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

Alamo Group Inc
Buy, Hold or Sell?

Let's analyze Alamo Group Inc together

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

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

Get notifications about Alamo Group Inc

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

1. Quick Overview

1.1. Quick analysis of Alamo Group Inc (30 sec.)










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

How much money do you get?

How much money do you get?
$0.99
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$84.39
Expected worth in 1 year
$95.17
How sure are you?
95.0%

+ What do you gain per year?

Total Gains per Share
$11.77
Return On Investment
5.8%

For what price can you sell your share?

Current Price per Share
$201.95
Expected price per share
$185.03 - $227.38
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Alamo Group Inc (5 min.)




Live pricePrice per Share (EOD)
$201.95
Intrinsic Value Per Share
$96.40 - $321.52
Total Value Per Share
$180.79 - $405.91

2.2. Growth of Alamo Group Inc (5 min.)




Is Alamo Group Inc growing?

Current yearPrevious yearGrowGrow %
How rich?$1b$840.3m$131.3m13.5%

How much money is Alamo Group Inc making?

Current yearPrevious yearGrowGrow %
Making money$29.8m$33.4m-$3.6m-12.1%
Net Profit Margin7.2%8.1%--

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

2.3. Financial Health of Alamo Group Inc (5 min.)




2.4. Comparing to competitors in the Farm & Heavy Construction Machinery industry (5 min.)




  Industry Rankings (Farm & Heavy Construction Machinery)  


Richest
#44 / 144

Most Revenue
#54 / 144

Most Profit
#53 / 144
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of Alamo Group Inc is $201.95. 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 Alamo Group Inc.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Alamo Group Inc, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is $84.39. Based on the TTM, the Book Value Change Per Share is $2.69 per quarter. Based on the YOY, the Book Value Change Per Share is $3.12 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 $0.25 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Alamo Group Inc.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps2.271.1%2.471.2%2.771.4%1.961.0%1.530.8%
Usd Book Value Change Per Share3.151.6%2.691.3%3.121.5%1.931.0%1.420.7%
Usd Dividend Per Share0.260.1%0.250.1%0.210.1%0.180.1%0.130.1%
Usd Total Gains Per Share3.411.7%2.941.5%3.331.6%2.111.0%1.550.8%
Usd Price Per Share180.13-197.91-170.63-150.76-115.45-
Price to Earnings Ratio19.82-19.94-15.36-21.57-21.93-
Price-to-Total Gains Ratio52.83-71.96-55.82-86.46-101.29-
Price to Book Ratio2.13-2.47-2.45-2.40-2.32-
Price-to-Total Gains Ratio52.83-71.96-55.82-86.46-101.29-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share201.95
Number of shares4
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.250.18
Usd Book Value Change Per Share2.691.93
Usd Total Gains Per Share2.942.11
Gains per Quarter (4 shares)11.778.44
Gains per Year (4 shares)47.0833.78
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
14433733124
28868466258
31212913189392
41617217811124126
52021622514155160
62425927217186194
72830231920217228
83234536623248262
93638841325279296
104043146028310330

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%20.00.00.0100.0%40.00.00.0100.0%125.02.00.098.4%
Book Value Change Per Share4.00.00.0100.0%12.00.00.0100.0%19.01.00.095.0%38.02.00.095.0%111.016.00.087.4%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%127.00.00.0100.0%
Total Gains per Share4.00.00.0100.0%12.00.00.0100.0%19.01.00.095.0%38.02.00.095.0%114.013.00.089.8%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

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

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--3.1512.695+17%3.124+1%1.935+63%1.418+122%
Book Value Per Share--84.38780.571+5%69.680+21%62.595+35%48.994+72%
Current Ratio--4.1494.143+0%3.999+4%3.797+9%4.115+1%
Debt To Asset Ratio--0.3130.343-9%0.405-23%0.431-27%0.407-23%
Debt To Equity Ratio--0.4560.523-13%0.682-33%0.777-41%0.706-35%
Dividend Per Share--0.2580.248+4%0.207+25%0.176+47%0.135+92%
Eps--2.2722.475-8%2.774-18%1.958+16%1.530+49%
Free Cash Flow Per Share--7.3303.215+128%1.614+354%1.707+329%1.214+504%
Free Cash Flow To Equity Per Share--1.3120.799+64%0.609+116%1.814-28%1.147+14%
Gross Profit Margin--1.0000.816+23%0.907+10%0.792+26%0.746+34%
Intrinsic Value_10Y_max--321.521--------
Intrinsic Value_10Y_min--96.399--------
Intrinsic Value_1Y_max--9.023--------
Intrinsic Value_1Y_min--5.708--------
Intrinsic Value_3Y_max--44.789--------
Intrinsic Value_3Y_min--20.675--------
Intrinsic Value_5Y_max--101.867--------
Intrinsic Value_5Y_min--39.389--------
Market Cap2435537195.000+11%2172385813.0002386844541.250-9%2057845013.250+6%1818156555.800+19%1392311409.775+56%
Net Profit Margin--0.0680.072-5%0.081-15%0.063+8%0.060+15%
Operating Margin--0.1010.106-4%0.113-10%0.095+7%0.088+14%
Operating Ratio--0.8900.8920%0.882+1%0.904-2%0.908-2%
Pb Ratio2.393+11%2.1352.465-13%2.446-13%2.404-11%2.320-8%
Pe Ratio22.218+11%19.81719.942-1%15.365+29%21.570-8%21.933-10%
Price Per Share201.950+11%180.130197.913-9%170.633+6%150.758+19%115.448+56%
Price To Free Cash Flow Ratio6.888+11%6.144-21.413+449%-4.605+175%3.324+85%10.006-39%
Price To Total Gains Ratio59.231+11%52.83271.957-27%55.823-5%86.464-39%101.290-48%
Quick Ratio--2.3432.284+3%2.189+7%2.037+15%2.332+0%
Return On Assets--0.0190.020-8%0.024-22%0.018+5%0.018+1%
Return On Equity--0.0270.031-13%0.040-32%0.031-12%0.031-12%
Total Gains Per Share--3.4102.942+16%3.331+2%2.111+62%1.553+120%
Usd Book Value--1017720000.000971688750.000+5%840346000.000+21%754902600.000+35%590876175.000+72%
Usd Book Value Change Per Share--3.1512.695+17%3.124+1%1.935+63%1.418+122%
Usd Book Value Per Share--84.38780.571+5%69.680+21%62.595+35%48.994+72%
Usd Dividend Per Share--0.2580.248+4%0.207+25%0.176+47%0.135+92%
Usd Eps--2.2722.475-8%2.774-18%1.958+16%1.530+49%
Usd Free Cash Flow--88399000.00038770750.000+128%19471000.000+354%20588300.000+329%14639250.000+504%
Usd Free Cash Flow Per Share--7.3303.215+128%1.614+354%1.707+329%1.214+504%
Usd Free Cash Flow To Equity Per Share--1.3120.799+64%0.609+116%1.814-28%1.147+14%
Usd Market Cap2435537195.000+11%2172385813.0002386844541.250-9%2057845013.250+6%1818156555.800+19%1392311409.775+56%
Usd Price Per Share201.950+11%180.130197.913-9%170.633+6%150.758+19%115.448+56%
Usd Profit--27405000.00029843000.000-8%33450750.000-18%23619050.000+16%18453125.000+49%
Usd Revenue--401301000.000415183000.000-3%414678250.000-3%362216750.000+11%298427200.000+34%
Usd Total Gains Per Share--3.4102.942+16%3.331+2%2.111+62%1.553+120%
 EOD+4 -4MRQTTM+23 -13YOY+23 -135Y+30 -610Y+33 -3

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1522.218
Price to Book Ratio (EOD)Between0-12.393
Net Profit Margin (MRQ)Greater than00.068
Operating Margin (MRQ)Greater than00.101
Quick Ratio (MRQ)Greater than12.343
Current Ratio (MRQ)Greater than14.149
Debt to Asset Ratio (MRQ)Less than10.313
Debt to Equity Ratio (MRQ)Less than10.456
Return on Equity (MRQ)Greater than0.150.027
Return on Assets (MRQ)Greater than0.050.019
Total6/10 (60.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5060.643
Ma 20Greater thanMa 50194.938
Ma 50Greater thanMa 100183.589
Ma 100Greater thanMa 200181.674
OpenGreater thanClose201.200
Total3/5 (60.0%)

4. In-depth Analysis

4.1 About Alamo Group Inc

Alamo Group Inc. designs, manufactures, distributes, and services vegetation management and infrastructure maintenance equipment for governmental, industrial, and agricultural uses worldwide. It operates through two segments, Vegetation Management and Industrial Equipment. Its Vegetation Management Division segment offers hydraulically-powered and tractor - and off-road chassis mounted mowers, other cutters and replacement parts for heavy-duty and intensive uses and heavy duty, tractor- and truck-mounted mowing and vegetation maintenance equipment, and replacement parts. This segment also provides rotary and finishing mowers, flail and disc mowers, front-end loaders, backhoes, rotary tillers, posthole diggers, scraper blades and replacement parts, zero turn radius mowers, cutting parts, plain and hard-faced replacement tillage tools, disc blades, and fertilizer application components; aftermarket agricultural parts, heavy-duty mechanical rotary mowers, snow blowers, rock removal equipment, tractor attachments, agricultural implements, hydraulic and boom-mounted hedge and grass cutters, hedgerow cutters, industrial grass mowers, agricultural seedbed preparation cultivators, self-propelled sprayers and multi-drive load-carrying vehicles, and cutting blades. The company's Industrial Equipment Division segment offers truck-mounted air vacuum, mechanical broom, and regenerative air sweepers, pothole patchers, leaf collection equipment and replacement brooms, parking lot and street sweepers, excavators, catch basin cleaners, and roadway debris vacuum systems, as well as truck-mounted vacuum machines, combination sewer cleaners, and hydro excavators. This segment also offers ice control products, snowplows and heavy duty snow removal equipment, hitches, attachments, and graders; and public works and runway maintenance products, parts, and services, and high pressure cleaning systems and trenchers. The company was founded in 1955 and is headquartered in Seguin, Texas.

Fundamental data was last updated by Penke on 2024-11-16 12:15:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is very able to pay all its short-term debts.
The company is 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 underpriced.
Based on the earnings, the company is fair priced.
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 Alamo Group Inc earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Alamo Group Inc to the Farm & Heavy Construction Machinery industry mean.
  • A Net Profit Margin of 6.8% means that $0.07 for each $1 in revenue is generated as profit.

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

  • The MRQ is 6.8%. The company is making a profit. +1
  • The TTM is 7.2%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ6.8%TTM7.2%-0.4%
TTM7.2%YOY8.1%-0.9%
TTM7.2%5Y6.3%+0.8%
5Y6.3%10Y6.0%+0.4%
Compared to industry (Farm & Heavy Construction Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ6.8%5.0%+1.8%
TTM7.2%5.4%+1.8%
YOY8.1%5.7%+2.4%
5Y6.3%3.9%+2.4%
10Y6.0%3.4%+2.6%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Alamo Group Inc to the Farm & Heavy Construction Machinery industry mean.
  • 1.9% Return on Assets means that Alamo Group Inc generated $0.02 profit for each $1 in assets.

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

  • The MRQ is 1.9%. Using its assets, the company is less efficient in making profit.
  • The TTM is 2.0%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.9%TTM2.0%-0.2%
TTM2.0%YOY2.4%-0.3%
TTM2.0%5Y1.8%+0.3%
5Y1.8%10Y1.8%-0.1%
Compared to industry (Farm & Heavy Construction Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.9%1.0%+0.9%
TTM2.0%1.0%+1.0%
YOY2.4%1.3%+1.1%
5Y1.8%1.0%+0.8%
10Y1.8%0.8%+1.0%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Alamo Group Inc to the Farm & Heavy Construction Machinery industry mean.
  • 2.7% Return on Equity means Alamo Group Inc generated $0.03 for each $1 the owners (shareholders) invested.

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

  • The MRQ is 2.7%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 3.1%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.7%TTM3.1%-0.4%
TTM3.1%YOY4.0%-0.9%
TTM3.1%5Y3.1%+0.0%
5Y3.1%10Y3.1%0.0%
Compared to industry (Farm & Heavy Construction Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ2.7%2.6%+0.1%
TTM3.1%2.3%+0.8%
YOY4.0%3.5%+0.5%
5Y3.1%2.4%+0.7%
10Y3.1%2.1%+1.0%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Alamo Group Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Alamo Group Inc is operating .

  • Measures how much profit Alamo Group Inc makes for each $1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Alamo Group Inc to the Farm & Heavy Construction Machinery industry mean.
  • An Operating Margin of 10.1% means the company generated $0.10  for each $1 in revenue (before taxes).

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

  • The MRQ is 10.1%. The company is operating less efficient.
  • The TTM is 10.6%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ10.1%TTM10.6%-0.5%
TTM10.6%YOY11.3%-0.7%
TTM10.6%5Y9.5%+1.1%
5Y9.5%10Y8.8%+0.6%
Compared to industry (Farm & Heavy Construction Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ10.1%8.1%+2.0%
TTM10.6%5.8%+4.8%
YOY11.3%5.7%+5.6%
5Y9.5%4.8%+4.7%
10Y8.8%4.7%+4.1%
4.3.2.2. Operating Ratio

Measures how efficient Alamo Group Inc is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Farm & Heavy Construction Machinery industry mean).
  • An Operation Ratio of 0.89 means that the operating costs are $0.89 for each $1 in net sales.

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

  • The MRQ is 0.890. The company is less efficient in keeping operating costs low.
  • The TTM is 0.892. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.890TTM0.892-0.002
TTM0.892YOY0.882+0.010
TTM0.8925Y0.904-0.012
5Y0.90410Y0.908-0.004
Compared to industry (Farm & Heavy Construction Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8901.499-0.609
TTM0.8921.469-0.577
YOY0.8821.113-0.231
5Y0.9041.164-0.260
10Y0.9081.114-0.206
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Alamo Group Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Farm & Heavy Construction Machinery industry mean).
  • A Current Ratio of 4.15 means the company has $4.15 in assets for each $1 in short-term debts.

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

  • The MRQ is 4.149. The company is very able to pay all its short-term debts. +2
  • The TTM is 4.143. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ4.149TTM4.143+0.006
TTM4.143YOY3.999+0.143
TTM4.1435Y3.797+0.346
5Y3.79710Y4.115-0.318
Compared to industry (Farm & Heavy Construction Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ4.1491.526+2.623
TTM4.1431.531+2.612
YOY3.9991.553+2.446
5Y3.7971.631+2.166
10Y4.1151.570+2.545
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Alamo Group Inc to the Farm & Heavy Construction Machinery industry mean.
  • A Quick Ratio of 2.34 means the company can pay off $2.34 for each $1 in debt (using most liquid assets).

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

  • The MRQ is 2.343. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 2.284. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ2.343TTM2.284+0.059
TTM2.284YOY2.189+0.095
TTM2.2845Y2.037+0.247
5Y2.03710Y2.332-0.295
Compared to industry (Farm & Heavy Construction Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ2.3430.617+1.726
TTM2.2840.685+1.599
YOY2.1890.828+1.361
5Y2.0370.819+1.218
10Y2.3320.840+1.492
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Alamo Group Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Alamo Group Inc to Farm & Heavy Construction Machinery industry mean.
  • A Debt to Asset Ratio of 0.31 means that Alamo Group Inc assets are financed with 31.3% credit (debt) and the remaining percentage (100% - 31.3%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.313. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.343. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.313TTM0.343-0.030
TTM0.343YOY0.405-0.062
TTM0.3435Y0.431-0.088
5Y0.43110Y0.407+0.024
Compared to industry (Farm & Heavy Construction Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3130.560-0.247
TTM0.3430.558-0.215
YOY0.4050.543-0.138
5Y0.4310.560-0.129
10Y0.4070.562-0.155
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Alamo Group Inc to the Farm & Heavy Construction Machinery industry mean.
  • A Debt to Equity ratio of 45.6% means that company has $0.46 debt for each $1 in shareholders equity.

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

  • The MRQ is 0.456. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.523. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.456TTM0.523-0.067
TTM0.523YOY0.682-0.159
TTM0.5235Y0.777-0.254
5Y0.77710Y0.706+0.072
Compared to industry (Farm & Heavy Construction Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4561.287-0.831
TTM0.5231.307-0.784
YOY0.6821.281-0.599
5Y0.7771.314-0.537
10Y0.7061.376-0.670
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 Alamo Group Inc generates.

  • Above 15 is considered overpriced but always compare Alamo Group Inc to the Farm & Heavy Construction Machinery industry mean.
  • A PE ratio of 19.82 means the investor is paying $19.82 for every $1 in earnings.

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

  • The EOD is 22.218. Based on the earnings, the company is fair priced.
  • The MRQ is 19.817. Based on the earnings, the company is fair priced.
  • The TTM is 19.942. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD22.218MRQ19.817+2.401
MRQ19.817TTM19.942-0.125
TTM19.942YOY15.365+4.578
TTM19.9425Y21.570-1.628
5Y21.57010Y21.933-0.363
Compared to industry (Farm & Heavy Construction Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD22.21810.139+12.079
MRQ19.81710.502+9.315
TTM19.94210.130+9.812
YOY15.3659.537+5.828
5Y21.57011.673+9.897
10Y21.93314.938+6.995
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 Alamo Group Inc:

  • The EOD is 6.888. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 6.144. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is -21.413. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD6.888MRQ6.144+0.744
MRQ6.144TTM-21.413+27.557
TTM-21.413YOY-4.605-16.809
TTM-21.4135Y3.324-24.737
5Y3.32410Y10.006-6.682
Compared to industry (Farm & Heavy Construction Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD6.8883.671+3.217
MRQ6.1443.557+2.587
TTM-21.4131.874-23.287
YOY-4.6050.151-4.756
5Y3.3241.131+2.193
10Y10.0060.890+9.116
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 Alamo Group Inc is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Farm & Heavy Construction Machinery industry mean).
  • A PB ratio of 2.13 means the investor is paying $2.13 for each $1 in book value.

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

  • The EOD is 2.393. Based on the equity, the company is underpriced. +1
  • The MRQ is 2.135. Based on the equity, the company is underpriced. +1
  • The TTM is 2.465. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD2.393MRQ2.135+0.259
MRQ2.135TTM2.465-0.331
TTM2.465YOY2.446+0.019
TTM2.4655Y2.404+0.061
5Y2.40410Y2.320+0.085
Compared to industry (Farm & Heavy Construction Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD2.3931.437+0.956
MRQ2.1351.339+0.796
TTM2.4651.335+1.130
YOY2.4461.494+0.952
5Y2.4041.759+0.645
10Y2.3202.103+0.217
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 Alamo Group Inc.

4.8.1. Institutions holding Alamo Group Inc

Institutions are holding 95.357% of the shares of Alamo Group Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30BlackRock Inc13.69340.00651651446-21934-1.3108
2024-09-30Longview Management Group LLC11.29172.7784136180000
2024-06-30Vanguard Group Inc6.15220.0025741962-10465-1.3908
2024-06-30Morgan Stanley - Brokerage Accounts5.12060.00416175546574011.9134
2024-06-30Dimensional Fund Advisors, Inc.5.02740.0274606311-2715-0.4458
2024-06-30Allspring Global Investments Holdings, LLC4.94590.168359648019346348.0037
2024-06-30Victory Capital Management Inc.3.20590.0671386638331909.3903
2024-06-30State Street Corp3.16510.002938171517160.4516
2024-06-30Vaughan Nelson Scarbrgh & Mccullough LP3.09230.59573729385225016.2931
2024-06-30Westwood Holdings Group Inc2.85830.27843447135032717.0956
2024-06-30Geode Capital Management, LLC1.91980.003523152887173.9123
2024-06-30GW&K Investment Management, LLC1.66930.3183201315-60207-23.0218
2024-06-30HHG PLC1.44690.016217449821781.2639
2024-06-30Macquarie Group Ltd1.27810.03061541456190.4032
2024-06-30Northern Trust Corp1.26560.0045152631-30807-16.7942
2024-06-30Fayez Sarofim & Company1.25620.070715150000
2024-06-30Neumeier Investment Counsel LLC1.23352.356148766-30155-16.8538
2024-06-30Charles Schwab Investment Management Inc1.05450.004212717646393.7858
2024-06-30Royal Bank of Canada1.03930.0049125347-3626-2.8114
2024-06-30Bank of America Corp0.91680.00171105661035361472.7738
Total 71.63286.74198639029+356466+4.1%

4.9.2. Funds holding Alamo Group Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31iShares Core S&P Small-Cap ETF5.48060.13286609736480.0981
2024-09-30Allspring Special Small Cap Value A3.86791.535446647591191.9939
2024-09-30Vanguard Total Stock Mkt Idx Inv2.68240.00333235055380.1666
2024-09-30Victory Sycamore Small Company Opp R2.33830.754282000-5000-1.7422
2024-09-30Victory Small Cap Value CIT (Net 75)2.33830.754282000-5000-1.7422
2024-10-31iShares Russell 2000 ETF2.16660.0653261299-588-0.2245
2024-09-30Delaware Small Cap Core I1.72440.4921207970-1289-0.616
2024-09-30Vanguard Institutional Extnd Mkt Idx Tr1.28290.0256154725-7142-4.4123
2024-08-31Janus Henderson Venture D1.23260.848414865400
2024-09-30Janus Henderson US Small Cap Growth1.23260.825814865400
2024-09-30Westwood Quality SmallCap Fund Inst1.08082.039130343-670-0.5114
2024-09-30Westwood Mgt SmallCap Value1.08082.0361130343-670-0.5114
2024-08-31Fidelity Small Cap Index0.870.0713104924-2548-2.3709
2024-09-30DFA US Targeted Value I0.84550.133110196500
2024-10-31iShares S&P Small-Cap 600 Growth ETF0.83450.271510064300
2024-09-30Natixis Vaughan Nelson Small Cap Value A0.81481.4478982651300.1325
2024-10-31SPDR® Portfolio S&P 600™ Sm Cap ETF0.76180.1322918776800.7456
2024-09-30DFA US Micro Cap I0.75580.21459114900
2024-10-31iShares Russell 2000 Growth ETF0.75260.12969075900
2024-10-31Dimensional US Targeted Value ETF0.74380.14578970400
Total 32.88712.05753966227-11792-0.3%

5.3. Insider Transactions

Insiders are holding 1.418% of the shares of Alamo Group Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-11-07Edward RizzutiSELL276195.88
2024-08-28Richard Hodges RabornSELL300181.28
2024-08-19Edward RizzutiSELL322178.29
2024-03-27Michael A HabermanSELL418223.87
2023-12-22Richard Hodges RabornSELL606212.24
2023-12-01Richard J WehrleSELL1116186.11
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 Assets1,481,341
Total Liabilities463,621
Total Stockholder Equity1,017,720
 As reported
Total Liabilities 463,621
Total Stockholder Equity+ 1,017,720
Total Assets = 1,481,341

Assets

Total Assets1,481,341
Total Current Assets879,604
Long-term Assets601,737
Total Current Assets
Cash And Cash Equivalents 140,038
Net Receivables 356,617
Inventory 371,999
Other Current Assets 10,950
Total Current Assets  (as reported)879,604
Total Current Assets  (calculated)879,604
+/-0
Long-term Assets
Property Plant Equipment 210,634
Goodwill 206,458
Intangible Assets 156,399
Long-term Assets Other 26,796
Long-term Assets  (as reported)601,737
Long-term Assets  (calculated)600,287
+/- 1,450

Liabilities & Shareholders' Equity

Total Current Liabilities212,016
Long-term Liabilities251,605
Total Stockholder Equity1,017,720
Total Current Liabilities
Short-term Debt 15,009
Short Long Term Debt 15,000
Accounts payable 97,259
Other Current Liabilities 84,061
Total Current Liabilities  (as reported)212,016
Total Current Liabilities  (calculated)211,329
+/- 687
Long-term Liabilities
Long term Debt 209,157
Capital Lease Obligations 9
Long-term Liabilities Other 28,886
Long-term Liabilities  (as reported)251,605
Long-term Liabilities  (calculated)238,052
+/- 13,553
Total Stockholder Equity
Common Stock1,201
Retained Earnings 931,379
Accumulated Other Comprehensive Income -54,910
Other Stockholders Equity 140,050
Total Stockholder Equity (as reported)1,017,720
Total Stockholder Equity (calculated)1,017,720
+/-0
Other
Capital Stock1,201
Cash and Short Term Investments 140,038
Common Stock Shares Outstanding 12,041
Current Deferred Revenue15,687
Liabilities and Stockholders Equity 1,481,341
Net Debt 84,128
Net Invested Capital 1,241,877
Net Working Capital 667,588
Property Plant and Equipment Gross 444,899
Short Long Term Debt Total 224,166



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-311993-12-311993-09-301993-06-301993-03-311992-12-311992-09-301992-06-301992-03-31
> Total Assets 
0
0
0
45,900
52,700
55,500
51,900
75,100
92,000
90,700
89,100
99,200
108,200
139,100
134,600
151,600
159,300
164,700
158,300
153,900
159,300
170,107
156,153
156,124
178,762
174,796
169,061
161,638
166,729
151,680
137,340
132,795
169,000
168,576
159,282
173,408
191,739
196,050
199,453
185,921
206,122
202,942
184,801
191,222
210,975
209,221
194,071
194,224
243,406
244,768
226,379
231,730
275,782
278,462
260,416
246,216
341,337
357,398
340,812
326,634
374,809
376,553
364,587
350,630
401,335
426,836
398,283
384,354
387,953
378,873
353,938
377,963
254,155
378,803
370,295
370,983
416,922
434,527
402,203
360,972
451,045
436,614
419,222
404,339
427,240
425,170
449,644
438,476
465,443
682,162
654,340
629,602
647,496
665,237
644,922
603,503
646,352
645,328
624,882
552,776
635,139
680,864
686,569
639,671
745,894
725,379
734,773
721,633
852,253
866,579
856,393
1,212,763
1,249,876
1,189,688
1,173,459
1,109,329
1,206,153
1,208,826
1,217,778
1,205,742
1,338,015
1,332,376
1,327,791
1,308,508
1,429,212
1,457,759
1,455,514
1,409,386
1,519,420
1,505,970
1,481,341
1,481,3411,505,9701,519,4201,409,3861,455,5141,457,7591,429,2121,308,5081,327,7911,332,3761,338,0151,205,7421,217,7781,208,8261,206,1531,109,3291,173,4591,189,6881,249,8761,212,763856,393866,579852,253721,633734,773725,379745,894639,671686,569680,864635,139552,776624,882645,328646,352603,503644,922665,237647,496629,602654,340682,162465,443438,476449,644425,170427,240404,339419,222436,614451,045360,972402,203434,527416,922370,983370,295378,803254,155377,963353,938378,873387,953384,354398,283426,836401,335350,630364,587376,553374,809326,634340,812357,398341,337246,216260,416278,462275,782231,730226,379244,768243,406194,224194,071209,221210,975191,222184,801202,942206,122185,921199,453196,050191,739173,408159,282168,576169,000132,795137,340151,680166,729161,638169,061174,796178,762156,124156,153170,107159,300153,900158,300164,700159,300151,600134,600139,100108,20099,20089,10090,70092,00075,10051,90055,50052,70045,900000
   > Total Current Assets 
0
0
0
31,800
38,900
41,900
38,500
51,600
63,800
62,000
60,700
64,600
73,400
101,600
97,400
109,400
117,800
122,900
116,600
109,900
117,800
126,798
113,784
113,146
138,898
134,870
129,510
123,314
130,123
116,503
102,866
97,894
127,006
121,245
112,445
119,414
139,656
144,387
145,992
132,078
153,799
149,139
132,036
134,690
155,015
152,638
136,842
135,674
175,295
178,502
160,816
162,235
203,314
205,450
187,873
174,081
244,158
259,902
236,407
220,771
267,136
266,508
253,370
236,969
288,164
293,114
272,261
266,025
273,329
261,675
236,501
261,733
254,155
272,481
263,195
265,060
309,136
327,011
299,241
258,239
345,542
334,823
320,587
306,800
330,582
326,821
348,074
336,953
364,207
436,139
414,274
393,302
412,080
417,452
404,207
362,886
408,412
408,272
392,695
327,618
413,560
437,990
438,162
392,527
487,924
468,680
471,308
452,843
531,987
536,104
524,477
570,828
623,967
572,113
567,155
503,010
611,833
622,520
635,783
612,168
749,263
748,303
750,625
727,210
845,416
871,971
873,365
803,957
915,531
907,476
879,604
879,604907,476915,531803,957873,365871,971845,416727,210750,625748,303749,263612,168635,783622,520611,833503,010567,155572,113623,967570,828524,477536,104531,987452,843471,308468,680487,924392,527438,162437,990413,560327,618392,695408,272408,412362,886404,207417,452412,080393,302414,274436,139364,207336,953348,074326,821330,582306,800320,587334,823345,542258,239299,241327,011309,136265,060263,195272,481254,155261,733236,501261,675273,329266,025272,261293,114288,164236,969253,370266,508267,136220,771236,407259,902244,158174,081187,873205,450203,314162,235160,816178,502175,295135,674136,842152,638155,015134,690132,036149,139153,799132,078145,992144,387139,656119,414112,445121,245127,00697,894102,866116,503130,123123,314129,510134,870138,898113,146113,784126,798117,800109,900116,600122,900117,800109,40097,400101,60073,40064,60060,70062,00063,80051,60038,50041,90038,90031,800000
       Cash And Cash Equivalents 
0
0
0
700
800
700
100
800
1,000
1,400
1,500
1,900
1,800
300
600
1,800
800
4,000
4,700
2,200
800
3,966
898
789
586
293
769
2,748
1,011
1,093
5,889
5,359
4,157
2,766
4,118
2,929
1,624
4,169
12,015
4,186
7,872
6,030
6,419
5,583
1,838
2,830
5,820
3,281
7,354
4,775
7,135
2,580
8,537
7,985
14,456
7,073
8,741
11,718
7,290
2,169
10,334
8,854
20,782
4,459
22,653
3,334
5,447
4,532
4,235
6,074
13,474
17,774
21,027
20,152
24,382
30,243
28,383
26,145
25,279
10,288
37,858
33,520
38,313
48,291
33,491
17,841
53,603
63,960
42,253
37,359
38,644
39,533
36,661
34,522
42,657
26,922
49,654
44,972
56,485
16,793
70,662
74,637
69,068
25,373
75,850
43,602
48,880
34,043
39,023
48,190
60,279
42,311
84,425
82,002
93,515
50,195
105,265
85,630
89,189
42,115
84,277
75,894
75,308
47,016
109,320
112,061
113,534
51,919
121,802
118,535
140,038
140,038118,535121,80251,919113,534112,061109,32047,01675,30875,89484,27742,11589,18985,630105,26550,19593,51582,00284,42542,31160,27948,19039,02334,04348,88043,60275,85025,37369,06874,63770,66216,79356,48544,97249,65426,92242,65734,52236,66139,53338,64437,35942,25363,96053,60317,84133,49148,29138,31333,52037,85810,28825,27926,14528,38330,24324,38220,15221,02717,77413,4746,0744,2354,5325,4473,33422,6534,45920,7828,85410,3342,1697,29011,7188,7417,07314,4567,9858,5372,5807,1354,7757,3543,2815,8202,8301,8385,5836,4196,0307,8724,18612,0154,1691,6242,9294,1182,7664,1575,3595,8891,0931,0112,7487692935867898983,9668002,2004,7004,0008001,8006003001,8001,9001,5001,4001,000800100700800700000
       Net Receivables 
0
0
0
13,600
19,100
18,700
14,800
21,800
27,000
26,500
23,400
24,700
31,800
46,300
41,400
45,500
50,400
50,800
43,400
43,900
50,400
58,527
46,724
42,165
57,657
59,608
52,143
49,834
60,188
54,439
41,687
41,764
61,475
60,053
48,263
50,359
66,240
68,736
59,270
57,768
75,989
68,673
55,454
59,720
80,015
77,696
58,442
64,263
91,254
91,421
71,972
82,337
107,755
108,531
87,878
85,368
119,965
116,531
97,864
97,825
125,024
123,628
100,880
109,260
138,564
149,809
128,323
124,197
132,747
124,733
104,156
112,940
135,295
134,832
128,805
127,836
155,062
170,143
148,733
143,934
171,328
170,911
154,343
140,268
169,678
178,993
161,704
151,396
184,984
201,930
178,072
178,554
193,625
195,498
175,940
178,305
197,052
198,532
177,017
170,329
196,487
204,716
204,053
205,767
236,053
243,471
232,288
228,098
274,703
275,314
243,296
237,837
255,651
233,780
217,276
215,462
247,022
263,186
245,583
237,970
297,066
308,399
305,161
317,581
363,525
378,675
378,107
362,061
392,940
388,975
356,617
356,617388,975392,940362,061378,107378,675363,525317,581305,161308,399297,066237,970245,583263,186247,022215,462217,276233,780255,651237,837243,296275,314274,703228,098232,288243,471236,053205,767204,053204,716196,487170,329177,017198,532197,052178,305175,940195,498193,625178,554178,072201,930184,984151,396161,704178,993169,678140,268154,343170,911171,328143,934148,733170,143155,062127,836128,805134,832135,295112,940104,156124,733132,747124,197128,323149,809138,564109,260100,880123,628125,02497,82597,864116,531119,96585,36887,878108,531107,75582,33771,97291,42191,25464,26358,44277,69680,01559,72055,45468,67375,98957,76859,27068,73666,24050,35948,26360,05361,47541,76441,68754,43960,18849,83452,14359,60857,65742,16546,72458,52750,40043,90043,40050,80050,40045,50041,40046,30031,80024,70023,40026,50027,00021,80014,80018,70019,10013,600000
       Other Current Assets 
0
0
0
1,000
1,300
1,700
1,100
1,700
4,400
3,700
3,200
3,100
3,100
4,400
4,200
3,500
3,500
5,200
3,900
3,600
3,500
4,508
4,360
4,440
10
3,640
4,552
6,154
5,983
6,234
6,584
5,201
8,133
5,477
5,636
6,518
6,402
6,536
6,913
6,080
6,651
5,793
5,180
5,875
6,693
6,048
6,144
4,551
5,756
8,886
7,798
4,561
5,349
4,630
4,483
4,627
6,308
15,092
9,137
4,602
5,007
5,117
4,966
4,965
5,159
5,262
5,502
5,048
5,597
5,754
5,677
6,697
7,656
7,358
5,575
7,677
8,231
8,542
9,092
6,659
8,367
7,611
8,353
9,483
9,189
9,009
11,128
12,493
13,038
14,702
13,761
9,127
11,500
11,992
11,187
6,901
5,134
4,928
4,589
4,736
5,003
5,487
5,470
5,819
7,810
6,771
6,122
14,072
6,906
6,690
14,386
23,006
10,243
7,625
12,835
7,382
9,296
9,164
6,741
11,166
12,531
11,095
7,443
10,060
9,978
11,916
9,976
12,497
16,301
14,830
10,950
10,95014,83016,30112,4979,97611,9169,97810,0607,44311,09512,53111,1666,7419,1649,2967,38212,8357,62510,24323,00614,3866,6906,90614,0726,1226,7717,8105,8195,4705,4875,0034,7364,5894,9285,1346,90111,18711,99211,5009,12713,76114,70213,03812,49311,1289,0099,1899,4838,3537,6118,3676,6599,0928,5428,2317,6775,5757,3587,6566,6975,6775,7545,5975,0485,5025,2625,1594,9654,9665,1175,0074,6029,13715,0926,3084,6274,4834,6305,3494,5617,7988,8865,7564,5516,1446,0486,6935,8755,1805,7936,6516,0806,9136,5366,4026,5185,6365,4778,1335,2016,5846,2345,9836,1544,5523,640104,4404,3604,5083,5003,6003,9005,2003,5003,5004,2004,4003,1003,1003,2003,7004,4001,7001,1001,7001,3001,000000
   > Long-term Assets 
0
0
0
14,100
13,800
13,600
13,400
23,500
28,200
28,700
28,400
34,600
34,800
37,500
37,200
42,200
41,500
41,800
41,700
44,000
41,500
43,309
42,369
42,978
39,864
39,926
39,551
38,324
36,606
35,177
34,474
34,901
41,994
47,331
46,837
53,994
52,083
51,663
53,461
53,843
52,323
53,803
52,765
56,532
55,960
56,583
57,229
58,550
68,111
66,266
65,563
69,495
72,468
73,012
72,543
72,135
97,179
97,496
104,405
105,863
107,673
110,045
111,217
113,661
113,171
133,722
126,022
118,329
114,624
117,198
117,437
116,230
111,937
106,322
107,100
105,923
107,786
107,516
102,962
102,733
105,503
101,791
98,635
97,539
96,658
98,349
101,570
101,523
101,236
246,023
240,066
236,300
235,416
247,785
240,715
240,617
237,940
237,056
232,187
225,158
221,579
242,874
248,407
247,144
257,970
256,699
263,465
268,790
320,266
330,475
331,916
641,935
625,909
617,575
606,304
606,319
594,320
586,306
581,995
593,574
588,752
584,073
577,166
581,298
583,796
585,788
582,149
605,429
603,889
598,494
601,737
601,737598,494603,889605,429582,149585,788583,796581,298577,166584,073588,752593,574581,995586,306594,320606,319606,304617,575625,909641,935331,916330,475320,266268,790263,465256,699257,970247,144248,407242,874221,579225,158232,187237,056237,940240,617240,715247,785235,416236,300240,066246,023101,236101,523101,57098,34996,65897,53998,635101,791105,503102,733102,962107,516107,786105,923107,100106,322111,937116,230117,437117,198114,624118,329126,022133,722113,171113,661111,217110,045107,673105,863104,40597,49697,17972,13572,54373,01272,46869,49565,56366,26668,11158,55057,22956,58355,96056,53252,76553,80352,32353,84353,46151,66352,08353,99446,83747,33141,99434,90134,47435,17736,60638,32439,55139,92639,86442,97842,36943,30941,50044,00041,70041,80041,50042,20037,20037,50034,80034,60028,40028,70028,20023,50013,40013,60013,80014,100000
       Property Plant Equipment 
0
0
0
11,800
11,300
11,200
10,900
16,000
17,600
18,100
17,600
19,400
19,500
19,600
19,300
23,500
23,200
22,800
22,800
22,400
23,200
22,462
22,044
22,477
22,572
22,939
22,838
22,904
21,877
21,506
21,432
21,818
24,164
26,380
26,385
28,108
27,646
27,916
30,137
28,818
27,773
28,823
28,763
31,729
31,035
30,897
31,571
32,227
40,739
40,491
40,114
43,054
41,871
43,669
42,849
42,528
53,442
56,316
57,179
57,371
59,474
60,964
61,734
63,152
63,629
69,079
64,529
61,784
59,358
60,362
59,873
69,861
66,562
63,227
62,888
61,184
61,202
60,462
57,707
61,542
61,524
58,717
57,643
56,801
56,722
58,492
60,633
61,904
61,552
104,488
101,343
104,801
104,511
113,828
109,331
108,514
104,298
104,736
100,856
97,599
94,572
102,674
105,039
105,157
114,236
116,794
124,030
131,208
151,079
156,984
163,116
217,192
208,425
204,793
199,978
197,700
192,480
187,999
184,034
185,005
183,534
185,075
186,218
188,730
194,513
199,809
202,950
222,203
225,884
225,996
210,634
210,634225,996225,884222,203202,950199,809194,513188,730186,218185,075183,534185,005184,034187,999192,480197,700199,978204,793208,425217,192163,116156,984151,079131,208124,030116,794114,236105,157105,039102,67494,57297,599100,856104,736104,298108,514109,331113,828104,511104,801101,343104,48861,55261,90460,63358,49256,72256,80157,64358,71761,52461,54257,70760,46261,20261,18462,88863,22766,56269,86159,87360,36259,35861,78464,52969,07963,62963,15261,73460,96459,47457,37157,17956,31653,44242,52842,84943,66941,87143,05440,11440,49140,73932,22731,57130,89731,03531,72928,76328,82327,77328,81830,13727,91627,64628,10826,38526,38024,16421,81821,43221,50621,87722,90422,83822,93922,57222,47722,04422,46223,20022,40022,80022,80023,20023,50019,30019,60019,50019,40017,60018,10017,60016,00010,90011,20011,30011,800000
       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
21,833
20,463
20,135
0
18,470
18,379
18,976
18,765
19,873
20,167
20,911
20,944
21,677
22,281
21,541
21,963
23,067
27,103
26,394
26,626
26,416
40,246
34,268
4,211
42,336
42,725
43,118
43,967
43,946
43,947
58,657
55,507
48,107
46,987
48,696
49,449
35,207
34,341
32,607
34,598
34,073
35,281
35,636
33,949
31,751
32,365
31,558
32,019
31,648
30,870
30,923
31,814
32,073
31,980
73,594
71,996
72,407
72,831
77,389
76,082
75,509
76,397
75,919
75,883
74,825
75,298
82,430
86,364
84,761
85,033
83,972
83,716
83,243
88,821
93,134
93,468
198,022
195,561
195,457
192,976
195,132
194,025
194,936
193,572
202,406
198,726
196,068
192,946
195,858
196,533
197,445
195,863
206,536
205,452
204,766
206,458
206,458204,766205,452206,536195,863197,445196,533195,858192,946196,068198,726202,406193,572194,936194,025195,132192,976195,457195,561198,02293,46893,13488,82183,24383,71683,97285,03384,76186,36482,43075,29874,82575,88375,91976,39775,50976,08277,38972,83172,40771,99673,59431,98032,07331,81430,92330,87031,64832,01931,55832,36531,75133,94935,63635,28134,07334,59832,60734,34135,20749,44948,69646,98748,10755,50758,65743,94743,94643,96743,11842,72542,3364,21134,26840,24626,41626,62626,39427,10323,06721,96321,54122,28121,67720,94420,91120,16719,87318,76518,97618,37918,470020,13520,46321,83300000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
5,800
8,500
8,600
8,600
12,600
12,900
12,900
12,600
13,200
12,900
13,000
12,700
14,200
12,900
13,214
12,817
12,632
12,353
12,107
12,090
11,411
10,837
10,415
10,350
9,937
14,190
16,437
16,333
21,833
21,833
0
19,475
18,470
18,379
18,976
18,765
19,873
20,167
20,911
20,944
21,677
22,281
21,541
21,963
23,067
27,103
26,394
26,626
26,416
26,416
4,237
40,404
4,185
4,159
4,133
4,107
4,081
4,055
4,029
4,003
3,982
3,962
3,942
3,923
5,803
5,783
5,763
5,744
5,500
5,500
5,500
5,500
5,500
5,500
5,500
5,500
5,500
5,500
5,500
5,500
5,500
5,500
63,161
62,028
56,984
55,709
55,010
53,908
52,950
52,472
51,724
50,921
50,038
49,302
55,353
54,739
52,872
51,888
50,636
49,763
48,857
63,568
62,725
59,205
206,272
202,344
198,925
195,966
193,172
188,955
185,581
181,516
183,466
182,305
178,781
173,508
171,341
167,832
164,376
159,884
168,296
163,909
159,708
156,399
156,399159,708163,909168,296159,884164,376167,832171,341173,508178,781182,305183,466181,516185,581188,955193,172195,966198,925202,344206,27259,20562,72563,56848,85749,76350,63651,88852,87254,73955,35349,30250,03850,92151,72452,47252,95053,90855,01055,70956,98462,02863,1615,5005,5005,5005,5005,5005,5005,5005,5005,5005,5005,5005,5005,5005,5005,7445,7635,7835,8033,9233,9423,9623,9824,0034,0294,0554,0814,1074,1334,1594,18540,4044,23726,41626,41626,62626,39427,10323,06721,96321,54122,28121,67720,94420,91120,16719,87318,76518,97618,37918,47019,475021,83321,83316,33316,43714,1909,93710,35010,41510,83711,41112,09012,10712,35312,63212,81713,21412,90014,20012,70013,00012,90013,20012,60012,90012,90012,6008,6008,6008,5005,8000000000
       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
17,830
20,951
20,452
25,886
24,437
23,747
23,324
25,025
24,550
24,980
24,002
24,803
24,925
25,686
25,658
26,323
27,372
25,775
25,449
26,441
30,597
29,343
29,694
29,607
43,737
41,180
47,226
48,492
48,199
49,081
49,483
50,509
49,542
64,643
61,493
56,545
55,266
56,836
57,564
46,369
-111,937
43,095
44,212
44,739
46,584
47,054
45,255
43,270
43,979
43,074
40,992
40,738
39,936
39,857
40,937
39,619
39,684
141,535
138,723
131,499
130,905
133,957
131,384
132,103
133,642
132,320
131,331
127,559
127,007
140,200
143,368
141,987
6,813
5,297
5,956
5,482
9,021
8,682
7,558
7,591
7,561
7,241
6,614
20,315
18,860
17,790
22,873
5,953
6,390
24,149
24,494
8,120
7,521
7,744
7,684
0
0
0
0
00007,6847,7447,5218,12024,49424,1496,3905,95322,87317,79018,86020,3156,6147,2417,5617,5917,5588,6829,0215,4825,9565,2976,813141,987143,368140,200127,007127,559131,331132,320133,642132,103131,384133,957130,905131,499138,723141,53539,68439,61940,93739,85739,93640,73840,99243,07443,97943,27045,25547,05446,58444,73944,21243,095-111,93746,36957,56456,83655,26656,54561,49364,64349,54250,50949,48349,08148,19948,49247,22641,18043,73729,60729,69429,34330,59726,44125,44925,77527,37226,32325,65825,68624,92524,80324,00224,98024,55025,02523,32423,74724,43725,88620,45220,95117,83000000000000000000000000000000000
> Total Liabilities 
0
0
0
25,600
15,400
16,000
10,700
33,400
47,900
44,100
39,700
49,000
56,000
84,000
43,900
60,800
67,600
69,600
59,900
56,600
67,600
67,548
50,826
49,859
71,566
63,944
56,217
54,732
60,563
43,818
29,183
24,765
59,753
56,678
45,474
58,869
76,824
77,954
77,172
64,108
83,004
74,175
54,745
60,744
79,723
72,100
54,689
50,157
96,500
94,510
71,458
70,898
114,370
117,004
95,214
82,740
175,798
182,532
162,822
144,900
191,746
187,099
168,161
151,932
199,425
218,413
196,755
200,042
205,834
185,217
153,056
142,586
20,012
146,664
120,778
117,723
154,189
161,456
127,669
84,314
163,889
144,239
114,197
94,053
115,690
102,800
109,445
88,011
108,876
312,189
316,876
291,932
316,366
317,340
290,822
243,034
273,922
269,090
237,366
165,059
232,283
257,953
240,076
190,563
279,512
250,932
237,881
214,262
330,769
323,747
305,341
643,006
689,467
612,537
568,246
483,686
564,272
536,945
526,116
500,079
610,835
595,934
590,760
523,148
606,864
591,817
567,780
476,623
562,864
526,254
463,621
463,621526,254562,864476,623567,780591,817606,864523,148590,760595,934610,835500,079526,116536,945564,272483,686568,246612,537689,467643,006305,341323,747330,769214,262237,881250,932279,512190,563240,076257,953232,283165,059237,366269,090273,922243,034290,822317,340316,366291,932316,876312,189108,87688,011109,445102,800115,69094,053114,197144,239163,88984,314127,669161,456154,189117,723120,778146,66420,012142,586153,056185,217205,834200,042196,755218,413199,425151,932168,161187,099191,746144,900162,822182,532175,79882,74095,214117,004114,37070,89871,45894,51096,50050,15754,68972,10079,72360,74454,74574,17583,00464,10877,17277,95476,82458,86945,47456,67859,75324,76529,18343,81860,56354,73256,21763,94471,56649,85950,82667,54867,60056,60059,90069,60067,60060,80043,90084,00056,00049,00039,70044,10047,90033,40010,70016,00015,40025,600000
   > Total Current Liabilities 
0
0
0
15,400
12,800
13,400
8,100
23,500
34,100
29,600
24,900
23,400
21,100
25,600
22,000
22,000
26,300
28,300
26,400
19,800
26,300
29,174
22,259
19,876
26,687
26,543
23,946
17,422
21,506
22,679
21,996
18,040
29,256
32,578
27,030
27,071
31,511
30,641
28,096
25,360
29,116
31,789
28,818
30,558
76,516
36,968
36,749
34,706
52,246
56,771
51,784
49,052
56,143
54,426
52,816
48,930
80,422
74,700
69,200
59,803
76,113
78,825
70,776
67,578
78,570
107,409
100,293
85,684
81,563
79,947
76,269
79,364
87,520
85,192
82,501
79,189
89,840
88,694
80,798
75,693
90,583
83,435
84,711
78,128
90,239
87,922
94,692
80,621
101,894
114,627
117,939
89,367
96,353
98,054
100,271
85,024
86,414
91,153
84,593
78,700
89,108
95,448
97,755
101,363
100,946
100,651
110,430
100,852
114,894
117,155
120,163
162,874
162,719
133,723
157,680
157,295
172,407
184,615
195,726
192,564
198,516
189,616
192,934
190,506
204,248
214,845
219,329
213,926
213,362
207,556
212,016
212,016207,556213,362213,926219,329214,845204,248190,506192,934189,616198,516192,564195,726184,615172,407157,295157,680133,723162,719162,874120,163117,155114,894100,852110,430100,651100,946101,36397,75595,44889,10878,70084,59391,15386,41485,024100,27198,05496,35389,367117,939114,627101,89480,62194,69287,92290,23978,12884,71183,43590,58375,69380,79888,69489,84079,18982,50185,19287,52079,36476,26979,94781,56385,684100,293107,40978,57067,57870,77678,82576,11359,80369,20074,70080,42248,93052,81654,42656,14349,05251,78456,77152,24634,70636,74936,96876,51630,55828,81831,78929,11625,36028,09630,64131,51127,07127,03032,57829,25618,04021,99622,67921,50617,42223,94626,54326,68719,87622,25929,17426,30019,80026,40028,30026,30022,00022,00025,60021,10023,40024,90029,60034,10023,5008,10013,40012,80015,400000
       Short-term Debt 
0
0
0
9,300
4,000
100
100
14,000
20,200
16,100
10,200
8,400
2,700
3,100
1,300
1,300
1,500
1,500
1,500
1,000
1,500
800
705
727
445
449
598
487
473
476
498
526
521
1,548
1,477
1,484
1,651
1,647
1,627
3,013
3,115
2,459
2,551
2,583
44,545
2,126
1,566
1,615
3,659
3,088
2,203
2,961
4,261
2,522
2,070
2,997
4,526
4,628
2,832
3,339
4,260
3,276
2,465
3,368
4,632
5,475
3,377
4,186
5,380
3,913
5,423
5,453
5,434
3,250
2,512
2,319
1,620
1,452
915
1,190
3,272
810
808
588
571
519
499
420
1,139
1,241
852
551
511
528
473
77
75
1,211
1,372
73
536
80
276
82
275
17
189
119
134
131
113
18,840
18,826
15,072
15,068
15,066
15,078
15,069
15,059
15,032
15,022
15,015
15,010
15,009
15,008
15,008
15,008
20,303
15,008
15,008
15,009
15,00915,00815,00820,30315,00815,00815,00815,00915,01015,01515,02215,03215,05915,06915,07815,06615,06815,07218,82618,840113131134119189172758227680536731,3721,21175774735285115518521,2411,1394204995195715888088103,2721,1909151,4521,6202,3192,5123,2505,4345,4535,4233,9135,3804,1863,3775,4754,6323,3682,4653,2764,2603,3392,8324,6284,5262,9972,0702,5224,2612,9612,2033,0883,6591,6151,5662,12644,5452,5832,5512,4593,1153,0131,6271,6471,6511,4841,4771,5485215264984764734875984494457277058001,5001,0001,5001,5001,5001,3001,3003,1002,7008,40010,20016,10020,20014,0001001004,0009,300000
       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
551
0
0
0
77
0
1,211
1,372
73
536
146,097
276
82
275
17
189
119
134
131
113
18,840
18,750
15,000
15,000
15,066
15,000
15,000
15,000
15,032
15,000
15,000
15,000
15,009
15,008
15,008
15,008
15,008
15,000
15,000
15,000
15,00015,00015,00015,00815,00815,00815,00815,00915,00015,00015,00015,03215,00015,00015,00015,06615,00015,00018,75018,8401131311341191891727582276146,097536731,3721,2110770005510000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
3,300
5,200
5,200
4,600
5,500
8,500
7,200
8,000
9,600
10,800
13,500
12,800
13,100
15,600
15,800
16,000
11,100
15,600
17,713
11,140
12,787
17,322
13,961
14,556
9,461
12,381
10,932
12,360
8,514
16,380
18,030
13,611
15,708
19,064
17,424
15,527
12,860
16,439
18,143
13,988
15,216
20,817
21,407
19,900
18,098
28,913
30,762
26,514
26,773
30,852
32,293
30,329
26,518
52,226
44,083
42,148
34,019
48,952
50,397
41,462
39,248
48,619
65,414
64,876
54,598
49,420
45,308
38,646
36,046
44,402
46,892
46,195
45,152
53,119
56,303
47,029
40,782
54,353
49,998
47,516
41,641
55,546
53,602
55,911
45,593
66,335
65,905
68,701
47,741
57,475
60,806
60,952
45,486
54,903
55,702
48,504
43,136
54,361
57,164
59,212
55,825
61,830
63,322
71,944
54,083
70,251
67,391
69,009
81,986
88,891
63,417
82,071
75,317
93,899
104,715
107,059
101,396
114,312
107,003
100,886
97,537
101,549
116,287
110,944
99,678
103,409
102,947
97,259
97,259102,947103,40999,678110,944116,287101,54997,537100,886107,003114,312101,396107,059104,71593,89975,31782,07163,41788,89181,98669,00967,39170,25154,08371,94463,32261,83055,82559,21257,16454,36143,13648,50455,70254,90345,48660,95260,80657,47547,74168,70165,90566,33545,59355,91153,60255,54641,64147,51649,99854,35340,78247,02956,30353,11945,15246,19546,89244,40236,04638,64645,30849,42054,59864,87665,41448,61939,24841,46250,39748,95234,01942,14844,08352,22626,51830,32932,29330,85226,77326,51430,76228,91318,09819,90021,40720,81715,21613,98818,14316,43912,86015,52717,42419,06415,70813,61118,03016,3808,51412,36010,93212,3819,46114,55613,96117,32212,78711,14017,71315,60011,10016,00015,80015,60013,10012,80013,50010,8009,6008,0007,2008,5005,5004,6005,2005,2003,300000
       Other Current Liabilities 
0
0
0
2,800
3,600
8,100
3,400
4,000
5,400
6,300
6,700
5,400
7,600
9,000
7,900
7,600
9,200
11,000
8,900
7,700
9,200
2,663
2,342
266
1,359
3,981
932
478
1,223
3,111
1,487
1,080
2,470
2,289
1,723
-69
888
1,955
10,942
161
9,562
721
1,007
8,477
-661
353
1,338
12,528
2,182
3,306
3,280
17,224
1,891
979
1,548
17,119
785
537
-596
20,152
-1,101
293
1,207
22,831
1,666
2,301
2,296
24,229
26,763
30,726
32,200
34,747
37,684
35,050
33,794
27,905
35,101
30,939
32,854
30,219
32,958
32,627
36,387
32,075
246
239
38,282
28,867
34,420
884
48,386
36,363
38,367
36,720
302
37,986
31,436
34,240
34,717
34,872
34,211
38,204
38,267
44,464
38,841
37,312
38,297
44,130
44,509
49,633
51,041
59,618
55,002
55,234
60,541
65,527
63,430
64,831
73,608
69,753
69,182
66,592
75,995
72,763
87,691
72,266
79,682
81,416
59,753
76,772
84,061
84,06176,77259,75381,41679,68272,26687,69172,76375,99566,59269,18269,75373,60864,83163,43065,52760,54155,23455,00259,61851,04149,63344,50944,13038,29737,31238,84144,46438,26738,20434,21134,87234,71734,24031,43637,98630236,72038,36736,36348,38688434,42028,86738,28223924632,07536,38732,62732,95830,21932,85430,93935,10127,90533,79435,05037,68434,74732,20030,72626,76324,2292,2962,3011,66622,8311,207293-1,10120,152-59653778517,1191,5489791,89117,2243,2803,3062,18212,5281,338353-6618,4771,0077219,56216110,9421,955888-691,7232,2892,4701,0801,4873,1111,2234789323,9811,3592662,3422,6639,2007,7008,90011,0009,2007,6007,9009,0007,6005,4006,7006,3005,4004,0003,4008,1003,6002,800000
   > Long-term Liabilities 
0
0
0
10,200
2,600
2,600
2,600
9,900
13,800
14,500
14,800
25,600
34,900
58,400
21,900
38,800
41,300
41,300
33,500
36,800
41,300
38,374
28,567
29,983
44,879
37,401
32,271
37,310
39,057
21,139
7,187
6,725
30,497
24,100
18,444
31,798
45,313
47,313
49,076
38,748
53,888
42,386
25,927
30,186
3,207
35,132
17,940
15,451
44,254
37,739
19,674
21,846
58,227
62,578
42,398
33,810
95,376
107,832
93,622
85,097
115,633
108,274
97,385
84,354
120,855
111,004
96,462
114,358
124,271
105,270
76,787
63,222
-67,508
61,472
38,277
38,534
64,349
72,762
46,871
8,621
73,306
60,804
29,486
15,925
25,451
14,878
14,753
7,390
6,982
197,562
198,937
202,565
220,013
219,286
190,551
158,010
187,508
177,937
152,773
86,359
143,175
162,505
142,321
89,200
178,566
150,281
127,451
113,410
215,875
206,592
185,178
480,132
526,748
478,814
410,566
326,391
391,865
352,330
330,390
307,515
412,319
406,318
397,826
332,642
402,616
376,972
348,451
262,697
349,502
318,698
251,605
251,605318,698349,502262,697348,451376,972402,616332,642397,826406,318412,319307,515330,390352,330391,865326,391410,566478,814526,748480,132185,178206,592215,875113,410127,451150,281178,56689,200142,321162,505143,17586,359152,773177,937187,508158,010190,551219,286220,013202,565198,937197,5626,9827,39014,75314,87825,45115,92529,48660,80473,3068,62146,87172,76264,34938,53438,27761,472-67,50863,22276,787105,270124,271114,35896,462111,004120,85584,35497,385108,274115,63385,09793,622107,83295,37633,81042,39862,57858,22721,84619,67437,73944,25415,45117,94035,1323,20730,18625,92742,38653,88838,74849,07647,31345,31331,79818,44424,10030,4976,7257,18721,13939,05737,31032,27137,40144,87929,98328,56738,37441,30036,80033,50041,30041,30038,80021,90058,40034,90025,60014,80014,50013,8009,9002,6002,6002,60010,200000
       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
56,421
30,777
8,621
53,512
41,384
13,270
118
10,049
35
90
8
0
188,006
190,005
190,024
208,013
203,014
175,005
144,006
173,004
164,003
134,018
70,017
127,017
146,017
126,000
60,000
147,000
119,000
101,000
85,179
180,234
166,232
150,192
425,141
471,429
423,723
359,021
270,320
338,605
299,910
279,215
254,522
357,834
356,149
348,463
286,943
356,259
332,576
308,892
0
0
0
0
0000308,892332,576356,259286,943348,463356,149357,834254,522279,215299,910338,605270,320359,021423,723471,429425,141150,192166,232180,23485,179101,000119,000147,00060,000126,000146,017127,01770,017134,018164,003173,004144,006175,005203,014208,013190,024190,005188,00608903510,04911813,27041,38453,5128,62130,77756,42100000000000000000000000000000000000000000000000000000000000000000000000000000
       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
7,038
6,882
6,867
6,884
6,836
6,526
6,395
5,140
6,407
4,772
4,305
13,821
13,555
13,073
12,758
11,305
9,816
9,459
8,703
9,260
10,861
10,250
9,589
15,111
14,870
14,557
13,769
13,517
13,141
12,724
11,958
6,032
5,678
5,476
5,107
11,370
10,884
10,728
10,421
10,281
9,942
9,769
9,725
9,898
9,625
9,816
9,521
20,832
31,566
31,281
26,451
28,231
31,055
34,738
29,653
46,002
46,850
47,095
43,982
56,071
53,260
52,420
51,175
40,756
41,344
50,169
49,363
32,850
0
32,464
28,365
0
0
0
0
000028,36532,464032,85049,36350,16941,34440,75651,17552,42053,26056,07143,98247,09546,85046,00229,65334,73831,05528,23126,45131,28131,56620,8329,5219,8169,6259,8989,7259,7699,94210,28110,42110,72810,88411,3705,1075,4765,6786,03211,95812,72413,14113,51713,76914,55714,87015,1119,58910,25010,8619,2608,7039,4599,81611,30512,75813,07313,55513,8214,3054,7726,4075,1406,3956,5266,8366,8846,8676,8827,03800000000000000000000000000000000000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6,091
6,505
4,852
4,924
4,863
2,447
2,290
2,261
2,119
2,705
1,350
1,304
4,080
3,825
1,171
1,116
5,544
5,125
3,723
4,562
4,165
9,030
6,444
6,533
6,672
6,800
8,368
10,807
10,671
10,924
11,731
14,304
17,923
12,480
26,461
21,580
21,488
17,676
19,642
19,777
19,872
17,709
21,458
24,161
23,083
20,761
18,250
18,948
19,128
0
0
0
0
0
0000019,12818,94818,25020,76123,08324,16121,45817,70919,87219,77719,64217,67621,48821,58026,46112,48017,92314,30411,73110,92410,67110,8078,3686,8006,6726,5336,4449,0304,1654,5623,7235,1255,5441,1161,1713,8254,0801,3041,3502,7052,1192,2612,2902,4474,8634,9244,8526,5056,09100000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
20,300
37,300
39,500
41,200
41,700
44,100
46,600
49,400
50,200
52,200
55,000
90,600
90,700
91,700
95,100
98,400
97,300
91,700
102,559
105,327
106,265
107,196
110,852
112,844
106,906
106,166
107,862
108,157
108,030
109,247
111,898
113,808
114,539
114,915
118,096
122,281
121,813
123,118
128,767
130,056
130,478
131,252
137,121
139,382
144,067
146,906
150,258
154,921
160,832
161,412
161,458
165,202
163,476
165,539
174,866
177,990
181,734
183,063
189,454
196,426
198,698
201,910
208,423
201,528
184,312
182,119
193,656
200,882
235,377
234,143
232,139
249,517
253,260
262,733
273,071
274,534
276,658
287,156
292,375
305,025
310,286
311,550
322,370
340,199
350,465
356,567
369,973
337,464
337,670
331,130
347,897
354,100
360,469
372,430
376,238
387,516
387,717
402,856
422,911
446,493
449,108
466,382
474,447
496,892
507,371
521,484
542,832
551,052
569,757
560,409
577,151
605,213
625,643
641,881
671,881
691,662
705,663
727,180
736,442
737,031
785,360
822,348
865,942
887,734
932,763
956,556
979,716
1,017,720
1,017,720979,716956,556932,763887,734865,942822,348785,360737,031736,442727,180705,663691,662671,881641,881625,643605,213577,151560,409569,757551,052542,832521,484507,371496,892474,447466,382449,108446,493422,911402,856387,717387,516376,238372,430360,469354,100347,897331,130337,670337,464369,973356,567350,465340,199322,370311,550310,286305,025292,375287,156276,658274,534273,071262,733253,260249,517232,139234,143235,377200,882193,656182,119184,312201,528208,423201,910198,698196,426189,454183,063181,734177,990174,866165,539163,476165,202161,458161,412160,832154,921150,258146,906144,067139,382137,121131,252130,478130,056128,767123,118121,813122,281118,096114,915114,539113,808111,898109,247108,030108,157107,862106,166106,906112,844110,852107,196106,265105,327102,55991,70097,30098,40095,10091,70090,70090,60055,00052,20050,20049,40046,60044,10041,70041,20039,50037,30020,300000
   Common Stock
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
959
960
960
968
968
974
974
973
973
973
974
974
974
974
974
974
974
974
976
975
975
975
976
976
976
976
977
977
977
977
978
978
979
979
979
979
979
979
980
980
981
982
984
984
984
986
996
996
1,001
1,005
1,009
1,179
1,179
1,182
1,185
1,187
1,188
1,190
1,190
1,190
1,191
1,193
1,195
1,203
1,206
1,209
1,211
1,211
1,213
1,213
1,129
1,130
1,132
1,139
1,139
1,139
1,141
1,145
1,146
1,146
1,150
1,156
1,156
1,158
1,158
1,165
1,166
1,166
1,167
1,174
1,175
1,175
1,176
1,179
1,180
1,181
1,184
1,186
1,187
1,187
1,189
1,191
1,191
1,191
1,194
1,196
1,196
1,196
1,200
1,201
1,201
1,2011,2011,2001,1961,1961,1961,1941,1911,1911,1911,1891,1871,1871,1861,1841,1811,1801,1791,1761,1751,1751,1741,1671,1661,1661,1651,1581,1581,1561,1561,1501,1461,1461,1451,1411,1391,1391,1391,1321,1301,1291,2131,2131,2111,2111,2091,2061,2031,1951,1931,1911,1901,1901,1901,1881,1871,1851,1821,1791,1791,0091,0051,00199699698698498498498298198098097997997997997997997897897797797797797697697697697597597597697497497497497497497497497397397397497496896896096095900000000000000000000
   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
0
0
0
0
0
0
0
0
179,750
189,094
195,814
201,887
210,519
218,997
222,480
228,591
239,535
250,025
255,203
261,595
269,943
248,913
259,476
265,932
274,737
288,582
299,057
306,691
316,227
328,432
334,988
346,009
357,163
372,597
374,678
387,985
405,479
427,737
443,040
456,889
476,152
492,161
500,320
514,320
525,778
544,280
550,826
566,634
591,014
616,235
633,804
650,141
676,474
700,156
727,183
757,917
791,669
0
0
0
0
0
00000791,669757,917727,183700,156676,474650,141633,804616,235591,014566,634550,826544,280525,778514,320500,320492,161476,152456,889443,040427,737405,479387,985374,678372,597357,163346,009334,988328,432316,227306,691299,057288,582274,737265,932259,476248,913269,943261,595255,203250,025239,535228,591222,480218,997210,519201,887195,814189,094179,75000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
-13,600
-14,100
-14,600
-15,100
-15,800
-17,300
-18,000
-18,300
-19,200
-20,200
-21,600
-22,300
-22,600
-23,100
-23,700
-24,500
-26,500
277
227
-416
67
40
173
1,179
651
-586
-1,428
-279
-887
-1,800
-2,688
-4,027
-3,014
-5,097
-4,855
-3,899
-4,511
-5,135
-1,635
-1,488
39
668
3,845
3,972
7,828
9,921
9,014
9,976
13,394
11,898
8,281
8,226
6,926
7,515
11,949
12,315
15,373
16,256
18,903
21,795
21,104
21,896
23,063
11,334
-4,005
-7,635
948
3,696
5,147
411
-6,211
2,452
1,533
5,820
7,385
-725
-5,624
-1,434
-5,463
-1,704
-1,631
-7,235
-8,113
-1,657
3,038
2,196
5,812
-5,249
-16,359
-29,806
-23,798
-31,805
-36,079
-32,354
-39,324
-40,858
-47,756
-44,572
-37,337
-29,747
-30,166
-26,923
-38,565
-39,322
-44,831
-43,941
-42,589
-50,347
-40,838
-65,488
-60,834
-53,020
-40,326
-41,912
-37,006
-44,640
-48,990
-45,265
-63,837
-88,530
-68,268
-63,854
-55,955
-68,427
-54,517
-60,976
-66,155
-54,910
-54,910-66,155-60,976-54,517-68,427-55,955-63,854-68,268-88,530-63,837-45,265-48,990-44,640-37,006-41,912-40,326-53,020-60,834-65,488-40,838-50,347-42,589-43,941-44,831-39,322-38,565-26,923-30,166-29,747-37,337-44,572-47,756-40,858-39,324-32,354-36,079-31,805-23,798-29,806-16,359-5,2495,8122,1963,038-1,657-8,113-7,235-1,631-1,704-5,463-1,434-5,624-7257,3855,8201,5332,452-6,2114115,1473,696948-7,635-4,00511,33423,06321,89621,10421,79518,90316,25615,37312,31511,9497,5156,9268,2268,28111,89813,3949,9769,0149,9217,8283,9723,84566839-1,488-1,635-5,135-4,511-3,899-4,855-5,097-3,014-4,027-2,688-1,800-887-279-1,428-5866511,1791734067-416227277-26,500-24,500-23,700-23,100-22,600-22,300-21,600-20,200-19,200-18,300-18,000-17,300-15,800-15,100-14,600-14,100-13,600000
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
85,172
85,401
85,704
85,938
86,552
86,963
88,660
89,414
90,165
91,046
91,439
91,989
93,431
93,097
93,849
94,298
96,245
96,610
96,778
97,378
98,616
99,222
99,765
100,695
102,355
102,913
103,864
104,588
106,794
107,737
108,422
109,285
111,476
112,629
113,666
114,967
115,594
117,339
118,528
120,541
121,253
123,446
124,228
125,681
127,180
128,780
129,820
131,657
133,598
135,571
0
0
0
0
0000135,571133,598131,657129,820128,780127,180125,681124,228123,446121,253120,541118,528117,339115,594114,967113,666112,629111,476109,285108,422107,737106,794104,588103,864102,913102,355100,69599,76599,22298,61697,37896,77896,61096,24594,29893,84993,09793,43191,98991,43991,04690,16589,41488,66086,96386,55285,93885,70485,40185,17200000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000-4,566-4,566-4,566-4,566-4,