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

Tennant Company
Buy, Hold or Sell?

Let's analyze Tennant Company together

I guess you are interested in Tennant 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 Tennant 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 Tennant Company

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

1. Quick Overview

1.1. Quick analysis of Tennant Company (30 sec.)










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

How much money do you get?

How much money do you get?
$1.11
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$33.96
Expected worth in 1 year
$38.99
How sure are you?
87.5%

+ What do you gain per year?

Total Gains per Share
$6.14
Return On Investment
7.2%

For what price can you sell your share?

Current Price per Share
$85.64
Expected price per share
$82.54 - $95.29
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Tennant Company (5 min.)




Live pricePrice per Share (EOD)
$85.64
Intrinsic Value Per Share
$47.35 - $132.80
Total Value Per Share
$81.32 - $166.76

2.2. Growth of Tennant Company (5 min.)




Is Tennant Company growing?

Current yearPrevious yearGrowGrow %
How rich?$648.5m$508.3m$108.7m17.6%

How much money is Tennant Company making?

Current yearPrevious yearGrowGrow %
Making money$27m$25.5m$1.4m5.4%
Net Profit Margin8.5%8.3%--

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

2.3. Financial Health of Tennant Company (5 min.)




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




  Industry Rankings (Specialty Industrial Machinery)  


Richest
#182 / 730

Most Revenue
#182 / 730

Most Profit
#150 / 730

Most Efficient
#250 / 730
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of Tennant Company is $85.64. 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 Tennant Company.
  • 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 Tennant Company, 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 $33.96. Based on the TTM, the Book Value Change Per Share is $1.26 per quarter. Based on the YOY, the Book Value Change Per Share is $1.58 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 $0.28 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Tennant Company.

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 Eps1.091.3%1.421.7%1.361.6%0.961.1%0.690.8%
Usd Book Value Change Per Share1.381.6%1.261.5%1.581.9%0.800.9%0.490.6%
Usd Dividend Per Share0.280.3%0.280.3%0.260.3%0.240.3%0.220.3%
Usd Total Gains Per Share1.651.9%1.531.8%1.852.2%1.041.2%0.710.8%
Usd Price Per Share96.04-102.20-71.34-76.74-71.14-
Price to Earnings Ratio22.04-18.38-13.26-28.93-14.84-
Price-to-Total Gains Ratio58.07-84.38-41.54-102.72-88.70-
Price to Book Ratio2.83-3.16-2.64-3.10-3.70-
Price-to-Total Gains Ratio58.07-84.38-41.54-102.72-88.70-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share85.64
Number of shares11
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.280.24
Usd Book Value Change Per Share1.260.80
Usd Total Gains Per Share1.531.04
Gains per Quarter (11 shares)16.8811.47
Gains per Year (11 shares)67.5145.89
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1125558113536
224111126227082
33716619432105128
44922126243140174
56127633054176220
67333239865211266
78638746675246312
89844253486281358
911049860297316404
10122553670108351450

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%36.04.00.090.0%133.08.00.094.3%
Book Value Change Per Share4.00.00.0100.0%9.03.00.075.0%16.04.00.080.0%31.09.00.077.5%109.032.00.077.3%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%132.00.09.093.6%
Total Gains per Share4.00.00.0100.0%10.02.00.083.3%18.02.00.090.0%35.05.00.087.5%119.022.00.084.4%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Tennant 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--1.3761.256+10%1.585-13%0.798+72%0.487+183%
Book Value Per Share--33.96432.355+5%26.935+26%24.914+36%20.115+69%
Current Ratio--2.1712.144+1%2.255-4%2.064+5%2.078+4%
Debt To Asset Ratio--0.4670.469-1%0.533-12%0.568-18%0.559-17%
Debt To Equity Ratio--0.8770.886-1%1.151-24%1.374-36%1.427-39%
Dividend Per Share--0.2780.2780%0.261+6%0.245+13%0.221+25%
Enterprise Value--1357475562.9201499629913.815-9%856912712.163+58%945914025.423+44%898521573.112+51%
Eps--1.0891.418-23%1.355-20%0.957+14%0.688+58%
Ev To Ebitda Ratio--7.6618.084-5%4.868+57%7.731-1%11.812-35%
Ev To Sales Ratio--1.0751.184-9%0.697+54%0.823+31%0.883+22%
Free Cash Flow Per Share--3.0801.267+143%1.546+99%0.836+268%0.650+374%
Free Cash Flow To Equity Per Share--2.0060.693+190%0.515+289%0.163+1131%0.565+255%
Gross Profit Margin--1.0001.0000%1.0000%-6.191+719%-2.609+361%
Intrinsic Value_10Y_max--132.800--------
Intrinsic Value_10Y_min--47.354--------
Intrinsic Value_1Y_max--4.156--------
Intrinsic Value_1Y_min--2.957--------
Intrinsic Value_3Y_max--19.462--------
Intrinsic Value_3Y_min--10.486--------
Intrinsic Value_5Y_max--43.177--------
Intrinsic Value_5Y_min--19.712--------
Market Cap1616266592.000-13%1833775562.9201949254913.565-6%1346487712.163+36%1452749025.373+26%1344798423.087+36%
Net Profit Margin--0.0660.085-23%0.083-21%0.063+5%0.048+37%
Operating Margin--0.0970.104-7%0.104-7%0.080+21%0.070+38%
Operating Ratio--0.9030.896+1%0.884+2%0.912-1%0.925-2%
Pb Ratio2.522-12%2.8283.161-11%2.645+7%3.098-9%3.696-24%
Pe Ratio19.654-12%22.04118.385+20%13.255+66%28.934-24%14.840+49%
Price Per Share85.640-12%96.040102.195-6%71.340+35%76.745+25%71.140+35%
Price To Free Cash Flow Ratio6.952-12%7.7977.707+1%17.097-54%0.820+851%16.109-52%
Price To Total Gains Ratio51.780-12%58.06884.377-31%41.544+40%102.718-43%88.701-35%
Quick Ratio--1.2851.321-3%1.350-5%1.283+0%1.305-1%
Return On Assets--0.0170.023-27%0.023-27%0.017+3%0.015+14%
Return On Equity--0.0320.044-27%0.051-36%0.037-14%0.032-1%
Total Gains Per Share--1.6541.534+8%1.846-10%1.043+59%0.708+133%
Usd Book Value--648500000.000617150000.250+5%508375000.000+28%471575000.050+38%380317800.025+71%
Usd Book Value Change Per Share--1.3761.256+10%1.585-13%0.798+72%0.487+183%
Usd Book Value Per Share--33.96432.355+5%26.935+26%24.914+36%20.115+69%
Usd Dividend Per Share--0.2780.2780%0.261+6%0.245+13%0.221+25%
Usd Enterprise Value--1357475562.9201499629913.815-9%856912712.163+58%945914025.423+44%898521573.112+51%
Usd Eps--1.0891.418-23%1.355-20%0.957+14%0.688+58%
Usd Free Cash Flow--58800000.00024075000.000+144%29175000.000+102%15815000.000+272%12289650.000+378%
Usd Free Cash Flow Per Share--3.0801.267+143%1.546+99%0.836+268%0.650+374%
Usd Free Cash Flow To Equity Per Share--2.0060.693+190%0.515+289%0.163+1131%0.565+255%
Usd Market Cap1616266592.000-13%1833775562.9201949254913.565-6%1346487712.163+36%1452749025.373+26%1344798423.087+36%
Usd Price Per Share85.640-12%96.040102.195-6%71.340+35%76.745+25%71.140+35%
Usd Profit--20800000.00027025000.000-23%25575000.000-19%18125000.000+15%13019150.000+60%
Usd Revenue--315800000.000317300000.0000%305800000.000+3%284010000.000+11%262158125.000+20%
Usd Total Gains Per Share--1.6541.534+8%1.846-10%1.043+59%0.708+133%
 EOD+4 -4MRQTTM+17 -22YOY+22 -175Y+35 -510Y+34 -6

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1519.654
Price to Book Ratio (EOD)Between0-12.522
Net Profit Margin (MRQ)Greater than00.066
Operating Margin (MRQ)Greater than00.097
Quick Ratio (MRQ)Greater than11.285
Current Ratio (MRQ)Greater than12.171
Debt to Asset Ratio (MRQ)Less than10.467
Debt to Equity Ratio (MRQ)Less than10.877
Return on Equity (MRQ)Greater than0.150.032
Return on Assets (MRQ)Greater than0.050.017
Total6/10 (60.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5040.437
Ma 20Greater thanMa 5088.266
Ma 50Greater thanMa 10090.287
Ma 100Greater thanMa 20093.701
OpenGreater thanClose87.030
Total1/5 (20.0%)

4. In-depth Analysis

4.1 About Tennant Company

Tennant Company, together with its subsidiaries, designs, manufactures, and markets floor cleaning equipment in the Americas, Europe, the Middle East, Africa, and the Asia Pacific. The company offers a suite of products, including floor maintenance and cleaning equipment, detergent-free and other sustainable cleaning technologies, aftermarket parts and consumables, equipment maintenance and repair services, and asset management solutions. It provides business solutions, such as financing, rental, and leasing programs, as well as machine-to-machine asset management solutions. The company offers its products under the Tennant, Nobles, Alfa Uma Empresa Tennant, IPC, Gaomei, and Rongen brands, as well as private-label brands. Its products are used in retail establishments and distribution centers; factories and warehouses; and public venues, such as arenas and stadiums, office buildings, schools and universities, hospitals and clinics, and other environments. The company markets its products to contract cleaners and businesses through direct sales and service organizations, as well as through a network of authorized distributors. Tennant Company was founded in 1870 and is headquartered in Eden Prairie, Minnesota.

Fundamental data was last updated by Penke on 2024-11-29 13:44:05.

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

4.2.2. Valuation Summary

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

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Tennant Company to the Specialty Industrial Machinery industry mean.
  • A Net Profit Margin of 6.6% means that $0.07 for each $1 in revenue is generated as profit.

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

  • The MRQ is 6.6%. The company is making a profit. +1
  • The TTM is 8.5%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ6.6%TTM8.5%-1.9%
TTM8.5%YOY8.3%+0.2%
TTM8.5%5Y6.3%+2.3%
5Y6.3%10Y4.8%+1.4%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ6.6%5.6%+1.0%
TTM8.5%5.1%+3.4%
YOY8.3%5.3%+3.0%
5Y6.3%4.7%+1.6%
10Y4.8%4.8%+0.0%
4.3.1.2. Return on Assets

Shows how efficient Tennant Company is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Tennant Company to the Specialty Industrial Machinery industry mean.
  • 1.7% Return on Assets means that Tennant Company generated $0.02 profit for each $1 in assets.

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

  • The MRQ is 1.7%. Using its assets, the company is less efficient in making profit.
  • The TTM is 2.3%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.7%TTM2.3%-0.6%
TTM2.3%YOY2.3%0.0%
TTM2.3%5Y1.7%+0.7%
5Y1.7%10Y1.5%+0.2%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7%1.0%+0.7%
TTM2.3%1.0%+1.3%
YOY2.3%1.1%+1.2%
5Y1.7%1.0%+0.7%
10Y1.5%1.1%+0.4%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Tennant Company to the Specialty Industrial Machinery industry mean.
  • 3.2% Return on Equity means Tennant Company generated $0.03 for each $1 the owners (shareholders) invested.

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

  • The MRQ is 3.2%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 4.4%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ3.2%TTM4.4%-1.2%
TTM4.4%YOY5.1%-0.6%
TTM4.4%5Y3.7%+0.7%
5Y3.7%10Y3.2%+0.5%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ3.2%2.4%+0.8%
TTM4.4%2.1%+2.3%
YOY5.1%2.2%+2.9%
5Y3.7%1.9%+1.8%
10Y3.2%2.2%+1.0%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Tennant Company.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Tennant Company is operating .

  • Measures how much profit Tennant Company 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 Tennant Company to the Specialty Industrial Machinery industry mean.
  • An Operating Margin of 9.7% means the company generated $0.10  for each $1 in revenue (before taxes).

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

  • The MRQ is 9.7%. The company is operating less efficient.
  • The TTM is 10.4%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ9.7%TTM10.4%-0.7%
TTM10.4%YOY10.4%-0.1%
TTM10.4%5Y8.0%+2.4%
5Y8.0%10Y7.0%+1.0%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ9.7%9.2%+0.5%
TTM10.4%6.8%+3.6%
YOY10.4%6.1%+4.3%
5Y8.0%5.7%+2.3%
10Y7.0%5.3%+1.7%
4.3.2.2. Operating Ratio

Measures how efficient Tennant Company is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • An Operation Ratio of 0.90 means that the operating costs are $0.90 for each $1 in net sales.

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

  • The MRQ is 0.903. The company is less efficient in keeping operating costs low.
  • The TTM is 0.896. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.903TTM0.896+0.007
TTM0.896YOY0.884+0.012
TTM0.8965Y0.912-0.016
5Y0.91210Y0.925-0.013
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9031.445-0.542
TTM0.8961.366-0.470
YOY0.8841.343-0.459
5Y0.9121.357-0.445
10Y0.9251.197-0.272
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Tennant Company.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • A Current Ratio of 2.17 means the company has $2.17 in assets for each $1 in short-term debts.

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

  • The MRQ is 2.171. The company is able to pay all its short-term debts. +1
  • The TTM is 2.144. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ2.171TTM2.144+0.027
TTM2.144YOY2.255-0.111
TTM2.1445Y2.064+0.080
5Y2.06410Y2.078-0.014
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ2.1711.695+0.476
TTM2.1441.701+0.443
YOY2.2551.686+0.569
5Y2.0641.721+0.343
10Y2.0781.654+0.424
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Tennant Company to the Specialty Industrial Machinery industry mean.
  • A Quick Ratio of 1.29 means the company can pay off $1.29 for each $1 in debt (using most liquid assets).

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

  • The MRQ is 1.285. The company is able to pay all its short-term debts with the most liquid assets. +1
  • The TTM is 1.321. The company is able to pay all its short-term debts with the most liquid assets. +1
Trends
Current periodCompared to+/- 
MRQ1.285TTM1.321-0.036
TTM1.321YOY1.350-0.028
TTM1.3215Y1.283+0.038
5Y1.28310Y1.305-0.022
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2850.736+0.549
TTM1.3210.813+0.508
YOY1.3500.884+0.466
5Y1.2830.959+0.324
10Y1.3050.970+0.335
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Tennant Company.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Tennant Company assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Tennant Company to Specialty Industrial Machinery industry mean.
  • A Debt to Asset Ratio of 0.47 means that Tennant Company assets are financed with 46.7% credit (debt) and the remaining percentage (100% - 46.7%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.467. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.469. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.467TTM0.469-0.002
TTM0.469YOY0.533-0.063
TTM0.4695Y0.568-0.099
5Y0.56810Y0.559+0.009
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4670.490-0.023
TTM0.4690.491-0.022
YOY0.5330.506+0.027
5Y0.5680.502+0.066
10Y0.5590.495+0.064
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Tennant Company to the Specialty Industrial Machinery industry mean.
  • A Debt to Equity ratio of 87.7% means that company has $0.88 debt for each $1 in shareholders equity.

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

  • The MRQ is 0.877. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.886. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.877TTM0.886-0.009
TTM0.886YOY1.151-0.265
TTM0.8865Y1.374-0.488
5Y1.37410Y1.427-0.054
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8770.960-0.083
TTM0.8860.959-0.073
YOY1.1511.038+0.113
5Y1.3741.075+0.299
10Y1.4271.049+0.378
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 Tennant Company generates.

  • Above 15 is considered overpriced but always compare Tennant Company to the Specialty Industrial Machinery industry mean.
  • A PE ratio of 22.04 means the investor is paying $22.04 for every $1 in earnings.

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

  • The EOD is 19.654. Based on the earnings, the company is fair priced.
  • The MRQ is 22.041. Based on the earnings, the company is fair priced.
  • The TTM is 18.385. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD19.654MRQ22.041-2.387
MRQ22.041TTM18.385+3.656
TTM18.385YOY13.255+5.129
TTM18.3855Y28.934-10.550
5Y28.93410Y14.840+14.094
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD19.65419.292+0.362
MRQ22.04117.860+4.181
TTM18.38518.989-0.604
YOY13.25518.365-5.110
5Y28.93421.761+7.173
10Y14.84027.709-12.869
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 Tennant Company:

  • The EOD is 6.952. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 7.797. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 7.707. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD6.952MRQ7.797-0.844
MRQ7.797TTM7.707+0.089
TTM7.707YOY17.097-9.389
TTM7.7075Y0.820+6.888
5Y0.82010Y16.109-15.290
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD6.9526.529+0.423
MRQ7.7976.304+1.493
TTM7.7072.944+4.763
YOY17.0971.789+15.308
5Y0.8201.548-0.728
10Y16.1091.243+14.866
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 Tennant Company is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • A PB ratio of 2.83 means the investor is paying $2.83 for each $1 in book value.

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

  • The EOD is 2.522. Based on the equity, the company is underpriced. +1
  • The MRQ is 2.828. Based on the equity, the company is underpriced. +1
  • The TTM is 3.161. Based on the equity, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD2.522MRQ2.828-0.306
MRQ2.828TTM3.161-0.334
TTM3.161YOY2.645+0.517
TTM3.1615Y3.098+0.064
5Y3.09810Y3.696-0.599
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD2.5222.297+0.225
MRQ2.8282.022+0.806
TTM3.1612.138+1.023
YOY2.6452.216+0.429
5Y3.0982.472+0.626
10Y3.6962.889+0.807
4.6.2. Total Gains per Share

4.7 Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of Tennant Company.

4.8.1. Institutions holding Tennant Company

Institutions are holding 95.324% of the shares of Tennant Company.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30BlackRock Inc16.3150.00693079102-50596-1.6166
2024-09-30Vanguard Group Inc12.62050.00412381849-14144-0.5903
2024-09-30Mairs & Power Inc7.07941.207133608214147311.8426
2024-09-30P2 Capital Partners, LLC3.85427.97697273917600011.6673
2024-06-30State Street Corp3.73870.003705605150512.1796
2024-09-30Thrivent Financial For Lutherans3.62510.124968415631640.4646
2024-09-30ClearBridge Advisors, LLC3.22650.046608938-42587-6.5365
2024-09-30Brown Advisory Holdings Inc3.11780.0715884117537914.6928
2024-09-30Dimensional Fund Advisors, Inc.3.11170.0137587261-3395-0.5748
2024-06-30Morgan Stanley - Brokerage Accounts2.86630.002154094212621830.4342
2024-09-30Fuller & Thaler Asset Management Inc2.60050.185490785-26912-5.1984
2024-09-30Gamco Investors, Inc. Et Al2.51550.4665474750-7150-1.4837
2024-09-30Geode Capital Management, LLC2.31510.003443693358621.3599
2024-06-30Nuveen Asset Management, LLC1.85980.0101351003-3922-1.105
2024-09-30Charles Schwab Investment Management Inc1.34120.004625311939751.5955
2024-09-30Assenagon Asset Management SA1.23750.041323355010531982.1322
2024-06-30Bank of New York Mellon Corp1.02470.003619338441282.1812
2024-09-30Northern Trust Corp0.9910.002918702523811.2895
2024-09-30Prudential Financial Inc0.97280.0248183599-18263-9.0473
2024-09-30Gabelli Funds LLC0.90290.118170400-2640-1.5257
Total 75.316210.315814214285+389341+2.7%

4.9.2. Funds holding Tennant Company

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31iShares Core S&P Small-Cap ETF6.38390.125120481312120.1007
2024-09-30Mairs & Power Multi Cap3.89981.2368736000667009.9656
2024-09-30Mairs & Power Growth3.89981.2373736000667009.9656
2024-10-31Vanguard Total Stock Mkt Idx Inv3.25970.0031615192-9095-1.4569
2024-06-30FullerThaler Behavioral Sm-Cp Eq R62.61390.529493323179373.7731
2024-08-31FullerThaler Behavioral Small-Cap Equity2.61390.529249332300
2024-10-31iShares Russell 2000 ETF2.56380.0625483869-1092-0.2252
2024-10-31Vanguard Small Cap Index2.51610.02734748679500.2005
2024-09-30ClearBridge Small Cap Growth2.40751.296945437100
2024-09-30ClearBridge Small Cap Growth A2.40751.2969454371-34200-7
2024-08-31Thrivent Small Cap Stock A2.32161.319943814522360.513
2024-09-301290 VT GAMCO Small Company Value IB2.10991.0358398200-800-0.2005
2024-10-31Brown Advisory Small-Cap Fdmtl Val Inv1.66311.9188313878-2659-0.84
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr1.47520.0225278415-827-0.2962
2024-10-31Vanguard Small Cap Growth Index Inv1.38340.0632610951460.0559
2024-08-31Fidelity Small Cap Index1.02810.0695194030-4906-2.4661
2024-10-31iShares S&P Small-Cap 600 Growth ETF0.96960.25518300000
2024-10-31SPDR® Portfolio S&P 600™ Sm Cap ETF0.88820.124516762412800.7695
2024-06-30Gabelli Small Cap Growth AAA0.88220.9457166500-500-0.2994
2024-08-31Thrivent Small Cap Stock0.78461.320914807500
Total 46.071813.41968695091+103082+1.2%

5.3. Insider Transactions

Insiders are holding 1.193% of the shares of Tennant Company.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-03-08Kristin A EricksonSELL556110
2024-02-28Carol S EicherSELL2298116.45
2024-02-27Richard H ZaySELL14743110.19
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

Balance Sheet of 2024-09-30. Currency in USD. All numbers in thousands.

Summary
Total Assets1,216,100
Total Liabilities567,600
Total Stockholder Equity647,200
 As reported
Total Liabilities 567,600
Total Stockholder Equity+ 647,200
Total Assets = 1,216,100

Assets

Total Assets1,216,100
Total Current Assets593,900
Long-term Assets622,200
Total Current Assets
Cash And Cash Equivalents 91,300
Net Receivables 260,200
Inventory 201,800
Other Current Assets 40,500
Total Current Assets  (as reported)593,900
Total Current Assets  (calculated)593,800
+/- 100
Long-term Assets
Property Plant Equipment 235,800
Goodwill 198,400
Intangible Assets 66,400
Long-term Assets Other 89,500
Long-term Assets  (as reported)622,200
Long-term Assets  (calculated)590,100
+/- 32,100

Liabilities & Shareholders' Equity

Total Current Liabilities273,500
Long-term Liabilities294,100
Total Stockholder Equity647,200
Total Current Liabilities
Short-term Debt 600
Accounts payable 128,000
Other Current Liabilities 144,900
Total Current Liabilities  (as reported)273,500
Total Current Liabilities  (calculated)273,500
+/-0
Long-term Liabilities
Long-term Liabilities  (as reported)294,100
Long-term Liabilities  (calculated)0
+/- 294,100
Total Stockholder Equity
Common Stock7,100
Retained Earnings 608,600
Accumulated Other Comprehensive Income -45,300
Other Stockholders Equity 76,800
Total Stockholder Equity (as reported)647,200
Total Stockholder Equity (calculated)647,200
+/-0
Other
Cash and Short Term Investments 91,300
Common Stock Shares Outstanding 19,094
Current Deferred Revenue8,300
Liabilities and Stockholders Equity 1,216,100
Net Debt 152,500
Net Working Capital 320,400
Short Long Term Debt Total 243,800



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-311993-12-311993-09-301993-06-301993-03-311992-12-311992-09-301992-06-301992-03-311991-12-311991-09-301991-06-301991-03-311990-12-311990-09-301990-06-301990-03-311989-12-311989-09-301989-06-301989-03-311988-12-311988-09-301988-06-301988-03-311987-12-311987-09-301987-06-301987-03-311986-12-311986-09-301986-06-301986-03-311985-12-311985-09-30
> Total Assets 
0
89,800
0
0
0
95,000
0
0
0
106,100
0
0
0
117,800
0
110,600
111,400
117,600
112,400
113,100
115,700
116,200
114,200
108,700
104,900
111,600
113,300
116,100
121,700
129,000
120,700
125,500
120,600
128,600
155,900
170,000
176,500
182,800
187,800
201,200
202,800
215,800
209,600
209,100
208,900
219,200
213,500
219,700
224,900
233,900
239,300
231,000
231,300
239,100
239,400
240,300
242,200
257,500
248,900
258,100
264,200
263,285
263,200
256,600
254,000
246,619
241,767
246,892
249,605
256,237
242,087
238,368
249,001
258,873
263,551
265,248
273,259
285,792
268,292
273,798
290,897
311,472
299,597
319,063
329,509
354,250
343,530
357,160
367,693
382,070
474,343
491,338
474,982
456,604
385,656
370,600
374,100
377,726
365,981
375,613
383,447
403,668
412,095
429,290
418,065
424,262
410,573
415,943
423,074
420,760
412,249
422,954
438,981
456,306
448,469
466,028
471,250
486,932
454,153
469,742
435,280
432,295
412,700
432,881
453,074
470,037
467,147
997,211
1,002,798
993,977
1,015,902
986,084
970,566
992,544
1,040,700
1,070,800
1,045,100
1,062,900
1,150,200
1,028,200
1,063,500
1,082,600
1,080,800
1,081,400
1,067,100
1,061,700
1,050,200
1,025,200
1,005,100
1,085,100
1,100,700
1,108,300
1,059,300
1,113,400
1,151,700
1,167,500
1,216,100
1,216,1001,167,5001,151,7001,113,4001,059,3001,108,3001,100,7001,085,1001,005,1001,025,2001,050,2001,061,7001,067,1001,081,4001,080,8001,082,6001,063,5001,028,2001,150,2001,062,9001,045,1001,070,8001,040,700992,544970,566986,0841,015,902993,9771,002,798997,211467,147470,037453,074432,881412,700432,295435,280469,742454,153486,932471,250466,028448,469456,306438,981422,954412,249420,760423,074415,943410,573424,262418,065429,290412,095403,668383,447375,613365,981377,726374,100370,600385,656456,604474,982491,338474,343382,070367,693357,160343,530354,250329,509319,063299,597311,472290,897273,798268,292285,792273,259265,248263,551258,873249,001238,368242,087256,237249,605246,892241,767246,619254,000256,600263,200263,285264,200258,100248,900257,500242,200240,300239,400239,100231,300231,000239,300233,900224,900219,700213,500219,200208,900209,100209,600215,800202,800201,200187,800182,800176,500170,000155,900128,600120,600125,500120,700129,000121,700116,100113,300111,600104,900108,700114,200116,200115,700113,100112,400117,600111,400110,6000117,800000106,10000095,00000089,8000
   > Total Current Assets 
0
56,300
0
0
0
58,700
0
0
0
68,700
0
0
0
79,200
0
69,500
67,200
70,300
63,500
63,600
66,100
67,100
65,000
62,100
60,400
66,000
65,800
68,400
70,200
74,700
68,400
72,400
69,300
73,800
81,600
92,300
96,200
98,800
103,100
112,100
113,200
123,500
118,400
116,300
115,800
126,500
123,400
129,100
136,100
143,100
148,900
141,800
145,800
150,900
146,100
147,400
151,200
165,100
157,500
165,900
171,200
171,628
169,400
162,200
156,000
152,387
149,296
153,072
158,449
162,901
155,127
152,251
165,938
176,370
173,476
172,383
177,377
188,631
172,041
178,510
194,251
211,600
199,273
216,097
219,686
235,404
215,715
221,972
226,419
240,724
249,930
264,108
261,501
250,419
224,688
205,300
210,600
215,912
213,401
228,307
235,328
248,269
259,794
276,092
268,456
272,096
257,223
265,221
270,191
273,446
268,220
281,383
295,709
315,296
307,118
320,658
329,245
347,089
319,186
328,615
309,401
293,644
259,446
277,682
281,557
297,922
287,788
426,647
423,673
423,115
434,680
445,262
439,140
468,644
452,400
479,400
479,500
481,000
585,200
460,900
491,300
493,600
530,500
522,400
526,300
526,800
524,800
521,100
522,000
575,300
582,400
589,800
554,600
569,100
561,100
577,800
593,900
593,900577,800561,100569,100554,600589,800582,400575,300522,000521,100524,800526,800526,300522,400530,500493,600491,300460,900585,200481,000479,500479,400452,400468,644439,140445,262434,680423,115423,673426,647287,788297,922281,557277,682259,446293,644309,401328,615319,186347,089329,245320,658307,118315,296295,709281,383268,220273,446270,191265,221257,223272,096268,456276,092259,794248,269235,328228,307213,401215,912210,600205,300224,688250,419261,501264,108249,930240,724226,419221,972215,715235,404219,686216,097199,273211,600194,251178,510172,041188,631177,377172,383173,476176,370165,938152,251155,127162,901158,449153,072149,296152,387156,000162,200169,400171,628171,200165,900157,500165,100151,200147,400146,100150,900145,800141,800148,900143,100136,100129,100123,400126,500115,800116,300118,400123,500113,200112,100103,10098,80096,20092,30081,60073,80069,30072,40068,40074,70070,20068,40065,80066,00060,40062,10065,00067,10066,10063,60063,50070,30067,20069,500079,20000068,70000058,70000056,3000
       Cash And Cash Equivalents 
0
2,700
0
0
0
900
0
0
0
3,600
0
0
0
7,000
0
6,300
2,100
3,200
800
1,800
1,800
1,400
1,000
2,000
1,300
2,300
3,500
3,800
1,400
3,500
2,100
2,600
1,500
2,700
1,300
3,300
3,500
1,900
2,100
2,300
1,800
4,200
2,700
2,700
5,900
9,900
9,600
10,700
17,200
16,300
27,000
16,200
17,900
17,700
8,100
4,800
12,700
14,900
4,700
12,700
21,800
21,512
16,700
15,400
13,000
23,783
16,139
11,000
13,353
16,356
10,087
8,710
21,150
24,587
19,852
20,898
23,913
16,837
11,336
22,297
28,521
41,287
38,954
42,434
35,068
31,021
24,123
32,927
23,929
33,092
25,291
18,509
22,774
29,285
26,699
16,100
13,900
18,062
27,273
34,489
33,730
39,529
38,919
41,451
44,273
52,339
39,537
38,432
62,699
53,940
49,755
48,576
65,309
80,984
63,400
62,603
79,784
92,962
76,824
67,638
56,807
51,300
26,914
27,945
42,283
58,033
44,997
53,305
55,947
58,398
54,001
53,901
53,473
85,609
46,900
55,400
71,700
74,600
192,100
99,300
124,700
141,000
175,200
135,100
140,600
123,600
110,400
73,800
59,200
77,400
91,400
95,800
97,000
116,900
88,800
84,600
91,300
91,30084,60088,800116,90097,00095,80091,40077,40059,20073,800110,400123,600140,600135,100175,200141,000124,70099,300192,10074,60071,70055,40046,90085,60953,47353,90154,00158,39855,94753,30544,99758,03342,28327,94526,91451,30056,80767,63876,82492,96279,78462,60363,40080,98465,30948,57649,75553,94062,69938,43239,53752,33944,27341,45138,91939,52933,73034,48927,27318,06213,90016,10026,69929,28522,77418,50925,29133,09223,92932,92724,12331,02135,06842,43438,95441,28728,52122,29711,33616,83723,91320,89819,85224,58721,1508,71010,08716,35613,35311,00016,13923,78313,00015,40016,70021,51221,80012,7004,70014,90012,7004,8008,10017,70017,90016,20027,00016,30017,20010,7009,6009,9005,9002,7002,7004,2001,8002,3002,1001,9003,5003,3001,3002,7001,5002,6002,1003,5001,4003,8003,5002,3001,3002,0001,0001,4001,8001,8008003,2002,1006,30007,0000003,6000009000002,7000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6,050
6,050
0
0
0
0
0
10,000
14,250
14,250
0
7,925
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,279
3,292
1,586
187
187
188
394
404
393
411
427
395
352
341
349
614
640
544
529
549
517
632
1,243
1,292
653
645
543
534
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
800
700
1,400
1,500
800
1,100
1,100
0
01,1001,1008001,5001,40070080000000000000000005345436456531,2921,2436325175495295446406143493413523954274113934043941881871871,5863,2923,27900000000000000007,925014,25014,25010,000000006,0506,05000000000000000000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
0
34,100
0
0
0
38,200
0
0
0
43,900
0
0
0
45,800
0
38,900
40,400
41,100
35,100
37,100
38,000
39,100
36,700
33,500
33,100
36,900
34,000
33,300
36,100
40,100
35,400
38,100
37,500
41,200
42,800
49,600
51,900
59,200
57,700
62,800
61,600
72,500
64,500
66,600
64,600
74,500
71,600
72,600
68,800
78,200
71,500
73,100
74,000
77,200
80,500
83,500
78,000
89,900
88,400
88,800
88,100
88,261
88,000
85,100
84,000
72,251
75,703
77,939
75,846
77,771
78,611
75,903
79,083
85,640
87,167
88,147
84,338
97,513
89,797
89,380
93,565
105,917
95,531
106,915
101,239
116,326
117,544
116,292
114,721
127,491
132,688
149,924
142,059
123,812
102,082
108,900
114,600
121,203
111,198
112,400
114,603
127,542
131,067
140,244
128,844
128,873
123,981
135,062
124,125
138,147
130,427
146,789
139,813
140,182
143,957
158,338
141,771
152,383
134,029
151,146
137,230
140,445
134,243
154,609
135,458
149,134
137,383
199,861
193,725
209,516
212,265
215,323
208,119
216,170
213,700
232,000
212,700
223,300
207,100
184,200
201,300
199,900
194,600
207,600
198,400
211,400
199,500
215,700
219,300
251,500
254,300
263,500
241,900
247,600
257,300
268,800
260,200
260,200268,800257,300247,600241,900263,500254,300251,500219,300215,700199,500211,400198,400207,600194,600199,900201,300184,200207,100223,300212,700232,000213,700216,170208,119215,323212,265209,516193,725199,861137,383149,134135,458154,609134,243140,445137,230151,146134,029152,383141,771158,338143,957140,182139,813146,789130,427138,147124,125135,062123,981128,873128,844140,244131,067127,542114,603112,400111,198121,203114,600108,900102,082123,812142,059149,924132,688127,491114,721116,292117,544116,326101,239106,91595,531105,91793,56589,38089,79797,51384,33888,14787,16785,64079,08375,90378,61177,77175,84677,93975,70372,25184,00085,10088,00088,26188,10088,80088,40089,90078,00083,50080,50077,20074,00073,10071,50078,20068,80072,60071,60074,50064,60066,60064,50072,50061,60062,80057,70059,20051,90049,60042,80041,20037,50038,10035,40040,10036,10033,30034,00036,90033,10033,50036,70039,10038,00037,10035,10041,10040,40038,900045,80000043,90000038,20000034,1000
       Other Current Assets 
0
700
0
0
0
1,000
0
0
0
1,100
0
0
0
5,500
0
2,600
2,400
3,300
2,900
700
700
2,200
1,500
1,700
1,900
4,300
3,600
4,600
4,800
5,300
5,200
5,700
5,500
7,000
7,100
7,200
7,500
6,700
7,200
7,800
7,600
6,100
6,200
6,200
6,100
6,800
6,600
6,500
6,800
8,300
8,200
8,300
8,200
9,800
10,400
10,900
10,800
12,500
12,700
12,700
12,500
9,940
9,800
10,900
8,000
9,273
9,267
9,477
8,983
9,833
9,507
9,555
9,924
11,461
11,535
11,089
13,512
12,320
11,672
10,415
11,546
-1
11,212
11,090
11,959
12,829
12,263
11,723
16,393
489
14,616
350
1,679
315
283
400
200
344
16,751
1
33
19,452
28
26
123
1,015
115
16
53
388
253
2,431
1,696
1,682
1,678
1,716
1,658
1,591
2,156
1,844
2,418
2,485
2,096
1,790
1,952
2,412
2,172
5,461
4,909
7,503
5,942
8,707
8,865
9,066
33,600
32,500
34,200
33,000
30,800
27,500
31,800
25,000
23,200
31,500
29,000
31,200
30,500
43,000
43,900
39,800
33,100
32,100
31,100
27,700
33,600
34,700
40,500
40,50034,70033,60027,70031,10032,10033,10039,80043,90043,00030,50031,20029,00031,50023,20025,00031,80027,50030,80033,00034,20032,50033,6009,0668,8658,7075,9427,5034,9095,4612,1722,4121,9521,7902,0962,4852,4181,8442,1561,5911,6581,7161,6781,6821,6962,43125338853161151,015123262819,45233116,7513442004002833151,67935014,61648916,39311,72312,26312,82911,95911,09011,212-111,54610,41511,67212,32013,51211,08911,53511,4619,9249,5559,5079,8338,9839,4779,2679,2738,00010,9009,8009,94012,50012,70012,70012,50010,80010,90010,4009,8008,2008,3008,2008,3006,8006,5006,6006,8006,1006,2006,2006,1007,6007,8007,2006,7007,5007,2007,1007,0005,5005,7005,2005,3004,8004,6003,6004,3001,9001,7001,5002,2007007002,9003,3002,4002,60005,5000001,1000001,0000007000
   > Long-term Assets 
0
33,500
0
0
0
36,300
0
0
0
37,400
0
0
0
38,600
0
41,100
44,200
47,300
48,900
49,500
49,600
49,100
49,200
46,600
44,500
45,600
47,500
47,700
51,500
54,300
52,300
53,100
51,300
54,800
74,300
77,700
80,300
84,000
84,700
89,100
89,600
92,300
91,200
92,800
93,100
92,700
90,100
90,600
88,800
90,800
90,400
89,200
85,500
88,200
93,300
92,900
91,000
92,400
91,400
92,200
93,000
91,657
93,800
94,400
98,000
94,232
92,471
93,820
91,156
93,336
86,960
86,117
83,063
82,503
90,075
92,865
95,882
97,161
96,251
95,288
96,646
99,872
100,324
102,966
109,823
118,846
127,815
135,188
141,274
141,346
224,413
227,230
213,481
206,185
160,968
165,300
163,500
161,814
152,580
147,306
148,119
155,399
152,301
153,198
149,609
152,166
153,350
150,722
152,883
147,314
144,029
141,571
143,272
141,010
141,351
145,370
142,005
139,843
134,967
141,127
125,879
138,651
153,254
155,199
171,517
172,115
179,359
570,564
579,125
570,862
581,222
540,822
531,426
523,900
588,300
591,400
565,600
581,900
565,000
567,300
572,200
589,000
550,300
559,000
540,800
534,900
525,400
504,100
483,100
509,800
518,300
518,500
504,700
544,300
590,600
589,700
622,200
622,200589,700590,600544,300504,700518,500518,300509,800483,100504,100525,400534,900540,800559,000550,300589,000572,200567,300565,000581,900565,600591,400588,300523,900531,426540,822581,222570,862579,125570,564179,359172,115171,517155,199153,254138,651125,879141,127134,967139,843142,005145,370141,351141,010143,272141,571144,029147,314152,883150,722153,350152,166149,609153,198152,301155,399148,119147,306152,580161,814163,500165,300160,968206,185213,481227,230224,413141,346141,274135,188127,815118,846109,823102,966100,32499,87296,64695,28896,25197,16195,88292,86590,07582,50383,06386,11786,96093,33691,15693,82092,47194,23298,00094,40093,80091,65793,00092,20091,40092,40091,00092,90093,30088,20085,50089,20090,40090,80088,80090,60090,10092,70093,10092,80091,20092,30089,60089,10084,70084,00080,30077,70074,30054,80051,30053,10052,30054,30051,50047,70047,50045,60044,50046,60049,20049,10049,60049,50048,90047,30044,20041,100038,60000037,40000036,30000033,5000
       Property Plant Equipment 
0
32,400
0
0
0
35,000
0
0
0
35,600
0
0
0
35,600
0
38,000
41,100
40,900
42,400
43,000
43,100
42,600
42,600
40,300
39,500
40,700
41,500
42,000
44,000
45,400
43,800
44,600
43,900
46,600
47,700
51,000
53,700
56,600
57,100
61,300
62,300
63,700
62,800
64,900
65,500
65,400
63,500
64,800
63,500
65,100
64,200
64,100
63,800
66,600
68,400
69,100
66,900
66,300
65,100
66,700
67,800
66,713
69,000
67,800
70,000
69,792
68,287
69,790
67,467
69,153
63,005
62,092
60,280
61,121
62,556
62,547
65,656
69,063
68,679
68,411
69,593
72,588
73,454
74,853
75,909
82,835
87,233
92,941
94,856
96,551
104,466
106,837
104,689
103,730
102,007
101,300
99,300
97,217
92,376
89,394
87,587
87,628
84,860
83,196
82,354
87,154
87,294
86,690
86,888
86,193
84,447
84,246
84,482
83,476
83,868
84,470
85,191
86,543
84,822
89,161
87,782
94,958
101,237
105,086
113,382
112,097
112,920
178,006
181,509
180,018
177,926
168,982
163,818
163,447
215,600
218,700
213,700
219,900
216,700
221,000
222,000
230,000
214,200
217,700
211,300
214,100
209,800
206,200
197,500
211,700
216,200
216,800
214,400
229,400
225,100
223,600
235,800
235,800223,600225,100229,400214,400216,800216,200211,700197,500206,200209,800214,100211,300217,700214,200230,000222,000221,000216,700219,900213,700218,700215,600163,447163,818168,982177,926180,018181,509178,006112,920112,097113,382105,086101,23794,95887,78289,16184,82286,54385,19184,47083,86883,47684,48284,24684,44786,19386,88886,69087,29487,15482,35483,19684,86087,62887,58789,39492,37697,21799,300101,300102,007103,730104,689106,837104,46696,55194,85692,94187,23382,83575,90974,85373,45472,58869,59368,41168,67969,06365,65662,54762,55661,12160,28062,09263,00569,15367,46769,79068,28769,79270,00067,80069,00066,71367,80066,70065,10066,30066,90069,10068,40066,60063,80064,10064,20065,10063,50064,80063,50065,40065,50064,90062,80063,70062,30061,30057,10056,60053,70051,00047,70046,60043,90044,60043,80045,40044,00042,00041,50040,70039,50040,30042,60042,60043,10043,00042,40040,90041,10038,000035,60000035,60000035,00000032,4000
       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
19,000
18,700
18,400
18,900
18,700
18,400
18,100
17,800
17,400
17,000
16,800
16,500
16,300
16,000
15,800
15,600
19,600
19,000
18,500
18,500
19,000
18,500
18,100
17,700
17,600
17,000
17,000
17,198
16,294
16,765
16,751
17,720
17,152
17,394
17,454
17,812
21,983
23,415
23,488
23,476
23,161
22,551
22,443
22,253
22,407
22,981
25,738
26,298
27,903
28,573
29,059
29,053
85,100
79,459
62,272
62,095
19,036
19,400
20,100
20,181
19,863
19,764
20,221
20,423
20,575
21,917
20,385
20,303
20,442
19,830
19,779
19,717
19,798
19,263
19,246
18,929
19,161
19,295
18,725
18,355
17,557
17,670
16,822
16,803
17,151
17,524
24,669
21,065
21,456
183,250
179,048
186,044
196,165
185,715
184,619
182,671
189,700
193,300
185,400
195,100
191,200
193,900
201,400
207,800
199,200
202,000
197,700
193,100
190,000
180,300
168,600
182,000
185,000
185,600
180,500
187,400
192,200
191,000
198,400
198,400191,000192,200187,400180,500185,600185,000182,000168,600180,300190,000193,100197,700202,000199,200207,800201,400193,900191,200195,100185,400193,300189,700182,671184,619185,715196,165186,044179,048183,25021,45621,06524,66917,52417,15116,80316,82217,67017,55718,35518,72519,29519,16118,92919,24619,26319,79819,71719,77919,83020,44220,30320,38521,91720,57520,42320,22119,76419,86320,18120,10019,40019,03662,09562,27279,45985,10029,05329,05928,57327,90326,29825,73822,98122,40722,25322,44322,55123,16123,47623,48823,41521,98317,81217,45417,39417,15217,72016,75116,76516,29417,19817,00017,00017,60017,70018,10018,50019,00018,50018,50019,00019,60015,60015,80016,00016,30016,50016,80017,00017,40017,80018,10018,40018,70018,90018,40018,70019,00000000000000000000000000000000000000000
       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
19,800
19,400
19,100
19,300
19,000
18,700
18,400
18,900
18,700
18,400
18,100
17,800
17,400
17,000
16,800
16,500
16,300
16,000
15,800
15,600
19,600
19,000
18,500
18,500
19,000
18,500
18,100
17,700
17,600
17,000
17,000
17,198
17,198
16,765
17,501
17,720
17,152
17,394
17,454
17,812
24,365
24,905
24,914
25,026
24,613
24,178
24,024
23,755
1,492
1,529
4,704
4,581
5,003
4,844
5,047
5,500
24,212
28,394
34,832
28,741
27,376
31,000
30,100
29,243
27,129
25,240
26,231
25,339
25,422
26,433
24,793
23,758
23,532
22,198
21,912
21,393
19,929
19,245
19,411
19,028
18,506
18,136
16,680
15,588
14,221
14,292
3,320
3,195
3,105
2,979
2,887
6,460
8,769
166,198
175,752
172,347
172,297
157,674
152,974
146,546
156,000
150,100
139,500
137,700
129,600
126,700
126,600
126,200
114,600
111,100
104,300
98,000
91,600
83,100
74,000
76,400
73,200
69,600
64,200
63,100
72,300
67,500
66,400
66,40067,50072,30063,10064,20069,60073,20076,40074,00083,10091,60098,000104,300111,100114,600126,200126,600126,700129,600137,700139,500150,100156,000146,546152,974157,674172,297172,347175,752166,1988,7696,4602,8872,9793,1053,1953,32014,29214,22115,58816,68018,13618,50619,02819,41119,24519,92921,39321,91222,19823,53223,75824,79326,43325,42225,33926,23125,24027,12929,24330,10031,00027,37628,74134,83228,39424,2125,5005,0474,8445,0034,5814,7041,5291,49223,75524,02424,17824,61325,02624,91424,90524,36517,81217,45417,39417,15217,72017,50116,76517,19817,19817,00017,00017,60017,70018,10018,50019,00018,50018,50019,00019,60015,60015,80016,00016,30016,50016,80017,00017,40017,80018,10018,40018,70018,90018,40018,70019,00019,30019,10019,40019,8000000000000000000000000000000000000
       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
26,300
25,500
25,200
26,198
24,800
26,600
27,800
25,868
25,613
25,458
25,117
24,183
23,955
24,025
22,783
21,382
27,519
30,318
30,226
28,098
27,572
26,877
27,053
27,283
26,870
28,113
33,914
36,011
40,582
42,247
46,418
44,795
119,947
120,393
108,792
102,455
58,961
63,961
64,112
64,597
60,204
57,912
60,532
67,771
67,441
70,002
67,255
65,012
66,056
64,032
65,995
61,121
59,582
57,325
58,790
57,534
57,483
60,900
56,814
53,300
50,145
51,966
38,097
43,693
52,017
50,113
58,135
60,018
66,439
392,558
397,616
390,844
34,834
28,451
30,015
31,236
27,000
29,300
27,000
29,200
27,500
25,700
22,200
25,000
22,300
28,200
27,500
29,700
34,000
34,500
43,000
39,700
43,900
46,500
45,600
0
0
0
0
000045,60046,50043,90039,70043,00034,50034,00029,70027,50028,20022,30025,00022,20025,70027,50029,20027,00029,30027,00031,23630,01528,45134,834390,844397,616392,55866,43960,01858,13550,11352,01743,69338,09751,96650,14553,30056,81460,90057,48357,53458,79057,32559,58261,12165,99564,03266,05665,01267,25570,00267,44167,77160,53257,91260,20464,59764,11263,96158,961102,455108,792120,393119,94744,79546,41842,24740,58236,01133,91428,11326,87027,28327,05326,87727,57228,09830,22630,31827,51921,38222,78324,02523,95524,18325,11725,45825,61325,86827,80026,60024,80026,19825,20025,50026,3000000000000000000000000000000000000000000000000000000000000
       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
15,014
16,365
16,607
15,568
10,989
10,352
10,428
12,830
2,423
2,760
6,507
6,072
8,165
7,441
7,625
7,227
12,051
12,909
14,102
13,217
13,439
16,281
20,157
19,857
11,134
14,832
13,721
15,062
15,489
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000015,48915,06213,72114,83211,13419,85720,15716,28113,43913,21714,10212,90912,0517,2277,6257,4418,1656,0726,5072,7602,42312,83010,42810,35210,98915,56816,60716,36515,014000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
0
29,900
0
0
0
29,600
0
0
0
36,600
0
0
0
39,800
0
32,800
42,000
43,500
39,200
40,800
46,200
43,000
38,400
34,800
31,500
35,000
32,600
35,300
37,800
44,100
39,200
43,100
37,900
44,500
70,700
81,800
85,000
86,500
87,700
96,100
94,700
101,700
91,900
87,700
84,000
90,300
84,100
87,100
92,300
99,800
104,800
103,900
103,200
107,800
108,900
109,100
108,400
121,600
109,300
113,700
115,900
108,337
106,800
102,800
99,000
92,291
92,599
95,351
97,131
102,092
88,070
81,974
90,803
93,257
97,312
97,870
106,922
111,758
93,884
98,253
110,483
118,370
99,388
108,179
110,337
124,586
107,772
116,478
123,397
129,639
219,636
232,204
224,627
246,700
219,972
197,600
194,900
193,447
181,641
185,177
183,958
187,535
187,727
205,862
201,052
203,410
186,270
193,343
193,465
185,706
179,766
182,441
187,752
192,460
183,037
196,640
197,882
206,281
181,670
191,638
189,929
180,088
160,968
172,091
180,853
191,494
190,595
709,846
706,262
695,503
708,531
683,887
661,483
676,192
720,500
735,600
705,300
701,600
791,500
655,100
668,200
676,500
659,400
643,900
624,000
626,600
612,900
591,200
578,600
613,000
607,500
586,400
513,000
535,100
535,800
541,600
567,600
567,600541,600535,800535,100513,000586,400607,500613,000578,600591,200612,900626,600624,000643,900659,400676,500668,200655,100791,500701,600705,300735,600720,500676,192661,483683,887708,531695,503706,262709,846190,595191,494180,853172,091160,968180,088189,929191,638181,670206,281197,882196,640183,037192,460187,752182,441179,766185,706193,465193,343186,270203,410201,052205,862187,727187,535183,958185,177181,641193,447194,900197,600219,972246,700224,627232,204219,636129,639123,397116,478107,772124,586110,337108,17999,388118,370110,48398,25393,884111,758106,92297,87097,31293,25790,80381,97488,070102,09297,13195,35192,59992,29199,000102,800106,800108,337115,900113,700109,300121,600108,400109,100108,900107,800103,200103,900104,80099,80092,30087,10084,10090,30084,00087,70091,900101,70094,70096,10087,70086,50085,00081,80070,70044,50037,90043,10039,20044,10037,80035,30032,60035,00031,50034,80038,40043,00046,20040,80039,20043,50042,00032,800039,80000036,60000029,60000029,9000
   > Total Current Liabilities 
0
24,500
0
0
0
23,800
0
0
0
31,000
0
0
0
33,700
0
26,400
35,500
37,000
34,500
36,000
41,300
40,400
35,600
32,100
28,700
32,900
30,500
33,200
34,500
30,300
25,300
28,600
24,800
30,800
55,800
66,100
69,100
66,100
60,700
59,300
57,600
61,700
51,800
47,300
42,900
49,600
42,000
44,600
49,600
57,100
54,200
51,800
52,200
60,800
53,200
56,000
52,400
75,000
62,500
66,000
68,300
67,255
65,400
61,500
57,000
55,648
55,811
63,445
65,280
70,349
55,928
49,741
57,595
59,507
67,961
68,000
77,077
81,853
67,878
72,203
82,938
88,965
70,220
78,164
79,972
94,804
72,728
81,118
88,019
96,673
98,058
106,996
100,583
107,159
87,081
98,900
109,100
116,152
108,734
114,564
113,461
116,144
107,485
126,618
127,937
123,992
108,444
116,572
117,391
121,694
116,041
121,391
126,187
131,526
124,143
135,287
139,511
145,630
123,882
136,809
139,467
133,216
115,770
128,177
122,889
132,829
120,233
194,610
202,910
236,507
241,371
245,422
238,748
248,874
267,200
259,700
269,900
274,900
225,100
251,500
244,300
254,300
277,200
284,300
276,200
290,300
266,400
264,900
244,200
261,600
256,800
257,800
244,800
273,700
260,400
266,200
273,500
273,500266,200260,400273,700244,800257,800256,800261,600244,200264,900266,400290,300276,200284,300277,200254,300244,300251,500225,100274,900269,900259,700267,200248,874238,748245,422241,371236,507202,910194,610120,233132,829122,889128,177115,770133,216139,467136,809123,882145,630139,511135,287124,143131,526126,187121,391116,041121,694117,391116,572108,444123,992127,937126,618107,485116,144113,461114,564108,734116,152109,10098,90087,081107,159100,583106,99698,05896,67388,01981,11872,72894,80479,97278,16470,22088,96582,93872,20367,87881,85377,07768,00067,96159,50757,59549,74155,92870,34965,28063,44555,81155,64857,00061,50065,40067,25568,30066,00062,50075,00052,40056,00053,20060,80052,20051,80054,20057,10049,60044,60042,00049,60042,90047,30051,80061,70057,60059,30060,70066,10069,10066,10055,80030,80024,80028,60025,30030,30034,50033,20030,50032,90028,70032,10035,60040,40041,30036,00034,50037,00035,50026,400033,70000031,00000023,80000024,5000
       Short-term Debt 
0
3,200
0
0
0
800
0
0
0
2,200
0
0
0
1,600
0
500
6,500
100
7,400
5,200
6,600
7,000
8,500
6,600
2,600
200
300
1,500
1,800
1,500
2,400
3,200
1,200
1,200
25,100
28,400
30,200
23,000
21,300
18,000
13,800
17,300
16,100
10,300
4,100
3,900
3,400
400
100
2,400
6,700
5,500
5,400
7,300
5,000
6,800
6,400
12,900
6,500
6,900
7,400
12,572
14,100
13,500
14,000
9,765
7,290
8,831
8,497
14,948
6,142
915
403
1,030
7,412
7,847
7,077
7,674
2,900
1,876
1,882
2,232
1,993
2,288
2,313
1,812
2,046
2,238
2,712
2,127
7,361
10,991
12,357
3,946
4,253
4,800
5,400
4,019
3,904
3,938
4,066
3,154
3,235
4,002
4,204
4,166
4,156
3,235
2,731
2,042
1,567
4,013
3,935
3,803
2,236
3,640
3,717
3,566
3,486
3,435
3,435
3,459
3,461
3,460
3,461
3,459
33
5,307
5,281
30,883
30,902
30,969
30,999
27,005
30,100
8,300
20,200
31,300
1,100
42,500
16,000
10,900
36,400
3,200
3,700
4,200
4,700
5,200
5,300
5,200
5,300
5,300
5,900
20,800
7,200
7,800
600
6007,8007,20020,8005,9005,3005,3005,2005,3005,2004,7004,2003,7003,20036,40010,90016,00042,5001,10031,30020,2008,30030,10027,00530,99930,96930,90230,8835,2815,307333,4593,4613,4603,4613,4593,4353,4353,4863,5663,7173,6402,2363,8033,9354,0131,5672,0422,7313,2354,1564,1664,2044,0023,2353,1544,0663,9383,9044,0195,4004,8004,2533,94612,35710,9917,3612,1272,7122,2382,0461,8122,3132,2881,9932,2321,8821,8762,9007,6747,0777,8477,4121,0304039156,14214,9488,4978,8317,2909,76514,00013,50014,10012,5727,4006,9006,50012,9006,4006,8005,0007,3005,4005,5006,7002,4001004003,4003,9004,10010,30016,10017,30013,80018,00021,30023,00030,20028,40025,1001,2001,2003,2002,4001,5001,8001,5003002002,6006,6008,5007,0006,6005,2007,4001006,50050001,6000002,2000008000003,2000
       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
3,566
0
0
0
3,459
3,461
3,460
3,461
3,459
33
411,023
4,887
29,413
29,460
29,611
29,705
25,743
30,100
8,100
20,000
31,100
1,000
42,400
16,000
10,800
36,400
3,200
3,700
4,200
4,700
5,200
5,200
5,200
5,300
5,300
5,900
6,300
6,900
7,500
0
07,5006,9006,3005,9005,3005,3005,2005,2005,2004,7004,2003,7003,20036,40010,80016,00042,4001,00031,10020,0008,10030,10025,74329,70529,61129,46029,4134,887411,023333,4593,4613,4603,4613,4590003,566000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8,800
9,300
32,900
8,700
9,700
9,600
32,900
8,500
8,000
8,200
28,900
9,900
9,800
9,600
28,500
8,700
10,500
8,800
28,500
11,800
12,800
15,800
40,100
17,100
17,400
18,500
43,800
16,100
15,100
14,900
41,700
14,200
16,500
17,100
49,900
22,700
19,700
15,100
52,100
22,400
17,800
13,300
18,000
18,800
17,600
16,800
54,683
18,800
16,000
13,000
45,883
18,901
54,614
56,783
55,401
49,786
48,826
57,192
58,477
60,549
60,153
70,000
24,626
64,978
70,327
81,056
86,733
68,227
75,876
27,575
31,326
25,475
28,847
29,888
31,146
36,720
38,071
31,591
26,536
25,483
33,700
37,700
42,658
43,474
49,894
44,494
40,498
45,711
55,667
51,499
46,869
44,238
49,039
43,537
47,002
51,580
52,763
49,295
53,079
54,409
60,122
57,896
61,627
56,758
59,735
54,394
50,350
46,568
49,838
44,997
47,408
49,521
88,572
88,618
96,082
102,702
103,602
90,778
98,398
94,900
98,700
93,900
94,100
95,800
77,400
86,000
106,300
104,800
118,500
117,400
121,500
120,000
120,400
110,000
126,100
117,600
113,000
98,500
111,400
124,900
128,700
128,000
128,000128,700124,900111,40098,500113,000117,600126,100110,000120,400120,000121,500117,400118,500104,800106,30086,00077,40095,80094,10093,90098,70094,90098,39890,778103,602102,70296,08288,61888,57249,52147,40844,99749,83846,56850,35054,39459,73556,75861,62757,89660,12254,40953,07949,29552,76351,58047,00243,53749,03944,23846,86951,49955,66745,71140,49844,49449,89443,47442,65837,70033,70025,48326,53631,59138,07136,72031,14629,88828,84725,47531,32627,57575,87668,22786,73381,05670,32764,97824,62670,00060,15360,54958,47757,19248,82649,78655,40156,78354,61418,90145,88313,00016,00018,80054,68316,80017,60018,80018,00013,30017,80022,40052,10015,10019,70022,70049,90017,10016,50014,20041,70014,90015,10016,10043,80018,50017,40017,10040,10015,80012,80011,80028,5008,80010,5008,70028,5009,6009,8009,90028,9008,2008,0008,50032,9009,6009,7008,70032,9009,3008,800000000000000000
       Other Current Liabilities 
0
21,300
0
0
0
23,000
0
0
0
28,800
0
0
0
32,100
0
17,100
19,700
4,000
18,400
21,100
25,100
500
18,600
17,500
17,900
3,800
20,300
21,900
23,100
300
14,200
14,900
14,800
1,100
18,900
24,900
23,100
3,000
22,300
23,900
25,300
600
19,600
21,900
23,900
4,000
24,400
27,700
32,400
4,800
24,800
26,600
31,700
1,400
25,800
31,400
32,700
42,010
37,200
41,500
44,100
-54,683
32,500
32,000
30,000
28,737
29,620
-54,614
-56,783
37,306
-99,572
-97,652
-114,384
-116,954
-121,098
-120,306
-140,000
46,848
-129,956
-140,654
-162,112
-173,466
-136,454
-151,752
50,084
61,666
45,207
50,033
55,419
60,840
53,977
57,934
56,635
73,015
54,803
57,400
63,000
65,493
56,727
56,842
63,932
71,983
58,059
40,055
40,571
39,404
36,401
36,836
37,519
70,772
36,876
39,156
40,512
72,341
41,390
43,456
43,209
78,069
38,072
41,494
43,922
43,481
38,602
40,792
42,585
79,596
45,173
58,189
63,327
103,727
70,293
66,753
71,842
118,450
100,600
102,500
102,900
142,700
88,000
86,600
91,800
131,200
87,000
101,600
95,200
156,900
93,700
88,900
108,300
123,700
126,000
87,900
78,300
122,300
128,300
129,700
144,900
144,900129,700128,300122,30078,30087,900126,000123,700108,30088,90093,700156,90095,200101,60087,000131,20091,80086,60088,000142,700102,900102,500100,600118,45071,84266,75370,293103,72763,32758,18945,17379,59642,58540,79238,60243,48143,92241,49438,07278,06943,20943,45641,39072,34140,51239,15636,87670,77237,51936,83636,40139,40440,57140,05558,05971,98363,93256,84256,72765,49363,00057,40054,80373,01556,63557,93453,97760,84055,41950,03345,20761,66650,084-151,752-136,454-173,466-162,112-140,654-129,95646,848-140,000-120,306-121,098-116,954-114,384-97,652-99,57237,306-56,783-54,61429,62028,73730,00032,00032,500-54,68344,10041,50037,20042,01032,70031,40025,8001,40031,70026,60024,8004,80032,40027,70024,4004,00023,90021,90019,60060025,30023,90022,3003,00023,10024,90018,9001,10014,80014,90014,20030023,10021,90020,3003,80017,90017,50018,60050025,10021,10018,4004,00019,70017,100032,10000028,80000023,00000021,3000
   > Long-term Liabilities 
0
5,400
0
0
0
5,800
0
0
0
5,600
0
0
0
6,100
0
6,400
6,500
6,500
4,700
4,800
4,900
2,600
2,800
2,700
2,800
2,100
2,100
2,100
3,300
13,800
13,900
14,500
13,100
13,700
14,900
15,700
15,900
20,400
27,000
36,800
37,100
40,000
40,100
40,400
41,100
40,700
42,100
42,500
42,700
42,700
50,600
52,100
51,000
47,000
55,700
53,100
56,000
46,600
46,800
47,700
47,600
41,082
41,400
41,300
42,000
36,643
36,788
31,906
31,851
31,743
32,142
32,233
33,208
33,750
29,351
29,870
29,845
29,905
26,006
26,050
27,545
29,405
29,168
30,015
30,365
29,782
35,044
35,360
35,378
32,966
121,578
125,208
124,044
139,541
132,891
98,700
85,800
77,295
72,907
70,613
70,497
71,391
80,242
79,244
73,115
79,418
77,826
76,771
76,074
64,012
63,725
61,050
61,565
60,934
58,894
61,353
58,371
60,651
57,788
54,829
50,462
46,872
45,198
43,914
57,964
58,665
70,362
515,236
503,352
458,996
467,160
438,465
422,735
427,318
453,300
475,900
435,400
426,700
566,400
403,600
423,900
422,200
382,200
359,600
347,800
336,300
346,500
326,300
334,400
351,400
350,700
328,600
268,200
261,400
275,400
275,400
294,100
294,100275,400275,400261,400268,200328,600350,700351,400334,400326,300346,500336,300347,800359,600382,200422,200423,900403,600566,400426,700435,400475,900453,300427,318422,735438,465467,160458,996503,352515,23670,36258,66557,96443,91445,19846,87250,46254,82957,78860,65158,37161,35358,89460,93461,56561,05063,72564,01276,07476,77177,82679,41873,11579,24480,24271,39170,49770,61372,90777,29585,80098,700132,891139,541124,044125,208121,57832,96635,37835,36035,04429,78230,36530,01529,16829,40527,54526,05026,00629,90529,84529,87029,35133,75033,20832,23332,14231,74331,85131,90636,78836,64342,00041,30041,40041,08247,60047,70046,80046,60056,00053,10055,70047,00051,00052,10050,60042,70042,70042,50042,10040,70041,10040,40040,10040,00037,10036,80027,00020,40015,90015,70014,90013,70013,10014,50013,90013,8003,3002,1002,1002,1002,8002,7002,8002,6004,9004,8004,7006,5006,5006,40006,1000005,6000005,8000005,4000
       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
37,254
32,733
32,289
31,836
31,049
30,917
30,281
30,200
28,169
28,042
28,000
26,000
24,572
24,450
24,571
22,571
21,143
21,143
21,194
19,189
17,751
32,744
32,735
45,013
405,716
383,252
345,956
342,420
328,699
316,937
328,060
330,100
346,100
322,200
307,500
462,500
297,500
307,600
297,600
271,900
266,000
264,700
263,400
276,900
260,600
276,300
295,100
293,800
272,700
215,900
0
0
0
0
0000215,900272,700293,800295,100276,300260,600276,900263,400264,700266,000271,900297,600307,600297,500462,500307,500322,200346,100330,100328,060316,937328,699342,420345,956383,252405,71645,01332,73532,74417,75119,18921,19421,14321,14322,57124,57124,45024,57226,00028,00028,04228,16930,20030,28130,91731,04931,83632,28932,73337,2540000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
15,014
16,365
16,607
15,568
10,989
10,352
10,428
12,830
2,423
2,760
6,507
6,072
8,165
7,441
7,625
7,227
12,051
12,909
14,102
13,217
13,439
16,281
20,157
19,857
11,134
14,832
13,721
15,062
15,489
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000015,48915,06213,72114,83211,13419,85720,15716,28113,43913,21714,10212,90912,0517,2277,6257,4418,1656,0726,5072,7602,42312,83010,42810,35210,98915,56816,60716,36515,014000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0