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

AMREP Corporation
Buy, Hold or Sell?

Let's analyze AMREP Corporation together

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

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

Get notifications about AMREP Corporation

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

1. Quick Overview

1.1. Quick analysis of AMREP Corporation (30 sec.)










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

How much money do you get?

How much money do you get?
$0.00
When do you have the money?
1 year
How often do you get paid?
0.0%

What is your share worth?

Current worth
$22.82
Expected worth in 1 year
$24.55
How sure are you?
75.0%

+ What do you gain per year?

Total Gains per Share
$1.72
Return On Investment
4.7%

For what price can you sell your share?

Current Price per Share
$36.42
Expected price per share
$30.09 - $39.68
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of AMREP Corporation (5 min.)




Live pricePrice per Share (EOD)
$36.42
Intrinsic Value Per Share
$45.39 - $167.77
Total Value Per Share
$68.22 - $190.60

2.2. Growth of AMREP Corporation (5 min.)




Is AMREP Corporation growing?

Current yearPrevious yearGrowGrow %
How rich?$122.1m$104.9m$11.9m10.2%

How much money is AMREP Corporation making?

Current yearPrevious yearGrowGrow %
Making money$2.3m$5.3m-$2.9m-125.6%
Net Profit Margin13.9%53.7%--

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

2.3. Financial Health of AMREP Corporation (5 min.)




2.4. Comparing to competitors in the Real Estate - Development industry (5 min.)




  Industry Rankings (Real Estate - Development)  

3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of AMREP Corporation is $36.42. 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 AMREP Corporation.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

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

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is $22.82. Based on the TTM, the Book Value Change Per Share is $0.43 per quarter. Based on the YOY, the Book Value Change Per Share is $1.25 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 $0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of AMREP Corporation.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps0.762.1%0.441.2%1.072.9%0.461.3%0.220.6%
Usd Book Value Change Per Share0.752.0%0.431.2%1.253.4%0.591.6%0.270.8%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share0.752.0%0.431.2%1.253.4%0.591.6%0.270.8%
Usd Price Per Share25.46-20.70-14.41-12.67-9.27-
Price to Earnings Ratio8.38-82.77--10.97-20.53-19.22-
Price-to-Total Gains Ratio34.17-326.29-52.12-221.15-289.70-
Price to Book Ratio1.12-0.94-0.73-0.80-0.67-
Price-to-Total Gains Ratio34.17-326.29-52.12-221.15-289.70-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share36.42
Number of shares27
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.430.59
Usd Total Gains Per Share0.430.59
Gains per Quarter (27 shares)11.6315.82
Gains per Year (27 shares)46.5263.30
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10473706353
2093840127116
301401310190179
401861780253242
502332250316305
602792720380368
703263190443431
803723660506494
904194130570557
1004654600633620

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%17.03.00.085.0%29.011.00.072.5%100.038.01.071.9%
Book Value Change Per Share4.00.00.0100.0%11.01.00.091.7%16.04.00.080.0%30.010.00.075.0%93.046.00.066.9%
Dividend per Share0.00.04.00.0%0.00.012.00.0%0.00.020.00.0%0.00.040.00.0%15.00.0124.010.8%
Total Gains per Share4.00.00.0100.0%11.01.00.091.7%16.04.00.080.0%30.010.00.075.0%94.045.00.067.6%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of AMREP Corporation compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--0.7450.431+73%1.248-40%0.586+27%0.275+171%
Book Value Per Share--22.82321.863+4%19.773+15%15.424+48%13.143+74%
Current Ratio--21.22320.134+5%16.274+30%18.369+16%16.711+27%
Debt To Asset Ratio--0.0380.039-3%0.052-26%0.083-54%0.163-77%
Debt To Equity Ratio--0.0400.041-3%0.055-28%0.093-57%0.217-82%
Dividend Per Share----0%-0%-0%-0%
Enterprise Value--171803380.000134646579.500+28%87652538.750+96%90671207.660+89%60853646.335+182%
Eps--0.7590.440+73%1.067-29%0.458+66%0.218+248%
Ev To Ebitda Ratio--8.522-57.753+778%-14.107+266%-7.826+192%-3.719+144%
Ev To Sales Ratio--2.2502.366-5%1.935+16%2.135+5%1.470+53%
Free Cash Flow Per Share--1.9910.894+123%0.373+433%0.430+363%0.306+550%
Free Cash Flow To Equity Per Share--1.9910.893+123%0.277+618%0.232+757%0.135+1375%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%-1.843+284%
Intrinsic Value_10Y_max--167.772--------
Intrinsic Value_10Y_min--45.394--------
Intrinsic Value_1Y_max--4.627--------
Intrinsic Value_1Y_min--1.801--------
Intrinsic Value_3Y_max--23.189--------
Intrinsic Value_3Y_min--7.823--------
Intrinsic Value_5Y_max--52.947--------
Intrinsic Value_5Y_min--16.443--------
Market Cap192568929.000+29%136287380.000110701329.500+23%76477288.750+78%78577557.660+73%63037446.335+116%
Net Profit Margin--0.2130.139+53%0.537-60%0.156+36%0.103+106%
Operating Margin--0.2610.152+72%0.091+188%0.074+254%-0.022+109%
Operating Ratio--0.7390.848-13%0.909-19%0.881-16%0.969-24%
Pb Ratio1.596+30%1.1160.944+18%0.728+53%0.801+39%0.673+66%
Pe Ratio11.993+30%8.38482.774-90%-10.966+231%20.534-59%19.220-56%
Price Per Share36.420+30%25.46020.704+23%14.406+77%12.666+101%9.272+175%
Price To Free Cash Flow Ratio4.573+30%3.197-94.427+3053%-8.778+375%-9.754+405%-3.936+223%
Price To Total Gains Ratio48.879+30%34.170326.290-90%52.125-34%221.152-85%289.701-88%
Quick Ratio--17.1898.820+95%4.126+317%5.514+212%4.587+275%
Return On Assets--0.0320.019+69%0.048-34%0.023+37%0.011+194%
Return On Equity--0.0330.020+69%0.051-35%0.025+31%0.011+190%
Total Gains Per Share--0.7450.431+73%1.248-40%0.586+27%0.275+171%
Usd Book Value--122171000.000116887750.000+5%104941500.000+16%97020050.000+26%92360175.000+32%
Usd Book Value Change Per Share--0.7450.431+73%1.248-40%0.586+27%0.275+171%
Usd Book Value Per Share--22.82321.863+4%19.773+15%15.424+48%13.143+74%
Usd Dividend Per Share----0%-0%-0%-0%
Usd Enterprise Value--171803380.000134646579.500+28%87652538.750+96%90671207.660+89%60853646.335+182%
Usd Eps--0.7590.440+73%1.067-29%0.458+66%0.218+248%
Usd Free Cash Flow--10657000.0004781750.000+123%1975250.000+440%2626750.000+306%2049075.000+420%
Usd Free Cash Flow Per Share--1.9910.894+123%0.373+433%0.430+363%0.306+550%
Usd Free Cash Flow To Equity Per Share--1.9910.893+123%0.277+618%0.232+757%0.135+1375%
Usd Market Cap192568929.000+29%136287380.000110701329.500+23%76477288.750+78%78577557.660+73%63037446.335+116%
Usd Price Per Share36.420+30%25.46020.704+23%14.406+77%12.666+101%9.272+175%
Usd Profit--4064000.0002352000.000+73%5306000.000-23%2504550.000+62%1161925.000+250%
Usd Revenue--19091000.00015042500.000+27%12064000.000+58%11811100.000+62%10387700.000+84%
Usd Total Gains Per Share--0.7450.431+73%1.248-40%0.586+27%0.275+171%
 EOD+4 -4MRQTTM+32 -5YOY+22 -155Y+33 -410Y+34 -4

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1511.993
Price to Book Ratio (EOD)Between0-11.596
Net Profit Margin (MRQ)Greater than00.213
Operating Margin (MRQ)Greater than00.261
Quick Ratio (MRQ)Greater than117.189
Current Ratio (MRQ)Greater than121.223
Debt to Asset Ratio (MRQ)Less than10.038
Debt to Equity Ratio (MRQ)Less than10.040
Return on Equity (MRQ)Greater than0.150.033
Return on Assets (MRQ)Greater than0.050.032
Total7/10 (70.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5056.247
Ma 20Greater thanMa 5036.181
Ma 50Greater thanMa 10032.654
Ma 100Greater thanMa 20028.536
OpenGreater thanClose35.250
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About AMREP Corporation

AMREP Corporation, through its subsidiaries, engages in the real estate business in the United States. It operates through two segments, Land Development and Homebuilding. The company markets and sells developed and undeveloped lots to homebuilders, commercial, and industrial property developers through brokers. It also offers various services comprising land and site planning, obtaining of governmental and environmental approvals, installation of utilities and storm drains, ensuring availability of water services, building or improving of roads for land development services, and construction of community amenities; and landscaping services to homebuilders. In addition, the company operates as a homebuilder; and sells single-family detached homes and attached homes. AMREP Corporation was founded in 1961 and is headquartered in Havertown, Pennsylvania.

Fundamental data was last updated by Penke on 2024-12-07 16:03:06.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is very able to pay all its short-term debts.
The company is very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is cheap.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is expensive.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare AMREP Corporation to the Real Estate - Development industry mean.
  • A Net Profit Margin of 21.3% means that $0.21 for each $1 in revenue is generated as profit.

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

  • The MRQ is 21.3%. The company is making a huge profit. +2
  • The TTM is 13.9%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ21.3%TTM13.9%+7.4%
TTM13.9%YOY53.7%-39.8%
TTM13.9%5Y15.6%-1.7%
5Y15.6%10Y10.3%+5.3%
Compared to industry (Real Estate - Development)
PeriodCompanyIndustry (mean)+/- 
MRQ21.3%-1.2%+22.5%
TTM13.9%11.4%+2.5%
YOY53.7%8.2%+45.5%
5Y15.6%13.8%+1.8%
10Y10.3%13.7%-3.4%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare AMREP Corporation to the Real Estate - Development industry mean.
  • 3.2% Return on Assets means that AMREP Corporation generated $0.03 profit for each $1 in assets.

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

  • The MRQ is 3.2%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.9%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ3.2%TTM1.9%+1.3%
TTM1.9%YOY4.8%-2.9%
TTM1.9%5Y2.3%-0.4%
5Y2.3%10Y1.1%+1.2%
Compared to industry (Real Estate - Development)
PeriodCompanyIndustry (mean)+/- 
TTM1.9%0.3%+1.6%
YOY4.8%0.5%+4.3%
5Y2.3%1.4%+0.9%
10Y1.1%1.5%-0.4%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare AMREP Corporation to the Real Estate - Development industry mean.
  • 3.3% Return on Equity means AMREP Corporation generated $0.03 for each $1 the owners (shareholders) invested.

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

  • The MRQ is 3.3%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.0%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ3.3%TTM2.0%+1.4%
TTM2.0%YOY5.1%-3.1%
TTM2.0%5Y2.5%-0.6%
5Y2.5%10Y1.1%+1.4%
Compared to industry (Real Estate - Development)
PeriodCompanyIndustry (mean)+/- 
MRQ3.3%-0.1%+3.4%
TTM2.0%1.3%+0.7%
YOY5.1%1.8%+3.3%
5Y2.5%4.6%-2.1%
10Y1.1%4.3%-3.2%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of AMREP Corporation.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient AMREP Corporation is operating .

  • Measures how much profit AMREP Corporation makes for each $1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare AMREP Corporation to the Real Estate - Development industry mean.
  • An Operating Margin of 26.1% means the company generated $0.26  for each $1 in revenue (before taxes).

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

  • The MRQ is 26.1%. The company is operating very efficient. +2
  • The TTM is 15.2%. The company is operating efficient. +1
Trends
Current periodCompared to+/- 
MRQ26.1%TTM15.2%+11.0%
TTM15.2%YOY9.1%+6.1%
TTM15.2%5Y7.4%+7.8%
5Y7.4%10Y-2.2%+9.6%
Compared to industry (Real Estate - Development)
PeriodCompanyIndustry (mean)+/- 
TTM15.2%-14.8%+30.0%
YOY9.1%12.8%-3.7%
5Y7.4%12.4%-5.0%
10Y-2.2%13.2%-15.4%
4.3.2.2. Operating Ratio

Measures how efficient AMREP Corporation is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Real Estate - Development industry mean).
  • An Operation Ratio of 0.74 means that the operating costs are $0.74 for each $1 in net sales.

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

  • The MRQ is 0.739. The company is efficient in keeping operating costs low. +1
  • The TTM is 0.848. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.739TTM0.848-0.110
TTM0.848YOY0.909-0.061
TTM0.8485Y0.881-0.033
5Y0.88110Y0.969-0.089
Compared to industry (Real Estate - Development)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7391.820-1.081
TTM0.8481.518-0.670
YOY0.9090.927-0.018
5Y0.8810.949-0.068
10Y0.9690.915+0.054
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of AMREP Corporation.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Real Estate - Development industry mean).
  • A Current Ratio of 21.22 means the company has $21.22 in assets for each $1 in short-term debts.

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

  • The MRQ is 21.223. The company is very able to pay all its short-term debts. +2
  • The TTM is 20.134. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ21.223TTM20.134+1.089
TTM20.134YOY16.274+3.860
TTM20.1345Y18.369+1.765
5Y18.36910Y16.711+1.658
Compared to industry (Real Estate - Development)
PeriodCompanyIndustry (mean)+/- 
MRQ21.2231.516+19.707
TTM20.1341.488+18.646
YOY16.2741.950+14.324
5Y18.3691.928+16.441
10Y16.7111.988+14.723
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare AMREP Corporation to the Real Estate - Development industry mean.
  • A Quick Ratio of 17.19 means the company can pay off $17.19 for each $1 in debt (using most liquid assets).

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

  • The MRQ is 17.189. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 8.820. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ17.189TTM8.820+8.369
TTM8.820YOY4.126+4.694
TTM8.8205Y5.514+3.306
5Y5.51410Y4.587+0.928
Compared to industry (Real Estate - Development)
PeriodCompanyIndustry (mean)+/- 
MRQ17.1890.061+17.128
TTM8.8200.213+8.607
YOY4.1260.300+3.826
5Y5.5140.546+4.968
10Y4.5870.725+3.862
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of AMREP Corporation.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare AMREP Corporation to Real Estate - Development industry mean.
  • A Debt to Asset Ratio of 0.04 means that AMREP Corporation assets are financed with 3.8% credit (debt) and the remaining percentage (100% - 3.8%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.038. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.039. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.038TTM0.039-0.001
TTM0.039YOY0.052-0.012
TTM0.0395Y0.083-0.044
5Y0.08310Y0.163-0.080
Compared to industry (Real Estate - Development)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0380.720-0.682
TTM0.0390.723-0.684
YOY0.0520.714-0.662
5Y0.0830.707-0.624
10Y0.1630.664-0.501
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare AMREP Corporation to the Real Estate - Development industry mean.
  • A Debt to Equity ratio of 4.0% means that company has $0.04 debt for each $1 in shareholders equity.

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

  • The MRQ is 0.040. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.041. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.040TTM0.041-0.001
TTM0.041YOY0.055-0.014
TTM0.0415Y0.093-0.052
5Y0.09310Y0.217-0.124
Compared to industry (Real Estate - Development)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0402.591-2.551
TTM0.0412.637-2.596
YOY0.0552.531-2.476
5Y0.0932.460-2.367
10Y0.2172.180-1.963
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 AMREP Corporation generates.

  • Above 15 is considered overpriced but always compare AMREP Corporation to the Real Estate - Development industry mean.
  • A PE ratio of 8.38 means the investor is paying $8.38 for every $1 in earnings.

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

  • The EOD is 11.993. Based on the earnings, the company is underpriced. +1
  • The MRQ is 8.384. Based on the earnings, the company is underpriced. +1
  • The TTM is 82.774. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD11.993MRQ8.384+3.609
MRQ8.384TTM82.774-74.390
TTM82.774YOY-10.966+93.740
TTM82.7745Y20.534+62.240
5Y20.53410Y19.220+1.314
Compared to industry (Real Estate - Development)
PeriodCompanyIndustry (mean)+/- 
EOD11.993-259.021+271.014
MRQ8.384-259.814+268.198
TTM82.774631.500-548.726
YOY-10.96640.389-51.355
5Y20.534136.147-115.613
10Y19.22031.440-12.220
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 AMREP Corporation:

  • The EOD is 4.573. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 3.197. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is -94.427. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD4.573MRQ3.197+1.376
MRQ3.197TTM-94.427+97.624
TTM-94.427YOY-8.778-85.649
TTM-94.4275Y-9.754-84.673
5Y-9.75410Y-3.936-5.818
Compared to industry (Real Estate - Development)
PeriodCompanyIndustry (mean)+/- 
EOD4.573-1.430+6.003
MRQ3.197-1.434+4.631
TTM-94.427-3.522-90.905
YOY-8.778-0.925-7.853
5Y-9.7540.943-10.697
10Y-3.936-0.570-3.366
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 AMREP Corporation is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Real Estate - Development industry mean).
  • A PB ratio of 1.12 means the investor is paying $1.12 for each $1 in book value.

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

  • The EOD is 1.596. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.116. Based on the equity, the company is underpriced. +1
  • The TTM is 0.944. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD1.596MRQ1.116+0.480
MRQ1.116TTM0.944+0.171
TTM0.944YOY0.728+0.217
TTM0.9445Y0.801+0.143
5Y0.80110Y0.673+0.128
Compared to industry (Real Estate - Development)
PeriodCompanyIndustry (mean)+/- 
EOD1.5961.293+0.303
MRQ1.1161.297-0.181
TTM0.9441.121-0.177
YOY0.7281.357-0.629
5Y0.8011.653-0.852
10Y0.6731.719-1.046
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 AMREP Corporation.

4.8.1. Institutions holding AMREP Corporation

Institutions are holding 42.271% of the shares of AMREP Corporation.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Robotti Robert10.27162.4544543108-1896-0.3479
2024-09-30HPM Partners LLC5.09290.0177269287155755137.1904
2024-09-30Dimensional Fund Advisors, Inc.3.4270.0013181200106066.2171
2024-09-30Vanguard Group Inc3.27280.0001173046-1591-0.911
2024-09-30Bridgeway Capital Management, LLC2.89160.0981152894-3658-2.3366
2024-09-30Jb Capital Partners LP2.67350.803914136000
2024-09-30Renaissance Technologies Corp2.63080.00621391001558612.6188
2024-09-30Cresset Asset Management, LLC2.44410.014812923000
2024-09-30Gate City Capital Management, LLC2.40872.2188127361-118207-48.1362
2024-09-30Oppenheimer & Close Inc1.34191.68847095000
2024-09-30CALDWELL SUTTER CAPITAL INC0.99430.727352572-1300-2.4131
2024-09-30Acuitas Investments, LLC0.82750.579243752877225.0772
2024-09-30Empowered Funds, LLC0.80940.024279621445.274
2024-09-30Geode Capital Management, LLC0.5830.00013082515895.4351
2024-09-30Northern Trust Corp0.28280.000114951-151-0.9999
2024-09-30O'Shaughnessy Asset Management LLC0.25160.003513302133020
2024-09-30Royal Bank of Canada0.24590.00011300000
2024-06-30BlackRock Inc0.2305012186650.5363
2024-09-30Citadel Advisors Llc0.21340.000111286112860
2024-09-30Millennium Management LLC0.18710.0001989598950
Total 41.08048.63422172101+102197+4.7%

4.9.2. Funds holding AMREP Corporation

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31Vanguard Total Stock Mkt Idx Inv2.1930.000211595200
2024-09-30DFA US Micro Cap I1.26240.02596675000
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr1.07170.00165666600
2024-09-30Bridgeway Omni Small-Cap Value0.98350.12165200000
2024-09-30Bridgeway Omni Small-Cap Value N0.98350.12175200000
2024-11-27EA Bridgeway Omni Small-Cap Value ETF0.82960.097743863450.1027
2024-09-30Bridgeway Ultra-Small Company Market0.67710.60713580000
2024-09-30Bridgeway Ultra-Small Company0.42170.784922298-5802-20.6477
2024-08-31Ayalon Global Stocks0.3890.785820566-1375-6.2668
2024-11-28Dimensional US Targeted Value ETF0.35070.00571854200
2024-09-30Fidelity Extended Market Index0.33830.001317889-1878-9.5007
2024-09-30Auer Growth0.30260.72431600000
2024-09-30DFA US Small Cap Value I0.28570.00271510500
2024-09-30DFA US Targeted Value I0.25620.0029135461451.082
2024-09-30RBC Microcap Value I0.24590.33291300000
2024-09-30DFA US Core Equity 2 I0.21370.0011129800
2024-09-30DFA US Small Cap I0.19970.00191055900
2024-11-28Dimensional US Core Equity 2 ETF0.1370.0008724200
2024-09-30DFA US Core Equity 1 I0.12810.0006677300
2024-11-27iShares Micro-Cap ETF0.11150.0209589600
Total 11.38093.6415601745-8865-1.5%

5.3. Insider Transactions

Insiders are holding 44.903% of the shares of AMREP Corporation.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-10-04James H DahlBUY180029.95
2024-09-27James H DahlBUY200029.7
2024-09-24James H DahlBUY300030.75
2024-08-27James H DahlBUY400023.15
2024-08-08James H DahlBUY500023.48
2024-08-01James H DahlBUY1000025.6
2024-07-10James H DahlBUY20719.8
2024-07-08James H DahlBUY718.6
2024-06-18James H DahlBUY1000018.88
2024-05-10James H DahlBUY320020.97
2024-05-07James H DahlBUY462120.6
2024-05-03James H DahlBUY1000020.95
2024-04-29Adrienne UleauSELL170020.79
2024-04-29James H DahlBUY500021.04
2024-04-25Adrienne UleauSELL183320.26
2024-04-23Adrienne UleauSELL183321.12
2024-04-18James H DahlBUY240021.82
2024-04-16James H DahlBUY14220.98
2024-04-11James H DahlBUY180021.99
2024-04-03James H DahlBUY300022.2
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Reversals in quarterly reports

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

 2023-07-312023-10-312024-01-312024-04-302024-07-31
Current Deferred Revenue 1,364-1601,204-241,180601,240-1,246-6
Long-term Assets Other  16,54425616,800-3,98612,8144412,858-14,609-1,751



5.2. Latest Balance Sheet

Balance Sheet of 2024-07-31. Currency in USD. All numbers in thousands.

Summary
Total Assets127,005
Total Liabilities4,834
Total Stockholder Equity122,171
 As reported
Total Liabilities 4,834
Total Stockholder Equity+ 122,171
Total Assets = 127,005

Assets

Total Assets127,005
Total Current Assets101,870
Long-term Assets10,058
Total Current Assets
Cash And Cash Equivalents 40,350
Net Receivables 42,158
Other Current Assets 1,261
Total Current Assets  (as reported)101,870
Total Current Assets  (calculated)83,769
+/- 18,101
Long-term Assets
Property Plant Equipment 1,751
Other Assets 15,077
Long-term Assets  (as reported)10,058
Long-term Assets  (calculated)16,828
+/- 6,770

Liabilities & Shareholders' Equity

Total Current Liabilities4,800
Long-term Liabilities34
Total Stockholder Equity122,171
Total Current Liabilities
Short-term Debt 6
Accounts payable 2,087
Other Current Liabilities 2,354
Total Current Liabilities  (as reported)4,800
Total Current Liabilities  (calculated)4,447
+/- 353
Long-term Liabilities
Long term Debt 34
Long-term Liabilities  (as reported)34
Long-term Liabilities  (calculated)34
+/-0
Total Stockholder Equity
Common Stock526
Retained Earnings 87,372
Accumulated Other Comprehensive Income 1,230
Other Stockholders Equity 33,043
Total Stockholder Equity (as reported)122,171
Total Stockholder Equity (calculated)122,171
+/-0
Other
Capital Stock526
Cash and Short Term Investments 40,350
Common Stock Shares Outstanding 5,353
Current Deferred Revenue-6
Liabilities and Stockholders Equity 127,005
Net Debt -40,316
Net Invested Capital 122,205
Net Working Capital 97,070
Property Plant and Equipment Gross 2,108
Short Long Term Debt Total 34



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-07-312024-04-302024-01-312023-10-312023-07-312023-04-302023-01-312022-10-312022-07-312022-04-302022-01-312021-10-312021-07-312021-04-302021-01-312020-10-312020-07-312020-04-302020-01-312019-10-312019-07-312019-04-302019-01-312018-10-312018-07-312018-04-302018-01-312017-10-312017-07-312017-04-302017-01-312016-10-312016-07-312016-04-302016-01-312015-10-312015-07-312015-04-302015-01-312014-10-312014-07-312014-04-302014-01-312013-10-312013-07-312013-04-302013-01-312012-10-312012-07-312012-04-302012-01-312011-10-312011-07-312011-04-302011-01-312010-10-312010-07-312010-04-302010-01-312009-10-312009-07-312009-04-302009-01-312008-10-312008-07-312008-04-302008-01-312007-10-312007-07-312007-04-302007-01-312006-10-312006-07-312006-04-302006-01-312005-10-312005-07-312005-04-302005-01-312004-10-312004-07-312004-04-302004-01-312003-10-312003-07-312003-04-302003-01-312002-10-312002-07-312002-04-302002-01-312001-10-312001-07-312001-04-302001-01-312000-10-312000-07-312000-04-302000-01-311999-10-311999-07-311999-04-301999-01-311998-10-311998-07-311998-04-301998-01-311997-10-311997-07-311997-04-301997-01-311996-10-311996-07-311996-04-301996-01-311995-10-311995-07-311995-04-301995-01-311994-10-311994-07-311994-04-301994-01-311993-10-311993-07-311993-04-301993-01-311992-10-311992-07-311992-04-301992-01-311991-10-311991-07-311991-04-301991-01-311990-10-311990-07-311990-04-301990-01-311989-10-311989-07-311989-04-301989-01-311988-10-311988-07-311988-04-301988-01-311987-10-311987-07-311987-04-301987-01-311986-10-311986-07-311986-04-301986-01-311985-10-31
> Total Assets 
0
0
156,500
0
0
0
157,300
0
0
0
153,100
0
0
0
192,200
207,300
0
211,700
194,600
193,800
194,500
182,400
181,400
171,900
164,300
168,900
168,400
166,500
177,800
178,900
179,900
178,100
186,400
169,400
178,900
174,800
170,700
182,700
186,100
189,200
188,900
185,100
181,800
187,400
198,700
200,700
205,300
207,900
221,700
213,800
229,800
234,700
232,000
229,100
217,800
190,500
185,800
169,600
172,436
172,445
170,070
160,449
164,844
160,294
158,885
147,471
149,688
150,615
152,492
149,111
159,346
172,367
177,939
174,774
171,165
174,641
181,471
183,988
194,309
189,485
195,100
175,278
189,041
239,694
257,960
296,325
292,659
299,908
288,457
284,227
284,951
280,546
287,176
284,845
227,652
231,299
235,566
224,172
211,509
212,747
213,836
205,441
190,040
188,318
188,984
181,504
203,039
203,419
201,587
200,318
195,856
207,070
200,655
191,626
184,948
155,793
156,650
153,161
138,729
135,101
135,188
133,047
120,628
114,275
111,816
109,539
106,676
105,808
107,022
105,838
105,865
106,719
104,618
104,510
100,530
100,077
95,629
97,314
96,666
99,991
95,720
95,892
97,366
101,103
104,909
105,140
94,917
96,801
96,184
113,140
115,895
116,907
117,761
118,994
122,830
127,005
127,005122,830118,994117,761116,907115,895113,14096,18496,80194,917105,140104,909101,10397,36695,89295,72099,99196,66697,31495,629100,077100,530104,510104,618106,719105,865105,838107,022105,808106,676109,539111,816114,275120,628133,047135,188135,101138,729153,161156,650155,793184,948191,626200,655207,070195,856200,318201,587203,419203,039181,504188,984188,318190,040205,441213,836212,747211,509224,172235,566231,299227,652284,845287,176280,546284,951284,227288,457299,908292,659296,325257,960239,694189,041175,278195,100189,485194,309183,988181,471174,641171,165174,774177,939172,367159,346149,111152,492150,615149,688147,471158,885160,294164,844160,449170,070172,445172,436169,600185,800190,500217,800229,100232,000234,700229,800213,800221,700207,900205,300200,700198,700187,400181,800185,100188,900189,200186,100182,700170,700174,800178,900169,400186,400178,100179,900178,900177,800166,500168,400168,900164,300171,900181,400182,400194,500193,800194,600211,7000207,300192,200000153,100000157,300000156,50000
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
128,200
0
128,500
101,800
140,700
98,400
144,200
143,500
134,000
126,500
129,900
129,600
128,900
135,400
137,000
138,400
136,500
140,300
137,500
139,300
135,400
118,300
129,700
143,400
146,500
151,200
147,100
137,300
142,900
153,200
155,500
160,700
163,400
174,900
174,400
190,400
196,300
193,000
185,500
177,900
151,500
148,200
133,200
137,673
138,678
136,569
127,906
131,738
129,503
128,551
118,073
119,519
120,734
121,653
118,544
121,821
134,097
138,871
136,259
134,091
137,057
144,306
143,958
148,274
148,239
153,850
132,058
146,147
198,411
214,066
162,607
161,628
169,623
160,747
157,559
161,685
158,902
167,320
159,630
151,569
157,618
162,766
154,276
154,876
145,444
148,080
140,836
129,735
129,606
131,551
124,950
143,847
145,300
143,696
140,237
135,105
147,376
141,706
132,513
127,727
103,908
105,478
105,311
91,325
88,799
89,256
87,211
83,544
80,885
78,807
77,233
75,771
76,013
77,604
80,469
80,586
81,748
80,085
80,101
73,131
72,782
68,873
70,298
71,942
75,300
70,886
71,988
80,751
85,103
92,481
93,007
83,476
85,331
84,688
85,064
87,942
86,826
87,305
92,741
97,193
101,870
101,87097,19392,74187,30586,82687,94285,06484,68885,33183,47693,00792,48185,10380,75171,98870,88675,30071,94270,29868,87372,78273,13180,10180,08581,74880,58680,46977,60476,01375,77177,23378,80780,88583,54487,21189,25688,79991,325105,311105,478103,908127,727132,513141,706147,376135,105140,237143,696145,300143,847124,950131,551129,606129,735140,836148,080145,444154,876154,276162,766157,618151,569159,630167,320158,902161,685157,559160,747169,623161,628162,607214,066198,411146,147132,058153,850148,239148,274143,958144,306137,057134,091136,259138,871134,097121,821118,544121,653120,734119,519118,073128,551129,503131,738127,906136,569138,678137,673133,200148,200151,500177,900185,500193,000196,300190,400174,400174,900163,400160,700155,500153,200142,900137,300147,100151,200146,500143,400129,700118,300135,400139,300137,500140,300136,500138,400137,000135,400128,900129,600129,900126,500134,000143,500144,20098,400140,700101,800128,5000128,200000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,200
0
100
3,600
900
1,100
1,400
10,400
1,800
1,100
1,300
4,700
2,800
6,100
4,700
6,900
4,700
3,100
4,800
6,600
6,500
7,200
8,000
9,300
9,800
8,300
7,800
7,600
7,800
5,700
7,000
16,200
9,300
3,700
4,700
20,500
15,200
12,100
11,600
23,600
12,300
17,600
10,800
12,934
11,397
11,825
8,735
15,941
10,409
15,467
12,721
15,744
15,041
17,940
16,688
16,443
17,683
23,425
20,520
26,805
25,355
28,899
30,227
37,743
43,341
49,217
22,247
46,882
95,181
110,167
46,626
42,102
38,341
22,402
24,928
32,608
23,909
29,864
18,347
29,018
31,619
33,381
26,433
25,531
26,297
37,065
31,721
25,756
27,288
31,371
26,881
27,847
22,006
15,077
17,970
13,714
21,867
27,704
24,853
12,929
9,879
22,054
15,160
12,050
9,697
12,397
13,857
14,562
11,295
11,906
10,753
11,811
13,116
13,829
13,854
14,041
15,100
13,993
14,233
13,267
15,591
12,583
14,166
17,502
17,068
15,692
15,406
24,801
23,274
30,327
27,300
15,721
15,915
12,888
12,403
19,993
21,777
16,721
18,013
29,694
40,350
40,35029,69418,01316,72121,77719,99312,40312,88815,91515,72127,30030,32723,27424,80115,40615,69217,06817,50214,16612,58315,59113,26714,23313,99315,10014,04113,85413,82913,11611,81110,75311,90611,29514,56213,85712,3979,69712,05015,16022,0549,87912,92924,85327,70421,86713,71417,97015,07722,00627,84726,88131,37127,28825,75631,72137,06526,29725,53126,43333,38131,61929,01818,34729,86423,90932,60824,92822,40238,34142,10246,626110,16795,18146,88222,24749,21743,34137,74330,22728,89925,35526,80520,52023,42517,68316,44316,68817,94015,04115,74412,72115,46710,40915,9418,73511,82511,39712,93410,80017,60012,30023,60011,60012,10015,20020,5004,7003,7009,30016,2007,0005,7007,8007,6007,8008,3009,8009,3008,0007,2006,5006,6004,8003,1004,7006,9004,7006,1002,8004,7001,3001,1001,80010,4001,4001,1009003,60010001,200000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
9,775
9,017
8,961
8,961
11,729
0
0
4,999
5,043
0
0
005,0434,9990011,7298,9618,9619,0179,7750000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
56,100
0
53,800
49,100
52,300
48,900
54,900
47,900
47,000
44,600
46,400
42,700
44,300
36,300
37,700
35,700
36,700
41,700
42,300
47,400
46,700
42,400
0
50,000
53,200
52,700
48,600
49,600
52,800
56,800
54,200
53,500
64,300
71,300
69,800
68,500
73,900
73,100
68,100
64,600
64,000
61,500
53,600
54,474
55,236
49,303
44,452
44,603
49,557
51,608
43,149
41,479
42,794
39,675
38,422
42,294
53,972
54,962
57,214
49,065
55,496
59,039
56,374
57,625
50,323
51,447
56,248
51,732
53,349
59,084
75,833
72,942
78,786
72,074
66,215
58,825
62,161
57,193
55,610
40,990
43,908
46,364
45,049
36,496
38,926
31,015
28,988
28,732
26,945
24,629
22,401
40,599
47,815
53,113
47,112
47,485
51,776
41,257
36,155
43,509
22,466
14,026
9,982
11,265
12,714
11,326
9,771
7,319
7,455
7,019
7,362
6,379
5,948
6,378
6,918
6,110
5,866
5,542
5,664
283
283
283
283
57
57
338
101
37
30
58
323
50
0
0
0
41
0
0
0
27
42,158
42,15827000410005032358303710133857572832832832835,6645,5425,8666,1106,9186,3785,9486,3797,3627,0197,4557,3199,77111,32612,71411,2659,98214,02622,46643,50936,15541,25751,77647,48547,11253,11347,81540,59922,40124,62926,94528,73228,98831,01538,92636,49645,04946,36443,90840,99055,61057,19362,16158,82566,21572,07478,78672,94275,83359,08453,34951,73256,24851,44750,32357,62556,37459,03955,49649,06557,21454,96253,97242,29438,42239,67542,79441,47943,14951,60849,55744,60344,45249,30355,23654,47453,60061,50064,00064,60068,10073,10073,90068,50069,80071,30064,30053,50054,20056,80052,80049,60048,60052,70053,20050,000042,40046,70047,40042,30041,70036,70035,70037,70036,30044,30042,70046,40044,60047,00047,90054,90048,90052,30049,10053,800056,100000000000000000
       Other Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
100
0
100
0
39,400
0
39,600
38,100
37,500
34,400
34,900
34,800
35,000
47,700
49,900
49,200
47,100
45,900
36,000
14,200
13,100
0
50,400
11,600
10,700
18,200
17,400
8,200
7,200
6,600
5,700
4,900
4,000
3,400
6,700
1,500
800
2,500
2,800
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7,783
4,232
0
0
0
5,796
0
0
0
3,840
3,856
0
0
0
0
12,474
3,617
3,374
3,294
3,252
3,014
3,303
3,014
3,315
2,993
0
165
175
78
49
76
45,365
35
4,123
11,482
1,689
7,487
5,588
3,873
2,406
2,420
2,139
1,953
1,491
1,591
1,467
1,426
1,561
1,608
1,582
1,455
1,808
1,393
1,764
1,765
934
959
931
874
324
501
324
598
456
812
1,754
1,931
2,283
-85,220
1,706
1,587
1,489
1,261
1,2611,4891,5871,706-85,2202,2831,9311,7548124565983245013248749319599341,7651,7641,3931,8081,4551,5821,6081,5611,4261,4671,5911,4911,9532,1392,4202,4063,8735,5887,4871,68911,4824,1233545,36576497817516502,9933,3153,0143,3033,0143,2523,2943,3743,61712,47400003,8563,8400005,7960004,2327,783000000000000000000000000000002,8002,5008001,5006,7003,4004,0004,9005,7006,6007,2008,20017,40018,20010,70011,60050,400013,10014,20036,00045,90047,10049,20049,90047,70035,00034,80034,90034,40037,50038,10039,600039,40001000100000000000000000
   > Long-term Assets 
0
0
156,500
0
0
0
157,300
0
0
0
153,100
0
0
0
192,200
79,100
0
83,200
92,800
53,100
96,100
38,200
37,900
37,900
37,800
39,000
38,800
37,600
42,400
41,900
41,500
41,600
46,100
31,900
39,600
39,400
60,000
53,000
42,700
42,700
37,700
38,000
44,500
44,500
45,500
45,200
44,600
44,500
46,800
39,400
39,400
38,400
39,000
43,600
39,900
39,000
37,600
36,400
34,763
33,767
33,501
32,543
33,106
30,791
30,334
29,398
30,169
29,881
30,839
30,567
37,525
38,270
39,068
38,515
37,074
37,584
37,165
40,030
46,035
41,246
41,250
43,220
42,894
41,283
43,894
133,718
131,031
130,285
127,710
126,668
123,266
121,644
119,856
125,215
76,083
73,681
72,800
69,896
56,633
67,303
65,756
64,605
60,305
58,712
57,433
56,554
59,192
58,119
57,891
60,081
60,751
59,694
58,949
59,113
57,221
51,885
51,172
47,850
47,404
46,302
45,932
45,836
37,084
33,390
33,009
32,306
30,905
29,795
29,418
25,369
25,279
24,971
24,533
24,409
27,399
27,295
26,756
27,016
24,724
24,691
24,834
23,904
16,615
16,000
12,428
12,133
11,441
11,470
11,496
28,076
27,953
30,081
30,456
26,253
25,637
10,058
10,05825,63726,25330,45630,08127,95328,07611,49611,47011,44112,13312,42816,00016,61523,90424,83424,69124,72427,01626,75627,29527,39924,40924,53324,97125,27925,36929,41829,79530,90532,30633,00933,39037,08445,83645,93246,30247,40447,85051,17251,88557,22159,11358,94959,69460,75160,08157,89158,11959,19256,55457,43358,71260,30564,60565,75667,30356,63369,89672,80073,68176,083125,215119,856121,644123,266126,668127,710130,285131,031133,71843,89441,28342,89443,22041,25041,24646,03540,03037,16537,58437,07438,51539,06838,27037,52530,56730,83929,88130,16929,39830,33430,79133,10632,54333,50133,76734,76336,40037,60039,00039,90043,60039,00038,40039,40039,40046,80044,50044,60045,20045,50044,50044,50038,00037,70042,70042,70053,00060,00039,40039,60031,90046,10041,60041,50041,90042,40037,60038,80039,00037,80037,90037,90038,20096,10053,10092,80083,200079,100192,200000153,100000157,300000156,50000
       Property Plant Equipment 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
49,900
0
54,100
20,600
10,000
22,200
13,000
13,000
13,300
13,300
13,400
13,300
12,000
12,000
11,400
11,500
11,900
12,000
11,800
12,100
12,300
12,500
13,600
14,100
14,800
16,500
16,900
17,000
16,900
16,900
18,200
19,000
19,100
19,500
17,600
17,700
17,700
17,900
18,600
18,400
18,000
18,000
18,300
17,852
17,602
17,376
17,012
16,467
14,037
14,993
14,958
9,890
9,801
9,984
9,680
16,614
17,327
23,207
22,321
21,299
21,471
21,048
16,354
11,600
11,345
11,264
12,262
10,879
10,401
9,790
31,817
30,518
29,901
30,147
30,021
28,914
27,616
26,611
32,500
34,656
33,690
32,186
30,982
31,174
30,266
29,379
28,816
28,150
27,693
26,979
26,216
25,924
25,422
25,164
25,821
25,286
24,817
24,449
23,830
23,819
22,789
22,442
15,793
15,763
15,467
15,516
15,547
11,997
11,677
11,337
11,010
10,852
10,541
10,246
10,028
9,745
9,492
9,207
8,965
17,227
175
161
135
144
83
162
137
112
88
1,408
1,393
1,385
1,377
1,366
1,357
1,351
1,680
1,832
1,615
1,741
1,751
1,7511,7411,6151,8321,6801,3511,3571,3661,3771,3851,3931,408881121371628314413516117517,2278,9659,2079,4929,74510,02810,24610,54110,85211,01011,33711,67711,99715,54715,51615,46715,76315,79322,44222,78923,81923,83024,44924,81725,28625,82125,16425,42225,92426,21626,97927,69328,15028,81629,37930,26631,17430,98232,18633,69034,65632,50026,61127,61628,91430,02130,14729,90130,51831,8179,79010,40110,87912,26211,26411,34511,60016,35421,04821,47121,29922,32123,20717,32716,6149,6809,9849,8019,89014,95814,99314,03716,46717,01217,37617,60217,85218,30018,00018,00018,40018,60017,90017,70017,70017,60019,50019,10019,00018,20016,90016,90017,00016,90016,50014,80014,10013,60012,50012,30012,10011,80012,00011,90011,50011,40012,00012,00013,30013,40013,30013,30013,00013,00022,20010,00020,60054,100049,900000000000000000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,191
5,191
5,191
5,191
5,191
5,191
5,191
5,191
5,191
5,191
5,191
5,191
5,191
5,191
5,191
5,191
5,191
5,191
5,191
5,191
5,191
5,191
5,191
54,661
54,334
54,334
54,139
54,139
54,139
54,139
54,139
54,139
3,893
3,893
3,893
3,893
3,893
3,893
3,893
3,893
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000000000000000000000000000000003,8933,8933,8933,8933,8933,8933,8933,89354,13954,13954,13954,13954,13954,13954,33454,33454,6615,1915,1915,1915,1915,1915,1915,1915,1915,1915,1915,1915,1915,1915,1915,1915,1915,1915,1915,1915,1915,1915,1915,19100000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,200
0
5,200
5,200
5,200
5,200
5,200
5,200
5,200
5,200
5,200
5,200
5,200
5,200
5,200
5,200
5,200
5,200
5,200
5,200
5,200
0
5,200
5,200
5,200
5,200
5,200
5,200
5,200
5,200
5,200
5,200
5,200
6,300
6,200
6,200
6,200
6,200
6,100
5,200
5,200
5,200
5,200
5,191
5,191
5,191
5,191
5,191
0
0
0
5,191
5,191
5,191
5,191
5,191
5,191
5,191
5,191
5,191
5,191
5,191
5,191
5,191
5,191
5,191
5,191
5,191
5,191
5,191
54,661
34,014
33,273
24,778
32,234
29,913
29,594
28,833
27,182
26,145
24,728
24,238
22,542
18,953
18,200
17,224
16,625
16,118
15,251
14,948
14,186
13,980
13,211
13,124
9,978
9,838
9,556
9,183
9,470
8,593
8,212
7,793
7,382
6,959
6,144
5,787
5,431
275
275
3,173
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000000000000003,1732752755,4315,7876,1446,9597,3827,7938,2128,5939,4709,1839,5569,8389,97813,12413,21113,98014,18614,94815,25116,11816,62517,22418,20018,95322,54224,23824,72826,14527,18228,83329,59429,91332,23424,77833,27334,01454,6615,1915,1915,1915,1915,1915,1915,1915,1915,1915,1915,1915,1915,1915,1915,1915,1915,1915,1915,1910005,1915,1915,1915,1915,1915,2005,2005,2005,2006,1006,2006,2006,2006,2006,3005,2005,2005,2005,2005,2005,2005,2005,2005,2005,2005,20005,2005,2005,2005,2005,2005,2005,2005,2005,2005,2005,2005,2005,2005,2005,2005,2005,2005,2005,20005,200000000000000000
       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
-7,600
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
17,183
16,628
16,165
16,125
15,531
16,639
16,754
15,341
14,440
20,279
20,080
20,855
20,887
20,911
20,943
15,861
16,194
15,775
16,113
16,117
23,676
29,652
29,901
29,986
30,958
27,229
30,882
34,104
101,901
97,387
97,301
97,023
96,107
93,823
93,504
92,726
92,201
40,917
39,991
40,614
38,914
37,440
32,927
32,510
32,002
28,410
27,512
26,658
26,831
29,460
29,380
29,097
30,628
31,282
31,342
30,901
31,311
29,037
24,918
24,607
41,137
29,121
28,229
28,219
28,134
22,729
21,713
21,672
21,296
20,053
19,254
19,172
15,341
15,534
15,479
15,326
4,846
5,505
27,295
26,756
27,016
24,724
24,691
24,672
24,879
16,503
16,531
43,137
2,110
1,972
4,249
3,394
3,590
14,776
19,830
20,338
16,016
0
15,077
15,077016,01620,33819,83014,7763,5903,3944,2491,9722,11043,13716,53116,50324,87924,67224,69124,72427,01626,75627,2955,5054,84615,32615,47915,53415,34119,17219,25420,05321,29621,67221,71322,72928,13428,21928,22929,12141,13724,60724,91829,03731,31130,90131,34231,28230,62829,09729,38029,46026,83126,65827,51228,41032,00232,51032,92737,44038,91440,61439,99140,91792,20192,72693,50493,82396,10797,02397,30197,387101,90134,10430,88227,22930,95829,98629,90129,65223,67616,11716,11315,77516,19415,86120,94320,91120,88720,85520,08020,27914,44015,34116,75416,63915,53116,12516,16516,62817,18300000000000000000000-7,600000000000000000000000000000000000000
> Total Liabilities 
0
0
102,200
0
0
0
96,800
0
0
0
87,000
0
0
0
124,800
139,500
0
144,700
129,400
129,200
131,100
118,900
120,500
112,400
109,400
115,000
114,300
112,200
123,400
124,900
125,800
123,400
127,300
108,900
117,500
112,300
107,300
117,900
120,200
122,500
120,900
116,800
113,200
118,400
129,500
131,200
129,500
131,600
142,800
130,800
145,800
147,800
144,700
141,100
126,200
97,800
93,000
78,000
80,455
84,933
82,234
71,560
75,063
70,878
67,740
55,658
56,209
56,315
56,923
50,864
65,518
76,642
79,385
73,900
65,643
67,703
70,203
70,159
76,904
70,360
70,707
68,837
70,071
110,555
112,431
143,854
132,655
140,271
145,349
139,040
139,895
135,419
139,139
136,908
131,371
136,074
141,326
130,653
124,942
126,678
127,036
117,360
111,094
109,651
109,234
102,070
128,394
129,382
127,274
126,002
123,315
128,070
121,605
112,465
105,647
65,871
66,474
62,751
45,408
42,944
43,707
42,135
37,784
30,744
28,138
25,637
21,843
19,450
20,313
21,226
19,258
19,688
16,852
16,539
10,684
10,216
5,790
6,960
12,029
14,629
13,698
12,485
8,477
10,361
10,774
9,922
11,755
11,484
7,157
5,759
4,895
4,549
4,218
5,207
4,780
4,834
4,8344,7805,2074,2184,5494,8955,7597,15711,48411,7559,92210,77410,3618,47712,48513,69814,62912,0296,9605,79010,21610,68416,53916,85219,68819,25821,22620,31319,45021,84325,63728,13830,74437,78442,13543,70742,94445,40862,75166,47465,871105,647112,465121,605128,070123,315126,002127,274129,382128,394102,070109,234109,651111,094117,360127,036126,678124,942130,653141,326136,074131,371136,908139,139135,419139,895139,040145,349140,271132,655143,854112,431110,55570,07168,83770,70770,36076,90470,15970,20367,70365,64373,90079,38576,64265,51850,86456,92356,31556,20955,65867,74070,87875,06371,56082,23484,93380,45578,00093,00097,800126,200141,100144,700147,800145,800130,800142,800131,600129,500131,200129,500118,400113,200116,800120,900122,500120,200117,900107,300112,300117,500108,900127,300123,400125,800124,900123,400112,200114,300115,000109,400112,400120,500118,900131,100129,200129,400144,7000139,500124,80000087,00000096,800000102,20000
   > Total Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
47,400
0
45,800
35,600
35,800
52,500
40,200
44,800
38,200
32,200
36,100
27,600
28,500
35,800
37,900
32,800
36,100
40,600
41,300
44,600
45,000
71,600
85,900
38,200
44,100
44,600
49,000
49,900
47,900
52,800
42,000
55,400
57,700
72,500
64,000
73,500
70,800
75,800
68,300
65,500
44,500
52,900
32,900
41,519
37,851
68,633
64,407
38,411
67,698
63,476
46,417
37,250
37,834
36,828
37,160
42,021
45,099
49,919
48,203
54,574
55,696
59,572
59,181
62,787
48,849
42,763
44,004
48,796
86,145
87,672
86,275
93,261
102,158
96,501
99,375
104,328
94,981
111,084
120,245
119,635
121,038
126,907
114,862
108,623
110,163
110,278
101,443
94,904
93,319
92,940
86,071
107,480
108,692
109,708
81,763
85,484
82,235
81,740
73,840
69,146
31,154
30,626
26,025
6,233
4,816
5,975
5,057
5,061
3,911
3,929
3,166
4,322
6,953
5,040
8,738
8,215
7,062
6,717
7,019
2,964
3,009
2,498
3,451
3,125
4,105
4,701
4,076
4,553
3,729
4,787
4,196
9,725
9,404
6,905
5,509
4,851
4,508
4,179
5,170
4,745
4,800
4,8004,7455,1704,1794,5084,8515,5096,9059,4049,7254,1964,7873,7294,5534,0764,7014,1053,1253,4512,4983,0092,9647,0196,7177,0628,2158,7385,0406,9534,3223,1663,9293,9115,0615,0575,9754,8166,23326,02530,62631,15469,14673,84081,74082,23585,48481,763109,708108,692107,48086,07192,94093,31994,904101,443110,278110,163108,623114,862126,907121,038119,635120,245111,08494,981104,32899,37596,501102,15893,26186,27587,67286,14548,79644,00442,76348,84962,78759,18159,57255,69654,57448,20349,91945,09942,02137,16036,82837,83437,25046,41763,47667,69838,41164,40768,63337,85141,51932,90052,90044,50065,50068,30075,80070,80073,50064,00072,50057,70055,40042,00052,80047,90049,90049,00044,60044,10038,20085,90071,60045,00044,60041,30040,60036,10032,80037,90035,80028,50027,60036,10032,20038,20044,80040,20052,50035,80035,60045,800047,400000000000000000
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
27,400
0
29,100
16,600
18,900
34,700
22,800
27,100
22,800
14,500
15,800
8,000
8,800
11,500
11,300
8,000
7,500
8,400
10,300
12,700
13,400
0
0
6,200
11,200
13,800
19,400
16,900
16,300
19,200
14,400
24,800
23,600
29,900
29,800
28,500
29,700
35,200
34,500
26,800
14,800
11,300
9,600
15,599
13,445
45,026
38,915
9,490
38,438
28,140
14,535
3,383
9,592
4,577
4,902
4,124
3,103
3,008
1,754
12,643
11,785
16,714
16,334
12,054
2,121
1,964
1,738
1,673
1,653
1,644
4,438
5,297
5,651
10,128
4,462
4,816
2,879
25,928
42,395
37,936
33,646
30,810
28,867
28,654
27,916
34,243
27,400
23,985
23,320
22,655
21,956
21,325
23,107
9,518
142
144
138
132
238
218
2,850
2,804
323
128
130
132
454
555
3,623
3,565
3,434
9,054
0
1,297
41
1,843
65
44
0
0
0
0
0
0
0
5,803
555
95
29
5,952
5,726
2,030
6
4
2
0
6
4
2
8
6
6824602462,0305,7265,95229955555,803000000044651,843411,29709,0543,4343,5653,6235554541321301283232,8042,8502182381321381441429,51823,10721,32521,95622,65523,32023,98527,40034,24327,91628,65428,86730,81033,64637,93642,39525,9282,8794,8164,46210,1285,6515,2974,4381,6441,6531,6731,7381,9642,12112,05416,33416,71411,78512,6431,7543,0083,1034,1244,9024,5779,5923,38314,53528,14038,4389,49038,91545,02613,44515,5999,60011,30014,80026,80034,50035,20029,70028,50029,80029,90023,60024,80014,40019,20016,30016,90019,40013,80011,2006,2000013,40012,70010,3008,4007,5008,00011,30011,5008,8008,00015,80014,50022,80027,10022,80034,70018,90016,60029,100027,400000000000000000
       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
19,545
0
0
0
128
0
0
0
555
0
0
0
0
0
0
638
1,843
2,071
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000002,0711,84363800000055500012800019,545000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
20,000
0
16,800
19,000
17,000
17,800
17,400
17,600
15,500
17,700
20,300
19,600
19,700
24,300
26,600
24,800
28,600
32,300
31,000
31,900
31,600
0
85,900
32,000
32,900
30,800
29,600
33,000
31,600
33,500
27,600
30,600
34,300
42,500
34,200
40,400
38,400
39,200
33,000
36,200
28,300
30,500
24,000
25,920
13,606
14,938
16,312
27,326
21,677
27,049
24,503
33,867
21,548
25,093
24,362
37,897
40,348
46,911
46,449
41,931
41,266
42,858
42,659
50,720
43,084
40,799
42,266
39,382
61,556
79,481
62,274
67,460
72,985
72,284
79,397
93,532
89,989
79,712
77,850
81,699
87,392
82,939
3,316
-2,613
1,598
2,847
66,035
70,876
69,999
1,888
56,266
78,024
1,983
2,900
73,167
78,532
72,884
71,211
63,728
56,748
21,401
19,278
1,333
1,641
986
1,611
1,234
837
707
642
530
619
6,489
1,127
2,815
8,215
1,623
1,792
7,019
2,964
1,208
2,498
3,451
3,125
2,532
1,962
1,275
2,031
1,569
2,514
1,853
3,482
1,956
1,938
2,265
1,870
2,629
713
2,110
2,091
2,087
2,0872,0912,1107132,6291,8702,2651,9381,9563,4821,8532,5141,5692,0311,2751,9622,5323,1253,4512,4981,2082,9647,0191,7921,6238,2152,8151,1276,4896195306427078371,2341,6119861,6411,33319,27821,40156,74863,72871,21172,88478,53273,1672,9001,98378,02456,2661,88869,99970,87666,0352,8471,598-2,6133,31682,93987,39281,69977,85079,71289,98993,53279,39772,28472,98567,46062,27479,48161,55639,38242,26640,79943,08450,72042,65942,85841,26641,93146,44946,91140,34837,89724,36225,09321,54833,86724,50327,04921,67727,32616,31214,93813,60625,92024,00030,50028,30036,20033,00039,20038,40040,40034,20042,50034,30030,60027,60033,50031,60033,00029,60030,80032,90032,00085,900031,60031,90031,00032,30028,60024,80026,60024,30019,70019,60020,30017,70015,50017,60017,40017,80017,00019,00016,800020,000000000000000000
       Other Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-100
0
-100
0
0
100
-100
0
0
0
0
0
0
0
0
-100
0
0
0
71,600
0
0
0
0
0
0
0
100
0
0
-200
100
0
4,600
2,700
1,400
800
2,500
1,400
11,100
-700
0
10,800
8,669
9,180
1,595
7,583
8,287
7,379
0
6,694
7,158
7,896
0
1,648
0
0
0
2,645
0
188
13
3,644
0
0
4,320
15,008
5,617
11,672
16,152
20,738
481
2,108
980
2,113
5,444
4,261
4,473
13,774
96,097
82,679
79,969
80,649
73,188
74,043
-4,855
8,120
4,083
4,964
105
4,755
97,290
8,454
-2,806
9,213
10,397
9,874
3,138
6,903
2,723
19,425
-1,373
-1,066
-454
-1,232
-7,614
3,204
3,287
2,636
3,238
-1,379
3,454
2,520
-5,060
2,485
2,554
-37
-4,536
484
2,718
2,527
-6,080
430
944
1,006
658
536
895
970
4,886
5,267
2,977
1,731
1,662
509
1,846
2,872
2,585
2,354
2,3542,5852,8721,8465091,6621,7312,9775,2674,8869708955366581,006944430-6,0802,5272,718484-4,536-372,5542,485-5,0602,5203,454-1,3793,2382,6363,2873,204-7,614-1,232-454-1,066-1,37319,4252,7236,9033,1389,87410,3979,213-2,8068,45497,2904,7551054,9644,0838,120-4,85574,04373,18880,64979,96982,67996,09713,7744,4734,2615,4442,1139802,10848120,73816,15211,6725,61715,0084,320003,6441318802,6450001,64807,8967,1586,69407,3798,2877,5831,5959,1808,66910,8000-70011,1001,4002,5008001,4002,7004,6000100-20000100000000071,600000-10000000000-10010000-1000-10000000000000000000
   > Long-term Liabilities 
0
0
102,200
0
0
0
96,800
0
0
0
87,000
0
0
0
124,800
92,100
0
98,900
93,800
93,400
78,600
78,700
75,700
74,200
77,200
78,900
86,700
83,700
87,600
87,000
93,000
87,300
86,700
67,600
72,900
67,300
35,700
32,000
82,000
78,400
76,300
67,800
63,300
70,500
76,700
89,200
74,100
73,900
70,300
66,800
72,300
77,000
68,900
72,800
60,700
53,300
40,100
45,100
38,936
47,082
13,601
7,153
36,652
3,180
4,264
9,241
18,959
18,481
20,095
13,704
23,497
31,543
29,466
25,697
11,069
12,007
10,631
10,978
14,117
21,511
27,944
24,833
21,275
24,410
24,759
57,579
39,394
38,113
48,848
39,665
35,567
40,438
28,055
16,663
11,736
15,036
14,419
15,791
16,319
16,515
16,758
15,917
16,190
16,332
16,294
15,999
20,914
20,690
17,566
44,239
37,831
45,835
39,865
38,625
36,501
34,717
35,848
36,726
39,175
38,128
37,732
37,078
32,723
26,833
24,209
22,471
17,521
12,497
15,273
12,488
11,043
12,626
10,135
9,520
7,720
7,207
3,292
3,509
8,904
10,524
8,997
8,409
3,924
6,632
5,987
5,726
2,030
2,080
252
250
44
41
39
37
35
34
3435373941442502522,0802,0305,7265,9876,6323,9248,4098,99710,5248,9043,5093,2927,2077,7209,52010,13512,62611,04312,48815,27312,49717,52122,47124,20926,83332,72337,07837,73238,12839,17536,72635,84834,71736,50138,62539,86545,83537,83144,23917,56620,69020,91415,99916,29416,33216,19015,91716,75816,51516,31915,79114,41915,03611,73616,66328,05540,43835,56739,66548,84838,11339,39457,57924,75924,41021,27524,83327,94421,51114,11710,97810,63112,00711,06925,69729,46631,54323,49713,70420,09518,48118,9599,2414,2643,18036,6527,15313,60147,08238,93645,10040,10053,30060,70072,80068,90077,00072,30066,80070,30073,90074,10089,20076,70070,50063,30067,80076,30078,40082,00032,00035,70067,30072,90067,60086,70087,30093,00087,00087,60083,70086,70078,90077,20074,20075,70078,70078,60093,40093,80098,900092,100124,80000087,00000096,800000102,20000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
23,320
27,075
21,956
21,325
27,423
35,111
36,635
20,978
28,883
25,807
24,503
20,604
22,103
21,345
18,553
18,090
17,839
17,208
16,804
12,939
6,483
3,655
1,586
0
0
0
638
1,843
2,071
1,972
2,554
1,319
842
574
982
3,890
5,496
5,803
5,200
3,448
3,448
5,952
5,726
2,030
2,080
252
250
44
41
0
0
0
0
000041442502522,0802,0305,7265,9523,4483,4485,2005,8035,4963,8909825748421,3192,5541,9722,0711,8436380001,5863,6556,48312,93916,80417,20817,83918,09018,55321,34522,10320,60424,50325,80728,88320,97836,63535,11127,42321,32521,95627,07523,3200000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
5,999
5,999
16,799
14,668
7,521
0
7,583
8,287
7,379
0
0
0
0
7,083
7,083
7,083
7,083
3,206
3,206
3,206
3,394
5,793
9,454
43,462
45,693
43,435
21,941
14,774
11,397
78,648
26,625
21,568
15,430
12,821
25,009
25,586
26,729
21,045
15,036
14,419
15,791
22,531
10,209
8,936
8,825
20,547
16,332
20,377
20,963
25,083
20,690
17,566
17,951
22,545
17,090
14,190
14,360
16,115
15,464
17,453
41,347
12,623
10,754
10,742
10,833
9,300
8,498
8,711
8,419
8,123
6,207
6,235
6,629
9,200
9,114
7,069
6,966
6,401
6,365
2,718
2,527
5,014
5,028
3,195
3,209
476
255
35
0
0
0
0
0
0
0
0
0
0
0
00000000000352554763,2093,1955,0285,0142,5272,7186,3656,4016,9667,0699,1149,2006,6296,2356,2078,1238,4198,7118,4989,30010,83310,74210,75412,62341,34717,45315,46416,11514,36014,19017,09022,54517,95117,56620,69025,08320,96320,37716,33220,5478,8258,93610,20922,53115,79114,41915,03621,04526,72925,58625,00912,82115,43021,56826,62578,64811,39714,77421,94143,43545,69343,4629,4545,7933,3943,2063,2063,2067,0837,0837,0837,08300007,3798,2877,58307,52114,66816,7995,9995,999000000000000000000000000000000000000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
961
0
0
0
845
0
0
0
553
0
0
533
513
515
578
686
5,636
5,584
5,504
5,477
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000005,4775,5045,5845,636686578515513533005530008450009610000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
54,300
0
0
0
60,500
0
0
0
66,100
0
0
0
67,400
67,800
0
67,000
65,200
64,600
63,400
63,500
60,900
59,500
54,900
53,900
54,100
54,300
54,400
54,000
54,100
54,700
59,100
60,500
61,400
62,500
63,400
64,800
65,900
66,700
68,000
68,300
68,600
69,000
69,200
69,500
75,800
76,300
78,900
83,000
84,000
86,900
87,300
88,000
91,600
92,700
92,800
91,600
91,981
87,512
87,836
88,889
89,781
89,416
91,145
91,813
93,479
94,300
95,569
98,247
93,828
95,725
98,554
100,874
105,522