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

The AES Corporation
Buy, Hold or Sell?

Let's analyze Aes together

I guess you are interested in The AES Corporation. 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 The AES Corporation. 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 The AES Corporation

I send you an email if I find something interesting about The AES Corporation.

1. Quick Overview

1.1. Quick analysis of Aes (30 sec.)










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

How much money do you get?

How much money do you get?
$0.66
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$10.71
Expected worth in 1 year
$14.05
How sure are you?
65.0%

+ What do you gain per year?

Total Gains per Share
$3.99
Return On Investment
30.7%

For what price can you sell your share?

Current Price per Share
$13.01
Expected price per share
$10.86 - $14.30
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Aes (5 min.)




Live pricePrice per Share (EOD)
$13.01
Intrinsic Value Per Share
$-108.34 - $-25.49
Total Value Per Share
$-97.63 - $-14.77

2.2. Growth of Aes (5 min.)




Is Aes growing?

Current yearPrevious yearGrowGrow %
How rich?$7.6b$4.1b$2.6b38.8%

How much money is Aes making?

Current yearPrevious yearGrowGrow %
Making money$238.7m-$156.5m$395.2m165.5%
Net Profit Margin7.6%-5.4%--

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

2.3. Financial Health of Aes (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 Aes?

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

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

Speculation

The Price per Share of Aes is $13.01. 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 Aes.
  • 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 Aes, 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 $10.71. Based on the TTM, the Book Value Change Per Share is $0.83 per quarter. Based on the YOY, the Book Value Change Per Share is $-0.07 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 $0.17 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Aes.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps0.614.7%0.332.6%-0.20-1.5%0.020.2%0.000.0%
Usd Book Value Change Per Share0.866.6%0.836.4%-0.07-0.6%0.161.2%0.010.1%
Usd Dividend Per Share0.171.3%0.171.3%0.151.2%0.151.1%0.131.0%
Usd Total Gains Per Share1.037.9%1.007.7%0.080.6%0.302.3%0.141.1%
Usd Price Per Share20.06-18.70-22.19-21.13-16.98-
Price to Earnings Ratio8.28--0.95--15.01-2.34-9.69-
Price-to-Total Gains Ratio19.51-20.47-60.24-34.19-76.12-
Price to Book Ratio1.87-1.99-4.24-3.09-2.33-
Price-to-Total Gains Ratio19.51-20.47-60.24-34.19-76.12-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share13.01
Number of shares76
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.170.15
Usd Book Value Change Per Share0.830.16
Usd Total Gains Per Share1.000.30
Gains per Quarter (76 shares)75.9023.14
Gains per Year (76 shares)303.5892.56
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
150253294454883
21015065989095176
3151760902135143269
420110131206179191362
525212661510224239455
630215191814269286548
735317732118314334641
840320262422359382734
945322792726404429827
1050425323030448477920

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share3.01.00.075.0%7.05.00.058.3%11.09.00.055.0%26.014.00.065.0%97.026.00.078.9%
Book Value Change Per Share4.00.00.0100.0%8.04.00.066.7%11.09.00.055.0%22.018.00.055.0%78.044.01.063.4%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%70.00.053.056.9%
Total Gains per Share4.00.00.0100.0%9.03.00.075.0%13.07.00.065.0%26.014.00.065.0%84.038.01.068.3%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of The AES Corporation 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--0.8560.833+3%-0.075+109%0.157+445%0.012+6890%
Book Value Per Share--10.7149.452+13%5.793+85%7.255+48%7.802+37%
Current Ratio--0.8510.821+4%1.154-26%1.075-21%1.116-24%
Debt To Asset Ratio--0.8470.858-1%0.897-6%0.865-2%0.8490%
Debt To Equity Ratio--12.90013.932-7%10.577+22%11.185+15%10.229+26%
Dividend Per Share--0.1730.166+4%0.154+12%0.148+17%0.127+36%
Eps--0.6060.335+81%-0.197+133%0.022+2696%0.004+15509%
Free Cash Flow Per Share---1.188-2.003+69%-1.321+11%-0.700-41%-0.322-73%
Free Cash Flow To Equity Per Share--0.8150.403+102%0.307+165%0.362+125%0.127+540%
Gross Profit Margin--1.0000.996+0%0.998+0%0.999+0%0.999+0%
Intrinsic Value_10Y_max---25.486--------
Intrinsic Value_10Y_min---108.343--------
Intrinsic Value_1Y_max---1.473--------
Intrinsic Value_1Y_min---5.998--------
Intrinsic Value_3Y_max---5.250--------
Intrinsic Value_3Y_min---22.337--------
Intrinsic Value_5Y_max---10.019--------
Intrinsic Value_5Y_min---43.279--------
Market Cap9250461374.080-55%14302780000.00013320904976.000+7%15789021656.480-9%15028007512.576-5%12132582912.496+18%
Net Profit Margin--0.1310.076+74%-0.054+141%0.003+4839%0.006+2009%
Operating Margin--0.2140.120+79%0.198+8%0.2140%0.217-1%
Operating Ratio--0.7980.828-4%0.819-2%0.794+1%0.804-1%
Pb Ratio1.214-54%1.8721.994-6%4.236-56%3.095-40%2.330-20%
Pe Ratio5.368-54%8.277-0.952+112%-15.012+281%2.338+254%9.687-15%
Price Per Share13.010-54%20.06018.703+7%22.193-10%21.127-5%16.977+18%
Price To Free Cash Flow Ratio-2.738+35%-4.222-2.592-39%-4.397+4%-7.383+75%4.909-186%
Price To Total Gains Ratio12.655-54%19.51320.473-5%60.238-68%34.187-43%76.119-74%
Quick Ratio--0.3160.379-17%0.719-56%0.618-49%0.706-55%
Return On Assets--0.0090.005+76%-0.004+149%0.000+9321%0.000+2015%
Return On Equity--0.1310.076+74%-0.063+148%-0.001+101%-0.001+101%
Total Gains Per Share--1.0280.999+3%0.080+1191%0.304+238%0.139+637%
Usd Book Value--7639000000.0006733250000.000+13%4122250000.000+85%5161350000.000+48%5571325000.000+37%
Usd Book Value Change Per Share--0.8560.833+3%-0.075+109%0.157+445%0.012+6890%
Usd Book Value Per Share--10.7149.452+13%5.793+85%7.255+48%7.802+37%
Usd Dividend Per Share--0.1730.166+4%0.154+12%0.148+17%0.127+36%
Usd Eps--0.6060.335+81%-0.197+133%0.022+2696%0.004+15509%
Usd Free Cash Flow---847000000.000-1426250000.000+68%-940000000.000+11%-498600000.000-41%-224450000.000-74%
Usd Free Cash Flow Per Share---1.188-2.003+69%-1.321+11%-0.700-41%-0.322-73%
Usd Free Cash Flow To Equity Per Share--0.8150.403+102%0.307+165%0.362+125%0.127+540%
Usd Market Cap9250461374.080-55%14302780000.00013320904976.000+7%15789021656.480-9%15028007512.576-5%12132582912.496+18%
Usd Price Per Share13.010-54%20.06018.703+7%22.193-10%21.127-5%16.977+18%
Usd Profit--432000000.000238750000.000+81%-156500000.000+136%18600000.000+2223%20775000.000+1979%
Usd Revenue--3289000000.0003071000000.000+7%3190000000.000+3%2891650000.000+14%2993450000.000+10%
Usd Total Gains Per Share--1.0280.999+3%0.080+1191%0.304+238%0.139+637%
 EOD+3 -5MRQTTM+32 -4YOY+27 -95Y+22 -1410Y+27 -9

3.3 Fundamental Score

Let's check the fundamental score of The AES Corporation based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-155.368
Price to Book Ratio (EOD)Between0-11.214
Net Profit Margin (MRQ)Greater than00.131
Operating Margin (MRQ)Greater than00.214
Quick Ratio (MRQ)Greater than10.316
Current Ratio (MRQ)Greater than10.851
Debt to Asset Ratio (MRQ)Less than10.847
Debt to Equity Ratio (MRQ)Less than112.900
Return on Equity (MRQ)Greater than0.150.131
Return on Assets (MRQ)Greater than0.050.009
Total4/10 (40.0%)

3.4 Technical Score

Let's check the technical score of The AES Corporation based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5032.258
Ma 20Greater thanMa 5013.646
Ma 50Greater thanMa 10016.127
Ma 100Greater thanMa 20016.666
OpenGreater thanClose13.060
Total1/5 (20.0%)

4. In-depth Analysis

4.1 About The AES Corporation

The AES Corporation, together with its subsidiaries, operates as a diversified power generation and utility company in the United States and internationally. The company owns and/or operates power plants to generate and sell power to customers, such as utilities, industrial users, and other intermediaries; owns and/or operates utilities to generate or purchase, distribute, transmit, and sell electricity to end-user customers in the residential, commercial, industrial, and governmental sectors; and generates and sells electricity on the wholesale market. It uses various fuels and technologies to generate electricity, such as coal, gas, hydro, wind, solar, and biomass, as well as renewables comprising energy storage and landfill gas. The company owns and/or operates a generation portfolio of approximately 34,596 megawatts and distributes power to 2.6 million customers. The company was formerly known as Applied Energy Services, Inc. and changed its name to The AES Corporation in April 2000. The AES Corporation was incorporated in 1981 and is headquartered in Arlington, Virginia.

Fundamental data was last updated by Penke on 2024-11-16 11:33:04.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is less efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just not able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is 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 expensive.
Based on how much money comes from the company's main activities, the company is expensive.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Aes to the Utilities - Diversified industry mean.
  • A Net Profit Margin of 13.1% means that $0.13 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of The AES Corporation:

  • The MRQ is 13.1%. The company is making a huge profit. +2
  • The TTM is 7.6%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ13.1%TTM7.6%+5.6%
TTM7.6%YOY-5.4%+13.0%
TTM7.6%5Y0.3%+7.3%
5Y0.3%10Y0.6%-0.4%
4.3.1.2. Return on Assets

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

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

Let's take a look of the Return on Assets trends of The AES Corporation:

  • The MRQ is 0.9%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.5%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.9%TTM0.5%+0.4%
TTM0.5%YOY-0.4%+0.9%
TTM0.5%5Y0.0%+0.5%
5Y0.0%10Y0.0%0.0%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Aes to the Utilities - Diversified industry mean.
  • 13.1% Return on Equity means Aes generated $0.13 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of The AES Corporation:

  • The MRQ is 13.1%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 7.6%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ13.1%TTM7.6%+5.6%
TTM7.6%YOY-6.3%+13.8%
TTM7.6%5Y-0.1%+7.6%
5Y-0.1%10Y-0.1%+0.0%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of The AES Corporation.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Aes is operating .

  • Measures how much profit Aes 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 Aes to the Utilities - Diversified industry mean.
  • An Operating Margin of 21.4% means the company generated $0.21  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of The AES Corporation:

  • The MRQ is 21.4%. The company is operating efficient. +1
  • The TTM is 12.0%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ21.4%TTM12.0%+9.5%
TTM12.0%YOY19.8%-7.8%
TTM12.0%5Y21.4%-9.5%
5Y21.4%10Y21.7%-0.3%
4.3.2.2. Operating Ratio

Measures how efficient Aes is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Utilities - Diversified 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 The AES Corporation:

  • The MRQ is 0.798. The company is efficient in keeping operating costs low. +1
  • The TTM is 0.828. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.798TTM0.828-0.030
TTM0.828YOY0.819+0.010
TTM0.8285Y0.794+0.035
5Y0.79410Y0.804-0.010
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of The AES Corporation.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Utilities - Diversified industry mean).
  • A Current Ratio of 0.85 means the company has $0.85 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of The AES Corporation:

  • The MRQ is 0.851. The company is just not able to pay all its short-term debts. -1
  • The TTM is 0.821. The company is just not able to pay all its short-term debts. -1
Trends
Current periodCompared to+/- 
MRQ0.851TTM0.821+0.029
TTM0.821YOY1.154-0.333
TTM0.8215Y1.075-0.254
5Y1.07510Y1.116-0.041
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Aes to the Utilities - Diversified industry mean.
  • A Quick Ratio of 0.32 means the company can pay off $0.32 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of The AES Corporation:

  • The MRQ is 0.316. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.379. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.316TTM0.379-0.063
TTM0.379YOY0.719-0.341
TTM0.3795Y0.618-0.240
5Y0.61810Y0.706-0.088
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of The AES Corporation.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Aes to Utilities - Diversified industry mean.
  • A Debt to Asset Ratio of 0.85 means that Aes assets are financed with 84.7% credit (debt) and the remaining percentage (100% - 84.7%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of The AES Corporation:

  • The MRQ is 0.847. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.858. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.847TTM0.858-0.011
TTM0.858YOY0.897-0.039
TTM0.8585Y0.865-0.007
5Y0.86510Y0.849+0.017
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Aes to the Utilities - Diversified industry mean.
  • A Debt to Equity ratio of 1,290.0% means that company has $12.90 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of The AES Corporation:

  • The MRQ is 12.900. The company is unable to pay all its debts with equity. -1
  • The TTM is 13.932. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ12.900TTM13.932-1.032
TTM13.932YOY10.577+3.355
TTM13.9325Y11.185+2.747
5Y11.18510Y10.229+0.956
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 Aes generates.

  • Above 15 is considered overpriced but always compare Aes to the Utilities - Diversified industry mean.
  • A PE ratio of 8.28 means the investor is paying $8.28 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of The AES Corporation:

  • The EOD is 5.368. Based on the earnings, the company is cheap. +2
  • The MRQ is 8.277. Based on the earnings, the company is underpriced. +1
  • The TTM is -0.952. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD5.368MRQ8.277-2.909
MRQ8.277TTM-0.952+9.229
TTM-0.952YOY-15.012+14.060
TTM-0.9525Y2.338-3.291
5Y2.33810Y9.687-7.349
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 The AES Corporation:

  • The EOD is -2.738. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -4.222. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -2.592. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-2.738MRQ-4.222+1.484
MRQ-4.222TTM-2.592-1.630
TTM-2.592YOY-4.397+1.805
TTM-2.5925Y-7.383+4.791
5Y-7.38310Y4.909-12.292
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 Aes is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Utilities - Diversified industry mean).
  • A PB ratio of 1.87 means the investor is paying $1.87 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of The AES Corporation:

  • The EOD is 1.214. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.872. Based on the equity, the company is underpriced. +1
  • The TTM is 1.994. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.214MRQ1.872-0.658
MRQ1.872TTM1.994-0.121
TTM1.994YOY4.236-2.243
TTM1.9945Y3.095-1.101
5Y3.09510Y2.330+0.764
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 The AES Corporation.

4.8.1. Institutions holding The AES Corporation

Institutions are holding 99.501% of the shares of The AES Corporation.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30Vanguard Group Inc13.05950.03139285665131314193.49
2024-06-30Capital Research & Mgmt Co - Division 39.76970.251769465156-8176239-10.5308
2024-06-30BlackRock Inc7.63620.0216542954197300381.3629
2024-06-30FMR Inc6.77620.05424818051123243415.0688
2024-06-30Morgan Stanley - Brokerage Accounts5.65010.02734017377435985989.8389
2024-06-30State Street Corp4.59770.0251326912061664300.5117
2024-06-30Capital World Investors3.55990.072525311958-15039-0.0594
2024-06-30Orbis Allan Gray Ltd3.2912.561233999932361551.0195
2024-06-30Ameriprise Financial Inc3.00260.1015213494764825662.3126
2024-06-30Barclays PLC2.60130.09941849614615625225544.2583
2024-06-30Geode Capital Management, LLC2.2970.02511633194211358777.4748
2024-06-30Amvescap Plc.1.42010.037510097060-276162-2.6623
2024-06-30Massachusetts Financial Services Company1.31050.05039318245-54113-0.5774
2024-06-30ClearBridge Advisors, LLC1.08190.10987692410452710.592
2024-06-30DZ BANK AG Deutsche Zentral-Genossenschaftsbank Frankfurt am Main1.06370.1362756288174480736487.4164
2024-06-30Bank of America Corp1.04330.01157418213203035637.6839
2024-06-30Goldman Sachs Group Inc1.02880.0217731524685952413.3141
2024-06-30Charles Schwab Investment Management Inc0.92980.022166112833965646.381
2024-06-30Northern Trust Corp0.83870.017759631801987273.4475
2024-06-30M&G PLC0.81280.41035779303-1069147-15.6115
Total 71.77084.0878510310053+28818464+5.6%

4.9.2. Funds holding The AES Corporation

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Vanguard Total Stock Mkt Idx Inv3.15340.025622421459179780.0802
2024-09-30American Funds Income Fund of Amer A2.8550.31542029984800
2024-09-30Vanguard Institutional 500 Index Trust2.61890.029218621371179380.0964
2024-09-30Vanguard Small Cap Index2.50280.232117795817880713397.9802
2024-09-30American Funds Fundamental Invs A2.31610.232916468007-2620617-13.7287
2024-09-30Capital Group Fundamental Invtrs Comp2.31610.232916468007-2620617-13.7287
2024-09-30American Funds New Perspective A1.78110.1741266429900
2024-09-30Capital Group New Perspective Comp1.78110.1741266429900
2024-09-30Vanguard Small Cap Value Index Inv1.69530.412112054246602331999.8739
2024-10-31The Utilities Select Sector SPDR® ETF1.4960.956410637076141320.133
2024-09-30Capital Group Growth Fnd of Amer Comp1.48940.07281059010400
2024-09-30American Funds Growth Fund of Amer A1.48940.07281059010400
2024-09-30American Funds Capital Income Bldr A1.39930.18059949432-4246361-29.9128
2024-09-30Fidelity 500 Index1.22910.02938739434-15910-0.1817
2024-10-31SPDR® S&P 500® ETF Trust1.21890.02438667042452520.5249
2024-10-31iShares Core S&P 500 ETF1.11310.02427914560121800.1541
2024-10-31Invesco S&P 500® Equal Weight ETF0.98370.17586994373319600.459
2024-06-30Orbis Global Equity Investor0.8191.7392582359400
2024-09-30MFS Mid Cap Value Equity0.78980.63045615552-23140-0.4104
2024-09-30MFS Mid Cap Value A0.78980.63045615552-23140-0.4104
Total 33.83736.3643240594176+5420107+2.3%

5.3. Insider Transactions

Insiders are holding 0.455% of the shares of The AES Corporation.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-03-12Ricardo Manuel FaluBUY616.01
2023-12-13Tish MendozaSELL2159418.95
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
Total Other Income Expense Net -452,000-546,000-998,000731,000-267,000-293,000-560,000672,000112,000



5.2. Latest Balance Sheet

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

Summary
Total Assets50,079,000
Total Liabilities42,440,000
Total Stockholder Equity3,290,000
 As reported
Total Liabilities 42,440,000
Total Stockholder Equity+ 3,290,000
Total Assets = 50,079,000

Assets

Total Assets50,079,000
Total Current Assets10,526,000
Long-term Assets39,553,000
Total Current Assets
Cash And Cash Equivalents 1,919,000
Short-term Investments 62,000
Net Receivables 1,868,000
Inventory 646,000
Other Current Assets 6,031,000
Total Current Assets  (as reported)10,526,000
Total Current Assets  (calculated)10,526,000
+/-0
Long-term Assets
Property Plant Equipment 32,354,000
Goodwill 348,000
Long Term Investments 1,162,000
Intangible Assets 1,928,000
Long-term Assets Other 3,340,000
Long-term Assets  (as reported)39,553,000
Long-term Assets  (calculated)39,132,000
+/- 421,000

Liabilities & Shareholders' Equity

Total Current Liabilities12,375,000
Long-term Liabilities29,160,000
Total Stockholder Equity3,290,000
Total Current Liabilities
Short-term Debt 4,946,000
Short Long Term Debt 4,946,000
Accounts payable 1,965,000
Other Current Liabilities 5,207,000
Total Current Liabilities  (as reported)12,375,000
Total Current Liabilities  (calculated)17,064,000
+/- 4,689,000
Long-term Liabilities
Long term Debt 24,506,000
Long-term Liabilities Other 2,501,000
Long-term Liabilities  (as reported)29,160,000
Long-term Liabilities  (calculated)27,007,000
+/- 2,153,000
Total Stockholder Equity
Common Stock9,000
Retained Earnings -267,000
Accumulated Other Comprehensive Income -1,595,000
Other Stockholders Equity 5,143,000
Total Stockholder Equity (as reported)3,290,000
Total Stockholder Equity (calculated)3,290,000
+/-0
Other
Capital Stock9,000
Cash and Short Term Investments 1,981,000
Common Stock Shares Outstanding 713,000
Liabilities and Stockholders Equity 50,079,000
Net Debt 27,533,000
Net Invested Capital 32,742,000
Net Working Capital -1,849,000
Property Plant and Equipment Gross 40,859,000
Short Long Term Debt Total 29,452,000



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-311993-12-311993-09-301993-06-301993-03-311992-12-311992-09-301992-06-301992-03-311991-12-311991-09-301991-06-301991-03-311990-12-311990-09-301990-06-301990-03-31
> Total Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,858,200
1,869,600
1,899,500
1,914,900
1,972,400
2,142,700
2,225,500
2,320,000
3,622,000
2,941,000
3,419,000
3,622,000
4,078,000
6,332,000
6,568,000
8,909,000
8,995,000
10,464,000
10,387,000
10,781,000
10,165,000
11,237,000
12,106,000
20,880,000
23,402,000
29,020,000
29,470,000
31,033,000
35,588,000
35,529,000
36,381,000
36,736,000
40,201,000
38,675,000
36,566,000
33,776,000
32,869,000
34,158,000
30,415,000
29,904,000
29,734,000
28,997,000
29,956,000
29,732,000
29,663,000
29,380,000
29,648,000
29,380,000
29,432,000
30,973,000
31,936,000
31,163,000
31,163,000
32,622,000
33,350,000
34,453,000
35,745,000
38,115,000
36,653,000
34,806,000
34,838,000
37,418,000
39,261,000
39,535,000
41,882,000
40,701,000
41,780,000
40,511,000
40,500,000
42,635,000
40,883,000
45,333,000
45,431,000
42,749,000
41,356,000
41,830,000
42,718,000
40,836,000
41,250,000
40,411,000
40,973,000
39,433,000
38,983,000
38,966,000
37,997,000
38,584,000
37,000,000
36,850,000
36,900,000
36,974,000
37,108,000
36,119,000
36,508,000
36,469,000
38,834,000
33,112,000
32,573,000
32,597,000
32,489,000
32,521,000
33,471,000
33,238,000
33,423,000
33,648,000
34,142,000
34,566,000
34,267,000
34,603,000
35,203,000
34,727,000
35,030,000
32,963,000
34,648,000
36,070,000
37,775,000
38,363,000
39,357,000
39,013,000
43,161,000
44,799,000
47,045,000
47,738,000
50,079,000
50,079,00047,738,00047,045,00044,799,00043,161,00039,013,00039,357,00038,363,00037,775,00036,070,00034,648,00032,963,00035,030,00034,727,00035,203,00034,603,00034,267,00034,566,00034,142,00033,648,00033,423,00033,238,00033,471,00032,521,00032,489,00032,597,00032,573,00033,112,00038,834,00036,469,00036,508,00036,119,00037,108,00036,974,00036,900,00036,850,00037,000,00038,584,00037,997,00038,966,00038,983,00039,433,00040,973,00040,411,00041,250,00040,836,00042,718,00041,830,00041,356,00042,749,00045,431,00045,333,00040,883,00042,635,00040,500,00040,511,00041,780,00040,701,00041,882,00039,535,00039,261,00037,418,00034,838,00034,806,00036,653,00038,115,00035,745,00034,453,00033,350,00032,622,00031,163,00031,163,00031,936,00030,973,00029,432,00029,380,00029,648,00029,380,00029,663,00029,732,00029,956,00028,997,00029,734,00029,904,00030,415,00034,158,00032,869,00033,776,00036,566,00038,675,00040,201,00036,736,00036,381,00035,529,00035,588,00031,033,00029,470,00029,020,00023,402,00020,880,00012,106,00011,237,00010,165,00010,781,00010,387,00010,464,0008,995,0008,909,0006,568,0006,332,0004,078,0003,622,0003,419,0002,941,0003,622,0002,320,0002,225,5002,142,7001,972,4001,914,9001,899,5001,869,6001,858,2000000000000000000
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
396,400
408,500
445,900
435,700
406,600
429,300
441,200
425,000
502,000
411,000
460,000
502,000
730,000
735,000
799,000
1,190,000
1,060,000
1,174,000
1,230,000
1,254,000
1,284,000
1,271,000
1,866,000
2,587,000
3,354,000
4,482,000
4,770,000
5,573,000
4,929,000
4,425,000
4,355,000
4,653,000
5,909,000
5,405,000
5,042,000
4,349,000
4,735,000
5,319,000
4,914,000
4,886,000
4,781,000
4,484,000
5,110,000
4,938,000
4,896,000
5,336,000
5,406,000
5,336,000
5,232,000
6,129,000
6,878,000
6,565,000
6,565,000
7,555,000
7,620,000
8,336,000
8,363,000
8,904,000
8,393,000
7,326,000
7,213,000
8,022,000
8,728,000
8,787,000
10,460,000
9,564,000
9,768,000
9,446,000
8,746,000
10,173,000
10,067,000
9,228,000
9,559,000
8,317,000
8,684,000
8,465,000
9,258,000
7,810,000
8,251,000
7,739,000
7,989,000
7,407,000
7,887,000
7,826,000
7,642,000
7,515,000
7,220,000
6,866,000
6,947,000
7,381,000
7,294,000
6,411,000
6,401,000
6,318,000
6,660,000
6,398,000
5,438,000
5,287,000
5,015,000
5,015,000
5,855,000
5,517,000
5,470,000
5,231,000
5,751,000
5,966,000
5,885,000
5,414,000
6,237,000
5,530,000
5,690,000
5,356,000
6,142,000
6,923,000
7,628,000
7,643,000
7,643,000
7,205,000
7,317,000
6,649,000
7,170,000
9,555,000
10,526,000
10,526,0009,555,0007,170,0006,649,0007,317,0007,205,0007,643,0007,643,0007,628,0006,923,0006,142,0005,356,0005,690,0005,530,0006,237,0005,414,0005,885,0005,966,0005,751,0005,231,0005,470,0005,517,0005,855,0005,015,0005,015,0005,287,0005,438,0006,398,0006,660,0006,318,0006,401,0006,411,0007,294,0007,381,0006,947,0006,866,0007,220,0007,515,0007,642,0007,826,0007,887,0007,407,0007,989,0007,739,0008,251,0007,810,0009,258,0008,465,0008,684,0008,317,0009,559,0009,228,00010,067,00010,173,0008,746,0009,446,0009,768,0009,564,00010,460,0008,787,0008,728,0008,022,0007,213,0007,326,0008,393,0008,904,0008,363,0008,336,0007,620,0007,555,0006,565,0006,565,0006,878,0006,129,0005,232,0005,336,0005,406,0005,336,0004,896,0004,938,0005,110,0004,484,0004,781,0004,886,0004,914,0005,319,0004,735,0004,349,0005,042,0005,405,0005,909,0004,653,0004,355,0004,425,0004,929,0005,573,0004,770,0004,482,0003,354,0002,587,0001,866,0001,271,0001,284,0001,254,0001,230,0001,174,0001,060,0001,190,000799,000735,000730,000502,000460,000411,000502,000425,000441,200429,300406,600435,700445,900408,500396,4000000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
292,700
299,400
334,600
255,200
231,500
242,900
248,300
239,000
185,000
220,000
243,000
185,000
423,000
323,000
358,000
302,000
317,000
367,000
383,000
491,000
437,000
391,000
702,000
669,000
822,000
1,200,000
1,106,000
881,000
1,830,000
1,190,000
1,297,000
922,000
1,313,000
1,028,000
975,000
780,000
1,163,000
2,151,000
1,477,000
1,737,000
1,120,000
1,248,000
1,582,000
1,408,000
1,946,000
1,381,000
1,164,000
1,381,000
1,810,000
1,841,000
2,449,000
2,123,000
2,123,000
2,140,000
2,273,000
2,058,000
1,766,000
2,286,000
1,707,000
903,000
1,267,000
1,735,000
2,020,000
1,809,000
3,392,000
2,891,000
2,848,000
2,554,000
2,008,000
3,624,000
3,392,000
1,710,000
1,688,000
1,727,000
1,943,000
1,970,000
2,301,000
1,611,000
2,031,000
1,642,000
1,413,000
1,515,000
1,670,000
1,539,000
1,337,000
1,022,000
1,437,000
1,262,000
1,185,000
1,265,000
1,325,000
1,305,000
1,588,000
1,213,000
1,398,000
949,000
1,212,000
1,140,000
1,187,000
1,166,000
1,426,000
1,169,000
1,145,000
1,029,000
1,544,000
1,417,000
1,505,000
1,089,000
1,886,000
1,213,000
1,411,000
943,000
1,056,000
1,075,000
1,553,000
1,374,000
1,441,000
1,322,000
1,765,000
1,426,000
1,994,000
1,773,000
1,919,000
1,919,0001,773,0001,994,0001,426,0001,765,0001,322,0001,441,0001,374,0001,553,0001,075,0001,056,000943,0001,411,0001,213,0001,886,0001,089,0001,505,0001,417,0001,544,0001,029,0001,145,0001,169,0001,426,0001,166,0001,187,0001,140,0001,212,000949,0001,398,0001,213,0001,588,0001,305,0001,325,0001,265,0001,185,0001,262,0001,437,0001,022,0001,337,0001,539,0001,670,0001,515,0001,413,0001,642,0002,031,0001,611,0002,301,0001,970,0001,943,0001,727,0001,688,0001,710,0003,392,0003,624,0002,008,0002,554,0002,848,0002,891,0003,392,0001,809,0002,020,0001,735,0001,267,000903,0001,707,0002,286,0001,766,0002,058,0002,273,0002,140,0002,123,0002,123,0002,449,0001,841,0001,810,0001,381,0001,164,0001,381,0001,946,0001,408,0001,582,0001,248,0001,120,0001,737,0001,477,0002,151,0001,163,000780,000975,0001,028,0001,313,000922,0001,297,0001,190,0001,830,000881,0001,106,0001,200,000822,000669,000702,000391,000437,000491,000383,000367,000317,000302,000358,000323,000423,000185,000243,000220,000185,000239,000248,300242,900231,500255,200334,600299,400292,7000000000000000000
       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
1,297,000
0
0
0
588,000
573,000
328,000
305,000
392,000
0
0
0
477,000
0
0
0
141,000
114,000
0
0
104,000
203,000
420,000
569,000
1,188,000
640,000
1,204,000
994,000
1,306,000
1,445,000
1,551,000
1,453,000
1,382,000
1,134,000
1,152,000
1,357,000
1,648,000
1,731,000
1,716,000
1,645,000
1,730,000
1,713,000
1,231,000
1,053,000
1,356,000
1,740,000
883,000
873,000
696,000
851,000
703,000
898,000
668,000
621,000
424,000
686,000
709,000
582,000
439,000
453,000
484,000
628,000
544,000
596,000
798,000
634,000
740,000
563,000
424,000
617,000
856,000
401,000
313,000
378,000
410,000
334,000
400,000
328,000
422,000
384,000
335,000
187,000
282,000
170,000
232,000
440,000
595,000
671,000
730,000
822,000
713,000
538,000
395,000
394,000
61,000
62,000
62,00061,000394,000395,000538,000713,000822,000730,000671,000595,000440,000232,000170,000282,000187,000335,000384,000422,000328,000400,000334,000410,000378,000313,000401,000856,000617,000424,000563,000740,000634,000798,000596,000544,000628,000484,000453,000439,000582,000709,000686,000424,000621,000668,000898,000703,000851,000696,000873,000883,0001,740,0001,356,0001,053,0001,231,0001,713,0001,730,0001,645,0001,716,0001,731,0001,648,0001,357,0001,152,0001,134,0001,382,0001,453,0001,551,0001,445,0001,306,000994,0001,204,000640,0001,188,000569,000420,000203,000104,00000114,000141,000000477,000000392,000305,000328,000573,000588,0000001,297,0000000000000000000000000000000000000000000000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
30,900
40,000
42,600
43,600
52,200
58,800
65,000
65,000
104,000
74,000
92,000
104,000
98,000
208,000
219,000
346,000
381,000
401,000
386,000
383,000
442,000
447,000
679,000
936,000
1,563,000
1,364,000
1,943,000
1,498,000
1,527,000
1,569,000
1,586,000
1,598,000
1,996,000
1,495,000
1,292,000
1,264,000
1,140,000
1,142,000
1,279,000
1,211,000
1,204,000
1,165,000
1,317,000
1,575,000
1,547,000
1,650,000
1,770,000
1,650,000
1,617,000
1,926,000
1,883,000
1,903,000
1,903,000
2,036,000
2,119,000
2,326,000
2,562,000
2,649,000
2,451,000
2,264,000
2,202,000
2,314,000
2,415,000
2,176,000
2,259,000
2,200,000
2,381,000
2,389,000
2,496,000
2,639,000
2,392,000
2,554,000
2,735,000
2,628,000
2,671,000
2,712,000
2,633,000
2,417,000
2,326,000
2,363,000
2,586,000
2,689,000
2,755,000
2,709,000
2,807,000
2,877,000
2,477,000
2,473,000
2,581,000
2,087,000
2,081,000
2,166,000
2,134,000
2,173,000
2,357,000
1,463,000
1,498,000
1,423,000
1,510,000
1,595,000
1,564,000
1,538,000
1,503,000
1,479,000
1,446,000
1,414,000
1,404,000
1,300,000
1,342,000
1,374,000
1,400,000
1,418,000
1,523,000
1,675,000
1,787,000
1,799,000
1,859,000
1,710,000
1,725,000
1,420,000
1,624,000
1,507,000
1,868,000
1,868,0001,507,0001,624,0001,420,0001,725,0001,710,0001,859,0001,799,0001,787,0001,675,0001,523,0001,418,0001,400,0001,374,0001,342,0001,300,0001,404,0001,414,0001,446,0001,479,0001,503,0001,538,0001,564,0001,595,0001,510,0001,423,0001,498,0001,463,0002,357,0002,173,0002,134,0002,166,0002,081,0002,087,0002,581,0002,473,0002,477,0002,877,0002,807,0002,709,0002,755,0002,689,0002,586,0002,363,0002,326,0002,417,0002,633,0002,712,0002,671,0002,628,0002,735,0002,554,0002,392,0002,639,0002,496,0002,389,0002,381,0002,200,0002,259,0002,176,0002,415,0002,314,0002,202,0002,264,0002,451,0002,649,0002,562,0002,326,0002,119,0002,036,0001,903,0001,903,0001,883,0001,926,0001,617,0001,650,0001,770,0001,650,0001,547,0001,575,0001,317,0001,165,0001,204,0001,211,0001,279,0001,142,0001,140,0001,264,0001,292,0001,495,0001,996,0001,598,0001,586,0001,569,0001,527,0001,498,0001,943,0001,364,0001,563,000936,000679,000447,000442,000383,000386,000401,000381,000346,000219,000208,00098,000104,00092,00074,000104,00065,00065,00058,80052,20043,60042,60040,00030,9000000000000000000
       Other Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
49,800
47,200
44,800
113,800
97,500
83,100
84,800
85,000
132,000
77,000
52,000
132,000
138,000
133,000
153,000
447,000
267,000
285,000
334,000
261,000
289,000
310,000
339,000
675,000
653,000
1,481,000
1,216,000
2,695,000
1,074,000
1,124,000
883,000
1,507,000
2,050,000
2,372,000
2,272,000
1,921,000
2,045,000
2,026,000
1,759,000
1,562,000
2,100,000
1,705,000
1,823,000
1,537,000
990,000
1,396,000
1,389,000
1,868,000
1,345,000
1,867,000
2,039,000
1,682,000
2,021,000
2,882,000
2,717,000
1,076,000
3,521,000
3,369,000
3,638,000
1,117,000
1,152,000
1,249,000
1,416,000
1,798,000
1,482,000
1,205,000
1,240,000
1,059,000
741,000
855,000
1,128,000
1,576,000
1,394,000
1,087,000
1,009,000
1,114,000
1,403,000
1,157,000
836,000
976,000
1,252,000
1,220,000
1,192,000
1,434,000
1,562,000
1,799,000
1,514,000
1,473,000
1,461,000
1,441,000
1,266,000
1,151,000
1,040,000
1,061,000
1,080,000
630,000
703,000
682,000
706,000
807,000
703,000
811,000
856,000
802,000
843,000
880,000
747,000
726,000
728,000
868,000
889,000
897,000
1,110,000
1,269,000
1,303,000
1,533,000
1,523,000
1,449,000
2,330,000
2,696,000
2,519,000
5,553,000
6,031,000
6,031,0005,553,0002,519,0002,696,0002,330,0001,449,0001,523,0001,533,0001,303,0001,269,0001,110,000897,000889,000868,000728,000726,000747,000880,000843,000802,000856,000811,000703,000807,000706,000682,000703,000630,0001,080,0001,061,0001,040,0001,151,0001,266,0001,441,0001,461,0001,473,0001,514,0001,799,0001,562,0001,434,0001,192,0001,220,0001,252,000976,000836,0001,157,0001,403,0001,114,0001,009,0001,087,0001,394,0001,576,0001,128,000855,000741,0001,059,0001,240,0001,205,0001,482,0001,798,0001,416,0001,249,0001,152,0001,117,0003,638,0003,369,0003,521,0001,076,0002,717,0002,882,0002,021,0001,682,0002,039,0001,867,0001,345,0001,868,0001,389,0001,396,000990,0001,537,0001,823,0001,705,0002,100,0001,562,0001,759,0002,026,0002,045,0001,921,0002,272,0002,372,0002,050,0001,507,000883,0001,124,0001,074,0002,695,0001,216,0001,481,000653,000675,000339,000310,000289,000261,000334,000285,000267,000447,000153,000133,000138,000132,00052,00077,000132,00085,00084,80083,10097,500113,80044,80047,20049,8000000000000000000
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,461,800
1,461,100
1,453,600
1,479,200
1,565,800
1,713,400
1,784,300
1,895,000
3,120,000
2,530,000
2,959,000
3,120,000
3,348,000
5,597,000
5,769,000
7,719,000
7,935,000
9,290,000
9,157,000
9,527,000
8,881,000
9,966,000
10,240,000
18,293,000
20,048,000
24,538,000
24,700,000
25,460,000
30,659,000
31,104,000
32,026,000
32,083,000
34,292,000
33,270,000
31,524,000
29,427,000
28,134,000
28,839,000
25,501,000
25,018,000
24,953,000
24,513,000
24,846,000
24,794,000
24,767,000
0
0
24,044,000
24,200,000
24,844,000
25,058,000
0
24,598,000
25,067,000
25,730,000
26,117,000
27,382,000
29,211,000
28,260,000
27,480,000
27,625,000
29,396,000
30,533,000
30,748,000
31,422,000
31,137,000
32,012,000
31,065,000
31,754,000
32,462,000
30,816,000
36,105,000
35,872,000
34,432,000
32,672,000
33,365,000
33,460,000
33,026,000
32,999,000
32,672,000
32,984,000
32,026,000
31,096,000
31,140,000
30,355,000
31,069,000
29,780,000
29,984,000
29,953,000
29,593,000
29,814,000
29,708,000
30,107,000
30,151,000
32,174,000
26,714,000
27,135,000
27,310,000
27,474,000
27,506,000
27,616,000
27,721,000
27,953,000
28,417,000
28,391,000
28,600,000
28,382,000
29,189,000
28,966,000
29,197,000
29,340,000
27,607,000
28,506,000
29,147,000
30,147,000
30,720,000
31,714,000
34,300,000
35,844,000
38,150,000
39,875,000
38,183,000
39,553,000
39,553,00038,183,00039,875,00038,150,00035,844,00034,300,00031,714,00030,720,00030,147,00029,147,00028,506,00027,607,00029,340,00029,197,00028,966,00029,189,00028,382,00028,600,00028,391,00028,417,00027,953,00027,721,00027,616,00027,506,00027,474,00027,310,00027,135,00026,714,00032,174,00030,151,00030,107,00029,708,00029,814,00029,593,00029,953,00029,984,00029,780,00031,069,00030,355,00031,140,00031,096,00032,026,00032,984,00032,672,00032,999,00033,026,00033,460,00033,365,00032,672,00034,432,00035,872,00036,105,00030,816,00032,462,00031,754,00031,065,00032,012,00031,137,00031,422,00030,748,00030,533,00029,396,00027,625,00027,480,00028,260,00029,211,00027,382,00026,117,00025,730,00025,067,00024,598,000025,058,00024,844,00024,200,00024,044,0000024,767,00024,794,00024,846,00024,513,00024,953,00025,018,00025,501,00028,839,00028,134,00029,427,00031,524,00033,270,00034,292,00032,083,00032,026,00031,104,00030,659,00025,460,00024,700,00024,538,00020,048,00018,293,00010,240,0009,966,0008,881,0009,527,0009,157,0009,290,0007,935,0007,719,0005,769,0005,597,0003,348,0003,120,0002,959,0002,530,0003,120,0001,895,0001,784,3001,713,4001,565,8001,479,2001,453,6001,461,1001,461,8000000000000000000
       Property Plant Equipment 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,198,700
1,191,300
1,178,800
1,183,100
1,257,300
1,427,700
1,496,900
1,550,000
2,220,000
1,762,000
2,101,000
2,220,000
2,304,000
3,164,000
3,060,000
4,149,000
4,296,000
5,562,000
5,512,000
5,504,000
5,688,000
6,306,000
6,681,000
13,447,000
13,732,000
17,228,000
17,007,000
17,846,000
20,998,000
21,620,000
22,892,000
23,434,000
25,226,000
23,627,000
22,966,000
18,846,000
18,636,000
19,026,000
18,946,000
18,505,000
18,434,000
18,236,000
18,457,000
18,788,000
18,823,000
18,552,000
18,766,000
18,552,000
18,654,000
19,176,000
19,402,000
17,197,000
19,074,000
19,239,000
19,828,000
20,020,000
20,919,000
23,100,000
22,090,000
21,393,000
21,705,000
23,054,000
24,226,000
24,297,000
24,827,000
24,086,000
24,975,000
24,621,000
25,023,000
25,547,000
23,813,000
25,731,000
25,589,000
25,097,000
25,484,000
25,913,000
26,012,000
25,868,000
25,082,000
25,112,000
25,353,000
25,628,000
25,067,000
25,151,000
22,848,000
23,440,000
22,463,000
22,816,000
23,416,000
23,035,000
23,283,000
22,847,000
23,148,000
23,192,000
24,356,000
20,296,000
20,688,000
20,719,000
21,108,000
21,396,000
21,228,000
21,565,000
21,853,000
22,574,000
22,570,000
22,836,000
22,287,000
22,826,000
22,498,000
22,582,000
22,788,000
19,906,000
20,453,000
20,753,000
21,597,000
23,039,000
24,213,000
26,077,000
27,535,000
29,958,000
31,906,000
30,732,000
32,354,000
32,354,00030,732,00031,906,00029,958,00027,535,00026,077,00024,213,00023,039,00021,597,00020,753,00020,453,00019,906,00022,788,00022,582,00022,498,00022,826,00022,287,00022,836,00022,570,00022,574,00021,853,00021,565,00021,228,00021,396,00021,108,00020,719,00020,688,00020,296,00024,356,00023,192,00023,148,00022,847,00023,283,00023,035,00023,416,00022,816,00022,463,00023,440,00022,848,00025,151,00025,067,00025,628,00025,353,00025,112,00025,082,00025,868,00026,012,00025,913,00025,484,00025,097,00025,589,00025,731,00023,813,00025,547,00025,023,00024,621,00024,975,00024,086,00024,827,00024,297,00024,226,00023,054,00021,705,00021,393,00022,090,00023,100,00020,919,00020,020,00019,828,00019,239,00019,074,00017,197,00019,402,00019,176,00018,654,00018,552,00018,766,00018,552,00018,823,00018,788,00018,457,00018,236,00018,434,00018,505,00018,946,00019,026,00018,636,00018,846,00022,966,00023,627,00025,226,00023,434,00022,892,00021,620,00020,998,00017,846,00017,007,00017,228,00013,732,00013,447,0006,681,0006,306,0005,688,0005,504,0005,512,0005,562,0004,296,0004,149,0003,060,0003,164,0002,304,0002,220,0002,101,0001,762,0002,220,0001,550,0001,496,9001,427,7001,257,3001,183,1001,178,8001,191,3001,198,7000000000000000000
       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
2,307,000
0
0
0
3,208,000
3,105,000
2,262,000
2,040,000
1,388,000
1,375,000
1,374,000
1,385,000
1,378,000
1,381,000
1,376,000
1,376,000
1,378,000
1,460,000
1,454,000
1,449,000
1,454,000
1,428,000
1,416,000
1,412,000
1,416,000
1,419,000
1,468,000
1,438,000
1,416,000
1,483,000
1,481,000
1,468,000
1,421,000
1,417,000
1,430,000
1,423,000
1,299,000
1,297,000
1,293,000
1,276,000
1,271,000
1,269,000
1,267,000
1,246,000
3,733,000
3,732,000
3,801,000
1,967,000
1,999,000
1,999,000
1,999,000
1,941,000
1,622,000
1,468,000
1,468,000
1,468,000
1,458,000
1,465,000
1,473,000
1,473,000
1,157,000
1,157,000
1,157,000
1,157,000
1,157,000
1,157,000
1,157,000
1,157,000
1,059,000
1,059,000
1,059,000
1,059,000
1,059,000
1,059,000
1,059,000
1,059,000
1,059,000
1,059,000
1,059,000
1,059,000
1,061,000
1,146,000
1,110,000
1,110,000
1,177,000
1,182,000
1,179,000
1,179,000
362,000
362,000
362,000
362,000
348,000
348,000
348,000
348,000
348,000348,000348,000348,000362,000362,000362,000362,0001,179,0001,179,0001,182,0001,177,0001,110,0001,110,0001,146,0001,061,0001,059,0001,059,0001,059,0001,059,0001,059,0001,059,0001,059,0001,059,0001,059,0001,059,0001,059,0001,059,0001,157,0001,157,0001,157,0001,157,0001,157,0001,157,0001,157,0001,157,0001,473,0001,473,0001,465,0001,458,0001,468,0001,468,0001,468,0001,622,0001,941,0001,999,0001,999,0001,999,0001,967,0003,801,0003,732,0003,733,0001,246,0001,267,0001,269,0001,271,0001,276,0001,293,0001,297,0001,299,0001,423,0001,430,0001,417,0001,421,0001,468,0001,481,0001,483,0001,416,0001,438,0001,468,0001,419,0001,416,0001,412,0001,416,0001,428,0001,454,0001,449,0001,454,0001,460,0001,378,0001,376,0001,376,0001,381,0001,378,0001,385,0001,374,0001,375,0001,388,0002,040,0002,262,0003,105,0003,208,0000002,307,0000000000000000000000000000000000000000000000
       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
1,109,000
1,157,000
1,175,000
1,227,000
1,313,000
1,320,000
1,544,000
1,542,000
1,401,000
1,422,000
1,430,000
1,392,000
1,334,000
1,196,000
1,195,000
1,177,000
1,025,000
0
1,030,000
1,000,000
704,000
537,000
586,000
562,000
601,000
610,000
611,000
615,000
626,000
621,000
674,000
683,000
1,164,000
1,197,000
2,756,000
2,785,000
2,718,000
1,423,000
2,553,000
2,474,000
2,579,000
2,317,000
2,238,000
2,082,000
2,047,000
835,000
785,000
793,000
781,000
1,080,000
1,081,000
1,098,000
1,121,000
952,000
768,000
858,000
894,000
941,000
1,029,000
1,156,000
1,162,000
1,162,0001,156,0001,029,000941,000894,000858,000768,000952,0001,121,0001,098,0001,081,0001,080,000781,000793,000785,000835,0002,047,0002,082,0002,238,0002,317,0002,579,0002,474,0002,553,0001,423,0002,718,0002,785,0002,756,0001,197,0001,164,000683,000674,000621,000626,000615,000611,000610,000601,000562,000586,000537,000704,0001,000,0001,030,00001,025,0001,177,0001,195,0001,196,0001,334,0001,392,0001,430,0001,422,0001,401,0001,542,0001,544,0001,320,0001,313,0001,227,0001,175,0001,157,0001,109,000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
2,307,000
0
0
0
3,208,000
3,105,000
2,262,000
2,040,000
1,388,000
1,375,000
1,374,000
1,385,000
1,378,000
1,381,000
1,376,000
1,376,000
1,694,000
-38,000
1,454,000
1,449,000
1,758,000
1,428,000
1,416,000
1,412,000
1,679,000
305,000
341,000
333,000
505,000
474,000
529,000
501,000
500,000
484,000
486,000
487,000
510,000
508,000
574,000
610,000
516,000
515,000
527,000
493,000
566,000
550,000
507,000
462,000
429,000
417,000
408,000
325,000
297,000
293,000
299,000
283,000
281,000
261,000
241,000
251,000
214,000
209,000
219,000
227,000
359,000
353,000
397,000
474,000
366,000
362,000
341,000
400,000
436,000
467,000
460,000
462,000
469,000
459,000
566,000
614,000
827,000
797,000
900,000
928,000
1,450,000
1,585,000
1,646,000
1,626,000
1,841,000
1,862,000
2,282,000
2,290,000
2,243,000
2,258,000
1,879,000
1,928,000
1,928,0001,879,0002,258,0002,243,0002,290,0002,282,0001,862,0001,841,0001,626,0001,646,0001,585,0001,450,000928,000900,000797,000827,000614,000566,000459,000469,000462,000460,000467,000436,000400,000341,000362,000366,000474,000397,000353,000359,000227,000219,000209,000214,000251,000241,000261,000281,000283,000299,000293,000297,000325,000408,000417,000429,000462,000507,000550,000566,000493,000527,000515,000516,000610,000574,000508,000510,000487,000486,000484,000500,000501,000529,000474,000505,000333,000341,000305,0001,679,0001,412,0001,416,0001,428,0001,758,0001,449,0001,454,000-38,0001,694,0001,376,0001,376,0001,381,0001,378,0001,385,0001,374,0001,375,0001,388,0002,040,0002,262,0003,105,0003,208,0000002,307,0000000000000000000000000000000000000000000000
       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
6,316,000
7,310,000
7,693,000
7,614,000
9,661,000
9,484,000
9,134,000
8,649,000
9,066,000
9,643,000
8,558,000
10,581,000
9,498,000
9,813,000
6,555,000
6,513,000
6,519,000
6,277,000
6,389,000
5,760,000
5,681,000
5,492,000
5,476,000
5,546,000
5,542,000
5,668,000
5,656,000
7,439,000
6,957,000
5,828,000
5,902,000
6,097,000
6,463,000
6,111,000
6,170,000
6,087,000
5,920,000
6,342,000
6,307,000
6,451,000
6,595,000
7,051,000
7,037,000
6,444,000
6,731,000
6,915,000
7,003,000
10,374,000
10,283,000
9,335,000
7,188,000
7,452,000
7,448,000
7,158,000
7,917,000
7,560,000
7,631,000
6,398,000
6,029,000
5,989,000
7,507,000
7,629,000
7,317,000
7,168,000
6,537,000
6,558,000
6,531,000
6,861,000
6,959,000
6,959,000
7,818,000
6,418,000
3,744,000
3,864,000
3,630,000
3,501,000
2,058,000
3,298,000
3,070,000
3,101,000
3,365,000
3,337,000
3,635,000
4,475,000
3,740,000
3,812,000
3,733,000
3,994,000
4,205,000
4,471,000
4,624,000
3,475,000
3,465,000
-2,492,000
3,773,000
0
0
0
0
00003,773,000-2,492,0003,465,0003,475,0004,624,0004,471,0004,205,0003,994,0003,733,0003,812,0003,740,0004,475,0003,635,0003,337,0003,365,0003,101,0003,070,0003,298,0002,058,0003,501,0003,630,0003,864,0003,744,0006,418,0007,818,0006,959,0006,959,0006,861,0006,531,0006,558,0006,537,0007,168,0007,317,0007,629,0007,507,0005,989,0006,029,0006,398,0007,631,0007,560,0007,917,0007,158,0007,448,0007,452,0007,188,0009,335,00010,283,00010,374,0007,003,0006,915,0006,731,0006,444,0007,037,0007,051,0006,595,0006,451,0006,307,0006,342,0005,920,0006,087,0006,170,0006,111,0006,463,0006,097,0005,902,0005,828,0006,957,0007,439,0005,656,0005,668,0005,542,0005,546,0005,476,0005,492,0005,681,0005,760,0006,389,0006,277,0006,519,0006,513,0006,555,0009,813,0009,498,00010,581,0008,558,0009,643,0009,066,0008,649,0009,134,0009,484,0009,661,0007,614,0007,693,0007,310,0006,316,0000000000000000000000000000000000000000000
       Deferred Long Term Asset Charges 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
674,000
604,000
639,000
604,000
689,000
646,000
627,000
661,000
585,000
715,000
736,000
658,000
671,000
996,000
986,000
896,000
821,000
0
680,000
656,000
693,000
662,000
597,000
571,000
503,000
543,000
599,000
483,000
503,000
781,000
778,000
757,000
760,000
130,000
94,000
83,000
88,000
97,000
108,000
122,000
135,000
156,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000156,000135,000122,000108,00097,00088,00083,00094,000130,000760,000757,000778,000781,000503,000483,000599,000543,000503,000571,000597,000662,000693,000656,000680,0000821,000896,000986,000996,000671,000658,000736,000715,000585,000661,000627,000646,000689,000604,000639,000604,000674,000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,361,000
1,342,200
1,344,400
1,329,900
1,355,000
1,462,300
1,521,000
1,613,000
2,688,000
2,151,000
2,540,000
2,688,000
2,726,000
4,636,000
4,495,000
6,353,000
6,279,000
7,736,000
7,474,000
7,705,000
7,811,000
8,400,000
9,090,000
17,095,000
19,331,000
23,310,000
24,063,000
24,840,000
27,157,000
28,457,000
30,143,000
29,667,000
34,672,000
34,212,000
33,249,000
33,299,000
32,207,000
33,089,000
28,831,000
28,454,000
27,492,000
26,657,000
27,300,000
26,482,000
26,252,000
26,722,000
26,710,000
26,722,000
26,172,000
26,266,000
26,323,000
25,027,000
25,027,000
26,298,000
26,914,000
31,289,000
28,985,000
30,017,000
28,719,000
31,137,000
27,141,000
29,187,000
30,696,000
30,655,000
31,346,000
30,047,000
30,997,000
30,098,000
29,398,000
31,798,000
31,026,000
35,604,000
34,960,000
33,248,000
33,520,000
34,316,000
34,977,000
33,029,000
33,284,000
32,760,000
33,332,000
31,925,000
31,417,000
31,641,000
30,962,000
31,500,000
30,539,000
30,679,000
30,716,000
31,301,000
31,340,000
30,419,000
30,379,000
30,395,000
32,655,000
28,267,000
27,048,000
26,940,000
26,780,000
26,917,000
27,822,000
27,770,000
28,037,000
28,419,000
29,425,000
29,924,000
30,194,000
29,883,000
29,535,000
29,330,000
29,266,000
28,396,000
29,934,000
31,217,000
32,314,000
33,859,000
34,894,000
36,747,000
37,905,000
38,814,000
40,765,000
40,709,000
42,440,000
42,440,00040,709,00040,765,00038,814,00037,905,00036,747,00034,894,00033,859,00032,314,00031,217,00029,934,00028,396,00029,266,00029,330,00029,535,00029,883,00030,194,00029,924,00029,425,00028,419,00028,037,00027,770,00027,822,00026,917,00026,780,00026,940,00027,048,00028,267,00032,655,00030,395,00030,379,00030,419,00031,340,00031,301,00030,716,00030,679,00030,539,00031,500,00030,962,00031,641,00031,417,00031,925,00033,332,00032,760,00033,284,00033,029,00034,977,00034,316,00033,520,00033,248,00034,960,00035,604,00031,026,00031,798,00029,398,00030,098,00030,997,00030,047,00031,346,00030,655,00030,696,00029,187,00027,141,00031,137,00028,719,00030,017,00028,985,00031,289,00026,914,00026,298,00025,027,00025,027,00026,323,00026,266,00026,172,00026,722,00026,710,00026,722,00026,252,00026,482,00027,300,00026,657,00027,492,00028,454,00028,831,00033,089,00032,207,00033,299,00033,249,00034,212,00034,672,00029,667,00030,143,00028,457,00027,157,00024,840,00024,063,00023,310,00019,331,00017,095,0009,090,0008,400,0007,811,0007,705,0007,474,0007,736,0006,279,0006,353,0004,495,0004,636,0002,726,0002,688,0002,540,0002,151,0002,688,0001,613,0001,521,0001,462,3001,355,0001,329,9001,344,4001,342,2001,361,0000000000000000000
   > Total Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
124,200
129,600
114,400
107,500
108,600
187,000
209,800
228,000
382,000
265,000
492,000
382,000
276,000
1,007,000
829,000
1,204,000
751,000
1,436,000
1,866,000
1,976,000
2,110,000
1,290,000
1,878,000
2,570,000
2,541,000
4,226,000
4,262,000
4,882,000
5,326,000
5,569,000
5,366,000
5,041,000
7,446,000
7,958,000
8,259,000
6,511,000
9,590,000
10,343,000
7,545,000
6,487,000
5,949,000
5,236,000
5,688,000
4,822,000
5,095,000
5,369,000
5,304,000
5,369,000
5,406,000
5,187,000
5,953,000
5,029,000
5,029,000
5,660,000
5,578,000
5,482,000
6,033,000
5,825,000
5,415,000
5,182,000
4,525,000
5,397,000
6,238,000
6,621,000
6,894,000
6,364,000
7,029,000
8,065,000
7,551,000
7,193,000
7,241,000
8,446,000
7,978,000
7,039,000
7,526,000
8,319,000
9,286,000
8,273,000
8,009,000
7,653,000
7,840,000
6,667,000
7,073,000
6,997,000
6,582,000
6,563,000
6,534,000
6,950,000
6,572,000
6,216,000
5,713,000
5,272,000
5,243,000
6,411,000
6,736,000
6,028,000
4,876,000
3,994,000
4,047,000
4,399,000
4,357,000
4,042,000
4,991,000
5,096,000
5,432,000
5,448,000
5,777,000
5,362,000
5,021,000
4,337,000
4,658,000
4,732,000
5,753,000
5,989,000
5,902,000
6,491,000
6,776,000
4,865,000
8,819,000
9,731,000
9,211,000
9,823,000
12,375,000
12,375,0009,823,0009,211,0009,731,0008,819,0004,865,0006,776,0006,491,0005,902,0005,989,0005,753,0004,732,0004,658,0004,337,0005,021,0005,362,0005,777,0005,448,0005,432,0005,096,0004,991,0004,042,0004,357,0004,399,0004,047,0003,994,0004,876,0006,028,0006,736,0006,411,0005,243,0005,272,0005,713,0006,216,0006,572,0006,950,0006,534,0006,563,0006,582,0006,997,0007,073,0006,667,0007,840,0007,653,0008,009,0008,273,0009,286,0008,319,0007,526,0007,039,0007,978,0008,446,0007,241,0007,193,0007,551,0008,065,0007,029,0006,364,0006,894,0006,621,0006,238,0005,397,0004,525,0005,182,0005,415,0005,825,0006,033,0005,482,0005,578,0005,660,0005,029,0005,029,0005,953,0005,187,0005,406,0005,369,0005,304,0005,369,0005,095,0004,822,0005,688,0005,236,0005,949,0006,487,0007,545,00010,343,0009,590,0006,511,0008,259,0007,958,0007,446,0005,041,0005,366,0005,569,0005,326,0004,882,0004,262,0004,226,0002,541,0002,570,0001,878,0001,290,0002,110,0001,976,0001,866,0001,436,000751,0001,204,000829,0001,007,000276,000382,000492,000265,000382,000228,000209,800187,000108,600107,500114,400129,600124,2000000000000000000
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
77,600
78,600
60,200
60,800
63,100
73,000
110,100
134,000
198,000
173,000
332,000
198,000
110,000
697,000
533,000
596,000
200,000
773,000
1,314,000
1,413,000
1,514,000
676,000
968,000
1,216,000
1,102,000
2,192,000
2,118,000
2,465,000
2,796,000
2,800,000
2,466,000
2,672,000
4,191,000
4,335,000
5,019,000
3,341,000
4,015,000
4,548,000
4,370,000
2,846,000
2,413,000
1,797,000
2,073,000
1,760,000
1,894,000
1,916,000
1,607,000
1,916,000
1,798,000
1,416,000
2,022,000
1,453,000
1,453,000
2,130,000
1,247,000
1,365,000
1,500,000
1,197,000
954,000
1,228,000
943,000
1,384,000
1,571,000
1,973,000
2,336,000
1,904,000
2,055,000
3,040,000
2,810,000
2,331,000
2,174,000
2,457,000
2,215,000
2,298,000
2,335,000
2,854,000
3,615,000
3,041,000
2,503,000
2,180,000
2,075,000
2,095,000
2,347,000
2,133,000
1,831,000
1,999,000
2,300,000
2,529,000
2,220,000
1,610,000
1,091,000
1,303,000
1,137,000
2,572,000
2,257,000
2,164,000
2,025,000
1,235,000
1,308,000
1,659,000
1,265,000
1,087,000
1,882,000
1,868,000
2,223,000
2,041,000
1,841,000
1,430,000
1,505,000
1,345,000
1,494,000
1,367,000
2,254,000
2,202,000
2,007,000
1,758,000
2,237,000
2,945,000
3,760,000
5,143,000
4,233,000
1,552,000
4,946,000
4,946,0001,552,0004,233,0005,143,0003,760,0002,945,0002,237,0001,758,0002,007,0002,202,0002,254,0001,367,0001,494,0001,345,0001,505,0001,430,0001,841,0002,041,0002,223,0001,868,0001,882,0001,087,0001,265,0001,659,0001,308,0001,235,0002,025,0002,164,0002,257,0002,572,0001,137,0001,303,0001,091,0001,610,0002,220,0002,529,0002,300,0001,999,0001,831,0002,133,0002,347,0002,095,0002,075,0002,180,0002,503,0003,041,0003,615,0002,854,0002,335,0002,298,0002,215,0002,457,0002,174,0002,331,0002,810,0003,040,0002,055,0001,904,0002,336,0001,973,0001,571,0001,384,000943,0001,228,000954,0001,197,0001,500,0001,365,0001,247,0002,130,0001,453,0001,453,0002,022,0001,416,0001,798,0001,916,0001,607,0001,916,0001,894,0001,760,0002,073,0001,797,0002,413,0002,846,0004,370,0004,548,0004,015,0003,341,0005,019,0004,335,0004,191,0002,672,0002,466,0002,800,0002,796,0002,465,0002,118,0002,192,0001,102,0001,216,000968,000676,0001,514,0001,413,0001,314,000773,000200,000596,000533,000697,000110,000198,000332,000173,000198,000134,000110,10073,00063,10060,80060,20078,60077,6000000000000000000
       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
2,133,000
0
0
0
2,172,000
2,220,000
1,610,000
1,091,000
1,052,000
1,137,000
20,767,000
2,257,000
2,164,000
2,025,000
1,235,000
1,308,000
1,659,000
1,265,000
1,087,000
1,882,000
1,868,000
2,223,000
2,041,000
1,841,000
1,430,000
1,505,000
1,345,000
1,494,000
1,367,000
2,254,000
2,202,000
2,007,000
1,758,000
2,237,000
2,945,000
3,760,000
4,132,000
4,233,000
3,066,000
4,946,000
4,946,0003,066,0004,233,0004,132,0003,760,0002,945,0002,237,0001,758,0002,007,0002,202,0002,254,0001,367,0001,494,0001,345,0001,505,0001,430,0001,841,0002,041,0002,223,0001,868,0001,882,0001,087,0001,265,0001,659,0001,308,0001,235,0002,025,0002,164,0002,257,00020,767,0001,137,0001,052,0001,091,0001,610,0002,220,0002,172,0000002,133,000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
14,700
15,300
14,200
12,300
12,600
37,600
35,400
33,000
64,000
35,000
36,000
64,000
61,000
75,000
74,000
205,000
187,000
207,000
192,000
215,000
249,000
237,000
261,000
381,000
388,000
398,000
594,000
708,000
690,000
769,000
771,000
819,000
1,388,000
1,258,000
1,085,000
1,139,000
1,153,000
1,180,000
1,148,000
1,225,000
1,127,000
1,083,000
1,027,000
1,143,000
1,106,000
1,033,000
1,002,000
1,094,000
1,104,000
1,116,000
1,071,000
795,000
892,000
913,000
978,000
1,073,000
1,169,000
1,135,000
1,141,000
1,042,000
1,087,000
1,038,000
1,223,000
1,217,000
4,057,000
4,067,000
4,523,000
2,060,000
1,873,000
1,892,000
1,792,000
2,020,000
2,014,000
2,171,000
2,327,000
2,638,000
2,951,000
2,622,000
2,156,000
2,259,000
2,632,000
2,130,000
2,203,000
2,278,000
2,051,000
1,994,000
1,729,000
1,721,000
1,739,000
1,434,000
1,426,000
1,656,000
1,657,000
1,684,000
2,091,000
1,371,000
1,317,000
1,506,000
1,299,000
1,329,000
1,224,000
1,234,000
1,237,000
1,311,000
1,069,000
1,207,000
1,103,000
1,156,000
832,000
948,000
1,015,000
1,153,000
1,288,000
1,685,000
1,688,000
1,730,000
1,505,000
1,583,000
1,641,000
1,921,000
2,939,000
2,422,000
1,965,000
1,965,0002,422,0002,939,0001,921,0001,641,0001,583,0001,505,0001,730,0001,688,0001,685,0001,288,0001,153,0001,015,000948,000832,0001,156,0001,103,0001,207,0001,069,0001,311,0001,237,0001,234,0001,224,0001,329,0001,299,0001,506,0001,317,0001,371,0002,091,0001,684,0001,657,0001,656,0001,426,0001,434,0001,739,0001,721,0001,729,0001,994,0002,051,0002,278,0002,203,0002,130,0002,632,0002,259,0002,156,0002,622,0002,951,0002,638,0002,327,0002,171,0002,014,0002,020,0001,792,0001,892,0001,873,0002,060,0004,523,0004,067,0004,057,0001,217,0001,223,0001,038,0001,087,0001,042,0001,141,0001,135,0001,169,0001,073,000978,000913,000892,000795,0001,071,0001,116,0001,104,0001,094,0001,002,0001,033,0001,106,0001,143,0001,027,0001,083,0001,127,0001,225,0001,148,0001,180,0001,153,0001,139,0001,085,0001,258,0001,388,000819,000771,000769,000690,000708,000594,000398,000388,000381,000261,000237,000249,000215,000192,000207,000187,000205,00074,00075,00061,00064,00036,00035,00064,00033,00035,40037,60012,60012,30014,20015,30014,7000000000000000000
       Other Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
100
35,700
40,000
34,400
32,900
76,400
64,300
61,000
120,000
57,000
124,000
120,000
105,000
235,000
222,000
403,000
364,000
456,000
360,000
348,000
347,000
377,000
649,000
973,000
1,051,000
1,636,000
1,550,000
1,709,000
1,840,000
2,000,000
2,129,000
1,550,000
1,867,000
2,365,000
2,155,000
2,031,000
4,422,000
4,615,000
2,027,000
2,416,000
2,409,000
2,356,000
2,588,000
1,919,000
2,095,000
2,410,000
2,685,000
2,359,000
2,504,000
2,655,000
2,860,000
2,819,000
2,684,000
2,617,000
3,353,000
151,000
3,364,000
3,493,000
3,320,000
2,912,000
2,495,000
2,975,000
3,444,000
143,000
150,000
134,000
76,000
2,965,000
212,000
232,000
261,000
219,000
202,000
2,570,000
2,864,000
2,827,000
54,000
2,610,000
838,000
837,000
812,000
2,442,000
2,523,000
2,586,000
9,000
9,000
30,000
13,000
2,613,000
841,000
802,000
2,313,000
41,000
37,000
15,000
1,033,000
63,000
17,000
17,000
8,000
418,000
418,000
455,000
442,000
438,000
526,000
2,222,000
2,338,000
2,385,000
1,905,000
2,065,000
2,127,000
2,211,000
1,707,000
1,827,000
3,003,000
3,034,000
-4,528,000
328,000
2,564,000
2,039,000
2,592,000
5,207,000
5,207,0002,592,0002,039,0002,564,000328,000-4,528,0003,034,0003,003,0001,827,0001,707,0002,211,0002,127,0002,065,0001,905,0002,385,0002,338,0002,222,000526,000438,000442,000455,000418,000418,0008,00017,00017,00063,0001,033,00015,00037,00041,0002,313,000802,000841,0002,613,00013,00030,0009,0009,0002,586,0002,523,0002,442,000812,000837,000838,0002,610,00054,0002,827,0002,864,0002,570,000202,000219,000261,000232,000212,0002,965,00076,000134,000150,000143,0003,444,0002,975,0002,495,0002,912,0003,320,0003,493,0003,364,000151,0003,353,0002,617,0002,684,0002,819,0002,860,0002,655,0002,504,0002,359,0002,685,0002,410,0002,095,0001,919,0002,588,0002,356,0002,409,0002,416,0002,027,0004,615,0004,422,0002,031,0002,155,0002,365,0001,867,0001,550,0002,129,0002,000,0001,840,0001,709,0001,550,0001,636,0001,051,000973,000649,000377,000347,000348,000360,000456,000364,000403,000222,000235,000105,000120,000124,00057,000120,00061,00064,30076,40032,90034,40040,00035,7001000000000000000000
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,236,800
1,212,600
1,230,000
1,222,400
1,246,400
1,275,300
1,311,200
1,385,000
2,306,000
1,886,000
2,048,000
2,306,000
2,450,000
3,629,000
3,666,000
5,149,000
5,528,000
6,300,000
5,608,000
5,729,000
5,701,000
7,110,000
7,212,000
14,525,000
16,790,000
19,084,000
19,801,000
19,958,000
21,831,000
22,888,000
24,777,000
24,626,000
27,226,000
26,254,000
24,990,000
26,788,000
22,617,000
22,746,000
21,286,000
21,967,000
21,543,000
21,421,000
21,612,000
21,660,000
21,157,000
0
0
21,353,000
20,766,000
21,079,000
20,370,000
0
19,998,000
20,638,000
21,336,000
25,807,000
22,952,000
24,192,000
23,304,000
25,955,000
22,616,000
23,790,000
24,458,000
24,034,000
24,452,000
23,683,000
23,968,000
22,033,000
21,847,000
24,605,000
23,785,000
27,158,000
26,982,000
26,209,000
25,994,000
25,997,000
25,691,000
24,756,000
25,275,000
25,107,000
25,492,000
25,258,000
24,344,000
24,644,000
24,380,000
24,937,000
24,005,000
23,729,000
24,144,000
25,085,000
25,627,000
25,147,000
25,136,000
23,984,000
25,919,000
22,239,000
22,172,000
22,946,000
22,733,000
22,518,000
23,465,000
23,728,000
23,046,000
23,323,000
23,993,000
24,476,000
24,417,000
24,521,000
24,514,000
24,993,000
24,608,000
23,664,000
24,181,000
25,228,000
26,412,000
27,368,000
28,118,000
29,119,000
29,086,000
29,083,000
31,554,000
30,886,000
29,160,000
29,160,00030,886,00031,554,00029,083,00029,086,00029,119,00028,118,00027,368,00026,412,00025,228,00024,181,00023,664,00024,608,00024,993,00024,514,00024,521,00024,417,00024,476,00023,993,00023,323,00023,046,00023,728,00023,465,00022,518,00022,733,00022,946,00022,172,00022,239,00025,919,00023,984,00025,136,00025,147,00025,627,00025,085,00024,144,00023,729,00024,005,00024,937,00024,380,00024,644,00024,344,00025,258,00025,492,00025,107,00025,275,00024,756,00025,691,00025,997,00025,994,00026,209,00026,982,00027,158,00023,785,00024,605,00021,847,00022,033,00023,968,00023,683,00024,452,00024,034,00024,458,00023,790,00022,616,00025,955,00023,304,00024,192,00022,952,00025,807,00021,336,00020,638,00019,998,000020,370,00021,079,00020,766,00021,353,0000021,157,00021,660,00021,612,00021,421,00021,543,00021,967,00021,286,00022,746,00022,617,00026,788,00024,990,00026,254,00027,226,00024,626,00024,777,00022,888,00021,831,00019,958,00019,801,00019,084,00016,790,00014,525,0007,212,0007,110,0005,701,0005,729,0005,608,0006,300,0005,528,0005,149,0003,666,0003,629,0002,450,0002,306,0002,048,0001,886,0002,306,0001,385,0001,311,2001,275,3001,246,4001,222,4001,230,0001,212,6001,236,8000000000000000000
       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
16,693,000
16,642,000
19,104,000
18,704,000
20,116,000
20,020,000
19,428,000
19,225,000
18,519,000
18,269,000
18,029,000
18,533,000
18,869,000
19,410,000
19,628,000
18,719,000
18,725,000
18,570,000
18,764,000
18,398,000
18,278,000
18,337,000
19,170,000
19,740,000
19,160,000
19,197,000
18,195,000
19,776,000
17,801,000
17,661,000
18,356,000
18,088,000
17,636,000
18,445,000
18,668,000
17,879,000
18,305,000
18,867,000
19,332,000
19,505,000
18,451,000
18,379,000
18,664,000
18,517,000
17,332,000
17,998,000
19,174,000
20,198,000
21,740,000
22,594,000
23,598,000
23,631,000
0
0
0
0
000023,631,00023,598,00022,594,00021,740,00020,198,00019,174,00017,998,00017,332,00018,517,00018,664,00018,379,00018,451,00019,505,00019,332,00018,867,00018,305,00017,879,00018,668,00018,445,00017,636,00018,088,00018,356,00017,661,00017,801,00019,776,00018,195,00019,197,00019,160,00019,740,00019,170,00018,337,00018,278,00018,398,00018,764,00018,570,00018,725,00018,719,00019,628,00019,410,00018,869,00018,533,00018,029,00018,269,00018,519,00019,225,00019,428,00020,020,00020,116,00018,704,00019,104,00016,642,00016,693,00000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Deferred Long Term Asset Charges 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
674,000
604,000
639,000
604,000
689,000
646,000
627,000
661,000
585,000
715,000
736,000
658,000
671,000
996,000
986,000
896,000
821,000
0
680,000
656,000
693,000
662,000
597,000
571,000
503,000
543,000
599,000
483,000
503,000
781,000
778,000
757,000
760,000
130,000
94,000
83,000
88,000
97,000
108,000
122,000
135,000
156,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000156,000135,000122,000108,00097,00088,00083,00094,000130,000760,000757,000778,000781,000503,000483,000599,000543,000503,000571,000597,000662,000693,000656,000680,0000821,000896,000986,000996,000671,000658,000736,000715,000585,000661,000627,000646,000689,000604,000639,000604,000674,000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
78,000
78,000
78,000
78,000
78,000
78,000
78,000
78,000
78,000
78,000
323,000
538,000
538,000
538,000
672,000
753,000
775,000
782,000
774,000
791,000
967,000
837,000
851,000
863,000
879,000
879,000
890,000
896,000
886,000
888,000
873,000
875,000
867,000
872,000
1,033,000
1,149,000
934,000
1,257,000
1,134,000
1,173,000
1,201,000
1,321,000
1,283,000
1,289,000
0
0
0
0
0
000001,289,0001,283,0001,321,0001,201,0001,173,0001,134,0001,257,000934,0001,149,0001,033,000872,000867,000875,000873,000888,000886,000896,000890,000879,000879,000863,000851,000837,000967,000791,000774,000782,000775,000753,000672,000538,000538,000538,000323,00078,00078,00078,00078,00078,00078,00078,00078,00078,00078,000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
965,000
1,409,000
1,453,000
1,399,000
1,767,000
1,701,000
1,757,000
2,158,000
3,578,000
4,421,000
4,230,000
8,123,000
5,189,000
5,602,000
4,314,000
4,124,000
4,165,000
3,819,000
4,053,000
4,218,000
4,093,000
4,259,000
4,304,000
4,098,000
4,104,000
4,176,000
4,248,000
4,828,000
4,688,000
4,444,000
4,613,000
4,689,000
4,901,000
4,969,000
4,384,000
4,491,000
4,467,000
4,657,000
4,993,000
4,941,000
4,956,000
4,642,000
4,739,000
4,385,000
4,298,000
4,550,000
4,400,000
5,636,000
5,439,000
5,349,000
5,274,000
6,162,000
6,105,000
5,454,000
5,548,000
5,041,000
4,859,000
4,438,000
4,382,000
4,564,000
4,264,000
4,354,000
3,884,000
3,823,000
4,017,000
4,126,000
4,070,000
4,401,000
4,407,000
4,252,000
4,434,000
2,595,000
4,451,000
4,530,000
4,585,000
4,822,000
4,709,000
4,737,000
4,795,000
4,697,000
5,066,000
5,084,000
4,852,000
6,070,000
6,135,000
3,549,000
6,091,000
6,332,000
6,111,000
6,054,000
6,214,000
3,933,000
0
4,232,000
4,032,000
0
0
0
0
00004,032,0004,232,00003,933,0006,214,0006,054,0006,111,0006,332,0006,091,0003,549,0006,135,0006,070,0004,852,0005,084,0005,066,0004,697,0004,795,0004,737,0004,709,0004,822,0004,585,0004,530,0004,451,0002,595,0004,434,0004,252,0004,407,0004,401,0004,070,0004,126,0004,017,0003,823,0003,884,0004,354,0004,264,0004,564,0004,382,0004,438,0004,859,0005,041,0005,548,0005,454,0006,105,0006,162,0005,274,0005,349,0005,439,0005,636,0004,400,0004,550,0004,298,0004,385,0004,739,0004,642,0004,956,0004,941,0004,993,0004,657,0004,467,0004,491,0004,384,0004,969,0004,901,0004,689,0004,613,0004,444,0004,688,0004,828,0004,248,0004,176,0004,104,0004,098,0004,304,0004,259,0004,093,0004,218,0004,053,0003,819,0004,165,0004,124,0004,314,0005,602,0005,189,0008,123,0004,230,0004,421,0003,578,0002,158,0001,757,0001,701,0001,767,0001,399,0001,453,0001,409,000965,0000000000000000000000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,316,000
1,090,000
1,130,000
1,208,000
1,249,000
895,000
907,000
891,000
621,000
1,328,000
1,445,000
1,354,000
1,417,000
1,238,000
1,239,000
1,195,000
1,116,000
1,119,000
1,145,000
1,114,000
1,165,000
1,277,000
1,223,000
1,281,000
1,185,000
1,090,000
1,118,000
1,036,000
1,042,000
804,000
758,000
746,000
742,000
1,006,000
1,207,000
1,165,000
1,214,000
1,280,000
1,302,000
1,233,000
1,198,000
1,213,000
1,105,000
1,166,000
926,000
1,100,000
1,136,000
1,121,000
1,144,000
834,000
1,035,000
1,086,000
1,169,000
1,139,000
1,110,000
1,104,000
0
0
0
0
0
000001,104,0001,110,000