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

Alico Inc
Buy, Hold or Sell?

Let's analyze Alico Inc together

I guess you are interested in Alico 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 Alico 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 Alico Inc

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

1. Quick Overview

1.1. Quick analysis of Alico Inc (30 sec.)










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

How much money do you get?

How much money do you get?
$0.20
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$33.58
Expected worth in 1 year
$34.35
How sure are you?
67.5%

+ What do you gain per year?

Total Gains per Share
$0.97
Return On Investment
3.8%

For what price can you sell your share?

Current Price per Share
$25.87
Expected price per share
$24.51 - $29.17
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Alico Inc (5 min.)




Live pricePrice per Share (EOD)
$25.87
Intrinsic Value Per Share
$-71.14 - $69.69
Total Value Per Share
$-37.57 - $103.26

2.2. Growth of Alico Inc (5 min.)




Is Alico Inc growing?

Current yearPrevious yearGrowGrow %
How rich?$256.2m$245.7m$29.1m10.6%

How much money is Alico Inc making?

Current yearPrevious yearGrowGrow %
Making money$1.7m$363.7k$1.3m79.1%
Net Profit Margin-433.4%58.1%--

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

2.3. Financial Health of Alico Inc (5 min.)




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




  Industry Rankings (Farm Products)  


Richest
#93 / 239

Most Revenue
#182 / 239

Most Profit
#103 / 239

Most Efficient
#227 / 239
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of Alico Inc is $25.87. 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 Alico 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 Alico 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 $33.58. Based on the TTM, the Book Value Change Per Share is $0.19 per quarter. Based on the YOY, the Book Value Change Per Share is $0.05 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 $0.05 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Alico 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 Eps-2.37-9.2%0.230.9%0.060.2%0.522.0%0.532.1%
Usd Book Value Change Per Share-2.36-9.1%0.190.7%0.050.2%0.371.4%0.361.4%
Usd Dividend Per Share0.050.2%0.050.2%0.160.6%0.200.8%0.130.5%
Usd Total Gains Per Share-2.31-8.9%0.240.9%0.210.8%0.582.2%0.491.9%
Usd Price Per Share27.97-28.06-24.62-30.33-31.99-
Price to Earnings Ratio-2.94--7.34-8.60-6.75-9.01-
Price-to-Total Gains Ratio-12.12--33.77-126.70-39.68-21.29-
Price to Book Ratio0.83-0.78-0.76-0.95-1.26-
Price-to-Total Gains Ratio-12.12--33.77-126.70-39.68-21.29-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share25.87
Number of shares38
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.050.20
Usd Book Value Change Per Share0.190.37
Usd Total Gains Per Share0.240.58
Gains per Quarter (38 shares)9.2621.92
Gains per Year (38 shares)37.0587.68
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
182927315778
215596462113166
3238810193170254
430118138124227342
538147175155283430
646177212186340518
753206249217397606
861236286248453694
968265323279510782
1076295360310567870

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%6.06.00.050.0%13.07.00.065.0%28.012.00.070.0%115.027.00.081.0%
Book Value Change Per Share1.03.00.025.0%5.07.00.041.7%12.08.00.060.0%25.015.00.062.5%88.052.02.062.0%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%113.00.029.079.6%
Total Gains per Share1.03.00.025.0%7.05.00.058.3%14.06.00.070.0%27.013.00.067.5%111.030.01.078.2%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Alico 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---2.3580.194-1316%0.050-4861%0.373-733%0.363-749%
Book Value Per Share--33.57736.015-7%32.194+4%32.165+4%26.949+25%
Current Ratio--3.8142.888+32%3.315+15%2.998+27%3.414+12%
Debt To Asset Ratio--0.3570.342+4%0.413-13%0.427-16%0.512-30%
Debt To Equity Ratio--0.5670.530+7%0.718-21%0.788-28%1.162-51%
Dividend Per Share--0.0500.0500%0.162-69%0.204-76%0.132-62%
Enterprise Value--74222967.90080476444.200-8%15944016.075+366%61895046.960+20%40069467.555+85%
Eps---2.3740.228-1140%0.060-4051%0.523-554%0.532-546%
Ev To Ebitda Ratio---0.9792.154-145%-0.222-77%3.791-126%1.145-186%
Ev To Sales Ratio--19.8465.986+232%1.581+1155%2.851+596%1.903+943%
Free Cash Flow Per Share---1.748-1.584-9%-0.750-57%-0.861-51%-0.230-87%
Free Cash Flow To Equity Per Share---0.703-2.828+302%-0.318-55%-1.520+116%-0.445-37%
Gross Profit Margin--1.0001.0050%1.0000%1.0010%1.0000%
Intrinsic Value_10Y_max--69.685--------
Intrinsic Value_10Y_min---71.143--------
Intrinsic Value_1Y_max--0.225--------
Intrinsic Value_1Y_min---4.343--------
Intrinsic Value_3Y_max--5.827--------
Intrinsic Value_3Y_min---15.539--------
Intrinsic Value_5Y_max--17.638--------
Intrinsic Value_5Y_min---29.378--------
Market Cap197467520.900-8%213496967.900214183944.2000%187945266.075+14%231495746.960-8%252114467.555-15%
Net Profit Margin---19.384-4.334-78%0.581-3436%-1.500-92%-0.524-97%
Operating Margin---24.215-5.308-78%0.233-10481%-2.213-91%-1.055-96%
Operating Ratio--25.2997.794+225%1.361+1758%3.628+597%2.640+858%
Pb Ratio0.770-8%0.8330.780+7%0.765+9%0.954-13%1.255-34%
Pe Ratio-2.724+8%-2.945-7.344+149%8.596-134%6.749-144%9.012-133%
Price Per Share25.870-8%27.97028.0600%24.623+14%30.328-8%31.987-13%
Price To Free Cash Flow Ratio-3.700+8%-4.000-6.417+60%-1.355-66%-0.591-85%-0.698-83%
Price To Total Gains Ratio-11.210+8%-12.119-33.770+179%126.704-110%39.683-131%21.291-157%
Quick Ratio--0.3681.023-64%0.874-58%1.076-66%1.076-66%
Return On Assets---0.0450.002-2114%0.001-6549%0.008-642%0.008-681%
Return On Equity---0.0720.003-2645%0.001-7181%0.016-561%0.016-542%
Total Gains Per Share---2.3080.244-1047%0.211-1193%0.577-500%0.495-566%
Usd Book Value--256295000.000274904750.000-7%245738500.000+4%245519950.000+4%210778025.000+22%
Usd Book Value Change Per Share---2.3580.194-1316%0.050-4861%0.373-733%0.363-749%
Usd Book Value Per Share--33.57736.015-7%32.194+4%32.165+4%26.949+25%
Usd Dividend Per Share--0.0500.0500%0.162-69%0.204-76%0.132-62%
Usd Enterprise Value--74222967.90080476444.200-8%15944016.075+366%61895046.960+20%40069467.555+85%
Usd Eps---2.3740.228-1140%0.060-4051%0.523-554%0.532-546%
Usd Free Cash Flow---13342000.000-12092000.000-9%-5727500.000-57%-6573500.000-51%-1631675.000-88%
Usd Free Cash Flow Per Share---1.748-1.584-9%-0.750-57%-0.861-51%-0.230-87%
Usd Free Cash Flow To Equity Per Share---0.703-2.828+302%-0.318-55%-1.520+116%-0.445-37%
Usd Market Cap197467520.900-8%213496967.900214183944.2000%187945266.075+14%231495746.960-8%252114467.555-15%
Usd Price Per Share25.870-8%27.97028.0600%24.623+14%30.328-8%31.987-13%
Usd Profit---18124000.0001743250.000-1140%363750.000-5083%3950750.000-559%3531200.000-613%
Usd Revenue--935000.00011660750.000-92%9961500.000-91%18975350.000-95%25254075.000-96%
Usd Total Gains Per Share---2.3080.244-1047%0.211-1193%0.577-500%0.495-566%
 EOD+3 -5MRQTTM+6 -32YOY+14 -255Y+15 -2510Y+13 -27

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-2.724
Price to Book Ratio (EOD)Between0-10.770
Net Profit Margin (MRQ)Greater than0-19.384
Operating Margin (MRQ)Greater than0-24.215
Quick Ratio (MRQ)Greater than10.368
Current Ratio (MRQ)Greater than13.814
Debt to Asset Ratio (MRQ)Less than10.357
Debt to Equity Ratio (MRQ)Less than10.567
Return on Equity (MRQ)Greater than0.15-0.072
Return on Assets (MRQ)Greater than0.05-0.045
Total4/10 (40.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5044.580
Ma 20Greater thanMa 5026.413
Ma 50Greater thanMa 10026.091
Ma 100Greater thanMa 20027.180
OpenGreater thanClose26.570
Total3/5 (60.0%)

4. In-depth Analysis

4.1 About Alico Inc

Alico, Inc., together with its subsidiaries, operates as an agribusiness and land management company in the United States. The company operates in two segments, Alico Citrus, and Land Management and Other Operations. The Alico Citrus segment engages in planting, owning, cultivating, and/or managing citrus groves to produce fruit for sale to fresh and processed citrus markets, including activities related to the purchase and resale of fruit and value-added services, which include contracting for the harvesting, marketing, and hauling of citrus. The Land Management and Other Operations segment is involved in the activities related to native plant sales, grazing and hunting leasing, management, and/or conservation of unimproved native pastureland; and activities related to rock mining royalties and other insignificant lines of business, as well as in the activities related to owning and/or leasing improved farmland. The company was incorporated in 1960 and is based in Fort Myers, Florida.

Fundamental data was last updated by Penke on 2024-12-05 11:54:05.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge loss.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very inefficient.
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 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 cheap.
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 Alico Inc earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Alico Inc to the Farm Products industry mean.
  • A Net Profit Margin of -1,938.4% means that $-19.38 for each $1 in revenue is generated as profit.

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

  • The MRQ is -1,938.4%. The company is making a huge loss. -2
  • The TTM is -433.4%. The company is making a huge loss. -2
Trends
Current periodCompared to+/- 
MRQ-1,938.4%TTM-433.4%-1,505.0%
TTM-433.4%YOY58.1%-491.5%
TTM-433.4%5Y-150.0%-283.4%
5Y-150.0%10Y-52.4%-97.6%
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
MRQ-1,938.4%1.8%-1,940.2%
TTM-433.4%1.7%-435.1%
YOY58.1%2.5%+55.6%
5Y-150.0%2.3%-152.3%
10Y-52.4%2.2%-54.6%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Alico Inc to the Farm Products industry mean.
  • -4.5% Return on Assets means that Alico Inc generated $-0.05 profit for each $1 in assets.

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

  • The MRQ is -4.5%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is 0.2%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ-4.5%TTM0.2%-4.8%
TTM0.2%YOY0.1%+0.2%
TTM0.2%5Y0.8%-0.6%
5Y0.8%10Y0.8%+0.1%
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
MRQ-4.5%0.5%-5.0%
TTM0.2%0.5%-0.3%
YOY0.1%0.9%-0.8%
5Y0.8%0.9%-0.1%
10Y0.8%0.8%0.0%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Alico Inc to the Farm Products industry mean.
  • -7.2% Return on Equity means Alico Inc generated $-0.07 for each $1 the owners (shareholders) invested.

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

  • The MRQ is -7.2%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is 0.3%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ-7.2%TTM0.3%-7.5%
TTM0.3%YOY0.1%+0.2%
TTM0.3%5Y1.6%-1.3%
5Y1.6%10Y1.6%-0.1%
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
MRQ-7.2%1.3%-8.5%
TTM0.3%1.1%-0.8%
YOY0.1%1.8%-1.7%
5Y1.6%1.6%0.0%
10Y1.6%1.7%-0.1%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Alico Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Alico Inc is operating .

  • Measures how much profit Alico 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 Alico Inc to the Farm Products industry mean.
  • An Operating Margin of -2,421.5% means the company generated $-24.21  for each $1 in revenue (before taxes).

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

  • The MRQ is -2,421.5%. The company is operating very inefficient. -2
  • The TTM is -530.8%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ-2,421.5%TTM-530.8%-1,890.7%
TTM-530.8%YOY23.3%-554.2%
TTM-530.8%5Y-221.3%-309.6%
5Y-221.3%10Y-105.5%-115.8%
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
MRQ-2,421.5%4.0%-2,425.5%
TTM-530.8%2.9%-533.7%
YOY23.3%4.1%+19.2%
5Y-221.3%3.6%-224.9%
10Y-105.5%3.6%-109.1%
4.3.2.2. Operating Ratio

Measures how efficient Alico Inc is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Farm Products industry mean).
  • An Operation Ratio of 25.30 means that the operating costs are $25.30 for each $1 in net sales.

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

  • The MRQ is 25.299. The company is inefficient in keeping operating costs low. -1
  • The TTM is 7.794. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ25.299TTM7.794+17.505
TTM7.794YOY1.361+6.433
TTM7.7945Y3.628+4.166
5Y3.62810Y2.640+0.988
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
MRQ25.2991.514+23.785
TTM7.7941.374+6.420
YOY1.3611.151+0.210
5Y3.6281.180+2.448
10Y2.6401.118+1.522
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Alico Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Farm Products industry mean).
  • A Current Ratio of 3.81 means the company has $3.81 in assets for each $1 in short-term debts.

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

  • The MRQ is 3.814. The company is very able to pay all its short-term debts. +2
  • The TTM is 2.888. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ3.814TTM2.888+0.926
TTM2.888YOY3.315-0.426
TTM2.8885Y2.998-0.110
5Y2.99810Y3.414-0.416
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
MRQ3.8141.517+2.297
TTM2.8881.570+1.318
YOY3.3151.654+1.661
5Y2.9981.710+1.288
10Y3.4141.612+1.802
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Alico Inc to the Farm Products industry mean.
  • A Quick Ratio of 0.37 means the company can pay off $0.37 for each $1 in debt (using most liquid assets).

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

  • The MRQ is 0.368. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 1.023. The company is just able to pay all its short-term debts with the most liquid assets.
Trends
Current periodCompared to+/- 
MRQ0.368TTM1.023-0.655
TTM1.023YOY0.874+0.149
TTM1.0235Y1.076-0.053
5Y1.07610Y1.0760.000
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3680.385-0.017
TTM1.0230.443+0.580
YOY0.8740.561+0.313
5Y1.0760.642+0.434
10Y1.0760.659+0.417
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Alico Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Alico Inc to Farm Products industry mean.
  • A Debt to Asset Ratio of 0.36 means that Alico Inc assets are financed with 35.7% credit (debt) and the remaining percentage (100% - 35.7%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.357. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.342. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.357TTM0.342+0.015
TTM0.342YOY0.413-0.071
TTM0.3425Y0.427-0.084
5Y0.42710Y0.512-0.085
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3570.480-0.123
TTM0.3420.488-0.146
YOY0.4130.488-0.075
5Y0.4270.486-0.059
10Y0.5120.483+0.029
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Alico Inc to the Farm Products industry mean.
  • A Debt to Equity ratio of 56.7% means that company has $0.57 debt for each $1 in shareholders equity.

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

  • The MRQ is 0.567. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.530. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.567TTM0.530+0.037
TTM0.530YOY0.718-0.188
TTM0.5305Y0.788-0.257
5Y0.78810Y1.162-0.374
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5670.921-0.354
TTM0.5300.941-0.411
YOY0.7180.943-0.225
5Y0.7880.997-0.209
10Y1.1621.042+0.120
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 Alico Inc generates.

  • Above 15 is considered overpriced but always compare Alico Inc to the Farm Products industry mean.
  • A PE ratio of -2.94 means the investor is paying $-2.94 for every $1 in earnings.

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

  • The EOD is -2.724. Based on the earnings, the company is expensive. -2
  • The MRQ is -2.945. Based on the earnings, the company is expensive. -2
  • The TTM is -7.344. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-2.724MRQ-2.945+0.221
MRQ-2.945TTM-7.344+4.399
TTM-7.344YOY8.596-15.941
TTM-7.3445Y6.749-14.093
5Y6.74910Y9.012-2.263
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
EOD-2.7246.988-9.712
MRQ-2.9456.729-9.674
TTM-7.3446.818-14.162
YOY8.5968.058+0.538
5Y6.7498.424-1.675
10Y9.01214.445-5.433
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 Alico Inc:

  • The EOD is -3.700. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -4.000. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -6.417. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-3.700MRQ-4.000+0.300
MRQ-4.000TTM-6.417+2.417
TTM-6.417YOY-1.355-5.062
TTM-6.4175Y-0.591-5.826
5Y-0.59110Y-0.698+0.107
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
EOD-3.7001.770-5.470
MRQ-4.0001.841-5.841
TTM-6.417-0.237-6.180
YOY-1.355-0.930-0.425
5Y-0.591-1.101+0.510
10Y-0.698-0.732+0.034
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 Alico Inc is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Farm Products industry mean).
  • A PB ratio of 0.83 means the investor is paying $0.83 for each $1 in book value.

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

  • The EOD is 0.770. Based on the equity, the company is cheap. +2
  • The MRQ is 0.833. Based on the equity, the company is cheap. +2
  • The TTM is 0.780. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.770MRQ0.833-0.063
MRQ0.833TTM0.780+0.053
TTM0.780YOY0.765+0.015
TTM0.7805Y0.954-0.174
5Y0.95410Y1.255-0.301
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
EOD0.7701.371-0.601
MRQ0.8331.277-0.444
TTM0.7801.328-0.548
YOY0.7651.544-0.779
5Y0.9541.692-0.738
10Y1.2552.061-0.806
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 Alico Inc.

4.8.1. Institutions holding Alico Inc

Institutions are holding 57.924% of the shares of Alico Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Gate City Capital Management, LLC10.104512.6512770844-57174-6.9049
2024-06-30BlackRock Inc6.19070.0003472272-3580-0.7523
2024-09-30Dimensional Fund Advisors, Inc.5.65240.002943121019010.4428
2024-09-30CM Management, LLC2.94945.022622500000
2024-09-30Pacific Ridge Capital Partners, LLC2.92911.481223456169528.209
2024-09-30Towerview LLC2.82233.88821530300
2024-09-30JCP Investment Management, LLC2.45244.33981870911870910
2024-09-30Vanguard Group Inc2.35650.000117977363813.6801
2024-09-30Geode Capital Management, LLC1.90770.000314553593666.8782
2024-09-30Acuitas Investments, LLC1.67891.59731280773956444.6985
2024-09-30State Street Corp1.44160.000110997423132.1484
2024-09-30OAK FAMILY ADVISORS, LLC1.42860.9367108986-22264-16.963
2024-09-30BOOTHBAY FUND MANAGEMENT, LLC1.24190.060394745-25532-21.2277
2024-09-30Morgan Stanley - Brokerage Accounts1.02740.000278381-33997-30.2524
2024-09-30Northern Trust Corp0.90570.0003690928311.2174
2024-09-30NAPLES GLOBAL ADVISORS, LLC0.76220.15155815011001.9281
2024-09-30Bank of New York Mellon Corp0.72410.000355243-4990-8.2845
2024-09-30Bard Associates Inc0.71680.5222546848061.496
2024-09-30Polar Asset Management Partners0.6760.030551574-73974-58.9209
2024-09-30Bridgeway Capital Management, LLC0.53810.0248410478041.9979
Total 48.506330.71043700437+45598+1.2%

4.9.2. Funds holding Alico Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-11-27iShares Russell 2000 ETF2.47660.0062188933-392-0.2071
2024-03-31Pacific Ridge Capital Ptnrs Micro Cp Val2.35851.5546179924-10450-5.4892
2024-10-31Vanguard Total Stock Mkt Idx Inv0.93970.00017168800
2024-08-31Fidelity Small Cap Index0.93150.007671059-1506-2.0754
2024-09-30DFA US Micro Cap I0.89520.0256829400
2024-11-27iShares Russell 2000 Value ETF0.86190.012665750840.1279
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr0.84190.001564223-904-1.3881
2024-09-30DFA US Small Cap Value I0.79070.01016032000
2024-09-30DFA US Targeted Value I0.74550.01155687100
2024-03-31Acuitas US Microcap Strategy0.61990.351147290-350-0.7347
2024-11-28Dimensional US Targeted Value ETF0.55370.00974223900
2024-11-27WisdomTree US SmallCap Dividend ETF0.49090.04543744600
2024-09-30DFA US Small Cap I0.43660.00563331000
2024-10-31Vanguard Russell 2000 ETF0.42510.006532429-204-0.6251
2024-09-30Fidelity Extended Market Index0.42340.002232297416714.8134
2024-10-31State St Russell Sm/Mid Cp® Indx NL Cl C0.36410.001527779-1500-5.1231
2024-09-30Bridgeway Ultra-Small Company Market0.32180.39222455000
2024-10-31State St Russell Sm Cap® Indx SL Cl I0.30670.00592339800
2024-11-27iShares Core S&P Total US Stock Mkt ETF0.29170.000922251220.099
2024-09-30DFA US Core Equity 2 I0.25450.00161941300
Total 15.32992.45181169464-11033-0.9%

5.3. Insider Transactions

Insiders are holding 30.808% of the shares of Alico Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2022-10-13Katherine EnglishSELL110029.52
2022-05-24James SampelSELL300042
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

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

Summary
Total Assets398,719
Total Liabilities142,424
Total Stockholder Equity251,159
 As reported
Total Liabilities 142,424
Total Stockholder Equity+ 251,159
Total Assets = 398,719

Assets

Total Assets398,719
Total Current Assets40,627
Long-term Assets358,092
Total Current Assets
Cash And Cash Equivalents 3,150
Net Receivables 771
Inventory 30,084
Other Current Assets 6,622
Total Current Assets  (as reported)40,627
Total Current Assets  (calculated)40,627
+/-0
Long-term Assets
Property Plant Equipment 352,733
Goodwill 2,246
Long-term Assets Other 3,113
Long-term Assets  (as reported)358,092
Long-term Assets  (calculated)358,092
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities10,651
Long-term Liabilities131,773
Total Stockholder Equity251,159
Total Current Liabilities
Short-term Debt 1,410
Accounts payable 3,362
Other Current Liabilities 3,981
Total Current Liabilities  (as reported)10,651
Total Current Liabilities  (calculated)8,753
+/- 1,898
Long-term Liabilities
Long-term Liabilities  (as reported)131,773
Long-term Liabilities  (calculated)0
+/- 131,773
Total Stockholder Equity
Common Stock8,416
Retained Earnings 249,253
Other Stockholders Equity -6,510
Total Stockholder Equity (as reported)251,159
Total Stockholder Equity (calculated)251,159
+/-0
Other
Cash and Short Term Investments 3,150
Common Stock Shares Outstanding 7,629
Liabilities and Stockholders Equity 398,719
Net Debt 6,654
Net Working Capital 29,976
Short Long Term Debt Total 9,804



5.2. Balance Sheets Structured

All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-311993-12-311993-09-301993-06-301993-03-311992-12-311992-09-301992-06-301992-03-311991-12-311991-09-301991-06-301991-03-311990-12-311990-09-301990-06-301990-03-311989-12-311989-09-301989-06-301989-03-311988-12-311988-09-301988-06-301988-03-311987-12-311987-09-301987-06-301987-03-311986-12-311986-09-301986-06-301986-03-311985-12-311985-09-301985-06-30
> Total Assets 
30,800
0
0
0
37,100
0
0
0
42,300
0
0
0
49,900
0
0
54,800
57,600
59,000
65,700
65,900
69,300
71,000
77,600
80,100
80,400
80,500
81,500
84,300
85,600
86,400
87,200
89,300
90,500
91,100
93,900
100,400
102,200
102,900
104,700
104,700
106,600
109,000
109,600
111,600
113,600
114,500
117,100
114,900
115,900
117,700
118,100
117,700
119,800
130,600
131,500
132,000
152,200
156,900
167,500
166,970
170,323
176,876
175,860
172,456
175,019
179,134
182,259
187,644
191,271
191,910
192,512
190,637
194,237
212,748
206,458
227,814
227,072
238,242
241,963
244,518
245,181
243,345
260,292
247,694
260,292
262,120
276,226
276,226
299,520
280,887
292,131
285,056
276,456
273,932
280,871
218,105
209,492
200,235
197,276
191,891
203,610
188,817
189,364
183,270
189,828
180,035
186,895
185,477
189,618
185,083
176,052
178,556
182,652
198,840
193,361
196,011
200,998
203,567
411,449
478,422
470,222
460,580
468,982
463,852
459,481
458,662
460,753
459,959
447,221
419,182
417,962
409,942
418,616
423,422
408,754
408,089
399,519
417,388
405,069
472,284
469,932
423,937
430,182
428,783
447,067
433,217
436,882
452,912
433,614
409,255
412,990
411,561
421,126
428,353
441,209
416,773
414,602
398,719
398,719414,602416,773441,209428,353421,126411,561412,990409,255433,614452,912436,882433,217447,067428,783430,182423,937469,932472,284405,069417,388399,519408,089408,754423,422418,616409,942417,962419,182447,221459,959460,753458,662459,481463,852468,982460,580470,222478,422411,449203,567200,998196,011193,361198,840182,652178,556176,052185,083189,618185,477186,895180,035189,828183,270189,364188,817203,610191,891197,276200,235209,492218,105280,871273,932276,456285,056292,131280,887299,520276,226276,226262,120260,292247,694260,292243,345245,181244,518241,963238,242227,072227,814206,458212,748194,237190,637192,512191,910191,271187,644182,259179,134175,019172,456175,860176,876170,323166,970167,500156,900152,200132,000131,500130,600119,800117,700118,100117,700115,900114,900117,100114,500113,600111,600109,600109,000106,600104,700104,700102,900102,200100,40093,90091,10090,50089,30087,20086,40085,60084,30081,50080,50080,40080,10077,60071,00069,30065,90065,70059,00057,60054,8000049,90000042,30000037,10000030,800
   > Total Current Assets 
14,000
0
0
0
12,600
0
0
0
13,100
0
0
0
17,500
0
0
17,000
17,200
16,000
19,200
16,900
18,300
17,600
18,600
20,200
21,900
20,900
22,100
24,200
22,600
21,400
21,800
23,200
23,600
24,100
25,300
27,100
28,300
27,700
28,500
28,500
29,800
31,700
31,500
32,600
33,700
34,900
36,700
34,700
35,800
37,900
37,500
37,200
39,400
42,400
40,900
40,600
43,200
45,200
46,200
44,482
47,772
56,578
54,202
51,492
54,466
61,345
62,526
59,941
62,783
66,267
65,820
64,439
68,130
90,204
82,655
115,642
114,586
125,925
122,407
126,253
127,374
111,774
109,322
128,977
109,322
111,945
125,059
125,059
141,194
127,216
143,222
137,949
129,503
123,130
127,567
64,070
56,133
51,335
47,789
46,277
45,740
37,441
36,825
31,183
39,063
29,181
33,836
33,272
52,390
51,467
36,583
36,640
39,196
59,795
55,608
59,537
72,862
112,072
66,145
85,875
78,675
70,680
82,060
78,139
75,001
73,108
79,952
83,537
67,202
66,489
66,283
58,540
77,928
72,240
55,674
53,063
44,117
61,977
53,654
116,182
113,599
51,899
57,794
54,906
71,918
54,913
58,579
70,582
52,288
31,616
37,555
36,973
47,695
58,805
71,817
51,583
54,364
40,627
40,62754,36451,58371,81758,80547,69536,97337,55531,61652,28870,58258,57954,91371,91854,90657,79451,899113,599116,18253,65461,97744,11753,06355,67472,24077,92858,54066,28366,48967,20283,53779,95273,10875,00178,13982,06070,68078,67585,87566,145112,07272,86259,53755,60859,79539,19636,64036,58351,46752,39033,27233,83629,18139,06331,18336,82537,44145,74046,27747,78951,33556,13364,070127,567123,130129,503137,949143,222127,216141,194125,059125,059111,945109,322128,977109,322111,774127,374126,253122,407125,925114,586115,64282,65590,20468,13064,43965,82066,26762,78359,94162,52661,34554,46651,49254,20256,57847,77244,48246,20045,20043,20040,60040,90042,40039,40037,20037,50037,90035,80034,70036,70034,90033,70032,60031,50031,70029,80028,50028,50027,70028,30027,10025,30024,10023,60023,20021,80021,40022,60024,20022,10020,90021,90020,20018,60017,60018,30016,90019,20016,00017,20017,0000017,50000013,10000012,60000014,000
       Cash And Cash Equivalents 
13,300
0
0
0
10,300
0
0
0
9,600
0
0
0
9,300
0
0
1,000
900
1,300
2,200
1,100
700
500
800
800
600
1,000
1,200
1,300
900
500
600
1,000
500
700
900
800
1,000
1,100
800
800
1,100
1,100
1,600
900
900
1,400
1,100
1,100
1,400
1,500
1,300
900
700
900
400
500
400
700
700
777
1,629
1,796
2,057
2,489
2,502
6,225
8,711
8,928
8,146
10,140
12,664
12,760
14,800
16,352
7,244
23,554
21,028
24,299
11,483
12,638
12,579
43,620
21,055
13,384
21,055
28,444
35,620
35,620
32,174
34,825
39,811
44,461
43,278
54,370
78,213
22,656
25,465
18,794
9,750
10,021
19,415
10,926
7,608
5,984
3,074
1,336
667
768
3,967
13,328
902
3,513
6,803
24,583
13,470
15,410
24,192
30,779
1,788
2,775
9,739
7,360
3,276
3,552
12,990
6,625
1,126
1,041
9,944
3,395
948
12,022
26,553
25,260
272
606
3,519
18,630
5,546
80,407
80,426
3,163
2,601
10,371
31,410
886
69
23,516
6,869
865
269
148
1,592
1,062
18,632
5,966
9,106
3,150
3,1509,1065,96618,6321,0621,5921482698656,86923,5166988631,41010,3712,6013,16380,42680,4075,54618,6303,51960627225,26026,55312,0229483,3959,9441,0411,1266,62512,9903,5523,2767,3609,7392,7751,78830,77924,19215,41013,47024,5836,8033,51390213,3283,9677686671,3363,0745,9847,60810,92619,41510,0219,75018,79425,46522,65678,21354,37043,27844,46139,81134,82532,17435,62035,62028,44421,05513,38421,05543,62012,57912,63811,48324,29921,02823,5547,24416,35214,80012,76012,66410,1408,1468,9288,7116,2252,5022,4892,0571,7961,6297777007004005004009007009001,3001,5001,4001,1001,1001,4009009001,6001,1001,1008008001,1001,0008009007005001,0006005009001,3001,2001,0006008008005007001,1002,2001,3009001,000009,3000009,60000010,30000013,300
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
9,000
9,000
8,900
9,400
9,100
10,100
10,200
9,600
10,300
10,700
10,800
11,400
12,100
12,900
13,400
12,300
13,700
13,800
15,000
15,000
15,700
16,443
15,821
18,055
17,524
18,428
19,160
18,727
18,479
19,708
21,119
21,417
20,295
19,985
21,910
38,820
44,720
51,750
54,447
55,570
66,563
77,126
76,961
34,926
51,410
70,824
51,410
43,348
41,794
41,794
47,645
46,242
49,275
42,578
38,778
24,267
1,705
6,887
3,404
3,410
4,527
4,138
3,433
1,439
1,445
980
985
989
750
254
255
257
258
259
260
260
261
262
262
263
264
264
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
13,700
0
13,700
0
0
0
39,040
0
0
0
00039,04000013,700013,70000000000000000000000000000002642642632622622612602602592582572552547509899859801,4451,4393,4334,1384,5273,4103,4046,8871,70524,26738,77842,57849,27546,24247,64541,79441,79443,34851,41070,82451,41034,92676,96177,12666,56355,57054,44751,75044,72038,82021,91019,98520,29521,41721,11919,70818,47918,72719,16018,42817,52418,05515,82116,44315,70015,00015,00013,80013,70012,30013,40012,90012,10011,40010,80010,70010,3009,60010,20010,1009,1009,4008,9009,0009,00000000000000000000000000000000000000000
       Net Receivables 
600
0
0
0
2,200
0
0
0
3,300
0
0
0
4,400
0
0
5,500
3,500
2,000
6,700
4,100
3,000
4,200
6,300
6,500
3,600
4,500
8,100
8,600
4,700
3,400
6,100
7,100
5,600
4,100
8,300
8,600
7,600
6,500
8,900
8,900
9,100
8,000
7,900
10,300
12,400
10,400
9,100
10,900
11,100
8,400
8,400
9,200
10,800
11,200
8,800
9,200
13,100
8,100
9,600
11,205
13,576
14,464
12,591
12,937
15,262
12,636
10,200
10,781
13,300
12,183
9,863
11,932
13,364
12,214
8,447
20,212
22,687
19,101
16,250
9,897
11,438
9,450
15,554
13,586
15,554
10,376
23,330
23,330
30,140
16,225
20,877
22,191
21,593
14,612
17,215
11,633
8,517
7,995
12,600
14,660
4,394
5,461
8,684
7,859
16,018
3,627
10,839
13,514
4,639
4,398
8,809
9,135
7,854
4,266
7,452
14,521
27,477
3,847
9,345
21,206
17,177
6,340
16,237
26,854
15,192
5,753
12,930
23,661
12,119
4,286
11,875
16,515
8,796
2,544
7,326
13,997
6,285
713
1,852
4,385
909
5,128
5,598
11,009
6,484
9,338
10,558
12,527
4,596
1,440
6,568
11,825
5,409
1,912
7,886
9,373
4,512
771
7714,5129,3737,8861,9125,40911,8256,5681,4404,59612,52710,5589,3386,48411,0095,5985,1289094,3851,8527136,28513,9977,3262,5448,79616,51511,8754,28612,11923,66112,9305,75315,19226,85416,2376,34017,17721,2069,3453,84727,47714,5217,4524,2667,8549,1358,8094,3984,63913,51410,8393,62716,0187,8598,6845,4614,39414,66012,6007,9958,51711,63317,21514,61221,59322,19120,87716,22530,14023,33023,33010,37615,55413,58615,5549,45011,4389,89716,25019,10122,68720,2128,44712,21413,36411,9329,86312,18313,30010,78110,20012,63615,26212,93712,59114,46413,57611,2059,6008,10013,1009,2008,80011,20010,8009,2008,4008,40011,10010,9009,10010,40012,40010,3007,9008,0009,1008,9008,9006,5007,6008,6008,3004,1005,6007,1006,1003,4004,7008,6008,1004,5003,6006,5006,3004,2003,0004,1006,7002,0003,5005,500004,4000003,3000002,200000600
       Inventory 
100
0
0
0
100
0
0
0
100
0
0
0
3,800
0
0
3,200
5,300
5,500
3,000
4,600
7,100
5,000
4,400
5,800
10,000
7,700
5,400
6,800
9,300
9,600
7,200
7,300
9,000
10,300
7,400
8,900
10,700
10,900
9,600
9,600
10,600
13,100
12,700
11,200
10,000
13,300
15,700
11,800
12,400
16,400
15,100
14,000
14,100
17,600
17,600
16,600
14,400
20,500
19,500
15,883
16,647
21,915
21,229
17,244
17,248
23,247
24,185
19,451
18,867
21,672
22,077
18,887
17,249
21,845
21,160
19,410
16,073
26,273
22,576
18,752
18,082
15,683
19,603
22,711
19,603
25,651
22,236
22,236
19,196
25,214
28,301
24,161
20,651
27,451
27,814
20,870
16,295
18,737
18,755
15,653
16,084
18,601
18,259
16,114
18,194
22,373
20,831
17,818
21,648
27,290
25,145
22,345
22,766
29,403
29,752
24,853
16,693
19,929
49,971
58,539
46,255
55,142
61,017
46,421
44,126
58,469
62,522
53,069
39,497
36,204
33,180
27,010
29,726
41,033
42,458
36,111
30,706
40,143
43,288
28,503
29,253
40,855
46,430
30,035
31,564
43,377
45,950
33,183
39,001
27,682
28,998
23,407
38,833
52,481
41,804
29,719
35,998
30,084
30,08435,99829,71941,80452,48138,83323,40728,99827,68239,00133,18345,95043,37731,56430,03546,43040,85529,25328,50343,28840,14330,70636,11142,45841,03329,72627,01033,18036,20439,49753,06962,52258,46944,12646,42161,01755,14246,25558,53949,97119,92916,69324,85329,75229,40322,76622,34525,14527,29021,64817,81820,83122,37318,19416,11418,25918,60116,08415,65318,75518,73716,29520,87027,81427,45120,65124,16128,30125,21419,19622,23622,23625,65119,60322,71119,60315,68318,08218,75222,57626,27316,07319,41021,16021,84517,24918,88722,07721,67218,86719,45124,18523,24717,24817,24421,22921,91516,64715,88319,50020,50014,40016,60017,60017,60014,10014,00015,10016,40012,40011,80015,70013,30010,00011,20012,70013,10010,6009,6009,60010,90010,7008,9007,40010,3009,0007,3007,2009,6009,3006,8005,4007,70010,0005,8004,4005,0007,1004,6003,0005,5005,3003,200003,800000100000100000100
   > Long-term Assets 
16,800
0
0
0
24,500
0
0
0
29,200
0
0
0
32,400
0
0
37,800
40,400
43,000
46,500
49,000
51,000
53,400
59,000
59,900
58,500
59,600
59,400
60,100
63,000
65,000
65,400
66,100
66,900
67,000
68,600
73,300
73,900
75,200
76,200
76,200
76,800
77,300
78,100
79,000
79,900
79,600
80,400
80,200
80,100
79,800
80,600
80,500
80,400
88,200
90,600
91,400
109,000
111,700
121,300
122,488
122,551
120,298
121,657
120,964
120,552
117,789
119,733
127,703
128,488
125,642
126,692
126,198
126,107
122,544
123,803
112,172
112,486
112,317
119,556
118,265
117,807
131,571
150,970
118,717
150,970
150,175
151,167
151,167
158,326
153,671
148,909
147,107
146,953
150,802
153,304
154,035
153,359
148,900
149,487
145,614
157,870
151,376
152,539
152,087
150,765
150,854
153,059
152,205
137,228
133,616
139,469
141,916
143,456
139,045
137,753
136,474
128,136
91,495
345,304
392,547
391,547
389,900
386,922
385,713
384,480
385,554
380,801
376,422
380,019
352,693
351,679
351,402
340,688
351,182
353,080
355,026
355,402
355,411
351,415
356,102
356,333
372,038
372,388
373,877
375,149
378,304
378,303
382,330
381,326
377,639
375,435
374,588
373,431
369,548
369,392
365,190
360,238
358,092
358,092360,238365,190369,392369,548373,431374,588375,435377,639381,326382,330378,303378,304375,149373,877372,388372,038356,333356,102351,415355,411355,402355,026353,080351,182340,688351,402351,679352,693380,019376,422380,801385,554384,480385,713386,922389,900391,547392,547345,30491,495128,136136,474137,753139,045143,456141,916139,469133,616137,228152,205153,059150,854150,765152,087152,539151,376157,870145,614149,487148,900153,359154,035153,304150,802146,953147,107148,909153,671158,326151,167151,167150,175150,970118,717150,970131,571117,807118,265119,556112,317112,486112,172123,803122,544126,107126,198126,692125,642128,488127,703119,733117,789120,552120,964121,657120,298122,551122,488121,300111,700109,00091,40090,60088,20080,40080,50080,60079,80080,10080,20080,40079,60079,90079,00078,10077,30076,80076,20076,20075,20073,90073,30068,60067,00066,90066,10065,40065,00063,00060,10059,40059,60058,50059,90059,00053,40051,00049,00046,50043,00040,40037,8000032,40000029,20000024,50000016,800
       Property Plant Equipment 
15,100
0
0
0
22,100
0
0
0
27,100
0
0
0
30,300
0
0
35,600
37,200
40,400
41,300
42,500
45,200
47,100
53,000
54,100
52,800
53,600
53,900
54,500
56,800
58,600
58,900
59,600
60,300
60,800
62,200
63,000
63,100
64,300
65,400
65,400
66,700
66,800
75,000
68,100
69,000
69,300
69,800
70,000
70,000
69,900
70,600
70,500
70,200
77,900
80,100
80,900
98,400
101,000
104,000
105,454
105,162
104,856
105,726
104,745
104,104
103,474
104,092
104,942
105,445
105,254
106,494
106,053
105,465
104,837
106,012
111,021
105,566
105,686
111,929
111,548
110,896
115,795
131,345
105,954
131,345
132,183
132,131
132,131
131,767
128,990
128,159
126,392
124,951
125,412
125,734
125,355
124,613
119,048
121,101
120,078
119,481
124,973
126,569
127,995
127,615
128,780
131,119
131,567
121,395
122,834
128,577
130,906
132,248
131,071
131,468
130,867
123,122
87,432
337,597
383,446
383,100
381,667
380,107
379,100
377,967
379,247
376,806
372,512
376,010
349,337
348,509
348,017
337,235
340,403
340,563
342,930
343,604
345,648
345,572
347,816
351,077
350,835
367,221
369,036
370,138
373,231
373,159
373,863
373,117
372,479
370,095
369,101
35,541
361,849
361,603
360,209
355,255
352,733
352,733355,255360,209361,603361,84935,541369,101370,095372,479373,117373,863373,159373,231370,138369,036367,221350,835351,077347,816345,572345,648343,604342,930340,563340,403337,235348,017348,509349,337376,010372,512376,806379,247377,967379,100380,107381,667383,100383,446337,59787,432123,122130,867131,468131,071132,248130,906128,577122,834121,395131,567131,119128,780127,615127,995126,569124,973119,481120,078121,101119,048124,613125,355125,734125,412124,951126,392128,159128,990131,767132,131132,131132,183131,345105,954131,345115,795110,896111,548111,929105,686105,566111,021106,012104,837105,465106,053106,494105,254105,445104,942104,092103,474104,104104,745105,726104,856105,162105,454104,000101,00098,40080,90080,10077,90070,20070,50070,60069,90070,00070,00069,80069,30069,00068,10075,00066,80066,70065,40065,40064,30063,10063,00062,20060,80060,30059,60058,90058,60056,80054,50053,90053,60052,80054,10053,00047,10045,20042,50041,30040,40037,20035,6000030,30000027,10000022,10000015,100
       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
0
0
0
0
1,146
2,246
2,246
2,246
2,246
2,246
2,246
2,246
2,246
2,246
2,246
2,246
2,246
2,246
2,246
2,246
2,246
2,246
2,246
2,246
2,246
2,246
2,246
2,246
2,246
2,246
2,246
2,246
2,246
2,246
2,246
2,246
2,246
2,246
2,246
2,246
2,246
2,246
2,246
2,2462,2462,2462,2462,2462,2462,2462,2462,2462,2462,2462,2462,2462,2462,2462,2462,2462,2462,2462,2462,2462,2462,2462,2462,2462,2462,2462,2462,2462,2462,2462,2462,2462,2462,2462,2462,2462,2461,14600000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
10,702
10,358
10,350
9,004
5,597
5,649
5,686
5,932
6,098
5,086
3,162
2,572
2,043
1,435
1,085
998
825
1,663
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000000000000001,6638259981,0851,4352,0432,5723,1625,0866,0985,9325,6865,6495,5979,00410,35010,35810,70200000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
670
614
0
0
0
0
0
0
0
0
0
0
0
0
243
0
0
0
259
0
0
0
240
0
1,146
2,246
2,246
2,246
2,246
2,246
2,246
2,246
2,246
2,246
2,246
2,246
2,246
2,246
2,246
0
0
0
0
0
0
0
0
0
2,246
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000002,2460000000002,2462,2462,2462,2462,2462,2462,2462,2462,2462,2462,2462,2462,2462,2461,146024000025900024300000000000061467000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Long-term Assets Other 
1,700
0
0
0
2,400
0
0
0
2,100
0
0
0
2,100
0
0
2,200
3,200
2,600
5,200
6,500
5,800
6,300
6,000
5,800
5,700
6,000
5,500
5,600
6,200
6,400
6,500
6,500
6,600
6,200
6,400
10,300
10,800
10,900
10,800
10,800
10,100
10,500
3,100
10,900
10,900
10,300
10,600
10,200
10,100
9,900
10,000
10,000
10,200
10,300
10,500
10,500
10,600
10,700
17,300
17,034
17,389
15,442
15,931
16,219
16,449
14,315
15,641
22,761
23,044
20,388
20,198
20,145
20,642
17,707
17,791
-450
6,920
6,631
6,946
5,792
6,911
-708
19,625
12,763
20,935
17,677
19,036
17,905
19,345
20,731
16,940
16,903
15,648
19,334
21,413
6,675
5,815
22,496
6,210
6,353
6,093
786
772
772
801
824
823
819
835
862
6,541
6,790
2,942
1,475
-6,584
-6,584
2,971
1,161
-5,810
-71
5,376
1,339
4,569
4,367
4,267
839
1,749
1,664
1,763
1,110
724
1,001
1,207
8,533
10,184
9,806
9,552
7,517
3,597
6,040
3,010
18,957
2,921
2,595
2,765
-13,192
2,898
6,221
5,963
2,914
-32,495
-32,400
335,644
5,453
5,543
2,735
2,737
3,113
3,1132,7372,7355,5435,453335,644-32,400-32,4952,9145,9636,2212,898-13,1922,7652,5952,92118,9573,0106,0403,5977,5179,5529,80610,1848,5331,2071,0017241,1101,7631,6641,7498394,2674,3674,5691,3395,376-71-5,8101,1612,971-6,584-6,5841,4752,9426,7906,5418628358198238248017727727866,0936,3536,21022,4965,8156,67521,41319,33415,64816,90316,94020,73119,34517,90519,03617,67720,93512,76319,625-7086,9115,7926,9466,6316,920-45017,79117,70720,64220,14520,19820,38823,04422,76115,64114,31516,44916,21915,93115,44217,38917,03417,30010,70010,60010,50010,50010,30010,20010,00010,0009,90010,10010,20010,60010,30010,90010,9003,10010,50010,10010,80010,80010,90010,80010,3006,4006,2006,6006,5006,5006,4006,2005,6005,5006,0005,7005,8006,0006,3005,8006,5005,2002,6003,2002,200002,1000002,1000002,4000001,700
       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
0
0
9,116
8,672
8,672
8,672
7,306
2,168
2,168
2,168
2,168
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000000000000000000000002,1682,1682,1682,1687,3068,6728,6728,6729,11600000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
3,200
0
0
0
6,400
0
0
0
9,600
0
0
0
8,300
0
0
10,300
11,700
14,500
18,800
18,000
20,700
23,200
28,000
27,900
27,200
27,500
26,000
26,500
28,600
30,200
30,300
31,100
29,200
30,500
30,600
33,700
34,200
36,300
36,500
36,500
37,200
33,600
36,000
36,500
37,300
37,100
40,100
29,600
28,600
29,500
33,100
31,000
31,400
40,600
44,500
41,300
59,800
65,500
69,500
68,079
70,171
73,331
78,938
73,794
73,021
66,508
73,236
73,752
76,474
78,692
80,714
78,333
78,180
86,566
82,916
87,847
84,792
93,044
93,896
96,495
94,100
102,509
117,568
103,508
117,568
123,663
132,213
132,213
171,117
161,941
173,500
166,551
154,845
158,439
168,117
104,051
95,708
93,359
91,953
85,240
94,511
83,580
84,340
76,257
76,746
69,373
74,481
66,102
60,805
57,537
48,737
50,275
50,474
56,104
53,127
54,777
58,889
58,130
255,705
301,564
286,795
282,981
298,793
286,312
277,535
280,399
284,291
278,358
261,783
253,813
243,926
241,703
242,305
245,827
244,531
240,888
216,236
217,990
205,381
269,216
265,197
202,155
205,640
200,380
194,970
185,612
182,422
181,356
162,589
160,390
167,386
174,240
171,474
177,976
148,583
140,367
140,310
142,424
142,424140,310140,367148,583177,976171,474174,240167,386160,390162,589181,356182,422185,612194,970200,380205,640202,155265,197269,216205,381217,990216,236240,888244,531245,827242,305241,703243,926253,813261,783278,358284,291280,399277,535286,312298,793282,981286,795301,564255,70558,13058,88954,77753,12756,10450,47450,27548,73757,53760,80566,10274,48169,37376,74676,25784,34083,58094,51185,24091,95393,35995,708104,051168,117158,439154,845166,551173,500161,941171,117132,213132,213123,663117,568103,508117,568102,50994,10096,49593,89693,04484,79287,84782,91686,56678,18078,33380,71478,69276,47473,75273,23666,50873,02173,79478,93873,33170,17168,07969,50065,50059,80041,30044,50040,60031,40031,00033,10029,50028,60029,60040,10037,10037,30036,50036,00033,60037,20036,50036,50036,30034,20033,70030,60030,50029,20031,10030,30030,20028,60026,50026,00027,50027,20027,90028,00023,20020,70018,00018,80014,50011,70010,300008,3000009,6000006,4000003,200
   > Total Current Liabilities 
1,300
0
0
0
3,600
0
0
0
6,500
0
0
0
3,600
0
0
5,600
5,600
8,400
11,700
10,900
5,200
3,100
2,900
4,000
3,400
2,800
3,000
3,500
4,800
1,100
1,500
2,400
2,900
1,500
2,900
5,000
5,700
4,400
5,000
5,000
5,500
5,700
4,500
5,400
6,000
5,100
5,600
8,800
6,500
5,000
3,800
3,300
4,800
5,600
5,300
3,800
7,600
8,700
5,500
7,013
7,339
12,346
4,714
6,415
7,115
7,691
8,219
9,141
8,717
9,543
8,853
8,657
10,245
10,722
7,708
9,255
9,543
10,136
9,200
12,252
11,027
13,096
20,833
17,819
20,833
15,024
17,642
17,642
94,870
17,519
19,862
25,964
25,930
18,200
17,956
14,716
13,625
12,644
11,484
11,635
11,439
7,912
7,464
8,425
10,107
11,827
12,589
15,943
19,594
17,148
9,445
11,447
12,111
11,491
9,006
11,138
15,798
15,696
24,145
24,628
20,043
23,633
17,584
26,952
16,023
18,731
12,694
15,284
13,085
15,983
12,292
15,103
15,515
21,498
28,204
20,578
23,353
28,951
22,992
23,667
24,603
21,158
18,013
26,988
32,877
22,306
15,868
24,531
21,198
16,525
10,225
14,311
15,389
15,065
28,540
20,213
20,358
10,651
10,65120,35820,21328,54015,06515,38914,31110,22516,52521,19824,53115,86822,30632,87726,98818,01321,15824,60323,66722,99228,95123,35320,57828,20421,49815,51515,10312,29215,98313,08515,28412,69418,73116,02326,95217,58423,63320,04324,62824,14515,69615,79811,1389,00611,49112,11111,4479,44517,14819,59415,94312,58911,82710,1078,4257,4647,91211,43911,63511,48412,64413,62514,71617,95618,20025,93025,96419,86217,51994,87017,64217,64215,02420,83317,81920,83313,09611,02712,2529,20010,1369,5439,2557,70810,72210,2458,6578,8539,5438,7179,1418,2197,6917,1156,4154,71412,3467,3397,0135,5008,7007,6003,8005,3005,6004,8003,3003,8005,0006,5008,8005,6005,1006,0005,4004,5005,7005,5005,0005,0004,4005,7005,0002,9001,5002,9002,4001,5001,1004,8003,5003,0002,8003,4004,0002,9003,1005,20010,90011,7008,4005,6005,600003,6000006,5000003,6000001,300
       Short-term Debt 
0
0
0
0
1,500
0
0
0
4,700
0
0
0
0
0
0
1,500
2,200
6,600
8,400
8,200
2,500
1,400
500
0
0
0
0
0
0
0
0
0
0
0
0
0
0
200
200
200
600
0
0
0
0
2,600
2,600
0
0
0
0
300
0
1,500
2,500
100
1,300
1,300
1,300
1,322
1,322
1,299
1,299
1,299
1,299
1,301
4,301
3,301
3,301
3,319
3,319
3,319
3,319
3,321
3,321
3,321
3,320
3,319
3,315
6,311
3,309
3,312
3,312
3,309
3,312
3,332
1,340
1,340
1,347
1,350
1,349
1,353
1,351
5,470
5,001
4,995
5,051
5,122
5,186
5,253
5,319
1,281
1,781
2,282
2,782
3,279
3,275
3,271
3,267
3,267
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
9,383
4,769
4,769
4,788
4,920
4,788
4,770
4,781
4,763
4,788
4,533
4,550
4,575
5,225
5,250
5,275
5,300
5,313
5,325
5,338
5,130
5,130
5,130
9,657
9,090
8,410
8,355
4,285
4,285
4,285
3,035
3,035
3,035
1,629
2,098
2,566
1,410
1,410
1,410
1,410
1,4101,4101,4101,4102,5662,0981,6293,0353,0353,0354,2854,2854,2858,3558,4109,0909,6575,1305,1305,1305,3385,3255,3135,3005,2755,2505,2254,5754,5504,5334,7884,7634,7814,7704,7884,9204,7884,7694,7699,3832,0002,0002,0002,0002,0002,0002,0002,0003,2673,2673,2713,2753,2792,7822,2821,7811,2815,3195,2535,1865,1225,0514,9955,0015,4701,3511,3531,3491,3501,3471,3401,3403,3323,3123,3093,3123,3123,3096,3113,3153,3193,3203,3213,3213,3213,3193,3193,3193,3193,3013,3014,3011,3011,2991,2991,2991,2991,3221,3221,3001,3001,3001002,5001,500030000002,6002,6000000600200200200000000000000005001,4002,5008,2008,4006,6002,2001,5000000004,7000001,5000000
       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
3,196
0
0
0
4,511
0
0
4,770
4,493
4,763
4,788
187,356
4,550
4,575
5,225
5,250
5,275
5,300
5,313
5,325
5,338
5,130
5,130
5,130
9,145
9,090
8,410
8,355
4,285
4,285
4,285
3,035
3,035
3,035
1,629
2,098
2,566
1,410
1,410
1,410
0
01,4101,4101,4102,5662,0981,6293,0353,0353,0354,2854,2854,2858,3558,4109,0909,1455,1305,1305,1305,3385,3255,3135,3005,2755,2505,2254,5754,550187,3564,7884,7634,4934,770004,5110003,196000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,400
1,100
800
1,600
1,000
1,300
900
1,200
1,300
900
1,300
1,000
800
1,300
800
800
1,100
800
700
1,000
1,300
1,400
1,400
1,200
1,200
1,200
900
1,200
1,700
1,400
1,100
1,200
1,000
1,300
1,200
900
1,400
1,400
1,500
1,500
1,300
2,500
2,600
1,600
1,691
1,396
2,429
1,061
1,368
1,306
1,810
1,093
1,912
1,545
1,438
446
2,286
1,375
2,110
908
2,451
1,413
1,743
1,371
2,590
2,267
2,169
6,262
2,180
6,262
1,986
4,746
4,746
6,348
2,328
4,903
6,468
4,118
1,847
3,344
3,469
2,252
1,283
3,144
2,632
1,421
1,988
3,630
2,561
2,771
2,946
6,358
7,055
3,584
4,929
4,410
5,367
2,448
1,729
2,859
1,634
1,385
1,729
3,344
4,966
3,352
4,022
3,520
6,810
2,881
5,975
3,731
5,919
1,502
3,192
2,097
4,449
3,061
3,764
3,002
7,372
4,318
4,163
1,493
5,154
4,503
3,533
1,950
11,811
7,998
7,274
2,780
7,377
4,838
3,366
2,951
8,017
7,063
6,311
7,041
6,886
6,632
3,362
3,3626,6326,8867,0416,3117,0638,0172,9513,3664,8387,3772,7807,2747,99811,8111,9503,5334,5035,1541,4934,1634,3187,3723,0023,7643,0614,4492,0973,1921,5025,9193,7315,9752,8816,8103,5204,0223,3524,9663,3441,7291,3851,6342,8591,7292,4485,3674,4104,9293,5847,0556,3582,9462,7712,5613,6301,9881,4212,6323,1441,2832,2523,4693,3441,8474,1186,4684,9032,3286,3484,7464,7461,9866,2622,1806,2622,1692,2672,5901,3711,7431,4132,4519082,1101,3752,2864461,4381,5451,9121,0931,8101,3061,3681,0612,4291,3961,6911,6002,6002,5001,3001,5001,5001,4001,4009001,2001,3001,0001,2001,1001,4001,7001,2009001,2001,2001,2001,4001,4001,3001,0007008001,1008008001,3008001,0001,3009001,3001,2009001,3001,0001,6008001,1001,400000000000000000
       Other Current Liabilities 
1,300
0
0
0
2,100
0
0
0
1,800
0
0
0
3,600
0
0
2,700
2,300
1,000
1,700
1,700
1,400
800
1,200
2,700
2,500
1,500
2,000
2,700
3,500
300
700
1,300
2,100
800
1,900
3,700
4,300
2,800
3,600
2,400
2,400
4,800
3,300
3,700
4,600
4,000
1,800
7,800
5,200
3,800
2,900
1,400
3,400
2,300
800
1,600
1,200
2,200
500
1,766
2,083
8,618
251
3,749
2,024
1,850
211
3,717
3,720
2,579
777
698
1,886
1,104
863
3,478
1,445
4,698
4,426
3,346
761
5,335
11,259
10,050
3,260
6,030
11,556
6,650
83,097
7,635
8,568
13,135
14,623
5,241
4,428
1,393
924
1,006
964
588
1,139
1,062
1,087
670
639
1,063
1,251
1,009
2,590
6,784
770
927
1,486
5,775
1,080
549
4,138
8,496
1,994
751
1,002
13,885
659
359
727
7,010
681
339
947
1,460
1,069
438
856
-12,694
15,520
437
1,043
919
797
554
1,139
-31,760
1,031
761
885
-31,230
758
12,869
13,325
-25,465
-31,350
4,665
800
4,054
4,537
3,896
5,145
3,981
3,9815,1453,8964,5374,0548004,665-31,350-25,46513,32512,869758-31,2308857611,031-31,7601,1395547979191,04343715,520-12,6948564381,0691,4609473396817,01072735965913,8851,0027511,9948,4964,1385491,0805,7751,4869277706,7842,5901,0091,2511,0636396701,0871,0621,1395889641,0069241,3934,4285,24114,62313,1358,5687,63583,0976,65011,5566,0303,26010,05011,2595,3357613,3464,4264,6981,4453,4788631,1041,8866987772,5793,7203,7172111,8502,0243,7492518,6182,0831,7665002,2001,2001,6008002,3003,4001,4002,9003,8005,2007,8001,8004,0004,6003,7003,3004,8002,4002,4003,6002,8004,3003,7001,9008002,1001,3007003003,5002,7002,0001,5002,5002,7001,2008001,4001,7001,7001,0002,3002,700003,6000001,8000002,1000001,300
   > Long-term Liabilities 
1,900
0
0
0
2,800
0
0
0
3,100
0
0
0
4,700
0
0
4,700
6,100
6,100
7,100
7,100
15,500
20,100
25,100
23,900
23,800
24,700
23,000
23,000
23,800
29,100
28,800
28,700
26,300
29,000
27,700
28,700
28,500
31,900
31,500
31,500
31,700
27,900
31,500
31,100
31,300
32,000
34,500
20,800
22,100
24,500
29,300
27,700
26,600
35,000
39,200
37,500
52,200
56,800
64,000
61,065
62,833
60,985
74,224
67,378
65,905
58,818
65,017
64,611
67,757
69,149
71,862
69,676
67,935
75,844
75,208
78,592
75,249
82,908
84,696
84,243
83,073
89,413
96,735
85,689
96,735
108,639
114,571
114,571
76,247
144,422
153,638
140,587
128,915
140,239
150,161
89,335
82,083
80,715
80,469
73,605
83,072
75,668
76,876
67,832
66,639
57,546
61,892
50,159
41,211
40,389
39,292
38,828
38,363
44,613
44,121
43,639
43,091
42,434
231,560
276,936
266,752
259,348
281,209
259,360
261,512
261,668
271,597
263,074
248,698
237,830
231,634
226,600
226,790
224,329
216,327
220,310
192,883
189,039
182,389
245,549
240,594
180,997
187,627
173,392
162,093
163,306
166,554
156,825
141,391
143,865
157,161
159,929
156,085
162,911
120,043
120,154
119,952
131,773
131,773119,952120,154120,043162,911156,085159,929157,161143,865141,391156,825166,554163,306162,093173,392187,627180,997240,594245,549182,389189,039192,883220,310216,327224,329226,790226,600231,634237,830248,698263,074271,597261,668261,512259,360281,209259,348266,752276,936231,56042,43443,09143,63944,12144,61338,36338,82839,29240,38941,21150,15961,89257,54666,63967,83276,87675,66883,07273,60580,46980,71582,08389,335150,161140,239128,915140,587153,638144,42276,247114,571114,571108,63996,73585,68996,73589,41383,07384,24384,69682,90875,24978,59275,20875,84467,93569,67671,86269,14967,75764,61165,01758,81865,90567,37874,22460,98562,83361,06564,00056,80052,20037,50039,20035,00026,60027,70029,30024,50022,10020,80034,50032,00031,30031,10031,50027,90031,70031,50031,50031,90028,50028,70027,70029,00026,30028,70028,80029,10023,80023,00023,00024,70023,80023,90025,10020,10015,5007,1007,1006,1006,1004,700004,7000003,1000002,8000001,900
       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
63,067
53,879
58,194
46,429
37,450
36,633
35,500
35,000
34,500
34,000
33,500
33,000
32,500
32,839
188,989
228,314
206,256
201,958
223,858
201,177
195,996
198,026
212,290
199,055
184,642
0
187,906
174,536
171,805
0
187,142
188,561
160,855
158,111
151,187
66,714
208,995
140,897
147,567
133,396
122,053
121,023
129,366
118,956
103,639
107,841
121,231
123,988
120,048
0
0
0
0
0
00000120,048123,988121,231107,841103,639118,956129,366121,023122,053133,396147,567140,897208,99566,714151,187158,111160,855188,561187,1420171,805174,536187,9060184,642199,055212,290198,026195,996201,177223,858201,958206,256228,314188,98932,83932,50033,00033,50034,00034,50035,00035,50036,63337,45046,42958,19453,87963,06700000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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