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

Enerpac Tool Group Corp
Buy, Hold or Sell?

Let's analyze Enerpac Tool Group Corp together

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

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

Get notifications about Enerpac Tool Group Corp

I send you an email if I find something interesting about Enerpac Tool Group Corp.

1. Quick Overview

1.1. Quick analysis of Enerpac Tool Group Corp (30 sec.)










1.2. What can you expect buying and holding a share of Enerpac Tool Group Corp? (30 sec.)

How much money do you get?

How much money do you get?
$0.04
When do you have the money?
1 year
How often do you get paid?
55.0%

What is your share worth?

Current worth
$7.14
Expected worth in 1 year
$8.46
How sure are you?
60.0%

+ What do you gain per year?

Total Gains per Share
$1.37
Return On Investment
2.9%

For what price can you sell your share?

Current Price per Share
$47.47
Expected price per share
$42.67 - $51.91
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Enerpac Tool Group Corp (5 min.)




Live pricePrice per Share (EOD)
$47.47
Intrinsic Value Per Share
$8.44 - $23.24
Total Value Per Share
$15.57 - $30.37

2.2. Growth of Enerpac Tool Group Corp (5 min.)




Is Enerpac Tool Group Corp growing?

Current yearPrevious yearGrowGrow %
How rich?$391.9m$334.5m$19.5m5.5%

How much money is Enerpac Tool Group Corp making?

Current yearPrevious yearGrowGrow %
Making money$21.4m$13.4m$7.9m37.2%
Net Profit Margin14.5%8.8%--

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

2.3. Financial Health of Enerpac Tool Group Corp (5 min.)




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




  Industry Rankings (Specialty Industrial Machinery)  


Richest
#258 / 730

Most Revenue
#265 / 730

Most Profit
#171 / 730
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Enerpac Tool Group Corp?

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

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

Speculation

The Price per Share of Enerpac Tool Group Corp is $47.47. 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 Enerpac Tool Group Corp.
  • 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 Enerpac Tool Group Corp, 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 $7.14. Based on the TTM, the Book Value Change Per Share is $0.33 per quarter. Based on the YOY, the Book Value Change Per Share is $0.07 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is $0.01 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Enerpac Tool Group Corp.

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 Eps0.440.9%0.390.8%0.200.4%0.170.3%-0.09-0.2%
Usd Book Value Change Per Share0.461.0%0.330.7%0.070.2%0.110.2%-0.18-0.4%
Usd Dividend Per Share0.000.0%0.010.0%0.040.1%0.030.1%0.020.0%
Usd Total Gains Per Share0.461.0%0.340.7%0.110.2%0.140.3%-0.16-0.3%
Usd Price Per Share41.24-35.39-25.90-25.34-25.11-
Price to Earnings Ratio23.19-22.78-45.07-78.66-50.60-
Price-to-Total Gains Ratio88.79-156.28--678.79-99.74-50.97-
Price to Book Ratio5.78-5.45-4.42-4.08-3.40-
Price-to-Total Gains Ratio88.79-156.28--678.79-99.74-50.97-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share47.47
Number of shares21
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.010.03
Usd Book Value Change Per Share0.330.11
Usd Total Gains Per Share0.340.14
Gains per Quarter (21 shares)7.172.88
Gains per Year (21 shares)28.6811.51
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
112819292
22564851814
32847772826
4311110693738
54139135124650
65167164145562
76195193166474
87223222187486
97251251218398
1082792802392110

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%19.01.00.095.0%32.08.00.080.0%122.018.00.087.1%
Book Value Change Per Share4.00.00.0100.0%7.05.00.058.3%13.07.00.065.0%23.017.00.057.5%99.040.01.070.7%
Dividend per Share1.00.03.025.0%8.00.04.066.7%15.00.05.075.0%22.00.018.055.0%77.00.063.055.0%
Total Gains per Share4.00.00.0100.0%8.04.00.066.7%14.06.00.070.0%24.016.00.060.0%102.038.00.072.9%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Enerpac Tool Group Corp compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--0.4640.332+40%0.073+533%0.110+324%-0.182+139%
Book Value Per Share--7.1366.454+11%5.858+22%6.190+15%7.814-9%
Current Ratio--2.8772.918-1%2.457+17%2.784+3%2.498+15%
Debt To Asset Ratio--0.4960.537-8%0.569-13%0.550-10%0.584-15%
Debt To Equity Ratio--0.9831.174-16%1.319-25%1.239-21%1.448-32%
Dividend Per Share---0.010-100%0.039-100%0.027-100%0.023-100%
Enterprise Value--2047058200.0001680508317.500+22%1175491230.000+74%1172353819.000+75%968076611.750+111%
Eps--0.4440.391+14%0.205+117%0.165+169%-0.093+121%
Ev To Ebitda Ratio--15.56512.645+23%14.685+6%20.542-24%13.160+18%
Ev To Sales Ratio--3.2242.835+14%1.972+63%2.102+53%1.404+130%
Free Cash Flow Per Share--0.6900.317+118%0.302+129%0.182+279%0.254+171%
Free Cash Flow To Equity Per Share--0.6020.060+897%0.065+826%-0.226+138%-0.017+103%
Gross Profit Margin--1.0001.0000%1.0000%-5.747+675%-2.374+337%
Intrinsic Value_10Y_max--23.236--------
Intrinsic Value_10Y_min--8.437--------
Intrinsic Value_1Y_max--1.257--------
Intrinsic Value_1Y_min--0.995--------
Intrinsic Value_3Y_max--4.594--------
Intrinsic Value_3Y_min--2.878--------
Intrinsic Value_5Y_max--8.915--------
Intrinsic Value_5Y_min--4.623--------
Market Cap2572598674.000+12%2265313200.0001941555317.500+17%1479137980.000+53%1471896969.000+54%1491690361.750+52%
Net Profit Margin--0.1540.145+6%0.088+75%0.067+130%-0.023+115%
Operating Margin--0.1860.202-8%0.124+50%0.112+66%0.102+83%
Operating Ratio--0.7870.780+1%0.860-9%0.881-11%0.894-12%
Pb Ratio6.652+13%5.7795.453+6%4.421+31%4.083+42%3.402+70%
Pe Ratio26.699+13%23.19522.783+2%45.068-49%78.655-71%50.600-54%
Price Per Share47.470+13%41.24035.393+17%25.898+59%25.336+63%25.114+64%
Price To Free Cash Flow Ratio17.191+13%14.9357.211+107%4.915+204%69.583-79%39.997-63%
Price To Total Gains Ratio102.199+13%88.786156.280-43%-678.787+865%99.744-11%50.967+74%
Quick Ratio--2.1332.056+4%1.624+31%1.895+13%1.634+31%
Return On Assets--0.0310.028+12%0.017+81%0.013+148%-0.002+108%
Return On Equity--0.0620.060+3%0.040+54%0.028+124%-0.017+128%
Total Gains Per Share--0.4640.341+36%0.112+315%0.137+239%-0.160+134%
Usd Book Value--391979000.000354088000.000+11%334587500.000+17%362256100.000+8%468025050.000-16%
Usd Book Value Change Per Share--0.4640.332+40%0.073+533%0.110+324%-0.182+139%
Usd Book Value Per Share--7.1366.454+11%5.858+22%6.190+15%7.814-9%
Usd Dividend Per Share---0.010-100%0.039-100%0.027-100%0.023-100%
Usd Enterprise Value--2047058200.0001680508317.500+22%1175491230.000+74%1172353819.000+75%968076611.750+111%
Usd Eps--0.4440.391+14%0.205+117%0.165+169%-0.093+121%
Usd Free Cash Flow--37920000.00017383250.000+118%17050750.000+122%10329450.000+267%14946675.000+154%
Usd Free Cash Flow Per Share--0.6900.317+118%0.302+129%0.182+279%0.254+171%
Usd Free Cash Flow To Equity Per Share--0.6020.060+897%0.065+826%-0.226+138%-0.017+103%
Usd Market Cap2572598674.000+12%2265313200.0001941555317.500+17%1479137980.000+53%1471896969.000+54%1491690361.750+52%
Usd Price Per Share47.470+13%41.24035.393+17%25.898+59%25.336+63%25.114+64%
Usd Profit--24416000.00021437250.000+14%13454500.000+81%9925250.000+146%-5595075.000+123%
Usd Revenue--158714000.000147377500.000+8%149551000.000+6%139044450.000+14%208970125.000-24%
Usd Total Gains Per Share--0.4640.341+36%0.112+315%0.137+239%-0.160+134%
 EOD+4 -4MRQTTM+29 -10YOY+34 -55Y+34 -610Y+32 -8

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1526.699
Price to Book Ratio (EOD)Between0-16.652
Net Profit Margin (MRQ)Greater than00.154
Operating Margin (MRQ)Greater than00.186
Quick Ratio (MRQ)Greater than12.133
Current Ratio (MRQ)Greater than12.877
Debt to Asset Ratio (MRQ)Less than10.496
Debt to Equity Ratio (MRQ)Less than10.983
Return on Equity (MRQ)Greater than0.150.062
Return on Assets (MRQ)Greater than0.050.031
Total6/10 (60.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5049.805
Ma 20Greater thanMa 5048.670
Ma 50Greater thanMa 10045.685
Ma 100Greater thanMa 20042.994
OpenGreater thanClose48.770
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Enerpac Tool Group Corp

Enerpac Tool Group Corp. manufactures and sells a range of industrial products and solutions in the United States, the United Kingdom, Germany, Australia, Canada, China, Saudi Arabia, Brazil, France, and internationally. It operates through Industrial Tools & Services and Other segments. The Industrial Tools & Services segment designs, manufactures, and distributes branded hydraulic and mechanical tools; and provides services and tool rentals to the infrastructure, industrial maintenance, repair and operations, oil and gas, mining, alternative and renewable energy, civil construction, and other markets. It also offers branded tools, cylinders, pumps, hydraulic torque wrenches, highly engineered heavy lifting technology solutions, and other tools; and maintenance and manpower services; high-force hydraulic and mechanical tools, including cylinders, pumps, valves, bolt tensioners, specialty tools and other miscellaneous products. This segment markets its branded tools and services primarily under the ENERPAC, HYDRATIGHT, LARZEP & DESIGN, and SIMPLEX brands. The Other segment develops a full-service biomedical textile product. The company was formerly known as Actuant Corporation and changed its name to Enerpac Tool Group Corp. in January 2020. Enerpac Tool Group Corp. was incorporated in 1910 and is headquartered in Menomonee Falls, Wisconsin.

Fundamental data was last updated by Penke on 2024-11-16 20:21:03.

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 less efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating efficient.
The company is 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 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 able to pay all its debts by selling its assets.
The company is able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is overpriced.
Based on the earnings, the company is fair priced.
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 Enerpac Tool Group Corp earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Enerpac Tool Group Corp to the Specialty Industrial Machinery industry mean.
  • A Net Profit Margin of 15.4% means that $0.15 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Enerpac Tool Group Corp:

  • The MRQ is 15.4%. The company is making a huge profit. +2
  • The TTM is 14.5%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ15.4%TTM14.5%+0.9%
TTM14.5%YOY8.8%+5.7%
TTM14.5%5Y6.7%+7.8%
5Y6.7%10Y-2.3%+9.0%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ15.4%5.6%+9.8%
TTM14.5%5.1%+9.4%
YOY8.8%5.3%+3.5%
5Y6.7%4.7%+2.0%
10Y-2.3%4.8%-7.1%
4.3.1.2. Return on Assets

Shows how efficient Enerpac Tool Group Corp is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Enerpac Tool Group Corp to the Specialty Industrial Machinery industry mean.
  • 3.1% Return on Assets means that Enerpac Tool Group Corp generated $0.03 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Enerpac Tool Group Corp:

  • The MRQ is 3.1%. Using its assets, the company is less efficient in making profit.
  • The TTM is 2.8%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ3.1%TTM2.8%+0.3%
TTM2.8%YOY1.7%+1.1%
TTM2.8%5Y1.3%+1.5%
5Y1.3%10Y-0.2%+1.5%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ3.1%1.0%+2.1%
TTM2.8%1.0%+1.8%
YOY1.7%1.1%+0.6%
5Y1.3%1.0%+0.3%
10Y-0.2%1.1%-1.3%
4.3.1.3. Return on Equity

Shows how efficient Enerpac Tool Group Corp is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Enerpac Tool Group Corp to the Specialty Industrial Machinery industry mean.
  • 6.2% Return on Equity means Enerpac Tool Group Corp generated $0.06 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Enerpac Tool Group Corp:

  • The MRQ is 6.2%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 6.0%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ6.2%TTM6.0%+0.2%
TTM6.0%YOY4.0%+2.0%
TTM6.0%5Y2.8%+3.2%
5Y2.8%10Y-1.7%+4.5%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ6.2%2.4%+3.8%
TTM6.0%2.1%+3.9%
YOY4.0%2.2%+1.8%
5Y2.8%1.9%+0.9%
10Y-1.7%2.2%-3.9%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Enerpac Tool Group Corp.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Enerpac Tool Group Corp is operating .

  • Measures how much profit Enerpac Tool Group Corp 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 Enerpac Tool Group Corp to the Specialty Industrial Machinery industry mean.
  • An Operating Margin of 18.6% means the company generated $0.19  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Enerpac Tool Group Corp:

  • The MRQ is 18.6%. The company is operating efficient. +1
  • The TTM is 20.2%. The company is operating efficient. +1
Trends
Current periodCompared to+/- 
MRQ18.6%TTM20.2%-1.6%
TTM20.2%YOY12.4%+7.8%
TTM20.2%5Y11.2%+9.0%
5Y11.2%10Y10.2%+1.0%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ18.6%9.2%+9.4%
TTM20.2%6.8%+13.4%
YOY12.4%6.1%+6.3%
5Y11.2%5.7%+5.5%
10Y10.2%5.3%+4.9%
4.3.2.2. Operating Ratio

Measures how efficient Enerpac Tool Group Corp is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • An Operation Ratio of 0.79 means that the operating costs are $0.79 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Enerpac Tool Group Corp:

  • The MRQ is 0.787. The company is efficient in keeping operating costs low. +1
  • The TTM is 0.780. The company is efficient in keeping operating costs low. +1
Trends
Current periodCompared to+/- 
MRQ0.787TTM0.780+0.007
TTM0.780YOY0.860-0.081
TTM0.7805Y0.881-0.102
5Y0.88110Y0.894-0.012
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7871.445-0.658
TTM0.7801.366-0.586
YOY0.8601.343-0.483
5Y0.8811.357-0.476
10Y0.8941.197-0.303
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Enerpac Tool Group Corp.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Enerpac Tool Group Corp is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • A Current Ratio of 2.88 means the company has $2.88 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Enerpac Tool Group Corp:

  • The MRQ is 2.877. The company is able to pay all its short-term debts. +1
  • The TTM is 2.918. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ2.877TTM2.918-0.041
TTM2.918YOY2.457+0.461
TTM2.9185Y2.784+0.134
5Y2.78410Y2.498+0.285
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ2.8771.695+1.182
TTM2.9181.701+1.217
YOY2.4571.686+0.771
5Y2.7841.721+1.063
10Y2.4981.654+0.844
4.4.3.2. Quick Ratio

Measures if Enerpac Tool Group Corp is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Enerpac Tool Group Corp to the Specialty Industrial Machinery industry mean.
  • A Quick Ratio of 2.13 means the company can pay off $2.13 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Enerpac Tool Group Corp:

  • The MRQ is 2.133. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 2.056. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ2.133TTM2.056+0.076
TTM2.056YOY1.624+0.433
TTM2.0565Y1.895+0.162
5Y1.89510Y1.634+0.261
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ2.1330.736+1.397
TTM2.0560.813+1.243
YOY1.6240.884+0.740
5Y1.8950.959+0.936
10Y1.6340.970+0.664
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Enerpac Tool Group Corp.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Enerpac Tool Group Corp assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Enerpac Tool Group Corp to Specialty Industrial Machinery industry mean.
  • A Debt to Asset Ratio of 0.50 means that Enerpac Tool Group Corp assets are financed with 49.6% credit (debt) and the remaining percentage (100% - 49.6%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Enerpac Tool Group Corp:

  • The MRQ is 0.496. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.537. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.496TTM0.537-0.042
TTM0.537YOY0.569-0.031
TTM0.5375Y0.550-0.013
5Y0.55010Y0.584-0.034
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4960.490+0.006
TTM0.5370.491+0.046
YOY0.5690.506+0.063
5Y0.5500.502+0.048
10Y0.5840.495+0.089
4.5.4.2. Debt to Equity Ratio

Measures if Enerpac Tool Group Corp is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Enerpac Tool Group Corp to the Specialty Industrial Machinery industry mean.
  • A Debt to Equity ratio of 98.3% means that company has $0.98 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Enerpac Tool Group Corp:

  • The MRQ is 0.983. The company is very able to pay all its debts with equity. +2
  • The TTM is 1.174. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ0.983TTM1.174-0.191
TTM1.174YOY1.319-0.145
TTM1.1745Y1.239-0.065
5Y1.23910Y1.448-0.209
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9830.960+0.023
TTM1.1740.959+0.215
YOY1.3191.038+0.281
5Y1.2391.075+0.164
10Y1.4481.049+0.399
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 Enerpac Tool Group Corp generates.

  • Above 15 is considered overpriced but always compare Enerpac Tool Group Corp to the Specialty Industrial Machinery industry mean.
  • A PE ratio of 23.19 means the investor is paying $23.19 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Enerpac Tool Group Corp:

  • The EOD is 26.699. Based on the earnings, the company is overpriced. -1
  • The MRQ is 23.195. Based on the earnings, the company is fair priced.
  • The TTM is 22.783. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD26.699MRQ23.195+3.504
MRQ23.195TTM22.783+0.412
TTM22.783YOY45.068-22.285
TTM22.7835Y78.655-55.872
5Y78.65510Y50.600+28.056
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD26.69919.292+7.407
MRQ23.19517.860+5.335
TTM22.78318.989+3.794
YOY45.06818.365+26.703
5Y78.65521.761+56.894
10Y50.60027.709+22.891
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 Enerpac Tool Group Corp:

  • The EOD is 17.191. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The MRQ is 14.935. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 7.211. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD17.191MRQ14.935+2.256
MRQ14.935TTM7.211+7.723
TTM7.211YOY4.915+2.296
TTM7.2115Y69.583-62.372
5Y69.58310Y39.997+29.587
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD17.1916.529+10.662
MRQ14.9356.304+8.631
TTM7.2112.944+4.267
YOY4.9151.789+3.126
5Y69.5831.548+68.035
10Y39.9971.243+38.754
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 Enerpac Tool Group Corp is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • A PB ratio of 5.78 means the investor is paying $5.78 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Enerpac Tool Group Corp:

  • The EOD is 6.652. Based on the equity, the company is overpriced. -1
  • The MRQ is 5.779. Based on the equity, the company is overpriced. -1
  • The TTM is 5.453. Based on the equity, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD6.652MRQ5.779+0.873
MRQ5.779TTM5.453+0.326
TTM5.453YOY4.421+1.032
TTM5.4535Y4.083+1.370
5Y4.08310Y3.402+0.682
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD6.6522.297+4.355
MRQ5.7792.022+3.757
TTM5.4532.138+3.315
YOY4.4212.216+2.205
5Y4.0832.472+1.611
10Y3.4022.889+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 Enerpac Tool Group Corp.

4.8.1. Institutions holding Enerpac Tool Group Corp

Institutions are holding 103.054% of the shares of Enerpac Tool Group Corp.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30BlackRock Inc15.21580.00718246074-75986-0.9131
2024-06-30Vanguard Group Inc11.21730.00456079125-130173-2.0964
2024-06-30Capital Research & Mgmt Co - Division 38.02180.0342434738000
2024-06-30Kayne Anderson Rudnick Investment Management LLC7.44410.37640342562726293208.4381
2024-06-30Champlain Investment Partners, LLC5.76710.73163125420-66170-2.0733
2024-06-30Barrow Hanley Mewhinney & Strauss LLC4.3890.312378598-108916-4.3785
2024-06-30Jennison Associates LLC4.00850.05322172402-296320-12.003
2024-06-30State Street Corp3.79590.00342057149-23909-1.1489
2024-06-30T. Rowe Price Investment Management,Inc.3.75760.04912036430-366852-15.2646
2024-06-30Neuberger Berman Group LLC3.430.0583185885749373036.1673
2024-06-30Dimensional Fund Advisors, Inc.2.84530.01541542000530553.5633
2024-09-30Cooke & Bieler LP2.49960.51551354622-30330-2.19
2024-06-30Geode Capital Management, LLC2.24230.00411215203310402.6213
2024-06-30SouthernSun Asset Management, LLC2.05465.12771113451-76099-6.3973
2024-06-30Morgan Stanley - Brokerage Accounts2.01240.00161090616-45686-4.0206
2024-06-30Bank of New York Mellon Corp1.48650.0058805597-190277-19.1065
2024-06-30Nuveen Asset Management, LLC1.26910.0077687777-5736-0.8271
2024-06-30Charles Schwab Investment Management Inc1.1340.0045614553135932.2619
2024-06-30Kennedy Capital Management Inc1.05330.4658570829-23498-3.9537
2024-06-30Northern Trust Corp1.02480.0036555380-46837-7.7774
Total 84.6697.779145885719+1830922+4.0%

4.9.2. Funds holding Enerpac Tool Group Corp

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30American Funds SMALLCAP World A8.02180.2363434738000
2024-10-31iShares Core S&P Small-Cap ETF6.38430.1809345993332760.0948
2024-06-30Virtus KAR Small-Cap Growth I5.7984.238731421702091482199.0583
2024-09-30Vanguard Total Stock Mkt Idx Inv3.1130.004168706015000.089
2024-09-30Champlain Small Company Fund, LLC2.69211.50411458960-465130-24.174
2024-10-31iShares Russell 2000 ETF2.55870.09021386650-3122-0.2246
2024-09-30Vanguard Small Cap Index2.50520.0371357686-16837-1.2249
2024-06-30Champlain Small Company Adv2.31572.04691255000-55000-4.1985
2024-09-30Neuberger Berman Genesis Inv2.19440.4651118922077500.656
2024-09-30Jennison SMid Cap Core Equity1.84441.2698999571-706-0.0706
2024-09-30PGIM Jennison Small Company A1.84441.270899957100
2024-08-31American Beacon Small Cp Val R51.78080.814396510300
2024-09-30SouthernSun Small Cap1.70855.7677925888-153465-14.2182
2024-09-30T. Rowe Price Small-Cap Stock1.66230.4099900872-21900-2.3733
2024-09-30T. Rowe Price US Small-Cap Core Equity1.66230.4099900872-25483-2.7509
2024-09-30Vanguard Institutional Extnd Mkt Idx Tr1.53090.031982965887841.0701
2024-07-31Old Westbury Small & Mid Cap Strategies1.39310.375275500000
2024-09-30Vanguard Small Cap Growth Index Inv1.3830.0859749532-7985-1.0541
2024-08-31Fidelity Small Cap Index1.02630.0841556178-15358-2.6871
2024-10-31iShares Russell 2000 Growth ETF0.88880.17948168100
Total 52.30819.501728347985+1347806+4.8%

5.3. Insider Transactions

Insiders are holding 1.009% of the shares of Enerpac Tool Group Corp.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-10-22E James Ferland JrSELL193844.17
2024-07-10E James Ferland JrSELL193737.92
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

Balance Sheet of 2024-08-31. All numbers in thousands.

Summary
Total Assets777,328
Total Liabilities385,349
Total Stockholder Equity391,979
 As reported
Total Liabilities 385,349
Total Stockholder Equity+ 391,979
Total Assets = 777,328

Assets

Total Assets777,328
Total Current Assets372,258
Long-term Assets405,070
Total Current Assets
Cash And Cash Equivalents 167,094
Net Receivables 108,866
Inventory 72,887
Other Current Assets 23,411
Total Current Assets  (as reported)372,258
Total Current Assets  (calculated)372,258
+/-0
Long-term Assets
Property Plant Equipment 73,246
Goodwill 269,597
Intangible Assets 36,058
Long-term Assets Other 11,469
Long-term Assets  (as reported)405,070
Long-term Assets  (calculated)390,370
+/- 14,700

Liabilities & Shareholders' Equity

Total Current Liabilities129,393
Long-term Liabilities255,956
Total Stockholder Equity391,979
Total Current Liabilities
Short-term Debt 14,464
Short Long Term Debt 5,000
Accounts payable 43,368
Other Current Liabilities 63,911
Total Current Liabilities  (as reported)129,393
Total Current Liabilities  (calculated)126,743
+/- 2,650
Long-term Liabilities
Long term Debt 189,503
Long-term Liabilities Other 52,684
Long-term Liabilities  (as reported)255,956
Long-term Liabilities  (calculated)242,187
+/- 13,769
Total Stockholder Equity
Common Stock10,847
Retained Earnings 261,870
Accumulated Other Comprehensive Income -112,621
Other Stockholders Equity 231,883
Total Stockholder Equity (as reported)391,979
Total Stockholder Equity (calculated)391,979
+/-0
Other
Capital Stock10,847
Cash and Short Term Investments 167,094
Common Stock Shares Outstanding 54,930
Current Deferred Revenue2,329
Liabilities and Stockholders Equity 777,328
Net Debt 27,409
Net Invested Capital 586,482
Net Working Capital 242,865
Property Plant and Equipment Gross 160,274
Short Long Term Debt Total 194,503



5.2. Balance Sheets Structured

All numbers in thousands.

 Trend2024-08-312024-05-312024-02-292023-11-302023-08-312023-05-312023-02-282022-11-302022-08-312022-05-312022-02-282021-11-302021-08-312021-05-312021-02-282020-11-302020-08-312020-05-312020-02-292019-11-302019-08-312019-05-312019-02-282018-11-302018-08-312018-05-312018-02-282017-11-302017-08-312017-05-312017-02-282016-11-302016-08-312016-05-312016-02-292015-11-302015-08-312015-05-312015-02-282014-11-302014-08-312014-05-312014-02-282013-11-302013-08-312013-05-312013-02-282012-11-302012-08-312012-05-312012-02-292011-11-302011-08-312011-05-312011-02-282010-11-302010-08-312010-05-312010-02-282009-11-302009-08-312009-05-312009-02-282008-11-302008-08-312008-05-312008-02-292007-11-302007-08-312007-05-312007-02-282006-11-302006-08-312006-05-312006-02-282005-11-302005-08-312005-05-312005-02-282004-11-302004-08-312004-05-312004-02-292003-11-302003-08-312003-05-312003-02-282002-11-302002-08-312002-05-312002-02-282001-11-302001-08-312001-05-312001-02-282000-11-302000-08-312000-05-312000-02-291999-11-301999-08-311999-05-311999-02-281998-11-301998-08-311998-05-311998-02-281997-11-301997-08-311997-05-311997-02-281996-11-301996-08-311996-05-311996-02-291995-11-301995-08-311995-05-311995-02-281994-11-301994-08-311994-05-311994-02-281993-11-301993-08-311993-05-311993-02-281992-11-301992-08-311992-05-311992-02-291991-11-301991-08-311991-05-311991-02-281990-11-301990-08-311990-05-311990-02-281989-11-301989-08-311989-05-311989-02-281988-11-301988-08-311988-05-311988-02-291987-11-301987-08-311987-05-311987-02-281986-11-301986-08-311986-05-311986-02-281985-11-30
> Total Assets 
0
0
0
100,600
0
0
0
102,100
0
0
0
149,700
0
0
0
371,000
371,300
382,600
379,400
393,600
365,100
362,200
336,000
326,200
330,600
332,900
285,700
289,000
279,100
282,300
290,000
290,700
285,589
305,967
313,392
317,402
315,663
317,520
331,256
332,946
337,324
350,862
378,883
381,241
431,202
440,823
455,618
463,592
595,375
679,363
731,178
1,174,722
1,610,841
1,578,614
1,600,205
1,624,846
1,624,846
1,639,021
1,035,536
416,981
375,676
370,733
341,287
342,716
330,723
357,275
320,311
294,611
371,123
369,404
382,526
361,653
445,294
443,814
437,408
424,136
470,745
881,479
1,011,525
996,335
1,003,977
1,018,334
1,164,273
1,213,375
1,242,815
1,389,248
1,453,246
1,500,776
1,578,673
1,618,030
1,689,266
1,668,382
1,727,781
1,633,406
1,600,550
1,568,431
1,629,125
1,570,261
1,596,099
1,621,703
1,649,144
1,856,500
1,929,215
2,056,681
2,017,554
2,051,887
2,034,109
2,007,119
2,025,456
2,023,831
1,919,474
2,119,332
2,163,865
1,959,134
1,947,705
1,856,879
1,787,464
1,636,819
1,661,018
1,636,917
1,623,535
1,411,004
1,467,420
1,442,538
1,421,716
1,427,034
1,488,039
1,516,955
1,490,241
1,480,305
1,504,785
1,480,536
1,450,033
1,403,057
1,393,156
1,124,274
908,512
879,342
851,535
824,293
838,575
809,001
842,702
820,247
812,468
821,462
797,299
757,882
774,401
773,187
793,074
762,597
765,567
769,286
749,464
777,328
777,328749,464769,286765,567762,597793,074773,187774,401757,882797,299821,462812,468820,247842,702809,001838,575824,293851,535879,342908,5121,124,2741,393,1561,403,0571,450,0331,480,5361,504,7851,480,3051,490,2411,516,9551,488,0391,427,0341,421,7161,442,5381,467,4201,411,0041,623,5351,636,9171,661,0181,636,8191,787,4641,856,8791,947,7051,959,1342,163,8652,119,3321,919,4742,023,8312,025,4562,007,1192,034,1092,051,8872,017,5542,056,6811,929,2151,856,5001,649,1441,621,7031,596,0991,570,2611,629,1251,568,4311,600,5501,633,4061,727,7811,668,3821,689,2661,618,0301,578,6731,500,7761,453,2461,389,2481,242,8151,213,3751,164,2731,018,3341,003,977996,3351,011,525881,479470,745424,136437,408443,814445,294361,653382,526369,404371,123294,611320,311357,275330,723342,716341,287370,733375,676416,9811,035,5361,639,0211,624,8461,624,8461,600,2051,578,6141,610,8411,174,722731,178679,363595,375463,592455,618440,823431,202381,241378,883350,862337,324332,946331,256317,520315,663317,402313,392305,967285,589290,700290,000282,300279,100289,000285,700332,900330,600326,200336,000362,200365,100393,600379,400382,600371,300371,000000149,700000102,100000100,600000
   > Total Current Assets 
0
0
0
79,400
0
0
0
64,500
0
0
0
81,000
0
0
0
193,200
189,600
189,200
186,900
191,500
163,700
163,200
150,100
143,800
149,800
148,700
152,500
156,200
152,600
159,300
166,200
161,600
157,701
167,815
170,452
174,809
174,844
178,097
190,759
190,464
189,421
185,921
207,105
206,905
211,715
211,733
224,471
225,906
220,037
237,677
239,824
364,564
449,193
413,191
402,532
409,036
409,036
440,890
195,537
203,714
162,686
160,741
126,862
149,170
145,539
174,745
151,713
129,964
181,629
178,532
188,262
172,762
226,256
209,020
208,845
202,314
236,017
300,723
309,261
299,313
316,263
322,939
359,876
390,925
421,077
454,330
491,802
505,280
538,586
578,115
591,350
592,466
492,874
419,818
386,620
363,662
424,010
411,212
437,198
460,150
489,946
508,900
573,339
546,484
549,539
573,397
575,291
561,281
578,568
595,430
834,284
785,240
807,526
600,404
605,330
542,990
524,348
513,231
557,949
560,389
562,814
538,283
535,733
542,652
548,848
555,361
605,451
637,266
618,336
591,041
627,823
660,900
707,335
653,184
616,209
730,325
452,732
398,163
379,828
341,132
357,815
325,443
371,817
357,435
361,089
374,063
366,288
343,002
352,673
355,290
373,441
355,640
359,959
367,305
347,798
372,258
372,258347,798367,305359,959355,640373,441355,290352,673343,002366,288374,063361,089357,435371,817325,443357,815341,132379,828398,163452,732730,325616,209653,184707,335660,900627,823591,041618,336637,266605,451555,361548,848542,652535,733538,283562,814560,389557,949513,231524,348542,990605,330600,404807,526785,240834,284595,430578,568561,281575,291573,397549,539546,484573,339508,900489,946460,150437,198411,212424,010363,662386,620419,818492,874592,466591,350578,115538,586505,280491,802454,330421,077390,925359,876322,939316,263299,313309,261300,723236,017202,314208,845209,020226,256172,762188,262178,532181,629129,964151,713174,745145,539149,170126,862160,741162,686203,714195,537440,890409,036409,036402,532413,191449,193364,564239,824237,677220,037225,906224,471211,733211,715206,905207,105185,921189,421190,464190,759178,097174,844174,809170,452167,815157,701161,600166,200159,300152,600156,200152,500148,700149,800143,800150,100163,200163,700191,500186,900189,200189,600193,20000081,00000064,50000079,400000
       Cash And Cash Equivalents 
0
0
0
2,200
0
0
0
7,300
0
0
0
2,300
0
0
0
19,900
11,600
4,600
3,200
6,500
4,900
2,600
2,200
3,600
4,800
3,300
3,000
3,000
3,100
900
600
900
1,546
680
2,865
1,907
2,201
1,159
3,243
911
1,953
3,371
4,118
1,001
1,894
84
5,622
5,846
5,143
7,010
4,262
6,349
8,162
8,097
15,492
22,258
22,258
7,510
6,808
9,896
3,152
254
632
26,554
24,487
50,385
27,599
3,043
3,799
1,927
4,502
4,593
32,692
3,127
4,751
6,033
7,088
4,069
6,884
10,356
7,470
10,979
19,212
25,659
26,586
24,851
73,703
86,680
68,741
94,912
91,079
122,549
30,218
22,329
13,292
11,385
13,822
15,710
22,281
40,222
44,210
40,400
68,299
44,221
48,119
58,445
80,149
68,184
68,311
90,823
161,418
103,986
109,542
155,017
129,625
109,012
87,275
87,497
108,125
168,846
171,945
154,671
137,089
179,604
176,871
171,890
198,954
229,571
165,050
153,595
189,490
250,490
203,443
170,388
201,334
211,151
206,780
163,437
163,603
152,170
158,568
115,254
136,279
140,352
126,533
133,430
123,705
120,699
129,243
124,663
142,001
154,415
147,956
153,693
132,362
167,094
167,094132,362153,693147,956154,415142,001124,663129,243120,699123,705133,430126,533140,352136,279115,254158,568152,170163,603163,437206,780211,151201,334170,388203,443250,490189,490153,595165,050229,571198,954171,890176,871179,604137,089154,671171,945168,846108,12587,49787,275109,012129,625155,017109,542103,986161,41890,82368,31168,18480,14958,44548,11944,22168,29940,40044,21040,22222,28115,71013,82211,38513,29222,32930,218122,54991,07994,91268,74186,68073,70324,85126,58625,65919,21210,9797,47010,3566,8844,0697,0886,0334,7513,12732,6924,5934,5021,9273,7993,04327,59950,38524,48726,5546322543,1529,8966,8087,51022,25822,25815,4928,0978,1626,3494,2627,0105,1435,8465,622841,8941,0014,1183,3711,9539113,2431,1592,2011,9072,8656801,5469006009003,1003,0003,0003,3004,8003,6002,2002,6004,9006,5003,2004,60011,60019,9000002,3000007,3000002,200000
       Net Receivables 
0
0
0
35,300
0
0
0
30,100
0
0
0
37,500
0
0
0
78,100
80,400
85,500
82,000
83,300
59,600
59,000
53,300
50,400
55,200
54,100
48,300
49,800
44,500
50,200
52,400
48,900
49,630
56,414
58,887
64,259
64,283
65,606
71,958
71,000
65,502
60,877
71,403
68,747
69,893
70,328
82,758
84,697
70,111
76,908
83,471
147,380
205,187
160,716
146,755
149,525
149,525
168,994
79,732
116,447
83,784
87,276
54,772
54,971
50,491
55,209
54,683
58,304
84,187
83,464
89,256
81,825
99,048
102,000
98,602
90,433
112,895
129,445
139,219
131,185
146,642
147,657
164,835
171,262
186,709
206,542
186,501
194,775
224,419
236,006
249,163
226,564
211,576
166,857
159,596
155,520
205,572
200,877
214,780
185,693
196,456
220,000
233,620
223,760
227,131
239,074
237,438
234,756
232,267
238,601
214,683
219,075
221,528
233,951
259,289
227,008
221,719
204,062
219,408
193,081
196,945
181,335
200,102
186,829
188,815
201,914
207,764
190,206
201,317
210,650
212,284
187,749
191,190
210,174
202,808
125,883
122,027
113,294
93,796
84,170
90,531
94,984
112,590
103,233
112,293
113,460
117,029
106,747
97,707
100,339
103,565
97,649
94,925
102,082
113,450
108,866
108,866113,450102,08294,92597,649103,565100,33997,707106,747117,029113,460112,293103,233112,59094,98490,53184,17093,796113,294122,027125,883202,808210,174191,190187,749212,284210,650201,317190,206207,764201,914188,815186,829200,102181,335196,945193,081219,408204,062221,719227,008259,289233,951221,528219,075214,683238,601232,267234,756237,438239,074227,131223,760233,620220,000196,456185,693214,780200,877205,572155,520159,596166,857211,576226,564249,163236,006224,419194,775186,501206,542186,709171,262164,835147,657146,642131,185139,219129,445112,89590,43398,602102,00099,04881,82589,25683,46484,18758,30454,68355,20950,49154,97154,77287,27683,784116,44779,732168,994149,525149,525146,755160,716205,187147,38083,47176,90870,11184,69782,75870,32869,89368,74771,40360,87765,50271,00071,95865,60664,28364,25958,88756,41449,63048,90052,40050,20044,50049,80048,30054,10055,20050,40053,30059,00059,60083,30082,00085,50080,40078,10000037,50000030,10000035,300000
       Other Current Assets 
0
0
0
6,800
0
0
0
3,200
0
0
0
6,400
0
0
0
21,400
15,600
12,600
12,100
8,600
8,100
9,300
8,700
8,600
8,700
10,000
27,200
28,400
30,900
31,900
31,800
27,700
8,477
5,150
15,020
13,694
12,741
12,706
12,075
15,195
14,649
14,487
15,556
16,509
16,390
16,658
15,963
19,602
22,068
23,569
22,141
46,049
45,790
45,641
44,923
29,735
29,735
33,972
15,721
9,772
9,487
10,753
7,891
10,907
5,052
4,928
4,132
13,719
5,094
25,248
24,385
18,704
19,850
21,363
20,991
18,774
16,493
7,236
23,740
6,838
7,732
7,957
8,830
28,244
33,427
11,622
14,694
26,286
12,498
11,607
27,957
27,962
27,630
25,119
25,292
36,101
36,653
15,869
15,483
44,802
62,414
52,200
25,144
55,268
22,711
23,799
19,109
24,068
30,121
24,862
26,396
28,228
32,636
30,116
30,003
33,300
40,453
48,275
64,672
42,788
50,196
54,906
60,086
45,463
48,098
53,984
68,478
61,663
76,330
60,569
58,732
42,732
51,745
54,863
44,475
30,526
42,720
43,386
43,515
35,621
38,015
43,431
48,205
38,503
38,649
37,694
38,657
31,884
35,059
36,082
34,838
28,811
36,997
28,658
22,879
23,411
23,41122,87928,65836,99728,81134,83836,08235,05931,88438,65737,69438,64938,50348,20543,43138,01535,62143,51543,38642,72030,52644,47554,86351,74542,73258,73260,56976,33061,66368,47853,98448,09845,46360,08654,90650,19642,78864,67248,27540,45333,30030,00330,11632,63628,22826,39624,86230,12124,06819,10923,79922,71155,26825,14452,20062,41444,80215,48315,86936,65336,10125,29225,11927,63027,96227,95711,60712,49826,28614,69411,62233,42728,2448,8307,9577,7326,83823,7407,23616,49318,77420,99121,36319,85018,70424,38525,2485,09413,7194,1324,9285,05210,9077,89110,7539,4879,77215,72133,97229,73529,73544,92345,64145,79046,04922,14123,56922,06819,60215,96316,65816,39016,50915,55614,48714,64915,19512,07512,70612,74113,69415,0205,1508,47727,70031,80031,90030,90028,40027,20010,0008,7008,6008,7009,3008,1008,60012,10012,60015,60021,4000006,4000003,2000006,800000
   > Long-term Assets 
0
0
0
21,200
0
0
0
37,600
0
0
0
68,700
0
0
0
177,800
181,700
193,400
192,500
202,100
201,400
199,000
185,900
182,400
180,800
184,200
133,200
132,800
126,500
123,000
123,800
129,100
127,888
138,152
142,940
142,593
140,819
139,423
140,497
142,482
147,903
164,941
171,778
174,336
219,487
229,090
231,147
237,686
375,338
441,686
491,354
810,158
1,161,648
1,165,423
1,197,673
1,215,810
1,215,810
1,198,131
839,999
213,267
212,990
209,992
214,425
193,546
185,184
182,530
168,598
164,647
189,494
190,872
194,264
188,891
219,038
234,794
228,563
221,822
234,728
580,756
702,264
697,022
687,714
695,395
804,397
822,450
821,738
934,918
961,444
995,496
1,040,087
1,039,915
1,097,916
1,075,916
1,234,907
1,213,588
1,213,930
1,204,769
1,205,115
1,159,049
1,158,901
1,161,553
1,159,198
1,347,600
1,355,876
1,510,197
1,468,015
1,478,490
1,458,818
1,445,838
1,446,888
1,428,401
1,085,190
1,334,092
1,356,339
1,358,730
1,342,375
1,313,889
1,263,116
1,123,588
1,103,069
1,076,528
1,060,721
872,721
931,687
899,886
872,868
871,673
882,588
879,689
871,905
889,264
876,962
819,636
742,698
749,873
776,947
393,949
455,780
481,179
471,707
483,161
480,760
483,558
470,885
462,812
451,379
447,399
431,011
414,880
421,728
417,897
419,633
406,957
405,608
401,981
401,666
405,070
405,070401,666401,981405,608406,957419,633417,897421,728414,880431,011447,399451,379462,812470,885483,558480,760483,161471,707481,179455,780393,949776,947749,873742,698819,636876,962889,264871,905879,689882,588871,673872,868899,886931,687872,7211,060,7211,076,5281,103,0691,123,5881,263,1161,313,8891,342,3751,358,7301,356,3391,334,0921,085,1901,428,4011,446,8881,445,8381,458,8181,478,4901,468,0151,510,1971,355,8761,347,6001,159,1981,161,5531,158,9011,159,0491,205,1151,204,7691,213,9301,213,5881,234,9071,075,9161,097,9161,039,9151,040,087995,496961,444934,918821,738822,450804,397695,395687,714697,022702,264580,756234,728221,822228,563234,794219,038188,891194,264190,872189,494164,647168,598182,530185,184193,546214,425209,992212,990213,267839,9991,198,1311,215,8101,215,8101,197,6731,165,4231,161,648810,158491,354441,686375,338237,686231,147229,090219,487174,336171,778164,941147,903142,482140,497139,423140,819142,593142,940138,152127,888129,100123,800123,000126,500132,800133,200184,200180,800182,400185,900199,000201,400202,100192,500193,400181,700177,80000068,70000037,60000021,200000
       Property Plant Equipment 
0
0
0
16,100
0
0
0
17,300
0
0
0
26,500
0
0
0
81,700
83,300
86,700
87,800
90,100
90,700
88,800
78,500
74,600
73,200
72,000
53,800
55,200
51,500
50,100
51,500
53,600
53,984
60,937
67,134
67,745
66,665
66,093
67,061
68,435
72,925
71,530
75,164
76,236
78,866
84,842
87,445
90,580
119,298
124,240
129,433
225,170
275,657
276,372
270,932
273,902
273,902
267,491
70,679
49,168
48,569
47,045
44,503
39,482
39,398
37,911
38,043
36,828
57,514
60,117
64,197
59,197
63,555
54,427
50,292
47,972
50,375
76,583
80,698
83,879
82,336
83,652
95,595
94,544
92,737
112,220
116,710
122,817
125,005
126,133
136,308
134,550
141,200
134,238
134,020
129,118
127,129
114,010
111,439
108,382
107,441
108,700
110,769
128,649
118,582
118,458
115,965
115,884
117,759
114,124
104,603
201,496
205,328
208,179
170,453
169,101
163,915
153,178
148,445
142,458
138,563
110,867
118,228
114,015
110,542
115,192
117,377
94,521
98,988
102,411
100,765
90,220
79,160
83,132
89,973
56,729
56,094
63,065
60,671
61,405
60,219
61,258
50,147
48,590
47,732
46,480
44,400
41,372
41,784
41,248
41,783
38,968
37,963
36,963
36,237
73,246
73,24636,23736,96337,96338,96841,78341,24841,78441,37244,40046,48047,73248,59050,14761,25860,21961,40560,67163,06556,09456,72989,97383,13279,16090,220100,765102,41198,98894,521117,377115,192110,542114,015118,228110,867138,563142,458148,445153,178163,915169,101170,453208,179205,328201,496104,603114,124117,759115,884115,965118,458118,582128,649110,769108,700107,441108,382111,439114,010127,129129,118134,020134,238141,200134,550136,308126,133125,005122,817116,710112,22092,73794,54495,59583,65282,33683,87980,69876,58350,37547,97250,29254,42763,55559,19764,19760,11757,51436,82838,04337,91139,39839,48244,50347,04548,56949,16870,679267,491273,902273,902270,932276,372275,657225,170129,433124,240119,29890,58087,44584,84278,86676,23675,16471,53072,92568,43567,06166,09366,66567,74567,13460,93753,98453,60051,50050,10051,50055,20053,80072,00073,20074,60078,50088,80090,70090,10087,80086,70083,30081,70000026,50000017,30000016,100000
       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
273,437
0
0
261,659
0
0
0
101,354
101,354
101,670
76,079
121,530
145,817
145,432
145,387
155,415
349,994
424,669
428,285
422,952
431,149
491,886
505,428
509,848
565,972
583,775
599,841
624,252
626,677
651,560
639,862
698,446
702,254
712,307
711,522
719,415
701,436
704,200
704,889
708,868
802,600
812,095
888,466
871,856
883,823
873,682
866,412
871,698
866,685
647,150
734,952
745,476
749,782
765,988
742,770
714,956
615,953
612,232
608,256
601,381
486,353
529,421
519,276
509,478
509,078
519,793
530,081
531,454
546,135
538,792
512,412
477,360
480,208
491,499
260,415
263,969
271,828
271,169
281,154
280,977
284,731
286,933
277,593
273,297
273,437
267,199
257,949
261,659
262,143
264,686
266,494
266,538
266,113
266,814
269,597
269,597266,814266,113266,538266,494264,686262,143261,659257,949267,199273,437273,297277,593286,933284,731280,977281,154271,169271,828263,969260,415491,499480,208477,360512,412538,792546,135531,454530,081519,793509,078509,478519,276529,421486,353601,381608,256612,232615,953714,956742,770765,988749,782745,476734,952647,150866,685871,698866,412873,682883,823871,856888,466812,095802,600708,868704,889704,200701,436719,415711,522712,307702,254698,446639,862651,560626,677624,252599,841583,775565,972509,848505,428491,886431,149422,952428,285424,669349,994155,415145,387145,432145,817121,53076,079101,670101,354101,354000261,65900273,4370000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
26,100
0
0
0
90,400
93,200
100,500
99,000
104,300
102,400
101,600
99,700
98,800
97,700
103,300
71,300
70,800
68,500
67,300
67,000
67,600
67,307
70,711
69,625
68,458
67,670
66,864
66,228
67,773
68,681
87,231
90,350
91,730
133,886
137,918
137,269
139,801
247,309
307,049
331,498
542,869
846,008
847,073
865,327
888,322
888,322
878,872
169,446
137,388
135,823
134,624
143,927
129,040
121,347
120,979
120,458
101,361
121,530
121,144
121,343
121,201
143,515
169,853
168,437
167,514
177,980
493,806
612,326
603,286
593,543
599,912
203,802
210,899
208,859
246,586
250,435
260,418
280,778
276,967
300,352
292,359
381,749
364,476
353,823
350,249
346,215
332,638
333,201
336,978
332,798
422,000
419,395
479,406
464,438
463,541
454,360
445,884
440,188
430,827
316,986
376,692
375,307
372,034
376,249
365,177
346,214
324,867
316,909
308,762
299,392
250,535
255,921
239,475
230,532
225,559
223,286
220,489
216,032
216,370
210,160
181,037
152,719
150,035
158,182
52,375
51,235
66,501
62,833
62,382
60,097
58,980
57,626
54,545
51,400
48,608
45,163
41,507
41,031
39,716
39,084
37,338
37,726
36,856
36,243
36,058
36,05836,24336,85637,72637,33839,08439,71641,03141,50745,16348,60851,40054,54557,62658,98060,09762,38262,83366,50151,23552,375158,182150,035152,719181,037210,160216,370216,032220,489223,286225,559230,532239,475255,921250,535299,392308,762316,909324,867346,214365,177376,249372,034375,307376,692316,986430,827440,188445,884454,360463,541464,438479,406419,395422,000332,798336,978333,201332,638346,215350,249353,823364,476381,749292,359300,352276,967280,778260,418250,435246,586208,859210,899203,802599,912593,543603,286612,326493,806177,980167,514168,437169,853143,515121,201121,343121,144121,530101,361120,458120,979121,347129,040143,927134,624135,823137,388169,446878,872888,322888,322865,327847,073846,008542,869331,498307,049247,309139,801137,269137,918133,88691,73090,35087,23168,68167,77366,22866,86467,67068,45869,62570,71167,30767,60067,00067,30068,50070,80071,300103,30097,70098,80099,700101,600102,400104,30099,000100,50093,20090,40000026,10000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
33,459
36,498
37,293
24,430
28,892
26,230
26,123
29,488
79,467
78,589
76,179
82,084
78,950
78,874
74,249
74,052
77,254
74,790
74,080
64,157
63,381
0
0
0
00063,38164,15774,08074,79077,25474,05274,24978,87478,95082,08476,17978,58979,46729,48826,12326,23028,89224,43037,29336,49833,459000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
0
0
0
57,700
0
0
0
45,100
0
0
0
79,700
0
0
0
284,300
277,200
282,700
273,900
278,100
245,700
243,100
220,000
209,400
209,000
209,600
193,200
192,400
184,800
186,700
189,400
202,700
195,662
212,734
213,277
210,091
201,696
203,282
207,811
201,260
198,678
205,771
221,403
212,786
253,060
256,607
261,231
259,483
378,057
451,636
486,512
832,840
1,247,904
1,197,886
1,206,204
1,207,017
1,207,017
1,179,130
572,772
579,936
535,612
527,851
498,067
482,470
473,941
397,742
369,670
338,230
409,878
395,970
396,403
369,162
452,043
437,458
423,816
392,148
406,174
665,877
781,846
751,502
741,955
731,317
831,603
850,410
845,797
971,117
999,691
1,000,855
1,041,185
1,055,662
1,084,764
1,038,876
1,147,081
1,062,766
992,600
821,061
851,498
819,848
852,423
881,982
865,402
1,038,100
1,051,352
1,137,668
1,102,261
1,095,250
956,824
955,283
923,458
899,563
887,636
1,039,065
1,032,166
858,033
862,552
855,168
925,730
970,094
987,713
963,916
959,083
923,472
943,571
921,588
911,629
902,025
916,479
1,016,416
973,923
891,024
903,757
921,824
912,468
817,427
785,732
823,095
555,259
524,977
515,253
465,067
470,629
427,608
425,791
408,049
402,662
408,439
431,027
438,137
440,078
432,399
456,455
435,977
443,891
432,360
383,693
385,349
385,349383,693432,360443,891435,977456,455432,399440,078438,137431,027408,439402,662408,049425,791427,608470,629465,067515,253524,977555,259823,095785,732817,427912,468921,824903,757891,024973,9231,016,416916,479902,025911,629921,588943,571923,472959,083963,916987,713970,094925,730855,168862,552858,0331,032,1661,039,065887,636899,563923,458955,283956,8241,095,2501,102,2611,137,6681,051,3521,038,100865,402881,982852,423819,848851,498821,061992,6001,062,7661,147,0811,038,8761,084,7641,055,6621,041,1851,000,855999,691971,117845,797850,410831,603731,317741,955751,502781,846665,877406,174392,148423,816437,458452,043369,162396,403395,970409,878338,230369,670397,742473,941482,470498,067527,851535,612579,936572,7721,179,1301,207,0171,207,0171,206,2041,197,8861,247,904832,840486,512451,636378,057259,483261,231256,607253,060212,786221,403205,771198,678201,260207,811203,282201,696210,091213,277212,734195,662202,700189,400186,700184,800192,400193,200209,600209,000209,400220,000243,100245,700278,100273,900282,700277,200284,30000079,70000045,10000057,700000
   > Total Current Liabilities 
0
0
0
39,700
0
0
0
32,300
0
0
0
48,800
0
0
0
104,300
92,300
105,300
105,700
126,500
90,400
87,800
81,400
85,700
87,100
83,100
76,800
79,200
73,000
75,100
76,500
92,700
108,323
119,978
118,931
101,965
102,974
132,753
137,711
97,447
88,723
98,105
109,257
107,729
108,601
107,894
110,409
128,274
135,200
135,220
159,500
260,708
312,782
261,960
288,798
323,665
323,665
309,444
91,760
126,243
92,668
94,733
87,211
134,189
120,865
123,969
117,102
112,266
152,036
148,098
154,745
142,157
136,587
139,045
140,740
125,833
144,893
180,195
180,624
188,735
198,969
187,199
234,296
264,394
265,780
238,073
298,326
290,827
310,049
315,209
339,218
311,125
273,916
218,281
218,432
235,094
259,657
246,354
293,849
345,837
327,323
313,300
363,943
330,303
298,052
299,581
325,762
319,006
289,847
270,529
313,543
321,842
326,474
298,295
294,551
299,121
253,380
232,705
232,833
235,056
242,505
221,610
242,661
241,912
247,903
243,904
268,706
378,934
343,919
274,514
301,334
330,961
332,369
278,127
233,563
300,401
157,270
129,561
122,539
105,522
109,704
115,255
134,443
134,764
131,636
140,316
134,526
152,446
154,146
143,419
140,223
148,120
126,984
118,149
121,991
129,393
129,393121,991118,149126,984148,120140,223143,419154,146152,446134,526140,316131,636134,764134,443115,255109,704105,522122,539129,561157,270300,401233,563278,127332,369330,961301,334274,514343,919378,934268,706243,904247,903241,912242,661221,610242,505235,056232,833232,705253,380299,121294,551298,295326,474321,842313,543270,529289,847319,006325,762299,581298,052330,303363,943313,300327,323345,837293,849246,354259,657235,094218,432218,281273,916311,125339,218315,209310,049290,827298,326238,073265,780264,394234,296187,199198,969188,735180,624180,195144,893125,833140,740139,045136,587142,157154,745148,098152,036112,266117,102123,969120,865134,18987,21194,73392,668126,24391,760309,444323,665323,665288,798261,960312,782260,708159,500135,220135,200128,274110,409107,894108,601107,729109,25798,10588,72397,447137,711132,753102,974101,965118,931119,978108,32392,70076,50075,10073,00079,20076,80083,10087,10085,70081,40087,80090,400126,500105,700105,30092,300104,30000048,80000032,30000039,700000
       Short-term Debt 
0
0
0
14,900
0
0
0
9,800
0
0
0
19,200
0
0
0
22,700
13,000
31,800
39,000
53,400
25,300
23,800
18,600
21,000
23,300
19,500
20,100
19,800
17,100
20,500
16,300
31,100
47,722
51,129
44,735
25,499
27,956
58,721
59,031
12,807
5,572
15,638
17,987
16,068
20,885
24,595
17,136
21,428
26,689
15,585
37,500
91
91
3,072
0
230
230
2,383
0
1,259
633
802
364
1,568
1,092
44
9,972
9,781
11,412
9,229
11,513
10,142
8,212
6,308
4,280
4,823
4,938
4,696
2,917
157
3,622
2,663
9,589
18,896
28,994
4,423
216
519
167
2,182
2,253
339
4,336
8,631
5,934
4,964
1,697
159
579
72,829
0
1,155
1,250
2,690
4,036
5,000
6,250
7,500
8,750
10,000
10,000
39,018
1,125
2,250
3,375
4,500
7,619
6,750
0
3,969
7,491
11,250
15,000
18,750
22,500
26,250
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
6,250
7,500
0
0
0
18,022
7,500
0
3,506
22,874
3,939
3,653
0
4,000
1,875
2,500
3,125
3,750
4,375
5,000
5,000
14,464
14,4645,0005,0004,3753,7503,1252,5001,8754,00003,6533,93922,8743,50607,50018,0220007,5006,25030,00030,00030,00030,00030,00030,00030,00030,00026,25022,50018,75015,00011,2507,4913,96906,7507,6194,5003,3752,2501,12539,01810,00010,0008,7507,5006,2505,0004,0362,6901,2501,155072,8295791591,6974,9645,9348,6314,3363392,2532,1821675192164,42328,99418,8969,5892,6633,6221572,9174,6964,9384,8234,2806,3088,21210,14211,5139,22911,4129,7819,972441,0921,5683648026331,25902,38323023003,072919137,50015,58526,68921,42817,13624,59520,88516,06817,98715,6385,57212,80759,03158,72127,95625,49944,73551,12947,72231,10016,30020,50017,10019,80020,10019,50023,30021,00018,60023,80025,30053,40039,00031,80013,00022,70000019,2000009,80000014,900000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
30,000
30,000
6,250
7,500
0
0
0
0
0
0
0
0
0
0
0
4,000
1,875
2,500
3,125
3,750
4,375
5,000
5,000
5,000
5,0005,0005,0004,3753,7503,1252,5001,8754,000000000000007,5006,25030,00030,000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
28,300
28,000
28,100
27,100
34,200
27,800
28,500
24,800
26,200
24,300
25,500
25,000
27,400
26,500
28,200
29,500
23,400
24,713
28,958
29,809
35,219
32,901
33,466
37,082
37,530
38,182
37,321
40,060
41,397
38,910
39,927
46,331
54,555
54,448
62,335
66,500
127,470
170,532
146,490
152,661
157,515
157,515
155,727
55,730
43,455
40,537
38,877
34,992
39,798
40,242
39,397
40,038
47,834
49,496
51,389
51,805
53,045
56,130
57,360
63,079
64,165
68,247
82,569
89,269
89,506
94,416
90,812
113,502
122,164
118,423
117,656
154,765
153,205
159,464
166,923
178,877
166,863
145,426
109,727
103,010
108,333
122,587
118,362
131,023
130,051
131,283
145,700
172,252
170,084
163,286
159,340
167,632
174,746
164,665
153,814
147,898
154,049
159,275
153,726
168,997
145,798
135,095
126,884
129,689
118,115
124,383
111,550
120,100
115,051
119,666
124,949
127,636
133,387
141,745
136,941
142,199
130,838
124,067
122,486
126,145
76,914
68,790
62,291
52,091
45,069
46,954
49,736
59,898
61,958
63,474
66,422
65,741
72,524
74,673
54,291
47,151
50,483
45,505
44,016
41,664
43,368
43,36841,66444,01645,50550,48347,15154,29174,67372,52465,74166,42263,47461,95859,89849,73646,95445,06952,09162,29168,79076,914126,145122,486124,067130,838142,199136,941141,745133,387127,636124,949119,666115,051120,100111,550124,383118,115129,689126,884135,095145,798168,997153,726159,275154,049147,898153,814164,665174,746167,632159,340163,286170,084172,252145,700131,283130,051131,023118,362122,587108,333103,010109,727145,426166,863178,877166,923159,464153,205154,765117,656118,423122,164113,50290,81294,41689,50689,26982,56968,24764,16563,07957,36056,13053,04551,80551,38949,49647,83440,03839,39740,24239,79834,99238,87740,53743,45555,730155,727157,515157,515152,661146,490170,532127,47066,50062,33554,44854,55546,33139,92738,91041,39740,06037,32138,18237,53037,08233,46632,90135,21929,80928,95824,71323,40029,50028,20026,50027,40025,00025,50024,30026,20024,80028,50027,80034,20027,10028,10028,00028,300000000000000000
       Other Current Liabilities 
0
0
0
24,800
0
0
0
22,500
0
0
0
29,600
0
0
0
53,300
51,300
45,400
39,600
38,900
37,300
35,500
38,000
38,500
39,500
38,100
31,700
32,000
29,400
26,400
30,700
38,200
24,843
28,556
30,154
24,912
28,053
26,067
22,976
27,403
30,235
29,856
34,217
29,459
31,281
25,689
26,037
27,555
30,861
29,093
55,500
87,690
142,250
74,820
136,137
165,920
118,831
106,733
36,030
65,164
38,115
49,514
38,941
82,168
71,644
73,588
55,471
36,336
75,222
71,406
73,272
79,997
54,826
56,271
51,522
45,719
51,756
66,700
56,951
84,098
70,283
62,241
69,769
-18,672,666
86,038
75,621
96,057
122,276
109,555
98,181
99,501
132,053
90,965
65,845
67,093
100,942
75,942
69,435
84,971
112,256
196,040
133,526
75,852
125,068
67,666
67,485
68,583
114,177
66,754
58,566
104,240
109,979
114,197
63,646
62,187
137,773
58,594
56,680
103,144
100,050
56,943
52,767
58,880
76,755
56,577
49,229
51,924
185,688
127,762
58,368
63,437
148,190
133,744
79,691
52,477
214,423
88,480
67,270
70,448
40,723
62,750
65,519
71,039
45,535
64,223
70,241
62,199
68,567
69,711
78,150
55,398
90,116
72,332
65,073
68,104
63,911
63,91168,10465,07372,33290,11655,39878,15069,71168,56762,19970,24164,22345,53571,03965,51962,75040,72370,44867,27088,480214,42352,47779,691133,744148,19063,43758,368127,762185,68851,92449,22956,57776,75558,88052,76756,943100,050103,14456,68058,594137,77362,18763,646114,197109,979104,24058,56666,754114,17768,58367,48567,666125,06875,852133,526196,040112,25684,97169,43575,942100,94267,09365,84590,965132,05399,50198,181109,555122,27696,05775,62186,038-18,672,66669,76962,24170,28384,09856,95166,70051,75645,71951,52256,27154,82679,99773,27271,40675,22236,33655,47173,58871,64482,16838,94149,51438,11565,16436,030106,733118,831165,920136,13774,820142,25087,69055,50029,09330,86127,55526,03725,68931,28129,45934,21729,85630,23527,40322,97626,06728,05324,91230,15428,55624,84338,20030,70026,40029,40032,00031,70038,10039,50038,50038,00035,50037,30038,90039,60045,40051,30053,30000029,60000022,50000024,800000
   > Long-term Liabilities 
0
0
0
18,000
0
0
0
12,800
0
0
0
30,900
0
0
0
180,000
184,900
177,400
168,200
151,600
155,300
155,300
138,600
123,700
121,900
126,500
116,400
113,200
111,800
111,600
112,900
110,000
87,339
92,756
94,346
108,126
98,722
70,529
70,100
103,813
109,955
107,666
112,146
105,057
144,459
148,713
150,822
131,209
242,857
316,416
327,012
572,132
935,122
935,926
917,406
883,352
883,352
869,686
481,012
453,693
442,944
433,118
410,856
348,281
353,076
273,773
252,568
225,964
257,842
247,872
241,658
227,005
315,456
298,413
283,076
266,315
261,281
485,682
601,222
562,767
542,986
544,118
597,307
586,016
580,017
733,044
701,365
710,028
731,136
740,453
745,546
727,751
873,165
844,485
774,168
585,967
591,841
573,494
558,574
536,145
538,079
724,800
687,409
807,365
804,209
795,669
631,062
636,277
633,611
629,034
574,093
717,223
705,692
559,738
568,001
556,047
672,350
737,389
754,880
728,860
716,578
701,862
700,910
679,676
663,726
658,121
647,773
637,482
630,004
616,510
602,423
590,863
580,099
539,300
552,169
522,694
397,989
395,416
392,714
359,545
360,925
312,353
291,348
273,285
271,026
268,123
296,501
285,691
285,932
288,980
316,232
287,857
316,907
314,211
261,702
255,956
255,956261,702314,211316,907287,857316,232288,980285,932285,691296,501268,123271,026273,285291,348312,353360,925359,545392,714395,416397,989522,694552,169539,300580,099590,863602,423616,510630,004637,482647,773658,121663,726679,676700,910701,862716,578728,860754,880737,389672,350556,047568,001559,738705,692717,223574,093629,034633,611636,277631,062795,669804,209807,365687,409724,800538,079536,145558,574573,494591,841585,967774,168844,485873,165727,751745,546740,453731,136710,028701,365733,044580,017586,016597,307544,118542,986562,767601,222485,682261,281266,315283,076298,413315,456227,005241,658247,872257,842225,964252,568273,773353,076348,281410,856433,118442,944453,693481,012869,686883,352883,352917,406935,926935,122572,132327,012316,416242,857131,209150,822148,713144,459105,057112,146107,666109,955103,81370,10070,52998,722108,12694,34692,75687,339110,000112,900111,600111,800113,200116,400126,500121,900123,700138,600155,300155,300151,600168,200177,400184,900180,00000030,90000012,80000018,000000
       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
0
0
0
0
399,694
565,559
527,805
622,556
525,997
520,072
392,500
390,000
387,500
385,000
382,500
515,000
501,875
0
0
385,500
506,250
580,000
0
584,309
580,559
576,809
573,059
565,559
554,369
547,058
539,252
531,940
524,629
517,318
510,007
502,695
495,384
455,573
468,984
452,945
286,236
286,367
286,497
0
255,000
210,000
195,000
0
175,000
175,000
205,000
0
200,359
206,754
231,545
0
0
0
0
0
00000231,545206,754200,3590205,000175,000175,0000195,000210,000255,0000286,497286,367286,236452,945468,984455,573495,384502,695510,007517,318524,629531,940539,252547,058554,369565,559573,059576,809580,559584,3090580,000506,250385,50000501,875515,000382,500385,000387,500390,000392,500520,072525,997622,556527,805565,559399,6940000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
84,715
83,727
83,185
69,749
68,156
66,944
66,278
66,467
105,925
102,353
96,348
98,285
96,026
93,123
91,501
85,691
85,573
82,226
84,687
77,520
76,779
0
0
0
00076,77977,52084,68782,22685,57385,69191,50193,12396,02698,28596,348102,353105,92566,46766,27866,94468,15669,74983,18583,72784,715000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
110,707
131,541
131,881
165,945
164,401
166,753
133,619
132,653
129,951
129,080
97,745
115,865
118,277
0
0
96,970
92,699
87,971
0
72,941
63,994
52,614
55,532
31,356
27,899
31,037
32,315
29,859
29,567
23,262
19,491
21,933
16,931
18,973
21,101
1,564
1,567
1,782
2,466
0
1,707
1,731
2,514
0
4,354
5,540
6,586
0
7,887
8,478
8,226
0
0
0
0
0
000008,2268,4787,88706,5865,5404,35402,5141,7311,70702,4661,7821,5671,56421,10118,97316,93121,93319,49123,26229,56729,85932,31531,03727,89931,35655,53252,61463,99472,941087,97192,69996,97000118,277115,86597,745129,080129,951132,653133,619166,753164,401165,945131,881131,541110,7070000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
42,900
0
0
0
57,000
0
0
0
70,000
0
0
0
86,700
94,100
99,900
105,500
115,500
119,400
119,100
116,000
116,800
121,600
123,300
92,500
96,600
94,300
95,600
100,600
88,000
89,927
93,233
100,115
107,311
113,967
114,238
123,445
131,686
138,646
145,091
157,480
168,455
178,142
184,216
194,387
204,109
217,318
227,727
244,666
341,882
362,937
380,728
394,001
417,829
417,829
459,891
462,764
-162,955
-159,936
-157,118
-156,780
-139,754
-143,218
-40,467
-49,359
-43,619
-41,889
-30,237
-17,920
-11,626
-6,909
6,195
13,496
31,777
64,394
215,602
229,679
244,833
262,022
287,017
332,670
362,965
397,018
418,131
453,555
499,921
537,488
562,368
604,502
629,506
580,700
570,640
607,950
747,370
777,627
750,413
743,676
739,721
783,742
818,400
877,863
919,013
915,293
956,637
1,077,285
1,051,836
1,101,998
1,124,268
1,031,838
1,080,267
1,131,699
1,101,101
1,085,153
1,001,711
861,734
666,725
673,305
673,001
664,452
487,532
523,849
520,950
510,087
525,009
571,560
500,539
516,318
589,281
601,028
558,712
537,565
585,630
607,424
301,179
353,253
354,365
336,282
359,226
367,946
381,393
416,911
412,198
409,806
413,023
366,272
319,745
334,323
340,788
336,619
326,620
321,676
336,926
365,771
391,979
391,979365,771336,926321,676326,620336,619340,788334,323319,745366,272413,023409,806412,198416,911381,393367,946359,226336,282354,365353,253301,179607,424585,630537,565558,712601,028589,281516,318500,539571,560525,009510,087520,950523,849487,532664,452673,001673,305666,725861,7341,001,7111,085,1531,101,1011,131,6991,080,2671,031,8381,124,2681,101,9981,051,8361,077,285956,637915,293919,013877,863818,400783,742739,721743,676750,413777,627747,370607,950570,640580,700629,506604,502562,368537,488499,921453,555418,131397,018362,965332,670287,017262,022244,833229,679215,60264,39431,77713,4966,195-6,909-11,626-17,920-30,237-41,889-43,619-49,359-40,467-143,218-139,754-156,780-157,118-159,936-162,955462,764459,891417,829417,829394,001380,728362,937341,882244,666227,727217,318204,109194,387184,216178,142168,455157,480145,091138,646131,686123,445114,238113,967107,311100,11593,23389,92788,000100,60095,60094,30096,60092,500123,300121,600116,800116,000119,100119,400115,500105,50099,90094,10086,70000070,00000057,000