fatihbicer
commited on
Commit
•
4c0fe33
1
Parent(s):
11ffdeb
Delete test
Browse files- test/test.csv +0 -891
test/test.csv
DELETED
@@ -1,891 +0,0 @@
|
|
1 |
-
text
|
2 |
-
"Review: The information, data, analyses and
|
3 |
-
opinions presented herein do not constitute investment advice; are provided solely for informational purposes and therefore are not an offer to buy or sell a security; and are not warranted to be correct, complete or
|
4 |
-
accurate."
|
5 |
-
"Review: The Company generally does not invest any capital under a
|
6 |
-
developmental license or af filiate arrangement, and it receives a royalty based on a percent of sales, and generally receives initial fees upon the
|
7 |
-
opening of a new restaurant or grant of a new license."
|
8 |
-
"Review: Investment research is produced and issued by subsidiaries of Morningstar, Inc. including, but not limited to, Morningstar Research
|
9 |
-
Services LLC, registered with and governed by the U.S. Securities and Exchange Commission."
|
10 |
-
"Review: In addition, Insurance Services has an equity investment in a real estate investment trust (REIT) which is recorded at fair value based on the net
|
11 |
-
asset value (NAV) of the investment and is not classified within the fair value hierarchy."
|
12 |
-
"Review: Social
|
13 |
-
S-3."
|
14 |
-
Review: which renders profitability guidance better than it appears at first glance.
|
15 |
-
"Review: Management also provided adjusted profit margin guidance for various revenue scenarios for 2023, leading us to
|
16 |
-
increase our fair value estimate to $208 from $196 previously."
|
17 |
-
"Review: Initial fees are recognized as the Company satisfies the performance obligation over the franchise term, which is generally 20
|
18 |
-
years."
|
19 |
-
"Review: We adjust these reserves in light of changing facts and circumstances, such as the
|
20 |
-
outcome of tax audits."
|
21 |
-
"Review: Moreover, the steps we take to protect our intellectual property do not
|
22 |
-
always adequately protect our rights or prevent third
|
23 |
-
8Table of Contents
|
24 |
-
parties from infringing or misappropriating our proprietary rights."
|
25 |
-
"Review: For 2022, we project over 15% sales growth for Morningstar Equity Company Report | Report as of 15 Feb 2023 21:20, UTC | Reporting Currency: USD | Trading Currency: USD | Exchange: NEW YORK STOCK EXCHANGE, INC. Page 21 of 28
|
26 |
-
©2023 Morningstar."
|
27 |
-
"Review: We're particularly impressed by positive guest traffic in the United States, representing an acceleration on
|
28 |
-
a linked-quarter basis and suggesting that the banner is taking share, particularly when considered in
|
29 |
-
conjunction with declining industry traffic."
|
30 |
-
"Review: Operates in a highly cyclical and competitive industry
|
31 |
-
with deep inventory-correction cycles."
|
32 |
-
"Review: We believe the positive response was related to the stronger-than-expected
|
33 |
-
adjusted EPS performance."
|
34 |
-
"Review: November 18, 2022 5CaterpillarCaterpillar Inc.--Peer Comparisons
|
35 |
-
Funds from operations (FFO) 6,221 5,916 3,583 2,770
|
36 |
-
Interest 501 316 249 126
|
37 |
-
Cash interest paid 478 315 170 126
|
38 |
-
Operating cash flow (OCF) 6,822 5,867 3,084 2,413
|
39 |
-
Capital expenditure 939 842 1,433 784
|
40 |
-
Free operating cash flow (FOCF) 5,883 5,025 1,651 1,629
|
41 |
-
Discretionary cash flow (DCF) 883 1,447 1,463 (610)
|
42 |
-
Consolidated cash and short-term investments 10,218 8,745 6,006 3,187
|
43 |
-
Gross available cash 10,218 8,745 5,306 3,187
|
44 |
-
Debt 4,541 3,569 1,476 2,142
|
45 |
-
Equity 12,076 12,520 3,899 9,401
|
46 |
-
EBITDA margin (%) 17.2 19.7 12.8 14.2
|
47 |
-
Return on capital (%) 37.9 42.8 40.5 24.9
|
48 |
-
EBITDA interest coverage (x) 16.5 25.2 16.3 27.2
|
49 |
-
FFO cash interest coverage (x) 14.0 19.8 22.1 23.0
|
50 |
-
Debt/EBITDA (x) 0.5 0.4 0.4 0.6
|
51 |
-
FFO/debt (%) 137.0 165.8 242.7 129.3
|
52 |
-
OCF/debt (%) 150.2 164.4 208.9 112.7
|
53 |
-
FOCF/debt (%) 129.5 140.8 111.9 76.1
|
54 |
-
DCF/debt (%) 19.5 40.6 99.1 (28.5)"
|
55 |
-
"Review: We
|
56 |
-
evaluated developments in the applicable regulatory environments to assess potential effects on the Company’s positions,
|
57 |
-
including recent decisions in relevant court cases."
|
58 |
-
Review: Cat Financial is significant to our operations and provides financing support for a significant share of our global sales.
|
59 |
-
"Review: These charges were recorded primarily in “Technology and content,”
|
60 |
-
“Fulfillment,” and “General and administrative” on our consolidated statements of operations and primarily impacted our North America segment."
|
61 |
-
"Review: The Alternative Reference Rate Committee, a committee
|
62 |
-
convened by the Federal Reserve that includes major market participants, has identified the Secured Overnight Financing Rate, or SOFR, a new
|
63 |
-
index calculated by short-term repurchase agreements, backed by Treasury securities, as its preferred alternative rate for LIBOR."
|
64 |
-
"Review: The
|
65 |
-
Company also has ongoing programs to elevate food safety culture throughout the business by educating employees about food safety practices,
|
66 |
-
including proper storage, handling and preparation of food for customers, and conducting trainings for its suppliers and restaurant operators to share
|
67 |
-
best practices on food safety and quality ."
|
68 |
-
"Review: The damages were capped except for failure of the consortium to meet certain obligations outlined in the contract
|
69 |
-
in the normal course of business."
|
70 |
-
"Review: Please see important disclosures at
|
71 |
-
the end of this report.ß ®McDonald's Corp MCD QQ 1 Feb 2023 17:14, UTC
|
72 |
-
Last Price Fair Value Estimate Price/FVE Market Cap Economic Moat TMMoat Trend TM Uncertainty Capital Allocation ESG Risk Rating Assessment 1
|
73 |
-
265.50 USD
|
74 |
-
31 Jan 2023240.00 USD
|
75 |
-
1 Feb 2023 17:10, UTC1.11195.85 USD Bil
|
76 |
-
31 Jan 2023
|
77 |
-
Wide Stable Low Standard ;;;;;
|
78 |
-
1 Feb 2023 06:00, UTC
|
79 |
-
than food inflation (1.3%) and increases in food-away-from-home pricing (up 2.7%, per USDA data) during that
|
80 |
-
period."
|
81 |
-
"Review: Except as otherwise required by law, Morningstar shall not be responsible for any trading decisions, damages or
|
82 |
-
other losses resulting from, or related to, the information, data, analyses or opinions or their use."
|
83 |
-
"Review: Unless otherwise provided in a separate agreement, you may use this report only in the country in which its original distributor is based."
|
84 |
-
"Review: Commercial paper outstanding (5,455) — (5,455)
|
85 |
-
Less: Utilized credit (982) (3) (979)
|
86 |
-
Available credit $ 7,712 $ 2,905 $ 4,807
|
87 |
-
|
88 |
-
The other consolidated credit lines with banks as of December 31, 2022 totaled $3.65 billion."
|
89 |
-
Review: We expect Caterpillar’s operating performance to remain strong through 2023 given the overall favorable demand environment.
|
90 |
-
"Review: Morningstar’s equity research group (”we,” “our”) be-
|
91 |
-
lieves that a company’s intrinsic worth results from the
|
92 |
-
future cash flows it can generate."
|
93 |
-
"Review: Additionally , the Company is authorized to utilize up to $15 billion of borrowing capacity in various forms by the Board of Directors, all of which
|
94 |
-
remained outstanding as of December 31, 2022."
|
95 |
-
"Review: Finance leases are generally those leases
|
96 |
-
that allow us to substantially utilize or pay for the entire asset over its estimated life."
|
97 |
-
"Review: Still, Caterpillar's competitors include well-
|
98 |
-
established manufacturers (such as Cummins Inc. and General Electric Co. for engines, and Komatsu Ltd., AB Volvo, Deere & Co., and
|
99 |
-
CNHI for heavy equipment) and price-competitive local manufacturers (particularly in China)."
|
100 |
-
"Review: We expect a full recovery to prepandemic unit-level profitability, but an inability to
|
101 |
-
push through price increases during a period of consumer pressure suggests a long road to recovery."
|
102 |
-
"Review: This valuation requires us to make judgments, based on currently available information, about the likely method of
|
103 |
-
disposition, such as through sales to individual customers, returns to product vendors, or liquidations, and expected recoverable values of each
|
104 |
-
disposition category."
|
105 |
-
"Review: Our federal tax provision included a partial election for 2020 and 2021, and a full election
|
106 |
-
for 2022."
|
107 |
-
"Review: Please see important disclosures at
|
108 |
-
the end of this report.ß ®Amazon.com Inc AMZN QQQQ 3 Feb 2023 05:14, UTC
|
109 |
-
Last Price Fair Value Estimate Price/FVE Market Cap Economic Moat TMMoat Trend TM Uncertainty Capital Allocation ESG Risk Rating Assessment 1
|
110 |
-
112.91 USD
|
111 |
-
2 Feb 2023137.00 USD
|
112 |
-
3 Feb 2023 05:12, UTC0.821.07 USD Tril
|
113 |
-
2 Feb 2023
|
114 |
-
Wide Stable High Exemplary ;;;;;
|
115 |
-
1 Feb 2023 06:00, UTC
|
116 |
-
times and a 1.7% free cash flow yield."
|
117 |
-
"Review: Under certain agreements, the Company has the option to retire debt prior to maturity , either at par or at
|
118 |
-
a premium over par ."
|
119 |
-
"Review: McDonald’s scores well across the board, with average sales per U.S. franchised restaurant of $3.6 million in
|
120 |
-
2022, meaningfully outperforming publicly traded peers in the hamburger space (Burger King saw $1.4 million,
|
121 |
-
Wendy’s saw $1.9 million, and Sonic saw $1.6 million, per Restaurant Business' 2022 top 500 report and our
|
122 |
-
calculations)."
|
123 |
-
"Review: Ratings involve unknown risks and
|
124 |
-
uncertainties which may cause our expectations not to
|
125 |
-
occur or to differ significantly from what was expected
|
126 |
-
and should not be considered an offer or solicitation to
|
127 |
-
buy or sell a security."
|
128 |
-
"Review: McDonald's Strong Relative Value Props Up Results, but Shares Continue to Trade at a Premium Sean
|
129 |
-
Dunlop,Equity Analyst,27 Oct 2022
|
130 |
-
Wide-moat McDonald's posted sales and earnings in line with our expectations, with $5.87 billion in sales and
|
131 |
-
$2.68 in diluted EPS narrowly missing our top-line forecast of $5.90 billion, but edging our $2.47 EPS estimate."
|
132 |
-
"Review: Impact of COVID-19 Restrictions
|
133 |
-
During the last three years, markets experienced varying levels of governmental restrictions on restaurant operations in response to the COVID-19
|
134 |
-
pandemic, including restrictions related to operating hours, dine-in capacity , and dining room and restaurant closures."
|
135 |
-
"Review: The information contained herein is the proprietary property of Morningstar and may not be reproduced, in whole or in
|
136 |
-
part, or used in any manner, without the prior written consent of Morningstar."
|
137 |
-
"Review: Revenue increases in the mid-teen percentage area in 2022 due to the combined impact of strong demand in all the three
|
138 |
-
primary operating segments and realization of price increases, followed by high-single-digit growth in 2023."
|
139 |
-
"Review: While management believes it has exercised prudent judgment and applied reasonable assumptions, there can be no assurance that in the future,
|
140 |
-
changes in economic conditions or other factors would not cause changes in the financial health of our customers."
|
141 |
-
"Review: While AWS remains a
|
142 |
-
tremendous opportunity and performed well once again, the more important takeaway this quarter is that retail-
|
143 |
-
related businesses, especially third-party seller services, are coming back and even delivered some upside
|
144 |
-
compared with our expectations."
|
145 |
-
"Review: Investment research is produced and issued by subsidiaries of Morningstar, Inc. including, but not limited to, Morningstar Research
|
146 |
-
Services LLC, registered with and governed by the U.S. Securities and Exchange Commission."
|
147 |
-
"Review: If we choose to perform a
|
148 |
-
qualitative assessment and determine the fair value more likely than not exceeds the carrying value, no further evaluation is necessary."
|
149 |
-
"Review: Supplemental Deferred Compensation Plan effective January 1, 2019
|
150 |
-
(incorporated by reference from Exhibit 10.32 to the Company's Annual Report on Form 10-K for the year ended
|
151 |
-
December 31, 2019)*
|
152 |
-
10.43 Fourth Amendment to the Caterpillar Supplemental Deferred Compensation Plan, effective as of January 1, 2022
|
153 |
-
(incorporated by reference from Exhibit 10.33 to the Company’s Annual Report on Form 10-K for the year ended
|
154 |
-
December 31, 2021)*
|
155 |
-
10.44 Fifth Amendment to"
|
156 |
-
"Review: These charges were recorded in “Other operating
|
157 |
-
expense (income), net” on our consolidated statements of operations and primarily impacted our North America segment."
|
158 |
-
"Review: To continue to be successful in the future, we believe we must preserve, enhance and leverage the value and relevance of our brand, including
|
159 |
-
our corporate purpose, mission and values."
|
160 |
-
"Review: In particular, any
|
161 |
-
representations and warranties made by us in these agreements or other documents were made solely within the specific context of the relevant
|
162 |
-
agreement or document and may not describe the actual state of affairs as of the date they were made or at any other time."
|
163 |
-
"Review: In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of the Company as
|
164 |
-
of December 31, 2022 and 2021, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2022
|
165 |
-
in conformity with accounting principles generally accepted in the United States of America."
|
166 |
-
Review: We recognize all derivatives at their fair value in Statement 3.
|
167 |
-
"Review: We measure the fair value of money market funds and certain marketable equity securities based on quoted prices in active markets for
|
168 |
-
identical assets or liabilities."
|
169 |
-
"Review: A breach of one or more of the covenants could result in adverse consequences that could negatively impact our business, results of operations and
|
170 |
-
financial condition."
|
171 |
-
"Review: A portion of these commitments is not expected to be fully drawn upon; therefore, the total
|
172 |
-
commitment amounts do not represent a future cash requirement."
|
173 |
-
"Review: Accounts payable $ 78,664 $ 79,600
|
174 |
-
Accrued expenses and other 51,775 62,566
|
175 |
-
Unearned revenue 11,827 13,227
|
176 |
-
Total current liabilities 142,266 155,393
|
177 |
-
Long-term lease liabilities 67,651 72,968
|
178 |
-
Long-term debt 48,744 67,150
|
179 |
-
Other long-term liabilities 23,643 21,121
|
180 |
-
Commitments and contingencies (Note 7)
|
181 |
-
Stockholders’ equity:
|
182 |
-
Preferred stock ($0.01 par value; 500 shares authorized; no shares issued or outstanding) — —
|
183 |
-
Common stock ($0.01 par value; 100,000 shares authorized; 10,644 and 10,757 shares issued; 10,175
|
184 |
-
and 10,242 shares outstanding) 106 108
|
185 |
-
Treasury stock, at cost (1,837) (7,837)
|
186 |
-
Additional paid-in capital 55,437 75,066
|
187 |
-
Accumulated other comprehensive income (loss) (1,376) (4,487)
|
188 |
-
Retained earnings 85,915 83,193
|
189 |
-
Total stockholders’ equity 138,245 146,043
|
190 |
-
Total liabilities and stockholders’ equity $ 420,549 $ 462,675
|
191 |
-
See accompanying notes to consolidated financial statements."
|
192 |
-
"Review: By continuing to access this document from within Australia, you
|
193 |
-
represent to MOODY’S that you are, or are accessing the document as a representative of, a “wholesale client” and that neither you nor the entity you represent will directly or
|
194 |
-
indirectly disseminate this document or its contents to “retail clients” within the meaning of section 761G of the Corporations Act 2001."
|
195 |
-
"Review: Except as otherwise required by law, Morningstar shall not be responsible for any trading decisions, damages or
|
196 |
-
other losses resulting from, or related to, the information, data, analyses or opinions or their use."
|
197 |
-
"Review: The lease liability will continue to
|
198 |
-
be impacted by new leases, lease modifications, lease terminations, reevaluation of lease terms, and foreign currency ."
|
199 |
-
"Review: The information contained herein is the proprietary property of Morningstar and may not be reproduced, in whole or in
|
200 |
-
part, or used in any manner, without the prior written consent of Morningstar."
|
201 |
-
"Review: They may secure better terms from suppliers, adopt more aggressive pricing, pursue restrictive distribution agreements that
|
202 |
-
restrict our access to supply, direct consumers to their own offerings instead of ours, lock-in potential customers with restrictive terms, and devote
|
203 |
-
more resources to technology, infrastructure, fulfillment, and marketing."
|
204 |
-
"Review: Erlinger served as President –
|
205 |
-
International Operated Markets from January 2019 to October 2019 and as President – High Growth Markets from September 2016 to December
|
206 |
-
2018."
|
207 |
-
"Review: Except as otherwise required by law, Morningstar shall not be responsible for any trading decisions, damages or
|
208 |
-
other losses resulting from, or related to, the information, data, analyses or opinions or their use."
|
209 |
-
"Review: These fundamentals include opportunities offered by the energy transition,
|
210 |
-
such as accelerating demand for minerals used in clean energy technologies."
|
211 |
-
"Review: The information contained herein is the proprietary property of Morningstar and may not be reproduced, in whole or in
|
212 |
-
part, or used in any manner, without the prior written consent of Morningstar."
|
213 |
-
"Review: However, looking out into late 2022 and early 2023, we believe increased
|
214 |
-
infrastructure spending in the U.S. will push dealers to start restocking their inventories in anticipation of greater
|
215 |
-
demand for construction equipment."
|
216 |
-
"Review: Aggregate market value of voting stock held by non-affiliates of the registrant as of June 30, 2022 $ 944,744,113,598
|
217 |
-
Number of shares of common stock outstanding as of January 25, 2023 10,247,259,757
|
218 |
-
____________________________________
|
219 |
-
DOCUMENTS INCORPORATED BY REFERENCE"
|
220 |
-
"Review: Economic Moat
|
221 |
-
The concept of an economic moat plays a vital role not
|
222 |
-
only in our qualitative assessment of a firm’s long-term
|
223 |
-
investment potential, but also in the actual calculation of
|
224 |
-
our fair value estimates."
|
225 |
-
"Review: Please see important disclosures at
|
226 |
-
the end of this report.ß ®Amazon.com Inc AMZN QQQQ 3 Feb 2023 05:14, UTC
|
227 |
-
Last Price Fair Value Estimate Price/FVE Market Cap Economic Moat TMMoat Trend TM Uncertainty Capital Allocation ESG Risk Rating Assessment 1
|
228 |
-
112.91 USD
|
229 |
-
2 Feb 2023137.00 USD
|
230 |
-
3 Feb 2023 05:12, UTC0.821.07 USD Tril
|
231 |
-
2 Feb 2023
|
232 |
-
Wide Stable High Exemplary ;;;;;
|
233 |
-
1 Feb 2023 06:00, UTC
|
234 |
-
Management & Ownership
|
235 |
-
Management Activity as of 31 Mar 2022
|
236 |
-
Name Position Share Held Report Date* Insider Activity
|
237 |
-
Wendell P. Weeks"
|
238 |
-
"Review: Sales increased 33 percent in Latin America due to higher sales of equipment to end users, favorable price realization and the impact from changes in
|
239 |
-
dealer inventories."
|
240 |
-
"Review: Certain foreign subsidiary earnings and losses are subject to
|
241 |
-
current U.S. taxation and the subsequent repatriation of those earnings is not subject to tax in the U.S."
|
242 |
-
"Review: Morningstar Equity Company Report | Report as of 1 Feb 2023 17:23, UTC | Reporting Currency: USD | Trading Currency: USD | Exchange: NEW YORK STOCK EXCHANGE, INC. Page 17 of 28
|
243 |
-
©2023 Morningstar."
|
244 |
-
Review: We believe Amazon is financially sound.
|
245 |
-
"Review: Legal Proceedings
|
246 |
-
See Item 8 of Part II, “Financial Statements and Supplementary Data — Note 7 — Commitments and Contingencies — Legal Proceedings.”"
|
247 |
-
"Review: Please see important disclosures at
|
248 |
-
the end of this report.ß ®Caterpillar Inc CAT QQ 15 Feb 2023 21:10, UTC
|
249 |
-
Last Price Fair Value Estimate Price/FVE Market Cap Economic Moat TMMoat Trend TM Uncertainty Capital Allocation ESG Risk Rating Assessment 1
|
250 |
-
248.07 USD
|
251 |
-
14 Feb 2023209.00 USD
|
252 |
-
15 Feb 2023 21:07, UTC1.17127.17 USD Bil
|
253 |
-
15 Feb 2023
|
254 |
-
Wide Stable Medium Standard ;;;;;
|
255 |
-
1 Feb 2023 06:00, UTC
|
256 |
-
expenditures, leading to more engine, transmission, and pump sales for Caterpillar."
|
257 |
-
"Review: We face intense competition in our markets, which could hurt our business."
|
258 |
-
"Review: International
|
259 |
-
The International segment primarily consists of amounts earned from retail sales of consumer products (including from sellers) and
|
260 |
-
subscriptions through internationally-focused online stores."
|
261 |
-
"Review: Estimates of future cash flows are
|
262 |
-
highly subjective judgements based on the Company’ s experience and knowledge of its operations."
|
263 |
-
"Review: The captive's funding and liquidity are neutral to our overall liquidity
|
264 |
-
assessment for Caterpillar."
|
265 |
-
"Review: In December 2019, the Company's Board of Directors approved a share repurchase program, ef fective January 1, 2020, that authorized the
|
266 |
-
purchase of up to $15 billion of the Company's outstanding stock, with no specified expiration date."
|
267 |
-
"Review: The information, data, analyses and
|
268 |
-
opinions presented herein do not constitute investment advice; are provided solely for informational purposes and therefore are not an offer to buy or sell a security; and are not warranted to be correct, complete or
|
269 |
-
accurate."
|
270 |
-
"Review: Although it is not possible to predict with certainty the
|
271 |
-
outcome of these unresolved legal actions, we believe that these actions will not individually or in the aggregate have a material adverse effect
|
272 |
-
on our consolidated results of operations, financial position or liquidity."
|
273 |
-
"Review: (6)Includes sales related to various other offerings, such as certain licensing and distribution of video content and shipping services, and our co-
|
274 |
-
branded credit card agreements."
|
275 |
-
"Review: Long-Term Incentive Plan is 74,800,000, of
|
276 |
-
which 31,334,705 shares remained available for issuance as of December 31, 2022."
|
277 |
-
"Review: Revenue is growing rapidly, margins are expanding, the company has
|
278 |
-
unrivaled scale, and the balance sheet is in great shape."
|
279 |
-
"Review: Morning-
|
280 |
-
star Australasia Pty Ltd is the provider of the general ad-
|
281 |
-
vice (‘the Service’) and takes responsibility for the produc-
|
282 |
-
tion of this report."
|
283 |
-
Review: Directly operating McDonald’ s restaurants contributes significantly to the Company's ability to act as a credible franchisor .
|
284 |
-
"Review: Fair Value as of 14 Dec 2022 03:58, UTC.Morningstar Equity Company Report | Report as of 15 Feb 2023 21:20, UTC | Reporting Currency: USD | Trading Currency: USD | Exchange: NEW YORK STOCK EXCHANGE, INC. Page 19 of 28
|
285 |
-
©2023 Morningstar."
|
286 |
-
"Review: Total finite-lived intangible assets 14 $ 4,049 $ (3,007 )$ 1,042
|
287 |
-
|
288 |
-
Finite-lived intangible assets are amortized over their estimated useful lives and tested for impairment if events or changes in circumstances
|
289 |
-
indicate that the asset may be impaired."
|
290 |
-
"Review: Our results of operations are substantially af fected by economic conditions, including inflationary pressures, which can vary significantly by
|
291 |
-
market and can impact consumer disposable income levels and spending habits."
|
292 |
-
"Review: Our equity analysts will incorporate this
|
293 |
-
new U.S. corporate tax rate assumption into their valuation models in the coming weeks."
|
294 |
-
"Review: In addition to risks described elsewhere in this Item 1A relating to fulfillment network and inventory optimization by us and third parties, we
|
295 |
-
are exposed to significant inventory risks that may adversely affect our operating results as a result of seasonality, new product launches, rapid
|
296 |
-
changes in product cycles and pricing, defective merchandise, changes in customer demand and consumer spending patterns, changes in consumer
|
297 |
-
tastes with respect to our products, spoilage, and other factors."
|
298 |
-
Review: We invoice in advance of recognizing the sale of certain products.
|
299 |
-
"Review: ☐
|
300 |
-
Indicate by check mark whether any of those error corrections are restatements that required a recovery analysis of incentive-based compensation received by any of the
|
301 |
-
registrant's executive officers during the relevant recovery period pursuant to §240.10D-1(b) ☐
|
302 |
-
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act)."
|
303 |
-
"Review: Increases in operating income primarily result from increases in sales of products and services and efficiently managing our
|
304 |
-
operating costs, partially offset by investments we make in longer-term strategic initiatives, including capital expenditures focused on improving the
|
305 |
-
customer experience."
|
306 |
-
"Review: Accordingly, we recognized a goodwill impairment charge of $925 million, resulting in a full impairment of Rail’s
|
307 |
-
goodwill balance as of October 1, 2022."
|
308 |
-
"Review: Information required by Item 7A appears in Note 1 — “Operations and summary of significant accounting policies,” Note 4 — “Derivative financial
|
309 |
-
instruments and risk management,” Note 18 — “Fair value disclosures” and Note 19 — “Concentration of credit risk” of Part II, Item 8 “Financial
|
310 |
-
Statements and Supplementary Data.”"
|
311 |
-
"Review: Our star ratings are guideposts to a broad audience and
|
312 |
-
individuals must consider their own specific investment
|
313 |
-
goals, risk tolerance, tax situation, time horizon, income
|
314 |
-
needs, and complete investment portfolio, among other
|
315 |
-
factors."
|
316 |
-
"Review: Sustainalytics’ ESG Risk Ratings measure the degree to
|
317 |
-
which company’s economic value at risk is driven by en-
|
318 |
-
vironment, social and governance (ESG) factors."
|
319 |
-
"Review: The company believes the economic forecasts employed represent reasonable and supportable forecasts, followed by a reversion
|
320 |
-
to long-term trends."
|
321 |
-
"Review: These liability-classified awards are remeasured to fair value at the end of each reporting period
|
322 |
-
until settlement or expiration."
|
323 |
-
"Review: Breakfast of ferings may include
|
324 |
-
breakfast sandwiches, such as the Egg McMuf fin, Sausage McMuf fin with Egg and McGriddles, biscuit and bagel sandwiches, oatmeal, hash browns,
|
325 |
-
breakfast burritos and hotcakes."
|
326 |
-
"Review: In this
|
327 |
-
measure, equipment acquired under finance leases is reflected as if these assets had been purchased with cash, which is not the case as these assets
|
328 |
-
have been leased."
|
329 |
-
"Review: Responsibilities include business strategy, product design, product management and development, manufacturing,
|
330 |
-
marketing and sales and product support."
|
331 |
-
Review: 4.
|
332 |
-
"Review: In connection with that policy, we use interest rate derivative instruments to modify the debt structure to match assets within the
|
333 |
-
receivables portfolio."
|
334 |
-
"Review: Our long-term debt is
|
335 |
-
carried at amortized cost and fluctuations in interest rates do not impact our consolidated financial statements."
|
336 |
-
"Review: See Item 8 of Part II, “Financial
|
337 |
-
Statements and Supplementary Data — Note 9 — Income Taxes” for additional information."
|
338 |
-
"Review: Caterpillar serves utility customers through its SEM brand, with low-feature products that are
|
339 |
-
specifically designed with the cost-conscious customer in mind."
|
340 |
-
"Review: Recent technology investments are encouraging, with diversity in ordering options, customization,
|
341 |
-
and targeted promotions likely representing table stakes in the restaurant industry moving forward."
|
342 |
-
Review: Corporate Methodology:
|
343 |
-
"Review: Sustainalytics analyzes over 1,300 data points to assess a
|
344 |
-
company’s exposure to and management of ESG risks."
|
345 |
-
"Review: For Institutional Investor
|
346 |
-
audiences only."
|
347 |
-
"Review: 22.Restructuring Costs – May include costs for employee separation, long-lived asset impairments and contract terminations."
|
348 |
-
Review: For recipients in Singapore:
|
349 |
-
"Review: The total combined liabilities for international retirement plans were $ 36.6 million and $ 41.7 million at December 31, 2022 and 2021, respectively ."
|
350 |
-
"Review: Depreciation and amortization expense is classified within the corresponding operating expense categories on our
|
351 |
-
consolidated statements of operations."
|
352 |
-
"Review: •S&P Global Ratings-adjusted EBITDA margin expands 190 basis points (bps) to 18.2% in
|
353 |
-
2023 and around 19.5% in 2024, benefitting from mix shift toward higher-margin
|
354 |
-
segments, improving network efficiencies, and easing inflationary cost pressures."
|
355 |
-
Review: Caterpillar or Cat Financial may guarantee subsidiary borrowings under these lines.
|
356 |
-
"Review: Source: Moody's Financial Metrics™; Moody's projections
|
357 |
-
7 29 June 2023 Caterpillar Inc.: Update to credit analysisMOODY'S INVESTORS SERVICE CORPORATES
|
358 |
-
|
359 |
-
Ratings
|
360 |
-
Exhibit 9
|
361 |
-
Category Moody's Rating
|
362 |
-
CATERPILLAR INC."
|
363 |
-
Review: (99.1) Computation of Ratios.
|
364 |
-
Review: We facilitate voluntary supply chain finance programs (the “Programs”) through participating financial institutions.
|
365 |
-
"Review: Financial Strength Sean Dunlop, Equity Analyst, 1 Feb 2023"
|
366 |
-
"Review: With stability of cash flows driven by an increasingly franchised model and well-
|
367 |
-
matched future minimum rent receipts and debt service payments, we do not foresee credit problems on the
|
368 |
-
horizon for McDonald’s."
|
369 |
-
"Review: Aa 19.7x Aa
|
370 |
-
Factor 5 : Financial Policy (15%)
|
371 |
-
a)"
|
372 |
-
"Review: The plan focuses on a unified marketing approach, a
|
373 |
-
commitment to the core menu, and an emphasis on the four D's: delivery, digital, drive-thru, and development."
|
374 |
-
"Review: Curr P-1
|
375 |
-
CATERPILLAR FINANCIAL SERVICES LTD."
|
376 |
-
"Review: Like Caterpillar, Komatsu has a sufficient financial cushion relative to the rating."
|
377 |
-
"Review: To order reprints, call +1 312-696-6100."
|
378 |
-
Review: Eliminations associated with ME&T’s investments in Financial Products’ subsidiaries.
|
379 |
-
"Review: Write-offs, net of recoveries, were
|
380 |
-
$46 million for 2022, compared with $205 million for 2021."
|
381 |
-
"Review: Short-term debt totaled $18.9 billion as of March 31, 2023."
|
382 |
-
"Review: If we do not control the building after the construction period ends, the assets and liabilities for construction costs are derecognized, and we
|
383 |
-
classify the lease as operating."
|
384 |
-
"Review: In
|
385 |
-
the quarter, Caterpillar noted that dealer inventories increased $700 million sequentially compared with the third
|
386 |
-
quarter."
|
387 |
-
"Review: To license the research, call +1 312-696-6869."
|
388 |
-
"Review: -61,078 -60,735"
|
389 |
-
"Review: To license the research, call +1 312-696-6869."
|
390 |
-
"Review: which are reported under its Class 2 insurance license and life and disability
|
391 |
-
coverages, which are reported under its Class B insurance license."
|
392 |
-
"Review: Beyond investment strategy, financial leverage, and
|
393 |
-
dividend and share buyback policies, analysts also con-sidered execution, compensation, related party transac-
|
394 |
-
tions, and accounting practices in the rating."
|
395 |
-
Review: Last Close as of 15 Feb 2023.
|
396 |
-
"Review: International (924) (7,746)
|
397 |
-
AWS 18,532 22,841
|
398 |
-
Consolidated $ 24,879 $ 12,248
|
399 |
-
Operating income was $24.9 billion and $12.2 billion for 2021 and 2022."
|
400 |
-
Review: Corporate Methodology:
|
401 |
-
Review: Yes ☐
|
402 |
-
"Review: •Long-lived assets impairment review
|
403 |
-
Long-lived assets (including goodwill) are reviewed for impairment annually ."
|
404 |
-
"Review: Jan 2023
|
405 |
-
FT S&P Dividend Atrts"
|
406 |
-
"Review: Communities
|
407 |
-
McDonald’ s embraces its role and commitment to the communities it serves."
|
408 |
-
Review: All Rights Reserved.
|
409 |
-
"Review: To license the research, call +1 312-696-6869."
|
410 |
-
"Review: In March 2022, the case was stayed pending resolution of review
|
411 |
-
petitions we filed with the United States Patent and Trademark Office."
|
412 |
-
"Review: (c)Description of Securities, incorporated herein by reference from Exhibit 4(c) of Form 10-K (File No. 001-05231), for the year
|
413 |
-
ended December 31, 2019."
|
414 |
-
"Review: Additionally,
|
415 |
-
the company benefits from a formidable independent dealer network, and the retail and
|
416 |
-
wholesale financing provided by CAT Financial."
|
417 |
-
"Review: Moat Trend Dan Romanoff, Senior Equity Analyst, 3 Jun 2022"
|
418 |
-
Review: www.spglobal.com/ratingsdirect
|
419 |
-
"Review: The Company is required to assess the likelihood of
|
420 |
-
any adverse judgments or outcomes to these matters as well as potential ranges of probable losses."
|
421 |
-
"Review: Changes in Internal Control Over Financial Reporting
|
422 |
-
There were no changes in our internal control over financial reporting during the quarter ended December 31, 2022 that materially affected, or
|
423 |
-
are reasonably likely to materially affect, our internal control over financial reporting."
|
424 |
-
"Review: These threats pose a risk to the security of
|
425 |
-
our systems and networks and the confidentiality, availability and integrity of our data."
|
426 |
-
Review: Item 9A.Controls and Procedures.
|
427 |
-
Review: 3.
|
428 |
-
Review: Food safety concerns may have an adverse effect on our business.
|
429 |
-
"Review: Inc.--Peer Comparisons
|
430 |
-
Debt/EBITDA (x) 1.2 1.5 0.0 0.0 0.0
|
431 |
-
FFO/debt (%) 76.1 54.7 NM NM NM
|
432 |
-
OCF/debt (%) 55.5 51.2 NM NM NM
|
433 |
-
FOCF/debt (%) (10.1) 22.7 NM NM NM
|
434 |
-
DCF/debt (%) (16.3) (5.2) NM NM NM
|
435 |
-
Amazon.com Inc.--Peer"
|
436 |
-
"Review: Yes ☒ No ☐
|
437 |
-
Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Exchange Act."
|
438 |
-
"Review: The estimated number
|
439 |
-
of stock awards that will ultimately vest requires judgment, and to the extent actual results or updated estimates differ from our current estimates,
|
440 |
-
such amounts will be recorded as a cumulative adjustment in the period estimates are revised."
|
441 |
-
"Review: Pro forma results of operations have not been presented because the effects of the 2022 acquisitions, individually and in the aggregate, were not
|
442 |
-
material to our consolidated results of operations."
|
443 |
-
"Review: The Company has determined that it is
|
444 |
-
the principal in these arrangements."
|
445 |
-
Review: We also expect AWS to remain a key growth driver for the company over the next decade.
|
446 |
-
"Review: The Company does not hold or issue
|
447 |
-
derivatives for trading purposes."
|
448 |
-
"Review: Morningstar is the provider of the regulated finan-
|
449 |
-
cial advice and takes responsibility for the production of
|
450 |
-
this report."
|
451 |
-
"Review: The Content shall not be used for any unlawful or
|
452 |
-
unauthorized purposes."
|
453 |
-
Review: The Company returned a total of $8.1 billion to shareholders through dividends and share repurchases in 2022.
|
454 |
-
Review: A decrease in the rate would increase our expense.
|
455 |
-
"Review: The company establishes prices to dealers after receiving input from dealers on transactional pricing in the
|
456 |
-
marketplace."
|
457 |
-
"Review: Chairman of the Board
|
458 |
-
and Chief Executive Officer February 15, 2023/s/ D. James Umpleby III
|
459 |
-
|
460 |
-
D. James Umpleby III
|
461 |
-
|
462 |
-
February 15, 2023 /s/"
|
463 |
-
Review: Caterpillar or Cat Financial may guarantee subsidiary borrowings under these lines.
|
464 |
-
"Review: This means that when a
|
465 |
-
stock hits 5 stars, we expect there is a 75% chance that
|
466 |
-
the intrinsic value of that stock lies above the current
|
467 |
-
market price."
|
468 |
-
Review: Cat Financial also purchases short-term receivables from Caterpillar.
|
469 |
-
Review: 16.5
|
470 |
-
"Review: Our global underground competitors include Epiroc AB,
|
471 |
-
Komatsu Ltd., and Sandvik AB."
|
472 |
-
"Review: [Reserved] 27
|
473 |
-
Item 7."
|
474 |
-
"Review: The amount of
|
475 |
-
unused commitments to extend credit to Caterpillar dealers was $11.31 billion at Decemb er 31, 2022."
|
476 |
-
"Review: To license the research, call +1 312-696-6869."
|
477 |
-
"Review: •Employees
|
478 |
-
Hundreds of thousands of people are employed by the Company and in restaurants owned and operated by its subsidiaries."
|
479 |
-
"Review: 9.EAME – A geographic region including Europe, Africa, the Middle East and the Commonwealth of Independent States (CIS)."
|
480 |
-
"Review: Employees are eligible for
|
481 |
-
matching contributions equal to 100 percent of employee contributions to the plan up to 6 percent of cash compensation and an annual employer
|
482 |
-
contribution that ranges from 3 to 5 percent of cash compensation (depending on years of service and age)."
|
483 |
-
"Review: To license the research, call +1 312-696-6869."
|
484 |
-
Review: Government policies on taxes and spending also affect our business.
|
485 |
-
"Review: Ultimately, the rat-
|
486 |
-
ing decision rests with the analyst."
|
487 |
-
"Review: These items consist of (i) goodwill impairment, (ii) restructuring costs and (iii) pension and OPEB mark-to-market (gains) losses resulting from plan
|
488 |
-
remeasurements."
|
489 |
-
Review: Caterpillar SARL (“CSARL”)
|
490 |
-
"Review: 10.4† Form of Restricted Stock Unit Agreement for Officers and Employees (incorporated by reference to the Company’s Annual Report on
|
491 |
-
Form 10-K for the Year ended December 31, 2002)."
|
492 |
-
Review: We evaluate the carrying value of equipment on operating leases for potential impairment when we determine a triggering event has occurred.
|
493 |
-
Review: Refer to the Income Taxes footnote on page 52 of this Form 10-K for additional information.
|
494 |
-
"Review: To order reprints, call +1 312-696-6100."
|
495 |
-
"Review: During the year ended December 31, 2022, Cat Financial's forecasts for the markets in which it operates reflected a continuation of the trend of
|
496 |
-
relatively low unemployment rates and delinquencies."
|
497 |
-
"Review: 238.
|
498 |
-
Information required by this Item is incorporated by reference from the 2023 Proxy Statement."
|
499 |
-
Review: 124Item 14.
|
500 |
-
"Review: Total debt as of December 31, 2022 was $36.99 billion, a decrease of $796 million from year-end 2021."
|
501 |
-
"Review: We operate customer service centers
|
502 |
-
globally, which are supplemented by co-sourced arrangements."
|
503 |
-
"Review: •In September 2022, we amended and restated the three-year facility (as amended and restated, the ""three-year facility"")."
|
504 |
-
Review: Financial Strength (3 Feb 2023)
|
505 |
-
"Review: In all markets, we compete on the basis of product
|
506 |
-
performance, customer service, quality and price."
|
507 |
-
Review: 1.0x
|
508 |
-
Review: Proliferation of these or similar unilateral tax measures may continue unless broader international tax reform is implemented.
|
509 |
-
Review: The Company generally borrows on a long-term basis and is exposed to the impact of interest rate changes and foreign currency fluctuations.
|
510 |
-
"Review: We also hold cash equivalents and/or marketable securities in foreign currencies such as British
|
511 |
-
Pounds, Canadian Dollars, Euros, and Japanese Yen."
|
512 |
-
"Review: Our computer and communications systems and operations in the past have been, or in the future could be, damaged or interrupted due to
|
513 |
-
events such as natural or human-caused disasters (including public health crises) or extreme weather (including as a result of climate change),"
|
514 |
-
"Review: Also, projections of any
|
515 |
-
evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the
|
516 |
-
degree of compliance with the policies or procedures may deteriorate."
|
517 |
-
"Review: The assumptions about future cash flows
|
518 |
-
and growth rates are based on each reporting unit's long-term forecast and are subject to review and approval by senior management."
|
519 |
-
"Review: In 2021, the Company opened 1,494 restaurants and closed 661
|
520 |
-
restaurants."
|
521 |
-
"Review: This policy allows the use
|
522 |
-
of foreign currency forward, option and cross currency contracts to offset the risk of currency mismatch between the assets and liabilities, and
|
523 |
-
exchange rate risk associated with future transactions denominated in foreign currencies."
|
524 |
-
"Review: Lease cost recognized in our consolidated statements of operations is summarized as follows (in millions):
|
525 |
-
Year Ended December 31,
|
526 |
-
2020 2021 2022
|
527 |
-
Operating lease cost $ 5,019 $ 7,199 $ 8,847
|
528 |
-
Finance lease cost:
|
529 |
-
Amortization of lease assets 8,452 9,857 6,097
|
530 |
-
Interest on lease liabilities 617 473 361
|
531 |
-
Finance lease cost 9,069 10,330 6,458
|
532 |
-
Variable lease cost 1,238 1,556 1,852
|
533 |
-
Total lease cost $ 15,326 $ 19,085 $ 17,157
|
534 |
-
Other information about lease amounts recognized in our consolidated financial statements is as follows:
|
535 |
-
December 31, 2021 December 31, 2022
|
536 |
-
|
537 |
-
Weighted-average remaining lease term – operating leases 11.3 years 11.6 years
|
538 |
-
Weighted-average remaining lease term – finance leases 8.1 years 10.3 years
|
539 |
-
Weighted-average discount rate – operating leases 2.2 % 2.8 %
|
540 |
-
Weighted-average discount rate – finance leases 2.0 % 2.3 %"
|
541 |
-
"Review: Generally, we base historical claim rates on actual warranty
|
542 |
-
experience for each product by machine model/engine size by customer or dealer location (inside or outside North America)."
|
543 |
-
"Review: Allowance for credit losses was 1.27% of finance receivables, which
|
544 |
-
could also start to pick up if past due accounts were to increase."
|
545 |
-
"Review: The parent has a support agreement with Caterpillar
|
546 |
-
Financial that requires Caterpillar to remain the sole owner of Caterpillar Financial and may, under certain circumstances, require
|
547 |
-
Caterpillar to make payments to Caterpillar Financial if Caterpillar Financial fails to maintain certain financial ratios."
|
548 |
-
"Review: Debt highlights
|
549 |
-
2022 2021 2020
|
550 |
-
Fixed-rate debt as a percent of total debt 96 % 95 % 95 %
|
551 |
-
Weighted-average annual interest rate of total debt 3.5 3.2 3.2
|
552 |
-
Foreign currency-denominated debt as a percent of total debt 36 36 36
|
553 |
-
Total debt as a percent of total capitalization (total debt and total Shareholders' equity) 120 115 126
|
554 |
-
Cash provided by operations as a percent of total debt 20 26 17
|
555 |
-
(1) All percentages are as of December 31, except for the weighted-average annual interest rate, which is for the year ."
|
556 |
-
"Review: A prolonged
|
557 |
-
period of economic weakness may also result in increased expenses due to higher allowances for doubtful accounts and potential goodwill and asset
|
558 |
-
impairment charges."
|
559 |
-
"Review: The contributions to operating margin dif fer
|
560 |
-
by segment due to each segment's ownership structure, primarily due to the relative percentage of franchised versus Company-operated
|
561 |
-
restaurants."
|
562 |
-
"Review: Our Risk Management Policy (policy) allows for the use of derivative financial instruments to prudently manage foreign currency
|
563 |
-
exchange rate, interest rate and commodity price exposures."
|
564 |
-
"Review: Restaurants from Ukraine were treated as temporarily closed and
|
565 |
-
therefore included in the calculations."
|
566 |
-
"Review: We believe that management's ""Accelerating the Arches 2.0"" framework capitalizes well on the firm's cost
|
567 |
-
advantages in marketing and technology investments."
|
568 |
-
"Review: A firm’s
|
569 |
-
moat trend is positive in cases where we think its sources
|
570 |
-
of competitive advantage are growing stronger; stable
|
571 |
-
where we don’t anticipate changes to competitive ad-
|
572 |
-
vantages over the next several years; or negative when
|
573 |
-
we see signs of deterioration."
|
574 |
-
Review: The opinions expressed are as of the date written and are subject to change without notice.
|
575 |
-
Review: The opinions expressed are as of the date written and are subject to change without notice.
|
576 |
-
"Review: 42Table of Contents
|
577 |
-
Subscription services - Our subscription sales include fees associated with Amazon Prime memberships and access to content including digital
|
578 |
-
video, audiobooks, digital music, e-books, and other non-AWS subscription services."
|
579 |
-
"Review: Under some of our commercial agreements, we maintain the inventory of other companies, thereby increasing the complexity of tracking
|
580 |
-
inventory and operating our fulfillment network."
|
581 |
-
Review: The opinions expressed are as of the date written and are subject to change without notice.
|
582 |
-
"Review: Thereafter Total
|
583 |
-
Long-term debt principal and interest $5,165 $10,618 $7,146 $5,253 $10,399 $63,815 $102,396
|
584 |
-
Operating lease liabilities 9,574 8,658 8,024 7,393 6,675 40,949 81,273
|
585 |
-
Finance lease liabilities, including interest 4,575 2,248 1,422 1,279 1,088 7,407 18,019
|
586 |
-
Financing obligations, including interest (1) 465 464 456 464 471 6,712 9,032
|
587 |
-
Leases not yet commenced 1,252 2,043 2,185 2,160 2,152 17,237 27,029
|
588 |
-
Unconditional purchase obligations (2) 8,156 7,217 5,366 4,525 3,419 6,093 34,776
|
589 |
-
Other commitments (3)(4) 3,173 1,608 1,027 982 622 8,652 16,064
|
590 |
-
Total commitments $32,360 $32,856 $25,626 $22,056 $24,826 $150,865 $288,589
|
591 |
-
___________________
|
592 |
-
(1)Includes non-cancellable financing obligations for fulfillment, sortation, and data center facilities."
|
593 |
-
"Review: In 2022, approximately 15.8 million shares were
|
594 |
-
repurchased for $3.9 billion, bringing total purchases under the program to approximately 23.5 million shares or $5.6 billion."
|
595 |
-
"Review: In 2022, 2021 and 2020, Cat Financial depreciation on
|
596 |
-
equipment leased to others was $718 million, $755 million and $758 million, respectively, which we include in Other operating (income)
|
597 |
-
expenses in Statement 1."
|
598 |
-
"Review: We assign goodwill to reporting units based on our
|
599 |
-
integration plans and the expected synergies resulting from the acquisition."
|
600 |
-
"Review: The
|
601 |
-
restructuring costs in 2020 were primarily related to various voluntary and involuntary employee separation programs implemented across the
|
602 |
-
company and strategic actions to address a small number of products, which were partially offset by a gain on the sale of a manufacturing facility
|
603 |
-
that had been closed."
|
604 |
-
Review: Share-based compensation expense and the ef fect on diluted earnings per common share were as follows:
|
605 |
-
"Review: Based on that decision the European Commission announced an estimated recovery amount of approximately €250 million, plus interest,
|
606 |
-
for the period May 2006 through June 2014, and ordered Luxembourg tax authorities to calculate the actual amount of additional taxes subject to
|
607 |
-
recovery."
|
608 |
-
"Review: Other - Other revenue includes sales related to various other offerings, such as certain licensing and distribution of video content and shipping
|
609 |
-
services, and our co-branded credit card agreements."
|
610 |
-
"Review: We are not ready to declare victory for the company just yet, but we are
|
611 |
-
encouraged by results and note that the pandemic-fueled growth surge is now removed from prior-year
|
612 |
-
comparisons, so growth should optically improve going forward."
|
613 |
-
"Review: Net income $ 6,177.4 $7,545.2 $4,730.5
|
614 |
-
Other comprehensive income (loss), net of tax
|
615 |
-
Foreign currency translation adjustments:
|
616 |
-
Gain (loss) recognized in accumulated other comprehensive
|
617 |
-
income (AOCI), including net investment hedges (354.1) (216.2) 46.0
|
618 |
-
Reclassification of (gain) loss to net income 504.4 34.7 17.1
|
619 |
-
Foreign currency translation adjustments-net of tax
|
620 |
-
benefit (expense) of $(207.6), $(186.5), and $204.8 150.3 (181.5) 63.1
|
621 |
-
Cash flow hedges:
|
622 |
-
Gain (loss) recognized in AOCI 160.3 57.6 (129.1)
|
623 |
-
Reclassification of (gain) loss to net income (104.8) 28.9 5.8
|
624 |
-
Cash flow hedges-net of tax benefit (expense) of $(16.0), $(24.9), and
|
625 |
-
$36.6 55.5 86.5 (123.3)
|
626 |
-
Defined benefit pension plans:
|
627 |
-
Gain (loss) recognized in AOCI (118.7) 108.1 (43.5)
|
628 |
-
Reclassification of (gain) loss to net income — — (0.4)
|
629 |
-
Defined benefit pension plans-net of tax benefit (expense)
|
630 |
-
of $43.2, $(36.6), and $9.3 (118.7) 108.1 (43.9)
|
631 |
-
Total other comprehensive income (loss), net of tax 87.1 13.1 (104.1)
|
632 |
-
Comprehensive income $ 6,264.5 $7,558.3 $4,626.4
|
633 |
-
See Notes to consolidated financial statements."
|
634 |
-
"Review: Substantially all of the net tax
|
635 |
-
assets are expected to be realized in the U.S. and other profitable markets."
|
636 |
-
"Review: Increased unit sales were driven largely by our continued focus on price,
|
637 |
-
selection, and convenience for our customers, including from our shipping offers.23Table of Contents
|
638 |
-
International sales decreased 8% in 2022, compared to the prior year, primarily due to the impact of changes in foreign currency exchange
|
639 |
-
rates, partially offset by increased unit sales, including sales by third-party sellers, advertising sales, and subscription services."
|
640 |
-
Review: We exclude sales and other related taxes from the transaction price.
|
641 |
-
Review: Less: Tax provision /(benefit)
|
642 |
-
"Review: The Company also continues to expect existing foreign cash and equivalents and foreign cash flows from operations to be suf ficient to fund
|
643 |
-
its foreign operating, investing and financing activities."
|
644 |
-
Review: The opinions expressed are as of the date written and are subject to change without notice.
|
645 |
-
"Review: Long-term debt
|
646 |
-
December 31,
|
647 |
-
(Millions of dollars)Effective Yield to
|
648 |
-
Maturity 2022 2021
|
649 |
-
Machinery , Ener gy & Transportation:
|
650 |
-
Notes—$ 759 million of 5.200 % due 2041 5.27% $ 752 $ 752
|
651 |
-
Debentures—$ 82 million of 8.000 % due 2023 8.06% — 82
|
652 |
-
Debentures—$ 1,000 million of 3.400 % due 2024 3.46% 999 999
|
653 |
-
Debentures—$ 193 million of 6.625 % due 2028 6.68% 192 192
|
654 |
-
Debentures—$ 500 million of 2.600 % due 2029 2.67% 498 498
|
655 |
-
Debentures—$ 800 million of 2.600 % due 2030 2.72% 794 793
|
656 |
-
Debentures—$ 500 million of 1.900 % due 2031 2.04% 495 495
|
657 |
-
Debentures—$ 242 million of 7.300 % due 2031 7.38% 240 240
|
658 |
-
Debentures—$ 307 million of 5.300 % due 2035 8.64% 229 226
|
659 |
-
Debentures—$ 460 million of 6.050 % due 2036 6.12%"
|
660 |
-
"Review: Infrastructure costs include servers, networking equipment, and data center related depreciation and
|
661 |
-
amortization, rent, utilities, and other expenses necessary to support AWS and other Amazon businesses."
|
662 |
-
"Review: Financial Products’ segment profit is determined on a pretax
|
663 |
-
basis and includes other income/expense items."
|
664 |
-
"Review: Advertising and other promotional costs to market our products and services are expensed as incurred and were $10.9 billion, $16.9 billion, and
|
665 |
-
$20.6 billion in 2020, 2021, and 2022."
|
666 |
-
"Review: The firm's push toward a $15 average
|
667 |
-
wage at company-owned stores is one of a handful of factors that are dragging on near-term profitability, though
|
668 |
-
the firm could see a longer-term benefit from commensurately better retention and staffing levels."
|
669 |
-
"Review: W e and our franchisees
|
670 |
-
also continue to be impacted by increasingly complex U.S. and international laws and regulations af fecting our respective workforces."
|
671 |
-
"Review: These items were partially offset by
|
672 |
-
lower repayments of maturing debt in 2022."
|
673 |
-
"Review: Other Definitions
|
674 |
-
Last Price: Price of the stock as of the close of the mar-
|
675 |
-
ket of the last trading day before date of the report."
|
676 |
-
"Review: Troubled debt restructurings
|
677 |
-
|
678 |
-
A restructuring of a finance receivable constitutes a TDR when the lender grants a concession it would not otherwise consider to a borrower
|
679 |
-
experiencing financial difficulties."
|
680 |
-
"Review: Flurry of Leadership Changes at McDonald's Shouldn't Alter Firm's Course; We Maintain Our $227 FVE Sean
|
681 |
-
Dunlop,Equity Analyst,27 Jun 2022Morningstar Equity Company Report | Report as of 1 Feb 2023 17:23, UTC | Reporting Currency: USD | Trading Currency: USD | Exchange: NEW YORK STOCK EXCHANGE, INC. Page 23 of 28
|
682 |
-
©2023 Morningstar."
|
683 |
-
"Review: Year Ended December 31,
|
684 |
-
2020 2021 2022
|
685 |
-
CASH, CASH EQUIV ALENTS, AND RESTRICTED CASH, BEGINNING OF PERIOD $ 36,410 $ 42,377 $ 36,477
|
686 |
-
OPERA TING ACTIVITIES:
|
687 |
-
Net income (loss) 21,331 33,364 (2,722 )
|
688 |
-
Adjustments to reconcile net income (loss) to net cash from operating activities:
|
689 |
-
Depreciation and amortization of property and equipment and capitalized content costs, operating
|
690 |
-
lease assets, and other 25,180 34,433 41,921
|
691 |
-
Stock-based compensation 9,208 12,757 19,621
|
692 |
-
Other expense (income), net (2,582 ) (14,306 ) 16,966
|
693 |
-
Deferred income taxes (554) (310) (8,148 )
|
694 |
-
Changes in operating assets and liabilities:
|
695 |
-
Inventories (2,849 ) (9,487 ) (2,592 )
|
696 |
-
Accounts receivable, net and other (8,169 ) (18,163 ) (21,897 )
|
697 |
-
Accounts payable 17,480 3,602 2,945
|
698 |
-
Accrued expenses and other 5,754 2,123 (1,558 )
|
699 |
-
Unearned revenue 1,265 2,314 2,216
|
700 |
-
Net cash provided by (used in) operating activities 66,064 46,327 46,752
|
701 |
-
INVESTING ACTIVITIES:
|
702 |
-
Purchases of property and equipment (40,140 ) (61,053 ) (63,645 )
|
703 |
-
Proceeds from property and equipment sales and incentives 5,096 5,657 5,324
|
704 |
-
Acquisitions, net of cash acquired, and other (2,325 ) (1,985 ) (8,316 )
|
705 |
-
Sales and maturities of marketable securities 50,237 59,384 31,601
|
706 |
-
Purchases of marketable securities (72,479 ) (60,157 ) (2,565 )"
|
707 |
-
"Review: Products that are exported from a country for sale
|
708 |
-
typically transfer title and risk of ownership at the border of the destination country."
|
709 |
-
"Review: Goodwill impairment char ge 925 — —
|
710 |
-
Other 701 216 1,000
|
711 |
-
Changes in assets and liabilities, net of acquisitions and divestitures:
|
712 |
-
Receivables – trade and other (220) (1,259 ) 1,442
|
713 |
-
Inventories (2,589 ) (2,586 ) (34)
|
714 |
-
Accounts payable 798 2,041 98
|
715 |
-
Accrued expenses 317 196 (366)
|
716 |
-
Accrued wages, salaries and employee benefits 90 1,107 (544)"
|
717 |
-
"Review: 110Supplemental information related to leases was as follows:
|
718 |
-
(Millions of dollars)
|
719 |
-
December 31, 2022 December 31, 2021
|
720 |
-
Operating Leases
|
721 |
-
Other assets $ 564 $ 625
|
722 |
-
Other current liabilities $ 151 $ 158
|
723 |
-
Other liabilities $ 428 $ 484
|
724 |
-
Weighted average r emaining lease term
|
725 |
-
Operating leases 7 years 7 years
|
726 |
-
Weighted average discount rates
|
727 |
-
Operating leases 2 % 2 %
|
728 |
-
Maturities of operating lease liabilities were as follows:
|
729 |
-
(Millions of dollars) December 31, 2022
|
730 |
-
Amounts"
|
731 |
-
Review: The opinions expressed are as of the date written and are subject to change without notice.
|
732 |
-
"Review: This reduces the impact of fluctuating
|
733 |
-
foreign currencies on cash flows and shareholders’ equity ."
|
734 |
-
Review: We are also subject to labor union efforts to organize groups of our employees from time to time.
|
735 |
-
"Review: If we fail to comply with privacy and data protection laws, we could be subject to legal proceedings and penalties, which could negatively
|
736 |
-
affect our financial results or brand perceptions."
|
737 |
-
"Review: We are also subject to taxation in various states and other foreign jurisdictions including China, France, Germany, India, Japan, Luxembourg,
|
738 |
-
and the United Kingdom."
|
739 |
-
"Review: Movements in foreign currency rates also affect our competitive position as these changes may affect business practices and/or
|
740 |
-
pricing strategies of non-U.S.-based competitors."
|
741 |
-
"Review: In so doing, disputes occasionally arise relating to products, service, incidents, pricing, advertising,
|
742 |
-
disclosures (including relating to nutrition) and other matters common to an extensive restaurant business such as that of the Company ."
|
743 |
-
"Review: In India, Morningstar
|
744 |
-
Investment Adviser India Private Limited has one asso-
|
745 |
-
ciate, Morningstar India Private Limited, which provides
|
746 |
-
data related services, financial data analysis and software
|
747 |
-
development."
|
748 |
-
"Review: Due after one year through five years 1,642 1,568"
|
749 |
-
"Review: 7.Currency – With respect to sales and revenues, currency represents the translation impact on sales resulting from changes in foreign currency
|
750 |
-
exchange rates versus the U.S. dollar."
|
751 |
-
"Review: Other Income (Expense), Net
|
752 |
-
Other income (expense), net was $14.6 billion and $(16.8) billion during 2021 and 2022."
|
753 |
-
"Review: Based on
|
754 |
-
the balance of foreign funds as of December 31, 2022, of $18.3 billion, an assumed 5%, 10%, and 20% adverse change to foreign exchange would
|
755 |
-
result in declines of $915 million, $1.8 billion, and $3.7 billion."
|
756 |
-
"Review: Failure to comply with environmental laws could expose us to penalties or clean-up
|
757 |
-
costs, civil or criminal liability and sanctions on certain of our activities, as well as damage to property or natural resources."
|
758 |
-
"Review: A decrease in the discount rate
|
759 |
-
would increase our obligation and expense.1
|
760 |
-
1
|
761 |
-
92Table of Contents
|
762 |
-
U.S. Pension BenefitsNon-U.S.
|
763 |
-
Pension BenefitsOther Postretirement
|
764 |
-
Benefits
|
765 |
-
(Millions of dollars) 2022 2021 2022 2021 2022 2021
|
766 |
-
Accumulated benefit obligation, end of year $ 13,069 $ 17,895 $ 2,859 $ 4,311
|
767 |
-
Change in benefit obligation:
|
768 |
-
Benefit obligation, beginning of year $ 17,895 $ 19,177 $ 4,436 $ 4,847 $ 3,736 $ 4,051
|
769 |
-
Service cost — — 50 57 99 100
|
770 |
-
Interest cost 401 330 69 53 80 64
|
771 |
-
Plan amendments — — — — (29) —
|
772 |
-
Actuarial losses (gains) (4,231 ) (610) (1,084 ) (142) (779) (211)
|
773 |
-
Foreign currency exchange rates — — (333) (154) — (15)
|
774 |
-
Participant contributions — — 5 4 43 48
|
775 |
-
Benefits paid - gross (995) (996) (179) (184) (292) (310)"
|
776 |
-
"Review: In 2022, the Company opened 1,576 restaurants and closed 1,332 restaurants."
|
777 |
-
"Review: At the time of sale, we recognize the deposit in Other current liabilities in Statement 3, and we recognize the core to be returned as an
|
778 |
-
asset in Prepaid expenses and other current assets in Statement 3 at the estimated replacement cost (based on historical experience with usable
|
779 |
-
cores)."
|
780 |
-
"Review: Other Operating (Income) Expense, Net"
|
781 |
-
"Review: Amounts r ecognized in Accumulated other
|
782 |
-
compr ehensive income (pr e-tax) consist of:
|
783 |
-
Prior service cost (credit) $ — $ — $ 20 $ 23 $ (29)$ (5)
|
784 |
-
All U.S. pension benefits are frozen, and accordingly there is no longer any service cost."
|
785 |
-
"Review: An economic moat is a structural
|
786 |
-
feature that allows a firm to sustain excess profits over a long period of time."
|
787 |
-
Review: The opinions expressed are as of the date written and are subject to change without notice.
|
788 |
-
Review: The opinions expressed are as of the date written and are subject to change without notice.
|
789 |
-
"Review: We are also
|
790 |
-
subject to the continuous examination of our income tax returns by the U.S. Internal Revenue Service and other tax authorities."
|
791 |
-
"Review: 72Table of Contents
|
792 |
-
In managing foreign currency risk for our Financial Products operations, our objective is to minimize earnings volatility resulting from
|
793 |
-
conversion and the remeasurement of net foreign currency balance sheet positions and future transactions denominated in foreign currencies."
|
794 |
-
Review: uCaterpillar faces stiff competition from foreign competitors across end markets.
|
795 |
-
Review: The opinions expressed are as of the date written and are subject to change without notice.
|
796 |
-
"Review: Scenario analysis developed by our analysts indicates
|
797 |
-
that the current market price represents an excessively
|
798 |
-
pessimistic outlook, limiting downside risk and maximiz-
|
799 |
-
ing upside potential."
|
800 |
-
Review: The opinions expressed are as of the date written and are subject to change without notice.
|
801 |
-
"Review: These obligations total $1.06 billion,
|
802 |
-
with $537 million due in the next 12 months."
|
803 |
-
"Review: Excluding interest, current financing
|
804 |
-
obligations of $196 million and $266 million are recorded within “Accrued expenses and other” and $6.2 billion and $6.7 billion are recorded
|
805 |
-
within “Other long-term liabilities” as of December 31, 2021 and 2022."
|
806 |
-
"Review: Despite the implementation of business continuity measures, any of these technology systems could become vulnerable to damage, disability or
|
807 |
-
failures due to fire, power loss, telecommunications failure or other catastrophic events."
|
808 |
-
Review: Changes in government monetary or fiscal policies may negatively impact our results.
|
809 |
-
"Review: The complaint seeks an unspecified amount of damages, enhanced damages, attorneys’ fees, costs, interest, and injunctive relief."
|
810 |
-
"Review: At this time, it is not
|
811 |
-
possible to predict how markets will respond to SOFR or other alternative reference rates as the transition away from the LIBOR benchmarks is
|
812 |
-
anticipated in coming years."
|
813 |
-
Review: The opinions expressed are as of the date written and are subject to change without notice.
|
814 |
-
"Review: An analysis of the December 31, 2022 balance sheet, using these
|
815 |
-
assumptions, estimates the impact of a 100 basis point immediate and sustained adverse change in interest rates to have a minimal impact on 2023
|
816 |
-
pre-tax earnings."
|
817 |
-
"Review: At the end of 2022, past dues at Cat Financial were 1.89 percent, compared with 1.95 percent at the end of 2021."
|
818 |
-
"Review: Guarantees 183 - - - - - - - - -
|
819 |
-
Equity: other - (183) - - - - - - - -
|
820 |
-
D&A:
|
821 |
-
Impairment
|
822 |
-
charges/
|
823 |
-
(reversals) - - - - (63) - - - - -
|
824 |
-
OCF: other - - - - - - - 843 - -
|
825 |
-
Total adjustments (33,248) (4,408)"
|
826 |
-
Review: We rely on a limited number of shipping companies to deliver inventory to us and completed orders to our customers.
|
827 |
-
Review: Elimination of noncontrolling interest profit (loss) recorded by Financial Products for subsidiaries partially owned by ME&T subsidiaries.
|
828 |
-
"Review: These non-income tax controversies typically relate to
|
829 |
-
(i) the taxability of products and services, including cross-border intercompany transactions, (ii) collection and withholding on transactions with third
|
830 |
-
parties, and (iii) the adequacy of compliance with reporting obligations, including evolving documentation requirements."
|
831 |
-
"Review: Morningstar Investment Adviser India
|
832 |
-
Private Limited is a wholly owned subsidiary of Morning-
|
833 |
-
star Investment Management LLC."
|
834 |
-
"Review: Our regulatory and legal environment worldwide exposes us to complex compliance, litigation and similar risks that could af fect our operations
|
835 |
-
and results in material ways."
|
836 |
-
"Review: Except for the U.S., property and equipment, net and operating leases in any single country were less than 10% of
|
837 |
-
consolidated property and equipment, net and operating leases."
|
838 |
-
"Review: 10.9 364-Day Revolving Credit Agreement, dated as of November 18, 2022, among Amazon.com, Inc., JPMorgan Chase Bank, N.A., as
|
839 |
-
administrative agent, and the other lenders party thereto (incorporated by reference to the Company’s Current Report on Form 8-K,
|
840 |
-
filed November 18, 2022)."
|
841 |
-
"Review: The firm’s decision to extensively
|
842 |
-
refranchise its U.S. store base during 2015-18 strikes us as clever, bringing the percentage of franchised stores to
|
843 |
-
95% from 81% in the segment and taking $250 million out of the general and administrative cost base."
|
844 |
-
"Review: Years ended December 31,
|
845 |
-
Customer 2022 2021 2020
|
846 |
-
North America $ — $ 1 $ 8
|
847 |
-
EAME — — 10
|
848 |
-
Asia/Pacific — 6 2
|
849 |
-
Mining 5 — 10
|
850 |
-
Latin America — 15 1
|
851 |
-
Caterpillar Power Finance — 7 18
|
852 |
-
Total $ 5 $ 29 $ 49
|
853 |
-
8. Inventories
|
854 |
-
|
855 |
-
Inventories (principally using the LIFO method) are comprised of the following:
|
856 |
-
|
857 |
-
December 31,
|
858 |
-
(Millions of dollars) 2022 2021
|
859 |
-
Raw materials $ 6,370 $ 5,528
|
860 |
-
Work-in-process 1,452 1,318
|
861 |
-
Finished goods 8,138 6,907
|
862 |
-
Supplies 310 285
|
863 |
-
Total inventories $ 16,270 $ 14,038
|
864 |
-
86Table of Contents
|
865 |
-
9. Property, plant and equipment
|
866 |
-
|
867 |
-
December 31,
|
868 |
-
(Millions of dollars)Useful
|
869 |
-
Lives (Y ears) 2022 2021
|
870 |
-
Land — $ 622 $ 648
|
871 |
-
Buildings and land improvements 20-45 7,016 7,113
|
872 |
-
Machinery , equipment and other 2-10 12,282 12,868
|
873 |
-
Software 3-7 1,556 1,697
|
874 |
-
Equipment leased to others 1-7 5,568 5,733
|
875 |
-
Construction-in-process — 1,020 812
|
876 |
-
Total property , plant and equipment, at cost 28,064 28,871
|
877 |
-
Less: Accumulated depreciation (16,036 ) (16,781 )
|
878 |
-
Property , plant and equipment–net $ 12,028 $ 12,090
|
879 |
-
10. Intangible assets and goodwill
|
880 |
-
A.Intangible assets
|
881 |
-
|
882 |
-
Intangible assets were comprised of the following:
|
883 |
-
December 31, 2022
|
884 |
-
(Millions of dollars)Weighted
|
885 |
-
Amortizable
|
886 |
-
Life (Y ears)Gross
|
887 |
-
Carrying
|
888 |
-
AmountAccumulated
|
889 |
-
Amortization Net
|
890 |
-
Customer relationships 16 $ 2,233 $ (1,675 )$ 558
|
891 |
-
Intellectual property 12 1,473 (1,320 ) 153"
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|