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

American Airlines Group
Buy, Hold or Sell?

Let's analyze American Airlines Group together

I guess you are interested in American Airlines Group. 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 American Airlines Group. 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 American Airlines Group

I send you an email if I find something interesting about American Airlines Group.

1. Quick Overview

1.1. Quick analysis of American Airlines Group (30 sec.)










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

How much money do you get?

How much money do you get?
$0.00
When do you have the money?
1 year
How often do you get paid?
62.5%

What is your share worth?

Current worth
$-7.38
Expected worth in 1 year
$-6.95
How sure are you?
52.5%

+ What do you gain per year?

Total Gains per Share
$0.43
Return On Investment
3.0%

For what price can you sell your share?

Current Price per Share
$14.61
Expected price per share
$10.57 - $15.84
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of American Airlines Group (5 min.)




Live pricePrice per Share (EOD)
$14.61
Intrinsic Value Per Share
$62.87 - $201.48
Total Value Per Share
$55.49 - $194.10

2.2. Growth of American Airlines Group (5 min.)




Is American Airlines Group growing?

Current yearPrevious yearGrowGrow %
How rich?-$4.8b-$5.2b$197.2m3.9%

How much money is American Airlines Group making?

Current yearPrevious yearGrowGrow %
Making money$68.7m$401.5m-$332.7m-484.0%
Net Profit Margin0.4%2.9%--

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

2.3. Financial Health of American Airlines Group (5 min.)




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




  Industry Rankings (Airlines)  


Richest
#67 / 67

Most Profit
#25 / 67
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of American Airlines Group?

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

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

Speculation

The Price per Share of American Airlines Group is $14.61. 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 American Airlines Group.
  • 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 American Airlines Group, 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 $-7.38. Based on the TTM, the Book Value Change Per Share is $0.11 per quarter. Based on the YOY, the Book Value Change Per Share is $0.80 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is $0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of American Airlines Group.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps-0.23-1.6%0.080.6%0.594.0%-0.72-4.9%0.221.5%
Usd Book Value Change Per Share-0.79-5.4%0.110.7%0.805.5%-0.38-2.6%-0.35-2.4%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.412.8%0.251.7%
Usd Total Gains Per Share-0.79-5.4%0.110.7%0.805.5%0.030.2%-0.11-0.7%
Usd Price Per Share11.24-12.92-14.56-15.92-28.64-
Price to Earnings Ratio-12.40-25.29-60.87-27.92-21.74-
Price-to-Total Gains Ratio-14.15--44.61--4.98--18.56-39.10-
Price to Book Ratio-1.52--1.70--1.89--9.69--30.37-
Price-to-Total Gains Ratio-14.15--44.61--4.98--18.56-39.10-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share14.61
Number of shares68
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.41
Usd Book Value Change Per Share0.11-0.38
Usd Total Gains Per Share0.110.03
Gains per Quarter (68 shares)7.351.99
Gains per Year (68 shares)29.417.95
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
102919112-104-2
205948223-2076
308877335-31114
40118106447-41522
50147135558-51930
60176164670-62238
70206193782-72646
80235222893-83054
902652511005-93462
1002942801117-103770

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%7.05.00.058.3%10.010.00.050.0%30.010.00.075.0%81.060.00.057.4%
Book Value Change Per Share1.03.00.025.0%5.07.00.041.7%7.013.00.035.0%19.021.00.047.5%70.070.01.049.6%
Dividend per Share0.00.04.00.0%1.00.011.08.3%5.00.015.025.0%25.00.015.062.5%42.00.099.029.8%
Total Gains per Share1.03.00.025.0%5.07.00.041.7%8.012.00.040.0%21.019.00.052.5%73.067.01.051.8%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of American Airlines Group 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---0.7940.108-835%0.802-199%-0.381-52%-0.354-55%
Book Value Per Share---7.383-7.565+2%-7.842+6%-8.555+16%-2.522-66%
Current Ratio--0.5660.591-4%0.716-21%0.733-23%0.710-20%
Debt To Asset Ratio--1.0761.0800%1.0800%1.087-1%1.020+6%
Debt To Equity Ratio----0%-0%-0%13.630-100%
Dividend Per Share----0%-0%0.411-100%0.246-100%
Eps---0.2270.081-381%0.586-139%-0.722+218%0.217-205%
Free Cash Flow Per Share--2.6650.513+420%0.969+175%-0.350+113%-0.215+108%
Free Cash Flow To Equity Per Share--2.449-0.343+114%-0.389+116%0.264+827%-0.115+105%
Gross Profit Margin--4.141-3.863+193%-9.995+341%-3.101+175%-1.460+135%
Intrinsic Value_10Y_max--201.485--------
Intrinsic Value_10Y_min--62.872--------
Intrinsic Value_1Y_max--4.093--------
Intrinsic Value_1Y_min--0.360--------
Intrinsic Value_3Y_max--24.565--------
Intrinsic Value_3Y_min--6.233--------
Intrinsic Value_5Y_max--59.828--------
Intrinsic Value_5Y_min--17.706--------
Market Cap9600684026.880+23%7389445760.0008666602110.680-15%9751967816.000-24%10676309746.664-31%19167083637.444-61%
Net Profit Margin---0.0110.004-378%0.029-137%-0.158+1350%-0.042+285%
Operating Margin--0.0160.043-62%0.042-61%-0.234+1524%-0.066+499%
Operating Ratio--0.9530.950+0%0.930+2%1.234-23%1.057-10%
Pb Ratio-1.979-30%-1.522-1.703+12%-1.894+24%-9.687+536%-30.372+1895%
Pe Ratio-16.116-30%-12.39825.292-149%60.874-120%27.923-144%21.742-157%
Price Per Share14.610+23%11.24012.915-13%14.555-23%15.922-29%28.636-61%
Price To Free Cash Flow Ratio1.371+23%1.0541.541-32%-0.845+180%1.196-12%5.525-81%
Price To Total Gains Ratio-18.390-30%-14.148-44.609+215%-4.982-65%-18.564+31%39.097-136%
Quick Ratio--0.7020.776-10%0.972-28%1.037-32%0.968-27%
Return On Assets---0.0020.001-319%0.006-139%-0.007+215%0.004-159%
Return On Equity----0%-0%-0%0.148-100%
Total Gains Per Share---0.7940.108-835%0.802-199%0.029-2818%-0.108-86%
Usd Book Value---4854000000.000-5075500000.000+5%-5272750000.000+9%-5767750000.000+19%-1710425000.000-65%
Usd Book Value Change Per Share---0.7940.108-835%0.802-199%-0.381-52%-0.354-55%
Usd Book Value Per Share---7.383-7.565+2%-7.842+6%-8.555+16%-2.522-66%
Usd Dividend Per Share----0%-0%0.411-100%0.246-100%
Usd Eps---0.2270.081-381%0.586-139%-0.722+218%0.217-205%
Usd Free Cash Flow--1752000000.000347750000.000+404%617750000.000+184%-240000000.000+114%-144075000.000+108%
Usd Free Cash Flow Per Share--2.6650.513+420%0.969+175%-0.350+113%-0.215+108%
Usd Free Cash Flow To Equity Per Share--2.449-0.343+114%-0.389+116%0.264+827%-0.115+105%
Usd Market Cap9600684026.880+23%7389445760.0008666602110.680-15%9751967816.000-24%10676309746.664-31%19167083637.444-61%
Usd Price Per Share14.610+23%11.24012.915-13%14.555-23%15.922-29%28.636-61%
Usd Profit---149000000.00068750000.000-317%401500000.000-137%-462950000.000+211%155825000.000-196%
Usd Revenue--13647000000.00013403250000.000+2%13228500000.000+3%10042150000.000+36%10334450000.000+32%
Usd Total Gains Per Share---0.7940.108-835%0.802-199%0.029-2818%-0.108-86%
 EOD+5 -3MRQTTM+15 -17YOY+13 -195Y+22 -1210Y+14 -22

3.3 Fundamental Score

Let's check the fundamental score of American Airlines Group based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-16.116
Price to Book Ratio (EOD)Between0-1-1.979
Net Profit Margin (MRQ)Greater than0-0.011
Operating Margin (MRQ)Greater than00.016
Quick Ratio (MRQ)Greater than10.702
Current Ratio (MRQ)Greater than10.566
Debt to Asset Ratio (MRQ)Less than11.076
Debt to Equity Ratio (MRQ)Less than10.000
Return on Equity (MRQ)Greater than0.150.000
Return on Assets (MRQ)Greater than0.05-0.002
Total2/10 (20.0%)

3.4 Technical Score

Let's check the technical score of American Airlines Group based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5062.469
Ma 20Greater thanMa 5014.167
Ma 50Greater thanMa 10012.991
Ma 100Greater thanMa 20011.709
OpenGreater thanClose14.570
Total3/5 (60.0%)

4. In-depth Analysis

4.1 About American Airlines Group

American Airlines Group Inc., through its subsidiaries, operates as a network air carrier. The company provides scheduled air transportation services for passengers and cargo through its hubs in Charlotte, Chicago, Dallas/Fort Worth, Los Angeles, Miami, New York, Philadelphia, Phoenix, and Washington, D.C., as well as through partner gateways in London, Doha, Madrid, Seattle/Tacoma, Sydney, and Tokyo. It operates a mainline fleet of 965 aircraft. The company was formerly known as AMR Corporation and changed its name to American Airlines Group Inc. in December 2013. American Airlines Group Inc. was founded in 1926 and is headquartered in Fort Worth, Texas.

Fundamental data was last updated by Penke on 2024-11-14 08:50:06.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is not making a profit/loss.
Using its assets, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is unable to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is just not able to pay all its debts by selling its assets.

4.2.2. Valuation Summary

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

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit American Airlines Group earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare American Airlines Group to the Airlines industry mean.
  • A Net Profit Margin of -1.1% means that $-0.01 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of American Airlines Group:

  • The MRQ is -1.1%. The company is making a loss. -1
  • The TTM is 0.4%. The company is not making a profit/loss.
Trends
Current periodCompared to+/- 
MRQ-1.1%TTM0.4%-1.5%
TTM0.4%YOY2.9%-2.5%
TTM0.4%5Y-15.8%+16.2%
5Y-15.8%10Y-4.2%-11.6%
Compared to industry (Airlines)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.1%6.7%-7.8%
TTM0.4%4.0%-3.6%
YOY2.9%3.0%-0.1%
5Y-15.8%-18.7%+2.9%
10Y-4.2%-6.4%+2.2%
4.3.1.2. Return on Assets

Shows how efficient American Airlines Group is using its assets to generate profit.

  • Above 5% is considered healthy but always compare American Airlines Group to the Airlines industry mean.
  • -0.2% Return on Assets means that American Airlines Group generated $0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of American Airlines Group:

  • The MRQ is -0.2%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is 0.1%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ-0.2%TTM0.1%-0.3%
TTM0.1%YOY0.6%-0.5%
TTM0.1%5Y-0.7%+0.8%
5Y-0.7%10Y0.4%-1.1%
Compared to industry (Airlines)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.2%1.2%-1.4%
TTM0.1%1.0%-0.9%
YOY0.6%0.6%+0.0%
5Y-0.7%-1.0%+0.3%
10Y0.4%0.3%+0.1%
4.3.1.3. Return on Equity

Shows how efficient American Airlines Group is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare American Airlines Group to the Airlines industry mean.
  • 0.0% Return on Equity means American Airlines Group generated $0.00 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of American Airlines Group:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY-0.0%
TTM-5Y-0.0%
5Y-10Y14.8%-14.8%
Compared to industry (Airlines)
PeriodCompanyIndustry (mean)+/- 
MRQ-6.7%-6.7%
TTM-4.8%-4.8%
YOY-2.9%-2.9%
5Y--4.7%+4.7%
10Y14.8%-0.9%+15.7%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of American Airlines Group.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient American Airlines Group is operating .

  • Measures how much profit American Airlines Group 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 American Airlines Group to the Airlines industry mean.
  • An Operating Margin of 1.6% means the company generated $0.02  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of American Airlines Group:

  • The MRQ is 1.6%. The company is operating less efficient.
  • The TTM is 4.3%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ1.6%TTM4.3%-2.6%
TTM4.3%YOY4.2%+0.1%
TTM4.3%5Y-23.4%+27.6%
5Y-23.4%10Y-6.6%-16.8%
Compared to industry (Airlines)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6%9.7%-8.1%
TTM4.3%6.0%-1.7%
YOY4.2%5.4%-1.2%
5Y-23.4%-14.7%-8.7%
10Y-6.6%-3.7%-2.9%
4.3.2.2. Operating Ratio

Measures how efficient American Airlines Group is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Airlines industry mean).
  • An Operation Ratio of 0.95 means that the operating costs are $0.95 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of American Airlines Group:

  • The MRQ is 0.953. The company is less efficient in keeping operating costs low.
  • The TTM is 0.950. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.953TTM0.950+0.003
TTM0.950YOY0.930+0.020
TTM0.9505Y1.234-0.284
5Y1.23410Y1.057+0.177
Compared to industry (Airlines)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9531.033-0.080
TTM0.9501.052-0.102
YOY0.9301.003-0.073
5Y1.2341.292-0.058
10Y1.0571.092-0.035
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of American Airlines Group.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if American Airlines Group is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Airlines industry mean).
  • A Current Ratio of 0.57 means the company has $0.57 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of American Airlines Group:

  • The MRQ is 0.566. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.591. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.566TTM0.591-0.025
TTM0.591YOY0.716-0.125
TTM0.5915Y0.733-0.142
5Y0.73310Y0.710+0.023
Compared to industry (Airlines)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5660.739-0.173
TTM0.5910.742-0.151
YOY0.7160.795-0.079
5Y0.7330.760-0.027
10Y0.7100.799-0.089
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare American Airlines Group to the Airlines industry mean.
  • A Quick Ratio of 0.70 means the company can pay off $0.70 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of American Airlines Group:

  • The MRQ is 0.702. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.776. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.702TTM0.776-0.074
TTM0.776YOY0.972-0.196
TTM0.7765Y1.037-0.261
5Y1.03710Y0.968+0.069
Compared to industry (Airlines)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7020.478+0.224
TTM0.7760.498+0.278
YOY0.9720.556+0.416
5Y1.0370.521+0.516
10Y0.9680.513+0.455
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of American Airlines Group.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of American Airlines Group assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare American Airlines Group to Airlines industry mean.
  • A Debt to Asset Ratio of 1.08 means that American Airlines Group assets are financed with 107.6% credit (debt) and the remaining percentage (100% - 107.6%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of American Airlines Group:

  • The MRQ is 1.076. The company is just not able to pay all its debts by selling its assets. -1
  • The TTM is 1.080. The company is just not able to pay all its debts by selling its assets. -1
Trends
Current periodCompared to+/- 
MRQ1.076TTM1.080-0.003
TTM1.080YOY1.0800.000
TTM1.0805Y1.087-0.008
5Y1.08710Y1.020+0.067
Compared to industry (Airlines)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0760.830+0.246
TTM1.0800.833+0.247
YOY1.0800.846+0.234
5Y1.0870.818+0.269
10Y1.0200.769+0.251
4.5.4.2. Debt to Equity Ratio

Measures if American Airlines Group is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare American Airlines Group to the Airlines industry mean.
  • A Debt to Equity ratio of 0.0% means that company has $0.00 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of American Airlines Group:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.000
TTM-YOY-0.000
TTM-5Y-0.000
5Y-10Y13.630-13.630
Compared to industry (Airlines)
PeriodCompanyIndustry (mean)+/- 
MRQ-4.276-4.276
TTM-4.352-4.352
YOY-4.364-4.364
5Y-4.740-4.740
10Y13.6303.637+9.993
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 American Airlines Group generates.

  • Above 15 is considered overpriced but always compare American Airlines Group to the Airlines industry mean.
  • A PE ratio of -12.40 means the investor is paying $-12.40 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of American Airlines Group:

  • The EOD is -16.116. Based on the earnings, the company is expensive. -2
  • The MRQ is -12.398. Based on the earnings, the company is expensive. -2
  • The TTM is 25.292. Based on the earnings, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD-16.116MRQ-12.398-3.717
MRQ-12.398TTM25.292-37.690
TTM25.292YOY60.874-35.582
TTM25.2925Y27.923-2.631
5Y27.92310Y21.742+6.181
Compared to industry (Airlines)
PeriodCompanyIndustry (mean)+/- 
EOD-16.1167.090-23.206
MRQ-12.3986.547-18.945
TTM25.2926.201+19.091
YOY60.8745.402+55.472
5Y27.9232.229+25.694
10Y21.7428.203+13.539
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 American Airlines Group:

  • The EOD is 1.371. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 1.054. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 1.541. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD1.371MRQ1.054+0.316
MRQ1.054TTM1.541-0.486
TTM1.541YOY-0.845+2.386
TTM1.5415Y1.196+0.345
5Y1.19610Y5.525-4.329
Compared to industry (Airlines)
PeriodCompanyIndustry (mean)+/- 
EOD1.3713.628-2.257
MRQ1.0543.623-2.569
TTM1.5413.242-1.701
YOY-0.8452.173-3.018
5Y1.1960.787+0.409
10Y5.5250.418+5.107
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 American Airlines Group is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Airlines industry mean).
  • A PB ratio of -1.52 means the investor is paying $-1.52 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of American Airlines Group:

  • The EOD is -1.979. Based on the equity, the company is expensive. -2
  • The MRQ is -1.522. Based on the equity, the company is expensive. -2
  • The TTM is -1.703. Based on the equity, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-1.979MRQ-1.522-0.456
MRQ-1.522TTM-1.703+0.181
TTM-1.703YOY-1.894+0.192
TTM-1.7035Y-9.687+7.984
5Y-9.68710Y-30.372+20.686
Compared to industry (Airlines)
PeriodCompanyIndustry (mean)+/- 
EOD-1.9791.966-3.945
MRQ-1.5221.771-3.293
TTM-1.7031.910-3.613
YOY-1.8941.793-3.687
5Y-9.6872.199-11.886
10Y-30.3722.677-33.049
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 American Airlines Group.

4.8.1. Institutions holding American Airlines Group

Institutions are holding 57.435% of the shares of American Airlines Group.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30Vanguard Group Inc11.27150.016174068344-2109501-2.7692
2024-09-30PRIMECAP Management Company8.72580.4739573396664583100.8057
2024-06-30BlackRock Inc6.16160.0104404895355018951.2551
2024-06-30Morgan Stanley - Brokerage Accounts3.31260.009521768092981595082.1271
2024-06-30State Street Corp3.22070.0105211640322101571.003
2024-06-30Amvescap Plc.2.60140.04117094522265725418.4055
2024-06-30Geode Capital Management, LLC2.43410.015915995121963300.6059
2024-06-30SRS Investment Management, LLC1.9882.014613064028-8578179-39.6363
2024-06-30Susquehanna International Group, LLP1.80.0251182854310179439617.2709
2024-09-30US Global Investors Inc1.3839.834190881885081195.9221
2024-06-30Slate Path Capital LP1.37771.9526905300090530000
2024-06-30Charles Schwab Investment Management Inc0.88080.01255787854-92036-1.5653
2024-06-30Citadel Advisors Llc0.85890.012956443414951043714.1291
2024-06-30Northern Trust Corp0.73830.00934851848-119992-2.4134
2024-06-30Barclays PLC0.72630.01654772685162529951.6396
2024-06-30Dimensional Fund Advisors, Inc.0.64530.01264240659182392875.4709
2024-06-30Goldman Sachs Group Inc0.6330.0084159356162709064.2543
2024-06-30Bank of New York Mellon Corp0.61870.008740657591272113.2299
2024-06-30UBS Group AG0.49240.009132356752408930291.3752
2024-06-30Jane Street Group LLC0.48270.00823171987106748850.7241
Total 50.352814.5014330883235+36211735+10.9%

4.9.2. Funds holding American Airlines Group

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Vanguard PRIMECAP Inv4.01510.3781263844133500001.3444
2024-10-31iShares Core S&P Mid-Cap ETF3.14640.30320676270112000.0542
2024-09-30Vanguard Total Stock Mkt Idx Inv3.13460.013220598117161070.0783
2024-09-30Vanguard Small Cap Index2.48980.119616361096-167300-1.0122
2024-09-30Vanguard Capital Opportunity Inv1.68590.534411078300100000.0903
2024-09-30Vanguard Small Cap Value Index Inv1.68570.212211077417-14672-0.1323
2024-09-30Vanguard Institutional Extnd Mkt Idx Tr1.46860.0996965082596508250
2024-10-31US Global Jets ETF1.18110.07827760613685200.8908
2024-09-30PRIMECAP Odyssey Aggressive Growth0.81690.85145368200300000.562
2024-09-30SPDR® S&P MIDCAP 400 ETF Trust0.79760.2536524124352412430
2024-09-30Vanguard PRIMECAP Core Inv0.62020.34724075500990002.4896
2024-09-30Fidelity Extended Market Index0.58130.1028381991538199150
2024-10-31iShares S&P Mid-Cap 400 Value ETF0.54310.61923568965-2853-0.0799
2024-10-31State St Russell Sm/Mid Cp® Indx NL Cl C0.53910.1056354280035040010.9761
2024-10-31State St S&P Midcap® Indx SL Cl II0.45420.3015298490000
2024-09-30PRIMECAP Odyssey Growth0.41710.512740701-25000-0.9039
2024-10-31SPDR® Portfolio S&P 400™ Mid Cap ETF0.39840.304261831700
2024-09-30PRIMECAP Odyssey Stock0.35440.48472329200-8150-0.3487
2024-10-31Russell 1000 Index Fund0.32260.017221196431519797.7238
2024-10-31iShares Russell Mid-Cap ETF0.31720.0752084094137200.6627
Total 24.969215.7105164080529+19594934+11.9%

5.3. Insider Transactions

Insiders are holding 1.282% of the shares of American Airlines Group.

DateOwnerTypeAmountPricePost Transaction AmountLink
2023-11-20Vasu RajaSELL529812.23
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

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

Summary
Total Assets63,528,000
Total Liabilities68,382,000
Total Stockholder Equity-4,854,000
 As reported
Total Liabilities 68,382,000
Total Stockholder Equity+ -4,854,000
Total Assets = 63,528,000

Assets

Total Assets63,528,000
Total Current Assets14,456,000
Long-term Assets49,072,000
Total Current Assets
Cash And Cash Equivalents 834,000
Short-term Investments 7,638,000
Net Receivables 1,820,000
Inventory 2,582,000
Other Current Assets 1,582,000
Total Current Assets  (as reported)14,456,000
Total Current Assets  (calculated)14,456,000
+/-0
Long-term Assets
Property Plant Equipment 38,555,000
Goodwill 4,091,000
Intangible Assets 2,046,000
Long-term Assets Other 1,471,000
Long-term Assets  (as reported)49,072,000
Long-term Assets  (calculated)46,163,000
+/- 2,909,000

Liabilities & Shareholders' Equity

Total Current Liabilities25,532,000
Long-term Liabilities42,850,000
Total Stockholder Equity-4,854,000
Total Current Liabilities
Short-term Debt 6,557,000
Short Long Term Debt 5,384,000
Accounts payable 2,623,000
Other Current Liabilities 7,950,000
Total Current Liabilities  (as reported)25,532,000
Total Current Liabilities  (calculated)22,514,000
+/- 3,018,000
Long-term Liabilities
Long term Debt 26,268,000
Capital Lease Obligations 7,521,000
Long-term Liabilities Other 1,631,000
Long-term Liabilities  (as reported)42,850,000
Long-term Liabilities  (calculated)35,420,000
+/- 7,430,000
Total Stockholder Equity
Common Stock7,000
Retained Earnings -7,433,000
Accumulated Other Comprehensive Income -4,835,000
Other Stockholders Equity 7,407,000
Total Stockholder Equity (as reported)-4,854,000
Total Stockholder Equity (calculated)-4,854,000
+/-0
Other
Capital Stock7,000
Cash and Short Term Investments 8,472,000
Common Stock Shares Outstanding 657,424
Current Deferred Revenue11,135,000
Liabilities and Stockholders Equity 63,528,000
Net Debt 30,818,000
Net Invested Capital 26,798,000
Net Working Capital -11,076,000
Property Plant and Equipment Gross 62,022,000
Short Long Term Debt Total 31,652,000



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-311993-12-311993-09-301993-06-301993-03-311992-12-311992-09-301992-06-301992-03-311991-12-311991-09-301991-06-301991-03-311990-12-311990-09-301990-06-301990-03-311989-12-311989-09-301989-06-301989-03-311988-12-311988-09-301988-06-301988-03-311987-12-311987-09-301987-06-301987-03-311986-12-311986-09-301986-06-301986-03-311985-12-311985-09-30
> Total Assets 
0
6,421,100
0
0
0
7,528,000
0
0
0
8,423,300
0
0
0
9,722,400
0
10,471,900
10,780,200
10,877,400
11,704,800
12,521,300
13,341,400
13,353,600
14,549,600
15,347,900
15,794,900
16,208,000
17,371,000
17,766,000
18,394,000
18,706,000
19,760,000
19,885,000
19,874,000
19,326,000
19,774,000
19,867,000
20,288,000
19,486,000
19,669,000
19,953,000
20,068,000
19,556,000
19,481,000
19,662,000
20,149,000
20,497,000
20,323,000
20,703,000
21,339,000
20,915,000
21,294,000
21,945,000
22,194,000
22,303,000
22,224,000
23,511,000
24,364,000
24,374,000
24,314,000
25,473,000
25,899,000
26,213,000
26,534,000
29,002,000
31,840,000
32,841,000
32,963,000
32,889,000
31,502,000
30,267,000
30,267,000
29,220,000
29,943,000
29,330,000
29,950,000
30,001,000
29,261,000
28,773,000
29,167,000
29,494,000
29,436,000
29,495,000
29,918,000
30,752,000
30,128,000
29,145,000
29,884,000
30,410,000
29,599,000
28,571,000
28,766,000
28,925,000
26,950,000
25,175,000
24,518,000
24,138,000
25,754,000
25,438,000
25,525,000
25,885,000
25,357,000
25,088,000
27,113,000
25,787,000
24,719,000
23,848,000
24,511,000
24,726,000
23,927,000
23,510,000
23,852,000
26,216,000
26,780,000
42,278,000
43,737,000
44,811,000
44,173,000
43,771,000
46,754,000
47,868,000
48,715,000
48,321,000
49,909,000
51,051,000
51,108,000
51,274,000
52,627,000
53,336,000
52,401,000
51,396,000
53,280,000
52,622,000
52,635,000
60,792,000
60,787,000
61,967,000
61,175,000
59,995,000
58,580,000
64,544,000
62,773,000
62,008,000
68,649,000
72,464,000
68,437,000
66,442,000
67,401,000
67,963,000
66,652,000
64,716,000
66,786,000
67,260,000
65,711,000
63,058,000
64,384,000
64,125,000
63,528,000
63,528,00064,125,00064,384,00063,058,00065,711,00067,260,00066,786,00064,716,00066,652,00067,963,00067,401,00066,442,00068,437,00072,464,00068,649,00062,008,00062,773,00064,544,00058,580,00059,995,00061,175,00061,967,00060,787,00060,792,00052,635,00052,622,00053,280,00051,396,00052,401,00053,336,00052,627,00051,274,00051,108,00051,051,00049,909,00048,321,00048,715,00047,868,00046,754,00043,771,00044,173,00044,811,00043,737,00042,278,00026,780,00026,216,00023,852,00023,510,00023,927,00024,726,00024,511,00023,848,00024,719,00025,787,00027,113,00025,088,00025,357,00025,885,00025,525,00025,438,00025,754,00024,138,00024,518,00025,175,00026,950,00028,925,00028,766,00028,571,00029,599,00030,410,00029,884,00029,145,00030,128,00030,752,00029,918,00029,495,00029,436,00029,494,00029,167,00028,773,00029,261,00030,001,00029,950,00029,330,00029,943,00029,220,00030,267,00030,267,00031,502,00032,889,00032,963,00032,841,00031,840,00029,002,00026,534,00026,213,00025,899,00025,473,00024,314,00024,374,00024,364,00023,511,00022,224,00022,303,00022,194,00021,945,00021,294,00020,915,00021,339,00020,703,00020,323,00020,497,00020,149,00019,662,00019,481,00019,556,00020,068,00019,953,00019,669,00019,486,00020,288,00019,867,00019,774,00019,326,00019,874,00019,885,00019,760,00018,706,00018,394,00017,766,00017,371,00016,208,00015,794,90015,347,90014,549,60013,353,60013,341,40012,521,30011,704,80010,877,40010,780,20010,471,90009,722,4000008,423,3000007,528,0000006,421,1000
   > Total Current Assets 
0
2,270,800
0
0
0
2,109,400
0
0
0
2,146,300
0
0
0
2,615,000
0
2,618,900
2,720,400
2,091,200
2,541,200
2,685,500
3,056,300
2,657,800
3,066,000
2,967,400
3,082,900
2,806,000
3,515,000
3,253,000
2,952,000
2,868,000
3,476,000
3,326,000
3,284,000
2,690,000
3,039,000
2,879,000
3,362,000
3,118,000
3,133,000
3,492,000
3,863,000
3,137,000
3,342,000
3,536,000
3,945,000
4,470,000
4,511,000
4,975,000
5,706,000
5,071,000
5,045,000
5,261,000
5,189,000
4,875,000
4,240,000
4,613,000
5,112,000
4,424,000
4,999,000
5,377,000
5,352,000
5,179,000
4,573,000
5,174,000
6,081,000
6,540,000
6,252,000
5,848,000
5,987,000
4,937,000
4,937,000
4,247,000
5,076,000
4,682,000
5,406,000
5,513,000
5,300,000
4,971,000
5,420,000
5,789,000
5,987,000
6,164,000
6,820,000
7,840,000
7,473,000
6,902,000
7,833,000
8,588,000
8,062,000
7,229,000
7,513,000
9,072,000
7,507,000
5,935,000
5,362,000
5,140,000
6,453,000
6,642,000
6,834,000
7,344,000
6,837,000
6,838,000
8,825,000
7,997,000
6,838,000
6,757,000
7,778,000
7,984,000
7,303,000
7,072,000
7,525,000
9,635,000
10,241,000
14,323,000
15,193,000
14,966,000
13,450,000
12,112,000
14,129,000
14,109,000
13,706,000
9,985,000
10,802,000
11,184,000
11,048,000
10,324,000
10,626,000
11,016,000
10,002,000
9,146,000
9,673,000
9,176,000
9,498,000
8,637,000
8,654,000
9,850,000
9,572,000
8,206,000
7,175,000
13,789,000
12,340,000
11,095,000
18,089,000
22,647,000
19,195,000
17,336,000
17,762,000
18,525,000
17,377,000
15,269,000
17,652,000
18,220,000
16,708,000
13,572,000
14,542,000
14,795,000
14,456,000
14,456,00014,795,00014,542,00013,572,00016,708,00018,220,00017,652,00015,269,00017,377,00018,525,00017,762,00017,336,00019,195,00022,647,00018,089,00011,095,00012,340,00013,789,0007,175,0008,206,0009,572,0009,850,0008,654,0008,637,0009,498,0009,176,0009,673,0009,146,00010,002,00011,016,00010,626,00010,324,00011,048,00011,184,00010,802,0009,985,00013,706,00014,109,00014,129,00012,112,00013,450,00014,966,00015,193,00014,323,00010,241,0009,635,0007,525,0007,072,0007,303,0007,984,0007,778,0006,757,0006,838,0007,997,0008,825,0006,838,0006,837,0007,344,0006,834,0006,642,0006,453,0005,140,0005,362,0005,935,0007,507,0009,072,0007,513,0007,229,0008,062,0008,588,0007,833,0006,902,0007,473,0007,840,0006,820,0006,164,0005,987,0005,789,0005,420,0004,971,0005,300,0005,513,0005,406,0004,682,0005,076,0004,247,0004,937,0004,937,0005,987,0005,848,0006,252,0006,540,0006,081,0005,174,0004,573,0005,179,0005,352,0005,377,0004,999,0004,424,0005,112,0004,613,0004,240,0004,875,0005,189,0005,261,0005,045,0005,071,0005,706,0004,975,0004,511,0004,470,0003,945,0003,536,0003,342,0003,137,0003,863,0003,492,0003,133,0003,118,0003,362,0002,879,0003,039,0002,690,0003,284,0003,326,0003,476,0002,868,0002,952,0003,253,0003,515,0002,806,0003,082,9002,967,4003,066,0002,657,8003,056,3002,685,5002,541,2002,091,2002,720,4002,618,90002,615,0000002,146,3000002,109,4000002,270,8000
       Cash And Cash Equivalents 
0
1,357,000
0
0
0
1,083,400
0
0
0
1,012,300
0
0
0
1,286,600
0
68,900
106,500
120,300
147,800
128,600
229,400
113,500
118,500
209,600
133,400
94,000
80,000
74,000
49,000
45,000
78,000
80,000
131,000
63,000
75,000
65,000
31,000
23,000
61,000
89,000
108,000
82,000
38,000
80,000
39,000
68,000
89,000
22,000
27,000
64,000
124,000
108,000
72,000
95,000
62,000
79,000
96,000
85,000
76,000
128,000
171,000
89,000
172,000
265,000
69,000
120,000
134,000
195,000
123,000
104,000
104,000
157,000
158,000
120,000
152,000
196,000
117,000
120,000
148,000
166,000
127,000
138,000
144,000
167,000
114,000
121,000
145,000
215,000
161,000
148,000
203,000
287,000
273,000
191,000
187,000
191,000
171,000
153,000
189,000
197,000
202,000
168,000
286,000
318,000
304,000
283,000
375,000
371,000
508,000
480,000
606,000
604,000
717,000
1,140,000
1,259,000
1,210,000
1,178,000
994,000
1,048,000
952,000
1,016,000
390,000
495,000
446,000
381,000
322,000
374,000
386,000
340,000
295,000
297,000
293,000
303,000
275,000
337,000
319,000
312,000
280,000
474,000
462,000
253,000
245,000
277,000
325,000
293,000
273,000
376,000
401,000
332,000
440,000
452,000
614,000
577,000
578,000
604,000
605,000
834,000
834,000605,000604,000578,000577,000614,000452,000440,000332,000401,000376,000273,000293,000325,000277,000245,000253,000462,000474,000280,000312,000319,000337,000275,000303,000293,000297,000295,000340,000386,000374,000322,000381,000446,000495,000390,0001,016,000952,0001,048,000994,0001,178,0001,210,0001,259,0001,140,000717,000604,000606,000480,000508,000371,000375,000283,000304,000318,000286,000168,000202,000197,000189,000153,000171,000191,000187,000191,000273,000287,000203,000148,000161,000215,000145,000121,000114,000167,000144,000138,000127,000166,000148,000120,000117,000196,000152,000120,000158,000157,000104,000104,000123,000195,000134,000120,00069,000265,000172,00089,000171,000128,00076,00085,00096,00079,00062,00095,00072,000108,000124,00064,00027,00022,00089,00068,00039,00080,00038,00082,000108,00089,00061,00023,00031,00065,00075,00063,000131,00080,00078,00045,00049,00074,00080,00094,000133,400209,600118,500113,500229,400128,600147,800120,300106,50068,90001,286,6000001,012,3000001,083,4000001,357,0000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
669,000
568,000
1,026,000
754,000
484,000
810,000
1,082,000
819,000
796,000
808,000
1,309,000
1,743,000
1,657,000
2,177,000
2,891,000
2,370,000
2,057,000
2,124,000
2,180,000
1,978,000
1,121,000
1,486,000
1,869,000
1,706,000
1,893,000
2,269,000
2,163,000
2,144,000
1,386,000
1,222,000
2,271,000
2,872,000
2,181,000
2,368,000
2,707,000
1,846,000
1,846,000
1,670,000
2,566,000
2,486,000
3,074,000
3,168,000
3,018,000
2,809,000
2,912,000
3,233,000
3,285,000
3,676,000
4,124,000
4,986,000
4,940,000
4,594,000
5,238,000
5,685,000
5,229,000
4,387,000
4,316,000
4,782,000
4,348,000
2,916,000
2,677,000
2,617,000
3,941,000
4,246,000
4,357,000
4,887,000
4,355,000
4,328,000
5,513,000
4,858,000
3,992,000
3,718,000
4,444,000
4,609,000
3,718,000
3,412,000
3,638,000
5,606,000
6,046,000
8,111,000
8,405,000
8,249,000
6,721,000
6,309,000
8,125,000
7,967,000
7,857,000
5,864,000
6,435,000
6,672,000
6,374,000
6,037,000
6,302,000
6,500,000
5,428,000
4,771,000
4,994,000
4,381,000
4,552,000
4,485,000
4,012,000
5,088,000
4,856,000
3,546,000
3,102,000
9,351,000
8,031,000
6,619,000
13,762,000
17,625,000
14,243,000
12,158,000
12,108,000
12,121,000
10,900,000
8,525,000
11,041,000
11,447,000
10,005,000
7,807,000
8,492,000
8,382,000
7,638,000
7,638,0008,382,0008,492,0007,807,00010,005,00011,447,00011,041,0008,525,00010,900,00012,121,00012,108,00012,158,00014,243,00017,625,00013,762,0006,619,0008,031,0009,351,0003,102,0003,546,0004,856,0005,088,0004,012,0004,485,0004,552,0004,381,0004,994,0004,771,0005,428,0006,500,0006,302,0006,037,0006,374,0006,672,0006,435,0005,864,0007,857,0007,967,0008,125,0006,309,0006,721,0008,249,0008,405,0008,111,0006,046,0005,606,0003,638,0003,412,0003,718,0004,609,0004,444,0003,718,0003,992,0004,858,0005,513,0004,328,0004,355,0004,887,0004,357,0004,246,0003,941,0002,617,0002,677,0002,916,0004,348,0004,782,0004,316,0004,387,0005,229,0005,685,0005,238,0004,594,0004,940,0004,986,0004,124,0003,676,0003,285,0003,233,0002,912,0002,809,0003,018,0003,168,0003,074,0002,486,0002,566,0001,670,0001,846,0001,846,0002,707,0002,368,0002,181,0002,872,0002,271,0001,222,0001,386,0002,144,0002,163,0002,269,0001,893,0001,706,0001,869,0001,486,0001,121,0001,978,0002,180,0002,124,0002,057,0002,370,0002,891,0002,177,0001,657,0001,743,0001,309,000808,000796,000819,0001,082,000810,000484,000754,0001,026,000568,000669,0000000000000000000000000000000000000
       Net Receivables 
0
631,600
0
0
0
690,300
0
0
0
729,200
0
0
0
833,600
0
1,065,400
1,056,400
886,100
1,126,100
1,186,400
1,223,800
951,400
1,089,100
1,216,600
962,800
803,000
1,036,000
884,000
1,015,000
947,000
1,128,000
1,064,000
951,000
910,000
1,056,000
1,040,000
1,114,000
1,206,000
1,483,000
1,458,000
1,560,000
1,153,000
1,378,000
1,496,000
1,439,000
1,382,000
1,493,000
1,524,000
1,546,000
1,370,000
1,596,000
1,753,000
1,732,000
1,543,000
1,704,000
1,689,000
1,742,000
1,134,000
1,493,000
1,447,000
1,496,000
1,303,000
1,383,000
1,670,000
1,829,000
1,414,000
1,839,000
1,556,000
1,563,000
858,000
858,000
924,000
936,000
796,000
965,000
919,000
903,000
836,000
1,033,000
1,052,000
1,111,000
991,000
1,073,000
1,121,000
1,160,000
988,000
1,124,000
1,219,000
1,166,000
1,027,000
1,109,000
1,166,000
1,104,000
811,000
785,000
780,000
814,000
768,000
842,000
910,000
889,000
738,000
922,000
945,000
925,000
902,000
1,056,000
1,129,000
1,160,000
1,124,000
1,243,000
1,376,000
1,340,000
1,560,000
2,008,000
1,981,000
1,961,000
1,771,000
1,826,000
1,892,000
1,828,000
1,425,000
1,450,000
1,593,000
1,703,000
1,594,000
1,397,000
1,543,000
1,700,000
1,752,000
1,809,000
1,941,000
2,170,000
1,706,000
1,876,000
1,943,000
1,850,000
1,750,000
1,020,000
879,000
1,135,000
1,342,000
971,000
1,249,000
1,332,000
1,505,000
1,537,000
1,835,000
1,991,000
2,138,000
1,989,000
2,073,000
2,021,000
2,026,000
2,070,000
2,067,000
1,820,000
1,820,0002,067,0002,070,0002,026,0002,021,0002,073,0001,989,0002,138,0001,991,0001,835,0001,537,0001,505,0001,332,0001,249,000971,0001,342,0001,135,000879,0001,020,0001,750,0001,850,0001,943,0001,876,0001,706,0002,170,0001,941,0001,809,0001,752,0001,700,0001,543,0001,397,0001,594,0001,703,0001,593,0001,450,0001,425,0001,828,0001,892,0001,826,0001,771,0001,961,0001,981,0002,008,0001,560,0001,340,0001,376,0001,243,0001,124,0001,160,0001,129,0001,056,000902,000925,000945,000922,000738,000889,000910,000842,000768,000814,000780,000785,000811,0001,104,0001,166,0001,109,0001,027,0001,166,0001,219,0001,124,000988,0001,160,0001,121,0001,073,000991,0001,111,0001,052,0001,033,000836,000903,000919,000965,000796,000936,000924,000858,000858,0001,563,0001,556,0001,839,0001,414,0001,829,0001,670,0001,383,0001,303,0001,496,0001,447,0001,493,0001,134,0001,742,0001,689,0001,704,0001,543,0001,732,0001,753,0001,596,0001,370,0001,546,0001,524,0001,493,0001,382,0001,439,0001,496,0001,378,0001,153,0001,560,0001,458,0001,483,0001,206,0001,114,0001,040,0001,056,000910,000951,0001,064,0001,128,000947,0001,015,000884,0001,036,000803,000962,8001,216,6001,089,100951,4001,223,8001,186,4001,126,100886,1001,056,4001,065,4000833,600000729,200000690,300000631,6000
       Other Current Assets 
0
57,600
0
0
0
73,200
0
0
0
105,400
0
0
0
119,700
0
1,046,200
1,105,800
594,400
747,900
807,300
1,008,700
984,400
1,254,500
916,200
1,360,900
1,289,000
1,741,000
1,626,000
1,202,000
1,191,000
1,564,000
1,475,000
1,510,000
1,029,000
539,000
526,000
516,000
33,000
495,000
520,000
499,000
-131,000
166,000
189,000
177,000
-206,000
257,000
235,000
210,000
-157,000
226,000
219,000
192,000
-117,000
238,000
225,000
226,000
-78,000
208,000
208,000
180,000
191,000
211,000
439,000
348,000
522,000
547,000
194,000
154,000
1,502,000
1,502,000
939,000
889,000
764,000
725,000
725,000
743,000
718,000
838,000
850,000
924,000
844,000
985,000
1,056,000
753,000
693,000
823,000
937,000
950,000
638,000
1,248,000
1,701,000
656,000
1,033,000
757,000
557,000
522,000
458,000
434,000
320,000
369,000
560,000
1,054,000
778,000
512,000
402,000
389,000
486,000
376,000
561,000
524,000
576,000
464,000
19,000
2,469,000
2,433,000
2,408,000
2,034,000
2,135,000
2,229,000
1,995,000
1,443,000
1,536,000
1,474,000
1,490,000
1,277,000
1,399,000
1,381,000
1,219,000
553,000
1,118,000
1,039,000
897,000
649,000
763,000
792,000
754,000
779,000
807,000
1,444,000
1,288,000
1,275,000
1,421,000
1,659,000
1,476,000
1,605,000
1,739,000
1,034,000
1,939,000
892,000
907,000
822,000
1,644,000
658,000
777,000
832,000
1,582,000
1,582,000832,000777,000658,0001,644,000822,000907,000892,0001,939,0001,034,0001,739,0001,605,0001,476,0001,659,0001,421,0001,275,0001,288,0001,444,000807,000779,000754,000792,000763,000649,000897,0001,039,0001,118,000553,0001,219,0001,381,0001,399,0001,277,0001,490,0001,474,0001,536,0001,443,0001,995,0002,229,0002,135,0002,034,0002,408,0002,433,0002,469,00019,000464,000576,000524,000561,000376,000486,000389,000402,000512,000778,0001,054,000560,000369,000320,000434,000458,000522,000557,000757,0001,033,000656,0001,701,0001,248,000638,000950,000937,000823,000693,000753,0001,056,000985,000844,000924,000850,000838,000718,000743,000725,000725,000764,000889,000939,0001,502,0001,502,000154,000194,000547,000522,000348,000439,000211,000191,000180,000208,000208,000-78,000226,000225,000238,000-117,000192,000219,000226,000-157,000210,000235,000257,000-206,000177,000189,000166,000-131,000499,000520,000495,00033,000516,000526,000539,0001,029,0001,510,0001,475,0001,564,0001,191,0001,202,0001,626,0001,741,0001,289,0001,360,900916,2001,254,500984,4001,008,700807,300747,900594,4001,105,8001,046,2000119,700000105,40000073,20000057,6000
   > Long-term Assets 
0
4,150,300
0
0
0
5,418,600
0
0
0
6,277,000
0
0
0
7,107,400
0
7,853,000
8,059,800
8,786,200
9,163,600
9,835,800
10,285,100
10,695,800
11,483,600
12,380,500
12,712,000
13,402,000
13,856,000
14,513,000
15,442,000
15,838,000
16,284,000
16,559,000
16,590,000
16,636,000
16,735,000
16,988,000
16,926,000
16,368,000
16,536,000
16,461,000
16,205,000
16,419,000
16,139,000
16,126,000
16,204,000
16,027,000
15,812,000
15,728,000
15,633,000
15,844,000
16,249,000
16,684,000
17,005,000
17,428,000
17,984,000
18,898,000
19,252,000
19,950,000
19,315,000
20,096,000
20,547,000
21,034,000
21,961,000
23,828,000
25,759,000
26,301,000
26,711,000
27,041,000
25,515,000
25,330,000
25,330,000
24,973,000
24,867,000
24,648,000
24,544,000
24,488,000
23,961,000
23,802,000
23,747,000
23,705,000
23,449,000
23,331,000
23,098,000
22,912,000
22,655,000
22,243,000
22,051,000
21,822,000
21,537,000
21,342,000
21,253,000
19,853,000
19,443,000
19,240,000
19,156,000
18,998,000
19,301,000
18,796,000
18,691,000
18,541,000
18,520,000
18,250,000
18,288,000
17,790,000
17,881,000
17,091,000
16,733,000
16,742,000
16,624,000
16,438,000
16,327,000
16,581,000
16,539,000
27,955,000
28,544,000
29,845,000
30,723,000
31,659,000
32,625,000
33,759,000
35,009,000
38,336,000
39,107,000
39,867,000
40,060,000
40,950,000
42,001,000
42,320,000
42,399,000
42,250,000
43,607,000
43,446,000
43,137,000
52,155,000
52,133,000
52,117,000
51,603,000
51,789,000
51,405,000
50,755,000
50,433,000
50,913,000
50,560,000
49,817,000
49,242,000
49,106,000
49,639,000
49,438,000
49,275,000
49,447,000
49,134,000
49,040,000
49,003,000
49,486,000
49,842,000
49,330,000
49,072,000
49,072,00049,330,00049,842,00049,486,00049,003,00049,040,00049,134,00049,447,00049,275,00049,438,00049,639,00049,106,00049,242,00049,817,00050,560,00050,913,00050,433,00050,755,00051,405,00051,789,00051,603,00052,117,00052,133,00052,155,00043,137,00043,446,00043,607,00042,250,00042,399,00042,320,00042,001,00040,950,00040,060,00039,867,00039,107,00038,336,00035,009,00033,759,00032,625,00031,659,00030,723,00029,845,00028,544,00027,955,00016,539,00016,581,00016,327,00016,438,00016,624,00016,742,00016,733,00017,091,00017,881,00017,790,00018,288,00018,250,00018,520,00018,541,00018,691,00018,796,00019,301,00018,998,00019,156,00019,240,00019,443,00019,853,00021,253,00021,342,00021,537,00021,822,00022,051,00022,243,00022,655,00022,912,00023,098,00023,331,00023,449,00023,705,00023,747,00023,802,00023,961,00024,488,00024,544,00024,648,00024,867,00024,973,00025,330,00025,330,00025,515,00027,041,00026,711,00026,301,00025,759,00023,828,00021,961,00021,034,00020,547,00020,096,00019,315,00019,950,00019,252,00018,898,00017,984,00017,428,00017,005,00016,684,00016,249,00015,844,00015,633,00015,728,00015,812,00016,027,00016,204,00016,126,00016,139,00016,419,00016,205,00016,461,00016,536,00016,368,00016,926,00016,988,00016,735,00016,636,00016,590,00016,559,00016,284,00015,838,00015,442,00014,513,00013,856,00013,402,00012,712,00012,380,50011,483,60010,695,80010,285,1009,835,8009,163,6008,786,2008,059,8007,853,00007,107,4000006,277,0000005,418,6000004,150,3000
       Property Plant Equipment 
0
3,648,700
0
0
0
4,741,400
0
0
0
5,587,900
0
0
0
6,272,300
0
6,966,800
7,250,300
7,819,600
6,988,900
7,449,700
7,669,100
7,852,600
8,431,800
8,701,100
8,961,900
9,481,000
9,825,000
10,391,000
11,000,000
11,379,000
13,662,000
13,909,000
13,976,000
12,261,000
14,074,000
14,137,000
14,064,000
13,898,000
14,058,000
14,013,000
13,857,000
13,565,000
13,327,000
13,379,000
13,467,000
13,305,000
13,054,000
13,018,000
12,914,000
13,257,000
13,382,000
13,717,000
14,035,000
14,386,000
15,089,000
15,834,000
16,364,000
16,287,000
14,810,000
15,639,000
16,270,000
18,636,000
17,573,000
18,156,000
18,105,000
19,655,000
18,347,000
18,559,000
18,249,000
19,694,000
19,694,000
18,421,000
18,363,000
19,460,000
19,353,000
19,332,000
19,254,000
19,137,000
19,116,000
19,096,000
18,911,000
18,546,000
18,362,000
18,218,000
18,040,000
20,133,000
17,822,000
17,700,000
17,553,000
17,394,000
17,345,000
15,982,000
15,928,000
15,735,000
15,574,000
15,572,000
15,596,000
15,476,000
15,393,000
15,267,000
15,296,000
15,082,000
15,116,000
15,155,000
15,142,000
14,306,000
13,918,000
13,784,000
13,620,000
13,402,000
13,305,000
13,550,000
13,472,000
19,259,000
19,944,000
21,236,000
22,163,000
23,084,000
24,042,000
25,288,000
26,292,000
27,416,000
28,633,000
29,611,000
30,304,000
31,159,000
32,291,000
32,993,000
33,311,000
34,156,000
34,333,000
34,424,000
34,223,000
43,461,000
43,534,000
43,804,000
43,461,000
43,732,000
42,825,000
41,674,000
40,235,000
39,738,000
38,897,000
38,163,000
37,601,000
37,362,000
37,603,000
37,504,000
37,536,000
38,294,000
37,982,000
38,347,000
38,196,000
37,943,000
37,930,000
37,865,000
38,555,000
38,555,00037,865,00037,930,00037,943,00038,196,00038,347,00037,982,00038,294,00037,536,00037,504,00037,603,00037,362,00037,601,00038,163,00038,897,00039,738,00040,235,00041,674,00042,825,00043,732,00043,461,00043,804,00043,534,00043,461,00034,223,00034,424,00034,333,00034,156,00033,311,00032,993,00032,291,00031,159,00030,304,00029,611,00028,633,00027,416,00026,292,00025,288,00024,042,00023,084,00022,163,00021,236,00019,944,00019,259,00013,472,00013,550,00013,305,00013,402,00013,620,00013,784,00013,918,00014,306,00015,142,00015,155,00015,116,00015,082,00015,296,00015,267,00015,393,00015,476,00015,596,00015,572,00015,574,00015,735,00015,928,00015,982,00017,345,00017,394,00017,553,00017,700,00017,822,00020,133,00018,040,00018,218,00018,362,00018,546,00018,911,00019,096,00019,116,00019,137,00019,254,00019,332,00019,353,00019,460,00018,363,00018,421,00019,694,00019,694,00018,249,00018,559,00018,347,00019,655,00018,105,00018,156,00017,573,00018,636,00016,270,00015,639,00014,810,00016,287,00016,364,00015,834,00015,089,00014,386,00014,035,00013,717,00013,382,00013,257,00012,914,00013,018,00013,054,00013,305,00013,467,00013,379,00013,327,00013,565,00013,857,00014,013,00014,058,00013,898,00014,064,00014,137,00014,074,00012,261,00013,976,00013,909,00013,662,00011,379,00011,000,00010,391,0009,825,0009,481,0008,961,9008,701,1008,431,8007,852,6007,669,1007,449,7006,988,9007,819,6007,250,3006,966,80006,272,3000005,587,9000004,741,4000003,648,7000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-1,319,000
0
0
0
1,392,000
0
1,351,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-474,000
0
0
0
-2,010,000
0
0
0
-2,312,000
0
0
0
0
0
0
0
0
0
2,954,000
0
0
0
4,086,000
4,089,000
4,089,000
4,089,000
4,091,000
4,091,000
4,091,000
4,091,000
4,091,000
4,091,000
4,091,000
4,091,000
4,091,000
4,091,000
4,091,000
4,091,000
4,091,000
4,091,000
4,091,000
4,091,000
4,091,000
4,091,000
4,091,000
4,091,000
4,091,000
4,091,000
4,091,000
4,091,000
4,091,000
4,091,000
4,091,000
4,091,000
4,091,000
4,091,000
4,091,000
4,091,000
4,091,000
4,091,000
4,091,000
4,091,000
4,091,000
4,091,000
4,091,000
4,091,000
4,091,0004,091,0004,091,0004,091,0004,091,0004,091,0004,091,0004,091,0004,091,0004,091,0004,091,0004,091,0004,091,0004,091,0004,091,0004,091,0004,091,0004,091,0004,091,0004,091,0004,091,0004,091,0004,091,0004,091,0004,091,0004,091,0004,091,0004,091,0004,091,0004,091,0004,091,0004,091,0004,091,0004,091,0004,091,0004,091,0004,091,0004,091,0004,091,0004,091,0004,089,0004,089,0004,089,0004,086,0000002,954,000000000000-2,312,000000-2,010,000000-474,000000000000000000000000001,351,00001,392,000000-1,319,0000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,302,298
0
2,462,000
1,131,000
1,411,000
1,350,000
1,325,000
487,000
2,107,949
470,000
1,292,000
1,292,000
1,270,000
1,263,000
1,253,000
1,245,000
1,238,000
1,231,000
1,223,000
1,216,000
1,209,000
1,202,000
1,194,000
1,188,000
1,181,000
1,174,000
1,167,000
1,160,000
1,170,000
1,163,000
1,156,000
0
1,597,000
0
1,109,000
0
3,108,000
0
252,000
0
2,551,000
967,000
932,000
217,000
211,000
204,000
186,000
887,000
881,000
875,000
869,000
863,000
859,000
853,000
2,311,000
2,319,000
2,330,000
2,305,000
2,240,000
2,281,000
2,274,000
2,261,000
2,249,000
2,236,000
2,213,000
2,189,000
2,173,000
2,236,000
2,224,000
2,214,000
2,203,000
2,193,000
2,157,000
2,147,000
2,137,000
2,115,000
2,105,000
2,095,000
2,084,000
2,059,000
2,049,000
2,039,000
2,029,000
2,019,000
2,008,000
1,998,000
1,988,000
1,970,000
2,079,000
2,069,000
2,059,000
2,057,000
2,055,000
2,053,000
2,051,000
2,049,000
2,047,000
2,046,000
2,046,0002,047,0002,049,0002,051,0002,053,0002,055,0002,057,0002,059,0002,069,0002,079,0001,970,0001,988,0001,998,0002,008,0002,019,0002,029,0002,039,0002,049,0002,059,0002,084,0002,095,0002,105,0002,115,0002,137,0002,147,0002,157,0002,193,0002,203,0002,214,0002,224,0002,236,0002,173,0002,189,0002,213,0002,236,0002,249,0002,261,0002,274,0002,281,0002,240,0002,305,0002,330,0002,319,0002,311,000853,000859,000863,000869,000875,000881,000887,000186,000204,000211,000217,000932,000967,0002,551,0000252,00003,108,00001,109,00001,597,00001,156,0001,163,0001,170,0001,160,0001,167,0001,174,0001,181,0001,188,0001,194,0001,202,0001,209,0001,216,0001,223,0001,231,0001,238,0001,245,0001,253,0001,263,0001,270,0001,292,0001,292,000470,0002,107,949487,0001,325,0001,350,0001,411,0001,131,0002,462,00002,302,29800000000000000000000000000000000000000000000000000000000000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6,488,000
6,101,000
6,025,000
6,182,000
6,284,000
6,150,000
5,938,000
5,371,000
5,398,000
0
4,909,000
0
0
0
0
00004,909,00005,398,0005,371,0005,938,0006,150,0006,284,0006,182,0006,025,0006,101,0006,488,0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
0
4,240,200
0
0
0
5,043,100
0
0
0
5,742,200
0
0
0
6,574,400
0
6,907,200
7,079,400
7,111,600
7,957,600
8,643,500
9,397,800
9,626,200
10,714,900
11,500,900
11,876,900
12,414,000
13,088,000
13,642,000
14,354,000
15,357,000
15,360,000
15,448,000
15,328,000
15,050,000
15,517,000
15,468,000
15,693,000
16,106,000
16,248,000
16,352,000
16,270,000
15,836,000
15,585,000
14,640,000
14,856,000
14,829,000
14,499,000
14,697,000
15,349,000
14,699,000
14,894,000
15,304,000
15,634,000
15,605,000
15,766,000
17,073,000
17,866,000
17,516,000
17,892,000
18,699,000
18,806,000
19,037,000
19,301,000
22,262,000
25,609,000
27,468,000
28,085,000
28,494,000
28,991,000
29,310,000
29,310,000
29,722,000
30,464,000
29,284,000
30,085,000
30,123,000
29,575,000
29,354,000
29,864,000
30,109,000
30,165,000
30,973,000
31,190,000
31,260,000
30,642,000
29,751,000
29,658,000
29,800,000
28,771,000
25,914,000
26,277,000
27,265,000
26,016,000
28,110,000
27,627,000
27,138,000
28,613,000
28,927,000
29,417,000
29,815,000
29,000,000
29,033,000
31,062,000
30,296,000
29,552,000
30,959,000
33,197,000
33,694,000
31,302,000
31,497,000
32,228,000
34,432,000
34,702,000
45,009,000
42,642,000
40,725,000
39,202,000
41,752,000
43,990,000
44,232,000
44,953,000
42,686,000
45,199,000
46,739,000
46,717,000
47,489,000
49,170,000
49,621,000
48,453,000
47,470,000
54,298,000
53,491,000
53,203,000
60,961,000
61,423,000
61,989,000
61,015,000
60,113,000
61,216,000
67,713,000
68,301,000
68,875,000
76,594,000
80,131,000
75,874,000
73,782,000
76,341,000
76,385,000
74,545,000
70,515,000
72,557,000
71,645,000
70,847,000
68,260,000
69,884,000
68,871,000
68,382,000
68,382,00068,871,00069,884,00068,260,00070,847,00071,645,00072,557,00070,515,00074,545,00076,385,00076,341,00073,782,00075,874,00080,131,00076,594,00068,875,00068,301,00067,713,00061,216,00060,113,00061,015,00061,989,00061,423,00060,961,00053,203,00053,491,00054,298,00047,470,00048,453,00049,621,00049,170,00047,489,00046,717,00046,739,00045,199,00042,686,00044,953,00044,232,00043,990,00041,752,00039,202,00040,725,00042,642,00045,009,00034,702,00034,432,00032,228,00031,497,00031,302,00033,694,00033,197,00030,959,00029,552,00030,296,00031,062,00029,033,00029,000,00029,815,00029,417,00028,927,00028,613,00027,138,00027,627,00028,110,00026,016,00027,265,00026,277,00025,914,00028,771,00029,800,00029,658,00029,751,00030,642,00031,260,00031,190,00030,973,00030,165,00030,109,00029,864,00029,354,00029,575,00030,123,00030,085,00029,284,00030,464,00029,722,00029,310,00029,310,00028,991,00028,494,00028,085,00027,468,00025,609,00022,262,00019,301,00019,037,00018,806,00018,699,00017,892,00017,516,00017,866,00017,073,00015,766,00015,605,00015,634,00015,304,00014,894,00014,699,00015,349,00014,697,00014,499,00014,829,00014,856,00014,640,00015,585,00015,836,00016,270,00016,352,00016,248,00016,106,00015,693,00015,468,00015,517,00015,050,00015,328,00015,448,00015,360,00015,357,00014,354,00013,642,00013,088,00012,414,00011,876,90011,500,90010,714,9009,626,2009,397,8008,643,5007,957,6007,111,6007,079,4006,907,20006,574,4000005,742,2000005,043,1000004,240,2000
   > Total Current Liabilities 
0
1,802,900
0
0
0
1,985,000
0
0
0
2,071,000
0
0
0
2,795,600
0
3,304,600
3,299,500
3,479,100
4,071,900
4,505,000
4,961,500
4,824,700
4,846,400
4,740,500
4,539,100
4,742,000
4,897,000
5,233,000
5,008,000
4,720,000
4,662,000
4,711,000
4,778,000
4,417,000
4,738,000
4,548,000
4,742,000
4,914,000
5,193,000
5,550,000
5,483,000
4,693,000
4,656,000
4,791,000
4,998,000
5,566,000
5,299,000
5,442,000
6,237,000
5,617,000
5,690,000
5,875,000
5,949,000
5,639,000
5,973,000
6,304,000
6,509,000
5,864,000
6,279,000
7,106,000
7,280,000
6,990,000
6,744,000
7,894,000
8,103,000
7,512,000
7,387,000
7,459,000
7,218,000
7,240,000
7,240,000
7,081,000
7,132,000
6,559,000
7,110,000
7,297,000
7,124,000
7,018,000
7,731,000
8,019,000
7,869,000
8,320,000
8,744,000
9,232,000
8,675,000
8,505,000
8,958,000
9,393,000
9,236,000
8,483,000
9,572,000
10,640,000
9,484,000
9,374,000
8,908,000
8,270,000
7,901,000
7,728,000
8,241,000
9,359,000
8,939,000
8,780,000
9,853,000
9,766,000
8,923,000
8,630,000
9,543,000
10,066,000
9,586,000
9,304,000
9,990,000
10,669,000
10,098,000
13,806,000
15,079,000
15,088,000
13,888,000
13,451,000
14,233,000
15,045,000
14,161,000
13,511,000
15,277,000
14,917,000
14,533,000
13,872,000
15,286,000
16,112,000
15,307,000
14,964,000
17,008,000
16,669,000
16,348,000
18,110,000
19,849,000
20,123,000
19,560,000
18,311,000
19,213,000
18,000,000
16,584,000
16,569,000
17,333,000
21,521,000
18,938,000
19,005,000
21,866,000
22,770,000
21,970,000
21,496,000
24,590,000
24,316,000
24,380,000
22,062,000
24,993,000
24,610,000
25,532,000
25,532,00024,610,00024,993,00022,062,00024,380,00024,316,00024,590,00021,496,00021,970,00022,770,00021,866,00019,005,00018,938,00021,521,00017,333,00016,569,00016,584,00018,000,00019,213,00018,311,00019,560,00020,123,00019,849,00018,110,00016,348,00016,669,00017,008,00014,964,00015,307,00016,112,00015,286,00013,872,00014,533,00014,917,00015,277,00013,511,00014,161,00015,045,00014,233,00013,451,00013,888,00015,088,00015,079,00013,806,00010,098,00010,669,0009,990,0009,304,0009,586,00010,066,0009,543,0008,630,0008,923,0009,766,0009,853,0008,780,0008,939,0009,359,0008,241,0007,728,0007,901,0008,270,0008,908,0009,374,0009,484,00010,640,0009,572,0008,483,0009,236,0009,393,0008,958,0008,505,0008,675,0009,232,0008,744,0008,320,0007,869,0008,019,0007,731,0007,018,0007,124,0007,297,0007,110,0006,559,0007,132,0007,081,0007,240,0007,240,0007,218,0007,459,0007,387,0007,512,0008,103,0007,894,0006,744,0006,990,0007,280,0007,106,0006,279,0005,864,0006,509,0006,304,0005,973,0005,639,0005,949,0005,875,0005,690,0005,617,0006,237,0005,442,0005,299,0005,566,0004,998,0004,791,0004,656,0004,693,0005,483,0005,550,0005,193,0004,914,0004,742,0004,548,0004,738,0004,417,0004,778,0004,711,0004,662,0004,720,0005,008,0005,233,0004,897,0004,742,0004,539,1004,740,5004,846,4004,824,7004,961,5004,505,0004,071,9003,479,1003,299,5003,304,60002,795,6000002,071,0000001,985,0000001,802,9000
       Short-term Debt 
0
143,200
0
0
0
278,100
0
0
0
205,100
0
0
0
213,200
0
268,100
270,100
433,000
837,600
1,073,400
1,199,000
1,319,100
1,425,900
892,200
889,600
1,036,000
1,058,000
1,029,000
716,000
662,000
418,000
335,000
644,000
310,000
598,000
189,000
408,000
718,000
886,000
910,000
705,000
350,000
294,000
273,000
264,000
554,000
430,000
432,000
601,000
532,000
504,000
514,000
343,000
202,000
412,000
448,000
475,000
538,000
472,000
742,000
768,000
796,000
696,000
613,000
776,000
772,000
711,000
497,000
550,000
868,000
868,000
722,000
738,000
804,000
815,000
811,000
795,000
806,000
879,000
910,000
960,000
1,239,000
1,185,000
1,152,000
1,506,000
1,349,000
1,289,000
1,318,000
1,463,000
1,049,000
6,033,000
6,447,000
5,995,000
5,664,000
5,314,000
5,075,000
4,705,000
4,545,000
5,046,000
1,829,000
1,776,000
1,883,000
6,252,000
1,830,000
1,453,000
1,518,000
6,507,000
1,654,000
1,544,000
1,419,000
1,286,000
1,327,000
1,359,000
1,446,000
1,441,000
1,523,000
1,439,000
1,708,000
1,284,000
1,642,000
1,712,000
2,231,000
2,610,000
1,715,000
1,798,000
1,855,000
1,714,000
2,334,000
2,467,000
2,554,000
2,793,000
2,213,000
2,493,000
5,004,000
4,999,000
5,139,000
5,280,000
4,569,000
5,270,000
4,379,000
4,446,000
4,448,000
4,039,000
4,385,000
4,040,000
3,995,000
3,872,000
3,589,000
4,216,000
4,739,000
5,018,000
5,305,000
5,154,000
4,810,000
5,375,000
5,329,000
6,557,000
6,557,0005,329,0005,375,0004,810,0005,154,0005,305,0005,018,0004,739,0004,216,0003,589,0003,872,0003,995,0004,040,0004,385,0004,039,0004,448,0004,446,0004,379,0005,270,0004,569,0005,280,0005,139,0004,999,0005,004,0002,493,0002,213,0002,793,0002,554,0002,467,0002,334,0001,714,0001,855,0001,798,0001,715,0002,610,0002,231,0001,712,0001,642,0001,284,0001,708,0001,439,0001,523,0001,441,0001,446,0001,359,0001,327,0001,286,0001,419,0001,544,0001,654,0006,507,0001,518,0001,453,0001,830,0006,252,0001,883,0001,776,0001,829,0005,046,0004,545,0004,705,0005,075,0005,314,0005,664,0005,995,0006,447,0006,033,0001,049,0001,463,0001,318,0001,289,0001,349,0001,506,0001,152,0001,185,0001,239,000960,000910,000879,000806,000795,000811,000815,000804,000738,000722,000868,000868,000550,000497,000711,000772,000776,000613,000696,000796,000768,000742,000472,000538,000475,000448,000412,000202,000343,000514,000504,000532,000601,000432,000430,000554,000264,000273,000294,000350,000705,000910,000886,000718,000408,000189,000598,000310,000644,000335,000418,000662,000716,0001,029,0001,058,0001,036,000889,600892,2001,425,9001,319,1001,199,0001,073,400837,600433,000270,100268,1000213,200000205,100000278,100000143,2000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,797,000
2,444,000
2,798,000
2,550,000
2,489,000
2,382,000
2,106,000
2,749,000
3,274,000
3,579,000
3,874,000
3,767,000
3,632,000
4,102,000
4,120,000
5,384,000
5,384,0004,120,0004,102,0003,632,0003,767,0003,874,0003,579,0003,274,0002,749,0002,106,0002,382,0002,489,0002,550,0002,798,0002,444,0002,797,000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
809,100
857,100
929,300
970,700
965,200
1,268,500
966,300
1,048,900
1,115,800
1,074,300
1,001,000
1,050,000
976,000
1,016,000
948,000
1,013,000
948,000
947,000
921,000
927,000
917,000
961,000
920,000
900,000
914,000
929,000
817,000
880,000
856,000
912,000
1,068,000
990,000
959,000
1,178,000
1,021,000
1,130,000
1,104,000
1,287,000
1,152,000
1,233,000
1,245,000
1,249,000
1,115,000
1,231,000
1,273,000
1,299,000
1,267,000
1,261,000
1,495,000
1,613,000
1,785,000
1,462,000
1,559,000
1,360,000
1,198,000
1,198,000
1,100,000
1,075,000
967,000
1,022,000
1,133,000
1,043,000
1,003,000
1,131,000
1,202,000
1,101,000
1,078,000
1,160,000
1,263,000
1,087,000
1,073,000
1,212,000
1,359,000
1,269,000
1,182,000
1,318,000
1,389,000
1,164,000
952,000
1,005,000
1,143,000
1,081,000
1,064,000
1,140,000
1,305,000
1,220,000
1,156,000
1,267,000
1,291,000
1,150,000
1,007,000
1,336,000
1,362,000
1,283,000
1,244,000
1,440,000
1,507,000
1,307,000
1,368,000
1,646,000
1,653,000
1,498,000
1,377,000
1,587,000
1,683,000
1,525,000
1,469,000
1,913,000
1,944,000
1,673,000
1,592,000
1,882,000
1,924,000
1,638,000
1,688,000
1,953,000
2,053,000
1,886,000
1,774,000
2,139,000
2,118,000
1,932,000
2,062,000
1,648,000
1,175,000
1,077,000
1,196,000
1,624,000
2,172,000
1,835,000
1,772,000
2,546,000
2,733,000
2,117,000
2,149,000
2,455,000
2,406,000
2,123,000
2,353,000
2,927,000
3,016,000
2,623,000
2,623,0003,016,0002,927,0002,353,0002,123,0002,406,0002,455,0002,149,0002,117,0002,733,0002,546,0001,772,0001,835,0002,172,0001,624,0001,196,0001,077,0001,175,0001,648,0002,062,0001,932,0002,118,0002,139,0001,774,0001,886,0002,053,0001,953,0001,688,0001,638,0001,924,0001,882,0001,592,0001,673,0001,944,0001,913,0001,469,0001,525,0001,683,0001,587,0001,377,0001,498,0001,653,0001,646,0001,368,0001,307,0001,507,0001,440,0001,244,0001,283,0001,362,0001,336,0001,007,0001,150,0001,291,0001,267,0001,156,0001,220,0001,305,0001,140,0001,064,0001,081,0001,143,0001,005,000952,0001,164,0001,389,0001,318,0001,182,0001,269,0001,359,0001,212,0001,073,0001,087,0001,263,0001,160,0001,078,0001,101,0001,202,0001,131,0001,003,0001,043,0001,133,0001,022,000967,0001,075,0001,100,0001,198,0001,198,0001,360,0001,559,0001,462,0001,785,0001,613,0001,495,0001,261,0001,267,0001,299,0001,273,0001,231,0001,115,0001,249,0001,245,0001,233,0001,152,0001,287,0001,104,0001,130,0001,021,0001,178,000959,000990,0001,068,000912,000856,000880,000817,000929,000914,000900,000920,000961,000917,000927,000921,000947,000948,0001,013,000948,0001,016,000976,0001,050,0001,001,0001,074,3001,115,8001,048,900966,3001,268,500965,200970,700929,300857,100809,100000000000000000
       Other Current Liabilities 
0
1,659,700
0
0
0
1,706,900
0
0
0
1,865,900
0
0
0
2,582,400
0
2,227,400
2,172,300
2,116,800
2,263,600
2,466,400
2,494,000
2,539,300
2,371,600
2,732,500
2,575,200
2,705,000
2,789,000
3,228,000
3,276,000
3,110,000
3,231,000
3,428,000
3,187,000
3,186,000
3,213,000
3,442,000
3,373,000
1,473,000
3,407,000
3,726,000
3,849,000
1,466,000
3,482,000
3,662,000
3,822,000
1,889,000
3,879,000
4,051,000
4,458,000
2,044,000
4,056,000
4,257,000
4,319,000
2,163,000
4,328,000
4,611,000
4,785,000
2,255,000
2,758,000
2,977,000
2,929,000
2,696,000
2,960,000
3,429,000
3,095,000
2,763,000
2,930,000
3,059,000
2,852,000
5,174,000
2,614,000
2,987,000
3,046,000
2,799,000
3,201,000
3,376,000
3,257,000
3,183,000
3,687,000
4,007,000
3,851,000
3,615,000
4,189,000
4,440,000
4,067,000
3,782,000
4,321,000
4,607,000
4,268,000
3,985,000
2,221,000
2,804,000
2,325,000
716,000
613,000
134,000
156,000
80,000
45,000
4,222,000
3,901,000
3,656,000
2,334,000
4,634,000
4,392,000
6,105,000
1,700,000
5,151,000
4,730,000
2,117,000
2,084,000
2,170,000
2,139,000
6,612,000
6,306,000
6,229,000
5,999,000
6,114,000
5,947,000
6,056,000
6,113,000
6,064,000
3,527,000
3,763,000
3,599,000
3,724,000
3,336,000
3,618,000
3,656,000
3,953,000
3,537,000
3,700,000
3,687,000
3,726,000
3,427,000
3,600,000
3,582,000
3,679,000
3,728,000
4,973,000
4,107,000
4,135,000
3,749,000
5,237,000
3,822,000
4,255,000
3,992,000
4,414,000
4,470,000
4,694,000
4,578,000
4,583,000
17,103,000
14,899,000
16,691,000
7,465,000
7,950,000
7,950,0007,465,00016,691,00014,899,00017,103,0004,583,0004,578,0004,694,0004,470,0004,414,0003,992,0004,255,0003,822,0005,237,0003,749,0004,135,0004,107,0004,973,0003,728,0003,679,0003,582,0003,600,0003,427,0003,726,0003,687,0003,700,0003,537,0003,953,0003,656,0003,618,0003,336,0003,724,0003,599,0003,763,0003,527,0006,064,0006,113,0006,056,0005,947,0006,114,0005,999,0006,229,0006,306,0006,612,0002,139,0002,170,0002,084,0002,117,0004,730,0005,151,0001,700,0006,105,0004,392,0004,634,0002,334,0003,656,0003,901,0004,222,00045,00080,000156,000134,000613,000716,0002,325,0002,804,0002,221,0003,985,0004,268,0004,607,0004,321,0003,782,0004,067,0004,440,0004,189,0003,615,0003,851,0004,007,0003,687,0003,183,0003,257,0003,376,0003,201,0002,799,0003,046,0002,987,0002,614,0005,174,0002,852,0003,059,0002,930,0002,763,0003,095,0003,429,0002,960,0002,696,0002,929,0002,977,0002,758,0002,255,0004,785,0004,611,0004,328,0002,163,0004,319,0004,257,0004,056,0002,044,0004,458,0004,051,0003,879,0001,889,0003,822,0003,662,0003,482,0001,466,0003,849,0003,726,0003,407,0001,473,0003,373,0003,442,0003,213,0003,186,0003,187,0003,428,0003,231,0003,110,0003,276,0003,228,0002,789,0002,705,0002,575,2002,732,5002,371,6002,539,3002,494,0002,466,4002,263,6002,116,8002,172,3002,227,40002,582,4000001,865,9000001,706,9000001,659,7000
   > Long-term Liabilities 
0
2,437,300
0
0
0
3,058,100
0
0
0
3,671,200
0
0
0
3,778,800
0
3,602,600
3,779,900
3,632,500
3,885,700
4,138,500
4,436,300
4,801,500
5,868,500
6,760,400
7,337,800
7,672,000
8,191,000
8,409,000
9,346,000
10,637,000
10,698,000
10,737,000
10,550,000
10,633,000
10,779,000
10,920,000
10,951,000
11,192,000
11,055,000
10,802,000
10,787,000
11,143,000
10,929,000
9,849,000
9,858,000
9,263,000
9,200,000
9,255,000
9,112,000
9,082,000
9,204,000
9,429,000
9,685,000
9,966,000
9,793,000
10,769,000
11,357,000
11,652,000
11,613,000
11,593,000
11,526,000
12,047,000
12,557,000
14,368,000
17,506,000
19,956,000
20,698,000
21,035,000
21,773,000
22,070,000
22,070,000
22,641,000
23,332,000
22,725,000
22,975,000
22,826,000
22,451,000
22,336,000
22,133,000
22,090,000
22,296,000
22,653,000
22,446,000
22,028,000
21,967,000
21,246,000
20,700,000
20,407,000
19,535,000
17,431,000
16,705,000
16,625,000
16,532,000
18,736,000
18,719,000
18,868,000
20,712,000
21,199,000
21,176,000
20,456,000
20,061,000
20,253,000
21,209,000
20,530,000
20,629,000
22,329,000
23,654,000
23,628,000
21,716,000
22,193,000
22,238,000
23,763,000
24,604,000
31,203,000
27,563,000
25,637,000
25,314,000
28,301,000
29,757,000
29,187,000
30,792,000
29,175,000
29,922,000
31,822,000
32,184,000
33,617,000
33,884,000
33,509,000
33,146,000
32,506,000
37,290,000
36,822,000
36,855,000
42,851,000
41,574,000
41,866,000
41,455,000
41,802,000
42,003,000
49,713,000
51,717,000
52,306,000
59,261,000
58,610,000
56,936,000
54,777,000
54,475,000
53,615,000
52,575,000
49,019,000
47,967,000
47,329,000
46,467,000
46,198,000
44,891,000
44,261,000
42,850,000
42,850,00044,261,00044,891,00046,198,00046,467,00047,329,00047,967,00049,019,00052,575,00053,615,00054,475,00054,777,00056,936,00058,610,00059,261,00052,306,00051,717,00049,713,00042,003,00041,802,00041,455,00041,866,00041,574,00042,851,00036,855,00036,822,00037,290,00032,506,00033,146,00033,509,00033,884,00033,617,00032,184,00031,822,00029,922,00029,175,00030,792,00029,187,00029,757,00028,301,00025,314,00025,637,00027,563,00031,203,00024,604,00023,763,00022,238,00022,193,00021,716,00023,628,00023,654,00022,329,00020,629,00020,530,00021,209,00020,253,00020,061,00020,456,00021,176,00021,199,00020,712,00018,868,00018,719,00018,736,00016,532,00016,625,00016,705,00017,431,00019,535,00020,407,00020,700,00021,246,00021,967,00022,028,00022,446,00022,653,00022,296,00022,090,00022,133,00022,336,00022,451,00022,826,00022,975,00022,725,00023,332,00022,641,00022,070,00022,070,00021,773,00021,035,00020,698,00019,956,00017,506,00014,368,00012,557,00012,047,00011,526,00011,593,00011,613,00011,652,00011,357,00010,769,0009,793,0009,966,0009,685,0009,429,0009,204,0009,082,0009,112,0009,255,0009,200,0009,263,0009,858,0009,849,00010,929,00011,143,00010,787,00010,802,00011,055,00011,192,00010,951,00010,920,00010,779,00010,633,00010,550,00010,737,00010,698,00010,637,0009,346,0008,409,0008,191,0007,672,0007,337,8006,760,4005,868,5004,801,5004,436,3004,138,5003,885,7003,632,5003,779,9003,602,60003,778,8000003,671,2000003,058,1000002,437,3000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
35,571,000
35,461,000
34,963,000
34,185,000
32,389,000
31,586,000
30,772,000
0
0
0
0
0
0000030,772,00031,586,00032,389,00034,185,00034,963,00035,461,00035,571,0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
15,276,000
14,698,000
14,321,000
12,620,000
12,485,000
12,339,000
12,109,000
10,071,000
10,056,000
0
10,416,000
0
0
0
0
000010,416,000010,056,00010,071,00012,109,00012,339,00012,485,00012,620,00014,321,00014,698,00015,276,0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
2,180,900
0
0
0
2,484,900
0
0
0
2,681,100
0
0
0
3,148,000
0
3,564,700
3,700,800
3,765,800
3,747,200
3,877,800
3,943,600
3,727,400
3,834,700
3,847,000
3,918,000
3,794,000
4,283,000
4,124,000
4,040,000
3,349,000
4,400,000
4,437,000
4,546,000
4,276,000
4,257,000
4,399,000
4,595,000
3,380,000
3,421,000
3,601,000
3,798,000
3,720,000
3,896,000
5,022,000
5,293,000
5,668,000
5,824,000
6,006,000
5,990,000
6,216,000
6,400,000
6,641,000
6,560,000
6,698,000
6,458,000
6,438,000
6,498,000
6,858,000
6,422,000
6,774,000
7,093,000
7,176,000
7,233,000
6,740,000
6,231,000
5,373,000
4,878,000
4,395,000
2,511,000
957,000
957,000
-502,000
-521,000
46,000
-135,000
-122,000
-314,000
-581,000
-697,000
-615,000
-729,000
-1,478,000
-1,272,000
-508,000
-514,000
-606,000
226,000
610,000
828,000
2,657,000
2,489,000
1,660,000
934,000
-2,935,000
-3,109,000
-3,000,000
-2,859,000
-3,489,000
-3,892,000
-3,930,000
-3,643,000
-3,945,000
-3,949,000
-4,509,000
-4,833,000
-7,111,000
-8,686,000
-8,968,000
-7,375,000
-7,987,000
-8,376,000
-8,216,000
-7,922,000
-2,731,000
1,095,000
4,086,000
4,971,000
2,019,000
2,764,000
3,636,000
3,762,000
5,635,000
4,710,000
4,312,000
4,391,000
3,785,000
3,457,000
3,715,000
3,948,000
3,926,000
-1,018,000
-869,000
-568,000
-169,000
-636,000
-22,000
160,000
-118,000
-2,636,000
-3,169,000
-5,528,000
-6,867,000
-7,945,000
-7,667,000
-7,437,000
-7,340,000
-8,940,000
-8,422,000
-7,893,000
-5,799,000
-5,771,000
-4,385,000
-5,136,000
-5,202,000
-5,500,000
-4,746,000
-4,854,000
-4,854,000-4,746,000-5,500,000-5,202,000-5,136,000-4,385,000-5,771,000