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

American Vanguard Corporation
Buy, Hold or Sell?

Let's analyze American Vanguard Corporation together

I guess you are interested in American Vanguard Corporation. 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 American Vanguard Corporation. 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 American Vanguard Corporation

I send you an email if I find something interesting about American Vanguard Corporation.

1. Quick Overview

1.1. Quick analysis of American Vanguard Corporation (30 sec.)










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

How much money do you get?

How much money do you get?
$0.12
When do you have the money?
1 year
How often do you get paid?
95.0%

What is your share worth?

Current worth
$11.39
Expected worth in 1 year
$10.32
How sure are you?
80.0%

+ What do you gain per year?

Total Gains per Share
$-0.95
Return On Investment
-18.1%

For what price can you sell your share?

Current Price per Share
$5.26
Expected price per share
$4.9538 - $6.58
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of American Vanguard Corporation (5 min.)




Live pricePrice per Share (EOD)
$5.26
Intrinsic Value Per Share
$17.85 - $26.50
Total Value Per Share
$29.24 - $37.89

2.2. Growth of American Vanguard Corporation (5 min.)




Is American Vanguard Corporation growing?

Current yearPrevious yearGrowGrow %
How rich?$327.9m$368.1m-$12.5m-3.5%

How much money is American Vanguard Corporation making?

Current yearPrevious yearGrowGrow %
Making money-$7.2m$1.1m-$8.3m-115.3%
Net Profit Margin-6.4%0.7%--

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

2.3. Financial Health of American Vanguard Corporation (5 min.)




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




  Industry Rankings (Agricultural Inputs)  


Richest
#64 / 157

Most Revenue
#75 / 157

Most Profit
#136 / 157

Most Efficient
#120 / 157
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of American Vanguard Corporation?

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

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

Speculation

The Price per Share of American Vanguard Corporation is $5.26. 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 American Vanguard Corporation.
  • 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 American Vanguard Corporation, 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 $11.39. Based on the TTM, the Book Value Change Per Share is $-0.27 per quarter. Based on the YOY, the Book Value Change Per Share is $0.07 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 $0.03 per quarter.
Based on historical numbers we can estimate the returns while holding a share of American Vanguard Corporation.

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-0.89-17.0%-0.25-4.8%0.040.7%0.061.1%0.091.8%
Usd Book Value Change Per Share-0.88-16.7%-0.27-5.1%0.071.4%0.000.0%0.061.1%
Usd Dividend Per Share0.030.6%0.030.6%0.030.5%0.030.5%0.020.4%
Usd Total Gains Per Share-0.85-16.2%-0.24-4.5%0.101.9%0.030.5%0.081.5%
Usd Price Per Share5.30-9.46-18.10-15.86-16.15-
Price to Earnings Ratio-1.48-16.15--60.08-16.42-63.84-
Price-to-Total Gains Ratio-6.23-40.13--72.79-42.47-122.05-
Price to Book Ratio0.47-0.76-1.42-1.30-1.47-
Price-to-Total Gains Ratio-6.23-40.13--72.79-42.47-122.05-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share5.26
Number of shares190
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.030.03
Usd Book Value Change Per Share-0.270.00
Usd Total Gains Per Share-0.240.03
Gains per Quarter (190 shares)-45.294.78
Gains per Year (190 shares)-181.1619.12
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
122-203-19119-09
244-406-37239-128
366-610-55358-147
488-813-73478-166
5110-1016-91597-285
6132-1219-1096117-2104
7154-1423-1277136-2123
8177-1626-1458156-3142
9199-1829-1639175-3161
10221-2032-1820195-3180

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%8.04.00.066.7%16.04.00.080.0%36.04.00.090.0%114.019.03.083.8%
Book Value Change Per Share2.02.00.050.0%7.05.00.058.3%13.07.00.065.0%30.010.00.075.0%107.023.06.078.7%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%38.00.02.095.0%101.00.035.074.3%
Total Gains per Share2.02.00.050.0%7.05.00.058.3%13.07.00.065.0%32.08.00.080.0%114.019.03.083.8%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of American Vanguard Corporation 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---0.879-0.267-70%0.074-1290%0.000-100%0.059-1587%
Book Value Per Share--11.39112.355-8%12.689-10%12.173-6%11.074+3%
Current Ratio--1.8872.068-9%1.938-3%2.080-9%2.280-17%
Debt To Asset Ratio--0.5680.548+4%0.520+9%0.508+12%0.466+22%
Debt To Equity Ratio--1.3161.216+8%1.088+21%1.039+27%0.895+47%
Dividend Per Share--0.0290.029+0%0.028+4%0.026+14%0.022+32%
Enterprise Value---267094660.000-145371101.000-46%142437949.105-288%112282881.121-338%191648603.061-239%
Eps---0.894-0.251-72%0.038-2475%0.058-1644%0.093-1064%
Ev To Ebitda Ratio--2.9433.278-10%3.898-25%3.932-25%5.540-47%
Ev To Sales Ratio---0.564-0.281-50%0.258-319%0.206-374%0.487-216%
Free Cash Flow Per Share--0.9370.421+123%-0.509+154%0.193+386%0.090+942%
Free Cash Flow To Equity Per Share---0.2250.046-588%-0.072-68%0.095-337%0.082-374%
Gross Profit Margin--1.000-1.602+260%11.711-91%-1.630+263%-9.100+1010%
Intrinsic Value_10Y_max--26.503--------
Intrinsic Value_10Y_min--17.845--------
Intrinsic Value_1Y_max--0.693--------
Intrinsic Value_1Y_min--0.469--------
Intrinsic Value_3Y_max--3.578--------
Intrinsic Value_3Y_min--2.560--------
Intrinsic Value_5Y_max--8.267--------
Intrinsic Value_5Y_min--5.897--------
Market Cap151423828.000-1%152575340.000272188649.000-44%525958449.105-71%472200931.121-68%479521003.061-68%
Net Profit Margin---0.218-0.064-70%0.007-3038%0.011-2150%0.025-960%
Operating Margin---0.240-0.049-80%0.027-1002%0.025-1056%0.042-672%
Operating Ratio--1.2401.049+18%0.973+27%0.971+28%0.954+30%
Pb Ratio0.462-1%0.4650.756-38%1.423-67%1.301-64%1.473-68%
Pe Ratio-1.471+1%-1.48216.151-109%-60.076+3954%16.422-109%63.838-102%
Price Per Share5.260-1%5.3009.455-44%18.098-71%15.865-67%16.152-67%
Price To Free Cash Flow Ratio1.404-1%1.414-0.834+159%-1.417+200%3.752-62%4.120-66%
Price To Total Gains Ratio-6.186+1%-6.23340.132-116%-72.787+1068%42.473-115%122.053-105%
Quick Ratio--0.7610.944-19%0.876-13%0.988-23%0.979-22%
Return On Assets---0.034-0.009-72%0.002-2328%0.003-1371%0.005-781%
Return On Equity---0.079-0.022-72%0.003-2741%0.004-1856%0.009-1022%
Total Gains Per Share---0.850-0.238-72%0.102-933%0.025-3479%0.081-1147%
Usd Book Value--327908000.000355681500.000-8%368187250.000-11%360977450.000-9%327977350.0000%
Usd Book Value Change Per Share---0.879-0.267-70%0.074-1290%0.000-100%0.059-1587%
Usd Book Value Per Share--11.39112.355-8%12.689-10%12.173-6%11.074+3%
Usd Dividend Per Share--0.0290.029+0%0.028+4%0.026+14%0.022+32%
Usd Enterprise Value---267094660.000-145371101.000-46%142437949.105-288%112282881.121-338%191648603.061-239%
Usd Eps---0.894-0.251-72%0.038-2475%0.058-1644%0.093-1064%
Usd Free Cash Flow--26970000.00012108750.000+123%-14237250.000+153%5934950.000+354%2740475.000+884%
Usd Free Cash Flow Per Share--0.9370.421+123%-0.509+154%0.193+386%0.090+942%
Usd Free Cash Flow To Equity Per Share---0.2250.046-588%-0.072-68%0.095-337%0.082-374%
Usd Market Cap151423828.000-1%152575340.000272188649.000-44%525958449.105-71%472200931.121-68%479521003.061-68%
Usd Price Per Share5.260-1%5.3009.455-44%18.098-71%15.865-67%16.152-67%
Usd Profit---25742000.000-7233000.000-72%1109500.000-2420%1813850.000-1519%2802375.000-1019%
Usd Revenue--118307000.000138459750.000-15%141792500.000-17%135837100.000-13%113570275.000+4%
Usd Total Gains Per Share---0.850-0.238-72%0.102-933%0.025-3479%0.081-1147%
 EOD+4 -4MRQTTM+9 -31YOY+8 -325Y+10 -3010Y+13 -27

3.3 Fundamental Score

Let's check the fundamental score of American Vanguard Corporation based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-1.471
Price to Book Ratio (EOD)Between0-10.462
Net Profit Margin (MRQ)Greater than0-0.218
Operating Margin (MRQ)Greater than0-0.240
Quick Ratio (MRQ)Greater than10.761
Current Ratio (MRQ)Greater than11.887
Debt to Asset Ratio (MRQ)Less than10.568
Debt to Equity Ratio (MRQ)Less than11.316
Return on Equity (MRQ)Greater than0.15-0.079
Return on Assets (MRQ)Greater than0.05-0.034
Total3/10 (30.0%)

3.4 Technical Score

Let's check the technical score of American Vanguard Corporation based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5033.846
Ma 20Greater thanMa 505.898
Ma 50Greater thanMa 1005.618
Ma 100Greater thanMa 2006.009
OpenGreater thanClose5.200
Total1/5 (20.0%)

4. In-depth Analysis

4.1 About American Vanguard Corporation

American Vanguard Corporation, through its subsidiaries, develops, manufactures, and markets specialty chemicals for agricultural, commercial, and consumer uses in the United States and internationally. It manufactures and formulates chemicals, including insecticides, fungicides, herbicides, soil health, plant nutrition, molluscicides, growth regulators, soil fumigants, and biorationals in liquid, powder, and granular forms for crops, turf and ornamental plants, and human and animal health protection. The company also markets, sells, and distributes end-use chemical and biological products for crop applications; and distributes chemicals for turf and ornamental markets. It distributes its products through national distribution companies, and buying groups or co-operatives; and through sales offices, sales force executives, sales agents, and wholly owned distributors. American Vanguard Corporation was incorporated in 1969 and is headquartered in Newport Beach, California.

Fundamental data was last updated by Penke on 2024-12-07 15:55:05.

4.2 In-depth Summary

4.2.1. Financial Health Summary

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

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is cheap.
Based on the earnings, the company is fair priced.
Based on how much money comes from the company's main activities, the company is expensive.
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 American Vanguard Corporation earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare American Vanguard Corporation to the Agricultural Inputs industry mean.
  • A Net Profit Margin of -21.8% means that $-0.22 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of American Vanguard Corporation:

  • The MRQ is -21.8%. The company is making a huge loss. -2
  • The TTM is -6.4%. The company is making a loss. -1
Trends
Current periodCompared to+/- 
MRQ-21.8%TTM-6.4%-15.3%
TTM-6.4%YOY0.7%-7.2%
TTM-6.4%5Y1.1%-7.5%
5Y1.1%10Y2.5%-1.5%
Compared to industry (Agricultural Inputs)
PeriodCompanyIndustry (mean)+/- 
MRQ-21.8%3.2%-25.0%
TTM-6.4%2.7%-9.1%
YOY0.7%5.3%-4.6%
5Y1.1%5.2%-4.1%
10Y2.5%4.8%-2.3%
4.3.1.2. Return on Assets

Shows how efficient American Vanguard Corporation is using its assets to generate profit.

  • Above 5% is considered healthy but always compare American Vanguard Corporation to the Agricultural Inputs industry mean.
  • -3.4% Return on Assets means that American Vanguard Corporation generated $-0.03 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of American Vanguard Corporation:

  • The MRQ is -3.4%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -0.9%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-3.4%TTM-0.9%-2.4%
TTM-0.9%YOY0.2%-1.1%
TTM-0.9%5Y0.3%-1.2%
5Y0.3%10Y0.5%-0.2%
Compared to industry (Agricultural Inputs)
PeriodCompanyIndustry (mean)+/- 
MRQ-3.4%0.9%-4.3%
TTM-0.9%0.7%-1.6%
YOY0.2%1.5%-1.3%
5Y0.3%1.3%-1.0%
10Y0.5%1.2%-0.7%
4.3.1.3. Return on Equity

Shows how efficient American Vanguard Corporation is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare American Vanguard Corporation to the Agricultural Inputs industry mean.
  • -7.9% Return on Equity means American Vanguard Corporation generated $-0.08 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of American Vanguard Corporation:

  • The MRQ is -7.9%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -2.2%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-7.9%TTM-2.2%-5.6%
TTM-2.2%YOY0.3%-2.5%
TTM-2.2%5Y0.4%-2.7%
5Y0.4%10Y0.9%-0.4%
Compared to industry (Agricultural Inputs)
PeriodCompanyIndustry (mean)+/- 
MRQ-7.9%1.7%-9.6%
TTM-2.2%1.4%-3.6%
YOY0.3%2.7%-2.4%
5Y0.4%2.6%-2.2%
10Y0.9%2.4%-1.5%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of American Vanguard Corporation.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient American Vanguard Corporation is operating .

  • Measures how much profit American Vanguard Corporation 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 American Vanguard Corporation to the Agricultural Inputs industry mean.
  • An Operating Margin of -24.0% means the company generated $-0.24  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of American Vanguard Corporation:

  • The MRQ is -24.0%. The company is operating very inefficient. -2
  • The TTM is -4.9%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ-24.0%TTM-4.9%-19.1%
TTM-4.9%YOY2.7%-7.6%
TTM-4.9%5Y2.5%-7.4%
5Y2.5%10Y4.2%-1.7%
Compared to industry (Agricultural Inputs)
PeriodCompanyIndustry (mean)+/- 
MRQ-24.0%6.9%-30.9%
TTM-4.9%4.1%-9.0%
YOY2.7%7.3%-4.6%
5Y2.5%7.3%-4.8%
10Y4.2%5.5%-1.3%
4.3.2.2. Operating Ratio

Measures how efficient American Vanguard Corporation is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Agricultural Inputs industry mean).
  • An Operation Ratio of 1.24 means that the operating costs are $1.24 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of American Vanguard Corporation:

  • The MRQ is 1.240. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.049. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.240TTM1.049+0.191
TTM1.049YOY0.973+0.076
TTM1.0495Y0.971+0.078
5Y0.97110Y0.954+0.017
Compared to industry (Agricultural Inputs)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2401.512-0.272
TTM1.0491.352-0.303
YOY0.9731.289-0.316
5Y0.9711.379-0.408
10Y0.9541.234-0.280
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of American Vanguard Corporation.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if American Vanguard Corporation is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Agricultural Inputs industry mean).
  • A Current Ratio of 1.89 means the company has $1.89 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of American Vanguard Corporation:

  • The MRQ is 1.887. The company is able to pay all its short-term debts. +1
  • The TTM is 2.068. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.887TTM2.068-0.181
TTM2.068YOY1.938+0.129
TTM2.0685Y2.080-0.013
5Y2.08010Y2.280-0.200
Compared to industry (Agricultural Inputs)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8871.501+0.386
TTM2.0681.576+0.492
YOY1.9381.651+0.287
5Y2.0801.723+0.357
10Y2.2801.627+0.653
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare American Vanguard Corporation to the Agricultural Inputs industry mean.
  • A Quick Ratio of 0.76 means the company can pay off $0.76 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of American Vanguard Corporation:

  • The MRQ is 0.761. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.944. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.761TTM0.944-0.183
TTM0.944YOY0.876+0.068
TTM0.9445Y0.988-0.044
5Y0.98810Y0.979+0.009
Compared to industry (Agricultural Inputs)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7610.602+0.159
TTM0.9440.619+0.325
YOY0.8760.768+0.108
5Y0.9880.797+0.191
10Y0.9790.818+0.161
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of American Vanguard Corporation.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of American Vanguard Corporation assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare American Vanguard Corporation to Agricultural Inputs industry mean.
  • A Debt to Asset Ratio of 0.57 means that American Vanguard Corporation assets are financed with 56.8% credit (debt) and the remaining percentage (100% - 56.8%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of American Vanguard Corporation:

  • The MRQ is 0.568. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.548. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.568TTM0.548+0.020
TTM0.548YOY0.520+0.028
TTM0.5485Y0.508+0.040
5Y0.50810Y0.466+0.042
Compared to industry (Agricultural Inputs)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5680.461+0.107
TTM0.5480.446+0.102
YOY0.5200.460+0.060
5Y0.5080.454+0.054
10Y0.4660.490-0.024
4.5.4.2. Debt to Equity Ratio

Measures if American Vanguard Corporation is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare American Vanguard Corporation to the Agricultural Inputs industry mean.
  • A Debt to Equity ratio of 131.6% means that company has $1.32 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of American Vanguard Corporation:

  • The MRQ is 1.316. The company is able to pay all its debts with equity. +1
  • The TTM is 1.216. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.316TTM1.216+0.100
TTM1.216YOY1.088+0.129
TTM1.2165Y1.039+0.177
5Y1.03910Y0.895+0.144
Compared to industry (Agricultural Inputs)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3160.823+0.493
TTM1.2160.805+0.411
YOY1.0880.868+0.220
5Y1.0390.909+0.130
10Y0.8951.067-0.172
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 American Vanguard Corporation generates.

  • Above 15 is considered overpriced but always compare American Vanguard Corporation to the Agricultural Inputs industry mean.
  • A PE ratio of -1.48 means the investor is paying $-1.48 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of American Vanguard Corporation:

  • The EOD is -1.471. Based on the earnings, the company is expensive. -2
  • The MRQ is -1.482. Based on the earnings, the company is expensive. -2
  • The TTM is 16.151. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD-1.471MRQ-1.482+0.011
MRQ-1.482TTM16.151-17.632
TTM16.151YOY-60.076+76.226
TTM16.1515Y16.422-0.271
5Y16.42210Y63.838-47.417
Compared to industry (Agricultural Inputs)
PeriodCompanyIndustry (mean)+/- 
EOD-1.47111.487-12.958
MRQ-1.48210.661-12.143
TTM16.15110.830+5.321
YOY-60.07610.731-70.807
5Y16.42214.488+1.934
10Y63.83821.352+42.486
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 American Vanguard Corporation:

  • The EOD is 1.404. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 1.414. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is -0.834. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD1.404MRQ1.414-0.011
MRQ1.414TTM-0.834+2.248
TTM-0.834YOY-1.417+0.583
TTM-0.8345Y3.752-4.586
5Y3.75210Y4.120-0.368
Compared to industry (Agricultural Inputs)
PeriodCompanyIndustry (mean)+/- 
EOD1.4042.770-1.366
MRQ1.4142.164-0.750
TTM-0.8341.747-2.581
YOY-1.417-0.362-1.055
5Y3.7520.306+3.446
10Y4.1200.220+3.900
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 American Vanguard Corporation is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Agricultural Inputs industry mean).
  • A PB ratio of 0.47 means the investor is paying $0.47 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of American Vanguard Corporation:

  • The EOD is 0.462. Based on the equity, the company is cheap. +2
  • The MRQ is 0.465. Based on the equity, the company is cheap. +2
  • The TTM is 0.756. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.462MRQ0.465-0.004
MRQ0.465TTM0.756-0.290
TTM0.756YOY1.423-0.668
TTM0.7565Y1.301-0.545
5Y1.30110Y1.473-0.173
Compared to industry (Agricultural Inputs)
PeriodCompanyIndustry (mean)+/- 
EOD0.4621.451-0.989
MRQ0.4651.295-0.830
TTM0.7561.341-0.585
YOY1.4231.691-0.268
5Y1.3011.961-0.660
10Y1.4732.565-1.092
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 American Vanguard Corporation.

4.8.1. Institutions holding American Vanguard Corporation

Institutions are holding 79.22% of the shares of American Vanguard Corporation.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30BlackRock Inc7.04340.00042027639-102744-4.8228
2024-09-30Vanguard Group Inc5.44750.00021568217132150.8498
2024-09-30Dimensional Fund Advisors, Inc.5.29830.0021525266-153341-9.135
2024-09-30Wellington Management Company LLP5.10060.00141468348-43936-2.9053
2024-09-30Cruiser Capital Advisors, LLC4.17085.1709120068218652718.3924
2024-09-30Cove Street Capital, LLC3.6454.3544104932042157167.156
2024-09-30D. E. Shaw & Co LP3.13390.004190216814644019.3773
2024-09-30Morgan Stanley - Brokerage Accounts2.70790.0003779532-774974-49.8534
2024-09-30Invenomic Capital Management, LP2.47460.2075712396-63508-8.185
2024-09-30Schroder Investment Management Group2.37410.003768345510078817.2977
2024-09-30State Street Corp2.04740.0001589409-27625-4.4771
2024-09-30Geode Capital Management, LLC2.02160.0003581973-2832-0.4843
2024-09-30Hotchkis & Wiley Capital Management LLC1.54060.00784435104435100
2024-09-30Kennedy Capital Management Inc1.20210.0405346069266358334.1546
2024-09-30Citadel Advisors Llc1.11180.0003320065289759.954
2024-09-30JPMorgan Chase & Co1.03830.00012988985023020.1996
2024-09-30Jacobs Levy Equity Management, Inc.0.94220.0055271225117514.5288
2024-09-30Nuveen Asset Management, LLC0.91820.0004264329-125900-32.2631
2024-09-30Royal Bank of Canada0.83070.00032391275746331.6315
2024-09-30Northern Trust Corp0.75470.0002217256-3551-1.6082
Total 53.80379.800415488884+428417+2.8%

4.9.2. Funds holding American Vanguard Corporation

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31Vanguard Total Stock Mkt Idx Inv2.96320.000385303900
2024-11-27iShares Russell 2000 ETF2.47710.0053713107-1484-0.2077
2024-07-31Invenomic Institutional2.17220.4949625343-85996-12.0893
2024-08-31Schroder ISF Glbl Sust Fd & Wtr EAccUSD1.80751.68885203459162821.3726
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr1.55550.002244778800
2024-06-30Wellington SMID Cap Research Equity1.43530.1444131824241011.4383
2024-06-30Wellington CIF II SMID Cap Research S31.43530.1444131824241011.4383
2024-09-30DFA US Small Cap Value I1.32350.012138100700
2024-09-30Kennedy Micro Cap0.97660.3043281133215705329.683
2024-11-28Dimensional US Targeted Value ETF0.89340.013425718200
2024-09-30Fidelity Small Cap Index0.8470.0047243835-11613-4.5461
2024-11-27iShares Russell 2000 Value ETF0.83270.01042397153100.1295
2024-08-31CREF Stock R10.75950.001218630-89190-28.9747
2024-09-30Cove Classic Value Small Cap0.74.35412015096662149.3899
2024-10-31Xtrackers MSCI USA Swap ETF 1C0.67870.015519538400
2024-10-31State St Russell Sm/Mid Cp® Indx NL Cl C0.66450.0022191289-5200-2.6465
2024-09-30DFA US Targeted Value I0.61840.00681780301648810.2066
2024-10-31Schroder Global Sust Food & Wtr Fd XAcc0.55811.738216066900
2024-09-30Fidelity Extended Market Index0.53070.0019152765-4745-3.0125
2024-11-27iShares Global Agriculture ETF Comm0.51970.445514962000
Total 23.74899.38966836754+277344+4.1%

5.3. Insider Transactions

Insiders are holding 9.305% of the shares of American Vanguard Corporation.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-11-15Steven D MacicekBUY120005.97
2024-09-03Keith M RosenbloomBUY250005.94
2024-08-30Keith M RosenbloomBUY1044925.74
2024-08-29Peter EilersSELL50005.8
2024-08-28Keith M RosenbloomBUY335555.66
2024-05-16Ulrich TrogeleBUY182008.75
2024-05-15Steven D MacicekBUY85009.01
2023-12-14Ulrich TrogeleBUY500010.72
2023-12-11Ulrich TrogeleBUY248810.05
2023-12-07Ulrich TrogeleBUY50159.97
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
Current Deferred Revenue 5,99859,56265,560-37,04028,520-16,43012,090-18,694-6,604



5.2. Latest Balance Sheet

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

Summary
Total Assets759,458
Total Liabilities431,550
Total Stockholder Equity327,908
 As reported
Total Liabilities 431,550
Total Stockholder Equity+ 327,908
Total Assets = 759,458

Assets

Total Assets759,458
Total Current Assets425,105
Long-term Assets334,353
Total Current Assets
Cash And Cash Equivalents 11,880
Net Receivables 159,687
Inventory 246,037
Other Current Assets 7,501
Total Current Assets  (as reported)425,105
Total Current Assets  (calculated)425,105
+/-0
Long-term Assets
Property Plant Equipment 94,942
Goodwill 48,012
Intangible Assets 164,480
Long-term Assets Other 14,701
Long-term Assets  (as reported)334,353
Long-term Assets  (calculated)322,135
+/- 12,218

Liabilities & Shareholders' Equity

Total Current Liabilities225,304
Long-term Liabilities206,246
Total Stockholder Equity327,908
Total Current Liabilities
Short-term Debt 13,208
Accounts payable 73,557
Other Current Liabilities 135,310
Total Current Liabilities  (as reported)225,304
Total Current Liabilities  (calculated)222,075
+/- 3,229
Long-term Liabilities
Long term Debt 178,749
Capital Lease Obligations 22,178
Long-term Liabilities Other 2,756
Long-term Liabilities  (as reported)206,246
Long-term Liabilities  (calculated)203,683
+/- 2,563
Total Stockholder Equity
Common Stock3,452
Retained Earnings 295,310
Accumulated Other Comprehensive Income -13,849
Other Stockholders Equity 42,995
Total Stockholder Equity (as reported)327,908
Total Stockholder Equity (calculated)327,908
+/-0
Other
Capital Stock3,452
Cash and Short Term Investments 11,880
Common Stock Shares Outstanding 28,173
Current Deferred Revenue-6,604
Liabilities and Stockholders Equity 759,458
Net Debt 189,047
Net Invested Capital 506,657
Net Working Capital 199,801
Property Plant and Equipment Gross 221,046
Short Long Term Debt Total 200,927



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-311993-12-311993-09-301993-06-301993-03-311992-12-311992-09-301992-06-301992-03-311991-12-311991-09-301991-06-301991-03-311990-12-311990-09-301990-06-301990-03-311989-12-311989-09-301989-06-301989-03-311988-12-311988-09-301988-06-301988-03-311987-12-311987-09-301987-06-301987-03-311986-12-311986-09-301986-06-301986-03-31
> Total Assets 
0
0
0
9,500
0
0
0
11,200
0
0
0
14,600
0
0
0
21,000
25,600
29,200
30,900
29,600
29,000
28,700
30,200
31,800
30,900
0
0
32,900
28,500
31,800
32,500
36,000
34,200
35,500
35,600
40,900
39,800
34,700
31,800
39,300
39,300
35,600
36,100
48,000
53,000
55,500
57,000
55,200
55,500
55,700
58,100
58,800
61,100
59,900
54,500
55,579
59,568
57,942
62,637
66,091
66,091
64,723
62,864
68,565
68,565
72,697
81,302
75,448
97,973
93,834
93,124
106,734
133,955
120,081
121,395
122,346
144,393
143,562
142,791
183,227
213,705
202,338
204,310
262,376
269,397
238,409
249,338
248,581
293,461
288,152
296,521
286,937
320,629
296,472
296,400
254,711
269,908
258,212
282,162
281,799
311,935
332,190
345,660
339,141
355,650
371,644
397,616
399,890
474,445
437,237
463,414
447,443
498,094
479,442
481,976
473,171
470,716
493,003
493,913
443,539
463,522
459,655
463,109
429,956
422,605
425,598
469,115
535,592
566,793
562,014
589,911
593,587
662,425
665,809
681,297
670,098
674,241
661,334
675,741
667,184
710,024
735,442
735,872
694,160
747,461
743,644
776,175
726,313
771,073
772,658
802,844
799,381
781,625
807,455
759,458
759,458807,455781,625799,381802,844772,658771,073726,313776,175743,644747,461694,160735,872735,442710,024667,184675,741661,334674,241670,098681,297665,809662,425593,587589,911562,014566,793535,592469,115425,598422,605429,956463,109459,655463,522443,539493,913493,003470,716473,171481,976479,442498,094447,443463,414437,237474,445399,890397,616371,644355,650339,141345,660332,190311,935281,799282,162258,212269,908254,711296,400296,472320,629286,937296,521288,152293,461248,581249,338238,409269,397262,376204,310202,338213,705183,227142,791143,562144,393122,346121,395120,081133,955106,73493,12493,83497,97375,44881,30272,69768,56568,56562,86464,72366,09166,09162,63757,94259,56855,57954,50059,90061,10058,80058,10055,70055,50055,20057,00055,50053,00048,00036,10035,60039,30039,30031,80034,70039,80040,90035,60035,50034,20036,00032,50031,80028,50032,9000030,90031,80030,20028,70029,00029,60030,90029,20025,60021,00000014,60000011,2000009,500000
   > Total Current Assets 
0
0
0
4,400
0
0
0
6,100
0
0
0
4,900
0
0
0
5,400
5,400
5,900
7,000
6,100
6,100
6,100
8,100
10,000
9,300
0
0
12,500
8,700
12,200
13,500
17,400
15,700
17,600
18,200
23,900
23,500
19,000
16,700
24,700
24,700
21,700
22,200
29,400
34,700
37,300
38,600
36,400
37,100
37,100
40,400
36,000
38,900
38,400
33,800
34,073
38,566
36,334
41,575
45,747
45,747
43,435
41,820
44,375
44,375
42,829
49,854
43,774
58,648
54,675
54,516
63,670
87,532
74,699
74,244
74,016
93,717
92,321
90,247
106,818
136,076
124,044
126,717
145,570
152,491
122,567
134,246
125,440
161,203
152,814
161,049
145,511
179,818
157,216
158,627
119,676
135,246
124,281
147,599
118,645
145,938
168,982
184,310
178,465
192,896
206,059
230,753
222,317
286,481
246,790
268,562
249,506
301,434
286,206
291,533
287,049
288,302
278,484
283,619
236,831
258,377
258,526
263,234
227,075
221,604
214,274
249,576
254,883
290,042
288,513
320,808
310,188
340,548
342,892
356,994
336,199
350,603
336,750
353,016
321,380
365,886
373,082
376,333
342,000
394,112
400,070
436,801
388,567
434,970
438,153
471,587
432,021
446,945
477,581
425,105
425,105477,581446,945432,021471,587438,153434,970388,567436,801400,070394,112342,000376,333373,082365,886321,380353,016336,750350,603336,199356,994342,892340,548310,188320,808288,513290,042254,883249,576214,274221,604227,075263,234258,526258,377236,831283,619278,484288,302287,049291,533286,206301,434249,506268,562246,790286,481222,317230,753206,059192,896178,465184,310168,982145,938118,645147,599124,281135,246119,676158,627157,216179,818145,511161,049152,814161,203125,440134,246122,567152,491145,570126,717124,044136,076106,81890,24792,32193,71774,01674,24474,69987,53263,67054,51654,67558,64843,77449,85442,82944,37544,37541,82043,43545,74745,74741,57536,33438,56634,07333,80038,40038,90036,00040,40037,10037,10036,40038,60037,30034,70029,40022,20021,70024,70024,70016,70019,00023,50023,90018,20017,60015,70017,40013,50012,2008,70012,500009,30010,0008,1006,1006,1006,1007,0005,9005,4005,4000004,9000006,1000004,400000
       Cash And Cash Equivalents 
0
0
0
800
0
0
0
1,000
0
0
0
1,000
0
0
0
1,300
200
100
200
200
200
200
100
100
100
0
0
100
200
200
400
300
500
300
200
300
500
200
300
300
300
300
400
600
300
1,700
600
700
800
600
500
800
500
600
700
550
960
954
828
361
361
1,333
685
853
853
869
602
3,275
344
337
969
887
871
1,916
2,396
457
683
1,232
2,532
1,342
2,497
1,521
1,802
1,844
2,862
4,456
4,996
3,201
2,289
4,741
3,154
1,229
1,447
1,306
901
383
1,520
929
1,044
1,158
1,274
9,958
3,832
35,085
14,732
48,048
23,624
38,476
9,995
32,414
12,325
6,680
8,391
4,189
5,045
4,885
6,870
5,089
5,429
5,524
7,916
5,799
6,594
7,869
10,792
7,597
9,045
11,337
13,018
7,099
9,368
6,168
6,657
6,307
5,887
6,581
5,544
8,600
9,581
15,923
13,765
19,559
16,718
16,285
17,841
22,057
20,808
20,328
19,568
14,632
11,529
11,416
13,709
17,949
11,880
11,88017,94913,70911,41611,52914,63219,56820,32820,80822,05717,84116,28516,71819,55913,76515,9239,5818,6005,5446,5815,8876,3076,6576,1689,3687,09913,01811,3379,0457,59710,7927,8696,5945,7997,9165,5245,4295,0896,8704,8855,0454,1898,3916,68012,32532,4149,99538,47623,62448,04814,73235,0853,8329,9581,2741,1581,0449291,5203839011,3061,4471,2293,1544,7412,2893,2014,9964,4562,8621,8441,8021,5212,4971,3422,5321,2326834572,3961,9168718879693373443,2756028698538536851,3333613618289549605507006005008005006008007006001,700300600400300300300300200500300200300500300400200200100001001001002002002002001002001,3000001,0000001,000000800000
       Net Receivables 
0
0
0
1,500
0
0
0
3,100
0
0
0
1,500
0
0
0
1,100
2,400
2,600
3,700
2,900
2,900
2,800
3,300
5,400
4,500
0
0
6,700
2,600
5,400
6,400
10,900
7,900
8,700
8,600
15,500
15,500
10,400
6,800
15,500
15,500
10,400
8,800
16,700
18,400
17,200
20,900
21,700
21,100
19,000
19,900
18,600
17,500
18,500
13,600
15,953
16,977
13,398
18,673
22,850
22,850
15,750
13,682
17,115
17,115
12,632
20,814
17,194
32,105
20,423
21,804
28,197
47,581
31,465
30,088
28,305
45,547
41,750
41,022
60,269
79,338
59,319
62,904
75,744
78,961
47,631
61,400
56,570
64,972
52,772
67,031
51,968
64,127
41,751
56,683
44,638
57,031
46,708
65,664
40,811
63,996
75,115
96,991
70,001
100,098
73,660
106,365
77,303
148,211
68,938
111,807
85,040
115,520
86,207
94,361
94,387
91,155
86,297
95,828
75,557
85,591
79,545
94,591
87,206
76,072
67,203
103,673
109,605
122,403
106,944
137,328
134,029
131,646
131,475
154,091
155,848
158,049
134,655
156,410
130,561
168,666
164,476
180,151
158,921
194,578
179,442
206,717
168,199
180,998
168,388
203,609
194,793
197,481
205,551
159,687
159,687205,551197,481194,793203,609168,388180,998168,199206,717179,442194,578158,921180,151164,476168,666130,561156,410134,655158,049155,848154,091131,475131,646134,029137,328106,944122,403109,605103,67367,20376,07287,20694,59179,54585,59175,55795,82886,29791,15594,38794,36186,207115,52085,040111,80768,938148,21177,303106,36573,660100,09870,00196,99175,11563,99640,81165,66446,70857,03144,63856,68341,75164,12751,96867,03152,77264,97256,57061,40047,63178,96175,74462,90459,31979,33860,26941,02241,75045,54728,30530,08831,46547,58128,19721,80420,42332,10517,19420,81412,63217,11517,11513,68215,75022,85022,85018,67313,39816,97715,95313,60018,50017,50018,60019,90019,00021,10021,70020,90017,20018,40016,7008,80010,40015,50015,5006,80010,40015,50015,5008,6008,7007,90010,9006,4005,4002,6006,700004,5005,4003,3002,8002,9002,9003,7002,6002,4001,1000001,5000003,1000001,500000
       Other Current Assets 
0
0
0
400
0
0
0
400
0
0
0
700
0
0
0
1,100
1,000
1,000
1,000
1,000
1,000
900
1,000
600
600
0
0
400
800
800
500
800
900
900
1,400
900
800
500
500
0
600
600
900
700
1,200
1,000
1,000
1,100
900
900
1,000
900
1,000
900
1,100
820
742
847
904
1,333
1,333
1,397
1,868
2,378
2,378
2,555
2,124
918
562
1,280
2,213
1,197
981
1,524
1,502
1,619
1,454
1,049
871
848
1,146
1,149
1,461
1,354
1,005
1,422
1,620
2,214
3,658
4,593
1,617
1,688
1,717
1,725
1,568
2,143
2,356
2,105
1,936
2,622
3,371
3,289
2,668
2,311
3,399
4,429
7,949
18,587
18,786
1,414
17,258
17,956
19,064
20,570
20,607
22,146
23,296
21,864
20,866
19,273
20,455
22,080
20,371
11,424
12,461
12,609
13,543
10,817
11,390
11,290
11,352
10,096
12,746
11,717
10,731
10,457
11,149
12,502
10,738
10,499
11,221
13,896
12,491
12,488
13,644
28,249
16,967
15,850
20,203
22,982
14,588
6,261
7,446
9,146
7,501
7,5019,1467,4466,26114,58822,98220,20315,85016,96728,24913,64412,48812,49113,89611,22110,49910,73812,50211,14910,45710,73111,71712,74610,09611,35211,29011,39010,81713,54312,60912,46111,42420,37122,08020,45519,27320,86621,86423,29622,14620,60720,57019,06417,95617,2581,41418,78618,5877,9494,4293,3992,3112,6683,2893,3712,6221,9362,1052,3562,1431,5681,7251,7171,6881,6174,5933,6582,2141,6201,4221,0051,3541,4611,1491,1468488711,0491,4541,6191,5021,5249811,1972,2131,2805629182,1242,5552,3782,3781,8681,3971,3331,3339048477428201,1009001,0009001,0009009001,1001,0001,0001,20070090060060005005008009001,400900900800500800800400006006001,0009001,0001,0001,0001,0001,0001,100000700000400000400000
   > Long-term Assets 
0
0
0
5,100
0
0
0
5,100
0
0
0
9,700
0
0
0
15,600
20,200
23,300
23,900
23,500
22,900
22,600
22,100
21,800
21,600
0
0
20,400
19,800
19,600
19,000
18,600
18,500
17,900
17,400
17,000
16,300
15,700
15,100
0
14,600
13,900
13,900
18,600
18,300
18,200
18,400
18,800
18,400
18,600
17,700
22,800
22,200
21,500
20,700
21,507
21,003
21,608
21,062
20,344
20,344
21,288
21,043
0
24,190
29,868
31,449
31,674
39,325
39,159
38,608
43,064
46,423
45,382
47,151
48,330
50,676
51,241
52,544
76,409
77,629
78,294
77,593
116,806
116,906
115,842
115,092
123,141
132,258
135,338
135,472
141,426
140,811
139,256
137,773
135,035
134,662
133,931
134,563
163,154
165,997
163,208
161,350
160,676
162,754
165,585
166,863
177,573
187,964
190,447
194,852
197,937
196,660
193,236
190,443
186,122
182,414
214,519
210,294
206,708
205,145
201,129
199,875
202,881
201,001
211,324
219,539
280,709
276,751
273,501
269,103
283,399
321,877
322,917
324,303
333,899
323,638
324,584
322,725
345,804
344,138
362,360
359,539
352,160
353,349
343,574
339,374
337,746
336,103
334,505
331,257
367,360
334,680
329,874
334,353
334,353329,874334,680367,360331,257334,505336,103337,746339,374343,574353,349352,160359,539362,360344,138345,804322,725324,584323,638333,899324,303322,917321,877283,399269,103273,501276,751280,709219,539211,324201,001202,881199,875201,129205,145206,708210,294214,519182,414186,122190,443193,236196,660197,937194,852190,447187,964177,573166,863165,585162,754160,676161,350163,208165,997163,154134,563133,931134,662135,035137,773139,256140,811141,426135,472135,338132,258123,141115,092115,842116,906116,80677,59378,29477,62976,40952,54451,24150,67648,33047,15145,38246,42343,06438,60839,15939,32531,67431,44929,86824,190021,04321,28820,34420,34421,06221,60821,00321,50720,70021,50022,20022,80017,70018,60018,40018,80018,40018,20018,30018,60013,90013,90014,600015,10015,70016,30017,00017,40017,90018,50018,60019,00019,60019,80020,4000021,60021,80022,10022,60022,90023,50023,90023,30020,20015,6000009,7000005,1000005,100000
       Property Plant Equipment 
0
0
0
4,500
0
0
0
4,600
0
0
0
7,600
0
0
0
12,500
16,800
19,400
19,800
19,400
19,000
18,600
18,100
17,800
17,400
0
0
16,800
16,500
16,500
16,200
16,100
15,900
15,600
15,200
15,200
14,800
14,500
14,100
13,700
13,700
13,200
13,200
12,900
12,700
12,700
12,900
13,600
13,000
12,700
12,000
12,800
12,100
11,600
11,000
10,725
10,246
9,617
9,482
9,013
9,224
10,436
10,402
13,398
13,398
17,591
19,476
19,984
21,797
21,983
21,566
21,677
24,676
25,098
25,005
26,118
28,987
29,696
31,289
34,339
36,573
37,000
36,592
36,863
36,116
35,236
34,196
36,541
38,495
39,693
41,756
41,241
40,554
40,285
40,247
39,196
39,462
40,594
40,542
40,541
39,706
39,170
39,378
39,273
43,039
48,449
45,180
45,701
48,001
49,828
51,642
52,468
52,148
51,621
51,214
50,026
49,187
48,975
48,460
47,972
46,433
45,388
47,760
50,295
51,425
50,383
49,495
49,321
48,579
48,399
48,315
49,252
61,672
66,057
67,516
67,779
68,330
69,195
71,929
77,580
77,152
88,134
92,581
91,497
92,390
91,902
94,000
95,162
95,998
97,176
96,112
96,977
98,993
97,287
94,942
94,94297,28798,99396,97796,11297,17695,99895,16294,00091,90292,39091,49792,58188,13477,15277,58071,92969,19568,33067,77967,51666,05761,67249,25248,31548,39948,57949,32149,49550,38351,42550,29547,76045,38846,43347,97248,46048,97549,18750,02651,21451,62152,14852,46851,64249,82848,00145,70145,18048,44943,03939,27339,37839,17039,70640,54140,54240,59439,46239,19640,24740,28540,55441,24141,75639,69338,49536,54134,19635,23636,11636,86336,59237,00036,57334,33931,28929,69628,98726,11825,00525,09824,67621,67721,56621,98321,79719,98419,47617,59113,39813,39810,40210,4369,2249,0139,4829,61710,24610,72511,00011,60012,10012,80012,00012,70013,00013,60012,90012,70012,70012,90013,20013,20013,70013,70014,10014,50014,80015,20015,20015,60015,90016,10016,20016,50016,50016,8000017,40017,80018,10018,60019,00019,40019,80019,40016,80012,5000007,6000004,6000004,500000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
22,184
22,983
21,837
21,837
25,790
39,159
39,436
38,435
46,557
41,974
41,278
40,737
52,108
50,505
48,154
46,616
46,260
49,077
46,997
46,215
47,010
47,366
48,219
47,426
51,199
50,469
48,878
48,012
48,01248,87850,46951,19947,42648,21947,36647,01046,21546,99749,07746,26046,61648,15450,50552,10840,73741,27841,97446,55738,43539,43639,15925,79021,83721,83722,98322,1840000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,006
0
0
0
0
698
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000069800002,0060000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
100
0
0
0
100
0
0
0
100
0
0
0
100
100
100
100
100
100
100
100
100
100
0
0
100
100
100
100
0
500
500
500
500
500
500
500
400
400
400
400
3,500
3,500
3,400
3,400
4,900
4,800
3,200
3,100
9,600
9,400
9,300
9,100
10,086
10,091
11,140
10,911
10,657
10,657
10,219
10,025
10,050
10,050
11,385
11,127
10,878
16,741
16,400
16,123
20,307
20,087
19,744
21,606
21,161
20,688
20,565
20,300
41,222
40,238
40,482
40,015
79,030
79,935
79,131
79,520
85,318
92,470
93,781
92,504
93,179
89,999
89,084
88,083
86,973
85,837
84,744
86,675
115,249
120,560
119,104
117,407
116,189
114,703
113,059
111,570
113,521
111,933
110,247
108,641
107,007
105,442
103,865
102,192
100,211
98,621
133,129
131,006
129,160
127,131
125,410
123,420
121,433
119,757
130,806
141,127
180,950
178,283
177,512
174,801
186,583
197,063
194,337
196,542
198,377
193,823
194,357
191,133
197,514
193,776
195,655
201,078
197,841
196,365
191,560
187,207
184,664
181,909
178,624
174,918
172,508
168,723
166,958
164,480
164,480166,958168,723172,508174,918178,624181,909184,664187,207191,560196,365197,841201,078195,655193,776197,514191,133194,357193,823198,377196,542194,337197,063186,583174,801177,512178,283180,950141,127130,806119,757121,433123,420125,410127,131129,160131,006133,12998,621100,211102,192103,865105,442107,007108,641110,247111,933113,521111,570113,059114,703116,189117,407119,104120,560115,24986,67584,74485,83786,97388,08389,08489,99993,17992,50493,78192,47085,31879,52079,13179,93579,03040,01540,48240,23841,22220,30020,56520,68821,16121,60619,74420,08720,30716,12316,40016,74110,87811,12711,38510,05010,05010,02510,21910,65710,65710,91111,14010,09110,0869,1009,3009,4009,6003,1003,2004,8004,9003,4003,4003,5003,500400400400400500500500500500500500010010010010000100100100100100100100100100100000100000100000100000
       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
10,967
11,991
11,791
11,332
10,881
10,852
10,642
10,792
10,899
12,278
11,972
11,690
17,528
17,176
17,042
21,387
21,747
20,284
22,146
22,212
21,689
21,545
21,255
42,070
41,056
41,505
41,001
80,154
81,001
80,817
81,107
86,811
93,974
95,645
93,927
100,185
100,257
98,971
97,526
95,839
95,200
93,337
94,021
122,613
126,291
124,038
121,972
121,403
119,715
117,136
121,683
131,872
139,963
140,619
143,210
145,469
144,512
141,615
139,229
136,096
133,227
165,544
161,834
158,736
158,712
155,741
152,115
152,586
149,576
160,941
170,044
231,388
26,906
25,753
24,150
21,774
23,983
23,087
21,810
21,186
19,011
19,279
31,054
33,564
700,516
30,417
19,264
28,780
12,633
10,231
11,952
10,910
10,830
10,486
12,801
0
0
0
0
000012,80110,48610,83010,91011,95210,23112,63328,78019,26430,417700,51633,56431,05419,27919,01121,18621,81023,08723,98321,77424,15025,75326,906231,388170,044160,941149,576152,586152,115155,741158,712158,736161,834165,544133,227136,096139,229141,615144,512145,469143,210140,619139,963131,872121,683117,136119,715121,403121,972124,038126,291122,61394,02193,33795,20095,83997,52698,971100,257100,18593,92795,64593,97486,81181,10780,81781,00180,15441,00141,50541,05642,07021,25521,54521,68922,21222,14620,28421,74721,38717,04217,17617,52811,69011,97212,27810,89910,79210,64210,85210,88111,33211,79111,99110,96700000000000000000000000000000000000000000000000000000000
> Total Liabilities 
0
0
0
5,700
0
0
0
7,000
0
0
0
7,800
0
0
0
10,900
15,700
19,100
20,900
20,300
20,100
19,600
21,100
22,400
21,400
0
0
21,600
17,700
20,800
21,400
22,500
20,300
21,600
21,800
25,800
24,800
19,400
16,400
21,300
21,300
17,400
17,900
28,600
33,800
35,600
37,500
33,900
34,700
35,100
37,100
35,700
38,500
36,900
30,900
29,509
33,841
31,566
35,379
36,803
36,803
34,719
31,650
34,607
34,607
37,218
44,146
35,205
56,875
51,030
47,564
56,400
82,182
66,103
63,601
58,374
78,226
74,620
69,093
100,779
106,777
91,653
89,495
141,499
146,659
111,599
117,117
108,842
152,520
141,992
147,356
130,994
164,100
138,916
136,411
101,624
114,374
100,562
120,731
115,362
140,270
154,491
165,832
152,069
159,778
165,830
182,193
174,454
232,409
187,491
204,581
189,648
239,034
220,351
222,079
212,168
210,113
230,120
228,470
175,213
191,988
184,821
184,848
147,599
135,130
134,024
172,372
230,278
252,635
241,783
261,287
264,357
333,307
331,961
343,311
325,942
340,034
321,674
330,947
306,448
349,978
366,071
367,531
321,422
364,838
358,810
413,607
356,334
396,079
403,583
444,143
429,371
410,042
454,230
431,550
431,550454,230410,042429,371444,143403,583396,079356,334413,607358,810364,838321,422367,531366,071349,978306,448330,947321,674340,034325,942343,311331,961333,307264,357261,287241,783252,635230,278172,372134,024135,130147,599184,848184,821191,988175,213228,470230,120210,113212,168222,079220,351239,034189,648204,581187,491232,409174,454182,193165,830159,778152,069165,832154,491140,270115,362120,731100,562114,374101,624136,411138,916164,100130,994147,356141,992152,520108,842117,117111,599146,659141,49989,49591,653106,777100,77969,09374,62078,22658,37463,60166,10382,18256,40047,56451,03056,87535,20544,14637,21834,60734,60731,65034,71936,80336,80335,37931,56633,84129,50930,90036,90038,50035,70037,10035,10034,70033,90037,50035,60033,80028,60017,90017,40021,30021,30016,40019,40024,80025,80021,80021,60020,30022,50021,40020,80017,70021,6000021,40022,40021,10019,60020,10020,30020,90019,10015,70010,9000007,8000007,0000005,700000
   > Total Current Liabilities 
0
0
0
2,600
0
0
0
3,700
0
0
0
3,600
0
0
0
5,300
7,100
7,900
9,500
9,000
8,800
8,400
10,000
12,600
11,900
0
0
13,100
9,900
13,100
13,800
15,200
12,600
14,200
14,800
19,300
19,200
14,200
6,400
9,000
9,000
4,800
4,800
11,500
9,500
11,700
10,400
10,600
10,000
8,900
9,900
16,100
13,400
13,000
14,000
22,786
12,071
13,026
16,873
16,624
16,624
12,460
18,398
18,997
18,997
14,179
19,275
15,912
27,175
26,973
28,851
32,046
41,416
30,364
35,639
37,741
50,720
44,040
53,540
65,150
56,174
46,077
56,945
46,337
43,023
48,990
60,535
50,296
53,501
56,299
66,916
48,630
49,787
44,030
58,122
50,879
46,777
53,691
69,441
51,186
65,486
81,030
93,887
79,025
95,305
104,068
123,203
113,670
168,585
123,126
142,592
110,499
112,114
107,277
100,624
81,245
93,896
111,353
114,650
76,282
95,647
104,660
109,768
97,074
95,581
98,148
105,492
126,202
134,732
140,660
137,927
145,528
147,530
129,297
143,174
138,638
139,307
131,808
150,505
160,979
166,896
165,875
178,321
223,061
220,142
212,944
219,876
266,601
260,009
205,343
189,527
230,495
195,423
214,928
225,304
225,304214,928195,423230,495189,527205,343260,009266,601219,876212,944220,142223,061178,321165,875166,896160,979150,505131,808139,307138,638143,174129,297147,530145,528137,927140,660134,732126,202105,49298,14895,58197,074109,768104,66095,64776,282114,650111,35393,89681,245100,624107,277112,114110,499142,592123,126168,585113,670123,203104,06895,30579,02593,88781,03065,48651,18669,44153,69146,77750,87958,12244,03049,78748,63066,91656,29953,50150,29660,53548,99043,02346,33756,94546,07756,17465,15053,54044,04050,72037,74135,63930,36441,41632,04628,85126,97327,17515,91219,27514,17918,99718,99718,39812,46016,62416,62416,87313,02612,07122,78614,00013,00013,40016,1009,9008,90010,00010,60010,40011,7009,50011,5004,8004,8009,0009,0006,40014,20019,20019,30014,80014,20012,60015,20013,80013,1009,90013,1000011,90012,60010,0008,4008,8009,0009,5007,9007,1005,3000003,6000003,7000002,600000
       Short-term Debt 
0
0
0
1,000
0
0
0
2,000
0
0
0
1,900
0
0
0
900
3,400
4,200
4,700
4,400
5,400
4,700
4,400
6,200
6,700
0
0
6,900
6,400
9,200
9,600
8,800
8,100
8,200
8,800
9,200
10,800
8,800
1,100
1,300
1,300
1,300
1,300
1,200
1,300
1,300
1,200
2,700
1,100
1,100
1,100
3,100
2,800
2,800
2,800
13,122
2,791
3,460
3,306
3,575
3,575
3,385
3,141
702
702
791
1,574
1,949
4,824
4,824
5,624
6,374
4,406
3,781
5,106
5,107
5,106
5,107
5,107
8,107
4,106
4,106
4,106
4,106
4,106
4,106
4,106
4,106
4,106
4,656
4,656
7,706
7,506
8,506
9,506
8,528
8,528
8,528
8,528
8,427
14,636
14,827
14,533
14,460
14,896
15,051
15,615
16,247
10,070
70
71
69
70
70
71
71
272
10,072
10,073
55
37
18
44,488
40,951
70,761
70,800
57,379
77,486
53,579
64,964
77,068
57,341
4,156
4,749
4,889
4,904
4,883
4,771
4,312
4,188
3,664
3,993
5,015
5,059
5,035
5,029
5,329
5,279
5,367
5,493
5,553
12,162
6,358
13,224
13,208
13,20813,2246,35812,1625,5535,4935,3675,2795,3295,0295,0355,0595,0153,9933,6644,1884,3124,7714,8834,9044,8894,7494,15657,34177,06864,96453,57977,48657,37970,80070,76140,95144,48818375510,07310,0722727171707069717010,07016,24715,61515,05114,89614,46014,53314,82714,6368,4278,5288,5288,5288,5289,5068,5067,5067,7064,6564,6564,1064,1064,1064,1064,1064,1064,1064,1064,1068,1075,1075,1075,1065,1075,1063,7814,4066,3745,6244,8244,8241,9491,5747917027023,1413,3853,5753,5753,3063,4602,79113,1222,8002,8002,8003,1001,1001,1001,1002,7001,2001,3001,3001,2001,3001,3001,3001,3001,1008,80010,8009,2008,8008,2008,1008,8009,6009,2006,4006,900006,7006,2004,4004,7005,4004,4004,7004,2003,4009000001,9000002,0000001,000000
       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
71
0
0
0
55
0
18
0
40,951
0
26,348
57,379
77,486
90,325
74,258
0
0
4,156
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000004,1560074,25890,32577,48657,37926,348040,951018055000710000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,800
2,100
2,500
1,400
1,800
1,800
3,300
2,900
2,800
0
0
2,300
1,400
2,000
1,500
2,100
2,300
2,100
2,400
2,900
2,400
2,900
2,500
0
2,800
1,600
1,400
3,000
4,200
5,800
4,300
3,800
4,800
3,800
3,900
6,400
7,300
5,100
6,300
2,946
5,389
4,479
7,524
6,914
6,914
3,018
7,119
9,400
9,400
5,650
7,801
5,159
12,129
10,744
7,461
13,030
21,379
7,087
6,361
12,984
22,087
14,352
17,903
28,392
22,788
11,940
15,344
15,688
12,144
12,112
15,026
13,796
20,505
16,160
19,750
14,621
21,061
12,114
17,390
11,401
17,725
15,578
25,870
13,961
21,910
23,996
23,451
23,214
24,381
23,837
31,871
32,838
63,909
23,953
32,764
40,702
40,185
23,900
17,935
20,411
23,981
20,019
23,421
15,343
28,374
25,180
23,268
24,358
21,333
25,560
29,355
53,748
63,820
64,842
59,769
66,535
77,543
62,220
67,188
64,881
64,333
52,599
61,283
59,254
60,946
65,073
66,082
67,140
77,704
86,944
81,919
69,000
74,887
78,876
71,054
68,833
64,642
93,912
73,557
73,55793,91264,64268,83371,05478,87674,88769,00081,91986,94477,70467,14066,08265,07360,94659,25461,28352,59964,33364,88167,18862,22077,54366,53559,76964,84263,82053,74829,35525,56021,33324,35823,26825,18028,37415,34323,42120,01923,98120,41117,93523,90040,18540,70232,76423,95363,90932,83831,87123,83724,38123,21423,45123,99621,91013,96125,87015,57817,72511,40117,39012,11421,06114,62119,75016,16020,50513,79615,02612,11212,14415,68815,34411,94022,78828,39217,90314,35222,08712,9846,3617,08721,37913,0307,46110,74412,1295,1597,8015,6509,4009,4007,1193,0186,9146,9147,5244,4795,3892,9466,3005,1007,3006,4003,9003,8004,8003,8004,3005,8004,2003,0001,4001,6002,80002,5002,9002,4002,9002,4002,1002,3002,1001,5002,0001,4002,300002,8002,9003,3001,8001,8001,4002,5002,1001,8000000000000000000
       Other Current Liabilities 
0
0
0
1,600
0
0
0
1,700
0
0
0
1,700
0
0
0
4,400
1,900
1,600
2,300
3,200
1,600
1,900
2,300
3,500
2,400
0
0
3,900
2,100
1,900
2,700
4,300
2,200
3,900
3,600
7,200
6,000
2,500
2,800
0
4,900
1,900
2,100
7,300
4,000
4,600
4,900
4,100
4,100
4,000
4,900
6,600
3,300
5,100
4,900
6,718
3,891
5,087
6,044
4,985
6,135
85
8,139
8,172
1,596
7,739
9,901
8,804
10,222
11,405
15,766
580
1,862
345
161
1,687
1,252
24,581
1,658
1,829
826
1,190
1,432
3,253
1,600
3,676
2,795
1,848
1,886
4,454
5,445
3,332
20,687
23,229
30,272
30,950
19,528
29,585
35,043
23,230
28,905
42,113
55,892
33,780
1,134
64,979
74,416
44,158
92,327
98,825
109,364
65,940
70,380
81,795
81,599
59,865
65,085
76,753
81,118
51,996
60,196
72,506
41,971
27,917
33
66
76,137
-19,606
5,475
3,534
481
1,609
61,672
61,577
70,729
62,027
65,643
70,091
79,221
64,885
69,970
83,604
101,714
87,798
118,861
120,699
132,406
81,725
109,417
93,606
106,922
72,268
90,270
87,314
135,310
135,31087,31490,27072,268106,92293,606109,41781,725132,406120,699118,86187,798101,71483,60469,97064,88579,22170,09165,64362,02770,72961,57761,6721,6094813,5345,475-19,60676,137663327,91741,97172,50660,19651,99681,11876,75365,08559,86581,59981,79570,38065,940109,36498,82592,32744,15874,41664,9791,13433,78055,89242,11328,90523,23035,04329,58519,52830,95030,27223,22920,6873,3325,4454,4541,8861,8482,7953,6761,6003,2531,4321,1908261,8291,65824,5811,2521,6871613451,86258015,76611,40510,2228,8049,9017,7391,5968,1728,139856,1354,9856,0445,0873,8916,7184,9005,1003,3006,6004,9004,0004,1004,1004,9004,6004,0007,3002,1001,9004,90002,8002,5006,0007,2003,6003,9002,2004,3002,7001,9002,1003,900002,4003,5002,3001,9001,6003,2002,3001,6001,9004,4000001,7000001,7000001,600000
   > Long-term Liabilities 
0
0
0
3,100
0
0
0
3,300
0
0
0
4,200
0
0
0
5,600
8,600
11,200
11,400
11,300
11,300
11,200
11,100
9,800
9,500
0
0
8,500
7,800
7,700
7,600
7,300
7,700
7,400
7,000
6,500
5,600
5,200
10,000
0
12,300
12,600
13,100
17,100
24,300
23,900
27,100
23,300
24,700
26,200
27,200
19,600
25,100
23,900
16,900
6,722
21,770
18,540
18,506
20,180
20,180
22,259
13,252
0
15,609
23,039
24,871
19,293
29,700
24,057
18,713
24,354
40,766
35,739
27,962
20,633
27,506
30,580
15,553
35,629
50,603
45,576
32,550
95,162
103,636
62,609
56,582
58,546
99,019
85,693
80,440
82,364
114,313
94,886
78,289
50,745
67,597
46,871
51,290
64,176
74,784
73,461
71,945
73,044
64,473
61,762
58,990
60,784
63,824
64,365
61,989
79,149
126,920
113,074
121,455
130,923
116,217
118,767
113,820
98,931
96,341
80,161
75,080
50,525
39,549
35,876
66,880
104,076
117,903
101,123
123,360
118,829
185,777
202,664
200,137
187,304
200,727
189,866
180,442
145,469
183,082
200,196
189,210
98,361
144,696
145,866
193,731
89,733
136,070
198,240
254,616
198,876
214,619
239,302
206,246
206,246239,302214,619198,876254,616198,240136,07089,733193,731145,866144,69698,361189,210200,196183,082145,469180,442189,866200,727187,304200,137202,664185,777118,829123,360101,123117,903104,07666,88035,87639,54950,52575,08080,16196,34198,931113,820118,767116,217130,923121,455113,074126,92079,14961,98964,36563,82460,78458,99061,76264,47373,04471,94573,46174,78464,17651,29046,87167,59750,74578,28994,886114,31382,36480,44085,69399,01958,54656,58262,609103,63695,16232,55045,57650,60335,62915,55330,58027,50620,63327,96235,73940,76624,35418,71324,05729,70019,29324,87123,03915,609013,25222,25920,18020,18018,50618,54021,7706,72216,90023,90025,10019,60027,20026,20024,70023,30027,10023,90024,30017,10013,10012,60012,300010,0005,2005,6006,5007,0007,4007,7007,3007,6007,7007,8008,500009,5009,80011,10011,20011,30011,30011,40011,2008,6005,6000004,2000003,3000003,100000
       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
36,196
39,878
40,911
38,894
51,676
99,108
86,091
95,073
99,455
85,036
87,614
82,658
68,321
65,763
49,576
44,488
40,951
29,993
26,348
57,379
77,486
90,325
74,258
97,313
96,671
149,321
164,574
165,008
148,766
168,225
159,407
149,362
107,442
143,423
149,378
136,328
52,240
98,309
100,779
148,414
51,477
97,000
160,750
218,000
0
0
0
0
0000218,000160,75097,00051,477148,414100,77998,30952,240136,328149,378143,423107,442149,362159,407168,225148,766165,008164,574149,32196,67197,31374,25890,32577,48657,37926,34829,99340,95144,48849,57665,76368,32182,65887,61485,03699,45595,07386,09199,10851,67638,89440,91139,87836,19600000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
102
127
125
118
101
118
99
83
26
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
192
192
192
59
3
5,895
6,787
7,578
5,955
5,774
5,563
5,318
5,425
4,783
4,291
3,932
4,143
4,482
3,981
3,380
3,309
3,022
2,994
3,003
3,054
3,022
3,029
3,036
2,868
2,842
2,815
2,789
10,306
27,578
26,865
26,047
22,158
30,299
30,346
27,715
32,035
26,506
25,040
23,101
29,850
31,967
33,163
31,467
25,341
26,086
25,235
24,781
18,764
0
18,606
18,514
0
0
0
0
000018,51418,606018,76424,78125,23526,08625,34131,46733,16331,96729,85023,10125,04026,50632,03527,71530,34630,29922,15826,04726,86527,57810,3062,7892,8152,8422,8683,0363,0293,0223,0543,0032,9943,0223,3093,3803,9814,4824,1433,9324,2914,7835,4255,3185,5635,7745,9557,5786,7875,89535919219219200000000000000000000000000000026839911810111812512710200000000000000000000000000000000000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
10,461
10,461
15,172
15,172
15,172
15,172
19,163
19,163
19,163
19,163
23,330
23,330
23,002
23,002
28,159
28,159
28,159
28,159
27,556
27,556
27,556
27,556
6,706
6,714
6,713
6,712
16,284
17,250
17,224
17,216
15,363
19,194
19,364
17,907
19,145
15,543
14,445
14,014
23,560
23,514
24,954
24,254
20,006
20,075
19,651
19,324
14,597
14,808
0
0
0
0
0
0
00000014,80814,59719,32419,65120,07520,00624,25424,95423,51423,56014,01414,44515,54319,14517,90719,36419,19415,36317,21617,22417,25016,2846,7126,7136,7146,70627,55627,55627,55627,55628,15928,15928,15928,15923,00223,00223,33023,33019,16319,16319,16319,16315,17215,17215,17215,17210,46110,46100000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
3,800
0
0
0
4,200
0
0
0
6,800
0
0
0
10,100
9,900
10,100
10,000
9,300
8,900
9,100
9,100
9,400
9,500
0
0
11,300
10,800
11,000
11,100
13,500
13,900
13,900
13,800
15,100
15,000
15,300
15,400
0
18,000
18,200
18,200
19,400
19,200
19,900
19,500
21,300
20,800
20,600
21,000
23,100
22,600
23,000
23,600
25,969
25,727
26,376
27,259
29,288
29,288
30,004
31,214
33,958
33,958
35,479
37,157
40,243
41,098
42,804
45,560