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

Alcoa Corp
Buy, Hold or Sell?

Let's analyze Alcoa together

I guess you are interested in Alcoa Corp. 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 Alcoa Corp. 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 Alcoa Corp

I send you an email if I find something interesting about Alcoa Corp.

1. Quick Overview

1.1. Quick analysis of Alcoa (30 sec.)










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

How much money do you get?

How much money do you get?
$0.31
When do you have the money?
1 year
How often do you get paid?
75.0%

What is your share worth?

Current worth
$20.32
Expected worth in 1 year
$17.06
How sure are you?
35.0%

+ What do you gain per year?

Total Gains per Share
$-2.95
Return On Investment
-7.6%

For what price can you sell your share?

Current Price per Share
$38.91
Expected price per share
$28.10 - $47.77
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Alcoa (5 min.)




Live pricePrice per Share (EOD)
$38.91
Intrinsic Value Per Share
$-62.92 - $-75.88
Total Value Per Share
$-42.60 - $-55.56

2.2. Growth of Alcoa (5 min.)




Is Alcoa growing?

Current yearPrevious yearGrowGrow %
How rich?$5.2b$6.3b-$847.2m-15.4%

How much money is Alcoa making?

Current yearPrevious yearGrowGrow %
Making money-$73m-$230m$157m215.1%
Net Profit Margin-2.9%-8.5%--

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

2.3. Financial Health of Alcoa (5 min.)




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




  Industry Rankings (Aluminum)  


Richest
#7 / 71

Most Revenue
#10 / 71

Most Profit
#71 / 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 Alcoa?

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

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

Speculation

The Price per Share of Alcoa is $38.91. 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 Alcoa.
  • 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 Alcoa, 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 $20.32. Based on the TTM, the Book Value Change Per Share is $-0.81 per quarter. Based on the YOY, the Book Value Change Per Share is $-0.77 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 $0.08 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Alcoa.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps0.350.9%-0.28-0.7%-0.85-2.2%-0.18-0.5%-0.28-0.7%
Usd Book Value Change Per Share-0.64-1.7%-0.81-2.1%-0.77-2.0%-0.22-0.6%0.511.3%
Usd Dividend Per Share0.100.3%0.080.2%0.070.2%0.110.3%0.190.5%
Usd Total Gains Per Share-0.54-1.4%-0.74-1.9%-0.71-1.8%-0.12-0.3%0.701.8%
Usd Price Per Share38.58-36.54-37.76-35.89-30.81-
Price to Earnings Ratio27.69-33.21--13.10--13.81--7.44-
Price-to-Total Gains Ratio-71.20--60.57--13.48-14.75-47.44-
Price to Book Ratio1.90-1.72-1.53-1.57-1.21-
Price-to-Total Gains Ratio-71.20--60.57--13.48-14.75-47.44-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share38.91
Number of shares25
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.080.11
Usd Book Value Change Per Share-0.81-0.22
Usd Total Gains Per Share-0.74-0.12
Gains per Quarter (25 shares)-18.41-2.97
Gains per Year (25 shares)-73.64-11.88
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
18-81-8411-22-22
216-163-15821-45-34
324-244-23232-67-46
431-326-30642-90-58
539-407-38053-112-70
647-489-45463-135-82
755-570-52874-157-94
863-652-60285-180-106
971-733-67695-202-118
1078-815-750106-224-130

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 Share2.02.00.050.0%4.08.00.033.3%8.012.00.040.0%16.024.00.040.0%16.024.00.040.0%
Book Value Change Per Share0.04.00.00.0%4.08.00.033.3%6.014.00.030.0%13.024.03.032.5%13.024.03.032.5%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%30.00.010.075.0%30.00.010.075.0%
Total Gains per Share0.04.00.00.0%4.08.00.033.3%6.014.00.030.0%14.023.03.035.0%14.023.03.035.0%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Alcoa Corp 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---0.643-0.815+27%-0.774+20%-0.224-65%0.508-226%
Book Value Per Share--20.32121.333-5%24.612-17%22.629-10%29.151-30%
Current Ratio--1.4071.504-6%1.747-19%1.603-12%1.358+4%
Debt To Asset Ratio--0.6390.615+4%0.555+15%0.597+7%0.528+21%
Debt To Equity Ratio--1.7702.052-14%1.662+6%2.072-15%1.677+6%
Dividend Per Share--0.1010.078+28%0.069+46%0.106-5%0.194-48%
Enterprise Value--1988336208.6401885396104.800+5%2924693327.040-32%1982444657.152+0%805229618.080+147%
Eps--0.348-0.283+181%-0.847+343%-0.182+152%-0.283+181%
Ev To Ebitda Ratio--1.3121.158+13%-3.023+330%-0.668+151%inf+inf%
Ev To Sales Ratio--0.1710.171+0%0.269-36%0.135+27%0.043+301%
Free Cash Flow Per Share---0.012-0.188+1517%-0.487+4092%0.077-115%0.156-107%
Free Cash Flow To Equity Per Share---0.3370.308-209%-0.462+37%-0.105-69%-0.151-55%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max---75.881--------
Intrinsic Value_10Y_min---62.925--------
Intrinsic Value_1Y_max---0.981--------
Intrinsic Value_1Y_min---0.959--------
Intrinsic Value_3Y_max---7.994--------
Intrinsic Value_3Y_min---7.530--------
Intrinsic Value_5Y_max---21.093--------
Intrinsic Value_5Y_min---19.144--------
Market Cap10052593361.280+1%9967336208.6409439646104.800+6%9754193327.040+2%9273394657.152+7%7959529618.080+25%
Net Profit Margin--0.031-0.029+194%-0.085+375%-0.024+178%-0.030+196%
Operating Margin--0.076-0.004+105%-0.023+131%0.070+9%0.080-6%
Operating Ratio--1.8141.203+51%1.007+80%0.969+87%0.955+90%
Pb Ratio1.915+1%1.8991.719+10%1.530+24%1.570+21%1.206+57%
Pe Ratio27.924+1%27.68733.213-17%-13.103+147%-13.814+150%-7.441+127%
Price Per Share38.910+1%38.58036.538+6%37.755+2%35.894+7%30.808+25%
Price To Free Cash Flow Ratio-837.716-1%-830.611-149.214-82%-27.101-97%-25.365-97%-1.051-100%
Price To Total Gains Ratio-71.804-1%-71.195-60.573-15%-13.483-81%14.750-583%47.442-250%
Quick Ratio--0.6720.714-6%0.725-7%0.816-18%0.682-1%
Return On Assets--0.006-0.005+183%-0.016+358%-0.004+160%-0.005+178%
Return On Equity--0.017-0.019+211%-0.048+378%-0.010+157%-0.012+168%
Total Gains Per Share---0.542-0.736+36%-0.705+30%-0.119-78%0.702-177%
Usd Book Value--5250000000.0005511500000.000-5%6358750000.000-17%5846200000.000-10%7531225000.000-30%
Usd Book Value Change Per Share---0.643-0.815+27%-0.774+20%-0.224-65%0.508-226%
Usd Book Value Per Share--20.32121.333-5%24.612-17%22.629-10%29.151-30%
Usd Dividend Per Share--0.1010.078+28%0.069+46%0.106-5%0.194-48%
Usd Enterprise Value--1988336208.6401885396104.800+5%2924693327.040-32%1982444657.152+0%805229618.080+147%
Usd Eps--0.348-0.283+181%-0.847+343%-0.182+152%-0.283+181%
Usd Free Cash Flow---3000000.000-48500000.000+1517%-125750000.000+4092%19850000.000-115%40275000.000-107%
Usd Free Cash Flow Per Share---0.012-0.188+1517%-0.487+4092%0.077-115%0.156-107%
Usd Free Cash Flow To Equity Per Share---0.3370.308-209%-0.462+37%-0.105-69%-0.151-55%
Usd Market Cap10052593361.280+1%9967336208.6409439646104.800+6%9754193327.040+2%9273394657.152+7%7959529618.080+25%
Usd Price Per Share38.910+1%38.58036.538+6%37.755+2%35.894+7%30.808+25%
Usd Profit--90000000.000-73000000.000+181%-230000000.000+356%-50350000.000+156%-72775000.000+181%
Usd Revenue--2904000000.0002732250000.000+6%2702500000.000+7%2789550000.000+4%3062675000.000-5%
Usd Total Gains Per Share---0.542-0.736+36%-0.705+30%-0.119-78%0.702-177%
 EOD+4 -4MRQTTM+27 -12YOY+24 -155Y+17 -2210Y+15 -24

3.3 Fundamental Score

Let's check the fundamental score of Alcoa Corp based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1527.924
Price to Book Ratio (EOD)Between0-11.915
Net Profit Margin (MRQ)Greater than00.031
Operating Margin (MRQ)Greater than00.076
Quick Ratio (MRQ)Greater than10.672
Current Ratio (MRQ)Greater than11.407
Debt to Asset Ratio (MRQ)Less than10.639
Debt to Equity Ratio (MRQ)Less than11.770
Return on Equity (MRQ)Greater than0.150.017
Return on Assets (MRQ)Greater than0.050.006
Total4/10 (40.0%)

3.4 Technical Score

Let's check the technical score of Alcoa Corp based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5052.381
Ma 20Greater thanMa 5037.358
Ma 50Greater thanMa 10041.138
Ma 100Greater thanMa 20038.933
OpenGreater thanClose38.440
Total3/5 (60.0%)

4. In-depth Analysis

4.1 About Alcoa Corp

Alcoa Corporation, together with its subsidiaries, produces and sells bauxite, alumina, and aluminum products in the United States, Spain, Australia, Iceland, Norway, Brazil, Canada, and internationally. The company operates through two segments, Alumina and Aluminum. It engages in bauxite mining operations; and processes bauxite into alumina and sells it to customers who process it into industrial chemical products, as well as aluminum smelting and casting businesses. The company offers primary aluminum in the form of alloy ingot or value-add ingot to customers that produce products for the transportation, building and construction, packaging, wire, and other industrial markets; and flat-rolled aluminum in the form of sheet, which is sold primarily to customers that produce beverage and food cans. In addition, it owns hydro power plants that generates and sells electricity in the wholesale market to traders, large industrial consumers, distribution companies, and other generation companies. The company was formerly known as Alcoa Upstream Corporation and changed its name to Alcoa Corporation in October 2016. The company was founded in 1886 and is headquartered in Pittsburgh, Pennsylvania.

Fundamental data was last updated by Penke on 2025-01-16 11:05:04.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a 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 very inefficient.
The company is inefficient 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 able to pay all its debts by selling its assets.
The company is just not able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is overpriced.
Based on how much money comes from the company's main activities, the company is expensive.
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 Alcoa earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Alcoa to the Aluminum industry mean.
  • A Net Profit Margin of 3.1% means that $0.03 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Alcoa Corp:

  • The MRQ is 3.1%. The company is making a profit. +1
  • The TTM is -2.9%. The company is making a loss. -1
Trends
Current periodCompared to+/- 
MRQ3.1%TTM-2.9%+6.0%
TTM-2.9%YOY-8.5%+5.6%
TTM-2.9%5Y-2.4%-0.5%
5Y-2.4%10Y-3.0%+0.6%
Compared to industry (Aluminum)
PeriodCompanyIndustry (mean)+/- 
MRQ3.1%2.9%+0.2%
TTM-2.9%2.7%-5.6%
YOY-8.5%4.0%-12.5%
5Y-2.4%3.7%-6.1%
10Y-3.0%3.2%-6.2%
4.3.1.2. Return on Assets

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

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

Let's take a look of the Return on Assets trends of Alcoa Corp:

  • The MRQ is 0.6%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is -0.5%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ0.6%TTM-0.5%+1.1%
TTM-0.5%YOY-1.6%+1.1%
TTM-0.5%5Y-0.4%-0.1%
5Y-0.4%10Y-0.5%+0.1%
Compared to industry (Aluminum)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6%1.5%-0.9%
TTM-0.5%1.6%-2.1%
YOY-1.6%3.4%-5.0%
5Y-0.4%1.8%-2.2%
10Y-0.5%2.5%-3.0%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Alcoa to the Aluminum industry mean.
  • 1.7% Return on Equity means Alcoa generated $0.02 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Alcoa Corp:

  • The MRQ is 1.7%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is -1.9%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ1.7%TTM-1.9%+3.6%
TTM-1.9%YOY-4.8%+2.9%
TTM-1.9%5Y-1.0%-0.9%
5Y-1.0%10Y-1.2%+0.2%
Compared to industry (Aluminum)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7%3.0%-1.3%
TTM-1.9%3.2%-5.1%
YOY-4.8%7.1%-11.9%
5Y-1.0%5.1%-6.1%
10Y-1.2%5.0%-6.2%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Alcoa Corp.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Alcoa is operating .

  • Measures how much profit Alcoa 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 Alcoa to the Aluminum industry mean.
  • An Operating Margin of 7.6% means the company generated $0.08  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Alcoa Corp:

  • The MRQ is 7.6%. The company is operating less efficient.
  • The TTM is -0.4%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ7.6%TTM-0.4%+7.9%
TTM-0.4%YOY-2.3%+2.0%
TTM-0.4%5Y7.0%-7.3%
5Y7.0%10Y8.0%-1.1%
Compared to industry (Aluminum)
PeriodCompanyIndustry (mean)+/- 
MRQ7.6%6.2%+1.4%
TTM-0.4%5.5%-5.9%
YOY-2.3%5.0%-7.3%
5Y7.0%4.5%+2.5%
10Y8.0%4.2%+3.8%
4.3.2.2. Operating Ratio

Measures how efficient Alcoa is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Aluminum industry mean).
  • An Operation Ratio of 1.81 means that the operating costs are $1.81 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Alcoa Corp:

  • The MRQ is 1.814. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.203. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.814TTM1.203+0.611
TTM1.203YOY1.007+0.196
TTM1.2035Y0.969+0.234
5Y0.96910Y0.955+0.014
Compared to industry (Aluminum)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8141.760+0.054
TTM1.2031.656-0.453
YOY1.0071.653-0.646
5Y0.9691.616-0.647
10Y0.9551.450-0.495
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Alcoa Corp.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Aluminum industry mean).
  • A Current Ratio of 1.41 means the company has $1.41 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Alcoa Corp:

  • The MRQ is 1.407. The company is just able to pay all its short-term debts.
  • The TTM is 1.504. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.407TTM1.504-0.097
TTM1.504YOY1.747-0.243
TTM1.5045Y1.603-0.099
5Y1.60310Y1.358+0.245
Compared to industry (Aluminum)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4071.703-0.296
TTM1.5041.702-0.198
YOY1.7471.698+0.049
5Y1.6031.607-0.004
10Y1.3581.521-0.163
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Alcoa to the Aluminum industry mean.
  • A Quick Ratio of 0.67 means the company can pay off $0.67 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Alcoa Corp:

  • The MRQ is 0.672. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.714. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.672TTM0.714-0.042
TTM0.714YOY0.725-0.011
TTM0.7145Y0.816-0.102
5Y0.81610Y0.682+0.134
Compared to industry (Aluminum)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6720.610+0.062
TTM0.7140.578+0.136
YOY0.7250.7250.000
5Y0.8160.777+0.039
10Y0.6820.716-0.034
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Alcoa Corp.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Alcoa to Aluminum industry mean.
  • A Debt to Asset Ratio of 0.64 means that Alcoa assets are financed with 63.9% credit (debt) and the remaining percentage (100% - 63.9%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Alcoa Corp:

  • The MRQ is 0.639. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.615. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.639TTM0.615+0.024
TTM0.615YOY0.555+0.060
TTM0.6155Y0.597+0.018
5Y0.59710Y0.528+0.069
Compared to industry (Aluminum)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6390.481+0.158
TTM0.6150.481+0.134
YOY0.5550.489+0.066
5Y0.5970.490+0.107
10Y0.5280.496+0.032
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Alcoa to the Aluminum industry mean.
  • A Debt to Equity ratio of 177.0% means that company has $1.77 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Alcoa Corp:

  • The MRQ is 1.770. The company is just able to pay all its debts with equity.
  • The TTM is 2.052. The company is just not able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ1.770TTM2.052-0.282
TTM2.052YOY1.662+0.389
TTM2.0525Y2.072-0.020
5Y2.07210Y1.677+0.395
Compared to industry (Aluminum)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7700.948+0.822
TTM2.0520.948+1.104
YOY1.6620.967+0.695
5Y2.0721.025+1.047
10Y1.6771.059+0.618
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 Alcoa generates.

  • Above 15 is considered overpriced but always compare Alcoa to the Aluminum industry mean.
  • A PE ratio of 27.69 means the investor is paying $27.69 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Alcoa Corp:

  • The EOD is 27.924. Based on the earnings, the company is overpriced. -1
  • The MRQ is 27.687. Based on the earnings, the company is overpriced. -1
  • The TTM is 33.213. Based on the earnings, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD27.924MRQ27.687+0.237
MRQ27.687TTM33.213-5.526
TTM33.213YOY-13.103+46.316
TTM33.2135Y-13.814+47.027
5Y-13.81410Y-7.441-6.373
Compared to industry (Aluminum)
PeriodCompanyIndustry (mean)+/- 
EOD27.92413.741+14.183
MRQ27.68713.453+14.234
TTM33.21314.473+18.740
YOY-13.10310.883-23.986
5Y-13.81415.759-29.573
10Y-7.44130.831-38.272
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 Alcoa Corp:

  • The EOD is -837.716. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -830.611. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -149.214. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-837.716MRQ-830.611-7.105
MRQ-830.611TTM-149.214-681.397
TTM-149.214YOY-27.101-122.113
TTM-149.2145Y-25.365-123.849
5Y-25.36510Y-1.051-24.314
Compared to industry (Aluminum)
PeriodCompanyIndustry (mean)+/- 
EOD-837.7161.989-839.705
MRQ-830.6112.653-833.264
TTM-149.2141.356-150.570
YOY-27.101-0.414-26.687
5Y-25.3650.543-25.908
10Y-1.051-1.619+0.568
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 Alcoa is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Aluminum industry mean).
  • A PB ratio of 1.90 means the investor is paying $1.90 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Alcoa Corp:

  • The EOD is 1.915. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.899. Based on the equity, the company is underpriced. +1
  • The TTM is 1.719. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.915MRQ1.899+0.016
MRQ1.899TTM1.719+0.179
TTM1.719YOY1.530+0.189
TTM1.7195Y1.570+0.149
5Y1.57010Y1.206+0.364
Compared to industry (Aluminum)
PeriodCompanyIndustry (mean)+/- 
EOD1.9151.304+0.611
MRQ1.8991.416+0.483
TTM1.7191.414+0.305
YOY1.5301.574-0.044
5Y1.5701.570+0.000
10Y1.2061.906-0.700
4.6.2. Total Gains per Share

4.7 Holders & Insider Transactions

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

4.8.1. Institutions holding Alcoa Corp

Institutions are holding 75.827% of the shares of Alcoa Corp.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Vanguard Group Inc9.99160.017825813709786543143.8228
2024-09-30BlackRock Inc9.4020.019724290454712496941.5075
2024-09-30Eagle Capital Management LLC5.97782.2133154439974381982.9202
2024-09-30State Street Corp3.70170.0159563645180591523.2789
2024-09-30Dimensional Fund Advisors, Inc.2.77640.067171728485077427.6179
2024-09-30Morgan Stanley - Brokerage Accounts2.73850.01987075081-9869795-58.2465
2024-09-30Geode Capital Management, LLC1.62320.01314193744123947941.9556
2024-09-30Citadel Advisors Llc1.59250.0306411421089810727.9253
2024-09-30Slate Path Capital LP1.44422.2168373114100
2024-09-30T. Rowe Price Associates, Inc.0.94640.010924450101898950347.7548
2024-09-30Bank of New York Mellon Corp0.9130.01692358783-77956-3.1992
2024-09-30ARGA Investment Management, LP0.89562.95552313806348781.5305
2024-09-30JPMorgan Chase & Co0.85020.0065219646227022214.0285
2024-09-30Antipodes Partners Limited0.84762.92832189749-149642-6.3966
2024-09-30Encompass Capital Advisors LLC0.83184.037221488901188890123.8427
2024-09-30VOLORIDGE INVESTMENT MANAGEMENT, LLC0.81250.294720991801230626.2275
2024-06-30NORGES BANK0.78320.012202344167843650.4412
2024-09-30Charles Schwab Investment Management Inc0.7310.0139188859046798632.9427
2024-09-30Fisher Asset Management, LLC0.72470.02961872199-302086-13.8936
2024-09-30Two Sigma Investments LLC0.70450.15391820053-633641-25.824
Total 48.288415.0726124754992+13509145+10.8%

4.9.2. Funds holding Alcoa Corp

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-12-31iShares Core S&P Mid-Cap ETF3.25670.33448413936278760.3324
2024-11-30Vanguard Total Stock Mkt Idx Inv3.1420.02058117405-71388-0.8718
2024-11-30Vanguard Small Cap Index2.52270.17946517544381000.588
2024-11-30Vanguard Small Cap Value Index Inv1.70570.32324406798285610.6523
2024-11-30Vanguard Institutional Extnd Mkt Idx Tr1.49660.14753866431266320.6936
2024-11-30SPDR® S&P MIDCAP 400 ETF Trust0.81080.38142094629626953.0855
2024-12-31SPDR® S&P Metals and Mining ETF0.80585.14352081906-34803-1.6442
2024-12-31State St Russell Sm/Mid Cp® Indx NL Cl C0.5670.12261464837-23417-1.5735
2024-11-30Fidelity Extended Market Index0.55470.14941433220-1956-0.1363
2024-12-31iShares S&P Mid-Cap 400 Value ETF0.550.6824142097400
2024-12-31State St S&P Midcap® Indx SL Cl II0.45180.32971167230106000.9165
2024-12-31Eagle Capital Select Equity ETF0.44871.97641159332203001.7822
2024-12-31Global X US Infrastructure Dev ETF0.44850.511158810-2145-0.1848
2024-09-30T. Rowe Price Real Assets Tr I-Z0.4410.28261139434967831563.9942
2024-12-31SPDR® Portfolio S&P 400™ Mid Cap ETF0.41390.3352106943533880.3178
2024-11-30DFA US Targeted Value I0.40110.32571036274-264212-20.3164
2024-12-31iShares Russell Mid-Cap ETF0.31380.07988107341860.0229
2024-11-30Fidelity Mid Cap Index0.30460.092278702400
2024-11-30Vanguard Materials ETF0.29990.82097748357300510.4021
2024-09-30Blackrock Russ 1000 Eq Idx Composite0.29740.018176828020326035.9739
Total 19.232712.254949689068+1064513+2.1%

5.3. Insider Transactions

Insiders are holding 0.756% of the shares of Alcoa Corp.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-10-22Renato BacchiSELL2386742.29
2024-03-13Tammi A JonesSELL2646830.78
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Reversals in quarterly reports

I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.

 2023-09-302023-12-312024-03-312024-06-302024-09-30
Gross Profit  22,000-15,0007,00027,00034,000176,000210,000-10,826,000-10,616,000
Total Other Income Expense Net -107,00030,000-77,000-211,000-288,00077,000-211,000486,000275,000



5.2. Latest Balance Sheet

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

Summary
Total Assets14,542,000
Total Liabilities9,292,000
Total Stockholder Equity5,250,000
 As reported
Total Liabilities 9,292,000
Total Stockholder Equity+ 5,250,000
Total Assets = 14,542,000

Assets

Total Assets14,542,000
Total Current Assets4,866,000
Long-term Assets9,676,000
Total Current Assets
Cash And Cash Equivalents 1,313,000
Short-term Investments 5,000
Net Receivables 1,007,000
Inventory 2,096,000
Other Current Assets 450,000
Total Current Assets  (as reported)4,866,000
Total Current Assets  (calculated)4,871,000
+/- 5,000
Long-term Assets
Property Plant Equipment 6,721,000
Goodwill 144,000
Long Term Investments 982,000
Intangible Assets 34,000
Long-term Assets Other 1,466,000
Long-term Assets  (as reported)9,676,000
Long-term Assets  (calculated)9,347,000
+/- 329,000

Liabilities & Shareholders' Equity

Total Current Liabilities3,459,000
Long-term Liabilities5,833,000
Total Stockholder Equity5,250,000
Total Current Liabilities
Short-term Debt 464,000
Short Long Term Debt 464,000
Accounts payable 1,544,000
Other Current Liabilities 1,342,000
Total Current Liabilities  (as reported)3,459,000
Total Current Liabilities  (calculated)3,814,000
+/- 355,000
Long-term Liabilities
Long term Debt 2,469,000
Long-term Liabilities Other 632,000
Long-term Liabilities  (as reported)5,833,000
Long-term Liabilities  (calculated)3,101,000
+/- 2,732,000
Total Stockholder Equity
Common Stock3,000
Retained Earnings -1,498,000
Accumulated Other Comprehensive Income -4,742,000
Other Stockholders Equity 11,487,000
Total Stockholder Equity (as reported)5,250,000
Total Stockholder Equity (calculated)5,250,000
+/-0
Other
Capital Stock3,000
Cash and Short Term Investments 1,313,000
Common Stock Shares Outstanding 233,595
Current Deferred Revenue109,000
Liabilities and Stockholders Equity 14,542,000
Net Debt 1,620,000
Net Invested Capital 8,183,000
Net Working Capital 1,407,000
Property Plant and Equipment Gross 20,535,000
Short Long Term Debt Total 2,933,000



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-31
> Total Assets 
18,680,000
0
0
0
16,413,000
16,403,000
16,374,000
17,305,000
16,734,000
17,076,000
16,929,000
17,254,000
17,447,000
17,096,000
16,518,000
16,185,000
15,938,000
15,956,000
15,349,000
14,670,000
14,640,000
13,651,000
13,300,000
14,223,000
14,864,000
14,931,000
14,438,000
14,197,000
15,003,000
15,988,000
15,709,000
14,885,000
14,756,000
14,369,000
14,128,000
13,917,000
14,158,000
14,328,000
14,307,000
14,542,000
14,542,00014,307,00014,328,00014,158,00013,917,00014,128,00014,369,00014,756,00014,885,00015,709,00015,988,00015,003,00014,197,00014,438,00014,931,00014,864,00014,223,00013,300,00013,651,00014,640,00014,670,00015,349,00015,956,00015,938,00016,185,00016,518,00017,096,00017,447,00017,254,00016,929,00017,076,00016,734,00017,305,00016,374,00016,403,00016,413,00000018,680,000
   > Total Current Assets 
2,917,000
0
0
0
2,566,000
2,481,000
2,386,000
3,622,000
3,181,000
3,404,000
3,583,000
3,804,000
4,238,000
4,149,000
4,281,000
4,193,000
4,134,000
4,114,000
3,818,000
3,643,000
3,530,000
3,333,000
3,179,000
4,026,000
4,520,000
4,891,000
4,201,000
4,285,000
5,026,000
5,598,000
5,863,000
5,350,000
5,250,000
4,946,000
4,670,000
4,365,000
4,405,000
4,881,000
4,903,000
4,866,000
4,866,0004,903,0004,881,0004,405,0004,365,0004,670,0004,946,0005,250,0005,350,0005,863,0005,598,0005,026,0004,285,0004,201,0004,891,0004,520,0004,026,0003,179,0003,333,0003,530,0003,643,0003,818,0004,114,0004,134,0004,193,0004,281,0004,149,0004,238,0003,804,0003,583,0003,404,0003,181,0003,622,0002,386,0002,481,0002,566,0000002,917,000
       Cash And Cash Equivalents 
266,000
0
0
0
557,000
359,000
332,000
241,000
853,000
804,000
954,000
1,119,000
1,358,000
1,196,000
1,089,000
1,022,000
1,113,000
1,017,000
834,000
841,000
879,000
829,000
965,000
1,736,000
1,607,000
2,544,000
1,652,000
1,452,000
1,814,000
1,554,000
1,638,000
1,432,000
1,363,000
1,138,000
990,000
926,000
976,000
1,358,000
1,396,000
1,313,000
1,313,0001,396,0001,358,000976,000926,000990,0001,138,0001,363,0001,432,0001,638,0001,554,0001,814,0001,452,0001,652,0002,544,0001,607,0001,736,000965,000829,000879,000841,000834,0001,017,0001,113,0001,022,0001,089,0001,196,0001,358,0001,119,000954,000804,000853,000241,000332,000359,000557,000000266,000
       Short-term Investments 
0
0
0
0
0
0
0
1,228,000
0
0
0
0
0
7,000
6,000
4,000
3,000
0
0
0
0
0
0
1,034
1,051
1,055
1,113,000
1,146,000
0
0
224,000
207,000
-21,000
106,000
93,000
33,000
29,000
22,000
38,000
5,000
5,00038,00022,00029,00033,00093,000106,000-21,000207,000224,000001,146,0001,113,0001,0551,0511,0340000003,0004,0006,0007,000000001,228,0000000000
       Net Receivables 
712,000
0
0
0
504,000
591,000
607,000
692,000
834,000
882,000
995,000
1,033,000
1,043,000
1,001,000
1,195,000
1,193,000
1,003,000
942,000
887,000
824,000
660,000
665,000
507,000
611,000
556,000
677,000
744,000
861,000
884,000
1,050,000
1,022,000
868,000
909,000
852,000
806,000
796,000
808,000
1,001,000
1,074,000
1,007,000
1,007,0001,074,0001,001,000808,000796,000806,000852,000909,000868,0001,022,0001,050,000884,000861,000744,000677,000556,000611,000507,000665,000660,000824,000887,000942,0001,003,0001,193,0001,195,0001,001,0001,043,0001,033,000995,000882,000834,000692,000607,000591,000504,000000712,000
       Inventory 
1,501,000
0
0
0
1,172,000
1,203,000
1,166,000
1,192,000
1,160,000
1,294,000
1,287,000
1,323,000
1,453,000
1,630,000
1,668,000
1,666,000
1,644,000
1,799,000
1,767,000
1,649,000
1,644,000
1,509,000
1,419,000
1,398,000
1,398,000
1,417,000
1,547,000
1,702,000
1,956,000
2,495,000
2,556,000
2,400,000
2,427,000
2,395,000
2,400,000
2,190,000
2,158,000
2,048,000
1,975,000
2,096,000
2,096,0001,975,0002,048,0002,158,0002,190,0002,400,0002,395,0002,427,0002,400,0002,556,0002,495,0001,956,0001,702,0001,547,0001,417,0001,398,0001,398,0001,419,0001,509,0001,644,0001,649,0001,767,0001,799,0001,644,0001,666,0001,668,0001,630,0001,453,0001,323,0001,287,0001,294,0001,160,0001,192,0001,166,0001,203,0001,172,0000001,501,000
       Other Current Assets 
438,000
0
0
0
333,000
328,000
281,000
269,000
334,000
424,000
347,000
217,000
271,000
270,000
283,000
255,000
301,000
285,000
250,000
245,000
288,000
277,000
264,000
270,000
290,000
238,000
233,000
251,000
358,000
406,000
381,000
388,000
417,000
455,000
337,000
420,000
434,000
474,000
458,000
450,000
450,000458,000474,000434,000420,000337,000455,000417,000388,000381,000406,000358,000251,000233,000238,000290,000270,000264,000277,000288,000245,000250,000285,000301,000255,000283,000270,000271,000217,000347,000424,000334,000269,000281,000328,000333,000000438,000
   > Long-term Assets 
0
0
0
0
13,847,000
13,922,000
13,988,000
13,683,000
13,553,000
13,672,000
13,346,000
13,450,000
13,209,000
12,947,000
12,237,000
11,992,000
11,804,000
11,842,000
11,531,000
11,027,000
11,110,000
10,318,000
10,121,000
10,197,000
10,344,000
10,040,000
10,237,000
9,912,000
9,977,000
10,390,000
9,846,000
9,535,000
9,506,000
9,423,000
9,458,000
9,552,000
9,753,000
9,447,000
9,404,000
9,676,000
9,676,0009,404,0009,447,0009,753,0009,552,0009,458,0009,423,0009,506,0009,535,0009,846,00010,390,0009,977,0009,912,00010,237,00010,040,00010,344,00010,197,00010,121,00010,318,00011,110,00011,027,00011,531,00011,842,00011,804,00011,992,00012,237,00012,947,00013,209,00013,450,00013,346,00013,672,00013,553,00013,683,00013,988,00013,922,00013,847,0000000
       Property Plant Equipment 
11,326,000
0
0
0
9,390,000
9,519,000
9,569,000
9,609,000
9,325,000
9,428,000
9,237,000
9,282,000
9,138,000
9,034,000
8,556,000
8,355,000
8,327,000
8,328,000
8,273,000
7,929,000
7,916,000
7,160,000
7,289,000
7,250,000
7,190,000
6,930,000
6,976,000
6,679,000
6,623,000
6,824,000
6,457,000
6,254,000
6,493,000
6,426,000
6,445,000
6,532,000
6,785,000
6,577,000
6,503,000
6,721,000
6,721,0006,503,0006,577,0006,785,0006,532,0006,445,0006,426,0006,493,0006,254,0006,457,0006,824,0006,623,0006,679,0006,976,0006,930,0007,190,0007,250,0007,289,0007,160,0007,916,0007,929,0008,273,0008,328,0008,327,0008,355,0008,556,0009,034,0009,138,0009,282,0009,237,0009,428,0009,325,0009,609,0009,569,0009,519,0009,390,00000011,326,000
       Goodwill 
160,000
0
0
0
152,000
153,000
155,000
155,000
155,000
155,000
0
0
154,000
0
0
0
151,000
0
0
0
150,000
0
0
0
145,000
0
0
0
144,000
0
145,000
144,000
145,000
145,000
146,000
146,000
146,000
146,000
144,000
144,000
144,000144,000146,000146,000146,000146,000145,000145,000144,000145,0000144,000000145,000000150,000000151,000000154,00000155,000155,000155,000155,000153,000152,000000160,000
       Long Term Investments 
1,777,000
0
0
0
1,472,000
0
0
1,632,000
1,826,000
1,750,000
1,637,000
1,561,000
1,538,000
1,512,000
1,434,000
1,423,000
1,442,000
1,430,000
1,141,000
1,114,000
1,113,000
1,059,000
1,037,000
1,035,000
1,051,000
1,055,000
1,113,000
1,146,000
1,199,000
1,224,000
1,238,000
1,223,000
1,143,000
1,051,000
1,034,000
1,004,000
979,000
969,000
989,000
982,000
982,000989,000969,000979,0001,004,0001,034,0001,051,0001,143,0001,223,0001,238,0001,224,0001,199,0001,146,0001,113,0001,055,0001,051,0001,035,0001,037,0001,059,0001,113,0001,114,0001,141,0001,430,0001,442,0001,423,0001,434,0001,512,0001,538,0001,561,0001,637,0001,750,0001,826,0001,632,000001,472,0000001,777,000
       Intangible Assets 
230,000
0
0
0
53,000
153,000
155,000
155,000
135,000
135,000
0
0
62,000
0
0
0
57,000
0
0
0
52,000
0
0
0
45,000
0
0
0
36,000
0
31,000
30,000
29,000
30,000
39,000
37,000
37,000
36,000
35,000
34,000
34,00035,00036,00037,00037,00039,00030,00029,00030,00031,000036,00000045,00000052,00000057,00000062,00000135,000135,000155,000155,000153,00053,000000230,000
       Long-term Assets Other 
0
0
0
0
167,000
1,264,000
1,495,000
1,534,000
1,661,000
1,680,000
1,688,000
1,745,000
1,719,000
1,701,000
1,635,000
1,615,000
138,000
1,480,000
1,463,000
1,377,000
1,414,000
1,228,000
1,308,000
1,372,000
1,444,000
1,402,000
1,416,000
1,387,000
1,644,000
1,655,000
1,691,000
1,467,000
1,421,000
1,431,000
1,654,000
1,438,000
1,399,000
1,424,000
1,422,000
1,466,000
1,466,0001,422,0001,424,0001,399,0001,438,0001,654,0001,431,0001,421,0001,467,0001,691,0001,655,0001,644,0001,387,0001,416,0001,402,0001,444,0001,372,0001,308,0001,228,0001,414,0001,377,0001,463,0001,480,000138,0001,615,0001,635,0001,701,0001,719,0001,745,0001,688,0001,680,0001,661,0001,534,0001,495,0001,264,000167,0000000
       Deferred Long Term Asset Charges 
0
0
0
0
0
0
0
753,000
741,000
814,000
784,000
862,000
814,000
700,000
612,000
599,000
560,000
604,000
599,000
560,000
642,000
425,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000425,000642,000560,000599,000604,000560,000599,000612,000700,000814,000862,000784,000814,000741,000753,0000000000
> Total Liabilities 
5,607,000
0
0
0
4,900,000
4,583,000
5,421,000
8,179,000
9,044,000
8,913,000
8,730,000
9,136,000
10,652,000
9,579,000
9,410,000
8,900,000
8,544,000
8,873,000
8,490,000
8,260,000
8,784,000
7,840,000
7,976,000
9,204,000
9,873,000
10,058,000
9,020,000
8,736,000
8,754,000
9,731,000
8,417,000
7,993,000
8,167,000
8,073,000
7,670,000
7,825,000
8,312,000
8,794,000
8,891,000
9,292,000
9,292,0008,891,0008,794,0008,312,0007,825,0007,670,0008,073,0008,167,0007,993,0008,417,0009,731,0008,754,0008,736,0009,020,00010,058,0009,873,0009,204,0007,976,0007,840,0008,784,0008,260,0008,490,0008,873,0008,544,0008,900,0009,410,0009,579,00010,652,0009,136,0008,730,0008,913,0009,044,0008,179,0005,421,0004,583,0004,900,0000005,607,000
   > Total Current Liabilities 
2,735,000
0
0
0
2,404,000
2,194,000
3,039,000
2,206,000
2,842,000
2,623,000
2,608,000
2,766,000
3,252,000
2,976,000
3,013,000
3,004,000
2,919,000
2,803,000
2,531,000
2,455,000
2,563,000
2,223,000
2,241,000
2,276,000
2,761,000
3,221,000
2,671,000
2,929,000
3,223,000
3,466,000
3,236,000
2,954,000
3,004,000
2,785,000
2,596,000
2,624,000
3,030,000
3,041,000
3,166,000
3,459,000
3,459,0003,166,0003,041,0003,030,0002,624,0002,596,0002,785,0003,004,0002,954,0003,236,0003,466,0003,223,0002,929,0002,671,0003,221,0002,761,0002,276,0002,241,0002,223,0002,563,0002,455,0002,531,0002,803,0002,919,0003,004,0003,013,0002,976,0003,252,0002,766,0002,608,0002,623,0002,842,0002,206,0003,039,0002,194,0002,404,0000002,735,000
       Short-term Debt 
29,000
0
0
0
18,000
20,000
22,000
21,000
21,000
20,000
19,000
17,000
16,000
15,000
13,000
4,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
2,000
2,000
745,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
79,000
79,000
79,000
464,000
464,00079,00079,00079,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,000745,0002,0002,0001,0001,0001,0001,0001,0001,0001,0004,00013,00015,00016,00017,00019,00020,00021,00021,00022,00020,00018,00000029,000
       Short Long Term Debt 
29,000
0
0
0
18,000
0
0
0
21,000
1,451,000
1,437,000
1,401,000
16,000
15,000
13,000
4,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
2,000
2,000
745,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
79,000
79,000
79,000
464,000
464,00079,00079,00079,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,000745,0002,0002,0001,0001,0001,0001,0001,0001,0001,0004,00013,00015,00016,0001,401,0001,437,0001,451,00021,00000018,00000029,000
       Accounts payable 
1,740,000
0
0
0
1,379,000
1,261,000
1,277,000
1,252,000
1,472,000
1,434,000
1,508,000
1,618,000
1,898,000
1,813,000
1,752,000
1,711,000
1,663,000
1,503,000
1,523,000
1,418,000
1,484,000
1,276,000
1,253,000
1,360,000
1,403,000
1,284,000
1,392,000
1,482,000
1,674,000
1,645,000
1,752,000
1,590,000
1,757,000
1,489,000
1,491,000
1,472,000
1,714,000
1,586,000
1,619,000
1,544,000
1,544,0001,619,0001,586,0001,714,0001,472,0001,491,0001,489,0001,757,0001,590,0001,752,0001,645,0001,674,0001,482,0001,392,0001,284,0001,403,0001,360,0001,253,0001,276,0001,484,0001,418,0001,523,0001,503,0001,663,0001,711,0001,752,0001,813,0001,898,0001,618,0001,508,0001,434,0001,472,0001,252,0001,277,0001,261,0001,379,0000001,740,000
       Other Current Liabilities 
825,000
0
0
0
871,000
765,000
1,676,000
823,000
1,202,000
993,000
937,000
965,000
1,056,000
823,000
925,000
872,000
829,000
904,000
907,000
955,000
974,000
868,000
891,000
884,000
1,265,000
1,100,000
1,152,000
1,228,000
1,174,000
1,462,000
1,140,000
1,062,000
1,016,000
1,088,000
1,037,000
1,041,000
1,149,000
1,282,000
1,349,000
1,342,000
1,342,0001,349,0001,282,0001,149,0001,041,0001,037,0001,088,0001,016,0001,062,0001,140,0001,462,0001,174,0001,228,0001,152,0001,100,0001,265,000884,000891,000868,000974,000955,000907,000904,000829,000872,000925,000823,0001,056,000965,000937,000993,0001,202,000823,0001,676,000765,000871,000000825,000
   > Long-term Liabilities 
0
0
0
0
2,496,000
2,389,000
2,382,000
5,973,000
6,202,000
6,290,000
6,122,000
6,370,000
7,400,000
6,603,000
6,397,000
5,896,000
5,625,000
6,070,000
5,959,000
5,805,000
6,221,000
5,617,000
5,735,000
6,928,000
7,112,000
6,837,000
6,349,000
5,807,000
5,531,000
6,265,000
5,181,000
5,039,000
5,163,000
5,288,000
5,074,000
5,201,000
5,282,000
5,753,000
5,725,000
5,833,000
5,833,0005,725,0005,753,0005,282,0005,201,0005,074,0005,288,0005,163,0005,039,0005,181,0006,265,0005,531,0005,807,0006,349,0006,837,0007,112,0006,928,0005,735,0005,617,0006,221,0005,805,0005,959,0006,070,0005,625,0005,896,0006,397,0006,603,0007,400,0006,370,0006,122,0006,290,0006,202,0005,973,0002,382,0002,389,0002,496,0000000
       Long term Debt Total 
0
0
0
0
0
0
0
1,457,000
1,424,000
1,431,000
1,418,000
1,384,000
1,388,000
1,445,000
1,916,000
1,820,000
1,801,000
1,802,000
1,804,000
1,805,000
1,799,000
1,801,000
1,800,000
2,538,000
2,463,000
2,214,000
2,216,000
1,724,000
1,726,000
1,727,000
1,725,000
1,725,000
1,806,000
1,806,000
1,808,000
1,809,000
0
0
0
0
00001,809,0001,808,0001,806,0001,806,0001,725,0001,725,0001,727,0001,726,0001,724,0002,216,0002,214,0002,463,0002,538,0001,800,0001,801,0001,799,0001,805,0001,804,0001,802,0001,801,0001,820,0001,916,0001,445,0001,388,0001,384,0001,418,0001,431,0001,424,0001,457,0000000000
       Capital Lease Obligations 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
100,000
0
0
0
82,000
0
0
0
64,000
0
0
0
59,000
0
0
0
104,000
0
0
0
000104,00000059,00000064,00000082,000000100,00000000000000000000000
       Deferred Long Term Asset Charges 
0
0
0
0
0
0
0
753,000
741,000
814,000
784,000
862,000
814,000
700,000
612,000
599,000
560,000
604,000
599,000
560,000
642,000
425,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000425,000642,000560,000599,000604,000560,000599,000612,000700,000814,000862,000784,000814,000741,000753,0000000000
       Long-term Liabilities Other 
0
0
0
0
0
0
0
3,902,000
4,195,000
4,217,000
4,088,000
3,994,000
4,625,000
4,443,000
3,658,000
3,209,000
3,341,000
3,324,000
340,000
338,000
58,000
332,000
332,000
3,422,000
3,363,000
558,000
550,000
524,000
599,000
601,000
502,000
442,000
486,000
527,000
514,000
538,000
36,000
606,000
591,000
632,000
632,000591,000606,00036,000538,000514,000527,000486,000442,000502,000601,000599,000524,000550,000558,0003,363,0003,422,000332,000332,00058,000338,000340,0003,324,0003,341,0003,209,0003,658,0004,443,0004,625,0003,994,0004,088,0004,217,0004,195,0003,902,0000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
614,000
604,000
642,000
616,000
992,000
1,384,000
715,000
823,000
867,000
483,000
944,000
846,000
763,000
951,000
496,000
535,000
968,000
1,257,000
1,481,000
1,753,000
1,802,000
1,647,000
2,396,000
1,369,000
1,254,000
1,512,000
1,643,000
0
0
0
0
0
0
0000001,643,0001,512,0001,254,0001,369,0002,396,0001,647,0001,802,0001,753,0001,481,0001,257,000968,000535,000496,000951,000763,000846,000944,000483,000867,000823,000715,0001,384,000992,000616,000642,000604,000614,0000000000
> Total Stockholder Equity
10,599,000
0
0
0
9,442,000
9,698,000
8,773,000
6,980,000
5,648,000
5,876,000
5,954,000
5,862,000
4,520,000
5,368,000
5,024,000
5,216,000
5,389,000
5,157,000
4,895,000
4,539,000
4,082,000
4,275,000
3,705,000
3,395,000
3,287,000
3,248,000
3,769,000
3,878,000
4,638,000
4,579,000
5,666,000
5,371,000
5,076,000
4,690,000
4,842,000
4,509,000
4,251,000
3,994,000
3,899,000
5,250,000
5,250,0003,899,0003,994,0004,251,0004,509,0004,842,0004,690,0005,076,0005,371,0005,666,0004,579,0004,638,0003,878,0003,769,0003,248,0003,287,0003,395,0003,705,0004,275,0004,082,0004,539,0004,895,0005,157,0005,389,0005,216,0005,024,0005,368,0004,520,0005,862,0005,954,0005,876,0005,648,0006,980,0008,773,0009,698,0009,442,00000010,599,000
   Common Stock
11,915,000
0
0
0
11,042,000
11,155,000
10,229,000
0
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
3,000
3,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,000010,229,00011,155,00011,042,00000011,915,000
   Retained Earnings Total Equity
0
0
0
0
0
0
0
0
-104,000
121,000
196,000
309,000
113,000
263,000
339,000
298,000
341,000
371,000
-31,000
-252,000
-555,000
-476,000
-672,000
-721,000
-725,000
-550,000
-241,000
96,000
-315,000
114,000
606,000
-158,000
-570,000
-819,000
0
0
0
0
0
0
000000-819,000-570,000-158,000606,000114,000-315,00096,000-241,000-550,000-725,000-721,000-672,000-476,000-555,000-252,000-31,000371,000341,000298,000339,000263,000113,000309,000196,000121,000-104,00000000000
   Accumulated Other Comprehensive Income -4,742,000-3,737,000-3,628,000-3,645,000-3,547,000-3,394,000-3,655,000-3,539,000-3,644,000-4,255,000-5,074,000-4,626,000-5,928,000-5,687,000-5,878,000-5,653,000-5,547,000-5,280,000-4,898,000-5,004,000-4,849,000-4,705,000-4,834,000-4,565,000-4,740,000-4,967,000-4,530,000-5,185,000-4,033,000-3,803,000-3,800,000-3,761,000-4,478,000-1,456,000-1,457,000-1,600,0000000
   Capital Surplus 
0
0
0
0
0
0
0
0
9,531,000
9,553,000
9,559,000
9,584,000
9,590,000
9,633,000
9,650,000
9,656,000
9,611,000
9,618,000
9,629,000
9,638,000
9,639,000
9,647,000
9,655,000
9,661,000
9,663,000
9,674,000
9,695,000
9,708,000
9,577,000
9,537,000
9,313,000
9,171,000
9,183,000
9,162,000
9,173,000
9,179,000
0
0
0
0
00009,179,0009,173,0009,162,0009,183,0009,171,0009,313,0009,537,0009,577,0009,708,0009,695,0009,674,0009,663,0009,661,0009,655,0009,647,0009,639,0009,638,0009,629,0009,618,0009,611,0009,656,0009,650,0009,633,0009,590,0009,584,0009,559,0009,553,0009,531,00000000000
   Treasury Stock0000000000000000000000000000000000000000
   Other Stockholders Equity 
-1,316,000
0
0
0
-1,600,000
0
0
11,458,000
9,511,000
9,553,000
9,559,000
9,584,000
9,590,000
9,633,000
9,650,000
9,656,000
9,611,000
9,618,000
9,629,000
9,638,000
9,639,000
9,647,000
9,655,000
9,661,000
9,663,000
9,674,000
9,695,000
9,708,000
9,577,000
9,537,000
9,313,000
9,171,000
9,183,000
9,162,000
9,173,000
9,179,000
9,187,000
9,184,000
9,196,000
11,487,000
11,487,0009,196,0009,184,0009,187,0009,179,0009,173,0009,162,0009,183,0009,171,0009,313,0009,537,0009,577,0009,708,0009,695,0009,674,0009,663,0009,661,0009,655,0009,647,0009,639,0009,638,0009,629,0009,618,0009,611,0009,656,0009,650,0009,633,0009,590,0009,584,0009,559,0009,553,0009,511,00011,458,00000-1,600,000000-1,316,000



5.4. Balance Sheets

Currency in USD. All numbers in thousands.




5.5. Cash Flows

Currency in USD. All numbers in thousands.




5.6. Income Statements

Currency in USD. All numbers in thousands.