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

Astec Industries Inc
Buy, Hold or Sell?

Let's analyze Astec Industries Inc together

I guess you are interested in Astec Industries 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 Astec Industries 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 Astec Industries Inc

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

1. Quick Overview

1.1. Quick analysis of Astec Industries Inc (30 sec.)










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

How much money do you get?

How much money do you get?
$0.52
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$27.67
Expected worth in 1 year
$27.51
How sure are you?
70.0%

+ What do you gain per year?

Total Gains per Share
$0.35
Return On Investment
0.9%

For what price can you sell your share?

Current Price per Share
$37.10
Expected price per share
$34.24 - $39.63
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Astec Industries Inc (5 min.)




Live pricePrice per Share (EOD)
$37.10
Intrinsic Value Per Share
$-4.38 - $70.87
Total Value Per Share
$23.30 - $98.55

2.2. Growth of Astec Industries Inc (5 min.)




Is Astec Industries Inc growing?

Current yearPrevious yearGrowGrow %
How rich?$631.3m$636.2m$6m0.9%

How much money is Astec Industries Inc making?

Current yearPrevious yearGrowGrow %
Making money-$475k$4.3m-$4.8m-1,010.5%
Net Profit Margin-0.2%1.2%--

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

2.3. Financial Health of Astec Industries Inc (5 min.)




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




  Industry Rankings (Farm & Heavy Construction Machinery)  


Richest
#52 / 144

Most Revenue
#58 / 144

Most Profit
#107 / 144

Most Efficient
#101 / 144
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Astec Industries Inc?

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

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

Speculation

The Price per Share of Astec Industries Inc is $37.10. 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 Astec Industries Inc.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

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

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is $27.67. Based on the TTM, the Book Value Change Per Share is $-0.04 per quarter. Based on the YOY, the Book Value Change Per Share is $0.11 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 $0.13 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Astec Industries Inc.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps-0.27-0.7%-0.02-0.1%0.190.5%0.140.4%0.190.5%
Usd Book Value Change Per Share-0.10-0.3%-0.04-0.1%0.110.3%0.030.1%0.040.1%
Usd Dividend Per Share0.130.4%0.130.3%0.130.3%0.120.3%0.110.3%
Usd Total Gains Per Share0.030.1%0.090.2%0.240.6%0.150.4%0.160.4%
Usd Price Per Share31.94-35.63-43.62-46.44-47.14-
Price to Earnings Ratio-29.39-11.54--58.32-19.20-19.90-
Price-to-Total Gains Ratio1,047.61-58.69-57.87-1,193.25-609.82-
Price to Book Ratio1.15-1.26-1.56-1.66-1.69-
Price-to-Total Gains Ratio1,047.61-58.69-57.87-1,193.25-609.82-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share37.1
Number of shares26
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.130.12
Usd Book Value Change Per Share-0.040.03
Usd Total Gains Per Share0.090.15
Gains per Quarter (26 shares)2.283.87
Gains per Year (26 shares)9.1115.48
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
113-4-11235
227-9825620
340-131737935
454-1726501250
567-2235621565
681-2644751880
794-3053872195
8108-35629924110
9121-397111228125
10134-438012431140

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 Share2.02.00.050.0%6.06.00.050.0%13.07.00.065.0%30.010.00.075.0%117.025.01.081.8%
Book Value Change Per Share1.03.00.025.0%4.08.00.033.3%10.010.00.050.0%25.015.00.062.5%108.034.01.075.5%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%48.00.095.033.6%
Total Gains per Share2.02.00.050.0%6.06.00.050.0%13.07.00.065.0%28.012.00.070.0%112.030.01.078.3%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Astec Industries 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---0.101-0.042-59%0.108-194%0.029-443%0.045-327%
Book Value Per Share--27.67328.151-2%27.901-1%27.945-1%27.7890%
Current Ratio--2.4742.467+0%2.562-3%2.802-12%3.069-19%
Debt To Asset Ratio--0.4080.4100%0.380+7%0.319+28%0.285+43%
Debt To Equity Ratio--0.6900.696-1%0.614+12%0.484+42%0.411+68%
Dividend Per Share--0.1310.129+2%0.129+2%0.119+10%0.111+19%
Enterprise Value--351954506.460430123143.600-18%664800507.000-47%845013204.067-58%889062056.484-60%
Eps---0.272-0.021-92%0.193-241%0.137-298%0.192-242%
Ev To Ebitda Ratio--79.99018.558+331%21.016+281%7.936+908%9.580+735%
Ev To Sales Ratio--0.3020.338-11%0.495-39%0.745-59%0.791-62%
Free Cash Flow Per Share--0.8720.100+768%-0.811+193%-0.029+103%0.146+498%
Free Cash Flow To Equity Per Share---0.443-0.225-49%0.277-260%0.053-928%0.102-533%
Gross Profit Margin--1.0000.970+3%1.404-29%1.081-7%0.714+40%
Intrinsic Value_10Y_max--70.875--------
Intrinsic Value_10Y_min---4.376--------
Intrinsic Value_1Y_max--1.529--------
Intrinsic Value_1Y_min---2.250--------
Intrinsic Value_3Y_max--8.842--------
Intrinsic Value_3Y_min---5.230--------
Intrinsic Value_5Y_max--21.276--------
Intrinsic Value_5Y_min---6.513--------
Market Cap845946780.000+14%728754506.460812848143.600-10%994500507.000-27%1061263404.067-31%1082967931.484-33%
Net Profit Margin---0.021-0.002-92%0.012-282%0.011-296%0.015-239%
Operating Margin---0.0200.022-193%0.029-171%0.020-203%0.015-233%
Operating Ratio--1.0250.967+6%0.970+6%0.975+5%0.972+5%
Pb Ratio1.341+14%1.1541.264-9%1.563-26%1.658-30%1.690-32%
Pe Ratio-34.133-16%-29.38511.540-355%-58.316+98%19.198-253%19.900-248%
Price Per Share37.100+14%31.94035.628-10%43.615-27%46.440-31%47.142-32%
Price To Free Cash Flow Ratio10.634+14%9.15514.944-39%1.666+449%-41.998+559%-15.515+269%
Price To Total Gains Ratio1216.854+14%1047.61058.692+1685%57.871+1710%1193.245-12%609.815+72%
Quick Ratio--0.7940.831-4%0.853-7%1.128-30%1.044-24%
Return On Assets---0.0060.000-94%0.004-233%0.004-265%0.005-211%
Return On Equity---0.010-0.001-90%0.007-247%0.005-309%0.007-247%
Total Gains Per Share--0.0300.088-65%0.237-87%0.149-80%0.155-80%
Usd Book Value--631399999.000642224999.750-2%636200000.000-1%638477799.950-1%637989674.975-1%
Usd Book Value Change Per Share---0.101-0.042-59%0.108-194%0.029-443%0.045-327%
Usd Book Value Per Share--27.67328.151-2%27.901-1%27.945-1%27.7890%
Usd Dividend Per Share--0.1310.129+2%0.129+2%0.119+10%0.111+19%
Usd Enterprise Value--351954506.460430123143.600-18%664800507.000-47%845013204.067-58%889062056.484-60%
Usd Eps---0.272-0.021-92%0.193-241%0.137-298%0.192-242%
Usd Free Cash Flow--19900000.0002275000.000+775%-18500000.000+193%-653850.000+103%3362475.000+492%
Usd Free Cash Flow Per Share--0.8720.100+768%-0.811+193%-0.029+103%0.146+498%
Usd Free Cash Flow To Equity Per Share---0.443-0.225-49%0.277-260%0.053-928%0.102-533%
Usd Market Cap845946780.000+14%728754506.460812848143.600-10%994500507.000-27%1061263404.067-31%1082967931.484-33%
Usd Price Per Share37.100+14%31.94035.628-10%43.615-27%46.440-31%47.142-32%
Usd Profit---6200000.000-475000.000-92%4325000.000-243%3080700.000-301%4401925.000-241%
Usd Revenue--291400000.000320825000.000-9%337725000.000-14%298181200.000-2%289411175.000+1%
Usd Total Gains Per Share--0.0300.088-65%0.237-87%0.149-80%0.155-80%
 EOD+5 -3MRQTTM+15 -25YOY+9 -315Y+9 -3110Y+12 -28

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-34.133
Price to Book Ratio (EOD)Between0-11.341
Net Profit Margin (MRQ)Greater than0-0.021
Operating Margin (MRQ)Greater than0-0.020
Quick Ratio (MRQ)Greater than10.794
Current Ratio (MRQ)Greater than12.474
Debt to Asset Ratio (MRQ)Less than10.408
Debt to Equity Ratio (MRQ)Less than10.690
Return on Equity (MRQ)Greater than0.15-0.010
Return on Assets (MRQ)Greater than0.05-0.006
Total3/10 (30.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5050.218
Ma 20Greater thanMa 5037.816
Ma 50Greater thanMa 10034.943
Ma 100Greater thanMa 20033.599
OpenGreater thanClose37.070
Total3/5 (60.0%)

4. In-depth Analysis

4.1 About Astec Industries Inc

Astec Industries, Inc. designs, engineers, manufactures, and markets equipment and components used primarily in road building and related construction activities worldwide. The company operates in two segments, Infrastructure Solutions and Materials Solutions. The Infrastructure Solutions segment offers asphalt plants and related components, heaters, concrete dust control systems, asphalt pavers, vaporizers, concrete material handling systems, screeds, heat recovery units, paste back-fill plants, asphalt storage tanks, hot oil heaters, bagging plants, fuel storage tanks, industrial and asphalt burners and systems, custom batch plants, material transfer vehicles, soil stabilizing-reclaiming machinery, blower trucks and trailers, milling machines, soil remediation plants, wood chippers and grinders, pump trailers, concrete batch plants, control systems, liquid terminals, storage equipment and related parts, construction and retrofits, polymer plants, and concrete mixers, as well as engineering and environmental permitting services. This segment provides its products to asphalt producers; highway and heavy equipment contractors; utility contractors; sand and gravel producers; construction, demolition, recycle and crushing contractors; forestry and environmental recycling contractors; mine and quarry operators; port and inland terminal authorities; power stations; and domestic and foreign government agencies. The Materials Solutions segment designs and manufactures crushing equipment, mobile plants, bulk material handling solutions, vibrating equipment, screening equipment, electrical control centers, modular plants and systems, conveying equipment, plant automation products, portable plants, and mineral processing equipment, as well as offers consulting and engineering services. The company was incorporated in 1972 and is headquartered in Chattanooga, Tennessee.

Fundamental data was last updated by Penke on 2024-12-05 13:00:05.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is not making a profit/loss.
Using its assets, the company is very inefficient in making profit.
Using its investors money, the company is very inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is able to pay all its short-term debts.
The company is just 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 very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is underpriced.
Based on how much money comes from the company's main activities, the company is 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 Astec Industries Inc earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Astec Industries Inc to the Farm & Heavy Construction Machinery industry mean.
  • A Net Profit Margin of -2.1% means that $-0.02 for each $1 in revenue is generated as profit.

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

  • The MRQ is -2.1%. The company is making a loss. -1
  • The TTM is -0.2%. The company is not making a profit/loss.
Trends
Current periodCompared to+/- 
MRQ-2.1%TTM-0.2%-2.0%
TTM-0.2%YOY1.2%-1.3%
TTM-0.2%5Y1.1%-1.3%
5Y1.1%10Y1.5%-0.4%
Compared to industry (Farm & Heavy Construction Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-2.1%5.0%-7.1%
TTM-0.2%5.4%-5.6%
YOY1.2%5.6%-4.4%
5Y1.1%3.9%-2.8%
10Y1.5%3.4%-1.9%
4.3.1.2. Return on Assets

Shows how efficient Astec Industries Inc is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Astec Industries Inc to the Farm & Heavy Construction Machinery industry mean.
  • -0.6% Return on Assets means that Astec Industries Inc generated $-0.01 profit for each $1 in assets.

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

  • The MRQ is -0.6%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is 0.0%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-0.6%TTM0.0%-0.5%
TTM0.0%YOY0.4%-0.5%
TTM0.0%5Y0.4%-0.4%
5Y0.4%10Y0.5%-0.2%
Compared to industry (Farm & Heavy Construction Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.6%1.0%-1.6%
TTM0.0%1.0%-1.0%
YOY0.4%1.3%-0.9%
5Y0.4%1.0%-0.6%
10Y0.5%0.8%-0.3%
4.3.1.3. Return on Equity

Shows how efficient Astec Industries Inc is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Astec Industries Inc to the Farm & Heavy Construction Machinery industry mean.
  • -1.0% Return on Equity means Astec Industries Inc generated $-0.01 for each $1 the owners (shareholders) invested.

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

  • The MRQ is -1.0%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -0.1%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-1.0%TTM-0.1%-0.9%
TTM-0.1%YOY0.7%-0.8%
TTM-0.1%5Y0.5%-0.6%
5Y0.5%10Y0.7%-0.2%
Compared to industry (Farm & Heavy Construction Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.0%2.6%-3.6%
TTM-0.1%2.2%-2.3%
YOY0.7%3.5%-2.8%
5Y0.5%2.4%-1.9%
10Y0.7%2.0%-1.3%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Astec Industries Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Astec Industries Inc is operating .

  • Measures how much profit Astec Industries Inc makes for each $1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Astec Industries Inc to the Farm & Heavy Construction Machinery industry mean.
  • An Operating Margin of -2.0% means the company generated $-0.02  for each $1 in revenue (before taxes).

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

  • The MRQ is -2.0%. The company is operating very inefficient. -2
  • The TTM is 2.2%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ-2.0%TTM2.2%-4.2%
TTM2.2%YOY2.9%-0.7%
TTM2.2%5Y2.0%+0.2%
5Y2.0%10Y1.5%+0.4%
Compared to industry (Farm & Heavy Construction Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-2.0%8.1%-10.1%
TTM2.2%5.9%-3.7%
YOY2.9%5.7%-2.8%
5Y2.0%4.8%-2.8%
10Y1.5%4.7%-3.2%
4.3.2.2. Operating Ratio

Measures how efficient Astec Industries Inc is keeping operating costs low.

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

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

  • The MRQ is 1.025. The company is inefficient in keeping operating costs low. -1
  • The TTM is 0.967. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ1.025TTM0.967+0.058
TTM0.967YOY0.970-0.003
TTM0.9675Y0.975-0.008
5Y0.97510Y0.972+0.003
Compared to industry (Farm & Heavy Construction Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0251.495-0.470
TTM0.9671.432-0.465
YOY0.9701.113-0.143
5Y0.9751.164-0.189
10Y0.9721.114-0.142
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Astec Industries Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Astec Industries Inc is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Farm & Heavy Construction Machinery industry mean).
  • A Current Ratio of 2.47 means the company has $2.47 in assets for each $1 in short-term debts.

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

  • The MRQ is 2.474. The company is able to pay all its short-term debts. +1
  • The TTM is 2.467. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ2.474TTM2.467+0.007
TTM2.467YOY2.562-0.095
TTM2.4675Y2.802-0.335
5Y2.80210Y3.069-0.267
Compared to industry (Farm & Heavy Construction Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ2.4741.514+0.960
TTM2.4671.531+0.936
YOY2.5621.553+1.009
5Y2.8021.627+1.175
10Y3.0691.570+1.499
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Astec Industries Inc to the Farm & Heavy Construction Machinery industry mean.
  • A Quick Ratio of 0.79 means the company can pay off $0.79 for each $1 in debt (using most liquid assets).

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

  • The MRQ is 0.794. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.831. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.794TTM0.831-0.036
TTM0.831YOY0.853-0.022
TTM0.8315Y1.128-0.297
5Y1.12810Y1.044+0.084
Compared to industry (Farm & Heavy Construction Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7940.607+0.187
TTM0.8310.638+0.193
YOY0.8530.828+0.025
5Y1.1280.819+0.309
10Y1.0440.842+0.202
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Astec Industries Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Astec Industries Inc assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Astec Industries Inc to Farm & Heavy Construction Machinery industry mean.
  • A Debt to Asset Ratio of 0.41 means that Astec Industries Inc assets are financed with 40.8% credit (debt) and the remaining percentage (100% - 40.8%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.408. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.410. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.408TTM0.410-0.002
TTM0.410YOY0.380+0.030
TTM0.4105Y0.319+0.091
5Y0.31910Y0.285+0.034
Compared to industry (Farm & Heavy Construction Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4080.560-0.152
TTM0.4100.558-0.148
YOY0.3800.543-0.163
5Y0.3190.560-0.241
10Y0.2850.562-0.277
4.5.4.2. Debt to Equity Ratio

Measures if Astec Industries Inc is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Astec Industries Inc to the Farm & Heavy Construction Machinery industry mean.
  • A Debt to Equity ratio of 69.0% means that company has $0.69 debt for each $1 in shareholders equity.

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

  • The MRQ is 0.690. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.696. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.690TTM0.696-0.006
TTM0.696YOY0.614+0.082
TTM0.6965Y0.484+0.212
5Y0.48410Y0.411+0.073
Compared to industry (Farm & Heavy Construction Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6901.287-0.597
TTM0.6961.307-0.611
YOY0.6141.281-0.667
5Y0.4841.305-0.821
10Y0.4111.376-0.965
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 Astec Industries Inc generates.

  • Above 15 is considered overpriced but always compare Astec Industries Inc to the Farm & Heavy Construction Machinery industry mean.
  • A PE ratio of -29.39 means the investor is paying $-29.39 for every $1 in earnings.

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

  • The EOD is -34.133. Based on the earnings, the company is expensive. -2
  • The MRQ is -29.385. Based on the earnings, the company is expensive. -2
  • The TTM is 11.540. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD-34.133MRQ-29.385-4.747
MRQ-29.385TTM11.540-40.925
TTM11.540YOY-58.316+69.856
TTM11.5405Y19.198-7.658
5Y19.19810Y19.900-0.702
Compared to industry (Farm & Heavy Construction Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD-34.13310.507-44.640
MRQ-29.38510.502-39.887
TTM11.54010.071+1.469
YOY-58.3169.832-68.148
5Y19.19811.628+7.570
10Y19.90014.921+4.979
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 Astec Industries Inc:

  • The EOD is 10.634. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 9.155. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 14.944. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD10.634MRQ9.155+1.479
MRQ9.155TTM14.944-5.789
TTM14.944YOY1.666+13.278
TTM14.9445Y-41.998+56.942
5Y-41.99810Y-15.515-26.482
Compared to industry (Farm & Heavy Construction Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD10.6343.588+7.046
MRQ9.1553.526+5.629
TTM14.9442.230+12.714
YOY1.666-0.008+1.674
5Y-41.9981.131-43.129
10Y-15.5150.644-16.159
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 Astec Industries Inc is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Farm & Heavy Construction Machinery industry mean).
  • A PB ratio of 1.15 means the investor is paying $1.15 for each $1 in book value.

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

  • The EOD is 1.341. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.154. Based on the equity, the company is underpriced. +1
  • The TTM is 1.264. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.341MRQ1.154+0.186
MRQ1.154TTM1.264-0.109
TTM1.264YOY1.563-0.299
TTM1.2645Y1.658-0.395
5Y1.65810Y1.690-0.031
Compared to industry (Farm & Heavy Construction Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD1.3411.417-0.076
MRQ1.1541.339-0.185
TTM1.2641.335-0.071
YOY1.5631.494+0.069
5Y1.6581.759-0.101
10Y1.6902.114-0.424
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 Astec Industries Inc.

4.8.1. Institutions holding Astec Industries Inc

Institutions are holding 96.829% of the shares of Astec Industries Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30BlackRock Inc17.62650.00274019150923042.3506
2024-09-30Vanguard Group Inc11.29530.0015257552667010.2609
2024-09-30Victory Capital Management Inc.7.01140.04921598735-152870-8.7274
2024-09-30Dimensional Fund Advisors, Inc.6.58730.01161502029-36655-2.3822
2024-09-30Gamco Investors, Inc. Et Al5.53650.41251262416227501.8352
2024-09-30FMR Inc3.84930.0017877710-324774-27.0086
2024-09-30State Street Corp3.8380.0011875128262563.093
2024-09-30MIRAE ASSET GLOBAL ETFS HOLDINGS Ltd.2.77870.0455633589205203.3471
2024-09-30Gabelli Funds LLC2.60680.1368594405129052.2193
2024-09-30Geode Capital Management, LLC2.49580.0015569089227434.1627
2024-09-30Segall Bryant & Hamill1.95180.1938445052-9164-2.0175
2024-09-30Amvescap Plc.1.66810.0024380355-15742-3.9743
2024-09-30Morgan Stanley - Brokerage Accounts1.60180.0009365238-389318-51.5956
2024-09-30First Trust Advisors L.P.1.59440.01113635619733836.5626
2024-09-30Charles Schwab Investment Management Inc1.35460.0019308881-44360-12.558
2024-09-30Harvey Partners LLC1.23671.0255282000142000101.4286
2024-09-30Bank of New York Mellon Corp1.0240.0014233501-5094-2.135
2024-09-30Northern Trust Corp1.00550.0012229272-165-0.0719
2024-09-30Arnhold & S. Bleichroeder Advisers, LLC0.96860.01452208516000.2724
2024-09-30Jacobs Levy Equity Management, Inc.0.94580.02662156544113023.567
Total 76.97691.943417552142-492895-2.8%

4.9.2. Funds holding Astec Industries Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-11-27iShares Core S&P Small-Cap ETF6.46110.059814732497620.0517
2024-09-30Victory Sycamore Small Company Opp R5.1970.56181185000-135000-10.2273
2024-09-30Victory Small Cap Value CIT (Net 75)5.1970.56181185000-135000-10.2273
2024-10-31Vanguard Total Stock Mkt Idx Inv3.2680.001474515210730.1442
2024-08-31Fidelity Series Small Cap Opps3.08480.4191703389-40900-5.4952
2024-09-301290 VT GAMCO Small Company Value IB2.85070.562365000030000.4637
2024-11-27iShares Russell 2000 ETF2.79370.0303637011-1330-0.2084
2024-11-27Global X US Infrastructure Dev ETF2.71960.2466201249280.1499
2024-10-31Vanguard Small Cap Index2.51160.01257269911000.1924
2024-08-31Fidelity Stock Selector Small Cap2.48120.495565764331006.214
2024-11-27iShares US Infrastructure ETF2.33670.653280832160.6073
2024-10-31Vanguard Small Cap Value Index Inv1.69430.0212386333-132-0.0342
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr1.58170.0106360650-4400-1.2053
2024-06-30Gabelli Small Cap Growth AAA1.5350.599350000240007.362
2024-09-30DFA US Small Cap Value I1.43250.0623326644157655.0711
2024-09-30Harvey Partners Small-Cap Opportunity1.13460.9342258700132703105.3223
2024-08-31Fidelity Advisor Small Cap I1.07970.3915246200172421233.6993
2024-11-27iShares S&P Small-Cap 600 Value ETF1.02510.1166233739-920-0.3921
2024-08-31Fidelity Small Cap Index1.02330.0289233338-5136-2.1537
2024-09-30DFA US Targeted Value I1.00760.053222975600
Total 50.41525.76711495556+65250+0.6%

5.3. Insider Transactions

Insiders are holding 1.323% of the shares of Astec Industries Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-05-08Michael Paul NorrisBUY100033.46
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 Assets1,067,100
Total Liabilities435,700
Total Stockholder Equity631,400
 As reported
Total Liabilities 435,700
Total Stockholder Equity+ 631,400
Total Assets = 1,067,100

Assets

Total Assets1,067,100
Total Current Assets740,100
Long-term Assets327,000
Total Current Assets
Cash And Cash Equivalents 55,300
Short-term Investments 3,600
Net Receivables 175,200
Inventory 466,400
Other Current Assets 39,600
Total Current Assets  (as reported)740,100
Total Current Assets  (calculated)740,100
+/-0
Long-term Assets
Property Plant Equipment 185,300
Goodwill 25,900
Long Term Investments 18,700
Intangible Assets 12,600
Long-term Assets Other 39,700
Long-term Assets  (as reported)327,000
Long-term Assets  (calculated)282,200
+/- 44,800

Liabilities & Shareholders' Equity

Total Current Liabilities299,200
Long-term Liabilities136,500
Total Stockholder Equity631,400
Total Current Liabilities
Short-term Debt 12,600
Short Long Term Debt 12,600
Accounts payable 87,800
Other Current Liabilities 99,800
Total Current Liabilities  (as reported)299,200
Total Current Liabilities  (calculated)212,800
+/- 86,400
Long-term Liabilities
Long term Debt 99,000
Long-term Liabilities Other 36,000
Long-term Liabilities  (as reported)136,500
Long-term Liabilities  (calculated)135,000
+/- 1,500
Total Stockholder Equity
Common Stock4,600
Retained Earnings 523,600
Accumulated Other Comprehensive Income -37,900
Other Stockholders Equity 141,100
Total Stockholder Equity (as reported)631,400
Total Stockholder Equity (calculated)631,400
+/-0
Other
Capital Stock4,600
Cash and Short Term Investments 58,900
Common Stock Shares Outstanding 22,816
Current Deferred Revenue84,000
Liabilities and Stockholders Equity 1,067,100
Net Debt 56,300
Net Invested Capital 743,000
Net Working Capital 440,900
Property Plant and Equipment Gross 446,900
Short Long Term Debt Total 111,600



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
32,800
0
0
0
103,600
0
0
0
98,000
0
0
0
121,200
138,400
129,800
125,600
128,200
125,000
114,300
110,900
112,400
114,300
92,700
88,700
91,000
93,500
95,900
88,300
87,900
99,500
118,200
98,200
103,000
126,400
129,200
134,900
156,000
174,600
172,000
164,900
154,400
157,000
160,300
166,000
167,900
184,800
189,800
182,400
192,200
218,300
233,600
237,300
249,200
282,000
296,600
312,400
355,400
380,176
399,680
379,049
402,306
422,025
415,908
424,269
400,691
436,325
413,815
402,421
416,503
418,451
363,530
355,639
320,956
342,454
318,934
306,348
324,818
348,857
344,007
345,562
346,583
384,363
394,469
400,848
421,863
465,161
487,839
527,496
542,570
575,786
597,399
605,477
612,812
605,390
605,243
606,414
590,901
603,208
611,196
630,333
649,639
676,820
691,207
689,028
716,883
725,730
740,846
747,413
724,565
753,596
738,132
750,063
749,291
774,704
802,980
788,581
805,465
814,073
803,791
787,287
780,553
835,780
846,628
861,839
843,601
874,488
878,985
877,012
889,579
918,365
923,836
903,464
855,457
872,305
848,555
815,669
799,764
804,900
793,800
819,700
848,200
868,300
902,300
910,700
911,300
943,400
949,900
944,600
1,014,400
1,008,400
1,010,400
1,074,400
1,059,300
1,123,000
1,107,000
1,067,100
1,067,1001,107,0001,123,0001,059,3001,074,4001,010,4001,008,4001,014,400944,600949,900943,400911,300910,700902,300868,300848,200819,700793,800804,900799,764815,669848,555872,305855,457903,464923,836918,365889,579877,012878,985874,488843,601861,839846,628835,780780,553787,287803,791814,073805,465788,581802,980774,704749,291750,063738,132753,596724,565747,413740,846725,730716,883689,028691,207676,820649,639630,333611,196603,208590,901606,414605,243605,390612,812605,477597,399575,786542,570527,496487,839465,161421,863400,848394,469384,363346,583345,562344,007348,857324,818306,348318,934342,454320,956355,639363,530418,451416,503402,421413,815436,325400,691424,269415,908422,025402,306379,049399,680380,176355,400312,400296,600282,000249,200237,300233,600218,300192,200182,400189,800184,800167,900166,000160,300157,000154,400164,900172,000174,600156,000134,900129,200126,400103,00098,200118,20099,50087,90088,30095,90093,50091,00088,70092,700114,300112,400110,900114,300125,000128,200125,600129,800138,400121,20000098,000000103,60000032,8000
   > Total Current Assets 
0
24,000
0
0
0
82,200
0
0
0
73,900
0
0
0
91,100
109,300
99,800
95,400
96,200
100,000
90,100
87,900
90,300
91,600
68,600
64,600
68,000
71,200
73,600
66,500
67,800
78,800
96,800
75,100
76,500
92,800
89,900
93,700
102,100
115,000
110,900
104,900
96,600
100,200
104,200
109,500
104,300
115,800
117,900
110,300
118,600
139,900
150,600
144,800
144,900
168,700
172,100
177,300
203,400
228,507
247,113
210,538
231,994
252,808
237,397
248,346
225,261
254,228
227,965
227,043
249,875
254,811
205,833
200,632
184,152
207,378
196,705
183,313
198,484
221,164
217,538
224,809
226,028
260,263
264,402
266,174
283,018
322,259
334,886
347,495
348,732
380,000
398,444
389,287
395,099
389,479
387,054
386,954
384,365
399,285
409,209
428,221
447,821
474,228
482,745
472,119
485,554
490,634
506,386
512,107
499,866
526,514
511,145
521,558
522,411
545,437
536,214
531,632
553,191
568,211
566,737
555,974
544,997
599,935
607,031
590,567
576,833
606,332
611,087
609,898
602,969
632,237
642,216
624,362
560,991
576,073
557,535
529,884
512,973
534,200
530,400
533,200
565,800
592,000
634,500
644,800
641,700
675,700
661,500
649,600
696,400
680,400
675,900
746,300
719,500
774,900
775,000
740,100
740,100775,000774,900719,500746,300675,900680,400696,400649,600661,500675,700641,700644,800634,500592,000565,800533,200530,400534,200512,973529,884557,535576,073560,991624,362642,216632,237602,969609,898611,087606,332576,833590,567607,031599,935544,997555,974566,737568,211553,191531,632536,214545,437522,411521,558511,145526,514499,866512,107506,386490,634485,554472,119482,745474,228447,821428,221409,209399,285384,365386,954387,054389,479395,099389,287398,444380,000348,732347,495334,886322,259283,018266,174264,402260,263226,028224,809217,538221,164198,484183,313196,705207,378184,152200,632205,833254,811249,875227,043227,965254,228225,261248,346237,397252,808231,994210,538247,113228,507203,400177,300172,100168,700144,900144,800150,600139,900118,600110,300117,900115,800104,300109,500104,200100,20096,600104,900110,900115,000102,10093,70089,90092,80076,50075,10096,80078,80067,80066,50073,60071,20068,00064,60068,60091,60090,30087,90090,100100,00096,20095,40099,800109,30091,10000073,90000082,20000024,0000
       Cash And Cash Equivalents 
0
1,200
0
0
0
1,900
0
0
0
200
0
0
0
1,000
1,300
3,400
1,000
800
800
1,200
600
1,300
400
1,200
1,600
5,800
4,900
4,600
2,000
2,200
1,300
25,700
3,900
3,500
7,200
3,100
1,700
10,500
2,700
1,800
2,000
3,100
1,200
4,200
3,200
3,400
5,400
8,700
800
2,900
1,800
18,400
1,200
5,400
7,200
5,700
2,600
3,700
6,478
14,258
2,723
7,053
3,170
5,003
24,650
6,670
5,950
6,828
8,927
30,341
44,490
11,280
12,610
9,735
13,341
20,325
11,562
8,349
9,426
9,833
21,215
22,598
20,856
22,015
34,299
44,878
57,120
72,166
48,164
34,636
29,154
39,491
28,839
9,674
10,563
10,153
36,149
40,429
49,184
81,989
81,366
94,597
80,171
73,490
51,737
57,505
41,642
35,916
35,564
80,929
73,175
41,157
46,342
35,564
44,969
18,624
13,820
13,023
12,464
16,353
13,985
25,062
62,445
68,473
52,474
82,371
55,401
52,107
66,379
62,280
41,940
65,206
25,674
25,821
28,606
24,905
26,289
48,857
43,900
119,800
108,500
158,600
164,600
174,500
164,600
134,400
111,700
50,600
20,800
66,000
42,500
44,500
73,800
59,800
58,100
63,200
55,300
55,30063,20058,10059,80073,80044,50042,50066,00020,80050,600111,700134,400164,600174,500164,600158,600108,500119,80043,90048,85726,28924,90528,60625,82125,67465,20641,94062,28066,37952,10755,40182,37152,47468,47362,44525,06213,98516,35312,46413,02313,82018,62444,96935,56446,34241,15773,17580,92935,56435,91641,64257,50551,73773,49080,17194,59781,36681,98949,18440,42936,14910,15310,5639,67428,83939,49129,15434,63648,16472,16657,12044,87834,29922,01520,85622,59821,2159,8339,4268,34911,56220,32513,3419,73512,61011,28044,49030,3418,9276,8285,9506,67024,6505,0033,1707,0532,72314,2586,4783,7002,6005,7007,2005,4001,20018,4001,8002,9008008,7005,4003,4003,2004,2001,2003,1002,0001,8002,70010,5001,7003,1007,2003,5003,90025,7001,3002,2002,0004,6004,9005,8001,6001,2004001,3006001,2008008001,0003,4001,3001,0000002000001,9000001,2000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
19,349
0
0
0
0
0
0
0
0
0
0
0
0
0
0
9,739
0
0
0
1,334
1,469
16,989
16,342
17,176
1,462
1,375
1,903
1,916
2,195
2,726
1,834
1,539
1,654
1,889
713
1,024
1,408
2,031
1,655
1,624
1,751
1,972
2,432
1,946
1,589
1,211
1,103
1,547
2,100
2,900
3,800
4,300
7,000
9,300
9,200
8,600
6,100
5,800
4,200
3,900
3,600
4,000
5,700
5,700
5,700
5,200
3,600
3,6005,2005,7005,7005,7004,0003,6003,9004,2005,8006,1008,6009,2009,3007,0004,3003,8002,9002,1001,5471,1031,2111,5891,9462,4321,9721,7511,6241,6552,0311,4081,0247131,8891,6541,5391,8342,7262,1951,9161,9031,3751,46217,17616,34216,9891,4691,3340009,7390000000000000019,349000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
0
4,800
0
0
0
23,100
0
0
0
22,800
0
0
0
24,900
34,300
29,000
24,400
29,200
26,900
22,700
19,100
13,700
16,200
15,400
12,500
12,300
14,000
21,300
16,200
12,700
23,900
22,600
20,400
19,100
22,900
24,900
27,300
30,100
37,000
40,700
41,900
27,700
30,000
33,600
35,000
34,600
40,400
42,700
41,600
38,800
53,700
54,100
60,200
52,400
67,700
72,300
73,900
81,300
102,197
116,800
75,394
83,160
109,130
91,804
87,553
68,499
93,367
79,990
73,766
76,448
76,280
57,609
59,496
46,018
70,925
63,826
48,391
45,289
65,227
67,865
60,334
53,395
78,025
79,473
68,720
66,673
86,226
81,984
83,324
87,487
115,197
107,853
93,912
75,161
80,456
87,058
65,033
68,105
83,221
84,736
88,266
80,863
100,221
103,842
101,227
102,060
113,609
119,983
109,320
89,048
104,599
102,795
97,347
94,789
109,080
119,694
108,844
107,301
129,919
118,248
105,226
101,997
119,371
127,490
111,753
110,673
156,222
149,306
109,693
119,952
153,854
144,205
127,523
133,979
137,211
139,196
114,073
124,103
141,000
118,700
132,800
120,600
146,200
148,300
145,800
144,100
137,900
160,100
160,600
167,100
172,200
157,600
174,700
152,700
192,000
218,200
175,200
175,200218,200192,000152,700174,700157,600172,200167,100160,600160,100137,900144,100145,800148,300146,200120,600132,800118,700141,000124,103114,073139,196137,211133,979127,523144,205153,854119,952109,693149,306156,222110,673111,753127,490119,371101,997105,226118,248129,919107,301108,844119,694109,08094,78997,347102,795104,59989,048109,320119,983113,609102,060101,227103,842100,22180,86388,26684,73683,22168,10565,03387,05880,45675,16193,912107,853115,19787,48783,32481,98486,22666,67368,72079,47378,02553,39560,33467,86565,22745,28948,39163,82670,92546,01859,49657,60976,28076,44873,76679,99093,36768,49987,55391,804109,13083,16075,394116,800102,19781,30073,90072,30067,70052,40060,20054,10053,70038,80041,60042,70040,40034,60035,00033,60030,00027,70041,90040,70037,00030,10027,30024,90022,90019,10020,40022,60023,90012,70016,20021,30014,00012,30012,50015,40016,20013,70019,10022,70026,90029,20024,40029,00034,30024,90000022,80000023,1000004,8000
       Other Current Assets 
0
1,000
0
0
0
3,700
0
0
0
1,800
0
0
0
2,100
2,200
1,900
2,000
1,700
26,300
24,400
25,100
28,900
29,000
9,500
8,500
9,000
9,100
9,100
12,500
12,900
12,900
12,600
13,200
13,900
14,000
16,000
18,500
5,200
5,700
6,100
4,600
9,900
9,200
9,100
9,300
9,500
8,700
10,200
13,300
7,500
10,100
14,200
18,700
10,400
10,400
11,300
12,000
13,600
10,987
11,362
14,278
15,473
13,969
13,667
15,541
7,901
16,773
16,263
15,837
7,063
19,487
23,204
19,594
25
13,132
9,114
9,017
685
16,452
15,114
13,393
62
13,215
11,855
11,718
219
14,188
14,073
14,025
505
16,621
16,925
17,158
1,667
20,466
23,092
22,067
2,289
20,448
18,205
16,452
1,716
21,173
24,261
28,702
3,036
21,976
28,401
26,241
2,689
26,733
31,494
21,701
4,009
28,717
32,582
36,629
7,166
34,923
46,569
50,398
1,902
26,961
29,702
25,909
364
20,731
26,320
32,825
27,734
23,533
36,044
39,513
43,302
41,832
31,340
31,530
36,517
52,400
25,800
26,600
32,600
30,000
44,900
42,400
51,600
67,100
73,900
67,600
66,000
42,000
40,300
42,000
42,300
39,000
36,900
39,600
39,60036,90039,00042,30042,00040,30042,00066,00067,60073,90067,10051,60042,40044,90030,00032,60026,60025,80052,40036,51731,53031,34041,83243,30239,51336,04423,53327,73432,82526,32020,73136425,90929,70226,9611,90250,39846,56934,9237,16636,62932,58228,7174,00921,70131,49426,7332,68926,24128,40121,9763,03628,70224,26121,1731,71616,45218,20520,4482,28922,06723,09220,4661,66717,15816,92516,62150514,02514,07314,18821911,71811,85513,2156213,39315,11416,4526859,0179,11413,1322519,59423,20419,4877,06315,83716,26316,7737,90115,54113,66713,96915,47314,27811,36210,98713,60012,00011,30010,40010,40018,70014,20010,1007,50013,30010,2008,7009,5009,3009,1009,2009,9004,6006,1005,7005,20018,50016,00014,00013,90013,20012,60012,90012,90012,5009,1009,1009,0008,5009,50029,00028,90025,10024,40026,3001,7002,0001,9002,2002,1000001,8000003,7000001,0000
   > Long-term Assets 
0
8,800
0
0
0
21,400
0
0
0
24,100
0
0
0
30,100
29,100
30,000
30,200
32,000
25,000
24,200
23,000
22,100
22,700
24,100
24,100
23,000
22,300
22,300
21,800
20,100
20,700
21,400
23,100
26,500
33,600
39,300
41,200
53,900
59,600
61,100
60,000
57,800
56,800
56,100
56,500
63,600
69,000
71,900
72,100
73,600
78,400
83,000
92,500
104,300
113,300
124,500
135,100
152,000
151,669
152,567
168,511
170,312
169,217
178,511
175,923
175,430
182,097
185,850
175,378
166,628
163,640
157,697
155,007
136,804
135,076
122,229
123,035
126,334
127,693
126,469
120,753
120,554
124,100
130,067
134,674
138,845
142,902
152,953
180,001
193,838
195,786
198,955
216,190
217,713
215,911
218,189
219,460
206,536
203,923
201,987
202,112
201,818
202,592
208,462
216,909
231,329
235,096
234,460
235,306
224,699
227,082
226,987
228,505
226,880
229,267
266,766
256,949
252,274
245,862
237,054
231,313
235,556
235,845
239,597
271,272
266,768
268,156
267,898
267,114
286,610
286,128
281,620
279,102
294,466
296,232
291,020
285,785
286,791
270,700
263,400
286,500
282,400
276,300
267,800
265,900
269,600
267,700
288,400
295,000
318,000
328,000
334,500
328,100
339,800
348,100
332,000
327,000
327,000332,000348,100339,800328,100334,500328,000318,000295,000288,400267,700269,600265,900267,800276,300282,400286,500263,400270,700286,791285,785291,020296,232294,466279,102281,620286,128286,610267,114267,898268,156266,768271,272239,597235,845235,556231,313237,054245,862252,274256,949266,766229,267226,880228,505226,987227,082224,699235,306234,460235,096231,329216,909208,462202,592201,818202,112201,987203,923206,536219,460218,189215,911217,713216,190198,955195,786193,838180,001152,953142,902138,845134,674130,067124,100120,554120,753126,469127,693126,334123,035122,229135,076136,804155,007157,697163,640166,628175,378185,850182,097175,430175,923178,511169,217170,312168,511152,567151,669152,000135,100124,500113,300104,30092,50083,00078,40073,60072,10071,90069,00063,60056,50056,10056,80057,80060,00061,10059,60053,90041,20039,30033,60026,50023,10021,40020,70020,10021,80022,30022,30023,00024,10024,10022,70022,10023,00024,20025,00032,00030,20030,00029,10030,10000024,10000021,4000008,8000
       Property Plant Equipment 
0
7,800
0
0
0
20,400
0
0
0
22,000
0
0
0
29,000
28,100
28,300
28,400
29,500
22,500
21,900
20,700
20,400
20,700
22,000
21,900
20,300
19,600
19,600
19,200
17,900
18,500
19,300
20,900
23,700
31,100
34,800
37,800
42,300
46,700
48,500
48,900
51,700
53,500
52,600
52,200
54,300
56,000
60,200
62,900
61,600
63,000
67,000
71,400
81,100
84,800
95,600
92,000
109,400
110,412
112,177
124,218
126,928
124,840
131,463
128,943
123,394
123,684
126,973
118,824
125,799
123,357
115,357
112,969
105,182
103,206
94,417
94,989
96,526
97,985
97,937
96,514
96,114
99,453
105,183
109,401
113,914
117,720
121,426
137,312
141,528
142,817
147,039
147,822
169,130
168,196
170,149
169,559
172,057
169,299
167,952
168,414
168,242
167,567
174,582
177,855
188,018
191,489
191,289
192,602
182,839
186,192
185,033
186,546
184,520
187,895
193,552
190,395
187,610
184,922
174,971
170,508
170,206
171,205
173,080
178,167
180,538
182,223
182,205
180,703
190,396
189,287
185,455
187,903
192,448
192,143
191,854
190,545
182,404
185,300
177,800
182,800
172,800
169,600
169,800
167,500
171,700
164,000
162,300
163,800
173,600
176,700
180,400
181,000
187,600
185,000
186,900
185,300
185,300186,900185,000187,600181,000180,400176,700173,600163,800162,300164,000171,700167,500169,800169,600172,800182,800177,800185,300182,404190,545191,854192,143192,448187,903185,455189,287190,396180,703182,205182,223180,538178,167173,080171,205170,206170,508174,971184,922187,610190,395193,552187,895184,520186,546185,033186,192182,839192,602191,289191,489188,018177,855174,582167,567168,242168,414167,952169,299172,057169,559170,149168,196169,130147,822147,039142,817141,528137,312121,426117,720113,914109,401105,18399,45396,11496,51497,93797,98596,52694,98994,417103,206105,182112,969115,357123,357125,799118,824126,973123,684123,394128,943131,463124,840126,928124,218112,177110,412109,40092,00095,60084,80081,10071,40067,00063,00061,60062,90060,20056,00054,30052,20052,60053,50051,70048,90048,50046,70042,30037,80034,80031,10023,70020,90019,30018,50017,90019,20019,60019,60020,30021,90022,00020,70020,40020,70021,90022,50029,50028,40028,30028,10029,00000022,00000020,4000007,8000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
37,207,924
36,516
36,185
35,535
36,115
36,073
36,073
36,073
36,093,277
36,093
36,909
36,889
20,887,084
20,827
18,233
18,585
19,125,570
19,099
19,001
19,327
19,361,035
19,372
19,695
19,639
19,384
19,424
20,009
25,754
26,416
26,093
26,176
25,837
29,659
29,488
29,985
30,746
13,907
13,907
13,907
13,907
13,907
13,907
13,907
13,907
14,989
15,021
14,958
14,981
15,011
14,978
14,994
15,037
15,057
15,056
33,427
32,820
31,995
30,867
31,897
31,280
30,835
30,452
29,259
41,958
40,804
41,047
41,647
42,103
45,732
46,307
45,341
45,153
32,748
33,067
32,628
32,206
33,176
30,670
30,561
36,410
38,700
38,900
39,000
38,500
38,600
38,200
46,000
43,800
45,200
45,600
46,100
45,300
46,300
45,800
25,600
25,900
25,90025,60045,80046,30045,30046,10045,60045,20043,80046,00038,20038,60038,50039,00038,90038,70036,41030,56130,67033,17632,20632,62833,06732,74845,15345,34146,30745,73242,10341,64741,04740,80441,95829,25930,45230,83531,28031,89730,86731,99532,82033,42715,05615,05715,03714,99414,97815,01114,98114,95815,02114,98913,90713,90713,90713,90713,90713,90713,90713,90730,74629,98529,48829,65925,83726,17626,09326,41625,75420,00919,42419,38419,63919,69519,37219,361,03519,32719,00119,09919,125,57018,58518,23320,82720,887,08436,88936,90936,09336,093,27736,07336,07336,07336,11535,53536,18536,51637,207,9240000000000000000000000000000000000000000000000000000000000000
       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
11,755
11,233
11,672
12,506
0
0
0
0
0
0
0
0
0
0
0
0
0
0
11,393
0
0
0
11,540
0
0
0
13,965
0
0
0
14,553
14,846
15,024
15,053
14,890
14,973
16,080
14,480
16,104
15,352
14,904
14,355
13,700
12,600
12,300
10,500
12,200
13,800
14,500
15,700
15,100
16,900
17,000
14,300
13,800
16,800
17,200
18,700
18,70017,20016,80013,80014,30017,00016,90015,10015,70014,50013,80012,20010,50012,30012,60013,70014,35514,90415,35216,10414,48016,08014,97314,89015,05315,02414,84614,55300013,96500011,54000011,3930000000000000012,50611,67211,23311,755000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
300
0
0
0
300
0
0
0
400
0
0
0
300
0
0
0
1,600
0
0
0
1,400
0
0
0
1,800
0
0
0
1,700
0
0
0
2,000
0
0
0
8,400
8,400
0
0
4,100
4,100
0
0
5,300
0
0
0
8,200
0
0
0
12,500
12,500
0
0
36,300
35,496
34,633
34,073
37,208
36,516
36,185
35,535
36,115
36,073
36,073
36,073
36,093
36,093
36,909
36,889
20,887
20,827
18,233
18,585
19,126
19,099
19,001
19,327
19,361
19,361
19,695
19,639
20,607
19,424
20,009
25,754
31,560
26,093
26,176
25,837
35,901
29,488
29,985
30,746
20,827
13,907
13,907
13,907
19,194
13,907
13,907
13,907
24,779
15,021
14,958
14,981
7,825
14,978
14,994
15,037
6,543
15,056
33,427
32,820
17,272
17,272
31,897
31,280
13,577
30,452
29,259
41,958
26,643
26,643
41,647
42,103
30,952
30,952
45,341
45,153
25,370
25,370
0
0
23,536
22,342
22,581
32,294
31,200
29,100
26,700
24,300
22,700
21,000
27,100
24,000
22,500
21,200
19,100
17,500
16,400
15,000
13,700
12,600
12,60013,70015,00016,40017,50019,10021,20022,50024,00027,10021,00022,70024,30026,70029,10031,20032,29422,58122,34223,5360025,37025,37045,15345,34130,95230,95242,10341,64726,64326,64341,95829,25930,45213,57731,28031,89717,27217,27232,82033,42715,0566,54315,03714,99414,9787,82514,98114,95815,02124,77913,90713,90713,90719,19413,90713,90713,90720,82730,74629,98529,48835,90125,83726,17626,09331,56025,75420,00919,42420,60719,63919,69519,36119,36119,32719,00119,09919,12618,58518,23320,82720,88736,88936,90936,09336,09336,07336,07336,07336,11535,53536,18536,51637,20834,07334,63335,49636,3000012,50012,5000008,2000005,300004,1004,100008,4008,4000002,0000001,7000001,8000001,4000001,6000003000004000003000003000
       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
41,257
40,390
44,293
43,384
44,166
47,048
46,980
52,036
58,413
58,877
56,554
40,829
40,283
42,340
42,038
31,622
31,870
27,812
28,046
29,808
29,708
28,532
24,239
24,441
24,647
24,884
25,273
24,931
25,182
31,527
42,689
52,310
52,969
51,916
68,368
48,583
47,715
48,040
49,901
34,479
34,624
34,035
33,698
33,576
35,025
33,880
39,054
43,311
43,607
43,171
42,704
41,860
40,890
41,954
41,958
42,360
41,372
73,214
66,554
64,664
60,940
62,083
60,805
65,350
64,640
66,517
93,105
86,230
85,933
85,693
86,411
96,214
96,841
35,800
30,993
29,010
51,714
46,383
44,313
31,015
17,059
17,554
20,621
42,000
106,700
98,000
98,400
18,600
30,700
126,100
131,200
50,800
151,300
71,900
0
0
0
0
0
0000071,900151,30050,800131,200126,10030,70018,60098,40098,000106,70042,00020,62117,55417,05931,01544,31346,38351,71429,01030,99335,80096,84196,21486,41185,69385,93386,23093,10566,51764,64065,35060,80562,08360,94064,66466,55473,21441,37242,36041,95841,95440,89041,86042,70443,17143,60743,31139,05433,88035,02533,57633,69834,03534,62434,47949,90148,04047,71548,58368,36851,91652,96952,31042,68931,52725,18224,93125,27324,88424,64724,44124,23928,53229,70829,80828,04627,81231,87031,62242,03842,34040,28340,82956,55458,87758,41352,03646,98047,04844,16643,38444,29340,39041,2570000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
0
28,000
0
0
0
75,900
0
0
0
66,600
0
0
0
83,800
99,100
88,100
86,300
94,800
90,800
86,300
86,700
95,200
96,200
72,900
68,400
69,700
72,200
71,900
62,300
60,300
70,000
58,400
36,300
38,900
59,400
57,000
59,500
65,600
80,700
73,300
63,600
58,500
59,000
60,100
64,700
68,500
81,800
90,000
79,800
86,600
107,100
114,600
112,200
116,500
140,000
143,200
150,500
188,100
204,135
210,578
186,239
207,235
223,023
210,885
219,993
202,995
233,417
206,826
198,048
222,611
225,169
171,174
163,553
152,950
168,503
131,622
116,759
132,987
149,579
134,108
108,830
103,249
123,795
116,318
112,815
124,998
147,676
141,481
161,460
165,097
181,034
180,631
168,651
172,779
158,619
144,984
140,654
138,641
140,503
139,097
147,095
156,833
174,795
172,712
167,453
187,700
182,631
188,093
186,833
176,567
192,914
172,110
176,478
168,780
185,450
199,061
190,232
206,113
206,349
184,601
174,893
167,495
209,518
207,054
216,908
194,760
210,138
200,676
201,810
202,814
210,289
266,855
257,190
270,167
273,039
227,947
198,085
198,108
192,400
172,000
196,400
205,200
221,300
243,000
247,600
256,500
286,000
306,000
316,500
387,500
372,800
362,900
439,600
405,600
472,500
473,700
435,700
435,700473,700472,500405,600439,600362,900372,800387,500316,500306,000286,000256,500247,600243,000221,300205,200196,400172,000192,400198,108198,085227,947273,039270,167257,190266,855210,289202,814201,810200,676210,138194,760216,908207,054209,518167,495174,893184,601206,349206,113190,232199,061185,450168,780176,478172,110192,914176,567186,833188,093182,631187,700167,453172,712174,795156,833147,095139,097140,503138,641140,654144,984158,619172,779168,651180,631181,034165,097161,460141,481147,676124,998112,815116,318123,795103,249108,830134,108149,579132,987116,759131,622168,503152,950163,553171,174225,169222,611198,048206,826233,417202,995219,993210,885223,023207,235186,239210,578204,135188,100150,500143,200140,000116,500112,200114,600107,10086,60079,80090,00081,80068,50064,70060,10059,00058,50063,60073,30080,70065,60059,50057,00059,40038,90036,30058,40070,00060,30062,30071,90072,20069,70068,40072,90096,20095,20086,70086,30090,80094,80086,30088,10099,10083,80000066,60000075,90000028,0000
   > Total Current Liabilities 
0
23,600
0
0
0
49,600
0
0
0
37,700
0
0
0
38,300
44,100
37,000
31,000
36,000
33,600
36,200
33,400
40,500
55,800
43,400
40,900
36,800
38,200
38,400
35,200
34,100
40,900
44,900
33,100
35,700
45,700
41,900
40,000
49,100
57,100
43,100
36,200
38,600
40,900
34,800
35,400
34,400
47,600
46,300
45,600
47,200
59,200
60,800
66,300
63,000
77,800
68,400
71,500
75,800
86,172
88,660
73,492
76,258
81,840
76,160
63,343
63,394
76,957
84,002
76,683
76,651
84,256
82,381
72,226
103,151
125,840
96,946
86,092
91,996
110,463
95,475
93,602
88,048
108,159
100,559
97,751
104,869
127,516
120,808
138,814
143,893
159,068
158,011
143,246
143,836
131,057
115,839
112,267
106,307
109,235
110,499
119,001
130,426
144,808
141,752
137,576
154,022
148,730
154,635
153,412
144,369
160,915
139,579
143,575
133,531
152,960
159,873
150,093
161,129
165,851
144,883
137,974
142,012
182,641
179,218
190,206
168,861
184,635
175,858
177,236
179,146
186,442
242,680
206,953
189,231
190,793
173,936
173,081
172,928
168,900
144,000
161,200
170,300
185,100
207,800
212,000
225,300
256,500
273,400
283,900
274,000
272,000
264,100
282,200
299,000
310,400
311,200
299,200
299,200311,200310,400299,000282,200264,100272,000274,000283,900273,400256,500225,300212,000207,800185,100170,300161,200144,000168,900172,928173,081173,936190,793189,231206,953242,680186,442179,146177,236175,858184,635168,861190,206179,218182,641142,012137,974144,883165,851161,129150,093159,873152,960133,531143,575139,579160,915144,369153,412154,635148,730154,022137,576141,752144,808130,426119,001110,499109,235106,307112,267115,839131,057143,836143,246158,011159,068143,893138,814120,808127,516104,86997,751100,559108,15988,04893,60295,475110,46391,99686,09296,946125,840103,15172,22682,38184,25676,65176,68384,00276,95763,39463,34376,16081,84076,25873,49288,66086,17275,80071,50068,40077,80063,00066,30060,80059,20047,20045,60046,30047,60034,40035,40034,80040,90038,60036,20043,10057,10049,10040,00041,90045,70035,70033,10044,90040,90034,10035,20038,40038,20036,80040,90043,40055,80040,50033,40036,20033,60036,00031,00037,00044,10038,30000037,70000049,60000023,6000
       Short-term Debt 
0
12,900
0
0
0
14,300
0
0
0
12,500
0
0
0
4,900
5,200
5,500
5,000
5,500
5,100
5,100
5,300
8,800
23,000
9,100
11,400
4,900
3,500
3,200
3,200
3,100
2,800
6,000
0
0
500
500
500
8,600
8,400
1,600
2,400
800
1,800
2,200
2,200
2,100
2,000
600
600
500
500
500
500
600
600
600
600
600
596
4,400
4,691
1,986
2,189
4,025
3,797
2,368
1,705
3,114
2,561
3,220
1,489
9,555
6,409
36,685
34,529
7,080
3,966
11,827
18,703
6,657
9,700
7,176,722
17,009
19,152
26,485
7,839,915
4,641
14,412
10,256
8,812,880
0
9,207
19,715
3,427
18,379
11,909
15,491
31,246
20,998
28,122
22,243
39,992
19,508
13,031
417
39,709
17,465
10,223
12,868
23,072
54,478
42,197
40,445
37,498
36,681
43,919
39,135
3,841
5,376
6,493
4,819
4,528
4,662
4,769
2,159
7,170
3,414
2,572
2,689
2,469
2,050
1,312
793
413
2,103
1,978
204
1,339
678
973
551
1,600
1,400
1,200
700
2,700
5,100
6,000
9,000
9,600
200
100
100
11,100
9,600
13,200
12,600
12,60013,2009,60011,1001001002009,6009,0006,0005,1002,7007001,2001,4001,6005519736781,3392041,9782,1034137931,3122,0502,4692,6892,5723,4147,1702,1594,7694,6624,5284,8196,4935,3763,84139,13543,91936,68137,49840,44542,19754,47823,07212,86810,22317,46539,70941713,03119,50839,99222,24328,12220,99831,24615,49111,90918,3793,42719,7159,20708,812,88010,25614,4124,6417,839,91526,48519,15217,0097,176,7229,7006,65718,70311,8273,9667,08034,52936,6856,4099,5551,4893,2202,5613,1141,7052,3683,7974,0252,1891,9864,6914,4005966006006006006005005005005006006002,0002,1002,2002,2001,8008002,4001,6008,4008,600500500500006,0002,8003,1003,2003,2003,5004,90011,4009,10023,0008,8005,3005,1005,1005,5005,0005,5005,2004,90000012,50000014,30000012,9000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,027
0
0
0
4,528
0
4,769
2,159
2,538
3,414
5,335
2,689
2,469
2,050
1,312
793
413
279
236
204
1,339
678
973
551
1,600
1,400
1,200
700
2,700
5,100
6,000
9,000
9,600
11,000
11,700
7,000
11,100
9,600
13,200
12,600
12,60013,2009,60011,1007,00011,70011,0009,6009,0006,0005,1002,7007001,2001,4001,6005519736781,3392042362794137931,3122,0502,4692,6895,3353,4142,5382,1594,76904,5280001,027000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
24,500
18,800
13,700
17,100
15,700
16,500
12,800
13,000
15,100
12,600
10,000
9,300
12,200
10,600
9,300
9,100
13,800
14,500
10,800
10,200
16,500
15,300
13,200
14,300
20,600
22,900
16,300
15,900
18,900
16,000
17,000
14,600
21,900
21,400
18,300
21,400
27,600
24,900
24,100
27,400
38,900
32,500
32,300
36,400
43,526
37,993
29,421
35,585
39,903
33,202
25,037
26,246
37,870
36,599
31,532
33,680
41,436
34,158
28,948
28,956
43,407
38,453
35,640
35,451
43,551
38,010
36,358
39,775
46,181
43,329
39,343
42,561
52,837
47,679
55,303
54,840
62,807
63,470
55,115
51,053
41,953
37,262
36,444
36,388
42,171
37,469
39,382
44,493
52,124
49,499
45,571
55,170
56,137
51,824
49,456
46,210
50,781
45,776
48,492
45,845
59,364
57,592
53,034
60,987
66,220
52,471
46,406
48,385
56,188
54,498
53,496
57,297
73,807
65,188
60,107
60,417
68,833
64,702
74,419
70,614
76,451
70,338
59,886
55,055
64,100
48,200
53,100
52,700
68,100
78,500
77,900
83,500
99,700
104,300
105,300
107,200
112,000
109,200
114,300
116,900
117,800
102,600
87,800
87,800102,600117,800116,900114,300109,200112,000107,200105,300104,30099,70083,50077,90078,50068,10052,70053,10048,20064,10055,05559,88670,33876,45170,61474,41964,70268,83360,41760,10765,18873,80757,29753,49654,49856,18848,38546,40652,47166,22060,98753,03457,59259,36445,84548,49245,77650,78146,21049,45651,82456,13755,17045,57149,49952,12444,49339,38237,46942,17136,38836,44437,26241,95351,05355,11563,47062,80754,84055,30347,67952,83742,56139,34343,32946,18139,77536,35838,01043,55135,45135,64038,45343,40728,95628,94834,15841,43633,68031,53236,59937,87026,24625,03733,20239,90335,58529,42137,99343,52636,40032,30032,50038,90027,40024,10024,90027,60021,40018,30021,40021,90014,60017,00016,00018,90015,90016,30022,90020,60014,30013,20015,30016,50010,20010,80014,50013,8009,1009,30010,60012,2009,30010,00012,60015,10013,00012,80016,50015,70017,10013,70018,80024,50000000000000000
       Other Current Liabilities 
0
10,700
0
0
0
35,300
0
0
0
25,200
0
0
0
33,400
14,400
12,700
12,300
13,400
12,800
14,600
15,300
18,700
17,700
21,700
19,500
22,600
22,500
24,600
22,700
21,900
24,300
24,400
22,300
25,500
28,700
26,100
26,300
26,200
28,100
18,600
17,500
21,900
20,200
16,600
16,200
17,700
23,700
24,300
26,700
25,300
31,100
35,400
41,700
35,000
38,300
35,300
38,600
38,800
42,050
46,267
39,380
38,686
39,748
38,933
34,509
-8,308,935
37,382
44,289
42,590
-6,298,781
41,331
3,739
36,869
-9,872,933
47,904
51,413
46,486
-8,453,599
48,209
40,129
39,146
12,063
25,932
20,247
18,498
22,486
39,279
31,537
38,338
37,751
96,261
45,300
36,439
-10,611,411
45,468
44,207
30,166
26,606
23,033
44,908
28,688
35,602
36,588
39,611
53,238
42,287
37,564
46,294
45,544
30,863
110,134
93,803
95,083
87,686
93,596
102,281
97,059
51,215
60,072
54,088
54,186
49,017
59,572
57,512
58,785
65,292
68,465
62,182
64,297
66,879
64,040
131,448
79,465
70,135
68,939
66,576
69,170
73,660
66,402
72,006
79,802
81,800
82,300
92,800
95,400
78,900
81,900
89,700
90,300
87,700
92,300
97,100
107,200
171,000
91,500
93,800
99,800
99,80093,80091,500171,000107,20097,10092,30087,70090,30089,70081,90078,90095,40092,80082,30081,80079,80272,00666,40273,66069,17066,57668,93970,13579,465131,44864,04066,87964,29762,18268,46565,29258,78557,51259,57249,01754,18654,08860,07251,21597,059102,28193,59687,68695,08393,803110,13430,86345,54446,29437,56442,28753,23839,61136,58835,60228,68844,90823,03326,60630,16644,20745,468-10,611,41136,43945,30096,26137,75138,33831,53739,27922,48618,49820,24725,93212,06339,14640,12948,209-8,453,59946,48651,41347,904-9,872,93336,8693,73941,331-6,298,78142,59044,28937,382-8,308,93534,50938,93339,74838,68639,38046,26742,05038,80038,60035,30038,30035,00041,70035,40031,10025,30026,70024,30023,70017,70016,20016,60020,20021,90017,50018,60028,10026,20026,30026,10028,70025,50022,30024,40024,30021,90022,70024,60022,50022,60019,50021,70017,70018,70015,30014,60012,80013,40012,30012,70014,40033,40000025,20000035,30000010,7000
   > Long-term Liabilities 
0
4,400
0
0
0
26,300
0
0
0
28,900
0
0
0
45,500
55,000
51,100
55,300
58,800
57,200
50,100
53,300
54,700
40,400
29,500
27,500
32,900
34,000
33,500
27,100
26,200
29,100
13,500
3,200
3,200
13,700
15,100
19,500
16,500
23,600
30,200
27,400
19,900
18,100
25,300
29,300
34,100
34,200
43,700
34,200
39,400
47,900
53,800
45,900
53,500
62,200
74,800
79,000
112,300
117,963
121,918
112,747
130,977
141,183
134,725
156,650
139,601
156,460
122,824
121,365
145,959
140,913
88,793
91,327
49,798
42,663
34,676
30,667
40,991
39,116
38,633
15,228
15,201
15,636
15,759
15,064
20,128
20,160
20,673
22,646
21,204
21,966
22,620
25,405
28,942
27,562
29,145
28,387
32,334
31,268
28,598
28,094
26,407
29,987
30,960
29,877
33,678
33,901
33,458
33,421
32,198
31,999
32,531
32,903
35,249
32,490
39,188
40,139
44,984
40,498
39,718
36,919
25,483
26,877
27,836
26,702
25,899
25,503
24,818
24,574
23,668
23,847
24,175
50,237
80,936
82,246
54,011
25,004
25,180
23,500
28,000
35,200
34,900
36,200
35,200
35,600
31,200
29,500
32,600
32,600
113,500
100,800
98,800
157,400
106,600
162,100
162,500
136,500
136,500162,500162,100106,600157,40098,800100,800113,50032,60032,60029,50031,20035,60035,20036,20034,90035,20028,00023,50025,18025,00454,01182,24680,93650,23724,17523,84723,66824,57424,81825,50325,89926,70227,83626,87725,48336,91939,71840,49844,98440,13939,18832,49035,24932,90332,53131,99932,19833,42133,45833,90133,67829,87730,96029,98726,40728,09428,59831,26832,33428,38729,14527,56228,94225,40522,62021,96621,20422,64620,67320,16020,12815,06415,75915,63615,20115,22838,63339,11640,99130,66734,67642,66349,79891,32788,793140,913145,959121,365122,824156,460139,601156,650134,725141,183130,977112,747121,918117,963112,30079,00074,80062,20053,50045,90053,80047,90039,40034,20043,70034,20034,10029,30025,30018,10019,90027,40030,20023,60016,50019,50015,10013,7003,2003,20013,50029,10026,20027,10033,50034,00032,90027,50029,50040,40054,70053,30050,10057,20058,80055,30051,10055,00045,50000028,90000026,3000004,4000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7,061
5,084
5,529
4,394
5,154
6,261
5,857
4,781
4,116
3,599
2,763
2,216
1,575
1,357
1,062
26,506
59,709
56,629
28,891
717
690
493
431
380
400
400
500
500
200
1,200
3,200
3,000
78,100
2,200
2,400
0
0
0
0
0
000002,4002,20078,1003,0003,2001,20020050050040040038043149369071728,89156,62959,70926,5061,0621,3571,5752,2162,7633,5994,1164,7815,8576,2615,1544,3945,5295,0847,061000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
6,070
6,819
6,788
4,533
13,403
12,054
9,861
3,277
11,453
11,554
11,715
6,094
10,772
10,638
10,645
8,207
5,806
4,074
4,107
7,702
14,461
14,681
15,228
10,550
15,636
15,759
9,771
13,797
14,560
15,132
16,571
12,843
13,160
13,075
12,649
15,877
14,036
14,951
14,125
17,359
17,774
15,025
14,602
13,754
13,348
14,551
13,013
17,695
17,543
17,393
16,612
17,330
17,852
18,166
18,819
17,794
18,465
21,851
23,828
21,087
20,134
19,706
19,331
17,981
18,268
19,797
20,102
20,114
20,274
20,292
20,546
20,584
20,923
23,113
23,731
21,227
23,088
22,771
22,053
22,534
21,035
25,525
30,242
29,800
35,900
34,800
35,400
26,800
29,300
32,600
31,300
27,100
35,800
36,800
0
0
0
0
0
0000036,80035,80027,10031,30032,60029,30026,80035,40034,80035,90029,80030,24225,52521,03522,53422,05322,77123,08821,22723,73123,11320,92320,58420,54620,29220,27420,11420,10219,79718,26817,98119,33119,70620,13421,08723,82821,85118,46517,79418,81918,16617,85217,33016,61217,39317,54317,69513,01314,55113,34813,75414,60215,02517,77417,35914,12514,95114,03615,87712,64913,07513,16012,84316,57115,13214,56013,7979,77115,75915,63610,55015,22814,68114,4617,7024,1074,0745,8068,20710,64510,63810,7726,09411,71511,55411,4533,2779,86112,05413,4034,5336,7886,8196,070000000000