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

Aecom Technology Corporation
Buy, Hold or Sell?

Let's analyze Aecom together

I guess you are interested in Aecom Technology Corporation. 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 Aecom Technology Corporation. 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 Aecom Technology Corporation

I send you an email if I find something interesting about Aecom Technology Corporation.

1. Quick Overview

1.1. Quick analysis of Aecom (30 sec.)










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

How much money do you get?

How much money do you get?
$0.80
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$18.27
Expected worth in 1 year
$18.84
How sure are you?
87.5%

+ What do you gain per year?

Total Gains per Share
$1.38
Return On Investment
1.2%

For what price can you sell your share?

Current Price per Share
$115.94
Expected price per share
$103.65 - $
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Aecom (5 min.)




Live pricePrice per Share (EOD)
$115.94
Intrinsic Value Per Share
$29.70 - $64.33
Total Value Per Share
$47.96 - $82.59

2.2. Growth of Aecom (5 min.)




Is Aecom growing?

Current yearPrevious yearGrowGrow %
How rich?$2.4b$2.6b$1.4b35.8%

How much money is Aecom making?

Current yearPrevious yearGrowGrow %
Making money$63.7m$46.2m$17.5m27.5%
Net Profit Margin1.6%1.4%--

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

2.3. Financial Health of Aecom (5 min.)




2.4. Comparing to competitors in the Engineering & Construction industry (5 min.)




  Industry Rankings (Engineering & Construction)  


Richest
#48 / 655

Most Revenue
#36 / 655

Most Profit
#68 / 655

Most Efficient
#359 / 655
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Aecom?

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

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

Speculation

The Price per Share of Aecom is $115.94. 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 Aecom.
  • 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 Aecom, 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 $18.27. Based on the TTM, the Book Value Change Per Share is $0.14 per quarter. Based on the YOY, the Book Value Change Per Share is $0.11 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 $0.20 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Aecom.

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 Eps0.980.8%0.470.4%0.240.2%0.060.1%0.140.1%
Usd Book Value Change Per Share0.750.6%0.140.1%0.110.1%-0.49-0.4%0.030.0%
Usd Dividend Per Share0.220.2%0.200.2%0.160.1%3.262.8%7.306.3%
Usd Total Gains Per Share0.970.8%0.340.3%0.280.2%2.772.4%7.336.3%
Usd Price Per Share88.14-90.42-80.58-66.69-49.63-
Price to Earnings Ratio22.45-874.62-18.41-205.21-218.85-
Price-to-Total Gains Ratio90.72-861.79-63.66-195.03-99.18-
Price to Book Ratio4.83-4.23-4.31-3.35-2.31-
Price-to-Total Gains Ratio90.72-861.79-63.66-195.03-99.18-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share115.94
Number of shares8
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.203.26
Usd Book Value Change Per Share0.14-0.49
Usd Total Gains Per Share0.342.77
Gains per Quarter (8 shares)2.7522.14
Gains per Year (8 shares)11.0188.56
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1651104-1679
213912209-32168
3191423313-47257
4261834417-63346
5322345522-79435
6392856626-95524
7453267731-111613
8513778835-126702
9584189939-142791
1064461001044-158880

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%16.04.00.080.0%31.09.00.077.5%71.010.01.086.6%
Book Value Change Per Share2.02.00.050.0%7.05.00.058.3%9.011.00.045.0%21.019.00.052.5%47.029.06.057.3%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%65.00.017.079.3%
Total Gains per Share3.01.00.075.0%9.03.00.075.0%16.04.00.080.0%35.05.00.087.5%66.010.06.080.5%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Aecom Technology Corporation 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--0.7530.143+425%0.114+563%-0.494+166%0.031+2339%
Book Value Per Share--18.26729.540-38%18.694-2%22.028-17%22.750-20%
Current Ratio--1.1321.051+8%1.049+8%1.105+2%1.171-3%
Debt To Asset Ratio--0.7930.642+23%0.771+3%0.736+8%0.743+7%
Debt To Equity Ratio--4.1543.317+25%3.501+19%3.317+25%3.201+30%
Dividend Per Share--0.2190.201+9%0.164+33%3.261-93%7.297-97%
Eps--0.9820.465+111%0.237+314%0.062+1493%0.139+606%
Free Cash Flow Per Share--1.9941.263+58%1.029+94%1.077+85%0.968+106%
Free Cash Flow To Equity Per Share--3.6960.863+328%0.501+637%-0.228+106%0.541+583%
Gross Profit Margin--0.9840.996-1%0.827+19%0.905+9%0.953+3%
Intrinsic Value_10Y_max--64.326--------
Intrinsic Value_10Y_min--29.696--------
Intrinsic Value_1Y_max--4.778--------
Intrinsic Value_1Y_min--3.743--------
Intrinsic Value_3Y_max--15.626--------
Intrinsic Value_3Y_min--10.649--------
Intrinsic Value_5Y_max--28.008--------
Intrinsic Value_5Y_min--16.846--------
Market Cap15543727980.000+22%12056670600.00012428724927.500-3%11297859207.500+7%9633522850.000+25%7358977056.000+64%
Net Profit Margin--0.0320.016+104%0.014+130%0.005+605%0.007+369%
Operating Margin--0.0600.049+24%0.039+55%0.048+27%0.034+76%
Operating Ratio--0.9400.9440%0.946-1%0.950-1%0.960-2%
Pb Ratio6.347+24%4.8254.232+14%4.314+12%3.353+44%2.312+109%
Pe Ratio29.528+24%22.448874.623-97%18.408+22%205.206-89%218.850-90%
Price Per Share115.940+24%88.14090.423-3%80.578+9%66.685+32%49.628+78%
Price To Free Cash Flow Ratio14.537+24%11.05125.983-57%-21.079+291%34.582-68%24.726-55%
Price To Total Gains Ratio119.331+24%90.718861.794-89%63.663+42%195.027-53%99.183-9%
Quick Ratio--0.9960.938+6%0.935+7%0.953+4%5.615-82%
Return On Assets--0.0110.005+105%0.004+176%0.001+857%0.002+521%
Return On Equity--0.0580.028+108%0.018+230%0.007+731%0.008+589%
Total Gains Per Share--0.9720.344+182%0.278+250%2.767-65%7.328-87%
Usd Book Value--2498676000.0004084348000.000-39%2622478000.000-5%3238379850.000-23%3456701325.000-28%
Usd Book Value Change Per Share--0.7530.143+425%0.114+563%-0.494+166%0.031+2339%
Usd Book Value Per Share--18.26729.540-38%18.694-2%22.028-17%22.750-20%
Usd Dividend Per Share--0.2190.201+9%0.164+33%3.261-93%7.297-97%
Usd Eps--0.9820.465+111%0.237+314%0.062+1493%0.139+606%
Usd Free Cash Flow--272750000.000174077750.000+57%144137000.000+89%157713800.000+73%145295400.000+88%
Usd Free Cash Flow Per Share--1.9941.263+58%1.029+94%1.077+85%0.968+106%
Usd Free Cash Flow To Equity Per Share--3.6960.863+328%0.501+637%-0.228+106%0.541+583%
Usd Market Cap15543727980.000+22%12056670600.00012428724927.500-3%11297859207.500+7%9633522850.000+25%7358977056.000+64%
Usd Price Per Share115.940+24%88.14090.423-3%80.578+9%66.685+32%49.628+78%
Usd Profit--134273000.00063797750.000+110%46280000.000+190%7898350.000+1600%22192225.000+505%
Usd Revenue--4151251000.0003959347250.000+5%3490547250.000+19%3560904150.000+17%4033255625.000+3%
Usd Total Gains Per Share--0.9720.344+182%0.278+250%2.767-65%7.328-87%
 EOD+4 -4MRQTTM+25 -11YOY+27 -95Y+24 -1210Y+22 -14

3.3 Fundamental Score

Let's check the fundamental score of Aecom Technology Corporation based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1529.528
Price to Book Ratio (EOD)Between0-16.347
Net Profit Margin (MRQ)Greater than00.032
Operating Margin (MRQ)Greater than00.060
Quick Ratio (MRQ)Greater than10.996
Current Ratio (MRQ)Greater than11.132
Debt to Asset Ratio (MRQ)Less than10.793
Debt to Equity Ratio (MRQ)Less than14.154
Return on Equity (MRQ)Greater than0.150.058
Return on Assets (MRQ)Greater than0.050.011
Total4/10 (40.0%)

3.4 Technical Score

Let's check the technical score of Aecom Technology Corporation based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5062.705
Ma 20Greater thanMa 50112.133
Ma 50Greater thanMa 100107.884
Ma 100Greater thanMa 200101.125
OpenGreater thanClose116.830
Total5/5 (100.0%)

4. In-depth Analysis

4.1 About Aecom Technology Corporation

AECOM, together with its subsidiaries, provides professional infrastructure consulting services worldwide. It operates in three segments: Americas, International, and AECOM Capital. The company offers planning, consulting, architectural and engineering design, construction and program management, and investment and development services to public and private clients. It is also involved in the investment and development of real estate projects. In addition, the company provides construction services, including building construction and energy, and infrastructure and industrial construction. It serves transportation, water, government, facilities, environmental, and energy sectors. The company was formerly known as AECOM Technology Corporation and changed its name to AECOM in January 2015. AECOM was incorporated in 1980 and is headquartered in Dallas, Texas.

Fundamental data was last updated by Penke on 2024-11-14 08:49:03.

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 inefficient 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 less efficient.
The company is less 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 able to pay all its debts by selling its assets.
The company is unable to pay all its debts with equity.

4.2.2. Valuation Summary

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

  • Above 10% is considered healthy but always compare Aecom to the Engineering & Construction industry mean.
  • A Net Profit Margin of 3.2% means that $0.03 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Aecom Technology Corporation:

  • The MRQ is 3.2%. The company is making a profit. +1
  • The TTM is 1.6%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ3.2%TTM1.6%+1.6%
TTM1.6%YOY1.4%+0.2%
TTM1.6%5Y0.5%+1.1%
5Y0.5%10Y0.7%-0.2%
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ3.2%2.4%+0.8%
TTM1.6%2.2%-0.6%
YOY1.4%2.4%-1.0%
5Y0.5%2.1%-1.6%
10Y0.7%2.6%-1.9%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Aecom to the Engineering & Construction industry mean.
  • 1.1% Return on Assets means that Aecom generated $0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Aecom Technology Corporation:

  • The MRQ is 1.1%. Using its assets, the company is less efficient in making profit.
  • The TTM is 0.5%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.1%TTM0.5%+0.6%
TTM0.5%YOY0.4%+0.1%
TTM0.5%5Y0.1%+0.4%
5Y0.1%10Y0.2%-0.1%
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1%0.8%+0.3%
TTM0.5%0.7%-0.2%
YOY0.4%0.7%-0.3%
5Y0.1%0.7%-0.6%
10Y0.2%0.9%-0.7%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Aecom to the Engineering & Construction industry mean.
  • 5.8% Return on Equity means Aecom generated $0.06 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Aecom Technology Corporation:

  • The MRQ is 5.8%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 2.8%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ5.8%TTM2.8%+3.0%
TTM2.8%YOY1.8%+1.0%
TTM2.8%5Y0.7%+2.1%
5Y0.7%10Y0.8%-0.1%
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ5.8%2.3%+3.5%
TTM2.8%2.3%+0.5%
YOY1.8%2.2%-0.4%
5Y0.7%2.0%-1.3%
10Y0.8%2.4%-1.6%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Aecom Technology Corporation.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Aecom is operating .

  • Measures how much profit Aecom 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 Aecom to the Engineering & Construction industry mean.
  • An Operating Margin of 6.0% means the company generated $0.06  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Aecom Technology Corporation:

  • The MRQ is 6.0%. The company is operating less efficient.
  • The TTM is 4.9%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ6.0%TTM4.9%+1.2%
TTM4.9%YOY3.9%+1.0%
TTM4.9%5Y4.8%+0.1%
5Y4.8%10Y3.4%+1.3%
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ6.0%5.1%+0.9%
TTM4.9%4.0%+0.9%
YOY3.9%3.5%+0.4%
5Y4.8%3.3%+1.5%
10Y3.4%3.6%-0.2%
4.3.2.2. Operating Ratio

Measures how efficient Aecom is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Engineering & Construction industry mean).
  • An Operation Ratio of 0.94 means that the operating costs are $0.94 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Aecom Technology Corporation:

  • The MRQ is 0.940. The company is less efficient in keeping operating costs low.
  • The TTM is 0.944. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.940TTM0.944-0.004
TTM0.944YOY0.946-0.002
TTM0.9445Y0.950-0.006
5Y0.95010Y0.960-0.009
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9401.621-0.681
TTM0.9441.526-0.582
YOY0.9461.441-0.495
5Y0.9501.353-0.403
10Y0.9601.203-0.243
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Aecom Technology Corporation.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Engineering & Construction industry mean).
  • A Current Ratio of 1.13 means the company has $1.13 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Aecom Technology Corporation:

  • The MRQ is 1.132. The company is just able to pay all its short-term debts.
  • The TTM is 1.051. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.132TTM1.051+0.081
TTM1.051YOY1.049+0.002
TTM1.0515Y1.105-0.054
5Y1.10510Y1.171-0.066
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1321.305-0.173
TTM1.0511.306-0.255
YOY1.0491.310-0.261
5Y1.1051.358-0.253
10Y1.1711.374-0.203
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Aecom to the Engineering & Construction industry mean.
  • A Quick Ratio of 1.00 means the company can pay off $1.00 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Aecom Technology Corporation:

  • The MRQ is 0.996. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.938. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.996TTM0.938+0.058
TTM0.938YOY0.935+0.003
TTM0.9385Y0.953-0.015
5Y0.95310Y5.615-4.661
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9960.631+0.365
TTM0.9380.668+0.270
YOY0.9350.884+0.051
5Y0.9530.937+0.016
10Y5.6150.980+4.635
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Aecom Technology Corporation.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Aecom to Engineering & Construction industry mean.
  • A Debt to Asset Ratio of 0.79 means that Aecom assets are financed with 79.3% credit (debt) and the remaining percentage (100% - 79.3%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Aecom Technology Corporation:

  • The MRQ is 0.793. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.642. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.793TTM0.642+0.151
TTM0.642YOY0.771-0.129
TTM0.6425Y0.736-0.094
5Y0.73610Y0.743-0.007
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7930.624+0.169
TTM0.6420.620+0.022
YOY0.7710.619+0.152
5Y0.7360.610+0.126
10Y0.7430.601+0.142
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Aecom to the Engineering & Construction industry mean.
  • A Debt to Equity ratio of 415.4% means that company has $4.15 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Aecom Technology Corporation:

  • The MRQ is 4.154. The company is unable to pay all its debts with equity. -1
  • The TTM is 3.317. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ4.154TTM3.317+0.838
TTM3.317YOY3.501-0.185
TTM3.3175Y3.3170.000
5Y3.31710Y3.201+0.116
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ4.1541.628+2.526
TTM3.3171.626+1.691
YOY3.5011.620+1.881
5Y3.3171.634+1.683
10Y3.2011.668+1.533
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 Aecom generates.

  • Above 15 is considered overpriced but always compare Aecom to the Engineering & Construction industry mean.
  • A PE ratio of 22.45 means the investor is paying $22.45 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Aecom Technology Corporation:

  • The EOD is 29.528. Based on the earnings, the company is overpriced. -1
  • The MRQ is 22.448. Based on the earnings, the company is fair priced.
  • The TTM is 874.623. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD29.528MRQ22.448+7.080
MRQ22.448TTM874.623-852.175
TTM874.623YOY18.408+856.215
TTM874.6235Y205.206+669.417
5Y205.20610Y218.850-13.644
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
EOD29.5288.936+20.592
MRQ22.4488.837+13.611
TTM874.6238.738+865.885
YOY18.4088.759+9.649
5Y205.20611.787+193.419
10Y218.85015.061+203.789
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 Aecom Technology Corporation:

  • The EOD is 14.537. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 11.051. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 25.983. Based on how much money comes from the company's main activities, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD14.537MRQ11.051+3.486
MRQ11.051TTM25.983-14.932
TTM25.983YOY-21.079+47.063
TTM25.9835Y34.582-8.599
5Y34.58210Y24.726+9.856
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
EOD14.5371.397+13.140
MRQ11.0511.544+9.507
TTM25.9830.464+25.519
YOY-21.0790.675-21.754
5Y34.5820.415+34.167
10Y24.726-0.114+24.840
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 Aecom is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Engineering & Construction industry mean).
  • A PB ratio of 4.83 means the investor is paying $4.83 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Aecom Technology Corporation:

  • The EOD is 6.347. Based on the equity, the company is overpriced. -1
  • The MRQ is 4.825. Based on the equity, the company is fair priced.
  • The TTM is 4.232. Based on the equity, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD6.347MRQ4.825+1.522
MRQ4.825TTM4.232+0.593
TTM4.232YOY4.314-0.082
TTM4.2325Y3.353+0.879
5Y3.35310Y2.312+1.041
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
EOD6.3471.209+5.138
MRQ4.8251.152+3.673
TTM4.2321.178+3.054
YOY4.3141.153+3.161
5Y3.3531.319+2.034
10Y2.3121.750+0.562
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 Aecom Technology Corporation.

4.8.1. Institutions holding Aecom Technology Corporation

Institutions are holding 90.971% of the shares of Aecom Technology Corporation.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30BlackRock Inc12.91940.034617320555-380580-2.15
2024-06-30Vanguard Group Inc9.76670.022213093908-46033-0.3503
2024-09-30PRIMECAP Management Company9.33210.9512511207-510706-3.9219
2024-06-30State Street Corp3.74440.01935019992-34212-0.6769
2024-06-30Pictet Asset Manangement SA3.61830.494850933-9917-0.204
2024-06-30Morgan Stanley - Brokerage Accounts2.54010.0116340547451701617.8994
2024-06-30Amvescap Plc.2.43280.060832615291020473.2299
2024-06-30Amundi2.24930.10173015602-297020-8.9663
2024-06-30Barrow Hanley Mewhinney & Strauss LLC1.74480.703723391851220155.5032
2024-06-30Geode Capital Management, LLC1.68270.01742255897264911.1883
2024-09-30Findlay Park Partners LLP1.64112.14262200227-655200-22.9458
2024-06-30NORGES BANK1.34840.02381807698868285.0456
2024-06-30Impax Asset Management Group PLC1.30720.6294175248723535015.5128
2024-06-30UBS Asset Mgmt Americas Inc1.26780.043169972539838630.6135
2024-06-30Bank of New York Mellon Corp1.2150.0272162892425825018.8411
2024-06-30FMR Inc1.11550.00841495528-322423-17.7355
2024-06-30CI Investments Inc0.95040.442212741271151469.9351
2024-06-30Northern Trust Corp0.87260.0174116985211463210.8633
2024-06-30Dimensional Fund Advisors, Inc.0.84610.02611134322-104045-8.4018
2024-06-30Jacobs Levy Equity Management, Inc.0.77660.37951041207609796.2209
Total 61.37136.150982278379-322996-0.4%

4.9.2. Funds holding Aecom Technology Corporation

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Vanguard Total Stock Mkt Idx Inv3.17610.02514258105-61356-1.4205
2024-10-31iShares Core S&P Mid-Cap ETF3.14850.4931422111422880.0542
2024-09-30Vanguard Capital Opportunity Inv3.00371.78474026936-35100-0.8641
2024-09-30Vanguard Small Cap Index2.50350.22543356426-87831-2.5501
2024-09-30Pictet - Global Envir Opps I USD1.72072.88372306844-3762-0.1628
2024-09-30Vanguard Small Cap Value Index Inv1.6950.39992272409-37826-1.6373
2024-08-31Findlay Park American I USD Dist1.64111.922200227-93200-4.0638
2024-09-30Vanguard PRIMECAP Core Inv1.63891.71962197250-14800-0.6691
2024-09-30Vanguard Institutional Extnd Mkt Idx Tr1.48580.18881991975-84059-4.049
2024-07-31Pictet-Water I EUR1.47321.9387197502228090716.5813
2024-09-30PRIMECAP Odyssey Stock1.36723.50481833020-131780-6.707
2024-08-31Impax Water Strategy Composite1.27772.14381712953-28520-1.6377
2024-03-31Pictet Water Segregated Accounts1.26891.779170123017012300
2024-09-30PRIMECAP Odyssey Growth1.17142.68481570402-162950-9.4009
2024-09-30PRIMECAP Odyssey Aggressive Growth1.13992.2271528200-28870-1.8541
2024-09-30SPDR® S&P MIDCAP 400 ETF Trust0.79810.47561070007-16075-1.4801
2024-09-30Fidelity Mid-Cap Stock0.6991.2624937141-85800-8.3876
2024-10-31Invesco Water Resources ETF0.67864.368590972800
2024-09-30BNP Paribas Aqua C C0.64722.152867691-523-0.0602
2024-09-30BNP Paribas Aqua I0.63032.1782844960710.0084
Total 31.164834.355141781640+1112044+2.7%

5.3. Insider Transactions

Insiders are holding 0.448% of the shares of Aecom Technology Corporation.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-11-06Gaurav KapoorSELL42400115.34
2024-05-10Douglas StotlarSELL717993.51
2023-12-15Troy RuddSELL2500092.76
2023-12-14Lara PoloniSELL3069292.5
2023-11-16Douglas StotlarSELL964186.76
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

Balance Sheet of 2024-06-30. Currency in USD. All numbers in thousands.

Summary
Total Assets12,046,598
Total Liabilities9,547,922
Total Stockholder Equity2,298,326
 As reported
Total Liabilities 9,547,922
Total Stockholder Equity+ 2,298,326
Total Assets = 12,046,598

Assets

Total Assets12,046,598
Total Current Assets7,118,664
Long-term Assets4,927,934
Total Current Assets
Cash And Cash Equivalents 1,644,812
Short-term Investments 15,300
Net Receivables 4,605,427
Inventory -15,300
Other Current Assets 868,425
Total Current Assets  (as reported)7,118,664
Total Current Assets  (calculated)7,118,664
+/- 0
Long-term Assets
Property Plant Equipment 777,169
Goodwill 3,448,160
Long Term Investments 140,629
Intangible Assets 11,500
Long-term Assets Other 84,490
Long-term Assets  (as reported)4,927,934
Long-term Assets  (calculated)4,461,948
+/- 465,986

Liabilities & Shareholders' Equity

Total Current Liabilities6,289,644
Long-term Liabilities3,258,278
Total Stockholder Equity2,298,326
Total Current Liabilities
Short-term Debt 206,050
Short Long Term Debt 66,150
Accounts payable 2,436,736
Other Current Liabilities 2,340,112
Total Current Liabilities  (as reported)6,289,644
Total Current Liabilities  (calculated)5,049,048
+/- 1,240,596
Long-term Liabilities
Long term Debt 2,451,544
Capital Lease Obligations 496,681
Long-term Liabilities Other 123,402
Long-term Liabilities  (as reported)3,258,278
Long-term Liabilities  (calculated)3,071,627
+/- 186,651
Total Stockholder Equity
Common Stock1,357
Retained Earnings -1,106,797
Accumulated Other Comprehensive Income -914,989
Other Stockholders Equity 4,318,755
Total Stockholder Equity (as reported)2,298,326
Total Stockholder Equity (calculated)2,298,326
+/-0
Other
Capital Stock1,357
Cash and Short Term Investments 1,644,812
Common Stock Shares Outstanding 136,790
Current Deferred Revenue1,261,853
Liabilities and Stockholders Equity 12,046,598
Net Debt 1,509,463
Net Invested Capital 4,816,020
Net Working Capital 829,020
Property Plant and Equipment Gross 777,169
Short Long Term Debt Total 3,154,275



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312001-12-312001-09-302000-09-30
> Total Assets 
711,694
763,541
840,243
0
0
0
1,424,924
0
0
0
1,825,774
1,878,630
2,076,196
2,437,189
2,491,821
2,531,155
2,701,933
2,920,991
3,596,190
3,535,325
3,559,499
3,735,197
3,789,881
3,833,525
3,939,343
3,999,840
5,242,909
5,620,040
5,665,358
5,886,631
5,789,328
5,994,615
6,013,232
5,863,640
5,664,568
5,808,025
7,777,735
5,539,368
5,665,623
5,837,421
5,645,278
5,753,742
6,123,377
14,253,269
14,016,005
14,236,126
14,014,298
13,529,403
13,989,215
13,878,327
13,726,745
13,508,996
17,369,231
17,752,591
18,611,642
18,953,732
14,617,332
18,987,551
18,959,505
14,767,650
14,737,023
14,989,220
14,670,365
15,415,761
13,249,367
13,186,028
13,119,937
12,616,528
11,983,833
14,780,069
11,851,061
11,558,585
11,314,274
11,248,347
11,268,040
11,542,929
11,529,061
11,426,443
11,233,398
11,389,921
11,457,393
12,046,598
12,046,59811,457,39311,389,92111,233,39811,426,44311,529,06111,542,92911,268,04011,248,34711,314,27411,558,58511,851,06114,780,06911,983,83312,616,52813,119,93713,186,02813,249,36715,415,76114,670,36514,989,22014,737,02314,767,65018,959,50518,987,55114,617,33218,953,73218,611,64217,752,59117,369,23113,508,99613,726,74513,878,32713,989,21513,529,40314,014,29814,236,12614,016,00514,253,2696,123,3775,753,7425,645,2785,837,4215,665,6235,539,3687,777,7355,808,0255,664,5685,863,6406,013,2325,994,6155,789,3285,886,6315,665,3585,620,0405,242,9093,999,8403,939,3433,833,5253,789,8813,735,1973,559,4993,535,3253,596,1902,920,9912,701,9332,531,1552,491,8212,437,1892,076,1961,878,6301,825,7740001,424,924000840,243763,541711,694
   > Total Current Assets 
0
0
0
0
0
0
822,261
0
0
0
1,093,875
1,124,828
1,213,008
1,474,503
1,576,463
1,569,274
1,609,214
1,659,162
2,105,250
2,089,611
2,085,847
2,245,115
2,214,535
2,231,800
2,348,566
2,377,945
2,946,499
2,984,264
2,964,656
3,092,385
2,990,066
3,187,915
3,167,476
3,046,926
3,147,293
3,258,532
3,161,809
3,049,684
3,131,602
3,248,847
3,023,901
3,121,810
3,434,113
6,100,785
5,985,183
6,227,370
6,246,085
5,896,574
6,285,936
6,171,895
6,000,771
5,985,101
6,166,308
6,333,291
6,682,222
6,842,040
6,923,960
7,043,842
7,127,322
7,592,761
7,240,640
7,271,825
7,534,645
7,466,933
7,378,257
7,290,362
7,530,366
6,900,892
5,902,310
6,248,493
6,173,543
5,930,268
5,697,176
5,795,787
5,822,810
6,027,467
6,039,143
5,384,585
5,648,938
6,282,032
6,497,786
7,118,664
7,118,6646,497,7866,282,0325,648,9385,384,5856,039,1436,027,4675,822,8105,795,7875,697,1765,930,2686,173,5436,248,4935,902,3106,900,8927,530,3667,290,3627,378,2577,466,9337,534,6457,271,8257,240,6407,592,7617,127,3227,043,8426,923,9606,842,0406,682,2226,333,2916,166,3085,985,1016,000,7716,171,8956,285,9365,896,5746,246,0856,227,3705,985,1836,100,7853,434,1133,121,8103,023,9013,248,8473,131,6023,049,6843,161,8093,258,5323,147,2933,046,9263,167,4763,187,9152,990,0663,092,3852,964,6562,984,2642,946,4992,377,9452,348,5662,231,8002,214,5352,245,1152,085,8472,089,6112,105,2501,659,1621,609,2141,569,2741,576,4631,474,5031,213,0081,124,8281,093,875000822,261000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
54,352
0
0
0
127,870
137,774
116,264
343,073
414,515
327,077
217,675
173,108
170,871
199,175
241,201
275,006
290,777
252,949
206,549
293,882
612,857
421,238
403,384
381,467
456,940
507,486
465,662
398,394
593,776
591,296
627,732
507,591
600,677
681,743
502,543
510,147
574,188
734,648
612,597
605,900
683,893
658,044
669,778
627,997
692,145
697,717
725,972
812,459
802,362
813,166
867,225
801,419
886,733
838,302
826,878
793,567
1,080,354
725,436
1,135,061
1,331,268
1,708,332
1,044,748
934,906
1,049,030
1,229,196
1,082,393
965,070
1,010,722
1,172,209
1,160,350
1,073,515
1,257,731
1,260,206
1,192,260
1,185,806
1,644,812
1,644,8121,185,8061,192,2601,260,2061,257,7311,073,5151,160,3501,172,2091,010,722965,0701,082,3931,229,1961,049,030934,9061,044,7481,708,3321,331,2681,135,061725,4361,080,354793,567826,878838,302886,733801,419867,225813,166802,362812,459725,972697,717692,145627,997669,778658,044683,893605,900612,597734,648574,188510,147502,543681,743600,677507,591627,732591,296593,776398,394465,662507,486456,940381,467403,384421,238612,857293,882206,549252,949290,777275,006241,201199,175170,871173,108217,675327,077414,515343,073116,264137,774127,87000054,352000000
       Short-term Investments 
0
0
0
0
0
0
26,928
0
0
0
9,443
0
50
0
3,179
3,179
0
0
81,449
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
348,671
336,221
0
321,625,000
314,425
347,085
341,967
0
343,874
0
0
364,223,000
370,294
384,897
398,134
310,661,000
341,009
338,431
391,520
0
0
0
0
229,312
254,616
326,958
331,994
0
0
0
0
9,400
14,600
14,300
17,900
17,200
13,900
15,200
15,300
15,30015,20013,90017,20017,90014,30014,6009,4000000331,994326,958254,616229,3120000391,520338,431341,009310,661,000398,134384,897370,294364,223,00000343,8740341,967347,085314,425321,625,0000336,221348,67100000000000000000000000081,449003,1793,17905009,44300026,928000000
       Net Receivables 
0
0
0
0
0
0
703,837
0
0
0
913,178
928,404
1,040,079
1,051,414
1,091,682
1,168,047
1,335,191
1,405,388
1,638,814
1,647,164
1,655,497
1,684,601
1,732,959
1,794,257
1,950,645
1,902,633
2,170,188
2,436,418
2,433,179
2,581,068
2,425,420
2,568,479
2,584,715
2,496,244
2,395,881
2,493,716
2,344,416
2,341,100
2,342,300
2,420,207
2,347,122
2,440,855
2,656,541
4,896,471
4,879,553
5,084,290
4,922,661
4,852,435
4,844,739
4,691,323
4,578,565
4,579,650
4,751,821
4,802,206
5,183,099
5,351,951
5,291,360
5,527,319
5,595,616
5,545,622
5,766,534
5,870,786
5,826,769
4,567,241
4,716,696
4,546,560
4,437,926
4,450,484
4,310,875
4,205,279
4,065,886
3,998,279
3,900,732
3,922,260
3,812,187
4,009,713
4,099,992
4,126,854
4,083,939
4,280,735
4,481,020
4,605,427
4,605,4274,481,0204,280,7354,083,9394,126,8544,099,9924,009,7133,812,1873,922,2603,900,7323,998,2794,065,8864,205,2794,310,8754,450,4844,437,9264,546,5604,716,6964,567,2415,826,7695,870,7865,766,5345,545,6225,595,6165,527,3195,291,3605,351,9515,183,0994,802,2064,751,8214,579,6504,578,5654,691,3234,844,7394,852,4354,922,6615,084,2904,879,5534,896,4712,656,5412,440,8552,347,1222,420,2072,342,3002,341,1002,344,4162,493,7162,395,8812,496,2442,584,7152,568,4792,425,4202,581,0682,433,1792,436,4182,170,1881,902,6331,950,6451,794,2571,732,9591,684,6011,655,4971,647,1641,638,8141,405,3881,335,1911,168,0471,091,6821,051,4141,040,079928,404913,178000703,837000000
       Inventory 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
138,314
161,737
107,790
121,561
116,272
180,803
0
0
0
0
0
0
0
0
0
0
0
173,486
189,696
200,947
188,663
146,856
174,211
170,791
203,408
469,655
0
537,171
639,581
386,142
771,423
852,582
730,101
707,738
688,474
718,620
696,718
676,951
765,357
715,119
644,952
0
647,189
607,511
627,550
2,174,260
1,526,461
1,412,558
1,384,120
1,405,669
0
994,171
878,470
849,588
831,389
862,767
838,402
72,588
110,574
-2,714,945
-17,200
85,896
105,091
-15,300
-15,300105,09185,896-17,200-2,714,945110,57472,588838,402862,767831,389849,588878,470994,17101,405,6691,384,1201,412,5581,526,4612,174,260627,550607,511647,1890644,952715,119765,357676,951696,718718,620688,474707,738730,101852,582771,423386,142639,581537,1710469,655203,408170,791174,211146,856188,663200,947189,696173,48600000000000180,803116,272121,561107,790161,737138,314000000000000000000
   > Long-term Assets 
0
0
0
0
0
0
602,663
0
0
0
731,899
753,802
863,188
962,686
915,358
961,881
1,092,719
1,261,829
1,490,940
1,445,714
1,473,652
1,490,082
1,575,346
1,601,725
1,590,777
1,621,895
2,296,410
2,635,776
2,700,702
2,794,246
2,799,262
2,806,700
2,845,756
2,816,714
2,517,275
2,549,534
2,523,323
2,489,690
2,534,000
2,588,621
2,621,356
2,631,915
2,689,247
8,152,524
8,030,822
8,008,754
7,768,153
7,632,798
7,703,279
7,706,383
7,725,943
7,523,910
7,474,743
7,502,957
7,714,781
7,780,952
7,693,357
7,683,590
7,553,855
7,174,889
7,496,375
7,523,374
6,926,929
7,762,452
5,736,798
5,754,696
5,468,596
5,603,660
6,081,523
5,714,632
5,560,468
5,512,776
5,498,901
5,452,518
5,316,514
5,378,213
5,347,370
5,154,701
5,584,460
5,107,844
4,959,596
4,927,934
4,927,9344,959,5965,107,8445,584,4605,154,7015,347,3705,378,2135,316,5145,452,5185,498,9015,512,7765,560,4685,714,6326,081,5235,603,6605,468,5965,754,6965,736,7987,762,4526,926,9297,523,3747,496,3757,174,8897,553,8557,683,5907,693,3577,780,9527,714,7817,502,9577,474,7437,523,9107,725,9437,706,3837,703,2797,632,7987,768,1538,008,7548,030,8228,152,5242,689,2472,631,9152,621,3562,588,6212,534,0002,489,6902,523,3232,549,5342,517,2752,816,7142,845,7562,806,7002,799,2622,794,2462,700,7022,635,7762,296,4101,621,8951,590,7771,601,7251,575,3461,490,0821,473,6521,445,7141,490,9401,261,8291,092,719961,881915,358962,686863,188753,802731,899000602,663000000
       Property Plant Equipment 
27,479
34,591
44,489
0
0
0
79,528
0
0
0
90,323
94,422
109,085
114,099
118,202
124,880
136,341
184,347
223,017
218,311
220,088
215,916
228,835
234,774
235,639
226,143
258,784
282,436
280,297
303,331
323,826
333,585
331,375
326,045
325,917
322,714
312,702
270,344
270,700
275,897
277,934
278,780
282,000
862,640
792,558
751,118
699,300
601,781
596,891
624,545
645,000
634,916
619,032
603,327
621,400
631,601
583,417
607,151
614,100
601,005
596,374
603,480
559,400
1,051,251
1,032,513
1,034,255
1,033,815
1,082,026
1,066,146
1,048,177
1,005,976
985,895
962,167
1,006,072
967,973
995,246
987,965
962,343
829,644
827,550
795,234
777,169
777,169795,234827,550829,644962,343987,965995,246967,9731,006,072962,167985,8951,005,9761,048,1771,066,1461,082,0261,033,8151,034,2551,032,5131,051,251559,400603,480596,374601,005614,100607,151583,417631,601621,400603,327619,032634,916645,000624,545596,891601,781699,300751,118792,558862,640282,000278,780277,934275,897270,700270,344312,702322,714325,917326,045331,375333,585323,826303,331280,297282,436258,784226,143235,639234,774228,835215,916220,088218,311223,017184,347136,341124,880118,202114,099109,08594,42290,32300079,52800044,48934,59127,479
       Goodwill 
182,368
192,046
238,279
0
0
0
404,063
0
0
0
466,508
472,178
534,575
548,243
592,233
627,944
663,110
766,068
949,089
947,616
973,865
1,044,755
1,062,919
1,133,659
1,132,771
1,148,629
1,690,386
2,007,684
2,047,963
2,120,527
2,086,330
2,097,855
2,125,304
2,109,741
1,775,352
1,816,965
1,807,943
1,797,314
1,811,754
1,884,760
1,887,447
1,896,371
1,937,338
5,671,767
5,665,369
5,803,966
5,820,692
5,753,212
5,785,619
5,831,409
5,823,843
5,784,423
5,805,248
5,840,508
5,992,881
5,997,000
5,942,572
5,928,029
5,921,116
5,893,534
5,908,248
5,906,484
5,275,281
3,492,101
3,446,939
3,466,584
3,484,221
3,514,482
3,512,839
3,516,781
3,502,499
3,497,763
3,490,544
3,435,625
3,380,761
3,424,704
3,431,302
3,444,586
3,418,930
3,458,675
3,446,984
3,448,160
3,448,1603,446,9843,458,6753,418,9303,444,5863,431,3023,424,7043,380,7613,435,6253,490,5443,497,7633,502,4993,516,7813,512,8393,514,4823,484,2213,466,5843,446,9393,492,1015,275,2815,906,4845,908,2485,893,5345,921,1165,928,0295,942,5725,997,0005,992,8815,840,5085,805,2485,784,4235,823,8435,831,4095,785,6195,753,2125,820,6925,803,9665,665,3695,671,7671,937,3381,896,3711,887,4471,884,7601,811,7541,797,3141,807,9431,816,9651,775,3522,109,7412,125,3042,097,8552,086,3302,120,5272,047,9632,007,6841,690,3861,148,6291,132,7711,133,6591,062,9191,044,755973,865947,616949,089766,068663,110627,944592,233548,243534,575472,178466,508000404,063000238,279192,046182,368
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
69,674
79,972
83,655
71,124
0
0
0
0
0
87,321
0
80,045
53,469
124,359
133,766
142,901
348,671
336,221
326,601
321,625
314,425
347,085
341,967
330,485
343,874
354,571
339,269
364,223
370,294
384,897
398,134
310,661
341,009
338,431
391,520
405,225
279,286
256,932
240,525
229,312
254,616
326,958
331,994
328,906
327,500
341,452
347,240
354,983
376,951
387,103
138,191
139,236
132,460
137,422
140,629
140,629137,422132,460139,236138,191387,103376,951354,983347,240341,452327,500328,906331,994326,958254,616229,312240,525256,932279,286405,225391,520338,431341,009310,661398,134384,897370,294364,223339,269354,571343,874330,485341,967347,085314,425321,625326,601336,221348,671142,901133,766124,35953,46980,045087,3210000071,12483,65579,97269,674000000000000000000000000000
       Intangible Assets 
0
0
238,279
0
0
0
32,216
0
0
0
18,168
17,414
44,068
33,916
30,928
33,876
44,497
58,420
80,297
73,145
67,343
65,395
61,979
67,025
61,796
62,514
108,645
137,863
131,043
128,386
119,140
113,514
108,796
101,933
96,973
100,700
94,100
87,400
83,100
98,400
92,100
86,700
90,200
858,900
854,493
753,200
659,400
591,600
532,700
493,200
479,400
449,800
426,800
410,300
415,100
411,800
368,200
343,200
319,900
296,700
277,200
255,200
233,000
94,300
87,300
82,000
76,900
72,000
66,800
61,700
54,900
50,200
45,500
40,400
35,600
31,300
26,800
22,354
17,800
20,700
16,100
11,500
11,50016,10020,70017,80022,35426,80031,30035,60040,40045,50050,20054,90061,70066,80072,00076,90082,00087,30094,300233,000255,200277,200296,700319,900343,200368,200411,800415,100410,300426,800449,800479,400493,200532,700591,600659,400753,200854,493858,90090,20086,70092,10098,40083,10087,40094,100100,70096,973101,933108,796113,514119,140128,386131,043137,863108,64562,51461,79667,02561,97965,39567,34373,14580,29758,42044,49733,87630,92833,91644,06817,41418,16800032,216000238,27900
       Long-term Assets Other 
0
0
0
0
0
0
50,397
0
0
0
58,451
64,260
44,693
162,904
88,850
90,468
160,928
196,355
146,219
126,045
128,511
83,959
95,969
46,614
44,353
58,610
80,330
97,800
104,720
102,989
115,876
121,192
123,178
120,251
101,036
105,569
104,074
132,654
144,923
165,011
123,021
119,208
118,770
338,511
302,084
293,772
267,136
246,301
314,138
305,129
275,707
174,455
94,421
115,518
149,846
153,515
194,364
225,512
228,682
-125,245
212,415
206,401
208,692
2,616,303
503,548
548,498
287,030
299,539
728,094
311,333
307,927
278,117
297,919
296,494
293,043
256,025
221,356
232,282
739,246
208,891
118,899
84,490
84,490118,899208,891739,246232,282221,356256,025293,043296,494297,919278,117307,927311,333728,094299,539287,030548,498503,5482,616,303208,692206,401212,415-125,245228,682225,512194,364153,515149,846115,51894,421174,455275,707305,129314,138246,301267,136293,772302,084338,511118,770119,208123,021165,011144,923132,654104,074105,569101,036120,251123,178121,192115,876102,989104,72097,80080,33058,61044,35346,61495,96983,959128,511126,045146,219196,355160,92890,46888,850162,90444,69364,26058,45100050,397000000
       Deferred Long Term Asset Charges 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
40,319
56,707
55,358
82,966
0
0
0
0
0
117,183
0
143,478
111,084
116,495
117,090
118,038
72,035
80,097
80,097
0
125,479
126,846
110,133
171,508
136,442
174,671
194,035
171,331
216,742
219,907
181,564
159,396
167,886
163,707
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000163,707167,886159,396181,564219,907216,742171,331194,035174,671136,442171,508110,133126,846125,479080,09780,09772,035118,038117,090116,495111,084143,4780117,1830000082,96655,35856,70740,319000000000000000000000000000
> Total Liabilities 
0
0
585,193
0
0
0
1,655,081
0
0
0
2,097,967
2,185,212
2,357,466
1,135,466
1,192,247
1,182,722
1,288,511
1,450,762
2,122,447
2,059,781
1,957,025
2,041,421
2,035,476
1,960,920
1,985,928
1,984,241
3,104,440
3,330,644
3,229,256
3,350,405
3,394,191
3,520,640
3,522,930
3,351,830
3,440,080
3,697,899
5,685,144
3,497,503
3,591,529
3,714,462
3,454,841
3,470,269
3,850,897
10,413,957
14,016,005
10,496,059
10,383,355
10,010,508
10,324,864
10,119,120
10,174,256
9,949,109
13,641,041
13,836,242
14,396,956
14,622,951
10,352,707
14,727,417
14,681,131
10,689,850
10,342,149
10,492,208
10,771,015
11,556,357
9,583,844
9,300,159
9,706,393
9,596,351
9,160,864
11,963,091
9,021,484
8,932,346
8,664,621
8,797,337
8,662,661
8,850,036
8,792,186
8,971,678
2,217,255
8,961,703
9,063,038
9,547,922
9,547,9229,063,0388,961,7032,217,2558,971,6788,792,1868,850,0368,662,6618,797,3378,664,6218,932,3469,021,48411,963,0919,160,8649,596,3519,706,3939,300,1599,583,84411,556,35710,771,01510,492,20810,342,14910,689,85014,681,13114,727,41710,352,70714,622,95114,396,95613,836,24213,641,0419,949,10910,174,25610,119,12010,324,86410,010,50810,383,35510,496,05914,016,00510,413,9573,850,8973,470,2693,454,8413,714,4623,591,5293,497,5035,685,1443,697,8993,440,0803,351,8303,522,9303,520,6403,394,1913,350,4053,229,2563,330,6443,104,4401,984,2411,985,9281,960,9202,035,4762,041,4211,957,0252,059,7812,122,4471,450,7621,288,5111,182,7221,192,2471,135,4662,357,4662,185,2122,097,9670001,655,081000585,19300
   > Total Current Liabilities 
319,823
340,970
352,450
0
0
0
651,618
0
0
0
892,552
946,732
1,021,564
892,940
978,808
946,901
1,062,660
1,197,422
1,474,079
1,429,881
1,396,645
1,518,213
1,556,739
1,572,668
1,562,260
1,566,483
1,852,260
1,755,065
1,747,667
1,818,233
1,814,446
1,882,957
1,936,254
2,005,151
2,078,402
2,233,124
2,030,958
1,941,556
2,053,549
2,159,670
2,001,685
2,053,860
2,455,769
4,413,077
4,461,104
4,767,207
4,836,052
4,755,094
5,260,488
5,286,219
5,304,756
5,165,328
5,064,092
5,189,602
5,578,379
5,676,057
5,641,841
5,890,070
6,129,677
6,040,897
5,890,187
5,940,705
6,461,754
6,461,458
5,987,541
5,751,671
6,090,454
6,001,596
5,601,897
5,680,031
5,521,715
5,513,463
5,283,478
5,464,939
5,404,171
5,557,718
5,537,265
5,714,775
5,850,283
6,002,486
6,136,115
6,289,644
6,289,6446,136,1156,002,4865,850,2835,714,7755,537,2655,557,7185,404,1715,464,9395,283,4785,513,4635,521,7155,680,0315,601,8976,001,5966,090,4545,751,6715,987,5416,461,4586,461,7545,940,7055,890,1876,040,8976,129,6775,890,0705,641,8415,676,0575,578,3795,189,6025,064,0925,165,3285,304,7565,286,2195,260,4884,755,0944,836,0524,767,2074,461,1044,413,0772,455,7692,053,8602,001,6852,159,6702,053,5491,941,5562,030,9582,233,1242,078,4022,005,1511,936,2541,882,9571,814,4461,818,2331,747,6671,755,0651,852,2601,566,4831,562,2601,572,6681,556,7391,518,2131,396,6451,429,8811,474,0791,197,4221,062,660946,901978,808892,9401,021,564946,732892,552000651,618000352,450340,970319,823
       Short-term Debt 
0
0
0
0
0
0
20,539
0
0
0
14,665
29,521
33,258
6,859
8,764
17,763
18,642
29,946
32,035
29,301
15,046
19,966
29,107
46,734
22,662
15,151
16,441
18,893
39,016
30,628
17,746
23,806
88,689
119,645
162,591
211,466
167,617
13,493
84,265
90,633
82,286
66,462
64,413
202,428
176,326
170,575
160,411
156,432
342,513
354,067
366,324
358,729
352,638
157,145
142,000
163,275
133,739
172,979
143,051
160,799
158,312
159,635
117,185
111,640
52,372
24,698
20,874
24,278
46,899
55,234
53,838
48,124
42,800
44,627
48,606
52,954
57,029
56,828
89,454
91,547
91,466
206,050
206,05091,46691,54789,45456,82857,02952,95448,60644,62742,80048,12453,83855,23446,89924,27820,87424,69852,372111,640117,185159,635158,312160,799143,051172,979133,739163,275142,000157,145352,638358,729366,324354,067342,513156,432160,411170,575176,326202,42864,41366,46282,28690,63384,26513,493167,617211,466162,591119,64588,68923,80617,74630,62839,01618,89316,44115,15122,66246,73429,10719,96615,04629,30132,03529,94618,64217,7638,7646,85933,25829,52114,66500020,539000000
       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
40,498
0
0
0
0
0
342,513
354,067
340,021
358,729
352,638
3,910,944
140,779
160,914
123,909
125,577
134,698
114,665
158,312
159,635
117,185
111,640
52,372
24,698
20,874
24,278
46,899
55,234
53,838
48,124
42,800
44,627
48,606
52,954
57,029
56,828
89,454
91,547
91,466
66,150
66,15091,46691,54789,45456,82857,02952,95448,60644,62742,80048,12453,83855,23446,89924,27820,87424,69852,372111,640117,185159,635158,312114,665134,698125,577123,909160,914140,7793,910,944352,638358,729340,021354,067342,5130000040,498000000000000000000000000000000000000000000
       Accounts payable 
135,690
138,546
109,514
0
0
0
302,635
0
0
0
408,475
437,669
465,821
406,981
420,750
446,253
489,812
536,517
713,573
745,509
382,630
353,412
401,239
364,112
413,503
397,920
589,076
553,619
551,302
596,420
679,111
739,394
712,939
738,803
761,211
698,765
682,605
711,220
725,389
803,843
753,682
704,981
1,047,155
1,741,934
1,682,113
1,771,051
1,853,993
1,904,968
1,892,457
1,889,254
1,910,915
1,967,051
1,937,110
2,165,463
2,249,872
2,426,469
2,286,166
2,517,234
2,726,047
2,624,561
2,581,347
2,609,905
2,954,719
2,376,867
2,184,346
2,098,617
2,352,144
2,264,703
2,115,110
2,068,440
2,090,479
2,044,125
1,915,617
1,998,922
2,027,314
1,987,306
2,043,230
2,106,313
2,190,755
2,109,617
2,304,539
2,436,736
2,436,7362,304,5392,109,6172,190,7552,106,3132,043,2301,987,3062,027,3141,998,9221,915,6172,044,1252,090,4792,068,4402,115,1102,264,7032,352,1442,098,6172,184,3462,376,8672,954,7192,609,9052,581,3472,624,5612,726,0472,517,2342,286,1662,426,4692,249,8722,165,4631,937,1101,967,0511,910,9151,889,2541,892,4571,904,9681,853,9931,771,0511,682,1131,741,9341,047,155704,981753,682803,843725,389711,220682,605698,765761,211738,803712,939739,394679,111596,420551,302553,619589,076397,920413,503364,112401,239353,412382,630745,509713,573536,517489,812446,253420,750406,981465,821437,669408,475000302,635000109,514138,546135,690
       Other Current Liabilities 
177,800
180,017
213,566
0
0
0
54,588
0
0
0
91,040
109,047
97,611
36,593
42,664
482,885
2,794
12,558
85,778
88,772
81,647
138,552
50,325
1,161
1,123,984
1,150,709
1,244,783
1,182,553
358,840
361,796
324,899
381,448
1,134,626
1,146,703
320,296
490,061
454,230
496,699
517,209
494,463
438,063
534,293
518,227
1,107,886
1,151,714
1,138,046
1,174,671
1,024,449
1,119,103
1,251,255
1,385,789
1,187,682
1,273,282
1,259,457
1,371,795
1,256,899
1,370,370
1,377,779
1,468,148
1,365,535
1,316,327
1,320,521
1,536,059
2,421,739
1,737,824
1,641,271
1,623,855
1,523,876
1,178,845
1,223,786
1,116,655
1,155,103
1,100,286
2,370,073
2,276,993
2,295,100
2,259,713
3,502,845
2,333,171
2,459,422
2,436,342
2,340,112
2,340,1122,436,3422,459,4222,333,1713,502,8452,259,7132,295,1002,276,9932,370,0731,100,2861,155,1031,116,6551,223,7861,178,8451,523,8761,623,8551,641,2711,737,8242,421,7391,536,0591,320,5211,316,3271,365,5351,468,1481,377,7791,370,3701,256,8991,371,7951,259,4571,273,2821,187,6821,385,7891,251,2551,119,1031,024,4491,174,6711,138,0461,151,7141,107,886518,227534,293438,063494,463517,209496,699454,230490,061320,2961,146,7031,134,626381,448324,899361,796358,8401,182,5531,244,7831,150,7091,123,9841,16150,325138,55281,64788,77285,77812,5582,794482,88542,66436,59397,611109,04791,04000054,588000213,566180,017177,800
   > Long-term Liabilities 
0
0
0
0
0
0
1,003,463
0
0
0
1,205,415
1,238,480
1,335,902
242,526
213,439
235,821
225,851
253,340
648,368
629,900
560,380
523,208
478,737
388,252
423,668
417,758
1,252,180
1,575,579
1,481,589
1,532,172
1,579,745
1,637,683
1,586,676
1,346,679
1,361,678
1,464,775
1,561,595
1,555,947
1,537,980
1,554,792
1,453,156
1,416,409
1,395,128
6,000,880
5,834,056
5,728,852
5,547,303
5,255,414
5,064,376
4,832,901
4,869,500
4,783,781
4,848,759
4,730,291
4,603,891
4,616,113
4,710,866
4,577,213
4,273,080
3,964,541
4,451,962
4,357,495
4,100,487
4,908,497
3,462,282
3,407,513
3,494,953
3,482,782
2,126,553
3,466,082
3,382,662
3,303,316
3,262,932
3,205,564
3,129,765
3,155,059
3,112,386
3,089,343
2,217,255
2,959,217
2,926,923
3,258,278
3,258,2782,926,9232,959,2172,217,2553,089,3433,112,3863,155,0593,129,7653,205,5643,262,9323,303,3163,382,6623,466,0822,126,5533,482,7823,494,9533,407,5133,462,2824,908,4974,100,4874,357,4954,451,9623,964,5414,273,0804,577,2134,710,8664,616,1134,603,8914,730,2914,848,7594,783,7814,869,5004,832,9015,064,3765,255,4145,547,3035,728,8525,834,0566,000,8801,395,1281,416,4091,453,1561,554,7921,537,9801,555,9471,561,5951,464,7751,361,6781,346,6791,586,6761,637,6831,579,7451,532,1721,481,5891,575,5791,252,180417,758423,668388,252478,737523,208560,380629,900648,368253,340225,851235,821213,439242,5261,335,9021,238,4801,205,4150001,003,463000000
       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
1,187,591
1,130,125
1,165,363
1,144,723
0
0
0
0
0
1,123,456
0
1,089,060
1,113,452
1,008,891
976,963
939,565
4,775,396
4,691,571
4,602,483
4,446,527
4,366,424
4,130,087
3,941,150
3,758,966
3,751,342
3,851,082
3,753,799
3,702,109
3,738,901
3,814,976
3,707,293
3,483,746
3,759,491
3,733,642
3,653,291
3,285,755
3,358,176
2,079,128
2,047,988
2,041,136
2,044,358
2,056,728
2,153,812
2,157,740
2,157,881
2,166,310
2,162,271
2,156,686
2,154,734
2,152,191
2,147,039
0
0
0
0
00002,147,0392,152,1912,154,7342,156,6862,162,2712,166,3102,157,8812,157,7402,153,8122,056,7282,044,3582,041,1362,047,9882,079,1283,358,1763,285,7553,653,2913,733,6423,759,4913,483,7463,707,2933,814,9763,738,9013,702,1093,753,7993,851,0823,751,3423,758,9663,941,1504,130,0874,366,4244,446,5274,602,4834,691,5714,775,396939,565976,9631,008,8911,113,4521,089,06001,123,456000001,144,7231,165,3631,130,1251,187,591000000000000000000000000000
       Capital Lease Obligations Min Short Term Debt
0
0
0
0
0
0
-20,539
0
0
0
-14,665
-29,521
-33,258
-6,859
-8,764
-17,763
-18,642
-29,946
-32,035
-29,301
-15,046
-19,966
-29,107
-46,734
-22,662
-15,151
-16,441
-18,893
-39,016
-30,628
-17,746
-23,806
-88,689
-119,645
-162,591
-211,466
-167,617
-13,493
-84,265
-90,633
-82,286
-66,462
-64,413
-202,428
-176,326
-170,575
-160,411
-156,432
-342,513
-354,067
-366,324
-358,729
-352,638
-157,145
-142,000
-163,275
-133,739
-172,979
-143,051
-160,799
-158,312
-159,635
-117,185
633,390
685,660
712,740
724,413
728,491
687,319
656,260
625,221
605,661
593,436
565,542
546,702
553,911
546,098
529,465
459,397
431,728
416,052
290,631
290,631416,052431,728459,397529,465546,098553,911546,702565,542593,436605,661625,221656,260687,319728,491724,413712,740685,660633,390-117,185-159,635-158,312-160,799-143,051-172,979-133,739-163,275-142,000-157,145-352,638-358,729-366,324-354,067-342,513-156,432-160,411-170,575-176,326-202,428-64,413-66,462-82,286-90,633-84,265-13,493-167,617-211,466-162,591-119,645-88,689-23,806-17,746-30,628-39,016-18,893-16,441-15,151-22,662-46,734-29,107-19,966-15,046-29,301-32,035-29,946-18,642-17,763-8,764-6,859-33,258-29,521-14,665000-20,539000000
       Deferred Long Term Asset Charges 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
40,319
56,707
55,358
82,966
0
0
0
0
0
117,183
0
143,478
111,084
116,495
117,090
118,038
72,035
80,097
80,097
0
125,479
126,846
110,133
171,508
136,442
174,671
194,035
171,331
216,742
219,907
181,564
159,396
167,886
163,707
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000163,707167,886159,396181,564219,907216,742171,331194,035174,671136,442171,508110,133126,846125,479080,09780,09772,035118,038117,090116,495111,084143,4780117,1830000082,96655,35856,70740,319000000000000000000000000000
       Long-term Liabilities Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
387,988
351,464
366,809
435,022
0
0
0
0
0
438,139
0
448,920
441,340
444,265
439,446
455,563
932,256
890,469
890,257
870,739
856,383
901,681
876,641
0
0
0
0
0
0
46,459
17,914
22,300
18,400
17,000
326,588
304,606
117,738
102,980
132,047
162,784
146,642
146,225
143,286
145,444
106,872
104,355
106,315
135,795
142,995
118,057
121,211
123,846
117,108
119,797
123,402
123,402119,797117,108123,846121,211118,057142,995135,795106,315104,355106,872145,444143,286146,225146,642162,784132,047102,980117,738304,606326,58817,00018,40022,30017,91446,459000000876,641901,681856,383870,739890,257890,469932,256455,563439,446444,265441,340448,9200438,13900000435,022366,809351,464387,988000000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
293,228
252,016
236,112
230,037
32,607
32,608
0
0
12,887
0
0
20,515
32,327
6,467
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000000006,46732,32720,5150012,8870032,60832,607230,037236,112252,016293,2280000000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
255,050
0
0
0
-239,881
0
0
0
-290,894
-324,491
-298,174
1,283,905
1,278,485
1,326,189
1,387,138
1,448,751
1,422,993
1,428,039
1,551,465
1,666,301
1,729,718
1,839,893
1,911,240
1,970,694
2,090,012
2,236,617
2,383,630
2,481,310
2,339,711
2,412,306
2,433,830
2,455,750
2,169,464
2,049,468
2,035,979
1,985,730
2,021,443
2,036,266
2,100,189
2,197,512
2,186,517
3,550,220
3,429,567
3,474,924
3,407,748
3,314,581
3,458,440
3,551,842
3,366,921
3,378,413
3,544,392
3,708,618
3,996,126
4,104,369
4,040,752
4,077,732
4,092,780
4,077,800
4,199,936
4,303,004
3,690,576
3,673,002
3,531,502
3,744,894
3,292,558
2,908,204
2,822,969
2,708,037
2,712,470
2,510,672
2,531,442
2,451,010
2,476,654
2,555,634
2,594,340
2,454,765
2,212,332
2,247,296
2,198,667
2,298,326
2,298,3262,198,6672,247,2962,212,3322,454,7652,594,3402,555,6342,476,6542,451,0102,531,4422,510,6722,712,4702,708,0372,822,9692,908,2043,292,5583,744,8943,531,5023,673,0023,690,5764,303,0044,199,9364,077,8004,092,7804,077,7324,040,7524,104,3693,996,1263,708,6183,544,3923,378,4133,366,9213,551,8423,458,4403,314,5813,407,7483,474,9243,429,5673,550,2202,186,5172,197,5122,100,1892,036,2662,021,4431,985,7302,035,9792,049,4682,169,4642,455,7502,433,8302,412,3062,339,7112,481,3102,383,6302,236,6172,090,0121,970,6941,911,2401,839,8931,729,7181,666,3011,551,4651,428,0391,422,9931,448,7511,387,1381,326,1891,278,4851,283,905-298,174-324,491-290,894000-239,881000255,05000
   Retained Earnings 
25,598
33,621
28,359
0
0
0
0
0
0
0
0
0
21,111
45,301
74,563
104,000
139,631
178,015
221,377
259,893
303,162
354,135
414,345
460,092
518,547
583,355
651,105
707,971
765,686
839,520
826,946
867,605
849,169
893,311
606,089
471,199
460,197
457,249
472,155
503,724
543,916
613,155
677,181
573,678
538,472
521,280
522,336
501,969
543,797
611,241
618,445
669,429
771,825
873,152
961,640
1,072,954
953,221
1,014,131
948,148
957,230
1,005,086
1,088,824
599,548
537,490
451,364
540,703
174,248
-254,639
-336,852
-483,362
-504,126
-676,902
-706,783
-731,265
-701,654
-689,111
-662,891
-872,832
-1,103,976
-1,109,616
-1,160,441
-1,106,797
-1,106,797-1,160,441-1,109,616-1,103,976-872,832-662,891-689,111-701,654-731,265-706,783-676,902-504,126-483,362-336,852-254,639174,248540,703451,364537,490599,5481,088,8241,005,086957,230948,1481,014,131953,2211,072,954961,640873,152771,825669,429618,445611,241543,797501,969522,336521,280538,472573,678677,181613,155543,916503,724472,155457,249460,197471,199606,089893,311849,169867,605826,946839,520765,686707,971651,105583,355518,547460,092414,345354,135303,162259,893221,377178,015139,631104,00074,56345,30121,11100000000028,35933,62125,598
   Accumulated Other Comprehensive Income -914,989-909,970-889,788-926,577-900,815-921,087-918,361-979,675-958,140-864,087-899,172-900,377-910,532-895,736-876,792-918,674-805,613-881,574-822,666-864,197-718,396-711,021-726,145-703,330-758,287-707,000-704,184-700,661-831,659-871,578-912,858-857,582-645,898-651,371-725,155-635,100-538,558-582,893-475,691-356,602-264,951-284,266-287,237-261,299-270,830-208,607-182,621-179,173-170,163-141,371-168,894-187,574-52,534-61,747-135,285-147,521-156,599-127,909-132,601-146,575-129,495-162,410-167,363-111,549-18,157-25,693-27,121-26,211-20,373-29,495-33,694-36,669000-63,792000000
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,662,764
1,678,516
1,693,148
1,699,207
0
0
0
0
0
1,783,395
0
1,809,627
1,818,821
1,839,577
1,848,344
1,864,971
3,450,736
3,472,488
3,490,695
3,518,999
3,536,242
3,564,485
3,584,964
3,604,519
3,620,291
3,642,590
3,665,565
3,733,572
3,734,008
3,792,929
3,820,281
3,846,392
3,845,145
3,904,298
3,930,999
3,953,650
3,956,596
3,960,123
4,008,202
4,035,414
4,038,149
4,054,089
4,100,482
4,115,541
4,085,333
4,100,905
4,139,019
4,156,594
4,161,716
4,176,931
4,227,027
0
0
0
0
00004,227,0274,176,9314,161,7164,156,5944,139,0194,100,9054,085,3334,115,5414,100,4824,054,0894,038,1494,035,4144,008,2023,960,1233,956,5963,953,6503,930,9993,904,2983,845,1453,846,3923,820,2813,792,9293,734,0083,733,5723,665,5653,642,5903,620,2913,604,5193,584,9643,564,4853,536,2423,518,9993,490,6953,472,4883,450,7361,864,9711,848,3441,839,5771,818,8211,809,62701,783,395000001,699,2071,693,1481,678,5161,662,764000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000000000000000000



5.3. Balance Sheets

Currency in USD. All numbers in thousands.