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

Abercrombie & Fitch Company
Buy, Hold or Sell?

Let's analyze Abercrombie together

I guess you are interested in Abercrombie & Fitch Company. 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 Abercrombie & Fitch Company. 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 Abercrombie & Fitch Company

I send you an email if I find something interesting about Abercrombie & Fitch Company.

1. Quick Overview

1.1. Quick analysis of Abercrombie (30 sec.)










1.2. What can you expect buying and holding a share of Abercrombie? (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?
65.0%

What is your share worth?

Current worth
$22.92
Expected worth in 1 year
$30.73
How sure are you?
57.5%

+ What do you gain per year?

Total Gains per Share
$7.81
Return On Investment
5.0%

For what price can you sell your share?

Current Price per Share
$157.31
Expected price per share
$131.09 - $186.45
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Abercrombie (5 min.)




Live pricePrice per Share (EOD)
$157.31
Intrinsic Value Per Share
$10.77 - $79.10
Total Value Per Share
$33.69 - $102.02

2.2. Growth of Abercrombie (5 min.)




Is Abercrombie growing?

Current yearPrevious yearGrowGrow %
How rich?$1.2b$713m$346.5m32.7%

How much money is Abercrombie making?

Current yearPrevious yearGrowGrow %
Making money$125.4m$27.3m$98m78.2%
Net Profit Margin10.7%2.8%--

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

2.3. Financial Health of Abercrombie (5 min.)




2.4. Comparing to competitors in the Apparel Retail industry (5 min.)




  Industry Rankings (Apparel Retail)  


Richest
#13 / 86

Most Revenue
#15 / 86

Most Profit
#11 / 86
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of Abercrombie is $157.31. 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 Abercrombie.
  • 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 Abercrombie, 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 $22.92. Based on the TTM, the Book Value Change Per Share is $1.95 per quarter. Based on the YOY, the Book Value Change Per Share is $0.48 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 Abercrombie.

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 Eps2.501.6%2.361.5%0.530.3%0.740.5%0.500.3%
Usd Book Value Change Per Share2.441.6%1.951.2%0.480.3%0.380.2%0.070.0%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.050.0%0.120.1%
Usd Total Gains Per Share2.441.6%1.951.2%0.480.3%0.430.3%0.190.1%
Usd Price Per Share147.48-107.93-27.42-41.88-31.40-
Price to Earnings Ratio14.75-11.47--16.12-3.10--9.76-
Price-to-Total Gains Ratio60.48-70.56-319.07-64.34-57.54-
Price to Book Ratio6.43-5.30-1.95-2.48-1.83-
Price-to-Total Gains Ratio60.48-70.56-319.07-64.34-57.54-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share157.31
Number of shares6
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.05
Usd Book Value Change Per Share1.950.38
Usd Total Gains Per Share1.950.43
Gains per Quarter (6 shares)11.722.55
Gains per Year (6 shares)46.8710.20
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
104737190
20948421810
3014113142720
4018717853630
5023422564540
6028127275450
7032831986360
8037536697270
90422413118180
100469460129090

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%9.03.00.075.0%16.04.00.080.0%28.012.00.070.0%94.017.00.084.7%
Book Value Change Per Share4.00.00.0100.0%7.05.00.058.3%13.07.00.065.0%19.021.00.047.5%71.040.00.064.0%
Dividend per Share0.00.04.00.0%0.00.012.00.0%6.00.014.030.0%26.00.014.065.0%68.00.043.061.3%
Total Gains per Share4.00.00.0100.0%7.05.00.058.3%13.07.00.065.0%23.017.00.057.5%80.031.00.072.1%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Abercrombie & Fitch Company compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--2.4381.953+25%0.483+404%0.376+548%0.067+3513%
Book Value Per Share--22.92019.928+15%13.890+65%15.308+50%16.501+39%
Current Ratio--1.4421.519-5%1.377+5%1.499-4%1.844-22%
Debt To Asset Ratio--0.6000.644-7%0.735-18%0.709-15%0.6010%
Debt To Equity Ratio--1.5151.862-19%2.825-46%2.525-40%1.780-15%
Dividend Per Share----0%-0%0.049-100%0.123-100%
Eps--2.4992.358+6%0.533+369%0.738+239%0.501+399%
Free Cash Flow Per Share--2.2452.558-12%1.356+66%1.028+118%0.754+198%
Free Cash Flow To Equity Per Share---2.1470.609-452%1.145-287%0.119-1902%0.123-1849%
Gross Profit Margin---1.930-3.458+79%29.320-107%-0.019-99%13.503-114%
Intrinsic Value_10Y_max--79.101--------
Intrinsic Value_10Y_min--10.767--------
Intrinsic Value_1Y_max--4.633--------
Intrinsic Value_1Y_min--2.704--------
Intrinsic Value_3Y_max--16.431--------
Intrinsic Value_3Y_min--6.766--------
Intrinsic Value_5Y_max--31.254--------
Intrinsic Value_5Y_min--9.306--------
Market Cap8035190297.000+2%7857586920.0005743409055.000+37%1408639331.500+458%2335400899.150+236%1890887693.075+316%
Net Profit Margin--0.1170.107+9%0.028+327%0.025+376%0.012+857%
Operating Margin--0.1550.141+10%0.063+146%0.041+278%0.002+9674%
Operating Ratio--0.8450.859-2%0.941-10%0.940-10%0.963-12%
Pb Ratio6.863+6%6.4355.301+21%1.948+230%2.482+159%1.830+252%
Pe Ratio15.734+6%14.75111.467+29%-16.118+209%3.102+375%-9.765+166%
Price Per Share157.310+6%147.480107.930+37%27.423+438%41.885+252%31.396+370%
Price To Free Cash Flow Ratio17.515+6%16.42114.662+12%-1.062+106%3.416+381%7.534+118%
Price To Total Gains Ratio64.512+6%60.48170.561-14%319.072-81%64.337-6%57.540+5%
Quick Ratio--0.8120.898-10%0.645+26%0.846-4%0.970-16%
Return On Assets--0.0440.042+4%0.010+335%0.014+220%0.008+430%
Return On Equity--0.1100.120-8%0.037+196%0.040+179%0.022+400%
Total Gains Per Share--2.4381.953+25%0.483+404%0.425+474%0.190+1181%
Usd Book Value--1221150000.0001059605000.000+15%713097750.000+71%881320750.000+39%1052380875.000+16%
Usd Book Value Change Per Share--2.4381.953+25%0.483+404%0.376+548%0.067+3513%
Usd Book Value Per Share--22.92019.928+15%13.890+65%15.308+50%16.501+39%
Usd Dividend Per Share----0%-0%0.049-100%0.123-100%
Usd Eps--2.4992.358+6%0.533+369%0.738+239%0.501+399%
Usd Free Cash Flow--119630000.000136162750.000-12%69738500.000+72%60624800.000+97%47874700.000+150%
Usd Free Cash Flow Per Share--2.2452.558-12%1.356+66%1.028+118%0.754+198%
Usd Free Cash Flow To Equity Per Share---2.1470.609-452%1.145-287%0.119-1902%0.123-1849%
Usd Market Cap8035190297.000+2%7857586920.0005743409055.000+37%1408639331.500+458%2335400899.150+236%1890887693.075+316%
Usd Price Per Share157.310+6%147.480107.930+37%27.423+438%41.885+252%31.396+370%
Usd Profit--133168000.000125419000.000+6%27396000.000+386%40830050.000+226%23752150.000+461%
Usd Revenue--1133974000.0001166010500.000-3%962809250.000+18%950965350.000+19%913839325.000+24%
Usd Total Gains Per Share--2.4381.953+25%0.483+404%0.425+474%0.190+1181%
 EOD+4 -4MRQTTM+20 -14YOY+26 -85Y+24 -1210Y+25 -11

3.3 Fundamental Score

Let's check the fundamental score of Abercrombie & Fitch Company based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1515.734
Price to Book Ratio (EOD)Between0-16.863
Net Profit Margin (MRQ)Greater than00.117
Operating Margin (MRQ)Greater than00.155
Quick Ratio (MRQ)Greater than10.812
Current Ratio (MRQ)Greater than11.442
Debt to Asset Ratio (MRQ)Less than10.600
Debt to Equity Ratio (MRQ)Less than11.515
Return on Equity (MRQ)Greater than0.150.110
Return on Assets (MRQ)Greater than0.050.044
Total4/10 (40.0%)

3.4 Technical Score

Let's check the technical score of Abercrombie & Fitch Company based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5064.940
Ma 20Greater thanMa 50144.232
Ma 50Greater thanMa 100144.245
Ma 100Greater thanMa 200146.813
OpenGreater thanClose150.000
Total2/5 (40.0%)

4. In-depth Analysis

4.1 About Abercrombie & Fitch Company

Abercrombie & Fitch Co., through its subsidiaries, operates as an omnichannel retailer in the United States, Europe, the Middle East, Asia, the Asia-Pacific, Canada, and internationally. The company offers an assortment of apparel, personal care products, and accessories for men, women, and kids under the Abercrombie & Fitch, abercrombie kids, Hollister, and Gilly Hicks brands. It sells products through its stores, various wholesale. franchise, and licensing arrangements, as well as e-commerce platforms. The company was founded in 1892 and is headquartered in New Albany, Ohio.

Fundamental data was last updated by Penke on 2024-11-16 12:54:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge 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 able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is just 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 overpriced.
Based on the earnings, the company is underpriced.
Based on how much money comes from the company's main activities, the company is cheap.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Abercrombie earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Abercrombie to the Apparel Retail industry mean.
  • A Net Profit Margin of 11.7% means that $0.12 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Abercrombie & Fitch Company:

  • The MRQ is 11.7%. The company is making a huge profit. +2
  • The TTM is 10.7%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ11.7%TTM10.7%+1.0%
TTM10.7%YOY2.8%+8.0%
TTM10.7%5Y2.5%+8.3%
5Y2.5%10Y1.2%+1.2%
Compared to industry (Apparel Retail)
PeriodCompanyIndustry (mean)+/- 
MRQ11.7%2.4%+9.3%
TTM10.7%2.3%+8.4%
YOY2.8%2.9%-0.1%
5Y2.5%1.0%+1.5%
10Y1.2%1.9%-0.7%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Abercrombie to the Apparel Retail industry mean.
  • 4.4% Return on Assets means that Abercrombie generated $0.04 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Abercrombie & Fitch Company:

  • The MRQ is 4.4%. Using its assets, the company is less efficient in making profit.
  • The TTM is 4.2%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ4.4%TTM4.2%+0.2%
TTM4.2%YOY1.0%+3.2%
TTM4.2%5Y1.4%+2.8%
5Y1.4%10Y0.8%+0.5%
Compared to industry (Apparel Retail)
PeriodCompanyIndustry (mean)+/- 
MRQ4.4%0.8%+3.6%
TTM4.2%1.0%+3.2%
YOY1.0%0.9%+0.1%
5Y1.4%0.7%+0.7%
10Y0.8%1.0%-0.2%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Abercrombie to the Apparel Retail industry mean.
  • 11.0% Return on Equity means Abercrombie generated $0.11 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Abercrombie & Fitch Company:

  • The MRQ is 11.0%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 12.0%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ11.0%TTM12.0%-1.0%
TTM12.0%YOY3.7%+8.3%
TTM12.0%5Y4.0%+8.1%
5Y4.0%10Y2.2%+1.7%
Compared to industry (Apparel Retail)
PeriodCompanyIndustry (mean)+/- 
MRQ11.0%3.7%+7.3%
TTM12.0%3.1%+8.9%
YOY3.7%3.0%+0.7%
5Y4.0%1.0%+3.0%
10Y2.2%2.4%-0.2%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Abercrombie & Fitch Company.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Abercrombie is operating .

  • Measures how much profit Abercrombie 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 Abercrombie to the Apparel Retail industry mean.
  • An Operating Margin of 15.5% means the company generated $0.16  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Abercrombie & Fitch Company:

  • The MRQ is 15.5%. The company is operating efficient. +1
  • The TTM is 14.1%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ15.5%TTM14.1%+1.4%
TTM14.1%YOY6.3%+7.8%
TTM14.1%5Y4.1%+10.0%
5Y4.1%10Y0.2%+3.9%
Compared to industry (Apparel Retail)
PeriodCompanyIndustry (mean)+/- 
MRQ15.5%4.7%+10.8%
TTM14.1%5.5%+8.6%
YOY6.3%4.9%+1.4%
5Y4.1%2.1%+2.0%
10Y0.2%2.9%-2.7%
4.3.2.2. Operating Ratio

Measures how efficient Abercrombie is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Apparel Retail industry mean).
  • An Operation Ratio of 0.85 means that the operating costs are $0.85 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Abercrombie & Fitch Company:

  • The MRQ is 0.845. The company is less efficient in keeping operating costs low.
  • The TTM is 0.859. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.845TTM0.859-0.014
TTM0.859YOY0.941-0.081
TTM0.8595Y0.940-0.080
5Y0.94010Y0.963-0.023
Compared to industry (Apparel Retail)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8451.014-0.169
TTM0.8591.027-0.168
YOY0.9411.013-0.072
5Y0.9401.023-0.083
10Y0.9631.008-0.045
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Abercrombie & Fitch Company.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Apparel Retail industry mean).
  • A Current Ratio of 1.44 means the company has $1.44 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Abercrombie & Fitch Company:

  • The MRQ is 1.442. The company is just able to pay all its short-term debts.
  • The TTM is 1.519. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.442TTM1.519-0.077
TTM1.519YOY1.377+0.143
TTM1.5195Y1.499+0.020
5Y1.49910Y1.844-0.345
Compared to industry (Apparel Retail)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4421.555-0.113
TTM1.5191.626-0.107
YOY1.3771.651-0.274
5Y1.4991.691-0.192
10Y1.8441.793+0.051
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Abercrombie to the Apparel Retail industry mean.
  • A Quick Ratio of 0.81 means the company can pay off $0.81 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Abercrombie & Fitch Company:

  • The MRQ is 0.812. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.898. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.812TTM0.898-0.087
TTM0.898YOY0.645+0.253
TTM0.8985Y0.846+0.052
5Y0.84610Y0.970-0.124
Compared to industry (Apparel Retail)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8120.404+0.408
TTM0.8980.449+0.449
YOY0.6450.590+0.055
5Y0.8460.682+0.164
10Y0.9700.731+0.239
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Abercrombie & Fitch Company.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Abercrombie to Apparel Retail industry mean.
  • A Debt to Asset Ratio of 0.60 means that Abercrombie assets are financed with 60.0% credit (debt) and the remaining percentage (100% - 60.0%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Abercrombie & Fitch Company:

  • The MRQ is 0.600. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.644. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.600TTM0.644-0.045
TTM0.644YOY0.735-0.091
TTM0.6445Y0.709-0.064
5Y0.70910Y0.601+0.108
Compared to industry (Apparel Retail)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6000.578+0.022
TTM0.6440.576+0.068
YOY0.7350.567+0.168
5Y0.7090.579+0.130
10Y0.6010.500+0.101
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Abercrombie to the Apparel Retail industry mean.
  • A Debt to Equity ratio of 151.5% means that company has $1.52 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Abercrombie & Fitch Company:

  • The MRQ is 1.515. The company is just able to pay all its debts with equity.
  • The TTM is 1.862. The company is just able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ1.515TTM1.862-0.347
TTM1.862YOY2.825-0.962
TTM1.8625Y2.525-0.663
5Y2.52510Y1.780+0.745
Compared to industry (Apparel Retail)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5151.151+0.364
TTM1.8621.291+0.571
YOY2.8251.231+1.594
5Y2.5251.352+1.173
10Y1.7801.185+0.595
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 Abercrombie generates.

  • Above 15 is considered overpriced but always compare Abercrombie to the Apparel Retail industry mean.
  • A PE ratio of 14.75 means the investor is paying $14.75 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Abercrombie & Fitch Company:

  • The EOD is 15.734. Based on the earnings, the company is fair priced.
  • The MRQ is 14.751. Based on the earnings, the company is underpriced. +1
  • The TTM is 11.467. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD15.734MRQ14.751+0.983
MRQ14.751TTM11.467+3.284
TTM11.467YOY-16.118+27.586
TTM11.4675Y3.102+8.365
5Y3.10210Y-9.765+12.867
Compared to industry (Apparel Retail)
PeriodCompanyIndustry (mean)+/- 
EOD15.7345.693+10.041
MRQ14.7517.857+6.894
TTM11.4679.916+1.551
YOY-16.1184.178-20.296
5Y3.1027.107-4.005
10Y-9.76510.959-20.724
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 Abercrombie & Fitch Company:

  • The EOD is 17.515. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The MRQ is 16.421. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The TTM is 14.662. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD17.515MRQ16.421+1.094
MRQ16.421TTM14.662+1.758
TTM14.662YOY-1.062+15.725
TTM14.6625Y3.416+11.246
5Y3.41610Y7.534-4.118
Compared to industry (Apparel Retail)
PeriodCompanyIndustry (mean)+/- 
EOD17.5152.973+14.542
MRQ16.4214.364+12.057
TTM14.6622.781+11.881
YOY-1.0622.791-3.853
5Y3.4163.101+0.315
10Y7.5341.938+5.596
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 Abercrombie is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Apparel Retail industry mean).
  • A PB ratio of 6.43 means the investor is paying $6.43 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Abercrombie & Fitch Company:

  • The EOD is 6.863. Based on the equity, the company is overpriced. -1
  • The MRQ is 6.435. Based on the equity, the company is overpriced. -1
  • The TTM is 5.301. Based on the equity, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD6.863MRQ6.435+0.429
MRQ6.435TTM5.301+1.134
TTM5.301YOY1.948+3.352
TTM5.3015Y2.482+2.819
5Y2.48210Y1.830+0.651
Compared to industry (Apparel Retail)
PeriodCompanyIndustry (mean)+/- 
EOD6.8631.258+5.605
MRQ6.4351.452+4.983
TTM5.3011.432+3.869
YOY1.9481.455+0.493
5Y2.4822.065+0.417
10Y1.8302.188-0.358
4.6.2. Total Gains per Share

2.4. Latest News of Abercrombie & Fitch Company

Does Abercrombie & Fitch Company 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 Abercrombie & Fitch Company to keep up to date. Note: the news is often already included in the price.

DateTitleRead
2024-12-01
06:00
Shoppers Fight Back as Retailers Crack Down on ReturnsRead
2024-11-29
12:30
Retailers Brace for a Ho-Hum ChristmasRead
2024-11-26
16:05
Dow Jones Falls On Trump Tariff Threat; Nvidia Stock Hangs At Key LevelRead

4.7 Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of Abercrombie & Fitch Company.

4.8.1. Institutions holding Abercrombie & Fitch Company

Institutions are holding 102.774% of the shares of Abercrombie & Fitch Company.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30BlackRock Inc15.8810.03278111815-62039-0.759
2024-06-30Vanguard Group Inc12.05810.02161591342241113.7761
2024-06-30FMR Inc11.91810.06936087600-100101-1.6177
2024-06-30Dimensional Fund Advisors, Inc.4.25770.1012174789-663010-23.3635
2024-06-30State Street Corp3.81930.01521950862-5253-0.2685
2024-06-30Arrowstreet Capital Limited Partnership3.57210.28561824591-59280-3.1467
2024-06-30D. E. Shaw & Co LP2.87540.2443146873238991436.1427
2024-06-30Morgan Stanley - Brokerage Accounts2.28170.0081165450-405378-25.8066
2024-06-30Geode Capital Management, LLC2.26850.01821158733683326.2667
2024-06-30American Century Companies Inc1.820.1012929634-33845-3.5128
2024-06-30Marshall Wace Asset Management Ltd1.70940.207387314812050916.0115
2024-06-30Renaissance Technologies Corp1.68970.2603863100512700146.3185
2024-06-30Wellington Management Company LLP1.59130.0258812819500196.5573
2024-06-30Charles Schwab Investment Management Inc1.5860.0275810121-26138-3.1256
2024-06-30NORGES BANK1.22330.016662482619825446.4761
2024-06-30Goldman Sachs Group Inc1.13560.0174580042-87307-13.0827
2024-09-30Hennessy Advisors, Inc.1.12362.57115739007150014.2317
2024-06-30Fisher Asset Management, LLC1.08280.0428553074-190699-25.6394
2024-06-30Man Group PLC1.08060.2479551950-142857-20.5607
2024-06-30Allianz Asset Management AG1.06280.1435428765236410.6754
Total 74.0374.456237817196-88204-0.2%

4.9.2. Funds holding Abercrombie & Fitch Company

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Fidelity Blue Chip Growth3.44850.36341761471240001.3813
2024-09-30Vanguard Total Stock Mkt Idx Inv3.16010.0129161414413750.0853
2024-10-31iShares Core S&P Mid-Cap ETF3.14990.231916089088640.0537
2024-10-31iShares Russell 2000 ETF2.5390.25211296870-2912-0.224
2024-09-30Vanguard Small Cap Index2.50080.11621277354-13918-1.0779
2024-09-30Vanguard Small Cap Value Index Inv1.69330.2062864899-1151-0.1329
2024-09-30Vanguard Institutional Extnd Mkt Idx Tr1.49670.0982764469-16137-2.0672
2024-09-30Hennessy Cornerstone Mid Cap 30 Inv1.12365.26945739007150014.2317
2024-08-31Fidelity Small Cap Index1.0080.2785514872-13043-2.4707
2024-09-30Fidelity Contrafund0.96020.04649046810521427.3103
2024-09-30Fidelity Blue Chip Growth K60.90830.403746393730850.6694
2024-10-31Avantis US Small Cap Value ETF0.89370.444545648600
2024-10-31iShares Russell 2000 Growth ETF0.87760.497544826000
2024-09-30SPDR® S&P MIDCAP 400 ETF Trust0.79850.24564078761840.0451
2024-06-30PIMCO RAE US Small Instl0.73295.6204374348-53783-12.5623
2024-06-30PIMCO RAE US Small0.73295.6101374348-53783-12.5623
2024-09-30T. Rowe Price Integrated US Sm Gr Eq0.68870.5654351757100552.9426
2024-09-30T. Rowe Price Integrated US SmCapGrEq0.68870.56543517577570.2157
2024-09-30WEDGE QVM-Large Cap Value0.64811.01193310208574134.9565
2024-09-30Fidelity BlueChip Growth Commingled Pl A0.64390.3882328917-1285-0.3892
Total 28.693422.227514656061+146763+1.0%

5.3. Insider Transactions

Insiders are holding 1.913% of the shares of Abercrombie & Fitch Company.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-09-06Samir DesaiSELL19041131.36
2024-09-05Helen MccluskeySELL3500139.38
2024-08-30Scott D LipeskySELL9000146.8
2024-06-06Kenneth B RobinsonSELL1300171.61
2024-06-04Nigel TravisSELL7700173.66
2024-05-31James A GoldmanSELL4120176.48
2024-05-31Scott D LipeskySELL9000176.48
2024-04-18Fran HorowitzSELL400000110.61
2024-03-08Jay RustSELL786125.41
2024-03-08Kerrii B AndersonSELL3000127.33
2024-03-08Kristin A ScottSELL120000126.15
2024-03-08Scott D LipeskySELL35000127.95
2024-01-08Kristin A ScottSELL8000096.25
2024-01-08Scott D LipeskySELL5000096.24
2023-11-22Jay RustSELL22272.99
2023-11-22Sarah M GallagherSELL1322574.36
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Reversals in quarterly reports

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

 2023-07-312023-10-312024-01-312024-04-302024-07-31
Operating Income  89,84248,178138,02084,781222,801-92,952129,849-129,916-67



5.2. Latest Balance Sheet

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

Summary
Total Assets3,049,558
Total Liabilities1,828,408
Total Stockholder Equity1,206,526
 As reported
Total Liabilities 1,828,408
Total Stockholder Equity+ 1,206,526
Total Assets = 3,049,558

Assets

Total Assets3,049,558
Total Current Assets1,516,653
Long-term Assets1,532,905
Total Current Assets
Cash And Cash Equivalents 738,402
Net Receivables 115,077
Inventory 539,759
Other Current Assets 123,415
Total Current Assets  (as reported)1,516,653
Total Current Assets  (calculated)1,516,653
+/-0
Long-term Assets
Property Plant Equipment 1,299,241
Long-term Assets Other 233,664
Long-term Assets  (as reported)1,532,905
Long-term Assets  (calculated)1,532,905
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities1,051,656
Long-term Liabilities776,752
Total Stockholder Equity1,206,526
Total Current Liabilities
Short-term Debt 405,680
Accounts payable 406,756
Other Current Liabilities 219,644
Total Current Liabilities  (as reported)1,051,656
Total Current Liabilities  (calculated)1,032,080
+/- 19,576
Long-term Liabilities
Capital Lease Obligations 890,846
Long-term Liabilities  (as reported)776,752
Long-term Liabilities  (calculated)890,846
+/- 114,094
Total Stockholder Equity
Common Stock1,033
Retained Earnings 2,877,969
Accumulated Other Comprehensive Income -134,991
Other Stockholders Equity -1,537,485
Total Stockholder Equity (as reported)1,206,526
Total Stockholder Equity (calculated)1,206,526
+/-0
Other
Capital Stock1,033
Cash and Short Term Investments 738,402
Common Stock Shares Outstanding 53,279
Current Deferred Revenue19,576
Liabilities and Stockholders Equity 3,049,558
Net Debt 152,444
Net Invested Capital 1,206,526
Net Working Capital 464,997
Property Plant and Equipment Gross 3,301,487
Short Long Term Debt Total 890,846



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-07-312024-04-302024-01-312023-10-312023-07-312023-04-302023-01-312022-10-312022-07-312022-04-302022-01-312021-10-312021-07-312021-04-302021-01-312020-10-312020-07-312020-04-302020-01-312019-10-312019-07-312019-04-302019-01-312018-10-312018-07-312018-04-302018-01-312017-10-312017-07-312017-04-302017-01-312016-10-312016-07-312016-04-302016-01-312015-10-312015-07-312015-04-302015-01-312014-10-312014-07-312014-04-302014-01-312013-10-312013-07-312013-04-302013-01-312012-10-312012-07-312012-04-302012-01-312011-10-312011-07-312011-04-302011-01-312010-10-312010-07-312010-04-302010-01-312009-10-312009-07-312009-04-302009-01-312008-10-312008-07-312008-04-302008-01-312007-10-312007-07-312007-04-302007-01-312006-10-312006-07-312006-04-302006-01-312005-10-312005-07-312005-04-302005-01-312004-10-312004-07-312004-04-302004-01-312003-10-312003-07-312003-04-302003-01-312002-10-312002-07-312002-04-302002-01-312001-10-312001-07-312001-04-302001-01-312000-10-312000-07-312000-04-302000-01-311999-10-311999-07-311999-04-301999-01-311998-10-311998-07-311998-04-301998-01-311997-10-311997-07-311997-04-301997-01-311996-10-311996-07-311996-04-30
> Total Assets 
0
0
113,900
105,761
104,686
140,400
137,997
183,238
155,221
211,223
238,702
319,161
304,164
343,157
404,276
458,166
436,485
490,189
528,024
587,516
593,612
672,315
695,937
770,546
794,976
865,632
906,352
994,822
1,018,641
1,072,213
1,160,273
1,199,163
1,188,541
1,315,901
1,228,401
1,347,701
1,393,044
1,593,343
1,639,812
1,789,718
1,787,073
1,916,596
2,065,831
2,248,067
2,131,180
2,316,338
2,309,138
2,567,598
2,485,843
2,763,218
2,817,523
2,848,181
2,651,286
2,639,158
2,764,344
2,833,451
2,738,596
2,856,863
2,922,777
2,947,902
2,892,994
2,937,481
3,081,521
3,051,155
2,733,941
2,869,238
2,849,448
2,984,667
2,895,011
2,842,843
2,852,396
2,854,551
2,566,393
2,563,176
2,575,569
2,514,651
2,364,592
2,422,201
2,512,744
2,433,039
2,344,182
2,332,390
2,336,468
2,295,757
2,157,965
2,227,913
2,297,901
2,325,692
2,210,214
2,260,849
2,283,069
2,385,593
3,422,966
3,407,004
3,486,005
3,554,869
3,291,831
3,308,814
3,276,962
3,314,902
3,070,550
3,055,393
3,112,534
2,939,491
2,607,303
2,734,094
2,693,994
2,713,100
2,558,078
2,796,714
2,897,646
2,974,233
2,970,085
3,049,558
3,049,5582,970,0852,974,2332,897,6462,796,7142,558,0782,713,1002,693,9942,734,0942,607,3032,939,4913,112,5343,055,3933,070,5503,314,9023,276,9623,308,8143,291,8313,554,8693,486,0053,407,0043,422,9662,385,5932,283,0692,260,8492,210,2142,325,6922,297,9012,227,9132,157,9652,295,7572,336,4682,332,3902,344,1822,433,0392,512,7442,422,2012,364,5922,514,6512,575,5692,563,1762,566,3932,854,5512,852,3962,842,8432,895,0112,984,6672,849,4482,869,2382,733,9413,051,1553,081,5212,937,4812,892,9942,947,9022,922,7772,856,8632,738,5962,833,4512,764,3442,639,1582,651,2862,848,1812,817,5232,763,2182,485,8432,567,5982,309,1382,316,3382,131,1802,248,0672,065,8311,916,5961,787,0731,789,7181,639,8121,593,3431,393,0441,347,7011,228,4011,315,9011,188,5411,199,1631,160,2731,072,2131,018,641994,822906,352865,632794,976770,546695,937672,315593,612587,516528,024490,189436,485458,166404,276343,157304,164319,161238,702211,223155,221183,238137,997140,400104,686105,761113,90000
   > Total Current Assets 
0
0
61,500
44,878
40,603
74,032
67,104
108,962
81,503
132,291
159,251
218,235
205,182
217,543
251,044
300,217
233,416
235,340
247,937
303,562
275,264
307,631
320,974
405,195
412,011
463,579
489,603
601,156
609,217
645,415
700,727
752,655
737,891
855,203
736,398
652,277
685,122
826,175
832,943
947,084
876,930
917,651
955,283
1,092,078
891,401
1,018,831
942,285
1,140,255
713,994
971,077
996,134
1,084,825
955,188
981,224
1,134,704
1,260,076
1,185,036
1,318,646
1,366,099
1,433,268
1,339,525
1,308,889
1,398,881
1,490,873
1,109,673
1,226,661
1,161,767
1,309,969
1,261,708
1,216,070
1,286,610
1,319,568
1,053,026
1,069,093
1,136,892
1,174,456
1,046,742
1,103,142
1,213,155
1,178,980
1,094,528
1,096,671
1,150,271
1,139,300
1,002,102
1,075,745
1,177,234
1,264,538
1,169,346
1,243,074
1,290,298
1,335,950
1,172,312
1,172,143
1,180,669
1,264,749
1,286,634
1,383,443
1,521,279
1,661,629
1,484,189
1,501,651
1,604,205
1,507,759
1,212,874
1,262,688
1,220,365
1,228,018
1,108,591
1,311,265
1,441,403
1,537,265
1,509,583
1,516,653
1,516,6531,509,5831,537,2651,441,4031,311,2651,108,5911,228,0181,220,3651,262,6881,212,8741,507,7591,604,2051,501,6511,484,1891,661,6291,521,2791,383,4431,286,6341,264,7491,180,6691,172,1431,172,3121,335,9501,290,2981,243,0741,169,3461,264,5381,177,2341,075,7451,002,1021,139,3001,150,2711,096,6711,094,5281,178,9801,213,1551,103,1421,046,7421,174,4561,136,8921,069,0931,053,0261,319,5681,286,6101,216,0701,261,7081,309,9691,161,7671,226,6611,109,6731,490,8731,398,8811,308,8891,339,5251,433,2681,366,0991,318,6461,185,0361,260,0761,134,704981,224955,1881,084,825996,134971,077713,9941,140,255942,2851,018,831891,4011,092,078955,283917,651876,930947,084832,943826,175685,122652,277736,398855,203737,891752,655700,727645,415609,217601,156489,603463,579412,011405,195320,974307,631275,264303,562247,937235,340233,416300,217251,044217,543205,182218,235159,251132,29181,503108,96267,10474,03240,60344,87861,50000
       Cash And Cash Equivalents 
0
0
1,800
1,945
1,921
2,317
2,623
42,667
2,671
45,900
74,728
163,564
134,735
107,556
95,862
147,908
117,357
63,254
94,162
137,581
123,259
97,406
71,481
167,664
225,977
229,034
240,076
391,035
409,924
385,187
431,603
511,073
527,355
572,148
443,406
350,368
136,578
91,736
99,608
50,687
62,965
50,365
65,466
81,959
73,919
117,164
83,514
118,044
187,217
301,042
298,043
522,122
463,716
366,484
466,887
680,113
600,452
613,633
618,222
826,353
741,823
539,613
488,341
583,495
321,617
312,153
349,670
645,650
555,901
335,023
257,525
600,116
357,122
310,740
320,564
530,192
383,220
408,311
405,611
588,578
490,975
455,606
469,720
547,189
421,441
421,903
459,293
675,558
591,960
581,166
520,523
723,135
586,133
499,757
410,775
671,267
703,989
766,721
812,881
1,104,862
909,008
921,504
865,622
823,139
468,378
369,957
257,332
517,602
446,952
617,339
649,489
900,884
864,195
738,402
738,402864,195900,884649,489617,339446,952517,602257,332369,957468,378823,139865,622921,504909,0081,104,862812,881766,721703,989671,267410,775499,757586,133723,135520,523581,166591,960675,558459,293421,903421,441547,189469,720455,606490,975588,578405,611408,311383,220530,192320,564310,740357,122600,116257,525335,023555,901645,650349,670312,153321,617583,495488,341539,613741,823826,353618,222613,633600,452680,113466,887366,484463,716522,122298,043301,042187,217118,04483,514117,16473,91981,95965,46650,36562,96550,68799,60891,736136,578350,368443,406572,148527,355511,073431,603385,187409,924391,035240,076229,034225,977167,66471,48197,406123,259137,58194,16263,254117,357147,90895,862107,556134,735163,56474,72845,9002,67142,6672,6232,3171,9211,9451,80000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
44,853
45,601
45,600
0
0
0
0
0
31,486
71,220
15,000
0
5,000
10,000
386,700
0
0
10,000
10,000
10,000
368,800
0
177,174
216,369
178,228
411,167
349,690
284,630
308,906
447,793
268,052
293,416
277,704
530,486
122,000
220,700
232,800
0
337,800
59,698
55,985
32,356
32,356
0
426,900
0
0
0
0
84,650
37,902
20,110
19,903
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000000000000000000000000019,90320,11037,90284,6500000426,900032,35632,35655,98559,698337,8000232,800220,700122,000530,486277,704293,416268,052447,793308,906284,630349,690411,167178,228216,369177,1740368,80010,00010,00010,00000386,70010,0005,000015,00071,22031,4860000045,60045,60144,85300000000000000
       Net Receivables 
0
0
3,100
2,102
1,422
2,669
2,433
25,480
34,971
3,700
2,675
4,101
3,792
3,925
4,017
11,447
8,561
22,207
14,596
15,829
12,126
18,678
26,439
20,456
16,245
13,961
11,433
10,462
7,550
11,520
4,597
7,197
13,286
16,083
20,027
26,127
32,284
31,623
29,633
41,855
50,400
65,887
59,495
43,240
49,052
73,913
65,282
53,801
68,643
83,197
57,119
53,110
54,679
67,161
73,994
102,450
91,811
83,777
82,264
81,264
83,209
108,297
89,622
97,325
73,429
95,267
91,412
99,622
91,303
92,886
86,726
65,262
69,983
75,679
65,083
52,910
59,169
72,477
62,132
56,868
61,690
79,012
71,235
93,384
90,346
110,590
78,554
79,724
71,490
91,719
87,714
73,112
82,026
98,691
92,736
80,251
88,639
88,323
89,074
83,857
107,821
87,151
83,447
69,102
88,807
79,820
108,468
104,506
106,149
112,597
96,762
78,346
93,605
115,077
115,07793,60578,34696,762112,597106,149104,506108,46879,82088,80769,10283,44787,151107,82183,85789,07488,32388,63980,25192,73698,69182,02673,11287,71491,71971,49079,72478,554110,59090,34693,38471,23579,01261,69056,86862,13272,47759,16952,91065,08375,67969,98365,26286,72692,88691,30399,62291,41295,26773,42997,32589,622108,29783,20981,26482,26483,77791,811102,45073,99467,16154,67953,11057,11983,19768,64353,80165,28273,91349,05243,24059,49565,88750,40041,85529,63331,62332,28426,12720,02716,08313,2867,1974,59711,5207,55010,46211,43313,96116,24520,45626,43918,67812,12615,82914,59622,2078,56111,4474,0173,9253,7924,1012,6753,70034,97125,4802,4332,6691,4222,1023,10000
       Other Current Assets 
0
0
5,300
5,888
6,294
8,360
6,465
6,888
7,154
6,802
6,508
6,578
7,074
8,433
9,017
19,999
20,865
25,139
16,805
29,155
30,583
33,820
38,364
36,979
37,623
41,022
43,864
45,441
46,024
49,127
52,236
53,682
54,982
57,917
28,531
64,584
66,788
71,341
75,157
51,185
49,888
53,478
60,716
58,469
64,872
64,732
73,293
68,643
72,347
76,293
97,836
93,763
95,278
111,631
108,624
89,942
86,825
85,083
83,849
79,389
95,089
96,967
86,518
83,438
83,386
91,205
81,632
105,177
114,146
107,621
116,714
100,458
103,125
105,983
116,160
116,574
118,563
103,012
109,527
96,833
106,200
108,878
93,170
98,932
91,565
72,215
68,903
84,863
100,789
115,276
109,888
101,824
71,803
86,586
86,275
78,905
67,412
75,160
73,776
68,857
78,727
77,392
111,423
89,654
93,179
104,887
112,602
100,289
107,684
87,850
100,085
88,569
102,516
123,415
123,415102,51688,569100,08587,850107,684100,289112,602104,88793,17989,654111,42377,39278,72768,85773,77675,16067,41278,90586,27586,58671,803101,824109,888115,276100,78984,86368,90372,21591,56598,93293,170108,878106,20096,833109,527103,012118,563116,574116,160105,983103,125100,458116,714107,621114,146105,17781,63291,20583,38683,43886,51896,96795,08979,38983,84985,08386,82589,942108,624111,63195,27893,76397,83676,29372,34768,64373,29364,73264,87258,46960,71653,47849,88851,18575,15771,34166,78864,58428,53157,91754,98253,68252,23649,12746,02445,44143,86441,02237,62336,97938,36433,82030,58329,15516,80525,13920,86519,9999,0178,4337,0746,5786,5086,8027,1546,8886,4658,3606,2945,8885,30000
   > Long-term Assets 
0
0
52,400
60,883
64,083
66,368
70,893
74,276
73,718
78,932
79,451
100,926
98,982
125,614
153,232
157,949
203,069
254,849
280,087
283,954
318,348
364,684
374,963
365,351
382,965
402,053
416,749
393,666
409,424
426,798
459,546
446,508
450,650
460,698
492,003
695,424
707,922
767,168
806,869
842,634
910,143
998,945
1,110,548
1,155,989
1,239,779
1,297,507
1,366,853
1,427,343
1,771,849
1,792,141
1,821,389
1,763,356
1,696,098
1,657,934
1,629,640
1,573,375
1,553,560
1,538,217
1,556,678
1,514,634
1,553,469
1,628,592
1,682,640
1,560,282
1,624,268
1,642,577
1,687,681
1,674,698
1,633,303
1,626,773
1,565,786
1,534,983
1,513,367
1,494,083
1,438,677
1,340,195
1,317,850
1,319,059
1,299,589
1,254,059
1,249,654
1,235,719
1,186,197
1,156,457
1,155,863
1,152,168
1,120,667
1,061,154
1,040,868
1,017,775
992,771
1,049,643
2,250,654
2,234,861
2,305,336
2,290,120
2,005,197
1,925,371
1,755,683
1,653,273
1,586,361
1,553,742
1,508,329
1,431,732
1,394,429
1,471,406
1,473,629
1,485,082
1,449,487
1,485,449
1,456,243
1,436,968
1,460,502
1,532,905
1,532,9051,460,5021,436,9681,456,2431,485,4491,449,4871,485,0821,473,6291,471,4061,394,4291,431,7321,508,3291,553,7421,586,3611,653,2731,755,6831,925,3712,005,1972,290,1202,305,3362,234,8612,250,6541,049,643992,7711,017,7751,040,8681,061,1541,120,6671,152,1681,155,8631,156,4571,186,1971,235,7191,249,6541,254,0591,299,5891,319,0591,317,8501,340,1951,438,6771,494,0831,513,3671,534,9831,565,7861,626,7731,633,3031,674,6981,687,6811,642,5771,624,2681,560,2821,682,6401,628,5921,553,4691,514,6341,556,6781,538,2171,553,5601,573,3751,629,6401,657,9341,696,0981,763,3561,821,3891,792,1411,771,8491,427,3431,366,8531,297,5071,239,7791,155,9891,110,548998,945910,143842,634806,869767,168707,922695,424492,003460,698450,650446,508459,546426,798409,424393,666416,749402,053382,965365,351374,963364,684318,348283,954280,087254,849203,069157,949153,232125,61498,982100,92679,45178,93273,71874,27670,89366,36864,08360,88352,40000
       Property Plant Equipment 
0
0
51,300
58,992
60,993
64,278
66,696
70,517
68,739
73,987
74,991
89,558
87,652
105,286
141,972
146,403
191,561
229,173
268,607
278,785
313,217
344,882
369,902
365,112
382,762
401,906
416,690
392,941
408,759
426,191
458,950
445,956
450,154
460,254
484,163
687,011
699,502
758,740
798,391
813,603
881,536
970,586
1,058,740
1,092,282
1,174,751
1,219,845
1,286,606
1,318,291
1,341,259
1,398,092
1,443,010
1,398,655
1,346,073
1,344,175
1,318,864
1,244,019
1,209,345
1,204,349
1,220,103
1,149,583
1,161,905
1,196,585
1,237,430
1,182,575
1,266,875
1,280,239
1,313,132
1,308,232
1,268,285
1,252,841
1,160,904
1,131,341
1,121,777
1,098,240
1,050,795
967,001
949,587
947,053
918,926
894,178
886,346
850,114
827,996
824,738
806,057
793,374
767,930
738,182
709,007
691,933
684,527
694,855
1,885,935
1,866,358
1,889,374
1,896,244
1,788,402
1,709,167
1,549,713
1,444,576
1,372,776
1,323,831
1,278,817
1,206,567
1,169,967
1,251,808
1,255,304
1,275,135
1,243,509
1,268,657
1,229,494
1,216,289
1,240,168
1,299,241
1,299,2411,240,1681,216,2891,229,4941,268,6571,243,5091,275,1351,255,3041,251,8081,169,9671,206,5671,278,8171,323,8311,372,7761,444,5761,549,7131,709,1671,788,4021,896,2441,889,3741,866,3581,885,935694,855684,527691,933709,007738,182767,930793,374806,057824,738827,996850,114886,346894,178918,926947,053949,587967,0011,050,7951,098,2401,121,7771,131,3411,160,9041,252,8411,268,2851,308,2321,313,1321,280,2391,266,8751,182,5751,237,4301,196,5851,161,9051,149,5831,220,1031,204,3491,209,3451,244,0191,318,8641,344,1751,346,0731,398,6551,443,0101,398,0921,341,2591,318,2911,286,6061,219,8451,174,7511,092,2821,058,740970,586881,536813,603798,391758,740699,502687,011484,163460,254450,154445,956458,950426,191408,759392,941416,690401,906382,762365,112369,902344,882313,217278,785268,607229,173191,561146,403141,972105,28687,65289,55874,99173,98768,73970,51766,69664,27860,99358,99251,30000
       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
100,534
101,550
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000000000000000000000000000000000000101,550100,53400000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
30,811
0
0
0
30,987
0
0
0
27,943
0
0
0
28,057
0
0
0
27,092
0
0
0
26,147
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000026,14700027,09200028,05700027,94300030,98700030,8110000000000000000000000000000000000000000000000000000000000000000000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
216,795
216,204
205,970
208,697
213,585
229,911
229,512
225,165
224,462
219,598
218,325
209,947
205,978
216,792
226,749
0
0
0
000226,749216,792205,978209,947218,325219,598224,462225,165229,512229,911213,585208,697205,970216,204216,795000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
0
0
122,800
94,523
93,735
127,380
114,540
124,463
63,782
109,165
122,651
133,056
109,548
138,533
173,090
147,072
120,230
178,887
184,426
164,816
147,319
195,481
185,617
175,112
177,430
239,450
251,201
245,295
231,583
294,578
339,200
327,906
300,261
379,807
436,938
678,375
704,309
751,230
803,758
794,601
738,783
805,872
853,952
842,770
740,710
830,764
903,420
949,285
841,526
1,017,573
1,016,878
1,002,603
879,880
897,900
985,968
1,005,534
938,043
1,037,166
1,075,946
1,057,118
984,432
1,038,166
1,150,291
1,188,699
1,040,926
1,173,402
1,186,680
1,166,399
1,115,235
1,159,178
1,177,379
1,125,058
1,013,793
1,071,812
1,180,110
1,124,950
1,057,292
1,136,254
1,243,866
1,137,317
1,089,387
1,100,166
1,116,846
1,043,718
977,179
1,061,595
1,127,742
1,073,221
1,021,368
1,113,465
1,148,779
1,166,972
2,318,003
2,403,709
2,491,639
2,483,691
2,493,765
2,495,204
2,418,158
2,365,590
2,120,600
2,088,460
2,194,205
2,102,167
1,902,498
2,061,167
2,037,929
2,006,531
1,847,105
2,017,930
2,021,533
1,924,246
1,878,915
1,828,408
1,828,4081,878,9151,924,2462,021,5332,017,9301,847,1052,006,5312,037,9292,061,1671,902,4982,102,1672,194,2052,088,4602,120,6002,365,5902,418,1582,495,2042,493,7652,483,6912,491,6392,403,7092,318,0031,166,9721,148,7791,113,4651,021,3681,073,2211,127,7421,061,595977,1791,043,7181,116,8461,100,1661,089,3871,137,3171,243,8661,136,2541,057,2921,124,9501,180,1101,071,8121,013,7931,125,0581,177,3791,159,1781,115,2351,166,3991,186,6801,173,4021,040,9261,188,6991,150,2911,038,166984,4321,057,1181,075,9461,037,166938,0431,005,534985,968897,900879,8801,002,6031,016,8781,017,573841,526949,285903,420830,764740,710842,770853,952805,872738,783794,601803,758751,230704,309678,375436,938379,807300,261327,906339,200294,578231,583245,295251,201239,450177,430175,112185,617195,481147,319164,816184,426178,887120,230147,072173,090138,533109,548133,056122,651109,16563,782124,463114,540127,38093,73594,523122,80000
   > Total Current Liabilities 
0
0
70,400
43,590
42,678
76,295
63,274
66,962
52,188
94,663
105,526
122,228
98,209
125,298
158,554
137,866
111,448
170,779
176,136
154,562
137,673
185,713
175,290
163,579
160,420
217,070
224,396
211,470
194,436
249,355
289,442
280,002
250,510
326,817
376,163
413,865
384,939
427,453
490,689
491,554
430,707
483,590
524,342
510,627
372,008
455,365
515,927
543,113
418,377
573,082
565,000
449,797
341,950
441,108
472,013
467,192
415,793
518,040
545,311
558,851
491,779
579,836
679,950
708,355
545,170
687,580
697,795
688,067
533,506
579,227
603,580
567,224
470,102
559,224
511,293
495,440
437,503
529,128
644,410
534,703
477,645
499,344
526,122
486,000
421,232
498,780
566,945
507,546
460,289
552,735
590,168
558,917
714,505
790,176
837,334
815,354
973,951
920,990
953,583
959,399
816,995
887,179
1,029,421
1,015,240
853,032
959,268
935,492
902,200
769,461
936,480
1,027,142
966,820
919,699
1,051,656
1,051,656919,699966,8201,027,142936,480769,461902,200935,492959,268853,0321,015,2401,029,421887,179816,995959,399953,583920,990973,951815,354837,334790,176714,505558,917590,168552,735460,289507,546566,945498,780421,232486,000526,122499,344477,645534,703644,410529,128437,503495,440511,293559,224470,102567,224603,580579,227533,506688,067697,795687,580545,170708,355679,950579,836491,779558,851545,311518,040415,793467,192472,013441,108341,950449,797565,000573,082418,377543,113515,927455,365372,008510,627524,342483,590430,707491,554490,689427,453384,939413,865376,163326,817250,510280,002289,442249,355194,436211,470224,396217,070160,420163,579175,290185,713137,673154,562176,136170,779111,448137,866158,554125,29898,209122,228105,52694,66352,18866,96263,27476,29542,67843,59070,40000
       Short-term Debt 
0
0
38,300
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
53,600
0
0
0
0
218,701
224,323
0
27,400
26,400
30,300
26,200
43,400
33,000
100,000
100,000
0
48,700
46,300
0
227,358
42,986
0
0
114,053
0
0
0
0
0
75,000
60,000
-52,562
15,000
15,000
15,000
15,000
15,000
75,000
2,102
2,102
2,017
2,017
1,513
-36,384
733
1,468
2,204
-29,685
0
0
0
-28,939
0
0
0
-26,062
278,392
273,989
284,694
282,829
517,173
278,495
255,775
248,846
231,750
219,453
209,812
222,823
195,599
202,699
211,304
213,979
188,520
191,700
390,050
179,625
377,702
405,680
405,680377,702179,625390,050191,700188,520213,979211,304202,699195,599222,823209,812219,453231,750248,846255,775278,495517,173282,829284,694273,989278,392-26,062000-28,939000-29,6852,2041,468733-36,3841,5132,0172,0172,1022,10275,00015,00015,00015,00015,00015,000-52,56260,00075,00000000114,0530042,986227,358046,30048,7000100,000100,00033,00043,40026,20030,30026,40027,4000224,323218,701000053,6000000000000000000000000000000000038,30000
       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
210,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000210,000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
9,400
6,414
7,259
11,606
15,645
15,968
12,615
36,085
38,574
24,759
24,975
40,918
50,455
18,714
19,765
51,653
54,766
33,942
23,904
46,596
36,422
31,897
29,666
58,506
67,300
50,153
40,535
79,746
106,925
91,364
67,764
137,429
138,740
137,337
129,982
180,625
167,721
86,572
125,501
194,047
178,700
100,919
85,445
109,947
171,003
108,437
128,080
197,682
210,597
92,814
56,628
157,040
193,779
150,134
148,439
205,025
202,044
137,235
151,428
221,004
281,775
211,368
160,203
186,447
165,394
142,541
146,242
195,728
185,438
130,715
122,075
160,280
197,606
151,169
122,757
199,412
303,992
184,175
157,024
180,834
228,880
187,017
147,531
208,432
248,963
168,868
166,577
213,167
266,933
226,878
180,041
226,234
269,578
219,919
162,747
284,221
334,775
289,396
236,667
289,475
424,560
374,829
311,352
408,297
322,128
258,895
221,587
323,197
373,930
296,976
266,925
406,756
406,756266,925296,976373,930323,197221,587258,895322,128408,297311,352374,829424,560289,475236,667289,396334,775284,221162,747219,919269,578226,234180,041226,878266,933213,167166,577168,868248,963208,432147,531187,017228,880180,834157,024184,175303,992199,412122,757151,169197,606160,280122,075130,715185,438195,728146,242142,541165,394186,447160,203211,368281,775221,004151,428137,235202,044205,025148,439150,134193,779157,04056,62892,814210,597197,682128,080108,437171,003109,94785,445100,919178,700194,047125,50186,572167,721180,625129,982137,337138,740137,42967,76491,364106,92579,74640,53550,15367,30058,50629,66631,89736,42246,59623,90433,94254,76651,65319,76518,71450,45540,91824,97524,75938,57436,08512,61515,96815,64511,6067,2596,4149,40000
       Other Current Liabilities 
0
0
22,700
14,788
35,419
64,689
47,629
50,994
39,573
58,578
66,952
97,469
73,234
84,380
108,099
119,152
91,683
119,126
121,370
120,620
113,769
139,117
138,868
131,682
130,754
158,564
157,096
161,317
153,901
169,609
182,517
188,638
182,746
189,388
237,423
276,528
254,957
246,828
322,968
404,982
53,629
30,821
345,642
409,708
286,563
345,418
344,924
434,676
290,297
42,794
42,584
356,983
285,322
284,068
278,234
39,922
38,316
313,015
343,267
260,465
340,351
358,832
398,175
496,987
384,967
75,000
532,401
550,405
372,264
368,499
403,142
378,997
333,027
323,944
311,585
305,233
312,729
327,699
338,905
350,528
319,888
317,042
295,038
298,983
273,701
290,348
317,982
338,678
293,712
339,568
323,235
332,039
534,464
563,942
567,756
595,435
601,204
636,769
618,808
670,003
321,906
356,051
355,149
395,815
320,681
342,690
378,366
413,303
340,331
375,544
207,547
436,655
213,935
219,644
219,644213,935436,655207,547375,544340,331413,303378,366342,690320,681395,815355,149356,051321,906670,003618,808636,769601,204595,435567,756563,942534,464332,039323,235339,568293,712338,678317,982290,348273,701298,983295,038317,042319,888350,528338,905327,699312,729305,233311,585323,944333,027378,997403,142368,499372,264550,405532,40175,000384,967496,987398,175358,832340,351260,465343,267313,01538,31639,922278,234284,068285,322356,98342,58442,794290,297434,676344,924345,418286,563409,708345,64230,82153,629404,982322,968246,828254,957276,528237,423189,388182,746188,638182,517169,609153,901161,317157,096158,564130,754131,682138,868139,117113,769120,620121,370119,12691,683119,152108,09984,38073,23497,46966,95258,57839,57350,99447,62964,68935,41914,78822,70000
   > Long-term Liabilities 
0
0
52,400
50,933
51,057
51,085
51,266
57,501
11,594
14,502
17,125
10,828
11,339
13,235
14,536
9,206
8,782
8,108
8,290
10,254
9,646
9,768
10,327
11,533
17,010
22,380
26,805
33,825
37,147
45,223
49,758
47,904
49,751
52,990
60,775
264,510
319,370
323,777
313,069
303,047
308,076
322,282
329,610
332,143
368,702
375,399
387,493
406,172
423,149
444,491
451,878
552,806
537,930
456,792
513,955
538,342
522,250
519,126
530,635
498,267
492,653
458,330
470,341
480,344
495,756
485,822
488,885
478,332
581,729
579,951
573,799
557,834
543,691
512,588
668,817
629,510
619,789
607,126
599,456
602,614
611,742
600,822
590,724
557,718
555,947
562,815
560,797
565,675
561,079
560,730
558,611
608,055
1,603,498
1,613,533
1,654,305
1,668,337
1,519,814
1,574,214
1,464,575
1,406,191
1,303,605
1,201,281
1,164,784
1,086,927
1,049,466
1,101,899
1,102,437
1,104,331
1,077,644
1,081,450
994,391
957,426
959,216
776,752
776,752959,216957,426994,3911,081,4501,077,6441,104,3311,102,4371,101,8991,049,4661,086,9271,164,7841,201,2811,303,6051,406,1911,464,5751,574,2141,519,8141,668,3371,654,3051,613,5331,603,498608,055558,611560,730561,079565,675560,797562,815555,947557,718590,724600,822611,742602,614599,456607,126619,789629,510668,817512,588543,691557,834573,799579,951581,729478,332488,885485,822495,756480,344470,341458,330492,653498,267530,635519,126522,250538,342513,955456,792537,930552,806451,878444,491423,149406,172387,493375,399368,702332,143329,610322,282308,076303,047313,069323,777319,370264,51060,77552,99049,75147,90449,75845,22337,14733,82526,80522,38017,01011,53310,3279,7689,64610,2548,2908,1088,7829,20614,53613,23511,33910,82817,12514,50211,59457,50151,26651,08551,05750,93352,40000
       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
68,566
69,870
26,288
26,321
57,851
0
0
0
0
131,250
0
123,750
120,000
116,250
112,500
291,836
291,310
290,338
0
288,091
0
285,882
285,528
285,029
262,992
263,353
263,714
263,910
0
249,686
249,920
250,142
0
250,439
251,033
241,343
231,963
232,178
343,250
343,559
343,910
344,278
303,015
303,247
303,574
303,901
304,219
296,532
296,852
297,172
297,385
0
0
0
0
0000297,385297,172296,852296,532304,219303,901303,574303,247303,015344,278343,910343,559343,250232,178231,963241,343251,033250,4390250,142249,920249,6860263,910263,714263,353262,992285,029285,528285,8820288,0910290,338291,310291,836112,500116,250120,000123,7500131,250000057,85126,32126,28869,87068,56600000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
108,111
110,965
104,693
114,926
106,473
97,191
86,089
83,243
83,415
97,393
94,118
0
92,019
87,435
0
0
0
00087,43592,019094,11897,39383,41583,24386,08997,191106,473114,926104,693110,965108,1110000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
33,515
24,246
23,519
34,833
4,123
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000000000000000000000000004,12334,83323,51924,24633,51500000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
-8,900
11,238
10,951
13,020
23,457
58,775
91,439
102,058
116,051
186,105
194,616
204,624
231,186
311,094
316,255
311,302
343,598
422,700
446,293
476,834
510,320
595,434
617,546
626,182
655,151
749,527
787,058
777,635
821,073
871,257
888,280
936,094
791,463
669,326
688,735
842,113
836,054
995,117
1,048,290
1,110,724
1,211,879
1,405,297
1,390,470
1,485,574
1,405,718
1,618,313
1,644,317
1,745,645
1,800,645
1,845,578
1,771,406
1,741,258
1,778,376
1,827,917
1,800,553
1,819,697
1,846,831
1,890,784
1,908,562
1,899,315
1,931,230
1,862,456
1,693,015
1,695,836
1,662,768
1,818,268
1,779,776
1,683,665
1,675,017
1,729,493
1,552,600
1,491,364
1,395,459
1,389,701
1,307,300
1,284,525
1,265,164
1,291,063
1,249,656
1,225,944
1,211,667
1,243,435
1,171,972
1,157,068
1,160,760
1,242,379
1,178,267
1,137,310
1,124,470
1,208,900
1,094,839
991,977
983,512
1,058,810
790,239
805,681
849,379
936,628
941,174
956,566
908,934
826,090
695,361
661,788
646,231
694,841
701,857
768,306
866,108
1,035,160
1,078,886
1,206,526
1,206,5261,078,8861,035,160866,108768,306701,857694,841646,231661,788695,361826,090908,934956,566941,174936,628849,379805,681790,2391,058,810983,512991,9771,094,8391,208,9001,124,4701,137,3101,178,2671,242,3791,160,7601,157,0681,171,9721,243,4351,211,6671,225,9441,249,6561,291,0631,265,1641,284,5251,307,3001,389,7011,395,4591,491,3641,552,6001,729,4931,675,0171,683,6651,779,7761,818,2681,662,7681,695,8361,693,0151,862,4561,931,2301,899,3151,908,5621,890,7841,846,8311,819,6971,800,5531,827,9171,778,3761,741,2581,771,4061,845,5781,800,6451,745,6451,644,3171,618,3131,405,7181,485,5741,390,4701,405,2971,211,8791,110,7241,048,290995,117836,054842,113688,735669,326791,463936,094888,280871,257821,073777,635787,058749,527655,151626,182617,546595,434510,320476,834446,293422,700343,598311,302316,255311,094231,186204,624194,616186,105116,051102,05891,43958,77523,45713,02010,95111,238-8,90000
   Common Stock
0
0
0
511
511
511
511
511
517
517
517
517
517
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,033
1,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,0331,033517517517517517511511511511511000
   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
2,272,317
2,282,168
2,294,867
2,325,452
2,320,571
2,308,546
2,309,614
2,366,671
0
2,567,261
0
2,505,445
2,556,270
2,517,934
2,516,199
2,520,209
2,550,673
2,473,346
0
2,485,878
0
2,476,943
2,446,287
2,440,069
2,474,703
2,393,693
2,364,596
2,361,055
0
2,420,552
2,337,100
2,345,710
0
2,418,544
2,251,032
2,244,150
2,313,745
2,022,366
2,025,911
2,067,521
2,149,470
2,169,748
2,275,009
2,320,800
2,386,156
2,350,807
2,333,867
2,330,730
2,368,815
2,344,522
2,400,032
0
0
0
0
00002,400,0322,344,5222,368,8152,330,7302,333,8672,350,8072,386,1562,320,8002,275,0092,169,7482,149,4702,067,5212,025,9112,022,3662,313,7452,244,1502,251,0322,418,54402,345,7102,337,1002,420,55202,361,0552,364,5962,393,6932,474,7032,440,0692,446,2872,476,94302,485,87802,473,3462,550,6732,520,2092,516,1992,517,9342,556,2702,505,44502,567,26102,366,6712,309,6142,308,5462,320,5712,325,4522,294,8672,282,1682,272,31700000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
-42,000
-42,900
-45,100
-48,700
-53,400
-53,483
-58,100
-52,200
-56,717
-63,100
-70,200
-72,049
-72,600
-79,400
-79,400
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-230,216
-344,700
-252,528
-386,700
30,000
-407,034
-423,900
-441,300
25,410
-1,078
-1,222
-231
-994
675
3,331
8,057
7,118
-12,049
-11,898
-14,750
-22,681
-24,593
-21,934
-16,068
-8,973
-12,704
-7,309
-1,359
-6,516
9,389
11,171
7,200
6,455
2,694
-7,527
-6,420
-13,288
-21,053
-22,918
-16,530
-20,917
-9,180
-15,069
-45,117
-83,580
-89,015
-101,787
-106,230
-114,619
-104,149
-104,935
-113,192
-121,302
-120,295
-111,371
-109,349
-95,054
-91,133
-94,892
-98,668
-102,452
-105,291
-105,946
-108,245
-108,886
-105,420
-99,093
-102,185
-102,307
-100,982
-100,265
-101,478
-114,706
-123,397
-130,040
-142,267
-137,527
-136,811
-138,405
-136,188
-135,968
-137,282
-134,991
-134,991-137,282-135,968-136,188-138,405-136,811-137,527-142,267-130,040-123,397-114,706-101,478-100,265-100,982-102,307-102,185-99,093-105,420-108,886-108,245-105,946-105,291-102,452-98,668-94,892-91,133-95,054-109,349-111,371-120,295-121,302-113,192-104,935-104,149-114,619-106,230-101,787-89,015-83,580-45,117-15,069-9,180-20,917-16,530-22,918-21,053-13,288-6,420-7,5272,6946,4557,20011,1719,389-6,516-1,359-7,309-12,704-8,973-16,068-21,934-24,593-22,681-14,750-11,898-12,0497,1188,0573,331675-994-231-1,222-1,07825,410-441,300-423,900-407,03430,000-386,700-252,528-344,700-230,21600000000000000-79,400-79,400-72,600-72,049-70,200-63,100-56,717-52,200-58,100-53,483-53,400-48,700-45,100-42,900-42,00000
   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
349,258
343,081
347,101
357,593
369,171
367,352
378,100
390,410
0
403,271
0
425,934
433,620
423,512
427,754
432,370
434,137
422,713
0
428,651
0
395,764
394,925
394,135
396,590
387,394
385,567
389,384
0
406,351
401,483
406,169
0
405,379
394,694
399,981
404,983
389,904
392,272
396,505
401,283
395,277
399,891
406,305
413,190
398,412
405,127
411,041
416,255
400,699
410,398
0
0
0
0
0000410,398400,699416,255411,041405,127398,412413,190406,305399,891395,277401,283396,505392,272389,904404,983399,981394,694405,3790406,169401,483406,3510389,384385,567387,394396,590394,135394,925395,7640428,6510422,713434,137432,370427,754423,512433,620425,9340403,2710390,410378,100367,352369,171357,593347,101343,081349,25800000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000-1,904,752-1,907,586-1,953,735-1,954,306-1,948,199-1,931,494-1,859,583-1,717,726-1,619,102-1,523,902-1,512,851-1,513,495-1,514,442-1,517,644-1,552,065-1,553,407-1,548,836-1,513,6040-1,529,774-1,507,414-1,490,5030-1,481,363-1,482,757-1,489,853-1,507,589-1,510,378-1,511,366-1,519,9350-1,544,1680-1,500,777-1,512,562-1,513,036-1,438,553-1,380,699-1,240,513-1,240,8650-1,140,0090-1,088,926-985,384-986,610-834,774-760,048-767,302-727,109-725,30800000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
118,900
160,880
117,128
117,144
117,178
117,195
143,545
143,566
132,616
142,457
138,462
129,506
117,121
117,326
106,324
80,208
68,912
70,799
73,789
79,292
68,915
74,861
73,684
51,179
32,459
34,019
45,999
1,758
-5,261
-49,353
-50,142
-21,350
-194,903
-407,730
-407,119
-311,178
-373,519
-389,117
-350,324
-267,765
-252,462
-241,032
-299,459
-272,073
-454,903
-441,301
-441,511
-402,992
-393,525
-377,710
-375,392
-366,077
-358,215
-347,833
-344,238
-334,533
-347,939
-376,050
-384,028
-420,201
-402,455
-465,603
-619,258
-607,284
-698,516
-736,738
-742,976
-830,949
-814,931
-806,893
-957,187
-1,010,799
-1,080,666
-1,078,425
-1,078,064
-1,073,046
-1,115,517
-1,125,547
-1,124,171
-1,116,441
-1,116,243
-1,110,999
-1,102,459
-1,097,190
-1,091,979
-1,084,152
-1,088,513
-1,105,931
-1,123,605
-1,108,225
-1,097,250
-1,154,142
-1,153,426
-1,147,082
-1,127,740
-1,122,170
-1,116,990
-1,111,568
-1,128,625
-1,219,211
-1,311,421
-1,446,393
-1,533,082
-1,543,072
-1,543,265
-1,537,480
-1,506,887
-1,494,354
-1,484,958
-1,473,534
-1,530,247
-1,537,485
-1,537,485-1,530,247-1,473,534-1,484,958-1,494,354-1,506,887-1,537,480-1,543,265-1,543,072-1,533,082-1,446,393-1,311,421-1,219,211-1,128,625-1,111,568-1,116,990-1,122,170-1,127,740-1,147,082-1,153,426-1,154,142-1,097,250-1,108,225-1,123,605-1,105,931-1,088,513-1,084,152-1,091,979-1,097,190-1,102,459-1,110,999-1,116,243-1,116,441-1,124,171-1,125,547-1,115,517-1,073,046-1,078,064-1,078,425-1,080,666-1,010,799-957,187-806,893-814,931-830,949-742,976-736,738-698,516-607,284-619,258-465,603-402,455-420,201-384,028-376,050-347,939-334,533-344,238-347,833-358,215-366,077-375,392-377,710-393,525-402,992-441,511-441,301-454,903-272,073-299,459-241,032-252,462-267,765-350,324-389,117-373,519-311,178-407,119-407,730-194,903-21,350-50,142-49,353-5,2611,75845,99934,01932,45951,17973,68474,86168,91579,29273,78970,79968,91280,208106,324117,326117,121129,506138,462142,457132,616143,566143,545117,195117,178117,144117,128160,880118,90000



5.4. Balance Sheets

Currency in USD. All numbers in thousands.