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

American Woodmark Corporation
Buy, Hold or Sell?

Let's analyze American Woodmark Corporation together

I guess you are interested in American Woodmark Corporation. 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 American Woodmark Corporation. 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 American Woodmark Corporation

I send you an email if I find something interesting about American Woodmark Corporation.

1. Quick Overview

1.1. Quick analysis of American Woodmark Corporation (30 sec.)










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

How much money do you get?

How much money do you get?
$0.00
When do you have the money?
1 year
How often do you get paid?
15.0%

What is your share worth?

Current worth
$58.30
Expected worth in 1 year
$62.70
How sure are you?
97.5%

+ What do you gain per year?

Total Gains per Share
$4.39
Return On Investment
4.8%

For what price can you sell your share?

Current Price per Share
$90.64
Expected price per share
$76.76 - $104.28
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of American Woodmark Corporation (5 min.)




Live pricePrice per Share (EOD)
$90.64
Intrinsic Value Per Share
$60.26 - $176.81
Total Value Per Share
$118.57 - $235.11

2.2. Growth of American Woodmark Corporation (5 min.)




Is American Woodmark Corporation growing?

Current yearPrevious yearGrowGrow %
How rich?$913.8m$860.1m$44m4.9%

How much money is American Woodmark Corporation making?

Current yearPrevious yearGrowGrow %
Making money$26.9m$27.8m-$876k-3.2%
Net Profit Margin5.9%5.5%--

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

2.3. Financial Health of American Woodmark Corporation (5 min.)




2.4. Comparing to competitors in the Furnishings, Fixtures & Appliances industry (5 min.)




  Industry Rankings (Furnishings, Fixtures & Appliances)  


Richest
#27 / 260

Most Revenue
#45 / 260

Most Profit
#36 / 260
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of American Woodmark Corporation?

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

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

Speculation

The Price per Share of American Woodmark Corporation is $90.64. 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 American Woodmark Corporation.
  • 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 American Woodmark Corporation, 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 $58.30. Based on the TTM, the Book Value Change Per Share is $1.10 per quarter. Based on the YOY, the Book Value Change Per Share is $1.56 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 $0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of American Woodmark Corporation.

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 Eps1.892.1%1.691.9%1.792.0%0.981.1%0.981.1%
Usd Book Value Change Per Share0.981.1%1.101.2%1.561.7%0.991.1%1.141.3%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.010.0%
Usd Total Gains Per Share0.981.1%1.101.2%1.561.7%0.991.1%1.151.3%
Usd Price Per Share102.15-88.19-57.45-74.60-75.46-
Price to Earnings Ratio13.51-13.40-9.19-31.68-32.01-
Price-to-Total Gains Ratio104.27-87.40-43.90-69.95-101.66-
Price to Book Ratio1.75-1.56-1.11-1.59-2.50-
Price-to-Total Gains Ratio104.27-87.40-43.90-69.95-101.66-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share90.64
Number of shares11
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share1.100.99
Usd Total Gains Per Share1.100.99
Gains per Quarter (11 shares)12.0810.88
Gains per Year (11 shares)48.3243.54
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10483804434
20978608778
301451340131122
401931820174166
502422300218210
602902780261254
703383260305298
803873740348342
904354220392386
1004834700435430

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%11.01.00.091.7%19.01.00.095.0%39.01.00.097.5%112.025.01.081.2%
Book Value Change Per Share4.00.00.0100.0%12.00.00.0100.0%19.01.00.095.0%39.01.00.097.5%104.033.01.075.4%
Dividend per Share0.00.04.00.0%0.00.012.00.0%0.00.020.00.0%6.00.034.015.0%68.00.070.049.3%
Total Gains per Share4.00.00.0100.0%12.00.00.0100.0%19.01.00.095.0%39.01.00.097.5%105.032.01.076.1%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of American Woodmark Corporation 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--0.9801.098-11%1.556-37%0.990-1%1.143-14%
Book Value Per Share--58.30456.448+3%51.600+13%47.841+22%35.852+63%
Current Ratio--1.9832.098-5%2.254-12%2.037-3%2.454-19%
Debt To Asset Ratio--0.4370.428+2%0.450-3%0.504-13%0.478-9%
Debt To Equity Ratio--0.7760.749+4%0.824-6%1.042-25%0.996-22%
Dividend Per Share----0%-0%-0%0.010-100%
Eps--1.8911.686+12%1.788+6%0.979+93%0.983+92%
Free Cash Flow Per Share--1.8771.485+26%2.897-35%1.518+24%1.331+41%
Free Cash Flow To Equity Per Share--0.119-0.009+107%0.841-86%0.117+1%0.096+24%
Gross Profit Margin--0.1790.129+39%0.073+145%-1.247+798%-0.927+619%
Intrinsic Value_10Y_max--176.808--------
Intrinsic Value_10Y_min--60.262--------
Intrinsic Value_1Y_max--7.907--------
Intrinsic Value_1Y_min--5.481--------
Intrinsic Value_3Y_max--31.235--------
Intrinsic Value_3Y_min--17.048--------
Intrinsic Value_5Y_max--63.576--------
Intrinsic Value_5Y_min--29.164--------
Market Cap1404675272.000-14%1601055175.5001409790881.235+14%957207006.088+67%1240956036.992+29%1259562631.748+27%
Net Profit Margin--0.0650.059+8%0.055+17%0.034+89%0.045+43%
Operating Margin--0.0910.040+127%0.065+39%0.035+158%0.048+90%
Operating Ratio--0.8980.913-2%0.923-3%0.936-4%0.923-3%
Pb Ratio1.555-13%1.7521.558+12%1.109+58%1.585+11%2.505-30%
Pe Ratio11.985-13%13.50713.395+1%9.195+47%31.681-57%32.006-58%
Price Per Share90.640-13%102.15088.185+16%57.450+78%74.598+37%75.461+35%
Price To Free Cash Flow Ratio12.075-13%13.60922.876-41%7.155+90%8.139+67%17.777-23%
Price To Total Gains Ratio92.522-13%104.27187.399+19%43.901+138%69.950+49%101.658+3%
Quick Ratio--1.0131.113-9%0.999+1%1.045-3%1.794-44%
Return On Assets--0.0180.017+7%0.018+2%0.010+84%0.018+3%
Return On Equity--0.0320.030+9%0.032+1%0.019+69%0.032+2%
Total Gains Per Share--0.9801.098-11%1.556-37%0.990-1%1.153-15%
Usd Book Value--913839000.000904176250.000+1%860118000.000+6%794576150.000+15%598305000.000+53%
Usd Book Value Change Per Share--0.9801.098-11%1.556-37%0.990-1%1.143-14%
Usd Book Value Per Share--58.30456.448+3%51.600+13%47.841+22%35.852+63%
Usd Dividend Per Share----0%-0%-0%0.010-100%
Usd Eps--1.8911.686+12%1.788+6%0.979+93%0.983+92%
Usd Free Cash Flow--29412000.00023882750.000+23%48285250.000-39%25327650.000+16%22325025.000+32%
Usd Free Cash Flow Per Share--1.8771.485+26%2.897-35%1.518+24%1.331+41%
Usd Free Cash Flow To Equity Per Share--0.119-0.009+107%0.841-86%0.117+1%0.096+24%
Usd Market Cap1404675272.000-14%1601055175.5001409790881.235+14%957207006.088+67%1240956036.992+29%1259562631.748+27%
Usd Price Per Share90.640-13%102.15088.185+16%57.450+78%74.598+37%75.461+35%
Usd Profit--29633000.00026999750.000+10%27875750.000+6%15829650.000+87%16162150.000+83%
Usd Revenue--459128000.000452093750.000+2%505390500.000-9%459849900.0000%377769925.000+22%
Usd Total Gains Per Share--0.9801.098-11%1.556-37%0.990-1%1.153-15%
 EOD+4 -4MRQTTM+23 -11YOY+19 -155Y+24 -1010Y+27 -9

3.3 Fundamental Score

Let's check the fundamental score of American Woodmark Corporation based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1511.985
Price to Book Ratio (EOD)Between0-11.555
Net Profit Margin (MRQ)Greater than00.065
Operating Margin (MRQ)Greater than00.091
Quick Ratio (MRQ)Greater than11.013
Current Ratio (MRQ)Greater than11.983
Debt to Asset Ratio (MRQ)Less than10.437
Debt to Equity Ratio (MRQ)Less than10.776
Return on Equity (MRQ)Greater than0.150.032
Return on Assets (MRQ)Greater than0.050.018
Total7/10 (70.0%)

3.4 Technical Score

Let's check the technical score of American Woodmark Corporation based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5040.965
Ma 20Greater thanMa 5096.221
Ma 50Greater thanMa 10094.530
Ma 100Greater thanMa 20093.051
OpenGreater thanClose90.780
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About American Woodmark Corporation

American Woodmark Corporation manufactures and distributes kitchen, bath, and home organization products for the remodeling and new home construction markets in the United States. The company offers kitchen cabinetry, bath cabinetry, office cabinetry, home organization, and hardware products. It also provides turnkey installation services to its direct builder customers through a network of service centers. The company sells its products under the American Woodmark, Timberlake, Shenandoah Cabinetry, Waypoint Living Spaces, 1951, Professional Cabinet Solutions, SageHouse, allen + roth, Hampton Bay, ESTATE, Glacier Bay, Home Decorators Collection, Project Source, Stor-It-All, and Style Selections brands to home centers, builders, and independent dealers and distributors. The company was founded in 1951 and is based in Winchester, Virginia.

Fundamental data was last updated by Penke on 2024-11-14 10:04:07.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is able to pay all its short-term debts.
The company is just able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is underpriced.
Based on how much money comes from the company's main activities, the company is underpriced.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit American Woodmark Corporation earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare American Woodmark Corporation to the Furnishings, Fixtures & Appliances industry mean.
  • A Net Profit Margin of 6.5% means that $0.06 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of American Woodmark Corporation:

  • The MRQ is 6.5%. The company is making a profit. +1
  • The TTM is 5.9%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ6.5%TTM5.9%+0.5%
TTM5.9%YOY5.5%+0.4%
TTM5.9%5Y3.4%+2.5%
5Y3.4%10Y4.5%-1.1%
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
MRQ6.5%2.5%+4.0%
TTM5.9%3.0%+2.9%
YOY5.5%2.9%+2.6%
5Y3.4%2.8%+0.6%
10Y4.5%3.7%+0.8%
4.3.1.2. Return on Assets

Shows how efficient American Woodmark Corporation is using its assets to generate profit.

  • Above 5% is considered healthy but always compare American Woodmark Corporation to the Furnishings, Fixtures & Appliances industry mean.
  • 1.8% Return on Assets means that American Woodmark Corporation generated $0.02 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of American Woodmark Corporation:

  • The MRQ is 1.8%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.7%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.8%TTM1.7%+0.1%
TTM1.7%YOY1.8%-0.1%
TTM1.7%5Y1.0%+0.7%
5Y1.0%10Y1.8%-0.8%
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8%0.9%+0.9%
TTM1.7%0.9%+0.8%
YOY1.8%1.0%+0.8%
5Y1.0%1.1%-0.1%
10Y1.8%1.3%+0.5%
4.3.1.3. Return on Equity

Shows how efficient American Woodmark Corporation is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare American Woodmark Corporation to the Furnishings, Fixtures & Appliances industry mean.
  • 3.2% Return on Equity means American Woodmark Corporation generated $0.03 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of American Woodmark Corporation:

  • The MRQ is 3.2%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 3.0%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ3.2%TTM3.0%+0.3%
TTM3.0%YOY3.2%-0.2%
TTM3.0%5Y1.9%+1.1%
5Y1.9%10Y3.2%-1.3%
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
MRQ3.2%1.8%+1.4%
TTM3.0%1.8%+1.2%
YOY3.2%2.5%+0.7%
5Y1.9%2.4%-0.5%
10Y3.2%2.9%+0.3%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of American Woodmark Corporation.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient American Woodmark Corporation is operating .

  • Measures how much profit American Woodmark Corporation 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 American Woodmark Corporation to the Furnishings, Fixtures & Appliances industry mean.
  • An Operating Margin of 9.1% means the company generated $0.09  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of American Woodmark Corporation:

  • The MRQ is 9.1%. The company is operating less efficient.
  • The TTM is 4.0%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ9.1%TTM4.0%+5.1%
TTM4.0%YOY6.5%-2.5%
TTM4.0%5Y3.5%+0.5%
5Y3.5%10Y4.8%-1.3%
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
MRQ9.1%5.2%+3.9%
TTM4.0%4.1%-0.1%
YOY6.5%4.7%+1.8%
5Y3.5%4.9%-1.4%
10Y4.8%4.7%+0.1%
4.3.2.2. Operating Ratio

Measures how efficient American Woodmark Corporation is keeping operating costs low.

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

Let's take a look of the Operating Ratio trends of American Woodmark Corporation:

  • The MRQ is 0.898. The company is less efficient in keeping operating costs low.
  • The TTM is 0.913. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.898TTM0.913-0.015
TTM0.913YOY0.923-0.010
TTM0.9135Y0.936-0.023
5Y0.93610Y0.923+0.013
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8981.345-0.447
TTM0.9131.229-0.316
YOY0.9231.182-0.259
5Y0.9361.135-0.199
10Y0.9231.070-0.147
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of American Woodmark Corporation.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if American Woodmark Corporation is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Furnishings, Fixtures & Appliances industry mean).
  • A Current Ratio of 1.98 means the company has $1.98 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of American Woodmark Corporation:

  • The MRQ is 1.983. The company is able to pay all its short-term debts. +1
  • The TTM is 2.098. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.983TTM2.098-0.115
TTM2.098YOY2.254-0.156
TTM2.0985Y2.037+0.061
5Y2.03710Y2.454-0.417
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
MRQ1.9831.553+0.430
TTM2.0981.571+0.527
YOY2.2541.646+0.608
5Y2.0371.686+0.351
10Y2.4541.637+0.817
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare American Woodmark Corporation to the Furnishings, Fixtures & Appliances industry mean.
  • A Quick Ratio of 1.01 means the company can pay off $1.01 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of American Woodmark Corporation:

  • The MRQ is 1.013. The company is just able to pay all its short-term debts with the most liquid assets.
  • The TTM is 1.113. The company is just able to pay all its short-term debts with the most liquid assets.
Trends
Current periodCompared to+/- 
MRQ1.013TTM1.113-0.100
TTM1.113YOY0.999+0.113
TTM1.1135Y1.045+0.067
5Y1.04510Y1.794-0.748
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0130.616+0.397
TTM1.1130.712+0.401
YOY0.9990.753+0.246
5Y1.0450.874+0.171
10Y1.7940.892+0.902
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of American Woodmark Corporation.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of American Woodmark Corporation assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare American Woodmark Corporation to Furnishings, Fixtures & Appliances industry mean.
  • A Debt to Asset Ratio of 0.44 means that American Woodmark Corporation assets are financed with 43.7% credit (debt) and the remaining percentage (100% - 43.7%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of American Woodmark Corporation:

  • The MRQ is 0.437. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.428. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.437TTM0.428+0.009
TTM0.428YOY0.450-0.022
TTM0.4285Y0.504-0.076
5Y0.50410Y0.478+0.026
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4370.481-0.044
TTM0.4280.475-0.047
YOY0.4500.488-0.038
5Y0.5040.479+0.025
10Y0.4780.466+0.012
4.5.4.2. Debt to Equity Ratio

Measures if American Woodmark Corporation is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare American Woodmark Corporation to the Furnishings, Fixtures & Appliances industry mean.
  • A Debt to Equity ratio of 77.6% means that company has $0.78 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of American Woodmark Corporation:

  • The MRQ is 0.776. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.749. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.776TTM0.749+0.028
TTM0.749YOY0.824-0.075
TTM0.7495Y1.042-0.293
5Y1.04210Y0.996+0.045
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7760.899-0.123
TTM0.7490.908-0.159
YOY0.8240.956-0.132
5Y1.0420.978+0.064
10Y0.9960.942+0.054
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 American Woodmark Corporation generates.

  • Above 15 is considered overpriced but always compare American Woodmark Corporation to the Furnishings, Fixtures & Appliances industry mean.
  • A PE ratio of 13.51 means the investor is paying $13.51 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of American Woodmark Corporation:

  • The EOD is 11.985. Based on the earnings, the company is underpriced. +1
  • The MRQ is 13.507. Based on the earnings, the company is underpriced. +1
  • The TTM is 13.395. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD11.985MRQ13.507-1.522
MRQ13.507TTM13.395+0.112
TTM13.395YOY9.195+4.200
TTM13.3955Y31.681-18.286
5Y31.68110Y32.006-0.325
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
EOD11.98510.462+1.523
MRQ13.50710.381+3.126
TTM13.39510.265+3.130
YOY9.19511.524-2.329
5Y31.68114.199+17.482
10Y32.00617.567+14.439
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 American Woodmark Corporation:

  • The EOD is 12.075. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 13.609. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 22.876. Based on how much money comes from the company's main activities, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD12.075MRQ13.609-1.533
MRQ13.609TTM22.876-9.267
TTM22.876YOY7.155+15.720
TTM22.8765Y8.139+14.737
5Y8.13910Y17.777-9.639
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
EOD12.0753.872+8.203
MRQ13.6094.281+9.328
TTM22.8762.041+20.835
YOY7.1552.032+5.123
5Y8.1392.292+5.847
10Y17.7772.446+15.331
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 American Woodmark Corporation is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Furnishings, Fixtures & Appliances industry mean).
  • A PB ratio of 1.75 means the investor is paying $1.75 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of American Woodmark Corporation:

  • The EOD is 1.555. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.752. Based on the equity, the company is underpriced. +1
  • The TTM is 1.558. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.555MRQ1.752-0.197
MRQ1.752TTM1.558+0.194
TTM1.558YOY1.109+0.449
TTM1.5585Y1.585-0.027
5Y1.58510Y2.505-0.919
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
EOD1.5551.557-0.002
MRQ1.7521.562+0.190
TTM1.5581.606-0.048
YOY1.1091.607-0.498
5Y1.5851.965-0.380
10Y2.5052.153+0.352
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 American Woodmark Corporation.

4.8.1. Institutions holding American Woodmark Corporation

Institutions are holding 95.379% of the shares of American Woodmark Corporation.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30BlackRock Inc18.04260.005279612292580.3322
2024-06-30Vanguard Group Inc11.21230.00261737606268321.5684
2024-06-30Dimensional Fund Advisors, Inc.7.81130.0249121054374960.6231
2024-09-30Cooke & Bieler LP5.97950.7866926661170081.8697
2024-06-30Pacer Advisors, INC.5.44090.150284319528985852.3836
2024-06-30State Street Corp3.86620.0021599151-11095-1.8181
2024-06-30Wellington Management Company LLP3.20760.007497092-1228-0.2464
2024-06-30Geode Capital Management, LLC2.43950.0026378058123113.366
2024-06-30Pzena Investment Management, LLC1.96110.084303918-235938-43.7039
2024-06-30Systematic Financial Management LP1.93630.7165300068-14690-4.6671
2024-06-30Charles Schwab Investment Management Inc1.8880.00442925947390.2532
2024-06-30Morgan Stanley - Brokerage Accounts1.7780.0008275538-7490-2.6464
2024-06-30LSV Asset Management1.47330.03932283206120636.6253
2024-06-30Allianz Asset Management AG1.34730.02432087926549945.7098
2024-06-30Amvescap Plc.1.32930.0034206010-67407-24.6536
2024-06-30Northern Trust Corp1.28650.0026199381-6483-3.1492
2024-06-30Millennium Management LLC1.19090.00671845594600233.2008
2024-06-30WCM Investment Management1.15490.0331178985-657-0.3657
2024-06-30Bridgeway Capital Management, LLC1.05760.301616390457603.6423
2024-06-30Tributary Capital Management, LLC0.9110.91961411874220.2998
Total 75.31413.117311671684+197403+1.7%

4.9.2. Funds holding American Woodmark Corporation

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31iShares Core S&P Small-Cap ETF6.42780.107199613910320.1037
2024-09-30Vanguard Total Stock Mkt Idx Inv3.03010.0025469584-54700-10.4333
2024-10-31iShares Russell 2000 ETF2.58740.0537400976-896-0.223
2024-09-30DFA US Small Cap Value I1.69080.146326203111680.4477
2024-09-30Vanguard Institutional Extnd Mkt Idx Tr1.53590.02042380239750.4113
2024-09-30JNL Multi-Manager Small Cap Value I1.38651.063921486332801.5502
2024-09-30Vanguard Small Cap Index1.25350.0118194253-5945-2.9696
2024-08-31Fidelity Small Cap Index1.04840.0534162474-3887-2.3365
2024-09-30DFA US Targeted Value I0.93550.0982144984-6475-4.2751
2024-10-31iShares Russell 2000 Value ETF0.89590.101813884300
2024-10-31SPDR® Portfolio S&P 600™ Sm Cap ETF0.8910.106313808610400.7589
2024-10-31Schwab Fundamental U.S. Small CompanyETF0.8550.134113249900
2024-09-30Vanguard Small Cap Value Index Inv0.84750.0209131338-3358-2.493
2024-09-30DFA US Micro Cap I0.8380.158612986600
2024-10-31Dimensional US Targeted Value ETF0.8290.111612846600
2024-09-30Vanguard Explorer Inv0.75230.048411658800
2024-09-30Vanguard Tax-Managed Small Cap Adm0.750.1121116228-6738-5.4796
2024-09-30Tributary Small Cap Equity0.69471.0514107653280.026
2024-10-31State St Russell Sm/Mid Cp® Indx NL Cl C0.68940.0216106839-3400-3.0842
2024-09-30DFA US Small Cap I0.65380.056510131600
Total 28.59253.48064431049-77876-1.8%

5.3. Insider Transactions

Insiders are holding 1.212% of the shares of American Woodmark Corporation.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-11-01Michael Scott CulbrethSELL350090.95
2024-10-01Michael Scott CulbrethSELL350092.69
2024-05-30Philip D FracassaBUY60086.66
2023-12-15Andrew B CoganSELL115291.57
2023-12-07Vance W TangSELL300085.2
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

Balance Sheet of 2024-07-31. Currency in USD. All numbers in thousands.

Summary
Total Assets1,623,423
Total Liabilities709,584
Total Stockholder Equity913,839
 As reported
Total Liabilities 709,584
Total Stockholder Equity+ 913,839
Total Assets = 1,623,423

Assets

Total Assets1,623,423
Total Current Assets415,222
Long-term Assets1,208,201
Total Current Assets
Cash And Cash Equivalents 89,265
Net Receivables 122,764
Inventory 177,119
Other Current Assets 26,074
Total Current Assets  (as reported)415,222
Total Current Assets  (calculated)415,222
+/-0
Long-term Assets
Property Plant Equipment 396,845
Goodwill 767,612
Long-term Assets Other 38,616
Long-term Assets  (as reported)1,208,201
Long-term Assets  (calculated)1,203,073
+/- 5,128

Liabilities & Shareholders' Equity

Total Current Liabilities209,356
Long-term Liabilities500,228
Total Stockholder Equity913,839
Total Current Liabilities
Short-term Debt 64,074
Short Long Term Debt 2,704
Accounts payable 69,627
Other Current Liabilities 75,655
Total Current Liabilities  (as reported)209,356
Total Current Liabilities  (calculated)212,060
+/- 2,704
Long-term Liabilities
Long term Debt 372,175
Capital Lease Obligations 149,350
Long-term Liabilities Other 4,212
Long-term Liabilities  (as reported)500,228
Long-term Liabilities  (calculated)525,737
+/- 25,509
Total Stockholder Equity
Common Stock354,470
Retained Earnings 554,193
Accumulated Other Comprehensive Income 5,176
Total Stockholder Equity (as reported)913,839
Total Stockholder Equity (calculated)913,839
+/-0
Other
Capital Stock354,470
Cash and Short Term Investments 89,265
Common Stock Shares Outstanding 15,674
Current Deferred Revenue-24,641
Liabilities and Stockholders Equity 1,623,423
Net Debt 434,964
Net Invested Capital 1,288,718
Net Working Capital 205,866
Property Plant and Equipment Gross 783,750
Short Long Term Debt Total 524,229



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-07-312024-04-302024-01-312023-10-312023-07-312023-04-302023-01-312022-10-312022-07-312022-04-302022-01-312021-10-312021-07-312021-04-302021-01-312020-10-312020-07-312020-04-302020-01-312019-10-312019-07-312019-04-302019-01-312018-10-312018-07-312018-04-302018-01-312017-10-312017-07-312017-04-302017-01-312016-10-312016-07-312016-04-302016-01-312015-10-312015-07-312015-04-302015-01-312014-10-312014-07-312014-04-302014-01-312013-10-312013-07-312013-04-302013-01-312012-10-312012-07-312012-04-302012-01-312011-10-312011-07-312011-04-302011-01-312010-10-312010-07-312010-04-302010-01-312009-10-312009-07-312009-04-302009-01-312008-10-312008-07-312008-04-302008-01-312007-10-312007-07-312007-04-302007-01-312006-10-312006-07-312006-04-302006-01-312005-10-312005-07-312005-04-302005-01-312004-10-312004-07-312004-04-302004-01-312003-10-312003-07-312003-04-302003-01-312002-10-312002-07-312002-04-302002-01-312001-10-312001-07-312001-04-302001-01-312000-10-312000-07-312000-04-302000-01-311999-10-311999-07-311999-04-301999-01-311998-10-311998-07-311998-04-301998-01-311997-10-311997-07-311997-04-301997-01-311996-10-311996-07-311996-04-301996-01-311995-10-311995-07-311995-04-301995-01-311994-10-311994-07-311994-04-301994-01-311993-10-311993-07-311993-04-301993-01-311992-10-311992-07-311992-04-301992-01-311991-10-311991-07-311991-04-301991-01-311990-10-311990-07-311990-04-301990-01-311989-10-311989-07-311989-04-301989-01-311988-10-311988-07-311988-04-301988-01-311987-10-311987-07-311987-04-301987-01-311986-10-311986-07-311986-04-301986-01-311985-10-31
> Total Assets 
0
0
46,200
0
0
0
64,000
0
0
0
84,700
0
0
0
90,800
0
0
82,500
83,700
82,300
84,300
79,400
78,900
75,400
77,700
80,200
82,300
83,200
82,100
77,800
78,500
73,800
72,700
69,900
72,300
70,900
73,900
71,800
74,400
72,500
73,200
72,300
76,300
78,900
84,600
82,000
87,157
92,967
96,497
96,405
106,481
115,467
120,682
126,257
140,609
144,009
150,869
155,833
166,656
173,552
180,214
175,630
180,368
192,745
203,675
214,058
234,222
236,228
248,022
251,766
262,728
274,026
285,018
290,075
307,051
325,374
347,985
346,428
361,168
373,191
373,957
351,470
377,543
382,456
375,921
366,237
348,695
338,963
329,404
310,290
314,799
311,902
306,684
306,004
303,737
289,113
286,844
274,368
282,433
272,183
271,060
265,774
268,370
267,557
262,734
261,092
265,121
260,718
269,146
270,766
293,993
303,832
324,840
327,864
330,064
340,450
355,585
363,347
398,904
422,593
450,053
446,716
466,693
490,594
494,510
490,359
501,273
517,209
513,305
1,701,989
1,645,345
1,597,013
1,577,116
1,532,836
1,529,931
1,623,416
1,598,664
1,593,834
1,622,806
1,667,437
1,672,878
1,656,868
1,636,514
1,589,585
1,595,739
1,591,685
1,632,496
1,646,214
1,651,028
1,564,373
1,518,798
1,530,629
1,534,105
1,573,837
1,593,865
1,623,423
1,623,4231,593,8651,573,8371,534,1051,530,6291,518,7981,564,3731,651,0281,646,2141,632,4961,591,6851,595,7391,589,5851,636,5141,656,8681,672,8781,667,4371,622,8061,593,8341,598,6641,623,4161,529,9311,532,8361,577,1161,597,0131,645,3451,701,989513,305517,209501,273490,359494,510490,594466,693446,716450,053422,593398,904363,347355,585340,450330,064327,864324,840303,832293,993270,766269,146260,718265,121261,092262,734267,557268,370265,774271,060272,183282,433274,368286,844289,113303,737306,004306,684311,902314,799310,290329,404338,963348,695366,237375,921382,456377,543351,470373,957373,191361,168346,428347,985325,374307,051290,075285,018274,026262,728251,766248,022236,228234,222214,058203,675192,745180,368175,630180,214173,552166,656155,833150,869144,009140,609126,257120,682115,467106,48196,40596,49792,96787,15782,00084,60078,90076,30072,30073,20072,50074,40071,80073,90070,90072,30069,90072,70073,80078,50077,80082,10083,20082,30080,20077,70075,40078,90079,40084,30082,30083,70082,5000090,80000084,70000064,00000046,20000
   > Total Current Assets 
0
0
25,000
0
0
0
28,700
0
0
0
32,200
0
0
0
41,200
0
0
34,600
37,200
36,500
39,300
35,300
35,100
32,400
35,000
34,200
36,500
37,900
37,600
34,300
35,400
31,700
31,500
29,000
32,400
31,600
35,200
33,200
36,200
34,100
33,400
33,200
38,700
41,700
46,900
44,600
49,843
55,055
58,027
57,529
65,574
68,040
67,940
65,586
74,521
70,637
68,978
60,149
67,635
65,743
69,186
65,164
67,879
76,823
84,485
86,085
90,511
82,740
91,842
95,924
112,352
123,331
130,763
134,626
144,658
148,964
153,599
142,445
156,654
168,495
170,732
153,203
183,599
191,804
189,539
181,545
163,808
157,116
151,220
136,218
143,388
145,624
144,679
147,869
153,538
138,759
140,380
119,140
123,044
115,641
117,755
114,693
120,416
121,916
119,011
115,857
131,102
131,782
145,865
149,664
177,918
188,112
210,543
214,876
225,416
235,826
251,213
257,642
281,495
295,291
308,958
294,840
302,209
322,573
332,891
327,737
339,228
342,423
342,168
415,069
364,367
330,368
326,481
292,498
306,035
318,197
309,024
312,211
325,172
387,969
404,353
404,054
392,080
355,420
371,708
383,963
428,657
464,325
476,311
411,458
368,255
394,112
402,065
402,130
402,710
415,222
415,222402,710402,130402,065394,112368,255411,458476,311464,325428,657383,963371,708355,420392,080404,054404,353387,969325,172312,211309,024318,197306,035292,498326,481330,368364,367415,069342,168342,423339,228327,737332,891322,573302,209294,840308,958295,291281,495257,642251,213235,826225,416214,876210,543188,112177,918149,664145,865131,782131,102115,857119,011121,916120,416114,693117,755115,641123,044119,140140,380138,759153,538147,869144,679145,624143,388136,218151,220157,116163,808181,545189,539191,804183,599153,203170,732168,495156,654142,445153,599148,964144,658134,626130,763123,331112,35295,92491,84282,74090,51186,08584,48576,82367,87965,16469,18665,74367,63560,14968,97870,63774,52165,58667,94068,04065,57457,52958,02755,05549,84344,60046,90041,70038,70033,20033,40034,10036,20033,20035,20031,60032,40029,00031,50031,70035,40034,30037,60037,90036,50034,20035,00032,40035,10035,30039,30036,50037,20034,6000041,20000032,20000028,70000025,00000
       Cash And Cash Equivalents 
0
0
1,200
0
0
0
1,400
0
0
0
1,200
0
0
0
2,800
0
0
500
1,200
300
400
900
600
300
400
900
400
600
2,600
800
1,800
700
1,700
500
500
1,400
4,600
1,900
2,900
2,900
1,000
1,200
7,200
10,300
10,900
11,800
17,339
20,952
21,260
20,514
23,925
23,741
19,384
12,295
14,165
9,305
3,567
832
4,183
1,887
863
424
1,714
8,012
9,480
7,376
13,083
4,817
6,511
10,912
15,512
19,115
23,299
27,820
29,432
44,198
38,952
27,688
24,406
26,499
37,876
32,727
47,955
70,685
68,566
69,639
58,125
51,606
46,202
55,431
56,932
60,430
61,055
64,685
82,821
72,754
69,391
56,288
53,233
51,758
55,866
52,542
55,420
56,118
57,081
59,227
66,620
60,800
63,050
66,004
96,971
100,440
118,504
126,053
135,700
138,121
130,863
132,525
149,541
153,020
164,972
164,679
174,463
162,563
155,644
163,216
176,978
175,597
162,545
139,624
78,410
50,186
57,862
42,009
57,656
71,049
51,435
47,063
97,059
128,055
112,560
91,792
91,071
27,818
8,007
871
22,325
33,696
44,834
45,817
41,732
89,650
96,381
97,829
87,398
89,265
89,26587,39897,82996,38189,65041,73245,81744,83433,69622,3258718,00727,81891,07191,792112,560128,05597,05947,06351,43571,04957,65642,00957,86250,18678,410139,624162,545175,597176,978163,216155,644162,563174,463164,679164,972153,020149,541132,525130,863138,121135,700126,053118,504100,44096,97166,00463,05060,80066,62059,22757,08156,11855,42052,54255,86651,75853,23356,28869,39172,75482,82164,68561,05560,43056,93255,43146,20251,60658,12569,63968,56670,68547,95532,72737,87626,49924,40627,68838,95244,19829,43227,82023,29919,11515,51210,9126,5114,81713,0837,3769,4808,0121,7144248631,8874,1838323,5679,30514,16512,29519,38423,74123,92520,51421,26020,95217,33911,80010,90010,3007,2001,2001,0002,9002,9001,9004,6001,4005005001,7007001,8008002,6006004009004003006009004003001,200500002,8000001,2000001,4000001,20000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
18,000
29,500
35,500
37,750
29,250
23,000
25,750
56,750
59,500
56,750
51,750
54,750
57,500
8,000
8,000
7,250
4,500
2,500
1,500
500
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000005001,5002,5004,5007,2508,0008,00057,50054,75051,75056,75059,50056,75025,75023,00029,25037,75035,50029,50018,00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
0
0
10,700
0
0
0
12,000
0
0
0
11,200
0
0
0
16,500
0
0
14,300
17,100
15,700
16,900
13,700
15,100
14,300
16,300
12,500
14,100
16,200
18,800
17,500
17,300
16,500
16,700
15,600
18,800
18,000
18,400
18,200
19,600
18,000
20,100
20,300
19,700
18,700
22,300
18,900
20,488
21,595
24,081
22,667
27,365
29,683
31,562
33,557
38,925
36,611
36,714
31,761
35,813
35,670
36,646
34,046
29,410
31,895
35,204
37,267
32,246
33,011
35,124
33,279
40,615
48,055
49,223
47,606
48,286
44,262
44,006
39,375
52,877
59,257
45,512
37,827
53,514
44,172
48,775
42,102
38,074
39,128
39,271
20,159
27,744
31,244
32,200
33,682
26,944
26,426
31,003
19,878
38,217
23,218
27,721
28,111
31,067
30,703
28,672
25,011
35,056
33,793
41,172
40,954
39,044
45,276
49,159
48,107
46,475
51,374
54,784
48,173
46,142
53,106
61,205
49,529
55,813
57,580
68,334
59,488
63,115
62,771
66,211
121,777
162,351
149,362
136,510
117,989
126,910
119,999
122,822
128,591
106,344
123,301
149,165
147,834
146,866
130,736
154,300
159,470
156,961
162,447
153,644
117,742
119,163
117,763
120,742
113,073
132,107
122,764
122,764132,107113,073120,742117,763119,163117,742153,644162,447156,961159,470154,300130,736146,866147,834149,165123,301106,344128,591122,822119,999126,910117,989136,510149,362162,351121,77766,21162,77163,11559,48868,33457,58055,81349,52961,20553,10646,14248,17354,78451,37446,47548,10749,15945,27639,04440,95441,17233,79335,05625,01128,67230,70331,06728,11127,72123,21838,21719,87831,00326,42626,94433,68232,20031,24427,74420,15939,27139,12838,07442,10248,77544,17253,51437,82745,51259,25752,87739,37544,00644,26248,28647,60649,22348,05540,61533,27935,12433,01132,24637,26735,20431,89529,41034,04636,64635,67035,81331,76136,71436,61138,92533,55731,56229,68327,36522,66724,08121,59520,48818,90022,30018,70019,70020,30020,10018,00019,60018,20018,40018,00018,80015,60016,70016,50017,30017,50018,80016,20014,10012,50016,30014,30015,10013,70016,90015,70017,10014,3000016,50000011,20000012,00000010,70000
       Other Current Assets 
0
0
700
0
0
0
900
0
0
0
2,400
0
0
0
2,000
0
0
1,900
2,700
2,400
2,700
3,400
3,300
3,000
2,400
3,500
4,200
4,100
2,000
1,700
2,000
1,600
1,700
1,400
1,400
1,200
2,200
1,700
2,900
2,200
1,200
1,100
1,500
2,500
2,800
2,500
1,660
1,667
1,865
2,323
2,400
2,623
2,748
3,620
3,423
3,497
5,055
5,041
4,900
4,180
4,958
4,740
1,728
6,058
7,103
8,036
10,310
8,675
9,892
11,120
11,239
8,570
10,617
9,909
10,504
7,193
5,911
16,498
14,158
13,461
16,696
15,812
13,608
10,402
11,286
15,269
11,260
10,988
12,135
12,020
11,731
10,490
10,188
10,491
11,089
11,969
13,461
19,504
6,355
17,017
10,186
10,543
9,458
9,909
8,510
9,481
7,086
12,711
13,551
14,562
12,565
11,629
11,749
11,045
11,718
10,874
12,231
12,573
14,324
14,411
15,730
19,536
6,864
5,726
8,669
7,015
4,526
4,828
9,189
37,665
10,805
10,023
11,656
13,884
11,441
11,308
15,009
14,627
9,933
9,913
14,913
19,836
13,861
15,072
18,403
19,388
21,112
21,161
24,872
23,136
16,661
19,160
22,880
27,846
24,104
26,074
26,07424,10427,84622,88019,16016,66123,13624,87221,16121,11219,38818,40315,07213,86119,83614,9139,9139,93314,62715,00911,30811,44113,88411,65610,02310,80537,6659,1894,8284,5267,0158,6695,7266,86419,53615,73014,41114,32412,57312,23110,87411,71811,04511,74911,62912,56514,56213,55112,7117,0869,4818,5109,9099,45810,54310,18617,0176,35519,50413,46111,96911,08910,49110,18810,49011,73112,02012,13510,98811,26015,26911,28610,40213,60815,81216,69613,46114,15816,4985,9117,19310,5049,90910,6178,57011,23911,1209,8928,67510,3108,0367,1036,0581,7284,7404,9584,1804,9005,0415,0553,4973,4233,6202,7482,6232,4002,3231,8651,6671,6602,5002,8002,5001,5001,1001,2002,2002,9001,7002,2001,2001,4001,4001,7001,6002,0001,7002,0004,1004,2003,5002,4003,0003,3003,4002,7002,4002,7001,900002,0000002,40000090000070000
   > Long-term Assets 
0
0
21,200
0
0
0
35,300
0
0
0
52,500
0
0
0
49,600
0
0
47,900
46,500
45,800
45,000
44,100
43,800
43,000
42,700
46,000
45,800
45,300
44,500
43,500
43,100
42,100
41,200
40,900
39,900
39,300
38,700
38,600
38,200
38,400
39,800
39,100
37,600
37,200
37,700
37,400
37,314
37,912
38,470
38,876
40,907
47,427
52,742
60,671
66,088
73,372
81,891
95,684
99,021
107,809
111,028
110,466
112,489
115,922
119,190
127,973
143,711
153,488
156,180
155,842
150,376
150,695
154,255
155,449
162,393
176,410
194,386
203,983
204,514
204,696
203,225
198,267
193,944
190,652
186,382
184,692
184,887
181,847
178,184
174,072
171,411
166,278
162,005
158,135
150,199
150,354
146,464
155,228
159,389
156,542
153,305
151,081
147,954
145,641
143,723
145,235
134,019
128,936
123,281
121,102
116,075
115,720
114,297
112,988
104,648
104,624
104,372
105,705
117,409
127,302
141,095
151,876
164,484
168,021
161,619
162,622
162,045
174,786
171,137
1,286,920
1,280,978
1,266,645
1,250,635
1,240,338
1,223,896
1,305,219
1,289,640
1,281,623
1,297,634
1,279,468
1,268,525
1,252,814
1,244,434
1,234,165
1,224,031
1,207,722
1,203,839
1,181,889
1,174,717
1,152,915
1,150,543
1,136,517
1,132,040
1,171,707
1,191,155
1,208,201
1,208,2011,191,1551,171,7071,132,0401,136,5171,150,5431,152,9151,174,7171,181,8891,203,8391,207,7221,224,0311,234,1651,244,4341,252,8141,268,5251,279,4681,297,6341,281,6231,289,6401,305,2191,223,8961,240,3381,250,6351,266,6451,280,9781,286,920171,137174,786162,045162,622161,619168,021164,484151,876141,095127,302117,409105,705104,372104,624104,648112,988114,297115,720116,075121,102123,281128,936134,019145,235143,723145,641147,954151,081153,305156,542159,389155,228146,464150,354150,199158,135162,005166,278171,411174,072178,184181,847184,887184,692186,382190,652193,944198,267203,225204,696204,514203,983194,386176,410162,393155,449154,255150,695150,376155,842156,180153,488143,711127,973119,190115,922112,489110,466111,028107,80999,02195,68481,89173,37266,08860,67152,74247,42740,90738,87638,47037,91237,31437,40037,70037,20037,60039,10039,80038,40038,20038,60038,70039,30039,90040,90041,20042,10043,10043,50044,50045,30045,80046,00042,70043,00043,80044,10045,00045,80046,50047,9000049,60000052,50000035,30000021,20000
       Property Plant Equipment 
0
0
20,900
0
0
0
34,800
0
0
0
51,600
0
0
0
48,900
0
0
46,000
44,800
44,100
43,300
42,200
42,200
41,400
40,800
43,900
43,000
42,000
41,000
39,800
39,200
38,100
37,400
36,500
35,400
35,100
34,300
34,100
33,700
34,000
35,200
34,400
33,200
32,700
32,800
32,500
32,252
32,694
32,603
32,857
34,522
39,592
43,478
49,931
53,739
59,462
67,200
80,738
86,954
94,767
96,854
94,994
93,641
94,636
96,114
106,440
122,405
133,762
138,105
137,893
136,551
135,314
136,361
136,405
143,136
156,099
173,527
183,177
185,513
186,375
183,534
179,469
175,384
171,355
168,114
183,044
166,821
164,565
160,728
154,979
150,840
146,709
141,960
136,988
132,928
128,018
122,695
118,524
114,107
110,333
107,059
103,804
100,628
97,632
95,413
78,602
75,375
73,501
74,231
74,825
74,064
73,884
73,774
73,480
74,049
74,530
76,202
79,774
85,516
94,387
101,776
102,869
99,332
100,354
103,222
103,123
107,933
115,427
121,732
210,628
218,102
216,300
213,423
211,977
208,263
300,245
296,561
299,310
331,492
325,497
327,020
322,485
327,120
327,635
326,979
321,602
321,863
312,131
306,691
302,275
318,941
320,419
329,773
385,992
402,118
396,845
396,845402,118385,992329,773320,419318,941302,275306,691312,131321,863321,602326,979327,635327,120322,485327,020325,497331,492299,310296,561300,245208,263211,977213,423216,300218,102210,628121,732115,427107,933103,123103,222100,35499,332102,869101,77694,38785,51679,77476,20274,53074,04973,48073,77473,88474,06474,82574,23173,50175,37578,60295,41397,632100,628103,804107,059110,333114,107118,524122,695128,018132,928136,988141,960146,709150,840154,979160,728164,565166,821183,044168,114171,355175,384179,469183,534186,375185,513183,177173,527156,099143,136136,405136,361135,314136,551137,893138,105133,762122,405106,44096,11494,63693,64194,99496,85494,76786,95480,73867,20059,46253,73949,93143,47839,59234,52232,85732,60332,69432,25232,50032,80032,70033,20034,40035,20034,00033,70034,10034,30035,10035,40036,50037,40038,10039,20039,80041,00042,00043,00043,90040,80041,40042,20042,20043,30044,10044,80046,0000048,90000051,60000034,80000020,90000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
765,743
767,451
767,914
767,612
767,612
767,612
767,612
767,612
767,612
767,612
767,612
767,612
767,612
767,612
767,612
767,612
767,612
767,612
767,612
767,612
767,612
767,612
767,612
767,612
767,612
767,612
767,612
767,612767,612767,612767,612767,612767,612767,612767,612767,612767,612767,612767,612767,612767,612767,612767,612767,612767,612767,612767,612767,612767,612767,612767,612767,914767,451765,743000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
18,250
0
0
0
20,500
0
0
2,500
1,500
500
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000005001,5002,5000020,50000018,25000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
800
900
900
900
900
600
600
600
600
700
700
700
700
700
700
700
700
800
800
800
800
800
800
0
0
500
500
500
500
727
727
727
727
781
781
781
781
2,290
1,303
1,303
1,303
0
0
0
0
0
0
0
0
0
0
0
0
906
906
906
906
964
964
964
964
1,011
1,011
1,011
1,011
1,056
1,056
1,056
1,056
0
0
0
0
0
14,203
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
279,916
267,667
255,417
243,166
230,917
218,666
206,416
194,167
181,917
169,666
157,417
145,167
133,194
121,778
110,361
98,944
87,528
76,111
64,694
53,278
41,861
30,444
19,028
7,611
0
0
0
0007,61119,02830,44441,86153,27864,69476,11187,52898,944110,361121,778133,194145,167157,417169,666181,917194,167206,416218,666230,917243,166255,417267,667279,916000000000000000000000000000000000000014,203000001,0561,0561,0561,0561,0111,0111,0111,0119649649649649069069069060000000000001,3031,3031,3032,2907817817817817277277277275005005005000080080080080080080070070070070070070070070060060060060090090090090080000000000000000000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
14,946
1,968
13,042
14,174
15,472
3,087
21,286
23,076
21,533
5,146
19,726
18,075
17,949
1,821
15,381
17,894
19,044
2,145
2,218
2,165
2,218
2,261
2,211
19,691
18,798
1,862
1,801
1,716
18,116
551
17,282
17,456
19,093
5,065
5,366
5,828
6,312
4,478
10,820
13,034
26,368
33,544
35,562
37,119
39,522
39,996
41,368
42,201
61,230
53,571
50,062
43,378
40,933
36,200
35,698
34,421
33,594
25,028
24,674
22,861
20,911
27,545
27,384
33,464
43,570
59,775
61,462
52,308
52,596
48,367
53,579
44,676
1,063,368
26,258
26,514
26,434
29,832
29,355
30,946
31,300
32,784
28,864
28,942
28,726
29,523
27,924
28,557
30,496
30,980
38,253
37,452
47,136
41,167
0
29,458
0
0
0
0
000029,458041,16747,13637,45238,25330,98030,49628,55727,92429,52328,72628,94228,86432,78431,30030,94629,35529,83226,43426,51426,2581,063,36844,67653,57948,36752,59652,30861,46259,77543,57033,46427,38427,54520,91122,86124,67425,02833,59434,42135,69836,20040,93343,37850,06253,57161,23042,20141,36839,99639,52237,11935,56233,54426,36813,03410,8204,4786,3125,8285,3665,06519,09317,45617,28255118,1161,7161,8011,86218,79819,6912,2112,2612,2182,1652,2182,14519,04417,89415,3811,82117,94918,07519,7265,14621,53323,07621,2863,08715,47214,17413,0421,96814,946000000000000000000000000000000000000000000000000000000000
       Deferred Long Term Asset Charges 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
22,232
23,053
32,415
34,969
31,524
29,019
26,521
29,262
28,768
27,348
26,480
19,194
19,075
17,938
16,127
23,821
23,553
21,663
17,293
0
30,431
20,848
21,707
0
16,460
10,140
0
0
732
710
726
0
773
0
783
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000783077307267107320010,14016,460021,70720,84830,431017,29321,66323,55323,82116,12717,93819,07519,19426,48027,34828,76829,26226,52129,01931,52434,96932,41523,05322,2320000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
0
0
35,500
0
0
0
36,200
0
0
0
51,500
0
0
0
50,000
0
0
50,000
52,400
51,100
53,400
50,700
50,200
46,600
48,700
53,500
57,600
59,500
58,000
54,200
54,300
49,900
48,400
44,700
45,900
43,300
44,400
41,200
42,600
40,200
40,200
38,800
40,500
40,900
43,200
38,600
40,859
44,134
43,786
41,039
47,344
52,037
52,324
52,824
62,272
61,170
64,003
66,326
74,044
75,851
78,721
70,902
70,855
74,532
78,776
80,558
89,053
87,622
90,615
86,976
102,629
106,522
110,993
107,949
113,906
124,278
137,855
129,327
145,977
150,817
144,089
127,134
135,882
132,984
127,184
113,165
122,598
117,758
112,165
99,310
100,165
99,094
94,305
92,852
100,055
91,138
94,124
90,471
107,115
100,013
106,303
107,098
114,405
116,151
112,844
126,516
135,101
129,767
134,143
130,292
147,798
145,456
152,045
147,330
139,519
141,698
140,847
137,065
169,062
173,329
183,126
168,925
185,932
188,898
179,241
162,315
148,824
144,788
138,162
1,139,343
1,063,680
987,106
960,777
924,864
909,578
972,248
923,756
904,549
922,268
945,917
927,684
893,477
893,618
852,484
852,600
840,732
859,613
853,676
821,849
721,233
645,010
636,264
638,525
676,927
683,489
709,584
709,584683,489676,927638,525636,264645,010721,233821,849853,676859,613840,732852,600852,484893,618893,477927,684945,917922,268904,549923,756972,248909,578924,864960,777987,1061,063,6801,139,343138,162144,788148,824162,315179,241188,898185,932168,925183,126173,329169,062137,065140,847141,698139,519147,330152,045145,456147,798130,292134,143129,767135,101126,516112,844116,151114,405107,098106,303100,013107,11590,47194,12491,138100,05592,85294,30599,094100,16599,310112,165117,758122,598113,165127,184132,984135,882127,134144,089150,817145,977129,327137,855124,278113,906107,949110,993106,522102,62986,97690,61587,62289,05380,55878,77674,53270,85570,90278,72175,85174,04466,32664,00361,17062,27252,82452,32452,03747,34441,03943,78644,13440,85938,60043,20040,90040,50038,80040,20040,20042,60041,20044,40043,30045,90044,70048,40049,90054,30054,20058,00059,50057,60053,50048,70046,60050,20050,70053,40051,10052,40050,0000050,00000051,50000036,20000035,50000
   > Total Current Liabilities 
0
0
13,800
0
0
0
16,800
0
0
0
16,700
0
0
0
17,900
0
0
14,800
18,300
18,500
21,800
20,000
19,800
16,800
17,800
21,800
28,100
30,500
29,200
28,100
28,900
24,700
23,500
21,400
22,700
20,400
21,900
20,100
22,000
19,800
20,500
20,500
23,300
23,400
26,600
23,200
26,401
29,597
29,761
28,013
34,207
38,378
39,279
37,735
45,035
44,063
46,306
49,270
45,584
45,917
44,886
38,955
45,219
47,702
52,250
52,690
64,397
62,506
65,283
55,807
63,798
66,296
71,034
68,123
75,320
76,614
87,900
74,371
82,542
87,661
82,087
66,383
83,073
82,442
78,753
64,262
68,060
67,485
63,095
52,479
56,034
57,006
53,854
55,392
58,167
47,270
49,717
45,780
49,579
41,511
46,795
46,929
50,844
51,569
47,787
48,864
59,221
55,602
61,260
59,801
69,108
67,407
74,642
71,291
76,419
79,346
79,608
78,296
84,790
90,067
101,239
87,839
92,313
96,779
96,266
96,136
101,497
99,164
100,210
182,696
170,455
160,463
166,268
142,512
149,590
180,427
169,409
169,202
155,606
178,065
195,148
210,883
220,447
198,817
195,134
192,950
216,228
236,864
211,196
168,120
178,124
175,502
181,489
188,281
195,726
209,356
209,356195,726188,281181,489175,502178,124168,120211,196236,864216,228192,950195,134198,817220,447210,883195,148178,065155,606169,202169,409180,427149,590142,512166,268160,463170,455182,696100,21099,164101,49796,13696,26696,77992,31387,839101,23990,06784,79078,29679,60879,34676,41971,29174,64267,40769,10859,80161,26055,60259,22148,86447,78751,56950,84446,92946,79541,51149,57945,78049,71747,27058,16755,39253,85457,00656,03452,47963,09567,48568,06064,26278,75382,44283,07366,38382,08787,66182,54274,37187,90076,61475,32068,12371,03466,29663,79855,80765,28362,50664,39752,69052,25047,70245,21938,95544,88645,91745,58449,27046,30644,06345,03537,73539,27938,37834,20728,01329,76129,59726,40123,20026,60023,40023,30020,50020,50019,80022,00020,10021,90020,40022,70021,40023,50024,70028,90028,10029,20030,50028,10021,80017,80016,80019,80020,00021,80018,50018,30014,8000017,90000016,70000016,80000013,80000
       Short-term Debt 
0
0
3,400
0
0
0
3,100
0
0
0
4,600
0
0
0
2,900
0
0
3,000
3,100
4,300
6,400
7,300
7,200
5,600
5,000
10,700
14,300
15,500
11,800
11,900
11,700
10,600
7,200
5,800
5,200
3,000
2,900
2,800
2,800
2,700
2,700
2,700
2,700
2,700
2,600
2,500
2,229
2,101
1,980
1,983
2,001
2,001
1,885
2,262
1,974
1,973
4,436
9,760
1,876
1,875
1,874
2,062
2,118
1,619
1,629
1,200
3,218
3,219
3,221
900
932
930
949
949
988
989
1,009
1,026
1,046
1,048
1,068
1,317
1,456
1,575
1,209
1,230
854
858
862
875
864
853
841
854
859
862
866
889
893
897
926
924
928
932
936
972
875
906
959
1,046
1,155
1,231
1,317
1,436
1,146
1,266
1,316
1,439
1,457
1,511
1,541
1,574
1,574
1,597
1,594
1,577
1,598
1,691
1,710
14,864
4,143
4,264
4,437
2,300
2,286
2,352
21,773
23,146
21,112
21,653
21,615
20,479
28,316
22,766
23,698
24,553
24,249
24,448
24,715
25,061
27,041
27,408
28,044
55,573
59,832
64,074
64,07459,83255,57328,04427,40827,04125,06124,71524,44824,24924,55323,69822,76628,31620,47921,61521,65321,11223,14621,7732,3522,2862,3004,4374,2644,14314,8641,7101,6911,5981,5771,5941,5971,5741,5741,5411,5111,4571,4391,3161,2661,1461,4361,3171,2311,1551,0469599068759729369329289249268978938898668628598548418538648758628588541,2301,2091,5751,4561,3171,0681,0481,0461,0261,0099899889499499309329003,2213,2193,2181,2001,6291,6192,1182,0621,8741,8751,8769,7604,4361,9731,9742,2621,8852,0012,0011,9831,9802,1012,2292,5002,6002,7002,7002,7002,7002,7002,8002,8002,9003,0005,2005,8007,20010,60011,70011,90011,80015,50014,30010,7005,0005,6007,2007,3006,4004,3003,1003,000002,9000004,6000003,1000003,40000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
21,599
0
0
0
22,955
0
0
0
23,719
1,597
1,594
1,577
1,598
17,902
17,797
14,864
2,195
4,264
4,437
2,300
2,286
2,352
2,320
2,309
2,216
2,087
2,096
2,044
8,322
2,131
0
0
2,264
2,390
2,466
2,546
2,263
2,177
2,269
2,137
430
2,704
2,7044302,1372,2692,1772,2632,5462,4662,3902,264002,1318,3222,0442,0962,0872,2162,3092,3202,3522,2862,3004,4374,2642,19514,86417,79717,9021,5981,5771,5941,59723,71900022,95500021,599000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,300
6,700
6,000
5,200
5,100
5,800
4,600
5,500
5,700
7,300
8,200
10,200
8,900
10,100
7,200
8,000
6,800
8,800
8,200
8,600
7,200
9,500
8,400
7,900
7,300
7,700
8,200
9,600
9,300
9,312
9,900
10,609
10,043
12,414
14,124
17,145
16,236
18,919
18,571
19,168
19,879
20,195
18,253
17,443
15,982
17,038
18,743
20,666
22,267
23,059
22,246
23,877
21,262
26,850
27,107
30,734
29,341
29,145
30,825
36,992
30,695
35,752
37,138
34,018
23,853
34,329
27,416
26,346
20,863
25,604
23,095
20,887
16,010
19,708
18,510
16,253
18,186
15,070
11,181
14,881
12,704
14,035
13,415
14,936
16,020
18,569
18,194
15,429
15,171
19,492
21,182
22,975
58,755
67,953
66,176
73,325
69,855
75,273
78,080
78,292
76,857
83,333
88,556
99,698
86,265
90,739
95,182
94,672
32,901
99,899
97,473
98,500
167,832
166,312
156,199
161,831
140,212
147,304
178,075
62,850
146,056
134,494
62,824
78,401
88,765
91,622
87,214
87,109
87,986
111,422
112,988
85,622
58,971
63,915
61,579
59,352
64,905
64,470
69,627
69,62764,47064,90559,35261,57963,91558,97185,622112,988111,42287,98687,10987,21491,62288,76578,40162,824134,494146,05662,850178,075147,304140,212161,831156,199166,312167,83298,50097,47399,89932,90194,67295,18290,73986,26599,69888,55683,33376,85778,29278,08075,27369,85573,32566,17667,95358,75522,97521,18219,49215,17115,42918,19418,56916,02014,93613,41514,03512,70414,88111,18115,07018,18616,25318,51019,70816,01020,88723,09525,60420,86326,34627,41634,32923,85334,01837,13835,75230,69536,99230,82529,14529,34130,73427,10726,85021,26223,87722,24623,05922,26720,66618,74317,03815,98217,44318,25320,19519,87919,16818,57118,91916,23617,14514,12412,41410,04310,6099,9009,3129,3009,6008,2007,7007,3007,9008,4009,5007,2008,6008,2008,8006,8008,0007,20010,1008,90010,2008,2007,3005,7005,5004,6005,8005,1005,2006,0006,7005,30000000000000000000
       Other Current Liabilities 
0
0
10,400
0
0
0
13,700
0
0
0
12,100
0
0
0
15,000
0
0
6,500
8,500
8,200
10,200
7,600
6,800
6,600
7,300
5,400
6,500
6,800
7,200
7,300
7,100
6,900
8,300
8,800
8,700
9,200
10,400
10,100
9,700
8,700
9,900
10,500
12,900
12,500
14,400
11,400
14,860
17,596
17,172
15,987
19,792
22,253
20,249
19,237
24,142
23,519
22,702
19,631
23,513
2,834
25,569
20,911
26,063
27,340
29,955
29,223
38,120
37,041
38,185
33,645
36,016
38,259
39,351
37,833
45,187
44,800
49,899
42,650
15,180
49,475
47,001
41,213
47,288
53,451
51,198
42,169
41,602
43,532
41,346
35,594
35,462
37,643
36,760
36,352
42,238
35,227
33,970
32,187
34,651
27,199
30,933
29,985
25,688
32,443
31,422
32,721
31,768
33,514
37,326
35,814
-9,481
42,427
46,987
44,936
-7,856
46,486
47,090
46,886
-9,566
46,233
58,296
52,110
-32,574
49,063
56,783
61,658
-18,047
50,278
59,761
102,780
-732
95,323
95,594
83,224
-773
81,054
84,786
79,678
-915
93,588
94,088
101,639
99,391
88,837
84,327
80,411
79,088
97,959
99,390
82,619
151,083
86,515
94,093
67,803
71,424
75,655
75,65571,42467,80394,09386,515151,08382,61999,39097,95979,08880,41184,32788,83799,391101,63994,08893,588-91579,67884,78681,054-77383,22495,59495,323-732102,78059,76150,278-18,04761,65856,78349,063-32,57452,11058,29646,233-9,56646,88647,09046,486-7,85644,93646,98742,427-9,48135,81437,32633,51431,76832,72131,42232,44325,68829,98530,93327,19934,65132,18733,97035,22742,23836,35236,76037,64335,46235,59441,34643,53241,60242,16951,19853,45147,28841,21347,00149,47515,18042,65049,89944,80045,18737,83339,35138,25936,01633,64538,18537,04138,12029,22329,95527,34026,06320,91125,5692,83423,51319,63122,70223,51924,14219,23720,24922,25319,79215,98717,17217,59614,86011,40014,40012,50012,90010,5009,9008,7009,70010,10010,4009,2008,7008,8008,3006,9007,1007,3007,2006,8006,5005,4007,3006,6006,8007,60010,2008,2008,5006,5000015,00000012,10000013,70000010,40000
   > Long-term Liabilities 
0
0
21,700
0
0
0
19,400
0
0
0
34,800
0
0
0
32,100
0
0
35,200
34,100
32,600
31,600
30,700
30,400
29,800
30,900
31,700
29,500
29,000
28,800
26,100
25,400
25,200
24,900
23,300
23,200
22,900
22,500
21,100
20,600
20,400
19,700
18,300
17,200
17,500
16,600
15,400
14,458
14,537
14,025
13,026
13,137
13,659
13,045
15,089
17,237
17,107
17,697
17,056
28,460
29,934
33,835
31,947
25,636
26,830
26,526
27,868
24,656
25,116
25,332
31,169
38,831
40,226
39,959
39,826
38,586
47,664
49,955
54,956
63,435
63,156
62,002
60,751
52,809
50,542
48,431
48,903
54,538
50,273
49,070
46,831
44,131
42,088
40,451
37,460
41,888
43,868
44,407
44,691
57,536
58,502
59,508
60,169
63,561
64,582
65,057
77,652
75,880
74,165
72,883
70,491
78,690
78,049
77,403
76,039
63,100
62,352
61,239
58,769
84,272
83,262
81,887
81,086
93,619
92,119
82,975
66,179
47,327
45,624
37,952
956,647
893,225
826,643
794,509
782,352
759,988
791,821
754,347
735,347
766,662
767,852
732,536
682,594
673,171
653,667
657,466
647,782
643,385
616,812
610,653
553,113
466,886
460,762
457,036
488,646
487,763
500,228
500,228487,763488,646457,036460,762466,886553,113610,653616,812643,385647,782657,466653,667673,171682,594732,536767,852766,662735,347754,347791,821759,988782,352794,509826,643893,225956,64737,95245,62447,32766,17982,97592,11993,61981,08681,88783,26284,27258,76961,23962,35263,10076,03977,40378,04978,69070,49172,88374,16575,88077,65265,05764,58263,56160,16959,50858,50257,53644,69144,40743,86841,88837,46040,45142,08844,13146,83149,07050,27354,53848,90348,43150,54252,80960,75162,00263,15663,43554,95649,95547,66438,58639,82639,95940,22638,83131,16925,33225,11624,65627,86826,52626,83025,63631,94733,83529,93428,46017,05617,69717,10717,23715,08913,04513,65913,13713,02614,02514,53714,45815,40016,60017,50017,20018,30019,70020,40020,60021,10022,50022,90023,20023,30024,90025,20025,40026,10028,80029,00029,50031,70030,90029,80030,40030,70031,60032,60034,10035,2000032,10000034,80000019,40000021,70000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
24,497
24,338
23,887
23,790
23,703
23,721
23,419
23,594
23,618
23,650
23,311
20,453
20,456
20,315
20,274
21,498
21,287
21,033
23,634
22,478
22,773
23,902
24,463
15,279
16,211
16,087
881,585
809,897
747,381
717,937
709,818
689,205
647,697
617,930
600,573
594,921
595,248
555,911
516,556
513,450
0
501,434
506,490
506,732
0
486,181
0
369,396
369,362
0
0
0
0
0000369,362369,3960486,1810506,732506,490501,4340513,450516,556555,911595,248594,921600,573617,930647,697689,205709,818717,937747,381809,897881,58516,08716,21115,27924,46323,90222,77322,47823,63421,03321,28721,49820,27420,31520,45620,45323,31123,65023,61823,59423,41923,72123,70323,79023,88724,33824,4970000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Deferred Long Term Asset Charges 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0