0 XP   0   0   0

Jack Henry & Associates Inc










Financial Health of Jack Henry & Associates Inc




Comparing to competitors in the Information Technology Services industry




  Industry Rankings  


Jack Henry & Associates Inc
Buy, Hold or Sell?

Should you buy, hold or sell Jack Henry & Associates Inc?

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

Let's analyse Jack Henry & Associates Inc

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

  1. Company's Financial Health
    A deep dive into the books. How are the numbers doing? Is Jack Henry & Associates Inc even making a profit? Is the company skyrocketing? Or is it sinking like the Titanic. The trend is your friend.
  2. Market Valuation
    Finally, you now have an insight of how Jack Henry & Associates Inc is doing in the market. If the company is worth buying. The latest step is to find out how other investors value Jack Henry & Associates Inc. The closing price on 2022-12-02 was $191.60 per share. Is the company over- or underpriced?
  3. Key Performance Indicators
    A total overlook on how the company is doing. Based on the (trends in) the key performance indicators.
Jack Henry & Associates Inc Daily Candlestick Chart

Summary

Financial Health

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 just able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

1.1. Profitability of Jack Henry & Associates Inc.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Jack Henry & Associates Inc earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Jack Henry & Associates Inc to the Information Technology Services industry mean.
  • A Net Profit Margin of 16.7% means that $0.17 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Jack Henry & Associates Inc:

  • The MRQ is 16.7%. The company is making a huge profit. +2
  • The TTM is 18.7%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ16.7%TTM18.7%-2.0%
TTM18.7%YOY17.7%+1.0%
TTM18.7%5Y19.2%-0.5%
5Y19.2%10Y18.1%+1.1%
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ16.7%3.2%+13.5%
TTM18.7%2.7%+16.0%
YOY17.7%3.4%+14.3%
5Y19.2%2.8%+16.4%
10Y18.1%2.9%+15.2%
1.1.2. Return on Assets

Shows how efficient Jack Henry & Associates Inc is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Jack Henry & Associates Inc to the Information Technology Services industry mean.
  • 3.3% Return on Assets means that Jack Henry & Associates Inc generated $0.03 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Jack Henry & Associates Inc:

  • The MRQ is 3.3%. Using its assets, the company is less efficient in making profit.
  • The TTM is 3.9%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ3.3%TTM3.9%-0.6%
TTM3.9%YOY3.4%+0.5%
TTM3.9%5Y3.8%+0.2%
5Y3.8%10Y3.5%+0.2%
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ3.3%0.9%+2.4%
TTM3.9%1.0%+2.9%
YOY3.4%1.1%+2.3%
5Y3.8%1.0%+2.8%
10Y3.5%1.0%+2.5%
1.1.3. Return on Equity

Shows how efficient Jack Henry & Associates Inc is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Jack Henry & Associates Inc to the Information Technology Services industry mean.
  • 5.8% Return on Equity means Jack Henry & Associates Inc generated $0.06 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Jack Henry & Associates Inc:

  • The MRQ is 5.8%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 6.8%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ5.8%TTM6.8%-0.9%
TTM6.8%YOY5.5%+1.3%
TTM6.8%5Y6.0%+0.8%
5Y6.0%10Y5.7%+0.3%
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ5.8%2.1%+3.7%
TTM6.8%2.4%+4.4%
YOY5.5%2.5%+3.0%
5Y6.0%2.2%+3.8%
10Y5.7%2.2%+3.5%

1.2. Operating Efficiency of Jack Henry & Associates Inc.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Jack Henry & Associates Inc is operating .

  • Measures how much profit Jack Henry & Associates Inc 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 Jack Henry & Associates Inc to the Information Technology Services industry mean.
  • An Operating Margin of 21.5% means the company generated $0.22  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Jack Henry & Associates Inc:

  • The MRQ is 21.5%. The company is operating efficient. +1
  • The TTM is 24.4%. The company is operating efficient. +1
Trends
Current periodCompared to+/- 
MRQ21.5%TTM24.4%-2.9%
TTM24.4%YOY22.7%+1.8%
TTM24.4%5Y23.5%+0.9%
5Y23.5%10Y24.5%-1.0%
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ21.5%4.2%+17.3%
TTM24.4%4.3%+20.1%
YOY22.7%4.3%+18.4%
5Y23.5%3.7%+19.8%
10Y24.5%3.1%+21.4%
1.2.2. Operating Ratio

Measures how efficient Jack Henry & Associates Inc is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Information Technology Services 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 Jack Henry & Associates Inc:

  • The MRQ is 0.785. The company is efficient in keeping operating costs low. +1
  • The TTM is 0.756. The company is efficient in keeping operating costs low. +1
Trends
Current periodCompared to+/- 
MRQ0.785TTM0.756+0.029
TTM0.756YOY0.773-0.018
TTM0.7565Y0.766-0.010
5Y0.76610Y0.757+0.009
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7851.519-0.734
TTM0.7561.320-0.564
YOY0.7731.056-0.283
5Y0.7661.023-0.257
10Y0.7571.008-0.251

1.3. Liquidity of Jack Henry & Associates Inc.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Jack Henry & Associates Inc is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Information Technology Services industry mean).
  • A Current Ratio of 1.13 means the company has $1.13 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Jack Henry & Associates Inc:

  • The MRQ is 1.128. The company is just able to pay all its short-term debts.
  • The TTM is 1.248. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.128TTM1.248-0.120
TTM1.248YOY1.350-0.102
TTM1.2485Y1.230+0.018
5Y1.23010Y1.143+0.087
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1281.517-0.389
TTM1.2481.495-0.247
YOY1.3501.554-0.204
5Y1.2301.501-0.271
10Y1.1431.363-0.220
1.3.2. Quick Ratio

Measures if Jack Henry & Associates Inc is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Jack Henry & Associates Inc to the Information Technology Services industry mean.
  • A Quick Ratio of 0.76 means the company can pay off $0.76 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Jack Henry & Associates Inc:

  • The MRQ is 0.755. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.776. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.755TTM0.776-0.020
TTM0.776YOY0.944-0.168
TTM0.7765Y0.833-0.057
5Y0.83310Y0.805+0.028
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7551.012-0.257
TTM0.7761.027-0.251
YOY0.9441.068-0.124
5Y0.8331.029-0.196
10Y0.8050.957-0.152

1.4. Solvency of Jack Henry & Associates Inc.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Jack Henry & Associates Inc assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Jack Henry & Associates Inc to Information Technology Services industry mean.
  • A Debt to Asset Ratio of 0.44 means that Jack Henry & Associates Inc assets are financed with 43.7% credit (debt) and the remaining percentage (100% - 43.7%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Jack Henry & Associates Inc:

  • The MRQ is 0.437. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.421. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.437TTM0.421+0.017
TTM0.421YOY0.376+0.045
TTM0.4215Y0.367+0.054
5Y0.36710Y0.378-0.011
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4370.521-0.084
TTM0.4210.516-0.095
YOY0.3760.514-0.138
5Y0.3670.499-0.132
10Y0.3780.489-0.111
1.4.2. Debt to Equity Ratio

Measures if Jack Henry & Associates Inc is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Jack Henry & Associates Inc to the Information Technology Services industry mean.
  • A Debt to Equity ratio of 77.7% means that company has $0.78 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Jack Henry & Associates Inc:

  • The MRQ is 0.777. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.729. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.777TTM0.729+0.049
TTM0.729YOY0.611+0.118
TTM0.7295Y0.588+0.141
5Y0.58810Y0.621-0.033
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7771.012-0.235
TTM0.7291.020-0.291
YOY0.6110.997-0.386
5Y0.5881.003-0.415
10Y0.6210.970-0.349

2. Market Valuation of Jack Henry & Associates Inc

2. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings Jack Henry & Associates Inc generates.

  • Above 15 is considered overpriced but always compare Jack Henry & Associates Inc to the Information Technology Services industry mean.
  • A PE ratio of 163.59 means the investor is paying $163.59 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Jack Henry & Associates Inc:

  • The EOD is 174.114. Seems overpriced? -1
  • The MRQ is 163.591. Seems overpriced? -1
  • The TTM is 145.302. Seems overpriced? -1
Trends
Current periodCompared to+/- 
EOD174.114MRQ163.591+10.523
MRQ163.591TTM145.302+18.289
TTM145.302YOY156.634-11.332
TTM145.3025Y147.816-2.514
5Y147.81610Y125.003+22.813
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
EOD174.11459.363+114.751
MRQ163.59162.348+101.243
TTM145.30265.808+79.494
YOY156.63460.186+96.448
5Y147.81658.251+89.565
10Y125.00350.041+74.962
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Jack Henry & Associates Inc.

  • Lower is better.
  • A PEG ratio of 1 means the market price of the stock and the expected future earnings are on par.

Let's take a look of the Price Earnings to Growth Ratio trends of Jack Henry & Associates Inc:

  • The MRQ is -3,018.530. Very Bad. -2
  • The TTM is -1,518.932. Very Bad. -2
Trends
Current periodCompared to+/- 
MRQ-3,018.530TTM-1,518.932-1,499.598
TTM-1,518.932YOY12,937.768-14,456.701
TTM-1,518.9325Y1,973.170-3,492.103
5Y1,973.17010Y1,009.017+964.153
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-3,018.5300.141-3,018.671
TTM-1,518.9320.078-1,519.010
YOY12,937.7680.168+12,937.600
5Y1,973.1700.194+1,972.976
10Y1,009.0170.186+1,008.831

2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of Jack Henry & Associates Inc is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Information Technology Services industry mean).
  • A PB ratio of 9.52 means the investor is paying $9.52 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Jack Henry & Associates Inc:

  • The EOD is 10.135. Seems overpriced? -1
  • The MRQ is 9.523. Seems overpriced? -1
  • The TTM is 9.686. Seems overpriced? -1
Trends
Current periodCompared to+/- 
EOD10.135MRQ9.523+0.613
MRQ9.523TTM9.686-0.163
TTM9.686YOY8.493+1.192
TTM9.6865Y8.340+1.345
5Y8.34010Y6.893+1.448
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
EOD10.1352.181+7.954
MRQ9.5232.312+7.211
TTM9.6862.780+6.906
YOY8.4932.608+5.885
5Y8.3402.219+6.121
10Y6.8931.895+4.998
2. Total Gains per Share

2.4. Latest News of Jack Henry & Associates Inc

Does Jack Henry & Associates Inc 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 Jack Henry & Associates Inc to keep up to date. Note: the news is often already included in the price.

DateTitleRead
2022-11-26
13:41
Is It Smart To Buy Jack Henry & Associates, Inc. (NASDAQ:JKHY) Before It Goes Ex-Dividend?Read
2022-11-09
18:25
Jack Henry (JKHY) Q1 Earnings Top Estimates, Revenues Rise Y/YRead
2022-11-08
23:35
Jack Henry (JKHY) Surpasses Q1 Earnings and Revenue EstimatesRead
2022-11-08
22:02
Jack Henry & Associates, Inc. Reports First Quarter Fiscal 2023 ResultsRead
2022-11-07
19:55
Jack Henry (JKHY) to Report Q1 Earnings: What's in the Cards?Read

3. Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of Jack Henry & Associates Inc.

3.1. Institutions holding Jack Henry & Associates Inc

Institutions are holding 93.529% of the shares of Jack Henry & Associates Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2022-06-30Vanguard Group Inc11.89190.043986671621007451.176
2022-06-30Apg All Pensions Group5.90521.7374303855-118936-2.6892
2022-06-30State Street Corporation4.34540.03423167072-64127-1.9846
2022-06-30Kayne Anderson Rudnick Investment Management LLC4.12971.71023009821-40635-1.3321
2022-06-30Atlantic Trust Group, LLC2.63630.89831921399-1325-0.0689
2022-06-30Geode Capital Management, LLC2.21130.04241611656-21682-1.3275
2022-06-30JPMorgan Chase & Co1.81960.0333132619428611727.5092
2022-06-30Wells Fargo & Co1.75990.07141282655-100852-7.2896
2022-06-30Parnassus Investments, LLC1.75810.55091281322-223223-14.8366
2022-06-30Neuberger Berman Group LLC1.34070.1768977127-22217-2.2232
2022-06-30Northern Trust Corp1.28420.036193599563790.6862
2022-06-30Vaughan Nelson Scarbrgh & Mccullough LP1.27362.2549928244526196.0093
2022-06-30Bank of New York Mellon Corp1.20150.036875722187382.1865
2022-06-30Amvescap Plc.1.08270.043789116-40646-4.8985
2022-06-30Atlanta Capital Management Company,LLC1.0290.5813749938-4646-0.6157
2022-06-30UBS Asset Mgmt Americas Inc0.96470.0663703106-70120-9.0685
2022-06-30Legal & General Group PLC0.9150.0425666877500148.1078
2022-06-30Lord, Abbett & Co LLC0.80720.3745588291-54348-8.457
2022-06-30California Public Employees Retrmnt Sys0.74590.0916543642-7966-1.4441
2022-06-30Charles Schwab Investment Management Inc0.73750.033753748969711.314
Total 47.83948.858334866683-249140-0.7%

3.2. Funds holding Jack Henry & Associates Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2022-09-30Vanguard Total Stock Mkt Idx Inv2.9870.03712177004168830.7816
2022-09-30Vanguard Instl Ttl Stck Mkt Idx Tr2.9870.03752177004291741.3583
2022-09-30Vanguard 500 Index Investor2.26540.04381651104146910.8978
2022-09-30Parnassus Mid-Cap1.75813.8745128132200
2022-09-30iShares MSCI USA Min Vol Factor ETF1.54390.7514112523695200.8533
2022-09-30Vanguard Small Cap Index1.26980.159292549910340.1118
2022-09-30JPMorgan Equity Premium Income ETF1.21.267287460817800.2039
2022-09-30Vanguard Mid Cap Index Institutional1.15420.121684119042950.5132
2022-09-30SPDR® S&P 500 ETF Trust1.10020.04480184970090.8818
2022-08-31Fidelity® 500 Index1.07220.0419781477-870-0.1112
2022-09-30iShares Core S&P 500 ETF0.89350.0442651234-264-0.0405
2022-09-30Neuberger Berman Genesis Inv0.83281.205606991-4540-0.7424
2022-08-31Eaton Vance Atlanta Capital SMID-Cap I0.82011.126359772800
2022-09-30Vanguard Small Cap Growth Index Inv0.73370.3745534747-13108-2.3926
2022-09-30Vanguard Institutional Index I0.72460.0438528112-651-0.1231
2022-09-30Invesco S&P 500® Low Volatility ETF0.66920.90964877433480.0714
2022-09-30Vanguard Dividend Appreciation ETF0.64030.125946664644280.958
2022-09-30Vanguard Information Technology ETF0.48860.1521356103-9024-2.4715
2022-09-30State St S&P 500® Indx SL Cl III0.48040.0438350124115053.3976
2022-09-30Technology Select Sector SPDR® ETF0.46620.173133977041911.2489
Total 24.087210.576517555491+76401+0.4%

3.3. Insider Transactions

Insiders are holding 0.953% of the shares of Jack Henry & Associates Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2022-03-23David B FossSELL3247188.08
2021-08-24Thomas Hampton Jr. WilsonBUY169175.12
2021-06-25Stacey E. ZengelSELL2347166.01
2020-12-22Thomas A WimsettBUY8900156.3529941
2020-05-06Steven W. TomsonSELL3698175.17
2020-02-19Stacey E. ZengelSELL938173.36
2020-02-12Kevin D WilliamsSELL9453167.3526100
2019-11-29Stacey E ZengelSELL1013152.31938
2019-11-08Mark S ForbisSELL1479148.291621
2019-11-06Ronald L MosesSELL1800146.61838
2019-06-21Wesley A BrownSELL3320137.3590931
2019-06-19Matthew C FlaniganSELL5000137.749226
2019-06-18Mark S ForbisSELL501137.58797
2019-06-07Wesley A BrownSELL400134.9885965
2019-03-21Russell L BernthalSELL910137.564831
2019-03-20Mark S ForbisSELL1000134.741013
2019-03-04Ronald L MosesSELL750134.2
2019-02-21John F PrimSELL7575131.91218491
2019-02-15Stacey E ZengelSELL4388133.54453
2018-12-10Mark S ForbisSELL3000134.915038

4. Summary

4.1. Key Performance Indicators

The key performance indicators of Jack Henry & Associates Inc compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--0.7090.282+152%-0.597+184%0.284+149%0.190+272%
Book Value Growth--0.0380.010+299%-0.044+214%0.013+198%0.007+433%
Book Value Per Share--18.90418.296+3%18.899+0%18.016+5%15.160+25%
Book Value Per Share Growth--0.0370.013+178%-0.035+192%0.016+131%0.012+222%
Current Ratio--1.1281.248-10%1.350-16%1.230-8%1.143-1%
Debt To Asset Ratio--0.4370.421+4%0.376+16%0.367+19%0.378+16%
Debt To Equity Ratio--0.7770.729+7%0.611+27%0.588+32%0.621+25%
Dividend Per Share--0.4880.473+3%0.442+10%0.447+9%0.337+45%
Dividend Per Share Growth---0.0010.015-103%0.016-103%0.001-184%0.022-102%
Eps--1.1001.234-11%1.029+7%1.064+3%0.859+28%
Eps Growth---0.0540.003-1669%0.039-237%-0.035-35%-0.012-78%
Gross Profit Margin--1.0001.0000%1.0000%0.966+4%0.777+29%
Net Profit Margin--0.1670.187-11%0.177-6%0.192-13%0.181-8%
Operating Margin--0.2150.244-12%0.227-5%0.235-8%0.245-12%
Operating Ratio--0.7850.756+4%0.773+1%0.766+3%0.757+4%
Pb Ratio10.135+6%9.5239.686-2%8.493+12%8.340+14%6.893+38%
Pe Ratio174.114+6%163.591145.302+13%156.634+4%147.816+11%125.003+31%
Peg Ratio---3018.530-1518.932-50%12937.768-123%1973.170-253%1009.017-399%
Price Per Share191.600+6%180.020177.030+2%159.953+13%150.458+20%108.722+66%
Price To Total Gains Ratio160.056+6%150.38261.735+144%212.618-29%154.071-2%128.656+17%
Profit Growth---5.323-0.068-99%3.080-273%-3.879-27%-1.453-73%
Quick Ratio--0.7550.776-3%0.944-20%0.833-9%0.805-6%
Return On Assets--0.0330.039-16%0.034-3%0.038-13%0.035-7%
Return On Equity--0.0580.068-14%0.055+7%0.060-3%0.057+2%
Revenue Growth--0.0090.016-44%0.021-57%0.010-9%0.014-33%
Total Gains Per Share--1.1970.755+59%-0.155+113%0.731+64%0.527+127%
Total Gains Per Share Growth---0.190-0.075-60%0.425-145%-0.026-87%-0.769+305%
Usd Book Value--1381623000.0001344473000.000+3%1430916000.000-3%1372288700.000+1%1192771650.000+16%
Usd Book Value Change Per Share--0.7090.282+152%-0.597+184%0.284+149%0.190+272%
Usd Book Value Per Share--18.90418.296+3%18.899+0%18.016+5%15.160+25%
Usd Dividend Per Share--0.4880.473+3%0.442+10%0.447+9%0.337+45%
Usd Eps--1.1001.234-11%1.029+7%1.064+3%0.859+28%
Usd Price Per Share191.600+6%180.020177.030+2%159.953+13%150.458+20%108.722+66%
Usd Profit--80426000.00090729250.000-11%77867250.000+3%80979950.000-1%67827700.000+19%
Usd Revenue--482672000.000485721000.000-1%439556000.000+10%424373450.000+14%372194750.000+30%
Usd Total Gains Per Share--1.1970.755+59%-0.155+113%0.731+64%0.527+127%
 EOD+2 -3MRQTTM+15 -20YOY+17 -185Y+17 -1910Y+21 -15

4.2. Fundamental Score

Let's check the fundamental score of Jack Henry & Associates Inc based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15174.114
Price to Book Ratio (EOD)Between0-110.135
Net Profit Margin (MRQ)Greater than00.167
Operating Margin (MRQ)Greater than00.215
Quick Ratio (MRQ)Greater than10.755
Current Ratio (MRQ)Greater than11.128
Debt to Asset Ratio (MRQ)Less than10.437
Debt to Equity Ratio (MRQ)Less than10.777
Return on Equity (MRQ)Greater than0.150.058
Return on Assets (MRQ)Greater than0.050.033
Total5/10 (50.0%)

4.3. Technical Score

Let's check the technical score of Jack Henry & Associates Inc based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5057.160
Ma 20Greater thanMa 50184.048
Ma 50Greater thanMa 100186.321
Ma 100Greater thanMa 200192.866
OpenGreater thanClose188.500
Total2/5 (40.0%)



Latest Balance Sheet

Balance Sheet of 2022-06-30. Currency in USD. All numbers in thousands.

Summary
Total Assets2,455,564
Total Liabilities1,073,941
Total Stockholder Equity1,381,623
 As reported
Total Liabilities 1,073,941
Total Stockholder Equity+ 1,381,623
Total Assets = 2,455,564

Assets

Total Assets2,455,564
Total Current Assets613,524
Long-term Assets613,524
Total Current Assets
Cash And Cash Equivalents 48,787
Net Receivables 361,894
Other Current Assets 202,843
Total Current Assets  (as reported)613,524
Total Current Assets  (calculated)613,524
+/-0
Long-term Assets
Property Plant Equipment 211,709
Goodwill 687,458
Intangible Assets 505,597
Long-term Assets Other 437,276
Long-term Assets  (as reported)1,842,040
Long-term Assets  (calculated)1,842,040
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities543,830
Long-term Liabilities530,111
Total Stockholder Equity1,381,623
Total Current Liabilities
Short-term Debt 67
Accounts payable 21,034
Other Current Liabilities 192,042
Total Current Liabilities  (as reported)543,830
Total Current Liabilities  (calculated)213,143
+/- 330,687
Long-term Liabilities
Capital Lease Obligations 67
Other Liabilities 374,340
Deferred Long Term Liability 143,750
Long-term Liabilities  (as reported)530,111
Long-term Liabilities  (calculated)518,157
+/- 11,954
Total Stockholder Equity
Common Stock1,039
Retained Earnings 2,636,342
Other Stockholders Equity -1,255,758
Total Stockholder Equity (as reported)1,381,623
Total Stockholder Equity (calculated)1,381,623
+/-0
Other
Capital Stock1,039
Cash and Short Term Investments 48,787
Common Stock Shares Outstanding 73,086
Current Deferred Revenue330,687
Liabilities and Stockholders Equity 2,455,564
Net Debt 66,280
Net Invested Capital 1,496,623
Net Tangible Assets 143,096
Net Working Capital 69,694
Short Long Term Debt Total 115,067



Balance Sheet

Currency in USD. All numbers in thousands.

 Trend2022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-311993-12-311993-09-301993-06-301993-03-311992-12-311992-09-301992-06-301992-03-311991-12-311991-09-301991-06-301991-03-311990-12-311990-09-301990-06-301990-03-311989-12-311989-09-301989-06-301989-03-311988-12-311988-09-301988-06-301988-03-311987-12-311987-09-301987-06-301987-03-311986-12-311986-09-301986-06-301986-03-311985-12-311985-09-30
> Total Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
58,700
51,400
50,600
52,600
60,400
60,800
61,400
61,300
82,100
81,900
89,000
86,700
115,300
129,700
148,800
139,300
174,700
205,100
233,100
222,712
321,082
312,375
339,105
364,002
433,121
423,235
442,511
458,837
486,142
460,950
459,581
455,805
548,575
543,352
548,375
547,654
653,614
633,293
661,588
660,100
814,153
738,306
765,878
769,374
906,067
821,104
830,323
834,651
999,340
901,852
907,805
915,595
1,021,044
900,892
916,551
872,718
1,050,700
979,659
1,036,954
1,048,238
1,564,146
1,415,505
1,397,646
1,384,786
1,505,797
1,481,778
1,463,602
1,444,035
1,619,492
1,602,684
1,569,508
1,563,441
1,629,155
1,615,142
1,582,144
1,514,472
1,624,292
1,558,054
1,620,971
1,620,971
1,836,835
1,714,197
1,708,865
1,702,622
1,815,512
1,732,252
1,718,095
1,686,983
1,908,945
1,796,345
1,917,076
1,905,368
2,050,303
2,033,102
1,971,777
2,002,879
2,184,829
2,225,978
2,187,439
2,229,419
2,428,474
2,335,076
2,286,709
2,211,499
2,336,156
2,280,911
2,280,802
2,272,103
2,455,564
2,455,5642,272,1032,280,8022,280,9112,336,1562,211,4992,286,7092,335,0762,428,4742,229,4192,187,4392,225,9782,184,8292,002,8791,971,7772,033,1022,050,3031,905,3681,917,0761,796,3451,908,9451,686,9831,718,0951,732,2521,815,5121,702,6221,708,8651,714,1971,836,8351,620,9711,620,9711,558,0541,624,2921,514,4721,582,1441,615,1421,629,1551,563,4411,569,5081,602,6841,619,4921,444,0351,463,6021,481,7781,505,7971,384,7861,397,6461,415,5051,564,1461,048,2381,036,954979,6591,050,700872,718916,551900,8921,021,044915,595907,805901,852999,340834,651830,323821,104906,067769,374765,878738,306814,153660,100661,588633,293653,614547,654548,375543,352548,575455,805459,581460,950486,142458,837442,511423,235433,121364,002339,105312,375321,082222,712233,100205,100174,700139,300148,800129,700115,30086,70089,00081,90082,10061,30061,40060,80060,40052,60050,60051,40058,700000000000000000000000000000000000000000
   > Total Current 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
27,500
18,300
17,200
18,700
28,100
25,400
25,500
24,500
42,700
41,800
45,600
42,500
69,100
72,000
75,600
51,800
79,800
61,000
86,500
72,374
104,000
86,973
99,657
114,444
172,050
157,435
159,313
157,586
179,977
145,143
134,929
127,711
217,262
201,898
210,592
188,479
259,058
227,035
144,752
129,670
260,293
183,739
179,662
173,521
306,410
217,795
187,745
189,753
350,385
237,669
208,610
215,963
329,757
210,856
220,324
182,026
359,646
286,090
203,592
210,138
393,102
248,754
239,063
231,754
353,950
322,974
308,773
292,963
468,649
450,729
408,936
392,764
447,885
430,459
382,711
278,985
384,381
302,119
306,781
306,781
493,499
345,425
320,017
309,970
431,929
342,900
323,737
299,154
520,031
403,871
369,600
362,030
468,536
457,839
362,639
388,556
569,448
484,123
427,731
479,650
669,101
574,539
518,484
442,669
543,737
490,961
467,032
470,898
613,524
613,524470,898467,032490,961543,737442,669518,484574,539669,101479,650427,731484,123569,448388,556362,639457,839468,536362,030369,600403,871520,031299,154323,737342,900431,929309,970320,017345,425493,499306,781306,781302,119384,381278,985382,711430,459447,885392,764408,936450,729468,649292,963308,773322,974353,950231,754239,063248,754393,102210,138203,592286,090359,646182,026220,324210,856329,757215,963208,610237,669350,385189,753187,745217,795306,410173,521179,662183,739260,293129,670144,752227,035259,058188,479210,592201,898217,262127,711134,929145,143179,977157,586159,313157,435172,050114,44499,65786,973104,00072,37486,50061,00079,80051,80075,60072,00069,10042,50045,60041,80042,70024,50025,50025,40028,10018,70017,20018,30027,500000000000000000000000000000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,400
5,000
5,400
4,600
5,000
10,700
5,600
6,500
7,900
21,800
20,700
20,300
23,300
39,100
34,700
14,100
3,200
2,400
3,300
12,976
5,186
20,454
15,832
25,145
18,589
45,008
36,832
47,808
17,765
41,668
30,209
33,302
32,014
103,032
108,536
88,905
53,758
119,845
22,515
15,952
11,608
55,558
38,249
38,805
74,139
49,842
27,625
27,730
88,617
54,527
28,136
40,578
65,565
24,835
40,602
26,415
118,251
108,018
24,943
35,779
125,518
46,766
46,871
54,383
63,125
108,055
95,202
89,771
157,313
223,688
192,854
182,051
127,905
181,787
155,501
52,244
70,377
39,402
49,332
49,332
148,313
84,485
55,126
54,001
70,310
84,519
64,188
42,916
114,765
104,040
57,719
57,402
31,440
114,872
26,156
35,398
93,628
96,679
72,513
109,514
213,345
195,320
147,762
70,116
50,992
44,251
29,120
39,797
48,787
48,78739,79729,12044,25150,99270,116147,762195,320213,345109,51472,51396,67993,62835,39826,156114,87231,44057,40257,719104,040114,76542,91664,18884,51970,31054,00155,12684,485148,31349,33249,33239,40270,37752,244155,501181,787127,905182,051192,854223,688157,31389,77195,202108,05563,12554,38346,87146,766125,51835,77924,943108,018118,25126,41540,60224,83565,56540,57828,13654,52788,61727,73027,62549,84274,13938,80538,24955,55811,60815,95222,515119,84553,75888,905108,536103,03232,01433,30230,20941,66817,76547,80836,83245,00818,58925,14515,83220,4545,18612,9763,3002,4003,20014,10034,70039,10023,30020,30020,70021,8007,9006,5005,60010,7005,0004,6005,4005,0003,400000000000000000000000000000000000000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6,700
6,600
6,700
1,034
946
961
976
990
985
994
997
998
997
997
998
998
998
998
999
999
998
998
997
993
993
992
2,661
2,109
2,181
1,723
1,130
1,064
989
981
991
995
997
996
998
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000000000000000000001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0009989969979959919819891,0641,1301,7232,1812,1092,6619929939939979989989999999989989989989979979989979949859909769619461,0346,7006,6006,7000000000000000000000000000000000000000000000000000000000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
16,700
6,800
6,200
8,400
16,000
8,400
9,300
8,800
22,700
11,800
16,900
14,100
36,800
22,300
29,100
20,100
52,600
33,700
55,700
36,017
77,418
44,955
59,734
62,347
117,110
78,060
91,338
77,881
131,431
71,970
74,090
62,761
150,951
65,594
68,443
66,980
169,873
75,294
87,921
80,026
209,922
88,908
102,841
99,717
180,295
118,768
113,258
114,499
209,242
132,153
128,076
125,879
213,947
125,958
122,666
104,524
195,425
124,633
122,079
122,457
215,390
139,716
134,679
121,699
224,626
139,985
133,468
125,655
226,781
138,538
132,150
129,591
237,370
155,315
137,711
141,071
231,978
161,728
149,996
149,996
248,140
149,454
150,207
145,642
269,559
151,417
155,905
148,096
297,058
175,457
190,457
182,315
313,301
202,706
194,225
207,983
327,897
234,362
204,703
219,123
321,996
223,013
221,596
217,247
336,807
273,993
258,977
227,654
361,894
361,894227,654258,977273,993336,807217,247221,596223,013321,996219,123204,703234,362327,897207,983194,225202,706313,301182,315190,457175,457297,058148,096155,905151,417269,559145,642150,207149,454248,140149,996149,996161,728231,978141,071137,711155,315237,370129,591132,150138,538226,781125,655133,468139,985224,626121,699134,679139,716215,390122,457122,079124,633195,425104,524122,666125,958213,947125,879128,076132,153209,242114,499113,258118,768180,29599,717102,84188,908209,92280,02687,92175,294169,87366,98068,44365,594150,95162,76174,09071,970131,43177,88191,33878,060117,11062,34759,73444,95577,41836,01755,70033,70052,60020,10029,10022,30036,80014,10016,90011,80022,7008,8009,3008,40016,0008,4006,2006,80016,700000000000000000000000000000000000000000
       Other Current 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
7,400
6,500
5,600
5,700
7,100
6,300
10,600
9,200
12,100
8,200
8,000
8,100
9,000
10,600
11,800
17,600
17,300
18,300
20,800
22,347
20,450
20,603
23,115
25,962
35,366
33,373
30,146
30,899
29,784
30,508
29,632
30,650
33,299
32,274
32,614
31,595
34,429
30,898
33,319
32,699
37,770
38,281
35,911
32,890
49,795
47,462
45,732
46,460
51,537
50,008
51,407
48,511
49,248
59,067
56,058
50,087
44,970
52,439
55,570
50,902
51,194
61,272
56,513
54,672
65,199
73,934
79,103
77,537
84,555
88,503
83,932
81,122
82,610
93,357
89,499
85,670
82,026
100,989
107,453
107,453
97,046
111,486
114,684
110,327
92,060
106,964
103,644
108,142
108,208
124,374
121,424
122,313
123,795
140,261
142,258
145,175
147,923
153,082
150,515
151,013
133,760
156,206
149,126
155,306
155,938
172,717
178,935
203,447
202,843
202,843203,447178,935172,717155,938155,306149,126156,206133,760151,013150,515153,082147,923145,175142,258140,261123,795122,313121,424124,374108,208108,142103,644106,96492,060110,327114,684111,48697,046107,453107,453100,98982,02685,67089,49993,35782,61081,12283,93288,50384,55577,53779,10373,93465,19954,67256,51361,27251,19450,90255,57052,43944,97050,08756,05859,06749,24848,51151,40750,00851,53746,46045,73247,46249,79532,89035,91138,28137,77032,69933,31930,89834,42931,59532,61432,27433,29930,65029,63230,50829,78430,89930,14633,37335,36625,96223,11520,60320,45022,34720,80018,30017,30017,60011,80010,6009,0008,1008,0008,20012,1009,20010,6006,3007,1005,7005,6006,5007,400000000000000000000000000000000000000000
   > Long-term 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
31,200
33,100
33,400
33,900
32,300
35,400
35,900
36,800
39,400
40,100
43,400
44,200
46,200
57,700
73,200
87,500
94,900
144,100
146,600
150,338
217,082
225,402
239,448
249,558
261,071
265,800
283,198
301,251
306,165
315,807
324,652
328,094
331,313
341,454
337,783
359,175
394,556
406,258
516,836
530,430
553,860
554,567
586,216
595,853
599,657
603,309
642,578
644,898
648,955
664,183
699,195
699,632
691,287
690,036
696,227
690,692
691,054
693,569
833,362
838,100
1,171,044
1,166,751
1,158,583
1,153,032
1,151,847
1,158,804
1,154,829
1,151,072
1,150,843
1,151,955
1,160,572
1,170,677
1,181,270
1,184,683
1,199,433
1,235,487
1,239,911
1,255,935
1,018,707
1,314,190
1,343,336
1,368,772
1,388,848
1,392,652
1,383,583
1,389,352
1,394,358
1,387,829
1,388,914
1,392,474
1,547,476
1,543,338
1,581,767
1,575,263
1,609,138
1,614,323
1,615,381
1,741,855
1,759,708
1,749,769
1,759,373
1,760,537
1,768,225
1,768,830
1,792,419
1,789,950
1,813,770
1,801,205
1,842,040
1,842,0401,801,2051,813,7701,789,9501,792,4191,768,8301,768,2251,760,5371,759,3731,749,7691,759,7081,741,8551,615,3811,614,3231,609,1381,575,2631,581,7671,543,3381,547,4761,392,4741,388,9141,387,8291,394,3581,389,3521,383,5831,392,6521,388,8481,368,7721,343,3361,314,1901,018,7071,255,9351,239,9111,235,4871,199,4331,184,6831,181,2701,170,6771,160,5721,151,9551,150,8431,151,0721,154,8291,158,8041,151,8471,153,0321,158,5831,166,7511,171,044838,100833,362693,569691,054690,692696,227690,036691,287699,632699,195664,183648,955644,898642,578603,309599,657595,853586,216554,567553,860530,430516,836406,258394,556359,175337,783341,454331,313328,094324,652315,807306,165301,251283,198265,800261,071249,558239,448225,402217,082150,338146,600144,10094,90087,50073,20057,70046,20044,20043,40040,10039,40036,80035,90035,40032,30033,90033,40033,10031,200000000000000000000000000000000000000000
       Property Plant Equipment 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
10,300
11,900
12,800
13,700
13,600
16,700
17,600
18,900
21,900
22,900
23,400
24,600
26,900
33,900
44,000
59,100
65,600
70,700
74,100
79,889
93,285
102,163
116,697
126,985
138,439
144,881
158,195
167,669
173,775
184,467
188,201
190,838
196,046
207,299
206,421
208,007
215,100
220,491
224,071
226,537
243,191
243,167
246,167
250,876
251,632
250,685
249,316
246,201
249,882
248,486
250,236
246,233
239,005
234,179
240,832
236,169
237,778
241,411
250,255
256,692
274,670
274,471
270,984
270,124
270,186
279,745
278,233
273,106
276,730
279,055
286,420
291,329
300,511
295,635
299,016
299,153
291,675
301,132
295,483
295,483
296,332
295,941
302,091
298,023
298,564
293,237
289,273
285,018
282,934
273,834
272,086
261,220
286,850
286,497
283,454
279,948
272,474
274,531
278,695
277,091
273,432
263,710
257,883
248,041
252,481
241,157
241,409
215,331
211,709
211,709215,331241,409241,157252,481248,041257,883263,710273,432277,091278,695274,531272,474279,948283,454286,497286,850261,220272,086273,834282,934285,018289,273293,237298,564298,023302,091295,941296,332295,483295,483301,132291,675299,153299,016295,635300,511291,329286,420279,055276,730273,106278,233279,745270,186270,124270,984274,471274,670256,692250,255241,411237,778236,169240,832234,179239,005246,233250,236248,486249,882246,201249,316250,685251,632250,876246,167243,167243,191226,537224,071220,491215,100208,007206,421207,299196,046190,838188,201184,467173,775167,669158,195144,881138,439126,985116,697102,16393,28579,88974,10070,70065,60059,10044,00033,90026,90024,60023,40022,90021,90018,90017,60016,70013,60013,70012,80011,90010,300000000000000000000000000000000000000000
       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
33,047
31,830
40,335
40,335
40,335
42,503
44,542
44,543
44,543
44,543
63,530
83,128
89,677
176,574
187,222
191,415
191,415
210,956
212,442
212,538
214,512
245,656
249,070
248,863
262,015
284,584
289,054
289,373
292,385
292,385
292,400
292,400
292,400
344,922
344,921
537,106
537,106
533,520
533,520
533,520
533,520
533,520
533,520
533,520
533,520
533,291
533,291
533,291
533,291
533,291
552,059
552,761
552,761
550,366
550,366
550,366
556,256
556,256
556,256
552,853
552,853
552,853
552,853
552,465
558,831
652,329
652,245
649,929
649,929
666,770
666,858
666,944
686,030
686,332
686,333
686,334
686,334
685,973
687,458
687,458
687,458
687,458
687,458
687,458
687,458687,458687,458687,458687,458687,458685,973686,334686,334686,333686,332686,030666,944666,858666,770649,929649,929652,245652,329558,831552,465552,853552,853552,853552,853556,256556,256556,256550,366550,366550,366552,761552,761552,059533,291533,291533,291533,291533,291533,520533,520533,520533,520533,520533,520533,520533,520537,106537,106344,921344,922292,400292,400292,400292,385292,385289,373289,054284,584262,015248,863249,070245,656214,512212,538212,442210,956191,415191,415187,222176,57489,67783,12863,53044,54344,54344,54344,54242,50340,33540,33540,33531,83033,0470000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
5,000
0
0
0
0
5,000
6,000
6,000
0
0
0
0
0
0
0
0
0
0
00000000006,0006,0005,00000005,0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
17,800
17,800
17,800
17,400
16,800
16,700
16,300
15,900
15,500
15,100
16,700
15,600
15,300
19,700
22,100
21,900
25,200
69,300
66,900
65,551
109,282
107,318
105,347
103,368
101,389
98,527
99,946
108,357
107,164
105,995
118,669
48,241
48,242
48,242
48,242
67,551
87,157
93,706
252,174
191,233
263,900
262,230
214,965
109,330
111,011
112,924
122,357
123,514
124,447
130,086
142,326
142,444
142,761
142,808
63,586
142,945
142,128
140,520
215,102
212,054
322,790
317,005
310,764
305,859
300,566
296,128
291,594
289,991
288,726
287,847
288,120
289,110
289,159
296,323
301,753
316,134
322,646
328,283
333,096
333,096
347,783
361,991
371,861
380,712
361,906
365,593
371,305
373,901
374,143
381,317
437,982
436,248
441,673
441,798
447,024
448,673
451,136
472,228
474,813
466,845
465,491
468,345
468,488
473,457
476,065
481,422
491,494
498,054
505,597
505,597498,054491,494481,422476,065473,457468,488468,345465,491466,845474,813472,228451,136448,673447,024441,798441,673436,248437,982381,317374,143373,901371,305365,593361,906380,712371,861361,991347,783333,096333,096328,283322,646316,134301,753296,323289,159289,110288,120287,847288,726289,991291,594296,128300,566305,859310,764317,005322,790212,054215,102140,520142,128142,94563,586142,808142,761142,444142,326130,086124,447123,514122,357112,924111,011109,330214,965262,230263,900191,233252,17493,70687,15767,55148,24248,24248,24248,241118,669105,995107,164108,35799,94698,527101,389103,368105,347107,318109,28265,55166,90069,30025,20021,90022,10019,70015,30015,60016,70015,10015,50015,90016,30016,70016,80017,40017,80017,80017,800000000000000000000000000000000000000000
       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
70,449
123,797
123,239
122,751
122,573
122,632
120,919
125,003
133,582
132,390
131,340
136,451
137,256
135,267
134,155
131,362
151,168
179,456
185,767
292,765
303,893
310,669
311,400
340,049
344,977
348,025
352,624
393,262
398,697
399,073
415,697
448,959
453,399
452,282
455,857
455,395
454,523
453,276
452,158
583,107
581,408
896,374
892,280
887,599
882,908
881,661
879,059
876,596
877,966
874,113
872,900
874,152
879,348
880,759
889,048
900,417
936,334
998,522
1,009,342
1,018,707
1,032,887
1,047,004
1,072,831
1,086,757
1,094,629
1,085,019
1,096,115
1,105,085
1,102,811
1,105,980
1,118,640
1,275,390
188,625
203,315
197,039
211,890
218,844
219,827
232,090
246,141
248,954
264,168
270,906
280,610
287,492
307,188
313,444
328,271
337,942
372,157
372,157337,942328,271313,444307,188287,492280,610270,906264,168248,954246,141232,090219,827218,844211,890197,039203,315188,6251,275,3901,118,6401,105,9801,102,8111,105,0851,096,1151,085,0191,094,6291,086,7571,072,8311,047,0041,032,8871,018,7071,009,342998,522936,334900,417889,048880,759879,348874,152872,900874,113877,966876,596879,059881,661882,908887,599892,280896,374581,408583,107452,158453,276454,523455,395455,857452,282453,399448,959415,697399,073398,697393,262352,624348,025344,977340,049311,400310,669303,893292,765185,767179,456151,168131,362134,155135,267137,256136,451131,340132,390133,582125,003120,919122,632122,573122,751123,239123,79770,4490000000000000000000000000000000000000000000000000000000000
       Deferred Long Term Asset Charges 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
101,276
98,717
99,799
102,565
104,154
99,074
96,847
93,793
94,438
93,734
95,540
77,539
82,328
85,205
90,084
96,813
101,304
106,390
113,525
116,994
122,016
125,036
0
130,995
133,223
136,425
0
0136,425133,223130,9950125,036122,016116,994113,525106,390101,30496,81390,08485,20582,32877,53995,54093,73494,43893,79396,84799,074104,154102,56599,79998,717101,2760000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total 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
29,200
19,800
16,900
16,900
23,000
20,500
18,800
16,100
29,300
26,200
27,200
20,200
41,800
47,700
50,500
34,100
60,200
83,100
108,000
86,878
166,537
86,562
93,320
102,903
130,617
112,789
113,554
109,677
145,403
127,165
119,200
104,624
183,352
157,873
141,573
124,963
210,696
174,060
179,226
157,226
296,999
207,393
218,516
189,476
330,855
245,338
251,449
242,618
400,975
285,246
277,602
306,820
419,593
312,996
324,595
269,417
424,194
322,905
352,143
324,650
813,774
638,341
578,499
535,264
626,021
572,615
519,155
465,244
636,436
586,669
522,945
483,601
556,986
510,361
436,697
399,932
586,131
546,135
698,909
698,909
845,301
759,913
796,391
753,755
819,302
759,663
746,683
674,871
876,894
758,532
743,076
682,283
783,475
664,538
579,822
576,876
755,816
749,318
700,693
715,556
878,786
791,326
741,530
896,056
1,016,864
885,246
1,008,806
943,495
1,073,941
1,073,941943,4951,008,806885,2461,016,864896,056741,530791,326878,786715,556700,693749,318755,816576,876579,822664,538783,475682,283743,076758,532876,894674,871746,683759,663819,302753,755796,391759,913845,301698,909698,909546,135586,131399,932436,697510,361556,986483,601522,945586,669636,436465,244519,155572,615626,021535,264578,499638,341813,774324,650352,143322,905424,194269,417324,595312,996419,593306,820277,602285,246400,975242,618251,449245,338330,855189,476218,516207,393296,999157,226179,226174,060210,696124,963141,573157,873183,352104,624119,200127,165145,403109,677113,554112,789130,617102,90393,32086,562166,53786,878108,00083,10060,20034,10050,50047,70041,80020,20027,20026,20029,30016,10018,80020,50023,00016,90016,90019,80029,200000000000000000000000000000000000000000
   > Total Current 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
28,100
18,700
16,000
15,900
21,300
18,800
17,000
14,400
27,200
24,100
25,200
18,200
39,300
45,200
47,900
31,600
57,700
80,500
106,100
84,971
151,140
69,306
73,164
78,718
107,018
88,435
86,737
77,825
112,656
93,309
83,485
69,536
146,780
120,290
102,419
85,489
173,240
135,657
138,868
113,471
246,583
156,903
160,385
125,736
263,492
175,743
177,517
161,875
330,477
210,189
204,162
223,459
341,175
232,574
241,655
189,470
344,407
240,709
267,069
230,274
446,985
305,040
249,258
207,152
380,511
327,799
277,361
221,707
402,243
355,371
299,756
260,791
412,258
365,243
289,546
254,448
428,816
389,152
405,259
405,259
443,611
397,226
333,751
279,264
443,732
379,371
328,588
269,876
471,192
414,740
353,754
289,238
487,896
420,226
340,074
330,865
469,962
393,078
343,154
298,408
494,845
407,377
350,973
301,729
520,860
430,038
373,354
320,161
543,830
543,830320,161373,354430,038520,860301,729350,973407,377494,845298,408343,154393,078469,962330,865340,074420,226487,896289,238353,754414,740471,192269,876328,588379,371443,732279,264333,751397,226443,611405,259405,259389,152428,816254,448289,546365,243412,258260,791299,756355,371402,243221,707277,361327,799380,511207,152249,258305,040446,985230,274267,069240,709344,407189,470241,655232,574341,175223,459204,162210,189330,477161,875177,517175,743263,492125,736160,385156,903246,583113,471138,868135,657173,24085,489102,419120,290146,78069,53683,48593,309112,65677,82586,73788,435107,01878,71873,16469,306151,14084,971106,10080,50057,70031,60047,90045,20039,30018,20025,20024,10027,20014,40017,00018,80021,30015,90016,00018,70028,100000000000000000000000000000000000000000
       Short-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
25,000
37,500
29,500
70,623
123
123
85
87
87
87
0
0
0
0
0
0
0
0
0
0
0
10,000
14,000
45,000
45,000
25,000
25,000
50,241
222
25,278
50,492
70,503
284
25,218
85,190
70,177
20,147
63,728
64,740
63,461
2,916
61,732
73,791
105,963
11,043
15,043
20,102
26,092
33,161
28,914
28,567
25,503
31,474
30,376
37,581
7,929
11,447
3,989
11,832
5,407
9,964
5,601
77,888
2,595
1,107
323
213
200
0
0
50,000
50,000
0
100,000
105,000
0
0
0
35,000
0
0
0
81
115
126
117
117
110
110
103
101
67
671011031101101171171261158100035,000000105,000100,000050,00050,000002002133231,1072,59577,8885,6019,9645,40711,8323,98911,4477,92937,58130,37631,47425,50328,56728,91433,16126,09220,10215,04311,043105,96373,79161,7322,91663,46164,74063,72820,14770,17785,19025,21828470,50350,49225,27822250,24125,00025,00045,00045,00014,00010,000000000000008787878512312370,62329,50037,50025,00000000000000000000000000000000000000000000000000000000000
       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
9,136
0
0
0
52,697
0
0
213
200
0
0
50,000
50,000
0
100,000
105,000
0
0
0
35,000
0
0
0
81
115
126
117
0
0
0
0
0
0
0000001171261158100035,000000105,000100,000050,00050,000002002130052,6970009,1360000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,100
1,800
1,200
2,400
2,200
1,600
2,100
2,100
2,900
2,300
4,600
1,900
6,900
5,200
5,900
400
4,800
4,500
9,500
6,476
9,255
6,470
7,303
9,474
17,846
12,511
9,236
9,886
9,051
9,969
9,929
7,946
9,617
7,692
5,703
6,309
9,171
5,154
8,531
7,919
15,895
5,731
7,673
6,255
14,525
5,351
8,161
4,480
11,481
6,292
5,963
7,397
6,946
7,098
9,333
5,380
8,206
9,170
11,729
7,663
13,500
8,633
8,026
8,754
12,829
10,316
7,527
10,236
16,317
10,518
11,607
11,331
11,701
13,914
10,731
7,098
10,516
8,316
92,432
7,889
9,933
8,116
5,653
7,060
14,596
7,092
15,863
5,255
6,841
8,857
13,135
7,332
34,510
10,477
6,597
10,907
9,850
13,621
10,670
11,673
9,880
6,835
11,569
7,833
18,485
14,015
14,155
14,415
21,034
21,03414,41514,15514,01518,4857,83311,5696,8359,88011,67310,67013,6219,85010,9076,59710,47734,5107,33213,1358,8576,8415,25515,8637,09214,5967,0605,6538,1169,9337,88992,4328,31610,5167,09810,73113,91411,70111,33111,60710,51816,31710,2367,52710,31612,8298,7548,0268,63313,5007,66311,7299,1708,2065,3809,3337,0986,9467,3975,9636,29211,4814,4808,1615,35114,5256,2557,6735,73115,8957,9198,5315,1549,1716,3095,7037,6929,6177,9469,9299,9699,0519,8869,23612,51117,8469,4747,3036,4709,2556,4769,5004,5004,8004005,9005,2006,9001,9004,6002,3002,9002,1002,1001,6002,2002,4001,2001,8005,100000000000000000000000000000000000000000
       Other Current 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
23,000
16,900
14,800
13,500
19,100
17,200
14,900
12,300
24,300
21,800
20,600
16,300
32,400
40,000
42,000
31,200
52,900
51,000
59,100
48,995
71,262
62,713
65,738
20,129
9,595
13,368
10,808
7,540
11,577
11,558
11,818
9,701
17,671
13,488
10,378
14,635
27,767
23,621
20,998
20,361
28,083
25,687
21,394
21,817
32,324
33,703
32,679
27,160
52,802
44,090
39,154
33,527
51,677
29,245
31,818
28,290
35,183
39,044
37,986
38,513
63,303
64,399
51,269
56,000
64,753
64,954
69,526
64,865
84,516
84,676
75,058
82,458
99,373
97,896
85,360
90,973
100,891
110,320
234,939
84,543
91,539
94,228
81,503
69,721
85,411
76,368
67,555
69,807
81,574
81,367
75,397
82,790
97,848
113,074
92,614
95,959
120,360
112,626
117,059
126,337
166,689
145,652
145,878
152,669
182,517
147,073
150,363
155,476
192,042
192,042155,476150,363147,073182,517152,669145,878145,652166,689126,337117,059112,626120,36095,95992,614113,07497,84882,79075,39781,36781,57469,80767,55576,36885,41169,72181,50394,22891,53984,543234,939110,320100,89190,97385,36097,89699,37382,45875,05884,67684,51664,86569,52664,95464,75356,00051,26964,39963,30338,51337,98639,04435,18328,29031,81829,24551,67733,52739,15444,09052,80227,16032,67933,70332,32421,81721,39425,68728,08320,36120,99823,62127,76714,63510,37813,48817,6719,70111,81811,55811,5777,54010,80813,3689,59520,12965,73862,71371,26248,99559,10051,00052,90031,20042,00040,00032,40016,30020,60021,80024,30012,30014,90017,20019,10013,50014,80016,90023,000000000000000000000000000000000000000000
   > Long-term 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
1,100
1,100
900
1,000
1,700
1,700
1,800
1,700
2,100
2,100
2,000
2,000
2,500
2,500
2,600
2,500
2,500
2,600
1,900
1,907
15,397
17,256
20,156
24,185
23,599
24,354
26,817
31,852
32,747
33,856
35,715
35,088
36,572
37,583
39,154
39,474
37,456
38,403
40,358
43,755
50,416
50,490
58,131
63,740
67,363
69,595
73,932
80,743
70,498
75,057
73,440
83,361
78,418
80,422
82,940
79,947
79,787
82,196
85,074
94,376
366,789
333,301
329,241
328,112
245,510
244,816
241,794
243,537
234,193
231,298
223,189
222,810
144,728
145,118
147,151
145,484
157,315
156,983
293,650
293,650
401,690
362,687
462,640
474,491
375,570
380,292
418,095
404,995
405,702
343,792
389,322
393,045
295,579
244,312
239,748
246,011
285,854
356,240
357,539
417,148
383,941
383,949
390,557
594,327
496,004
455,208
635,452
623,334
530,111
530,111623,334635,452455,208496,004594,327390,557383,949383,941417,148357,539356,240285,854246,011239,748244,312295,579393,045389,322343,792405,702404,995418,095380,292375,570474,491462,640362,687401,690293,650293,650156,983157,315145,484147,151145,118144,728222,810223,189231,298234,193243,537241,794244,816245,510328,112329,241333,301366,78994,37685,07482,19679,78779,94782,94080,42278,41883,36173,44075,05770,49880,74373,93269,59567,36363,74058,13150,49050,41643,75540,35838,40337,45639,47439,15437,58336,57235,08835,71533,85632,74731,85226,81724,35423,59924,18520,15617,25615,3971,9071,9002,6002,5002,5002,6002,5002,5002,0002,0002,1002,1001,7001,8001,7001,7001,0009001,1001,100000000000000000000000000000000000000000
       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
235,422
229,889
224,587
127,939
124,148
118,107
112,483
106,166
101,231
98,927
95,055
7,366
6,543
5,689
3,622
3,729
1,041
923
70,200
50,102
0
100,000
100,000
0
0
50,000
50,000
50,000
0
100,000
105,000
0
0
0
0
0
0
0
55,166
208
169
149
200,120
0
65,056
240,026
225,002
0
0225,002240,02665,0560200,12014916920855,1660000000105,000100,000050,00050,00050,00000100,000100,000050,10270,2009231,0413,7293,6225,6896,5437,36695,05598,927101,231106,166112,483118,107124,148127,939224,587229,889235,4220000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Deferred Long Term Asset Charges 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
101,276
98,717
99,799
102,565
104,154
99,074
96,847
93,793
94,438
93,734
95,540
77,539
82,328
85,205
90,084
96,813
101,304
106,390
113,525
116,994
122,016
125,036
0
130,995
133,223
136,425
0
0136,425133,223130,9950125,036122,016116,994113,525106,390101,30496,81390,08485,20582,32877,53995,54093,73494,43893,79396,84799,074104,154102,56599,79998,717101,2760000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
9,945
11,845
13,663
16,257
15,514
16,735
19,261
17,146
16,947
16,056
16,415
14,288
12,732
11,633
11,544
9,834
8,694
8,348
10,403
11,180
13,331
11,825
16,493
19,015
19,317
19,636
18,568
18,680
16,865
23,678
22,099
19,999
16,684
17,512
16,504
15,608
14,721
16,886
20,593
20,829
19,468
22,768
24,665
24,921
28,267
29,428
30,473
31,647
27,095
26,064
17,737
19,000
16,928
16,279
17,160
15,879
165,058
176,868
189,661
200,096
201,365
208,807
204,221
190,610
186,969
183,908
170,749
151,564
136,161
122,892
122,533
288,045
295,579
244,312
239,748
246,011
285,854
294,052
298,662
305,926
327,136
326,879
335,333
341,897
346,553
343,389
350,396
355,425
374,340
374,340355,425350,396343,389346,553341,897335,333326,879327,136305,926298,662294,052285,854246,011239,748244,312295,579288,045122,533122,892136,161151,564170,749183,908186,969190,610204,221208,807201,365200,096189,661176,868165,05815,87917,16016,27916,92819,00017,73726,06427,09531,64730,47329,42828,26724,92124,66522,76819,46820,82920,59316,88614,72115,60816,50417,51216,68419,99922,09923,67816,86518,68018,56819,63619,31719,01516,49311,82513,33111,18010,4038,3488,6949,83411,54411,63312,73214,28816,41516,05616,94717,14619,26116,73515,51416,25713,66311,8459,94500000000000000000000000000000000000000000000000000000000000
       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
14,373
15,096
15,311
18,267
110,390
113,140
119,635
121,025
122,908
119,929
122,279
131,776
132,742
135,140
135,178
253,095
270,212
281,208
293,648
342,666
353,459
352,292
364,782
366,130
370,341
359,617
347,361
348,148
335,949
277,255
275,744
282,707
209,033
210,489
212,608
217,010
221,962
223,737
228,685
113,525
246,391
252,649
257,203
127,205
266,846
272,331
276,439
143,750
143,750276,439272,331266,846127,205257,203252,649246,391113,525228,685223,737221,962217,010212,608210,489209,033282,707275,744277,255335,949348,148347,361359,617370,341366,130364,782352,292353,459342,666293,648281,208270,212253,095135,178135,140132,742131,776122,279119,929122,908121,025119,635113,140110,39018,26715,31115,09614,3730000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
29,500
31,600
33,700
35,700
37,400
40,300
42,600
45,200
52,800
55,700
61,800