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

Acadia Healthcare Company Inc
Buy, Hold or Sell?

Let's analyze Acadia Healthcare Company Inc together

I guess you are interested in Acadia Healthcare Company Inc. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of Acadia Healthcare Company Inc. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

Get notifications about Acadia Healthcare Company Inc

I send you an email if I find something interesting about Acadia Healthcare Company Inc.

1. Quick Overview

1.1. Quick analysis of Acadia Healthcare Company Inc (30 sec.)










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

How much money do you get?

How much money do you get?
$1.00
When do you have the money?
1 year
How often do you get paid?
45.0%

What is your share worth?

Current worth
$33.87
Expected worth in 1 year
$37.49
How sure are you?
77.5%

+ What do you gain per year?

Total Gains per Share
$4.62
Return On Investment
11.4%

For what price can you sell your share?

Current Price per Share
$40.66
Expected price per share
$36.50 - $53.22
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Acadia Healthcare Company Inc (5 min.)




Live pricePrice per Share (EOD)
$40.66
Intrinsic Value Per Share
$-56.13 - $-2.63
Total Value Per Share
$-22.26 - $31.24

2.2. Growth of Acadia Healthcare Company Inc (5 min.)




Is Acadia Healthcare Company Inc growing?

Current yearPrevious yearGrowGrow %
How rich?$3.1b$2.9b$105.2m3.5%

How much money is Acadia Healthcare Company Inc making?

Current yearPrevious yearGrowGrow %
Making money$70.1m-$4.5m$74.7m106.5%
Net Profit Margin9.0%-0.2%--

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

2.3. Financial Health of Acadia Healthcare Company Inc (5 min.)




2.4. Comparing to competitors in the Medical Care Facilities industry (5 min.)




  Industry Rankings (Medical Care Facilities)  


Richest
#8 / 180

Most Revenue
#22 / 180

Most Profit
#20 / 180
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Acadia Healthcare Company Inc?

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

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

Speculation

The Price per Share of Acadia Healthcare Company Inc is $40.66. 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 Acadia Healthcare Company Inc.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Acadia Healthcare Company Inc, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is $33.87. Based on the TTM, the Book Value Change Per Share is $0.90 per quarter. Based on the YOY, the Book Value Change Per Share is $-0.06 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 $0.25 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Acadia Healthcare Company Inc.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps0.731.8%0.761.9%-0.05-0.1%-0.010.0%0.070.2%
Usd Book Value Change Per Share0.882.2%0.902.2%-0.06-0.1%0.391.0%0.611.5%
Usd Dividend Per Share0.000.0%0.250.6%0.000.0%0.050.1%0.992.4%
Usd Total Gains Per Share0.882.2%1.152.8%-0.06-0.1%0.441.1%1.603.9%
Usd Price Per Share63.41-71.98-76.13-60.23-53.68-
Price to Earnings Ratio21.61-24.24-18.69-21.45-25.76-
Price-to-Total Gains Ratio72.32-67.23-99.97-60.53--2.11-
Price to Book Ratio1.87-2.22-2.43-2.08-2.19-
Price-to-Total Gains Ratio72.32-67.23-99.97-60.53--2.11-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share40.66
Number of shares24
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.250.05
Usd Book Value Change Per Share0.900.39
Usd Total Gains Per Share1.150.44
Gains per Quarter (24 shares)27.7010.62
Gains per Year (24 shares)110.7842.47
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1248710153732
248174212107574
37226032315112116
49634743420150158
512043454525187200
614452165630225242
716860876735262284
819269487840300326
921678198945337368
10240868110050375410

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%11.01.00.091.7%17.03.00.085.0%35.05.00.087.5%49.08.00.086.0%
Book Value Change Per Share4.00.00.0100.0%11.01.00.091.7%17.03.00.085.0%30.010.00.075.0%44.011.02.077.2%
Dividend per Share1.00.03.025.0%5.00.07.041.7%13.00.07.065.0%18.00.022.045.0%24.00.033.042.1%
Total Gains per Share4.00.00.0100.0%11.01.00.091.7%17.03.00.085.0%31.09.00.077.5%47.09.01.082.5%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Acadia Healthcare Company Inc compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--0.8770.904-3%-0.059+107%0.390+125%0.608+44%
Book Value Per Share--33.87032.496+4%31.363+8%28.849+17%26.228+29%
Current Ratio--1.0701.047+2%1.219-12%1.224-13%1.223-13%
Debt To Asset Ratio--0.4640.462+1%0.432+7%0.502-8%0.560-17%
Debt To Equity Ratio--0.8990.890+1%0.788+14%1.107-19%1.368-34%
Dividend Per Share---0.250-100%-0%0.052-100%0.995-100%
Enterprise Value--3247590214.0004182558555.500-22%4945726252.000-34%2914023549.300+11%1888574374.550+72%
Eps--0.7340.756-3%-0.049+107%-0.010+101%0.072+921%
Ev To Ebitda Ratio--4.8876.323-23%8.187-40%4.928-1%3.842+27%
Ev To Sales Ratio--0.9951.349-26%1.737-43%1.096-9%0.848+17%
Free Cash Flow Per Share---0.292-1.336+358%0.234-225%0.139-310%0.132-322%
Free Cash Flow To Equity Per Share--0.0840.001+12025%0.034+150%-0.611+829%-0.020+124%
Gross Profit Margin--1.0005.565-82%1.0000%1.913-48%1.456-31%
Intrinsic Value_10Y_max---2.630--------
Intrinsic Value_10Y_min---56.131--------
Intrinsic Value_1Y_max--0.413--------
Intrinsic Value_1Y_min---1.986--------
Intrinsic Value_3Y_max--0.724--------
Intrinsic Value_3Y_min---9.154--------
Intrinsic Value_5Y_max--0.415--------
Intrinsic Value_5Y_min---19.759--------
Market Cap3776720364.000-56%5889863214.0006686123305.500-12%7071365502.000-17%5594441199.300+5%4986390149.550+18%
Net Profit Margin--0.0840.090-7%-0.002+102%-0.016+119%0.006+1349%
Operating Margin--0.1580.166-5%0.170-7%0.166-5%0.1580%
Operating Ratio--0.0960.645-85%0.826-88%0.797-88%0.822-88%
Pb Ratio1.200-56%1.8722.223-16%2.427-23%2.076-10%2.194-15%
Pe Ratio13.858-56%21.61224.240-11%18.692+16%21.451+1%25.757-16%
Price Per Share40.660-56%63.41071.983-12%76.130-17%60.230+5%53.683+18%
Price To Free Cash Flow Ratio-34.828+36%-54.314-11.514-79%47.244-215%23.806-328%60.310-190%
Price To Total Gains Ratio46.373-56%72.31967.229+8%99.971-28%60.529+19%-2.107+103%
Quick Ratio--0.9370.934+0%0.9400%0.973-4%0.972-4%
Return On Assets--0.0120.013-7%0.000+103%0.001+757%0.002+433%
Return On Equity--0.0220.024-7%-0.003+112%-0.006+129%0.000+4918%
Total Gains Per Share--0.8771.154-24%-0.059+107%0.442+98%1.603-45%
Usd Book Value--3146039000.0003018412500.000+4%2913196000.000+8%2679629900.000+17%2436183125.000+29%
Usd Book Value Change Per Share--0.8770.904-3%-0.059+107%0.390+125%0.608+44%
Usd Book Value Per Share--33.87032.496+4%31.363+8%28.849+17%26.228+29%
Usd Dividend Per Share---0.250-100%-0%0.052-100%0.995-100%
Usd Enterprise Value--3247590214.0004182558555.500-22%4945726252.000-34%2914023549.300+11%1888574374.550+72%
Usd Eps--0.7340.756-3%-0.049+107%-0.010+101%0.072+921%
Usd Free Cash Flow---27110000.000-124079500.000+358%21703250.000-225%12900050.000-310%12221600.000-322%
Usd Free Cash Flow Per Share---0.292-1.336+358%0.234-225%0.139-310%0.132-322%
Usd Free Cash Flow To Equity Per Share--0.0840.001+12025%0.034+150%-0.611+829%-0.020+124%
Usd Market Cap3776720364.000-56%5889863214.0006686123305.500-12%7071365502.000-17%5594441199.300+5%4986390149.550+18%
Usd Price Per Share40.660-56%63.41071.983-12%76.130-17%60.230+5%53.683+18%
Usd Profit--68132000.00070181500.000-3%-4568000.000+107%-914100.000+101%6844925.000+895%
Usd Revenue--815634000.000780631250.000+4%715308250.000+14%696059450.000+17%674937100.000+21%
Usd Total Gains Per Share--0.8771.154-24%-0.059+107%0.442+98%1.603-45%
 EOD+3 -5MRQTTM+17 -23YOY+20 -175Y+27 -1310Y+28 -12

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1513.858
Price to Book Ratio (EOD)Between0-11.200
Net Profit Margin (MRQ)Greater than00.084
Operating Margin (MRQ)Greater than00.158
Quick Ratio (MRQ)Greater than10.937
Current Ratio (MRQ)Greater than11.070
Debt to Asset Ratio (MRQ)Less than10.464
Debt to Equity Ratio (MRQ)Less than10.899
Return on Equity (MRQ)Greater than0.150.022
Return on Assets (MRQ)Greater than0.050.012
Total6/10 (60.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5041.651
Ma 20Greater thanMa 5040.098
Ma 50Greater thanMa 10045.676
Ma 100Greater thanMa 20059.572
OpenGreater thanClose40.340
Total0/5 (0.0%)

4. In-depth Analysis

4.1 About Acadia Healthcare Company Inc

Acadia Healthcare Company, Inc. provides behavioral healthcare services in the United States and Puerto Rico. The company develops and operates acute inpatient psychiatric facilities, specialty treatment facilities comprising residential recovery facilities and eating disorder facilities, comprehensive treatment centers, and residential treatment centers, as well as facilities offering outpatient behavioral healthcare services for the behavioral healthcare and recovery needs of communities. Acadia Healthcare Company, Inc. was founded in 2005 and is headquartered in Franklin, Tennessee.

Fundamental data was last updated by Penke on 2024-12-05 11:18:06.

4.2 In-depth Summary

4.2.1. Financial Health Summary

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

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is fair priced.
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 Acadia Healthcare Company Inc earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Acadia Healthcare Company Inc to the Medical Care Facilities industry mean.
  • A Net Profit Margin of 8.4% means that $0.08 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Acadia Healthcare Company Inc:

  • The MRQ is 8.4%. The company is making a profit. +1
  • The TTM is 9.0%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ8.4%TTM9.0%-0.6%
TTM9.0%YOY-0.2%+9.2%
TTM9.0%5Y-1.6%+10.6%
5Y-1.6%10Y0.6%-2.2%
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ8.4%4.5%+3.9%
TTM9.0%3.2%+5.8%
YOY-0.2%2.4%-2.6%
5Y-1.6%3.1%-4.7%
10Y0.6%3.3%-2.7%
4.3.1.2. Return on Assets

Shows how efficient Acadia Healthcare Company Inc is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Acadia Healthcare Company Inc to the Medical Care Facilities industry mean.
  • 1.2% Return on Assets means that Acadia Healthcare Company Inc generated $0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Acadia Healthcare Company Inc:

  • The MRQ is 1.2%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.3%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.2%TTM1.3%-0.1%
TTM1.3%YOY0.0%+1.3%
TTM1.3%5Y0.1%+1.1%
5Y0.1%10Y0.2%-0.1%
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2%1.2%0.0%
TTM1.3%1.1%+0.2%
YOY0.0%0.6%-0.6%
5Y0.1%1.0%-0.9%
10Y0.2%1.0%-0.8%
4.3.1.3. Return on Equity

Shows how efficient Acadia Healthcare Company Inc is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Acadia Healthcare Company Inc to the Medical Care Facilities industry mean.
  • 2.2% Return on Equity means Acadia Healthcare Company Inc generated $0.02 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Acadia Healthcare Company Inc:

  • The MRQ is 2.2%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.4%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.2%TTM2.4%-0.2%
TTM2.4%YOY-0.3%+2.7%
TTM2.4%5Y-0.6%+3.1%
5Y-0.6%10Y0.0%-0.7%
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ2.2%3.1%-0.9%
TTM2.4%2.8%-0.4%
YOY-0.3%2.0%-2.3%
5Y-0.6%2.4%-3.0%
10Y0.0%2.6%-2.6%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Acadia Healthcare Company Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Acadia Healthcare Company Inc is operating .

  • Measures how much profit Acadia Healthcare Company Inc makes for each $1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Acadia Healthcare Company Inc to the Medical Care Facilities industry mean.
  • An Operating Margin of 15.8% means the company generated $0.16  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Acadia Healthcare Company Inc:

  • The MRQ is 15.8%. The company is operating efficient. +1
  • The TTM is 16.6%. The company is operating efficient. +1
Trends
Current periodCompared to+/- 
MRQ15.8%TTM16.6%-0.8%
TTM16.6%YOY17.0%-0.4%
TTM16.6%5Y16.6%+0.0%
5Y16.6%10Y15.8%+0.8%
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ15.8%8.1%+7.7%
TTM16.6%6.8%+9.8%
YOY17.0%7.9%+9.1%
5Y16.6%6.9%+9.7%
10Y15.8%7.7%+8.1%
4.3.2.2. Operating Ratio

Measures how efficient Acadia Healthcare Company Inc is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Medical Care Facilities industry mean).
  • An Operation Ratio of 0.10 means that the operating costs are $0.10 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Acadia Healthcare Company Inc:

  • The MRQ is 0.096. The company is very efficient in keeping operating costs low. +2
  • The TTM is 0.645. The company is efficient in keeping operating costs low. +1
Trends
Current periodCompared to+/- 
MRQ0.096TTM0.645-0.549
TTM0.645YOY0.826-0.181
TTM0.6455Y0.797-0.152
5Y0.79710Y0.822-0.024
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0961.000-0.904
TTM0.6451.039-0.394
YOY0.8260.995-0.169
5Y0.7971.008-0.211
10Y0.8220.983-0.161
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Acadia Healthcare Company Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Acadia Healthcare Company Inc is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Medical Care Facilities industry mean).
  • A Current Ratio of 1.07 means the company has $1.07 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Acadia Healthcare Company Inc:

  • The MRQ is 1.070. The company is just able to pay all its short-term debts.
  • The TTM is 1.047. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.070TTM1.047+0.022
TTM1.047YOY1.219-0.172
TTM1.0475Y1.224-0.177
5Y1.22410Y1.223+0.001
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0701.246-0.176
TTM1.0471.263-0.216
YOY1.2191.319-0.100
5Y1.2241.375-0.151
10Y1.2231.426-0.203
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Acadia Healthcare Company Inc to the Medical Care Facilities industry mean.
  • A Quick Ratio of 0.94 means the company can pay off $0.94 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Acadia Healthcare Company Inc:

  • The MRQ is 0.937. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.934. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.937TTM0.934+0.003
TTM0.934YOY0.940-0.006
TTM0.9345Y0.973-0.039
5Y0.97310Y0.972+0.002
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9370.730+0.207
TTM0.9340.797+0.137
YOY0.9401.030-0.090
5Y0.9731.161-0.188
10Y0.9721.174-0.202
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Acadia Healthcare Company Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Acadia Healthcare Company Inc assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Acadia Healthcare Company Inc to Medical Care Facilities industry mean.
  • A Debt to Asset Ratio of 0.46 means that Acadia Healthcare Company Inc assets are financed with 46.4% credit (debt) and the remaining percentage (100% - 46.4%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Acadia Healthcare Company Inc:

  • The MRQ is 0.464. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.462. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.464TTM0.462+0.003
TTM0.462YOY0.432+0.030
TTM0.4625Y0.502-0.040
5Y0.50210Y0.560-0.058
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4640.519-0.055
TTM0.4620.522-0.060
YOY0.4320.524-0.092
5Y0.5020.545-0.043
10Y0.5600.530+0.030
4.5.4.2. Debt to Equity Ratio

Measures if Acadia Healthcare Company Inc is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Acadia Healthcare Company Inc to the Medical Care Facilities industry mean.
  • A Debt to Equity ratio of 89.9% means that company has $0.90 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Acadia Healthcare Company Inc:

  • The MRQ is 0.899. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.890. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.899TTM0.890+0.009
TTM0.890YOY0.788+0.101
TTM0.8905Y1.107-0.218
5Y1.10710Y1.368-0.261
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8990.943-0.044
TTM0.8900.950-0.060
YOY0.7880.976-0.188
5Y1.1071.133-0.026
10Y1.3681.194+0.174
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 Acadia Healthcare Company Inc generates.

  • Above 15 is considered overpriced but always compare Acadia Healthcare Company Inc to the Medical Care Facilities industry mean.
  • A PE ratio of 21.61 means the investor is paying $21.61 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Acadia Healthcare Company Inc:

  • The EOD is 13.858. Based on the earnings, the company is underpriced. +1
  • The MRQ is 21.612. Based on the earnings, the company is fair priced.
  • The TTM is 24.240. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD13.858MRQ21.612-7.754
MRQ21.612TTM24.240-2.628
TTM24.240YOY18.692+5.548
TTM24.2405Y21.451+2.788
5Y21.45110Y25.757-4.306
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
EOD13.85812.575+1.283
MRQ21.61212.736+8.876
TTM24.24013.741+10.499
YOY18.69213.820+4.872
5Y21.45116.490+4.961
10Y25.75720.805+4.952
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 Acadia Healthcare Company Inc:

  • The EOD is -34.828. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -54.314. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -11.514. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-34.828MRQ-54.314+19.487
MRQ-54.314TTM-11.514-42.801
TTM-11.514YOY47.244-58.758
TTM-11.5145Y23.806-35.319
5Y23.80610Y60.310-36.505
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
EOD-34.8288.723-43.551
MRQ-54.3149.248-63.562
TTM-11.5147.040-18.554
YOY47.2447.380+39.864
5Y23.8066.597+17.209
10Y60.3106.204+54.106
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 Acadia Healthcare Company Inc is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Medical Care Facilities industry mean).
  • A PB ratio of 1.87 means the investor is paying $1.87 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Acadia Healthcare Company Inc:

  • The EOD is 1.200. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.872. Based on the equity, the company is underpriced. +1
  • The TTM is 2.223. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.200MRQ1.872-0.672
MRQ1.872TTM2.223-0.351
TTM2.223YOY2.427-0.203
TTM2.2235Y2.076+0.147
5Y2.07610Y2.194-0.118
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
EOD1.2001.613-0.413
MRQ1.8721.868+0.004
TTM2.2231.978+0.245
YOY2.4272.185+0.242
5Y2.0762.356-0.280
10Y2.1942.757-0.563
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 Acadia Healthcare Company Inc.

4.8.1. Institutions holding Acadia Healthcare Company Inc

Institutions are holding 108.152% of the shares of Acadia Healthcare Company Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Wellington Management Company LLP12.55120.129511658253126638412.1863
2024-09-30Vanguard Group Inc9.57250.01018891443-6402-0.072
2024-06-30BlackRock Inc8.84190.01268212820-17992-0.2186
2024-09-30T. Rowe Price Investment Management,Inc.6.59080.23416121895-1876909-23.4649
2024-09-30Viking Global Investors LP3.98490.8555370134746456214.3526
2024-09-30William Blair Investment Management, LLC3.90770.567836297041142403.2496
2024-09-30JPMorgan Chase & Co3.36610.0151312660745404416.9891
2024-09-30State Street Corp3.03590.00732819911956133.5096
2024-09-30Dimensional Fund Advisors, Inc.2.90290.04152696334-356267-11.6709
2024-09-30Point72 Asset Management, L.P.2.45770.36792282810124700.5493
2024-09-30Millennium Management LLC2.4350.06822617781171465107.443
2024-09-30Durable Capital Partners LP2.42781.04622255059372681.6804
2024-09-30Citadel Advisors Llc2.41870.02752246660-140250-5.8758
2024-09-30FMR Inc1.87430.00671740950-311463-15.1755
2024-09-30Geode Capital Management, LLC1.73680.00831613198141970.8879
2024-09-30P2 Capital Partners, LLC1.690311.36761570000600003.9735
2024-09-30Amvescap Plc.1.4190.01611318030-435711-24.8447
2024-09-30Alyeska Investment Group, L.P.1.3210.3972122704044153556.2103
2024-09-30Stephens Inv Mgmt Group LLC1.27141.02161180956-28060-2.3209
2024-09-30Neuberger Berman Group LLC1.26670.05821176596918128.4636
Total 75.072616.258869731391+1050536+1.5%

4.9.2. Funds holding Acadia Healthcare Company Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Vanguard Health Care Inv5.51750.6673512498875859717.3735
2024-09-30T. Rowe Price US Mid-Cap Growth Equity3.22280.60542993500-905200-23.218
2024-09-30T. Rowe Price Mid-Cap Growth3.22280.60542993500-405100-11.9196
2024-11-27iShares Core S&P Mid-Cap ETF3.21030.1216298192958410.1963
2024-10-31Vanguard Total Stock Mkt Idx Inv2.98380.00682771525-13761-0.4941
2024-10-31Vanguard Small Cap Index2.38170.0621221228143500.197
2024-09-30Vanguard Explorer Inv2.19060.573520347571792749.6619
2024-10-31Vanguard Small Cap Value Index Inv1.60940.11011494855-516-0.0345
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr1.49440.05461388037-5087-0.3652
2024-09-30JPMorgan Mid Cap Growth I1.12590.5969104577000
2024-09-30JPM US Mid Cap Growth-Composite1.12590.5968104577016785719.12
2024-09-30T. Rowe Price U.S. Mid-Cap Gr Eq Tr-Z0.85190.5984791300-212900-21.201
2024-09-30Stephens SMID Select Growth0.80711.090874969417340.2318
2024-10-31SPDR® S&P MIDCAP 400 ETF Trust0.78640.1368730432-10752-1.4507
2024-09-30Fidelity Select Health Care Svcs Port0.62792.7209583200225004.0128
2024-11-27iShares S&P Mid-Cap 400 Growth ETF0.62090.237957675700
2024-09-30William Blair Sml-Mid Cap Grwth CIT Cl A0.60061.43175579055579050
2024-10-31State St Russell Sm/Mid Cp® Indx NL Cl C0.60030.053557554-20200-3.4963
2024-10-31William Blair Small-Mid Cap Growth CIT0.59330.9694551045-6860-1.2296
2024-09-30Fidelity Extended Market Index0.58090.0819539580-17364-3.1177
Total 34.154411.321331724379+100318+0.3%

5.3. Insider Transactions

Insiders are holding 2.966% of the shares of Acadia Healthcare Company Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-03-05Wade D MiquelonSELL220385.39
2023-12-12Debra K OsteenSELL800076.23
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 Assets5,870,457
Total Liabilities2,724,418
Total Stockholder Equity3,031,518
 As reported
Total Liabilities 2,724,418
Total Stockholder Equity+ 3,031,518
Total Assets = 5,870,457

Assets

Total Assets5,870,457
Total Current Assets652,062
Long-term Assets5,218,395
Total Current Assets
Cash And Cash Equivalents 82,145
Net Receivables 489,175
Inventory 5,514
Other Current Assets 75,228
Total Current Assets  (as reported)652,062
Total Current Assets  (calculated)652,062
+/-0
Long-term Assets
Property Plant Equipment 2,802,578
Goodwill 2,264,851
Intangible Assets 73,139
Long-term Assets Other 75,121
Long-term Assets  (as reported)5,218,395
Long-term Assets  (calculated)5,215,689
+/- 2,706

Liabilities & Shareholders' Equity

Total Current Liabilities609,500
Long-term Liabilities2,114,918
Total Stockholder Equity3,031,518
Total Current Liabilities
Short-term Debt 99,950
Short Long Term Debt 71,694
Accounts payable 201,379
Other Current Liabilities 296,122
Total Current Liabilities  (as reported)609,500
Total Current Liabilities  (calculated)669,145
+/- 59,645
Long-term Liabilities
Long term Debt 1,804,825
Capital Lease Obligations 133,693
Long-term Liabilities Other 150,544
Long-term Liabilities  (as reported)2,114,918
Long-term Liabilities  (calculated)2,089,062
+/- 25,856
Total Stockholder Equity
Common Stock918
Retained Earnings 354,718
Other Stockholders Equity 2,675,882
Total Stockholder Equity (as reported)3,031,518
Total Stockholder Equity (calculated)3,031,518
+/-0
Other
Capital Stock918
Cash and Short Term Investments 82,145
Common Stock Shares Outstanding 92,188
Current Deferred Revenue1,691
Liabilities and Stockholders Equity 5,870,457
Net Debt 1,928,067
Net Invested Capital 4,908,037
Net Working Capital 42,562
Property Plant and Equipment Gross 3,667,423
Short Long Term Debt Total 2,010,212



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-30
> Total Assets 
0
45,412
0
266,643
269,609
412,996
453,252
586,453
603,758
983,413
1,085,177
1,114,172
1,162,986
1,224,659
1,282,945
1,592,552
2,140,468
2,223,590
3,627,145
3,926,385
4,145,239
4,286,199
6,696,359
6,684,499
6,452,978
6,024,726
6,065,790
6,228,022
6,342,586
6,424,502
6,584,729
6,503,147
6,529,584
6,172,504
6,785,517
6,790,418
6,728,125
6,879,142
6,717,995
6,833,228
7,105,145
6,499,362
4,526,915
4,564,001
4,594,727
4,768,078
4,834,639
4,882,639
4,943,105
4,987,901
5,044,256
5,150,208
5,346,218
5,358,841
5,517,247
5,678,052
5,870,457
5,870,4575,678,0525,517,2475,358,8415,346,2185,150,2085,044,2564,987,9014,943,1054,882,6394,834,6394,768,0784,594,7274,564,0014,526,9156,499,3627,105,1456,833,2286,717,9956,879,1426,728,1256,790,4186,785,5176,172,5046,529,5846,503,1476,584,7296,424,5026,342,5866,228,0226,065,7906,024,7266,452,9786,684,4996,696,3594,286,1994,145,2393,926,3853,627,1452,223,5902,140,4681,592,5521,282,9451,224,6591,162,9861,114,1721,085,177983,413603,758586,453453,252412,996269,609266,643045,4120
   > Total Current Assets 
0
0
0
0
36,357
112,605
62,222
184,132
87,031
140,981
212,292
127,089
142,880
145,126
157,037
449,596
229,840
274,143
325,378
325,905
378,271
294,736
393,265
392,367
392,947
427,927
424,013
459,512
463,824
471,550
503,893
489,222
490,733
450,417
452,514
471,494
536,913
542,211
502,952
610,941
756,410
2,523,395
528,225
575,626
567,159
495,031
530,099
518,032
521,656
506,125
537,790
578,757
703,475
596,000
610,806
645,214
652,062
652,062645,214610,806596,000703,475578,757537,790506,125521,656518,032530,099495,031567,159575,626528,2252,523,395756,410610,941502,952542,211536,913471,494452,514450,417490,733489,222503,893471,550463,824459,512424,013427,927392,947392,367393,265294,736378,271325,905325,378274,143229,840449,596157,037145,126142,880127,089212,292140,98187,031184,13262,222112,60536,3570000
       Cash And Cash Equivalents 
0
8,615
0
3,456
1,254
61,118
840
120,176
11,719
49,399
99,775
7,399
4,034
4,569
7,243
277,744
42,179
94,040
38,032
34,572
50,762
11,215
36,582
30,716
27,751
57,063
43,087
79,434
75,661
67,290
57,808
79,463
48,928
50,510
43,684
43,541
92,900
124,192
81,004
211,939
338,702
378,697
178,915
185,546
196,313
133,813
140,367
128,368
93,419
97,649
63,829
112,173
99,591
100,073
77,303
77,167
82,145
82,14577,16777,303100,07399,591112,17363,82997,64993,419128,368140,367133,813196,313185,546178,915378,697338,702211,93981,004124,19292,90043,54143,68450,51048,92879,46357,80867,29075,66179,43443,08757,06327,75130,71636,58211,21550,76234,57238,03294,04042,179277,7447,2434,5694,0347,39999,77549,39911,719120,17684061,1181,2543,45608,6150
       Net Receivables 
0
0
0
0
25,469
35,127
43,802
45,658
54,777
63,870
78,780
85,872
93,311
95,885
104,585
110,904
130,253
118,378
172,938
182,315
214,883
216,626
311,723
285,132
317,498
263,327
276,089
337,253
295,756
296,925
325,148
329,256
345,659
318,087
370,016
346,489
399,120
339,775
339,505
325,507
371,060
273,551
276,041
286,522
305,435
281,332
299,022
300,313
315,999
322,439
346,407
345,836
362,666
429,530
471,071
504,608
489,175
489,175504,608471,071429,530362,666345,836346,407322,439315,999300,313299,022281,332305,435286,522276,041273,551371,060325,507339,505339,775399,120346,489370,016318,087345,659329,256325,148296,925295,756337,253276,089263,327317,498285,132311,723216,626214,883182,315172,938118,378130,253110,904104,58595,88593,31185,87278,78063,87054,77745,65843,80235,12725,4690000
       Other Current Assets 
0
2,000
0
10,246
9,634
10,121
11,897
12,882
15,305
16,332
21,164
19,988
32,516
28,969
28,180
48,192
37,626
41,570
77,596
70,325
75,335
66,895
3,284
76,519
2,872
107,537
104,837
1,907
92,407
107,335
120,937
80,503
96,146
81,820
1,892
81,464
2,061
78,244
82,443
73,495
1,771
61,332
73,269
103,558
2,859
79,886
90,710
89,351
112,238
86,037
127,554
120,748
241,218
61,097
56,687
57,451
75,228
75,22857,45156,68761,097241,218120,748127,55486,037112,23889,35190,71079,8862,859103,55873,26961,3321,77173,49582,44378,2442,06181,4641,89281,82096,14680,503120,937107,33592,4071,907104,837107,5372,87276,5193,28466,89575,33570,32577,59641,57037,62648,19228,18028,96932,51619,98821,16416,33215,30512,88211,89710,1219,63410,24602,0000
   > Long-term Assets 
0
0
0
0
233,252
300,391
391,030
402,321
516,727
842,432
872,885
987,083
1,020,106
1,079,533
1,125,908
1,142,956
1,910,628
1,949,447
3,301,767
3,600,480
3,766,968
3,991,463
6,303,094
6,292,132
6,060,031
5,596,799
5,641,777
5,768,510
5,878,762
5,952,952
6,080,836
6,013,925
6,038,851
5,722,087
6,333,003
6,318,924
6,191,212
6,336,931
6,215,043
6,222,287
6,348,735
3,975,967
3,998,690
3,988,375
4,027,568
4,273,047
4,304,540
4,364,607
4,421,449
4,481,776
4,506,466
4,571,451
4,642,743
4,762,841
4,906,441
5,032,838
5,218,395
5,218,3955,032,8384,906,4414,762,8414,642,7434,571,4514,506,4664,481,7764,421,4494,364,6074,304,5404,273,0474,027,5683,988,3753,998,6903,975,9676,348,7356,222,2876,215,0436,336,9316,191,2126,318,9246,333,0035,722,0876,038,8516,013,9256,080,8365,952,9525,878,7625,768,5105,641,7775,596,7996,060,0316,292,1326,303,0943,991,4633,766,9683,600,4803,301,7671,949,4471,910,6281,142,9561,125,9081,079,5331,020,106987,083872,885842,432516,727402,321391,030300,391233,2520000
       Property Plant Equipment 
0
18,752
0
55,313
57,783
82,972
98,290
112,841
155,188
236,942
268,531
312,147
329,735
370,109
403,366
419,386
1,026,378
1,069,700
1,229,677
1,455,390
1,624,166
1,709,053
3,337,765
3,274,540
2,786,646
2,703,695
2,749,538
2,866,086
2,966,215
3,048,130
3,151,529
3,103,331
3,126,642
3,107,766
3,679,839
3,655,627
3,611,300
3,725,871
3,627,767
3,636,046
3,718,316
1,719,833
1,750,937
1,752,965
1,768,187
1,904,920
1,935,055
1,994,790
2,044,620
2,087,283
2,131,315
2,201,657
2,267,689
2,384,390
2,497,405
2,621,129
2,802,578
2,802,5782,621,1292,497,4052,384,3902,267,6892,201,6572,131,3152,087,2832,044,6201,994,7901,935,0551,904,9201,768,1871,752,9651,750,9371,719,8333,718,3163,636,0463,627,7673,725,8713,611,3003,655,6273,679,8393,107,7663,126,6423,103,3313,151,5293,048,1302,966,2152,866,0862,749,5382,703,6952,786,6463,274,5403,337,7651,709,0531,624,1661,455,3901,229,6771,069,7001,026,378419,386403,366370,109329,735312,147268,531236,942155,188112,84198,29082,97257,78355,313018,7520
       Goodwill 
0
9,157
0
146,811
147,081
186,815
261,421
262,325
334,622
557,402
565,586
630,749
647,010
661,549
665,421
665,695
804,647
802,986
1,904,055
1,946,028
1,981,140
2,128,215
2,771,365
2,832,201
2,702,009
2,681,188
2,683,787
2,710,333
2,730,362
2,751,174
2,779,401
2,739,303
2,729,941
2,396,412
2,441,999
2,435,025
2,424,241
2,449,131
2,426,700
2,425,372
2,460,722
2,105,264
2,105,264
2,103,503
2,103,503
2,199,937
2,200,659
2,205,307
2,207,912
2,222,805
2,222,805
2,222,805
2,225,962
2,225,962
2,261,026
2,261,395
2,264,851
2,264,8512,261,3952,261,0262,225,9622,225,9622,222,8052,222,8052,222,8052,207,9122,205,3072,200,6592,199,9372,103,5032,103,5032,105,2642,105,2642,460,7222,425,3722,426,7002,449,1312,424,2412,435,0252,441,9992,396,4122,729,9412,739,3032,779,4012,751,1742,730,3622,710,3332,683,7872,681,1882,702,0092,832,2012,771,3652,128,2151,981,1401,946,0281,904,055802,986804,647665,695665,421661,549647,010630,749565,586557,402334,622262,325261,421186,815147,081146,81109,1570
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
40,459
49,903
73,509
59,257
43,753
26,176
12,997
0
24,989
33,084
60,524
46,304
72,965
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000072,96546,30460,52433,08424,989012,99726,17643,75359,25773,50949,90340,45900000000000000000000000
       Intangible Assets 
0
9,701
0
165,647
18,887
8,232
9,381
9,186
12,534
15,988
16,247
18,838
19,183
20,568
20,730
20,852
21,621
21,636
58,508
58,514
58,976
59,575
102,593
84,996
84,385
83,310
83,718
84,982
86,951
87,348
91,036
91,566
91,259
88,990
89,796
89,613
89,028
90,357
89,052
89,047
90,023
68,535
68,627
68,463
69,366
70,145
70,319
70,214
75,920
76,041
76,247
71,607
73,811
73,278
73,352
73,348
73,139
73,13973,34873,35273,27873,81171,60776,24776,04175,92070,21470,31970,14569,36668,46368,62768,53590,02389,04789,05290,35789,02889,61389,79688,99091,25991,56691,03687,34886,95184,98283,71883,31084,38584,996102,59359,57558,97658,51458,50821,63621,62120,85220,73020,56819,18318,83816,24715,98812,5349,1869,3818,23218,887165,64709,7010
       Other Assets 
0
9,701
0
175,068
175,469
217,419
292,740
289,480
361,539
605,490
604,354
674,936
690,371
709,424
722,542
723,570
884,250
879,747
2,072,090
2,145,090
2,142,802
2,275,419
2,965,329
3,017,592
3,273,385
2,893,104
2,892,239
2,902,424
2,912,547
2,904,822
58,870
79,725
91,009
128,919
121,369
138,659
66,643
71,572
71,524
71,822
79,674
179,272
73,862
63,444
86,512
98,045
0
94,296
92,997
95,647
76,099
0
0
0
0
0
0
00000076,09995,64792,99794,296098,04586,51263,44473,862179,27279,67471,82271,52471,57266,643138,659121,369128,91991,00979,72558,8702,904,8222,912,5472,902,4242,892,2392,893,1043,273,3853,017,5922,965,3292,275,4192,142,8022,145,0902,072,090879,747884,250723,570722,542709,424690,371674,936604,354605,490361,539289,480292,740217,419175,469175,06809,7010
       Deferred Long Term Asset Charges 
0
0
0
0
0
6,006
5,016
1,975
0
0
0
0
0
0
4,325
4,227
15,933
13,141
40,494
33,966
33,278
49,114
41,753
17,929
3,791
3,780
3,750
3,719
3,689
3,731
3,698
3,664
3,630
3,468
3,436
3,404
3,371
3,339
3,307
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000003,3073,3393,3713,4043,4363,4683,6303,6643,6983,7313,6893,7193,7503,7803,79117,92941,75349,11433,27833,96640,49413,14115,9334,2274,3250000001,9755,0166,00600000
> Total Liabilities 
0
20,305
0
192,780
192,623
316,631
352,572
340,109
350,195
550,863
648,318
663,332
696,453
743,949
786,795
697,330
1,253,892
1,342,625
2,377,358
2,260,081
2,474,687
2,596,180
4,133,489
4,248,219
4,210,857
3,857,002
3,829,857
3,851,162
3,855,001
3,851,631
3,883,110
3,849,846
3,849,335
3,839,197
4,382,174
4,368,072
4,307,434
4,373,761
4,253,828
4,329,890
4,498,506
4,599,906
2,228,916
2,207,415
2,160,281
2,185,201
2,189,825
2,144,122
2,111,161
2,086,917
2,114,199
2,138,609
2,536,074
2,471,181
2,541,892
2,613,456
2,724,418
2,724,4182,613,4562,541,8922,471,1812,536,0742,138,6092,114,1992,086,9172,111,1612,144,1222,189,8252,185,2012,160,2812,207,4152,228,9164,599,9064,498,5064,329,8904,253,8284,373,7614,307,4344,368,0724,382,1743,839,1973,849,3353,849,8463,883,1103,851,6313,855,0013,851,1623,829,8573,857,0024,210,8574,248,2194,133,4892,596,1802,474,6872,260,0812,377,3581,342,6251,253,892697,330786,795743,949696,453663,332648,318550,863350,195340,109352,572316,631192,623192,780020,3050
   > Total Current Liabilities 
0
18,059
0
33,234
36,404
40,668
46,726
44,305
57,822
71,851
70,770
86,679
101,273
114,690
97,905
102,665
142,540
165,934
230,660
243,108
264,452
290,203
408,810
419,801
380,238
342,865
335,857
346,967
341,206
377,389
389,641
394,118
390,743
416,377
424,671
430,688
458,206
463,576
579,584
527,364
601,339
1,308,185
410,979
425,215
403,292
404,861
410,751
441,653
401,013
388,326
378,129
432,482
864,890
885,781
482,313
546,522
609,500
609,500546,522482,313885,781864,890432,482378,129388,326401,013441,653410,751404,861403,292425,215410,9791,308,185601,339527,364579,584463,576458,206430,688424,671416,377390,743394,118389,641377,389341,206346,967335,857342,865380,238419,801408,810290,203264,452243,108230,660165,934142,540102,66597,905114,690101,27386,67970,77071,85157,82244,30546,72640,66836,40433,234018,0590
       Short-term Debt 
0
0
0
0
6,750
6,750
8,000
10,000
12,000
7,680
9,555
13,305
13,305
15,195
9,570
11,445
13,320
26,965
35,309
38,652
41,996
45,360
69,223
73,410
77,598
34,805
34,805
34,805
34,805
34,830
33,830
33,264
33,264
34,112
71,697
66,473
75,981
72,819
225,743
78,503
116,610
172,394
30,607
32,535
36,990
41,942
46,420
46,428
47,020
47,713
47,665
50,328
52,805
56,477
89,257
94,574
99,950
99,95094,57489,25756,47752,80550,32847,66547,71347,02046,42846,42041,94236,99032,53530,607172,394116,61078,503225,74372,81975,98166,47371,69734,11233,26433,26433,83034,83034,80534,80534,80534,80577,59873,41069,22345,36041,99638,65235,30926,96513,32011,4459,57015,19513,30513,3059,5557,68012,00010,0008,0006,7506,7500000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
26,965
0
0
0
45,360
0
73,410
77,598
34,805
34,805
3,275,278
34,805
34,830
33,830
33,264
33,264
34,112
36,503
38,895
41,287
43,679
196,072
48,465
50,858
153,478
11,911
13,281
15,938
18,594
21,250
21,250
21,250
21,250
21,250
23,906
26,563
29,219
61,452
66,574
71,694
71,69466,57461,45229,21926,56323,90621,25021,25021,25021,25021,25018,59415,93813,28111,911153,47850,85848,465196,07243,67941,28738,89536,50334,11233,26433,26433,83034,83034,8053,275,27834,80534,80577,59873,410045,36000026,96500000000000000000
       Accounts payable 
0
833
0
6,705
10,984
8,642
8,074
7,870
13,323
19,081
20,116
28,072
26,449
36,026
28,405
31,515
43,260
48,696
64,918
58,714
78,384
91,341
118,210
108,211
92,819
80,034
92,673
81,399
95,105
102,299
122,430
130,228
133,914
117,740
116,666
115,651
131,472
127,045
134,693
118,799
130,395
87,815
91,505
87,223
85,924
98,575
104,209
111,479
116,045
104,723
125,729
148,896
149,874
156,132
156,130
159,520
201,379
201,379159,520156,130156,132149,874148,896125,729104,723116,045111,479104,20998,57585,92487,22391,50587,815130,395118,799134,693127,045131,472115,651116,666117,740133,914130,228122,430102,29995,10581,39992,67380,03492,819108,211118,21091,34178,38458,71464,91848,69643,26031,51528,40536,02626,44928,07220,11619,08113,3237,8708,0748,64210,9846,70508330
       Other Current Liabilities 
0
7,242
0
19,779
18,670
25,276
30,652
26,435
32,499
45,090
41,099
45,302
61,519
63,469
59,930
59,705
85,960
88,204
130,433
145,742
144,072
7,499
196,769
214,867
185,305
199,221
186,119
207,182
186,234
208,918
194,425
198,264
191,984
232,371
195,446
213,329
215,475
225,237
187,517
254,636
298,814
1,012,030
239,713
264,108
247,452
233,973
233,822
263,497
228,459
229,237
199,638
229,206
659,626
1,193,016
345,158
294,920
296,122
296,122294,920345,1581,193,016659,626229,206199,638229,237228,459263,497233,822233,973247,452264,108239,7131,012,030298,814254,636187,517225,237215,475213,329195,446232,371191,984198,264194,425208,918186,234207,182186,119199,221185,305214,867196,7697,499144,072145,742130,43388,20485,96059,70559,93063,46961,51945,30241,09945,09032,49926,43530,65225,27618,67019,77907,2420
   > Long-term Liabilities 
0
0
0
0
156,219
275,963
305,846
295,804
292,373
479,012
577,548
576,653
595,180
629,259
688,890
594,665
1,111,352
1,176,691
2,146,698
2,016,973
2,210,235
2,305,977
3,724,679
3,828,418
3,830,619
3,514,137
3,494,000
3,504,195
3,513,795
3,474,242
3,493,469
3,455,728
3,458,592
3,422,820
3,957,503
3,937,384
3,849,228
3,910,185
3,674,244
3,802,526
3,897,167
3,291,721
1,817,937
1,782,200
1,756,989
1,780,340
1,779,074
1,702,469
1,710,148
1,698,591
1,736,070
1,706,127
1,671,184
1,585,400
2,059,579
2,066,934
2,114,918
2,114,9182,066,9342,059,5791,585,4001,671,1841,706,1271,736,0701,698,5911,710,1481,702,4691,779,0741,780,3401,756,9891,782,2001,817,9373,291,7213,897,1673,802,5263,674,2443,910,1853,849,2283,937,3843,957,5033,422,8203,458,5923,455,7283,493,4693,474,2423,513,7953,504,1953,494,0003,514,1373,830,6193,828,4183,724,6792,305,9772,210,2352,016,9732,146,6981,176,6911,111,352594,665688,890629,259595,180576,653577,548479,012292,373295,804305,846275,963156,2190000
       Long term Debt Total 
0
0
0
0
131,375
270,709
299,514
288,573
284,632
465,638
560,098
556,276
571,955
601,941
653,626
555,812
1,016,002
1,069,305
2,018,681
1,914,555
2,092,317
2,195,384
3,497,569
3,578,383
3,583,879
3,253,004
3,246,577
3,240,473
3,234,146
3,205,058
3,208,088
3,187,788
3,181,962
3,159,375
3,221,709
3,206,868
3,133,635
3,105,420
2,944,820
3,078,445
3,067,243
2,968,948
1,484,212
1,443,192
1,413,407
1,478,626
1,463,848
1,384,073
1,379,306
0
1,399,778
0
0
0
0
0
0
0000001,399,77801,379,3061,384,0731,463,8481,478,6261,413,4071,443,1921,484,2122,968,9483,067,2433,078,4452,944,8203,105,4203,133,6353,206,8683,221,7093,159,3753,181,9623,187,7883,208,0883,205,0583,234,1463,240,4733,246,5773,253,0043,583,8793,578,3833,497,5692,195,3842,092,3171,914,5552,018,6811,069,3051,016,002555,812653,626601,941571,955556,276560,098465,638284,632288,573299,514270,709131,3750000
       Deferred Long Term Asset Charges 
0
0
0
0
0
6,006
5,016
1,975
0
0
0
0
0
0
4,325
4,227
15,933
13,141
40,494
33,966
33,278
49,114
41,753
17,929
3,791
3,780
3,750
3,719
3,689
3,731
3,698
3,664
3,630
3,468
3,436
3,404
3,371
3,339
3,307
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000003,3073,3393,3713,4043,4363,4683,6303,6643,6983,7313,6893,7193,7503,7803,79117,92941,75349,11433,27833,96640,49413,14115,9334,2274,3250000001,9755,0166,00600000
       Warrants
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8,700
8,055
7,736
12,881
18,147
17,754
17,570
17,577
18,648
22,417
24,658
28,791
28,698
28,806
31,931
32,207
32,364
33,151
33,491
33,939
54,547
55,315
56,700
58,394
62,074
65,388
70,304
75,475
88,236
0
90,455
0
0
0
0
0
0
00000090,455088,23675,47570,30465,38862,07458,39456,70055,31554,54733,93933,49133,15132,36432,20731,93128,80628,69828,79124,65822,41718,64817,57717,57017,75418,14712,8817,7368,0558,70000000000000000000000
       Other Liabilities 
0
1,862
0
25,983
24,844
5,254
6,332
7,231
6,574
12,376
13,628
18,110
18,246
19,347
19,865
20,959
30,579
43,506
81,382
82,218
87,008
78,602
124,492
151,628
147,150
164,859
165,995
171,678
179,329
166,434
260,723
239,149
247,932
234,639
154,665
163,318
160,559
225,700
177,892
201,768
283,318
183,429
193,294
150,577
191,556
184,873
167,829
199,213
213,369
206,763
221,700
0
0
0
0
0
0
000000221,700206,763213,369199,213167,829184,873191,556150,577193,294183,429283,318201,768177,892225,700160,559163,318154,665234,639247,932239,149260,723166,434179,329171,678165,995164,859147,150151,628124,49278,60287,00882,21881,38243,50630,57920,95919,86519,34718,24618,11013,62812,3766,5747,2316,3325,25424,84425,98301,8620
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
1,167
998
3,822
2,267
4,979
7,971
15,399
17,894
64,771
63,880
46,635
20,200
22,210
23,936
94,882
85,526
81,443
78,520
63,858
74,467
81,672
80,333
92,090
78,340
82,269
80,372
76,922
83,096
79,050
140,775
94,420
99,371
144,210
50,017
68,678
73,144
73,673
74,368
77,604
82,278
94,446
0
92,767
0
0
0
0
0
0
00000092,767094,44682,27877,60474,36873,67373,14468,67850,017144,21099,37194,420140,77579,05083,09676,92280,37282,26978,34092,09080,33381,67274,46763,85878,52081,44385,52694,88223,93622,21020,20046,63563,88064,77117,89415,3997,9714,9792,2673,8229981,16700000000
> Total Stockholder Equity
0
25,107
0
73,863
76,986
96,365
100,680
246,344
253,563
432,550
436,859
450,840
466,533
480,710
496,150
895,222
886,576
880,965
1,249,787
1,666,304
1,670,552
1,690,019
2,562,870
2,436,280
2,242,121
2,167,724
2,235,933
2,376,860
2,487,585
2,572,871
2,701,619
2,653,301
2,680,249
2,333,307
2,403,343
2,422,346
2,420,691
2,505,381
2,464,167
2,503,338
2,606,639
1,899,456
2,297,999
2,356,586
2,434,446
2,517,489
2,574,510
2,663,042
2,743,708
2,812,727
2,839,602
2,921,016
2,712,562
2,781,974
2,866,022
2,952,718
3,031,518
3,031,5182,952,7182,866,0222,781,9742,712,5622,921,0162,839,6022,812,7272,743,7082,663,0422,574,5102,517,4892,434,4462,356,5862,297,9991,899,4562,606,6392,503,3382,464,1672,505,3812,420,6912,422,3462,403,3432,333,3072,680,2492,653,3012,701,6192,572,8712,487,5852,376,8602,235,9332,167,7242,242,1212,436,2802,562,8701,690,0191,670,5521,666,3041,249,787880,965886,576895,222496,150480,710466,533450,840436,859432,550253,563246,344100,68096,36576,98673,863025,1070
   Common Stock
0
203
0
100
176
321
321
417
418
499
500
500
500
501
502
592
592
592
654
706
707
707
865
865
866
867
869
870
870
871
873
873
874
874
876
876
877
877
878
879
879
880
887
889
890
890
897
898
899
899
910
911
912
913
916
917
918
91891791691391291191089989989889789089088988788087987987887787787687687487487387387187087086986786686586570770770665459259259250250150050050049941841732132117610002030
   Retained Earnings Total Equity
0
0
0
0
-28,671
-44,580
-40,901
-34,992
-28,542
-24,177
-20,439
-8,242
6,122
18,402
31,460
53,911
79,313
101,442
116,036
149,880
179,430
213,996
239,684
296,129
178,321
220,139
263,696
313,326
358,944
428,573
479,392
538,228
584,460
252,823
282,294
330,434
373,000
361,746
395,209
436,288
473,286
-310,386
-300,669
-256,155
-190,029
-119,751
-58,914
21,165
92,264
0
219,403
0
0
0
0
0
0
000000219,403092,26421,165-58,914-119,751-190,029-256,155-300,669-310,386473,286436,288395,209361,746373,000330,434282,294252,823584,460538,228479,392428,573358,944313,326263,696220,139178,321296,129239,684213,996179,430149,880116,036101,44279,31353,91131,46018,4026,122-8,242-20,439-24,177-28,542-34,992-40,901-44,580-28,6710000
   Accumulated Other Comprehensive Income 0000000000-58,9140000-371,365-440,113-500,879-493,138-414,884-507,994-459,617-426,586-462,377-440,462-415,883-301,391-374,118-385,180-445,400-528,392-549,570-425,869-342,611-153,062-104,647-84,293-51,586-97,759-68,370-36,857-40,258-34,485-29,289-24,892-8,242-20,439-24,177-10,693-8,744-7,277-5,824-5,0300000
   Capital Surplus 
0
0
0
0
105,481
140,624
141,260
280,919
281,687
456,228
456,798
458,582
459,911
461,807
464,188
840,719
843,528
847,301
1,230,856
1,567,304
1,574,708
1,572,972
2,475,383
2,481,897
2,488,803
2,496,288
2,499,760
2,508,064
2,512,951
2,517,545
2,522,745
2,530,083
2,535,377
2,541,987
2,546,759
2,550,653
2,554,808
2,557,642
2,561,218
2,567,050
2,572,587
2,580,327
2,597,781
2,611,852
2,623,585
2,636,350
2,632,527
2,640,979
2,650,545
0
2,619,289
0
0
0
0
0
0
0000002,619,28902,650,5452,640,9792,632,5272,636,3502,623,5852,611,8522,597,7812,580,3272,572,5872,567,0502,561,2182,557,6422,554,8082,550,6532,546,7592,541,9872,535,3772,530,0832,522,7452,517,5452,512,9512,508,0642,499,7602,496,2882,488,8032,481,8972,475,3831,572,9721,574,7081,567,3041,230,856847,301843,528840,719464,188461,807459,911458,582456,798456,228281,687280,919141,260140,624105,4810000
   Treasury Stock000000000000000000000000000000000000000000000000-253,56300000000
   Other Stockholders Equity 
0
0
0
0
110,511
146,448
148,537
289,663
292,380
480,405
477,237
466,824
484,803
491,096
498,673
880,977
843,528
847,301
1,230,856
1,567,304
1,574,708
1,572,972
2,475,383
2,481,897
2,488,803
2,496,288
2,499,760
2,508,064
2,512,951
2,517,545
2,522,745
2,530,083
2,535,377
2,541,987
2,546,759
2,550,653
2,554,808
2,557,642
2,561,218
2,567,050
2,572,587
2,580,327
2,597,781
2,611,852
2,623,585
2,636,350
2,632,527
2,640,979
2,650,545
2,658,440
2,619,289
2,628,403
2,637,658
2,649,340
2,657,002
2,665,215
2,675,882
2,675,8822,665,2152,657,0022,649,3402,637,6582,628,4032,619,2892,658,4402,650,5452,640,9792,632,5272,636,3502,623,5852,611,8522,597,7812,580,3272,572,5872,567,0502,561,2182,557,6422,554,8082,550,6532,546,7592,541,9872,535,3772,530,0832,522,7452,517,5452,512,9512,508,0642,499,7602,496,2882,488,8032,481,8972,475,3831,572,9721,574,7081,567,3041,230,856847,301843,528880,977498,673491,096484,803466,824477,237480,405292,380289,663148,537146,448110,5110000



5.3. Balance Sheets

Currency in USD. All numbers in thousands.