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

The Andersons Inc
Buy, Hold or Sell?

Let's analyze The Andersons Inc together

I guess you are interested in The Andersons 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 The Andersons 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 The Andersons Inc

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

1. Quick Overview

1.1. Quick analysis of The Andersons Inc (30 sec.)










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

How much money do you get?

How much money do you get?
$0.76
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$44.33
Expected worth in 1 year
$46.37
How sure are you?
72.5%

+ What do you gain per year?

Total Gains per Share
$2.80
Return On Investment
6.3%

For what price can you sell your share?

Current Price per Share
$44.18
Expected price per share
$37.52 - $49.65
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of The Andersons Inc (5 min.)




Live pricePrice per Share (EOD)
$44.18
Intrinsic Value Per Share
$-528.21 - $22.89
Total Value Per Share
$-483.88 - $67.22

2.2. Growth of The Andersons Inc (5 min.)




Is The Andersons Inc growing?

Current yearPrevious yearGrowGrow %
How rich?$1.5b$1.4b$92.8m6.2%

How much money is The Andersons Inc making?

Current yearPrevious yearGrowGrow %
Making money$30m$6.7m$23.3m77.7%
Net Profit Margin1.0%0.1%--

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

2.3. Financial Health of The Andersons Inc (5 min.)




2.4. Comparing to competitors in the Food Distribution industry (5 min.)




  Industry Rankings (Food Distribution)  


Richest
#12 / 69

Most Revenue
#14 / 69

Most Profit
#16 / 69
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of The Andersons Inc?

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

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

Speculation

The Price per Share of The Andersons Inc is $44.18. 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 The Andersons Inc.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

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

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is $44.33. Based on the TTM, the Book Value Change Per Share is $0.51 per quarter. Based on the YOY, the Book Value Change Per Share is $0.21 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 $0.19 per quarter.
Based on historical numbers we can estimate the returns while holding a share of The Andersons Inc.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps0.801.8%0.872.0%0.431.0%0.611.4%0.390.9%
Usd Book Value Change Per Share0.060.1%0.511.2%0.210.5%0.731.7%0.521.2%
Usd Dividend Per Share0.190.4%0.190.4%0.180.4%0.180.4%0.150.4%
Usd Total Gains Per Share0.240.6%0.701.6%0.390.9%0.912.1%0.671.5%
Usd Price Per Share50.14-53.66-43.49-36.59-35.83-
Price to Earnings Ratio15.74-31.31-15.60-10.83--1.00-
Price-to-Total Gains Ratio205.63-50.77--72.23-22.89-136.24-
Price to Book Ratio1.13-1.22-1.05-0.92-1.19-
Price-to-Total Gains Ratio205.63-50.77--72.23-22.89-136.24-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share44.18
Number of shares22
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.190.18
Usd Book Value Change Per Share0.510.73
Usd Total Gains Per Share0.700.91
Gains per Quarter (22 shares)15.4120.02
Gains per Year (22 shares)61.6680.09
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1174552166470
2339011431129150
35013517647193230
46718023863258310
58422530078322390
610027036294387470
7117315424110451550
8134360486125515630
9150405548141580710
10167450610157644790

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%17.03.00.085.0%28.012.00.070.0%92.026.01.077.3%
Book Value Change Per Share3.01.00.075.0%9.03.00.075.0%16.04.00.080.0%27.013.00.067.5%85.031.03.071.4%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%111.00.08.093.3%
Total Gains per Share3.01.00.075.0%9.03.00.075.0%16.04.00.080.0%29.011.00.072.5%91.025.03.076.5%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

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

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--0.0550.511-89%0.206-73%0.732-92%0.520-89%
Book Value Per Share--44.32843.959+1%41.275+7%38.797+14%31.631+40%
Current Ratio--1.9791.953+1%1.609+23%1.528+29%1.417+40%
Debt To Asset Ratio--0.5510.561-2%0.639-14%0.659-16%0.651-15%
Debt To Equity Ratio--1.4031.378+2%1.807-22%2.090-33%1.968-29%
Dividend Per Share--0.1880.190-1%0.183+3%0.178+6%0.155+22%
Enterprise Value--311484120.000377610049.950-18%-884953001.730+384%-1204628140.856+487%-761129460.428+344%
Eps--0.7960.874-9%0.430+85%0.612+30%0.394+102%
Ev To Ebitda Ratio--0.7481.382-46%0.767-2%-5.716+865%-4.042+641%
Ev To Sales Ratio--0.0300.034-12%-0.052+274%-0.107+459%-0.080+371%
Free Cash Flow Per Share---1.1631.293-190%7.165-116%0.790-247%-0.091-92%
Free Cash Flow To Equity Per Share---2.4050.194-1342%2.201-209%-0.479-80%-0.556-77%
Gross Profit Margin--1.0001.000+0%1.0000%1.000+0%0.983+2%
Intrinsic Value_10Y_max--22.892--------
Intrinsic Value_10Y_min---528.209--------
Intrinsic Value_1Y_max--6.238--------
Intrinsic Value_1Y_min---9.352--------
Intrinsic Value_3Y_max--15.736--------
Intrinsic Value_3Y_min---66.009--------
Intrinsic Value_5Y_max--21.611--------
Intrinsic Value_5Y_min---163.780--------
Market Cap1505212600.000-14%1722710120.0001841779550.200-6%1491039248.270+16%1252823759.194+38%1223676014.597+41%
Net Profit Margin--0.0100.010+1%0.001+638%0.005+91%0.005+90%
Operating Margin--0.0280.020+43%0.008+270%0.011+154%0.007+315%
Operating Ratio--0.9780.9810%0.987-1%0.988-1%0.991-1%
Pb Ratio0.997-13%1.1311.222-7%1.052+7%0.922+23%1.189-5%
Pe Ratio13.867-13%15.73831.307-50%15.601+1%10.833+45%-0.997+106%
Price Per Share44.180-13%50.14053.663-7%43.493+15%36.591+37%35.826+40%
Price To Free Cash Flow Ratio-9.498+12%-10.780-2.179-80%0.387-2882%-0.341-97%20.046-154%
Price To Total Gains Ratio181.185-13%205.62750.771+305%-72.230+135%22.890+798%136.242+51%
Quick Ratio--1.0280.999+3%0.704+46%0.612+68%0.485+112%
Return On Assets--0.0080.008-5%0.002+289%0.005+70%0.004+119%
Return On Equity--0.0210.021-4%0.004+419%0.014+46%0.010+98%
Total Gains Per Share--0.2440.701-65%0.389-37%0.910-73%0.675-64%
Usd Book Value--1523008000.0001508826750.000+1%1415937250.000+8%1327795250.000+15%1080664950.000+41%
Usd Book Value Change Per Share--0.0550.511-89%0.206-73%0.732-92%0.520-89%
Usd Book Value Per Share--44.32843.959+1%41.275+7%38.797+14%31.631+40%
Usd Dividend Per Share--0.1880.190-1%0.183+3%0.178+6%0.155+22%
Usd Enterprise Value--311484120.000377610049.950-18%-884953001.730+384%-1204628140.856+487%-761129460.428+344%
Usd Eps--0.7960.874-9%0.430+85%0.612+30%0.394+102%
Usd Free Cash Flow---39953000.00044600750.000-190%246956250.000-116%27661300.000-244%-2708500.000-93%
Usd Free Cash Flow Per Share---1.1631.293-190%7.165-116%0.790-247%-0.091-92%
Usd Free Cash Flow To Equity Per Share---2.4050.194-1342%2.201-209%-0.479-80%-0.556-77%
Usd Market Cap1505212600.000-14%1722710120.0001841779550.200-6%1491039248.270+16%1252823759.194+38%1223676014.597+41%
Usd Price Per Share44.180-13%50.14053.663-7%43.493+15%36.591+37%35.826+40%
Usd Profit--27365000.00030027000.000-9%6701750.000+308%18772400.000+46%12382975.000+121%
Usd Revenue--2620988000.0002836852500.000-8%4053650000.000-35%3149746250.000-17%2139705650.000+22%
Usd Total Gains Per Share--0.2440.701-65%0.389-37%0.910-73%0.675-64%
 EOD+3 -5MRQTTM+15 -25YOY+25 -145Y+27 -1310Y+29 -11

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1513.867
Price to Book Ratio (EOD)Between0-10.997
Net Profit Margin (MRQ)Greater than00.010
Operating Margin (MRQ)Greater than00.028
Quick Ratio (MRQ)Greater than11.028
Current Ratio (MRQ)Greater than11.979
Debt to Asset Ratio (MRQ)Less than10.551
Debt to Equity Ratio (MRQ)Less than11.403
Return on Equity (MRQ)Greater than0.150.021
Return on Assets (MRQ)Greater than0.050.008
Total7/10 (70.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5057.049
Ma 20Greater thanMa 5041.442
Ma 50Greater thanMa 10044.827
Ma 100Greater thanMa 20046.676
OpenGreater thanClose44.620
Total2/5 (40.0%)

4. In-depth Analysis

4.1 About The Andersons Inc

The Andersons, Inc. operates in trade, renewables, and nutrient and industrial sectors in the United States, Canada, Mexico, Egypt, Switzerland, and internationally. It operates through three segments: Trade, Renewables, and Nutrient & Industrial. The company's Trade segment operates grain elevators; stores commodities; and provides grain marketing, risk management, and origination services, as well as sells commodities, such as corn, soybeans, wheat, oats, ethanol, and corn oil. This segment also engages in the commodity merchandising business, as well as offers logistics for physical commodities, such as whole grains, grain products, feed ingredients, domestic fuel products, and other agricultural commodities. Its Renewables segment produces, purchases, and sells ethanol, and co-products, as well as offers facility operations, risk management, and marketing services to the ethanol plants it invests in and operates. The company's Nutrient & Industrial segment manufactures, distributes, and retails agricultural and related plant nutrients, liquid industrial products, corncob-based products, and pelleted lime and gypsum products, as well as turf fertilizer, pesticide, and herbicide products; and crop nutrients, crop protection chemicals, and seed products, as well as provides application and agronomic services to commercial and family farmers. In addition, this segment produces corncob-based products for laboratory animal bedding and private-label cat litter, as well as absorbents, blast cleaners, carriers, and polishers; professional lawn care products for golf course and turf care markets; fertilizer and weed, and pest control products; dry and liquid agricultural nutrients, pelleted lime, gypsum, and soil amendments; and micronutrients, as well as industrial products comprising nitrogen reagents, calcium nitrate, deicers, and dust abatement products. The Andersons, Inc. was founded in 1947 and is based in Maumee, Ohio.

Fundamental data was last updated by Penke on 2025-01-16 12:39:05.

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 inefficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is 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 not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is 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 overpriced.
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 The Andersons Inc earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare The Andersons Inc to the Food Distribution industry mean.
  • A Net Profit Margin of 1.0% means that $0.01 for each $1 in revenue is generated as profit.

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

  • The MRQ is 1.0%. The company is making a profit. +1
  • The TTM is 1.0%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ1.0%TTM1.0%+0.0%
TTM1.0%YOY0.1%+0.9%
TTM1.0%5Y0.5%+0.5%
5Y0.5%10Y0.5%0.0%
Compared to industry (Food Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0%1.4%-0.4%
TTM1.0%1.4%-0.4%
YOY0.1%0.7%-0.6%
5Y0.5%0.8%-0.3%
10Y0.5%1.5%-1.0%
4.3.1.2. Return on Assets

Shows how efficient The Andersons Inc is using its assets to generate profit.

  • Above 5% is considered healthy but always compare The Andersons Inc to the Food Distribution industry mean.
  • 0.8% Return on Assets means that The Andersons Inc generated $0.01 profit for each $1 in assets.

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

  • The MRQ is 0.8%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.8%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.8%TTM0.8%0.0%
TTM0.8%YOY0.2%+0.6%
TTM0.8%5Y0.5%+0.4%
5Y0.5%10Y0.4%+0.1%
Compared to industry (Food Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8%1.2%-0.4%
TTM0.8%1.2%-0.4%
YOY0.2%0.8%-0.6%
5Y0.5%0.6%-0.1%
10Y0.4%1.5%-1.1%
4.3.1.3. Return on Equity

Shows how efficient The Andersons Inc is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare The Andersons Inc to the Food Distribution industry mean.
  • 2.1% Return on Equity means The Andersons Inc generated $0.02 for each $1 the owners (shareholders) invested.

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

  • The MRQ is 2.1%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.1%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.1%TTM2.1%-0.1%
TTM2.1%YOY0.4%+1.7%
TTM2.1%5Y1.4%+0.7%
5Y1.4%10Y1.0%+0.4%
Compared to industry (Food Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ2.1%3.2%-1.1%
TTM2.1%2.7%-0.6%
YOY0.4%1.6%-1.2%
5Y1.4%2.5%-1.1%
10Y1.0%2.9%-1.9%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of The Andersons Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient The Andersons Inc is operating .

  • Measures how much profit The Andersons Inc makes for each $1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare The Andersons Inc to the Food Distribution industry mean.
  • An Operating Margin of 2.8% means the company generated $0.03  for each $1 in revenue (before taxes).

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

  • The MRQ is 2.8%. The company is operating less efficient.
  • The TTM is 2.0%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ2.8%TTM2.0%+0.8%
TTM2.0%YOY0.8%+1.2%
TTM2.0%5Y1.1%+0.9%
5Y1.1%10Y0.7%+0.4%
Compared to industry (Food Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ2.8%2.7%+0.1%
TTM2.0%2.2%-0.2%
YOY0.8%2.0%-1.2%
5Y1.1%1.7%-0.6%
10Y0.7%1.9%-1.2%
4.3.2.2. Operating Ratio

Measures how efficient The Andersons Inc is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Food Distribution industry mean).
  • An Operation Ratio of 0.98 means that the operating costs are $0.98 for each $1 in net sales.

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

  • The MRQ is 0.978. The company is less efficient in keeping operating costs low.
  • The TTM is 0.981. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.978TTM0.981-0.003
TTM0.981YOY0.987-0.006
TTM0.9815Y0.988-0.007
5Y0.98810Y0.991-0.003
Compared to industry (Food Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9781.083-0.105
TTM0.9811.085-0.104
YOY0.9871.038-0.051
5Y0.9881.091-0.103
10Y0.9911.053-0.062
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of The Andersons Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if The Andersons Inc is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Food Distribution 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 The Andersons Inc:

  • The MRQ is 1.979. The company is able to pay all its short-term debts. +1
  • The TTM is 1.953. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.979TTM1.953+0.026
TTM1.953YOY1.609+0.344
TTM1.9535Y1.528+0.425
5Y1.52810Y1.417+0.112
Compared to industry (Food Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ1.9791.680+0.299
TTM1.9531.668+0.285
YOY1.6091.606+0.003
5Y1.5281.652-0.124
10Y1.4171.808-0.391
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare The Andersons Inc to the Food Distribution industry mean.
  • A Quick Ratio of 1.03 means the company can pay off $1.03 for each $1 in debt (using most liquid assets).

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

  • The MRQ is 1.028. The company is just able to pay all its short-term debts with the most liquid assets.
  • The TTM is 0.999. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ1.028TTM0.999+0.029
TTM0.999YOY0.704+0.295
TTM0.9995Y0.612+0.387
5Y0.61210Y0.485+0.127
Compared to industry (Food Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0280.766+0.262
TTM0.9990.768+0.231
YOY0.7040.777-0.073
5Y0.6120.811-0.199
10Y0.4850.961-0.476
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of The Andersons Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of The Andersons Inc assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare The Andersons Inc to Food Distribution industry mean.
  • A Debt to Asset Ratio of 0.55 means that The Andersons Inc assets are financed with 55.1% credit (debt) and the remaining percentage (100% - 55.1%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.551. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.561. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.551TTM0.561-0.010
TTM0.561YOY0.639-0.078
TTM0.5615Y0.659-0.098
5Y0.65910Y0.651+0.007
Compared to industry (Food Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5510.572-0.021
TTM0.5610.572-0.011
YOY0.6390.592+0.047
5Y0.6590.558+0.101
10Y0.6510.544+0.107
4.5.4.2. Debt to Equity Ratio

Measures if The Andersons Inc is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare The Andersons Inc to the Food Distribution industry mean.
  • A Debt to Equity ratio of 140.3% means that company has $1.40 debt for each $1 in shareholders equity.

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

  • The MRQ is 1.403. The company is able to pay all its debts with equity. +1
  • The TTM is 1.378. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.403TTM1.378+0.025
TTM1.378YOY1.807-0.429
TTM1.3785Y2.090-0.712
5Y2.09010Y1.968+0.122
Compared to industry (Food Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4031.324+0.079
TTM1.3781.324+0.054
YOY1.8071.408+0.399
5Y2.0901.252+0.838
10Y1.9681.289+0.679
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 The Andersons Inc generates.

  • Above 15 is considered overpriced but always compare The Andersons Inc to the Food Distribution industry mean.
  • A PE ratio of 15.74 means the investor is paying $15.74 for every $1 in earnings.

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

  • The EOD is 13.867. Based on the earnings, the company is underpriced. +1
  • The MRQ is 15.738. Based on the earnings, the company is fair priced.
  • The TTM is 31.307. Based on the earnings, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD13.867MRQ15.738-1.871
MRQ15.738TTM31.307-15.569
TTM31.307YOY15.601+15.706
TTM31.3075Y10.833+20.474
5Y10.83310Y-0.997+11.831
Compared to industry (Food Distribution)
PeriodCompanyIndustry (mean)+/- 
EOD13.8677.388+6.479
MRQ15.7386.364+9.374
TTM31.3076.388+24.919
YOY15.6019.760+5.841
5Y10.83311.560-0.727
10Y-0.99711.405-12.402
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 The Andersons Inc:

  • The EOD is -9.498. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -10.780. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -2.179. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-9.498MRQ-10.780+1.281
MRQ-10.780TTM-2.179-8.601
TTM-2.179YOY0.387-2.566
TTM-2.1795Y-0.341-1.837
5Y-0.34110Y20.046-20.387
Compared to industry (Food Distribution)
PeriodCompanyIndustry (mean)+/- 
EOD-9.4982.161-11.659
MRQ-10.7802.188-12.968
TTM-2.1792.188-4.367
YOY0.3873.889-3.502
5Y-0.3413.643-3.984
10Y20.0463.699+16.347
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 The Andersons Inc is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Food Distribution industry mean).
  • A PB ratio of 1.13 means the investor is paying $1.13 for each $1 in book value.

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

  • The EOD is 0.997. Based on the equity, the company is cheap. +2
  • The MRQ is 1.131. Based on the equity, the company is underpriced. +1
  • The TTM is 1.222. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD0.997MRQ1.131-0.134
MRQ1.131TTM1.222-0.090
TTM1.222YOY1.052+0.169
TTM1.2225Y0.922+0.299
5Y0.92210Y1.189-0.266
Compared to industry (Food Distribution)
PeriodCompanyIndustry (mean)+/- 
EOD0.9971.208-0.211
MRQ1.1311.187-0.056
TTM1.2221.207+0.015
YOY1.0521.397-0.345
5Y0.9221.662-0.740
10Y1.1891.690-0.501
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 The Andersons Inc.

4.8.1. Institutions holding The Andersons Inc

Institutions are holding 92.286% of the shares of The Andersons Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30BlackRock Inc15.48410.0056527543347100.0894
2024-09-30Vanguard Group Inc11.76070.00364006871252570.6343
2024-09-30Pacer Advisors, INC.10.8450.39163694899-42804-1.1452
2024-09-30Dimensional Fund Advisors, Inc.7.98290.03312719779-67202-2.4113
2024-09-30State Street Corp3.92530.00271337344287732.1988
2024-09-30American Century Companies Inc3.17770.0315108264814868015.9192
2024-09-30Geode Capital Management, LLC2.30450.0032785139146341.8993
2024-09-30Amvescap Plc.2.19230.007274692842130.5672
2024-09-30Charles Schwab Investment Management Inc1.91540.006265257912446823.5685
2024-09-30Mariner Wealth Advisors LLC1.6710.0507569313-33872-5.6155
2024-09-30Northern Trust Corp1.6280.0046554647-3716-0.6655
2024-09-30Victory Capital Management Inc.1.43380.0236488505318816.9819
2024-09-30Goldman Sachs Group Inc1.39120.0038473978-12826-2.6347
2024-09-30Morgan Stanley - Brokerage Accounts1.13060.0014385182-261270-40.416
2024-09-30Ameriprise Financial Inc1.12050.0049381771-3495-0.9072
2024-09-30Venture Visionary Partners LLC1.09240.8105372196-1057-0.2832
2024-09-30JPMorgan Chase & Co1.05570.0014359671-6962-1.8989
2024-09-30Jacobs Levy Equity Management, Inc.0.96560.0636328977-14242-4.1495
2024-09-30Bridgeway Capital Management, LLC0.96050.354732724784422.648
2024-09-30Bank of New York Mellon Corp0.90770.0029309249-27465-8.1568
Total 72.94491.806824852356-83853-0.3%

4.9.2. Funds holding The Andersons Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-12-31iShares Core S&P Small-Cap ETF6.09010.096207489710560.0509
2024-12-31Pacer US Small Cap Cash Cows 100 ETF3.89240.6631326136-4308-0.3238
2024-11-30Vanguard Total Stock Mkt Idx Inv2.94360.00261002874-6085-0.6031
2024-12-31Avantis US Small Cap Value ETF2.89020.25979846861920.0195
2024-12-31iShares Russell 2000 ETF2.68560.0516914981-3525-0.3838
2024-11-30Vanguard Small Cap Index2.39140.023181475048000.5926
2024-11-30DFA US Small Cap Value I2.08740.188971118100
2024-11-30Vanguard Small Cap Value Index Inv1.62660.041855419358111.0597
2024-11-30Vanguard Institutional Extnd Mkt Idx Tr1.42910.019148690525690.5304
2024-12-31Schwab Fundamental U.S. Small CompanyETF1.11180.16423787831830.0483
2024-12-31iShares S&P Small-Cap 600 Value ETF1.02550.196934940300
2024-12-31Invesco S&P SmallCap 600 Revenue ETF0.98970.783333719200
2024-10-31Fidelity Small Cap Index0.97670.05623327637800.235
2024-11-30DFA US Targeted Value I0.89390.098430454900
2024-12-31SPDR® Portfolio S&P 600™ Sm Cap ETF0.87280.097129737000
2024-12-31iShares Russell 2000 Value ETF0.80630.0903274722-7686-2.7216
2024-12-31Dimensional US Targeted Value ETF0.77270.099426326500
2024-11-30DFA US Micro Cap I0.72450.144424685100
2024-11-30Vanguard Tax-Managed Small Cap Adm0.68650.108123390200
2024-11-30Vanguard Consumer Staples ETF0.68540.1276233515-1318-0.5612
Total 35.58223.311712122918-7531-0.1%

5.3. Insider Transactions

Insiders are holding 5.117% of the shares of The Andersons Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-11-27Joseph E McneelySELL238247.73
2024-04-22Michael J AndersonSELL300059
2024-04-22Patrick E BoweSELL338760.01
2024-03-19Patrick E BoweSELL133855.12
2024-03-08Patrick E BoweSELL262355.22
2024-03-05Patrick E BoweSELL30055.01
2024-02-21Patrick E BoweSELL3459755.46
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 Assets3,388,299
Total Liabilities1,865,291
Total Stockholder Equity1,329,171
 As reported
Total Liabilities 1,865,291
Total Stockholder Equity+ 1,329,171
Total Assets = 3,388,299

Assets

Total Assets3,388,299
Total Current Assets2,331,074
Long-term Assets1,057,225
Total Current Assets
Cash And Cash Equivalents 454,065
Net Receivables 756,618
Inventory 884,339
Other Current Assets 236,052
Total Current Assets  (as reported)2,331,074
Total Current Assets  (calculated)2,331,074
+/-0
Long-term Assets
Property Plant Equipment 709,951
Long-term Assets Other 317,268
Long-term Assets  (as reported)1,057,225
Long-term Assets  (calculated)1,027,219
+/- 30,006

Liabilities & Shareholders' Equity

Total Current Liabilities1,177,872
Long-term Liabilities687,419
Total Stockholder Equity1,329,171
Total Current Liabilities
Short-term Debt 42,443
Short Long Term Debt 42,443
Accounts payable 774,347
Other Current Liabilities 293,183
Total Current Liabilities  (as reported)1,177,872
Total Current Liabilities  (calculated)1,152,416
+/- 25,456
Long-term Liabilities
Long term Debt 542,564
Long-term Liabilities Other 144,855
Long-term Liabilities  (as reported)687,419
Long-term Liabilities  (calculated)687,419
+/-0
Total Stockholder Equity
Common Stock143
Retained Earnings 932,215
Accumulated Other Comprehensive Income 15,376
Other Stockholders Equity 381,437
Total Stockholder Equity (as reported)1,329,171
Total Stockholder Equity (calculated)1,329,171
+/-0
Other
Capital Stock143
Cash and Short Term Investments 454,065
Common Stock Shares Outstanding 34,358
Current Deferred Revenue67,899
Liabilities and Stockholders Equity 3,388,299
Net Debt 130,942
Net Invested Capital 1,914,178
Net Working Capital 1,153,202
Property Plant and Equipment Gross 1,548,842
Short Long Term Debt Total 585,007



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-31
> Total Assets 
0
0
0
455,500
469,400
361,900
300,600
346,600
365,200
279,000
303,300
368,200
383,000
292,000
334,600
360,800
395,700
317,300
373,700
376,800
409,240
343,632
372,723
433,196
443,524
358,552
402,512
454,076
476,075
373,523
412,539
469,815
490,117
395,719
409,509
492,619
656,314
478,821
514,131
572,789
625,830
543,962
541,300
634,144
700,667
600,748
637,885
809,344
903,809
867,487
1,031,269
1,334,988
1,661,542
1,754,470
1,325,323
1,308,773
1,181,896
1,098,937
1,060,210
1,284,391
1,209,582
1,155,445
1,362,531
1,699,390
1,828,664
1,543,849
1,458,577
1,734,123
1,824,756
1,794,774
1,991,440
2,182,304
2,151,788
1,820,981
1,882,291
2,273,556
2,125,583
1,892,628
2,082,992
2,370,348
2,287,627
2,152,365
2,191,694
2,359,101
2,319,638
2,107,415
1,984,411
2,232,849
2,161,753
1,911,425
1,964,160
2,162,280
2,363,528
2,117,788
2,151,618
2,392,003
3,660,252
3,571,859
3,284,452
3,919,760
3,752,691
3,303,989
3,411,611
4,272,121
4,266,737
4,049,089
3,708,142
4,569,219
5,142,936
4,737,175
4,418,621
4,607,996
4,102,044
3,570,046
3,588,102
3,855,007
3,261,073
3,299,813
3,388,299
3,388,2993,299,8133,261,0733,855,0073,588,1023,570,0464,102,0444,607,9964,418,6214,737,1755,142,9364,569,2193,708,1424,049,0894,266,7374,272,1213,411,6113,303,9893,752,6913,919,7603,284,4523,571,8593,660,2522,392,0032,151,6182,117,7882,363,5282,162,2801,964,1601,911,4252,161,7532,232,8491,984,4112,107,4152,319,6382,359,1012,191,6942,152,3652,287,6272,370,3482,082,9921,892,6282,125,5832,273,5561,882,2911,820,9812,151,7882,182,3041,991,4401,794,7741,824,7561,734,1231,458,5771,543,8491,828,6641,699,3901,362,5311,155,4451,209,5821,284,3911,060,2101,098,9371,181,8961,308,7731,325,3231,754,4701,661,5421,334,9881,031,269867,487903,809809,344637,885600,748700,667634,144541,300543,962625,830572,789514,131478,821656,314492,619409,509395,719490,117469,815412,539373,523476,075454,076402,512358,552443,524433,196372,723343,632409,240376,800373,700317,300395,700360,800334,600292,000383,000368,200303,300279,000365,200346,600300,600361,900469,400455,500000
   > Total Current Assets 
0
0
0
368,400
382,100
274,900
213,200
257,600
275,600
187,700
211,200
275,100
288,300
197,900
239,300
261,300
297,400
217,600
272,200
268,500
300,548
226,702
256,500
302,824
312,007
231,734
276,016
326,673
345,592
241,249
287,410
337,886
354,209
260,002
275,899
356,979
438,002
259,740
299,277
358,293
400,162
298,906
302,588
372,541
414,227
308,778
331,911
496,448
575,388
488,157
641,593
914,891
1,181,859
1,251,143
842,278
855,962
735,091
647,111
573,255
786,823
708,551
632,270
830,439
1,138,558
1,274,421
977,008
869,303
1,107,222
1,162,189
1,011,040
1,190,439
1,297,153
1,247,050
907,269
895,514
1,221,784
1,138,549
865,193
1,048,915
1,254,447
1,173,750
879,417
904,403
1,129,522
1,096,102
895,872
783,293
1,058,126
993,991
751,023
803,815
999,137
1,137,879
879,421
878,293
1,023,198
1,886,609
1,768,627
1,488,775
1,961,941
1,821,882
1,398,189
1,540,249
2,416,409
2,436,889
2,234,300
2,498,394
3,372,328
3,940,703
3,572,879
3,265,227
3,465,953
3,050,468
2,537,265
2,527,099
2,806,963
2,213,908
2,249,299
2,331,074
2,331,0742,249,2992,213,9082,806,9632,527,0992,537,2653,050,4683,465,9533,265,2273,572,8793,940,7033,372,3282,498,3942,234,3002,436,8892,416,4091,540,2491,398,1891,821,8821,961,9411,488,7751,768,6271,886,6091,023,198878,293879,4211,137,879999,137803,815751,023993,9911,058,126783,293895,8721,096,1021,129,522904,403879,4171,173,7501,254,4471,048,915865,1931,138,5491,221,784895,514907,2691,247,0501,297,1531,190,4391,011,0401,162,1891,107,222869,303977,0081,274,4211,138,558830,439632,270708,551786,823573,255647,111735,091855,962842,2781,251,1431,181,859914,891641,593488,157575,388496,448331,911308,778414,227372,541302,588298,906400,162358,293299,277259,740438,002356,979275,899260,002354,209337,886287,410241,249345,592326,673276,016231,734312,007302,824256,500226,702300,548268,500272,200217,600297,400261,300239,300197,900288,300275,100211,200187,700275,600257,600213,200274,900382,100368,400000
       Cash And Cash Equivalents 
0
0
0
5,100
3,600
4,200
4,200
27,500
4,900
16,200
3,900
8,300
3,400
5,900
4,300
3,300
7,700
6,700
5,000
25,600
6,047
5,332
5,900
13,138
6,246
9,255
5,088
5,697
9,592
7,072
7,835
6,095
7,038
14,573
3,964
6,444
3,624
8,768
8,138
8,439
6,138
7,864
9,592
13,876
15,821
15,474
47,773
23,398
27,449
28,945
22,357
22,300
34,765
33,379
28,541
81,682
42,285
179,752
180,578
145,929
106,714
211,701
84,344
49,478
22,320
18,616
38,510
20,390
31,874
23,930
80,370
138,218
58,284
75,920
134,441
309,085
43,693
47,190
326,946
114,704
54,461
40,773
40,658
63,750
46,301
31,383
78,158
62,630
29,645
18,934
24,478
34,919
31,497
58,611
16,820
22,593
29,991
11,087
21,299
54,895
19,693
30,011
13,693
29,123
35,393
27,538
216,874
216,444
36,381
86,035
140,771
115,269
70,853
96,293
418,055
643,854
283,902
530,386
454,065
454,065530,386283,902643,854418,05596,29370,853115,269140,77186,03536,381216,444216,87427,53835,39329,12313,69330,01119,69354,89521,29911,08729,99122,59316,82058,61131,49734,91924,47818,93429,64562,63078,15831,38346,30163,75040,65840,77354,461114,704326,94647,19043,693309,085134,44175,92058,284138,21880,37023,93031,87420,39038,51018,61622,32049,47884,344211,701106,714145,929180,578179,75242,28581,68228,54133,37934,76522,30022,35728,94527,44923,39847,77315,47415,82113,8769,5927,8646,1388,4398,1388,7683,6246,4443,96414,5737,0386,0957,8357,0729,5925,6975,0889,2556,24613,1385,9005,3326,04725,6005,0006,7007,7003,3004,3005,9003,4008,3003,90016,2004,90027,5004,2004,2003,6005,100000
       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
1,532
0
0
0
3,936
0
0
0
3,801
3,774
3,756
3,737
3,726
3,689
3,664
58,077
3,927
19,225
42,252
22,560
30,135
35,591
10,932
61,527
32,393
12,353
12,572
11,920
18,651
18,785
5,644
160
398
635
872
164
408
652
895
173
429
685
941
181
13,251
718
987
190
471
752
1,033
0
0
0
0
0
0
0
0
0
0
0
0
25,368
0
6,622
3,849
0
0
805
3,276
6,925
8,759
8,265
11,107
12,026
9,968
10,281
9,961
0
09,96110,2819,96812,02611,1078,2658,7596,9253,276805003,8496,622025,3680000000000001,03375247119098771813,2511819416854291738956524081648726353981605,64418,78518,65111,92012,57212,35332,39361,52710,93235,59130,13522,56042,25219,2253,92758,0773,6643,6893,7263,7373,7563,7743,8010003,9360001,532000000000000000000000000000000000000000
       Net Receivables 
0
0
0
68,400
102,500
88,600
70,200
73,700
78,700
58,900
58,900
68,600
80,700
64,300
63,700
62,600
80,100
59,200
49,500
53,200
83,072
60,342
54,521
55,475
63,610
56,234
58,165
54,836
72,826
67,537
64,159
59,800
79,057
62,780
71,092
68,546
118,534
75,343
63,520
66,235
90,778
91,025
78,845
83,291
100,063
95,927
92,867
102,971
166,916
165,590
156,352
106,257
177,947
194,243
184,566
126,255
154,528
130,824
101,279
137,195
142,617
132,701
143,591
152,227
220,665
240,254
158,757
167,640
204,400
205,046
199,158
208,877
197,842
216,432
178,970
173,930
191,972
189,646
162,270
183,059
209,928
238,601
201,664
170,912
207,740
212,588
173,593
194,698
190,628
186,331
196,192
183,238
216,021
218,476
206,380
207,285
611,290
712,294
523,110
536,367
539,671
537,011
529,584
659,834
699,725
721,575
735,349
835,180
1,050,259
1,141,167
990,531
1,248,878
1,125,071
1,030,271
816,686
762,549
701,706
743,550
756,618
756,618743,550701,706762,549816,6861,030,2711,125,0711,248,878990,5311,141,1671,050,259835,180735,349721,575699,725659,834529,584537,011539,671536,367523,110712,294611,290207,285206,380218,476216,021183,238196,192186,331190,628194,698173,593212,588207,740170,912201,664238,601209,928183,059162,270189,646191,972173,930178,970216,432197,842208,877199,158205,046204,400167,640158,757240,254220,665152,227143,591132,701142,617137,195101,279130,824154,528126,255184,566194,243177,947106,257156,352165,590166,916102,97192,86795,927100,06383,29178,84591,02590,77866,23563,52075,343118,53468,54671,09262,78079,05759,80064,15967,53772,82654,83658,16556,23463,61055,47554,52160,34283,07253,20049,50059,20080,10062,60063,70064,30080,70068,60058,90058,90078,70073,70070,20088,600102,50068,400000
       Other Current Assets 
0
0
0
25,000
7,900
8,100
7,900
6,100
17,000
5,100
4,000
6,700
6,300
6,500
6,100
10,400
16,900
8,500
80,600
11,400
9,992
7,047
7,166
24,505
28,727
18,313
21,228
27,849
24,271
17,058
14,169
550
414
12,199
16,794
22,234
35,518
22,764
23,134
32,191
32,596
17,612
29,904
5,375
36,145
28,459
28,150
122,464
52,311
77,697
155,976
273,430
411,117
616,682
188,826
211,105
156,972
131,451
100,580
68,842
84,327
46,326
170,056
309,923
256,419
248,587
213,722
158,733
138,269
184,973
228,619
173,381
237,546
170,394
153,086
123,846
177,300
195,361
163,235
161,029
165,404
91,635
134,292
147,461
138,609
165,665
103,788
118,051
132,424
82,553
107,543
132,351
158,732
106,723
164,762
102,516
218,863
291,605
203,280
183,544
234,442
214,844
242,368
426,759
406,710
572,888
528,367
506,166
903,760
727,351
577,499
370,081
303,443
419,912
307,066
233,860
233,757
288,823
236,052
236,052288,823233,757233,860307,066419,912303,443370,081577,499727,351903,760506,166528,367572,888406,710426,759242,368214,844234,442183,544203,280291,605218,863102,516164,762106,723158,732132,351107,54382,553132,424118,051103,788165,665138,609147,461134,29291,635165,404161,029163,235195,361177,300123,846153,086170,394237,546173,381228,619184,973138,269158,733213,722248,587256,419309,923170,05646,32684,32768,842100,580131,451156,972211,105188,826616,682411,117273,430155,97677,69752,311122,46428,15028,45936,1455,37529,90417,61232,59632,19123,13422,76435,51822,23416,79412,19941455014,16917,05824,27127,84921,22818,31328,72724,5057,1667,0479,99211,40080,6008,50016,90010,4006,1006,5006,3006,7004,0005,10017,0006,1007,9008,1007,90025,000000
   > Long-term Assets 
0
0
0
87,100
87,300
87,000
87,400
89,000
89,600
91,300
92,100
93,100
94,700
94,100
95,300
99,500
98,300
99,700
101,500
108,300
108,692
116,930
116,223
130,372
131,517
126,818
126,496
127,403
130,483
132,274
125,129
131,929
135,908
135,717
133,610
135,640
218,312
219,081
214,854
214,496
225,668
245,056
238,712
261,603
286,440
291,970
305,974
312,896
328,421
379,330
389,676
420,097
479,683
503,327
483,045
452,811
446,805
451,826
486,955
497,568
501,031
523,175
532,092
560,832
554,243
566,841
589,274
626,901
662,567
783,734
801,001
885,151
904,738
913,712
986,777
1,051,772
987,034
1,027,435
1,034,077
1,115,901
1,113,877
1,272,948
1,287,291
1,229,579
1,223,536
1,211,543
1,201,118
1,174,723
1,167,762
1,160,402
1,160,345
1,163,143
1,225,649
1,238,367
1,273,325
1,368,805
1,773,643
1,803,232
1,795,677
1,957,819
1,930,809
1,905,800
1,871,362
1,855,712
1,829,848
1,814,789
1,209,748
1,196,891
1,202,233
1,164,296
1,153,394
1,142,043
1,051,576
1,032,781
1,061,003
1,048,044
1,047,165
1,050,514
1,057,225
1,057,2251,050,5141,047,1651,048,0441,061,0031,032,7811,051,5761,142,0431,153,3941,164,2961,202,2331,196,8911,209,7481,814,7891,829,8481,855,7121,871,3621,905,8001,930,8091,957,8191,795,6771,803,2321,773,6431,368,8051,273,3251,238,3671,225,6491,163,1431,160,3451,160,4021,167,7621,174,7231,201,1181,211,5431,223,5361,229,5791,287,2911,272,9481,113,8771,115,9011,034,0771,027,435987,0341,051,772986,777913,712904,738885,151801,001783,734662,567626,901589,274566,841554,243560,832532,092523,175501,031497,568486,955451,826446,805452,811483,045503,327479,683420,097389,676379,330328,421312,896305,974291,970286,440261,603238,712245,056225,668214,496214,854219,081218,312135,640133,610135,717135,908131,929125,129132,274130,483127,403126,496126,818131,517130,372116,223116,930108,692108,300101,50099,70098,30099,50095,30094,10094,70093,10092,10091,30089,60089,00087,40087,00087,30087,100000
       Property Plant Equipment 
0
0
0
81,900
82,000
81,200
81,800
81,700
82,000
84,500
84,400
85,800
87,100
87,000
87,900
90,100
89,800
92,000
93,900
102,700
102,733
105,819
105,338
120,352
96,945
119,506
119,801
121,103
94,851
94,537
93,039
92,939
92,557
91,653
91,716
92,449
94,828
94,360
93,933
92,510
91,401
91,678
92,098
91,498
90,943
227,626
242,001
240,561
96,552
245,684
244,080
99,886
100,192
110,146
118,288
121,529
120,561
120,535
133,350
132,288
132,661
144,165
147,184
151,032
150,262
153,642
164,893
175,087
187,584
266,275
283,394
587,208
609,013
614,603
613,398
628,079
623,666
632,734
647,649
751,354
764,733
819,977
842,145
844,709
800,322
787,403
794,648
777,247
783,331
798,134
796,741
808,120
856,016
866,999
899,281
998,496
1,295,200
1,329,611
1,339,915
1,599,117
1,580,836
1,561,676
1,534,470
1,527,156
1,494,670
1,477,646
847,930
838,175
824,066
813,676
825,085
824,619
737,926
723,444
737,107
747,599
741,654
694,136
709,951
709,951694,136741,654747,599737,107723,444737,926824,619825,085813,676824,066838,175847,9301,477,6461,494,6701,527,1561,534,4701,561,6761,580,8361,599,1171,339,9151,329,6111,295,200998,496899,281866,999856,016808,120796,741798,134783,331777,247794,648787,403800,322844,709842,145819,977764,733751,354647,649632,734623,666628,079613,398614,603609,013587,208283,394266,275187,584175,087164,893153,642150,262151,032147,184144,165132,661132,288133,350120,535120,561121,529118,288110,146100,19299,886244,080245,68496,552240,561242,001227,62690,94391,49892,09891,67891,40192,51093,93394,36094,82892,44991,71691,65392,55792,93993,03994,53794,851121,103119,801119,50696,945120,352105,338105,819102,733102,70093,90092,00089,80090,10087,90087,00087,10085,80084,40084,50082,00081,70081,80081,20082,00081,900000
       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
1,326
0
0
0
1,300
0
0
0
1,300
0
0
0
1,300
0
0
0
1,300
0
0
0
1,600
0
0
0
5,900
0
0
0
10,100
0
0
0
12,500
0
0
0
54,387
0
54,387
58,554
58,554
58,554
58,554
58,554
72,365
72,365
117,859
116,086
63,934
63,934
63,934
63,934
63,934
63,934
23,105
23,105
6,024
6,024
6,024
6,024
6,024
119,641
135,872
135,872
137,781
135,360
135,709
135,709
135,709
135,709
135,709
129,342
129,342
129,342
129,342
129,342
129,342
129,342
129,342
128,542
127,856
127,856
0
0
00127,856127,856128,542129,342129,342129,342129,342129,342129,342129,342129,342135,709135,709135,709135,709135,709135,360137,781135,872135,872119,6416,0246,0246,0246,0246,02423,10523,10563,93463,93463,93463,93463,93463,934116,086117,85972,36572,36558,55458,55458,55458,55458,55454,387054,38700012,50000010,1000005,9000001,6000001,3000001,3000001,3000001,3000001,32600000000000000000000000000000000000
       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
240,160
0
0
0
242,107
0
0
0
220,225
0
0
0
230,627
231,837
239,802
247,731
249,480
121,781
120,929
117,348
23,857
22,910
25,083
25,368
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000025,36825,08322,91023,857117,348120,929121,781249,480247,731239,802231,837230,627000220,225000242,107000240,1600000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,100
0
0
0
4,100
0
0
0
3,364
0
0
0
2,566
0
0
0
4,689
0
0
0
3,682
0
0
0
3,023
0
0
0
2,350
0
0
0
6,137
0
0
0
16,889
0
0
0
22,071
0
0
0
22,615
0
0
0
25,497
0
0
58,554
21,188
58,554
58,554
58,554
24,411
24,411
117,859
116,086
120,240
117,023
113,245
110,155
106,100
103,057
113,492
113,371
112,893
108,855
105,289
100,730
99,138
206,572
188,818
181,100
175,312
167,398
160,180
152,214
142,940
135,611
127,756
118,690
117,137
111,055
105,222
99,317
100,907
95,134
89,605
90,768
85,579
80,527
0
0
0080,52785,57990,76889,60595,134100,90799,317105,222111,055117,137118,690127,756135,611142,940152,214160,180167,398175,312181,100188,818206,57299,138100,730105,289108,855112,893113,371113,492103,057106,100110,155113,245117,023120,240116,086117,85924,41124,41158,55458,55458,55421,18858,5540025,49700022,61500022,07100016,8890006,1370002,3500003,0230003,6820004,6890002,5660003,3640004,1000005,10000000000000000000000000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,959
11,111
10,885
10,020
7,882
7,312
6,695
6,300
6,385
6,160
6,655
12,591
13,568
14,369
14,915
13,702
22,422
21,507
20,662
20,628
20,949
18,928
33,732
39,008
63,506
64,344
63,973
72,335
97,889
133,646
145,596
166,976
207,349
240,302
188,810
157,150
151,395
154,635
171,775
186,126
193,151
209,679
215,214
241,317
234,792
235,058
241,035
254,677
259,960
264,494
264,905
297,943
295,725
299,109
373,379
423,693
363,368
394,701
386,428
358,891
349,144
452,971
445,146
436,208
423,214
424,140
406,470
397,476
384,431
362,268
363,604
355,023
22,917
20,253
19,559
15,667
30,449
19,598
13,038
13,349
15,651
14,498
14,947
697,884
63,858
73,678
113,786
112,237
111,642
116,056
99,650
39,497
56,985
52,085
0
0
0
0
0
0000052,08556,98539,49799,650116,056111,642112,237113,78673,67863,858697,88414,94714,49815,65113,34913,03819,59830,44915,66719,55920,25322,917355,023363,604362,268384,431397,476406,470424,140423,214436,208445,146452,971349,144358,891386,428394,701363,368423,693373,379299,109295,725297,943264,905264,494259,960254,677241,035235,058234,792241,317215,214209,679193,151186,126171,775154,635151,395157,150188,810240,302207,349166,976145,596133,64697,88972,33563,97364,34463,50639,00833,73218,92820,94920,62820,66221,50722,42213,70214,91514,36913,56812,5916,6556,1606,3856,3006,6957,3127,88210,02010,88511,1115,95900000000000000000000
> Total Liabilities 
0
0
0
388,300
399,800
290,900
231,500
272,800
296,600
207,100
235,200
295,400
310,900
214,200
255,700
277,400
312,700
228,300
288,600
290,800
324,376
253,777
286,012
343,360
355,966
265,311
311,499
359,142
379,488
269,046
308,852
364,975
385,422
284,396
300,619
376,828
540,822
353,603
388,551
438,913
491,075
399,455
397,644
475,261
537,094
426,397
373,768
539,169
612,136
549,358
702,650
978,405
1,295,695
1,346,318
905,907
955,360
812,337
714,638
673,033
878,115
789,917
712,888
920,677
1,234,831
1,347,566
1,019,386
926,508
1,195,281
1,267,898
1,205,581
1,389,020
1,570,859
1,527,468
1,167,101
1,211,999
1,549,135
1,382,254
1,101,348
1,281,415
1,541,590
1,489,709
1,330,450
1,392,000
1,575,362
1,550,919
1,324,312
1,204,244
1,442,152
1,384,391
1,163,633
1,214,349
1,340,691
1,540,771
1,270,798
1,308,975
1,515,239
2,661,966
2,551,220
2,273,102
2,718,943
2,638,829
2,171,906
2,274,384
3,111,461
3,084,186
2,824,125
2,472,129
3,261,515
3,825,715
3,319,969
2,992,080
3,178,227
2,755,632
2,131,564
2,139,016
2,338,620
1,785,423
1,779,551
1,865,291
1,865,2911,779,5511,785,4232,338,6202,139,0162,131,5642,755,6323,178,2272,992,0803,319,9693,825,7153,261,5152,472,1292,824,1253,084,1863,111,4612,274,3842,171,9062,638,8292,718,9432,273,1022,551,2202,661,9661,515,2391,308,9751,270,7981,540,7711,340,6911,214,3491,163,6331,384,3911,442,1521,204,2441,324,3121,550,9191,575,3621,392,0001,330,4501,489,7091,541,5901,281,4151,101,3481,382,2541,549,1351,211,9991,167,1011,527,4681,570,8591,389,0201,205,5811,267,8981,195,281926,5081,019,3861,347,5661,234,831920,677712,888789,917878,115673,033714,638812,337955,360905,9071,346,3181,295,695978,405702,650549,358612,136539,169373,768426,397537,094475,261397,644399,455491,075438,913388,551353,603540,822376,828300,619284,396385,422364,975308,852269,046379,488359,142311,499265,311355,966343,360286,012253,777324,376290,800288,600228,300312,700277,400255,700214,200310,900295,400235,200207,100296,600272,800231,500290,900399,800388,300000
   > Total Current Liabilities 
0
0
0
309,500
319,400
212,400
154,100
196,000
216,200
130,700
160,300
221,500
237,500
138,800
180,400
195,400
230,800
149,700
208,600
200,600
237,223
169,731
200,883
247,564
261,915
170,067
208,000
251,668
271,975
168,599
208,337
257,056
277,323
175,576
193,273
267,447
355,209
167,158
201,646
252,547
307,637
217,932
217,373
276,322
341,915
221,323
171,638
340,040
419,288
331,677
485,641
737,212
906,527
943,907
494,904
525,263
408,900
309,754
273,983
479,121
407,036
332,969
557,285
836,743
964,806
624,261
553,482
794,251
879,048
754,690
937,088
992,807
964,029
598,344
662,579
992,333
891,905
613,216
791,628
1,027,706
950,794
667,211
721,303
888,037
894,291
668,141
552,411
799,776
765,472
556,149
589,493
738,716
923,950
656,696
690,653
833,350
1,446,338
1,304,566
1,065,485
1,454,175
1,385,488
926,782
1,096,536
1,931,682
1,918,116
1,690,558
1,723,161
2,463,929
3,062,767
2,577,576
2,320,507
2,521,322
2,112,311
1,393,239
1,407,634
1,636,331
1,083,284
1,084,729
1,177,872
1,177,8721,084,7291,083,2841,636,3311,407,6341,393,2392,112,3112,521,3222,320,5072,577,5763,062,7672,463,9291,723,1611,690,5581,918,1161,931,6821,096,536926,7821,385,4881,454,1751,065,4851,304,5661,446,338833,350690,653656,696923,950738,716589,493556,149765,472799,776552,411668,141894,291888,037721,303667,211950,7941,027,706791,628613,216891,905992,333662,579598,344964,029992,807937,088754,690879,048794,251553,482624,261964,806836,743557,285332,969407,036479,121273,983309,754408,900525,263494,904943,907906,527737,212485,641331,677419,288340,040171,638221,323341,915276,322217,373217,932307,637252,547201,646167,158355,209267,447193,273175,576277,323257,056208,337168,599271,975251,668208,000170,067261,915247,564200,883169,731237,223200,600208,600149,700230,800195,400180,400138,800237,500221,500160,300130,700216,200196,000154,100212,400319,400309,500000
       Short-term Debt 
0
0
0
120,300
190,100
118,500
64,900
6,400
39,100
27,200
57,100
24,000
83,700
16,600
61,900
14,000
90,000
40,400
100,400
49,200
93,247
60,209
96,674
80,426
124,991
60,882
105,391
92,974
135,783
51,025
89,244
79,775
128,481
67,434
86,983
53,452
187,838
36,594
26,716
28,168
130,455
85,700
59,465
41,951
156,900
77,423
27,081
55,358
199,932
101,553
187,618
279,318
413,462
457,156
71,324
27,741
66,347
35,283
26,767
10,935
30,320
23,986
125,353
265,624
502,783
239,632
150,171
103,708
395,342
339,255
308,177
39,364
335,152
95,096
44,232
51,998
316,860
116,387
77,208
78,581
330,697
168,438
109,790
44,776
328,046
233,124
51,520
77,445
311,144
186,482
72,972
76,205
503,134
200,100
149,177
226,589
489,464
492,803
205,148
227,566
473,208
164,548
168,191
368,166
965,142
813,853
387,454
553,628
1,503,926
1,215,379
764,976
408,094
723,777
130,263
41,673
94,123
37,765
31,692
42,443
42,44331,69237,76594,12341,673130,263723,777408,094764,9761,215,3791,503,926553,628387,454813,853965,142368,166168,191164,548473,208227,566205,148492,803489,464226,589149,177200,100503,13476,20572,972186,482311,14477,44551,520233,124328,04644,776109,790168,438330,69778,58177,208116,387316,86051,99844,23295,096335,15239,364308,177339,255395,342103,708150,171239,632502,783265,624125,35323,98630,32010,93526,76735,28366,34727,74171,324457,156413,462279,318187,618101,553199,93255,35827,08177,423156,90041,95159,46585,700130,45528,16826,71636,594187,83853,45286,98367,434128,48179,77589,24451,025135,78392,974105,39160,882124,99180,42696,67460,20993,24749,200100,40040,40090,00014,00061,90016,60083,70024,00057,10027,20039,1006,40064,900118,500190,100120,300000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
76,415
0
0
0
27,977
0
276,307
111,290
47,545
341,058
567,406
53,972
54,205
14,134
13,788
15,677
21,589
489,464
492,803
187,817
192,294
473,208
164,548
168,191
479,178
965,142
813,853
387,454
534,048
1,503,926
1,215,379
764,976
382,730
723,777
130,263
41,673
70,667
37,765
31,692
42,443
42,44331,69237,76570,66741,673130,263723,777382,730764,9761,215,3791,503,926534,048387,454813,853965,142479,178168,191164,548473,208192,294187,817492,803489,46421,58915,67713,78814,13454,20553,972567,406341,05847,545111,290276,307027,97700076,4150000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
94,100
114,700
21,600
76,000
96,900
85,500
32,500
35,100
184,500
55,100
104,900
105,300
164,300
126,100
93,400
33,300
134,000
32,417
93,495
91,519
151,513
31,673
23,671
88,532
117,964
85,125
81,518
89,239
135,707
27,797
18,348
75,619
88,314
105,794
95,135
54,238
87,322
29,881
27,590
38,565
80,945
103,511
96,065
99,195
177,525
128,261
141,120
161,437
258,495
222,315
244,875
222,701
314,077
195,980
154,382
129,870
345,054
190,327
191,945
295,613
386,097
236,127
244,699
215,685
534,667
288,490
278,476
454,413
747,854
366,010
361,988
442,239
746,782
361,621
307,765
387,311
706,823
370,377
358,190
466,428
668,788
367,338
302,413
356,931
581,826
276,834
267,194
381,359
503,571
263,519
282,221
344,406
462,535
590,258
527,250
594,708
873,081
553,416
503,892
641,812
954,809
538,691
547,169
825,923
1,199,324
741,124
772,996
930,027
1,423,633
768,872
641,376
822,153
1,055,473
625,836
607,083
774,347
774,347607,083625,8361,055,473822,153641,376768,8721,423,633930,027772,996741,1241,199,324825,923547,169538,691954,809641,812503,892553,416873,081594,708527,250590,258462,535344,406282,221263,519503,571381,359267,194276,834581,826356,931302,413367,338668,788466,428358,190370,377706,823387,311307,765361,621746,782442,239361,988366,010747,854454,413278,476288,490534,667215,685244,699236,127386,097295,613191,945190,327345,054129,870154,382195,980314,077222,701244,875222,315258,495161,437141,120128,261177,52599,19596,065103,51180,94538,56527,59029,88187,32254,23895,135105,79488,31475,61918,34827,797135,70789,23981,51885,125117,96488,53223,67131,673151,51391,51993,49532,417134,00033,30093,400126,100164,300105,300104,90055,100184,50035,10032,50085,50096,90076,00021,600114,70094,100000
       Other Current Liabilities 
0
0
0
95,100
14,600
72,300
13,200
92,700
91,600
71,000
68,100
13,000
98,700
17,300
13,200
17,100
14,700
15,900
74,900
17,400
111,559
16,027
12,690
15,625
105,251
85,514
14,077
40,730
51,067
36,056
29,854
21,970
84,350
78,977
18,130
91,315
15,069
21,627
101,125
86,952
87,379
104,642
84,816
99,924
81,504
47,835
45,362
31,065
91,095
70,587
106,409
170,664
270,750
241,876
115,944
127,492
79,591
101,745
93,982
66,434
100,261
104,326
111,697
106,472
109,988
121,131
150,012
76,319
110,449
81,047
97,220
100,179
102,676
115,639
152,134
134,249
88,443
167,394
299,863
142,685
119,466
114,656
121,504
107,711
98,523
114,352
128,235
91,915
95,866
87,360
105,642
99,230
75,519
158,272
158,828
111,693
218,271
234,752
230,355
205,687
237,716
212,608
236,960
393,010
250,348
271,381
265,344
352,858
432,994
405,047
343,237
319,071
310,116
431,653
331,941
299,681
245,032
321,530
293,183
293,183321,530245,032299,681331,941431,653310,116319,071343,237405,047432,994352,858265,344271,381250,348393,010236,960212,608237,716205,687230,355234,752218,271111,693158,828158,27275,51999,230105,64287,36095,86691,915128,235114,35298,523107,711121,504114,656119,466142,685299,863167,39488,443134,249152,134115,639102,676100,17997,22081,047110,44976,319150,012121,131109,988106,472111,697104,326100,26166,43493,982101,74579,591127,492115,944241,876270,750170,664106,40970,58791,09531,06545,36247,83581,50499,92484,816104,64287,37986,952101,12521,62715,06991,31518,13078,97784,35021,97029,85436,05651,06740,73014,07785,514105,25115,62512,69016,027111,55917,40074,90015,90014,70017,10013,20017,30098,70013,00068,10071,00091,60092,70013,20072,30014,60095,100000
   > Long-term Liabilities 
0
0
0
78,800
80,400
78,500
77,400
76,800
80,400
76,400
74,900
73,900
73,400
75,400
75,300
82,000
81,900
78,600
80,000
90,200
87,153
84,046
85,129
95,796
94,051
95,244
103,499
107,474
107,513
100,447
100,515
107,919
108,099
108,820
107,346
109,381
185,613
186,445
186,905
186,366
183,438
181,523
180,271
198,939
195,179
205,074
202,130
199,129
192,848
217,681
217,009
241,193
389,168
402,411
411,003
430,097
403,437
404,884
399,050
398,994
382,881
379,919
363,392
398,088
382,760
395,125
373,026
401,030
388,850
450,891
451,932
578,052
563,439
568,757
549,420
556,802
490,349
488,132
489,787
513,884
538,915
663,239
670,697
687,325
656,628
656,171
651,833
642,376
618,919
607,484
624,856
601,975
616,821
614,102
618,322
681,889
1,215,628
1,246,654
1,207,617
1,264,768
1,253,341
1,245,124
1,177,848
1,179,779
1,166,070
1,133,567
748,968
797,586
762,948
742,393
671,573
656,905
643,321
738,325
731,382
702,289
702,139
694,822
687,419
687,419694,822702,139702,289731,382738,325643,321656,905671,573742,393762,948797,586748,9681,133,5671,166,0701,179,7791,177,8481,245,1241,253,3411,264,7681,207,6171,246,6541,215,628681,889618,322614,102616,821601,975624,856607,484618,919642,376651,833656,171656,628687,325670,697663,239538,915513,884489,787488,132490,349556,802549,420568,757563,439578,052451,932450,891388,850401,030373,026395,125382,760398,088363,392379,919382,881398,994399,050404,884403,437430,097411,003402,411389,168241,193217,009217,681192,848199,129202,130205,074195,179198,939180,271181,523183,438186,366186,905186,445185,613109,381107,346108,820108,099107,919100,515100,447107,513107,474103,49995,24494,05195,79685,12984,04687,15390,20080,00078,60081,90082,00075,30075,40073,40073,90074,90076,40080,40076,80077,40078,50080,40078,800000
       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
281,740
264,349
276,825
263,218
260,645
235,729
238,885
220,417
317,648
312,404
427,243
412,700
409,020
381,018
375,213
306,161
300,220
289,448
298,638
323,258
417,279
413,561
436,208
402,360
398,746
395,559
397,065
365,971
354,066
371,315
418,339
438,628
435,580
437,280
496,187
982,025
1,007,012
968,117
1,016,248
987,526
975,973
916,087
916,540
906,720
866,454
542,821
600,487
571,181
563,447
497,988
492,518
486,892
576,489
0
0
0
0
0
00000576,489486,892492,518497,988563,447571,181600,487542,821866,454906,720916,540916,087975,973987,5261,016,248968,1171,007,012982,025496,187437,280435,580438,628418,339371,315354,066365,971397,065395,559398,746402,360436,208413,561417,279323,258298,638289,448300,220306,161375,213381,018409,020412,700427,243312,404317,648220,417238,885235,729260,645263,218276,825264,349281,7400000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6,721
4,795
4,273
6,850
6,453
6,583
7,027
7,511
6,364
6,256
7,634
13,296
14,139
14,904
15,159
15,852
16,425
16,856
17,381
18,103
18,983
19,273
33,979
15,421
16,167
16,878
17,628
25,140
25,572
51,324
51,898
26,967
32,498
43,713
36,937
52,196
52,095
53,456
45,438
41,830
44,074
49,094
47,394
58,614
55,815
66,442
72,456
97,505
100,382
62,437
64,151
72,671
73,045
72,251
76,533
61,507
55,472
61,654
79,711
78,133
76,512
74,797
77,545
65,044
64,488
64,514
64,039
63,198
47,307
47,712
46,965
36,370
153,840
154,985
157,942
162,481
167,106
191,241
177,291
187,439
197,974
203,149
200,629
226,062
222,104
225,261
174,815
165,777
0
150,017
138,806
127,240
120,641
0
0
0
0
0
0
000000120,641127,240138,806150,0170165,777174,815225,261222,104226,062200,629203,149197,974187,439177,291191,241167,106162,481157,942154,985153,84036,37046,96547,71247,30763,19864,03964,51464,48865,04477,54574,79776,51278,13379,71161,65455,47261,50776,53372,25173,04572,67164,15162,437100,38297,50572,45666,44255,81558,61447,39449,09444,07441,83045,43853,45652,09552,19636,93743,71332,49826,96751,89851,32425,57225,14017,62816,87816,16715,42133,97919,27318,98318,10317,38116,85616,42515,85215,15914,90414,13913,2967,6346,2566,3647,5117,0276,5836,4536,8504,2734,7956,72100000000000000000000
       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
49,085
51,649
62,649
63,727
68,038
64,841
64,640
68,051
71,260
75,967
79,272
80,914
93,349
101,505
126,726
129,450
133,702
146,831
139,484
141,229
173,340
182,503
187,136
180,654
182,093
180,489
182,452
181,991
182,140
182,778
122,555
120,347
122,066
125,071
130,976
142,419
150,824
129,963
146,660
156,804
162,475
163,454
170,147
173,481
173,212
79,636
71,127
68,437
63,383
59,079
64,080
54,391
57,030
0
0
0
0
0
0000057,03054,39164,08059,07963,38368,43771,12779,636173,212173,481170,147163,454162,475156,804146,660129,963150,824142,419130,976125,071122,066120,347122,555182,778182,140181,991182,452180,489182,093180,654187,136182,503173,340141,229139,484146,831133,702129,450126,726101,50593,34980,91479,27275,96771,26068,05164,64064,84168,03863,72762,64951,64949,0850000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
67,300
68,700
70,100
68,300
73,200
68,000
71,300
67,500
72,200
71,500
77,200
78,200
82,700
82,300
87,800
83,900
84,800
84,635
89,624
86,509
89,836
87,558
93,241
91,013
94,934
96,587
104,477
103,687
104,840
104,695
111,323
108,890
115,791
115,492
125,218
125,580
133,876
134,755
144,507
143,656
158,883
163,573
174,351
264,117
270,175
278,836
305,009
316,012
344,364
352,693
395,681
408,480
353,413
369,559
384,299
387,177
393,367
419,665
442,557
441,854
451,431
467,848
524,463
532,069
523,995
556,858
589,193
602,420
594,413
624,320
653,880
670,292
701,474
743,329
791,280
801,577
828,758
797,918
821,915
799,694
783,739
768,719
763,698
780,167
790,697
777,362
747,792
749,811
821,589
822,757
846,990
811,737
876,764
998,286
1,020,639
1,011,350
1,200,817
1,113,862
1,132,083
1,137,227
1,160,660
983,667
1,224,964
1,236,013
1,072,425
1,317,221
1,417,206
1,426,541
1,429,769
1,346,412
1,438,482
1,449,086
1,516,387
1,475,650
1,310,601
1,329,171
1,329,1711,310,6011,475,6501,516,3871,449,0861,438,4821,346,4121,429,7691,426,5411,417,2061,317,2211,072,4251,236,0131,224,964983,6671,160,6601,137,2271,132,0831,113,8621,200,8171,011,3501,020,639998,286876,764811,737846,990822,757821,589749,811747,792777,362790,697780,167763,698768,719783,739799,694821,915797,918828,758801,577791,280743,329701,474670,292653,880624,320594,413602,420589,193556,858523,995532,069524,463467,848451,431441,854442,557419,665393,367387,177384,299369,559353,413408,480395,681352,693344,364316,012305,009278,836270,175264,117174,351163,573158,883143,656144,507134,755133,876125,580125,218115,492115,791108,890111,323104,695104,840103,687104,47796,58794,93491,01393,24187,55889,83686,50989,62484,63584,80083,90087,80082,30082,70078,20077,20071,50072,20067,50071,30068,00073,20068,30070,10068,70067,300000
   Common Stock
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
100
100
100
84
84
84
84
84
84
84
84
84
84
84
84
84
84
84
84
84
84
84
84
84
84
84
84
84
84
96
96
96
96
96
96
96
96
96
96
96
96
96
96
96
96
96
96
96
96
96
96
96
96
96
96
96
96
96
96
96
96
96
96
96
96
96
96
96
96
96
96
96
96
96
96
96
96
96
96
137
137
137
137
137
138
138
138
140
140
140
140
142
142
142
142
142
142
142
142
142
143
143
1431431421421421421421421421421421401401401401381381381371371371371379696969696969696969696969696969696969696969696969696969696969696969696969696969696969696969696969696848484848484848484848484848484848484848484848484848410010010000000000000000000
   Retained Earnings Total Equity
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
292,780
292,515
316,317
331,540
374,715
383,606
402,523
418,136
444,539
458,627
470,628
480,156
506,691
520,848
548,401
567,849
609,024
622,722
644,556
644,530
671,655
666,507
615,151
596,115
606,177
603,556
609,206
601,560
570,406
568,438
633,496
618,572
635,438
628,676
647,517
627,136
651,481
641,607
642,687
599,039
622,718
615,890
626,081
631,652
669,241
679,154
702,759
701,799
775,495
806,186
807,770
786,420
835,256
0
0
0
0
0
00000835,256786,420807,770806,186775,495701,799702,759679,154669,241631,652626,081615,890622,718599,039642,687641,607651,481627,136647,517628,676635,438618,572633,496568,438570,406601,560609,206603,556606,177596,115615,151666,507671,655644,530644,556622,722609,024567,849548,401520,848506,691480,156470,628458,627444,539418,136402,523383,606374,715331,540316,317292,515292,7800000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
-130,400
-131,800
-133,600
-134,600
-136,400
-137,600
-139,600
-140,900
-142,600
-144,700
-147,000
-151,100
-152,500
-154,600
-300
-200
-300
-403
-338
-280
-78
-1,332
-1,238
-1,137
-1,047
-1,059
-1,445
-1,544
-888
-986
-1,006
-697
-475
-603
-432
-605
-516
-618
-1,128
-883
-714
-311
-611
-1,049
-9,735
-11,080
-11,518
-11,638
-7,197
-7,555
-10,099
-10,037
-30,046
-29,337
-29,266
-27,126
-25,314
-24,955
-26,807
-26,798
-28,799
-28,518
-29,467
-29,365
-43,090
-42,625
-42,998
-42,607
-45,379
-43,277
-42,025
-41,586
-21,181
-24,157
-27,023
-27,971
-54,595
-58,130
-55,159
-57,459
-20,939
-18,327
-17,094
-17,305
-12,468
-11,964
-11,993
-9,682
-2,700
-3,988
-5,347
-4,364
-6,387
2,474
-6,241
-7,620
-7,231
-27,649
-26,245
-22,230
-12,076
-1,214
-1,837
-3,406
1,194
13,555
15,090
15,850
20,484
16,267
25,482
28,579
22,865
23,411
21,181
15,376
15,37621,18123,41122,86528,57925,48216,26720,48415,85015,09013,5551,194-3,406-1,837-1,214-12,076-22,230-26,245-27,649-7,231-7,620-6,2412,474-6,387-4,364-5,347-3,988-2,700-9,682-11,993-11,964-12,468-17,305-17,094-18,327-20,939-57,459-55,159-58,130-54,595-27,971-27,023-24,157-21,181-41,586-42,025-43,277-45,379-42,607-42,998-42,625-43,090-29,365-29,467-28,518-28,799-26,798-26,807-24,955-25,314-27,126-29,266-29,337-30,046-10,037-10,099-7,555-7,197-11,638-11,518-11,080-9,735-1,049-611-311-714-883-1,128-618-516-605-432-603-475-697-1,006-986-888-1,544-1,445-1,059-1,047-1,137-1,238-1,332-78-280-338-403-300-200-300-154,600-152,500-151,100-147,000-144,700-142,600-140,900-139,600-137,600-136,400-134,600-133,600-131,800-130,400000
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
176,736
177,298
177,875
176,848
177,266
178,173
179,463
179,783
180,535
180,998
181,627
181,845
182,455
183,273
184,380
184,474
189,098
190,617
222,789
223,179
223,802
224,595
222,848
217,050
219,489
221,326
222,910
220,366
222,261
223,814
224,622
221,990
223,259
222,368
224,396
324,753
331,186
335,916
345,359
341,382
343,730
346,280
348,714
355,961
357,606
360,159
368,595
375,794
378,740
381,728
385,248
377,768
380,376
0
0
0
0
0
00000380,376377,768385,248381,728378,740375,794368,595360,159357,606355,961348,714346,280343,730341,382345,359335,916331,186324,753224,396222,368223,259221,990224,622223,814222,261220,366222,910221,326219,489217,050222,848224,595223,802223,179222,789190,617189,098184,474184,380183,273182,455181,845181,627180,998180,535179,783179,463178,173177,266176,848177,875177,298176,7360000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000-10,270-11,006-15,043-9,991-2,313-2,265-263-2,611-2,650-2,872-966-879-953-652-7,342-7,582-6,449-7,216-35,300-35,039-35,561-36,028-40,312-40,905-40,945-40,727-45,383-45,130-44,970-44,774-52,902-53,971-38,880-32,551-9,743-8,762-8,801-8,750-10,222-11,327-11,448-11,418-12,559-12,541-12,519-12,700-14,997-14,814-12,214-12,118-14,058-14,141-14,158-14,168-15,554-15,549-15,408-15,139-16,737-16,459-16,242-16,414-16,670-16,534-16,354-16,271-16,053-15,650-15,497-14,534-13,195-12,967-12,651-12,530-12,654-12,693-12,713-12,727-13,118-13,317-13,260-12,552-12,558-10,501-10,193-10,154-10,687-10,672-10,724-9,510-9,852-9,087-8,597-7,89500000000000000000000
   Other Stockholders Equity 
0
0
0
197,000
66,700
66,800
66,800