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

Allegiant Travel Company
Buy, Hold or Sell?

Let's analyze Allegiant Travel Company together

I guess you are interested in Allegiant Travel Company. 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 Allegiant Travel Company. 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 Allegiant Travel Company

I send you an email if I find something interesting about Allegiant Travel Company.

1. Quick Overview

1.1. Quick analysis of Allegiant Travel Company (30 sec.)










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

How much money do you get?

How much money do you get?
$1.80
When do you have the money?
1 year
How often do you get paid?
75.0%

What is your share worth?

Current worth
$70.86
Expected worth in 1 year
$-125.94
How sure are you?
75.0%

+ What do you gain per year?

Total Gains per Share
$-195.01
Return On Investment
-241.4%

For what price can you sell your share?

Current Price per Share
$80.77
Expected price per share
$60.74 - $86.82
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Allegiant Travel Company (5 min.)




Live pricePrice per Share (EOD)
$80.77
Intrinsic Value Per Share
$-28.19 - $204.10
Total Value Per Share
$42.67 - $274.96

2.2. Growth of Allegiant Travel Company (5 min.)




Is Allegiant Travel Company growing?

Current yearPrevious yearGrowGrow %
How rich?$1.2b$3.1b-$1.8b-137.9%

How much money is Allegiant Travel Company making?

Current yearPrevious yearGrowGrow %
Making money-$6.6m$43m-$49.6m-745.1%
Net Profit Margin-1.3%6.4%--

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

2.3. Financial Health of Allegiant Travel Company (5 min.)




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




  Industry Rankings (Airlines)  


Richest
#29 / 67

Most Revenue
#44 / 67

Most Profit
#53 / 67
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Allegiant Travel Company?

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

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

Speculation

The Price per Share of Allegiant Travel Company is $80.77. 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 Allegiant Travel Company.
  • 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 Allegiant Travel Company, 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 $70.86. Based on the TTM, the Book Value Change Per Share is $-49.20 per quarter. Based on the YOY, the Book Value Change Per Share is $33.96 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 $0.45 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Allegiant Travel Company.

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-2.01-2.5%-0.36-0.4%2.342.9%0.330.4%1.491.8%
Usd Book Value Change Per Share-1.81-2.2%-49.20-60.9%33.9642.0%1.291.6%1.311.6%
Usd Dividend Per Share0.000.0%0.450.6%0.150.2%0.240.3%0.470.6%
Usd Total Gains Per Share-1.81-2.2%-48.75-60.4%34.1142.2%1.531.9%1.782.2%
Usd Price Per Share55.06-65.78-90.78-123.47-138.64-
Price to Earnings Ratio-6.86--106.36-1.49--8.90-6.57-
Price-to-Total Gains Ratio-30.48-78.65--67.91--268.11--100.32-
Price to Book Ratio0.78-0.91-0.58-2.11-4.21-
Price-to-Total Gains Ratio-30.48-78.65--67.91--268.11--100.32-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share80.77
Number of shares12
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.450.24
Usd Book Value Change Per Share-49.201.29
Usd Total Gains Per Share-48.751.53
Gains per Quarter (12 shares)-585.0218.42
Gains per Year (12 shares)-2,340.0673.66
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
122-2362-2350126264
243-4723-469023124138
365-7085-703035186212
486-9447-937047248286
5108-11808-1171059310360
6130-14170-1405070372434
7151-16532-1639082433508
8173-18893-1873094495582
9194-21255-21070106557656
10216-23616-23410117619730

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%10.010.00.050.0%30.010.00.075.0%65.011.00.085.5%
Book Value Change Per Share1.03.00.025.0%7.05.00.058.3%11.09.00.055.0%29.011.00.072.5%54.019.03.071.1%
Dividend per Share4.00.00.0100.0%5.00.07.041.7%10.00.010.050.0%30.00.010.075.0%43.00.033.056.6%
Total Gains per Share2.02.00.050.0%8.04.00.066.7%12.08.00.060.0%30.010.00.075.0%60.013.03.078.9%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Allegiant Travel Company 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---1.806-49.201+2624%33.958-105%1.290-240%1.307-238%
Book Value Per Share--70.86372.008-2%171.316-59%84.060-16%55.978+27%
Current Ratio--0.7540.771-2%0.940-20%1.194-37%1.097-31%
Debt To Asset Ratio--0.7290.7300%0.341+114%0.520+40%0.628+16%
Debt To Equity Ratio--2.6842.702-1%1.662+61%2.024+33%2.414+11%
Dividend Per Share--0.0000.450-100%0.151-100%0.245-100%0.471-100%
Eps---2.006-0.363-82%2.344-186%0.333-702%1.493-234%
Free Cash Flow Per Share--0.346-1.910+653%-2.509+826%-0.699+302%-0.269+178%
Free Cash Flow To Equity Per Share---1.153-3.249+182%1.280-190%1.139-201%0.716-261%
Gross Profit Margin--1.6769.826-83%0.959+75%2.436-31%1.549+8%
Intrinsic Value_10Y_max--204.099--------
Intrinsic Value_10Y_min---28.189--------
Intrinsic Value_1Y_max--2.042--------
Intrinsic Value_1Y_min---6.280--------
Intrinsic Value_3Y_max--20.167--------
Intrinsic Value_3Y_min---15.988--------
Intrinsic Value_5Y_max--55.207--------
Intrinsic Value_5Y_min---22.465--------
Market Cap1481636803.000+32%1010015134.0001206615882.250-16%1665213382.250-39%2264875473.250-55%2543111162.475-60%
Net Profit Margin---0.065-0.013-81%0.064-202%-0.023-65%0.054-221%
Operating Margin---0.0290.033-189%0.091-132%-0.031+6%0.051-157%
Operating Ratio--1.0310.969+6%0.877+18%0.957+8%0.875+18%
Pb Ratio1.140+32%0.7770.913-15%0.582+34%2.106-63%4.209-82%
Pe Ratio-10.068-47%-6.864-106.356+1450%1.485-562%-8.901+30%6.571-204%
Price Per Share80.770+32%55.06065.778-16%90.778-39%123.468-55%138.635-60%
Price To Free Cash Flow Ratio58.433+32%39.833114.422-65%-7.450+119%20.229+97%-27.236+168%
Price To Total Gains Ratio-44.717-47%-30.48378.648-139%-67.908+123%-268.108+780%-100.315+229%
Quick Ratio--1.0651.154-8%1.351-21%1.752-39%1.618-34%
Return On Assets---0.008-0.001-82%0.009-183%-0.006-22%0.011-172%
Return On Equity---0.028-0.005-82%-4.628+16252%-0.931+3191%-0.413+1361%
Total Gains Per Share---1.806-48.751+2599%34.109-105%1.535-218%1.777-202%
Usd Book Value--1299900000.0001320912750.000-2%3142603500.000-59%1541984050.000-16%1026860800.000+27%
Usd Book Value Change Per Share---1.806-49.201+2624%33.958-105%1.290-240%1.307-238%
Usd Book Value Per Share--70.86372.008-2%171.316-59%84.060-16%55.978+27%
Usd Dividend Per Share--0.0000.450-100%0.151-100%0.245-100%0.471-100%
Usd Eps---2.006-0.363-82%2.344-186%0.333-702%1.493-234%
Usd Free Cash Flow--6339000.000-35043500.000+653%-46028250.000+826%-12815100.000+302%-4938675.000+178%
Usd Free Cash Flow Per Share--0.346-1.910+653%-2.509+826%-0.699+302%-0.269+178%
Usd Free Cash Flow To Equity Per Share---1.153-3.249+182%1.280-190%1.139-201%0.716-261%
Usd Market Cap1481636803.000+32%1010015134.0001206615882.250-16%1665213382.250-39%2264875473.250-55%2543111162.475-60%
Usd Price Per Share80.770+32%55.06065.778-16%90.778-39%123.468-55%138.635-60%
Usd Profit---36789000.000-6666750.000-82%43006750.000-186%6182950.000-695%27417900.000-234%
Usd Revenue--562196000.000623971750.000-10%627601250.000-10%492781500.000+14%432767825.000+30%
Usd Total Gains Per Share---1.806-48.751+2599%34.109-105%1.535-218%1.777-202%
 EOD+4 -4MRQTTM+14 -22YOY+8 -285Y+9 -2710Y+13 -23

3.3 Fundamental Score

Let's check the fundamental score of Allegiant Travel Company based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-10.068
Price to Book Ratio (EOD)Between0-11.140
Net Profit Margin (MRQ)Greater than0-0.065
Operating Margin (MRQ)Greater than0-0.029
Quick Ratio (MRQ)Greater than11.065
Current Ratio (MRQ)Greater than10.754
Debt to Asset Ratio (MRQ)Less than10.729
Debt to Equity Ratio (MRQ)Less than12.684
Return on Equity (MRQ)Greater than0.15-0.028
Return on Assets (MRQ)Greater than0.05-0.008
Total2/10 (20.0%)

3.4 Technical Score

Let's check the technical score of Allegiant Travel Company based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5062.505
Ma 20Greater thanMa 5075.401
Ma 50Greater thanMa 10065.108
Ma 100Greater thanMa 20054.590
OpenGreater thanClose81.840
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Allegiant Travel Company

Allegiant Travel Company, a leisure travel company, provides travel services and products to residents of under-served cities in the United States. The company offers scheduled air transportation on limited-frequency, nonstop flights between under-served cities and leisure destinations. As of February 1, 2024, it operated a fleet of 126 Airbus A320 series aircraft. The company also provides air-related services and products in conjunction with air transportation, including baggage fees, advance seat assignments, travel protection products, priority boarding, a customer convenience fee, food and beverage purchases on board, and other air-related services, as well as use of its call center for purchases. In addition, it offers third party travel products, such as hotel rooms and ground transportation, such as rental cars and hotel shuttle products; and air transportation services through fixed fee agreements and charter service on a year-round and ad-hoc basis. Further, the company operates a golf course. Allegiant Travel Company was founded in 1997 and is based in Las Vegas, Nevada.

Fundamental data was last updated by Penke on 2024-11-14 09:39:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a loss.
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 less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just not able to pay all its short-term debts.
The company is just able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is 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 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 Allegiant Travel Company earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Allegiant Travel Company to the Airlines industry mean.
  • A Net Profit Margin of -6.5% means that $-0.07 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Allegiant Travel Company:

  • The MRQ is -6.5%. The company is making a loss. -1
  • The TTM is -1.3%. The company is making a loss. -1
Trends
Current periodCompared to+/- 
MRQ-6.5%TTM-1.3%-5.3%
TTM-1.3%YOY6.4%-7.7%
TTM-1.3%5Y-2.3%+1.0%
5Y-2.3%10Y5.4%-7.7%
Compared to industry (Airlines)
PeriodCompanyIndustry (mean)+/- 
MRQ-6.5%6.7%-13.2%
TTM-1.3%4.0%-5.3%
YOY6.4%3.0%+3.4%
5Y-2.3%-18.7%+16.4%
10Y5.4%-6.4%+11.8%
4.3.1.2. Return on Assets

Shows how efficient Allegiant Travel Company is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Allegiant Travel Company to the Airlines industry mean.
  • -0.8% Return on Assets means that Allegiant Travel Company generated $-0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Allegiant Travel Company:

  • The MRQ is -0.8%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -0.1%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-0.8%TTM-0.1%-0.6%
TTM-0.1%YOY0.9%-1.1%
TTM-0.1%5Y-0.6%+0.5%
5Y-0.6%10Y1.1%-1.7%
Compared to industry (Airlines)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.8%1.2%-2.0%
TTM-0.1%1.0%-1.1%
YOY0.9%0.6%+0.3%
5Y-0.6%-1.0%+0.4%
10Y1.1%0.3%+0.8%
4.3.1.3. Return on Equity

Shows how efficient Allegiant Travel Company is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Allegiant Travel Company to the Airlines industry mean.
  • -2.8% Return on Equity means Allegiant Travel Company generated $-0.03 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Allegiant Travel Company:

  • The MRQ is -2.8%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -0.5%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-2.8%TTM-0.5%-2.3%
TTM-0.5%YOY-462.8%+462.3%
TTM-0.5%5Y-93.1%+92.6%
5Y-93.1%10Y-41.3%-51.8%
Compared to industry (Airlines)
PeriodCompanyIndustry (mean)+/- 
MRQ-2.8%6.7%-9.5%
TTM-0.5%4.8%-5.3%
YOY-462.8%2.9%-465.7%
5Y-93.1%-4.7%-88.4%
10Y-41.3%-0.9%-40.4%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Allegiant Travel Company.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Allegiant Travel Company is operating .

  • Measures how much profit Allegiant Travel Company 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 Allegiant Travel Company to the Airlines industry mean.
  • An Operating Margin of -2.9% means the company generated $-0.03  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Allegiant Travel Company:

  • The MRQ is -2.9%. The company is operating very inefficient. -2
  • The TTM is 3.3%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ-2.9%TTM3.3%-6.2%
TTM3.3%YOY9.1%-5.8%
TTM3.3%5Y-3.1%+6.3%
5Y-3.1%10Y5.1%-8.2%
Compared to industry (Airlines)
PeriodCompanyIndustry (mean)+/- 
MRQ-2.9%9.7%-12.6%
TTM3.3%6.0%-2.7%
YOY9.1%5.4%+3.7%
5Y-3.1%-14.7%+11.6%
10Y5.1%-3.7%+8.8%
4.3.2.2. Operating Ratio

Measures how efficient Allegiant Travel Company is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Airlines industry mean).
  • An Operation Ratio of 1.03 means that the operating costs are $1.03 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Allegiant Travel Company:

  • The MRQ is 1.031. The company is inefficient in keeping operating costs low. -1
  • The TTM is 0.969. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ1.031TTM0.969+0.062
TTM0.969YOY0.877+0.092
TTM0.9695Y0.957+0.012
5Y0.95710Y0.875+0.083
Compared to industry (Airlines)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0311.033-0.002
TTM0.9691.052-0.083
YOY0.8771.003-0.126
5Y0.9571.292-0.335
10Y0.8751.092-0.217
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Allegiant Travel Company.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Allegiant Travel Company is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Airlines industry mean).
  • A Current Ratio of 0.75 means the company has $0.75 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Allegiant Travel Company:

  • The MRQ is 0.754. The company is just not able to pay all its short-term debts. -1
  • The TTM is 0.771. The company is just not able to pay all its short-term debts. -1
Trends
Current periodCompared to+/- 
MRQ0.754TTM0.771-0.017
TTM0.771YOY0.940-0.169
TTM0.7715Y1.194-0.423
5Y1.19410Y1.097+0.097
Compared to industry (Airlines)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7540.739+0.015
TTM0.7710.742+0.029
YOY0.9400.795+0.145
5Y1.1940.760+0.434
10Y1.0970.799+0.298
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Allegiant Travel Company to the Airlines industry mean.
  • A Quick Ratio of 1.07 means the company can pay off $1.07 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Allegiant Travel Company:

  • The MRQ is 1.065. The company is just able to pay all its short-term debts with the most liquid assets.
  • The TTM is 1.154. The company is just able to pay all its short-term debts with the most liquid assets.
Trends
Current periodCompared to+/- 
MRQ1.065TTM1.154-0.089
TTM1.154YOY1.351-0.197
TTM1.1545Y1.752-0.598
5Y1.75210Y1.618+0.134
Compared to industry (Airlines)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0650.478+0.587
TTM1.1540.498+0.656
YOY1.3510.556+0.795
5Y1.7520.521+1.231
10Y1.6180.513+1.105
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Allegiant Travel Company.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Allegiant Travel Company assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Allegiant Travel Company to Airlines industry mean.
  • A Debt to Asset Ratio of 0.73 means that Allegiant Travel Company assets are financed with 72.9% credit (debt) and the remaining percentage (100% - 72.9%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Allegiant Travel Company:

  • The MRQ is 0.729. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.730. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.729TTM0.730-0.001
TTM0.730YOY0.341+0.389
TTM0.7305Y0.520+0.210
5Y0.52010Y0.628-0.108
Compared to industry (Airlines)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7290.830-0.101
TTM0.7300.833-0.103
YOY0.3410.846-0.505
5Y0.5200.818-0.298
10Y0.6280.769-0.141
4.5.4.2. Debt to Equity Ratio

Measures if Allegiant Travel Company is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Allegiant Travel Company to the Airlines industry mean.
  • A Debt to Equity ratio of 268.4% means that company has $2.68 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Allegiant Travel Company:

  • The MRQ is 2.684. The company is unable to pay all its debts with equity. -1
  • The TTM is 2.702. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ2.684TTM2.702-0.018
TTM2.702YOY1.662+1.040
TTM2.7025Y2.024+0.678
5Y2.02410Y2.414-0.390
Compared to industry (Airlines)
PeriodCompanyIndustry (mean)+/- 
MRQ2.6844.276-1.592
TTM2.7024.352-1.650
YOY1.6624.364-2.702
5Y2.0244.740-2.716
10Y2.4143.637-1.223
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 Allegiant Travel Company generates.

  • Above 15 is considered overpriced but always compare Allegiant Travel Company to the Airlines industry mean.
  • A PE ratio of -6.86 means the investor is paying $-6.86 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Allegiant Travel Company:

  • The EOD is -10.068. Based on the earnings, the company is expensive. -2
  • The MRQ is -6.864. Based on the earnings, the company is expensive. -2
  • The TTM is -106.356. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-10.068MRQ-6.864-3.205
MRQ-6.864TTM-106.356+99.492
TTM-106.356YOY1.485-107.841
TTM-106.3565Y-8.901-97.454
5Y-8.90110Y6.571-15.472
Compared to industry (Airlines)
PeriodCompanyIndustry (mean)+/- 
EOD-10.0687.090-17.158
MRQ-6.8646.547-13.411
TTM-106.3566.201-112.557
YOY1.4855.402-3.917
5Y-8.9012.229-11.130
10Y6.5718.203-1.632
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 Allegiant Travel Company:

  • The EOD is 58.433. Based on how much money comes from the company's main activities, the company is overpriced. -1
  • The MRQ is 39.833. Based on how much money comes from the company's main activities, the company is fair priced.
  • The TTM is 114.422. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD58.433MRQ39.833+18.600
MRQ39.833TTM114.422-74.589
TTM114.422YOY-7.450+121.872
TTM114.4225Y20.229+94.193
5Y20.22910Y-27.236+47.465
Compared to industry (Airlines)
PeriodCompanyIndustry (mean)+/- 
EOD58.4333.628+54.805
MRQ39.8333.623+36.210
TTM114.4223.242+111.180
YOY-7.4502.173-9.623
5Y20.2290.787+19.442
10Y-27.2360.418-27.654
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 Allegiant Travel Company is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Airlines industry mean).
  • A PB ratio of 0.78 means the investor is paying $0.78 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Allegiant Travel Company:

  • The EOD is 1.140. Based on the equity, the company is underpriced. +1
  • The MRQ is 0.777. Based on the equity, the company is cheap. +2
  • The TTM is 0.913. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD1.140MRQ0.777+0.363
MRQ0.777TTM0.913-0.136
TTM0.913YOY0.582+0.332
TTM0.9135Y2.106-1.193
5Y2.10610Y4.209-2.103
Compared to industry (Airlines)
PeriodCompanyIndustry (mean)+/- 
EOD1.1401.966-0.826
MRQ0.7771.771-0.994
TTM0.9131.910-0.997
YOY0.5821.793-1.211
5Y2.1062.199-0.093
10Y4.2092.677+1.532
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 Allegiant Travel Company.

4.8.1. Institutions holding Allegiant Travel Company

Institutions are holding 90.779% of the shares of Allegiant Travel Company.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30BlackRock Inc13.94840.002925586811968298.3337
2024-06-30Vanguard Group Inc9.72710.00171784333346841.9823
2024-06-30Donald Smith & Co Inc4.50461.0581826326516545166.7452
2024-06-30Dimensional Fund Advisors, Inc.4.32090.0104792618-49613-5.8907
2024-09-30US Global Investors Inc4.04183.9374142925319851.8603
2024-09-30Diamond Hill Capital Management Inc3.8810.1586711924-233915-24.731
2024-06-30Balyasny Asset Management LLC3.7660.0607690824565308450.3872
2024-06-30T. Rowe Price Investment Management,Inc.3.43890.02630838-3005-0.4741
2024-06-30State Street Corp3.2650.0013598927-26463-4.2314
2024-06-30Franklin Resources Inc3.1910.009585359-15265-2.5415
2024-06-30Morgan Stanley - Brokerage Accounts3.18980.001158513414864834.0556
2024-06-30Par Capital Management Inc2.74370.79650330620177866.9185
2024-06-30American Century Companies Inc2.33750.01324287875620815.0862
2024-06-30Geode Capital Management, LLC1.95890.001635933196922.772
2024-06-30Schonfeld Strategic Advisors LLC1.71930.1022315391174559123.9484
2024-06-30Bank of New York Mellon Corp1.1750.0021215533154697.732
2024-06-30Charles Schwab Investment Management Inc0.9920.00171819705879647.7341
2024-06-30ClearBridge Advisors, LLC0.97230.00731783531783530
2024-06-30Brandywine Global Investment Mgmt LLC0.92970.064170544-13551-7.3609
2024-06-30Millennium Management LLC0.92380.0039169459150197779.7581
Total 71.02676.245813029067+2218452+17.0%

4.9.2. Funds holding Allegiant Travel Company

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Donald Smith & Co. All Eq Accounts Comp5.37011.266198509716469720.0752
2024-10-31iShares Core S&P Small-Cap ETF5.05590.07149274479600.1036
2024-10-31US Global Jets ETF3.4523.989663323955840.8897
2024-09-30Franklin Small Cap Growth Adv2.95671.067154237500
2024-09-30Franklin US Small Cap Growth Equity2.95671.0671542375-5573-1.0171
2024-09-30Vanguard Total Stock Mkt Idx Inv2.84950.001652271800
2024-09-30Diamond Hill Small-Mid Cap Equity2.61831.1903480295-159070-24.8794
2024-09-30T. Rowe Price Small-Cap Value2.44190.22724479328373222.9907
2024-10-31Avantis US Small Cap Value ETF2.38350.196343722300
2024-10-31iShares Russell 2000 ETF2.21620.039406539-910-0.2233
2024-09-30Vanguard Small Cap Index2.12530.014389867-1672-0.427
2024-09-30Diamond Hill Small-Mid Cap I1.44441.0825264955-70529-21.0231
2024-09-30T. Rowe Price U.S. SC Value Eq Tr-Z1.3670.23662507665772429.9023
2024-09-30Vanguard Institutional Extnd Mkt Idx Tr1.22720.011422512417290.774
2024-09-30Vanguard Small Cap Growth Index Inv1.16940.0323214510-3127-1.4368
2024-09-30ClearBridge Small Cap C1.16011.18152128008970072.8676
2024-09-30ClearBridge Small Cap1.16011.18152128002520013.4328
2024-08-31Fidelity Small Cap Index0.880.0249161419-759-0.468
2024-10-31iShares S&P Small-Cap 600 Value ETF0.81920.14011502661460.0973
2024-10-31iShares Russell 2000 Value ETF0.80850.077914830200
Total 44.46213.09848156049+187832+2.3%

5.3. Insider Transactions

Insiders are holding 16.421% of the shares of Allegiant Travel Company.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-10-23Keny Frank WilperSELL63562.69
2024-10-04Keny Frank WilperSELL29655.96
2024-08-26Gary EllmerSELL100045
2024-08-19Keny Frank WilperSELL40339.17
2024-06-04Robert Paul Wilson IiiSELL75053
2024-05-30Keny Frank WilperSELL100051
2024-05-10Robert Paul Wilson IiiSELL460054
2024-05-09Scott Wayne DeangeloSELL1968753.68
2024-02-12Gary EllmerSELL200079.1
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

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

Summary
Total Assets4,788,252
Total Liabilities3,488,352
Total Stockholder Equity1,299,900
 As reported
Total Liabilities 3,488,352
Total Stockholder Equity+ 1,299,900
Total Assets = 4,788,252

Assets

Total Assets4,788,252
Total Current Assets930,616
Long-term Assets3,857,636
Total Current Assets
Cash And Cash Equivalents 265,874
Short-term Investments 493,393
Net Receivables 62,324
Inventory 35,645
Other Current Assets 73,380
Total Current Assets  (as reported)930,616
Total Current Assets  (calculated)930,616
+/-0
Long-term Assets
Property Plant Equipment 3,535,352
Long-term Assets Other 276,994
Long-term Assets  (as reported)3,857,636
Long-term Assets  (calculated)3,812,346
+/- 45,290

Liabilities & Shareholders' Equity

Total Current Liabilities1,234,559
Long-term Liabilities2,253,793
Total Stockholder Equity1,299,900
Total Current Liabilities
Short-term Debt 464,928
Accounts payable 55,296
Other Current Liabilities 275,826
Total Current Liabilities  (as reported)1,234,559
Total Current Liabilities  (calculated)796,050
+/- 438,509
Long-term Liabilities
Long-term Liabilities  (as reported)2,253,793
Long-term Liabilities  (calculated)0
+/- 2,253,793
Total Stockholder Equity
Common Stock26
Retained Earnings 1,219,477
Accumulated Other Comprehensive Income 4,696
Other Stockholders Equity 75,701
Total Stockholder Equity (as reported)1,299,900
Total Stockholder Equity (calculated)1,299,900
+/-0
Other
Cash and Short Term Investments 759,267
Common Stock Shares Outstanding 17,913
Current Deferred Revenue438,509
Liabilities and Stockholders Equity 4,788,252
Net Debt 2,010,843
Net Working Capital -303,943
Short Long Term Debt Total 2,276,717



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-31
> Total Assets 
0
0
0
170,083
0
0
189,752
305,726
305,726
373,269
389,501
405,425
424,223
422,187
402,992
423,976
494,446
494,120
487,062
499,639
550,634
529,114
485,969
501,266
697,218
701,978
690,052
706,743
793,242
820,721
821,081
798,194
859,253
862,552
843,869
930,191
904,242
1,317,329
1,269,904
1,239,385
1,298,977
1,317,481
1,303,907
1,351,662
1,404,795
1,446,965
1,534,814
1,671,576
1,749,744
1,839,997
1,965,972
2,180,157
2,288,965
2,325,505
2,480,495
2,498,668
2,750,477
2,982,200
2,834,480
3,010,803
3,191,907
663,100
3,223,093
685,300
3,345,200
3,874,706
3,766,753
3,991,073
4,231,267
1,209,300
4,410,964
4,511,297
4,680,421
4,829,546
4,912,336
4,933,547
4,935,131
4,903,612
4,788,252
4,788,2524,903,6124,935,1314,933,5474,912,3364,829,5464,680,4214,511,2974,410,9641,209,3004,231,2673,991,0733,766,7533,874,7063,345,200685,3003,223,093663,1003,191,9073,010,8032,834,4802,982,2002,750,4772,498,6682,480,4952,325,5052,288,9652,180,1571,965,9721,839,9971,749,7441,671,5761,534,8141,446,9651,404,7951,351,6621,303,9071,317,4811,298,9771,239,3851,269,9041,317,329904,242930,191843,869862,552859,253798,194821,081820,721793,242706,743690,052701,978697,218501,266485,969529,114550,634499,639487,062494,120494,446423,976402,992422,187424,223405,425389,501373,269305,726305,726189,75200170,083000
   > Total Current Assets 
0
0
0
77,077
0
0
75,316
168,656
168,656
227,632
219,069
224,888
238,261
210,139
190,181
214,417
275,776
275,857
270,174
289,873
306,606
259,129
208,291
219,403
384,422
391,945
353,141
376,361
430,762
447,029
435,921
415,267
474,677
431,188
358,773
429,921
426,923
634,461
440,313
433,627
476,783
452,895
403,477
395,243
400,515
427,901
393,429
422,054
426,147
426,914
517,974
541,275
516,805
465,293
533,916
495,248
633,946
780,247
525,427
562,221
730,797
937,487
951,203
943,633
999,688
1,456,919
1,320,758
1,338,411
1,410,492
1,402,445
1,197,553
1,274,269
1,300,100
1,208,498
935
1,001,130
1,007,106
980,455
930,616
930,616980,4551,007,1061,001,1309351,208,4981,300,1001,274,2691,197,5531,402,4451,410,4921,338,4111,320,7581,456,919999,688943,633951,203937,487730,797562,221525,427780,247633,946495,248533,916465,293516,805541,275517,974426,914426,147422,054393,429427,901400,515395,243403,477452,895476,783433,627440,313634,461426,923429,921358,773431,188474,677415,267435,921447,029430,762376,361353,141391,945384,422219,403208,291259,129306,606289,873270,174275,857275,776214,417190,181210,139238,261224,888219,069227,632168,656168,65675,3160077,077000
       Cash And Cash Equivalents 
0
0
0
21,259
0
0
11,855
130,273
130,273
185,809
165,808
144,269
180,763
148,746
133,542
97,153
117,461
89,262
67,122
90,239
133,671
154,120
106,322
113,293
115,916
172,204
87,338
150,740
139,548
170,981
157,123
89,557
116,607
86,379
32,988
97,711
90,118
335,263
86,197
89,610
107,108
93,471
78,545
87,112
102,134
105,683
48,718
64,711
64,732
20,040
74,023
59,449
50,777
28,981
140,800
81,500
243,300
453,900
88,100
121,900
138,400
272,200
268,000
152,800
301,615
418,400
193,600
365,600
403,085
396,100
240,500
230,000
317,600
152,200
284
159,584
210,273
232,137
265,874
265,874232,137210,273159,584284152,200317,600230,000240,500396,100403,085365,600193,600418,400301,615152,800268,000272,200138,400121,90088,100453,900243,30081,500140,80028,98150,77759,44974,02320,04064,73264,71148,718105,683102,13487,11278,54593,471107,10889,61086,197335,26390,11897,71132,98886,379116,60789,557157,123170,981139,548150,74087,338172,204115,916113,293106,322154,120133,67190,23967,12289,262117,46197,153133,542148,746180,763144,269165,808185,809130,273130,27311,8550021,259000
       Short-term Investments 
0
0
0
32,066
0
0
33,125
5,808
5,808
11,241
6,904
27,110
7,428
5,006
5,033
77,635
118,947
138,987
155,242
141,231
115,490
31,297
19,407
37,000
189,899
145,109
194,583
154,779
210,780
201,226
199,990
239,139
284,697
272,063
250,067
253,378
254,769
212,982
272,555
269,817
295,399
286,897
246,985
245,583
240,654
255,424
269,341
269,269
288,727
323,117
351,519
352,681
341,262
343,180
284,600
314,500
287,000
216,700
314,800
335,900
314,900
390,900
441,800
532,500
426,381
767,400
877,300
817,200
808,949
813,200
761,400
725,100
690,600
825,200
651
671,414
616,461
576,115
493,393
493,393576,115616,461671,414651825,200690,600725,100761,400813,200808,949817,200877,300767,400426,381532,500441,800390,900314,900335,900314,800216,700287,000314,500284,600343,180341,262352,681351,519323,117288,727269,269269,341255,424240,654245,583246,985286,897295,399269,817272,555212,982254,769253,378250,067272,063284,697239,139199,990201,226210,780154,779194,583145,109189,89937,00019,40731,297115,490141,231155,242138,987118,94777,6355,0335,0067,42827,1106,90411,2415,8085,80833,1250032,066000
       Net Receivables 
0
0
0
6,742
0
0
5,914
7,327
7,327
8,587
9,986
15,312
14,709
13,821
9,224
5,575
6,920
6,709
6,162
7,476
7,416
8,107
7,776
7,852
9,342
9,430
9,044
12,866
13,802
14,305
16,562
18,635
14,616
16,916
16,589
16,857
18,651
20,456
16,508
14,216
13,468
14,004
15,712
15,146
14,346
20,041
28,173
40,667
17,327
23,917
22,780
71,057
64,344
24,184
33,672
36,014
34,209
36,100
31,450
25,516
190,108
208,573
166,924
192,215
188,116
175,388
147,407
62,659
91,070
85,315
79,150
106,578
57,798
47,147
43,957
70,743
72,494
76,475
62,324
62,32476,47572,49470,74343,95747,14757,798106,57879,15085,31591,07062,659147,407175,388188,116192,215166,924208,573190,10825,51631,45036,10034,20936,01433,67224,18464,34471,05722,78023,91717,32740,66728,17320,04114,34615,14615,71214,00413,46814,21616,50820,45618,65116,85716,58916,91614,61618,63516,56214,30513,80212,8669,0449,4309,3427,8527,7768,1077,4167,4766,1626,7096,9205,5759,22413,82114,70915,3129,9868,5877,3277,3275,914006,742000
       Other Current Assets 
0
0
0
6,339
0
0
21,781
21,501
13,102
16,606
15,233
16,935
14,831
2,163
1,801
1,645
1,269
4,409
2,213
2,712
1,316
2,253
2,913
2,517
1,655
1,543
3,584
4,577
4,010
5,122
3,685
14,291
3,871
4,168
1,380
1,167
1,350
4,255
3,751
406
699
3,292
3,104
3,185
2,161
2,041
1,654
2,686
2,569
4,809
6,771
5,320
1,776
829
129
221
35,477
34,100
43,356
1,012
43,011
24,552
30,742
42,171
32,088
32,537
31,619
65,396
71,290
50,270
77,443
161,636
234,136
183,945
164,109
79,379
88,931
76,719
73,380
73,38076,71988,93179,379164,109183,945234,136161,63677,44350,27071,29065,39631,61932,53732,08842,17130,74224,55243,0111,01243,35634,10035,4772211298291,7765,3206,7714,8092,5692,6861,6542,0412,1613,1853,1043,2926994063,7514,2551,3501,1671,3804,1683,87114,2913,6855,1224,0104,5773,5841,5431,6552,5172,9132,2531,3162,7122,2134,4091,2691,6451,8012,16314,83116,93515,23316,60613,10221,50121,781006,339000
   > Long-term Assets 
0
0
0
93,006
0
0
114,436
137,070
137,070
145,637
170,432
180,537
185,962
212,048
212,811
209,559
218,670
218,263
216,888
209,766
244,028
269,985
277,678
281,863
312,796
310,033
336,911
330,382
362,480
373,692
385,160
382,927
384,576
431,364
485,096
500,270
477,319
682,868
829,591
805,758
822,194
864,586
900,430
956,419
1,004,280
1,019,064
1,141,385
1,249,522
1,323,597
1,413,083
1,447,998
1,638,882
1,772,160
1,860,212
1,946,579
2,003,420
2,116,531
2,201,953
2,309,053
2,448,582
2,461,110
2,335,482
2,271,890
2,315,292
2,345,512
2,417,787
2,445,995
2,652,662
2,820,775
3,035,428
3,213,411
3,237,028
3,380,321
3,621,048
72
3,932,417
3,928,025
3,923,157
3,857,636
3,857,6363,923,1573,928,0253,932,417723,621,0483,380,3213,237,0283,213,4113,035,4282,820,7752,652,6622,445,9952,417,7872,345,5122,315,2922,271,8902,335,4822,461,1102,448,5822,309,0532,201,9532,116,5312,003,4201,946,5791,860,2121,772,1601,638,8821,447,9981,413,0831,323,5971,249,5221,141,3851,019,0641,004,280956,419900,430864,586822,194805,758829,591682,868477,319500,270485,096431,364384,576382,927385,160373,692362,480330,382336,911310,033312,796281,863277,678269,985244,028209,766216,888218,263218,670209,559212,811212,048185,962180,537170,432145,637137,070137,070114,4360093,006000
       Property Plant Equipment 
0
0
0
87,069
0
0
110,009
131,214
131,214
137,444
159,215
171,170
177,407
207,441
210,085
205,751
210,837
212,026
209,435
204,533
238,988
249,317
259,220
267,298
297,557
294,329
302,229
307,842
327,528
342,169
353,515
351,204
346,030
390,310
455,955
451,584
442,818
667,360
717,058
738,783
775,474
818,961
832,822
885,942
930,550
937,125
1,066,108
1,095,314
1,121,230
1,212,771
1,331,798
1,512,415
1,635,821
1,746,707
1,816,805
1,847,268
1,963,268
2,042,007
2,125,248
2,258,889
2,280,981
2,176,267
2,119,402
2,166,222
2,189,209
2,245,155
2,272,285
2,389,594
2,552,796
2,676,412
2,854,987
2,922,372
3,053,940
3,287,010
3,433,785
3,547,818
3,620,389
3,585,367
3,535,352
3,535,3523,585,3673,620,3893,547,8183,433,7853,287,0103,053,9402,922,3722,854,9872,676,4122,552,7962,389,5942,272,2852,245,1552,189,2092,166,2222,119,4022,176,2672,280,9812,258,8892,125,2482,042,0071,963,2681,847,2681,816,8051,746,7071,635,8211,512,4151,331,7981,212,7711,121,2301,095,3141,066,108937,125930,550885,942832,822818,961775,474738,783717,058667,360442,818451,584455,955390,310346,030351,204353,515342,169327,528307,842302,229294,329297,557267,298259,220249,317238,988204,533209,435212,026210,837205,751210,085207,441177,407171,170159,215137,444131,214131,214110,0090087,069000
       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
5,123
25,538
15,987
21,722
20,151
19,626
26,037
33,204
35,754
24,894
37,692
23,062
3,956
100,846
59,201
37,471
37,354
62,892
64,752
68,434
72,882
65,247
124,834
172,845
159,769
76,913
78,570
85,659
56,358
53,353
51,526
24,605
24,704
39,057
15,542
11,019
0
0
0
0
0
0
2,231
0
0
0
63,300
68,800
69,300
72
56,004
43,799
59,154
0
059,15443,79956,0047269,30068,80063,3000002,23100000011,01915,54239,05724,70424,60551,52653,35356,35885,65978,57076,913159,769172,845124,83465,24772,88268,43464,75262,89237,35437,47159,201100,8463,95623,06237,69224,89435,75433,20426,03719,62620,15121,72215,98725,5385,1230000000000000000000000000
       Other Assets 
0
0
0
5,937
0
0
4,427
5,856
3,204
8,193
11,217
9,367
8,555
4,607
2,726
3,808
7,833
6,237
7,453
5,233
5,040
20,668
18,458
14,565
15,239
15,704
34,682
22,540
34,952
31,523
31,645
31,723
38,546
41,054
29,141
48,686
34,501
15,508
112,533
66,975
46,720
45,625
67,608
70,477
73,730
81,939
75,277
154,208
202,367
200,312
116,200
126,467
136,339
57,147
76,421
104,626
128,658
135,242
144,748
174,151
169,110
-2,609,869
152,488
-2,573,625
156,303
172,632
3,766,753
4
267,979
-3,228,573
358,424
251,338
3,603,421
3,782,846
4,911,329
0
0
0
0
00004,911,3293,782,8463,603,421251,338358,424-3,228,573267,97943,766,753172,632156,303-2,573,625152,488-2,609,869169,110174,151144,748135,242128,658104,62676,42157,147136,339126,467116,200200,312202,367154,20875,27781,93973,73070,47767,60845,62546,72066,975112,53315,50834,50148,68629,14141,05438,54631,72331,64531,52334,95222,54034,68215,70415,23914,56518,45820,6685,0405,2337,4536,2377,8333,8082,7264,6078,5559,36711,2178,1933,2045,8564,427005,937000
> Total Liabilities 
0
0
0
155,476
0
0
129,331
152,255
152,255
175,775
183,824
195,094
218,920
213,521
188,525
190,055
237,149
221,206
205,760
207,616
235,921
218,720
201,507
203,531
381,547
373,643
350,946
355,239
418,527
417,731
396,744
396,470
447,047
430,248
439,709
552,874
561,373
939,305
928,671
945,320
995,389
991,300
969,829
1,001,657
1,042,334
1,040,223
1,092,526
1,197,954
1,246,642
1,380,511
1,492,146
1,632,210
1,689,161
1,680,837
1,827,499
1,808,347
2,012,023
2,177,691
2,007,872
2,127,252
2,382,004
-73,500
2,511,395
-14,100
2,635,546
2,727,572
2,575,689
2,767,521
3,008,971
-23,100
1,992,600
2,097,000
2,105,900
2,158,000
2,286
3,604,987
3,612,975
3,570,577
3,488,352
3,488,3523,570,5773,612,9753,604,9872,2862,158,0002,105,9002,097,0001,992,600-23,1003,008,9712,767,5212,575,6892,727,5722,635,546-14,1002,511,395-73,5002,382,0042,127,2522,007,8722,177,6912,012,0231,808,3471,827,4991,680,8371,689,1611,632,2101,492,1461,380,5111,246,6421,197,9541,092,5261,040,2231,042,3341,001,657969,829991,300995,389945,320928,671939,305561,373552,874439,709430,248447,047396,470396,744417,731418,527355,239350,946373,643381,547203,531201,507218,720235,921207,616205,760221,206237,149190,055188,525213,521218,920195,094183,824175,775152,255152,255129,33100155,476000
   > Total Current Liabilities 
0
0
0
66,816
0
0
81,110
87,822
87,822
115,801
120,121
127,979
153,123
144,334
130,009
131,028
172,121
161,143
147,728
158,581
188,721
180,609
154,056
166,613
212,206
206,197
181,349
177,505
243,785
234,038
210,340
210,546
259,962
247,517
227,925
290,651
302,963
315,404
325,961
363,168
394,019
384,327
358,139
388,468
423,135
441,192
475,876
392,898
444,340
483,066
493,848
550,180
560,872
533,123
1,014,432
513,996
595,033
607,153
549,253
612,584
743,904
859,037
776,894
689,345
742,340
838,107
692,774
663,045
888,216
918,236
910,089
869,831
1,117,262
1,067,506
1,049,695
1,212,307
1,320,673
1,322,015
1,234,559
1,234,5591,322,0151,320,6731,212,3071,049,6951,067,5061,117,262869,831910,089918,236888,216663,045692,774838,107742,340689,345776,894859,037743,904612,584549,253607,153595,033513,9961,014,432533,123560,872550,180493,848483,066444,340392,898475,876441,192423,135388,468358,139384,327394,019363,168325,961315,404302,963290,651227,925247,517259,962210,546210,340234,038243,785177,505181,349206,197212,206166,613154,056180,609188,721158,581147,728161,143172,121131,028130,009144,334153,123127,979120,121115,80187,82287,82281,1100066,816000
       Short-term Debt 
0
0
0
9,343
0
0
13,993
14,888
14,888
14,567
16,211
18,196
19,087
21,675
22,047
25,338
25,987
26,499
26,019
23,338
21,418
20,283
16,309
16,532
6,122
6,195
7,893
7,885
8,090
11,445
11,583
11,623
11,873
12,020
13,584
20,237
20,434
51,517
51,895
53,819
60,758
65,234
69,593
74,069
79,767
80,085
137,452
86,226
88,198
116,387
165,837
214,761
154,850
144,392
654,697
152,287
154,027
160,523
138,685
173,274
223,600
227,732
247,494
231,547
171,729
161,322
157,232
149,134
159,764
177,508
172,342
172,873
309,869
291,304
286,642
481,683
481,115
530,091
464,928
464,928530,091481,115481,683286,642291,304309,869172,873172,342177,508159,764149,134157,232161,322171,729231,547247,494227,732223,600173,274138,685160,523154,027152,287654,697144,392154,850214,761165,837116,38788,19886,226137,45280,08579,76774,06969,59365,23460,75853,81951,89551,51720,43420,23713,58412,02011,87311,62311,58311,4458,0907,8857,8936,1956,12216,53216,30920,28321,41823,33826,01926,49925,98725,33822,04721,67519,08718,19616,21114,56714,88814,88813,993009,343000
       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
52,605
0
0
0
74,069
79,767
80,085
137,452
86,226
88,198
877,469
165,837
214,761
154,850
144,392
654,697
152,287
154,027
160,523
138,685
173,274
223,600
227,732
233,680
217,234
156,482
144,382
139,590
130,053
140,450
157,957
152,550
152,900
289,669
270,216
265,979
439,937
459,171
485,641
0
0485,641459,171439,937265,979270,216289,669152,900152,550157,957140,450130,053139,590144,382156,482217,234233,680227,732223,600173,274138,685160,523154,027152,287654,697144,392154,850214,761165,837877,46988,19886,226137,45280,08579,76774,06900052,605000000000000000000000000000000000000000
       Accounts payable 
0
0
0
14,158
0
0
14,821
17,409
17,409
18,614
19,045
21,302
22,815
25,413
15,448
17,461
21,682
21,751
19,478
20,990
27,813
26,274
24,327
24,759
35,369
39,229
38,478
16,756
23,922
22,961
23,271
14,533
18,933
17,281
11,582
15,823
21,927
18,435
18,678
13,232
16,110
12,120
7,358
6,801
11,070
10,306
11,021
16,010
25,295
18,002
19,247
20,108
29,801
27,473
17,299
27,452
28,690
32,097
21,493
27,667
62,460
51,286
64,674
34,197
37,767
57,143
35,386
43,566
59,140
63,558
51,394
58,335
65,936
63,995
55,476
54,484
69,486
71,937
55,296
55,29671,93769,48654,48455,47663,99565,93658,33551,39463,55859,14043,56635,38657,14337,76734,19764,67451,28662,46027,66721,49332,09728,69027,45217,29927,47329,80120,10819,24718,00225,29516,01011,02110,30611,0706,8017,35812,12016,11013,23218,67818,43521,92715,82311,58217,28118,93314,53323,27122,96123,92216,75638,47839,22935,36924,75924,32726,27427,81320,99019,47821,75121,68217,46115,44825,41322,81521,30219,04518,61417,40917,40914,8210014,158000
       Other Current Liabilities 
0
0
0
38,433
0
0
52,296
55,525
55,288
72,336
76,738
74,851
96,392
84,115
79,509
68,997
103,532
89,994
84,247
90,554
121,721
118,825
101,773
125,076
152,592
18,891
18,011
34,096
46,536
41,913
139,441
36,476
43,255
45,342
42,260
87,203
51,488
52,858
60,260
110,802
83,390
84,389
71,463
109,462
91,080
109,934
106,876
96,661
85,927
110,842
84,210
105,127
119,448
124,326
110,705
122,027
136,075
147,483
121,399
161,693
154,009
225,284
130,665
116,093
129,795
182,914
148,634
162,892
216,690
226,083
256,429
259,164
225,510
263,358
272,719
263,332
297,329
266,969
275,826
275,826266,969297,329263,332272,719263,358225,510259,164256,429226,083216,690162,892148,634182,914129,795116,093130,665225,284154,009161,693121,399147,483136,075122,027110,705124,326119,448105,12784,210110,84285,92796,661106,876109,93491,080109,46271,46384,38983,390110,80260,26052,85851,48887,20342,26045,34243,25536,476139,44141,91346,53634,09618,01118,891152,592125,076101,773118,825121,72190,55484,24789,994103,53268,99779,50984,11596,39274,85176,73872,33655,28855,52552,2960038,433000
   > Long-term Liabilities 
0
0
0
88,660
0
0
48,221
64,433
64,433
59,974
63,703
67,115
65,797
69,187
58,516
59,027
65,028
60,063
58,032
49,035
47,200
38,111
47,451
36,918
169,341
167,446
169,597
177,734
174,742
183,693
186,404
185,924
187,085
182,731
211,784
262,223
258,410
623,901
602,710
582,152
601,370
606,973
611,690
613,189
619,199
599,031
616,650
805,056
802,302
897,445
998,298
1,082,030
1,128,289
1,147,714
813,067
1,294,351
1,416,990
1,570,538
1,458,619
1,514,668
1,638,100
1,677,372
1,734,501
1,870,217
1,893,206
1,889,465
1,882,915
2,104,476
2,120,755
2,287,266
2,311,902
2,420,768
2,291,762
2,388,479
2,519,496
2,392,680
2,292,302
2,248,562
2,253,793
2,253,7932,248,5622,292,3022,392,6802,519,4962,388,4792,291,7622,420,7682,311,9022,287,2662,120,7552,104,4761,882,9151,889,4651,893,2061,870,2171,734,5011,677,3721,638,1001,514,6681,458,6191,570,5381,416,9901,294,351813,0671,147,7141,128,2891,082,030998,298897,445802,302805,056616,650599,031619,199613,189611,690606,973601,370582,152602,710623,901258,410262,223211,784182,731187,085185,924186,404183,693174,742177,734169,597167,446169,34136,91847,45138,11147,20049,03558,03260,06365,02859,02758,51669,18765,79767,11563,70359,97464,43364,43348,2210088,660000
       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
136,142
139,951
138,184
136,046
144,731
142,086
139,229
136,128
133,093
166,121
214,063
208,905
567,898
554,421
539,280
556,505
562,382
566,159
567,609
571,280
550,636
561,493
722,048
715,383
761,082
845,727
950,131
984,926
992,322
658,352
1,119,446
1,203,709
1,338,734
1,213,299
1,248,579
1,264,389
1,273,439
1,316,171
1,441,777
1,459,570
1,441,083
1,434,614
1,612,486
1,634,539
1,803,533
1,840,000
0
1,816,151
1,887,785
0
0
0
0
0
000001,887,7851,816,15101,840,0001,803,5331,634,5391,612,4861,434,6141,441,0831,459,5701,441,7771,316,1711,273,4391,264,3891,248,5791,213,2991,338,7341,203,7091,119,446658,352992,322984,926950,131845,727761,082715,383722,048561,493550,636571,280567,609566,159562,382556,505539,280554,421567,898208,905214,063166,121133,093136,128139,229142,086144,731136,046138,184139,951136,1420000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
42,872
0
0
0
45,580
7,417
7,417
7,417
7,670
9,112
8,732
12,521
13,407
11,716
155,392
154,715
174,905
191,232
210,328
223,576
244,799
307,166
313,676
316,466
326,151
330,533
333,621
337,979
376,923
376,006
378,535
371,791
381,718
0
408,409
0
0
0
0
0
00000408,4090381,718371,791378,535376,006376,923337,979333,621330,533326,151316,466313,676307,166244,799223,576210,328191,232174,905154,715155,39211,71613,40712,5218,7329,1127,6707,4177,4177,41745,58000042,872000000000000000000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
31,304
29,646
39,550
38,696
38,962
44,318
46,695
50,957
49,638
45,663
48,160
49,505
56,003
48,289
42,872
44,865
44,591
45,531
45,580
47,919
48,395
47,740
75,338
77,807
127,631
140,050
118,492
131,647
144,254
140,555
164,027
180,136
199,689
211,801
232,520
292,126
292,728
127,457
301,763
131,910
145,296
146,563
146,850
344,454
147,387
148,719
157,410
0
168,137
0
0
0
0
0
00000168,1370157,410148,719147,387344,454146,850146,563145,296131,910301,763127,457292,728292,126232,520211,801199,689180,136164,027140,555144,254131,647118,492140,050127,63177,80775,33847,74048,39547,91945,58045,53144,59144,86542,87248,28956,00349,50548,16045,66349,63850,95746,69544,31838,96238,69639,55029,64631,3040000000000000000000000000
> Total Stockholder Equity
0
0
0
14,607
0
0
60,421
153,471
153,471
197,494
205,677
210,331
205,303
208,666
214,467
233,921
257,297
272,914
281,302
292,023
314,713
310,394
284,462
297,735
315,671
328,335
339,106
351,504
374,715
402,990
423,140
400,461
410,922
429,593
402,375
375,743
341,442
376,729
339,999
292,877
302,443
326,181
334,078
350,005
362,461
406,742
442,288
473,622
503,102
459,486
473,826
547,947
599,804
644,668
653,000
690,300
738,500
804,500
826,600
883,600
809,900
736,600
711,700
699,400
709,654
1,147,100
1,434,600
1,223,600
1,222,296
1,232,400
1,189,000
1,220,700
1,271,400
1,373,600
1,343
1,328,560
1,322,156
1,333,035
1,299,900
1,299,9001,333,0351,322,1561,328,5601,3431,373,6001,271,4001,220,7001,189,0001,232,4001,222,2961,223,6001,434,6001,147,100709,654699,400711,700736,600809,900883,600826,600804,500738,500690,300653,000644,668599,804547,947473,826459,486503,102473,622442,288406,742362,461350,005334,078326,181302,443292,877339,999376,729341,442375,743402,375429,593410,922400,461423,140402,990374,715351,504339,106328,335315,671297,735284,462310,394314,713292,023281,302272,914257,297233,921214,467208,666205,303210,331205,677197,494153,471153,47160,4210014,607000
   Common Stock
0
0
0
0
0
0
0
20
20
21
21
21
20
20
20
21
21
21
21
21
21
21
21
21
21
22
22
22
22
22
22
22
22
22
22
22
22
22
22
22
22
22
22
22
22
22
22
22
23
23
23
23
23
23
23
23
23
23
23
23
23
23
23
23
23
25
25
25
25
25
25
25
25
26
26
26
26
26
26
2626262626262525252525252525232323232323232323232323232323232322222222222222222222222222222222222222222222222121212121212121212120202021212120200000000
   Retained Earnings Total Equity
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
242,035
251,520
262,330
284,033
309,216
326,161
302,325
334,257
360,017
377,123
352,811
387,020
420,519
434,690
395,783
456,316
510,354
549,679
573,619
640,545
689,819
723,732
753,397
783,358
820,300
831,334
902,579
952,403
991,109
994,942
1,025,061
1,069,690
1,128,822
1,161,893
1,211,076
1,166,589
1,073,602
1,044,460
1,015,622
1,022,491
1,117,518
1,156,772
1,167,475
1,159,594
1,163,952
1,117,493
0
1,226,117
1,314,586
0
0
0
0
0
000001,314,5861,226,11701,117,4931,163,9521,159,5941,167,4751,156,7721,117,5181,022,4911,015,6221,044,4601,073,6021,166,5891,211,0761,161,8931,128,8221,069,6901,025,061994,942991,109952,403902,579831,334820,300783,358753,397723,732689,819640,545573,619549,679510,354456,316395,783434,690420,519387,020352,811377,123360,017334,257302,325326,161309,216284,033262,330251,520242,0350000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
104
0
0
-15,907
4
4
13
-87
13
-7
-32
-62
566
483
543
340
92
14
-11
-4
-9
-17
23
-61
-26
-112
-48
43
-69
-17
-10
30
-12
-4
193
672
1,211
2,031
1,669
1,527
834
423
375
57
-230
-592
-1,391
-1,645
-2,840
-3,959
-2,473
-1,227
-661
-190
-4
29
98
-624
425
183
-27
1
-125
649
2,056
5,411
2,744
1,154
1,257
3,242
2,639
3,195
3,991
2,783
2,529
4,696
4,6962,5292,7833,9913,1952,6393,2421,2571,1542,7445,4112,056649-1251-27183425-6249829-4-190-661-1,227-2,473-3,959-2,840-1,645-1,391-592-230573754238341,5271,6692,0311,211672193-4-1230-10-17-6943-48-112-26-6123-17-9-4-111492340543483566-62-32-713-871344-15,90700104000
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
183,968
185,338
187,013
189,048
192,212
195,592
201,012
202,669
205,348
208,019
209,213
214,093
215,776
220,229
221,257
224,209
222,319
229,365
228,945
230,519
232,303
234,298
238,236
243,039
246,906
251,032
253,840
259,225
263,034
266,907
270,935
276,247
280,783
285,318
289,933
295,267
310,628
315,150
329,753
333,147
671,893
675,795
692,053
695,323
698,982
703,633
0
714,506
727,534
0
0
0
0
0
00000727,534714,5060703,633698,982695,323692,053675,795671,893333,147329,753315,150310,628295,267289,933285,318280,783276,247270,935266,907263,034259,225253,840251,032246,906243,039238,236234,298232,303230,519228,945229,365222,319224,209221,257220,229215,776214,093209,213208,019205,348202,669201,012195,592192,212189,048187,013185,338183,9680000000000000000000000000
   Treasury Stock00000-671,224-672,4930-633,332-633,332-638,057-638,057-642,177-642,177-646,008-646,008-648,118-648,118-651,352-617,579-620,655-605,115-607,316-605,037-607,649-607,025-607,888-605,655-606,918-606,352-522,726-517,803-515,821-515,777-509,048-453,415-446,515-408,183-380,135-325,396-315,614-259,781-259,689-186,291-182,819-135,784-126,009-102,829-98,678-98,412-98,276-97,835-97,713-97,713-96,158-95,913-95,761-55,298-45,001-42,149-41,217-34,405-23,854-16,713-15,808-15,808-15,80800000-1,00700-1,007000
   Other Stockholders Equity 
0
0
0
759
0
0
57,269
134,359
134,359
158,737
160,005
159,863
145,184
145,926
146,867
147,493
142,790
134,495
129,310
129,738
129,906
122,992
83,894
84,791
85,582
86,255
87,625
89,178
90,772
93,800
96,914
98,183
76,660
69,564
25,200
22,922
-45,596
-44,005
-95,385
-104,139
-155,926
-185,864
-217,150
-224,470
-278,529
-283,474
-281,523
-279,567
-279,687
-359,446
-355,886
-351,815
-348,663
-343,991
-340,742
-334,123
-331,069
-324,341
-335,345
-327,646
-356,088
-337,490
-332,968
-316,255
-312,861
29,682
33,618
53,996
57,266
65,679
70,328
49,450
42,016
56,310
-1,280,314
59,123
65,798
74,214
75,701
75,70174,21465,79859,123-1,280,31456,31042,01649,45070,32865,67957,26653,99633,61829,682-312,861-316,255-332,968-337,490-356,088-327,646-335,345-324,341-331,069-334,123-340,742-343,991-348,663-351,815-355,886-359,446-279,687-279,567-281,523-283,474-278,529-224,470-217,150-185,864-155,926-104,139-95,385-44,005-45,59622,92225,20069,56476,66098,18396,91493,80090,77289,17887,62586,25585,58284,79183,894122,992129,906129,738129,310134,495142,790147,493146,867145,926145,184159,863160,005158,737134,359134,35957,26900759000



5.3. Balance Sheets

Currency in USD. All numbers in thousands.