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

Avnet Inc
Buy, Hold or Sell?

Let's analyze Avnet together

I guess you are interested in Avnet Inc. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of Avnet Inc. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

Get notifications about Avnet Inc

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

1. Quick Overview

1.1. Quick analysis of Avnet (30 sec.)










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

How much money do you get?

How much money do you get?
$1.24
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$56.36
Expected worth in 1 year
$60.95
How sure are you?
75.0%

+ What do you gain per year?

Total Gains per Share
$5.84
Return On Investment
10.8%

For what price can you sell your share?

Current Price per Share
$54.16
Expected price per share
$47.50 - $56.79
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Avnet (5 min.)




Live pricePrice per Share (EOD)
$54.16
Intrinsic Value Per Share
$4.54 - $75.59
Total Value Per Share
$60.90 - $131.94

2.2. Growth of Avnet (5 min.)




Is Avnet growing?

Current yearPrevious yearGrowGrow %
How rich?$5b$4.6b$330.8m6.6%

How much money is Avnet making?

Current yearPrevious yearGrowGrow %
Making money$87m$198.9m-$111.8m-128.4%
Net Profit Margin1.5%3.0%--

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

2.3. Financial Health of Avnet (5 min.)




2.4. Comparing to competitors in the Electronics & Computer Distribution industry (5 min.)




  Industry Rankings (Electronics & Computer Distribution)  


Richest
#4 / 114

Most Revenue
#5 / 114

Most Profit
#5 / 114
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of Avnet is $54.16. 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 Avnet.
  • 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 Avnet, 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 $56.36. Based on the TTM, the Book Value Change Per Share is $1.15 per quarter. Based on the YOY, the Book Value Change Per Share is $2.43 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 $0.31 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Avnet.

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 Eps0.661.2%0.961.8%2.144.0%10.8320.0%5.7110.5%
Usd Book Value Change Per Share2.304.2%1.152.1%2.434.5%0.921.7%0.561.0%
Usd Dividend Per Share0.320.6%0.310.6%0.290.5%0.260.5%0.220.4%
Usd Total Gains Per Share2.624.8%1.462.7%2.725.0%1.182.2%0.781.4%
Usd Price Per Share54.31-51.45-46.36-41.35-41.92-
Price to Earnings Ratio20.59-14.33-5.60-21.63-16.87-
Price-to-Total Gains Ratio20.69--0.59-30.51-44.79-20.32-
Price to Book Ratio0.96-0.94-0.92-0.91-1.02-
Price-to-Total Gains Ratio20.69--0.59-30.51-44.79-20.32-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share54.16
Number of shares18
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.310.26
Usd Book Value Change Per Share1.150.92
Usd Total Gains Per Share1.461.18
Gains per Quarter (18 shares)26.2721.21
Gains per Year (18 shares)105.0784.86
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1228395186675
24516620037133160
36724830555199245
48933141074265330
511141451592332415
6134497620111398500
7156579725129465585
8178662830148531670
9201745935166597755
102238281040185664840

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%12.00.00.0100.0%18.02.00.090.0%36.04.00.090.0%127.014.00.090.1%
Book Value Change Per Share3.01.00.075.0%9.03.00.075.0%16.04.00.080.0%25.015.00.062.5%100.041.00.070.9%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%92.00.049.065.2%
Total Gains per Share3.01.00.075.0%10.02.00.083.3%17.03.00.085.0%30.010.00.075.0%106.035.00.075.2%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Avnet Inc compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--2.3021.150+100%2.432-5%0.922+150%0.558+313%
Book Value Per Share--56.35654.916+3%50.238+12%45.093+25%41.507+36%
Current Ratio--2.2492.311-3%2.561-12%2.353-4%2.395-6%
Debt To Asset Ratio--0.6000.6020%0.621-3%0.578+4%0.558+7%
Debt To Equity Ratio--1.5011.514-1%1.638-8%1.389+8%1.290+16%
Dividend Per Share--0.3230.310+4%0.290+11%0.257+26%0.217+49%
Enterprise Value---2437428480.000-2612258355.000+7%-3061667845.000+26%-1817295270.000-25%-625691880.500-74%
Eps--0.6600.956-31%2.145-69%10.828-94%5.707-88%
Ev To Ebitda Ratio---3.515-3.095-12%-2.292-35%-2.084-41%-0.702-80%
Ev To Sales Ratio---0.109-0.113+4%-0.117+8%-0.077-29%-0.024-78%
Free Cash Flow Per Share--0.8341.803-54%-0.948+214%-0.048+106%0.143+484%
Free Cash Flow To Equity Per Share---0.3890.032-1331%0.576-168%-0.180-54%-0.458+18%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--75.585--------
Intrinsic Value_10Y_min--4.543--------
Intrinsic Value_1Y_max--1.587--------
Intrinsic Value_1Y_min---1.562--------
Intrinsic Value_3Y_max--9.332--------
Intrinsic Value_3Y_min---2.974--------
Intrinsic Value_5Y_max--22.577--------
Intrinsic Value_5Y_min---2.491--------
Market Cap4708718927.360-3%4854879520.0004674385145.000+4%4299748405.000+13%3964697980.000+22%4629876719.500+5%
Net Profit Margin--0.0110.015-30%0.030-65%0.017-39%0.015-32%
Operating Margin--0.0250.031-19%0.046-46%0.029-14%0.030-17%
Operating Ratio--0.9700.965+0%0.955+2%0.969+0%0.969+0%
Pb Ratio0.9610%0.9640.937+3%0.922+5%0.913+6%1.021-6%
Pe Ratio20.5300%20.58714.329+44%5.604+267%21.626-5%16.874+22%
Price Per Share54.1600%54.31051.445+6%46.355+17%41.348+31%41.920+30%
Price To Free Cash Flow Ratio16.2360%16.2813.545+359%-33.556+306%-8.776+154%-1.293+108%
Price To Total Gains Ratio20.6370%20.694-0.588+103%30.507-32%44.785-54%20.318+2%
Quick Ratio--1.0201.0210%1.207-15%1.176-13%1.292-21%
Return On Assets--0.0050.007-32%0.016-71%0.010-52%0.008-44%
Return On Equity--0.0120.017-33%0.043-73%0.024-51%0.020-42%
Total Gains Per Share--2.6241.459+80%2.722-4%1.179+123%0.775+239%
Usd Book Value--5037735000.0004990679750.000+1%4659879000.000+8%4324559950.000+16%4513633100.000+12%
Usd Book Value Change Per Share--2.3021.150+100%2.432-5%0.922+150%0.558+313%
Usd Book Value Per Share--56.35654.916+3%50.238+12%45.093+25%41.507+36%
Usd Dividend Per Share--0.3230.310+4%0.290+11%0.257+26%0.217+49%
Usd Enterprise Value---2437428480.000-2612258355.000+7%-3061667845.000+26%-1817295270.000-25%-625691880.500-74%
Usd Eps--0.6600.956-31%2.145-69%10.828-94%5.707-88%
Usd Free Cash Flow--74549000.000163859500.000-55%-88100750.000+218%-5352900.000+107%16070900.000+364%
Usd Free Cash Flow Per Share--0.8341.803-54%-0.948+214%-0.048+106%0.143+484%
Usd Free Cash Flow To Equity Per Share---0.3890.032-1331%0.576-168%-0.180-54%-0.458+18%
Usd Market Cap4708718927.360-3%4854879520.0004674385145.000+4%4299748405.000+13%3964697980.000+22%4629876719.500+5%
Usd Price Per Share54.1600%54.31051.445+6%46.355+17%41.348+31%41.920+30%
Usd Profit--58956000.00087096750.000-32%198959000.000-70%107057200.000-45%91964650.000-36%
Usd Revenue--5604152000.0005756408500.000-3%6530599000.000-14%5637393750.000-1%5518324550.000+2%
Usd Total Gains Per Share--2.6241.459+80%2.722-4%1.179+123%0.775+239%
 EOD+4 -4MRQTTM+18 -21YOY+16 -235Y+16 -2310Y+20 -19

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1520.530
Price to Book Ratio (EOD)Between0-10.961
Net Profit Margin (MRQ)Greater than00.011
Operating Margin (MRQ)Greater than00.025
Quick Ratio (MRQ)Greater than11.020
Current Ratio (MRQ)Greater than12.249
Debt to Asset Ratio (MRQ)Less than10.600
Debt to Equity Ratio (MRQ)Less than11.501
Return on Equity (MRQ)Greater than0.150.012
Return on Assets (MRQ)Greater than0.050.005
Total6/10 (60.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5048.257
Ma 20Greater thanMa 5054.255
Ma 50Greater thanMa 10054.555
Ma 100Greater thanMa 20053.452
OpenGreater thanClose54.340
Total3/5 (60.0%)

4. In-depth Analysis

4.1 About Avnet Inc

Avnet, Inc., distributes electronic component technology. The company operates through two segments, Electronic Components and Farnell. The Electronic Components segment markets, sells, and distributes semiconductors; interconnect, passive, and electromechanical components; and other integrated components from electronic component manufacturers. It also offers design chain support that provides engineers with technical design solutions; engineering and technical resources to support product design, bill of materials development, and technical education and training; and supply chain solutions that provide support, warehousing, and logistical services to original equipment manufacturers, electronic manufacturing service providers, and electronic component manufacturers. In addition, this segment provides embedded solutions, such as technical design, integration, and assembly of embedded products, systems, and solutions, as well as embedded display solutions comprising touch and passive displays; and develops and manufactures standard board and industrial subsystems, and application-specific devices that enable it to produce systems tailored to specific customer requirements. This segment serves various markets, such as automotive, medical, defense, aerospace, telecommunications, industrial, and digital editing. The Farnell segment distributes kits, tools, and electronic and industrial automation components, as well as test and measurement products to engineers and entrepreneurs. It has operations in the Americas, Europe, the Middle East, Africa, and Asia. Avnet, Inc. was founded in 1921 and is headquartered in Phoenix, Arizona.

Fundamental data was last updated by Penke on 2024-12-04 12:21:08.

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 cheap.
Based on the earnings, the company is underpriced.
Based on how much money comes from the company's main activities, the company is cheap.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Avnet to the Electronics & Computer Distribution industry mean.
  • A Net Profit Margin of 1.1% means that $0.01 for each $1 in revenue is generated as profit.

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

  • The MRQ is 1.1%. The company is making a profit. +1
  • The TTM is 1.5%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ1.1%TTM1.5%-0.5%
TTM1.5%YOY3.0%-1.5%
TTM1.5%5Y1.7%-0.2%
5Y1.7%10Y1.5%+0.2%
Compared to industry (Electronics & Computer Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1%1.8%-0.7%
TTM1.5%1.6%-0.1%
YOY3.0%2.1%+0.9%
5Y1.7%2.5%-0.8%
10Y1.5%1.8%-0.3%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Avnet to the Electronics & Computer Distribution industry mean.
  • 0.5% Return on Assets means that Avnet generated $0.00 profit for each $1 in assets.

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

  • The MRQ is 0.5%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.7%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.5%TTM0.7%-0.2%
TTM0.7%YOY1.6%-0.9%
TTM0.7%5Y1.0%-0.3%
5Y1.0%10Y0.8%+0.1%
Compared to industry (Electronics & Computer Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5%0.9%-0.4%
TTM0.7%0.9%-0.2%
YOY1.6%1.1%+0.5%
5Y1.0%1.3%-0.3%
10Y0.8%1.1%-0.3%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Avnet to the Electronics & Computer Distribution industry mean.
  • 1.2% Return on Equity means Avnet generated $0.01 for each $1 the owners (shareholders) invested.

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

  • The MRQ is 1.2%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.7%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.2%TTM1.7%-0.6%
TTM1.7%YOY4.3%-2.5%
TTM1.7%5Y2.4%-0.7%
5Y2.4%10Y2.0%+0.4%
Compared to industry (Electronics & Computer Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2%2.3%-1.1%
TTM1.7%2.2%-0.5%
YOY4.3%2.9%+1.4%
5Y2.4%3.1%-0.7%
10Y2.0%3.0%-1.0%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Avnet Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Avnet is operating .

  • Measures how much profit Avnet 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 Avnet to the Electronics & Computer Distribution industry mean.
  • An Operating Margin of 2.5% means the company generated $0.02  for each $1 in revenue (before taxes).

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

  • The MRQ is 2.5%. The company is operating less efficient.
  • The TTM is 3.1%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ2.5%TTM3.1%-0.6%
TTM3.1%YOY4.6%-1.5%
TTM3.1%5Y2.9%+0.2%
5Y2.9%10Y3.0%-0.1%
Compared to industry (Electronics & Computer Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ2.5%2.5%0.0%
TTM3.1%2.2%+0.9%
YOY4.6%3.1%+1.5%
5Y2.9%2.9%+0.0%
10Y3.0%2.8%+0.2%
4.3.2.2. Operating Ratio

Measures how efficient Avnet is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Electronics & Computer Distribution industry mean).
  • An Operation Ratio of 0.97 means that the operating costs are $0.97 for each $1 in net sales.

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

  • The MRQ is 0.970. The company is less efficient in keeping operating costs low.
  • The TTM is 0.965. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.970TTM0.965+0.005
TTM0.965YOY0.955+0.011
TTM0.9655Y0.969-0.004
5Y0.96910Y0.969+0.000
Compared to industry (Electronics & Computer Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9701.007-0.037
TTM0.9651.057-0.092
YOY0.9551.011-0.056
5Y0.9691.121-0.152
10Y0.9691.054-0.085
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Avnet Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

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

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

  • The MRQ is 2.249. The company is able to pay all its short-term debts. +1
  • The TTM is 2.311. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ2.249TTM2.311-0.062
TTM2.311YOY2.561-0.250
TTM2.3115Y2.353-0.043
5Y2.35310Y2.395-0.041
Compared to industry (Electronics & Computer Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ2.2491.599+0.650
TTM2.3111.569+0.742
YOY2.5611.579+0.982
5Y2.3531.574+0.779
10Y2.3951.567+0.828
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Avnet to the Electronics & Computer Distribution industry mean.
  • A Quick Ratio of 1.02 means the company can pay off $1.02 for each $1 in debt (using most liquid assets).

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

  • The MRQ is 1.020. The company is just able to pay all its short-term debts with the most liquid assets.
  • The TTM is 1.021. The company is just able to pay all its short-term debts with the most liquid assets.
Trends
Current periodCompared to+/- 
MRQ1.020TTM1.021-0.001
TTM1.021YOY1.207-0.186
TTM1.0215Y1.176-0.155
5Y1.17610Y1.292-0.116
Compared to industry (Electronics & Computer Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0200.845+0.175
TTM1.0210.848+0.173
YOY1.2070.899+0.308
5Y1.1760.934+0.242
10Y1.2920.993+0.299
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Avnet Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Avnet to Electronics & Computer Distribution industry mean.
  • A Debt to Asset Ratio of 0.60 means that Avnet assets are financed with 60.0% credit (debt) and the remaining percentage (100% - 60.0%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.600. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.602. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.600TTM0.602-0.002
TTM0.602YOY0.621-0.019
TTM0.6025Y0.578+0.024
5Y0.57810Y0.558+0.020
Compared to industry (Electronics & Computer Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6000.562+0.038
TTM0.6020.578+0.024
YOY0.6210.580+0.041
5Y0.5780.587-0.009
10Y0.5580.555+0.003
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Avnet to the Electronics & Computer Distribution industry mean.
  • A Debt to Equity ratio of 150.1% means that company has $1.50 debt for each $1 in shareholders equity.

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

  • The MRQ is 1.501. The company is just able to pay all its debts with equity.
  • The TTM is 1.514. The company is just able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ1.501TTM1.514-0.013
TTM1.514YOY1.638-0.125
TTM1.5145Y1.389+0.124
5Y1.38910Y1.290+0.099
Compared to industry (Electronics & Computer Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5011.369+0.132
TTM1.5141.389+0.125
YOY1.6381.402+0.236
5Y1.3891.459-0.070
10Y1.2901.440-0.150
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 Avnet generates.

  • Above 15 is considered overpriced but always compare Avnet to the Electronics & Computer Distribution industry mean.
  • A PE ratio of 20.59 means the investor is paying $20.59 for every $1 in earnings.

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

  • The EOD is 20.530. Based on the earnings, the company is fair priced.
  • The MRQ is 20.587. Based on the earnings, the company is fair priced.
  • The TTM is 14.329. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD20.530MRQ20.587-0.057
MRQ20.587TTM14.329+6.258
TTM14.329YOY5.604+8.725
TTM14.3295Y21.626-7.297
5Y21.62610Y16.874+4.752
Compared to industry (Electronics & Computer Distribution)
PeriodCompanyIndustry (mean)+/- 
EOD20.53010.326+10.204
MRQ20.58711.174+9.413
TTM14.3299.634+4.695
YOY5.60410.486-4.882
5Y21.62610.196+11.430
10Y16.87411.476+5.398
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 Avnet Inc:

  • The EOD is 16.236. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The MRQ is 16.281. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The TTM is 3.545. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD16.236MRQ16.281-0.045
MRQ16.281TTM3.545+12.736
TTM3.545YOY-33.556+37.101
TTM3.5455Y-8.776+12.321
5Y-8.77610Y-1.293-7.482
Compared to industry (Electronics & Computer Distribution)
PeriodCompanyIndustry (mean)+/- 
EOD16.2362.048+14.188
MRQ16.2812.197+14.084
TTM3.5451.566+1.979
YOY-33.5560.752-34.308
5Y-8.7760.614-9.390
10Y-1.2930.287-1.580
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 Avnet is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Electronics & Computer Distribution industry mean).
  • A PB ratio of 0.96 means the investor is paying $0.96 for each $1 in book value.

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

  • The EOD is 0.961. Based on the equity, the company is cheap. +2
  • The MRQ is 0.964. Based on the equity, the company is cheap. +2
  • The TTM is 0.937. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.961MRQ0.964-0.003
MRQ0.964TTM0.937+0.027
TTM0.937YOY0.922+0.015
TTM0.9375Y0.913+0.024
5Y0.91310Y1.021-0.108
Compared to industry (Electronics & Computer Distribution)
PeriodCompanyIndustry (mean)+/- 
EOD0.9611.323-0.362
MRQ0.9641.308-0.344
TTM0.9371.323-0.386
YOY0.9221.284-0.362
5Y0.9131.470-0.557
10Y1.0211.534-0.513
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 Avnet Inc.

4.8.1. Institutions holding Avnet Inc

Institutions are holding 103.307% of the shares of Avnet Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Vanguard Group Inc12.68320.010711026877-8550-0.0775
2024-06-30BlackRock Inc12.33440.0125107236625536335.4438
2024-09-30Pzena Investment Management, LLC9.5171.44888274168-302653-3.5287
2024-09-30Dimensional Fund Advisors, Inc.7.21820.08276275567-109980-1.7223
2024-09-30Greenhaven Associates Inc4.51422.4995392465223140.059
2024-09-30American Century Companies Inc3.94490.1082342971073938427.4831
2024-09-30State Street Corp3.7030.00713219411-30515-0.9389
2024-09-30LSV Asset Management3.10780.31452701984-121296-4.2963
2024-09-30AllianceBernstein L.P.1.98290.0315172392416188610.3638
2024-09-30AQR Capital Management LLC1.95430.12691699100-145352-7.8805
2024-09-30Wishbone Management, LP1.897832.0985165000000
2024-09-30Geode Capital Management, LLC1.80220.00691566832-45632-2.83
2024-09-30Earnest Partners LLC1.69560.34861474214-3466-0.2346
2024-09-30Morgan Stanley - Brokerage Accounts1.44690.0051257945-1144289-47.6344
2024-09-30First Trust Advisors L.P.1.44540.065125666927756228.3485
2024-09-30Bank of New York Mellon Corp1.23430.01081073150-73057-6.3738
2024-06-30NORGES BANK1.1880.00791032817196241.9368
2024-06-30Bank of America Corp1.18050.00471026357688985204.2212
2024-09-30Amvescap Plc.1.11160.0101966423-40569-4.0287
2024-09-30Charles Schwab Investment Management Inc1.05430.0095916645-26391-2.7985
Total 75.016537.209465220107+391638+0.6%

4.9.2. Funds holding Avnet Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-11-27iShares Core S&P Mid-Cap ETF3.25420.1516282926055460.1964
2024-10-31Vanguard Total Stock Mkt Idx Inv3.15970.00862747077-7231-0.2625
2024-10-31Vanguard Small Cap Index2.54240.0787221037243130.1955
2024-09-30DFA US Small Cap Value I2.11840.59751841733-27749-1.4843
2024-10-31Vanguard Information Technology ETF1.82820.0949158949772900.4607
2024-11-28Avantis US Small Cap Value ETF1.8220.53691584061126730.8065
2024-09-30American Century Small Cap Value Inv1.73111.44111505000-255000-14.4886
2024-09-30American Century U.S. Small Cap Value1.73111.44871505000-255000-14.4886
2024-10-31Vanguard Small Cap Value Index Inv1.71730.13961493022-516-0.0345
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr1.48860.06461294181-15270-1.1661
2024-09-30Vanguard Selected Value Inv1.48720.97721293003-271915-17.3757
2024-10-31Pzena Mid Cap Value1.48722.6328129300300
2024-09-30DFA US Targeted Value I1.08510.371294335600
2024-11-28Dimensional US Targeted Value ETF0.84640.344873584800
2024-10-31SPDR® S&P MIDCAP 400 ETF Trust0.79710.1649693035-10199-1.4503
2024-11-28First Trust Nasdaq Semiconductor ETF0.64852.3299563790-5619-0.9868
2024-10-31State St Russell Sm/Mid Cp® Indx NL Cl C0.64390.0675559856-19400-3.3491
2024-09-30DFA US Small Cap I0.5960.167851815400
2024-09-30Fidelity Extended Market Index0.59270.067515326-25510-4.7168
2024-11-27iShares S&P Mid-Cap 400 Value ETF0.55410.314817823840.0798
Total 30.131211.995326196356-863203-3.3%

5.3. Insider Transactions

Insiders are holding 0.898% of the shares of Avnet Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-06-12Ken E ArnoldSELL800054.34
2024-05-29Philip R GallagherSELL3000053.74
2024-05-22Carlo BozottiSELL900054.4
2024-05-10Philip R GallagherSELL1953251.63
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 Assets12,597,564
Total Liabilities7,559,829
Total Stockholder Equity5,037,735
 As reported
Total Liabilities 7,559,829
Total Stockholder Equity+ 5,037,735
Total Assets = 12,597,564

Assets

Total Assets12,597,564
Total Current Assets10,679,244
Long-term Assets1,918,320
Total Current Assets
Cash And Cash Equivalents 267,521
Net Receivables 4,575,854
Inventory 5,614,102
Other Current Assets 221,767
Total Current Assets  (as reported)10,679,244
Total Current Assets  (calculated)10,679,244
+/-0
Long-term Assets
Property Plant Equipment 795,855
Goodwill 818,858
Long-term Assets Other 303,607
Long-term Assets  (as reported)1,918,320
Long-term Assets  (calculated)1,918,320
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities4,747,883
Long-term Liabilities2,811,946
Total Stockholder Equity5,037,735
Total Current Liabilities
Short-term Debt 635,131
Short Long Term Debt 524,055
Accounts payable 3,588,033
Other Current Liabilities 524,719
Total Current Liabilities  (as reported)4,747,883
Total Current Liabilities  (calculated)5,271,938
+/- 524,055
Long-term Liabilities
Long term Debt 2,430,730
Capital Lease Obligations 230,868
Long-term Liabilities Other 205,886
Long-term Liabilities  (as reported)2,811,946
Long-term Liabilities  (calculated)2,867,484
+/- 55,538
Total Stockholder Equity
Common Stock87,254
Retained Earnings 3,533,854
Accumulated Other Comprehensive Income -319,400
Other Stockholders Equity 1,736,027
Total Stockholder Equity (as reported)5,037,735
Total Stockholder Equity (calculated)5,037,735
+/-0
Other
Capital Stock87,254
Cash and Short Term Investments 267,521
Common Stock Shares Outstanding 89,392
Current Deferred Revenue-635,795
Liabilities and Stockholders Equity 12,597,564
Net Debt 2,918,132
Net Invested Capital 7,992,520
Net Working Capital 5,931,361
Property Plant and Equipment Gross 795,855
Short Long Term Debt Total 3,185,653



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-311993-12-311993-09-301993-06-301993-03-311992-12-311992-09-301992-06-301992-03-311991-12-311991-09-301991-06-301991-03-311990-12-311990-09-301990-06-301990-03-311989-12-311989-09-301989-06-301989-03-311988-12-311988-09-301988-06-301988-03-311987-12-311987-09-301987-06-301987-03-311986-12-311986-09-301986-06-301986-03-311985-12-311985-09-30
> Total Assets 
0
0
0
908,100
0
0
0
1,062,400
0
0
0
1,152,600
0
0
0
1,126,000
1,131,500
1,129,300
1,149,700
1,157,500
1,180,000
1,175,300
1,162,900
1,181,500
1,173,800
1,175,300
1,209,700
1,242,700
1,206,900
1,199,800
1,207,400
1,247,300
1,687,000
1,672,700
1,705,500
1,787,700
1,898,419
1,961,607
2,047,727
2,125,595
2,352,218
2,462,424
2,538,097
2,521,656
2,490,543
2,520,170
2,533,554
2,594,071
2,697,521
2,680,449
2,765,542
2,733,697
2,815,456
2,790,083
2,795,310
2,984,697
3,043,699
4,392,438
4,934,678
5,244,355
5,748,732
7,053,059
6,437,417
5,864,148
5,545,977
4,749,009
4,609,107
4,681,954
4,547,295
4,418,692
4,442,142
4,499,551
4,558,381
4,820,873
4,788,677
4,863,651
4,864,504
5,272,813
5,062,532
5,098,215
5,909,386
6,155,500
6,048,771
6,215,693
6,522,488
6,558,812
6,984,096
7,355,119
7,367,674
8,027,951
7,904,381
8,200,130
8,061,567
6,736,951
6,245,936
6,273,516
6,707,664
7,315,247
7,157,791
7,782,382
9,302,737
9,903,589
9,839,977
9,905,569
9,782,554
10,172,802
10,157,557
10,167,866
10,103,124
10,549,530
10,211,498
10,474,680
10,558,264
11,485,298
10,900,780
11,255,517
10,987,246
11,491,094
10,614,505
10,799,953
10,864,456
11,302,352
11,125,460
11,239,805
11,046,123
13,255,995
9,845,778
9,699,589
9,773,158
9,800,505
9,711,930
9,596,845
9,453,774
9,234,699
9,099,680
8,564,556
8,913,337
8,525,112
8,089,728
8,105,197
8,381,395
8,264,313
8,365,915
8,925,422
9,211,309
9,580,870
9,781,673
10,388,532
10,968,406
11,929,874
12,109,310
12,477,159
12,646,462
12,997,174
12,325,237
12,259,103
12,597,564
12,597,56412,259,10312,325,23712,997,17412,646,46212,477,15912,109,31011,929,87410,968,40610,388,5329,781,6739,580,8709,211,3098,925,4228,365,9158,264,3138,381,3958,105,1978,089,7288,525,1128,913,3378,564,5569,099,6809,234,6999,453,7749,596,8459,711,9309,800,5059,773,1589,699,5899,845,77813,255,99511,046,12311,239,80511,125,46011,302,35210,864,45610,799,95310,614,50511,491,09410,987,24611,255,51710,900,78011,485,29810,558,26410,474,68010,211,49810,549,53010,103,12410,167,86610,157,55710,172,8029,782,5549,905,5699,839,9779,903,5899,302,7377,782,3827,157,7917,315,2476,707,6646,273,5166,245,9366,736,9518,061,5678,200,1307,904,3818,027,9517,367,6747,355,1196,984,0966,558,8126,522,4886,215,6936,048,7716,155,5005,909,3865,098,2155,062,5325,272,8134,864,5044,863,6514,788,6774,820,8734,558,3814,499,5514,442,1424,418,6924,547,2954,681,9544,609,1074,749,0095,545,9775,864,1486,437,4177,053,0595,748,7325,244,3554,934,6784,392,4383,043,6992,984,6972,795,3102,790,0832,815,4562,733,6972,765,5422,680,4492,697,5212,594,0712,533,5542,520,1702,490,5432,521,6562,538,0972,462,4242,352,2182,125,5952,047,7271,961,6071,898,4191,787,7001,705,5001,672,7001,687,0001,247,3001,207,4001,199,8001,206,9001,242,7001,209,7001,175,3001,173,8001,181,5001,162,9001,175,3001,180,0001,157,5001,149,7001,129,3001,131,5001,126,0000001,152,6000001,062,400000908,100000
   > Total Current Assets 
0
0
0
772,300
0
0
0
905,800
0
0
0
1,000,700
0
0
0
982,600
988,900
990,100
1,009,800
1,029,700
1,050,300
1,044,800
1,031,300
1,037,900
1,028,200
1,026,000
1,058,100
1,079,100
1,032,500
1,025,900
1,032,700
1,075,600
1,167,500
1,156,200
1,185,500
1,264,100
1,348,535
1,396,663
1,469,008
1,524,291
1,686,694
1,779,018
1,835,250
1,813,142
1,781,126
1,809,108
1,828,396
1,896,436
2,000,076
2,017,221
2,087,348
2,068,357
2,141,016
2,095,079
2,071,086
2,313,323
2,341,948
3,178,951
3,665,845
3,873,255
4,226,562
5,202,140
4,563,411
3,747,489
3,401,063
3,200,403
3,057,047
3,205,532
3,100,944
3,034,772
3,055,815
3,126,090
3,208,070
3,496,076
3,457,119
3,483,986
3,491,642
3,926,083
3,732,081
3,782,967
4,114,436
4,334,957
4,261,279
4,467,462
4,821,243
4,843,882
5,076,482
5,488,845
5,482,505
5,943,446
5,709,936
5,971,146
5,656,441
5,705,158
5,082,944
5,144,252
5,581,411
6,168,202
5,994,698
6,630,168
7,840,936
8,367,911
8,215,739
8,227,207
8,066,856
8,455,171
8,305,249
8,254,439
8,118,800
8,449,779
8,104,344
8,356,878
8,418,840
9,235,738
8,653,445
8,954,199
8,762,058
9,289,660
8,483,957
8,642,073
8,714,523
9,142,387
8,938,101
9,003,973
9,699,753
11,077,099
7,672,992
7,533,808
7,545,687
7,576,105
7,624,611
7,610,599
7,557,990
7,390,723
7,255,410
6,876,336
6,988,946
6,536,501
6,316,621
6,328,806
6,602,188
6,454,446
6,604,605
7,163,421
7,465,067
7,944,211
8,217,643
8,876,626
9,509,905
10,303,565
10,443,538
10,750,853
10,911,141
11,138,962
10,485,836
10,370,552
10,679,244
10,679,24410,370,55210,485,83611,138,96210,911,14110,750,85310,443,53810,303,5659,509,9058,876,6268,217,6437,944,2117,465,0677,163,4216,604,6056,454,4466,602,1886,328,8066,316,6216,536,5016,988,9466,876,3367,255,4107,390,7237,557,9907,610,5997,624,6117,576,1057,545,6877,533,8087,672,99211,077,0999,699,7539,003,9738,938,1019,142,3878,714,5238,642,0738,483,9579,289,6608,762,0588,954,1998,653,4459,235,7388,418,8408,356,8788,104,3448,449,7798,118,8008,254,4398,305,2498,455,1718,066,8568,227,2078,215,7398,367,9117,840,9366,630,1685,994,6986,168,2025,581,4115,144,2525,082,9445,705,1585,656,4415,971,1465,709,9365,943,4465,482,5055,488,8455,076,4824,843,8824,821,2434,467,4624,261,2794,334,9574,114,4363,782,9673,732,0813,926,0833,491,6423,483,9863,457,1193,496,0763,208,0703,126,0903,055,8153,034,7723,100,9443,205,5323,057,0473,200,4033,401,0633,747,4894,563,4115,202,1404,226,5623,873,2553,665,8453,178,9512,341,9482,313,3232,071,0862,095,0792,141,0162,068,3572,087,3482,017,2212,000,0761,896,4361,828,3961,809,1081,781,1261,813,1421,835,2501,779,0181,686,6941,524,2911,469,0081,396,6631,348,5351,264,1001,185,5001,156,2001,167,5001,075,6001,032,7001,025,9001,032,5001,079,1001,058,1001,026,0001,028,2001,037,9001,031,3001,044,8001,050,3001,029,7001,009,800990,100988,900982,6000001,000,700000905,800000772,300000
       Cash And Cash Equivalents 
0
0
0
110,600
0
0
0
213,300
0
0
0
152,300
0
0
0
93,800
96,700
79,600
87,100
103,900
93,900
109,500
114,200
95,900
92,400
118,200
161,800
56,900
103,500
216,600
82,500
219,800
56,900
52,800
46,000
53,900
64,163
61,207
61,678
49,332
58,898
63,296
65,896
47,808
56,868
65,123
62,722
59,312
44,392
54,820
57,397
82,607
95,753
52,614
73,110
311,982
92,850
71,529
168,720
167,192
63,542
211,819
100,653
97,279
103,115
124,131
134,525
159,234
173,209
185,738
301,204
395,467
411,068
479,449
351,400
312,667
260,466
547,023
594,348
637,867
204,666
219,140
199,846
276,713
481,779
389,823
337,140
557,350
520,886
417,130
381,462
640,449
386,925
670,853
685,736
943,921
987,296
894,871
754,574
1,092,102
661,706
756,931
781,749
675,334
622,430
968,520
940,101
1,006,864
1,043,033
815,279
820,924
1,009,343
865,613
779,331
960,149
928,971
814,371
903,331
803,468
932,553
824,695
916,088
1,036,485
1,031,478
1,196,545
1,270,142
1,129,233
836,384
539,679
589,518
430,065
621,125
365,852
482,166
725,252
546,105
664,108
488,810
402,655
477,038
483,056
376,333
322,749
199,691
299,101
167,818
199,457
153,693
80,881
324,778
185,937
288,230
278,679
272,850
218,473
310,941
267,521
267,521310,941218,473272,850278,679288,230185,937324,77880,881153,693199,457167,818299,101199,691322,749376,333483,056477,038402,655488,810664,108546,105725,252482,166365,852621,125430,065589,518539,679836,3841,129,2331,270,1421,196,5451,031,4781,036,485916,088824,695932,553803,468903,331814,371928,971960,149779,331865,6131,009,343820,924815,2791,043,0331,006,864940,101968,520622,430675,334781,749756,931661,7061,092,102754,574894,871987,296943,921685,736670,853386,925640,449381,462417,130520,886557,350337,140389,823481,779276,713199,846219,140204,666637,867594,348547,023260,466312,667351,400479,449411,068395,467301,204185,738173,209159,234134,525124,131103,11597,279100,653211,81963,542167,192168,72071,52992,850311,98273,11052,61495,75382,60757,39754,82044,39259,31262,72265,12356,86847,80865,89663,29658,89849,33261,67861,20764,16353,90046,00052,80056,900219,80082,500216,600103,50056,900161,800118,20092,40095,900114,200109,50093,900103,90087,10079,60096,70093,800000152,300000213,300000110,600000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
261,549
281,326
197,949
136,443
75,051
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000075,051136,443197,949281,326261,549000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
0
0
0
232,400
0
0
0
244,600
0
0
0
297,600
0
0
0
262,000
265,400
260,100
255,800
257,500
277,200
265,600
260,500
250,600
254,800
251,200
261,700
312,700
319,100
317,700
340,700
359,200
507,700
496,800
537,600
573,600
601,762
628,684
701,580
713,644
783,427
791,790
836,307
802,442
801,612
790,485
811,815
800,015
849,793
848,372
887,782
894,289
888,497
901,069
909,320
960,639
1,048,937
1,398,341
1,726,289
1,750,827
2,024,892
2,483,707
2,233,669
1,629,566
1,413,883
1,360,869
1,332,836
1,374,017
1,391,359
1,535,460
1,496,964
1,471,806
1,534,868
1,769,163
1,731,436
1,743,962
1,725,661
1,925,081
1,785,628
1,888,627
2,269,232
2,557,849
2,448,664
2,477,043
2,557,413
2,716,668
2,918,411
3,103,015
3,065,792
3,615,227
3,277,802
3,367,443
3,284,386
3,200,986
2,660,406
2,618,697
2,864,450
3,439,459
3,323,954
3,574,541
4,415,707
4,816,088
4,706,561
4,764,293
4,593,519
4,755,630
4,658,805
4,607,324
4,477,927
5,161,446
4,778,068
4,868,973
4,820,070
5,708,345
4,983,890
5,220,528
5,060,519
5,696,642
4,994,751
5,054,307
4,903,250
5,395,005
4,874,179
4,975,120
2,876,346
2,996,110
3,237,440
3,337,624
3,417,427
3,295,014
3,552,531
3,641,139
3,682,512
3,445,807
3,188,863
3,168,369
3,129,387
2,977,773
2,987,791
2,928,386
2,964,531
3,105,317
3,365,677
3,576,130
3,720,296
4,077,707
4,164,573
4,301,002
4,591,020
4,789,402
4,670,636
4,763,788
4,679,691
4,508,742
4,315,063
4,391,187
4,575,854
4,575,8544,391,1874,315,0634,508,7424,679,6914,763,7884,670,6364,789,4024,591,0204,301,0024,164,5734,077,7073,720,2963,576,1303,365,6773,105,3172,964,5312,928,3862,987,7912,977,7733,129,3873,168,3693,188,8633,445,8073,682,5123,641,1393,552,5313,295,0143,417,4273,337,6243,237,4402,996,1102,876,3464,975,1204,874,1795,395,0054,903,2505,054,3074,994,7515,696,6425,060,5195,220,5284,983,8905,708,3454,820,0704,868,9734,778,0685,161,4464,477,9274,607,3244,658,8054,755,6304,593,5194,764,2934,706,5614,816,0884,415,7073,574,5413,323,9543,439,4592,864,4502,618,6972,660,4063,200,9863,284,3863,367,4433,277,8023,615,2273,065,7923,103,0152,918,4112,716,6682,557,4132,477,0432,448,6642,557,8492,269,2321,888,6271,785,6281,925,0811,725,6611,743,9621,731,4361,769,1631,534,8681,471,8061,496,9641,535,4601,391,3591,374,0171,332,8361,360,8691,413,8831,629,5662,233,6692,483,7072,024,8921,750,8271,726,2891,398,3411,048,937960,639909,320901,069888,497894,289887,782848,372849,793800,015811,815790,485801,612802,442836,307791,790783,427713,644701,580628,684601,762573,600537,600496,800507,700359,200340,700317,700319,100312,700261,700251,200254,800250,600260,500265,600277,200257,500255,800260,100265,400262,000000297,600000244,600000232,400000
       Other Current Assets 
0
0
0
15,300
0
0
0
12,500
0
0
0
12,300
0
0
0
147,300
170,500
205,700
233,100
242,800
226,300
212,400
223,000
248,500
242,500
226,400
202,000
251,300
143,100
37,400
129,300
4,800
10,300
8,000
11,700
9,600
10,494
12,986
10,941
13,838
17,324
15,885
17,469
27,280
30,091
25,363
28,865
30,035
31,135
32,002
37,665
29,722
34,405
35,252
43,815
43,455
55,493
84,355
110,633
67,956
75,500
88,361
88,825
103,600
101,817
102,607
104,311
254,976
264,506
74,230
145,574
161,237
152,966
80,511
82,139
63,320
57,532
46,990
47,830
31,775
70,368
49,089
58,866
97,126
129,390
113,829
108,097
92,179
71,767
78,028
77,223
68,762
76,261
80,063
122,908
169,879
161,923
135,523
168,450
150,759
268,026
245,301
213,266
191,110
207,069
217,099
216,058
251,609
237,340
249,218
220,628
214,221
222,380
198,739
199,054
191,337
181,768
196,111
211,336
173,030
181,566
181,074
200,579
141,144
76,514
59,564
273,534
253,765
261,600
269,204
305,067
206,513
114,432
156,451
129,316
153,438
169,471
161,343
180,956
191,394
209,928
156,375
156,023
150,763
161,845
155,963
172,792
177,783
183,019
216,487
232,956
233,804
197,720
241,371
200,428
199,694
221,767
221,767199,694200,428241,371197,720233,804232,956216,487183,019177,783172,792155,963161,845150,763156,023156,375209,928191,394180,956161,343169,471153,438129,316156,451114,432206,513305,067269,204261,600253,765273,53459,56476,514141,144200,579181,074181,566173,030211,336196,111181,768191,337199,054198,739222,380214,221220,628249,218237,340251,609216,058217,099207,069191,110213,266245,301268,026150,759168,450135,523161,923169,879122,90880,06376,26168,76277,22378,02871,76792,179108,097113,829129,39097,12658,86649,08970,36831,77547,83046,99057,53263,32082,13980,511152,966161,237145,57474,230264,506254,976104,311102,607101,817103,60088,82588,36175,50067,956110,63384,35555,49343,45543,81535,25234,40529,72237,66532,00231,13530,03528,86525,36330,09127,28017,46915,88517,32413,83810,94112,98610,4949,60011,7008,00010,3004,800129,30037,400143,100251,300202,000226,400242,500248,500223,000212,400226,300242,800233,100205,700170,500147,30000012,30000012,50000015,300000
   > Long-term Assets 
0
0
0
135,800
0
0
0
156,600
0
0
0
151,900
0
0
0
143,400
142,600
139,200
139,900
127,800
129,700
130,500
131,600
143,600
145,600
149,300
151,600
163,600
174,400
173,900
174,700
171,700
519,500
516,500
520,000
523,600
549,884
564,944
578,719
601,304
665,524
683,406
702,847
708,514
709,417
711,062
705,158
697,635
697,445
663,228
678,194
665,340
674,440
695,004
724,224
671,374
701,751
1,213,487
1,268,833
1,371,100
1,522,170
1,850,919
1,874,006
2,116,659
2,144,914
1,548,606
1,552,060
1,476,422
1,446,351
1,383,920
1,386,327
1,373,461
1,350,311
1,324,797
1,331,558
1,379,665
1,372,862
1,346,730
1,330,451
1,315,248
1,794,950
1,820,543
1,787,492
1,748,231
1,701,245
1,714,930
1,907,614
1,866,274
1,885,169
2,084,505
2,194,445
2,228,984
2,405,126
1,031,793
1,162,992
1,129,264
1,126,253
1,147,045
1,163,093
1,152,214
1,461,801
1,535,678
1,624,238
1,678,362
1,715,698
1,717,631
1,852,308
1,913,427
1,984,324
2,099,751
2,107,154
2,117,802
2,139,424
2,249,560
2,247,335
2,301,318
2,225,188
2,201,434
2,130,548
2,157,880
2,149,933
2,159,965
2,187,359
2,235,832
1,346,370
2,178,896
2,172,786
2,165,781
2,227,471
2,224,400
2,087,319
1,986,246
1,895,784
1,843,976
1,844,270
1,688,220
1,924,391
1,988,611
1,773,107
1,776,391
1,779,207
1,809,867
1,761,310
1,762,001
1,746,242
1,636,659
1,564,030
1,511,906
1,458,501
1,626,309
1,665,772
1,726,306
1,735,321
1,858,212
1,839,401
1,888,551
1,918,320
1,918,3201,888,5511,839,4011,858,2121,735,3211,726,3061,665,7721,626,3091,458,5011,511,9061,564,0301,636,6591,746,2421,762,0011,761,3101,809,8671,779,2071,776,3911,773,1071,988,6111,924,3911,688,2201,844,2701,843,9761,895,7841,986,2462,087,3192,224,4002,227,4712,165,7812,172,7862,178,8961,346,3702,235,8322,187,3592,159,9652,149,9332,157,8802,130,5482,201,4342,225,1882,301,3182,247,3352,249,5602,139,4242,117,8022,107,1542,099,7511,984,3241,913,4271,852,3081,717,6311,715,6981,678,3621,624,2381,535,6781,461,8011,152,2141,163,0931,147,0451,126,2531,129,2641,162,9921,031,7932,405,1262,228,9842,194,4452,084,5051,885,1691,866,2741,907,6141,714,9301,701,2451,748,2311,787,4921,820,5431,794,9501,315,2481,330,4511,346,7301,372,8621,379,6651,331,5581,324,7971,350,3111,373,4611,386,3271,383,9201,446,3511,476,4221,552,0601,548,6062,144,9142,116,6591,874,0061,850,9191,522,1701,371,1001,268,8331,213,487701,751671,374724,224695,004674,440665,340678,194663,228697,445697,635705,158711,062709,417708,514702,847683,406665,524601,304578,719564,944549,884523,600520,000516,500519,500171,700174,700173,900174,400163,600151,600149,300145,600143,600131,600130,500129,700127,800139,900139,200142,600143,400000151,900000156,600000135,800000
       Property Plant Equipment 
0
0
0
98,900
0
0
0
121,500
0
0
0
117,700
0
0
0
106,200
104,600
103,100
100,300
94,800
93,400
93,000
92,900
97,300
98,600
101,000
101,800
101,700
105,700
104,300
105,300
102,500
111,600
110,200
111,900
115,100
118,330
126,190
132,837
145,611
147,784
155,624
165,878
176,929
178,804
181,758
179,511
181,509
181,112
149,656
155,270
155,491
157,981
161,148
175,727
194,012
209,705
264,168
272,607
289,902
302,011
383,858
404,378
417,159
416,716
405,700
408,270
349,924
332,581
275,671
263,206
250,412
232,913
208,807
198,577
187,339
183,640
175,977
165,833
157,428
174,086
161,534
163,946
159,433
161,860
165,981
172,308
179,533
184,489
191,795
210,636
227,187
247,136
250,691
295,144
305,682
306,308
302,291
302,597
302,583
346,219
367,410
395,558
419,173
432,668
440,445
458,118
461,230
480,858
491,936
486,314
492,606
505,229
511,759
522,321
534,999
529,294
541,904
548,433
568,779
579,471
587,216
610,747
612,658
471,321
565,108
526,025
519,575
510,303
507,692
520,922
522,909
525,873
462,914
455,484
452,171
716,037
705,786
684,614
680,524
692,805
688,156
656,745
634,440
609,487
586,219
568,569
542,342
527,028
607,806
623,172
663,255
691,628
790,903
781,132
777,140
795,855
795,855777,140781,132790,903691,628663,255623,172607,806527,028542,342568,569586,219609,487634,440656,745688,156692,805680,524684,614705,786716,037452,171455,484462,914525,873522,909520,922507,692510,303519,575526,025565,108471,321612,658610,747587,216579,471568,779548,433541,904529,294534,999522,321511,759505,229492,606486,314491,936480,858461,230458,118440,445432,668419,173395,558367,410346,219302,583302,597302,291306,308305,682295,144250,691247,136227,187210,636191,795184,489179,533172,308165,981161,860159,433163,946161,534174,086157,428165,833175,977183,640187,339198,577208,807232,913250,412263,206275,671332,581349,924408,270405,700416,716417,159404,378383,858302,011289,902272,607264,168209,705194,012175,727161,148157,981155,491155,270149,656181,112181,509179,511181,758178,804176,929165,878155,624147,784145,611132,837126,190118,330115,100111,900110,200111,600102,500105,300104,300105,700101,700101,800101,00098,60097,30092,90093,00093,40094,800100,300103,100104,600106,200000117,700000121,50000098,900000
       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
419,479
481,527
490,667
500,396
494,666
491,674
487,639
482,207
476,935
474,849
469,511
470,436
460,882
463,218
465,230
484,488
385,648
391,308
762,542
841,239
856,831
953,882
1,211,863
1,236,711
1,404,863
1,427,000
836,000
833,000
844,597
846,000
846,221
854,000
857,110,000
859,095
860,998
861,798
894,882
895,975
897,932
896,563
500,766
1,345,841
1,369,718
1,297,831
1,296,597
1,296,468
1,301,135
1,424,167
1,402,470
1,409,186
1,610,704
1,705,488
1,728,904
1,832,543
485,033
569,335
550,118
550,039
573,080
566,187
566,309
773,931
847,954
908,275
885,072
939,268
945,220
1,081,686
1,100,621
1,155,136
1,248,903
1,253,711
1,261,288
1,290,344
1,358,451
1,344,389
1,348,468
1,321,037
1,298,805
1,262,533
1,278,756
1,266,337
1,283,408
1,295,406
1,281,220
620,850
1,098,471
1,140,978
1,148,347
1,178,005
1,181,013
1,026,542
980,872
982,306
1,010,568
1,027,432
876,728
858,656
916,058
760,939
773,734
798,865
834,795
838,460
838,105
823,953
823,728
805,384
758,833
703,828
755,030
770,906
780,629
759,848
787,007
780,506
780,984
818,858
818,858780,984780,506787,007759,848780,629770,906755,030703,828758,833805,384823,728823,953838,105838,460834,795798,865773,734760,939916,058858,656876,7281,027,4321,010,568982,306980,8721,026,5421,181,0131,178,0051,148,3471,140,9781,098,471620,8501,281,2201,295,4061,283,4081,266,3371,278,7561,262,5331,298,8051,321,0371,348,4681,344,3891,358,4511,290,3441,261,2881,253,7111,248,9031,155,1361,100,6211,081,686945,220939,268885,072908,275847,954773,931566,309566,187573,080550,039550,118569,335485,0331,832,5431,728,9041,705,4881,610,7041,409,1861,402,4701,424,1671,301,1351,296,4681,296,5971,297,8311,369,7181,345,841500,766896,563897,932895,975894,882861,798860,998859,095857,110,000854,000846,221846,000844,597833,000836,0001,427,0001,404,8631,236,7111,211,863953,882856,831841,239762,542391,308385,648484,488465,230463,218460,882470,436469,511474,849476,935482,207487,639491,674494,666500,396490,667481,527419,479000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
36,900
0
0
0
35,100
0
0
0
34,100
0
0
0
37,100
38,000
36,100
39,600
33,000
36,300
37,500
38,700
46,300
46,900
48,200
49,800
61,900
68,700
69,600
69,400
69,200
407,800
406,200
408,100
408,500
431,554
438,754
445,882
0
36,000
37,000
37,000
37,000
39,000
42,000
43,000
39,000
41,000
44,000
52,000
49,000
53,000
69,000
64,000
92,000
101,000
0
0
0
266,000
255,000
233,000
295,000
1,426,888
836,486
832,930
282,000
845,617
262,000
853,593
857,110
859,095
860,998
861,798
894,882
895,975
897,932
896,563
895,300
1,345,841
1,369,718
1,297,831
1,296,597
1,296,468
1,301,135
1,424,167
1,402,470
48,000
46,000
45,000
44,000
115,000
485,033
68,000
606,227
604,187
625,003
50,000
49,000
127,000
107,000
104,000
125,000
133,000
1,072,296
1,224,411
1,281,960
169,273
181,195
179,285
172,212
171,243
209,076
197,829
184,308
167,264
152,265
134,837
99,731
90,906
91,371
86,989
78,397
20,823
296,058
285,390
277,291
290,962
269,743
258,267
219,913
199,379
184,979
168,375
143,520
120,139
119,186
77,306
65,437
47,448
38,812
33,770
28,539
23,074
19,271
15,975
12,651
0
0
0
0
0
0
0
0
0
00000000012,65115,97519,27123,07428,53933,77038,81247,44865,43777,306119,186120,139143,520168,375184,979199,379219,913258,267269,743290,962277,291285,390296,05820,82378,39786,98991,37190,90699,731134,837152,265167,264184,308197,829209,076171,243172,212179,285181,195169,2731,281,9601,224,4111,072,296133,000125,000104,000107,000127,00049,00050,000625,003604,187606,22768,000485,033115,00044,00045,00046,00048,0001,402,4701,424,1671,301,1351,296,4681,296,5971,297,8311,369,7181,345,841895,300896,563897,932895,975894,882861,798860,998859,095857,110853,593262,000845,617282,000832,930836,4861,426,888295,000233,000255,000266,000000101,00092,00064,00069,00053,00049,00052,00044,00041,00039,00043,00042,00039,00037,00037,00037,00036,0000445,882438,754431,554408,500408,100406,200407,80069,20069,40069,60068,70061,90049,80048,20046,90046,30038,70037,50036,30033,00039,60036,10038,00037,10000034,10000035,10000036,900000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
996,226
1,081,198
1,220,159
1,467,061
1,469,628
1,699,500
1,728,198
1,142,906
1,143,790
1,126,498
1,113,770
1,108,249
1,123,121
1,123,049
1,117,398
1,115,990
1,132,981
1,192,326
1,189,222
1,170,753
1,164,618
1,157,820
1,620,864
1,659,009
1,623,546
1,588,798
1,539,385
1,548,949
1,735,306
1,686,741
1,700,680
1,892,710
1,983,809
2,001,797
2,157,990
781,102
867,848
823,582
819,945
844,754
860,496
234,814
1,115,582
1,168,268
1,228,680
1,259,189
1,283,030
1,277,186
1,394,190
1,452,197
1,503,466
1,607,815
1,620,840
1,625,196
1,634,195
1,737,801
1,725,014
1,766,319
1,695,894
1,659,530
1,582,115
1,589,101
1,570,462
1,572,749
1,576,612
1,623,174
875,049
1,613,788
1,646,761
1,646,206
1,717,168
1,716,708
1,566,397
262,552
188,226
185,515
192,979
215,801
229,559
247,581
250,248
256,696
528,758
532,990
232,335
521,834
289,728
207,441
174,102
198,080
227,645
263,473
271,694
282,422
0
0
0
0
0
00000282,422271,694263,473227,645198,080174,102207,441289,728521,834232,335532,990528,758256,696250,248247,581229,559215,801192,979185,515188,226262,5521,566,3971,716,7081,717,1681,646,2061,646,7611,613,788875,0491,623,1741,576,6121,572,7491,570,4621,589,1011,582,1151,659,5301,695,8941,766,3191,725,0141,737,8011,634,1951,625,1961,620,8401,607,8151,503,4661,452,1971,394,1901,277,1861,283,0301,259,1891,228,6801,168,2681,115,582234,814860,496844,754819,945823,582867,848781,1022,157,9902,001,7971,983,8091,892,7101,700,6801,686,7411,735,3061,548,9491,539,3851,588,7981,623,5461,659,0091,620,8641,157,8201,164,6181,170,7531,189,2221,192,3261,132,9811,115,9901,117,3981,123,0491,123,1211,108,2491,113,7701,126,4981,143,7901,142,9061,728,1981,699,5001,469,6281,467,0611,220,1591,081,198996,2260000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
0
0
0
261,200
0
0
0
404,500
0
0
0
456,600
0
0
0
390,600
382,400
367,700
378,000
387,800
402,900
392,600
370,400
380,100
364,800
358,600
387,300
405,500
360,000
354,900
349,300
379,100
645,100
614,100
629,600
679,200
762,430
803,445
847,317
886,216
968,066
1,038,419
1,073,503
1,016,445
949,434
965,188
1,005,987
1,091,879
1,181,758
1,182,506
1,319,761
1,417,802
1,478,674
1,496,822
1,494,795
1,587,089
1,623,484
2,661,332
3,098,454
3,342,384
3,672,834
4,844,614
4,204,537
3,489,558
3,143,659
2,976,810
2,837,878
2,877,444
2,754,931
2,646,042
2,654,902
2,667,029
2,717,073
2,893,648
2,838,588
2,910,225
2,853,676
3,104,219
2,915,275
3,001,182
3,349,680
3,555,463
3,344,457
3,384,510
3,613,425
3,499,811
3,754,238
3,954,474
3,792,507
4,260,108
3,922,060
4,065,439
3,976,511
3,940,757
3,498,849
3,512,659
3,819,024
4,334,587
4,136,785
4,773,265
5,972,539
6,461,389
6,105,503
5,849,499
5,851,537
6,317,720
6,105,778
6,262,134
6,123,341
6,443,633
6,127,796
6,185,555
6,062,791
6,856,882
6,164,913
6,365,324
6,193,087
6,786,164
6,112,995
6,114,932
6,233,185
6,628,350
6,365,259
6,548,519
6,257,097
8,544,133
4,746,205
4,517,521
4,529,055
4,551,961
4,757,109
4,911,764
4,832,701
4,825,962
4,737,208
4,424,083
4,955,266
4,567,779
4,412,450
4,378,799
4,603,884
4,353,580
4,428,028
4,841,238
5,065,710
5,377,644
5,524,953
6,195,772
6,949,071
7,500,211
7,473,709
7,725,490
7,823,879
7,986,791
7,336,140
7,333,599
7,559,829
7,559,8297,333,5997,336,1407,986,7917,823,8797,725,4907,473,7097,500,2116,949,0716,195,7725,524,9535,377,6445,065,7104,841,2384,428,0284,353,5804,603,8844,378,7994,412,4504,567,7794,955,2664,424,0834,737,2084,825,9624,832,7014,911,7644,757,1094,551,9614,529,0554,517,5214,746,2058,544,1336,257,0976,548,5196,365,2596,628,3506,233,1856,114,9326,112,9956,786,1646,193,0876,365,3246,164,9136,856,8826,062,7916,185,5556,127,7966,443,6336,123,3416,262,1346,105,7786,317,7205,851,5375,849,4996,105,5036,461,3895,972,5394,773,2654,136,7854,334,5873,819,0243,512,6593,498,8493,940,7573,976,5114,065,4393,922,0604,260,1083,792,5073,954,4743,754,2383,499,8113,613,4253,384,5103,344,4573,555,4633,349,6803,001,1822,915,2753,104,2192,853,6762,910,2252,838,5882,893,6482,717,0732,667,0292,654,9022,646,0422,754,9312,877,4442,837,8782,976,8103,143,6593,489,5584,204,5374,844,6143,672,8343,342,3843,098,4542,661,3321,623,4841,587,0891,494,7951,496,8221,478,6741,417,8021,319,7611,182,5061,181,7581,091,8791,005,987965,188949,4341,016,4451,073,5031,038,419968,066886,216847,317803,445762,430679,200629,600614,100645,100379,100349,300354,900360,000405,500387,300358,600364,800380,100370,400392,600402,900387,800378,000367,700382,400390,600000456,600000404,500000261,200000
   > Total Current Liabilities 
0
0
0
149,200
0
0
0
180,500
0
0
0
235,300
0
0
0
179,500
171,000
160,000
170,600
185,900
201,200
191,100
168,900
179,000
163,600
163,500
208,100
230,200
252,400
248,200
242,700
272,500
537,000
370,000
327,000
376,100
421,152
473,687
466,980
467,200
530,137
544,497
548,869
519,222
529,898
590,282
560,691
577,453
636,189
605,382
551,342
607,107
632,419
613,050
574,747
795,863
804,693
1,592,130
1,673,438
1,903,774
2,294,740
3,216,748
2,571,612
2,570,065
2,224,517
1,303,174
1,247,133
1,276,836
1,368,697
1,703,880
1,341,345
1,306,050
1,374,674
1,558,261
1,554,323
1,644,993
1,586,800
1,844,495
1,664,660
1,717,518
2,128,027
2,478,017
2,262,117
2,438,324
2,733,019
2,616,366
2,505,445
2,776,985
2,528,680
2,954,562
2,594,570
2,779,592
2,692,778
2,647,407
2,421,444
2,455,860
2,789,923
3,318,636
3,110,369
3,439,615
4,600,625
5,093,984
4,725,017
4,477,728
4,592,949
5,022,918
4,825,725
4,798,652
4,545,402
4,769,995
4,440,590
4,821,444
4,719,602
5,450,473
4,764,554
4,978,826
4,403,206
4,932,055
4,240,972
4,272,296
4,960,255
5,363,298
4,564,420
4,942,493
3,433,868
4,809,793
2,644,643
2,453,771
2,711,703
2,755,636
2,769,446
2,969,461
2,864,832
2,472,766
2,333,264
2,578,576
3,137,299
2,745,250
2,607,788
2,280,366
2,766,406
2,826,324
2,885,942
3,055,238
3,113,339
3,688,505
4,065,788
4,251,654
4,659,191
4,057,655
3,969,750
4,249,378
4,290,378
4,765,558
4,492,672
4,465,269
4,747,883
4,747,8834,465,2694,492,6724,765,5584,290,3784,249,3783,969,7504,057,6554,659,1914,251,6544,065,7883,688,5053,113,3393,055,2382,885,9422,826,3242,766,4062,280,3662,607,7882,745,2503,137,2992,578,5762,333,2642,472,7662,864,8322,969,4612,769,4462,755,6362,711,7032,453,7712,644,6434,809,7933,433,8684,942,4934,564,4205,363,2984,960,2554,272,2964,240,9724,932,0554,403,2064,978,8264,764,5545,450,4734,719,6024,821,4444,440,5904,769,9954,545,4024,798,6524,825,7255,022,9184,592,9494,477,7284,725,0175,093,9844,600,6253,439,6153,110,3693,318,6362,789,9232,455,8602,421,4442,647,4072,692,7782,779,5922,594,5702,954,5622,528,6802,776,9852,505,4452,616,3662,733,0192,438,3242,262,1172,478,0172,128,0271,717,5181,664,6601,844,4951,586,8001,644,9931,554,3231,558,2611,374,6741,306,0501,341,3451,703,8801,368,6971,276,8361,247,1331,303,1742,224,5172,570,0652,571,6123,216,7482,294,7401,903,7741,673,4381,592,130804,693795,863574,747613,050632,419607,107551,342605,382636,189577,453560,691590,282529,898519,222548,869544,497530,137467,200466,980473,687421,152376,100327,000370,000537,000272,500242,700248,200252,400230,200208,100163,500163,600179,000168,900191,100201,200185,900170,600160,000171,000179,500000235,300000180,500000149,200000
       Short-term Debt 
0
0
0
3,400
0
0
0
4,000
0
0
0
5,300
0
0
0
2,700
2,700
2,500
3,000
3,100
3,100
2,300
800
1,300
1,600
800
500
400
900
300
0
100
166,900
75,600
0
0
101
102
104
493
224
289
323
282
279
278
191
178
248
234
242
243
163
271
270
288
825
617,103
432,681
499,287
804,687
1,479,421
1,131,123
1,302,129
1,024,673
67,543
66,398
59,309
282,679
483,974
196,901
187,656
150,829
119,568
142,300
160,660
119,992
152,171
68,788
61,298
101,285
288,452
278,929
316,016
628,254
306,260
91,157
53,367
66,659
103,099
48,809
43,804
38,423
38,320
97,062
23,294
50,440
81,033
55,088
36,549
498,398
777,235
632,435
243,079
756,947
800,563
934,450
872,404
948,596
490,270
578,554
838,190
876,946
968,757
848,388
865,088
463,251
409,184
350,277
331,115
1,036,413
1,136,218
706,742
1,152,599
98,017
246,729
32,574
50,113
195,498
243,351
101,979
165,380
10,626
1,845
50,401
300,538
693,551
544,280
455,461
53,364
225,904
370,200
357,225
81,424
57,256
406,228
480,864
228,951
567,612
262,345
128,204
122,428
122,258
807,177
658,645
600,697
635,131
635,131600,697658,645807,177122,258122,428128,204262,345567,612228,951480,864406,22857,25681,424357,225370,200225,90453,364455,461544,280693,551300,53850,4011,84510,626165,380101,979243,351195,49850,11332,574246,72998,0171,152,599706,7421,136,2181,036,413331,115350,277409,184463,251865,088848,388968,757876,946838,190578,554490,270948,596872,404934,450800,563756,947243,079632,435777,235498,39836,54955,08881,03350,44023,29497,06238,32038,42343,80448,809103,09966,65953,36791,157306,260628,254316,016278,929288,452101,28561,29868,788152,171119,992160,660142,300119,568150,829187,656196,901483,974282,67959,30966,39867,5431,024,6731,302,1291,131,1231,479,421804,687499,287432,681617,1038252882702711632432422342481781912782792823232892244931041021010075,600166,90010003009004005008001,6001,3008002,3003,1003,1003,0002,5002,7002,7000005,3000004,0000003,400000
       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
2,074,039
0
0
0
250,000
0
0
706,742
1,030,000
98,017
246,729
32,574
1,779,325
1,690,637
220,000
95,000
105,000
0
0
50,401
300,538
638,402
492,223
399,965
51
166,992
311,800
300,043
23,078
0
350,000
424,182
174,422
513,000
209,401
76,335
70,636
68,601
696,329
548,519
492,711
524,055
524,055492,711548,519696,32968,60170,63676,335209,401513,000174,422424,182350,000023,078300,043311,800166,99251399,965492,223638,402300,53850,40100105,00095,000220,0001,690,6371,779,32532,574246,72998,0171,030,000706,74200250,0000002,074,0390000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
112,100
100,000
79,700
97,900
114,400
117,000
108,300
89,500
103,000
77,400
77,000
117,800
144,100
153,300
162,400
148,600
182,200
245,200
188,100
223,400
252,900
263,889
338,996
325,730
314,887
348,065
388,592
391,708
353,918
338,911
433,958
399,432
433,762
464,118
446,844
383,804
451,441
459,115
445,430
438,245
480,377
596,904
742,994
979,095
1,102,510
1,125,230
1,273,813
1,006,055
853,196
828,999
868,216
885,134
891,234
804,477
924,860
828,581
802,039
927,693
1,125,501
1,101,434
1,099,703
1,093,427
1,313,713
1,216,530
1,296,713
1,558,240
1,696,710
1,542,467
1,654,154
1,647,128
1,807,123
1,889,372
2,228,017
2,035,709
2,403,931
2,158,759
2,293,243
2,185,667
2,149,354
1,814,462
1,957,993
2,293,149
2,735,097
2,534,605
2,862,290
3,454,992
3,610,080
3,412,849
3,561,632
3,175,069
3,567,762
3,237,490
3,230,765
2,920,591
3,565,375
3,175,466
3,278,152
3,184,037
3,704,570
3,207,036
3,402,369
3,301,493
3,850,295
3,272,030
3,338,052
3,339,844
3,628,073
3,297,981
3,233,781
1,463,555
1,774,021
1,731,275
1,861,635
1,917,749
1,958,145
2,091,082
2,269,478
2,352,771
2,046,571
1,836,543
1,864,342
2,025,518
1,802,484
1,733,673
1,754,078
2,005,126
1,935,661
2,001,743
2,401,357
2,467,743
2,693,696
2,968,845
3,431,683
3,466,620
3,106,667
3,136,862
3,373,820
3,445,711
3,308,060
3,324,043
3,345,510
3,588,033
3,588,0333,345,5103,324,0433,308,0603,445,7113,373,8203,136,8623,106,6673,466,6203,431,6832,968,8452,693,6962,467,7432,401,3572,001,7431,935,6612,005,1261,754,0781,733,6731,802,4842,025,5181,864,3421,836,5432,046,5712,352,7712,269,4782,091,0821,958,1451,917,7491,861,6351,731,2751,774,0211,463,5553,233,7813,297,9813,628,0733,339,8443,338,0523,272,0303,850,2953,301,4933,402,3693,207,0363,704,5703,184,0373,278,1523,175,4663,565,3752,920,5913,230,7653,237,4903,567,7623,175,0693,561,6323,412,8493,610,0803,454,9922,862,2902,534,6052,735,0972,293,1491,957,9931,814,4622,149,3542,185,6672,293,2432,158,7592,403,9312,035,7092,228,0171,889,3721,807,1231,647,1281,654,1541,542,4671,696,7101,558,2401,296,7131,216,5301,313,7131,093,4271,099,7031,101,4341,125,501927,693802,039828,581924,860804,477891,234885,134868,216828,999853,1961,006,0551,273,8131,125,2301,102,510979,095742,994596,904480,377438,245445,430459,115451,441383,804446,844464,118433,762399,432433,958338,911353,918391,708388,592348,065314,887325,730338,996263,889252,900223,400188,100245,200182,200148,600162,400153,300144,100117,80077,00077,400103,00089,500108,300117,000114,40097,90079,700100,000112,100000000000000000
       Other Current Liabilities 
0
0
0
145,800
0
0
0
176,500
0
0
0
230,000
0
0
0
64,700
68,300
77,800
69,700
68,400
81,100
80,500
78,600
74,700
84,600
85,700
89,800
85,700
98,200
85,500
94,100
90,200
124,900
106,300
103,600
123,200
157,162
135,000
141,146
151,820
182,000
155,000
157,000
165,000
191,000
156,000
162,000
143,000
172,000
158,000
167,000
156,000
173,000
168,000
137,000
316,000
208,000
232,033
261,662
301,977
1,170,000
1,943,000
1,566,000
1,717,000
1,396,000
435,000
362,000
386,000
565,000
295,046
315,863
316,355
296,152
313,192
310,589
384,630
373,381
378,611
379,342
359,507
468,502
492,855
440,721
177,118
457,637
502,983
524,916
495,601
426,312
447,532
387,002
442,545
468,688
459,733
509,920
474,573
446,334
502,506
520,676
440,354
647,235
706,669
679,733
600,521
660,933
654,593
653,785
610,458
676,215
714,350
686,570
651,063
658,619
777,146
709,130
670,540
638,462
672,576
618,665
575,313
583,998
599,007
559,697
512,881
1,452,851
2,332,646
880,794
480,471
598,456
554,140
576,385
426,217
501,435
424,350
446,320
401,383
418,230
398,486
418,654
438,336
535,376
520,463
526,974
572,457
588,340
588,581
616,079
591,020
624,959
688,643
704,684
753,130
722,409
650,321
509,984
472,919
524,719
524,719472,919509,984650,321722,409753,130704,684688,643624,959591,020616,079588,581588,340572,457526,974520,463535,376438,336418,654398,486418,230401,383446,320424,350501,435426,217576,385554,140598,456480,471880,7942,332,6461,452,851512,881559,697599,007583,998575,313618,665672,576638,462670,540709,130777,146658,619651,063686,570714,350676,215610,458653,785654,593660,933600,521679,733706,669647,235440,354520,676502,506446,334474,573509,920459,733468,688442,545387,002447,532426,312495,601524,916502,983457,637177,118440,721492,855468,502359,507379,342378,611373,381384,630310,589313,192296,152316,355315,863295,046565,000386,000362,000435,0001,396,0001,717,0001,566,0001,943,0001,170,000301,977261,662232,033208,000316,000137,000168,000173,000156,000167,000158,000172,000143,000162,000156,000191,000165,000157,000155,000182,000151,820141,146135,000157,162123,200103,600106,300124,90090,20094,10085,50098,20085,70089,80085,70084,60074,70078,60080,50081,10068,40069,70077,80068,30064,700000230,000000176,500000145,800000
   > Long-term Liabilities 
0
0
0
112,000
0
0
0
224,000
0
0
0
221,300
0
0
0
211,100
211,400
207,700
207,400
201,900
201,700
201,500
201,500
201,100
201,200
195,100
179,200
175,300
107,600
106,700
106,600
106,600
108,100
244,100
302,600
303,100
341,278
329,758
380,337
419,016
437,929
493,922
524,634
497,223
419,536
374,906
445,296
514,426
545,569
577,124
768,419
810,695
846,255
883,772
920,048
791,226
818,791
1,069,202
1,425,016
1,438,610
1,378,094
1,627,866
1,632,925
919,493
919,142
1,673,636
1,590,745
1,600,608
1,386,234
942,162
1,313,557
1,360,979
1,342,399
1,335,387
1,284,265
1,265,232
1,266,876
1,259,724
1,250,615
1,283,664
1,221,653
1,077,446
1,082,340
946,186
880,406
883,445
1,248,793
1,177,489
1,263,827
1,305,546
1,327,490
1,285,847
1,283,733
1,293,350
1,077,405
1,056,799
1,029,101
1,015,951
1,026,416
1,333,650
1,371,914
1,367,405
1,380,486
1,371,771
1,258,588
1,294,802
1,280,053
1,463,482
1,577,939
1,673,638
1,687,206
1,364,111
1,343,189
1,406,409
1,400,359
1,386,498
1,789,881
1,854,109
1,872,023
1,842,636
1,272,930
1,265,052
1,800,839
1,606,026
2,823,229
3,734,340
2,101,562
2,063,750
1,817,352
1,796,325
1,987,663
1,942,303
1,967,869
2,353,196
2,403,944
1,845,507
1,817,967
1,822,529
1,804,662
2,098,433
1,837,478
1,527,256
1,542,086
1,786,000
1,952,371
1,689,139
1,459,165
1,944,118
2,289,880
3,442,556
3,503,959
3,476,112
3,533,501
3,221,233
2,843,468
2,868,330
2,811,946
2,811,9462,868,3302,843,4683,221,2333,533,5013,476,1123,503,9593,442,5562,289,8801,944,1181,459,1651,689,1391,952,3711,786,0001,542,0861,527,2561,837,4782,098,4331,804,6621,822,5291,817,9671,845,5072,403,9442,353,1961,967,8691,942,3031,987,6631,796,3251,817,3522,063,7502,101,5623,734,3402,823,2291,606,0261,800,8391,265,0521,272,9301,842,6361,872,0231,854,1091,789,8811,386,4981,400,3591,406,4091,343,1891,364,1111,687,2061,673,6381,577,9391,463,4821,280,0531,294,8021,258,5881,371,7711,380,4861,367,4051,371,9141,333,6501,026,4161,015,9511,029,1011,056,7991,077,4051,293,3501,283,7331,285,8471,327,4901,305,5461,263,8271,177,4891,248,793883,445880,406946,1861,082,3401,077,4461,221,6531,283,6641,250,6151,259,7241,266,8761,265,2321,284,2651,335,3871,342,3991,360,9791,313,557942,1621,386,2341,600,6081,590,7451,673,636919,142919,4931,632,9251,627,8661,378,0941,438,6101,425,0161,069,202818,791791,226920,048883,772846,255810,695768,419577,124545,569514,426445,296374,906419,536497,223524,634493,922437,929419,016380,337329,758341,278303,100302,600244,100108,100106,600106,600106,700107,600175,300179,200195,100201,200201,100201,500201,500201,700201,900207,400207,700211,400211,100000221,300000224,000000112,000000
       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
957,279
938,756
937,518
1,243,681
1,260,119
1,247,906
1,250,516
1,273,509
1,150,773
1,184,688
1,183,793
1,271,985
1,399,832
1,508,196
1,501,050
1,206,993
1,202,303
1,227,575
1,221,977
1,213,814
1,625,759
1,692,307
1,725,238
1,646,501
1,075,752
1,072,188
1,610,539
1,339,204
2,609,617
3,382,431
1,724,234
1,729,212
1,495,139
1,488,066
1,488,706
1,489,219
1,554,722
1,961,467
2,023,628
1,419,922
1,191,975
1,194,115
1,194,240
1,424,791
1,195,203
895,639
895,913
1,191,329
1,389,689
1,144,592
922,041
1,437,400
1,825,514
2,979,823
3,032,864
2,988,029
0
0
0
0
0
000002,988,0293,032,8642,979,8231,825,5141,437,400922,0411,144,5921,389,6891,191,329895,913895,6391,195,2031,424,7911,194,2401,194,1151,191,9751,419,9222,023,6281,961,4671,554,7221,489,2191,488,7061,488,0661,495,1391,729,2121,724,2343,382,4312,609,6171,339,2041,610,5391,072,1881,075,7521,646,5011,725,2381,692,3071,625,7591,213,8141,221,9771,227,5751,202,3031,206,9931,501,0501,508,1961,399,8321,271,9851,183,7931,184,6881,150,7731,273,5091,250,5161,247,9061,260,1191,243,681937,518938,756957,279000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
34,772
35,156
35,781
36,292
82,580
68,193
67,652
69,420
69,072
64,166
67,548
69,271
100,469
53,001
56,516
59,837
27,376
23,096
26,340
72,898
21,499
107,819
128,491
147,648
104,349
103,374
110,368
134,705
110,226
71,822
77,195
88,898
89,969
111,795
119,499
129,970
98,262
107,815
110,114
96,260
191,497
178,107
165,442
186,156
157,118
140,886
178,834
178,382
172,684
164,122
161,802
146,785
196,135
197,178
192,864
190,300
266,822
213,612
351,909
377,328
334,538
322,213
308,259
498,957
453,084
413,147
391,729
380,316
425,585
380,586
383,792
362,883
419,923
379,425
372,018
396,065
709,666
332,332
323,253
320,515
307,300
267,458
263,747
278,576
297,462
0
0
0
0
0
00000297,462278,576263,747267,458307,300320,515323,253332,332709,666396,065372,018379,425419,923362,883383,792380,586425,585380,316391,729413,147453,084498,957308,259322,213334,538377,328351,909213,612266,822190,300192,864197,178196,135146,785161,802164,122172,684178,382178,834140,886157,118186,156165,442178,107191,49796,260110,114107,81598,262129,970119,499111,79589,96988,89877,19571,822110,226134,705110,368103,374104,349147,648128,491107,81921,49972,89826,34023,09627,37659,83756,51653,001100,46969,27167,54864,16669,07269,42067,65268,19382,58036,29235,78135,15634,7720000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
646,900
0
0
0
657,900
0
0
0
696,000
0
0
0
735,400
749,100
761,600
771,700
769,700
777,100
782,700
792,500
801,400
809,000
816,700
822,400
837,200
846,900
844,900
858,100
868,200
1,041,900
1,058,600
1,075,900
1,108,500
1,135,989
1,158,162
1,200,410
1,239,379
1,384,152
1,424,005
1,464,594
1,505,211
1,541,109
1,554,982
1,527,567
1,502,192
1,515,763
1,497,943
1,445,781
1,315,895
1,336,782
1,293,261
1,300,515
1,397,608
1,420,215
1,731,106
1,836,224
1,901,971
2,075,898
2,208,445
2,232,880
2,374,590
2,402,318
1,772,199
1,771,229
1,804,510
1,792,364
1,772,650
1,787,240
1,832,522
1,841,308
1,927,225
1,950,089
1,953,426
2,010,828
2,168,594
2,147,257
2,097,033
2,559,706
2,600,037
2,704,314
2,831,183
2,909,063
3,059,001
3,229,858
3,400,645
3,575,167
3,767,843
3,982,321
4,134,691
4,085,056
2,796,194
2,747,087
2,760,857
2,888,640
2,980,660
3,021,006
3,009,117
3,330,198
3,442,200
3,734,474
4,056,070
3,931,017
3,855,082
4,051,779
3,905,732
3,979,783
4,105,897
4,083,702
4,289,125
4,495,473
4,628,416
4,735,867
4,890,193
4,794,159
4,704,930
4,501,510
4,685,021
4,631,271
4,674,002
4,760,201
4,691,286
4,789,026
4,711,862
5,099,573
5,182,068
5,244,103
5,248,544
4,954,821
4,685,081
4,621,073