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

Ally Financial Inc
Buy, Hold or Sell?

Let's analyze Ally together

I guess you are interested in Ally Financial 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 Ally Financial 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 Ally Financial Inc

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

1. Quick Overview

1.1. Quick analysis of Ally (30 sec.)










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

How much money do you get?

How much money do you get?
$1.56
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$47.34
Expected worth in 1 year
$52.73
How sure are you?
72.5%

+ What do you gain per year?

Total Gains per Share
$6.94
Return On Investment
18.1%

For what price can you sell your share?

Current Price per Share
$38.37
Expected price per share
$34.71 - $42.51
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Ally (5 min.)




Live pricePrice per Share (EOD)
$38.37
Intrinsic Value Per Share
$-14.59 - $104.15
Total Value Per Share
$32.75 - $151.49

2.2. Growth of Ally (5 min.)




Is Ally growing?

Current yearPrevious yearGrowGrow %
How rich?$14.7b$13.1b$851.2m6.1%

How much money is Ally making?

Current yearPrevious yearGrowGrow %
Making money$221m$305.5m-$84.5m-38.2%
Net Profit Margin7.5%16.0%--

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

2.3. Financial Health of Ally (5 min.)




2.4. Comparing to competitors in the Credit Services industry (5 min.)




  Industry Rankings (Credit Services)  


Richest
#9 / 242

Most Revenue
#14 / 242

Most Profit
#20 / 242

Most Efficient
#147 / 242
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of Ally is $38.37. 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 Ally.
  • 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 Ally, 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 $47.34. Based on the TTM, the Book Value Change Per Share is $1.35 per quarter. Based on the YOY, the Book Value Change Per Share is $0.46 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 $0.39 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Ally.

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 Eps1.153.0%0.711.9%0.912.4%1.143.0%0.912.4%
Usd Book Value Change Per Share2.646.9%1.353.5%0.461.2%0.531.4%0.401.0%
Usd Dividend Per Share0.381.0%0.391.0%0.481.3%0.330.9%0.350.9%
Usd Total Gains Per Share3.037.9%1.744.5%0.952.5%0.862.2%0.741.9%
Usd Price Per Share35.59-37.69-25.91-33.92-28.69-
Price to Earnings Ratio7.75-18.34-7.13-8.32-8.91-
Price-to-Total Gains Ratio11.76--34.29-9.07-26.67--4.27-
Price to Book Ratio0.75-0.83-0.60-0.79-0.78-
Price-to-Total Gains Ratio11.76--34.29-9.07-26.67--4.27-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share38.37
Number of shares26
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.390.33
Usd Book Value Change Per Share1.350.53
Usd Total Gains Per Share1.740.86
Gains per Quarter (26 shares)45.1322.38
Gains per Year (26 shares)180.5389.51
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
140140171355580
28128035269110170
3121420533104165260
4162560714139219350
5202700895173274440
62438401076208329530
72839801257242384620
832411201438277439710
936412601619312494800
1040514011800346549890

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%19.01.00.095.0%39.01.00.097.5%79.020.00.079.8%
Book Value Change Per Share3.01.00.075.0%7.05.00.058.3%13.07.00.065.0%27.013.00.067.5%61.038.00.061.6%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%85.00.014.085.9%
Total Gains per Share3.01.00.075.0%7.05.00.058.3%14.06.00.070.0%29.011.00.072.5%67.032.00.067.7%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Ally Financial 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--2.6431.347+96%0.464+470%0.528+401%0.396+567%
Book Value Per Share--47.34145.299+5%43.116+10%42.567+11%36.557+29%
Current Ratio--3.9974.629-14%5.381-26%8.630-54%5.593-29%
Debt To Asset Ratio--0.9240.9280%0.933-1%0.923+0%0.919+0%
Debt To Equity Ratio--12.10612.849-6%13.854-13%12.193-1%11.585+4%
Dividend Per Share--0.3830.389-2%0.484-21%0.333+15%0.346+11%
Enterprise Value---134664944040.000-149371486607.500+11%-159314822723.600+18%-132063944627.233-2%-126243841711.970-6%
Eps--1.1480.713+61%0.912+26%1.138+1%0.911+26%
Ev To Ebitda Ratio---64.618-77.386+20%-91.578+42%21.485-401%-26.461-59%
Ev To Sales Ratio---14.676-12.482-15%-20.884+42%-16.896+15%-18.126+24%
Free Cash Flow Per Share--0.1860.379-51%1.648-89%0.508-63%0.321-42%
Free Cash Flow To Equity Per Share---2.623-2.917+11%6.832-138%1.733-251%2.189-220%
Gross Profit Margin--0.8070.333+142%0.609+32%0.724+11%0.762+6%
Intrinsic Value_10Y_max--104.148--------
Intrinsic Value_10Y_min---14.590--------
Intrinsic Value_1Y_max--5.850--------
Intrinsic Value_1Y_min--0.824--------
Intrinsic Value_3Y_max--21.073--------
Intrinsic Value_3Y_min--0.511--------
Intrinsic Value_5Y_max--40.509--------
Intrinsic Value_5Y_min---1.954--------
Market Cap11691914856.960+5%11070055960.00011648263392.500-5%7900927276.400+40%11535555372.768-4%11049383288.030+0%
Net Profit Margin--0.1560.075+108%0.160-2%0.178-13%0.141+10%
Operating Margin--0.1030.061+70%0.276-63%0.243-57%0.098+5%
Operating Ratio--1.4750.692+113%0.300+392%0.299+394%0.304+385%
Pb Ratio0.811+7%0.7520.834-10%0.601+25%0.789-5%0.776-3%
Pe Ratio8.358+7%7.75218.343-58%7.127+9%8.323-7%8.906-13%
Price Per Share38.370+7%35.59037.693-6%25.908+37%33.924+5%28.691+24%
Price To Free Cash Flow Ratio51.443+7%47.71614.051+240%58.930-19%20.279+135%12.561+280%
Price To Total Gains Ratio12.680+7%11.761-34.293+392%9.073+30%26.669-56%-4.268+136%
Quick Ratio--7.07611.300-37%15.153-53%19.167-63%11.635-39%
Return On Assets--0.0020.001+62%0.002+18%0.002-15%0.002+22%
Return On Equity--0.0240.016+55%0.023+4%0.027-11%0.019+27%
Total Gains Per Share--3.0261.736+74%0.948+219%0.861+252%0.742+308%
Usd Book Value--14725000000.00013999750000.000+5%13148500000.000+12%14375400000.000+2%14112450000.000+4%
Usd Book Value Change Per Share--2.6431.347+96%0.464+470%0.528+401%0.396+567%
Usd Book Value Per Share--47.34145.299+5%43.116+10%42.567+11%36.557+29%
Usd Dividend Per Share--0.3830.389-2%0.484-21%0.333+15%0.346+11%
Usd Enterprise Value---134664944040.000-149371486607.500+11%-159314822723.600+18%-132063944627.233-2%-126243841711.970-6%
Usd Eps--1.1480.713+61%0.912+26%1.138+1%0.911+26%
Usd Free Cash Flow--58000000.000118250000.000-51%502250000.000-88%144400000.000-60%102150000.000-43%
Usd Free Cash Flow Per Share--0.1860.379-51%1.648-89%0.508-63%0.321-42%
Usd Free Cash Flow To Equity Per Share---2.623-2.917+11%6.832-138%1.733-251%2.189-220%
Usd Market Cap11691914856.960+5%11070055960.00011648263392.500-5%7900927276.400+40%11535555372.768-4%11049383288.030+0%
Usd Price Per Share38.370+7%35.59037.693-6%25.908+37%33.924+5%28.691+24%
Usd Profit--357000000.000221000000.000+62%305500000.000+17%403250000.000-11%277575000.000+29%
Usd Revenue--2294000000.0003192750000.000-28%1961250000.000+17%2178950000.000+5%1870075000.000+23%
Usd Total Gains Per Share--3.0261.736+74%0.948+219%0.861+252%0.742+308%
 EOD+4 -4MRQTTM+26 -14YOY+25 -155Y+18 -2210Y+25 -15

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-158.358
Price to Book Ratio (EOD)Between0-10.811
Net Profit Margin (MRQ)Greater than00.156
Operating Margin (MRQ)Greater than00.103
Quick Ratio (MRQ)Greater than17.076
Current Ratio (MRQ)Greater than13.997
Debt to Asset Ratio (MRQ)Less than10.924
Debt to Equity Ratio (MRQ)Less than112.106
Return on Equity (MRQ)Greater than0.150.024
Return on Assets (MRQ)Greater than0.050.002
Total7/10 (70.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5056.367
Ma 20Greater thanMa 5037.770
Ma 50Greater thanMa 10036.302
Ma 100Greater thanMa 20037.916
OpenGreater thanClose39.360
Total3/5 (60.0%)

4. In-depth Analysis

4.1 About Ally Financial Inc

Ally Financial Inc., a digital financial-services company, provides various digital financial products and services in the United States, Canada, and Bermuda. The company operates through Automotive Finance Operations, Insurance Operations, Mortgage Finance Operations, and Corporate Finance Operations segments. The Automotive Finance Operations segment offers automotive financing services, including providing retail installment sales contracts, loans and operating leases, term loans to dealers, financing dealer floorplans and other lines of credit to dealers, warehouse lines to automotive retailers, and fleet financing. It also provides financing services to companies and municipalities for the purchase or lease of vehicles, and vehicle-remarketing services. The Insurance Operations segment offers consumer finance protection and insurance products through the automotive dealer channel, and commercial insurance products directly to dealers. This segment provides vehicle service and maintenance contract, and guaranteed asset protection products; and underwrites commercial insurance coverages, which primarily insure dealers' vehicle inventory. The Mortgage Finance Operations segment manages consumer mortgage loan portfolio that includes bulk purchases of jumbo and low-to-moderate income mortgage loans originated by third parties, as well as direct-to-consumer mortgage offerings. The Corporate Finance Operations segment provides senior secured leveraged cash flow and asset-based loans to middle market companies; leveraged loans; and commercial real estate product to serve companies in the nursing facilities, senior housing, and medical office buildings. It also offers commercial banking products and services. In addition, it provides securities brokerage and investment advisory services. The company was formerly known as GMAC Inc. and changed its name to Ally Financial Inc. in May 2010. Ally Financial Inc. was founded in 1919 and is based in Detroit, Michigan.

Fundamental data was last updated by Penke on 2024-12-07 14:33:03.

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 inefficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is 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 just able to pay all its debts by selling its assets.
The company is unable 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 cheap.
Based on the earnings, the company is fair priced.
Based on how much money comes from the company's main activities, the company is cheap.
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 Ally earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Ally to the Credit Services industry mean.
  • A Net Profit Margin of 15.6% means that $0.16 for each $1 in revenue is generated as profit.

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

  • The MRQ is 15.6%. The company is making a huge profit. +2
  • The TTM is 7.5%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ15.6%TTM7.5%+8.1%
TTM7.5%YOY16.0%-8.5%
TTM7.5%5Y17.8%-10.3%
5Y17.8%10Y14.1%+3.7%
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ15.6%13.2%+2.4%
TTM7.5%13.6%-6.1%
YOY16.0%15.4%+0.6%
5Y17.8%16.3%+1.5%
10Y14.1%15.5%-1.4%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Ally to the Credit Services industry mean.
  • 0.2% Return on Assets means that Ally generated $0.00 profit for each $1 in assets.

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

  • The MRQ is 0.2%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.1%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.2%TTM0.1%+0.1%
TTM0.1%YOY0.2%0.0%
TTM0.1%5Y0.2%-0.1%
5Y0.2%10Y0.2%+0.1%
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2%0.9%-0.7%
TTM0.1%0.9%-0.8%
YOY0.2%0.9%-0.7%
5Y0.2%0.9%-0.7%
10Y0.2%0.9%-0.7%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Ally to the Credit Services industry mean.
  • 2.4% Return on Equity means Ally generated $0.02 for each $1 the owners (shareholders) invested.

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

  • The MRQ is 2.4%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.6%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.4%TTM1.6%+0.9%
TTM1.6%YOY2.3%-0.8%
TTM1.6%5Y2.7%-1.1%
5Y2.7%10Y1.9%+0.8%
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ2.4%3.2%-0.8%
TTM1.6%3.2%-1.6%
YOY2.3%3.7%-1.4%
5Y2.7%3.2%-0.5%
10Y1.9%3.7%-1.8%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Ally Financial Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Ally is operating .

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

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

  • The MRQ is 10.3%. The company is operating less efficient.
  • The TTM is 6.1%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ10.3%TTM6.1%+4.2%
TTM6.1%YOY27.6%-21.5%
TTM6.1%5Y24.3%-18.2%
5Y24.3%10Y9.8%+14.5%
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ10.3%27.9%-17.6%
TTM6.1%23.3%-17.2%
YOY27.6%17.7%+9.9%
5Y24.3%16.8%+7.5%
10Y9.8%23.0%-13.2%
4.3.2.2. Operating Ratio

Measures how efficient Ally is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Credit Services industry mean).
  • An Operation Ratio of 1.48 means that the operating costs are $1.48 for each $1 in net sales.

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

  • The MRQ is 1.475. The company is inefficient in keeping operating costs low. -1
  • The TTM is 0.692. The company is efficient in keeping operating costs low. +1
Trends
Current periodCompared to+/- 
MRQ1.475TTM0.692+0.783
TTM0.692YOY0.300+0.392
TTM0.6925Y0.299+0.393
5Y0.29910Y0.304-0.005
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4750.914+0.561
TTM0.6920.827-0.135
YOY0.3000.834-0.534
5Y0.2990.791-0.492
10Y0.3040.784-0.480
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Ally Financial Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Credit Services industry mean).
  • A Current Ratio of 4.00 means the company has $4.00 in assets for each $1 in short-term debts.

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

  • The MRQ is 3.997. The company is very able to pay all its short-term debts. +2
  • The TTM is 4.629. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ3.997TTM4.629-0.632
TTM4.629YOY5.381-0.752
TTM4.6295Y8.630-4.001
5Y8.63010Y5.593+3.037
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ3.9971.556+2.441
TTM4.6291.768+2.861
YOY5.3813.254+2.127
5Y8.6303.875+4.755
10Y5.5934.537+1.056
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Ally to the Credit Services industry mean.
  • A Quick Ratio of 7.08 means the company can pay off $7.08 for each $1 in debt (using most liquid assets).

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

  • The MRQ is 7.076. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 11.300. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ7.076TTM11.300-4.223
TTM11.300YOY15.153-3.853
TTM11.3005Y19.167-7.867
5Y19.16710Y11.635+7.532
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ7.0761.186+5.890
TTM11.3001.295+10.005
YOY15.1532.492+12.661
5Y19.1673.834+15.333
10Y11.6354.629+7.006
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Ally Financial Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Ally to Credit Services industry mean.
  • A Debt to Asset Ratio of 0.92 means that Ally assets are financed with 92.4% credit (debt) and the remaining percentage (100% - 92.4%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.924. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.928. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.924TTM0.928-0.004
TTM0.928YOY0.933-0.005
TTM0.9285Y0.923+0.005
5Y0.92310Y0.919+0.004
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9240.713+0.211
TTM0.9280.709+0.219
YOY0.9330.698+0.235
5Y0.9230.707+0.216
10Y0.9190.695+0.224
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Ally to the Credit Services industry mean.
  • A Debt to Equity ratio of 1,210.6% means that company has $12.11 debt for each $1 in shareholders equity.

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

  • The MRQ is 12.106. The company is unable to pay all its debts with equity. -1
  • The TTM is 12.849. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ12.106TTM12.849-0.743
TTM12.849YOY13.854-1.005
TTM12.8495Y12.193+0.656
5Y12.19310Y11.585+0.608
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ12.1062.352+9.754
TTM12.8492.486+10.363
YOY13.8542.308+11.546
5Y12.1932.409+9.784
10Y11.5852.441+9.144
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 Ally generates.

  • Above 15 is considered overpriced but always compare Ally to the Credit Services industry mean.
  • A PE ratio of 7.75 means the investor is paying $7.75 for every $1 in earnings.

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

  • The EOD is 8.358. Based on the earnings, the company is underpriced. +1
  • The MRQ is 7.752. Based on the earnings, the company is underpriced. +1
  • The TTM is 18.343. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD8.358MRQ7.752+0.606
MRQ7.752TTM18.343-10.591
TTM18.343YOY7.127+11.216
TTM18.3435Y8.323+10.020
5Y8.32310Y8.906-0.583
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
EOD8.3589.121-0.763
MRQ7.7529.270-1.518
TTM18.3439.547+8.796
YOY7.1277.424-0.297
5Y8.32310.629-2.306
10Y8.90612.528-3.622
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 Ally Financial Inc:

  • The EOD is 51.443. Based on how much money comes from the company's main activities, the company is overpriced. -1
  • The MRQ is 47.716. Based on how much money comes from the company's main activities, the company is fair priced.
  • The TTM is 14.051. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD51.443MRQ47.716+3.727
MRQ47.716TTM14.051+33.665
TTM14.051YOY58.930-44.879
TTM14.0515Y20.279-6.229
5Y20.27910Y12.561+7.718
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
EOD51.4430.744+50.699
MRQ47.7160.806+46.910
TTM14.0510.972+13.079
YOY58.930-0.251+59.181
5Y20.2790.789+19.490
10Y12.5610.120+12.441
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 Ally is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Credit Services industry mean).
  • A PB ratio of 0.75 means the investor is paying $0.75 for each $1 in book value.

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

  • The EOD is 0.811. Based on the equity, the company is cheap. +2
  • The MRQ is 0.752. Based on the equity, the company is cheap. +2
  • The TTM is 0.834. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.811MRQ0.752+0.059
MRQ0.752TTM0.834-0.082
TTM0.834YOY0.601+0.232
TTM0.8345Y0.789+0.045
5Y0.78910Y0.776+0.012
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
EOD0.8110.953-0.142
MRQ0.7520.963-0.211
TTM0.8341.010-0.176
YOY0.6010.925-0.324
5Y0.7891.152-0.363
10Y0.7761.359-0.583
4.6.2. Total Gains per Share

2.4. Latest News of Ally Financial Inc

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

DateTitleRead
2024-12-07
12:19
Romania carries out searches in election financing probe after vote annulledRead
2024-12-06
08:45
Foreign armies in Syria and how they came to be thereRead
2024-12-05
01:13
Bahamas suspends parliament after lawmaker throws symbolic mace out windowRead
2024-12-03
11:08
Korea Zinc agrees to shareholder meeting to discuss Young Poong's board expansion proposalRead
2024-12-01
14:18
Serbia to cooperate in investigation over Kosovo explosion, President Vucic saysRead
2024-11-27
09:42
Georgian ruling party nominates hardline ex-soccer player for presidentRead
2024-11-26
13:13
Greece calls for increased EU defence role, cooperation with NATORead
2024-11-25
20:33
Israeli strike in Syria injures two, damages bridges, state media saysRead
2024-11-25
15:17
Comment: For countries to succeed in raising their climate ambition, they need to listen to businessRead
2024-11-23
12:59
Poland's Civic Coalition picks Warsaw mayor as presidential candidateRead

4.7 Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of Ally Financial Inc.

4.8.1. Institutions holding Ally Financial Inc

Institutions are holding 83.137% of the shares of Ally Financial Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Berkshire Hathaway Inc9.51710.38752900000000
2024-06-30BlackRock Inc9.31920.025528396922922510.3259
2024-09-30Vanguard Group Inc9.23520.01792814091868010.0242
2024-09-30Harris Associates L.P.7.13771.01032174963210992045.3229
2024-09-30State Street Corp3.5130.015510704719514260.4827
2024-09-30Dimensional Fund Advisors, Inc.3.21310.08459790759929640.9586
2024-09-30Arrowstreet Capital Limited Partnership1.76240.16285370308-116624-2.1255
2024-09-30Geode Capital Management, LLC1.54610.01364711189-149095-3.0676
2024-09-30Sessa Capital IM LP1.53666.1424468212600
2024-09-30Thrivent Financial For Lutherans1.44080.29694390308-1104636-20.1028
2024-09-30First Manhattan Co. LLC1.3240.4257403434462127118.2027
2024-09-30Moore Capital Management, LP1.25272.51073817097-5160-0.135
2024-09-30Millennium Management LLC1.17990.06073595254152110473.3363
2024-09-30Morgan Stanley - Brokerage Accounts1.16560.00923551843-2738333-43.5335
2024-09-30Bank of New York Mellon Corp1.14180.0233479176-218075-5.8983
2024-09-30Boston Partners Global Investors, Inc1.14110.14463477194-1607659-31.6166
2024-09-30FMR Inc1.05810.0073224080-246330-7.098
2024-09-30Northern Trust Corp1.01030.01793078407-126265-3.94
2024-09-30AustralianSuper Pty Ltd0.93680.50642854629-9426-0.3291
2024-09-30Goldman Sachs Group Inc0.88090.0154268413749059222.3653
Total 59.312411.8775180733042-2345990-1.3%

4.9.2. Funds holding Ally Financial Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Oakmark Investor3.92471.84311195910000
2024-11-27iShares Core S&P Mid-Cap ETF2.88950.34358804842172870.1967
2024-10-31Vanguard Total Stock Mkt Idx Inv2.83150.01758628041-27301-0.3154
2024-10-31Vanguard Small Cap Index2.25740.15846878566134500.1959
2024-10-31Vanguard Small Cap Value Index Inv1.52480.28094646153-1610-0.0346
2024-09-30Oakmark Select Investor1.48032.4064510800-315000-6.5274
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr1.33080.1314055063-25880-0.6342
2024-09-30JHancock Disciplined Value Mid Cap I0.83650.38612549040-1261467-33.105
2024-09-30Donald Smith & Co. All Eq Accounts Comp0.81842.07182493842-38330-1.5137
2024-11-28First Trust SMID Cp Rising Div Achv ETF0.71961.0931219260799000.4536
2024-09-30DFA US Targeted Value I0.71130.5589216757600
2024-10-31SPDR® S&P MIDCAP 400 ETF Trust0.70780.33172156713-31754-1.451
2024-09-30Oakmark Equity And Income Investor0.59070.9785179990000
2024-09-30Harris Assoc. Oakmark Eq & Inc CIT0.59070.9776179990000
2024-08-31Thrivent Mid Cap Stock A0.58961.88711796634-8988-0.4978
2024-10-31State St Russell Sm/Mid Cp® Indx NL Cl C0.56680.13471727250-60700-3.3949
2024-09-30Fidelity Extended Market Index0.52340.1361594993-51828-3.1472
2024-11-28Dimensional US Targeted Value ETF0.52250.5432159217200
2024-11-27iShares S&P Mid-Cap 400 Value ETF0.4930.7037150210311970.0798
2024-09-30DFA US Large Cap Value I0.42990.18651310044-1457-0.1111
Total 24.339215.169374165339-1782481-2.4%

5.3. Insider Transactions

Insiders are holding 10.536% of the shares of Ally Financial Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2022-10-25Marjorie MagnerBUY200027.43
2022-04-19Jason E SchugelSELL250045
2022-03-01Jason E SchugelSELL250049.21
2022-02-01Douglas R TimmermanSELL291647.78
2022-01-05Scott A StengelSELL1112450.01
2022-01-03Douglas R TimmermanSELL291648
2022-01-03Jeffrey Jonathan BrownSELL1200048.21
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Reversals in quarterly reports

I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.

 2023-09-302023-12-312024-03-312024-06-302024-09-30
Other Current Liabilities  -3,494,000-423,000-3,917,0002,272,000-1,645,000-5,118,000-6,763,0008,721,0001,958,000



5.2. Latest Balance Sheet

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

Summary
Total Assets192,981,000
Total Liabilities178,256,000
Total Stockholder Equity14,725,000
 As reported
Total Liabilities 178,256,000
Total Stockholder Equity+ 14,725,000
Total Assets = 192,981,000

Assets

Total Assets192,981,000
Total Current Assets32,521,000
Long-term Assets198,677,000
Total Current Assets
Cash And Cash Equivalents 8,616,000
Short-term Investments 23,905,000
Net Receivables 1,148,000
Total Current Assets  (as reported)32,521,000
Total Current Assets  (calculated)33,669,000
+/- 1,148,000
Long-term Assets
Property Plant Equipment 9,670,000
Goodwill 669,000
Intangible Assets 58,000
Long-term Assets Other 159,576,000
Long-term Assets  (as reported)198,677,000
Long-term Assets  (calculated)169,973,000
+/- 28,704,000

Liabilities & Shareholders' Equity

Total Current Liabilities8,136,000
Long-term Liabilities170,120,000
Total Stockholder Equity14,725,000
Total Current Liabilities
Short-term Debt 5,520,000
Accounts payable 545,000
Other Current Liabilities 1,958,000
Total Current Liabilities  (as reported)8,136,000
Total Current Liabilities  (calculated)8,023,000
+/- 113,000
Long-term Liabilities
Long-term Liabilities  (as reported)170,120,000
Long-term Liabilities  (calculated)0
+/- 170,120,000
Total Stockholder Equity
Common Stock22,101,000
Retained Earnings 595,000
Other Stockholders Equity -6,902,000
Total Stockholder Equity (as reported)14,725,000
Total Stockholder Equity (calculated)15,794,000
+/- 1,069,000
Other
Cash and Short Term Investments 32,521,000
Common Stock Shares Outstanding 311,044
Current Deferred Revenue113,000
Liabilities and Stockholders Equity 192,981,000
Net Debt 9,696,000
Net Working Capital 24,385,000
Short Long Term Debt Total 18,312,000



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-31
> Total Assets 
153,913,000
157,481,500
160,253,600
168,410,100
170,109,700
168,850,400
180,383,700
192,720,900
189,412,700
7,085,000
10,536,000
227,670,000
235,528,000
258,568,000
275,852,000
288,163,000
296,839,000
296,988,000
311,809,000
324,139,000
315,228,000
309,991,000
314,194,000
320,557,000
303,805,000
308,382,000
309,848,000
287,439,000
275,132,000
279,278,000
278,778,000
248,939,000
243,354,000
227,692,000
211,327,000
189,476,000
179,552,000
181,248,000
178,254,000
172,306,000
179,427,000
176,802,000
173,191,000
172,008,000
173,704,000
178,889,000
181,956,000
184,059,000
186,350,000
178,560,000
182,482,000
182,393,000
166,199,000
150,627,000
150,556,000
151,167,000
148,452,000
149,937,000
149,195,000
151,828,000
153,523,000
156,472,000
156,105,000
158,581,000
156,505,000
157,931,000
157,397,000
163,728,000
162,101,000
164,345,000
164,013,000
167,148,000
170,021,000
171,345,000
173,101,000
178,869,000
180,117,000
180,448,000
181,485,000
180,644,000
182,527,000
184,061,000
185,270,000
182,165,000
181,879,000
180,470,000
179,184,000
182,350,000
184,297,000
185,703,000
188,640,000
191,826,000
196,165,000
197,241,000
195,704,000
196,392,000
192,877,000
192,531,000
192,981,000
192,981,000192,531,000192,877,000196,392,000195,704,000197,241,000196,165,000191,826,000188,640,000185,703,000184,297,000182,350,000179,184,000180,470,000181,879,000182,165,000185,270,000184,061,000182,527,000180,644,000181,485,000180,448,000180,117,000178,869,000173,101,000171,345,000170,021,000167,148,000164,013,000164,345,000162,101,000163,728,000157,397,000157,931,000156,505,000158,581,000156,105,000156,472,000153,523,000151,828,000149,195,000149,937,000148,452,000151,167,000150,556,000150,627,000166,199,000182,393,000182,482,000178,560,000186,350,000184,059,000181,956,000178,889,000173,704,000172,008,000173,191,000176,802,000179,427,000172,306,000178,254,000181,248,000179,552,000189,476,000211,327,000227,692,000243,354,000248,939,000278,778,000279,278,000275,132,000287,439,000309,848,000308,382,000303,805,000320,557,000314,194,000309,991,000315,228,000324,139,000311,809,000296,988,000296,839,000288,163,000275,852,000258,568,000235,528,000227,670,00010,536,0007,085,000189,412,700192,720,900180,383,700168,850,400170,109,700168,410,100160,253,600157,481,500153,913,000
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
3,870,000
7,303,000
8,103,000
9,958,000
12,352,000
21,221,000
17,976,000
17,210,000
16,611,000
24,417,000
22,718,000
16,060,000
19,723,000
21,317,000
15,424,000
17,352,000
17,186,000
9,125,000
15,459,000
27,173,000
32,484,000
42,462,000
34,417,000
29,475,000
26,280,000
24,195,000
1,218,170
21,237,000
28,647,000
28,601,000
161,832,000
162,297,000
161,420,000
168,491,000
26,516,000
28,347,000
30,862,000
30,383,000
28,170,000
28,021,000
29,492,000
30,927,000
21,691,000
23,189,000
24,789,000
24,516,000
22,614,000
22,220,000
22,525,000
22,413,000
21,713,000
25,465,000
25,000,000
23,985,000
23,537,000
23,181,000
23,928,000
21,990,000
24,860,000
24,610,000
26,141,000
27,523,000
27,073,000
26,447,000
27,220,000
27,894,000
29,840,000
31,587,000
32,251,000
33,001,000
33,839,000
35,342,000
48,356,000
49,928,000
45,451,000
49,224,000
47,825,000
44,037,000
39,173,000
38,036,000
4,167,000
32,078,000
32,162,000
9,780,000
9,972,000
8,515,000
27,784,000
8,153,000
9,237,000
32,521,000
32,521,0009,237,0008,153,00027,784,0008,515,0009,972,0009,780,00032,162,00032,078,0004,167,00038,036,00039,173,00044,037,00047,825,00049,224,00045,451,00049,928,00048,356,00035,342,00033,839,00033,001,00032,251,00031,587,00029,840,00027,894,00027,220,00026,447,00027,073,00027,523,00026,141,00024,610,00024,860,00021,990,00023,928,00023,181,00023,537,00023,985,00025,000,00025,465,00021,713,00022,413,00022,525,00022,220,00022,614,00024,516,00024,789,00023,189,00021,691,00030,927,00029,492,00028,021,00028,170,00030,383,00030,862,00028,347,00026,516,000168,491,000161,420,000162,297,000161,832,00028,601,00028,647,00021,237,0001,218,17024,195,00026,280,00029,475,00034,417,00042,462,00032,484,00027,173,00015,459,0009,125,00017,186,00017,352,00015,424,00021,317,00019,723,00016,060,00022,718,00024,417,00016,611,00017,210,00017,976,00021,221,00012,352,0009,958,0008,103,0007,303,0003,870,000000000000
       Cash And Cash Equivalents 
0
0
0
1,147,800
0
0
0
10,100,700
0
3,870,000
7,303,000
8,103,000
9,958,000
12,352,000
21,221,000
17,976,000
17,210,000
16,611,000
24,417,000
22,718,000
16,060,000
19,723,000
21,317,000
15,424,000
17,352,000
17,186,000
9,125,000
15,459,000
9,657,000
12,223,000
23,923,000
17,677,000
14,836,000
14,325,000
13,534,000
15,151,000
13,333,000
18,655,000
14,225,000
14,065,000
14,670,000
14,348,000
12,589,000
12,838,000
12,946,000
14,901,000
16,402,000
13,873,000
13,079,000
16,126,000
17,157,000
7,513,000
7,866,000
8,206,000
6,949,000
5,531,000
5,893,000
5,777,000
5,699,000
5,576,000
7,636,000
5,858,000
5,482,000
6,380,000
5,001,000
5,731,000
4,289,000
5,934,000
4,302,000
4,377,000
4,424,000
4,252,000
3,721,000
3,924,000
3,772,000
4,537,000
3,957,000
3,563,000
3,617,000
3,555,000
6,161,000
19,131,000
19,939,000
15,621,000
15,778,000
13,664,000
10,915,000
5,062,000
3,932,000
4,167,000
5,004,000
5,571,000
9,780,000
9,972,000
8,515,000
6,945,000
8,153,000
7,369,000
8,616,000
8,616,0007,369,0008,153,0006,945,0008,515,0009,972,0009,780,0005,571,0005,004,0004,167,0003,932,0005,062,00010,915,00013,664,00015,778,00015,621,00019,939,00019,131,0006,161,0003,555,0003,617,0003,563,0003,957,0004,537,0003,772,0003,924,0003,721,0004,252,0004,424,0004,377,0004,302,0005,934,0004,289,0005,731,0005,001,0006,380,0005,482,0005,858,0007,636,0005,576,0005,699,0005,777,0005,893,0005,531,0006,949,0008,206,0007,866,0007,513,00017,157,00016,126,00013,079,00013,873,00016,402,00014,901,00012,946,00012,838,00012,589,00014,348,00014,670,00014,065,00014,225,00018,655,00013,333,00015,151,00013,534,00014,325,00014,836,00017,677,00023,923,00012,223,0009,657,00015,459,0009,125,00017,186,00017,352,00015,424,00021,317,00019,723,00016,060,00022,718,00024,417,00016,611,00017,210,00017,976,00021,221,00012,352,0009,958,0008,103,0007,303,0003,870,000010,100,7000001,147,800000
       Short-term Investments 
0
0
0
4,078,400
0
0
0
4,525,200
0
0
0
6,084,000
0
0
0
7,536,000
0
0
0
7,015,000
0
0
0
7,486,000
0
0
0
9,718,000
17,516,000
20,261,000
18,539,000
16,740,000
14,639,000
11,955,000
10,661,000
8,132,000
7,904,000
9,992,000
14,376,000
12,158,000
11,651,000
12,710,000
11,925,000
14,846,000
8,898,000
15,961,000
13,981,000
15,135,000
14,942,000
13,366,000
13,770,000
14,178,000
15,752,000
17,015,000
17,967,000
17,083,000
16,327,000
16,748,000
16,714,000
16,137,000
17,829,000
19,142,000
18,758,000
17,157,000
18,180,000
18,197,000
17,701,000
14,045,000
20,308,000
21,764,000
23,099,000
15,017,000
22,726,000
23,296,000
24,122,000
16,103,000
23,530,000
24,288,000
26,884,000
28,384,000
26,181,000
29,010,000
29,868,000
29,685,000
33,283,000
34,010,000
33,122,000
33,384,000
33,158,000
28,043,000
26,213,000
25,641,000
31,503,000
23,664,000
26,794,000
19,715,000
19,997,000
18,004,000
23,905,000
23,905,00018,004,00019,997,00019,715,00026,794,00023,664,00031,503,00025,641,00026,213,00028,043,00033,158,00033,384,00033,122,00034,010,00033,283,00029,685,00029,868,00029,010,00026,181,00028,384,00026,884,00024,288,00023,530,00016,103,00024,122,00023,296,00022,726,00015,017,00023,099,00021,764,00020,308,00014,045,00017,701,00018,197,00018,180,00017,157,00018,758,00019,142,00017,829,00016,137,00016,714,00016,748,00016,327,00017,083,00017,967,00017,015,00015,752,00014,178,00013,770,00013,366,00014,942,00015,135,00013,981,00015,961,0008,898,00014,846,00011,925,00012,710,00011,651,00012,158,00014,376,0009,992,0007,904,0008,132,00010,661,00011,955,00014,639,00016,740,00018,539,00020,261,00017,516,0009,718,0000007,486,0000007,015,0000007,536,0000006,084,0000004,525,2000004,078,400000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
343,780
0
0
0
0
0
0
0
879,000
2,175,000
2,124,000
2,026,000
1,342,000
1,876,000
1,887,000
1,861,000
1,609,000
445,000
345,000
636,000
1,613,000
1,639,000
1,656,000
1,678,000
1,695,000
1,722,000
1,759,000
196,000
1,801,000
1,828,000
1,844,000
1,881,000
1,905,000
1,944,000
2,025,000
2,054,000
2,047,000
2,197,000
2,247,000
2,291,000
2,326,000
2,401,000
2,460,000
2,521,000
2,558,000
2,576,000
2,609,000
2,662,000
2,679,000
1,084,000
1,027,000
738,000
727,000
946,000
790,000
861,000
950,000
960,000
1,002,000
1,079,000
1,124,000
1,134,000
1,113,000
1,148,000
1,148,0001,113,0001,134,0001,124,0001,079,0001,002,000960,000950,000861,000790,000946,000727,000738,0001,027,0001,084,0002,679,0002,662,0002,609,0002,576,0002,558,0002,521,0002,460,0002,401,0002,326,0002,291,0002,247,0002,197,0002,047,0002,054,0002,025,0001,944,0001,905,0001,881,0001,844,0001,828,0001,801,000196,0001,759,0001,722,0001,695,0001,678,0001,656,0001,639,0001,613,000636,000345,000445,0001,609,0001,861,0001,887,0001,876,0001,342,0002,026,0002,124,0002,175,000879,0000000000343,78000000000000000000000000000000000000
       Other Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,310,000
1,188,000
916,000
728,000
592,000
455,000
147,767,000
147,627,000
147,072,000
155,902,000
128,366,000
0
0
0
139,760,000
0
0
0
144,274,000
125,840,000
0
0
0
0
0
0
5,845,000
0
0
0
2,994,000
0
99,427,000
101,936,000
115,060,000
103,362,000
103,208,000
100,039,000
120,180,000
106,914,000
106,611,000
106,921,000
127,847,000
115,211,000
113,934,000
109,298,000
105,786,000
107,844,000
90,948,000
89,806,000
90,730,000
82,582,000
15,594,000
12,726,000
6,397,000
5,517,000
5,549,000
6,583,000
7,172,000
11,555,000
11,640,000
10,197,000
10,538,000
8,153,000
9,237,000
8,616,000
8,616,0009,237,0008,153,00010,538,00010,197,00011,640,00011,555,0007,172,0006,583,0005,549,0005,517,0006,397,00012,726,00015,594,00082,582,00090,730,00089,806,00090,948,000107,844,000105,786,000109,298,000113,934,000115,211,000127,847,000106,921,000106,611,000106,914,000120,180,000100,039,000103,208,000103,362,000115,060,000101,936,00099,427,00002,994,0000005,845,000000000125,840,000144,274,000000139,760,000000128,366,000155,902,000147,072,000147,627,000147,767,000455,000592,000728,000916,0001,188,0001,310,000000000000000000000000000000000000
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
3,215,000
3,233,000
0
6,222,000
5,757,000
6,347,000
7,370,000
7,109,000
8,571,000
6,020,000
7,644,000
8,068,000
7,469,000
7,624,000
8,379,000
9,055,000
9,556,000
9,475,000
5,937,000
1,063,000
1,121,000
1,008,000
1,250,000
852,000
1,342,000
1,022,000
99,348
2,587,000
3,509,000
5,682,000
10,474,000
17,130,000
15,382,000
4,700,000
145,492,000
28,148,000
28,988,000
26,199,000
155,889,000
28,480,000
25,668,000
27,380,000
160,656,000
32,048,000
33,538,000
35,637,000
128,553,000
34,514,000
35,562,000
36,055,000
130,115,000
36,850,000
37,092,000
36,575,000
135,044,000
33,256,000
32,743,000
31,279,000
138,868,000
32,113,000
32,910,000
34,109,000
140,075,000
34,143,000
34,785,000
35,700,000
149,029,000
39,132,000
40,387,000
41,465,000
146,805,000
41,140,000
40,719,000
41,722,000
136,714,000
46,044,000
47,412,000
46,666,000
51,649,000
51,201,000
181,536,000
44,056,000
43,181,000
41,451,000
40,383,000
38,101,000
39,893,000
184,724,000
183,294,000
198,677,000
198,677,000183,294,000184,724,00039,893,00038,101,00040,383,00041,451,00043,181,00044,056,000181,536,00051,201,00051,649,00046,666,00047,412,00046,044,000136,714,00041,722,00040,719,00041,140,000146,805,00041,465,00040,387,00039,132,000149,029,00035,700,00034,785,00034,143,000140,075,00034,109,00032,910,00032,113,000138,868,00031,279,00032,743,00033,256,000135,044,00036,575,00037,092,00036,850,000130,115,00036,055,00035,562,00034,514,000128,553,00035,637,00033,538,00032,048,000160,656,00027,380,00025,668,00028,480,000155,889,00026,199,00028,988,00028,148,000145,492,0004,700,00015,382,00017,130,00010,474,0005,682,0003,509,0002,587,00099,3481,022,0001,342,000852,0001,250,0001,008,0001,121,0001,063,0005,937,0009,475,0009,556,0009,055,0008,379,0007,624,0007,469,0008,068,0007,644,0006,020,0008,571,0007,109,0007,370,0006,347,0005,757,0006,222,00003,233,0003,215,000000000000
       Property Plant Equipment 
31,107,000
31,083,900
30,242,700
30,564,200
27,868,200
26,852,700
26,304,600
26,750,800
24,259,300
25,069,000
24,433,000
25,977,000
27,841,000
27,173,000
26,322,000
28,141,000
25,727,000
24,774,000
25,533,000
28,435,000
27,027,000
28,441,000
29,824,000
32,965,000
32,567,000
34,495,000
35,755,000
24,762,000
25,881,000
28,893,000
31,300,000
32,907,000
33,122,000
32,810,000
30,628,000
26,821,000
23,937,000
21,998,000
19,233,000
336,000
348,000
360,000
362,000
9,504,000
9,275,000
9,381,000
9,417,000
9,640,000
10,408,000
11,508,000
13,046,000
13,550,000
15,096,000
16,319,000
17,486,000
17,680,000
18,187,000
18,814,000
19,341,000
19,510,000
19,021,000
17,950,000
17,504,000
16,271,000
14,958,000
13,755,000
12,689,000
11,470,000
10,461,000
9,717,000
8,931,000
8,741,000
8,530,000
8,639,000
8,578,000
8,417,000
8,339,000
8,407,000
8,653,000
8,864,000
9,064,000
9,088,000
9,454,000
9,639,000
9,944,000
10,715,000
10,969,000
10,862,000
10,730,000
10,516,000
10,577,000
10,444,000
10,236,000
9,930,000
9,569,000
10,543,000
8,731,000
9,737,000
9,670,000
9,670,0009,737,0008,731,00010,543,0009,569,0009,930,00010,236,00010,444,00010,577,00010,516,00010,730,00010,862,00010,969,00010,715,0009,944,0009,639,0009,454,0009,088,0009,064,0008,864,0008,653,0008,407,0008,339,0008,417,0008,578,0008,639,0008,530,0008,741,0008,931,0009,717,00010,461,00011,470,00012,689,00013,755,00014,958,00016,271,00017,504,00017,950,00019,021,00019,510,00019,341,00018,814,00018,187,00017,680,00017,486,00016,319,00015,096,00013,550,00013,046,00011,508,00010,408,0009,640,0009,417,0009,381,0009,275,0009,504,000362,000360,000348,000336,00019,233,00021,998,00023,937,00026,821,00030,628,00032,810,00033,122,00032,907,00031,300,00028,893,00025,881,00024,762,00035,755,00034,495,00032,567,00032,965,00029,824,00028,441,00027,027,00028,435,00025,533,00024,774,00025,727,00028,141,00026,322,00027,173,00027,841,00025,977,00024,433,00025,069,00024,259,30026,750,80026,304,60026,852,70027,868,20030,564,20030,242,70031,083,90031,107,000
       Goodwill 
0
0
0
0
0
0
0
0
3,157,600
3,215,000
3,233,000
3,273,000
0
0
3,183,000
3,223,000
0
0
0
3,274,000
0
0
0
2,446,000
0
0
0
1,827,000
0
0
0
1,496,000
0
1,496,000
1,453,000
1,357,000
1,352,000
672,000
651,000
526,000
526,000
524,000
525,000
525,000
526,000
526,000
523,000
518,000
519,000
518,000
520,000
27,000
27,000
0
0
0
0
0
0
0
0
0
0
27,000
0
220,000
240,000
240,000
240,000
240,000
240,000
240,000
240,000
240,000
240,000
240,000
240,000
240,000
240,000
393,000
393,000
343,000
343,000
343,000
343,000
343,000
343,000
822,000
822,000
822,000
822,000
822,000
822,000
822,000
822,000
669,000
669,000
669,000
669,000
669,000669,000669,000669,000822,000822,000822,000822,000822,000822,000822,000822,000343,000343,000343,000343,000343,000343,000393,000393,000240,000240,000240,000240,000240,000240,000240,000240,000240,000240,000240,000240,000240,000220,000027,000000000000027,00027,000520,000518,000519,000518,000523,000526,000526,000525,000525,000524,000526,000526,000651,000672,0001,352,0001,357,0001,453,0001,496,00001,496,0000001,827,0000002,446,0000003,274,0000003,223,0003,183,000003,273,0003,233,0003,215,0003,157,60000000000
       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
116,465,000
116,339,000
0
0
0
0
2,576,000
718,000
102,000
82,000
35,000
98,432,000
99,607,000
98,408,000
100,974,000
100,483,000
105,637,000
107,010,000
110,651,000
109,956,000
112,150,000
114,530,000
118,639,000
118,952,000
120,509,000
119,442,000
123,624,000
126,142,000
126,704,000
128,028,000
131,360,000
131,261,000
159,352,000
160,334,000
158,978,000
155,807,000
145,899,000
146,334,000
146,740,000
145,197,000
36,313,000
35,317,000
35,859,000
35,413,000
33,590,000
31,344,000
31,284,000
31,215,000
30,453,000
28,532,000
28,608,000
28,689,000
26,845,000
0
026,845,00028,689,00028,608,00028,532,00030,453,00031,215,00031,284,00031,344,00033,590,00035,413,00035,859,00035,317,00036,313,000145,197,000146,740,000146,334,000145,899,000155,807,000158,978,000160,334,000159,352,000131,261,000131,360,000128,028,000126,704,000126,142,000123,624,000119,442,000120,509,000118,952,000118,639,000114,530,000112,150,000109,956,000110,651,000107,010,000105,637,000100,483,000100,974,00098,408,00099,607,00098,432,00035,00082,000102,000718,0002,576,0000000116,339,000116,465,000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
7,172,900
0
0
0
8,045,700
8,364,900
7,703,000
6,154,000
6,026,000
2,680,000
2,404,000
3,258,000
3,720,000
3,301,000
4,273,000
3,775,000
3,890,000
4,247,000
3,836,000
3,763,000
4,015,000
4,526,000
5,093,000
4,828,000
4,930,000
5,108,000
6,041,000
5,547,000
4,703,000
4,278,000
5,417,000
4,725,000
2,848,000
2,587,000
3,509,000
3,243,000
3,554,000
3,543,000
2,983,000
2,746,000
3,738,000
3,774,000
4,227,000
3,186,000
2,519,000
3,114,000
1,623,000
1,422,000
952,000
917,000
0
0
0
0
0
0
0
0
0
0
27,000
0
220,000
240,000
240,000
240,000
240,000
240,000
240,000
240,000
240,000
240,000
59,000
0
0
0
69,000
64,000
60,000
54,000
50,000
46,000
41,000
37,000
129,000
121,000
112,000
104,000
98,000
91,000
85,000
79,000
73,000
67,000
62,000
58,000
58,00062,00067,00073,00079,00085,00091,00098,000104,000112,000121,000129,00037,00041,00046,00050,00054,00060,00064,00069,00000059,000240,000240,000240,000240,000240,000240,000240,000240,000240,000220,000027,0000000000000917,000952,0001,422,0001,623,0003,114,0002,519,0003,186,0004,227,0003,774,0003,738,0002,746,0002,983,0003,543,0003,554,0003,243,0003,509,0002,587,0002,848,0004,725,0005,417,0004,278,0004,703,0005,547,0006,041,0005,108,0004,930,0004,828,0005,093,0004,526,0004,015,0003,763,0003,836,0004,247,0003,890,0003,775,0004,273,0003,301,0003,720,0003,258,0002,404,0002,680,0006,026,0006,154,0007,703,0008,364,9008,045,7000007,172,900000
       Earning Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
38,310,000
39,870,000
41,232,000
40,363,000
43,699,000
52,763,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000052,763,00043,699,00040,363,00041,232,00039,870,00038,310,0000000000000000000000000000000000000000000000000000000000000000000000000000000
       Long-term Assets Other 
0
0
0
0
0
0
0
0
0
0
0
0
-6,222,000
-5,757,000
-6,347,000
-7,370,000
-7,109,000
-8,571,000
-6,020,000
-7,644,000
-8,068,000
-7,469,000
-7,624,000
-8,379,000
-9,055,000
-9,556,000
-9,475,000
-5,937,000
-5,108,000
-6,041,000
-5,547,000
-4,703,000
-4,278,000
-5,417,000
-4,725,000
-2,748,652
-2,587,000
-3,509,000
-3,243,000
-42,194,000
13,239,000
12,039,000
1,592,000
145,492,000
-28,148,000
-28,988,000
-26,199,000
155,889,000
-28,480,000
-25,668,000
-27,380,000
160,656,000
-32,048,000
-33,538,000
-35,637,000
93,790,000
-34,514,000
-35,562,000
-36,055,000
94,468,000
-36,850,000
-37,092,000
-36,575,000
101,589,000
-33,256,000
-32,743,000
-31,279,000
138,868,000
-32,113,000
-32,910,000
-34,109,000
140,075,000
-34,143,000
-34,785,000
-35,700,000
149,029,000
-39,132,000
-40,387,000
-41,465,000
146,805,000
-41,140,000
-40,719,000
-41,722,000
136,714,000
-46,044,000
-889,000
-852,000
-51,649,000
3,490,000
136,496,000
-46,000
-554,000
-1,943,000
-40,383,000
-38,101,000
-1,224,000
12,098,000
160,088,000
159,576,000
159,576,000160,088,00012,098,000-1,224,000-38,101,000-40,383,000-1,943,000-554,000-46,000136,496,0003,490,000-51,649,000-852,000-889,000-46,044,000136,714,000-41,722,000-40,719,000-41,140,000146,805,000-41,465,000-40,387,000-39,132,000149,029,000-35,700,000-34,785,000-34,143,000140,075,000-34,109,000-32,910,000-32,113,000138,868,000-31,279,000-32,743,000-33,256,000101,589,000-36,575,000-37,092,000-36,850,00094,468,000-36,055,000-35,562,000-34,514,00093,790,000-35,637,000-33,538,000-32,048,000160,656,000-27,380,000-25,668,000-28,480,000155,889,000-26,199,000-28,988,000-28,148,000145,492,0001,592,00012,039,00013,239,000-42,194,000-3,243,000-3,509,000-2,587,000-2,748,652-4,725,000-5,417,000-4,278,000-4,703,000-5,547,000-6,041,000-5,108,000-5,937,000-9,475,000-9,556,000-9,055,000-8,379,000-7,624,000-7,469,000-8,068,000-7,644,000-6,020,000-8,571,000-7,109,000-7,370,000-6,347,000-5,757,000-6,222,000000000000000
> Total Liabilities 
140,954,800
144,222,500
146,669,700
154,370,000
155,826,900
154,120,500
165,364,100
176,587,000
172,913,100
182,796,000
193,496,000
209,839,000
216,936,000
238,848,000
255,638,000
267,927,000
275,711,000
274,868,000
289,045,000
301,722,000
292,760,000
287,384,000
291,367,000
298,872,000
281,266,000
286,307,000
288,692,000
270,875,000
257,840,000
261,465,000
262,514,000
233,374,000
228,590,000
215,376,000
202,079,000
167,622,000
157,531,000
155,202,000
153,313,000
151,467,000
158,879,000
156,029,000
152,214,000
151,519,000
153,297,000
158,466,000
162,224,000
164,688,000
166,683,000
160,197,000
163,717,000
162,358,000
145,725,000
131,462,000
131,495,000
136,959,000
133,993,000
135,059,000
134,005,000
136,429,000
137,590,000
142,177,000
141,506,000
145,142,000
142,682,000
144,320,000
143,767,000
150,411,000
148,736,000
150,872,000
150,440,000
153,654,000
156,939,000
158,206,000
160,016,000
165,601,000
166,418,000
166,132,000
167,035,000
166,228,000
169,008,000
170,235,000
171,144,000
167,462,000
167,254,000
162,940,000
161,895,000
165,300,000
168,884,000
171,719,000
176,206,000
178,967,000
182,787,000
183,709,000
182,879,000
182,626,000
179,220,000
178,680,000
178,256,000
178,256,000178,680,000179,220,000182,626,000182,879,000183,709,000182,787,000178,967,000176,206,000171,719,000168,884,000165,300,000161,895,000162,940,000167,254,000167,462,000171,144,000170,235,000169,008,000166,228,000167,035,000166,132,000166,418,000165,601,000160,016,000158,206,000156,939,000153,654,000150,440,000150,872,000148,736,000150,411,000143,767,000144,320,000142,682,000145,142,000141,506,000142,177,000137,590,000136,429,000134,005,000135,059,000133,993,000136,959,000131,495,000131,462,000145,725,000162,358,000163,717,000160,197,000166,683,000164,688,000162,224,000158,466,000153,297,000151,519,000152,214,000156,029,000158,879,000151,467,000153,313,000155,202,000157,531,000167,622,000202,079,000215,376,000228,590,000233,374,000262,514,000261,465,000257,840,000270,875,000288,692,000286,307,000281,266,000298,872,000291,367,000287,384,000292,760,000301,722,000289,045,000274,868,000275,711,000267,927,000255,638,000238,848,000216,936,000209,839,000193,496,000182,796,000172,913,100176,587,000165,364,100154,120,500155,826,900154,370,000146,669,700144,222,500140,954,800
   > Total Current Liabilities 
0
0
0
0
0
0
0
0
0
3,104,000
3,306,000
3,497,000
91,841,000
103,792,000
107,192,000
106,467,000
111,478,000
109,365,000
117,248,000
125,083,000
131,517,000
124,168,000
87,334,000
44,174,000
35,325,000
38,529,000
39,182,000
33,890,000
34,113,000
37,011,000
41,414,000
40,226,000
43,296,000
41,887,000
41,448,000
51,687,000
44,107,000
50,027,000
51,272,000
63,446,000
68,603,000
70,824,000
64,667,000
10,362,000
10,237,000
9,975,000
8,690,000
10,256,000
9,835,000
8,641,000
8,570,000
9,757,000
9,904,000
6,498,000
8,347,000
10,859,000
7,475,000
8,718,000
7,624,000
9,437,000
8,821,000
12,430,000
7,816,000
10,535,000
7,814,000
8,459,000
8,927,000
15,173,000
10,885,000
13,253,000
12,758,000
14,017,000
12,468,000
10,065,000
10,358,000
13,031,000
9,211,000
9,690,000
8,581,000
8,836,000
12,798,000
7,027,000
6,433,000
5,574,000
3,487,000
3,536,000
3,537,000
794,000
9,199,000
611,000
11,470,000
2,743,000
2,214,000
3,149,000
3,847,000
3,917,000
1,255,000
9,946,000
8,136,000
8,136,0009,946,0001,255,0003,917,0003,847,0003,149,0002,214,0002,743,00011,470,000611,0009,199,000794,0003,537,0003,536,0003,487,0005,574,0006,433,0007,027,00012,798,0008,836,0008,581,0009,690,0009,211,00013,031,00010,358,00010,065,00012,468,00014,017,00012,758,00013,253,00010,885,00015,173,0008,927,0008,459,0007,814,00010,535,0007,816,00012,430,0008,821,0009,437,0007,624,0008,718,0007,475,00010,859,0008,347,0006,498,0009,904,0009,757,0008,570,0008,641,0009,835,00010,256,0008,690,0009,975,00010,237,00010,362,00064,667,00070,824,00068,603,00063,446,00051,272,00050,027,00044,107,00051,687,00041,448,00041,887,00043,296,00040,226,00041,414,00037,011,00034,113,00033,890,00039,182,00038,529,00035,325,00044,174,00087,334,000124,168,000131,517,000125,083,000117,248,000109,365,000111,478,000106,467,000107,192,000103,792,00091,841,0003,497,0003,306,0003,104,000000000000
       Short-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
3,310,758
0
0
0
10,292,000
7,609,000
7,054,000
5,914,000
7,508,000
7,395,000
7,130,000
5,933,000
7,680,000
7,203,000
6,010,000
5,877,000
7,461,000
7,136,000
3,697,000
5,449,000
8,545,000
5,163,000
6,369,000
5,255,000
7,062,000
6,447,000
10,013,000
3,858,000
8,101,000
5,365,000
5,994,000
6,434,000
12,673,000
8,371,000
10,712,000
10,175,000
11,413,000
9,564,000
7,108,000
7,338,000
9,987,000
6,115,000
6,519,000
5,335,000
5,531,000
9,493,000
3,689,000
3,032,000
2,136,000
0
7,167,000
5,439,000
2,136,000
3,950,000
7,775,000
7,200,000
2,399,000
1,455,000
2,194,000
2,410,000
2,550,000
4,574,000
6,084,000
5,520,000
5,520,0006,084,0004,574,0002,550,0002,410,0002,194,0001,455,0002,399,0007,200,0007,775,0003,950,0002,136,0005,439,0007,167,00002,136,0003,032,0003,689,0009,493,0005,531,0005,335,0006,519,0006,115,0009,987,0007,338,0007,108,0009,564,00011,413,00010,175,00010,712,0008,371,00012,673,0006,434,0005,994,0005,365,0008,101,0003,858,00010,013,0006,447,0007,062,0005,255,0006,369,0005,163,0008,545,0005,449,0003,697,0007,136,0007,461,0005,877,0006,010,0007,203,0007,680,0005,933,0007,130,0007,395,0007,508,0005,914,0007,054,0007,609,00010,292,0000003,310,75800000000000000000000000000000000000
       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
17,383,000
0
0
0
11,256,000
5,365,000
5,994,000
6,434,000
14,553,000
8,371,000
59,900,000
10,470,000
11,037,000
11,320,000
10,756,000
9,662,000
8,976,000
5,261,000
6,087,000
4,876,000
5,531,000
9,011,000
3,610,000
3,032,000
2,136,000
0
0
0
0
3,950,000
7,775,000
7,200,000
2,399,000
1,455,000
2,194,000
2,410,000
2,550,000
4,574,000
6,084,000
0
06,084,0004,574,0002,550,0002,410,0002,194,0001,455,0002,399,0007,200,0007,775,0003,950,00000002,136,0003,032,0003,610,0009,011,0005,531,0004,876,0006,087,0005,261,0008,976,0009,662,00010,756,00011,320,00011,037,00010,470,00059,900,0008,371,00014,553,0006,434,0005,994,0005,365,00011,256,00000017,383,00000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
367,400
198,900
104,200
199,400
526,000
533,400
373,100
0
651,400
528,000
454,000
206,000
2,189,000
2,626,000
2,693,000
3,122,000
2,557,000
3,050,000
2,922,000
3,394,000
2,792,000
3,200,000
2,916,000
3,057,000
2,829,000
3,200,000
3,012,000
2,592,000
2,289,000
2,403,000
2,191,000
2,253,000
2,356,000
2,243,000
2,048,000
1,517,000
1,669,000
1,680,000
1,716,000
1,637,000
1,800,000
1,692,000
1,824,000
3,096,000
1,850,000
1,734,000
1,712,000
2,765,000
1,675,000
1,552,000
2,466,000
932,000
1,447,000
1,905,000
1,491,000
888,000
893,000
528,000
542,000
477,000
440,000
418,000
924,000
350,000
374,000
427,000
462,000
351,000
382,000
399,000
552,000
375,000
494,000
568,000
712,000
523,000
696,000
744,000
894,000
641,000
710,000
697,000
748,000
412,000
453,000
365,000
422,000
210,000
302,000
270,000
484,000
408,000
759,000
955,000
1,437,000
1,367,000
1,645,000
573,000
545,000
545,000573,0001,645,0001,367,0001,437,000955,000759,000408,000484,000270,000302,000210,000422,000365,000453,000412,000748,000697,000710,000641,000894,000744,000696,000523,000712,000568,000494,000375,000552,000399,000382,000351,000462,000427,000374,000350,000924,000418,000440,000477,000542,000528,000893,000888,0001,491,0001,905,0001,447,000932,0002,466,0001,552,0001,675,0002,765,0001,712,0001,734,0001,850,0003,096,0001,824,0001,692,0001,800,0001,637,0001,716,0001,680,0001,669,0001,517,0002,048,0002,243,0002,356,0002,253,0002,191,0002,403,0002,289,0002,592,0003,012,0003,200,0002,829,0003,057,0002,916,0003,200,0002,792,0003,394,0002,922,0003,050,0002,557,0003,122,0002,693,0002,626,0002,189,000206,000454,000528,000651,4000373,100533,400526,000199,400104,200198,900367,400
       Other Current Liabilities 
1,745,600
1,657,800
1,802,800
1,765,900
1,885,200
2,122,100
2,085,400
2,380,500
2,061,600
-1,242,000
-1,594,000
2,719,000
85,932,000
97,225,000
100,384,000
99,117,000
104,523,000
101,838,000
109,705,000
116,962,000
123,807,000
115,981,000
79,337,000
36,063,000
27,286,000
30,146,000
31,021,000
26,296,000
26,773,000
29,440,000
34,108,000
33,052,000
35,987,000
34,708,000
34,627,000
42,503,242
38,172,000
44,177,000
45,997,000
48,325,000
56,074,000
59,088,000
53,992,000
-327,000
-1,850,000
-1,734,000
-1,712,000
-275,000
-1,675,000
-1,552,000
108,000
-932,000
-965,000
-1,405,000
-925,000
-888,000
-893,000
-528,000
-542,000
-477,000
-440,000
-418,000
596,000
-350,000
-374,000
-427,000
-462,000
-351,000
-382,000
-399,000
-552,000
-375,000
-494,000
-568,000
-712,000
-523,000
-696,000
-744,000
-894,000
-641,000
-710,000
-697,000
-748,000
-412,000
-453,000
-7,532,000
-5,861,000
-794,000
1,447,000
-7,434,000
318,000
-233,000
-3,455,000
-3,478,000
-3,494,000
-3,917,000
-1,645,000
-6,763,000
1,958,000
1,958,000-6,763,000-1,645,000-3,917,000-3,494,000-3,478,000-3,455,000-233,000318,000-7,434,0001,447,000-794,000-5,861,000-7,532,000-453,000-412,000-748,000-697,000-710,000-641,000-894,000-744,000-696,000-523,000-712,000-568,000-494,000-375,000-552,000-399,000-382,000-351,000-462,000-427,000-374,000-350,000596,000-418,000-440,000-477,000-542,000-528,000-893,000-888,000-925,000-1,405,000-965,000-932,000108,000-1,552,000-1,675,000-275,000-1,712,000-1,734,000-1,850,000-327,00053,992,00059,088,00056,074,00048,325,00045,997,00044,177,00038,172,00042,503,24234,627,00034,708,00035,987,00033,052,00034,108,00029,440,00026,773,00026,296,00031,021,00030,146,00027,286,00036,063,00079,337,000115,981,000123,807,000116,962,000109,705,000101,838,000104,523,00099,117,000100,384,00097,225,00085,932,0002,719,000-1,594,000-1,242,0002,061,6002,380,5002,085,4002,122,1001,885,2001,765,9001,802,8001,657,8001,745,600
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
125,095,000
135,056,000
148,446,000
161,460,000
164,233,000
165,503,000
171,797,000
176,639,000
161,243,000
163,216,000
204,033,000
254,698,000
245,941,000
247,778,000
249,510,000
236,985,000
223,727,000
224,454,000
221,100,000
193,148,000
185,294,000
173,489,000
160,631,000
115,935,000
113,424,000
105,175,000
102,041,000
88,021,000
90,276,000
85,205,000
87,547,000
86,612,000
88,139,000
91,723,000
90,546,000
92,794,000
93,990,000
91,096,000
93,028,000
74,561,000
67,621,000
64,534,000
60,701,000
69,465,000
68,295,000
67,913,000
67,299,000
66,558,000
65,760,000
65,852,000
67,461,000
66,234,000
62,451,000
64,343,000
66,817,000
63,849,000
73,601,000
72,930,000
77,358,000
79,239,000
84,978,000
88,669,000
91,021,000
93,147,000
104,088,000
106,635,000
110,649,000
111,916,000
109,526,000
124,009,000
128,505,000
131,462,000
136,098,000
135,568,000
135,907,000
794,000
9,199,000
171,108,000
11,470,000
2,743,000
2,214,000
20,141,000
20,096,000
17,786,000
177,965,000
168,734,000
170,120,000
170,120,000168,734,000177,965,00017,786,00020,096,00020,141,0002,214,0002,743,00011,470,000171,108,0009,199,000794,000135,907,000135,568,000136,098,000131,462,000128,505,000124,009,000109,526,000111,916,000110,649,000106,635,000104,088,00093,147,00091,021,00088,669,00084,978,00079,239,00077,358,00072,930,00073,601,00063,849,00066,817,00064,343,00062,451,00066,234,00067,461,00065,852,00065,760,00066,558,00067,299,00067,913,00068,295,00069,465,00060,701,00064,534,00067,621,00074,561,00093,028,00091,096,00093,990,00092,794,00090,546,00091,723,00088,139,00086,612,00087,547,00085,205,00090,276,00088,021,000102,041,000105,175,000113,424,000115,935,000160,631,000173,489,000185,294,000193,148,000221,100,000224,454,000223,727,000236,985,000249,510,000247,778,000245,941,000254,698,000204,033,000163,216,000161,243,000176,639,000171,797,000165,503,000164,233,000161,460,000148,446,000135,056,000125,095,000000000000000
       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
91,723,000
90,546,000
0
0
0
0
74,561,000
67,621,000
64,534,000
60,701,000
69,465,000
68,295,000
67,913,000
67,299,000
66,558,000
65,760,000
65,852,000
67,461,000
66,234,000
62,044,000
61,040,000
56,836,000
54,128,000
51,061,000
49,145,000
45,122,000
44,226,000
45,076,000
47,328,000
45,542,000
44,193,000
41,490,000
37,466,000
35,730,000
34,027,000
31,066,000
29,176,000
25,704,000
22,006,000
20,503,000
16,896,000
14,946,000
17,029,000
15,885,000
16,984,000
16,628,000
17,762,000
20,480,000
20,141,000
20,096,000
0
0
0
0
000020,096,00020,141,00020,480,00017,762,00016,628,00016,984,00015,885,00017,029,00014,946,00016,896,00020,503,00022,006,00025,704,00029,176,00031,066,00034,027,00035,730,00037,466,00041,490,00044,193,00045,542,00047,328,00045,076,00044,226,00045,122,00049,145,00051,061,00054,128,00056,836,00061,040,00062,044,00066,234,00067,461,00065,852,00065,760,00066,558,00067,299,00067,913,00068,295,00069,465,00060,701,00064,534,00067,621,00074,561,000000090,546,00091,723,000000000000000000000000000000000000000000000000
       Capital Lease Obligations Min Short 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
-3,310,758
0
0
0
-10,292,000
-7,609,000
-7,054,000
-5,914,000
-7,508,000
-7,395,000
-7,130,000
-5,933,000
-7,680,000
-7,203,000
-6,010,000
-5,877,000
-7,461,000
-7,136,000
-3,697,000
-5,449,000
-8,545,000
-5,163,000
-6,369,000
-5,255,000
-7,062,000
-6,447,000
-10,013,000
-3,858,000
-8,101,000
-5,365,000
-5,994,000
-6,434,000
-12,673,000
-8,371,000
-10,712,000
-10,175,000
-11,413,000
-9,564,000
-7,108,000
-7,338,000
-9,987,000
-6,115,000
-6,519,000
-5,335,000
-5,531,000
-9,493,000
-3,526,000
-3,032,000
-1,949,000
513,000
-6,674,000
-5,264,000
-1,961,000
-3,773,000
-7,639,000
-7,061,000
-2,262,000
-1,325,000
-2,072,000
-2,287,000
-2,437,000
-4,454,000
-5,973,000
-5,520,000
-5,520,000-5,973,000-4,454,000-2,437,000-2,287,000-2,072,000-1,325,000-2,262,000-7,061,000-7,639,000-3,773,000-1,961,000-5,264,000-6,674,000513,000-1,949,000-3,032,000-3,526,000-9,493,000-5,531,000-5,335,000-6,519,000-6,115,000-9,987,000-7,338,000-7,108,000-9,564,000-11,413,000-10,175,000-10,712,000-8,371,000-12,673,000-6,434,000-5,994,000-5,365,000-8,101,000-3,858,000-10,013,000-6,447,000-7,062,000-5,255,000-6,369,000-5,163,000-8,545,000-5,449,000-3,697,000-7,136,000-7,461,000-5,877,000-6,010,000-7,203,000-7,680,000-5,933,000-7,130,000-7,395,000-7,508,000-5,914,000-7,054,000-7,609,000-10,292,000000-3,310,75800000000000000000000000000000000000
       Long-term Liabilities Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
15,617,000
19,707,000
0
0
0
0
2,296,000
2,286,000
2,301,000
2,332,000
2,314,000
2,312,000
2,349,000
2,369,000
2,375,000
2,374,000
2,417,000
2,438,000
2,434,000
2,449,000
2,465,000
2,493,000
2,500,000
2,514,000
2,541,000
2,583,000
2,604,000
2,904,000
2,957,000
3,020,000
3,044,000
3,096,000
3,171,000
3,246,000
3,305,000
3,305,000
3,338,000
3,401,000
3,438,000
3,487,000
3,536,000
3,537,000
3,514,000
3,500,000
3,490,000
3,468,000
3,453,000
3,455,000
3,478,000
0
0
0
0
0
000003,478,0003,455,0003,453,0003,468,0003,490,0003,500,0003,514,0003,537,0003,536,0003,487,0003,438,0003,401,0003,338,0003,305,0003,305,0003,246,0003,171,0003,096,0003,044,0003,020,0002,957,0002,904,0002,604,0002,583,0002,541,0002,514,0002,500,0002,493,0002,465,0002,449,0002,434,0002,438,0002,417,0002,374,0002,375,0002,369,0002,349,0002,312,0002,314,0002,332,0002,301,0002,286,0002,296,000000019,707,00015,617,000000000000000000000000000000000000000000000000
       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
1,124,000
0
0
0
1,199,000
0
0
0
1,258,000
0
0
0
1,329,000
0
0
0
1,593,000
0
0
0
1,791,000
0
0
0
1,912,000
0
0
0
1,974,000
0
0
0
1,933,000
0
0
0
0
0
0
0
00000001,933,0000001,974,0000001,912,0000001,791,0000001,593,0000001,329,0000001,258,0000001,199,0000001,124,00000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
12,958,200
13,259,000
13,583,900
14,040,100
14,282,800
14,729,900
15,019,600
16,133,900
16,499,600
17,046,000
17,492,000
17,831,000
18,592,000
19,720,000
20,214,000
20,236,000
21,128,000
22,120,000
22,764,000
22,417,000
22,468,000
22,607,000
22,827,000
21,685,000
22,539,000
22,075,000
21,156,000
16,564,000
17,292,000
17,813,000
16,264,000
15,565,000
14,764,000
12,316,000
9,248,000
21,854,000
22,021,000
26,046,000
24,941,000
20,839,000
20,548,000
20,773,000
20,977,000
20,489,000
20,407,000
20,423,000
19,732,000
19,371,000
19,667,000
18,363,000
18,765,000
20,035,000
20,474,000
19,165,000
19,061,000
14,208,000
14,459,000
14,878,000
15,190,000
15,399,000
15,933,000
14,295,000
14,599,000
13,439,000
13,823,000
13,611,000
13,630,000
13,317,000
13,365,000
13,473,000
13,573,000
13,494,000
13,082,000
13,139,000
13,085,000
13,268,000
13,699,000
14,316,000
14,450,000
14,416,000
13,519,000
13,826,000
14,126,000
14,703,000
14,625,000
17,530,000
17,289,000
17,050,000
15,413,000
13,984,000
12,434,000
12,859,000
13,378,000
13,532,000
12,825,000
13,766,000
13,657,000
13,851,000
14,725,000
14,725,00013,851,00013,657,00013,766,00012,825,00013,532,00013,378,00012,859,00012,434,00013,984,00015,413,00017,050,00017,289,00017,530,00014,625,00014,703,00014,126,00013,826,00013,519,00014,416,00014,450,00014,316,00013,699,00013,268,00013,085,00013,139,00013,082,00013,494,00013,573,00013,473,00013,365,00013,317,00013,630,00013,611,00013,823,00013,439,00014,599,00014,295,00015,933,00015,399,00015,190,00014,878,00014,459,00014,208,00019,061,00019,165,00020,474,00020,035,00018,765,00018,363,00019,667,00019,371,00019,732,00020,423,00020,407,00020,489,00020,977,00020,773,00020,548,00020,839,00024,941,00026,046,00022,021,00021,854,0009,248,00012,316,00014,764,00015,565,00016,264,00017,813,00017,292,00016,564,00021,156,00022,075,00022,539,00021,685,00022,827,00022,607,00022,468,00022,417,00022,764,00022,120,00021,128,00020,236,00020,214,00019,720,00018,592,00017,831,00017,492,00017,046,00016,499,60016,133,90015,019,60014,729,90014,282,80014,040,10013,583,90013,259,00012,958,200
   Common Stock
0
0
0
0
0
0
0
0
0
5,641,000
5,641,000
5,641,000
5,641,000
5,641,000
5,641,000
5,641,000
5,770,000
5,770,000
5,770,000
5,760,000
5,760,000
5,760,000
5,760,000
5,760,000
5,760,000
5,760,000
0
0
0
0
0
0
0
0
0
413
0
10,917,000
10,917,000
13,829,000
13,829,000
13,829,000
13,838,000
19,668,000
19,668,000
19,668,000
19,668,000
19,668,000
19,668,000
19,668,000
19,668,000
19,668,000
19,668,000
19,668,000
19,669,000
20,939,000
20,939,000
21,011,000
21,022,000
21,038,000
21,032,000
21,053,000
21,082,000
21,084,000
21,087,000
21,106,000
20,960,000
20,809,000
20,661,000
20,478,000
20,303,000
20,135,000
19,978,000
19,813,000
19,582,000
19,296,000
19,119,000
18,914,000
18,628,000
18,350,000
18,278,000
18,307,000
18,324,000
18,350,000
18,153,000
17,716,000
17,050,000
16,483,000
15,956,000
15,390,000
14,994,000
14,978,000
15,015,000
15,048,000
15,069,000
21,975,000
15,134,000
22,077,000
22,101,000
22,101,00022,077,00015,134,00021,975,00015,069,00015,048,00015,015,00014,978,00014,994,00015,390,00015,956,00016,483,00017,050,00017,716,00018,153,00018,350,00018,324,00018,307,00018,278,00018,350,00018,628,00018,914,00019,119,00019,296,00019,582,00019,813,00019,978,00020,135,00020,303,00020,478,00020,661,00020,809,00020,960,00021,106,00021,087,00021,084,00021,082,00021,053,00021,032,00021,038,00021,022,00021,011,00020,939,00020,939,00019,669,00019,668,00019,668,00019,668,00019,668,00019,668,00019,668,00019,668,00019,668,00019,668,00019,668,00019,668,00013,838,00013,829,00013,829,00013,829,00010,917,00010,917,00004130000000005,760,0005,760,0005,760,0005,760,0005,760,0005,760,0005,760,0005,770,0005,770,0005,770,0005,641,0005,641,0005,641,0005,641,0005,641,0005,641,0005,641,000000000000
   Retained Earnings 
9,279,300
9,579,900
9,904,800
8,912,200
9,154,900
9,602,000
9,891,700
10,492,400
10,858,100
11,685,000
12,161,000
12,285,000
12,984,000
13,818,000
14,448,000
14,078,000
14,864,000
15,724,000
16,380,000
15,491,000
15,719,000
16,035,000
16,210,000
15,095,000
15,849,000
15,338,000
14,475,000
7,173,000
6,816,000
7,057,000
5,408,000
4,649,000
3,880,000
1,402,000
-1,144,000
6,286,000
5,374,000
1,234,000
-167,000
-5,630,000
-5,958,000
-5,421,000
-5,480,000
-6,410,000
-6,435,000
-6,508,000
-6,918,000
-7,324,000
-7,215,000
-8,313,000
-8,129,000
-6,884,000
-6,128,000
-7,256,000
-7,365,000
-7,710,000
-7,551,000
-7,293,000
-6,937,000
-6,828,000
-6,318,000
-7,388,000
-7,158,000
-8,110,000
-7,875,000
-7,530,000
-7,361,000
-7,151,000
-6,975,000
-6,760,000
-6,533,000
-6,406,000
-6,318,000
-6,026,000
-5,716,000
-5,489,000
-5,195,000
-4,682,000
-4,368,000
-4,057,000
-5,465,000
-5,296,000
-4,893,000
-4,278,000
-3,555,000
-2,726,000
-2,136,000
-1,599,000
-1,076,000
-721,000
-544,000
-384,000
-185,000
23,000
197,000
154,000
188,000
360,000
595,000
595,000360,000188,000154,000197,00023,000-185,000-384,000-544,000-721,000-1,076,000-1,599,000-2,136,000-2,726,000-3,555,000-4,278,000-4,893,000-5,296,000-5,465,000-4,057,000-4,368,000-4,682,000-5,195,000-5,489,000-5,716,000-6,026,000-6,318,000-6,406,000-6,533,000-6,760,000-6,975,000-7,151,000-7,361,000-7,530,000-7,875,000-8,110,000-7,158,000-7,388,000-6,318,000-6,828,000-6,937,000-7,293,000-7,551,000-7,710,000-7,365,000-7,256,000-6,128,000-6,884,000-8,129,000-8,313,000-7,215,000-7,324,000-6,918,000-6,508,000-6,435,000-6,410,000-5,480,000-5,421,000-5,958,000-5,630,000-167,0001,234,0005,374,0006,286,000-1,144,0001,402,0003,880,0004,649,0005,408,0007,057,0006,816,0007,173,00014,475,00015,338,00015,849,00015,095,00016,210,00016,035,00015,719,00015,491,00016,380,00015,724,00014,864,00014,078,00014,448,00013,818,00012,984,00012,285,00012,161,00011,685,00010,858,10010,492,4009,891,7009,602,0009,154,9008,912,2009,904,8009,579,9009,279,300
   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
21,374,043
21,398,035
21,412,035
16,469,000
0
0
0
0
0
0
0
0
0
0
21,775,930
21,810,924
21,874,900
21,909,892
21,930,891
0
0
0
0
000021,930,89121,909,89221,874,90021,810,92421,775,930000000000016,469,00021,412,03521,398,03521,374,0430000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000-6,867,000-6,865,000-6,838,000-6,787,000-6,372,000-5,772,000-5,188,000-4,594,000-3,915,000-3,413,000-3,194,000-3,193,000-3,192,000-3,192,000-3,088,000-2,789,000-2,489,000-2,260,000-2,049,000-1,740,000-1,490,000-1,295,000-1,110,000-920,000-730,000-526,000-357,000-189,000-30,000-30,000-16,000-16,000-16,000-15,000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
33,000
-261,000
-125,000
-517,000
-494,000
-626,000
-614,000
-1,166,000
-989,000
-812,000
-857,000
-830,000
-930,000
-977,000
-6,681,000
-9,391,000
-10,476,000
-10,756,000
-10,856,000
-8,812,000
-8,780,000
-8,810,000
-8,288,000
-12,994,413
-14,073,000
-45,655,000
-45,951,000
-20,959,000
-20,996,000
-20,684,000
-20,938,000
0
0
26,931,000
26,650,000
0
0
19,668,000
0
26,919,000
26,602,000
26,421,000
6,757,000
979,000
1,071,000
1,160,000
1,105,000
-66,000
-15,000
-16,000
-16,000
-16,000
-30,000
-30,000
-189,000
-357,000
-526,000
-730,000
-920,000
-1,110,000
-1,295,000
-1,490,000
-1,740,000
-2,049,000
-2,260,000
-2,489,000
-2,789,000
-3,088,000
-3,192,000
-3,192,000
-3,193,000
-3,194,000
-3,413,000
-3,915,000
-4,594,000
-5,188,000
-5,772,000
-6,372,000
-6,787,000
-6,838,000
-3,776,000
-3,863,000
-4,765,000
-6,871,000
-6,900,000
-6,901,000
-6,902,000
-6,902,000-6,901,000-6,900,000-6,871,000-4,765,000-3,863,000-3,776,000-6,838,000-6,787,000-6,372,000-5,772,000-5,188,000-4,594,000-3,915,000-3,413,000-3,194,000-3,193,000-3,192,000-3,192,000-3,088,000-2,789,000-2,489,000-2,260,000-2,049,000-1,740,000-1,490,000-1,295,000-1,110,000-920,000-730,000-526,000-357,000-189,000-30,000-30,000-16,000-16,000-16,000-15,000-66,0001,105,0001,160,0001,071,000979,0006,757,00026,421,00026,602,00026,919,000019,668,0000026,650,00026,931,00000-20,938,000-20,684,000-20,996,000-20,959,000-45,951,000-45,655,000-14,073,000-12,994,413-8,288,000-8,810,000-8,780,000-8,812,000-10,856,000-10,756,000-10,476,000-9,391,000-6,681,000-977,000-930,000-830,000-857,000-812,000-989,000-1,166,000-614,000-626,000-494,000-517,000-125,000-261,00033,000000000000000



5.4. Balance Sheets

Currency in USD. All numbers in thousands.