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

Arts-Way Manufacturing Co Inc
Buy, Hold or Sell?

Let's analyze Arts-Way Manufacturing Co Inc together

I guess you are interested in Arts-Way Manufacturing Co 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 Arts-Way Manufacturing Co 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 Arts-Way Manufacturing Co Inc

I send you an email if I find something interesting about Arts-Way Manufacturing Co Inc.

1. Quick Overview

1.1. Quick analysis of Arts-Way Manufacturing Co Inc (30 sec.)










1.2. What can you expect buying and holding a share of Arts-Way Manufacturing Co Inc? (30 sec.)

How much money do you get?

How much money do you get?
$0.00
When do you have the money?
1 year
How often do you get paid?
15.0%

What is your share worth?

Current worth
$2.22
Expected worth in 1 year
$2.08
How sure are you?
37.5%

+ What do you gain per year?

Total Gains per Share
$-0.14
Return On Investment
-8.9%

For what price can you sell your share?

Current Price per Share
$1.59
Expected price per share
$1.52 - $1.74
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Arts-Way Manufacturing Co Inc (5 min.)




Live pricePrice per Share (EOD)
$1.59
Intrinsic Value Per Share
$1.44 - $2.84
Total Value Per Share
$3.66 - $5.06

2.2. Growth of Arts-Way Manufacturing Co Inc (5 min.)




Is Arts-Way Manufacturing Co Inc growing?

Current yearPrevious yearGrowGrow %
How rich?$11.2m$11.6m-$277.1k-2.4%

How much money is Arts-Way Manufacturing Co Inc making?

Current yearPrevious yearGrowGrow %
Making money-$208.1k$166.5k-$374.6k-180.0%
Net Profit Margin-3.4%2.0%--

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

2.3. Financial Health of Arts-Way Manufacturing Co Inc (5 min.)




2.4. Comparing to competitors in the Farm & Heavy Construction Machinery industry (5 min.)




  Industry Rankings (Farm & Heavy Construction Machinery)  


Richest
#134 / 144

Most Revenue
#138 / 144

Most Profit
#104 / 144

Most Efficient
#110 / 144
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Arts-Way Manufacturing Co Inc?

Welcome investor! Arts-Way Manufacturing Co Inc's management wants to use your money to grow the business. In return you get a share of Arts-Way Manufacturing Co Inc.

First you should know what it really means to hold a share of Arts-Way Manufacturing Co Inc. And how you can make/lose money.

Speculation

The Price per Share of Arts-Way Manufacturing Co Inc is $1.585. 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 Arts-Way Manufacturing Co 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 Arts-Way Manufacturing Co 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 $2.22. Based on the TTM, the Book Value Change Per Share is $-0.04 per quarter. Based on the YOY, the Book Value Change Per Share is $0.05 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is $0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Arts-Way Manufacturing Co 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-0.01-0.3%-0.04-2.6%-0.01-0.4%-0.03-1.9%-0.05-3.2%
Usd Book Value Change Per Share0.010.3%-0.04-2.2%0.053.2%-0.01-0.5%-0.04-2.4%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.3%
Usd Total Gains Per Share0.010.3%-0.04-2.2%0.053.2%-0.01-0.5%-0.03-2.2%
Usd Price Per Share2.07-1.96-2.31-2.51-2.83-
Price to Earnings Ratio-100.17--45.01--24.25--9.68--3.53-
Price-to-Total Gains Ratio408.97-44.11-240.79-61.25-16.15-
Price to Book Ratio0.93-0.87-1.00-1.19-1.07-
Price-to-Total Gains Ratio408.97-44.11-240.79-61.25-16.15-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share1.585
Number of shares630
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share-0.04-0.01
Usd Total Gains Per Share-0.04-0.01
Gains per Quarter (630 shares)-22.25-4.70
Gains per Year (630 shares)-89.01-18.80
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10-89-990-19-29
20-178-1880-38-48
30-267-2770-56-67
40-356-3660-75-86
50-445-4550-94-105
60-534-5440-113-124
70-623-6330-132-143
80-712-7220-150-162
90-801-8110-169-181
100-890-9000-188-200

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 Share0.04.00.00.0%4.08.00.033.3%6.014.00.030.0%11.029.00.027.5%81.054.04.058.3%
Book Value Change Per Share1.03.00.025.0%8.04.00.066.7%10.010.00.050.0%14.026.00.035.0%81.051.07.058.3%
Dividend per Share0.00.04.00.0%0.00.012.00.0%0.00.020.00.0%6.00.034.015.0%25.00.0114.018.0%
Total Gains per Share1.03.00.025.0%8.04.00.066.7%10.010.00.050.0%15.025.00.037.5%84.048.07.060.4%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Arts-Way Manufacturing Co 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--0.005-0.035+798%0.050-90%-0.007+247%-0.038+855%
Book Value Per Share--2.2222.245-1%2.308-4%2.151+3%2.713-18%
Current Ratio--1.5501.5580%1.5540%1.637-5%2.044-24%
Debt To Asset Ratio--0.5200.524-1%0.538-3%0.511+2%0.447+16%
Debt To Equity Ratio--1.0831.102-2%1.165-7%1.058+2%0.842+29%
Dividend Per Share----0%-0%-0%0.004-100%
Enterprise Value---1701372.160-2586090.320+52%-1932100.950+14%1190654.463-243%3550887.683-148%
Eps---0.005-0.041+700%-0.006+26%-0.029+470%-0.051+884%
Ev To Ebitda Ratio---1.124-0.096-91%-0.741-34%-0.644-43%-2.047+82%
Ev To Sales Ratio---0.072-0.103+42%-0.062-15%0.055-232%0.157-146%
Free Cash Flow Per Share--0.0360.050-28%-0.044+225%-0.037+203%0.000+101%
Free Cash Flow To Equity Per Share--0.000-0.001+3016%-0.038+114127%-0.010+30051%-0.023+69005%
Gross Profit Margin--15.5348.289+87%0.440+3434%1.557+898%1.296+1099%
Intrinsic Value_10Y_max--2.839--------
Intrinsic Value_10Y_min--1.439--------
Intrinsic Value_1Y_max--0.040--------
Intrinsic Value_1Y_min---0.017--------
Intrinsic Value_3Y_max--0.307--------
Intrinsic Value_3Y_min--0.088--------
Intrinsic Value_5Y_max--0.798--------
Intrinsic Value_5Y_min--0.345--------
Market Cap7974864.100-32%10498029.8409898171.180+6%11597515.300-9%12643838.863-17%14258707.958-26%
Net Profit Margin---0.004-0.034+660%0.020-122%-0.023+415%-0.048+977%
Operating Margin--0.025-0.001+104%0.052-51%-0.022+185%-0.042+267%
Operating Ratio--0.9741.001-3%0.956+2%1.023-5%1.046-7%
Pb Ratio0.713-31%0.9320.873+7%0.996-6%1.187-21%1.069-13%
Pe Ratio-76.702+23%-100.172-45.009-55%-24.249-76%-9.683-90%-3.525-96%
Price Per Share1.585-31%2.0701.960+6%2.305-10%2.512-18%2.833-27%
Price To Free Cash Flow Ratio11.131-31%14.5375.938+145%8.278+76%1.366+964%-11.561+180%
Price To Total Gains Ratio313.146-31%408.96644.105+827%240.787+70%61.251+568%16.146+2433%
Quick Ratio--0.3280.340-3%0.399-18%0.370-11%0.395-17%
Return On Assets---0.001-0.009+669%0.007-117%-0.006+421%-0.010+814%
Return On Equity---0.002-0.018+687%0.014-116%-0.011+356%-0.017+630%
Total Gains Per Share--0.005-0.035+798%0.050-90%-0.007+247%-0.034+776%
Usd Book Value--11266843.00011336358.250-1%11613483.500-3%10833369.350+4%13656952.375-18%
Usd Book Value Change Per Share--0.005-0.035+798%0.050-90%-0.007+247%-0.038+855%
Usd Book Value Per Share--2.2222.245-1%2.308-4%2.151+3%2.713-18%
Usd Dividend Per Share----0%-0%-0%0.004-100%
Usd Enterprise Value---1701372.160-2586090.320+52%-1932100.950+14%1190654.463-243%3550887.683-148%
Usd Eps---0.005-0.041+700%-0.006+26%-0.029+470%-0.051+884%
Usd Free Cash Flow--180542.000251682.750-28%-223398.000+224%-184066.050+202%-1169.700+101%
Usd Free Cash Flow Per Share--0.0360.050-28%-0.044+225%-0.037+203%0.000+101%
Usd Free Cash Flow To Equity Per Share--0.000-0.001+3016%-0.038+114127%-0.010+30051%-0.023+69005%
Usd Market Cap7974864.100-32%10498029.8409898171.180+6%11597515.300-9%12643838.863-17%14258707.958-26%
Usd Price Per Share1.585-31%2.0701.960+6%2.305-10%2.512-18%2.833-27%
Usd Profit---26200.000-208114.000+694%166559.500-116%-110941.500+323%-223560.250+753%
Usd Revenue--5875700.0006295409.500-7%8097761.250-27%6674481.700-12%6220031.475-6%
Usd Total Gains Per Share--0.005-0.035+798%0.050-90%-0.007+247%-0.034+776%
 EOD+3 -5MRQTTM+25 -13YOY+16 -225Y+25 -1310Y+23 -17

3.3 Fundamental Score

Let's check the fundamental score of Arts-Way Manufacturing Co Inc based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-76.702
Price to Book Ratio (EOD)Between0-10.713
Net Profit Margin (MRQ)Greater than0-0.004
Operating Margin (MRQ)Greater than00.025
Quick Ratio (MRQ)Greater than10.328
Current Ratio (MRQ)Greater than11.550
Debt to Asset Ratio (MRQ)Less than10.520
Debt to Equity Ratio (MRQ)Less than11.083
Return on Equity (MRQ)Greater than0.15-0.002
Return on Assets (MRQ)Greater than0.05-0.001
Total4/10 (40.0%)

3.4 Technical Score

Let's check the technical score of Arts-Way Manufacturing Co Inc based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5039.832
Ma 20Greater thanMa 501.652
Ma 50Greater thanMa 1001.664
Ma 100Greater thanMa 2001.680
OpenGreater thanClose1.600
Total1/5 (20.0%)

4. In-depth Analysis

4.1 About Arts-Way Manufacturing Co Inc

Art's-Way Manufacturing Co., Inc. manufactures and sells agricultural equipment, specialized modular science and agricultural buildings in the United States and internationally. The company operates through Agricultural Products and Modular Buildings. The Agricultural Products segment offers various specialized farm machinery, including portable and stationary animal feed processing equipment and related attachments; hay and forage equipment, such as forage boxes, bale processors, running gears, and dump boxes; manure spreaders; sugar beet harvesting equipment; dirt work equipment; and after-market service parts. The Modular Buildings segment produces, sells, and leases swine buildings, complex containment research laboratories, and research facilities for academic research institutions, government research and diagnostic centers, public health institutions, and private research and pharmaceutical companies. This segment also designs, manufactures, delivers, installs, and rents building units. It markets and sells its products through independent farm equipment dealers, and OEM sales channels. Art's-Way Manufacturing Co., Inc. was founded in 1956 and is based in Armstrong, Iowa.

Fundamental data was last updated by Penke on 2024-12-05 12:53:08.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a loss.
Using its assets, the company is very inefficient in making profit.
Using its investors money, the company is very inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very inefficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is 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 cheap.
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 Arts-Way Manufacturing Co Inc earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Arts-Way Manufacturing Co Inc to the Farm & Heavy Construction Machinery industry mean.
  • A Net Profit Margin of -0.4% means that $0.00 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Arts-Way Manufacturing Co Inc:

  • The MRQ is -0.4%. The company is not making a profit/loss.
  • The TTM is -3.4%. The company is making a loss. -1
Trends
Current periodCompared to+/- 
MRQ-0.4%TTM-3.4%+2.9%
TTM-3.4%YOY2.0%-5.4%
TTM-3.4%5Y-2.3%-1.1%
5Y-2.3%10Y-4.8%+2.5%
Compared to industry (Farm & Heavy Construction Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.4%5.0%-5.4%
TTM-3.4%5.4%-8.8%
YOY2.0%5.7%-3.7%
5Y-2.3%3.9%-6.2%
10Y-4.8%3.4%-8.2%
4.3.1.2. Return on Assets

Shows how efficient Arts-Way Manufacturing Co Inc is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Arts-Way Manufacturing Co Inc to the Farm & Heavy Construction Machinery industry mean.
  • -0.1% Return on Assets means that Arts-Way Manufacturing Co Inc generated $0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Arts-Way Manufacturing Co Inc:

  • The MRQ is -0.1%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -0.9%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-0.1%TTM-0.9%+0.7%
TTM-0.9%YOY0.7%-1.5%
TTM-0.9%5Y-0.6%-0.3%
5Y-0.6%10Y-1.0%+0.4%
Compared to industry (Farm & Heavy Construction Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.1%1.0%-1.1%
TTM-0.9%1.0%-1.9%
YOY0.7%1.3%-0.6%
5Y-0.6%1.0%-1.6%
10Y-1.0%0.8%-1.8%
4.3.1.3. Return on Equity

Shows how efficient Arts-Way Manufacturing Co Inc is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Arts-Way Manufacturing Co Inc to the Farm & Heavy Construction Machinery industry mean.
  • -0.2% Return on Equity means Arts-Way Manufacturing Co Inc generated $0.00 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Arts-Way Manufacturing Co Inc:

  • The MRQ is -0.2%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -1.8%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-0.2%TTM-1.8%+1.6%
TTM-1.8%YOY1.4%-3.3%
TTM-1.8%5Y-1.1%-0.8%
5Y-1.1%10Y-1.7%+0.6%
Compared to industry (Farm & Heavy Construction Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.2%2.6%-2.8%
TTM-1.8%2.3%-4.1%
YOY1.4%3.5%-2.1%
5Y-1.1%2.4%-3.5%
10Y-1.7%2.0%-3.7%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Arts-Way Manufacturing Co Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Arts-Way Manufacturing Co Inc is operating .

  • Measures how much profit Arts-Way Manufacturing Co 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 Arts-Way Manufacturing Co Inc to the Farm & Heavy Construction Machinery industry mean.
  • An Operating Margin of 2.5% means the company generated $0.03  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Arts-Way Manufacturing Co Inc:

  • The MRQ is 2.5%. The company is operating less efficient.
  • The TTM is -0.1%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ2.5%TTM-0.1%+2.6%
TTM-0.1%YOY5.2%-5.3%
TTM-0.1%5Y-2.2%+2.1%
5Y-2.2%10Y-4.2%+2.1%
Compared to industry (Farm & Heavy Construction Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ2.5%8.1%-5.6%
TTM-0.1%5.9%-6.0%
YOY5.2%5.7%-0.5%
5Y-2.2%4.8%-7.0%
10Y-4.2%4.7%-8.9%
4.3.2.2. Operating Ratio

Measures how efficient Arts-Way Manufacturing Co Inc is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Farm & Heavy Construction Machinery industry mean).
  • An Operation Ratio of 0.97 means that the operating costs are $0.97 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Arts-Way Manufacturing Co Inc:

  • The MRQ is 0.974. The company is less efficient in keeping operating costs low.
  • The TTM is 1.001. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ0.974TTM1.001-0.027
TTM1.001YOY0.956+0.045
TTM1.0015Y1.023-0.023
5Y1.02310Y1.046-0.023
Compared to industry (Farm & Heavy Construction Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9741.495-0.521
TTM1.0011.432-0.431
YOY0.9561.113-0.157
5Y1.0231.164-0.141
10Y1.0461.114-0.068
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Arts-Way Manufacturing Co Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Arts-Way Manufacturing Co Inc is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Farm & Heavy Construction Machinery industry mean).
  • A Current Ratio of 1.55 means the company has $1.55 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Arts-Way Manufacturing Co Inc:

  • The MRQ is 1.550. The company is able to pay all its short-term debts. +1
  • The TTM is 1.558. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.550TTM1.558-0.008
TTM1.558YOY1.554+0.003
TTM1.5585Y1.637-0.080
5Y1.63710Y2.044-0.407
Compared to industry (Farm & Heavy Construction Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5501.526+0.024
TTM1.5581.531+0.027
YOY1.5541.553+0.001
5Y1.6371.627+0.010
10Y2.0441.570+0.474
4.4.3.2. Quick Ratio

Measures if Arts-Way Manufacturing Co Inc is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Arts-Way Manufacturing Co Inc to the Farm & Heavy Construction Machinery industry mean.
  • A Quick Ratio of 0.33 means the company can pay off $0.33 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Arts-Way Manufacturing Co Inc:

  • The MRQ is 0.328. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.340. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.328TTM0.340-0.012
TTM0.340YOY0.399-0.059
TTM0.3405Y0.370-0.030
5Y0.37010Y0.395-0.025
Compared to industry (Farm & Heavy Construction Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3280.640-0.312
TTM0.3400.681-0.341
YOY0.3990.828-0.429
5Y0.3700.805-0.435
10Y0.3950.842-0.447
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Arts-Way Manufacturing Co Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Arts-Way Manufacturing Co Inc assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Arts-Way Manufacturing Co Inc to Farm & Heavy Construction Machinery industry mean.
  • A Debt to Asset Ratio of 0.52 means that Arts-Way Manufacturing Co Inc assets are financed with 52.0% credit (debt) and the remaining percentage (100% - 52.0%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Arts-Way Manufacturing Co Inc:

  • The MRQ is 0.520. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.524. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.520TTM0.524-0.004
TTM0.524YOY0.538-0.014
TTM0.5245Y0.511+0.013
5Y0.51110Y0.447+0.064
Compared to industry (Farm & Heavy Construction Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5200.560-0.040
TTM0.5240.558-0.034
YOY0.5380.543-0.005
5Y0.5110.560-0.049
10Y0.4470.562-0.115
4.5.4.2. Debt to Equity Ratio

Measures if Arts-Way Manufacturing Co Inc is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Arts-Way Manufacturing Co Inc to the Farm & Heavy Construction Machinery industry mean.
  • A Debt to Equity ratio of 108.3% means that company has $1.08 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Arts-Way Manufacturing Co Inc:

  • The MRQ is 1.083. The company is able to pay all its debts with equity. +1
  • The TTM is 1.102. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.083TTM1.102-0.018
TTM1.102YOY1.165-0.064
TTM1.1025Y1.058+0.044
5Y1.05810Y0.842+0.216
Compared to industry (Farm & Heavy Construction Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0831.287-0.204
TTM1.1021.307-0.205
YOY1.1651.281-0.116
5Y1.0581.305-0.247
10Y0.8421.376-0.534
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 Arts-Way Manufacturing Co Inc generates.

  • Above 15 is considered overpriced but always compare Arts-Way Manufacturing Co Inc to the Farm & Heavy Construction Machinery industry mean.
  • A PE ratio of -100.17 means the investor is paying $-100.17 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Arts-Way Manufacturing Co Inc:

  • The EOD is -76.702. Based on the earnings, the company is expensive. -2
  • The MRQ is -100.172. Based on the earnings, the company is expensive. -2
  • The TTM is -45.009. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-76.702MRQ-100.172+23.470
MRQ-100.172TTM-45.009-55.163
TTM-45.009YOY-24.249-20.760
TTM-45.0095Y-9.683-35.326
5Y-9.68310Y-3.525-6.158
Compared to industry (Farm & Heavy Construction Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD-76.70210.262-86.964
MRQ-100.17210.724-110.896
TTM-45.00910.130-55.139
YOY-24.2499.537-33.786
5Y-9.68311.722-21.405
10Y-3.52514.944-18.469
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 Arts-Way Manufacturing Co Inc:

  • The EOD is 11.131. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 14.537. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 5.938. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD11.131MRQ14.537-3.406
MRQ14.537TTM5.938+8.599
TTM5.938YOY8.278-2.340
TTM5.9385Y1.366+4.572
5Y1.36610Y-11.561+12.927
Compared to industry (Farm & Heavy Construction Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD11.1313.579+7.552
MRQ14.5373.526+11.011
TTM5.9382.563+3.375
YOY8.278-0.008+8.286
5Y1.3661.131+0.235
10Y-11.5610.890-12.451
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 Arts-Way Manufacturing Co Inc is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Farm & Heavy Construction Machinery industry mean).
  • A PB ratio of 0.93 means the investor is paying $0.93 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Arts-Way Manufacturing Co Inc:

  • The EOD is 0.713. Based on the equity, the company is cheap. +2
  • The MRQ is 0.932. Based on the equity, the company is cheap. +2
  • The TTM is 0.873. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.713MRQ0.932-0.218
MRQ0.932TTM0.873+0.059
TTM0.873YOY0.996-0.123
TTM0.8735Y1.187-0.314
5Y1.18710Y1.069+0.118
Compared to industry (Farm & Heavy Construction Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD0.7131.428-0.715
MRQ0.9321.339-0.407
TTM0.8731.335-0.462
YOY0.9961.494-0.498
5Y1.1871.759-0.572
10Y1.0692.103-1.034
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 Arts-Way Manufacturing Co Inc.

4.8.1. Institutions holding Arts-Way Manufacturing Co Inc

Institutions are holding 3.271% of the shares of Arts-Way Manufacturing Co Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Renaissance Technologies Corp0.98280.000149448767418.3703
2024-09-30Shufro Rose & CO LLC0.43440.00282185500
2024-09-30Dimensional Fund Advisors, Inc.0.4184021052-1743-7.6464
2024-09-30TWO SIGMA SECURITIES, LLC0.32930.000516571165710
2024-09-30Geode Capital Management, LLC0.2787014022-5323-27.5162
2024-09-30State Street Corp0.2401207700
2024-09-30Vanguard Group Inc0.20201016400
2024-09-30Tower Research Capital LLC0.06470.000232552448.1036
2024-09-30Morgan Stanley - Brokerage Accounts0.00470236-896-79.1519
2024-06-30Royal Bank of Canada0.000803800
2024-06-30Bank of America Corp0.0007033-68-67.3267
2024-09-30Wells Fargo & Co00110
2024-09-30Susquehanna International Group, LLP000-17979-100
2024-09-30UBS Group AG000-5124-100
2024-06-30JPMorgan Chase & Co000-1-100
Total 2.95650.0036148752-6644-4.5%

4.9.2. Funds holding Arts-Way Manufacturing Co Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Fidelity Extended Market Index0.22120.000111130-7081-38.8831
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr0.20201016400
2024-11-28Dimensional US Core Equity 2 ETF0.09460476100
2024-08-31DFA US Vector Equity Class F0.06830.0005343600
2024-09-30Fidelity Series Total Market Index0.0560281928190
2024-09-30NT Ext Equity Mkt Idx Fd - L0.0450.0001226500
2024-09-30Northern Trust Extended Eq Market Idx0.0450.0001226500
2024-09-30NT Ext Equity Mkt Idx Fd - NL0.03650.0001183600
2024-09-30NT Ext Equity Mkt Idx Fd - DC - NL - T20.02940.0001147950.3392
2024-09-30DFA US Social Core Equity 2 Portfolio0.02920.00011469-1743-54.2653
2024-03-31AZL® DFA US Small Cap0.0160.000780600
2024-10-31State St US Extended Mkt Indx NL Cl C0.0150.000175300
2024-09-30NT Ext Eq Mkt Indx Fd DC Lending Tier 50.0070.000135010.2865
2024-06-30SSgA U.S. Total Market Index Strategy0.006103099242.3963
2024-09-30BNYM Mellon SL Market Completion UC10.0030.000115100
2024-09-30Spartan Extended Market Index Pool E0.0015073730
Total 0.87580.002144066-5834-13.2%

5.3. Insider Transactions

Insiders are holding 53.435% of the shares of Arts-Way Manufacturing Co Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2022-07-29Randall C RamseyBUY88002.2
2022-07-07Randall C RamseyBUY22852.33
2022-05-12Randall C RamseyBUY1002.25
2022-05-10Randall C RamseyBUY13782.43
2022-05-06Randall C RamseyBUY18502.6
2022-05-02Randall C RamseyBUY54002.75
2022-04-26Randall C RamseyBUY77503.15
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 Assets23,471
Total Liabilities12,205
Total Stockholder Equity11,267
 As reported
Total Liabilities 12,205
Total Stockholder Equity+ 11,267
Total Assets = 23,471

Assets

Total Assets23,471
Total Current Assets14,049
Long-term Assets9,422
Total Current Assets
Cash And Cash Equivalents 5
Net Receivables 2,969
Inventory 10,691
Other Current Assets 384
Total Current Assets  (as reported)14,049
Total Current Assets  (calculated)14,049
+/-0
Long-term Assets
Property Plant Equipment 5,197
Long-term Assets Other 1,577
Long-term Assets  (as reported)9,422
Long-term Assets  (calculated)6,774
+/- 2,648

Liabilities & Shareholders' Equity

Total Current Liabilities9,064
Long-term Liabilities3,141
Total Stockholder Equity11,267
Total Current Liabilities
Short-term Debt 4,223
Short Long Term Debt 3,982
Accounts payable 870
Other Current Liabilities 3,961
Total Current Liabilities  (as reported)9,064
Total Current Liabilities  (calculated)13,037
+/- 3,973
Long-term Liabilities
Long term Debt 2,543
Capital Lease Obligations 839
Long-term Liabilities  (as reported)3,141
Long-term Liabilities  (calculated)3,382
+/- 241
Total Stockholder Equity
Common Stock52
Retained Earnings 6,497
Other Stockholders Equity 4,718
Total Stockholder Equity (as reported)11,267
Total Stockholder Equity (calculated)11,267
+/-0
Other
Capital Stock52
Cash and Short Term Investments 5
Common Stock Shares Outstanding 5,072
Current Deferred Revenue4
Liabilities and Stockholders Equity 23,471
Net Debt 7,359
Net Invested Capital 17,792
Net Working Capital 4,986
Property Plant and Equipment Gross 5,296
Short Long Term Debt Total 7,364



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
0
7,700
0
0
0
8,400
0
0
0
11,500
0
0
0
11,800
10,600
10,500
11,100
10,800
10,500
9,300
12,100
13,300
11,500
11,800
12,500
11,800
12,700
11,000
12,800
14,900
15,900
13,000
15,700
17,300
17,400
14,500
16,300
14,900
12,600
0
12,600
11,900
10,400
10,700
11,900
15,200
16,700
15,320
17,900
18,400
18,400
17,000
17,000
0
16,900
15,100
15,134
14,464
14,149
10,707
10,707
9,768
10,175
6,755
6,808
6,580
6,248
5,921
6,922
7,866
7,547
7,962
7,962
11,158
10,624
10,646
12,494
12,802
10,922
11,782
13,293
15,058
14,335
14,614
17,864
17,806
17,646
19,967
25,213
27,810
26,590
27,226
27,129
25,665
24,604
23,920
25,118
28,956
27,503
26,778
26,508
28,371
27,072
25,855
28,162
35,076
32,894
31,229
32,732
31,446
30,384
32,768
33,766
35,008
35,091
32,846
34,176
33,788
32,705
31,332
29,998
27,995
28,983
27,243
26,293
27,269
26,492
24,380
23,391
22,594
22,175
21,325
20,903
21,359
20,868
19,347
21,000
20,380
19,320
18,803
18,782
20,670
21,255
20,854
20,852
24,042
24,721
23,948
25,605
25,470
25,565
24,402
24,254
23,171
23,471
23,47123,17124,25424,40225,56525,47025,60523,94824,72124,04220,85220,85421,25520,67018,78218,80319,32020,38021,00019,34720,86821,35920,90321,32522,17522,59423,39124,38026,49227,26926,29327,24328,98327,99529,99831,33232,70533,78834,17632,84635,09135,00833,76632,76830,38431,44632,73231,22932,89435,07628,16225,85527,07228,37126,50826,77827,50328,95625,11823,92024,60425,66527,12927,22626,59027,81025,21319,96717,64617,80617,86414,61414,33515,05813,29311,78210,92212,80212,49410,64610,62411,1587,9627,9627,5477,8666,9225,9216,2486,5806,8086,75510,1759,76810,70710,70714,14914,46415,13415,10016,900017,00017,00018,40018,40017,90015,32016,70015,20011,90010,70010,40011,90012,600012,60014,90016,30014,50017,40017,30015,70013,00015,90014,90012,80011,00012,70011,80012,50011,80011,50013,30012,1009,30010,50010,80011,10010,50010,60011,80000011,5000008,4000007,700000
   > Total Current Assets 
0
0
0
5,800
0
0
0
6,800
0
0
0
9,700
0
0
0
9,700
8,500
8,400
8,900
8,600
8,100
7,000
9,700
11,000
8,900
9,200
10,000
9,400
9,900
8,200
10,100
12,000
12,900
10,000
12,500
14,000
14,100
11,400
13,300
12,000
9,900
0
10,100
9,600
8,200
7,600
9,600
12,200
13,800
12,490
15,100
15,700
15,500
14,100
14,200
0
14,100
11,900
12,084
11,522
11,358
8,611
8,611
7,927
8,403
5,671
5,785
5,617
5,316
4,340
5,411
6,389
5,734
5,566
5,566
8,558
7,824
7,946
10,117
10,556
8,789
9,482
10,832
12,380
11,079
11,219
14,821
14,867
13,774
13,785
18,547
20,748
19,263
19,756
19,589
18,222
17,298
16,726
17,847
20,321
18,925
17,930
17,572
19,262
17,871
16,696
19,102
23,957
21,698
20,126
21,889
20,734
19,299
19,751
20,530
21,822
22,208
20,066
21,562
21,353
21,013
19,962
19,932
18,099
19,215
17,622
16,255
17,061
16,337
14,433
13,541
13,386
13,212
12,145
12,703
13,222
12,738
11,407
12,867
12,142
11,088
10,301
10,191
12,050
12,631
12,174
12,059
14,770
14,949
14,133
15,809
15,864
16,311
15,085
14,711
13,622
14,049
14,04913,62214,71115,08516,31115,86415,80914,13314,94914,77012,05912,17412,63112,05010,19110,30111,08812,14212,86711,40712,73813,22212,70312,14513,21213,38613,54114,43316,33717,06116,25517,62219,21518,09919,93219,96221,01321,35321,56220,06622,20821,82220,53019,75119,29920,73421,88920,12621,69823,95719,10216,69617,87119,26217,57217,93018,92520,32117,84716,72617,29818,22219,58919,75619,26320,74818,54713,78513,77414,86714,82111,21911,07912,38010,8329,4828,78910,55610,1177,9467,8248,5585,5665,5665,7346,3895,4114,3405,3165,6175,7855,6718,4037,9278,6118,61111,35811,52212,08411,90014,100014,20014,10015,50015,70015,10012,49013,80012,2009,6007,6008,2009,60010,10009,90012,00013,30011,40014,10014,00012,50010,00012,90012,00010,1008,2009,9009,40010,0009,2008,90011,0009,7007,0008,1008,6008,9008,4008,5009,7000009,7000006,8000005,800000
       Cash And Cash Equivalents 
0
0
0
500
0
0
0
1,700
0
0
0
1,500
0
0
0
2,100
0
800
1,400
1,200
0
100
-100
500
100
100
100
100
100
0
200
100
100
0
0
100
200
100
0
100
100
0
0
100
-100
0
100
30
0
10
100
50
30
10
20
0
100
300
28
93
16
4
4
18
15
4
141
15
27
75
76
980
403
800
800
1,114
83
116
1,767
2,176
922
1,198
1,115
2,341
1,751
2,072
3,288
2,334
2,240
612
4,113
1,229
295
103
217
53
287
387
119
21
545
317
170
115
214
119
316
291
336
1,547
3,571
2,123
1,434
208
86
250
237
512
902
602
644
447
629
268
501
1,064
751
213
393
212
93
4
5
4
3
4
5
3
3
3
4
3
4
5
108
3
3
5
4
5
4
2
4
4
2
4
5
5424424545331085434333543454932123932137511,064501268629447644602902512237250862081,4342,1233,5711,54733629131611921411517031754521119387287532171032951,2294,1136122,2402,3343,2882,0721,7512,3411,1151,1989222,1761,767116831,114800800403980767527151414151844169328300100020103050100100301000-100100001001000100200100001001002000100100100100100500-10010001,2001,40080002,1000001,5000001,700000500000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
120
121
142
123
147
146
153
148
117
78
48
28
14
11
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000011142848781171481531461471231421211200000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
0
0
0
1,000
0
0
0
900
0
0
0
2,600
0
0
0
1,500
2,900
2,000
2,600
1,200
1,600
1,400
2,300
2,200
1,900
1,500
1,800
1,200
2,400
1,100
2,700
4,500
5,200
2,100
3,400
3,900
4,000
1,800
2,200
3,400
2,300
0
1,800
2,500
2,300
1,500
2,500
2,900
4,000
3,010
4,700
5,500
4,800
3,800
3,700
0
3,500
2,500
2,295
2,917
2,813
1,331
1,331
776
1,272
922
1,365
820
1,004
593
1,651
1,083
1,290
886
886
1,084
970
903
1,186
859
1,065
956
2,369
1,646
2,001
2,313
3,834
3,329
3,122
3,353
2,767
3,825
3,248
3,338
3,089
2,877
1,817
2,348
3,424
4,566
3,127
2,494
2,047
3,342
3,345
2,030
3,127
7,639
6,232
2,880
2,800
2,366
2,814
3,151
2,672
3,756
5,284
3,080
2,794
3,018
2,228
2,610
3,245
1,929
3,186
1,794
1,850
2,453
2,426
1,975
1,949
2,465
2,363
1,759
2,189
2,846
2,736
2,555
3,286
2,393
1,894
2,475
1,989
2,703
2,959
2,840
1,728
3,003
4,015
3,173
3,764
4,259
4,742
3,721
3,172
2,682
2,969
2,9692,6823,1723,7214,7424,2593,7643,1734,0153,0031,7282,8402,9592,7031,9892,4751,8942,3933,2862,5552,7362,8462,1891,7592,3632,4651,9491,9752,4262,4531,8501,7943,1861,9293,2452,6102,2283,0182,7943,0805,2843,7562,6723,1512,8142,3662,8002,8806,2327,6393,1272,0303,3453,3422,0472,4943,1274,5663,4242,3481,8172,8773,0893,3383,2483,8252,7673,3533,1223,3293,8342,3132,0011,6462,3699561,0658591,1869039701,0848868861,2901,0831,6515931,0048201,3659221,2727761,3311,3312,8132,9172,2952,5003,50003,7003,8004,8005,5004,7003,0104,0002,9002,5001,5002,3002,5001,80002,3003,4002,2001,8004,0003,9003,4002,1005,2004,5002,7001,1002,4001,2001,8001,5001,9002,2002,3001,4001,6001,2002,6002,0002,9001,5000002,6000009000001,000000
       Other Current Assets 
0
0
0
300
0
0
0
300
0
0
0
300
0
0
0
400
300
400
300
700
600
300
900
1,100
700
700
900
1,400
1,100
1,200
800
600
800
800
700
800
800
1,100
1,400
1,100
600
0
800
800
0
0
800
900
900
0
700
700
700
900
1,000
0
1,100
0
64
90
96
91
91
153
215
54
47
301
176
95
116
171
131
433
150
90
70
90
116
147
197
129
156
174
143
163
200
180
194
409
622
678
826
362
525
392
292
1,181
290
452
428
503
422
406
298
364
206
323
356
310
330
338
269
242
623
614
324
125
458
449
321
59
229
257
273
158
414
433
315
276
425
188
176
125
302
266
235
71
262
213
168
61
296
346
275
121
627
875
430
344
436
220
348
329
553
439
384
3844395533293482204363444308756271212753462966116821326271235266302125176188425276315433414158273257229593214494581253246146232422693383303103563232063642984064225034284522901,181292392525362826678622409194180200163143174156129197147116907090150433131171116951763014754215153919196906401,10001,00090070070070009009008000080080006001,1001,4001,1008008007008008006008001,2001,1001,4009007007001,100900300600700300400300400000300000300000300000
   > Long-term Assets 
0
0
0
1,900
0
0
0
1,600
0
0
0
1,800
0
0
0
2,100
2,100
2,100
2,200
2,200
2,400
2,300
2,400
2,300
2,600
2,600
2,500
2,400
2,800
2,800
2,700
2,900
3,000
3,000
3,200
3,300
3,300
3,100
3,000
2,900
2,700
0
2,500
2,300
2,200
3,100
2,300
3,000
2,900
2,830
2,800
2,700
2,900
2,900
2,800
0
2,800
3,200
3,050
2,942
2,791
0
2,097
1,841
1,772
1,084
1,023
962
933
1,581
1,511
1,477
1,813
2,396
2,396
2,600
2,800
2,700
2,377
2,246
2,133
2,301
2,460
2,678
3,257
3,396
3,043
2,940
3,872
6,182
6,666
7,062
7,327
7,470
7,540
7,443
7,306
7,194
7,270
8,635
8,578
8,848
8,936
9,108
9,201
9,160
9,059
11,119
11,196
11,103
10,843
10,712
11,086
13,016
13,235
13,186
12,883
12,780
12,614
12,435
11,692
11,369
10,066
9,896
9,768
9,621
10,037
10,208
10,155
9,947
9,850
9,208
8,963
9,180
8,199
8,137
8,130
7,940
8,133
8,238
8,231
8,502
8,591
8,620
8,624
8,680
8,792
9,272
9,772
9,815
9,795
9,607
9,254
9,317
9,543
9,549
9,422
9,4229,5499,5439,3179,2549,6079,7959,8159,7729,2728,7928,6808,6248,6208,5918,5028,2318,2388,1337,9408,1308,1378,1999,1808,9639,2089,8509,94710,15510,20810,0379,6219,7689,89610,06611,36911,69212,43512,61412,78012,88313,18613,23513,01611,08610,71210,84311,10311,19611,1199,0599,1609,2019,1088,9368,8488,5788,6357,2707,1947,3067,4437,5407,4707,3277,0626,6666,1823,8722,9403,0433,3963,2572,6782,4602,3012,1332,2462,3772,7002,8002,6002,3962,3961,8131,4771,5111,5819339621,0231,0841,7721,8412,09702,7912,9423,0503,2002,80002,8002,9002,9002,7002,8002,8302,9003,0002,3003,1002,2002,3002,50002,7002,9003,0003,1003,3003,3003,2003,0003,0002,9002,7002,8002,8002,4002,5002,6002,6002,3002,4002,3002,4002,2002,2002,1002,1002,1000001,8000001,6000001,900000
       Property Plant Equipment 
0
0
0
1,900
0
0
0
1,600
0
0
0
1,900
0
0
0
2,100
2,100
2,100
2,200
2,200
2,400
2,400
2,400
2,400
2,600
2,600
2,500
2,400
2,800
2,800
2,800
2,900
3,000
3,100
3,200
3,300
3,200
3,100
3,000
2,900
2,700
0
2,400
2,300
2,200
3,100
2,300
3,000
2,900
2,840
2,800
2,700
2,900
2,900
2,800
0
2,800
2,600
2,437
2,329
2,178
2,034
2,034
1,778
1,709
1,084
1,023
962
933
975
905
835
982
1,019
1,019
1,318
1,318
1,308
1,259
1,261
1,311
1,891
2,169
2,407
2,999
3,185
2,846
2,845
3,872
5,497
6,006
6,408
6,689
6,855
6,940
6,858
6,736
6,639
6,730
8,110
8,068
8,033
8,158
8,144
8,279
8,086
8,030
9,433
9,554
9,563
9,849
9,718
10,092
12,023
12,242
12,193
11,890
11,739
11,575
11,398
11,260
9,695
9,529
9,361
7,409
7,387
7,399
7,318
7,309
7,164
7,020
7,703
7,318
7,518
6,404
6,274
6,225
6,077
6,118
6,019
5,911
5,740
5,744
5,754
5,778
5,759
5,783
5,954
6,478
6,579
6,692
6,502
5,103
5,083
5,179
5,253
5,197
5,1975,2535,1795,0835,1036,5026,6926,5796,4785,9545,7835,7595,7785,7545,7445,7405,9116,0196,1186,0776,2256,2746,4047,5187,3187,7037,0207,1647,3097,3187,3997,3877,4099,3619,5299,69511,26011,39811,57511,73911,89012,19312,24212,02310,0929,7189,8499,5639,5549,4338,0308,0868,2798,1448,1588,0338,0688,1106,7306,6396,7366,8586,9406,8556,6896,4086,0065,4973,8722,8452,8463,1852,9992,4072,1691,8911,3111,2611,2591,3081,3181,3181,0191,0199828359059759339621,0231,0841,7091,7782,0342,0342,1782,3292,4372,6002,80002,8002,9002,9002,7002,8002,8402,9003,0002,3003,1002,2002,3002,40002,7002,9003,0003,1003,2003,3003,2003,1003,0002,9002,8002,8002,8002,4002,5002,6002,6002,4002,4002,4002,4002,2002,2002,1002,1002,1000001,9000001,6000001,900000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
1,075
1,075
994
994
994
994
994
994
994
994
994
994
994
375
375
375
375
375
375
375
375
375
375
375
375
375
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000003753753753753753753753753753753753753759949949949949949949949949949949941,0751,07537537537537537537537537537537537537537537537537537537500000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
229
0
154
117
78
37
6
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000063778117154022900000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
675
660
645
630
615
600
585
570
555
540
525
510
495
480
465
75
60
45
30
1,090
994
994
994
994
994
994
994
994
993
994
994
375
375
375
375
375
375
375
375
375
375
375
375
375
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000003753753753753753753753753753753753753759949949939949949949949949949949941,0903045607546548049551052554055557058560061563064566067500000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
613
613
613
63
63
63
63
0
0
0
0
606
606
642
831
1,377
1,151
1,282
1,482
1,392
1,118
985
822
409
292
271
258
210
196
94
0
685
660
654
638
615
600
585
570
555
540
525
510
814
480
465
450
435
605
1,289
1,273
1,200
994
994
994
994
994
994
994
1,040
1,039
1,037
442
1,675
537
536
2,359
2,234
2,639
2,889
2,846
2,783
2,830
1,130
1,270
1,663
1,795
1,786
1,905
1,863
1,981
2,187
2,290
3,283
0
2,812
5,693
2,921
2,965
2,744
2,679
2,661
0
0
3,699
0
0
0
0
00003,699002,6612,6792,7442,9652,9215,6932,81203,2832,2902,1871,9811,8631,9051,7861,7951,6631,2701,1302,8302,7832,8462,8892,6392,2342,3595365371,6754421,0371,0391,0409949949949949949949941,2001,2731,2896054354504654808145105255405555705856006156386546606850941962102582712924098229851,1181,3921,4821,2821,1511,3778316426066060000636363636136136130000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
0
0
0
4,800
0
0
0
3,500
0
0
0
5,200
0
0
0
3,900
2,500
2,200
2,700
5,600
5,100
3,600
6,200
7,100
4,800
4,900
6,100
5,500
6,500
5,100
6,700
8,100
9,100
6,200
8,600
9,900
10,300
7,900
10,200
8,500
6,500
0
6,800
6,200
4,700
4,300
6,200
8,600
9,700
8,190
10,800
11,400
11,100
10,200
10,400
0
10,300
8,900
9,260
8,440
8,004
6,653
6,653
5,953
6,462
4,991
4,292
4,034
3,437
2,788
3,676
4,357
3,715
3,165
3,165
6,019
4,999
4,446
5,952
6,053
3,903
4,619
5,844
7,443
6,539
6,570
9,437
8,821
7,690
9,823
14,534
16,190
14,352
15,216
15,089
13,466
12,309
11,252
12,414
16,135
13,922
13,187
13,363
14,883
12,531
11,125
13,227
19,137
15,975
14,157
14,842
13,011
11,892
14,473
15,730
16,697
16,222
13,595
14,945
14,311
14,023
12,812
11,386
9,412
10,657
9,766
9,035
10,509
9,624
8,389
7,945
7,488
7,789
8,288
8,417
9,175
8,939
7,553
9,625
9,699
9,019
8,896
9,147
10,903
11,370
10,500
10,869
13,736
13,839
12,798
14,063
13,597
13,676
12,761
13,049
11,938
12,205
12,20511,93813,04912,76113,67613,59714,06312,79813,83913,73610,86910,50011,37010,9039,1478,8969,0199,6999,6257,5538,9399,1758,4178,2887,7897,4887,9458,3899,62410,5099,0359,76610,6579,41211,38612,81214,02314,31114,94513,59516,22216,69715,73014,47311,89213,01114,84214,15715,97519,13713,22711,12512,53114,88313,36313,18713,92216,13512,41411,25212,30913,46615,08915,21614,35216,19014,5349,8237,6908,8219,4376,5706,5397,4435,8444,6193,9036,0535,9524,4464,9996,0193,1653,1653,7154,3573,6762,7883,4374,0344,2924,9916,4625,9536,6536,6538,0048,4409,2608,90010,300010,40010,20011,10011,40010,8008,1909,7008,6006,2004,3004,7006,2006,80006,5008,50010,2007,90010,3009,9008,6006,2009,1008,1006,7005,1006,5005,5006,1004,9004,8007,1006,2003,6005,1005,6002,7002,2002,5003,9000005,2000003,5000004,800000
   > Total Current Liabilities 
0
0
0
4,000
0
0
0
3,000
0
0
0
5,100
0
0
0
3,800
2,400
2,100
2,600
5,500
3,800
3,100
5,500
7,000
3,600
3,200
4,800
5,400
5,900
4,500
4,300
5,800
7,000
4,200
6,800
8,100
8,700
6,500
8,800
7,300
4,600
0
5,000
4,600
3,200
2,300
4,600
6,800
8,000
6,620
9,400
9,000
8,800
7,900
8,200
0
9,700
8,400
8,859
8,058
7,641
6,308
6,308
5,646
6,174
4,719
4,038
3,797
3,219
2,080
3,057
2,092
1,484
1,018
1,018
3,931
2,956
2,513
3,282
3,416
1,313
2,060
3,241
3,506
2,643
2,717
5,688
4,995
3,755
3,548
7,809
9,507
7,731
8,643
8,575
7,040
5,823
4,843
6,126
8,771
6,710
6,166
6,486
8,028
5,815
4,570
6,853
10,343
7,484
5,959
6,931
5,325
4,510
7,269
8,833
9,069
8,841
6,504
8,181
7,896
8,040
7,338
6,843
6,253
7,714
7,057
8,695
10,204
9,355
5,050
4,664
4,851
5,209
5,765
6,002
6,782
6,567
5,203
7,271
6,127
5,022
6,165
6,432
8,177
8,669
7,687
8,094
10,351
10,258
9,267
10,609
9,888
10,205
9,395
9,735
8,712
9,064
9,0648,7129,7359,39510,2059,88810,6099,26710,25810,3518,0947,6878,6698,1776,4326,1655,0226,1277,2715,2036,5676,7826,0025,7655,2094,8514,6645,0509,35510,2048,6957,0577,7146,2536,8437,3388,0407,8968,1816,5048,8419,0698,8337,2694,5105,3256,9315,9597,48410,3436,8534,5705,8158,0286,4866,1666,7108,7716,1264,8435,8237,0408,5758,6437,7319,5077,8093,5483,7554,9955,6882,7172,6433,5063,2412,0601,3133,4163,2822,5132,9563,9311,0181,0181,4842,0923,0572,0803,2193,7974,0384,7196,1745,6466,3086,3087,6418,0588,8598,4009,70008,2007,9008,8009,0009,4006,6208,0006,8004,6002,3003,2004,6005,00004,6007,3008,8006,5008,7008,1006,8004,2007,0005,8004,3004,5005,9005,4004,8003,2003,6007,0005,5003,1003,8005,5002,6002,1002,4003,8000005,1000003,0000004,000000
       Short-term Debt 
0
0
0
1,900
0
0
0
200
0
0
0
0
0
0
0
0
300
0
0
0
1,000
1,000
0
0
1,000
1,000
1,000
2,200
3,100
2,300
600
1,900
3,700
1,000
2,500
3,700
5,300
4,400
4,800
4,400
2,800
0
2,200
2,700
1,800
900
2,700
3,200
4,600
0
4,900
4,800
5,100
4,800
3,800
0
6,100
5,200
4,991
5,019
3,033
3,907
3,907
3,268
3,631
3,036
1,885
1,441
1,925
676
529
122
114
179
179
185
1,042
1,045
251
240
239
224
179
254
228
221
683
372
613
648
252
2,824
2,574
3,011
3,899
4,158
3,825
2,912
553
2,050
2,875
2,699
939
3,569
3,114
2,102
1,864
3,228
1,792
1,165
1,181
1,283
1,229
4,579
5,031
5,330
6,114
3,853
4,767
4,622
5,344
5,282
4,639
4,114
5,280
5,092
5,707
6,261
6,109
2,684
2,183
2,348
2,919
3,733
3,724
3,683
2,994
2,664
3,931
3,218
1,859
2,455
1,967
4,181
4,386
4,174
3,253
4,936
4,842
4,193
3,328
5,047
4,854
4,789
5,256
4,329
4,223
4,2234,3295,2564,7894,8545,0473,3284,1934,8424,9363,2534,1744,3864,1811,9672,4551,8593,2183,9312,6642,9943,6833,7243,7332,9192,3482,1832,6846,1096,2615,7075,0925,2804,1144,6395,2825,3444,6224,7673,8536,1145,3305,0314,5791,2291,2831,1811,1651,7923,2281,8642,1023,1143,5699392,6992,8752,0505532,9123,8254,1583,8993,0112,5742,8242526486133726832212282541792242392402511,0451,0421851791791141225296761,9251,4411,8853,0363,6313,2683,9073,9073,0335,0194,9915,2006,10003,8004,8005,1004,8004,90004,6003,2002,7009001,8002,7002,20002,8004,4004,8004,4005,3003,7002,5001,0003,7001,9006002,3003,1002,2001,0001,0001,000001,0001,000000300000000002000001,900000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,284
0
0
0
1,196
0
0
0
1,808
5,707
6,565
6,378
221
222
224
225
227
3,724
3,683
2,994
2,664
3,931
3,218
1,859
2,455
1,967
4,181
4,386
4,174
3,253
4,819
4,673
4,022
3,156
4,810
4,641
4,523
4,991
4,064
3,982
3,9824,0644,9914,5234,6414,8103,1564,0224,6734,8193,2534,1744,3864,1811,9672,4551,8593,2183,9312,6642,9943,6833,7242272252242222216,3786,5655,7071,8080001,1960001,284000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,300
1,000
1,000
700
1,200
1,600
1,300
1,600
1,700
1,200
1,400
1,200
1,000
1,600
1,400
2,100
2,400
2,100
2,200
2,600
2,700
2,400
1,400
2,500
1,900
1,100
0
1,100
500
0
0
500
2,100
1,900
0
3,400
2,700
2,600
1,900
2,400
0
2,400
2,100
2,509
1,783
2,327
1,287
1,287
1,510
1,744
984
837
829
513
523
661
252
430
84
84
858
390
537
387
518
326
531
692
700
700
645
1,824
1,444
1,219
1,377
2,898
2,120
2,831
3,426
1,990
676
615
439
547
881
1,063
1,009
595
959
699
342
1,457
1,696
710
654
1,093
863
889
806
1,057
1,030
998
875
1,046
939
1,226
522
630
617
1,118
469
550
1,393
1,340
674
929
1,058
847
802
794
936
1,035
1,205
1,555
1,197
1,429
1,955
1,768
1,679
2,184
1,737
1,554
2,524
2,535
2,631
2,502
2,257
2,878
2,257
1,147
1,019
870
8701,0191,1472,2572,8782,2572,5022,6312,5352,5241,5541,7372,1841,6791,7681,9551,4291,1971,5551,2051,0359367948028471,0589296741,3401,3935504691,1186176305221,2269391,0468759981,0301,0578068898631,0936547101,6961,4573426999595951,0091,0638815474396156761,9903,4262,8312,1202,8981,3771,2191,4441,82464570070069253132651838753739085884844302526615235138298379841,7441,5101,2871,2872,3271,7832,5092,1002,40002,4001,9002,6002,7003,40001,9002,100500005001,10001,1001,9002,5001,4002,4002,7002,6002,2002,1002,4002,1001,4001,6001,0001,2001,4001,2001,7001,6001,3001,6001,2007001,0001,0001,300000000000000000
       Other Current Liabilities 
0
0
0
2,100
0
0
0
2,800
0
0
0
5,100
0
0
0
2,500
1,100
1,100
1,900
4,300
1,200
800
3,900
5,300
1,400
800
2,600
2,200
1,200
800
1,600
1,500
1,200
1,000
1,700
1,700
1,000
700
1,500
1,000
700
0
1,700
1,400
0
0
1,400
1,500
1,500
0
1,100
1,500
1,100
1,200
2,000
0
1,200
1,100
1,359
1,257
2,281
1,114
1,115
869
800
699
1,316
1,527
781
881
1,867
1,718
941
756
756
2,888
1,525
932
2,644
2,658
748
1,306
2,370
2,552
1,715
1,852
3,182
3,179
1,923
1,523
4,658
4,564
2,327
2,205
2,686
2,206
1,383
1,492
5,026
5,841
2,274
2,017
4,511
1,422
1,717
1,788
1,366
3,940
4,888
2,782
2,099
2,159
2,126
1,718
1,430
1,585
1,509
1,584
1,411
1,506
1,229
1,280
1,048
1,067
1,189
1,201
1,570
1,711
1,693
1,044
917
836
1,238
900
765
799
962
1,139
1,129
1,218
1,207
1,280
1,203
1,172
1,230
1,216
1,024
988
1,277
1,287
1,304
1,240
1,408
2,345
3,327
1,366
3,961
3,9611,3663,3272,3451,4081,2401,3041,2871,2779881,0241,2161,2301,1721,2031,2801,2071,2181,1291,1399627997659001,2388369171,0441,6931,7111,5701,2011,1891,0671,0481,2801,2291,5061,4111,5841,5091,5851,4301,7182,1262,1592,0992,7824,8883,9401,3661,7881,7171,4224,5112,0172,2745,8415,0261,4921,3832,2062,6862,2052,3274,5644,6581,5231,9233,1793,1821,8521,7152,5522,3701,3067482,6582,6449321,5252,8887567569411,7181,8678817811,5271,3166998008691,1151,1142,2811,2571,3591,1001,20002,0001,2001,1001,5001,10001,5001,5001,400001,4001,70007001,0001,5007001,0001,7001,7001,0001,2001,5001,6008001,2002,2002,6008001,4005,3003,9008001,2004,3001,9001,1001,1002,5000005,1000002,8000002,100000
   > Long-term Liabilities 
0
0
0
800
0
0
0
500
0
0
0
100
0
0
0
100
100
100
100
100
1,300
500
700
100
1,200
1,700
1,300
100
600
600
2,400
2,300
2,100
2,000
1,800
1,800
1,600
1,400
1,400
1,200
1,900
0
1,800
1,600
1,500
2,000
1,600
1,800
1,700
1,570
1,400
2,400
2,300
2,300
2,200
0
600
500
401
382
363
0
345
307
288
272
254
236
218
708
619
2,265
2,231
2,147
2,147
2,087
2,043
1,933
2,670
2,637
2,590
2,558
2,603
3,937
3,896
3,852
3,749
3,826
3,935
6,276
6,724
6,684
6,621
6,573
6,514
6,425
6,486
6,409
6,288
7,364
7,212
7,021
6,878
6,855
6,715
6,554
6,375
8,793
8,491
8,198
7,911
7,686
7,383
7,205
6,897
7,628
7,381
7,091
6,764
6,414
5,982
5,474
4,544
3,159
2,942
2,710
340
304
269
3,339
3,282
2,637
2,580
2,523
2,415
2,394
2,372
2,351
2,354
3,571
3,998
2,731
2,715
2,727
2,701
2,813
2,775
3,385
3,581
3,530
3,454
3,709
3,472
3,366
3,314
3,227
3,141
3,1413,2273,3143,3663,4723,7093,4543,5303,5813,3852,7752,8132,7012,7272,7152,7313,9983,5712,3542,3512,3722,3942,4152,5232,5802,6373,2823,3392693043402,7102,9423,1594,5445,4745,9826,4146,7647,0917,3817,6286,8977,2057,3837,6867,9118,1988,4918,7936,3756,5546,7156,8556,8787,0217,2127,3646,2886,4096,4866,4256,5146,5736,6216,6846,7246,2763,9353,8263,7493,8523,8963,9372,6032,5582,5902,6372,6701,9332,0432,0872,1472,1472,2312,265619708218236254272288307345036338240150060002,2002,3002,3002,4001,4001,5701,7001,8001,6002,0001,5001,6001,80001,9001,2001,4001,4001,6001,8001,8002,0002,1002,3002,4006006001001,3001,7001,2001007005001,300100100100100100000100000500000800000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,976
5,743
5,571
7,866
7,589
7,301
7,013
6,860
6,557
6,252
5,944
6,595
6,274
5,949
0
5,293
4,961
4,627
3,697
0
1,530
0
0
0
269
0
0
0
2,580
2,523
2,415
2,394
2,372
2,351
2,329
3,548
3,977
2,713
2,699
2,679
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000002,6792,6992,7133,9773,5482,3292,3512,3722,3942,4152,5232,5800002690001,53003,6974,6274,9615,29305,9496,2746,5955,9446,2526,5576,8607,0137,3017,5897,8665,5715,7435,97600000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
187
187
160
160
175
205
213
218
145
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,142
0
0
0
1,563
0
0
618
585
0
0
0
590
588
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
105
0
0
0
0
0000105000000000000000000000588590000585618001,5630001,142000000000000000000000000000000000000000145218213205175160160187187000000000000000000000000000000000000000000000000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
739
811
804
927
902
897
897
826
826
953
953
1,033
1,108
1,142
0
1,122
1,022
847
847
836
794
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0