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

Albany International Corporation
Buy, Hold or Sell?

Let's analyze Albany International Corporation together

I guess you are interested in Albany International 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 Albany International 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 Albany International Corporation

I send you an email if I find something interesting about Albany International Corporation.

1. Quick Overview

1.1. Quick analysis of Albany International Corporation (30 sec.)










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

How much money do you get?

How much money do you get?
$1.03
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$31.77
Expected worth in 1 year
$34.10
How sure are you?
82.5%

+ What do you gain per year?

Total Gains per Share
$3.36
Return On Investment
4.1%

For what price can you sell your share?

Current Price per Share
$80.90
Expected price per share
$77.12 - $83.35
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Albany International Corporation (5 min.)




Live pricePrice per Share (EOD)
$80.90
Intrinsic Value Per Share
$-0.48 - $35.21
Total Value Per Share
$31.29 - $66.99

2.2. Growth of Albany International Corporation (5 min.)




Is Albany International Corporation growing?

Current yearPrevious yearGrowGrow %
How rich?$996.6m$900.6m$77.1m7.9%

How much money is Albany International Corporation making?

Current yearPrevious yearGrowGrow %
Making money$25m$24.7m$398.5k1.6%
Net Profit Margin7.9%9.0%--

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

2.3. Financial Health of Albany International Corporation (5 min.)




2.4. Comparing to competitors in the Textile Manufacturing industry (5 min.)




  Industry Rankings (Textile Manufacturing)  


Richest
#17 / 284

Most Revenue
#39 / 284

Most Profit
#19 / 284
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Albany International Corporation?

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

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

Speculation

The Price per Share of Albany International Corporation is $80.90. 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 Albany International Corporation.
  • 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 Albany International Corporation, 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 $31.77. Based on the TTM, the Book Value Change Per Share is $0.58 per quarter. Based on the YOY, the Book Value Change Per Share is $0.81 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 $0.26 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Albany International Corporation.

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 Eps0.570.7%0.801.0%0.791.0%0.821.0%0.670.8%
Usd Book Value Change Per Share0.720.9%0.580.7%0.811.0%0.560.7%0.370.5%
Usd Dividend Per Share0.260.3%0.260.3%0.240.3%0.220.3%0.190.2%
Usd Total Gains Per Share0.981.2%0.841.0%1.051.3%0.781.0%0.570.7%
Usd Price Per Share88.85-91.26-91.88-80.87-67.35-
Price to Earnings Ratio38.65-29.40-30.21-27.09-32.72-
Price-to-Total Gains Ratio90.86-185.31-110.17-153.15-131.57-
Price to Book Ratio2.80-2.93-3.20-2.99-3.03-
Price-to-Total Gains Ratio90.86-185.31-110.17-153.15-131.57-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share80.9
Number of shares12
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.260.22
Usd Book Value Change Per Share0.580.56
Usd Total Gains Per Share0.840.78
Gains per Quarter (12 shares)10.079.36
Gains per Year (12 shares)40.2737.46
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1122830102727
2255670215464
337841103181101
44911215042108138
56214019052135175
67416823063162212
78619627073189249
89922431084216286
911125235094243323
10123280390104270360

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%39.01.00.097.5%126.014.00.090.0%
Book Value Change Per Share3.01.00.075.0%8.04.00.066.7%15.05.00.075.0%28.012.00.070.0%90.050.00.064.3%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%127.00.013.090.7%
Total Gains per Share4.00.00.0100.0%11.01.00.091.7%18.02.00.090.0%33.07.00.082.5%98.042.00.070.0%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Albany International 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--0.7190.582+23%0.810-11%0.563+28%0.372+93%
Book Value Per Share--31.77531.202+2%28.773+10%26.933+18%22.088+44%
Current Ratio--3.6773.696-1%4.325-15%3.968-7%3.485+6%
Debt To Asset Ratio--0.4320.452-4%0.473-9%0.471-8%0.513-16%
Debt To Equity Ratio--0.7630.831-8%0.903-15%0.903-15%1.084-30%
Dividend Per Share--0.2590.257+1%0.239+8%0.218+19%0.194+34%
Enterprise Value--2157654950.0002188316972.500-1%2334629500.000-8%2042596772.000+6%1624540404.500+33%
Eps--0.5750.801-28%0.789-27%0.821-30%0.672-15%
Ev To Ebitda Ratio--10.9888.906+23%11.138-1%8.973+22%7.809+41%
Ev To Sales Ratio--1.8081.730+4%2.139-16%1.968-8%1.662+9%
Free Cash Flow Per Share--1.0060.932+8%0.336+199%0.766+31%0.518+94%
Free Cash Flow To Equity Per Share--0.256-0.373+246%0.133+92%0.192+33%0.392-35%
Gross Profit Margin--1.0001.0000%0.999+0%1.000+0%1.000+0%
Intrinsic Value_10Y_max--35.214--------
Intrinsic Value_10Y_min---0.482--------
Intrinsic Value_1Y_max--2.513--------
Intrinsic Value_1Y_min--1.723--------
Intrinsic Value_3Y_max--8.324--------
Intrinsic Value_3Y_min--3.674--------
Intrinsic Value_5Y_max--15.068--------
Intrinsic Value_5Y_min--3.962--------
Market Cap2532170000.000-10%2786957950.0002859520472.500-3%2875765750.000-3%2569615022.000+8%2151453179.500+30%
Net Profit Margin--0.0600.079-23%0.090-33%0.102-41%0.089-32%
Operating Margin--0.0900.126-29%0.178-50%0.215-58%0.179-50%
Operating Ratio--0.9160.880+4%0.850+8%0.831+10%0.847+8%
Pb Ratio2.546-10%2.7962.926-4%3.198-13%2.992-7%3.027-8%
Pe Ratio35.188-10%38.64529.399+31%30.207+28%27.087+43%32.722+18%
Price Per Share80.900-10%88.85091.258-3%91.878-3%80.871+10%67.352+32%
Price To Free Cash Flow Ratio20.097-10%22.0722.473+792%24.241-9%12.745+73%9.022+145%
Price To Total Gains Ratio82.726-10%90.856185.312-51%110.165-18%153.152-41%131.571-31%
Quick Ratio--2.7202.712+0%3.286-17%3.067-11%2.641+3%
Return On Assets--0.0100.014-27%0.014-29%0.016-37%0.015-30%
Return On Equity--0.0180.026-30%0.028-34%0.031-41%0.030-40%
Total Gains Per Share--0.9780.839+17%1.049-7%0.780+25%0.566+73%
Usd Book Value--996676000.000977727250.000+2%900602500.000+11%855994000.000+16%705438300.000+41%
Usd Book Value Change Per Share--0.7190.582+23%0.810-11%0.563+28%0.372+93%
Usd Book Value Per Share--31.77531.202+2%28.773+10%26.933+18%22.088+44%
Usd Dividend Per Share--0.2590.257+1%0.239+8%0.218+19%0.194+34%
Usd Enterprise Value--2157654950.0002188316972.500-1%2334629500.000-8%2042596772.000+6%1624540404.500+33%
Usd Eps--0.5750.801-28%0.789-27%0.821-30%0.672-15%
Usd Free Cash Flow--31566000.00029210000.000+8%10519250.000+200%24499300.000+29%16604425.000+90%
Usd Free Cash Flow Per Share--1.0060.932+8%0.336+199%0.766+31%0.518+94%
Usd Free Cash Flow To Equity Per Share--0.256-0.373+246%0.133+92%0.192+33%0.392-35%
Usd Market Cap2532170000.000-10%2786957950.0002859520472.500-3%2875765750.000-3%2569615022.000+8%2151453179.500+30%
Usd Price Per Share80.900-10%88.85091.258-3%91.878-3%80.871+10%67.352+32%
Usd Profit--18029000.00025098500.000-28%24700000.000-27%26151850.000-31%21428125.000-16%
Usd Revenue--298386000.000316823500.000-6%273277750.000+9%260701750.000+14%238666125.000+25%
Usd Total Gains Per Share--0.9780.839+17%1.049-7%0.780+25%0.566+73%
 EOD+4 -4MRQTTM+21 -18YOY+17 -235Y+25 -1510Y+26 -14

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1535.188
Price to Book Ratio (EOD)Between0-12.546
Net Profit Margin (MRQ)Greater than00.060
Operating Margin (MRQ)Greater than00.090
Quick Ratio (MRQ)Greater than12.720
Current Ratio (MRQ)Greater than13.677
Debt to Asset Ratio (MRQ)Less than10.432
Debt to Equity Ratio (MRQ)Less than10.763
Return on Equity (MRQ)Greater than0.150.018
Return on Assets (MRQ)Greater than0.050.010
Total6/10 (60.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5050.991
Ma 20Greater thanMa 5080.814
Ma 50Greater thanMa 10080.732
Ma 100Greater thanMa 20079.661
OpenGreater thanClose81.520
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Albany International Corporation

Albany International Corp., together with its subsidiaries, engages in the machine clothing and engineered composites businesses. The company operates in two segments, Machine Clothing (MC) and Albany Engineered Composites (AEC). The MC segment designs, manufactures, and markets paper machine clothing for use in the manufacturing of papers, paperboards, tissues, towels, pulps, nonwovens, building products, tannery, and textiles, as well as fiber cement and several other industrial applications. This segment offers paper machine clothing forming, pressing, and drying fabrics, as well as engineered processing belts; and engineered fabrics. The AEC segment 3D-woven and injected composite components for aircraft engines composite airframe and engine components for military and commercial aircraft. It operates in the United States, Switzerland, France, Brazil, China, Mexico, Germany, and internationally. The company was incorporated in 1895 and is headquartered in Rochester, New Hampshire.

Fundamental data was last updated by Penke on 2025-02-08 14:00:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is very able to pay all its short-term debts.
The company is very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

4.2.2. Valuation Summary

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

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Albany International Corporation earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Albany International Corporation to the Textile Manufacturing industry mean.
  • A Net Profit Margin of 6.0% means that $0.06 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Albany International Corporation:

  • The MRQ is 6.0%. The company is making a profit. +1
  • The TTM is 7.9%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ6.0%TTM7.9%-1.9%
TTM7.9%YOY9.0%-1.1%
TTM7.9%5Y10.2%-2.3%
5Y10.2%10Y8.9%+1.4%
Compared to industry (Textile Manufacturing)
PeriodCompanyIndustry (mean)+/- 
MRQ6.0%1.7%+4.3%
TTM7.9%2.2%+5.7%
YOY9.0%1.8%+7.2%
5Y10.2%2.7%+7.5%
10Y8.9%2.4%+6.5%
4.3.1.2. Return on Assets

Shows how efficient Albany International Corporation is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Albany International Corporation to the Textile Manufacturing industry mean.
  • 1.0% Return on Assets means that Albany International Corporation generated $0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Albany International Corporation:

  • The MRQ is 1.0%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.4%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.0%TTM1.4%-0.4%
TTM1.4%YOY1.4%0.0%
TTM1.4%5Y1.6%-0.2%
5Y1.6%10Y1.5%+0.2%
Compared to industry (Textile Manufacturing)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0%0.5%+0.5%
TTM1.4%0.6%+0.8%
YOY1.4%0.5%+0.9%
5Y1.6%0.9%+0.7%
10Y1.5%0.9%+0.6%
4.3.1.3. Return on Equity

Shows how efficient Albany International Corporation is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Albany International Corporation to the Textile Manufacturing industry mean.
  • 1.8% Return on Equity means Albany International Corporation generated $0.02 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Albany International Corporation:

  • The MRQ is 1.8%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.6%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.8%TTM2.6%-0.8%
TTM2.6%YOY2.8%-0.2%
TTM2.6%5Y3.1%-0.5%
5Y3.1%10Y3.0%+0.1%
Compared to industry (Textile Manufacturing)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8%1.2%+0.6%
TTM2.6%1.1%+1.5%
YOY2.8%1.2%+1.6%
5Y3.1%1.6%+1.5%
10Y3.0%1.8%+1.2%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Albany International Corporation.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Albany International Corporation is operating .

  • Measures how much profit Albany International Corporation 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 Albany International Corporation to the Textile Manufacturing industry mean.
  • An Operating Margin of 9.0% means the company generated $0.09  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Albany International Corporation:

  • The MRQ is 9.0%. The company is operating less efficient.
  • The TTM is 12.6%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ9.0%TTM12.6%-3.7%
TTM12.6%YOY17.8%-5.2%
TTM12.6%5Y21.5%-8.9%
5Y21.5%10Y17.9%+3.6%
Compared to industry (Textile Manufacturing)
PeriodCompanyIndustry (mean)+/- 
MRQ9.0%3.2%+5.8%
TTM12.6%2.9%+9.7%
YOY17.8%3.4%+14.4%
5Y21.5%4.5%+17.0%
10Y17.9%4.4%+13.5%
4.3.2.2. Operating Ratio

Measures how efficient Albany International Corporation is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Textile Manufacturing industry mean).
  • An Operation Ratio of 0.92 means that the operating costs are $0.92 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Albany International Corporation:

  • The MRQ is 0.916. The company is less efficient in keeping operating costs low.
  • The TTM is 0.880. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.916TTM0.880+0.035
TTM0.880YOY0.850+0.030
TTM0.8805Y0.831+0.049
5Y0.83110Y0.847-0.016
Compared to industry (Textile Manufacturing)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9161.369-0.453
TTM0.8801.309-0.429
YOY0.8501.184-0.334
5Y0.8311.191-0.360
10Y0.8471.167-0.320
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Albany International Corporation.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Albany International Corporation is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Textile Manufacturing industry mean).
  • A Current Ratio of 3.68 means the company has $3.68 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Albany International Corporation:

  • The MRQ is 3.677. The company is very able to pay all its short-term debts. +2
  • The TTM is 3.696. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ3.677TTM3.696-0.019
TTM3.696YOY4.325-0.629
TTM3.6965Y3.968-0.271
5Y3.96810Y3.485+0.482
Compared to industry (Textile Manufacturing)
PeriodCompanyIndustry (mean)+/- 
MRQ3.6771.537+2.140
TTM3.6961.565+2.131
YOY4.3251.476+2.849
5Y3.9681.570+2.398
10Y3.4851.418+2.067
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Albany International Corporation to the Textile Manufacturing industry mean.
  • A Quick Ratio of 2.72 means the company can pay off $2.72 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Albany International Corporation:

  • The MRQ is 2.720. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 2.712. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ2.720TTM2.712+0.008
TTM2.712YOY3.286-0.574
TTM2.7125Y3.067-0.355
5Y3.06710Y2.641+0.426
Compared to industry (Textile Manufacturing)
PeriodCompanyIndustry (mean)+/- 
MRQ2.7200.557+2.163
TTM2.7120.612+2.100
YOY3.2860.681+2.605
5Y3.0670.733+2.334
10Y2.6410.701+1.940
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Albany International Corporation.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Albany International Corporation assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Albany International Corporation to Textile Manufacturing industry mean.
  • A Debt to Asset Ratio of 0.43 means that Albany International Corporation assets are financed with 43.2% credit (debt) and the remaining percentage (100% - 43.2%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Albany International Corporation:

  • The MRQ is 0.432. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.452. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.432TTM0.452-0.020
TTM0.452YOY0.473-0.021
TTM0.4525Y0.471-0.020
5Y0.47110Y0.513-0.041
Compared to industry (Textile Manufacturing)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4320.463-0.031
TTM0.4520.456-0.004
YOY0.4730.482-0.009
5Y0.4710.498-0.027
10Y0.5130.5130.000
4.5.4.2. Debt to Equity Ratio

Measures if Albany International Corporation is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Albany International Corporation to the Textile Manufacturing industry mean.
  • A Debt to Equity ratio of 76.3% means that company has $0.76 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Albany International Corporation:

  • The MRQ is 0.763. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.831. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.763TTM0.831-0.067
TTM0.831YOY0.903-0.072
TTM0.8315Y0.903-0.073
5Y0.90310Y1.084-0.181
Compared to industry (Textile Manufacturing)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7630.769-0.006
TTM0.8310.773+0.058
YOY0.9030.897+0.006
5Y0.9030.966-0.063
10Y1.0841.059+0.025
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 Albany International Corporation generates.

  • Above 15 is considered overpriced but always compare Albany International Corporation to the Textile Manufacturing industry mean.
  • A PE ratio of 38.65 means the investor is paying $38.65 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Albany International Corporation:

  • The EOD is 35.188. Based on the earnings, the company is overpriced. -1
  • The MRQ is 38.645. Based on the earnings, the company is overpriced. -1
  • The TTM is 29.399. Based on the earnings, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD35.188MRQ38.645-3.458
MRQ38.645TTM29.399+9.247
TTM29.399YOY30.207-0.808
TTM29.3995Y27.087+2.312
5Y27.08710Y32.722-5.635
Compared to industry (Textile Manufacturing)
PeriodCompanyIndustry (mean)+/- 
EOD35.1887.679+27.509
MRQ38.6457.842+30.803
TTM29.3998.059+21.340
YOY30.2076.316+23.891
5Y27.0879.522+17.565
10Y32.72213.606+19.116
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 Albany International Corporation:

  • The EOD is 20.097. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The MRQ is 22.072. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The TTM is 2.473. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD20.097MRQ22.072-1.975
MRQ22.072TTM2.473+19.599
TTM2.473YOY24.241-21.767
TTM2.4735Y12.745-10.271
5Y12.74510Y9.022+3.723
Compared to industry (Textile Manufacturing)
PeriodCompanyIndustry (mean)+/- 
EOD20.0971.440+18.657
MRQ22.0721.504+20.568
TTM2.4731.920+0.553
YOY24.2411.165+23.076
5Y12.7450.600+12.145
10Y9.0221.216+7.806
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 Albany International Corporation is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Textile Manufacturing industry mean).
  • A PB ratio of 2.80 means the investor is paying $2.80 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Albany International Corporation:

  • The EOD is 2.546. Based on the equity, the company is underpriced. +1
  • The MRQ is 2.796. Based on the equity, the company is underpriced. +1
  • The TTM is 2.926. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD2.546MRQ2.796-0.250
MRQ2.796TTM2.926-0.130
TTM2.926YOY3.198-0.272
TTM2.9265Y2.992-0.066
5Y2.99210Y3.027-0.035
Compared to industry (Textile Manufacturing)
PeriodCompanyIndustry (mean)+/- 
EOD2.5461.087+1.459
MRQ2.7961.119+1.677
TTM2.9261.129+1.797
YOY3.1981.074+2.124
5Y2.9921.117+1.875
10Y3.0271.331+1.696
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 Albany International Corporation.

4.8.1. Institutions holding Albany International Corporation

Institutions are holding 101.771% of the shares of Albany International Corporation.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30BlackRock Inc15.30760.0089479128370100.1465
2024-09-30Vanguard Group Inc11.12190.00553481159226010.6535
2024-09-30Earnest Partners LLC8.12130.98342541959-50828-1.9604
2024-09-30Morgan Stanley - Brokerage Accounts3.97970.0081245642-974406-43.8912
2024-09-30State Street Corp3.89160.00441218058369443.1279
2024-09-30Dimensional Fund Advisors, Inc.3.49490.0236109389522350.2047
2024-09-30Champlain Investment Partners, LLC3.35720.56431050788-47507-4.3255
2024-09-30Kayne Anderson Rudnick Investment Management LLC3.10870.1908973020-21920-2.2031
2024-09-30Victory Capital Management Inc.2.70870.072684782916393423.9706
2024-09-30William Blair Investment Management, LLC2.29230.1573717480-8807-1.2126
2024-09-30Geode Capital Management, LLC2.28680.005271577983561.1812
2024-09-30SEI Investments Co2.17710.0786681441-26932-3.802
2024-09-30Loomis, Sayles & Company LP2.03280.0742636254-17166-2.6271
2024-09-30Principal Financial Group Inc1.87310.0284586268362746.5953
2024-09-30Nuveen Asset Management, LLC1.49920.011746924819990.4278
2024-09-30Aristotle Capital Boston, LLC1.49061.3728466572-11691-2.4445
2024-09-30Brown Advisory Holdings Inc1.34250.046942018966971.6196
2024-09-30Charles Schwab Investment Management Inc1.27150.0068397975151203.9493
2024-09-30Wells Fargo & Co1.24510.0078389715-13905-3.4451
2024-09-30Envestnet Asset Management Inc0.99590.008931172672392.3774
Total 73.59853.660123036280-864753-3.8%

4.9.2. Funds holding Albany International Corporation

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2025-01-29iShares Core S&P Small-Cap ETF6.41940.1789200928000
2024-12-31Vanguard Total Stock Mkt Idx Inv3.13110.004498003212920.132
2025-01-29iShares Russell 2000 ETF2.69830.0902844570-128-0.0152
2024-12-31Vanguard Small Cap Index2.54660.0407797075104651.3304
2024-12-31Champlain Small Company Fund, LLC2.33271.4508730130-34385-4.4976
2024-12-31Victory Sycamore Small Company Opp R1.70930.6518535000-85000-13.7097
2024-12-31Victory Small Cap Value CIT (Net 75)1.70930.6512535000-85000-13.7097
2024-11-30Calvert Small-Cap A1.69161.4638529470113662.1938
2024-12-31Vanguard Small Cap Value Index Inv1.69060.0721529149-3956-0.7421
2024-12-31American Century U.S. Small Cap Growth1.68761.02165282245282240
2024-12-31American Century Small Cap Growth Inv1.68761.02165282245282240
2024-12-31EARNEST Partners Smid Cap Core Founders1.67681.002524829241974.8333
2024-09-30Calvert US Small-Cap Strategy1.65531.621518104-38097-6.8495
2024-12-31Vanguard Institutional Extnd Mkt Idx Tr1.52780.033947820094062.0064
2024-12-31MFS New Discovery Value I1.33331.002441731218280.44
2024-12-31Harbor Small Cap Value Instl1.32591.3673415013-6364-1.5103
2024-09-30Champlain Small Company Adv1.2461.6483390000-50000-11.3636
2024-11-30Fidelity Small Cap Index1.01310.089317097-1775-0.5566
2024-10-31Old Westbury Small & Mid Cap Strategies0.97440.26573050004000015.0943
2025-01-30SPDR® Portfolio S&P 600™ Sm Cap ETF0.91760.17828721100
Total 38.974313.854712198920+850297+7.0%

5.3. Insider Transactions

Insiders are holding 0.948% of the shares of Albany International Corporation.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-11-05Gunnar KlevelandBUY140071.25
2024-11-05Joseph M GaugBUY100071.24
2024-11-05Robert Alan HansenBUY105071.26
2024-05-03Gunnar KlevelandBUY125084.68
2024-05-03Robert D StarrBUY100084.44
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 Assets1,753,201
Total Liabilities756,525
Total Stockholder Equity990,997
 As reported
Total Liabilities 756,525
Total Stockholder Equity+ 990,997
Total Assets = 1,753,201

Assets

Total Assets1,753,201
Total Current Assets804,311
Long-term Assets948,890
Total Current Assets
Cash And Cash Equivalents 127,222
Net Receivables 467,757
Inventory 160,617
Other Current Assets 48,715
Total Current Assets  (as reported)804,311
Total Current Assets  (calculated)804,311
+/-0
Long-term Assets
Property Plant Equipment 583,455
Goodwill 180,912
Intangible Assets 40,996
Long-term Assets Other 116,548
Long-term Assets  (as reported)948,890
Long-term Assets  (calculated)921,911
+/- 26,979

Liabilities & Shareholders' Equity

Total Current Liabilities218,721
Long-term Liabilities537,804
Total Stockholder Equity990,997
Total Current Liabilities
Short-term Debt 555
Short Long Term Debt 555
Accounts payable 77,873
Other Current Liabilities 138,700
Total Current Liabilities  (as reported)218,721
Total Current Liabilities  (calculated)217,683
+/- 1,038
Long-term Liabilities
Long term Debt 361,639
Long-term Liabilities Other 176,165
Long-term Liabilities  (as reported)537,804
Long-term Liabilities  (calculated)537,804
+/-0
Total Stockholder Equity
Common Stock41
Retained Earnings 1,056,514
Accumulated Other Comprehensive Income -153,549
Other Stockholders Equity 87,991
Total Stockholder Equity (as reported)990,997
Total Stockholder Equity (calculated)990,997
+/-0
Other
Capital Stock41
Cash and Short Term Investments 127,222
Common Stock Shares Outstanding 31,367
Current Deferred Revenue7,122
Liabilities and Stockholders Equity 1,753,201
Net Debt 234,972
Net Invested Capital 1,353,191
Net Working Capital 585,590
Short Long Term Debt Total 362,194



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
326,000
0
0
0
359,700
0
0
0
417,700
0
0
0
477,200
0
0
525,100
566,300
606,100
641,500
692,700
703,300
658,200
666,300
654,500
674,700
764,100
654,600
643,200
646,000
676,300
659,800
651,000
655,420
675,357
698,176
715,193
721,386
737,996
771,300
791,517
796,525
804,800
814,089
812,343
824,700
807,497
812,405
829,808
796,897
838,883
846,921
853,489
866,366
846,315
847,169
1,219,432
1,206,842
1,190,092
1,139,313
1,097,350
1,112,252
1,065,669
1,041,898
979,694
931,929
928,308
989,525
977,941
1,011,521
1,036,416
1,097,133
1,091,561
1,138,923
1,102,467
1,112,378
1,105,374
1,155,760
1,135,566
1,114,668
1,074,260
1,087,047
1,214,857
1,215,187
1,242,215
1,306,547
1,323,679
1,415,578
1,461,717
1,526,977
1,600,544
1,628,677
1,561,133
1,405,425
1,359,013
1,400,407
1,372,202
1,344,257
1,316,221
1,215,191
1,260,507
1,278,293
1,317,239
1,348,060
1,273,572
1,230,928
1,147,658
1,137,222
1,130,697
1,156,697
1,151,319
1,157,944
1,164,285
1,166,888
1,146,511
1,138,763
1,111,941
1,029,304
1,001,619
1,023,447
975,434
1,009,562
1,014,913
1,249,330
1,265,622
1,263,433
1,262,125
1,308,268
1,349,617
1,359,659
1,400,335
1,422,461
1,448,326
1,417,992
1,443,281
1,458,099
1,404,722
1,474,368
1,483,631
1,461,960
1,490,692
1,549,936
1,512,166
1,526,640
1,540,243
1,556,064
1,580,061
1,613,055
1,571,849
1,642,255
1,695,758
1,707,148
1,790,250
1,835,014
1,798,180
1,751,821
1,753,201
1,753,2011,751,8211,798,1801,835,0141,790,2501,707,1481,695,7581,642,2551,571,8491,613,0551,580,0611,556,0641,540,2431,526,6401,512,1661,549,9361,490,6921,461,9601,483,6311,474,3681,404,7221,458,0991,443,2811,417,9921,448,3261,422,4611,400,3351,359,6591,349,6171,308,2681,262,1251,263,4331,265,6221,249,3301,014,9131,009,562975,4341,023,4471,001,6191,029,3041,111,9411,138,7631,146,5111,166,8881,164,2851,157,9441,151,3191,156,6971,130,6971,137,2221,147,6581,230,9281,273,5721,348,0601,317,2391,278,2931,260,5071,215,1911,316,2211,344,2571,372,2021,400,4071,359,0131,405,4251,561,1331,628,6771,600,5441,526,9771,461,7171,415,5781,323,6791,306,5471,242,2151,215,1871,214,8571,087,0471,074,2601,114,6681,135,5661,155,7601,105,3741,112,3781,102,4671,138,9231,091,5611,097,1331,036,4161,011,521977,941989,525928,308931,929979,6941,041,8981,065,6691,112,2521,097,3501,139,3131,190,0921,206,8421,219,432847,169846,315866,366853,489846,921838,883796,897829,808812,405807,497824,700812,343814,089804,800796,525791,517771,300737,996721,386715,193698,176675,357655,420651,000659,800676,300646,000643,200654,600764,100674,700654,500666,300658,200703,300692,700641,500606,100566,300525,10000477,200000417,700000359,700000326,0000
   > Total Current Assets 
0
130,700
0
0
0
150,300
0
0
0
177,400
0
0
0
206,700
0
0
229,100
242,500
252,500
255,600
275,700
272,700
243,300
260,900
242,000
253,900
374,200
253,100
240,600
249,700
261,800
258,000
253,900
264,140
281,756
290,884
304,793
314,176
326,117
346,559
351,139
358,500
366,613
372,797
371,668
377,410
371,462
377,444
391,119
373,323
393,820
397,256
403,145
409,713
404,204
405,081
521,191
508,073
526,495
491,891
489,112
494,287
480,861
470,289
413,203
365,946
373,049
418,693
412,413
388,888
407,826
446,821
454,113
470,702
452,918
469,324
456,680
443,810
445,602
460,167
416,187
447,147
527,391
517,509
529,587
529,196
530,546
582,938
591,783
602,354
626,866
626,243
600,810
554,876
523,933
530,492
511,161
491,044
478,734
459,902
486,497
506,792
543,323
573,630
537,468
506,933
471,134
486,672
495,961
512,465
526,807
522,254
522,732
522,484
507,894
503,218
487,440
460,130
456,055
476,827
454,454
452,060
452,734
513,622
522,157
501,305
484,622
503,447
531,369
545,299
567,700
586,775
596,106
593,049
612,274
626,775
599,870
618,334
659,514
650,480
680,635
717,276
704,394
717,482
751,924
758,801
788,580
835,099
808,714
838,439
889,455
903,800
856,374
877,964
845,172
806,451
804,311
804,311806,451845,172877,964856,374903,800889,455838,439808,714835,099788,580758,801751,924717,482704,394717,276680,635650,480659,514618,334599,870626,775612,274593,049596,106586,775567,700545,299531,369503,447484,622501,305522,157513,622452,734452,060454,454476,827456,055460,130487,440503,218507,894522,484522,732522,254526,807512,465495,961486,672471,134506,933537,468573,630543,323506,792486,497459,902478,734491,044511,161530,492523,933554,876600,810626,243626,866602,354591,783582,938530,546529,196529,587517,509527,391447,147416,187460,167445,602443,810456,680469,324452,918470,702454,113446,821407,826388,888412,413418,693373,049365,946413,203470,289480,861494,287489,112491,891526,495508,073521,191405,081404,204409,713403,145397,256393,820373,323391,119377,444371,462377,410371,668372,797366,613358,500351,139346,559326,117314,176304,793290,884281,756264,140253,900258,000261,800249,700240,600253,100374,200253,900242,000260,900243,300272,700275,700255,600252,500242,500229,10000206,700000177,400000150,300000130,7000
       Cash And Cash Equivalents 
0
3,000
0
0
0
3,500
0
0
0
3,400
0
0
0
8,500
0
0
14,700
11,700
14,400
500
5,100
4,200
0
8,100
10,600
5,100
134,900
2,600
6,600
4,000
2,700
4,800
5,200
1,381
6,217
227
2,673
228
1,402
6,189
5,342
7,609
8,076
6,561
9,166
8,034
7,028
10,875
22,471
2,546
13,751
5,263
4,439
5,868
9,107
9,646
24,983
7,025
25,831
2,353
3,741
5,359
3,445
4,509
6,993
6,153
9,287
45,319
57,443
18,799
38,394
59,165
63,505
78,822
68,846
82,206
81,216
58,982
65,883
77,371
35,961
72,771
129,764
103,575
70,785
68,237
56,426
60,666
46,767
73,305
72,350
59,112
93,962
106,571
104,038
120,708
122,372
97,466
101,758
102,673
99,410
122,301
137,518
157,046
129,768
118,909
140,925
164,592
173,939
190,718
199,833
197,321
212,809
222,666
208,379
206,836
195,461
179,802
170,838
182,474
171,780
185,113
169,615
176,025
196,170
181,742
143,333
138,792
153,465
183,727
151,426
154,744
160,593
197,755
187,385
215,233
173,739
195,540
222,680
204,037
215,304
241,316
237,871
253,330
286,217
302,036
307,415
320,870
276,482
291,776
304,258
300,916
171,506
173,420
125,412
116,439
127,222
127,222116,439125,412173,420171,506300,916304,258291,776276,482320,870307,415302,036286,217253,330237,871241,316215,304204,037222,680195,540173,739215,233187,385197,755160,593154,744151,426183,727153,465138,792143,333181,742196,170176,025169,615185,113171,780182,474170,838179,802195,461206,836208,379222,666212,809197,321199,833190,718173,939164,592140,925118,909129,768157,046137,518122,30199,410102,673101,75897,466122,372120,708104,038106,57193,96259,11272,35073,30546,76760,66656,42668,23770,785103,575129,76472,77135,96177,37165,88358,98281,21682,20668,84678,82263,50559,16538,39418,79957,44345,3199,2876,1536,9934,5093,4455,3593,7412,35325,8317,02524,9839,6469,1075,8684,4395,26313,7512,54622,47110,8757,0288,0349,1666,5618,0767,6095,3426,1891,4022282,6732276,2171,3815,2004,8002,7004,0006,6002,600134,9005,10010,6008,10004,2005,10050014,40011,70014,700008,5000003,4000003,5000003,0000
       Net Receivables 
0
52,800
0
0
0
62,200
0
0
0
77,100
0
0
0
84,200
0
0
84,100
94,600
89,600
97,200
111,400
123,300
102,800
120,100
101,700
119,700
114,200
120,700
107,700
122,700
115,200
117,200
109,300
120,416
124,273
134,170
145,711
154,140
155,423
167,410
168,559
170,415
170,004
175,998
170,826
179,516
172,024
175,671
168,694
171,886
170,846
177,394
177,628
184,748
180,764
179,385
227,419
235,303
230,005
223,592
219,196
236,810
221,157
217,885
172,198
164,259
162,884
168,272
157,986
155,414
157,420
167,721
169,764
172,971
165,857
163,688
157,438
163,905
155,234
159,130
149,235
150,074
154,637
165,013
202,668
209,907
205,616
256,918
276,873
242,545
269,042
283,487
257,912
210,828
199,750
197,728
187,779
211,433
196,834
192,384
214,790
216,437
222,372
222,236
226,614
178,859
175,850
183,036
190,743
192,129
191,956
195,179
158,793
177,420
152,373
148,473
147,483
158,237
163,409
160,997
151,908
149,310
150,821
177,566
172,042
176,406
174,339
201,141
208,071
208,033
297,565
314,813
315,207
288,096
291,996
275,015
288,803
303,503
295,659
298,704
315,179
333,652
317,195
310,398
318,557
306,489
319,943
337,375
351,631
356,651
378,563
395,986
442,722
470,062
496,404
469,250
467,757
467,757469,250496,404470,062442,722395,986378,563356,651351,631337,375319,943306,489318,557310,398317,195333,652315,179298,704295,659303,503288,803275,015291,996288,096315,207314,813297,565208,033208,071201,141174,339176,406172,042177,566150,821149,310151,908160,997163,409158,237147,483148,473152,373177,420158,793195,179191,956192,129190,743183,036175,850178,859226,614222,236222,372216,437214,790192,384196,834211,433187,779197,728199,750210,828257,912283,487269,042242,545276,873256,918205,616209,907202,668165,013154,637150,074149,235159,130155,234163,905157,438163,688165,857172,971169,764167,721157,420155,414157,986168,272162,884164,259172,198217,885221,157236,810219,196223,592230,005235,303227,419179,385180,764184,748177,628177,394170,846171,886168,694175,671172,024179,516170,826175,998170,004170,415168,559167,410155,423154,140145,711134,170124,273120,416109,300117,200115,200122,700107,700120,700114,200119,700101,700120,100102,800123,300111,40097,20089,60094,60084,1000084,20000077,10000062,20000052,8000
       Other Current Assets 
0
2,100
0
0
0
1,300
0
0
0
3,100
0
0
0
3,800
0
0
6,800
5,200
5,500
5,800
6,200
4,500
6,300
5,400
6,000
4,900
5,500
5,400
5,800
13,100
13,300
14,400
15,700
18,050
19,132
18,895
18,008
17,278
21,224
20,779
20,829
19,095
19,057
18,591
19,151
16,879
17,155
16,167
17,801
18,440
19,339
19,015
20,519
22,188
23,083
22,666
26,418
30,063
31,833
29,378
32,911
35,245
42,861
37,740
38,953
21,458
24,809
26,229
28,740
50,612
42,911
43,252
44,367
41,381
36,612
42,192
38,029
35,393
33,850
31,743
33,222
29,904
31,969
28,393
29,579
26,842
29,610
13,974
16,009
39,461
27,330
28,902
22,712
30,989
12,320
9,886
12,249
9,712
12,424
11,487
15,181
11,883
15,335
14,619
13,850
75,516
16,060
10,071
9,583
10,435
13,986
12,311
12,019
9,659
11,868
10,120
9,238
8,074
10,412
8,739
8,410
6,243
11,796
9,582
10,078
9,251
11,245
11,980
12,690
17,020
18,675
19,559
20,541
21,294
23,696
25,108
24,849
24,142
25,827
26,209
30,485
31,830
32,306
33,089
29,021
32,394
37,387
43,187
46,761
50,962
52,857
55,538
61,155
118,787
126,348
108,279
48,715
48,715108,279126,348118,78761,15555,53852,85750,96246,76143,18737,38732,39429,02133,08932,30631,83030,48526,20925,82724,14224,84925,10823,69621,29420,54119,55918,67517,02012,69011,98011,2459,25110,0789,58211,7966,2438,4108,73910,4128,0749,23810,12011,8689,65912,01912,31113,98610,4359,58310,07116,06075,51613,85014,61915,33511,88315,18111,48712,4249,71212,2499,88612,32030,98922,71228,90227,33039,46116,00913,97429,61026,84229,57928,39331,96929,90433,22231,74333,85035,39338,02942,19236,61241,38144,36743,25242,91150,61228,74026,22924,80921,45838,95337,74042,86135,24532,91129,37831,83330,06326,41822,66623,08322,18820,51919,01519,33918,44017,80116,16717,15516,87919,15118,59119,05719,09520,82920,77921,22417,27818,00818,89519,13218,05015,70014,40013,30013,1005,8005,4005,5004,9006,0005,4006,3004,5006,2005,8005,5005,2006,800003,8000003,1000001,3000002,1000
   > Long-term Assets 
0
195,300
0
0
0
209,400
0
0
0
240,300
0
0
0
270,500
0
0
296,000
323,800
353,600
385,900
417,000
430,600
414,900
405,400
412,500
420,800
389,900
401,500
402,600
396,300
414,500
401,800
397,100
391,280
393,601
407,292
410,400
407,210
411,879
424,741
440,378
438,025
438,187
441,292
440,675
447,290
436,035
434,961
438,689
423,574
445,063
449,665
450,344
456,653
442,111
442,088
698,241
698,769
663,597
647,422
608,238
617,965
584,808
571,609
566,491
565,983
555,259
570,832
565,528
622,633
628,590
650,312
637,448
668,221
649,549
643,054
648,694
711,950
689,964
654,501
658,073
639,900
687,466
697,678
712,628
777,351
793,133
832,640
869,934
924,623
973,678
1,002,434
960,323
850,549
835,080
869,915
861,041
853,213
837,487
755,289
774,010
771,501
773,916
774,430
736,104
723,995
676,524
650,550
634,736
644,232
624,512
635,690
641,553
644,404
638,617
635,545
624,501
569,174
545,564
546,620
520,980
557,502
562,179
735,708
743,465
762,128
777,503
804,821
818,248
814,360
832,635
835,686
852,220
824,943
831,007
831,324
804,852
856,034
824,117
811,480
810,057
832,660
807,772
809,158
788,319
797,263
791,481
777,956
763,135
803,816
806,303
803,348
933,876
957,050
953,008
945,370
948,890
948,890945,370953,008957,050933,876803,348806,303803,816763,135777,956791,481797,263788,319809,158807,772832,660810,057811,480824,117856,034804,852831,324831,007824,943852,220835,686832,635814,360818,248804,821777,503762,128743,465735,708562,179557,502520,980546,620545,564569,174624,501635,545638,617644,404641,553635,690624,512644,232634,736650,550676,524723,995736,104774,430773,916771,501774,010755,289837,487853,213861,041869,915835,080850,549960,3231,002,434973,678924,623869,934832,640793,133777,351712,628697,678687,466639,900658,073654,501689,964711,950648,694643,054649,549668,221637,448650,312628,590622,633565,528570,832555,259565,983566,491571,609584,808617,965608,238647,422663,597698,769698,241442,088442,111456,653450,344449,665445,063423,574438,689434,961436,035447,290440,675441,292438,187438,025440,378424,741411,879407,210410,400407,292393,601391,280397,100401,800414,500396,300402,600401,500389,900420,800412,500405,400414,900430,600417,000385,900353,600323,800296,00000270,500000240,300000209,400000195,3000
       Property Plant Equipment 
0
140,900
0
0
0
152,700
0
0
0
182,200
0
0
0
214,800
0
0
234,800
260,900
288,800
321,800
350,100
365,600
354,800
344,600
352,900
362,500
336,500
348,100
345,500
308,600
330,500
315,200
310,000
302,829
311,612
316,750
324,399
320,719
321,703
331,880
340,169
342,150
340,852
341,792
339,352
339,461
327,321
324,322
323,471
321,611
328,068
325,657
325,093
325,109
308,981
306,234
377,409
435,172
412,606
403,458
385,867
387,658
368,886
359,627
359,100
339,102
333,392
342,487
335,958
346,073
347,761
357,752
345,631
370,280
359,367
351,609
354,963
378,170
361,767
338,207
338,666
335,446
352,287
361,788
373,716
397,521
407,588
428,423
459,888
499,540
523,101
552,286
576,642
536,576
525,994
541,526
532,070
514,475
502,197
486,368
492,482
488,121
485,301
484,301
455,378
439,516
434,266
420,686
422,356
420,154
411,398
406,845
416,446
418,830
415,344
414,758
408,096
395,113
380,864
379,139
365,742
357,470
356,943
440,175
441,608
422,564
432,465
446,814
451,966
451,802
459,388
450,694
462,438
462,055
460,520
458,038
449,299
466,462
446,890
443,046
442,469
448,554
435,976
438,392
426,806
436,417
431,860
419,142
411,139
445,658
450,254
451,986
566,974
652,814
589,970
582,167
583,455
583,455582,167589,970652,814566,974451,986450,254445,658411,139419,142431,860436,417426,806438,392435,976448,554442,469443,046446,890466,462449,299458,038460,520462,055462,438450,694459,388451,802451,966446,814432,465422,564441,608440,175356,943357,470365,742379,139380,864395,113408,096414,758415,344418,830416,446406,845411,398420,154422,356420,686434,266439,516455,378484,301485,301488,121492,482486,368502,197514,475532,070541,526525,994536,576576,642552,286523,101499,540459,888428,423407,588397,521373,716361,788352,287335,446338,666338,207361,767378,170354,963351,609359,367370,280345,631357,752347,761346,073335,958342,487333,392339,102359,100359,627368,886387,658385,867403,458412,606435,172377,409306,234308,981325,109325,093325,657328,068321,611323,471324,322327,321339,461339,352341,792340,852342,150340,169331,880321,703320,719324,399316,750311,612302,829310,000315,200330,500308,600345,500348,100336,500362,500352,900344,600354,800365,600350,100321,800288,800260,900234,80000214,800000182,200000152,700000140,9000
       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
127,864
131,385
130,868
137,146
140,886
148,973
149,589
159,543
156,158
156,239
158,037
171,622
164,582
155,054
155,203
153,001
159,342
168,351
169,596
172,890
174,797
185,824
189,559
194,660
206,552
206,640
194,184
115,415
108,824
116,658
120,415
120,037
115,382
108,457
116,322
115,616
120,481
122,542
115,212
75,469
77,148
74,171
75,066
76,522
74,876
75,688
77,950
78,890
78,944
78,635
74,022
71,680
65,724
67,489
67,590
66,373
68,359
98,566
134,724
160,375
161,089
164,328
166,010
166,796
168,311
165,474
165,103
164,382
163,438
164,083
162,075
180,934
179,366
181,302
184,287
187,553
184,374
185,293
183,568
182,124
180,785
176,775
172,820
178,217
179,255
179,257
177,398
180,181
178,704
178,236
180,912
180,912178,236178,704180,181177,398179,257179,255178,217172,820176,775180,785182,124183,568185,293184,374187,553184,287181,302179,366180,934162,075164,083163,438164,382165,103165,474168,311166,796166,010164,328161,089160,375134,72498,56668,35966,37367,59067,48965,72471,68074,02278,63578,94478,89077,95075,68874,87676,52275,06674,17177,14875,469115,212122,542120,481115,616116,322108,457115,382120,037120,415116,658108,824115,415194,184206,640206,552194,660189,559185,824174,797172,890169,596168,351159,342153,001155,203155,054164,582171,622158,037156,239156,158159,543149,589148,973140,886137,146130,868131,385127,864000000000000000000000000000000000000000000000000000000000000000000
       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
3,092
3,254
2,801
135,523
0
0
0
123,886
113,237
125,549
118,334
119,612
116,205
111,942
110,609
69,540
65,732
71,817
61,732
108,945
108,123
110,263
78,689
68,865
69,505
77,323
81,244
68,648
70,174
81,237
79,865
45,061
45,354
45,651
45,699
41,234
0
36,901
36,228
36,265
34,945
34,466
33,471
31,849
30,982
29,843
28,770
27,913
27,322
26,568
0
0
0
0
0
0000026,56827,32227,91328,77029,84330,98231,84933,47134,46634,94536,26536,22836,901041,23445,69945,65145,35445,06179,86581,23770,17468,64881,24477,32369,50568,86578,689110,263108,123108,94561,73271,81765,73269,540110,609111,942116,205119,612118,334125,549113,237123,886000135,5232,8013,2543,092000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
33,900
0
0
0
30,300
0
0
0
28,100
0
0
0
26,200
0
0
24,700
25,400
25,000
25,000
24,800
23,300
22,900
22,600
22,200
22,000
21,700
22,400
22,200
27,800
27,600
26,400
26,200
25,558
26,080
26,769
26,952
20,495
20,515
20,750
22,124
31,682
31,401
31,124
30,872
44,954
43,909
43,082
42,789
36,080
49,479
56,321
56,174
60,800
59,110
61,017
233,223
197,953
186,080
179,702
160,793
161,709
149,528
144,745
149,549
140,333
143,072
147,075
15,488
153,420
157,190
165,503
165,942
175,333
171,550
171,386
172,982
185,829
178,236
168,542
168,404
165,077
11,854
15,242
15,555
9,343
8,937
8,448
11,754
11,217
10,903
10,305
9,448
9,636
8,875
8,340
6,823
5,216
6,300
4,916
4,614
4,182
3,772
3,351
2,918
1,079
1,021
964
904
848
790
733
674
616
559
501
443
385
328
270
212
154
147
58,325
57,044
66,454
64,685
62,916
56,997
55,441
53,881
52,322
50,765
49,206
47,646
46,089
44,530
52,892
51,323
49,706
48,281
46,869
44,675
42,998
41,020
39,081
37,170
35,722
34,306
33,811
32,874
31,842
44,636
44,646
42,839
41,505
40,996
40,99641,50542,83944,64644,63631,84232,87433,81134,30635,72237,17039,08141,02042,99844,67546,86948,28149,70651,32352,89244,53046,08947,64649,20650,76552,32253,88155,44156,99762,91664,68566,45457,04458,3251471542122703283854435015596166747337908489049641,0211,0792,9183,3513,7724,1824,6144,9166,3005,2166,8238,3408,8759,6369,44810,30510,90311,21711,7548,4488,9379,34315,55515,24211,854165,077168,404168,542178,236185,829172,982171,386171,550175,333165,942165,503157,190153,42015,488147,075143,072140,333149,549144,745149,528161,709160,793179,702186,080197,953233,22361,01759,11060,80056,17456,32149,47936,08042,78943,08243,90944,95430,87231,12431,40131,68222,12420,75020,51520,49526,95226,76926,08025,55826,20026,40027,60027,80022,20022,40021,70022,00022,20022,60022,90023,30024,80025,00025,00025,40024,7000026,20000028,10000030,30000033,9000
       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
250,991
243,964
222,371
230,307
215,922
211,982
207,391
226,881
221,867
228,345
229,570
276,560
280,829
292,560
291,817
297,941
290,182
291,445
293,731
333,780
328,197
316,294
319,407
304,454
335,179
335,890
338,912
379,830
385,545
404,217
410,046
425,083
450,577
450,148
383,681
313,973
309,086
328,389
328,971
338,738
335,290
268,935
281,528
283,380
288,615
290,129
280,726
284,479
242,258
229,864
212,380
224,078
213,114
228,845
225,107
225,574
223,273
220,787
216,405
174,061
164,700
167,481
155,238
200,032
205,236
295,533
301,857
339,564
345,038
358,007
366,282
363,189
143,479
157,249
162,177
143,621
144,869
103,020
134,271
136,184
145,773
136,718
135,020
149,684
141,985
141,473
136,925
139,641
127,458
129,638
144,870
118,217
116,598
113,695
119,568
0
0
0
0
0000119,568113,695116,598118,217144,870129,638127,458139,641136,925141,473141,985149,684135,020136,718145,773136,184134,271103,020144,869143,621162,177157,249143,479363,189366,282358,007345,038339,564301,857295,533205,236200,032155,238167,481164,700174,061216,405220,787223,273225,574225,107228,845213,114224,078212,380229,864242,258284,479280,726290,129288,615283,380281,528268,935335,290338,738328,971328,389309,086313,973383,681450,148450,577425,083410,046404,217385,545379,830338,912335,890335,179304,454319,407316,294328,197333,780293,731291,445290,182297,941291,817292,560280,829276,560229,570228,345221,867226,881207,391211,982215,922230,307222,371243,964250,9910000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
141,141
142,638
142,673
0
127,362
117,247
110,777
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
62,622
63,736
66,082
51,761
51,621
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000051,62151,76166,08263,73662,622000000000000000000000000110,777117,247127,3620142,673142,638141,141000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
0
260,300
0
0
0
292,600
0
0
0
271,700
0
0
0
299,000
0
0
320,100
327,700
376,300
407,400
452,600
459,400
427,400
438,400
419,000
430,000
532,800
414,700
405,600
455,000
494,500
481,700
472,700
410,952
427,349
438,017
446,127
449,439
456,458
475,298
480,875
494,228
499,845
500,877
490,285
495,937
484,128
483,116
487,269
453,789
502,911
507,057
521,306
551,516
540,509
533,048
890,444
881,435
871,650
821,433
794,600
787,335
764,291
725,434
652,191
615,285
586,397
605,970
593,047
610,923
601,983
612,773
584,263
584,268
571,296
596,449
609,481
604,983
585,341
572,174
504,057
512,129
728,290
718,109
724,181
807,422
812,806
886,801
910,805
927,306
974,366
992,207
947,713
985,529
976,313
970,309
929,307
919,259
909,366
837,697
839,707
852,033
850,424
861,892
823,290
815,078
668,439
659,518
634,522
663,186
658,941
677,667
650,068
619,109
597,131
579,385
572,470
515,736
515,175
531,562
497,674
507,009
492,208
733,736
740,499
752,143
733,532
766,177
784,961
788,798
805,191
830,802
839,684
809,712
816,874
806,783
741,641
771,679
814,070
755,802
740,834
730,071
685,955
658,581
659,910
678,459
715,809
791,273
751,661
774,712
798,243
791,429
868,617
867,694
824,615
778,473
756,525
756,525778,473824,615867,694868,617791,429798,243774,712751,661791,273715,809678,459659,910658,581685,955730,071740,834755,802814,070771,679741,641806,783816,874809,712839,684830,802805,191788,798784,961766,177733,532752,143740,499733,736492,208507,009497,674531,562515,175515,736572,470579,385597,131619,109650,068677,667658,941663,186634,522659,518668,439815,078823,290861,892850,424852,033839,707837,697909,366919,259929,307970,309976,313985,529947,713992,207974,366927,306910,805886,801812,806807,422724,181718,109728,290512,129504,057572,174585,341604,983609,481596,449571,296584,268584,263612,773601,983610,923593,047605,970586,397615,285652,191725,434764,291787,335794,600821,433871,650881,435890,444533,048540,509551,516521,306507,057502,911453,789487,269483,116484,128495,937490,285500,877499,845494,228480,875475,298456,458449,439446,127438,017427,349410,952472,700481,700494,500455,000405,600414,700532,800430,000419,000438,400427,400459,400452,600407,400376,300327,700320,10000299,000000271,700000292,600000260,3000
   > Total Current Liabilities 
0
54,400
0
0
0
69,500
0
0
0
86,700
0
0
0
84,900
0
0
86,400
98,900
92,500
95,100
100,900
104,300
118,300
129,200
127,700
103,000
104,000
120,700
103,100
109,500
128,400
134,500
122,500
97,930
90,429
86,267
94,171
112,777
113,135
115,852
113,544
123,883
147,544
147,289
179,734
173,096
136,010
144,818
162,107
170,440
157,557
204,707
218,671
220,038
206,907
170,573
158,547
176,964
156,589
157,515
162,743
222,034
202,711
174,055
195,992
186,072
162,582
163,169
152,058
186,494
181,373
195,491
389,270
178,511
171,063
195,358
200,093
209,218
181,477
176,746
187,675
175,123
206,416
203,242
198,154
195,985
193,088
225,136
225,640
238,570
240,421
227,919
216,526
210,177
185,404
206,413
194,421
184,887
169,369
173,115
178,637
165,855
171,503
178,977
180,240
170,711
182,744
172,857
178,973
235,788
200,186
227,720
234,907
158,508
141,596
142,039
139,484
183,398
177,669
174,102
174,199
126,231
120,386
136,171
147,117
200,009
188,079
204,180
213,063
162,679
175,026
196,497
205,548
189,306
204,798
196,689
191,542
202,719
175,621
177,202
178,909
190,863
166,962
175,588
181,501
208,166
178,067
188,160
189,537
211,316
184,691
181,115
242,797
248,679
211,990
224,636
218,721
218,721224,636211,990248,679242,797181,115184,691211,316189,537188,160178,067208,166181,501175,588166,962190,863178,909177,202175,621202,719191,542196,689204,798189,306205,548196,497175,026162,679213,063204,180188,079200,009147,117136,171120,386126,231174,199174,102177,669183,398139,484142,039141,596158,508234,907227,720200,186235,788178,973172,857182,744170,711180,240178,977171,503165,855178,637173,115169,369184,887194,421206,413185,404210,177216,526227,919240,421238,570225,640225,136193,088195,985198,154203,242206,416175,123187,675176,746181,477209,218200,093195,358171,063178,511389,270195,491181,373186,494152,058163,169162,582186,072195,992174,055202,711222,034162,743157,515156,589176,964158,547170,573206,907220,038218,671204,707157,557170,440162,107144,818136,010173,096179,734147,289147,544123,883113,544115,852113,135112,77794,17186,26790,42997,930122,500134,500128,400109,500103,100120,700104,000103,000127,700129,200118,300104,300100,90095,10092,50098,90086,4000084,90000086,70000069,50000054,4000
       Short-term Debt 
0
8,200
0
0
0
10,300
0
0
0
13,500
0
0
0
19,400
0
0
12,900
14,800
18,600
17,600
25,800
21,100
20,100
21,100
26,200
15,200
12,200
15,800
15,300
23,100
23,900
18,700
21,100
11,477
13,849
9,821
11,226
17,720
24,773
24,314
15,894
17,253
50,583
49,389
75,872
67,460
39,134
48,878
63,367
77,798
61,818
112,027
128,259
118,006
114,794
88,759
33,305
43,013
32,902
35,374
38,214
81,852
77,817
51,081
65,789
33,623
27,740
22,330
13,235
14,138
18,489
18,198
207,093
7,199
9,677
10,041
7,503
15,957
9,070
8,761
5,703
7,160
7,888
17,862
19,505
23,677
32,659
29,562
22,898
33,176
35,523
22,184
19,561
12,610
9,717
8,758
3,778
15,307
16,445
15,714
11,923
1,599
2,239
1,258
914
1,687
30,338
30,712
33,342
83,862
55,794
55,624
55,579
4,389
3,311
1,957
566
50,676
50,511
50,558
50,406
603
606
1,097
1,805
51,978
51,973
51,981
51,951
2,061
2,047
1,870
1,231
1,224
19
19
20
20
20
17
12
9
2
0
0
5,336
5,293
0
0
5,929
12,310
0
27,246
11,553
4,445
2,732
555
5552,7324,44511,55327,246012,3105,929005,2935,3360029121720202019191,2241,2311,8702,0472,06151,95151,98151,97351,9781,8051,09760660350,40650,55850,51150,6765661,9573,3114,38955,57955,62455,79483,86233,34230,71230,3381,6879141,2582,2391,59911,92315,71416,44515,3073,7788,7589,71712,61019,56122,18435,52333,17622,89829,56232,65923,67719,50517,8627,8887,1605,7038,7619,07015,9577,50310,0419,6777,199207,09318,19818,48914,13813,23522,33027,74033,62365,78951,08177,81781,85238,21435,37432,90243,01333,30588,759114,794118,006128,259112,02761,81877,79863,36748,87839,13467,46075,87249,38950,58317,25315,89424,31424,77317,72011,2269,82113,84911,47721,10018,70023,90023,10015,30015,80012,20015,20026,20021,10020,10021,10025,80017,60018,60014,80012,9000019,40000013,50000010,3000008,2000
       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
50,015
0
0
0
16
606
1,097
1,805
51,666
51,973
496,011
51,765
1,799
1,821
1,844
1,231
1,224
19
19
20
20
20
17
12
9
2
0
0
0
0
0
0
0
0
0
27,246
4,218
4,445
2,732
555
5552,7324,4454,21827,24600000000029121720202019191,2241,2311,8441,8211,79951,765496,01151,97351,6661,8051,0976061600050,015000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
26,300
34,300
30,100
34,800
34,200
37,800
33,400
28,100
26,300
30,700
22,800
24,900
24,100
23,100
23,800
20,200
19,800
23,284
20,387
21,795
20,957
30,236
25,897
27,750
24,128
35,262
30,157
26,262
25,979
32,813
32,483
29,851
28,056
25,786
25,656
25,886
24,738
25,838
24,464
20,343
37,776
42,647
34,027
28,543
30,954
47,005
39,863
35,982
33,674
42,555
30,129
30,532
32,710
39,624
32,720
30,293
33,793
35,080
35,497
32,764
30,827
43,378
39,955
35,313
37,379
36,775
42,663
44,497
46,110
50,214
44,414
51,307
55,198
82,157
80,192
65,445
53,828
74,001
48,189
45,817
46,778
52,618
49,555
45,345
44,130
44,294
47,972
51,895
45,533
33,663
37,732
31,199
27,232
35,117
35,309
34,032
39,161
36,397
35,134
35,698
32,211
34,787
36,361
32,258
28,668
26,753
31,865
40,608
36,653
43,305
43,756
46,666
45,121
44,899
45,694
54,752
51,373
52,246
74,050
61,899
60,994
65,203
58,874
50,181
46,740
49,173
54,533
55,348
54,397
68,954
64,501
70,430
65,378
69,707
76,241
65,812
70,105
87,104
80,778
84,628
77,873
77,87384,62880,77887,10470,10565,81276,24169,70765,37870,43064,50168,95454,39755,34854,53349,17346,74050,18158,87465,20360,99461,89974,05052,24651,37354,75245,69444,89945,12146,66643,75643,30536,65340,60831,86526,75328,66832,25836,36134,78732,21135,69835,13436,39739,16134,03235,30935,11727,23231,19937,73233,66345,53351,89547,97244,29444,13045,34549,55552,61846,77845,81748,18974,00153,82865,44580,19282,15755,19851,30744,41450,21446,11044,49742,66336,77537,37935,31339,95543,37830,82732,76435,49735,08033,79330,29332,72039,62432,71030,53230,12942,55533,67435,98239,86347,00530,95428,54334,02742,64737,77620,34324,46425,83824,73825,88625,65625,78628,05629,85132,48332,81325,97926,26230,15735,26224,12827,75025,89730,23620,95721,79520,38723,28419,80020,20023,80023,10024,10024,90022,80030,70026,30028,10033,40037,80034,20034,80030,10034,30026,3000000000000000000
       Other Current Liabilities 
0
46,200
0
0
0
59,200
0
0
0
73,200
0
0
0
65,500
0
0
47,200
49,800
43,800
42,700
40,900
45,400
64,800
80,000
75,200
57,100
69,000
80,000
63,700
63,300
80,700
95,600
81,600
7,881
4,263
3,407
4,670
11,071
13,717
11,743
12,575
12,067
19,835
20,440
21,227
13,068
11,289
9,631
11,532
10,113
15,147
10,891
11,099
9,403
7,891
2,838
4,688
5,296
7,760
14,862
5,924
12,499
13,554
13,113
13,765
21,970
23,066
27,093
24,256
31,222
32,030
30,664
26,471
13,682
8,438
10,006
20,211
29,620
24,695
24,709
26,216
14,793
32,985
11,465
12,766
20,099
1,686
5,933
6,662
2,970
6,750
9,689
5,988
4,418
122,613
147,729
139,428
113,323
101,046
107,711
116,138
110,292
107,750
110,864
113,694
20,946
2,675
108,277
114,426
103,257
101,435
130,269
136,874
112,331
99,473
100,006
100,809
91,192
88,987
89,544
91,026
91,785
84,450
87,388
96,483
95,195
85,151
96,617
103,498
105,914
122,103
125,255
132,219
129,030
122,342
120,693
122,741
120,027
110,071
115,458
119,221
119,588
104,988
120,240
127,104
139,212
108,273
99,836
106,205
120,504
108,450
115,303
172,692
128,526
118,181
129,511
138,700
138,700129,511118,181128,526172,692115,303108,450120,504106,20599,836108,273139,212127,104120,240104,988119,588119,221115,458110,071120,027122,741120,693122,342129,030132,219125,255122,103105,914103,49896,61785,15195,19596,48387,38884,45091,78591,02689,54488,98791,192100,809100,00699,473112,331136,874130,269101,435103,257114,426108,2772,67520,946113,694110,864107,750110,292116,138107,711101,046113,323139,428147,729122,6134,4185,9889,6896,7502,9706,6625,9331,68620,09912,76611,46532,98514,79326,21624,70924,69529,62020,21110,0068,43813,68226,47130,66432,03031,22224,25627,09323,06621,97013,76513,11313,55412,4995,92414,8627,7605,2964,6882,8387,8919,40311,09910,89115,14710,11311,5329,63111,28913,06821,22720,44019,83512,06712,57511,74313,71711,0714,6703,4074,2637,88181,60095,60080,70063,30063,70080,00069,00057,10075,20080,00064,80045,40040,90042,70043,80049,80047,2000065,50000073,20000059,20000046,2000
   > Long-term Liabilities 
0
205,900
0
0
0
223,100
0
0
0
185,000
0
0
0
214,100
0
0
233,700
228,800
283,800
312,300
351,700
355,100
309,100
309,200
291,300
327,000
428,800
294,000
302,500
345,500
366,100
347,200
350,200
313,022
336,920
351,750
351,956
336,662
343,323
359,446
367,331
370,345
352,301
353,588
310,551
322,841
348,118
338,298
325,162
283,349
345,354
302,350
302,635
331,478
333,602
362,475
731,897
704,471
715,061
663,918
631,857
565,301
561,580
551,379
456,199
429,213
423,815
442,801
440,989
424,429
420,610
417,282
194,993
405,757
400,233
401,091
409,388
395,765
403,864
395,428
316,382
337,006
521,874
514,867
526,027
611,437
619,718
661,665
685,165
688,736
733,945
764,288
731,187
775,352
790,909
763,896
734,886
734,372
739,997
664,582
661,070
686,178
678,921
682,915
643,050
644,367
485,695
486,661
455,549
427,398
458,755
449,947
415,161
460,601
455,535
437,346
432,986
332,338
337,506
357,460
323,475
380,778
371,822
597,565
593,382
552,134
545,453
561,997
571,898
626,119
630,165
634,305
634,136
620,406
612,076
610,094
550,099
568,960
638,449
578,600
561,925
539,208
518,993
482,993
478,409
470,293
537,742
603,113
562,124
563,396
613,552
610,314
625,820
619,015
612,625
553,837
537,804
537,804553,837612,625619,015625,820610,314613,552563,396562,124603,113537,742470,293478,409482,993518,993539,208561,925578,600638,449568,960550,099610,094612,076620,406634,136634,305630,165626,119571,898561,997545,453552,134593,382597,565371,822380,778323,475357,460337,506332,338432,986437,346455,535460,601415,161449,947458,755427,398455,549486,661485,695644,367643,050682,915678,921686,178661,070664,582739,997734,372734,886763,896790,909775,352731,187764,288733,945688,736685,165661,665619,718611,437526,027514,867521,874337,006316,382395,428403,864395,765409,388401,091400,233405,757194,993417,282420,610424,429440,989442,801423,815429,213456,199551,379561,580565,301631,857663,918715,061704,471731,897362,475333,602331,478302,635302,350345,354283,349325,162338,298348,118322,841310,551353,588352,301370,345367,331359,446343,323336,662351,956351,750336,920313,022350,200347,200366,100345,500302,500294,000428,800327,000291,300309,200309,100355,100351,700312,300283,800228,800233,70000214,100000185,000000223,100000205,9000
       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
416,827
417,012
389,197
373,125
296,636
313,632
289,129
235,877
278,622
265,368
252,115
300,111
299,108
283,104
283,100
222,096
232,092
252,088
220,084
265,080
255,076
485,215
490,003
432,918
428,477
444,030
453,578
514,120
518,656
523,186
529,003
523,707
491,022
482,019
424,012
424,009
491,002
435,000
418,000
398,000
384,000
350,000
350,000
350,000
427,000
485,000
447,000
439,000
491,000
487,000
463,339
0
0
0
0
0000463,339487,000491,000439,000447,000485,000427,000350,000350,000350,000384,000398,000418,000435,000491,002424,009424,012482,019491,022523,707529,003523,186518,656514,120453,578444,030428,477432,918490,003485,215255,076265,080220,084252,088232,092222,096283,100283,104299,108300,111252,115265,368278,622235,877289,129313,632296,636373,125389,197417,012416,827000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
141,141
142,638
142,673
0
127,362
117,247
110,777
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
62,622
63,736
66,082
51,761
51,621
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000051,62151,76166,08263,73662,622000000000000000000000000110,777117,247127,3620142,673142,638141,1410000000000000000000000