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

ASGN Inc
Buy, Hold or Sell?

Let's analyze Asgn together

I guess you are interested in ASGN 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 ASGN 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 ASGN Inc

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

1. Quick Overview

1.1. Quick analysis of Asgn (30 sec.)










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

How much money do you get?

How much money do you get?
$0.40
When do you have the money?
1 year
How often do you get paid?
12.5%

What is your share worth?

Current worth
$39.43
Expected worth in 1 year
$26.35
How sure are you?
90.0%

+ What do you gain per year?

Total Gains per Share
$-12.68
Return On Investment
-14.4%

For what price can you sell your share?

Current Price per Share
$88.02
Expected price per share
$76.57 - $105.67
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Asgn (5 min.)




Live pricePrice per Share (EOD)
$88.02
Intrinsic Value Per Share
$74.05 - $173.34
Total Value Per Share
$113.48 - $212.77

2.2. Growth of Asgn (5 min.)




Is Asgn growing?

Current yearPrevious yearGrowGrow %
How rich?$1.7b$2.6b-$784.6m-42.8%

How much money is Asgn making?

Current yearPrevious yearGrowGrow %
Making money$45.7m$56.1m-$10.3m-22.7%
Net Profit Margin4.4%5.0%--

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

2.3. Financial Health of Asgn (5 min.)




2.4. Comparing to competitors in the Information Technology Services industry (5 min.)




  Industry Rankings (Information Technology Services)  


Richest
#35 / 379

Most Revenue
#43 / 379

Most Profit
#51 / 379

Most Efficient
#173 / 379
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of Asgn is $88.02. 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 Asgn.
  • 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 Asgn, 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 $39.43. Based on the TTM, the Book Value Change Per Share is $-3.27 per quarter. Based on the YOY, the Book Value Change Per Share is $3.81 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 $0.10 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Asgn.

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 Eps1.061.2%0.991.1%1.141.3%1.241.4%0.931.1%
Usd Book Value Change Per Share0.210.2%-3.27-3.7%3.814.3%0.720.8%0.690.8%
Usd Dividend Per Share0.000.0%0.100.1%0.100.1%0.090.1%0.060.1%
Usd Total Gains Per Share0.210.2%-3.17-3.6%3.914.4%0.820.9%0.750.9%
Usd Price Per Share93.23-95.58-80.37-87.50-69.95-
Price to Earnings Ratio22.08-24.64-17.84-19.34-21.08-
Price-to-Total Gains Ratio435.26--120.50-58.83-56.76-93.24-
Price to Book Ratio2.36-2.42-1.59-2.44-2.68-
Price-to-Total Gains Ratio435.26--120.50-58.83-56.76-93.24-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share88.02
Number of shares11
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.100.09
Usd Book Value Change Per Share-3.270.72
Usd Total Gains Per Share-3.170.82
Gains per Quarter (11 shares)-34.878.99
Gains per Year (11 shares)-139.4735.98
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
14-144-14943226
29-288-28886462
313-432-427129698
418-575-56616128134
522-719-70520159170
626-863-84425191206
731-1007-98329223242
835-1151-112233255278
939-1295-126137287314
1044-1438-140041319350

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%40.00.00.0100.0%115.010.00.092.0%
Book Value Change Per Share1.03.00.025.0%8.04.00.066.7%16.04.00.080.0%36.04.00.090.0%106.019.00.084.8%
Dividend per Share1.00.03.025.0%4.00.08.033.3%4.00.016.020.0%5.00.035.012.5%6.00.0119.04.8%
Total Gains per Share1.03.00.025.0%8.04.00.066.7%16.04.00.080.0%36.04.00.090.0%107.018.00.085.6%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of ASGN 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--0.214-3.269+1626%3.812-94%0.725-70%0.689-69%
Book Value Per Share--39.43139.5430%52.992-26%37.459+5%27.630+43%
Current Ratio--2.2482.393-6%1.548+45%2.303-2%2.388-6%
Debt To Asset Ratio--0.4830.473+2%0.264+83%0.448+8%0.486-1%
Debt To Equity Ratio--0.9340.898+4%0.494+89%0.885+5%1.005-7%
Dividend Per Share---0.099-100%0.096-100%0.093-100%0.059-100%
Enterprise Value--2704650000.0002948576499.750-8%3123916500.000-13%3180474049.950-15%2466487917.225+10%
Eps--1.0560.988+7%1.136-7%1.240-15%0.933+13%
Ev To Ebitda Ratio--6.6106.952-5%7.101-7%7.492-12%7.275-9%
Ev To Sales Ratio--0.6560.703-7%0.691-5%0.746-12%0.693-5%
Free Cash Flow Per Share--3.3762.215+52%1.893+78%1.615+109%1.242+172%
Free Cash Flow To Equity Per Share--1.3110.255+415%0.352+272%0.559+134%0.897+46%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.993+1%
Intrinsic Value_10Y_max--173.337--------
Intrinsic Value_10Y_min--74.048--------
Intrinsic Value_1Y_max--7.901--------
Intrinsic Value_1Y_min--5.421--------
Intrinsic Value_3Y_max--30.956--------
Intrinsic Value_3Y_min--18.115--------
Intrinsic Value_5Y_max--62.711--------
Intrinsic Value_5Y_min--32.716--------
Market Cap3890484000.000-8%4195350000.0004435326500.000-5%3974466500.000+6%4447599050.000-6%3617032492.250+16%
Net Profit Margin--0.0460.044+5%0.050-7%0.060-23%0.054-14%
Operating Margin--0.0770.075+2%0.080-5%0.082-7%0.080-4%
Operating Ratio--0.9100.922-1%0.918-1%0.917-1%0.919-1%
Pb Ratio2.232-6%2.3642.417-2%1.591+49%2.436-3%2.683-12%
Pe Ratio20.847-6%22.08124.638-10%17.844+24%19.336+14%21.076+5%
Price Per Share88.020-6%93.23095.583-2%80.365+16%87.505+7%69.955+33%
Price To Free Cash Flow Ratio6.519-6%6.90512.229-44%11.791-41%12.062-43%14.714-53%
Price To Total Gains Ratio410.941-6%435.265-120.504+128%58.835+640%56.758+667%93.241+367%
Quick Ratio--2.0372.233-9%13.112-84%4.495-55%3.432-41%
Return On Assets--0.0140.013+5%0.016-12%0.018-25%0.018-21%
Return On Equity--0.0270.025+7%0.029-9%0.036-26%0.035-24%
Total Gains Per Share--0.214-3.170+1580%3.908-95%0.818-74%0.748-71%
Usd Book Value--1774400000.0001833950000.000-3%2618575000.000-32%1891700000.000-6%1419446150.000+25%
Usd Book Value Change Per Share--0.214-3.269+1626%3.812-94%0.725-70%0.689-69%
Usd Book Value Per Share--39.43139.5430%52.992-26%37.459+5%27.630+43%
Usd Dividend Per Share---0.099-100%0.096-100%0.093-100%0.059-100%
Usd Enterprise Value--2704650000.0002948576499.750-8%3123916500.000-13%3180474049.950-15%2466487917.225+10%
Usd Eps--1.0560.988+7%1.136-7%1.240-15%0.933+13%
Usd Free Cash Flow--151900000.000102250000.000+49%93150000.000+63%81085000.000+87%63687375.000+139%
Usd Free Cash Flow Per Share--3.3762.215+52%1.893+78%1.615+109%1.242+172%
Usd Free Cash Flow To Equity Per Share--1.3110.255+415%0.352+272%0.559+134%0.897+46%
Usd Market Cap3890484000.000-8%4195350000.0004435326500.000-5%3974466500.000+6%4447599050.000-6%3617032492.250+16%
Usd Price Per Share88.020-6%93.23095.583-2%80.365+16%87.505+7%69.955+33%
Usd Profit--47500000.00045775000.000+4%56150000.000-15%63485000.000-25%48394500.000-2%
Usd Revenue--1031000000.0001047200000.000-2%1131725000.000-9%1062520000.000-3%878900850.000+17%
Usd Total Gains Per Share--0.214-3.170+1580%3.908-95%0.818-74%0.748-71%
 EOD+4 -4MRQTTM+22 -17YOY+12 -275Y+12 -2710Y+23 -17

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1520.847
Price to Book Ratio (EOD)Between0-12.232
Net Profit Margin (MRQ)Greater than00.046
Operating Margin (MRQ)Greater than00.077
Quick Ratio (MRQ)Greater than12.037
Current Ratio (MRQ)Greater than12.248
Debt to Asset Ratio (MRQ)Less than10.483
Debt to Equity Ratio (MRQ)Less than10.934
Return on Equity (MRQ)Greater than0.150.027
Return on Assets (MRQ)Greater than0.050.014
Total6/10 (60.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5041.903
Ma 20Greater thanMa 5088.898
Ma 50Greater thanMa 10092.664
Ma 100Greater thanMa 20092.377
OpenGreater thanClose87.900
Total1/5 (20.0%)

4. In-depth Analysis

4.1 About ASGN Inc

ASGN Incorporated engages in the provision of information technology (IT) services and solutions in the technology, digital, and creative fields for commercial and government sectors in the United States, Canada, and Europe. It operates through two segments: Commercial and Federal Government. The Commercial Segment provides consulting, creative digital marketing, and permanent placement services primarily to enterprise clients. This segment also offers workforce mobilization, modern enterprise, and digital innovation IT consulting services; and cloud, data and analytics, and digital transformation solutions. The Federal Government Segment provides mission-critical solutions to the department of defense, intelligence communities, and federal civilian agencies. This segment offers cloud, cybersecurity, artificial intelligence, machine learning, application and IT modernization, and science and engineering solutions. It has a strategic partnership with the National Security Agency Cybersecurity Collaboration Center. The company was formerly known as On Assignment, Inc. and changed its name to ASGN Incorporated in April 2018. ASGN Incorporated was founded in 1985 and is based in Glen Allen, Virginia.

Fundamental data was last updated by Penke on 2024-12-07 15:37:04.

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

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is 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 Asgn earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Asgn to the Information Technology Services industry mean.
  • A Net Profit Margin of 4.6% means that $0.05 for each $1 in revenue is generated as profit.

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

  • The MRQ is 4.6%. The company is making a profit. +1
  • The TTM is 4.4%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ4.6%TTM4.4%+0.2%
TTM4.4%YOY5.0%-0.6%
TTM4.4%5Y6.0%-1.6%
5Y6.0%10Y5.4%+0.6%
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ4.6%3.9%+0.7%
TTM4.4%3.9%+0.5%
YOY5.0%3.7%+1.3%
5Y6.0%3.5%+2.5%
10Y5.4%3.4%+2.0%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Asgn to the Information Technology Services industry mean.
  • 1.4% Return on Assets means that Asgn generated $0.01 profit for each $1 in assets.

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

  • The MRQ is 1.4%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.3%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.4%TTM1.3%+0.1%
TTM1.3%YOY1.6%-0.3%
TTM1.3%5Y1.8%-0.5%
5Y1.8%10Y1.8%+0.1%
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4%1.2%+0.2%
TTM1.3%1.3%+0.0%
YOY1.6%1.3%+0.3%
5Y1.8%1.2%+0.6%
10Y1.8%1.3%+0.5%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Asgn to the Information Technology Services industry mean.
  • 2.7% Return on Equity means Asgn generated $0.03 for each $1 the owners (shareholders) invested.

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

  • The MRQ is 2.7%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.5%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.7%TTM2.5%+0.2%
TTM2.5%YOY2.9%-0.4%
TTM2.5%5Y3.6%-1.1%
5Y3.6%10Y3.5%+0.1%
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ2.7%3.0%-0.3%
TTM2.5%2.9%-0.4%
YOY2.9%2.9%+0.0%
5Y3.6%2.8%+0.8%
10Y3.5%3.0%+0.5%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of ASGN Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Asgn is operating .

  • Measures how much profit Asgn 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 Asgn to the Information Technology Services industry mean.
  • An Operating Margin of 7.7% means the company generated $0.08  for each $1 in revenue (before taxes).

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

  • The MRQ is 7.7%. The company is operating less efficient.
  • The TTM is 7.5%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ7.7%TTM7.5%+0.2%
TTM7.5%YOY8.0%-0.6%
TTM7.5%5Y8.2%-0.7%
5Y8.2%10Y8.0%+0.2%
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ7.7%6.7%+1.0%
TTM7.5%6.0%+1.5%
YOY8.0%4.9%+3.1%
5Y8.2%4.4%+3.8%
10Y8.0%4.5%+3.5%
4.3.2.2. Operating Ratio

Measures how efficient Asgn is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Information Technology Services industry mean).
  • An Operation Ratio of 0.91 means that the operating costs are $0.91 for each $1 in net sales.

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

  • The MRQ is 0.910. The company is less efficient in keeping operating costs low.
  • The TTM is 0.922. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.910TTM0.922-0.012
TTM0.922YOY0.918+0.004
TTM0.9225Y0.917+0.005
5Y0.91710Y0.919-0.003
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9101.012-0.102
TTM0.9221.026-0.104
YOY0.9180.995-0.077
5Y0.9171.041-0.124
10Y0.9191.022-0.103
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of ASGN Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Information Technology Services industry mean).
  • A Current Ratio of 2.25 means the company has $2.25 in assets for each $1 in short-term debts.

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

  • The MRQ is 2.248. The company is able to pay all its short-term debts. +1
  • The TTM is 2.393. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ2.248TTM2.393-0.145
TTM2.393YOY1.548+0.845
TTM2.3935Y2.303+0.090
5Y2.30310Y2.388-0.085
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ2.2481.462+0.786
TTM2.3931.461+0.932
YOY1.5481.535+0.013
5Y2.3031.625+0.678
10Y2.3881.634+0.754
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Asgn to the Information Technology Services industry mean.
  • A Quick Ratio of 2.04 means the company can pay off $2.04 for each $1 in debt (using most liquid assets).

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

  • The MRQ is 2.037. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 2.233. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ2.037TTM2.233-0.195
TTM2.233YOY13.112-10.880
TTM2.2335Y4.495-2.263
5Y4.49510Y3.432+1.064
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ2.0370.932+1.105
TTM2.2330.953+1.280
YOY13.1121.140+11.972
5Y4.4951.217+3.278
10Y3.4321.293+2.139
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of ASGN Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Asgn to Information Technology Services industry mean.
  • A Debt to Asset Ratio of 0.48 means that Asgn assets are financed with 48.3% credit (debt) and the remaining percentage (100% - 48.3%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.483. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.473. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.483TTM0.473+0.010
TTM0.473YOY0.264+0.209
TTM0.4735Y0.448+0.025
5Y0.44810Y0.486-0.038
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4830.508-0.025
TTM0.4730.498-0.025
YOY0.2640.491-0.227
5Y0.4480.500-0.052
10Y0.4860.489-0.003
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Asgn to the Information Technology Services industry mean.
  • A Debt to Equity ratio of 93.4% means that company has $0.93 debt for each $1 in shareholders equity.

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

  • The MRQ is 0.934. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.898. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.934TTM0.898+0.036
TTM0.898YOY0.494+0.403
TTM0.8985Y0.885+0.012
5Y0.88510Y1.005-0.119
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9341.015-0.081
TTM0.8981.000-0.102
YOY0.4940.948-0.454
5Y0.8851.015-0.130
10Y1.0051.050-0.045
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 Asgn generates.

  • Above 15 is considered overpriced but always compare Asgn to the Information Technology Services industry mean.
  • A PE ratio of 22.08 means the investor is paying $22.08 for every $1 in earnings.

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

  • The EOD is 20.847. Based on the earnings, the company is fair priced.
  • The MRQ is 22.081. Based on the earnings, the company is fair priced.
  • The TTM is 24.638. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD20.847MRQ22.081-1.234
MRQ22.081TTM24.638-2.557
TTM24.638YOY17.844+6.795
TTM24.6385Y19.336+5.302
5Y19.33610Y21.076-1.740
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
EOD20.84715.381+5.466
MRQ22.08115.033+7.048
TTM24.63815.242+9.396
YOY17.84415.526+2.318
5Y19.33617.960+1.376
10Y21.07620.270+0.806
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 ASGN Inc:

  • The EOD is 6.519. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 6.905. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 12.229. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD6.519MRQ6.905-0.386
MRQ6.905TTM12.229-5.324
TTM12.229YOY11.791+0.438
TTM12.2295Y12.062+0.167
5Y12.06210Y14.714-2.652
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
EOD6.5196.562-0.043
MRQ6.9056.813+0.092
TTM12.2294.413+7.816
YOY11.7913.728+8.063
5Y12.0624.800+7.262
10Y14.7144.276+10.438
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 Asgn is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Information Technology Services industry mean).
  • A PB ratio of 2.36 means the investor is paying $2.36 for each $1 in book value.

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

  • The EOD is 2.232. Based on the equity, the company is underpriced. +1
  • The MRQ is 2.364. Based on the equity, the company is underpriced. +1
  • The TTM is 2.417. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD2.232MRQ2.364-0.132
MRQ2.364TTM2.417-0.052
TTM2.417YOY1.591+0.826
TTM2.4175Y2.436-0.020
5Y2.43610Y2.683-0.247
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
EOD2.2322.602-0.370
MRQ2.3642.397-0.033
TTM2.4172.533-0.116
YOY1.5912.509-0.918
5Y2.4362.943-0.507
10Y2.6833.397-0.714
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 ASGN Inc.

4.8.1. Institutions holding ASGN Inc

Institutions are holding 100.317% of the shares of ASGN Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30BlackRock Inc13.35830.011859043493195035.7209
2024-09-30Vanguard Group Inc11.83820.008752324921687043.3316
2024-09-30FMR Inc8.39480.02113710494-40783-1.0872
2024-09-30Macquarie Group Ltd4.63610.20622049145-511-0.0249
2024-09-30BAMCO Inc4.28550.46851894200-233000-10.9534
2024-09-30State Street Corp3.81810.00641687580-25225-1.4727
2024-09-30Dimensional Fund Advisors, Inc.3.1290.03131382996-101779-6.8548
2024-09-30Boston Partners Global Investors, Inc3.0680.1492135606235011534.8045
2024-09-30Geode Capital Management, LLC2.82590.00941249031400473.3125
2024-09-30Pathstone Holdings LLC2.06720.3768913700390.0043
2024-09-30Victory Capital Management Inc.1.80230.0715796609-44635-5.3058
2024-09-30Goldman Sachs Group Inc1.70250.011375252115898726.7865
2024-09-30Jennison Associates LLC1.66290.042573500946220.6328
2024-09-30Schroder Investment Management Group1.55420.0657686952136402.0258
2024-09-30Amvescap Plc.1.51780.0121670852-422276-38.6301
2024-09-30Thrivent Financial For Lutherans1.42620.1117630393-11961-1.8621
2024-09-30Reinhart Mahoney Capital Management Inc1.33262.0854588999396077.2092
2024-09-30Charles Schwab Investment Management Inc1.24260.0098549230-441-0.0802
2024-09-30Northern Trust Corp1.23580.0083546239-5121-0.9288
2024-09-30Aristotle Capital Boston, LLC1.15151.5714508984-20918-3.9475
Total 72.04955.279131845837+188614+0.6%

4.9.2. Funds holding ASGN Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Baron Small Cap Retail3.39373.09651500000-150000-9.0909
2024-09-30Baron Opp. Small Cap Growth Strategy3.39373.0971500000-150000-9.0909
2024-11-27iShares Core S&P Mid-Cap ETF3.25460.1293143855528320.1973
2024-10-31Vanguard Total Stock Mkt Idx Inv3.0140.00711332172-6941-0.5183
2024-11-27iShares Russell 2000 ETF2.88420.14381274804-2660-0.2082
2024-10-31Vanguard Small Cap Index2.41490.0646106738221000.1971
2024-09-30JHancock Disciplined Value Mid Cap I2.25740.395999778100
2024-09-30Delaware Small Cap Core I2.1061.1399930839-5769-0.6159
2024-10-31Vanguard Information Technology ETF2.0470.091890478941000.4552
2024-10-31Vanguard Small Cap Value Index Inv1.63150.1146721125-248-0.0344
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr1.50260.0564664171-7975-1.1865
2024-09-30Strategic Advisers Fidelity US TtlStk1.40760.041962217712810.2063
2024-08-31Fidelity Small Cap Discovery1.39062.291961464754470.8941
2024-09-30Victory Small Cap Value CIT (Net 75)1.310.8013579000-41000-6.6129
2024-09-30Victory Sycamore Small Company Opp R1.310.8013579000-41000-6.6129
2024-09-30Delaware Ivy Mid Cap Growth A1.21670.750653778493541.7701
2024-06-30Fidelity Small Cap America Sr B1.07572.7026475441-95000-16.6538
2024-08-31Fidelity Small Cap Index1.04530.1629462009-11084-2.3429
2024-08-31Fidelity Series Small Cap Opps0.92230.6904407650-4100-0.9957
2024-06-30FIAM Small Cap Core Composite0.86490.7419382300328009.3848
Total 38.442717.321716991626-457863-2.7%

5.3. Insider Transactions

Insiders are holding 3.327% of the shares of ASGN Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-11-12Theodore S HansonSELL120099.64
2024-10-25Carol LindstromSELL106093.02
2024-10-25Randolph C BlazerSELL1000095.03
2024-09-13Arshad MatinSELL200092.51
2024-09-11Jonathan S HolmanSELL50390.45
2024-05-06Randolph C BlazerSELL600098
2024-04-30Carol LindstromSELL100097.04
2024-04-26Marty R KittrellSELL100098.61
2024-02-09Jennifer Hankes PainterSELL110093.62
2024-02-09Randolph C BlazerSELL774694.31
2023-12-08Jonathan S HolmanSELL100091.31
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

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

Summary
Total Assets3,431,700
Total Liabilities1,657,300
Total Stockholder Equity1,774,400
 As reported
Total Liabilities 1,657,300
Total Stockholder Equity+ 1,774,400
Total Assets = 3,431,700

Assets

Total Assets3,431,700
Total Current Assets907,300
Long-term Assets2,524,400
Total Current Assets
Cash And Cash Equivalents 166,600
Short-term Investments -30,800
Net Receivables 686,400
Other Current Assets 54,300
Total Current Assets  (as reported)907,300
Total Current Assets  (calculated)876,500
+/- 30,800
Long-term Assets
Property Plant Equipment 141,000
Goodwill 1,894,300
Intangible Assets 453,700
Long-term Assets Other 35,400
Long-term Assets  (as reported)2,524,400
Long-term Assets  (calculated)2,524,400
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities403,600
Long-term Liabilities1,253,700
Total Stockholder Equity1,774,400
Total Current Liabilities
Short-term Debt 20,300
Accounts payable 25,800
Other Current Liabilities 321,500
Total Current Liabilities  (as reported)403,600
Total Current Liabilities  (calculated)367,600
+/- 36,000
Long-term Liabilities
Long term Debt 1,034,400
Capital Lease Obligations 66,300
Long-term Liabilities Other 17,200
Long-term Liabilities  (as reported)1,253,700
Long-term Liabilities  (calculated)1,117,900
+/- 135,800
Total Stockholder Equity
Common Stock500
Retained Earnings 1,091,400
Accumulated Other Comprehensive Income -2,100
Other Stockholders Equity 684,600
Total Stockholder Equity (as reported)1,774,400
Total Stockholder Equity (calculated)1,774,400
+/-0
Other
Capital Stock500
Cash and Short Term Investments 166,600
Common Stock Shares Outstanding 45,000
Current Deferred Revenue36,000
Liabilities and Stockholders Equity 3,431,700
Net Debt 934,100
Net Invested Capital 2,808,800
Net Working Capital 503,700
Property Plant and Equipment Gross 141,000
Short Long Term Debt Total 1,100,700



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-08-092011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-311993-12-311993-09-301993-06-301993-03-311992-12-311992-09-301992-06-301992-03-311991-12-311991-09-301991-06-301991-03-31
> Total Assets 
0
0
0
5,200
0
0
0
7,900
9,000
9,500
10,200
11,000
0
13,500
14,600
16,100
17,500
18,500
20,300
21,700
25,700
26,600
30,200
31,900
34,900
38,600
43,300
44,900
50,900
55,200
58,500
62,000
68,800
68,200
71,200
71,740
81,605
90,309
98,939
105,556
114,585
122,241
117,607
125,251
132,901
231,050
224,562
218,147
216,959
133,050
133,016
131,981
131,187
129,010
99,359
92,382
90,366
89,644
93,981
93,705
97,239
100,819
107,974
186,995
371,575
374,745
383,203
384,680
396,527
390,946
402,423
401,850
383,345
365,176
350,128
343,462
346,711
351,194
362,537
341,116
376,179
383,673
383,673
406,729
410,665
419,989
1,094,748
1,098,935
1,098,021
1,089,899
1,089,033
1,118,482
1,261,194
1,254,404
1,275,579
1,267,055
1,274,174
1,217,638
1,797,134
1,796,800
1,767,307
1,777,055
1,777,715
1,762,160
1,752,667
1,752,087
1,766,644
1,804,868
1,810,129
1,858,159
2,675,034
2,664,590
2,687,851
2,814,700
2,799,000
2,831,600
2,941,400
3,017,500
3,065,500
3,211,600
3,278,000
3,334,500
3,458,800
3,626,500
3,502,800
3,491,200
3,524,500
3,611,200
3,585,700
3,525,300
3,561,300
3,578,900
3,544,600
3,488,800
3,450,800
3,431,700
3,431,7003,450,8003,488,8003,544,6003,578,9003,561,3003,525,3003,585,7003,611,2003,524,5003,491,2003,502,8003,626,5003,458,8003,334,5003,278,0003,211,6003,065,5003,017,5002,941,4002,831,6002,799,0002,814,7002,687,8512,664,5902,675,0341,858,1591,810,1291,804,8681,766,6441,752,0871,752,6671,762,1601,777,7151,777,0551,767,3071,796,8001,797,1341,217,6381,274,1741,267,0551,275,5791,254,4041,261,1941,118,4821,089,0331,089,8991,098,0211,098,9351,094,748419,989410,665406,729383,673383,673376,179341,116362,537351,194346,711343,462350,128365,176383,345401,850402,423390,946396,527384,680383,203374,745371,575186,995107,974100,81997,23993,70593,98189,64490,36692,38299,359129,010131,187131,981133,016133,050216,959218,147224,562231,050132,901125,251117,607122,241114,585105,55698,93990,30981,60571,74071,20068,20068,80062,00058,50055,20050,90044,90043,30038,60034,90031,90030,20026,60025,70021,70020,30018,50017,50016,10014,60013,500011,00010,2009,5009,0007,9000005,200000
   > Total Current Assets 
0
0
0
4,500
0
0
0
7,000
8,100
8,400
9,200
9,600
0
10,900
11,800
12,600
12,000
13,400
15,600
16,500
22,300
23,000
26,500
28,100
31,000
34,800
39,300
41,000
46,800
51,000
53,300
51,800
59,000
58,800
61,800
63,062
73,644
71,007
80,021
94,982
105,506
110,523
107,059
116,323
125,317
78,575
71,566
71,524
70,593
67,516
68,225
67,904
67,456
64,594
65,784
58,646
57,683
58,795
63,911
64,627
68,242
71,770
79,227
155,925
110,699
117,662
129,919
129,852
142,733
138,181
150,455
144,723
127,699
95,731
84,454
94,192
80,625
82,720
90,824
95,646
90,745
100,014
114,729
109,730
131,114
138,305
256,958
261,604
293,757
295,360
301,921
332,321
299,574
300,947
326,688
371,608
385,904
409,771
417,698
432,104
414,208
432,168
442,226
434,482
437,524
441,984
462,680
485,754
499,523
555,541
637,305
646,599
686,372
691,400
697,100
747,100
791,500
789,700
854,600
934,700
994,400
1,074,200
1,371,600
1,422,200
1,309,400
1,312,400
1,366,300
1,120,000
981,100
65,000
112,500
147,500
973,300
933,400
913,900
907,300
907,300913,900933,400973,300147,500112,50065,000981,1001,120,0001,366,3001,312,4001,309,4001,422,2001,371,6001,074,200994,400934,700854,600789,700791,500747,100697,100691,400686,372646,599637,305555,541499,523485,754462,680441,984437,524434,482442,226432,168414,208432,104417,698409,771385,904371,608326,688300,947299,574332,321301,921295,360293,757261,604256,958138,305131,114109,730114,729100,01490,74595,64690,82482,72080,62594,19284,45495,731127,699144,723150,455138,181142,733129,852129,919117,662110,699155,92579,22771,77068,24264,62763,91158,79557,68358,64665,78464,59467,45667,90468,22567,51670,59371,52471,56678,575125,317116,323107,059110,523105,50694,98280,02171,00773,64463,06261,80058,80059,00051,80053,30051,00046,80041,00039,30034,80031,00028,10026,50023,00022,30016,50015,60013,40012,00012,60011,80010,90009,6009,2008,4008,1007,0000004,500000
       Cash And Cash Equivalents 
0
0
0
1,100
0
0
0
2,700
3,800
3,900
4,500
2,000
0
2,300
2,500
1,500
1,400
2,100
3,800
3,400
5,800
6,500
7,900
11,100
16,200
18,400
16,400
18,300
23,300
26,100
29,100
27,700
33,400
29,200
24,300
24,120
34,583
37,919
44,792
51,202
59,617
68,722
62,427
65,694
95,256
34,511
25,152
31,990
29,488
31,649
35,355
35,134
34,608
31,072
26,155
20,787
14,811
18,795
20,425
20,487
22,770
28,611
30,394
105,483
22,577
29,383
37,042
37,764
42,945
40,051
48,737
46,271
46,466
44,505
35,068
25,974
30,250
30,483
30,278
18,409
15,821
19,183
19,183
13,245
17,739
17,685
18,423
13,873
27,479
8,237
14,111
45,077
37,350
23,394
30,753
29,881
28,860
76,363
41,863
28,916
23,869
28,369
34,782
16,972
27,044
24,005
18,963
27,977
36,667
78,962
44,657
40,888
41,826
35,600
40,100
67,500
95,200
64,000
207,900
229,700
274,400
386,500
375,400
679,400
529,600
502,400
490,600
211,200
70,300
65,000
93,800
145,600
175,900
158,400
132,200
166,600
166,600132,200158,400175,900145,60093,80065,00070,300211,200490,600502,400529,600679,400375,400386,500274,400229,700207,90064,00095,20067,50040,10035,60041,82640,88844,65778,96236,66727,97718,96324,00527,04416,97234,78228,36923,86928,91641,86376,36328,86029,88130,75323,39437,35045,07714,1118,23727,47913,87318,42317,68517,73913,24519,18319,18315,82118,40930,27830,48330,25025,97435,06844,50546,46646,27148,73740,05142,94537,76437,04229,38322,577105,48330,39428,61122,77020,48720,42518,79514,81120,78726,15531,07234,60835,13435,35531,64929,48831,99025,15234,51195,25665,69462,42768,72259,61751,20244,79237,91934,58324,12024,30029,20033,40027,70029,10026,10023,30018,30016,40018,40016,20011,1007,9006,5005,8003,4003,8002,1001,4001,5002,5002,30002,0004,5003,9003,8002,7000001,100000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
11,800
11,151
10,697
3,314
3,559
11,920
14,366
11,488
17,016
22,886
4,520
2,000
2,000
2,000
2,000
0
0
0
0
0
0
2,000
8,000
2,000
0
4,878
0
0
0
4,678
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-30,800
-30,800000000000000000000000000000000000000000000000000000000000000000000000004,6780004,87802,0008,0002,0000000002,0002,0002,0002,0004,52022,88617,01611,48814,36611,9203,5593,31410,69711,15111,8000000000000000000000000000000000000
       Net Receivables 
0
0
0
3,100
0
0
0
3,800
4,100
4,100
4,000
7,200
0
8,000
9,000
10,100
9,700
8,100
8,200
8,300
9,900
10,200
11,900
12,300
11,700
12,600
15,200
15,300
16,000
17,900
18,300
18,600
18,300
20,200
24,000
23,861
24,758
25,189
27,439
27,679
27,549
26,075
23,718
22,905
21,665
36,848
40,511
30,296
37,041
30,941
26,672
26,456
26,567
26,703
33,587
32,753
25,805
30,166
36,268
35,892
37,776
35,136
41,291
39,126
77,254
78,036
81,783
78,840
86,632
84,654
87,567
78,370
61,868
51,226
49,386
50,173
50,375
52,237
60,546
62,518
74,924
80,831
105,715
96,485
93,925
102,026
238,535
247,731
243,003
257,196
266,567
267,231
283,424
297,594
316,539
315,663
290,516
301,566
344,622
372,386
368,046
391,365
396,374
408,034
400,859
408,114
431,839
447,030
441,238
458,676
573,157
587,754
628,836
633,900
636,200
665,200
662,500
683,000
612,100
676,500
678,700
646,900
624,700
697,700
708,200
775,800
843,200
877,900
853,600
822,800
828,900
804,600
741,500
725,300
721,400
686,400
686,400721,400725,300741,500804,600828,900822,800853,600877,900843,200775,800708,200697,700624,700646,900678,700676,500612,100683,000662,500665,200636,200633,900628,836587,754573,157458,676441,238447,030431,839408,114400,859408,034396,374391,365368,046372,386344,622301,566290,516315,663316,539297,594283,424267,231266,567257,196243,003247,731238,535102,02693,92596,485105,71580,83174,92462,51860,54652,23750,37550,17349,38651,22661,86878,37087,56784,65486,63278,84081,78378,03677,25439,12641,29135,13637,77635,89236,26830,16625,80532,75333,58726,70326,56726,45626,67230,94137,04130,29640,51136,84821,66522,90523,71826,07527,54927,67927,43925,18924,75823,86124,00020,20018,30018,60018,30017,90016,00015,30015,20012,60011,70012,30011,90010,2009,9008,3008,2008,1009,70010,1009,0008,00007,2004,0004,1004,1003,8000003,100000
       Other Current Assets 
0
0
0
300
0
0
0
500
200
400
700
400
0
600
300
1,000
900
3,200
3,600
4,800
6,600
6,300
6,700
4,700
3,100
3,800
7,700
7,400
7,500
7,000
5,900
5,500
7,300
9,400
1,700
3,930
3,606
4,585
4,231
4,181
62
119
173
149
184
201
168
2,853
218
170
1,606
146
579
570
524
386
6,555
429
371
353
365
578
711
384
1,510
1,427
1,297
1,074
1,149
1,082
1,093
2,473
2,824
2,536
2,543
2,213
2,209
2,406
1,930
1,406
1,891
1,495
5,024
1,695
3,316
3,494
4,293
4,812
4,289
9,528
3,703
2,476
3,200
3,055
3,090
3,210
3,121
11,160
8,764
8,978
9,607
3,585
3,248
3,580
3,290
3,048
3,117
3,103
3,026
5,049
4,200
4,351
4,264
5,000
5,600
4,200
4,400
21,100
18,700
18,200
18,000
20,600
16,900
34,200
30,400
16,400
15,300
15,600
17,300
39,000
49,600
43,700
55,900
49,700
60,300
54,300
54,30060,30049,70055,90043,70049,60039,00017,30015,60015,30016,40030,40034,20016,90020,60018,00018,20018,70021,1004,4004,2005,6005,0004,2644,3514,2005,0493,0263,1033,1173,0483,2903,5803,2483,5859,6078,9788,76411,1603,1213,2103,0903,0553,2002,4763,7039,5284,2894,8124,2933,4943,3161,6955,0241,4951,8911,4061,9302,4062,2092,2132,5432,5362,8242,4731,0931,0821,1491,0741,2971,4271,5103847115783653533714296,5553865245705791461,6061702182,853168201184149173119624,1814,2314,5853,6063,9301,7009,4007,3005,5005,9007,0007,5007,4007,7003,8003,1004,7006,7006,3006,6004,8003,6003,2009001,0003006000400700400200500000300000
   > Long-term Assets 
0
0
0
700
0
0
0
900
900
1,100
1,000
1,400
0
2,600
2,800
3,500
5,500
5,100
4,700
5,200
3,400
3,600
3,700
3,800
3,900
3,800
4,000
3,900
4,100
4,200
5,200
10,200
9,800
9,400
9,400
8,678
7,961
19,302
18,918
10,574
9,079
11,718
10,548
8,928
7,584
152,475
152,996
146,623
146,366
65,534
64,791
64,077
63,731
64,416
33,575
33,736
32,683
30,849
30,070
29,078
28,997
29,049
28,747
31,070
260,876
257,083
253,284
254,828
253,794
252,765
251,968
257,127
255,646
269,445
265,674
249,270
266,086
268,474
271,713
245,470
285,434
283,659
282,745
296,999
279,551
281,684
837,790
837,331
804,264
798,076
787,112
786,161
961,620
953,457
948,891
895,447
888,270
807,867
1,379,436
1,364,696
1,353,099
1,344,887
1,335,489
1,327,678
1,315,143
1,310,103
1,303,964
1,319,114
1,310,606
1,302,618
2,037,729
2,017,991
2,001,479
2,123,300
2,101,900
2,084,500
2,149,900
2,227,800
2,210,900
2,276,900
2,283,600
2,260,300
2,087,200
2,204,300
2,193,400
2,178,800
2,158,200
2,491,200
2,604,600
18,100
2,427,500
2,409,200
2,571,300
2,555,400
2,536,900
2,524,400
2,524,4002,536,9002,555,4002,571,3002,409,2002,427,50018,1002,604,6002,491,2002,158,2002,178,8002,193,4002,204,3002,087,2002,260,3002,283,6002,276,9002,210,9002,227,8002,149,9002,084,5002,101,9002,123,3002,001,4792,017,9912,037,7291,302,6181,310,6061,319,1141,303,9641,310,1031,315,1431,327,6781,335,4891,344,8871,353,0991,364,6961,379,436807,867888,270895,447948,891953,457961,620786,161787,112798,076804,264837,331837,790281,684279,551296,999282,745283,659285,434245,470271,713268,474266,086249,270265,674269,445255,646257,127251,968252,765253,794254,828253,284257,083260,87631,07028,74729,04928,99729,07830,07030,84932,68333,73633,57564,41663,73164,07764,79165,534146,366146,623152,996152,4757,5848,92810,54811,7189,07910,57418,91819,3027,9618,6789,4009,4009,80010,2005,2004,2004,1003,9004,0003,8003,9003,8003,7003,6003,4005,2004,7005,1005,5003,5002,8002,60001,4001,0001,100900900000700000
       Property Plant Equipment 
0
0
0
700
0
0
0
900
800
700
700
700
0
1,000
1,100
1,400
1,400
1,400
1,400
1,500
1,900
2,000
2,300
2,300
2,400
2,500
2,800
2,600
2,600
2,600
2,700
2,700
2,600
2,700
3,300
3,510
3,414
3,393
3,348
3,338
3,270
3,063
2,867
2,804
2,919
4,574
6,473
7,377
8,337
8,584
8,669
9,175
9,743
11,026
11,214
11,697
11,464
10,909
10,390
9,639
9,727
9,356
9,209
9,116
14,601
14,424
14,859
13,898
14,922
16,352
16,242
17,495
16,859
16,387
16,075
15,618
15,473
15,371
15,608
15,818
17,742
17,515
17,466
17,466
18,057
19,060
23,948
25,320
26,862
27,742
30,552
33,481
38,591
40,193
42,200
43,495
44,311
44,954
51,728
51,767
53,196
54,481
56,020
57,778
56,942
59,568
59,800
58,231
57,996
57,067
83,986
81,672
79,123
168,400
162,900
158,300
168,300
175,400
169,500
167,400
154,300
144,500
114,800
109,300
112,100
112,300
114,700
117,700
117,400
124,300
129,100
138,700
145,600
146,200
139,800
141,000
141,000139,800146,200145,600138,700129,100124,300117,400117,700114,700112,300112,100109,300114,800144,500154,300167,400169,500175,400168,300158,300162,900168,40079,12381,67283,98657,06757,99658,23159,80059,56856,94257,77856,02054,48153,19651,76751,72844,95444,31143,49542,20040,19338,59133,48130,55227,74226,86225,32023,94819,06018,05717,46617,46617,51517,74215,81815,60815,37115,47315,61816,07516,38716,85917,49516,24216,35214,92213,89814,85914,42414,6019,1169,2099,3569,7279,63910,39010,90911,46411,69711,21411,0269,7439,1758,6698,5848,3377,3776,4734,5742,9192,8042,8673,0633,2703,3383,3483,3933,4143,5103,3002,7002,6002,7002,7002,6002,6002,6002,8002,5002,4002,3002,3002,0001,9001,5001,4001,4001,4001,4001,1001,0000700700700800900000700000
       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
1,693
1,655
1,618
1,579
1,542,000
1,542
119,710
119,757
123,835,000
123,835
43,997
43,997
43,538,000
43,538
43,534
17,112
17,117,000
16,596
16,596
16,596
16,596,000
16,596
17,109
17,109
17,109
187,238
187,004
186,749
193,552
194,011
194,011
194,011
202,777
202,777
202,797
202,797
202,814
202,814
209,209
214,367
199,720
215,841
216,401
216,401
229,928
229,234
230,895
474,639
497,013
498,356
497,580
495,638
496,553
574,948
575,225
574,951
574,023
512,060
510,164
878,862
875,714
874,906
875,657
874,919
875,015
873,513
873,872
875,431
893,776
894,095
894,888
1,420,012
1,420,636
1,421,076
1,445,500
1,445,600
1,444,700
1,486,900
1,547,000
1,547,300
1,590,900
1,618,400
1,617,500
1,475,500
1,562,600
1,569,500
1,569,600
1,560,100
1,805,900
1,892,000
1,893,500
1,894,000
1,893,500
1,894,100
1,894,100
1,893,700
1,894,300
1,894,3001,893,7001,894,1001,894,1001,893,5001,894,0001,893,5001,892,0001,805,9001,560,1001,569,6001,569,5001,562,6001,475,5001,617,5001,618,4001,590,9001,547,3001,547,0001,486,9001,444,7001,445,6001,445,5001,421,0761,420,6361,420,012894,888894,095893,776875,431873,872873,513875,015874,919875,657874,906875,714878,862510,164512,060574,023574,951575,225574,948496,553495,638497,580498,356497,013474,639230,895229,234229,928216,401216,401215,841199,720214,367209,209202,814202,814202,797202,797202,777202,777194,011194,011194,011193,552186,749187,004187,23817,10917,10917,10916,59616,596,00016,59616,59616,59617,117,00017,11243,53443,53843,538,00043,99743,997123,835123,835,000119,757119,7101,5421,542,0001,5791,6181,6551,693000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
600
600
700
700
700
600
600
600
600
600
600
600
600
500
500
500
500
1,200
1,200
1,200
1,200
1,500
1,468
1,437
1,406
1,731
1,693
0
0
1,579
1,542
1,542
143,291
142,187
137,313
136,162
54,999
54,133
52,808
51,989
51,268
20,248
19,798
18,996
18,714
18,433
18,152
1,321
1,151
909
667
52,442
48,664
44,919
40,964
38,536
36,164
33,796
31,428
29,890
231,149
229,654
25,523
227,712
234,405
240,056
25,170
246,985
246,766
30,365
31,125
30,206
29,731
301,156
275,585
263,840
258,324
253,106
248,069
288,455
282,282
276,104
269,821
250,609
245,410
440,885
429,621
417,925
408,099
397,787
388,061
377,730
369,339
361,540
361,140
352,766
345,370
521,198
502,557
488,691
493,400
476,900
464,900
476,500
487,100
474,600
496,800
487,900
475,600
475,500
509,900
487,900
474,000
460,500
545,400
569,600
18,100
533,500
515,700
497,900
482,800
467,700
453,700
453,700467,700482,800497,900515,700533,50018,100569,600545,400460,500474,000487,900509,900475,500475,600487,900496,800474,600487,100476,500464,900476,900493,400488,691502,557521,198345,370352,766361,140361,540369,339377,730388,061397,787408,099417,925429,621440,885245,410250,609269,821276,104282,282288,455248,069253,106258,324263,840275,585301,15629,73130,20631,12530,365246,766246,98525,170240,056234,405227,71225,523229,654231,14929,89031,42833,79636,16438,53640,96444,91948,66452,4426679091,1511,32118,15218,43318,71418,99619,79820,24851,26851,98952,80854,13354,999136,162137,313142,187143,2911,5421,5421,579001,6931,7311,4061,4371,4681,5001,2001,2001,2001,2005005005005006006006006006006006006007007007006006000000000000000
       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
4,547
15,909
15,570
7,236
5,809
8,655
7,681
6,124
4,665
147,901
146,523
139,246
138,029
56,950
56,122
54,902
53,988
53,390
22,361
22,039
21,219
19,940
19,680
19,439
19,270
19,693
19,538
21,954
246,275
242,659
238,425
240,930
238,872
236,413
235,726
239,632
238,787
237,012
235,503
233,652
232,805
239,013
244,557
229,652
251,862
251,429
0
265,279
261,494
262,624
791,658
788,721
777,402
-3,537
756,560
752,680
872,729
866,580
859,706
851,952
841,451
762,913
1,327,708
1,312,929
1,299,903
1,290,406
1,279,469
1,269,900
1,258,201
1,250,535
1,244,164
1,260,883
1,252,610
1,248,821
12,533
13,126
12,589
15,900
16,500
16,600
18,200
18,300
19,500
21,800
110,000
167,200
800
3,626,500
1,251,700
5,478,800
139,400
421,000
25,600
3,442,200
1,021,300
1,022,200
1,036,200
1,038,600
0
947,900
947,90001,038,6001,036,2001,022,2001,021,3003,442,20025,600421,000139,4005,478,8001,251,7003,626,500800167,200110,00021,80019,50018,30018,20016,60016,50015,90012,58913,12612,5331,248,8211,252,6101,260,8831,244,1641,250,5351,258,2011,269,9001,279,4691,290,4061,299,9031,312,9291,327,708762,913841,451851,952859,706866,580872,729752,680756,560-3,537777,402788,721791,658262,624261,494265,2790251,429251,862229,652244,557239,013232,805233,652235,503237,012238,787239,632235,726236,413238,872240,930238,425242,659246,27521,95419,53819,69319,27019,43919,68019,94021,21922,03922,36153,39053,98854,90256,12256,950138,029139,246146,523147,9014,6656,1247,6818,6555,8097,23615,57015,9094,547000000000000000000000000000000000000
> Total Liabilities 
0
0
0
1,300
0
0
0
1,000
1,500
1,200
1,200
1,200
0
1,900
2,100
2,300
2,600
2,100
2,600
2,600
4,100
3,500
5,000
4,300
4,900
5,900
7,400
5,600
8,300
8,500
8,100
7,800
10,500
10,500
8,900
8,293
9,245
9,198
10,705
10,265
9,855
12,979
10,475
10,472
11,785
32,739
25,356
17,100
19,867
15,913
15,620
16,096
16,666
17,506
19,845
17,911
18,806
18,446
19,252
17,068
18,544
18,616
22,061
21,051
192,059
189,155
191,743
191,646
198,120
185,201
188,737
183,336
162,193
142,800
124,554
116,801
120,212
123,292
129,027
121,629
151,641
150,745
150,745
168,061
163,922
163,973
604,162
582,480
565,298
528,116
514,834
515,476
621,061
593,890
590,319
624,040
639,766
542,810
1,072,038
1,038,212
982,513
965,618
936,784
900,920
883,728
865,777
839,282
879,890
818,738
827,943
1,606,292
1,534,766
1,505,789
1,587,200
1,515,300
1,500,100
1,565,200
1,618,000
1,608,400
1,687,400
1,690,900
1,688,700
1,739,000
1,792,100
1,637,400
1,622,000
1,668,400
1,722,100
1,684,400
19,300
1,035,700
1,037,500
1,652,500
1,627,400
1,642,900
1,657,300
1,657,3001,642,9001,627,4001,652,5001,037,5001,035,70019,3001,684,4001,722,1001,668,4001,622,0001,637,4001,792,1001,739,0001,688,7001,690,9001,687,4001,608,4001,618,0001,565,2001,500,1001,515,3001,587,2001,505,7891,534,7661,606,292827,943818,738879,890839,282865,777883,728900,920936,784965,618982,5131,038,2121,072,038542,810639,766624,040590,319593,890621,061515,476514,834528,116565,298582,480604,162163,973163,922168,061150,745150,745151,641121,629129,027123,292120,212116,801124,554142,800162,193183,336188,737185,201198,120191,646191,743189,155192,05921,05122,06118,61618,54417,06819,25218,44618,80617,91119,84517,50616,66616,09615,62015,91319,86717,10025,35632,73911,78510,47210,47512,9799,85510,26510,7059,1989,2458,2938,90010,50010,5007,8008,1008,5008,3005,6007,4005,9004,9004,3005,0003,5004,1002,6002,6002,1002,6002,3002,1001,90001,2001,2001,2001,5001,0000001,300000
   > Total Current Liabilities 
0
0
0
1,300
0
0
0
1,000
1,500
1,200
1,200
1,200
0
1,900
2,100
2,300
2,700
2,200
2,600
2,600
4,200
3,500
5,000
4,200
5,000
5,900
7,400
5,600
8,300
8,600
8,100
7,800
10,500
10,500
8,800
8,293
9,245
9,198
10,705
10,265
9,855
12,979
10,475
10,472
11,785
23,000
16,721
14,528
17,859
14,370
14,041
14,646
15,105
16,040
17,946
17,689
18,590
18,294
19,142
16,998
18,126
18,140
21,439
20,424
43,445
40,981
43,389
50,843
57,107
46,275
48,156
53,531
47,534
38,831
38,769
31,954
35,371
35,827
40,755
45,050
54,899
60,246
60,246
64,985
56,409
62,541
125,823
129,480
118,727
125,362
127,077
139,065
169,021
157,168
170,558
172,188
165,566
154,691
171,147
182,149
160,350
175,754
177,607
174,098
162,499
167,659
178,377
189,196
166,717
186,035
279,120
291,417
308,249
313,700
326,500
353,400
340,900
361,200
357,300
389,400
416,200
428,900
498,400
591,000
450,900
439,100
492,400
492,300
441,900
19,300
416,600
443,200
394,100
371,700
390,100
403,600
403,600390,100371,700394,100443,200416,60019,300441,900492,300492,400439,100450,900591,000498,400428,900416,200389,400357,300361,200340,900353,400326,500313,700308,249291,417279,120186,035166,717189,196178,377167,659162,499174,098177,607175,754160,350182,149171,147154,691165,566172,188170,558157,168169,021139,065127,077125,362118,727129,480125,82362,54156,40964,98560,24660,24654,89945,05040,75535,82735,37131,95438,76938,83147,53453,53148,15646,27557,10750,84343,38940,98143,44520,42421,43918,14018,12616,99819,14218,29418,59017,68917,94616,04015,10514,64614,04114,37017,85914,52816,72123,00011,78510,47210,47512,9799,85510,26510,7059,1989,2458,2938,80010,50010,5007,8008,1008,6008,3005,6007,4005,9005,0004,2005,0003,5004,2002,6002,6002,2002,7002,3002,1001,90001,2001,2001,2001,5001,0000001,300000
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
300
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7,137
615
11,241
0
0
11,335
11,035
11,821
11,625
14,271
0
0
0
15,278
0
0
0
0
3,608,773
2,076
1,450
1,450
0
347
693
1,040
20,657
0
0
0
0
0
0
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
13,650
10,000
10,000
10,000
10,250
10,000
10,000
18,250
18,250
18,250
18,250
18,250
0
0
42,254
0
0
0
54,358
617,068
579,782
609,997
61,402
565,929
1,240,886
0
135,767
26,300
25,800
25,000
25,800
27,100
27,600
31,000
29,400
28,000
22,600
23,400
23,300
23,000
22,500
23,500
22,900
21,100
19,700
20,500
39,000
41,000
24,800
20,300
20,30024,80041,00039,00020,50019,70021,10022,90023,50022,50023,00023,30023,40022,60028,00029,40031,00027,60027,10025,80025,00025,80026,300135,76701,240,886565,92961,402609,997579,782617,06854,35800042,2540018,25018,25018,25018,25018,25010,00010,00010,25010,00010,00010,00013,6505,0005,0005,0005,0005,0005,0005,0005,00000000020,6571,04069334701,4501,4502,0763,608,773000015,27800014,27111,62511,82111,03511,3350011,2416157,13700000000000000000000000030000000000000000000000
       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
17,439
0
0
0
755,508
0
0
0
640,355
617,068
579,782
609,997
575,213
565,929
1,240,886
0
0
26,300
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000026,300001,240,886565,929575,213609,997579,782617,068640,355000755,50800017,439000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
300
0
0
0
200
300
100
100
200
0
200
200
300
600
200
200
400
400
1,900
500
500
500
600
800
400
500
600
600
300
500
800
1,100
1,067
1,265
793
712
701
754
448
689
557
970
1,427
2,671
1,453
2,936
4,348
1,690
2,420
2,539
3,663
2,954
3,623
3,678
2,821
2,951
2,604
3,154
2,173
3,043
2,867
6,655
5,389
5,505
5,718
6,818
6,249
5,566
5,204
5,297
4,507
4,686
4,164
4,571
4,785
5,654
5,392
7,733
7,850
54,104
9,090
4,112
5,781
6,052
5,378
6,810
5,453
5,599
6,388
8,370
5,687
5,545
296,506
7,925
6,157
7,960
6,686
9,132
6,164
5,554
6,021
6,266
7,342
6,314
6,164
6,870
14,467
26,983
28,921
43,125
27,800
24,100
27,100
39,200
33,700
37,500
50,100
39,800
29,900
33,100
32,000
20,100
21,400
32,800
33,500
35,200
34,000
24,300
32,100
34,000
25,900
22,700
25,800
25,80022,70025,90034,00032,10024,30034,00035,20033,50032,80021,40020,10032,00033,10029,90039,80050,10037,50033,70039,20027,10024,10027,80043,12528,92126,98314,4676,8706,1646,3147,3426,2666,0215,5546,1649,1326,6867,9606,1577,925296,5065,5455,6878,3706,3885,5995,4536,8105,3786,0525,7814,1129,09054,1047,8507,7335,3925,6544,7854,5714,1644,6864,5075,2975,2045,5666,2496,8185,7185,5055,3896,6552,8673,0432,1733,1542,6042,9512,8213,6783,6232,9543,6632,5392,4201,6904,3482,9361,4532,6711,4279705576894487547017127931,2651,0671,1008005003006006005004008006005005005001,9004004002002006003002002000200100100300200000300000
       Other Current Liabilities 
0
0
0
1,000
0
0
0
800
1,200
1,100
1,100
1,000
0
1,700
1,900
2,000
2,100
2,000
2,400
2,200
3,500
1,600
4,500
3,700
4,500
5,300
6,600
5,200
7,800
8,000
7,500
7,500
10,000
9,700
7,700
7,226
7,980
8,405
9,993
9,564
9,101
12,531
9,786
8,179
10,815
12,972
12,186
483
14,923
10,022
1
84
117
107
150
14,066
14,912
15,473
736
14,394
14,972
15,967
18,396
2,330
1,971
2,553
2,755
45,125
12,808
17,426
17,370
18,323
42,237
34,324
34,083
27,790
30,800
31,042
35,101
15,237
49,899
55,246
11,689
59,985
6,564
8,257
112,173
119,480
15,065
17,947
16,314
16,011
133,437
23,068
23,617
22,444
120,324
17,740
163,187
175,463
47,425
169,590
172,053
168,077
27,593
160,317
172,063
183,032
29,009
171,568
252,137
262,496
49,524
38,400
49,800
44,800
177,200
84,900
85,700
201,300
239,000
86,300
164,200
93,300
318,500
394,700
437,100
337,100
294,800
-35,800
339,400
365,200
284,300
274,200
299,800
321,500
321,500299,800274,200284,300365,200339,400-35,800294,800337,100437,100394,700318,50093,300164,20086,300239,000201,30085,70084,900177,20044,80049,80038,40049,524262,496252,137171,56829,009183,032172,063160,31727,593168,077172,053169,59047,425175,463163,18717,740120,32422,44423,61723,068133,43716,01116,31417,94715,065119,480112,1738,2576,56459,98511,68955,24649,89915,23735,10131,04230,80027,79034,08334,32442,23718,32317,37017,42612,80845,1252,7552,5531,9712,33018,39615,96714,97214,39473615,47314,91214,06615010711784110,02214,92348312,18612,97210,8158,1799,78612,5319,1019,5649,9938,4057,9807,2267,7009,70010,0007,5007,5008,0007,8005,2006,6005,3004,5003,7004,5001,6003,5002,2002,4002,0002,1002,0001,9001,70001,0001,1001,1001,2008000001,000000
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-100
-100
0
0
-100
0
0
100
-100
0
0
0
0
-100
0
28
0
0
100
0
0
0
0
0
0
0
0
0
0
9,739
8,635
2,572
2,008
1,543
1,579
1,450
1,561
1,466
1,899
222
216
152
110
70
418
476
622
627
148,614
148,174
148,354
140,803
141,013
138,926
140,581
129,805
114,659
103,969
85,785
84,847
84,841
87,465
88,272
76,579
96,742
90,499
97,268
103,076
107,513
101,432
478,339
453,000
446,571
402,754
387,757
376,411
452,040
436,722
419,761
451,852
474,200
388,119
900,891
856,063
822,163
789,864
759,177
726,822
721,229
698,118
660,905
690,694
652,021
641,908
1,327,172
1,243,349
1,197,540
1,273,500
1,188,800
1,146,700
1,224,300
1,256,800
1,251,100
1,298,000
1,274,700
1,259,800
1,240,600
1,201,100
1,186,500
1,182,900
1,176,000
1,229,800
1,242,500
1,215,900
1,035,700
1,037,500
1,258,400
1,255,700
1,252,800
1,253,700
1,253,7001,252,8001,255,7001,258,4001,037,5001,035,7001,215,9001,242,5001,229,8001,176,0001,182,9001,186,5001,201,1001,240,6001,259,8001,274,7001,298,0001,251,1001,256,8001,224,3001,146,7001,188,8001,273,5001,197,5401,243,3491,327,172641,908652,021690,694660,905698,118721,229726,822759,177789,864822,163856,063900,891388,119474,200451,852419,761436,722452,040376,411387,757402,754446,571453,000478,339101,432107,513103,07697,26890,49996,74276,57988,27287,46584,84184,84785,785103,969114,659129,805140,581138,926141,013140,803148,354148,174148,614627622476418701101522162221,8991,4661,5611,4501,5791,5432,0082,5728,6359,739000000000010000280-1000000-10010000-10000-100-1000000000000000000
       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
72,250
83,000
83,000
0
75,500
0
0
0
0
0
0
0
0
0
0
0
316,313
830,085
784,797
0
723,219
691,930
658,642
0
617,068
579,782
609,997
0
565,929
1,240,886
1,154,154
1,100,424
1,107,700
1,026,000
985,200
1,032,300
1,065,500
1,032,900
1,033,200
0
1,033,700
1,033,700
1,033,500
1,033,900
1,034,200
1,034,500
1,080,800
0
1,035,400
1,035,700
0
0
0
0
0
000001,035,7001,035,40001,080,8001,034,5001,034,2001,033,9001,033,5001,033,7001,033,70001,033,2001,032,9001,065,5001,032,300985,2001,026,0001,107,7001,100,4241,154,1541,240,886565,9290609,997579,782617,0680658,642691,930723,2190784,797830,085316,3130000000000075,500083,00083,00072,250000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
291
402
307
273
222
216
152
110
70
418
476
622
627
1,101
1,580
2,122
3,226
3,783
2,042
5,709
1,895
1,749
1,126
942
1,237
1,231
3,601
4,409
4,673
13,085
8,287
0
10,180
10,907
10,069
9,668
8,238
6,974
6,200
5,781
5,635
12,643
11,600
11,736
11,615
9,416
8,072
5,094
5,124
5,116
5,033
5,694
6,450
6,592
6,783
6,757
5,837
7,372
9,827
86,286
89,195
97,116
95,300
95,100
94,900
116,300
116,300
148,700
194,600
178,400
226,100
643,200
758,600
603,500
587,800
633,900
641,300
143,600
566,400
145,000
146,000
0
0
0
0
0000146,000145,000566,400143,600641,300633,900587,800603,500758,600643,200226,100178,400194,600148,700116,300116,30094,90095,10095,30097,11689,19586,2869,8277,3725,8376,7576,7836,5926,4505,6945,0335,1165,1245,0948,0729,41611,61511,73611,60012,6435,6355,7816,2006,9748,2389,66810,06910,90710,18008,28713,0854,6734,4093,6011,2311,2379421,1261,7491,8955,7092,0423,7833,2262,1221,5801,10162762247641870110152216222273307402291000000000000000000000000000000000000000000000000000
       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
9,962
9,896
9,896
0
15,863
0
0
0
0
0
0
0
0
0
0
0
63,734
65,712
66,142
0
61,612
61,553
61,730
0
74,267
74,366
74,860
0
69,439
68,755
71,712
0
79,700
78,900
78,700
0
98,600
98,600
107,200
0
108,600
108,500
66,000
89,000
0
0
0
0
0
0
0
0
0
0
0
0000000000089,00066,000108,500108,6000107,20098,60098,600078,70078,90079,700071,71268,75569,439074,86074,36674,267061,73061,55361,612066,14265,71263,7340000000000015,86309,8969,8969,962000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
3,900
0
0
0
6,900
7,500
8,300
9,000
9,800
0
11,600
12,500
13,800
14,900
16,400
17,700
19,100
21,600
23,100
25,200
27,600
30,000
32,700
35,900
39,300
42,600
46,700
50,400
54,200
58,300
57,700
62,300
63,447
72,360
81,111
88,234
95,291
104,730
109,262
107,132
114,779
121,116
198,311
199,206
201,047
197,092
117,137
117,396
115,885
114,521
111,504
79,514
74,471
71,560
71,198
74,729
76,637
78,695
82,203
85,913
165,944
179,516
185,590
191,460
193,034
198,407
205,745
213,686
218,514
221,152
222,376
225,574
226,661
226,499
227,902
233,510
219,487
224,538
232,928
238,668
238,668
246,743
256,016
490,586
516,455
532,723
561,783
574,199
603,006
640,133
660,514
685,260
643,015
634,408
674,828
725,096
758,588
784,794
811,437
840,931
861,240
868,939
886,310
927,362
924,978
991,391
1,030,216
1,068,742
1,129,824
1,182,062
1,227,500
1,283,700
1,331,500
1,376,200
1,399,500
1,457,100
1,524,200
1,587,100
1,645,800
1,719,800
1,834,400
1,865,400
1,869,200
1,856,100
1,889,100
1,901,300
1,923,500
1,926,600
1,908,700
1,892,100
1,861,400
1,807,900
1,774,400
1,774,4001,807,9001,861,4001,892,1001,908,7001,926,6001,923,5001,901,3001,889,1001,856,1001,869,2001,865,4001,834,4001,719,8001,645,8001,587,1001,524,2001,457,1001,399,5001,376,2001,331,5001,283,7001,227,5001,182,0621,129,8241,068,7421,030,216991,391924,978927,362886,310868,939861,240840,931811,437784,794758,588725,096674,828634,408643,015685,260660,514640,133603,006574,199561,783532,723516,455490,586256,016246,743238,668238,668232,928224,538219,487233,510227,902226,499226,661225,574222,376221,152218,514213,686205,745198,407193,034191,460185,590179,516165,94485,91382,20378,69576,63774,72971,19871,56074,47179,514111,504114,521115,885117,396117,137197,092201,047199,206198,311121,116114,779107,132109,262104,73095,29188,23481,11172,36063,44762,30057,70058,30054,20050,40046,70042,60039,30035,90032,70030,00027,60025,20023,10021,60019,10017,70016,40014,90013,80012,50011,60009,8009,0008,3007,5006,9000003,900000
   Common Stock
0
0
0
-2,700
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
100
108
220
229
230
231
234
235
235
238
240
280
279
279
278
280
279
279
279
279
279
280
280
280
284
286
288
289
290
367
377
379
381
382
384
385
388
388
391
393
393
363
364
364
365
365
369
370
369
369
370
376
519
525
530
532
535
538
539
543
544
523
514
517
526
528
530
533
535
531
527
528
528
520
521
523
523
524
525
500
500
500
500
500
500
500
500
500
500
500
500
500
500
500
500
500
500
500
500
500
500
500
500500500500500500500500500500500500500500500500500500500500500500500525524523523521520528528527531535533530528526517514523544543539538535532530525519376370369369370369365365364364363393393391388388385384382381379377367290289288286284280280280279279279279279280278279279280240238235235234231230229220108100000000000000000000000000000000-2,700000
   Retained Earnings Total Equity
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,008
11,557
11,557
19,034
24,417
32,932
50,365
61,687
86,300
93,639
113,789
146,199
160,116
180,905
156,140
154,562
192,457
206,709
231,634
249,567
266,968
290,328
306,507
315,573
330,269
363,366
361,122
428,419
457,511
491,072
540,244
586,125
621,000
664,100
705,400
744,700
769,800
818,600
870,900
926,300
975,000
1,039,200
1,145,500
1,174,400
1,173,000
1,165,500
1,190,100
0
1,210,300
1,223,600
0
0
0
0
0
000001,223,6001,210,30001,190,1001,165,5001,173,0001,174,4001,145,5001,039,200975,000926,300870,900818,600769,800744,700705,400664,100621,000586,125540,244491,072457,511428,419361,122363,366330,269315,573306,507290,328266,968249,567231,634206,709192,457154,562156,140180,905160,116146,199113,78993,63986,30061,68750,36532,93224,41719,03411,55711,5574,008000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
-700
0
0
0
-1,000
-1,000
-1,200
-1,200
-1,400
0
-1,400
-1,400
-1,800
-1,500
-1,600
-1,700
-1,300
-1,500
-1,700
-1,800
-2,000
-2,200
-2,300
-2,500
-2,600
-2,800
-3,000
-3,200
-3,500
-3,700
-3,900
-4,200
283
289
305
318
309
319
316
370
312
240
628
639
840
698
1,112
984