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

Air T Inc
Buy, Hold or Sell?

Let's analyze Air T Inc together

I guess you are interested in Air T 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 Air T 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 Air T Inc

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

1. Quick Overview

1.1. Quick analysis of Air T Inc (30 sec.)










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

How much money do you get?

How much money do you get?
$0.00
When do you have the money?
1 year
How often do you get paid?
12.5%

What is your share worth?

Current worth
$5.82
Expected worth in 1 year
$3.40
How sure are you?
45.0%

+ What do you gain per year?

Total Gains per Share
$-2.42
Return On Investment
-11.7%

For what price can you sell your share?

Current Price per Share
$20.76
Expected price per share
$14.85 - $23.89
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Air T Inc (5 min.)




Live pricePrice per Share (EOD)
$20.76
Intrinsic Value Per Share
$-1.32 - $374.13
Total Value Per Share
$4.51 - $379.96

2.2. Growth of Air T Inc (5 min.)




Is Air T Inc growing?

Current yearPrevious yearGrowGrow %
How rich?$16m$27.1m-$10m-58.7%

How much money is Air T Inc making?

Current yearPrevious yearGrowGrow %
Making money-$623.5k-$2.9m$2.3m372.7%
Net Profit Margin1.8%-3.9%--

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

2.3. Financial Health of Air T Inc (5 min.)




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




  Industry Rankings (Conglomerates)  

3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Air T Inc?

Welcome investor! Air T Inc's management wants to use your money to grow the business. In return you get a share of Air T Inc.

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

Speculation

The Price per Share of Air T Inc is $20.76. 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 Air T Inc.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Air T Inc, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is $5.82. Based on the TTM, the Book Value Change Per Share is $-0.61 per quarter. Based on the YOY, the Book Value Change Per Share is $-0.92 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 $0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Air T Inc.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps0.914.4%-0.22-1.1%-1.04-5.0%-0.23-1.1%-0.010.0%
Usd Book Value Change Per Share1.276.1%-0.61-2.9%-0.92-4.4%-0.26-1.2%-0.06-0.3%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share1.276.1%-0.61-2.9%-0.92-4.4%-0.26-1.2%-0.06-0.3%
Usd Price Per Share16.16-19.15-24.31-20.57-18.41-
Price to Earnings Ratio4.42--13.15--18.69--5.90--1.43-
Price-to-Total Gains Ratio12.71--12.69--78.57--19.96--9.71-
Price to Book Ratio2.77-3.25-2.58-2.37-2.12-
Price-to-Total Gains Ratio12.71--12.69--78.57--19.96--9.71-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share20.76
Number of shares48
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share-0.61-0.26
Usd Total Gains Per Share-0.61-0.26
Gains per Quarter (48 shares)-29.07-12.44
Gains per Year (48 shares)-116.29-49.77
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10-116-1260-50-60
20-233-2420-100-110
30-349-3580-149-160
40-465-4740-199-210
50-581-5900-249-260
60-698-7060-299-310
70-814-8220-348-360
80-930-9380-398-410
90-1047-10540-448-460
100-1163-11700-498-510

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 Share1.03.00.025.0%2.010.00.016.7%6.014.00.030.0%19.021.00.047.5%112.025.01.081.2%
Book Value Change Per Share1.03.00.025.0%3.09.00.025.0%7.013.00.035.0%18.022.00.045.0%91.046.01.065.9%
Dividend per Share0.00.04.00.0%0.00.012.00.0%0.00.020.00.0%5.00.035.012.5%68.00.070.049.3%
Total Gains per Share1.03.00.025.0%3.09.00.025.0%7.013.00.035.0%18.022.00.045.0%105.032.01.076.1%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Air T 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--1.271-0.606+148%-0.922+173%-0.259+120%-0.058+105%
Book Value Per Share--5.8256.152-5%9.600-39%9.288-37%9.007-35%
Current Ratio--2.2752.153+6%1.986+15%2.685-15%2.559-11%
Debt To Asset Ratio--0.9180.903+2%0.858+7%0.848+8%0.711+29%
Debt To Equity Ratio--25.73429.752-14%12.842+100%12.642+104%7.324+251%
Dividend Per Share----0%-0%-0%0.002-100%
Enterprise Value---127825592.000-100735395.800-21%-88699482.500-31%-81328981.165-36%-34646714.740-73%
Eps--0.913-0.219+124%-1.036+213%-0.232+125%-0.006+101%
Ev To Ebitda Ratio---4.985-28.045+463%228.572-102%32.359-115%15.390-132%
Ev To Sales Ratio---1.866-0.722-61%-0.315-83%-0.431-77%-0.155-92%
Free Cash Flow Per Share--1.1850.334+255%4.039-71%-0.662+156%-0.618+152%
Free Cash Flow To Equity Per Share--6.1791.776+248%-0.051+101%0.241+2466%0.293+2010%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--374.135--------
Intrinsic Value_10Y_min---1.317--------
Intrinsic Value_1Y_max--7.868--------
Intrinsic Value_1Y_min---2.090--------
Intrinsic Value_3Y_max--46.216--------
Intrinsic Value_3Y_min---4.620--------
Intrinsic Value_5Y_max--111.782--------
Intrinsic Value_5Y_min---5.314--------
Market Cap57298638.000+22%44602408.00053198104.200-16%68795517.500-35%58772768.835-24%55342168.910-19%
Net Profit Margin--0.1470.018+718%-0.039+127%-0.003+102%0.002+7018%
Operating Margin--0.3190.088+262%0.021+1413%0.035+806%0.021+1394%
Operating Ratio--3.0901.522+103%0.992+212%1.091+183%1.040+197%
Pb Ratio3.564+22%2.7743.251-15%2.580+8%2.375+17%2.121+31%
Pe Ratio5.684+22%4.425-13.147+397%-18.693+522%-5.904+233%-1.432+132%
Price Per Share20.760+22%16.16019.147-16%24.305-34%20.575-21%18.415-12%
Price To Free Cash Flow Ratio4.381+22%3.410-15.621+558%2.416+41%-2.175+164%12.323-72%
Price To Total Gains Ratio16.332+22%12.713-12.691+200%-78.573+718%-19.961+257%-9.715+176%
Quick Ratio--0.9440.739+28%0.613+54%0.763+24%1.187-20%
Return On Assets--0.013-0.004+133%-0.016+224%-0.004+131%0.001+1067%
Return On Equity--0.358-0.128+136%-0.256+171%-0.082+123%-0.030+109%
Total Gains Per Share--1.271-0.606+148%-0.922+173%-0.259+120%-0.057+104%
Usd Book Value--16076000.00017121000.000-6%27177000.000-41%26598450.000-40%27295956.725-41%
Usd Book Value Change Per Share--1.271-0.606+148%-0.922+173%-0.259+120%-0.058+105%
Usd Book Value Per Share--5.8256.152-5%9.600-39%9.288-37%9.007-35%
Usd Dividend Per Share----0%-0%-0%0.002-100%
Usd Enterprise Value---127825592.000-100735395.800-21%-88699482.500-31%-81328981.165-36%-34646714.740-73%
Usd Eps--0.913-0.219+124%-1.036+213%-0.232+125%-0.006+101%
Usd Free Cash Flow--3270000.000951500.000+244%11452000.000-71%-2001900.000+161%-1913352.850+159%
Usd Free Cash Flow Per Share--1.1850.334+255%4.039-71%-0.662+156%-0.618+152%
Usd Free Cash Flow To Equity Per Share--6.1791.776+248%-0.051+101%0.241+2466%0.293+2010%
Usd Market Cap57298638.000+22%44602408.00053198104.200-16%68795517.500-35%58772768.835-24%55342168.910-19%
Usd Price Per Share20.760+22%16.16019.147-16%24.305-34%20.575-21%18.415-12%
Usd Profit--2520000.000-623500.000+125%-2947000.000+217%-630600.000+125%-26469.525+101%
Usd Revenue--17129000.00054994000.000-69%71542500.000-76%55439800.000-69%50170840.150-66%
Usd Total Gains Per Share--1.271-0.606+148%-0.922+173%-0.259+120%-0.057+104%
 EOD+4 -4MRQTTM+23 -14YOY+17 -205Y+19 -1810Y+19 -20

3.3 Fundamental Score

Let's check the fundamental score of Air T Inc based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-155.684
Price to Book Ratio (EOD)Between0-13.564
Net Profit Margin (MRQ)Greater than00.147
Operating Margin (MRQ)Greater than00.319
Quick Ratio (MRQ)Greater than10.944
Current Ratio (MRQ)Greater than12.275
Debt to Asset Ratio (MRQ)Less than10.918
Debt to Equity Ratio (MRQ)Less than125.734
Return on Equity (MRQ)Greater than0.150.358
Return on Assets (MRQ)Greater than0.050.013
Total6/10 (60.0%)

3.4 Technical Score

Let's check the technical score of Air T Inc based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5055.476
Ma 20Greater thanMa 5020.102
Ma 50Greater thanMa 10018.072
Ma 100Greater thanMa 20019.724
OpenGreater thanClose21.300
Total3/5 (60.0%)

4. In-depth Analysis

4.1 About Air T Inc

Air T, Inc., through its subsidiaries, provides overnight air cargo, ground equipment sale, and commercial jet engines and parts in the United States and internationally. The company's Overnight Air Cargo segment offers air express delivery services. As of March 31, 2024, this segment had 105 aircraft under the dry-lease agreements with FedEx. Its Ground Equipment Sales segment manufactures, sells, and services aircraft deicers, scissor-type lifts, military and civilian decontamination units, flight-line tow tractors, glycol recovery vehicles, and other specialized equipment. This segment sells its products to passenger and cargo airlines, ground handling companies, the United States Air Force, airports, and industrial customers. The company's Commercial Jet Engines and Parts segment offers commercial aircraft trading, leasing, and parts solutions; commercial aircraft storage, storage maintenance, and aircraft disassembly/part-out services; commercial aircraft parts sales, exchanges, procurement services, consignment programs, and overhaul and repair services; and aircraft instrumentation, avionics, and various electrical accessories for civilian, military transport, regional/commuter and business/commercial jet, and turboprop aircraft to airlines and commercial aircraft leasing companies. This segment also provides composite aircraft structures, and repair and support services, as well as aircraft service and maintenance services. Air T, Inc. was incorporated in 1980 and is based in Charlotte, North Carolina.

Fundamental data was last updated by Penke on 2024-12-05 11:50:05.

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

4.2.2. Valuation Summary

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

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Air T Inc earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Air T Inc to the Conglomerates industry mean.
  • A Net Profit Margin of 14.7% means that $0.15 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Air T Inc:

  • The MRQ is 14.7%. The company is making a huge profit. +2
  • The TTM is 1.8%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ14.7%TTM1.8%+12.9%
TTM1.8%YOY-3.9%+5.7%
TTM1.8%5Y-0.3%+2.1%
5Y-0.3%10Y0.2%-0.5%
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ14.7%3.8%+10.9%
TTM1.8%3.9%-2.1%
YOY-3.9%3.6%-7.5%
5Y-0.3%3.2%-3.5%
10Y0.2%3.5%-3.3%
4.3.1.2. Return on Assets

Shows how efficient Air T Inc is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Air T Inc to the Conglomerates industry mean.
  • 1.3% Return on Assets means that Air T Inc generated $0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Air T Inc:

  • The MRQ is 1.3%. Using its assets, the company is less efficient in making profit.
  • The TTM is -0.4%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ1.3%TTM-0.4%+1.7%
TTM-0.4%YOY-1.6%+1.2%
TTM-0.4%5Y-0.4%0.0%
5Y-0.4%10Y0.1%-0.5%
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3%0.6%+0.7%
TTM-0.4%0.8%-1.2%
YOY-1.6%0.7%-2.3%
5Y-0.4%0.7%-1.1%
10Y0.1%0.7%-0.6%
4.3.1.3. Return on Equity

Shows how efficient Air T Inc is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Air T Inc to the Conglomerates industry mean.
  • 35.8% Return on Equity means Air T Inc generated $0.36 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Air T Inc:

  • The MRQ is 35.8%. Using its investors money, the company is very efficient in making profit. +2
  • The TTM is -12.8%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ35.8%TTM-12.8%+48.6%
TTM-12.8%YOY-25.6%+12.8%
TTM-12.8%5Y-8.2%-4.6%
5Y-8.2%10Y-3.0%-5.1%
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ35.8%2.2%+33.6%
TTM-12.8%2.0%-14.8%
YOY-25.6%2.2%-27.8%
5Y-8.2%2.0%-10.2%
10Y-3.0%2.1%-5.1%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Air T Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Air T Inc is operating .

  • Measures how much profit Air T Inc makes for each $1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Air T Inc to the Conglomerates industry mean.
  • An Operating Margin of 31.9% means the company generated $0.32  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Air T Inc:

  • The MRQ is 31.9%. The company is operating very efficient. +2
  • The TTM is 8.8%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ31.9%TTM8.8%+23.1%
TTM8.8%YOY2.1%+6.7%
TTM8.8%5Y3.5%+5.3%
5Y3.5%10Y2.1%+1.4%
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ31.9%8.8%+23.1%
TTM8.8%7.2%+1.6%
YOY2.1%4.6%-2.5%
5Y3.5%4.7%-1.2%
10Y2.1%5.2%-3.1%
4.3.2.2. Operating Ratio

Measures how efficient Air T Inc is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Conglomerates industry mean).
  • An Operation Ratio of 3.09 means that the operating costs are $3.09 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Air T Inc:

  • The MRQ is 3.090. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.522. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ3.090TTM1.522+1.568
TTM1.522YOY0.992+0.530
TTM1.5225Y1.091+0.431
5Y1.09110Y1.040+0.051
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ3.0901.323+1.767
TTM1.5221.293+0.229
YOY0.9921.104-0.112
5Y1.0911.092-0.001
10Y1.0401.061-0.021
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Air T Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Air T Inc is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Conglomerates industry mean).
  • A Current Ratio of 2.27 means the company has $2.27 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Air T Inc:

  • The MRQ is 2.275. The company is able to pay all its short-term debts. +1
  • The TTM is 2.153. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ2.275TTM2.153+0.121
TTM2.153YOY1.986+0.167
TTM2.1535Y2.685-0.531
5Y2.68510Y2.559+0.126
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ2.2751.524+0.751
TTM2.1531.523+0.630
YOY1.9861.480+0.506
5Y2.6851.566+1.119
10Y2.5591.538+1.021
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Air T Inc to the Conglomerates industry mean.
  • A Quick Ratio of 0.94 means the company can pay off $0.94 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Air T Inc:

  • The MRQ is 0.944. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.739. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.944TTM0.739+0.205
TTM0.739YOY0.613+0.126
TTM0.7395Y0.763-0.024
5Y0.76310Y1.187-0.424
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9440.749+0.195
TTM0.7390.726+0.013
YOY0.6130.790-0.177
5Y0.7630.872-0.109
10Y1.1870.890+0.297
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Air T Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Air T Inc assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Air T Inc to Conglomerates industry mean.
  • A Debt to Asset Ratio of 0.92 means that Air T Inc assets are financed with 91.8% credit (debt) and the remaining percentage (100% - 91.8%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Air T Inc:

  • The MRQ is 0.918. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.903. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.918TTM0.903+0.016
TTM0.903YOY0.858+0.045
TTM0.9035Y0.848+0.055
5Y0.84810Y0.711+0.137
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9180.534+0.384
TTM0.9030.537+0.366
YOY0.8580.554+0.304
5Y0.8480.557+0.291
10Y0.7110.563+0.148
4.5.4.2. Debt to Equity Ratio

Measures if Air T Inc is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Air T Inc to the Conglomerates industry mean.
  • A Debt to Equity ratio of 2,573.4% means that company has $25.73 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Air T Inc:

  • The MRQ is 25.734. The company is unable to pay all its debts with equity. -1
  • The TTM is 29.752. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ25.734TTM29.752-4.017
TTM29.752YOY12.842+16.909
TTM29.7525Y12.642+17.109
5Y12.64210Y7.324+5.318
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ25.7341.219+24.515
TTM29.7521.259+28.493
YOY12.8421.335+11.507
5Y12.6421.550+11.092
10Y7.3241.536+5.788
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 Air T Inc generates.

  • Above 15 is considered overpriced but always compare Air T Inc to the Conglomerates industry mean.
  • A PE ratio of 4.42 means the investor is paying $4.42 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Air T Inc:

  • The EOD is 5.684. Based on the earnings, the company is cheap. +2
  • The MRQ is 4.425. Based on the earnings, the company is cheap. +2
  • The TTM is -13.147. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD5.684MRQ4.425+1.260
MRQ4.425TTM-13.147+17.572
TTM-13.147YOY-18.693+5.546
TTM-13.1475Y-5.904-7.243
5Y-5.90410Y-1.432-4.471
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
EOD5.6847.812-2.128
MRQ4.4257.854-3.429
TTM-13.1477.548-20.695
YOY-18.6937.912-26.605
5Y-5.9047.363-13.267
10Y-1.43213.565-14.997
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 Air T Inc:

  • The EOD is 4.381. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 3.410. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is -15.621. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD4.381MRQ3.410+0.971
MRQ3.410TTM-15.621+19.031
TTM-15.621YOY2.416-18.037
TTM-15.6215Y-2.175-13.445
5Y-2.17510Y12.323-14.499
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
EOD4.3812.517+1.864
MRQ3.4102.504+0.906
TTM-15.6210.618-16.239
YOY2.4161.748+0.668
5Y-2.1750.691-2.866
10Y12.3230.317+12.006
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 Air T Inc is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Conglomerates industry mean).
  • A PB ratio of 2.77 means the investor is paying $2.77 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Air T Inc:

  • The EOD is 3.564. Based on the equity, the company is fair priced.
  • The MRQ is 2.774. Based on the equity, the company is underpriced. +1
  • The TTM is 3.251. Based on the equity, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD3.564MRQ2.774+0.790
MRQ2.774TTM3.251-0.476
TTM3.251YOY2.580+0.671
TTM3.2515Y2.375+0.876
5Y2.37510Y2.121+0.254
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
EOD3.5640.942+2.622
MRQ2.7740.935+1.839
TTM3.2510.899+2.352
YOY2.5800.953+1.627
5Y2.3751.137+1.238
10Y2.1211.378+0.743
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 Air T Inc.

4.8.1. Institutions holding Air T Inc

Institutions are holding 24.904% of the shares of Air T Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Renaissance Technologies Corp4.35180.002912011116001.3501
2024-09-30Vanguard Group Inc1.914705284700
2024-09-30Bridgeway Capital Management, LLC0.6250.0061725000
2024-09-30Geode Capital Management, LLC0.427011786-490-3.9915
2024-09-30Citadel Advisors Llc0.4094011299112990
2024-09-30UBS Group AG0.177504900-700-12.5
2024-09-30Morgan Stanley - Brokerage Accounts0.09420260159929.9201
2024-06-30BlackRock Inc0.084102321-3623-60.9522
2024-09-30Tower Research Capital LLC0.0420.0005116011600
2024-09-30JPMorgan Chase & Co0.0118032532316150
2024-09-30Comerica Bank0.0036010000
2024-06-30Royal Bank of Canada0.0008022857.1429
2024-06-30Bank of America Corp0.00030880
2024-09-30Wells Fargo & Co00100
2024-06-30Dimensional Fund Advisors, Inc.000-13748-100
Total 8.14220.0094224731-3564-1.6%

4.9.2. Funds holding Air T Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31Vanguard Total Stock Mkt Idx Inv1.190603286000
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr0.70240.00031938700
2024-09-30Bridgeway Ultra-Small Company Market0.6250.15921725000
2024-09-30Fidelity Extended Market Index0.17350.00024789-1778-27.0748
2024-09-30DFA US Core Equity 2 I0.14760.0002407300
2024-09-30DFA US Core Equity 1 I0.12180.0002336300
2024-09-30Fidelity Total Market Index0.08460233500
2024-11-27iShares Micro-Cap ETF0.08030.0043221700
2024-09-30Fidelity Nasdaq Composite Index0.06910.0002190800
2024-09-30Northern Trust Extended Eq Market Idx0.05780.0004159600
2024-09-30NT Ext Equity Mkt Idx Fd - L0.05780.0004159600
2024-09-30NT Ext Equity Mkt Idx Fd - NL0.04630.0003127900
2024-09-30Fidelity Series Total Market Index0.041201138-735-39.2419
2024-09-30Spartan Total Market Index Pool E0.03810.0001105100
2024-09-30NT Ext Equity Mkt Idx Fd - DC - NL - T20.03730.0003103030.2921
2024-03-31AZL® DFA US Small Cap0.02670.007473800
2024-10-31Vanguard U.S. Eq Idx £ Acc0.02170.000160000
2024-09-30Spartan Extended Market Index Pool E0.02020.00025575570
2024-11-28Dimensional US Core Equity 1 ETF0.01930.00153300
2024-10-31State St US Ttl Mkt Indx SL Cl I0.01090.000130000
Total 3.57220.174998600-1953-2.0%

5.3. Insider Transactions

Insiders are holding 51.165% of the shares of Air T Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2022-09-16Raymond E CabillotBUY199115.5
2022-09-14Raymond E CabillotBUY30215.3
2022-09-12Raymond E CabillotBUY500017.54
2022-08-17Raymond E CabillotBUY50015.3
2022-02-14Nicholas John SwensonBUY110024.72
2022-02-11Nicholas John SwensonBUY87525.52
2022-02-09Nicholas John SwensonBUY87528.82
2022-02-07Nicholas John SwensonBUY87524.46
2022-02-03Nicholas John SwensonBUY72022.74
2022-02-01Nicholas John SwensonBUY72024.7
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Reversals in quarterly reports

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

 2023-09-302023-12-312024-03-312024-06-302024-09-30
Net Income  -1,609-1,370-2,9791,279-1,7001,365-3352,8552,520
Gross Profit  14,126-1,85912,2674,40916,676-2,64114,035-35,627-21,592



5.2. Latest Balance Sheet

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

Summary
Total Assets197,116
Total Liabilities181,040
Total Stockholder Equity7,035
 As reported
Total Liabilities 181,040
Total Stockholder Equity+ 7,035
Total Assets = 197,116

Assets

Total Assets197,116
Total Current Assets102,610
Long-term Assets94,506
Total Current Assets
Cash And Cash Equivalents 8,612
Net Receivables 33,982
Inventory 51,274
Other Current Assets 8,742
Total Current Assets  (as reported)102,610
Total Current Assets  (calculated)102,610
+/-0
Long-term Assets
Property Plant Equipment 34,865
Goodwill 10,675
Long Term Investments 17,592
Intangible Assets 10,741
Long-term Assets Other 20,633
Long-term Assets  (as reported)94,506
Long-term Assets  (calculated)94,506
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities45,113
Long-term Liabilities135,927
Total Stockholder Equity7,035
Total Current Liabilities
Short-term Debt 15,255
Short Long Term Debt 12,960
Accounts payable 15,533
Other Current Liabilities 10,668
Total Current Liabilities  (as reported)45,113
Total Current Liabilities  (calculated)54,416
+/- 9,303
Long-term Liabilities
Long term Debt 118,409
Capital Lease Obligations 15,185
Long-term Liabilities Other 2,181
Long-term Liabilities  (as reported)135,927
Long-term Liabilities  (calculated)135,775
+/- 152
Total Stockholder Equity
Common Stock758
Retained Earnings 10,455
Accumulated Other Comprehensive Income 204
Other Stockholders Equity -4,382
Total Stockholder Equity (as reported)7,035
Total Stockholder Equity (calculated)7,035
+/-0
Other
Capital Stock758
Cash and Short Term Investments 8,612
Common Stock Shares Outstanding 2,760
Current Deferred Revenue3,657
Liabilities and Stockholders Equity 197,116
Net Debt 137,942
Net Invested Capital 138,404
Net Working Capital 57,497
Property Plant and Equipment Gross 59,500
Short Long Term Debt Total 146,554



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-311993-12-311993-09-301993-06-301993-03-311992-12-311992-09-301992-06-301992-03-311991-12-311991-09-301991-06-301991-03-311990-12-311990-09-301990-06-301990-03-311989-12-311989-09-301989-06-301989-03-311988-12-311988-09-301988-06-301988-03-311987-12-311987-09-301987-06-30
> Total Assets 
0
0
0
16,600
0
0
0
11,100
0
0
0
6,000
5,800
5,500
5,700
4,900
4,900
4,900
4,600
4,800
5,000
5,600
6,000
7,100
7,600
8,100
7,800
8,600
8,800
9,200
8,900
10,200
8,600
8,900
8,900
10,220
8,864
9,359
9,905
11,118
10,277
13,944
17,506
18,289
18,663
19,074
18,779
20,852
20,029
21,821
23,301
23,936
23,761
27,342
29,453
28,533
29,763
28,072
25,415
22,903
21,919
21,438
22,896
21,328
21,328
19,068
19,308
19,574
21,762
22,303
22,389
24,109
23,265
25,885
28,390
23,923
22,994
26,296
27,124
24,615
22,575
25,445
24,025
27,308
27,826
29,512
28,775
29,341
28,475
28,609
30,398
29,604
29,689
31,036
34,770
34,221
31,440
34,666
34,741
35,083
33,837
32,974
36,206
36,055
37,464
38,576
36,520
37,221
38,052
39,359
42,524
43,456
43,116
46,121
49,757
52,155
50,374
65,932
62,028
65,335
69,728
65,335
80,012
97,147
97,115
117,714
116,903
115,142
133,651
142,657
158,375
151,427
153,150
148,401
185,238
140,750
145,120
155,635
163,796
207,599
213,205
225,932
212,361
189,562
187,196
171,773
162,782
177,167
175,486
197,116
197,116175,486177,167162,782171,773187,196189,562212,361225,932213,205207,599163,796155,635145,120140,750185,238148,401153,150151,427158,375142,657133,651115,142116,903117,71497,11597,14780,01265,33569,72865,33562,02865,93250,37452,15549,75746,12143,11643,45642,52439,35938,05237,22136,52038,57637,46436,05536,20632,97433,83735,08334,74134,66631,44034,22134,77031,03629,68929,60430,39828,60928,47529,34128,77529,51227,82627,30824,02525,44522,57524,61527,12426,29622,99423,92328,39025,88523,26524,10922,38922,30321,76219,57419,30819,06821,32821,32822,89621,43821,91922,90325,41528,07229,76328,53329,45327,34223,76123,93623,30121,82120,02920,85218,77919,07418,66318,28917,50613,94410,27711,1189,9059,3598,86410,2208,9008,9008,60010,2008,9009,2008,8008,6007,8008,1007,6007,1006,0005,6005,0004,8004,6004,9004,9004,9005,7005,5005,8006,00000011,10000016,600000
   > Total Current Assets 
0
0
0
3,100
0
0
0
4,900
0
0
0
3,300
3,200
3,000
3,300
2,300
2,400
2,400
2,100
2,100
2,200
2,900
3,200
4,400
5,000
5,100
5,100
5,400
5,200
6,100
5,800
7,500
6,400
6,900
7,100
8,464
7,195
7,944
8,468
9,452
8,587
11,539
15,044
15,056
15,414
15,815
15,236
16,884
16,179
17,851
19,388
19,903
19,728
23,382
25,560
23,689
24,865
23,544
20,686
17,727
16,953
16,743
18,377
16,767
16,767
14,602
15,092
14,416
17,373
17,463
17,004
19,033
18,521
21,157
23,467
19,032
18,818
22,652
23,369
20,604
18,998
21,783
20,254
23,419
23,976
25,678
24,683
25,265
24,395
24,928
26,964
26,279
26,384
27,759
31,327
30,707
27,549
30,665
30,832
31,206
30,090
29,247
32,501
30,528
31,982
32,466
30,517
31,152
32,292
32,682
37,529
38,670
33,848
35,875
38,096
38,960
39,546
49,749
45,990
48,859
53,874
48,859
50,250
61,671
60,059
64,543
71,616
71,348
88,916
99,073
117,208
98,486
103,620
105,300
147,709
105,774
109,430
119,015
106,796
128,243
137,140
146,531
131,096
116,557
112,846
98,271
89,329
102,877
100,670
102,610
102,610100,670102,87789,32998,271112,846116,557131,096146,531137,140128,243106,796119,015109,430105,774147,709105,300103,62098,486117,20899,07388,91671,34871,61664,54360,05961,67150,25048,85953,87448,85945,99049,74939,54638,96038,09635,87533,84838,67037,52932,68232,29231,15230,51732,46631,98230,52832,50129,24730,09031,20630,83230,66527,54930,70731,32727,75926,38426,27926,96424,92824,39525,26524,68325,67823,97623,41920,25421,78318,99820,60423,36922,65218,81819,03223,46721,15718,52119,03317,00417,46317,37314,41615,09214,60216,76716,76718,37716,74316,95317,72720,68623,54424,86523,68925,56023,38219,72819,90319,38817,85116,17916,88415,23615,81515,41415,05615,04411,5398,5879,4528,4687,9447,1958,4647,1006,9006,4007,5005,8006,1005,2005,4005,1005,1005,0004,4003,2002,9002,2002,1002,1002,4002,4002,3003,3003,0003,2003,3000004,9000003,100000
       Cash And Cash Equivalents 
0
0
0
100
0
0
0
200
0
0
0
100
100
200
0
100
500
1,100
700
600
800
1,100
1,300
1,400
2,100
2,700
2,000
1,700
2,800
3,200
2,600
3,400
3,100
3,700
4,200
2,214
576
1,345
1,468
2,378
2,548
1,160
1,101
194
136
479
47
263
168
125
91
145
437
159
86
98
650
117
203
32
61
72
82
80
80
413
474
459
2,966
1,973
1,371
3,498
3,466
2,175
2,192
2,702
5,757
4,205
2,222
2,895
3,815
1,869
1,449
52
44
976
2,413
6,853
2,526
2,802
4,153
9,778
7,925
4,781
6,136
6,515
6,661
4,291
6,860
5,814
4,727
5,756
9,538
9,197
7,824
3,673
6,873
3,759
3,533
209
8,816
14,165
8,361
4,208
5,287
5,345
3,970
2,192
1,622
2,763
1,889
2,763
7,985
4,803
5,747
5,612
2,729
12,524
16,197
27,434
11,536
5,952
7,095
4,253
43,352
10,996
7,085
2,472
2,576
5,616
7,209
7,071
4,753
5,806
5,659
4,999
4,480
7,100
8,705
8,612
8,6128,7057,1004,4804,9995,6595,8064,7537,0717,2095,6162,5762,4727,08510,99643,3524,2537,0955,95211,53627,43416,19712,5242,7295,6125,7474,8037,9852,7631,8892,7631,6222,1923,9705,3455,2874,2088,36114,1658,8162093,5333,7596,8733,6737,8249,1979,5385,7564,7275,8146,8604,2916,6616,5156,1364,7817,9259,7784,1532,8022,5266,8532,41397644521,4491,8693,8152,8952,2224,2055,7572,7022,1922,1753,4663,4981,3711,9732,966459474413808082726132203117650988615943714591125168263474791361941,1011,1602,5482,3781,4681,3455762,2144,2003,7003,1003,4002,6003,2002,8001,7002,0002,7002,1001,4001,3001,1008006007001,1005001000200100100000200000100000
       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
1,890
2,818
2,545
3,055
2,230
2,133
2,461
2,474
2,556
2,567
2,098
2,295
2,086
1,895
1,676
1,228
1,296
1,318
1,325
795
876
975
931
983
982
1,029
1,015
1,020
1,057
1,057
818
875
849
777
830
837
812
829
814
781
808
796
826
894
861
876
891
869
2,005
5
2,006
2,000
1,002
1,008
1,002
1,008
2,255
2,265
1,262
50
51
51
0
0
0
0
0
0
0
0
0
0
1,461
1,037
4,848
5,602
5,279
1,542
2,140
3,922
4,945
4,780
2,526
3,197
2,131
1,980
2,131
1,364
290
1,055
2,342
2,458
1,760
1,753
1,423
1,845
1,677
2,845
2,158
2,234
1,407
2,294
2,703
2,630
859
877
788
622
2,161
365
1,253
326
1,392
1,241
0
01,2411,3923261,2533652,1616227888778592,6302,7032,2941,4072,2342,1582,8451,6771,8451,4231,7531,7602,4582,3421,0552901,3642,1311,9802,1313,1972,5264,7804,9453,9222,1401,5425,2795,6024,8481,0371,46100000000005151501,2622,2652,2551,0081,0021,0081,0022,0002,00652,0058698918768618948267968087818148298128378307778498758181,0571,0571,0201,0151,0299829839319758767951,3251,3181,2961,2281,6761,8952,0862,2952,0982,5672,5562,4742,4612,1332,2303,0552,5452,8181,89000000000000000000000000000000000000
       Net Receivables 
0
0
0
1,500
0
0
0
2,500
0
0
0
2,200
1,900
1,700
2,100
1,300
1,000
1,000
1,000
1,200
1,200
1,600
1,700
2,800
2,200
1,900
2,500
3,000
1,800
2,100
2,500
3,400
2,500
2,400
2,100
3,134
2,629
2,773
2,639
3,311
2,386
3,987
7,053
6,673
6,543
6,545
5,656
7,009
4,745
6,635
7,397
7,961
5,912
7,267
11,545
11,090
10,445
10,758
8,063
5,876
6,740
5,440
6,961
6,239
6,239
5,760
4,012
5,241
5,005
6,705
7,272
7,975
6,431
8,481
12,787
8,906
4,482
5,746
9,219
7,712
4,531
9,020
7,786
12,321
11,944
10,341
9,440
6,663
9,384
10,320
11,852
6,639
6,567
10,421
11,492
11,769
7,144
12,743
11,334
9,658
11,050
8,679
8,569
12,120
11,878
13,744
10,481
12,637
11,935
17,959
14,541
10,546
11,676
18,586
15,923
13,616
13,424
25,249
18,141
21,623
22,331
21,623
18,908
19,386
23,352
20,744
19,822
24,262
31,776
19,494
17,332
14,251
11,745
13,539
22,899
10,894
15,309
21,263
15,283
32,052
26,843
34,153
24,691
28,694
32,227
26,870
18,495
26,004
25,997
33,982
33,98225,99726,00418,49526,87032,22728,69424,69134,15326,84332,05215,28321,26315,30910,89422,89913,53911,74514,25117,33219,49431,77624,26219,82220,74423,35219,38618,90821,62322,33121,62318,14125,24913,42413,61615,92318,58611,67610,54614,54117,95911,93512,63710,48113,74411,87812,1208,5698,67911,0509,65811,33412,7437,14411,76911,49210,4216,5676,63911,85210,3209,3846,6639,44010,34111,94412,3217,7869,0204,5317,7129,2195,7464,4828,90612,7878,4816,4317,9757,2726,7055,0055,2414,0125,7606,2396,2396,9615,4406,7405,8768,06310,75810,44511,09011,5457,2675,9127,9617,3976,6354,7457,0095,6566,5456,5436,6737,0533,9872,3863,3112,6392,7732,6293,1342,1002,4002,5003,4002,5002,1001,8003,0002,5001,9002,2002,8001,7001,6001,2001,2001,0001,0001,0001,3002,1001,7001,9002,2000002,5000001,500000
       Other Current Assets 
0
0
0
1,100
0
0
0
1,700
0
0
0
800
1,000
900
1,000
700
700
100
200
200
100
100
100
100
600
400
500
200
100
200
400
400
100
100
300
21
39
18
7
465
68
35
8
307
35
37
67
599
230
203
732
210
260
270
271
194
213
183
142
14
11
915
980
3,116
1,950
793
1,261
1,407
1,399
1,369
1,283
646
644
1,362
1,161
911
810
1,034
993
1,050
836
831
1,116
1,080
1,020
1,104
1,137
916
780
939
1,027
765
616
897
1,020
834
605
926
1,092
1,191
993
888
958
1,029
925
1,922
1,388
1,056
752
748
592
0
770
1,040
1,406
2,780
2,172
2,115
2,084
6,090
5,186
2,563
2,326
2,961
2,286
3,394
4,298
2,834
2,662
9,232
7,302
5,279
7,453
4,778
5,344
4,068
3,666
5,337
5,884
10,106
12,092
12,932
11,559
7,487
7,793
9,769
12,141
9,053
9,100
8,742
8,7429,1009,05312,1419,7697,7937,48711,55912,93212,09210,1065,8845,3373,6664,0685,3444,7787,4535,2797,3029,2322,6622,8344,2983,3942,2862,9612,3262,5635,1866,0902,0842,1152,1722,7801,4061,04077005927487521,0561,3881,9229251,0299588889931,1911,0929266058341,0208976167651,0279397809161,1371,1041,0201,0801,1168318361,0509931,0348109111,1611,3626446461,2831,3691,3991,4071,2617931,9503,11698091511141421832131942712702602107322032305996737353078356846571839213001001004004002001002005004006001001001001002002001007007001,0009001,0008000001,7000001,100000
   > Long-term Assets 
0
0
0
13,500
0
0
0
6,200
0
0
0
2,700
2,600
2,500
2,400
2,600
2,500
2,500
2,500
2,700
2,800
2,700
2,800
2,700
2,600
3,000
2,700
3,200
3,600
3,100
3,100
2,700
2,200
2,000
1,800
1,756
1,668
1,415
1,437
1,666
1,691
2,405
2,462
3,234
3,250
3,260
3,544
3,968
3,850
3,970
3,913
4,034
4,033
3,960
3,893
4,844
4,899
4,528
4,729
5,176
4,966
4,695
4,519
0
4,560
4,467
4,216
5,157
4,389
4,840
5,385
5,076
4,743
4,728
4,923
4,891
4,176
3,644
3,755
4,011
3,578
3,661
3,771
3,889
3,850
3,835
4,092
4,077
4,081
3,681
3,434
3,325
3,305
3,277
3,442
3,514
3,892
4,000
3,909
3,877
3,747
3,727
3,705
5,526
5,482
6,111
6,004
6,069
5,760
6,677
4,994
4,786
9,268
10,245
11,662
13,195
10,828
16,182
16,038
12,059
12,802
16,476
29,762
35,476
37,055
53,171
45,287
43,794
44,735
43,584
41,167
52,941
49,530
43,101
37,529
34,976
35,690
36,620
57,000
79,356
76,065
79,401
81,265
73,005
74,350
73,502
73,453
74,290
74,816
94,506
94,50674,81674,29073,45373,50274,35073,00581,26579,40176,06579,35657,00036,62035,69034,97637,52943,10149,53052,94141,16743,58444,73543,79445,28753,17137,05535,47629,76216,47612,80212,05916,03816,18210,82813,19511,66210,2459,2684,7864,9946,6775,7606,0696,0046,1115,4825,5263,7053,7273,7473,8773,9094,0003,8923,5143,4423,2773,3053,3253,4343,6814,0814,0774,0923,8353,8503,8893,7713,6613,5784,0113,7553,6444,1764,8914,9234,7284,7435,0765,3854,8404,3895,1574,2164,4674,56004,5194,6954,9665,1764,7294,5284,8994,8443,8933,9604,0334,0343,9133,9703,8503,9683,5443,2603,2503,2342,4622,4051,6911,6661,4371,4151,6681,7561,8002,0002,2002,7003,1003,1003,6003,2002,7003,0002,6002,7002,8002,7002,8002,7002,5002,5002,5002,6002,4002,5002,6002,7000006,20000013,500000
       Property Plant Equipment 
0
0
0
10,800
0
0
0
400
0
0
0
400
500
600
600
500
500
500
500
800
900
900
900
900
800
800
800
1,400
1,900
2,000
1,900
2,000
1,700
1,700
1,700
1,570
1,532
1,323
1,333
1,456
1,468
1,849
1,899
2,264
2,282
2,298
2,280
2,864
2,715
2,685
2,620
2,594
2,605
2,540
2,446
3,254
3,292
2,898
3,147
3,519
3,285
2,990
2,820
2,303
2,303
1,871
2,105
3,271
2,431
2,952
3,459
3,158
2,824
2,778
3,208
3,169
2,480
1,983
2,057
2,293
1,812
1,809
1,859
1,846
1,797
1,724
1,678
1,608
1,576
1,489
1,391
1,317
1,259
1,214
1,217
1,189
1,531
1,677
1,739
1,890
1,914
1,899
1,859
3,473
3,426
4,079
3,974
3,986
3,037
4,097
2,797
2,572
2,598
3,833
4,516
4,578
4,813
4,900
5,169
5,324
5,359
5,324
18,139
20,273
19,418
37,071
31,825
29,982
32,806
32,483
28,455
41,333
38,366
32,256
25,708
18,407
17,792
18,332
34,323
43,075
39,390
42,667
40,520
33,188
33,637
33,222
32,776
32,489
34,158
34,865
34,86534,15832,48932,77633,22233,63733,18840,52042,66739,39043,07534,32318,33217,79218,40725,70832,25638,36641,33328,45532,48332,80629,98231,82537,07119,41820,27318,1395,3245,3595,3245,1694,9004,8134,5784,5163,8332,5982,5722,7974,0973,0373,9863,9744,0793,4263,4731,8591,8991,9141,8901,7391,6771,5311,1891,2171,2141,2591,3171,3911,4891,5761,6081,6781,7241,7971,8461,8591,8091,8122,2932,0571,9832,4803,1693,2082,7782,8243,1583,4592,9522,4313,2712,1051,8712,3032,3032,8202,9903,2853,5193,1472,8983,2923,2542,4462,5402,6052,5942,6202,6852,7152,8642,2802,2982,2822,2641,8991,8491,4681,4561,3331,3231,5321,5701,7001,7001,7002,0001,9002,0001,9001,40080080080090090090090080050050050050060060050040000040000010,800000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
275
275
3,987
4,185
4,418
4,418
4,418
4,418
4,418
4,418
4,418
4,418
4,418
4,418
4,227
4,227
4,227
4,227
4,227
4,227
4,227
4,227
4,227
4,227
10,126
10,317
10,093
10,414
10,563
10,560
10,464
10,624
10,540
10,503
10,675
10,67510,50310,54010,62410,46410,56010,56310,41410,09310,31710,1264,2274,2274,2274,2274,2274,2274,2274,2274,2274,2274,4184,4184,4184,4184,4184,4184,4184,4184,4184,4184,1853,9872752750000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
307
231
192
192
113
0
0
158
131
114
77
60
33
0
0
0
4,368
4,136
4,744
4,711
3,604
3,934
2,876
2,530
1,724
1,967
2,495
6,370
5,239
8,511
311
311
5,351
4,831
6,919
6,023
5,433
3,945
4,443
4,475
5,643
5,657
8,785
9,864
11,089
11,559
14,746
13,230
13,954
14,179
15,038
16,653
16,030
17,592
17,59216,03016,65315,03814,17913,95413,23014,74611,55911,0899,8648,7855,6575,6434,4754,4433,9455,4336,0236,9194,8315,3513113118,5115,2396,3702,4951,9671,7242,5302,8763,9343,6044,7114,7444,1364,36800033607711413115800113192192231307000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
2,500
0
0
0
2,400
0
0
0
2,100
2,100
1,900
1,700
2,000
2,000
1,900
1,900
1,900
1,800
1,600
1,400
1,400
1,000
900
900
800
700
600
500
400
300
300
200
34
0
0
0
0
0
555
563
389
389
449
479
498
522
546
570
431
461
491
521
362
362
362
452
291
297
291
291
220
220
190
77
80
80
71
71
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,109
1,109
863
1,140
1,377
1,301
1,377
1,157
1,312
1,372
1,348
1,272
1,225
1,161
898
826
749
878
0
0
4,227
0
0
0
13,260
11,789
10,722
11,178
12,103
11,834
11,360
11,459
10,978
10,657
10,741
10,74110,65710,97811,45911,36011,83412,10311,17810,72211,78913,2600004,227008787498268981,1611,2251,2721,3481,3721,3121,1571,3771,3011,3771,1408631,1091,10900000000000000000000000000000000000000000000717180807719022022029129129729145236236236252149146143157054652249847944938938956355500000342003003004005006007008009009001,0001,4001,4001,6001,8001,9001,9001,9002,0002,0001,7001,9002,1002,1000002,4000002,500000
       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
1,439
1,428
1,420
1,447
1,590
1,606
1,630
1,582
1,657
1,681
1,705
1,699
2,258
2,363
2,595
2,111
1,887
1,958
1,888
1,926
1,918
1,919
1,950
1,715
1,722
1,696
1,661
1,699
1,718
1,765
1,853
1,912
2,042
2,053
2,110
2,414
2,468
2,504
2,192
2,043
2,008
2,046
2,063
2,226
2,325
2,360
2,323
2,170
1,988
1,833
1,829
1,846
2,054
2,056
2,031
2,029
2,084
2,077
2,127
2,198
2,215
6,670
0
7,145
8,617
6,015
11,282
10,869
11,152
10,495
10,781
11,624
3,088
3,455
1,481
1,471
2,134
999
1,145
740
609
626
2,673
3,151
7,867
8,028
8,404
9,665
3,031
1,880
4,360
1,507
3,921
1,565
0
0
0
0
0
000001,5653,9211,5074,3601,8803,0319,6658,4048,0287,8673,1512,6736266097401,1459992,1341,4711,4813,4553,08811,62410,78110,49511,15210,86911,2826,0158,6177,14506,6702,2152,1982,1272,0772,0842,0292,0312,0562,0541,8461,8291,8331,9882,1702,3232,3602,3252,2262,0632,0462,0082,0432,1922,5042,4682,4142,1102,0532,0421,9121,8531,7651,7181,6991,6611,6961,7221,7151,9501,9191,9181,9261,8881,9581,8872,1112,5952,3632,2581,6991,7051,6811,6571,5821,6301,6061,5901,4471,4201,4281,439000000000000000000000000000000000000000000000000000
       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
365
365
227
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
204
0
0
155
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000001550020400000000000000000000227365365000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
0
0
0
12,600
0
0
0
10,800
0
0
0
5,300
4,900
4,300
4,300
3,100
2,800
2,500
2,000
2,000
2,000
2,200
2,100
2,600
2,100
2,200
1,500
2,000
1,900
1,900
1,700
3,100
1,400
1,400
1,500
2,806
1,506
1,873
2,156
2,864
2,194
5,490
8,159
8,577
9,022
9,344
9,033
11,216
10,647
13,043
14,301
14,681
14,609
18,019
19,797
18,363
19,550
17,360
14,449
11,803
11,136
11,018
12,421
11,717
11,717
8,626
8,281
7,897
10,147
10,240
9,655
11,023
10,529
12,892
14,755
9,423
8,416
11,258
11,750
9,166
7,561
9,962
7,549
9,593
9,410
9,677
7,848
7,588
6,319
5,560
6,099
4,704
5,292
6,092
9,225
7,980
5,517
8,150
7,646
8,030
6,979
5,888
8,480
7,930
9,929
10,579
9,338
9,861
10,713
10,294
11,473
13,661
14,338
13,822
12,646
16,883
23,001
44,295
38,822
43,173
46,564
41,729
54,868
70,911
67,596
89,365
91,588
86,308
105,978
109,310
126,784
120,336
123,109
122,731
157,756
119,438
123,237
125,366
134,616
171,121
177,617
191,740
177,846
163,870
161,952
148,516
141,742
158,371
162,914
181,040
181,040162,914158,371141,742148,516161,952163,870177,846191,740177,617171,121134,616125,366123,237119,438157,756122,731123,109120,336126,784109,310105,97886,30891,58889,36567,59670,91154,86841,72946,56443,17338,82244,29523,00116,88312,64613,82214,33813,66111,47310,29410,7139,8619,33810,5799,9297,9308,4805,8886,9798,0307,6468,1505,5177,9809,2256,0925,2924,7046,0995,5606,3197,5887,8489,6779,4109,5937,5499,9627,5619,16611,75011,2588,4169,42314,75512,89210,52911,0239,65510,24010,1477,8978,2818,62611,71711,71712,42111,01811,13611,80314,44917,36019,55018,36319,79718,01914,60914,68114,30113,04310,64711,2169,0339,3449,0228,5778,1595,4902,1942,8642,1561,8731,5062,8061,5001,4001,4003,1001,7001,9001,9002,0001,5002,2002,1002,6002,1002,2002,0002,0002,0002,5002,8003,1004,3004,3004,9005,30000010,80000012,600000
   > Total Current Liabilities 
0
0
0
5,800
0
0
0
6,500
0
0
0
4,400
4,200
3,700
3,700
2,600
2,400
2,200
1,700
1,900
1,900
2,100
2,100
2,600
2,100
2,200
1,500
1,800
1,900
1,900
1,700
3,100
1,400
1,400
1,500
2,802
1,504
1,872
2,156
2,864
1,748
4,772
7,441
7,490
7,892
8,225
7,896
9,909
9,287
11,720
12,983
13,132
12,980
16,331
18,127
11,441
10,532
9,542
8,381
6,506
5,285
5,298
5,770
7,182
7,182
6,065
6,534
6,088
7,017
6,948
6,356
8,484
7,577
8,416
8,664
7,952
6,737
7,994
7,350
7,880
6,308
6,788
6,189
8,319
8,587
9,620
7,824
7,569
6,305
5,492
6,099
4,697
5,288
6,091
9,225
7,980
5,517
8,150
7,646
7,966
6,915
5,824
8,416
7,861
9,860
9,727
9,269
9,019
9,008
8,121
10,631
8,245
8,941
12,024
12,166
15,717
19,110
20,055
16,925
20,269
21,874
20,269
20,188
31,178
34,874
43,777
56,573
52,794
60,391
56,118
76,367
67,746
60,158
69,116
63,663
28,179
30,253
22,224
21,210
30,907
29,410
73,172
67,945
64,286
49,776
50,757
44,801
46,841
46,850
45,113
45,11346,85046,84144,80150,75749,77664,28667,94573,17229,41030,90721,21022,22430,25328,17963,66369,11660,15867,74676,36756,11860,39152,79456,57343,77734,87431,17820,18820,26921,87420,26916,92520,05519,11015,71712,16612,0248,9418,24510,6318,1219,0089,0199,2699,7279,8607,8618,4165,8246,9157,9667,6468,1505,5177,9809,2256,0915,2884,6976,0995,4926,3057,5697,8249,6208,5878,3196,1896,7886,3087,8807,3507,9946,7377,9528,6648,4167,5778,4846,3566,9487,0176,0886,5346,0657,1827,1825,7705,2985,2856,5068,3819,54210,53211,44118,12716,33112,98013,13212,98311,7209,2879,9097,8968,2257,8927,4907,4414,7721,7482,8642,1561,8721,5042,8021,5001,4001,4003,1001,7001,9001,9001,8001,5002,2002,1002,6002,1002,1001,9001,9001,7002,2002,4002,6003,7003,7004,2004,4000006,5000005,800000
       Short-term Debt 
0
0
0
2,300
0
0
0
2,700
0
0
0
1,100
1,700
1,300
500
700
700
400
400
400
400
400
200
200
0
0
0
0
0
0
0
0
0
0
0
6
6
6
5
0
0
0
1,546
972
3,683
3,073
3,428
3,951
4,964
5,280
5,461
4,053
5,376
6,444
7,604
700
679
679
679
692
692
692
92
0
113
111
111
95
191
153
126
191
167
179
178
186
181
182
183
145
134
125
123
121
552
520
492
463
13
13
12
14
14
14
11
8
5
2
0
0
0
0
0
0
0
0
0
0
0
0
0
5,000
0
0
208
1,859
2,178
1,815
1,164
25
2,225
25
2,500
9,230
9,545
15,243
33,437
24,735
30,261
30,967
52,638
43,858
38,441
47,688
43,745
7,009
10,848
2,747
4,299
7,925
3,979
46,045
43,511
40,400
24,553
25,797
21,031
17,880
20,182
15,255
15,25520,18217,88021,03125,79724,55340,40043,51146,0453,9797,9254,2992,74710,8487,00943,74547,68838,44143,85852,63830,96730,26124,73533,43715,2439,5459,2302,500252,225251,1641,8152,1781,859208005,000000000000000025811141414121313463492520552121123125134145183182181186178179167191126153191951111111130926926926926796796797007,6046,4445,3764,0535,4615,2804,9643,9513,4283,0733,6839721,5460005666000000000002002004004004004004007007005001,3001,7001,1000002,7000002,300000
       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
5,000
0
0
0
1,864
0
0
1,164
18,438
23,089
21,873
2,500
9,230
9,545
15,243
33,437
24,735
27,774
29,836
51,504
42,684
37,249
46,363
42,388
5,639
9,537
1,319
2,962
6,482
2,607
44,704
42,260
38,736
22,721
23,904
17,367
14,358
16,128
12,960
12,96016,12814,35817,36723,90422,72138,73642,26044,7042,6076,4822,9621,3199,5375,63942,38846,36337,24942,68451,50429,83627,77424,73533,43715,2439,5459,2302,50021,87323,08918,4381,164001,8640005,000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
1,900
1,900
1,400
1,100
900
1,100
500
600
600
800
700
1,200
1,000
1,200
700
700
800
1,000
600
1,600
100
200
200
1,003
100
135
488
809
356
1,708
3,466
3,976
2,904
3,344
2,994
4,268
3,385
4,989
5,912
7,518
5,969
7,920
8,644
8,880
7,786
6,961
5,242
3,544
2,680
2,981
3,621
4,437
4,436
3,491
3,985
3,540
4,000
4,462
4,413
6,092
4,953
6,191
6,523
5,355
4,780
5,761
5,367
5,304
4,800
4,661
4,143
5,609
6,042
5,561
3,826
3,021
3,167
2,800
3,516
2,624
3,606
4,629
7,128
6,100
3,760
6,561
5,287
6,000
4,803
4,121
5,809
5,741
7,597
7,641
6,202
6,426
6,426
5,629
6,398
4,716
5,355
7,734
5,629
7,004
8,896
10,410
9,055
23,291
21,763
11,571
9,575
10,445
14,887
14,731
10,961
12,553
13,296
12,540
11,105
10,864
7,722
9,134
7,950
8,344
9,587
11,053
7,952
9,397
11,037
13,249
9,287
10,449
10,580
12,443
13,537
15,072
14,003
15,533
15,53314,00315,07213,53712,44310,58010,4499,28713,24911,0379,3977,95211,0539,5878,3447,9509,1347,72210,86411,10512,54013,29612,55310,96114,73114,88710,4459,57511,57121,76323,2919,05510,4108,8967,0045,6297,7345,3554,7166,3985,6296,4266,4266,2027,6417,5975,7415,8094,1214,8036,0005,2876,5613,7606,1007,1284,6293,6062,6243,5162,8003,1673,0213,8265,5616,0425,6094,1434,6614,8005,3045,3675,7614,7805,3556,5236,1914,9536,0924,4134,4624,0003,5403,9853,4914,4364,4373,6212,9812,6803,5445,2426,9617,7868,8808,6447,9205,9697,5185,9124,9893,3854,2682,9943,3442,9043,9763,4661,7083568094881351001,0032002001001,6006001,0008007007001,2001,0001,2007008006006005001,1009001,1001,4001,9001,900000000000000
       Other Current Liabilities 
0
0
0
3,500
0
0
0
3,800
0
0
0
3,300
600
500
1,800
800
800
700
800
900
900
900
1,200
1,200
1,100
1,000
800
1,100
1,100
900
1,100
1,500
1,300
1,200
1,300
1,793
1,074
1,606
1,446
2,055
1,392
3,064
2,009
2,542
1,178
1,807
1,360
1,690
939
1,451
1,609
1,561
1,634
1,966
1,944
1,861
2,068
0
2,461
2,271
1,913
-156
2,223
2,452
761
291
98
80
80
80
1,817
2,201
2,458
2,046
1,887
2,411
1,697
2,051
1,800
2,236
1,374
2,002
1,802
2,531
1,726
788
3,507
4,086
3,109
2,679
2,571
2,059
1,669
1,448
2,086
1,800
1,753
1,587
2,359
1,967
2,112
1,703
2,608
2,120
2,263
2,085
3,067
2,593
2,581
2,492
4,233
3,529
3,585
4,291
5,456
6,843
8,035
7,830
6,707
8,673
8,821
8,164
8,113
1,500
10,419
13,769
12,152
13,986
8,440
2,320
12,624
13,024
13,995
12,294
11,968
12,787
9,779
8,424
11,921
8,858
11,349
10,703
12,062
13,133
14,643
12,303
10,197
13,750
13,111
10,668
10,66813,11113,75010,19712,30314,64313,13312,06210,70311,3498,85811,9218,4249,77912,78711,96812,29413,99513,02412,6242,3208,44013,98612,15213,76910,4191,5008,1138,1648,8218,6736,7077,8308,0356,8435,4564,2913,5853,5294,2332,4922,5812,5933,0672,0852,2632,1202,6081,7032,1121,9672,3591,5871,7531,8002,0861,4481,6692,0592,5712,6793,1094,0863,5077881,7262,5311,8022,0021,3742,2361,8002,0511,6972,4111,8872,0462,4582,2011,817808080982917612,4522,223-1561,9132,2712,46102,0681,8611,9441,9661,6341,5611,6091,4519391,6901,3601,8071,1782,5422,0093,0641,3922,0551,4461,6061,0741,7931,3001,2001,3001,5001,1009001,1001,1008001,0001,1001,2001,2009009009008007008008001,8005006003,3000003,8000003,500000
   > Long-term Liabilities 
0
0
0
6,800
0
0
0
4,300
0
0
0
900
700
600
600
500
400
300
300
100
100
100
100
100
100
0
0
200
0
0
0
0
0
0
0
4
2
1
0
0
446
718
718
1,088
1,131
1,119
1,137
1,306
1,360
1,323
1,318
1,549
1,629
1,689
1,670
6,922
9,018
7,818
6,067
5,297
5,852
5,720
6,652
0
4,535
2,561
1,746
1,809
3,130
3,293
3,299
2,539
2,952
4,476
6,091
1,471
1,679
3,264
4,400
1,287
1,253
3,174
1,360
1,274
823
57
24
19
14
69
0
7
4
1
0
0
0
0
0
64
64
64
64
69
69
852
69
842
1,705
2,173
842
5,416
5,397
1,798
481
1,166
3,891
24,241
21,897
18,413
0
21,460
34,680
39,733
32,722
45,588
35,015
33,514
45,587
53,192
50,417
52,590
62,951
53,615
94,093
91,259
92,984
103,142
113,406
140,214
148,207
118,568
109,901
99,584
112,176
97,759
96,941
111,530
116,064
135,927
135,927116,064111,53096,94197,759112,17699,584109,901118,568148,207140,214113,406103,14292,98491,25994,09353,61562,95152,59050,41753,19245,58733,51435,01545,58832,72239,73334,68021,460018,41321,89724,2413,8911,1664811,7985,3975,4168422,1731,7058426985269696464646400000147069141924578231,2741,3603,1741,2531,2874,4003,2641,6791,4716,0914,4762,9522,5393,2993,2933,1301,8091,7462,5614,53506,6525,7205,8525,2976,0677,8189,0186,9221,6701,6891,6291,5491,3181,3231,3601,3061,1371,1191,1311,088718718446001240000000200001001001001001001003003004005006006007009000004,3000006,800000
       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
783
0
0
863
1,331
0
5,000
14,338
13,822
11
5
3,321
20,761
0
18,413
0
0
32,305
0
0
44,123
33,362
32,918
36,286
45,544
39,995
43,136
0
44,250
85,019
81,857
83,804
0
105,436
0
0
0
0
86,349
0
0
0
0
0
0
00000086,3490000105,436083,80481,85785,01944,250043,13639,99545,54436,28632,91833,36244,1230032,3050018,413020,7613,32151113,82214,3385,00001,33186300783000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
365
365
227
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
204
0
0
155
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000001550020400000000000000000000227365365000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Warrants
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,080
1,127
1,444
1,712
1,796
1,998
1,993
2,446
2,583
2,998
5,476
6,685
6,000
8,190
6,080