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

AerCap Holdings NV
Buy, Hold or Sell?

Let's analyze Aercap together

I guess you are interested in AerCap Holdings NV. 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 AerCap Holdings NV. 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 AerCap Holdings NV

I send you an email if I find something interesting about AerCap Holdings NV.

1. Quick Overview

1.1. Quick analysis of Aercap (30 sec.)










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

How much money do you get?

How much money do you get?
$0.46
When do you have the money?
1 year
How often do you get paid?
15.0%

What is your share worth?

Current worth
$87.30
Expected worth in 1 year
$102.60
How sure are you?
87.5%

+ What do you gain per year?

Total Gains per Share
$15.76
Return On Investment
16.0%

For what price can you sell your share?

Current Price per Share
$98.60
Expected price per share
$85.78 - $100.81
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Aercap (5 min.)




Live pricePrice per Share (EOD)
$98.60
Intrinsic Value Per Share
$-226.28 - $-39.33
Total Value Per Share
$-138.97 - $47.98

2.2. Growth of Aercap (5 min.)




Is Aercap growing?

Current yearPrevious yearGrowGrow %
How rich?$16.7b$16.2b$558.1m3.3%

How much money is Aercap making?

Current yearPrevious yearGrowGrow %
Making money$633.3m$631.3m$1.9m0.3%
Net Profit Margin34.6%33.7%--

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

2.3. Financial Health of Aercap (5 min.)




2.4. Comparing to competitors in the Rental & Leasing Services industry (5 min.)




  Industry Rankings (Rental & Leasing Services)  

3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of Aercap is $98.60. 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 Aercap.
  • 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 Aercap, 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 $87.30. Based on the TTM, the Book Value Change Per Share is $3.83 per quarter. Based on the YOY, the Book Value Change Per Share is $1.86 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 Aercap.

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 Eps1.952.0%3.153.2%2.702.7%1.181.2%1.291.3%
Usd Book Value Change Per Share0.870.9%3.833.9%1.861.9%1.932.0%1.291.3%
Usd Dividend Per Share0.250.3%0.120.1%0.000.0%0.020.0%0.020.0%
Usd Total Gains Per Share1.121.1%3.944.0%1.861.9%1.952.0%1.311.3%
Usd Price Per Share94.72-87.29-60.19-57.12-51.40-
Price to Earnings Ratio12.12-8.25-6.43-11.37-9.80-
Price-to-Total Gains Ratio84.24-40.68-245.46-81.84-895.29-
Price to Book Ratio1.08-1.03-0.87-0.88-0.96-
Price-to-Total Gains Ratio84.24-40.68-245.46-81.84-895.29-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share98.6
Number of shares10
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.120.02
Usd Book Value Change Per Share3.831.93
Usd Total Gains Per Share3.941.95
Gains per Quarter (10 shares)39.4119.53
Gains per Year (10 shares)157.6278.13
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1515314817768
293063062154146
3144594643232224
4186126224309302
5237657805386380
6289189386463458
732107110966540536
837122412547618614
942137714128695692
1046153015709772770

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%18.02.00.090.0%38.02.00.095.0%76.02.00.097.4%
Book Value Change Per Share4.00.00.0100.0%11.01.00.091.7%18.02.00.090.0%35.05.00.087.5%62.011.05.079.5%
Dividend per Share2.00.02.050.0%2.00.010.016.7%2.00.018.010.0%6.00.034.015.0%7.00.071.09.0%
Total Gains per Share4.00.00.0100.0%11.01.00.091.7%18.02.00.090.0%35.05.00.087.5%62.011.05.079.5%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of AerCap Holdings NV 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--0.8743.825-77%1.863-53%1.930-55%1.291-32%
Book Value Per Share--87.30484.755+3%68.956+27%64.297+36%54.225+61%
Current Ratio--3.3781.433+136%2.874+18%1.748+93%1.413+139%
Debt To Asset Ratio--0.7730.766+1%0.768+1%0.7770%0.788-2%
Debt To Equity Ratio--3.4073.269+4%3.333+2%3.510-3%3.773-10%
Dividend Per Share--0.2500.115+117%-+100%0.023+984%0.016+1513%
Enterprise Value---34942409825.600-35474444192.475+2%-38202188141.128+9%-32804833860.134-6%-28204259646.082-19%
Eps--1.9543.155-38%2.701-28%1.181+65%1.291+51%
Ev To Ebitda Ratio---5.595-5.662+1%-11.083+98%-7.921+42%-7.931+42%
Ev To Sales Ratio---4.484-4.751+6%-5.111+14%-5.431+21%-5.026+12%
Free Cash Flow Per Share---1.907-1.273-33%-0.217-89%0.453-521%-0.694-64%
Free Cash Flow To Equity Per Share--10.311-1.720+117%-1.296+113%4.625+123%0.987+944%
Gross Profit Margin--0.9520.961-1%0.963-1%0.958-1%0.9540%
Intrinsic Value_10Y_max---39.326--------
Intrinsic Value_10Y_min---226.277--------
Intrinsic Value_1Y_max---0.310--------
Intrinsic Value_1Y_min---6.197--------
Intrinsic Value_3Y_max---3.699--------
Intrinsic Value_3Y_min---33.001--------
Intrinsic Value_5Y_max---10.424--------
Intrinsic Value_5Y_min---75.362--------
Market Cap18707477388.800+3%18175491174.40017305475057.525+5%14196981358.873+28%11886799989.867+53%10379025178.918+75%
Net Profit Margin--0.1930.346-44%0.337-43%0.145+33%0.179+8%
Operating Margin--0.4660.498-6%0.183+155%0.451+3%0.355+31%
Operating Ratio--0.8040.570+41%0.734+9%0.709+13%0.724+11%
Pb Ratio1.129+4%1.0851.028+6%0.872+24%0.881+23%0.958+13%
Pe Ratio12.612+4%12.1168.252+47%6.434+88%11.367+7%9.797+24%
Price Per Share98.600+4%94.72087.288+9%60.185+57%57.123+66%51.399+84%
Price To Free Cash Flow Ratio-12.927-4%-12.418-18.370+48%-10.471-16%-5.530-55%-7.140-43%
Price To Total Gains Ratio87.694+4%84.24340.680+107%245.462-66%81.841+3%895.292-91%
Quick Ratio--4.2621.827+133%2.590+65%1.706+150%1.298+228%
Return On Assets--0.0050.009-43%0.009-43%0.004+32%0.005-1%
Return On Equity--0.0220.038-41%0.039-42%0.016+41%0.024-7%
Total Gains Per Share--1.1243.941-71%1.863-40%1.953-42%1.307-14%
Usd Book Value--16752476000.00016828437250.0000%16270325500.000+3%13473298700.000+24%11020121475.000+52%
Usd Book Value Change Per Share--0.8743.825-77%1.863-53%1.930-55%1.291-32%
Usd Book Value Per Share--87.30484.755+3%68.956+27%64.297+36%54.225+61%
Usd Dividend Per Share--0.2500.115+117%-+100%0.023+984%0.016+1513%
Usd Eps--1.9543.155-38%2.701-28%1.181+65%1.291+51%
Usd Free Cash Flow---365909000.000-251120108.500-31%-46133750.000-87%90354978.300-505%-130809235.850-64%
Usd Free Cash Flow Per Share---1.907-1.273-33%-0.217-89%0.453-521%-0.694-64%
Usd Free Cash Flow To Equity Per Share--10.311-1.720+117%-1.296+113%4.625+123%0.987+944%
Usd Market Cap18707477388.800+3%18175491174.40017305475057.525+5%14196981358.873+28%11886799989.867+53%10379025178.918+75%
Usd Price Per Share98.600+4%94.72087.288+9%60.185+57%57.123+66%51.399+84%
Usd Profit--375034000.000633313000.000-41%631315000.000-41%242401450.000+55%257483200.000+46%
Usd Revenue--1948129000.0001873708750.000+4%1869852500.000+4%1520320200.000+28%1399673550.000+39%
Usd Total Gains Per Share--1.1243.941-71%1.863-40%1.953-42%1.307-14%
 EOD+5 -3MRQTTM+16 -23YOY+18 -215Y+26 -1310Y+23 -16

3.3 Fundamental Score

Let's check the fundamental score of AerCap Holdings NV based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1512.612
Price to Book Ratio (EOD)Between0-11.129
Net Profit Margin (MRQ)Greater than00.193
Operating Margin (MRQ)Greater than00.466
Quick Ratio (MRQ)Greater than14.262
Current Ratio (MRQ)Greater than13.378
Debt to Asset Ratio (MRQ)Less than10.773
Debt to Equity Ratio (MRQ)Less than13.407
Return on Equity (MRQ)Greater than0.150.022
Return on Assets (MRQ)Greater than0.050.005
Total6/10 (60.0%)

3.4 Technical Score

Let's check the technical score of AerCap Holdings NV based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5056.024
Ma 20Greater thanMa 5097.322
Ma 50Greater thanMa 10096.056
Ma 100Greater thanMa 20094.776
OpenGreater thanClose96.530
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About AerCap Holdings NV

AerCap Holdings N.V. engages in the lease, financing, sale, and management of commercial flight equipment in China, Hong Kong, Macau, the United States, Ireland, and internationally. The company offers aircraft asset management services, such as remarketing aircraft and engines; collecting rental and maintenance rent payments, monitoring aircraft maintenance, monitoring and enforcing contract compliance, and accepting delivery and redelivery of aircraft and engines; and conducting ongoing lessee financial performance reviews. Its aircraft asset management services also include periodically inspecting the leased aircraft and engines; coordinating technical modifications to aircraft to meet new lessee requirements; conducting restructuring negotiations in connection with lease defaults; repossessing aircraft and engines; arranging and monitoring insurance coverage; registering and de-registering aircraft; arranging for aircraft and engine valuations; and providing market research services. In addition, the company provides cash management services, including treasury services, such as the financing, refinancing, hedging, and ongoing cash management of vehicles; and administrative services comprising accounting and corporate secretarial services consisting of the preparation of budgets and financial statements. Further, it offers airframe and engine parts and supply chain solutions to airlines; maintenance, repair, and overhaul service providers; and aircraft parts distributors. The company had a portfolio of owned, managed, or on order aircraft. AerCap Holdings N.V. was founded in 1995 and is headquartered in Dublin, Ireland.

Fundamental data was last updated by Penke on 2024-11-16 11:34:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a 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 very efficient.
The company is very efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just able to pay all its short-term debts.
The company is very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is just 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 underpriced.
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 Aercap earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Aercap to the Rental & Leasing Services industry mean.
  • A Net Profit Margin of 19.3% means that $0.19 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of AerCap Holdings NV:

  • The MRQ is 19.3%. The company is making a huge profit. +2
  • The TTM is 34.6%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ19.3%TTM34.6%-15.3%
TTM34.6%YOY33.7%+0.9%
TTM34.6%5Y14.5%+20.1%
5Y14.5%10Y17.9%-3.4%
Compared to industry (Rental & Leasing Services)
PeriodCompanyIndustry (mean)+/- 
MRQ19.3%6.1%+13.2%
TTM34.6%5.3%+29.3%
YOY33.7%9.3%+24.4%
5Y14.5%5.3%+9.2%
10Y17.9%4.0%+13.9%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Aercap to the Rental & Leasing Services industry mean.
  • 0.5% Return on Assets means that Aercap generated $0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of AerCap Holdings NV:

  • The MRQ is 0.5%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.9%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.5%TTM0.9%-0.4%
TTM0.9%YOY0.9%0.0%
TTM0.9%5Y0.4%+0.5%
5Y0.4%10Y0.5%-0.1%
Compared to industry (Rental & Leasing Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5%0.9%-0.4%
TTM0.9%0.9%0.0%
YOY0.9%1.4%-0.5%
5Y0.4%1.0%-0.6%
10Y0.5%0.9%-0.4%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Aercap to the Rental & Leasing Services industry mean.
  • 2.2% Return on Equity means Aercap generated $0.02 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of AerCap Holdings NV:

  • The MRQ is 2.2%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 3.8%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.2%TTM3.8%-1.5%
TTM3.8%YOY3.9%-0.1%
TTM3.8%5Y1.6%+2.2%
5Y1.6%10Y2.4%-0.8%
Compared to industry (Rental & Leasing Services)
PeriodCompanyIndustry (mean)+/- 
MRQ2.2%3.7%-1.5%
TTM3.8%3.4%+0.4%
YOY3.9%4.4%-0.5%
5Y1.6%3.2%-1.6%
10Y2.4%2.5%-0.1%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of AerCap Holdings NV.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Aercap is operating .

  • Measures how much profit Aercap 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 Aercap to the Rental & Leasing Services industry mean.
  • An Operating Margin of 46.6% means the company generated $0.47  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of AerCap Holdings NV:

  • The MRQ is 46.6%. The company is operating very efficient. +2
  • The TTM is 49.8%. The company is operating very efficient. +2
Trends
Current periodCompared to+/- 
MRQ46.6%TTM49.8%-3.1%
TTM49.8%YOY18.3%+31.4%
TTM49.8%5Y45.1%+4.7%
5Y45.1%10Y35.5%+9.6%
Compared to industry (Rental & Leasing Services)
PeriodCompanyIndustry (mean)+/- 
MRQ46.6%14.2%+32.4%
TTM49.8%13.2%+36.6%
YOY18.3%13.9%+4.4%
5Y45.1%11.1%+34.0%
10Y35.5%11.2%+24.3%
4.3.2.2. Operating Ratio

Measures how efficient Aercap is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Rental & Leasing Services industry mean).
  • An Operation Ratio of 0.80 means that the operating costs are $0.80 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of AerCap Holdings NV:

  • The MRQ is 0.804. The company is less efficient in keeping operating costs low.
  • The TTM is 0.570. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ0.804TTM0.570+0.234
TTM0.570YOY0.734-0.164
TTM0.5705Y0.709-0.139
5Y0.70910Y0.724-0.015
Compared to industry (Rental & Leasing Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8040.955-0.151
TTM0.5700.957-0.387
YOY0.7340.888-0.154
5Y0.7090.926-0.217
10Y0.7240.901-0.177
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of AerCap Holdings NV.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Rental & Leasing Services industry mean).
  • A Current Ratio of 3.38 means the company has $3.38 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of AerCap Holdings NV:

  • The MRQ is 3.378. The company is very able to pay all its short-term debts. +2
  • The TTM is 1.433. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ3.378TTM1.433+1.945
TTM1.433YOY2.874-1.441
TTM1.4335Y1.748-0.315
5Y1.74810Y1.413+0.335
Compared to industry (Rental & Leasing Services)
PeriodCompanyIndustry (mean)+/- 
MRQ3.3781.290+2.088
TTM1.4331.317+0.116
YOY2.8741.307+1.567
5Y1.7481.371+0.377
10Y1.4131.366+0.047
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Aercap to the Rental & Leasing Services industry mean.
  • A Quick Ratio of 4.26 means the company can pay off $4.26 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of AerCap Holdings NV:

  • The MRQ is 4.262. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 1.827. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ4.262TTM1.827+2.435
TTM1.827YOY2.590-0.764
TTM1.8275Y1.706+0.121
5Y1.70610Y1.298+0.407
Compared to industry (Rental & Leasing Services)
PeriodCompanyIndustry (mean)+/- 
MRQ4.2620.679+3.583
TTM1.8270.679+1.148
YOY2.5900.883+1.707
5Y1.7060.901+0.805
10Y1.2980.965+0.333
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of AerCap Holdings NV.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Aercap to Rental & Leasing Services industry mean.
  • A Debt to Asset Ratio of 0.77 means that Aercap assets are financed with 77.3% credit (debt) and the remaining percentage (100% - 77.3%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of AerCap Holdings NV:

  • The MRQ is 0.773. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.766. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.773TTM0.766+0.007
TTM0.766YOY0.768-0.003
TTM0.7665Y0.777-0.011
5Y0.77710Y0.788-0.011
Compared to industry (Rental & Leasing Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7730.694+0.079
TTM0.7660.684+0.082
YOY0.7680.674+0.094
5Y0.7770.690+0.087
10Y0.7880.643+0.145
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Aercap to the Rental & Leasing Services industry mean.
  • A Debt to Equity ratio of 340.7% means that company has $3.41 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of AerCap Holdings NV:

  • The MRQ is 3.407. The company is unable to pay all its debts with equity. -1
  • The TTM is 3.269. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ3.407TTM3.269+0.138
TTM3.269YOY3.333-0.064
TTM3.2695Y3.510-0.242
5Y3.51010Y3.773-0.262
Compared to industry (Rental & Leasing Services)
PeriodCompanyIndustry (mean)+/- 
MRQ3.4072.221+1.186
TTM3.2692.170+1.099
YOY3.3332.083+1.250
5Y3.5102.322+1.188
10Y3.7732.205+1.568
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 Aercap generates.

  • Above 15 is considered overpriced but always compare Aercap to the Rental & Leasing Services industry mean.
  • A PE ratio of 12.12 means the investor is paying $12.12 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of AerCap Holdings NV:

  • The EOD is 12.612. Based on the earnings, the company is underpriced. +1
  • The MRQ is 12.116. Based on the earnings, the company is underpriced. +1
  • The TTM is 8.252. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD12.612MRQ12.116+0.496
MRQ12.116TTM8.252+3.864
TTM8.252YOY6.434+1.817
TTM8.2525Y11.367-3.115
5Y11.36710Y9.797+1.570
Compared to industry (Rental & Leasing Services)
PeriodCompanyIndustry (mean)+/- 
EOD12.6128.558+4.054
MRQ12.1168.585+3.531
TTM8.2528.957-0.705
YOY6.43410.667-4.233
5Y11.36711.210+0.157
10Y9.79711.882-2.085
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 AerCap Holdings NV:

  • The EOD is -12.927. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -12.418. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -18.370. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-12.927MRQ-12.418-0.509
MRQ-12.418TTM-18.370+5.952
TTM-18.370YOY-10.471-7.900
TTM-18.3705Y-5.530-12.840
5Y-5.53010Y-7.140+1.610
Compared to industry (Rental & Leasing Services)
PeriodCompanyIndustry (mean)+/- 
EOD-12.9271.041-13.968
MRQ-12.4180.945-13.363
TTM-18.3700.698-19.068
YOY-10.4710.578-11.049
5Y-5.5300.027-5.557
10Y-7.140-0.311-6.829
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 Aercap is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Rental & Leasing Services industry mean).
  • A PB ratio of 1.08 means the investor is paying $1.08 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of AerCap Holdings NV:

  • The EOD is 1.129. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.085. Based on the equity, the company is underpriced. +1
  • The TTM is 1.028. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.129MRQ1.085+0.044
MRQ1.085TTM1.028+0.057
TTM1.028YOY0.872+0.155
TTM1.0285Y0.881+0.146
5Y0.88110Y0.958-0.077
Compared to industry (Rental & Leasing Services)
PeriodCompanyIndustry (mean)+/- 
EOD1.1291.339-0.210
MRQ1.0851.196-0.111
TTM1.0281.178-0.150
YOY0.8721.469-0.597
5Y0.8811.648-0.767
10Y0.9581.623-0.665
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 AerCap Holdings NV.

4.8.1. Institutions holding AerCap Holdings NV

Institutions are holding 89.849% of the shares of AerCap Holdings NV.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30Wellington Management Company LLP8.220.259515595813-2565476-14.1261
2024-06-30Eagle Capital Management LLC6.33654.15512022314-249355-2.032
2024-06-30BlackRock Inc5.71530.0229108436454430554.2599
2024-06-30Allspring Global Investments Holdings, LLC3.41370.98466476910-1205586-15.6926
2024-06-30Franklin Resources Inc2.8030.15245318228-100005-1.8457
2024-06-30Morgan Stanley - Brokerage Accounts2.74840.018852144864659529.8125
2024-06-30Arrowstreet Capital Limited Partnership2.47010.38444686575-291891-5.8631
2024-06-30Amundi2.40870.1645457014084452522.6681
2024-06-30State Street Corp2.36740.018344916113410068.2158
2024-06-30Artisan Partners Limited Partnership2.08560.5531395710456018516.491
2024-06-30Donald Smith & Co Inc1.84548.31843501313-578757-14.185
2024-06-30D. E. Shaw & Co LP1.83250.30313476842-833819-19.3432
2024-06-30London Company of Virginia1.80181.79043418585-40289-1.1648
2024-06-3059 North Capital Management, LP1.70414.8475323297587750737.254
2024-06-30Lyrical Asset Management LP1.68874.79583203951-83765-2.5478
2024-09-30Cooke & Bieler LP1.50092.45022847637-426310-13.0213
2024-06-30Ninety One UK Limited1.42690.69672707195-166877-5.8063
2024-06-30UBS Asset Mgmt Americas Inc1.36410.069225880801350712109.1601
2024-06-30NORGES BANK1.2260.0324232609336227418.4474
2024-06-30Lord, Abbett & Co LLC1.20490.7116228600581013354.8918
Total 54.163940.7288102765502-486781-0.5%

4.9.2. Funds holding AerCap Holdings NV

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Allspring Special US Mid Cap Value Eq2.40383.03484560750-213800-4.4779
2024-10-31Allspring Special Mid Cap Value Inst2.35753.01844472950-87800-1.9251
2024-09-30Donald Smith & Co. All Eq Accounts Comp1.84197.7273494727241500.6958
2024-09-30Touchstone Mid Cap Y1.31893.89542502417516042.1056
2024-09-30Franklin Mutual Global Discovery Z1.18912.2761225612600
2024-09-30Vanguard Selected Value Inv1.18522.96412248681-144290-6.0297
2024-09-30Donald Smith & Co. Md-Cap Val Eq0.80819.8821533251-53600-3.3778
2024-09-30Franklin Mutual Shares Z0.73681.8097139793100
2024-09-30Lyrical U.S. Value Equity - CS0.67553.36971281602-50975-3.8253
2024-10-31iShares Core MSCI EAFE ETF0.67330.0986127754115500.1215
2024-09-30Vanguard Explorer Inv0.59110.47211121436-610451-35.2477
2024-09-30JHancock International Growth 10.57621.7904109328600
2024-09-30AGF Global Select0.57022.797108179400
2024-02-29AF Global Equity (AFRIS)0.46980.47118913898913890
2024-09-30Lyrical U.S. Value Equity – EQ0.46814.7933888130-13095-1.453
2024-06-30Wellington Global Quality Growth0.461.2427872759-272515-23.7947
2024-09-30T. Rowe Price International Val Eq Tr- A0.45060.523685491182300.972
2024-09-30EAFE Equity Index Fund F0.44540.1074845089-3933-0.4632
2024-09-30Lord Abbett Affiliated A0.44111.283683698100
2024-10-31Eagle Capital Select Equity ETF0.43153.61828187522120.0259
Total 18.094155.175234330503-473324-1.4%

5.3. Insider Transactions

Insiders are holding 3.402% of the shares of AerCap Holdings NV.

DateOwnerTypeAmountPricePost Transaction AmountLink
2017-08-24Michael George WalshBUY50048.58500
2017-08-09James A LawrenceBUY10000049.8153280
2017-08-07Michael GradonSELL74250.163380
2017-08-04Aengus KellySELL10000049.872231875
2017-05-30Dikken Wouter Marinus DenSELL5000043.99205808
2017-05-11James N ChapmanSELL400044.5811261
2017-03-13Dikken Wouter Marinus DenSELL7500044.95203419
2016-12-12Aengus KellySELL10000043.712331875
2016-11-21Michael GradonSELL109144.574122
2016-09-06Michael GradonSELL59240.585213
2016-02-26Marius JonkhartBUY500034.3813036
2015-06-18Michael GradonSELL160346.41
2014-12-11Keith A HelmingSELL2500041.53
2014-12-03Dikken Wouter Marinus DenSELL2500043.14
2014-11-05Aengus KellySELL7500044.96
2014-11-05Pieter KortewegSELL444644.9
2014-09-05Dikken Wouter Marinus DenSELL1344847.2
2014-09-04James N ChapmanSELL800046.71
2014-09-03Aengus KellySELL8300047.36
2014-06-13Michael GradonSELL325045.23
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Reversals in quarterly reports

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

 2023-09-302023-12-312024-03-312024-06-302024-09-30
Other Current Assets  611,9661,825,2302,437,196-1,784,536652,660870,9721,523,632-2,681,853-1,158,221
Short-term Debt  3,096,654-2,269,129827,525-18,655808,870-754,70454,166-3,199,526-3,145,360
Accumulated Other Comprehensive Income  160,013-151,7098,30467,19875,502-9675,406-117,457-42,051



5.2. Latest Balance Sheet

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

Summary
Total Assets73,824,890
Total Liabilities57,072,414
Total Stockholder Equity16,752,268
 As reported
Total Liabilities 57,072,414
Total Stockholder Equity+ 16,752,268
Total Assets = 73,824,890

Assets

Total Assets73,824,890
Total Current Assets5,644,866
Long-term Assets68,180,024
Total Current Assets
Cash And Cash Equivalents 3,754,539
Short-term Investments 199,974
Net Receivables 2,968,596
Other Current Assets -1,158,221
Total Current Assets  (as reported)5,644,866
Total Current Assets  (calculated)5,764,888
+/- 120,022
Long-term Assets
Property Plant Equipment 61,720,366
Long Term Investments 1,162,817
Intangible Assets 2,427,008
Long-term Assets Other 1,283,380
Long-term Assets  (as reported)68,180,024
Long-term Assets  (calculated)66,593,571
+/- 1,586,453

Liabilities & Shareholders' Equity

Total Current Liabilities1,671,259
Long-term Liabilities53,068,964
Total Stockholder Equity16,752,268
Total Current Liabilities
Short-term Debt -3,145,360
Accounts payable 858,090
Other Current Liabilities 3,145,360
Total Current Liabilities  (as reported)1,671,259
Total Current Liabilities  (calculated)858,090
+/- 813,169
Long-term Liabilities
Long term Debt 48,352,710
Capital Lease Obligations Min Short Term Debt3,214,164
Long-term Liabilities Other 1,050,352
Long-term Liabilities  (as reported)53,068,964
Long-term Liabilities  (calculated)52,617,226
+/- 451,738
Total Stockholder Equity
Common Stock2,558
Retained Earnings 12,129,365
Accumulated Other Comprehensive Income -42,051
Other Stockholders Equity 4,662,396
Total Stockholder Equity (as reported)16,752,268
Total Stockholder Equity (calculated)16,752,268
+/-0
Other
Capital Stock2,558
Cash and Short Term Investments 3,954,513
Common Stock Shares Outstanding 191,887
Current Deferred Revenue813,169
Liabilities and Stockholders Equity 73,824,890
Net Debt 44,666,975
Net Invested Capital 65,104,978
Net Working Capital 5,852,668
Property Plant and Equipment Gross 76,604,187
Short Long Term Debt Total 48,421,514



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-31
> Total Assets 
0
0
0
3,061,233
0
0
3,551,347
3,922,992
4,030,054
4,411,287
4,253,206
4,394,227
4,594,650
5,217,726
5,269,507
5,410,826
5,410,826
6,130,827
6,417,628
6,769,501
8,709,529
9,098,359
9,338,580
9,600,607
9,789,055
9,571,037
9,553,384
9,107,632
9,255,899
9,289,079
9,133,814
8,581,418
8,649,373
8,972,557
9,286,867
9,446,201
9,499,487
43,938,330
43,865,284
43,891,098
44,083,750
44,056,479
43,202,087
43,914,479
43,717,710
42,922,807
41,797,800
41,620,453
41,442,898
41,019,489
41,006,730
42,040,144
42,493,720
42,019,387
42,149,536
43,208,915
44,716,954
43,067,924
43,549,014
43,749,244
47,144,828
45,193,774
44,421,118
42,048,039
42,064,963
41,824,093
41,499,328
74,569,768
70,208,185
69,747,591
69,811,154
69,726,918
69,684,403
69,928,407
71,593,664
71,274,559
71,105,025
71,106,661
73,824,890
73,824,89071,106,66171,105,02571,274,55971,593,66469,928,40769,684,40369,726,91869,811,15469,747,59170,208,18574,569,76841,499,32841,824,09342,064,96342,048,03944,421,11845,193,77447,144,82843,749,24443,549,01443,067,92444,716,95443,208,91542,149,53642,019,38742,493,72042,040,14441,006,73041,019,48941,442,89841,620,45341,797,80042,922,80743,717,71043,914,47943,202,08744,056,47944,083,75043,891,09843,865,28443,938,3309,499,4879,446,2019,286,8678,972,5578,649,3738,581,4189,133,8149,289,0799,255,8999,107,6329,553,3849,571,0379,789,0559,600,6079,338,5809,098,3598,709,5296,769,5016,417,6286,130,8275,410,8265,410,8265,269,5075,217,7264,594,6504,394,2274,253,2064,411,2874,030,0543,922,9923,551,347003,061,233000
   > Total Current Assets 
0
0
0
660,136
0
0
741,623
542,165
661,100
900,160
842,329
846,051
956,163
1,016,604
1,037,064
618,126
618,126
385,851
481,925
646,991
590,090
679,766
698,815
842,620
716,545
728,778
514,791
737,598
747,704
783,611
639,126
906,393
792,009
549,119
731,723
676,347
703,593
3,576,537
3,400,995
2,729,342
3,140,995
3,111,660
2,951,549
4,106,013
4,605,704
5,082,003
4,266,595
3,668,805
3,637,342
3,835,953
3,427,990
4,244,529
4,573,215
3,576,861
3,397,495
3,032,875
4,601,796
2,017,352
3,540,256
3,241,270
6,748,642
4,705,992
5,485,572
3,371,617
2,636,824
3,753,431
3,386,871
6,305,930
5,753,256
5,570,198
5,237,583
5,608,144
5,375,921
5,849,020
6,778,313
3,796,402
2,909,252
2,966,784
5,644,866
5,644,8662,966,7842,909,2523,796,4026,778,3135,849,0205,375,9215,608,1445,237,5835,570,1985,753,2566,305,9303,386,8713,753,4312,636,8243,371,6175,485,5724,705,9926,748,6423,241,2703,540,2562,017,3524,601,7963,032,8753,397,4953,576,8614,573,2154,244,5293,427,9903,835,9533,637,3423,668,8054,266,5955,082,0034,605,7044,106,0132,951,5493,111,6603,140,9952,729,3423,400,9953,576,537703,593676,347731,723549,119792,009906,393639,126783,611747,704737,598514,791728,778716,545842,620698,815679,766590,090646,991481,925385,851618,126618,1261,037,0641,016,604956,163846,051842,329900,160661,100542,165741,62300660,136000
       Cash And Cash Equivalents 
0
0
0
183,554
0
0
215,325
131,201
140,103
250,124
271,997
241,736
197,170
175,870
176,444
193,563
193,563
218,423
203,377
182,617
225,908
260,256
285,763
404,450
322,450
344,061
274,337
411,081
424,694
474,251
309,654
520,401
375,417
156,929
318,098
295,514
320,136
1,731,435
1,744,294
1,490,369
1,594,018
1,568,345
1,301,492
2,403,098
2,929,232
2,584,552
2,228,019
2,035,447
1,935,630
1,601,080
1,454,233
1,659,669
2,152,165
1,598,502
1,175,969
1,204,018
2,348,132
782,884
1,036,919
1,121,396
4,693,872
2,382,655
3,244,433
1,248,772
1,447,514
1,402,918
1,311,234
1,728,794
1,185,702
1,229,008
1,098,542
1,597,147
1,089,046
1,153,922
2,415,297
1,825,466
1,485,495
1,612,235
3,754,539
3,754,5391,612,2351,485,4951,825,4662,415,2971,153,9221,089,0461,597,1471,098,5421,229,0081,185,7021,728,7941,311,2341,402,9181,447,5141,248,7723,244,4332,382,6554,693,8721,121,3961,036,919782,8842,348,1321,204,0181,175,9691,598,5022,152,1651,659,6691,454,2331,601,0801,935,6302,035,4472,228,0192,584,5522,929,2322,403,0981,301,4921,568,3451,594,0181,490,3691,744,2941,731,435320,136295,514318,098156,929375,417520,401309,654474,251424,694411,081274,337344,061322,450404,450285,763260,256225,908182,617203,377218,423193,563193,563176,444175,870197,170241,736271,997250,124140,103131,201215,32500183,554000
       Short-term Investments 
0
0
0
157,730
0
0
0
112,277
99,459
178,116
60,814
95,072
127,150
183,808
167,843
113,397
144,954
128,184
121,067
140,746
214,485
246,462
233,954
222,464
210,134
191,026
210,631
237,325
303,652
290,835
310,309
279,843
288,293
247,374
275,244
32,673
266,993
798,909
673,307
717,388
17,089
20,100
384,657
18,965
13,488
10,032
11,789
37,187
36,296
27,482
29,985
48,896
90,312
104,393
120,853
69,105
39,047
11,232
9,574
11,664
1,839
1,852
1,212
3,303
0
10,383
9,766
16,909
68,826
96,299
205,536
211,993
175,711
220,597
244,463
130,614
153,228
143,460
199,974
199,974143,460153,228130,614244,463220,597175,711211,993205,53696,29968,82616,9099,76610,38303,3031,2121,8521,83911,6649,57411,23239,04769,105120,853104,39390,31248,89629,98527,48236,29637,18711,78910,03213,48818,965384,65720,10017,089717,388673,307798,909266,99332,673275,244247,374288,293279,843310,309290,835303,652237,325210,631191,026210,134222,464233,954246,462214,485140,746121,067128,184144,954113,397167,843183,808127,15095,07260,814178,11699,459112,277000157,730000
       Net Receivables 
0
0
0
203,195
0
0
186,262
210,385
198,802
202,677
208,425
276,459
264,006
240,127
217,774
208,287
208,287
39,244
49,037
221,090
51,709
47,991
60,001
94,621
58,976
60,895
13,353
70,638
10,494
11,358
12,657
106,149
120,580
136,936
133,053
112,986
116,464
732,953
678,173
507,503
821,225
851,915
951,432
952,144
1,057,339
1,080,654
1,208,722
1,144,113
1,121,776
1,227,117
1,399,095
1,550,643
1,454,875
1,432,746
1,483,945
1,402,740
1,373,751
481,898
1,535,567
1,601,174
1,534,712
1,917,066
1,956,211
1,876,327
917,855
2,108,625
1,659,963
4,038,231
4,189,600
4,050,224
3,927,685
3,502,698
3,445,606
3,650,924
3,674,233
1,885,268
1,350,855
3,712,875
2,968,596
2,968,5963,712,8751,350,8551,885,2683,674,2333,650,9243,445,6063,502,6983,927,6854,050,2244,189,6004,038,2311,659,9632,108,625917,8551,876,3271,956,2111,917,0661,534,7121,601,1741,535,567481,8981,373,7511,402,7401,483,9451,432,7461,454,8751,550,6431,399,0951,227,1171,121,7761,144,1131,208,7221,080,6541,057,339952,144951,432851,915821,225507,503678,173732,953116,464112,986133,053136,936120,580106,14912,65711,35810,49470,63813,35360,89558,97694,62160,00147,99151,709221,09049,03739,244208,287208,287217,774240,127264,006276,459208,425202,677198,802210,385186,26200203,195000
       Other Current Assets 
0
0
0
273,387
0
0
254,561
117,768
250,080
364,295
286,046
237,130
411,518
511,980
553,100
120,825
120,825
128,184
121,067
148,278
214,485
246,462
233,954
55,211
210,134
191,026
210,631
241,926
303,652
290,835
310,309
284,533
296,012
255,254
280,572
278,844
266,993
841,405
704,627
731,470
414,578
399,042
394,546
490,502
418,947
1,270,108
768,430
436,572
520,550
960,864
532,395
995,245
929,141
305,783
682,586
395,146
859,657
695,350
961,339
515,543
520,058
406,271
284,928
246,518
271,455
241,888
415,674
490,321
326,014
237,525
168,398
452,431
782,106
971,590
611,966
2,437,196
652,660
1,523,632
-1,158,221
-1,158,2211,523,632652,6602,437,196611,966971,590782,106452,431168,398237,525326,014490,321415,674241,888271,455246,518284,928406,271520,058515,543961,339695,350859,657395,146682,586305,783929,141995,245532,395960,864520,550436,572768,4301,270,108418,947490,502394,546399,042414,578731,470704,627841,405266,993278,844280,572255,254296,012284,533310,309290,835303,652241,926210,631191,026210,13455,211233,954246,462214,485148,278121,067128,184120,825120,825553,100511,980411,518237,130286,046364,295250,080117,768254,56100273,387000
   > Long-term Assets 
0
0
0
2,401,097
0
0
2,809,724
3,380,827
3,368,954
3,511,127
3,410,877
3,548,176
3,638,487
4,201,122
4,232,443
4,792,700
4,792,700
5,744,976
5,935,703
6,122,510
8,119,439
8,418,593
8,639,765
8,757,987
9,072,510
8,842,259
9,038,593
8,370,035
8,508,195
8,505,468
8,494,688
7,675,025
7,857,364
8,423,438
8,555,144
8,769,854
8,795,894
40,361,793
40,464,289
41,161,756
40,942,755
40,944,819
40,250,538
39,808,466
39,112,006
37,840,804
37,531,205
37,951,648
37,805,556
37,183,536
37,578,740
37,795,615
37,920,505
38,442,526
38,752,041
40,176,039
40,115,158
41,050,572
40,008,758
40,507,974
40,396,186
40,487,782
38,935,546
38,676,422
39,428,139
38,070,662
38,112,457
68,263,838
64,454,929
64,177,393
64,573,571
64,118,774
64,308,482
64,079,387
64,815,351
67,478,157
68,195,773
68,139,877
68,180,024
68,180,02468,139,87768,195,77367,478,15764,815,35164,079,38764,308,48264,118,77464,573,57164,177,39364,454,92968,263,83838,112,45738,070,66239,428,13938,676,42238,935,54640,487,78240,396,18640,507,97440,008,75841,050,57240,115,15840,176,03938,752,04138,442,52637,920,50537,795,61537,578,74037,183,53637,805,55637,951,64837,531,20537,840,80439,112,00639,808,46640,250,53840,944,81940,942,75541,161,75640,464,28940,361,7938,795,8948,769,8548,555,1448,423,4387,857,3647,675,0258,494,6888,505,4688,508,1958,370,0359,038,5938,842,2599,072,5108,757,9878,639,7658,418,5938,119,4396,122,5105,935,7035,744,9764,792,7004,792,7004,232,4434,201,1223,638,4873,548,1763,410,8773,511,1273,368,9543,380,8272,809,724002,401,097000
       Property Plant Equipment 
0
0
0
2,189,267
0
0
2,542,119
3,145,846
3,076,815
3,188,151
2,927,257
3,311,123
3,331,101
3,813,768
3,837,339
4,438,574
4,438,574
4,493,793
5,394,251
5,758,103
7,198,401
7,635,187
7,974,109
8,260,677
8,366,553
8,184,762
7,936,045
7,995,295
7,974,747
8,027,488
8,045,708
7,315,493
7,520,773
8,061,373
8,202,436
8,309,762
8,329,607
35,058,596
35,287,934
35,478,212
36,011,620
36,183,689
35,702,391
35,540,765
35,313,660
34,255,995
34,194,408
34,804,379
34,811,137
34,400,359
34,942,197
35,358,244
35,554,408
36,139,677
36,531,935
38,106,006
38,143,976
38,291,271
38,234,787
38,894,945
38,847,365
38,792,453
37,509,883
37,331,224
57,863
36,668,898
36,337,994
62,533,136
59,226,287
59,062,775
59,466,982
59,109,363
59,509,482
59,373,278
60,181,387
60,724,362
60,838,399
61,380,791
61,720,366
61,720,36661,380,79160,838,39960,724,36260,181,38759,373,27859,509,48259,109,36359,466,98259,062,77559,226,28762,533,13636,337,99436,668,89857,86337,331,22437,509,88338,792,45338,847,36538,894,94538,234,78738,291,27138,143,97638,106,00636,531,93536,139,67735,554,40835,358,24434,942,19734,400,35934,811,13734,804,37934,194,40834,255,99535,313,66035,540,76535,702,39136,183,68936,011,62035,478,21235,287,93435,058,5968,329,6078,309,7628,202,4368,061,3737,520,7737,315,4938,045,7088,027,4887,974,7477,995,2957,936,0458,184,7628,366,5538,260,6777,974,1097,635,1877,198,4015,758,1035,394,2514,493,7934,438,5744,438,5743,837,3393,813,7683,331,1013,311,1232,927,2573,188,1513,076,8153,145,8462,542,119002,189,267000
       Goodwill 
0
0
0
0
0
0
37,225
6,776
6,776
6,776
6,776
6,776
6,776
6,776
6,776
6,776
6,776
6,776
6,776
6,776
6,776
6,776
6,776
6,776
6,776
6,776
7
0
27,000
24,000
21,000
18,000
15,000
13,000
12,000
9,000
8,000
4,719,034
4,263,076
58,094
58,094
58,094
58,094
58,094
58,094
58,094
58,094
58,094
58,094
58,094
58,094
58,094
58,094
58,094
58,094
58,094
58,094
58,094
58,094
58,094
58,094
58,094
912,896
874,548
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000874,548912,89658,09458,09458,09458,09458,09458,09458,09458,09458,09458,09458,09458,09458,09458,09458,09458,09458,09458,09458,09458,09458,09458,09458,0944,263,0764,719,0348,0009,00012,00013,00015,00018,00021,00024,00027,000076,7766,7766,7766,7766,7766,7766,7766,7766,7766,7766,7766,7766,7766,7766,7766,7766,7766,7766,77637,225000000
       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
112,380
0
0
0
115,554
0
0
0
114,711
0
117,000
115,071
118,783
121,921
121,030
121,944
122,946
126,591
127,891
130,536
132,113
1,128,299
1,138,200
1,162,488
1,134,828
1,103,465
326,538
194,313
138,065
128,148
129,512
167,132
750,341
753,850
757,499
820,479
873,738
914,241
968,471
1,011,224
1,058,572
1,107,323
1,117,738
1,162,817
1,162,8171,117,7381,107,3231,058,5721,011,224968,471914,241873,738820,479757,499753,850750,341167,132129,512128,148138,065194,313326,5381,103,4651,134,8281,162,4881,138,2001,128,299132,113130,536127,891126,591122,946121,944121,030121,921118,783115,071117,0000114,711000115,554000112,38000000000000000000000000000000000000
       Intangible Assets 
0
0
0
38,571
0
0
30,455
34,229
49,080
46,100
43,161
41,855
45,427
54,788
50,888
47,099
47,099
37,893
34,602
31,399
80,177
70,498
64,568
58,637
53,364
48,809
34,232
29,678
26,700
23,825
20,950
18,100
15,497
13,487
11,566
9,354
7,746
4,719,034
4,676,042
4,428,346
4,261,009
4,060,979
3,847,785
3,541,957
3,246,109
3,013,094
2,774,749
2,506,932
2,357,851
2,147,554
1,978,654
1,799,276
1,676,811
1,559,175
1,470,459
1,383,666
1,323,272
1,218,095
1,171,947
1,058,915
1,018,045
973,449
912,896
874,548
849,973
828,217
802,254
4,653,399
4,118,287
3,974,113
3,800,675
3,549,663
3,334,938
3,151,893
3,021,028
2,893,129
2,753,560
2,561,908
2,427,008
2,427,0082,561,9082,753,5602,893,1293,021,0283,151,8933,334,9383,549,6633,800,6753,974,1134,118,2874,653,399802,254828,217849,973874,548912,896973,4491,018,0451,058,9151,171,9471,218,0951,323,2721,383,6661,470,4591,559,1751,676,8111,799,2761,978,6542,147,5542,357,8512,506,9322,774,7493,013,0943,246,1093,541,9573,847,7854,060,9794,261,0094,428,3464,676,0424,719,0347,7469,35411,56613,48715,49718,10020,95023,82526,70029,67834,23248,80953,36458,63764,56870,49880,17731,39934,60237,89347,09947,09950,88854,78845,42741,85543,16146,10049,08034,22930,4550038,571000
       Other Assets 
0
0
0
195,847
0
0
267,605
234,982
292,139
480,957
483,620
373,188
359,243
435,744
393,774
273,862
344,126
291,732
288,044
299,080
367,863
414,300
370,069
440,170
472,703
458,711
951,427
-1
364,717
346,843
338,374
335,033
336,591
362,065
352,708
424,385
438,102
5,329,597
5,193,657
5,133,405
5,067,109
4,818,946
4,598,107
4,423,870
3,916,540
4,527,054
3,791,671
3,365,851
3,264,555
3,549,125
2,935,479
3,174,815
35,720,667
36,311,112
36,688,303
1
1,002,575
846,301
1,113,767
38,946,729
38,908,325
38,852,489
37,567,774
37,420,363
37,150,393
36,883,235
36,458,412
611,892
59,255,924
59,076,141
59,453,637
662,765
996,868
1,177,811
813,374
0
0
0
0
0000813,3741,177,811996,868662,76559,453,63759,076,14159,255,924611,89236,458,41236,883,23537,150,39337,420,36337,567,77438,852,48938,908,32538,946,7291,113,767846,3011,002,575136,688,30336,311,11235,720,6673,174,8152,935,4793,549,1253,264,5553,365,8513,791,6714,527,0543,916,5404,423,8704,598,1074,818,9465,067,1095,133,4055,193,6575,329,597438,102424,385352,708362,065336,591335,033338,374346,843364,717-1951,427458,711472,703440,170370,069414,300367,863299,080288,044291,732344,126273,862393,774435,744359,243373,188483,620480,957292,139234,982267,60500195,847000
> Total Liabilities 
0
0
0
2,641,570
0
0
2,979,558
3,161,144
3,184,554
3,521,921
3,313,089
3,413,072
3,561,185
4,111,850
4,111,622
4,284,771
4,284,771
4,835,768
5,082,873
5,356,169
6,849,744
7,176,905
7,358,060
7,383,210
7,496,374
7,254,815
7,308,466
6,824,315
6,907,433
6,974,266
6,915,755
6,458,511
6,455,357
6,698,352
6,924,942
7,016,969
7,013,471
36,664,652
36,220,729
35,948,550
35,815,111
36,234,139
35,065,799
35,488,670
35,258,454
34,507,980
33,370,773
33,038,189
32,865,915
32,442,242
32,404,135
33,401,330
33,845,441
33,295,571
33,225,944
34,328,301
35,747,173
33,989,749
34,309,023
34,367,039
37,692,842
35,490,711
35,541,629
33,115,553
32,857,729
32,372,594
31,569,374
57,922,408
55,478,407
54,636,240
54,166,636
53,531,868
53,560,780
53,537,899
55,221,543
54,685,513
54,149,219
54,090,240
57,072,414
57,072,41454,090,24054,149,21954,685,51355,221,54353,537,89953,560,78053,531,86854,166,63654,636,24055,478,40757,922,40831,569,37432,372,59432,857,72933,115,55335,541,62935,490,71137,692,84234,367,03934,309,02333,989,74935,747,17334,328,30133,225,94433,295,57133,845,44133,401,33032,404,13532,442,24232,865,91533,038,18933,370,77334,507,98035,258,45435,488,67035,065,79936,234,13935,815,11135,948,55036,220,72936,664,6527,013,4717,016,9696,924,9426,698,3526,455,3576,458,5116,915,7556,974,2666,907,4336,824,3157,308,4667,254,8157,496,3747,383,2107,358,0607,176,9056,849,7445,356,1695,082,8734,835,7684,284,7714,284,7714,111,6224,111,8503,561,1853,413,0723,313,0893,521,9213,184,5543,161,1442,979,558002,641,570000
   > Total Current Liabilities 
0
0
0
404,102
0
0
411,393
489,524
368,768
462,677
444,879
415,721
427,526
439,698
410,515
180,488
180,488
311,722
309,940
147,605
472,339
492,181
516,126
210,423
668,111
541,368
506,947
565,073
663,134
581,458
618,423
132,237
549,498
559,009
574,469
152,049
647,323
4,274,910
4,285,076
1,203,002
4,281,360
4,248,767
4,376,290
4,377,592
4,122,784
4,011,280
3,964,032
3,831,308
3,816,771
3,714,843
3,596,361
3,476,901
3,414,460
3,204,782
3,244,070
3,215,846
3,252,546
3,150,248
3,159,781
3,074,572
3,016,202
2,917,524
2,739,982
2,642,994
2,534,876
2,525,323
2,372,958
4,613,955
3,825,519
3,938,680
3,992,576
3,862,940
4,011,587
1,372,037
1,526,381
4,675,042
3,825,596
3,794,404
1,671,259
1,671,2593,794,4043,825,5964,675,0421,526,3811,372,0374,011,5873,862,9403,992,5763,938,6803,825,5194,613,9552,372,9582,525,3232,534,8762,642,9942,739,9822,917,5243,016,2023,074,5723,159,7813,150,2483,252,5463,215,8463,244,0703,204,7823,414,4603,476,9013,596,3613,714,8433,816,7713,831,3083,964,0324,011,2804,122,7844,377,5924,376,2904,248,7674,281,3601,203,0024,285,0764,274,910647,323152,049574,469559,009549,498132,237618,423581,458663,134565,073506,947541,368668,111210,423516,126492,181472,339147,605309,940311,722180,488180,488410,515439,698427,526415,721444,879462,677368,768489,524411,39300404,102000
       Short-term Debt 
0
0
0
226,884
0
0
268,901
0
2,555
0
0
348,217
0
336,083
335,484
169,543
169,543
3,790,487
3,580,002
23,331
3,900
4,846,664
4,336,966
397,263
120,689
6,566
6,393,867
410,093
104,263
6,111
86,268
86,268
12,532
9,726
8,520
92,660
5,983
3,615,404
24,339,842
527,281
3,079,120
3,095,333
3,235,252
3,138,393
2,978,380
2,900,129
2,870,041
2,698,772
2,668,411
2,668,582
2,563,134
1,632,057
53
1,458,051
1,465,664
29,321
54,994
4,873
116,304
1,000,000
192,641
200,014
186,693
167,303
0
123,608
39,991
173,595
23,369
1,325
0
0
14,903
2,881,042
3,096,654
827,525
808,870
54,166
-3,145,360
-3,145,36054,166808,870827,5253,096,6542,881,04214,903001,32523,369173,59539,991123,6080167,303186,693200,014192,6411,000,000116,3044,87354,99429,3211,465,6641,458,051531,632,0572,563,1342,668,5822,668,4112,698,7722,870,0412,900,1292,978,3803,138,3933,235,2523,095,3333,079,120527,28124,339,8423,615,4045,98392,6608,5209,72612,53286,26886,2686,111104,263410,0936,393,8676,566120,689397,2634,336,9664,846,6643,90023,3313,580,0023,790,487169,543169,543335,484336,0830348,217002,5550268,90100226,884000
       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
6,244,125
0
0
0
2,208
0
0
0
21
0
29,144,000
28,001,132
27,716,999
27,520,896
27,184,156
1,428
3,177,358
53
502
0
4,137,981
54,994
103,778
116,304
97,066
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000097,066116,304103,77854,9944,137,9810502533,177,3581,42827,184,15627,520,89627,716,99928,001,13229,144,0000210002,2080006,244,12500000000000000000000000000000000000
       Accounts payable 
0
0
0
2,575
0
0
3,571
6,958
7,222
9,453
6,693
16,376
9,246
7,023
137
7,510
7,510
28,290
16,004
11,832
19,986
25,724
17,516
16,045
18,684
20,827
5,931
4,142
674
1,332
406
739
815
871
821
829
5,253
361,194
302,462
1,203,002
640,727
631,304
614,356
728,631
642,348
588,960
572,123
617,642
599,424
543,313
581,041
562,256
602,093
553,729
565,685
556,810
585,557
500,615
475,420
494,455
503,991
466,184
448,808
492,779
243,723
570,876
459,720
1,202,589
1,113,555
1,084,680
1,066,497
812,076
930,030
789,223
806,031
444,042
429,405
420,607
858,090
858,090420,607429,405444,042806,031789,223930,030812,0761,066,4971,084,6801,113,5551,202,589459,720570,876243,723492,779448,808466,184503,991494,455475,420500,615585,557556,810565,685553,729602,093562,256581,041543,313599,424617,642572,123588,960642,348728,631614,356631,304640,7271,203,002302,462361,1945,2538298218718157394061,3326744,1425,93120,82718,68416,04517,51625,72419,98611,83216,00428,2907,5107,5101377,0239,24616,3766,6939,4537,2226,9583,571002,575000
       Other Current Liabilities 
0
0
0
152,634
0
0
112,300
454,175
332,481
421,764
407,848
17,554
382,617
56,550
36,378
307,599
307,599
283,432
293,936
126,093
452,353
466,457
498,610
531,580
528,738
520,541
501,016
102,844
17,155
580,126
618,017
5,683
495,534
505,708
519,119
10,862
588,448
5,739
3,637,198
135,708
134,100
102,638
79,880
47,401
49,251
53,113
53,164
51,804
57,989
23,998
5,050
829,742
2,368,308
794,740
804,467
2,208,173
2,206,055
2,242,753
2,164,920
1,190,159
1,957,243
1,730,860
1,641,553
1,583,092
0
1,524,589
1,596,414
2,727,056
2,217,715
2,314,143
2,405,995
2,503,202
2,473,066
2,881,042
3,096,654
4,231,000
3,396,191
340,362
3,145,360
3,145,360340,3623,396,1914,231,0003,096,6542,881,0422,473,0662,503,2022,405,9952,314,1432,217,7152,727,0561,596,4141,524,58901,583,0921,641,5531,730,8601,957,2431,190,1592,164,9202,242,7532,206,0552,208,173804,467794,7402,368,308829,7425,05023,99857,98951,80453,16453,11349,25147,40179,880102,638134,100135,7083,637,1985,739588,44810,862519,119505,708495,5345,683618,017580,12617,155102,844501,016520,541528,738531,580498,610466,457452,353126,093293,936283,432307,599307,59936,37856,550382,61717,554407,848421,764332,481454,175112,30000152,634000
   > Long-term Liabilities 
0
0
0
2,237,468
0
0
2,568,165
2,671,620
2,815,786
3,059,244
2,868,210
2,997,351
3,133,659
3,672,152
3,701,107
4,104,283
4,104,283
4,524,046
4,772,933
5,208,564
6,377,405
6,684,724
6,841,934
7,172,787
6,828,263
6,713,447
6,801,519
6,259,242
6,244,299
6,392,808
6,297,332
6,326,274
5,905,859
6,139,343
6,350,473
6,864,920
6,366,148
32,389,742
31,935,653
34,745,548
31,533,751
31,985,372
30,689,509
31,111,078
31,135,670
30,496,700
29,406,741
29,206,881
29,049,144
28,727,399
28,807,774
29,924,429
30,430,981
30,090,789
29,981,874
31,112,455
32,494,627
30,839,501
31,149,242
31,292,467
34,676,640
32,573,187
32,801,647
30,472,559
30,322,853
29,847,271
29,196,416
53,308,453
51,652,888
50,697,560
50,174,060
49,668,928
49,549,193
52,165,862
53,695,162
50,010,471
50,323,623
50,295,836
53,068,964
53,068,96450,295,83650,323,62350,010,47153,695,16252,165,86249,549,19349,668,92850,174,06050,697,56051,652,88853,308,45329,196,41629,847,27130,322,85330,472,55932,801,64732,573,18734,676,64031,292,46731,149,24230,839,50132,494,62731,112,45529,981,87430,090,78930,430,98129,924,42928,807,77428,727,39929,049,14429,206,88129,406,74130,496,70031,135,67031,111,07830,689,50931,985,37231,533,75134,745,54831,935,65332,389,7426,366,1486,864,9206,350,4736,139,3435,905,8596,326,2746,297,3326,392,8086,244,2996,259,2426,801,5196,713,4476,828,2637,172,7876,841,9346,684,7246,377,4055,208,5644,772,9334,524,0464,104,2834,104,2833,701,1073,672,1523,133,6592,997,3512,868,2103,059,2442,815,7862,671,6202,568,165002,237,468000
       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
29,507,587
30,750,116
29,014,193
29,279,957
29,474,454
32,760,773
30,683,892
31,087,112
28,742,081
28,553,115
28,098,620
27,539,694
50,204,678
48,912,874
47,927,887
47,350,115
46,532,960
46,295,924
46,255,843
47,492,809
0
0
0
0
000047,492,80946,255,84346,295,92446,532,96047,350,11547,927,88748,912,87450,204,67827,539,69428,098,62028,553,11528,742,08131,087,11230,683,89232,760,77329,474,45429,279,95729,014,19330,750,11629,507,5870000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
119,974
0
0
471,225
141,489
172,484
181,121
192,664
306,663
212,154
240,057
260,573
179,175
179,971
180,249
232,878
185,524
296,573
302,802
293,809
269,422
235,199
208,196
613,935
196,071
188,963
184,233
182,052
155,919
152,910
158,115
164,933
161,050
155,776
1,218,998
1,272,583
1,375,613
1,415,760
1,386,591
1,433,140
1,402,022
1,378,344
1,395,215
1,403,505
1,373,993
1,404,301
1,369,434
1,281,338
1,282,588
1,984,647
1,943,036
2,002,660
1,997,089
2,029,627
2,068,492
2,101,210
2,048,084
2,036,475
2,160,678
1,941,628
1,913,572
1,896,934
1,889,608
1,828,926
3,369,698
3,020,568
3,141,495
3,220,098
3,548,415
3,698,579
3,210,431
4,110,220
0
0
0
0
00004,110,2203,210,4313,698,5793,548,4153,220,0983,141,4953,020,5683,369,6981,828,9261,889,6081,896,9341,913,5721,941,6282,160,6782,036,4752,048,0842,101,2102,068,4922,029,6271,997,0892,002,6601,943,0361,984,6471,282,5881,281,3381,369,4341,404,3011,373,9931,403,5051,395,2151,378,3441,402,0221,433,1401,386,5911,415,7601,375,6131,272,5831,218,998155,776161,050164,933158,115152,910155,919182,052184,233188,963196,071613,935208,196235,199269,422293,809302,802296,573185,524232,878180,249179,971179,175260,573240,057212,154306,663192,664181,121172,484141,489471,22500119,974000
       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
148,315
0
0
0
203,965
0
0
0
45,524
0
39,000
34,381
33,700
36,017
33,810
38,574
43,241
48,824
53,402
40,718
36,814
33,664
27,250
23,321
26,393
22,724
19,095
16,360
20,722
207,431
144,414
52,822
30,065
33,869
30,751
27,562
0
0
0
0
0
0
0
0
0000000027,56230,75133,86930,06552,822144,414207,43120,72216,36019,09522,72426,39323,32127,25033,66436,81440,71853,40248,82443,24138,57433,81036,01733,70034,38139,000045,524000203,965000148,31500000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
419,663
0
0
539,769
729,911
813,815
856,033
907,882
950,373
1,002,886
1,073,266
1,126,560
1,109,037
1,109,037
1,177,882
1,213,844
1,258,009
1,665,614
1,717,219
1,768,726
2,211,350
2,286,194
2,310,360
2,238,909
2,277,236
2,342,958
2,310,606
2,215,120
2,122,039
2,193,034
2,272,453
2,358,302
2,425,372
2,483,164
7,194,613
7,564,190
7,863,777
8,192,083
7,746,243
8,059,825
8,348,963
8,392,850
8,351,710
8,369,518
8,524,447
8,519,654
8,520,758
8,546,475
8,579,710
8,592,625
8,669,467
8,869,852
8,828,048
8,906,178
9,013,009
9,174,916
9,314,897
9,382,926
9,633,977
8,811,373
8,864,470
9,139,325
9,383,537
9,854,952
16,570,743
14,653,130
15,034,429
15,567,684
16,117,507
16,045,416
16,311,872
16,293,654
16,588,830
16,955,594
17,016,208
16,752,268
16,752,26817,016,20816,955,59416,588,83016,293,65416,311,87216,045,41616,117,50715,567,68415,034,42914,653,13016,570,7439,854,9529,383,5379,139,3258,864,4708,811,3739,633,9779,382,9269,314,8979,174,9169,013,0098,906,1788,828,0488,869,8528,669,4678,592,6258,579,7108,546,4758,520,7588,519,6548,524,4478,369,5188,351,7108,392,8508,348,9638,059,8257,746,2438,192,0837,863,7777,564,1907,194,6132,483,1642,425,3722,358,3022,272,4532,193,0342,122,0392,215,1202,310,6062,342,9582,277,2362,238,9092,310,3602,286,1942,211,3501,768,7261,717,2191,665,6141,258,0091,213,8441,177,8821,109,0371,109,0371,126,5601,073,2661,002,886950,373907,882856,033813,815729,911539,76900419,663000
   Common Stock
0
0
0
370,000
0
0
384,964
699
699
699
699
699
699
699
699
699
699
699
699
699
1,163
1,163
1,163
1,570
1,570
1,570
1,570
1,570
1,570
1,570
1,278
1,193
1,193
1,196
1,197
1,199
1,199
2,559
2,559
2,559
2,562
2,568
2,568
2,457
2,408
2,380
2,282
2,282
2,229
2,174
2,117
2,058
1,923
1,923
1,923
1,866
1,866
1,810
1,810
1,754
1,721
1,721
1,721
1,721
1,721
1,721
1,721
3,024
3,024
3,024
3,024
3,024
3,024
3,024
2,876
2,676
2,676
2,558
2,558
2,5582,5582,6762,6762,8763,0243,0243,0243,0243,0243,0243,0241,7211,7211,7211,7211,7211,7211,7211,7541,8101,8101,8661,8661,9231,9231,9232,0582,1172,1742,2292,2822,2822,3802,4082,4572,5682,5682,5622,5592,5592,5591,1991,1991,1971,1961,1931,1931,2781,5701,5701,5701,5701,5701,5701,5701,1631,1631,163699699699699699699699699699699699699699384,96400370,000000
   Retained Earnings Total Equity0000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
381,264
0
0
0
0
0
0
-292,000
-327,000
-327,000
0
-454,000
-502,000
2,516,000
-622,000
-470
-470
5,005
5,818
-1,292
-8,351
-8,513
-9,266
-10,411
-10,927
-14,401
-12,945
-10,052
-10,124
-9,890
-9,056
-5,462
-5,526
-6,895
-6,726
-6,585
-6,539
-6,307
-7,926
-10,923
-9,131
-1,769
-294
-3,066
-347
14,274
35,995
42,585
52,415
-1,824
-37,470
-95,900
-108,139
-93,587
-174,581
-180,146
-168,946
-155,085
-133,633
-117,713
-101,972
-79,335
-25,687
2,926
75,379
108,226
78,439
132,624
160,013
8,304
75,502
75,406
-42,051
-42,05175,40675,5028,304160,013132,62478,439108,22675,3792,926-25,687-79,335-101,972-117,713-133,633-155,085-168,946-180,146-174,581-93,587-108,139-95,900-37,470-1,82452,41542,58535,99514,274-347-3,066-294-1,769-9,131-10,923-7,926-6,307-6,539-6,585-6,726-6,895-5,526-5,462-9,056-9,890-10,124-10,052-12,945-14,401-10,927-10,411-9,266-8,513-8,351-1,2925,8185,005-470-470-622,0002,516,000-502,000-454,0000-327,000-327,000-292,000000000381,264000000
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,712,417
2,728,071
2,444,458
2,448,236
2,209,462
2,067,647
2,076,149
2,089,932
2,078,125
2,088,760
1,924,771
1,946,529
8,522,694
8,541,022
8,546,331
8,566,064
8,586,034
8,590,697
8,604,293
7,786,722
0
0
0
0
00007,786,7228,604,2938,590,6978,586,0348,566,0648,546,3318,541,0228,522,6941,946,5291,924,7712,088,7602,078,1252,089,9322,076,1492,067,6472,209,4622,448,2362,444,4582,728,0712,712,4170000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000-285,901-313,907-313,952-443,228-459,994-168,946-496,217-498,003-537,341-591,085-494,545-611,601-476,085-518,192-434,457-491,291-731,442-695,252-654,021-579,841-490,092-257,872-352,629-155,573-146,312-755,118-761,2280000000-200-1,300-162,719-100,000-100,000-60,632-1,4490000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
-381,264
591,553
593,999
601,850
605,093
602,469
604,105
605,889
607,852
609,327
609,327
591,623
592,133
593,133
965,875
968,625
968,724
1,333,025
1,334,967
1,335,401
1,278,104
1,240,205
1,241,670
1,180,882
1,028,293
927,617
929,707
930,541
932,813
934,024
936,271
5,507,591
5,533,161
5,557,627
5,574,266
4,819,170
4,843,394
4,880,681
4,707,415
4,436,027
4,229,398
4,014,927
3,750,338
3,474,399
3,231,585
2,983,121
2,708,163
2,528,986
2,455,833
2,236,332
2,116,470
1,949,913
1,857,151
1,672,121
1,569,644
1,579,932
1,597,899
1,618,131
11,599,688
1,610,819
1,632,622
8,236,793
8,267,702
8,286,685
8,308,278
8,331,335
7,859,180
7,578,219
6,427,506
5,775,251
5,470,216
5,136,001
4,662,396
4,662,3965,136,0015,470,2165,775,2516,427,5067,578,2197,859,1808,331,3358,308,2788,286,6858,267,7028,236,7931,632,6221,610,81911,599,6881,618,1311,597,8991,579,9321,569,6441,672,1211,857,1511,949,9132,116,4702,236,3322,455,8332,528,9862,708,1632,983,1213,231,5853,474,3993,750,3384,014,9274,229,3984,436,0274,707,4154,880,6814,843,3944,819,1705,574,2665,557,6275,533,1615,507,591936,271934,024932,813930,541929,707927,6171,028,2931,180,8821,241,6701,240,2051,278,1041,335,4011,334,9671,333,025968,724968,625965,875593,133592,133591,623609,327609,327607,852605,889604,105602,469605,093601,850593,999591,553-381,264000000



5.4. Balance Sheets

Currency in USD. All numbers in thousands.