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

ANSYS Inc
Buy, Hold or Sell?

Let's analyze Ansys together

I guess you are interested in ANSYS 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 ANSYS 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 ANSYS Inc

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

1. Quick Overview

1.1. Quick analysis of Ansys (30 sec.)










1.2. What can you expect buying and holding a share of Ansys? (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?
10.0%

What is your share worth?

Current worth
$66.32
Expected worth in 1 year
$75.39
How sure are you?
72.5%

+ What do you gain per year?

Total Gains per Share
$9.07
Return On Investment
2.6%

For what price can you sell your share?

Current Price per Share
$342.51
Expected price per share
$315.47 - $364.31
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Ansys (5 min.)




Live pricePrice per Share (EOD)
$342.51
Intrinsic Value Per Share
$50.69 - $81.06
Total Value Per Share
$117.01 - $147.39

2.2. Growth of Ansys (5 min.)




Is Ansys growing?

Current yearPrevious yearGrowGrow %
How rich?$5.8b$4.8b$661.5m11.9%

How much money is Ansys making?

Current yearPrevious yearGrowGrow %
Making money$141.9m$120.8m$21m14.8%
Net Profit Margin21.2%20.8%--

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

2.3. Financial Health of Ansys (5 min.)




3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of Ansys is $342.51. 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 Ansys.
  • 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 Ansys, 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 $66.32. Based on the TTM, the Book Value Change Per Share is $2.27 per quarter. Based on the YOY, the Book Value Change Per Share is $1.32 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 Ansys.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps1.460.4%1.620.5%1.380.4%1.350.4%1.110.3%
Usd Book Value Change Per Share2.680.8%2.270.7%1.320.4%1.640.5%1.060.3%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.030.0%0.020.0%
Usd Total Gains Per Share2.680.8%2.270.7%1.320.4%1.680.5%1.080.3%
Usd Price Per Share318.63-337.54-300.55-311.59-220.19-
Price to Earnings Ratio54.61-89.21-78.46-76.52-56.86-
Price-to-Total Gains Ratio118.96-1,760.37-53.18--117.86-5.13-
Price to Book Ratio4.80-5.35-5.38-6.17-4.83-
Price-to-Total Gains Ratio118.96-1,760.37-53.18--117.86-5.13-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share342.51
Number of shares2
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.03
Usd Book Value Change Per Share2.271.64
Usd Total Gains Per Share2.271.68
Gains per Quarter (2 shares)4.533.36
Gains per Year (2 shares)18.1413.43
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
101880133
20362612616
30544413929
40736215342
50918016655
601099827968
7012711629281
80145134210594
901631522118107
1001811703132120

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%112.01.00.099.1%
Book Value Change Per Share4.00.00.0100.0%10.02.00.083.3%16.04.00.080.0%29.08.03.072.5%93.016.04.082.3%
Dividend per Share0.00.04.00.0%0.00.012.00.0%1.00.019.05.0%4.00.036.010.0%13.00.0100.011.5%
Total Gains per Share4.00.00.0100.0%10.02.00.083.3%16.04.00.080.0%29.08.03.072.5%93.016.04.082.3%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of ANSYS 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--2.6782.267+18%1.324+102%1.645+63%1.058+153%
Book Value Per Share--66.32363.292+5%55.940+19%51.443+29%35.336+88%
Current Ratio--3.1122.793+11%3.284-5%2.888+8%2.775+12%
Debt To Asset Ratio--0.2340.244-4%0.260-10%0.268-13%0.351-33%
Debt To Equity Ratio--0.3050.324-6%0.352-13%0.367-17%0.454-33%
Dividend Per Share----0%-0%0.034-100%0.023-100%
Enterprise Value--27518769550.00028905883732.500-5%25125087017.500+10%26491985115.500+4%18719507682.750+47%
Eps--1.4591.619-10%1.382+6%1.353+8%1.114+31%
Ev To Ebitda Ratio--31.99443.116-26%53.841-41%49.773-36%37.507-15%
Ev To Sales Ratio--11.43012.136-6%12.106-6%13.742-17%11.669-2%
Free Cash Flow Per Share--1.8872.079-9%1.809+4%1.690+12%1.407+34%
Free Cash Flow To Equity Per Share--1.8041.865-3%1.008+79%1.575+15%0.984+83%
Gross Profit Margin--1.0001.0000%1.0000%0.985+2%0.992+1%
Intrinsic Value_10Y_max--81.064--------
Intrinsic Value_10Y_min--50.688--------
Intrinsic Value_1Y_max--7.370--------
Intrinsic Value_1Y_min--5.570--------
Intrinsic Value_3Y_max--22.717--------
Intrinsic Value_3Y_min--16.410--------
Intrinsic Value_5Y_max--38.757--------
Intrinsic Value_5Y_min--26.810--------
Market Cap29952499500.000+7%28002797550.00029615921482.500-5%26284705267.500+7%27323439415.500+2%19355427557.750+45%
Net Profit Margin--0.2130.212+1%0.208+3%0.223-5%0.249-14%
Operating Margin--0.2980.271+10%0.226+32%0.261+14%0.312-4%
Operating Ratio--0.7320.7350%0.757-3%0.740-1%0.689+6%
Pb Ratio5.164+7%4.8045.346-10%5.376-11%6.168-22%4.8250%
Pe Ratio58.704+7%54.61189.207-39%78.463-30%76.516-29%56.856-4%
Price Per Share342.510+7%318.630337.543-6%300.553+6%311.593+2%220.187+45%
Price To Free Cash Flow Ratio45.385+7%42.22152.577-20%56.859-26%53.870-22%41.485+2%
Price To Total Gains Ratio127.874+7%118.9591760.370-93%53.180+124%-117.859+199%5.130+2219%
Quick Ratio--3.0922.739+13%3.284-6%2.834+9%2.729+13%
Return On Assets--0.0170.019-12%0.018-8%0.019-13%0.023-26%
Return On Equity--0.0220.026-14%0.025-11%0.026-17%0.029-25%
Total Gains Per Share--2.6782.267+18%1.324+102%1.678+60%1.081+148%
Usd Book Value--5828776000.0005553821500.000+5%4892306250.000+19%4510082150.000+29%3107227275.000+88%
Usd Book Value Change Per Share--2.6782.267+18%1.324+102%1.645+63%1.058+153%
Usd Book Value Per Share--66.32363.292+5%55.940+19%51.443+29%35.336+88%
Usd Dividend Per Share----0%-0%0.034-100%0.023-100%
Usd Enterprise Value--27518769550.00028905883732.500-5%25125087017.500+10%26491985115.500+4%18719507682.750+47%
Usd Eps--1.4591.619-10%1.382+6%1.353+8%1.114+31%
Usd Free Cash Flow--165812000.000182362750.000-9%158172000.000+5%148131950.000+12%123898675.000+34%
Usd Free Cash Flow Per Share--1.8872.079-9%1.809+4%1.690+12%1.407+34%
Usd Free Cash Flow To Equity Per Share--1.8041.865-3%1.008+79%1.575+15%0.984+83%
Usd Market Cap29952499500.000+7%28002797550.00029615921482.500-5%26284705267.500+7%27323439415.500+2%19355427557.750+45%
Usd Price Per Share342.510+7%318.630337.543-6%300.553+6%311.593+2%220.187+45%
Usd Profit--128192000.000141941500.000-10%120899250.000+6%118574600.000+8%98083775.000+31%
Usd Revenue--601892000.000616935750.000-2%539739000.000+12%503618850.000+20%391913000.000+54%
Usd Total Gains Per Share--2.6782.267+18%1.324+102%1.678+60%1.081+148%
 EOD+4 -4MRQTTM+18 -19YOY+30 -75Y+32 -810Y+29 -11

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1558.704
Price to Book Ratio (EOD)Between0-15.164
Net Profit Margin (MRQ)Greater than00.213
Operating Margin (MRQ)Greater than00.298
Quick Ratio (MRQ)Greater than13.092
Current Ratio (MRQ)Greater than13.112
Debt to Asset Ratio (MRQ)Less than10.234
Debt to Equity Ratio (MRQ)Less than10.305
Return on Equity (MRQ)Greater than0.150.022
Return on Assets (MRQ)Greater than0.050.017
Total6/10 (60.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5049.864
Ma 20Greater thanMa 50346.050
Ma 50Greater thanMa 100333.624
Ma 100Greater thanMa 200324.669
OpenGreater thanClose344.190
Total3/5 (60.0%)

4. In-depth Analysis

4.1 About ANSYS Inc

ANSYS, Inc. develops and markets engineering simulation software and services for engineers, designers, researchers, and students in the United States, Japan, Germany, China, Hong Kong, South Korea, rest of Europe, the Middle East, Africa, and internationally. It offers structural analysis product suite that provides simulation tools for product design and optimization; the Ansys Mechanical product, an element analysis software; LS-DYNA solver for multiphysics simulation; and power analysis and optimization software suite. The company also offers electronics product suite that provides electromagnetic field simulation software for designing electronic and electromechanical products; Ansys High Frequency Structure Simulator product for radio frequency and microwave design; SCADE product suite, a solution for embedded software simulation, code production, and automated certification; fluids product suite that enables modeling of fluid flow and other related physical phenomena; Ansys Fluent computational fluid dynamics software package; Ansys RedHawk-SC for electronic design automation; Ansys Optics software; and mission-simulation, modeling, testing, and analysis software. In addition, it offers Ansys Granta MI system for materials information management; Ansys Granta Selector technology for materials selection and graphical analysis; CES EduPack product, a set of teaching resources; Granta Materials Data for Simulation; Ansys Lumerical product, a photonics simulation software solution; safety-certified embedded software solutions; Discovery product family for use in the simulation of product design; academic product suite for research and teaching settings. ANSYS, Inc. was founded in 1970 and is headquartered in Canonsburg, Pennsylvania.

Fundamental data was last updated by Penke on 2024-12-05 12:29:04.

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 inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very efficient.
The company is 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 very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is overpriced.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is overpriced.
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 Ansys earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Ansys to the Software - Application industry mean.
  • A Net Profit Margin of 21.3% means that $0.21 for each $1 in revenue is generated as profit.

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

  • The MRQ is 21.3%. The company is making a huge profit. +2
  • The TTM is 21.2%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ21.3%TTM21.2%+0.1%
TTM21.2%YOY20.8%+0.4%
TTM21.2%5Y22.3%-1.1%
5Y22.3%10Y24.9%-2.5%
4.3.1.2. Return on Assets

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

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

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

  • The MRQ is 1.7%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.9%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.7%TTM1.9%-0.2%
TTM1.9%YOY1.8%+0.1%
TTM1.9%5Y1.9%0.0%
5Y1.9%10Y2.3%-0.3%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Ansys to the Software - Application industry mean.
  • 2.2% Return on Equity means Ansys generated $0.02 for each $1 the owners (shareholders) invested.

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

  • The MRQ is 2.2%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.6%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.2%TTM2.6%-0.4%
TTM2.6%YOY2.5%+0.1%
TTM2.6%5Y2.6%-0.1%
5Y2.6%10Y2.9%-0.3%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of ANSYS Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Ansys is operating .

  • Measures how much profit Ansys 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 Ansys to the Software - Application industry mean.
  • An Operating Margin of 29.8% means the company generated $0.30  for each $1 in revenue (before taxes).

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

  • The MRQ is 29.8%. The company is operating very efficient. +2
  • The TTM is 27.1%. The company is operating very efficient. +2
Trends
Current periodCompared to+/- 
MRQ29.8%TTM27.1%+2.7%
TTM27.1%YOY22.6%+4.5%
TTM27.1%5Y26.1%+1.0%
5Y26.1%10Y31.2%-5.1%
4.3.2.2. Operating Ratio

Measures how efficient Ansys is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Software - Application industry mean).
  • An Operation Ratio of 0.73 means that the operating costs are $0.73 for each $1 in net sales.

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

  • The MRQ is 0.732. The company is efficient in keeping operating costs low. +1
  • The TTM is 0.735. The company is efficient in keeping operating costs low. +1
Trends
Current periodCompared to+/- 
MRQ0.732TTM0.735-0.003
TTM0.735YOY0.757-0.023
TTM0.7355Y0.740-0.005
5Y0.74010Y0.689+0.050
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of ANSYS Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Software - Application industry mean).
  • A Current Ratio of 3.11 means the company has $3.11 in assets for each $1 in short-term debts.

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

  • The MRQ is 3.112. The company is very able to pay all its short-term debts. +2
  • The TTM is 2.793. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ3.112TTM2.793+0.319
TTM2.793YOY3.284-0.491
TTM2.7935Y2.888-0.095
5Y2.88810Y2.775+0.112
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Ansys to the Software - Application industry mean.
  • A Quick Ratio of 3.09 means the company can pay off $3.09 for each $1 in debt (using most liquid assets).

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

  • The MRQ is 3.092. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 2.739. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ3.092TTM2.739+0.353
TTM2.739YOY3.284-0.545
TTM2.7395Y2.834-0.095
5Y2.83410Y2.729+0.105
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of ANSYS Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Ansys to Software - Application industry mean.
  • A Debt to Asset Ratio of 0.23 means that Ansys assets are financed with 23.4% credit (debt) and the remaining percentage (100% - 23.4%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.234. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.244. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.234TTM0.244-0.011
TTM0.244YOY0.260-0.016
TTM0.2445Y0.268-0.024
5Y0.26810Y0.351-0.083
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Ansys to the Software - Application industry mean.
  • A Debt to Equity ratio of 30.5% means that company has $0.31 debt for each $1 in shareholders equity.

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

  • The MRQ is 0.305. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.324. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.305TTM0.324-0.019
TTM0.324YOY0.352-0.028
TTM0.3245Y0.367-0.043
5Y0.36710Y0.454-0.087
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 Ansys generates.

  • Above 15 is considered overpriced but always compare Ansys to the Software - Application industry mean.
  • A PE ratio of 54.61 means the investor is paying $54.61 for every $1 in earnings.

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

  • The EOD is 58.704. Based on the earnings, the company is expensive. -2
  • The MRQ is 54.611. Based on the earnings, the company is expensive. -2
  • The TTM is 89.207. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD58.704MRQ54.611+4.093
MRQ54.611TTM89.207-34.596
TTM89.207YOY78.463+10.745
TTM89.2075Y76.516+12.691
5Y76.51610Y56.856+19.660
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 ANSYS Inc:

  • The EOD is 45.385. Based on how much money comes from the company's main activities, the company is fair priced.
  • The MRQ is 42.221. Based on how much money comes from the company's main activities, the company is fair priced.
  • The TTM is 52.577. Based on how much money comes from the company's main activities, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD45.385MRQ42.221+3.164
MRQ42.221TTM52.577-10.356
TTM52.577YOY56.859-4.282
TTM52.5775Y53.870-1.293
5Y53.87010Y41.485+12.384
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 Ansys is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Software - Application industry mean).
  • A PB ratio of 4.80 means the investor is paying $4.80 for each $1 in book value.

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

  • The EOD is 5.164. Based on the equity, the company is overpriced. -1
  • The MRQ is 4.804. Based on the equity, the company is fair priced.
  • The TTM is 5.346. Based on the equity, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD5.164MRQ4.804+0.360
MRQ4.804TTM5.346-0.541
TTM5.346YOY5.376-0.030
TTM5.3465Y6.168-0.823
5Y6.16810Y4.825+1.343
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 ANSYS Inc.

4.8.1. Institutions holding ANSYS Inc

Institutions are holding 96.484% of the shares of ANSYS Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Vanguard Group Inc12.08120.0603105650361508601.4486
2024-06-30BlackRock Inc9.88370.06298643263-742765-7.9135
2024-09-30State Street Corp4.23470.04837032491061872.952
2024-09-30Aristotle Capital Management LLC4.12142.09073604205-1481-0.0411
2024-09-30Geode Capital Management, LLC2.63640.05932305554375771.6569
2024-09-30Pictet Asset Manangement SA1.87890.57631643111-95751-5.5065
2024-09-30BAMCO Inc1.84361.36271612262-103181-6.0148
2024-09-30Fidelity International Ltd1.80060.4548157462031933125.4388
2024-06-30NORGES BANK1.77080.0744154857577055199.0395
2024-09-30Amvescap Plc.1.16890.06291022163719297.5696
2024-06-30Bank of America Corp1.09420.0272956837174311.8555
2024-09-30Millennium Management LLC1.08910.1439952378-177422-15.7038
2024-09-30Morgan Stanley - Brokerage Accounts1.07880.0218943392-1045362-52.5637
2024-09-30Northern Trust Corp1.0390.0474908575-52934-5.5053
2024-09-30Nordea Investment Mgmt Bank Demark A/s1.01330.32228860919334911.7755
2024-09-30Bank of New York Mellon Corp0.89180.0462779863-12708-1.6034
2024-09-30UBS Asset Mgmt Americas Inc0.87480.0626764977-17198-2.1987
2024-09-30Legal & General Group PLC0.83890.04877336459600215.0558
2024-09-30Franklin Resources Inc0.79250.0632693000-162911-19.0336
2024-09-30Amundi0.78510.081268659525993560.9232
Total 50.91775.716744527391-488561-1.1%

4.9.2. Funds holding ANSYS Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31Vanguard Total Stock Mkt Idx Inv3.15370.0512757932-9498-0.3432
2024-10-31Vanguard Institutional 500 Index Trust2.64840.0582316005270831.1832
2024-10-31Vanguard Mid Cap Index Institutional2.12010.3396185406634040.1839
2024-11-27Invesco QQQ Trust1.98210.1924173332440600.2348
2024-09-30Fidelity 500 Index1.22840.05711074254-1266-0.1177
2024-11-27SPDR® S&P 500® ETF Trust1.22830.05991074122-5916-0.5478
2024-10-31Vanguard Growth Index Investor1.15930.1237101384664290.6382
2024-11-27iShares Core S&P 500 ETF1.12780.059898626830680.312
2024-10-31Fidelity Global Technology A-Dis-EUR1.08171.25519459143810.0403
2024-09-30Vanguard Windsor™ II Inv1.07720.480294200000
2024-09-30Baron Growth Retail1.00913.6971882500-77500-8.0729
2024-09-30Baron Small Cap Growth Strategy1.00913.7064882500-77500-8.0729
2024-11-27The Technology Select Sector SPDR® ETF0.77570.3278678354-1526-0.2245
2024-10-31Vanguard Information Technology ETF0.76640.236567018630820.462
2024-08-31Pictet - Robotics I dy EUR0.74642.0865652715-42972-6.1769
2024-10-31Vanguard Mid-Cap Growth ETF0.70560.745661701816220.2636
2024-10-31Pictet - Global Envir Opps I USD0.69732.5049609749-23703-3.7419
2024-10-31Nordea 1 - Global Climate & Envir BI EUR0.6732.1517588537-13373-2.2218
2024-10-31Vanguard Institutional Index I0.63540.05815556752040.0367
2024-09-30Impax Leaders Strategy Composite0.62542.1343546925-6952-1.2552
Total 24.450420.325721381890-210873-1.0%

5.3. Insider Transactions

Insiders are holding 0.408% of the shares of ANSYS Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-10-07Glenda DorchakSELL152313.61
2024-07-08Glenda DorchakSELL159330.81
2024-04-08Glenda DorchakSELL150342.08
2024-01-08Glenda DorchakSELL200345.68
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.

 2023-09-302023-12-312024-03-312024-06-302024-09-30
Net Interest Income  -7,3672,015-5,3523,978-1,3741,344-301,004974



5.2. Latest Balance Sheet

Balance Sheet of 2024-09-30. Currency in USD. All numbers in thousands.

Summary
Total Assets7,608,073
Total Liabilities1,779,297
Total Stockholder Equity5,828,776
 As reported
Total Liabilities 1,779,297
Total Stockholder Equity+ 5,828,776
Total Assets = 7,608,073

Assets

Total Assets7,608,073
Total Current Assets2,348,078
Long-term Assets5,259,995
Total Current Assets
Cash And Cash Equivalents 1,246,057
Short-term Investments 49,212
Net Receivables 988,433
Other Current Assets 64,376
Total Current Assets  (as reported)2,348,078
Total Current Assets  (calculated)2,348,078
+/-0
Long-term Assets
Property Plant Equipment 193,861
Goodwill 3,818,560
Intangible Assets 756,712
Long-term Assets Other 276,551
Long-term Assets  (as reported)5,259,995
Long-term Assets  (calculated)5,045,684
+/- 214,311

Liabilities & Shareholders' Equity

Total Current Liabilities754,490
Long-term Liabilities1,024,807
Total Stockholder Equity5,828,776
Total Current Liabilities
Short-term Debt 26,781
Accounts payable 16,394
Other Current Liabilities 284,127
Total Current Liabilities  (as reported)754,490
Total Current Liabilities  (calculated)327,302
+/- 427,188
Long-term Liabilities
Long term Debt 754,128
Capital Lease Obligations 88,830
Long-term Liabilities Other 126,145
Long-term Liabilities  (as reported)1,024,807
Long-term Liabilities  (calculated)969,103
+/- 55,704
Total Stockholder Equity
Common Stock953
Retained Earnings 5,576,346
Accumulated Other Comprehensive Income -71,638
Other Stockholders Equity 323,115
Total Stockholder Equity (as reported)5,828,776
Total Stockholder Equity (calculated)5,828,776
+/-0
Other
Capital Stock953
Cash and Short Term Investments 1,295,269
Common Stock Shares Outstanding 87,885
Current Deferred Revenue427,188
Liabilities and Stockholders Equity 7,608,073
Net Debt -403,099
Net Invested Capital 6,582,904
Net Working Capital 1,593,588
Property Plant and Equipment Gross 193,861
Short Long Term Debt Total 842,958



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-31
> Total Assets 
0
41,300
42,000
43,400
44,600
47,700
50,100
53,600
57,200
60,000
63,400
68,000
73,300
77,100
79,300
83,891
88,630
85,343
94,748
94,225
84,001
91,377
92,117
117,762
113,748
113,238
116,274
127,001
147,333
155,682
162,445
179,346
193,456
202,676
212,879
239,646
254,979
262,011
273,018
305,509
325,543
868,894
854,554
878,043
903,402
906,791
928,760
969,292
1,018,988
996,112
1,841,091
1,864,514
1,824,568
1,835,124
1,852,729
1,920,182
1,954,531
1,953,550
2,118,482
2,126,876
2,178,360
2,237,975
2,347,905
2,448,470
2,517,058
2,513,222
2,558,304
2,607,417
2,599,700
2,576,036
2,618,279
2,722,382
2,793,229
2,799,196
2,789,038
2,774,103
2,681,094
2,746,030
2,701,566
2,729,904
2,758,828
2,747,661
2,730,357
2,800,526
2,794,693
2,760,965
2,846,013
2,941,623
2,959,166
3,058,250
3,056,111
3,265,964
3,372,263
3,512,842
3,582,012
4,838,887
4,526,085
4,671,866
4,846,295
5,940,590
5,818,028
5,890,772
5,974,752
6,324,314
6,053,183
6,118,580
6,161,640
6,687,945
6,480,934
6,605,252
6,673,520
7,322,875
7,150,414
7,319,615
7,608,073
7,608,0737,319,6157,150,4147,322,8756,673,5206,605,2526,480,9346,687,9456,161,6406,118,5806,053,1836,324,3145,974,7525,890,7725,818,0285,940,5904,846,2954,671,8664,526,0854,838,8873,582,0123,512,8423,372,2633,265,9643,056,1113,058,2502,959,1662,941,6232,846,0132,760,9652,794,6932,800,5262,730,3572,747,6612,758,8282,729,9042,701,5662,746,0302,681,0942,774,1032,789,0382,799,1962,793,2292,722,3822,618,2792,576,0362,599,7002,607,4172,558,3042,513,2222,517,0582,448,4702,347,9052,237,9752,178,3602,126,8762,118,4821,953,5501,954,5311,920,1821,852,7291,835,1241,824,5681,864,5141,841,091996,1121,018,988969,292928,760906,791903,402878,043854,554868,894325,543305,509273,018262,011254,979239,646212,879202,676193,456179,346162,445155,682147,333127,001116,274113,238113,748117,76292,11791,37784,00194,22594,74885,34388,63083,89179,30077,10073,30068,00063,40060,00057,20053,60050,10047,70044,60043,40042,00041,3000
   > Total Current Assets 
0
20,800
21,900
25,100
27,700
31,000
33,600
36,900
41,100
44,400
48,300
53,700
58,900
63,300
65,800
70,915
75,828
71,694
64,604
64,907
55,545
64,031
65,898
83,402
77,937
78,260
81,859
92,491
88,992
97,411
106,658
122,559
137,261
146,763
157,842
184,254
195,358
203,651
215,320
242,486
257,914
191,448
184,179
215,156
245,500
253,066
281,282
305,169
355,936
337,882
358,338
397,153
378,208
399,307
430,481
515,490
566,082
578,742
686,392
714,633
784,745
854,251
626,427
740,033
637,951
841,153
825,831
913,359
931,608
915,484
959,956
1,067,596
1,132,262
1,064,657
1,075,020
1,110,493
1,029,288
1,110,355
1,045,264
1,076,426
1,118,679
1,109,742
1,100,151
1,169,401
1,182,069
1,145,680
1,201,674
1,006,446
1,146,328
954,443
964,938
1,095,064
876,154
929,494
1,028,492
1,305,861
1,290,700
1,294,264
1,458,721
1,450,715
1,660,952
1,622,364
1,756,685
1,313,919
1,449,878
1,327,225
1,449,876
1,374,861
1,161,617
1,170,861
1,313,486
2,049,567
1,981,171
2,091,824
2,348,078
2,348,0782,091,8241,981,1712,049,5671,313,4861,170,8611,161,6171,374,8611,449,8761,327,2251,449,8781,313,9191,756,6851,622,3641,660,9521,450,7151,458,7211,294,2641,290,7001,305,8611,028,492929,494876,1541,095,064964,938954,4431,146,3281,006,4461,201,6741,145,6801,182,0691,169,4011,100,1511,109,7421,118,6791,076,4261,045,2641,110,3551,029,2881,110,4931,075,0201,064,6571,132,2621,067,596959,956915,484931,608913,359825,831841,153637,951740,033626,427854,251784,745714,633686,392578,742566,082515,490430,481399,307378,208397,153358,338337,882355,936305,169281,282253,066245,500215,156184,179191,448257,914242,486215,320203,651195,358184,254157,842146,763137,261122,559106,65897,41188,99292,49181,85978,26077,93783,40265,89864,03155,54564,90764,60471,69475,82870,91565,80063,30058,90053,70048,30044,40041,10036,90033,60031,00027,70025,10021,90020,8000
       Cash And Cash Equivalents 
0
8,700
9,300
17,100
19,900
18,000
14,500
14,000
14,000
5,600
4,800
6,600
8,000
17,700
6,700
57,132
13,059
23,873
11,437
6,313
17,294
19,786
17,995
28,545
18,457
22,803
25,429
46,198
36,849
47,852
67,281
78,038
91,295
89,267
114,280
83,547
69,906
153,324
164,430
176,166
197,159
102,648
101,618
104,315
117,374
137,784
150,651
167,224
200,903
195,405
209,532
228,176
229,269
251,703
293,338
335,878
389,240
415,488
494,716
472,479
549,934
629,712
406,298
471,828
557,846
551,484
554,887
576,703
650,993
659,403
707,334
742,486
857,684
782,915
816,805
788,064
760,394
840,354
776,239
784,168
863,435
843,355
837,916
822,479
866,188
857,996
919,571
881,501
885,493
695,894
729,180
777,139
607,391
631,455
732,684
872,094
717,748
744,546
844,741
912,672
987,427
957,704
1,080,838
667,667
657,421
517,303
632,509
614,391
507,689
477,875
639,342
860,201
1,050,509
1,098,958
1,246,057
1,246,0571,098,9581,050,509860,201639,342477,875507,689614,391632,509517,303657,421667,6671,080,838957,704987,427912,672844,741744,546717,748872,094732,684631,455607,391777,139729,180695,894885,493881,501919,571857,996866,188822,479837,916843,355863,435784,168776,239840,354760,394788,064816,805782,915857,684742,486707,334659,403650,993576,703554,887551,484557,846471,828406,298629,712549,934472,479494,716415,488389,240335,878293,338251,703229,269228,176209,532195,405200,903167,224150,651137,784117,374104,315101,618102,648197,159176,166164,430153,32469,90683,547114,28089,26791,29578,03867,28147,85236,84946,19825,42922,80318,45728,54517,99519,78617,2946,31311,43723,87313,05957,1326,70017,7008,0006,6004,8005,60014,00014,00014,50018,00019,90017,1009,3008,7000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
48,200
0
50,293
34,706
39,168
41,227
24,680
29,878
29,775
24,903
31,843
27,834
29,840
14,934
14,944
14,980
4,989
4,976
4,988
20,104
9,980
54,899
79,838
10,046
10,042
18,066
6,071
461
150
171
169
187
216
4,627
324
6,639
2,842
5,699
334
2,484
368
7,966
1,072
1,097
1,120
455
535
548
582
576
599
468
454
452
488
461
440
500
559
644
665
714
789
816
684
446
442
410
356
381
368
5,486
7,064
286
4,275
269
211
225
237
241
218
288
282
433
468
479
516
504
527
361
344
332
194
183
165
137
171
189
20,100
20,314
49,212
49,21220,31420,1001891711371651831943323443615275045164794684332822882182412372252112694,2752867,0645,4863683813564104424466848167897146656445595004404614884524544685995765825485354551,1201,0971,0727,9663682,4843345,6992,8426,6393244,6272161871691711504616,07118,06610,04210,04679,83854,8999,98020,1044,9884,9764,98914,98014,94414,93429,84027,83431,84324,90329,77529,87824,68041,22739,16834,70650,293048,20000000000000000
       Net Receivables 
0
8,100
11,800
7,300
6,800
6,900
6,600
8,000
6,900
6,100
7,300
8,900
8,300
8,200
7,800
10,518
9,531
9,510
10,362
14,403
10,896
11,701
12,948
28,155
13,057
13,523
12,785
29,612
18,878
16,035
16,034
36,234
18,653
16,652
14,716
18,792
17,592
15,359
37,533
44,199
50,505
76,086
69,482
89,694
104,661
96,346
108,068
115,780
135,481
121,833
140,087
157,285
137,646
50,886
51,056
153,819
161,199
145,252
170,728
224,006
217,496
203,368
199,275
247,898
79,506
271,175
249,098
312,866
264,097
235,147
228,564
298,579
232,901
235,892
211,536
272,335
223,331
223,146
217,360
269,642
228,250
240,994
239,222
322,029
288,356
256,396
251,615
124,659
256,560
258,280
235,547
317,700
268,526
297,798
295,590
433,479
524,773
503,293
569,605
537,564
589,993
608,897
624,849
645,891
722,141
743,604
763,739
760,287
653,763
692,849
673,973
1,140,276
836,309
907,140
988,433
988,433907,140836,3091,140,276673,973692,849653,763760,287763,739743,604722,141645,891624,849608,897589,993537,564569,605503,293524,773433,479295,590297,798268,526317,700235,547258,280256,560124,659251,615256,396288,356322,029239,222240,994228,250269,642217,360223,146223,331272,335211,536235,892232,901298,579228,564235,147264,097312,866249,098271,17579,506247,898199,275203,368217,496224,006170,728145,252161,199153,81951,05650,886137,646157,285140,087121,833135,481115,780108,06896,346104,66189,69469,48276,08650,50544,19937,53315,35917,59218,79214,71616,65218,65336,23416,03416,03518,87829,61212,78513,52313,05728,15512,94811,70110,89614,40310,3629,5109,53110,5187,8008,2008,3008,9007,3006,1006,9008,0006,6006,9006,8007,30011,8008,1000
       Other Current Assets 
0
4,000
800
700
1,000
6,100
12,500
14,900
20,200
32,700
36,200
38,200
42,600
37,400
3,100
3,265
2,945
3,605
3,637
2,964
1,922
1,822
3,455
1,799
12,738
12,195
11,775
1,747
15,751
15,226
14,686
3,311
18,873
17,459
15,831
23,612
24,451
21,496
3,315
4,055
4,179
12,253
12,929
20,976
23,296
18,749
22,347
17,538
19,228
14,005
5,877
5,993
10,959
16,638
18,915
17,827
14,571
16,905
19,828
17,693
16,780
20,623
20,272
19,731
558,445
18,026
21,392
23,338
16,030
20,473
23,618
26,031
41,118
45,206
46,014
49,380
44,774
46,039
50,981
22,170
26,552
24,983
22,657
24,512
27,157
25,802
23,424
27,002
32,467
36,808
36,225
35,260
43,078
46,014
42,874
45,268
47,897
45,992
43,907
44,740
83,016
55,259
50,471
52,435
69,972
65,986
53,434
51,159
63,399
54,142
55,935
48,901
74,253
65,412
64,376
64,37665,41274,25348,90155,93554,14263,39951,15953,43465,98669,97252,43550,47155,25983,01644,74043,90745,99247,89745,26842,87446,01443,07835,26036,22536,80832,46727,00223,42425,80227,15724,51222,65724,98326,55222,17050,98146,03944,77449,38046,01445,20641,11826,03123,61820,47316,03023,33821,39218,026558,44519,73120,27220,62316,78017,69319,82816,90514,57117,82718,91516,63810,9595,9935,87714,00519,22817,53822,34718,74923,29620,97612,92912,2534,1794,0553,31521,49624,45123,61215,83117,45918,8733,31114,68615,22615,7511,74711,77512,19512,7381,7993,4551,8221,9222,9643,6373,6052,9453,2653,10037,40042,60038,20036,20032,70020,20014,90012,5006,1001,0007008004,0000
   > Long-term Assets 
0
20,500
20,100
18,300
16,900
16,700
16,500
16,700
16,100
15,600
15,100
14,300
14,400
13,800
13,500
12,976
12,802
13,649
30,144
29,318
28,456
27,346
26,219
34,360
35,811
34,978
34,415
34,510
58,341
58,271
55,787
56,787
56,195
55,913
55,037
55,392
59,621
58,360
57,698
63,023
67,629
677,446
670,375
662,887
657,902
653,725
647,478
664,123
663,052
658,230
1,482,753
1,467,361
1,446,360
1,435,817
1,422,248
1,404,692
1,388,449
1,374,808
1,432,090
1,412,243
1,393,615
1,383,724
1,721,478
1,708,437
1,879,107
1,672,069
1,732,473
1,694,058
1,668,092
1,660,552
1,658,323
1,654,786
1,660,967
1,734,539
1,714,018
1,663,610
1,651,806
1,635,675
1,656,302
1,653,478
1,640,149
1,637,919
1,630,206
1,631,125
1,612,624
1,615,285
1,644,339
1,935,177
1,812,838
2,103,807
2,091,173
2,170,900
2,496,109
2,583,348
2,553,520
3,533,026
3,235,385
3,377,602
3,387,574
4,489,875
4,157,076
4,268,408
4,218,067
5,010,395
4,603,305
4,791,355
4,711,764
5,313,084
5,319,317
5,434,391
5,360,034
5,273,308
5,169,243
5,227,791
5,259,995
5,259,9955,227,7915,169,2435,273,3085,360,0345,434,3915,319,3175,313,0844,711,7644,791,3554,603,3055,010,3954,218,0674,268,4084,157,0764,489,8753,387,5743,377,6023,235,3853,533,0262,553,5202,583,3482,496,1092,170,9002,091,1732,103,8071,812,8381,935,1771,644,3391,615,2851,612,6241,631,1251,630,2061,637,9191,640,1491,653,4781,656,3021,635,6751,651,8061,663,6101,714,0181,734,5391,660,9671,654,7861,658,3231,660,5521,668,0921,694,0581,732,4731,672,0691,879,1071,708,4371,721,4781,383,7241,393,6151,412,2431,432,0901,374,8081,388,4491,404,6921,422,2481,435,8171,446,3601,467,3611,482,753658,230663,052664,123647,478653,725657,902662,887670,375677,44667,62963,02357,69858,36059,62155,39255,03755,91356,19556,78755,78758,27158,34134,51034,41534,97835,81134,36026,21927,34628,45629,31830,14413,64912,80212,97613,50013,80014,40014,30015,10015,60016,10016,70016,50016,70016,90018,30020,10020,5000
       Property Plant Equipment 
0
3,100
3,700
4,300
5,100
5,200
5,100
4,800
4,400
4,300
3,900
3,700
4,000
3,900
3,800
3,529
3,666
4,390
5,281
5,152
5,233
5,446
5,160
4,915
4,995
4,916
4,667
4,302
5,953
5,877
5,482
5,801
5,923
6,159
5,827
5,551
6,168
6,391
6,234
6,362
10,129
24,252
24,430
25,530
26,139
28,460
29,010
29,082
30,488
31,519
33,621
36,812
37,065
36,246
36,034
35,131
34,081
33,565
34,715
36,921
37,436
38,529
40,251
45,638
46,809
51,659
51,178
52,253
50,822
56,537
66,174
78,674
83,349
92,050
97,108
64,643
62,496
60,664
58,590
61,924
60,151
58,095
55,628
54,677
54,513
53,930
57,160
57,096
55,806
56,501
57,902
61,655
163,292
172,803
174,455
189,307
203,302
206,034
206,004
234,233
218,842
217,195
210,731
208,795
214,952
206,897
201,259
209,978
208,023
200,285
191,618
194,760
191,999
195,375
193,861
193,861195,375191,999194,760191,618200,285208,023209,978201,259206,897214,952208,795210,731217,195218,842234,233206,004206,034203,302189,307174,455172,803163,29261,65557,90256,50155,80657,09657,16053,93054,51354,67755,62858,09560,15161,92458,59060,66462,49664,64397,10892,05083,34978,67466,17456,53750,82252,25351,17851,65946,80945,63840,25138,52937,43636,92134,71533,56534,08135,13136,03436,24637,06536,81233,62131,51930,48829,08229,01028,46026,13925,53024,43024,25210,1296,3626,2346,3916,1685,5515,8276,1595,9235,8015,4825,8775,9534,3024,6674,9164,9954,9155,1605,4465,2335,1525,2814,3903,6663,5293,8003,9004,0003,7003,9004,3004,4004,8005,1005,2005,1004,3003,7003,1000
       Goodwill 
0
5,400
4,100
2,200
0
1,600
1,500
2,600
2,200
2,300
2,500
2,300
2,200
2,100
2,100
1,946
1,933
1,927
19,241
18,197
17,500
16,289
15,077
16,937
16,937
23,405
22,970
18,615
30,212
31,093
34,127
50,027
35,176
34,985
35,265
48,385
38,715
37,876
37,949
53,866
44,582
430,823
431,050
428,959
430,509
431,624
430,728
453,689
454,094
454,045
1,056,170
1,048,003
1,045,250
1,046,019
1,042,157
1,038,824
1,035,910
1,034,738
1,035,613
1,035,083
1,035,342
1,035,583
1,229,872
1,225,375
1,229,629
1,228,068
1,252,706
1,251,247
1,250,038
1,253,971
1,255,275
1,255,704
1,262,965
1,317,189
1,313,754
1,312,182
1,315,045
1,312,121
1,334,509
1,332,348
1,334,129
1,333,397
1,333,531
1,337,215
1,340,391
1,342,968
1,353,444
1,378,553
1,379,458
1,575,276
1,575,567
1,572,455
1,748,228
1,775,734
1,771,862
2,413,280
2,398,684
2,474,299
2,491,590
3,038,306
3,036,783
3,110,736
3,101,623
3,409,271
3,399,897
3,566,968
3,532,459
3,658,267
3,737,195
3,792,116
3,769,321
3,805,874
3,797,859
3,793,510
3,818,560
3,818,5603,793,5103,797,8593,805,8743,769,3213,792,1163,737,1953,658,2673,532,4593,566,9683,399,8973,409,2713,101,6233,110,7363,036,7833,038,3062,491,5902,474,2992,398,6842,413,2801,771,8621,775,7341,748,2281,572,4551,575,5671,575,2761,379,4581,378,5531,353,4441,342,9681,340,3911,337,2151,333,5311,333,3971,334,1291,332,3481,334,5091,312,1211,315,0451,312,1821,313,7541,317,1891,262,9651,255,7041,255,2751,253,9711,250,0381,251,2471,252,7061,228,0681,229,6291,225,3751,229,8721,035,5831,035,3421,035,0831,035,6131,034,7381,035,9101,038,8241,042,1571,046,0191,045,2501,048,0031,056,170454,045454,094453,689430,728431,624430,509428,959431,050430,82344,58253,86637,94937,87638,71548,38535,26534,98535,17650,02734,12731,09330,21218,61522,97023,40516,93716,93715,07716,28917,50018,19719,2411,9271,9331,9462,1002,1002,2002,3002,5002,3002,2002,6001,5001,60002,2004,1005,4000
       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
76,991
0
0
0
75,906
0
0
0
71,883
0
0
0
68,511
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000068,51100071,88300075,90600076,9910000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
5,400
4,100
2,200
2,200
1,600
1,500
2,600
2,200
2,300
2,500
2,300
2,200
2,100
2,100
1,946
1,933
1,927
19,241
18,197
17,500
16,289
15,077
6,499
24,446
23,405
22,970
5,098
46,381
46,998
49,092
50,027
49,246
48,004
47,599
48,385
51,845
49,860
48,637
53,866
9,440
219,312
212,053
205,381
198,303
190,836
184,974
177,745
172,080
165,074
384,440
373,398
355,934
346,204
336,878
322,313
308,774
295,886
289,795
278,320
267,392
257,388
396,645
383,420
365,622
348,723
368,980
351,173
331,938
318,294
305,833
291,390
286,803
298,205
277,514
259,312
244,777
232,849
233,262
220,553
209,677
196,933
184,768
172,619
164,112
153,639
154,996
157,625
146,396
229,654
219,564
211,272
278,327
282,070
267,378
476,711
458,136
481,694
474,785
694,865
677,357
689,398
667,268
763,119
739,059
771,257
739,202
809,183
870,544
884,018
849,205
835,417
806,375
776,461
756,712
756,712776,461806,375835,417849,205884,018870,544809,183739,202771,257739,059763,119667,268689,398677,357694,865474,785481,694458,136476,711267,378282,070278,327211,272219,564229,654146,396157,625154,996153,639164,112172,619184,768196,933209,677220,553233,262232,849244,777259,312277,514298,205286,803291,390305,833318,294331,938351,173368,980348,723365,622383,420396,645257,388267,392278,320289,795295,886308,774322,313336,878346,204355,934373,398384,440165,074172,080177,745184,974190,836198,303205,381212,053219,3129,44053,86648,63749,86051,84548,38547,59948,00449,24650,02749,09246,99846,3815,09822,97023,40524,4466,49915,07716,28917,50018,19719,2411,9271,9331,9462,1002,1002,2002,3002,5002,3002,2002,6001,5001,6002,2002,2004,1005,4000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
9,136
9,259
24,863
24,166
23,223
21,900
21,059
29,445
30,816
30,062
29,748
30,208
52,388
52,394
50,305
50,986
50,272
49,754
49,210
49,841
53,453
51,969
51,464
56,661
61,364
653,194
645,945
637,357
631,763
625,265
618,468
635,041
633,374
626,711
1,449,132
1,430,549
1,409,295
1,399,571
1,386,214
1,369,561
1,354,368
1,341,243
1,397,375
1,375,322
1,356,179
1,345,195
1,681,227
1,662,799
1,639,447
1,620,410
1,681,295
1,641,805
1,617,270
1,604,015
1,592,149
1,576,112
1,577,618
1,642,489
1,616,910
1,598,967
1,589,310
1,575,011
1,597,712
1,591,554
1,579,998
1,579,824
1,574,578
1,576,448
1,558,111
1,561,355
1,587,179
1,614,261
50,177
53,834
75,511
109,405
119,605
148,890
162,091
204,109
175,263
215,575
215,195
756,704
224,094
4,482,900
648,667
838,005
742,724
9,372,341
654,669
845,634
281,096
313,883
320,116
0
0
0
0
0000320,116313,883281,096845,634654,6699,372,341742,724838,005648,6674,482,900224,094756,704215,195215,575175,263204,109162,091148,890119,605109,40575,51153,83450,1771,614,2611,587,1791,561,3551,558,1111,576,4481,574,5781,579,8241,579,9981,591,5541,597,7121,575,0111,589,3101,598,9671,616,9101,642,4891,577,6181,576,1121,592,1491,604,0151,617,2701,641,8051,681,2951,620,4101,639,4471,662,7991,681,2271,345,1951,356,1791,375,3221,397,3751,341,2431,354,3681,369,5611,386,2141,399,5711,409,2951,430,5491,449,132626,711633,374635,041618,468625,265631,763637,357645,945653,19461,36456,66151,46451,96953,45349,84149,21049,75450,27250,98650,30552,39452,38830,20829,74830,06230,81629,44521,05921,90023,22324,16624,8639,2599,1360000000000000000
       Deferred Long Term Asset Charges 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,366
6,425
5,796
1,960
2,959
5,852
7,062
9,333
11,677
13,796
14,992
15,700
15,899
17,835
18,432
19,660
21,392
21,568
21,286
23,142
23,962
24,276
32,896
30,226
32,568
39,008
42,327
0
0
0
42,111
15,446
14,733
22,285
26,630
21,906
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000021,90626,63022,28514,73315,44642,11100042,32739,00832,56830,22632,89624,27623,96223,14221,28621,56821,39219,66018,43217,83515,89915,70014,99213,79611,6779,3337,0625,8522,9591,9605,7966,4255,366000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
0
10,600
9,700
10,400
10,800
11,800
12,300
13,200
13,800
13,800
14,400
15,600
17,100
17,000
15,600
18,260
20,824
19,660
23,093
24,861
22,933
24,444
25,344
43,369
34,553
34,086
32,363
35,608
49,893
47,177
45,244
52,272
56,376
55,839
54,231
64,177
67,004
65,442
63,982
80,532
81,697
365,592
336,947
343,250
349,386
327,396
315,237
328,082
341,707
287,142
678,652
681,615
663,644
626,383
595,688
607,551
595,493
551,000
658,342
596,947
601,727
597,681
654,888
693,997
696,165
692,373
661,814
2,607,417
2,599,700
578,201
529,981
586,136
584,516
579,424
533,321
2,774,103
529,829
504,725
489,970
2,729,904
524,925
511,801
500,592
2,800,526
2,794,693
2,760,965
2,846,013
695,792
551,806
550,771
507,565
616,417
687,882
695,556
658,688
1,385,508
1,233,735
1,233,818
1,256,682
1,842,718
1,706,059
1,640,554
1,635,508
1,840,266
1,689,232
1,665,825
1,617,955
1,822,094
1,698,772
1,690,840
1,666,720
1,932,511
1,740,771
1,733,112
1,779,297
1,779,2971,733,1121,740,7711,932,5111,666,7201,690,8401,698,7721,822,0941,617,9551,665,8251,689,2321,840,2661,635,5081,640,5541,706,0591,842,7181,256,6821,233,8181,233,7351,385,508658,688695,556687,882616,417507,565550,771551,806695,7922,846,0132,760,9652,794,6932,800,526500,592511,801524,9252,729,904489,970504,725529,8292,774,103533,321579,424584,516586,136529,981578,2012,599,7002,607,417661,814692,373696,165693,997654,888597,681601,727596,947658,342551,000595,493607,551595,688626,383663,644681,615678,652287,142341,707328,082315,237327,396349,386343,250336,947365,59281,69780,53263,98265,44267,00464,17754,23155,83956,37652,27245,24447,17749,89335,60832,36334,08634,55343,36925,34424,44422,93324,86123,09319,66020,82418,26015,60017,00017,10015,60014,40013,80013,80013,20012,30011,80010,80010,4009,70010,6000
   > Total Current Liabilities 
0
10,700
9,700
10,500
10,800
11,800
12,300
13,200
13,800
13,800
14,400
15,600
17,000
17,000
15,500
18,260
20,824
19,660
23,093
24,861
22,933
24,444
25,344
43,369
34,553
34,086
32,363
35,608
49,893
47,177
45,244
51,624
55,767
55,839
54,231
64,177
67,004
65,442
63,982
80,532
80,322
166,620
157,803
179,300
194,376
189,673
192,691
195,867
217,200
209,364
246,542
267,664
264,751
264,952
244,200
266,766
278,357
273,267
355,543
311,369
330,526
347,457
371,479
438,751
281,689
463,917
453,107
477,387
419,306
425,666
386,956
440,431
441,747
447,037
407,280
465,099
444,111
430,310
411,957
484,146
474,824
467,710
454,437
539,100
528,726
514,787
496,352
440,491
311,718
306,879
272,872
328,584
330,890
321,060
291,385
351,353
537,142
543,806
561,847
372,061
624,047
595,385
600,431
391,528
634,620
624,699
609,690
413,989
396,331
374,407
349,668
889,294
706,574
708,742
754,490
754,490708,742706,574889,294349,668374,407396,331413,989609,690624,699634,620391,528600,431595,385624,047372,061561,847543,806537,142351,353291,385321,060330,890328,584272,872306,879311,718440,491496,352514,787528,726539,100454,437467,710474,824484,146411,957430,310444,111465,099407,280447,037441,747440,431386,956425,666419,306477,387453,107463,917281,689438,751371,479347,457330,526311,369355,543273,267278,357266,766244,200264,952264,751267,664246,542209,364217,200195,867192,691189,673194,376179,300157,803166,62080,32280,53263,98265,44267,00464,17754,23155,83955,76751,62445,24447,17749,89335,60832,36334,08634,55343,36925,34424,44422,93324,86123,09319,66020,82418,26015,50017,00017,00015,60014,40013,80013,80013,20012,30011,80010,80010,5009,70010,7000
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,913
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
24,361
19,806
13,927
13,290
11,752
9,348
7,716
6,395
330
30,978
29,630
29,559
26,645
26,787
26,758
25,086
21,436
26,691
31,962
37,247
42,542
58,494
74,423
90,355
79,724
79,723
53,149
26,574
26,574
7,444
9,333
33
20
6,094
7,127
14,576
3,875
3,000
4,695
16,790
3,124
3,299
5,263
6,688
4,129
4,436
162,302
125,504
122,422
136,656
187,457
156,826
175,342
175,167
75,000
27,225
46,668
53,384
285,492
4,688
34,301
34,147
386,964
9,125
20,800
19,900
22,800
23,600
14,715
14,652
23,300
15,885
24,400
26,781
26,78124,40015,88523,30014,65214,71523,60022,80019,90020,8009,125386,96434,14734,3014,688285,49253,38446,66827,22575,000175,167175,342156,826187,457136,656122,422125,504162,3024,4364,1296,6885,2633,2993,12416,7904,6953,0003,87514,5767,1276,09420339,3337,44426,57426,57453,14979,72379,72490,35574,42358,49442,54237,24731,96226,69121,43625,08626,75826,78726,64529,55929,63030,9783306,3957,7169,34811,75213,29013,92719,80624,3610000000000000000003,9130000000000000000000000
       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
29,449
0
0
0
28,330
0
0
0
26,993
29,587
32,455
0
42,206
0
0
0
15,266
0
0
75,000
0
0
0
0
4,688
0
0
0
9,125
0
0
0
0
0
0
0
0
0
0
00000000009,1250004,688000075,0000015,26600042,206032,45529,58726,99300028,33000029,4490000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
100
100
500
100
400
200
200
300
200
200
200
600
100
100
222
295
89
237
459
234
231
572
624
406
666
578
627
1,133
930
1,279
988
1,555
719
774
1,100
1,214
904
947
1,330
1,385
2,514
3,026
3,599
3,979
3,491
2,780
3,603
4,078
2,679
2,852
3,069
2,493
2,225
1,885
2,426
3,828
3,767
3,554
2,241
4,321
4,537
4,423
6,987
5,572
3,892
4,054
4,924
3,387
3,384
3,349
7,939
5,272
4,551
3,225
3,421
3,689
4,786
3,220
4,865
4,302
4,218
3,996
7,395
4,839
5,245
4,257
6,042
7,259
7,598
6,767
7,953
11,502
9,865
8,172
14,298
12,571
10,505
10,578
18,691
16,970
9,608
12,590
10,863
17,102
17,304
17,353
14,021
21,938
14,166
14,801
22,772
27,899
24,993
16,394
16,39424,99327,89922,77214,80114,16621,93814,02117,35317,30417,10210,86312,5909,60816,97018,69110,57810,50512,57114,2988,1729,86511,5027,9536,7677,5987,2596,0424,2575,2454,8397,3953,9964,2184,3024,8653,2204,7863,6893,4213,2254,5515,2727,9393,3493,3843,3874,9244,0543,8925,5726,9874,4234,5374,3212,2413,5543,7673,8282,4261,8852,2252,4933,0692,8522,6794,0783,6032,7803,4913,9793,5993,0262,5141,3851,3309479041,2141,1007747191,5559881,2799301,133627578666406624572231234459237892952221001006002002002003002002004001005001001000
       Other Current Liabilities 
0
10,600
9,600
10,000
10,700
11,400
12,100
13,000
13,500
13,600
14,200
15,400
16,400
16,900
15,400
18,038
20,529
19,571
22,856
24,402
7,615
7,885
6,174
17,625
7,637
7,684
8,567
8,586
12,088
10,002
9,972
12,762
10,425
13,360
14,731
19,171
14,450
15,073
16,956
29,308
21,213
44,351
45,229
60,548
56,601
49,770
67,365
61,749
58,613
53,083
65,593
68,776
54,923
53,338
53,384
68,307
59,652
57,654
146,026
77,361
62,532
68,659
82,833
98,186
-95,927
86,738
95,694
113,521
82,544
91,173
91,123
113,384
104,299
108,096
96,935
121,887
82,032
84,229
86,032
109,942
78,592
84,566
87,163
123,163
102,491
93,767
105,932
156,260
118,245
114,824
129,889
179,504
145,324
165,477
166,995
-89,298
144,382
161,535
171,394
266,801
235,793
213,080
235,662
376,101
222,374
225,685
237,536
-36,821
-45,538
-28,881
-29,453
343,453
229,623
241,464
284,127
284,127241,464229,623343,453-29,453-28,881-45,538-36,821237,536225,685222,374376,101235,662213,080235,793266,801171,394161,535144,382-89,298166,995165,477145,324179,504129,889114,824118,245156,260105,93293,767102,491123,16387,16384,56678,592109,94286,03284,22982,032121,88796,935108,096104,299113,38491,12391,17382,544113,52195,69486,738-95,92798,18682,83368,65962,53277,361146,02657,65459,65268,30753,38453,33854,92368,77665,59353,08358,61361,74967,36549,77056,60160,54845,22944,35121,21329,30816,95615,07314,45019,17114,73113,36010,42512,7629,97210,00212,0888,5868,5677,6847,63717,6256,1747,8857,61524,40222,85619,57120,52918,03815,40016,90016,40015,40014,20013,60013,50013,00012,10011,40010,70010,0009,60010,6000
   > Long-term Liabilities 
0
-100
0
-100
-100
0
0
0
0
0
0
0
100
0
100
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
648
609
0
0
0
0
0
0
4,000
1,375
198,972
179,144
163,950
155,010
137,723
122,546
132,215
124,507
77,778
432,110
413,951
398,893
361,431
351,488
340,785
317,136
277,733
302,799
285,578
271,201
250,224
283,409
255,246
414,476
228,456
208,707
189,739
174,506
152,535
143,025
145,705
142,769
132,387
126,041
91,503
85,718
74,415
78,013
51,331
50,101
44,091
46,155
53,021
54,522
56,763
62,407
255,301
240,088
243,892
234,693
287,833
356,992
374,496
367,303
1,034,155
696,593
690,012
694,835
1,470,657
1,082,012
1,045,169
1,035,077
1,448,738
1,054,612
1,041,126
1,008,265
1,408,105
1,302,441
1,316,433
1,317,052
1,043,217
1,034,197
1,024,370
1,024,807
1,024,8071,024,3701,034,1971,043,2171,317,0521,316,4331,302,4411,408,1051,008,2651,041,1261,054,6121,448,7381,035,0771,045,1691,082,0121,470,657694,835690,012696,5931,034,155367,303374,496356,992287,833234,693243,892240,088255,30162,40756,76354,52253,02146,15544,09150,10151,33178,01374,41585,71891,503126,041132,387142,769145,705143,025152,535174,506189,739208,707228,456414,476255,246283,409250,224271,201285,578302,799277,733317,136340,785351,488361,431398,893413,951432,11077,778124,507132,215122,546137,723155,010163,950179,144198,9721,3754,000000000609648000000000000000010001000000000-100-1000-1000
       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
148,839
138,200
127,563
116,930
106,298
79,723
53,149
26,574
26,574
0
0
0
0
0
0
69
12
32,009
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
423,531
423,607
423,683
423,759
798,118
793,515
753,327
753,451
753,576
744,575
753,402
753,495
753,574
753,653
753,732
0
0
0
0
0
00000753,732753,653753,574753,495753,402744,575753,576753,451753,327793,515798,118423,759423,683423,607423,5310000000000000000000032,009126900000026,57426,57453,14979,723106,298116,930127,563138,200148,839000000000000000000000000000000000000000000000000000000000
       Deferred Long Term Asset Charges 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,366
6,425
5,796
1,960
2,959
5,852
7,062
9,333
11,677
13,796
14,992
15,700
15,899
17,835
18,432
19,660
21,392
21,568
21,286
23,142
23,962
24,276
32,896
30,226
32,568
39,008
42,327
0
0
0
42,111
15,446
14,733
22,285
26,630
21,906
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000021,90626,63022,28514,73315,44642,11100042,32739,00832,56830,22632,89624,27623,96223,14221,28621,56821,39219,66018,43217,83515,89915,70014,99213,79611,6779,3337,0625,8522,9591,9605,7966,4255,366000000000000000000000000000000000000000000000000000000000
       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
1,375
1,375
1,375
6,980
7,601
7,773
14,921
17,314
22,995
21,203
26,393
36,629
36,300
32,067
32,160
34,804
37,068
33,740
72,231
82,989
83,797
74,224
93,995
100,479
107,533
106,923
111,538
96,917
90,854
73,577
71,910
78,806
84,537
83,869
84,870
54,113
50,810
45,294
48,617
49,240
43,530
41,931
44,494
50,762
52,295
54,487
60,614
85,778
109,714
115,770
92,126
91,650
97,213
99,470
93,685
175,069
165,951
162,744
169,135
672,539
179,043
183,635
178,784
203,820
195,799
176,367
145,064
160,882
183,977
0
178,406
0
0
0
0
0000178,4060183,977160,882145,064176,367195,799203,820178,784183,635179,043672,539169,135162,744165,951175,06993,68599,47097,21391,65092,126115,770109,71485,77860,61454,48752,29550,76244,49441,93143,53049,24048,61745,29450,81054,11384,87083,86984,53778,80671,91073,57790,85496,917111,538106,923107,533100,47993,99574,22483,79782,98972,23133,74037,06834,80432,16032,06736,30036,62926,39321,20322,99517,31414,9217,7737,6016,9801,3751,3751,3750000000000000000000000000000000000000000
       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
95,154
92,368
75,026
70,474
69,702
109,691
101,618
105,042
94,959
97,169
92,822
83,652
78,958
71,115
66,899
58,163
48,506
41,171
37,390
34,908
29,121
29,396
2,091
6,571
2,160
1,661
2,259
2,227
2,276
1,793
1,461
28,849
38,772
29,955
30,077
38,370
36,482
31,201
78,643
69,778
66,661
63,729
110,321
102,221
103,649
84,566
105,548
99,439
73,087
48,357
58,126
83,758
81,836
0
0
0
0
0
0000081,83683,75858,12648,35773,08799,439105,54884,566103,649102,221110,32163,72966,66169,77878,64331,20136,48238,37030,07729,95538,77228,8491,4611,7932,2762,2272,2591,6612,1606,5712,09129,39629,12134,90837,39041,17148,50658,16366,89971,11578,95883,65292,82297,16994,959105,042101,618109,69169,70270,47475,02692,36895,154000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
30,700
32,300
33,000
33,800
35,900
37,800
40,400
43,400
46,200
49,000
52,400
56,200
60,100
63,700
65,631
67,806
65,683
71,655
69,364
61,068
66,933
66,773
74,393
79,195
79,152
83,911
91,393
97,440
108,505
117,201
127,074
137,080
146,837
158,648
175,469
187,975
196,569
209,036
224,977
243,846
503,302
517,607
534,793
554,016
579,395
613,523
641,210
677,281
708,970
1,162,439
1,182,899
1,160,924
1,208,741
1,257,041
1,312,631
1,359,038
1,402,550
1,460,140
1,529,929
1,576,633
1,640,294
1,693,017
1,754,473
1,820,893
1,820,849
1,896,490
1,940,291
2,005,888
1,997,835
2,088,298
2,136,246
2,208,120
2,219,816
2,255,800
2,217,501
2,151,265
2,241,305
2,211,596
2,194,427
2,233,903
2,235,860
2,229,765
2,208,405
2,211,445
2,189,415
2,287,254
2,245,831
2,407,360
2,507,479
2,548,546
2,649,547
2,684,381
2,817,286
2,923,324
3,453,379
3,292,350
3,438,048
3,589,613
4,097,872
4,111,969
4,250,218
4,339,244
4,484,048
4,363,951
4,452,755
4,543,685
4,865,851
4,782,162
4,914,412
5,006,800
5,390,364
5,409,643
5,586,503
5,828,776
5,828,7765,586,5035,409,6435,390,3645,006,8004,914,4124,782,1624,865,8514,543,6854,452,7554,363,9514,484,0484,339,2444,250,2184,111,9694,097,8723,589,6133,438,0483,292,3503,453,3792,923,3242,817,2862,684,3812,649,5472,548,5462,507,4792,407,3602,245,8312,287,2542,189,4152,211,4452,208,4052,229,7652,235,8602,233,9032,194,4272,211,5962,241,3052,151,2652,217,5012,255,8002,219,8162,208,1202,136,2462,088,2981,997,8352,005,8881,940,2911,896,4901,820,8491,820,8931,754,4731,693,0171,640,2941,576,6331,529,9291,460,1401,402,5501,359,0381,312,6311,257,0411,208,7411,160,9241,182,8991,162,439708,970677,281641,210613,523579,395554,016534,793517,607503,302243,846224,977209,036196,569187,975175,469158,648146,837137,080127,074117,201108,50597,44091,39383,91179,15279,19574,39366,77366,93361,06869,36471,65565,68367,80665,63163,70060,10056,20052,40049,00046,20043,40040,40037,80035,90033,80033,00032,30030,7000
   Common Stock
0
0
0
0
0
0
0
0
0
0
0
0
0
0
200
166
166
166
166
166
166
166
166
166
166
166
166
166
166
166
166
166
166
166
332
332
332
332
332
332
332
392
392
392
392
783
783
783
784
786
892
897
897
897
897
897
904
908
909
916
920
922
923
927
931
932
932
932
932
932
932
932
932
932
932
932
932
932
932
932
932
932
932
932
932
932
932
932
932
932
932
932
932
932
932
946
946
946
946
953
953
953
953
953
953
953
953
953
953
953
953
953
953
953
953
95395395395395395395395395395395395395395395395394694694694693293293293293293293293293293293293293293293293293293293293293293293293293293293293293293293192792392292091690990890489789789789789789278678478378378339239239239233233233233233233233216616616616616616616616616616616616616616616616616616616620000000000000000
   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
570,063
606,193
655,333
697,574
743,005
788,551
836,008
881,547
931,809
983,428
1,039,491
1,090,514
1,146,459
1,208,889
1,284,818
1,341,360
1,404,396
1,469,875
1,539,508
1,595,640
1,657,975
1,724,008
1,792,029
1,848,497
1,918,125
1,987,682
2,057,665
2,120,971
2,190,701
2,264,331
2,316,916
2,584,328
2,676,924
2,766,259
2,919,411
3,005,641
3,115,391
3,204,854
3,370,706
3,416,770
3,513,334
3,588,961
3,804,593
3,876,991
3,970,707
4,056,049
4,259,220
4,330,208
4,429,008
4,524,983
4,782,930
4,883,552
4,953,078
0
0
0
0
0
000004,953,0784,883,5524,782,9304,524,9834,429,0084,330,2084,259,2204,056,0493,970,7073,876,9913,804,5933,588,9613,513,3343,416,7703,370,7063,204,8543,115,3913,005,6412,919,4112,766,2592,676,9242,584,3282,316,9162,264,3312,190,7012,120,9712,057,6651,987,6821,918,1251,848,4971,792,0291,724,0081,657,9751,595,6401,539,5081,469,8751,404,3961,341,3601,284,8181,208,8891,146,4591,090,5141,039,491983,428931,809881,547836,008788,551743,005697,574655,333606,193570,063000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
-900
-900
-2,200
-2,200
0
-2,200
-3,100
-3,100
-3,100
-3,100
-5,100
-5,100
-5,100
-100
-130
-6,891
-6,891
-6,891
-8,237
-8,237
-154
-86
-71
-366
2
39
760
1,152
2,428
2,808
4,440
4,527
4,048
4,713
6,701
5,928
4,492
4,824
4,271
4,546
6,801
6,416
7,718
8,695
11,047
16,487
16,229
21,222
18,959
6,197
-1,484
-9,568
4,069
9,770
8,812
6,698
3,568
16,345
16,962
20,101
23,330
15,477
11,876
11,804
7,324
14,373
8,651
-274
-5,651
-174
-2,644
-1,713
814
-18,534
-31,754
-49,384
-44,512
-46,366
-52,164
-41,093
-39,941
-37,897
-57,652
-50,083
-43,576
-39,427
-37,844
-29,601
-55,789
-60,891
-62,379
-69,937
-69,379
-90,141
-65,381
-89,673
-79,385
-51,337
-17,775
-37,039
-32,822
-49,126
-56,112
-78,204
-126,847
-188,483
-122,722
-109,438
-101,435
-134,269
-90,271
-112,295
-120,713
-71,638
-71,638-120,713-112,295-90,271-134,269-101,435-109,438-122,722-188,483-126,847-78,204-56,112-49,126-32,822-37,039-17,775-51,337-79,385-89,673-65,381-90,141-69,379-69,937-62,379-60,891-55,789-29,601-37,844-39,427-43,576-50,083-57,652-37,897-39,941-41,093-52,164-46,366-44,512-49,384-31,754-18,534814-1,713-2,644-174-5,651-2748,65114,3737,32411,80411,87615,47723,33020,10116,96216,3453,5686,6988,8129,7704,069-9,568-1,4846,19718,95921,22216,22916,48711,0478,6957,7186,4166,8014,5464,2714,8244,4925,9286,7014,7134,0484,5274,4402,8082,4281,152760392-366-71-86-154-8,237-8,237-6,891-6,891-6,891-130-100-5,100-5,100-5,100-3,100-3,100-3,100-3,100-2,2000-2,200-2,200-900-9000
   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
828,011
836,693
856,718
869,136
873,037
888,066
905,662
926,611
934,976
935,375
927,368
916,336
921,623
921,780
926,031
915,997
916,988
911,377
904,825
891,079
888,537
891,920
894,469
882,438
884,675
884,461
883,010
853,478
855,782
865,430
873,357
833,414
837,324
850,616
867,462
824,997
839,696
865,634
1,188,939
1,118,170
1,144,193
1,182,127
1,434,203
1,346,601
1,381,590
1,428,419
1,465,694
1,415,407
1,450,549
1,500,330
1,540,317
1,505,788
1,550,153
0
0
0
0
0
000001,550,1531,505,7881,540,3171,500,3301,450,5491,415,4071,465,6941,428,4191,381,5901,346,6011,434,2031,182,1271,144,1931,118,1701,188,939865,634839,696824,997867,462850,616837,324833,414873,357865,430855,782853,478883,010884,461884,675882,438894,469891,920888,537891,079904,825911,377916,988915,997926,031921,780921,623916,336927,368935,375934,976926,611905,662888,066873,037869,136856,718836,693828,011000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000-1,488,337-1,498,693-1,335,627-1,294,098-1,300,908-1,304,413-1,185,707-1,097,051-1,070,210-1,075,537-1,124,102-1,131,084-1,141,040-1,153,863-1,041,831-1,057,955-1,069,354-1,077,252-1,075,879-1,008,370-951,912-981,713-907,530-804,012-814,424-713,853-675,550-605,413-527,931-456,871-440,839-358,898-261,627-287,002-196,010-107,850-103,314-48,456-72,891-43,129-65,528-1,620-36,151-37,618-54,1920000-11,0980000-853-22,117-33,545-43,628-9,079000-5,182-2,088-10,459-11,969-11,650-12,696-15,252-16,028-18,340-20,046-17,643-16,557-17,700-18,853-20,471-21,830-22,768-23,479-25,886-28,998-30,337-30,567-29,075-24,007-23,953-25,616-23,002-25,449-15,127-8,074-10,951-4,7230000000000000000
   Other Stockholders Equity 
0
36,600
37,100
38,300
36,200
36,000
38,400
39,200
39,400
39,500
39,600
41,800
41,900
42,300
37,300
35,168
39,616
33,402
36,102
30,698
20,031
14,244
11,361
13,869
15,078
9,947
10,587
11,079
12,455
17,772
20,727
21,767
24,545
27,204
30,585
33,168
36,764
37,019
37,980
41,203
46,884
323,418
329,736
333,356
337,031
341,412
351,403
350,059
355,282
361,103
801,454
797,676
762,690
769,733
781,803
800,721
816,866
828,011
836,693
856,718
858,038
873,037
888,066
905,662
926,611
880,784
897,757
891,217
914,716
856,095
878,651
853,140
867,541
813,674
803,527
708,815
604,077
626,910
533,022
453,630
425,567
356,744
279,048
207,460
139,625
41,358
61,418
-34,173
-148,299
-114,588
-157,754
-208,417
-252,255
-229,658
-192,321
147,108
-35,693
3,153
51,043
310,101
271,064
311,380
331,368
279,987
110,994
149,641
206,232
204,690
7,095
61,816
131,536
196,340
202,865
258,109
323,115
323,115258,109202,865196,340131,53661,8167,095204,690206,232149,641110,994279,987331,368311,380271,064310,10151,0433,153-35,693147,108-192,321-229,658-252,255-208,417-157,754-114,588-148,299-34,17361,41841,358139,625207,460279,048356,744425,567453,630533,022626,910604,077708,815803,527813,674867,541853,140878,651856,095914,716891,217897,757880,784926,611905,662888,066873,037858,038856,718836,693828,011816,866800,721781,803769,733762,690797,676801,454361,103