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

Arrow Electronics Inc
Buy, Hold or Sell?

Let's analyze Arrow together

I guess you are interested in Arrow Electronics 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 Arrow Electronics 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 Arrow Electronics Inc

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

1. Quick Overview

1.1. Quick analysis of Arrow (30 sec.)










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

How much money do you get?

How much money do you get?
$9.02
When do you have the money?
1 year
How often do you get paid?
27.5%

What is your share worth?

Current worth
$112.88
Expected worth in 1 year
$127.11
How sure are you?
87.5%

+ What do you gain per year?

Total Gains per Share
$23.25
Return On Investment
19.3%

For what price can you sell your share?

Current Price per Share
$120.30
Expected price per share
$101.56 - $131.47
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Arrow (5 min.)




Live pricePrice per Share (EOD)
$120.30
Intrinsic Value Per Share
$42.53 - $101.83
Total Value Per Share
$155.40 - $214.71

2.2. Growth of Arrow (5 min.)




Is Arrow growing?

Current yearPrevious yearGrowGrow %
How rich?$6b$5.6b$269.3m4.6%

How much money is Arrow making?

Current yearPrevious yearGrowGrow %
Making money$121.8m$264.5m-$142.7m-117.1%
Net Profit Margin1.7%3.0%--

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

2.3. Financial Health of Arrow (5 min.)




2.4. Comparing to competitors in the Electronics & Computer Distribution industry (5 min.)




  Industry Rankings (Electronics & Computer Distribution)  


Richest
#2 / 114

Most Revenue
#3 / 114

Most Profit
#3 / 114
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of Arrow is $120.30. 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 Arrow.
  • 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 Arrow, 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 $112.88. Based on the TTM, the Book Value Change Per Share is $3.56 per quarter. Based on the YOY, the Book Value Change Per Share is $4.26 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 $2.25 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Arrow.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps1.881.6%2.241.9%4.483.7%3.352.8%2.201.8%
Usd Book Value Change Per Share5.574.6%3.563.0%4.263.5%2.802.3%1.761.5%
Usd Dividend Per Share0.000.0%2.251.9%2.251.9%1.060.9%0.720.6%
Usd Total Gains Per Share5.574.6%5.814.8%6.515.4%3.863.2%2.482.1%
Usd Price Per Share132.83-126.33-124.48-108.93-88.88-
Price to Earnings Ratio17.66-15.64-7.24-10.16-11.25-
Price-to-Total Gains Ratio23.85-1.93-23.66-31.79-16.43-
Price to Book Ratio1.18-1.17-1.30-1.33-1.33-
Price-to-Total Gains Ratio23.85-1.93-23.66-31.79-16.43-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share120.3
Number of shares8
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share2.251.06
Usd Book Value Change Per Share3.562.80
Usd Total Gains Per Share5.813.86
Gains per Quarter (8 shares)46.5030.87
Gains per Year (8 shares)186.00123.49
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1721141763490113
214422836268179236
3216342548102269359
4289455734136358482
5361569920170448605
64336831106203537728
75057971292237627851
85779111478271717974
9649102516643058061097
10721113918503398961220

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%39.01.00.097.5%133.07.00.095.0%
Book Value Change Per Share3.01.00.075.0%11.01.00.091.7%18.02.00.090.0%35.05.00.087.5%109.031.00.077.9%
Dividend per Share1.00.03.025.0%4.00.08.033.3%6.00.014.030.0%11.00.029.027.5%42.00.098.030.0%
Total Gains per Share3.01.00.075.0%11.01.00.091.7%18.02.00.090.0%35.05.00.087.5%111.029.00.079.3%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Arrow Electronics 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--5.5693.558+57%4.260+31%2.799+99%1.758+217%
Book Value Per Share--112.877108.067+4%95.568+18%82.401+37%67.165+68%
Current Ratio--1.4641.456+1%1.540-5%1.479-1%1.557-6%
Debt To Asset Ratio--0.7120.717-1%0.730-3%0.7130%0.693+3%
Debt To Equity Ratio--2.4982.565-3%2.745-9%2.525-1%2.306+8%
Dividend Per Share---2.254-100%2.251-100%1.060-100%0.725-100%
Enterprise Value---7547487750.000-7786224885.000+3%-7672359467.500+2%-6043556148.000-20%-4568938635.750-39%
Eps--1.8812.237-16%4.479-58%3.352-44%2.199-14%
Ev To Ebitda Ratio---8.129-6.352-22%-4.019-51%-4.104-50%-3.364-59%
Ev To Sales Ratio---0.277-0.273-1%-0.221-20%-0.190-31%-0.152-45%
Free Cash Flow Per Share--1.1604.557-75%1.909-39%2.437-52%1.602-28%
Free Cash Flow To Equity Per Share---1.093-0.971-11%-0.408-63%-0.132-88%0.186-686%
Gross Profit Margin--0.9900.9930%1.000-1%0.999-1%0.999-1%
Intrinsic Value_10Y_max--101.834--------
Intrinsic Value_10Y_min--42.526--------
Intrinsic Value_1Y_max--8.093--------
Intrinsic Value_1Y_min--6.083--------
Intrinsic Value_3Y_max--25.925--------
Intrinsic Value_3Y_min--16.808--------
Intrinsic Value_5Y_max--45.698--------
Intrinsic Value_5Y_min--25.840--------
Market Cap6326625120.000-12%7103084250.0006866978865.000+3%7287227032.500-3%7150146252.000-1%6686277264.250+6%
Net Profit Margin--0.0150.017-12%0.030-51%0.026-44%0.021-29%
Operating Margin--0.0280.040-30%0.054-48%0.048-41%0.043-35%
Operating Ratio--0.9690.963+1%0.950+2%0.958+1%0.960+1%
Pb Ratio1.066-10%1.1771.169+1%1.300-9%1.333-12%1.331-12%
Pe Ratio15.992-10%17.65815.642+13%7.239+144%10.159+74%11.254+57%
Price Per Share120.300-10%132.830126.325+5%124.478+7%108.930+22%88.875+49%
Price To Free Cash Flow Ratio25.923-10%28.62311.324+153%4.940+479%17.689+62%6.436+345%
Price To Total Gains Ratio21.603-10%23.8531.932+1134%23.660+1%31.790-25%16.430+45%
Quick Ratio--1.0000.980+2%1.008-1%1.013-1%1.065-6%
Return On Assets--0.0050.006-17%0.013-62%0.012-59%0.009-49%
Return On Equity--0.0170.021-20%0.048-65%0.042-60%0.031-46%
Total Gains Per Share--5.5695.812-4%6.511-14%3.859+44%2.483+124%
Usd Book Value--6036077000.0005874193000.000+3%5604870500.000+8%5365808050.000+12%5028646550.000+20%
Usd Book Value Change Per Share--5.5693.558+57%4.260+31%2.799+99%1.758+217%
Usd Book Value Per Share--112.877108.067+4%95.568+18%82.401+37%67.165+68%
Usd Dividend Per Share---2.254-100%2.251-100%1.060-100%0.725-100%
Usd Enterprise Value---7547487750.000-7786224885.000+3%-7672359467.500+2%-6043556148.000-20%-4568938635.750-39%
Usd Eps--1.8812.237-16%4.479-58%3.352-44%2.199-14%
Usd Free Cash Flow--62039000.000248756500.000-75%111390750.000-44%163665500.000-62%116880100.000-47%
Usd Free Cash Flow Per Share--1.1604.557-75%1.909-39%2.437-52%1.602-28%
Usd Free Cash Flow To Equity Per Share---1.093-0.971-11%-0.408-63%-0.132-88%0.186-686%
Usd Market Cap6326625120.000-12%7103084250.0006866978865.000+3%7287227032.500-3%7150146252.000-1%6686277264.250+6%
Usd Price Per Share120.300-10%132.830126.325+5%124.478+7%108.930+22%88.875+49%
Usd Profit--100567000.000121850750.000-17%264592500.000-62%221395150.000-55%159176475.000-37%
Usd Revenue--6823319000.0007122401000.000-4%8645246500.000-21%8068028000.000-15%7323316325.000-7%
Usd Total Gains Per Share--5.5695.812-4%6.511-14%3.859+44%2.483+124%
 EOD+4 -4MRQTTM+15 -25YOY+12 -285Y+11 -2910Y+12 -28

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1515.992
Price to Book Ratio (EOD)Between0-11.066
Net Profit Margin (MRQ)Greater than00.015
Operating Margin (MRQ)Greater than00.028
Quick Ratio (MRQ)Greater than11.000
Current Ratio (MRQ)Greater than11.464
Debt to Asset Ratio (MRQ)Less than10.712
Debt to Equity Ratio (MRQ)Less than12.498
Return on Equity (MRQ)Greater than0.150.017
Return on Assets (MRQ)Greater than0.050.005
Total5/10 (50.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5047.669
Ma 20Greater thanMa 50119.429
Ma 50Greater thanMa 100124.801
Ma 100Greater thanMa 200126.787
OpenGreater thanClose122.360
Total2/5 (40.0%)

4. In-depth Analysis

4.1 About Arrow Electronics Inc

Arrow Electronics, Inc. provides products, services, and solutions to industrial and commercial users of electronic components and enterprise computing solutions in the Americas, Europe, the Middle East, Africa, and the Asia Pacific. The company operates in two segments, Global Components and Global Enterprise Computing Solutions. The Global Components segment markets and distributes electronic components comprising semiconductor products and related services; interconnect, passive, and electromechanical products, including capacitors, resistors, potentiometers, power supplies, relays, switches, and connectors; and computing and memory products, as well as other products and services. The Global Enterprise Computing Solutions segment offers computing solutions, such as datacenter, cloud, security, and analytics solutions. This segment also provides access to various services, including engineering and integration support, warehousing and logistics, marketing resources, and authorized hardware and software training. The company serves original equipment manufacturers, value-added resellers, managed service providers, contract manufacturers, and other commercial customers. Arrow Electronics, Inc. was founded in 1935 and is based in Centennial, Colorado.

Fundamental data was last updated by Penke on 2024-12-07 15:28:04.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is inefficient 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 just 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 unable 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 fair priced.
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 Arrow earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Arrow to the Electronics & Computer Distribution industry mean.
  • A Net Profit Margin of 1.5% 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 Arrow Electronics Inc:

  • The MRQ is 1.5%. The company is making a profit. +1
  • The TTM is 1.7%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ1.5%TTM1.7%-0.2%
TTM1.7%YOY3.0%-1.4%
TTM1.7%5Y2.6%-1.0%
5Y2.6%10Y2.1%+0.6%
Compared to industry (Electronics & Computer Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5%1.8%-0.3%
TTM1.7%1.6%+0.1%
YOY3.0%2.1%+0.9%
5Y2.6%2.5%+0.1%
10Y2.1%1.8%+0.3%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Arrow to the Electronics & Computer Distribution industry mean.
  • 0.5% Return on Assets means that Arrow generated $0.00 profit for each $1 in assets.

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

  • The MRQ is 0.5%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.6%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.5%TTM0.6%-0.1%
TTM0.6%YOY1.3%-0.7%
TTM0.6%5Y1.2%-0.6%
5Y1.2%10Y0.9%+0.2%
Compared to industry (Electronics & Computer Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5%0.9%-0.4%
TTM0.6%0.9%-0.3%
YOY1.3%1.1%+0.2%
5Y1.2%1.3%-0.1%
10Y0.9%1.1%-0.2%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Arrow to the Electronics & Computer Distribution industry mean.
  • 1.7% Return on Equity means Arrow generated $0.02 for each $1 the owners (shareholders) invested.

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

  • The MRQ is 1.7%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.1%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.7%TTM2.1%-0.4%
TTM2.1%YOY4.8%-2.7%
TTM2.1%5Y4.2%-2.1%
5Y4.2%10Y3.1%+1.0%
Compared to industry (Electronics & Computer Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7%2.3%-0.6%
TTM2.1%2.2%-0.1%
YOY4.8%2.9%+1.9%
5Y4.2%3.1%+1.1%
10Y3.1%3.0%+0.1%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Arrow Electronics Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Arrow is operating .

  • Measures how much profit Arrow 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 Arrow to the Electronics & Computer Distribution industry mean.
  • An Operating Margin of 2.8% means the company generated $0.03  for each $1 in revenue (before taxes).

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

  • The MRQ is 2.8%. The company is operating less efficient.
  • The TTM is 4.0%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ2.8%TTM4.0%-1.2%
TTM4.0%YOY5.4%-1.4%
TTM4.0%5Y4.8%-0.8%
5Y4.8%10Y4.3%+0.4%
Compared to industry (Electronics & Computer Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ2.8%2.5%+0.3%
TTM4.0%2.2%+1.8%
YOY5.4%3.1%+2.3%
5Y4.8%2.9%+1.9%
10Y4.3%2.8%+1.5%
4.3.2.2. Operating Ratio

Measures how efficient Arrow is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Electronics & Computer Distribution 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 Arrow Electronics Inc:

  • The MRQ is 0.969. The company is less efficient in keeping operating costs low.
  • The TTM is 0.963. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.969TTM0.963+0.006
TTM0.963YOY0.950+0.013
TTM0.9635Y0.958+0.006
5Y0.95810Y0.960-0.002
Compared to industry (Electronics & Computer Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9691.007-0.038
TTM0.9631.057-0.094
YOY0.9501.011-0.061
5Y0.9581.121-0.163
10Y0.9601.054-0.094
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Arrow Electronics Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Electronics & Computer Distribution industry mean).
  • A Current Ratio of 1.46 means the company has $1.46 in assets for each $1 in short-term debts.

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

  • The MRQ is 1.464. The company is just able to pay all its short-term debts.
  • The TTM is 1.456. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.464TTM1.456+0.008
TTM1.456YOY1.540-0.084
TTM1.4565Y1.479-0.023
5Y1.47910Y1.557-0.078
Compared to industry (Electronics & Computer Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4641.599-0.135
TTM1.4561.569-0.113
YOY1.5401.579-0.039
5Y1.4791.574-0.095
10Y1.5571.567-0.010
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Arrow to the Electronics & Computer Distribution industry mean.
  • A Quick Ratio of 1.00 means the company can pay off $1.00 for each $1 in debt (using most liquid assets).

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

  • The MRQ is 1.000. The company is just able to pay all its short-term debts with the most liquid assets.
  • The TTM is 0.980. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ1.000TTM0.980+0.020
TTM0.980YOY1.008-0.028
TTM0.9805Y1.013-0.032
5Y1.01310Y1.065-0.053
Compared to industry (Electronics & Computer Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0000.845+0.155
TTM0.9800.848+0.132
YOY1.0080.899+0.109
5Y1.0130.934+0.079
10Y1.0650.993+0.072
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Arrow Electronics Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Arrow to Electronics & Computer Distribution industry mean.
  • A Debt to Asset Ratio of 0.71 means that Arrow assets are financed with 71.2% credit (debt) and the remaining percentage (100% - 71.2%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.712. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.717. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.712TTM0.717-0.005
TTM0.717YOY0.730-0.014
TTM0.7175Y0.713+0.004
5Y0.71310Y0.693+0.020
Compared to industry (Electronics & Computer Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7120.562+0.150
TTM0.7170.578+0.139
YOY0.7300.580+0.150
5Y0.7130.587+0.126
10Y0.6930.555+0.138
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Arrow to the Electronics & Computer Distribution industry mean.
  • A Debt to Equity ratio of 249.8% means that company has $2.50 debt for each $1 in shareholders equity.

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

  • The MRQ is 2.498. The company is just not able to pay all its debts with equity.
  • The TTM is 2.565. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ2.498TTM2.565-0.067
TTM2.565YOY2.745-0.180
TTM2.5655Y2.525+0.040
5Y2.52510Y2.306+0.219
Compared to industry (Electronics & Computer Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ2.4981.369+1.129
TTM2.5651.389+1.176
YOY2.7451.402+1.343
5Y2.5251.459+1.066
10Y2.3061.440+0.866
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 Arrow generates.

  • Above 15 is considered overpriced but always compare Arrow to the Electronics & Computer Distribution industry mean.
  • A PE ratio of 17.66 means the investor is paying $17.66 for every $1 in earnings.

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

  • The EOD is 15.992. Based on the earnings, the company is fair priced.
  • The MRQ is 17.658. Based on the earnings, the company is fair priced.
  • The TTM is 15.642. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD15.992MRQ17.658-1.666
MRQ17.658TTM15.642+2.015
TTM15.642YOY7.239+8.403
TTM15.6425Y10.159+5.483
5Y10.15910Y11.254-1.094
Compared to industry (Electronics & Computer Distribution)
PeriodCompanyIndustry (mean)+/- 
EOD15.99210.326+5.666
MRQ17.65811.174+6.484
TTM15.6429.634+6.008
YOY7.23910.486-3.247
5Y10.15910.196-0.037
10Y11.25411.476-0.222
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 Arrow Electronics Inc:

  • The EOD is 25.923. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The MRQ is 28.623. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The TTM is 11.324. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD25.923MRQ28.623-2.700
MRQ28.623TTM11.324+17.300
TTM11.324YOY4.940+6.384
TTM11.3245Y17.689-6.365
5Y17.68910Y6.436+11.253
Compared to industry (Electronics & Computer Distribution)
PeriodCompanyIndustry (mean)+/- 
EOD25.9232.048+23.875
MRQ28.6232.197+26.426
TTM11.3241.566+9.758
YOY4.9400.752+4.188
5Y17.6890.614+17.075
10Y6.4360.287+6.149
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 Arrow is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Electronics & Computer Distribution industry mean).
  • A PB ratio of 1.18 means the investor is paying $1.18 for each $1 in book value.

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

  • The EOD is 1.066. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.177. Based on the equity, the company is underpriced. +1
  • The TTM is 1.169. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.066MRQ1.177-0.111
MRQ1.177TTM1.169+0.008
TTM1.169YOY1.300-0.131
TTM1.1695Y1.333-0.164
5Y1.33310Y1.331+0.002
Compared to industry (Electronics & Computer Distribution)
PeriodCompanyIndustry (mean)+/- 
EOD1.0661.323-0.257
MRQ1.1771.308-0.131
TTM1.1691.323-0.154
YOY1.3001.284+0.016
5Y1.3331.470-0.137
10Y1.3311.534-0.203
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 Arrow Electronics Inc.

4.8.1. Institutions holding Arrow Electronics Inc

Institutions are holding 107.98% of the shares of Arrow Electronics Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Vanguard Group Inc11.83430.014862236881102561.8035
2024-06-30BlackRock Inc9.88670.01425199459-266417-4.8742
2024-09-30Dimensional Fund Advisors, Inc.5.39860.09152839149952573.4716
2024-09-30LSV Asset Management4.38010.65582303500-86800-3.6313
2024-09-30Boston Partners Global Investors, Inc4.09910.338215574536050920.0814
2024-09-30Pacer Advisors, INC.3.98280.5881209455587639671.9443
2024-09-30Greenhaven Associates Inc3.58312.9351188437314930.0793
2024-09-30Cooke & Bieler LP3.4992.22041840151-37309-1.9872
2024-09-30State Street Corp3.21290.0091168969548110.2855
2024-09-30Lyrical Asset Management LP2.74812.79571445213-74805-4.9213
2024-09-30Earnest Partners LLC2.67870.8148140876111850.0842
2024-09-30AQR Capital Management LLC2.24020.2161178138-85889-6.7949
2024-06-30Bank of America Corp2.08960.01171098926901180455.726
2024-09-30Fiduciary Management, Inc. of Milwaukee2.04411.2511107501616111517.6294
2024-09-30Fidelity International Ltd1.76210.111692669021937031.0143
2024-09-30Geode Capital Management, LLC1.75610.01923518-55381-5.6575
2024-09-30Hotchkis & Wiley Capital Management LLC1.59360.3698838067-307465-26.8404
2024-09-30The Colony Group LLC1.48190.1247793417793410
2024-06-30NORGES BANK1.36180.01297161956975710.791
2024-06-30SEI Investments Co1.33070.1197699806635069.9805
Total 70.963512.704337319986+2730110+7.3%

4.9.2. Funds holding Arrow Electronics Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-11-27Pacer US Cash Cows 100 ETF4.01830.9424211325126290.1246
2024-11-27iShares Core S&P Mid-Cap ETF3.23270.2005170011033630.1982
2024-10-31Vanguard Total Stock Mkt Idx Inv3.18220.01151673516-5700-0.3394
2024-10-31Vanguard Small Cap Index2.52530.1036132807926000.1962
2024-09-30JHancock Disciplined Value Mid Cap I2.06210.6131108448400
2024-10-31Vanguard Small Cap Value Index Inv1.70580.1837897094-308-0.0343
2024-10-31Fidelity Global Technology A-Dis-EUR1.59390.41928382363380.0403
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr1.49390.0859785662-4473-0.5661
2024-10-31Vanguard Information Technology ETF1.43430.098675428134390.458
2024-09-30Vanguard Selected Value Inv1.35861.320771448600
2024-09-30DFA US Small Cap Value I1.08460.4526570403381367.1648
2024-09-30Lyrical U.S. Value Equity - CS1.06192.0591558452-32144-5.4426
2024-09-30FMI Common Stock Investor1.01733.24025350009000020.2247
2024-10-31EARNEST Partners Smid Cap Core Founders1.01411.6224533297-2740-0.5112
2024-09-30DFA US Targeted Value I0.90920.460247814500
2024-09-30Lyrical U.S. Value Equity – EQ0.81933.2612430886-6247-1.4291
2024-10-31SPDR® S&P MIDCAP 400 ETF Trust0.79180.2169416420-6133-1.4514
2024-11-28Dimensional US Targeted Value ETF0.78350.42541203100
2024-10-31DNB Teknologi A0.67830.599335672300
2024-10-31State St Russell Sm/Mid Cp® Indx NL Cl C0.64410.0895338751-11700-3.3386
Total 31.411216.405616519307+71060+0.4%

5.3. Insider Transactions

Insiders are holding 0.787% of the shares of Arrow Electronics Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-05-23Andrew Charles KerinSELL1520131.66
2024-05-20Gail HamiltonSELL2987132.59
2024-05-17Andrew Charles KerinSELL1469130.71
2024-03-05Carine Lamercie Jean-claudeSELL1495121
2024-02-28Richard John MaranoSELL1900116.46
2024-02-23Yun Sung ChoSELL739117.22
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

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

Summary
Total Assets20,934,649
Total Liabilities14,898,572
Total Stockholder Equity5,963,097
 As reported
Total Liabilities 14,898,572
Total Stockholder Equity+ 5,963,097
Total Assets = 20,934,649

Assets

Total Assets20,934,649
Total Current Assets17,526,876
Long-term Assets3,407,773
Total Current Assets
Cash And Cash Equivalents 248,000
Net Receivables 11,726,601
Inventory 4,529,655
Other Current Assets 1,022,620
Total Current Assets  (as reported)17,526,876
Total Current Assets  (calculated)17,526,876
+/-0
Long-term Assets
Property Plant Equipment 493,535
Goodwill 2,084,160
Long Term Investments 61,506
Intangible Assets 105,313
Long-term Assets Other 663,259
Long-term Assets  (as reported)3,407,773
Long-term Assets  (calculated)3,407,773
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities11,970,848
Long-term Liabilities2,927,724
Total Stockholder Equity5,963,097
Total Current Liabilities
Short-term Debt 909,826
Short Long Term Debt 909,826
Accounts payable 9,392,389
Other Current Liabilities 1,668,633
Total Current Liabilities  (as reported)11,970,848
Total Current Liabilities  (calculated)12,880,674
+/- 909,826
Long-term Liabilities
Long term Debt 2,363,241
Long-term Liabilities Other 564,483
Long-term Liabilities  (as reported)2,927,724
Long-term Liabilities  (calculated)2,927,724
+/-0
Total Stockholder Equity
Common Stock58,059
Retained Earnings 6,083,083
Accumulated Other Comprehensive Income -254,460
Other Stockholders Equity 76,415
Total Stockholder Equity (as reported)5,963,097
Total Stockholder Equity (calculated)5,963,097
+/-0
Other
Capital Stock58,059
Cash and Short Term Investments 248,000
Common Stock Shares Outstanding 53,475
Liabilities and Stockholders Equity 20,934,649
Net Debt 3,025,067
Net Invested Capital 9,236,164
Net Working Capital 5,556,028
Property Plant and Equipment Gross 1,847,714
Short Long Term Debt Total 3,273,067



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-311993-12-311993-09-301993-06-301993-03-311992-12-311992-09-301992-06-301992-03-311991-12-311991-09-301991-06-301991-03-311990-12-311990-09-301990-06-301990-03-311989-12-311989-09-301989-06-301989-03-311988-12-311988-09-301988-06-301988-03-311987-12-311987-09-301987-06-301987-03-311986-12-311986-09-301986-06-301986-03-311985-12-311985-09-30
> Total Assets 
0
351,900
0
0
0
337,300
0
0
0
345,600
0
0
0
530,100
0
0
488,100
497,700
500,400
499,600
494,500
478,000
462,700
453,000
673,400
745,400
777,700
777,100
794,400
780,900
957,700
1,020,000
1,175,800
1,191,300
1,369,100
1,436,100
1,626,700
2,038,800
2,289,000
2,404,500
2,573,600
2,701,000
2,790,200
2,713,900
2,685,500
2,710,400
3,201,300
3,278,100
3,423,500
3,537,800
3,580,100
3,708,700
3,835,400
3,839,900
4,127,300
4,127,700
4,460,200
4,483,300
4,754,919
5,609,158
5,707,405
7,604,541
6,812,840
6,141,487
5,808,717
5,358,984
5,478,698
5,064,061
4,694,513
4,667,605
4,678,610
5,228,480
5,036,355
5,332,988
5,285,603
5,356,326
5,333,272
5,509,101
5,579,031
5,582,046
5,584,788
6,044,917
6,131,452
6,545,411
6,283,026
6,669,572
7,078,827
7,382,272
7,653,976
8,059,860
8,080,363
8,538,713
8,092,074
7,118,285
6,467,231
6,803,562
7,175,375
7,762,366
7,454,532
7,988,010
8,708,885
9,600,538
9,579,475
10,070,034
9,868,727
9,829,079
10,138,748
10,034,902
10,075,363
10,785,687
10,360,129
10,507,721
10,366,049
12,060,883
11,032,916
11,559,593
11,311,526
12,442,856
11,144,488
12,111,814
12,006,198
13,021,930
12,352,787
12,946,806
13,138,043
14,206,366
13,419,375
14,200,025
15,056,966
16,462,809
16,124,805
16,748,808
16,978,025
17,784,445
16,830,752
16,024,369
15,689,711
16,400,796
15,391,460
15,604,461
15,496,633
17,053,911
16,173,560
16,842,773
17,430,460
19,535,540
19,512,853
19,894,450
20,505,729
21,763,182
20,276,532
20,535,899
20,638,360
21,726,168
20,262,876
20,107,766
20,934,649
20,934,64920,107,76620,262,87621,726,16820,638,36020,535,89920,276,53221,763,18220,505,72919,894,45019,512,85319,535,54017,430,46016,842,77316,173,56017,053,91115,496,63315,604,46115,391,46016,400,79615,689,71116,024,36916,830,75217,784,44516,978,02516,748,80816,124,80516,462,80915,056,96614,200,02513,419,37514,206,36613,138,04312,946,80612,352,78713,021,93012,006,19812,111,81411,144,48812,442,85611,311,52611,559,59311,032,91612,060,88310,366,04910,507,72110,360,12910,785,68710,075,36310,034,90210,138,7489,829,0799,868,72710,070,0349,579,4759,600,5388,708,8857,988,0107,454,5327,762,3667,175,3756,803,5626,467,2317,118,2858,092,0748,538,7138,080,3638,059,8607,653,9767,382,2727,078,8276,669,5726,283,0266,545,4116,131,4526,044,9175,584,7885,582,0465,579,0315,509,1015,333,2725,356,3265,285,6035,332,9885,036,3555,228,4804,678,6104,667,6054,694,5135,064,0615,478,6985,358,9845,808,7176,141,4876,812,8407,604,5415,707,4055,609,1584,754,9194,483,3004,460,2004,127,7004,127,3003,839,9003,835,4003,708,7003,580,1003,537,8003,423,5003,278,1003,201,3002,710,4002,685,5002,713,9002,790,2002,701,0002,573,6002,404,5002,289,0002,038,8001,626,7001,436,1001,369,1001,191,3001,175,8001,020,000957,700780,900794,400777,100777,700745,400673,400453,000462,700478,000494,500499,600500,400497,700488,10000530,100000345,600000337,300000351,9000
   > Total Current Assets 
0
266,100
0
0
0
245,700
0
0
0
259,700
0
0
0
382,300
0
0
348,600
356,600
359,000
355,600
346,500
327,100
323,200
316,400
314,200
512,400
495,500
491,500
547,800
548,800
705,500
730,500
871,900
869,600
1,018,200
1,049,200
1,223,800
1,558,200
1,716,300
1,817,400
1,979,000
2,104,700
2,196,500
2,119,100
2,082,600
2,120,100
2,401,500
2,480,600
2,548,000
2,630,300
2,659,800
2,762,400
2,867,100
2,860,800
2,954,600
2,923,700
3,130,500
3,157,900
3,443,205
4,169,628
4,295,465
5,764,210
4,912,983
4,242,210
3,879,208
3,471,386
3,584,597
3,626,226
3,319,850
3,333,735
3,254,675
3,759,976
3,592,707
3,769,647
3,757,037
3,852,759
3,819,941
4,027,533
4,142,514
4,193,864
4,212,490
4,517,474
4,573,013
4,945,297
4,659,819
4,895,621
4,814,360
5,052,425
5,214,130
5,589,395
5,456,394
5,696,974
5,304,017
5,345,768
4,700,782
4,997,785
5,347,888
5,839,628
5,551,227
5,970,556
6,341,298
7,085,834
6,901,914
7,329,348
7,101,673
7,024,591
7,169,651
7,025,424
6,964,553
7,715,301
7,305,483
7,460,473
7,277,818
8,585,770
7,486,762
8,022,386
7,829,698
9,032,607
7,701,306
8,303,133
8,181,801
9,186,471
8,427,570
9,035,684
9,191,264
10,316,721
9,484,503
10,223,162
11,039,168
12,417,759
11,767,213
12,462,294
12,719,431
13,608,300
12,253,884
12,110,356
11,839,648
12,526,159
11,588,058
11,793,968
11,659,899
13,152,899
12,367,068
13,082,624
13,725,664
15,893,323
15,941,484
16,424,432
17,131,119
18,340,340
16,866,849
17,131,207
17,305,960
18,327,477
16,901,062
16,765,245
17,526,876
17,526,87616,765,24516,901,06218,327,47717,305,96017,131,20716,866,84918,340,34017,131,11916,424,43215,941,48415,893,32313,725,66413,082,62412,367,06813,152,89911,659,89911,793,96811,588,05812,526,15911,839,64812,110,35612,253,88413,608,30012,719,43112,462,29411,767,21312,417,75911,039,16810,223,1629,484,50310,316,7219,191,2649,035,6848,427,5709,186,4718,181,8018,303,1337,701,3069,032,6077,829,6988,022,3867,486,7628,585,7707,277,8187,460,4737,305,4837,715,3016,964,5537,025,4247,169,6517,024,5917,101,6737,329,3486,901,9147,085,8346,341,2985,970,5565,551,2275,839,6285,347,8884,997,7854,700,7825,345,7685,304,0175,696,9745,456,3945,589,3955,214,1305,052,4254,814,3604,895,6214,659,8194,945,2974,573,0134,517,4744,212,4904,193,8644,142,5144,027,5333,819,9413,852,7593,757,0373,769,6473,592,7073,759,9763,254,6753,333,7353,319,8503,626,2263,584,5973,471,3863,879,2084,242,2104,912,9835,764,2104,295,4654,169,6283,443,2053,157,9003,130,5002,923,7002,954,6002,860,8002,867,1002,762,4002,659,8002,630,3002,548,0002,480,6002,401,5002,120,1002,082,6002,119,1002,196,5002,104,7001,979,0001,817,4001,716,3001,558,2001,223,8001,049,2001,018,200869,600871,900730,500705,500548,800547,800491,500495,500512,400314,200316,400323,200327,100346,500355,600359,000356,600348,60000382,300000259,700000245,700000266,1000
       Cash And Cash Equivalents 
0
46,800
0
0
0
32,000
0
0
0
13,400
0
0
0
9,700
0
0
6,700
4,600
3,600
2,000
600
900
700
1,100
1,400
1,500
3,000
1,100
6,700
3,400
57,100
42,300
51,300
60,700
54,700
45,900
57,600
105,600
90,800
76,200
77,600
93,900
77,900
62,600
100,000
136,400
128,800
115,100
137,000
112,700
63,200
79,700
87,600
158,900
89,600
39,200
49,300
44,900
66,595
46,928
43,565
55,546
67,176
69,094
320,050
556,861
809,506
909,102
717,820
694,092
341,332
725,582
677,948
612,404
419,586
261,947
237,558
305,294
612,988
616,213
653,667
580,661
380,176
329,849
252,851
337,730
141,413
278,997
317,607
447,731
391,884
284,483
243,437
451,272
618,505
908,427
1,150,770
1,137,007
810,051
576,664
509,724
926,321
521,302
531,024
544,566
396,887
739,708
325,832
358,550
409,684
364,151
345,891
251,790
390,602
258,283
308,936
258,233
400,355
305,293
399,721
336,744
273,090
394,655
495,771
384,415
534,320
521,562
419,918
584,339
730,083
548,644
330,519
474,191
509,327
351,899
269,989
262,254
300,103
200,998
205,828
227,019
373,615
227,701
244,070
215,932
222,194
242,791
225,596
333,985
176,915
205,554
240,382
333,294
218,053
242,810
213,009
248,000
248,000213,009242,810218,053333,294240,382205,554176,915333,985225,596242,791222,194215,932244,070227,701373,615227,019205,828200,998300,103262,254269,989351,899509,327474,191330,519548,644730,083584,339419,918521,562534,320384,415495,771394,655273,090336,744399,721305,293400,355258,233308,936258,283390,602251,790345,891364,151409,684358,550325,832739,708396,887544,566531,024521,302926,321509,724576,664810,0511,137,0071,150,770908,427618,505451,272243,437284,483391,884447,731317,607278,997141,413337,730252,851329,849380,176580,661653,667616,213612,988305,294237,558261,947419,586612,404677,948725,582341,332694,092717,820909,102809,506556,861320,05069,09467,17655,54643,56546,92866,59544,90049,30039,20089,600158,90087,60079,70063,200112,700137,000115,100128,800136,400100,00062,60077,90093,90077,60076,20090,800105,60057,60045,90054,70060,70051,30042,30057,1003,4006,7001,1003,0001,5001,4001,1007009006002,0003,6004,6006,700009,70000013,40000032,00000046,8000
       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
160,959
501,315
0
0
0
0
0
0
0
158,600
612,988
616,213
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
80,756
76,355
76,358
77,330
68,937
69,022
0
0
0
0
0
0
0
0
0
0
0
0
00000000000069,02268,93777,33076,35876,35580,75600000000000000000000000000000000000000000000000000000000000616,213612,988158,6000000000501,315160,95900000000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
0
80,800
0
0
0
79,700
0
0
0
92,800
0
0
0
159,800
0
0
147,200
151,500
156,200
147,100
154,900
138,100
143,000
138,200
144,300
213,100
222,300
221,800
259,000
240,700
298,400
313,800
400,500
363,100
478,600
498,400
583,900
697,000
813,400
860,100
931,500
940,000
1,018,000
982,300
982,500
902,900
1,130,600
1,130,300
1,199,600
1,245,400
1,228,900
1,325,200
1,421,500
1,354,400
1,452,000
1,478,400
1,608,100
1,638,700
1,785,361
2,213,078
2,282,899
2,635,595
2,046,477
1,879,489
1,634,770
1,458,553
1,426,104
1,403,031
1,353,665
1,378,562
1,525,287
1,593,751
1,561,315
1,770,690
1,867,915
2,008,812
1,970,624
1,984,122
2,009,229
2,118,510
2,068,476
2,316,932
2,392,874
2,629,110
2,637,248
2,710,321
2,838,900
3,037,082
3,101,272
3,281,169
3,074,844
3,326,534
3,091,544
3,087,290
2,444,842
2,536,391
2,707,968
3,136,141
3,081,692
3,372,945
3,602,733
4,102,870
4,124,118
4,347,411
4,174,050
4,482,117
4,207,647
4,401,677
4,336,757
4,923,898
4,493,418
4,723,601
4,568,553
5,769,759
4,846,349
5,137,798
5,060,959
6,043,850
4,874,484
5,084,531
5,065,503
6,161,418
5,256,022
5,704,633
5,912,085
6,746,687
5,867,182
6,531,452
7,070,629
8,171,092
7,378,453
8,076,896
8,229,791
8,945,463
7,902,516
7,976,603
7,841,851
8,482,687
7,817,019
7,954,038
7,958,675
9,205,343
8,503,010
8,846,715
9,329,427
11,123,946
10,621,942
10,851,466
11,218,611
12,322,717
10,655,863
11,035,898
10,663,164
12,238,073
11,062,608
10,886,501
11,726,601
11,726,60110,886,50111,062,60812,238,07310,663,16411,035,89810,655,86312,322,71711,218,61110,851,46610,621,94211,123,9469,329,4278,846,7158,503,0109,205,3437,958,6757,954,0387,817,0198,482,6877,841,8517,976,6037,902,5168,945,4638,229,7918,076,8967,378,4538,171,0927,070,6296,531,4525,867,1826,746,6875,912,0855,704,6335,256,0226,161,4185,065,5035,084,5314,874,4846,043,8505,060,9595,137,7984,846,3495,769,7594,568,5534,723,6014,493,4184,923,8984,336,7574,401,6774,207,6474,482,1174,174,0504,347,4114,124,1184,102,8703,602,7333,372,9453,081,6923,136,1412,707,9682,536,3912,444,8423,087,2903,091,5443,326,5343,074,8443,281,1693,101,2723,037,0822,838,9002,710,3212,637,2482,629,1102,392,8742,316,9322,068,4762,118,5102,009,2291,984,1221,970,6242,008,8121,867,9151,770,6901,561,3151,593,7511,525,2871,378,5621,353,6651,403,0311,426,1041,458,5531,634,7701,879,4892,046,4772,635,5952,282,8992,213,0781,785,3611,638,7001,608,1001,478,4001,452,0001,354,4001,421,5001,325,2001,228,9001,245,4001,199,6001,130,3001,130,600902,900982,500982,3001,018,000940,000931,500860,100813,400697,000583,900498,400478,600363,100400,500313,800298,400240,700259,000221,800222,300213,100144,300138,200143,000138,100154,900147,100156,200151,500147,20000159,80000092,80000079,70000080,8000
       Other Current Assets 
0
15,000
0
0
0
9,800
0
0
0
28,200
0
0
0
4,100
0
0
4,300
4,100
3,700
3,100
3,200
3,300
3,300
3,700
3,800
4,400
4,200
4,100
5,100
6,000
8,000
7,000
7,300
10,800
14,600
100
100
30,200
31,100
34,500
34,400
100
36,800
29,200
23,100
36,000
-100
34,800
26,800
-200
100
-100
32,600
-100
33,800
100
-100
-100
29,388
47,415
42,696
100,408
61,345
64,931
111,910
52,897
58,054
65,104
68,219
59,810
59,792
53,956
56,739
59,030
59,708
62,708
60,126
93,039
109,338
100,060
107,629
124,899
149,556
155,498
141,234
156,034
161,064
158,503
170,293
180,629
184,054
195,786
191,192
180,647
191,338
193,709
180,805
168,812
182,836
215,168
215,130
147,690
181,524
202,867
189,265
181,677
210,854
223,138
189,800
328,999
381,398
286,264
291,491
258,122
287,691
280,436
267,732
253,145
266,362
301,066
300,647
285,473
335,095
331,159
289,356
180,069
190,257
226,415
215,431
214,066
267,402
278,995
292,641
274,832
264,564
267,151
232,062
266,249
235,743
213,190
238,403
286,633
360,968
355,757
345,317
345,218
431,635
460,808
495,145
521,339
479,650
402,729
503,982
684,126
798,591
1,010,942
1,022,620
1,022,6201,010,942798,591684,126503,982402,729479,650521,339495,145460,808431,635345,218345,317355,757360,968286,633238,403213,190235,743266,249232,062267,151264,564274,832292,641278,995267,402214,066215,431226,415190,257180,069289,356331,159335,095285,473300,647301,066266,362253,145267,732280,436287,691258,122291,491286,264381,398328,999189,800223,138210,854181,677189,265202,867181,524147,690215,130215,168182,836168,812180,805193,709191,338180,647191,192195,786184,054180,629170,293158,503161,064156,034141,234155,498149,556124,899107,629100,060109,33893,03960,12662,70859,70859,03056,73953,95659,79259,81068,21965,10458,05452,897111,91064,93161,345100,40842,69647,41529,388-100-10010033,800-10032,600-100100-20026,80034,800-10036,00023,10029,20036,80010034,40034,50031,10030,20010010014,60010,8007,3007,0008,0006,0005,1004,1004,2004,4003,8003,7003,3003,3003,2003,1003,7004,1004,300004,10000028,2000009,80000015,0000
   > Long-term Assets 
0
85,800
0
0
0
91,600
0
0
0
85,900
0
0
0
147,800
0
0
139,500
141,100
141,400
144,000
148,000
150,900
139,500
136,600
359,200
233,000
282,200
285,600
246,600
232,100
252,200
289,500
303,900
321,700
350,900
386,900
402,900
480,600
572,700
587,100
594,600
596,300
593,700
594,800
602,900
590,300
799,800
797,500
875,500
907,500
920,300
946,300
968,300
979,100
1,172,700
1,204,000
1,329,700
1,325,400
1,311,714
1,439,530
1,411,940
1,840,331
1,899,857
1,899,277
1,929,509
1,887,598
1,894,101
1,437,835
1,374,663
1,333,870
1,423,935
1,468,504
1,443,648
1,563,341
1,528,566
1,503,567
1,513,331
1,481,568
1,436,517
1,388,182
1,372,298
1,527,443
1,558,439
1,600,114
1,623,207
1,773,951
2,264,467
2,329,847
2,439,846
2,470,465
2,623,969
2,841,739
2,788,057
1,772,517
1,766,449
1,805,777
1,827,487
1,922,738
1,903,305
2,017,454
2,367,587
2,514,704
2,677,561
2,740,686
2,767,054
2,804,488
2,969,097
3,009,478
3,110,810
3,070,386
3,054,646
3,047,248
3,088,231
3,475,113
3,546,154
3,537,207
3,481,828
3,410,249
3,443,182
3,808,681
3,824,397
3,835,459
3,925,217
3,911,122
3,946,779
3,889,645
3,934,872
3,976,863
4,017,798
4,045,050
4,357,592
4,286,514
4,258,594
4,176,145
4,576,868
3,914,013
3,850,063
3,874,637
3,803,402
3,810,493
3,836,734
3,901,012
3,806,492
3,760,149
3,704,796
3,642,217
3,571,369
3,470,018
3,374,610
3,422,842
3,409,683
3,404,692
3,332,400
3,398,691
3,361,814
3,342,521
3,407,773
3,407,7733,342,5213,361,8143,398,6913,332,4003,404,6923,409,6833,422,8423,374,6103,470,0183,571,3693,642,2173,704,7963,760,1493,806,4923,901,0123,836,7343,810,4933,803,4023,874,6373,850,0633,914,0134,576,8684,176,1454,258,5944,286,5144,357,5924,045,0504,017,7983,976,8633,934,8723,889,6453,946,7793,911,1223,925,2173,835,4593,824,3973,808,6813,443,1823,410,2493,481,8283,537,2073,546,1543,475,1133,088,2313,047,2483,054,6463,070,3863,110,8103,009,4782,969,0972,804,4882,767,0542,740,6862,677,5612,514,7042,367,5872,017,4541,903,3051,922,7381,827,4871,805,7771,766,4491,772,5172,788,0572,841,7392,623,9692,470,4652,439,8462,329,8472,264,4671,773,9511,623,2071,600,1141,558,4391,527,4431,372,2981,388,1821,436,5171,481,5681,513,3311,503,5671,528,5661,563,3411,443,6481,468,5041,423,9351,333,8701,374,6631,437,8351,894,1011,887,5981,929,5091,899,2771,899,8571,840,3311,411,9401,439,5301,311,7141,325,4001,329,7001,204,0001,172,700979,100968,300946,300920,300907,500875,500797,500799,800590,300602,900594,800593,700596,300594,600587,100572,700480,600402,900386,900350,900321,700303,900289,500252,200232,100246,600285,600282,200233,000359,200136,600139,500150,900148,000144,000141,400141,100139,50000147,80000085,90000091,60000085,8000
       Property Plant Equipment 
0
41,600
0
0
0
38,700
0
0
0
22,700
0
0
0
31,900
0
0
31,400
30,300
30,400
30,300
30,400
29,400
28,200
27,100
27,100
41,900
40,900
40,000
40,700
35,800
44,600
46,300
51,600
56,000
59,000
61,900
67,300
89,800
104,400
110,400
114,000
117,300
120,900
123,100
114,900
115,200
117,100
118,900
120,500
114,200
115,100
123,500
137,800
154,800
180,200
200,600
216,400
223,700
233,345
244,161
240,906
316,459
313,131
312,193
313,057
304,374
293,453
294,656
292,955
299,518
297,517
290,523
284,352
288,129
276,101
264,193
257,510
262,983
251,708
231,980
221,010
235,465
239,489
247,621
250,446
262,373
283,101
320,789
336,255
355,161
375,937
400,854
420,607
410,540
428,496
449,072
461,313
460,706
466,466
475,810
496,522
505,540
529,981
544,224
550,714
556,229
563,519
571,971
583,153
599,641
601,539
605,169
616,545
632,389
641,521
641,431
634,711
636,299
642,632
671,448
689,995
700,178
725,320
737,551
750,513
756,299
786,596
789,934
815,379
838,475
849,867
835,801
838,563
824,700
819,604
813,917
805,264
803,110
803,422
798,190
793,855
799,605
747,538
727,411
705,395
682,811
658,199
625,587
595,867
596,456
579,451
558,219
536,204
530,740
517,088
499,724
493,535
493,535499,724517,088530,740536,204558,219579,451596,456595,867625,587658,199682,811705,395727,411747,538799,605793,855798,190803,422803,110805,264813,917819,604824,700838,563835,801849,867838,475815,379789,934786,596756,299750,513737,551725,320700,178689,995671,448642,632636,299634,711641,431641,521632,389616,545605,169601,539599,641583,153571,971563,519556,229550,714544,224529,981505,540496,522475,810466,466460,706461,313449,072428,496410,540420,607400,854375,937355,161336,255320,789283,101262,373250,446247,621239,489235,465221,010231,980251,708262,983257,510264,193276,101288,129284,352290,523297,517299,518292,955294,656293,453304,374313,057312,193313,131316,459240,906244,161233,345223,700216,400200,600180,200154,800137,800123,500115,100114,200120,500118,900117,100115,200114,900123,100120,900117,300114,000110,400104,40089,80067,30061,90059,00056,00051,60046,30044,60035,80040,70040,00040,90041,90027,10027,10028,20029,40030,40030,30030,40030,30031,4000031,90000022,70000038,70000041,6000
       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
199,400
229,600
238,100
249,700
334,300
334,300
389,300
386,100
379,200
373,800
373,500
0
388,800
589,200
585,500
639,000
645,200
0
675,900
712,900
721,300
873,100
880,000
966,100
0
937,588
1,033,575
999,694
1,237,099
1,197,086
1,196,506
1,252,180
1,224,283
1,217,975
757,255
747,579
748,368
821,929
865,581
872,277
923,256
908,124
924,172
945,182
974,285
952,980
921,770
926,689
1,053,266
1,078,980
1,118,242
1,117,130
1,231,281
1,700,807
1,718,870
1,787,128
1,779,235
1,814,849
2,017,527
1,964,104
905,848
902,002
901,998
908,894
926,296
915,555
1,019,292
1,253,092
1,336,351
1,381,000
1,432,592
1,470,600
1,473,333
1,615,210
1,638,862
1,705,811
1,711,703
1,704,241
1,704,298
1,732,790
2,039,293
2,083,892
2,081,930
2,076,692
2,069,209
2,102,192
2,341,472
2,366,968
2,368,832
2,437,034
2,418,958
2,441,846
2,392,220
2,405,160
2,446,864
2,470,576
2,470,047
2,703,542
2,673,117
2,659,335
2,624,690
2,632,451
2,067,499
2,041,073
2,061,322
2,044,898
2,052,128
2,074,282
2,115,469
2,101,938
2,106,182
2,090,248
2,080,371
2,067,249
2,020,574
1,979,233
2,027,626
2,036,077
2,044,214
2,021,987
2,050,426
2,054,536
2,052,701
2,084,160
2,084,1602,052,7012,054,5362,050,4262,021,9872,044,2142,036,0772,027,6261,979,2332,020,5742,067,2492,080,3712,090,2482,106,1822,101,9382,115,4692,074,2822,052,1282,044,8982,061,3222,041,0732,067,4992,632,4512,624,6902,659,3352,673,1172,703,5422,470,0472,470,5762,446,8642,405,1602,392,2202,441,8462,418,9582,437,0342,368,8322,366,9682,341,4722,102,1922,069,2092,076,6922,081,9302,083,8922,039,2931,732,7901,704,2981,704,2411,711,7031,705,8111,638,8621,615,2101,473,3331,470,6001,432,5921,381,0001,336,3511,253,0921,019,292915,555926,296908,894901,998902,002905,8481,964,1042,017,5271,814,8491,779,2351,787,1281,718,8701,700,8071,231,2811,117,1301,118,2421,078,9801,053,266926,689921,770952,980974,285945,182924,172908,124923,256872,277865,581821,929748,368747,579757,2551,217,9751,224,2831,252,1801,196,5061,197,0861,237,099999,6941,033,575937,5880966,100880,000873,100721,300712,900675,9000645,200639,000585,500589,200388,8000373,500373,800379,200386,100389,300334,300334,300249,700238,100229,600199,400000000000000000000000000000000000
       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
60,308
0
0
0
0
0
0
0
0
0
0
0
0
0
0
107,614
0
0
0
115,265
0
0
0
126,468
0
0
0
141,030
138,245
131,869
129,243
121,738
85,296
86,157
85,399
86,942
80,337
80,756
76,355
76,358
77,330
68,937
69,022
63,695
65,239
65,732
66,358
65,112
59,682
62,138
63,049
62,741
58,868
60,400
61,506
61,50660,40058,86862,74163,04962,13859,68265,11266,35865,73265,23963,69569,02268,93777,33076,35876,35580,75680,33786,94285,39986,15785,296121,738129,243131,869138,245141,030000126,468000115,265000107,6140000000000000060,308000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
3,400
0
0
0
3,600
0
0
0
2,000
0
0
0
49,400
0
0
50,800
52,100
51,900
51,800
51,400
51,200
50,400
49,900
49,800
82,400
81,500
81,300
94,900
97,700
159,100
154,100
189,900
0
0
0
0
0
380,900
0
0
0
0
0
391,100
388,800
0
0
0
645,200
662,500
0
0
0
0
0
0
960,800
0
0
0
1,237,099
0
0
0
1,224,283
1,217,975
757,255
747,579
748,368
821,929
865,581
872,277
923,256
908,124
924,172
945,182
974,285
952,980
921,770
926,689
1,053,266
1,078,980
1,118,242
1,117,130
1,231,281
1,700,807
1,718,870
1,787,128
1,779,235
1,814,849
2,017,527
1,964,104
905,848
902,002
901,998
908,894
926,296
915,555
1,019,292
1,253,092
1,336,351
1,381,474
1,432,592
1,470,600
392,763
420,728
406,324
424,548
414,033
403,972
395,170
393,052
426,069
430,475
419,282
421,710
335,711
341,587
424,770
414,428
389,326
383,503
365,603
355,968
336,882
325,920
317,435
307,385
286,215
348,378
328,964
313,472
372,644
369,291
290,236
277,720
271,903
260,955
249,528
241,293
233,819
223,848
214,261
204,458
195,029
185,753
175,854
166,388
159,137
151,221
142,917
134,811
127,440
119,274
112,470
105,313
105,313112,470119,274127,440134,811142,917151,221159,137166,388175,854185,753195,029204,458214,261223,848233,819241,293249,528260,955271,903277,720290,236369,291372,644313,472328,964348,378286,215307,385317,435325,920336,882355,968365,603383,503389,326414,428424,770341,587335,711421,710419,282430,475426,069393,052395,170403,972414,033424,548406,324420,728392,7631,470,6001,432,5921,381,4741,336,3511,253,0921,019,292915,555926,296908,894901,998902,002905,8481,964,1042,017,5271,814,8491,779,2351,787,1281,718,8701,700,8071,231,2811,117,1301,118,2421,078,9801,053,266926,689921,770952,980974,285945,182924,172908,124923,256872,277865,581821,929748,368747,579757,2551,217,9751,224,2830001,237,099000960,800000000662,500645,200000388,800391,10000000380,90000000189,900154,100159,10097,70094,90081,30081,50082,40049,80049,90050,40051,20051,40051,80051,90052,10050,8000049,4000002,0000003,6000003,4000
       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
1,078,369
1,195,369
1,171,034
1,523,872
1,586,726
1,587,084
1,616,452
1,583,224
1,600,648
1,143,179
1,081,708
1,034,352
1,126,418
1,177,981
1,159,296
1,275,212
1,252,465
1,239,374
1,255,821
1,218,585
1,184,809
1,156,202
1,151,288
1,291,978
1,318,950
1,352,493
1,372,761
1,511,578
1,981,366
2,009,058
2,103,591
2,115,304
2,248,032
2,440,885
2,367,450
1,361,977
1,337,953
1,356,705
1,366,174
1,462,032
1,436,839
1,541,644
1,871,065
2,009,164
2,147,580
2,196,462
2,216,340
2,248,259
2,405,578
2,437,507
2,527,657
2,470,745
2,453,107
2,442,079
2,471,686
2,842,724
2,904,633
2,895,776
2,847,117
2,773,950
2,800,550
3,137,233
3,134,402
3,135,281
3,199,897
3,173,571
3,196,266
3,133,346
3,148,276
3,186,929
3,202,419
3,206,575
317,560
316,763
317,981
232,373
278,396
300,592
302,814
328,730
580,902
591,430
606,265
752,119
655,838
545,543
635,673
620,311
510,879
582,271
566,764
574,511
583,252
597,204
576,349
0
0
0
0
0000576,349597,204583,252574,511566,764582,271510,879620,311635,673545,543655,838752,119606,265591,430580,902328,730302,814300,592278,396232,373317,981316,763317,5603,206,5753,202,4193,186,9293,148,2763,133,3463,196,2663,173,5713,199,8973,135,2813,134,4023,137,2332,800,5502,773,9502,847,1172,895,7762,904,6332,842,7242,471,6862,442,0792,453,1072,470,7452,527,6572,437,5072,405,5782,248,2592,216,3402,196,4622,147,5802,009,1641,871,0651,541,6441,436,8391,462,0321,366,1741,356,7051,337,9531,361,9772,367,4502,440,8852,248,0322,115,3042,103,5912,009,0581,981,3661,511,5781,372,7611,352,4931,318,9501,291,9781,151,2881,156,2021,184,8091,218,5851,255,8211,239,3741,252,4651,275,2121,159,2961,177,9811,126,4181,034,3521,081,7081,143,1791,600,6481,583,2241,616,4521,587,0841,586,7261,523,8721,171,0341,195,3691,078,3690000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
0
282,600
0
0
0
235,100
0
0
0
249,700
0
0
0
382,500
0
0
340,600
349,700
351,000
352,700
347,800
326,800
314,000
304,700
466,400
519,600
530,500
450,700
455,400
429,600
521,400
549,300
675,800
662,800
803,800
832,500
946,000
1,095,200
1,273,800
1,343,700
1,460,500
1,407,300
1,444,300
1,332,000
1,247,400
1,259,200
1,781,100
1,847,300
2,010,500
2,106,700
2,118,600
2,261,500
2,302,800
2,282,900
2,619,800
2,619,000
2,917,300
2,921,400
3,145,468
3,889,146
3,926,788
5,690,793
4,880,267
4,188,690
3,966,140
3,592,523
3,703,196
3,827,675
3,474,505
3,432,356
3,446,902
3,881,463
3,682,677
3,827,657
3,470,720
3,414,722
3,323,983
3,314,915
3,387,849
3,410,572
3,300,295
3,672,031
3,610,396
3,842,025
3,492,328
3,673,013
3,942,081
4,133,559
4,230,195
4,508,000
4,305,422
4,758,737
4,399,732
4,441,587
3,800,310
4,037,440
4,328,697
4,845,069
4,512,636
5,061,883
5,568,173
6,349,343
6,111,992
6,435,991
6,331,797
6,153,819
6,329,946
6,311,176
6,280,034
6,798,325
6,451,455
6,683,492
6,332,684
7,876,055
6,807,010
7,251,448
7,060,498
8,283,945
7,126,199
7,931,890
7,793,587
8,827,119
7,978,674
8,497,925
8,657,582
9,740,746
8,862,568
9,449,169
10,131,674
11,462,585
10,975,991
11,581,501
11,675,983
12,408,079
11,329,342
11,201,654
10,945,464
11,534,403
10,741,851
10,854,513
10,658,861
11,904,959
10,959,114
11,618,312
12,192,832
14,194,694
14,083,970
14,496,167
15,203,043
16,151,829
14,676,352
14,881,425
15,084,885
15,848,861
14,493,538
14,293,716
14,898,572
14,898,57214,293,71614,493,53815,848,86115,084,88514,881,42514,676,35216,151,82915,203,04314,496,16714,083,97014,194,69412,192,83211,618,31210,959,11411,904,95910,658,86110,854,51310,741,85111,534,40310,945,46411,201,65411,329,34212,408,07911,675,98311,581,50110,975,99111,462,58510,131,6749,449,1698,862,5689,740,7468,657,5828,497,9257,978,6748,827,1197,793,5877,931,8907,126,1998,283,9457,060,4987,251,4486,807,0107,876,0556,332,6846,683,4926,451,4556,798,3256,280,0346,311,1766,329,9466,153,8196,331,7976,435,9916,111,9926,349,3435,568,1735,061,8834,512,6364,845,0694,328,6974,037,4403,800,3104,441,5874,399,7324,758,7374,305,4224,508,0004,230,1954,133,5593,942,0813,673,0133,492,3283,842,0253,610,3963,672,0313,300,2953,410,5723,387,8493,314,9153,323,9833,414,7223,470,7203,827,6573,682,6773,881,4633,446,9023,432,3563,474,5053,827,6753,703,1963,592,5233,966,1404,188,6904,880,2675,690,7933,926,7883,889,1463,145,4682,921,4002,917,3002,619,0002,619,8002,282,9002,302,8002,261,5002,118,6002,106,7002,010,5001,847,3001,781,1001,259,2001,247,4001,332,0001,444,3001,407,3001,460,5001,343,7001,273,8001,095,200946,000832,500803,800662,800675,800549,300521,400429,600455,400450,700530,500519,600466,400304,700314,000326,800347,800352,700351,000349,700340,60000382,500000249,700000235,100000282,6000
   > Total Current Liabilities 
0
72,600
0
0
0
63,300
0
0
0
72,000
0
0
0
116,500
0
0
96,700
110,500
119,500
113,600
100,100
95,900
87,100
81,400
142,000
185,500
234,400
195,300
203,800
179,700
208,700
243,200
351,900
340,500
457,500
485,800
560,700
689,500
806,500
812,200
855,900
886,700
923,100
834,800
843,600
846,100
942,800
920,000
1,135,000
1,196,500
1,112,200
1,153,000
1,283,600
1,165,100
1,177,300
1,117,000
1,340,100
1,324,700
1,512,042
1,963,975
3,013,645
2,570,876
1,887,472
1,517,301
1,406,838
1,046,985
1,140,311
1,261,164
1,217,776
1,462,393
1,467,211
1,540,263
1,485,733
1,640,624
1,632,655
1,710,943
1,634,746
1,666,388
2,051,364
2,072,282
1,967,555
2,331,878
2,453,800
2,673,572
2,330,485
2,504,110
2,354,643
2,664,388
2,765,513
2,987,374
2,765,219
3,101,282
2,921,687
2,968,362
2,351,336
2,572,512
2,802,637
3,332,246
3,015,506
3,602,414
3,716,611
4,343,243
4,301,529
4,622,388
4,301,583
3,958,927
3,799,341
4,080,218
4,454,052
4,910,211
3,927,339
4,273,946
4,080,106
5,301,946
4,296,959
4,771,419
4,474,954
5,838,021
4,287,453
4,977,169
4,633,722
6,056,152
4,920,803
5,457,874
5,523,100
6,689,222
6,033,288
6,439,430
6,978,997
7,956,569
6,955,094
7,393,403
7,841,458
8,790,428
7,034,125
7,377,961
7,371,641
8,258,159
7,913,178
8,132,432
7,914,706
9,130,883
8,393,014
9,072,696
9,501,875
11,326,089
10,671,643
11,033,087
11,418,067
12,389,604
10,390,096
10,669,304
11,936,031
13,187,884
11,360,616
11,318,673
11,970,848
11,970,84811,318,67311,360,61613,187,88411,936,03110,669,30410,390,09612,389,60411,418,06711,033,08710,671,64311,326,0899,501,8759,072,6968,393,0149,130,8837,914,7068,132,4327,913,1788,258,1597,371,6417,377,9617,034,1258,790,4287,841,4587,393,4036,955,0947,956,5696,978,9976,439,4306,033,2886,689,2225,523,1005,457,8744,920,8036,056,1524,633,7224,977,1694,287,4535,838,0214,474,9544,771,4194,296,9595,301,9464,080,1064,273,9463,927,3394,910,2114,454,0524,080,2183,799,3413,958,9274,301,5834,622,3884,301,5294,343,2433,716,6113,602,4143,015,5063,332,2462,802,6372,572,5122,351,3362,968,3622,921,6873,101,2822,765,2192,987,3742,765,5132,664,3882,354,6432,504,1102,330,4852,673,5722,453,8002,331,8781,967,5552,072,2822,051,3641,666,3881,634,7461,710,9431,632,6551,640,6241,485,7331,540,2631,467,2111,462,3931,217,7761,261,1641,140,3111,046,9851,406,8381,517,3011,887,4722,570,8763,013,6451,963,9751,512,0421,324,7001,340,1001,117,0001,177,3001,165,1001,283,6001,153,0001,112,2001,196,5001,135,000920,000942,800846,100843,600834,800923,100886,700855,900812,200806,500689,500560,700485,800457,500340,500351,900243,200208,700179,700203,800195,300234,400185,500142,00081,40087,10095,900100,100113,600119,500110,50096,70000116,50000072,00000063,30000072,6000
       Short-term Debt 
0
4,000
0
0
0
3,000
0
0
0
4,300
0
0
0
4,600
0
0
3,600
4,700
5,700
6,800
6,900
6,900
5,600
4,600
4,800
21,800
76,500
29,600
20,300
700
2,300
6,500
12,400
41,000
62,900
93,600
94,400
86,100
84,200
127,800
138,000
117,100
125,100
115,400
73,000
71,500
84,600
101,000
67,600
143,700
139,900
134,600
163,100
168,100
200,100
144,700
161,300
256,000
262,669
320,122
1,464,996
529,261
325,146
333,796
226,067
37,289
22,151
10,475
9,578
286,348
221,225
202,819
203,210
14,349
16,493
13,136
18,961
8,462
301,170
229,658
173,572
268,666
283,288
320,313
292,376
262,783
76,953
69,463
57,746
12,893
12,422
65,404
40,008
52,893
39,410
44,582
141,417
123,095
129,159
77,344
16,854
61,210
449,914
550,655
431,635
33,843
30,554
27,412
379,470
364,357
36,957
24,922
30,969
23,878
16,452
17,338
17,473
13,454
13,642
86,806
85,796
44,024
46,143
111,259
77,348
93,827
471,753
427,033
380,208
356,806
38,220
114,908
158,153
246,257
138,686
279,158
356,843
331,431
377,177
244,323
166,128
158,633
361,327
356,986
353,915
382,619
317,399
626,048
604,521
589,883
144,264
488,168
1,588,662
1,653,954
945,698
860,538
909,826
909,826860,538945,6981,653,9541,588,662488,168144,264589,883604,521626,048317,399382,619353,915356,986361,327158,633166,128244,323377,177331,431356,843279,158138,686246,257158,153114,90838,220356,806380,208427,033471,75393,82777,348111,25946,14344,02485,79686,80613,64213,45417,47317,33816,45223,87830,96924,92236,957364,357379,47027,41230,55433,843431,635550,655449,91461,21016,85477,344129,159123,095141,41744,58239,41052,89340,00865,40412,42212,89357,74669,46376,953262,783292,376320,313283,288268,666173,572229,658301,1708,46218,96113,13616,49314,349203,210202,819221,225286,3489,57810,47522,15137,289226,067333,796325,146529,2611,464,996320,122262,669256,000161,300144,700200,100168,100163,100134,600139,900143,70067,600101,00084,60071,50073,000115,400125,100117,100138,000127,80084,20086,10094,40093,60062,90041,00012,4006,5002,30070020,30029,60076,50021,8004,8004,6005,6006,9006,9006,8005,7004,7003,600004,6000004,3000003,0000004,0000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,081,355
0
0
0
2,424,599
46,143
111,259
77,348
2,790,161
471,753
3,069,076
3,183,168
3,290,000
3,571,915
3,805,914
0
0
138,686
279,158
356,843
331,431
377,177
244,323
166,128
158,633
361,327
356,986
353,915
382,619
317,399
626,048
604,521
589,883
144,264
488,168
1,588,662
1,653,954
945,698
860,538
909,826
909,826860,538945,6981,653,9541,588,662488,168144,264589,883604,521626,048317,399382,619353,915356,986361,327158,633166,128244,323377,177331,431356,843279,158138,686003,805,9143,571,9153,290,0003,183,1683,069,076471,7532,790,16177,348111,25946,1432,424,5990002,081,355000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
65,500
72,100
83,900
77,700
63,300
57,900
55,300
48,600
65,900
103,500
84,500
91,200
103,500
121,000
122,200
147,200
227,700
190,000
254,000
265,500
332,700
411,800
487,700
441,900
473,300
561,800
555,600
517,600
569,700
594,500
636,000
610,600
751,900
767,100
720,400
732,900
845,400
785,600
759,500
732,700
894,100
805,500
939,493
1,248,805
1,140,499
1,567,631
1,071,830
806,117
778,796
665,363
787,534
867,032
847,390
917,271
961,086
1,009,345
951,776
1,211,724
1,230,864
1,308,172
1,201,462
1,261,971
1,338,883
1,451,602
1,389,363
1,628,568
1,713,371
1,882,917
1,537,704
1,795,089
1,865,210
2,147,980
2,245,026
2,535,583
2,279,950
2,517,611
2,357,591
2,459,922
1,983,558
2,185,400
2,298,893
2,763,237
2,460,494
3,028,403
3,072,831
3,644,988
3,220,826
3,414,436
3,235,394
3,264,088
3,160,135
3,440,928
3,372,036
3,769,268
3,282,020
3,633,720
3,431,341
4,503,200
3,627,458
4,074,627
3,806,702
5,027,103
3,627,252
4,171,131
3,852,306
5,192,665
4,206,658
4,644,655
4,747,227
5,774,151
4,820,086
5,270,311
5,799,723
6,756,830
6,110,752
6,487,686
6,886,217
7,631,879
6,034,457
6,245,068
6,181,408
7,046,221
6,662,333
6,967,180
6,849,252
7,937,889
7,045,759
7,625,844
8,005,207
9,617,084
9,110,391
9,162,534
9,540,449
10,460,419
8,976,296
8,981,212
9,090,554
10,070,015
8,940,313
8,770,862
9,392,389
9,392,3898,770,8628,940,31310,070,0159,090,5548,981,2128,976,29610,460,4199,540,4499,162,5349,110,3919,617,0848,005,2077,625,8447,045,7597,937,8896,849,2526,967,1806,662,3337,046,2216,181,4086,245,0686,034,4577,631,8796,886,2176,487,6866,110,7526,756,8305,799,7235,270,3114,820,0865,774,1514,747,2274,644,6554,206,6585,192,6653,852,3064,171,1313,627,2525,027,1033,806,7024,074,6273,627,4584,503,2003,431,3413,633,7203,282,0203,769,2683,372,0363,440,9283,160,1353,264,0883,235,3943,414,4363,220,8263,644,9883,072,8313,028,4032,460,4942,763,2372,298,8932,185,4001,983,5582,459,9222,357,5912,517,6112,279,9502,535,5832,245,0262,147,9801,865,2101,795,0891,537,7041,882,9171,713,3711,628,5681,389,3631,451,6021,338,8831,261,9711,201,4621,308,1721,230,8641,211,724951,7761,009,345961,086917,271847,390867,032787,534665,363778,796806,1171,071,8301,567,6311,140,4991,248,805939,493805,500894,100732,700759,500785,600845,400732,900720,400767,100751,900610,600636,000594,500569,700517,600555,600561,800473,300441,900487,700411,800332,700265,500254,000190,000227,700147,200122,200121,000103,50091,20084,500103,50065,90048,60055,30057,90063,30077,70083,90072,10065,5000000000000000000
       Other Current Liabilities 
0
68,600
0
0
0
60,300
0
0
0
67,700
0
0
0
111,900
0
0
27,600
33,700
29,900
29,100
29,900
31,100
26,200
28,200
71,300
60,200
73,400
74,500
80,000
58,000
84,200
89,500
111,800
5,400
6,800
6,300
6,100
191,600
100
242,500
244,600
100
242,400
-100
200,900
180,100
222,200
100
100
285,700
251,900
-100
275,100
211,400
-100
239,600
284,700
263,200
309,880
395,048
408,150
473,984
490,496
377,388
401,975
344,333
330,626
383,657
360,808
280,393
284,900
328,099
330,747
414,551
385,298
389,635
414,323
395,955
411,311
391,022
404,620
434,644
457,141
470,342
500,405
446,238
412,480
446,945
462,741
448,331
472,847
518,267
524,088
446,886
328,368
342,530
362,327
445,914
425,853
496,667
626,926
637,045
630,789
657,297
634,554
660,996
608,652
611,878
702,546
776,586
608,362
615,304
617,796
774,868
653,049
679,454
650,779
797,464
646,559
719,232
695,620
819,463
668,002
701,960
698,525
821,244
741,449
742,086
799,066
842,933
806,122
790,809
797,088
912,292
860,982
853,735
833,390
880,507
873,668
920,929
899,326
1,034,361
985,928
1,089,866
1,142,753
1,326,386
1,243,853
1,244,505
1,273,097
1,339,302
1,269,536
1,199,924
1,256,815
1,463,915
1,474,605
1,687,273
1,668,633
1,668,6331,687,2731,474,6051,463,9151,256,8151,199,9241,269,5361,339,3021,273,0971,244,5051,243,8531,326,3861,142,7531,089,866985,9281,034,361899,326920,929873,668880,507833,390853,735860,982912,292797,088790,809806,122842,933799,066742,086741,449821,244698,525701,960668,002819,463695,620719,232646,559797,464650,779679,454653,049774,868617,796615,304608,362776,586702,546611,878608,652660,996634,554657,297630,789637,045626,926496,667425,853445,914362,327342,530328,368446,886524,088518,267472,847448,331462,741446,945412,480446,238500,405470,342457,141434,644404,620391,022411,311395,955414,323389,635385,298414,551330,747328,099284,900280,393360,808383,657330,626344,333401,975377,388490,496473,984408,150395,048309,880263,200284,700239,600-100211,400275,100-100251,900285,700100100222,200180,100200,900-100242,400100244,600242,500100191,6006,1006,3006,8005,400111,80089,50084,20058,00080,00074,50073,40060,20071,30028,20026,20031,10029,90029,10029,90033,70027,60000111,90000067,70000060,30000068,6000
   > Long-term Liabilities 
0
210,000
0
0
0
171,800
0
0
0
177,700
0
0
0
266,000
0
0
243,900
239,200
231,500
239,100
247,700
230,900
226,900
223,300
324,400
334,100
296,100
255,400
251,600
249,900
312,700
306,100
323,900
322,300
346,300
346,700
385,300
405,700
467,300
531,500
604,600
520,600
521,200
497,200
403,800
413,100
838,300
927,300
875,500
910,200
1,006,400
1,108,500
1,019,200
1,117,800
1,442,500
1,502,000
1,577,200
1,596,700
1,633,426
1,925,171
913,143
3,119,917
2,992,795
2,671,389
2,559,302
2,545,538
2,562,885
2,566,511
2,256,729
1,969,963
1,979,691
2,341,200
2,196,944
2,187,033
1,838,065
1,703,779
1,689,237
1,648,527
1,336,485
1,338,290
1,332,740
1,340,153
1,156,596
1,168,453
1,161,843
1,168,903
1,587,438
1,469,171
1,464,682
1,520,626
1,540,203
1,657,455
1,478,045
1,473,225
1,448,974
1,464,928
1,526,060
1,512,823
1,497,130
1,459,469
1,851,562
2,006,100
1,810,463
1,813,603
2,030,214
2,194,892
2,530,605
2,230,958
1,825,982
1,888,114
2,524,116
2,409,546
2,252,578
2,574,109
2,510,051
2,480,029
2,585,544
2,445,924
2,838,746
2,954,721
3,159,865
2,770,967
3,057,871
3,040,051
3,134,482
3,051,524
2,829,280
3,009,739
3,152,677
3,506,016
4,020,897
4,188,098
3,834,525
3,617,651
4,295,217
3,823,693
3,573,823
3,276,244
2,828,673
2,722,081
2,744,155
2,774,076
2,566,100
2,545,616
2,690,957
2,868,605
3,412,327
3,463,080
3,784,976
3,762,225
4,286,256
4,212,121
3,148,854
2,660,977
3,132,922
2,975,043
2,927,724
2,927,7242,975,0433,132,9222,660,9773,148,8544,212,1214,286,2563,762,2253,784,9763,463,0803,412,3272,868,6052,690,9572,545,6162,566,1002,774,0762,744,1552,722,0812,828,6733,276,2443,573,8233,823,6934,295,2173,617,6513,834,5254,188,0984,020,8973,506,0163,152,6773,009,7392,829,2803,051,5243,134,4823,040,0513,057,8712,770,9673,159,8652,954,7212,838,7462,445,9242,585,5442,480,0292,510,0512,574,1092,252,5782,409,5462,524,1161,888,1141,825,9822,230,9582,530,6052,194,8922,030,2141,813,6031,810,4632,006,1001,851,5621,459,4691,497,1301,512,8231,526,0601,464,9281,448,9741,473,2251,478,0451,657,4551,540,2031,520,6261,464,6821,469,1711,587,4381,168,9031,161,8431,168,4531,156,5961,340,1531,332,7401,338,2901,336,4851,648,5271,689,2371,703,7791,838,0652,187,0332,196,9442,341,2001,979,6911,969,9632,256,7292,566,5112,562,8852,545,5382,559,3022,671,3892,992,7953,119,917913,1431,925,1711,633,4261,596,7001,577,2001,502,0001,442,5001,117,8001,019,2001,108,5001,006,400910,200875,500927,300838,300413,100403,800497,200521,200520,600604,600531,500467,300405,700385,300346,700346,300322,300323,900306,100312,700249,900251,600255,400296,100334,100324,400223,300226,900230,900247,700239,100231,500239,200243,90000266,000000177,700000171,800000210,0000
       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
1,262,865
1,627,501
1,761,203
1,558,577
1,564,282
1,791,714
1,927,823
2,250,463
1,957,873
1,561,976
1,587,478
2,204,806
2,072,625
1,913,852
2,226,132
2,142,987
2,103,960
2,211,037
2,075,453
2,456,575
2,544,388
2,748,283
2,380,575
2,649,042
2,619,003
2,704,851
2,696,334
2,459,849
2,642,043
2,802,960
2,933,045
3,533,050
3,690,327
3,352,128
3,239,115
3,575,891
3,157,274
2,942,293
2,640,129
2,222,789
2,098,369
2,097,741
2,097,940
1,903,848
1,884,393
2,039,761
2,244,443
2,790,819
2,856,490
3,187,025
3,182,964
3,719,056
3,672,828
2,615,001
0
0
0
0
00002,615,0013,672,8283,719,0563,182,9643,187,0252,856,4902,790,8192,244,4432,039,7611,884,3931,903,8482,097,9402,097,7412,098,3692,222,7892,640,1292,942,2933,157,2743,575,8913,239,1153,352,1283,690,3273,533,0502,933,0452,802,9602,642,0432,459,8492,696,3342,704,8512,619,0032,649,0422,380,5752,748,2832,544,3882,456,5752,075,4532,211,0372,103,9602,142,9872,226,1321,913,8522,072,6252,204,8061,587,4781,561,9761,957,8732,250,4631,927,8231,791,7141,564,2821,558,5771,761,2031,627,5011,262,865000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
57,426
23,588
22,775
71,251
88,454
80,222
84,728
63,599
101,915
107,937
110,897
120,414
162,791
166,579
170,609
170,406
165,048
164,732
159,652
182,647
181,920
177,369
177,840
201,172
204,082
208,177
196,850
192,129
259,760
286,485
256,279
297,289
276,654
280,965
259,326
249,240
240,873
248,489
248,053
236,685
234,290
196,604
224,061
244,897
251,886
249,321
238,500
267,069
280,142
273,085
264,006
300,636
319,310
336,921
338,726
347,977
367,064
376,069
374,507
370,471
382,171
410,333
411,582
390,392
408,829
421,048
429,631
96,693
369,431
367,696
349,717
321,950
487,202
497,092
481,533
377,947
416,486
346,176