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

AutoNation Inc
Buy, Hold or Sell?

Let's analyze Autonation together

I guess you are interested in AutoNation 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 AutoNation 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 AutoNation Inc

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

1. Quick Overview

1.1. Quick analysis of Autonation (30 sec.)










1.2. What can you expect buying and holding a share of Autonation? (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?
7.5%

What is your share worth?

Current worth
$58.84
Expected worth in 1 year
$69.00
How sure are you?
82.5%

+ What do you gain per year?

Total Gains per Share
$10.16
Return On Investment
5.7%

For what price can you sell your share?

Current Price per Share
$177.00
Expected price per share
$161.62 - $183.74
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Autonation (5 min.)




Live pricePrice per Share (EOD)
$177.00
Intrinsic Value Per Share
$-549.20 - $-49.43
Total Value Per Share
$-490.36 - $9.40

2.2. Growth of Autonation (5 min.)




Is Autonation growing?

Current yearPrevious yearGrowGrow %
How rich?$2.3b$2b$205.9m9.0%

How much money is Autonation making?

Current yearPrevious yearGrowGrow %
Making money$180.5m$272.8m-$92.2m-51.1%
Net Profit Margin2.7%4.1%--

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

2.3. Financial Health of Autonation (5 min.)




2.4. Comparing to competitors in the Auto & Truck Dealerships industry (5 min.)




  Industry Rankings (Auto & Truck Dealerships)  


Richest
#11 / 63
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of Autonation is $177.00. 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 Autonation.
  • 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 Autonation, 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 $58.84. Based on the TTM, the Book Value Change Per Share is $2.54 per quarter. Based on the YOY, the Book Value Change Per Share is $2.08 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 Autonation.

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 Eps4.612.6%4.342.4%5.833.3%4.202.4%2.631.5%
Usd Book Value Change Per Share5.202.9%2.541.4%2.081.2%1.280.7%1.050.6%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share5.202.9%2.541.4%2.091.2%1.290.7%1.050.6%
Usd Price Per Share178.92-163.52-139.42-109.43-79.23-
Price to Earnings Ratio9.70-9.70-5.98-6.16-9.01-
Price-to-Total Gains Ratio34.42-12.90-98.01-43.05-58.06-
Price to Book Ratio3.04-2.97-3.12-2.55-2.33-
Price-to-Total Gains Ratio34.42-12.90-98.01-43.05-58.06-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share177
Number of shares5
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share2.541.28
Usd Total Gains Per Share2.541.29
Gains per Quarter (5 shares)12.706.43
Gains per Year (5 shares)50.7825.72
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10514102616
201029205142
3015214307768
40203194010394
502542450128120
603052960154146
703553470180172
804063980206198
904574490231224
1005085000257250

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%12.00.00.0100.0%19.01.00.095.0%39.01.00.097.5%130.07.00.094.9%
Book Value Change Per Share3.01.00.075.0%11.01.00.091.7%15.05.00.075.0%33.07.00.082.5%103.034.00.075.2%
Dividend per Share0.00.04.00.0%3.00.09.025.0%3.00.017.015.0%3.00.037.07.5%6.00.0131.04.4%
Total Gains per Share3.01.00.075.0%11.01.00.091.7%15.05.00.075.0%33.07.00.082.5%103.034.00.075.2%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of AutoNation 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--5.1972.539+105%2.085+149%1.284+305%1.046+397%
Book Value Per Share--58.83954.954+7%44.544+32%41.793+41%33.098+78%
Current Ratio--0.7970.784+2%0.853-7%0.922-14%0.893-11%
Debt To Asset Ratio--0.8160.8180%0.806+1%0.747+9%0.751+9%
Debt To Equity Ratio--4.4434.502-1%4.146+7%3.189+39%3.144+41%
Dividend Per Share----0%0.003-100%0.001-100%0.001-100%
Enterprise Value---3264724000.000-3385025500.000+4%-2072700250.000-37%-1322123000.000-60%-1856157549.948-43%
Eps--4.6104.336+6%5.834-21%4.201+10%2.628+75%
Ev To Ebitda Ratio---1.971-2.445+24%-1.064-46%-1.058-46%-1.737-12%
Ev To Sales Ratio---0.124-0.129+4%-0.077-38%-0.057-54%-0.084-32%
Free Cash Flow Per Share---3.747-7.369+97%3.206-217%1.711-319%1.185-416%
Free Cash Flow To Equity Per Share---6.060-1.892-69%-0.036-99%0.006-103905%0.072-8538%
Gross Profit Margin--0.6490.633+3%0.788-18%0.804-19%0.673-4%
Intrinsic Value_10Y_max---49.434--------
Intrinsic Value_10Y_min---549.196--------
Intrinsic Value_1Y_max--3.342--------
Intrinsic Value_1Y_min---8.313--------
Intrinsic Value_3Y_max--3.719--------
Intrinsic Value_3Y_min---65.591--------
Intrinsic Value_5Y_max---3.526--------
Intrinsic Value_5Y_min---166.941--------
Market Cap7017377400.000-3%7210476000.0006785999500.000+6%6472424750.000+11%6211312000.000+16%5606722450.053+29%
Net Profit Margin--0.0280.027+3%0.041-31%0.037-24%0.029-1%
Operating Margin--0.0540.045+18%0.064-16%0.062-13%0.051+5%
Operating Ratio--0.9470.955-1%0.936+1%0.941+1%0.9500%
Pb Ratio3.008-1%3.0412.973+2%3.116-2%2.548+19%2.335+30%
Pe Ratio9.598-1%9.7029.7050%5.976+62%6.158+58%9.008+8%
Price Per Share177.000-1%178.920163.515+9%139.418+28%109.429+64%79.234+126%
Price To Free Cash Flow Ratio-11.810+1%-11.938-1.647-86%1.611-841%203.016-106%142.049-108%
Price To Total Gains Ratio34.055-1%34.42512.903+167%98.011-65%43.054-20%58.058-41%
Quick Ratio--0.1650.176-6%0.225-27%0.261-37%0.217-24%
Return On Assets--0.0140.0140%0.026-44%0.025-42%0.018-19%
Return On Equity--0.0780.079-1%0.132-41%0.100-22%0.072+9%
Total Gains Per Share--5.1972.539+105%2.088+149%1.286+304%1.047+396%
Usd Book Value--2371200000.0002281400000.000+4%2075475000.000+14%2543890000.000-7%2482735000.000-4%
Usd Book Value Change Per Share--5.1972.539+105%2.085+149%1.284+305%1.046+397%
Usd Book Value Per Share--58.83954.954+7%44.544+32%41.793+41%33.098+78%
Usd Dividend Per Share----0%0.003-100%0.001-100%0.001-100%
Usd Enterprise Value---3264724000.000-3385025500.000+4%-2072700250.000-37%-1322123000.000-60%-1856157549.948-43%
Usd Eps--4.6104.336+6%5.834-21%4.201+10%2.628+75%
Usd Free Cash Flow---151000000.000-305225000.000+102%152150000.000-199%153955000.000-198%109427500.000-238%
Usd Free Cash Flow Per Share---3.747-7.369+97%3.206-217%1.711-319%1.185-416%
Usd Free Cash Flow To Equity Per Share---6.060-1.892-69%-0.036-99%0.006-103905%0.072-8538%
Usd Market Cap7017377400.000-3%7210476000.0006785999500.000+6%6472424750.000+11%6211312000.000+16%5606722450.053+29%
Usd Price Per Share177.000-1%178.920163.515+9%139.418+28%109.429+64%79.234+126%
Usd Profit--185800000.000180575000.000+3%272825000.000-32%240845000.000-23%173240000.000+7%
Usd Revenue--6586100000.0006579900000.000+0%6719625000.000-2%6263450000.000+5%5788050000.000+14%
Usd Total Gains Per Share--5.1972.539+105%2.088+149%1.286+304%1.047+396%
 EOD+3 -5MRQTTM+31 -7YOY+12 -285Y+13 -2710Y+17 -23

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-159.598
Price to Book Ratio (EOD)Between0-13.008
Net Profit Margin (MRQ)Greater than00.028
Operating Margin (MRQ)Greater than00.054
Quick Ratio (MRQ)Greater than10.165
Current Ratio (MRQ)Greater than10.797
Debt to Asset Ratio (MRQ)Less than10.816
Debt to Equity Ratio (MRQ)Less than14.443
Return on Equity (MRQ)Greater than0.150.078
Return on Assets (MRQ)Greater than0.050.014
Total4/10 (40.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5058.438
Ma 20Greater thanMa 50173.031
Ma 50Greater thanMa 100168.210
Ma 100Greater thanMa 200170.561
OpenGreater thanClose178.420
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About AutoNation Inc

AutoNation, Inc., through its subsidiaries, operates as an automotive retailer in the United States. The company operates through three segments: Domestic, Import, and Premium Luxury. It offers a range of automotive products and services, including new and used vehicles; and parts and services, such as automotive repair and maintenance, and wholesale parts and collision services. The company also provides automotive finance and insurance products comprising vehicle services and other protection products; and indirect financing for vehicles, as well as arranges finance for vehicle purchases through third-party finance sources. It owns and operates new vehicle franchises from stores located primarily in metropolitan markets in the Sunbelt region, as well as AutoNation-branded collision centers, AutoNation USA used vehicle stores, AutoNation-branded automotive auction operations, and parts distribution centers. The company was formerly known as Republic Industries, Inc. and changed its name to AutoNation, Inc. in 1999. AutoNation, Inc. was incorporated in 1980 and is headquartered in Fort Lauderdale, Florida.

Fundamental data was last updated by Penke on 2024-12-07 15:01:05.

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 not 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 just able to pay all its debts by selling its assets.
The company is unable to pay all its debts with equity.

4.2.2. Valuation Summary

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

  • Above 10% is considered healthy but always compare Autonation to the Auto & Truck Dealerships industry mean.
  • A Net Profit Margin of 2.8% means that $0.03 for each $1 in revenue is generated as profit.

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

  • The MRQ is 2.8%. The company is making a profit. +1
  • The TTM is 2.7%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ2.8%TTM2.7%+0.1%
TTM2.7%YOY4.1%-1.3%
TTM2.7%5Y3.7%-1.0%
5Y3.7%10Y2.9%+0.9%
Compared to industry (Auto & Truck Dealerships)
PeriodCompanyIndustry (mean)+/- 
MRQ2.8%1.9%+0.9%
TTM2.7%2.0%+0.7%
YOY4.1%1.9%+2.2%
5Y3.7%2.3%+1.4%
10Y2.9%2.6%+0.3%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Autonation to the Auto & Truck Dealerships industry mean.
  • 1.4% Return on Assets means that Autonation generated $0.01 profit for each $1 in assets.

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

  • The MRQ is 1.4%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.4%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.4%TTM1.4%0.0%
TTM1.4%YOY2.6%-1.1%
TTM1.4%5Y2.5%-1.0%
5Y2.5%10Y1.8%+0.7%
Compared to industry (Auto & Truck Dealerships)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4%0.7%+0.7%
TTM1.4%0.9%+0.5%
YOY2.6%1.4%+1.2%
5Y2.5%1.4%+1.1%
10Y1.8%1.4%+0.4%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Autonation to the Auto & Truck Dealerships industry mean.
  • 7.8% Return on Equity means Autonation generated $0.08 for each $1 the owners (shareholders) invested.

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

  • The MRQ is 7.8%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 7.9%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ7.8%TTM7.9%-0.1%
TTM7.9%YOY13.2%-5.3%
TTM7.9%5Y10.0%-2.1%
5Y10.0%10Y7.2%+2.8%
Compared to industry (Auto & Truck Dealerships)
PeriodCompanyIndustry (mean)+/- 
MRQ7.8%2.1%+5.7%
TTM7.9%2.2%+5.7%
YOY13.2%3.7%+9.5%
5Y10.0%3.6%+6.4%
10Y7.2%3.5%+3.7%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of AutoNation Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Autonation is operating .

  • Measures how much profit Autonation 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 Autonation to the Auto & Truck Dealerships industry mean.
  • An Operating Margin of 5.4% means the company generated $0.05  for each $1 in revenue (before taxes).

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

  • The MRQ is 5.4%. The company is operating less efficient.
  • The TTM is 4.5%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ5.4%TTM4.5%+0.8%
TTM4.5%YOY6.4%-1.9%
TTM4.5%5Y6.2%-1.6%
5Y6.2%10Y5.1%+1.1%
Compared to industry (Auto & Truck Dealerships)
PeriodCompanyIndustry (mean)+/- 
MRQ5.4%4.7%+0.7%
TTM4.5%4.3%+0.2%
YOY6.4%4.1%+2.3%
5Y6.2%4.1%+2.1%
10Y5.1%4.3%+0.8%
4.3.2.2. Operating Ratio

Measures how efficient Autonation is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Auto & Truck Dealerships industry mean).
  • An Operation Ratio of 0.95 means that the operating costs are $0.95 for each $1 in net sales.

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

  • The MRQ is 0.947. The company is less efficient in keeping operating costs low.
  • The TTM is 0.955. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.947TTM0.955-0.009
TTM0.955YOY0.936+0.020
TTM0.9555Y0.941+0.015
5Y0.94110Y0.950-0.010
Compared to industry (Auto & Truck Dealerships)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9470.984-0.037
TTM0.9551.000-0.045
YOY0.9360.976-0.040
5Y0.9410.977-0.036
10Y0.9500.982-0.032
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of AutoNation Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Auto & Truck Dealerships industry mean).
  • A Current Ratio of 0.80 means the company has $0.80 in assets for each $1 in short-term debts.

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

  • The MRQ is 0.797. The company is just not able to pay all its short-term debts. -1
  • The TTM is 0.784. The company is just not able to pay all its short-term debts. -1
Trends
Current periodCompared to+/- 
MRQ0.797TTM0.784+0.013
TTM0.784YOY0.853-0.069
TTM0.7845Y0.922-0.138
5Y0.92210Y0.893+0.029
Compared to industry (Auto & Truck Dealerships)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7971.351-0.554
TTM0.7841.390-0.606
YOY0.8531.414-0.561
5Y0.9221.434-0.512
10Y0.8931.375-0.482
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Autonation to the Auto & Truck Dealerships industry mean.
  • A Quick Ratio of 0.17 means the company can pay off $0.17 for each $1 in debt (using most liquid assets).

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

  • The MRQ is 0.165. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.176. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.165TTM0.176-0.010
TTM0.176YOY0.225-0.049
TTM0.1765Y0.261-0.086
5Y0.26110Y0.217+0.044
Compared to industry (Auto & Truck Dealerships)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1650.289-0.124
TTM0.1760.388-0.212
YOY0.2250.486-0.261
5Y0.2610.504-0.243
10Y0.2170.559-0.342
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of AutoNation Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Autonation to Auto & Truck Dealerships industry mean.
  • A Debt to Asset Ratio of 0.82 means that Autonation assets are financed with 81.6% credit (debt) and the remaining percentage (100% - 81.6%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.816. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.818. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.816TTM0.818-0.002
TTM0.818YOY0.806+0.012
TTM0.8185Y0.747+0.071
5Y0.74710Y0.751-0.004
Compared to industry (Auto & Truck Dealerships)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8160.632+0.184
TTM0.8180.626+0.192
YOY0.8060.590+0.216
5Y0.7470.632+0.115
10Y0.7510.645+0.106
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Autonation to the Auto & Truck Dealerships industry mean.
  • A Debt to Equity ratio of 444.3% means that company has $4.44 debt for each $1 in shareholders equity.

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

  • The MRQ is 4.443. The company is unable to pay all its debts with equity. -1
  • The TTM is 4.502. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ4.443TTM4.502-0.059
TTM4.502YOY4.146+0.356
TTM4.5025Y3.189+1.314
5Y3.18910Y3.144+0.045
Compared to industry (Auto & Truck Dealerships)
PeriodCompanyIndustry (mean)+/- 
MRQ4.4431.734+2.709
TTM4.5021.688+2.814
YOY4.1461.448+2.698
5Y3.1891.849+1.340
10Y3.1441.920+1.224
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 Autonation generates.

  • Above 15 is considered overpriced but always compare Autonation to the Auto & Truck Dealerships industry mean.
  • A PE ratio of 9.70 means the investor is paying $9.70 for every $1 in earnings.

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

  • The EOD is 9.598. Based on the earnings, the company is underpriced. +1
  • The MRQ is 9.702. Based on the earnings, the company is underpriced. +1
  • The TTM is 9.705. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD9.598MRQ9.702-0.104
MRQ9.702TTM9.705-0.003
TTM9.705YOY5.976+3.728
TTM9.7055Y6.158+3.546
5Y6.15810Y9.008-2.850
Compared to industry (Auto & Truck Dealerships)
PeriodCompanyIndustry (mean)+/- 
EOD9.5989.893-0.295
MRQ9.7029.527+0.175
TTM9.70510.560-0.855
YOY5.9767.653-1.677
5Y6.1589.379-3.221
10Y9.00810.244-1.236
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 AutoNation Inc:

  • The EOD is -11.810. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -11.938. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -1.647. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-11.810MRQ-11.938+0.128
MRQ-11.938TTM-1.647-10.291
TTM-1.647YOY1.611-3.257
TTM-1.6475Y203.016-204.663
5Y203.01610Y142.049+60.967
Compared to industry (Auto & Truck Dealerships)
PeriodCompanyIndustry (mean)+/- 
EOD-11.8104.932-16.742
MRQ-11.9384.303-16.241
TTM-1.6473.557-5.204
YOY1.6111.034+0.577
5Y203.0162.011+201.005
10Y142.0490.531+141.518
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 Autonation is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Auto & Truck Dealerships industry mean).
  • A PB ratio of 3.04 means the investor is paying $3.04 for each $1 in book value.

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

  • The EOD is 3.008. Based on the equity, the company is fair priced.
  • The MRQ is 3.041. Based on the equity, the company is fair priced.
  • The TTM is 2.973. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD3.008MRQ3.041-0.033
MRQ3.041TTM2.973+0.067
TTM2.973YOY3.116-0.143
TTM2.9735Y2.548+0.426
5Y2.54810Y2.335+0.213
Compared to industry (Auto & Truck Dealerships)
PeriodCompanyIndustry (mean)+/- 
EOD3.0081.642+1.366
MRQ3.0411.398+1.643
TTM2.9731.431+1.542
YOY3.1161.443+1.673
5Y2.5481.820+0.728
10Y2.3351.740+0.595
4.6.2. Total Gains per Share

2.4. Latest News of AutoNation Inc

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

DateTitleRead
2024-12-08
03:39
Syrian President Bashar al-Assad has left Damascus to an unknown destination, say two senior army officersRead
2024-12-08
03:35
Timberwolves look to complete road sweep of WarriorsRead
2024-12-07
21:08
Israeli strikes on southern Lebanese villages kill six, Lebanese health ministry saysRead
2024-12-07
21:02
Rangers, hoping for new starting point with latest win, take on KrakenRead
2024-12-07
20:57
Dortmund stumble to 1-1 draw at Gladbach to stay winless on the roadRead
2024-12-07
20:56
Huge second half powers Michigan State past NebraskaRead
2024-12-07
20:56
Manchester United suffer 3-2 home defeat by Nottingham ForestRead
2024-12-07
20:54
Notre Dame ends 5-game losing skid at Syracuse's expenseRead
2024-12-07
20:18
Late Mbangula goal salvages Juve's unbeaten league record in Bologna drawRead
2024-12-06
23:40
Super Micro Computer gets extension to file delayed annual reportRead

4.7 Holders & Insider Transactions

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

4.8.1. Institutions holding AutoNation Inc

Institutions are holding 75.189% of the shares of AutoNation Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Vanguard Group Inc7.99130.01023168245717242.3163
2024-06-30BlackRock Inc6.15730.00882441132-504527-17.1278
2024-09-30Boston Partners Global Investors, Inc4.06320.3388161089318770513.1891
2024-09-30Dimensional Fund Advisors, Inc.4.01990.06921593728-11980-0.7461
2024-09-30Brave Warrior Advisors LLC2.45253.6092972309-6926-0.7073
2024-09-30State Street Corp2.15410.0062854034190372.2799
2024-09-30LSV Asset Management1.88160.2861745975-35850-4.5854
2024-09-30Amvescap Plc.1.7760.0243704100-39111-5.2624
2024-09-30AllianceBernstein L.P.1.74310.0415691076-225263-24.5829
2024-09-30Alyeska Investment Group, L.P.1.71030.619367805216983533.4178
2024-09-30Morgan Stanley - Brokerage Accounts1.43570.0074569181-952941-62.6061
2024-09-30Point72 Asset Management, L.P.1.19210.21494726394437671537.0151
2024-09-30Geode Capital Management, LLC1.0940.0063433730185884.4775
2024-09-30Gamco Investors, Inc. Et Al0.98850.7174391890-13855-3.4147
2024-09-30Fuller & Thaler Asset Management Inc0.92220.2568365624-2901-0.7872
2024-09-30Charles Schwab Investment Management Inc0.80940.011320888190156.299
2024-06-30Bank of America Corp0.79490.0044315136-31649-9.1264
2024-09-30AQR Capital Management LLC0.75790.0742300491-86429-22.3377
2024-09-30Gabelli Funds LLC0.73470.3757291300-24300-7.6996
2024-09-30Horizon Asset Management Inc/ny0.72330.7679286763-4946-1.6955
Total 43.4027.449617207186-1011007-5.9%

4.9.2. Funds holding AutoNation Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31Vanguard Total Stock Mkt Idx Inv2.68020.00951062596-4075-0.382
2024-10-31Vanguard Small Cap Index2.13370.086484593816500.1954
2024-11-27iShares Core S&P Mid-Cap ETF2.1210.148984090716520.1968
2024-09-30JHancock Disciplined Value I1.87060.848374161100
2024-10-31Vanguard Small Cap Value Index Inv1.44150.1533571487-196-0.0343
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr0.94910.0539376300-1400-0.3707
2024-08-31FullerThaler Behavioral Small-Cap Equity0.87450.602234671500
2024-06-30FullerThaler Behavioral Sm-Cp Eq R60.87450.60234671500
2024-09-301290 VT GAMCO Small Company Value IB0.78821.5144312500-3500-1.1076
2024-09-30DFA US Targeted Value I0.75450.387829913100
2024-09-30Boston Partners Large Cap Value Equity E0.65180.89482584143009713.1821
2024-10-31Invesco Main Street Small Cap R60.53031.63621024100
2024-09-30Invesco Small Cap Core0.53031.822121024159322.9034
2024-10-31SPDR® S&P MIDCAP 400 ETF Trust0.51950.1405205981-3029-1.4492
2024-09-30DFA US Small Cap I0.47450.200718812400
2024-11-28Dimensional US Targeted Value ETF0.46590.28618470000
2024-10-31State St Russell Sm/Mid Cp® Indx NL Cl C0.41620.0571165026-11300-6.4086
2024-09-30Fidelity Extended Market Index0.38360.065215208838922.6263
2024-09-30Strategic Advisers U.S. Total Stock{mg}0.37960.0342150487-20174-11.8211
2024-09-30AB Discovery Value Advisor0.37741.0729149620-62221-29.3716
Total 19.216910.61627618822-62672-0.8%

5.3. Insider Transactions

Insiders are holding 16.156% of the shares of AutoNation Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-08-26Edward S LampertSELL39194183.43
2024-08-23Edward S LampertSELL500182.06
2024-07-31Edward S LampertSELL53562193.45
2024-07-15Edward S LampertSELL100000176.21
2024-07-12Edward S LampertSELL23703172.29
2024-04-29David B EdelsonSELL10000168
2024-03-20Edward S LampertSELL100000161.26
2024-03-04Kimberly DeesSELL3133152.28
2024-03-01Lisa Lutoff-perloSELL3671149.67
2024-02-14Jacqueline A TravisanoSELL3671146.98
2024-02-12Edward S LampertSELL10804154.56
2024-01-22Edward S LampertSELL380497143.12
2024-01-10Edward S LampertSELL77284142.58
2023-12-22Edward S LampertSELL25405151.75
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 Assets12,906,600
Total Liabilities10,535,400
Total Stockholder Equity2,371,200
 As reported
Total Liabilities 10,535,400
Total Stockholder Equity+ 2,371,200
Total Assets = 12,906,600

Assets

Total Assets12,906,600
Total Current Assets4,749,500
Long-term Assets8,157,100
Total Current Assets
Cash And Cash Equivalents 60,200
Net Receivables 923,800
Inventory 3,530,800
Other Current Assets 234,700
Total Current Assets  (as reported)4,749,500
Total Current Assets  (calculated)4,749,500
+/-0
Long-term Assets
Property Plant Equipment 4,184,500
Goodwill 1,447,600
Intangible Assets 922,600
Long-term Assets Other 618,900
Long-term Assets  (as reported)8,157,100
Long-term Assets  (calculated)7,173,600
+/- 983,500

Liabilities & Shareholders' Equity

Total Current Liabilities5,960,400
Long-term Liabilities4,575,000
Total Stockholder Equity2,371,200
Total Current Liabilities
Short-term Debt 838,800
Short Long Term Debt 4,644,000
Accounts payable 298,600
Other Current Liabilities 4,823,000
Total Current Liabilities  (as reported)5,960,400
Total Current Liabilities  (calculated)10,604,400
+/- 4,644,000
Long-term Liabilities
Long term Debt 3,741,600
Capital Lease Obligations 367,800
Long-term Liabilities Other 377,600
Long-term Liabilities  (as reported)4,575,000
Long-term Liabilities  (calculated)4,487,000
+/- 88,000
Total Stockholder Equity
Common Stock600
Retained Earnings 5,145,700
Other Stockholders Equity -2,775,100
Total Stockholder Equity (as reported)2,371,200
Total Stockholder Equity (calculated)2,371,200
+/-0
Other
Capital Stock600
Cash and Short Term Investments 60,200
Common Stock Shares Outstanding 40,300
Current Deferred Revenue43,700
Liabilities and Stockholders Equity 12,906,600
Net Debt 8,325,400
Net Invested Capital 10,756,800
Net Working Capital -1,210,900
Property Plant and Equipment Gross 6,384,500
Short Long Term Debt Total 8,385,600



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-311993-12-311993-09-301993-06-301993-03-311992-12-311992-09-301992-06-301992-03-311991-12-311991-09-301991-06-301991-03-311990-12-311990-09-301990-06-301990-03-311989-12-311989-09-301989-06-301989-03-311988-12-311988-09-301988-06-301988-03-31
> Total Assets 
0
0
0
800
0
0
0
2,100
3,900
71,300
0
73,800
97,800
112,700
126,400
148,500
153,100
156,800
157,400
167,400
165,000
165,800
177,900
155,500
153,100
155,200
155,500
132,400
136,600
116,900
428,600
542,100
636,400
896,700
986,900
3,776,100
8,032,800
8,924,900
9,737,600
10,527,300
11,995,300
13,369,700
14,099,400
13,925,800
15,168,900
9,409,300
9,504,600
9,613,400
9,727,900
8,916,300
8,509,200
8,830,000
8,680,200
8,345,800
8,153,100
8,065,400
8,345,600
8,503,500
8,199,300
8,584,800
8,818,400
8,931,300
8,223,000
8,823,100
9,027,600
9,318,900
8,594,000
8,698,900
8,741,000
8,599,000
8,265,100
8,824,500
8,810,900
8,751,800
8,380,400
8,607,000
8,365,900
8,452,400
8,343,000
8,479,600
8,523,200
8,351,400
6,238,200
6,014,100
5,585,900
5,237,200
5,094,000
5,407,300
5,501,100
5,518,100
5,730,700
5,974,200
5,889,400
5,935,900
5,766,800
6,198,800
6,332,400
6,461,400
6,563,000
7,203,000
7,194,200
7,453,000
7,374,800
7,914,100
7,744,000
7,871,600
7,793,700
8,399,700
8,438,500
8,839,400
8,851,400
9,558,300
9,997,600
9,788,300
9,687,000
10,060,000
10,092,700
10,149,700
9,954,800
10,271,500
10,220,300
10,288,600
10,119,800
10,665,100
10,914,300
10,699,500
10,451,800
10,543,300
10,552,400
9,448,500
9,569,300
9,887,200
9,267,500
8,381,000
8,140,700
8,943,600
9,357,900
9,307,500
9,415,300
10,059,700
10,360,800
11,079,500
11,241,000
12,355,700
12,041,300
12,828,600
12,906,600
12,906,60012,828,60012,041,30012,355,70011,241,00011,079,50010,360,80010,059,7009,415,3009,307,5009,357,9008,943,6008,140,7008,381,0009,267,5009,887,2009,569,3009,448,50010,552,40010,543,30010,451,80010,699,50010,914,30010,665,10010,119,80010,288,60010,220,30010,271,5009,954,80010,149,70010,092,70010,060,0009,687,0009,788,3009,997,6009,558,3008,851,4008,839,4008,438,5008,399,7007,793,7007,871,6007,744,0007,914,1007,374,8007,453,0007,194,2007,203,0006,563,0006,461,4006,332,4006,198,8005,766,8005,935,9005,889,4005,974,2005,730,7005,518,1005,501,1005,407,3005,094,0005,237,2005,585,9006,014,1006,238,2008,351,4008,523,2008,479,6008,343,0008,452,4008,365,9008,607,0008,380,4008,751,8008,810,9008,824,5008,265,1008,599,0008,741,0008,698,9008,594,0009,318,9009,027,6008,823,1008,223,0008,931,3008,818,4008,584,8008,199,3008,503,5008,345,6008,065,4008,153,1008,345,8008,680,2008,830,0008,509,2008,916,3009,727,9009,613,4009,504,6009,409,30015,168,90013,925,80014,099,40013,369,70011,995,30010,527,3009,737,6008,924,9008,032,8003,776,100986,900896,700636,400542,100428,600116,900136,600132,400155,500155,200153,100155,500177,900165,800165,000167,400157,400156,800153,100148,500126,400112,70097,80073,800071,3003,9002,100000800000
   > Total Current Assets 
0
0
0
500
0
0
0
2,000
2,800
25,600
0
20,200
17,100
26,400
23,300
30,800
37,500
36,600
32,700
34,400
32,100
32,100
34,600
27,600
26,100
27,900
27,100
14,200
15,000
15,800
229,700
206,800
201,200
378,000
380,900
2,584,800
5,662,900
6,154,200
6,519,800
6,825,800
7,361,600
8,357,200
8,366,100
8,406,300
9,093,900
4,239,800
3,981,500
4,300,900
4,265,200
4,318,800
3,827,900
4,176,200
4,055,600
3,775,100
3,382,700
3,152,500
3,321,200
3,500,300
3,245,200
3,629,100
3,849,000
4,028,300
3,271,200
3,990,300
4,035,800
4,273,900
3,575,700
3,677,700
3,751,300
3,645,500
3,310,300
3,880,400
3,824,900
3,744,100
3,284,200
3,385,800
3,146,800
3,228,000
3,111,600
3,238,400
3,269,700
3,102,000
2,695,900
2,554,100
2,255,000
2,045,900
1,921,000
2,250,600
2,331,100
2,314,000
2,448,500
2,629,100
2,450,800
2,489,100
2,296,000
2,676,200
2,781,800
2,883,900
2,958,300
3,361,100
3,340,900
3,506,500
3,358,500
3,830,000
3,637,700
3,728,000
3,606,900
3,999,200
3,985,300
4,273,600
4,251,600
4,711,400
4,872,700
4,663,900
4,421,900
4,714,800
4,676,800
4,646,200
4,450,100
4,797,500
4,646,900
4,703,900
4,437,800
4,884,000
4,831,800
4,663,600
4,398,800
4,411,100
4,748,600
3,520,200
3,654,900
4,152,700
3,666,800
2,801,900
2,374,400
2,811,700
3,249,600
3,131,300
3,075,000
3,138,000
3,153,000
3,639,800
3,773,100
4,306,900
4,241,900
4,851,400
4,749,500
4,749,5004,851,4004,241,9004,306,9003,773,1003,639,8003,153,0003,138,0003,075,0003,131,3003,249,6002,811,7002,374,4002,801,9003,666,8004,152,7003,654,9003,520,2004,748,6004,411,1004,398,8004,663,6004,831,8004,884,0004,437,8004,703,9004,646,9004,797,5004,450,1004,646,2004,676,8004,714,8004,421,9004,663,9004,872,7004,711,4004,251,6004,273,6003,985,3003,999,2003,606,9003,728,0003,637,7003,830,0003,358,5003,506,5003,340,9003,361,1002,958,3002,883,9002,781,8002,676,2002,296,0002,489,1002,450,8002,629,1002,448,5002,314,0002,331,1002,250,6001,921,0002,045,9002,255,0002,554,1002,695,9003,102,0003,269,7003,238,4003,111,6003,228,0003,146,8003,385,8003,284,2003,744,1003,824,9003,880,4003,310,3003,645,5003,751,3003,677,7003,575,7004,273,9004,035,8003,990,3003,271,2004,028,3003,849,0003,629,1003,245,2003,500,3003,321,2003,152,5003,382,7003,775,1004,055,6004,176,2003,827,9004,318,8004,265,2004,300,9003,981,5004,239,8009,093,9008,406,3008,366,1008,357,2007,361,6006,825,8006,519,8006,154,2005,662,9002,584,800380,900378,000201,200206,800229,70015,80015,00014,20027,10027,90026,10027,60034,60032,10032,10034,40032,70036,60037,50030,80023,30026,40017,10020,200025,6002,8002,000000500000
       Cash And Cash Equivalents 
0
0
0
200
0
0
0
1,900
1,700
5,100
0
8,800
1,400
15,200
8,200
16,000
5,200
5,800
4,300
5,600
4,900
2,900
4,500
5,000
6,000
6,000
5,500
2,700
2,200
2,900
208,000
159,800
137,700
259,900
154,800
63,600
199,200
130,100
206,200
148,000
273,500
233,900
325,100
773,900
377,000
737,500
398,900
369,300
413,400
154,800
133,500
82,200
83,000
26,100
89,100
128,100
105,500
100,200
169,700
176,200
185,700
235,400
33,700
170,800
31,100
56,800
90,800
107,200
28,700
47,800
277,500
243,800
256,600
35,600
29,700
52,200
42,800
31,200
28,400
32,800
34,400
42,100
60,800
111,000
62,000
128,900
204,500
173,700
160,800
101,600
84,500
95,100
84,300
81,800
67,300
86,600
76,300
62,100
98,600
69,700
46,300
69,700
68,300
69,200
69,200
68,500
67,500
75,400
74,100
65,300
63,900
74,100
47,800
54,700
62,200
64,800
56,300
52,500
53,300
69,200
57,500
53,100
52,600
48,600
48,700
51,100
45,000
42,000
411,000
257,300
350,500
569,600
350,000
59,500
72,000
60,400
608,100
336,500
442,900
72,600
58,300
63,700
64,000
75,100
79,200
108,000
60,200
60,200108,00079,20075,10064,00063,70058,30072,600442,900336,500608,10060,40072,00059,500350,000569,600350,500257,300411,00042,00045,00051,10048,70048,60052,60053,10057,50069,20053,30052,50056,30064,80062,20054,70047,80074,10063,90065,30074,10075,40067,50068,50069,20069,20068,30069,70046,30069,70098,60062,10076,30086,60067,30081,80084,30095,10084,500101,600160,800173,700204,500128,90062,000111,00060,80042,10034,40032,80028,40031,20042,80052,20029,70035,600256,600243,800277,50047,80028,700107,20090,80056,80031,100170,80033,700235,400185,700176,200169,700100,200105,500128,10089,10026,10083,00082,200133,500154,800413,400369,300398,900737,500377,000773,900325,100233,900273,500148,000206,200130,100199,20063,600154,800259,900137,700159,800208,0002,9002,2002,7005,5006,0006,0005,0004,5002,9004,9005,6004,3005,8005,20016,0008,20015,2001,4008,80005,1001,7001,900000200000
       Net Receivables 
0
0
0
300
0
0
0
200
800
6,600
0
10,400
6,700
6,400
6,500
11,400
21,700
22,300
20,600
24,200
22,600
22,300
22,900
17,300
15,800
16,000
16,100
7,400
8,300
8,800
16,000
32,800
47,500
58,400
62,400
316,300
522,000
616,100
819,200
977,300
5,544,300
1,358,800
1,588,300
1,605,300
6,440,800
1,240,500
1,263,100
1,151,000
1,118,500
1,191,700
1,102,300
1,108,800
1,146,200
1,071,400
980,200
802,200
808,300
795,100
723,800
759,800
715,400
844,900
750,300
768,300
736,800
726,200
694,700
773,200
711,800
775,100
654,000
795,700
684,400
734,900
713,100
813,700
658,400
672,600
669,800
714,100
641,000
558,600
467,500
387,400
336,300
330,600
313,200
408,800
403,300
393,900
392,100
462,000
425,500
404,600
402,100
587,400
518,100
538,900
514,200
698,400
590,100
621,400
599,300
740,900
663,600
691,300
651,800
817,800
778,000
770,600
758,100
908,200
767,600
817,200
788,300
1,032,900
830,300
795,100
901,000
1,111,000
883,100
854,500
800,500
976,200
782,700
780,800
829,500
916,700
512,900
673,300
682,500
845,200
883,500
773,500
628,100
730,000
747,900
705,400
649,400
858,800
742,700
842,300
877,300
1,040,400
902,200
854,600
923,800
923,800854,600902,2001,040,400877,300842,300742,700858,800649,400705,400747,900730,000628,100773,500883,500845,200682,500673,300512,900916,700829,500780,800782,700976,200800,500854,500883,1001,111,000901,000795,100830,3001,032,900788,300817,200767,600908,200758,100770,600778,000817,800651,800691,300663,600740,900599,300621,400590,100698,400514,200538,900518,100587,400402,100404,600425,500462,000392,100393,900403,300408,800313,200330,600336,300387,400467,500558,600641,000714,100669,800672,600658,400813,700713,100734,900684,400795,700654,000775,100711,800773,200694,700726,200736,800768,300750,300844,900715,400759,800723,800795,100808,300802,200980,2001,071,4001,146,2001,108,8001,102,3001,191,7001,118,5001,151,0001,263,1001,240,5006,440,8001,605,3001,588,3001,358,8005,544,300977,300819,200616,100522,000316,30062,40058,40047,50032,80016,0008,8008,3007,40016,10016,00015,80017,30022,90022,30022,60024,20020,60022,30021,70011,4006,5006,4006,70010,40006,600800200000300000
       Other Current Assets 
0
0
0
0
0
0
0
-100
300
13,900
0
1,000
9,000
4,800
8,600
3,400
10,600
8,500
7,800
4,600
4,600
6,900
4,600
3,400
4,300
5,900
5,500
4,100
4,500
4,100
5,700
14,200
16,000
59,700
135,700
2,170,700
4,448,000
4,649,800
4,563,200
4,605,700
159,500
5,246,100
4,961,900
4,173,600
145,500
68,600
98,500
73,800
74,500
173,200
188,800
216,000
229,000
238,300
64,600
43,700
44,300
97,700
100,000
94,700
144,400
138,700
113,300
131,900
127,100
133,300
143,100
156,800
154,300
199,000
175,300
158,200
210,300
177,900
177,600
158,500
187,400
177,600
183,300
165,800
217,200
205,900
200,100
179,700
303,300
328,500
242,200
259,800
254,600
237,600
232,100
205,000
209,300
222,700
224,900
193,000
202,800
205,200
203,400
196,100
204,700
190,200
186,100
192,700
192,900
191,600
196,200
207,000
204,800
207,000
202,700
117,100
129,500
130,600
123,400
97,000
97,600
85,400
87,200
251,700
177,000
209,300
203,400
208,700
229,000
313,800
243,600
146,600
147,700
157,300
139,400
139,400
178,700
212,700
177,700
173,400
195,300
184,100
131,400
158,300
155,800
161,300
186,200
172,300
276,700
357,000
234,700
234,700357,000276,700172,300186,200161,300155,800158,300131,400184,100195,300173,400177,700212,700178,700139,400139,400157,300147,700146,600243,600313,800229,000208,700203,400209,300177,000251,70087,20085,40097,60097,000123,400130,600129,500117,100202,700207,000204,800207,000196,200191,600192,900192,700186,100190,200204,700196,100203,400205,200202,800193,000224,900222,700209,300205,000232,100237,600254,600259,800242,200328,500303,300179,700200,100205,900217,200165,800183,300177,600187,400158,500177,600177,900210,300158,200175,300199,000154,300156,800143,100133,300127,100131,900113,300138,700144,40094,700100,00097,70044,30043,70064,600238,300229,000216,000188,800173,20074,50073,80098,50068,600145,5004,173,6004,961,9005,246,100159,5004,605,7004,563,2004,649,8004,448,0002,170,700135,70059,70016,00014,2005,7004,1004,5004,1005,5005,9004,3003,4004,6006,9004,6004,6007,8008,50010,6003,4008,6004,8009,0001,000013,900300-1000000000
   > Long-term Assets 
0
0
0
300
0
0
0
100
1,100
45,700
0
53,600
80,700
86,300
103,100
117,700
115,600
120,200
124,700
133,000
132,900
133,700
143,300
127,900
127,000
127,300
128,400
118,200
121,600
101,100
198,900
335,300
435,200
518,700
606,000
1,191,300
2,369,900
2,770,700
3,217,800
3,701,500
4,633,700
5,012,500
5,733,300
5,519,500
6,075,000
5,169,500
5,523,100
5,312,500
5,462,700
4,597,500
4,681,300
4,653,800
4,624,600
4,570,700
4,770,400
4,912,900
5,024,400
5,003,200
4,954,100
4,955,700
4,969,400
4,903,000
4,951,800
4,832,800
4,991,800
5,045,000
5,018,300
5,021,200
4,989,700
4,953,500
4,954,800
4,944,100
4,986,000
5,007,700
5,096,200
5,221,200
5,219,100
5,224,400
5,231,400
5,241,200
5,253,500
5,249,400
3,542,300
3,460,000
3,330,900
3,191,300
3,173,000
3,156,700
3,170,000
3,204,100
3,282,200
3,345,100
3,438,600
3,446,800
3,470,800
3,522,600
3,550,600
3,577,500
3,604,700
3,841,900
3,853,300
3,946,500
4,016,300
4,084,100
4,106,300
4,143,600
4,186,800
4,400,500
4,453,200
4,565,800
4,599,800
4,846,900
5,124,900
5,124,400
5,265,100
5,345,200
5,415,900
5,503,500
5,504,700
5,474,000
5,573,400
5,584,700
5,682,000
5,781,100
6,082,500
6,035,900
6,053,000
6,132,200
5,803,800
5,928,300
5,914,400
5,734,500
5,600,700
5,579,100
5,766,300
6,131,900
6,108,300
6,176,200
6,340,300
6,921,700
7,207,800
7,439,700
7,467,900
8,048,800
7,799,400
7,977,200
8,157,100
8,157,1007,977,2007,799,4008,048,8007,467,9007,439,7007,207,8006,921,7006,340,3006,176,2006,108,3006,131,9005,766,3005,579,1005,600,7005,734,5005,914,4005,928,3005,803,8006,132,2006,053,0006,035,9006,082,5005,781,1005,682,0005,584,7005,573,4005,474,0005,504,7005,503,5005,415,9005,345,2005,265,1005,124,4005,124,9004,846,9004,599,8004,565,8004,453,2004,400,5004,186,8004,143,6004,106,3004,084,1004,016,3003,946,5003,853,3003,841,9003,604,7003,577,5003,550,6003,522,6003,470,8003,446,8003,438,6003,345,1003,282,2003,204,1003,170,0003,156,7003,173,0003,191,3003,330,9003,460,0003,542,3005,249,4005,253,5005,241,2005,231,4005,224,4005,219,1005,221,2005,096,2005,007,7004,986,0004,944,1004,954,8004,953,5004,989,7005,021,2005,018,3005,045,0004,991,8004,832,8004,951,8004,903,0004,969,4004,955,7004,954,1005,003,2005,024,4004,912,9004,770,4004,570,7004,624,6004,653,8004,681,3004,597,5005,462,7005,312,5005,523,1005,169,5006,075,0005,519,5005,733,3005,012,5004,633,7003,701,5003,217,8002,770,7002,369,9001,191,300606,000518,700435,200335,300198,900101,100121,600118,200128,400127,300127,000127,900143,300133,700132,900133,000124,700120,200115,600117,700103,10086,30080,70053,600045,7001,100100000300000
       Property Plant Equipment 
0
0
0
100
0
0
0
100
400
25,400
0
36,700
63,300
66,500
70,300
77,500
87,600
90,100
93,400
101,200
101,500
102,500
111,200
101,400
100,900
101,200
102,000
85,500
86,400
87,000
110,900
187,500
229,400
258,000
331,600
846,400
1,496,500
1,758,000
1,934,000
2,096,900
2,338,700
2,534,100
2,811,300
2,043,600
2,187,700
1,663,900
1,694,700
1,360,400
1,339,400
1,404,700
1,485,000
1,538,100
1,548,800
1,523,700
1,545,300
1,583,300
1,606,300
1,612,800
1,633,700
1,678,400
1,703,700
1,704,400
1,709,000
1,696,700
1,793,100
1,809,300
1,803,200
1,836,300
1,819,000
1,830,100
1,819,200
1,832,300
1,816,100
1,824,200
1,897,400
1,929,600
1,935,800
1,946,100
1,964,300
1,986,600
1,963,600
1,956,300
1,970,200
1,937,000
1,854,800
1,742,800
1,725,800
1,729,200
1,728,000
1,741,900
1,780,700
1,838,000
1,880,400
1,884,300
1,919,200
1,950,700
1,960,900
1,987,000
2,007,700
2,095,100
2,102,400
2,122,900
2,186,800
2,235,300
2,244,200
2,272,900
2,293,400
2,422,000
2,433,300
2,489,200
2,494,400
2,667,400
2,768,100
2,772,200
2,807,600
2,843,200
2,897,000
2,950,700
2,949,200
2,962,700
3,000,300
3,023,100
3,085,500
3,155,300
3,473,000
3,451,200
3,459,600
3,507,700
3,498,400
3,484,500
3,454,100
3,447,600
3,409,600
3,397,700
3,504,500
3,703,500
3,697,400
3,753,400
3,806,400
3,930,700
3,984,800
4,083,100
4,094,500
4,183,700
4,190,300
4,185,600
4,184,500
4,184,5004,185,6004,190,3004,183,7004,094,5004,083,1003,984,8003,930,7003,806,4003,753,4003,697,4003,703,5003,504,5003,397,7003,409,6003,447,6003,454,1003,484,5003,498,4003,507,7003,459,6003,451,2003,473,0003,155,3003,085,5003,023,1003,000,3002,962,7002,949,2002,950,7002,897,0002,843,2002,807,6002,772,2002,768,1002,667,4002,494,4002,489,2002,433,3002,422,0002,293,4002,272,9002,244,2002,235,3002,186,8002,122,9002,102,4002,095,1002,007,7001,987,0001,960,9001,950,7001,919,2001,884,3001,880,4001,838,0001,780,7001,741,9001,728,0001,729,2001,725,8001,742,8001,854,8001,937,0001,970,2001,956,3001,963,6001,986,6001,964,3001,946,1001,935,8001,929,6001,897,4001,824,2001,816,1001,832,3001,819,2001,830,1001,819,0001,836,3001,803,2001,809,3001,793,1001,696,7001,709,0001,704,4001,703,7001,678,4001,633,7001,612,8001,606,3001,583,3001,545,3001,523,7001,548,8001,538,1001,485,0001,404,7001,339,4001,360,4001,694,7001,663,9002,187,7002,043,6002,811,3002,534,1002,338,7002,096,9001,934,0001,758,0001,496,500846,400331,600258,000229,400187,500110,90087,00086,40085,500102,000101,200100,900101,400111,200102,500101,500101,20093,40090,10087,60077,50070,30066,50063,30036,700025,400400100000100000
       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
9,000
0
0
0
6,500
3,005,500
2,738,400
2,740,300
2,799,700
2,786,900
2,783,000
2,768,500
2,757,400
2,759,500
2,759,500
1,147,800
1,149,100
1,136,600
1,121,500
1,125,300
1,125,100
1,128,500
1,126,800
1,140,400
1,142,100
1,171,600
1,172,200
1,172,200
1,172,200
1,172,200
1,172,200
1,172,200
1,237,400
1,233,000
1,253,000
1,254,900
1,259,600
1,257,800
1,257,800
1,265,300
1,314,700
1,321,700
1,341,000
1,346,000
1,394,500
1,437,400
1,427,300
1,492,400
1,511,300
1,515,600
1,527,900
1,529,800
1,515,000
1,513,600
1,508,100
1,516,100
1,513,200
1,509,800
1,497,800
1,498,600
1,501,900
1,183,600
1,181,300
1,186,500
1,185,000
1,184,800
1,187,000
1,224,000
1,235,300
1,232,700
1,233,300
1,233,300
1,320,100
1,450,200
1,460,700
1,455,700
1,465,800
1,454,700
1,449,400
1,447,600
1,447,6001,449,4001,454,7001,465,8001,455,7001,460,7001,450,2001,320,1001,233,3001,233,3001,232,7001,235,3001,224,0001,187,0001,184,8001,185,0001,186,5001,181,3001,183,6001,501,9001,498,6001,497,8001,509,8001,513,2001,516,1001,508,1001,513,6001,515,0001,529,8001,527,9001,515,6001,511,3001,492,4001,427,3001,437,4001,394,5001,346,0001,341,0001,321,7001,314,7001,265,3001,257,8001,257,8001,259,6001,254,9001,253,0001,233,0001,237,4001,172,2001,172,2001,172,2001,172,2001,172,2001,172,2001,171,6001,142,1001,140,4001,126,8001,128,5001,125,1001,125,3001,121,5001,136,6001,149,1001,147,8002,759,5002,759,5002,757,4002,768,5002,783,0002,786,9002,799,7002,740,3002,738,4003,005,5006,5000009,0000000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
303,100
326,900
345,500
0
0
0
0
0
00000345,500326,900303,1000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
700
7,300
0
15,900
16,300
19,300
32,100
38,100
23,900
25,900
27,300
27,500
27,000
26,800
26,300
22,900
23,100
23,200
23,200
11,300
13,100
13,000
84,800
99,900
149,700
180,600
183,000
228,400
734,800
870,600
1,211,400
1,604,600
2,295,000
2,478,400
2,922,000
2,473,400
2,864,900
2,568,800
2,842,300
2,831,000
2,897,500
2,923,500
2,939,900
2,920,200
2,902,500
2,866,900
2,881,100
2,865,200
2,949,800
2,954,000
2,980,300
2,975,800
2,987,300
2,985,300
2,988,100
2,894,600
2,956,500
3,010,300
3,003,600
2,976,200
2,967,800
2,954,000
2,961,000
2,957,100
3,012,300
272,500
286,000
317,200
316,700
315,600
316,800
319,900
329,900
324,600
177,600
177,700
177,600
175,900
174,900
174,800
183,300
184,000
202,200
202,000
216,500
217,800
218,000
217,800
217,500
213,000
213,700
291,300
289,700
328,200
326,800
335,100
334,900
335,000
339,100
354,700
369,200
392,400
406,900
439,900
554,700
544,600
581,000
598,200
600,600
615,100
616,300
586,800
587,300
579,300
595,700
595,400
596,700
582,700
582,000
581,600
522,300
522,000
521,800
521,500
521,200
521,000
587,100
743,500
743,100
742,800
742,400
837,000
880,300
936,200
931,800
927,800
925,600
924,300
922,600
922,600924,300925,600927,800931,800936,200880,300837,000742,400742,800743,100743,500587,100521,000521,200521,500521,800522,000522,300581,600582,000582,700596,700595,400595,700579,300587,300586,800616,300615,100600,600598,200581,000544,600554,700439,900406,900392,400369,200354,700339,100335,000334,900335,100326,800328,200289,700291,300213,700213,000217,500217,800218,000217,800216,500202,000202,200184,000183,300174,800174,900175,900177,600177,700177,600324,600329,900319,900316,800315,600316,700317,200286,000272,5003,012,3002,957,1002,961,0002,954,0002,967,8002,976,2003,003,6003,010,3002,956,5002,894,6002,988,1002,985,3002,987,3002,975,8002,980,3002,954,0002,949,8002,865,2002,881,1002,866,9002,902,5002,920,2002,939,9002,923,5002,897,5002,831,0002,842,3002,568,8002,864,9002,473,4002,922,0002,478,4002,295,0001,604,6001,211,400870,600734,800228,400183,000180,600149,70099,90084,80013,00013,10011,30023,20023,20023,10022,90026,30026,80027,00027,50027,30025,90023,90038,10032,10019,30016,30015,90007,30070000000000
       Accumulated depreciation 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,600,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000001,600,0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
4,123,300
3,192,800
3,196,300
3,115,700
3,075,800
3,047,000
3,225,100
3,329,600
3,418,100
3,390,400
3,320,400
3,277,300
3,265,700
3,198,600
3,242,800
3,136,100
3,198,700
3,235,700
3,215,100
3,184,900
3,170,700
3,123,400
3,135,600
3,111,800
3,169,900
3,183,500
3,198,800
3,291,600
3,283,300
3,278,300
3,267,100
3,254,600
3,289,900
3,293,100
1,572,100
1,523,000
1,476,100
1,448,500
1,447,200
1,427,500
1,442,000
1,462,200
1,501,500
1,507,100
1,558,200
1,562,500
1,551,600
1,571,900
1,589,700
1,590,500
1,597,000
1,746,800
1,750,900
1,823,600
1,829,500
1,848,800
1,862,100
1,870,700
1,893,400
1,978,500
2,019,900
2,076,600
2,105,400
2,179,500
2,356,800
2,352,200
2,457,500
2,502,000
2,518,900
2,552,800
2,555,500
2,511,300
2,573,100
474,200
484,700
517,200
503,000
495,600
512,800
541,000
473,800
690,500
702,000
891,000
435,100
416,700
440,600
390,700
378,400
387,900
492,300
522,200
504,500
554,300
605,800
0
0
0
0
0000605,800554,300504,500522,200492,300387,900378,400390,700440,600416,700435,100891,000702,000690,500473,800541,000512,800495,600503,000517,200484,700474,2002,573,1002,511,3002,555,5002,552,8002,518,9002,502,0002,457,5002,352,2002,356,8002,179,5002,105,4002,076,6002,019,9001,978,5001,893,4001,870,7001,862,1001,848,8001,829,5001,823,6001,750,9001,746,8001,597,0001,590,5001,589,7001,571,9001,551,6001,562,5001,558,2001,507,1001,501,5001,462,2001,442,0001,427,5001,447,2001,448,5001,476,1001,523,0001,572,1003,293,1003,289,9003,254,6003,267,1003,278,3003,283,3003,291,6003,198,8003,183,5003,169,9003,111,8003,135,6003,123,4003,170,7003,184,9003,215,1003,235,7003,198,7003,136,1003,242,8003,198,6003,265,7003,277,3003,320,4003,390,4003,418,1003,329,6003,225,1003,047,0003,075,8003,115,7003,196,3003,192,8004,123,300000000000000000000000000000000000000000000000000
> Total Liabilities 
0
0
0
700
0
0
0
100
800
50,900
0
38,400
51,500
42,600
48,700
56,100
76,600
67,000
65,400
70,100
68,300
67,900
78,400
77,900
74,000
73,200
70,600
44,400
45,900
47,300
41,700
105,700
132,200
149,800
195,000
2,499,900
5,566,000
6,256,800
6,675,000
7,043,000
8,052,900
9,170,400
8,226,500
8,501,600
9,775,100
3,672,500
4,217,900
5,012,200
5,177,500
5,151,500
4,653,200
4,987,500
4,876,800
4,487,300
4,274,600
4,237,500
4,442,600
4,544,600
4,179,200
4,674,600
4,917,000
5,045,800
4,264,300
4,873,400
5,037,200
5,235,900
4,481,000
4,435,800
4,418,600
4,122,500
3,665,800
4,155,000
4,012,600
5,068,700
4,720,000
4,894,300
4,535,200
4,714,300
4,866,200
5,006,100
5,022,200
4,816,300
4,110,400
3,816,000
3,349,200
2,946,800
2,782,700
3,104,100
3,173,800
3,547,500
3,725,500
3,895,300
3,750,800
3,819,800
3,741,900
4,304,200
4,764,300
4,933,200
4,924,500
5,514,500
5,407,600
5,570,500
5,381,400
5,852,400
5,675,100
5,746,500
5,781,700
6,327,600
6,232,900
6,554,100
6,586,500
7,209,000
7,907,000
7,630,100
7,466,200
7,749,700
7,658,500
7,651,100
7,754,300
7,902,200
7,748,400
7,788,000
7,501,800
7,949,100
8,128,500
7,816,600
7,455,100
7,381,200
7,705,500
6,310,800
6,211,400
6,651,500
6,073,600
5,524,200
5,784,200
6,566,600
7,012,300
6,982,500
7,160,100
8,011,900
8,340,500
8,987,700
9,099,000
10,144,300
9,681,500
10,645,400
10,535,400
10,535,40010,645,4009,681,50010,144,3009,099,0008,987,7008,340,5008,011,9007,160,1006,982,5007,012,3006,566,6005,784,2005,524,2006,073,6006,651,5006,211,4006,310,8007,705,5007,381,2007,455,1007,816,6008,128,5007,949,1007,501,8007,788,0007,748,4007,902,2007,754,3007,651,1007,658,5007,749,7007,466,2007,630,1007,907,0007,209,0006,586,5006,554,1006,232,9006,327,6005,781,7005,746,5005,675,1005,852,4005,381,4005,570,5005,407,6005,514,5004,924,5004,933,2004,764,3004,304,2003,741,9003,819,8003,750,8003,895,3003,725,5003,547,5003,173,8003,104,1002,782,7002,946,8003,349,2003,816,0004,110,4004,816,3005,022,2005,006,1004,866,2004,714,3004,535,2004,894,3004,720,0005,068,7004,012,6004,155,0003,665,8004,122,5004,418,6004,435,8004,481,0005,235,9005,037,2004,873,4004,264,3005,045,8004,917,0004,674,6004,179,2004,544,6004,442,6004,237,5004,274,6004,487,3004,876,8004,987,5004,653,2005,151,5005,177,5005,012,2004,217,9003,672,5009,775,1008,501,6008,226,5009,170,4008,052,9007,043,0006,675,0006,256,8005,566,0002,499,900195,000149,800132,200105,70041,70047,30045,90044,40070,60073,20074,00077,90078,40067,90068,30070,10065,40067,00076,60056,10048,70042,60051,50038,400050,900800100000700000
   > Total Current Liabilities 
0
0
0
700
0
0
0
100
800
33,000
0
22,300
25,500
15,900
16,500
20,800
40,700
29,800
26,300
27,900
26,500
25,700
24,100
24,100
21,200
24,000
23,000
10,100
8,800
10,500
21,800
63,900
83,000
97,200
134,800
2,228,000
4,242,600
4,782,400
5,017,300
4,262,600
5,185,300
5,495,200
5,123,200
5,540,400
5,470,700
2,530,000
2,735,800
3,164,500
3,132,100
3,239,800
2,769,900
3,141,300
3,034,200
2,768,600
2,643,000
2,578,100
2,781,900
2,823,500
2,492,000
2,980,700
3,640,900
3,720,500
2,947,700
3,809,500
4,008,100
4,203,100
3,424,300
3,411,200
3,502,200
3,194,800
2,718,400
3,412,100
3,255,100
3,336,200
2,968,800
3,030,500
2,818,200
2,889,100
2,832,800
2,901,800
2,990,800
2,969,900
2,614,700
2,455,800
2,094,500
1,711,200
1,562,000
1,863,400
1,925,000
2,034,200
2,193,400
2,399,400
2,250,100
2,211,500
2,159,800
2,462,600
2,661,800
2,715,300
2,833,800
3,201,700
3,207,700
3,399,900
3,280,400
3,751,800
3,583,500
3,568,900
3,542,500
3,882,000
3,855,600
4,395,700
4,473,500
5,169,100
5,860,500
5,576,400
5,397,900
5,829,200
5,722,500
6,108,500
6,128,100
5,635,700
5,433,600
5,476,400
5,171,100
5,658,100
5,898,500
5,590,300
5,195,000
5,100,200
4,995,800
3,821,300
3,710,600
4,165,900
3,609,200
3,040,700
2,427,200
3,059,800
2,804,600
2,780,000
2,935,400
3,405,700
3,780,800
4,407,000
4,531,800
5,582,500
5,384,300
6,217,100
5,960,400
5,960,4006,217,1005,384,3005,582,5004,531,8004,407,0003,780,8003,405,7002,935,4002,780,0002,804,6003,059,8002,427,2003,040,7003,609,2004,165,9003,710,6003,821,3004,995,8005,100,2005,195,0005,590,3005,898,5005,658,1005,171,1005,476,4005,433,6005,635,7006,128,1006,108,5005,722,5005,829,2005,397,9005,576,4005,860,5005,169,1004,473,5004,395,7003,855,6003,882,0003,542,5003,568,9003,583,5003,751,8003,280,4003,399,9003,207,7003,201,7002,833,8002,715,3002,661,8002,462,6002,159,8002,211,5002,250,1002,399,4002,193,4002,034,2001,925,0001,863,4001,562,0001,711,2002,094,5002,455,8002,614,7002,969,9002,990,8002,901,8002,832,8002,889,1002,818,2003,030,5002,968,8003,336,2003,255,1003,412,1002,718,4003,194,8003,502,2003,411,2003,424,3004,203,1004,008,1003,809,5002,947,7003,720,5003,640,9002,980,7002,492,0002,823,5002,781,9002,578,1002,643,0002,768,6003,034,2003,141,3002,769,9003,239,8003,132,1003,164,5002,735,8002,530,0005,470,7005,540,4005,123,2005,495,2005,185,3004,262,6005,017,3004,782,4004,242,6002,228,000134,80097,20083,00063,90021,80010,5008,80010,10023,00024,00021,20024,10024,10025,70026,50027,90026,30029,80040,70020,80016,50015,90025,50022,300033,000800100000700000
       Short-term Debt 
0
0
0
0
0
0
0
0
0
6,200
0
4,500
14,300
5,400
4,900
5,600
17,400
10,400
10,100
8,500
5,700
10,600
6,700
7,100
2,900
4,500
8,700
900
2,300
1,300
1,000
0
29,300
0
18,800
48,200
577,100
3,556,600
555,900
532,000
1,428,100
1,267,600
3,421,200
1,441,800
1,853,400
1,751,200
1,743,300
2,248,700
2,252,500
2,380,100
2,004,600
2,423,500
2,301,500
2,117,500
1,929,500
1,908,600
2,040,200
2,151,100
1,827,100
2,311,100
2,577,100
2,614,300
2,247,400
2,825,700
2,981,100
3,188,900
14,700
14,900
14,300
14,500
13,700
40,600
40,500
40,700
2,160,800
2,278,600
20,100
66,000
79,500
23,900
30,100
37,200
55,700
33,300
13,900
13,800
7,500
7,600
7,700
7,900
8,000
8,100
8,200
11,900
93,200
12,600
31,700
28,200
28,200
2,570,000
2,554,700
2,777,700
2,630,700
3,059,100
2,856,100
2,886,600
2,792,200
3,122,200
3,027,600
3,644,500
3,661,100
4,340,000
4,977,300
4,772,900
4,527,800
4,958,700
4,798,900
5,246,400
5,192,400
4,551,400
4,424,000
4,541,900
4,208,600
4,672,000
4,894,600
4,595,100
4,175,200
4,168,600
4,128,100
2,830,200
2,616,300
3,107,500
2,305,100
1,778,300
1,255,600
1,847,600
1,407,500
1,529,200
1,636,600
2,222,100
2,495,400
3,069,800
3,184,800
952,400
758,600
904,900
838,800
838,800904,900758,600952,4003,184,8003,069,8002,495,4002,222,1001,636,6001,529,2001,407,5001,847,6001,255,6001,778,3002,305,1003,107,5002,616,3002,830,2004,128,1004,168,6004,175,2004,595,1004,894,6004,672,0004,208,6004,541,9004,424,0004,551,4005,192,4005,246,4004,798,9004,958,7004,527,8004,772,9004,977,3004,340,0003,661,1003,644,5003,027,6003,122,2002,792,2002,886,6002,856,1003,059,1002,630,7002,777,7002,554,7002,570,00028,20028,20031,70012,60093,20011,9008,2008,1008,0007,9007,7007,6007,50013,80013,90033,30055,70037,20030,10023,90079,50066,00020,1002,278,6002,160,80040,70040,50040,60013,70014,50014,30014,90014,7003,188,9002,981,1002,825,7002,247,4002,614,3002,577,1002,311,1001,827,1002,151,1002,040,2001,908,6001,929,5002,117,5002,301,5002,423,5002,004,6002,380,1002,252,5002,248,7001,743,3001,751,2001,853,4001,441,8003,421,2001,267,6001,428,100532,000555,9003,556,600577,10048,20018,800029,30001,0001,3002,3009008,7004,5002,9007,1006,70010,6005,7008,50010,10010,40017,4005,6004,9005,40014,3004,50006,200000000000
       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
25,000
0
0
0
11,700
0
2,432,100
2,431,200
167,500
2,512,200
6,462,500
566,900
414,500
414,800
12,000
5,300
8,600
4,894,600
4,595,100
4,175,200
4,101,400
4,128,100
2,830,200
2,616,300
3,069,100
7,100
207,000
1,255,600
1,809,800
1,407,500
1,529,200
1,636,600
2,182,600
2,495,400
3,069,800
3,184,800
4,293,600
4,029,500
4,864,700
4,644,000
4,644,0004,864,7004,029,5004,293,6003,184,8003,069,8002,495,4002,182,6001,636,6001,529,2001,407,5001,809,8001,255,600207,0007,1003,069,1002,616,3002,830,2004,128,1004,101,4004,175,2004,595,1004,894,6008,6005,30012,000414,800414,500566,9006,462,5002,512,200167,5002,431,2002,432,100011,70000025,00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
600
12,900
0
0
6,000
6,200
5,500
7,200
13,000
12,300
9,100
13,000
10,800
9,200
10,600
7,500
5,100
6,800
6,900
3,100
2,500
4,300
7,800
15,000
18,200
18,800
24,000
177,800
273,000
241,300
261,100
260,800
303,700
429,100
361,200
307,400
315,700
193,800
162,200
163,100
150,300
138,800
136,000
143,200
139,500
141,700
141,200
149,700
162,400
152,400
147,900
163,300
159,700
174,800
165,700
176,400
174,700
165,900
165,200
180,700
182,000
248,300
207,800
214,400
2,622,400
2,643,100
222,700
212,400
2,292,000
1,875,100
1,778,900
1,933,400
229,500
2,437,900
165,100
140,200
134,400
128,500
149,700
152,300
167,500
1,297,800
1,385,700
1,543,900
1,410,800
1,359,300
1,212,200
1,564,700
1,629,200
1,684,200
1,777,600
235,800
203,300
225,700
233,400
263,000
253,300
249,400
251,100
264,700
287,900
264,400
282,400
299,900
310,500
288,400
304,000
303,700
308,600
287,500
276,600
309,800
302,200
275,100
274,400
306,200
269,200
264,800
267,600
290,300
225,500
261,300
344,500
335,200
413,200
396,100
354,200
395,900
385,800
371,400
343,700
327,600
347,100
390,800
341,600
344,700
346,700
338,900
298,600
298,600338,900346,700344,700341,600390,800347,100327,600343,700371,400385,800395,900354,200396,100413,200335,200344,500261,300225,500290,300267,600264,800269,200306,200274,400275,100302,200309,800276,600287,500308,600303,700304,000288,400310,500299,900282,400264,400287,900264,700251,100249,400253,300263,000233,400225,700203,300235,8001,777,6001,684,2001,629,2001,564,7001,212,2001,359,3001,410,8001,543,9001,385,7001,297,800167,500152,300149,700128,500134,400140,200165,1002,437,900229,5001,933,4001,778,9001,875,1002,292,000212,400222,7002,643,1002,622,400214,400207,800248,300182,000180,700165,200165,900174,700176,400165,700174,800159,700163,300147,900152,400162,400149,700141,200141,700139,500143,200136,000138,800150,300163,100162,200193,800315,700307,400361,200429,100303,700260,800261,100241,300273,000177,80024,00018,80018,20015,0007,8004,3002,5003,1006,9006,8005,1007,50010,6009,20010,80013,0009,10012,30013,0007,2005,5006,2006,0000012,90060000000000
       Other Current Liabilities 
0
0
0
700
0
0
0
100
200
13,900
0
17,800
5,200
4,300
6,100
8,000
10,300
7,100
7,100
6,400
10,000
5,900
6,800
9,500
13,200
12,700
7,400
6,100
4,000
4,900
13,000
48,900
35,500
78,400
92,000
2,002,000
3,392,500
984,500
4,200,300
3,469,800
3,453,500
3,798,500
1,340,800
3,791,200
3,301,600
585,000
830,300
752,700
729,300
720,900
629,300
574,600
140,600
109,900
572,300
519,800
579,300
520,000
517,000
506,300
904,100
931,400
534,600
807,400
852,300
848,300
3,244,400
3,215,600
3,305,900
2,932,000
2,496,900
3,157,100
592,200
652,400
585,300
539,500
506,100
948,000
974,400
944,500
2,731,200
494,800
2,393,900
354,400
441,800
368,200
344,900
315,500
322,800
359,500
368,400
360,900
377,900
328,900
386,300
348,800
396,600
363,500
386,600
395,900
449,700
396,500
416,300
429,700
474,100
432,900
499,200
495,100
540,100
486,800
530,000
529,200
572,700
515,100
566,100
566,800
615,000
574,600
659,100
774,500
707,400
659,400
688,100
679,900
734,700
730,400
752,200
641,300
642,200
729,800
535,500
497,400
659,500
597,100
553,700
536,400
1,011,300
797,800
871,500
814,200
897,100
689,100
722,700
4,285,400
4,186,600
4,973,300
4,823,000
4,823,0004,973,3004,186,6004,285,400722,700689,100897,100814,200871,500797,8001,011,300536,400553,700597,100659,500497,400535,500729,800642,200641,300752,200730,400734,700679,900688,100659,400707,400774,500659,100574,600615,000566,800566,100515,100572,700529,200530,000486,800540,100495,100499,200432,900474,100429,700416,300396,500449,700395,900386,600363,500396,600348,800386,300328,900377,900360,900368,400359,500322,800315,500344,900368,200441,800354,4002,393,900494,8002,731,200944,500974,400948,000506,100539,500585,300652,400592,2003,157,1002,496,9002,932,0003,305,9003,215,6003,244,400848,300852,300807,400534,600931,400904,100506,300517,000520,000579,300519,800572,300109,900140,600574,600629,300720,900729,300752,700830,300585,0003,301,6003,791,2001,340,8003,798,5003,453,5003,469,8004,200,300984,5003,392,5002,002,00092,00078,40035,50048,90013,0004,9004,0006,1007,40012,70013,2009,5006,8005,90010,0006,4007,1007,10010,3008,0006,1004,3005,20017,800013,900200100000700000
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
17,900
0
16,100
26,000
26,700
32,200
35,300
35,900
37,200
39,100
42,200
41,800
42,200
54,300
53,800
52,800
49,200
47,600
34,300
37,100
36,800
19,900
41,800
49,200
52,600
60,200
271,900
1,323,400
1,474,400
1,657,700
2,780,400
2,867,600
3,675,200
3,103,300
2,961,200
4,304,400
1,142,500
1,482,100
1,847,700
2,045,400
1,911,700
1,883,300
1,846,200
1,842,600
1,718,700
1,631,600
1,659,400
1,660,700
1,721,100
1,687,200
1,693,900
1,276,100
1,325,300
1,316,600
1,063,900
1,029,100
1,032,800
1,056,700
1,024,600
916,400
927,700
947,400
742,900
757,500
1,732,500
1,751,200
1,863,800
1,717,000
1,825,200
2,033,400
2,104,300
2,031,400
1,846,400
1,495,700
1,360,200
1,254,700
1,235,600
1,220,700
1,240,700
1,248,800
1,513,300
1,532,100
1,495,900
1,500,700
1,608,300
1,582,100
1,841,600
2,102,500
2,217,900
2,090,700
2,312,800
2,199,900
2,170,600
2,101,000
2,100,600
2,091,600
2,177,600
2,239,200
2,445,600
2,377,300
2,158,400
2,113,000
2,039,900
2,046,500
2,053,700
2,068,300
1,920,500
1,936,000
1,542,600
1,626,200
2,266,500
2,314,800
2,311,600
2,330,700
2,291,000
2,230,000
2,226,300
2,260,100
2,281,000
2,709,700
2,489,500
2,500,800
2,485,600
2,464,400
2,483,500
3,357,000
3,506,800
4,207,700
4,202,500
4,224,700
4,606,200
4,559,700
4,580,700
4,567,200
4,561,800
4,297,200
4,428,300
4,575,000
4,575,0004,428,3004,297,2004,561,8004,567,2004,580,7004,559,7004,606,2004,224,7004,202,5004,207,7003,506,8003,357,0002,483,5002,464,4002,485,6002,500,8002,489,5002,709,7002,281,0002,260,1002,226,3002,230,0002,291,0002,330,7002,311,6002,314,8002,266,5001,626,2001,542,6001,936,0001,920,5002,068,3002,053,7002,046,5002,039,9002,113,0002,158,4002,377,3002,445,6002,239,2002,177,6002,091,6002,100,6002,101,0002,170,6002,199,9002,312,8002,090,7002,217,9002,102,5001,841,6001,582,1001,608,3001,500,7001,495,9001,532,1001,513,3001,248,8001,240,7001,220,7001,235,6001,254,7001,360,2001,495,7001,846,4002,031,4002,104,3002,033,4001,825,2001,717,0001,863,8001,751,2001,732,500757,500742,900947,400927,700916,4001,024,6001,056,7001,032,8001,029,1001,063,9001,316,6001,325,3001,276,1001,693,9001,687,2001,721,1001,660,7001,659,4001,631,6001,718,7001,842,6001,846,2001,883,3001,911,7002,045,4001,847,7001,482,1001,142,5004,304,4002,961,2003,103,3003,675,2002,867,6002,780,4001,657,7001,474,4001,323,400271,90060,20052,60049,20041,80019,90036,80037,10034,30047,60049,20052,80053,80054,30042,20041,80042,20039,10037,20035,90035,30032,20026,70026,00016,100017,900000000000
       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
1,359,400
1,372,600
1,340,600
1,328,700
1,433,100
1,394,200
1,634,400
1,887,200
2,000,300
1,864,100
2,066,300
1,943,600
1,907,200
1,826,500
1,809,800
1,792,000
1,865,700
1,915,500
2,103,400
2,030,500
1,805,500
1,747,800
1,753,700
1,742,600
1,738,000
1,769,500
1,611,100
1,615,800
1,216,100
1,295,700
1,959,200
1,958,700
1,958,100
1,962,100
1,926,200
1,575,900
1,576,200
1,575,800
1,578,500
2,076,400
1,783,100
1,782,000
1,792,600
1,791,300
1,790,300
2,673,100
2,846,200
3,536,500
3,534,700
3,532,800
3,586,900
3,584,700
3,582,500
3,818,500
0
0
0
0
00003,818,5003,582,5003,584,7003,586,9003,532,8003,534,7003,536,5002,846,2002,673,1001,790,3001,791,3001,792,6001,782,0001,783,1002,076,4001,578,5001,575,8001,576,2001,575,9001,926,2001,962,1001,958,1001,958,7001,959,2001,295,7001,216,1001,615,8001,611,1001,769,5001,738,0001,742,6001,753,7001,747,8001,805,5002,030,5002,103,4001,915,5001,865,7001,792,0001,809,8001,826,5001,907,2001,943,6002,066,3001,864,1002,000,3001,887,2001,634,4001,394,2001,433,1001,328,7001,340,6001,372,6001,359,40000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
207,500
107,200
111,500
118,600
130,300
143,000
129,400
158,300
160,800
160,200
115,400
103,800
221,900
212,500
210,500
255,400
221,400
226,100
254,000
226,900
69,300
71,200
76,300
72,300
76,500
79,400
79,500
80,500
153,900
159,400
181,400
131,700
137,900
140,900
137,700
134,600
127,700
116,400
113,800
111,100
116,600
118,000
118,400
129,400
141,500
143,000
144,300
144,900
149,800
147,000
148,800
157,100
162,600
166,200
169,700
174,300
180,500
187,700
194,300
204,300
206,200
206,900
204,200
207,600
212,400
218,200
209,500
217,900
224,600
227,000
231,300
235,400
280,000
353,500
368,600
364,800
339,100
341,300
381,800
397,500
326,600
391,200
414,100
406,500
394,000
414,100
422,000
400,500
410,200
405,000
409,700
409,500
403,500
0
409,400
0
0
0
0
0000409,4000403,500409,500409,700405,000410,200400,500422,000414,100394,000406,500414,100391,200326,600397,500381,800341,300339,100364,800368,600353,500280,000235,400231,300227,000224,600217,900209,500218,200212,400207,600204,200206,900206,200204,300194,300187,700180,500174,300169,700166,200162,600157,100148,800147,000149,800144,900144,300143,000141,500129,400118,400118,000116,600111,100113,800116,400127,700134,600137,700140,900137,900131,700181,400159,400153,90080,50079,50079,40076,50072,30076,30071,20069,300226,900254,000226,100221,400255,400210,500212,500221,900103,800115,400160,200160,800158,300129,400143,000130,300118,600111,500107,200207,500000000000000000000000000000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
35,900
41,100
25,900
30,500
32,200
43,600
62,300
65,500
70,600
77,800
89,400
93,700
97,200
104,800
116,500
119,100
124,200
129,400
137,900
140,600
146,000
161,000
78,600
91,500
97,500
89,300
91,500
95,600
99,500
99,200
71,900
76,100
76,800
87,500
89,800
90,600
91,700
126,600
135,100
66,500
118,000
110,100
95,900
76,300
75,400
80,800
78,200
81,400
81,600
83,600
76,500
58,100
58,100
0
0
0
0
0
0000058,10058,10076,50083,60081,60081,40078,20080,80075,40076,30095,900110,100118,00066,500135,100126,60091,70090,60089,80087,50076,80076,10071,90099,20099,50095,60091,50089,30097,50091,50078,600161,000146,000140,600137,900129,400124,200119,100116,500104,80097,20093,70089,40077,80070,60065,50062,30043,60032,20030,50025,90041,10035,90000000000000000000