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

AngloGold Ashanti plc
Buy, Hold or Sell?

Let's analyze AngloGold Ashanti plc together

I guess you are interested in AngloGold Ashanti plc. 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 AngloGold Ashanti plc. 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 AngloGold Ashanti plc

I send you an email if I find something interesting about AngloGold Ashanti plc.

1. Quick Overview

1.1. Quick analysis of AngloGold Ashanti plc (30 sec.)










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

How much money do you get?

How much money do you get?
$0.50
When do you have the money?
1 year
How often do you get paid?
92.5%

What is your share worth?

Current worth
$9.92
Expected worth in 1 year
$10.96
How sure are you?
75.0%

+ What do you gain per year?

Total Gains per Share
$1.54
Return On Investment
6.0%

For what price can you sell your share?

Current Price per Share
$25.85
Expected price per share
$21.87 - $32.13
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of AngloGold Ashanti plc (5 min.)




Live pricePrice per Share (EOD)
$25.85
Intrinsic Value Per Share
$14.28 - $40.53
Total Value Per Share
$24.20 - $50.44

2.2. Growth of AngloGold Ashanti plc (5 min.)




Is AngloGold Ashanti plc growing?

Current yearPrevious yearGrowGrow %
How rich?$4.1b$3.9b$58m1.5%

How much money is AngloGold Ashanti plc making?

Current yearPrevious yearGrowGrow %
Making money$89.1m-$52.5m$141.6m158.9%
Net Profit Margin6.4%-4.1%--

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

2.3. Financial Health of AngloGold Ashanti plc (5 min.)




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




  Industry Rankings (Gold)  


Richest
#11 / 464

Most Revenue
#10 / 464

Most Profit
#18 / 464
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of AngloGold Ashanti plc?

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

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

Speculation

The Price per Share of AngloGold Ashanti plc is $25.85. 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 AngloGold Ashanti plc.
  • 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 AngloGold Ashanti plc, 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 $9.92. Based on the TTM, the Book Value Change Per Share is $0.26 per quarter. Based on the YOY, the Book Value Change Per Share is $-0.20 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 $0.12 per quarter.
Based on historical numbers we can estimate the returns while holding a share of AngloGold Ashanti plc.

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 Eps0.532.1%0.210.8%-0.02-0.1%0.281.1%0.150.6%
Usd Book Value Change Per Share0.451.7%0.261.0%-0.20-0.8%0.180.7%0.070.3%
Usd Dividend Per Share0.240.9%0.120.5%0.090.4%0.130.5%0.080.3%
Usd Total Gains Per Share0.692.7%0.381.5%-0.11-0.4%0.301.2%0.150.6%
Usd Price Per Share26.63-23.16-20.13-21.02-16.22-
Price to Earnings Ratio12.56-7.74--1,000.41--337.00--161.62-
Price-to-Total Gains Ratio38.77-147.63-154.16-106.02-129.91-
Price to Book Ratio2.69-2.45-2.16-2.39-2.09-
Price-to-Total Gains Ratio38.77-147.63-154.16-106.02-129.91-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share25.85
Number of shares38
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.120.13
Usd Book Value Change Per Share0.260.18
Usd Total Gains Per Share0.380.30
Gains per Quarter (38 shares)14.6211.57
Gains per Year (38 shares)58.4646.27
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1194048192736
23879106395482
3571191645881128
47615822277108174
59519828096135220
6114237338116162266
7133277396135189312
8152316454154216358
9170356512173243404
10189395570193270450

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share3.01.00.075.0%8.04.00.066.7%16.04.00.080.0%28.012.00.070.0%77.027.00.074.0%
Book Value Change Per Share2.00.02.050.0%5.03.04.041.7%8.07.05.040.0%14.014.012.035.0%46.045.013.044.2%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%37.00.03.092.5%91.00.013.087.5%
Total Gains per Share4.00.00.0100.0%10.02.00.083.3%16.04.00.080.0%30.010.00.075.0%69.035.00.066.3%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of AngloGold Ashanti plc 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--0.4520.260+74%-0.204+145%0.178+154%0.069+555%
Book Value Per Share--9.9169.430+5%9.306+7%8.961+11%7.672+29%
Current Ratio--1.9331.849+5%2.117-9%1.864+4%1.693+14%
Debt To Asset Ratio--0.5260.5280%0.514+2%0.5270%0.579-9%
Debt To Equity Ratio--1.1221.132-1%1.074+4%1.152-3%1.457-23%
Dividend Per Share--0.2350.125+89%0.094+150%0.127+86%0.080+196%
Enterprise Value--7807698113.7106369430324.568+23%5282679325.853+48%5588528097.005+40%3033401560.924+157%
Eps--0.5300.211+151%-0.019+104%0.281+89%0.146+263%
Ev To Ebitda Ratio--4.4772.988+50%-0.327+107%2.158+107%1.323+238%
Ev To Sales Ratio--1.3090.914+43%1.028+27%1.053+24%0.611+114%
Free Cash Flow Per Share--0.8060.414+95%-0.242+130%0.318+154%0.247+227%
Free Cash Flow To Equity Per Share--0.4470.248+80%-0.463+204%0.067+564%-0.020+104%
Gross Profit Margin--1.0000.899+11%1.0000%0.920+9%0.955+5%
Intrinsic Value_10Y_max--40.527--------
Intrinsic Value_10Y_min--14.284--------
Intrinsic Value_1Y_max--1.434--------
Intrinsic Value_1Y_min--0.942--------
Intrinsic Value_3Y_max--6.310--------
Intrinsic Value_3Y_min--3.272--------
Intrinsic Value_5Y_max--13.600--------
Intrinsic Value_5Y_min--6.066--------
Market Cap10871450356.800-3%11204698113.7109764930324.568+15%8471429325.853+32%8850378018.505+27%6827776521.674+64%
Net Profit Margin--0.1500.064+134%-0.041+128%0.088+70%0.152-2%
Operating Margin---0.137-100%0.057-100%0.192-100%0.227-100%
Operating Ratio--1.0000.893+12%0.935+7%0.821+22%0.961+4%
Pb Ratio2.607-3%2.6862.448+10%2.158+24%2.391+12%2.088+29%
Pe Ratio12.193-3%12.5617.737+62%-1000.413+8064%-337.001+2783%-161.617+1387%
Price Per Share25.850-3%26.63023.163+15%20.125+32%21.022+27%16.222+64%
Price To Free Cash Flow Ratio8.021-3%8.26317.737-53%-17.756+315%6.764+22%7.481+10%
Price To Total Gains Ratio37.638-3%38.774147.629-74%154.164-75%106.016-63%129.913-70%
Quick Ratio--1.3311.169+14%1.071+24%1.268+5%0.916+45%
Return On Assets--0.0250.010+150%-0.006+125%0.014+78%0.009+189%
Return On Equity--0.0540.021+160%-0.015+127%0.030+79%0.019+188%
Total Gains Per Share--0.6870.385+79%-0.109+116%0.304+126%0.149+362%
Usd Book Value--4172000000.0003975500000.000+5%3917500000.000+6%3772600000.000+11%3229000000.000+29%
Usd Book Value Change Per Share--0.4520.260+74%-0.204+145%0.178+154%0.069+555%
Usd Book Value Per Share--9.9169.430+5%9.306+7%8.961+11%7.672+29%
Usd Dividend Per Share--0.2350.125+89%0.094+150%0.127+86%0.080+196%
Usd Eps--0.5300.211+151%-0.019+104%0.281+89%0.146+263%
Usd Free Cash Flow--339000000.000174500000.000+94%-101625000.000+130%133800000.100+153%103812500.050+227%
Usd Free Cash Flow Per Share--0.8060.414+95%-0.242+130%0.318+154%0.247+227%
Usd Free Cash Flow To Equity Per Share--0.4470.248+80%-0.463+204%0.067+564%-0.020+104%
Usd Market Cap10871450356.800-3%11204698113.7109764930324.568+15%8471429325.853+32%8850378018.505+27%6827776521.674+64%
Usd Price Per Share25.850-3%26.63023.163+15%20.125+32%21.022+27%16.222+64%
Usd Profit--223000000.00089125000.000+150%-52500000.000+124%113750000.000+96%66687500.000+234%
Usd Revenue--1491000000.0001928750000.000-23%1442500000.000+3%1461600000.000+2%1213062500.000+23%
Usd Total Gains Per Share--0.6870.385+79%-0.109+116%0.304+126%0.149+362%
 EOD+4 -4MRQTTM+32 -7YOY+28 -105Y+32 -710Y+31 -8

3.3 Fundamental Score

Let's check the fundamental score of AngloGold Ashanti plc based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1512.193
Price to Book Ratio (EOD)Between0-12.607
Net Profit Margin (MRQ)Greater than00.150
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than11.331
Current Ratio (MRQ)Greater than11.933
Debt to Asset Ratio (MRQ)Less than10.526
Debt to Equity Ratio (MRQ)Less than11.122
Return on Equity (MRQ)Greater than0.150.054
Return on Assets (MRQ)Greater than0.050.025
Total5/10 (50.0%)

3.4 Technical Score

Let's check the technical score of AngloGold Ashanti plc based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5049.592
Ma 20Greater thanMa 5025.262
Ma 50Greater thanMa 10026.911
Ma 100Greater thanMa 20027.930
OpenGreater thanClose26.160
Total2/5 (40.0%)

4. In-depth Analysis

4.1 About AngloGold Ashanti plc

AngloGold Ashanti plc operates as a gold mining company in Africa, Australia, and the Americas. The company primarily explores for gold, as well as produces silver and sulphuric acid as by-products. Its flagship property is a 100% owned Geita mine located in the Lake Victoria goldfields of the Mwanza region in north-western Tanzania. AngloGold Ashanti plc was incorporated in 1944 and is headquartered in Greenwood Village, Colorado.

Fundamental data was last updated by Penke on 2024-11-16 13:42:05.

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 just able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is able to pay all its debts with equity.

4.2.2. Valuation Summary

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

  • Above 10% is considered healthy but always compare AngloGold Ashanti plc to the Gold industry mean.
  • A Net Profit Margin of 15.0% means that $0.15 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of AngloGold Ashanti plc:

  • The MRQ is 15.0%. The company is making a huge profit. +2
  • The TTM is 6.4%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ15.0%TTM6.4%+8.6%
TTM6.4%YOY-4.1%+10.5%
TTM6.4%5Y8.8%-2.4%
5Y8.8%10Y15.2%-6.4%
Compared to industry (Gold)
PeriodCompanyIndustry (mean)+/- 
MRQ15.0%7.4%+7.6%
TTM6.4%1.8%+4.6%
YOY-4.1%-4.7%+0.6%
5Y8.8%-12.9%+21.7%
10Y15.2%-28.4%+43.6%
4.3.1.2. Return on Assets

Shows how efficient AngloGold Ashanti plc is using its assets to generate profit.

  • Above 5% is considered healthy but always compare AngloGold Ashanti plc to the Gold industry mean.
  • 2.5% Return on Assets means that AngloGold Ashanti plc generated $0.03 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of AngloGold Ashanti plc:

  • The MRQ is 2.5%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.0%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ2.5%TTM1.0%+1.5%
TTM1.0%YOY-0.6%+1.6%
TTM1.0%5Y1.4%-0.4%
5Y1.4%10Y0.9%+0.6%
Compared to industry (Gold)
PeriodCompanyIndustry (mean)+/- 
MRQ2.5%-3.3%+5.8%
TTM1.0%-3.9%+4.9%
YOY-0.6%-3.7%+3.1%
5Y1.4%-5.8%+7.2%
10Y0.9%-8.4%+9.3%
4.3.1.3. Return on Equity

Shows how efficient AngloGold Ashanti plc is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare AngloGold Ashanti plc to the Gold industry mean.
  • 5.4% Return on Equity means AngloGold Ashanti plc generated $0.05 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of AngloGold Ashanti plc:

  • The MRQ is 5.4%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 2.1%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ5.4%TTM2.1%+3.3%
TTM2.1%YOY-1.5%+3.5%
TTM2.1%5Y3.0%-0.9%
5Y3.0%10Y1.9%+1.1%
Compared to industry (Gold)
PeriodCompanyIndustry (mean)+/- 
MRQ5.4%-3.2%+8.6%
TTM2.1%-3.7%+5.8%
YOY-1.5%-3.8%+2.3%
5Y3.0%-5.9%+8.9%
10Y1.9%-8.6%+10.5%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of AngloGold Ashanti plc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient AngloGold Ashanti plc is operating .

  • Measures how much profit AngloGold Ashanti plc 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 AngloGold Ashanti plc to the Gold industry mean.
  • An Operating Margin of 0.0% means the company generated $0.00  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of AngloGold Ashanti plc:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM13.7%-13.7%
TTM13.7%YOY5.7%+8.0%
TTM13.7%5Y19.2%-5.5%
5Y19.2%10Y22.7%-3.5%
Compared to industry (Gold)
PeriodCompanyIndustry (mean)+/- 
MRQ-12.4%-12.4%
TTM13.7%9.2%+4.5%
YOY5.7%2.5%+3.2%
5Y19.2%-1.9%+21.1%
10Y22.7%-15.1%+37.8%
4.3.2.2. Operating Ratio

Measures how efficient AngloGold Ashanti plc is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Gold industry mean).
  • An Operation Ratio of 1.00 means that the operating costs are $1.00 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of AngloGold Ashanti plc:

  • The MRQ is 1.000. The company is inefficient in keeping operating costs low. -1
  • The TTM is 0.893. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ1.000TTM0.893+0.107
TTM0.893YOY0.935-0.042
TTM0.8935Y0.821+0.072
5Y0.82110Y0.961-0.140
Compared to industry (Gold)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0001.0000.000
TTM0.8930.967-0.074
YOY0.9351.301-0.366
5Y0.8211.438-0.617
10Y0.9611.462-0.501
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of AngloGold Ashanti plc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if AngloGold Ashanti plc is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Gold industry mean).
  • A Current Ratio of 1.93 means the company has $1.93 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of AngloGold Ashanti plc:

  • The MRQ is 1.933. The company is able to pay all its short-term debts. +1
  • The TTM is 1.849. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.933TTM1.849+0.084
TTM1.849YOY2.117-0.268
TTM1.8495Y1.864-0.016
5Y1.86410Y1.693+0.171
Compared to industry (Gold)
PeriodCompanyIndustry (mean)+/- 
MRQ1.9332.246-0.313
TTM1.8492.498-0.649
YOY2.1172.954-0.837
5Y1.8644.243-2.379
10Y1.6934.896-3.203
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare AngloGold Ashanti plc to the Gold industry mean.
  • A Quick Ratio of 1.33 means the company can pay off $1.33 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of AngloGold Ashanti plc:

  • The MRQ is 1.331. The company is able to pay all its short-term debts with the most liquid assets. +1
  • The TTM is 1.169. The company is just able to pay all its short-term debts with the most liquid assets.
Trends
Current periodCompared to+/- 
MRQ1.331TTM1.169+0.162
TTM1.169YOY1.071+0.099
TTM1.1695Y1.268-0.098
5Y1.26810Y0.916+0.352
Compared to industry (Gold)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3310.843+0.488
TTM1.1691.169+0.000
YOY1.0711.589-0.518
5Y1.2682.225-0.957
10Y0.9162.636-1.720
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of AngloGold Ashanti plc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of AngloGold Ashanti plc assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare AngloGold Ashanti plc to Gold industry mean.
  • A Debt to Asset Ratio of 0.53 means that AngloGold Ashanti plc assets are financed with 52.6% credit (debt) and the remaining percentage (100% - 52.6%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of AngloGold Ashanti plc:

  • The MRQ is 0.526. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.528. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.526TTM0.528-0.002
TTM0.528YOY0.514+0.014
TTM0.5285Y0.527+0.002
5Y0.52710Y0.579-0.052
Compared to industry (Gold)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5260.207+0.319
TTM0.5280.204+0.324
YOY0.5140.181+0.333
5Y0.5270.209+0.318
10Y0.5790.268+0.311
4.5.4.2. Debt to Equity Ratio

Measures if AngloGold Ashanti plc is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare AngloGold Ashanti plc to the Gold industry mean.
  • A Debt to Equity ratio of 112.2% means that company has $1.12 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of AngloGold Ashanti plc:

  • The MRQ is 1.122. The company is able to pay all its debts with equity. +1
  • The TTM is 1.132. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.122TTM1.132-0.010
TTM1.132YOY1.074+0.058
TTM1.1325Y1.152-0.020
5Y1.15210Y1.457-0.305
Compared to industry (Gold)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1220.212+0.910
TTM1.1320.217+0.915
YOY1.0740.196+0.878
5Y1.1520.262+0.890
10Y1.4570.298+1.159
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 AngloGold Ashanti plc generates.

  • Above 15 is considered overpriced but always compare AngloGold Ashanti plc to the Gold industry mean.
  • A PE ratio of 12.56 means the investor is paying $12.56 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of AngloGold Ashanti plc:

  • The EOD is 12.193. Based on the earnings, the company is underpriced. +1
  • The MRQ is 12.561. Based on the earnings, the company is underpriced. +1
  • The TTM is 7.737. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD12.193MRQ12.561-0.368
MRQ12.561TTM7.737+4.824
TTM7.737YOY-1,000.413+1,008.151
TTM7.7375Y-337.001+344.739
5Y-337.00110Y-161.617-175.384
Compared to industry (Gold)
PeriodCompanyIndustry (mean)+/- 
EOD12.193-3.286+15.479
MRQ12.561-3.533+16.094
TTM7.737-4.362+12.099
YOY-1,000.413-5.703-994.710
5Y-337.001-9.387-327.614
10Y-161.617-10.667-150.950
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 AngloGold Ashanti plc:

  • The EOD is 8.021. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 8.263. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 17.737. Based on how much money comes from the company's main activities, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD8.021MRQ8.263-0.242
MRQ8.263TTM17.737-9.474
TTM17.737YOY-17.756+35.493
TTM17.7375Y6.764+10.973
5Y6.76410Y7.481-0.718
Compared to industry (Gold)
PeriodCompanyIndustry (mean)+/- 
EOD8.021-4.468+12.489
MRQ8.263-4.483+12.746
TTM17.737-5.223+22.960
YOY-17.756-5.731-12.025
5Y6.764-10.518+17.282
10Y7.481-12.520+20.001
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 AngloGold Ashanti plc is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Gold industry mean).
  • A PB ratio of 2.69 means the investor is paying $2.69 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of AngloGold Ashanti plc:

  • The EOD is 2.607. Based on the equity, the company is underpriced. +1
  • The MRQ is 2.686. Based on the equity, the company is underpriced. +1
  • The TTM is 2.448. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD2.607MRQ2.686-0.079
MRQ2.686TTM2.448+0.238
TTM2.448YOY2.158+0.290
TTM2.4485Y2.391+0.057
5Y2.39110Y2.088+0.303
Compared to industry (Gold)
PeriodCompanyIndustry (mean)+/- 
EOD2.6071.384+1.223
MRQ2.6861.311+1.375
TTM2.4481.315+1.133
YOY2.1581.502+0.656
5Y2.3912.429-0.038
10Y2.0882.676-0.588
4.6.2. Total Gains per Share

2.4. Latest News of AngloGold Ashanti plc

Does AngloGold Ashanti plc still have the same value as the quarterly reports suggest? Recent changes may be an indication that the value of the company is changing. Read the news from AngloGold Ashanti plc to keep up to date. Note: the news is often already included in the price.

DateTitleRead
2024-11-13
15:53
Doctors Without Borders ambulance in Haiti attacked, two patients killedRead
2024-11-12
04:52
JetBlue will halt flights to Haiti through Dec. 2 after aircraft struck by bulletRead
2024-11-11
00:33
Haiti to replace prime minister as security crisis mountsRead

4.7 Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of AngloGold Ashanti plc.

4.8.1. Institutions holding AngloGold Ashanti plc

Institutions are holding 89.129% of the shares of AngloGold Ashanti plc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Fruth Investment Management0.00420.121417600-500-2.7624
2024-06-30Custom Portfolio Group LLC00.00136600
2024-06-30FNY Investment Advisers, LLC000-8585-100
2024-06-30Fulcrum Asset Management LLP000-36-100
2024-06-30Federation des caisses Desjardins du Quebec000-1100-100
Total 0.00420.122717666-10221-57.9%

4.9.2. Funds holding AngloGold Ashanti plc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30PSG Global Flexible A USD Acc0.04983.595220900000
2024-01-31Evolve Global Matrls&Mng Enh Yld ETF UnH0.02454.31251029031029030
2024-09-30PSG Global Equity USD0.00773.41673250000
2024-03-31Amplify SCI Wealth Protector B10.00270.080411480114800
2024-06-30JPM Global Natural Resources Eq QDII A0.00160.93486569144828.2757
2024-09-30Hexavest World0.00040.0279147220.1361
2024-09-30Hexavest ACWI0.00020.024784929753.8043
2024-03-31FNB Multi Manager Balanced B10.00020.11318088080
Total 0.087112.5053365581+116938+32.0%

5.3. Insider Transactions

Insiders are holding 0.208% of the shares of AngloGold Ashanti plc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2018-03-08Lotan Holdings Inc.BUY250000.83 
2018-03-05Lotan Holdings Inc.BUY200000.9 
2018-02-28Lotan Holdings Inc.BUY200000.93 
2018-02-26Lotan Holdings Inc.BUY200001.02 
2018-02-21Lotan Holdings Inc.BUY294001.05 
2018-02-16Lotan Holdings Inc.BUY9001.07 
2018-01-26Lotan Holdings Inc.BUY160000.94 
2018-01-23Lotan Holdings Inc.BUY500000.92 
2017-04-03David LoveysSELL1250001.63 
2017-04-03Matti TalikkaSELL1000001.63 
2017-02-01Lotan Holdings Inc.BUY350001.08 
2015-09-29Richard GrahamBUY264550.05 
2015-08-14Michael Gerard BashaBUY4000000.05 
2015-05-21Michael Gerard BashaBUY100000.04 
2015-05-13Michael Gerard BashaBUY500000.03 
2015-04-13Michael Gerard BashaBUY50000.05 
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Reversals in quarterly reports

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

 2023-09-302023-12-312024-03-312024-06-302024-09-30
Total Other Income Expense Net -172,500-172,500-345,000324,500-20,500-44,500-65,000459,000394,000



5.2. Latest Balance Sheet

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

Summary
Total Assets8,801,000
Total Liabilities4,629,000
Total Stockholder Equity4,127,000
 As reported
Total Liabilities 4,629,000
Total Stockholder Equity+ 4,127,000
Total Assets = 8,801,000

Assets

Total Assets8,801,000
Total Current Assets2,735,000
Long-term Assets6,066,000
Total Current Assets
Cash And Cash Equivalents 1,232,000
Net Receivables 652,000
Inventory 832,000
Other Current Assets 19,000
Total Current Assets  (as reported)2,735,000
Total Current Assets  (calculated)2,735,000
+/-0
Long-term Assets
Property Plant Equipment 4,867,000
Long-term Assets Other 339,000
Long-term Assets  (as reported)6,066,000
Long-term Assets  (calculated)5,206,000
+/- 860,000

Liabilities & Shareholders' Equity

Total Current Liabilities1,415,000
Long-term Liabilities3,214,000
Total Stockholder Equity4,127,000
Total Current Liabilities
Short-term Debt 287,000
Accounts payable 822,000
Other Current Liabilities 135,000
Total Current Liabilities  (as reported)1,415,000
Total Current Liabilities  (calculated)1,244,000
+/- 171,000
Long-term Liabilities
Long-term Liabilities  (as reported)3,214,000
Long-term Liabilities  (calculated)0
+/- 3,214,000
Total Stockholder Equity
Common Stock438,000
Accumulated Other Comprehensive Income 3,689,000
Total Stockholder Equity (as reported)4,127,000
Total Stockholder Equity (calculated)4,127,000
+/-0
Other
Cash and Short Term Investments 1,232,000
Common Stock Shares Outstanding 420,755
Liabilities and Stockholders Equity 8,801,000
Net Debt 1,078,000
Net Working Capital 1,320,000
Short Long Term Debt Total 2,310,000



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-31
> Total Assets 
1,030,000
1,030,000
1,030,000
1,030,000
1,030,000
1,030,000
3,220,900
2,648,400
3,285,200
3,493,900
3,517,300
4,170,500
3,830,100
3,691,564
3,586,800
3,825,000
3,713,900
3,568,300
3,339,000
3,299,000
3,508,000
3,509,000
3,575,000
4,545,000
4,101,000
4,106,000
4,592,000
5,579,000
6,136,000
8,536,000
7,619,000
8,190,000
7,973,000
7,830,000
8,035,000
9,113,000
8,561,000
8,507,000
8,877,000
9,513,000
8,927,000
9,161,000
10,152,000
10,381,000
9,731,000
10,241,000
9,842,000
9,451,000
8,178,000
9,830,000
8,833,000
10,662,000
9,385,000
10,269,000
10,864,000
10,388,000
10,383,000
10,761,000
10,686,000
10,765,207
11,698,000
11,683,000
13,238,000
12,739,000
13,102,000
9,507,000
9,674,000
9,674,000
9,678,000
9,601,000
9,310,000
9,134,000
9,134,000
8,817,000
7,426,000
7,284,000
7,433,000
7,433,000
7,153,000
7,153,000
7,180,000
7,180,000
7,219,000
7,219,000
6,604,000
6,604,000
6,643,000
6,643,000
6,907,000
6,907,000
6,863,000
6,863,000
8,150,000
7,874,000
7,874,000
7,672,000
7,396,000
7,665,000
7,665,000
8,000,000
7,967,000
8,219,000
8,013,000
8,013,000
7,911,000
8,175,000
8,175,000
8,175,000
8,367,000
8,367,000
8,801,000
8,801,0008,367,0008,367,0008,175,0008,175,0008,175,0007,911,0008,013,0008,013,0008,219,0007,967,0008,000,0007,665,0007,665,0007,396,0007,672,0007,874,0007,874,0008,150,0006,863,0006,863,0006,907,0006,907,0006,643,0006,643,0006,604,0006,604,0007,219,0007,219,0007,180,0007,180,0007,153,0007,153,0007,433,0007,433,0007,284,0007,426,0008,817,0009,134,0009,134,0009,310,0009,601,0009,678,0009,674,0009,674,0009,507,00013,102,00012,739,00013,238,00011,683,00011,698,00010,765,20710,686,00010,761,00010,383,00010,388,00010,864,00010,269,0009,385,00010,662,0008,833,0009,830,0008,178,0009,451,0009,842,00010,241,0009,731,00010,381,00010,152,0009,161,0008,927,0009,513,0008,877,0008,507,0008,561,0009,113,0008,035,0007,830,0007,973,0008,190,0007,619,0008,536,0006,136,0005,579,0004,592,0004,106,0004,101,0004,545,0003,575,0003,509,0003,508,0003,299,0003,339,0003,568,3003,713,9003,825,0003,586,8003,691,5643,830,1004,170,5003,517,3003,493,9003,285,2002,648,4003,220,9001,030,0001,030,0001,030,0001,030,0001,030,0001,030,000
   > Total Current Assets 
0
0
0
161,900
0
0
507,000
486,900
558,700
844,300
850,500
926,600
757,900
756,984
592,200
637,000
818,900
670,500
598,000
762,000
1,149,000
1,046,000
1,019,000
1,038,000
1,111,000
1,022,000
1,396,000
1,410,000
1,792,000
1,602,000
1,473,000
1,531,000
1,502,000
1,427,000
1,405,000
1,401,000
1,703,000
1,854,000
1,640,000
1,876,000
1,770,000
1,709,000
2,050,000
2,113,000
1,997,000
2,164,000
1,978,000
2,947,000
1,957,000
3,963,000
2,703,000
2,811,000
1,880,000
2,471,000
2,734,000
1,997,000
2,004,000
2,182,000
2,414,000
2,574,116
2,822,000
2,667,000
3,040,000
2,612,000
2,790,000
2,104,000
2,117,000
2,270,000
1,936,000
1,980,000
1,843,000
1,649,000
1,649,000
2,400,000
1,257,000
1,350,000
1,406,000
1,406,000
1,166,000
1,166,000
1,158,000
1,158,000
1,493,000
1,493,000
1,138,000
1,138,000
1,227,000
1,227,000
335,000
1,243,000
1,982,000
1,982,000
3,338,000
2,827,000
0
2,334,000
1,982,000
2,077,000
1
2,143,000
0
2,355,000
2,145,000
2,145,000
1,871,000
2,174,000
2,174,000
2,174,000
2,213,000
2,213,000
2,735,000
2,735,0002,213,0002,213,0002,174,0002,174,0002,174,0001,871,0002,145,0002,145,0002,355,00002,143,00012,077,0001,982,0002,334,00002,827,0003,338,0001,982,0001,982,0001,243,000335,0001,227,0001,227,0001,138,0001,138,0001,493,0001,493,0001,158,0001,158,0001,166,0001,166,0001,406,0001,406,0001,350,0001,257,0002,400,0001,649,0001,649,0001,843,0001,980,0001,936,0002,270,0002,117,0002,104,0002,790,0002,612,0003,040,0002,667,0002,822,0002,574,1162,414,0002,182,0002,004,0001,997,0002,734,0002,471,0001,880,0002,811,0002,703,0003,963,0001,957,0002,947,0001,978,0002,164,0001,997,0002,113,0002,050,0001,709,0001,770,0001,876,0001,640,0001,854,0001,703,0001,401,0001,405,0001,427,0001,502,0001,531,0001,473,0001,602,0001,792,0001,410,0001,396,0001,022,0001,111,0001,038,0001,019,0001,046,0001,149,000762,000598,000670,500818,900637,000592,200756,984757,900926,600850,500844,300558,700486,900507,00000161,900000
       Cash And Cash Equivalents 
0
0
0
15,000
0
0
144,600
224,100
224,500
484,300
470,800
492,500
351,000
309,385
159,500
195,000
167,300
149,400
170,000
191,000
334,000
338,000
346,000
413,000
340,000
311,000
542,000
505,000
934,000
555,000
440,000
312,000
280,000
275,000
244,000
196,000
230,000
343,000
348,000
471,000
399,000
398,000
478,000
477,000
515,000
500,000
555,000
575,000
613,000
2,305,000
1,108,000
1,100,000
733,000
866,000
1,338,000
575,000
619,000
839,000
1,075,000
1,108,522
1,216,000
987,000
1,123,000
892,000
892,000
415,000
648,000
648,000
525,000
604,000
557,000
468,000
468,000
459,000
392,000
484,000
470,000
470,000
215,000
215,000
164,000
164,000
205,000
205,000
215,000
215,000
329,000
329,000
-335,000
342,000
456,000
456,000
1,870,000
1,292,000
0
1,330,000
1,011,000
1,081,000
1
1,154,000
0
1,266,000
1,108,000
1,108,000
813,000
964,000
964,000
998,000
998,000
998,000
1,232,000
1,232,000998,000998,000998,000964,000964,000813,0001,108,0001,108,0001,266,00001,154,00011,081,0001,011,0001,330,00001,292,0001,870,000456,000456,000342,000-335,000329,000329,000215,000215,000205,000205,000164,000164,000215,000215,000470,000470,000484,000392,000459,000468,000468,000557,000604,000525,000648,000648,000415,000892,000892,0001,123,000987,0001,216,0001,108,5221,075,000839,000619,000575,0001,338,000866,000733,0001,100,0001,108,0002,305,000613,000575,000555,000500,000515,000477,000478,000398,000399,000471,000348,000343,000230,000196,000244,000275,000280,000312,000440,000555,000934,000505,000542,000311,000340,000413,000346,000338,000334,000191,000170,000149,400167,300195,000159,500309,385351,000492,500470,800484,300224,500224,100144,6000015,000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
66,000
243,000
239,000
270,000
230,000
0
274,000
0
0
0
0
0
0
0
0
0
0
8,000
0
0
0
11,000
399,000
24,000
42,000
39,000
40,000
70,000
60,000
44,000
46,000
63,000
67,000
65,000
16,000
14,000
12,000
10,000
18,000
31,000
-8,430
-8,430
-8,430
32,000
61,000
35,000
34,000
34,000
1,000
1,000
1,000
18,000
15,000
15,000
2,000
2,000
2,000
1,000
3,000
3,000
5,000
5,000
7,000
7,000
7,000
7,000
6,000
6,000
6,000
6,000
670,000
7,000
10,000
10,000
0
0
0
9,000
0
0
0
0
2,308,000
0
0
0
0
0
0
0
0
324,000
0
0324,000000000002,308,00000009,00000010,00010,0007,000670,0006,0006,0006,0006,0007,0007,0007,0007,0005,0005,0003,0003,0001,0002,0002,0002,00015,00015,00018,0001,0001,0001,00034,00034,00035,00061,00032,000-8,430-8,430-8,43031,00018,00010,00012,00014,00016,00065,00067,00063,00046,00044,00060,00070,00040,00039,00042,00024,000399,00011,0000008,0000000000000274,0000230,000270,000239,000243,00066,000000000000000000000
       Net Receivables 
0
0
0
70,300
0
0
0
147,400
170,800
165,700
191,200
222,900
201,000
234,047
224,300
229,000
269,000
163,300
160,000
85,000
397,000
248,000
234,000
488,000
267,000
203,000
190,000
602,000
585,000
663,000
276,000
309,000
277,000
303,000
250,000
884,000
277,000
230,000
891,000
160,000
212,000
219,000
204,000
205,000
241,000
243,000
251,000
224,000
190,000
458,000
477,000
206,000
208,000
209,000
229,000
298,000
331,000
299,000
280,000
349,883
408,000
452,000
558,000
151,000
408,000
450,000
367,000
73,000
380,000
356,000
312,000
65,000
278,000
207,000
203,000
34,000
240,000
240,000
35,000
35,000
287,000
287,000
27,000
27,000
252,000
252,000
33,000
33,000
228,000
228,000
47,000
47,000
223,000
248,000
173,000
56,000
251,000
277,000
219,000
50,000
335,000
335,000
20,000
20,000
237,000
25,000
25,000
300,000
280,000
145,000
652,000
652,000145,000280,000300,00025,00025,000237,00020,00020,000335,000335,00050,000219,000277,000251,00056,000173,000248,000223,00047,00047,000228,000228,00033,00033,000252,000252,00027,00027,000287,000287,00035,00035,000240,000240,00034,000203,000207,000278,00065,000312,000356,000380,00073,000367,000450,000408,000151,000558,000452,000408,000349,883280,000299,000331,000298,000229,000209,000208,000206,000477,000458,000190,000224,000251,000243,000241,000205,000204,000219,000212,000160,000891,000230,000277,000884,000250,000303,000277,000309,000276,000663,000585,000602,000190,000203,000267,000488,000234,000248,000397,00085,000160,000163,300269,000229,000224,300234,047201,000222,900191,200165,700170,800147,40000070,300000
       Other Current Assets 
0
0
0
-100
0
0
362,400
22,000
0
21,200
21,200
21,300
23,200
18,178
19,100
21,000
195,200
160,700
19,000
31,000
9,000
0
0
289,000
274,000
270,000
407,000
101,000
92,000
102,000
366,000
491,000
565,000
457,000
499,000
53,000
792,000
833,000
67,000
713,000
638,000
482,000
672,000
596,000
504,000
613,000
466,000
-446,000
495,000
524,000
386,000
-40,000
224,000
73,000
149,000
-91,000
177,000
93,000
97,000
196,000
122,000
101,000
147,000
356,000
197,000
171,000
121,000
495,000
14,000
18,000
15,000
228,000
54,000
1,011,000
18,000
185,000
22,000
22,000
239,000
239,000
19,000
19,000
571,000
571,000
19,000
19,000
207,000
207,000
17,000
17,000
837,000
837,000
554,000
580,000
42,000
215,000
36,000
29,000
26,000
236,000
34,000
34,000
244,000
244,000
29,000
356,000
356,000
47,000
161,000
296,000
19,000
19,000296,000161,00047,000356,000356,00029,000244,000244,00034,00034,000236,00026,00029,00036,000215,00042,000580,000554,000837,000837,00017,00017,000207,000207,00019,00019,000571,000571,00019,00019,000239,000239,00022,00022,000185,00018,0001,011,00054,000228,00015,00018,00014,000495,000121,000171,000197,000356,000147,000101,000122,000196,00097,00093,000177,000-91,000149,00073,000224,000-40,000386,000524,000495,000-446,000466,000613,000504,000596,000672,000482,000638,000713,00067,000833,000792,00053,000499,000457,000565,000491,000366,000102,00092,000101,000407,000270,000274,000289,000009,00031,00019,000160,700195,20021,00019,10018,17823,20021,30021,20021,200022,000362,40000-100000
   > Long-term Assets 
0
0
0
868,100
0
0
2,713,900
2,161,500
2,726,500
2,649,600
2,666,800
3,243,900
3,072,200
2,934,580
2,994,600
3,188,000
2,895,000
2,897,800
2,741,000
2,537,000
2,359,000
2,463,000
2,556,000
3,507,000
2,990,000
3,084,000
3,196,000
4,169,000
4,344,000
6,934,000
6,146,000
6,659,000
6,471,000
6,403,000
6,630,000
7,712,000
6,858,000
6,653,000
7,237,000
7,637,000
7,157,000
7,452,000
8,102,000
8,268,000
7,734,000
8,077,000
7,864,000
6,504,000
6,221,000
5,867,000
6,130,000
7,851,000
7,505,000
7,798,000
8,130,000
8,391,000
8,379,000
8,579,000
8,272,000
8,191,091
8,876,000
9,016,000
10,198,000
9,305,000
10,312,000
7,403,000
7,557,000
7,404,000
7,742,000
7,621,000
7,467,000
7,485,000
7,485,000
6,417,000
6,169,000
5,934,000
6,027,000
6,027,000
5,987,000
5,987,000
6,022,000
6,022,000
5,726,000
5,726,000
5,466,000
5,466,000
5,416,000
5,416,000
-335,000
5,664,000
4,881,000
4,881,000
4,812,000
5,047,000
5,338,000
5,338,000
5,414,000
5,588,000
5,857,000
5,857,000
-1,154,000
5,864,000
5,868,000
5,868,000
6,040,000
6,001,000
6,001,000
6,001,000
6,154,000
6,154,000
6,066,000
6,066,0006,154,0006,154,0006,001,0006,001,0006,001,0006,040,0005,868,0005,868,0005,864,000-1,154,0005,857,0005,857,0005,588,0005,414,0005,338,0005,338,0005,047,0004,812,0004,881,0004,881,0005,664,000-335,0005,416,0005,416,0005,466,0005,466,0005,726,0005,726,0006,022,0006,022,0005,987,0005,987,0006,027,0006,027,0005,934,0006,169,0006,417,0007,485,0007,485,0007,467,0007,621,0007,742,0007,404,0007,557,0007,403,00010,312,0009,305,00010,198,0009,016,0008,876,0008,191,0918,272,0008,579,0008,379,0008,391,0008,130,0007,798,0007,505,0007,851,0006,130,0005,867,0006,221,0006,504,0007,864,0008,077,0007,734,0008,268,0008,102,0007,452,0007,157,0007,637,0007,237,0006,653,0006,858,0007,712,0006,630,0006,403,0006,471,0006,659,0006,146,0006,934,0004,344,0004,169,0003,196,0003,084,0002,990,0003,507,0002,556,0002,463,0002,359,0002,537,0002,741,0002,897,8002,895,0003,188,0002,994,6002,934,5803,072,2003,243,9002,666,8002,649,6002,726,5002,161,5002,713,90000868,100000
       Property Plant Equipment 
0
0
0
768,000
0
0
2,332,500
1,865,500
2,292,600
2,441,400
2,458,400
2,901,400
2,719,700
2,552,262
2,607,000
2,661,000
2,404,700
2,428,600
2,297,000
2,057,000
1,878,000
1,965,000
2,071,000
2,917,000
2,394,000
2,443,000
2,552,000
3,491,000
3,621,000
6,278,000
5,474,000
5,880,000
5,727,000
5,615,000
5,834,000
6,439,000
5,982,000
5,768,000
4,671,000
6,266,000
6,069,000
6,350,000
5,375,000
5,527,000
6,595,000
6,862,000
6,663,000
5,579,000
4,320,000
4,813,000
4,980,000
6,285,000
5,823,000
6,235,000
6,516,000
5,926,000
5,896,000
6,860,000
6,592,000
6,502,157
7,144,000
7,160,000
7,980,000
7,776,000
7,983,000
4,659,000
4,815,000
4,815,000
4,885,000
4,955,000
4,839,000
4,863,000
4,863,000
4,453,000
3,836,000
4,058,000
4,072,000
4,072,000
4,111,000
4,111,000
4,105,000
4,105,000
3,742,000
3,742,000
3,478,000
3,478,000
3,381,000
3,381,000
3,553,000
3,553,000
2,750,000
2,750,000
2,739,000
2,805,000
3,026,000
3,026,000
3,119,000
3,277,000
3,668,000
3,668,000
4,283,000
4,283,000
4,364,000
4,364,000
4,460,000
4,561,000
4,561,000
4,561,000
4,735,000
4,735,000
4,867,000
4,867,0004,735,0004,735,0004,561,0004,561,0004,561,0004,460,0004,364,0004,364,0004,283,0004,283,0003,668,0003,668,0003,277,0003,119,0003,026,0003,026,0002,805,0002,739,0002,750,0002,750,0003,553,0003,553,0003,381,0003,381,0003,478,0003,478,0003,742,0003,742,0004,105,0004,105,0004,111,0004,111,0004,072,0004,072,0004,058,0003,836,0004,453,0004,863,0004,863,0004,839,0004,955,0004,885,0004,815,0004,815,0004,659,0007,983,0007,776,0007,980,0007,160,0007,144,0006,502,1576,592,0006,860,0005,896,0005,926,0006,516,0006,235,0005,823,0006,285,0004,980,0004,813,0004,320,0005,579,0006,663,0006,862,0006,595,0005,527,0005,375,0006,350,0006,069,0006,266,0004,671,0005,768,0005,982,0006,439,0005,834,0005,615,0005,727,0005,880,0005,474,0006,278,0003,621,0003,491,0002,552,0002,443,0002,394,0002,917,0002,071,0001,965,0001,878,0002,057,0002,297,0002,428,6002,404,7002,661,0002,607,0002,552,2622,719,7002,901,4002,458,4002,441,4002,292,6001,865,5002,332,50000768,000000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
403,000
0
0
359,000
389,000
391,000
395,000
380,000
374,000
383,000
398,000
394,000
412,000
405,000
405,000
407,000
543,000
0
0
0
524,000
0
0
555,000
542,000
0
0
592,000
569,000
0
0
0
132,000
0
0
0
162,000
162,000
0
180,000
180,000
180,000
0
182,000
182,000
182,000
-10,000
0
195,000
193,000
-15,000
154,000
154,000
154,000
0
0
142,000
142,000
0
0
126,000
126,000
126,000
126,000
126,000
0
0
127,000
127,000
0
0
116,000
116,000
0
0
116,000
116,000
0
0
126,000
126,000
129,000
0
119,000
119,000
0
0
105,000
105,000
0
105,000
105,000
105,000
105,000
0
0
00105,000105,000105,000105,0000105,000105,00000119,000119,0000129,000126,000126,00000116,000116,00000116,000116,00000127,000127,00000126,000126,000126,000126,000126,00000142,000142,00000154,000154,000154,000-15,000193,000195,0000-10,000182,000182,000182,0000180,000180,000180,0000162,000162,000000132,000000569,000592,00000542,000555,00000524,000000543,000407,000405,000405,000412,000394,000398,000383,000374,000380,000395,000391,000389,000359,00000403,000000000000000000
       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
1,458,000
0
0
0
1,553,000
0
0
0
1,556,000
1,617,000
1,617,000
1,573,000
1,573,000
1,603,000
1,603,000
1,638,000
1,638,000
1,654,000
1,654,000
1,669,000
1,669,000
1,709,000
1,709,000
1,657,000
1,657,000
1,659,000
1,781,000
0
1,839,000
1,803,000
1,844,000
0
1,764,000
0
1,180,000
0
1,103,000
1,094,000
1,130,000
0
0
0
688,000
0
0688,0000001,130,0001,094,0001,103,00001,180,00001,764,00001,844,0001,803,0001,839,00001,781,0001,659,0001,657,0001,657,0001,709,0001,709,0001,669,0001,669,0001,654,0001,654,0001,638,0001,638,0001,603,0001,603,0001,573,0001,573,0001,617,0001,617,0001,556,0000001,553,0000001,458,0000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
146,100
144,600
138,100
221,700
236,300
275,564
274,800
403,000
369,400
373,300
0
389,000
391,000
395,000
380,000
345,000
383,000
398,000
394,000
410,000
411,000
391,000
407,000
416,000
413,000
408,000
409,000
26,000
392,000
402,000
404,000
24,000
421,000
433,000
442,000
22,000
452,000
466,000
398,000
20,000
147,000
164,000
175,000
18,000
180,000
167,000
17,000
17,000
17,000
201,000
31,000
31,000
31,000
289,000
289,000
120,000
112,000
281,000
113,000
113,000
269,000
270,000
247,000
83,000
83,000
188,000
165,000
35,000
151,000
151,000
19,000
19,000
150,000
150,000
11,000
11,000
131,000
131,000
7,000
7,000
121,000
121,000
7,000
7,000
109,000
120,000
5,000
5,000
0
127,000
3,000
3,000
0
116,000
1,000
1,000
104,000
2,000
2,000
2,000
105,000
105,000
0
0105,000105,0002,0002,0002,000104,0001,0001,000116,00003,0003,000127,00005,0005,000120,000109,0007,0007,000121,000121,0007,0007,000131,000131,00011,00011,000150,000150,00019,00019,000151,000151,00035,000165,000188,00083,00083,000247,000270,000269,000113,000113,000281,000112,000120,000289,000289,00031,00031,00031,000201,00017,00017,00017,000167,000180,00018,000175,000164,000147,00020,000398,000466,000452,00022,000442,000433,000421,00024,000404,000402,000392,00026,000409,000408,000413,000416,000407,000391,000411,000410,000394,000398,000383,000345,000380,000395,000391,000389,0000373,300369,400403,000274,800275,564236,300221,700138,100144,600146,10000000000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
352,500
383,800
387,600
527,000
488,747
468,832
445,213
480,000
481,000
498,000
485,000
567,000
596,000
641,000
644,000
676,000
694,000
650,000
672,000
779,000
744,000
780,000
797,000
856,000
876,000
884,000
899,000
1,059,000
1,088,000
1,101,000
1,131,000
1,138,000
1,152,000
1,216,000
1,200,000
914,000
952,000
966,000
1,065,000
1,509,000
1,591,000
1,478,000
1,569,000
1,612,000
1,652,000
1,720,000
1,699,000
1,695,000
1,779,000
1,885,000
2,267,000
92,000
2,464,000
2,744,000
2,864,000
91,000
2,699,000
2,666,000
2,628,000
70,000
2,330,000
1,964,000
1,873,000
25,000
0
1,000
158,000
13,000
164,000
1,917,000
208,000
8,000
203,000
130,000
243,000
141,000
281,000
162,000
351,000
351,000
305,000
341,000
342,000
342,000
363,000
2,077,000
303,000
303,000
285,000
285,000
353,000
122,000
0
196,000
0
0
0
0
0
00000196,0000122,000353,000285,000285,000303,000303,0002,077,000363,000342,000342,000341,000305,000351,000351,000162,000281,000141,000243,000130,000203,0008,000208,0001,917,000164,00013,000158,0001,000025,0001,873,0001,964,0002,330,00070,0002,628,0002,666,0002,699,00091,0002,864,0002,744,0002,464,00092,0002,267,0001,885,0001,779,0001,695,0001,699,0001,720,0001,652,0001,612,0001,569,0001,478,0001,591,0001,509,0001,065,000966,000952,000914,0001,200,0001,216,0001,152,0001,138,0001,131,0001,101,0001,088,0001,059,000899,000884,000876,000856,000797,000780,000744,000779,000672,000650,000694,000676,000644,000641,000596,000567,000485,000498,000481,000480,000445,213468,832488,747527,000387,600383,800352,500000000000000
> Total Liabilities 
0
0
0
626,000
0
0
1,413,800
1,488,800
2,050,300
2,203,000
2,135,900
2,470,800
2,139,300
2,008,113
2,066,200
2,344,000
2,281,700
2,100,800
2,132,000
2,152,000
2,349,000
2,178,000
2,321,000
2,685,000
2,576,000
2,443,000
3,000,000
3,459,000
3,996,000
4,991,000
4,503,000
4,903,000
4,872,000
4,716,000
5,042,000
5,890,000
6,153,000
5,788,000
5,685,000
6,144,000
5,952,000
5,928,000
7,019,000
7,766,000
7,602,000
8,127,000
6,141,000
6,045,000
5,631,000
6,618,000
6,304,000
7,217,000
6,181,000
6,856,000
6,451,000
5,799,000
5,633,000
5,512,000
5,438,000
5,616,975
5,761,000
5,837,000
7,252,000
7,245,000
7,254,000
6,315,000
6,567,000
6,567,000
6,503,000
6,500,000
6,300,000
6,263,000
6,263,000
6,156,000
5,016,000
4,817,000
4,763,000
4,763,000
4,399,000
4,399,000
4,547,000
4,547,000
4,515,000
4,515,000
3,963,000
3,963,000
3,949,000
3,949,000
4,127,000
4,127,000
4,187,000
4,187,000
5,491,000
4,826,000
3,932,000
3,932,000
3,705,000
3,803,000
3,906,000
3,906,000
0
3,946,000
3,938,000
3,938,000
3,796,000
4,435,000
4,435,000
4,435,000
4,372,000
4,372,000
4,629,000
4,629,0004,372,0004,372,0004,435,0004,435,0004,435,0003,796,0003,938,0003,938,0003,946,00003,906,0003,906,0003,803,0003,705,0003,932,0003,932,0004,826,0005,491,0004,187,0004,187,0004,127,0004,127,0003,949,0003,949,0003,963,0003,963,0004,515,0004,515,0004,547,0004,547,0004,399,0004,399,0004,763,0004,763,0004,817,0005,016,0006,156,0006,263,0006,263,0006,300,0006,500,0006,503,0006,567,0006,567,0006,315,0007,254,0007,245,0007,252,0005,837,0005,761,0005,616,9755,438,0005,512,0005,633,0005,799,0006,451,0006,856,0006,181,0007,217,0006,304,0006,618,0005,631,0006,045,0006,141,0008,127,0007,602,0007,766,0007,019,0005,928,0005,952,0006,144,0005,685,0005,788,0006,153,0005,890,0005,042,0004,716,0004,872,0004,903,0004,503,0004,991,0003,996,0003,459,0003,000,0002,443,0002,576,0002,685,0002,321,0002,178,0002,349,0002,152,0002,132,0002,100,8002,281,7002,344,0002,066,2002,008,1132,139,3002,470,8002,135,9002,203,0002,050,3001,488,8001,413,80000626,000000
   > Total Current Liabilities 
0
0
0
171,600
0
0
371,100
425,800
358,500
513,900
457,800
743,400
478,600
405,114
402,200
782,000
622,900
810,600
1,131,000
1,301,000
1,193,000
966,000
975,000
799,000
831,000
964,000
1,104,000
1,202,000
1,122,000
1,305,000
1,131,000
1,387,000
1,249,000
1,186,000
1,307,000
1,874,000
2,225,000
2,422,000
2,316,000
2,467,000
2,809,000
2,713,000
3,614,000
3,795,000
5,202,000
5,387,000
3,663,000
3,445,000
3,402,000
3,368,000
3,241,000
4,475,000
3,963,000
3,195,000
1,963,000
1,004,000
925,000
842,000
952,000
933,890
959,000
953,000
1,685,000
1,958,000
1,959,000
2,311,000
1,236,000
1,236,000
1,176,000
1,050,000
1,005,000
984,000
984,000
872,000
983,000
707,000
1,182,000
1,182,000
760,000
760,000
736,000
736,000
855,000
855,000
619,000
619,000
793,000
793,000
1,387,000
1,387,000
1,709,000
1,709,000
1,588,000
1,068,000
959,000
959,000
764,000
879,000
798,000
798,000
781,000
781,000
884,000
884,000
769,000
1,205,000
1,205,000
1,205,000
1,210,000
1,210,000
1,415,000
1,415,0001,210,0001,210,0001,205,0001,205,0001,205,000769,000884,000884,000781,000781,000798,000798,000879,000764,000959,000959,0001,068,0001,588,0001,709,0001,709,0001,387,0001,387,000793,000793,000619,000619,000855,000855,000736,000736,000760,000760,0001,182,0001,182,000707,000983,000872,000984,000984,0001,005,0001,050,0001,176,0001,236,0001,236,0002,311,0001,959,0001,958,0001,685,000953,000959,000933,890952,000842,000925,0001,004,0001,963,0003,195,0003,963,0004,475,0003,241,0003,368,0003,402,0003,445,0003,663,0005,387,0005,202,0003,795,0003,614,0002,713,0002,809,0002,467,0002,316,0002,422,0002,225,0001,874,0001,307,0001,186,0001,249,0001,387,0001,131,0001,305,0001,122,0001,202,0001,104,000964,000831,000799,000975,000966,0001,193,0001,301,0001,131,000810,600622,900782,000402,200405,114478,600743,400457,800513,900358,500425,800371,10000171,600000
       Short-term Debt 
0
0
0
22,200
0
0
0
700
32,500
94,000
107,900
130,300
121,700
114,553
106,600
430,000
283,100
474,800
627,000
637,000
252,000
113,000
94,000
84,000
78,000
340,000
326,000
351,000
342,000
341,000
321,000
319,000
143,000
171,000
156,000
160,000
141,000
65,000
16,000
33,000
235,000
293,000
606,000
319,000
1,255,000
1,290,000
1,038,000
1,067,000
1,017,000
1,018,000
249,000
1,292,000
973,000
24,000
268,000
135,000
46,000
30,000
45,000
31,729
53,000
32,000
713,000
859,000
859,000
1,312,000
278,000
271,000
257,000
191,000
172,000
218,000
223,000
79,000
71,000
100,000
608,000
608,000
34,000
34,000
54,000
54,000
30,000
30,000
47,000
47,000
139,000
139,000
731,000
731,000
734,000
734,000
776,000
136,000
142,000
142,000
166,000
203,000
51,000
51,000
0
52,000
20,000
20,000
103,000
289,000
216,000
289,000
293,000
293,000
287,000
287,000293,000293,000289,000216,000289,000103,00020,00020,00052,000051,00051,000203,000166,000142,000142,000136,000776,000734,000734,000731,000731,000139,000139,00047,00047,00030,00030,00054,00054,00034,00034,000608,000608,000100,00071,00079,000223,000218,000172,000191,000257,000271,000278,0001,312,000859,000859,000713,00032,00053,00031,72945,00030,00046,000135,000268,00024,000973,0001,292,000249,0001,018,0001,017,0001,067,0001,038,0001,290,0001,255,000319,000606,000293,000235,00033,00016,00065,000141,000160,000156,000171,000143,000319,000321,000341,000342,000351,000326,000340,00078,00084,00094,000113,000252,000637,000627,000474,800283,100430,000106,600114,553121,700130,300107,90094,00032,50070000022,200000
       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
3,911,000
0
0
0
81,000
0
0
0
51,000
2,654,000
2,654,000
2,178,000
28,000
2,366,000
2,366,000
38,000
30,000
47,000
47,000
132,000
132,000
731,000
731,000
734,000
734,000
739,000
136,000
0
142,000
129,000
203,000
0
51,000
0
52,000
0
20,000
27,000
22,000
0
0
0
216,000
0
0216,00000022,00027,00020,000052,000051,0000203,000129,000142,0000136,000739,000734,000734,000731,000731,000132,000132,00047,00047,00030,00038,0002,366,0002,366,00028,0002,178,0002,654,0002,654,00051,00000081,0000003,911,0000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
148,600
0
0
0
231,400
236,200
218,900
281,000
359,000
282,800
261,080
254,500
315,000
254,600
258,600
261,000
97,000
264,000
225,000
234,000
81,000
279,000
291,000
295,000
101,000
351,000
511,000
439,000
470,000
415,000
437,000
440,000
203,000
449,000
421,000
442,000
278,000
539,000
553,000
624,000
396,000
649,000
1,616,000
587,000
314,000
489,000
521,000
592,000
340,000
530,000
556,000
611,000
404,000
710,000
727,000
740,000
747,856
743,000
756,000
846,000
590,000
590,000
868,000
487,000
487,000
793,000
777,000
751,000
397,000
695,000
536,000
583,000
306,000
508,000
508,000
381,000
381,000
628,000
628,000
358,000
358,000
536,000
536,000
350,000
350,000
564,000
564,000
365,000
365,000
505,000
526,000
403,000
403,000
525,000
589,000
406,000
406,000
637,000
637,000
391,000
391,000
603,000
464,000
464,000
772,000
687,000
720,000
822,000
822,000720,000687,000772,000464,000464,000603,000391,000391,000637,000637,000406,000406,000589,000525,000403,000403,000526,000505,000365,000365,000564,000564,000350,000350,000536,000536,000358,000358,000628,000628,000381,000381,000508,000508,000306,000583,000536,000695,000397,000751,000777,000793,000487,000487,000868,000590,000590,000846,000756,000743,000747,856740,000727,000710,000404,000611,000556,000530,000340,000592,000521,000489,000314,000587,0001,616,000649,000396,000624,000553,000539,000278,000442,000421,000449,000203,000440,000437,000415,000470,000439,000511,000351,000101,000295,000291,000279,00081,000234,000225,000264,00097,000261,000258,600254,600315,000254,500261,080282,800359,000281,000218,900236,200231,400000148,600000
       Other Current Liabilities 
0
0
0
800
0
0
371,100
193,700
89,800
201,000
68,900
254,100
74,100
29,481
41,100
37,000
85,200
77,200
243,000
522,000
677,000
628,000
647,000
628,000
474,000
333,000
483,000
737,000
429,000
453,000
371,000
598,000
691,000
578,000
711,000
1,511,000
1,635,000
1,936,000
1,858,000
2,139,000
2,035,000
1,867,000
2,384,000
3,080,000
3,298,000
2,481,000
2,038,000
1,944,000
1,812,000
1,687,000
2,256,000
2,654,000
2,286,000
2,585,000
1,051,000
156,000
169,000
85,000
2,000
148,306
163,000
165,000
126,000
1,368,000
507,000
131,000
467,000
478,000
59,000
82,000
82,000
369,000
364,000
257,000
268,000
301,000
66,000
66,000
345,000
345,000
54,000
54,000
467,000
467,000
36,000
36,000
304,000
304,000
43,000
92,000
610,000
610,000
234,000
406,000
186,000
414,000
73,000
87,000
75,000
341,000
16,000
92,000
473,000
473,000
41,000
452,000
525,000
80,000
230,000
112,000
135,000
135,000112,000230,00080,000525,000452,00041,000473,000473,00092,00016,000341,00075,00087,00073,000414,000186,000406,000234,000610,000610,00092,00043,000304,000304,00036,00036,000467,000467,00054,00054,000345,000345,00066,00066,000301,000268,000257,000364,000369,00082,00082,00059,000478,000467,000131,000507,0001,368,000126,000165,000163,000148,3062,00085,000169,000156,0001,051,0002,585,0002,286,0002,654,0002,256,0001,687,0001,812,0001,944,0002,038,0002,481,0003,298,0003,080,0002,384,0001,867,0002,035,0002,139,0001,858,0001,936,0001,635,0001,511,000711,000578,000691,000598,000371,000453,000429,000737,000483,000333,000474,000628,000647,000628,000677,000522,000243,00077,20085,20037,00041,10029,48174,100254,10068,900201,00089,800193,700371,10000800000
   > Long-term Liabilities 
0
0
0
454,400
0
0
1,042,700
1,063,000
1,691,800
1,689,100
1,678,100
1,727,400
1,660,700
1,602,999
1,664,000
1,562,000
1,658,800
1,290,200
1,001,000
851,000
1,156,000
1,212,000
1,346,000
1,886,000
1,745,000
1,479,000
1,896,000
2,257,000
2,874,000
3,686,000
3,372,000
3,516,000
3,623,000
3,530,000
3,735,000
4,016,000
3,928,000
3,366,000
3,369,000
3,677,000
3,143,000
3,215,000
3,405,000
3,971,000
2,400,000
2,740,000
2,478,000
2,600,000
2,229,000
3,250,000
3,063,000
2,742,000
2,218,000
3,661,000
4,488,000
4,795,000
4,708,000
4,670,000
4,486,000
4,683,085
4,802,000
4,884,000
5,567,000
2,666,000
5,295,000
4,004,000
5,331,000
5,331,000
5,327,000
5,450,000
5,295,000
5,279,000
5,279,000
5,284,000
4,033,000
4,110,000
3,581,000
3,581,000
3,639,000
3,639,000
3,811,000
3,811,000
3,660,000
3,660,000
3,344,000
3,344,000
3,156,000
3,156,000
0
2,740,000
2,478,000
2,478,000
3,903,000
3,758,000
2,973,000
2,973,000
2,941,000
2,924,000
3,108,000
3,108,000
0
3,165,000
3,054,000
3,054,000
3,027,000
3,230,000
3,230,000
3,230,000
3,162,000
3,162,000
3,214,000
3,214,0003,162,0003,162,0003,230,0003,230,0003,230,0003,027,0003,054,0003,054,0003,165,00003,108,0003,108,0002,924,0002,941,0002,973,0002,973,0003,758,0003,903,0002,478,0002,478,0002,740,00003,156,0003,156,0003,344,0003,344,0003,660,0003,660,0003,811,0003,811,0003,639,0003,639,0003,581,0003,581,0004,110,0004,033,0005,284,0005,279,0005,279,0005,295,0005,450,0005,327,0005,331,0005,331,0004,004,0005,295,0002,666,0005,567,0004,884,0004,802,0004,683,0854,486,0004,670,0004,708,0004,795,0004,488,0003,661,0002,218,0002,742,0003,063,0003,250,0002,229,0002,600,0002,478,0002,740,0002,400,0003,971,0003,405,0003,215,0003,143,0003,677,0003,369,0003,366,0003,928,0004,016,0003,735,0003,530,0003,623,0003,516,0003,372,0003,686,0002,874,0002,257,0001,896,0001,479,0001,745,0001,886,0001,346,0001,212,0001,156,000851,0001,001,0001,290,2001,658,8001,562,0001,664,0001,602,9991,660,7001,727,4001,678,1001,689,1001,691,8001,063,0001,042,70000454,400000
       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
2,230,000
0
2,004,000
0
1,911,000
0
1,469,000
0
1,425,000
2,848,000
2,711,000
0
1,905,000
1,905,000
1,850,000
0
1,982,000
0
2,091,000
0
2,067,000
0
2,002,000
0
0
0
0
0
000002,002,00002,067,00002,091,00001,982,00001,850,0001,905,0001,905,00002,711,0002,848,0001,425,00001,469,00001,911,00002,004,00002,230,00000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
305,100
309,400
296,300
283,000
259,285
266,484
242,662
215,000
191,000
198,000
201,000
470,000
427,000
400,000
488,000
604,000
620,000
681,000
774,000
883,000
749,000
727,000
774,000
955,000
1,059,000
1,041,000
855,000
871,000
834,000
776,000
811,000
846,000
777,000
730,000
659,000
581,000
633,000
799,000
829,000
800,000
783,000
749,000
802,000
973,000
960,000
934,000
855,000
1,084,000
1,066,000
1,052,000
1,488,000
1,479,000
1,382,000
1,209,000
1,238,000
1,119,000
1,179,000
1,224,000
1,177,000
1,214,000
1,140,000
1,077,000
805,000
959,000
0
1,041,000
1,495,000
999,000
1,499,000
1,076,000
1,430,000
1,067,000
1,340,000
1,340,000
1,245,000
1,245,000
1,271,000
1,271,000
1,053,000
1,053,000
1,055,000
1,047,000
1,068,000
1,068,000
1,036,000
1,074,000
1,126,000
1,126,000
1,074,000
1,074,000
1,012,000
1,012,000
0
0
0
0
0
0
0
00000001,012,0001,012,0001,074,0001,074,0001,126,0001,126,0001,074,0001,036,0001,068,0001,068,0001,047,0001,055,0001,053,0001,053,0001,271,0001,271,0001,245,0001,245,0001,340,0001,340,0001,067,0001,430,0001,076,0001,499,000999,0001,495,0001,041,0000959,000805,0001,077,0001,140,0001,214,0001,177,0001,224,0001,179,0001,119,0001,238,0001,209,0001,382,0001,479,0001,488,0001,052,0001,066,0001,084,000855,000934,000960,000973,000802,000749,000783,000800,000829,000799,000633,000581,000659,000730,000777,000846,000811,000776,000834,000871,000855,0001,041,0001,059,000955,000774,000727,000749,000883,000774,000681,000620,000604,000488,000400,000427,000470,000201,000198,000191,000215,000242,662266,484259,285283,000296,300309,400305,100000000000000
       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
5,000
0
0
0
567,000
0
0
0
11,667
0
0
0
11,458
0
0
0
7,702
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000007,70200011,45800011,667000567,0000005,0000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
404,000
0
0
1,807,100
1,159,400
1,204,600
1,262,700
1,355,100
1,673,200
1,663,300
1,656,389
1,495,300
1,453,000
1,402,400
1,437,700
1,178,000
1,117,000
1,130,000
1,300,000
1,216,000
1,820,000
1,484,000
1,622,000
1,555,000
2,068,000
2,083,000
3,490,000
3,055,000
3,229,000
3,042,000
3,054,000
2,934,000
3,163,000
2,346,000
2,660,000
3,130,000
3,308,000
2,909,000
3,165,000
3,074,000
2,552,000
2,058,000
2,033,000
3,622,000
3,322,000
2,454,000
3,110,000
2,416,000
3,317,000
3,073,000
3,290,000
4,284,000
4,466,000
4,622,000
5,113,000
5,112,000
5,011,155
5,782,000
5,785,000
5,924,000
5,473,000
5,826,000
3,206,000
3,079,000
3,079,000
3,140,000
3,063,000
2,985,000
2,845,000
2,845,000
2,628,000
2,375,000
2,430,000
2,630,000
2,630,000
2,715,000
2,715,000
2,602,000
2,602,000
2,663,000
2,663,000
2,605,000
2,605,000
2,652,000
2,652,000
2,694,000
2,748,000
2,640,000
2,640,000
2,621,000
3,012,000
3,695,000
3,695,000
3,640,000
3,815,000
4,042,000
4,042,000
4,094,000
4,243,000
4,040,000
4,040,000
4,079,000
3,711,000
3,711,000
3,711,000
3,956,000
3,956,000
4,127,000
4,127,0003,956,0003,956,0003,711,0003,711,0003,711,0004,079,0004,040,0004,040,0004,243,0004,094,0004,042,0004,042,0003,815,0003,640,0003,695,0003,695,0003,012,0002,621,0002,640,0002,640,0002,748,0002,694,0002,652,0002,652,0002,605,0002,605,0002,663,0002,663,0002,602,0002,602,0002,715,0002,715,0002,630,0002,630,0002,430,0002,375,0002,628,0002,845,0002,845,0002,985,0003,063,0003,140,0003,079,0003,079,0003,206,0005,826,0005,473,0005,924,0005,785,0005,782,0005,011,1555,112,0005,113,0004,622,0004,466,0004,284,0003,290,0003,073,0003,317,0002,416,0003,110,0002,454,0003,322,0003,622,0002,033,0002,058,0002,552,0003,074,0003,165,0002,909,0003,308,0003,130,0002,660,0002,346,0003,163,0002,934,0003,054,0003,042,0003,229,0003,055,0003,490,0002,083,0002,068,0001,555,0001,622,0001,484,0001,820,0001,216,0001,300,0001,130,0001,117,0001,178,0001,437,7001,402,4001,453,0001,495,3001,656,3891,663,3001,673,2001,355,1001,262,7001,204,6001,159,4001,807,10000404,000000
   Common Stock
0
0
0
0
0
0
0
0
848,000
872,900
878,900
0
1,220,500
1,167,700
1,098,700
7,000
0
0
0
4,000
4,000
111,118
9,000
9,000
9,000
1,286,000
1,390,000
9,000
9,000
11,000
21,000
12,000
12,000
12,000
6,000
10,000
3,091,000
3,088,000
10,000
10,000
3,042,000
3,169,000
10,000
10,000
2,890,000
2,991,000
4,418,000
12,000
3,914,000
5,508,000
5,794,000
12,000
12,000
12,000
13,000
13,000
13,000
13,000
13,000
5,716,375
13,000
13,000
13,000
16,000
13,000
6,758,000
16,000
16,000
7,024,000
7,032,000
7,036,000
16,000
16,000
7,058,000
7,063,000
16,000
7,103,000
7,103,000
16,000
16,000
7,124,000
7,124,000
16,000
16,000
16,000
16,000
16,000
16,000
16,000
16,000
17,000
17,000
7,209,000
17,000
17,000
17,000
7,219,000
17,000
17,000
17,000
17,000
17,000
17,000
17,000
7,250,000
420,000
420,000
420,000
433,000
433,000
438,000
438,000433,000433,000420,000420,000420,0007,250,00017,00017,00017,00017,00017,00017,00017,0007,219,00017,00017,00017,0007,209,00017,00017,00016,00016,00016,00016,00016,00016,00016,00016,0007,124,0007,124,00016,00016,0007,103,0007,103,00016,0007,063,0007,058,00016,00016,0007,036,0007,032,0007,024,00016,00016,0006,758,00013,00016,00013,00013,00013,0005,716,37513,00013,00013,00013,00013,00012,00012,00012,0005,794,0005,508,0003,914,00012,0004,418,0002,991,0002,890,00010,00010,0003,169,0003,042,00010,00010,0003,088,0003,091,00010,0006,00012,00012,00012,00021,00011,0009,0009,0001,390,0001,286,0009,0009,0009,000111,1184,0004,0000007,0001,098,7001,167,7001,220,5000878,900872,900848,00000000000
   Retained Earnings Total Equity000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
1,323,100
29,000
25,800
25,700
26,000
29,500
28,600
34,832
20,600
63,000
155,800
130,500
47,000
174,000
51,000
888,000
723,000
-1,025,000
2,170,000
2,256,000
-301,000
-740,000
-649,000
-583,000
-373,000
-705,000
-239,000
-113,000
-379,000
-676,000
0
-116,000
-923,000
-765,000
0
-3,706,000
-642,000
-625,000
467,000
511,000
-3,689,000
-1,148,000
0
0
0
-617,000
-617,000
-679,000
-520,000
-348,000
-401,000
-437,000
-884,000
-796,000
-694,000
-839,000
-863,000
-892,000
-892,000
-790,000
-3,927,000
-880,000
-3,884,000
-868,000
-4,051,000
-1,099,000
-4,196,000
-1,182,000
-4,688,000
-1,471,000
-1,348,000
-1,348,000
-1,284,000
-1,284,000
-1,184,000
-1,184,000
-1,123,000
-1,123,000
-1,231,000
-1,231,000
-1,302,000
-1,302,000
2,652,000
-1,302,000
-1,301,000
-1,301,000
-4,588,000
-1,328,000
-1,188,000
-1,188,000
-3,579,000
-1,228,000
-1,286,000
-1,286,000
4,042,000
-1,395,000
5,806,000
5,806,000
-1,448,000
5,431,000
5,431,000
5,439,000
5,440,000
5,440,000
3,689,000
3,689,0005,440,0005,440,0005,439,0005,431,0005,431,000-1,448,0005,806,0005,806,000-1,395,0004,042,000-1,286,000-1,286,000-1,228,000-3,579,000-1,188,000-1,188,000-1,328,000-4,588,000-1,301,000-1,301,000-1,302,0002,652,000-1,302,000-1,302,000-1,231,000-1,231,000-1,123,000-1,123,000-1,184,000-1,184,000-1,284,000-1,284,000-1,348,000-1,348,000-1,471,000-4,688,000-1,182,000-4,196,000-1,099,000-4,051,000-868,000-3,884,000-880,000-3,927,000-790,000-892,000-892,000-863,000-839,000-694,000-796,000-884,000-437,000-401,000-348,000-520,000-679,000-617,000-617,000000-1,148,000-3,689,000511,000467,000-625,000-642,000-3,706,0000-765,000-923,000-116,0000-676,000-379,000-113,000-239,000-705,000-373,000-583,000-649,000-740,000-301,0002,256,0002,170,000-1,025,000723,000888,00051,000174,00047,000130,500155,80063,00020,60034,83228,60029,50026,00025,70025,80029,0001,323,100000000
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7,192,000
0
0
7,197,000
7,202,000
7,204,000
0
7,206,000
0
7,220,000
0
7,222,000
0
0
0
0
0
0
0
00000007,222,00007,220,00007,206,00007,204,0007,202,0007,197,000007,192,00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000-53,0000-53,0000-53,0000-53,0000-53,0000-53,000-53,000-53,000-53,000-53,000-63,000-63,000-63,000-68,000-79,000-79,000-80,000-79,000-92,000-92,000-93,000-93,000-105,000-106,000-105,000-107,000-114,000-120,000-128,000-130,000-136,000-137,000-94,000-96,000-112,000-119,000-117,000-140,0000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
113,200
0
0
0
891,600
0
0
0
1,275,800
1,220,500
1,163,212
1,098,700
1,043,000
992,900
992,300
885,000
677,000
839,000
0
3,403,000
3,403,000
3,403,000
0
1,390,000
3,415,000
3,416,000
4,955,000
2,932,000
3,352,000
3,041,000
2,831,000
3,364,000
4,972,000
3,091,000
0
5,482,000
5,539,000
0
1,000
5,586,000
5,607,000
2,773,000
2,872,000
3,689,000
7,502,000
0
0
0
7,836,000
5,811,000
7,902,000
8,690,000
8,670,000
8,685,000
8,746,000
8,753,000
796,000
8,755,000
8,774,000
8,784,000
6,263,000
8,808,000
8,824,000
10,051,000
7,004,000
3,024,000
3,101,000
3,056,000
7,037,000
10,134,000
3,248,000
3,312,000
7,059,000
0
3,125,000
7,102,000
7,102,000
-1,184,000
3,338,000
7,129,000
7,129,000
7,141,000
7,141,000
7,165,000
7,165,000
42,000
7,176,000
7,192,000
7,192,000
3,125,000
7,194,000
-1,188,000
7,207,000
2,337,000
7,204,000
-1,286,000
7,215,000
-1,395,000
7,220,000
-9,000
-9,000
1,448,000
8,000
8,000
0
0
0
0
00008,0008,0001,448,000-9,000-9,0007,220,000-1,395,0007,215,000-1,286,0007,204,0002,337,0007,207,000-1,188,0007,194,0003,125,0007,192,0007,192,0007,176,00042,0007,165,0007,165,0007,141,0007,141,0007,129,0007,129,0003,338,000-1,184,0007,102,0007,102,0003,125,00007,059,0003,312,0003,248,00010,134,0007,037,0003,056,0003,101,0003,024,0007,004,00010,051,0008,824,0008,808,0006,263,0008,784,0008,774,0008,755,000796,0008,753,0008,746,0008,685,0008,670,0008,690,0007,902,0005,811,0007,836,0000007,502,0003,689,0002,872,0002,773,0005,607,0005,586,0001,00005,539,0005,482,00003,091,0004,972,0003,364,0002,831,0003,041,0003,352,0002,932,0004,955,0003,416,0003,415,0001,390,00003,403,0003,403,0003,403,0000839,000677,000885,000992,300992,9001,043,0001,098,7001,163,2121,220,5001,275,800000891,600000113,200000



5.4. Balance Sheets

Currency in USD. All numbers in thousands.