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

American Eagle Outfitters Inc
Buy, Hold or Sell?

Let's analyze American Eagle Outfitters Inc together

I guess you are interested in American Eagle Outfitters 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 American Eagle Outfitters 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 American Eagle Outfitters Inc

I send you an email if I find something interesting about American Eagle Outfitters Inc.

1. Quick Overview

1.1. Quick analysis of American Eagle Outfitters Inc (30 sec.)










1.2. What can you expect buying and holding a share of American Eagle Outfitters Inc? (30 sec.)

How much money do you get?

How much money do you get?
$0.47
When do you have the money?
1 year
How often do you get paid?
95.6%

What is your share worth?

Current worth
$8.57
Expected worth in 1 year
$8.60
How sure are you?
84.4%

+ What do you gain per year?

Total Gains per Share
$0.50
Return On Investment
2.5%

For what price can you sell your share?

Current Price per Share
$19.93
Expected price per share
$15.22 - $20.50
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of American Eagle Outfitters Inc (5 min.)




Live pricePrice per Share (EOD)
$19.93
Intrinsic Value Per Share
$-5.03 - $2.97
Total Value Per Share
$3.53 - $11.54

2.2. Growth of American Eagle Outfitters Inc (5 min.)




Is American Eagle Outfitters Inc growing?

Current yearPrevious yearGrowGrow %
How rich?$1.6b$1.5b$142m8.2%

How much money is American Eagle Outfitters Inc making?

Current yearPrevious yearGrowGrow %
Making money$62m$50.7m$11.2m18.2%
Net Profit Margin4.9%4.0%--

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

2.3. Financial Health of American Eagle Outfitters Inc (5 min.)




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




  Industry Rankings (Apparel Retail)  


Richest
#9 / 86

Most Revenue
#13 / 86

Most Profit
#14 / 86
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of American Eagle Outfitters Inc?

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

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

Speculation

The Price per Share of American Eagle Outfitters Inc is $19.93. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of American Eagle Outfitters 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 American Eagle Outfitters 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 $8.57. Based on the TTM, the Book Value Change Per Share is $0.01 per quarter. Based on the YOY, the Book Value Change Per Share is $0.35 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 $0.12 per quarter.
Based on historical numbers we can estimate the returns while holding a share of American Eagle Outfitters Inc.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps0.392.0%0.311.6%0.180.9%0.110.6%0.201.0%
Usd Book Value Change Per Share-0.14-0.7%0.010.0%0.351.7%0.090.5%0.060.3%
Usd Dividend Per Share0.120.6%0.120.6%0.100.5%0.110.6%0.120.6%
Usd Total Gains Per Share-0.02-0.1%0.130.6%0.442.2%0.201.0%0.180.9%
Usd Price Per Share22.05-20.90-13.74-17.47-17.40-
Price to Earnings Ratio14.11-49.42-23.66-49.33-35.15-
Price-to-Total Gains Ratio-1,435.35--217.90-37.85-112.86-89.30-
Price to Book Ratio2.57-2.41-1.70-2.59-2.69-
Price-to-Total Gains Ratio-1,435.35--217.90-37.85-112.86-89.30-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share19.93
Number of shares50
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.120.11
Usd Book Value Change Per Share0.010.09
Usd Total Gains Per Share0.130.20
Gains per Quarter (50 shares)6.3010.10
Gains per Year (50 shares)25.1840.39
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
123215221830
247440453670
3706656754110
4937908972150
5117911511190190
614011140134109230
716313165156127270
818715190178145310
921017215201163350
1023318240223181390

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%11.01.00.091.7%21.03.00.087.5%42.03.00.093.3%118.010.00.092.2%
Book Value Change Per Share2.02.00.050.0%9.03.00.075.0%14.06.04.058.3%27.013.05.060.0%85.037.06.066.4%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%22.00.02.091.7%43.00.02.095.6%83.00.045.064.8%
Total Gains per Share3.01.00.075.0%10.02.00.083.3%21.03.00.087.5%38.07.00.084.4%104.023.01.081.3%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of American Eagle Outfitters 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---0.1370.009-1592%0.346-140%0.090-251%0.061-324%
Book Value Per Share--8.5688.684-1%8.084+6%6.888+24%6.533+31%
Current Ratio--1.5721.626-3%1.612-2%1.706-8%1.744-10%
Debt To Asset Ratio--0.5210.5220%0.542-4%0.615-15%0.497+5%
Debt To Equity Ratio--1.0891.096-1%1.196-9%1.682-35%1.184-8%
Dividend Per Share--0.1210.117+4%0.096+26%0.111+9%0.116+4%
Eps--0.3910.312+25%0.178+119%0.111+251%0.195+100%
Free Cash Flow Per Share--0.0890.369-76%0.553-84%0.174-49%0.238-63%
Free Cash Flow To Equity Per Share---0.5200.046-1230%0.105-593%0.179-390%0.110-574%
Gross Profit Margin--1.000-6.398+740%0.198+406%-3.603+460%-1.606+261%
Intrinsic Value_10Y_max--2.972--------
Intrinsic Value_10Y_min---5.033--------
Intrinsic Value_1Y_max--0.859--------
Intrinsic Value_1Y_min--0.680--------
Intrinsic Value_3Y_max--2.154--------
Intrinsic Value_3Y_min--1.030--------
Intrinsic Value_5Y_max--2.933--------
Intrinsic Value_5Y_min--0.266--------
Market Cap3827835520.000-14%4360541850.0004166411980.000+5%2699271982.500+62%3481181019.583+25%3416879651.778+28%
Net Profit Margin--0.0600.049+21%0.040+50%0.001+4589%0.027+125%
Operating Margin--0.0780.063+24%0.099-21%0.095-17%0.095-18%
Operating Ratio--0.8810.910-3%0.937-6%0.958-8%0.938-6%
Pb Ratio2.326-11%2.5742.408+7%1.696+52%2.592-1%2.694-4%
Pe Ratio12.753-11%14.10949.418-71%23.658-40%49.329-71%35.153-60%
Price Per Share19.930-11%22.05020.900+6%13.735+61%17.469+26%17.400+27%
Price To Free Cash Flow Ratio56.256-11%62.24014.732+322%-3.653+106%19.652+217%12.141+413%
Price To Total Gains Ratio-1297.344+10%-1435.345-217.897-85%37.854-3892%112.862-1372%89.301-1707%
Quick Ratio--0.5330.707-25%0.562-5%0.873-39%0.887-40%
Return On Assets--0.0220.017+25%0.014+51%0.008+187%0.018+23%
Return On Equity--0.0460.036+27%0.033+40%0.013+261%0.028+62%
Total Gains Per Share---0.0150.126-112%0.442-103%0.202-108%0.177-109%
Usd Book Value--1694366000.0001730442500.000-2%1588427500.000+7%1362277208.333+24%1278701822.222+33%
Usd Book Value Change Per Share---0.1370.009-1592%0.346-140%0.090-251%0.061-324%
Usd Book Value Per Share--8.5688.684-1%8.084+6%6.888+24%6.533+31%
Usd Dividend Per Share--0.1210.117+4%0.096+26%0.111+9%0.116+4%
Usd Eps--0.3910.312+25%0.178+119%0.111+251%0.195+100%
Usd Free Cash Flow--17515000.00073384000.000-76%108751250.000-84%33712166.667-48%46095200.000-62%
Usd Free Cash Flow Per Share--0.0890.369-76%0.553-84%0.174-49%0.238-63%
Usd Free Cash Flow To Equity Per Share---0.5200.046-1230%0.105-593%0.179-390%0.110-574%
Usd Market Cap3827835520.000-14%4360541850.0004166411980.000+5%2699271982.500+62%3481181019.583+25%3416879651.778+28%
Usd Price Per Share19.930-11%22.05020.900+6%13.735+61%17.469+26%17.400+27%
Usd Profit--77264000.00062008000.000+25%50721000.000+52%26225625.000+195%39524711.111+95%
Usd Revenue--1291058000.0001353722500.000-5%1254619000.000+3%1158795083.333+11%1063812777.778+21%
Usd Total Gains Per Share---0.0150.126-112%0.442-103%0.202-108%0.177-109%
 EOD+5 -3MRQTTM+17 -19YOY+20 -165Y+21 -1510Y+20 -16

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1512.753
Price to Book Ratio (EOD)Between0-12.326
Net Profit Margin (MRQ)Greater than00.060
Operating Margin (MRQ)Greater than00.078
Quick Ratio (MRQ)Greater than10.533
Current Ratio (MRQ)Greater than11.572
Debt to Asset Ratio (MRQ)Less than10.521
Debt to Equity Ratio (MRQ)Less than11.089
Return on Equity (MRQ)Greater than0.150.046
Return on Assets (MRQ)Greater than0.050.022
Total5/10 (50.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5060.928
Ma 20Greater thanMa 5018.407
Ma 50Greater thanMa 10019.821
Ma 100Greater thanMa 20020.256
OpenGreater thanClose19.270
Total1/5 (20.0%)

4. In-depth Analysis

4.1 About American Eagle Outfitters Inc

American Eagle Outfitters, Inc. operates as a multi-brand specialty retailer in the United States and internationally. The company provides jeans, apparel and accessories, and personal care products for women and men under the American Eagle brand; and intimates, apparel, activewear, and swim collections under the Aerie and OFFLINE by Aerie brands. It also offers menswear products under the Todd Snyder New York brand; and fashion clothing and accessories under the Unsubscribed brand. The company sells its products through own and licensed retail stores; concession-based shops-within-shops; and digital channels, such as www.ae.com, www.aerie.com, www.toddsnyder.com, and www.unsubscribed.com. American Eagle Outfitters, Inc. was founded in 1977 and is headquartered in Pittsburgh, Pennsylvania.

Fundamental data was last updated by Penke on 2024-11-16 11:32:05.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is less efficient 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 not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is able to pay all its debts with equity.

4.2.2. Valuation Summary

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

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit American Eagle Outfitters Inc earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare American Eagle Outfitters Inc to the Apparel Retail industry mean.
  • A Net Profit Margin of 6.0% means that $0.06 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of American Eagle Outfitters Inc:

  • The MRQ is 6.0%. The company is making a profit. +1
  • The TTM is 4.9%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ6.0%TTM4.9%+1.1%
TTM4.9%YOY4.0%+0.9%
TTM4.9%5Y0.1%+4.8%
5Y0.1%10Y2.7%-2.5%
Compared to industry (Apparel Retail)
PeriodCompanyIndustry (mean)+/- 
MRQ6.0%2.4%+3.6%
TTM4.9%2.3%+2.6%
YOY4.0%2.9%+1.1%
5Y0.1%1.0%-0.9%
10Y2.7%1.9%+0.8%
4.3.1.2. Return on Assets

Shows how efficient American Eagle Outfitters Inc is using its assets to generate profit.

  • Above 5% is considered healthy but always compare American Eagle Outfitters Inc to the Apparel Retail industry mean.
  • 2.2% Return on Assets means that American Eagle Outfitters Inc generated $0.02 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of American Eagle Outfitters Inc:

  • The MRQ is 2.2%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.7%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ2.2%TTM1.7%+0.4%
TTM1.7%YOY1.4%+0.3%
TTM1.7%5Y0.8%+1.0%
5Y0.8%10Y1.8%-1.0%
Compared to industry (Apparel Retail)
PeriodCompanyIndustry (mean)+/- 
MRQ2.2%0.8%+1.4%
TTM1.7%1.0%+0.7%
YOY1.4%0.9%+0.5%
5Y0.8%0.7%+0.1%
10Y1.8%1.0%+0.8%
4.3.1.3. Return on Equity

Shows how efficient American Eagle Outfitters Inc is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare American Eagle Outfitters Inc to the Apparel Retail industry mean.
  • 4.6% Return on Equity means American Eagle Outfitters Inc generated $0.05 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of American Eagle Outfitters Inc:

  • The MRQ is 4.6%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 3.6%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ4.6%TTM3.6%+1.0%
TTM3.6%YOY3.3%+0.3%
TTM3.6%5Y1.3%+2.3%
5Y1.3%10Y2.8%-1.6%
Compared to industry (Apparel Retail)
PeriodCompanyIndustry (mean)+/- 
MRQ4.6%3.7%+0.9%
TTM3.6%3.1%+0.5%
YOY3.3%3.0%+0.3%
5Y1.3%1.0%+0.3%
10Y2.8%2.4%+0.4%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of American Eagle Outfitters Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient American Eagle Outfitters Inc is operating .

  • Measures how much profit American Eagle Outfitters 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 American Eagle Outfitters Inc to the Apparel Retail industry mean.
  • An Operating Margin of 7.8% means the company generated $0.08  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of American Eagle Outfitters Inc:

  • The MRQ is 7.8%. The company is operating less efficient.
  • The TTM is 6.3%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ7.8%TTM6.3%+1.5%
TTM6.3%YOY9.9%-3.6%
TTM6.3%5Y9.5%-3.2%
5Y9.5%10Y9.5%0.0%
Compared to industry (Apparel Retail)
PeriodCompanyIndustry (mean)+/- 
MRQ7.8%4.7%+3.1%
TTM6.3%5.5%+0.8%
YOY9.9%4.9%+5.0%
5Y9.5%2.1%+7.4%
10Y9.5%2.9%+6.6%
4.3.2.2. Operating Ratio

Measures how efficient American Eagle Outfitters Inc is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Apparel Retail industry mean).
  • An Operation Ratio of 0.88 means that the operating costs are $0.88 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of American Eagle Outfitters Inc:

  • The MRQ is 0.881. The company is less efficient in keeping operating costs low.
  • The TTM is 0.910. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.881TTM0.910-0.029
TTM0.910YOY0.937-0.027
TTM0.9105Y0.958-0.048
5Y0.95810Y0.938+0.021
Compared to industry (Apparel Retail)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8811.014-0.133
TTM0.9101.027-0.117
YOY0.9371.013-0.076
5Y0.9581.023-0.065
10Y0.9381.008-0.070
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of American Eagle Outfitters Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if American Eagle Outfitters Inc is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Apparel Retail industry mean).
  • A Current Ratio of 1.57 means the company has $1.57 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of American Eagle Outfitters Inc:

  • The MRQ is 1.572. The company is able to pay all its short-term debts. +1
  • The TTM is 1.626. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.572TTM1.626-0.054
TTM1.626YOY1.612+0.014
TTM1.6265Y1.706-0.080
5Y1.70610Y1.744-0.037
Compared to industry (Apparel Retail)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5721.555+0.017
TTM1.6261.6260.000
YOY1.6121.651-0.039
5Y1.7061.691+0.015
10Y1.7441.793-0.049
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare American Eagle Outfitters Inc to the Apparel Retail industry mean.
  • A Quick Ratio of 0.53 means the company can pay off $0.53 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of American Eagle Outfitters Inc:

  • The MRQ is 0.533. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.707. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.533TTM0.707-0.174
TTM0.707YOY0.562+0.145
TTM0.7075Y0.873-0.166
5Y0.87310Y0.887-0.014
Compared to industry (Apparel Retail)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5330.404+0.129
TTM0.7070.449+0.258
YOY0.5620.590-0.028
5Y0.8730.682+0.191
10Y0.8870.731+0.156
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of American Eagle Outfitters Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of American Eagle Outfitters Inc assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare American Eagle Outfitters Inc to Apparel Retail industry mean.
  • A Debt to Asset Ratio of 0.52 means that American Eagle Outfitters Inc assets are financed with 52.1% credit (debt) and the remaining percentage (100% - 52.1%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of American Eagle Outfitters Inc:

  • The MRQ is 0.521. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.522. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.521TTM0.522-0.001
TTM0.522YOY0.542-0.020
TTM0.5225Y0.615-0.093
5Y0.61510Y0.497+0.118
Compared to industry (Apparel Retail)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5210.578-0.057
TTM0.5220.576-0.054
YOY0.5420.567-0.025
5Y0.6150.579+0.036
10Y0.4970.500-0.003
4.5.4.2. Debt to Equity Ratio

Measures if American Eagle Outfitters Inc is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare American Eagle Outfitters Inc to the Apparel Retail industry mean.
  • A Debt to Equity ratio of 108.9% means that company has $1.09 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of American Eagle Outfitters Inc:

  • The MRQ is 1.089. The company is able to pay all its debts with equity. +1
  • The TTM is 1.096. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.089TTM1.096-0.006
TTM1.096YOY1.196-0.101
TTM1.0965Y1.682-0.586
5Y1.68210Y1.184+0.498
Compared to industry (Apparel Retail)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0891.151-0.062
TTM1.0961.291-0.195
YOY1.1961.231-0.035
5Y1.6821.352+0.330
10Y1.1841.185-0.001
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings American Eagle Outfitters Inc generates.

  • Above 15 is considered overpriced but always compare American Eagle Outfitters Inc to the Apparel Retail industry mean.
  • A PE ratio of 14.11 means the investor is paying $14.11 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of American Eagle Outfitters Inc:

  • The EOD is 12.753. Based on the earnings, the company is underpriced. +1
  • The MRQ is 14.109. Based on the earnings, the company is underpriced. +1
  • The TTM is 49.418. Based on the earnings, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD12.753MRQ14.109-1.357
MRQ14.109TTM49.418-35.308
TTM49.418YOY23.658+25.759
TTM49.4185Y49.329+0.089
5Y49.32910Y35.153+14.176
Compared to industry (Apparel Retail)
PeriodCompanyIndustry (mean)+/- 
EOD12.7535.693+7.060
MRQ14.1097.857+6.252
TTM49.4189.916+39.502
YOY23.6584.178+19.480
5Y49.3297.107+42.222
10Y35.15310.959+24.194
4.6.2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of American Eagle Outfitters Inc:

  • The EOD is 56.256. Based on how much money comes from the company's main activities, the company is overpriced. -1
  • The MRQ is 62.240. Based on how much money comes from the company's main activities, the company is overpriced. -1
  • The TTM is 14.732. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD56.256MRQ62.240-5.984
MRQ62.240TTM14.732+47.508
TTM14.732YOY-3.653+18.385
TTM14.7325Y19.652-4.920
5Y19.65210Y12.141+7.511
Compared to industry (Apparel Retail)
PeriodCompanyIndustry (mean)+/- 
EOD56.2562.973+53.283
MRQ62.2404.364+57.876
TTM14.7322.781+11.951
YOY-3.6532.791-6.444
5Y19.6523.101+16.551
10Y12.1411.938+10.203
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio

Measures if the stock price of American Eagle Outfitters Inc is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Apparel Retail industry mean).
  • A PB ratio of 2.57 means the investor is paying $2.57 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of American Eagle Outfitters Inc:

  • The EOD is 2.326. Based on the equity, the company is underpriced. +1
  • The MRQ is 2.574. Based on the equity, the company is underpriced. +1
  • The TTM is 2.408. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD2.326MRQ2.574-0.247
MRQ2.574TTM2.408+0.166
TTM2.408YOY1.696+0.712
TTM2.4085Y2.592-0.184
5Y2.59210Y2.694-0.101
Compared to industry (Apparel Retail)
PeriodCompanyIndustry (mean)+/- 
EOD2.3261.258+1.068
MRQ2.5741.452+1.122
TTM2.4081.432+0.976
YOY1.6961.455+0.241
5Y2.5922.065+0.527
10Y2.6942.188+0.506
4.6.2. Total Gains per Share

2.4. Latest News of American Eagle Outfitters Inc

Does American Eagle Outfitters Inc still have the same value as the quarterly reports suggest? Recent changes may be an indication that the value of the company is changing. Read the news from American Eagle Outfitters Inc to keep up to date. Note: the news is often already included in the price.

DateTitleRead
2024-11-28
00:15
American Eagle Outfitters CEO Lists Florida Penthouse for $33.9 MillionRead

4.7 Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of American Eagle Outfitters Inc.

4.8.1. Institutions holding American Eagle Outfitters Inc

Institutions are holding 101.736% of the shares of American Eagle Outfitters Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30BlackRock Inc15.06290.013128930259-210744-0.7232
2024-06-30Vanguard Group Inc10.88310.008209025131137630.5472
2024-06-30FMR Inc10.62550.026120407701-3648059-15.165
2024-06-30Dimensional Fund Advisors, Inc.5.26670.052710115435-172647-1.6781
2024-06-30Wellington Management Company LLP4.93650.03389481235326855952.6111
2024-06-30State Street Corp3.71320.00627131727-119278-1.645
2024-06-30Morgan Stanley - Brokerage Accounts3.28750.004963141863766106.3428
2024-06-30Arrowstreet Capital Limited Partnership3.28690.11096312894-320614-4.8332
2024-09-30Cooke & Bieler LP3.23421.26346211730-171800-2.6913
2024-09-30Congress Asset Management Company, LLP2.78330.8161534575053457500
2024-06-30American Century Companies Inc2.32840.0546447207368442018.0698
2024-06-30Geode Capital Management, LLC2.15860.007341457951070612.6509
2024-06-30Goldman Sachs Group Inc2.00930.01338591951948616101.9909
2024-06-30Jupiter Asset Management Limited1.68840.6116324283886535536.3979
2024-06-30Bank of New York Mellon Corp1.66830.01213204142-110591-3.3363
2024-06-30Victory Capital Management Inc.1.61820.062231079331936938165.4096
2024-06-30Fisher Asset Management, LLC1.1650.0194223762731444016.3499
2024-06-30Charles Schwab Investment Management Inc1.15350.0084221536825210712.8412
2024-06-30Qube Research & Technologies1.14480.069421986901153536110.37
2024-06-30Northern Trust Corp0.97990.00631882089-63867-3.282
Total 78.99423.1995151719180+11549555+7.6%

4.9.2. Funds holding American Eagle Outfitters Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31iShares Core S&P Small-Cap ETF5.9290.264311387417102840.0904
2024-09-30Fidelity Blue Chip Growth3.42360.21716575566-796600-10.8055
2024-09-30Vanguard Total Stock Mkt Idx Inv2.90820.0071558562052540.0942
2024-09-30Vanguard Explorer Inv2.52020.4817484046771016417.194
2024-10-31iShares Russell 2000 ETF2.44920.13594704004-10570-0.2242
2024-10-31Avantis US Small Cap Value ETF2.37650.6474456441300
2024-09-30Vanguard Small Cap Index2.30370.06444424563-48833-1.0916
2024-09-30Vanguard Small Cap Value Index Inv1.56020.11432996508-4025-0.1341
2024-09-30Vanguard Selected Value Inv1.39890.8371268676000
2024-09-30Vanguard Institutional Extnd Mkt Idx Tr1.39480.0552678832-146889-5.1983
2024-08-31Fidelity Small Cap Index0.97270.14091868282-45639-2.3846
2024-10-31iShares S&P Small-Cap 600 Growth ETF0.90250.5403173340200
2024-09-30Fidelity Blue Chip Growth K60.8360.22361605630-199802-11.0667
2024-10-31SPDR® Portfolio S&P 600™ Sm Cap ETF0.82210.26241578878119200.7607
2024-09-30DFA US Targeted Value I0.82020.25561575311206001.325
2024-10-31Dimensional US Targeted Value ETF0.78330.2823150443400
2024-10-31iShares Russell 2000 Growth ETF0.67190.2129129053000
2024-09-30Vanguard Tax-Managed Small Cap Adm0.66180.29371271133-76633-5.6859
2024-09-30DFA US Small Cap I0.61930.1588118940800
2024-09-30Sparinvest Value Aktier KL A0.59881.4486115003800
Total 33.95296.643465211196-570769-0.9%

5.3. Insider Transactions

Insiders are holding 6.1% of the shares of American Eagle Outfitters Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-10-16Cary D. McmillanSELL228321.49
2024-10-01Jennifer M FoyleSELL3000021.79
2024-09-27David M SableSELL1842022.04
2024-09-19Jay L SchottensteinSELL99999920.04
2024-07-11Cary D. McmillanSELL257720.93
2024-04-05Cary D. McmillanSELL190824.59
2024-04-02Jennifer M FoyleSELL1697125.53
2024-03-28James H Keefer JrSELL700025.82
2024-03-20Jennifer M FoyleSELL2644024.66
2024-02-08Jennifer M FoyleSELL2000021
2024-01-19Jennifer M FoyleSELL2427120.11
2024-01-18Cary D. McmillanSELL236319.91
2024-01-16Jennifer M FoyleSELL6000020.73
2023-12-04Michael R RempellSELL4000019.55
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

Balance Sheet of 2024-07-31. Currency in USD. All numbers in thousands.

Summary
Total Assets3,540,316
Total Liabilities1,845,950
Total Stockholder Equity1,694,366
 As reported
Total Liabilities 1,845,950
Total Stockholder Equity+ 1,694,366
Total Assets = 3,540,316

Assets

Total Assets3,540,316
Total Current Assets1,248,445
Long-term Assets2,291,871
Total Current Assets
Cash And Cash Equivalents 191,837
Net Receivables 231,750
Inventory 663,659
Other Current Assets 161,199
Total Current Assets  (as reported)1,248,445
Total Current Assets  (calculated)1,248,445
+/-0
Long-term Assets
Property Plant Equipment 1,875,547
Goodwill 225,213
Intangible Assets 44,241
Long-term Assets Other 59,625
Long-term Assets  (as reported)2,291,871
Long-term Assets  (calculated)2,204,626
+/- 87,245

Liabilities & Shareholders' Equity

Total Current Liabilities794,386
Long-term Liabilities1,051,564
Total Stockholder Equity1,694,366
Total Current Liabilities
Short-term Debt 615,140
Accounts payable 259,734
Other Current Liabilities -384,408
Total Current Liabilities  (as reported)794,386
Total Current Liabilities  (calculated)490,466
+/- 303,920
Long-term Liabilities
Capital Lease Obligations 1,323,025
Long-term Liabilities  (as reported)1,051,564
Long-term Liabilities  (calculated)1,323,025
+/- 271,461
Total Stockholder Equity
Common Stock2,496
Retained Earnings 2,320,348
Accumulated Other Comprehensive Income -39,271
Other Stockholders Equity -589,207
Total Stockholder Equity (as reported)1,694,366
Total Stockholder Equity (calculated)1,694,366
+/-0
Other
Capital Stock2,496
Cash and Short Term Investments 191,837
Common Stock Shares Outstanding 197,757
Current Deferred Revenue51,791
Liabilities and Stockholders Equity 3,540,316
Net Debt 1,131,188
Net Invested Capital 1,694,366
Net Working Capital 454,059
Property Plant and Equipment Gross 3,627,838
Short Long Term Debt Total 1,323,025



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-07-312024-04-302024-01-312023-10-312023-07-312023-04-302023-01-312022-10-312022-07-312022-04-302022-01-312021-10-312021-07-312021-04-302021-01-312020-10-312020-08-312020-07-312020-05-312020-04-302020-02-292020-01-312019-11-302019-10-312019-08-312019-07-312019-04-302019-02-282019-01-312018-10-312018-07-312018-04-302018-01-312017-10-312017-07-312017-04-302017-01-312016-10-312016-07-312016-04-302016-01-312015-10-312015-07-312015-04-302015-01-312014-10-312014-07-312014-04-302014-01-312013-10-312013-07-312013-04-302013-01-312012-10-312012-07-312012-04-302012-01-312011-10-312011-07-312011-04-302011-01-312010-10-312010-07-312010-04-302010-01-312009-10-312009-07-312009-04-302009-01-312008-10-312008-07-312008-04-302008-01-312007-10-312007-07-312007-04-302007-01-312006-10-312006-07-312006-04-302006-01-312005-10-312005-07-312005-04-302005-01-312004-10-312004-07-312004-04-302004-01-312003-10-312003-07-312003-04-302003-01-312002-10-312002-07-312002-05-312002-04-302001-10-312001-07-312001-04-302001-01-312000-10-312000-07-312000-04-302000-01-311999-10-311999-07-311999-04-301999-01-311998-10-311998-07-311998-04-301998-01-311997-10-311997-07-311997-04-301997-01-311996-10-311996-07-311996-04-301996-01-311995-10-311995-07-311995-04-301995-01-311994-10-311994-07-311994-04-301994-01-311993-10-311993-07-311993-04-301993-01-311992-10-311992-07-31
> Total Assets 
0
0
0
40,100
40,100
44,300
44,300
71,400
82,900
108,400
104,100
107,300
134,500
139,700
87,901
87,901
97,360
115,594
110,438
99,730
105,410
134,570
144,795
149,785
159,720
194,999
210,948
226,947
263,682
315,503
354,628
348,512
356,799
420,822
543,046
550,783
570,303
627,424
672,721
684,563
701,740
741,107
741,339
760,026
773,984
833,363
865,071
889,049
950,872
1,057,225
1,293,659
1,356,623
1,463,940
1,428,583
1,605,649
1,617,258
1,736,566
1,840,294
1,987,484
1,841,083
1,847,515
1,982,823
1,867,680
1,868,495
1,945,324
1,971,419
1,963,676
1,913,297
2,010,314
2,095,908
2,138,148
1,975,190
1,849,703
1,909,124
1,879,998
1,832,338
1,866,502
1,910,452
1,950,802
1,916,452
1,978,882
1,833,133
1,756,053
1,667,044
1,780,085
1,840,086
1,694,164
1,651,877
1,680,061
1,772,072
1,691,700
1,672,760
1,760,209
1,887,836
1,612,246
1,596,296
1,693,188
1,822,540
1,782,660
1,633,193
1,686,323
1,801,780
1,816,313
1,730,914
1,850,749
1,981,482
1,903,378
1,903,378
3,255,353
3,359,159
3,359,159
3,452,252
3,452,252
3,328,679
3,328,679
3,630,111
3,630,111
3,627,976
3,627,976
3,498,215
3,434,806
3,400,666
3,495,022
3,750,015
3,786,643
3,701,518
3,629,217
3,672,477
3,420,956
3,373,894
3,431,907
3,520,786
3,885,870
3,557,217
3,540,316
3,540,3163,557,2173,885,8703,520,7863,431,9073,373,8943,420,9563,672,4773,629,2173,701,5183,786,6433,750,0153,495,0223,400,6663,434,8063,498,2153,627,9763,627,9763,630,1113,630,1113,328,6793,328,6793,452,2523,452,2523,359,1593,359,1593,255,3531,903,3781,903,3781,981,4821,850,7491,730,9141,816,3131,801,7801,686,3231,633,1931,782,6601,822,5401,693,1881,596,2961,612,2461,887,8361,760,2091,672,7601,691,7001,772,0721,680,0611,651,8771,694,1641,840,0861,780,0851,667,0441,756,0531,833,1331,978,8821,916,4521,950,8021,910,4521,866,5021,832,3381,879,9981,909,1241,849,7031,975,1902,138,1482,095,9082,010,3141,913,2971,963,6761,971,4191,945,3241,868,4951,867,6801,982,8231,847,5151,841,0831,987,4841,840,2941,736,5661,617,2581,605,6491,428,5831,463,9401,356,6231,293,6591,057,225950,872889,049865,071833,363773,984760,026741,339741,107701,740684,563672,721627,424570,303550,783543,046420,822356,799348,512354,628315,503263,682226,947210,948194,999159,720149,785144,795134,570105,41099,730110,438115,59497,36087,90187,901139,700134,500107,300104,100108,40082,90071,40044,30044,30040,10040,100000
   > Total Current Assets 
0
0
0
27,300
27,300
27,700
27,700
52,200
59,900
82,200
72,800
72,500
95,800
99,800
52,701
52,701
62,863
80,136
73,760
60,614
65,353
93,503
102,473
103,404
109,824
139,040
154,504
162,980
187,135
229,710
262,562
226,573
219,683
265,700
318,661
305,222
294,450
337,763
378,030
376,997
393,273
424,232
427,878
434,627
441,817
484,614
525,623
549,894
588,518
677,067
827,640
847,198
950,591
916,543
1,080,672
1,064,806
1,165,695
1,208,834
1,198,254
1,070,374
1,091,198
1,155,856
1,020,834
806,779
859,334
907,586
925,359
899,360
1,004,443
1,094,452
1,167,030
1,046,004
962,811
1,187,997
1,174,410
1,101,943
1,155,141
1,205,841
1,287,488
1,259,981
1,346,463
1,197,852
1,141,800
1,036,606
1,073,982
1,093,863
923,560
857,581
830,673
931,488
885,305
859,639
922,975
1,050,347
723,375
729,327
826,219
936,849
901,229
763,672
817,185
930,212
968,530
874,596
997,080
1,123,468
1,046,253
1,046,253
950,603
1,020,073
1,020,073
1,078,574
1,078,574
1,047,930
1,047,930
1,558,938
1,558,938
1,582,367
1,582,367
1,507,786
1,522,643
1,495,780
1,601,583
1,775,530
1,396,924
1,280,539
1,177,389
1,277,105
1,100,241
1,129,501
1,201,491
1,353,418
1,433,350
1,311,317
1,248,445
1,248,4451,311,3171,433,3501,353,4181,201,4911,129,5011,100,2411,277,1051,177,3891,280,5391,396,9241,775,5301,601,5831,495,7801,522,6431,507,7861,582,3671,582,3671,558,9381,558,9381,047,9301,047,9301,078,5741,078,5741,020,0731,020,073950,6031,046,2531,046,2531,123,468997,080874,596968,530930,212817,185763,672901,229936,849826,219729,327723,3751,050,347922,975859,639885,305931,488830,673857,581923,5601,093,8631,073,9821,036,6061,141,8001,197,8521,346,4631,259,9811,287,4881,205,8411,155,1411,101,9431,174,4101,187,997962,8111,046,0041,167,0301,094,4521,004,443899,360925,359907,586859,334806,7791,020,8341,155,8561,091,1981,070,3741,198,2541,208,8341,165,6951,064,8061,080,672916,543950,591847,198827,640677,067588,518549,894525,623484,614441,817434,627427,878424,232393,273376,997378,030337,763294,450305,222318,661265,700219,683226,573262,562229,710187,135162,980154,504139,040109,824103,404102,47393,50365,35360,61473,76080,13662,86352,70152,70199,80095,80072,50072,80082,20059,90052,20027,70027,70027,30027,300000
       Cash And Cash Equivalents 
0
0
0
300
300
100
100
11,700
200
200
10,400
200
500
3,300
17,857
17,857
16,327
8,918
34,326
14,261
4,386
12,627
48,359
44,274
36,266
44,045
71,940
63,168
49,099
52,028
76,581
34,004
19,865
70,959
133,446
113,865
75,497
72,951
180,398
120,054
109,246
115,396
194,526
106,955
119,328
92,754
251,324
212,449
223,353
273,755
275,061
250,298
202,538
216,047
130,529
168,572
331,358
121,216
59,737
69,791
123,717
104,877
116,061
338,238
353,390
332,837
473,342
418,807
500,263
512,603
693,960
535,239
425,523
630,775
667,593
474,668
389,299
380,284
719,545
713,443
696,077
544,683
509,119
383,175
345,188
354,284
418,933
327,699
262,628
280,445
410,697
326,907
327,290
363,116
260,067
238,976
247,934
291,667
378,613
225,197
192,558
257,527
413,613
289,700
323,322
279,872
333,330
333,330
304,671
267,166
267,166
214,514
214,514
361,930
361,930
855,769
855,769
898,787
898,787
692,356
850,477
716,679
773,994
740,668
434,770
228,775
98,214
82,133
170,209
117,841
175,315
240,940
354,094
300,518
191,837
191,837300,518354,094240,940175,315117,841170,20982,13398,214228,775434,770740,668773,994716,679850,477692,356898,787898,787855,769855,769361,930361,930214,514214,514267,166267,166304,671333,330333,330279,872323,322289,700413,613257,527192,558225,197378,613291,667247,934238,976260,067363,116327,290326,907410,697280,445262,628327,699418,933354,284345,188383,175509,119544,683696,077713,443719,545380,284389,299474,668667,593630,775425,523535,239693,960512,603500,263418,807473,342332,837353,390338,238116,061104,877123,71769,79159,737121,216331,358168,572130,529216,047202,538250,298275,061273,755223,353212,449251,32492,754119,328106,955194,526115,396109,246120,054180,39872,95175,497113,865133,44670,95919,86534,00476,58152,02849,09963,16871,94044,04536,26644,27448,35912,6274,38614,26134,3268,91816,32717,85717,8573,30050020010,40020020011,700100100300300000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
13,360
13,360
11,858
21,797
63,826
91,911
63,964
46,390
28,230
27,927
10,145
0
11,853
45,085
62,377
67,756
57,576
47,047
107,066
89,638
113,324
86,488
113,819
109,258
110,885
314,546
310,999
422,636
340,328
620,989
602,796
482,732
636,711
767,376
588,926
510,888
535,905
503,878
31,195
26,936
11,100
10,511
30,525
2,525
3,300
4,675
9,025
5,800
3,700
67,102
130,513
124,697
101,036
25,499
8,587
5,995
155,000
121,873
113,041
59,678
2,930
10,002
0
75,800
95,200
92,700
0
78,500
54,700
54,700
0
74,000
82,100
113,300
0
29,800
72,000
229,500
20,000
40,000
79,856
92,135
92,135
45,000
50,000
50,000
50,000
50,000
55,000
55,000
29,956
29,956
0
494,041
325,507
75,000
75,000
50,000
83,602
0
103
104
384
85,249
384
388
0
100,000
100,000
0
0100,000100,000038838485,249384104103083,60250,00075,00075,000325,507494,041029,95629,95655,00055,00050,00050,00050,00050,00045,00092,13592,13579,85640,00020,000229,50072,00029,8000113,30082,10074,000054,70054,70078,500092,70095,20075,800010,0022,93059,678113,041121,873155,0005,9958,58725,499101,036124,697130,51367,1023,7005,8009,0254,6753,3002,52530,52510,51111,10026,93631,195503,878535,905510,888588,926767,376636,711482,732602,796620,989340,328422,636310,999314,546110,885109,258113,81986,488113,32489,638107,06647,04757,57667,75662,37745,08511,853010,14527,92728,23046,39063,96491,91163,82621,79711,85813,36013,3600000000000000000000000000
       Net Receivables 
0
0
0
0
0
0
0
5,400
5,400
9,500
8,700
6,100
7,300
10,800
2,467
2,467
2,667
4,094
3,556
1,637
9,021
10,968
7,647
5,771
5,153
6,086
8,560
9,733
13,276
13,020
13,471
15,031
28,546
24,508
29,466
27,561
13,859
29,693
17,627
35,172
17,971
22,182
13,598
21,474
25,230
33,039
22,820
26,249
24,945
25,493
26,432
27,417
22,151
31,332
29,146
30,645
13,290
25,762
26,045
39,553
29,783
33,603
31,920
41,651
26,697
44,634
41,471
62,176
40,799
46,584
34,746
39,637
41,793
40,346
36,721
31,464
31,530
41,138
40,310
37,472
40,202
47,432
46,321
55,193
45,965
59,277
73,882
67,720
47,028
55,875
67,894
64,010
50,693
63,775
80,912
73,283
65,282
74,812
86,634
79,432
80,673
77,113
78,304
72,800
74,153
84,074
93,477
93,477
73,836
98,604
98,604
112,304
112,304
119,064
119,064
106,751
106,751
107,243
107,243
124,560
146,102
149,056
155,361
228,461
286,683
230,469
220,803
250,879
242,386
259,074
271,333
239,374
247,934
230,934
231,750
231,750230,934247,934239,374271,333259,074242,386250,879220,803230,469286,683228,461155,361149,056146,102124,560107,243107,243106,751106,751119,064119,064112,304112,30498,60498,60473,83693,47793,47784,07474,15372,80078,30477,11380,67379,43286,63474,81265,28273,28380,91263,77550,69364,01067,89455,87547,02867,72073,88259,27745,96555,19346,32147,43240,20237,47240,31041,13831,53031,46436,72140,34641,79339,63734,74646,58440,79962,17641,47144,63426,69741,65131,92033,60329,78339,55326,04525,76213,29030,64529,14631,33222,15127,41726,43225,49324,94526,24922,82033,03925,23021,47413,59822,18217,97135,17217,62729,69313,85927,56129,46624,50828,54615,03113,47113,02013,2769,7338,5606,0865,1535,7717,64710,9689,0211,6373,5564,0942,6672,4672,46710,8007,3006,1008,7009,5005,4005,4000000000
       Other Current Assets 
0
0
0
2,600
2,600
6,600
6,600
10,400
9,100
10,100
3,700
5,900
9,000
8,200
7,908
7,908
9,600
8,900
8,800
9,200
10,300
11,000
10,189
11,900
14,000
13,975
10,900
21,600
28,600
19,000
20,200
31,800
36,300
30,600
43,800
49,900
60,000
47,200
42,500
45,100
49,500
47,162
47,999
52,927
48,585
51,701
44,405
50,591
61,122
61,962
73,610
104,735
75,495
75,360
12,183
67,481
70,923
76,514
81,452
97,258
105,547
88,403
82,490
133,494
110,848
97,106
105,107
108,619
108,037
106,550
107,195
135,686
140,604
103,667
101,786
133,710
139,373
111,632
123,708
123,791
142,176
124,529
132,035
144,689
162,071
158,468
129,202
132,913
127,701
126,540
132,950
136,077
136,451
143,727
77,218
82,767
90,852
77,768
77,536
94,769
110,496
61,553
78,400
87,832
93,493
87,995
102,907
102,907
70,936
69,541
69,541
54,427
54,427
65,658
65,658
144,733
144,733
155,141
155,141
130,909
120,619
88,347
118,721
66,593
122,013
139,195
171,326
146,362
102,563
127,735
117,871
103,789
90,660
98,803
161,199
161,19998,80390,660103,789117,871127,735102,563146,362171,326139,195122,01366,593118,72188,347120,619130,909155,141155,141144,733144,73365,65865,65854,42754,42769,54169,54170,936102,907102,90787,99593,49387,83278,40061,553110,49694,76977,53677,76890,85282,76777,218143,727136,451136,077132,950126,540127,701132,913129,202158,468162,071144,689132,035124,529142,176123,791123,708111,632139,373133,710101,786103,667140,604135,686107,195106,550108,037108,619105,10797,106110,848133,49482,49088,403105,54797,25881,45276,51470,92367,48112,18375,36075,495104,73573,61061,96261,12250,59144,40551,70148,58552,92747,99947,16249,50045,10042,50047,20060,00049,90043,80030,60036,30031,80020,20019,00028,60021,60010,90013,97514,00011,90010,18911,00010,3009,2008,8008,9009,6007,9087,9088,2009,0005,9003,70010,1009,10010,4006,6006,6002,6002,600000
   > Long-term Assets 
0
0
0
12,800
12,800
16,600
16,600
19,200
23,000
26,200
31,300
34,800
38,700
39,900
35,200
35,200
34,497
35,458
36,678
39,116
40,057
41,067
42,322
46,381
49,896
55,959
56,444
63,967
76,547
85,793
92,066
121,939
137,116
155,122
224,385
245,561
275,853
289,661
294,691
307,566
308,467
316,875
313,461
325,399
332,167
348,749
339,448
339,155
362,354
380,158
466,019
509,425
513,349
512,040
524,977
552,452
570,871
631,460
789,230
770,709
756,317
826,967
846,846
1,061,716
1,085,990
1,063,833
1,038,317
1,013,937
1,005,871
1,001,456
971,118
929,186
886,892
721,127
705,588
730,395
711,361
704,611
663,314
656,471
632,419
635,281
614,253
630,438
706,103
746,223
770,604
794,296
849,388
840,584
806,395
813,121
837,234
837,489
888,871
866,969
866,969
885,691
881,431
869,521
869,138
871,568
847,783
856,318
853,669
858,014
857,125
857,125
2,304,750
2,339,086
2,339,086
2,373,678
2,373,678
2,280,749
2,280,749
2,071,173
2,071,173
2,045,609
2,045,609
1,990,429
1,912,163
1,904,886
1,893,439
1,974,485
2,389,719
2,420,979
2,451,828
2,395,372
2,320,715
2,244,393
2,230,416
2,167,368
2,452,520
2,245,900
2,291,871
2,291,8712,245,9002,452,5202,167,3682,230,4162,244,3932,320,7152,395,3722,451,8282,420,9792,389,7191,974,4851,893,4391,904,8861,912,1631,990,4292,045,6092,045,6092,071,1732,071,1732,280,7492,280,7492,373,6782,373,6782,339,0862,339,0862,304,750857,125857,125858,014853,669856,318847,783871,568869,138869,521881,431885,691866,969866,969888,871837,489837,234813,121806,395840,584849,388794,296770,604746,223706,103630,438614,253635,281632,419656,471663,314704,611711,361730,395705,588721,127886,892929,186971,1181,001,4561,005,8711,013,9371,038,3171,063,8331,085,9901,061,716846,846826,967756,317770,709789,230631,460570,871552,452524,977512,040513,349509,425466,019380,158362,354339,155339,448348,749332,167325,399313,461316,875308,467307,566294,691289,661275,853245,561224,385155,122137,116121,93992,06685,79376,54763,96756,44455,95949,89646,38142,32241,06740,05739,11636,67835,45834,49735,20035,20039,90038,70034,80031,30026,20023,00019,20016,60016,60012,80012,800000
       Property Plant Equipment 
0
0
0
12,400
12,400
15,100
15,100
17,600
21,000
24,300
29,500
33,200
37,100
34,700
33,421
33,421
32,187
33,080
34,191
36,446
37,613
38,448
38,547
41,413
45,541
52,534
53,370
60,221
68,241
78,285
84,926
103,103
122,075
140,321
183,373
201,830
235,682
251,172
257,731
262,959
263,989
270,283
267,479
270,903
277,619
288,230
278,689
277,193
299,115
310,512
353,213
349,493
351,331
351,855
345,518
356,614
404,390
440,868
481,645
523,487
552,218
597,948
625,568
667,691
718,639
748,265
740,240
739,702
745,086
741,019
713,142
677,880
657,131
652,361
643,120
641,907
635,540
629,486
582,162
572,104
544,751
537,058
509,633
522,269
593,879
630,206
637,417
683,749
732,834
714,166
694,856
706,885
712,279
709,261
703,586
706,221
700,270
708,488
707,797
710,500
719,127
726,168
724,239
732,179
732,350
735,714
742,149
742,149
2,188,895
2,216,575
2,216,575
2,250,483
2,250,483
2,154,036
2,154,036
1,960,027
1,960,027
1,930,842
1,930,842
1,893,708
1,779,773
1,758,710
1,744,643
1,813,516
1,921,293
1,955,334
1,986,254
1,938,641
1,868,513
1,816,371
1,797,241
1,737,816
1,718,629
1,827,200
1,875,547
1,875,5471,827,2001,718,6291,737,8161,797,2411,816,3711,868,5131,938,6411,986,2541,955,3341,921,2931,813,5161,744,6431,758,7101,779,7731,893,7081,930,8421,930,8421,960,0271,960,0272,154,0362,154,0362,250,4832,250,4832,216,5752,216,5752,188,895742,149742,149735,714732,350732,179724,239726,168719,127710,500707,797708,488700,270706,221703,586709,261712,279706,885694,856714,166732,834683,749637,417630,206593,879522,269509,633537,058544,751572,104582,162629,486635,540641,907643,120652,361657,131677,880713,142741,019745,086739,702740,240748,265718,639667,691625,568597,948552,218523,487481,645440,868404,390356,614345,518351,855351,331349,493353,213310,512299,115277,193278,689288,230277,619270,903267,479270,283263,989262,959257,731251,172235,682201,830183,373140,321122,075103,10384,92678,28568,24160,22153,37052,53445,54141,41338,54738,44837,61336,44634,19133,08032,18733,42133,42134,70037,10033,20029,50024,30021,00017,60015,10015,10012,40012,400000
       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
8,200
8,200
23,780
26,600
26,416
24,600
23,966
24,000
24,000
24,000
23,966
23,614
23,614
23,614
15,614
10,136
10,136
10,136
10,136
10,136
10,136
10,000
10,136
9,950
9,950
9,950
9,950
9,950
9,950
9,950
11,722
11,479
11,402
11,370
10,741
10,706
10,831
11,181
11,165
11,210
11,413
11,364
11,395
11,472
11,710
11,668
11,511
11,469
11,544
11,445
11,492
11,484
11,434
13,814
13,792
13,530
13,598
13,616
13,512
13,096
13,243
13,006
12,978
17,186
17,520
17,399
17,315
14,887
14,772
15,069
14,972
15,070
14,962
14,926
14,898
14,899
14,899
14,821
14,875
14,875
14,890
14,890
13,157
13,157
12,968
12,968
13,114
13,114
13,135
13,267
13,395
16,365
16,389
271,416
271,398
271,406
271,209
264,945
264,896
264,964
264,825
225,303
225,253
225,213
225,213225,253225,303264,825264,964264,896264,945271,209271,406271,398271,41616,38916,36513,39513,26713,13513,11413,11412,96812,96813,15713,15714,89014,89014,87514,87514,82114,89914,89914,89814,92614,96215,07014,97215,06914,77214,88717,31517,39917,52017,18612,97813,00613,24313,09613,51213,61613,59813,53013,79213,81411,43411,48411,49211,44511,54411,46911,51111,66811,71011,47211,39511,36411,41311,21011,16511,18110,83110,70610,74111,37011,40211,47911,7229,9509,9509,9509,9509,9509,9509,95010,13610,00010,13610,13610,13610,13610,13610,13615,61423,61423,61423,61423,96624,00024,00024,00023,96624,60026,41626,60023,7808,2008,2000000000000000000000000000000000
       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
0
0
0
0
0
0
0
648
648
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000000000000000000000000000000000006486480000000000000000000000000000000000000000000000000000000000000000000000000000
       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
23,780
23,780
0
24,625
23,966
23,966
23,966
23,966
23,614
23,614
23,614
23,614
15,614
10,136
10,136
10,136
10,136
10,136
10,136
10,136
10,136
9,950
0
9,950
9,950
9,950
9,950
11,722
11,479
11,402
11,370
10,741
10,706
10,831
11,181
11,165
11,210
11,413
5,300
0
6,700
40,454
40,454
40,295
40,088
39,832
39,556
38,682
38,459
38,136
37,931
44,658
44,427
49,271
49,087
48,510
47,864
47,206
47,419
47,154
46,756
51,832
51,432
50,761
49,993
49,373
48,462
47,520
46,979
46,666
45,966
45,064
44,164
43,268
43,268
42,400
41,451
41,451
40,576
40,576
39,847
39,847
39,005
39,005
38,318
38,318
37,729
57,065
56,301
54,255
52,943
102,701
100,679
98,651
96,530
94,536
92,399
90,312
88,201
46,109
45,178
44,241
44,24145,17846,10988,20190,31292,39994,53696,53098,651100,679102,70152,94354,25556,30157,06537,72938,31838,31839,00539,00539,84739,84740,57640,57641,45141,45142,40043,26843,26844,16445,06445,96646,66646,97947,52048,46249,37349,99350,76151,43251,83246,75647,15447,41947,20647,86448,51049,08749,27144,42744,65837,93138,13638,45938,68239,55639,83240,08840,29540,45440,4546,70005,30011,41311,21011,16511,18110,83110,70610,74111,37011,40211,47911,7229,9509,9509,9509,95009,95010,13610,13610,13610,13610,13610,13610,13610,13615,61423,61423,61423,61423,61423,96623,96623,96623,96624,625023,78023,780000000000000000000000000000000000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
18,836
0
15,041
14,801
41,012
43,731
40,171
38,489
36,960
44,607
44,478
46,592
45,982
54,496
54,548
60,519
60,759
61,962
63,239
69,646
112,806
159,932
162,018
160,185
179,459
195,838
0
190,592
307,585
247,222
204,099
229,019
221,278
394,025
367,351
315,568
298,077
274,235
233,785
260,437
257,976
251,306
229,761
0
62,468
88,488
0
75,821
81,152
84,367
0
87,668
98,223
1
0
112,224
116,017
133,187
0
116,554
126,418
111,539
0
124,955
185,285
160,748
0
177,203
173,634
159,021
0
145,400
0
123,544
63,211
61,329
63,238
56,809
0
58,634
66,185
66,185
67,729
67,729
73,709
73,709
59,173
59,173
63,335
63,335
62,058
0
76,480
91,637
93,568
0
95,517
88,992
70,727
92,721
70,727
77,899
76,526
0
0
0
00076,52677,89970,72792,72170,72788,99295,517093,56891,63776,480062,05863,33563,33559,17359,17373,70973,70967,72967,72966,18566,18558,634056,80963,23861,32963,211123,5440145,4000159,021173,634177,2030160,748185,285124,9550111,539126,418116,5540133,187116,017112,2240198,22387,668084,36781,15275,821088,48862,4680229,761251,306257,976260,437233,785274,235298,077315,568367,351394,025221,278229,019204,099247,222307,585190,5920195,838179,459160,185162,018159,932112,80669,64663,23961,96260,75960,51954,54854,49645,98246,59244,47844,60736,96038,48940,17143,73141,01214,80115,041018,83600000000000000000000000000000
       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
28,724
0
19,616
10,030
0
2,460
13,467
16,579
0
22,477
23,199
31,282
0
25,441
19,086
24,835
0
13,534
26,598
14,035
0
17,052
64,927
38,903
0
49,627
49,250
33,408
0
29,025
0
9,344
9,105
8,558
12,796
14,062
14,062
20,951
0
16,759
0
16,833
0
22,724
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000022,724016,833016,759020,95114,06214,06212,7968,5589,1059,344029,025033,40849,25049,627038,90364,92717,052014,03526,59813,534024,83519,08625,441031,28223,19922,477016,57913,4672,460010,03019,616028,72400000000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
0
0
0
35,700
35,700
23,000
23,000
20,100
32,800
54,900
38,300
48,100
76,600
84,700
26,891
26,891
35,765
51,031
39,382
31,905
38,596
61,144
53,987
50,976
50,324
71,499
59,751
55,818
70,282
92,655
90,127
74,883
94,777
125,778
175,351
155,772
145,171
175,520
170,669
167,064
177,719
201,564
163,857
173,980
178,154
224,852
221,401
207,763
214,596
236,782
330,173
297,728
327,688
358,881
450,097
394,159
443,178
507,507
570,172
444,983
472,677
567,899
527,216
504,025
540,007
586,615
554,645
479,827
540,457
572,603
559,631
468,833
471,713
507,840
528,927
465,874
499,515
527,910
533,951
445,921
500,468
549,562
534,866
459,919
576,412
647,377
527,986
502,719
546,214
651,825
551,954
527,355
594,531
678,563
560,870
518,988
592,791
650,580
578,091
515,320
562,024
638,581
569,522
523,533
590,172
686,070
615,823
615,823
2,013,602
2,130,582
2,130,582
2,191,867
2,191,867
2,080,826
2,080,826
2,633,128
2,633,128
2,630,076
2,630,076
2,430,018
2,348,141
2,225,103
2,219,491
2,353,318
2,362,971
2,318,512
2,256,294
2,209,945
1,821,793
1,754,878
1,758,908
1,782,497
2,149,111
1,804,861
1,845,950
1,845,9501,804,8612,149,1111,782,4971,758,9081,754,8781,821,7932,209,9452,256,2942,318,5122,362,9712,353,3182,219,4912,225,1032,348,1412,430,0182,630,0762,630,0762,633,1282,633,1282,080,8262,080,8262,191,8672,191,8672,130,5822,130,5822,013,602615,823615,823686,070590,172523,533569,522638,581562,024515,320578,091650,580592,791518,988560,870678,563594,531527,355551,954651,825546,214502,719527,986647,377576,412459,919534,866549,562500,468445,921533,951527,910499,515465,874528,927507,840471,713468,833559,631572,603540,457479,827554,645586,615540,007504,025527,216567,899472,677444,983570,172507,507443,178394,159450,097358,881327,688297,728330,173236,782214,596207,763221,401224,852178,154173,980163,857201,564177,719167,064170,669175,520145,171155,772175,351125,77894,77774,88390,12792,65570,28255,81859,75171,49950,32450,97653,98761,14438,59631,90539,38251,03135,76526,89126,89184,70076,60048,10038,30054,90032,80020,10023,00023,00035,70035,700000
   > Total Current Liabilities 
0
0
0
28,300
28,300
15,600
15,600
20,100
32,700
54,900
38,300
48,100
76,600
84,700
26,891
26,891
35,765
51,031
39,382
31,905
38,596
61,144
53,987
50,976
50,324
71,499
59,751
55,818
70,282
92,655
88,425
73,266
93,141
124,326
149,147
131,680
121,621
153,668
149,942
144,214
153,298
176,064
141,586
152,125
153,302
194,589
189,035
176,357
181,652
214,849
253,265
213,576
240,124
265,193
361,623
294,559
338,626
395,038
460,464
295,259
313,266
403,112
376,178
350,333
385,715
422,614
401,763
324,389
397,082
420,997
408,955
324,052
331,226
367,562
387,837
322,947
362,492
396,549
405,401
318,221
385,874
443,498
435,902
347,135
464,799
538,457
415,478
395,737
439,789
546,481
453,885
428,788
492,144
578,143
463,682
418,486
498,531
562,879
493,783
420,591
471,982
552,840
485,221
434,804
508,020
607,147
542,645
542,645
649,797
763,646
763,646
810,152
810,152
751,756
751,756
662,227
662,227
840,414
840,414
894,336
858,482
744,483
769,218
869,572
842,871
737,479
718,061
685,430
768,948
716,437
762,476
831,231
891,172
773,329
794,386
794,386773,329891,172831,231762,476716,437768,948685,430718,061737,479842,871869,572769,218744,483858,482894,336840,414840,414662,227662,227751,756751,756810,152810,152763,646763,646649,797542,645542,645607,147508,020434,804485,221552,840471,982420,591493,783562,879498,531418,486463,682578,143492,144428,788453,885546,481439,789395,737415,478538,457464,799347,135435,902443,498385,874318,221405,401396,549362,492322,947387,837367,562331,226324,052408,955420,997397,082324,389401,763422,614385,715350,333376,178403,112313,266295,259460,464395,038338,626294,559361,623265,193240,124213,576253,265214,849181,652176,357189,035194,589153,302152,125141,586176,064153,298144,214149,942153,668121,621131,680149,147124,32693,14173,26688,42592,65570,28255,81859,75171,49950,32450,97653,98761,14438,59631,90539,38251,03135,76526,89126,89184,70076,60048,10038,30054,90032,70020,10015,60015,60028,30028,300000
       Short-term Debt 
0
0
0
11,400
11,400
0
0
3,400
3,400
18,100
16,900
16,900
28,800
39,800
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,300
4,189
4,204
4,040
4,044
4,112
8,780
8,929
4,225
4,528
4,593
4,874
4,832
4,832
4,832
0
67,269
0
10,377
10,422
0
0
10,402
0
155,962
0
0
0
12,953
88,995
88,988
88,866
75,000
75,000
92,639
67,605
30,000
34,865
0
0
131,054
0
0
0
127,887
97,015
138,841
0
139,484
90,759
91,877
106,469
71,834
90,575
92,334
139,816
116,434
101,364
112,370
172,875
143,444
93,572
106,057
148,220
104,837
94,569
94,959
124,815
109,273
104,215
133,288
154,686
147,290
147,290
266,819
279,207
279,207
292,312
292,312
299,161
299,161
328,366
328,366
348,921
348,921
346,321
328,624
297,561
288,534
299,693
311,005
317,844
328,348
332,160
337,258
321,430
309,517
589,796
569,016
303,603
615,140
615,140303,603569,016589,796309,517321,430337,258332,160328,348317,844311,005299,693288,534297,561328,624346,321348,921348,921328,366328,366299,161299,161292,312292,312279,207279,207266,819147,290147,290154,686133,288104,215109,273124,81594,95994,569104,837148,220106,05793,572143,444172,875112,370101,364116,434139,81692,33490,57571,834106,46991,87790,759139,4840138,84197,015127,887000131,0540034,86530,00067,60592,63975,00075,00088,86688,98888,99512,953000155,962010,4020010,42210,377067,26904,8324,8324,8324,8744,5934,5284,2258,9298,7804,1124,0444,0404,2044,1894,3000000000000000000000039,80028,80016,90016,90018,1003,4003,4000011,40011,400000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
266,819
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000000000266,819000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
11,300
11,300
10,000
10,000
14,700
23,800
29,900
25,700
23,300
37,800
34,400
14,507
14,507
22,015
38,002
20,430
19,107
24,983
41,223
24,606
23,989
24,007
35,766
18,551
23,319
29,801
39,396
30,700
36,758
49,703
56,588
42,038
42,823
45,384
77,198
39,067
70,644
80,063
94,151
50,608
60,769
64,525
98,018
71,330
68,777
70,732
84,303
76,344
65,638
102,049
104,386
139,197
121,033
175,934
213,049
171,150
138,545
146,431
207,481
157,928
116,268
145,507
191,571
152,068
91,671
151,978
198,978
158,526
143,477
144,929
196,504
167,723
155,183
187,572
222,894
183,783
133,861
171,655
213,197
176,874
161,778
292,120
353,228
203,872
195,703
254,802
309,348
191,146
203,239
263,145
304,989
182,789
202,692
286,691
314,111
246,204
208,857
275,479
330,716
236,703
207,774
264,247
343,360
240,671
240,671
231,760
316,995
316,995
366,676
366,676
285,746
285,746
177,124
177,124
295,296
295,296
304,552
255,912
231,932
221,471
314,561
231,782
236,376
198,645
188,448
234,340
212,318
238,660
300,031
268,308
225,480
259,734
259,734225,480268,308300,031238,660212,318234,340188,448198,645236,376231,782314,561221,471231,932255,912304,552295,296295,296177,124177,124285,746285,746366,676366,676316,995316,995231,760240,671240,671343,360264,247207,774236,703330,716275,479208,857246,204314,111286,691202,692182,789304,989263,145203,239191,146309,348254,802195,703203,872353,228292,120161,778176,874213,197171,655133,861183,783222,894187,572155,183167,723196,504144,929143,477158,526198,978151,97891,671152,068191,571145,507116,268157,928207,481146,431138,545171,150213,049175,934121,033139,197104,386102,04965,63876,34484,30370,73268,77771,33098,01864,52560,76950,60894,15180,06370,64439,06777,19845,38442,82342,03856,58849,70336,75830,70039,39629,80123,31918,55135,76624,00723,98924,60641,22324,98319,10720,43038,00222,01514,50714,50734,40037,80023,30025,70029,90023,80014,70010,00010,00011,30011,300000
       Other Current Liabilities 
0
0
0
5,600
5,600
5,600
5,600
5,400
5,500
6,900
12,600
7,900
10,000
10,500
12,384
12,384
13,750
13,029
18,952
12,798
13,613
19,921
29,381
26,987
26,317
35,733
41,200
32,499
40,481
53,259
57,725
36,508
43,438
67,738
77,915
56,293
35,616
15,258
86,510
72,096
43,934
18,616
70,907
26,126
23,696
26,776
96,057
31,272
31,049
130,546
61,898
147,938
31,784
34,923
222,426
173,526
40,397
181,989
85,620
156,714
166,835
195,631
158,293
52,845
48,934
48,280
129,248
27,284
39,765
39,925
160,273
26,866
186,297
171,058
41,001
167,764
174,920
173,655
44,970
56,562
51,036
230,301
73,086
61,163
54,413
54,071
92,578
73,881
63,561
69,605
98,417
86,800
86,127
72,020
89,175
83,714
74,251
70,418
89,776
77,421
68,971
67,834
86,898
82,897
77,300
78,709
100,687
100,687
109,193
132,702
132,702
118,753
118,753
109,875
109,875
108,234
108,234
153,032
153,032
203,669
211,765
107,252
100,663
98,160
255,917
183,259
139,957
117,291
160,867
125,675
196,927
-77,851
-144,592
136,157
-384,408
-384,408136,157-144,592-77,851196,927125,675160,867117,291139,957183,259255,91798,160100,663107,252211,765203,669153,032153,032108,234108,234109,875109,875118,753118,753132,702132,702109,193100,687100,68778,70977,30082,89786,89867,83468,97177,42189,77670,41874,25183,71489,17572,02086,12786,80098,41769,60563,56173,88192,57854,07154,41361,16373,086230,30151,03656,56244,970173,655174,920167,76441,001171,058186,29726,866160,27339,92539,76527,284129,24848,28048,93452,845158,293195,631166,835156,71485,620181,98940,397173,526222,42634,92331,784147,93861,898130,54631,04931,27296,05726,77623,69626,12670,90718,61643,93472,09686,51015,25835,61656,29377,91567,73843,43836,50857,72553,25940,48132,49941,20035,73326,31726,98729,38119,92113,61312,79818,95213,02913,75012,38412,38410,50010,0007,90012,6006,9005,5005,4005,6005,6005,6005,600000
   > Long-term Liabilities 
0
0
0
7,400
7,400
7,400
7,400
100
100
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,702
1,702
1,617
1,636
1,452
26,204
24,092
23,550
21,852
20,727
22,850
24,421
25,500
22,271
21,855
24,852
30,263
32,366
31,406
32,944
21,933
76,908
84,152
87,564
93,688
88,474
99,600
104,552
112,469
109,708
149,724
159,411
164,787
151,038
153,692
154,292
164,001
152,882
155,438
143,375
151,606
150,676
144,781
140,487
140,278
141,090
142,927
137,023
131,361
128,550
127,700
114,594
106,064
98,964
112,784
111,613
108,920
112,508
106,982
106,425
105,344
98,069
98,567
102,387
100,420
97,188
100,502
94,260
87,701
84,308
94,729
90,042
85,741
84,301
88,729
82,152
78,923
73,178
73,178
1,363,805
1,366,936
1,366,936
1,381,715
1,381,715
1,329,070
1,329,070
1,970,901
1,970,901
1,789,662
1,789,662
1,535,682
1,489,659
1,480,620
1,450,273
1,483,746
1,520,100
1,581,033
1,538,233
1,524,515
1,052,845
1,038,441
996,432
951,266
1,257,939
1,031,532
1,051,564
1,051,5641,031,5321,257,939951,266996,4321,038,4411,052,8451,524,5151,538,2331,581,0331,520,1001,483,7461,450,2731,480,6201,489,6591,535,6821,789,6621,789,6621,970,9011,970,9011,329,0701,329,0701,381,7151,381,7151,366,9361,366,9361,363,80573,17873,17878,92382,15288,72984,30185,74190,04294,72984,30887,70194,260100,50297,188100,420102,38798,56798,069105,344106,425106,982112,508108,920111,613112,78498,964106,064114,594127,700128,550131,361137,023142,927141,090140,278140,487144,781150,676151,606143,375155,438152,882164,001154,292153,692151,038164,787159,411149,724109,708112,469104,55299,60088,47493,68887,56484,15276,90821,93332,94431,40632,36630,26324,85221,85522,27125,50024,42122,85020,72721,85223,55024,09226,2041,4521,6361,6171,7021,702000000000000000000001001007,4007,4007,4007,400000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
642,972
0
321,081
325,290
0
331,680
336,249
405,807
0
376,522
411,911
30,225
8,911
30,225
3,225
0
0
0
0
00003,22530,2258,91130,225411,911376,5220405,807336,249331,6800325,290321,0810642,97200000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
28,724
0
19,616
10,030
0
2,460
13,467
16,579
0
22,477
23,199
31,282
0
25,441
19,086
24,835
0
13,534
26,598
14,035
0
17,052
64,927
38,903
0
49,627
49,250
33,408
0
29,025
0
9,344
9,105
8,558
12,796
14,062
14,062
20,951
0
16,759
0
16,833
0
22,724
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000022,724016,833016,759020,95114,06214,06212,7968,5589,1059,344029,025033,40849,25049,627038,90364,92717,052014,03526,59813,534024,83519,08625,441031,28223,19922,477016,57913,4672,460010,03019,616028,72400000000000000000000000000000000000000000000000000000000000000000000000
       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
1,617
0
1,636
1,452
1,315
1,090
1,321
1,500
1,366
4,188
7,021
8,837
5,915
5,836
9,752
15,050
18,492
18,746
21,475
21,933
76,908
84,152
87,564
93,688
88,474
99,600
0
112,469
109,708
149,724
159,411
164,787
151,038
153,692
154,292
164,001
152,882
155,438
143,375
151,606
150,676
144,781
140,487
0
141,090
142,927
0
137,023
128,550
127,700
0
114,594
106,064
98,964
0
111,613
108,920
112,508
0
106,425
105,344
98,069
0
102,387
97,188
100,502
0
87,701
84,308
94,729
0
85,741
0
84,301
88,729
82,152
78,923
73,178
0
35,142
28,302
28,302
27,896
27,896
27,335
27,335
24,633
24,633
19,604
19,604
15,627
0
24,737
23,816
24,275
0
24,055
22,894
22,894
22,734
0
22,345
24,247
0
0
0
00024,24722,345022,73422,89422,89424,055024,27523,81624,737015,62719,60419,60424,63324,63327,33527,33527,89627,89628,30228,30235,142073,17878,92382,15288,72984,301085,741094,72984,30887,7010100,50297,188102,387098,069105,344106,4250112,508108,920111,613098,964106,064114,5940127,700128,550137,0230142,927141,0900140,487144,781150,676151,606143,375155,438152,882164,001154,292153,692151,038164,787159,411149,724109,708112,469099,60088,47493,68887,56484,15276,90821,93321,47518,74618,49215,0509,7525,8365,9158,8377,0214,1881,3661,5001,3211,0901,3151,4521,63601,61700000000000000000000000000000
       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
0
0
83,709
0
78,606
79,131
0
77,925
71,880
73,350
0
69,598
63,220
59,571
0
67,461
65,004
59,510
0
62,779
58,988
54,516
0
53,877
50,104
54,738
0
47,677
45,114
56,551
0
50,439
0
47,977
53,630
49,569
48,220
47,377
47,377
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000000000047,37747,37748,22049,56953,63047,977050,439056,55145,11447,677054,73850,10453,877054,51658,98862,779059,51065,00467,461059,57163,22069,598073,35071,88077,925079,13178,606083,70900000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
4,400
4,400
21,300
21,300
51,300
50,100
53,500
65,800
59,200
57,900
55,000
61,010
61,010
61,595
64,563
71,056
67,825
66,814
73,426
90,808
98,809
109,396
123,500
151,197
171,129
193,400
222,848
264,501
273,629
262,022
295,044
367,695
395,011
425,132
451,904
502,052
517,499
524,021
539,543
577,482
586,046
595,830
608,511
643,670
681,286
736,276
820,443
963,486
1,058,895
1,136,252
1,069,702
1,155,552
1,223,099
1,293,388