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

Apogee Enterprises Inc
Buy, Hold or Sell?

Let's analyze Apog together

I guess you are interested in Apogee Enterprises 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 Apogee Enterprises 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 Apogee Enterprises Inc

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

1. Quick Overview

1.1. Quick analysis of Apog (30 sec.)










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

How much money do you get?

How much money do you get?
$1.22
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$23.08
Expected worth in 1 year
$26.47
How sure are you?
77.5%

+ What do you gain per year?

Total Gains per Share
$4.62
Return On Investment
5.7%

For what price can you sell your share?

Current Price per Share
$80.78
Expected price per share
$73.87 - $87.93
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Apog (5 min.)




Live pricePrice per Share (EOD)
$80.78
Intrinsic Value Per Share
$50.48 - $72.09
Total Value Per Share
$73.56 - $95.16

2.2. Growth of Apog (5 min.)




Is Apog growing?

Current yearPrevious yearGrowGrow %
How rich?$506.4m$404.1m$74.1m15.5%

How much money is Apog making?

Current yearPrevious yearGrowGrow %
Making money$26m$25.2m$849.2k3.3%
Net Profit Margin7.6%7.1%--

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

2.3. Financial Health of Apog (5 min.)




2.4. Comparing to competitors in the Building Products & Equipment industry (5 min.)




  Industry Rankings (Building Products & Equipment)  


Richest
#62 / 218

Most Revenue
#57 / 218

Most Profit
#49 / 218
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of Apog is $80.78. 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 Apog.
  • 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 Apog, 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 $23.08. Based on the TTM, the Book Value Change Per Share is $0.85 per quarter. Based on the YOY, the Book Value Change Per Share is $0.91 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 $0.31 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Apog.

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 Eps1.391.7%1.181.5%1.141.4%0.680.8%0.640.8%
Usd Book Value Change Per Share1.321.6%0.851.1%0.911.1%0.210.3%0.260.3%
Usd Dividend Per Share0.490.6%0.310.4%0.230.3%0.220.3%0.180.2%
Usd Total Gains Per Share1.822.2%1.151.4%1.141.4%0.440.5%0.440.6%
Usd Price Per Share66.78-58.52-45.35-41.94-43.82-
Price to Earnings Ratio11.99-13.21-10.25-5.01-10.94-
Price-to-Total Gains Ratio36.77-58.46-41.06--58.00--364.93-
Price to Book Ratio2.89-2.69-2.50-2.22-2.56-
Price-to-Total Gains Ratio36.77-58.46-41.06--58.00--364.93-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share80.78
Number of shares12
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.310.22
Usd Book Value Change Per Share0.850.21
Usd Total Gains Per Share1.150.44
Gains per Quarter (12 shares)13.855.25
Gains per Year (12 shares)55.3920.99
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1154145111011
22981100222032
344122155323153
459163210434174
573204265545195
6882443206561116
71032853757572137
81173264308682158
91323674859792179
10147407540108102200

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%11.01.00.091.7%17.03.00.085.0%36.04.00.090.0%126.016.00.088.7%
Book Value Change Per Share4.00.00.0100.0%9.03.00.075.0%14.06.00.070.0%30.010.00.075.0%108.034.00.076.1%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%142.00.00.0100.0%
Total Gains per Share4.00.00.0100.0%9.03.00.075.0%14.06.00.070.0%31.09.00.077.5%117.025.00.082.4%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Apogee Enterprises 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--1.3230.849+56%0.912+45%0.213+521%0.265+400%
Book Value Per Share--23.07921.712+6%18.179+27%19.029+21%17.608+31%
Current Ratio--1.6491.582+4%1.614+2%1.496+10%1.661-1%
Debt To Asset Ratio--0.4480.466-4%0.559-20%0.530-15%0.484-7%
Debt To Equity Ratio--0.8110.876-7%1.272-36%1.151-30%0.984-18%
Dividend Per Share--0.4930.305+61%0.231+114%0.224+120%0.180+174%
Enterprise Value--1105707540.000908114357.500+22%517184260.000+114%507872534.500+118%737694714.869+50%
Eps--1.3931.184+18%1.136+23%0.681+105%0.635+119%
Ev To Ebitda Ratio--5.2424.608+14%2.880+82%7.384-29%6.236-16%
Ev To Sales Ratio--0.8070.661+22%0.363+122%0.373+117%0.618+31%
Free Cash Flow Per Share--2.2901.838+25%1.317+74%1.095+109%0.787+191%
Free Cash Flow To Equity Per Share--0.9360.373+151%-0.277+130%-0.097+110%0.222+322%
Gross Profit Margin--1.0000.979+2%0.985+2%0.992+1%0.992+1%
Intrinsic Value_10Y_max--72.086--------
Intrinsic Value_10Y_min--50.479--------
Intrinsic Value_1Y_max--4.889--------
Intrinsic Value_1Y_min--3.494--------
Intrinsic Value_3Y_max--16.469--------
Intrinsic Value_3Y_min--11.916--------
Intrinsic Value_5Y_max--30.194--------
Intrinsic Value_5Y_min--21.826--------
Market Cap1772555540.000+17%1465353540.0001288974607.500+14%1007755260.000+45%990601984.500+48%1151446614.869+27%
Net Profit Margin--0.0890.076+17%0.071+26%0.045+101%0.051+75%
Operating Margin--0.1260.113+11%0.098+29%0.064+98%0.074+70%
Operating Ratio--0.8770.886-1%0.906-3%0.937-6%0.926-5%
Pb Ratio3.500+17%2.8942.686+8%2.500+16%2.216+31%2.557+13%
Pe Ratio14.498+17%11.98513.207-9%10.253+17%5.005+139%10.939+10%
Price Per Share80.780+17%66.78058.515+14%45.345+47%41.945+59%43.821+52%
Price To Free Cash Flow Ratio8.819+17%7.291-46.137+733%9.876-26%4.609+58%2.076+251%
Price To Total Gains Ratio44.475+17%36.76758.459-37%41.058-10%-58.004+258%-364.932+1093%
Quick Ratio--1.1651.142+2%1.026+14%0.956+22%1.1700%
Return On Assets--0.0330.029+15%0.028+21%0.016+103%0.019+77%
Return On Equity--0.0600.054+11%0.062-3%0.036+69%0.036+66%
Total Gains Per Share--1.8161.154+57%1.143+59%0.437+315%0.444+309%
Usd Book Value--506422000.000478283250.000+6%404142500.000+25%457502700.000+11%459885250.000+10%
Usd Book Value Change Per Share--1.3230.849+56%0.912+45%0.213+521%0.265+400%
Usd Book Value Per Share--23.07921.712+6%18.179+27%19.029+21%17.608+31%
Usd Dividend Per Share--0.4930.305+61%0.231+114%0.224+120%0.180+174%
Usd Enterprise Value--1105707540.000908114357.500+22%517184260.000+114%507872534.500+118%737694714.869+50%
Usd Eps--1.3931.184+18%1.136+23%0.681+105%0.635+119%
Usd Free Cash Flow--50246000.00040474500.000+24%29240750.000+72%26094100.000+93%19993400.000+151%
Usd Free Cash Flow Per Share--2.2901.838+25%1.317+74%1.095+109%0.787+191%
Usd Free Cash Flow To Equity Per Share--0.9360.373+151%-0.277+130%-0.097+110%0.222+322%
Usd Market Cap1772555540.000+17%1465353540.0001288974607.500+14%1007755260.000+45%990601984.500+48%1151446614.869+27%
Usd Price Per Share80.780+17%66.78058.515+14%45.345+47%41.945+59%43.821+52%
Usd Profit--30566000.00026071750.000+17%25222500.000+21%15570500.000+96%16251700.000+88%
Usd Revenue--342440000.000343877500.0000%356835000.000-4%337568000.000+1%319485575.000+7%
Usd Total Gains Per Share--1.8161.154+57%1.143+59%0.437+315%0.444+309%
 EOD+4 -4MRQTTM+35 -5YOY+34 -65Y+35 -510Y+33 -7

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1514.498
Price to Book Ratio (EOD)Between0-13.500
Net Profit Margin (MRQ)Greater than00.089
Operating Margin (MRQ)Greater than00.126
Quick Ratio (MRQ)Greater than11.165
Current Ratio (MRQ)Greater than11.649
Debt to Asset Ratio (MRQ)Less than10.448
Debt to Equity Ratio (MRQ)Less than10.811
Return on Equity (MRQ)Greater than0.150.060
Return on Assets (MRQ)Greater than0.050.033
Total7/10 (70.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5045.818
Ma 20Greater thanMa 5083.426
Ma 50Greater thanMa 10079.624
Ma 100Greater thanMa 20072.299
OpenGreater thanClose83.310
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Apogee Enterprises Inc

Apogee Enterprises, Inc. provides architectural products and services for enclosing buildings, and glass and acrylic products used for preservation, protection, and enhanced viewing in the United States, Canada, and Brazil. The company operates in four segments: Architectural Framing Systems, Architectural Glass, Architectural Services, and Large-Scale Optical (LSO). The Architectural Framing Systems segment designs, engineers, fabricates, finishes, and installs custom glass and aluminum window, curtainwall, storefront, and entrance systems for the exterior of buildings primarily in the non-residential construction sectors. The Architectural Glass segment provides a range of high-performance glass products for use in windows, curtainwall, storefront, and entrance systems. The Architectural Services segment integrates technical services, project management, and field installation services to design, engineer, fabricate, and install building glass and curtainwall systems. The LSO segment manufactures high-performance glazing products for the custom framing, fine art, and engineered optics markets. The company's products and services are primarily used in commercial buildings, such as office buildings, hotels, and retail centers; institutional buildings comprising education facilities, health care facilities, and government buildings; transportation facilities, such as airports and transit terminals, as well as multi-family residential buildings. It markets its architectural products and services through direct sales force, independent sales representatives, distributors, and glazing subcontractors and general contractors; and value-added glass and acrylics through retail chains, as well as independent distributors to museums, galleries, and other customers. The company was incorporated in 1949 and is based in Minneapolis, Minnesota.

Fundamental data was last updated by Penke on 2024-12-05 12:36:05.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is less efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is 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 underpriced.
Based on the earnings, the company is underpriced.
Based on how much money comes from the company's main activities, the company is expensive.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Apog to the Building Products & Equipment industry mean.
  • A Net Profit Margin of 8.9% means that $0.09 for each $1 in revenue is generated as profit.

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

  • The MRQ is 8.9%. The company is making a profit. +1
  • The TTM is 7.6%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ8.9%TTM7.6%+1.3%
TTM7.6%YOY7.1%+0.6%
TTM7.6%5Y4.5%+3.2%
5Y4.5%10Y5.1%-0.7%
Compared to industry (Building Products & Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ8.9%4.4%+4.5%
TTM7.6%3.4%+4.2%
YOY7.1%4.3%+2.8%
5Y4.5%4.2%+0.3%
10Y5.1%4.6%+0.5%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Apog to the Building Products & Equipment industry mean.
  • 3.3% Return on Assets means that Apog generated $0.03 profit for each $1 in assets.

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

  • The MRQ is 3.3%. Using its assets, the company is less efficient in making profit.
  • The TTM is 2.9%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ3.3%TTM2.9%+0.4%
TTM2.9%YOY2.8%+0.1%
TTM2.9%5Y1.6%+1.3%
5Y1.6%10Y1.9%-0.2%
Compared to industry (Building Products & Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ3.3%1.2%+2.1%
TTM2.9%1.2%+1.7%
YOY2.8%1.4%+1.4%
5Y1.6%1.5%+0.1%
10Y1.9%1.6%+0.3%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Apog to the Building Products & Equipment industry mean.
  • 6.0% Return on Equity means Apog generated $0.06 for each $1 the owners (shareholders) invested.

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

  • The MRQ is 6.0%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 5.4%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ6.0%TTM5.4%+0.6%
TTM5.4%YOY6.2%-0.8%
TTM5.4%5Y3.6%+1.9%
5Y3.6%10Y3.6%-0.1%
Compared to industry (Building Products & Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ6.0%2.6%+3.4%
TTM5.4%2.4%+3.0%
YOY6.2%2.9%+3.3%
5Y3.6%2.8%+0.8%
10Y3.6%3.1%+0.5%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Apogee Enterprises Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Apog is operating .

  • Measures how much profit Apog 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 Apog to the Building Products & Equipment industry mean.
  • An Operating Margin of 12.6% means the company generated $0.13  for each $1 in revenue (before taxes).

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

  • The MRQ is 12.6%. The company is operating less efficient.
  • The TTM is 11.3%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ12.6%TTM11.3%+1.2%
TTM11.3%YOY9.8%+1.6%
TTM11.3%5Y6.4%+5.0%
5Y6.4%10Y7.4%-1.1%
Compared to industry (Building Products & Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ12.6%9.0%+3.6%
TTM11.3%6.4%+4.9%
YOY9.8%6.2%+3.6%
5Y6.4%6.1%+0.3%
10Y7.4%6.3%+1.1%
4.3.2.2. Operating Ratio

Measures how efficient Apog is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Building Products & Equipment industry mean).
  • An Operation Ratio of 0.88 means that the operating costs are $0.88 for each $1 in net sales.

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

  • The MRQ is 0.877. The company is less efficient in keeping operating costs low.
  • The TTM is 0.886. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.877TTM0.886-0.008
TTM0.886YOY0.906-0.020
TTM0.8865Y0.937-0.051
5Y0.93710Y0.926+0.010
Compared to industry (Building Products & Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8771.156-0.279
TTM0.8861.119-0.233
YOY0.9061.009-0.103
5Y0.9371.017-0.080
10Y0.9261.009-0.083
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Apogee Enterprises Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Building Products & Equipment industry mean).
  • A Current Ratio of 1.65 means the company has $1.65 in assets for each $1 in short-term debts.

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

  • The MRQ is 1.649. The company is able to pay all its short-term debts. +1
  • The TTM is 1.582. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.649TTM1.582+0.066
TTM1.582YOY1.614-0.032
TTM1.5825Y1.496+0.086
5Y1.49610Y1.661-0.165
Compared to industry (Building Products & Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6491.650-0.001
TTM1.5821.647-0.065
YOY1.6141.656-0.042
5Y1.4961.638-0.142
10Y1.6611.591+0.070
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Apog to the Building Products & Equipment industry mean.
  • A Quick Ratio of 1.16 means the company can pay off $1.16 for each $1 in debt (using most liquid assets).

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

  • The MRQ is 1.165. The company is just able to pay all its short-term debts with the most liquid assets.
  • The TTM is 1.142. The company is just able to pay all its short-term debts with the most liquid assets.
Trends
Current periodCompared to+/- 
MRQ1.165TTM1.142+0.023
TTM1.142YOY1.026+0.116
TTM1.1425Y0.956+0.186
5Y0.95610Y1.170-0.214
Compared to industry (Building Products & Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1650.711+0.454
TTM1.1420.721+0.421
YOY1.0260.790+0.236
5Y0.9560.891+0.065
10Y1.1700.863+0.307
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Apogee Enterprises Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Apog to Building Products & Equipment industry mean.
  • A Debt to Asset Ratio of 0.45 means that Apog assets are financed with 44.8% credit (debt) and the remaining percentage (100% - 44.8%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.448. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.466. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.448TTM0.466-0.019
TTM0.466YOY0.559-0.092
TTM0.4665Y0.530-0.063
5Y0.53010Y0.484+0.046
Compared to industry (Building Products & Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4480.493-0.045
TTM0.4660.493-0.027
YOY0.5590.492+0.067
5Y0.5300.511+0.019
10Y0.4840.503-0.019
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Apog to the Building Products & Equipment industry mean.
  • A Debt to Equity ratio of 81.1% means that company has $0.81 debt for each $1 in shareholders equity.

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

  • The MRQ is 0.811. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.876. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.811TTM0.876-0.065
TTM0.876YOY1.272-0.396
TTM0.8765Y1.151-0.275
5Y1.15110Y0.984+0.168
Compared to industry (Building Products & Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8110.950-0.139
TTM0.8760.942-0.066
YOY1.2720.962+0.310
5Y1.1511.112+0.039
10Y0.9841.086-0.102
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 Apog generates.

  • Above 15 is considered overpriced but always compare Apog to the Building Products & Equipment industry mean.
  • A PE ratio of 11.99 means the investor is paying $11.99 for every $1 in earnings.

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

  • The EOD is 14.498. Based on the earnings, the company is underpriced. +1
  • The MRQ is 11.985. Based on the earnings, the company is underpriced. +1
  • The TTM is 13.207. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD14.498MRQ11.985+2.513
MRQ11.985TTM13.207-1.222
TTM13.207YOY10.253+2.954
TTM13.2075Y5.005+8.202
5Y5.00510Y10.939-5.933
Compared to industry (Building Products & Equipment)
PeriodCompanyIndustry (mean)+/- 
EOD14.49814.555-0.057
MRQ11.98514.340-2.355
TTM13.20714.340-1.133
YOY10.25313.727-3.474
5Y5.00516.876-11.871
10Y10.93920.141-9.202
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 Apogee Enterprises Inc:

  • The EOD is 8.819. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 7.291. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is -46.137. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD8.819MRQ7.291+1.528
MRQ7.291TTM-46.137+53.428
TTM-46.137YOY9.876-56.013
TTM-46.1375Y4.609-50.746
5Y4.60910Y2.076+2.533
Compared to industry (Building Products & Equipment)
PeriodCompanyIndustry (mean)+/- 
EOD8.8194.797+4.022
MRQ7.2914.725+2.566
TTM-46.1372.897-49.034
YOY9.8762.153+7.723
5Y4.6093.471+1.138
10Y2.0762.767-0.691
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 Apog is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Building Products & Equipment industry mean).
  • A PB ratio of 2.89 means the investor is paying $2.89 for each $1 in book value.

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

  • The EOD is 3.500. Based on the equity, the company is fair priced.
  • The MRQ is 2.894. Based on the equity, the company is underpriced. +1
  • The TTM is 2.686. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD3.500MRQ2.894+0.607
MRQ2.894TTM2.686+0.208
TTM2.686YOY2.500+0.185
TTM2.6865Y2.216+0.469
5Y2.21610Y2.557-0.341
Compared to industry (Building Products & Equipment)
PeriodCompanyIndustry (mean)+/- 
EOD3.5001.649+1.851
MRQ2.8941.567+1.327
TTM2.6861.616+1.070
YOY2.5001.768+0.732
5Y2.2162.038+0.178
10Y2.5572.219+0.338
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 Apogee Enterprises Inc.

4.8.1. Institutions holding Apogee Enterprises Inc

Institutions are holding 96.2% of the shares of Apogee Enterprises Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30BlackRock Inc17.89250.00563926164-75154-1.8782
2024-09-30Vanguard Group Inc14.17590.00393110626259080.8399
2024-09-30Dimensional Fund Advisors, Inc.5.39560.02011183955-32579-2.678
2024-09-30Victory Capital Management Inc.4.92430.07291080529-33926-3.0442
2024-09-30State Street Corp3.92940.0025862224-1446-0.1674
2024-09-30Pacer Advisors, INC.3.5610.1156781392-135608-14.7882
2024-09-30Segall Bryant & Hamill3.06640.642467285313670.2036
2024-09-30American Century Companies Inc2.79420.02496131308436115.9542
2024-09-30Geode Capital Management, LLC2.41640.00353022673821.4119
2024-09-30LSV Asset Management2.13160.0702467744-38248-7.559
2024-09-30Amvescap Plc.2.01670.00644252310286530.2849
2024-09-30Charles Schwab Investment Management Inc1.73890.0051381557-1703-0.4443
2024-09-30Morgan Stanley - Brokerage Accounts1.55850.0017341984-407802-54.3891
2024-09-30Nuveen Asset Management, LLC1.45710.0063319742166525.4941
2024-09-30Goldman Sachs Group Inc1.4110.00353096226660327.4065
2024-09-30Bank of New York Mellon Corp1.28120.0037281137-22083-7.2828
2024-09-30Northern Trust Corp1.0560.002723172229291.2802
2024-09-30Assenagon Asset Management SA0.740.02091623796729570.7743
2024-09-30Citadel Advisors Llc0.68430.002150158-39116-20.6663
2024-09-30Allianz Asset Management AG0.66020.0142144860122469.2343
Total 72.89121.027215994527-400057-2.5%

4.9.2. Funds holding Apogee Enterprises Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-11-27iShares Core S&P Small-Cap ETF6.45240.125514158567320.0517
2024-09-30Victory Sycamore Small Company Opp R3.57290.8148784000-46000-5.5422
2024-09-30Victory Small Cap Value CIT (Net 75)3.57290.8148784000-46000-5.5422
2024-11-27Pacer US Small Cap Cash Cows 100 ETF3.46370.6979760036-396-0.0521
2024-10-31Vanguard Total Stock Mkt Idx Inv3.19770.00370167311270.1609
2024-11-27iShares Russell 2000 ETF2.84270.0648623772-1302-0.2083
2024-10-31Vanguard Small Cap Index2.51080.027155095011000.2001
2024-11-28Avantis US Small Cap Value ETF2.51070.288555093221750.3964
2024-10-31Vanguard Small Cap Value Index Inv1.69370.048371654-128-0.0344
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr1.52460.0231334537-1028-0.3063
2024-11-27iShares US Infrastructure ETF1.18460.639725994715680.6069
2024-08-31Fidelity Small Cap Index1.02480.0551224863-5587-2.4244
2024-09-30DFA US Targeted Value I0.92770.1033203575-8593-4.0501
2024-11-27SPDR® Portfolio S&P 600™ Sm Cap ETF0.91170.12582000571480.074
2024-09-30DFA US Micro Cap I0.89980.180619743600
2024-09-30DFA US Small Cap I0.77450.07116995300
2024-11-28Schwab Fundamental U.S. Small CompanyETF0.7230.1341586414000.2528
2024-11-27Invesco Building & Construction ETF0.71752.92211574403030.1928
2024-10-31Vanguard Tax-Managed Small Cap Adm0.69080.121715157700
2024-11-27iShares Russell 2000 Value ETF0.66520.08771459711880.129
Total 39.86177.34858746870-101293-1.2%

5.3. Insider Transactions

Insiders are holding 1.826% of the shares of Apogee Enterprises Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-07-16Brent C JewellSELL500064.34
2024-05-02Curtis John DoblerSELL354862.67
2024-05-02Lloyd Emerson JohnsonSELL2400063.13
2024-05-02Ty R SilberhornSELL1067963.1
2024-04-30Brent C JewellSELL750061.79
2024-04-23Curtis John DoblerSELL379760.46
2024-04-23Herbert K ParkerSELL1572860.35
2024-04-23Troy R JohnsonSELL1200061.06
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

Balance Sheet of 2024-08-31. Currency in USD. All numbers in thousands.

Summary
Total Assets917,092
Total Liabilities410,670
Total Stockholder Equity506,422
 As reported
Total Liabilities 410,670
Total Stockholder Equity+ 506,422
Total Assets = 917,092

Assets

Total Assets917,092
Total Current Assets393,788
Long-term Assets523,304
Total Current Assets
Cash And Cash Equivalents 51,024
Short-term Investments 781
Net Receivables 226,431
Inventory 79,591
Other Current Assets 36,742
Total Current Assets  (as reported)393,788
Total Current Assets  (calculated)394,569
+/- 781
Long-term Assets
Property Plant Equipment 282,513
Goodwill 129,119
Intangible Assets 64,547
Long-term Assets Other 47,125
Long-term Assets  (as reported)523,304
Long-term Assets  (calculated)523,304
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities238,849
Long-term Liabilities171,821
Total Stockholder Equity506,422
Total Current Liabilities
Short-term Debt 25,322
Accounts payable 86,035
Other Current Liabilities 85,837
Total Current Liabilities  (as reported)238,849
Total Current Liabilities  (calculated)197,194
+/- 41,655
Long-term Liabilities
Long term Debt 62,000
Capital Lease Obligations 45,984
Long-term Liabilities Other 44,443
Long-term Liabilities  (as reported)171,821
Long-term Liabilities  (calculated)152,427
+/- 19,394
Total Stockholder Equity
Common Stock7,315
Retained Earnings 373,458
Accumulated Other Comprehensive Income -30,234
Other Stockholders Equity 155,883
Total Stockholder Equity (as reported)506,422
Total Stockholder Equity (calculated)506,422
+/-0
Other
Capital Stock7,315
Cash and Short Term Investments 51,024
Common Stock Shares Outstanding 21,875
Current Deferred Revenue41,655
Liabilities and Stockholders Equity 917,092
Net Debt 56,960
Net Invested Capital 568,422
Net Working Capital 154,939
Property Plant and Equipment Gross 742,680
Short Long Term Debt Total 107,984



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-08-312024-05-312024-02-292023-11-302023-08-312023-05-312023-02-282022-11-302022-08-312022-05-312022-02-282021-11-302021-08-312021-05-312021-02-282020-11-302020-08-312020-05-312020-02-292019-11-302019-08-312019-05-312019-02-282018-11-302018-08-312018-05-312018-02-282017-11-302017-08-312017-05-312017-02-282016-11-302016-08-312016-05-312016-02-292015-11-302015-08-312015-05-312015-02-282014-11-302014-08-312014-05-312014-02-282013-11-302013-08-312013-05-312013-02-282012-11-302012-08-312012-05-312012-02-292011-11-302011-08-312011-05-312011-02-282010-11-302010-08-312010-05-312010-02-282009-11-302009-08-312009-05-312009-02-282008-11-302008-08-312008-05-312008-02-292007-11-302007-08-312007-05-312007-02-282006-11-302006-08-312006-05-312006-02-282005-11-302005-08-312005-05-312005-02-282004-11-302004-08-312004-05-312004-02-292003-11-302003-08-312003-05-312003-02-282002-11-302002-08-312002-05-312002-02-282001-11-302001-08-312001-05-312001-02-282000-11-302000-08-312000-05-312000-02-291999-11-301999-08-311999-05-311999-02-281998-11-301998-08-311998-05-311998-02-281997-11-301997-08-311997-05-311997-02-281996-11-301996-08-311996-05-311996-02-291995-11-301995-08-311995-05-311995-02-281994-11-301994-08-311994-05-311994-02-281993-11-301993-08-311993-05-311993-02-281992-11-301992-08-311992-05-311992-02-291991-11-301991-08-311991-05-311991-02-281990-11-301990-08-311990-05-311990-02-281989-11-301989-08-311989-05-311989-02-281988-11-301988-08-311988-05-311988-02-291987-11-301987-08-311987-05-311987-02-281986-11-301986-08-311986-05-311986-02-281985-11-301985-08-31
> Total Assets 
0
0
101,700
0
0
0
115,700
0
0
0
143,500
0
0
0
207,700
226,100
252,300
246,200
244,100
246,500
253,000
251,300
250,300
253,500
268,500
262,200
249,500
239,400
245,100
248,300
251,500
252,600
289,300
304,200
306,200
311,400
315,100
322,100
361,900
377,000
369,500
380,500
386,100
427,100
455,000
462,500
501,000
513,300
494,900
504,800
464,100
478,300
506,700
493,800
471,200
484,900
486,300
486,500
481,154
473,272
477,764
452,678
432,679
435,478
426,667
415,620
409,116
378,610
383,645
381,208
382,841
367,066
355,967
360,006
335,203
335,861
354,841
356,715
368,465
372,878
376,102
391,682
403,958
413,441
422,198
441,407
449,161
467,026
481,239
482,609
563,508
565,741
576,597
544,694
527,684
508,857
529,934
539,545
526,854
513,194
505,748
508
515,367
500,996
502,869
494,586
493,104
495,586
507,475
523,681
520,141
497,330
508,489
545,413
565,357
558,440
578,937
592,130
612,057
607,883
621,297
640,528
657,440
667,729
701,607
717,245
784,658
778,498
1,039,376
1,043,768
1,014,656
1,035,315
1,073,617
1,080,980
1,068,168
1,132,239
1,138,826
1,149,791
1,128,991
1,071,624
1,054,498
1,085,982
1,015,099
990,703
976,453
982,091
887,863
906,950
948,974
918,446
915,365
921,199
908,579
894,855
884,064
888,979
917,092
917,092888,979884,064894,855908,579921,199915,365918,446948,974906,950887,863982,091976,453990,7031,015,0991,085,9821,054,4981,071,6241,128,9911,149,7911,138,8261,132,2391,068,1681,080,9801,073,6171,035,3151,014,6561,043,7681,039,376778,498784,658717,245701,607667,729657,440640,528621,297607,883612,057592,130578,937558,440565,357545,413508,489497,330520,141523,681507,475495,586493,104494,586502,869500,996515,367508505,748513,194526,854539,545529,934508,857527,684544,694576,597565,741563,508482,609481,239467,026449,161441,407422,198413,441403,958391,682376,102372,878368,465356,715354,841335,861335,203360,006355,967367,066382,841381,208383,645378,610409,116415,620426,667435,478432,679452,678477,764473,272481,154486,500486,300484,900471,200493,800506,700478,300464,100504,800494,900513,300501,000462,500455,000427,100386,100380,500369,500377,000361,900322,100315,100311,400306,200304,200289,300252,600251,500248,300245,100239,400249,500262,200268,500253,500250,300251,300253,000246,500244,100246,200252,300226,100207,700000143,500000115,700000101,70000
   > Total Current Assets 
0
0
70,900
0
0
0
68,300
0
0
0
86,000
0
0
0
126,900
140,500
163,700
158,300
154,800
157,500
163,200
162,100
162,700
166,100
179,900
178,000
166,400
157,600
163,100
163,700
169,000
169,800
205,400
221,800
221,300
224,200
225,400
230,100
256,800
270,600
264,800
272,200
258,600
279,600
300,900
298,800
305,200
307,000
284,600
291,100
262,200
258,900
279,100
252,800
205,300
204,700
202,900
204,900
214,422
212,660
190,295
168,938
175,191
181,104
200,219
174,870
175,084
152,761
164,240
175,389
171,463
160,603
162,763
167,381
157,854
160,148
175,164
180,793
187,106
191,491
190,270
198,994
203,134
213,358
214,884
227,771
222,484
228,361
232,206
235,225
259,230
245,996
249,082
243,624
228,688
217,556
243,315
252,435
246,586
225,976
225,491
211
213,923
206,994
216,541
221,380
229,439
218,164
233,644
253,231
251,841
234,672
249,286
220,131
242,792
233,660
261,055
276,084
298,975
297,744
311,043
328,512
336,793
331,833
358,599
365,491
300,527
297,272
368,746
374,788
336,334
344,150
361,193
372,775
371,898
392,789
391,334
393,590
381,910
330,693
311,732
345,635
350,674
332,132
343,894
366,874
337,892
371,161
424,218
371,226
361,628
393,725
376,314
372,459
358,639
372,502
393,788
393,788372,502358,639372,459376,314393,725361,628371,226424,218371,161337,892366,874343,894332,132350,674345,635311,732330,693381,910393,590391,334392,789371,898372,775361,193344,150336,334374,788368,746297,272300,527365,491358,599331,833336,793328,512311,043297,744298,975276,084261,055233,660242,792220,131249,286234,672251,841253,231233,644218,164229,439221,380216,541206,994213,923211225,491225,976246,586252,435243,315217,556228,688243,624249,082245,996259,230235,225232,206228,361222,484227,771214,884213,358203,134198,994190,270191,491187,106180,793175,164160,148157,854167,381162,763160,603171,463175,389164,240152,761175,084174,870200,219181,104175,191168,938190,295212,660214,422204,900202,900204,700205,300252,800279,100258,900262,200291,100284,600307,000305,200298,800300,900279,600258,600272,200264,800270,600256,800230,100225,400224,200221,300221,800205,400169,800169,000163,700163,100157,600166,400178,000179,900166,100162,700162,100163,200157,500154,800158,300163,700140,500126,90000086,00000068,30000070,90000
       Cash And Cash Equivalents 
0
0
3,500
0
0
0
2,800
0
0
0
3,000
0
0
0
3,000
8,400
15,900
11,700
12,200
14,900
19,200
7,600
20,500
11,900
17,100
21,100
18,700
13,000
5,500
10,100
8,900
7,500
4,000
1,300
10,800
9,900
10,000
6,100
2,900
15,600
14,700
8,300
7,400
14,700
5,300
4,100
4,100
9,700
8,500
3,000
7,900
11,700
9,800
1,300
1,300
5,800
7,200
1,100
7,192
8,679
6,260
4,654
4,689
3,862
9,479
4,358
15,361
4,089
8,557
17,977
10,166
4,505
9,030
4,814
7,822
6,890
5,452
9,570
5,967
5,522
6,511
3,723
4,676
7,027
4,689
3,452
6,187
3,738
10,311
7,636
12,264
4,552
5,530
10,791
12,994
15,806
30,362
57,446
46,929
11,790
28,858
14,252
24,302
10,110
24,611
25,924
54,027
23,028
29,553
37,418
37,767
37,147
55,641
19,853
28,465
17,093
24,648
34,067
52,185
28,204
36,190
30,713
60,470
36,967
46,976
51,599
19,463
22,972
29,528
12,845
19,359
21,620
18,113
15,043
17,087
20,619
13,812
10,129
14,952
11,636
19,001
55,413
47,277
36,469
61,821
78,272
37,583
15,186
22,065
21,746
19,924
24,642
18,423
23,407
37,216
30,363
51,024
51,02430,36337,21623,40718,42324,64219,92421,74622,06515,18637,58378,27261,82136,46947,27755,41319,00111,63614,95210,12913,81220,61917,08715,04318,11321,62019,35912,84529,52822,97219,46351,59946,97636,96760,47030,71336,19028,20452,18534,06724,64817,09328,46519,85355,64137,14737,76737,41829,55323,02854,02725,92424,61110,11024,30214,25228,85811,79046,92957,44630,36215,80612,99410,7915,5304,55212,2647,63610,3113,7386,1873,4524,6897,0274,6763,7236,5115,5225,9679,5705,4526,8907,8224,8149,0304,50510,16617,9778,5574,08915,3614,3589,4793,8624,6894,6546,2608,6797,1921,1007,2005,8001,3001,3009,80011,7007,9003,0008,5009,7004,1004,1005,30014,7007,4008,30014,70015,6002,9006,10010,0009,90010,8001,3004,0007,5008,90010,1005,50013,00018,70021,10017,10011,90020,5007,60019,20014,90012,20011,70015,9008,4003,0000003,0000002,8000003,50000
       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
20,433
0
0
0
0
0
16,373
16,373
14,458
15,005
13,987
14,158
14,257
12,748
13,732
14,128
13,949
14,448
17,828
15,382
18,195
18,460
19,106
19,560
20,873
21,097
21,751
0
20,721
18,796
14,066
15,031
21,985
25,623
55,706
57,830
40,530
32,184
11,163
8,465
5,256
6,834
11,664
20,909
25,091
37,546
26,007
29,775
15,227
2,689
204
564
393
243
327
35,279
56,129
60,653
30,173
30,502
30,665
30,635
548
425
464
482
423
2,394
539
442
0
0
0
0
0
0
0
0
0
717
896
1,024
1,212
1,396
1,419
1,720
2,173
2,850
2,675
2,406
2,798
3,608
781
7813,6082,7982,4062,6752,8502,1731,7201,4191,3961,2121,0248967170000000004425392,39442348246442554830,63530,66530,50230,17360,65356,12935,2793272433935642042,68915,22729,77526,00737,54625,09120,90911,6646,8345,2568,46511,16332,18440,53057,83055,70625,62321,98515,03114,06618,79620,721021,75121,09720,87319,56019,10618,46018,19515,38217,82814,44813,94914,12813,73212,74814,25714,15813,98715,00514,45816,37316,3730000020,4330000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
0
0
47,000
0
0
0
47,100
0
0
0
58,800
0
0
0
88,100
94,300
105,100
103,600
102,700
99,100
107,100
109,700
96,000
103,400
117,900
111,500
93,100
93,300
101,000
101,800
106,400
110,500
137,500
158,400
144,600
148,900
142,200
146,000
165,100
181,400
181,800
196,800
184,600
191,300
224,900
198,700
229,900
205,800
202,600
205,900
151,900
148,800
178,300
166,000
118,200
111,800
112,000
117,600
125,064
124,337
140,416
120,807
121,461
127,784
124,114
125,114
115,159
104,251
113,390
115,612
115,114
107,310
95,778
105,618
99,968
105,568
115,284
125,213
138,731
140,229
139,255
147,490
147,815
147,760
154,667
172,293
160,473
164,634
165,077
174,161
189,378
181,375
181,887
175,404
154,090
142,236
150,451
130,787
105,646
113,228
116,757
121,276
112,534
118,309
124,308
131,571
108,424
114,092
119,075
131,784
125,608
124,790
130,135
146,881
160,988
159,640
176,955
179,701
180,924
166,827
155,772
168,846
179,370
192,508
193,199
192,056
192,605
185,201
226,319
249,490
218,012
187,899
200,770
201,498
192,767
209,338
201,913
197,976
196,806
156,304
165,682
172,877
175,917
172,433
160,858
165,005
168,592
193,741
231,853
222,554
223,101
210,796
205,720
246,395
223,059
227,227
226,431
226,431227,227223,059246,395205,720210,796223,101222,554231,853193,741168,592165,005160,858172,433175,917172,877165,682156,304196,806197,976201,913209,338192,767201,498200,770187,899218,012249,490226,319185,201192,605192,056193,199192,508179,370168,846155,772166,827180,924179,701176,955159,640160,988146,881130,135124,790125,608131,784119,075114,092108,424131,571124,308118,309112,534121,276116,757113,228105,646130,787150,451142,236154,090175,404181,887181,375189,378174,161165,077164,634160,473172,293154,667147,760147,815147,490139,255140,229138,731125,213115,284105,56899,968105,61895,778107,310115,114115,612113,390104,251115,159125,114124,114127,784121,461120,807140,416124,337125,064117,600112,000111,800118,200166,000178,300148,800151,900205,900202,600205,800229,900198,700224,900191,300184,600196,800181,800181,400165,100146,000142,200148,900144,600158,400137,500110,500106,400101,800101,00093,30093,100111,500117,900103,40096,000109,700107,10099,100102,700103,600105,10094,30088,10000058,80000047,10000047,00000
       Other Current Assets 
0
0
3,600
0
0
0
800
0
0
0
1,000
0
0
0
1,700
1,600
1,400
1,400
2,900
3,100
2,600
6,600
6,700
10,600
8,000
6,000
15,100
12,200
19,300
15,600
13,500
11,600
16,800
16,300
13,200
12,400
13,200
13,400
34,200
13,600
13,100
13,900
12,100
12,500
11,100
34,400
12,900
29,200
10,000
16,300
38,200
34,500
23,600
16,000
17,600
17,100
14,700
15,200
13,982
12,737
11,130
10,366
3,753
3,394
2,330
2,721
3,667
2,999
2,644
2,293
3,838
4,439
19,616
16,823
7,831
4,613
9,642
3,527
2,912
3,509
3,097
3,063
3,044
5,807
5,742
7,160
9,945
9,808
8,901
6,600
4,644
5,923
4,755
5,012
3,988
4,625
3,513
3,430
3,315
3,319
2,848
2,676
3,050
3,093
2,691
2,416
3,382
3,903
3,221
4,346
5,452
4,782
4,943
5,747
6,725
7,616
8,251
8,205
6,958
7,707
7,810
8,677
8,112
8,228
7,362
6,770
8,724
9,626
12,498
16,536
17,576
15,573
15,792
16,247
16,451
16,081
20,721
40,335
25,481
21,488
26,324
290,222
303,397
295,663
282,073
288,602
300,309
347,290
393,469
367,508
340,155
369,083
29,036
32,390
25,034
33,081
36,742
36,74233,08125,03432,39029,036369,083340,155367,508393,469347,290300,309288,602282,073295,663303,397290,22226,32421,48825,48140,33520,72116,08116,45116,24715,79215,57317,57616,53612,4989,6268,7246,7707,3628,2288,1128,6777,8107,7076,9588,2058,2517,6166,7255,7474,9434,7825,4524,3463,2213,9033,3822,4162,6913,0933,0502,6762,8483,3193,3153,4303,5134,6253,9885,0124,7555,9234,6446,6008,9019,8089,9457,1605,7425,8073,0443,0633,0973,5092,9123,5279,6424,6137,83116,82319,6164,4393,8382,2932,6442,9993,6672,7212,3303,3943,75310,36611,13012,73713,98215,20014,70017,10017,60016,00023,60034,50038,20016,30010,00029,20012,90034,40011,10012,50012,10013,90013,10013,60034,20013,40013,20012,40013,20016,30016,80011,60013,50015,60019,30012,20015,1006,0008,00010,6006,7006,6002,6003,1002,9001,4001,4001,6001,7000001,0000008000003,60000
   > Long-term Assets 
0
0
30,800
0
0
0
47,400
0
0
0
57,500
0
0
0
80,800
85,600
88,600
87,900
89,300
89,000
89,800
89,200
87,600
87,400
88,600
84,200
83,100
81,800
82,000
84,600
82,500
82,800
83,900
82,400
84,900
87,200
89,700
92,000
105,100
106,400
104,700
108,300
127,500
147,500
154,100
163,700
195,800
206,300
210,300
213,700
201,900
219,400
227,600
241,000
265,900
280,200
283,400
281,600
266,732
260,612
287,469
283,740
257,488
254,374
226,448
240,750
234,032
225,849
219,405
205,819
211,378
206,463
193,204
192,625
177,349
175,713
179,677
175,922
181,359
181,387
185,832
192,688
200,824
200,083
207,314
213,636
226,677
238,665
249,033
247,384
304,278
319,745
327,515
301,070
298,996
291,301
286,619
287,110
280,268
287,218
280,257
297
301,444
294,002
286,328
273,206
263,665
277,422
273,831
270,450
268,300
262,658
259,203
325,282
322,565
324,780
317,882
316,046
313,082
310,139
310,254
312,016
320,647
335,896
343,008
351,754
484,131
481,226
670,630
668,980
678,322
691,165
712,424
708,205
696,270
739,450
747,492
756,201
747,081
740,931
742,766
740,347
664,425
658,571
632,559
615,217
549,971
535,789
524,756
547,220
532,264
527,474
532,265
522,396
525,425
516,477
523,304
523,304516,477525,425522,396532,265527,474532,264547,220524,756535,789549,971615,217632,559658,571664,425740,347742,766740,931747,081756,201747,492739,450696,270708,205712,424691,165678,322668,980670,630481,226484,131351,754343,008335,896320,647312,016310,254310,139313,082316,046317,882324,780322,565325,282259,203262,658268,300270,450273,831277,422263,665273,206286,328294,002301,444297280,257287,218280,268287,110286,619291,301298,996301,070327,515319,745304,278247,384249,033238,665226,677213,636207,314200,083200,824192,688185,832181,387181,359175,922179,677175,713177,349192,625193,204206,463211,378205,819219,405225,849234,032240,750226,448254,374257,488283,740287,469260,612266,732281,600283,400280,200265,900241,000227,600219,400201,900213,700210,300206,300195,800163,700154,100147,500127,500108,300104,700106,400105,10092,00089,70087,20084,90082,40083,90082,80082,50084,60082,00081,80083,10084,20088,60087,40087,60089,20089,80089,00089,30087,90088,60085,60080,80000057,50000047,40000030,80000
       Property Plant Equipment 
0
0
28,000
0
0
0
39,400
0
0
0
47,600
0
0
0
64,700
67,500
69,800
69,700
69,900
70,500
70,000
71,100
71,500
72,100
74,200
71,200
70,600
69,000
68,000
67,100
66,100
65,600
66,900
66,200
64,900
67,600
69,500
71,700
75,000
75,200
72,300
74,400
78,500
106,700
111,000
110,900
118,800
121,800
126,000
129,000
129,900
133,000
150,500
164,100
180,400
198,100
199,800
198,200
186,039
180,461
175,734
169,139
147,593
143,843
140,663
133,714
128,515
124,475
121,040
117,477
114,527
109,612
102,013
102,098
98,536
97,447
100,453
100,131
100,539
101,244
104,651
109,551
113,198
115,738
119,285
125,101
134,256
143,382
151,363
157,092
176,676
193,607
203,113
205,942
203,514
199,084
195,884
191,141
185,519
181,541
178,105
185
179,201
170,809
167,103
161,770
159,547
162,921
162,898
162,358
168,948
164,052
163,721
175,831
193,946
197,144
195,250
192,053
193,540
192,374
196,720
194,145
202,462
214,459
218,261
229,556
246,748
250,979
299,974
302,904
304,063
304,350
308,314
302,209
315,823
317,522
319,234
326,418
324,386
320,073
314,323
302,082
298,443
292,296
272,994
254,838
249,995
237,412
232,766
231,173
248,867
246,343
286,590
285,055
284,437
281,018
282,513
282,513281,018284,437285,055286,590246,343248,867231,173232,766237,412249,995254,838272,994292,296298,443302,082314,323320,073324,386326,418319,234317,522315,823302,209308,314304,350304,063302,904299,974250,979246,748229,556218,261214,459202,462194,145196,720192,374193,540192,053195,250197,144193,946175,831163,721164,052168,948162,358162,898162,921159,547161,770167,103170,809179,201185178,105181,541185,519191,141195,884199,084203,514205,942203,113193,607176,676157,092151,363143,382134,256125,101119,285115,738113,198109,551104,651101,244100,539100,131100,45397,44798,536102,098102,013109,612114,527117,477121,040124,475128,515133,714140,663143,843147,593169,139175,734180,461186,039198,200199,800198,100180,400164,100150,500133,000129,900129,000126,000121,800118,800110,900111,000106,70078,50074,40072,30075,20075,00071,70069,50067,60064,90066,20066,90065,60066,10067,10068,00069,00070,60071,20074,20072,10071,50071,10070,00070,50069,90069,70069,80067,50064,70000047,60000039,40000028,00000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
55,600
55,600
55,914
55,914
43,000
43,000
43,000
43,000
43,000
43,000
43,000
43,000
43,400
43,200
43,200
43,200
43,600
43,600
43,600
43,600
44,044
44,044
44,044
39,261
60,977
61,019
61,035
58,485
58,518
58,518
58,518
58,518
58,518
58,518
58,518
64,698
66,273
66,448
66,749
61,635
61,617
61,694
61,393
61,375
61,342
61,380
61,111
91,509
78,021
78,562
78,594
77,529
75,857
75,563
74,714
74,144
73,996
74,686
74,891
74,308
101,334
95,211
153,483
152,881
180,956
187,034
186,522
185,788
185,832
185,237
185,803
185,776
185,516
190,544
192,566
192,883
130,098
131,461
130,388
129,932
130,102
130,251
129,476
129,268
129,026
129,054
129,143
129,053
129,182
129,042
129,119
129,119129,042129,182129,053129,143129,054129,026129,268129,476130,251130,102129,932130,388131,461130,098192,883192,566190,544185,516185,776185,803185,237185,832185,788186,522187,034180,956152,881153,48395,211101,33474,30874,89174,68673,99674,14474,71475,56375,85777,52978,59478,56278,02191,50961,11161,38061,34261,37561,39361,69461,61761,63566,74966,44866,27364,69858,51858,51858,51858,51858,51858,51858,51858,48561,03561,01960,97739,26144,04444,04444,04443,60043,60043,60043,60043,20043,20043,20043,40043,00043,00043,00043,00043,00043,00043,00043,00055,91455,91455,60055,600000000000000000000000000000000000000000000000000000000000000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
12,008
13,361
7,936
10,279
9,399
10,356
12,807
11,882
11,044
11,103
11,273
10,234
6,476
10,739
10,655
9,703
7,993
11,022
12,519
12,930
12,679
10,962
9,041
7,551
10,357
9,766
8,630
12,738
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000012,7388,6309,76610,3577,5519,04110,96212,67912,93012,51911,0227,9939,70310,65510,7396,47610,23411,27311,10311,04411,88212,80710,3569,39910,2797,93613,36112,00800000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
1,800
0
0
0
3,300
0
0
0
4,500
0
0
0
6,000
5,800
5,700
5,300
5,200
5,000
5,000
5,000
5,100
5,000
4,900
5,700
5,600
5,400
5,500
5,200
4,900
4,700
4,500
3,400
2,000
2,000
2,000
1,700
8,400
8,300
8,500
8,500
10,300
16,500
16,800
24,100
52,500
52,100
51,600
51,400
50,500
57,100
55,200
54,400
55,100
55,100
54,900
54,400
50,549
50,493
50,629
50,671
50,145
49,640
50,687
50,153
49,387
57,244
57,550
57,935
57,765
57,637
44,563
44,444
44,325
44,319
44,192
44,489
48,906
48,770
48,990
48,681
48,790
4,849
4,469
4,218
3,904
3,622
3,348
3,074
19,979
19,026
18,103
17,197
16,302
15,563
14,823
14,097
13,621
13,303
12,711
18,301
19,655
19,099
18,739
16,921
16,092
15,767
14,552
14,281
13,675
13,068
12,264
12,510
27,198
27,221
26,745
25,132
23,280
22,419
21,327
20,398
19,862
20,108
19,950
19,460
106,686
105,330
181,124
173,856
167,349
161,964
157,991
153,605
148,235
144,908
144,605
142,779
140,191
136,071
137,772
136,843
130,053
131,980
126,642
123,553
72,481
71,419
70,377
68,825
67,375
66,308
65,303
64,174
66,114
64,981
64,547
64,54764,98166,11464,17465,30366,30867,37568,82570,37771,41972,481123,553126,642131,980130,053136,843137,772136,071140,191142,779144,605144,908148,235153,605157,991161,964167,349173,856181,124105,330106,68619,46019,95020,10819,86220,39821,32722,41923,28025,13226,74527,22127,19812,51012,26413,06813,67514,28114,55215,76716,09216,92118,73919,09919,65518,30112,71113,30313,62114,09714,82315,56316,30217,19718,10319,02619,9793,0743,3483,6223,9044,2184,4694,84948,79048,68148,99048,77048,90644,48944,19244,31944,32544,44444,56357,63757,76557,93557,55057,24449,38750,15350,68749,64050,14550,67150,62950,49350,54954,40054,90055,10055,10054,40055,20057,10050,50051,40051,60052,10052,50024,10016,80016,50010,3008,5008,5008,3008,4001,7002,0002,0002,0003,4004,5004,7004,9005,2005,5005,4005,6005,7004,9005,0005,1005,0005,0005,0005,2005,3005,7005,8006,0000004,5000003,3000001,80000
       Accumulated depreciation 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
439,930
0
0
0
0
0
00000439,9300000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
80,693
80,151
111,735
114,601
109,895
110,531
106,218
107,036
105,517
101,374
98,365
88,342
96,851
96,851
91,191
90,527
78,813
78,266
79,224
75,791
80,820
80,143
81,181
83,137
87,626
84,345
88,029
88,535
92,421
95,283
97,670
90,292
127,603
126,138
124,402
95,128
95,482
92,217
90,735
95,969
94,749
105,677
101,802
111,965
122,243
123,193
119,225
111,436
19,499
114,501
110,933
108,092
99,352
98,606
95,482
149,451
128,619
127,636
122,632
123,993
119,542
117,765
113,534
117,871
118,185
121,437
124,747
122,198
240,449
231,346
370,656
366,076
381,979
26,269
59,597
66,603
46,380
45,003
45,004
41,587
44,096
44,332
44,513
45,589
365,982
46,557
976,453
648,981
600,285
654,352
694,143
665,527
21,473
650,214
51,229
0
0
0
0
000051,229650,21421,473665,527694,143654,352600,285648,981976,45346,557365,98245,58944,51344,33244,09641,58745,00445,00346,38066,60359,59726,269381,979366,076370,656231,346240,449122,198124,747121,437118,185117,871113,534117,765119,542123,993122,632127,636128,619149,45195,48298,60699,352108,092110,933114,50119,499111,436119,225123,193122,243111,965101,802105,67794,74995,96990,73592,21795,48295,128124,402126,138127,60390,29297,67095,28392,42188,53588,02984,34587,62683,13781,18180,14380,82075,79179,22478,26678,81390,52791,19196,85196,85188,34298,365101,374105,517107,036106,218110,531109,895114,601111,73580,15180,6930000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
234
0
0
0
0
0
0
0
0
0
0
0
395
0
1,099
2,232
6,128
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000006,1282,2321,09903950000000000023400000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
0
0
46,300
0
0
0
53,100
0
0
0
71,400
0
0
0
123,800
140,100
163,100
154,000
148,300
146,100
149,100
144,700
141,200
142,700
154,400
148,700
135,700
125,100
133,200
135,300
139,200
139,200
174,400
187,400
190,800
194,400
193,600
197,600
235,900
247,900
237,100
242,200
245,700
281,300
304,500
305,700
328,900
337,800
313,000
333,400
354,500
364,800
384,700
365,500
340,500
351,100
339,900
344,800
343,382
334,467
335,710
308,806
284,387
282,977
265,032
249,923
238,182
203,981
212,541
206,929
204,631
188,739
180,522
183,115
167,747
166,401
183,905
181,152
190,385
189,590
188,182
197,978
204,905
208,024
208,826
217,398
213,493
216,864
216,773
206,869
278,926
275,872
278,607
238,734
211,060
187,739
196,577
195,872
183,264
175,787
168,889
175
187,690
177,568
181,014
174,174
171,906
174,654
184,336
193,539
186,823
161,562
169,507
198,230
212,727
201,788
212,647
217,930
229,581
216,979
219,655
234,418
251,245
244,113
255,351
265,068
314,081
296,669
538,002
525,073
504,042
510,728
534,761
550,106
571,851
647,263
635,745
634,812
612,213
567,480
528,330
538,639
522,354
493,152
499,892
508,238
501,664
579,660
592,234
540,808
518,957
510,993
476,261
439,124
413,039
409,024
410,670
410,670409,024413,039439,124476,261510,993518,957540,808592,234579,660501,664508,238499,892493,152522,354538,639528,330567,480612,213634,812635,745647,263571,851550,106534,761510,728504,042525,073538,002296,669314,081265,068255,351244,113251,245234,418219,655216,979229,581217,930212,647201,788212,727198,230169,507161,562186,823193,539184,336174,654171,906174,174181,014177,568187,690175168,889175,787183,264195,872196,577187,739211,060238,734278,607275,872278,926206,869216,773216,864213,493217,398208,826208,024204,905197,978188,182189,590190,385181,152183,905166,401167,747183,115180,522188,739204,631206,929212,541203,981238,182249,923265,032282,977284,387308,806335,710334,467343,382344,800339,900351,100340,500365,500384,700364,800354,500333,400313,000337,800328,900305,700304,500281,300245,700242,200237,100247,900235,900197,600193,600194,400190,800187,400174,400139,200139,200135,300133,200125,100135,700148,700154,400142,700141,200144,700149,100146,100148,300154,000163,100140,100123,80000071,40000053,10000046,30000
   > Total Current Liabilities 
0
0
29,300
0
0
0
37,400
0
0
0
49,100
0
0
0
71,800
78,400
100,500
89,800
94,900
89,300
97,100
101,800
102,500
104,200
114,200
112,100
101,000
86,900
98,200
98,500
99,800
88,500
121,800
139,200
140,800
143,300
128,500
109,400
135,700
147,800
137,100
146,600
142,400
176,200
199,100
205,200
176,600
175,700
165,000
174,400
177,800
186,500
192,900
171,400
115,200
101,600
104,300
99,900
135,397
134,029
145,284
130,464
137,437
133,196
133,321
124,408
127,239
106,139
119,450
117,760
120,428
99,645
104,014
105,427
90,638
90,297
105,521
112,946
119,492
108,756
115,581
121,524
127,809
115,416
121,406
130,277
145,859
133,786
152,407
145,495
177,315
157,979
170,787
165,701
157,292
133,598
142,492
142,670
128,887
110,105
111,369
112
113,946
100,622
103,077
104,134
105,771
99,392
107,947
118,394
122,167
96,737
105,348
125,535
136,834
129,060
137,221
143,351
149,028
135,979
141,640
159,079
177,381
170,146
177,516
188,394
186,058
173,496
197,808
209,531
201,229
204,823
209,216
212,646
227,512
214,905
371,262
383,502
426,857
379,530
361,786
211,700
217,552
188,205
199,649
217,890
232,946
207,065
233,383
232,037
242,549
233,159
224,286
236,575
244,705
227,103
238,849
238,849227,103244,705236,575224,286233,159242,549232,037233,383207,065232,946217,890199,649188,205217,552211,700361,786379,530426,857383,502371,262214,905227,512212,646209,216204,823201,229209,531197,808173,496186,058188,394177,516170,146177,381159,079141,640135,979149,028143,351137,221129,060136,834125,535105,34896,737122,167118,394107,94799,392105,771104,134103,077100,622113,946112111,369110,105128,887142,670142,492133,598157,292165,701170,787157,979177,315145,495152,407133,786145,859130,277121,406115,416127,809121,524115,581108,756119,492112,946105,52190,29790,638105,427104,01499,645120,428117,760119,450106,139127,239124,408133,321133,196137,437130,464145,284134,029135,39799,900104,300101,600115,200171,400192,900186,500177,800174,400165,000175,700176,600205,200199,100176,200142,400146,600137,100147,800135,700109,400128,500143,300140,800139,200121,80088,50099,80098,50098,20086,900101,000112,100114,200104,200102,500101,80097,10089,30094,90089,800100,50078,40071,80000049,10000037,40000029,30000
       Short-term Debt 
0
0
800
0
0
0
800
0
0
0
900
0
0
0
3,900
13,600
14,800
700
800
700
700
700
700
700
500
4,100
4,200
4,500
4,600
4,100
4,200
4,100
18,400
26,900
28,000
41,100
22,600
4,100
12,600
30,900
13,000
17,900
5,300
5,300
5,300
5,300
1,700
1,700
1,700
1,700
1,700
1,300
1,300
1,300
1,300
1,000
800
500
182
151
125
99
328
361
661
640
640
540
540
540
540
308
308
308
308
300
300
300
150
150
39,000
0
45,200
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,955
987
988
133
216
108
83
50
83
10,057
58
52
26
49
52
53
48
44
37
38
29
71,954
39,200
43,940
54,152
85,371
42,920
43,947
47,123
64,108
57,645
54,030
60,179
108,242
10,704
155,400
155,400
155,400
155,400
152,000
2,000
2,000
3,000
1,000
1,000
1,000
12,178
11,498
11,077
11,806
11,655
12,168
24,716
24,572
24,180
25,322
25,32224,18024,57224,71612,16811,65511,80611,07711,49812,1781,0001,0001,0003,0002,0002,000152,000155,400155,400155,400155,40010,704108,24260,17954,03057,64564,10847,12343,94742,92085,37154,15243,94039,20071,954293837444853524926525810,0578350831082161339889871,95500000000000000000045,200039,000150150300300300308308308308540540540540640640661361328991251511825008001,0001,3001,3001,3001,3001,7001,7001,7001,7001,7005,3005,3005,3005,30017,90013,00030,90012,6004,10022,60041,10028,00026,90018,4004,1004,2004,1004,6004,5004,2004,10050070070070070070080070014,80013,6003,90000090000080000080000
       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
49
0
0
0
20,587
0
0
0
20,400
0
0
0
65,400
71,400
257,806
231,276
215,860
214,540
224,881
0
0
10,704
155,400
155,400
5,400
155,400
152,000
2,000
2,000
3,000
1,000
1,000
1,000
0
0
0
0
0
0
0
0
0
0
00000000001,0001,0001,0003,0002,0002,000152,000155,4005,400155,400155,40010,70400224,881214,540215,860231,276257,80671,40065,40000020,40000020,58700049000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
16,900
25,300
26,500
29,100
28,700
27,700
27,300
32,500
24,000
25,900
30,000
33,600
29,400
33,300
29,800
37,200
33,500
41,500
47,000
51,500
40,000
36,900
56,000
53,800
51,500
51,200
49,600
77,100
82,200
100,700
63,000
73,300
66,800
60,400
68,900
44,100
59,600
52,000
44,300
43,200
31,600
32,700
31,700
57,989
52,450
61,156
55,901
59,537
57,861
54,443
50,004
51,887
47,113
50,260
51,320
57,090
47,925
37,361
44,247
38,293
40,122
39,358
42,092
44,887
45,633
44,206
44,172
53,529
66,694
64,154
72,359
79,537
83,008
88,263
90,973
110,985
62,029
120,995
113,881
45,022
36,805
38,575
38,659
37,447
35,872
36,163
33,499
34,943
37,073
39,381
38,057
34,025
33,665
40,133
39,310
34,235
32,484
39,010
50,369
47,241
47,033
46,935
55,516
56,516
52,792
54,129
59,688
64,762
60,118
61,288
65,087
63,182
63,666
63,619
62,655
68,416
72,050
75,630
79,072
72,219
73,017
68,456
66,557
69,056
62,369
66,172
69,719
76,204
74,312
79,166
80,995
92,104
88,908
86,871
70,137
86,549
77,638
78,323
83,107
84,755
82,841
86,035
86,03582,84184,75583,10778,32377,63886,54970,13786,87188,90892,10480,99579,16674,31276,20469,71966,17262,36969,05666,55768,45673,01772,21979,07275,63072,05068,41662,65563,61963,66663,18265,08761,28860,11864,76259,68854,12952,79256,51655,51646,93547,03347,24150,36939,01032,48434,23539,31040,13333,66534,02538,05739,38137,07334,94333,49936,16335,87237,44738,65938,57536,80545,022113,881120,99562,029110,98590,97388,26383,00879,53772,35964,15466,69453,52944,17244,20645,63344,88742,09239,35840,12238,29344,24737,36147,92557,09051,32050,26047,11351,88750,00454,44357,86159,53755,90161,15652,45057,98931,70032,70031,60043,20044,30052,00059,60044,10068,90060,40066,80073,30063,000100,70082,20077,10049,60051,20051,50053,80056,00036,90040,00051,50047,00041,50033,50037,20029,80033,30029,40033,60030,00025,90024,00032,50027,30027,70028,70029,10026,50025,30016,900000000000000000
       Other Current Liabilities 
0
0
28,500
0
0
0
36,600
0
0
0
48,200
0
0
0
67,900
47,900
60,400
62,600
65,000
59,900
68,700
73,800
69,300
79,500
87,800
78,000
63,200
53,000
60,300
64,600
58,400
50,900
61,900
65,300
61,300
62,200
69,000
49,300
69,300
65,400
72,900
79,100
60,000
88,700
93,100
136,900
101,600
107,200
102,900
103,800
132,000
125,600
139,600
125,800
70,700
69,000
70,800
67,700
77,226
81,428
84,003
74,464
12,908
13,485
10,504
9,329
16,946
16,675
9,546
7,663
14,353
6,774
66,292
23,545
10,743
12,054
12,034
27,341
14,664
14,611
16,535
77,352
26,182
48,722
57,252
57,918
66,322
50,778
64,144
54,522
66,330
95,950
49,792
51,820
112,270
96,793
103,917
104,011
91,440
74,233
75,206
35,047
4,023
775
45,472
46,105
68,529
776
39,248
52,739
50,396
44,891
48,583
59,172
58,048
58,433
59,569
62,323
67,954
53,726
62,077
69,738
7,735
28,425
29,688
32,369
8,648
32,979
56,378
60,923
22,163
18,067
26,070
26,813
25,573
110,954
127,947
135,179
169,705
146,440
119,869
114,036
116,559
94,020
98,658
117,437
131,183
99,474
102,993
119,166
116,183
233,159
101,297
123,392
142,138
100,515
85,837
85,837100,515142,138123,392101,297233,159116,183119,166102,99399,474131,183117,43798,65894,020116,559114,036119,869146,440169,705135,179127,947110,95425,57326,81326,07018,06722,16360,92356,37832,9798,64832,36929,68828,4257,73569,73862,07753,72667,95462,32359,56958,43358,04859,17248,58344,89150,39652,73939,24877668,52946,10545,4727754,02335,04775,20674,23391,440104,011103,91796,793112,27051,82049,79295,95066,33054,52264,14450,77866,32257,91857,25248,72226,18277,35216,53514,61114,66427,34112,03412,05410,74323,54566,2926,77414,3537,6639,54616,67516,9469,32910,50413,48512,90874,46484,00381,42877,22667,70070,80069,00070,700125,800139,600125,600132,000103,800102,900107,200101,600136,90093,10088,70060,00079,10072,90065,40069,30049,30069,00062,20061,30065,30061,90050,90058,40064,60060,30053,00063,20078,00087,80079,50069,30073,80068,70059,90065,00062,60060,40047,90067,90000048,20000036,60000028,50000
   > Long-term Liabilities 
0
0
17,000
0
0
0
15,700
0
0
0
22,300
0
0
0
52,000
61,700
62,600
64,200
53,400
56,800
52,000
42,900
38,700
38,500
40,200
36,600
34,700
38,200
35,000
36,800
39,400
50,700
52,600
48,200
50,000
51,100
65,100
88,200
100,200
100,100
100,000
95,600
103,300
105,100
105,400
100,500
152,300
162,100
148,000
159,000
176,700
178,300
191,800
194,100
225,300
249,500
235,600
244,900
207,985
200,438
190,426
178,342
146,950
149,781
131,711
125,515
110,943
97,842
93,091
89,169
84,203
89,094
76,508
77,688
77,109
76,104
78,384
68,206
70,893
80,834
72,601
76,454
77,096
92,608
87,420
87,121
67,634
83,078
64,366
61,374
101,611
117,893
107,820
73,033
53,768
54,141
54,085
53,202
54,377
65,682
57,520
62
73,744
76,946
77,937
70,040
66,135
75,262
76,389
75,145
64,656
64,825
64,159
72,695
75,893
72,728
75,426
74,579
80,553
81,000
78,015
75,339
73,864
73,967
77,835
76,674
128,023
123,173
340,194
315,542
302,813
305,905
325,545
337,460
344,339
432,358
264,483
251,310
185,356
187,950
166,544
326,939
304,802
304,947
300,243
290,348
268,718
372,595
358,851
308,771
276,408
277,834
251,975
202,549
168,334
181,921
171,821
171,821181,921168,334202,549251,975277,834276,408308,771358,851372,595268,718290,348300,243304,947304,802326,939166,544187,950185,356251,310264,483432,358344,339337,460325,545305,905302,813315,542340,194123,173128,02376,67477,83573,96773,86475,33978,01581,00080,55374,57975,42672,72875,89372,69564,15964,82564,65675,14576,38975,26266,13570,04077,93776,94673,7446257,52065,68254,37753,20254,08554,14153,76873,033107,820117,893101,61161,37464,36683,07867,63487,12187,42092,60877,09676,45472,60180,83470,89368,20678,38476,10477,10977,68876,50889,09484,20389,16993,09197,842110,943125,515131,711149,781146,950178,342190,426200,438207,985244,900235,600249,500225,300194,100191,800178,300176,700159,000148,000162,100152,300100,500105,400105,100103,30095,600100,000100,100100,20088,20065,10051,10050,00048,20052,60050,70039,40036,80035,00038,20034,70036,60040,20038,50038,70042,90052,00056,80053,40064,20062,60061,70052,00000022,30000015,70000