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

Avient Corp
Buy, Hold or Sell?

Let's analyze Avient together

I guess you are interested in Avient Corp. 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 Avient Corp. 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 Avient Corp

I send you an email if I find something interesting about Avient Corp.

1. Quick Overview

1.1. Quick analysis of Avient (30 sec.)










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

How much money do you get?

How much money do you get?
$1.01
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$25.87
Expected worth in 1 year
$26.76
How sure are you?
72.5%

+ What do you gain per year?

Total Gains per Share
$1.90
Return On Investment
4.0%

For what price can you sell your share?

Current Price per Share
$47.52
Expected price per share
$40.62 - $54.68
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Avient (5 min.)




Live pricePrice per Share (EOD)
$47.52
Intrinsic Value Per Share
$9.99 - $31.26
Total Value Per Share
$35.86 - $57.13

2.2. Growth of Avient (5 min.)




Is Avient growing?

Current yearPrevious yearGrowGrow %
How rich?$2.3b$2.3b$4.8m0.2%

How much money is Avient making?

Current yearPrevious yearGrowGrow %
Making money$37.4m$7.6m$29.8m79.6%
Net Profit Margin4.6%0.9%--

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

2.3. Financial Health of Avient (5 min.)




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




  Industry Rankings (Specialty Chemicals)  


Richest
#64 / 552

Most Revenue
#77 / 552

Most Profit
#76 / 552

Most Efficient
#242 / 552
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of Avient is $47.52. 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 Avient.
  • 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 Avient, 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 $25.87. Based on the TTM, the Book Value Change Per Share is $0.22 per quarter. Based on the YOY, the Book Value Change Per Share is $1.50 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 $0.25 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Avient.

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 Eps0.420.9%0.410.9%1.623.4%0.942.0%0.611.3%
Usd Book Value Change Per Share0.561.2%0.220.5%1.503.1%0.972.0%0.410.9%
Usd Dividend Per Share0.260.5%0.250.5%0.240.5%0.220.5%0.170.4%
Usd Total Gains Per Share0.811.7%0.481.0%1.743.7%1.192.5%0.591.2%
Usd Price Per Share50.32-44.74-37.79-39.80-37.76-
Price to Earnings Ratio30.30-28.46-62.63-41.33-34.05-
Price-to-Total Gains Ratio62.09-146.28-200.23-117.57--953.95-
Price to Book Ratio1.94-1.75-1.48-1.94-3.49-
Price-to-Total Gains Ratio62.09-146.28-200.23-117.57--953.95-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share47.52
Number of shares21
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.250.22
Usd Book Value Change Per Share0.220.97
Usd Total Gains Per Share0.481.19
Gains per Quarter (21 shares)9.9825.06
Gains per Year (21 shares)39.92100.25
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1211930198190
242377038163190
3645611056244290
4857515075326390
51069319094407490
6127112230113489590
7149131270132570690
8170149310150652790
9191168350169733890
10212187390188814990

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%11.01.00.091.7%19.01.00.095.0%37.03.00.092.5%78.018.00.081.3%
Book Value Change Per Share2.02.00.050.0%7.05.00.058.3%15.05.00.075.0%26.014.00.065.0%60.035.01.062.5%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%77.00.019.080.2%
Total Gains per Share4.00.00.0100.0%10.02.00.083.3%18.02.00.090.0%29.011.00.072.5%67.029.00.069.8%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Avient Corp 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--0.5550.222+150%1.495-63%0.970-43%0.414+34%
Book Value Per Share--25.87225.510+1%25.537+1%21.041+23%14.139+83%
Current Ratio--1.6291.581+3%1.874-13%1.929-16%1.887-14%
Debt To Asset Ratio--0.6060.605+0%0.610-1%0.633-4%0.695-13%
Debt To Equity Ratio--1.5521.546+0%1.577-2%1.760-12%2.492-38%
Dividend Per Share--0.2550.253+1%0.243+5%0.224+14%0.175+46%
Enterprise Value--1468040000.0001010688250.000+45%348242036.000+322%1020370670.400+44%1202166705.600+22%
Eps--0.4150.407+2%1.618-74%0.942-56%0.614-32%
Ev To Ebitda Ratio--3.0081.905+58%0.854+252%2.717+11%4.608-35%
Ev To Sales Ratio--0.4500.313+44%0.106+326%0.273+65%0.340+32%
Free Cash Flow Per Share--0.5010.444+13%0.264+90%0.429+17%0.425+18%
Free Cash Flow To Equity Per Share--0.0770.120-35%-2.874+3824%0.717-89%0.473-84%
Gross Profit Margin--1.0001.0000%1.0000%0.300+234%0.650+54%
Intrinsic Value_10Y_max--31.260--------
Intrinsic Value_10Y_min--9.993--------
Intrinsic Value_1Y_max--2.053--------
Intrinsic Value_1Y_min--1.592--------
Intrinsic Value_3Y_max--6.992--------
Intrinsic Value_3Y_min--4.299--------
Intrinsic Value_5Y_max--12.922--------
Intrinsic Value_5Y_min--6.457--------
Market Cap4341636288.000-7%4629440000.0004116763250.000+12%3466892036.000+34%3660625670.400+26%3462629205.600+34%
Net Profit Margin--0.0470.046+1%0.009+419%0.069-32%0.049-5%
Operating Margin--0.0940.098-4%0.035+170%0.064+48%0.064+47%
Operating Ratio--0.9050.903+0%0.953-5%0.929-3%0.928-2%
Pb Ratio1.837-6%1.9451.753+11%1.479+31%1.944+0%3.488-44%
Pe Ratio28.612-6%30.29728.461+6%62.629-52%41.326-27%34.052-11%
Price Per Share47.520-6%50.32044.735+12%37.785+33%39.796+26%37.764+33%
Price To Free Cash Flow Ratio23.708-6%25.1058.108+210%-7.612+130%10.743+134%10.764+133%
Price To Total Gains Ratio58.633-6%62.087146.276-58%200.227-69%117.571-47%-953.946+1636%
Quick Ratio--1.0851.054+3%1.264-14%1.390-22%1.256-14%
Return On Assets--0.0060.006+0%0.001+399%0.014-55%0.012-46%
Return On Equity--0.0160.016+1%0.003+395%0.041-60%0.039-59%
Total Gains Per Share--0.8100.475+71%1.738-53%1.193-32%0.588+38%
Usd Book Value--2380200000.0002347550000.000+1%2342750000.000+2%1934450000.000+23%1297845000.000+83%
Usd Book Value Change Per Share--0.5550.222+150%1.495-63%0.970-43%0.414+34%
Usd Book Value Per Share--25.87225.510+1%25.537+1%21.041+23%14.139+83%
Usd Dividend Per Share--0.2550.253+1%0.243+5%0.224+14%0.175+46%
Usd Enterprise Value--1468040000.0001010688250.000+45%348242036.000+322%1020370670.400+44%1202166705.600+22%
Usd Eps--0.4150.407+2%1.618-74%0.942-56%0.614-32%
Usd Free Cash Flow--46100000.00040875000.000+13%24050000.000+92%39445000.000+17%38942500.000+18%
Usd Free Cash Flow Per Share--0.5010.444+13%0.264+90%0.429+17%0.425+18%
Usd Free Cash Flow To Equity Per Share--0.0770.120-35%-2.874+3824%0.717-89%0.473-84%
Usd Market Cap4341636288.000-7%4629440000.0004116763250.000+12%3466892036.000+34%3660625670.400+26%3462629205.600+34%
Usd Price Per Share47.520-6%50.32044.735+12%37.785+33%39.796+26%37.764+33%
Usd Profit--38200000.00037450000.000+2%7625000.000+401%57455000.000-34%41742500.000-8%
Usd Revenue--815200000.000803225000.000+1%803550000.000+1%928305000.000-12%888180000.000-8%
Usd Total Gains Per Share--0.8100.475+71%1.738-53%1.193-32%0.588+38%
 EOD+4 -4MRQTTM+28 -11YOY+27 -125Y+21 -1910Y+26 -14

3.3 Fundamental Score

Let's check the fundamental score of Avient Corp based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1528.612
Price to Book Ratio (EOD)Between0-11.837
Net Profit Margin (MRQ)Greater than00.047
Operating Margin (MRQ)Greater than00.094
Quick Ratio (MRQ)Greater than11.085
Current Ratio (MRQ)Greater than11.629
Debt to Asset Ratio (MRQ)Less than10.606
Debt to Equity Ratio (MRQ)Less than11.552
Return on Equity (MRQ)Greater than0.150.016
Return on Assets (MRQ)Greater than0.050.006
Total5/10 (50.0%)

3.4 Technical Score

Let's check the technical score of Avient Corp based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5033.682
Ma 20Greater thanMa 5050.498
Ma 50Greater thanMa 10049.775
Ma 100Greater thanMa 20048.260
OpenGreater thanClose47.790
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Avient Corp

Avient Corporation operates as a formulator of material solutions in the United States, Canada, Mexico, Europe, South America, and Asia. It operates in two segments, Color, Additives and Inks; and Specialty Engineered Materials. The Color, Additives and Inks segment offers custom color and additive concentrates in solid and liquid form for thermoplastics, dispersions for thermosets, and specialty inks; custom-formulated liquid system, such as polyester, vinyl, natural rubber and latex, polyurethane, and silicone; and proprietary inks. Its products are used in medical and pharmaceutical devices, food packaging, personal care and cosmetics, transportation, building products, wire and cable, recreational and athletic apparel, construction and filtration, outdoor furniture, healthcare, textiles and appliances, and industrial markets. The Specialty Engineered Materials segment provides specialty polymer formulations, services, and solutions for designers, assemblers, and processors of thermoplastic materials. It sells its products through direct sales personnel, distributors, and commissioned sales agents. The company was formerly known as PolyOne Corporation and changed its name to Avient Corporation in June 2020. Avient Corporation was founded in 1885 and is headquartered in Avon Lake, Ohio.

Fundamental data was last updated by Penke on 2024-12-07 15:57:04.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is 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 just 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 overpriced.
Based on how much money comes from the company's main activities, the company is cheap.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Avient earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Avient to the Specialty Chemicals industry mean.
  • A Net Profit Margin of 4.7% means that $0.05 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Avient Corp:

  • The MRQ is 4.7%. The company is making a profit. +1
  • The TTM is 4.6%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ4.7%TTM4.6%+0.0%
TTM4.6%YOY0.9%+3.7%
TTM4.6%5Y6.9%-2.2%
5Y6.9%10Y4.9%+1.9%
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ4.7%4.4%+0.3%
TTM4.6%3.8%+0.8%
YOY0.9%4.2%-3.3%
5Y6.9%5.7%+1.2%
10Y4.9%6.0%-1.1%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Avient to the Specialty Chemicals industry mean.
  • 0.6% Return on Assets means that Avient generated $0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Avient Corp:

  • The MRQ is 0.6%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.6%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.6%TTM0.6%+0.0%
TTM0.6%YOY0.1%+0.5%
TTM0.6%5Y1.4%-0.8%
5Y1.4%10Y1.2%+0.2%
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6%1.1%-0.5%
TTM0.6%0.9%-0.3%
YOY0.1%1.1%-1.0%
5Y1.4%1.4%0.0%
10Y1.2%1.6%-0.4%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Avient to the Specialty Chemicals industry mean.
  • 1.6% Return on Equity means Avient generated $0.02 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Avient Corp:

  • The MRQ is 1.6%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.6%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.6%TTM1.6%+0.0%
TTM1.6%YOY0.3%+1.3%
TTM1.6%5Y4.1%-2.4%
5Y4.1%10Y3.9%+0.2%
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6%2.0%-0.4%
TTM1.6%1.8%-0.2%
YOY0.3%2.0%-1.7%
5Y4.1%2.6%+1.5%
10Y3.9%2.7%+1.2%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Avient Corp.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Avient is operating .

  • Measures how much profit Avient 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 Avient to the Specialty Chemicals industry mean.
  • An Operating Margin of 9.4% means the company generated $0.09  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Avient Corp:

  • The MRQ is 9.4%. The company is operating less efficient.
  • The TTM is 9.8%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ9.4%TTM9.8%-0.4%
TTM9.8%YOY3.5%+6.3%
TTM9.8%5Y6.4%+3.5%
5Y6.4%10Y6.4%-0.1%
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ9.4%8.1%+1.3%
TTM9.8%5.7%+4.1%
YOY3.5%6.1%-2.6%
5Y6.4%7.4%-1.0%
10Y6.4%7.4%-1.0%
4.3.2.2. Operating Ratio

Measures how efficient Avient is keeping operating costs low.

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

Let's take a look of the Operating Ratio trends of Avient Corp:

  • The MRQ is 0.905. The company is less efficient in keeping operating costs low.
  • The TTM is 0.903. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.905TTM0.903+0.003
TTM0.903YOY0.953-0.050
TTM0.9035Y0.929-0.027
5Y0.92910Y0.928+0.001
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9051.328-0.423
TTM0.9031.215-0.312
YOY0.9531.076-0.123
5Y0.9291.150-0.221
10Y0.9281.073-0.145
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Avient Corp.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Specialty Chemicals industry mean).
  • A Current Ratio of 1.63 means the company has $1.63 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Avient Corp:

  • The MRQ is 1.629. The company is able to pay all its short-term debts. +1
  • The TTM is 1.581. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.629TTM1.581+0.049
TTM1.581YOY1.874-0.293
TTM1.5815Y1.929-0.348
5Y1.92910Y1.887+0.042
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6291.804-0.175
TTM1.5811.868-0.287
YOY1.8741.923-0.049
5Y1.9291.955-0.026
10Y1.8871.889-0.002
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Avient to the Specialty Chemicals industry mean.
  • A Quick Ratio of 1.09 means the company can pay off $1.09 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Avient Corp:

  • The MRQ is 1.085. The company is just able to pay all its short-term debts with the most liquid assets.
  • The TTM is 1.054. The company is just able to pay all its short-term debts with the most liquid assets.
Trends
Current periodCompared to+/- 
MRQ1.085TTM1.054+0.031
TTM1.054YOY1.264-0.210
TTM1.0545Y1.390-0.337
5Y1.39010Y1.256+0.134
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0850.809+0.276
TTM1.0540.879+0.175
YOY1.2641.057+0.207
5Y1.3901.128+0.262
10Y1.2561.159+0.097
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Avient Corp.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Avient to Specialty Chemicals industry mean.
  • A Debt to Asset Ratio of 0.61 means that Avient assets are financed with 60.6% credit (debt) and the remaining percentage (100% - 60.6%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Avient Corp:

  • The MRQ is 0.606. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.605. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.606TTM0.605+0.001
TTM0.605YOY0.610-0.005
TTM0.6055Y0.633-0.028
5Y0.63310Y0.695-0.062
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6060.428+0.178
TTM0.6050.428+0.177
YOY0.6100.427+0.183
5Y0.6330.427+0.206
10Y0.6950.433+0.262
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Avient to the Specialty Chemicals industry mean.
  • A Debt to Equity ratio of 155.2% means that company has $1.55 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Avient Corp:

  • The MRQ is 1.552. The company is just able to pay all its debts with equity.
  • The TTM is 1.546. The company is just able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ1.552TTM1.546+0.006
TTM1.546YOY1.577-0.032
TTM1.5465Y1.760-0.214
5Y1.76010Y2.492-0.732
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5520.776+0.776
TTM1.5460.766+0.780
YOY1.5770.741+0.836
5Y1.7600.811+0.949
10Y2.4920.841+1.651
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 Avient generates.

  • Above 15 is considered overpriced but always compare Avient to the Specialty Chemicals industry mean.
  • A PE ratio of 30.30 means the investor is paying $30.30 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Avient Corp:

  • The EOD is 28.612. Based on the earnings, the company is overpriced. -1
  • The MRQ is 30.297. Based on the earnings, the company is overpriced. -1
  • The TTM is 28.461. Based on the earnings, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD28.612MRQ30.297-1.686
MRQ30.297TTM28.461+1.837
TTM28.461YOY62.629-34.169
TTM28.4615Y41.326-12.866
5Y41.32610Y34.052+7.274
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
EOD28.61218.230+10.382
MRQ30.29716.646+13.651
TTM28.46117.184+11.277
YOY62.62916.213+46.416
5Y41.32619.920+21.406
10Y34.05223.851+10.201
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 Avient Corp:

  • The EOD is 23.708. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The MRQ is 25.105. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The TTM is 8.108. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD23.708MRQ25.105-1.397
MRQ25.105TTM8.108+16.998
TTM8.108YOY-7.612+15.720
TTM8.1085Y10.743-2.635
5Y10.74310Y10.764-0.021
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
EOD23.7088.275+15.433
MRQ25.1058.541+16.564
TTM8.1083.452+4.656
YOY-7.6121.905-9.517
5Y10.7433.306+7.437
10Y10.7642.813+7.951
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 Avient is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Specialty Chemicals industry mean).
  • A PB ratio of 1.94 means the investor is paying $1.94 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Avient Corp:

  • The EOD is 1.837. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.945. Based on the equity, the company is underpriced. +1
  • The TTM is 1.753. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.837MRQ1.945-0.108
MRQ1.945TTM1.753+0.192
TTM1.753YOY1.479+0.274
TTM1.7535Y1.944-0.192
5Y1.94410Y3.488-1.544
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
EOD1.8371.873-0.036
MRQ1.9451.731+0.214
TTM1.7531.778-0.025
YOY1.4791.868-0.389
5Y1.9442.237-0.293
10Y3.4882.744+0.744
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 Avient Corp.

4.8.1. Institutions holding Avient Corp

Institutions are holding 98.941% of the shares of Avient Corp.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30BlackRock Inc12.16660.01111115909-72885-0.6514
2024-09-30Vanguard Group Inc11.20150.009210234198784100.7721
2024-09-30State Street Corp4.63170.008742317201213492.9523
2024-09-30Allspring Global Investments Holdings, LLC4.44080.31624057356654521.6396
2024-09-30Dimensional Fund Advisors, Inc.4.35460.04863978558422401.0731
2024-09-30AllianceBernstein L.P.3.33010.05143042518-63956-2.0588
2024-09-30Franklin Resources Inc3.18470.03942909642-864709-22.9101
2024-09-30Geode Capital Management, LLC2.37980.00892174292432492.0295
2024-09-30Channing Capital Management, LLC2.09952.46861918187239391.2638
2024-09-30Jennison Associates LLC1.85690.0531696565179761.0709
2024-09-30Macquarie Group Ltd1.67820.08331533312104960.6892
2024-09-30Westfield Capital Management Company, LP1.66660.34621522656631384.3259
2024-09-30Lord, Abbett & Co LLC1.65860.24841515362-1479832-49.4069
2024-09-30BAMCO Inc1.64180.20021500000-200000-11.7647
2024-09-30GW&K Investment Management, LLC1.44220.56741317680-7737-0.5837
2024-09-30Charles Schwab Investment Management Inc1.36060.0119124312898930.8022
2024-09-30Silvercrest Asset Management Group LLC1.29220.40421180635-12224-1.0248
2024-09-30Nuveen Asset Management, LLC1.27730.0165116695354247286.8677
2024-06-30NORGES BANK1.2720.0076116211318477518.9059
2024-09-30American Century Companies Inc1.26910.03391159494-307679-20.9709
Total 64.20484.934658660278-1805633-3.1%

4.9.2. Funds holding Avient Corp

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31Allspring Special Small Cap Value A3.6332.9212331923400
2024-11-27iShares Core S&P Mid-Cap ETF3.20910.1485293197357230.1956
2024-10-31Vanguard Total Stock Mkt Idx Inv3.13410.00772863487-18775-0.6514
2024-11-27iShares Russell 2000 ETF2.82730.16422583125-5390-0.2082
2024-10-31Vanguard Small Cap Index2.50580.0701228941945000.1969
2024-10-31Vanguard Small Cap Value Index Inv1.69350.12441547225-532-0.0344
2024-09-30Baron Small Cap Retail1.64181.67131500000-200000-11.7647
2024-09-30Baron Opp. Small Cap Growth Strategy1.64181.67161500000-200000-11.7647
2024-10-31Franklin Small Cap Value A1.5821.6409144537121122717.1153
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr1.49330.05861364311-4976-0.3634
2024-09-30Franklin US Small Cap Value Equity1.35081.48151234144-497337-28.7232
2024-09-30Delaware Small Cap Value A1.13681.1217103865000
2024-09-30American Century US Opport. Mid Cap Gr1.0360.8001946512-276268-22.5934
2024-09-30American Century Heritage Inv1.0360.8001946512-276268-22.5934
2024-09-30Fidelity Small Cap Index1.00570.1684918828-5138-0.5561
2024-11-27iShares Russell 2000 Value ETF0.97860.328989406711540.1292
2024-09-30Franklin Mutual Quest Z0.96191.686987878900
2024-09-30DFA US Small Cap Value I0.92130.253841783-36163-4.119
2024-10-31SPDR® S&P MIDCAP 400 ETF Trust0.78610.1469718204-10577-1.4513
2024-09-30Harbor Small Cap Growth Instl0.77532.0156708370407306.1006
Total 33.350217.281630470004-1268090-4.2%

5.3. Insider Transactions

Insiders are holding 1.913% of the shares of Avient Corp.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-11-07Joel R. RathbunSELL576251.45
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

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

Summary
Total Assets6,047,300
Total Liabilities3,667,100
Total Stockholder Equity2,363,000
 As reported
Total Liabilities 3,667,100
Total Stockholder Equity+ 2,363,000
Total Assets = 6,047,300

Assets

Total Assets6,047,300
Total Current Assets1,457,400
Long-term Assets4,589,900
Total Current Assets
Cash And Cash Equivalents 505,700
Net Receivables 465,100
Inventory 377,800
Other Current Assets 108,800
Total Current Assets  (as reported)1,457,400
Total Current Assets  (calculated)1,457,400
+/-0
Long-term Assets
Property Plant Equipment 973,500
Goodwill 1,716,800
Intangible Assets 1,542,500
Long-term Assets Other 224,000
Long-term Assets  (as reported)4,589,900
Long-term Assets  (calculated)4,456,800
+/- 133,100

Liabilities & Shareholders' Equity

Total Current Liabilities894,500
Long-term Liabilities2,772,600
Total Stockholder Equity2,363,000
Total Current Liabilities
Short-term Debt 7,800
Accounts payable 425,900
Other Current Liabilities 460,800
Total Current Liabilities  (as reported)894,500
Total Current Liabilities  (calculated)894,500
+/-0
Long-term Liabilities
Long-term Liabilities  (as reported)2,772,600
Long-term Liabilities  (calculated)0
+/- 2,772,600
Total Stockholder Equity
Common Stock1,200
Retained Earnings 1,858,900
Accumulated Other Comprehensive Income -103,200
Other Stockholders Equity 606,100
Total Stockholder Equity (as reported)2,363,000
Total Stockholder Equity (calculated)2,363,000
+/-0
Other
Cash and Short Term Investments 505,700
Common Stock Shares Outstanding 92,000
Liabilities and Stockholders Equity 6,047,300
Net Debt 1,562,000
Net Working Capital 562,900
Short Long Term Debt Total 2,067,700



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-30
> Total Assets 
2,624,100
2,460,700
2,351,900
2,221,500
2,230,500
2,061,200
2,061,200
2,154,700
2,131,000
1,997,500
2,059,700
2,248,500
2,144,800
1,900,900
1,995,900
1,975,000
1,902,900
1,771,800
1,803,100
1,776,100
1,758,900
1,716,000
1,800,300
1,835,900
1,855,700
1,773,600
1,843,300
1,762,600
1,640,800
1,583,000
1,731,500
1,839,200
1,759,700
1,277,700
1,286,400
1,362,800
1,422,100
1,391,900
1,466,500
1,531,000
1,615,000
1,671,900
1,828,500
1,864,700
1,795,100
2,080,500
2,128,600
2,144,200
2,156,100
2,128,000
2,903,500
3,073,400
2,943,100
2,929,000
2,858,200
2,846,700
2,755,800
2,711,200
2,688,900
2,692,700
2,637,400
2,595,100
2,624,400
2,619,800
2,749,800
2,723,300
2,776,700
2,712,600
2,649,500
2,705,300
2,743,900
2,768,500
2,785,300
2,723,300
2,961,800
2,930,600
2,946,200
3,265,900
3,742,700
4,337,000
4,709,900
4,871,300
4,909,400
5,047,400
5,011,000
5,002,900
5,043,700
5,043,600
6,307,100
6,085,000
6,111,200
6,051,800
5,789,700
5,968,500
5,876,100
5,907,800
6,047,300
6,047,3005,907,8005,876,1005,968,5005,789,7006,051,8006,111,2006,085,0006,307,1005,043,6005,043,7005,002,9005,011,0005,047,4004,909,4004,871,3004,709,9004,337,0003,742,7003,265,9002,946,2002,930,6002,961,8002,723,3002,785,3002,768,5002,743,9002,705,3002,649,5002,712,6002,776,7002,723,3002,749,8002,619,8002,624,4002,595,1002,637,4002,692,7002,688,9002,711,2002,755,8002,846,7002,858,2002,929,0002,943,1003,073,4002,903,5002,128,0002,156,1002,144,2002,128,6002,080,5001,795,1001,864,7001,828,5001,671,9001,615,0001,531,0001,466,5001,391,9001,422,1001,362,8001,286,4001,277,7001,759,7001,839,2001,731,5001,583,0001,640,8001,762,6001,843,3001,773,6001,855,7001,835,9001,800,3001,716,0001,758,9001,776,1001,803,1001,771,8001,902,9001,975,0001,995,9001,900,9002,144,8002,248,5002,059,7001,997,5002,131,0002,154,7002,061,2002,061,2002,230,5002,221,5002,351,9002,460,7002,624,100
   > Total Current Assets 
979,100
796,500
722,200
588,200
600,300
485,600
485,600
654,400
641,100
514,200
602,500
768,900
688,700
605,800
701,400
741,800
739,300
616,700
644,100
620,400
648,300
613,500
674,900
720,900
767,000
669,300
733,700
654,700
741,100
683,800
700,100
803,600
744,100
525,100
550,100
636,600
712,500
694,700
783,600
857,500
919,700
939,000
1,091,100
1,111,100
1,051,000
843,500
898,000
927,700
931,000
866,900
1,170,800
1,355,400
1,232,700
1,241,400
1,170,100
1,179,000
1,116,900
1,042,700
1,053,100
1,052,900
1,011,700
960,800
948,900
951,200
1,001,600
949,500
985,000
1,135,300
1,044,000
1,066,600
1,035,300
1,037,200
1,057,600
998,800
1,034,700
1,019,800
1,173,800
1,506,400
1,990,600
2,583,400
1,497,800
1,583,500
1,716,400
1,858,100
1,848,900
1,832,700
1,926,900
2,020,100
1,988,300
1,569,700
1,564,300
1,510,700
1,364,300
1,407,600
1,390,700
1,459,100
1,457,400
1,457,4001,459,1001,390,7001,407,6001,364,3001,510,7001,564,3001,569,7001,988,3002,020,1001,926,9001,832,7001,848,9001,858,1001,716,4001,583,5001,497,8002,583,4001,990,6001,506,4001,173,8001,019,8001,034,700998,8001,057,6001,037,2001,035,3001,066,6001,044,0001,135,300985,000949,5001,001,600951,200948,900960,8001,011,7001,052,9001,053,1001,042,7001,116,9001,179,0001,170,1001,241,4001,232,7001,355,4001,170,800866,900931,000927,700898,000843,5001,051,0001,111,1001,091,100939,000919,700857,500783,600694,700712,500636,600550,100525,100744,100803,600700,100683,800741,100654,700733,700669,300767,000720,900674,900613,500648,300620,400644,100616,700739,300741,800701,400605,800688,700768,900602,500514,200641,100654,400485,600485,600600,300588,200722,200796,500979,100
       Cash And Cash Equivalents 
92,000
37,900
32,100
36,200
33,200
18,200
18,200
46,200
53,400
41,400
50,300
63,200
50,400
48,700
59,800
52,700
114,700
38,600
31,200
34,700
47,300
32,800
37,500
75,000
109,300
66,200
67,100
44,000
56,200
79,400
59,200
59,800
37,000
44,300
122,500
182,300
241,000
222,700
209,500
241,100
307,900
378,100
412,400
416,800
409,800
191,900
186,300
209,300
248,700
210,000
168,900
392,400
322,800
365,200
238,300
261,500
263,600
238,600
226,400
236,800
235,700
279,800
155,400
161,400
212,200
226,700
157,700
191,100
233,500
243,600
165,500
158,600
180,800
170,900
108,300
125,500
199,600
864,700
1,280,200
1,977,000
577,300
649,500
594,500
616,200
545,200
601,200
562,600
645,100
544,400
641,100
582,700
528,700
439,600
545,800
444,300
489,400
505,700
505,700489,400444,300545,800439,600528,700582,700641,100544,400645,100562,600601,200545,200616,200594,500649,500577,3001,977,0001,280,200864,700199,600125,500108,300170,900180,800158,600165,500243,600233,500191,100157,700226,700212,200161,400155,400279,800235,700236,800226,400238,600263,600261,500238,300365,200322,800392,400168,900210,000248,700209,300186,300191,900409,800416,800412,400378,100307,900241,100209,500222,700241,000182,300122,50044,30037,00059,80059,20079,40056,20044,00067,10066,200109,30075,00037,50032,80047,30034,70031,20038,600114,70052,70059,80048,70050,40063,20050,30041,40053,40046,20018,20018,20033,20036,20032,10037,90092,000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
100
0
0
0
0
0
0
0
0
000000001000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
449,900
347,500
300,600
211,700
217,000
147,000
147,000
250,200
228,400
164,300
204,500
297,800
315,200
263,500
326,700
373,600
345,600
309,700
309,200
314,100
336,900
320,500
380,900
379,900
368,000
316,400
377,100
305,400
382,400
340,800
324,600
423,200
392,400
262,100
253,200
285,600
297,200
274,400
340,600
360,800
349,400
294,500
382,500
397,100
368,100
321,000
403,600
405,700
374,700
322,600
526,100
521,500
505,000
428,000
507,500
501,300
459,000
396,800
445,000
431,700
407,300
347,000
429,200
431,300
418,300
363,700
453,500
435,700
431,100
392,400
490,800
490,000
472,400
413,400
480,200
473,800
368,700
326,800
382,400
310,600
514,300
516,600
642,200
705,200
703,000
642,300
757,900
752,600
504,600
440,600
484,400
506,400
436,900
399,900
475,300
486,600
465,100
465,100486,600475,300399,900436,900506,400484,400440,600504,600752,600757,900642,300703,000705,200642,200516,600514,300310,600382,400326,800368,700473,800480,200413,400472,400490,000490,800392,400431,100435,700453,500363,700418,300431,300429,200347,000407,300431,700445,000396,800459,000501,300507,500428,000505,000521,500526,100322,600374,700405,700403,600321,000368,100397,100382,500294,500349,400360,800340,600274,400297,200285,600253,200262,100392,400423,200324,600340,800382,400305,400377,100316,400368,000379,900380,900320,500336,900314,100309,200309,700345,600373,600326,700263,500315,200297,800204,500164,300228,400250,200147,000147,000217,000211,700300,600347,500449,900
       Inventory 
363,500
337,100
319,100
271,500
279,100
255,300
255,300
291,900
292,600
253,700
289,700
285,700
259,100
196,900
214,400
210,000
201,700
196,000
227,400
201,500
194,400
191,800
217,000
228,200
249,300
240,800
246,600
261,900
257,700
223,400
273,500
277,400
273,100
197,800
158,300
149,500
158,200
159,600
205,400
226,900
234,300
211,300
237,900
255,500
240,200
245,200
253,600
257,300
256,200
252,600
353,500
367,900
341,500
342,500
333,000
315,700
305,600
309,000
297,900
300,900
285,900
287,000
323,500
312,100
325,600
312,400
337,200
296,000
308,900
327,800
322,000
321,000
334,600
344,700
374,900
353,300
281,600
260,900
271,100
241,500
311,400
327,500
357,000
412,500
477,200
461,100
475,400
494,000
441,500
372,700
371,900
359,000
349,600
347,000
354,000
365,900
377,800
377,800365,900354,000347,000349,600359,000371,900372,700441,500494,000475,400461,100477,200412,500357,000327,500311,400241,500271,100260,900281,600353,300374,900344,700334,600321,000322,000327,800308,900296,000337,200312,400325,600312,100323,500287,000285,900300,900297,900309,000305,600315,700333,000342,500341,500367,900353,500252,600256,200257,300253,600245,200240,200255,500237,900211,300234,300226,900205,400159,600158,200149,500158,300197,800273,100277,400273,500223,400257,700261,900246,600240,800249,300228,200217,000191,800194,400201,500227,400196,000201,700210,000214,400196,900259,100285,700289,700253,700292,600291,900255,300255,300279,100271,500319,100337,100363,500
       Other Current Assets 
73,700
20,100
16,500
14,900
17,700
0
16,500
15,600
16,100
12,700
16,100
26,000
22,800
69,800
73,000
78,400
50,300
52,300
56,400
50,200
49,500
48,300
19,300
18,200
20,400
27,800
24,700
25,200
26,600
19,800
22,300
22,800
19,700
19,900
15,900
18,600
15,600
38,000
28,100
28,700
28,100
55,100
58,300
41,700
32,900
85,400
54,500
55,400
51,400
81,700
80,300
73,600
63,400
105,700
91,300
100,500
88,700
98,300
83,800
83,500
82,800
47,000
40,800
46,400
45,500
46,700
36,600
69,900
70,500
102,800
57,000
67,600
69,800
69,800
71,300
67,200
58,400
54,000
56,900
54,300
94,800
89,900
122,700
124,200
123,500
128,100
131,000
128,400
130,000
115,300
125,300
116,600
138,200
114,900
117,100
117,200
108,800
108,800117,200117,100114,900138,200116,600125,300115,300130,000128,400131,000128,100123,500124,200122,70089,90094,80054,30056,90054,00058,40067,20071,30069,80069,80067,60057,000102,80070,50069,90036,60046,70045,50046,40040,80047,00082,80083,50083,80098,30088,700100,50091,300105,70063,40073,60080,30081,70051,40055,40054,50085,40032,90041,70058,30055,10028,10028,70028,10038,00015,60018,60015,90019,90019,70022,80022,30019,80026,60025,20024,70027,80020,40018,20019,30048,30049,50050,20056,40052,30050,30078,40073,00069,80022,80026,00016,10012,70016,10015,60016,500017,70014,90016,50020,10073,700
   > Long-term Assets 
1,645,000
1,664,200
1,629,700
1,633,300
1,630,200
1,575,600
1,575,600
1,500,300
1,489,900
1,483,300
1,457,200
1,479,600
1,456,100
1,295,100
1,294,500
1,233,200
1,163,600
1,155,100
1,159,000
1,155,700
1,110,600
1,102,500
1,125,400
1,115,000
1,088,700
1,104,300
1,109,600
1,107,900
899,700
899,200
1,031,400
1,035,600
1,015,600
752,600
736,300
726,200
709,600
697,200
682,900
673,500
695,300
732,900
737,400
753,600
744,100
1,237,000
1,230,600
1,216,500
1,225,100
1,261,100
1,732,700
1,718,000
1,710,400
1,687,600
1,688,100
1,667,700
1,638,900
1,668,500
1,635,800
1,639,800
1,625,400
1,634,300
1,675,500
1,668,600
1,748,200
1,773,800
1,791,700
1,577,300
1,605,500
1,638,700
1,708,600
1,731,300
1,727,700
1,724,500
1,927,100
1,910,800
1,772,400
1,759,500
1,752,100
1,753,600
3,212,100
3,287,800
3,193,000
3,189,300
3,162,100
3,170,200
3,116,800
3,023,500
4,318,800
4,515,300
4,546,900
4,541,100
4,425,400
4,560,900
4,485,400
4,448,700
4,589,900
4,589,9004,448,7004,485,4004,560,9004,425,4004,541,1004,546,9004,515,3004,318,8003,023,5003,116,8003,170,2003,162,1003,189,3003,193,0003,287,8003,212,1001,753,6001,752,1001,759,5001,772,4001,910,8001,927,1001,724,5001,727,7001,731,3001,708,6001,638,7001,605,5001,577,3001,791,7001,773,8001,748,2001,668,6001,675,5001,634,3001,625,4001,639,8001,635,8001,668,5001,638,9001,667,7001,688,1001,687,6001,710,4001,718,0001,732,7001,261,1001,225,1001,216,5001,230,6001,237,000744,100753,600737,400732,900695,300673,500682,900697,200709,600726,200736,300752,6001,015,6001,035,6001,031,400899,200899,7001,107,9001,109,6001,104,3001,088,7001,115,0001,125,4001,102,5001,110,6001,155,7001,159,0001,155,1001,163,6001,233,2001,294,5001,295,1001,456,1001,479,6001,457,2001,483,3001,489,9001,500,3001,575,6001,575,6001,630,2001,633,3001,629,7001,664,2001,645,000
       Property Plant Equipment 
743,300
703,800
696,500
674,100
667,500
683,600
683,600
683,800
683,200
682,100
672,700
667,900
653,700
486,100
474,000
440,300
431,200
441,200
431,300
414,300
405,600
436,000
426,100
423,000
424,100
442,400
437,300
439,200
451,200
449,700
468,900
467,500
444,500
432,000
409,900
408,800
395,600
392,400
379,100
363,700
368,100
374,400
379,600
379,400
365,000
393,600
393,200
379,300
380,700
407,500
671,600
654,700
644,400
646,200
631,200
612,300
595,600
596,700
578,100
581,800
574,500
583,500
579,900
581,700
605,000
607,700
605,600
435,600
447,800
461,600
486,500
486,300
487,700
495,400
573,700
572,200
451,000
471,200
459,700
459,000
762,800
775,800
756,400
767,400
751,200
750,200
729,000
701,600
1,021,400
1,109,600
1,045,700
1,007,400
978,200
1,094,200
1,021,700
1,019,900
973,500
973,5001,019,9001,021,7001,094,200978,2001,007,4001,045,7001,109,6001,021,400701,600729,000750,200751,200767,400756,400775,800762,800459,000459,700471,200451,000572,200573,700495,400487,700486,300486,500461,600447,800435,600605,600607,700605,000581,700579,900583,500574,500581,800578,100596,700595,600612,300631,200646,200644,400654,700671,600407,500380,700379,300393,200393,600365,000379,400379,600374,400368,100363,700379,100392,400395,600408,800409,900432,000444,500467,500468,900449,700451,200439,200437,300442,400424,100423,000426,100436,000405,600414,300431,300441,200431,200440,300474,000486,100653,700667,900672,700682,100683,200683,800683,600683,600667,500674,100696,500703,800743,300
       Goodwill 
0
0
0
0
0
537,300
537,300
446,800
0
0
0
0
0
334,000
337,700
327,100
327,100
321,000
322,000
322,000
322,000
315,300
315,300
315,300
287,000
287,000
287,000
287,000
287,000
288,800
333,100
333,000
332,800
163,900
159,000
159,000
159,000
163,500
163,800
163,700
163,700
164,100
170,600
171,700
170,400
396,700
393,300
394,200
398,000
405,500
544,000
549,500
555,600
557,200
568,700
568,900
568,400
590,600
591,700
591,800
591,000
597,700
634,800
636,000
672,900
676,700
686,700
598,500
608,900
610,500
635,600
651,600
650,100
650,300
705,500
696,900
682,600
685,700
684,200
685,200
1,280,000
1,308,100
1,281,900
1,281,700
1,293,900
1,286,400
1,283,400
1,256,800
1,491,000
1,671,900
1,689,700
1,705,700
1,681,300
1,719,300
1,700,100
1,685,100
1,716,800
1,716,8001,685,1001,700,1001,719,3001,681,3001,705,7001,689,7001,671,9001,491,0001,256,8001,283,4001,286,4001,293,9001,281,7001,281,9001,308,1001,280,000685,200684,200685,700682,600696,900705,500650,300650,100651,600635,600610,500608,900598,500686,700676,700672,900636,000634,800597,700591,000591,800591,700590,600568,400568,900568,700557,200555,600549,500544,000405,500398,000394,200393,300396,700170,400171,700170,600164,100163,700163,700163,800163,500159,000159,000159,000163,900332,800333,000333,100288,800287,000287,000287,000287,000287,000315,300315,300315,300322,000322,000322,000321,000327,100327,100337,700334,00000000446,800537,300537,30000000
       Intangible Assets 
493,800
540,300
527,900
546,000
554,600
0
0
33,900
479,500
476,800
475,900
475,500
474,500
354,200
357,300
342,100
341,200
331,100
331,500
331,900
334,100
325,900
10,000
9,600
9,600
9,400
8,900
11,700
7,200
6,700
72,100
71,300
70,400
69,100
68,200
67,500
66,700
71,700
70,500
69,500
68,700
67,800
69,800
69,000
67,600
342,500
338,700
335,200
332,300
340,000
381,000
376,100
370,800
365,800
361,000
354,500
349,800
362,700
355,800
350,900
345,600
344,600
353,100
347,600
370,200
364,200
367,000
403,400
405,700
400,000
426,600
437,000
430,400
423,400
492,400
485,700
475,800
469,300
461,400
454,900
993,000
1,008,500
973,300
944,900
948,400
925,200
904,100
867,200
1,525,700
1,597,600
1,601,700
1,614,700
1,563,000
1,590,800
1,546,500
1,515,700
1,542,500
1,542,5001,515,7001,546,5001,590,8001,563,0001,614,7001,601,7001,597,6001,525,700867,200904,100925,200948,400944,900973,3001,008,500993,000454,900461,400469,300475,800485,700492,400423,400430,400437,000426,600400,000405,700403,400367,000364,200370,200347,600353,100344,600345,600350,900355,800362,700349,800354,500361,000365,800370,800376,100381,000340,000332,300335,200338,700342,50067,60069,00069,80067,80068,70069,50070,50071,70066,70067,50068,20069,10070,40071,30072,1006,7007,20011,7008,9009,4009,6009,60010,000325,900334,100331,900331,500331,100341,200342,100357,300354,200474,500475,500475,900476,800479,50033,90000554,600546,000527,900540,300493,800
       Long-term Assets Other 
407,900
420,100
405,300
413,200
408,100
354,700
354,700
335,800
327,200
324,400
308,600
336,200
327,900
454,800
435,700
423,700
364,200
382,800
376,300
389,600
350,700
340,600
353,800
347,500
348,000
340,500
357,100
344,500
82,100
84,100
91,300
96,200
92,900
66,600
64,600
60,800
66,400
55,700
57,000
57,700
75,900
64,200
75,200
85,900
84,700
95,400
95,400
97,600
114,100
108,100
136,100
400
-1,100
118,400
5,100
18,300
20,900
118,500
17,400
44,400
45,900
108,500
73,600
75,800
69,300
125,200
88,600
139,800
143,100
166,600
159,900
156,400
158,500
155,400
155,500
156,000
163,000
133,300
146,800
154,500
176,300
195,400
181,400
195,300
168,600
208,400
76,400
197,900
-33,000
136,200
-122,700
213,300
202,900
156,600
217,100
228,000
224,000
224,000228,000217,100156,600202,900213,300-122,700136,200-33,000197,90076,400208,400168,600195,300181,400195,400176,300154,500146,800133,300163,000156,000155,500155,400158,500156,400159,900166,600143,100139,80088,600125,20069,30075,80073,600108,50045,90044,40017,400118,50020,90018,3005,100118,400-1,100400136,100108,100114,10097,60095,40095,40084,70085,90075,20064,20075,90057,70057,00055,70066,40060,80064,60066,60092,90096,20091,30084,10082,100344,500357,100340,500348,000347,500353,800340,600350,700389,600376,300382,800364,200423,700435,700454,800327,900336,200308,600324,400327,200335,800354,700354,700408,100413,200405,300420,100407,900
       Deferred Long Term Asset Charges 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
42,200
47,600
56,400
8,800
10,000
10,200
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000000000000000000000000010,20010,0008,80056,40047,60042,200000000000000000000000000000000000000000000
> Total Liabilities 
1,701,000
1,619,100
1,547,300
1,412,300
1,431,700
1,332,100
1,332,100
1,471,600
1,453,100
1,408,800
1,477,800
1,663,700
1,602,500
1,525,600
1,617,500
1,588,400
1,498,000
1,384,600
1,408,200
1,356,800
1,354,600
1,294,900
1,328,200
1,314,700
1,336,500
1,193,600
1,244,000
1,155,400
1,022,200
933,300
1,069,200
1,163,300
1,113,200
1,101,800
1,104,900
1,167,700
1,136,300
1,058,300
1,095,400
1,123,500
1,191,900
1,155,900
1,213,300
1,235,100
1,186,600
1,492,200
1,514,900
1,537,500
1,524,400
1,496,600
2,029,600
2,077,700
1,946,500
1,950,500
1,909,100
1,933,700
1,887,800
1,934,000
1,929,800
1,892,800
1,888,400
1,889,900
1,930,900
1,888,000
1,993,500
1,997,800
2,042,300
2,154,500
2,080,800
2,105,900
2,158,800
2,173,800
2,171,200
2,182,700
2,392,900
2,359,500
2,354,000
2,213,200
2,204,100
2,785,300
3,098,800
3,173,100
3,187,400
3,261,000
3,225,600
3,212,400
3,214,400
3,217,800
4,571,000
3,732,200
3,742,600
3,698,100
3,493,800
3,630,500
3,538,300
3,573,600
3,667,100
3,667,1003,573,6003,538,3003,630,5003,493,8003,698,1003,742,6003,732,2004,571,0003,217,8003,214,4003,212,4003,225,6003,261,0003,187,4003,173,1003,098,8002,785,3002,204,1002,213,2002,354,0002,359,5002,392,9002,182,7002,171,2002,173,8002,158,8002,105,9002,080,8002,154,5002,042,3001,997,8001,993,5001,888,0001,930,9001,889,9001,888,4001,892,8001,929,8001,934,0001,887,8001,933,7001,909,1001,950,5001,946,5002,077,7002,029,6001,496,6001,524,4001,537,5001,514,9001,492,2001,186,6001,235,1001,213,3001,155,9001,191,9001,123,5001,095,4001,058,3001,136,3001,167,7001,104,9001,101,8001,113,2001,163,3001,069,200933,3001,022,2001,155,4001,244,0001,193,6001,336,5001,314,7001,328,2001,294,9001,354,6001,356,8001,408,2001,384,6001,498,0001,588,4001,617,5001,525,6001,602,5001,663,7001,477,8001,408,8001,453,1001,471,6001,332,1001,332,1001,431,7001,412,3001,547,3001,619,1001,701,000
   > Total Current Liabilities 
790,600
734,900
675,400
540,000
564,500
500,100
500,100
483,100
474,800
493,900
565,400
453,500
389,700
364,200
450,900
426,300
419,600
391,000
419,800
381,000
383,000
334,000
366,100
386,100
406,900
341,800
394,200
427,000
435,800
373,600
515,200
542,300
483,600
304,200
344,900
393,800
417,300
375,700
471,300
501,700
465,500
434,800
495,300
549,300
510,900
442,400
468,500
487,700
468,300
459,800
604,500
681,600
595,200
602,600
574,000
606,000
574,900
601,200
554,800
595,200
561,600
498,100
518,400
531,700
527,500
509,600
517,600
546,200
533,900
570,600
571,900
588,800
569,800
557,600
570,300
607,300
625,500
695,100
687,800
624,300
768,900
804,600
863,600
934,300
961,800
946,300
1,556,300
1,570,600
1,555,600
869,400
837,200
776,500
727,100
773,600
732,100
1,498,200
894,500
894,5001,498,200732,100773,600727,100776,500837,200869,4001,555,6001,570,6001,556,300946,300961,800934,300863,600804,600768,900624,300687,800695,100625,500607,300570,300557,600569,800588,800571,900570,600533,900546,200517,600509,600527,500531,700518,400498,100561,600595,200554,800601,200574,900606,000574,000602,600595,200681,600604,500459,800468,300487,700468,500442,400510,900549,300495,300434,800465,500501,700471,300375,700417,300393,800344,900304,200483,600542,300515,200373,600435,800427,000394,200341,800406,900386,100366,100334,000383,000381,000419,800391,000419,600426,300450,900364,200389,700453,500565,400493,900474,800483,100500,100500,100564,500540,000675,400734,900790,600
       Short-term Debt 
267,300
239,800
180,300
17,000
39,100
19,300
19,300
20,100
19,400
91,700
127,200
57,900
1,700
27,400
27,800
27,200
48,400
51,600
52,300
50,800
36,200
7,800
7,500
23,900
23,600
27,700
27,900
36,200
28,000
28,700
112,300
102,700
80,200
26,000
60,800
61,800
40,500
20,400
60,500
60,200
19,900
20,000
0
22,900
22,900
3,000
3,000
3,000
3,000
3,800
7,900
8,700
9,900
12,700
12,800
12,700
13,100
61,800
61,900
61,800
61,800
18,600
18,600
18,400
19,300
18,500
17,900
17,600
32,500
32,600
35,100
34,600
19,400
19,400
42,200
41,800
39,300
39,400
37,800
37,300
44,000
43,700
43,100
43,700
32,800
32,800
629,200
629,100
632,000
19,200
2,200
2,200
9,500
42,700
9,600
657,700
7,800
7,800657,7009,60042,7009,5002,2002,20019,200632,000629,100629,20032,80032,80043,70043,10043,70044,00037,30037,80039,40039,30041,80042,20019,40019,40034,60035,10032,60032,50017,60017,90018,50019,30018,40018,60018,60061,80061,80061,90061,80013,10012,70012,80012,7009,9008,7007,9003,8003,0003,0003,0003,00022,90022,900020,00019,90060,20060,50020,40040,50061,80060,80026,00080,200102,700112,30028,70028,00036,20027,90027,70023,60023,9007,5007,80036,20050,80052,30051,60048,40027,20027,80027,4001,70057,900127,20091,70019,40020,10019,30019,30039,10017,000180,300239,800267,300
       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
18,600
18,400
18,200
18,000
18,700
18,600
18,800
18,800
8,700
8,600
607,500
607,700
613,900
2,200
2,200
2,200
9,500
9,500
9,600
657,700
0
0657,7009,6009,5009,5002,2002,2002,200613,900607,700607,5008,6008,70018,80018,80018,60018,70018,00018,20018,40018,6000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
329,500
319,400
345,700
360,800
340,400
0
311,400
303,900
296,000
242,000
299,400
269,400
257,000
173,400
241,800
225,900
221,600
210,700
244,400
220,100
224,700
232,600
262,400
277,300
277,400
221,000
267,000
306,400
299,000
250,500
307,200
339,900
290,700
160,000
182,300
234,900
260,100
238,300
310,100
329,800
310,200
269,000
342,200
365,200
332,100
294,800
358,000
350,000
324,300
311,400
443,700
415,400
399,900
386,900
430,100
422,500
408,000
365,900
382,100
396,900
374,600
351,600
383,400
373,100
383,400
361,500
402,100
376,800
378,200
388,900
416,200
427,500
419,700
399,000
407,200
398,000
289,300
283,300
329,600
262,800
403,600
471,700
529,600
574,600
557,700
553,900
642,300
634,000
448,700
454,400
448,100
428,700
389,500
432,300
428,300
435,200
425,900
425,900435,200428,300432,300389,500428,700448,100454,400448,700634,000642,300553,900557,700574,600529,600471,700403,600262,800329,600283,300289,300398,000407,200399,000419,700427,500416,200388,900378,200376,800402,100361,500383,400373,100383,400351,600374,600396,900382,100365,900408,000422,500430,100386,900399,900415,400443,700311,400324,300350,000358,000294,800332,100365,200342,200269,000310,200329,800310,100238,300260,100234,900182,300160,000290,700339,900307,200250,500299,000306,400267,000221,000277,400277,300262,400232,600224,700220,100244,400210,700221,600225,900241,800173,400257,000269,400299,400242,000296,000303,900311,4000340,400360,800345,700319,400329,500
       Other Current Liabilities 
193,800
175,700
149,400
162,200
185,000
0
169,400
159,100
159,400
160,200
138,800
126,200
131,000
52,300
57,400
65,800
24,900
26,300
26,900
27,000
29,000
11,200
96,200
84,900
105,900
75,000
99,300
84,400
108,800
74,000
95,700
99,700
112,700
117,200
101,800
97,100
116,700
108,900
100,700
111,700
135,400
86,100
153,100
161,200
155,900
144,600
107,500
134,700
141,000
18,600
18,600
257,500
185,400
12,000
131,100
170,800
153,800
6,800
110,800
136,500
125,200
7,100
116,400
140,200
124,800
9,700
97,600
39,500
123,200
6,400
120,600
126,700
130,700
4,600
120,900
167,500
105,200
11,200
320,400
324,200
321,300
30,200
290,900
316,000
371,300
40,000
284,800
307,500
264,500
53,300
386,900
345,600
328,100
250,100
294,200
405,300
460,800
460,800405,300294,200250,100328,100345,600386,90053,300264,500307,500284,80040,000371,300316,000290,90030,200321,300324,200320,40011,200105,200167,500120,9004,600130,700126,700120,6006,400123,20039,50097,6009,700124,800140,200116,4007,100125,200136,500110,8006,800153,800170,800131,10012,000185,400257,50018,60018,600141,000134,700107,500144,600155,900161,200153,10086,100135,400111,700100,700108,900116,70097,100101,800117,200112,70099,70095,70074,000108,80084,40099,30075,000105,90084,90096,20011,20029,00027,00026,90026,30024,90065,80057,40052,300131,000126,200138,800160,200159,400159,100169,4000185,000162,200149,400175,700193,800
   > Long-term Liabilities 
910,400
884,200
871,900
872,300
867,200
832,000
832,000
988,500
978,300
914,900
912,400
1,210,200
1,212,800
1,161,400
1,166,600
1,162,100
1,078,400
993,600
988,400
975,800
971,600
960,900
962,100
928,600
929,600
851,800
849,800
728,400
586,400
559,700
554,000
621,000
629,600
797,600
760,000
773,900
719,000
682,600
624,100
621,800
726,400
721,100
718,000
685,800
675,700
1,049,800
1,046,400
1,049,800
1,056,100
1,036,800
1,425,100
1,396,100
1,351,300
1,347,900
1,335,100
1,327,700
1,312,900
1,332,800
1,375,000
1,297,600
1,326,800
1,391,800
1,412,500
1,356,300
1,466,000
1,488,200
1,524,700
1,608,300
1,546,900
1,535,300
1,586,900
1,585,000
1,601,400
1,625,100
1,822,600
1,752,200
1,728,500
1,518,100
1,516,300
2,161,000
2,329,900
2,368,500
2,323,800
2,326,700
2,263,800
2,266,100
1,658,100
1,647,200
3,015,400
2,862,800
2,905,400
2,921,600
2,766,700
2,856,900
2,806,200
2,075,400
2,772,600
2,772,6002,075,4002,806,2002,856,9002,766,7002,921,6002,905,4002,862,8003,015,4001,647,2001,658,1002,266,1002,263,8002,326,7002,323,8002,368,5002,329,9002,161,0001,516,3001,518,1001,728,5001,752,2001,822,6001,625,1001,601,4001,585,0001,586,9001,535,3001,546,9001,608,3001,524,7001,488,2001,466,0001,356,3001,412,5001,391,8001,326,8001,297,6001,375,0001,332,8001,312,9001,327,7001,335,1001,347,9001,351,3001,396,1001,425,1001,036,8001,056,1001,049,8001,046,4001,049,800675,700685,800718,000721,100726,400621,800624,100682,600719,000773,900760,000797,600629,600621,000554,000559,700586,400728,400849,800851,800929,600928,600962,100960,900971,600975,800988,400993,6001,078,4001,162,1001,166,6001,161,4001,212,8001,210,200912,400914,900978,300988,500832,000832,000867,200872,300871,900884,200910,400
       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
410,000
410,000
704,000
703,400
702,800
702,200
703,100
1,047,600
1,022,500
977,800
976,200
968,100
967,900
965,800
962,000
1,049,200
996,400
1,038,000
1,128,000
1,174,300
1,126,200
1,240,200
1,239,800
1,279,200
1,382,500
1,319,500
1,276,400
1,318,800
1,296,600
1,316,800
1,336,200
1,440,700
1,392,500
1,406,300
1,210,900
1,209,700
1,849,700
1,855,200
1,854,000
1,852,700
1,852,200
1,851,000
1,850,300
1,250,200
1,249,100
2,502,900
2,176,700
2,177,700
2,179,200
0
0
0
0
0
000002,179,2002,177,7002,176,7002,502,9001,249,1001,250,2001,850,3001,851,0001,852,2001,852,7001,854,0001,855,2001,849,7001,209,7001,210,9001,406,3001,392,5001,440,7001,336,2001,316,8001,296,6001,318,8001,276,4001,319,5001,382,5001,279,2001,239,8001,240,2001,126,2001,174,3001,128,0001,038,000996,4001,049,200962,000965,800967,900968,100976,200977,8001,022,5001,047,600703,100702,200702,800703,400704,000410,000410,0000000000000000000000000000000000000000000000
       Deferred Long Term Asset Charges 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
42,200
47,600
56,400
8,800
10,000
10,200
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000000000000000000000000010,20010,0008,80056,40047,60042,200000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
259,300
257,600
262,200
403,300
458,500
414,300
405,400
350,700
365,700
362,000
356,300
476,800
645,200
727,700
0
695,900
0
0
0
0
0000695,9000727,700645,200476,800356,300362,000365,700350,700405,400414,300458,500403,300262,200257,600259,30000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
137,300
140,700
133,800
122,100
113,700
104,200
88,800
92,800
70,900
68,400
33,800
34,100
27,500
30,800
43,100
43,800
0
0
40,300
0
0
0
69,300
0
0
0
63,500
0
0
0
140,000
0
0
0
100,600
99,400
106,600
210,400
342,500
332,500
304,800
0
0
0
0
0
00000304,800332,500342,500210,400106,60099,400100,600000140,00000063,50000069,30000040,3000043,80043,10030,80027,50034,10033,80068,40070,90092,80088,800104,200113,700122,100133,800140,700137,300000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
880,400
827,600
791,300
791,500
783,800
0
713,400
665,300
661,600
579,700
572,700
575,300
532,100
366,800
370,100
379,100
397,100
380,400
389,500
413,900
398,600
415,700
466,500
515,300
513,100
574,500
593,600
601,400
618,600
649,400
662,300
675,900
646,500
175,900
181,500
195,100
285,800
333,600
371,100
407,500
423,100
516,000
615,200
629,600
608,500
588,300
611,300
604,300
629,300
629,100
871,800
993,900
994,600
976,800
947,600
911,700
866,700
776,300
758,200
798,800
747,900
704,200
692,600
730,900
755,400
724,700
733,600
557,300
567,900
598,500
584,200
593,900
613,300
540,000
568,200
570,400
591,400
1,051,900
1,538,600
1,551,300
1,597,000
1,683,600
1,707,000
1,768,200
1,768,800
1,774,700
1,813,200
1,809,700
1,720,400
2,334,500
2,349,800
2,334,700
2,276,900
2,319,200
2,321,300
2,317,500
2,363,000
2,363,0002,317,5002,321,3002,319,2002,276,9002,334,7002,349,8002,334,5001,720,4001,809,7001,813,2001,774,7001,768,8001,768,2001,707,0001,683,6001,597,0001,551,3001,538,6001,051,900591,400570,400568,200540,000613,300593,900584,200598,500567,900557,300733,600724,700755,400730,900692,600704,200747,900798,800758,200776,300866,700911,700947,600976,800994,600993,900871,800629,100629,300604,300611,300588,300608,500629,600615,200516,000423,100407,500371,100333,600285,800195,100181,500175,900646,500675,900662,300649,400618,600601,400593,600574,500513,100515,300466,500415,700398,600413,900389,500380,400397,100379,100370,100366,800532,100575,300572,700579,700661,600665,300713,4000783,800791,500791,300827,600880,400
   Common Stock
1,200
1,200
1,200
1,200
1,200
0
1,200
1,200
1,200
1,200
1,200
1,200
1,200
1,200
1,200
1,200
1,200
1,200
1,200
1,200
1,200
1,200
1,200
0
1,200
1,200
1,200
1,200
1,200
1,200
0
0
0
1,200
0
0
0
1,200
0
0
0
1,200
0
0
0
1,200
0
0
629,300
1,200
871,800
993,900
994,600
1,200
963,100
926,100
866,700
1,200
816,600
855,300
814,000
1,200
764,100
787,400
830,100
1,200
821,300
632,200
626,800
1,200
627,000
663,500
693,700
1,200
1,200
1,200
1,200
1,200
1,400
1,400
1,400
1,200
1,200
1,200
1,200
1,200
1,200
1,200
1,200
1,200
1,200
1,200
1,200
1,200
1,200
1,200
1,200
1,2001,2001,2001,2001,2001,2001,2001,2001,2001,2001,2001,2001,2001,2001,2001,2001,4001,4001,4001,2001,2001,2001,2001,200693,700663,500627,0001,200626,800632,200821,3001,200830,100787,400764,1001,200814,000855,300816,6001,200866,700926,100963,1001,200994,600993,900871,8001,200629,300001,2000001,2000001,2000001,2000001,2001,2001,2001,2001,2001,20001,2001,2001,2001,2001,2001,2001,2001,2001,2001,2001,2001,2001,2001,2001,2001,2001,20001,2001,2001,2001,2001,200
   Retained Earnings 
0
169,300
142,300
139,100
136,300
100,300
100,300
0
41,900
18,700
-600
0
-49,800
-232,400
-228,400
-206,900
-195,300
-208,900
-195,500
-164,200
-183,700
-162,000
-115,200
0
-81,500
-67,100
-52,500
-57,900
-55,600
-48,500
0
0
0
-321,400
0
0
0
-253,600
0
0
0
-66,900
0
0
0
-84,900
0
0
0
-13,000
0
0
0
211,600
0
0
0
259,700
0
0
0
367,100
0
0
0
491,200
0
0
0
387,100
0
0
0
472,900
496,300
523,200
551,500
1,001,200
1,015,000
1,019,300
1,002,500
1,057,400
1,117,200
1,166,600
1,199,900
1,208,000
1,270,500
1,333,500
1,301,600
1,823,600
1,820,900
1,820,500
1,803,100
1,808,200
1,834,100
1,844,200
1,858,900
1,858,9001,844,2001,834,1001,808,2001,803,1001,820,5001,820,9001,823,6001,301,6001,333,5001,270,5001,208,0001,199,9001,166,6001,117,2001,057,4001,002,5001,019,3001,015,0001,001,200551,500523,200496,300472,900000387,100000491,200000367,100000259,700000211,600000-13,000000-84,900000-66,900000-253,600000-321,400000-48,500-55,600-57,900-52,500-67,100-81,5000-115,200-162,000-183,700-164,200-195,500-208,900-195,300-206,900-228,400-232,400-49,8000-60018,70041,9000100,300100,300136,300139,100142,300169,3000
   Accumulated Other Comprehensive Income 
879,200
-78,600
-100,300
-101,300
-96,300
-529,900
-110,700
664,100
-111,000
-168,600
-156,300
574,100
-147,900
-130,900
-130,700
-143,300
-137,000
-142,700
-147,700
-154,600
-150,800
-152,800
-152,600
515,300
-143,500
-99,100
-95,100
-85,100
-71,500
-48,600
662,300
675,900
646,500
-245,100
-810,700
-826,100
-836,800
-158,500
-846,700
-849,900
-870,600
-172,100
-882,900
-894,400
8,000
-1,300
-889,000
-895,700
-908,900
-11,100
-745,100
-763,600
-789,900
-14,800
-15,500
-14,400
-835,200
-42,300
-58,400
-56,500
-66,100
-71,300
-71,500
-56,500
-74,700
-94,200
-87,700
-74,900
-58,900
-53,000
-42,800
-69,600
-80,400
-82,300
-79,100
-79,400
-89,600
-82,600
-93,300
-88,500
-28,400
26,400
-23,800
-13,600
-42,300
-45,600
-53,500
-102,800
-163,700
-75,800
-59,700
-77,600
-121,100
-87,400
-113,300
-131,800
-103,200
-103,200-131,800-113,300-87,400-121,100-77,600-59,700-75,800-163,700-102,800-53,500-45,600-42,300-13,600-23,80026,400-28,400-88,500-93,300-82,600-89,600-79,400-79,100-82,300-80,400-69,600-42,800-53,000-58,900-74,900-87,700-94,200-74,700-56,500-71,500-71,300-66,100-56,500-58,400-42,300-835,200-14,400-15,500-14,800-789,900-763,600-745,100-11,100-908,900-895,700-889,000-1,3008,000-894,400-882,900-172,100-870,600-849,900-846,700-158,500-836,800-826,100-810,700-245,100646,500675,900662,300-48,600-71,500-85,100-95,100-99,100-143,500515,300-152,600-152,800-150,800-154,600-147,700-142,700-137,000-143,300-130,700-130,900-147,900574,100-156,300-168,600-111,000664,100-110,700-529,900-96,300-101,300-100,300-78,600879,200
   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
1,042,700
0
0
0
1,016,100
0
0
0
1,149,800
0
0
0
1,155,400
0
0
0
1,155,600
0
0
0
1,157,100
0
0
0
1,161,500
0
0
0
1,166,900
0
0
0
1,175,200
0
0
0
1,513,300
0
0
0
1,511,800
0
0
0
1,520,500
0
0
0
0
0
0
0
00000001,520,5000001,511,8000001,513,3000001,175,2000001,166,9000001,161,5000001,157,1000001,155,6000001,155,4000001,149,8000001,016,1000001,042,700000000000000000000000000000000000000000000000
   Treasury Stock00000000000-900,700000-901,200000-1,043,100000-1,018,700000-898,300000-830,600000-748,400000-597,700000-371,000000-364,100000-369,400000000000000000000000000000000000000000000000



5.3. Balance Sheets

Currency in USD. All numbers in thousands.