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

Autoliv Inc
Buy, Hold or Sell?

Let's analyze Autoliv together

I guess you are interested in Autoliv 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 Autoliv 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 Autoliv Inc

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

1. Quick Overview

1.1. Quick analysis of Autoliv (30 sec.)










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

How much money do you get?

How much money do you get?
$2.69
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$28.98
Expected worth in 1 year
$28.71
How sure are you?
70.0%

+ What do you gain per year?

Total Gains per Share
$2.42
Return On Investment
2.5%

For what price can you sell your share?

Current Price per Share
$97.81
Expected price per share
$89.35 - $100.67
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Autoliv (5 min.)




Live pricePrice per Share (EOD)
$97.81
Intrinsic Value Per Share
$2.52 - $20.00
Total Value Per Share
$31.50 - $48.98

2.2. Growth of Autoliv (5 min.)




Is Autoliv growing?

Current yearPrevious yearGrowGrow %
How rich?$2.2b$2.5b-$172m-7.2%

How much money is Autoliv making?

Current yearPrevious yearGrowGrow %
Making money$157.2m$104.2m$53m33.7%
Net Profit Margin5.9%4.2%--

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

2.3. Financial Health of Autoliv (5 min.)




2.4. Comparing to competitors in the Auto Parts industry (5 min.)




  Industry Rankings (Auto Parts)  


Richest
#49 / 548

Most Revenue
#52 / 548

Most Profit
#46 / 548

Most Efficient
#206 / 548
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of Autoliv is $97.81. 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 Autoliv.
  • 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 Autoliv, 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 $28.98. Based on the TTM, the Book Value Change Per Share is $-0.07 per quarter. Based on the YOY, the Book Value Change Per Share is $0.17 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 $0.67 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Autoliv.

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 Eps1.741.8%1.922.0%1.211.2%1.221.3%1.211.2%
Usd Book Value Change Per Share0.470.5%-0.07-0.1%0.170.2%0.300.3%-0.28-0.3%
Usd Dividend Per Share0.670.7%0.670.7%0.660.7%0.670.7%0.630.6%
Usd Total Gains Per Share1.141.2%0.610.6%0.830.8%0.981.0%0.350.4%
Usd Price Per Share93.37-107.75-87.87-86.83-97.21-
Price to Earnings Ratio13.41-14.78-21.89-16.46-20.29-
Price-to-Total Gains Ratio81.98--129.61-120.23--7.93-46.36-
Price to Book Ratio3.22-3.66-2.93-3.06-3.05-
Price-to-Total Gains Ratio81.98--129.61-120.23--7.93-46.36-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share97.81
Number of shares10
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.670.67
Usd Book Value Change Per Share-0.070.30
Usd Total Gains Per Share0.610.98
Gains per Quarter (10 shares)6.059.75
Gains per Year (10 shares)24.2239.01
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
127-314271229
254-538542468
381-8628136107
4108-118610749146
5135-1311013461185
6161-1613416173224
7188-1915818885263
8215-2118221597302
9242-24206242109341
10269-27230269122380

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%38.02.00.095.0%105.06.00.094.6%
Book Value Change Per Share2.02.00.050.0%6.06.00.050.0%11.09.00.055.0%23.017.00.057.5%75.035.01.067.6%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%108.00.03.097.3%
Total Gains per Share2.02.00.050.0%7.05.00.058.3%13.07.00.065.0%28.012.00.070.0%84.026.01.075.7%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Autoliv 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--0.471-0.067+114%0.170+177%0.304+55%-0.275+159%
Book Value Per Share--28.97929.403-1%29.985-3%28.295+2%32.741-11%
Current Ratio--0.9581.004-5%1.054-9%1.193-20%1.369-30%
Debt To Asset Ratio--0.7230.708+2%0.676+7%0.685+6%0.633+14%
Debt To Equity Ratio--2.6262.445+7%2.101+25%2.211+19%1.871+40%
Dividend Per Share--0.6680.673-1%0.657+2%0.6710%0.629+6%
Enterprise Value--1811241000.0003459930750.000-48%2728171500.000-34%2904243100.000-38%4468271009.750-59%
Eps--1.7401.918-9%1.213+43%1.223+42%1.206+44%
Ev To Ebitda Ratio--1.4112.750-49%2.684-47%2.417-42%3.926-64%
Ev To Sales Ratio--0.1770.327-46%0.271-35%0.325-46%0.475-63%
Free Cash Flow Per Share--0.3911.492-74%1.184-67%1.010-61%0.820-52%
Free Cash Flow To Equity Per Share--0.517-0.083+116%0.092+461%0.016+3049%-0.227+144%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--19.997--------
Intrinsic Value_10Y_min--2.522--------
Intrinsic Value_1Y_max--3.332--------
Intrinsic Value_1Y_min--2.783--------
Intrinsic Value_3Y_max--9.000--------
Intrinsic Value_3Y_min--6.220--------
Intrinsic Value_5Y_max--13.447--------
Intrinsic Value_5Y_min--7.283--------
Market Cap7702703385.760+4%7404241000.0008824930750.000-16%7548421500.000-2%7451398100.000-1%8459533509.750-12%
Net Profit Margin--0.0540.059-9%0.042+28%0.040+34%0.042+29%
Operating Margin--0.0880.084+5%0.068+29%0.064+37%0.071+23%
Operating Ratio--0.9120.908+0%0.931-2%0.934-2%0.927-2%
Pb Ratio3.375+5%3.2223.664-12%2.933+10%3.060+5%3.049+6%
Pe Ratio14.051+5%13.41314.781-9%21.894-39%16.463-19%20.291-34%
Price Per Share97.810+5%93.370107.745-13%87.865+6%86.834+8%97.212-4%
Price To Free Cash Flow Ratio62.551+5%59.712-16.922+128%10.808+453%-1.239+102%6.970+757%
Price To Total Gains Ratio85.881+5%81.983-129.608+258%120.232-32%-7.927+110%46.357+77%
Quick Ratio--0.6460.697-7%0.721-10%0.806-20%0.967-33%
Return On Assets--0.0170.019-13%0.013+26%0.013+25%0.013+24%
Return On Equity--0.0600.065-8%0.041+48%0.042+43%0.037+61%
Total Gains Per Share--1.1390.605+88%0.827+38%0.975+17%0.354+222%
Usd Book Value--2298000000.0002405500000.000-4%2577500000.000-11%2433545000.000-6%2853912500.000-19%
Usd Book Value Change Per Share--0.471-0.067+114%0.170+177%0.304+55%-0.275+159%
Usd Book Value Per Share--28.97929.403-1%29.985-3%28.295+2%32.741-11%
Usd Dividend Per Share--0.6680.673-1%0.657+2%0.6710%0.629+6%
Usd Enterprise Value--1811241000.0003459930750.000-48%2728171500.000-34%2904243100.000-38%4468271009.750-59%
Usd Eps--1.7401.918-9%1.213+43%1.223+42%1.206+44%
Usd Free Cash Flow--31000000.000123000000.000-75%102000000.000-70%86600000.000-64%71070000.000-56%
Usd Free Cash Flow Per Share--0.3911.492-74%1.184-67%1.010-61%0.820-52%
Usd Free Cash Flow To Equity Per Share--0.517-0.083+116%0.092+461%0.016+3049%-0.227+144%
Usd Market Cap7702703385.760+4%7404241000.0008824930750.000-16%7548421500.000-2%7451398100.000-1%8459533509.750-12%
Usd Price Per Share97.810+5%93.370107.745-13%87.865+6%86.834+8%97.212-4%
Usd Profit--138000000.000157250000.000-12%104250000.000+32%104575000.000+32%104675000.000+32%
Usd Revenue--2555000000.0002631500000.000-3%2514750000.000+2%2248080000.000+14%2313690000.000+10%
Usd Total Gains Per Share--1.1390.605+88%0.827+38%0.975+17%0.354+222%
 EOD+4 -4MRQTTM+11 -28YOY+19 -205Y+20 -1910Y+20 -19

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1514.051
Price to Book Ratio (EOD)Between0-13.375
Net Profit Margin (MRQ)Greater than00.054
Operating Margin (MRQ)Greater than00.088
Quick Ratio (MRQ)Greater than10.646
Current Ratio (MRQ)Greater than10.958
Debt to Asset Ratio (MRQ)Less than10.723
Debt to Equity Ratio (MRQ)Less than12.626
Return on Equity (MRQ)Greater than0.150.060
Return on Assets (MRQ)Greater than0.050.017
Total4/10 (40.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5058.913
Ma 20Greater thanMa 5093.955
Ma 50Greater thanMa 10096.520
Ma 100Greater thanMa 20096.046
OpenGreater thanClose97.430
Total2/5 (40.0%)

4. In-depth Analysis

4.1 About Autoliv Inc

Autoliv, Inc., through its subsidiaries, develops, manufactures, and supplies passive safety systems to the automotive industry in Europe, the Americas, China, Japan, and rest of Asia. It offers passive safety systems, including modules and components for frontal-impact airbag protection systems, side-impact airbag protection systems, seatbelts, steering wheels, and inflator technologies. The company also provides mobility safety solutions, such as pedestrian protection, battery cut-off switches, connected safety services, and safety solutions for riders of powered two wheelers. It primarily serves car manufacturers. Autoliv, Inc. was founded in 1953 and is headquartered in Stockholm, Sweden.

Fundamental data was last updated by Penke on 2024-12-28 15:15:06.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is less efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is just not able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is fair priced.
Based on the earnings, the company is underpriced.
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 Autoliv earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Autoliv to the Auto Parts industry mean.
  • A Net Profit Margin of 5.4% means that $0.05 for each $1 in revenue is generated as profit.

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

  • The MRQ is 5.4%. The company is making a profit. +1
  • The TTM is 5.9%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ5.4%TTM5.9%-0.5%
TTM5.9%YOY4.2%+1.7%
TTM5.9%5Y4.0%+1.9%
5Y4.0%10Y4.2%-0.2%
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ5.4%4.0%+1.4%
TTM5.9%4.0%+1.9%
YOY4.2%3.6%+0.6%
5Y4.0%3.1%+0.9%
10Y4.2%4.3%-0.1%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Autoliv to the Auto Parts industry mean.
  • 1.7% Return on Assets means that Autoliv generated $0.02 profit for each $1 in assets.

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

  • The MRQ is 1.7%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.9%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.7%TTM1.9%-0.2%
TTM1.9%YOY1.3%+0.6%
TTM1.9%5Y1.3%+0.6%
5Y1.3%10Y1.3%0.0%
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7%2.0%-0.3%
TTM1.9%2.0%-0.1%
YOY1.3%1.8%-0.5%
5Y1.3%1.7%-0.4%
10Y1.3%2.3%-1.0%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Autoliv to the Auto Parts industry mean.
  • 6.0% Return on Equity means Autoliv generated $0.06 for each $1 the owners (shareholders) invested.

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

  • The MRQ is 6.0%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 6.5%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ6.0%TTM6.5%-0.5%
TTM6.5%YOY4.1%+2.5%
TTM6.5%5Y4.2%+2.3%
5Y4.2%10Y3.7%+0.5%
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ6.0%4.4%+1.6%
TTM6.5%4.3%+2.2%
YOY4.1%3.6%+0.5%
5Y4.2%3.1%+1.1%
10Y3.7%4.3%-0.6%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Autoliv Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Autoliv is operating .

  • Measures how much profit Autoliv 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 Autoliv to the Auto Parts industry mean.
  • An Operating Margin of 8.8% means the company generated $0.09  for each $1 in revenue (before taxes).

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

  • The MRQ is 8.8%. The company is operating less efficient.
  • The TTM is 8.4%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ8.8%TTM8.4%+0.4%
TTM8.4%YOY6.8%+1.6%
TTM8.4%5Y6.4%+2.0%
5Y6.4%10Y7.1%-0.7%
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ8.8%7.2%+1.6%
TTM8.4%6.7%+1.7%
YOY6.8%5.3%+1.5%
5Y6.4%4.5%+1.9%
10Y7.1%5.8%+1.3%
4.3.2.2. Operating Ratio

Measures how efficient Autoliv is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Auto Parts industry mean).
  • An Operation Ratio of 0.91 means that the operating costs are $0.91 for each $1 in net sales.

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

  • The MRQ is 0.912. The company is less efficient in keeping operating costs low.
  • The TTM is 0.908. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.912TTM0.908+0.004
TTM0.908YOY0.931-0.023
TTM0.9085Y0.934-0.026
5Y0.93410Y0.927+0.006
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9121.482-0.570
TTM0.9081.359-0.451
YOY0.9311.240-0.309
5Y0.9341.204-0.270
10Y0.9271.161-0.234
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Autoliv Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Auto Parts industry mean).
  • A Current Ratio of 0.96 means the company has $0.96 in assets for each $1 in short-term debts.

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

  • The MRQ is 0.958. The company is just not able to pay all its short-term debts. -1
  • The TTM is 1.004. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ0.958TTM1.004-0.046
TTM1.004YOY1.054-0.049
TTM1.0045Y1.193-0.189
5Y1.19310Y1.369-0.176
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9581.610-0.652
TTM1.0041.618-0.614
YOY1.0541.616-0.562
5Y1.1931.627-0.434
10Y1.3691.533-0.164
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Autoliv to the Auto Parts industry mean.
  • A Quick Ratio of 0.65 means the company can pay off $0.65 for each $1 in debt (using most liquid assets).

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

  • The MRQ is 0.646. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.697. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.646TTM0.697-0.051
TTM0.697YOY0.721-0.024
TTM0.6975Y0.806-0.110
5Y0.80610Y0.967-0.160
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6460.741-0.095
TTM0.6970.765-0.068
YOY0.7210.800-0.079
5Y0.8060.862-0.056
10Y0.9670.899+0.068
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Autoliv Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Autoliv to Auto Parts industry mean.
  • A Debt to Asset Ratio of 0.72 means that Autoliv assets are financed with 72.3% credit (debt) and the remaining percentage (100% - 72.3%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.723. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.708. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.723TTM0.708+0.015
TTM0.708YOY0.676+0.032
TTM0.7085Y0.685+0.023
5Y0.68510Y0.633+0.053
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7230.491+0.232
TTM0.7080.490+0.218
YOY0.6760.493+0.183
5Y0.6850.484+0.201
10Y0.6330.478+0.155
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Autoliv to the Auto Parts industry mean.
  • A Debt to Equity ratio of 262.6% means that company has $2.63 debt for each $1 in shareholders equity.

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

  • The MRQ is 2.626. The company is unable to pay all its debts with equity. -1
  • The TTM is 2.445. The company is just not able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ2.626TTM2.445+0.181
TTM2.445YOY2.101+0.344
TTM2.4455Y2.211+0.234
5Y2.21110Y1.871+0.340
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ2.6261.004+1.622
TTM2.4451.002+1.443
YOY2.1011.009+1.092
5Y2.2111.025+1.186
10Y1.8711.034+0.837
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 Autoliv generates.

  • Above 15 is considered overpriced but always compare Autoliv to the Auto Parts industry mean.
  • A PE ratio of 13.41 means the investor is paying $13.41 for every $1 in earnings.

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

  • The EOD is 14.051. Based on the earnings, the company is underpriced. +1
  • The MRQ is 13.413. Based on the earnings, the company is underpriced. +1
  • The TTM is 14.781. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD14.051MRQ13.413+0.638
MRQ13.413TTM14.781-1.367
TTM14.781YOY21.894-7.114
TTM14.7815Y16.463-1.683
5Y16.46310Y20.291-3.827
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
EOD14.05114.376-0.325
MRQ13.41314.704-1.291
TTM14.78114.687+0.094
YOY21.89414.082+7.812
5Y16.46319.423-2.960
10Y20.29122.501-2.210
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 Autoliv Inc:

  • The EOD is 62.551. Based on how much money comes from the company's main activities, the company is overpriced. -1
  • The MRQ is 59.712. Based on how much money comes from the company's main activities, the company is overpriced. -1
  • The TTM is -16.922. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD62.551MRQ59.712+2.839
MRQ59.712TTM-16.922+76.634
TTM-16.922YOY10.808-27.730
TTM-16.9225Y-1.239-15.683
5Y-1.23910Y6.970-8.209
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
EOD62.5516.067+56.484
MRQ59.7126.859+52.853
TTM-16.9225.270-22.192
YOY10.8084.958+5.850
5Y-1.2393.815-5.054
10Y6.9703.314+3.656
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 Autoliv is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Auto Parts industry mean).
  • A PB ratio of 3.22 means the investor is paying $3.22 for each $1 in book value.

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

  • The EOD is 3.375. Based on the equity, the company is fair priced.
  • The MRQ is 3.222. Based on the equity, the company is fair priced.
  • The TTM is 3.664. Based on the equity, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD3.375MRQ3.222+0.153
MRQ3.222TTM3.664-0.442
TTM3.664YOY2.933+0.731
TTM3.6645Y3.060+0.605
5Y3.06010Y3.049+0.011
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
EOD3.3751.417+1.958
MRQ3.2221.571+1.651
TTM3.6641.626+2.038
YOY2.9331.537+1.396
5Y3.0601.722+1.338
10Y3.0492.157+0.892
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 Autoliv Inc.

4.8.1. Institutions holding Autoliv Inc

Institutions are holding 74.456% of the shares of Autoliv Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30FMR Inc8.25960.03765046053766656.1467
2024-09-30Cevian Capital II Gp Limited7.997918.492629850800
2024-06-30BlackRock Inc6.44040.01235071915-88220-1.7096
2024-09-30Swedbank AB3.260.305325672812052418.6891
2024-09-30Fidelity International Ltd2.57820.17192030389-240187-10.5782
2024-09-30Vanguard Group Inc2.42510.00321909797-143474-6.9876
2024-09-30Dimensional Fund Advisors, Inc.1.89110.0337148925317237913.09
2024-09-30State Street Corp1.78480.00531405584-89499-5.9862
2024-09-30Mondrian Investment Partners Ltd1.67491.8638131904415896813.7032
2024-09-30MENORA MIVTACHIM HOLDINGS LIMITED1.27360.5902100295700
2024-09-30Geode Capital Management, LLC1.25380.00759873759588810.756
2024-09-30Wellington Management Company LLP1.15610.014991043715906721.1703
2024-09-30PointState Capital LP1.08221.4439852287-103961-10.8718
2024-09-30Neuberger Berman Group LLC0.87360.0502687951-49978-6.7727
2024-09-30Citadel Advisors Llc0.74610.01065875675875670
2024-06-30NORGES BANK0.66490.0084523619-302816-36.6412
2024-09-30Charles Schwab Investment Management Inc0.61920.008748762940600.8396
2024-09-30Morgan Stanley - Brokerage Accounts0.61680.0033485727-1517271-75.75
2024-09-30Lancaster Investment Management LLP0.613428.2779483089-38930-7.4576
2024-09-30Tweedy, Browne Co LLC0.59842.0979471284-675-0.143
Total 45.810153.43836076298-815176-2.3%

4.9.2. Funds holding Autoliv Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-11-30iShares Core S&P Mid-Cap ETF2.98170.2297234812300
2024-10-31Fidelity European Growth A-Dis-EUR1.65751.62661305313950.0073
2024-10-31Fidelity Series International Growth1.4020.68331104134352003.293
2024-11-30Vanguard Institutional Extnd Mkt Idx Tr1.39150.0892109582280260.7378
2024-09-30Fidelity Low-Priced Stock0.91950.2456724118307114.429
2024-11-30SPDR® S&P MIDCAP 400 ETF Trust0.75270.2305592803177583.0881
2024-09-30Swedbank Robur Småbolagsfond Sverige A0.70651.679556376-90000-13.9238
2024-10-31Fidelity Advisor International Growth I0.5740.6947452069367008.8355
2024-10-31MFS Meridian Contrarian Value I1 USD0.56223.3761442722281056.7785
2024-10-31FIAM International Equity Growth CIT0.52410.6909412700218005.5769
2024-10-31Fidelity Extended Market Index0.51580.0942406213-19959-4.6833
2024-11-30Swedbank Robur Kapitalinvest0.50790.555340000000
2024-09-30Fidelity Series International Sm Cap0.50650.8985398900100002.5714
2024-10-31Fidelity Value0.44320.3549349000-26900-7.1562
2024-11-30Folksam LO Sverige0.44060.592834694900
2024-09-30Tweedy, Browne International Value Fund0.43780.568734477600
2024-11-30State St S&P Midcap® Indx SL Cl II0.4150.2258326800-4900-1.4772
2024-11-30Swedbank Robur Exportfond A0.39322.79273096373040010.8868
2024-11-29SPDR® Portfolio S&P 400™ Mid Cap ETF0.37540.23062955994830.1637
2024-11-30Vanguard High Dividend Yield ETF0.37050.0379291745-247-0.0846
Total 15.877615.89712503799+77272+0.6%

5.3. Insider Transactions

Insiders are holding 0.261% of the shares of Autoliv Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-10-22Kevin FoxSELL20097.39
2024-05-31Jan CarlsonSELL1900126.75
2024-02-21Fredrik WestinSELL1318109.93
2024-02-21Magnus JarlegrenSELL975109.92
2024-02-21Mikael BrattSELL4226109.72
2024-02-21Mikael HagstromSELL327109.69
2024-02-20Anthony J NellisSELL760110
2024-02-02Colin NaughtonSELL782110.68
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 Assets8,306,000
Total Liabilities6,008,000
Total Stockholder Equity2,288,000
 As reported
Total Liabilities 6,008,000
Total Stockholder Equity+ 2,288,000
Total Assets = 8,306,000

Assets

Total Assets8,306,000
Total Current Assets3,865,000
Long-term Assets4,441,000
Total Current Assets
Cash And Cash Equivalents 415,000
Net Receivables 2,192,000
Inventory 997,000
Other Current Assets 261,000
Total Current Assets  (as reported)3,865,000
Total Current Assets  (calculated)3,865,000
+/-0
Long-term Assets
Property Plant Equipment 2,490,000
Goodwill 1,386,000
Long-term Assets Other 565,000
Long-term Assets  (as reported)4,441,000
Long-term Assets  (calculated)4,441,000
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities4,034,000
Long-term Liabilities1,974,000
Total Stockholder Equity2,288,000
Total Current Liabilities
Short-term Debt 668,000
Short Long Term Debt 624,000
Accounts payable 1,881,000
Other Current Liabilities 1,485,000
Total Current Liabilities  (as reported)4,034,000
Total Current Liabilities  (calculated)4,658,000
+/- 624,000
Long-term Liabilities
Long term Debt 1,586,000
Capital Lease Obligations 174,000
Long-term Liabilities Other 111,000
Long-term Liabilities  (as reported)1,974,000
Long-term Liabilities  (calculated)1,871,000
+/- 103,000
Total Stockholder Equity
Common Stock84,000
Retained Earnings 2,154,000
Accumulated Other Comprehensive Income -559,000
Other Stockholders Equity 609,000
Total Stockholder Equity (as reported)2,288,000
Total Stockholder Equity (calculated)2,288,000
+/-0
Other
Capital Stock84,000
Cash and Short Term Investments 415,000
Common Stock Shares Outstanding 79,300
Current Deferred Revenue1,233,000
Liabilities and Stockholders Equity 8,306,000
Net Debt 1,969,000
Net Invested Capital 4,498,000
Net Working Capital -169,000
Property Plant and Equipment Gross 2,490,000
Short Long Term Debt Total 2,384,000



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-31
> Total Assets 
0
3,257,000
3,257,300
3,430,500
3,599,500
3,631,800
3,635,100
3,668,100
3,648,400
3,653,300
3,684,000
3,646,500
3,769,700
4,154,700
4,066,600
4,067,800
4,096,000
4,064,000
4,048,600
4,004,300
4,052,200
4,289,700
4,233,800
4,294,800
4,428,300
4,648,800
4,734,400
4,894,300
4,955,600
4,909,000
4,912,200
5,354,100
5,222,900
5,080,500
5,016,400
5,065,200
5,229,900
5,017,800
5,028,000
5,110,800
5,307,200
5,214,700
5,324,000
5,305,400
5,639,500
5,588,900
5,425,900
5,205,600
5,419,200
4,870,300
5,160,600
5,185,600
5,262,400
5,363,700
5,643,600
5,664,500
6,059,300
6,084,700
6,029,300
6,117,300
6,358,500
6,407,200
6,502,200
6,570,300
6,714,300
6,850,600
7,020,200
6,983,000
7,110,300
8,197,500
7,792,800
7,442,900
7,326,500
7,405,400
7,293,400
7,525,500
8,144,300
8,244,300
8,301,200
8,234,400
8,517,500
8,443,700
8,585,200
8,549,900
8,878,100
6,789,800
6,760,500
6,721,600
6,772,600
6,785,500
6,589,500
6,771,200
6,973,900
7,174,500
7,833,400
8,156,800
8,210,000
7,636,000
7,511,000
7,537,000
7,769,000
7,031,000
7,334,000
7,717,000
8,185,000
7,959,000
7,987,000
8,332,000
8,324,000
8,010,000
8,306,000
8,306,0008,010,0008,324,0008,332,0007,987,0007,959,0008,185,0007,717,0007,334,0007,031,0007,769,0007,537,0007,511,0007,636,0008,210,0008,156,8007,833,4007,174,5006,973,9006,771,2006,589,5006,785,5006,772,6006,721,6006,760,5006,789,8008,878,1008,549,9008,585,2008,443,7008,517,5008,234,4008,301,2008,244,3008,144,3007,525,5007,293,4007,405,4007,326,5007,442,9007,792,8008,197,5007,110,3006,983,0007,020,2006,850,6006,714,3006,570,3006,502,2006,407,2006,358,5006,117,3006,029,3006,084,7006,059,3005,664,5005,643,6005,363,7005,262,4005,185,6005,160,6004,870,3005,419,2005,205,6005,425,9005,588,9005,639,5005,305,4005,324,0005,214,7005,307,2005,110,8005,028,0005,017,8005,229,9005,065,2005,016,4005,080,5005,222,9005,354,1004,912,2004,909,0004,955,6004,894,3004,734,4004,648,8004,428,3004,294,8004,233,8004,289,7004,052,2004,004,3004,048,6004,064,0004,096,0004,067,8004,066,6004,154,7003,769,7003,646,5003,684,0003,653,3003,648,4003,668,1003,635,1003,631,8003,599,5003,430,5003,257,3003,257,0000
   > Total Current Assets 
0
972,500
975,100
974,200
1,155,300
1,165,100
1,133,300
1,131,800
1,133,100
1,155,600
1,191,800
1,181,500
1,306,400
1,413,900
1,381,700
1,349,000
1,406,000
1,412,000
1,406,000
1,365,600
1,430,800
1,581,400
1,556,300
1,553,800
1,677,700
1,806,700
1,788,900
1,839,400
1,923,400
1,867,600
1,868,300
2,190,800
2,121,300
2,159,400
2,112,400
2,162,500
2,309,400
2,059,300
2,065,400
2,098,400
2,235,100
2,120,900
2,183,400
2,095,200
2,378,600
2,350,600
2,249,600
2,086,300
2,371,100
1,831,600
2,115,300
2,179,600
2,289,000
2,455,500
2,671,500
2,688,600
3,024,600
2,979,600
2,943,300
3,000,300
3,195,700
3,282,600
3,302,300
3,289,200
3,449,100
3,595,100
3,708,900
3,700,400
3,800,900
4,851,500
4,489,800
4,136,200
4,017,400
4,044,100
3,813,200
4,038,300
4,060,100
4,122,500
4,145,300
4,140,900
4,329,000
4,047,500
4,122,400
4,204,700
4,341,900
3,373,800
3,348,100
3,285,400
3,111,100
3,052,200
2,908,800
3,002,100
3,307,000
3,382,900
4,036,500
4,269,000
4,399,000
3,804,000
3,710,000
3,675,000
3,923,000
3,285,000
3,587,000
3,714,000
4,061,000
3,898,000
3,879,000
3,974,000
4,011,000
3,703,000
3,865,000
3,865,0003,703,0004,011,0003,974,0003,879,0003,898,0004,061,0003,714,0003,587,0003,285,0003,923,0003,675,0003,710,0003,804,0004,399,0004,269,0004,036,5003,382,9003,307,0003,002,1002,908,8003,052,2003,111,1003,285,4003,348,1003,373,8004,341,9004,204,7004,122,4004,047,5004,329,0004,140,9004,145,3004,122,5004,060,1004,038,3003,813,2004,044,1004,017,4004,136,2004,489,8004,851,5003,800,9003,700,4003,708,9003,595,1003,449,1003,289,2003,302,3003,282,6003,195,7003,000,3002,943,3002,979,6003,024,6002,688,6002,671,5002,455,5002,289,0002,179,6002,115,3001,831,6002,371,1002,086,3002,249,6002,350,6002,378,6002,095,2002,183,4002,120,9002,235,1002,098,4002,065,4002,059,3002,309,4002,162,5002,112,4002,159,4002,121,3002,190,8001,868,3001,867,6001,923,4001,839,4001,788,9001,806,7001,677,7001,553,8001,556,3001,581,4001,430,8001,365,6001,406,0001,412,0001,406,0001,349,0001,381,7001,413,9001,306,4001,181,5001,191,8001,155,6001,133,1001,131,8001,133,3001,165,1001,155,300974,200975,100972,5000
       Cash And Cash Equivalents 
0
141,300
153,400
152,000
250,100
239,700
139,400
118,500
89,400
106,200
119,900
119,200
101,900
95,900
111,500
82,200
110,000
66,400
68,800
84,200
83,900
115,800
149,600
101,500
133,400
129,800
104,400
93,700
127,500
112,700
106,800
229,200
116,000
107,000
106,900
295,900
315,900
125,800
131,900
168,100
141,300
136,100
160,100
153,800
226,400
127,100
213,600
488,600
935,400
311,100
429,600
472,700
302,300
459,400
487,200
587,700
605,200
559,700
630,700
739,200
732,000
917,300
908,200
977,700
990,500
1,042,400
1,134,700
1,118,300
1,096,800
2,060,200
1,846,700
1,529,000
1,364,100
1,323,300
1,181,100
1,333,500
1,161,600
1,113,100
1,182,600
1,226,700
1,235,200
922,500
958,300
959,500
793,900
507,500
533,700
615,800
436,600
406,400
334,400
444,700
907,200
1,223,200
1,476,500
1,178,200
1,254,000
893,000
903,000
969,000
938,000
327,000
483,000
594,000
713,000
475,000
475,000
498,000
569,000
408,000
415,000
415,000408,000569,000498,000475,000475,000713,000594,000483,000327,000938,000969,000903,000893,0001,254,0001,178,2001,476,5001,223,200907,200444,700334,400406,400436,600615,800533,700507,500793,900959,500958,300922,5001,235,2001,226,7001,182,6001,113,1001,161,6001,333,5001,181,1001,323,3001,364,1001,529,0001,846,7002,060,2001,096,8001,118,3001,134,7001,042,400990,500977,700908,200917,300732,000739,200630,700559,700605,200587,700487,200459,400302,300472,700429,600311,100935,400488,600213,600127,100226,400153,800160,100136,100141,300168,100131,900125,800315,900295,900106,900107,000116,000229,200106,800112,700127,50093,700104,400129,800133,400101,500149,600115,80083,90084,20068,80066,400110,00082,200111,50095,900101,900119,200119,900106,20089,400118,500139,400239,700250,100152,000153,400141,3000
       Net Receivables 
0
612,100
581,000
569,200
629,300
631,900
668,300
664,200
704,300
716,400
717,900
709,600
839,800
869,300
808,800
835,400
886,000
928,700
893,000
884,000
932,300
1,059,600
970,900
1,026,300
1,086,900
1,162,600
1,116,300
1,234,800
1,281,800
1,262,400
1,228,900
1,303,000
1,352,000
1,343,400
1,255,000
1,160,000
1,271,800
1,278,300
1,245,300
1,266,700
1,379,700
1,296,900
1,297,300
1,262,900
1,370,900
1,408,200
1,226,500
884,800
771,700
928,700
1,035,300
1,083,100
1,315,400
1,358,900
1,453,100
1,394,000
1,625,200
1,610,100
1,527,800
1,483,300
1,660,800
1,570,000
1,577,400
1,509,300
1,674,500
1,716,500
1,710,800
1,688,000
1,826,100
1,843,100
1,712,700
1,706,300
1,783,300
1,795,700
1,688,800
1,787,600
2,000,200
2,092,000
1,991,400
1,960,100
2,152,200
2,106,100
2,080,300
2,157,200
2,406,000
1,910,000
1,797,400
1,667,100
1,749,600
1,695,500
1,657,200
1,626,700
1,428,100
1,179,500
1,615,700
1,821,600
1,846,000
1,719,000
1,575,000
1,699,000
1,824,000
1,779,000
1,893,000
1,907,000
2,106,000
2,189,000
2,179,000
2,431,000
2,194,000
2,090,000
2,192,000
2,192,0002,090,0002,194,0002,431,0002,179,0002,189,0002,106,0001,907,0001,893,0001,779,0001,824,0001,699,0001,575,0001,719,0001,846,0001,821,6001,615,7001,179,5001,428,1001,626,7001,657,2001,695,5001,749,6001,667,1001,797,4001,910,0002,406,0002,157,2002,080,3002,106,1002,152,2001,960,1001,991,4002,092,0002,000,2001,787,6001,688,8001,795,7001,783,3001,706,3001,712,7001,843,1001,826,1001,688,0001,710,8001,716,5001,674,5001,509,3001,577,4001,570,0001,660,8001,483,3001,527,8001,610,1001,625,2001,394,0001,453,1001,358,9001,315,4001,083,1001,035,300928,700771,700884,8001,226,5001,408,2001,370,9001,262,9001,297,3001,296,9001,379,7001,266,7001,245,3001,278,3001,271,8001,160,0001,255,0001,343,4001,352,0001,303,0001,228,9001,262,4001,281,8001,234,8001,116,3001,162,6001,086,9001,026,300970,9001,059,600932,300884,000893,000928,700886,000835,400808,800869,300839,800709,600717,900716,400704,300664,200668,300631,900629,300569,200581,000612,1000
       Other Current Assets 
0
65,800
74,600
55,200
74,000
63,800
77,800
84,200
94,300
80,700
83,000
78,700
92,200
149,100
139,900
97,900
88,000
94,400
108,700
67,900
98,900
68,500
73,500
44,500
81,400
84,300
131,000
58,900
90,300
76,900
77,800
87,900
159,500
246,700
261,400
165,200
245,800
163,900
174,800
62,900
173,700
150,200
160,800
59,700
174,300
165,800
155,700
70,400
207,800
164,100
189,000
89,900
161,300
131,500
166,900
97,500
185,100
183,000
165,400
98,100
182,100
199,600
193,300
191,200
170,600
219,100
221,000
232,300
214,400
265,000
243,900
225,400
217,300
241,000
250,500
205,800
131,600
167,000
172,100
180,700
183,000
220,400
252,100
228,900
277,000
246,600
258,300
244,600
183,800
214,200
185,400
189,800
200,100
222,400
230,500
470,900
260,000
61,000
68,000
66,000
78,000
81,000
69,000
84,000
90,000
121,000
63,000
33,000
251,000
269,000
261,000
261,000269,000251,00033,00063,000121,00090,00084,00069,00081,00078,00066,00068,00061,000260,000470,900230,500222,400200,100189,800185,400214,200183,800244,600258,300246,600277,000228,900252,100220,400183,000180,700172,100167,000131,600205,800250,500241,000217,300225,400243,900265,000214,400232,300221,000219,100170,600191,200193,300199,600182,10098,100165,400183,000185,10097,500166,900131,500161,30089,900189,000164,100207,80070,400155,700165,800174,30059,700160,800150,200173,70062,900174,800163,900245,800165,200261,400246,700159,50087,90077,80076,90090,30058,900131,00084,30081,40044,50073,50068,50098,90067,900108,70094,40088,00097,900139,900149,10092,20078,70083,00080,70094,30084,20077,80063,80074,00055,20074,60065,8000
   > Long-term Assets 
0
2,284,500
2,282,200
2,456,300
2,444,200
2,466,700
2,501,800
2,536,300
2,515,300
2,497,700
2,492,200
2,465,000
2,463,300
2,740,800
2,684,900
2,718,800
2,690,000
2,652,000
2,642,600
2,638,700
2,621,400
2,708,300
2,677,500
2,741,000
2,750,600
2,842,100
2,945,500
3,054,900
3,032,200
3,041,400
3,043,900
3,163,300
3,101,600
2,921,100
2,904,000
2,902,700
2,920,500
2,958,500
2,962,600
3,012,400
3,072,100
3,093,800
3,140,600
3,210,200
3,260,900
3,238,300
3,176,300
3,119,300
3,048,100
3,038,700
3,045,300
3,006,000
2,973,400
2,908,200
2,972,100
2,975,900
3,034,700
3,105,100
3,086,000
3,117,000
3,162,800
3,124,600
3,199,900
3,281,100
3,265,200
3,255,500
3,311,300
3,282,600
3,309,400
3,346,000
3,303,000
3,306,700
3,309,100
3,361,300
3,480,200
3,487,200
4,084,200
4,121,800
4,155,900
4,093,500
4,188,500
4,396,200
4,462,800
4,345,200
4,536,200
3,416,000
3,412,400
3,436,200
3,661,500
3,733,300
3,680,700
3,769,100
3,666,900
3,791,600
3,796,900
3,887,800
3,810,000
3,832,000
3,801,000
3,863,000
3,846,000
3,744,000
3,747,000
4,004,000
4,125,000
4,061,000
4,107,000
4,358,000
4,313,000
4,307,000
4,441,000
4,441,0004,307,0004,313,0004,358,0004,107,0004,061,0004,125,0004,004,0003,747,0003,744,0003,846,0003,863,0003,801,0003,832,0003,810,0003,887,8003,796,9003,791,6003,666,9003,769,1003,680,7003,733,3003,661,5003,436,2003,412,4003,416,0004,536,2004,345,2004,462,8004,396,2004,188,5004,093,5004,155,9004,121,8004,084,2003,487,2003,480,2003,361,3003,309,1003,306,7003,303,0003,346,0003,309,4003,282,6003,311,3003,255,5003,265,2003,281,1003,199,9003,124,6003,162,8003,117,0003,086,0003,105,1003,034,7002,975,9002,972,1002,908,2002,973,4003,006,0003,045,3003,038,7003,048,1003,119,3003,176,3003,238,3003,260,9003,210,2003,140,6003,093,8003,072,1003,012,4002,962,6002,958,5002,920,5002,902,7002,904,0002,921,1003,101,6003,163,3003,043,9003,041,4003,032,2003,054,9002,945,5002,842,1002,750,6002,741,0002,677,5002,708,3002,621,4002,638,7002,642,6002,652,0002,690,0002,718,8002,684,9002,740,8002,463,3002,465,0002,492,2002,497,7002,515,3002,536,3002,501,8002,466,7002,444,2002,456,3002,282,2002,284,5000
       Property Plant Equipment 
0
680,100
689,900
727,200
740,300
776,800
831,500
868,600
846,500
850,700
859,700
834,600
839,000
927,600
900,400
867,200
853,000
837,600
846,500
845,000
829,500
890,200
873,000
916,900
925,700
995,300
1,010,100
1,052,200
1,045,300
1,057,300
1,065,200
1,159,700
1,125,600
1,091,800
1,088,000
1,080,700
1,092,000
1,120,900
1,127,700
1,160,400
1,167,700
1,182,500
1,222,800
1,259,800
1,297,500
1,291,000
1,222,400
1,158,200
1,092,900
1,081,900
1,067,500
1,041,800
1,012,200
962,100
1,016,800
1,025,800
1,075,600
1,124,900
1,102,700
1,121,200
1,156,400
1,133,400
1,194,900
1,232,800
1,230,900
1,244,600
1,291,800
1,336,200
1,354,400
1,396,100
1,396,100
1,390,200
1,384,700
1,434,100
1,422,300
1,437,100
1,638,600
1,616,300
1,675,800
1,658,100
1,724,300
1,812,400
1,886,500
1,973,100
2,074,500
1,633,400
1,654,800
1,690,100
1,858,200
1,930,000
1,902,000
1,972,500
1,898,000
1,903,100
1,916,400
2,009,900
1,947,000
1,966,000
1,936,000
1,987,000
1,979,000
1,926,000
1,911,000
2,120,000
2,214,000
2,196,000
2,229,000
2,368,000
2,369,000
2,364,000
2,490,000
2,490,0002,364,0002,369,0002,368,0002,229,0002,196,0002,214,0002,120,0001,911,0001,926,0001,979,0001,987,0001,936,0001,966,0001,947,0002,009,9001,916,4001,903,1001,898,0001,972,5001,902,0001,930,0001,858,2001,690,1001,654,8001,633,4002,074,5001,973,1001,886,5001,812,4001,724,3001,658,1001,675,8001,616,3001,638,6001,437,1001,422,3001,434,1001,384,7001,390,2001,396,1001,396,1001,354,4001,336,2001,291,8001,244,6001,230,9001,232,8001,194,9001,133,4001,156,4001,121,2001,102,7001,124,9001,075,6001,025,8001,016,800962,1001,012,2001,041,8001,067,5001,081,9001,092,9001,158,2001,222,4001,291,0001,297,5001,259,8001,222,8001,182,5001,167,7001,160,4001,127,7001,120,9001,092,0001,080,7001,088,0001,091,8001,125,6001,159,7001,065,2001,057,3001,045,3001,052,2001,010,100995,300925,700916,900873,000890,200829,500845,000846,500837,600853,000867,200900,400927,600839,000834,600859,700850,700846,500868,600831,500776,800740,300727,200689,900680,1000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,472,000
1,472,000
0
0
1,498,200
1,499,500
1,520,600
1,523,500
1,531,400
1,529,000
1,528,700
1,529,500
1,552,000
1,546,500
1,527,400
1,526,700
1,524,800
1,526,800
1,532,400
1,532,300
1,537,100
1,570,600
1,578,900
1,585,600
1,613,400
1,617,500
1,613,100
1,623,000
1,607,800
1,600,500
1,609,000
1,616,600
1,614,400
1,610,100
1,601,200
1,615,100
1,612,300
1,620,700
1,624,200
1,612,100
1,607,000
1,611,500
1,604,100
1,610,300
1,610,800
1,604,300
1,602,700
1,608,500
1,610,100
1,610,600
1,612,100
1,602,600
1,594,000
1,583,600
1,586,700
1,668,000
1,666,300
1,838,700
1,894,200
1,891,500
1,870,700
1,895,400
1,901,100
1,904,900
1,688,800
1,691,500
1,391,900
1,391,000
1,389,900
1,388,300
1,388,800
1,383,300
1,387,900
1,382,400
1,385,000
1,389,600
1,398,100
1,392,000
1,393,000
1,389,000
1,387,000
1,384,000
1,373,000
1,364,000
1,375,000
1,376,000
1,375,000
1,372,000
1,378,000
1,381,000
1,379,000
1,386,000
1,386,0001,379,0001,381,0001,378,0001,372,0001,375,0001,376,0001,375,0001,364,0001,373,0001,384,0001,387,0001,389,0001,393,0001,392,0001,398,1001,389,6001,385,0001,382,4001,387,9001,383,3001,388,8001,388,3001,389,9001,391,0001,391,9001,691,5001,688,8001,904,9001,901,1001,895,4001,870,7001,891,5001,894,2001,838,7001,666,3001,668,0001,586,7001,583,6001,594,0001,602,6001,612,1001,610,6001,610,1001,608,5001,602,7001,604,3001,610,8001,610,3001,604,1001,611,5001,607,0001,612,1001,624,2001,620,7001,612,3001,615,1001,601,2001,610,1001,614,4001,616,6001,609,0001,600,5001,607,8001,623,0001,613,1001,617,5001,613,4001,585,6001,578,9001,570,6001,537,1001,532,3001,532,4001,526,8001,524,8001,526,7001,527,4001,546,5001,552,0001,529,5001,528,7001,529,0001,531,4001,523,5001,520,6001,499,5001,498,200001,472,0001,472,0000000000000000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
341,300
337,800
321,100
328,300
259,000
271,200
268,900
238,900
255,300
268,200
270,100
256,300
255,800
350,300
354,200
345,100
352,200
388,300
506,700
501,800
518,500
608,400
352,400
331,300
323,500
384,300
386,700
371,100
386,400
367,100
486,300
475,600
466,200
0
462,000
0
481,000
476,000
0
0
502,000
528,000
484,000
500,000
11,000
0
0
0
00011,000500,000484,000528,000502,00000476,000481,0000462,0000466,200475,600486,300367,100386,400371,100386,700384,300323,500331,300352,400608,400518,500501,800506,700388,300352,200345,100354,200350,300255,800256,300270,100268,200255,300238,900268,900271,200259,000328,300321,100337,800341,300000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
1,572,900
1,559,800
1,694,500
1,674,500
1,662,500
1,648,100
1,649,100
1,650,200
1,630,700
1,617,600
1,595,700
1,584,300
1,726,900
1,700,300
1,739,300
1,724,000
1,703,000
1,685,900
1,685,400
1,679,900
1,697,400
1,690,300
1,690,300
1,690,900
1,707,400
1,704,900
1,710,300
1,701,900
1,696,200
1,691,600
1,709,300
1,700,200
1,688,000
1,683,400
1,679,100
150,600
147,000
144,900
139,200
154,800
143,800
139,400
146,100
142,800
136,400
138,900
137,400
134,000
130,900
125,500
114,300
122,200
117,300
114,000
109,700
106,800
112,600
114,300
109,200
105,500
105,200
101,700
96,200
92,200
87,100
82,700
77,300
73,200
68,900
65,400
67,200
72,600
70,400
133,600
128,000
256,600
257,100
243,500
212,500
180,500
176,000
169,600
164,800
161,800
38,300
35,300
32,700
30,700
27,800
24,300
22,300
19,400
17,200
15,300
13,600
14,000
11,000
9,000
8,000
7,000
6,000
5,000
7,000
7,000
6,000
6,000
7,000
1,381,000
1,379,000
0
01,379,0001,381,0007,0006,0006,0007,0007,0005,0006,0007,0008,0009,00011,00014,00013,60015,30017,20019,40022,30024,30027,80030,70032,70035,30038,300161,800164,800169,600176,000180,500212,500243,500257,100256,600128,000133,60070,40072,60067,20065,40068,90073,20077,30082,70087,10092,20096,200101,700105,200105,500109,200114,300112,600106,800109,700114,000117,300122,200114,300125,500130,900134,000137,400138,900136,400142,800146,100139,400143,800154,800139,200144,900147,000150,6001,679,1001,683,4001,688,0001,700,2001,709,3001,691,6001,696,2001,701,9001,710,3001,704,9001,707,4001,690,9001,690,3001,690,3001,697,4001,679,9001,685,4001,685,9001,703,0001,724,0001,739,3001,700,3001,726,9001,584,3001,595,7001,617,6001,630,7001,650,2001,649,1001,648,1001,662,5001,674,5001,694,5001,559,8001,572,9000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
1,624,300
1,813,200
1,784,500
1,851,600
1,836,900
1,814,400
1,796,100
1,793,700
1,791,900
1,818,100
1,804,500
1,824,100
1,824,900
1,846,800
1,935,400
2,002,700
1,986,900
1,984,100
1,978,700
2,003,600
1,976,000
1,829,300
1,816,000
1,822,000
1,828,500
1,837,600
1,834,900
1,852,000
1,904,400
1,911,300
1,917,800
1,950,400
1,963,400
1,947,300
1,953,900
1,961,100
1,955,200
1,956,800
1,977,800
1,964,200
1,961,200
1,946,100
1,955,300
1,950,100
1,959,100
1,980,200
1,983,300
1,995,800
2,006,400
1,991,200
2,005,000
2,048,300
2,034,300
2,010,900
2,019,500
1,946,400
1,955,000
1,949,900
1,906,900
1,916,500
1,924,400
1,927,200
2,057,900
2,050,100
2,445,600
2,505,500
2,480,100
2,435,400
2,464,200
2,583,800
2,576,300
2,372,100
2,461,700
1,782,600
1,757,600
311,000
0
0
0
377,800
0
0
0
607,000
1,000
462,000
467,000
-1,000
476,000
2,000
467,000
-1,000
-1,000
0
1,000
0
0
0
0
00001,0000-1,000-1,000467,0002,000476,000-1,000467,000462,0001,000607,000000377,800000311,0001,757,6001,782,6002,461,7002,372,1002,576,3002,583,8002,464,2002,435,4002,480,1002,505,5002,445,6002,050,1002,057,9001,927,2001,924,4001,916,5001,906,9001,949,9001,955,0001,946,4002,019,5002,010,9002,034,3002,048,3002,005,0001,991,2002,006,4001,995,8001,983,3001,980,2001,959,1001,950,1001,955,3001,946,1001,961,2001,964,2001,977,8001,956,8001,955,2001,961,1001,953,9001,947,3001,963,4001,950,4001,917,8001,911,3001,904,4001,852,0001,834,9001,837,6001,828,5001,822,0001,816,0001,829,3001,976,0002,003,6001,978,7001,984,1001,986,9002,002,7001,935,4001,846,8001,824,9001,824,1001,804,5001,818,1001,791,9001,793,7001,796,1001,814,4001,836,9001,851,6001,784,5001,813,2001,624,300000000000000
> Total Liabilities 
0
1,574,800
1,554,700
1,712,100
1,863,400
1,856,700
1,812,500
1,807,500
1,788,500
1,785,600
1,768,900
1,706,500
1,787,800
2,154,600
2,153,900
2,135,700
2,175,000
2,142,700
2,153,200
2,102,200
2,123,500
2,275,600
2,206,900
2,207,000
2,326,500
2,430,500
2,462,200
2,451,400
2,481,400
2,404,400
2,412,900
2,658,900
2,558,500
2,507,600
2,528,700
2,683,400
2,845,600
2,602,500
2,566,100
2,622,800
2,814,100
2,733,400
2,921,200
2,904,100
3,185,500
3,116,400
3,104,200
3,031,800
3,133,000
2,547,200
2,795,700
2,749,600
2,728,900
2,742,200
2,836,500
2,725,300
2,945,700
2,823,900
2,727,200
2,768,300
2,921,200
2,826,300
2,800,600
2,794,200
2,891,300
2,944,800
2,987,900
2,982,600
3,110,400
4,254,100
4,117,100
4,000,800
4,100,900
4,064,400
3,974,400
4,057,400
4,279,100
4,291,900
4,264,200
4,308,000
4,410,600
4,331,400
4,375,800
4,380,500
4,536,100
4,782,200
4,707,100
4,824,800
4,798,600
4,747,800
4,590,200
4,648,800
4,929,800
5,219,500
5,720,100
5,733,700
5,689,000
5,021,000
4,938,000
4,889,000
5,095,000
4,472,000
4,843,000
5,091,000
5,544,000
5,402,000
5,501,000
5,762,000
5,882,000
5,698,000
6,008,000
6,008,0005,698,0005,882,0005,762,0005,501,0005,402,0005,544,0005,091,0004,843,0004,472,0005,095,0004,889,0004,938,0005,021,0005,689,0005,733,7005,720,1005,219,5004,929,8004,648,8004,590,2004,747,8004,798,6004,824,8004,707,1004,782,2004,536,1004,380,5004,375,8004,331,4004,410,6004,308,0004,264,2004,291,9004,279,1004,057,4003,974,4004,064,4004,100,9004,000,8004,117,1004,254,1003,110,4002,982,6002,987,9002,944,8002,891,3002,794,2002,800,6002,826,3002,921,2002,768,3002,727,2002,823,9002,945,7002,725,3002,836,5002,742,2002,728,9002,749,6002,795,7002,547,2003,133,0003,031,8003,104,2003,116,4003,185,5002,904,1002,921,2002,733,4002,814,1002,622,8002,566,1002,602,5002,845,6002,683,4002,528,7002,507,6002,558,5002,658,9002,412,9002,404,4002,481,4002,451,4002,462,2002,430,5002,326,5002,207,0002,206,9002,275,6002,123,5002,102,2002,153,2002,142,7002,175,0002,135,7002,153,9002,154,6001,787,8001,706,5001,768,9001,785,6001,788,5001,807,5001,812,5001,856,7001,863,4001,712,1001,554,7001,574,8000
   > Total Current Liabilities 
0
791,900
806,000
999,500
1,088,900
1,098,300
1,056,100
1,062,700
1,087,800
1,113,200
1,107,300
1,104,600
1,230,000
1,228,100
1,173,000
1,255,900
1,312,000
1,023,500
1,035,700
914,400
964,300
1,083,000
1,102,000
1,189,800
1,243,000
1,317,800
1,318,300
1,366,900
1,371,600
1,387,800
1,426,800
1,799,300
1,761,900
1,902,300
1,864,500
1,764,300
1,866,900
1,475,800
1,414,300
1,531,600
1,631,700
1,682,000
1,716,500
1,663,300
2,092,100
2,165,900
1,794,100
1,380,700
1,144,800
1,224,500
1,368,500
1,693,500
1,698,500
1,793,700
1,911,400
1,834,500
2,047,800
2,074,700
1,983,500
2,085,900
2,128,400
2,033,400
1,972,000
1,849,800
1,944,000
2,117,200
2,168,000
2,428,500
2,555,700
2,447,700
2,325,000
2,138,600
2,256,200
2,225,300
2,112,000
2,226,400
2,416,500
2,467,800
2,426,000
2,597,600
2,701,300
2,622,600
2,666,000
2,654,600
2,809,500
2,753,300
2,683,800
2,865,500
2,738,500
2,418,400
2,304,800
2,410,200
2,226,200
2,152,000
3,221,300
3,146,900
3,188,000
2,852,000
2,811,000
2,821,000
3,073,000
3,061,000
3,458,000
3,642,000
3,529,000
3,756,000
3,851,000
4,035,000
3,658,000
3,785,000
4,034,000
4,034,0003,785,0003,658,0004,035,0003,851,0003,756,0003,529,0003,642,0003,458,0003,061,0003,073,0002,821,0002,811,0002,852,0003,188,0003,146,9003,221,3002,152,0002,226,2002,410,2002,304,8002,418,4002,738,5002,865,5002,683,8002,753,3002,809,5002,654,6002,666,0002,622,6002,701,3002,597,6002,426,0002,467,8002,416,5002,226,4002,112,0002,225,3002,256,2002,138,6002,325,0002,447,7002,555,7002,428,5002,168,0002,117,2001,944,0001,849,8001,972,0002,033,4002,128,4002,085,9001,983,5002,074,7002,047,8001,834,5001,911,4001,793,7001,698,5001,693,5001,368,5001,224,5001,144,8001,380,7001,794,1002,165,9002,092,1001,663,3001,716,5001,682,0001,631,7001,531,6001,414,3001,475,8001,866,9001,764,3001,864,5001,902,3001,761,9001,799,3001,426,8001,387,8001,371,6001,366,9001,318,3001,317,8001,243,0001,189,8001,102,0001,083,000964,300914,4001,035,7001,023,5001,312,0001,255,9001,173,0001,228,1001,230,0001,104,6001,107,3001,113,2001,087,8001,062,7001,056,1001,098,3001,088,900999,500806,000791,9000
       Short-term Debt 
0
65,800
98,500
186,200
229,200
225,100
184,600
192,600
206,400
247,100
265,900
244,500
297,100
243,800
279,500
353,800
387,000
131,600
158,400
70,200
40,400
35,000
92,200
122,900
107,600
108,900
164,600
149,400
114,500
121,400
176,100
313,800
288,000
527,500
547,300
508,400
499,300
82,000
118,800
294,100
325,900
312,400
330,400
311,900
569,200
583,600
377,300
270,000
207,800
150,900
145,300
318,600
134,500
169,600
156,200
87,100
107,100
205,900
221,800
302,800
209,300
171,300
158,100
69,800
72,100
183,800
216,400
339,400
360,600
246,400
250,400
79,600
124,300
93,200
53,500
39,600
28,800
95,400
73,000
219,800
225,200
189,100
182,400
19,700
84,000
605,600
573,000
620,700
474,600
406,400
327,600
405,900
354,700
529,600
1,061,400
339,100
329,000
402,000
402,000
384,000
385,000
596,000
728,000
750,000
618,000
516,000
627,000
577,000
351,000
496,000
668,000
668,000496,000351,000577,000627,000516,000618,000750,000728,000596,000385,000384,000402,000402,000329,000339,1001,061,400529,600354,700405,900327,600406,400474,600620,700573,000605,60084,00019,700182,400189,100225,200219,80073,00095,40028,80039,60053,50093,200124,30079,600250,400246,400360,600339,400216,400183,80072,10069,800158,100171,300209,300302,800221,800205,900107,10087,100156,200169,600134,500318,600145,300150,900207,800270,000377,300583,600569,200311,900330,400312,400325,900294,100118,80082,000499,300508,400547,300527,500288,000313,800176,100121,400114,500149,400164,600108,900107,600122,90092,20035,00040,40070,200158,400131,600387,000353,800279,500243,800297,100244,500265,900247,100206,400192,600184,600225,100229,200186,20098,50065,8000
       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
621,300
0
0
0
21,800
0
0
0
200
1,528,000
95,400
1,544,800
180,100
225,200
1,512,200
151,800
200
25,300
208,000
208,100
268,100
437,600
366,800
289,900
368,100
318,800
492,900
1,025,500
301,800
291,000
363,000
364,000
346,000
347,000
559,000
693,000
711,000
577,000
481,000
590,000
538,000
310,000
456,000
624,000
624,000456,000310,000538,000590,000481,000577,000711,000693,000559,000347,000346,000364,000363,000291,000301,8001,025,500492,900318,800368,100289,900366,800437,600268,100208,100208,00025,300200151,8001,512,200225,200180,1001,544,80095,4001,528,00020000021,800000621,3000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
386,400
374,400
385,300
397,400
421,100
390,600
457,100
439,600
441,300
426,300
453,400
509,300
544,100
507,300
540,300
530,000
518,200
484,000
481,300
507,200
604,500
567,100
619,300
612,200
677,600
620,900
720,500
698,100
723,000
702,500
798,900
782,000
743,300
692,400
682,600
702,000
743,400
697,500
762,500
792,400
813,600
787,600
834,000
914,600
936,800
777,200
613,400
438,100
557,900
655,400
771,700
873,000
948,400
981,100
1,003,100
1,130,900
1,123,000
1,058,100
1,083,900
1,092,800
1,074,800
1,055,200
1,055,900
1,076,900
1,128,500
1,114,100
1,199,900
1,166,800
1,167,700
1,053,500
1,091,500
1,093,100
1,127,300
1,032,300
1,169,600
1,240,300
1,281,900
1,191,500
1,196,500
1,217,600
1,193,400
1,149,300
1,280,800
1,305,200
966,400
992,400
1,029,000
981,700
956,600
890,400
950,600
862,500
615,700
912,400
1,253,900
1,215,000
1,125,000
1,076,000
1,144,000
1,385,000
1,303,000
1,503,000
1,693,000
1,683,000
1,844,000
1,858,000
1,978,000
1,855,000
1,858,000
1,881,000
1,881,0001,858,0001,855,0001,978,0001,858,0001,844,0001,683,0001,693,0001,503,0001,303,0001,385,0001,144,0001,076,0001,125,0001,215,0001,253,900912,400615,700862,500950,600890,400956,600981,7001,029,000992,400966,4001,305,2001,280,8001,149,3001,193,4001,217,6001,196,5001,191,5001,281,9001,240,3001,169,6001,032,3001,127,3001,093,1001,091,5001,053,5001,167,7001,166,8001,199,9001,114,1001,128,5001,076,9001,055,9001,055,2001,074,8001,092,8001,083,9001,058,1001,123,0001,130,9001,003,100981,100948,400873,000771,700655,400557,900438,100613,400777,200936,800914,600834,000787,600813,600792,400762,500697,500743,400702,000682,600692,400743,300782,000798,900702,500723,000698,100720,500620,900677,600612,200619,300567,100604,500507,200481,300484,000518,200530,000540,300507,300544,100509,300453,400426,300441,300439,600457,100390,600421,100397,400385,300374,400386,4000
       Other Current Liabilities 
0
339,700
333,100
428,000
462,300
452,100
480,900
413,000
441,800
424,800
415,100
406,700
423,600
440,200
386,200
361,800
395,000
373,700
393,300
106,700
416,700
443,500
442,700
153,700
523,200
531,300
532,800
169,700
559,000
543,400
548,200
340,600
303,200
284,500
279,000
268,200
329,000
326,300
284,600
204,400
210,300
220,800
226,300
202,000
212,000
238,800
222,000
134,600
146,100
515,700
567,800
112,600
691,000
218,800
243,600
168,000
275,900
246,300
703,600
169,500
222,700
214,800
196,900
724,100
212,500
217,800
215,600
889,200
279,000
222,800
220,900
967,500
241,200
211,500
201,800
1,017,200
250,200
213,700
198,200
1,181,300
272,300
288,600
271,500
1,354,100
1,420,300
261,100
194,200
1,215,800
1,282,200
1,055,400
228,300
1,053,700
201,800
158,700
1,247,500
1,553,900
321,000
259,000
237,000
297,000
1,303,000
1,162,000
1,227,000
1,199,000
1,228,000
274,000
273,000
1,358,000
1,452,000
1,415,000
1,485,000
1,485,0001,415,0001,452,0001,358,000273,000274,0001,228,0001,199,0001,227,0001,162,0001,303,000297,000237,000259,000321,0001,553,9001,247,500158,700201,8001,053,700228,3001,055,4001,282,2001,215,800194,200261,1001,420,3001,354,100271,500288,600272,3001,181,300198,200213,700250,2001,017,200201,800211,500241,200967,500220,900222,800279,000889,200215,600217,800212,500724,100196,900214,800222,700169,500703,600246,300275,900168,000243,600218,800691,000112,600567,800515,700146,100134,600222,000238,800212,000202,000226,300220,800210,300204,400284,600326,300329,000268,200279,000284,500303,200340,600548,200543,400559,000169,700532,800531,300523,200153,700442,700443,500416,700106,700393,300373,700395,000361,800386,200440,200423,600406,700415,100424,800441,800413,000480,900452,100462,300428,000333,100339,7000
   > Long-term Liabilities 
0
782,900
748,700
712,600
774,500
758,400
756,400
744,800
700,700
672,400
661,600
601,900
557,800
926,500
980,900
879,800
863,000
1,119,200
1,117,500
1,187,800
1,159,200
1,192,600
1,104,900
1,017,200
1,083,500
1,112,700
1,143,900
1,084,500
1,109,800
1,016,600
986,100
859,600
796,600
605,300
664,200
919,100
978,700
1,126,700
1,151,800
1,091,200
1,182,400
1,051,400
1,204,700
1,240,800
1,093,400
950,500
1,310,100
1,651,100
1,988,200
1,322,700
1,427,200
1,056,100
1,030,400
948,500
925,100
890,800
897,900
749,200
743,700
682,400
792,800
792,900
828,600
944,400
947,300
827,600
819,900
554,100
554,700
1,806,400
1,792,100
1,862,200
1,844,700
1,839,100
1,862,400
1,831,000
1,862,600
1,824,100
1,838,200
1,710,400
1,709,300
1,708,800
1,709,800
1,725,900
1,726,600
2,028,900
2,023,300
1,959,300
2,060,100
2,329,400
2,285,400
2,238,600
2,703,600
3,067,500
2,498,800
2,586,800
2,501,000
2,169,000
2,127,000
2,068,000
2,022,000
1,411,000
1,385,000
1,449,000
2,015,000
1,646,000
1,650,000
1,727,000
2,224,000
1,913,000
1,974,000
1,974,0001,913,0002,224,0001,727,0001,650,0001,646,0002,015,0001,449,0001,385,0001,411,0002,022,0002,068,0002,127,0002,169,0002,501,0002,586,8002,498,8003,067,5002,703,6002,238,6002,285,4002,329,4002,060,1001,959,3002,023,3002,028,9001,726,6001,725,9001,709,8001,708,8001,709,3001,710,4001,838,2001,824,1001,862,6001,831,0001,862,4001,839,1001,844,7001,862,2001,792,1001,806,400554,700554,100819,900827,600947,300944,400828,600792,900792,800682,400743,700749,200897,900890,800925,100948,5001,030,4001,056,1001,427,2001,322,7001,988,2001,651,1001,310,100950,5001,093,4001,240,8001,204,7001,051,4001,182,4001,091,2001,151,8001,126,700978,700919,100664,200605,300796,600859,600986,1001,016,6001,109,8001,084,5001,143,9001,112,7001,083,5001,017,2001,104,9001,192,6001,159,2001,187,8001,117,5001,119,200863,000879,800980,900926,500557,800601,900661,600672,400700,700744,800756,400758,400774,500712,600748,700782,9000
       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
637,700
639,900
487,900
480,200
0
0
0
0
562,900
561,000
440,200
423,500
279,100
277,700
1,528,300
1,520,500
1,521,200
1,511,000
1,505,600
1,499,500
1,499,400
1,499,400
1,460,000
1,471,800
1,323,600
1,323,700
1,323,100
1,322,600
1,321,700
1,325,200
1,678,000
1,677,500
1,609,000
1,598,100
1,850,200
1,815,100
1,726,100
2,209,400
2,567,000
2,007,100
2,109,600
2,039,000
1,712,000
1,687,000
1,662,000
1,647,000
1,060,000
1,037,000
1,054,000
1,601,000
1,290,000
1,277,000
0
0
0
0
00001,277,0001,290,0001,601,0001,054,0001,037,0001,060,0001,647,0001,662,0001,687,0001,712,0002,039,0002,109,6002,007,1002,567,0002,209,4001,726,1001,815,1001,850,2001,598,1001,609,0001,677,5001,678,0001,325,2001,321,7001,322,6001,323,1001,323,7001,323,6001,471,8001,460,0001,499,4001,499,4001,499,5001,505,6001,511,0001,521,2001,520,5001,528,300277,700279,100423,500440,200561,000562,9000000480,200487,900639,900637,7000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
134,100
133,900
135,900
142,400
139,900
138,200
127,100
150,700
153,100
159,200
151,800
174,500
178,000
189,100
184,700
238,300
241,000
236,300
232,100
192,500
188,500
189,600
192,000
162,000
166,400
167,500
169,000
203,500
229,300
229,100
229,000
200,500
202,000
198,100
188,400
250,000
240,100
234,400
239,400
235,400
237,900
239,700
245,100
253,100
258,000
261,300
263,500
318,900
324,100
320,000
331,200
381,500
386,300
387,400
396,400
275,000
277,000
278,100
271,600
341,000
333,700
333,500
362,900
331,600
363,200
364,100
366,400
386,800
385,600
385,700
387,200
404,200
401,400
350,900
345,800
350,300
351,500
353,300
353,300
393,100
380,800
386,100
389,700
373,900
362,000
363,000
355,000
312,000
288,000
267,000
267,000
276,000
287,000
0
248,000
0
0
0
0
0000248,0000287,000276,000267,000267,000288,000312,000355,000363,000362,000373,900389,700386,100380,800393,100353,300353,300351,500350,300345,800350,900401,400404,200387,200385,700385,600386,800366,400364,100363,200331,600362,900333,500333,700341,000271,600278,100277,000275,000396,400387,400386,300381,500331,200320,000324,100318,900263,500261,300258,000253,100245,100239,700237,900235,400239,400234,400240,100250,000188,400198,100202,000200,500229,000229,100229,300203,500169,000167,500166,400162,000192,000189,600188,500192,500232,100236,300241,000238,300184,700189,100178,000174,500151,800159,200153,100150,700127,100138,200139,900142,400135,900133,900134,100000000000000
> Total Stockholder Equity
0
1,665,200
1,686,200
1,704,000
1,722,600
1,763,000
1,809,000
1,846,000
1,842,800
1,865,400
1,912,500
1,931,000
1,962,100
1,982,800
1,895,200
1,910,100
1,899,000
1,900,700
1,870,700
1,875,300
1,900,200
1,980,300
1,992,200
2,046,700
2,068,500
2,181,900
2,235,900
2,402,000
2,428,300
2,454,600
2,450,700
2,636,400
2,603,500
2,516,800
2,429,500
2,316,100
2,313,800
2,343,100
2,384,800
2,402,900
2,437,600
2,426,200
2,343,500
2,349,100
2,396,200
2,416,000
2,265,300
2,116,500
2,241,500
2,279,600
2,318,500
2,388,200
2,494,000
2,617,600
2,798,000
2,927,300
3,100,600
3,247,300
3,287,800
3,333,400
3,420,700
3,565,600
3,685,500
3,758,600
3,803,900
3,886,100
4,011,600
3,981,300
3,983,500
3,926,900
3,660,300
3,427,100
3,210,600
3,325,900
3,306,700
3,455,600
3,600,200
3,676,800
3,762,700
3,677,200
3,853,700
3,859,700
3,958,600
4,035,100
4,206,200
1,994,500
2,040,400
1,883,700
1,960,500
2,024,100
1,986,700
2,109,200
2,031,000
1,941,500
2,099,800
2,408,900
2,507,000
2,600,000
2,558,000
2,633,000
2,659,000
2,544,000
2,478,000
2,613,000
2,627,000
2,545,000
2,473,000
2,557,000
2,428,000
2,299,000
2,288,000
2,288,0002,299,0002,428,0002,557,0002,473,0002,545,0002,627,0002,613,0002,478,0002,544,0002,659,0002,633,0002,558,0002,600,0002,507,0002,408,9002,099,8001,941,5002,031,0002,109,2001,986,7002,024,1001,960,5001,883,7002,040,4001,994,5004,206,2004,035,1003,958,6003,859,7003,853,7003,677,2003,762,7003,676,8003,600,2003,455,6003,306,7003,325,9003,210,6003,427,1003,660,3003,926,9003,983,5003,981,3004,011,6003,886,1003,803,9003,758,6003,685,5003,565,6003,420,7003,333,4003,287,8003,247,3003,100,6002,927,3002,798,0002,617,6002,494,0002,388,2002,318,5002,279,6002,241,5002,116,5002,265,3002,416,0002,396,2002,349,1002,343,5002,426,2002,437,6002,402,9002,384,8002,343,1002,313,8002,316,1002,429,5002,516,8002,603,5002,636,4002,450,7002,454,6002,428,3002,402,0002,235,9002,181,9002,068,5002,046,7001,992,2001,980,3001,900,2001,875,3001,870,7001,900,7001,899,0001,910,1001,895,2001,982,8001,962,1001,931,0001,912,5001,865,4001,842,8001,846,0001,809,0001,763,0001,722,6001,704,0001,686,2001,665,2000
   Common Stock
0
102,000
102,000
102,000
102,000
102,000
102,000
102,000
102,000
102,000
102,300
102,300
102,300
102,300
102,300
102,300
0
0
0
102,400
0
98,000
0
102,400
0
0
0
102,800
0
0
102,800
102,800
0
0
0
102,800
0
0
0
102,800
0
0
0
102,800
0
0
0
102,800
102,800
102,800
102,800
102,800
102,800
0
0
102,800
0
0
0
102,800
0
0
0
102,800
102,800
102,800
102,800
102,800
102,800
102,800
102,800
102,800
102,800
102,800
102,800
102,800
102,800
102,800
102,800
102,800
102,800
102,800
102,800
102,800
102,800
102,800
102,800
102,800
102,800
102,800
102,800
102,800
102,800
102,800
102,800
102,800
103,000
103,000
103,000
103,000
103,000
102,000
102,000
91,000
91,000
90,000
89,000
88,000
86,000
85,000
84,000
84,00085,00086,00088,00089,00090,00091,00091,000102,000102,000103,000103,000103,000103,000103,000102,800102,800102,800102,800102,800102,800102,800102,800102,800102,800102,800102,800102,800102,800102,800102,800102,800102,800102,800102,800102,800102,800102,800102,800102,800102,800102,800102,800102,800102,800102,800102,800102,800000102,800000102,80000102,800102,800102,800102,800102,800102,800000102,800000102,800000102,800000102,800102,80000102,800000102,400098,0000102,400000102,300102,300102,300102,300102,300102,300102,000102,000102,000102,000102,000102,000102,000102,000102,0000
   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
2,621,500
2,807,100
1,910,100
0
0
0
0
0
3,580,900
3,701,600
2,672,500
2,748,200
2,839,000
2,914,900
2,965,900
3,047,500
3,080,900
3,138,900
3,240,000
3,226,300
3,314,000
3,363,300
3,499,400
3,581,400
3,678,700
0
3,861,800
3,952,700
4,029,900
4,068,900
4,079,200
4,165,200
2,118,400
2,189,700
2,041,800
2,096,400
2,151,100
2,182,300
2,283,500
2,304,700
2,184,200
2,282,800
2,471,100
2,628,000
2,678,000
2,683,000
2,742,000
2,755,000
2,762,000
2,797,000
2,310,000
2,295,000
0
0
0
0
0
0
0000002,295,0002,310,0002,797,0002,762,0002,755,0002,742,0002,683,0002,678,0002,628,0002,471,1002,282,8002,184,2002,304,7002,283,5002,182,3002,151,1002,096,4002,041,8002,189,7002,118,4004,165,2004,079,2004,068,9004,029,9003,952,7003,861,80003,678,7003,581,4003,499,4003,363,3003,314,0003,226,3003,240,0003,138,9003,080,9003,047,5002,965,9002,914,9002,839,0002,748,2002,672,5003,701,6003,580,900000001,910,1002,807,1002,621,50000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,798,000
1,900,700
1,870,700
3,750,000
1,938,600
1,980,300
3,984,000
0
1,894,900
1,949,400
1,964,100
4,804,000
1,829,200
2,454,600
2,450,700
5,272,800
2,603,500
2,516,800
2,429,500
37,700
2,313,800
2,343,100
2,384,800
57,900
2,437,600
2,426,200
2,343,500
187,500
2,396,200
2,416,000
2,265,300
54,300
7,000
63,000
67,000
74,300
48,900
5,235,200
5,596,000
36,400
6,201,200
6,494,600
6,575,600
-42,300
6,841,400
7,131,200
7,371,000
-40,500
-74,800
-92,100
-51,300
500
-900
-1,400
-90,900
-253,000
-362,300
-341,200
-413,200
-408,500
-349,200
-375,500
-378,800
-565,500
-484,300
-402,300
-347,800
-287,500
-211,000
-383,100
-411,600
-423,200
-402,600
-396,300
-467,400
-448,900
-549,900
-521,100
-464,400
-346,900
-410,000
-372,000
-421,000
-408,000
-393,000
-512,000
-610,000
-522,000
-487,000
-527,000
-560,000
-496,000
-537,000
-593,000
-559,000
-559,000-593,000-537,000-496,000-560,000-527,000-487,000-522,000-610,000-512,000-393,000-408,000-421,000-372,000-410,000-346,900-464,400-521,100-549,900-448,900-467,400-396,300-402,600-423,200-411,600-383,100-211,000-287,500-347,800-402,300-484,300-565,500-378,800-375,500-349,200-408,500-413,200-341,200-362,300-253,000-90,900-1,400-900500-51,300-92,100-74,800-40,5007,371,0007,131,2006,841,400-42,3006,575,6006,494,6006,201,20036,4005,596,0005,235,20048,90074,30067,00063,0007,00054,3002,265,3002,416,0002,396,200187,5002,343,5002,426,2002,437,60057,9002,384,8002,343,1002,313,80037,7002,429,5002,516,8002,603,5005,272,8002,450,7002,454,6001,829,2004,804,0001,964,1001,949,4001,894,90003,984,0001,980,3001,938,6003,750,0001,870,7001,900,7003,798,0000000000000000000
   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
1,472,800
0
0
0
0
0
0
0
1,329,300
1,329,300
1,329,300
1,329,300
1,329,300
1,329,300
1,329,300
1,329,300
1,329,300
1,329,300
1,329,300
1,329,300
1,329,300
1,329,300
1,329,300
1,329,300
1,329,300
1,329,300
1,329,300
1,329,300
1,329,300
1,329,300
1,329,300
1,329,300
1,329,300
1,329,300
1,329,300
1,329,300
1,329,300
1,329,300
1,329,300
1,329,300
1,329,300
1,329,000
1,329,000
1,329,000
1,329,000
1,325,000
1,319,000
1,315,000
1,113,000
1,105,000
1,096,000
1,072,000
0
0
0
0
00001,072,0001,096,0001,105,0001,113,0001,315,0001,319,0001,325,0001,329,0001,329,0001,329,0001,329,0001,329,3001,329,3001,329,3001,329,3001,329,3001,329,3001,329,3001,329,3001,329,3001,329,3001,329,3001,329,3001,329,3001,329,3001,329,3001,329,3001,329,3001,329,3001,329,3001,329,3001,329,3001,329,3001,329,3001,329,3001,329,3001,329,3001,329,3001,329,3001,329,3001,329,3001,329,3001,329,3001,329,30000000001,472,8000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000-376,000-379,000-1,125,000-1,128,000-1,131,000-1,133,000-1,135,000-1,138,000-1,143,000-1,147,400-1,150,700-1,153,700-1,155,900-1,157,500-1,160,300-1,162,800-1,165,400-1,167,000-1,169,800-1,172,900-1,180,100-1,188,700-1,194,600-1,200,000-1,046,800-1,051,200-1,055,900-1,058,500-1,064,100-1,067,400-1,075,500-1,079,000-1,085,500-992,000-819,800-584,700-495,200-417,200-284,100-292,900-301,600-305,500-3,701,600-3,580,9000-574,500000-594,800-2,807,100-2,621,500-756,900-760,700-762,000-763,800-765,800-1,397,700000-1,234,800000-873,500000-679,600000-306,400000-172,700000-133,400000-103,000000-103,000-89,500-11,8000000000000000
   Other Stockholders Equity 
0
1,899,700
1,899,700
1,938,700
1,938,700
1,938,700
1,938,700
1,940,300
1,941,800
1,941,800
1,941,500
1,941,500
1,941,500
1,929,700
1,852,000
1,838,600
1,899,000
0
0
1,839,500
-1,871,300
-1,945,900
-2,025,800
1,809,700
0
0
0
-3,027,500
0
0
1,646,100
1,646,100
0
0
0
1,274,700
0
0
0
1,080,800
0
0
0
719,500
0
0
0
556,600
785,800
2,216,600
2,251,500
798,300
803,000
-2,617,600
-2,798,000
878,000
-3,100,600
-3,247,300
-3,287,800
898,300
-3,420,700
-3,565,600
-3,685,500
1,023,800
1,027,700
1,036,400
1,045,200
912,100
834,100
744,600
509,500
337,300
243,800
250,300
253,800
261,900
265,200
270,800
273,400
278,100
282,500
129,300
134,700
140,600
149,200
156,400
159,500
162,300
163,900
166,500
169,000
171,800
173,400
175,600
178,600
181,900
186,000
191,000
193,000
196,000
194,000
192,000
189,000
734,000
728,000
722,000
702,000
676,000
653,000
632,000
609,000
609,000632,000653,000676,000702,000722,000728,000734,000189,000192,000194,000196,000193,000191,000186,000181,900178,600175,600173,400171,800169,000166,500163,900162,300159,500156,400149,200140,600134,700129,300282,500278,100273,400270,800265,200261,900253,800250,300243,800337,300509,500744,600834,100912,1001,045,2001,036,4001,027,7001,023,800-3,685,500-3,565,600-3,420,700898,300-3,287,800-3,247,300-3,100,600878,000-2,798,000-2,617,600803,000798,3002,251,5002,216,600785,800556,600000719,5000001,080,8000001,274,7000001,646,1001,646,10000-3,027,5000001,809,700-2,025,800-1,945,900-1,871,3001,839,500001,899,0001,838,6001,852,0001,929,7001,941,5001,941,5001,941,5001,941,8001,941,8001,940,3001,938,7001,938,7001,938,7001,938,7001,899,7001,899,7000



5.3. Balance Sheets

Currency in USD. All numbers in thousands.