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

Arch Resources Inc
Buy, Hold or Sell?

Let's analyze Arch Resources Inc together

I guess you are interested in Arch Resources 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 Arch Resources 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 Arch Resources Inc

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

1. Quick Overview

1.1. Quick analysis of Arch Resources Inc (30 sec.)










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

How much money do you get?

How much money do you get?
$4.89
When do you have the money?
1 year
How often do you get paid?
82.5%

What is your share worth?

Current worth
$79.74
Expected worth in 1 year
$85.37
How sure are you?
62.5%

+ What do you gain per year?

Total Gains per Share
$10.52
Return On Investment
7.8%

For what price can you sell your share?

Current Price per Share
$134.83
Expected price per share
$120.36 - $177.88
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Arch Resources Inc (5 min.)




Live pricePrice per Share (EOD)
$134.83
Intrinsic Value Per Share
$14.58 - $206.59
Total Value Per Share
$94.32 - $286.33

2.2. Growth of Arch Resources Inc (5 min.)




Is Arch Resources Inc growing?

Current yearPrevious yearGrowGrow %
How rich?$1.4b$1.4b$47.5m3.3%

How much money is Arch Resources Inc making?

Current yearPrevious yearGrowGrow %
Making money$44.8m$204.9m-$160m-356.7%
Net Profit Margin6.1%24.4%--

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

2.3. Financial Health of Arch Resources Inc (5 min.)




2.4. Comparing to competitors in the Coking Coal industry (5 min.)




  Industry Rankings (Coking Coal)  

3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Arch Resources Inc?

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

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

Speculation

The Price per Share of Arch Resources Inc is $134.83. 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 Arch Resources Inc.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

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

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is $79.74. Based on the TTM, the Book Value Change Per Share is $1.41 per quarter. Based on the YOY, the Book Value Change Per Share is $4.34 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 $1.22 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Arch Resources Inc.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps-0.34-0.3%2.381.8%10.287.6%4.483.3%0.670.5%
Usd Book Value Change Per Share0.450.3%1.411.0%4.343.2%2.041.5%-0.29-0.2%
Usd Dividend Per Share0.290.2%1.220.9%4.753.5%1.931.4%1.110.8%
Usd Total Gains Per Share0.740.5%2.632.0%9.096.7%3.972.9%0.830.6%
Usd Price Per Share138.16-154.28-139.42-103.59-76.36-
Price to Earnings Ratio-100.54--8.32-5.68--3.36-0.20-
Price-to-Total Gains Ratio187.33-89.33-27.38-46.88-61.09-
Price to Book Ratio1.73-1.96-1.93-2.23-1.86-
Price-to-Total Gains Ratio187.33-89.33-27.38-46.88-61.09-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share134.83
Number of shares7
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share1.221.93
Usd Book Value Change Per Share1.412.04
Usd Total Gains Per Share2.633.97
Gains per Quarter (7 shares)18.4227.76
Gains per Year (7 shares)73.67111.05
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
13439645457101
26879138108114212
3103118212162171323
4137158286216228434
5171197360270285545
6205237434324343656
7240276508378400767
8274315582432457878
9308355656486514989
103423947305405711100

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 Share3.01.00.075.0%11.01.00.091.7%13.07.00.065.0%25.015.00.062.5%102.039.00.072.3%
Book Value Change Per Share3.01.00.075.0%10.02.00.083.3%12.08.00.060.0%21.019.00.052.5%87.054.00.061.7%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%33.00.07.082.5%134.00.07.095.0%
Total Gains per Share4.00.00.0100.0%12.00.00.0100.0%15.05.00.075.0%25.015.00.062.5%97.044.00.068.8%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

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

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--0.4511.408-68%4.345-90%2.039-78%-0.285+163%
Book Value Per Share--79.73978.844+1%72.460+10%49.353+62%32.293+147%
Current Ratio--2.0072.419-17%2.303-13%2.143-6%2.527-21%
Debt To Asset Ratio--0.3910.398-2%0.412-5%0.578-32%0.702-44%
Debt To Equity Ratio--0.6420.661-3%0.703-9%1.965-67%1.857-65%
Dividend Per Share--0.2861.223-77%4.748-94%1.927-85%1.112-74%
Enterprise Value--1830902176.0002190023254.000-16%1962519635.000-7%1081223391.700+69%1010477417.500+81%
Eps---0.3442.380-114%10.283-103%4.482-108%0.671-151%
Ev To Ebitda Ratio--14.3168.040+78%2.798+412%-8.389+159%-4.322+130%
Ev To Sales Ratio--0.7410.817-9%0.611+21%0.309+140%0.336+121%
Free Cash Flow Per Share---0.5312.810-119%5.739-109%3.102-117%1.980-127%
Free Cash Flow To Equity Per Share---1.0960.704-256%-3.398+210%-0.317-71%-0.998-9%
Gross Profit Margin--1.2681.026+24%0.999+27%1.005+26%1.002+26%
Intrinsic Value_10Y_max--206.587--------
Intrinsic Value_10Y_min--14.577--------
Intrinsic Value_1Y_max--26.876--------
Intrinsic Value_1Y_min--6.867--------
Intrinsic Value_3Y_max--76.046--------
Intrinsic Value_3Y_min--16.073--------
Intrinsic Value_5Y_max--119.543--------
Intrinsic Value_5Y_min--20.209--------
Market Cap2441582538.000-2%2501884176.0002861378754.000-13%2718441635.000-8%1994534841.700+25%1524461634.000+64%
Net Profit Margin---0.0100.061-116%0.244-104%0.081-112%-0.069+585%
Operating Margin---0.0140.071-120%0.193-107%0.109-113%0.075-119%
Operating Ratio--1.0240.941+9%0.810+26%0.890+15%0.926+11%
Pb Ratio1.691-2%1.7331.958-12%1.929-10%2.232-22%1.864-7%
Pe Ratio-98.119+2%-100.542-8.320-92%5.676-1871%-3.358-97%0.197-51164%
Price Per Share134.830-2%138.160154.280-10%139.418-1%103.591+33%76.360+81%
Price To Free Cash Flow Ratio-63.523+2%-65.0921.754-3812%6.488-1103%16.516-494%10.131-743%
Price To Total Gains Ratio182.819-2%187.33489.329+110%27.381+584%46.879+300%61.087+207%
Quick Ratio--1.3771.662-17%1.543-11%1.545-11%2.068-33%
Return On Assets---0.0030.018-114%0.085-103%0.037-107%0.014-119%
Return On Equity---0.0040.030-114%0.147-103%0.058-107%0.050-109%
Total Gains Per Share--0.7382.631-72%9.092-92%3.966-81%0.827-11%
Usd Book Value--1443954000.0001460355750.000-1%1412822000.000+2%946075100.000+53%635961300.000+127%
Usd Book Value Change Per Share--0.4511.408-68%4.345-90%2.039-78%-0.285+163%
Usd Book Value Per Share--79.73978.844+1%72.460+10%49.353+62%32.293+147%
Usd Dividend Per Share--0.2861.223-77%4.748-94%1.927-85%1.112-74%
Usd Enterprise Value--1830902176.0002190023254.000-16%1962519635.000-7%1081223391.700+69%1010477417.500+81%
Usd Eps---0.3442.380-114%10.283-103%4.482-108%0.671-151%
Usd Free Cash Flow---9609000.00053004999.750-118%111943250.000-109%65094799.950-115%41806774.975-123%
Usd Free Cash Flow Per Share---0.5312.810-119%5.739-109%3.102-117%1.980-127%
Usd Free Cash Flow To Equity Per Share---1.0960.704-256%-3.398+210%-0.317-71%-0.998-9%
Usd Market Cap2441582538.000-2%2501884176.0002861378754.000-13%2718441635.000-8%1994534841.700+25%1524461634.000+64%
Usd Price Per Share134.830-2%138.160154.280-10%139.418-1%103.591+33%76.360+81%
Usd Profit---6221000.00044862750.000-114%204905750.000-103%92196150.000-107%-22913450.000+268%
Usd Revenue--617899000.000670214250.000-8%807822500.000-24%650119450.000-5%620413000.0000%
Usd Total Gains Per Share--0.7382.631-72%9.092-92%3.966-81%0.827-11%
 EOD+2 -6MRQTTM+11 -29YOY+15 -255Y+17 -2310Y+21 -19

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-98.119
Price to Book Ratio (EOD)Between0-11.691
Net Profit Margin (MRQ)Greater than0-0.010
Operating Margin (MRQ)Greater than0-0.014
Quick Ratio (MRQ)Greater than11.377
Current Ratio (MRQ)Greater than12.007
Debt to Asset Ratio (MRQ)Less than10.391
Debt to Equity Ratio (MRQ)Less than10.642
Return on Equity (MRQ)Greater than0.15-0.004
Return on Assets (MRQ)Greater than0.05-0.003
Total4/10 (40.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5031.992
Ma 20Greater thanMa 50142.360
Ma 50Greater thanMa 100154.687
Ma 100Greater thanMa 200144.224
OpenGreater thanClose133.190
Total1/5 (20.0%)

4. In-depth Analysis

4.1 About Arch Resources Inc

Arch Resources, Inc. engages in the production and sale of metallurgical products. It operates in two segments, Metallurgical and Thermal. The company operates active mines. It owned or controlled primarily through long-term leases of coal land in Ohio, Maryland, Virginia, West Virginia, Wyoming, Kentucky, Montana, Pennsylvania, Colorado, and Illinois; and smaller parcels of property in Alabama, Indiana, Washington, Arkansas, California, Utah, and Texas. The company sells its products to utility, industrial, and steel producers in the United States and internationally. Arch Resources, Inc. was incorporated in 1969 and is headquartered in Saint Louis, Missouri.

Fundamental data was last updated by Penke on 2024-12-28 15:58:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

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

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is cheap.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Arch Resources Inc earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Arch Resources Inc to the Coking Coal industry mean.
  • A Net Profit Margin of -1.0% means that $-0.01 for each $1 in revenue is generated as profit.

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

  • The MRQ is -1.0%. The company is making a loss. -1
  • The TTM is 6.1%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ-1.0%TTM6.1%-7.1%
TTM6.1%YOY24.4%-18.3%
TTM6.1%5Y8.1%-2.0%
5Y8.1%10Y-6.9%+15.0%
Compared to industry (Coking Coal)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.0%4.0%-5.0%
TTM6.1%5.7%+0.4%
YOY24.4%5.9%+18.5%
5Y8.1%5.0%+3.1%
10Y-6.9%-0.1%-6.8%
4.3.1.2. Return on Assets

Shows how efficient Arch Resources Inc is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Arch Resources Inc to the Coking Coal industry mean.
  • -0.3% Return on Assets means that Arch Resources Inc generated $0.00 profit for each $1 in assets.

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

  • The MRQ is -0.3%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is 1.8%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ-0.3%TTM1.8%-2.1%
TTM1.8%YOY8.5%-6.6%
TTM1.8%5Y3.7%-1.9%
5Y3.7%10Y1.4%+2.4%
Compared to industry (Coking Coal)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.3%0.2%-0.5%
TTM1.8%0.5%+1.3%
YOY8.5%1.2%+7.3%
5Y3.7%1.2%+2.5%
10Y1.4%0.3%+1.1%
4.3.1.3. Return on Equity

Shows how efficient Arch Resources Inc is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Arch Resources Inc to the Coking Coal industry mean.
  • -0.4% Return on Equity means Arch Resources Inc generated $0.00 for each $1 the owners (shareholders) invested.

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

  • The MRQ is -0.4%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is 3.0%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ-0.4%TTM3.0%-3.5%
TTM3.0%YOY14.7%-11.6%
TTM3.0%5Y5.8%-2.8%
5Y5.8%10Y5.0%+0.8%
Compared to industry (Coking Coal)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.4%0.6%-1.0%
TTM3.0%1.3%+1.7%
YOY14.7%4.9%+9.8%
5Y5.8%2.5%+3.3%
10Y5.0%0.2%+4.8%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Arch Resources Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Arch Resources Inc is operating .

  • Measures how much profit Arch Resources Inc makes for each $1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Arch Resources Inc to the Coking Coal industry mean.
  • An Operating Margin of -1.4% means the company generated $-0.01  for each $1 in revenue (before taxes).

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

  • The MRQ is -1.4%. The company is operating very inefficient. -2
  • The TTM is 7.1%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ-1.4%TTM7.1%-8.5%
TTM7.1%YOY19.3%-12.2%
TTM7.1%5Y10.9%-3.8%
5Y10.9%10Y7.5%+3.4%
Compared to industry (Coking Coal)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.4%5.3%-6.7%
TTM7.1%9.4%-2.3%
YOY19.3%3.7%+15.6%
5Y10.9%5.7%+5.2%
10Y7.5%0.4%+7.1%
4.3.2.2. Operating Ratio

Measures how efficient Arch Resources Inc is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Coking Coal industry mean).
  • An Operation Ratio of 1.02 means that the operating costs are $1.02 for each $1 in net sales.

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

  • The MRQ is 1.024. The company is inefficient in keeping operating costs low. -1
  • The TTM is 0.941. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ1.024TTM0.941+0.083
TTM0.941YOY0.810+0.131
TTM0.9415Y0.890+0.050
5Y0.89010Y0.926-0.035
Compared to industry (Coking Coal)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0241.227-0.203
TTM0.9411.227-0.286
YOY0.8101.333-0.523
5Y0.8901.404-0.514
10Y0.9261.518-0.592
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Arch Resources Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Arch Resources Inc is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Coking Coal industry mean).
  • A Current Ratio of 2.01 means the company has $2.01 in assets for each $1 in short-term debts.

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

  • The MRQ is 2.007. The company is able to pay all its short-term debts. +1
  • The TTM is 2.419. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ2.007TTM2.419-0.412
TTM2.419YOY2.303+0.116
TTM2.4195Y2.143+0.276
5Y2.14310Y2.527-0.385
Compared to industry (Coking Coal)
PeriodCompanyIndustry (mean)+/- 
MRQ2.0071.214+0.793
TTM2.4191.250+1.169
YOY2.3031.073+1.230
5Y2.1431.458+0.685
10Y2.5271.480+1.047
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Arch Resources Inc to the Coking Coal industry mean.
  • A Quick Ratio of 1.38 means the company can pay off $1.38 for each $1 in debt (using most liquid assets).

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

  • The MRQ is 1.377. The company is able to pay all its short-term debts with the most liquid assets. +1
  • The TTM is 1.662. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ1.377TTM1.662-0.285
TTM1.662YOY1.543+0.119
TTM1.6625Y1.545+0.117
5Y1.54510Y2.068-0.523
Compared to industry (Coking Coal)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3770.402+0.975
TTM1.6620.614+1.048
YOY1.5430.514+1.029
5Y1.5450.828+0.717
10Y2.0681.024+1.044
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Arch Resources Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Arch Resources Inc assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Arch Resources Inc to Coking Coal industry mean.
  • A Debt to Asset Ratio of 0.39 means that Arch Resources Inc assets are financed with 39.1% credit (debt) and the remaining percentage (100% - 39.1%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.391. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.398. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.391TTM0.398-0.007
TTM0.398YOY0.412-0.014
TTM0.3985Y0.578-0.180
5Y0.57810Y0.702-0.124
Compared to industry (Coking Coal)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3910.441-0.050
TTM0.3980.448-0.050
YOY0.4120.468-0.056
5Y0.5780.450+0.128
10Y0.7020.505+0.197
4.5.4.2. Debt to Equity Ratio

Measures if Arch Resources Inc is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Arch Resources Inc to the Coking Coal industry mean.
  • A Debt to Equity ratio of 64.2% means that company has $0.64 debt for each $1 in shareholders equity.

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

  • The MRQ is 0.642. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.661. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.642TTM0.661-0.019
TTM0.661YOY0.703-0.042
TTM0.6615Y1.965-1.304
5Y1.96510Y1.857+0.108
Compared to industry (Coking Coal)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6420.678-0.036
TTM0.6610.674-0.013
YOY0.7030.709-0.006
5Y1.9650.733+1.232
10Y1.8571.344+0.513
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 Arch Resources Inc generates.

  • Above 15 is considered overpriced but always compare Arch Resources Inc to the Coking Coal industry mean.
  • A PE ratio of -100.54 means the investor is paying $-100.54 for every $1 in earnings.

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

  • The EOD is -98.119. Based on the earnings, the company is expensive. -2
  • The MRQ is -100.542. Based on the earnings, the company is expensive. -2
  • The TTM is -8.320. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-98.119MRQ-100.542+2.423
MRQ-100.542TTM-8.320-92.222
TTM-8.320YOY5.676-13.996
TTM-8.3205Y-3.358-4.962
5Y-3.35810Y0.197-3.555
Compared to industry (Coking Coal)
PeriodCompanyIndustry (mean)+/- 
EOD-98.1190.581-98.700
MRQ-100.5420.792-101.334
TTM-8.3200.214-8.534
YOY5.6761.212+4.464
5Y-3.3582.776-6.134
10Y0.1974.758-4.561
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 Arch Resources Inc:

  • The EOD is -63.523. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -65.092. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is 1.754. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD-63.523MRQ-65.092+1.569
MRQ-65.092TTM1.754-66.846
TTM1.754YOY6.488-4.734
TTM1.7545Y16.516-14.763
5Y16.51610Y10.131+6.386
Compared to industry (Coking Coal)
PeriodCompanyIndustry (mean)+/- 
EOD-63.523-0.048-63.475
MRQ-65.092-0.196-64.896
TTM1.754-0.908+2.662
YOY6.4880.910+5.578
5Y16.5160.645+15.871
10Y10.131-0.276+10.407
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 Arch Resources Inc is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Coking Coal industry mean).
  • A PB ratio of 1.73 means the investor is paying $1.73 for each $1 in book value.

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

  • The EOD is 1.691. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.733. Based on the equity, the company is underpriced. +1
  • The TTM is 1.958. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.691MRQ1.733-0.042
MRQ1.733TTM1.958-0.225
TTM1.958YOY1.929+0.029
TTM1.9585Y2.232-0.274
5Y2.23210Y1.864+0.368
Compared to industry (Coking Coal)
PeriodCompanyIndustry (mean)+/- 
EOD1.6910.697+0.994
MRQ1.7330.778+0.955
TTM1.9580.829+1.129
YOY1.9290.995+0.934
5Y2.2321.063+1.169
10Y1.8641.438+0.426
4.6.2. Total Gains per Share

2.4. Latest News of Arch Resources Inc

Does Arch Resources Inc 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 Arch Resources Inc to keep up to date. Note: the news is often already included in the price.

DateTitleRead
2025-01-13
07:26
Iranian army takes delivery of 1,000 new dronesRead
2025-01-11
00:02
Weight-loss drug developer Metsera reveals wider loss in US IPO filingRead
2024-12-23
21:44
Israeli defense minister claims responsibility for first time for Hamas leader Haniyeh's assassinationRead
2024-12-19
20:37
Former Duke QB Maalik Murphy transferring to Oregon StateRead

4.7 Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of Arch Resources Inc.

4.8.1. Institutions holding Arch Resources Inc

Institutions are holding 98.421% of the shares of Arch Resources Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30BlackRock Inc14.98670.00942713914-77333-2.7706
2024-09-30Vanguard Group Inc11.24430.0052036221-280709-12.1156
2024-09-30State Street Corp6.08070.00621101145-51344-4.4551
2024-09-30Dimensional Fund Advisors, Inc.5.51480.0335998662254542.6155
2024-09-30Pacer Advisors, INC.4.67280.2471846199-154894-15.4725
2024-09-30FMR Inc3.63170.0055657654404249159.5268
2024-09-30American Century Companies Inc2.98120.04335398606087012.708
2024-09-30Geode Capital Management, LLC2.28510.004641381130730.7482
2024-09-30Morgan Stanley - Brokerage Accounts2.21470.00440104914325155.5671
2024-09-30Contrarian Capital Management LLC1.93414.7076350224-15686-4.2868
2024-09-30Jb Capital Partners LP1.86428.934333759200
2024-09-30Holocene Advisors, LP1.38250.1397250349202425422.3875
2024-09-30Balyasny Asset Management LLC1.33980.05472426282360613594.6551
2024-09-30Skylands Capital, LLC1.27174.3165230290-3050-1.3071
2024-09-30Gendell Jeffrey L1.24190.9742224898-50102-18.2189
2024-09-30Bank of America Corp1.20620.0025218425-87221-28.5366
2024-09-30Charles Schwab Investment Management Inc1.05030.005190202118846.6645
2024-09-30LSP Investment Advisors, LLC1.028713.8615186281-63028-25.2811
2024-09-30Woodline Partners LP1.02680.21641859351859350
2024-09-30Northern Trust Corp0.99980.0041181049-2225-1.214
Total 67.957943.575112306388+487610+4.0%

4.9.2. Funds holding Arch Resources Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-11-30iShares Core S&P Small-Cap ETF6.4730.2126117219200
2024-11-29Pacer US Small Cap Cash Cows 100 ETF4.53181.5519820652-2795-0.3394
2024-11-30Vanguard Total Stock Mkt Idx Inv3.00140.0051543511-6555-1.1917
2024-11-30Avantis US Small Cap Value ETF2.75110.530749819017150.3454
2024-11-30iShares Russell 2000 ETF2.7260.10449364900
2024-11-30SPDR® S&P Metals and Mining ETF2.55563.99534627827990.173
2024-11-30Vanguard Small Cap Index2.3910.044143298125500.5924
2024-10-31Fidelity Value2.0410.59383696004040012.2722
2024-11-30Vanguard Small Cap Value Index Inv1.62020.079729339522840.7846
2024-11-30Vanguard Institutional Extnd Mkt Idx Tr1.48810.038126948513160.4907
2024-10-31Fidelity Dividend Growth1.36510.4862472099780065.4579
2024-10-31DFA US Small Cap Value I1.35590.21392455404329221.4054
2024-09-30Fidelity Small Cap Index0.98560.0898178475-1401-0.7789
2024-11-30iShares Russell 2000 Value ETF0.95440.212917284000
2024-11-29SPDR® Portfolio S&P 600™ Sm Cap ETF0.91150.2121650681500.091
2024-10-31DFA US Targeted Value I0.76980.151913940200
2024-11-30iShares S&P Small-Cap 600 Growth ETF0.67770.301712271700
2024-10-31Strategic Advisers Fidelity US TtlStk0.67320.01311219001219000
2024-11-30Vanguard Tax-Managed Small Cap Adm0.6650.200512043300
2024-11-29Dimensional US Targeted Value ETF0.64830.174117403400.0341
Total 38.58579.21116987424+301495+4.3%

5.3. Insider Transactions

Insiders are holding 3.053% of the shares of Arch Resources Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-10-14Deck SloneSELL253144.75
2024-10-14Matthew C GiljumSELL169144.75
2024-03-13Pamela R ButcherBUY200165
2024-03-08James N ChapmanSELL2005184.08
2024-03-07John A ZieglerSELL15000184.15
2024-03-07John W EavesSELL72946185.03
2024-03-04Paul T DemzikSELL3522175
2024-02-26John A ZieglerSELL3299169.42
2024-02-26Matthew C GiljumSELL2380169.48
2024-02-12John A ZieglerSELL270169.64
2024-02-12Matthew C GiljumSELL199169.64
2024-02-09John A ZieglerSELL148172.33
2024-02-09Matthew C GiljumSELL115172.33
2024-02-01Paul T DemzikSELL4451178.4
2024-01-19Rosemary L KleinSELL1708185
2024-01-04Paul T DemzikSELL1568175.17
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Reversals in quarterly reports

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

 2023-09-302023-12-312024-03-312024-06-302024-09-30
Income before Tax  90,47245,089135,561-75,88959,672-42,83716,835-29,664-12,829
Net Income  73,69141,195114,886-58,93355,953-41,12014,833-21,054-6,221
EBIT  88,25457,492145,746-87,85857,888-42,52315,365-24,282-8,917
Operating Income  84,28253,315137,597-95,40642,191-28,95113,240-18,701-5,461
Tax Provision  16,7813,89420,675-16,9563,719-1,7172,002-8,610-6,608
Income Tax Expense  16,7813,89420,675-16,9563,719-1,7172,002-8,610-6,608
Net Income from Continuing Operations  73,69141,195114,886-58,93355,953-41,12014,833-21,054-6,221



5.2. Latest Balance Sheet

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

Summary
Total Assets2,370,878
Total Liabilities926,924
Total Stockholder Equity1,443,954
 As reported
Total Liabilities 926,924
Total Stockholder Equity+ 1,443,954
Total Assets = 2,370,878

Assets

Total Assets2,370,878
Total Current Assets788,423
Long-term Assets1,582,455
Total Current Assets
Cash And Cash Equivalents 219,595
Short-term Investments 36,347
Net Receivables 248,574
Inventory 235,091
Other Current Assets 48,816
Total Current Assets  (as reported)788,423
Total Current Assets  (calculated)788,423
+/-0
Long-term Assets
Property Plant Equipment 1,246,178
Long Term Investments 23,088
Long-term Assets Other 186,581
Long-term Assets  (as reported)1,582,455
Long-term Assets  (calculated)1,455,847
+/- 126,608

Liabilities & Shareholders' Equity

Total Current Liabilities392,853
Long-term Liabilities534,071
Total Stockholder Equity1,443,954
Total Current Liabilities
Short-term Debt 126,897
Short Long Term Debt 126,897
Accounts payable 153,189
Other Current Liabilities 76,739
Total Current Liabilities  (as reported)392,853
Total Current Liabilities  (calculated)483,722
+/- 90,869
Long-term Liabilities
Long-term Liabilities Other 60,337
Long-term Liabilities  (as reported)534,071
Long-term Liabilities  (calculated)60,337
+/- 473,734
Total Stockholder Equity
Common Stock308
Retained Earnings 1,839,125
Accumulated Other Comprehensive Income 34,203
Other Stockholders Equity -429,682
Total Stockholder Equity (as reported)1,443,954
Total Stockholder Equity (calculated)1,443,954
+/-0
Other
Capital Stock308
Cash and Short Term Investments 255,942
Common Stock Shares Outstanding 18,097
Liabilities and Stockholders Equity 2,370,878
Net Debt -92,698
Net Invested Capital 1,570,851
Net Working Capital 395,570
Short Long Term Debt Total 126,897



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-311993-12-311993-09-301993-06-301993-03-311992-12-311992-09-301992-06-301992-03-311991-12-311991-09-301991-06-301991-03-311990-12-311990-09-301990-06-301990-03-311989-12-311989-09-301989-06-301989-03-311988-12-311988-09-301988-06-301988-03-311987-12-311987-09-301987-06-301987-03-31
> Total Assets 
0
0
0
258,100
0
0
0
253,800
0
316,000
323,600
321,200
468,900
471,600
475,200
478,700
483,900
520,100
531,800
546,800
563,700
964,000
963,400
993,300
892,900
897,500
881,600
836,000
857,300
849,100
839,600
838,400
846,800
838,200
842,300
835,400
841,500
816,000
817,700
805,100
824,700
883,700
1,686,000
1,656,300
1,629,600
2,920,300
2,879,600
2,918,200
2,872,800
2,792,200
2,748,300
2,332,400
2,346,214
2,288,759
2,260,480
2,232,614
2,251,391
2,218,580
2,202,655
2,203,559
2,231,199
2,223,043
2,216,183
2,182,808
2,300,642
2,301,222
2,311,342
2,387,649
2,484,337
2,498,349
2,938,127
3,256,535
3,287,852
3,282,440
3,345,902
3,051,440
3,087,350
3,156,655
3,201,974
3,320,814
3,497,740
3,473,949
3,484,029
3,594,599
3,850,339
3,948,674
3,941,567
3,978,964
4,089,749
4,028,997
4,793,938
4,840,596
4,813,286
4,890,540
4,834,786
4,880,769
4,899,978
10,151,445
9,855,261
10,213,959
10,165,118
9,953,938
9,935,854
10,006,777
9,920,144
9,730,729
9,531,455
8,990,193
8,823,184
8,656,108
8,618,782
8,429,723
8,314,940
8,036,355
5,847,997
5,106,738
4,855,410
4,685,225
4,658,062
2,136,597
2,144,916
2,132,058
2,022,533
1,979,632
1,976,678
1,949,413
1,997,622
1,887,060
1,863,201
1,889,530
1,934,600
1,867,756
1,857,506
1,802,389
1,653,337
1,722,472
1,774,158
1,794,946
1,930,949
2,117,160
2,150,885
2,313,647
2,319,862
2,433,108
2,432,659
2,386,901
2,365,858
2,489,559
2,434,686
2,410,568
2,370,878
2,370,8782,410,5682,434,6862,489,5592,365,8582,386,9012,432,6592,433,1082,319,8622,313,6472,150,8852,117,1601,930,9491,794,9461,774,1581,722,4721,653,3371,802,3891,857,5061,867,7561,934,6001,889,5301,863,2011,887,0601,997,6221,949,4131,976,6781,979,6322,022,5332,132,0582,144,9162,136,5974,658,0624,685,2254,855,4105,106,7385,847,9978,036,3558,314,9408,429,7238,618,7828,656,1088,823,1848,990,1939,531,4559,730,7299,920,14410,006,7779,935,8549,953,93810,165,11810,213,9599,855,26110,151,4454,899,9784,880,7694,834,7864,890,5404,813,2864,840,5964,793,9384,028,9974,089,7493,978,9643,941,5673,948,6743,850,3393,594,5993,484,0293,473,9493,497,7403,320,8143,201,9743,156,6553,087,3503,051,4403,345,9023,282,4403,287,8523,256,5352,938,1272,498,3492,484,3372,387,6492,311,3422,301,2222,300,6422,182,8082,216,1832,223,0432,231,1992,203,5592,202,6552,218,5802,251,3912,232,6142,260,4802,288,7592,346,2142,332,4002,748,3002,792,2002,872,8002,918,2002,879,6002,920,3001,629,6001,656,3001,686,000883,700824,700805,100817,700816,000841,500835,400842,300838,200846,800838,400839,600849,100857,300836,000881,600897,500892,900993,300963,400964,000563,700546,800531,800520,100483,900478,700475,200471,600468,900321,200323,600316,0000253,800000258,100000
   > Total Current Assets 
0
0
0
73,100
0
0
0
66,600
0
51,100
56,700
59,400
72,400
74,100
74,200
75,000
75,400
101,100
90,800
81,200
77,300
113,000
105,600
211,400
109,900
123,800
133,400
94,900
114,100
118,000
119,100
125,600
129,300
130,100
130,500
134,600
133,700
115,400
126,400
127,100
148,500
159,500
274,700
243,200
255,800
367,600
362,500
353,300
388,800
333,300
330,700
286,000
268,174
254,429
268,716
277,890
277,380
275,019
284,101
289,456
283,037
293,133
296,845
291,713
339,511
383,983
389,971
513,645
611,699
606,317
437,040
730,857
745,653
717,163
694,479
729,564
547,669
569,353
522,484
487,277
456,249
457,090
452,548
521,145
617,073
774,502
771,665
706,378
647,297
605,901
1,401,043
686,782
730,412
745,141
763,424
734,914
798,942
1,388,665
1,107,583
1,182,774
1,179,119
1,568,527
1,579,686
1,914,104
1,884,382
1,755,337
2,029,639
1,782,071
1,737,328
1,581,788
1,625,717
1,542,751
1,530,989
1,296,921
1,319,319
1,203,782
1,087,130
944,198
979,323
878,622
911,207
945,415
869,619
830,994
867,705
857,305
877,417
878,783
832,836
840,693
866,969
706,747
639,537
564,502
562,982
588,140
583,200
555,046
648,639
882,871
907,013
1,021,331
991,074
823,851
862,916
817,975
806,144
916,767
862,569
830,791
788,423
788,423830,791862,569916,767806,144817,975862,916823,851991,0741,021,331907,013882,871648,639555,046583,200588,140562,982564,502639,537706,747866,969840,693832,836878,783877,417857,305867,705830,994869,619945,415911,207878,622979,323944,1981,087,1301,203,7821,319,3191,296,9211,530,9891,542,7511,625,7171,581,7881,737,3281,782,0712,029,6391,755,3371,884,3821,914,1041,579,6861,568,5271,179,1191,182,7741,107,5831,388,665798,942734,914763,424745,141730,412686,7821,401,043605,901647,297706,378771,665774,502617,073521,145452,548457,090456,249487,277522,484569,353547,669729,564694,479717,163745,653730,857437,040606,317611,699513,645389,971383,983339,511291,713296,845293,133283,037289,456284,101275,019277,380277,890268,716254,429268,174286,000330,700333,300388,800353,300362,500367,600255,800243,200274,700159,500148,500127,100126,400115,400133,700134,600130,500130,100129,300125,600119,100118,000114,10094,900133,400123,800109,900211,400105,600113,00077,30081,20090,800101,10075,40075,00074,20074,10072,40059,40056,70051,100066,60000073,100000
       Cash And Cash Equivalents 
0
0
0
37,100
0
0
0
18,200
0
900
800
600
700
1,700
900
1,000
2,000
23,500
23,500
8,200
3,800
700
300
37,600
2,000
32,700
32,000
600
1,300
2,700
1,700
1,100
1,800
5,400
1,500
1,800
1,000
2,600
6,900
800
11,400
16,300
17,300
9,200
12,600
26,500
25,200
27,400
7,500
17,000
4,100
3,300
3,088
1,882
1,553
6,028
2,349
2,164
6,020
6,890
1,602
1,343
9,213
9,557
65,787
108,779
125,551
254,541
323,007
296,300
4,798
323,167
290,693
259,382
227,428
260,501
40,282
13,190
28,345
2,523
8,762
1,693
3,389
5,080
13,234
1,161
41,066
70,649
27,766
50,560
840,293
61,138
50,374
56,966
63,753
93,593
69,220
82,345
158,509
138,149
117,770
512,527
550,756
784,622
730,119
644,205
1,133,128
911,099
865,761
740,154
795,934
734,231
689,972
439,655
494,788
450,781
395,398
269,814
400,205
305,372
347,580
333,548
298,337
273,387
288,332
241,590
245,679
264,937
218,750
232,429
175,428
153,020
105,157
150,022
156,655
187,492
169,593
153,516
189,707
325,194
318,725
281,944
490,321
236,059
189,739
201,492
183,097
288,907
286,631
244,807
219,595
219,595244,807286,631288,907183,097201,492189,739236,059490,321281,944318,725325,194189,707153,516169,593187,492156,655150,022105,157153,020175,428232,429218,750264,937245,679241,590288,332273,387298,337333,548347,580305,372400,205269,814395,398450,781494,788439,655689,972734,231795,934740,154865,761911,0991,133,128644,205730,119784,622550,756512,527117,770138,149158,50982,34569,22093,59363,75356,96650,37461,138840,29350,56027,76670,64941,0661,16113,2345,0803,3891,6938,7622,52328,34513,19040,282260,501227,428259,382290,693323,1674,798296,300323,007254,541125,551108,77965,7879,5579,2131,3431,6026,8906,0202,1642,3496,0281,5531,8823,0883,3004,10017,0007,50027,40025,20026,50012,6009,20017,30016,30011,4008006,9002,6001,0001,8001,5005,4001,8001,1001,7002,7001,30060032,00032,7002,00037,6003007003,8008,20023,50023,5002,0001,0009001,700700600800900018,20000037,100000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
25,335
23,408
23,721
0
14,801
14,598
10,322
0
15,952
12,780
2,595
10,322
8,866
5,740
99,359
234,305
248,414
248,464
248,724
248,414
248,572
248,647
249,067
248,954
249,518
249,754
199,731
200,192
198,788
203,417
111,451
88,072
122,505
159,822
154,629
155,846
144,652
160,894
162,530
162,797
164,664
162,656
176,056
135,667
129,057
67,237
63,128
96,765
67,483
33,256
20,084
14,463
0
-100,000
10,671
36,993
32,116
33,607
30,447
32,724
34,252
35,583
36,347
36,34735,58334,25232,72430,44733,60732,11636,99310,671-100,000014,46320,08433,25667,48396,76563,12867,237129,057135,667176,056162,656164,664162,797162,530160,894144,652155,846154,629159,822122,50588,072111,451203,417198,788200,192199,731249,754249,518248,954249,067248,647248,572248,414248,724248,464248,414234,30599,3595,7408,86610,3222,59512,78015,952010,32214,59814,801023,72123,40825,3350000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
0
0
0
27,100
0
0
0
35,000
0
28,800
32,800
36,800
38,200
51,500
48,800
41,800
48,300
54,000
47,200
48,500
44,600
60,600
70,100
75,200
54,500
47,500
53,500
50,000
61,800
60,700
65,500
71,500
70,700
61,300
70,200
83,300
76,100
54,300
62,800
63,000
75,100
78,500
144,400
147,900
149,900
220,900
202,800
227,500
281,900
213,600
228,700
188,500
169,508
158,349
179,672
180,267
177,933
179,305
178,496
182,259
171,243
178,288
175,140
166,830
150,673
160,467
145,573
148,273
174,249
188,767
252,495
215,309
256,338
262,980
282,408
219,604
267,408
289,537
249,734
260,773
231,071
232,132
216,065
249,689
258,681
272,949
285,527
258,472
267,445
203,190
194,656
231,370
269,948
276,788
294,779
252,320
303,317
426,116
426,300
469,179
361,714
397,505
348,748
332,080
345,044
336,538
214,839
229,573
274,812
239,151
246,138
232,017
213,749
219,541
239,409
135,767
128,594
144,464
182,749
184,483
172,881
211,760
230,532
202,375
219,505
210,974
210,290
249,830
239,623
215,774
230,440
189,268
168,241
121,795
130,172
113,922
132,850
163,490
229,779
332,575
332,974
470,730
223,941
255,300
313,717
268,919
306,433
287,222
234,603
247,915
248,574
248,574247,915234,603287,222306,433268,919313,717255,300223,941470,730332,974332,575229,779163,490132,850113,922130,172121,795168,241189,268230,440215,774239,623249,830210,290210,974219,505202,375230,532211,760172,881184,483182,749144,464128,594135,767239,409219,541213,749232,017246,138239,151274,812229,573214,839336,538345,044332,080348,748397,505361,714469,179426,300426,116303,317252,320294,779276,788269,948231,370194,656203,190267,445258,472285,527272,949258,681249,689216,065232,132231,071260,773249,734289,537267,408219,604282,408262,980256,338215,309252,495188,767174,249148,273145,573160,467150,673166,830175,140178,288171,243182,259178,496179,305177,933180,267179,672158,349169,508188,500228,700213,600281,900227,500202,800220,900149,900147,900144,40078,50075,10063,00062,80054,30076,10083,30070,20061,30070,70071,50065,50060,70061,80050,00053,50047,50054,50075,20070,10060,60044,60048,50047,20054,00048,30041,80048,80051,50038,20036,80032,80028,800035,00000027,100000
       Other Current Assets 
0
0
0
2,000
0
0
0
3,300
0
13,000
13,200
12,400
7,000
7,100
8,300
8,000
6,600
6,100
5,400
4,100
3,700
15,100
11,400
74,100
21,200
15,400
18,700
22,000
21,200
23,700
24,500
22,800
21,900
23,500
22,900
23,500
24,000
25,400
26,300
21,900
21,600
22,900
43,400
35,700
33,100
31,000
63,200
29,900
21,200
22,400
21,700
31,800
32,005
32,582
32,945
43,665
14,911
11,347
12,936
14,337
13,190
11,118
12,948
15,781
13,285
12,612
10,642
16,638
25,175
24,364
31,434
25,560
28,241
27,317
24,512
28,278
43,568
44,121
34,570
35,610
32,754
32,685
31,731
47,747
89,745
200,824
129,384
45,818
53,459
63,869
69,260
113,606
106,776
88,094
96,633
104,262
101,153
121,123
107,462
110,304
96,484
67,568
67,495
92,469
88,977
60,811
46,972
56,746
55,296
54,270
49,470
60,193
59,605
50,838
51,398
104,723
44,830
39,741
36,960
187,233
74,063
61,474
63,685
70,426
68,459
86,642
95,040
75,749
64,192
56,993
113,502
97,894
87,096
70,758
55,712
58,000
39,917
35,149
52,098
52,804
50,217
54,805
49,869
71,384
55,089
49,547
51,854
65,753
64,493
53,721
48,816
48,81653,72164,49365,75351,85449,54755,08971,38449,86954,80550,21752,80452,09835,14939,91758,00055,71270,75887,09697,894113,50256,99364,19275,74995,04086,64268,45970,42663,68561,47474,063187,23336,96039,74144,830104,72351,39850,83859,60560,19349,47054,27055,29656,74646,97260,81188,97792,46967,49567,56896,484110,304107,462121,123101,153104,26296,63388,094106,776113,60669,26063,86953,45945,818129,384200,82489,74547,74731,73132,68532,75435,61034,57044,12143,56828,27824,51227,31728,24125,56031,43424,36425,17516,63810,64212,61213,28515,78112,94811,11813,19014,33712,93611,34714,91143,66532,94532,58232,00531,80021,70022,40021,20029,90063,20031,00033,10035,70043,40022,90021,60021,90026,30025,40024,00023,50022,90023,50021,90022,80024,50023,70021,20022,00018,70015,40021,20074,10011,40015,1003,7004,1005,4006,1006,6008,0008,3007,1007,00012,40013,20013,00003,3000002,000000
   > Long-term Assets 
0
0
0
185,000
0
0
0
187,200
0
264,900
266,900
261,800
396,500
397,500
401,000
403,700
408,500
419,000
441,000
465,600
486,400
851,000
857,800
781,900
783,000
773,700
748,200
741,100
743,200
731,100
720,500
712,800
717,500
708,100
711,800
700,800
707,800
700,600
691,300
678,000
676,200
724,200
1,411,300
1,413,100
1,373,800
2,552,700
2,517,100
2,564,900
2,484,000
2,458,900
2,417,600
2,046,400
2,078,040
2,034,330
1,991,764
1,954,724
1,974,011
1,943,561
1,918,554
1,914,103
1,948,162
1,929,910
1,919,338
1,891,095
1,961,131
1,917,239
1,921,371
1,874,004
1,872,638
1,892,032
2,501,087
2,525,678
2,542,199
2,565,277
2,651,423
2,321,876
2,539,681
2,587,302
2,679,490
2,833,537
3,041,491
3,016,859
3,031,481
3,073,454
3,233,266
3,174,172
3,169,902
3,272,586
3,442,452
3,423,096
3,392,895
4,153,814
4,082,874
4,145,399
4,071,362
4,145,855
4,101,036
8,762,780
8,747,678
9,031,185
8,985,999
8,385,411
8,356,168
8,092,673
8,035,762
7,975,392
7,501,816
7,208,122
7,085,856
7,074,320
6,993,065
6,886,972
6,783,951
6,739,434
4,528,678
3,902,956
3,768,280
3,741,027
3,678,739
1,257,975
1,233,709
1,186,643
1,152,914
1,148,638
1,108,973
1,092,108
1,120,205
1,008,277
1,030,365
1,048,837
1,067,631
1,161,009
1,217,969
1,237,887
1,090,355
1,134,332
1,190,958
1,239,900
1,282,310
1,234,289
1,243,872
1,292,316
1,328,788
1,609,257
1,569,743
1,568,926
1,559,714
1,572,792
1,572,117
1,579,777
1,582,455
1,582,4551,579,7771,572,1171,572,7921,559,7141,568,9261,569,7431,609,2571,328,7881,292,3161,243,8721,234,2891,282,3101,239,9001,190,9581,134,3321,090,3551,237,8871,217,9691,161,0091,067,6311,048,8371,030,3651,008,2771,120,2051,092,1081,108,9731,148,6381,152,9141,186,6431,233,7091,257,9753,678,7393,741,0273,768,2803,902,9564,528,6786,739,4346,783,9516,886,9726,993,0657,074,3207,085,8567,208,1227,501,8167,975,3928,035,7628,092,6738,356,1688,385,4118,985,9999,031,1858,747,6788,762,7804,101,0364,145,8554,071,3624,145,3994,082,8744,153,8143,392,8953,423,0963,442,4523,272,5863,169,9023,174,1723,233,2663,073,4543,031,4813,016,8593,041,4912,833,5372,679,4902,587,3022,539,6812,321,8762,651,4232,565,2772,542,1992,525,6782,501,0871,892,0321,872,6381,874,0041,921,3711,917,2391,961,1311,891,0951,919,3381,929,9101,948,1621,914,1031,918,5541,943,5611,974,0111,954,7241,991,7642,034,3302,078,0402,046,4002,417,6002,458,9002,484,0002,564,9002,517,1002,552,7001,373,8001,413,1001,411,300724,200676,200678,000691,300700,600707,800700,800711,800708,100717,500712,800720,500731,100743,200741,100748,200773,700783,000781,900857,800851,000486,400465,600441,000419,000408,500403,700401,000397,500396,500261,800266,900264,9000187,200000185,000000
       Property Plant Equipment 
0
0
0
113,600
0
0
0
117,900
0
141,000
142,200
139,500
273,900
277,200
283,600
288,400
294,600
305,800
329,900
357,000
377,600
694,200
705,700
636,500
638,100
628,000
619,100
611,200
605,000
598,300
594,100
593,400
586,700
582,500
590,100
585,700
581,600
580,500
577,000
574,900
562,700
552,800
1,131,000
1,149,900
1,099,900
1,953,000
1,909,300
1,936,700
1,901,300
1,886,200
1,859,100
1,479,200
1,487,063
1,472,390
1,443,322
1,430,053
1,441,749
1,420,011
1,408,145
1,396,786
1,430,170
1,406,681
1,388,412
1,284,968
1,335,614
1,319,251
1,308,865
1,315,135
1,310,737
1,312,760
2,074,203
2,033,200
2,038,274
2,065,591
2,117,463
1,829,626
2,041,669
2,115,584
2,128,384
2,243,068
2,452,226
2,432,573
2,467,072
2,463,638
2,634,351
2,650,529
2,655,884
2,703,083
2,797,697
2,783,686
2,745,469
3,366,186
3,306,175
3,346,294
3,303,028
3,308,892
3,263,555
7,726,456
7,703,280
7,949,150
7,892,733
7,397,131
7,372,063
7,337,098
7,272,541
7,231,221
6,778,225
6,734,286
6,616,144
6,603,458
6,532,118
6,453,458
6,371,335
6,341,026
4,173,038
3,619,029
3,487,109
3,493,553
3,434,941
1,053,603
1,027,288
1,007,570
980,801
955,948
935,511
925,559
919,613
834,828
848,749
870,889
889,295
984,509
1,035,776
1,066,614
964,472
1,007,303
1,058,942
1,102,570
1,135,399
1,120,043
1,111,359
1,108,926
1,116,550
1,187,028
1,182,351
1,192,681
1,200,109
1,238,517
1,244,735
1,252,900
1,246,178
1,246,1781,252,9001,244,7351,238,5171,200,1091,192,6811,182,3511,187,0281,116,5501,108,9261,111,3591,120,0431,135,3991,102,5701,058,9421,007,303964,4721,066,6141,035,776984,509889,295870,889848,749834,828919,613925,559935,511955,948980,8011,007,5701,027,2881,053,6033,434,9413,493,5533,487,1093,619,0294,173,0386,341,0266,371,3356,453,4586,532,1186,603,4586,616,1446,734,2866,778,2257,231,2217,272,5417,337,0987,372,0637,397,1317,892,7337,949,1507,703,2807,726,4563,263,5553,308,8923,303,0283,346,2943,306,1753,366,1862,745,4692,783,6862,797,6972,703,0832,655,8842,650,5292,634,3512,463,6382,467,0722,432,5732,452,2262,243,0682,128,3842,115,5842,041,6691,829,6262,117,4632,065,5912,038,2742,033,2002,074,2031,312,7601,310,7371,315,1351,308,8651,319,2511,335,6141,284,9681,388,4121,406,6811,430,1701,396,7861,408,1451,420,0111,441,7491,430,0531,443,3221,472,3901,487,0631,479,2001,859,1001,886,2001,901,3001,936,7001,909,3001,953,0001,099,9001,149,9001,131,000552,800562,700574,900577,000580,500581,600585,700590,100582,500586,700593,400594,100598,300605,000611,200619,100628,000638,100636,500705,700694,200377,600357,000329,900305,800294,600288,400283,600277,200273,900139,500142,200141,0000117,900000113,600000
       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
0
0
0
0
0
37,381
36,132
36,132
40,032
40,032
40,032
40,032
40,032
40,032
40,032
40,032
40,032
40,032
40,032
40,032
46,832
46,832
46,832
46,832
46,832
113,701
113,701
113,701
113,701
114,963
114,963
539,963
539,963
596,103
596,103
480,312
480,312
265,423
265,423
265,423
265,423
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000000000000000000000000000265,423265,423265,423265,423480,312480,312596,103596,103539,963539,963114,963114,963113,701113,701113,701113,70146,83246,83246,83246,83246,83240,03240,03240,03240,03240,03240,03240,03240,03240,03240,03240,03240,03236,13236,13237,38100000000000000000000000000000000000000000000000000000000000000000000000
       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
88,864
90,306
87,268
99,924
150,136
148,893
177,451
204,424
207,646
224,684
225,605
230,519
235,299
237,645
242,215
246,807
232,758
223,554
221,456
223,235
229,514
232,077
235,842
225,030
227,788
206,347
201,877
201,517
163,772
164,232
96,074
104,144
104,015
106,179
106,107
104,786
104,189
105,325
107,176
105,419
106,072
107,543
105,588
106,535
106,125
70,275
71,783
74,503
74,974
80,016
15,403
16,494
16,786
17,044
153,260
19,142
22,348
161,686
165,081
168,199
168,871
23,088
23,088168,871168,199165,081161,68622,34819,142153,26017,04416,78616,49415,40380,01674,97474,50371,78370,275106,125106,535105,588107,543106,072105,419107,176105,325104,189104,786106,107106,179104,015104,14496,074164,232163,772201,517201,877206,347227,788225,030235,842232,077229,514223,235221,456223,554232,758246,807242,215237,645235,299230,519225,605224,684207,646204,424177,451148,893150,13699,92487,26890,30688,86400000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
37,381
36,132
36,132
40,032
40,032
40,032
40,032
40,032
40,032
40,032
40,032
40,032
40,032
40,032
40,032
46,832
46,832
46,832
46,832
46,832
113,701
113,701
113,701
113,701
114,963
114,963
539,963
539,963
596,103
596,103
480,312
480,312
265,423
265,423
265,423
265,423
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000000000000000000000000000265,423265,423265,423265,423480,312480,312596,103596,103539,963539,963114,963114,963113,701113,701113,701113,70146,83246,83246,83246,83246,83240,03240,03240,03240,03240,03240,03240,03240,03240,03240,03240,03240,03236,13236,13237,38100000000000000000000000000000000000000000000000000000000000000000000000
       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
-2,145,870
0
0
0
-2,484,053
0
0
0
-2,919,544
0
0
0
3,352,799
0
0
0
-3,119,189
0
0
0
-3,414,228
0
0
0
-3,007,570
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-421,679
0
0
0
-533,356
0
0
0
-662,514
0
0
0
0
0
0
0
0000000-662,514000-533,356000-421,6790000000000000000000-3,007,570000-3,414,228000-3,119,1890003,352,799000-2,919,544000-2,484,053000-2,145,8700000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
590,977
561,940
548,442
524,671
532,262
523,550
510,409
517,317
517,992
523,229
530,926
606,127
625,517
597,988
612,506
558,869
561,901
579,272
426,884
492,478
503,925
499,686
533,960
492,250
498,012
471,718
551,106
590,469
589,265
584,286
564,409
609,816
598,915
523,643
514,018
569,503
644,755
639,410
647,426
787,628
776,699
799,105
768,334
836,963
837,481
1,036,324
1,044,398
1,082,035
1,093,266
988,280
984,105
755,575
763,221
744,171
723,591
473,836
469,712
470,862
460,947
433,514
412,616
398,408
355,640
283,927
281,171
247,474
243,798
204,372
206,421
179,073
172,113
192,690
173,462
58,160
91,667
66,273
60,597
50,776
50,493
51,712
50,258
40,748
32,108
127,029
57,513
41,749
47,229
98,843
98,104
166,604
195,194
388,738
354,208
0
326,253
0
0
0
0
0000326,2530354,208388,738195,194166,60498,10498,84347,22941,74957,513127,02932,10840,74850,25851,71250,49350,77660,59766,27391,66758,160173,462192,690172,113179,073206,421204,372243,798247,474281,171283,927355,640398,408412,616433,514460,947470,862469,712473,836723,591744,171763,221755,575984,105988,2801,093,2661,082,0351,044,3981,036,324837,481836,963768,334799,105776,699787,628647,426639,410644,755569,503514,018523,643598,915609,816564,409584,286589,265590,469551,106471,718498,012492,250533,960499,686503,925492,478426,884579,272561,901558,869612,506597,988625,517606,127530,926523,229517,992517,317510,409523,550532,262524,671548,442561,940590,9770000000000000000000000000000000000000000000000000000
       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
315,605
302,377
354,869
344,040
335,412
323,874
361,556
331,242
0
9,217
-976,753
0
0
0
0
0
0
0
-413,546
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000000000000000000000-413,5460000000-976,7539,2170331,242361,556323,874335,412344,040354,869302,377315,60500000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
0
0
0
86,700
0
0
0
154,900
0
145,300
149,900
140,300
282,400
278,400
278,000
277,900
277,100
304,500
309,100
313,500
324,300
657,800
652,000
671,000
589,300
593,200
535,700
492,600
517,800
499,800
482,300
469,500
470,800
452,600
450,100
437,500
445,300
418,900
420,800
400,800
410,200
735,400
1,091,500
1,044,800
1,006,700
2,288,300
2,256,700
2,300,000
2,265,500
2,191,700
2,154,000
2,091,100
2,122,141
2,069,005
2,048,119
2,012,740
1,945,410
1,629,033
1,635,218
1,632,817
1,664,560
1,658,812
1,661,379
1,647,945
1,648,659
1,658,877
1,659,405
1,699,614
1,695,160
1,692,320
2,117,013
2,176,709
2,177,698
2,161,655
2,177,898
1,867,199
1,864,340
1,838,735
1,872,769
1,955,220
2,108,767
2,051,226
2,041,926
2,062,913
2,237,749
2,220,800
2,191,810
2,250,231
2,326,641
2,269,539
2,671,927
2,716,528
2,699,154
2,729,108
2,637,737
2,632,818
2,597,665
6,613,036
6,310,793
6,624,385
6,580,954
6,811,518
6,770,587
7,152,210
7,137,790
7,019,815
6,949,801
6,736,944
6,696,494
6,624,719
6,684,385
6,761,569
6,754,617
6,642,330
6,453,437
6,351,027
6,304,538
6,312,215
6,334,156
1,390,020
1,343,210
1,347,000
1,350,054
1,313,767
1,288,216
1,308,465
1,310,482
1,182,239
1,163,254
1,191,580
1,229,164
1,227,220
1,263,742
1,254,607
1,287,691
1,438,911
1,492,715
1,476,417
1,516,306
1,433,294
1,226,633
1,124,939
1,133,801
1,067,528
968,665
961,337
969,708
1,010,103
967,238
960,003
926,924
926,924960,003967,2381,010,103969,708961,337968,6651,067,5281,133,8011,124,9391,226,6331,433,2941,516,3061,476,4171,492,7151,438,9111,287,6911,254,6071,263,7421,227,2201,229,1641,191,5801,163,2541,182,2391,310,4821,308,4651,288,2161,313,7671,350,0541,347,0001,343,2101,390,0206,334,1566,312,2156,304,5386,351,0276,453,4376,642,3306,754,6176,761,5696,684,3856,624,7196,696,4946,736,9446,949,8017,019,8157,137,7907,152,2106,770,5876,811,5186,580,9546,624,3856,310,7936,613,0362,597,6652,632,8182,637,7372,729,1082,699,1542,716,5282,671,9272,269,5392,326,6412,250,2312,191,8102,220,8002,237,7492,062,9132,041,9262,051,2262,108,7671,955,2201,872,7691,838,7351,864,3401,867,1992,177,8982,161,6552,177,6982,176,7092,117,0131,692,3201,695,1601,699,6141,659,4051,658,8771,648,6591,647,9451,661,3791,658,8121,664,5601,632,8171,635,2181,629,0331,945,4102,012,7402,048,1192,069,0052,122,1412,091,1002,154,0002,191,7002,265,5002,300,0002,256,7002,288,3001,006,7001,044,8001,091,500735,400410,200400,800420,800418,900445,300437,500450,100452,600470,800469,500482,300499,800517,800492,600535,700593,200589,300671,000652,000657,800324,300313,500309,100304,500277,100277,900278,000278,400282,400140,300149,900145,3000154,90000086,700000
   > Total Current Liabilities 
0
0
0
24,200
0
0
0
26,200
0
24,600
29,600
33,900
53,100
43,500
40,500
51,900
50,200
48,600
54,200
58,300
58,800
69,900
75,800
173,900
76,900
71,000
70,300
92,600
113,400
116,200
109,800
113,600
121,500
98,800
107,000
109,900
135,000
107,100
106,100
109,900
126,900
131,100
215,100
202,300
205,300
358,400
381,700
333,200
371,400
317,900
313,800
340,900
367,227
349,523
362,514
315,446
364,566
344,190
341,902
239,643
268,861
271,537
258,379
253,914
257,178
241,558
255,642
276,638
270,599
272,364
358,285
375,054
406,262
391,675
399,659
513,188
501,913
477,162
492,197
440,806
590,251
419,505
482,710
556,515
745,276
819,947
791,068
659,747
582,855
530,365
496,469
631,727
591,638
635,560
518,204
527,346
485,727
1,115,858
726,133
1,020,668
763,183
795,812
779,083
577,069
610,258
563,906
579,777
488,222
518,872
481,792
546,521
519,394
523,351
451,446
495,213
5,564,791
173,413
231,071
317,144
312,231
283,926
304,006
311,169
334,081
300,359
338,290
334,774
329,335
297,731
314,544
339,993
310,980
280,482
273,470
266,118
290,096
297,680
416,141
438,880
522,340
509,095
412,188
398,748
426,879
334,538
335,951
355,463
367,961
326,820
327,332
392,853
392,853327,332326,820367,961355,463335,951334,538426,879398,748412,188509,095522,340438,880416,141297,680290,096266,118273,470280,482310,980339,993314,544297,731329,335334,774338,290300,359334,081311,169304,006283,926312,231317,144231,071173,4135,564,791495,213451,446523,351519,394546,521481,792518,872488,222579,777563,906610,258577,069779,083795,812763,1831,020,668726,1331,115,858485,727527,346518,204635,560591,638631,727496,469530,365582,855659,747791,068819,947745,276556,515482,710419,505590,251440,806492,197477,162501,913513,188399,659391,675406,262375,054358,285272,364270,599276,638255,642241,558257,178253,914258,379271,537268,861239,643341,902344,190364,566315,446362,514349,523367,227340,900313,800317,900371,400333,200381,700358,400205,300202,300215,100131,100126,900109,900106,100107,100135,000109,900107,00098,800121,500113,600109,800116,200113,40092,60070,30071,00076,900173,90075,80069,90058,80058,30054,20048,60050,20051,90040,50043,50053,10033,90029,60024,600026,20000024,200000
       Short-term Debt 
0
0
0
200
0
0
0
200
0
600
600
600
500
500
500
800
500
500
0
0
0
1,000
1,000
105,000
600
23,400
23,300
37,300
32,700
48,200
45,100
44,000
40,200
34,800
39,000
42,000
53,300
45,000
50,100
41,000
40,800
0
26,000
29,500
7,500
103,000
103,000
61,000
61,000
61,000
61,000
86,000
86,000
86,000
86,000
60,129
95,000
92,954
90,372
6,500
6,500
6,497
6,500
7,100
4,650
106
69
6,349
4,250
0
4,441
9,824
7,279
5,008
3,124
10,649
73,369
64,387
101,980
51,185
259,708
59,783
160,703
217,614
390,387
376,248
385,566
213,465
205,167
195,522
195,333
267,464
243,398
243,660
139,334
70,997
69,518
428,610
47,156
280,851
102,356
111,260
115,695
32,896
28,306
23,842
23,050
33,493
29,950
27,266
29,977
36,885
34,368
31,763
32,237
5,107,210
5,107,210
3,398
3,398
11,038
7,898
7,414
8,566
15,783
14,328
12,533
11,478
17,797
15,210
13,068
11,925
20,753
28,456
25,702
25,987
31,097
24,597
133,812
138,587
223,050
182,611
55,920
52,179
57,988
37,405
26,414
21,926
35,343
35,341
29,721
126,897
126,89729,72135,34135,34321,92626,41437,40557,98852,17955,920182,611223,050138,587133,81224,59731,09725,98725,70228,45620,75311,92513,06815,21017,79711,47812,53314,32815,7838,5667,4147,89811,0383,3983,3985,107,2105,107,21032,23731,76334,36836,88529,97727,26629,95033,49323,05023,84228,30632,896115,695111,260102,356280,85147,156428,61069,51870,997139,334243,660243,398267,464195,333195,522205,167213,465385,566376,248390,387217,614160,70359,783259,70851,185101,98064,38773,36910,6493,1245,0087,2799,8244,44104,2506,349691064,6507,1006,5006,4976,5006,50090,37292,95495,00060,12986,00086,00086,00086,00061,00061,00061,00061,000103,000103,0007,50029,50026,000040,80041,00050,10045,00053,30042,00039,00034,80040,20044,00045,10048,20032,70037,30023,30023,400600105,0001,0001,0000005005008005005005006006006000200000200000
       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
36,885
0
0
0
5,042,353
0
3,398
3,398
11,038
7,898
323,053
8,566
15,783
14,328
12,533
11,478
17,797
15,210
13,068
11,925
20,753
28,456
25,702
25,987
31,097
24,597
133,812
138,587
223,050
182,611
55,920
52,179
57,988
37,405
26,414
21,926
35,343
35,341
29,721
126,897
126,89729,72135,34135,34321,92626,41437,40557,98852,17955,920182,611223,050138,587133,81224,59731,09725,98725,70228,45620,75311,92513,06815,21017,79711,47812,53314,32815,7838,566323,0537,89811,0383,3983,39805,042,35300036,885000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
13,800
17,100
16,400
33,700
24,500
22,200
28,400
26,500
23,100
27,800
31,500
34,900
31,000
36,200
34,600
47,200
23,600
22,400
27,300
46,200
29,600
30,900
36,000
47,200
31,200
35,300
30,600
45,900
29,500
29,400
37,500
52,200
56,400
94,500
84,700
103,300
119,800
164,400
129,500
159,500
129,000
120,900
109,400
121,596
106,564
112,576
103,014
115,164
101,905
105,006
99,081
115,228
124,036
109,757
113,527
99,438
95,427
97,499
89,975
113,675
108,226
151,497
148,014
194,613
162,043
183,526
256,883
220,889
198,129
211,944
198,875
173,825
163,506
152,965
150,026
168,680
174,005
200,891
186,322
165,955
140,739
129,048
128,402
149,243
157,965
172,281
198,216
183,866
286,437
293,446
383,782
294,341
316,669
304,442
224,418
229,269
232,433
207,273
176,142
160,361
160,209
173,835
180,113
167,480
156,725
152,229
128,131
70,823
78,043
89,966
95,953
103,130
127,059
137,664
134,137
127,149
131,027
119,629
128,024
138,935
138,735
166,129
133,060
108,972
104,464
99,110
103,743
122,916
116,042
102,025
131,986
147,284
165,143
186,322
211,848
176,953
188,494
198,374
205,001
178,119
186,549
153,189
153,189186,549178,119205,001198,374188,494176,953211,848186,322165,143147,284131,986102,025116,042122,916103,74399,110104,464108,972133,060166,129138,735138,935128,024119,629131,027127,149134,137137,664127,059103,13095,95389,96678,04370,823128,131152,229156,725167,480180,113173,835160,209160,361176,142207,273232,433229,269224,418304,442316,669294,341383,782293,446286,437183,866198,216172,281157,965149,243128,402129,048140,739165,955186,322200,891174,005168,680150,026152,965163,506173,825198,875211,944198,129220,889256,883183,526162,043194,613148,014151,497108,226113,67589,97597,49995,42799,438113,527109,757124,036115,22899,081105,006101,905115,164103,014112,576106,564121,596109,400120,900129,000159,500129,500164,400119,800103,30084,70094,50056,40052,20037,50029,40029,50045,90030,60035,30031,20047,20036,00030,90029,60046,20027,30022,40023,60047,20034,60036,20031,00034,90031,50027,80023,10026,50028,40022,20024,50033,70016,40017,10013,800000000000
       Other Current Liabilities 
0
0
0
24,000
0
0
0
26,000
0
10,200
11,900
16,900
18,900
18,500
17,800
22,700
23,200
25,000
26,400
26,800
23,900
37,900
38,600
34,300
29,100
24,000
24,600
28,000
34,500
38,400
33,800
33,600
34,100
32,800
32,700
37,300
35,800
32,600
26,600
31,400
33,900
74,700
94,600
88,100
94,500
135,600
114,300
142,700
150,900
127,900
131,900
145,500
159,631
156,959
163,938
152,303
154,402
149,331
146,524
134,062
147,133
141,004
142,122
133,287
153,090
146,025
158,074
180,314
152,674
164,138
202,347
183,283
204,370
224,624
213,009
245,656
207,655
214,646
178,273
138,944
156,718
196,216
169,042
170,086
8,053
52,410
23,544
207,042
10,044
7,036
5,640
-119,008
2,820
7,570
5,721
-103,423
232,343
400,811
5,824
7,828
9,100
7,090
3,498
1,737
643
542
421
12
24,613
28,957
27,390
35,663
37,291
28,814
28,031
11,965
102,590
153,028
223,780
216,278
6,412
5,301
9,046
161,641
8,736
34,260
42,185
183,344
6,038
9,876
9,951
157,085
10,426
11,247
9,812
14,495
15,252
21,438
39,245
10,402
179,200
191,125
160,247
157,043
120,180
12,000
15,909
76,462
69,297
75,019
76,739
76,73975,01969,29776,46215,90912,000120,180157,043160,247191,125179,20010,40239,24521,43815,25214,4959,81211,24710,426157,0859,9519,8766,038183,34442,18534,2608,736161,6419,0465,3016,412216,278223,780153,028102,59011,96528,03128,81437,29135,66327,39028,95724,613124215426431,7373,4987,0909,1007,8285,824400,811232,343-103,4235,7217,5702,820-119,0085,6407,03610,044207,04223,54452,4108,053170,086169,042196,216156,718138,944178,273214,646207,655245,656213,009224,624204,370183,283202,347164,138152,674180,314158,074146,025153,090133,287142,122141,004147,133134,062146,524149,331154,402152,303163,938156,959159,631145,500131,900127,900150,900142,700114,300135,60094,50088,10094,60074,70033,90031,40026,60032,60035,80037,30032,70032,80034,10033,60033,80038,40034,50028,00024,60024,00029,10034,30038,60037,90023,90026,80026,40025,00023,20022,70017,80018,50018,90016,90011,90010,200026,00000024,000000
   > Long-term Liabilities 
0
0
0
62,500
0
0
0
128,700
0
120,700
120,300
106,400
229,300
234,900
237,500
226,000
226,900
255,900
254,900
255,200
265,500
587,900
576,200
497,100
512,400
522,200
465,400
400,000
404,400
383,600
372,500
355,900
349,300
353,800
343,100
327,600
310,300
311,800
314,700
290,900
283,300
604,300
876,400
842,500
801,400
1,929,900
1,875,000
1,966,800
1,894,100
1,873,800
1,840,200
1,750,200
1,754,914
1,719,482
1,685,605
1,697,294
1,580,844
1,284,843
1,293,316
1,393,174
1,395,699
1,387,275
1,403,000
1,394,031
1,391,481
1,417,319
1,403,763
1,422,976
1,424,561
1,419,956
1,758,728
1,801,655
1,771,436
1,769,980
1,778,239
1,354,011
1,362,427
1,361,573
1,380,572
1,514,414
1,518,516
1,631,721
1,559,216
1,506,398
1,492,473
1,400,853
1,400,742
1,590,484
1,743,786
1,739,174
2,175,458
2,084,801
2,107,516
2,093,548
2,119,533
2,105,472
2,111,938
5,497,178
5,584,660
5,603,717
5,817,771
6,015,706
5,991,504
6,575,141
6,527,532
6,455,909
6,370,024
6,248,722
6,177,622
6,142,927
6,137,864
6,242,175
6,231,266
6,190,884
5,958,224
786,236
6,131,125
6,081,144
6,017,012
1,077,789
1,059,284
1,042,994
1,038,885
979,686
987,857
970,175
975,708
852,904
865,523
877,036
889,171
916,240
983,260
981,137
1,021,573
1,148,815
1,195,035
1,060,276
1,077,426
910,954
717,538
712,751
735,053
640,649
634,127
625,386
614,245
642,142
640,418
632,671
534,071
534,071632,671640,418642,142614,245625,386634,127640,649735,053712,751717,538910,9541,077,4261,060,2761,195,0351,148,8151,021,573981,137983,260916,240889,171877,036865,523852,904975,708970,175987,857979,6861,038,8851,042,9941,059,2841,077,7896,017,0126,081,1446,131,125786,2365,958,2246,190,8846,231,2666,242,1756,137,8646,142,9276,177,6226,248,7226,370,0246,455,9096,527,5326,575,1415,991,5046,015,7065,817,7715,603,7175,584,6605,497,1782,111,9382,105,4722,119,5332,093,5482,107,5162,084,8012,175,4581,739,1741,743,7861,590,4841,400,7421,400,8531,492,4731,506,3981,559,2161,631,7211,518,5161,514,4141,380,5721,361,5731,362,4271,354,0111,778,2391,769,9801,771,4361,801,6551,758,7281,419,9561,424,5611,422,9761,403,7631,417,3191,391,4811,394,0311,403,0001,387,2751,395,6991,393,1741,293,3161,284,8431,580,8441,697,2941,685,6051,719,4821,754,9141,750,2001,840,2001,873,8001,894,1001,966,8001,875,0001,929,900801,400842,500876,400604,300283,300290,900314,700311,800310,300327,600343,100353,800349,300355,900372,500383,600404,400400,000465,400522,200512,400497,100576,200587,900265,500255,200254,900255,900226,900226,000237,500234,900229,300106,400120,300120,7000128,70000062,500000
       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
1,540,223
1,540,289
1,540,363
1,538,470
1,538,744
1,539,028
3,773,923
3,841,330
3,762,297
3,967,796
4,464,351