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

Avangrid Inc
Buy, Hold or Sell?

Let's analyze Avangrid together

I guess you are interested in Avangrid Inc. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of Avangrid Inc. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

Get notifications about Avangrid Inc

I send you an email if I find something interesting about Avangrid Inc.

1. Quick Overview

1.1. Quick analysis of Avangrid (30 sec.)










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

How much money do you get?

How much money do you get?
$1.76
When do you have the money?
1 year
How often do you get paid?
97.5%

What is your share worth?

Current worth
$53.40
Expected worth in 1 year
$54.20
How sure are you?
100.0%

+ What do you gain per year?

Total Gains per Share
$2.56
Return On Investment
7.2%

For what price can you sell your share?

Current Price per Share
$35.55
Expected price per share
$35.01 - $36.21
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Avangrid (5 min.)




Live pricePrice per Share (EOD)
$35.55
Intrinsic Value Per Share
$-59.88 - $-40.69
Total Value Per Share
$-6.48 - $12.72

2.2. Growth of Avangrid (5 min.)




Is Avangrid growing?

Current yearPrevious yearGrowGrow %
How rich?$20.6b$20.4b$359m1.7%

How much money is Avangrid making?

Current yearPrevious yearGrowGrow %
Making money$280.5m$134m$146.5m52.2%
Net Profit Margin12.6%6.3%--

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

2.3. Financial Health of Avangrid (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 Avangrid?

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

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

Speculation

The Price per Share of Avangrid is $35.55. 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 Avangrid.
  • 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 Avangrid, 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 $53.40. Based on the TTM, the Book Value Change Per Share is $0.20 per quarter. Based on the YOY, the Book Value Change Per Share is $0.03 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 $0.44 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Avangrid.

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 Eps0.531.5%0.722.0%0.351.0%0.501.4%0.451.3%
Usd Book Value Change Per Share-0.41-1.2%0.200.6%0.030.1%0.661.9%1.253.5%
Usd Dividend Per Share0.441.2%0.441.2%0.441.2%0.411.2%0.361.0%
Usd Total Gains Per Share0.020.1%0.641.8%0.461.3%1.073.0%1.614.5%
Usd Price Per Share35.79-35.04-37.68-42.90-44.83-
Price to Earnings Ratio16.91-13.81-34.12-28.51-40.96-
Price-to-Total Gains Ratio1,492.51-417.35-102.61-163.74-236.72-
Price to Book Ratio0.67-0.65-0.71-0.89-2.49-
Price-to-Total Gains Ratio1,492.51-417.35-102.61-163.74-236.72-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share35.55
Number of shares28
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.440.41
Usd Book Value Change Per Share0.200.66
Usd Total Gains Per Share0.641.07
Gains per Quarter (28 shares)17.8930.06
Gains per Year (28 shares)71.57120.26
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
14922624674110
2984513492149230
314867206137223350
419789278183298470
5246112350229372590
6295134422275447710
7345156494321521830
8394179566366596950
94432016384126701070
104922237104587451190

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%120.03.00.097.6%
Book Value Change Per Share2.02.00.050.0%7.05.00.058.3%12.08.00.060.0%21.018.01.052.5%63.058.02.051.2%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%39.00.01.097.5%108.00.015.087.8%
Total Gains per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%111.012.00.090.2%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Avangrid Inc compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share---0.4150.199-308%0.025-1756%0.665-162%1.247-133%
Book Value Per Share--53.40353.6400%52.731+1%49.105+9%39.816+34%
Current Ratio--0.5140.565-9%0.696-26%0.784-35%0.862-40%
Debt To Asset Ratio--0.5570.542+3%0.510+9%0.525+6%0.548+2%
Debt To Equity Ratio--1.3181.243+6%1.091+21%1.161+14%1.265+4%
Dividend Per Share--0.4390.4400%0.4400%0.409+7%0.358+22%
Enterprise Value---12028707040.610-10886948573.630-9%-6568613469.128-45%-3873823104.556-68%534584903.290-2350%
Eps--0.5290.724-27%0.346+53%0.504+5%0.454+16%
Ev To Ebitda Ratio---4.605-4.156-10%-3.517-24%-1.727-63%3.110-248%
Ev To Sales Ratio---1.444-1.263-12%-0.837-42%-0.472-67%0.846-271%
Free Cash Flow Per Share---1.595-1.707+7%-1.136-29%-1.124-30%-0.641-60%
Free Cash Flow To Equity Per Share--0.3820.272+40%-0.054+114%-0.071+119%-0.022+106%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max---40.687--------
Intrinsic Value_10Y_min---59.881--------
Intrinsic Value_1Y_max---2.786--------
Intrinsic Value_1Y_min---5.312--------
Intrinsic Value_3Y_max---9.354--------
Intrinsic Value_3Y_min---16.652--------
Intrinsic Value_5Y_max---17.109--------
Intrinsic Value_5Y_min---28.662--------
Market Cap13754686334.400-1%13866292959.39013573051426.370+2%14588636530.873-5%16608926895.445-17%17351797003.290-20%
Net Profit Margin--0.0980.126-22%0.063+57%0.100-2%0.090+10%
Operating Margin--0.1430.163-13%0.095+49%0.140+2%0.153-7%
Operating Ratio--0.8780.847+4%0.917-4%0.878+0%0.857+2%
Pb Ratio0.666-1%0.6700.653+3%0.714-6%0.893-25%2.490-73%
Pe Ratio16.797-1%16.91013.807+22%34.119-50%28.512-41%40.963-59%
Price Per Share35.550-1%35.79035.043+2%37.678-5%42.900-17%44.833-20%
Price To Free Cash Flow Ratio-5.572+1%-5.609-5.195-7%-8.997+60%-18.388+228%1.731-424%
Price To Total Gains Ratio1482.497-1%1492.506417.347+258%102.606+1355%163.741+812%236.724+530%
Quick Ratio--0.2390.272-12%0.370-35%0.530-55%0.553-57%
Return On Assets--0.0040.006-30%0.003+36%0.005-10%0.006-20%
Return On Equity--0.0100.014-27%0.007+51%0.011-4%0.011-8%
Total Gains Per Share--0.0240.639-96%0.465-95%1.074-98%1.605-99%
Usd Book Value--20690000000.00020776500000.0000%20417500000.000+1%19013000000.000+9%15412103625.000+34%
Usd Book Value Change Per Share---0.4150.199-308%0.025-1756%0.665-162%1.247-133%
Usd Book Value Per Share--53.40353.6400%52.731+1%49.105+9%39.816+34%
Usd Dividend Per Share--0.4390.4400%0.4400%0.409+7%0.358+22%
Usd Enterprise Value---12028707040.610-10886948573.630-9%-6568613469.128-45%-3873823104.556-68%534584903.290-2350%
Usd Eps--0.5290.724-27%0.346+53%0.504+5%0.454+16%
Usd Free Cash Flow---618000000.000-661000000.000+7%-439750000.000-29%-435150000.000-30%-248037600.000-60%
Usd Free Cash Flow Per Share---1.595-1.707+7%-1.136-29%-1.124-30%-0.641-60%
Usd Free Cash Flow To Equity Per Share--0.3820.272+40%-0.054+114%-0.071+119%-0.022+106%
Usd Market Cap13754686334.400-1%13866292959.39013573051426.370+2%14588636530.873-5%16608926895.445-17%17351797003.290-20%
Usd Price Per Share35.550-1%35.79035.043+2%37.678-5%42.900-17%44.833-20%
Usd Profit--205000000.000280500000.000-27%134000000.000+53%195150000.000+5%156279875.000+31%
Usd Revenue--2083000000.0002180500000.000-4%2046250000.000+2%1878750000.000+11%1675834425.000+24%
Usd Total Gains Per Share--0.0240.639-96%0.465-95%1.074-98%1.605-99%
 EOD+3 -5MRQTTM+10 -29YOY+18 -215Y+16 -2310Y+17 -22

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1516.797
Price to Book Ratio (EOD)Between0-10.666
Net Profit Margin (MRQ)Greater than00.098
Operating Margin (MRQ)Greater than00.143
Quick Ratio (MRQ)Greater than10.239
Current Ratio (MRQ)Greater than10.514
Debt to Asset Ratio (MRQ)Less than10.557
Debt to Equity Ratio (MRQ)Less than11.318
Return on Equity (MRQ)Greater than0.150.010
Return on Assets (MRQ)Greater than0.050.004
Total4/10 (40.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5051.846
Ma 20Greater thanMa 5035.552
Ma 50Greater thanMa 10035.389
Ma 100Greater thanMa 20035.226
OpenGreater thanClose35.550
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Avangrid Inc

Avangrid, Inc., an energy services holding company, engages in the regulated energy transmission and distribution, and renewable energy generation businesses in the United States. The company operates through Networks and Renewables segments. It is involved in the generation, transmission, and distribution of electricity; and distribution, transportation, and sale of natural gas. In addition, the company operates renewable energy generation facilities primarily using onshore wind power, as well as solar, biomass, and thermal power. Further, it delivers natural gas and electricity to residential, commercial, and institutional customers through its regulated utilities in New York, Maine, Connecticut, and Massachusetts; and sells its output to investor-owned utilities, public utilities, and other credit-worthy entities, as well as generates and provides power and other services to federal and state agencies, institutional retail, and joint action agencies. Additionally, the company delivers thermal output to wholesale customers in the Western United States. It owns eight electric and natural gas utilities, serving 3.3 million customers in New York and New England, as well as owns and operates 9.3 gigawatts of electricity capacity primarily through wind power in 22 states. Avangrid, Inc. was incorporated in 1997 and is headquartered in Orange, Connecticut. The company operates as a subsidiary of Iberdrola, S.A.

Fundamental data was last updated by Penke on 2024-12-07 13:55:06.

4.2 In-depth Summary

4.2.1. Financial Health Summary

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

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is cheap.
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 Avangrid earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Avangrid to the Utilities - Regulated Electric industry mean.
  • A Net Profit Margin of 9.8% means that $0.10 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Avangrid Inc:

  • The MRQ is 9.8%. The company is making a profit. +1
  • The TTM is 12.6%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ9.8%TTM12.6%-2.8%
TTM12.6%YOY6.3%+6.3%
TTM12.6%5Y10.0%+2.6%
5Y10.0%10Y9.0%+1.1%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Avangrid to the Utilities - Regulated Electric industry mean.
  • 0.4% Return on Assets means that Avangrid generated $0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Avangrid Inc:

  • The MRQ is 0.4%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.6%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.4%TTM0.6%-0.2%
TTM0.6%YOY0.3%+0.3%
TTM0.6%5Y0.5%+0.1%
5Y0.5%10Y0.6%-0.1%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Avangrid to the Utilities - Regulated Electric industry mean.
  • 1.0% Return on Equity means Avangrid generated $0.01 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Avangrid Inc:

  • The MRQ is 1.0%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.4%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.0%TTM1.4%-0.4%
TTM1.4%YOY0.7%+0.7%
TTM1.4%5Y1.1%+0.3%
5Y1.1%10Y1.1%0.0%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Avangrid Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Avangrid is operating .

  • Measures how much profit Avangrid 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 Avangrid to the Utilities - Regulated Electric industry mean.
  • An Operating Margin of 14.3% means the company generated $0.14  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Avangrid Inc:

  • The MRQ is 14.3%. The company is operating less efficient.
  • The TTM is 16.3%. The company is operating efficient. +1
Trends
Current periodCompared to+/- 
MRQ14.3%TTM16.3%-2.1%
TTM16.3%YOY9.5%+6.8%
TTM16.3%5Y14.0%+2.3%
5Y14.0%10Y15.3%-1.3%
4.3.2.2. Operating Ratio

Measures how efficient Avangrid is keeping operating costs low.

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

Let's take a look of the Operating Ratio trends of Avangrid Inc:

  • The MRQ is 0.878. The company is less efficient in keeping operating costs low.
  • The TTM is 0.847. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.878TTM0.847+0.031
TTM0.847YOY0.917-0.070
TTM0.8475Y0.878-0.031
5Y0.87810Y0.857+0.021
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Avangrid Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Utilities - Regulated Electric industry mean).
  • A Current Ratio of 0.51 means the company has $0.51 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Avangrid Inc:

  • The MRQ is 0.514. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.565. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.514TTM0.565-0.052
TTM0.565YOY0.696-0.130
TTM0.5655Y0.784-0.219
5Y0.78410Y0.862-0.078
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Avangrid to the Utilities - Regulated Electric industry mean.
  • A Quick Ratio of 0.24 means the company can pay off $0.24 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Avangrid Inc:

  • The MRQ is 0.239. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.272. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.239TTM0.272-0.033
TTM0.272YOY0.370-0.098
TTM0.2725Y0.530-0.258
5Y0.53010Y0.553-0.023
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Avangrid Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Avangrid to Utilities - Regulated Electric industry mean.
  • A Debt to Asset Ratio of 0.56 means that Avangrid assets are financed with 55.7% credit (debt) and the remaining percentage (100% - 55.7%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Avangrid Inc:

  • The MRQ is 0.557. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.542. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.557TTM0.542+0.015
TTM0.542YOY0.510+0.032
TTM0.5425Y0.525+0.017
5Y0.52510Y0.548-0.023
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Avangrid to the Utilities - Regulated Electric industry mean.
  • A Debt to Equity ratio of 131.8% means that company has $1.32 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Avangrid Inc:

  • The MRQ is 1.318. The company is able to pay all its debts with equity. +1
  • The TTM is 1.243. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.318TTM1.243+0.076
TTM1.243YOY1.091+0.151
TTM1.2435Y1.161+0.082
5Y1.16110Y1.265-0.104
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 Avangrid generates.

  • Above 15 is considered overpriced but always compare Avangrid to the Utilities - Regulated Electric industry mean.
  • A PE ratio of 16.91 means the investor is paying $16.91 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Avangrid Inc:

  • The EOD is 16.797. Based on the earnings, the company is fair priced.
  • The MRQ is 16.910. Based on the earnings, the company is fair priced.
  • The TTM is 13.807. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD16.797MRQ16.910-0.113
MRQ16.910TTM13.807+3.103
TTM13.807YOY34.119-20.313
TTM13.8075Y28.512-14.706
5Y28.51210Y40.963-12.451
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 Avangrid Inc:

  • The EOD is -5.572. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -5.609. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -5.195. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-5.572MRQ-5.609+0.038
MRQ-5.609TTM-5.195-0.414
TTM-5.195YOY-8.997+3.802
TTM-5.1955Y-18.388+13.193
5Y-18.38810Y1.731-20.118
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 Avangrid is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Utilities - Regulated Electric industry mean).
  • A PB ratio of 0.67 means the investor is paying $0.67 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Avangrid Inc:

  • The EOD is 0.666. Based on the equity, the company is cheap. +2
  • The MRQ is 0.670. Based on the equity, the company is cheap. +2
  • The TTM is 0.653. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.666MRQ0.670-0.004
MRQ0.670TTM0.653+0.017
TTM0.653YOY0.714-0.061
TTM0.6535Y0.893-0.240
5Y0.89310Y2.490-1.597
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 Avangrid Inc.

4.8.1. Institutions holding Avangrid Inc

Institutions are holding 12.356% of the shares of Avangrid Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Vanguard Group Inc1.9010.00477355266-167392-2.2252
2024-06-30BlackRock Inc1.54750.00485987512-887215-12.9055
2024-09-30First Trust Capital Management L.P.0.72586.706928081192177134345.0374
2024-09-30Mackenzie Investments0.53090.10232054007350931.7382
2024-09-30First Trust Advisors L.P.0.45080.05951744346668483.985
2024-09-30State Street Corp0.39150.00221514748-87767-5.4768
2024-09-30Morgan Stanley - Brokerage Accounts0.32340.00331251442-1355804-52.0014
2024-06-30NORGES BANK0.31740.0065122788029288731.325
2024-09-30Geode Capital Management, LLC0.27730.00311072808169601.6063
2024-09-30Fidelity International Ltd0.27090.034104807410480740
2024-09-30Grantham, Mayo, Van Otterloo & Co., LLC0.25480.11069860259860250
2024-09-30Legal & General Group PLC0.24630.0071953060407574.4675
2024-09-30Charles Schwab Investment Management Inc0.22870.00688474219784128.802
2024-06-30Bank of America Corp0.1940.0024750784670924840.1252
2024-09-30UBS Group AG0.17690.005368455110205017.5193
2024-09-30JPMorgan Chase & Co0.16880.00186532016472010.9978
2024-09-30Two Sigma Investments LLC0.15560.047260205122671760.4041
2024-09-30Millennium Management LLC0.14830.009757381526568186.2226
2024-09-30VOLORIDGE INVESTMENT MANAGEMENT, LLC0.14030.0707542685-161892-22.9772
2024-09-30Goldman Sachs Group Inc0.12790.00294947937194917.0155
Total 8.57817.19133189909+3603590+10.9%

4.9.2. Funds holding Avangrid Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31Vanguard Total Stock Mkt Idx Inv0.60540.0048234231739790.1702
2024-08-31Mackenzie Grnchp Glbl Envr All Cap F50.43813.1309169500000
2024-10-31Vanguard Mid Cap Index Institutional0.42430.0335164174563240.3867
2024-11-28First Trust Value Line® Dividend ETF0.330.46451276994-63260-4.72
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr0.24910.0317963668-12429-1.2733
2024-10-31Vanguard Value Index Inv0.17020.012865847816320.2485
2024-11-27iShares Global Clean Energy ETF USD Dist0.16850.9885652042-591-0.0906
2024-09-30Fidelity Canadian Large Cap Sr B0.16230.3591628000180002.9508
2024-11-27iShares US Infrastructure ETF0.15610.641260388236480.6078
2024-06-30First Trust Merger Arbitrage Cl I0.14931.31555775835775830
2024-10-31Vanguard Mid-Cap Value ETF0.13730.0614531317-1741-0.3266
2024-10-31Vanguard Utilities ETF0.12660.208648992619260.3947
2024-11-27iShares Global Clean Energy ETF0.11820.986457301-4056-0.8791
2024-10-31State St Russell Sm/Mid Cp® Indx NL Cl C0.11320.0348438161-15300-3.374
2024-09-30Fidelity Extended Market Index0.10470.0347405042-10551-2.5388
2024-11-28First Trust Utilities AlphaDEX® ETF0.1043.949240237000
2024-11-28Schwab Fundamental U.S. Small CompanyETF0.1030.145339866513810.3476
2024-11-27Global X SuperDividend™ US ETF0.09972.078238582500
2024-10-31JPM Global Income A (div) EUR0.07930.0575306775-769-0.25
2024-09-30Fidelity Canadian Large Cp Mlt Ast Bs O0.07880.362830500070002.349
Total 3.918114.90115160091+512776+3.4%

5.3. Insider Transactions

Insiders are holding 81.645% of the shares of Avangrid Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-07-01Alan D SolomontBUY14135.68
2024-05-01Alan D SolomontBUY13736.48
2024-04-01Alan D SolomontBUY13836.52
2024-03-01Alan D SolomontBUY16131.08
2024-02-01Alan D SolomontBUY16530.39
2024-01-02Alan D SolomontBUY15532.31
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

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

Summary
Total Assets46,733,000
Total Liabilities26,043,000
Total Stockholder Equity19,755,000
 As reported
Total Liabilities 26,043,000
Total Stockholder Equity+ 19,755,000
Total Assets = 46,733,000

Assets

Total Assets46,733,000
Total Current Assets3,666,000
Long-term Assets43,067,000
Total Current Assets
Cash And Cash Equivalents 148,000
Short-term Investments 193,000
Net Receivables 1,362,000
Inventory 531,000
Other Current Assets 1,625,000
Total Current Assets  (as reported)3,666,000
Total Current Assets  (calculated)3,859,000
+/- 193,000
Long-term Assets
Property Plant Equipment 34,889,000
Goodwill 3,119,000
Long Term Investments 1,112,000
Intangible Assets 271,000
Long-term Assets Other 939,000
Long-term Assets  (as reported)43,067,000
Long-term Assets  (calculated)40,330,000
+/- 2,737,000

Liabilities & Shareholders' Equity

Total Current Liabilities7,139,000
Long-term Liabilities18,904,000
Total Stockholder Equity19,755,000
Total Current Liabilities
Short-term Debt 3,868,000
Short Long Term Debt 3,853,000
Accounts payable 1,808,000
Other Current Liabilities 1,353,000
Total Current Liabilities  (as reported)7,139,000
Total Current Liabilities  (calculated)10,882,000
+/- 3,743,000
Long-term Liabilities
Long term Debt 10,839,000
Capital Lease Obligations 225,000
Long-term Liabilities Other 533,000
Long-term Liabilities  (as reported)18,904,000
Long-term Liabilities  (calculated)11,597,000
+/- 7,307,000
Total Stockholder Equity
Common Stock4,000
Retained Earnings 2,059,000
Accumulated Other Comprehensive Income 31,000
Other Stockholders Equity 17,661,000
Total Stockholder Equity (as reported)19,755,000
Total Stockholder Equity (calculated)19,755,000
+/-0
Other
Capital Stock4,000
Cash and Short Term Investments 148,000
Common Stock Shares Outstanding 387,435
Current Deferred Revenue981,000
Liabilities and Stockholders Equity 46,733,000
Net Debt 14,769,000
Net Invested Capital 34,447,000
Net Working Capital -3,473,000
Property Plant and Equipment Gross 48,162,000
Short Long Term Debt Total 14,917,000



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-311993-12-311993-09-301993-06-301993-03-311992-12-311992-09-301992-06-301992-03-311991-12-311991-09-301991-06-301991-03-311990-12-311990-09-301990-06-301990-03-311989-12-311989-09-301989-06-301989-03-311988-12-311988-09-301988-06-301988-03-311987-12-311987-09-301987-06-301987-03-311986-12-311986-09-301986-06-301986-03-311985-12-311985-09-30
> Total Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,094,400
2,089,400
2,090,600
2,075,000
2,085,700
2,091,600
2,054,100
1,985,600
1,989,400
2,012,300
1,991,300
1,960,900
1,955,900
1,909,300
1,965,700
1,831,700
1,793,600
1,788,900
1,790,800
1,891,300
1,786,400
1,671,300
1,701,400
1,798,200
1,785,081
1,796,962
1,855,716
1,868,554
1,902,438
1,877,649
1,903,025
1,863,931
1,842,628
1,848,749
1,873,634
1,780,811
1,806,058
1,783,280
1,809,680
1,879,074
1,892,789
1,837,171
1,790,746
1,787,608
1,770,475
1,770,473
1,790,177
1,799,055
1,724,110
1,696,395
1,682,860
1,631,493
1,649,528
1,659,432
1,784,370
1,775,834
1,820,116
1,872,953
1,922,865
2,083,186
2,119,618
2,125,528
2,160,342
2,221,760
2,163,409
2,195,155
0
4,455,433
4,434,902
4,487,033
4,582,306
4,744,609
4,664,886
4,644,217
4,730,444
4,960,098
4,963,091
4,875,048
4,865,778
5,144,220
5,130,244
5,098,025
4,857,741
5,111,935
5,128,348
5,201,162
5,172,366
5,172,366
30,743,000
30,411,000
30,609,000
31,309,000
31,396,000
31,485,000
31,921,000
31,671,000
31,483,000
31,376,000
31,755,000
32,167,000
32,608,000
33,141,000
33,547,000
34,416,000
34,593,000
34,856,000
35,640,000
37,823,000
37,768,000
38,650,000
38,879,000
39,504,000
39,541,000
39,752,000
39,907,000
41,123,000
41,458,000
41,606,000
42,386,000
43,989,000
45,062,000
45,689,000
46,733,000
46,733,00045,689,00045,062,00043,989,00042,386,00041,606,00041,458,00041,123,00039,907,00039,752,00039,541,00039,504,00038,879,00038,650,00037,768,00037,823,00035,640,00034,856,00034,593,00034,416,00033,547,00033,141,00032,608,00032,167,00031,755,00031,376,00031,483,00031,671,00031,921,00031,485,00031,396,00031,309,00030,609,00030,411,00030,743,0005,172,3665,172,3665,201,1625,128,3485,111,9354,857,7415,098,0255,130,2445,144,2204,865,7784,875,0484,963,0914,960,0984,730,4444,644,2174,664,8864,744,6094,582,3064,487,0334,434,9024,455,43302,195,1552,163,4092,221,7602,160,3422,125,5282,119,6182,083,1861,922,8651,872,9531,820,1161,775,8341,784,3701,659,4321,649,5281,631,4931,682,8601,696,3951,724,1101,799,0551,790,1771,770,4731,770,4751,787,6081,790,7461,837,1711,892,7891,879,0741,809,6801,783,2801,806,0581,780,8111,873,6341,848,7491,842,6281,863,9311,903,0251,877,6491,902,4381,868,5541,855,7161,796,9621,785,0811,798,2001,701,4001,671,3001,786,4001,891,3001,790,8001,788,9001,793,6001,831,7001,965,7001,909,3001,955,9001,960,9001,991,3002,012,3001,989,4001,985,6002,054,1002,091,6002,085,7002,075,0002,090,6002,089,4002,094,4000000000000000000000000000000000000
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
179,400
177,100
185,500
157,300
182,000
195,300
185,900
137,300
151,000
188,700
190,800
163,400
172,700
150,200
224,300
165,000
147,300
171,000
196,600
255,400
173,700
192,100
227,300
220,100
210,647
209,790
270,517
288,306
326,517
305,406
360,328
351,967
322,360
325,190
360,435
312,159
367,744
323,661
351,374
314,337
338,218
305,556
262,558
258,078
250,292
247,614
274,836
339,798
443,180
414,883
397,101
295,430
297,942
275,771
306,122
247,904
226,205
228,638
253,410
257,245
282,897
262,963
290,373
233,392
226,030
231,353
0
697,421
574,289
523,096
564,481
667,228
593,608
558,346
604,698
626,709
628,088
545,879
533,626
888,004
938,991
891,585
587,784
670,096
647,714
666,105
562,667
562,667
2,474,000
2,234,000
2,153,000
2,252,000
2,098,000
1,932,000
2,021,000
2,260,000
1,981,000
1,700,000
1,963,000
1,963,000
1,998,000
1,803,000
1,880,000
2,025,000
1,896,000
1,713,000
1,923,000
3,777,000
3,239,000
3,670,000
3,627,000
3,777,000
3,229,000
2,989,000
2,804,000
3,210,000
3,140,000
2,751,000
3,058,000
3,404,000
3,619,000
3,323,000
3,666,000
3,666,0003,323,0003,619,0003,404,0003,058,0002,751,0003,140,0003,210,0002,804,0002,989,0003,229,0003,777,0003,627,0003,670,0003,239,0003,777,0001,923,0001,713,0001,896,0002,025,0001,880,0001,803,0001,998,0001,963,0001,963,0001,700,0001,981,0002,260,0002,021,0001,932,0002,098,0002,252,0002,153,0002,234,0002,474,000562,667562,667666,105647,714670,096587,784891,585938,991888,004533,626545,879628,088626,709604,698558,346593,608667,228564,481523,096574,289697,4210231,353226,030233,392290,373262,963282,897257,245253,410228,638226,205247,904306,122275,771297,942295,430397,101414,883443,180339,798274,836247,614250,292258,078262,558305,556338,218314,337351,374323,661367,744312,159360,435325,190322,360351,967360,328305,406326,517288,306270,517209,790210,647220,100227,300192,100173,700255,400196,600171,000147,300165,000224,300150,200172,700163,400190,800188,700151,000137,300185,900195,300182,000157,300185,500177,100179,4000000000000000000000000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
21,000
17,400
22,800
11,400
27,300
49,000
42,600
5,100
15,800
45,700
36,200
6,400
29,700
17,300
86,700
32,000
16,300
15,000
13,300
101,400
19,000
23,200
18,000
39,100
21,951
5,330
8,446
47,439
46,466
42,813
59,001
86,096
56,005
36,702
72,030
66,998
79,078
59,189
91,416
28,614
29,039
90,107
34,021
40,165
26,466
13,953
5,011
28,860
121,433
101,655
107,806
63,730
41,259
32,186
52,866
13,359
17,120
29,699
26,608
7,730
25,544
12,292
9,466
15,269
11,413
17,837
0
90,281
33,957
23,655
26,300
30,999
12,012
12,190
15,201
17,857
20,847
24,574
18,696
69,153
137,372
175,613
102,801
115,579
80,120
179,133
83,716
83,716
427,000
396,000
182,000
91,000
30,000
36,000
27,000
41,000
40,000
52,000
32,000
36,000
33,000
166,000
103,000
178,000
26,000
46,000
101,000
1,463,000
813,000
1,729,000
1,410,000
1,474,000
648,000
411,000
60,000
69,000
72,000
58,000
75,000
91,000
152,000
136,000
148,000
148,000136,000152,00091,00075,00058,00072,00069,00060,000411,000648,0001,474,0001,410,0001,729,000813,0001,463,000101,00046,00026,000178,000103,000166,00033,00036,00032,00052,00040,00041,00027,00036,00030,00091,000182,000396,000427,00083,71683,716179,13380,120115,579102,801175,613137,37269,15318,69624,57420,84717,85715,20112,19012,01230,99926,30023,65533,95790,281017,83711,41315,2699,46612,29225,5447,73026,60829,69917,12013,35952,86632,18641,25963,730107,806101,655121,43328,8605,01113,95326,46640,16534,02190,10729,03928,61491,41659,18979,07866,99872,03036,70256,00586,09659,00142,81346,46647,4398,4465,33021,95139,10018,00023,20019,000101,40013,30015,00016,30032,00086,70017,30029,7006,40036,20045,70015,8005,10042,60049,00027,30011,40022,80017,40021,0000000000000000000000000000000000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,304
3,424
0
0
0
0
0
0
36,293
0
0
0
0
0
0
23,000
241,966
280,778
191,807
25,000
0
0
0
11,000
11,000
0
0
3,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
668,000
300,000
695,000
716,000
571,000
0
0
0
0
0
0
0
0
0
0
0
193,000
193,00000000000000571,000716,000695,000300,000668,000000000000000003,0000011,00011,00000025,000191,807280,778241,96623,00000000036,2930000003,4243,30400000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
95,800
95,900
99,900
88,000
90,500
88,000
85,400
78,500
76,200
82,600
94,300
102,100
89,400
78,900
85,700
85,100
78,800
88,700
99,000
91,700
85,200
103,100
130,100
109,700
116,019
134,315
180,132
226,853
264,590
248,345
283,264
199,920
181,850
211,177
212,271
190,735
196,437
178,639
184,109
167,558
177,035
192,555
212,767
205,383
208,037
218,580
252,304
232,019
223,078
113,962
129,934
133,981
152,761
148,266
157,596
140,821
136,263
132,845
147,853
179,520
182,342
173,509
201,144
138,737
143,658
147,804
0
325,997
332,349
275,714
263,555
335,602
303,827
279,098
327,848
316,441
363,135
264,631
249,868
346,546
399,094
299,464
281,443
343,914
406,436
298,606
284,822
284,822
1,053,000
964,000
972,000
1,147,000
1,134,000
999,000
960,000
1,052,000
1,121,000
989,000
1,063,000
1,148,000
1,271,000
1,022,000
980,000
1,092,000
1,081,000
973,000
1,028,000
1,199,000
1,298,000
1,105,000
1,112,000
1,280,000
1,480,000
1,321,000
1,347,000
1,745,000
1,674,000
1,356,000
1,425,000
1,603,000
1,649,000
1,384,000
1,362,000
1,362,0001,384,0001,649,0001,603,0001,425,0001,356,0001,674,0001,745,0001,347,0001,321,0001,480,0001,280,0001,112,0001,105,0001,298,0001,199,0001,028,000973,0001,081,0001,092,000980,0001,022,0001,271,0001,148,0001,063,000989,0001,121,0001,052,000960,000999,0001,134,0001,147,000972,000964,0001,053,000284,822284,822298,606406,436343,914281,443299,464399,094346,546249,868264,631363,135316,441327,848279,098303,827335,602263,555275,714332,349325,9970147,804143,658138,737201,144173,509182,342179,520147,853132,845136,263140,821157,596148,266152,761133,981129,934113,962223,078232,019252,304218,580208,037205,383212,767192,555177,035167,558184,109178,639196,437190,735212,271211,177181,850199,920283,264248,345264,590226,853180,132134,315116,019109,700130,100103,10085,20091,70099,00088,70078,80085,10085,70078,90089,400102,10094,30082,60076,20078,50085,40088,00090,50088,00099,90095,90095,8000000000000000000000000000000000000
       Other Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
39,300
40,600
39,400
35,600
41,100
35,000
34,500
31,500
37,200
36,800
37,600
32,900
31,500
32,900
31,900
28,800
29,300
36,600
55,300
28,700
35,500
58,000
71,300
62,000
62,923
60,463
71,282
3,076
5,907
3,756
4,646
51,423
69,755
63,207
62,162
48,223
84,905
76,778
68,455
113,707
126,974
17,630
10,215
7,109
10,447
9,551
11,751
72,386
91,690
197,226
157,120
95,515
101,445
92,458
92,087
90,474
68,627
61,474
74,364
44,517
50,110
63,642
59,443
62,866
49,021
41,826
0
117,123
117,508
99,297
95,632
103,038
106,379
148,834
114,034
139,853
140,045
133,424
111,209
344,513
337,171
341,331
80,285
105,579
99,454
115,554
95,836
581,000
237,000
272,000
275,000
288,000
248,000
277,000
287,000
310,000
309,000
288,000
284,000
305,000
232,000
247,000
250,000
300,000
299,000
282,000
252,000
327,000
317,000
296,000
340,000
401,000
377,000
363,000
389,000
453,000
701,000
769,000
1,034,000
734,000
996,000
1,328,000
1,625,000
1,625,0001,328,000996,000734,0001,034,000769,000701,000453,000389,000363,000377,000401,000340,000296,000317,000327,000252,000282,000299,000300,000250,000247,000232,000305,000284,000288,000309,000310,000287,000277,000248,000288,000275,000272,000237,000581,00095,836115,55499,454105,57980,285341,331337,171344,513111,209133,424140,045139,853114,034148,834106,379103,03895,63299,297117,508117,123041,82649,02162,86659,44363,64250,11044,51774,36461,47468,62790,47492,08792,458101,44595,515157,120197,22691,69072,38611,7519,55110,4477,10910,21517,630126,974113,70768,45576,77884,90548,22362,16263,20769,75551,4234,6463,7565,9073,07671,28260,46362,92362,00071,30058,00035,50028,70055,30036,60029,30028,80031,90032,90031,50032,90037,60036,80037,20031,50034,50035,00041,10035,60039,40040,60039,3000000000000000000000000000000000000
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,915,000
1,912,300
1,905,100
1,917,700
1,903,700
1,896,300
1,868,200
1,848,300
1,838,400
1,823,600
1,800,500
1,797,500
1,783,200
1,759,100
1,741,400
1,666,700
1,646,300
1,617,900
1,594,200
1,635,900
1,612,700
1,479,200
1,474,100
1,578,100
1,574,434
1,587,172
1,585,199
1,580,248
1,575,921
1,572,243
1,542,697
1,511,964
1,520,268
1,523,559
1,513,199
1,468,652
1,438,314
1,459,619
1,458,306
1,564,737
1,554,571
1,531,615
1,528,188
1,529,530
1,520,183
1,522,859
1,515,341
1,459,257
1,280,930
1,281,512
1,285,759
1,336,063
1,351,586
1,383,661
1,478,248
1,527,930
1,593,911
1,644,315
1,669,455
1,825,941
1,836,721
1,862,565
1,869,969
1,988,368
1,937,379
1,963,802
-13,171
3,758,012
3,860,613
3,963,937
4,017,825
4,077,381
4,071,278
4,085,871
4,125,746
4,333,389
4,335,003
4,329,169
4,332,152
4,256,216
4,191,253
4,206,440
4,269,957
4,441,839
4,480,634
4,535,057
4,609,699
4,609,699
28,269,000
28,176,000
28,456,000
29,057,000
29,298,000
29,553,000
29,900,000
29,411,000
29,502,000
29,676,000
29,792,000
30,204,000
30,610,000
31,338,000
31,667,000
32,391,000
32,697,000
33,143,000
33,717,000
34,046,000
34,529,000
34,980,000
35,252,000
35,727,000
36,312,000
36,763,000
37,103,000
37,913,000
38,318,000
38,855,000
39,328,000
40,585,000
41,443,000
42,366,000
43,067,000
43,067,00042,366,00041,443,00040,585,00039,328,00038,855,00038,318,00037,913,00037,103,00036,763,00036,312,00035,727,00035,252,00034,980,00034,529,00034,046,00033,717,00033,143,00032,697,00032,391,00031,667,00031,338,00030,610,00030,204,00029,792,00029,676,00029,502,00029,411,00029,900,00029,553,00029,298,00029,057,00028,456,00028,176,00028,269,0004,609,6994,609,6994,535,0574,480,6344,441,8394,269,9574,206,4404,191,2534,256,2164,332,1524,329,1694,335,0034,333,3894,125,7464,085,8714,071,2784,077,3814,017,8253,963,9373,860,6133,758,012-13,1711,963,8021,937,3791,988,3681,869,9691,862,5651,836,7211,825,9411,669,4551,644,3151,593,9111,527,9301,478,2481,383,6611,351,5861,336,0631,285,7591,281,5121,280,9301,459,2571,515,3411,522,8591,520,1831,529,5301,528,1881,531,6151,554,5711,564,7371,458,3061,459,6191,438,3141,468,6521,513,1991,523,5591,520,2681,511,9641,542,6971,572,2431,575,9211,580,2481,585,1991,587,1721,574,4341,578,1001,474,1001,479,2001,612,7001,635,9001,594,2001,617,9001,646,3001,666,7001,741,4001,759,1001,783,2001,797,5001,800,5001,823,6001,838,4001,848,3001,868,2001,896,3001,903,7001,917,7001,905,1001,912,3001,915,0000000000000000000000000000000000000
       Property Plant Equipment 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,354,100
1,358,700
1,359,600
1,379,100
1,372,700
1,373,200
1,367,500
1,373,100
1,372,100
1,366,400
1,361,400
1,348,400
1,346,000
1,332,000
1,319,800
1,306,000
1,293,900
1,276,700
1,263,100
1,264,400
1,251,800
1,168,300
1,177,000
653,300
648,742
657,213
672,999
550,653
541,689
544,723
531,900
525,445
551,420
537,742
545,001
517,082
521,639
531,898
538,461
548,794
547,240
546,889
542,911
563,852
565,573
570,539
577,096
592,081
595,211
594,057
608,159
647,014
676,516
717,559
799,870
878,366
924,870
969,558
1,008,605
1,073,588
1,085,966
1,096,115
1,113,408
1,153,001
1,175,097
1,206,584
0
2,327,450
2,370,169
2,438,161
2,498,825
2,570,355
2,605,634
2,651,170
2,714,441
2,787,354
2,843,434
2,883,400
2,930,507
3,068,680
3,084,168
3,126,810
3,185,386
3,292,690
3,316,841
3,407,309
3,485,452
20,711,000
20,711,000
20,830,000
21,124,000
21,548,000
21,797,000
22,290,000
22,682,000
22,669,000
22,757,000
22,917,000
23,125,000
23,459,000
23,636,000
24,450,000
24,823,000
25,288,000
25,555,000
25,948,000
26,500,000
26,904,000
27,345,000
27,819,000
28,285,000
29,014,000
29,875,000
30,214,000
30,555,000
31,153,000
31,448,000
31,933,000
32,264,000
33,052,000
33,527,000
34,261,000
34,889,000
34,889,00034,261,00033,527,00033,052,00032,264,00031,933,00031,448,00031,153,00030,555,00030,214,00029,875,00029,014,00028,285,00027,819,00027,345,00026,904,00026,500,00025,948,00025,555,00025,288,00024,823,00024,450,00023,636,00023,459,00023,125,00022,917,00022,757,00022,669,00022,682,00022,290,00021,797,00021,548,00021,124,00020,830,00020,711,00020,711,0003,485,4523,407,3093,316,8413,292,6903,185,3863,126,8103,084,1683,068,6802,930,5072,883,4002,843,4342,787,3542,714,4412,651,1702,605,6342,570,3552,498,8252,438,1612,370,1692,327,45001,206,5841,175,0971,153,0011,113,4081,096,1151,085,9661,073,5881,008,605969,558924,870878,366799,870717,559676,516647,014608,159594,057595,211592,081577,096570,539565,573563,852542,911546,889547,240548,794538,461531,898521,639517,082545,001537,742551,420525,445531,900544,723541,689550,653672,999657,213648,742653,3001,177,0001,168,3001,251,8001,264,4001,263,1001,276,7001,293,9001,306,0001,319,8001,332,0001,346,0001,348,4001,361,4001,366,4001,372,1001,373,1001,367,5001,373,2001,372,7001,379,1001,359,6001,358,7001,354,1000000000000000000000000000000000000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
298,890
299,976
302,184
302,184
266,797
266,205
266,205
266,205
266,205
266,205
266,205
266,205
266,205
266,205
266,205
266,205
266,205
266,205
266,205
266,205
266,205
3,115,000
3,113,000
3,113,000
3,124,000
3,124,000
3,124,000
3,124,000
3,127,000
3,127,000
3,127,000
3,127,000
3,127,000
3,127,000
3,127,000
3,127,000
3,119,000
3,119,000
3,119,000
3,119,000
3,119,000
3,119,000
3,119,000
3,119,000
3,119,000
3,119,000
3,119,000
3,119,000
3,119,000
3,119,000
3,119,000
3,119,000
3,119,000
3,119,000
3,119,000
3,119,000
3,119,0003,119,0003,119,0003,119,0003,119,0003,119,0003,119,0003,119,0003,119,0003,119,0003,119,0003,119,0003,119,0003,119,0003,119,0003,119,0003,119,0003,119,0003,119,0003,119,0003,127,0003,127,0003,127,0003,127,0003,127,0003,127,0003,127,0003,127,0003,124,0003,124,0003,124,0003,124,0003,113,0003,113,0003,115,000266,205266,205266,205266,205266,205266,205266,205266,205266,205266,205266,205266,205266,205266,205266,205266,205266,797302,184302,184299,976298,89000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
353,000
0
0
0
449,000
420,000
425,000
425,000
442,000
441,000
450,000
467,000
415,000
411,000
427,000
415,000
424,000
538,000
563,000
576,000
708,000
711,000
721,000
729,000
736,000
756,000
778,000
631,000
621,000
492,000
480,000
464,000
486,000
483,000
490,000
557,000
764,000
885,000
963,000
1,112,000
1,112,000963,000885,000764,000557,000490,000483,000486,000464,000480,000492,000621,000631,000778,000756,000736,000729,000721,000711,000708,000576,000563,000538,000424,000415,000427,000411,000415,000467,000450,000441,000442,000425,000425,000420,000449,000000353,000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
599,000
213,735
211,548
209,727
569,000
560,000
544,000
541,000
556,000
556,000
547,000
541,000
538,000
534,000
531,000
524,000
328,000
327,000
327,000
326,000
323,000
321,000
318,000
316,000
314,000
313,000
310,000
307,000
305,000
302,000
300,000
296,000
293,000
289,000
285,000
282,000
281,000
278,000
294,000
290,000
284,000
280,000
274,000
271,000
271,000274,000280,000284,000290,000294,000278,000281,000282,000285,000289,000293,000296,000300,000302,000305,000307,000310,000313,000314,000316,000318,000321,000323,000326,000327,000327,000328,000524,000531,000534,000538,000541,000547,000556,000556,000541,000544,000560,000569,000209,727211,548213,735599,00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,827,000
0
0
0
7,558,000
7,518,000
1,000
7,332,000
7,509,000
7,501,000
7,263,000
7,218,000
6,742,000
6,745,000
2,878,000
2,799,000
2,871,000
2,846,000
2,741,000
2,689,000
2,829,000
2,999,000
3,045,000
3,859,000
3,871,000
3,007,000
2,964,000
2,921,000
2,524,000
2,537,000
2,665,000
2,683,000
2,865,000
2,981,000
3,010,000
3,089,000
0
0
0
-3,666,000
-3,666,0000003,089,0003,010,0002,981,0002,865,0002,683,0002,665,0002,537,0002,524,0002,921,0002,964,0003,007,0003,871,0003,859,0003,045,0002,999,0002,829,0002,689,0002,741,0002,846,0002,871,0002,799,0002,878,0006,745,0006,742,0007,218,0007,263,0007,501,0007,509,0007,332,0001,0007,518,0007,558,0000004,827,000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,609,000
1,623,000
1,609,100
1,602,300
1,614,200
1,604,300
1,550,400
1,485,100
1,487,500
1,515,900
1,487,200
1,466,400
1,464,000
1,419,000
1,472,400
1,338,300
1,297,400
1,297,100
1,282,600
1,391,500
1,290,900
1,171,700
1,186,600
1,289,900
1,269,744
1,273,701
1,373,222
1,389,509
1,423,734
1,393,495
1,403,766
1,363,936
1,339,605
1,344,918
1,358,409
1,298,459
1,328,487
1,311,252
1,330,449
1,386,300
1,404,648
1,296,816
1,241,527
1,239,211
1,228,273
1,232,196
1,242,099
1,254,477
1,226,180
1,203,360
1,183,895
1,170,912
1,195,990
1,206,414
1,320,239
1,311,543
1,358,706
1,409,710
1,447,690
1,608,607
1,642,675
1,555,280
1,580,799
1,647,584
1,584,609
1,616,777
0
3,379,291
3,326,326
3,383,843
3,488,870
3,650,248
3,540,170
3,528,674
3,621,212
3,843,205
3,814,419
3,729,626
3,735,789
3,790,065
3,744,762
3,726,656
3,498,534
3,743,614
3,724,707
3,804,085
3,783,813
3,783,813
15,677,000
15,346,000
15,558,000
16,187,000
16,144,000
16,244,000
16,704,000
16,575,000
16,164,000
15,908,000
16,300,000
16,764,000
17,152,000
17,592,000
18,029,000
18,830,000
18,685,000
18,940,000
19,786,000
21,997,000
21,776,000
18,815,000
19,053,000
19,543,000
19,481,000
19,366,000
19,573,000
20,781,000
20,948,000
21,163,000
22,011,000
23,313,000
24,173,000
24,838,000
26,043,000
26,043,00024,838,00024,173,00023,313,00022,011,00021,163,00020,948,00020,781,00019,573,00019,366,00019,481,00019,543,00019,053,00018,815,00021,776,00021,997,00019,786,00018,940,00018,685,00018,830,00018,029,00017,592,00017,152,00016,764,00016,300,00015,908,00016,164,00016,575,00016,704,00016,244,00016,144,00016,187,00015,558,00015,346,00015,677,0003,783,8133,783,8133,804,0853,724,7073,743,6143,498,5343,726,6563,744,7623,790,0653,735,7893,729,6263,814,4193,843,2053,621,2123,528,6743,540,1703,650,2483,488,8703,383,8433,326,3263,379,29101,616,7771,584,6091,647,5841,580,7991,555,2801,642,6751,608,6071,447,6901,409,7101,358,7061,311,5431,320,2391,206,4141,195,9901,170,9121,183,8951,203,3601,226,1801,254,4771,242,0991,232,1961,228,2731,239,2111,241,5271,296,8161,404,6481,386,3001,330,4491,311,2521,328,4871,298,4591,358,4091,344,9181,339,6051,363,9361,403,7661,393,4951,423,7341,389,5091,373,2221,273,7011,269,7441,289,9001,186,6001,171,7001,290,9001,391,5001,282,6001,297,1001,297,4001,338,3001,472,4001,419,0001,464,0001,466,4001,487,2001,515,9001,487,5001,485,1001,550,4001,604,3001,614,2001,602,3001,609,1001,623,0001,609,0000000000000000000000000000000000000
   > Total Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
390,400
405,400
389,200
412,400
438,100
430,700
234,700
177,000
253,300
283,500
267,300
209,900
315,500
289,600
271,200
268,700
236,300
323,100
312,000
276,100
203,300
241,000
248,700
208,300
187,455
205,574
305,805
356,520
329,154
309,696
323,699
397,746
374,068
380,124
397,723
396,776
434,425
408,808
412,589
305,073
318,530
209,552
180,902
197,624
193,925
193,655
203,558
235,194
220,672
202,754
199,330
229,851
264,072
270,979
260,393
290,957
313,780
349,451
395,969
372,138
370,990
250,075
267,564
240,032
242,896
271,122
0
552,934
494,052
481,957
508,691
641,868
558,738
427,649
515,681
625,056
581,631
531,331
565,462
612,823
615,473
604,170
357,894
495,558
444,650
448,278
434,804
434,804
2,035,000
1,924,000
2,153,000
2,712,000
2,588,000
2,472,000
2,934,000
3,160,000
2,716,000
2,340,000
2,911,000
3,004,000
3,153,000
2,812,000
2,848,000
3,587,000
3,447,000
3,235,000
4,184,000
3,069,000
2,792,000
2,958,000
3,112,000
3,329,000
3,300,000
3,346,000
3,803,000
4,416,000
4,570,000
4,655,000
3,927,000
5,239,000
6,208,000
6,444,000
7,139,000
7,139,0006,444,0006,208,0005,239,0003,927,0004,655,0004,570,0004,416,0003,803,0003,346,0003,300,0003,329,0003,112,0002,958,0002,792,0003,069,0004,184,0003,235,0003,447,0003,587,0002,848,0002,812,0003,153,0003,004,0002,911,0002,340,0002,716,0003,160,0002,934,0002,472,0002,588,0002,712,0002,153,0001,924,0002,035,000434,804434,804448,278444,650495,558357,894604,170615,473612,823565,462531,331581,631625,056515,681427,649558,738641,868508,691481,957494,052552,9340271,122242,896240,032267,564250,075370,990372,138395,969349,451313,780290,957260,393270,979264,072229,851199,330202,754220,672235,194203,558193,655193,925197,624180,902209,552318,530305,073412,589408,808434,425396,776397,723380,124374,068397,746323,699309,696329,154356,520305,805205,574187,455208,300248,700241,000203,300276,100312,000323,100236,300268,700271,200289,600315,500209,900267,300283,500253,300177,000234,700430,700438,100412,400389,200405,400390,4000000000000000000000000000000000000
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
243,400
248,900
245,600
261,300
283,400
263,900
88,100
41,100
115,500
130,500
95,500
81,200
192,400
178,100
156,500
138,100
120,000
193,700
188,100
153,400
93,600
55,900
50,300
42,100
14,980
15,511
81,201
111,104
55,040
37,474
25,177
133,215
120,629
123,810
104,100
146,788
134,273
138,735
155,913
79,976
72,758
5,145
11,071
17,748
28,085
26,137
31,441
31,588
6,399
4,286
4,286
78,286
116,286
124,286
78,286
119,286
161,286
202,286
230,286
203,286
220,286
108,861
109,112
58,256
70,712
89,426
0
161,114
128,910
102,056
151,802
248,712
227,712
108,712
183,359
235,296
200,897
191,465
259,028
11,834
11,769
11,769
16,526
95,526
76,527
86,528
91,529
91,529
369,000
171,000
190,000
510,000
692,000
626,000
998,000
969,000
876,000
611,000
1,023,000
981,000
1,133,000
918,000
865,000
1,311,000
1,490,000
1,164,000
1,826,000
636,000
411,000
532,000
448,000
549,000
326,000
454,000
835,000
1,000,000
1,718,000
2,007,000
1,028,000
2,016,000
3,121,000
3,443,000
3,868,000
3,868,0003,443,0003,121,0002,016,0001,028,0002,007,0001,718,0001,000,000835,000454,000326,000549,000448,000532,000411,000636,0001,826,0001,164,0001,490,0001,311,000865,000918,0001,133,000981,0001,023,000611,000876,000969,000998,000626,000692,000510,000190,000171,000369,00091,52991,52986,52876,52795,52616,52611,76911,76911,834259,028191,465200,897235,296183,359108,712227,712248,712151,802102,056128,910161,114089,42670,71258,256109,112108,861220,286203,286230,286202,286161,286119,28678,286124,286116,28678,2864,2864,2866,39931,58831,44126,13728,08517,74811,0715,14572,75879,976155,913138,735134,273146,788104,100123,810120,629133,21525,17737,47455,040111,10481,20115,51114,98042,10050,30055,90093,600153,400188,100193,700120,000138,100156,500178,100192,40081,20095,500130,500115,50041,10088,100263,900283,400261,300245,600248,900243,4000000000000000000000000000000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
148,000
0
0
0
206,000
0
258,000
254,000
349,000
725,000
643,000
267,000
183,000
214,000
362,000
523,000
394,000
1,123,000
907,000
853,000
1,290,000
1,473,000
1,151,000
1,815,000
620,000
395,000
516,000
434,000
533,000
316,000
443,000
824,000
980,000
1,706,000
1,993,000
1,013,000
1,972,000
3,106,000
3,415,000
3,853,000
3,853,0003,415,0003,106,0001,972,0001,013,0001,993,0001,706,000980,000824,000443,000316,000533,000434,000516,000395,000620,0001,815,0001,151,0001,473,0001,290,000853,000907,0001,123,000394,000523,000362,000214,000183,000267,000643,000725,000349,000254,000258,0000206,000000148,000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
37,000
38,900
30,800
42,800
41,500
46,600
29,900
45,400
28,000
36,300
35,700
68,100
48,900
43,400
42,900
68,700
42,600
52,800
38,800
53,400
25,400
81,600
102,400
105,300
95,784
95,308
127,981
149,146
135,551
125,157
140,803
40,716
30,396
33,558
25,989
44,007
35,150
33,680
36,652
36,729
64,352
77,202
70,687
75,278
63,585
69,246
68,484
77,224
74,861
51,491
55,275
77,976
84,567
81,821
116,784
100,529
88,652
80,505
87,263
91,891
73,238
61,378
69,477
90,470
69,994
87,335
0
199,816
161,794
170,316
165,947
194,641
141,125
127,110
135,224
176,861
147,478
119,632
109,667
164,416
151,919
115,395
111,484
217,700
167,405
145,543
141,845
920,000
920,000
889,000
1,107,000
1,314,000
1,022,000
1,032,000
1,082,000
1,160,000
993,000
998,000
1,068,000
1,190,000
1,119,000
1,060,000
1,118,000
1,425,000
1,077,000
1,240,000
1,524,000
1,503,000
1,432,000
1,378,000
1,452,000
1,647,000
1,358,000
1,381,000
1,497,000
2,046,000
1,578,000
1,359,000
1,564,000
1,924,000
1,787,000
1,774,000
1,808,000
1,808,0001,774,0001,787,0001,924,0001,564,0001,359,0001,578,0002,046,0001,497,0001,381,0001,358,0001,647,0001,452,0001,378,0001,432,0001,503,0001,524,0001,240,0001,077,0001,425,0001,118,0001,060,0001,119,0001,190,0001,068,000998,000993,0001,160,0001,082,0001,032,0001,022,0001,314,0001,107,000889,000920,000920,000141,845145,543167,405217,700111,484115,395151,919164,416109,667119,632147,478176,861135,224127,110141,125194,641165,947170,316161,794199,816087,33569,99490,47069,47761,37873,23891,89187,26380,50588,652100,529116,78481,82184,56777,97655,27551,49174,86177,22468,48469,24663,58575,27870,68777,20264,35236,72936,65233,68035,15044,00725,98933,55830,39640,716140,803125,157135,551149,146127,98195,30895,784105,300102,40081,60025,40053,40038,80052,80042,60068,70042,90043,40048,90068,10035,70036,30028,00045,40029,90046,60041,50042,80030,80038,90037,0000000000000000000000000000000000000
       Other Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
110,000
117,600
-100
108,300
113,200
100
116,700
90,500
109,800
-100
136,100
60,600
100
68,100
71,800
61,900
100
100
-100
-100
84,300
103,500
96,000
60,900
76,691
94,755
96,623
96,270
138,563
147,065
157,719
223,815
223,043
222,756
267,634
205,981
265,002
236,393
220,024
188,368
181,420
127,205
99,144
104,598
102,255
98,272
103,633
126,382
139,412
146,977
139,769
73,589
63,219
64,872
65,323
71,142
63,842
66,660
78,420
24,176
17,777
24,239
18,375
27,722
17,132
13,542
0
66,847
92,110
107,220
74,049
55,133
29,440
58,929
53,676
52,088
57,909
55,434
34,050
288,633
295,411
328,444
53,447
40,334
46,750
71,755
-1,369,570
691,000
650,000
-654,000
-644,000
781,000
-590,000
-635,000
-578,000
918,000
-582,000
-684,000
-578,000
704,000
-467,000
-517,000
-465,000
711,000
-376,000
-408,000
-387,000
789,000
-232,000
-116,000
65,000
929,000
503,000
415,000
392,000
1,099,000
1,006,000
928,000
322,000
493,000
1,212,000
1,156,000
1,353,000
1,353,0001,156,0001,212,000493,000322,000928,0001,006,0001,099,000392,000415,000503,000929,00065,000-116,000-232,000789,000-387,000-408,000-376,000711,000-465,000-517,000-467,000704,000-578,000-684,000-582,000918,000-578,000-635,000-590,000781,000-644,000-654,000650,000691,000-1,369,57071,75546,75040,33453,447328,444295,411288,63334,05055,43457,90952,08853,67658,92929,44055,13374,049107,22092,11066,847013,54217,13227,72218,37524,23917,77724,17678,42066,66063,84271,14265,32364,87263,21973,589139,769146,977139,412126,382103,63398,272102,255104,59899,144127,205181,420188,368220,024236,393265,002205,981267,634222,756223,043223,815157,719147,065138,56396,27096,62394,75576,69160,90096,000103,50084,300-100-10010010061,90071,80068,10010060,600136,100-100109,80090,500116,700100113,200108,300-100117,600110,0000000000000000000000000000000000000
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,201,500
1,200,400
1,204,000
1,155,900
1,141,400
1,138,600
1,279,700
1,271,600
1,196,700
1,194,600
1,182,100
1,114,000
1,007,800
991,500
1,067,000
945,600
938,500
851,200
847,400
1,001,500
977,500
800,800
802,100
797,600
805,729
804,719
806,250
789,452
860,497
856,774
850,839
746,836
748,185
753,089
731,890
634,537
640,978
649,928
663,463
841,512
851,092
851,634
859,144
849,039
847,119
848,160
850,079
839,274
830,298
825,201
819,674
734,850
731,976
733,432
830,824
793,129
788,865
788,254
786,727
847,855
1,271,685
1,305,205
1,313,235
1,407,552
1,341,713
1,345,655
0
2,826,357
2,832,274
2,901,886
2,980,179
3,008,380
2,981,432
3,101,025
3,105,531
3,218,149
3,232,788
3,198,295
3,170,327
3,177,242
3,129,289
3,122,486
3,140,640
3,248,056
3,280,057
3,355,807
3,349,009
3,349,009
13,642,000
13,422,000
13,405,000
13,475,000
13,556,000
13,772,000
13,770,000
13,415,000
13,448,000
13,568,000
13,389,000
13,760,000
13,999,000
14,780,000
15,181,000
15,243,000
15,238,000
15,705,000
15,602,000
18,928,000
18,984,000
15,857,000
15,941,000
16,214,000
16,181,000
16,020,000
15,770,000
16,365,000
16,378,000
16,508,000
18,084,000
18,074,000
17,965,000
18,394,000
18,904,000
18,904,00018,394,00017,965,00018,074,00018,084,00016,508,00016,378,00016,365,00015,770,00016,020,00016,181,00016,214,00015,941,00015,857,00018,984,00018,928,00015,602,00015,705,00015,238,00015,243,00015,181,00014,780,00013,999,00013,760,00013,389,00013,568,00013,448,00013,415,00013,770,00013,772,00013,556,00013,475,00013,405,00013,422,00013,642,0003,349,0093,349,0093,355,8073,280,0573,248,0563,140,6403,122,4863,129,2893,177,2423,170,3273,198,2953,232,7883,218,1493,105,5313,101,0252,981,4323,008,3802,980,1792,901,8862,832,2742,826,35701,345,6551,341,7131,407,5521,313,2351,305,2051,271,685847,855786,727788,254788,865793,129830,824733,432731,976734,850819,674825,201830,298839,274850,079848,160847,119849,039859,144851,634851,092841,512663,463649,928640,978634,537731,890753,089748,185746,836850,839856,774860,497789,452806,250804,719805,729797,600802,100800,800977,5001,001,500847,400851,200938,500945,6001,067,000991,5001,007,8001,114,0001,182,1001,194,6001,196,7001,271,6001,279,7001,138,6001,141,4001,155,9001,204,0001,200,4001,201,5000000000000000000000000000000000000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,519,000
4,507,000
4,399,000
4,510,000
4,507,000
4,773,000
4,767,000
5,196,000
5,160,000
5,261,000
5,096,000
5,368,000
5,487,000
6,337,000
6,772,000
6,770,000
6,715,000
7,159,000
7,081,000
7,478,000
10,401,000
7,274,000
7,486,000
7,922,000
8,033,000
7,888,000
7,764,000
8,215,000
8,235,000
8,318,000
9,919,000
0
0
0
0
00009,919,0008,318,0008,235,0008,215,0007,764,0007,888,0008,033,0007,922,0007,486,0007,274,00010,401,0007,478,0007,081,0007,159,0006,715,0006,770,0006,772,0006,337,0005,487,0005,368,0005,096,0005,261,0005,160,0005,196,0004,767,0004,773,0004,507,0004,510,0004,399,0004,507,0004,519,00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,722,000
0
0
0
5,795,000
5,670,000
5,506,000
5,527,000
5,424,000
5,407,000
5,341,000
5,316,000
6,800,000
6,778,000
8,272,000
8,251,000
8,346,000
8,378,000
8,374,000
8,345,000
8,408,000
8,467,000
8,505,000
8,479,000
8,205,000
8,411,000
8,416,000
8,331,000
8,052,000
8,005,000
8,000,000
7,855,000
7,899,000
7,934,000
0
7,968,000
0
0
0
0
00007,968,00007,934,0007,899,0007,855,0008,000,0008,005,0008,052,0008,331,0008,416,0008,411,0008,205,0008,479,0008,505,0008,467,0008,408,0008,345,0008,374,0008,378,0008,346,0008,251,0008,272,0006,778,0006,800,0005,316,0005,341,0005,407,0005,424,0005,527,0005,506,0005,670,0005,795,0000004,722,000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,399,000
0
0
0
3,314,000
1,538,000
1,518,000
1,500,000
3,091,000
1,464,000
1,449,000
1,432,000
2,738,000
2,714,000
2,700,000
2,591,000
2,640,000
2,612,000
2,554,000
2,512,000
2,579,000
2,568,000
2,591,000
1,927,000
2,581,000
2,583,000
2,549,000
2,509,000
2,256,000
2,096,000
2,162,000
2,122,000
2,330,000
2,482,000
0
2,496,000
0
0
0
0
00002,496,00002,482,0002,330,0002,122,0002,162,0002,096,0002,256,0002,509,0002,549,0002,583,0002,581,0001,927,0002,591,0002,568,0002,579,0002,512,0002,554,0002,612,0002,640,0002,591,0002,700,0002,714,0002,738,0001,432,0001,449,0001,464,0003,091,0001,500,0001,518,0001,538,0003,314,0000002,399,000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
485,400
466,400
481,500
472,700
471,500
437,300
453,700
450,500
451,900
446,400
454,100
444,500
441,900
440,300