Alto Ingredients Inc
Buy, Hold or Sell?
Let's analyze Alto Ingredients Inc together
I guess you are interested in Alto Ingredients 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 Alto Ingredients 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 Alto Ingredients Inc
I send you an email if I find something interesting about Alto Ingredients Inc.
1. Quick Overview
1.1. Quick analysis of Alto Ingredients Inc (30 sec.)
1.2. What can you expect buying and holding a share of Alto Ingredients Inc? (30 sec.)
How much money do you get?
What is your share worth?
+ What do you gain per year?
2. Detailed Analysis
2.1. Valuation of Alto Ingredients Inc (5 min.)
2.2. Growth of Alto Ingredients Inc (5 min.)
Is Alto Ingredients Inc growing?
Current year | Previous year | Grow | Grow % | |
---|---|---|---|---|
How rich? | $263.9m | $300.1m | -$30.6m | -11.4% |
How much money is Alto Ingredients Inc making?
Current year | Previous year | Grow | Grow % | |
---|---|---|---|---|
Making money | -$9m | -$9.1m | $108.5k | 1.2% |
Net Profit Margin | -3.5% | -2.8% | - | - |
How much money comes from the company's main activities?
2.3. Financial Health of Alto Ingredients Inc (5 min.)
2.4. Comparing to competitors in the Specialty Chemicals industry (5 min.)
Industry Rankings (Specialty Chemicals)
3. Summary and Key Metrics
3.1. What can you expect buying and holding a share of Alto Ingredients Inc?
Welcome investor! Alto Ingredients Inc's management wants to use your money to grow the business. In return you get a share of Alto Ingredients Inc.
First you should know what it really means to hold a share of Alto Ingredients Inc. And how you can make/lose money.
Speculation
The Price per Share of Alto Ingredients Inc is $1.46. 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 Alto Ingredients 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 Alto Ingredients 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 $3.44. Based on the TTM, the Book Value Change Per Share is $-0.11 per quarter. Based on the YOY, the Book Value Change Per Share is $-0.12 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.
How much money are you going to get?
MRQ | TTM | YOY | 5Y | 10Y | ||||||
---|---|---|---|---|---|---|---|---|---|---|
$ | % of Price per Share | $ | % of Price per Share | $ | % of Price per Share | $ | % of Price per Share | $ | % of Price per Share | |
Usd Eps | -0.03 | -2.2% | -0.12 | -8.1% | -0.14 | -9.6% | -0.07 | -4.6% | -0.08 | -5.6% |
Usd Book Value Change Per Share | -0.02 | -1.7% | -0.11 | -7.6% | -0.12 | -8.3% | -0.01 | -0.4% | 0.02 | 1.2% |
Usd Dividend Per Share | 0.00 | 0.3% | 0.00 | 0.3% | 0.00 | 0.3% | 0.01 | 0.6% | 0.01 | 0.5% |
Usd Total Gains Per Share | -0.02 | -1.4% | -0.11 | -7.3% | -0.12 | -8.0% | 0.00 | 0.2% | 0.02 | 1.6% |
Usd Price Per Share | 1.61 | - | 1.98 | - | 2.92 | - | 3.47 | - | 4.31 | - |
Price to Earnings Ratio | -12.63 | - | -6.96 | - | -5.09 | - | -3.70 | - | -15.67 | - |
Price-to-Total Gains Ratio | -78.13 | - | -37.31 | - | -30.85 | - | 611.93 | - | 309.54 | - |
Price to Book Ratio | 0.47 | - | 0.56 | - | 0.75 | - | 0.89 | - | 1.09 | - |
Price-to-Total Gains Ratio | -78.13 | - | -37.31 | - | -30.85 | - | 611.93 | - | 309.54 | - |
When do you get the money?
Usd Investment | |
---|---|
Usd Price Per Share | 1.46 |
Number of shares | 684 |
Gains per Quarter | Trailing 12 Months | 5 Year |
---|---|---|
Usd Dividend Per Share | 0.00 | 0.01 |
Usd Book Value Change Per Share | -0.11 | -0.01 |
Usd Total Gains Per Share | -0.11 | 0.00 |
Gains per Quarter (684 shares) | -73.20 | 1.82 |
Gains per Year (684 shares) | -292.82 | 7.28 |
Years | Return on Investment (TTM) | Return on Investment (5Y) | ||||
---|---|---|---|---|---|---|
Dividend | Book Value gain | Total gains | Dividend | Book Value gain | Total gains | |
Broker costs | - | - | -10 | - | - | -10 |
1 | 11 | -304 | -303 | 23 | -15 | -3 |
2 | 23 | -608 | -596 | 45 | -31 | 4 |
3 | 34 | -912 | -889 | 68 | -46 | 11 |
4 | 45 | -1217 | -1182 | 90 | -61 | 18 |
5 | 57 | -1521 | -1475 | 113 | -77 | 25 |
6 | 68 | -1825 | -1768 | 136 | -92 | 32 |
7 | 79 | -2129 | -2061 | 158 | -107 | 39 |
8 | 91 | -2433 | -2354 | 181 | -123 | 46 |
9 | 102 | -2737 | -2647 | 204 | -138 | 53 |
10 | 113 | -3041 | -2940 | 226 | -153 | 60 |
How sure are you?
Based on the past periods, how sure are you to get value out of your investment.
Linear %
Trailing 12 Months | 3Y | 5 Year | 10 Year | ALLTIME | ||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
% | % | % | % | % | ||||||||||||||||
Earnings Per Share | 0.0 | 4.0 | 0.0 | 0.0% | 3.0 | 9.0 | 0.0 | 25.0% | 7.0 | 13.0 | 0.0 | 35.0% | 11.0 | 29.0 | 0.0 | 27.5% | 29.0 | 70.0 | 0.0 | 29.3% |
Book Value Change Per Share | 0.0 | 4.0 | 0.0 | 0.0% | 3.0 | 9.0 | 0.0 | 25.0% | 8.0 | 12.0 | 0.0 | 40.0% | 14.0 | 26.0 | 0.0 | 35.0% | 41.0 | 54.0 | 4.0 | 41.4% |
Dividend per Share | 4.0 | 0.0 | 0.0 | 100.0% | 12.0 | 0.0 | 0.0 | 100.0% | 16.0 | 0.0 | 4.0 | 80.0% | 36.0 | 0.0 | 4.0 | 90.0% | 58.0 | 0.0 | 41.0 | 58.6% |
Total Gains per Share | 0.0 | 4.0 | 0.0 | 0.0% | 3.0 | 9.0 | 0.0 | 25.0% | 9.0 | 11.0 | 0.0 | 45.0% | 15.0 | 25.0 | 0.0 | 37.5% | 43.0 | 53.0 | 3.0 | 43.4% |
3.2. Key Performance Indicators
The key performance indicators of Alto Ingredients Inc compared to the Most Recent Quarter (MRQ).
End of day | +/- | Most Recent Quarter | Trailing 12 Months | +/- | Year-Over-Year | +/- | 5 Year | +/- | 10 Year | +/- | |
---|---|---|---|---|---|---|---|---|---|---|---|
Book Value Change Per Share | - | - | -0.025 | -0.111 | +349% | -0.121 | +387% | -0.006 | -77% | 0.017 | -247% |
Book Value Per Share | - | - | 3.444 | 3.517 | -2% | 3.917 | -12% | 3.759 | -8% | 4.084 | -16% |
Current Ratio | - | - | 3.218 | 2.908 | +11% | 2.919 | +10% | 2.505 | +28% | 2.504 | +29% |
Debt To Asset Ratio | - | - | 0.368 | 0.383 | -4% | 0.358 | +3% | 0.401 | -8% | 0.422 | -13% |
Debt To Equity Ratio | - | - | 0.582 | 0.621 | -6% | 0.558 | +4% | 0.743 | -22% | 0.812 | -28% |
Dividend Per Share | - | - | 0.004 | 0.004 | +1% | 0.004 | +1% | 0.008 | -50% | 0.007 | -40% |
Eps | - | - | -0.032 | -0.118 | +271% | -0.140 | +339% | -0.067 | +110% | -0.082 | +156% |
Free Cash Flow Per Share | - | - | 0.236 | 0.011 | +2054% | -0.074 | +131% | 0.023 | +915% | -0.003 | +101% |
Free Cash Flow To Equity Per Share | - | - | 0.126 | 0.020 | +542% | 0.019 | +551% | -0.032 | +125% | -0.023 | +118% |
Gross Profit Margin | - | - | 1.000 | 1.000 | 0% | 1.000 | 0% | 1.000 | 0% | 1.000 | 0% |
Intrinsic Value_10Y_max | - | - | 34.142 | - | - | - | - | - | - | - | - |
Intrinsic Value_10Y_min | - | - | -0.705 | - | - | - | - | - | - | - | - |
Intrinsic Value_1Y_max | - | - | 0.495 | - | - | - | - | - | - | - | - |
Intrinsic Value_1Y_min | - | - | -0.022 | - | - | - | - | - | - | - | - |
Intrinsic Value_3Y_max | - | - | 3.717 | - | - | - | - | - | - | - | - |
Intrinsic Value_3Y_min | - | - | -0.108 | - | - | - | - | - | - | - | - |
Intrinsic Value_5Y_max | - | - | 9.628 | - | - | - | - | - | - | - | - |
Intrinsic Value_5Y_min | - | - | -0.241 | - | - | - | - | - | - | - | - |
Market Cap | 111872500.000 | -10% | 123366250.000 | 151334375.000 | -18% | 223936562.500 | -45% | 265927062.500 | -54% | 330502781.250 | -63% |
Net Profit Margin | - | - | -0.010 | -0.035 | +263% | -0.028 | +189% | -0.015 | +56% | -0.018 | +82% |
Operating Margin | - | - | -0.053 | -0.033 | -38% | -0.027 | -49% | -0.018 | -67% | -0.024 | -54% |
Operating Ratio | - | - | 1.008 | 1.022 | -1% | 1.025 | -2% | 0.999 | +1% | 1.006 | +0% |
Pb Ratio | 0.424 | -10% | 0.467 | 0.559 | -16% | 0.745 | -37% | 0.891 | -48% | 1.091 | -57% |
Pe Ratio | -11.458 | +9% | -12.635 | -6.957 | -45% | -5.090 | -60% | -3.696 | -71% | -15.668 | +24% |
Price Per Share | 1.460 | -10% | 1.610 | 1.975 | -18% | 2.923 | -45% | 3.471 | -54% | 4.313 | -63% |
Price To Free Cash Flow Ratio | 1.547 | -10% | 1.706 | -1.347 | +179% | 6.068 | -72% | 3.299 | -48% | 93.940 | -98% |
Price To Total Gains Ratio | -70.850 | +9% | -78.129 | -37.313 | -52% | -30.847 | -61% | 611.931 | -113% | 309.541 | -125% |
Quick Ratio | - | - | 2.007 | 1.820 | +10% | 1.506 | +33% | 1.351 | +49% | 1.461 | +37% |
Return On Assets | - | - | -0.006 | -0.020 | +246% | -0.019 | +230% | -0.008 | +44% | -0.009 | +59% |
Return On Equity | - | - | -0.009 | -0.033 | +258% | -0.030 | +224% | -0.019 | +104% | -0.021 | +127% |
Total Gains Per Share | - | - | -0.021 | -0.107 | +419% | -0.117 | +466% | 0.003 | -875% | 0.024 | -187% |
Usd Book Value | - | - | 263925000.000 | 269491000.000 | -2% | 300138500.000 | -12% | 288006850.000 | -8% | 312937450.000 | -16% |
Usd Book Value Change Per Share | - | - | -0.025 | -0.111 | +349% | -0.121 | +387% | -0.006 | -77% | 0.017 | -247% |
Usd Book Value Per Share | - | - | 3.444 | 3.517 | -2% | 3.917 | -12% | 3.759 | -8% | 4.084 | -16% |
Usd Dividend Per Share | - | - | 0.004 | 0.004 | +1% | 0.004 | +1% | 0.008 | -50% | 0.007 | -40% |
Usd Eps | - | - | -0.032 | -0.118 | +271% | -0.140 | +339% | -0.067 | +110% | -0.082 | +156% |
Usd Free Cash Flow | - | - | 18077000.000 | 839250.000 | +2054% | -5671000.000 | +131% | 1780800.000 | +915% | -224500.000 | +101% |
Usd Free Cash Flow Per Share | - | - | 0.236 | 0.011 | +2054% | -0.074 | +131% | 0.023 | +915% | -0.003 | +101% |
Usd Free Cash Flow To Equity Per Share | - | - | 0.126 | 0.020 | +542% | 0.019 | +551% | -0.032 | +125% | -0.023 | +118% |
Usd Market Cap | 111872500.000 | -10% | 123366250.000 | 151334375.000 | -18% | 223936562.500 | -45% | 265927062.500 | -54% | 330502781.250 | -63% |
Usd Price Per Share | 1.460 | -10% | 1.610 | 1.975 | -18% | 2.923 | -45% | 3.471 | -54% | 4.313 | -63% |
Usd Profit | - | - | -2441000.000 | -9054250.000 | +271% | -9162750.000 | +275% | -4278150.000 | +75% | -5837775.000 | +139% |
Usd Revenue | - | - | 251814000.000 | 250634000.000 | +0% | 319438000.000 | -21% | 287500200.000 | -12% | 325924500.000 | -23% |
Usd Total Gains Per Share | - | - | -0.021 | -0.107 | +419% | -0.117 | +466% | 0.003 | -875% | 0.024 | -187% |
EOD | +4 -4 | MRQ | TTM | +26 -9 | YOY | +24 -11 | 5Y | +19 -16 | 10Y | +18 -17 |
3.3 Fundamental Score
Penke's Stock Scanner
Indicator | Condition | Value | ||
---|---|---|---|---|
Price to Earnings Ratio (EOD) | Between | 0-15 | -11.458 | |
Price to Book Ratio (EOD) | Between | 0-1 | 0.424 | |
Net Profit Margin (MRQ) | Greater than | 0 | -0.010 | |
Operating Margin (MRQ) | Greater than | 0 | -0.053 | |
Quick Ratio (MRQ) | Greater than | 1 | 2.007 | |
Current Ratio (MRQ) | Greater than | 1 | 3.218 | |
Debt to Asset Ratio (MRQ) | Less than | 1 | 0.368 | |
Debt to Equity Ratio (MRQ) | Less than | 1 | 0.582 | |
Return on Equity (MRQ) | Greater than | 0.15 | -0.009 | |
Return on Assets (MRQ) | Greater than | 0.05 | -0.006 | |
Total | 5/10 (50.0%) |
3.4 Technical Score
Penke's Symbol Scanner
Indicator | Condition | Value | ||
---|---|---|---|---|
Rsi | Greater than | 50 | 46.666 | |
Ma 20 | Greater than | Ma 50 | 1.465 | |
Ma 50 | Greater than | Ma 100 | 1.595 | |
Ma 100 | Greater than | Ma 200 | 1.546 | |
Open | Greater than | Close | 1.430 | |
Total | 1/5 (20.0%) |
4. In-depth Analysis
4.1 About Alto Ingredients Inc
- https://www.altoingredients.com
- Specialty Chemicals
- 460
- 1300 South Second Street, Pekin, IL, United States, 61554
Google Maps Bing Maps
Alto Ingredients, Inc. produces, distributes, and markets specialty alcohols, renewable fuel, and essential ingredients in the United States. The company operates in three segments: Marketing and Distribution, Pekin Campus Production, and Western Production. It offers specialty alcohols used in mouthwash, cosmetics, pharmaceuticals, hand sanitizers, disinfectants, and cleaners for health, home, and beauty markets; grain neutral spirits used in alcoholic beverages and vinegar, as well as corn germ used in corn oils in the food and beverage markets; alcohols and other products for paint applications and fertilizers in the industrial and agriculture markets; and essential ingredients include dried yeast, corn protein meal, corn protein feed, distiller's grains, and liquid feed for commercial animal feed and pet food applications, as well as yeast for human consumption. The company also provides fuel-grade ethanol used as transportation fuel and distillers corn oil used as a biodiesel feedstock, as well as fuel-grade ethanol produced by third parties. In addition, it offers transportation, storage, and delivery services through third-party service providers. The company sells ethanol to integrated oil companies and gasoline marketers; essential ingredient feed products to dairies and feedlots; and corn oil to poultry, renewable diesel, and biodiesel customers. It operates alcohol production facilities. The company was formerly known as Pacific Ethanol, Inc. and changed its name to Alto Ingredients, Inc. in January 2021. Alto Ingredients, Inc. was founded in 2003 and is headquartered in Pekin, Illinois.
Fundamental data was last updated by Penke on 2024-11-14 09:49:05.
4.2 In-depth Summary
4.2.1. Financial Health Summary
Compared to previous year | Compared 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. |
Compared to previous year | Compared to industry | |
---|---|---|
The company is operating very inefficient. | ||
The company is inefficient in keeping operating costs low. |
Compared to previous year | Compared to industry | |
---|---|---|
The company is able to pay all its short-term debts. | ||
The company is very able to pay all its short-term debts with the most liquid assets. |
Compared to previous year | Compared to industry | |
---|---|---|
The company is very able to pay all its debts by selling its assets. | ||
The company is very able to pay all its debts with equity. |
4.2.2. Valuation Summary
Compared to previous year | Compared 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. |
4.3 Financial Health
4.3.1. Profitability
4.3.1 Profitability
4.3.1.1. Net Profit Margin
- Above 10% is considered healthy but always compare Alto Ingredients Inc to the Specialty Chemicals industry mean.
- A Net Profit Margin of -1.0% means that $-0.01 for each $1 in revenue is generated as profit.
Let's take a look of the Net Profit Margin trends of Alto Ingredients Inc:
Trends
- The YOY is -2.8%. Compared to the TTM, the mid term is trending down. -2
- The 5Y is -1.5%. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is -1.8%. Compared to the 5Y term, the 10Y term is trending up. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | -1.0% | TTM | -3.5% | +2.6% | |
TTM | -3.5% | YOY | -2.8% | -0.7% | |
TTM | -3.5% | 5Y | -1.5% | -2.0% | |
5Y | -1.5% | 10Y | -1.8% | +0.2% |
Compared to industry (Specialty Chemicals)
Let compare the company's Net Profit Margin with the average (mean) in the Specialty Chemicals industry:
- The MRQ average (mean) in the Specialty Chemicals industry is 4.4%. trending down. -2
- The TTM average (mean) in the Specialty Chemicals industry is 3.7%. trending down. -2
4.3.1.2. Return on Assets
- Above 5% is considered healthy but always compare Alto Ingredients Inc to the Specialty Chemicals industry mean.
- -0.6% Return on Assets means that Alto Ingredients Inc generated $-0.01 profit for each $1 in assets.
Let's take a look of the Return on Assets trends of Alto Ingredients Inc:
Trends
- The YOY is -1.9%. Compared to the TTM, the mid term is trending down. -2
- The 5Y is -0.8%. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is -0.9%. Compared to the 5Y term, the 10Y term is trending up. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | -0.6% | TTM | -2.0% | +1.4% | |
TTM | -2.0% | YOY | -1.9% | -0.1% | |
TTM | -2.0% | 5Y | -0.8% | -1.2% | |
5Y | -0.8% | 10Y | -0.9% | +0.1% |
Compared to industry (Specialty Chemicals)
Let compare the company's Return on Assets with the average (mean) in the Specialty Chemicals industry:
- The MRQ average (mean) in the Specialty Chemicals industry is 1.1%. trending down. -2
- The TTM average (mean) in the Specialty Chemicals industry is 0.9%. trending down. -2
4.3.1.3. Return on Equity
- Above 15%-20% is considered healthy but always compare Alto Ingredients Inc to the Specialty Chemicals industry mean.
- -0.9% Return on Equity means Alto Ingredients Inc generated $-0.01 for each $1 the owners (shareholders) invested.
Let's take a look of the Return on Equity trends of Alto Ingredients Inc:
Trends
- The YOY is -3.0%. Compared to the TTM, the mid term is trending down. -2
- The 5Y is -1.9%. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is -2.1%. Compared to the 5Y term, the 10Y term is trending up. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | -0.9% | TTM | -3.3% | +2.4% | |
TTM | -3.3% | YOY | -3.0% | -0.3% | |
TTM | -3.3% | 5Y | -1.9% | -1.4% | |
5Y | -1.9% | 10Y | -2.1% | +0.2% |
Compared to industry (Specialty Chemicals)
Let compare the company's Return on Equity with the average (mean) in the Specialty Chemicals industry:
- The MRQ average (mean) in the Specialty Chemicals industry is 2.0%. trending down. -2
- The TTM average (mean) in the Specialty Chemicals industry is 1.8%. trending down. -2
4.3.2. Operating Efficiency of Alto Ingredients Inc.
4.3.2. Operating Efficiency
4.3.2.1. Operating Margin
- Measures how much profit Alto Ingredients 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 Alto Ingredients Inc to the Specialty Chemicals industry mean.
- An Operating Margin of -5.3% means the company generated $-0.05 for each $1 in revenue (before taxes).
Let's take a look of the Operating Margin trends of Alto Ingredients Inc:
Trends
- The YOY is -2.7%. Compared to the TTM, the mid term is trending down. -2
- The 5Y is -1.8%. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is -2.4%. Compared to the 5Y term, the 10Y term is trending up. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | -5.3% | TTM | -3.3% | -2.0% | |
TTM | -3.3% | YOY | -2.7% | -0.6% | |
TTM | -3.3% | 5Y | -1.8% | -1.5% | |
5Y | -1.8% | 10Y | -2.4% | +0.7% |
Compared to industry (Specialty Chemicals)
Let compare the company's Operating Margin with the average (mean) in the Specialty Chemicals industry:
- The MRQ average (mean) in the Specialty Chemicals industry is 8.1%. trending down. -2
- The TTM average (mean) in the Specialty Chemicals industry is 5.4%. trending down. -2
4.3.2.2. Operating Ratio
- Below 1 is considered healthy (always compare to Specialty Chemicals industry mean).
- An Operation Ratio of 1.01 means that the operating costs are $1.01 for each $1 in net sales.
Let's take a look of the Operating Ratio trends of Alto Ingredients Inc:
Trends
- The YOY is 1.025. Compared to the TTM, the mid term is trending down. +2
- The 5Y is 0.999. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is 1.006. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 1.008 | TTM | 1.022 | -0.014 | |
TTM | 1.022 | YOY | 1.025 | -0.003 | |
TTM | 1.022 | 5Y | 0.999 | +0.023 | |
5Y | 0.999 | 10Y | 1.006 | -0.007 |
Compared to industry (Specialty Chemicals)
Let compare the company's Operating Ratio with the average (mean) in the Specialty Chemicals industry:
- The MRQ average (mean) in the Specialty Chemicals industry is 1.318. trending down. +2
- The TTM average (mean) in the Specialty Chemicals industry is 1.206. trending down. +2
4.4.3. Liquidity of Alto Ingredients Inc.
4.4.3. Liquidity
4.4.3.1. Current Ratio
- Above 1.5 is considered healthy (always compare to Specialty Chemicals industry mean).
- A Current Ratio of 3.22 means the company has $3.22 in assets for each $1 in short-term debts.
Let's take a look of the Current Ratio trends of Alto Ingredients Inc:
Trends
- The YOY is 2.919. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 2.505. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is 2.504. Compared to the 5Y term, the 10Y term is trending up. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 3.218 | TTM | 2.908 | +0.311 | |
TTM | 2.908 | YOY | 2.919 | -0.012 | |
TTM | 2.908 | 5Y | 2.505 | +0.403 | |
5Y | 2.505 | 10Y | 2.504 | +0.001 |
Compared to industry (Specialty Chemicals)
Let compare the company's Current Ratio with the average (mean) in the Specialty Chemicals industry:
- The MRQ average (mean) in the Specialty Chemicals industry is 1.804. trending up. +2
- The TTM average (mean) in the Specialty Chemicals industry is 1.863. trending up. +2
4.4.3.2. Quick Ratio
- Above 1 is considered healthy but always compare Alto Ingredients Inc to the Specialty Chemicals industry mean.
- A Quick Ratio of 2.01 means the company can pay off $2.01 for each $1 in debt (using most liquid assets).
Let's take a look of the Quick Ratio trends of Alto Ingredients Inc:
Trends
- The YOY is 1.506. Compared to the TTM, the mid term is trending up. +2
- The 5Y is 1.351. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is 1.461. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 2.007 | TTM | 1.820 | +0.187 | |
TTM | 1.820 | YOY | 1.506 | +0.315 | |
TTM | 1.820 | 5Y | 1.351 | +0.470 | |
5Y | 1.351 | 10Y | 1.461 | -0.111 |
Compared to industry (Specialty Chemicals)
Let compare the company's Quick Ratio with the average (mean) in the Specialty Chemicals industry:
- The MRQ average (mean) in the Specialty Chemicals industry is 0.810. trending up. +2
- The TTM average (mean) in the Specialty Chemicals industry is 0.877. trending up. +2
4.5.4. Solvency of Alto Ingredients Inc.
4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio
- Below 1 (100%) is considered healthy but always compare Alto Ingredients Inc to Specialty Chemicals industry mean.
- A Debt to Asset Ratio of 0.37 means that Alto Ingredients Inc assets are financed with 36.8% credit (debt) and the remaining percentage (100% - 36.8%) is financed by its owners/shareholders.
Let's take a look of the Debt to Asset Ratio trends of Alto Ingredients Inc:
Trends
- The YOY is 0.358. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 0.401. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 0.422. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 0.368 | TTM | 0.383 | -0.015 | |
TTM | 0.383 | YOY | 0.358 | +0.025 | |
TTM | 0.383 | 5Y | 0.401 | -0.018 | |
5Y | 0.401 | 10Y | 0.422 | -0.021 |
Compared to industry (Specialty Chemicals)
Let compare the company's Debt to Asset Ratio with the average (mean) in the Specialty Chemicals industry:
- The MRQ average (mean) in the Specialty Chemicals industry is 0.427. trending down. +2
- The TTM average (mean) in the Specialty Chemicals industry is 0.426. trending down. +2
4.5.4.2. Debt to Equity Ratio
- Below 2 is considered healthy but always compare Alto Ingredients Inc to the Specialty Chemicals industry mean.
- A Debt to Equity ratio of 58.2% means that company has $0.58 debt for each $1 in shareholders equity.
Let's take a look of the Debt to Equity Ratio trends of Alto Ingredients Inc:
Trends
- The YOY is 0.558. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 0.743. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 0.812. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 0.582 | TTM | 0.621 | -0.039 | |
TTM | 0.621 | YOY | 0.558 | +0.062 | |
TTM | 0.621 | 5Y | 0.743 | -0.123 | |
5Y | 0.743 | 10Y | 0.812 | -0.069 |
Compared to industry (Specialty Chemicals)
Let compare the company's Debt to Equity Ratio with the average (mean) in the Specialty Chemicals industry:
- The MRQ average (mean) in the Specialty Chemicals industry is 0.778. trending down. +2
- The TTM average (mean) in the Specialty Chemicals industry is 0.767. trending down. +2
4.6. Market Valuation
4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio
- Above 15 is considered overpriced but always compare Alto Ingredients Inc to the Specialty Chemicals industry mean.
- A PE ratio of -12.63 means the investor is paying $-12.63 for every $1 in earnings.
Let's take a look of the Price to Earnings Ratio trends of Alto Ingredients Inc:
Trends
- The YOY is -5.090. Compared to the TTM, the mid term is trending down. +2
- The 5Y is -3.696. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is -15.668. Compared to the 5Y term, the 10Y term is trending up. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
EOD | -11.458 | MRQ | -12.635 | +1.177 | |
MRQ | -12.635 | TTM | -6.957 | -5.678 | |
TTM | -6.957 | YOY | -5.090 | -1.867 | |
TTM | -6.957 | 5Y | -3.696 | -3.262 | |
5Y | -3.696 | 10Y | -15.668 | +11.973 |
Compared to industry (Specialty Chemicals)
Let compare the company's Price to Earnings Ratio with the average (mean) in the Specialty Chemicals industry:
- The MRQ average (mean) in the Specialty Chemicals industry is 16.617. trending down. -2
- The TTM average (mean) in the Specialty Chemicals industry is 17.147. trending down. -2
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 Alto Ingredients Inc:
- The EOD is 1.547. Based on how much money comes from the company's main activities, the company is cheap. +2
- The MRQ is 1.706. Based on how much money comes from the company's main activities, the company is cheap. +2
- The TTM is -1.347. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
- The YOY is 6.068. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 3.299. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 93.940. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
EOD | 1.547 | MRQ | 1.706 | -0.159 | |
MRQ | 1.706 | TTM | -1.347 | +3.053 | |
TTM | -1.347 | YOY | 6.068 | -7.415 | |
TTM | -1.347 | 5Y | 3.299 | -4.646 | |
5Y | 3.299 | 10Y | 93.940 | -90.642 |
Compared to industry (Specialty Chemicals)
Let compare the company's priceToFreeCashFlowRatio with the average (mean) in the Specialty Chemicals industry:
- The MRQ average (mean) in the Specialty Chemicals industry is 8.719. trending down. +2
- The TTM average (mean) in the Specialty Chemicals industry is 3.264. trending down. -2
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio
- At or below 1 is considered healthy (always compare to Specialty Chemicals industry mean).
- A PB ratio of 0.47 means the investor is paying $0.47 for each $1 in book value.
Let's take a look of the Price to Book Ratio trends of Alto Ingredients Inc:
Trends
- The YOY is 0.745. Compared to the TTM, the mid term is trending down. +2
- The 5Y is 0.891. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 1.091. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
EOD | 0.424 | MRQ | 0.467 | -0.044 | |
MRQ | 0.467 | TTM | 0.559 | -0.092 | |
TTM | 0.559 | YOY | 0.745 | -0.186 | |
TTM | 0.559 | 5Y | 0.891 | -0.332 | |
5Y | 0.891 | 10Y | 1.091 | -0.199 |
Compared to industry (Specialty Chemicals)
Let compare the company's Price to Book Ratio with the average (mean) in the Specialty Chemicals industry:
- The MRQ average (mean) in the Specialty Chemicals industry is 1.741. trending down. +2
- The TTM average (mean) in the Specialty Chemicals industry is 1.776. trending down. +2
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 Alto Ingredients Inc.
4.8.1. Institutions holding Alto Ingredients Inc
Institutions are holding 33.768% of the shares of Alto Ingredients Inc.
Date | Name | Total Shares | Total Assets | Current Shares | Change | % |
---|---|---|---|---|---|---|
2024-06-30 | Vanguard Group Inc | 4.6334 | 0.0001 | 3550392 | -37056 | -1.0329 |
2024-06-30 | Hotchkis & Wiley Capital Management LLC | 4.4464 | 0.0172 | 3407120 | 300320 | 9.6665 |
2024-06-30 | BlackRock Inc | 2.7434 | 0.0001 | 2102136 | 131523 | 6.6742 |
2024-06-30 | Charles Schwab Investment Management Inc | 2.7273 | 0.0006 | 2089824 | -604840 | -22.4458 |
2024-06-30 | Dimensional Fund Advisors, Inc. | 2.4434 | 0.0007 | 1872296 | -415028 | -18.1447 |
2024-06-30 | Renaissance Technologies Corp | 2.1887 | 0.0041 | 1677121 | 583967 | 53.4204 |
2024-06-30 | D. E. Shaw & Co LP | 1.5252 | 0.0016 | 1168735 | -125474 | -9.695 |
2024-09-30 | Creative Financial Designs Inc | 1.4689 | 0.1528 | 1125552 | 93054 | 9.0125 |
2024-06-30 | Geode Capital Management, LLC | 1.1562 | 0.0001 | 885926 | 304 | 0.0343 |
2024-06-30 | Bridgeway Capital Management, LLC | 0.6938 | 0.018 | 531649 | 148284 | 38.6796 |
2024-06-30 | Millennium Management LLC | 0.653 | 0.0003 | 500331 | -103312 | -17.1148 |
2024-06-30 | Susquehanna International Group, LLP | 0.6483 | 0.0001 | 496792 | -919969 | -64.9347 |
2024-06-30 | Bank of America Corp | 0.5886 | 0.0001 | 451046 | 32560 | 7.7804 |
2024-06-30 | Amvescap Plc. | 0.5735 | 0.0001 | 439458 | 5112 | 1.1769 |
2024-06-30 | Ancora Advisors LLC | 0.5334 | 0.0146 | 408705 | -9344 | -2.2351 |
2024-06-30 | Ameriprise Financial Inc | 0.5118 | 0.0002 | 392135 | 5600 | 1.4488 |
2024-06-30 | Qube Research & Technologies | 0.4598 | 0.0008 | 352293 | -341822 | -49.2457 |
2024-06-30 | Manufacturers Life Insurance Co | 0.459 | 0.0005 | 351748 | 114571 | 48.3061 |
2024-06-30 | Panagora Asset Management Inc | 0.3617 | 0.002 | 277136 | 277136 | 0 |
2024-06-30 | State Street Corp | 0.3462 | 0 | 265297 | 0 | 0 |
Total | 29.162 | 0.214 | 22345692 | -864414 | -3.9% |
4.9.2. Funds holding Alto Ingredients Inc
Date | Name | Total Shares | Total Assets | Current Shares | Change | % |
---|---|---|---|---|---|---|
2024-09-30 | Vanguard Total Stock Mkt Idx Inv | 3.1845 | 0.0002 | 2440141 | 0 | 0 |
2024-10-31 | Schwab Fundamental U.S. Small CompanyETF | 1.5056 | 0.0217 | 1153657 | 0 | 0 |
2024-09-30 | Vanguard Institutional Extnd Mkt Idx Tr | 1.361 | 0.0015 | 1042887 | 0 | 0 |
2024-10-31 | iShares Global Agriculture ETF Comm | 0.8856 | 0.6113 | 678631 | -7891 | -1.1494 |
2024-10-31 | Invesco FTSE RAFI US 1500 Small-Mid ETF | 0.5765 | 0.0311 | 441762 | 0 | 0 |
2024-09-30 | Fidelity Extended Market Index | 0.5144 | 0.0015 | 394187 | -1592 | -0.4022 |
2024-09-30 | DFA US Targeted Value I | 0.4339 | 0.0039 | 332469 | 0 | 0 |
2024-06-30 | Bridgeway Omni Small-Cap Value | 0.3941 | 0.0364 | 302000 | 50000 | 19.8413 |
2024-06-30 | Bridgeway Omni Small-Cap Value N | 0.3941 | 0.0364 | 302000 | 50000 | 19.8413 |
2024-09-30 | Ancora Micro Cap | 0.3933 | 1.1221 | 301349 | 0 | 0 |
2024-10-31 | Dimensional US Targeted Value ETF | 0.3661 | 0.0048 | 280532 | 0 | 0 |
2024-06-30 | Empower Small Cap Value Inv | 0.3413 | 0.0843 | 261500 | 75400 | 40.5159 |
2024-10-31 | EA Bridgeway Omni Small-Cap Value ETF | 0.3195 | 0.0305 | 244829 | 0 | 0 |
2024-09-30 | Schwab Fundamental US Small Company Idx | 0.2937 | 0.0202 | 225027 | -113992 | -33.6241 |
2024-10-31 | iShares Micro-Cap ETF | 0.2189 | 0.0332 | 167715 | 0 | 0 |
2024-09-30 | BlackRock Extended Equity Market K | 0.2095 | 0.0018 | 160559 | -68 | -0.0423 |
2024-09-30 | DFA US Small Cap Value I | 0.2079 | 0.0015 | 159323 | 0 | 0 |
2024-10-31 | Dimensional US Small Cap ETF | 0.1957 | 0.003 | 149935 | 0 | 0 |
2024-09-30 | DFA US Small Cap I | 0.1725 | 0.0013 | 132190 | -31636 | -19.3107 |
2024-09-30 | Ancora MicroCap I | 0.1653 | 1.0745 | 126671 | 0 | 0 |
Total | 12.1334 | 3.1212 | 9297364 | +20221 | +0.2% |
5.3. Insider Transactions
Insiders are holding 4.828% of the shares of Alto Ingredients Inc.
5. Financial Statements
5.1. Reversals in quarterly reports
I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.
5.2. Latest Balance Sheet
Balance Sheet of 2024-09-30. Currency in USD. All numbers in thousands.
Summary
As reported | |
---|---|
Total Liabilities | 153,486 |
Total Stockholder Equity | + 263,925 |
Total Assets | = 417,411 |
Assets
Total Current Assets
Long-term Assets
Property Plant Equipment | 258,175 |
Long-term Assets Other | 6,029 |
Long-term Assets (as reported) | 272,261 |
---|---|
Long-term Assets (calculated) | 264,204 |
+/- | 8,057 |
Liabilities & Shareholders' Equity
Total Current Liabilities
Long-term Liabilities
Long-term Liabilities (as reported) | 108,384 |
---|---|
Long-term Liabilities (calculated) | 0 |
+/- | 108,384 |
5.3. Balance Sheets Structured
Currency in USD. All numbers in thousands.
Trend | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2003-12-31 | 2003-09-30 | 2003-06-30 | 2003-03-31 | 2002-12-31 | 2002-09-30 | 2002-06-30 | 2002-03-31 | 2001-12-31 | 2001-09-30 | 2001-06-30 | 2001-03-31 | 2000-12-31 | 2000-09-30 | 2000-06-30 | 2000-03-31 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
> Total Assets |
| 417,411 | 432,498 | 434,635 | 462,897 | 461,102 | 471,410 | 459,904 | 478,321 | 454,668 | 531,319 | 497,868 | 484,953 | 483,404 | 499,204 | 501,116 | 476,818 | 489,462 | 497,129 | 571,109 | 612,495 | 652,860 | 685,820 | 699,021 | 659,981 | 688,547 | 723,232 | 724,479 | 720,296 | 730,650 | 684,577 | 681,754 | 708,238 | 657,126 | 665,720 | 643,199 | 675,143 | 668,034 | 282,946 | 275,225 | 299,502 | 280,132 | 272,713 | 260,007 | 241,049 | 226,469 | 230,397 | 214,963 | 214,963 | 227,662 | 215,031 | 221,649 | 232,476 | 245,443 | 244,700 | 237,660 | 234,083 | 55,471 | 55,611 | 231,893 | 298,819 | 548,063 | 559,413 | 574,159 | 616,834 | 659,297 | 695,993 | 657,645 | 651,600 | 615,884 | 545,601 | 550,833 | 453,820 | 288,226 | 283,162 | 48,185 | 48,185 | 40,345 | 41,538 | 42,511 | 4,045 | 4,474 | 4,858 | 5,023 | 5,482 | 5,853 | 6,254 | 6,668 | 7,769 | 8,695 | 9,243 | 5,060 | 5,060 | 4,332 | 4,596 | 4,590 | 4,590 | 4,554 | 4,120 | 4,280 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Total Current Assets |
| 145,150 | 153,658 | 150,843 | 168,770 | 168,205 | 179,529 | 171,604 | 199,121 | 186,306 | 273,488 | 241,213 | 229,526 | 226,598 | 244,250 | 241,588 | 214,046 | 137,715 | 131,790 | 199,297 | 248,564 | 161,936 | 174,459 | 176,697 | 168,804 | 192,266 | 220,705 | 214,531 | 203,246 | 212,818 | 220,771 | 213,264 | 235,201 | 197,218 | 203,334 | 170,233 | 197,942 | 182,954 | 117,664 | 110,565 | 139,551 | 119,771 | 112,413 | 99,787 | 79,377 | 63,274 | 71,435 | 57,432 | 57,432 | 68,965 | 53,998 | 58,212 | 66,748 | 77,298 | 73,162 | 63,915 | 57,962 | 48,963 | 18,256 | 30,369 | 48,776 | 39,168 | 39,596 | 39,727 | 71,891 | 106,009 | 120,074 | 111,158 | 82,193 | 88,953 | 102,122 | 97,821 | 127,045 | 127,177 | 160,928 | 14,780 | 14,780 | 16,353 | 20,780 | 24,307 | 3,955 | 4,231 | 4,210 | 4,288 | 4,679 | 4,999 | 5,333 | 5,670 | 6,703 | 5,119 | 8,319 | 4,417 | 4,417 | 3,560 | 3,802 | 3,742 | 3,742 | 3,621 | 3,394 | 3,525 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash And Cash Equivalents |
| 38,494 | 28,411 | 42,072 | 45,480 | 26,162 | 22,739 | 21,173 | 36,456 | 28,458 | 57,376 | 36,184 | 50,612 | 36,029 | 50,796 | 44,146 | 47,667 | 38,730 | 29,783 | 26,779 | 18,997 | 18,921 | 16,513 | 21,751 | 26,627 | 56,093 | 62,581 | 57,380 | 49,489 | 56,923 | 91,454 | 73,734 | 68,590 | 40,639 | 31,673 | 19,207 | 52,712 | 53,056 | 49,262 | 42,274 | 62,084 | 56,256 | 25,923 | 7,846 | 5,151 | 9,175 | 6,983 | 7,586 | 7,586 | 18,671 | 5,666 | 4,981 | 8,914 | 16,808 | 9,832 | 8,450 | 8,736 | 1,644 | 1,975 | 2,923 | 17,545 | 11,336 | 12,073 | 8,365 | 11,466 | 13,979 | 19,102 | 21,071 | 5,707 | 10,290 | 35,929 | 30,175 | 44,053 | 100,738 | 139,995 | 4,521 | 4,521 | 11,344 | 16,428 | 20,744 | 188 | 361 | 231 | 109 | 96 | 460 | 1,135 | 112 | 909 | 2,606 | 880 | 265 | 265 | 288 | 744 | 1,040 | 1,040 | 509 | 1,147 | 897 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Short-term Investments |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18,500 | 0 | 0 | 101 | 101 | 101 | 4,175 | 7,780 | 7,452 | 7,555 | 15,435 | 19,353 | 19,177 | 14,457 | 19,974 | 39,119 | 0 | 0 | 2,750 | 2,750 | 0 | 0 | 0 | 0 | 3,369 | 3,544 | 3,953 | 4,313 | 4,270 | 3,854 | 5,276 | 5,309 | 1,973 | 6,756 | 1,915 | 1,915 | 1,903 | 1,528 | 790 | 790 | 777 | 759 | 748 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Receivables |
| 52,038 | 64,081 | 58,081 | 58,729 | 66,065 | 63,367 | 66,537 | 68,655 | 76,455 | 92,744 | 92,996 | 86,888 | 78,424 | 67,043 | 56,458 | 43,491 | 44,465 | 48,871 | 52,264 | 74,307 | 69,297 | 68,014 | 78,402 | 68,248 | 67,644 | 72,518 | 74,217 | 81,087 | 72,411 | 52,165 | 69,745 | 92,005 | 74,938 | 78,060 | 69,534 | 72,000 | 65,476 | 28,591 | 27,342 | 34,612 | 30,474 | 43,063 | 51,426 | 35,296 | 27,102 | 36,192 | 26,051 | 26,051 | 27,513 | 24,279 | 29,122 | 28,140 | 28,244 | 34,281 | 32,340 | 25,855 | 17,465 | 11,067 | 12,413 | 12,765 | 12,440 | 10,175 | 11,022 | 23,823 | 30,837 | 35,804 | 28,011 | 28,034 | 22,767 | 19,180 | 23,242 | 29,322 | 15,541 | 12,765 | 5,084 | 5,084 | 2,419 | 2,170 | 2,269 | 139 | 91 | 310 | 102 | 156 | 173 | 231 | 175 | 150 | 288 | 416 | 136 | 136 | 1,191 | 1,437 | 1,814 | 1,814 | 2,306 | 1,450 | 1,829 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other Current Assets |
| 6,604 | 11,732 | 8,080 | 11,950 | 6,213 | 5,919 | 5,217 | 9,340 | 8,966 | 11,081 | 10,245 | 9,301 | 5,413 | 8,932 | 5,339 | 4,786 | 2,887 | 3,630 | 4,873 | 6,868 | 8,018 | 9,180 | 8,673 | 11,254 | 10,367 | 8,871 | 6,082 | 3,028 | 3,026 | 2,483 | 3,233 | 3,612 | 5,781 | 4,055 | 6,222 | 6,437 | 5,084 | 12,926 | 14,678 | 12,710 | 2,197 | 1,033 | 2,877 | 3,229 | 2,036 | 2,774 | 2,129 | 0 | 2,312 | 1,720 | 2,473 | 4,324 | 3,636 | 2,057 | 2,361 | 3,350 | 2,292 | 268 | 1,598 | 1,330 | 2,509 | 2,186 | 3,349 | 3,599 | 4,079 | 3,926 | 5,021 | 5,243 | 3,735 | 5,784 | 3,371 | 2,307 | 1,837 | 3,331 | 86 | 0 | 60 | 5 | 353 | 3,228 | 322 | 125 | 125 | 114 | 96 | 113 | 108 | 335 | 251 | 268 | 32 | 0 | 178 | 93 | 99 | 0 | 30 | 38 | 51 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Long-term Assets |
| 272,261 | 278,840 | 283,792 | 294,127 | 292,897 | 291,881 | 288,300 | 279,200 | 268,362 | 257,831 | 256,655 | 255,427 | 256,806 | 254,954 | 259,528 | 262,772 | 351,747 | 365,339 | 371,812 | 363,931 | 490,924 | 511,361 | 522,324 | 491,177 | 496,281 | 502,527 | 509,948 | 517,050 | 517,832 | 463,806 | 468,490 | 473,037 | 459,908 | 462,386 | 472,966 | 477,201 | 485,080 | 165,282 | 164,660 | 159,951 | 160,361 | 160,300 | 160,220 | 161,672 | 163,195 | 158,962 | 157,531 | 157,531 | 158,697 | 161,033 | 163,437 | 165,728 | 168,145 | 171,538 | 173,745 | 176,121 | 6,508 | 37,355 | 201,524 | 250,043 | 508,895 | 519,817 | 534,432 | 544,943 | 553,288 | 575,919 | 546,487 | 569,407 | 526,931 | 443,479 | 453,012 | 326,775 | 161,049 | 122,234 | 33,405 | 33,405 | 23,992 | 20,757 | 18,205 | 91 | 244 | 648 | 735 | 803 | 854 | 921 | 998 | 1,067 | 3,575 | 923 | 643 | 643 | 772 | 794 | 848 | 848 | 934 | 726 | 754 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property Plant Equipment |
| 258,175 | 265,297 | 270,407 | 271,345 | 272,269 | 271,126 | 267,218 | 258,006 | 246,370 | 236,950 | 236,095 | 235,963 | 237,034 | 234,836 | 237,887 | 240,532 | 327,961 | 340,575 | 348,357 | 356,872 | 481,601 | 502,711 | 514,574 | 482,657 | 488,591 | 495,274 | 502,545 | 508,352 | 509,369 | 453,011 | 460,192 | 465,190 | 452,478 | 454,775 | 461,275 | 464,960 | 472,632 | 160,828 | 160,179 | 155,302 | 155,771 | 155,528 | 153,973 | 155,194 | 156,309 | 150,915 | 150,409 | 150,409 | 153,109 | 155,457 | 157,610 | 159,617 | 161,637 | 164,483 | 166,351 | 168,976 | 1,115 | 1,189 | 164,055 | 243,733 | 502,649 | 513,293 | 521,535 | 530,037 | 537,833 | 560,860 | 531,028 | 468,704 | 383,342 | 305,793 | 248,462 | 196,156 | 80,666 | 52,049 | 23,208 | 23,208 | 13,416 | 9,136 | 6,353 | 86 | 242 | 324 | 381 | 449 | 500 | 568 | 646 | 709 | 733 | 568 | 616 | 616 | 745 | 766 | 820 | 820 | 904 | 694 | 720 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Goodwill |
| 0 | 0 | 0 | 0 | 5,970 | 5,970 | 5,970 | 5,970 | 5,970 | 5,908 | 5,958 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 88,168 | 85,307 | 85,307 | 85,307 | 85,307 | 2,566 | 2,566 | 2,566 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Intangible Assets |
| 0 | 8,204 | 8,351 | 8,498 | 8,645 | 8,792 | 8,940 | 9,087 | 9,234 | 9,381 | 9,460 | 0 | 2,678 | 2,678 | 2,678 | 2,678 | 2,678 | 2,678 | 2,678 | 2,678 | 2,678 | 2,678 | 2,678 | 2,678 | 2,678 | 2,678 | 2,678 | 2,678 | 2,678 | 2,678 | 2,678 | 2,678 | 2,678 | 2,678 | 2,678 | 2,678 | 2,566 | 2,678 | 2,678 | 2,786 | 2,904 | 3,023 | 3,141 | 3,260 | 3,378 | 3,497 | 3,734 | 3,734 | 3,865 | 3,996 | 4,227 | 4,458 | 4,689 | 4,920 | 5,151 | 5,382 | 4,801 | 4,919 | 5,038 | 5,156 | 5,275 | 5,393 | 5,512 | 5,630 | 5,766 | 5,934 | 6,103 | 6,324 | 6,551 | 6,777 | 8,466 | 10,155 | 7,039 | 7,216 | 10,134 | 10,134 | 10,508 | 11,563 | 11,788 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long-term Assets Other |
| 6,029 | 5,339 | 5,034 | 5,628 | 6,013 | 5,993 | 6,172 | 6,137 | 6,788 | 5,592 | 5,142 | 19,464 | 4,671 | 4,665 | 5,407 | 19,562 | 5,484 | 5,586 | 20,777 | 4,381 | 6,645 | 5,972 | 5,072 | 5,842 | 5,012 | 4,575 | 4,725 | 6,020 | 5,785 | 8,117 | 5,620 | 5,169 | 4,752 | 4,933 | 9,013 | 9,563 | 9,882 | 1,776 | 1,803 | 1,863 | 1,686 | 1,749 | 3,106 | 3,218 | 3,508 | 4,550 | 3,388 | 3,388 | 1,723 | 1,580 | 1,600 | 1,653 | 1,819 | 2,135 | 2,243 | 1,763 | 592 | 36 | 851 | 1,154 | 971 | 1,131 | 7,385 | 9,276 | 9,689 | 9,125 | 9,356 | 6,211 | 51,731 | 45,602 | 110,777 | 35,157 | 70,778 | 60,403 | 62 | 62 | 67 | 58 | 63 | 4 | 2 | 324 | 354 | 354 | 354 | 354 | 300 | 358 | 300 | 300 | 28 | 28 | 0 | 0 | 28 | 28 | 30 | 32 | 35 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Total Liabilities |
| 153,486 | 166,675 | 165,976 | 183,340 | 163,105 | 170,617 | 166,229 | 170,232 | 119,670 | 167,731 | 154,903 | 139,739 | 178,208 | 191,185 | 199,434 | 180,583 | 244,246 | 286,388 | 370,389 | 385,450 | 380,345 | 384,500 | 389,662 | 340,616 | 337,025 | 362,971 | 349,853 | 336,596 | 333,749 | 288,153 | 276,032 | 289,977 | 296,644 | 302,105 | 284,615 | 303,599 | 297,323 | 72,376 | 61,328 | 81,520 | 67,949 | 104,816 | 150,408 | 146,148 | 146,314 | 156,525 | 142,056 | 142,056 | 145,565 | 119,973 | 116,283 | 113,212 | 133,314 | 148,610 | 145,642 | 146,268 | 51,543 | 39,329 | 333,396 | 356,617 | 362,630 | 361,776 | 347,931 | 364,638 | 367,616 | 332,540 | 322,453 | 273,232 | 219,716 | 145,149 | 153,347 | 61,012 | 26,175 | 24,298 | 19,669 | 19,669 | 7,994 | 7,933 | 8,913 | 472 | 450 | 770 | 468 | 502 | 458 | 603 | 614 | 1,211 | 1,590 | 1,152 | 589 | 589 | 1,433 | 1,667 | 1,807 | 1,807 | 1,815 | 1,498 | 1,682 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Total Current Liabilities |
| 45,102 | 49,767 | 55,054 | 65,288 | 58,415 | 58,686 | 53,846 | 78,017 | 54,513 | 95,124 | 80,181 | 69,602 | 84,448 | 110,744 | 112,750 | 86,927 | 115,105 | 146,954 | 188,175 | 160,398 | 228,431 | 226,340 | 236,169 | 231,859 | 99,020 | 99,642 | 95,855 | 90,706 | 92,396 | 67,991 | 71,950 | 78,841 | 213,099 | 65,451 | 57,556 | 72,909 | 75,633 | 25,940 | 22,839 | 25,447 | 26,451 | 33,280 | 35,699 | 28,216 | 19,039 | 20,894 | 12,415 | 12,415 | 62,149 | 58,408 | 12,099 | 8,982 | 23,621 | 39,020 | 43,047 | 47,831 | 41,527 | 37,718 | 92,540 | 99,633 | 94,826 | 93,405 | 345,171 | 360,204 | 129,586 | 135,104 | 168,219 | 120,079 | 52,261 | 39,793 | 48,589 | 30,594 | 26,175 | 24,298 | 17,674 | 17,674 | 5,046 | 5,046 | 5,088 | 472 | 450 | 770 | 468 | 502 | 458 | 600 | 602 | 1,190 | 1,561 | 1,152 | 589 | 589 | 1,433 | 1,667 | 1,807 | 1,807 | 1,815 | 1,498 | 1,682 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Short-term Debt |
| 4,440 | 4,481 | 4,486 | 4,333 | 4,044 | 3,914 | 3,856 | 3,849 | 3,646 | 4,132 | 4,297 | 3,909 | 20,903 | 26,831 | 40,162 | 27,713 | 77,441 | 98,898 | 89,896 | 66,457 | 151,468 | 150,651 | 150,716 | 146,716 | 20,045 | 20,162 | 16,880 | 20,592 | 20,799 | 14,838 | 14,794 | 11,294 | 158,226 | 4,431 | 4,338 | 21,251 | 21,220 | 1,735 | 2,986 | 4,077 | 4,961 | 4,802 | 4,517 | 5,580 | 7,262 | 6,405 | 4,029 | 4,029 | 50,105 | 40,075 | 750 | 750 | 12,146 | 26,384 | 32,171 | 38,108 | 13,250 | 16,231 | 71,072 | 77,365 | 60,803 | 62,255 | 299,842 | 305,420 | 47,907 | 46,800 | 58,154 | 17,098 | 3,549 | 3,574 | 4,315 | 4,125 | 0 | 2,124 | 1,200 | 1,200 | 0 | 0 | 0 | 0 | 0 | 5 | 12 | 20 | 29 | 34 | 33 | 32 | 31 | 0 | 0 | 0 | 0 | 8 | 15 | 15 | 15 | 39 | 51 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Short Long Term Debt |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17,687 | 23,660 | 37,581 | 25,533 | 74,900 | 96,000 | 86,682 | 63,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accounts payable |
| 17,205 | 20,132 | 18,508 | 20,752 | 23,990 | 25,933 | 24,406 | 28,115 | 17,493 | 21,478 | 21,750 | 23,251 | 28,387 | 30,029 | 23,171 | 13,047 | 17,582 | 27,721 | 24,658 | 29,277 | 47,068 | 45,093 | 50,531 | 48,176 | 44,774 | 40,966 | 44,671 | 39,738 | 41,178 | 28,234 | 32,490 | 37,051 | 26,790 | 23,844 | 27,080 | 30,520 | 41,447 | 20,307 | 14,823 | 13,122 | 12,338 | 16,619 | 16,110 | 11,071 | 8,579 | 10,571 | 5,104 | 0 | 8,484 | 8,200 | 8,497 | 5,519 | 9,234 | 9,853 | 8,182 | 6,472 | 13,858 | 10,322 | 9,847 | 8,182 | 8,351 | 5,472 | 6,189 | 14,034 | 55,921 | 64,750 | 78,502 | 77,844 | 26,698 | 11,759 | 30,750 | 15,367 | 17,780 | 15,554 | 11,167 | 0 | 3,695 | 4,212 | 2,203 | 55 | 75 | 41 | 126 | 52 | 91 | 171 | 118 | 299 | 342 | 188 | 155 | 0 | 889 | 990 | 1,154 | 0 | 1,052 | 760 | 875 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other Current Liabilities |
| 23,457 | 25,154 | 32,060 | 40,203 | 13,737 | 13,511 | 25,584 | 46,053 | 33,374 | 69,514 | 54,134 | 21,135 | 19,703 | 37,907 | 35,794 | 35,066 | 8,361 | 6,707 | 50,253 | 42,333 | 11,281 | 11,878 | 12,149 | 13,546 | 13,316 | 16,724 | 10,049 | 8,703 | 4,346 | 3,268 | 3,105 | 6,388 | 9,148 | 18,192 | 7,294 | 7,238 | 7,120 | 593 | 800 | 2,045 | 806 | 1,419 | 3,353 | 5,714 | 3,198 | 3,918 | 3,282 | 0 | 3,560 | 10,133 | 2,852 | 2,713 | 2,241 | 2,783 | 2,694 | 15 | 8,256 | 8,878 | 7,716 | 8,195 | 6,189 | 3,193 | 6,719 | 8,217 | 11,510 | 13,921 | 25,014 | 19,567 | 18,193 | 11,040 | 12,577 | 11,102 | 8,395 | 6,620 | 5,307 | 0 | 1,351 | 833 | 2,885 | 417 | 374 | 350 | 330 | 429 | 338 | 395 | 451 | 859 | 1,219 | 964 | 434 | 0 | 544 | 669 | 638 | 0 | 749 | 700 | 757 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Long-term Liabilities |
| 108,384 | 116,908 | 110,922 | 118,052 | 104,690 | 111,931 | 112,383 | 92,215 | 65,157 | 72,607 | 74,722 | 70,137 | 93,760 | 80,441 | 86,684 | 93,656 | 129,141 | 139,434 | 182,214 | 225,052 | 151,914 | 158,160 | 153,493 | 108,757 | 238,005 | 263,329 | 253,998 | 245,890 | 241,353 | 220,162 | 204,082 | 211,136 | 83,545 | 236,654 | 227,059 | 230,690 | 221,690 | 46,436 | 38,489 | 56,073 | 41,498 | 71,536 | 114,709 | 117,932 | 127,275 | 135,631 | 129,641 | 129,641 | 83,416 | 61,565 | 104,184 | 104,230 | 109,693 | 109,590 | 102,595 | 98,437 | 10,016 | 1,611 | 240,856 | 256,984 | 267,804 | 268,371 | 2,760 | 4,434 | 238,030 | 197,436 | 154,234 | 153,153 | 167,455 | 105,356 | 104,758 | 30,418 | 0 | 0 | 1,996 | 1,996 | 2,948 | 2,888 | 3,825 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 12 | 20 | 29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long term Debt Total |
| 0 | 0 | 0 | 0 | 0 | 82,082 | 83,739 | 68,356 | 45,888 | 52,518 | 53,681 | 50,361 | 70,621 | 56,848 | 64,396 | 71,807 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other Liabilities |
| 0 | 0 | 0 | 0 | 0 | 8,791 | 0 | 8,797 | 10,068 | 10,288 | 10,336 | 10,394 | 13,774 | 13,405 | 13,332 | 13,134 | 21,493 | 23,382 | 22,200 | 23,086 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Total Stockholder Equity |
| 263,925 | 265,823 | 268,659 | 279,557 | 297,997 | 300,793 | 293,675 | 308,089 | 334,998 | 363,588 | 342,965 | 345,214 | 305,196 | 308,019 | 301,682 | 296,235 | 245,216 | 210,741 | 195,511 | 219,780 | 256,579 | 283,637 | 291,032 | 299,767 | 329,403 | 336,352 | 349,021 | 356,439 | 368,815 | 367,999 | 376,200 | 387,890 | 360,482 | 363,615 | 358,584 | 371,544 | 370,711 | 210,570 | 209,551 | 213,507 | 208,295 | 158,811 | 101,907 | 89,218 | 72,266 | 65,519 | 52,562 | 0 | 57,644 | 39,209 | 42,114 | 46,974 | 27,062 | 11,240 | 1,743 | -7,157 | 3,928 | 16,282 | -101,503 | -100,069 | 145,146 | 157,499 | 185,188 | 209,373 | 243,745 | 313,496 | 285,844 | 282,286 | 297,131 | 303,699 | 301,726 | 298,445 | 262,050 | 258,865 | 28,515 | 0 | 32,351 | 33,604 | 33,598 | 3,573 | 4,025 | 4,088 | 4,555 | 4,980 | 5,395 | 5,652 | 6,054 | 6,559 | 7,105 | 8,091 | 4,471 | 0 | 2,899 | 2,929 | 2,784 | 0 | 2,739 | 2,622 | 2,598 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Common Stock |
| 77 | 77 | 77 | 76 | 76 | 76 | 76 | 75 | 74 | 74 | 74 | 73 | 73 | 73 | 73 | 72 | 63 | 55 | 56 | 56 | 50 | 50 | 49 | 46 | 45 | 45 | 44 | 44 | 44 | 44 | 44 | 44 | 44 | 44 | 43 | 43 | 43 | 25 | 25 | 25 | 24 | 21 | 18 | 16 | 15 | 12 | 147 | 0 | 145 | 87 | 87 | 87 | 49 | 20 | 108 | 90 | 83 | 82 | 66 | 57 | 58 | 58 | 58 | 58 | 58 | 58 | 41 | 41 | 41 | 41 | 41 | 40 | 37 | 37 | 29 | 0 | 29 | 29 | 28 | 38 | 38 | 36 | 36 | 36 | 180 | 177 | 176 | 176 | 176 | 176 | 173 | 0 | 173 | 171 | 169 | 0 | 169 | 163 | 136 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Retained Earnings | -782,135 | -779,375 | -775,953 | -763,913 | -744,649 | -740,841 | -748,121 | -734,643 | -701,252 | -672,895 | -694,695 | -691,781 | -727,608 | -724,157 | -732,232 | -736,598 | -716,084 | -730,980 | -745,629 | -720,214 | -678,808 | -651,163 | -643,202 | -630,000 | -597,671 | -589,838 | -576,615 | -568,462 | -554,858 | -554,337 | -545,181 | -532,233 | -544,990 | -541,153 | -545,924 | -532,383 | -531,311 | -516,329 | -517,024 | -512,332 | -524,531 | -528,237 | -543,494 | -532,356 | -540,630 | -535,340 | -530,310 | -530,310 | -524,487 | -518,197 | -515,253 | -509,985 | -507,620 | -511,653 | -512,088 | -511,794 | -499,646 | -486,769 | -594,523 | -581,076 | -335,439 | -322,625 | -294,459 | -269,721 | -235,017 | -165,043 | -154,561 | -118,309 | -102,541 | -96,649 | -97,755 | -99,680 | -96,571 | -99,276 | -13,584 | -13,584 | -8,468 | -6,693 | -4,466 | -5,876 | -5,394 | -4,959 | -4,814 | -4,390 | -3,966 | -3,686 | -3,257 | -2,764 | -2,188 | -1,310 | -4,012 | -4,012 | -5,528 | -5,392 | -5,181 | -5,181 | -5,230 | -5,331 | -5,345 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Capital Surplus |
| 0 | 0 | 0 | 0 | 0 | 1,039,735 | 1,039,897 | 1,040,834 | 1,036,459 | 1,036,692 | 1,037,869 | 1,037,205 | 1,036,608 | 1,035,980 | 1,037,718 | 1,036,638 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other Stockholders Equity |
| 1,043,501 | 1,042,639 | 1,042,053 | 1,040,912 | 1,040,747 | 1,039,735 | 1,039,897 | 1,040,834 | 1,036,459 | 1,036,692 | 1,037,869 | 1,037,205 | 1,036,608 | 1,035,980 | 1,037,718 | 1,036,638 | 963,606 | 944,035 | 943,453 | 942,307 | 937,795 | 937,208 | 936,643 | 932,179 | 929,262 | 928,378 | 927,825 | 927,090 | 926,248 | 924,911 | 923,956 | 922,698 | 904,387 | 903,683 | 903,424 | 902,843 | 901,978 | 726,873 | 726,549 | 780,156 | 732,801 | 687,026 | 645,382 | 663,604 | 612,880 | 600,846 | 613,408 | 0 | 581,985 | 557,318 | 557,279 | 576,106 | 534,632 | 522,872 | 513,722 | 511,359 | 503,489 | 502,969 | 492,952 | 558,730 | 480,525 | 480,064 | 479,587 | 479,034 | 478,231 | 477,382 | 443,289 | 402,932 | 401,436 | 400,539 | 399,851 | 397,535 | 358,499 | 358,356 | 43,697 | 0 | 42,374 | 42,120 | 40,156 | 9,378 | 9,378 | 9,022 | 9,372 | 9,372 | 9,216 | 9,167 | 9,141 | 9,132 | 9,111 | 9,228 | 8,310 | 0 | 8,254 | 8,149 | 7,796 | 0 | 7,800 | 7,791 | 7,807 |
5.4. Balance Sheets
Currency in USD. All numbers in thousands.