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

Advanced Energy Industries Inc
Buy, Hold or Sell?

Let's analyze Advanced Energy Industries Inc together

I guess you are interested in Advanced Energy Industries 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 Advanced Energy Industries 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 Advanced Energy Industries Inc

I send you an email if I find something interesting about Advanced Energy Industries Inc.

1. Quick Overview

1.1. Quick analysis of Advanced Energy Industries Inc (30 sec.)










1.2. What can you expect buying and holding a share of Advanced Energy Industries Inc? (30 sec.)

How much money do you get?

How much money do you get?
$0.41
When do you have the money?
1 year
How often do you get paid?
47.5%

What is your share worth?

Current worth
$30.91
Expected worth in 1 year
$32.73
How sure are you?
87.5%

+ What do you gain per year?

Total Gains per Share
$2.23
Return On Investment
1.9%

For what price can you sell your share?

Current Price per Share
$118.70
Expected price per share
$105.91 - $117.86
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Advanced Energy Industries Inc (5 min.)




Live pricePrice per Share (EOD)
$118.70
Intrinsic Value Per Share
$24.94 - $42.18
Total Value Per Share
$55.85 - $73.09

2.2. Growth of Advanced Energy Industries Inc (5 min.)




Is Advanced Energy Industries Inc growing?

Current yearPrevious yearGrowGrow %
How rich?$1.1b$1b$57m4.9%

How much money is Advanced Energy Industries Inc making?

Current yearPrevious yearGrowGrow %
Making money$10.7m$33.6m-$22.9m-214.0%
Net Profit Margin2.7%7.7%--

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

2.3. Financial Health of Advanced Energy Industries Inc (5 min.)




2.4. Comparing to competitors in the Electrical Equipment & Parts industry (5 min.)




  Industry Rankings (Electrical Equipment & Parts)  


Richest
#50 / 450

Most Revenue
#79 / 450

Most Profit
#116 / 450

Most Efficient
#242 / 450
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Advanced Energy Industries Inc?

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

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

Speculation

The Price per Share of Advanced Energy Industries Inc is $118.70. 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 Advanced Energy Industries Inc.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

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

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is $30.91. Based on the TTM, the Book Value Change Per Share is $0.46 per quarter. Based on the YOY, the Book Value Change Per Share is $0.70 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 $0.10 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Advanced Energy Industries Inc.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps-0.40-0.3%0.280.2%0.890.8%0.810.7%0.750.6%
Usd Book Value Change Per Share0.070.1%0.460.4%0.700.6%0.690.6%0.480.4%
Usd Dividend Per Share0.100.1%0.100.1%0.100.1%0.100.1%0.060.1%
Usd Total Gains Per Share0.170.1%0.560.5%0.800.7%0.790.7%0.540.5%
Usd Price Per Share105.24-106.23-99.59-90.39-69.39-
Price to Earnings Ratio-66.50-53.35-29.26-32.41-24.95-
Price-to-Total Gains Ratio620.32-678.71-28.56-191.47-137.83-
Price to Book Ratio3.40-3.47-3.42-3.66-3.93-
Price-to-Total Gains Ratio620.32-678.71-28.56-191.47-137.83-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share118.7
Number of shares8
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.100.10
Usd Book Value Change Per Share0.460.69
Usd Total Gains Per Share0.560.79
Gains per Quarter (8 shares)4.466.31
Gains per Year (8 shares)17.8625.23
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1315832215
27292664440
3104444106665
4135862138890
516738016110115
620889819132140
72310211623154165
82611713426176190
92913115229198215
103314617032220240

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 Share3.01.00.075.0%11.01.00.091.7%19.01.00.095.0%38.02.00.095.0%92.024.00.079.3%
Book Value Change Per Share3.01.00.075.0%10.02.00.083.3%17.03.00.085.0%34.06.00.085.0%86.029.01.074.1%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%18.00.02.090.0%19.00.021.047.5%20.00.096.017.2%
Total Gains per Share4.00.00.0100.0%11.01.00.091.7%18.02.00.090.0%35.05.00.087.5%87.028.01.075.0%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Advanced Energy Industries 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--0.0670.456-85%0.701-90%0.688-90%0.485-86%
Book Value Per Share--30.90830.611+1%29.043+6%24.902+24%18.383+68%
Current Ratio--4.6165.198-11%3.822+21%3.578+29%3.965+16%
Debt To Asset Ratio--0.4690.528-11%0.475-1%0.514-9%0.426+10%
Debt To Equity Ratio--0.8831.127-22%0.925-4%1.072-18%0.808+9%
Dividend Per Share--0.1030.102+1%0.101+2%0.101+2%0.059+73%
Eps---0.3960.284-239%0.891-144%0.806-149%0.746-153%
Free Cash Flow Per Share--0.5690.490+16%0.857-34%0.734-23%0.709-20%
Free Cash Flow To Equity Per Share---8.756-2.051-77%3.803-330%0.668-1412%0.794-1203%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--42.184--------
Intrinsic Value_10Y_min--24.941--------
Intrinsic Value_1Y_max--3.043--------
Intrinsic Value_1Y_min--2.655--------
Intrinsic Value_3Y_max--10.045--------
Intrinsic Value_3Y_min--7.890--------
Intrinsic Value_5Y_max--18.136--------
Intrinsic Value_5Y_min--12.989--------
Market Cap4471796970.000+11%3964717044.0004005004469.000-1%3762320642.500+5%3437416357.350+15%2681226070.175+48%
Net Profit Margin---0.0400.027-245%0.077-152%0.076-152%0.091-144%
Operating Margin---0.0280.019-248%0.099-128%0.096-129%0.180-115%
Operating Ratio--0.9530.9540%0.902+6%0.901+6%0.854+12%
Pb Ratio3.840+11%3.4053.470-2%3.424-1%3.657-7%3.934-13%
Pe Ratio-75.005-13%-66.50053.352-225%29.256-327%32.406-305%24.953-366%
Price Per Share118.700+11%105.240106.225-1%99.588+6%90.390+16%69.386+52%
Price To Free Cash Flow Ratio52.185+11%46.267-42.308+191%75.787-39%12.417+273%22.368+107%
Price To Total Gains Ratio699.662+11%620.324678.713-9%28.559+2072%191.471+224%137.833+350%
Quick Ratio--3.1453.853-18%2.561+23%2.487+26%2.966+6%
Return On Assets---0.0070.004-272%0.016-142%0.016-141%0.018-138%
Return On Equity---0.0130.009-237%0.031-142%0.034-138%0.026-150%
Total Gains Per Share--0.1700.558-70%0.802-79%0.788-78%0.544-69%
Usd Book Value--1164392000.0001154133250.000+1%1097082500.000+6%946141350.000+23%708633900.000+64%
Usd Book Value Change Per Share--0.0670.456-85%0.701-90%0.688-90%0.485-86%
Usd Book Value Per Share--30.90830.611+1%29.043+6%24.902+24%18.383+68%
Usd Dividend Per Share--0.1030.102+1%0.101+2%0.101+2%0.059+73%
Usd Eps---0.3960.284-239%0.891-144%0.806-149%0.746-153%
Usd Free Cash Flow--21423000.00018448750.000+16%32364750.000-34%27973950.000-23%27695275.000-23%
Usd Free Cash Flow Per Share--0.5690.490+16%0.857-34%0.734-23%0.709-20%
Usd Free Cash Flow To Equity Per Share---8.756-2.051-77%3.803-330%0.668-1412%0.794-1203%
Usd Market Cap4471796970.000+11%3964717044.0004005004469.000-1%3762320642.500+5%3437416357.350+15%2681226070.175+48%
Usd Price Per Share118.700+11%105.240106.225-1%99.588+6%90.390+16%69.386+52%
Usd Profit---14905000.00010710500.000-239%33631750.000-144%30647950.000-149%23270200.000-164%
Usd Revenue--374217000.000367977500.000+2%435319750.000-14%388895950.000-4%268763125.000+39%
Usd Total Gains Per Share--0.1700.558-70%0.802-79%0.788-78%0.544-69%
 EOD+5 -3MRQTTM+15 -20YOY+16 -195Y+15 -2010Y+14 -21

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-75.005
Price to Book Ratio (EOD)Between0-13.840
Net Profit Margin (MRQ)Greater than0-0.040
Operating Margin (MRQ)Greater than0-0.028
Quick Ratio (MRQ)Greater than13.145
Current Ratio (MRQ)Greater than14.616
Debt to Asset Ratio (MRQ)Less than10.469
Debt to Equity Ratio (MRQ)Less than10.883
Return on Equity (MRQ)Greater than0.15-0.013
Return on Assets (MRQ)Greater than0.05-0.007
Total4/10 (40.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5059.861
Ma 20Greater thanMa 50114.020
Ma 50Greater thanMa 100109.497
Ma 100Greater thanMa 200107.117
OpenGreater thanClose115.260
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Advanced Energy Industries Inc

Advanced Energy Industries, Inc. provides precision power conversion, measurement, and control solutions in the United States and internationally. The company's plasma power products offer solutions to enable innovation for semiconductor and thin film plasma processes, such as dry etch and deposition. It also provides high and low voltage power products used in a range of applications, such as semiconductor equipment, industrial production, medical and life science equipment, data centers computing, networking, and telecommunications. In addition, the company supplies sensing, controls, and instrumentation products for advanced measurement and calibration of power and temperature. Further, the company provides calibration, conversions, upgrades, and refurbishments and used equipment to companies, as well as repair services. Further, it offers warranty and after-market repair services. It offers its products through a direct sales force, independent sales representatives, channel partners, and distributors. Advanced Energy Industries, Inc. was incorporated in 1981 and is headquartered in Denver, Colorado.

Fundamental data was last updated by Penke on 2024-11-14 09:19:03.

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 very able to pay all its short-term debts.
The company is very 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 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 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 expensive.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Advanced Energy Industries Inc earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Advanced Energy Industries Inc to the Electrical Equipment & Parts industry mean.
  • A Net Profit Margin of -4.0% means that $-0.04 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Advanced Energy Industries Inc:

  • The MRQ is -4.0%. The company is making a loss. -1
  • The TTM is 2.7%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ-4.0%TTM2.7%-6.7%
TTM2.7%YOY7.7%-4.9%
TTM2.7%5Y7.6%-4.9%
5Y7.6%10Y9.1%-1.5%
Compared to industry (Electrical Equipment & Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ-4.0%4.0%-8.0%
TTM2.7%3.4%-0.7%
YOY7.7%3.7%+4.0%
5Y7.6%3.3%+4.3%
10Y9.1%3.5%+5.6%
4.3.1.2. Return on Assets

Shows how efficient Advanced Energy Industries Inc is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Advanced Energy Industries Inc to the Electrical Equipment & Parts industry mean.
  • -0.7% Return on Assets means that Advanced Energy Industries Inc generated $-0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Advanced Energy Industries Inc:

  • The MRQ is -0.7%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is 0.4%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ-0.7%TTM0.4%-1.1%
TTM0.4%YOY1.6%-1.2%
TTM0.4%5Y1.6%-1.2%
5Y1.6%10Y1.8%-0.1%
Compared to industry (Electrical Equipment & Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.7%0.9%-1.6%
TTM0.4%0.8%-0.4%
YOY1.6%0.9%+0.7%
5Y1.6%0.9%+0.7%
10Y1.8%1.1%+0.7%
4.3.1.3. Return on Equity

Shows how efficient Advanced Energy Industries Inc is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Advanced Energy Industries Inc to the Electrical Equipment & Parts industry mean.
  • -1.3% Return on Equity means Advanced Energy Industries Inc generated $-0.01 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Advanced Energy Industries Inc:

  • The MRQ is -1.3%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is 0.9%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ-1.3%TTM0.9%-2.2%
TTM0.9%YOY3.1%-2.1%
TTM0.9%5Y3.4%-2.4%
5Y3.4%10Y2.6%+0.8%
Compared to industry (Electrical Equipment & Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.3%1.8%-3.1%
TTM0.9%1.6%-0.7%
YOY3.1%1.8%+1.3%
5Y3.4%1.7%+1.7%
10Y2.6%2.0%+0.6%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Advanced Energy Industries Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Advanced Energy Industries Inc is operating .

  • Measures how much profit Advanced Energy Industries Inc makes for each $1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Advanced Energy Industries Inc to the Electrical Equipment & Parts industry mean.
  • An Operating Margin of -2.8% means the company generated $-0.03  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Advanced Energy Industries Inc:

  • The MRQ is -2.8%. The company is operating very inefficient. -2
  • The TTM is 1.9%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ-2.8%TTM1.9%-4.6%
TTM1.9%YOY9.9%-8.0%
TTM1.9%5Y9.6%-7.8%
5Y9.6%10Y18.0%-8.3%
Compared to industry (Electrical Equipment & Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ-2.8%6.4%-9.2%
TTM1.9%3.6%-1.7%
YOY9.9%4.5%+5.4%
5Y9.6%4.3%+5.3%
10Y18.0%4.1%+13.9%
4.3.2.2. Operating Ratio

Measures how efficient Advanced Energy Industries Inc is keeping operating costs low.

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

Let's take a look of the Operating Ratio trends of Advanced Energy Industries Inc:

  • The MRQ is 0.953. The company is less efficient in keeping operating costs low.
  • The TTM is 0.954. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.953TTM0.9540.000
TTM0.954YOY0.902+0.051
TTM0.9545Y0.901+0.053
5Y0.90110Y0.854+0.047
Compared to industry (Electrical Equipment & Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9531.554-0.601
TTM0.9541.503-0.549
YOY0.9021.515-0.613
5Y0.9011.507-0.606
10Y0.8541.283-0.429
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Advanced Energy Industries Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Advanced Energy Industries Inc is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Electrical Equipment & Parts industry mean).
  • A Current Ratio of 4.62 means the company has $4.62 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Advanced Energy Industries Inc:

  • The MRQ is 4.616. The company is very able to pay all its short-term debts. +2
  • The TTM is 5.198. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ4.616TTM5.198-0.581
TTM5.198YOY3.822+1.375
TTM5.1985Y3.578+1.620
5Y3.57810Y3.965-0.387
Compared to industry (Electrical Equipment & Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ4.6161.850+2.766
TTM5.1981.882+3.316
YOY3.8221.894+1.928
5Y3.5781.952+1.626
10Y3.9651.831+2.134
4.4.3.2. Quick Ratio

Measures if Advanced Energy Industries Inc is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Advanced Energy Industries Inc to the Electrical Equipment & Parts industry mean.
  • A Quick Ratio of 3.15 means the company can pay off $3.15 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Advanced Energy Industries Inc:

  • The MRQ is 3.145. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 3.853. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ3.145TTM3.853-0.708
TTM3.853YOY2.561+1.293
TTM3.8535Y2.487+1.366
5Y2.48710Y2.966-0.479
Compared to industry (Electrical Equipment & Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ3.1450.860+2.285
TTM3.8530.954+2.899
YOY2.5611.041+1.520
5Y2.4871.106+1.381
10Y2.9661.160+1.806
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Advanced Energy Industries Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Advanced Energy Industries Inc assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Advanced Energy Industries Inc to Electrical Equipment & Parts industry mean.
  • A Debt to Asset Ratio of 0.47 means that Advanced Energy Industries Inc assets are financed with 46.9% credit (debt) and the remaining percentage (100% - 46.9%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Advanced Energy Industries Inc:

  • The MRQ is 0.469. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.528. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.469TTM0.528-0.059
TTM0.528YOY0.475+0.052
TTM0.5285Y0.514+0.013
5Y0.51410Y0.426+0.089
Compared to industry (Electrical Equipment & Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4690.445+0.024
TTM0.5280.442+0.086
YOY0.4750.449+0.026
5Y0.5140.447+0.067
10Y0.4260.429-0.003
4.5.4.2. Debt to Equity Ratio

Measures if Advanced Energy Industries Inc is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Advanced Energy Industries Inc to the Electrical Equipment & Parts industry mean.
  • A Debt to Equity ratio of 88.3% means that company has $0.88 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Advanced Energy Industries Inc:

  • The MRQ is 0.883. The company is very able to pay all its debts with equity. +2
  • The TTM is 1.127. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ0.883TTM1.127-0.244
TTM1.127YOY0.925+0.202
TTM1.1275Y1.072+0.055
5Y1.07210Y0.808+0.263
Compared to industry (Electrical Equipment & Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8830.804+0.079
TTM1.1270.809+0.318
YOY0.9250.813+0.112
5Y1.0720.824+0.248
10Y0.8080.826-0.018
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 Advanced Energy Industries Inc generates.

  • Above 15 is considered overpriced but always compare Advanced Energy Industries Inc to the Electrical Equipment & Parts industry mean.
  • A PE ratio of -66.50 means the investor is paying $-66.50 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Advanced Energy Industries Inc:

  • The EOD is -75.005. Based on the earnings, the company is expensive. -2
  • The MRQ is -66.500. Based on the earnings, the company is expensive. -2
  • The TTM is 53.352. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-75.005MRQ-66.500-8.505
MRQ-66.500TTM53.352-119.852
TTM53.352YOY29.256+24.096
TTM53.3525Y32.406+20.946
5Y32.40610Y24.953+7.453
Compared to industry (Electrical Equipment & Parts)
PeriodCompanyIndustry (mean)+/- 
EOD-75.00515.122-90.127
MRQ-66.50014.233-80.733
TTM53.35215.403+37.949
YOY29.25615.762+13.494
5Y32.40618.893+13.513
10Y24.95323.756+1.197
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 Advanced Energy Industries Inc:

  • The EOD is 52.185. Based on how much money comes from the company's main activities, the company is overpriced. -1
  • The MRQ is 46.267. Based on how much money comes from the company's main activities, the company is fair priced.
  • The TTM is -42.308. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD52.185MRQ46.267+5.917
MRQ46.267TTM-42.308+88.575
TTM-42.308YOY75.787-118.095
TTM-42.3085Y12.417-54.725
5Y12.41710Y22.368-9.951
Compared to industry (Electrical Equipment & Parts)
PeriodCompanyIndustry (mean)+/- 
EOD52.1854.163+48.022
MRQ46.2673.946+42.321
TTM-42.3080.821-43.129
YOY75.7870.013+75.774
5Y12.4170.443+11.974
10Y22.3680.965+21.403
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 Advanced Energy Industries Inc is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Electrical Equipment & Parts industry mean).
  • A PB ratio of 3.40 means the investor is paying $3.40 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Advanced Energy Industries Inc:

  • The EOD is 3.840. Based on the equity, the company is fair priced.
  • The MRQ is 3.405. Based on the equity, the company is fair priced.
  • The TTM is 3.470. Based on the equity, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD3.840MRQ3.405+0.435
MRQ3.405TTM3.470-0.065
TTM3.470YOY3.424+0.046
TTM3.4705Y3.657-0.187
5Y3.65710Y3.934-0.277
Compared to industry (Electrical Equipment & Parts)
PeriodCompanyIndustry (mean)+/- 
EOD3.8402.141+1.699
MRQ3.4051.947+1.458
TTM3.4702.100+1.370
YOY3.4242.240+1.184
5Y3.6572.458+1.199
10Y3.9342.868+1.066
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 Advanced Energy Industries Inc.

4.8.1. Institutions holding Advanced Energy Industries Inc

Institutions are holding 103.943% of the shares of Advanced Energy Industries Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30BlackRock Inc15.22550.01415735906-76501-1.3162
2024-06-30Vanguard Group Inc12.26170.00974619363759681.6721
2024-06-30FMR Inc10.82170.028440768512311376.0102
2024-06-30Ameriprise Financial Inc7.15490.07932695478591622.2441
2024-06-30Earnest Partners LLC4.46410.8551168177619957813.465
2024-06-30State Street Corp4.45690.0081679055-53672-3.0975
2024-06-30Victory Capital Management Inc.2.81250.11551059546-27172-2.5004
2024-06-30Dimensional Fund Advisors, Inc.2.52430.027950977155771.6653
2024-06-30Neuberger Berman Group LLC2.33970.0787881452-19776-2.1943
2024-06-30Geode Capital Management, LLC2.30770.0083869372262683.1156
2024-06-30Bank of America Corp2.18310.0079822446678067469.6438
2024-06-30Channing Capital Management, LLC1.96472.2086740168226663.159
2024-06-30Loomis, Sayles & Company LP1.79430.1013675950-49097-6.7716
2024-06-30Manufacturers Life Insurance Co1.71920.065864768211832822.3533
2024-06-30Morgan Stanley - Brokerage Accounts1.67550.0027631202-63800-9.1798
2024-06-30Bank of New York Mellon Corp1.4340.011154021310265923.462
2024-06-30Massachusetts Financial Services Company1.36550.0172514424139672.7908
2024-06-30BAMCO Inc1.36190.15985130711500.0292
2024-06-30Aristotle Capital Boston, LLC1.29281.7825487054-38746-7.369
2024-09-30Principal Financial Group Inc1.28430.02814838485356612.449
Total 80.44435.609130305834+1268329+4.2%

4.9.2. Funds holding Advanced Energy Industries Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31iShares Core S&P Small-Cap ETF6.37020.3086239985421360.0891
2024-09-30Columbia Seligman Tech & Info A4.09991.2086154456800
2024-09-30Columbia Seligman Technology Growth4.09991.20771544568-48895-3.0685
2024-09-30Vanguard Total Stock Mkt Idx Inv3.16530.0072119247814040.1179
2024-08-31Fidelity Low-Priced Stock2.810.40171058620-503-0.0475
2024-10-31iShares Russell 2000 ETF2.54470.1535958653-2156-0.2244
2024-09-30Vanguard Small Cap Index2.50230.0645942693-4685-0.4945
2024-09-30Vanguard Information Technology ETF2.00830.087175657019150.2538
2024-09-30Neuberger Berman Genesis Inv1.54330.5713581390-2849-0.4876
2024-09-30Vanguard Institutional Extnd Mkt Idx Tr1.50010.0546565134-2770-0.4878
2024-08-31Fidelity Series Small Cap Opps1.3960.9826525899-6100-1.1466
2024-09-30Vanguard Small Cap Growth Index Inv1.38030.1497519989-3783-0.7223
2024-08-31Fidelity Small Cap Growth1.19020.62154483745270.1177
2024-09-30Harbor Small Cap Value Instl1.07491.7344404946-29338-6.7555
2024-09-30Baron Discovery Institutional1.04932.770339532100
2024-09-30Baron Discovery Strategy1.04932.767239532100
2024-08-31Fidelity Small Cap Index1.01720.149383222-9303-2.37
2024-02-20Fidelity Global Value Growth Eq MF0.92080.476734690000
2024-08-31Fidelity Stock Selector Small Cap0.89610.926333760066001.994
2024-10-31iShares Russell 2000 Growth ETF0.88740.305633432800
Total 41.505514.948115636428-97800-0.6%

5.3. Insider Transactions

Insiders are holding 0.802% of the shares of Advanced Energy Industries Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-09-03Anne DelsantoSELL148104.64
2024-07-01Anne DelsantoSELL148108.48
2024-06-03Anne DelsantoSELL148108.48
2024-05-01Anne DelsantoSELL14894.99
2024-04-01Anne DelsantoSELL148101.89
2024-03-01Anne DelsantoSELL148101.35
2024-02-01Anne DelsantoSELL148105.05
2024-01-02Anne DelsantoSELL148107.44
2023-12-13Ronald C. FosterSELL618105
2023-12-01Ronald C FosterSELL100095
2023-11-15Ronald C FosterSELL100095
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
Income before Tax  34,525-18,32716,198-8,6247,57411,19518,769-33,316-14,547
Net Income  32,7214,78137,502-32,2865,2169,81315,029-29,934-14,905
EBIT  39,479-16,08323,396-21,1222,27411,42313,697-24,048-10,351
Operating Income  30,0614,34234,403-30,8633,54012,09115,631-26,679-11,048
Net Income from Continuing Operations  33,6514,24037,891-32,1045,7879,81715,604-29,751-14,147



5.2. Latest Balance Sheet

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

Summary
Total Assets2,192,860
Total Liabilities1,028,468
Total Stockholder Equity1,164,392
 As reported
Total Liabilities 1,028,468
Total Stockholder Equity+ 1,164,392
Total Assets = 2,192,860

Assets

Total Assets2,192,860
Total Current Assets1,345,708
Long-term Assets847,152
Total Current Assets
Cash And Cash Equivalents 657,288
Short-term Investments 157
Net Receivables 259,399
Inventory 377,740
Other Current Assets 51,281
Total Current Assets  (as reported)1,345,708
Total Current Assets  (calculated)1,345,865
+/- 157
Long-term Assets
Property Plant Equipment 267,878
Goodwill 299,036
Intangible Assets 145,290
Long-term Assets Other 125,280
Long-term Assets  (as reported)847,152
Long-term Assets  (calculated)837,484
+/- 9,668

Liabilities & Shareholders' Equity

Total Current Liabilities291,508
Long-term Liabilities736,960
Total Stockholder Equity1,164,392
Total Current Liabilities
Short-term Debt 36,720
Accounts payable 133,006
Other Current Liabilities 121,782
Total Current Liabilities  (as reported)291,508
Total Current Liabilities  (calculated)291,508
+/-0
Long-term Liabilities
Long term Debt 564,000
Capital Lease Obligations 98,624
Long-term Liabilities Other 42,322
Long-term Liabilities  (as reported)736,960
Long-term Liabilities  (calculated)704,946
+/- 32,014
Total Stockholder Equity
Common Stock38
Retained Earnings 981,736
Accumulated Other Comprehensive Income 2,089
Other Stockholders Equity 180,529
Total Stockholder Equity (as reported)1,164,392
Total Stockholder Equity (calculated)1,164,392
+/-0
Other
Capital Stock38
Cash and Short Term Investments 657,288
Common Stock Shares Outstanding 37,532
Current Deferred Revenue47,688
Liabilities and Stockholders Equity 2,192,860
Net Debt 5,336
Net Invested Capital 1,728,392
Net Working Capital 1,054,200
Property Plant and Equipment Gross 267,878
Short Long Term Debt Total 662,624



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-11-082013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-31
> Total Assets 
58,579
58,709
54,120
56,031
58,664
66,051
87,380
112,243
106,448
99,677
94,791
101,035
105,363
113,383
122,627
312,385
329,658
347,479
391,039
365,835
359,420
343,714
464,528
450,195
479,387
504,616
493,946
455,733
442,130
439,096
413,186
414,731
428,633
433,625
422,909
395,975
392,918
391,233
308,260
310,117
325,662
349,299
366,870
411,903
428,137
443,711
452,233
459,028
443,551
428,319
430,019
420,637
323,928
314,739
319,070
345,125
353,154
460,252
495,892
505,157
521,796
542,004
553,430
533,378
512,490
495,566
521,653
538,160
551,529
614,854
627,679
627,679
652,373
666,208
704,147
697,390
684,569
695,223
512,056
513,661
471,049
478,287
504,954
538,672
571,529
616,511
673,095
721,291
733,308
813,661
835,058
833,632
816,484
856,950
865,768
1,595,419
1,532,406
1,522,550
1,594,250
1,642,519
1,648,636
1,699,251
1,776,232
1,832,055
1,817,340
1,832,358
1,878,074
1,974,055
1,992,168
2,008,701
1,949,907
2,493,686
2,556,757
2,524,088
2,541,859
2,192,860
2,192,8602,541,8592,524,0882,556,7572,493,6861,949,9072,008,7011,992,1681,974,0551,878,0741,832,3581,817,3401,832,0551,776,2321,699,2511,648,6361,642,5191,594,2501,522,5501,532,4061,595,419865,768856,950816,484833,632835,058813,661733,308721,291673,095616,511571,529538,672504,954478,287471,049513,661512,056695,223684,569697,390704,147666,208652,373627,679627,679614,854551,529538,160521,653495,566512,490533,378553,430542,004521,796505,157495,892460,252353,154345,125319,070314,739323,928420,637430,019428,319443,551459,028452,233443,711428,137411,903366,870349,299325,662310,117308,260391,233392,918395,975422,909433,625428,633414,731413,186439,096442,130455,733493,946504,616479,387450,195464,528343,714359,420365,835391,039347,479329,658312,385122,627113,383105,363101,03594,79199,677106,448112,24387,38066,05158,66456,03154,12058,70958,579
   > Total Current Assets 
46,922
46,124
41,683
43,559
47,063
55,366
67,674
91,581
83,589
76,893
70,063
73,635
78,912
86,724
95,915
280,621
298,226
311,876
347,641
323,875
286,122
276,224
391,248
379,278
347,522
350,037
346,047
312,596
299,752
297,358
269,742
268,480
283,494
291,798
283,387
259,399
260,948
266,671
186,020
191,649
209,660
235,723
255,134
300,727
313,670
336,029
341,086
347,969
277,373
269,194
271,922
271,499
244,029
262,767
260,545
279,755
291,873
310,787
344,714
361,767
377,686
396,648
406,444
390,486
371,925
357,831
386,026
370,510
389,418
373,876
400,811
400,811
416,365
402,014
398,230
373,282
376,754
410,201
389,859
393,417
342,561
357,682
386,843
420,868
438,334
482,811
537,148
540,959
595,225
650,572
670,813
584,777
568,448
573,266
563,022
879,964
866,738
861,225
929,682
978,476
981,223
1,040,082
1,103,986
1,164,357
1,162,234
1,174,480
1,087,516
1,181,782
1,188,514
1,210,310
1,153,203
1,673,473
1,711,894
1,671,617
1,677,839
1,345,708
1,345,7081,677,8391,671,6171,711,8941,673,4731,153,2031,210,3101,188,5141,181,7821,087,5161,174,4801,162,2341,164,3571,103,9861,040,082981,223978,476929,682861,225866,738879,964563,022573,266568,448584,777670,813650,572595,225540,959537,148482,811438,334420,868386,843357,682342,561393,417389,859410,201376,754373,282398,230402,014416,365400,811400,811373,876389,418370,510386,026357,831371,925390,486406,444396,648377,686361,767344,714310,787291,873279,755260,545262,767244,029271,499271,922269,194277,373347,969341,086336,029313,670300,727255,134235,723209,660191,649186,020266,671260,948259,399283,387291,798283,494268,480269,742297,358299,752312,596346,047350,037347,522379,278391,248276,224286,122323,875347,641311,876298,226280,62195,91586,72478,91273,63570,06376,89383,58991,58167,67455,36647,06343,55941,68346,12446,922
       Cash And Cash Equivalents 
10,097
8,764
8,544
11,231
9,784
11,183
9,250
11,470
11,539
11,293
9,985
12,295
11,755
11,288
11,261
19,352
17,148
17,790
23,254
31,716
26,773
32,448
147,683
81,955
43,801
36,143
87,253
70,188
58,302
46,383
33,004
41,522
43,996
40,508
38,584
38,404
51,366
67,216
51,824
52,874
67,965
50,837
52,789
58,240
51,073
73,080
76,878
94,588
99,064
106,178
81,232
116,448
115,409
137,416
139,679
133,106
114,643
116,795
101,566
130,914
132,418
135,564
132,253
117,639
125,418
120,266
151,034
146,564
169,728
87,062
92,449
92,449
138,125
110,227
117,549
103,041
125,285
152,827
169,663
184,296
158,443
176,300
209,273
244,292
281,953
317,949
358,937
366,572
407,283
413,874
432,999
338,673
349,301
351,149
359,070
340,402
346,441
352,540
380,637
428,977
480,368
509,910
507,176
547,923
544,372
521,236
372,685
409,053
458,818
461,665
455,252
985,931
1,044,556
1,017,603
985,964
657,288
657,288985,9641,017,6031,044,556985,931455,252461,665458,818409,053372,685521,236544,372547,923507,176509,910480,368428,977380,637352,540346,441340,402359,070351,149349,301338,673432,999413,874407,283366,572358,937317,949281,953244,292209,273176,300158,443184,296169,663152,827125,285103,041117,549110,227138,12592,44992,44987,062169,728146,564151,034120,266125,418117,639132,253135,564132,418130,914101,566116,795114,643133,106139,679137,416115,409116,44881,232106,17899,06494,58876,87873,08051,07358,24052,78950,83767,96552,87451,82467,21651,36638,40438,58440,50843,99641,52233,00446,38358,30270,18887,25336,14343,80181,955147,68332,44826,77331,71623,25417,79017,14819,35211,26111,28811,75512,2959,98511,29311,53911,4709,25011,1839,78411,2318,5448,76410,097
       Short-term Investments 
0
0
0
0
0
0
0
20,174
17,821
19,047
19,218
15,839
15,006
14,210
17,329
186,440
198,718
201,221
198,562
157,811
130,050
129,180
128,609
190,023
160,996
161,732
101,715
102,159
102,519
102,969
103,376
93,691
84,045
83,880
74,203
69,578
70,016
70,571
4,032
6,811
8,815
43,175
63,939
85,978
105,259
105,407
108,154
110,676
37,816
33,556
53,687
33,266
29,588
37,897
37,601
44,401
48,804
12,066
10,834
9,640
7,620
10,124
22,669
25,567
25,325
28,754
22,631
25,683
12,543
12,065
12,277
12,277
11,568
12,494
12,633
2,725
3,083
3,085
13,538
14,708
11,986
7,664
5,784
5,538
4,737
4,761
4,096
3,046
3,104
3,197
3,146
3,058
2,470
2,516
746
747
2,614
2,490
2,729
2,601
2,654
2,854
2,828
2,833
2,296
2,282
0
2,120
2,128
164
175
155
163
177
184
157
1571841771631551751642,1282,12002,2822,2962,8332,8282,8542,6542,6012,7292,4902,6147477462,5162,4703,0583,1463,1973,1043,0464,0964,7614,7375,5385,7847,66411,98614,70813,5383,0853,0832,72512,63312,49411,56812,27712,27712,06512,54325,68322,63128,75425,32525,56722,66910,1247,6209,64010,83412,06648,80444,40137,60137,89729,58833,26653,68733,55637,816110,676108,154105,407105,25985,97863,93943,1758,8156,8114,03270,57170,01669,57874,20383,88084,04593,691103,376102,969102,519102,159101,715161,732160,996190,023128,609129,180130,050157,811198,562201,221198,718186,44017,32914,21015,00615,83919,21819,04717,82120,1740000000
       Net Receivables 
17,666
18,583
15,813
16,116
18,992
26,154
34,585
28,386
26,328
21,543
17,713
19,180
24,481
32,369
37,715
44,567
48,905
53,677
78,118
79,091
64,766
55,436
54,806
46,674
60,768
73,242
70,276
58,605
54,681
58,854
68,056
62,078
79,478
79,025
73,954
72,457
69,852
67,089
72,094
68,992
72,240
77,719
74,864
71,956
73,474
71,979
69,704
61,545
68,429
59,817
64,360
56,549
35,578
32,298
37,160
50,267
64,026
78,420
116,782
125,954
130,671
131,190
138,618
146,311
118,277
108,562
109,383
88,229
99,828
138,729
139,560
146,555
135,205
147,141
126,022
126,163
129,705
131,793
103,254
96,710
63,678
67,530
68,037
77,312
77,149
77,939
62,838
81,373
88,724
119,126
109,592
114,669
102,662
104,350
97,623
252,275
250,809
215,605
240,475
253,189
240,956
242,237
258,428
239,117
247,995
248,732
270,839
307,018
300,683
291,629
258,752
270,348
282,430
247,510
262,419
259,399
259,399262,419247,510282,430270,348258,752291,629300,683307,018270,839248,732247,995239,117258,428242,237240,956253,189240,475215,605250,809252,27597,623104,350102,662114,669109,592119,12688,72481,37362,83877,93977,14977,31268,03767,53063,67896,710103,254131,793129,705126,163126,022147,141135,205146,555139,560138,72999,82888,229109,383108,562118,277146,311138,618131,190130,671125,954116,78278,42064,02650,26737,16032,29835,57856,54964,36059,81768,42961,54569,70471,97973,47471,95674,86477,71972,24068,99272,09467,08969,85272,45773,95479,02579,47862,07868,05658,85454,68158,60570,27673,24260,76846,67454,80655,43664,76679,09178,11853,67748,90544,56737,71532,36924,48119,18017,71321,54326,32828,38634,58526,15418,99216,11615,81318,58317,666
       Inventory 
17,591
17,166
15,297
13,976
16,197
16,169
20,911
26,243
23,086
20,556
19,023
21,412
22,298
23,503
23,465
25,474
28,302
33,910
39,732
45,266
53,018
47,462
46,808
45,248
67,016
65,001
67,379
57,306
55,952
55,727
58,579
65,703
72,148
83,720
91,054
73,224
66,168
59,021
55,849
56,199
55,940
59,822
58,079
52,778
57,655
56,896
57,388
50,532
51,603
48,431
53,637
46,659
46,024
39,809
36,472
37,118
47,715
54,515
66,691
77,593
90,109
100,392
92,822
80,283
83,164
80,609
87,611
81,482
79,522
102,182
123,152
123,152
109,771
109,656
118,187
118,875
95,082
98,052
78,056
71,712
52,573
57,592
57,227
56,025
55,770
64,626
75,557
73,520
78,450
96,842
109,834
110,327
97,987
99,070
92,740
240,699
230,019
235,299
260,049
257,374
221,346
247,567
296,739
341,500
338,410
360,801
395,866
409,422
376,012
401,530
392,349
364,003
336,137
361,337
383,141
377,740
377,740383,141361,337336,137364,003392,349401,530376,012409,422395,866360,801338,410341,500296,739247,567221,346257,374260,049235,299230,019240,69992,74099,07097,987110,327109,83496,84278,45073,52075,55764,62655,77056,02557,22757,59252,57371,71278,05698,05295,082118,875118,187109,656109,771123,152123,152102,18279,52281,48287,61180,60983,16480,28392,822100,39290,10977,59366,69154,51547,71537,11836,47239,80946,02446,65953,63748,43151,60350,53257,38856,89657,65552,77858,07959,82255,94056,19955,84959,02166,16873,22491,05483,72072,14865,70358,57955,72755,95257,30667,37965,00167,01645,24846,80847,46253,01845,26639,73233,91028,30225,47423,46523,50322,29821,41219,02320,55623,08626,24320,91116,16916,19713,97615,29717,16617,591
       Other Current Assets 
1,568
1,611
2,029
1,013
2,090
1,860
2,928
2,472
2,060
1,497
1,093
797
1,318
1,600
1,377
1,708
2,073
1,610
2,202
2,508
3,465
2,658
3,298
4,178
3,651
3,906
6,712
6,828
5,402
7,265
6,727
5,486
3,827
4,665
5,592
5,736
3,546
2,774
2,221
6,773
4,700
4,170
5,463
7,341
6,532
5,975
7,222
6,932
6,305
5,969
5,259
5,324
4,649
3,593
5,241
5,648
6,687
39,808
39,172
10,156
9,179
11,689
12,393
11,672
10,730
10,626
6,340
9,075
8,338
14,389
13,908
10,950
10,950
11,760
13,084
11,740
9,588
10,458
11,356
12,224
7,538
9,207
8,978
8,166
9,324
9,359
9,930
8,678
8,129
7,895
7,263
9,777
10,173
11,309
12,776
45,757
36,825
55,291
45,792
36,335
35,899
37,514
38,815
32,984
29,161
41,429
48,126
56,289
53,001
55,486
46,850
53,191
41,613
44,990
46,131
51,281
51,28146,13144,99041,61353,19146,85055,48653,00156,28948,12641,42929,16132,98438,81537,51435,89936,33545,79255,29136,82545,75712,77611,30910,1739,7777,2637,8958,1298,6789,9309,3599,3248,1668,9789,2077,53812,22411,35610,4589,58811,74013,08411,76010,95010,95013,90814,3898,3389,0756,34010,62610,73011,67212,39311,6899,17910,15639,17239,8086,6875,6485,2413,5934,6495,3245,2595,9696,3056,9327,2225,9756,5327,3415,4634,1704,7006,7732,2212,7743,5465,7365,5924,6653,8275,4866,7277,2655,4026,8286,7123,9063,6514,1783,2982,6583,4652,5082,2021,6102,0731,7081,3771,6001,3187971,0931,4972,0602,4722,9281,8602,0901,0132,0291,6111,568
   > Long-term Assets 
11,657
12,585
12,437
12,472
11,601
10,685
19,706
20,662
22,859
22,784
24,728
27,400
26,451
26,659
26,712
31,764
31,432
35,603
43,398
41,960
73,298
67,490
73,280
70,917
131,865
154,579
147,899
143,137
142,378
141,738
143,444
146,251
145,139
141,827
139,522
136,576
131,970
124,562
122,240
118,468
116,002
113,576
111,736
111,176
114,467
107,682
111,147
111,059
166,178
159,125
158,097
149,138
79,899
51,972
58,525
65,370
61,281
149,465
151,178
143,390
144,110
145,356
146,986
142,892
140,565
137,735
135,627
167,650
162,111
240,978
226,868
236,008
236,008
264,194
305,917
324,108
307,815
285,022
122,197
120,244
128,488
120,605
118,111
117,804
133,195
133,700
135,947
180,332
138,083
163,089
164,245
248,855
248,036
283,684
302,746
715,455
665,668
661,325
664,568
664,043
667,413
659,169
672,246
667,698
655,106
657,878
790,558
792,273
803,654
798,391
796,704
820,213
844,863
852,471
864,020
847,152
847,152864,020852,471844,863820,213796,704798,391803,654792,273790,558657,878655,106667,698672,246659,169667,413664,043664,568661,325665,668715,455302,746283,684248,036248,855164,245163,089138,083180,332135,947133,700133,195117,804118,111120,605128,488120,244122,197285,022307,815324,108305,917264,194236,008236,008226,868240,978162,111167,650135,627137,735140,565142,892146,986145,356144,110143,390151,178149,46561,28165,37058,52551,97279,899149,138158,097159,125166,178111,059111,147107,682114,467111,176111,736113,576116,002118,468122,240124,562131,970136,576139,522141,827145,139146,251143,444141,738142,378143,137147,899154,579131,86570,91773,28067,49073,29841,96043,39835,60331,43231,76426,71226,65926,45127,40024,72822,78422,85920,66219,70610,68511,60112,47212,43712,58511,657
       Property Plant Equipment 
9,252
9,935
9,841
9,500
9,191
9,028
10,587
11,331
13,177
13,223
12,782
15,320
15,291
15,793
15,565
16,675
16,997
18,938
21,055
24,101
32,813
33,245
32,078
31,095
44,179
44,740
43,543
41,178
40,772
41,404
43,426
44,725
45,273
44,782
45,788
44,746
43,802
41,814
41,347
39,294
37,502
35,461
33,602
33,571
31,647
30,659
30,677
30,912
31,870
31,503
29,819
31,322
29,960
29,385
29,916
30,615
29,577
22,244
24,732
34,569
36,210
38,408
40,837
42,338
41,247
39,668
38,779
39,523
37,139
40,773
36,348
34,888
34,888
33,041
32,821
31,089
28,976
25,964
12,250
12,519
9,645
10,675
11,167
11,988
13,337
13,795
14,537
15,736
17,795
20,706
24,148
30,174
31,269
66,712
87,157
215,761
213,513
215,626
215,328
218,785
218,589
213,766
216,579
218,980
216,599
218,868
230,984
238,728
248,639
248,623
253,019
260,262
263,097
281,620
284,146
267,878
267,878284,146281,620263,097260,262253,019248,623248,639238,728230,984218,868216,599218,980216,579213,766218,589218,785215,328215,626213,513215,76187,15766,71231,26930,17424,14820,70617,79515,73614,53713,79513,33711,98811,16710,6759,64512,51912,25025,96428,97631,08932,82133,04134,88834,88836,34840,77337,13939,52338,77939,66841,24742,33840,83738,40836,21034,56924,73222,24429,57730,61529,91629,38529,96031,32229,81931,50331,87030,91230,67730,65931,64733,57133,60235,46137,50239,29441,34741,81443,80244,74645,78844,78245,27344,72543,42641,40440,77241,17843,54344,74044,17931,09532,07833,24532,81324,10121,05518,93816,99716,67515,56515,79315,29115,32012,78213,22313,17711,33110,5879,0289,1919,5009,8419,9359,252
       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
60,036
59,313
64,228
64,791
65,086
67,359
69,510
68,779
65,902
65,291
68,276
65,299
62,819
62,481
61,316
61,621
61,583
61,451
58,679
59,038
58,205
60,587
61,406
65,604
63,884
62,553
66,163
0
0
0
0
0
47,920
48,360
48,360
48,360
46,515
46,515
46,515
46,515
46,515
46,515
60,391
59,885
144,658
148,432
148,432
157,800
173,034
206,863
217,764
203,329
188,843
43,538
43,479
42,729
43,908
43,342
43,596
42,125
42,544
44,006
53,509
53,812
54,906
54,256
102,813
101,900
101,306
91,637
232,200
202,932
202,149
207,926
206,559
209,983
207,994
214,211
213,625
212,190
211,493
280,885
279,226
281,433
282,564
282,692
281,713
283,840
280,834
297,329
299,036
299,036297,329280,834283,840281,713282,692282,564281,433279,226280,885211,493212,190213,625214,211207,994209,983206,559207,926202,149202,932232,20091,637101,306101,900102,81354,25654,90653,81253,50944,00642,54442,12543,59643,34243,90842,72943,47943,538188,843203,329217,764206,863173,034157,800148,432148,432144,65859,88560,39146,51546,51546,51546,51546,51546,51548,36048,36048,36047,9200000066,16362,55363,88465,60461,40660,58758,20559,03858,67961,45161,58361,62161,31662,48162,81965,29968,27665,29165,90268,77969,51067,35965,08664,79164,22859,31360,0360000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
7,335
7,112
6,860
6,608
8,814
8,586
8,241
7,895
7,550
7,949
7,604
9,460
10,490
9,890
31,770
24,936
23,915
23,072
69,447
92,373
89,851
86,601
86,420
86,255
90,317
88,943
86,529
82,077
80,362
80,308
76,209
72,838
71,832
69,843
8,095
9,409
7,269
6,905
6,643
6,199
6,426
6,362
6,924
6,276
6,034
6,755
6,009
6,055
6,355
5,982
5,793
50,219
49,341
48,421
47,500
46,579
45,590
43,438
42,066
40,715
39,299
46,209
43,714
33,971
20,494
20,494
19,411
34,176
44,755
50,570
47,074
42,880
38,518
36,599
34,141
33,454
31,408
30,200
28,071
27,394
27,399
34,435
33,499
33,445
32,672
55,071
54,910
52,858
68,243
189,601
184,011
178,479
173,644
169,250
168,939
169,389
170,914
165,032
159,406
153,608
201,778
195,807
189,526
182,591
175,493
168,211
161,478
154,390
151,763
145,290
145,290151,763154,390161,478168,211175,493182,591189,526195,807201,778153,608159,406165,032170,914169,389168,939169,250173,644178,479184,011189,60168,24352,85854,91055,07132,67233,44533,49934,43527,39927,39428,07130,20031,40833,45434,14136,59938,51842,88047,07450,57044,75534,17619,41120,49420,49433,97143,71446,20939,29940,71542,06643,43845,59046,57947,50048,42149,34150,2195,7935,9826,3556,0556,0096,7556,0346,2766,9246,3626,4266,1996,6436,9057,2699,4098,09569,84371,83272,83876,20980,30880,36282,07786,52988,94390,31786,25586,42086,60189,85192,37369,44723,07223,91524,93631,7709,89010,4909,4607,6047,9497,5507,8958,2418,5868,8146,6086,8607,1127,335000000
       Long-term Assets Other 
2,405
2,650
2,596
2,972
2,410
1,657
1,784
2,219
2,822
2,953
3,132
3,494
2,919
2,971
3,597
7,140
6,831
7,205
11,853
7,969
8,715
9,309
17,287
16,750
18,239
17,466
14,505
15,358
15,186
14,079
9,701
12,583
13,337
14,968
13,372
11,522
11,959
9,061
7,313
6,215
3,725
1,784
3,305
3,472
8,306
8,722
9,235
8,281
46,716
5,831
7,092
7,528
7,557
0
0
0
0
0
8,829
8,874
4,351
8,795
-8,868
8,959
9,031
9,131
9,326
7,529
7,417
7,635
7,641
2,421
2,421
2,457
2,478
3,025
2,052
1,667
1,620
1,540
18,849
497
285
163
15,630
15,631
15,631
15,630
11,085
11,084
11,080
11,077
5,984
5,917
3,841
755
269
21,813
21,776
19,313
19,101
17,740
18,646
19,015
16,930
16,779
17,272
17,251
20,646
84,613
85,500
110,027
28,548
127,108
121,887
125,280
125,280121,887127,10828,548110,02785,50084,61320,64617,25117,27216,77916,93019,01518,64617,74019,10119,31321,77621,8132697553,8415,9175,98411,07711,08011,08411,08515,63015,63115,63115,63016328549718,8491,5401,6201,6672,0523,0252,4782,4572,4212,4217,6417,6357,4177,5299,3269,1319,0318,959-8,8688,7954,3518,8748,829000007,5577,5287,0925,83146,7168,2819,2358,7228,3063,4723,3051,7843,7256,2157,3139,06111,95911,52213,37214,96813,33712,5839,70114,07915,18615,35814,50517,46618,23916,75017,2879,3098,7157,96911,8537,2056,8317,1403,5972,9712,9193,4943,1322,9532,8222,2191,7841,6572,4102,9722,5962,6502,405
       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
5,059
5,176
1,642
1,706
1,706
1,708
13,998
13,956
13,941
13,953
21,488
0
21,486
19,000
21,660
26,384
25,668
0
26,107
0
30,355
30,231
30,184
0
32,280
32,328
58,590
0
38,741
38,419
44,112
0
47,513
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000047,513044,11238,41938,741058,59032,32832,280030,18430,23130,355026,107025,66826,38421,66019,00021,486021,48813,95313,94113,95613,9981,7081,7061,7061,6425,1765,0590000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
15,757
13,160
8,397
9,535
11,298
15,426
35,494
24,895
18,441
12,643
9,813
11,902
14,870
19,994
22,018
163,910
168,808
168,619
183,976
126,892
117,104
108,875
236,824
235,850
273,622
295,238
292,404
272,394
266,305
266,794
264,388
262,897
268,702
270,142
261,215
250,997
249,583
245,098
60,903
52,687
51,680
53,656
53,474
56,113
57,516
60,623
53,917
51,967
52,434
50,811
52,124
44,088
38,583
39,620
45,832
66,791
69,583
149,619
158,152
131,189
124,938
126,351
128,333
126,039
122,938
127,807
143,177
150,529
146,727
213,352
212,838
212,838
188,515
190,089
239,185
231,329
209,604
210,955
251,604
238,292
208,175
189,062
183,142
183,885
179,456
182,185
187,707
172,905
212,667
236,452
239,542
234,057
209,182
234,806
209,719
935,251
855,146
836,592
875,892
873,786
833,296
852,976
899,626
990,264
945,844
931,039
953,194
984,107
925,901
912,788
824,628
1,392,815
1,412,575
1,381,205
1,376,783
1,028,468
1,028,4681,376,7831,381,2051,412,5751,392,815824,628912,788925,901984,107953,194931,039945,844990,264899,626852,976833,296873,786875,892836,592855,146935,251209,719234,806209,182234,057239,542236,452212,667172,905187,707182,185179,456183,885183,142189,062208,175238,292251,604210,955209,604231,329239,185190,089188,515212,838212,838213,352146,727150,529143,177127,807122,938126,039128,333126,351124,938131,189158,152149,61969,58366,79145,83239,62038,58344,08852,12450,81152,43451,96753,91760,62357,51656,11353,47453,65651,68052,68760,903245,098249,583250,997261,215270,142268,702262,897264,388266,794266,305272,394292,404295,238273,622235,850236,824108,875117,104126,892183,976168,619168,808163,91022,01819,99414,87011,9029,81312,64318,44124,89535,49415,42611,2989,5358,39713,16015,757
   > Total Current Liabilities 
14,275
11,869
7,297
8,380
10,304
14,609
25,246
24,873
18,431
12,643
9,813
11,576
14,580
19,760
21,815
28,752
33,697
32,476
47,842
44,249
33,700
25,929
28,901
28,835
46,989
61,984
63,065
64,654
59,715
60,988
64,690
62,324
69,167
72,990
64,223
52,484
53,999
51,931
55,942
48,016
47,096
50,394
51,558
52,929
47,725
50,980
44,066
42,014
42,455
41,200
43,015
31,933
27,930
28,082
34,177
47,978
50,897
106,759
114,928
102,325
94,979
95,958
96,558
91,244
78,614
82,909
93,571
88,646
82,379
137,266
130,234
130,234
122,357
122,319
139,695
126,450
112,570
115,331
154,163
142,739
105,743
98,921
98,668
95,482
95,047
99,111
104,430
90,996
106,119
126,634
132,329
124,596
110,309
112,050
96,497
355,897
320,332
303,774
342,870
336,520
297,371
326,873
377,396
387,288
370,217
363,395
389,021
432,955
393,043
384,260
303,430
314,812
335,848
297,992
306,837
291,508
291,508306,837297,992335,848314,812303,430384,260393,043432,955389,021363,395370,217387,288377,396326,873297,371336,520342,870303,774320,332355,89796,497112,050110,309124,596132,329126,634106,11990,996104,43099,11195,04795,48298,66898,921105,743142,739154,163115,331112,570126,450139,695122,319122,357130,234130,234137,26682,37988,64693,57182,90978,61491,24496,55895,95894,979102,325114,928106,75950,89747,97834,17728,08227,93031,93343,01541,20042,45542,01444,06650,98047,72552,92951,55850,39447,09648,01655,94251,93153,99952,48464,22372,99069,16762,32464,69060,98859,71564,65463,06561,98446,98928,83528,90125,92933,70044,24947,84232,47633,69728,75221,81519,76014,58011,5769,81312,64318,43124,87325,24614,60910,3048,3807,29711,86914,275
       Short-term Debt 
890
823
1,004
924
785
745
4,495
3,298
2,563
2,262
35
211
537
1,532
613
2,147
3,102
3,178
2,902
1,337
1,104
745
66
1,130
9,977
15,406
18,889
15,197
14,290
13,006
12,882
8,582
10,049
4,596
3,965
6,186
3,067
2,721
2,440
2,011
1,601
1,136
616
131
127
124
128
131
151
137
136
89
70
0
0
49
0
25,004
30,450
3,602
6,989
2,967
7,387
3,310
2,670
7,172
28,420
12,039
5,413
13,434
11,436
11,436
13,661
15,068
4,647
2,790
7,727
6,742
12,554
6,460
37,038
26,622
30,335
34,180
29,598
31,289
39,899
34,644
43,690
48,296
53,488
65,311
58,032
7,298
9,572
35,148
35,812
35,784
36,612
34,743
34,092
32,846
33,040
36,137
35,843
35,718
36,911
36,299
36,771
36,249
35,421
37,477
55,488
37,049
52,598
36,720
36,72052,59837,04955,48837,47735,42136,24936,77136,29936,91135,71835,84336,13733,04032,84634,09234,74336,61235,78435,81235,1489,5727,29858,03265,31153,48848,29643,69034,64439,89931,28929,59834,18030,33526,62237,0386,46012,5546,7427,7272,7904,64715,06813,66111,43611,43613,4345,41312,03928,4207,1722,6703,3107,3872,9676,9893,60230,45025,0040490070891361371511311281241271316161,1361,6012,0112,4402,7213,0676,1863,9654,59610,0498,58212,88213,00614,29015,19718,88915,4069,9771,130667451,1041,3372,9023,1783,1022,1476131,532537211352,2622,5633,2984,4957457859241,004823890
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7,298
0
17,500
17,500
17,500
17,500
17,500
17,500
17,500
17,500
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
0
020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00017,50017,50017,50017,50017,50017,50017,50017,50007,298000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
8,037
4,493
2,607
2,253
4,553
6,296
13,233
12,045
7,970
5,362
4,760
5,675
7,417
11,029
11,414
14,481
11,844
15,826
17,409
18,250
16,078
8,673
12,629
10,231
16,213
19,971
21,279
16,055
14,556
18,988
21,023
23,511
33,072
39,530
31,946
17,683
24,368
21,163
25,470
22,028
21,567
22,283
19,669
16,310
17,428
16,656
15,578
12,424
16,786
13,364
14,431
8,005
6,087
7,736
14,983
23,802
28,432
35,549
36,153
56,185
51,974
48,828
50,559
44,828
38,225
42,031
50,343
41,044
42,521
66,402
67,563
81,037
55,623
64,163
72,210
62,178
53,040
60,568
49,451
50,117
27,246
35,886
36,951
37,180
46,256
50,192
49,430
41,275
48,177
61,328
58,028
45,620
39,646
44,028
37,281
210,647
170,671
167,442
180,415
159,332
125,224
162,616
206,723
190,228
193,708
183,085
197,870
219,770
170,467
185,835
149,259
140,320
141,850
137,934
157,523
133,006
133,006157,523137,934141,850140,320149,259185,835170,467219,770197,870183,085193,708190,228206,723162,616125,224159,332180,415167,442170,671210,64737,28144,02839,64645,62058,02861,32848,17741,27549,43050,19246,25637,18036,95135,88627,24650,11749,45160,56853,04062,17872,21064,16355,62381,03767,56366,40242,52141,04450,34342,03138,22544,82850,55948,82851,97456,18536,15335,54928,43223,80214,9837,7366,0878,00514,43113,36416,78612,42415,57816,65617,42816,31019,66922,28321,56722,02825,47021,16324,36817,68331,94639,53033,07223,51121,02318,98814,55616,05521,27919,97116,21310,23112,6298,67316,07818,25017,40915,82611,84414,48111,41411,0297,4175,6754,7605,3627,97012,04513,2336,2964,5532,2532,6074,4938,037
       Other Current Liabilities 
66
62
125
166
224
1,071
164
226
60
82
40
66
67
506
474
804
791
441
507
104
124
537
461
13,003
20,737
26,506
22,294
33,325
30,537
28,483
29,400
27,279
24,191
26,530
27,196
27,953
25,325
26,298
27,202
23,006
23,581
26,220
30,741
58,768
8,175
10,755
7,674
24,334
5,191
27,328
27,307
22,812
20,930
19,479
17,881
20,975
19,763
40,460
40,959
35,735
28,281
33,150
28,467
28,417
29,539
27,635
7,404
33,483
30,926
51,976
47,386
27,659
46,118
38,683
54,707
51,836
44,986
39,017
88,012
83,420
38,140
28,203
24,910
17,232
13,419
10,987
9,185
9,667
7,850
7,272
6,478
5,895
5,286
55,214
44,769
99,298
102,923
89,654
112,206
128,113
125,876
118,140
117,568
136,117
118,525
114,949
126,486
151,973
159,483
133,350
104,117
119,874
138,510
123,009
96,716
121,782
121,78296,716123,009138,510119,874104,117133,350159,483151,973126,486114,949118,525136,117117,568118,140125,876128,113112,20689,654102,92399,29844,76955,2145,2865,8956,4787,2727,8509,6679,18510,98713,41917,23224,91028,20338,14083,42088,01239,01744,98651,83654,70738,68346,11827,65947,38651,97630,92633,4837,40427,63529,53928,41728,46733,15028,28135,73540,95940,46019,76320,97517,88119,47920,93022,81227,30727,3285,19124,3347,67410,7558,17558,76830,74126,22023,58123,00627,20226,29825,32527,95327,19626,53024,19127,27929,40028,48330,53733,32522,29426,50620,73713,00346153712410450744179180447450667664082602261641,0712241661256266
   > Long-term Liabilities 
1,482
1,291
1,100
1,155
994
817
10,248
22
10
0
0
326
290
234
203
135,158
135,111
136,143
136,134
82,643
83,404
82,946
207,923
207,015
226,633
233,254
229,339
207,740
206,590
205,806
199,698
200,573
199,535
197,152
196,992
198,513
195,584
193,167
4,961
4,671
4,584
3,262
1,916
3,184
9,791
9,643
9,851
9,953
9,979
9,611
9,109
12,155
10,653
11,538
11,655
18,813
18,686
42,860
43,224
28,864
29,959
30,393
31,775
34,795
44,324
44,898
49,606
61,883
64,348
76,086
82,604
66,158
66,158
67,770
99,490
104,879
97,034
95,624
97,441
95,553
102,432
90,141
84,474
88,403
84,409
83,074
83,277
81,909
106,548
109,818
107,213
109,461
98,873
122,756
113,222
579,354
534,814
532,818
533,022
537,266
535,925
526,103
522,230
602,976
575,627
567,644
564,173
551,152
532,858
528,528
521,198
1,078,003
1,076,727
1,083,213
1,069,946
736,960
736,9601,069,9461,083,2131,076,7271,078,003521,198528,528532,858551,152564,173567,644575,627602,976522,230526,103535,925537,266533,022532,818534,814579,354113,222122,75698,873109,461107,213109,818106,54881,90983,27783,07484,40988,40384,47490,141102,43295,55397,44195,62497,034104,87999,49067,77066,15866,15882,60476,08664,34861,88349,60644,89844,32434,79531,77530,39329,95928,86443,22442,86018,68618,81311,65511,53810,65312,1559,1099,6119,9799,9539,8519,6439,7913,1841,9163,2624,5844,6714,961193,167195,584198,513196,992197,152199,535200,573199,698205,806206,590207,740229,339233,254226,633207,015207,92382,94683,40482,643136,134136,143135,111135,15820323429032600102210,2488179941,1551,1001,2911,482
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
325,769
321,527
317,285
313,040
308,794
304,546
300,297
296,045
377,597
372,733
367,868
363,001
358,132
353,262
348,389
343,516
0
0
0
0
0
00000343,516348,389353,262358,132363,001367,868372,733377,597296,045300,297304,546308,794313,040317,285321,527325,76900000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
5,059
5,176
1,642
1,706
1,706
1,708
13,998
13,956
13,941
13,953
21,488
0
21,486
19,000
21,660
26,384
25,668
0
26,107
0
30,355
30,231
30,184
0
32,280
32,328
58,590
0
38,741
38,419
44,112
0
47,513
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000047,513044,11238,41938,741058,59032,32832,280030,18430,23130,355026,107025,66826,38421,66019,00021,486021,48813,95313,94113,95613,9981,7081,7061,7061,6425,1765,0590000000000000000000000000000000000000000000000000000000000000
       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
694
742
618
697
2,015
2,095
2,045
2,053
2,407
2,250
2,169
2,173
2,492
2,556
1,280
1,690
2,986
7,748
7,809
7,931
7,950
7,752
7,662
7,242
9,420
9,329
9,149
9,144
16,230
16,291
24,114
24,583
23,709
24,840
25,217
26,504
28,320
37,325
38,978
43,135
45,051
43,381
59,132
64,509
0
64,658
65,461
95,534
93,144
95,595
93,902
95,256
93,231
93,843
88,908
83,261
87,178
83,401
82,048
82,201
79,860
101,992
109,818
107,213
109,461
98,873
93,160
68,803
158,484
122,749
120,328
123,683
127,402
231,379
131,453
130,979
225,379
202,894
104,653
102,073
98,445
85,136
89,128
89,902
0
0
0
0
0
0000089,90289,12885,13698,445102,073104,653202,894225,379130,979131,453231,379127,402123,683120,328122,749158,48468,80393,16098,873109,461107,213109,818101,99279,86082,20182,04883,40187,17883,26188,90893,84393,23195,25693,90295,59593,14495,53465,46164,658064,50959,13243,38145,05143,13538,97837,32528,32026,50425,21724,84023,70924,58324,11416,29116,2309,1449,1499,3299,4207,2427,6627,7527,9507,9317,8097,7482,9861,6901,2802,5562,4922,1732,1692,2502,4072,0532,0452,0952,015697618742694000000000000000000000000000
       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
5,176
5,271
6,475
6,999
5,920
6,471
16,832
20,967
16,954
18,095
44,671
0
47,369
49,678
57,863
48,685
46,345
0
47,793
46,765
41,363
42,768
41,618
40,178
39,377
38,819
38,577
37,958
39,035
37,712
42,979
6,988
6,592
10,397
46,992
9,952
10,213
11,989
10,128
10,088
9,672
9,702
9,606
9,921
9,346
8,804
9,194
0
0
0
0
0
0
0
0
000000009,1948,8049,3469,9219,6069,7029,67210,08810,12811,98910,2139,95246,99210,3976,5926,98842,97937,71239,03537,95838,57738,81939,37740,17841,61842,76841,36346,76547,793046,34548,68557,86349,67847,369044,67118,09516,95420,96716,8326,4715,9206,9996,4755,2715,1760000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
42,822
45,549
45,723
46,496
47,366
50,625
51,886
87,348
88,007
87,034
84,978
89,133
90,493
93,389
100,609
148,347
160,739
178,816
207,021
238,798
242,236
234,654
227,704
214,345
205,765
209,378
201,542
183,339
175,825
172,302
148,798
151,834
159,931
163,483
161,694
144,978
143,335
146,135
247,357
257,430
273,982
295,643
313,396
355,790
370,621
383,088
398,316
407,061
391,117
377,508
377,895
376,549
285,345
275,119
273,238
278,334
283,571
310,633
337,740
373,968
396,858
415,653
425,097
407,339
389,552
367,759
378,476
387,631
404,802
401,502
414,841
464,462
463,858
476,119
464,962
466,061
474,965
484,268
260,452
275,369
262,874
289,225
321,812
354,787
392,073
434,326
485,388
548,386
520,641
576,747
595,010
599,062
606,790
621,624
655,518
659,627
676,714
685,397
717,813
768,152
814,739
845,641
875,941
841,120
870,851
900,688
924,228
989,287
1,066,267
1,095,913
1,125,279
1,100,871
1,144,182
1,142,883
1,165,076
1,164,392
1,164,3921,165,0761,142,8831,144,1821,100,8711,125,2791,095,9131,066,267989,287924,228900,688870,851841,120875,941845,641814,739768,152717,813685,397676,714659,627655,518621,624606,790599,062595,010576,747520,641548,386485,388434,326392,073354,787321,812289,225262,874275,369260,452484,268474,965466,061464,962476,119463,858464,462414,841401,502404,802387,631378,476367,759389,552407,339425,097415,653396,858373,968337,740310,633283,571278,334273,238275,119285,345376,549377,895377,508391,117407,061398,316383,088370,621355,790313,396295,643273,982257,430247,357146,135143,335144,978161,694163,483159,931151,834148,798172,302175,825183,339201,542209,378205,765214,345227,704234,654242,236238,798207,021178,816160,739148,347100,60993,38990,49389,13384,97887,03488,00787,34851,88650,62547,36646,49645,72345,54942,822
   Common Stock
21
21
21
21
21
21
21
22
23
23
23
27
27
27
27
28
28
29
31
32
32
32
32
32
32
32
32
32
32
32
32
33
33
33
33
33
33
33
44
45
45
45
45
45
45
45
45
45
43
42
42
42
42
42
42
42
42
43
43
43
44
44
44
42
40
38
38
38
39
40
40
41
41
41
40
40
41
41
41
41
40
40
40
40
40
40
40
40
40
40
39
39
38
38
38
38
38
38
38
38
38
38
38
38
38
38
37
37
37
37
38
37
37
37
38
38
3838373737383737373738383838383838383838383838383939404040404040404040404141414140404141414040393838384042444444434343424242424242424243454545454545454545443333333333333332323232323232323232323231292828272727272323232221212121212121
   Retained Earnings 
21,594
24,257
24,380
25,065
25,831
29,120
29,637
35,427
36,348
34,883
32,744
29,139
29,673
32,443
37,978
45,977
55,973
68,188
89,582
116,971
122,065
107,516
100,034
85,592
74,489
71,730
66,150
44,193
35,603
29,829
2,391
-48
6,876
11,346
10,210
-12,795
-12,061
1,027
-10,003
22
12,783
30,946
47,937
88,344
100,055
111,722
117,546
121,745
127,711
133,574
138,943
119,966
40,203
24,169
15,737
17,261
23,478
37,097
57,045
88,453
107,358
120,945
127,535
124,767
125,836
134,764
140,499
145,348
152,174
142,394
143,079
179,414
179,414
194,129
204,775
217,077
226,396
247,672
15,213
31,645
67,910
90,191
120,722
151,083
195,364
232,899
278,951
362,815
333,225
399,410
445,771
480,550
512,783
528,153
559,839
567,460
577,724
595,685
624,829
670,456
712,297
747,111
778,646
744,873
756,323
782,972
807,843
875,968
915,270
942,377
965,739
956,161
989,731
991,058
1,002,175
981,736
981,7361,002,175991,058989,731956,161965,739942,377915,270875,968807,843782,972756,323744,873778,646747,111712,297670,456624,829595,685577,724567,460559,839528,153512,783480,550445,771399,410333,225362,815278,951232,899195,364151,083120,72290,19167,91031,64515,213247,672226,396217,077204,775194,129179,414179,414143,079142,394152,174145,348140,499134,764125,836124,767127,535120,945107,35888,45357,04537,09723,47817,26115,73724,16940,203119,966138,943133,574127,711121,745117,546111,722100,05588,34447,93730,94612,78322-10,0031,027-12,061-12,79510,21011,3466,876-482,39129,82935,60344,19366,15071,73074,48985,592100,034107,516122,065116,97189,58268,18855,97345,97737,97832,44329,67329,13932,74434,88336,34835,42729,63729,12025,83125,06524,38024,25721,594
   Accumulated Other Comprehensive Income 
-1,831
-1,775
-1,735
-1,665
-1,571
-1,618
-1,127
-726
-1,013
-778
-806
-414
-755
-1,274
-737
-890
-1,035
-1,556
-26
-3,135
-4,990
-2,231
-2,235
-2,977
-31,946
137,648
-2,208
685
1,410
3,104
6,087
9,182
9,981
8,291
7,549
13,240
9,392
146,135
4,838
3,688
6,489
8,445
8,053
8,713
9,617
6,731
15,094
18,066
31,452
23,543
17,018
32,402
19,731
24,159
29,080
27,408
24,240
20,963
25,044
27,074
26,784
28,829
28,533
28,527
26,748
27,672
28,769
29,725
26,884
26,195
31,565
31,565
33,457
31,795
31,797
17,429
10,776
-4,104
2,439
-48
534
1,133
783
1,892
-6,933
-3,921
-2,582
-1,876
2,533
4,837
-1,447
-2,155
-3,449
-5,477
-4,871
-9,628
-5,897
-8,804
-9,148
-3,827
-2,605
-7,573
-6,538
-9,714
-1,216
750
-5,634
-14,797
16,320
14,307
12,281
5,390
6,114
-1,855
-6,823
2,089
2,089-6,823-1,8556,1145,39012,28114,30716,320-14,797-5,634750-1,216-9,714-6,538-7,573-2,605-3,827-9,148-8,804-5,897-9,628-4,871-5,477-3,449-2,155-1,4474,8372,533-1,876-2,582-3,921-6,9331,8927831,133534-482,439-4,10410,77617,42931,79731,79533,45731,56531,56526,19526,88429,72528,76927,67226,74828,52728,53328,82926,78427,07425,04420,96324,24027,40829,08024,15919,73132,40217,01823,54331,45218,06615,0946,7319,6178,7138,0538,4456,489