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

Smith AO Corporation
Buy, Hold or Sell?

Let's analyze Smith AO Corporation together

I guess you are interested in Smith AO Corporation. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of Smith AO Corporation. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

Get notifications about Smith AO Corporation

I send you an email if I find something interesting about Smith AO Corporation.

1. Quick Overview

1.1. Quick analysis of Smith AO Corporation (30 sec.)










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

How much money do you get?

How much money do you get?
$1.27
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$13.07
Expected worth in 1 year
$13.68
How sure are you?
92.5%

+ What do you gain per year?

Total Gains per Share
$1.89
Return On Investment
2.6%

For what price can you sell your share?

Current Price per Share
$71.81
Expected price per share
$63.53 - $77.92
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Smith AO Corporation (5 min.)




Live pricePrice per Share (EOD)
$71.81
Intrinsic Value Per Share
$22.07 - $40.35
Total Value Per Share
$35.13 - $53.41

2.2. Growth of Smith AO Corporation (5 min.)




Is Smith AO Corporation growing?

Current yearPrevious yearGrowGrow %
How rich?$1.9b$1.8b$61.4m3.3%

How much money is Smith AO Corporation making?

Current yearPrevious yearGrowGrow %
Making money$140.3m$74.8m$65.5m46.7%
Net Profit Margin14.4%7.8%--

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

2.3. Financial Health of Smith AO Corporation (5 min.)




2.4. Comparing to competitors in the Specialty Industrial Machinery industry (5 min.)




  Industry Rankings (Specialty Industrial Machinery)  


Richest
#80 / 728

Most Revenue
#115 / 728

Most Profit
#68 / 728
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Smith AO Corporation?

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

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

Speculation

The Price per Share of Smith AO Corporation is $71.81. 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 Smith AO Corporation.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

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

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is $13.07. Based on the TTM, the Book Value Change Per Share is $0.15 per quarter. Based on the YOY, the Book Value Change Per Share is $0.34 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 $0.32 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Smith AO Corporation.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps0.821.1%0.951.3%0.500.7%0.691.0%0.580.8%
Usd Book Value Change Per Share0.110.2%0.150.2%0.340.5%0.150.2%0.140.2%
Usd Dividend Per Share0.320.4%0.320.4%0.300.4%0.280.4%0.210.3%
Usd Total Gains Per Share0.430.6%0.470.7%0.640.9%0.430.6%0.350.5%
Usd Price Per Share89.83-85.88-66.33-65.14-63.61-
Price to Earnings Ratio27.43-22.91-9.62-20.01-28.65-
Price-to-Total Gains Ratio207.70-217.38-125.06--20,053.28--9,891.42-
Price to Book Ratio6.88-6.73-5.51-5.58-6.29-
Price-to-Total Gains Ratio207.70-217.38-125.06--20,053.28--9,891.42-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share71.81
Number of shares13
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.320.28
Usd Book Value Change Per Share0.150.15
Usd Total Gains Per Share0.470.43
Gains per Quarter (13 shares)6.155.61
Gains per Year (13 shares)24.5922.44
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
11781514812
2331640291634
3502465432456
4663290583278
583401157240100
699481408748122
71165616510156144
81336419011664166
91497221513072188
101668024014580210

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%11.01.00.091.7%19.01.00.095.0%39.01.00.097.5%136.04.00.097.1%
Book Value Change Per Share3.01.00.075.0%6.06.00.050.0%12.08.00.060.0%26.014.00.065.0%103.037.00.073.6%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%140.00.00.0100.0%
Total Gains per Share4.00.00.0100.0%10.02.00.083.3%18.02.00.090.0%37.03.00.092.5%118.022.00.084.3%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Smith AO Corporation compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--0.1140.154-26%0.341-66%0.153-25%0.137-17%
Book Value Per Share--13.06512.762+2%12.027+9%11.563+13%10.317+27%
Current Ratio--1.6731.653+1%1.769-5%1.772-6%2.000-16%
Debt To Asset Ratio--0.3920.407-4%0.442-11%0.435-10%0.444-12%
Debt To Equity Ratio--0.6460.688-6%0.798-19%0.774-17%0.802-19%
Dividend Per Share--0.3180.3190%0.299+6%0.279+14%0.212+50%
Enterprise Value--12196191542.20011699245523.440+4%9054971082.168+35%9238600815.626+32%9727309575.295+25%
Eps--0.8190.948-14%0.496+65%0.686+19%0.585+40%
Ev To Ebitda Ratio--17.09114.445+18%6.448+165%12.385+38%15.756+8%
Ev To Sales Ratio--3.3783.016+12%2.380+42%2.604+30%3.130+8%
Free Cash Flow Per Share--1.1140.816+36%0.911+22%0.778+43%0.611+82%
Free Cash Flow To Equity Per Share--0.132-0.115+187%-0.096+173%0.003+3950%0.039+238%
Gross Profit Margin--1.0000.829+21%1.209-17%0.868+15%0.658+52%
Intrinsic Value_10Y_max--40.348--------
Intrinsic Value_10Y_min--22.066--------
Intrinsic Value_1Y_max--3.273--------
Intrinsic Value_1Y_min--2.419--------
Intrinsic Value_3Y_max--10.421--------
Intrinsic Value_3Y_min--7.131--------
Intrinsic Value_5Y_max--18.276--------
Intrinsic Value_5Y_min--11.657--------
Market Cap8553289100.000-54%13178091542.20012708745523.440+4%10074846082.168+31%10144300815.626+30%10509992075.295+25%
Net Profit Margin--0.1330.144-7%0.078+71%0.120+11%0.119+12%
Operating Margin--0.1750.189-7%0.099+76%0.170+3%0.172+2%
Operating Ratio--0.8220.809+2%0.802+2%0.8250%0.830-1%
Pb Ratio5.496-25%6.8756.730+2%5.509+25%5.582+23%6.289+9%
Pe Ratio21.929-25%27.43122.913+20%9.617+185%20.008+37%28.645-4%
Price Per Share71.810-25%89.83085.878+5%66.325+35%65.137+38%63.609+41%
Price To Free Cash Flow Ratio16.118-25%20.16240.532-50%18.830+7%62.566-68%131.946-85%
Price To Total Gains Ratio166.039-25%207.704217.380-4%125.062+66%-20053.275+9755%-9891.417+4862%
Quick Ratio--1.0071.036-3%1.211-17%1.339-25%1.807-44%
Return On Assets--0.0380.044-13%0.023+64%0.033+14%0.031+22%
Return On Equity--0.0630.074-16%0.039+59%0.059+7%0.056+12%
Total Gains Per Share--0.4320.473-9%0.640-32%0.432+0%0.349+24%
Usd Book Value--1916700000.0001888625000.000+1%1827175000.000+5%1807150000.000+6%1694197500.000+13%
Usd Book Value Change Per Share--0.1140.154-26%0.341-66%0.153-25%0.137-17%
Usd Book Value Per Share--13.06512.762+2%12.027+9%11.563+13%10.317+27%
Usd Dividend Per Share--0.3180.3190%0.299+6%0.279+14%0.212+50%
Usd Enterprise Value--12196191542.20011699245523.440+4%9054971082.168+35%9238600815.626+32%9727309575.295+25%
Usd Eps--0.8190.948-14%0.496+65%0.686+19%0.585+40%
Usd Free Cash Flow--163400000.000120975000.000+35%138400000.000+18%121735000.000+34%99447500.000+64%
Usd Free Cash Flow Per Share--1.1140.816+36%0.911+22%0.778+43%0.611+82%
Usd Free Cash Flow To Equity Per Share--0.132-0.115+187%-0.096+173%0.003+3950%0.039+238%
Usd Market Cap8553289100.000-54%13178091542.20012708745523.440+4%10074846082.168+31%10144300815.626+30%10509992075.295+25%
Usd Price Per Share71.810-25%89.83085.878+5%66.325+35%65.137+38%63.609+41%
Usd Profit--120100000.000140300000.000-14%74800000.000+61%106975000.000+12%95537500.000+26%
Usd Revenue--902600000.000973450000.000-7%950200000.000-5%884875000.000+2%799327500.000+13%
Usd Total Gains Per Share--0.4320.473-9%0.640-32%0.432+0%0.349+24%
 EOD+4 -4MRQTTM+20 -20YOY+27 -135Y+33 -710Y+34 -6

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1521.929
Price to Book Ratio (EOD)Between0-15.496
Net Profit Margin (MRQ)Greater than00.133
Operating Margin (MRQ)Greater than00.175
Quick Ratio (MRQ)Greater than11.007
Current Ratio (MRQ)Greater than11.673
Debt to Asset Ratio (MRQ)Less than10.392
Debt to Equity Ratio (MRQ)Less than10.646
Return on Equity (MRQ)Greater than0.150.063
Return on Assets (MRQ)Greater than0.050.038
Total6/10 (60.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5057.799
Ma 20Greater thanMa 5069.025
Ma 50Greater thanMa 10071.690
Ma 100Greater thanMa 20076.724
OpenGreater thanClose71.940
Total2/5 (40.0%)

4. In-depth Analysis

4.1 About Smith AO Corporation

A. O. Smith Corporation manufactures and markets residential and commercial gas and electric water heaters, boilers, heat pumps, tanks, and water treatment products in North America, China, Europe, and India. The company offers water heaters for residences, restaurants, hotels, office buildings, laundries, car washes, and small businesses; boilers for hospitals, schools, hotels, and other large commercial buildings, as well as homes, apartments, and condominiums; and water treatment products comprising point-of-entry water softeners, well water solutions, and whole-home water filtration products, and point-of-use carbon and reverse osmosis products for residences, restaurants, hotels, and offices. It also provides commercial water treatment and filtration product; expansion tanks, commercial solar water heating systems, swimming pool and spa heaters, and related products and parts; and electric wall-hung, gas tankless, combi-boiler, and heat pump and solar water heaters. The company offers its products under the A. O. Smith, State, Lochinvar, Hague, Water-Right, Master Water, Atlantic Filter, and Water Tec brands. It distributes its products through independent wholesale plumbing distributors, as well as to retail channels consisting of hardware and home center chains, and manufacturer representative firms; and offers Aquasana branded products directly to consumers through e-commerce channels. A. O. Smith Corporation was founded in 1874 and is headquartered in Milwaukee, Wisconsin.

Fundamental data was last updated by Penke on 2025-01-18 15:31:03.

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 efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is able to pay all its short-term debts.
The company is just able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

4.2.2. Valuation Summary

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

  • Above 10% is considered healthy but always compare Smith AO Corporation to the Specialty Industrial Machinery industry mean.
  • A Net Profit Margin of 13.3% means that $0.13 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Smith AO Corporation:

  • The MRQ is 13.3%. The company is making a huge profit. +2
  • The TTM is 14.4%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ13.3%TTM14.4%-1.1%
TTM14.4%YOY7.8%+6.6%
TTM14.4%5Y12.0%+2.4%
5Y12.0%10Y11.9%+0.1%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ13.3%5.3%+8.0%
TTM14.4%5.2%+9.2%
YOY7.8%5.5%+2.3%
5Y12.0%4.8%+7.2%
10Y11.9%5.0%+6.9%
4.3.1.2. Return on Assets

Shows how efficient Smith AO Corporation is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Smith AO Corporation to the Specialty Industrial Machinery industry mean.
  • 3.8% Return on Assets means that Smith AO Corporation generated $0.04 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Smith AO Corporation:

  • The MRQ is 3.8%. Using its assets, the company is less efficient in making profit.
  • The TTM is 4.4%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ3.8%TTM4.4%-0.6%
TTM4.4%YOY2.3%+2.1%
TTM4.4%5Y3.3%+1.1%
5Y3.3%10Y3.1%+0.2%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ3.8%1.7%+2.1%
TTM4.4%1.5%+2.9%
YOY2.3%1.8%+0.5%
5Y3.3%1.6%+1.7%
10Y3.1%1.7%+1.4%
4.3.1.3. Return on Equity

Shows how efficient Smith AO Corporation is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Smith AO Corporation to the Specialty Industrial Machinery industry mean.
  • 6.3% Return on Equity means Smith AO Corporation generated $0.06 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Smith AO Corporation:

  • The MRQ is 6.3%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 7.4%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ6.3%TTM7.4%-1.2%
TTM7.4%YOY3.9%+3.5%
TTM7.4%5Y5.9%+1.6%
5Y5.9%10Y5.6%+0.3%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ6.3%3.6%+2.7%
TTM7.4%3.4%+4.0%
YOY3.9%3.9%+0.0%
5Y5.9%3.2%+2.7%
10Y5.6%3.5%+2.1%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Smith AO Corporation.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Smith AO Corporation is operating .

  • Measures how much profit Smith AO Corporation makes for each $1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Smith AO Corporation to the Specialty Industrial Machinery industry mean.
  • An Operating Margin of 17.5% means the company generated $0.18  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Smith AO Corporation:

  • The MRQ is 17.5%. The company is operating efficient. +1
  • The TTM is 18.9%. The company is operating efficient. +1
Trends
Current periodCompared to+/- 
MRQ17.5%TTM18.9%-1.4%
TTM18.9%YOY9.9%+9.0%
TTM18.9%5Y17.0%+1.9%
5Y17.0%10Y17.2%-0.1%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ17.5%9.2%+8.3%
TTM18.9%8.4%+10.5%
YOY9.9%7.0%+2.9%
5Y17.0%5.9%+11.1%
10Y17.2%6.2%+11.0%
4.3.2.2. Operating Ratio

Measures how efficient Smith AO Corporation is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • An Operation Ratio of 0.82 means that the operating costs are $0.82 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Smith AO Corporation:

  • The MRQ is 0.822. The company is less efficient in keeping operating costs low.
  • The TTM is 0.809. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.822TTM0.809+0.013
TTM0.809YOY0.802+0.007
TTM0.8095Y0.825-0.015
5Y0.82510Y0.830-0.006
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8221.422-0.600
TTM0.8091.374-0.565
YOY0.8021.337-0.535
5Y0.8251.331-0.506
10Y0.8301.224-0.394
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Smith AO Corporation.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Smith AO Corporation is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • A Current Ratio of 1.67 means the company has $1.67 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Smith AO Corporation:

  • The MRQ is 1.673. The company is able to pay all its short-term debts. +1
  • The TTM is 1.653. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.673TTM1.653+0.020
TTM1.653YOY1.769-0.116
TTM1.6535Y1.772-0.119
5Y1.77210Y2.000-0.228
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6731.701-0.028
TTM1.6531.701-0.048
YOY1.7691.683+0.086
5Y1.7721.720+0.052
10Y2.0001.711+0.289
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Smith AO Corporation to the Specialty Industrial Machinery industry mean.
  • A Quick Ratio of 1.01 means the company can pay off $1.01 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Smith AO Corporation:

  • The MRQ is 1.007. The company is just able to pay all its short-term debts with the most liquid assets.
  • The TTM is 1.036. The company is just able to pay all its short-term debts with the most liquid assets.
Trends
Current periodCompared to+/- 
MRQ1.007TTM1.036-0.029
TTM1.036YOY1.211-0.176
TTM1.0365Y1.339-0.304
5Y1.33910Y1.807-0.468
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0070.759+0.248
TTM1.0360.792+0.244
YOY1.2110.838+0.373
5Y1.3390.928+0.411
10Y1.8070.969+0.838
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Smith AO Corporation.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Smith AO Corporation assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Smith AO Corporation to Specialty Industrial Machinery industry mean.
  • A Debt to Asset Ratio of 0.39 means that Smith AO Corporation assets are financed with 39.2% credit (debt) and the remaining percentage (100% - 39.2%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Smith AO Corporation:

  • The MRQ is 0.392. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.407. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.392TTM0.407-0.015
TTM0.407YOY0.442-0.035
TTM0.4075Y0.435-0.028
5Y0.43510Y0.444-0.009
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3920.492-0.100
TTM0.4070.493-0.086
YOY0.4420.503-0.061
5Y0.4350.500-0.065
10Y0.4440.495-0.051
4.5.4.2. Debt to Equity Ratio

Measures if Smith AO Corporation is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Smith AO Corporation to the Specialty Industrial Machinery industry mean.
  • A Debt to Equity ratio of 64.6% means that company has $0.65 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Smith AO Corporation:

  • The MRQ is 0.646. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.688. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.646TTM0.688-0.042
TTM0.688YOY0.798-0.110
TTM0.6885Y0.774-0.086
5Y0.77410Y0.802-0.028
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6460.963-0.317
TTM0.6880.958-0.270
YOY0.7981.034-0.236
5Y0.7741.061-0.287
10Y0.8021.041-0.239
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 Smith AO Corporation generates.

  • Above 15 is considered overpriced but always compare Smith AO Corporation to the Specialty Industrial Machinery industry mean.
  • A PE ratio of 27.43 means the investor is paying $27.43 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Smith AO Corporation:

  • The EOD is 21.929. Based on the earnings, the company is fair priced.
  • The MRQ is 27.431. Based on the earnings, the company is overpriced. -1
  • The TTM is 22.913. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD21.929MRQ27.431-5.503
MRQ27.431TTM22.913+4.518
TTM22.913YOY9.617+13.296
TTM22.9135Y20.008+2.905
5Y20.00810Y28.645-8.637
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD21.92920.328+1.601
MRQ27.43119.317+8.114
TTM22.91320.035+2.878
YOY9.61717.963-8.346
5Y20.00821.761-1.753
10Y28.64527.847+0.798
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 Smith AO Corporation:

  • The EOD is 16.118. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The MRQ is 20.162. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The TTM is 40.532. Based on how much money comes from the company's main activities, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD16.118MRQ20.162-4.045
MRQ20.162TTM40.532-20.370
TTM40.532YOY18.830+21.702
TTM40.5325Y62.566-22.034
5Y62.56610Y131.946-69.381
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD16.1188.214+7.904
MRQ20.1627.872+12.290
TTM40.5325.840+34.692
YOY18.8302.600+16.230
5Y62.5663.647+58.919
10Y131.9464.193+127.753
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 Smith AO Corporation is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • A PB ratio of 6.88 means the investor is paying $6.88 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Smith AO Corporation:

  • The EOD is 5.496. Based on the equity, the company is overpriced. -1
  • The MRQ is 6.875. Based on the equity, the company is overpriced. -1
  • The TTM is 6.730. Based on the equity, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD5.496MRQ6.875-1.379
MRQ6.875TTM6.730+0.146
TTM6.730YOY5.509+1.221
TTM6.7305Y5.582+1.148
5Y5.58210Y6.289-0.707
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD5.4962.274+3.222
MRQ6.8752.185+4.690
TTM6.7302.190+4.540
YOY5.5092.150+3.359
5Y5.5822.512+3.070
10Y6.2892.837+3.452
4.6.2. Total Gains per Share

2.4. Latest News of Smith AO Corporation

Does Smith AO Corporation 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 Smith AO Corporation to keep up to date. Note: the news is often already included in the price.

DateTitleRead
2025-01-16
23:33
A. O. Smith Reports Quarterly DividendRead
2025-01-16
15:15
Shareholders Would Enjoy A Repeat Of A. O. Smith's (NYSE:AOS) Recent Growth In ReturnsRead

4.7 Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of Smith AO Corporation.

4.8.1. Institutions holding Smith AO Corporation

Institutions are holding 96.172% of the shares of Smith AO Corporation.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30SEI Investments Co0.94290.15951367142-26377-1.8928
2024-09-30Vest Financial0.42771.074162021210724820.9075
Total 1.37061.23361987354+80871+4.1%

4.9.2. Funds holding Smith AO Corporation

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-11-30Vanguard Total Stock Mkt Idx Inv2.58120.01523742657-10210-0.2721
2024-11-30Vanguard Institutional 500 Index Trust2.22580.01753227289479951.5096
2024-11-30Vanguard Small Cap Index2.08750.13373026846177000.5882
2024-10-31Impax Water Strategy Composite2.02222.90452932053-201547-6.4318
2024-12-31ProShares S&P 500 Dividend Aristocrats1.67131.41442423371-2068-0.0853
2024-12-31Invesco S&P 500® Equal Weight ETF1.42250.1952206254522500.1092
2024-12-31SPDR® S&P Dividend ETF1.16360.5705168718111080.0657
2024-11-30Vanguard Small Cap Growth Index Inv1.14830.30121665037135090.818
2024-11-30BNP Paribas Aqua C C1.09513.032615878211132557.6806
2024-11-30BNP Paribas Aqua I1.05893.018315354281148408.084
2024-12-31SPDR® S&P 500® ETF Trust1.03280.01631497508172901.1681
2024-11-30Fidelity 500 Index1.02230.01751482322100850.685
2024-09-30Fisher All World Equity1.00241.3109145344800
2024-12-31iShares Core S&P 500 ETF0.96460.016313986159800.0701
2024-12-31EARNEST Partners Smid Cap Core Founders0.86472.04161253706578014.8332
2024-12-31Invesco Water Resources ETF0.84143.90461219962-754-0.0618
2024-12-30First Trust SMID Cp Rising Div Achv ETF0.80071.0354116091024570.2121
2024-03-31Pictet Water Segregated Accounts0.73391.0149106408410640840
2024-12-31SPDR® S&P Homebuilders ETF0.65513.502894987426850.2835
2024-09-30Pictet-Water I EUR0.60010.832870167-3197-0.3661
Total 24.994425.295436240824+1248263+3.4%

5.3. Insider Transactions

Insiders are holding 0.735% of the shares of Smith AO Corporation.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-08-07Samuel M CarverSELL1470581
2024-03-05Robert J HeidemanSELL989084.63
2024-03-04Ajita G RajendraSELL6025884.51
2024-02-29Ajita G RajendraSELL2466983.02
2024-02-07Idelle K WolfSELL81480
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

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

Summary
Total Assets3,154,200
Total Liabilities1,237,500
Total Stockholder Equity1,916,700
 As reported
Total Liabilities 1,237,500
Total Stockholder Equity+ 1,916,700
Total Assets = 3,154,200

Assets

Total Assets3,154,200
Total Current Assets1,412,500
Long-term Assets1,741,700
Total Current Assets
Cash And Cash Equivalents 219,300
Short-term Investments 36,300
Net Receivables 558,200
Inventory 554,900
Other Current Assets 43,800
Total Current Assets  (as reported)1,412,500
Total Current Assets  (calculated)1,412,500
+/-0
Long-term Assets
Property Plant Equipment 657,000
Goodwill 651,700
Intangible Assets 327,200
Long-term Assets Other 105,800
Long-term Assets  (as reported)1,741,700
Long-term Assets  (calculated)1,741,700
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities844,200
Long-term Liabilities393,300
Total Stockholder Equity1,916,700
Total Current Liabilities
Short-term Debt 10,000
Short Long Term Debt 10,000
Accounts payable 555,900
Other Current Liabilities 278,300
Total Current Liabilities  (as reported)844,200
Total Current Liabilities  (calculated)854,200
+/- 10,000
Long-term Liabilities
Long term Debt 109,700
Capital Lease Obligations 23,500
Long-term Liabilities Other 135,600
Long-term Liabilities  (as reported)393,300
Long-term Liabilities  (calculated)268,800
+/- 124,500
Total Stockholder Equity
Common Stock294,800
Retained Earnings 3,541,000
Accumulated Other Comprehensive Income -85,200
Other Stockholders Equity -1,833,900
Total Stockholder Equity (as reported)1,916,700
Total Stockholder Equity (calculated)1,916,700
+/-0
Other
Capital Stock294,800
Cash and Short Term Investments 255,600
Common Stock Shares Outstanding 146,700
Current Deferred Revenue-555,900
Liabilities and Stockholders Equity 3,154,200
Net Debt -76,100
Net Invested Capital 2,036,400
Net Working Capital 568,300
Property Plant and Equipment Gross 1,519,000
Short Long Term Debt Total 143,200



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-311993-12-311993-09-301993-06-301993-03-311992-12-311992-09-301992-06-301992-03-311991-12-311991-09-301991-06-301991-03-311990-12-311990-09-301990-06-301990-03-311989-12-311989-09-301989-06-301989-03-311988-12-311988-09-301988-06-301988-03-311987-12-311987-09-301987-06-301987-03-311986-12-311986-09-301986-06-301986-03-311985-12-311985-09-30
> Total Assets 
0
486,300
0
0
0
693,200
0
0
0
682,000
0
0
0
807,700
0
0
794,200
795,700
810,600
810,000
831,500
788,300
786,800
780,000
773,500
754,300
805,000
803,200
784,100
769,000
809,800
807,000
836,400
823,099
859,031
870,867
866,612
847,857
864,303
866,238
889,835
952,918
1,017,927
1,016,545
1,085,417
884,988
1,091,509
816,619
768,888
716,516
703,447
696,623
762,565
767,432
795,180
807,988
1,096,881
1,063,986
1,113,894
1,110,784
1,091,978
1,059,176
1,052,151
1,048,092
1,026,330
1,293,923
1,305,222
1,311,116
1,307,438
1,224,857
1,265,647
1,310,100
1,274,100
1,279,900
1,327,300
1,344,500
1,320,900
1,312,800
1,329,600
1,273,200
1,270,400
1,292,700
1,364,600
1,921,000
1,896,000
1,839,900
1,881,500
1,910,200
1,872,600
1,854,400
1,887,500
1,903,700
1,872,100
1,883,900
1,819,900
1,791,800
1,792,400
1,901,300
1,959,200
1,967,200
2,006,600
2,112,000
2,205,300
2,143,100
2,358,700
2,349,000
2,250,200
2,191,600
2,235,300
2,265,200
2,267,100
2,295,200
2,348,900
2,391,500
2,381,200
2,430,700
2,486,800
2,515,300
2,565,300
2,589,800
2,600,200
2,646,500
2,650,600
2,672,200
2,824,400
2,891,000
2,940,200
2,984,000
3,104,600
3,197,300
3,106,900
3,085,300
3,025,200
3,071,500
3,143,500
3,175,600
3,067,900
3,058,000
2,983,000
2,984,200
2,971,100
3,160,700
3,106,800
3,140,200
3,300,000
3,474,400
3,434,900
3,321,400
3,231,900
3,332,300
3,336,300
3,248,800
3,200,100
3,213,900
3,182,200
3,197,600
3,154,200
3,154,2003,197,6003,182,2003,213,9003,200,1003,248,8003,336,3003,332,3003,231,9003,321,4003,434,9003,474,4003,300,0003,140,2003,106,8003,160,7002,971,1002,984,2002,983,0003,058,0003,067,9003,175,6003,143,5003,071,5003,025,2003,085,3003,106,9003,197,3003,104,6002,984,0002,940,2002,891,0002,824,4002,672,2002,650,6002,646,5002,600,2002,589,8002,565,3002,515,3002,486,8002,430,7002,381,2002,391,5002,348,9002,295,2002,267,1002,265,2002,235,3002,191,6002,250,2002,349,0002,358,7002,143,1002,205,3002,112,0002,006,6001,967,2001,959,2001,901,3001,792,4001,791,8001,819,9001,883,9001,872,1001,903,7001,887,5001,854,4001,872,6001,910,2001,881,5001,839,9001,896,0001,921,0001,364,6001,292,7001,270,4001,273,2001,329,6001,312,8001,320,9001,344,5001,327,3001,279,9001,274,1001,310,1001,265,6471,224,8571,307,4381,311,1161,305,2221,293,9231,026,3301,048,0921,052,1511,059,1761,091,9781,110,7841,113,8941,063,9861,096,881807,988795,180767,432762,565696,623703,447716,516768,888816,6191,091,509884,9881,085,4171,016,5451,017,927952,918889,835866,238864,303847,857866,612870,867859,031823,099836,400807,000809,800769,000784,100803,200805,000754,300773,500780,000786,800788,300831,500810,000810,600795,700794,20000807,700000682,000000693,200000486,3000
   > Total Current Assets 
0
195,600
0
0
0
307,300
0
0
0
221,100
0
0
0
289,100
0
0
291,500
271,000
295,400
289,100
295,600
257,700
254,000
245,300
232,400
209,200
266,100
264,500
244,200
234,200
280,200
288,300
315,500
303,878
344,342
354,036
352,695
329,520
345,425
340,216
347,362
352,485
403,300
365,422
378,113
239,210
356,548
462,889
417,739
365,728
349,030
338,492
284,295
287,389
305,763
315,705
416,818
388,627
433,198
430,059
411,198
406,099
414,504
412,741
393,007
477,574
487,453
490,355
476,237
488,251
535,616
582,200
545,700
547,700
596,500
619,400
597,200
585,000
607,500
588,300
586,400
576,000
650,800
859,900
831,400
760,000
805,900
822,000
781,600
767,600
808,700
838,000
809,300
781,300
736,900
717,500
723,100
740,000
805,800
841,500
876,400
896,000
987,000
991,200
1,227,400
1,208,700
1,106,700
1,053,800
1,088,400
1,107,200
1,105,800
1,125,600
1,165,000
1,205,600
1,198,200
1,233,900
1,294,800
1,319,000
1,376,300
1,400,000
1,413,800
1,455,300
1,425,900
1,449,000
1,507,600
1,562,000
1,605,500
1,640,300
1,698,100
1,766,800
1,669,100
1,653,300
1,598,700
1,638,500
1,658,100
1,596,600
1,504,400
1,500,400
1,442,500
1,444,400
1,430,300
1,618,000
1,558,200
1,585,700
1,738,100
1,752,600
1,721,400
1,631,200
1,569,600
1,633,700
1,643,800
1,561,300
1,504,500
1,500,300
1,461,500
1,481,300
1,412,500
1,412,5001,481,3001,461,5001,500,3001,504,5001,561,3001,643,8001,633,7001,569,6001,631,2001,721,4001,752,6001,738,1001,585,7001,558,2001,618,0001,430,3001,444,4001,442,5001,500,4001,504,4001,596,6001,658,1001,638,5001,598,7001,653,3001,669,1001,766,8001,698,1001,640,3001,605,5001,562,0001,507,6001,449,0001,425,9001,455,3001,413,8001,400,0001,376,3001,319,0001,294,8001,233,9001,198,2001,205,6001,165,0001,125,6001,105,8001,107,2001,088,4001,053,8001,106,7001,208,7001,227,400991,200987,000896,000876,400841,500805,800740,000723,100717,500736,900781,300809,300838,000808,700767,600781,600822,000805,900760,000831,400859,900650,800576,000586,400588,300607,500585,000597,200619,400596,500547,700545,700582,200535,616488,251476,237490,355487,453477,574393,007412,741414,504406,099411,198430,059433,198388,627416,818315,705305,763287,389284,295338,492349,030365,728417,739462,889356,548239,210378,113365,422403,300352,485347,362340,216345,425329,520352,695354,036344,342303,878315,500288,300280,200234,200244,200264,500266,100209,200232,400245,300254,000257,700295,600289,100295,400271,000291,50000289,100000221,100000307,300000195,6000
       Cash And Cash Equivalents 
0
15,100
0
0
0
5,100
0
0
0
3,200
0
0
0
4,900
0
0
2,800
4,800
2,600
2,200
2,000
3,200
2,000
2,200
2,200
3,600
2,000
2,000
7,700
6,000
7,600
5,800
6,200
11,902
5,410
7,289
6,874
8,485
5,904
5,177
5,373
5,694
4,171
4,240
7,252
6,405
2,803
220,329
185,026
145,896
110,287
99,672
26,191
37,666
17,552
31,703
10,079
14,761
5,132
8,308
8,496
15,287
13,058
15,187
12,841
20,759
21,851
26,443
32,942
32,847
27,501
34,800
35,400
18,700
8,100
16,200
21,800
25,100
10,100
11,900
52,600
24,000
37,300
45,300
32,400
25,800
21,100
30,100
36,300
37,200
46,600
24,800
27,600
29,400
44,700
53,500
69,200
76,300
79,800
94,000
109,100
118,900
124,200
108,200
440,600
463,400
367,200
259,600
279,600
266,900
306,900
366,100
374,100
380,700
369,800
393,700
400,500
319,400
284,100
248,100
282,900
323,600
305,500
287,400
269,300
330,400
293,400
306,600
321,900
346,600
241,900
260,000
233,000
259,700
337,800
281,600
219,400
374,000
416,100
442,700
377,900
573,100
578,500
444,800
486,100
443,300
405,800
359,400
358,800
391,200
406,200
378,900
281,000
339,900
251,600
216,100
219,300
219,300216,100251,600339,900281,000378,900406,200391,200358,800359,400405,800443,300486,100444,800578,500573,100377,900442,700416,100374,000219,400281,600337,800259,700233,000260,000241,900346,600321,900306,600293,400330,400269,300287,400305,500323,600282,900248,100284,100319,400400,500393,700369,800380,700374,100366,100306,900266,900279,600259,600367,200463,400440,600108,200124,200118,900109,10094,00079,80076,30069,20053,50044,70029,40027,60024,80046,60037,20036,30030,10021,10025,80032,40045,30037,30024,00052,60011,90010,10025,10021,80016,2008,10018,70035,40034,80027,50132,84732,94226,44321,85120,75912,84115,18713,05815,2878,4968,3085,13214,76110,07931,70317,55237,66626,19199,672110,287145,896185,026220,3292,8036,4057,2524,2404,1715,6945,3735,1775,9048,4856,8747,2895,41011,9026,2005,8007,6006,0007,7002,0002,0003,6002,2002,2002,0003,2002,0002,2002,6004,8002,800004,9000003,2000005,10000015,1000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
154,700
162,400
60,900
180,100
202,600
196,000
144,500
97,800
102,700
105,300
102,700
102,900
123,200
222,500
290,800
304,300
323,500
321,600
335,300
379,800
409,500
424,200
428,900
434,300
446,000
473,400
437,800
398,400
384,800
385,300
295,500
296,200
294,400
177,400
135,600
126,000
131,100
116,500
87,000
137,100
199,100
188,100
173,600
100,000
58,300
90,600
89,800
30,800
60,800
23,500
51,500
17,200
36,300
36,30017,20051,50023,50060,80030,80089,80090,60058,300100,000173,600188,100199,100137,10087,000116,500131,100126,000135,600177,400294,400296,200295,500385,300384,800398,400437,800473,400446,000434,300428,900424,200409,500379,800335,300321,600323,500304,300290,800222,500123,200102,900102,700105,300102,70097,800144,500196,000202,600180,10060,900162,400154,70000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
0
99,900
0
0
0
177,600
0
0
0
97,200
0
0
0
138,500
0
0
119,500
107,700
121,000
120,000
115,100
93,600
91,800
99,800
95,700
81,700
107,000
107,900
99,000
121,900
148,800
151,000
153,300
146,100
178,284
182,192
174,423
148,991
170,926
171,178
167,137
179,373
200,916
190,569
164,807
121,571
140,304
135,080
130,865
126,232
144,163
146,764
146,769
133,764
171,441
165,335
226,120
183,442
224,351
221,247
186,891
169,117
202,718
198,226
175,258
209,871
237,690
239,030
208,258
215,481
246,129
272,500
225,700
236,700
289,100
306,300
273,000
281,600
294,900
308,800
280,400
278,800
314,400
417,200
411,000
378,700
425,200
424,600
406,900
415,100
418,700
451,400
423,000
363,500
357,600
370,600
367,900
373,600
405,700
416,500
422,400
313,300
362,000
327,700
369,500
368,400
451,400
382,700
369,100
425,400
423,700
422,600
436,000
458,700
455,600
457,000
474,300
475,400
495,900
528,500
479,000
501,400
506,900
493,900
517,300
518,700
584,100
566,800
587,100
598,400
638,800
644,000
606,600
647,300
658,800
634,800
614,100
589,500
524,000
515,900
572,900
585,000
534,500
607,000
623,800
634,400
608,300
621,500
564,200
581,200
586,800
588,900
587,400
596,000
584,600
649,900
558,200
558,200649,900584,600596,000587,400588,900586,800581,200564,200621,500608,300634,400623,800607,000534,500585,000572,900515,900524,000589,500614,100634,800658,800647,300606,600644,000638,800598,400587,100566,800584,100518,700517,300493,900506,900501,400479,000528,500495,900475,400474,300457,000455,600458,700436,000422,600423,700425,400369,100382,700451,400368,400369,500327,700362,000313,300422,400416,500405,700373,600367,900370,600357,600363,500423,000451,400418,700415,100406,900424,600425,200378,700411,000417,200314,400278,800280,400308,800294,900281,600273,000306,300289,100236,700225,700272,500246,129215,481208,258239,030237,690209,871175,258198,226202,718169,117186,891221,247224,351183,442226,120165,335171,441133,764146,769146,764144,163126,232130,865135,080140,304121,571164,807190,569200,916179,373167,137171,178170,926148,991174,423182,192178,284146,100153,300151,000148,800121,90099,000107,900107,00081,70095,70099,80091,80093,600115,100120,000121,000107,700119,50000138,50000097,200000177,60000099,9000
       Other Current Assets 
0
20,400
0
0
0
39,400
0
0
0
31,600
0
0
0
55,100
0
0
77,300
69,200
77,400
78,400
87,700
75,400
78,200
72,500
60,800
52,100
75,100
76,900
49,900
27,900
30,800
40,100
60,100
28,458
35,475
40,452
36,063
33,081
25,560
31,623
41,575
46,336
66,775
52,599
69,933
18,373
111,313
4,860
3,984
2,702
4,511
4,190
12,863
4,599
5,058
5,932
8,084
15,658
22,666
24,199
32,800
44,850
22,431
38,896
42,941
29,835
16,456
11,373
13,634
12,858
18,289
20,400
14,000
31,000
42,000
25,800
28,200
33,900
38,800
29,700
32,400
37,900
50,900
103,600
81,500
35,900
39,100
40,200
32,100
19,500
33,000
31,400
19,200
43,200
23,500
26,000
30,700
48,400
54,900
44,900
49,000
289,700
19,900
23,800
23,700
21,500
23,000
23,100
26,400
22,300
28,300
25,900
25,800
27,400
32,700
32,900
38,200
52,900
47,300
44,100
46,300
45,900
48,000
50,100
52,900
37,600
42,000
45,600
51,000
57,200
63,500
61,900
66,600
41,500
46,300
60,900
66,500
56,500
54,500
53,800
45,800
43,300
45,400
66,400
71,400
39,100
45,000
57,300
62,700
54,300
57,300
54,200
56,300
43,500
51,500
53,400
43,800
43,80053,40051,50043,50056,30054,20057,30054,30062,70057,30045,00039,10071,40066,40045,40043,30045,80053,80054,50056,50066,50060,90046,30041,50066,60061,90063,50057,20051,00045,60042,00037,60052,90050,10048,00045,90046,30044,10047,30052,90038,20032,90032,70027,40025,80025,90028,30022,30026,40023,10023,00021,50023,70023,80019,900289,70049,00044,90054,90048,40030,70026,00023,50043,20019,20031,40033,00019,50032,10040,20039,10035,90081,500103,60050,90037,90032,40029,70038,80033,90028,20025,80042,00031,00014,00020,40018,28912,85813,63411,37316,45629,83542,94138,89622,43144,85032,80024,19922,66615,6588,0845,9325,0584,59912,8634,1904,5112,7023,9844,860111,31318,37369,93352,59966,77546,33641,57531,62325,56033,08136,06340,45235,47528,45860,10040,10030,80027,90049,90076,90075,10052,10060,80072,50078,20075,40087,70078,40077,40069,20077,3000055,10000031,60000039,40000020,4000
   > Long-term Assets 
0
290,700
0
0
0
385,900
0
0
0
460,900
0
0
0
518,600
0
0
502,700
524,700
515,200
520,900
535,900
530,600
532,800
534,700
541,100
545,100
538,900
538,700
539,900
534,800
529,600
518,700
520,900
519,221
514,689
516,831
513,917
518,337
518,878
526,022
542,473
600,433
614,627
651,123
707,304
645,778
734,961
353,730
351,149
350,788
354,417
358,131
478,270
480,043
489,417
492,283
680,063
675,359
680,696
680,725
680,780
653,077
637,647
635,351
633,323
816,349
817,769
820,761
831,201
736,606
730,031
727,900
728,400
732,200
730,800
725,100
723,700
727,800
722,100
684,900
684,000
716,700
713,800
1,061,100
1,064,600
1,079,900
1,075,600
1,088,200
1,091,000
1,086,800
1,078,800
1,065,700
1,062,800
1,102,600
1,083,000
1,074,300
1,069,300
1,161,300
1,153,400
1,125,700
1,130,200
1,216,000
1,218,300
1,151,900
1,131,300
1,140,300
1,143,500
1,137,800
1,146,900
1,158,000
1,161,300
1,169,600
1,183,900
1,185,900
1,183,000
1,196,800
1,192,000
1,196,300
1,189,000
1,189,800
1,186,400
1,191,200
1,224,700
1,223,200
1,316,800
1,329,000
1,334,700
1,343,700
1,406,500
1,430,500
1,437,800
1,432,000
1,426,500
1,433,000
1,485,400
1,579,000
1,563,500
1,557,600
1,540,500
1,539,800
1,540,800
1,542,700
1,548,600
1,554,500
1,561,900
1,721,800
1,713,500
1,690,200
1,662,300
1,698,600
1,692,500
1,687,500
1,695,600
1,713,600
1,720,700
1,716,300
1,741,700
1,741,7001,716,3001,720,7001,713,6001,695,6001,687,5001,692,5001,698,6001,662,3001,690,2001,713,5001,721,8001,561,9001,554,5001,548,6001,542,7001,540,8001,539,8001,540,5001,557,6001,563,5001,579,0001,485,4001,433,0001,426,5001,432,0001,437,8001,430,5001,406,5001,343,7001,334,7001,329,0001,316,8001,223,2001,224,7001,191,2001,186,4001,189,8001,189,0001,196,3001,192,0001,196,8001,183,0001,185,9001,183,9001,169,6001,161,3001,158,0001,146,9001,137,8001,143,5001,140,3001,131,3001,151,9001,218,3001,216,0001,130,2001,125,7001,153,4001,161,3001,069,3001,074,3001,083,0001,102,6001,062,8001,065,7001,078,8001,086,8001,091,0001,088,2001,075,6001,079,9001,064,6001,061,100713,800716,700684,000684,900722,100727,800723,700725,100730,800732,200728,400727,900730,031736,606831,201820,761817,769816,349633,323635,351637,647653,077680,780680,725680,696675,359680,063492,283489,417480,043478,270358,131354,417350,788351,149353,730734,961645,778707,304651,123614,627600,433542,473526,022518,878518,337513,917516,831514,689519,221520,900518,700529,600534,800539,900538,700538,900545,100541,100534,700532,800530,600535,900520,900515,200524,700502,70000518,600000460,900000385,900000290,7000
       Property Plant Equipment 
0
208,500
0
0
0
254,900
0
0
0
282,400
0
0
0
283,500
0
0
287,200
298,900
301,900
309,400
326,600
328,600
337,300
343,200
350,300
350,200
349,200
352,200
362,300
364,100
368,000
368,600
374,600
375,014
375,681
380,991
382,176
401,780
404,401
408,630
422,846
447,355
459,292
485,123
522,382
182,600
192,125
198,799
201,991
207,756
208,267
207,737
232,611
248,770
253,106
254,482
331,533
283,493
284,216
283,698
281,210
282,835
282,305
278,831
277,022
355,298
348,987
346,097
351,538
362,730
355,107
352,300
352,200
358,700
354,800
349,200
347,200
358,800
353,400
348,600
347,800
356,900
353,000
415,900
415,900
427,200
423,400
423,000
422,600
421,100
414,500
415,000
416,600
418,900
415,000
409,000
407,600
412,300
407,600
390,800
401,100
258,400
262,800
266,300
308,700
315,300
319,900
325,300
331,100
345,700
346,000
353,700
371,700
391,300
402,300
416,500
421,000
427,700
430,400
433,400
438,800
442,700
450,600
451,700
458,400
461,900
467,600
475,800
501,700
528,900
538,100
532,800
526,300
540,000
599,600
602,300
591,900
592,300
582,200
579,000
579,300
582,900
583,300
581,700
578,800
639,200
636,700
623,800
614,900
620,500
617,800
609,400
614,400
634,800
634,700
636,800
657,000
657,000636,800634,700634,800614,400609,400617,800620,500614,900623,800636,700639,200578,800581,700583,300582,900579,300579,000582,200592,300591,900602,300599,600540,000526,300532,800538,100528,900501,700475,800467,600461,900458,400451,700450,600442,700438,800433,400430,400427,700421,000416,500402,300391,300371,700353,700346,000345,700331,100325,300319,900315,300308,700266,300262,800258,400401,100390,800407,600412,300407,600409,000415,000418,900416,600415,000414,500421,100422,600423,000423,400427,200415,900415,900353,000356,900347,800348,600353,400358,800347,200349,200354,800358,700352,200352,300355,107362,730351,538346,097348,987355,298277,022278,831282,305282,835281,210283,698284,216283,493331,533254,482253,106248,770232,611207,737208,267207,756201,991198,799192,125182,600522,382485,123459,292447,355422,846408,630404,401401,780382,176380,991375,681375,014374,600368,600368,000364,100362,300352,200349,200350,200350,300343,200337,300328,600326,600309,400301,900298,900287,20000283,500000282,400000254,900000208,5000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6,540
0
0
52,211
51,783
51,354
50,925
141,493
146,901
146,602
145,551
0
0
0
0
0
0
0
0
0
0
295,723
295,693
295,709
302,410
302,413
302,400
302,400
303,800
303,800
303,800
303,800
303,800
303,800
303,800
303,800
313,000
313,000
475,900
480,200
499,700
499,900
513,300
515,100
512,900
513,000
513,600
511,400
505,100
503,500
507,600
511,600
567,800
569,700
567,300
569,300
323,800
325,300
325,700
427,800
433,800
435,100
434,000
435,900
435,400
436,000
433,800
434,900
433,500
431,500
433,300
430,700
428,800
424,600
425,400
422,500
420,900
423,400
423,400
491,800
491,500
491,800
493,100
516,300
516,700
515,700
514,700
515,200
513,000
513,900
547,900
547,400
546,000
542,600
544,000
544,800
546,800
547,300
547,900
551,800
627,800
628,800
627,400
619,300
619,700
619,900
622,100
630,500
633,400
651,500
650,400
651,700
651,700650,400651,500633,400630,500622,100619,900619,700619,300627,400628,800627,800551,800547,900547,300546,800544,800544,000542,600546,000547,400547,900513,900513,000515,200514,700515,700516,700516,300493,100491,800491,500491,800423,400423,400420,900422,500425,400424,600428,800430,700433,300431,500433,500434,900433,800436,000435,400435,900434,000435,100433,800427,800325,700325,300323,800569,300567,300569,700567,800511,600507,600503,500505,100511,400513,600513,000512,900515,100513,300499,900499,700480,200475,900313,000313,000303,800303,800303,800303,800303,800303,800303,800303,800302,400302,400302,413302,410295,709295,693295,7230000000000145,551146,602146,901141,49350,92551,35451,78352,211006,540000000000000000000000000000000000000000000000
       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
143,682
0
0
253,384
251,085
249,771
248,040
246,555
244,821
243,088
241,421
239,854
301,924
302,203
302,103
302,048
309,151
309,084
309,000
302,400
310,900
311,800
311,800
311,600
313,200
313,100
313,500
313,500
323,500
10,400
92,300
92,200
87,800
87,200
86,500
87,400
86,600
85,500
84,500
82,400
78,300
76,700
77,800
78,300
119,500
118,800
116,100
114,400
106,600
105,500
104,000
355,700
352,700
349,600
345,500
342,600
338,700
337,200
332,400
329,200
324,800
320,400
317,600
312,900
308,500
303,300
299,900
295,100
291,000
288,500
285,400
311,800
308,300
305,100
302,300
312,300
308,700
304,700
300,800
297,400
293,100
289,900
343,700
339,500
338,400
333,100
329,500
325,800
323,900
320,900
318,000
315,200
364,800
360,400
357,500
349,800
347,900
344,800
342,800
338,600
336,700
333,500
329,800
327,200
327,200329,800333,500336,700338,600342,800344,800347,900349,800357,500360,400364,800315,200318,000320,900323,900325,800329,500333,100338,400339,500343,700289,900293,100297,400300,800304,700308,700312,300302,300305,100308,300311,800285,400288,500291,000295,100299,900303,300308,500312,900317,600320,400324,800329,200332,400337,200338,700342,600345,500349,600352,700355,700104,000105,500106,600114,400116,100118,800119,50078,30077,80076,70078,30082,40084,50085,50086,60087,40086,50087,20087,80092,20092,30010,400323,500313,500313,500313,100313,200311,600311,800311,800310,900302,400309,000309,084309,151302,048302,103302,203301,924239,854241,421243,088244,821246,555248,040249,771251,085253,38400143,68200000000000000000000000000000000000000000000000000000
       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
396,480
397,027
399,570
370,242
355,342
356,520
356,301
461,051
468,782
474,664
479,663
373,876
374,924
375,600
376,200
373,500
376,000
375,900
376,500
369,000
368,700
336,300
336,200
359,800
360,800
645,200
648,700
652,700
652,200
665,200
668,400
665,700
664,300
650,700
646,200
683,700
668,000
665,300
661,700
749,000
745,800
734,900
729,100
957,600
955,500
885,600
822,600
825,000
823,600
812,500
815,800
812,300
815,300
815,900
812,200
794,600
780,700
780,300
771,000
768,600
758,600
756,400
747,600
748,500
774,100
771,500
858,400
867,100
867,100
867,900
904,800
901,600
79,300
83,700
87,600
86,900
82,000
85,100
84,700
80,900
82,600
87,300
90,900
16,000
97,100
106,900
116,100
90,000
87,600
81,500
78,300
110,500
110,000
113,200
112,100
0
0
0
0
0000112,100113,200110,000110,50078,30081,50087,60090,000116,100106,90097,10016,00090,90087,30082,60080,90084,70085,10082,00086,90087,60083,70079,300901,600904,800867,900867,100867,100858,400771,500774,100748,500747,600756,400758,600768,600771,000780,300780,700794,600812,200815,900815,300812,300815,800812,500823,600825,000822,600885,600955,500957,600729,100734,900745,800749,000661,700665,300668,000683,700646,200650,700664,300665,700668,400665,200652,200652,700648,700645,200360,800359,800336,200336,300368,700369,000376,500375,900376,000373,500376,200375,600374,924373,876479,663474,664468,782461,051356,301356,520355,342370,242399,570397,027396,4800000000000000000000000000000000000000000000000000000000000
       Deferred Long Term Asset Charges 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
16,900
11,700
89,700
91,300
25,400
0
0
0
0
0
2,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000000000000000000000002,0000000025,40091,30089,70011,70016,900000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
0
250,700
0
0
0
411,100
0
0
0
390,300
0
0
0
516,100
0
0
506,700
524,600
536,700
525,700
543,400
504,400
507,500
501,300
494,900
467,400
514,100
499,900
496,400
524,300
556,800
540,900
567,200
553,469
573,681
568,465
556,825
535,112
535,173
520,074
539,487
574,578
619,425
614,988
674,874
460,349
695,144
371,150
338,782
316,811
316,621
303,756
369,432
366,339
388,618
390,373
668,383
632,902
671,702
654,181
630,127
610,781
599,444
583,771
568,905
842,045
839,073
706,104
693,445
713,805
743,605
762,700
725,900
703,700
734,700
747,800
722,600
722,200
728,500
666,400
654,400
679,800
733,000
1,259,300
1,227,900
1,155,300
1,175,900
1,185,600
1,132,500
1,096,600
1,095,100
1,083,300
1,049,500
1,242,800
1,158,000
1,088,200
1,045,300
1,111,500
1,138,600
1,142,600
1,144,700
1,230,600
1,283,400
1,173,300
1,235,200
1,263,200
1,109,500
1,033,800
1,043,900
1,071,100
1,031,400
1,038,700
1,096,300
1,062,800
1,037,800
1,074,000
1,111,600
1,134,000
1,160,200
1,153,300
1,177,800
1,204,200
1,172,100
1,191,500
1,298,800
1,375,700
1,373,800
1,370,300
1,438,700
1,548,500
1,398,500
1,355,000
1,269,000
1,354,500
1,394,300
1,450,500
1,411,700
1,391,200
1,366,700
1,326,100
1,224,000
1,312,400
1,257,800
1,323,900
1,403,500
1,642,200
1,626,000
1,528,900
1,484,100
1,584,600
1,546,100
1,360,400
1,317,700
1,369,500
1,300,400
1,286,000
1,237,500
1,237,5001,286,0001,300,4001,369,5001,317,7001,360,4001,546,1001,584,6001,484,1001,528,9001,626,0001,642,2001,403,5001,323,9001,257,8001,312,4001,224,0001,326,1001,366,7001,391,2001,411,7001,450,5001,394,3001,354,5001,269,0001,355,0001,398,5001,548,5001,438,7001,370,3001,373,8001,375,7001,298,8001,191,5001,172,1001,204,2001,177,8001,153,3001,160,2001,134,0001,111,6001,074,0001,037,8001,062,8001,096,3001,038,7001,031,4001,071,1001,043,9001,033,8001,109,5001,263,2001,235,2001,173,3001,283,4001,230,6001,144,7001,142,6001,138,6001,111,5001,045,3001,088,2001,158,0001,242,8001,049,5001,083,3001,095,1001,096,6001,132,5001,185,6001,175,9001,155,3001,227,9001,259,300733,000679,800654,400666,400728,500722,200722,600747,800734,700703,700725,900762,700743,605713,805693,445706,104839,073842,045568,905583,771599,444610,781630,127654,181671,702632,902668,383390,373388,618366,339369,432303,756316,621316,811338,782371,150695,144460,349674,874614,988619,425574,578539,487520,074535,173535,112556,825568,465573,681553,469567,200540,900556,800524,300496,400499,900514,100467,400494,900501,300507,500504,400543,400525,700536,700524,600506,70000516,100000390,300000411,100000250,7000
   > Total Current Liabilities 
0
144,100
0
0
0
216,400
0
0
0
136,600
0
0
0
172,300
0
0
177,800
196,700
197,600
214,400
201,300
205,600
177,400
198,100
198,600
172,400
198,100
198,900
181,900
171,600
201,600
220,500
238,300
223,189
238,462
238,782
232,468
215,923
216,800
209,446
228,484
213,647
230,383
241,587
266,589
138,388
510,286
178,064
150,287
127,882
130,100
118,182
142,500
132,157
150,569
153,528
203,849
168,440
188,907
189,772
178,260
170,431
176,487
179,047
180,625
255,950
263,352
260,685
265,249
261,679
278,156
283,800
257,000
338,600
373,200
272,700
244,000
245,200
268,200
267,400
282,400
307,600
332,300
469,300
448,300
437,300
429,100
446,700
433,600
472,600
439,400
477,800
491,600
505,000
406,400
411,800
461,900
491,300
632,700
672,700
685,800
536,800
555,400
535,900
619,700
519,900
502,400
459,400
462,800
499,000
477,100
490,100
535,200
590,900
536,500
550,000
587,300
605,200
595,800
579,100
624,100
653,200
602,000
615,600
682,100
765,600
720,500
705,800
731,700
788,500
766,900
768,700
738,900
785,300
737,200
730,600
730,400
766,500
699,100
735,400
805,900
886,300
836,100
907,000
982,600
1,118,800
1,002,100
928,300
900,900
934,200
895,700
860,700
895,600
945,300
883,400
872,400
844,200
844,200872,400883,400945,300895,600860,700895,700934,200900,900928,3001,002,1001,118,800982,600907,000836,100886,300805,900735,400699,100766,500730,400730,600737,200785,300738,900768,700766,900788,500731,700705,800720,500765,600682,100615,600602,000653,200624,100579,100595,800605,200587,300550,000536,500590,900535,200490,100477,100499,000462,800459,400502,400519,900619,700535,900555,400536,800685,800672,700632,700491,300461,900411,800406,400505,000491,600477,800439,400472,600433,600446,700429,100437,300448,300469,300332,300307,600282,400267,400268,200245,200244,000272,700373,200338,600257,000283,800278,156261,679265,249260,685263,352255,950180,625179,047176,487170,431178,260189,772188,907168,440203,849153,528150,569132,157142,500118,182130,100127,882150,287178,064510,286138,388266,589241,587230,383213,647228,484209,446216,800215,923232,468238,782238,462223,189238,300220,500201,600171,600181,900198,900198,100172,400198,600198,100177,400205,600201,300214,400197,600196,700177,80000172,300000136,600000216,400000144,1000
       Short-term Debt 
0
14,000
0
0
0
81,300
0
0
0
19,100
0
0
0
3,900
0
0
3,600
4,100
8,400
7,200
7,000
7,300
8,300
5,300
5,900
6,000
6,000
6,000
14,100
12,800
12,200
14,000
15,300
14,417
12,237
7,753
9,632
7,255
9,028
7,427
7,450
4,933
4,987
6,183
8,814
11,932
384,572
5,225
5,625
5,590
5,598
5,566
4,629
4,629
4,629
4,629
4,629
9,629
10,273
9,629
9,629
11,129
11,129
11,129
13,272
16,552
13,272
12,472
11,671
11,671
11,671
10,900
8,600
105,400
120,400
8,600
8,600
8,600
8,600
10,900
10,900
6,900
242,700
6,900
6,900
6,900
6,900
6,900
9,600
15,600
13,500
13,500
18,500
17,500
17,500
21,100
21,100
21,100
170,200
145,500
179,100
18,600
18,600
18,600
18,600
18,600
18,600
18,600
18,600
18,600
18,600
8,600
14,400
14,200
14,000
14,200
13,800
13,700
48,600
13,400
13,100
12,900
13,200
7,400
7,300
7,200
7,200
7,400
7,500
7,500
7,400
2,700
0
0
6,800
6,800
6,800
6,800
6,800
6,800
6,800
6,800
6,800
6,800
6,800
6,800
6,800
6,800
6,800
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,00010,00010,00010,00010,00010,00010,00010,0006,8006,8006,8006,8006,8006,8006,8006,8006,8006,8006,8006,8006,8006,8006,800002,7007,4007,5007,5007,4007,2007,2007,3007,40013,20012,90013,10013,40048,60013,70013,80014,20014,00014,20014,4008,60018,60018,60018,60018,60018,60018,60018,60018,60018,60018,600179,100145,500170,20021,10021,10021,10017,50017,50018,50013,50013,50015,6009,6006,9006,9006,9006,9006,900242,7006,90010,90010,9008,6008,6008,6008,600120,400105,4008,60010,90011,67111,67111,67112,47213,27216,55213,27211,12911,12911,1299,6299,62910,2739,6294,6294,6294,6294,6294,6295,5665,5985,5905,6255,225384,57211,9328,8146,1834,9874,9337,4507,4279,0287,2559,6327,75312,23714,41715,30014,00012,20012,80014,1006,0006,0006,0005,9005,3008,3007,3007,0007,2008,4004,1003,600003,90000019,10000081,30000014,0000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
13,700
0
0
0
12,900
0
7,400
7,300
7,200
7,200
375,100
7,500
7,500
7,400
2,700
0
0
6,800
6,800
6,800
6,800
6,800
6,800
6,800
6,800
6,800
6,800
6,800
6,800
6,800
6,800
6,800
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,00010,00010,00010,00010,00010,00010,00010,0006,8006,8006,8006,8006,8006,8006,8006,8006,8006,8006,8006,8006,8006,8006,800002,7007,4007,5007,500375,1007,2007,2007,3007,400012,90000013,700000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
59,700
74,600
76,800
82,600
82,100
77,100
75,900
79,800
78,000
59,800
87,700
77,600
68,100
62,100
84,400
89,400
103,800
99,320
119,513
114,542
115,207
101,153
106,975
95,031
112,927
112,645
138,045
148,728
162,200
82,952
76,830
61,402
64,356
61,299
63,718
57,137
74,869
57,429
77,244
83,223
102,443
81,221
101,346
103,296
97,986
91,780
97,682
101,588
96,333
131,073
138,191
136,010
130,059
131,423
150,870
162,700
148,100
144,500
163,600
175,000
148,200
158,800
175,700
170,300
183,800
205,100
235,800
304,900
302,500
286,600
286,700
294,700
274,200
305,600
286,800
307,300
297,500
274,700
225,100
246,100
287,600
312,900
311,500
368,700
337,800
263,000
279,300
258,300
276,300
302,500
302,800
278,100
289,400
328,900
306,000
315,000
344,500
387,100
341,400
356,900
374,800
393,800
368,400
369,200
395,800
424,900
389,000
402,000
455,800
528,600
493,500
493,100
500,100
535,000
522,100
532,800
508,000
543,800
492,400
488,400
483,100
509,600
442,000
435,700
516,900
595,200
547,400
612,400
649,600
745,900
658,700
624,500
595,600
625,800
550,400
545,100
561,800
600,400
557,700
574,600
555,900
555,900574,600557,700600,400561,800545,100550,400625,800595,600624,500658,700745,900649,600612,400547,400595,200516,900435,700442,000509,600483,100488,400492,400543,800508,000532,800522,100535,000500,100493,100493,500528,600455,800402,000389,000424,900395,800369,200368,400393,800374,800356,900341,400387,100344,500315,000306,000328,900289,400278,100302,800302,500276,300258,300279,300263,000337,800368,700311,500312,900287,600246,100225,100274,700297,500307,300286,800305,600274,200294,700286,700286,600302,500304,900235,800205,100183,800170,300175,700158,800148,200175,000163,600144,500148,100162,700150,870131,423130,059136,010138,191131,07396,333101,58897,68291,78097,986103,296101,34681,221102,44383,22377,24457,42974,86957,13763,71861,29964,35661,40276,83082,952162,200148,728138,045112,645112,92795,031106,975101,153115,207114,542119,51399,320103,80089,40084,40062,10068,10077,60087,70059,80078,00079,80075,90077,10082,10082,60076,80074,60059,7000000000000000000
       Other Current Liabilities 
0
130,100
0
0
0
135,100
0
0
0
117,500
0
0
0
168,400
0
0
114,500
118,000
112,400
124,600
112,200
121,200
93,200
113,000
114,700
106,600
104,400
115,300
99,700
96,700
105,000
117,100
119,200
11,657
69,941
75,022
72,009
11,633
71,294
69,855
70,254
10,342
47,412
39,781
40,139
8,914
30,142
36,452
30,726
21,040
30,057
30,249
31,480
20,620
34,581
31,358
52,316
18,017
20,012
15,625
12,245
13,269
14,431
11,830
11,955
20,357
24,476
24,618
22,256
21,264
23,169
60,300
19,300
74,400
18,900
23,100
18,000
18,600
56,300
54,800
16,500
22,900
89,600
35,400
35,800
39,300
33,400
37,400
37,400
39,300
36,800
39,500
41,000
113,200
80,100
107,800
107,300
40,300
112,600
112,600
117,700
46,800
191,100
184,600
157,700
31,500
44,100
4,400
4,300
3,100
4,600
166,500
176,300
189,600
181,100
178,900
198,700
197,700
178,800
196,500
215,200
215,400
199,800
206,200
219,000
229,800
219,800
205,300
224,100
246,000
237,400
233,200
230,900
241,500
238,000
235,400
240,500
250,100
250,300
292,900
282,200
284,300
281,900
287,800
326,200
366,100
336,600
297,000
298,500
298,400
335,300
850,700
885,600
334,900
315,700
287,800
278,300
278,300287,800315,700334,900885,600850,700335,300298,400298,500297,000336,600366,100326,200287,800281,900284,300282,200292,900250,300250,100240,500235,400238,000241,500230,900233,200237,400246,000224,100205,300219,800229,800219,000206,200199,800215,400215,200196,500178,800197,700198,700178,900181,100189,600176,300166,5004,6003,1004,3004,40044,10031,500157,700184,600191,10046,800117,700112,600112,60040,300107,300107,80080,100113,20041,00039,50036,80039,30037,40037,40033,40039,30035,80035,40089,60022,90016,50054,80056,30018,60018,00023,10018,90074,40019,30060,30023,16921,26422,25624,61824,47620,35711,95511,83014,43113,26912,24515,62520,01218,01752,31631,35834,58120,62031,48030,24930,05721,04030,72636,45230,1428,91440,13939,78147,41210,34270,25469,85571,29411,63372,00975,02269,94111,657119,200117,100105,00096,70099,700115,300104,400106,600114,700113,00093,200121,200112,200124,600112,400118,000114,50000168,400000117,500000135,100000130,1000
   > Long-term Liabilities 
0
106,600
0
0
0
194,700
0
0
0
253,700
0
0
0
343,800
0
0
328,900
327,900
339,100
311,300
342,100
298,800
330,100
303,200
296,300
295,000
316,000
301,000
314,500
352,700
355,200
320,400
328,900
330,280
335,219
329,683
324,357
319,189
318,373
310,628
311,003
360,931
389,042
373,401
408,285
321,961
184,858
193,086
188,495
188,929
186,521
185,574
226,932
234,182
238,049
236,845
464,534
464,462
482,795
464,409
451,867
440,350
422,957
404,724
388,280
586,095
575,721
445,419
428,196
452,126
465,449
478,900
468,900
365,100
361,500
475,100
478,600
477,000
460,300
399,000
372,000
372,200
400,700
790,000
779,600
718,000
746,800
738,900
698,900
624,000
655,700
605,500
557,900
737,800
751,600
676,400
583,400
620,200
505,900
469,900
458,900
693,800
728,000
637,400
615,500
743,300
607,100
574,400
581,100
572,100
554,300
548,600
561,100
471,900
501,300
524,000
524,300
528,800
564,400
574,200
553,700
551,000
570,100
575,900
616,700
610,100
653,300
664,500
707,000
760,000
631,600
586,300
530,100
569,200
657,100
719,900
681,300
624,700
667,600
590,700
418,100
426,100
421,700
416,900
420,900
523,400
623,900
600,600
583,200
650,400
650,400
499,700
422,100
424,200
417,000
413,600
393,300
393,300413,600417,000424,200422,100499,700650,400650,400583,200600,600623,900523,400420,900416,900421,700426,100418,100590,700667,600624,700681,300719,900657,100569,200530,100586,300631,600760,000707,000664,500653,300610,100616,700575,900570,100551,000553,700574,200564,400528,800524,300524,000501,300471,900561,100548,600554,300572,100581,100574,400607,100743,300615,500637,400728,000693,800458,900469,900505,900620,200583,400676,400751,600737,800557,900605,500655,700624,000698,900738,900746,800718,000779,600790,000400,700372,200372,000399,000460,300477,000478,600475,100361,500365,100468,900478,900465,449452,126428,196445,419575,721586,095388,280404,724422,957440,350451,867464,409482,795464,462464,534236,845238,049234,182226,932185,574186,521188,929188,495193,086184,858321,961408,285373,401389,042360,931311,003310,628318,373319,189324,357329,683335,219330,280328,900320,400355,200352,700314,500301,000316,000295,000296,300303,200330,100298,800342,100311,300339,100327,900328,90000343,800000253,700000194,700000106,6000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
99,200
97,500
242,400
321,200
356,900
376,300
443,000
300,600
266,000
261,000
225,100
210,500
200,700
213,400
177,700
213,000
236,200
240,700
210,100
255,300
266,200
247,700
236,100
274,100
274,600
328,900
316,400
362,200
367,700
442,200
402,900
285,800
245,400
193,300
221,400
277,600
351,800
312,400
277,200
335,600
274,300
107,100
106,400
99,600
99,600
99,600
189,900
288,600
291,600
281,000
334,500
330,800
196,000
119,600
0
0
0
0
0000119,600196,000330,800334,500281,000291,600288,600189,90099,60099,60099,600106,400107,100274,300335,600277,200312,400351,800277,600221,400193,300245,400285,800402,900442,200367,700362,200316,400328,900274,600274,100236,100247,700266,200255,300210,100240,700236,200213,000177,700213,400200,700210,500225,100261,000266,000300,600443,000376,300356,900321,200242,40097,50099,200000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Deferred Long Term Asset Charges 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
16,900
11,700
89,700
91,300
25,400
0
0
0
0
0
2,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000000000000000000000002,0000000025,40091,30089,70011,70016,900000000000000000000000000000000000000000000000000000000000