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

Alaska Air Group Inc
Buy, Hold or Sell?

Let's analyze Alaska Air Group Inc together

I guess you are interested in Alaska Air Group 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 Alaska Air Group 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 Alaska Air Group Inc

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

1. Quick Overview

1.1. Quick analysis of Alaska Air Group Inc (30 sec.)










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

How much money do you get?

How much money do you get?
$0.00
When do you have the money?
1 year
How often do you get paid?
62.5%

What is your share worth?

Current worth
$34.83
Expected worth in 1 year
$37.98
How sure are you?
75.0%

+ What do you gain per year?

Total Gains per Share
$3.15
Return On Investment
5.8%

For what price can you sell your share?

Current Price per Share
$54.16
Expected price per share
$46.87 - $57.18
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Alaska Air Group Inc (5 min.)




Live pricePrice per Share (EOD)
$54.16
Intrinsic Value Per Share
$-5.60 - $130.60
Total Value Per Share
$29.23 - $165.43

2.2. Growth of Alaska Air Group Inc (5 min.)




Is Alaska Air Group Inc growing?

Current yearPrevious yearGrowGrow %
How rich?$4.4b$3.8b$311.5m7.4%

How much money is Alaska Air Group Inc making?

Current yearPrevious yearGrowGrow %
Making money$80.5m$64.7m$15.7m19.6%
Net Profit Margin2.3%1.9%--

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

2.3. Financial Health of Alaska Air Group Inc (5 min.)




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




  Industry Rankings (Airlines)  


Richest
#17 / 67

Most Revenue
#25 / 67

Most Profit
#24 / 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 Alaska Air Group Inc?

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

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

Speculation

The Price per Share of Alaska Air Group Inc is $54.16. 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 Alaska Air Group 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 Alaska Air Group 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 $34.83. Based on the TTM, the Book Value Change Per Share is $0.79 per quarter. Based on the YOY, the Book Value Change Per Share is $0.47 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is $0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Alaska Air Group 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 Eps1.843.4%0.621.2%0.500.9%-0.020.0%0.751.4%
Usd Book Value Change Per Share1.903.5%0.791.5%0.470.9%0.070.1%0.460.9%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.090.2%0.180.3%
Usd Total Gains Per Share1.903.5%0.791.5%0.470.9%0.160.3%0.641.2%
Usd Price Per Share45.21-41.92-43.79-47.07-58.88-
Price to Earnings Ratio6.16--155.09-17.26--21.88-19.65-
Price-to-Total Gains Ratio23.85-17.14--103.15-7.46-583,072,419,841,555.12-
Price to Book Ratio1.30-1.28-1.45-1.62-2.35-
Price-to-Total Gains Ratio23.85-17.14--103.15-7.46-583,072,419,841,555.12-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share54.16
Number of shares18
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.09
Usd Book Value Change Per Share0.790.07
Usd Total Gains Per Share0.790.16
Gains per Quarter (18 shares)14.172.79
Gains per Year (18 shares)56.6811.16
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
105747651
20113104131012
30170161191423
40227218251934
50283275322445
60340332382956
70397389443467
80453446513978
90510503574389
1005675606448100

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 Share2.02.00.050.0%8.04.00.066.7%11.09.00.055.0%31.09.00.077.5%93.048.00.066.0%
Book Value Change Per Share3.01.00.075.0%8.04.00.066.7%11.09.00.055.0%26.014.00.065.0%86.055.00.061.0%
Dividend per Share0.00.04.00.0%0.00.012.00.0%5.00.015.025.0%25.00.015.062.5%49.00.092.034.8%
Total Gains per Share3.01.00.075.0%8.04.00.066.7%11.09.00.055.0%30.010.00.075.0%91.050.00.064.5%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

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

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--1.8960.787+141%0.470+304%0.067+2736%0.462+311%
Book Value Per Share--34.83232.847+6%30.242+15%29.702+17%26.995+29%
Current Ratio--0.5980.633-6%0.664-10%0.785-24%0.816-27%
Debt To Asset Ratio--0.7710.742+4%0.735+5%0.741+4%0.705+9%
Debt To Equity Ratio--3.3672.893+16%2.769+22%2.906+16%2.472+36%
Dividend Per Share----0%-0%0.088-100%0.177-100%
Enterprise Value---6761446100.000-4559694057.500-33%-2692588204.270-60%-2102886789.854-69%1065958348.823-734%
Eps--1.8350.624+194%0.499+268%-0.024+101%0.746+146%
Ev To Ebitda Ratio---3.3545.662-159%-0.062-98%1.689-299%2.757-222%
Ev To Sales Ratio---0.550-0.420-24%-0.263-52%-0.314-43%0.178-410%
Free Cash Flow Per Share--0.412-0.428+204%-1.172+384%0.046+790%0.634-35%
Free Cash Flow To Equity Per Share---0.210-0.726+246%-1.208+475%0.176-219%0.483-143%
Gross Profit Margin--0.6539.964-93%0.006+11262%2.336-72%0.497+31%
Intrinsic Value_10Y_max--130.601--------
Intrinsic Value_10Y_min---5.604--------
Intrinsic Value_1Y_max--4.070--------
Intrinsic Value_1Y_min---0.811--------
Intrinsic Value_3Y_max--19.100--------
Intrinsic Value_3Y_min---2.235--------
Intrinsic Value_5Y_max--42.416--------
Intrinsic Value_5Y_min---3.427--------
Market Cap6875341200.000+15%5813553900.0005357805942.500+9%5628161795.730+3%6002363210.146-3%7515333348.823-23%
Net Profit Margin--0.0770.023+231%0.019+295%-0.068+188%0.022+257%
Operating Margin--0.1190.061+96%0.056+113%-0.058+149%0.034+253%
Operating Ratio--0.8890.937-5%0.922-4%1.008-12%0.917-3%
Pb Ratio1.555+17%1.2981.277+2%1.450-11%1.621-20%2.347-45%
Pe Ratio7.378+17%6.158-155.090+2618%17.256-64%-21.881+455%19.646-69%
Price Per Share54.160+17%45.21041.918+8%43.790+3%47.069-4%58.884-23%
Price To Free Cash Flow Ratio32.851+17%27.42214.227+93%3.733+635%-85.434+412%-15.106+155%
Price To Total Gains Ratio28.569+17%23.84817.143+39%-103.154+533%7.459+220%583072419841555.125-100%
Quick Ratio--0.7210.812-11%0.960-25%1.142-37%1.228-41%
Return On Assets--0.0120.004+178%0.004+185%0.000+104%0.011+12%
Return On Equity--0.0530.018+197%0.015+240%-0.003+106%0.031+70%
Total Gains Per Share--1.8960.787+141%0.470+304%0.155+1123%0.639+197%
Usd Book Value--4479000000.0004198750000.000+7%3887250000.000+15%3790150000.000+18%3443550000.000+30%
Usd Book Value Change Per Share--1.8960.787+141%0.470+304%0.067+2736%0.462+311%
Usd Book Value Per Share--34.83232.847+6%30.242+15%29.702+17%26.995+29%
Usd Dividend Per Share----0%-0%0.088-100%0.177-100%
Usd Enterprise Value---6761446100.000-4559694057.500-33%-2692588204.270-60%-2102886789.854-69%1065958348.823-734%
Usd Eps--1.8350.624+194%0.499+268%-0.024+101%0.746+146%
Usd Free Cash Flow--53000000.000-54500000.000+203%-150750000.000+384%5550000.000+855%80700000.000-34%
Usd Free Cash Flow Per Share--0.412-0.428+204%-1.172+384%0.046+790%0.634-35%
Usd Free Cash Flow To Equity Per Share---0.210-0.726+246%-1.208+475%0.176-219%0.483-143%
Usd Market Cap6875341200.000+15%5813553900.0005357805942.500+9%5628161795.730+3%6002363210.146-3%7515333348.823-23%
Usd Price Per Share54.160+17%45.21041.918+8%43.790+3%47.069-4%58.884-23%
Usd Profit--236000000.00080500000.000+193%64750000.000+264%-1550000.000+101%95550000.000+147%
Usd Revenue--3072000000.0002688500000.000+14%2588000000.000+19%2012150000.000+53%1895200000.000+62%
Usd Total Gains Per Share--1.8960.787+141%0.470+304%0.155+1123%0.639+197%
 EOD+4 -4MRQTTM+25 -13YOY+28 -105Y+22 -1810Y+20 -20

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-157.378
Price to Book Ratio (EOD)Between0-11.555
Net Profit Margin (MRQ)Greater than00.077
Operating Margin (MRQ)Greater than00.119
Quick Ratio (MRQ)Greater than10.721
Current Ratio (MRQ)Greater than10.598
Debt to Asset Ratio (MRQ)Less than10.771
Debt to Equity Ratio (MRQ)Less than13.367
Return on Equity (MRQ)Greater than0.150.053
Return on Assets (MRQ)Greater than0.050.012
Total4/10 (40.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5061.446
Ma 20Greater thanMa 5053.087
Ma 50Greater thanMa 10048.819
Ma 100Greater thanMa 20043.204
OpenGreater thanClose54.580
Total5/5 (100.0%)

4. In-depth Analysis

4.1 About Alaska Air Group Inc

Alaska Air Group, Inc., through its subsidiaries, operates airlines. It operates through three segments: Mainline, Regional, and Horizon. The company offers scheduled air transportation services on Boeing jet aircraft for passengers and cargo in the United States, and in parts of Canada, Mexico, Costa Rica, Belize, Guatemala, and the Bahamas; and for passengers across a shorter distance network within the United States, Canada, and Mexico. Alaska Air Group, Inc. was founded in 1932 and is based in Seattle, Washington.

Fundamental data was last updated by Penke on 2024-12-07 14:28:04.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is 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 less efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is unable to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is 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 underpriced.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is cheap.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Alaska Air Group Inc to the Airlines industry mean.
  • A Net Profit Margin of 7.7% means that $0.08 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Alaska Air Group Inc:

  • The MRQ is 7.7%. The company is making a profit. +1
  • The TTM is 2.3%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ7.7%TTM2.3%+5.4%
TTM2.3%YOY1.9%+0.4%
TTM2.3%5Y-6.8%+9.1%
5Y-6.8%10Y2.2%-9.0%
Compared to industry (Airlines)
PeriodCompanyIndustry (mean)+/- 
MRQ7.7%7.0%+0.7%
TTM2.3%4.0%-1.7%
YOY1.9%2.9%-1.0%
5Y-6.8%-18.0%+11.2%
10Y2.2%-6.3%+8.5%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Alaska Air Group Inc to the Airlines industry mean.
  • 1.2% Return on Assets means that Alaska Air Group Inc generated $0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Alaska Air Group Inc:

  • The MRQ is 1.2%. Using its assets, the company is less efficient in making profit.
  • The TTM is 0.4%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.2%TTM0.4%+0.8%
TTM0.4%YOY0.4%+0.0%
TTM0.4%5Y0.0%+0.5%
5Y0.0%10Y1.1%-1.1%
Compared to industry (Airlines)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2%1.2%+0.0%
TTM0.4%1.0%-0.6%
YOY0.4%0.5%-0.1%
5Y0.0%-1.0%+1.0%
10Y1.1%0.3%+0.8%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Alaska Air Group Inc to the Airlines industry mean.
  • 5.3% Return on Equity means Alaska Air Group Inc generated $0.05 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Alaska Air Group Inc:

  • The MRQ is 5.3%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 1.8%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ5.3%TTM1.8%+3.5%
TTM1.8%YOY1.5%+0.2%
TTM1.8%5Y-0.3%+2.1%
5Y-0.3%10Y3.1%-3.4%
Compared to industry (Airlines)
PeriodCompanyIndustry (mean)+/- 
MRQ5.3%6.6%-1.3%
TTM1.8%4.8%-3.0%
YOY1.5%2.6%-1.1%
5Y-0.3%-4.7%+4.4%
10Y3.1%-0.9%+4.0%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Alaska Air Group Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Alaska Air Group Inc is operating .

  • Measures how much profit Alaska Air Group 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 Alaska Air Group Inc to the Airlines industry mean.
  • An Operating Margin of 11.9% means the company generated $0.12  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Alaska Air Group Inc:

  • The MRQ is 11.9%. The company is operating less efficient.
  • The TTM is 6.1%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ11.9%TTM6.1%+5.8%
TTM6.1%YOY5.6%+0.5%
TTM6.1%5Y-5.8%+11.8%
5Y-5.8%10Y3.4%-9.1%
Compared to industry (Airlines)
PeriodCompanyIndustry (mean)+/- 
MRQ11.9%10.0%+1.9%
TTM6.1%6.1%0.0%
YOY5.6%5.6%0.0%
5Y-5.8%-14.6%+8.8%
10Y3.4%-3.7%+7.1%
4.3.2.2. Operating Ratio

Measures how efficient Alaska Air Group Inc is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Airlines industry mean).
  • An Operation Ratio of 0.89 means that the operating costs are $0.89 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Alaska Air Group Inc:

  • The MRQ is 0.889. The company is less efficient in keeping operating costs low.
  • The TTM is 0.937. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.889TTM0.937-0.048
TTM0.937YOY0.922+0.015
TTM0.9375Y1.008-0.071
5Y1.00810Y0.917+0.091
Compared to industry (Airlines)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8891.000-0.111
TTM0.9371.019-0.082
YOY0.9221.007-0.085
5Y1.0081.275-0.267
10Y0.9171.091-0.174
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Alaska Air Group Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Airlines industry mean).
  • A Current Ratio of 0.60 means the company has $0.60 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Alaska Air Group Inc:

  • The MRQ is 0.598. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.633. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.598TTM0.633-0.035
TTM0.633YOY0.664-0.031
TTM0.6335Y0.785-0.152
5Y0.78510Y0.816-0.031
Compared to industry (Airlines)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5980.747-0.149
TTM0.6330.745-0.112
YOY0.6640.795-0.131
5Y0.7850.761+0.024
10Y0.8160.813+0.003
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Alaska Air Group Inc to the Airlines industry mean.
  • A Quick Ratio of 0.72 means the company can pay off $0.72 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Alaska Air Group Inc:

  • The MRQ is 0.721. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.812. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.721TTM0.812-0.091
TTM0.812YOY0.960-0.148
TTM0.8125Y1.142-0.331
5Y1.14210Y1.228-0.086
Compared to industry (Airlines)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7210.505+0.216
TTM0.8120.514+0.298
YOY0.9600.569+0.391
5Y1.1420.533+0.609
10Y1.2280.520+0.708
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Alaska Air Group Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Alaska Air Group Inc to Airlines industry mean.
  • A Debt to Asset Ratio of 0.77 means that Alaska Air Group Inc assets are financed with 77.1% credit (debt) and the remaining percentage (100% - 77.1%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Alaska Air Group Inc:

  • The MRQ is 0.771. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.742. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.771TTM0.742+0.029
TTM0.742YOY0.735+0.007
TTM0.7425Y0.741+0.001
5Y0.74110Y0.705+0.036
Compared to industry (Airlines)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7710.824-0.053
TTM0.7420.832-0.090
YOY0.7350.846-0.111
5Y0.7410.816-0.075
10Y0.7050.766-0.061
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Alaska Air Group Inc to the Airlines industry mean.
  • A Debt to Equity ratio of 336.7% means that company has $3.37 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Alaska Air Group Inc:

  • The MRQ is 3.367. The company is unable to pay all its debts with equity. -1
  • The TTM is 2.893. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ3.367TTM2.893+0.474
TTM2.893YOY2.769+0.124
TTM2.8935Y2.906-0.013
5Y2.90610Y2.472+0.434
Compared to industry (Airlines)
PeriodCompanyIndustry (mean)+/- 
MRQ3.3674.276-0.909
TTM2.8934.223-1.330
YOY2.7694.309-1.540
5Y2.9064.665-1.759
10Y2.4723.636-1.164
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 Alaska Air Group Inc generates.

  • Above 15 is considered overpriced but always compare Alaska Air Group Inc to the Airlines industry mean.
  • A PE ratio of 6.16 means the investor is paying $6.16 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Alaska Air Group Inc:

  • The EOD is 7.378. Based on the earnings, the company is cheap. +2
  • The MRQ is 6.158. Based on the earnings, the company is cheap. +2
  • The TTM is -155.090. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD7.378MRQ6.158+1.219
MRQ6.158TTM-155.090+161.248
TTM-155.090YOY17.256-172.346
TTM-155.0905Y-21.881-133.209
5Y-21.88110Y19.646-41.526
Compared to industry (Airlines)
PeriodCompanyIndustry (mean)+/- 
EOD7.3786.980+0.398
MRQ6.1586.424-0.266
TTM-155.0906.165-161.255
YOY17.2565.113+12.143
5Y-21.8812.208-24.089
10Y19.6468.032+11.614
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 Alaska Air Group Inc:

  • The EOD is 32.851. Based on how much money comes from the company's main activities, the company is fair priced.
  • The MRQ is 27.422. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The TTM is 14.227. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD32.851MRQ27.422+5.429
MRQ27.422TTM14.227+13.195
TTM14.227YOY3.733+10.494
TTM14.2275Y-85.434+99.661
5Y-85.43410Y-15.106-70.328
Compared to industry (Airlines)
PeriodCompanyIndustry (mean)+/- 
EOD32.8513.737+29.114
MRQ27.4223.618+23.804
TTM14.2273.236+10.991
YOY3.7331.844+1.889
5Y-85.4340.778-86.212
10Y-15.1060.389-15.495
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 Alaska Air Group Inc 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 1.30 means the investor is paying $1.30 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Alaska Air Group Inc:

  • The EOD is 1.555. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.298. Based on the equity, the company is underpriced. +1
  • The TTM is 1.277. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.555MRQ1.298+0.257
MRQ1.298TTM1.277+0.021
TTM1.277YOY1.450-0.174
TTM1.2775Y1.621-0.345
5Y1.62110Y2.347-0.726
Compared to industry (Airlines)
PeriodCompanyIndustry (mean)+/- 
EOD1.5551.973-0.418
MRQ1.2981.764-0.466
TTM1.2771.942-0.665
YOY1.4501.760-0.310
5Y1.6212.132-0.511
10Y2.3472.631-0.284
4.6.2. Total Gains per Share

2.4. Latest News of Alaska Air Group Inc

Does Alaska Air Group Inc still have the same value as the quarterly reports suggest? Recent changes may be an indication that the value of the company is changing. Read the news from Alaska Air Group Inc to keep up to date. Note: the news is often already included in the price.

DateTitleRead
2024-11-23
06:01
The Airline Industry’s Biggest Winners Are Betting You’ll Pay to Fly in StyleRead

4.7 Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of Alaska Air Group Inc.

4.8.1. Institutions holding Alaska Air Group Inc

Institutions are holding 88.205% of the shares of Alaska Air Group Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30BlackRock Inc12.78990.014916236108-545675-3.2516
2024-09-30Vanguard Group Inc10.70980.01113595467-98792-0.7214
2024-09-30Dimensional Fund Advisors, Inc.4.85910.06766168314-336269-5.1697
2024-09-30State Street Corp3.12340.00733965001-10631-0.2674
2024-09-30PRIMECAP Management Company3.03470.12813852347-10200-0.2641
2024-09-30American Century Companies Inc3.01390.100538259362235858140.6131
2024-09-30Boston Partners Global Investors, Inc2.55090.17283238179-703978-17.8577
2024-09-30Citadel Advisors Llc2.48040.02753148680-757127-19.3846
2024-09-30Capital Research Global Investors2.09230.025265605233500014.4331
2024-09-30Balyasny Asset Management LLC1.68740.1582142109-1319776-38.123
2024-09-30Geode Capital Management, LLC1.6240.00762061596781863.942
2024-09-30AQR Capital Management LLC1.62370.1279206125219834762550.2417
2024-09-30Morgan Stanley - Brokerage Accounts1.57060.00651993852-3252252-61.9937
2024-09-30Millennium Management LLC1.54540.0421196180083342773.8609
2024-09-30Massachusetts Financial Services Company1.25550.0215159375669770.4397
2024-09-30Charles Schwab Investment Management Inc1.12040.0123142224744233145.1397
2024-06-30Bank of America Corp1.04210.00471322901873572194.417
2024-09-30Frontier Capital Management CO Inc0.92940.50211179808-277501-19.042
2024-09-30Marshall Wace Asset Management Ltd0.87190.06111068361000960945.4078
2024-09-30FMR Inc0.85440.003108463926534332.3867
Total 58.77921.501474616880+742929+1.0%

4.9.2. Funds holding Alaska Air Group Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-11-27iShares Core S&P Small-Cap ETF6.4260.4547815751635460.0435
2024-10-31Vanguard Total Stock Mkt Idx Inv3.10750.01093944762-16083-0.406
2024-09-30Vanguard PRIMECAP Inv2.58440.1891328070000
2024-10-31Vanguard Small Cap Index2.49260.0996316427862000.1963
2024-11-28Avantis US Small Cap Value ETF2.10310.879266982500
2024-09-30JHancock Disciplined Value Mid Cap I1.8690.45652372584-566743-19.2814
2024-09-30American Funds SMALLCAP World A1.85280.138235207630000014.6193
2024-10-31Vanguard Small Cap Value Index Inv1.68390.17672137666-736-0.0344
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr1.48050.0831879445-6835-0.3624
2024-09-30DFA US Small Cap Value I1.18290.4055150157700
2024-11-27iShares S&P Small-Cap 600 Value ETF1.01660.88481290500-4148-0.3204
2024-09-30MFS Mid Cap Value Equity0.95070.30541206910-4973-0.4104
2024-10-31MFS Mid Cap Value A0.95070.3265120691000
2024-09-30DFA US Targeted Value I0.94080.3912119431600
2024-11-27SPDR® Portfolio S&P 600™ Sm Cap ETF0.90660.455111508848480.0737
2024-10-31Vanguard Tax-Managed Small Cap Adm0.72080.4701915000-7174-0.7779
2024-10-31State St Russell Sm/Mid Cp® Indx NL Cl C0.61140.0827776125-27700-3.446
2024-11-28Dimensional US Targeted Value ETF0.60710.350777063800
2024-09-30Fidelity Extended Market Index0.57770.0794733379-28070-3.6864
2024-11-27SPDR® S&P 600 Small Cap Value ETF0.57060.887472431500
Total 32.63577.126341429406-351868-0.8%

5.3. Insider Transactions

Insiders are holding 0.457% of the shares of Alaska Air Group Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-02-28Andrew R HarrisonSELL650038.36
2023-12-07Benito MinicucciBUY5636.27
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 Assets19,559,000
Total Liabilities15,080,000
Total Stockholder Equity4,479,000
 As reported
Total Liabilities 15,080,000
Total Stockholder Equity+ 4,479,000
Total Assets = 19,559,000

Assets

Total Assets19,559,000
Total Current Assets3,737,000
Long-term Assets15,822,000
Total Current Assets
Cash And Cash Equivalents 1,015,000
Short-term Investments 1,490,000
Net Receivables 510,000
Inventory 202,000
Other Current Assets 520,000
Total Current Assets  (as reported)3,737,000
Total Current Assets  (calculated)3,737,000
+/-0
Long-term Assets
Property Plant Equipment 11,868,000
Goodwill 2,703,000
Intangible Assets 888,000
Long-term Assets Other 363,000
Long-term Assets  (as reported)15,822,000
Long-term Assets  (calculated)15,822,000
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities6,248,000
Long-term Liabilities8,832,000
Total Stockholder Equity4,479,000
Total Current Liabilities
Short-term Debt 945,000
Short Long Term Debt 523,000
Accounts payable 242,000
Other Current Liabilities 3,447,000
Total Current Liabilities  (as reported)6,248,000
Total Current Liabilities  (calculated)5,157,000
+/- 1,091,000
Long-term Liabilities
Long term Debt 4,159,000
Capital Lease Obligations 1,460,000
Long-term Liabilities Other 452,000
Long-term Liabilities  (as reported)8,832,000
Long-term Liabilities  (calculated)6,071,000
+/- 2,761,000
Total Stockholder Equity
Common Stock1,000
Retained Earnings 4,859,000
Accumulated Other Comprehensive Income -268,000
Other Stockholders Equity -113,000
Total Stockholder Equity (as reported)4,479,000
Total Stockholder Equity (calculated)4,479,000
+/-0
Other
Capital Stock1,000
Cash and Short Term Investments 2,505,000
Common Stock Shares Outstanding 128,590
Current Deferred Revenue1,614,000
Liabilities and Stockholders Equity 19,559,000
Net Debt 5,127,000
Net Invested Capital 9,161,000
Net Working Capital -2,511,000
Property Plant and Equipment Gross 16,416,000
Short Long Term Debt Total 6,142,000



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-08-052010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-311993-12-311993-09-301993-06-301993-03-311992-12-311992-09-301992-06-301992-03-311991-12-311991-09-301991-06-301991-03-311990-12-311990-09-301990-06-301990-03-311989-12-311989-09-301989-06-301989-03-311988-12-311988-09-301988-06-301988-03-311987-12-311987-09-301987-06-301987-03-311986-12-311986-09-301986-06-301986-03-311985-12-311985-09-30
> Total Assets 
0
537,000
0
0
0
671,900
0
0
0
705,800
0
0
0
730,200
0
874,300
900,700
874,100
864,800
929,800
933,200
1,021,400
1,088,100
1,226,700
1,246,100
1,211,600
1,248,200
1,231,800
1,251,000
1,208,400
1,184,000
1,181,900
1,167,600
1,135,000
1,191,600
1,261,300
1,282,200
1,315,771
1,287,800
1,456,300
1,352,400
1,313,400
1,263,000
1,324,800
1,331,900
1,311,400
1,308,700
1,400,300
1,450,700
1,533,100
1,602,300
1,686,900
1,765,900
1,731,800
1,808,700
1,928,700
1,977,200
2,180,100
2,223,600
2,297,700
2,461,800
2,630,000
2,611,200
2,706,700
2,982,700
2,933,800
2,923,900
2,988,200
2,945,200
2,880,700
2,992,100
3,184,400
3,239,400
3,259,200
3,399,300
3,362,000
3,409,100
3,335,000
3,300,600
3,370,500
3,509,700
3,792,000
3,888,200
4,091,800
4,139,700
4,077,100
4,343,100
4,479,400
4,456,900
4,490,900
4,777,100
5,095,500
5,066,000
4,835,600
4,779,000
4,941,000
5,006,000
4,985,000
5,016,000
5,107,000
5,107,000
5,120,000
5,016,600
5,111,400
5,233,800
5,260,200
5,195,000
5,382,000
5,423,600
5,436,100
5,505,000
5,644,000
5,852,000
5,862,000
5,838,000
6,061,000
6,314,000
6,236,000
6,181,000
6,410,000
6,480,000
6,564,000
6,533,000
6,829,000
7,035,000
8,699,000
9,977,000
10,302,000
10,720,000
10,739,000
10,746,000
10,848,000
11,055,000
10,893,000
10,912,000
12,640,000
12,951,000
12,983,000
12,993,000
13,363,000
13,998,000
14,749,000
14,046,000
14,262,000
14,656,000
13,882,000
13,951,000
14,210,000
14,800,000
14,531,000
14,281,000
14,296,000
14,829,000
15,165,000
15,834,000
14,813,000
15,342,000
19,559,000
19,559,00015,342,00014,813,00015,834,00015,165,00014,829,00014,296,00014,281,00014,531,00014,800,00014,210,00013,951,00013,882,00014,656,00014,262,00014,046,00014,749,00013,998,00013,363,00012,993,00012,983,00012,951,00012,640,00010,912,00010,893,00011,055,00010,848,00010,746,00010,739,00010,720,00010,302,0009,977,0008,699,0007,035,0006,829,0006,533,0006,564,0006,480,0006,410,0006,181,0006,236,0006,314,0006,061,0005,838,0005,862,0005,852,0005,644,0005,505,0005,436,1005,423,6005,382,0005,195,0005,260,2005,233,8005,111,4005,016,6005,120,0005,107,0005,107,0005,016,0004,985,0005,006,0004,941,0004,779,0004,835,6005,066,0005,095,5004,777,1004,490,9004,456,9004,479,4004,343,1004,077,1004,139,7004,091,8003,888,2003,792,0003,509,7003,370,5003,300,6003,335,0003,409,1003,362,0003,399,3003,259,2003,239,4003,184,4002,992,1002,880,7002,945,2002,988,2002,923,9002,933,8002,982,7002,706,7002,611,2002,630,0002,461,8002,297,7002,223,6002,180,1001,977,2001,928,7001,808,7001,731,8001,765,9001,686,9001,602,3001,533,1001,450,7001,400,3001,308,7001,311,4001,331,9001,324,8001,263,0001,313,4001,352,4001,456,3001,287,8001,315,7711,282,2001,261,3001,191,6001,135,0001,167,6001,181,9001,184,0001,208,4001,251,0001,231,8001,248,2001,211,6001,246,1001,226,7001,088,1001,021,400933,200929,800864,800874,100900,700874,3000730,200000705,800000671,900000537,0000
   > Total Current Assets 
0
197,600
0
0
0
129,700
0
0
0
188,200
0
0
0
144,200
0
279,500
271,200
220,000
165,400
226,600
214,700
167,700
161,000
292,100
272,500
225,600
265,900
274,300
258,800
250,500
230,200
256,800
258,700
274,200
256,000
303,100
327,100
272,643
238,100
418,300
353,500
338,400
354,800
323,700
325,000
300,200
278,600
340,800
388,900
424,600
481,000
583,600
635,000
528,800
541,900
575,600
495,400
581,900
597,000
605,900
699,300
805,700
747,400
749,400
1,006,500
900,400
920,400
1,013,000
956,100
976,300
990,300
1,093,700
1,122,600
1,148,300
1,232,300
1,253,100
1,291,200
1,242,300
1,234,100
1,199,100
1,308,100
1,540,300
1,601,300
1,732,300
1,697,300
1,572,300
1,594,100
1,629,600
1,468,300
1,390,300
1,541,800
1,734,000
1,679,000
1,508,900
1,465,900
1,594,000
1,686,000
1,634,300
1,664,000
1,739,000
1,739,000
1,768,000
1,662,000
1,596,000
1,675,700
1,726,300
1,595,500
1,656,900
1,698,400
1,716,500
1,737,000
1,839,000
1,986,000
1,935,000
1,762,000
1,934,000
2,020,000
1,799,000
1,756,000
1,776,000
1,654,000
1,715,000
1,663,000
1,923,000
2,003,000
3,600,000
2,050,000
2,213,000
2,425,000
2,214,000
2,152,000
2,114,000
2,216,000
2,056,000
1,787,000
2,001,000
2,218,000
2,202,000
2,037,000
2,572,000
3,244,000
4,465,000
4,006,000
4,284,000
4,771,000
4,001,000
3,920,000
3,974,000
4,232,000
3,810,000
3,040,000
3,099,000
3,244,000
3,644,000
2,705,000
3,129,000
3,376,000
3,737,000
3,737,0003,376,0003,129,0002,705,0003,644,0003,244,0003,099,0003,040,0003,810,0004,232,0003,974,0003,920,0004,001,0004,771,0004,284,0004,006,0004,465,0003,244,0002,572,0002,037,0002,202,0002,218,0002,001,0001,787,0002,056,0002,216,0002,114,0002,152,0002,214,0002,425,0002,213,0002,050,0003,600,0002,003,0001,923,0001,663,0001,715,0001,654,0001,776,0001,756,0001,799,0002,020,0001,934,0001,762,0001,935,0001,986,0001,839,0001,737,0001,716,5001,698,4001,656,9001,595,5001,726,3001,675,7001,596,0001,662,0001,768,0001,739,0001,739,0001,664,0001,634,3001,686,0001,594,0001,465,9001,508,9001,679,0001,734,0001,541,8001,390,3001,468,3001,629,6001,594,1001,572,3001,697,3001,732,3001,601,3001,540,3001,308,1001,199,1001,234,1001,242,3001,291,2001,253,1001,232,3001,148,3001,122,6001,093,700990,300976,300956,1001,013,000920,400900,4001,006,500749,400747,400805,700699,300605,900597,000581,900495,400575,600541,900528,800635,000583,600481,000424,600388,900340,800278,600300,200325,000323,700354,800338,400353,500418,300238,100272,643327,100303,100256,000274,200258,700256,800230,200250,500258,800274,300265,900225,600272,500292,100161,000167,700214,700226,600165,400220,000271,200279,5000144,200000188,200000129,700000197,6000
       Cash And Cash Equivalents 
0
148,000
0
0
0
66,200
0
0
0
105,400
0
0
0
48,500
0
159,200
148,900
13,400
6,600
11,600
11,000
28,900
2,800
42,300
54,900
19,100
12,100
11,100
19,900
6,900
8,700
14,400
11,700
27,200
27,600
48,700
30,800
11,605
4,200
128,600
58,100
25,800
64,600
53,000
51,900
49,400
18,300
82,300
98,700
102,600
77,700
152,700
192,400
29,400
61,100
67,800
76,800
132,500
125,600
119,900
137,500
101,100
84,900
35,700
30,700
490,300
353,900
269,900
308,200
269,000
205,800
114,600
221,700
192,900
164,900
206,100
222,900
54,300
272,400
31,200
26,700
73,600
140,500
140,500
152,300
230,700
161,000
158,200
80,300
204,300
211,900
179,100
259,200
283,100
237,100
163,300
1,230,000
164,200
1,171,000
1,273,000
108,000
1,318,000
89,500
60,200
1,153,500
1,265,800
102,200
1,141,200
1,185,400
1,185,600
122,000
95,000
57,000
41,000
80,000
90,000
22,000
34,000
107,000
51,000
45,000
88,000
73,000
78,000
81,000
1,818,000
328,000
183,000
198,000
144,000
194,000
177,000
102,000
174,000
105,000
215,000
244,000
237,000
221,000
811,000
1,509,000
1,855,000
1,370,000
1,076,000
1,025,000
495,000
470,000
628,000
778,000
688,000
338,000
516,000
536,000
647,000
281,000
885,000
1,115,000
1,015,000
1,015,0001,115,000885,000281,000647,000536,000516,000338,000688,000778,000628,000470,000495,0001,025,0001,076,0001,370,0001,855,0001,509,000811,000221,000237,000244,000215,000105,000174,000102,000177,000194,000144,000198,000183,000328,0001,818,00081,00078,00073,00088,00045,00051,000107,00034,00022,00090,00080,00041,00057,00095,000122,0001,185,6001,185,4001,141,200102,2001,265,8001,153,50060,20089,5001,318,000108,0001,273,0001,171,000164,2001,230,000163,300237,100283,100259,200179,100211,900204,30080,300158,200161,000230,700152,300140,500140,50073,60026,70031,200272,40054,300222,900206,100164,900192,900221,700114,600205,800269,000308,200269,900353,900490,30030,70035,70084,900101,100137,500119,900125,600132,50076,80067,80061,10029,400192,400152,70077,700102,60098,70082,30018,30049,40051,90053,00064,60025,80058,100128,6004,20011,60530,80048,70027,60027,20011,70014,4008,7006,90019,90011,10012,10019,10054,90042,3002,80028,90011,00011,6006,60013,400148,900159,200048,500000105,40000066,200000148,0000
       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
69,600
78,100
121,400
93,337
61,300
102,100
85,400
109,300
74,300
52,100
79,400
52,400
59,900
46,300
93,300
110,100
173,400
197,400
214,900
277,200
228,300
253,500
170,100
196,500
147,400
159,700
245,900
360,600
306,700
334,900
636,600
170,400
265,800
437,000
354,400
366,800
409,800
606,900
526,900
619,400
665,000
659,100
655,600
819,600
491,100
694,900
719,000
909,000
871,100
962,900
955,400
783,200
809,100
829,500
807,700
618,500
709,900
826,900
808,200
794,300
805,900
958,500
1,059,600
1,027,900
1,053,500
1,164,600
1,164,000
1,188,500
1,118,700
982,300
1,086,500
1,198,300
1,038,700
1,093,000
1,150,000
1,158,100
1,130,000
1,170,000
1,372,000
1,404,000
1,250,000
1,330,000
1,488,000
1,309,000
1,110,000
1,261,000
1,147,000
1,170,000
1,255,000
1,486,000
1,526,000
1,408,000
1,252,000
1,527,000
1,724,000
1,596,000
1,427,000
1,351,000
1,466,000
1,223,000
1,131,000
1,221,000
1,383,000
1,382,000
1,300,000
1,314,000
1,294,000
1,904,000
1,976,000
2,473,000
2,926,000
2,700,000
2,646,000
2,262,000
2,647,000
2,462,000
2,079,000
1,913,000
1,906,000
1,804,000
1,510,000
1,393,000
1,394,000
1,490,000
1,490,0001,394,0001,393,0001,510,0001,804,0001,906,0001,913,0002,079,0002,462,0002,647,0002,262,0002,646,0002,700,0002,926,0002,473,0001,976,0001,904,0001,294,0001,314,0001,300,0001,382,0001,383,0001,221,0001,131,0001,223,0001,466,0001,351,0001,427,0001,596,0001,724,0001,527,0001,252,0001,408,0001,526,0001,486,0001,255,0001,170,0001,147,0001,261,0001,110,0001,309,0001,488,0001,330,0001,250,0001,404,0001,372,0001,170,0001,130,0001,158,1001,150,0001,093,0001,038,7001,198,3001,086,500982,3001,118,7001,188,5001,164,0001,164,6001,053,5001,027,9001,059,600958,500805,900794,300808,200826,900709,900618,500807,700829,500809,100783,200955,400962,900871,100909,000719,000694,900491,100819,600655,600659,100665,000619,400526,900606,900409,800366,800354,400437,000265,800170,400636,600334,900306,700360,600245,900159,700147,400196,500170,100253,500228,300277,200214,900197,400173,400110,10093,30046,30059,90052,40079,40052,10074,300109,30085,400102,10061,30093,337121,40078,10069,6000000000000000000000000000000000000
       Net Receivables 
0
37,900
0
0
0
40,400
0
0
0
49,500
0
0
0
52,500
0
76,600
79,500
59,200
77,300
96,900
80,500
65,400
80,900
92,300
79,300
61,300
81,600
79,800
85,500
84,400
89,400
77,200
78,200
75,300
77,300
83,300
79,900
70,055
77,400
89,800
105,500
88,500
115,100
89,200
77,800
69,700
82,700
93,600
88,100
72,600
86,000
94,200
90,700
70,600
90,800
99,800
90,500
74,600
99,400
104,800
99,500
82,100
101,600
120,100
88,200
83,500
104,300
97,800
85,400
125,400
134,800
141,300
142,100
120,700
143,000
121,100
120,500
99,400
119,600
125,800
130,100
124,200
139,500
157,100
145,800
134,200
158,300
189,100
156,800
138,000
158,800
165,000
143,000
116,700
113,500
156,500
128,300
111,800
137,300
145,200
269,400
139,600
120,100
161,200
167,800
148,300
136,400
168,300
169,400
185,400
130,000
188,000
195,000
182,000
152,000
212,000
203,000
178,000
259,000
187,000
194,000
205,000
212,000
235,000
254,000
232,000
302,000
321,000
326,000
301,000
341,000
350,000
411,000
422,000
366,000
358,000
389,000
377,000
323,000
279,000
280,000
321,000
480,000
517,000
567,000
536,000
546,000
658,000
401,000
345,000
296,000
340,000
351,000
341,000
383,000
384,000
370,000
510,000
510,000370,000384,000383,000341,000351,000340,000296,000345,000401,000658,000546,000536,000567,000517,000480,000321,000280,000279,000323,000377,000389,000358,000366,000422,000411,000350,000341,000301,000326,000321,000302,000232,000254,000235,000212,000205,000194,000187,000259,000178,000203,000212,000152,000182,000195,000188,000130,000185,400169,400168,300136,400148,300167,800161,200120,100139,600269,400145,200137,300111,800128,300156,500113,500116,700143,000165,000158,800138,000156,800189,100158,300134,200145,800157,100139,500124,200130,100125,800119,60099,400120,500121,100143,000120,700142,100141,300134,800125,40085,40097,800104,30083,50088,200120,100101,60082,10099,500104,80099,40074,60090,50099,80090,80070,60090,70094,20086,00072,60088,10093,60082,70069,70077,80089,200115,10088,500105,50089,80077,40070,05579,90083,30077,30075,30078,20077,20089,40084,40085,50079,80081,60061,30079,30092,30080,90065,40080,50096,90077,30059,20079,50076,600052,50000049,50000040,40000037,9000
       Other Current Assets 
0
6,600
0
0
0
8,900
0
0
0
19,800
0
0
0
24,400
0
23,000
21,400
125,000
55,600
89,300
93,100
41,300
43,700
123,700
101,700
105,300
132,300
141,400
110,400
117,100
89,500
122,100
126,000
130,400
39,300
51,700
53,100
57,396
54,100
54,900
60,200
70,000
55,100
83,400
69,600
80,900
69,400
71,300
62,800
92,100
97,500
95,300
88,800
107,500
116,100
104,400
103,300
124,000
166,900
161,800
155,100
198,200
186,300
187,000
174,300
84,700
126,500
136,800
136,700
143,200
172,100
160,800
163,900
169,500
212,200
220,300
244,800
227,000
124,400
123,600
217,200
213,400
207,600
206,000
166,500
336,100
167,600
159,500
170,500
212,600
210,800
344,600
169,900
16,500
13,400
39,400
456,000
65,100
493,000
466,000
139,600
450,000
61,400
346,600
522,200
460,500
273,900
515,700
513,000
530,900
485,000
574,000
557,000
490,000
432,000
514,000
510,000
456,000
539,000
464,000
462,000
457,000
335,000
359,000
396,000
374,000
470,000
503,000
503,000
474,000
2,019,000
586,000
648,000
659,000
551,000
565,000
591,000
583,000
516,000
447,000
441,000
706,000
660,000
735,000
820,000
208,000
196,000
348,000
313,000
221,000
60,000
44,000
157,000
158,000
409,000
363,000
391,000
520,000
520,000391,000363,000409,000158,000157,00044,00060,000221,000313,000348,000196,000208,000820,000735,000660,000706,000441,000447,000516,000583,000591,000565,000551,000659,000648,000586,0002,019,000474,000503,000503,000470,000374,000396,000359,000335,000457,000462,000464,000539,000456,000510,000514,000432,000490,000557,000574,000485,000530,900513,000515,700273,900460,500522,200346,60061,400450,000139,600466,000493,00065,100456,00039,40013,40016,500169,900344,600210,800212,600170,500159,500167,600336,100166,500206,000207,600213,400217,200123,600124,400227,000244,800220,300212,200169,500163,900160,800172,100143,200136,700136,800126,50084,700174,300187,000186,300198,200155,100161,800166,900124,000103,300104,400116,100107,50088,80095,30097,50092,10062,80071,30069,40080,90069,60083,40055,10070,00060,20054,90054,10057,39653,10051,70039,300130,400126,000122,10089,500117,100110,400141,400132,300105,300101,700123,70043,70041,30093,10089,30055,600125,00021,40023,000024,40000019,8000008,9000006,6000
   > Long-term Assets 
0
339,400
0
0
0
542,200
0
0
0
517,600
0
0
0
586,000
0
594,800
629,500
654,100
699,400
703,200
718,500
853,700
927,100
934,600
973,600
986,000
982,300
957,500
992,200
957,900
953,800
925,100
908,900
860,800
935,600
958,200
955,100
1,043,128
1,049,700
1,038,000
998,900
975,000
908,200
1,001,100
1,006,900
1,011,200
1,030,100
1,059,500
1,061,800
1,108,500
1,121,300
1,103,300
1,130,900
1,203,000
1,266,800
1,353,100
1,481,800
1,598,200
1,626,600
1,691,800
1,762,500
1,824,300
1,863,800
1,957,300
1,976,200
2,033,400
2,003,500
1,975,200
1,989,100
1,904,400
2,001,800
2,090,700
2,116,800
2,110,900
2,167,000
2,108,900
2,117,900
2,092,700
2,066,500
2,171,400
2,201,600
2,251,700
2,286,900
2,359,500
2,442,400
2,504,800
2,749,000
2,849,800
2,988,600
3,100,600
3,235,300
3,361,500
3,387,000
3,326,700
3,313,100
3,347,000
3,320,000
3,350,700
3,352,000
3,368,000
3,351,800
3,352,000
3,354,600
3,515,400
3,558,100
3,533,900
3,599,500
3,725,100
3,725,200
3,719,600
3,768,000
3,805,000
3,866,000
3,927,000
4,076,000
4,127,000
4,294,000
4,437,000
4,425,000
4,634,000
4,826,000
4,849,000
4,870,000
4,906,000
5,032,000
5,099,000
7,927,000
8,089,000
8,295,000
8,525,000
8,594,000
8,734,000
8,839,000
8,837,000
9,125,000
10,639,000
10,733,000
10,781,000
10,956,000
10,791,000
10,754,000
10,284,000
10,040,000
9,978,000
9,885,000
9,881,000
10,031,000
10,236,000
10,568,000
10,721,000
11,241,000
11,197,000
11,585,000
11,521,000
13,129,000
11,684,000
11,966,000
15,822,000
15,822,00011,966,00011,684,00013,129,00011,521,00011,585,00011,197,00011,241,00010,721,00010,568,00010,236,00010,031,0009,881,0009,885,0009,978,00010,040,00010,284,00010,754,00010,791,00010,956,00010,781,00010,733,00010,639,0009,125,0008,837,0008,839,0008,734,0008,594,0008,525,0008,295,0008,089,0007,927,0005,099,0005,032,0004,906,0004,870,0004,849,0004,826,0004,634,0004,425,0004,437,0004,294,0004,127,0004,076,0003,927,0003,866,0003,805,0003,768,0003,719,6003,725,2003,725,1003,599,5003,533,9003,558,1003,515,4003,354,6003,352,0003,351,8003,368,0003,352,0003,350,7003,320,0003,347,0003,313,1003,326,7003,387,0003,361,5003,235,3003,100,6002,988,6002,849,8002,749,0002,504,8002,442,4002,359,5002,286,9002,251,7002,201,6002,171,4002,066,5002,092,7002,117,9002,108,9002,167,0002,110,9002,116,8002,090,7002,001,8001,904,4001,989,1001,975,2002,003,5002,033,4001,976,2001,957,3001,863,8001,824,3001,762,5001,691,8001,626,6001,598,2001,481,8001,353,1001,266,8001,203,0001,130,9001,103,3001,121,3001,108,5001,061,8001,059,5001,030,1001,011,2001,006,9001,001,100908,200975,000998,9001,038,0001,049,7001,043,128955,100958,200935,600860,800908,900925,100953,800957,900992,200957,500982,300986,000973,600934,600927,100853,700718,500703,200699,400654,100629,500594,8000586,000000517,600000542,200000339,4000
       Property Plant Equipment 
0
327,800
0
0
0
448,700
0
0
0
399,400
0
0
0
483,700
0
490,400
511,700
536,500
578,700
580,600
600,300
700,400
760,000
765,600
806,700
819,800
817,600
792,800
824,700
790,900
782,700
755,400
740,200
690,600
761,900
777,900
773,100
859,337
862,900
844,800
835,600
814,000
756,000
849,900
856,800
863,400
878,900
908,700
914,700
960,600
974,700
959,000
988,800
1,061,300
1,130,300
1,218,400
1,350,800
1,467,400
1,536,000
1,600,700
1,670,700
1,730,200
1,774,400
1,868,200
1,866,200
1,825,000
1,792,100
1,754,300
1,772,900
1,779,400
1,839,300
1,931,700
1,951,200
1,949,200
1,976,600
1,919,400
1,917,100
1,908,300
1,823,500
1,932,000
1,958,600
2,032,200
2,039,300
2,130,500
2,251,000
2,359,000
2,570,500
2,693,800
2,833,700
2,962,300
3,056,600
3,141,800
3,218,000
3,167,700
3,127,200
3,154,000
3,136,000
3,167,900
3,136,000
3,164,000
3,147,000
3,147,000
3,117,100
3,202,200
3,249,900
3,350,100
3,401,500
3,503,700
3,547,400
3,547,500
3,609,000
3,639,000
3,725,000
3,792,000
3,893,000
3,930,000
4,102,000
4,244,000
4,299,000
4,497,000
4,705,000
4,734,000
4,802,000
4,830,000
4,959,000
5,031,000
5,686,000
5,809,000
6,002,000
6,230,000
6,284,000
6,403,000
6,493,000
6,495,000
6,781,000
8,344,000
8,440,000
8,481,000
8,613,000
8,438,000
8,363,000
7,897,000
7,611,000
7,567,000
7,503,000
7,490,000
7,591,000
7,783,000
8,140,000
8,259,000
8,823,000
8,786,000
9,281,000
9,197,000
9,583,000
9,368,000
9,663,000
11,868,000
11,868,0009,663,0009,368,0009,583,0009,197,0009,281,0008,786,0008,823,0008,259,0008,140,0007,783,0007,591,0007,490,0007,503,0007,567,0007,611,0007,897,0008,363,0008,438,0008,613,0008,481,0008,440,0008,344,0006,781,0006,495,0006,493,0006,403,0006,284,0006,230,0006,002,0005,809,0005,686,0005,031,0004,959,0004,830,0004,802,0004,734,0004,705,0004,497,0004,299,0004,244,0004,102,0003,930,0003,893,0003,792,0003,725,0003,639,0003,609,0003,547,5003,547,4003,503,7003,401,5003,350,1003,249,9003,202,2003,117,1003,147,0003,147,0003,164,0003,136,0003,167,9003,136,0003,154,0003,127,2003,167,7003,218,0003,141,8003,056,6002,962,3002,833,7002,693,8002,570,5002,359,0002,251,0002,130,5002,039,3002,032,2001,958,6001,932,0001,823,5001,908,3001,917,1001,919,4001,976,6001,949,2001,951,2001,931,7001,839,3001,779,4001,772,9001,754,3001,792,1001,825,0001,866,2001,868,2001,774,4001,730,2001,670,7001,600,7001,536,0001,467,4001,350,8001,218,4001,130,3001,061,300988,800959,000974,700960,600914,700908,700878,900863,400856,800849,900756,000814,000835,600844,800862,900859,337773,100777,900761,900690,600740,200755,400782,700790,900824,700792,800817,600819,800806,700765,600760,000700,400600,300580,600578,700536,500511,700490,4000483,700000399,400000448,700000327,8000
       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
51,400
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,917,000
1,942,000
1,940,000
1,934,000
1,943,000
1,943,000
1,943,000
1,943,000
1,943,000
1,943,000
1,943,000
1,943,000
1,943,000
1,943,000
1,943,000
1,943,000
1,943,000
1,943,000
1,943,000
1,943,000
2,044,000
0
2,041,000
2,040,000
2,038,000
2,037,000
2,036,000
2,034,000
2,033,000
2,033,000
2,033,000
2,703,000
2,703,0002,033,0002,033,0002,033,0002,034,0002,036,0002,037,0002,038,0002,040,0002,041,00002,044,0001,943,0001,943,0001,943,0001,943,0001,943,0001,943,0001,943,0001,943,0001,943,0001,943,0001,943,0001,943,0001,943,0001,943,0001,943,0001,943,0001,934,0001,940,0001,942,0001,917,00000000000000000000000000000000000000000000000000000000000051,40000000000000000000000000000000000000000000000000000000000000000000000
       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
41,200
57,100
57,100
0
0
0
47,200
70,200
72,800
39,300
43,100
39,000
23,000
13,000
9,000
4,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8,000
0
0
0
7,000
0
0
0
2,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000002,0000007,0000008,0000000000000000004,0009,00013,00023,00039,00043,10039,30072,80070,20047,20000057,10057,10041,200000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
80,400
0
0
0
83,900
0
0
0
79,600
0
78,600
78,000
76,400
75,500
75,000
74,500
73,800
73,300
72,800
72,300
71,800
71,300
70,800
70,300
69,800
69,200
68,700
68,200
67,700
67,200
66,700
66,200
65,671
65,200
64,700
64,100
63,600
63,100
62,600
62,100
61,600
61,100
60,600
60,100
59,600
59,000
58,500
58,000
57,500
57,000
56,500
56,000
55,500
55,000
54,500
53,900
53,400
52,900
52,400
51,900
51,400
51,400
0
0
50,900
50,900
50,900
50,900
45,600
45,600
45,600
44,600
38,600
38,600
38,600
38,600
33,600
33,600
33,600
33,600
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
155,000
139,000
137,000
135,000
133,000
132,000
130,000
128,000
127,000
127,000
125,000
123,000
122,000
110,000
109,000
107,000
107,000
105,000
103,000
102,000
2,044,000
2,042,000
2,041,000
2,040,000
2,038,000
2,037,000
2,036,000
2,034,000
2,033,000
2,033,000
2,033,000
888,000
888,0002,033,0002,033,0002,033,0002,034,0002,036,0002,037,0002,038,0002,040,0002,041,0002,042,0002,044,000102,000103,000105,000107,000107,000109,000110,000122,000123,000125,000127,000127,000128,000130,000132,000133,000135,000137,000139,000155,0000000000000000000000000000000000000000000033,60033,60033,60033,60038,60038,60038,60038,60044,60045,60045,60045,60050,90050,90050,90050,9000051,40051,40051,90052,40052,90053,40053,90054,50055,00055,50056,00056,50057,00057,50058,00058,50059,00059,60060,10060,60061,10061,60062,10062,60063,10063,60064,10064,70065,20065,67166,20066,70067,20067,70068,20068,70069,20069,80070,30070,80071,30071,80072,30072,80073,30073,80074,50075,00075,50076,40078,00078,600079,60000083,90000080,40000000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
90,600
91,100
91,800
94,100
89,400
89,100
110,000
210,000
163,500
172,700
166,000
125,000
162,500
159,000
165,600
161,700
190,400
189,500
200,800
184,400
243,000
239,400
243,000
219,500
247,600
229,000
191,400
145,800
178,500
156,000
154,900
138,300
178,700
219,700
169,700
159,000
185,900
193,200
183,900
182,800
228,100
203,900
0
204,800
237,500
313,200
308,200
183,800
198,000
221,400
177,800
172,100
159,000
166,000
141,000
135,000
183,000
197,000
192,000
193,000
126,000
137,000
121,000
115,000
68,000
76,000
73,000
68,000
2,246,000
2,280,000
2,293,000
2,295,000
2,310,000
2,331,000
778,000
700,000
706,000
550,000
225,000
697,000
809,000
890,000
930,000
932,000
379,000
363,000
738,000
724,000
780,000
694,000
679,000
422,000
380,000
374,000
268,000
290,000
0
0
0
-3,737,000
-3,737,000000290,000268,000374,000380,000422,000679,000694,000780,000724,000738,000363,000379,000932,000930,000890,000809,000697,000225,000550,000706,000700,000778,0002,331,0002,310,0002,295,0002,293,0002,280,0002,246,00068,00073,00076,00068,000115,000121,000137,000126,000193,000192,000197,000183,000135,000141,000166,000159,000172,100177,800221,400198,000183,800308,200313,200237,500204,8000203,900228,100182,800183,900193,200185,900159,000169,700219,700178,700138,300154,900156,000178,500145,800191,400229,000247,600219,500243,000239,400243,000184,400200,800189,500190,400161,700165,600159,000162,500125,000166,000172,700163,500210,000110,00089,10089,40094,10091,80091,10090,6000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
0
376,000
0
0
0
494,700
0
0
0
434,200
0
0
0
423,700
0
552,100
555,700
532,200
534,900
592,000
581,300
680,900
759,100
894,700
898,500
866,300
918,700
921,100
943,700
950,500
941,400
1,004,600
980,800
968,200
1,030,700
1,090,200
1,086,500
1,124,493
1,112,500
1,273,100
1,139,600
1,100,900
1,052,600
1,080,100
1,054,200
1,038,900
1,039,800
1,110,200
1,114,600
1,057,800
1,049,200
970,800
1,004,100
942,300
993,900
1,071,100
1,063,900
1,249,400
1,299,400
1,422,900
1,570,900
1,767,700
1,781,600
1,872,200
2,122,200
2,113,500
2,126,600
2,167,700
2,108,800
2,225,000
2,392,100
2,541,100
2,556,400
2,585,000
2,758,100
2,726,500
2,695,500
2,670,200
2,716,100
2,769,400
2,810,100
2,964,400
3,136,700
3,117,600
3,174,700
3,191,600
3,456,800
3,543,700
3,429,500
3,466,900
3,820,000
4,085,300
4,140,000
4,173,700
4,121,700
4,253,000
4,232,000
4,112,900
4,131,000
4,167,000
5,107,000
4,046,000
3,911,200
3,941,300
4,027,300
3,995,900
4,021,800
4,164,000
4,140,600
3,996,900
4,084,000
4,182,000
4,309,000
4,060,000
3,809,000
3,966,000
4,114,000
4,007,000
4,054,000
4,244,000
4,261,000
4,199,000
4,122,000
4,374,000
4,408,000
5,835,000
7,046,000
7,288,000
7,456,000
7,248,000
7,286,000
7,409,000
7,462,000
7,102,000
7,161,000
8,894,000
8,978,000
8,731,000
8,662,000
9,348,000
10,137,000
11,295,000
11,041,000
11,387,000
11,332,000
10,351,000
10,150,000
10,573,000
11,001,000
10,705,000
10,465,000
10,607,000
10,878,000
11,072,000
11,721,000
10,836,000
11,116,000
15,080,000
15,080,00011,116,00010,836,00011,721,00011,072,00010,878,00010,607,00010,465,00010,705,00011,001,00010,573,00010,150,00010,351,00011,332,00011,387,00011,041,00011,295,00010,137,0009,348,0008,662,0008,731,0008,978,0008,894,0007,161,0007,102,0007,462,0007,409,0007,286,0007,248,0007,456,0007,288,0007,046,0005,835,0004,408,0004,374,0004,122,0004,199,0004,261,0004,244,0004,054,0004,007,0004,114,0003,966,0003,809,0004,060,0004,309,0004,182,0004,084,0003,996,9004,140,6004,164,0004,021,8003,995,9004,027,3003,941,3003,911,2004,046,0005,107,0004,167,0004,131,0004,112,9004,232,0004,253,0004,121,7004,173,7004,140,0004,085,3003,820,0003,466,9003,429,5003,543,7003,456,8003,191,6003,174,7003,117,6003,136,7002,964,4002,810,1002,769,4002,716,1002,670,2002,695,5002,726,5002,758,1002,585,0002,556,4002,541,1002,392,1002,225,0002,108,8002,167,7002,126,6002,113,5002,122,2001,872,2001,781,6001,767,7001,570,9001,422,9001,299,4001,249,4001,063,9001,071,100993,900942,3001,004,100970,8001,049,2001,057,8001,114,6001,110,2001,039,8001,038,9001,054,2001,080,1001,052,6001,100,9001,139,6001,273,1001,112,5001,124,4931,086,5001,090,2001,030,700968,200980,8001,004,600941,400950,500943,700921,100918,700866,300898,500894,700759,100680,900581,300592,000534,900532,200555,700552,1000423,700000434,200000494,700000376,0000
   > Total Current Liabilities 
0
94,500
0
0
0
138,400
0
0
0
158,500
0
0
0
174,300
0
221,100
228,900
210,500
221,400
277,200
262,200
296,000
298,400
315,600
262,300
250,300
311,400
329,200
311,000
335,700
342,900
388,300
323,600
335,500
340,400
389,400
379,400
419,747
426,300
458,700
442,700
444,800
417,100
453,500
439,000
485,800
497,100
525,800
507,800
473,300
519,400
558,400
574,300
525,900
567,600
625,900
600,600
618,700
727,000
760,700
781,200
710,800
741,100
767,500
748,800
756,200
759,300
817,100
756,500
777,900
831,800
893,600
860,900
1,017,400
1,089,200
1,033,100
955,000
957,300
1,056,100
1,085,900
1,101,600
1,165,600
1,330,700
1,423,200
1,380,500
1,236,700
1,380,300
1,408,500
1,299,600
1,388,000
1,482,400
1,649,800
1,540,000
1,360,600
1,285,600
1,340,000
1,282,000
1,258,300
1,340,000
1,441,000
1,440,000
1,472,000
1,424,700
1,484,400
1,628,000
1,518,300
1,509,600
1,673,200
1,664,300
1,528,800
1,501,000
1,598,000
1,756,000
1,650,000
1,580,000
1,755,000
1,864,000
1,767,000
1,671,000
1,880,000
1,927,000
1,854,000
1,806,000
2,069,000
2,061,000
2,123,000
2,537,000
2,835,000
2,974,000
2,765,000
2,686,000
2,992,000
3,036,000
2,888,000
2,942,000
3,386,000
3,534,000
3,346,000
3,201,000
3,730,000
4,120,000
4,207,000
4,271,000
4,762,000
4,846,000
4,038,000
3,991,000
4,570,000
4,902,000
4,709,000
4,512,000
4,857,000
5,176,000
5,074,000
4,459,000
4,829,000
4,968,000
6,248,000
6,248,0004,968,0004,829,0004,459,0005,074,0005,176,0004,857,0004,512,0004,709,0004,902,0004,570,0003,991,0004,038,0004,846,0004,762,0004,271,0004,207,0004,120,0003,730,0003,201,0003,346,0003,534,0003,386,0002,942,0002,888,0003,036,0002,992,0002,686,0002,765,0002,974,0002,835,0002,537,0002,123,0002,061,0002,069,0001,806,0001,854,0001,927,0001,880,0001,671,0001,767,0001,864,0001,755,0001,580,0001,650,0001,756,0001,598,0001,501,0001,528,8001,664,3001,673,2001,509,6001,518,3001,628,0001,484,4001,424,7001,472,0001,440,0001,441,0001,340,0001,258,3001,282,0001,340,0001,285,6001,360,6001,540,0001,649,8001,482,4001,388,0001,299,6001,408,5001,380,3001,236,7001,380,5001,423,2001,330,7001,165,6001,101,6001,085,9001,056,100957,300955,0001,033,1001,089,2001,017,400860,900893,600831,800777,900756,500817,100759,300756,200748,800767,500741,100710,800781,200760,700727,000618,700600,600625,900567,600525,900574,300558,400519,400473,300507,800525,800497,100485,800439,000453,500417,100444,800442,700458,700426,300419,747379,400389,400340,400335,500323,600388,300342,900335,700311,000329,200311,400250,300262,300315,600298,400296,000262,200277,200221,400210,500228,900221,1000174,300000158,500000138,40000094,5000
       Short-term Debt 
0
10,400
0
0
0
19,200
0
0
0
7,700
0
0
0
7,000
0
4,800
7,400
8,200
10,300
11,100
12,800
61,400
58,600
39,700
18,100
22,300
68,900
45,800
22,200
68,400
68,400
77,600
30,700
55,600
39,900
41,500
42,400
97,005
76,100
72,100
70,100
105,600
37,300
30,400
28,800
71,100
52,600
56,600
28,800
28,700
29,200
31,500
27,600
27,200
27,400
27,000
27,100
66,500
97,000
94,900
95,800
66,700
33,900
38,600
37,800
43,200
43,700
45,700
46,200
48,600
39,900
62,000
55,700
206,700
201,800
91,100
52,100
53,400
54,000
57,000
134,100
225,500
277,000
313,400
315,000
119,100
227,600
212,200
207,100
540,400
261,700
794,400
715,700
617,600
564,000
588,800
545,600
156,000
158,200
154,300
233,800
233,800
221,200
169,800
253,900
213,600
207,900
210,100
183,400
167,200
161,000
106,000
110,000
111,000
117,000
113,000
114,000
115,000
117,000
118,000
116,000
117,000
115,000
116,000
117,000
275,000
318,000
332,000
337,000
334,000
307,000
387,000
314,000
345,000
486,000
575,000
561,000
533,000
504,000
1,325,000
1,360,000
1,433,000
1,428,000
1,517,000
1,132,000
700,000
634,000
564,000
616,000
584,000
523,000
481,000
849,000
886,000
511,000
617,000
665,000
945,000
945,000665,000617,000511,000886,000849,000481,000523,000584,000616,000564,000634,000700,0001,132,0001,517,0001,428,0001,433,0001,360,0001,325,000504,000533,000561,000575,000486,000345,000314,000387,000307,000334,000337,000332,000318,000275,000117,000116,000115,000117,000116,000118,000117,000115,000114,000113,000117,000111,000110,000106,000161,000167,200183,400210,100207,900213,600253,900169,800221,200233,800233,800154,300158,200156,000545,600588,800564,000617,600715,700794,400261,700540,400207,100212,200227,600119,100315,000313,400277,000225,500134,10057,00054,00053,40052,10091,100201,800206,70055,70062,00039,90048,60046,20045,70043,70043,20037,80038,60033,90066,70095,80094,90097,00066,50027,10027,00027,40027,20027,60031,50029,20028,70028,80056,60052,60071,10028,80030,40037,300105,60070,10072,10076,10097,00542,40041,50039,90055,60030,70077,60068,40068,40022,20045,80068,90022,30018,10039,70058,60061,40012,80011,10010,3008,2007,4004,80007,0000007,70000019,20000010,4000
       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
0
123,000
0
0
0
119,000
116,000
117,000
275,000
324,000
332,000
2,806,000
334,000
310,000
387,000
314,000
345,000
489,000
300,000
288,000
265,000
235,000
1,059,000
1,087,000
1,150,000
1,138,000
1,246,000
869,000
425,000
366,000
292,000
342,000
321,000
276,000
268,000
572,000
736,000
0
301,000
359,000
523,000
523,000359,000301,0000736,000572,000268,000276,000321,000342,000292,000366,000425,000869,0001,246,0001,138,0001,150,0001,087,0001,059,000235,000265,000288,000300,000489,000345,000314,000387,000310,000334,0002,806,000332,000324,000275,000117,000116,000119,000000123,0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
93,000
102,600
99,800
104,300
123,300
114,500
107,800
115,500
120,900
121,000
114,600
113,200
123,700
137,200
47,500
47,600
43,100
42,300
45,600
47,300
49,300
53,000
48,592
55,900
55,400
64,400
69,200
58,500
66,500
68,300
65,400
72,200
74,000
83,000
73,900
81,400
82,300
83,700
84,300
86,400
96,000
100,400
104,200
112,400
115,000
133,000
140,900
142,500
131,600
129,800
122,000
132,200
127,400
132,200
132,100
139,500
124,300
125,600
132,900
125,400
139,400
139,300
143,800
142,300
132,600
138,400
134,600
130,200
83,200
89,900
90,000
75,800
93,300
88,800
101,500
97,300
84,200
81,100
59,600
63,800
52,500
55,100
63,300
53,300
58,000
741,600
50,800
60,200
59,200
71,300
88,000
103,600
129,000
110,800
70,200
65,000
101,000
71,000
60,000
64,000
75,000
71,000
68,000
62,000
57,000
56,000
61,000
63,000
63,000
78,000
71,000
92,000
95,000
95,000
97,000
120,000
102,000
115,000
114,000
132,000
157,000
156,000
120,000
146,000
119,000
102,000
93,000
108,000
133,000
159,000
181,000
200,000
299,000
286,000
202,000
221,000
206,000
212,000
229,000
207,000
181,000
203,000
242,000
242,000203,000181,000207,000229,000212,000206,000221,000202,000286,000299,000200,000181,000159,000133,000108,00093,000102,000119,000146,000120,000156,000157,000132,000114,000115,000102,000120,00097,00095,00095,00092,00071,00078,00063,00063,00061,00056,00057,00062,00068,00071,00075,00064,00060,00071,000101,00065,00070,200110,800129,000103,60088,00071,30059,20060,20050,800741,60058,00053,30063,30055,10052,50063,80059,60081,10084,20097,300101,50088,80093,30075,80090,00089,90083,200130,200134,600138,400132,600142,300143,800139,300139,400125,400132,900125,600124,300139,500132,100132,200127,400132,200122,000129,800131,600142,500140,900133,000115,000112,400104,200100,40096,00086,40084,30083,70082,30081,40073,90083,00074,00072,20065,40068,30066,50058,50069,20064,40055,40055,90048,59253,00049,30047,30045,60042,30043,10047,60047,500137,200123,700113,200114,600121,000120,900115,500107,800114,500123,300104,30099,800102,60093,000000000000000000
       Other Current Liabilities 
0
84,100
0
0
0
119,200
0
0
0
150,800
0
0
0
167,300
0
123,300
118,900
102,500
106,800
142,800
134,900
126,800
124,300
155,000
123,200
113,400
129,300
159,700
151,600
219,800
226,900
267,600
250,600
234,300
253,200
298,600
284,000
170,797
294,300
331,200
308,200
170,200
321,300
356,600
341,900
214,500
372,300
395,200
396,000
236,500
408,800
444,600
463,000
258,000
453,800
502,900
473,100
183,700
252,700
330,500
432,300
280,100
429,600
461,500
445,400
414,400
372,600
425,400
355,800
365,200
419,300
471,800
440,900
425,400
485,700
521,500
472,400
250,200
552,400
582,500
552,600
291,800
629,800
721,300
972,300
422,500
741,300
729,700
612,400
332,500
694,100
328,700
335,400
262,100
5,700
244,400
227,300
366,300
690,400
529,000
496,600
462,000
422,400
670,000
708,300
675,600
708,700
680,100
702,900
707,800
741,000
700,000
851,000
852,000
835,000
818,000
872,000
881,000
861,000
891,000
915,000
916,000
959,000
1,022,000
996,000
992,000
1,278,000
1,190,000
1,287,000
1,231,000
818,000
1,381,000
1,495,000
1,479,000
1,536,000
1,538,000
1,644,000
1,661,000
1,651,000
1,176,000
1,527,000
1,610,000
1,662,000
1,815,000
2,022,000
1,028,000
1,082,000
1,026,000
1,210,000
1,388,000
1,465,000
1,339,000
1,334,000
1,367,000
1,384,000
1,747,000
1,911,000
3,447,000
3,447,0001,911,0001,747,0001,384,0001,367,0001,334,0001,339,0001,465,0001,388,0001,210,0001,026,0001,082,0001,028,0002,022,0001,815,0001,662,0001,610,0001,527,0001,176,0001,651,0001,661,0001,644,0001,538,0001,536,0001,479,0001,495,0001,381,000818,0001,231,0001,287,0001,190,0001,278,000992,000996,0001,022,000959,000916,000915,000891,000861,000881,000872,000818,000835,000852,000851,000700,000741,000707,800702,900680,100708,700675,600708,300670,000422,400462,000496,600529,000690,400366,300227,300244,4005,700262,100335,400328,700694,100332,500612,400729,700741,300422,500972,300721,300629,800291,800552,600582,500552,400250,200472,400521,500485,700425,400440,900471,800419,300365,200355,800425,400372,600414,400445,400461,500429,600280,100432,300330,500252,700183,700473,100502,900453,800258,000463,000444,600408,800236,500396,000395,200372,300214,500341,900356,600321,300170,200308,200331,200294,300170,797284,000298,600253,200234,300250,600267,600226,900219,800151,600159,700129,300113,400123,200155,000124,300126,800134,900142,800106,800102,500118,900123,3000167,300000150,800000119,20000084,1000
   > Long-term Liabilities 
0
281,500
0
0
0
356,300
0
0
0
275,700
0
0
0
249,400
0
331,000
326,800
321,700
313,500
314,800
319,100
384,900
460,700
579,100
636,200
616,000
607,300
591,900
632,700
614,800
598,500
616,300
657,200
632,700
690,300
700,800
707,100
704,746
686,200
814,400
696,900
656,100
635,500
626,600
615,200
553,100
542,700
584,400
606,800
584,500
529,800
412,400
429,800
416,400
426,300
445,200
463,300
630,700
572,400
662,200
789,700
1,056,900
1,040,500
1,104,700
1,373,400
1,357,300
1,367,300
1,350,600
1,352,300
1,447,100
1,560,300
1,647,500
1,695,500
1,567,600
1,668,900
1,693,400
1,740,500
1,712,900
1,660,000
1,683,500
1,708,500
1,798,800
1,806,000
1,694,400
1,794,200
1,954,900
2,076,500
2,135,200
2,129,900
2,078,900
2,337,600
2,435,500
2,600,000
2,813,100
2,836,100
2,913,000
2,950,000
2,854,600
2,791,000
2,726,000
1,184,500
2,574,000
2,486,500
2,456,900
2,399,300
2,477,600
2,512,200
2,490,800
2,476,300
2,468,100
2,583,000
2,584,000
2,553,000
2,410,000
2,229,000
2,211,000
2,250,000
2,240,000
2,383,000
2,364,000
2,334,000
2,345,000
2,316,000
2,305,000
2,347,000
3,712,000
4,509,000
4,453,000
4,482,000
4,483,000
4,600,000
4,417,000
4,426,000
4,214,000
4,219,000
5,508,000
5,444,000
5,385,000
5,461,000
5,618,000
6,017,000
7,088,000
6,770,000
6,625,000
6,486,000
6,313,000
6,159,000
6,003,000
6,099,000
5,996,000
5,953,000
5,750,000
5,702,000
5,998,000
7,262,000
6,007,000
6,148,000
8,832,000
8,832,0006,148,0006,007,0007,262,0005,998,0005,702,0005,750,0005,953,0005,996,0006,099,0006,003,0006,159,0006,313,0006,486,0006,625,0006,770,0007,088,0006,017,0005,618,0005,461,0005,385,0005,444,0005,508,0004,219,0004,214,0004,426,0004,417,0004,600,0004,483,0004,482,0004,453,0004,509,0003,712,0002,347,0002,305,0002,316,0002,345,0002,334,0002,364,0002,383,0002,240,0002,250,0002,211,0002,229,0002,410,0002,553,0002,584,0002,583,0002,468,1002,476,3002,490,8002,512,2002,477,6002,399,3002,456,9002,486,5002,574,0001,184,5002,726,0002,791,0002,854,6002,950,0002,913,0002,836,1002,813,1002,600,0002,435,5002,337,6002,078,9002,129,9002,135,2002,076,5001,954,9001,794,2001,694,4001,806,0001,798,8001,708,5001,683,5001,660,0001,712,9001,740,5001,693,4001,668,9001,567,6001,695,5001,647,5001,560,3001,447,1001,352,3001,350,6001,367,3001,357,3001,373,4001,104,7001,040,5001,056,900789,700662,200572,400630,700463,300445,200426,300416,400429,800412,400529,800584,500606,800584,400542,700553,100615,200626,600635,500656,100696,900814,400686,200704,746707,100700,800690,300632,700657,200616,300598,500614,800632,700591,900607,300616,000636,200579,100460,700384,900319,100314,800313,500321,700326,800331,0000249,400000275,700000356,300000281,5000
       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
1,570,000
1,390,100
1,390,100
1,313,000
1,275,200
1,154,900
1,178,800
1,099,000
1,036,900
957,100
898,900
871,000
840,000
814,000
782,000
754,000
721,000
745,000
710,000
686,000
650,000
629,000
593,000
571,000
531,000
509,000
1,861,000
2,645,000
2,531,000
2,469,000
2,367,000
2,262,000
2,062,000
1,998,000
1,684,000
1,617,000
1,664,000
1,538,000
1,444,000
1,264,000
1,203,000
1,549,000
2,672,000
2,357,000
2,325,000
2,319,000
2,225,000
2,173,000
2,078,000
1,961,000
1,889,000
1,883,000
1,795,000
1,889,000
2,128,000
0
0
0
0
00002,128,0001,889,0001,795,0001,883,0001,889,0001,961,0002,078,0002,173,0002,225,0002,319,0002,325,0002,357,0002,672,0001,549,0001,203,0001,264,0001,444,0001,538,0001,664,0001,617,0001,684,0001,998,0002,062,0002,262,0002,367,0002,469,0002,531,0002,645,0001,861,000509,000531,000571,000593,000629,000650,000686,000710,000745,000721,000754,000782,000814,000840,000871,000898,900957,1001,036,9001,099,0001,178,8001,154,9001,275,2001,313,0001,390,1001,390,1001,570,000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
135,500
262,300
265,700
292,100
291,800
307,700
333,300
321,600
331,300
342,300
348,700
433,200
443,100
466,300
454,200
468,700
496,800
508,100
524,600
549,700
548,500
567,000
562,200
673,300
662,600
658,400
693,500
808,600
813,600
835,400
852,500
821,700
824,700
862,500
834,800
1,180,100
1,179,600
1,196,700
1,198,900
1,004,300
963,500
948,600
0
932,800
893,600
860,400
896,500
900,600
1,050,300
1,048,700
1,071,700
1,084,300
1,266,000
1,252,000
1,243,000
1,074,000
766,000
765,000
780,000
792,000
947,000
961,000
987,000
1,006,000
1,063,000
1,096,000
1,117,000
1,118,000
1,388,000
1,413,000
1,415,000
1,434,000
1,603,000
1,983,000
2,428,000
2,530,000
2,598,000