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

American Electric Power Co Inc
Buy, Hold or Sell?

Let's analyze American Electric Power Co Inc together

I guess you are interested in American Electric Power Co 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 Electric Power Co 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 Electric Power Co Inc

I send you an email if I find something interesting about American Electric Power Co Inc.

1. Quick Overview

1.1. Quick analysis of American Electric Power Co Inc (30 sec.)










1.2. What can you expect buying and holding a share of American Electric Power Co Inc? (30 sec.)

How much money do you get?

How much money do you get?
$3.52
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$50.08
Expected worth in 1 year
$52.57
How sure are you?
95.0%

+ What do you gain per year?

Total Gains per Share
$6.00
Return On Investment
6.3%

For what price can you sell your share?

Current Price per Share
$95.58
Expected price per share
$87.19 - $100.72
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of American Electric Power Co Inc (5 min.)




Live pricePrice per Share (EOD)
$95.58
Intrinsic Value Per Share
$-52.31 - $-27.39
Total Value Per Share
$-2.23 - $22.69

2.2. Growth of American Electric Power Co Inc (5 min.)




Is American Electric Power Co Inc growing?

Current yearPrevious yearGrowGrow %
How rich?$26.7b$24.3b$1.6b6.3%

How much money is American Electric Power Co Inc making?

Current yearPrevious yearGrowGrow %
Making money$656m$564m$91.9m14.0%
Net Profit Margin13.0%11.5%--

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

2.3. Financial Health of American Electric Power Co Inc (5 min.)




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 Electric Power Co Inc?

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

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

Speculation

The Price per Share of American Electric Power Co Inc is $95.58. 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 Electric Power Co 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 Electric Power Co 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 $50.08. Based on the TTM, the Book Value Change Per Share is $0.62 per quarter. Based on the YOY, the Book Value Change Per Share is $0.36 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 $0.88 per quarter.
Based on historical numbers we can estimate the returns while holding a share of American Electric Power Co 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 Eps1.771.9%1.231.3%1.061.1%1.091.1%0.931.0%
Usd Book Value Change Per Share0.830.9%0.620.6%0.360.4%0.630.7%0.460.5%
Usd Dividend Per Share0.880.9%0.880.9%0.810.8%0.760.8%0.650.7%
Usd Total Gains Per Share1.711.8%1.501.6%1.171.2%1.391.4%1.111.2%
Usd Price Per Share102.60-89.42-86.34-87.19-78.05-
Price to Earnings Ratio14.49-23.10-23.86-24.30-22.04-
Price-to-Total Gains Ratio60.01-66.64--345.66--10.29-30.12-
Price to Book Ratio2.05-1.83-1.89-2.01-2.01-
Price-to-Total Gains Ratio60.01-66.64--345.66--10.29-30.12-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share95.58
Number of shares10
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.880.76
Usd Book Value Change Per Share0.620.63
Usd Total Gains Per Share1.501.39
Gains per Quarter (10 shares)15.0013.86
Gains per Year (10 shares)60.0255.42
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1352550302545
270501106150100
3106751709175155
414199230121100210
5176124290152125265
6211149350182150320
7246174410212175375
8281199470243201430
9317224530273226485
10352248590304251540

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%12.00.00.0100.0%20.00.00.0100.0%39.01.00.097.5%119.04.00.096.7%
Book Value Change Per Share3.01.00.075.0%9.03.00.075.0%16.04.00.080.0%34.06.00.085.0%97.026.00.078.9%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%121.00.02.098.4%
Total Gains per Share4.00.00.0100.0%11.01.00.091.7%19.01.00.095.0%38.02.00.095.0%112.011.00.091.1%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of American Electric Power Co 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--0.8260.621+33%0.359+130%0.627+32%0.460+80%
Book Value Per Share--50.08448.837+3%45.799+9%43.580+15%38.898+29%
Current Ratio--0.5650.570-1%0.617-8%0.558+1%0.553+2%
Debt To Asset Ratio--0.7330.7360%0.743-1%0.739-1%0.728+1%
Debt To Equity Ratio--2.7572.795-1%2.910-5%2.858-4%2.705+2%
Dividend Per Share--0.8830.879+0%0.810+9%0.759+16%0.655+35%
Enterprise Value---18172653713.400-24389981713.470+34%-23829563590.720+31%-18532720854.630+2%-13890038246.675-24%
Eps--1.7701.231+44%1.059+67%1.093+62%0.930+90%
Ev To Ebitda Ratio---1.954-3.315+70%-3.316+70%-2.685+37%-2.219+14%
Ev To Sales Ratio---0.838-1.258+50%-1.239+48%-1.033+23%-0.804-4%
Free Cash Flow Per Share--0.551-0.250+145%-1.657+401%-0.880+260%-0.640+216%
Free Cash Flow To Equity Per Share---0.577-0.310-46%-0.637+10%-0.027-95%-0.086-85%
Gross Profit Margin--1.0001.0000%1.0000%0.814+23%0.907+10%
Intrinsic Value_10Y_max---27.393--------
Intrinsic Value_10Y_min---52.313--------
Intrinsic Value_1Y_max---2.591--------
Intrinsic Value_1Y_min---3.467--------
Intrinsic Value_3Y_max---7.903--------
Intrinsic Value_3Y_min---12.016--------
Intrinsic Value_5Y_max---13.356--------
Intrinsic Value_5Y_min---22.252--------
Market Cap50902561935.360-8%54747446286.60047645868286.530+15%45981661409.280+19%46438324145.370+18%41566691753.325+32%
Net Profit Margin--0.1740.130+34%0.115+51%0.130+34%0.118+48%
Operating Margin--0.2720.216+26%0.196+38%0.205+32%0.202+35%
Operating Ratio--0.7510.793-5%0.808-7%0.804-7%0.805-7%
Pb Ratio1.908-7%2.0491.829+12%1.889+8%2.013+2%2.010+2%
Pe Ratio13.501-7%14.49323.103-37%23.855-39%24.305-40%22.042-34%
Price Per Share95.580-7%102.60089.415+15%86.340+19%87.188+18%78.045+31%
Price To Free Cash Flow Ratio43.398-7%46.586-26.717+157%20.184+131%-18.007+139%-12.075+126%
Price To Total Gains Ratio55.900-7%60.00566.643-10%-345.655+676%-10.285+117%30.118+99%
Quick Ratio--0.3100.298+4%0.263+18%0.275+13%0.304+2%
Return On Assets--0.0090.007+42%0.006+59%0.007+44%0.007+45%
Return On Equity--0.0350.025+41%0.023+54%0.025+41%0.024+47%
Total Gains Per Share--1.7101.500+14%1.169+46%1.386+23%1.115+53%
Usd Book Value--26724600000.00026021700000.000+3%24390850000.000+10%23211820000.000+15%20716822500.000+29%
Usd Book Value Change Per Share--0.8260.621+33%0.359+130%0.627+32%0.460+80%
Usd Book Value Per Share--50.08448.837+3%45.799+9%43.580+15%38.898+29%
Usd Dividend Per Share--0.8830.879+0%0.810+9%0.759+16%0.655+35%
Usd Enterprise Value---18172653713.400-24389981713.470+34%-23829563590.720+31%-18532720854.630+2%-13890038246.675-24%
Usd Eps--1.7701.231+44%1.059+67%1.093+62%0.930+90%
Usd Free Cash Flow--293800000.000-133025000.000+145%-882375000.000+400%-468585000.000+259%-340955000.000+216%
Usd Free Cash Flow Per Share--0.551-0.250+145%-1.657+401%-0.880+260%-0.640+216%
Usd Free Cash Flow To Equity Per Share---0.577-0.310-46%-0.637+10%-0.027-95%-0.086-85%
Usd Market Cap50902561935.360-8%54747446286.60047645868286.530+15%45981661409.280+19%46438324145.370+18%41566691753.325+32%
Usd Price Per Share95.580-7%102.60089.415+15%86.340+19%87.188+18%78.045+31%
Usd Profit--944400000.000656000000.000+44%564050000.000+67%582220000.000+62%502435000.000+88%
Usd Revenue--5420100000.0004912725000.000+10%4821550000.000+12%4451100000.000+22%4242257500.000+28%
Usd Total Gains Per Share--1.7101.500+14%1.169+46%1.386+23%1.115+53%
 EOD+4 -4MRQTTM+32 -7YOY+35 -45Y+35 -510Y+30 -10

3.3 Fundamental Score

Let's check the fundamental score of American Electric Power Co Inc based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1513.501
Price to Book Ratio (EOD)Between0-11.908
Net Profit Margin (MRQ)Greater than00.174
Operating Margin (MRQ)Greater than00.272
Quick Ratio (MRQ)Greater than10.310
Current Ratio (MRQ)Greater than10.565
Debt to Asset Ratio (MRQ)Less than10.733
Debt to Equity Ratio (MRQ)Less than12.757
Return on Equity (MRQ)Greater than0.150.035
Return on Assets (MRQ)Greater than0.050.009
Total4/10 (40.0%)

3.4 Technical Score

Let's check the technical score of American Electric Power Co Inc based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5042.443
Ma 20Greater thanMa 5096.704
Ma 50Greater thanMa 10098.186
Ma 100Greater thanMa 20098.606
OpenGreater thanClose95.850
Total2/5 (40.0%)

4. In-depth Analysis

4.1 About American Electric Power Co Inc

American Electric Power Company, Inc., an electric public utility holding company, engages in the generation, transmission, and distribution of electricity for sale to retail and wholesale customers in the United States. It operates through Vertically Integrated Utilities, Transmission and Distribution Utilities, AEP Transmission Holdco, and Generation & Marketing segments. The company generates electricity using coal and lignite, natural gas, renewable, nuclear, hydro, solar, wind, and other energy sources. It also supplies and markets electric power at wholesale to other electric utility companies, rural electric cooperatives, municipalities, and other market participants. American Electric Power Company, Inc. was incorporated in 1906 and is headquartered in Columbus, Ohio.

Fundamental data was last updated by Penke on 2024-12-04 11:20:09.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge 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 efficient.
The company is efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is unable to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is unable to pay all its debts with equity.

4.2.2. Valuation Summary

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

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit American Electric Power Co Inc earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare American Electric Power Co Inc to the Utilities - Regulated Electric industry mean.
  • A Net Profit Margin of 17.4% means that $0.17 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of American Electric Power Co Inc:

  • The MRQ is 17.4%. The company is making a huge profit. +2
  • The TTM is 13.0%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ17.4%TTM13.0%+4.4%
TTM13.0%YOY11.5%+1.5%
TTM13.0%5Y13.0%+0.1%
5Y13.0%10Y11.8%+1.2%
4.3.1.2. Return on Assets

Shows how efficient American Electric Power Co Inc is using its assets to generate profit.

  • Above 5% is considered healthy but always compare American Electric Power Co Inc to the Utilities - Regulated Electric industry mean.
  • 0.9% Return on Assets means that American Electric Power Co Inc generated $0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of American Electric Power Co Inc:

  • The MRQ is 0.9%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.7%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.9%TTM0.7%+0.3%
TTM0.7%YOY0.6%+0.1%
TTM0.7%5Y0.7%+0.0%
5Y0.7%10Y0.7%+0.0%
4.3.1.3. Return on Equity

Shows how efficient American Electric Power Co Inc is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare American Electric Power Co Inc to the Utilities - Regulated Electric industry mean.
  • 3.5% Return on Equity means American Electric Power Co Inc generated $0.04 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of American Electric Power Co Inc:

  • The MRQ is 3.5%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.5%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ3.5%TTM2.5%+1.0%
TTM2.5%YOY2.3%+0.2%
TTM2.5%5Y2.5%0.0%
5Y2.5%10Y2.4%+0.1%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of American Electric Power Co Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient American Electric Power Co Inc is operating .

  • Measures how much profit American Electric Power Co 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 Electric Power Co Inc to the Utilities - Regulated Electric industry mean.
  • An Operating Margin of 27.2% means the company generated $0.27  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of American Electric Power Co Inc:

  • The MRQ is 27.2%. The company is operating very efficient. +2
  • The TTM is 21.6%. The company is operating efficient. +1
Trends
Current periodCompared to+/- 
MRQ27.2%TTM21.6%+5.5%
TTM21.6%YOY19.6%+2.0%
TTM21.6%5Y20.5%+1.1%
5Y20.5%10Y20.2%+0.4%
4.3.2.2. Operating Ratio

Measures how efficient American Electric Power Co Inc is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Utilities - Regulated Electric industry mean).
  • An Operation Ratio of 0.75 means that the operating costs are $0.75 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of American Electric Power Co Inc:

  • The MRQ is 0.751. The company is efficient in keeping operating costs low. +1
  • The TTM is 0.793. The company is efficient in keeping operating costs low. +1
Trends
Current periodCompared to+/- 
MRQ0.751TTM0.793-0.043
TTM0.793YOY0.808-0.015
TTM0.7935Y0.804-0.011
5Y0.80410Y0.805-0.001
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of American Electric Power Co Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if American Electric Power Co Inc is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Utilities - Regulated Electric industry mean).
  • A Current Ratio of 0.57 means the company has $0.57 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of American Electric Power Co Inc:

  • The MRQ is 0.565. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.570. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.565TTM0.570-0.005
TTM0.570YOY0.617-0.047
TTM0.5705Y0.558+0.013
5Y0.55810Y0.553+0.005
4.4.3.2. Quick Ratio

Measures if American Electric Power Co 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 Electric Power Co Inc to the Utilities - Regulated Electric industry mean.
  • A Quick Ratio of 0.31 means the company can pay off $0.31 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of American Electric Power Co Inc:

  • The MRQ is 0.310. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.298. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.310TTM0.298+0.012
TTM0.298YOY0.263+0.034
TTM0.2985Y0.275+0.023
5Y0.27510Y0.304-0.029
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of American Electric Power Co Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of American Electric Power Co Inc assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare American Electric Power Co Inc to Utilities - Regulated Electric industry mean.
  • A Debt to Asset Ratio of 0.73 means that American Electric Power Co Inc assets are financed with 73.3% credit (debt) and the remaining percentage (100% - 73.3%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of American Electric Power Co Inc:

  • The MRQ is 0.733. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.736. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.733TTM0.736-0.003
TTM0.736YOY0.743-0.007
TTM0.7365Y0.739-0.003
5Y0.73910Y0.728+0.011
4.5.4.2. Debt to Equity Ratio

Measures if American Electric Power Co Inc is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare American Electric Power Co Inc to the Utilities - Regulated Electric industry mean.
  • A Debt to Equity ratio of 275.7% means that company has $2.76 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of American Electric Power Co Inc:

  • The MRQ is 2.757. The company is unable to pay all its debts with equity. -1
  • The TTM is 2.795. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ2.757TTM2.795-0.038
TTM2.795YOY2.910-0.115
TTM2.7955Y2.858-0.063
5Y2.85810Y2.705+0.153
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 Electric Power Co Inc generates.

  • Above 15 is considered overpriced but always compare American Electric Power Co Inc to the Utilities - Regulated Electric industry mean.
  • A PE ratio of 14.49 means the investor is paying $14.49 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of American Electric Power Co Inc:

  • The EOD is 13.501. Based on the earnings, the company is underpriced. +1
  • The MRQ is 14.493. Based on the earnings, the company is underpriced. +1
  • The TTM is 23.103. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD13.501MRQ14.493-0.992
MRQ14.493TTM23.103-8.611
TTM23.103YOY23.855-0.752
TTM23.1035Y24.305-1.201
5Y24.30510Y22.042+2.263
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 Electric Power Co Inc:

  • The EOD is 43.398. Based on how much money comes from the company's main activities, the company is fair priced.
  • The MRQ is 46.586. Based on how much money comes from the company's main activities, the company is fair priced.
  • The TTM is -26.717. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD43.398MRQ46.586-3.187
MRQ46.586TTM-26.717+73.303
TTM-26.717YOY20.184-46.901
TTM-26.7175Y-18.007-8.710
5Y-18.00710Y-12.075-5.933
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 Electric Power Co Inc is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Utilities - Regulated Electric industry mean).
  • A PB ratio of 2.05 means the investor is paying $2.05 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of American Electric Power Co Inc:

  • The EOD is 1.908. Based on the equity, the company is underpriced. +1
  • The MRQ is 2.049. Based on the equity, the company is underpriced. +1
  • The TTM is 1.829. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.908MRQ2.049-0.140
MRQ2.049TTM1.829+0.220
TTM1.829YOY1.889-0.061
TTM1.8295Y2.013-0.185
5Y2.01310Y2.010+0.003
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 American Electric Power Co Inc.

4.8.1. Institutions holding American Electric Power Co Inc

Institutions are holding 80.749% of the shares of American Electric Power Co Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Vanguard Group Inc9.56250.0936509267938396161.6763
2024-06-30BlackRock Inc8.53340.090345446150-155595-0.3412
2024-09-30State Street Corp5.05150.11232690275511149544.3236
2024-09-30Wellington Management Company LLP3.91880.37520870388469380.2254
2024-09-30GQG Partners LLC2.7262.334414517471493520751.5036
2024-09-30Geode Capital Management, LLC2.35180.1037125246923525882.8967
2024-09-30Morgan Stanley - Brokerage Accounts2.30120.091212255302-12016036-49.5071
2024-09-30Dodge & Cox2.17450.671911580505-251300-2.1239
2024-09-30Amvescap Plc.1.4810.15627887371-523925-6.2288
2024-09-30FMR Inc1.28940.04296866952108716318.8097
2024-09-30Royal Bank of Canada1.27320.1426780672-82852-1.2071
2024-06-30Bank of America Corp1.12050.04635967154163670737.7953
2024-09-30Ameriprise Financial Inc0.96570.13535142881-19523-0.3782
2024-09-30Massachusetts Financial Services Company0.95670.15615094833-69142-1.3389
2024-09-30Legal & General Group PLC0.9230.10514915552-175580-3.4487
2024-09-30AllianceBernstein L.P.0.91030.167148477954036999.0839
2024-09-30Nuveen Asset Management, LLC0.88630.1364720079-10484-0.2216
2024-09-30Northern Trust Corp0.85970.07694578267-147733-3.126
2024-09-30Allspring Global Investments Holdings, LLC0.85320.721945437713418468.1355
2024-09-30Wells Fargo & Co0.83450.10324444482-297054-6.2649
Total 48.97325.8614260813865-2990506-1.1%

4.9.2. Funds holding American Electric Power Co Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31Vanguard Total Stock Mkt Idx Inv3.15890.09616823023-57471-0.3405
2024-10-31Vanguard Institutional 500 Index Trust2.64860.1089141053841682611.2073
2024-11-27Invesco QQQ Trust1.98210.336310555882246500.2341
2024-11-27The Utilities Select Sector SPDR® ETF1.42424.21197584710175400.2318
2024-09-30Dodge & Cox Stock I1.38030.6527735120000
2024-11-27SPDR® S&P 500® ETF Trust1.22850.10476542476-36308-0.5519
2024-09-30Fidelity 500 Index1.22830.1126541384473440.729
2024-11-27iShares Core S&P 500 ETF1.12760.10466005308185850.3104
2024-09-30Vanguard Equity-Income Inv0.9850.9055246026-425645-7.5048
2024-10-31Vanguard Value Index Inv0.84740.24284512745148100.3293
2024-09-30Vanguard Wellington™ Inv0.72680.34883870705745711.9644
2024-09-30Allspring Special US Mid Cap Value Eq0.64872.490234549002044006.2883
2024-10-31Allspring Special Mid Cap Value Inst0.64872.461345490000
2024-10-31Vanguard Institutional Index I0.63470.10893380428-1580-0.0467
2024-10-31Vanguard Utilities ETF0.62643.92813336085127200.3827
2024-10-31Hartford Dividend and Growth Y0.59711.7061318002600
2024-09-30Columbia Dividend Value0.56630.72663015728-27582-0.9063
2024-10-31Columbia Dividend Income Inst0.56540.71143010951-4777-0.1584
2024-09-30MFS Large Cap Value Equity0.50380.4512683072-59327-2.1633
2024-09-30Lazard Global Listed Infrastructure Inst0.50113.01672668825-1919625-41.836
Total 22.029922.8237117323758-1949434-1.7%

5.3. Insider Transactions

Insiders are holding 0.038% of the shares of American Electric Power Co Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-06-05Antonio P SmythSELL489890
2024-05-31Greg B HallSELL588088.25
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

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

Summary
Total Assets100,119,100
Total Liabilities73,394,500
Total Stockholder Equity26,617,400
 As reported
Total Liabilities 73,394,500
Total Stockholder Equity+ 26,617,400
Total Assets = 100,119,100

Assets

Total Assets100,119,100
Total Current Assets6,020,800
Long-term Assets94,098,300
Total Current Assets
Cash And Cash Equivalents 245,800
Short-term Investments 228,600
Net Receivables 2,597,100
Inventory 1,685,700
Other Current Assets 1,263,600
Total Current Assets  (as reported)6,020,800
Total Current Assets  (calculated)6,020,800
+/-0
Long-term Assets
Property Plant Equipment 80,646,700
Goodwill 52,500
Long Term Investments 4,679,200
Long-term Assets Other 8,719,900
Long-term Assets  (as reported)94,098,300
Long-term Assets  (calculated)94,098,300
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities10,647,600
Long-term Liabilities62,746,900
Total Stockholder Equity26,617,400
Total Current Liabilities
Short-term Debt 4,583,000
Short Long Term Debt 4,486,300
Accounts payable 2,265,600
Other Current Liabilities 2,151,800
Total Current Liabilities  (as reported)10,647,600
Total Current Liabilities  (calculated)13,486,700
+/- 2,839,100
Long-term Liabilities
Long term Debt 39,147,700
Capital Lease Obligations 587,200
Long-term Liabilities Other 677,900
Long-term Liabilities  (as reported)62,746,900
Long-term Liabilities  (calculated)40,412,800
+/- 22,334,100
Total Stockholder Equity
Common Stock3,468,700
Retained Earnings 13,700,700
Accumulated Other Comprehensive Income -86,900
Other Stockholders Equity 9,534,900
Total Stockholder Equity (as reported)26,617,400
Total Stockholder Equity (calculated)26,617,400
+/-0
Other
Capital Stock3,468,700
Cash and Short Term Investments 474,400
Common Stock Shares Outstanding 533,601
Current Deferred Revenue410,600
Liabilities and Stockholders Equity 100,119,100
Net Debt 43,975,400
Net Invested Capital 70,251,400
Net Working Capital -4,626,800
Property Plant and Equipment Gross 106,499,500
Short Long Term Debt Total 44,221,200



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-311993-12-311993-09-301993-06-301993-03-311992-12-311992-09-301992-06-301992-03-311991-12-311991-09-301991-06-301991-03-311990-12-311990-09-301990-06-301990-03-311989-12-311989-09-301989-06-301989-03-311988-12-311988-09-301988-06-301988-03-311987-12-311987-09-301987-06-301987-03-311986-12-311986-09-301986-06-301986-03-311985-12-311985-09-30
> Total Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
15,461,200
15,513,800
15,402,100
15,712,700
15,766,200
15,960,700
15,699,700
15,902,300
15,985,800
15,857,600
15,686,600
15,885,500
15,905,700
16,326,800
16,250,400
16,615,300
16,798,400
17,812,200
17,476,200
19,483,200
20,130,000
20,587,000
20,438,000
21,488,000
21,902,000
40,399,000
40,518,000
54,548,000
46,910,000
50,227,000
52,819,000
47,281,000
50,153,000
51,158,000
45,516,000
34,741,000
36,901,000
35,359,000
36,079,000
36,744,000
36,235,000
35,848,000
34,822,000
34,663,000
35,097,000
33,939,000
35,956,000
36,172,000
35,765,000
36,184,000
36,385,000
37,987,000
37,936,000
39,193,000
39,456,000
40,366,000
41,317,000
42,696,000
43,038,000
45,155,000
45,865,000
46,338,000
47,193,000
48,348,000
49,625,000
49,937,000
49,892,000
50,455,000
50,560,000
50,752,000
51,187,000
52,223,000
52,902,000
53,421,000
53,843,000
54,367,000
54,550,000
54,979,000
54,963,000
56,414,000
57,038,000
57,620,000
57,925,000
59,633,000
60,038,000
60,938,000
61,099,000
61,683,100
62,486,500
63,317,100
61,442,000
63,467,700
61,728,300
62,739,100
63,964,900
64,729,100
65,609,500
66,870,100
67,617,400
68,802,800
70,722,000
72,550,000
73,900,700
75,892,300
77,724,000
77,804,800
78,689,300
80,757,200
82,985,100
84,358,200
86,337,100
87,668,700
89,831,400
90,861,300
91,249,400
93,469,400
94,517,900
96,002,100
95,125,600
96,684,000
97,744,600
99,622,600
100,119,100
100,119,10099,622,60097,744,60096,684,00095,125,60096,002,10094,517,90093,469,40091,249,40090,861,30089,831,40087,668,70086,337,10084,358,20082,985,10080,757,20078,689,30077,804,80077,724,00075,892,30073,900,70072,550,00070,722,00068,802,80067,617,40066,870,10065,609,50064,729,10063,964,90062,739,10061,728,30063,467,70061,442,00063,317,10062,486,50061,683,10061,099,00060,938,00060,038,00059,633,00057,925,00057,620,00057,038,00056,414,00054,963,00054,979,00054,550,00054,367,00053,843,00053,421,00052,902,00052,223,00051,187,00050,752,00050,560,00050,455,00049,892,00049,937,00049,625,00048,348,00047,193,00046,338,00045,865,00045,155,00043,038,00042,696,00041,317,00040,366,00039,456,00039,193,00037,936,00037,987,00036,385,00036,184,00035,765,00036,172,00035,956,00033,939,00035,097,00034,663,00034,822,00035,848,00036,235,00036,744,00036,079,00035,359,00036,901,00034,741,00045,516,00051,158,00050,153,00047,281,00052,819,00050,227,00046,910,00054,548,00040,518,00040,399,00021,902,00021,488,00020,438,00020,587,00020,130,00019,483,20017,476,20017,812,20016,798,40016,615,30016,250,40016,326,80015,905,70015,885,50015,686,60015,857,60015,985,80015,902,30015,699,70015,960,70015,766,20015,712,70015,402,10015,513,80015,461,2000000000000000000000000000000000000
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,273,700
1,285,200
1,199,400
1,281,400
1,349,400
1,446,600
1,339,500
1,401,900
1,543,800
1,493,000
1,396,800
1,354,900
1,407,800
1,451,800
1,379,100
1,518,100
1,585,600
2,641,000
1,921,000
2,217,700
2,590,000
2,985,000
2,828,000
3,216,000
3,575,000
9,216,000
8,605,000
22,031,000
14,234,000
16,152,000
18,007,000
12,563,000
14,280,000
15,111,000
13,597,000
6,101,000
7,444,000
5,932,000
6,355,000
4,897,000
4,830,000
4,865,000
4,983,000
4,021,000
4,403,000
3,530,000
4,670,000
3,945,000
3,249,000
3,255,000
3,175,000
3,588,000
3,163,000
3,263,000
3,111,000
3,052,000
3,361,000
4,006,000
3,984,000
3,775,000
4,118,000
4,224,000
4,479,000
4,756,000
5,516,000
5,793,000
5,421,000
5,016,000
4,789,000
4,754,000
4,374,000
4,182,000
4,214,000
4,483,000
4,648,000
4,589,000
4,397,000
4,622,000
4,317,000
4,310,000
4,335,000
4,323,000
4,111,000
4,478,000
4,116,000
4,225,000
4,548,000
4,072,400
4,146,300
4,438,900
5,949,200
6,033,900
3,616,400
3,809,000
4,067,800
4,253,100
4,135,000
4,570,100
4,692,400
4,113,900
3,914,800
4,061,300
4,166,400
4,077,800
5,292,000
4,273,200
4,338,200
4,351,500
4,258,400
4,605,800
5,785,100
7,809,200
8,268,000
9,371,000
9,320,000
9,418,700
7,798,200
8,041,300
6,736,600
6,082,100
5,849,600
6,652,800
6,020,800
6,020,8006,652,8005,849,6006,082,1006,736,6008,041,3007,798,2009,418,7009,320,0009,371,0008,268,0007,809,2005,785,1004,605,8004,258,4004,351,5004,338,2004,273,2005,292,0004,077,8004,166,4004,061,3003,914,8004,113,9004,692,4004,570,1004,135,0004,253,1004,067,8003,809,0003,616,4006,033,9005,949,2004,438,9004,146,3004,072,4004,548,0004,225,0004,116,0004,478,0004,111,0004,323,0004,335,0004,310,0004,317,0004,622,0004,397,0004,589,0004,648,0004,483,0004,214,0004,182,0004,374,0004,754,0004,789,0005,016,0005,421,0005,793,0005,516,0004,756,0004,479,0004,224,0004,118,0003,775,0003,984,0004,006,0003,361,0003,052,0003,111,0003,263,0003,163,0003,588,0003,175,0003,255,0003,249,0003,945,0004,670,0003,530,0004,403,0004,021,0004,983,0004,865,0004,830,0004,897,0006,355,0005,932,0007,444,0006,101,00013,597,00015,111,00014,280,00012,563,00018,007,00016,152,00014,234,00022,031,0008,605,0009,216,0003,575,0003,216,0002,828,0002,985,0002,590,0002,217,7001,921,0002,641,0001,585,6001,518,1001,379,1001,451,8001,407,8001,354,9001,396,8001,493,0001,543,8001,401,9001,339,5001,446,6001,349,4001,281,4001,199,4001,285,2001,273,7000000000000000000000000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
74,900
32,300
46,400
62,900
87,500
129,200
93,700
80,000
189,400
110,400
112,700
57,500
86,100
94,200
91,800
91,500
133,200
175,300
147,900
173,000
280,000
242,000
274,000
333,000
364,000
312,000
295,000
437,000
275,000
212,000
379,000
333,000
306,000
585,000
566,000
1,213,000
1,764,000
1,176,000
1,708,000
1,182,000
1,253,000
1,066,000
1,461,000
595,000
1,261,000
882,000
849,000
528,000
478,000
422,000
259,000
726,000
456,000
172,000
196,000
178,000
155,000
218,000
338,000
497,000
710,000
493,000
877,000
579,000
927,000
912,000
1,090,000
294,000
625,000
417,000
546,000
221,000
286,000
297,000
443,000
279,000
179,000
117,000
147,000
118,000
292,000
190,000
194,000
163,000
190,000
195,000
178,000
176,400
190,400
246,800
212,200
210,500
175,000
172,400
343,900
214,600
183,400
211,200
788,300
234,100
227,700
210,500
348,800
246,800
1,554,600
348,800
409,700
392,700
273,200
312,700
1,372,700
403,400
675,600
575,300
522,200
509,400
343,500
304,900
353,300
330,100
230,700
247,900
245,800
245,800247,900230,700330,100353,300304,900343,500509,400522,200575,300675,600403,4001,372,700312,700273,200392,700409,700348,8001,554,600246,800348,800210,500227,700234,100788,300211,200183,400214,600343,900172,400175,000210,500212,200246,800190,400176,400178,000195,000190,000163,000194,000190,000292,000118,000147,000117,000179,000279,000443,000297,000286,000221,000546,000417,000625,000294,0001,090,000912,000927,000579,000877,000493,000710,000497,000338,000218,000155,000178,000196,000172,000456,000726,000259,000422,000478,000528,000849,000882,0001,261,000595,0001,461,0001,066,0001,253,0001,182,0001,708,0001,176,0001,764,0001,213,000566,000585,000306,000333,000379,000212,000275,000437,000295,000312,000364,000333,000274,000242,000280,000173,000147,900175,300133,20091,50091,80094,20086,10057,500112,700110,400189,40080,00093,700129,20087,50062,90046,40032,30074,9000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
208,000
179,000
175,000
2,616,000
275,000
73,000
127,000
202,000
3
198,000
425,000
197,000
337,000
-50,000
365,000
339,000
243,000
670,000
327,000
215,000
289,000
259,000
363,000
238,000
298,000
326,000
416,000
366,000
311,000
240,000
294,000
217,000
297,000
278,000
324,000
261,000
298,000
288,000
353,000
310,000
377,000
318,000
386,000
293,000
356,000
315,000
386,800
264,500
306,900
279,200
331,700
275,000
317,600
310,700
161,700
167,900
163,100
164,100
159,100
168,900
175,700
198,400
202,700
185,200
192,300
209,000
200,800
199,100
221,700
218,400
220,400
208,500
192,000
202,200
187,500
194,600
202,500
211,000
214,300
217,000
225,700
228,600
228,600225,700217,000214,300211,000202,500194,600187,500202,200192,000208,500220,400218,400221,700199,100200,800209,000192,300185,200202,700198,400175,700168,900159,100164,100163,100167,900161,700310,700317,600275,000331,700279,200306,900264,500386,800315,000356,000293,000386,000318,000377,000310,000353,000288,000298,000261,000324,000278,000297,000217,000294,000240,000311,000366,000416,000326,000298,000238,000363,000259,000289,000215,000327,000670,000243,000339,000365,000-50,000337,000197,000425,000198,0003202,000127,00073,000275,0002,616,000175,000179,000208,000000000000000000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
638,600
627,900
558,800
600,400
576,800
608,000
637,200
700,200
709,500
716,600
670,700
706,300
731,000
726,200
723,100
856,700
878,200
1,064,800
1,032,100
1,093,100
1,037,000
1,132,000
1,191,000
1,156,000
993,000
2,502,000
3,022,000
3,699,000
3,158,000
2,532,000
2,824,000
1,882,000
2,554,000
2,638,000
2,546,000
1,741,000
2,572,000
1,685,000
1,535,000
1,710,000
1,521,000
1,546,000
1,333,000
1,524,000
1,125,000
1,058,000
1,210,000
1,220,000
1,000,000
1,017,000
1,083,000
1,040,000
1,089,000
1,072,000
1,115,000
922,000
1,050,000
1,195,000
1,187,000
1,066,000
962,000
1,037,000
1,029,000
1,597,000
2,116,000
2,500,000
1,981,000
2,312,000
2,050,000
2,197,000
1,938,000
1,885,000
1,717,000
1,808,000
1,904,000
1,871,000
1,869,000
1,931,000
1,856,000
1,860,000
1,943,000
1,926,000
1,855,000
1,926,000
1,889,000
1,920,000
1,853,000
1,640,500
1,876,100
2,087,900
2,094,900
1,916,700
1,711,200
1,661,800
1,740,900
1,891,000
1,851,500
2,270,700
2,118,100
1,926,500
1,882,300
1,781,200
1,825,100
1,705,100
1,741,500
1,791,500
1,850,700
2,028,000
2,046,000
2,263,600
2,277,000
2,063,100
2,004,100
2,446,900
1,211,900
2,669,700
2,445,000
2,577,700
2,725,300
2,398,700
2,368,100
2,651,800
2,597,100
2,597,1002,651,8002,368,1002,398,7002,725,3002,577,7002,445,0002,669,7001,211,9002,446,9002,004,1002,063,1002,277,0002,263,6002,046,0002,028,0001,850,7001,791,5001,741,5001,705,1001,825,1001,781,2001,882,3001,926,5002,118,1002,270,7001,851,5001,891,0001,740,9001,661,8001,711,2001,916,7002,094,9002,087,9001,876,1001,640,5001,853,0001,920,0001,889,0001,926,0001,855,0001,926,0001,943,0001,860,0001,856,0001,931,0001,869,0001,871,0001,904,0001,808,0001,717,0001,885,0001,938,0002,197,0002,050,0002,312,0001,981,0002,500,0002,116,0001,597,0001,029,0001,037,000962,0001,066,0001,187,0001,195,0001,050,000922,0001,115,0001,072,0001,089,0001,040,0001,083,0001,017,0001,000,0001,220,0001,210,0001,058,0001,125,0001,524,0001,333,0001,546,0001,521,0001,710,0001,535,0001,685,0002,572,0001,741,0002,546,0002,638,0002,554,0001,882,0002,824,0002,532,0003,158,0003,699,0003,022,0002,502,000993,0001,156,0001,191,0001,132,0001,037,0001,093,1001,032,1001,064,800878,200856,700723,100726,200731,000706,300670,700716,600709,500700,200637,200608,000576,800600,400558,800627,900638,6000000000000000000000000000000000000
       Other Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
139,400
132,200
96,900
94,700
147,400
146,600
118,600
98,700
150,800
143,700
111,100
103,900
129,400
132,200
87,400
81,300
92,400
881,300
266,700
456,100
729,000
983,000
759,000
1,109,000
1,647,000
5,579,000
4,482,000
17,895,000
10,801,000
13,408,000
14,804,000
10,348,000
10,457,000
10,742,000
9,258,000
1,981,000
2,142,000
1,893,000
1,915,000
1,014,000
1,095,000
1,061,000
1,115,000
1,050,000
1,381,000
861,000
1,962,000
1,471,000
995,000
951,000
1,023,000
909,000
676,000
981,000
839,000
985,000
1,209,000
1,544,000
1,441,000
540,000
320,000
687,000
204,000
345,000
430,000
354,000
181,000
401,000
420,000
93,000
78,000
325,000
75,000
126,000
103,000
88,000
91,000
98,000
81,000
80,000
175,000
158,000
145,000
127,000
137,000
125,000
105,000
115,200
102,300
106,500
107,400
156,600
158,500
189,000
153,500
292,500
352,300
280,400
137,500
150,100
123,300
109,900
98,500
92,900
80,800
58,000
61,400
90,700
129,800
180,300
307,000
647,800
840,700
1,324,800
6,581,800
1,457,100
1,721,000
1,566,300
1,410,500
1,259,500
1,263,500
1,856,900
1,263,600
1,263,6001,856,9001,263,5001,259,5001,410,5001,566,3001,721,0001,457,1006,581,8001,324,800840,700647,800307,000180,300129,80090,70061,40058,00080,80092,90098,500109,900123,300150,100137,500280,400352,300292,500153,500189,000158,500156,600107,400106,500102,300115,200105,000125,000137,000127,000145,000158,000175,00080,00081,00098,00091,00088,000103,000126,00075,000325,00078,00093,000420,000401,000181,000354,000430,000345,000204,000687,000320,000540,0001,441,0001,544,0001,209,000985,000839,000981,000676,000909,0001,023,000951,000995,0001,471,0001,962,000861,0001,381,0001,050,0001,115,0001,061,0001,095,0001,014,0001,915,0001,893,0002,142,0001,981,0009,258,00010,742,00010,457,00010,348,00014,804,00013,408,00010,801,00017,895,0004,482,0005,579,0001,647,0001,109,000759,000983,000729,000456,100266,700881,30092,40081,30087,400132,200129,400103,900111,100143,700150,80098,700118,600146,600147,40094,70096,900132,200139,4000000000000000000000000000000000000
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
14,187,500
14,228,600
14,202,700
14,431,300
14,416,800
14,514,100
14,360,200
14,500,400
14,442,000
14,364,600
14,289,800
14,530,600
14,497,900
14,875,000
14,871,300
15,097,200
15,212,800
15,171,200
15,555,200
17,265,500
17,540,000
17,602,000
17,610,000
18,272,000
18,327,000
31,183,000
31,913,000
32,517,000
32,676,000
34,075,000
34,812,000
34,718,000
35,873,000
36,047,000
31,919,000
28,640,000
29,457,000
29,427,000
29,724,000
31,847,000
31,405,000
30,983,000
29,839,000
30,642,000
30,694,000
30,409,000
31,286,000
32,227,000
32,516,000
32,929,000
33,210,000
34,399,000
34,773,000
35,930,000
36,345,000
37,314,000
37,956,000
38,690,000
39,054,000
41,380,000
41,747,000
42,114,000
42,714,000
43,592,000
44,109,000
44,144,000
44,471,000
45,439,000
45,771,000
45,998,000
46,813,000
48,041,000
48,688,000
48,938,000
49,195,000
49,778,000
50,153,000
50,357,000
50,646,000
52,104,000
52,703,000
53,297,000
53,814,000
55,155,000
55,922,000
56,713,000
56,551,000
57,610,700
58,340,200
58,878,200
55,492,800
57,433,800
58,111,900
58,930,100
59,897,100
60,476,000
61,474,500
62,300,000
62,925,000
64,688,900
66,807,200
68,488,700
69,734,300
71,814,500
72,432,000
73,531,600
74,351,100
76,405,700
78,726,700
79,752,400
80,552,000
79,859,500
81,563,400
81,490,300
81,929,400
84,050,700
86,719,700
87,960,800
88,389,000
90,601,900
91,895,000
92,969,800
94,098,300
94,098,30092,969,80091,895,00090,601,90088,389,00087,960,80086,719,70084,050,70081,929,40081,490,30081,563,40079,859,50080,552,00079,752,40078,726,70076,405,70074,351,10073,531,60072,432,00071,814,50069,734,30068,488,70066,807,20064,688,90062,925,00062,300,00061,474,50060,476,00059,897,10058,930,10058,111,90057,433,80055,492,80058,878,20058,340,20057,610,70056,551,00056,713,00055,922,00055,155,00053,814,00053,297,00052,703,00052,104,00050,646,00050,357,00050,153,00049,778,00049,195,00048,938,00048,688,00048,041,00046,813,00045,998,00045,771,00045,439,00044,471,00044,144,00044,109,00043,592,00042,714,00042,114,00041,747,00041,380,00039,054,00038,690,00037,956,00037,314,00036,345,00035,930,00034,773,00034,399,00033,210,00032,929,00032,516,00032,227,00031,286,00030,409,00030,694,00030,642,00029,839,00030,983,00031,405,00031,847,00029,724,00029,427,00029,457,00028,640,00031,919,00036,047,00035,873,00034,718,00034,812,00034,075,00032,676,00032,517,00031,913,00031,183,00018,327,00018,272,00017,610,00017,602,00017,540,00017,265,50015,555,20015,171,20015,212,80015,097,20014,871,30014,875,00014,497,90014,530,60014,289,80014,364,60014,442,00014,500,40014,360,20014,514,10014,416,80014,431,30014,202,70014,228,60014,187,5000000000000000000000000000000000000
       Property Plant Equipment 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
11,864,500
11,942,900
11,989,900
12,083,100
12,101,400
12,115,700
12,156,200
12,210,600
12,194,300
12,201,500
12,207,400
12,313,100
12,333,700
12,790,800
12,816,200
12,991,600
13,093,400
13,128,700
13,508,600
15,086,500
12,815,000
12,924,000
12,921,000
13,055,000
13,019,000
21,954,000
22,070,000
22,393,000
22,103,000
22,867,000
23,072,000
24,543,000
24,447,000
23,441,000
22,817,000
21,684,000
22,328,000
22,413,000
23,012,000
22,029,000
22,055,000
22,181,000
22,294,000
22,801,000
22,599,000
22,893,000
23,515,000
24,284,000
24,808,000
25,398,000
25,822,000
26,781,000
27,303,000
28,467,000
29,030,000
29,870,000
30,371,000
31,004,000
31,789,000
32,987,000
33,251,000
33,559,000
33,821,000
34,344,000
34,526,000
34,718,000
34,998,000
35,674,000
35,766,000
36,064,000
36,417,000
36,971,000
37,432,000
37,828,000
38,133,000
38,763,000
39,130,000
39,425,000
39,870,000
40,997,000
41,530,000
42,273,000
43,064,000
44,117,000
44,810,000
45,013,000
45,238,000
46,133,200
46,832,900
47,436,200
44,262,200
45,639,300
46,236,300
47,227,200
48,316,500
50,261,500
51,365,100
52,441,500
53,355,700
55,099,100
57,014,000
58,219,400
59,682,700
61,095,500
61,975,600
62,839,700
63,667,400
64,768,000
65,515,000
66,462,100
67,471,000
66,579,600
68,524,200
69,338,800
70,433,100
71,927,900
73,978,500
75,315,500
76,440,200
77,313,600
78,399,000
79,441,500
80,646,700
80,646,70079,441,50078,399,00077,313,60076,440,20075,315,50073,978,50071,927,90070,433,10069,338,80068,524,20066,579,60067,471,00066,462,10065,515,00064,768,00063,667,40062,839,70061,975,60061,095,50059,682,70058,219,40057,014,00055,099,10053,355,70052,441,50051,365,10050,261,50048,316,50047,227,20046,236,30045,639,30044,262,20047,436,20046,832,90046,133,20045,238,00045,013,00044,810,00044,117,00043,064,00042,273,00041,530,00040,997,00039,870,00039,425,00039,130,00038,763,00038,133,00037,828,00037,432,00036,971,00036,417,00036,064,00035,766,00035,674,00034,998,00034,718,00034,526,00034,344,00033,821,00033,559,00033,251,00032,987,00031,789,00031,004,00030,371,00029,870,00029,030,00028,467,00027,303,00026,781,00025,822,00025,398,00024,808,00024,284,00023,515,00022,893,00022,599,00022,801,00022,294,00022,181,00022,055,00022,029,00023,012,00022,413,00022,328,00021,684,00022,817,00023,441,00024,447,00024,543,00023,072,00022,867,00022,103,00022,393,00022,070,00021,954,00013,019,00013,055,00012,921,00012,924,00012,815,00015,086,50013,508,60013,128,70013,093,40012,991,60012,816,20012,790,80012,333,70012,313,10012,207,40012,201,50012,194,30012,210,60012,156,20012,115,70012,101,40012,083,10011,989,90011,942,90011,864,5000000000000000000000000000000000000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,422,000
1,378,000
1,382,000
1,310,000
1,300,000
6,838,000
1,494,000
2,062,000
848,000
496,000
396,000
396,000
396,000
397,000
78,000
78,000
78,000
78,000
76,000
76,000
76,000
76,000
76,000
76,000
76,000
76,000
76,000
76,000
76,000
76,000
76,000
76,000
76,000
76,000
76,000
76,000
76,000
76,000
76,000
76,000
76,000
76,000
76,000
76,000
76,000
76,000
76,000
90,000
90,000
90,000
91,000
91,000
91,000
91,000
91,000
91,000
91,000
91,000
91,000
91,000
91,000
53,000
52,500
52,500
52,500
52,500
52,500
52,500
52,500
52,500
52,500
52,500
52,500
52,500
52,500
52,500
52,500
52,500
52,500
52,500
52,500
52,500
52,500
52,500
52,500
52,500
52,500
52,500
52,500
52,500
52,500
52,500
52,500
52,500
52,500
52,500
52,500
52,500
52,50052,50052,50052,50052,50052,50052,50052,50052,50052,50052,50052,50052,50052,50052,50052,50052,50052,50052,50052,50052,50052,50052,50052,50052,50052,50052,50052,50052,50052,50052,50052,50052,50052,50052,50052,50053,00091,00091,00091,00091,00091,00091,00091,00091,00091,00091,00091,00090,00090,00090,00076,00076,00076,00076,00076,00076,00076,00076,00076,00076,00076,00076,00076,00076,00076,00076,00076,00076,00076,00076,00076,00076,00076,00076,00076,00076,00076,00076,00076,00078,00078,00078,00078,000397,000396,000396,000396,000496,000848,0002,062,0001,494,0006,838,0001,300,0001,310,0001,382,0001,378,0001,422,00000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
368,000
341,000
317,000
314,000
297,000
266,000
224,000
228,000
294,000
0
363,000
353,000
321,800
328,900
298,500
311,700
289,100
310,500
285,600
310,400
282,100
271,200
264,500
264,900
254,000
250,400
313,500
299,000
266,600
323,700
247,100
3,759,900
242,200
4,046,800
4,220,400
4,190,200
267,000
4,206,000
3,783,300
3,604,800
3,787,200
3,921,200
4,043,100
3,905,100
4,196,500
4,422,300
4,497,200
4,679,200
4,679,2004,497,2004,422,3004,196,5003,905,1004,043,1003,921,2003,787,2003,604,8003,783,3004,206,000267,0004,190,2004,220,4004,046,800242,2003,759,900247,100323,700266,600299,000313,500250,400254,000264,900264,500271,200282,100310,400285,600310,500289,100311,700298,500328,900321,800353,000363,0000294,000228,000224,000266,000297,000314,000317,000341,000368,0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,422,000
1,378,000
1,382,000
1,310,000
1,300,000
1,360,000
1,494,000
2,062,000
848,000
496,000
396,000
396,000
396,000
397,000
78,000
78,000
78,000
78,000
76,000
76,000
76,000
76,000
76,000
76,000
76,000
76,000
95,400
76,000
76,000
76,000
91,200
76,000
76,000
76,000
88,800
76,000
76,000
76,000
86,300
76,000
76,000
76,000
77,200
76,000
76,000
76,000
76,000
90,000
90,000
90,000
24,000
91,000
91,000
91,000
10,000
91,000
91,000
91,000
4,900
91,000
91,000
53,000
1,800
52,500
52,500
52,500
52,500
52,500
52,500
52,500
52,500
52,500
52,500
52,500
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000000052,50052,50052,50052,50052,50052,50052,50052,50052,50052,50052,5001,80053,00091,00091,0004,90091,00091,00091,00010,00091,00091,00091,00024,00090,00090,00090,00076,00076,00076,00076,00077,20076,00076,00076,00086,30076,00076,00076,00088,80076,00076,00076,00091,20076,00076,00076,00095,40076,00076,00076,00076,00076,00076,00076,00076,00078,00078,00078,00078,000397,000396,000396,000396,000496,000848,0002,062,0001,494,0001,360,0001,300,0001,310,0001,382,0001,378,0001,422,00000000000000000000000000000000000000000000000000000000000000
       Accumulated depreciation 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-18,691,000
-18,945,000
-18,932,000
-19,174,000
-19,288,000
-19,564,000
-19,792,000
-20,059,000
-20,188,000
0
-19,589,000
-19,588,000
19,348,200
-19,597,300
-19,646,200
-16,337,600
16,397,300
-16,674,200
-16,907,600
-17,121,700
-17,167,000
-17,431,200
-17,571,400
-17,841,600
-17,986,100
-18,182,600
-18,439,100
-18,760,200
-19,007,600
-19,368,100
-19,777,400
0
-20,411,400
0
0
0
-20,805,100
0
0
0
-22,511,100
0
0
0
0
0
0
0
0000000-22,511,100000-20,805,100000-20,411,4000-19,777,400-19,368,100-19,007,600-18,760,200-18,439,100-18,182,600-17,986,100-17,841,600-17,571,400-17,431,200-17,167,000-17,121,700-16,907,600-16,674,20016,397,300-16,337,600-19,646,200-19,597,30019,348,200-19,588,000-19,589,0000-20,188,000-20,059,000-19,792,000-19,564,000-19,288,000-19,174,000-18,932,000-18,945,000-18,691,0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,308,000
9,229,000
9,843,000
10,124,000
10,573,000
11,208,000
11,740,000
10,175,000
11,426,000
12,606,000
9,102,000
6,956,000
7,129,000
7,014,000
6,712,000
9,818,000
9,350,000
8,802,000
7,545,000
7,841,000
8,095,000
7,516,000
7,771,000
7,943,000
7,708,000
7,531,000
7,388,000
7,618,000
7,470,000
7,463,000
7,315,000
7,444,000
7,585,000
7,686,000
7,265,000
8,393,000
8,496,000
8,555,000
8,893,000
9,248,000
9,583,000
9,426,000
9,473,000
9,765,000
10,005,000
9,934,000
10,396,000
11,070,000
11,256,000
11,110,000
11,062,000
11,015,000
11,023,000
10,932,000
10,776,000
11,107,000
11,173,000
11,024,000
10,750,000
11,038,000
11,112,000
11,700,000
11,313,000
11,477,500
11,507,300
11,442,000
11,230,600
11,794,500
11,875,600
11,702,900
11,580,600
10,214,500
10,109,400
9,806,000
9,516,800
8,673,700
9,740,700
10,216,800
9,999,100
9,292,800
10,403,900
10,639,400
10,631,200
71,060,000
13,159,200
13,237,800
13,028,500
11,779,900
12,986,700
12,099,000
11,443,800
10,793,600
0
0
11,896,300
0
0
0
0
000011,896,3000010,793,60011,443,80012,099,00012,986,70011,779,90013,028,50013,237,80013,159,20071,060,00010,631,20010,639,40010,403,9009,292,8009,999,10010,216,8009,740,7008,673,7009,516,8009,806,00010,109,40010,214,50011,580,60011,702,90011,875,60011,794,50011,230,60011,442,00011,507,30011,477,50011,313,00011,700,00011,112,00011,038,00010,750,00011,024,00011,173,00011,107,00010,776,00010,932,00011,023,00011,015,00011,062,00011,110,00011,256,00011,070,00010,396,0009,934,00010,005,0009,765,0009,473,0009,426,0009,583,0009,248,0008,893,0008,555,0008,496,0008,393,0007,265,0007,686,0007,585,0007,444,0007,315,0007,463,0007,470,0007,618,0007,388,0007,531,0007,708,0007,943,0007,771,0007,516,0008,095,0007,841,0007,545,0008,802,0009,350,0009,818,0006,712,0007,014,0007,129,0006,956,0009,102,00012,606,00011,426,00010,175,00011,740,00011,208,00010,573,00010,124,0009,843,0009,229,0005,308,0000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
10,498,500
10,504,300
10,352,700
10,659,600
10,665,100
10,872,100
10,638,600
10,899,200
10,929,600
10,782,200
10,571,400
10,740,000
11,106,600
11,503,300
11,429,900
11,763,800
11,891,300
12,878,200
12,441,100
14,467,800
15,041,000
15,481,000
15,249,000
16,482,000
16,930,000
31,810,000
31,767,000
46,160,000
38,520,000
41,757,000
43,667,000
37,981,000
40,896,000
41,703,000
35,770,000
26,918,000
27,705,000
26,413,000
27,621,000
28,870,000
28,164,000
27,765,000
26,539,000
26,148,000
26,829,000
25,557,000
26,971,000
27,084,000
26,381,000
26,758,000
26,860,000
28,575,000
28,396,000
29,537,000
29,547,000
30,287,000
30,828,000
32,065,000
32,121,000
34,401,000
34,907,000
33,575,000
34,129,000
35,208,000
36,301,000
36,667,000
36,236,000
36,833,000
36,781,000
36,813,000
36,534,000
37,558,000
38,045,000
38,413,000
38,537,000
39,130,000
39,129,000
39,442,000
39,200,000
40,328,000
40,619,000
41,035,000
41,053,000
42,809,000
42,790,000
43,496,000
43,390,000
43,778,200
44,344,800
44,912,200
44,099,000
46,047,600
44,016,600
44,889,600
45,859,400
46,415,500
47,097,900
48,118,700
48,570,600
49,743,400
51,493,500
53,126,800
53,903,000
55,979,100
57,716,300
57,526,600
58,054,700
59,982,700
61,765,100
62,728,300
63,809,900
64,988,500
65,793,300
66,564,300
66,663,800
69,347,000
70,550,100
71,878,500
69,776,000
71,398,100
71,900,900
73,390,000
73,394,500
73,394,50073,390,00071,900,90071,398,10069,776,00071,878,50070,550,10069,347,00066,663,80066,564,30065,793,30064,988,50063,809,90062,728,30061,765,10059,982,70058,054,70057,526,60057,716,30055,979,10053,903,00053,126,80051,493,50049,743,40048,570,60048,118,70047,097,90046,415,50045,859,40044,889,60044,016,60046,047,60044,099,00044,912,20044,344,80043,778,20043,390,00043,496,00042,790,00042,809,00041,053,00041,035,00040,619,00040,328,00039,200,00039,442,00039,129,00039,130,00038,537,00038,413,00038,045,00037,558,00036,534,00036,813,00036,781,00036,833,00036,236,00036,667,00036,301,00035,208,00034,129,00033,575,00034,907,00034,401,00032,121,00032,065,00030,828,00030,287,00029,547,00029,537,00028,396,00028,575,00026,860,00026,758,00026,381,00027,084,00026,971,00025,557,00026,829,00026,148,00026,539,00027,765,00028,164,00028,870,00027,621,00026,413,00027,705,00026,918,00035,770,00041,703,00040,896,00037,981,00043,667,00041,757,00038,520,00046,160,00031,767,00031,810,00016,930,00016,482,00015,249,00015,481,00015,041,00014,467,80012,441,10012,878,20011,891,30011,763,80011,429,90011,503,30011,106,60010,740,00010,571,40010,782,20010,929,60010,899,20010,638,60010,872,10010,665,10010,659,60010,352,70010,504,30010,498,5000000000000000000000000000000000000
   > Total Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,529,500
1,535,900
1,514,500
1,834,700
1,831,200
1,715,700
1,531,000
1,625,100
1,723,200
1,593,900
1,351,500
1,496,000
1,837,000
1,918,300
1,762,200
2,083,700
2,055,500
3,072,200
2,280,700
2,801,600
3,569,000
4,298,000
3,907,000
4,670,000
5,130,000
12,675,000
12,759,000
27,067,000
19,043,000
19,650,000
21,975,000
18,099,000
19,127,000
18,515,000
16,666,000
9,790,000
8,153,000
6,241,000
6,188,000
5,982,000
6,312,000
6,428,000
5,632,000
5,007,000
5,532,000
4,531,000
5,412,000
5,460,000
4,864,000
4,561,000
5,596,000
5,456,000
5,308,000
5,804,000
4,908,000
5,207,000
5,172,000
5,626,000
5,722,000
6,297,000
6,411,000
5,393,000
4,987,000
5,327,000
5,515,000
5,778,000
6,148,000
6,518,000
5,989,000
5,887,000
5,684,000
6,611,000
6,342,000
6,407,000
6,795,000
6,823,000
6,175,000
6,519,000
5,692,000
6,112,000
6,519,000
7,600,000
7,457,000
7,967,000
7,128,000
6,650,000
7,058,000
7,108,500
7,221,900
7,869,900
7,779,400
9,498,000
7,914,500
8,392,200
7,322,000
8,271,300
9,471,400
9,058,300
8,426,200
8,648,800
7,990,600
8,357,100
8,611,200
10,299,100
11,654,700
10,122,000
9,047,200
9,926,700
10,220,100
10,428,600
9,954,000
12,426,700
13,568,600
12,448,000
11,836,400
14,567,400
12,621,700
13,267,100
11,278,100
11,583,600
10,906,600
10,162,700
10,647,600
10,647,60010,162,70010,906,60011,583,60011,278,10013,267,10012,621,70014,567,40011,836,40012,448,00013,568,60012,426,7009,954,00010,428,60010,220,1009,926,7009,047,20010,122,00011,654,70010,299,1008,611,2008,357,1007,990,6008,648,8008,426,2009,058,3009,471,4008,271,3007,322,0008,392,2007,914,5009,498,0007,779,4007,869,9007,221,9007,108,5007,058,0006,650,0007,128,0007,967,0007,457,0007,600,0006,519,0006,112,0005,692,0006,519,0006,175,0006,823,0006,795,0006,407,0006,342,0006,611,0005,684,0005,887,0005,989,0006,518,0006,148,0005,778,0005,515,0005,327,0004,987,0005,393,0006,411,0006,297,0005,722,0005,626,0005,172,0005,207,0004,908,0005,804,0005,308,0005,456,0005,596,0004,561,0004,864,0005,460,0005,412,0004,531,0005,532,0005,007,0005,632,0006,428,0006,312,0005,982,0006,188,0006,241,0008,153,0009,790,00016,666,00018,515,00019,127,00018,099,00021,975,00019,650,00019,043,00027,067,00012,759,00012,675,0005,130,0004,670,0003,907,0004,298,0003,569,0002,801,6002,280,7003,072,2002,055,5002,083,7001,762,2001,918,3001,837,0001,496,0001,351,5001,593,9001,723,2001,625,1001,531,0001,715,7001,831,2001,834,7001,514,5001,535,9001,529,5000000000000000000000000000000000000
       Short-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
295,300
506,200
512,600
610,700
731,000
868,200
503,400
599,400
632,300
679,900
466,000
496,200
762,100
999,700
822,800
950,700
861,300
1,032,500
730,200
904,800
1,199,000
2,032,000
1,778,000
2,090,000
2,223,000
4,972,000
5,256,000
5,485,000
5,573,000
5,079,000
5,125,000
5,455,000
5,215,000
4,547,000
4,059,000
4,797,000
1,935,000
1,587,000
1,677,000
2,105,000
2,230,000
2,460,000
1,812,000
1,302,000
1,704,000
1,078,000
732,000
1,163,000
1,287,000
959,000
1,812,000
1,287,000
1,552,000
1,959,000
1,497,000
1,452,000
1,340,000
1,274,000
1,984,000
2,423,000
2,915,000
1,908,000
1,892,000
1,867,000
2,316,000
2,516,000
2,752,000
2,655,000
3,129,000
2,710,000
2,546,000
3,083,000
3,030,000
3,191,000
3,488,000
3,152,000
2,981,000
3,357,000
2,584,000
2,306,000
2,944,000
4,006,000
3,663,000
3,849,000
3,306,000
2,922,000
2,608,000
2,631,800
3,254,300
4,066,600
3,863,100
4,591,000
4,050,200
4,606,700
3,418,600
3,392,300
5,274,900
4,870,600
4,146,800
3,608,500
3,614,700
3,763,600
4,066,500
4,671,100
6,808,100
5,450,700
4,545,100
4,806,700
5,419,200
5,829,200
5,267,600
4,865,400
6,483,700
4,700,800
3,447,500
6,222,000
6,643,600
7,364,500
5,621,700
5,436,400
5,043,300
3,852,700
4,583,000
4,583,0003,852,7005,043,3005,436,4005,621,7007,364,5006,643,6006,222,0003,447,5004,700,8006,483,7004,865,4005,267,6005,829,2005,419,2004,806,7004,545,1005,450,7006,808,1004,671,1004,066,5003,763,6003,614,7003,608,5004,146,8004,870,6005,274,9003,392,3003,418,6004,606,7004,050,2004,591,0003,863,1004,066,6003,254,3002,631,8002,608,0002,922,0003,306,0003,849,0003,663,0004,006,0002,944,0002,306,0002,584,0003,357,0002,981,0003,152,0003,488,0003,191,0003,030,0003,083,0002,546,0002,710,0003,129,0002,655,0002,752,0002,516,0002,316,0001,867,0001,892,0001,908,0002,915,0002,423,0001,984,0001,274,0001,340,0001,452,0001,497,0001,959,0001,552,0001,287,0001,812,000959,0001,287,0001,163,000732,0001,078,0001,704,0001,302,0001,812,0002,460,0002,230,0002,105,0001,677,0001,587,0001,935,0004,797,0004,059,0004,547,0005,215,0005,455,0005,125,0005,079,0005,573,0005,485,0005,256,0004,972,0002,223,0002,090,0001,778,0002,032,0001,199,000904,800730,2001,032,500861,300950,700822,800999,700762,100496,200466,000679,900632,300599,400503,400868,200731,000610,700512,600506,200295,3000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
2,500,400
0
0
0
1,831,800
0
4,152,300
3,942,400
2,878,000
4,118,400
21,403,600
2,359,300
1,753,700
2,616,100
2,281,400
1,904,200
1,698,500
3,386,500
3,534,400
3,837,700
4,437,000
6,573,800
5,214,300
4,308,600
4,565,400
5,178,600
5,586,500
5,025,800
4,767,800
6,388,700
4,606,700
4,105,800
6,108,600
6,527,200
7,247,900
5,504,000
5,320,700
4,936,200
3,753,600
4,486,300
4,486,3003,753,6004,936,2005,320,7005,504,0007,247,9006,527,2006,108,6004,105,8004,606,7006,388,7004,767,8005,025,8005,586,5005,178,6004,565,4004,308,6005,214,3006,573,8004,437,0003,837,7003,534,4003,386,5001,698,5001,904,2002,281,4002,616,1001,753,7002,359,30021,403,6004,118,4002,878,0003,942,4004,152,30001,831,8000002,500,400000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
222,100
245,400
184,700
251,200
196,100
164,700
200,300
220,100
185,500
177,700
177,800
206,200
158,700
176,100
207,700
353,300
342,200
512,000
460,900
618,000
741,000
560,000
647,000
699,000
729,000
1,591,000
1,782,000
2,627,000
2,058,000
1,252,000
1,847,000
2,245,000
2,162,000
2,641,000
2,662,000
2,042,000
2,930,000
1,860,000
1,700,000
1,337,000
1,246,000
1,165,000
1,033,000
1,051,000
876,000
925,000
1,112,000
1,144,000
1,033,000
1,191,000
1,180,000
1,360,000
1,263,000
1,189,000
1,121,000
1,324,000
1,176,000
1,414,000
1,447,000
1,297,000
1,126,000
1,096,000
1,004,000
1,158,000
954,000
863,000
884,000
1,061,000
884,000
969,000
1,003,000
1,095,000
978,000
906,000
988,000
1,169,000
1,004,000
987,000
1,044,000
1,266,000
1,213,000
1,228,000
1,259,000
1,287,000
1,283,000
1,236,000
1,274,000
1,418,000
1,219,500
1,242,300
1,340,300
1,688,500
1,116,900
1,268,400
1,537,000
2,065,300
1,449,600
1,635,400
1,579,900
1,874,300
1,497,200
1,689,000
1,766,800
2,085,800
1,593,400
1,628,000
1,659,600
1,709,700
1,703,900
1,641,600
1,597,100
2,054,600
1,694,300
2,198,200
2,240,200
2,613,000
2,269,300
2,433,900
2,258,600
2,032,500
1,990,900
2,331,500
2,265,600
2,265,6002,331,5001,990,9002,032,5002,258,6002,433,9002,269,3002,613,0002,240,2002,198,2001,694,3002,054,6001,597,1001,641,6001,703,9001,709,7001,659,6001,628,0001,593,4002,085,8001,766,8001,689,0001,497,2001,874,3001,579,9001,635,4001,449,6002,065,3001,537,0001,268,4001,116,9001,688,5001,340,3001,242,3001,219,5001,418,0001,274,0001,236,0001,283,0001,287,0001,259,0001,228,0001,213,0001,266,0001,044,000987,0001,004,0001,169,000988,000906,000978,0001,095,0001,003,000969,000884,0001,061,000884,000863,000954,0001,158,0001,004,0001,096,0001,126,0001,297,0001,447,0001,414,0001,176,0001,324,0001,121,0001,189,0001,263,0001,360,0001,180,0001,191,0001,033,0001,144,0001,112,000925,000876,0001,051,0001,033,0001,165,0001,246,0001,337,0001,700,0001,860,0002,930,0002,042,0002,662,0002,641,0002,162,0002,245,0001,847,0001,252,0002,058,0002,627,0001,782,0001,591,000729,000699,000647,000560,000741,000618,000460,900512,000342,200353,300207,700176,100158,700206,200177,800177,700185,500220,100200,300164,700196,100251,200184,700245,400222,1000000000000000000000000000000000000
       Other Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,012,100
100
-100
972,800
904,100
682,800
827,300
100
905,400
100
-200
793,600
100
742,500
100
-200
-100
100
1,089,600
1,278,800
1,629,000
1,706,000
1,482,000
1,881,000
2,178,000
6,112,000
5,721,000
18,955,000
11,412,000
13,319,000
15,003,000
10,399,000
11,750,000
11,327,000
9,945,000
2,951,000
3,288,000
2,794,000
2,811,000
2,540,000
2,836,000
1,000
2,787,000
2,654,000
2,952,000
2,528,000
3,568,000
3,153,000
2,544,000
2,411,000
2,604,000
2,809,000
2,493,000
2,656,000
2,290,000
2,431,000
2,656,000
2,938,000
2,291,000
1,673,000
2,104,000
-25,699,000
-55,713,000
1,383,000
2,221,762
2,370,252
2,454,540
2,354,000
1,916,615
1,924,000
1,855,000
1,437,000
2,271,956
2,017,000
2,024,000
2,186,000
1,891,000
1,878,000
1,766,000
2,241,000
2,060,000
2,060,000
2,220,000
2,507,000
2,204,000
2,157,000
2,841,000
2,712,100
2,390,000
2,225,200
2,234,400
2,875,300
2,405,400
2,173,100
2,019,800
2,456,700
2,381,400
2,183,300
2,327,000
2,753,800
2,478,300
2,522,400
2,396,500
3,176,100
2,892,200
2,686,800
2,502,800
3,074,700
2,766,000
2,607,700
2,689,100
5,185,100
5,034,400
5,065,900
5,773,200
5,362,400
3,318,800
3,086,500
3,018,200
1,890,900
1,760,600
2,023,600
2,151,800
2,151,8002,023,6001,760,6001,890,9003,018,2003,086,5003,318,8005,362,4005,773,2005,065,9005,034,4005,185,1002,689,1002,607,7002,766,0003,074,7002,502,8002,686,8002,892,2003,176,1002,396,5002,522,4002,478,3002,753,8002,327,0002,183,3002,381,4002,456,7002,019,8002,173,1002,405,4002,875,3002,234,4002,225,2002,390,0002,712,1002,841,0002,157,0002,204,0002,507,0002,220,0002,060,0002,060,0002,241,0001,766,0001,878,0001,891,0002,186,0002,024,0002,017,0002,271,9561,437,0001,855,0001,924,0001,916,6152,354,0002,454,5402,370,2522,221,7621,383,000-55,713,000-25,699,0002,104,0001,673,0002,291,0002,938,0002,656,0002,431,0002,290,0002,656,0002,493,0002,809,0002,604,0002,411,0002,544,0003,153,0003,568,0002,528,0002,952,0002,654,0002,787,0001,0002,836,0002,540,0002,811,0002,794,0003,288,0002,951,0009,945,00011,327,00011,750,00010,399,00015,003,00013,319,00011,412,00018,955,0005,721,0006,112,0002,178,0001,881,0001,482,0001,706,0001,629,0001,278,8001,089,600100-100-200100742,500100793,600-200100905,400100827,300682,800904,100972,800-1001001,012,1000000000000000000000000000000000000
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7,803,400
8,968,000
8,838,000
8,919,000
8,834,000
9,156,000
9,108,000
9,274,000
9,207,000
9,188,000
9,219,000
9,241,000
9,270,000
9,585,000
9,668,000
9,680,000
9,835,000
9,806,000
10,160,000
11,666,000
11,472,000
11,183,000
11,342,000
18,463,000
11,637,000
18,972,000
18,847,000
18,864,000
19,316,000
21,946,000
21,988,000
19,770,000
22,363,000
23,793,000
19,718,000
13,718,000
15,297,000
15,818,000
17,274,000
16,279,000
15,920,000
15,677,000
15,559,000
15,827,000
216,798,000
148,895
840,469
15,883,000
-2,457
1,081
80,593
17,119,000
-7,463
1,064,000
1,924,000
18,932,000
916,000
164,474,000
2,561,000
21,807,000
-15,000
28,182,000
29,142,000
29,881,000
30,786,000
30,889,000
30,088,000
30,315,000
30,792,000
30,926,000
30,850,000
30,947,000
31,703,000
32,006,000
31,742,000
32,307,000
32,954,000
32,923,000
33,508,000
34,216,000
34,100,000
33,435,000
33,596,000
34,842,000
35,662,000
36,846,000
36,332,000
36,669,700
37,122,900
37,042,300
36,319,600
36,549,600
36,102,100
36,497,400
38,537,400
38,144,200
37,626,500
39,060,400
40,144,400
41,094,600
43,502,900
44,769,700
45,291,800
45,680,000
46,061,600
47,404,600
49,007,500
50,056,000
51,545,000
52,299,700
53,855,900
52,561,800
52,224,700
54,116,300
54,827,400
54,779,600
57,928,400
58,611,400
58,497,900
59,814,500
60,994,300
63,227,300
62,746,900
62,746,90063,227,30060,994,30059,814,50058,497,90058,611,40057,928,40054,779,60054,827,40054,116,30052,224,70052,561,80053,855,90052,299,70051,545,00050,056,00049,007,50047,404,60046,061,60045,680,00045,291,80044,769,70043,502,90041,094,60040,144,40039,060,40037,626,50038,144,20038,537,40036,497,40036,102,10036,549,60036,319,60037,042,30037,122,90036,669,70036,332,00036,846,00035,662,00034,842,00033,596,00033,435,00034,100,00034,216,00033,508,00032,923,00032,954,00032,307,00031,742,00032,006,00031,703,00030,947,00030,850,00030,926,00030,792,00030,315,00030,088,00030,889,00030,786,00029,881,00029,142,00028,182,000-15,00021,807,0002,561,000164,474,000916,00018,932,0001,924,0001,064,000-7,46317,119,00080,5931,081-2,45715,883,000840,469148,895216,798,00015,827,00015,559,00015,677,00015,920,00016,279,00017,274,00015,818,00015,297,00013,718,00019,718,00023,793,00022,363,00019,770,00021,988,00021,946,00019,316,00018,864,00018,847,00018,972,00011,637,00018,463,00011,342,00011,183,00011,472,00011,666,00010,160,0009,806,0009,835,0009,680,0009,668,0009,585,0009,270,0009,241,0009,219,0009,188,0009,207,0009,274,0009,108,0009,156,0008,834,0008,919,0008,838,0008,968,0007,803,4000000000000000000000000000000000000
       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
15,502,000
15,631,000
15,564,000
15,183,000
0
0
0
0
15,961,000
15,899,000
15,799,000
16,202,000
17,256,000
16,475,000
15,601,000
15,677,000
16,622,000
0
17,761,000
17,600,000
17,988,200
17,749,300
17,537,400
17,319,900
17,620,500
16,722,200
16,796,900
18,362,400
19,658,400
18,844,900
19,750,600
20,869,800
21,881,700
22,898,200
24,174,400
24,553,500
25,126,800
25,783,000
26,637,700
28,155,500
28,986,400
30,214,800
30,659,300
32,056,500
31,300,700
30,855,700
32,982,700
33,646,600
33,626,200
36,239,100
36,762,000
0
0
0
0
0
0000036,762,00036,239,10033,626,20033,646,60032,982,70030,855,70031,300,70032,056,50030,659,30030,214,80028,986,40028,155,50026,637,70025,783,00025,126,80024,553,50024,174,40022,898,20021,881,70020,869,80019,750,60018,844,90019,658,40018,362,40016,796,90016,722,20017,620,50017,319,90017,537,40017,749,30017,988,20017,600,00017,761,000016,622,00015,677,00015,601,00016,475,00017,256,00016,202,00015,799,00015,899,00015,961,000000015,183,00015,564,00015,631,00015,502,00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Warrants
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
70,700
70,400
70,000
69,400
68,500
67,600
67,300
65,700
64,800
63,700
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000063,70064,80065,70067,30067,60068,50069,40070,00070,40070,7000000000000000000000000