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

United Natural Foods Inc
Buy, Hold or Sell?

Let's analyze United Natural Foods Inc together

I guess you are interested in United Natural Foods Inc. 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 United Natural Foods 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.

Get notifications about United Natural Foods Inc

I send you an email if I find something interesting about United Natural Foods Inc.

1. Quick Overview

1.1. Quick analysis of United Natural Foods Inc (30 sec.)










1.2. What can you expect buying and holding a share of United Natural Foods Inc? (30 sec.)

How much money do you get?

How much money do you get?
$0.00
When do you have the money?
1 year
How often do you get paid?
2.5%

What is your share worth?

Current worth
$28.27
Expected worth in 1 year
$26.04
How sure are you?
75.0%

+ What do you gain per year?

Total Gains per Share
$-2.23
Return On Investment
-13.7%

For what price can you sell your share?

Current Price per Share
$16.28
Expected price per share
$11.88 - $17.33
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of United Natural Foods Inc (5 min.)




Live pricePrice per Share (EOD)
$16.28
Intrinsic Value Per Share
$10.18 - $38.59
Total Value Per Share
$38.45 - $66.86

2.2. Growth of United Natural Foods Inc (5 min.)




Is United Natural Foods Inc growing?

Current yearPrevious yearGrowGrow %
How rich?$1.6b$1.8b-$124.5m-7.3%

How much money is United Natural Foods Inc making?

Current yearPrevious yearGrowGrow %
Making money-$35.7m$32.7m-$68.5m-191.6%
Net Profit Margin-0.5%0.4%--

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

2.3. Financial Health of United Natural Foods Inc (5 min.)




2.4. Comparing to competitors in the Food Distribution industry (5 min.)




  Industry Rankings (Food Distribution)  


Richest
#10 / 71

Most Profit
#69 / 71
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of United Natural Foods Inc?

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

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

Speculation

The Price per Share of United Natural Foods Inc is $16.28. 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 United Natural Foods Inc.
  • 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 United Natural Foods Inc, 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 $28.27. Based on the TTM, the Book Value Change Per Share is $-0.56 per quarter. Based on the YOY, the Book Value Change Per Share is $0.30 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is $0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of United Natural Foods Inc.

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 Eps-0.35-2.2%-0.60-3.7%0.332.1%0.030.2%0.150.9%
Usd Book Value Change Per Share-0.18-1.1%-0.56-3.4%0.301.8%0.130.8%0.201.2%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.010.1%
Usd Total Gains Per Share-0.18-1.1%-0.56-3.4%0.301.8%0.130.8%0.221.3%
Usd Price Per Share8.93-14.81-38.45-25.24-34.29-
Price to Earnings Ratio-6.32--7.80-11.77--9.85-3.47-
Price-to-Total Gains Ratio-48.28--53.00-376.26-76.18-70.09-
Price to Book Ratio0.32-0.51-1.29-0.98-1.36-
Price-to-Total Gains Ratio-48.28--53.00-376.26-76.18-70.09-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share16.28
Number of shares61
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share-0.560.13
Usd Total Gains Per Share-0.560.13
Gains per Quarter (61 shares)-34.017.73
Gains per Year (61 shares)-136.0530.93
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10-136-14603121
20-272-28206252
30-408-41809383
40-544-5540124114
50-680-6900155145
60-816-8260186176
70-952-9620217207
80-1088-10980247238
90-1224-12340278269
100-1361-13700309300

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 Share0.04.00.00.0%7.05.00.058.3%12.08.00.060.0%30.010.00.075.0%99.013.00.088.4%
Book Value Change Per Share0.04.00.00.0%8.04.00.066.7%12.08.00.060.0%30.010.00.075.0%97.014.01.086.6%
Dividend per Share0.00.04.00.0%0.00.012.00.0%0.00.020.00.0%1.00.039.02.5%1.00.0111.00.9%
Total Gains per Share0.04.00.00.0%8.04.00.066.7%12.08.00.060.0%30.010.00.075.0%97.014.01.086.6%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of United Natural Foods 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---0.185-0.558+201%0.301-162%0.127-246%0.202-192%
Book Value Per Share--28.26628.653-1%29.965-6%25.264+12%25.604+10%
Current Ratio--1.5151.506+1%1.584-4%1.571-4%2.009-25%
Debt To Asset Ratio--0.7780.776+0%0.768+1%0.803-3%0.650+20%
Debt To Equity Ratio--3.5123.477+1%3.323+6%4.244-17%2.752+28%
Dividend Per Share----0%-0%-0%0.013-100%
Eps---0.353-0.601+70%0.334-206%0.030-1286%0.146-343%
Free Cash Flow Per Share--0.824-0.193+123%1.871-56%0.786+5%0.582+42%
Free Cash Flow To Equity Per Share--0.2190.139+58%-0.065+130%-0.362+265%0.914-76%
Gross Profit Margin--44.28633.670+32%-10.135+123%-3.405+108%-2.777+106%
Intrinsic Value_10Y_max--38.593--------
Intrinsic Value_10Y_min--10.179--------
Intrinsic Value_1Y_max--2.553--------
Intrinsic Value_1Y_min--1.788--------
Intrinsic Value_3Y_max--8.672--------
Intrinsic Value_3Y_min--4.739--------
Intrinsic Value_5Y_max--15.999--------
Intrinsic Value_5Y_min--6.973--------
Market Cap968173228.000+45%531067993.000880454830.500-40%2348936250.000-77%1527325349.600-65%2052483814.475-74%
Net Profit Margin---0.003-0.005+70%0.004-164%0.000-1291%0.005-151%
Operating Margin--0.0050.002+180%0.007-24%0.008-36%0.015-67%
Operating Ratio--0.9950.9980%0.991+0%0.991+0%0.984+1%
Pb Ratio0.576+45%0.3160.515-39%1.286-75%0.980-68%1.359-77%
Pe Ratio-11.526-82%-6.322-7.802+23%11.771-154%-9.853+56%3.472-282%
Price Per Share16.280+45%8.93014.805-40%38.453-77%25.241-65%34.292-74%
Price To Free Cash Flow Ratio4.940+45%2.7101.651+64%2.045+32%1.103+146%-0.482+118%
Price To Total Gains Ratio-88.016-82%-48.279-52.995+10%376.263-113%76.178-163%70.092-169%
Quick Ratio--0.4420.744-41%0.483-8%0.549-20%0.672-34%
Return On Assets---0.003-0.005+71%0.004-168%0.001-542%0.005-159%
Return On Equity---0.012-0.021+67%0.018-170%0.000-96%0.004-382%
Total Gains Per Share---0.185-0.558+201%0.301-162%0.127-246%0.215-186%
Usd Book Value--1681000000.0001704000000.000-1%1828500000.000-8%1520973650.000+11%1531940550.000+10%
Usd Book Value Change Per Share---0.185-0.558+201%0.301-162%0.127-246%0.202-192%
Usd Book Value Per Share--28.26628.653-1%29.965-6%25.264+12%25.604+10%
Usd Dividend Per Share----0%-0%-0%0.013-100%
Usd Eps---0.353-0.601+70%0.334-206%0.030-1286%0.146-343%
Usd Free Cash Flow--49000000.000-11500000.000+123%113250000.000-57%47122200.000+4%34772025.000+41%
Usd Free Cash Flow Per Share--0.824-0.193+123%1.871-56%0.786+5%0.582+42%
Usd Free Cash Flow To Equity Per Share--0.2190.139+58%-0.065+130%-0.362+265%0.914-76%
Usd Market Cap968173228.000+45%531067993.000880454830.500-40%2348936250.000-77%1527325349.600-65%2052483814.475-74%
Usd Price Per Share16.280+45%8.93014.805-40%38.453-77%25.241-65%34.292-74%
Usd Profit---21000000.000-35750000.000+70%32750000.000-164%4563600.000-560%9526125.000-320%
Usd Revenue--7498000000.0007560500000.000-1%7532000000.0000%7046354650.000+6%4845703975.000+55%
Usd Total Gains Per Share---0.185-0.558+201%0.301-162%0.127-246%0.215-186%
 EOD+4 -4MRQTTM+22 -12YOY+6 -285Y+14 -2010Y+11 -25

3.3 Fundamental Score

Let's check the fundamental score of United Natural Foods Inc based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-11.526
Price to Book Ratio (EOD)Between0-10.576
Net Profit Margin (MRQ)Greater than0-0.003
Operating Margin (MRQ)Greater than00.005
Quick Ratio (MRQ)Greater than10.442
Current Ratio (MRQ)Greater than11.515
Debt to Asset Ratio (MRQ)Less than10.778
Debt to Equity Ratio (MRQ)Less than13.512
Return on Equity (MRQ)Greater than0.15-0.012
Return on Assets (MRQ)Greater than0.05-0.003
Total4/10 (40.0%)

3.4 Technical Score

Let's check the technical score of United Natural Foods Inc based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5064.244
Ma 20Greater thanMa 5015.151
Ma 50Greater thanMa 10014.328
Ma 100Greater thanMa 20013.169
OpenGreater thanClose15.570
Total3/5 (60.0%)

4. In-depth Analysis

4.1 About United Natural Foods Inc

United Natural Foods, Inc., together with its subsidiaries, distributes natural, organic, specialty, produce, and conventional grocery and non-food products in the United States and Canada. It operates in two segments, Wholesale and Retail. The company offers grocery and general merchandise, produce, perishables and frozen foods, wellness and personal care items, and bulk and foodservice products. It also provides nuts, dried fruit, seeds, trail mixes, granola, natural and organic snack items, and confections under the Woodstock Farms Manufacturing name; organic, non-GMO project verified, and specialty food and non-food items under the Blue Marble brand name; pet food under the WILD HARVEST brand name; and various products under the ESSENTIAL EVERYDAY, SHOPPERS VALUE, Field Day, EQUALINE, CULINARY CIRCLE, and STONE RIDGE CREAMERY brand names. In addition, the company provides home, health and beauty care, and pharmacy products, as well as private label products through a network of Cub Foods and Shoppers retail grocery stores; and retail store support, pricing strategy, shelf and planogram management, advertising, couponing, ecommerce, consumer convenience, store design, equipment sourcing, electronic payments processing, network and data hosting, point-of-sale hardware and software, automation tools, sustainability, and administrative back-office solution services. Further, it offers consumer and trade marketing programs, and programs to support suppliers in understanding its markets. The company serves chains, independent retailers, and supernatural chains, as well as foodservice, ecommerce, conventional military business, and other sales customers. United Natural Foods, Inc. was founded in 1976 and is headquartered in Providence, Rhode Island.

Fundamental data was last updated by Penke on 2024-09-05 16:25:04.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is not making a profit/loss.
Using its assets, the company is very inefficient in making profit.
Using its investors money, the company is very inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating inefficient.
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 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 just able to pay all its debts by selling its assets.
The company is unable to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is cheap.
Based on the earnings, the company is expensive.
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 United Natural Foods Inc earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare United Natural Foods Inc to the Food Distribution industry mean.
  • A Net Profit Margin of -0.3% means that $0.00 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of United Natural Foods Inc:

  • The MRQ is -0.3%. The company is not making a profit/loss.
  • The TTM is -0.5%. The company is not making a profit/loss.
Trends
Current periodCompared to+/- 
MRQ-0.3%TTM-0.5%+0.2%
TTM-0.5%YOY0.4%-0.9%
TTM-0.5%5Y0.0%-0.5%
5Y0.0%10Y0.5%-0.5%
Compared to industry (Food Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.3%1.2%-1.5%
TTM-0.5%0.5%-1.0%
YOY0.4%0.9%-0.5%
5Y0.0%0.6%-0.6%
10Y0.5%1.3%-0.8%
4.3.1.2. Return on Assets

Shows how efficient United Natural Foods Inc is using its assets to generate profit.

  • Above 5% is considered healthy but always compare United Natural Foods Inc to the Food Distribution industry mean.
  • -0.3% Return on Assets means that United Natural Foods Inc generated $0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of United Natural Foods Inc:

  • The MRQ is -0.3%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -0.5%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-0.3%TTM-0.5%+0.2%
TTM-0.5%YOY0.4%-0.9%
TTM-0.5%5Y0.1%-0.5%
5Y0.1%10Y0.5%-0.4%
Compared to industry (Food Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.3%0.7%-1.0%
TTM-0.5%0.6%-1.1%
YOY0.4%0.6%-0.2%
5Y0.1%0.3%-0.2%
10Y0.5%0.7%-0.2%
4.3.1.3. Return on Equity

Shows how efficient United Natural Foods Inc is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare United Natural Foods Inc to the Food Distribution industry mean.
  • -1.2% Return on Equity means United Natural Foods Inc generated $-0.01 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of United Natural Foods Inc:

  • The MRQ is -1.2%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -2.1%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-1.2%TTM-2.1%+0.8%
TTM-2.1%YOY1.8%-3.9%
TTM-2.1%5Y0.0%-2.0%
5Y0.0%10Y0.4%-0.5%
Compared to industry (Food Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.2%2.6%-3.8%
TTM-2.1%1.7%-3.8%
YOY1.8%1.7%+0.1%
5Y0.0%1.5%-1.5%
10Y0.4%1.8%-1.4%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of United Natural Foods Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient United Natural Foods Inc is operating .

  • Measures how much profit United Natural Foods 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 United Natural Foods Inc to the Food Distribution industry mean.
  • An Operating Margin of 0.5% means the company generated $0.01  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of United Natural Foods Inc:

  • The MRQ is 0.5%. The company is operating inefficient. -1
  • The TTM is 0.2%. The company is operating inefficient. -1
Trends
Current periodCompared to+/- 
MRQ0.5%TTM0.2%+0.3%
TTM0.2%YOY0.7%-0.5%
TTM0.2%5Y0.8%-0.6%
5Y0.8%10Y1.5%-0.8%
Compared to industry (Food Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5%1.0%-0.5%
TTM0.2%1.0%-0.8%
YOY0.7%2.7%-2.0%
5Y0.8%1.1%-0.3%
10Y1.5%1.9%-0.4%
4.3.2.2. Operating Ratio

Measures how efficient United Natural Foods Inc is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Food Distribution industry mean).
  • An Operation Ratio of 0.99 means that the operating costs are $0.99 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of United Natural Foods Inc:

  • The MRQ is 0.995. The company is less efficient in keeping operating costs low.
  • The TTM is 0.998. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.995TTM0.998-0.003
TTM0.998YOY0.991+0.007
TTM0.9985Y0.991+0.007
5Y0.99110Y0.984+0.008
Compared to industry (Food Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9951.645-0.650
TTM0.9981.563-0.565
YOY0.9911.256-0.265
5Y0.9911.295-0.304
10Y0.9841.181-0.197
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of United Natural Foods Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if United Natural Foods Inc is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Food Distribution industry mean).
  • A Current Ratio of 1.51 means the company has $1.51 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of United Natural Foods Inc:

  • The MRQ is 1.515. The company is able to pay all its short-term debts. +1
  • The TTM is 1.506. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.515TTM1.506+0.009
TTM1.506YOY1.584-0.078
TTM1.5065Y1.571-0.065
5Y1.57110Y2.009-0.438
Compared to industry (Food Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5151.663-0.148
TTM1.5061.646-0.140
YOY1.5841.531+0.053
5Y1.5711.615-0.044
10Y2.0091.755+0.254
4.4.3.2. Quick Ratio

Measures if United Natural Foods Inc is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare United Natural Foods Inc to the Food Distribution industry mean.
  • A Quick Ratio of 0.44 means the company can pay off $0.44 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of United Natural Foods Inc:

  • The MRQ is 0.442. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.744. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.442TTM0.744-0.302
TTM0.744YOY0.483+0.261
TTM0.7445Y0.549+0.194
5Y0.54910Y0.672-0.122
Compared to industry (Food Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4420.664-0.222
TTM0.7440.7440.000
YOY0.4830.758-0.275
5Y0.5490.836-0.287
10Y0.6720.926-0.254
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of United Natural Foods Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of United Natural Foods Inc assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare United Natural Foods Inc to Food Distribution industry mean.
  • A Debt to Asset Ratio of 0.78 means that United Natural Foods Inc assets are financed with 77.8% credit (debt) and the remaining percentage (100% - 77.8%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of United Natural Foods Inc:

  • The MRQ is 0.778. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.776. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.778TTM0.776+0.002
TTM0.776YOY0.768+0.008
TTM0.7765Y0.803-0.026
5Y0.80310Y0.650+0.153
Compared to industry (Food Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7780.573+0.205
TTM0.7760.583+0.193
YOY0.7680.586+0.182
5Y0.8030.562+0.241
10Y0.6500.557+0.093
4.5.4.2. Debt to Equity Ratio

Measures if United Natural Foods Inc is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare United Natural Foods Inc to the Food Distribution industry mean.
  • A Debt to Equity ratio of 351.2% means that company has $3.51 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of United Natural Foods Inc:

  • The MRQ is 3.512. The company is unable to pay all its debts with equity. -1
  • The TTM is 3.477. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ3.512TTM3.477+0.036
TTM3.477YOY3.323+0.154
TTM3.4775Y4.244-0.768
5Y4.24410Y2.752+1.492
Compared to industry (Food Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ3.5121.324+2.188
TTM3.4771.324+2.153
YOY3.3231.395+1.928
5Y4.2441.292+2.952
10Y2.7521.274+1.478
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 United Natural Foods Inc generates.

  • Above 15 is considered overpriced but always compare United Natural Foods Inc to the Food Distribution industry mean.
  • A PE ratio of -6.32 means the investor is paying $-6.32 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of United Natural Foods Inc:

  • The EOD is -11.526. Based on the earnings, the company is expensive. -2
  • The MRQ is -6.322. Based on the earnings, the company is expensive. -2
  • The TTM is -7.802. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-11.526MRQ-6.322-5.204
MRQ-6.322TTM-7.802+1.479
TTM-7.802YOY11.771-19.573
TTM-7.8025Y-9.853+2.052
5Y-9.85310Y3.472-13.325
Compared to industry (Food Distribution)
PeriodCompanyIndustry (mean)+/- 
EOD-11.52611.957-23.483
MRQ-6.32211.836-18.158
TTM-7.8026.593-14.395
YOY11.7716.052+5.719
5Y-9.85311.511-21.364
10Y3.47213.188-9.716
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 United Natural Foods Inc:

  • The EOD is 4.940. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 2.710. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 1.651. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD4.940MRQ2.710+2.230
MRQ2.710TTM1.651+1.059
TTM1.651YOY2.045-0.394
TTM1.6515Y1.103+0.548
5Y1.10310Y-0.482+1.585
Compared to industry (Food Distribution)
PeriodCompanyIndustry (mean)+/- 
EOD4.9401.560+3.380
MRQ2.7101.544+1.166
TTM1.6511.283+0.368
YOY2.0452.185-0.140
5Y1.1032.151-1.048
10Y-0.4820.335-0.817
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 United Natural Foods Inc is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Food Distribution industry mean).
  • A PB ratio of 0.32 means the investor is paying $0.32 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of United Natural Foods Inc:

  • The EOD is 0.576. Based on the equity, the company is cheap. +2
  • The MRQ is 0.316. Based on the equity, the company is cheap. +2
  • The TTM is 0.515. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.576MRQ0.316+0.260
MRQ0.316TTM0.515-0.199
TTM0.515YOY1.286-0.771
TTM0.5155Y0.980-0.465
5Y0.98010Y1.359-0.378
Compared to industry (Food Distribution)
PeriodCompanyIndustry (mean)+/- 
EOD0.5761.091-0.515
MRQ0.3161.036-0.720
TTM0.5151.117-0.602
YOY1.2861.432-0.146
5Y0.9801.709-0.729
10Y1.3591.724-0.365
4.6.2. Total Gains per Share

2.4. Latest News of United Natural Foods Inc

Does United Natural Foods 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 United Natural Foods Inc to keep up to date. Note: the news is often already included in the price.

DateTitleRead
2024-09-11
22:15
United Natural Foods to Release Fiscal 2024 Fourth Quarter Results on October 1, 2024Read

4.7 Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of United Natural Foods Inc.

4.8.1. Institutions holding United Natural Foods Inc

Institutions are holding 91.859% of the shares of United Natural Foods Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30BlackRock Inc16.12040.00289586830-174306-1.7857
2024-06-30Vanguard Group Inc13.71160.002181542855672267.4762
2024-03-31Amvescap Plc.5.83240.0086346852874876127.5303
2024-06-30Dimensional Fund Advisors, Inc.5.15710.01053066904-308291-9.134
2024-06-30D. E. Shaw & Co LP4.8550.03542887269-5340-0.1846
2024-03-31State Street Corporation4.06460.00122417248315181.3211
2024-06-30Private Management Group Inc2.98250.8933177367058716349.4867
2024-06-30Prudential Financial Inc2.48690.02911478932-226050-13.2582
2024-03-31Geode Capital Management, LLC2.17380.00141292746320592.543
2024-06-30Towle & Co2.17272.2187129212165450.5091
2024-06-30American Century Companies Inc2.1310.0102126728023749623.0627
2024-06-30Hauser Brothers GmbH1.52529.7925907034141851.5887
2024-06-30Goldman Sachs Group Inc1.39890.001883195638280585.2286
2024-06-30Charles Schwab Investment Management Inc1.34960.002802590-34589-4.1316
2024-03-31Morgan Stanley - Brokerage Accounts1.29790.0007771876-431123-35.8374
2024-06-30Northern Trust Corp1.07290.0014638053-5424-0.8429
2024-06-30Valueworks LLC0.84522.0458502621177853.6683
2024-06-30Bank of New York Mellon Corp0.8440.0013501947-6552-1.2885
2024-03-31Nuveen Asset Management, LLC0.82710.0017491894-94554-16.1232
2024-06-30Bridgeway Capital Management, LLC0.81280.1482483356-251777-34.2492
Total 71.661615.208742617140+1087537+2.6%

4.9.2. Funds holding United Natural Foods Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-08-28iShares Core S&P Small-Cap ETF6.75880.06854019435-1400-0.0348
2024-08-29Invesco S&P SmallCap 600 Revenue ETF4.15372.2893247018300
2024-07-31Vanguard Total Stock Mkt Idx Inv3.07410.0017182818400
2024-08-28iShares Russell 2000 ETF2.64910.03341575438-13832-0.8703
2024-07-31Vanguard Small Cap Index2.39320.0146142324638640.2722
2024-08-30Avantis US Small Cap Value ETF2.08160.1395123792231620.2561
2024-07-31Vanguard Small Cap Value Index Inv1.61410.025795992547090.493
2024-07-31Vanguard Institutional Extnd Mkt Idx Tr1.56060.013392809858040.6293
2024-06-30DFA US Small Cap Value I1.2980.0649771895-16887-2.1409
2024-08-28iShares S&P Small-Cap 600 Value ETF1.10840.135265917000
2024-07-31Vanguard Consumer Staples ETF1.10580.126565763940500.6197
2024-06-30Fidelity Small Cap Index1.03960.0302618266327195.5878
2024-08-28iShares Russell 2000 Value ETF0.94060.0662559380-1125-0.2007
2024-08-29SPDR® Portfolio S&P 600™ Sm Cap ETF0.89420.06865317837280.1371
2024-07-31Vanguard Tax-Managed Small Cap Adm0.76650.07345582400
2024-06-30DFA US Targeted Value I0.70660.043942019800
2024-06-30Vanguard Strategic Equity Inv0.67130.063139924914180255.0801
2024-07-31State St Russell Sm/Mid Cp® Indx NL Cl C0.61610.01233663878000.2188
2024-06-30DFA US Small Cap I0.61010.030536282000
Total 34.04243.300420245042+164394+0.8%

5.3. Insider Transactions

Insiders are holding 2.577% of the shares of United Natural Foods Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-04-01Richard Eric EsperSELL437511.35
2023-10-11Ann Torre BatesSELL1606114.94
2023-10-05John W HowardBUY549013.68
2023-10-04J Alexander Douglas JrBUY1126513.32
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

Balance Sheet of 2024-04-30. Currency in USD. All numbers in thousands.

Summary
Total Assets7,585,000
Total Liabilities5,904,000
Total Stockholder Equity1,681,000
 As reported
Total Liabilities 5,904,000
Total Stockholder Equity+ 1,681,000
Total Assets = 7,585,000

Assets

Total Assets7,585,000
Total Current Assets3,511,000
Long-term Assets4,074,000
Total Current Assets
Cash And Cash Equivalents 39,000
Short-term Investments 12,000
Net Receivables 974,000
Inventory 2,232,000
Other Current Assets 266,000
Total Current Assets  (as reported)3,511,000
Total Current Assets  (calculated)3,523,000
+/- 12,000
Long-term Assets
Property Plant Equipment 3,172,000
Goodwill 20,000
Intangible Assets 668,000
Long-term Assets Other 170,000
Long-term Assets  (as reported)4,074,000
Long-term Assets  (calculated)4,030,000
+/- 44,000

Liabilities & Shareholders' Equity

Total Current Liabilities2,318,000
Long-term Liabilities3,586,000
Total Stockholder Equity1,681,000
Total Current Liabilities
Short-term Debt 197,000
Short Long Term Debt 11,000
Accounts payable 1,677,000
Other Current Liabilities 444,000
Total Current Liabilities  (as reported)2,318,000
Total Current Liabilities  (calculated)2,329,000
+/- 11,000
Long-term Liabilities
Long term Debt 2,148,000
Capital Lease Obligations Min Short Term Debt1,270,000
Long-term Liabilities Other 141,000
Long-term Liabilities  (as reported)3,586,000
Long-term Liabilities  (calculated)3,559,000
+/- 27,000
Total Stockholder Equity
Common Stock1,000
Retained Earnings 1,175,000
Accumulated Other Comprehensive Income -33,000
Other Stockholders Equity 538,000
Total Stockholder Equity (as reported)1,681,000
Total Stockholder Equity (calculated)1,681,000
+/-0
Other
Capital Stock1,000
Cash and Short Term Investments 39,000
Common Stock Shares Outstanding 59,400
Liabilities and Stockholders Equity 7,585,000
Net Debt 3,587,000
Net Invested Capital 3,840,000
Net Working Capital 1,193,000
Property Plant and Equipment Gross 3,172,000
Short Long Term Debt Total 3,626,000



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-04-302024-01-312023-10-312023-07-312023-04-302023-01-312022-10-312022-07-312022-04-302022-01-312021-10-312021-07-312021-04-302021-01-312020-10-312020-07-312020-04-302020-01-312019-10-312019-07-312019-04-302019-01-312018-10-312018-07-312018-04-302018-01-312017-10-312017-07-312017-04-302017-01-312016-10-312016-07-312016-04-302016-01-312015-10-312015-07-312015-04-302015-01-312014-10-312014-07-312014-04-302014-01-312013-10-312013-07-312013-04-302013-01-312012-10-312012-07-312012-04-302012-01-312011-10-312011-07-312011-04-302011-01-312010-10-312010-07-312010-04-302010-01-312009-10-312009-07-312009-04-302009-01-312008-10-312008-07-312008-04-302008-01-312007-10-312007-07-312007-04-302007-01-312006-10-312006-07-312006-04-302006-01-312005-10-312005-07-312005-04-302005-01-312004-10-312004-07-312004-04-302004-01-312003-10-312003-07-312003-04-302003-01-312002-10-312002-07-312002-04-302002-01-312001-10-312001-07-312001-04-302001-01-312000-10-312000-07-312000-04-302000-01-311999-10-311999-07-311999-04-301999-01-311998-10-311998-07-311998-04-301998-01-311997-10-311997-07-311997-04-301997-01-311996-10-311996-07-31
> Total Assets 
105,200
105,200
98,700
113,000
111,000
176,300
180,300
212,300
212,200
244,300
248,400
253,900
237,900
264,600
278,600
272,328
270,234
286,242
294,069
310,132
300,444
326,893
349,227
363,297
354,457
393,736
426,405
435,265
430,099
456,463
468,439
510,308
508,767
548,556
570,262
613,696
651,258
706,286
724,601
697,126
700,595
754,075
752,423
777,593
800,898
884,764
1,064,629
1,084,610
1,084,483
1,161,549
1,123,928
1,120,882
1,058,550
1,125,941
1,101,848
1,167,530
1,250,799
1,393,662
1,394,700
1,451,944
1,400,988
1,580,597
1,546,823
1,582,477
1,493,946
1,671,724
1,680,106
1,751,455
1,730,004
1,961,915
1,950,981
2,037,900
2,297,233
2,510,066
2,510,890
2,558,321
2,550,190
2,650,185
2,487,018
2,645,932
2,852,155
2,943,041
2,870,003
2,920,587
2,886,563
3,046,312
3,049,680
3,078,846
2,964,472
8,587,613
7,398,284
7,327,221
7,180,965
7,963,519
7,682,426
7,700,773
7,586,972
7,783,597
7,490,140
7,520,824
7,525,000
7,999,000
7,801,000
7,878,000
8,113,000
8,199,000
7,635,000
7,641,000
7,394,000
7,848,000
7,671,000
7,585,000
7,585,0007,671,0007,848,0007,394,0007,641,0007,635,0008,199,0008,113,0007,878,0007,801,0007,999,0007,525,0007,520,8247,490,1407,783,5977,586,9727,700,7737,682,4267,963,5197,180,9657,327,2217,398,2848,587,6132,964,4723,078,8463,049,6803,046,3122,886,5632,920,5872,870,0032,943,0412,852,1552,645,9322,487,0182,650,1852,550,1902,558,3212,510,8902,510,0662,297,2332,037,9001,950,9811,961,9151,730,0041,751,4551,680,1061,671,7241,493,9461,582,4771,546,8231,580,5971,400,9881,451,9441,394,7001,393,6621,250,7991,167,5301,101,8481,125,9411,058,5501,120,8821,123,9281,161,5491,084,4831,084,6101,064,629884,764800,898777,593752,423754,075700,595697,126724,601706,286651,258613,696570,262548,556508,767510,308468,439456,463430,099435,265426,405393,736354,457363,297349,227326,893300,444310,132294,069286,242270,234272,328278,600264,600237,900253,900248,400244,300212,200212,300180,300176,300111,000113,00098,700105,200105,200
   > Total Current Assets 
73,500
73,500
67,200
82,600
80,500
133,100
136,600
147,400
146,200
166,600
170,800
180,000
166,600
193,300
208,600
196,533
189,195
203,050
204,013
218,337
208,563
231,193
234,340
246,935
237,095
252,433
261,461
269,949
265,469
292,100
299,196
334,977
331,371
370,276
377,277
394,203
402,894
452,117
476,634
447,221
449,760
500,124
499,756
510,581
515,160
591,767
630,906
642,014
627,700
695,470
656,881
651,961
592,631
657,099
634,748
692,632
716,065
843,091
843,200
896,043
844,492
1,030,652
999,052
1,038,079
946,861
1,113,152
1,096,383
1,159,847
1,115,314
1,305,972
1,266,885
1,340,158
1,378,290
1,572,282
1,555,115
1,575,869
1,553,742
1,659,605
1,503,495
1,563,592
1,611,190
1,704,558
1,638,398
1,694,963
1,662,670
1,838,942
1,857,172
1,894,761
1,788,914
4,490,041
3,666,665
3,635,103
3,567,921
3,850,007
3,619,453
3,723,472
3,704,917
3,940,494
3,648,691
3,585,797
3,550,000
4,019,000
3,864,000
3,980,000
3,797,000
4,360,000
3,741,000
3,692,000
3,463,000
3,957,000
3,581,000
3,511,000
3,511,0003,581,0003,957,0003,463,0003,692,0003,741,0004,360,0003,797,0003,980,0003,864,0004,019,0003,550,0003,585,7973,648,6913,940,4943,704,9173,723,4723,619,4533,850,0073,567,9213,635,1033,666,6654,490,0411,788,9141,894,7611,857,1721,838,9421,662,6701,694,9631,638,3981,704,5581,611,1901,563,5921,503,4951,659,6051,553,7421,575,8691,555,1151,572,2821,378,2901,340,1581,266,8851,305,9721,115,3141,159,8471,096,3831,113,152946,8611,038,079999,0521,030,652844,492896,043843,200843,091716,065692,632634,748657,099592,631651,961656,881695,470627,700642,014630,906591,767515,160510,581499,756500,124449,760447,221476,634452,117402,894394,203377,277370,276331,371334,977299,196292,100265,469269,949261,461252,433237,095246,935234,340231,193208,563218,337204,013203,050189,195196,533208,600193,300166,600180,000170,800166,600146,200147,400136,600133,10080,50082,60067,20073,50073,500
       Cash And Cash Equivalents 
100
0
100
1,000
1,000
500
3,500
2,300
1,400
1,500
1,800
12,000
2,800
4,800
3,800
3,334
1,943
9,443
2,791
7,829
6,393
5,309
4,779
6,498
11,184
4,399
11,827
4,956
3,645
10,149
8,860
8,802
13,633
5,753
4,198
8,197
12,615
9,906
26,608
6,061
20,054
8,416
17,066
20,544
17,010
19,446
25,183
19,481
25,333
7,474
24,636
6,686
10,269
14,854
8,046
9,683
13,802
10,706
17,300
24,318
16,867
17,016
26,736
14,202
16,122
8,939
8,085
13,876
11,111
9,357
14,575
16,577
16,116
17,564
27,474
23,940
17,380
12,293
12,482
19,327
18,593
13,556
30,658
16,119
15,414
21,155
25,401
21,758
23,315
53,910
49,515
37,861
42,350
39,758
40,064
56,425
46,993
49,046
40,496
39,495
41,000
46,000
45,000
48,000
44,000
39,000
40,000
38,000
37,000
37,000
34,000
39,000
39,00034,00037,00037,00038,00040,00039,00044,00048,00045,00046,00041,00039,49540,49649,04646,99356,42540,06439,75842,35037,86149,51553,91023,31521,75825,40121,15515,41416,11930,65813,55618,59319,32712,48212,29317,38023,94027,47417,56416,11616,57714,5759,35711,11113,8768,0858,93916,12214,20226,73617,01616,86724,31817,30010,70613,8029,6838,04614,85410,2696,68624,6367,47425,33319,48125,18319,44617,01020,54417,0668,41620,0546,06126,6089,90612,6158,1974,1985,75313,6338,8028,86010,1493,6454,95611,8274,39911,1846,4984,7795,3096,3937,8292,7919,4431,9433,3343,8004,8002,80012,0001,8001,5001,4002,3003,5005001,0001,0001000100
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,459
1,718
2,613
1,826
389
279
216
0
0
0
0
0
0
0
0
0
3,000
16,000
17,000
15,000
17,000
15,000
13,000
12,000
12,00013,00015,00017,00015,00017,00016,0003,0000000000002162793891,8262,6131,7181,4590000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
28,900
28,900
26,100
31,100
30,900
49,700
50,500
49,300
48,800
58,300
61,200
60,100
61,700
72,100
77,000
77,342
69,930
74,581
82,623
88,020
82,244
91,187
92,225
90,649
84,816
86,892
85,233
92,531
90,696
94,485
100,388
110,784
106,950
133,700
140,756
138,290
137,349
154,320
164,052
158,027
148,940
165,727
164,244
168,771
162,165
180,986
185,747
187,224
180,475
192,876
194,388
198,186
181,254
199,924
201,232
214,021
220,208
256,756
261,300
281,857
260,308
312,850
322,818
336,132
305,177
338,577
358,173
364,411
339,590
398,210
406,943
420,943
449,870
489,758
493,873
510,692
474,494
491,221
455,831
478,577
489,708
534,322
514,870
547,792
525,636
598,718
629,362
635,190
579,702
1,114,015
1,094,874
1,049,273
1,065,699
1,136,924
1,074,941
1,232,612
1,120,199
1,165,946
1,136,135
1,106,578
1,103,000
1,249,000
1,241,000
1,228,000
1,220,000
1,351,000
992,000
985,000
889,000
1,013,000
3,990,000
974,000
974,0003,990,0001,013,000889,000985,000992,0001,351,0001,220,0001,228,0001,241,0001,249,0001,103,0001,106,5781,136,1351,165,9461,120,1991,232,6121,074,9411,136,9241,065,6991,049,2731,094,8741,114,015579,702635,190629,362598,718525,636547,792514,870534,322489,708478,577455,831491,221474,494510,692493,873489,758449,870420,943406,943398,210339,590364,411358,173338,577305,177336,132322,818312,850260,308281,857261,300256,756220,208214,021201,232199,924181,254198,186194,388192,876180,475187,224185,747180,986162,165168,771164,244165,727148,940158,027164,052154,320137,349138,290140,756133,700106,950110,784100,38894,48590,69692,53185,23386,89284,81690,64992,22591,18782,24488,02082,62374,58169,93077,34277,00072,10061,70060,10061,20058,30048,80049,30050,50049,70030,90031,10026,10028,90028,900
       Inventory 
42,200
42,200
38,700
48,600
45,000
78,800
78,000
90,300
91,100
100,500
99,800
99,000
90,700
101,900
111,900
101,919
104,486
107,934
107,407
113,200
110,653
124,861
126,706
139,769
131,932
150,386
151,696
161,205
158,263
175,869
175,555
203,715
196,171
214,255
214,738
228,746
235,700
270,449
264,296
260,496
257,259
300,214
288,989
302,468
312,377
364,876
393,745
413,539
394,364
468,547
406,594
418,242
366,611
412,600
393,596
438,752
439,702
536,671
523,600
550,249
514,506
649,026
595,429
639,753
578,555
719,673
674,046
722,675
702,161
838,391
764,694
831,516
834,722
984,411
922,246
947,697
982,559
1,082,979
941,509
984,914
1,021,663
1,077,931
992,551
1,042,031
1,031,690
1,167,529
1,140,928
1,195,860
1,135,775
2,405,017
2,242,724
2,214,950
2,089,416
2,324,979
2,134,905
2,025,694
2,280,767
2,446,604
2,228,772
2,293,877
2,247,000
2,537,000
2,426,000
2,559,000
2,355,000
2,756,000
2,512,000
2,465,000
2,292,000
2,648,000
2,311,000
2,232,000
2,232,0002,311,0002,648,0002,292,0002,465,0002,512,0002,756,0002,355,0002,559,0002,426,0002,537,0002,247,0002,293,8772,228,7722,446,6042,280,7672,025,6942,134,9052,324,9792,089,4162,214,9502,242,7242,405,0171,135,7751,195,8601,140,9281,167,5291,031,6901,042,031992,5511,077,9311,021,663984,914941,5091,082,979982,559947,697922,246984,411834,722831,516764,694838,391702,161722,675674,046719,673578,555639,753595,429649,026514,506550,249523,600536,671439,702438,752393,596412,600366,611418,242406,594468,547394,364413,539393,745364,876312,377302,468288,989300,214257,259260,496264,296270,449235,700228,746214,738214,255196,171203,715175,555175,869158,263161,205151,696150,386131,932139,769126,706124,861110,653113,200107,407107,934104,486101,919111,900101,90090,70099,00099,800100,50091,10090,30078,00078,80045,00048,60038,70042,20042,200
       Other Current Assets 
2,400
2,400
2,300
2,900
4,600
4,100
4,600
5,500
4,900
6,300
8,000
8,900
11,400
14,500
15,900
13,938
12,836
11,092
11,192
1,092
366
9,836
792
10,019
58
10,756
303
11,257
704
11,597
1,890
11,676
14,617
16,568
17,585
18,970
17,230
17,442
21,678
22,637
23,507
25,767
29,457
18,798
5,935
5,935
26,231
21,770
27,528
26,573
31,263
28,847
34,497
29,721
31,874
30,176
42,353
38,958
41,000
39,619
52,811
51,760
54,069
47,992
47,007
45,963
56,079
58,885
62,356
60,014
80,673
71,122
77,582
80,549
111,522
93,540
79,309
73,112
93,673
80,774
81,226
78,749
100,319
89,021
89,930
51,540
61,481
41,953
50,122
917,099
279,552
333,019
370,456
348,346
369,543
408,741
256,958
278,898
243,288
145,847
159,000
187,000
152,000
145,000
178,000
214,000
197,000
204,000
245,000
259,000
-2,754,000
266,000
266,000-2,754,000259,000245,000204,000197,000214,000178,000145,000152,000187,000159,000145,847243,288278,898256,958408,741369,543348,346370,456333,019279,552917,09950,12241,95361,48151,54089,93089,021100,31978,74981,22680,77493,67373,11279,30993,540111,52280,54977,58271,12280,67360,01462,35658,88556,07945,96347,00747,99254,06951,76052,81139,61941,00038,95842,35330,17631,87429,72134,49728,84731,26326,57327,52821,77026,2315,9355,93518,79829,45725,76723,50722,63721,67817,44217,23018,97017,58516,56814,61711,6761,89011,59770411,25730310,7565810,0197929,8363661,09211,19211,09212,83613,93815,90014,50011,4008,9008,0006,3004,9005,5004,6004,1004,6002,9002,3002,4002,400
   > Long-term Assets 
31,700
31,700
31,500
30,400
30,500
43,200
43,700
64,900
66,000
77,700
77,600
73,900
71,300
71,300
70,000
75,795
81,039
83,192
90,056
91,795
91,881
95,700
114,887
116,362
117,362
141,303
164,944
165,316
164,630
164,363
169,243
175,331
177,396
178,280
192,985
219,493
248,364
254,169
247,967
249,905
250,835
253,951
252,667
267,012
285,738
292,997
433,723
442,596
456,783
466,079
467,047
468,921
465,919
468,842
467,100
474,898
534,734
550,571
551,500
555,901
556,496
549,945
547,771
544,398
547,085
558,572
583,723
591,608
614,690
655,943
684,096
697,742
918,943
937,784
955,775
982,452
996,448
990,580
983,523
1,082,340
1,240,965
1,238,483
1,231,605
1,225,624
1,223,893
1,207,370
1,192,508
1,184,085
1,175,558
4,097,572
3,731,619
3,692,118
3,613,044
4,113,512
4,062,973
3,977,301
3,882,055
3,843,103
3,841,449
3,935,027
3,975,000
3,980,000
3,937,000
3,898,000
4,316,000
3,839,000
3,894,000
3,949,000
3,931,000
3,891,000
4,090,000
4,074,000
4,074,0004,090,0003,891,0003,931,0003,949,0003,894,0003,839,0004,316,0003,898,0003,937,0003,980,0003,975,0003,935,0273,841,4493,843,1033,882,0553,977,3014,062,9734,113,5123,613,0443,692,1183,731,6194,097,5721,175,5581,184,0851,192,5081,207,3701,223,8931,225,6241,231,6051,238,4831,240,9651,082,340983,523990,580996,448982,452955,775937,784918,943697,742684,096655,943614,690591,608583,723558,572547,085544,398547,771549,945556,496555,901551,500550,571534,734474,898467,100468,842465,919468,921467,047466,079456,783442,596433,723292,997285,738267,012252,667253,951250,835249,905247,967254,169248,364219,493192,985178,280177,396175,331169,243164,363164,630165,316164,944141,303117,362116,362114,88795,70091,88191,79590,05683,19281,03975,79570,00071,30071,30073,90077,60077,70066,00064,90043,70043,20030,50030,40031,50031,70031,700
       Property Plant Equipment 
21,100
21,100
20,600
20,500
20,400
32,300
32,700
42,500
44,400
47,400
47,200
44,600
43,800
43,700
42,700
47,952
52,625
55,249
61,769
62,094
62,186
65,372
79,677
80,793
82,702
92,415
97,956
99,233
101,238
100,900
105,195
112,125
114,140
114,745
117,747
146,460
167,909
171,971
164,566
163,167
163,247
163,579
161,476
163,365
185,083
193,195
210,925
218,899
234,115
239,995
239,334
241,186
242,051
245,797
245,800
254,603
279,255
280,926
280,000
282,859
285,151
281,573
277,733
276,122
278,455
276,393
302,368
311,575
338,594
362,298
394,147
409,170
483,960
501,176
528,674
556,526
572,452
566,522
562,631
567,252
616,605
608,296
604,597
603,409
602,090
588,638
578,053
574,197
571,146
1,543,952
1,658,010
1,648,156
1,639,259
2,545,437
2,532,650
2,518,309
2,684,024
2,673,403
2,688,591
2,803,092
2,848,000
2,864,000
2,861,000
2,830,000
2,866,000
2,871,000
2,937,000
2,971,000
2,995,000
2,962,000
3,196,000
3,172,000
3,172,0003,196,0002,962,0002,995,0002,971,0002,937,0002,871,0002,866,0002,830,0002,861,0002,864,0002,848,0002,803,0922,688,5912,673,4032,684,0242,518,3092,532,6502,545,4371,639,2591,648,1561,658,0101,543,952571,146574,197578,053588,638602,090603,409604,597608,296616,605567,252562,631566,522572,452556,526528,674501,176483,960409,170394,147362,298338,594311,575302,368276,393278,455276,122277,733281,573285,151282,859280,000280,926279,255254,603245,800245,797242,051241,186239,334239,995234,115218,899210,925193,195185,083163,365161,476163,579163,247163,167164,566171,971167,909146,460117,747114,745114,140112,125105,195100,900101,23899,23397,95692,41582,70280,79379,67765,37262,18662,09461,76955,24952,62547,95242,70043,70043,80044,60047,20047,40044,40042,50032,70032,30020,40020,50020,60021,10021,100
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
27,500
0
0
31,401
31,399
31,399
45,049
60,901
57,400
57,400
742
742
57,242
57,242
67,240
64,744
73,808
73,808
74,552
74,600
76,962
78,016
78,044
78,044
79,900
79,903
79,903
179,969
181,692
170,609
166,465
166,471
166,471
164,333
164,333
164,333
163,346
186,925
188,810
189,400
190,504
191,943
193,836
193,576
194,328
193,741
203,436
203,906
203,903
201,874
220,480
209,216
209,761
274,548
273,916
267,723
268,529
266,640
266,660
265,230
319,332
366,168
375,226
370,393
369,166
371,259
370,811
363,841
362,916
362,495
707,950
481,095
471,843
442,256
19,791
19,734
19,148
19,607
19,671
20,084
20,495
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
19,000
20,000
20,000
20,00020,00019,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,49520,08419,67119,60719,14819,73419,791442,256471,843481,095707,950362,495362,916363,841370,811371,259369,166370,393375,226366,168319,332265,230266,660266,640268,529267,723273,916274,548209,761209,216220,480201,874203,903203,906203,436193,741194,328193,576193,836191,943190,504189,400188,810186,925163,346164,333164,333164,333166,471166,471166,465170,609181,692179,96979,90379,90379,90078,04478,04478,01676,96274,60074,55273,80873,80864,74467,24057,24257,24274274257,40057,40060,90145,04931,39931,39931,4010027,5000000000000000000000
       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
1,196
2,220
2,251
2,148
1,890
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,491
0
6,400
7,400
5,860
5,886
2,876
1,143
0
145
89
21
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000218914501,1432,8765,8865,8607,4006,40002,49100000000000000000000001,8902,1482,2512,2201,19600000000000000000000000000000000000000000000000000000000
       Intangible Assets 
8,800
8,800
9,200
8,400
8,200
8,700
9,000
20,500
19,700
28,700
28,400
26,800
26,600
26,300
26,100
27,047
26,805
26,563
26,320
27,736
27,680
27,655
31,646
31,685
45,270
61,850
61,850
62,051
1,014
58,622
57,202
57,410
57,396
57,539
67,613
65,082
74,115
74,828
74,856
290
251
214
187
5,957
8,552
9,121
28,962
28,877
33,689
38,669
40,199
39,821
38,358
37,825
37,882
37,484
50,201
61,264
60,500
60,962
58,336
54,132
55,237
53,817
52,496
53,060
51,981
50,840
49,540
48,540
56,372
55,026
134,989
132,737
129,847
128,206
125,830
123,990
122,087
160,711
222,314
219,467
215,732
211,761
208,289
204,421
200,831
196,979
193,209
1,278,205
1,054,222
1,071,898
1,041,058
999,586
978,170
956,717
969,600
946,581
928,053
909,590
891,000
873,000
855,000
837,000
819,000
801,000
783,000
765,000
722,000
703,000
685,000
668,000
668,000685,000703,000722,000765,000783,000801,000819,000837,000855,000873,000891,000909,590928,053946,581969,600956,717978,170999,5861,041,0581,071,8981,054,2221,278,205193,209196,979200,831204,421208,289211,761215,732219,467222,314160,711122,087123,990125,830128,206129,847132,737134,98955,02656,37248,54049,54050,84051,98153,06052,49653,81755,23754,13258,33660,96260,50061,26450,20137,48437,88237,82538,35839,82140,19938,66933,68928,87728,9629,1218,5525,95718721425129074,85674,82874,11565,08267,61357,53957,39657,41057,20258,6221,01462,05161,85061,85045,27031,68531,64627,65527,68027,73626,32026,56326,80527,04726,10026,30026,60026,80028,40028,70019,70020,5009,0008,7008,2008,4009,2008,8008,800
       Long-term Assets Other 
1,800
1,800
1,700
1,500
1,900
2,200
2,000
1,900
1,900
1,600
2,000
2,500
900
1,300
1,200
796
1,609
1,380
1,967
1,965
1,739
2,673
3,564
3,884
2,461
3,039
5,138
4,032
4,978
4,841
6,104
5,796
5,860
5,996
7,625
7,951
6,340
7,370
8,545
9,486
9,321
12,114
12,960
17,790
12,200
10,778
13,867
13,128
18,370
20,950
21,043
19,201
3,103
20,887
18,344
19,465
18,353
18,375
500
19,325
18,918
18,514
21,225
20,131
22,393
25,683
25,468
25,290
860
24,625
24,361
23,785
25,446
29,955
29,531
29,191
31,526
33,408
33,575
35,045
650
35,494
40,883
41,288
39,764
43,500
49,783
49,993
42,848
567,465
538,292
500,221
459,239
449,841
436,354
415,437
101,200
96,517
96,942
77,749
142,000
158,000
145,000
166,000
113,000
108,000
125,000
171,000
150,000
164,000
147,000
170,000
170,000147,000164,000150,000171,000125,000108,000113,000166,000145,000158,000142,00077,74996,94296,517101,200415,437436,354449,841459,239500,221538,292567,46542,84849,99349,78343,50039,76441,28840,88335,49465035,04533,57533,40831,52629,19129,53129,95525,44623,78524,36124,62586025,29025,46825,68322,39320,13121,22518,51418,91819,32550018,37518,35319,46518,34420,8873,10319,20121,04320,95018,37013,12813,86710,77812,20017,79012,96012,1149,3219,4868,5457,3706,3407,9517,6255,9965,8605,7966,1044,8414,9784,0325,1383,0392,4613,8843,5642,6731,7391,9651,9671,3801,6097961,2001,3009002,5002,0001,6001,9001,9002,0002,2001,9001,5001,7001,8001,800
> Total Liabilities 
85,600
85,600
80,500
53,700
48,800
103,000
102,700
129,600
107,800
135,100
134,200
134,100
119,300
146,900
165,400
157,306
152,280
164,554
167,582
180,132
164,501
188,188
199,688
207,485
194,070
229,320
256,021
255,030
242,536
262,011
263,920
288,950
273,991
303,896
305,129
333,378
355,739
397,314
403,622
347,937
337,121
375,930
355,550
365,136
374,103
443,656
613,468
618,858
604,433
666,099
614,471
593,256
514,078
564,319
521,278
562,704
620,352
603,867
579,200
600,896
531,321
693,406
635,087
634,796
515,231
668,276
651,451
688,656
630,858
829,361
791,787
837,108
1,053,869
1,230,165
1,205,263
1,205,293
1,164,657
1,229,718
1,045,562
1,155,513
1,332,651
1,390,554
1,279,770
1,291,360
1,204,642
1,338,224
1,294,940
1,266,543
1,118,517
6,757,297
5,914,916
5,797,009
5,670,031
6,840,279
6,583,332
6,532,813
6,444,714
6,635,738
6,261,074
6,219,762
6,011,000
6,412,000
6,118,000
6,094,000
6,321,000
6,364,000
5,790,000
5,799,000
5,650,000
6,149,000
5,979,000
5,904,000
5,904,0005,979,0006,149,0005,650,0005,799,0005,790,0006,364,0006,321,0006,094,0006,118,0006,412,0006,011,0006,219,7626,261,0746,635,7386,444,7146,532,8136,583,3326,840,2795,670,0315,797,0095,914,9166,757,2971,118,5171,266,5431,294,9401,338,2241,204,6421,291,3601,279,7701,390,5541,332,6511,155,5131,045,5621,229,7181,164,6571,205,2931,205,2631,230,1651,053,869837,108791,787829,361630,858688,656651,451668,276515,231634,796635,087693,406531,321600,896579,200603,867620,352562,704521,278564,319514,078593,256614,471666,099604,433618,858613,468443,656374,103365,136355,550375,930337,121347,937403,622397,314355,739333,378305,129303,896273,991288,950263,920262,011242,536255,030256,021229,320194,070207,485199,688188,188164,501180,132167,582164,554152,280157,306165,400146,900119,300134,100134,200135,100107,800129,600102,700103,00048,80053,70080,50085,60085,600
   > Total Current Liabilities 
62,300
62,300
57,100
42,800
31,600
86,300
79,200
100,500
80,600
106,500
106,500
105,700
92,800
120,400
138,400
130,198
123,384
135,668
139,097
152,165
155,212
180,110
191,889
199,060
185,398
217,517
244,175
215,058
201,170
221,610
215,375
241,092
222,146
256,511
258,195
289,039
283,509
324,628
332,188
277,679
266,829
298,603
279,199
287,723
298,642
369,831
540,681
546,972
516,803
576,804
523,035
503,479
423,578
474,665
432,243
475,746
521,875
506,446
482,000
504,735
463,421
624,920
565,691
566,003
334,161
453,943
411,327
444,038
396,380
498,431
449,127
463,014
523,839
611,415
579,341
576,459
530,860
647,307
508,135
603,205
619,722
683,022
606,060
710,831
703,987
815,577
798,708
732,181
699,224
2,832,793
2,179,065
2,102,149
2,108,947
2,280,301
2,159,049
2,477,566
2,370,074
2,374,224
2,293,638
2,264,914
2,487,000
2,691,000
2,555,000
2,389,000
2,417,000
2,565,000
2,396,000
2,455,000
2,405,000
2,577,000
2,336,000
2,318,000
2,318,0002,336,0002,577,0002,405,0002,455,0002,396,0002,565,0002,417,0002,389,0002,555,0002,691,0002,487,0002,264,9142,293,6382,374,2242,370,0742,477,5662,159,0492,280,3012,108,9472,102,1492,179,0652,832,793699,224732,181798,708815,577703,987710,831606,060683,022619,722603,205508,135647,307530,860576,459579,341611,415523,839463,014449,127498,431396,380444,038411,327453,943334,161566,003565,691624,920463,421504,735482,000506,446521,875475,746432,243474,665423,578503,479523,035576,804516,803546,972540,681369,831298,642287,723279,199298,603266,829277,679332,188324,628283,509289,039258,195256,511222,146241,092215,375221,610201,170215,058244,175217,517185,398199,060191,889180,110155,212152,165139,097135,668123,384130,198138,400120,40092,800105,700106,500106,50080,600100,50079,20086,30031,60042,80057,10062,30062,300
       Short-term Debt 
34,900
34,900
34,600
17,900
9,000
37,100
40,200
59,600
40,400
57,600
65,300
55,200
45,700
55,000
75,200
69,044
71,813
66,111
72,953
70,468
88,801
82,337
101,926
108,959
108,804
120,562
140,019
101,414
101,532
100,612
112,046
119,623
112,224
107,272
135,904
156,339
129,417
144,632
166,594
122,476
130,438
123,676
128,552
120,270
126,934
159,202
302,077
299,995
293,077
304,187
301,951
253,484
205,020
190,023
190,801
192,029
247,603
151,181
185,000
182,043
162,447
231,732
235,098
208,923
350
566
357
361
1,019
1,226
1,202
1,125
990
10,967
11,090
11,566
11,613
11,632
11,711
11,791
11,854
11,919
11,989
12,027
12,128
12,224
12,322
12,423
12,441
730,401
143,614
133,676
112,103
161,785
163,533
172,138
214,400
171,007
173,199
162,544
255,000
263,000
267,000
179,000
183,000
184,000
184,000
185,000
198,000
197,000
199,000
197,000
197,000199,000197,000198,000185,000184,000184,000183,000179,000267,000263,000255,000162,544173,199171,007214,400172,138163,533161,785112,103133,676143,614730,40112,44112,42312,32212,22412,12812,02711,98911,91911,85411,79111,71111,63211,61311,56611,09010,9679901,1251,2021,2261,019361357566350208,923235,098231,732162,447182,043185,000151,181247,603192,029190,801190,023205,020253,484301,951304,187293,077299,995302,077159,202126,934120,270128,552123,676130,438122,476166,594144,632129,417156,339135,904107,272112,224119,623112,046100,612101,532101,414140,019120,562108,804108,959101,92682,33788,80170,46872,95366,11171,81369,04475,20055,00045,70055,20065,30057,60040,40059,60040,20037,1009,00017,90034,60034,90034,900
       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
449,160
0
0
0
12,339
0
11,791
17,771
11,919
11,989
12,027
12,436
12,224
12,322
12,423
12,441
702,333
143,614
133,676
112,103
34,458
32,218
19,219
19,219
12,813
12,991
13,182
120,000
14,000
14,000
14,000
27,000
14,000
23,000
21,000
18,000
18,000
16,000
12,000
11,000
11,00012,00016,00018,00018,00021,00023,00014,00027,00014,00014,00014,000120,00013,18212,99112,81319,21919,21932,21834,458112,103133,676143,614702,33312,44112,42312,32212,22412,43612,02711,98911,91917,77111,791012,339000449,160000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
22,300
22,300
17,100
19,400
18,000
38,700
32,000
30,900
32,000
37,400
30,700
34,400
33,400
45,700
47,500
48,102
39,393
57,212
53,965
66,791
53,169
72,700
67,564
65,018
52,789
67,566
70,342
77,290
67,187
89,761
79,130
96,531
80,875
115,541
91,500
106,301
119,177
144,191
125,736
124,981
102,146
138,691
116,272
134,221
134,576
173,118
171,914
182,097
160,418
197,498
151,457
176,510
155,211
205,756
172,323
198,623
192,331
261,276
223,900
240,487
217,074
300,408
240,534
253,499
242,179
349,304
285,943
312,231
283,851
394,668
334,867
348,367
385,890
469,375
430,227
440,276
390,134
495,648
356,768
451,153
445,430
514,362
449,539
547,019
534,616
638,538
627,085
543,631
517,125
1,485,783
1,452,643
1,472,250
1,476,857
1,606,470
1,462,843
1,716,263
1,633,448
1,729,786
1,618,288
1,599,995
1,644,000
1,896,000
1,737,000
1,715,000
1,742,000
1,924,000
1,797,000
1,837,000
1,781,000
1,934,000
1,722,000
1,677,000
1,677,0001,722,0001,934,0001,781,0001,837,0001,797,0001,924,0001,742,0001,715,0001,737,0001,896,0001,644,0001,599,9951,618,2881,729,7861,633,4481,716,2631,462,8431,606,4701,476,8571,472,2501,452,6431,485,783517,125543,631627,085638,538534,616547,019449,539514,362445,430451,153356,768495,648390,134440,276430,227469,375385,890348,367334,867394,668283,851312,231285,943349,304242,179253,499240,534300,408217,074240,487223,900261,276192,331198,623172,323205,756155,211176,510151,457197,498160,418182,097171,914173,118134,576134,221116,272138,691102,146124,981125,736144,191119,177106,30191,500115,54180,87596,53179,13089,76167,18777,29070,34267,56652,78965,01867,56472,70053,16966,79153,96557,21239,39348,10247,50045,70033,40034,40030,70037,40032,00030,90032,00038,70018,00019,40017,10022,30022,300
       Other Current Liabilities 
5,100
5,100
5,400
5,500
4,600
10,500
7,000
10,000
8,200
11,500
10,500
16,100
13,700
19,700
15,700
13,052
12,178
12,345
12,179
14,906
13,242
2,006
22,399
1,726
5,620
9,164
7,099
10,110
6,104
9,030
192
61
29,047
5,021
30,791
26,399
27,496
35,805
39,858
30,222
34,245
36,236
34,375
33,232
37,132
37,511
66,690
64,880
63,308
75,119
69,627
73,485
63,347
78,886
69,119
85,094
81,941
93,989
52,540
82,205
83,900
92,780
90,059
103,581
91,632
104,073
125,027
131,446
113,397
102,537
113,058
113,522
136,959
131,073
138,024
124,617
129,113
140,027
139,656
140,261
51,702
87,987
66,639
75,585
116,608
92,734
74,648
89,085
125,274
140,610
133,981
116,110
488,900
100,878
122,761
135,503
414,602
9,889
8,313
6,996
4,000
532,000
551,000
495,000
492,000
457,000
415,000
433,000
444,000
462,000
415,000
444,000
444,000415,000462,000444,000433,000415,000457,000492,000495,000551,000532,0004,0006,9968,3139,889414,602135,503122,761100,878488,900116,110133,981140,610125,27489,08574,64892,734116,60875,58566,63987,98751,702140,261139,656140,027129,113124,617138,024131,073136,959113,522113,058102,537113,397131,446125,027104,07391,632103,58190,05992,78083,90082,20552,54093,98981,94185,09469,11978,88663,34773,48569,62775,11963,30864,88066,69037,51137,13233,23234,37536,23634,24530,22239,85835,80527,49626,39930,7915,02129,047611929,0306,10410,1107,0999,1645,6201,72622,3992,00613,24214,90612,17912,34512,17813,05215,70019,70013,70016,10010,50011,5008,20010,0007,00010,5004,6005,5005,4005,1005,100
   > Long-term Liabilities 
23,300
23,300
23,400
10,900
17,200
16,700
23,500
29,100
27,200
28,600
27,700
28,400
26,500
26,500
27,000
27,108
28,896
28,886
28,485
27,967
9,289
8,078
7,799
8,425
8,672
11,803
11,846
39,972
41,366
40,401
48,545
47,858
51,845
47,385
46,934
44,339
72,230
72,686
71,434
70,258
70,292
77,327
76,351
77,413
75,461
73,825
72,787
71,886
87,630
89,295
91,436
89,777
90,500
89,654
89,035
86,958
98,477
97,421
97,200
96,161
67,900
68,486
69,396
68,793
181,070
214,333
240,124
244,618
234,478
330,930
342,660
374,094
530,030
618,750
625,922
628,834
633,797
582,411
537,427
552,308
712,929
707,532
673,710
580,529
500,655
522,647
496,232
534,362
419,293
3,924,504
3,735,851
3,694,860
3,561,084
4,559,978
4,424,283
4,055,247
4,074,640
4,261,514
3,967,436
3,954,848
3,524,000
3,721,000
3,563,000
3,705,000
3,904,000
3,799,000
3,394,000
3,344,000
3,245,000
3,572,000
3,643,000
3,586,000
3,586,0003,643,0003,572,0003,245,0003,344,0003,394,0003,799,0003,904,0003,705,0003,563,0003,721,0003,524,0003,954,8483,967,4364,261,5144,074,6404,055,2474,424,2834,559,9783,561,0843,694,8603,735,8513,924,504419,293534,362496,232522,647500,655580,529673,710707,532712,929552,308537,427582,411633,797628,834625,922618,750530,030374,094342,660330,930234,478244,618240,124214,333181,07068,79369,39668,48667,90096,16197,20097,42198,47786,95889,03589,65490,50089,77791,43689,29587,63071,88672,78773,82575,46177,41376,35177,32770,29270,25871,43472,68672,23044,33946,93447,38551,84547,85848,54540,40141,36639,97211,84611,8038,6728,4257,7998,0789,28927,96728,48528,88628,89627,10827,00026,50026,50028,40027,70028,60027,20029,10023,50016,70017,20010,90023,40023,30023,300
       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
47,173
45,911
44,649
986
900
813
725
115,635
149,873
174,796
175,615
0
163,685
261,513
273,308
301,094
448,170
536,518
543,911
537,845
487,931
444,660
433,181
588,258
582,379
549,443
457,071
373,475
434,766
430,835
469,740
347,709
1,924,221
124,599
3,066,928
0
2,927,258
3,051,238
2,917,131
2,541,657
2,620,587
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000002,620,5872,541,6572,917,1313,051,2382,927,25803,066,928124,5991,924,221347,709469,740430,835434,766373,475457,071549,443582,379588,258433,181444,660487,931537,845543,911536,518448,170301,094273,308261,513163,6850175,615174,796149,873115,63572581390098644,64945,91147,17300000000000000000000000000000000000000000000000000000000
       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
89
490
551
455
1,747
1,829
1,638
883
658
858
874
839
1,094
10,306
0
10,454
20,588
24,513
24,456
24,345
24,792
25,366
24,191
29,446
29,357
30,254
30,036
28,363
29,047
30,048
29,526
29,174
28,193
29,068
30,976
0
27,336
27,943
27,878
28,417
30,865
31,237
31,016
30,949
30,380
28,494
29,310
29,451
28,926
28,598
28,203
28,347
28,883
29,140
64,622
71,584
684,830
635,788
600,275
0
573,089
428,710
417,880
395,944
538,359
497,427
0
483,426
325,000
221,000
217,000
218,000
216,000
216,000
204,000
0
178,000
176,000
0
0
00176,000178,0000204,000216,000216,000218,000217,000221,000325,000483,4260497,427538,359395,944417,880428,710573,0890600,275635,788684,83071,58464,62229,14028,88328,34728,20328,59828,92629,45129,31028,49430,38030,94931,01631,23730,86528,41727,87827,94327,336030,97629,06828,19329,17429,52630,04829,04728,36330,03630,25429,35729,44624,19125,36624,79224,34524,45624,51320,58810,454010,3061,0948398748586588831,6381,8291,7474555514908900000000000000000000000000000000
       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
20,891
21,058
21,476
38,551
38,539
38,535
38,542
36,260
36,267
36,260
38,027
0
41,474
41,474
41,474
44,583
50,995
50,995
50,995
60,040
64,983
64,273
89,817
95,220
96,227
95,669
95,255
98,833
58,998
36,257
37,348
44,384
223,001
75,462
43,232
0
1,042
1,047
1,041
979
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000009791,0411,0471,042043,23275,462223,00144,38437,34836,25758,99898,83395,25595,66996,22795,22089,81764,27364,98360,04050,99550,99550,99544,58341,47441,47441,474038,02736,26036,26736,26038,54238,53538,53938,55121,47621,05820,89100000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
19,600
19,600
18,200
59,300
62,200
73,300
77,600
82,700
104,400
109,200
114,200
119,800
118,600
117,700
113,200
115,022
117,954
121,688
126,487
130,000
135,943
138,705
149,539
155,812
160,387
164,416
170,384
180,235
187,563
194,452
204,519
221,358
234,776
244,660
265,133
280,318
295,519
308,972
320,979
349,189
363,474
378,145
396,873
412,457
426,795
441,108
451,161
465,752
480,050
495,450
509,457
527,626
544,472
561,622
580,570
604,826
630,447
789,795
815,400
851,048
869,667
887,191
911,736
947,681
978,715
1,003,448
1,028,655
1,062,799
1,099,146
1,132,554
1,159,194
1,200,792
1,243,364
1,279,901
1,305,627
1,353,028
1,385,533
1,420,467
1,441,456
1,490,419
1,519,504
1,552,487
1,590,233
1,629,227
1,681,921
1,708,088
1,754,740
1,812,303
1,845,955
1,831,946
1,485,424
1,532,216
1,513,671
1,126,556
1,102,060
1,169,815
1,144,745
1,150,138
1,230,217
1,302,442
1,515,000
1,589,000
1,684,000
1,785,000
1,791,000
1,835,000
1,842,000
1,841,000
1,743,000
1,699,000
1,692,000
1,681,000
1,681,0001,692,0001,699,0001,743,0001,841,0001,842,0001,835,0001,791,0001,785,0001,684,0001,589,0001,515,0001,302,4421,230,2171,150,1381,144,7451,169,8151,102,0601,126,5561,513,6711,532,2161,485,4241,831,9461,845,9551,812,3031,754,7401,708,0881,681,9211,629,2271,590,2331,552,4871,519,5041,490,4191,441,4561,420,4671,385,5331,353,0281,305,6271,279,9011,243,3641,200,7921,159,1941,132,5541,099,1461,062,7991,028,6551,003,448978,715947,681911,736887,191869,667851,048815,400789,795630,447604,826580,570561,622544,472527,626509,457495,450480,050465,752451,161441,108426,795412,457396,873378,145363,474349,189320,979308,972295,519280,318265,133244,660234,776221,358204,519194,452187,563180,235170,384164,416160,387155,812149,539138,705135,943130,000126,487121,688117,954115,022113,200117,700118,600119,800114,200109,200104,40082,70077,60073,30062,20059,30018,20019,60019,600
   Common Stock
0
0
0
0
0
0
0
0
0
0
0
0
200
200
200
183
183
183
186
186
187
187
191
191
191
191
191
194
195
195
197
399
401
401
408
410
413
414
419
424
425
426
430
430
431
431
431
431
431
431
432
432
432
433
434
435
435
482
500
485
485
488
488
489
490
493
493
493
493
496
496
497
498
500
501
501
501
503
503
504
504
506
506
506
506
509
510
510
510
514
514
517
535
541
542
553
553
568
568
570
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,000570568568553553542541535517514514510510510509506506506506504504503503501501501500498497496496493493493493490489488488485485500482435435434433432432432431431431431431431430430426425424419414413410408401401399197195195194191191191191191187187186186183183183200200200000000000000
   Retained Earnings 
18,000
18,000
16,600
22,100
25,000
24,300
28,500
35,300
39,800
44,600
49,500
52,500
53,200
52,200
47,700
49,462
52,012
55,277
57,884
61,166
65,370
67,972
73,187
78,465
82,579
86,563
92,071
97,846
102,799
109,576
116,618
125,222
134,785
144,669
153,893
164,578
176,357
184,027
194,658
206,958
219,634
232,060
242,959
256,663
269,787
283,348
292,448
305,447
318,266
331,515
345,134
361,913
377,450
392,983
408,642
428,131
443,861
461,265
480,000
503,356
520,534
535,691
557,702
586,734
611,821
633,357
655,977
687,598
719,675
747,439
775,390
811,782
845,157
878,199
906,044
947,793
983,891
1,014,022
1,036,705
1,074,976
1,105,212
1,134,429
1,159,911
1,196,498
1,235,367
1,265,067
1,315,553
1,367,444
1,400,232
1,381,215
1,039,490
1,096,582
1,115,519
728,979
698,269
786,400
837,633
827,353
886,313
934,871
978,000
1,054,000
1,120,000
1,187,000
1,226,000
1,292,000
1,311,000
1,318,000
1,250,000
1,211,000
1,196,000
1,175,000
1,175,0001,196,0001,211,0001,250,0001,318,0001,311,0001,292,0001,226,0001,187,0001,120,0001,054,000978,000934,871886,313827,353837,633786,400698,269728,9791,115,5191,096,5821,039,4901,381,2151,400,2321,367,4441,315,5531,265,0671,235,3671,196,4981,159,9111,134,4291,105,2121,074,9761,036,7051,014,022983,891947,793906,044878,199845,157811,782775,390747,439719,675687,598655,977633,357611,821586,734557,702535,691520,534503,356480,000461,265443,861428,131408,642392,983377,450361,913345,134331,515318,266305,447292,448283,348269,787256,663242,959232,060219,634206,958194,658184,027176,357164,578153,893144,669134,785125,222116,618109,576102,79997,84692,07186,56382,57978,46573,18767,97265,37061,16657,88455,27752,01249,46247,70052,20053,20052,50049,50044,60039,80035,30028,50024,30025,00022,10016,60018,00018,000
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
329,887
335,182
342,988
345,036
349,693
352,765
357,683
364,598
367,285
370,634
374,010
0
380,109
386,045
390,056
394,117
402,875
408,928
416,126
418,623
426,314
430,074
433,573
436,167
440,237
447,737
452,630
460,011
464,466
471,118
479,220
483,623
489,103
495,514
502,733
0
530,801
532,958
535,900
558,738
572,170
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000572,170558,738535,900532,958530,8010502,733495,514489,103483,623479,220471,118464,466460,011452,630447,737440,237436,167433,573430,074426,314418,623416,126408,928402,875394,117390,056386,045380,1090374,010370,634367,285364,598357,683352,765349,693345,036342,988335,182329,88700000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000-24,231-24,231-24,231-24,231-24,2310-24,231-24,231-24,231-24,231-22,237-22,237-6,449000000000000000000000-451-451-451-708-708-708-708-708-6,092-6,092-6,092-6,092-6,092-6,092-6,092-6,0920-6,092-6,092-6,092-6,092-6,092-6,092-6,092-6,092-6,0920000000000000000000000000000000000000
   Other Stockholders Equity 
1,600
1,600
1,600
43,100
49,100
70,000
71,000
70,200
88,200
89,500
90,900
93,500
67,800
67,800
67,800
67,839
68,180
68,607
70,756
70,946
72,644
72,763
78,337
79,291
79,711
79,716
80,135
84,167
84,137
86,531
89,746
97,211
99,350
101,397
112,365
116,680
118,749
124,735
127,075
141,269
142,368
146,814
154,252
155,811
156,178
157,826
159,617
161,996
163,146
164,533
166,740
167,157
168,213
169,832
173,092
177,728
187,306
328,506
333,900
341,689
343,786
348,780
351,893
356,850
364,509
367,237
370,563
373,979
380,070
386,002
390,017
394,094
402,861
408,916
416,126
418,623
420,584
426,314
430,074
433,573
436,167
440,237
447,737
452,630
446,048
458,017
448,881
456,983
445,213
464,872
471,283
478,502
397,617
508,727
511,669
534,507
306,559
547,939
556,865
564,093
575,000
558,000
572,000
575,000
584,000
547,000
539,000
537,000
520,000
520,000
530,000
538,000
538,000530,000520,000520,000537,000539,000547,000584,000575,000572,000558,000575,000564,093556,865547,939306,559534,507511,669508,727397,617478,502471,283464,872445,213456,983448,881458,017446,048452,630447,737440,237436,167433,573430,074426,314420,584418,623416,126408,916402,861394,094390,017386,002380,070373,979370,563367,237364,509356,850351,893348,780343,786341,689333,900328,506187,306177,728173,092169,832168,213167,157166,740164,533163,146161,996159,617157,826156,178155,811154,252146,814142,368141,269127,075124,735118,749116,680112,365101,39799,35097,21189,74686,53184,13784,16780,13579,71679,71179,29178,33772,76372,64470,94670,75668,60768,18067,83967,80067,80067,80093,50090,90089,50088,20070,20071,00070,00049,10043,1001,6001,6001,600



5.3. Balance Sheets

Currency in USD. All numbers in thousands.