Tech ETF0.95569.7115112324400
2024-09-30Capital Group Growth Composite0.9120.22231072000700000188.172
2024-09-30American Funds IS® Growth 10.9120.22231072000700000188.172
2024-09-30Franklin Income A10.85080.1248100000000
Total 29.894513.896435138235+8454763+24.1%

5.3. Insider Transactions

Insiders are holding 0.344% of the shares of Albemarle Corp.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-12-05J Kent MastersSELL2525101.12
2024-05-14Mark Richard MummertSELL843135.53
2024-05-13John Clarence Barichivich IiiSELL1475132.17
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 Assets17,455,186
Total Liabilities6,964,525
Total Stockholder Equity10,240,595
 As reported
Total Liabilities 6,964,525
Total Stockholder Equity+ 10,240,595
Total Assets = 17,455,186

Assets

Total Assets17,455,186
Total Current Assets4,669,610
Long-term Assets12,785,576
Total Current Assets
Cash And Cash Equivalents 1,664,519
Net Receivables 1,018,488
Inventory 1,657,688
Other Current Assets 328,915
Total Current Assets  (as reported)4,669,610
Total Current Assets  (calculated)4,669,610
+/-0
Long-term Assets
Property Plant Equipment 9,258,452
Goodwill 1,637,758
Long Term Investments 1,179,598
Intangible Assets 246,078
Long-term Assets Other 463,690
Long-term Assets  (as reported)12,785,576
Long-term Assets  (calculated)12,785,576
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities1,910,720
Long-term Liabilities5,053,805
Total Stockholder Equity10,240,595
Total Current Liabilities
Short-term Debt 3,012
Short Long Term Debt 3,012
Accounts payable 1,070,717
Other Current Liabilities 726,477
Total Current Liabilities  (as reported)1,910,720
Total Current Liabilities  (calculated)1,803,218
+/- 107,502
Long-term Liabilities
Long term Debt 3,565,990
Long-term Liabilities Other 791,823
Long-term Liabilities  (as reported)5,053,805
Long-term Liabilities  (calculated)4,357,813
+/- 695,992
Total Stockholder Equity
Common Stock1,176
Retained Earnings 5,495,697
Other Stockholders Equity 2,978,387
Total Stockholder Equity (as reported)10,240,595
Total Stockholder Equity (calculated)8,475,260
+/- 1,765,335
Other
Capital Stock2,236,281
Cash and Short Term Investments 1,664,519
Common Stock Shares Outstanding 117,535
Current Deferred Revenue110,514
Liabilities and Stockholders Equity 17,455,186
Net Debt 1,904,483
Net Invested Capital 11,574,492
Net Working Capital 2,758,890
Property Plant and Equipment Gross 12,376,369
Short Long Term Debt Total 3,569,002



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-311993-12-311993-09-301993-06-301993-03-31
> Total Assets 
0
0
0
1,085,000
1,113,100
1,128,800
1,162,900
1,139,200
1,199,400
1,221,400
1,244,700
1,204,500
1,165,485
873,649
846,252
846,261
842,146
849,528
864,116
888,181
901,828
899,701
904,239
937,797
1,083,039
937,418
949,334
954,094
914,308
969,394
976,935
981,803
971,694
999,122
1,166,461
1,129,475
1,130,910
1,161,966
1,155,490
1,192,956
1,225,773
1,249,182
1,326,251
1,387,291
1,385,163
1,381,081
2,429,140
2,442,745
2,503,374
2,525,927
2,561,926
2,547,243
2,582,249
2,642,142
2,612,707
2,530,368
2,609,944
2,664,863
2,724,987
2,830,450
2,975,395
3,069,164
3,021,589
2,872,717
2,685,089
2,660,908
2,780,148
2,771,557
2,756,888
2,731,070
2,936,660
3,068,081
3,139,881
3,292,347
3,269,055
3,203,824
3,363,499
3,302,707
3,362,655
3,437,291
3,450,445
3,335,949
3,470,065
3,584,797
3,558,728
3,454,532
3,393,466
5,223,103
9,794,759
9,770,809
9,675,064
9,615,014
9,438,968
9,312,381
9,396,944
8,161,207
7,366,468
7,291,989
7,523,300
7,750,772
7,556,340
7,538,363
7,487,195
7,581,674
7,871,062
8,094,414
8,141,603
9,860,863
9,847,638
10,170,253
10,231,983
10,450,946
10,290,302
10,796,926
10,832,325
10,974,118
11,416,058
12,520,405
13,828,502
15,456,522
17,564,358
19,109,668
18,883,354
18,270,652
19,032,333
18,388,282
17,455,186
17,455,18618,388,28219,032,33318,270,65218,883,35419,109,66817,564,35815,456,52213,828,50212,520,40511,416,05810,974,11810,832,32510,796,92610,290,30210,450,94610,231,98310,170,2539,847,6389,860,8638,141,6038,094,4147,871,0627,581,6747,487,1957,538,3637,556,3407,750,7727,523,3007,291,9897,366,4688,161,2079,396,9449,312,3819,438,9689,615,0149,675,0649,770,8099,794,7595,223,1033,393,4663,454,5323,558,7283,584,7973,470,0653,335,9493,450,4453,437,2913,362,6553,302,7073,363,4993,203,8243,269,0553,292,3473,139,8813,068,0812,936,6602,731,0702,756,8882,771,5572,780,1482,660,9082,685,0892,872,7173,021,5893,069,1642,975,3952,830,4502,724,9872,664,8632,609,9442,530,3682,612,7072,642,1422,582,2492,547,2432,561,9262,525,9272,503,3742,442,7452,429,1401,381,0811,385,1631,387,2911,326,2511,249,1821,225,7731,192,9561,155,4901,161,9661,130,9101,129,4751,166,461999,122971,694981,803976,935969,394914,308954,094949,334937,4181,083,039937,797904,239899,701901,828888,181864,116849,528842,146846,261846,252873,6491,165,4851,204,5001,244,7001,221,4001,199,4001,139,2001,162,9001,128,8001,113,1001,085,000000
   > Total Current Assets 
0
0
0
327,500
361,600
369,300
405,300
390,100
419,600
430,200
453,300
428,800
595,029
305,450
269,696
259,141
258,074
259,579
273,416
296,736
306,862
303,124
295,460
311,530
314,749
310,279
321,151
332,599
299,247
298,942
312,750
315,154
305,812
290,914
411,766
383,661
384,337
402,775
404,103
413,064
424,353
443,760
449,639
481,369
487,500
482,658
740,366
747,410
841,911
857,558
854,715
873,663
899,752
933,101
932,254
960,854
981,103
1,028,807
1,011,374
1,053,438
1,143,447
1,204,144
1,214,570
1,178,923
1,001,579
912,673
1,002,753
1,032,087
1,063,631
1,081,086
1,212,062
1,348,198
1,346,374
1,455,696
1,449,354
1,355,620
1,469,556
1,451,675
1,386,852
1,407,313
1,403,500
1,281,878
1,394,706
1,482,915
1,477,402
1,525,883
1,508,307
3,348,850
1,686,543
1,654,081
1,720,915
1,831,003
1,615,391
1,527,760
1,557,703
3,306,618
2,390,254
2,204,448
2,327,324
2,477,563
2,158,725
2,283,070
2,059,577
1,998,421
1,987,176
2,036,637
1,969,752
2,225,109
2,155,181
2,292,409
2,227,012
2,206,184
2,009,394
2,151,354
2,078,106
2,007,981
2,336,483
3,350,104
4,296,971
5,186,917
6,657,575
7,454,777
7,125,562
5,216,919
5,822,725
5,225,705
4,669,610
4,669,6105,225,7055,822,7255,216,9197,125,5627,454,7776,657,5755,186,9174,296,9713,350,1042,336,4832,007,9812,078,1062,151,3542,009,3942,206,1842,227,0122,292,4092,155,1812,225,1091,969,7522,036,6371,987,1761,998,4212,059,5772,283,0702,158,7252,477,5632,327,3242,204,4482,390,2543,306,6181,557,7031,527,7601,615,3911,831,0031,720,9151,654,0811,686,5433,348,8501,508,3071,525,8831,477,4021,482,9151,394,7061,281,8781,403,5001,407,3131,386,8521,451,6751,469,5561,355,6201,449,3541,455,6961,346,3741,348,1981,212,0621,081,0861,063,6311,032,0871,002,753912,6731,001,5791,178,9231,214,5701,204,1441,143,4471,053,4381,011,3741,028,807981,103960,854932,254933,101899,752873,663854,715857,558841,911747,410740,366482,658487,500481,369449,639443,760424,353413,064404,103402,775384,337383,661411,766290,914305,812315,154312,750298,942299,247332,599321,151310,279314,749311,530295,460303,124306,862296,736273,416259,579258,074259,141269,696305,450595,029428,800453,300430,200419,600390,100405,300369,300361,600327,500000
       Cash And Cash Equivalents 
0
0
0
32,500
39,200
36,200
59,600
32,100
31,500
33,700
46,600
33,100
329,693
44,292
39,326
14,242
2,615
3,858
10,339
34,322
42,244
43,091
29,177
21,180
38,041
35,874
45,655
48,621
21,378
17,785
18,847
19,300
14,565
7,887
34,222
30,585
29,498
33,404
36,093
37,636
40,287
49,993
20,789
35,173
50,521
38,653
60,817
46,390
73,780
98,288
47,859
58,570
67,100
98,995
89,575
149,499
125,016
200,406
101,281
130,551
135,130
168,482
207,211
253,303
183,899
172,476
260,434
308,791
267,317
324,123
424,673
529,650
441,013
490,715
481,258
469,416
519,359
461,751
402,642
477,696
434,904
314,659
401,427
477,239
524,043
515,119
653,120
2,489,768
261,421
207,238
234,490
213,734
252,382
193,661
233,599
2,269,756
1,254,536
1,006,945
1,045,339
1,137,303
692,188
908,144
641,226
555,320
465,274
398,183
317,823
613,110
553,228
736,696
702,073
746,724
569,859
823,572
595,049
439,272
463,325
930,596
1,382,803
1,499,142
1,586,734
1,599,738
1,601,668
889,900
2,055,813
1,830,227
1,664,519
1,664,5191,830,2272,055,813889,9001,601,6681,599,7381,586,7341,499,1421,382,803930,596463,325439,272595,049823,572569,859746,724702,073736,696553,228613,110317,823398,183465,274555,320641,226908,144692,1881,137,3031,045,3391,006,9451,254,5362,269,756233,599193,661252,382213,734234,490207,238261,4212,489,768653,120515,119524,043477,239401,427314,659434,904477,696402,642461,751519,359469,416481,258490,715441,013529,650424,673324,123267,317308,791260,434172,476183,899253,303207,211168,482135,130130,551101,281200,406125,016149,49989,57598,99567,10058,57047,85998,28873,78046,39060,81738,65350,52135,17320,78949,99340,28737,63636,09333,40429,49830,58534,2227,88714,56519,30018,84717,78521,37848,62145,65535,87438,04121,18029,17743,09142,24434,32210,3393,8582,61514,24239,32644,292329,69333,10046,60033,70031,50032,10059,60036,20039,20032,500000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
603,745
656,244
663,448
907,080
902,504
897,708
0
0
0
0
0
0
0
0
0
0
0
00000000000897,708902,504907,080663,448656,244603,74500000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
0
0
0
140,400
165,800
175,500
177,900
182,000
197,800
211,600
215,900
198,100
157,147
152,963
137,740
141,293
145,598
148,585
150,457
154,421
146,762
132,499
130,976
145,207
131,145
134,203
141,098
155,140
157,844
159,685
176,746
174,297
167,084
149,353
185,475
175,160
171,626
189,609
187,609
197,089
202,055
204,288
222,514
226,026
233,847
238,668
373,697
341,551
374,609
346,875
354,611
387,463
407,968
397,649
430,112
400,053
432,996
388,357
435,189
425,362
472,159
441,495
449,704
347,529
313,830
302,724
325,774
329,215
405,065
384,385
370,729
374,660
446,503
457,230
439,947
391,571
425,851
416,147
378,938
449,025
454,956
451,245
446,713
518,268
462,898
446,711
424,586
457,472
709,998
710,580
694,572
656,445
652,963
490,789
491,516
543,105
562,946
539,227
570,147
619,393
650,378
615,483
592,749
697,887
660,561
730,015
723,593
680,202
592,468
594,583
577,688
592,796
593,522
513,478
577,044
623,106
729,958
1,086,624
1,170,826
1,376,789
1,664,475
1,771,058
1,707,756
1,835,210
1,312,545
1,197,734
1,018,488
1,018,4881,197,7341,312,5451,835,2101,707,7561,771,0581,664,4751,376,7891,170,8261,086,624729,958623,106577,044513,478593,522592,796577,688594,583592,468680,202723,593730,015660,561697,887592,749615,483650,378619,393570,147539,227562,946543,105491,516490,789652,963656,445694,572710,580709,998457,472424,586446,711462,898518,268446,713451,245454,956449,025378,938416,147425,851391,571439,947457,230446,503374,660370,729384,385405,065329,215325,774302,724313,830347,529449,704441,495472,159425,362435,189388,357432,996400,053430,112397,649407,968387,463354,611346,875374,609341,551373,697238,668233,847226,026222,514204,288202,055197,089187,609189,609171,626175,160185,475149,353167,084174,297176,746159,685157,844155,140141,098134,203131,145145,207130,976132,499146,762154,421150,457148,585145,598141,293137,740152,963157,147198,100215,900211,600197,800182,000177,900175,500165,800140,400000
       Other Current Assets 
0
0
0
18,200
16,600
15,300
20,800
19,400
19,900
20,000
21,700
20,000
22,134
18,532
18,864
19,107
18,328
15,998
17,248
17,710
19,276
18,227
18,893
17,937
18,936
15,705
17,601
18,022
14,463
11,756
12,788
14,139
12,624
13,348
18,137
18,255
17,378
16,664
21,358
17,534
18,686
15,829
20,323
15,467
16,658
13,523
16,459
20,712
23,852
15,569
20,729
16,607
20,733
20,738
26,763
33,000
32,576
30,130
28,606
24,699
34,261
35,347
36,398
39,234
63,639
740,197
742,319
46,575
796,314
756,963
787,389
54,678
905,361
964,981
968,096
63,138
950,197
989,924
984,210
929,617
968,596
967,219
993,279
1,005,676
953,359
1,010,764
855,187
859,082
1,425,122
1,446,843
1,486,425
1,212,784
68,519
1,078,158
72,027
1,036,862
1,135,718
1,197,503
1,281,985
1,301,108
1,430,708
93,921
98,221
1,443,101
105,148
94,417
125,902
162,813
155,985
109,874
119,171
116,427
93,844
81,741
160,415
132,683
129,407
116,671
129,043
234,955
225,541
425,358
411,926
330,522
549,540
397,630
328,915
328,915397,630549,540330,522411,926425,358225,541234,955129,043116,671129,407132,683160,41581,74193,844116,427119,171109,874155,985162,813125,90294,417105,1481,443,10198,22193,9211,430,7081,301,1081,281,9851,197,5031,135,7181,036,86272,0271,078,15868,5191,212,7841,486,4251,446,8431,425,122859,082855,1871,010,764953,3591,005,676993,279967,219968,596929,617984,210989,924950,19763,138968,096964,981905,36154,678787,389756,963796,31446,575742,319740,19763,63939,23436,39835,34734,26124,69928,60630,13032,57633,00026,76320,73820,73316,60720,72915,56923,85220,71216,45913,52316,65815,46720,32315,82918,68617,53421,35816,66417,37818,25518,13713,34812,62414,13912,78811,75614,46318,02217,60115,70518,93617,93718,89318,22719,27617,71017,24815,99818,32819,10718,86418,53222,13420,00021,70020,00019,90019,40020,80015,30016,60018,200000
   > Long-term Assets 
0
0
0
757,500
751,500
759,500
757,600
749,100
779,800
791,200
791,400
775,700
570,456
568,199
576,556
587,120
584,072
589,949
590,700
591,445
594,966
596,577
608,779
626,267
768,290
627,139
628,183
621,495
615,061
670,452
664,185
666,649
665,882
708,208
754,695
745,814
746,573
759,191
751,387
779,892
801,420
805,422
876,612
905,922
897,663
898,423
1,688,774
1,695,335
1,661,463
1,668,369
1,707,211
1,673,580
1,682,497
1,709,041
1,680,453
1,569,514
1,628,841
1,636,056
1,713,613
1,777,012
1,831,948
1,865,020
1,807,019
1,693,794
1,683,510
1,748,235
1,777,395
1,739,470
1,693,257
1,649,984
1,724,598
1,719,883
1,793,507
1,836,651
1,819,701
1,848,204
1,893,943
1,851,032
1,975,803
2,029,978
2,046,945
2,054,071
2,075,359
2,101,882
2,081,326
1,928,649
1,885,159
1,874,253
8,108,216
8,116,728
7,954,149
7,784,011
7,823,577
7,784,621
7,839,241
4,854,589
4,976,214
5,087,541
5,195,976
5,273,209
5,397,615
5,255,293
5,427,618
5,583,253
5,883,886
6,057,777
6,171,851
7,635,754
7,692,457
7,877,844
8,004,971
8,244,762
8,280,908
8,645,572
8,754,219
8,966,137
9,079,575
9,170,301
9,531,531
10,269,605
10,906,783
11,654,891
11,757,792
13,053,733
13,209,608
13,162,577
12,785,576
12,785,57613,162,57713,209,60813,053,73311,757,79211,654,89110,906,78310,269,6059,531,5319,170,3019,079,5758,966,1378,754,2198,645,5728,280,9088,244,7628,004,9717,877,8447,692,4577,635,7546,171,8516,057,7775,883,8865,583,2535,427,6185,255,2935,397,6155,273,2095,195,9765,087,5414,976,2144,854,5897,839,2417,784,6217,823,5777,784,0117,954,1498,116,7288,108,2161,874,2531,885,1591,928,6492,081,3262,101,8822,075,3592,054,0712,046,9452,029,9781,975,8031,851,0321,893,9431,848,2041,819,7011,836,6511,793,5071,719,8831,724,5981,649,9841,693,2571,739,4701,777,3951,748,2351,683,5101,693,7941,807,0191,865,0201,831,9481,777,0121,713,6131,636,0561,628,8411,569,5141,680,4531,709,0411,682,4971,673,5801,707,2111,668,3691,661,4631,695,3351,688,774898,423897,663905,922876,612805,422801,420779,892751,387759,191746,573745,814754,695708,208665,882666,649664,185670,452615,061621,495628,183627,139768,290626,267608,779596,577594,966591,445590,700589,949584,072587,120576,556568,199570,456775,700791,400791,200779,800749,100757,600759,500751,500757,500000
       Property Plant Equipment 
0
0
0
674,900
668,400
673,600
672,200
665,100
692,000
702,200
680,800
685,900
480,771
479,567
487,967
495,724
490,861
497,029
497,899
496,640
496,436
495,928
505,078
514,668
509,813
510,206
505,300
495,385
486,804
481,449
482,817
490,074
482,403
474,572
538,914
529,672
523,302
531,356
518,816
519,071
516,233
515,969
531,539
527,005
513,512
509,867
889,174
895,984
909,462
882,307
982,759
966,817
974,071
986,490
964,351
980,575
986,890
989,880
1,023,681
1,038,543
1,064,768
1,063,435
1,033,817
1,012,348
1,005,124
1,031,129
1,042,330
1,026,883
1,002,758
977,344
1,009,864
1,006,313
1,040,005
1,063,440
1,090,897
1,129,480
1,167,222
1,176,970
1,253,139
1,296,571
1,317,759
1,333,765
1,348,976
1,357,069
1,340,338
1,239,586
1,230,274
1,231,868
2,617,027
2,618,537
2,600,852
2,484,738
2,489,540
2,346,132
2,344,967
2,360,140
2,381,380
2,416,829
2,484,285
2,493,310
2,569,206
2,669,660
2,825,365
3,021,084
3,170,190
3,390,625
3,524,037
4,909,473
5,025,969
5,136,357
5,242,724
5,354,625
5,390,329
5,510,599
5,655,477
5,909,616
6,028,653
6,208,024
6,425,107
6,962,997
7,353,489
7,854,541
8,308,615
9,632,609
9,893,149
9,966,518
9,258,452
9,258,4529,966,5189,893,1499,632,6098,308,6157,854,5417,353,4896,962,9976,425,1076,208,0246,028,6535,909,6165,655,4775,510,5995,390,3295,354,6255,242,7245,136,3575,025,9694,909,4733,524,0373,390,6253,170,1903,021,0842,825,3652,669,6602,569,2062,493,3102,484,2852,416,8292,381,3802,360,1402,344,9672,346,1322,489,5402,484,7382,600,8522,618,5372,617,0271,231,8681,230,2741,239,5861,340,3381,357,0691,348,9761,333,7651,317,7591,296,5711,253,1391,176,9701,167,2221,129,4801,090,8971,063,4401,040,0051,006,3131,009,864977,3441,002,7581,026,8831,042,3301,031,1291,005,1241,012,3481,033,8171,063,4351,064,7681,038,5431,023,681989,880986,890980,575964,351986,490974,071966,817982,759882,307909,462895,984889,174509,867513,512527,005531,539515,969516,233519,071518,816531,356523,302529,672538,914474,572482,403490,074482,817481,449486,804495,385505,300510,206509,813514,668505,078495,928496,436496,640497,899497,029490,861495,724487,967479,567480,771685,900680,800702,200692,000665,100672,200673,600668,400674,900000
       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
21,485
0
0
0
26,704
27,488
29,232
28,927
29,621
29,852
30,667
40,526
36,832
36,700
36,488
140,590
190,175
234,631
269,195
247,548
238,425
243,719
250,986
242,718
251,100
253,412
248,411
263,236
270,185
287,885
296,286
287,496
278,767
263,912
288,207
297,490
292,721
278,689
261,203
278,390
272,238
287,264
295,371
281,404
273,145
278,915
265,649
271,566
276,966
269,714
272,773
279,668
284,203
283,364
265,231
251,964
243,262
2,709,670
2,769,619
2,811,086
2,893,811
2,931,293
1,472,553
1,484,182
1,540,032
1,544,574
1,586,450
1,616,478
1,610,355
1,643,746
1,585,500
1,590,906
1,567,169
1,561,092
1,566,464
1,534,241
1,578,785
1,559,055
1,571,280
1,603,049
1,665,520
1,629,169
1,640,720
1,623,471
1,597,627
1,575,617
1,542,767
1,467,848
1,617,627
1,634,152
1,634,823
1,606,077
1,629,729
1,613,534
1,600,938
1,637,758
1,637,7581,600,9381,613,5341,629,7291,606,0771,634,8231,634,1521,617,6271,467,8481,542,7671,575,6171,597,6271,623,4711,640,7201,629,1691,665,5201,603,0491,571,2801,559,0551,578,7851,534,2411,566,4641,561,0921,567,1691,590,9061,585,5001,643,7461,610,3551,616,4781,586,4501,544,5741,540,0321,484,1821,472,5532,931,2932,893,8112,811,0862,769,6192,709,670243,262251,964265,231283,364284,203279,668272,773269,714276,966271,566265,649278,915273,145281,404295,371287,264272,238278,390261,203278,689292,721297,490288,207263,912278,767287,496296,286287,885270,185263,236248,411253,412251,100242,718250,986243,719238,425247,548269,195234,631190,175140,59036,48836,70036,83240,52630,66729,85229,62128,92729,23227,48826,70400021,4850000000000000000000000000000000
       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
160,042
174,528
180,690
207,379
216,983
201,051
198,427
209,406
196,095
199,864
207,141
215,900
206,755
208,077
212,178
219,076
224,050
196,512
194,042
652,972
605,442
453,869
435,584
0
0
0
457,533
0
0
0
534,064
524,687
519,518
535,292
528,722
563,030
541,014
551,657
579,813
543,670
614,145
603,745
656,244
663,448
907,080
902,504
897,708
937,619
903,861
1,158,535
1,150,553
1,391,229
1,621,424
1,254,041
1,369,855
1,259,001
1,160,674
1,179,598
1,179,5981,160,6741,259,0011,369,8551,254,0411,621,4241,391,2291,150,5531,158,535903,861937,619897,708902,504907,080663,448656,244603,745614,145543,670579,813551,657541,014563,030528,722535,292519,518524,687534,064000457,533000435,584453,869605,442652,972194,042196,512224,050219,076212,178208,077206,755215,900207,141199,864196,095209,406198,427201,051216,983207,379180,690174,528160,042000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
34,100
33,200
33,100
32,700
30,900
32,200
31,500
30,000
29,000
26,918
25,343
24,315
23,092
20,216
19,047
18,107
17,601
16,810
16,502
17,059
21,291
19,236
18,177
18,030
17,897
16,539
15,643
14,684
22,455
21,346
20,234
32,573
31,748
5,226
35,215
5,643
35,171
60,689
59,649
112,320
118,584
120,785
120,636
360,794
404,128
407,787
434,955
409,664
394,470
153,919
154,106
153,173
151,951
148,669
146,313
172,761
171,354
171,900
180,900
175,137
167,011
158,949
155,793
153,981
150,523
690,499
672,640
714,734
134,764
135,495
137,603
134,171
130,281
128,071
97,162
95,500
94,464
91,830
90,731
89,562
88,203
85,762
43,419
46,118
44,125
1,948,335
1,939,181
1,896,993
1,733,047
1,731,232
380,984
380,368
354,564
410,357
417,780
416,413
421,503
429,614
405,507
398,001
386,143
378,501
373,082
361,058
354,622
344,561
342,839
343,919
349,105
335,021
331,092
320,981
308,947
297,407
285,303
262,984
287,870
284,508
274,409
260,541
261,858
251,755
243,335
246,078
246,078243,335251,755261,858260,541274,409284,508287,870262,984285,303297,407308,947320,981331,092335,021349,105343,919342,839344,561354,622361,058373,082378,501386,143398,001405,507429,614421,503416,413417,780410,357354,564380,368380,9841,731,2321,733,0471,896,9931,939,1811,948,33544,12546,11843,41985,76288,20389,56290,73191,83094,46495,50097,162128,071130,281134,171137,603135,495134,764714,734672,640690,499150,523153,981155,793158,949167,011175,137180,900171,900171,354172,761146,313148,669151,951153,173154,106153,919394,470409,664434,955407,787404,128360,794120,636120,785118,584112,32059,64960,68935,1715,64335,2155,22631,74832,57320,23421,34622,45514,68415,64316,53917,89718,03018,17719,23621,29117,05916,50216,81017,60118,10719,04720,21623,09224,31525,34326,91829,00030,00031,50032,20030,90032,70033,10033,20034,100000
       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
128,257
189,003
181,368
176,575
183,479
233,636
215,781
216,142
223,271
227,835
232,571
260,821
285,187
289,453
345,073
378,917
384,151
388,556
799,600
799,351
752,001
786,062
724,451
706,763
708,426
722,551
716,102
588,939
641,951
646,176
689,932
738,469
767,180
801,585
773,202
681,446
678,386
717,106
735,065
712,587
690,499
672,640
714,734
713,570
753,502
773,211
728,804
718,724
726,721
674,062
722,664
733,407
729,186
720,306
726,383
744,813
740,988
689,063
654,885
642,385
5,491,189
5,498,191
5,353,297
5,299,273
5,334,037
5,438,489
5,494,274
2,494,449
2,594,834
2,670,712
2,711,691
2,779,899
230,362
75,108
78,054
80,135
80,445
61,720
62,636
79,197
77,375
77,013
78,757
219,268
0
84,023
251,786
451,106
95,685
95,203
86,800
122,385
243,405
131,416
328,518
0
0
0
0
0000328,518131,416243,405122,38586,80095,20395,685451,106251,78684,0230219,26878,75777,01377,37579,19762,63661,72080,44580,13578,05475,108230,3622,779,8992,711,6912,670,7122,594,8342,494,4495,494,2745,438,4895,334,0375,299,2735,353,2975,498,1915,491,189642,385654,885689,063740,988744,813726,383720,306729,186733,407722,664674,062726,721718,724728,804773,211753,502713,570714,734672,640690,499712,587735,065717,106678,386681,446773,202801,585767,180738,469689,932646,176641,951588,939716,102722,551708,426706,763724,451786,062752,001799,351799,600388,556384,151378,917345,073289,453285,187260,821232,571227,835223,271216,142215,781233,636183,479176,575181,368189,003128,2570000000000000000000000000000
> Total Liabilities 
0
0
0
384,800
705,000
603,200
616,500
594,200
628,000
638,400
646,500
581,900
434,437
359,571
352,551
341,063
331,910
321,956
324,142
370,845
387,473
374,581
471,899
486,130
615,609
460,941
461,349
463,530
411,399
437,372
429,868
422,896
405,558
420,832
572,245
536,173
619,008
620,579
600,342
623,216
654,091
654,782
723,263
751,070
744,741
726,105
1,765,537
1,731,370
1,631,806
1,633,714
1,654,323
1,616,968
1,610,385
1,611,856
1,583,004
1,502,270
1,525,556
1,552,823
1,509,383
1,497,784
1,726,075
1,760,483
1,767,828
1,806,946
1,619,445
1,507,774
1,535,876
1,518,239
1,515,735
1,481,608
1,498,619
1,592,335
1,477,213
1,490,228
1,598,432
1,524,997
1,556,125
1,509,063
1,461,372
1,505,283
1,548,205
1,870,556
1,892,916
1,842,021
1,831,127
1,829,442
1,806,195
3,734,468
6,547,429
6,454,899
6,400,550
6,213,701
5,744,097
6,006,035
5,945,511
4,218,603
3,582,496
3,392,198
3,483,728
3,933,076
3,612,910
3,701,083
3,800,918
3,822,566
4,007,023
4,120,011
4,133,266
5,767,283
5,806,113
5,964,092
5,906,602
5,982,352
4,347,749
4,431,155
4,937,093
5,168,511
5,381,006
6,219,430
6,863,875
7,265,675
8,105,288
9,021,628
8,720,915
8,605,553
7,232,614
6,905,127
6,964,525
6,964,5256,905,1277,232,6148,605,5538,720,9159,021,6288,105,2887,265,6756,863,8756,219,4305,381,0065,168,5114,937,0934,431,1554,347,7495,982,3525,906,6025,964,0925,806,1135,767,2834,133,2664,120,0114,007,0233,822,5663,800,9183,701,0833,612,9103,933,0763,483,7283,392,1983,582,4964,218,6035,945,5116,006,0355,744,0976,213,7016,400,5506,454,8996,547,4293,734,4681,806,1951,829,4421,831,1271,842,0211,892,9161,870,5561,548,2051,505,2831,461,3721,509,0631,556,1251,524,9971,598,4321,490,2281,477,2131,592,3351,498,6191,481,6081,515,7351,518,2391,535,8761,507,7741,619,4451,806,9461,767,8281,760,4831,726,0751,497,7841,509,3831,552,8231,525,5561,502,2701,583,0041,611,8561,610,3851,616,9681,654,3231,633,7141,631,8061,731,3701,765,537726,105744,741751,070723,263654,782654,091623,216600,342620,579619,008536,173572,245420,832405,558422,896429,868437,372411,399463,530461,349460,941615,609486,130471,899374,581387,473370,845324,142321,956331,910341,063352,551359,571434,437581,900646,500638,400628,000594,200616,500603,200705,000384,800000
   > Total Current Liabilities 
0
0
0
145,900
151,300
160,800
182,500
181,100
202,200
194,300
213,800
194,200
252,773
178,374
157,260
147,948
134,812
122,148
125,119
112,560
129,067
119,643
117,732
107,936
123,870
126,089
137,620
131,353
127,423
124,448
142,938
142,116
139,530
133,651
340,882
303,837
378,077
361,585
175,554
165,007
182,654
182,588
200,380
210,071
216,785
237,250
817,391
373,746
391,116
400,747
431,354
421,917
397,287
419,634
416,902
482,949
368,690
353,531
401,263
402,917
408,638
429,992
377,410
438,367
322,896
291,892
341,872
353,264
350,942
317,148
347,744
364,177
381,611
394,413
402,394
401,178
433,362
413,303
382,512
385,009
434,251
375,583
410,837
436,363
423,199
815,914
812,710
1,139,886
1,456,344
1,368,078
1,322,548
1,616,685
1,225,098
1,159,058
1,076,834
1,140,103
1,207,947
983,662
1,103,017
1,200,925
868,860
1,041,661
1,127,009
1,183,173
1,278,191
1,399,981
1,421,243
1,408,996
1,192,926
1,420,803
1,612,739
1,801,849
953,256
984,928
1,591,042
1,874,335
2,103,338
1,781,762
2,487,951
2,741,015
3,505,369
4,291,513
3,941,612
3,560,462
2,050,696
1,958,458
1,910,720
1,910,7201,958,4582,050,6963,560,4623,941,6124,291,5133,505,3692,741,0152,487,9511,781,7622,103,3381,874,3351,591,042984,928953,2561,801,8491,612,7391,420,8031,192,9261,408,9961,421,2431,399,9811,278,1911,183,1731,127,0091,041,661868,8601,200,9251,103,017983,6621,207,9471,140,1031,076,8341,159,0581,225,0981,616,6851,322,5481,368,0781,456,3441,139,886812,710815,914423,199436,363410,837375,583434,251385,009382,512413,303433,362401,178402,394394,413381,611364,177347,744317,148350,942353,264341,872291,892322,896438,367377,410429,992408,638402,917401,263353,531368,690482,949416,902419,634397,287421,917431,354400,747391,116373,746817,391237,250216,785210,071200,380182,588182,654165,007175,554361,585378,077303,837340,882133,651139,530142,116142,938124,448127,423131,353137,620126,089123,870107,936117,732119,643129,067112,560125,119122,148134,812147,948157,260178,374252,773194,200213,800194,300202,200181,100182,500160,800151,300145,900000
       Short-term Debt 
0
0
0
14,000
14,400
15,100
19,000
18,600
22,600
21,300
22,500
17,000
461
451
7,726
7,457
395
389
380
379
375
380
781
408
378
857
821
779
736
305
286
299
290
281
171,596
157,862
227,051
198,838
323
343
168
176
178
190
47
44
495,047
45,047
45,051
45,048
59,303
57,564
51,824
51,562
51,743
50,731
7,181
18,387
18,774
16,627
19,285
21,173
24,614
26,202
26,256
26,771
27,721
36,310
8,390
8,603
10,182
8,983
9,097
12,885
12,795
14,416
14,462
12,572
12,572
12,700
9,228
9,355
19,602
24,554
18,063
377,521
368,268
711,096
471,809
428,000
284,368
677,345
484,754
493,705
400,892
247,544
314,500
307,109
382,358
422,012
39,216
208,681
286,188
307,294
446,983
510,132
564,566
210,473
59,441
428,009
603,787
804,677
616
623
611
389,920
503,795
251,304
251,216
2,128
2,167
6,247
162,351
692,688
39,068
34,794
3,012
3,01234,79439,068692,688162,3516,2472,1672,128251,216251,304503,795389,920611623616804,677603,787428,00959,441210,473564,566510,132446,983307,294286,188208,68139,216422,012382,358307,109314,500247,544400,892493,705484,754677,345284,368428,000471,809711,096368,268377,52118,06324,55419,6029,3559,22812,70012,57212,57214,46214,41612,79512,8859,0978,98310,1828,6038,39036,31027,72126,77126,25626,20224,61421,17319,28516,62718,77418,3877,18150,73151,74351,56251,82457,56459,30345,04845,05145,047495,0474447190178176168343323198,838227,051157,862171,5962812902992863057367798218573784087813803753793803893957,4577,72645146117,00022,50021,30022,60018,60019,00015,10014,40014,000000
       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
711,096
0
0
0
674,994
484,754
493,705
400,892
247,544
314,500
1,728,577
382,358
422,012
39,216
208,681
286,188
307,294
425,684
490,691
539,960
187,336
35,615
406,201
603,787
804,677
616
623
611
389,920
503,795
251,304
251,216
2,128
2,167
6,247
162,351
625,761
5,076
3,213
3,012
3,0123,2135,076625,761162,3516,2472,1672,128251,216251,304503,795389,920611623616804,677603,787406,20135,615187,336539,960490,691425,684307,294286,188208,68139,216422,012382,3581,728,577314,500247,544400,892493,705484,754674,994000711,096000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
76,900
76,500
76,300
79,100
99,100
113,300
107,000
107,500
102,800
78,882
67,029
54,077
66,968
60,862
54,910
53,499
50,668
55,789
48,527
45,891
45,073
50,004
56,224
57,780
61,386
58,404
61,569
69,448
72,296
65,601
61,793
68,839
63,559
65,619
70,545
74,190
75,092
81,977
85,603
95,179
111,431
108,179
118,314
191,365
202,410
204,286
184,437
198,296
222,142
208,509
212,258
209,373
202,488
200,130
176,895
181,936
198,817
223,001
215,341
192,210
224,333
158,292
126,378
160,577
170,287
185,615
162,783
169,647
175,183
210,573
205,357
192,924
184,472
224,267
194,905
166,564
172,866
207,496
179,173
192,897
194,064
183,461
185,024
205,809
231,705
340,815
342,482
371,649
306,517
303,805
253,067
241,511
281,874
336,890
346,417
361,937
418,537
481,726
460,442
474,229
522,516
482,433
558,839
527,052
574,138
573,075
523,160
465,644
483,221
492,532
535,153
545,922
647,986
845,710
1,091,583
1,651,866
2,052,001
2,771,076
1,960,068
1,812,168
2,088,045
1,295,568
1,323,173
1,070,717
1,070,7171,323,1731,295,5682,088,0451,812,1681,960,0682,771,0762,052,0011,651,8661,091,583845,710647,986545,922535,153492,532483,221465,644523,160573,075574,138527,052558,839482,433522,516474,229460,442481,726418,537361,937346,417336,890281,874241,511253,067303,805306,517371,649342,482340,815231,705205,809185,024183,461194,064192,897179,173207,496172,866166,564194,905224,267184,472192,924205,357210,573175,183169,647162,783185,615170,287160,577126,378158,292224,333192,210215,341223,001198,817181,936176,895200,130202,488209,373212,258208,509222,142198,296184,437204,286202,410191,365118,314108,179111,43195,17985,60381,97775,09274,19070,54565,61963,55968,83961,79365,60172,29669,44861,56958,40461,38657,78056,22450,00445,07345,89148,52755,78950,66853,49954,91060,86266,96854,07767,02978,882102,800107,500107,000113,30099,10079,10076,30076,50076,900000
       Other Current Liabilities 
0
0
0
55,000
60,400
69,400
84,400
63,400
66,300
66,000
83,800
74,400
98,357
52,949
35,044
17,740
24,583
16,462
19,566
13,935
23,922
17,318
15,340
9,155
19,191
10,164
20,704
18,683
22,454
14,179
19,194
12,589
29,147
24,057
31,414
22,438
25,311
29,876
33,990
24,521
39,243
34,328
29,391
27,840
37,962
44,701
32,187
38,241
50,116
68,735
66,987
23,647
22,585
31,313
16,548
196,730
26,175
25,907
39,249
162,774
21,192
25,674
20,698
112,994
138,348
265,121
314,151
65,226
342,552
308,545
337,562
70,441
372,514
381,528
389,599
183,471
418,900
400,731
369,940
185,488
425,023
366,228
391,235
199,849
405,136
438,393
444,442
186,715
984,535
940,078
1,038,180
-103,494
28,618
665,353
135,735
197,946
893,447
676,553
720,659
-10,013
829,644
372,538
366,592
-29,619
348,775
331,010
329,625
624,385
560,410
469,634
543,308
513,951
4,068
449,152
1,044,509
836,429
753,833
438,875
584,869
686,886
732,126
2,325,198
1,530,855
524,574
478,962
537,421
726,477
726,477537,421478,962524,5741,530,8552,325,198732,126686,886584,869438,875753,833836,4291,044,509449,1524,068513,951543,308469,634560,410624,385329,625331,010348,775-29,619366,592372,538829,644-10,013720,659676,553893,447197,946135,735665,35328,618-103,4941,038,180940,078984,535186,715444,442438,393405,136199,849391,235366,228425,023185,488369,940400,731418,900183,471389,599381,528372,51470,441337,562308,545342,55265,226314,151265,121138,348112,99420,69825,67421,192162,77439,24925,90726,175196,73016,54831,31322,58523,64766,98768,73550,11638,24132,18744,70137,96227,84029,39134,32839,24324,52133,99029,87625,31122,43831,41424,05729,14712,58919,19414,17922,45418,68320,70410,16419,1919,15515,34017,31823,92213,93519,56616,46224,58317,74035,04452,94998,35774,40083,80066,00066,30063,40084,40069,40060,40055,000000
   > Long-term Liabilities 
0
0
0
238,900
553,700
442,400
434,000
413,100
425,800
444,100
432,700
387,700
181,664
181,197
195,291
193,115
197,098
199,808
199,023
258,285
258,406
254,938
354,167
378,194
491,739
334,852
323,729
332,177
283,976
312,924
286,930
280,780
266,028
287,181
231,363
232,336
240,931
258,994
424,788
458,209
471,437
472,194
522,883
540,999
527,956
488,855
948,146
1,357,624
1,240,690
1,232,967
1,222,969
1,195,051
1,213,098
1,192,222
1,166,102
1,019,321
1,156,866
1,199,292
1,108,120
1,094,867
1,317,437
1,330,491
1,390,418
1,368,579
1,296,549
1,215,882
1,194,004
1,164,975
1,164,793
1,164,460
1,150,875
1,228,158
1,095,602
1,095,815
1,196,038
1,123,819
1,122,763
1,095,760
1,078,860
1,120,274
1,113,954
1,494,973
1,482,079
1,405,658
1,407,928
1,013,528
993,485
2,594,582
5,091,085
5,086,821
5,078,002
4,597,016
4,518,999
4,846,977
4,868,677
3,078,500
2,374,549
2,408,536
2,380,711
2,732,151
2,744,050
2,659,422
2,673,909
2,639,393
2,728,832
2,720,030
2,712,023
4,358,287
4,613,187
4,543,289
4,293,863
4,180,503
3,394,493
3,446,227
3,346,051
3,294,176
3,277,668
4,437,668
4,375,924
4,524,660
4,599,919
4,730,115
4,779,303
5,045,091
5,181,918
4,946,669
5,053,805
5,053,8054,946,6695,181,9185,045,0914,779,3034,730,1154,599,9194,524,6604,375,9244,437,6683,277,6683,294,1763,346,0513,446,2273,394,4934,180,5034,293,8634,543,2894,613,1874,358,2872,712,0232,720,0302,728,8322,639,3932,673,9092,659,4222,744,0502,732,1512,380,7112,408,5362,374,5493,078,5004,868,6774,846,9774,518,9994,597,0165,078,0025,086,8215,091,0852,594,582993,4851,013,5281,407,9281,405,6581,482,0791,494,9731,113,9541,120,2741,078,8601,095,7601,122,7631,123,8191,196,0381,095,8151,095,6021,228,1581,150,8751,164,4601,164,7931,164,9751,194,0041,215,8821,296,5491,368,5791,390,4181,330,4911,317,4371,094,8671,108,1201,199,2921,156,8661,019,3211,166,1021,192,2221,213,0981,195,0511,222,9691,232,9671,240,6901,357,624948,146488,855527,956540,999522,883472,194471,437458,209424,788258,994240,931232,336231,363287,181266,028280,780286,930312,924283,976332,177323,729334,852491,739378,194354,167254,938258,406258,285199,023199,808197,098193,115195,291181,197181,664387,700432,700444,100425,800413,100434,000442,400553,700238,900000
       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
784,959
755,552
851,927
758,597
758,867
878,384
749,257
742,199
742,252
701,162
686,588
686,592
1,067,852
1,060,282
1,054,310
1,052,790
685,845
684,107
2,223,035
3,541,312
3,562,308
3,558,964
3,174,674
3,105,351
3,019,478
3,048,440
2,121,718
1,398,386
1,421,468
1,407,171
1,415,360
1,436,852
1,406,724
1,411,605
1,397,916
1,393,904
1,398,419
1,381,984
2,862,921
3,105,225
3,132,191
2,940,533
2,767,381
2,030,032
2,043,794
2,021,487
2,004,319
1,985,696
3,205,730
3,118,753
3,214,972
3,233,393
3,509,289
3,495,971
0
0
0
0
00003,495,9713,509,2893,233,3933,214,9723,118,7533,205,7301,985,6962,004,3192,021,4872,043,7942,030,0322,767,3812,940,5333,132,1913,105,2252,862,9211,381,9841,398,4191,393,9041,397,9161,411,6051,406,7241,436,8521,415,3601,407,1711,421,4681,398,3862,121,7183,048,4403,019,4783,105,3513,174,6743,558,9643,562,3083,541,3122,223,035684,107685,8451,052,7901,054,3101,060,2821,067,852686,592686,588701,162742,252742,199749,257878,384758,867758,597851,927755,552784,959000000000000000000000000000000000000000000000000000000000000000000000
       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
82,342
83,742
83,563
83,496
85,578
86,443
121,647
120,269
127,910
131,825
131,586
149,223
156,353
162,510
160,733
168,945
171,174
178,039
253,775
209,289
209,344
200,070
227,052
225,212
231,361
229,838
236,635
236,594
325,459
322,401
339,753
280,467
330,654
326,616
322,918
336,967
331,598
317,349
320,328
307,131
289,699
284,169
285,872
266,661
213,420
216,106
204,606
296,659
299,009
283,007
278,430
370,318
361,102
358,647
353,029
222,160
227,535
221,247
214,263
314,663
748,461
757,800
757,194
686,025
678,537
1,028,490
1,036,967
544,043
553,807
560,504
559,506
946,402
1,307,198
1,252,698
1,262,304
1,241,477
1,224,870
1,214,823
1,213,449
1,380,680
1,388,729
1,294,849
1,236,936
1,413,122
1,364,461
1,260,311
1,324,564
1,289,857
1,175,236
1,124,991
1,154,973
1,210,419
1,366,526
1,109,174
1,167,713
0
0
0
0
00001,167,7131,109,1741,366,5261,210,4191,154,9731,124,9911,175,2361,289,8571,324,5641,260,3111,364,4611,413,1221,236,9361,294,8491,388,7291,380,6801,213,4491,214,8231,224,8701,241,4771,262,3041,252,6981,307,198946,402559,506560,504553,807544,0431,036,9671,028,490678,537686,025757,194757,800748,461314,663214,263221,247227,535222,160353,029358,647361,102370,318278,430283,007299,009296,659204,606216,106213,420266,661285,872284,169289,699307,131320,328317,349331,598336,967322,918326,616330,654280,467339,753322,401325,459236,594236,635229,838231,361225,212227,052200,070209,344209,289253,775178,039171,174168,945160,733162,510156,353149,223131,586131,825127,910120,269121,64786,44385,57883,49683,56383,74282,3420000000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
95,332
109,451
109,570
123,585
120,842
113,048
77,903
81,555
70,501
99,268
63,368
66,260
68,474
68,768
129,188
127,603
106,436
95,115
56,884
801,312
766,713
761,844
736,317
735,111
799,009
783,270
412,739
422,356
426,564
414,034
370,389
369,115
366,212
378,484
382,982
390,977
387,035
393,120
0
402,681
406,255
405,449
394,852
380,683
428,438
360,181
353,279
380,877
391,948
429,012
480,770
486,466
328,078
0
0
0
0
0
00000328,078486,466480,770429,012391,948380,877353,279360,181428,438380,683394,852405,449406,255402,6810393,120387,035390,977382,982378,484366,212369,115370,389414,034426,564422,356412,739783,270799,009735,111736,317761,844766,713801,31256,88495,115106,436127,603129,18868,76868,47466,26063,36899,26870,50181,55577,903113,048120,842123,585109,570109,45195,332000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
700,200
408,100
525,600
546,400
545,000
571,400
583,000
598,200
622,600
731,048
514,078
493,701
505,198
510,236
527,572
539,974
517,336
514,355
525,120
432,340
451,667
467,430
476,477
487,985
490,564
502,909
532,022
547,067
558,907
566,136
578,290
594,216
593,302
511,902
541,387
555,148
569,740
569,963
594,400
602,988
636,221
640,422
654,976
663,603
711,375
871,568
892,213
907,603
930,275
971,864
1,030,286
1,029,703
1,028,098
1,084,388
1,112,040
1,215,604
1,278,305
1,249,320
1,308,681
1,253,761
1,065,771
1,013,385
1,111,550
1,197,063
1,205,696
1,200,046
1,197,490
1,382,735
1,416,074
1,596,109
1,726,028
1,587,571
1,591,277
1,722,937
1,705,690
1,808,354
1,833,598
1,797,997
1,352,994
1,467,095
1,627,361
1,604,751
1,502,981
1,456,741
1,359,465
3,109,383
3,179,077
3,144,489
3,254,392
3,540,305
3,156,615
3,299,022
3,795,062
3,637,669
3,760,830
3,898,819
3,674,549
3,800,310
3,693,576
3,528,844
3,585,321
3,672,274
3,800,801
3,836,559
3,932,250
3,878,004
4,024,472
4,124,881
4,268,227
5,746,384
6,165,549
5,694,116
5,625,266
5,826,600
6,085,291
6,732,636
7,982,627
9,212,735
9,815,309
9,897,815
9,412,180
11,532,802
11,222,559
10,240,595
10,240,59511,222,55911,532,8029,412,1809,897,8159,815,3099,212,7357,982,6276,732,6366,085,2915,826,6005,625,2665,694,1166,165,5495,746,3844,268,2274,124,8814,024,4723,878,0043,932,2503,836,5593,800,8013,672,2743,585,3213,528,8443,693,5763,800,3103,674,5493,898,8193,760,8303,637,6693,795,0623,299,0223,156,6153,540,3053,254,3923,144,4893,179,0773,109,3831,359,4651,456,7411,502,9811,604,7511,627,3611,467,0951,352,9941,797,9971,833,5981,808,3541,705,6901,722,9371,591,2771,587,5711,726,0281,596,1091,416,0741,382,7351,197,4901,200,0461,205,6961,197,0631,111,5501,013,3851,065,7711,253,7611,308,6811,249,3201,278,3051,215,6041,112,0401,084,3881,028,0981,029,7031,030,286971,864930,275907,603892,213871,568711,375663,603654,976640,422636,221602,988594,400569,963569,740555,148541,387511,902593,302594,216578,290566,136558,907547,067532,022502,909490,564487,985476,477467,430451,667432,340525,120514,355517,336539,974527,572510,236505,198493,701514,078731,048622,600598,200583,000571,400545,000546,400525,600408,100700,200000
   Common Stock
0
0
0
0
0
0
0
0
0
0
0
0
661
564
550
550
550
553
554
539
531
528
470
470
470
470
469
462
458
457
458
458
459
459
458
455
415
417
417
417
412
412
411
412
415
416
417
419
466
466
466
467
473
473
473
949
956
955
957
947
914
915
912
910
914
915
917
915
913
912
914
916
917
917
888
888
892
895
893
889
881
814
814
801
795
782
782
780
1,122
1,122
1,122
1,122
1,123
1,124
1,124
1,125
1,108
1,104
1,105
1,105
1,107
1,084
1,062
1,056
1,059
1,059
1,060
1,061
1,063
1,064
1,065
1,069
1,167
1,169
1,170
1,170
1,171
1,171
1,171
1,172
1,173
1,174
1,174
1,174
1,175
1,175
1,176
1,1761,1751,1751,1741,1741,1741,1731,1721,1711,1711,1711,1701,1701,1691,1671,0691,0651,0641,0631,0611,0601,0591,0591,0561,0621,0841,1071,1051,1051,1041,1081,1251,1241,1241,1231,1221,1221,1221,122780782782795801814814881889893895892888888917917916914912913915917915914910912915914947957955956949473473473467466466466419417416415412411412412417417417415455458459459458458457458462469470470470470528531539554553550550550564661000000000000
   Retained Earnings Total Equity
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,407,480
1,488,369
1,560,519
1,651,976
1,750,998
1,714,220
1,798,117
1,888,336
1,908,177
1,989,586
1,744,684
1,744,100
1,292,993
1,363,970
1,500,358
1,493,916
1,399,342
1,450,618
1,410,651
1,421,234
1,440,845
1,473,698
1,615,407
1,809,342
1,460,242
1,554,160
2,121,931
2,137,703
2,205,592
2,288,904
2,035,163
2,118,621
2,384,645
2,478,711
2,566,050
2,660,684
2,775,940
2,892,057
0
3,009,749
3,054,434
3,111,749
3,155,252
3,205,408
3,584,400
3,145,999
3,096,539
3,303,661
3,664,172
4,515,115
5,601,277
6,792,938
7,396,045
0
0
0
0
0
000007,396,0456,792,9385,601,2774,515,1153,664,1723,303,6613,096,5393,145,9993,584,4003,205,4083,155,2523,111,7493,054,4343,009,74902,892,0572,775,9402,660,6842,566,0502,478,7112,384,6452,118,6212,035,1632,288,9042,205,5922,137,7032,121,9311,554,1601,460,2421,809,3421,615,4071,473,6981,440,8451,421,2341,410,6511,450,6181,399,3421,493,9161,500,3581,363,9701,292,9931,744,1001,744,6841,989,5861,908,1771,888,3361,798,1171,714,2201,750,9981,651,9761,560,5191,488,3691,407,480000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
-685,500
-700,800
-725,700
-743,000
-761,300
-792,000
-813,800
-78,800
-808,000
23,522
18,877
19,345
16,677
5,385
3,195
-193
-1,445
-3,421
-2,111
6,033
7,360
4,388
-6,592
-4,693
-9,013
-13,277
-12,938
-17,229
-14,688
-18,760
-21,428
-14,223
-18,453
-19,377
-7,120
-7,918
-4,514
-1,264
6,250
7,987
23,643
21,859
19,912
25,197
46,203
36,160
36,186
23,430
12,047
23,107
40,863
45,448
-10,058
-2,603
6,221
42,925
99,885
164,982
167,933
76,355
-100,642
-156,881
-89,691
-55,225
-91,860
-146,902
-214,408
-117,766
-164,196
-85,640
-62,642
-130,782
-222,922
-187,981
-231,639
-192,415
85,264
51,009
56,182
96,295
116,245
106,927
99,644
-1,651
-62,413
-362,282
-316,406
-386,413
-421,288
-331,663
-375,456
-334,431
-412,412
-346,981
-296,833
-249,943
-225,668
-174,739
-301,679
-314,191
-350,682
-357,538
-349,411
-435,977
-395,735