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

ADTRAN Inc
Buy, Hold or Sell?

Let's analyze Adtran together

I guess you are interested in ADTRAN 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 ADTRAN 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 ADTRAN Inc

I send you an email if I find something interesting about ADTRAN Inc.

1. Quick Overview

1.1. Quick analysis of Adtran (30 sec.)










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

How much money do you get?

How much money do you get?
$0.09
When do you have the money?
1 year
How often do you get paid?
92.5%

What is your share worth?

Current worth
$8.02
Expected worth in 1 year
$1.95
How sure are you?
45.0%

+ What do you gain per year?

Total Gains per Share
$-5.98
Return On Investment
-69.2%

For what price can you sell your share?

Current Price per Share
$8.65
Expected price per share
$7.575 - $10.84
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Adtran (5 min.)




Live pricePrice per Share (EOD)
$8.65
Intrinsic Value Per Share
$-2.23 - $10.11
Total Value Per Share
$5.80 - $18.14

2.2. Growth of Adtran (5 min.)




Is Adtran growing?

Current yearPrevious yearGrowGrow %
How rich?$635.7m$1.2b-$465.6m-61.1%

How much money is Adtran making?

Current yearPrevious yearGrowGrow %
Making money-$128.8m-$26.9m-$101.9m-79.1%
Net Profit Margin-57.0%-9.6%--

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

2.3. Financial Health of Adtran (5 min.)




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




  Industry Rankings (Communication Equipment)  


Richest
#48 / 333

Most Revenue
#56 / 333

Most Profit
#326 / 333

Most Efficient
#306 / 333
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of Adtran is $8.65. 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 Adtran.
  • 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 Adtran, 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 $8.02. Based on the TTM, the Book Value Change Per Share is $-1.52 per quarter. Based on the YOY, the Book Value Change Per Share is $-0.21 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 $0.02 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Adtran.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps-0.39-4.6%-1.63-18.8%-0.32-3.7%-0.43-4.9%-0.21-2.4%
Usd Book Value Change Per Share-0.31-3.5%-1.52-17.5%-0.21-2.5%0.151.8%0.020.3%
Usd Dividend Per Share0.000.0%0.020.3%0.091.0%0.060.7%0.060.7%
Usd Total Gains Per Share-0.31-3.5%-1.50-17.3%-0.13-1.4%0.212.4%0.080.9%
Usd Price Per Share5.93-5.99-13.35-13.27-15.45-
Price to Earnings Ratio-3.76--1.88--2.01-22.96-37.92-
Price-to-Total Gains Ratio-19.41--9.63--15.43--99.99--57.73-
Price to Book Ratio0.74-0.63-0.85-2.20-2.55-
Price-to-Total Gains Ratio-19.41--9.63--15.43--99.99--57.73-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share8.65
Number of shares115
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.020.06
Usd Book Value Change Per Share-1.520.15
Usd Total Gains Per Share-1.500.21
Gains per Quarter (115 shares)-171.9824.03
Gains per Year (115 shares)-687.9396.14
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
110-698-698267086
221-1396-138652140182
331-2095-207479210278
441-2793-2762105280374
551-3491-3450131350470
662-4189-4138157419566
772-4887-4826184489662
882-5586-5514210559758
992-6284-6202236629854
10103-6982-6890262699950

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 Share0.04.00.00.0%2.010.00.016.7%7.013.00.035.0%22.018.00.055.0%103.018.00.085.1%
Book Value Change Per Share0.04.00.00.0%2.010.00.016.7%6.014.00.030.0%15.025.00.037.5%68.053.00.056.2%
Dividend per Share1.00.03.025.0%9.00.03.075.0%17.00.03.085.0%37.00.03.092.5%82.00.039.067.8%
Total Gains per Share0.04.00.00.0%3.09.00.025.0%8.012.00.040.0%18.022.00.045.0%75.046.00.062.0%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of ADTRAN 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---0.305-1.518+397%-0.215-30%0.152-301%0.022-1495%
Book Value Per Share--8.0249.620-17%15.496-48%8.306-3%7.166+12%
Current Ratio--2.0962.374-12%1.975+6%2.513-17%2.792-25%
Debt To Asset Ratio--0.5010.459+9%0.341+47%0.359+39%0.318+58%
Debt To Equity Ratio--2.9782.312+29%0.789+278%0.932+219%0.658+353%
Dividend Per Share---0.022-100%0.089-100%0.057-100%0.056-100%
Eps---0.394-1.627+313%-0.321-19%-0.427+8%-0.205-48%
Free Cash Flow Per Share--0.3180.078+310%-0.228+172%-0.088+128%-0.033+110%
Free Cash Flow To Equity Per Share---0.273-0.087-68%-0.082-70%-0.092-66%-0.103-62%
Gross Profit Margin--1.0001.0000%1.0000%1.0010%1.0010%
Intrinsic Value_10Y_max--10.113--------
Intrinsic Value_10Y_min---2.227--------
Intrinsic Value_1Y_max--0.033--------
Intrinsic Value_1Y_min---0.489--------
Intrinsic Value_3Y_max--0.847--------
Intrinsic Value_3Y_min---1.248--------
Intrinsic Value_5Y_max--2.561--------
Intrinsic Value_5Y_min---1.759--------
Market Cap685356800.000+31%469845760.000474797760.000-1%1057945280.000-56%1051349216.000-55%1224372096.000-62%
Net Profit Margin---0.137-0.570+316%-0.096-30%-0.148+8%-0.074-46%
Operating Margin----0.4550%-0.1280%-0.1350%-0.0640%
Operating Ratio--1.1051.1070%1.142-3%1.068+4%1.034+7%
Pb Ratio1.078+31%0.7390.634+17%0.850-13%2.195-66%2.554-71%
Pe Ratio-5.485-46%-3.760-1.876-50%-2.010-47%22.963-116%37.918-110%
Price Per Share8.650+31%5.9305.993-1%13.353-56%13.269-55%15.453-62%
Price To Free Cash Flow Ratio6.796+31%4.6597.695-39%-20.909+549%-293.791+6405%-144.735+3206%
Price To Total Gains Ratio-28.318-46%-19.414-9.634-50%-15.427-21%-99.992+415%-57.733+197%
Quick Ratio--0.8971.075-17%0.944-5%1.422-37%1.873-52%
Return On Assets---0.025-0.093+280%-0.015-39%-0.0250%-0.011-53%
Return On Equity---0.146-0.445+205%-0.040-73%-0.102-30%-0.050-66%
Total Gains Per Share---0.305-1.495+390%-0.125-59%0.209-246%0.078-490%
Usd Book Value--635770000.000762184500.000-17%1227797250.000-48%658109250.000-3%567748525.000+12%
Usd Book Value Change Per Share---0.305-1.518+397%-0.215-30%0.152-301%0.022-1495%
Usd Book Value Per Share--8.0249.620-17%15.496-48%8.306-3%7.166+12%
Usd Dividend Per Share---0.022-100%0.089-100%0.057-100%0.056-100%
Usd Eps---0.394-1.627+313%-0.321-19%-0.427+8%-0.205-48%
Usd Free Cash Flow--25210000.0006151500.000+310%-18028000.000+172%-6979050.000+128%-2626150.000+110%
Usd Free Cash Flow Per Share--0.3180.078+310%-0.228+172%-0.088+128%-0.033+110%
Usd Free Cash Flow To Equity Per Share---0.273-0.087-68%-0.082-70%-0.092-66%-0.103-62%
Usd Market Cap685356800.000+31%469845760.000474797760.000-1%1057945280.000-56%1051349216.000-55%1224372096.000-62%
Usd Price Per Share8.650+31%5.9305.993-1%13.353-56%13.269-55%15.453-62%
Usd Profit---31239000.000-128899750.000+313%-26910250.000-14%-34300150.000+10%-16424225.000-47%
Usd Revenue--227704000.000226336750.000+1%320473000.000-29%201990250.000+13%175769150.000+30%
Usd Total Gains Per Share---0.305-1.495+390%-0.125-59%0.209-246%0.078-490%
 EOD+4 -4MRQTTM+18 -16YOY+8 -265Y+12 -2310Y+11 -24

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-5.485
Price to Book Ratio (EOD)Between0-11.078
Net Profit Margin (MRQ)Greater than0-0.137
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.897
Current Ratio (MRQ)Greater than12.096
Debt to Asset Ratio (MRQ)Less than10.501
Debt to Equity Ratio (MRQ)Less than12.978
Return on Equity (MRQ)Greater than0.15-0.146
Return on Assets (MRQ)Greater than0.05-0.025
Total2/10 (20.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5065.582
Ma 20Greater thanMa 507.847
Ma 50Greater thanMa 1006.764
Ma 100Greater thanMa 2006.175
OpenGreater thanClose8.580
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About ADTRAN Inc

ADTRAN Holdings, Inc., through its subsidiaries, provides networking and communications platforms, software, systems, and services in the United States, Germany, the United Kingdom, and internationally. It operates through two segments, Network Solutions, and Services & Support. It offers residential gateways; ethernet passive optical network ONUs; gigabit passive optical network/XGS-PON ONTs; traditional SSE, routers, and switches; edge cloud; carrier ethernet network interface devices; Optical Line Terminals; Packet Aggregation, Copper Access, and Oscilloquartz; optical transport and engine solutions; infrastructure monitoring solution; and training, professional, software, and managed services. The company also provides various software, such as Mosaic One SaaS, n-Command, Procloud, MCP, AOE and ACI-E, and Ensemble Controller. It serves large, medium, and small service providers; alternative service providers, such as utilities, municipalities and fiber overbuilders; cable/MSOs; and SMBs and distributed enterprises. ADTRAN Holdings, Inc. was incorporated in 1985 and is headquartered in Huntsville, Alabama.

Fundamental data was last updated by Penke on 2024-11-14 09:13:06.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge loss.
Using its assets, the company is very inefficient in making profit.
Using its investors money, the company is very inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very inefficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is able to pay all its short-term debts.
The company is just 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 just not able to pay all its debts with equity.

4.2.2. Valuation Summary

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

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Adtran earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Adtran to the Communication Equipment industry mean.
  • A Net Profit Margin of -13.7% means that $-0.14 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of ADTRAN Inc:

  • The MRQ is -13.7%. The company is making a huge loss. -2
  • The TTM is -57.0%. The company is making a huge loss. -2
Trends
Current periodCompared to+/- 
MRQ-13.7%TTM-57.0%+43.3%
TTM-57.0%YOY-9.6%-47.4%
TTM-57.0%5Y-14.8%-42.2%
5Y-14.8%10Y-7.4%-7.4%
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ-13.7%1.8%-15.5%
TTM-57.0%0.4%-57.4%
YOY-9.6%2.0%-11.6%
5Y-14.8%1.0%-15.8%
10Y-7.4%1.1%-8.5%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Adtran to the Communication Equipment industry mean.
  • -2.5% Return on Assets means that Adtran generated $-0.02 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of ADTRAN Inc:

  • The MRQ is -2.5%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -9.3%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-2.5%TTM-9.3%+6.9%
TTM-9.3%YOY-1.5%-7.8%
TTM-9.3%5Y-2.5%-6.9%
5Y-2.5%10Y-1.1%-1.3%
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ-2.5%0.3%-2.8%
TTM-9.3%0.2%-9.5%
YOY-1.5%0.6%-2.1%
5Y-2.5%0.4%-2.9%
10Y-1.1%0.5%-1.6%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Adtran to the Communication Equipment industry mean.
  • -14.6% Return on Equity means Adtran generated $-0.15 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of ADTRAN Inc:

  • The MRQ is -14.6%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -44.5%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-14.6%TTM-44.5%+29.9%
TTM-44.5%YOY-4.0%-40.5%
TTM-44.5%5Y-10.2%-34.3%
5Y-10.2%10Y-5.0%-5.2%
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ-14.6%0.7%-15.3%
TTM-44.5%0.5%-45.0%
YOY-4.0%1.2%-5.2%
5Y-10.2%0.7%-10.9%
10Y-5.0%0.9%-5.9%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of ADTRAN Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Adtran is operating .

  • Measures how much profit Adtran 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 Adtran to the Communication Equipment industry mean.
  • An Operating Margin of 0.0% means the company generated $0.00  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of ADTRAN Inc:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-45.5%+45.5%
TTM-45.5%YOY-12.8%-32.7%
TTM-45.5%5Y-13.5%-32.1%
5Y-13.5%10Y-6.4%-7.1%
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ-4.3%-4.3%
TTM-45.5%2.6%-48.1%
YOY-12.8%2.9%-15.7%
5Y-13.5%2.2%-15.7%
10Y-6.4%2.0%-8.4%
4.3.2.2. Operating Ratio

Measures how efficient Adtran is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Communication Equipment industry mean).
  • An Operation Ratio of 1.11 means that the operating costs are $1.11 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of ADTRAN Inc:

  • The MRQ is 1.105. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.107. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.105TTM1.107-0.002
TTM1.107YOY1.142-0.035
TTM1.1075Y1.068+0.039
5Y1.06810Y1.034+0.034
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1051.275-0.170
TTM1.1071.240-0.133
YOY1.1421.145-0.003
5Y1.0681.223-0.155
10Y1.0341.150-0.116
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of ADTRAN Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Communication Equipment industry mean).
  • A Current Ratio of 2.10 means the company has $2.10 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of ADTRAN Inc:

  • The MRQ is 2.096. The company is able to pay all its short-term debts. +1
  • The TTM is 2.374. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ2.096TTM2.374-0.278
TTM2.374YOY1.975+0.399
TTM2.3745Y2.513-0.138
5Y2.51310Y2.792-0.279
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ2.0961.826+0.270
TTM2.3741.860+0.514
YOY1.9751.890+0.085
5Y2.5131.956+0.557
10Y2.7921.884+0.908
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Adtran to the Communication Equipment industry mean.
  • A Quick Ratio of 0.90 means the company can pay off $0.90 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of ADTRAN Inc:

  • The MRQ is 0.897. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 1.075. The company is just able to pay all its short-term debts with the most liquid assets.
Trends
Current periodCompared to+/- 
MRQ0.897TTM1.075-0.178
TTM1.075YOY0.944+0.131
TTM1.0755Y1.422-0.347
5Y1.42210Y1.873-0.450
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8970.932-0.035
TTM1.0750.998+0.077
YOY0.9441.067-0.123
5Y1.4221.163+0.259
10Y1.8731.275+0.598
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of ADTRAN Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Adtran to Communication Equipment industry mean.
  • A Debt to Asset Ratio of 0.50 means that Adtran assets are financed with 50.1% credit (debt) and the remaining percentage (100% - 50.1%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of ADTRAN Inc:

  • The MRQ is 0.501. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.459. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.501TTM0.459+0.042
TTM0.459YOY0.341+0.118
TTM0.4595Y0.359+0.100
5Y0.35910Y0.318+0.041
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5010.459+0.042
TTM0.4590.458+0.001
YOY0.3410.469-0.128
5Y0.3590.472-0.113
10Y0.3180.460-0.142
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Adtran to the Communication Equipment industry mean.
  • A Debt to Equity ratio of 297.8% means that company has $2.98 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of ADTRAN Inc:

  • The MRQ is 2.978. The company is unable to pay all its debts with equity. -1
  • The TTM is 2.312. The company is just not able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ2.978TTM2.312+0.666
TTM2.312YOY0.789+1.524
TTM2.3125Y0.932+1.380
5Y0.93210Y0.658+0.275
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ2.9780.825+2.153
TTM2.3120.825+1.487
YOY0.7890.858-0.069
5Y0.9320.908+0.024
10Y0.6580.986-0.328
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 Adtran generates.

  • Above 15 is considered overpriced but always compare Adtran to the Communication Equipment industry mean.
  • A PE ratio of -3.76 means the investor is paying $-3.76 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of ADTRAN Inc:

  • The EOD is -5.485. Based on the earnings, the company is expensive. -2
  • The MRQ is -3.760. Based on the earnings, the company is expensive. -2
  • The TTM is -1.876. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-5.485MRQ-3.760-1.725
MRQ-3.760TTM-1.876-1.884
TTM-1.876YOY-2.010+0.134
TTM-1.8765Y22.963-24.839
5Y22.96310Y37.918-14.955
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
EOD-5.48510.441-15.926
MRQ-3.7609.421-13.181
TTM-1.8768.134-10.010
YOY-2.0108.753-10.763
5Y22.96313.932+9.031
10Y37.91817.144+20.774
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 ADTRAN Inc:

  • The EOD is 6.796. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 4.659. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 7.695. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD6.796MRQ4.659+2.137
MRQ4.659TTM7.695-3.036
TTM7.695YOY-20.909+28.604
TTM7.6955Y-293.791+301.487
5Y-293.79110Y-144.735-149.057
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
EOD6.7961.962+4.834
MRQ4.6592.062+2.597
TTM7.6950.045+7.650
YOY-20.909-0.153-20.756
5Y-293.791-0.540-293.251
10Y-144.7351.117-145.852
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 Adtran is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Communication Equipment industry mean).
  • A PB ratio of 0.74 means the investor is paying $0.74 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of ADTRAN Inc:

  • The EOD is 1.078. Based on the equity, the company is underpriced. +1
  • The MRQ is 0.739. Based on the equity, the company is cheap. +2
  • The TTM is 0.634. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD1.078MRQ0.739+0.339
MRQ0.739TTM0.634+0.105
TTM0.634YOY0.850-0.216
TTM0.6345Y2.195-1.561
5Y2.19510Y2.554-0.359
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
EOD1.0782.144-1.066
MRQ0.7391.983-1.244
TTM0.6342.054-1.420
YOY0.8502.045-1.195
5Y2.1952.330-0.135
10Y2.5542.702-0.148
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 ADTRAN Inc.

4.8.1. Institutions holding ADTRAN Inc

Institutions are holding 89.569% of the shares of ADTRAN Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30BlackRock Inc8.33380.00086603046-5906703-47.2168
2024-06-30Vanguard Group Inc7.65180.00066062697-490486-7.4847
2024-06-30Divisar Capital Management, LLC7.24515.72115740461114677424.9641
2024-06-30DnB NOR Asset Management (Asia)5.84590.11624631848115980933.4043
2024-06-30William Blair Investment Management, LLC5.60020.06124437187-18880-0.4237
2024-06-30Morgan Stanley - Brokerage Accounts5.390.00094270642163439261.9969
2024-06-30Paradigm Capital Management, Inc.3.08850.586624471001551000173.0834
2024-06-30Geode Capital Management, LLC2.20380.00081746152270851.5756
2024-06-30Citadel Advisors Llc2.19290.001917375091013350139.9347
2024-06-30State Street Corp2.170.00041719360-1286042-42.791
2024-06-30Millennium Management LLC1.95580.0038154962115322578824.332
2024-06-30Needham Investment Management, LLC1.77960.6094141000024500021.03
2024-06-30Charles Schwab Investment Management Inc1.28290.0011016458-123804-10.8575
2024-06-30Tieton Capital Management, LLC1.22162.827896788415150.1568
2024-06-30Bank of New York Mellon Corp1.12910.0009894626-349652-28.1008
2024-06-30Federated Hermes Inc1.12540.0111891710-918979-50.753
2024-06-30Jane Street Group LLC1.09290.001865927730075537.4047
2024-06-30Arnhold & S. Bleichroeder Advisers, LLC0.86050.00868180727550067.8059
2024-06-30Renaissance Technologies Corp0.85870.006168034014210026.4009
2024-06-30Northern Trust Corp0.8370.0006663204-118212-15.1279
Total 61.86559.960249017579+246099+0.5%

4.9.2. Funds holding ADTRAN Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30DNB Teknologi A3.80530.2553301502700
2024-09-30Vanguard Total Stock Mkt Idx Inv2.7480.0007217726500
2024-10-31iShares Russell 2000 ETF2.61130.01852068973-4648-0.2241
2024-09-30William Blair Small Cap Value I2.21470.78111754739-20620-1.1615
2024-09-30Vanguard Information Technology ETF2.12160.0109168096541840.2495
2024-09-30Vanguard Institutional Extnd Mkt Idx Tr1.49580.00651185124214821.8461
2024-09-30Needham Small Cap Growth Retail1.29373.60051025000750007.8947
2024-06-30Tieton Small Cap Value1.22162.804996788415150.1568
2024-09-30First Eagle US Small Cap Strategy1.14410.275190647628815746.6033
2024-09-30First Eagle Small Cap Opportunity I1.14410.2737906476701458.3872
2024-09-30Skandia Time Global1.11610.249388427400
2024-09-30DNB Fund Technology retail A1.03560.260882054000
2024-09-30Vanguard Strategic Small-Cap Equity Inv1.03540.274182036027422950.213
2024-08-31Fidelity Small Cap Index1.02020.0165808293-16996-2.0594
2024-10-31iShares Russell 2000 Value ETF0.94830.036975136300
2024-09-30Federated Hermes MDT SCC Institutional0.8160.2753646536-68994-9.6424
2024-09-30Federated Hermes MDT Small Cap Core IS0.8160.2755646536-68994-9.6424
2024-10-31Paradigm Micro-Cap0.75732.214560000000
2024-10-31State St Russell Sm/Mid Cp® Indx NL Cl C0.67010.0072530904-16200-2.961
2024-09-30DFA International Small Cap Value I0.6230.0245493655-10312-2.0462
Total 28.638211.661822690390+527948+2.3%

5.3. Insider Transactions

Insiders are holding 1.519% of the shares of ADTRAN Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2022-12-07Gregory James MccrayBUY3619.21
2022-12-07Thomas R StantonBUY65219.21
2022-08-23Brian ProtivaSELL2650124.64
2022-02-24Marc KimpeSELL500020.02
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Reversals in quarterly reports

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

 2023-09-302023-12-312024-03-312024-06-302024-09-30
Net Debt  118,10028,873146,973-31,062115,911-10,210105,701-168,522-62,821
Interest Expense  4,507-664,4411574,5982,3086,906-12,585-5,679



5.2. Latest Balance Sheet

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

Summary
Total Assets1,273,146
Total Liabilities637,376
Total Stockholder Equity213,994
 As reported
Total Liabilities 637,376
Total Stockholder Equity+ 213,994
Total Assets = 1,273,146

Assets

Total Assets1,273,146
Total Current Assets638,856
Long-term Assets634,290
Total Current Assets
Cash And Cash Equivalents 88,456
Net Receivables 184,896
Inventory 282,926
Other Current Assets 82,578
Total Current Assets  (as reported)638,856
Total Current Assets  (calculated)638,856
+/-0
Long-term Assets
Property Plant Equipment 147,428
Goodwill 56,884
Intangible Assets 286,098
Long-term Assets Other 86,677
Long-term Assets  (as reported)634,290
Long-term Assets  (calculated)577,087
+/- 57,203

Liabilities & Shareholders' Equity

Total Current Liabilities304,824
Long-term Liabilities332,552
Total Stockholder Equity213,994
Total Current Liabilities
Short-term Debt 2,007
Accounts payable 173,354
Other Current Liabilities 74,848
Total Current Liabilities  (as reported)304,824
Total Current Liabilities  (calculated)250,209
+/- 54,615
Long-term Liabilities
Long-term Liabilities  (as reported)332,552
Long-term Liabilities  (calculated)0
+/- 332,552
Total Stockholder Equity
Common Stock792
Retained Earnings -635,164
Accumulated Other Comprehensive Income 47,377
Other Stockholders Equity 800,989
Total Stockholder Equity (as reported)213,994
Total Stockholder Equity (calculated)213,994
+/-0
Other
Cash and Short Term Investments 88,456
Common Stock Shares Outstanding 78,952
Current Deferred Revenue54,615
Liabilities and Stockholders Equity 1,273,146
Net Debt -62,821
Net Working Capital 334,032
Short Long Term Debt Total 25,635



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-311993-12-311993-09-301993-06-301993-03-31
> Total Assets 
0
0
0
46,300
0
57,300
85,100
94,300
124,300
145,100
153,500
165,800
177,238
182,166
193,347
210,207
224,519
253,316
263,447
282,401
295,563
297,522
311,726
301,711
315,893
332,988
347,006
556,296
583,828
678,841
638,008
546,336
520,702
513,794
516,208
522,537
524,235
512,342
516,014
521,213
542,963
568,880
537,493
593,900
624,250
611,729
557,235
559,942
550,177
574,590
629,766
652,618
661,972
594,511
562,206
539,658
536,858
533,993
510,602
479,220
489,507
506,168
474,915
473,615
494,953
526,765
555,491
564,463
599,000
622,720
657,704
691,974
784,630
808,379
801,295
817,941
853,053
910,889
902,258
886,381
874,336
816,328
832,984
789,898
791,301
767,358
750,734
738,694
744,180
708,988
671,854
632,904
621,494
636,558
655,563
667,235
667,178
668,981
695,558
665,010
642,447
639,570
648,830
628,027
632,623
641,020
579,875
544,800
498,270
522,672
531,415
518,937
530,763
551,426
557,912
569,017
589,092
600,179
1,838,054
1,881,865
1,938,595
1,882,938
1,742,169
1,682,512
1,327,906
1,290,782
1,273,146
1,273,1461,290,7821,327,9061,682,5121,742,1691,882,9381,938,5951,881,8651,838,054600,179589,092569,017557,912551,426530,763518,937531,415522,672498,270544,800579,875641,020632,623628,027648,830639,570642,447665,010695,558668,981667,178667,235655,563636,558621,494632,904671,854708,988744,180738,694750,734767,358791,301789,898832,984816,328874,336886,381902,258910,889853,053817,941801,295808,379784,630691,974657,704622,720599,000564,463555,491526,765494,953473,615474,915506,168489,507479,220510,602533,993536,858539,658562,206594,511661,972652,618629,766574,590550,177559,942557,235611,729624,250593,900537,493568,880542,963521,213516,014512,342524,235522,537516,208513,794520,702546,336638,008678,841583,828556,296347,006332,988315,893301,711311,726297,522295,563282,401263,447253,316224,519210,207193,347182,166177,238165,800153,500145,100124,30094,30085,10057,300046,300000
   > Total Current Assets 
0
0
0
28,400
0
38,700
66,300
74,800
103,600
122,900
127,800
136,500
143,005
138,452
143,413
156,236
164,740
141,145
148,856
167,400
173,668
173,243
183,613
167,561
174,071
183,839
191,866
207,126
228,837
235,390
345,350
304,044
300,885
273,223
272,171
244,012
233,722
204,404
229,940
235,557
275,524
247,674
198,415
260,379
315,135
373,911
292,042
302,386
300,254
328,547
393,268
395,354
392,626
320,635
282,430
269,165
274,310
297,716
301,203
294,337
324,211
303,966
267,672
252,864
252,985
293,135
320,301
325,817
308,119
336,186
343,190
354,913
328,513
359,161
358,930
391,243
393,121
454,301
469,087
446,171
459,300
418,289
430,396
379,640
379,048
353,800
348,760
351,089
401,112
384,775
356,959
330,786
320,773
344,235
364,803
352,902
354,400
368,132
419,149
409,140
344,312
340,687
348,522
355,426
377,316
384,638
350,003
319,992
293,789
314,874
329,339
310,676
324,345
344,497
349,530
376,325
402,141
431,864
875,555
882,359
883,808
850,024
779,559
734,756
696,958
668,319
638,856
638,856668,319696,958734,756779,559850,024883,808882,359875,555431,864402,141376,325349,530344,497324,345310,676329,339314,874293,789319,992350,003384,638377,316355,426348,522340,687344,312409,140419,149368,132354,400352,902364,803344,235320,773330,786356,959384,775401,112351,089348,760353,800379,048379,640430,396418,289459,300446,171469,087454,301393,121391,243358,930359,161328,513354,913343,190336,186308,119325,817320,301293,135252,985252,864267,672303,966324,211294,337301,203297,716274,310269,165282,430320,635392,626395,354393,268328,547300,254302,386292,042373,911315,135260,379198,415247,674275,524235,557229,940204,404233,722244,012272,171273,223300,885304,044345,350235,390228,837207,126191,866183,839174,071167,561183,613173,243173,668167,400148,856141,145164,740156,236143,413138,452143,005136,500127,800122,900103,60074,80066,30038,700028,400000
       Cash And Cash Equivalents 
0
0
0
200
0
200
16,300
18,800
30,200
40,900
28,600
35,000
33,302
29,862
33,820
44,839
49,543
21,578
27,083
45,341
28,408
25,539
13,109
10,009
36,574
37,600
45,144
37,501
25,749
23,599
6,531
27,971
50,794
87,693
107,145
81,280
83,388
74,482
84,917
125,092
138,678
126,645
74,922
132,072
171,166
230,904
144,239
57,602
48,892
53,433
70,585
112,794
110,160
34,668
30,381
40,147
24,168
22,061
32,850
13,941
39,085
57,854
40,765
41,909
54,013
38,192
25,236
24,135
26,939
29,507
26,062
31,677
37,321
23,787
32,526
42,979
36,539
36,968
43,535
68,457
58,640
37,559
54,311
58,298
52,815
58,903
58,415
73,439
87,009
87,215
83,687
84,550
91,609
70,914
66,292
79,895
72,558
88,798
128,253
86,433
82,623
100,319
94,173
105,504
109,119
106,817
96,407
76,215
71,285
69,059
71,081
60,161
63,777
69,927
75,503
56,603
53,979
43,368
111,099
108,644
136,457
124,294
116,092
87,167
106,757
111,185
88,456
88,456111,185106,75787,167116,092124,294136,457108,644111,09943,36853,97956,60375,50369,92763,77760,16171,08169,05971,28576,21596,407106,817109,119105,50494,173100,31982,62386,433128,25388,79872,55879,89566,29270,91491,60984,55083,68787,21587,00973,43958,41558,90352,81558,29854,31137,55958,64068,45743,53536,96836,53942,97932,52623,78737,32131,67726,06229,50726,93924,13525,23638,19254,01341,90940,76557,85439,08513,94132,85022,06124,16840,14730,38134,668110,160112,79470,58553,43348,89257,602144,239230,904171,166132,07274,922126,645138,678125,09284,91774,48283,38881,280107,14587,69350,79427,9716,53123,59925,74937,50145,14437,60036,57410,00913,10925,53928,40845,34127,08321,57849,54344,83933,82029,86233,30235,00028,60040,90030,20018,80016,3002000200000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
26,850
26,776
27,525
32,556
30,550
28,533
33,533
37,833
63,424
63,424
56,753
40,795
28,548
24,132
15,157
41,081
68,756
61,679
152,886
60,286
62,024
14,779
12,162
26,283
30,824
25,284
39,769
19,747
39,566
21,583
16,703
11,865
21,550
15,037
25,036
124,831
134,110
147,979
180,758
154,080
160,031
159,605
114,833
99,700
131,005
152,494
137,192
148,416
153,578
120,915
105,583
96,277
77,932
125,779
169,480
172,469
137,284
150,403
156,868
157,479
99,522
138,690
121,389
159,347
161,535
169,449
190,333
160,481
189,236
152,581
136,640
105,760
89,160
45,930
55,587
46,919
78,760
54,127
42,081
34,396
29,303
50,867
55,516
43,188
52,458
47,331
31,385
16,129
16,402
6,069
5,912
3,246
31,290
30,888
28,754
30,801
5,984
9,033
6,180
3,131
4,092
2,818
2,610
350
429
1,773
803
340
1,058
3,089
0
0
0
0
0
000003,0891,0583408031,7734293502,6102,8184,0923,1316,1809,0335,98430,80128,75430,88831,2903,2465,9126,06916,40216,12931,38547,33152,45843,18855,51650,86729,30334,39642,08154,12778,76046,91955,58745,93089,160105,760136,640152,581189,236160,481190,333169,449161,535159,347121,389138,69099,522157,479156,868150,403137,284172,469169,480125,77977,93296,277105,583120,915153,578148,416137,192152,494131,00599,700114,833159,605160,031154,080180,758147,979134,110124,83125,03615,03721,55011,86516,70321,58339,56619,74739,76925,28430,82426,28312,16214,77962,02460,286152,88661,67968,75641,08115,15724,13228,54840,79556,75363,42463,42437,83333,53328,53330,55032,55627,52526,77626,850000000000000
       Net Receivables 
0
0
0
12,500
0
15,700
17,100
18,100
20,100
39,200
26,300
30,100
29,310
32,958
34,183
34,188
33,000
32,209
38,100
41,250
38,335
38,070
49,008
47,285
49,556
62,724
66,088
64,495
67,022
73,982
91,989
117,997
83,156
65,360
72,818
70,208
63,169
55,012
55,095
43,342
53,484
53,908
61,423
70,958
71,762
76,930
71,708
70,506
69,454
72,104
78,814
69,460
65,621
69,381
80,569
65,696
60,050
70,773
73,667
73,752
73,977
65,542
62,001
55,645
60,086
69,651
69,467
72,141
84,192
79,666
76,748
77,596
97,142
94,496
102,118
85,873
82,833
126,635
110,953
97,447
98,266
122,336
128,286
104,063
129,491
139,379
126,603
121,797
120,831
120,530
107,034
91,238
76,691
103,467
114,521
108,243
98,794
94,452
120,154
166,581
115,573
104,298
131,949
136,084
133,615
141,645
109,574
107,097
109,586
121,361
123,122
120,358
125,870
142,856
134,013
169,970
167,484
180,501
316,751
312,267
292,981
271,959
253,670
241,828
208,387
210,662
184,896
184,896210,662208,387241,828253,670271,959292,981312,267316,751180,501167,484169,970134,013142,856125,870120,358123,122121,361109,586107,097109,574141,645133,615136,084131,949104,298115,573166,581120,15494,45298,794108,243114,521103,46776,69191,238107,034120,530120,831121,797126,603139,379129,491104,063128,286122,33698,26697,447110,953126,63582,83385,873102,11894,49697,14277,59676,74879,66684,19272,14169,46769,65160,08655,64562,00165,54273,97773,75273,66770,77360,05065,69680,56969,38165,62169,46078,81472,10469,45470,50671,70876,93071,76270,95861,42353,90853,48443,34255,09555,01263,16970,20872,81865,36083,156117,99791,98973,98267,02264,49566,08862,72449,55647,28549,00838,07038,33541,25038,10032,20933,00034,18834,18332,95829,31030,10026,30039,20020,10018,10017,10015,700012,500000
       Other Current Assets 
0
0
0
100
0
200
9,900
10,400
20,100
6,100
34,800
26,400
2,263
2,767
4,839
3,860
3,564
3,905
3,522
3,606
4,497
4,387
4,087
3,771
4,243
3,935
3,616
5,480
7,617
7,334
8,613
8,537
8,740
10,507
7,914
9,391
9,135
8,383
8,713
7,448
6,414
6,225
7,085
3,382
6,277
7,391
-1
7,131
7,372
8,293
9,482
8,754
8,654
9,780
9,192
10,505
10,189
9,598
9,620
9,682
10,126
9,830
11,003
11,627
11,263
11,171
11,422
11,398
11,905
12,663
13,560
13,887
15,494
15,512
15,584
15,244
16,409
17,473
17,083
17,203
17,391
18,040
18,187
21,408
20,186
20,349
21,276
22,224
21,389
22,855
23,452
29,069
31,063
32,051
32,440
16,459
17,816
23,556
23,127
17,282
9,693
9,464
10,428
10,744
9,683
8,909
10,327
7,892
7,419
9,290
8,696
8,311
7,744
9,884
10,163
9,511
9,128
9,306
30,739
33,577
37,021
33,880
35,826
45,566
59,667
58,612
82,578
82,57858,61259,66745,56635,82633,88037,02133,57730,7399,3069,1289,51110,1639,8847,7448,3118,6969,2907,4197,89210,3278,9099,68310,74410,4289,4649,69317,28223,12723,55617,81616,45932,44032,05131,06329,06923,45222,85521,38922,22421,27620,34920,18621,40818,18718,04017,39117,20317,08317,47316,40915,24415,58415,51215,49413,88713,56012,66311,90511,39811,42211,17111,26311,62711,0039,83010,1269,6829,6209,59810,18910,5059,1929,7808,6548,7549,4828,2937,3727,131-17,3916,2773,3827,0856,2256,4147,4488,7138,3839,1359,3917,91410,5078,7408,5378,6137,3347,6175,4803,6163,9354,2433,7714,0874,3874,4973,6063,5223,9053,5643,8604,8392,7672,26326,40034,8006,10020,10010,4009,9002000100000
   > Long-term Assets 
0
0
0
17,900
0
18,600
18,800
19,500
20,700
22,200
25,700
29,300
34,233
43,715
49,933
53,971
59,779
112,171
114,591
115,001
121,896
124,279
128,113
134,149
141,822
149,148
155,140
349,170
354,991
443,451
292,658
242,292
219,816
240,571
244,037
278,524
290,513
307,938
286,073
285,656
267,439
321,205
339,078
333,521
309,115
237,818
265,193
257,556
249,923
246,043
236,498
257,264
269,346
273,876
279,776
270,493
262,548
236,277
209,399
184,883
165,296
202,202
207,243
220,751
241,968
233,630
235,190
238,646
290,881
286,534
314,514
337,061
456,117
449,218
442,365
426,698
459,932
456,588
433,171
440,210
415,036
398,039
402,588
410,258
412,253
413,558
401,974
387,605
343,068
324,213
314,895
302,118
300,721
292,323
290,760
314,333
312,778
300,849
276,409
255,870
298,135
298,883
300,308
272,601
255,307
256,382
229,872
224,808
204,481
207,798
202,076
208,261
206,418
206,929
208,382
192,692
186,951
168,315
962,499
999,506
1,054,787
1,032,914
962,610
947,756
630,948
622,463
634,290
634,290622,463630,948947,756962,6101,032,9141,054,787999,506962,499168,315186,951192,692208,382206,929206,418208,261202,076207,798204,481224,808229,872256,382255,307272,601300,308298,883298,135255,870276,409300,849312,778314,333290,760292,323300,721302,118314,895324,213343,068387,605401,974413,558412,253410,258402,588398,039415,036440,210433,171456,588459,932426,698442,365449,218456,117337,061314,514286,534290,881238,646235,190233,630241,968220,751207,243202,202165,296184,883209,399236,277262,548270,493279,776273,876269,346257,264236,498246,043249,923257,556265,193237,818309,115333,521339,078321,205267,439285,656286,073307,938290,513278,524244,037240,571219,816242,292292,658443,451354,991349,170155,140149,148141,822134,149128,113124,279121,896115,001114,591112,17159,77953,97149,93343,71534,23329,30025,70022,20020,70019,50018,80018,600017,900000
       Property Plant Equipment 
0
0
0
17,900
0
18,600
18,700
19,500
20,700
22,200
25,800
29,200
34,233
43,715
49,933
53,971
59,779
62,171
64,391
64,801
66,661
69,024
72,858
78,894
85,873
93,194
99,345
104,588
110,893
116,675
122,141
123,713
125,296
123,805
122,639
120,133
116,254
113,114
109,434
106,174
103,253
100,830
99,002
97,667
95,058
93,053
91,603
89,361
88,317
87,730
86,532
85,033
83,716
83,078
81,562
80,194
79,555
78,604
77,312
75,969
75,482
75,776
75,502
75,487
75,335
74,429
74,792
74,309
74,132
74,046
74,098
73,986
74,382
74,961
75,698
75,295
76,502
81,981
81,905
80,246
77,781
77,670
77,658
76,739
75,885
75,265
75,201
74,828
73,987
73,347
73,656
73,233
73,511
74,115
78,078
84,469
83,514
84,122
85,665
85,079
83,875
82,910
81,457
80,635
79,505
78,813
73,384
73,708
66,500
65,194
64,353
62,399
60,157
58,270
56,556
55,766
54,384
53,432
104,577
111,493
111,969
115,719
118,623
160,494
126,969
134,578
147,428
147,428134,578126,969160,494118,623115,719111,969111,493104,57753,43254,38455,76656,55658,27060,15762,39964,35365,19466,50073,70873,38478,81379,50580,63581,45782,91083,87585,07985,66584,12283,51484,46978,07874,11573,51173,23373,65673,34773,98774,82875,20175,26575,88576,73977,65877,67077,78180,24681,90581,98176,50275,29575,69874,96174,38273,98674,09874,04674,13274,30974,79274,42975,33575,48775,50275,77675,48275,96977,31278,60479,55580,19481,56283,07883,71685,03386,53287,73088,31789,36191,60393,05395,05897,66799,002100,830103,253106,174109,434113,114116,254120,133122,639123,805125,296123,713122,141116,675110,893104,58899,34593,19485,87378,89472,85869,02466,66164,80164,39162,17159,77953,97149,93343,71534,23329,20025,80022,20020,70019,50018,70018,600017,900000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,445
4,770
3,492
3,492
3,492
3,492
3,492
3,492
3,492
3,492
3,492
3,492
3,492
3,492
3,492
3,492
3,492
3,492
3,492
3,492
3,492
3,492
3,492
3,492
3,492
3,492
3,492
3,492
3,492
7,106
6,982
6,968
6,968
6,968
6,968
6,968
6,968
6,968
6,968
6,968
6,968
6,968
6,968
6,968
357,869
381,724
385,755
388,163
339,083
353,415
55,129
54,897
56,884
56,88454,89755,129353,415339,083388,163385,755381,724357,8696,9686,9686,9686,9686,9686,9686,9686,9686,9686,9686,9686,9686,9686,9827,1063,4923,4923,4923,4923,4923,4923,4923,4923,4923,4923,4923,4923,4923,4923,4923,4923,4923,4923,4923,4923,4923,4923,4923,4923,4923,4923,4924,7704,44500000000000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
210,358
238,382
261,160
379,831
372,432
348,103
332,008
367,474
348,424
327,106
332,729
310,484
292,660
298,122
309,225
309,452
311,622
298,542
280,649
236,678
216,665
204,513
198,026
195,683
186,249
178,379
176,102
174,413
159,634
136,987
130,256
156,472
144,437
144,241
64,966
85,227
87,280
90,632
94,489
79,136
84,383
78,016
80,130
81,266
82,778
83,935
70,615
67,713
52,297
50,131
32,665
32,994
31,238
25,179
27,743
29,252
30,159
0
030,15929,25227,74325,17931,23832,99432,66550,13152,29767,71370,61583,93582,77881,26680,13078,01684,38379,13694,48990,63287,28085,22764,966144,241144,437156,472130,256136,987159,634174,413176,102178,379186,249195,683198,026204,513216,665236,678280,649298,542311,622309,452309,225298,122292,660310,484332,729327,106348,424367,474332,008348,103372,432379,831261,160238,382210,358000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
11,906
9,905
9,637
17,136
13,141
12,730
11,912
11,414
11,078
10,572
9,860
9,232
8,242
7,488
6,464
6,097
5,637
5,083
4,800
4,289
8,486
7,267
6,244
5,499
5,101
4,661
26,331
25,191
24,254
33,183
31,817
30,503
29,113
27,821
26,472
25,455
24,465
23,470
22,384
21,354
20,291
19,293
18,405
17,473
393,575
401,211
379,286
355,084
328,695
327,985
306,448
290,793
286,098
286,098290,793306,448327,985328,695355,084379,286401,211393,57517,47318,40519,29320,29121,35422,38423,47024,46525,45526,47227,82129,11330,50331,81733,18324,25425,19126,3314,6615,1015,4996,2447,2678,4864,2894,8005,0835,6376,0976,4647,4888,2429,2329,86010,57211,07811,41411,91212,73013,14117,1369,6379,90511,90600000000000000000000000000000000000000000000000000000000000000000000000000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
244,099
326,776
170,517
118,578
94,521
116,766
121,399
158,391
174,258
194,824
176,640
179,483
164,187
220,375
240,076
235,855
214,057
144,765
173,590
168,195
161,606
158,313
149,966
172,231
185,630
190,798
198,214
190,299
182,993
157,673
132,087
108,914
89,814
126,426
131,741
145,264
166,633
159,201
160,398
164,337
216,749
212,488
240,416
263,075
381,735
374,257
366,667
350,976
383,430
374,607
351,266
359,964
337,255
320,369
324,930
333,519
336,368
338,293
326,773
312,777
269,081
250,866
241,239
228,885
227,210
218,208
212,682
229,864
229,264
216,727
190,744
170,901
214,026
89,953
94,464
86,711
42,274
65,243
31,846
35,070
35,031
40,325
44,371
35,294
35,643
37,559
40,632
40,050
65,581
38,145
56,347
127,397
0
142,710
0
0
0
0
0
00000142,7100127,39756,34738,14565,58140,05040,63237,55935,64335,29444,37140,32535,03135,07031,84665,24342,27486,71194,46489,953214,026170,901190,744216,727229,264229,864212,682218,208227,210228,885241,239250,866269,081312,777326,773338,293336,368333,519324,930320,369337,255359,964351,266374,607383,430350,976366,667374,257381,735263,075240,416212,488216,749164,337160,398159,201166,633145,264131,741126,42689,814108,914132,087157,673182,993190,299198,214190,798185,630172,231149,966158,313161,606168,195173,590144,765214,057235,855240,076220,375164,187179,483176,640194,824174,258158,391121,399116,76694,521118,578170,517326,776244,0990000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,918
0
5,633
8,368
6,843
10,261
10,680
12,171
11,605
9,622
11,491
11,092
12,991
17,694
18,831
20,473
23,341
18,091
18,878
19,127
17,263
38,036
39,085
40,296
37,130
23,428
21,427
35,615
39,595
37,187
36,891
39,033
6,492
7,561
7,447
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000007,4477,5616,49239,03336,89137,18739,59535,61521,42723,42837,13040,29639,08538,03617,26319,12718,87818,09123,34120,47318,83117,69412,99111,09211,4919,62211,60512,17110,68010,2616,8438,3685,63305,91800000000000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
0
0
0
16,500
0
21,500
6,600
9,100
32,900
30,800
31,400
35,100
37,684
31,991
32,441
37,328
41,898
65,848
64,794
70,364
73,612
72,160
76,934
70,322
75,702
82,029
81,258
156,244
161,766
188,433
166,517
111,751
92,611
82,526
83,592
84,909
86,375
83,277
98,523
86,001
92,016
87,321
94,755
100,079
109,038
96,388
87,592
93,305
95,938
103,817
122,277
110,447
105,400
106,090
111,434
103,702
95,902
103,624
103,068
100,789
113,365
109,886
104,989
97,796
106,938
109,804
111,504
111,948
134,998
134,982
121,138
119,652
142,712
134,696
136,583
125,810
139,522
197,609
196,814
193,975
201,208
206,643
220,331
185,292
188,625
195,299
184,357
189,681
201,511
213,588
194,213
152,744
149,105
162,834
177,366
187,718
184,965
185,618
191,392
166,859
166,342
179,943
185,229
181,748
189,076
193,981
184,920
165,413
134,555
158,478
161,822
145,993
160,388
175,911
194,159
211,915
236,776
251,642
653,227
578,252
675,765
655,006
625,355
636,934
620,488
630,810
637,376
637,376630,810620,488636,934625,355655,006675,765578,252653,227251,642236,776211,915194,159175,911160,388145,993161,822158,478134,555165,413184,920193,981189,076181,748185,229179,943166,342166,859191,392185,618184,965187,718177,366162,834149,105152,744194,213213,588201,511189,681184,357195,299188,625185,292220,331206,643201,208193,975196,814197,609139,522125,810136,583134,696142,712119,652121,138134,982134,998111,948111,504109,804106,93897,796104,989109,886113,365100,789103,068103,62495,902103,702111,434106,090105,400110,447122,277103,81795,93893,30587,59296,388109,038100,07994,75587,32192,01686,00198,52383,27786,37584,90983,59282,52692,611111,751166,517188,433161,766156,24481,25882,02975,70270,32276,93472,16073,61270,36464,79465,84841,89837,32832,44131,99137,68435,10031,40030,80032,9009,1006,60021,500016,500000
   > Total Current Liabilities 
0
0
0
8,600
0
12,900
6,100
8,400
12,200
10,200
10,800
14,100
16,716
11,023
11,474
15,726
20,296
14,246
13,192
18,217
21,464
20,013
24,786
17,027
22,407
28,734
27,963
25,979
31,501
27,126
67,134
46,408
33,236
23,996
25,670
26,625
30,678
31,685
44,527
32,045
36,871
31,198
38,251
40,309
50,338
41,864
35,255
36,015
39,494
47,359
63,138
51,049
47,114
49,947
57,067
49,529
40,726
47,163
46,350
43,076
55,427
51,358
46,616
40,124
48,407
50,427
50,577
47,773
69,643
73,889
55,871
49,961
69,602
64,308
75,230
62,359
71,434
113,192
115,347
106,766
111,677
116,335
127,499
102,305
120,033
125,662
116,987
119,009
131,977
144,076
127,048
92,643
88,634
103,021
115,621
126,535
121,629
120,940
124,918
102,849
101,998
116,103
123,528
118,010
141,875
145,535
128,150
113,432
89,418
107,154
107,012
87,451
102,155
116,069
134,044
155,359
182,773
201,713
525,291
488,575
522,204
509,641
285,292
279,511
282,746
289,712
304,824
304,824289,712282,746279,511285,292509,641522,204488,575525,291201,713182,773155,359134,044116,069102,15587,451107,012107,15489,418113,432128,150145,535141,875118,010123,528116,103101,998102,849124,918120,940121,629126,535115,621103,02188,63492,643127,048144,076131,977119,009116,987125,662120,033102,305127,499116,335111,677106,766115,347113,19271,43462,35975,23064,30869,60249,96155,87173,88969,64347,77350,57750,42748,40740,12446,61651,35855,42743,07646,35047,16340,72649,52957,06749,94747,11451,04963,13847,35939,49436,01535,25541,86450,33840,30938,25131,19836,87132,04544,52731,68530,67826,62525,67023,99633,23646,40867,13427,12631,50125,97927,96328,73422,40717,02724,78620,01321,46418,21713,19214,24620,29615,72611,47411,02316,71614,10010,80010,20012,2008,4006,10012,90008,600000
       Short-term Debt 
0
0
0
2,200
0
5,300
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
12,134
11,663
10,820
0
0
8,685
11,595
12,060
16,498
11,530
14,204
12,259
0
11,205
14,216
12,340
14,298
12,444
14,809
13,562
266
6,514
5,972
4,032
3,017
11,705
14,121
1,896
0
1,699
0
1,916
3,596
10,186
10,677
4,186
1,211
1,585
2,317
548
5,002
5,272
9,400
13,650
14,901
13,088
10,072
12,923
2,395
2,739
0
0
26,800
3,126
9,594
7,696
104
7,708
11,948
14,340
12,518
25,600
25,600
25,600
24,600
3,273
2,450
3,346
1,301
1,765
2,345
5,914
1,730
0
0
114,285
120,534
190,843
210,912
10,580
7,720
6,266
2,228
2,007
2,0072,2286,2667,72010,580210,912190,843120,534114,285001,7305,9142,3451,7651,3013,3462,4503,27324,60025,60025,60025,60012,51814,34011,9487,7081047,6969,5943,12626,800002,7392,39512,92310,07213,08814,90113,6509,4005,2725,0025482,3171,5851,2114,18610,67710,1863,5961,91601,69901,89614,12111,7053,0174,0325,9726,51426613,56214,80912,44414,29812,34014,21611,205012,25914,20411,53016,49812,06011,5958,6850010,82011,66312,13400000000000000000000000000000000000005,30002,200000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
28,800
0
0
0
27,900
0
0
0
26,800
26,800
26,800
26,800
25,600
25,600
25,600
25,600
0
25,600
25,600
25,600
24,600
0
0
0
0
0
0
0
0
0
0
114,285
120,534
190,843
210,912
10,580
0
0
0
0
000010,580210,912190,843120,534114,285000000000024,60025,60025,60025,600025,60025,60025,60025,60026,80026,80026,80026,80000027,90000028,800000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
5,200
0
5,800
4,600
6,500
7,000
6,600
6,900
9,700
8,464
6,827
8,178
9,350
10,909
9,820
8,087
9,121
9,595
11,904
16,505
10,980
10,301
17,929
14,056
12,774
15,909
19,583
28,999
34,114
20,529
15,118
15,773
15,552
17,033
18,621
25,953
17,789
19,949
19,542
25,585
24,821
25,453
26,024
23,222
22,856
22,226
31,030
36,224
25,682
19,334
26,997
35,077
30,321
19,251
27,226
28,553
22,200
25,557
24,545
24,604
20,313
23,236
22,970
26,133
25,782
34,771
44,294
26,970
22,785
33,902
38,488
33,150
29,404
31,235
46,978
52,285
42,173
48,933
62,097
74,172
48,282
59,097
62,103
49,972
56,414
73,696
85,456
69,372
48,668
42,635
59,211
67,399
77,342
74,300
66,161
73,127
60,495
50,653
60,150
65,032
61,054
60,116
63,827
52,842
44,552
47,685
62,465
59,886
43,187
55,476
66,499
79,074
102,489
127,111
144,432
276,026
237,699
198,596
171,735
148,913
162,922
159,083
158,550
173,354
173,354158,550159,083162,922148,913171,735198,596237,699276,026144,432127,111102,48979,07466,49955,47643,18759,88662,46547,68544,55252,84263,82760,11661,05465,03260,15050,65360,49573,12766,16174,30077,34267,39959,21142,63548,66869,37285,45673,69656,41449,97262,10359,09748,28274,17262,09748,93342,17352,28546,97831,23529,40433,15038,48833,90222,78526,97044,29434,77125,78226,13322,97023,23620,31324,60424,54525,55722,20028,55327,22619,25130,32135,07726,99719,33425,68236,22431,03022,22622,85623,22226,02425,45324,82125,58519,54219,94917,78925,95318,62117,03315,55215,77315,11820,52934,11428,99919,58315,90912,77414,05617,92910,30110,98016,50511,9049,5959,1218,0879,82010,9099,3508,1786,8278,4649,7006,9006,6007,0006,5004,6005,80005,200000
       Other Current Liabilities 
0
0
0
1,200
0
1,800
1,500
1,900
5,200
3,600
3,900
4,400
8,252
4,196
3,295
6,376
9,387
4,427
5,104
9,095
11,869
8,108
8,280
6,047
12,106
10,806
13,907
13,205
15,592
7,543
38,135
12,294
12,708
8,878
9,897
11,074
13,645
13,064
18,574
14,257
16,921
11,656
12,666
145
10,229
2,423
9,679
10,691
6,335
1,616
11,126
4,551
11,597
4,360
5,409
13,406
4,900
149
62
1,217
11,707
5,739
2,293
13,404
12,224
15,222
14,290
11,836
14,885
7,737
18,869
17,038
16,485
16,508
21,456
19,394
18,637
28,286
27,204
25,331
27,596
26,113
33,121
26,816
28,131
27,795
29,947
24,932
28,378
31,053
28,269
24,965
24,577
27,828
32,478
32,867
27,234
29,736
30,444
29,180
29,689
29,698
27,152
26,498
40,929
43,198
35,686
32,317
25,995
30,149
30,401
28,871
30,457
31,336
32,662
33,403
36,208
34,576
93,987
89,149
77,154
78,964
75,967
64,637
62,273
73,827
74,848
74,84873,82762,27364,63775,96778,96477,15489,14993,98734,57636,20833,40332,66231,33630,45728,87130,40130,14925,99532,31735,68643,19840,92926,49827,15229,69829,68929,18030,44429,73627,23432,86732,47827,82824,57724,96528,26931,05328,37824,93229,94727,79528,13126,81633,12126,11327,59625,33127,20428,28618,63719,39421,45616,50816,48517,03818,8697,73714,88511,83614,29015,22212,22413,4042,2935,73911,7071,217621494,90013,4065,4094,36011,5974,55111,1261,6166,33510,6919,6792,42310,22914512,66611,65616,92114,25718,57413,06413,64511,0749,8978,87812,70812,29438,1357,54315,59213,20513,90710,80612,1066,0478,2808,10811,8699,0955,1044,4279,3876,3763,2954,1968,2524,4003,9003,6005,2001,9001,5001,80001,200000
   > Long-term Liabilities 
0
0
0
7,900
0
8,600
500
700
20,700
20,600
20,600
21,000
20,968
20,968
20,968
21,602
21,602
51,602
51,602
52,148
52,148
52,148
52,148
53,295
53,295
53,295
53,295
130,265
130,265
161,307
99,382
65,342
59,375
58,530
57,922
58,284
55,697
51,592
53,996
53,955
55,146
56,123
56,504
59,770
58,700
54,524
52,337
57,290
56,444
56,458
59,139
59,398
58,286
56,143
54,367
54,173
55,176
56,461
56,718
57,713
57,938
58,528
58,373
57,672
58,531
59,377
60,927
64,175
65,355
61,093
65,267
69,691
73,110
70,388
61,353
63,451
68,088
84,417
81,467
87,209
89,531
90,308
92,832
82,987
68,592
69,637
67,370
70,672
69,534
69,512
67,165
60,101
60,471
59,813
61,745
61,183
63,336
64,678
66,474
64,010
64,344
63,840
61,701
63,738
47,201
48,446
56,770
51,981
45,137
51,324
54,810
58,542
58,233
59,842
60,115
56,556
54,003
49,929
127,936
89,677
153,561
145,365
340,063
357,423
337,742
341,098
332,552
332,552341,098337,742357,423340,063145,365153,56189,677127,93649,92954,00356,55660,11559,84258,23358,54254,81051,32445,13751,98156,77048,44647,20163,73861,70163,84064,34464,01066,47464,67863,33661,18361,74559,81360,47160,10167,16569,51269,53470,67267,37069,63768,59282,98792,83290,30889,53187,20981,46784,41768,08863,45161,35370,38873,11069,69165,26761,09365,35564,17560,92759,37758,53157,67258,37358,52857,93857,71356,71856,46155,17654,17354,36756,14358,28659,39859,13956,45856,44457,29052,33754,52458,70059,77056,50456,12355,14653,95553,99651,59255,69758,28457,92258,53059,37565,34299,382161,307130,265130,26553,29553,29553,29553,29552,14852,14852,14852,14851,60251,60221,60221,60220,96820,96820,96821,00020,60020,60020,7007005008,60007,900000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
47,750
47,750
47,500
46,500
46,500
46,500
46,500
46,500
46,500
46,500
46,000
46,000
46,000
46,500
46,200
30,000
30,000
30,000
28,800
28,800
28,800
28,800
27,900
27,900
27,900
27,900
26,800
26,800
26,800
26,800
25,600
25,600
25,600
25,600
24,600
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000024,60025,60025,60025,60025,60026,80026,80026,80026,80027,90027,90027,90027,90028,80028,80028,80028,80030,00030,00030,00046,20046,50046,00046,00046,00046,50046,50046,50046,50046,50046,50046,50047,50047,75047,750000000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,918
0
5,633
8,368
6,843
10,261
10,680
12,171
11,605
9,622
11,491
11,092
12,991
17,694
18,831
20,473
23,341
18,091
18,878
19,127
17,263
38,036
39,085
40,296
37,130
23,428
21,427
35,615
39,595
37,187
36,891
39,033
6,492
7,561
7,447
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000007,4477,5616,49239,03336,89137,18739,59535,61521,42723,42837,13040,29639,08538,03617,26319,12718,87818,09123,34120,47318,83117,69412,99111,09211,4919,62211,60512,17110,68010,2616,8438,3685,63305,91800000000000000000000000000000000000000000000000000000000000000000000000000
       Warrants
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
442,668
0
0
0
0
0
0
000000442,668000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
888
1,303
1,544
1,285
2,465
2,674
2,766
5,161
4,068
4,671
4,567
4,388
4,667
6,363
7,649
8,218
9,213
9,438
10,028
10,123
9,422
10,281
11,127
11,405
11,390
11,413
10,491
10,909
11,841
14,632
15,086
14,853
16,951
21,588
37,917
34,967
41,209
43,531
44,308
46,832
36,787
38,592
39,637
37,370
41,872
40,734
40,712
38,365
32,201
32,571
31,913
33,845
34,383
36,536
37,878
39,674
38,765
38,744
38,240
36,101
39,138
40,400
42,097
41,111
46,163
40,125
47,190
51,022
58,542
58,233
59,842
60,115
56,556
54,003
49,929
106,446
128,499
0
124,531
0
0
0
0
0
00000124,5310128,499106,44649,92954,00356,55660,11559,84258,23358,54251,02247,19040,12546,16341,11142,09740,40039,13836,10138,24038,74438,76539,67437,87836,53634,38333,84531,91332,57132,20138,36540,71240,73441,87237,37039,63738,59236,78746,83244,30843,53141,20934,96737,91721,58816,95114,85315,08614,63211,84110,90910,49111,41311,39011,40511,12710,2819,42210,12310,0289,4389,2138,2187,6496,3634,6674,3884,5674,6714,0685,1612,7662,6742,4651,2851,5441,3038880000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,852
6,608
10,350
11,978
8,802
0
0
0
23,009
19,805
23,803
24,990
25,266
26,373
14,643
15,116
15,213
13,822
10,948
10,088
9,444
8,685
7,965
7,288
6,437
7,105
6,333
5,675
5,351
4,918
4,556
4,154
3,639
0
800
0
0
0
21,698
18,321
21,908
22,957
25,866
26,658
28,769
28,336
31,383
29,691
26,014
62,260
26,668
80,524
0
0
0
0
0
0
00000080,52426,66862,26026,01429,69131,38328,33628,76926,65825,86622,95721,90818,32121,69800080003,6394,1544,5564,9185,3515,6756,3337,1056,4377,2887,9658,6859,44410,08810,94813,82215,21315,11614,64326,37325,26624,99023,80319,80523,0090008,80211,97810,3506,6082,852000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
29,800
0
35,800
78,500
85,200
91,400
114,300
122,100
130,700
139,554
150,176
160,905
172,879
182,621
187,468
198,653
212,037
221,952
225,361
234,792
231,389
240,190
250,958
265,748
400,052
422,062
490,408
471,332
434,425
427,930
431,108
432,616
437,628
437,860
429,065
417,491
435,212
450,947
481,559
442,738
493,821
515,212
515,341
469,643
466,637
454,239
470,773
507,489
542,171
556,572
488,421
450,772
435,956
440,956
430,369
407,534
378,431
376,142
396,282
369,926
375,819
388,015
416,961
443,987
452,515
464,002
487,738
536,566
572,322
641,918
673,683
664,712
692,131
713,531
713,280
705,444
692,406
673,128
609,685
612,653
604,606
602,676
572,059
566,377
549,013
542,669
495,400
477,641
480,160
472,389
473,724
478,197
479,517
482,213
483,363
504,166
498,151
476,105
459,627
463,601
446,279
443,547
447,039
394,955
379,387
363,715
364,194
369,593
372,944
370,375
375,515
363,753
357,102
352,316
348,537
871,150
994,541
820,162
782,470
684,893
593,822
265,783
220,229
213,994
213,994220,229265,783593,822684,893782,470820,162994,541871,150348,537352,316357,102363,753375,515370,375372,944369,593364,194363,715379,387394,955447,039443,547446,279463,601459,627476,105498,151504,166483,363482,213479,517478,197473,724472,389480,160477,641495,400542,669549,013566,377572,059602,676604,606612,653609,685673,128692,406705,444713,280713,531692,131664,712673,683641,918572,322536,566487,738464,002452,515443,987416,961388,015375,819369,926396,282376,142378,431407,534430,369440,956435,956450,772488,421556,572542,171507,489470,773454,239466,637469,643515,341515,212493,821442,738481,559450,947435,212417,491429,065437,860437,628432,616431,108427,930434,425471,332490,408422,062400,052265,748250,958240,190231,389234,792225,361221,952212,037198,653187,468182,621172,879160,905150,176139,554130,700122,100114,30091,40085,20078,50035,800029,800000
   Common Stock
0
0
0
0
0
0
0
0
0
0
0
0
386
387
387
388
392
393
394
394
394
394
394
394
394
394
395
394
394
394
394
394
394
394
394
394
394
394
394
394
394
394
394