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

Ford Motor Company
Buy, Hold or Sell?

Let's analyze Ford together

I guess you are interested in Ford Motor Company. 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 Ford Motor Company. 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 Ford Motor Company

I send you an email if I find something interesting about Ford Motor Company.

1. Quick Overview

1.1. Quick analysis of Ford (30 sec.)










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

How much money do you get?

How much money do you get?
€0.86
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
€10.84
Expected worth in 1 year
€10.89
How sure are you?
75.0%

+ What do you gain per year?

Total Gains per Share
€0.83
Return On Investment
8.6%

For what price can you sell your share?

Current Price per Share
€9.64
Expected price per share
€8.4759054910714 - €10.66
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Ford (5 min.)




Live pricePrice per Share (EOD)
€9.64
Intrinsic Value Per Share
€12.43 - €81.11
Total Value Per Share
€23.27 - €91.95

2.2. Growth of Ford (5 min.)




Is Ford growing?

Current yearPrevious yearGrowGrow %
How rich?$48.2b$47.3b$694.3m1.4%

How much money is Ford making?

Current yearPrevious yearGrowGrow %
Making money$958.9m$1b-$49.2m-5.1%
Net Profit Margin2.1%2.3%--

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

2.3. Financial Health of Ford (5 min.)




2.4. Comparing to competitors in the Auto Manufacturers industry (5 min.)




  Industry Rankings (Auto Manufacturers)  


Richest
#17 / 122

Most Revenue
#7 / 122

Most Profit
#20 / 122
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of Ford is €9.641. 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 Ford.
  • 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 Ford, 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 €10.84. Based on the TTM, the Book Value Change Per Share is €0.01 per quarter. Based on the YOY, the Book Value Change Per Share is €-0.03 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 €0.19 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Ford.

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 Eps0.464.7%0.242.5%0.262.7%0.262.7%0.293.0%
Usd Book Value Change Per Share0.202.0%0.010.1%-0.04-0.4%0.101.1%0.121.2%
Usd Dividend Per Share0.171.7%0.222.2%0.343.6%0.192.0%0.232.3%
Usd Total Gains Per Share0.363.7%0.232.4%0.313.2%0.293.0%0.343.6%
Usd Price Per Share12.88-13.02-13.22-11.85-11.87-
Price to Earnings Ratio7.07-1.25-2.22-4.15-11.80-
Price-to-Total Gains Ratio35.75--10.29-9.52--17.78-55.16-
Price to Book Ratio1.07-1.09-1.12-1.08-1.25-
Price-to-Total Gains Ratio35.75--10.29-9.52--17.78-55.16-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share10.6812639
Number of shares93
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.220.19
Usd Book Value Change Per Share0.010.10
Usd Total Gains Per Share0.230.29
Gains per Quarter (93 shares)21.2627.04
Gains per Year (93 shares)85.04108.16
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
180575703898
21601016014176206
324015245211113314
432020330281151422
540025415352189530
648030500422227638
756035585492265746
864140670563302854
972145755633340962
10801508407043781070

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 Share3.01.00.075.0%9.03.00.075.0%14.06.00.070.0%32.08.00.080.0%102.036.00.073.9%
Book Value Change Per Share2.02.00.050.0%6.06.00.050.0%10.010.00.050.0%24.016.00.060.0%85.053.00.061.6%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%117.00.021.084.8%
Total Gains per Share3.01.00.075.0%8.04.00.066.7%12.08.00.060.0%30.010.00.075.0%99.039.00.071.7%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Ford Motor Company 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--0.1760.012+1361%-0.032+118%0.092+92%0.105+68%
Book Value Per Share--10.83910.787+0%10.617+2%9.730+11%8.817+23%
Current Ratio--1.1661.185-2%1.202-3%1.205-3%1.283-9%
Debt To Asset Ratio--0.8420.841+0%0.833+1%0.850-1%0.860-2%
Debt To Equity Ratio--5.3485.298+1%4.985+7%5.834-8%6.265-15%
Dividend Per Share--0.1490.194-23%0.310-52%0.171-13%0.204-27%
Eps--0.4110.215+92%0.231+78%0.235+75%0.261+57%
Free Cash Flow Per Share--0.8470.327+159%0.328+158%0.511+66%0.667+27%
Free Cash Flow To Equity Per Share--1.0570.542+95%0.843+25%0.289+266%0.817+29%
Gross Profit Margin--1.0002.188-54%0.573+74%1.298-23%-0.002+100%
Intrinsic Value_10Y_max--81.107--------
Intrinsic Value_10Y_min--12.432--------
Intrinsic Value_1Y_max--3.463--------
Intrinsic Value_1Y_min--1.356--------
Intrinsic Value_3Y_max--13.960--------
Intrinsic Value_3Y_min--4.003--------
Intrinsic Value_5Y_max--28.743--------
Intrinsic Value_5Y_min--6.551--------
Market Cap37642319165.952-24%46743684000.00047267682000.000-1%48080009250.000-3%42963048025.000+9%42916643937.500+9%
Net Profit Margin--0.0380.021+79%0.023+69%0.027+40%0.030+27%
Operating Margin--0.0560.041+37%0.074-24%0.075-25%0.052+9%
Operating Ratio--0.9610.9640%0.926+4%0.945+2%0.938+2%
Pb Ratio0.889-21%1.0721.089-2%1.124-5%1.081-1%1.246-14%
Pe Ratio5.866-21%7.0711.245+468%2.224+218%4.153+70%11.801-40%
Price Per Share9.641-21%11.62211.750-1%11.934-3%10.698+9%10.715+8%
Price To Free Cash Flow Ratio2.844-21%3.42911.948-71%2.359+45%3.827-10%27.763-88%
Price To Total Gains Ratio29.653-21%35.746-10.288+129%9.525+275%-17.783+150%55.157-35%
Quick Ratio--1.0971.119-2%1.181-7%1.217-10%1.331-18%
Return On Assets--0.0060.003+89%0.003+73%0.004+65%0.004+42%
Return On Equity--0.0380.020+91%0.021+81%0.021+85%0.029+32%
Total Gains Per Share--0.3250.206+58%0.278+17%0.262+24%0.309+5%
Usd Book Value--48298900500.00048073442850.000+0%47379066525.000+2%43273022940.000+12%39125405407.500+23%
Usd Book Value Change Per Share--0.1950.013+1361%-0.035+118%0.102+92%0.116+68%
Usd Book Value Per Share--12.00911.951+0%11.762+2%10.779+11%9.768+23%
Usd Dividend Per Share--0.1650.215-23%0.343-52%0.189-13%0.226-27%
Usd Eps--0.4550.238+92%0.256+78%0.260+75%0.289+57%
Usd Free Cash Flow--3775723200.0001461043125.000+158%1467690525.000+157%2271638160.000+66%2960198010.000+28%
Usd Free Cash Flow Per Share--0.9390.362+159%0.364+158%0.566+66%0.739+27%
Usd Free Cash Flow To Equity Per Share--1.1710.600+95%0.934+25%0.320+266%0.905+29%
Usd Market Cap41703925403.958-24%51787327503.60052367864887.800-1%53267842248.075-3%47598760906.898+9%47547349818.356+9%
Usd Price Per Share10.681-21%12.87613.017-1%13.222-3%11.852+9%11.871+8%
Usd Profit--1830982678.740958990927.860+91%1008240461.955+82%1041390148.356+76%1156414060.220+58%
Usd Revenue--47807547736.32045086573476.980+6%42454348378.065+13%38250788144.121+25%38336637331.980+25%
Usd Total Gains Per Share--0.3600.229+58%0.308+17%0.291+24%0.342+5%
 EOD+4 -4MRQTTM+25 -11YOY+23 -135Y+27 -910Y+29 -7

3.3 Fundamental Score

Let's check the fundamental score of Ford Motor Company based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-155.866
Price to Book Ratio (EOD)Between0-10.889
Net Profit Margin (MRQ)Greater than00.038
Operating Margin (MRQ)Greater than00.056
Quick Ratio (MRQ)Greater than11.097
Current Ratio (MRQ)Greater than11.166
Debt to Asset Ratio (MRQ)Less than10.842
Debt to Equity Ratio (MRQ)Less than15.348
Return on Equity (MRQ)Greater than0.150.038
Return on Assets (MRQ)Greater than0.050.006
Total7/10 (70.0%)

3.4 Technical Score

Let's check the technical score of Ford Motor Company based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5045.492
Ma 20Greater thanMa 509.774
Ma 50Greater thanMa 10010.379
Ma 100Greater thanMa 20010.740
OpenGreater thanClose9.624
Total0/5 (0.0%)

4. In-depth Analysis

4.1 About Ford Motor Company

Ford Motor Company develops, delivers, and services a range of Ford trucks, commercial cars and vans, sport utility vehicles, and Lincoln luxury vehicles worldwide. It operates through Ford Blue, Ford Model e, and Ford Pro; Ford Next; and Ford Credit segments. The company sells Ford and Lincoln vehicles, service parts, and accessories through distributors and dealers, as well as through dealerships to commercial fleet customers, daily rental car companies, and governments. It also engages in vehicle-related financing and leasing activities to and through automotive dealers. In addition, the company provides retail installment sale contracts for new and used vehicles; and direct financing leases for new vehicles to retail and commercial customers, such as leasing companies, government entities, daily rental companies, and fleet customers. Further, it offers wholesale loans to dealers to finance the purchase of vehicle inventory; and loans to dealers to finance working capital and enhance dealership facilities, purchase dealership real estate, and other dealer vehicle programs. The company was incorporated in 1903 and is based in Dearborn, Michigan.

Fundamental data was last updated by Penke on 2024-09-03 07:52:04.

4.2 In-depth Summary

4.2.1. Financial Health Summary

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

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is cheap.
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 Ford earns for each €1 of revenue.

  • Above 10% is considered healthy but always compare Ford to the Auto Manufacturers industry mean.
  • A Net Profit Margin of 3.8% means that €0.04 for each €1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Ford Motor Company:

  • The MRQ is 3.8%. The company is making a profit. +1
  • The TTM is 2.1%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ3.8%TTM2.1%+1.7%
TTM2.1%YOY2.3%-0.1%
TTM2.1%5Y2.7%-0.6%
5Y2.7%10Y3.0%-0.3%
Compared to industry (Auto Manufacturers)
PeriodCompanyIndustry (mean)+/- 
MRQ3.8%4.1%-0.3%
TTM2.1%4.3%-2.2%
YOY2.3%3.7%-1.4%
5Y2.7%2.7%+0.0%
10Y3.0%3.1%-0.1%
4.3.1.2. Return on Assets

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

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

Let's take a look of the Return on Assets trends of Ford Motor Company:

  • The MRQ is 0.6%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.3%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.6%TTM0.3%+0.3%
TTM0.3%YOY0.3%0.0%
TTM0.3%5Y0.4%0.0%
5Y0.4%10Y0.4%-0.1%
Compared to industry (Auto Manufacturers)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6%1.0%-0.4%
TTM0.3%1.0%-0.7%
YOY0.3%0.9%-0.6%
5Y0.4%0.7%-0.3%
10Y0.4%0.6%-0.2%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Ford to the Auto Manufacturers industry mean.
  • 3.8% Return on Equity means Ford generated €0.04 for each €1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Ford Motor Company:

  • The MRQ is 3.8%. 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+/- 
MRQ3.8%TTM2.0%+1.8%
TTM2.0%YOY2.1%-0.1%
TTM2.0%5Y2.1%-0.1%
5Y2.1%10Y2.9%-0.8%
Compared to industry (Auto Manufacturers)
PeriodCompanyIndustry (mean)+/- 
MRQ3.8%2.2%+1.6%
TTM2.0%2.8%-0.8%
YOY2.1%2.4%-0.3%
5Y2.1%2.1%0.0%
10Y2.9%2.0%+0.9%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Ford Motor Company.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Ford is operating .

  • Measures how much profit Ford 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 Ford to the Auto Manufacturers industry mean.
  • An Operating Margin of 5.6% means the company generated €0.06  for each €1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Ford Motor Company:

  • The MRQ is 5.6%. The company is operating less efficient.
  • The TTM is 4.1%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ5.6%TTM4.1%+1.5%
TTM4.1%YOY7.4%-3.2%
TTM4.1%5Y7.5%-3.4%
5Y7.5%10Y5.2%+2.3%
Compared to industry (Auto Manufacturers)
PeriodCompanyIndustry (mean)+/- 
MRQ5.6%8.1%-2.5%
TTM4.1%3.1%+1.0%
YOY7.4%5.1%+2.3%
5Y7.5%3.6%+3.9%
10Y5.2%4.1%+1.1%
4.3.2.2. Operating Ratio

Measures how efficient Ford is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Auto Manufacturers industry mean).
  • An Operation Ratio of 0.96 means that the operating costs are €0.96 for each €1 in net sales.

Let's take a look of the Operating Ratio trends of Ford Motor Company:

  • The MRQ is 0.961. The company is less efficient in keeping operating costs low.
  • The TTM is 0.964. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.961TTM0.964-0.003
TTM0.964YOY0.926+0.038
TTM0.9645Y0.945+0.019
5Y0.94510Y0.938+0.007
Compared to industry (Auto Manufacturers)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9611.585-0.624
TTM0.9641.645-0.681
YOY0.9261.555-0.629
5Y0.9451.623-0.678
10Y0.9381.371-0.433
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Ford Motor Company.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Auto Manufacturers industry mean).
  • A Current Ratio of 1.17 means the company has €1.17 in assets for each €1 in short-term debts.

Let's take a look of the Current Ratio trends of Ford Motor Company:

  • The MRQ is 1.166. The company is just able to pay all its short-term debts.
  • The TTM is 1.185. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.166TTM1.185-0.020
TTM1.185YOY1.202-0.016
TTM1.1855Y1.205-0.019
5Y1.20510Y1.283-0.078
Compared to industry (Auto Manufacturers)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1661.193-0.027
TTM1.1851.179+0.006
YOY1.2021.216-0.014
5Y1.2051.238-0.033
10Y1.2831.172+0.111
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Ford to the Auto Manufacturers industry mean.
  • A Quick Ratio of 1.10 means the company can pay off €1.10 for each €1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Ford Motor Company:

  • The MRQ is 1.097. The company is just able to pay all its short-term debts with the most liquid assets.
  • The TTM is 1.119. The company is just able to pay all its short-term debts with the most liquid assets.
Trends
Current periodCompared to+/- 
MRQ1.097TTM1.119-0.022
TTM1.119YOY1.181-0.062
TTM1.1195Y1.217-0.098
5Y1.21710Y1.331-0.114
Compared to industry (Auto Manufacturers)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0970.583+0.514
TTM1.1190.599+0.520
YOY1.1810.685+0.496
5Y1.2170.792+0.425
10Y1.3310.790+0.541
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Ford Motor Company.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Ford to Auto Manufacturers industry mean.
  • A Debt to Asset Ratio of 0.84 means that Ford assets are financed with 84.2% credit (debt) and the remaining percentage (100% - 84.2%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Ford Motor Company:

  • The MRQ is 0.842. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.841. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.842TTM0.841+0.001
TTM0.841YOY0.833+0.008
TTM0.8415Y0.850-0.009
5Y0.85010Y0.860-0.010
Compared to industry (Auto Manufacturers)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8420.639+0.203
TTM0.8410.639+0.202
YOY0.8330.633+0.200
5Y0.8500.635+0.215
10Y0.8600.634+0.226
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Ford to the Auto Manufacturers industry mean.
  • A Debt to Equity ratio of 534.8% means that company has €5.35 debt for each €1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Ford Motor Company:

  • The MRQ is 5.348. The company is unable to pay all its debts with equity. -1
  • The TTM is 5.298. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ5.348TTM5.298+0.050
TTM5.298YOY4.985+0.313
TTM5.2985Y5.834-0.536
5Y5.83410Y6.265-0.431
Compared to industry (Auto Manufacturers)
PeriodCompanyIndustry (mean)+/- 
MRQ5.3481.838+3.510
TTM5.2981.823+3.475
YOY4.9851.777+3.208
5Y5.8341.904+3.930
10Y6.2651.935+4.330
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 Ford generates.

  • Above 15 is considered overpriced but always compare Ford to the Auto Manufacturers industry mean.
  • A PE ratio of 7.07 means the investor is paying €7.07 for every €1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Ford Motor Company:

  • The EOD is 5.866. Based on the earnings, the company is cheap. +2
  • The MRQ is 7.071. Based on the earnings, the company is cheap. +2
  • The TTM is 1.245. Based on the earnings, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD5.866MRQ7.071-1.205
MRQ7.071TTM1.245+5.826
TTM1.245YOY2.224-0.978
TTM1.2455Y4.153-2.908
5Y4.15310Y11.801-7.648
Compared to industry (Auto Manufacturers)
PeriodCompanyIndustry (mean)+/- 
EOD5.8665.739+0.127
MRQ7.0716.886+0.185
TTM1.2455.919-4.674
YOY2.2245.808-3.584
5Y4.1536.825-2.672
10Y11.80111.557+0.244
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 Ford Motor Company:

  • The EOD is 2.844. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 3.429. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 11.948. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD2.844MRQ3.429-0.584
MRQ3.429TTM11.948-8.519
TTM11.948YOY2.359+9.589
TTM11.9485Y3.827+8.122
5Y3.82710Y27.763-23.937
Compared to industry (Auto Manufacturers)
PeriodCompanyIndustry (mean)+/- 
EOD2.844-2.292+5.136
MRQ3.429-2.341+5.770
TTM11.948-0.822+12.770
YOY2.3591.290+1.069
5Y3.8270.202+3.625
10Y27.763-0.077+27.840
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 Ford is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Auto Manufacturers industry mean).
  • A PB ratio of 1.07 means the investor is paying €1.07 for each €1 in book value.

Let's take a look of the Price to Book Ratio trends of Ford Motor Company:

  • The EOD is 0.889. Based on the equity, the company is cheap. +2
  • The MRQ is 1.072. Based on the equity, the company is underpriced. +1
  • The TTM is 1.089. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD0.889MRQ1.072-0.183
MRQ1.072TTM1.089-0.017
TTM1.089YOY1.124-0.034
TTM1.0895Y1.081+0.009
5Y1.08110Y1.246-0.165
Compared to industry (Auto Manufacturers)
PeriodCompanyIndustry (mean)+/- 
EOD0.8891.068-0.179
MRQ1.0721.474-0.402
TTM1.0891.519-0.430
YOY1.1241.463-0.339
5Y1.0811.731-0.650
10Y1.2462.030-0.784
4.6.2. Total Gains per Share

2.4. Latest News of Ford Motor Company

Does Ford Motor Company still have the same value as the quarterly reports suggest? Recent changes may be an indication that the value of the company is changing. Read the news from Ford Motor Company to keep up to date. Note: the news is often already included in the price.

DateTitleRead
2024-09-14
08:03
Ford Motor Company (F): This Humanoid Robot Stock Will Ride a $30 Trillion Opportunity According to Morgan StanleyRead
2024-09-13
08:48
Ford plans to restart manufacturing plant in India's Tamil Nadu stateRead
2024-09-12
22:15
Universal Technical Institute and Ford Celebrate 25 Years of Ford's Manufacturer Specific Advanced Training (MSAT) ProgramRead
2024-09-12
14:32
Ford Pro CEO Ted Cannis to retireRead
2024-09-12
14:00
Ted Cannis to Retire After 35-Year Ford Career; Andrew Frick Named Interim Ford Pro Leader; Daniel Justo Appointed Head of FCSDRead
2024-09-11
23:45
Ford Motor Company (F) Beats Stock Market Upswing: What Investors Need to KnowRead
2024-09-11
15:05
Ford files patent to eavesdrop on drivers’ conversationsRead
2024-09-11
06:14
Ford held talks with Indian state to restart production for exports, minister saysRead
2024-09-09
21:06
Bad news for EVs: Consumers less likely to buy one compared to last yearRead
2024-09-09
13:12
Bullish Ford Motor Insiders Loaded Up On US$2.31m Of StockRead
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Latest Balance Sheet

Balance Sheet of 2024-06-30. Currency in EUR. All numbers in thousands.

Summary
Total Assets276,586,000
Total Liabilities232,991,000
Total Stockholder Equity43,567,000
 As reported
Total Liabilities 232,991,000
Total Stockholder Equity+ 43,567,000
Total Assets = 276,586,000

Assets

Total Assets276,586,000
Total Current Assets120,518,000
Long-term Assets156,068,000
Total Current Assets
Cash And Cash Equivalents 19,953,000
Short-term Investments 14,613,000
Net Receivables 64,236,000
Inventory 17,183,000
Other Current Assets 4,533,000
Total Current Assets  (as reported)120,518,000
Total Current Assets  (calculated)120,518,000
+/-0
Long-term Assets
Property Plant Equipment 62,254,000
Long Term Investments 7,215,000
Long-term Assets Other 11,972,000
Long-term Assets  (as reported)156,068,000
Long-term Assets  (calculated)81,441,000
+/- 74,627,000

Liabilities & Shareholders' Equity

Total Current Liabilities103,403,000
Long-term Liabilities129,588,000
Total Stockholder Equity43,567,000
Total Current Liabilities
Short-term Debt 51,070,000
Short Long Term Debt 50,565,000
Accounts payable 25,458,000
Other Current Liabilities 23,716,000
Total Current Liabilities  (as reported)103,403,000
Total Current Liabilities  (calculated)150,809,000
+/- 47,406,000
Long-term Liabilities
Long term Debt 100,336,000
Capital Lease Obligations 1,994,000
Long-term Liabilities Other 10,336,000
Long-term Liabilities  (as reported)129,588,000
Long-term Liabilities  (calculated)112,666,000
+/- 16,922,000
Total Stockholder Equity
Common Stock42,000
Retained Earnings 32,240,000
Accumulated Other Comprehensive Income -9,357,000
Other Stockholders Equity 20,642,000
Total Stockholder Equity (as reported)43,567,000
Total Stockholder Equity (calculated)43,567,000
+/-0
Other
Capital Stock42,000
Cash and Short Term Investments 34,566,000
Common Stock Shares Outstanding 4,022,000
Current Deferred Revenue3,159,000
Liabilities and Stockholders Equity 276,586,000
Net Debt 132,942,000
Net Invested Capital 194,468,000
Net Working Capital 17,115,000
Property Plant and Equipment Gross 62,254,000
Short Long Term Debt Total 152,895,000



6.2. Balance Sheets Structured

Currency in EUR. All numbers in thousands.

 Trend2024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-311993-12-311993-09-301993-06-301993-03-311992-12-311992-09-301992-06-301992-03-311991-12-311991-09-301991-06-301991-03-311990-12-311990-09-301990-06-301990-03-311989-12-311989-09-301989-06-301989-03-311988-12-311988-09-301988-06-301988-03-311987-12-311987-09-301987-06-301987-03-311986-12-311986-09-301986-06-301986-03-311985-12-311985-09-30
> Total Assets 
0
31,603,600
0
0
0
37,933,000
0
0
0
44,955,700
0
0
0
143,366,500
0
0
0
160,893,300
161,208,400
168,933,900
170,750,300
173,662,700
167,645,100
166,630,100
171,058,900
174,429,400
174,281,400
179,100,200
176,802,600
180,545,200
186,533,000
191,868,000
195,297,000
198,938,000
198,433,000
210,079,000
214,819,000
219,354,000
232,025,000
239,808,000
238,576,000
243,283,000
248,004,000
260,566,000
258,501,000
262,867,000
261,957,000
271,416,000
274,223,000
279,097,000
223,238,000
228,271,000
228,514,000
237,545,000
246,511,000
261,305,000
267,390,000
276,229,000
275,024,000
284,580,000
282,285,000
284,421,000
284,587,000
289,546,000
277,527,000
276,543,000
275,648,000
290,291,000
285,696,000
289,357,000
289,324,000
306,189,000
310,328,000
315,920,000
312,909,000
293,613,000
288,678,000
292,654,000
280,588,000
276,834,000
268,295,000
269,476,000
269,076,000
276,948,000
267,465,000
278,554,000
272,210,000
279,218,000
276,163,000
279,264,000
282,913,000
265,297,000
242,065,000
218,328,000
203,134,000
200,190,000
203,106,000
194,850,000
191,968,000
179,750,000
177,078,000
164,687,000
167,391,000
168,086,000
162,740,000
178,348,000
182,075,000
181,236,000
184,680,000
190,554,000
193,010,000
196,210,000
201,071,000
202,026,000
207,082,000
210,945,000
208,835,000
208,527,000
212,374,000
216,045,000
219,431,000
224,925,000
237,288,000
239,678,000
234,963,000
237,951,000
244,094,000
247,469,000
251,273,000
257,808,000
267,230,000
258,079,000
258,966,000
256,540,000
263,281,000
262,184,000
258,157,000
258,537,000
264,150,000
269,366,000
259,943,000
267,261,000
260,819,000
248,532,000
252,677,000
257,035,000
252,986,000
245,755,000
246,919,000
255,884,000
256,800,000
265,991,000
268,073,000
273,310,000
274,341,000
276,586,000
276,586,000274,341,000273,310,000268,073,000265,991,000256,800,000255,884,000246,919,000245,755,000252,986,000257,035,000252,677,000248,532,000260,819,000267,261,000259,943,000269,366,000264,150,000258,537,000258,157,000262,184,000263,281,000256,540,000258,966,000258,079,000267,230,000257,808,000251,273,000247,469,000244,094,000237,951,000234,963,000239,678,000237,288,000224,925,000219,431,000216,045,000212,374,000208,527,000208,835,000210,945,000207,082,000202,026,000201,071,000196,210,000193,010,000190,554,000184,680,000181,236,000182,075,000178,348,000162,740,000168,086,000167,391,000164,687,000177,078,000179,750,000191,968,000194,850,000203,106,000200,190,000203,134,000218,328,000242,065,000265,297,000282,913,000279,264,000276,163,000279,218,000272,210,000278,554,000267,465,000276,948,000269,076,000269,476,000268,295,000276,834,000280,588,000292,654,000288,678,000293,613,000312,909,000315,920,000310,328,000306,189,000289,324,000289,357,000285,696,000290,291,000275,648,000276,543,000277,527,000289,546,000284,587,000284,421,000282,285,000284,580,000275,024,000276,229,000267,390,000261,305,000246,511,000237,545,000228,514,000228,271,000223,238,000279,097,000274,223,000271,416,000261,957,000262,867,000258,501,000260,566,000248,004,000243,283,000238,576,000239,808,000232,025,000219,354,000214,819,000210,079,000198,433,000198,938,000195,297,000191,868,000186,533,000180,545,200176,802,600179,100,200174,281,400174,429,400171,058,900166,630,100167,645,100173,662,700170,750,300168,933,900161,208,400160,893,300000143,366,50000044,955,70000037,933,00000031,603,6000
   > Total Current Assets 
0
14,014,200
0
0
0
18,458,000
0
0
0
21,981,500
0
0
0
118,888,600
0
0
0
127,450,800
24,690,900
28,179,100
26,969,900
28,984,300
29,656,900
29,936,500
23,820,900
26,249,900
21,309,700
40,944,600
26,051,000
131,162,300
21,087,000
21,648,000
35,773,000
22,482,000
26,749,000
29,915,000
30,333,000
28,602,000
30,786,000
38,415,000
29,095,000
29,971,000
30,940,000
34,616,000
36,373,000
35,883,000
35,723,000
36,525,000
38,767,000
38,465,000
38,911,000
39,561,000
40,754,000
39,860,000
40,036,000
43,121,000
45,720,000
45,679,000
44,818,000
47,157,000
43,324,000
39,310,000
40,486,000
39,053,000
37,304,000
36,260,000
46,805,000
48,795,000
155,439,000
194,269,000
195,821,000
212,619,000
217,232,000
172,168,000
174,032,000
207,797,000
204,914,000
210,156,000
195,390,000
194,265,000
173,544,000
200,142,000
194,194,000
201,516,000
168,386,000
182,835,000
180,256,000
186,250,000
214,030,000
212,090,000
178,232,000
178,817,000
191,594,000
173,465,000
159,341,000
155,484,000
156,638,000
150,131,000
149,111,000
139,485,000
142,867,000
118,945,000
133,222,000
133,208,000
129,555,000
120,208,000
136,335,000
136,320,000
138,929,000
125,643,000
126,542,000
128,519,000
131,650,000
131,585,000
135,264,000
137,913,000
134,284,000
131,835,000
134,791,000
136,227,000
139,924,000
145,470,000
154,775,000
110,767,000
103,515,000
108,461,000
113,228,000
113,539,000
112,732,000
115,902,000
123,264,000
115,025,000
114,843,000
114,649,000
121,195,000
118,351,000
115,754,000
114,047,000
124,276,000
124,111,000
111,765,000
116,744,000
113,932,000
101,275,000
106,968,000
108,996,000
106,142,000
100,469,000
108,088,000
116,476,000
115,123,000
121,712,000
121,361,000
121,481,000
120,595,000
120,518,000
120,518,000120,595,000121,481,000121,361,000121,712,000115,123,000116,476,000108,088,000100,469,000106,142,000108,996,000106,968,000101,275,000113,932,000116,744,000111,765,000124,111,000124,276,000114,047,000115,754,000118,351,000121,195,000114,649,000114,843,000115,025,000123,264,000115,902,000112,732,000113,539,000113,228,000108,461,000103,515,000110,767,000154,775,000145,470,000139,924,000136,227,000134,791,000131,835,000134,284,000137,913,000135,264,000131,585,000131,650,000128,519,000126,542,000125,643,000138,929,000136,320,000136,335,000120,208,000129,555,000133,208,000133,222,000118,945,000142,867,000139,485,000149,111,000150,131,000156,638,000155,484,000159,341,000173,465,000191,594,000178,817,000178,232,000212,090,000214,030,000186,250,000180,256,000182,835,000168,386,000201,516,000194,194,000200,142,000173,544,000194,265,000195,390,000210,156,000204,914,000207,797,000174,032,000172,168,000217,232,000212,619,000195,821,000194,269,000155,439,00048,795,00046,805,00036,260,00037,304,00039,053,00040,486,00039,310,00043,324,00047,157,00044,818,00045,679,00045,720,00043,121,00040,036,00039,860,00040,754,00039,561,00038,911,00038,465,00038,767,00036,525,00035,723,00035,883,00036,373,00034,616,00030,940,00029,971,00029,095,00038,415,00030,786,00028,602,00030,333,00029,915,00026,749,00022,482,00035,773,00021,648,00021,087,000131,162,30026,051,00040,944,60021,309,70026,249,90023,820,90029,936,50029,656,90028,984,30026,969,90028,179,10024,690,900127,450,800000118,888,60000021,981,50000018,458,00000014,014,2000
       Cash And Cash Equivalents 
0
5,903,800
0
0
0
8,553,100
0
0
0
10,097,000
0
0
0
6,724,900
0
0
0
5,421,300
4,533,500
6,648,400
5,570,900
6,767,800
7,479,900
6,894,300
6,282,400
8,133,200
9,063,700
7,516,200
6,459,700
6,686,100
8,936,000
9,149,000
6,810,000
8,222,000
7,263,000
10,856,000
9,235,000
6,220,000
11,728,000
10,626,000
8,564,000
8,440,000
8,140,000
9,153,000
8,756,000
7,267,000
5,798,000
5,065,000
7,144,000
7,934,000
8,228,000
6,687,000
6,382,000
4,836,000
5,930,000
5,619,000
5,278,000
6,230,000
5,758,000
8,664,000
5,662,000
4,851,000
5,382,000
6,586,000
10,638,000
7,218,000
16,020,000
13,103,000
16,073,000
12,250,000
19,237,000
17,684,000
27,887,000
21,770,000
18,190,000
15,648,000
17,416,000
23,511,000
23,345,000
30,133,000
28,200,000
31,499,000
21,179,000
27,985,000
25,511,000
28,894,000
26,867,000
32,000,000
27,437,000
35,283,000
33,751,000
30,066,000
24,894,000
22,049,000
21,093,000
24,011,000
25,798,000
21,441,000
24,356,000
18,322,000
17,992,000
14,805,000
21,318,000
17,472,000
16,460,000
17,148,000
15,244,000
15,101,000
13,539,000
15,659,000
13,820,000
13,362,000
14,752,000
14,468,000
12,983,000
11,573,000
13,320,000
10,757,000
12,368,000
12,897,000
14,686,000
14,272,000
15,917,000
17,063,000
13,340,000
15,905,000
17,823,000
16,223,000
17,589,000
18,492,000
17,940,000
16,828,000
18,562,000
16,718,000
20,848,000
22,117,000
20,523,000
17,504,000
25,971,000
30,989,000
24,263,000
25,243,000
21,826,000
22,955,000
27,429,000
20,540,000
21,013,000
19,516,000
21,548,000
25,134,000
22,144,000
26,406,000
26,427,000
24,862,000
19,721,000
19,953,000
19,953,00019,721,00024,862,00026,427,00026,406,00022,144,00025,134,00021,548,00019,516,00021,013,00020,540,00027,429,00022,955,00021,826,00025,243,00024,263,00030,989,00025,971,00017,504,00020,523,00022,117,00020,848,00016,718,00018,562,00016,828,00017,940,00018,492,00017,589,00016,223,00017,823,00015,905,00013,340,00017,063,00015,917,00014,272,00014,686,00012,897,00012,368,00010,757,00013,320,00011,573,00012,983,00014,468,00014,752,00013,362,00013,820,00015,659,00013,539,00015,101,00015,244,00017,148,00016,460,00017,472,00021,318,00014,805,00017,992,00018,322,00024,356,00021,441,00025,798,00024,011,00021,093,00022,049,00024,894,00030,066,00033,751,00035,283,00027,437,00032,000,00026,867,00028,894,00025,511,00027,985,00021,179,00031,499,00028,200,00030,133,00023,345,00023,511,00017,416,00015,648,00018,190,00021,770,00027,887,00017,684,00019,237,00012,250,00016,073,00013,103,00016,020,0007,218,00010,638,0006,586,0005,382,0004,851,0005,662,0008,664,0005,758,0006,230,0005,278,0005,619,0005,930,0004,836,0006,382,0006,687,0008,228,0007,934,0007,144,0005,065,0005,798,0007,267,0008,756,0009,153,0008,140,0008,440,0008,564,00010,626,00011,728,0006,220,0009,235,00010,856,0007,263,0008,222,0006,810,0009,149,0008,936,0006,686,1006,459,7007,516,2009,063,7008,133,2006,282,4006,894,3007,479,9006,767,8005,570,9006,648,4004,533,5005,421,3000006,724,90000010,097,0000008,553,1000005,903,8000
       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
7,602,000
0
0
0
6,656,000
0
0
0
11,836,000
0
0
0
14,519,000
0
0
0
20,120,000
0
0
21,664,000
18,943,000
18,973,000
18,568,000
15,247,000
13,116,000
12,476,000
12,184,000
6,875,000
10,949,000
11,433,000
15,583,000
16,812,000
18,271,000
17,938,000
20,331,000
20,491,000
17,539,000
18,687,000
18,010,000
13,914,000
10,565,000
10,978,000
9,348,000
9,193,000
11,044,000
17,892,000
12,633,000
15,116,000
26,728,000
23,153,000
21,194,000
53,252,000
38,503,000
15,339,000
19,872,000
46,086,000
43,149,000
42,275,000
37,931,000
41,371,000
38,657,000
37,701,000
36,127,000
39,166,000
20,765,000
24,787,000
28,204,000
29,058,000
18,618,000
34,259,000
35,676,000
38,113,000
20,284,000
20,521,000
23,344,000
22,890,000
22,100,000
23,546,000
24,096,000
20,643,000
20,393,000
20,732,000
18,405,000
17,161,000
20,904,000
23,556,000
22,234,000
20,825,000
22,922,000
22,166,000
22,886,000
20,492,000
20,435,000
22,131,000
19,648,000
17,780,000
17,233,000
16,882,000
15,931,000
16,808,000
17,147,000
20,399,000
26,141,000
20,568,000
24,718,000
24,281,000
18,081,000
18,997,000
29,053,000
20,215,000
17,184,000
18,625,000
18,936,000
17,369,000
16,415,000
14,688,000
15,309,000
14,742,000
14,613,000
14,613,00014,742,00015,309,00014,688,00016,415,00017,369,00018,936,00018,625,00017,184,00020,215,00029,053,00018,997,00018,081,00024,281,00024,718,00020,568,00026,141,00020,399,00017,147,00016,808,00015,931,00016,882,00017,233,00017,780,00019,648,00022,131,00020,435,00020,492,00022,886,00022,166,00022,922,00020,825,00022,234,00023,556,00020,904,00017,161,00018,405,00020,732,00020,393,00020,643,00024,096,00023,546,00022,100,00022,890,00023,344,00020,521,00020,284,00038,113,00035,676,00034,259,00018,618,00029,058,00028,204,00024,787,00020,765,00039,166,00036,127,00037,701,00038,657,00041,371,00037,931,00042,275,00043,149,00046,086,00019,872,00015,339,00038,503,00053,252,00021,194,00023,153,00026,728,00015,116,00012,633,00017,892,00011,044,0009,193,0009,348,00010,978,00010,565,00013,914,00018,010,00018,687,00017,539,00020,491,00020,331,00017,938,00018,271,00016,812,00015,583,00011,433,00010,949,0006,875,00012,184,00012,476,00013,116,00015,247,00018,568,00018,973,00018,943,00021,664,0000020,120,00000014,519,00000011,836,0000006,656,0000007,602,0000000000000000000000000000000000000000
       Net Receivables 
0
2,851,900
0
0
0
3,487,800
0
0
0
4,401,600
0
0
0
95,686,600
0
0
0
106,782,800
4,879,800
5,600,400
4,838,600
3,537,000
3,156,500
4,990,700
4,857,200
3,242,700
3,279,800
3,140,400
4,879,100
110,395,700
3,025,000
3,853,000
5,575,000
3,136,000
3,425,000
2,373,000
2,552,000
3,225,000
3,105,000
3,100,000
3,169,000
3,521,000
3,597,000
3,559,000
3,634,000
3,635,000
3,900,000
3,554,000
3,663,000
3,513,000
2,993,000
2,821,000
3,013,000
2,604,000
2,668,000
4,294,000
3,622,000
6,073,000
6,213,000
5,766,000
6,575,000
6,272,000
6,607,000
4,862,000
4,562,000
3,152,000
3,670,000
4,295,000
108,525,000
99,095,000
95,061,000
111,757,000
111,928,000
113,614,000
112,887,000
127,871,000
124,824,000
116,720,000
117,110,000
109,375,000
97,042,000
114,497,000
112,810,000
115,748,000
115,762,000
115,635,000
117,711,000
120,442,000
120,455,000
128,183,000
117,421,000
115,892,000
108,566,000
99,649,000
89,398,000
86,939,000
82,909,000
84,583,000
80,762,000
78,960,000
78,854,000
77,458,000
79,703,000
80,496,000
76,825,000
78,541,000
79,801,000
78,254,000
79,069,000
82,338,000
83,207,000
83,357,000
85,111,000
87,309,000
89,861,000
92,879,000
91,025,000
92,819,000
92,172,000
95,487,000
98,581,000
101,975,000
105,532,000
58,588,000
55,579,000
57,368,000
59,290,000
60,047,000
59,818,000
62,809,000
67,066,000
62,380,000
62,062,000
65,548,000
67,460,000
64,697,000
61,804,000
62,888,000
61,514,000
51,827,000
51,961,000
52,394,000
51,112,000
43,089,000
43,451,000
43,913,000
45,806,000
45,753,000
48,666,000
54,449,000
55,270,000
57,039,000
57,701,000
62,026,000
63,298,000
64,236,000
64,236,00063,298,00062,026,00057,701,00057,039,00055,270,00054,449,00048,666,00045,753,00045,806,00043,913,00043,451,00043,089,00051,112,00052,394,00051,961,00051,827,00061,514,00062,888,00061,804,00064,697,00067,460,00065,548,00062,062,00062,380,00067,066,00062,809,00059,818,00060,047,00059,290,00057,368,00055,579,00058,588,000105,532,000101,975,00098,581,00095,487,00092,172,00092,819,00091,025,00092,879,00089,861,00087,309,00085,111,00083,357,00083,207,00082,338,00079,069,00078,254,00079,801,00078,541,00076,825,00080,496,00079,703,00077,458,00078,854,00078,960,00080,762,00084,583,00082,909,00086,939,00089,398,00099,649,000108,566,000115,892,000117,421,000128,183,000120,455,000120,442,000117,711,000115,635,000115,762,000115,748,000112,810,000114,497,00097,042,000109,375,000117,110,000116,720,000124,824,000127,871,000112,887,000113,614,000111,928,000111,757,00095,061,00099,095,000108,525,0004,295,0003,670,0003,152,0004,562,0004,862,0006,607,0006,272,0006,575,0005,766,0006,213,0006,073,0003,622,0004,294,0002,668,0002,604,0003,013,0002,821,0002,993,0003,513,0003,663,0003,554,0003,900,0003,635,0003,634,0003,559,0003,597,0003,521,0003,169,0003,100,0003,105,0003,225,0002,552,0002,373,0003,425,0003,136,0005,575,0003,853,0003,025,000110,395,7004,879,1003,140,4003,279,8003,242,7004,857,2004,990,7003,156,5003,537,0004,838,6005,600,4004,879,800106,782,80000095,686,6000004,401,6000003,487,8000002,851,9000
       Other Current Assets 
0
656,600
0
0
0
624,500
0
0
0
1,161,600
0
0
0
9,838,900
0
0
0
8,429,900
7,841,100
8,693,100
8,810,400
11,564,100
12,374,100
12,445,900
6,404,700
8,658,700
2,814,500
24,348,400
8,250,100
8,629,200
3,254,000
3,348,000
17,823,000
5,586,000
10,085,000
10,982,000
12,152,000
2,006,000
8,622,000
17,848,000
10,517,000
1,483,000
12,021,000
14,996,000
16,312,000
3,193,000
18,788,000
21,770,000
21,640,000
3,782,000
21,350,000
24,502,000
24,972,000
3,405,000
25,896,000
26,861,000
7,938,000
4,126,000
7,317,000
7,908,000
7,651,000
5,318,000
5,683,000
5,466,000
5,427,000
6,155,000
5,880,000
5,697,000
3,929,000
57,673,000
55,632,000
54,399,000
46,841,000
6,839,000
10,806,000
32,412,000
34,597,000
43,764,000
32,475,000
33,859,000
27,422,000
26,950,000
30,351,000
33,034,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
87,873,000
571,000
264,000
98,000
92,848,000
94,577,000
95,872,000
95,644,000
96,106,000
99,257,000
99,369,000
101,638,000
59,659,000
114,810,000
3,053,000
3,552,000
3,368,000
3,414,000
3,291,000
3,570,000
3,889,000
3,756,000
3,604,000
3,629,000
3,930,000
3,672,000
3,169,000
3,356,000
3,339,000
4,380,000
4,214,000
3,714,000
3,534,000
3,636,000
3,557,000
3,583,000
3,425,000
3,635,000
3,335,000
3,936,000
3,780,000
4,128,000
4,149,000
4,219,000
3,633,000
4,202,000
4,533,000
4,533,0004,202,0003,633,0004,219,0004,149,0004,128,0003,780,0003,936,0003,335,0003,635,0003,425,0003,583,0003,557,0003,636,0003,534,0003,714,0004,214,0004,380,0003,339,0003,356,0003,169,0003,672,0003,930,0003,629,0003,604,0003,756,0003,889,0003,570,0003,291,0003,414,0003,368,0003,552,0003,053,000114,810,00059,659,000101,638,00099,369,00099,257,00096,106,00095,644,00095,872,00094,577,00092,848,00098,000264,000571,00087,873,000000000000000000000000000033,034,00030,351,00026,950,00027,422,00033,859,00032,475,00043,764,00034,597,00032,412,00010,806,0006,839,00046,841,00054,399,00055,632,00057,673,0003,929,0005,697,0005,880,0006,155,0005,427,0005,466,0005,683,0005,318,0007,651,0007,908,0007,317,0004,126,0007,938,00026,861,00025,896,0003,405,00024,972,00024,502,00021,350,0003,782,00021,640,00021,770,00018,788,0003,193,00016,312,00014,996,00012,021,0001,483,00010,517,00017,848,0008,622,0002,006,00012,152,00010,982,00010,085,0005,586,00017,823,0003,348,0003,254,0008,629,2008,250,10024,348,4002,814,5008,658,7006,404,70012,445,90012,374,10011,564,1008,810,4008,693,1007,841,1008,429,9000009,838,9000001,161,600000624,500000656,6000
   > Long-term Assets 
0
17,589,400
0
0
0
19,475,000
0
0
0
22,974,200
0
0
0
24,477,900
0
0
0
33,442,500
136,517,500
140,754,800
143,780,400
144,678,400
137,988,200
136,693,600
147,238,000
148,179,500
152,971,700
138,155,600
150,751,600
49,382,900
165,446,000
170,220,000
159,524,000
176,456,000
171,684,000
180,164,000
184,486,000
190,752,000
201,239,000
201,393,000
209,481,000
213,312,000
217,064,000
225,950,000
222,128,000
226,984,000
226,234,000
234,891,000
235,456,000
240,632,000
184,327,000
188,710,000
187,760,000
197,685,000
206,475,000
218,184,000
221,670,000
230,550,000
230,206,000
237,423,000
238,961,000
245,111,000
244,101,000
250,493,000
240,223,000
240,283,000
228,843,000
241,496,000
130,257,000
95,088,000
93,503,000
93,570,000
93,096,000
143,752,000
138,877,000
85,816,000
83,764,000
82,498,000
85,198,000
82,569,000
94,751,000
69,334,000
74,882,000
75,432,000
99,079,000
95,719,000
91,954,000
92,968,000
62,133,000
67,174,000
104,681,000
86,480,000
50,471,000
44,863,000
43,793,000
44,706,000
46,468,000
44,719,000
42,857,000
40,265,000
34,211,000
45,742,000
34,169,000
34,878,000
33,185,000
58,140,000
45,740,000
44,916,000
45,751,000
64,911,000
66,468,000
67,691,000
69,421,000
70,441,000
71,818,000
73,032,000
74,551,000
76,692,000
77,583,000
79,818,000
79,507,000
79,455,000
82,513,000
128,911,000
131,448,000
129,490,000
130,866,000
133,930,000
138,541,000
141,906,000
143,966,000
143,054,000
144,123,000
141,891,000
142,086,000
143,833,000
142,403,000
144,490,000
139,874,000
145,255,000
148,178,000
150,517,000
146,887,000
147,257,000
145,709,000
148,039,000
146,844,000
145,286,000
138,831,000
139,408,000
141,677,000
144,279,000
146,712,000
151,829,000
153,746,000
156,068,000
156,068,000153,746,000151,829,000146,712,000144,279,000141,677,000139,408,000138,831,000145,286,000146,844,000148,039,000145,709,000147,257,000146,887,000150,517,000148,178,000145,255,000139,874,000144,490,000142,403,000143,833,000142,086,000141,891,000144,123,000143,054,000143,966,000141,906,000138,541,000133,930,000130,866,000129,490,000131,448,000128,911,00082,513,00079,455,00079,507,00079,818,00077,583,00076,692,00074,551,00073,032,00071,818,00070,441,00069,421,00067,691,00066,468,00064,911,00045,751,00044,916,00045,740,00058,140,00033,185,00034,878,00034,169,00045,742,00034,211,00040,265,00042,857,00044,719,00046,468,00044,706,00043,793,00044,863,00050,471,00086,480,000104,681,00067,174,00062,133,00092,968,00091,954,00095,719,00099,079,00075,432,00074,882,00069,334,00094,751,00082,569,00085,198,00082,498,00083,764,00085,816,000138,877,000143,752,00093,096,00093,570,00093,503,00095,088,000130,257,000241,496,000228,843,000240,283,000240,223,000250,493,000244,101,000245,111,000238,961,000237,423,000230,206,000230,550,000221,670,000218,184,000206,475,000197,685,000187,760,000188,710,000184,327,000240,632,000235,456,000234,891,000226,234,000226,984,000222,128,000225,950,000217,064,000213,312,000209,481,000201,393,000201,239,000190,752,000184,486,000180,164,000171,684,000176,456,000159,524,000170,220,000165,446,00049,382,900150,751,600138,155,600152,971,700148,179,500147,238,000136,693,600137,988,200144,678,400143,780,400140,754,800136,517,50033,442,50000024,477,90000022,974,20000019,475,00000017,589,4000
       Property Plant Equipment 
0
12,421,400
0
0
0
13,200,700
0
0
0
14,033,500
0
0
0
15,992,200
0
0
0
18,605,200
19,310,500
20,220,700
21,471,000
22,207,800
21,523,900
21,062,700
21,412,600
22,522,300
21,927,300
22,644,900
22,830,200
22,160,000
22,279,000
22,514,000
22,743,000
23,059,000
23,692,000
24,678,000
25,989,000
27,048,000
28,428,000
29,200,000
29,972,000
31,273,000
31,446,000
31,768,000
32,605,000
33,527,000
33,039,000
33,491,000
34,282,000
34,594,000
35,438,000
35,847,000
36,480,000
37,320,000
36,882,000
39,775,000
41,356,000
42,317,000
35,831,000
34,677,000
35,600,000
37,508,000
36,133,000
35,421,000
35,825,000
33,121,000
33,537,000
35,162,000
35,172,000
37,935,000
38,151,000
39,634,000
42,077,000
41,993,000
41,168,000
42,325,000
42,904,000
44,551,000
43,395,000
42,281,000
41,887,000
40,707,000
40,941,000
41,639,000
68,787,000
38,505,000
37,638,000
37,303,000
37,831,000
36,239,000
37,007,000
32,149,000
30,253,000
28,565,000
23,779,000
24,801,000
24,812,000
24,778,000
22,826,000
22,210,000
22,956,000
23,179,000
23,407,000
23,263,000
22,304,000
22,371,000
23,150,000
22,808,000
24,347,000
41,393,000
43,060,000
45,714,000
47,795,000
47,600,000
48,471,000
51,363,000
53,058,000
53,343,000
53,526,000
56,898,000
57,044,000
57,256,000
59,398,000
61,408,000
61,453,000
60,901,000
60,582,000
62,391,000
63,474,000
63,562,000
64,449,000
64,945,000
65,302,000
65,297,000
65,374,000
66,379,000
64,856,000
65,699,000
63,808,000
62,992,000
64,013,000
65,034,000
64,172,000
64,285,000
63,337,000
63,500,000
62,171,000
60,695,000
59,084,000
60,037,000
59,978,000
60,165,000
60,785,000
62,205,000
61,633,000
62,254,000
62,254,00061,633,00062,205,00060,785,00060,165,00059,978,00060,037,00059,084,00060,695,00062,171,00063,500,00063,337,00064,285,00064,172,00065,034,00064,013,00062,992,00063,808,00065,699,00064,856,00066,379,00065,374,00065,297,00065,302,00064,945,00064,449,00063,562,00063,474,00062,391,00060,582,00060,901,00061,453,00061,408,00059,398,00057,256,00057,044,00056,898,00053,526,00053,343,00053,058,00051,363,00048,471,00047,600,00047,795,00045,714,00043,060,00041,393,00024,347,00022,808,00023,150,00022,371,00022,304,00023,263,00023,407,00023,179,00022,956,00022,210,00022,826,00024,778,00024,812,00024,801,00023,779,00028,565,00030,253,00032,149,00037,007,00036,239,00037,831,00037,303,00037,638,00038,505,00068,787,00041,639,00040,941,00040,707,00041,887,00042,281,00043,395,00044,551,00042,904,00042,325,00041,168,00041,993,00042,077,00039,634,00038,151,00037,935,00035,172,00035,162,00033,537,00033,121,00035,825,00035,421,00036,133,00037,508,00035,600,00034,677,00035,831,00042,317,00041,356,00039,775,00036,882,00037,320,00036,480,00035,847,00035,438,00034,594,00034,282,00033,491,00033,039,00033,527,00032,605,00031,768,00031,446,00031,273,00029,972,00029,200,00028,428,00027,048,00025,989,00024,678,00023,692,00023,059,00022,743,00022,514,00022,279,00022,160,00022,830,20022,644,90021,927,30022,522,30021,412,60021,062,70021,523,90022,207,80021,471,00020,220,70019,310,50018,605,20000015,992,20000014,033,50000013,200,70000012,421,4000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,481,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6,072,000
6,392,000
5,535,000
5,839,000
6,308,000
6,344,000
5,336,000
0
2,064,000
2,044,000
1,339,000
0
38,000
42,000
43,000
0
41,000
39,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6,000
0
0
0
50,000
0
0
0
75,000
274,000
273,000
273,000
264,000
264,000
265,000
291,000
278,000
278,000
254,000
258,000
258,000
566,000
741,000
695,000
619,000
617,000
595,000
575,000
603,000
0
0
0
0
0
0
000000603,000575,000595,000617,000619,000695,000741,000566,000258,000258,000254,000278,000278,000291,000265,000264,000264,000273,000273,000274,00075,00000050,0000006,00000000000000000000000039,00041,000043,00042,00038,00001,339,0002,044,0002,064,00005,336,0006,344,0006,308,0005,839,0005,535,0006,392,0006,072,0000000000000000004,481,000000000000000000000000000000000000000000000000000000000000000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,477,000
3,061,000
3,238,000
3,347,000
3,096,000
3,151,000
2,949,000
2,595,000
31,834,000
32,435,000
32,075,000
31,749,000
30,789,000
32,367,000
32,636,000
32,852,000
32,505,000
32,144,000
31,368,000
30,906,000
4,306,000
4,196,000
2,556,000
2,798,000
3,448,000
3,578,000
4,403,000
5,548,000
6,336,000
7,215,000
7,215,0006,336,0005,548,0004,403,0003,578,0003,448,0002,798,0002,556,0004,196,0004,306,00030,906,00031,368,00032,144,00032,505,00032,852,00032,636,00032,367,00030,789,00031,749,00032,075,00032,435,00031,834,0002,595,0002,949,0003,151,0003,096,0003,347,0003,238,0003,061,0003,477,000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible 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
2,388,000
6,885,000
6,490,000
6,617,000
6,726,000
6,930,000
7,053,000
7,262,000
7,173,000
7,186,000
7,014,000
7,271,000
7,011,000
6,679,000
6,072,000
5,945,000
0
0
861,000
1,098,000
0
0
1,151,000
0
0
0
466,000
0
189,000
193,000
182,000
0
151,000
144,000
123,000
102,000
0
103,000
0
100,000
97,000
0
89,000
87,000
84,000
82,000
86,000
85,000
0
0
0
133,000
0
0
0
124,000
0
0
0
198,000
0
0
0
213,000
0
0
0
178,000
0
0
0
188,000
0
0
0
144,000
0
0
0
111,000
0
0
0
2,350,000
0
0
0
0
0
0
0000002,350,000000111,000000144,000000188,000000178,000000213,000000198,000000124,000000133,00000085,00086,00082,00084,00087,00089,000097,000100,0000103,0000102,000123,000144,000151,0000182,000193,000189,0000466,0000001,151,000001,098,000861,000005,945,0006,072,0006,679,0007,011,0007,271,0007,014,0007,186,0007,173,0007,262,0007,053,0006,930,0006,726,0006,617,0006,490,0006,885,0002,388,000000000000000000000000000000000000000000000000000000000000000000000
       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
14,431,000
15,071,000
15,740,000
18,426,000
17,575,000
18,210,000
18,448,000
16,755,000
18,138,000
18,648,000
19,135,000
20,599,000
19,782,000
20,679,000
20,886,000
21,716,000
22,994,000
24,278,000
24,951,000
26,879,000
28,764,000
29,044,000
28,533,000
25,284,000
25,710,000
26,574,000
0
0
0
0
000026,574,00025,710,00025,284,00028,533,00029,044,00028,764,00026,879,00024,951,00024,278,00022,994,00021,716,00020,886,00020,679,00019,782,00020,599,00019,135,00018,648,00018,138,00016,755,00018,448,00018,210,00017,575,00018,426,00015,740,00015,071,00014,431,000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
0
19,335,000
0
0
0
23,073,500
0
0
0
26,463,000
0
0
0
121,673,400
0
0
0
137,198,700
137,328,300
144,402,100
145,991,300
149,624,600
145,454,700
145,250,700
149,815,200
150,939,100
151,135,600
154,741,300
152,702,300
164,709,800
166,734,000
174,928,000
178,013,000
181,906,000
180,238,000
190,191,000
193,175,000
197,695,000
206,598,000
212,592,000
211,645,000
218,736,000
223,464,000
234,726,000
232,349,000
236,105,000
234,025,000
241,624,000
243,867,000
248,363,000
201,063,000
204,523,000
204,119,000
214,136,000
221,088,000
234,387,000
239,794,000
248,692,000
245,930,000
259,263,000
263,338,000
265,811,000
267,845,000
275,115,000
263,490,000
268,085,000
262,557,000
274,626,000
275,726,000
278,097,000
276,922,000
292,436,000
301,549,000
303,610,000
299,287,000
279,267,000
273,796,000
275,732,000
264,072,000
261,825,000
253,250,000
255,397,000
255,905,000
261,275,000
257,287,000
280,860,000
274,787,000
279,913,000
273,606,000
272,215,000
274,336,000
265,521,000
242,596,000
234,444,000
219,611,000
209,608,000
210,376,000
201,365,000
197,405,000
183,291,000
178,818,000
165,329,000
164,926,000
162,736,000
156,714,000
163,277,000
165,425,000
164,157,000
165,474,000
174,243,000
175,048,000
176,661,000
180,232,000
175,279,000
179,944,000
183,801,000
182,331,000
183,353,000
187,311,000
189,597,000
191,853,000
196,174,000
207,572,000
208,429,000
203,368,000
208,668,000
213,356,000
215,110,000
217,913,000
222,792,000
230,696,000
221,511,000
222,248,000
220,474,000
226,712,000
226,048,000
222,770,000
225,307,000
234,452,000
238,511,000
226,782,000
236,450,000
226,845,000
213,748,000
215,973,000
208,413,000
207,902,000
201,518,000
204,830,000
212,717,000
214,603,000
222,385,000
223,797,000
230,512,000
231,444,000
232,991,000
232,991,000231,444,000230,512,000223,797,000222,385,000214,603,000212,717,000204,830,000201,518,000207,902,000208,413,000215,973,000213,748,000226,845,000236,450,000226,782,000238,511,000234,452,000225,307,000222,770,000226,048,000226,712,000220,474,000222,248,000221,511,000230,696,000222,792,000217,913,000215,110,000213,356,000208,668,000203,368,000208,429,000207,572,000196,174,000191,853,000189,597,000187,311,000183,353,000182,331,000183,801,000179,944,000175,279,000180,232,000176,661,000175,048,000174,243,000165,474,000164,157,000165,425,000163,277,000156,714,000162,736,000164,926,000165,329,000178,818,000183,291,000197,405,000201,365,000210,376,000209,608,000219,611,000234,444,000242,596,000265,521,000274,336,000272,215,000273,606,000279,913,000274,787,000280,860,000257,287,000261,275,000255,905,000255,397,000253,250,000261,825,000264,072,000275,732,000273,796,000279,267,000299,287,000303,610,000301,549,000292,436,000276,922,000278,097,000275,726,000274,626,000262,557,000268,085,000263,490,000275,115,000267,845,000265,811,000263,338,000259,263,000245,930,000248,692,000239,794,000234,387,000221,088,000214,136,000204,119,000204,523,000201,063,000248,363,000243,867,000241,624,000234,025,000236,105,000232,349,000234,726,000223,464,000218,736,000211,645,000212,592,000206,598,000197,695,000193,175,000190,191,000180,238,000181,906,000178,013,000174,928,000166,734,000164,709,800152,702,300154,741,300151,135,600150,939,100149,815,200145,250,700145,454,700149,624,600145,991,300144,402,100137,328,300137,198,700000121,673,40000026,463,00000023,073,50000019,335,0000
   > Total Current Liabilities 
0
12,777,400
0
0
0
15,625,600
0
0
0
17,793,400
0
0
0
56,676,500
0
0
0
65,466,500
21,952,500
22,417,900
22,742,200
87,503,400
22,606,900
23,065,900
21,528,400
84,678,700
43,802,600
38,369,300
22,917,200
68,944,200
37,447,000
35,998,000
23,584,000
80,593,000
24,192,000
25,481,000
26,571,000
27,832,000
30,858,000
30,750,000
27,025,000
34,252,000
28,950,000
33,316,000
33,388,000
37,865,000
34,731,000
34,180,000
36,437,000
37,830,000
154,337,000
151,427,000
154,017,000
39,198,000
41,423,000
44,972,000
45,029,000
44,941,000
39,926,000
43,247,000
42,600,000
48,624,000
43,706,000
44,543,000
41,960,000
44,546,000
44,381,000
46,584,000
45,362,000
100,345,000
103,453,000
108,496,000
106,777,000
82,288,000
60,330,000
54,652,000
54,248,000
52,676,000
55,561,000
97,764,000
94,373,000
95,790,000
99,517,000
102,068,000
100,103,000
80,220,000
104,098,000
106,466,000
107,228,000
76,779,000
96,822,000
96,597,000
83,289,000
68,926,000
85,026,000
86,333,000
87,893,000
50,773,000
79,193,000
75,207,000
76,868,000
48,883,000
78,238,000
78,159,000
76,925,000
73,038,000
50,969,000
77,305,000
51,630,000
73,428,000
74,675,000
81,637,000
83,287,000
74,131,000
83,617,000
87,505,000
86,844,000
77,141,000
84,408,000
86,159,000
85,927,000
81,262,000
95,714,000
89,408,000
89,188,000
90,281,000
91,304,000
94,299,000
94,352,000
94,600,000
99,878,000
94,861,000
94,750,000
95,569,000
99,237,000
98,334,000
99,087,000
98,132,000
94,494,000
92,780,000
93,159,000
97,192,000
94,249,000
83,474,000
89,033,000
90,727,000
90,352,000
86,452,000
90,167,000
96,866,000
95,905,000
101,015,000
100,268,000
101,531,000
103,206,000
103,403,000
103,403,000103,206,000101,531,000100,268,000101,015,00095,905,00096,866,00090,167,00086,452,00090,352,00090,727,00089,033,00083,474,00094,249,00097,192,00093,159,00092,780,00094,494,00098,132,00099,087,00098,334,00099,237,00095,569,00094,750,00094,861,00099,878,00094,600,00094,352,00094,299,00091,304,00090,281,00089,188,00089,408,00095,714,00081,262,00085,927,00086,159,00084,408,00077,141,00086,844,00087,505,00083,617,00074,131,00083,287,00081,637,00074,675,00073,428,00051,630,00077,305,00050,969,00073,038,00076,925,00078,159,00078,238,00048,883,00076,868,00075,207,00079,193,00050,773,00087,893,00086,333,00085,026,00068,926,00083,289,00096,597,00096,822,00076,779,000107,228,000106,466,000104,098,00080,220,000100,103,000102,068,00099,517,00095,790,00094,373,00097,764,00055,561,00052,676,00054,248,00054,652,00060,330,00082,288,000106,777,000108,496,000103,453,000100,345,00045,362,00046,584,00044,381,00044,546,00041,960,00044,543,00043,706,00048,624,00042,600,00043,247,00039,926,00044,941,00045,029,00044,972,00041,423,00039,198,000154,017,000151,427,000154,337,00037,830,00036,437,00034,180,00034,731,00037,865,00033,388,00033,316,00028,950,00034,252,00027,025,00030,750,00030,858,00027,832,00026,571,00025,481,00024,192,00080,593,00023,584,00035,998,00037,447,00068,944,20022,917,20038,369,30043,802,60084,678,70021,528,40023,065,90022,606,90087,503,40022,742,20022,417,90021,952,50065,466,50000056,676,50000017,793,40000015,625,60000012,777,4000
       Short-term Debt 
0
1,274,600
0
0
0
1,304,000
0
0
0
1,882,700
0
0
0
37,835,500
0
0
0
46,486,900
2,724,000
2,405,500
2,737,300
50,187,500
3,277,400
2,621,200
1,745,300
47,194,700
1,661,400
1,282,300
1,316,400
49,068,000
1,050,000
763,000
749,000
56,992,000
835,000
156,000
96,000
155,000
341,000
796,000
793,000
1,832,000
1,676,000
1,913,000
2,125,000
1,661,000
1,756,000
1,624,000
1,587,000
1,129,000
114,176,000
116,605,000
114,937,000
1,121,000
1,501,000
1,348,000
1,429,000
1,602,000
1,107,000
862,000
731,000
277,000
249,000
226,000
283,000
302,000
235,000
241,000
209,000
18,271,000
17,938,000
20,331,000
20,491,000
29,573,000
879,000
18,010,000
13,914,000
10,565,000
10,978,000
9,348,000
9,193,000
11,044,000
17,892,000
12,633,000
15,116,000
27,676,000
23,153,000
21,194,000
53,252,000
28,275,000
15,339,000
19,872,000
46,086,000
21,759,000
17,715,000
16,564,000
17,533,000
17,714,000
19,137,000
15,533,000
15,768,000
15,456,000
10,869,000
10,146,000
11,499,000
40,311,000
16,172,000
13,640,000
15,777,000
38,762,000
39,547,000
44,708,000
45,228,000
38,063,000
44,970,000
46,558,000
47,435,000
39,172,000
45,297,000
45,933,000
46,032,000
42,998,000
54,335,000
44,861,000
47,273,000
49,669,000
49,257,000
50,773,000
51,174,000
51,621,000
52,983,000
50,884,000
50,763,000
53,493,000
54,883,000
53,178,000
54,913,000
54,313,000
53,273,000
55,683,000
51,326,000
51,666,000
49,800,000
46,352,000
47,658,000
50,037,000
48,637,000
44,171,000
44,430,000
50,568,000
48,248,000
49,754,000
49,111,000
50,150,000
50,288,000
51,070,000
51,070,00050,288,00050,150,00049,111,00049,754,00048,248,00050,568,00044,430,00044,171,00048,637,00050,037,00047,658,00046,352,00049,800,00051,666,00051,326,00055,683,00053,273,00054,313,00054,913,00053,178,00054,883,00053,493,00050,763,00050,884,00052,983,00051,621,00051,174,00050,773,00049,257,00049,669,00047,273,00044,861,00054,335,00042,998,00046,032,00045,933,00045,297,00039,172,00047,435,00046,558,00044,970,00038,063,00045,228,00044,708,00039,547,00038,762,00015,777,00013,640,00016,172,00040,311,00011,499,00010,146,00010,869,00015,456,00015,768,00015,533,00019,137,00017,714,00017,533,00016,564,00017,715,00021,759,00046,086,00019,872,00015,339,00028,275,00053,252,00021,194,00023,153,00027,676,00015,116,00012,633,00017,892,00011,044,0009,193,0009,348,00010,978,00010,565,00013,914,00018,010,000879,00029,573,00020,491,00020,331,00017,938,00018,271,000209,000241,000235,000302,000283,000226,000249,000277,000731,000862,0001,107,0001,602,0001,429,0001,348,0001,501,0001,121,000114,937,000116,605,000114,176,0001,129,0001,587,0001,624,0001,756,0001,661,0002,125,0001,913,0001,676,0001,832,000793,000796,000341,000155,00096,000156,000835,00056,992,000749,000763,0001,050,00049,068,0001,316,4001,282,3001,661,40047,194,7001,745,3002,621,2003,277,40050,187,5002,737,3002,405,5002,724,00046,486,90000037,835,5000001,882,7000001,304,0000001,274,6000
       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
145,977,000
146,009,000
1,985,000
1,960,000
2,491,000
2,399,000
1,699,000
1,700,000
54,548,000
52,851,000
54,604,000
53,946,000
52,912,000
55,344,000
133,267,000
51,343,000
49,471,000
46,012,000
47,323,000
120,683,000
48,286,000
43,819,000
44,050,000
50,164,000
48,050,000
49,341,000
48,638,000
49,669,000
49,790,000
50,565,000
50,565,00049,790,00049,669,00048,638,00049,341,00048,050,00050,164,00044,050,00043,819,00048,286,000120,683,00047,323,00046,012,00049,471,00051,343,000133,267,00055,344,00052,912,00053,946,00054,604,00052,851,00054,548,0001,700,0001,699,0002,399,0002,491,0001,960,0001,985,000146,009,000145,977,000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
8,704,700
0
0
0
11,381,900
7,542,200
7,624,300
7,339,900
10,897,200
6,540,600
6,627,400
7,414,700
10,296,700
8,092,600
8,399,600
8,426,900
9,575,100
8,702,000
8,924,000
8,606,000
10,650,000
9,953,000
10,373,000
10,954,000
10,777,000
14,740,000
16,033,000
12,631,000
11,260,000
13,339,000
14,108,000
13,605,000
11,735,000
13,527,000
13,956,000
14,780,000
11,997,000
21,253,000
11,985,000
18,774,000
13,368,000
18,393,000
17,444,000
21,464,000
14,450,000
14,570,000
14,840,000
14,465,000
15,075,000
15,794,000
15,588,000
15,258,000
15,677,000
16,191,000
17,312,000
16,444,000
18,981,000
20,480,000
21,832,000
20,742,000
20,420,000
26,545,000
21,879,000
22,399,000
21,489,000
24,169,000
23,853,000
22,991,000
22,813,000
24,005,000
23,595,000
22,738,000
23,549,000
24,480,000
25,495,000
25,898,000
20,832,000
23,964,000
24,216,000
20,358,000
14,772,000
0
0
0
14,594,000
0
0
0
16,362,000
19,984,000
19,424,000
18,924,000
17,724,000
19,638,000
19,661,000
20,793,000
19,308,000
20,600,000
20,961,000
21,640,000
19,531,000
22,209,000
22,062,000
21,155,000
20,035,000
22,366,000
21,844,000
22,386,000
20,272,000
22,072,000
23,084,000
22,384,000
21,296,000
23,257,000
23,568,000
23,566,000
23,282,000
25,480,000
22,743,000
23,273,000
21,520,000
23,325,000
22,980,000
22,228,000
20,673,000
18,439,000
16,360,000
21,466,000
22,204,000
23,492,000
18,593,000
22,923,000
22,349,000
23,256,000
23,378,000
27,051,000
25,605,000
26,028,000
27,749,000
27,813,000
25,992,000
27,384,000
25,458,000
25,458,00027,384,00025,992,00027,813,00027,749,00026,028,00025,605,00027,051,00023,378,00023,256,00022,349,00022,923,00018,593,00023,492,00022,204,00021,466,00016,360,00018,439,00020,673,00022,228,00022,980,00023,325,00021,520,00023,273,00022,743,00025,480,00023,282,00023,566,00023,568,00023,257,00021,296,00022,384,00023,084,00022,072,00020,272,00022,386,00021,844,00022,366,00020,035,00021,155,00022,062,00022,209,00019,531,00021,640,00020,961,00020,600,00019,308,00020,793,00019,661,00019,638,00017,724,00018,924,00019,424,00019,984,00016,362,00000014,594,00000014,772,00020,358,00024,216,00023,964,00020,832,00025,898,00025,495,00024,480,00023,549,00022,738,00023,595,00024,005,00022,813,00022,991,00023,853,00024,169,00021,489,00022,399,00021,879,00026,545,00020,420,00020,742,00021,832,00020,480,00018,981,00016,444,00017,312,00016,191,00015,677,00015,258,00015,588,00015,794,00015,075,00014,465,00014,840,00014,570,00014,450,00021,464,00017,444,00018,393,00013,368,00018,774,00011,985,00021,253,00011,997,00014,780,00013,956,00013,527,00011,735,00013,605,00014,108,00013,339,00011,260,00012,631,00016,033,00014,740,00010,777,00010,954,00010,373,0009,953,00010,650,0008,606,0008,924,0008,702,0009,575,1008,426,9008,399,6008,092,60010,296,7007,414,7006,627,4006,540,60010,897,2007,339,9007,624,3007,542,20011,381,9000008,704,7000000000000000
       Other Current Liabilities 
0
11,502,800
0
0
0
14,321,600
0
0
0
15,910,700
0
0
0
10,136,300
0
0
0
7,597,700
11,686,300
12,388,100
12,665,000
26,418,700
12,788,900
13,817,300
12,368,400
27,187,300
34,048,600
28,687,400
13,173,900
10,301,100
27,695,000
26,311,000
14,229,000
12,951,000
13,404,000
14,952,000
15,521,000
9,453,000
15,777,000
13,921,000
13,601,000
16,336,000
13,935,000
17,295,000
17,658,000
14,294,000
19,448,000
18,600,000
20,070,000
11,314,000
18,908,000
22,837,000
20,306,000
5,710,000
21,529,000
26,180,000
22,136,000
11,548,000
24,249,000
27,545,000
27,404,000
20,433,000
4,890,000
4,747,000
3,828,000
4,577,000
3,649,000
3,043,000
2,688,000
81,364,000
82,973,000
86,664,000
86,035,000
124,000
29,000
32,773,000
31,849,000
31,187,000
31,392,000
73,911,000
71,382,000
72,977,000
75,512,000
78,473,000
77,365,000
24,287,000
79,618,000
80,971,000
81,330,000
23,579,000
72,858,000
72,381,000
62,931,000
28,728,000
67,311,000
69,769,000
70,360,000
15,303,000
60,056,000
59,674,000
61,100,000
14,996,000
4,924,000
5,067,000
4,931,000
12,787,000
12,665,000
44,004,000
12,048,000
12,562,000
12,096,000
12,525,000
13,187,000
13,720,000
13,846,000
14,604,000
13,982,000
14,011,000
12,444,000
12,989,000
12,603,000
13,433,000
14,287,000
15,824,000
14,816,000
15,450,000
16,888,000
17,515,000
17,203,000
17,590,000
19,079,000
18,380,000
17,881,000
18,461,000
19,010,000
19,444,000
19,376,000
21,055,000
20,671,000
18,716,000
18,230,000
21,161,000
18,895,000
16,111,000
15,968,000
15,992,000
16,131,000
16,528,000
16,374,000
18,289,000
19,047,000
20,833,000
20,590,000
22,874,000
22,666,000
23,716,000
23,716,00022,666,00022,874,00020,590,00020,833,00019,047,00018,289,00016,374,00016,528,00016,131,00015,992,00015,968,00016,111,00018,895,00021,161,00018,230,00018,716,00020,671,00021,055,00019,376,00019,444,00019,010,00018,461,00017,881,00018,380,00019,079,00017,590,00017,203,00017,515,00016,888,00015,450,00014,816,00015,824,00014,287,00013,433,00012,603,00012,989,00012,444,00014,011,00013,982,00014,604,00013,846,00013,720,00013,187,00012,525,00012,096,00012,562,00012,048,00044,004,00012,665,00012,787,0004,931,0005,067,0004,924,00014,996,00061,100,00059,674,00060,056,00015,303,00070,360,00069,769,00067,311,00028,728,00062,931,00072,381,00072,858,00023,579,00081,330,00080,971,00079,618,00024,287,00077,365,00078,473,00075,512,00072,977,00071,382,00073,911,00031,392,00031,187,00031,849,00032,773,00029,000124,00086,035,00086,664,00082,973,00081,364,0002,688,0003,043,0003,649,0004,577,0003,828,0004,747,0004,890,00020,433,00027,404,00027,545,00024,249,00011,548,00022,136,00026,180,00021,529,0005,710,00020,306,00022,837,00018,908,00011,314,00020,070,00018,600,00019,448,00014,294,00017,658,00017,295,00013,935,00016,336,00013,601,00013,921,00015,777,0009,453,00015,521,00014,952,00013,404,00012,951,00014,229,00026,311,00027,695,00010,301,10013,173,90028,687,40034,048,60027,187,30012,368,40013,817,30012,788,90026,418,70012,665,00012,388,10011,686,3007,597,70000010,136,30000015,910,70000014,321,60000011,502,8000
   > Long-term Liabilities 
0
6,557,600
0
0
0
7,447,900
0
0
0
8,669,600
0
0
0
64,996,900
0
0
0
71,732,200
115,375,800
121,984,200
123,249,100
62,121,200
122,847,800
122,184,800
128,286,800
66,260,400
107,333,000
116,372,000
129,785,100
95,765,600
129,287,000
138,930,000
154,429,000
101,313,000
156,046,000
164,710,000
166,604,000
169,863,000
175,740,000
181,842,000
184,620,000
184,484,000
194,514,000
201,410,000
198,961,000
198,240,000
199,294,000
207,444,000
207,430,000
210,533,000
46,726,000
53,096,000
50,102,000
174,938,000
179,665,000
189,415,000
194,765,000
203,751,000
206,004,000
216,016,000
220,738,000
217,187,000
224,139,000
230,572,000
221,530,000
223,539,000
218,176,000
228,042,000
230,364,000
177,752,000
173,469,000
183,940,000
194,772,000
221,322,000
238,957,000
224,615,000
219,548,000
223,056,000
208,511,000
164,061,000
158,877,000
159,607,000
156,388,000
159,207,000
157,184,000
200,640,000
170,689,000
173,447,000
166,378,000
195,436,000
177,514,000
168,924,000
159,307,000
165,518,000
134,585,000
123,275,000
122,483,000
150,592,000
118,212,000
108,084,000
101,950,000
116,446,000
86,688,000
84,577,000
79,789,000
90,239,000
114,456,000
86,852,000
113,844,000
100,815,000
100,373,000
95,024,000
96,945,000
101,148,000
96,327,000
96,296,000
95,487,000
106,212,000
102,903,000
103,438,000
105,926,000
114,912,000
111,858,000
119,021,000
114,180,000
118,387,000
122,052,000
120,811,000
123,561,000
128,192,000
130,818,000
126,650,000
127,498,000
124,905,000
127,475,000
127,714,000
123,683,000
127,175,000
139,958,000
145,731,000
133,623,000
139,258,000
132,596,000
130,274,000
126,940,000
117,686,000
117,550,000
115,066,000
114,663,000
115,851,000
118,698,000
121,370,000
123,529,000
128,981,000
128,238,000
129,588,000
129,588,000128,238,000128,981,000123,529,000121,370,000118,698,000115,851,000114,663,000115,066,000117,550,000117,686,000126,940,000130,274,000132,596,000139,258,000133,623,000145,731,000139,958,000127,175,000123,683,000127,714,000127,475,000124,905,000127,498,000126,650,000130,818,000128,192,000123,561,000120,811,000122,052,000118,387,000114,180,000119,021,000111,858,000114,912,000105,926,000103,438,000102,903,000106,212,00095,487,00096,296,00096,327,000101,148,00096,945,00095,024,000100,373,000100,815,000113,844,00086,852,000114,456,00090,239,00079,789,00084,577,00086,688,000116,446,000101,950,000108,084,000118,212,000150,592,000122,483,000123,275,000134,585,000165,518,000159,307,000168,924,000177,514,000195,436,000166,378,000173,447,000170,689,000200,640,000157,184,000159,207,000156,388,000159,607,000158,877,000164,061,000208,511,000223,056,000219,548,000224,615,000238,957,000221,322,000194,772,000183,940,000173,469,000177,752,000230,364,000228,042,000218,176,000223,539,000221,530,000230,572,000224,139,000217,187,000220,738,000216,016,000206,004,000203,751,000194,765,000189,415,000179,665,000174,938,00050,102,00053,096,00046,726,000210,533,000207,430,000207,444,000199,294,000198,240,000198,961,000201,410,000194,514,000184,484,000184,620,000181,842,000175,740,000169,863,000166,604,000164,710,000156,046,000101,313,000154,429,000138,930,000129,287,00095,765,600129,785,100116,372,000107,333,00066,260,400128,286,800122,184,800122,847,80062,121,200123,249,100121,984,200115,375,80071,732,20000064,996,9000008,669,6000007,447,9000006,557,6000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
110,341,000
103,201,000
100,905,000
97,249,000
88,400,000
0
0
0
0
0
0
0
0
0
0
000000000088,400,00097,249,000100,905,000103,201,000110,341,000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
25,332,000
25,575,000
24,468,000
24,419,000
24,039,000
23,294,000
23,232,000
23,088,000
22,691,000
22,369,000
22,096,000
23,723,000
23,190,000
23,696,000
25,212,000
26,793,000
26,644,000
27,202,000
27,483,000
26,250,000
27,554,000
26,653,000
26,200,000
25,024,000
24,553,000
0
0
0
0
0
0000024,553,00025,024,00026,200,00026,653,00027,554,00026,250,00027,483,00027,202,00026,644,00026,793,00025,212,00023,696,00023,190,00023,723,00022,096,00022,369,00022,691,00023,088,00023,232,00023,294,00024,039,00024,419,00024,468,00025,575,00025,332,00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000