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

AMN Healthcare Services Inc
Buy, Hold or Sell?

Let's analyze AMN Healthcare Services Inc together

I guess you are interested in AMN Healthcare Services 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 AMN Healthcare Services 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 AMN Healthcare Services Inc

I send you an email if I find something interesting about AMN Healthcare Services Inc.

1. Quick Overview

1.1. Quick analysis of AMN Healthcare Services Inc (30 sec.)










1.2. What can you expect buying and holding a share of AMN Healthcare Services 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?
0.0%

What is your share worth?

Current worth
$23.26
Expected worth in 1 year
$25.20
How sure are you?
90.0%

+ What do you gain per year?

Total Gains per Share
$1.94
Return On Investment
7.0%

For what price can you sell your share?

Current Price per Share
$27.60
Expected price per share
$23.37 - $42.41
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of AMN Healthcare Services Inc (5 min.)




Live pricePrice per Share (EOD)
$27.60
Intrinsic Value Per Share
$49.18 - $141.73
Total Value Per Share
$72.44 - $164.99

2.2. Growth of AMN Healthcare Services Inc (5 min.)




Is AMN Healthcare Services Inc growing?

Current yearPrevious yearGrowGrow %
How rich?$890.6m$895.7m-$32.4m-3.8%

How much money is AMN Healthcare Services Inc making?

Current yearPrevious yearGrowGrow %
Making money$13.2m$69.9m-$56.7m-427.8%
Net Profit Margin1.7%6.8%--

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

2.3. Financial Health of AMN Healthcare Services Inc (5 min.)




2.4. Comparing to competitors in the Medical Care Facilities industry (5 min.)




  Industry Rankings (Medical Care Facilities)  


Richest
#34 / 181

Most Revenue
#25 / 181

Most Profit
#54 / 181

Most Efficient
#111 / 181
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of AMN Healthcare Services Inc?

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

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

Speculation

The Price per Share of AMN Healthcare Services Inc is $27.60. 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 AMN Healthcare Services 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 AMN Healthcare Services 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 $23.26. Based on the TTM, the Book Value Change Per Share is $0.49 per quarter. Based on the YOY, the Book Value Change Per Share is $-1.10 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 AMN Healthcare Services Inc.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps0.180.7%0.351.3%1.716.2%1.254.5%0.913.3%
Usd Book Value Change Per Share0.331.2%0.491.8%-1.10-4.0%0.421.5%0.451.6%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share0.331.2%0.491.8%-1.10-4.0%0.421.5%0.451.6%
Usd Price Per Share42.39-57.75-95.02-81.55-61.76-
Price to Earnings Ratio58.06-44.97-14.22-27.37-23.22-
Price-to-Total Gains Ratio128.91-122.37--31.65-85.03-105.14-
Price to Book Ratio1.82-2.57-4.37-3.91-4.08-
Price-to-Total Gains Ratio128.91-122.37--31.65-85.03-105.14-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share27.6
Number of shares36
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.490.42
Usd Total Gains Per Share0.490.42
Gains per Quarter (36 shares)17.4715.21
Gains per Year (36 shares)69.8760.85
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10706006151
201401300122112
302102000183173
402792700243234
503493400304295
604194100365356
704894800426417
805595500487478
906296200548539
1006996900609600

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 Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%87.09.00.090.6%
Book Value Change Per Share4.00.00.0100.0%8.04.00.066.7%16.04.00.080.0%36.04.00.090.0%78.016.02.081.3%
Dividend per Share0.00.04.00.0%0.00.012.00.0%0.00.020.00.0%0.00.040.00.0%2.00.094.02.1%
Total Gains per Share4.00.00.0100.0%8.04.00.066.7%16.04.00.080.0%36.04.00.090.0%78.016.02.081.3%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of AMN Healthcare Services 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--0.3290.485-32%-1.099+434%0.423-22%0.454-28%
Book Value Per Share--23.26322.585+3%21.950+6%20.813+12%15.400+51%
Current Ratio--1.1811.240-5%1.245-5%1.320-11%1.463-19%
Debt To Asset Ratio--0.6660.692-4%0.677-2%0.663+0%0.635+5%
Debt To Equity Ratio--1.9952.259-12%2.120-6%1.990+0%1.779+12%
Dividend Per Share----0%-0%-0%-0%
Eps--0.1830.347-47%1.710-89%1.253-85%0.913-80%
Free Cash Flow Per Share--1.2390.720+72%2.694-54%1.774-30%1.166+6%
Free Cash Flow To Equity Per Share--4.3493.100+40%-0.564+113%1.334+226%1.099+296%
Gross Profit Margin--1.000-6.713+771%1.0000%-0.543+154%0.229+337%
Intrinsic Value_10Y_max--141.728--------
Intrinsic Value_10Y_min--49.177--------
Intrinsic Value_1Y_max--9.355--------
Intrinsic Value_1Y_min--4.738--------
Intrinsic Value_3Y_max--31.802--------
Intrinsic Value_3Y_min--14.485--------
Intrinsic Value_5Y_max--58.703--------
Intrinsic Value_5Y_min--24.429--------
Market Cap1050834120.000-54%1622985930.0002206838295.000-26%3868911505.000-58%3615487423.000-55%2830786068.750-43%
Net Profit Margin--0.0100.017-41%0.068-85%0.055-81%0.057-82%
Operating Margin---0.035-100%0.103-100%0.087-100%0.090-100%
Operating Ratio--0.9680.957+1%0.897+8%0.911+6%0.909+6%
Pb Ratio1.186-54%1.8222.572-29%4.372-58%3.910-53%4.076-55%
Pe Ratio37.799-54%58.05544.968+29%14.220+308%27.374+112%23.220+150%
Price Per Share27.600-54%42.39057.753-27%95.020-55%81.546-48%61.759-31%
Price To Free Cash Flow Ratio5.568-54%8.5523.735+129%14.387-41%74.131-88%78.502-89%
Price To Total Gains Ratio83.930-54%128.906122.368+5%-31.649+125%85.031+52%105.143+23%
Quick Ratio--0.9291.205-23%1.246-25%1.316-29%1.436-35%
Return On Assets--0.0030.005-44%0.025-90%0.020-87%0.021-88%
Return On Equity--0.0080.015-49%0.078-90%0.058-86%0.058-86%
Total Gains Per Share--0.3290.485-32%-1.099+434%0.423-22%0.454-28%
Usd Book Value--890665000.000863242750.000+3%895718500.000-1%912183950.000-2%699384375.000+27%
Usd Book Value Change Per Share--0.3290.485-32%-1.099+434%0.423-22%0.454-28%
Usd Book Value Per Share--23.26322.585+3%21.950+6%20.813+12%15.400+51%
Usd Dividend Per Share----0%-0%-0%-0%
Usd Eps--0.1830.347-47%1.710-89%1.253-85%0.913-80%
Usd Free Cash Flow--47443000.00027561750.000+72%107547500.000-56%78001700.000-39%52562900.000-10%
Usd Free Cash Flow Per Share--1.2390.720+72%2.694-54%1.774-30%1.166+6%
Usd Free Cash Flow To Equity Per Share--4.3493.100+40%-0.564+113%1.334+226%1.099+296%
Usd Market Cap1050834120.000-54%1622985930.0002206838295.000-26%3868911505.000-58%3615487423.000-55%2830786068.750-43%
Usd Price Per Share27.600-54%42.39057.753-27%95.020-55%81.546-48%61.759-31%
Usd Profit--6989000.00013260750.000-47%69996750.000-90%56040900.000-88%41981175.000-83%
Usd Revenue--687509000.000766835250.000-10%1024124000.000-33%912320450.000-25%691277275.000-1%
Usd Total Gains Per Share--0.3290.485-32%-1.099+434%0.423-22%0.454-28%
 EOD+4 -4MRQTTM+14 -20YOY+14 -195Y+9 -2510Y+12 -22

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1537.799
Price to Book Ratio (EOD)Between0-11.186
Net Profit Margin (MRQ)Greater than00.010
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.929
Current Ratio (MRQ)Greater than11.181
Debt to Asset Ratio (MRQ)Less than10.666
Debt to Equity Ratio (MRQ)Less than11.995
Return on Equity (MRQ)Greater than0.150.008
Return on Assets (MRQ)Greater than0.050.003
Total3/10 (30.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5036.711
Ma 20Greater thanMa 5028.778
Ma 50Greater thanMa 10035.614
Ma 100Greater thanMa 20044.914
OpenGreater thanClose26.000
Total0/5 (0.0%)

4. In-depth Analysis

4.1 About AMN Healthcare Services Inc

AMN Healthcare Services, Inc. provides healthcare workforce solutions and staffing services to healthcare facilities in the United States. It operates through three segments: Nurse and Allied Solutions, Physician and Leadership Solutions, and Technology and Workforce Solutions. The Nurse and Allied Solutions segment offers travel nurse staffing, labor disruption staffing, local staffing, international nurse and allied permanent placement, and allied staffing solutions. The Physician and Leadership Solutions segment provides locum tenens staffing, healthcare interim leadership staffing, executive search, and physician permanent placement solutions. The Technology and Workforce Solutions segment offers language services, vendor management systems, workforce optimization, and outsourced solutions. The company also provides allied health professionals, such as physical therapists, respiratory therapists, occupational therapists, medical and radiology technologists, lab technicians, speech pathologists, rehabilitation assistants, and pharmacists. It offers its services under the brands, including AMN Healthcare, Nursefinders, HealthSource Global Staffing, O'Grady Peyton International, Connetics, Medical Search International, DRW Healthcare Staffing, and B.E. Smith. AMN Healthcare Services, Inc. was founded in 1985 and is headquartered in Dallas, Texas.

Fundamental data was last updated by Penke on 2024-11-16 12:45:02.

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 just able to pay all its short-term debts.
The company is just able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is just not able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is overpriced.
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 AMN Healthcare Services Inc earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare AMN Healthcare Services Inc to the Medical Care Facilities 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 AMN Healthcare Services Inc:

  • The MRQ is 1.0%. The company is making a profit. +1
  • The TTM is 1.7%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ1.0%TTM1.7%-0.7%
TTM1.7%YOY6.8%-5.1%
TTM1.7%5Y5.5%-3.8%
5Y5.5%10Y5.7%-0.2%
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0%4.5%-3.5%
TTM1.7%3.2%-1.5%
YOY6.8%2.3%+4.5%
5Y5.5%3.2%+2.3%
10Y5.7%3.5%+2.2%
4.3.1.2. Return on Assets

Shows how efficient AMN Healthcare Services Inc is using its assets to generate profit.

  • Above 5% is considered healthy but always compare AMN Healthcare Services Inc to the Medical Care Facilities industry mean.
  • 0.3% Return on Assets means that AMN Healthcare Services Inc generated $0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of AMN Healthcare Services Inc:

  • The MRQ is 0.3%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.5%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.3%TTM0.5%-0.2%
TTM0.5%YOY2.5%-2.0%
TTM0.5%5Y2.0%-1.5%
5Y2.0%10Y2.1%-0.2%
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3%1.2%-0.9%
TTM0.5%1.1%-0.6%
YOY2.5%0.6%+1.9%
5Y2.0%1.0%+1.0%
10Y2.1%1.0%+1.1%
4.3.1.3. Return on Equity

Shows how efficient AMN Healthcare Services Inc is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare AMN Healthcare Services Inc to the Medical Care Facilities industry mean.
  • 0.8% Return on Equity means AMN Healthcare Services Inc generated $0.01 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of AMN Healthcare Services Inc:

  • The MRQ is 0.8%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.5%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.8%TTM1.5%-0.8%
TTM1.5%YOY7.8%-6.2%
TTM1.5%5Y5.8%-4.2%
5Y5.8%10Y5.8%0.0%
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8%3.1%-2.3%
TTM1.5%2.9%-1.4%
YOY7.8%1.9%+5.9%
5Y5.8%2.4%+3.4%
10Y5.8%2.6%+3.2%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of AMN Healthcare Services Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient AMN Healthcare Services Inc is operating .

  • Measures how much profit AMN Healthcare Services 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 AMN Healthcare Services Inc to the Medical Care Facilities industry mean.
  • An Operating Margin of 0.0% means the company generated $0.00  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of AMN Healthcare Services Inc:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM3.5%-3.5%
TTM3.5%YOY10.3%-6.7%
TTM3.5%5Y8.7%-5.2%
5Y8.7%10Y9.0%-0.3%
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ-7.8%-7.8%
TTM3.5%6.8%-3.3%
YOY10.3%7.8%+2.5%
5Y8.7%6.9%+1.8%
10Y9.0%7.7%+1.3%
4.3.2.2. Operating Ratio

Measures how efficient AMN Healthcare Services Inc is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Medical Care Facilities industry mean).
  • An Operation Ratio of 0.97 means that the operating costs are $0.97 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of AMN Healthcare Services Inc:

  • The MRQ is 0.968. The company is less efficient in keeping operating costs low.
  • The TTM is 0.957. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.968TTM0.957+0.011
TTM0.957YOY0.897+0.060
TTM0.9575Y0.911+0.045
5Y0.91110Y0.909+0.002
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9681.036-0.068
TTM0.9571.074-0.117
YOY0.8970.995-0.098
5Y0.9111.003-0.092
10Y0.9090.983-0.074
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of AMN Healthcare Services Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if AMN Healthcare Services Inc is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Medical Care Facilities industry mean).
  • A Current Ratio of 1.18 means the company has $1.18 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of AMN Healthcare Services Inc:

  • The MRQ is 1.181. The company is just able to pay all its short-term debts.
  • The TTM is 1.240. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.181TTM1.240-0.059
TTM1.240YOY1.245-0.006
TTM1.2405Y1.320-0.080
5Y1.32010Y1.463-0.143
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1811.238-0.057
TTM1.2401.263-0.023
YOY1.2451.319-0.074
5Y1.3201.375-0.055
10Y1.4631.426+0.037
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare AMN Healthcare Services Inc to the Medical Care Facilities industry mean.
  • A Quick Ratio of 0.93 means the company can pay off $0.93 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of AMN Healthcare Services Inc:

  • The MRQ is 0.929. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 1.205. The company is just able to pay all its short-term debts with the most liquid assets.
Trends
Current periodCompared to+/- 
MRQ0.929TTM1.205-0.276
TTM1.205YOY1.246-0.041
TTM1.2055Y1.316-0.111
5Y1.31610Y1.436-0.121
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9290.704+0.225
TTM1.2050.779+0.426
YOY1.2461.030+0.216
5Y1.3161.161+0.155
10Y1.4361.184+0.252
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of AMN Healthcare Services Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of AMN Healthcare Services Inc assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare AMN Healthcare Services Inc to Medical Care Facilities industry mean.
  • A Debt to Asset Ratio of 0.67 means that AMN Healthcare Services Inc assets are financed with 66.6% credit (debt) and the remaining percentage (100% - 66.6%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of AMN Healthcare Services Inc:

  • The MRQ is 0.666. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.692. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.666TTM0.692-0.026
TTM0.692YOY0.677+0.015
TTM0.6925Y0.663+0.029
5Y0.66310Y0.635+0.028
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6660.519+0.147
TTM0.6920.521+0.171
YOY0.6770.524+0.153
5Y0.6630.545+0.118
10Y0.6350.530+0.105
4.5.4.2. Debt to Equity Ratio

Measures if AMN Healthcare Services Inc is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare AMN Healthcare Services Inc to the Medical Care Facilities industry mean.
  • A Debt to Equity ratio of 199.5% means that company has $2.00 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of AMN Healthcare Services Inc:

  • The MRQ is 1.995. The company is just able to pay all its debts with equity.
  • The TTM is 2.259. The company is just not able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ1.995TTM2.259-0.264
TTM2.259YOY2.120+0.139
TTM2.2595Y1.990+0.270
5Y1.99010Y1.779+0.210
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ1.9950.943+1.052
TTM2.2590.950+1.309
YOY2.1200.976+1.144
5Y1.9901.107+0.883
10Y1.7791.190+0.589
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 AMN Healthcare Services Inc generates.

  • Above 15 is considered overpriced but always compare AMN Healthcare Services Inc to the Medical Care Facilities industry mean.
  • A PE ratio of 58.06 means the investor is paying $58.06 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of AMN Healthcare Services Inc:

  • The EOD is 37.799. Based on the earnings, the company is overpriced. -1
  • The MRQ is 58.055. Based on the earnings, the company is expensive. -2
  • The TTM is 44.968. Based on the earnings, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD37.799MRQ58.055-20.256
MRQ58.055TTM44.968+13.087
TTM44.968YOY14.220+30.748
TTM44.9685Y27.374+17.594
5Y27.37410Y23.220+4.153
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
EOD37.79913.670+24.129
MRQ58.05512.976+45.079
TTM44.96813.741+31.227
YOY14.22013.820+0.400
5Y27.37416.490+10.884
10Y23.22020.773+2.447
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 AMN Healthcare Services Inc:

  • The EOD is 5.568. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 8.552. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 3.735. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD5.568MRQ8.552-2.984
MRQ8.552TTM3.735+4.818
TTM3.735YOY14.387-10.652
TTM3.7355Y74.131-70.396
5Y74.13110Y78.502-4.371
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
EOD5.5688.848-3.280
MRQ8.5528.926-0.374
TTM3.7356.587-2.852
YOY14.3877.236+7.151
5Y74.1316.297+67.834
10Y78.5026.683+71.819
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 AMN Healthcare Services Inc is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Medical Care Facilities industry mean).
  • A PB ratio of 1.82 means the investor is paying $1.82 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of AMN Healthcare Services Inc:

  • The EOD is 1.186. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.822. Based on the equity, the company is underpriced. +1
  • The TTM is 2.572. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.186MRQ1.822-0.636
MRQ1.822TTM2.572-0.750
TTM2.572YOY4.372-1.800
TTM2.5725Y3.910-1.338
5Y3.91010Y4.076-0.166
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
EOD1.1861.656-0.470
MRQ1.8221.868-0.046
TTM2.5721.964+0.608
YOY4.3722.218+2.154
5Y3.9102.396+1.514
10Y4.0762.817+1.259
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 AMN Healthcare Services Inc.

4.8.1. Institutions holding AMN Healthcare Services Inc

Institutions are holding 119.204% of the shares of AMN Healthcare Services Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30BlackRock Inc16.34640.0072621458551400.0828
2024-06-30Vanguard Group Inc11.41340.00434339162499831.1653
2024-06-30Pacer Advisors, INC.5.10090.2251193926854266538.8561
2024-06-30FMR Inc4.8370.00618389361018879124.2449
2024-06-30Boston Partners Global Investors, Inc4.78520.11571819251-73594-3.888
2024-06-30Fuller & Thaler Asset Management Inc4.60450.38417505571394214391.2562
2024-06-30State Street Corp3.9570.00341504354-12010-0.792
2024-06-30AllianceBernstein L.P.3.9490.02681501341-84035-5.3006
2024-06-30Thrivent Financial For Lutherans3.3230.1305126332612305433753.601
2024-06-30Dimensional Fund Advisors, Inc.2.74520.0141043662377603.7538
2024-06-30Morgan Stanley - Brokerage Accounts2.55150.0019970026-104390-9.716
2024-06-30Geode Capital Management, LLC2.51030.0043954365474605.2332
2024-06-30Vaughan Nelson Scarbrgh & Mccullough LP2.33520.41998877858877850
2024-06-30American Century Companies Inc2.03890.024377513937826695.3116
2024-06-30Federated Hermes Inc1.93230.0892734603159112.2139
2024-06-30Bank of America Corp1.6560.0029629590436649226.3122
2024-06-30Charles Schwab Investment Management Inc1.59640.00596069218360115.9751
2024-09-30Newsouth Capital Management Inc1.45690.9603553891-9256-1.6436
2024-06-30Northern Trust Corp1.4320.0047544436-17303-3.0803
2024-06-30WCM Investment Management1.42660.0664542363-222634-29.1026
Total 79.99772.496830413561+5605634+18.4%

4.9.2. Funds holding AMN Healthcare Services Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31iShares Core S&P Small-Cap ETF6.37150.1089242231724960.1031
2024-08-31Fidelity Small Cap Value Fund3.84591.526214621521136718.4296
2024-09-30Undiscovered Managers Behavioral Val L3.32190.5283126290812504010.989
2024-09-30Vanguard Total Stock Mkt Idx Inv3.17080.0029120546810780.0895
2024-08-31FullerThaler Behavioral Small-Cap Value3.15830.5931200731-361178-23.1241
2024-10-31iShares Russell 2000 ETF2.55320.0543970662-2184-0.2245
2024-09-30Vanguard Small Cap Index2.50580.0263952642-9597-0.9974
2024-08-31Thrivent Mid Cap Stock A2.06131.0107783682-3920-0.4977
2024-09-30Robeco BP US Premium Equities IH €1.82430.5457693574-5978-0.8545
2024-09-30Vanguard Small Cap Value Index Inv1.69420.0465644096-822-0.1275
2024-09-30Strategic Advisers Fidelity US TtlStk1.49930.0175569985-60068-9.5338
2024-09-30Vanguard Institutional Extnd Mkt Idx Tr1.47490.0218560729-27029-4.5987
2024-08-31Fidelity Small Cap Discovery1.45331.136255251014967137.154
2024-08-31Thrivent Mid Cap Stock1.25331.01147647341440.8774
2024-08-31Fidelity Small Cap Index1.01890.0753387352-9391-2.367
2024-09-30Natixis Vaughan Nelson Small Cap Value A0.96061.26633652153924512.0395
2024-08-31Federated Hermes SDG Enggmt Eq X USD Acc0.90591.3364344406-1462-0.4227
2024-10-31SPDR® Portfolio S&P 600™ Sm Cap ETF0.88560.108433669725200.7541
2024-10-31iShares Russell 2000 Growth ETF0.88560.107633667200
2024-09-30AB Discovery Value Advisor0.85630.55313255659615041.9109
Total 41.700910.076415853836+52386+0.3%

5.3. Insider Transactions

Insiders are holding 0.753% of the shares of AMN Healthcare Services Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-11-02Jeffrey R KnudsonSELL246136.9
2024-03-06Jorge A CaballeroBUY200056.8
2024-02-28Jeffrey R KnudsonBUY695157.75
2024-02-28Sylvia Trent-adamsBUY17557.02
2024-02-27Caroline GraceBUY1750056.68
2023-11-28Mark Christopher HaganSELL1600067.92
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 Assets2,667,816
Total Liabilities1,777,151
Total Stockholder Equity890,665
 As reported
Total Liabilities 1,777,151
Total Stockholder Equity+ 890,665
Total Assets = 2,667,816

Assets

Total Assets2,667,816
Total Current Assets612,266
Long-term Assets2,055,550
Total Current Assets
Cash And Cash Equivalents 30,550
Net Receivables 451,062
Other Current Assets 130,654
Total Current Assets  (as reported)612,266
Total Current Assets  (calculated)612,266
+/-0
Long-term Assets
Property Plant Equipment 196,902
Goodwill 1,116,815
Intangible Assets 402,400
Long-term Assets Other 322,163
Long-term Assets  (as reported)2,055,550
Long-term Assets  (calculated)2,038,280
+/- 17,270

Liabilities & Shareholders' Equity

Total Current Liabilities518,546
Long-term Liabilities1,258,605
Total Stockholder Equity890,665
Total Current Liabilities
Accounts payable 116,057
Other Current Liabilities 518,546
Total Current Liabilities  (as reported)518,546
Total Current Liabilities  (calculated)634,603
+/- 116,057
Long-term Liabilities
Long term Debt 1,130,576
Capital Lease Obligations Min Short Term Debt43,840
Long-term Liabilities Other 13,468
Long-term Liabilities  (as reported)1,258,605
Long-term Liabilities  (calculated)1,187,884
+/- 70,721
Total Stockholder Equity
Common Stock506
Retained Earnings 1,492,229
Accumulated Other Comprehensive Income -56
Other Stockholders Equity -602,014
Total Stockholder Equity (as reported)890,665
Total Stockholder Equity (calculated)890,665
+/-0
Other
Capital Stock506
Cash and Short Term Investments 30,550
Common Stock Shares Outstanding 38,287
Liabilities and Stockholders Equity 2,667,816
Net Debt 815,026
Net Invested Capital 2,021,241
Net Working Capital 93,720
Property Plant and Equipment Gross 571,631
Short Long Term Debt Total 845,576



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-31
> Total Assets 
209,410
0
0
256,214
308,929
330,621
352,360
377,051
348,774
339,474
336,790
349,937
304,532
311,940
303,304
291,965
286,960
295,159
297,727
297,864
618,387
608,858
598,115
606,617
622,181
621,894
645,987
632,070
633,626
665,630
666,722
658,559
642,817
440,202
403,014
378,948
389,004
399,107
402,204
561,967
562,110
571,036
567,280
537,402
535,631
523,963
523,205
510,773
517,386
531,165
527,584
544,177
592,234
594,436
611,692
628,818
681,916
800,050
826,152
865,238
880,432
1,094,501
1,180,438
1,169,769
1,186,881
1,211,047
1,188,970
1,191,390
1,253,957
1,272,552
1,473,263
1,490,402
1,492,721
1,637,825
1,856,088
1,861,074
1,931,646
2,460,133
2,371,056
2,344,865
2,353,507
2,643,122
2,632,443
2,708,997
3,131,906
3,248,672
3,008,780
3,018,261
2,888,351
2,881,063
2,644,143
2,654,766
2,924,394
2,873,597
2,771,327
2,667,816
2,667,8162,771,3272,873,5972,924,3942,654,7662,644,1432,881,0632,888,3513,018,2613,008,7803,248,6723,131,9062,708,9972,632,4432,643,1222,353,5072,344,8652,371,0562,460,1331,931,6461,861,0741,856,0881,637,8251,492,7211,490,4021,473,2631,272,5521,253,9571,191,3901,188,9701,211,0471,186,8811,169,7691,180,4381,094,501880,432865,238826,152800,050681,916628,818611,692594,436592,234544,177527,584531,165517,386510,773523,205523,963535,631537,402567,280571,036562,110561,967402,204399,107389,004378,948403,014440,202642,817658,559666,722665,630633,626632,070645,987621,894622,181606,617598,115608,858618,387297,864297,727295,159286,960291,965303,304311,940304,532349,937336,790339,474348,774377,051352,360330,621308,929256,21400209,410
   > Total Current Assets 
0
0
0
0
151,940
173,791
187,888
212,319
188,653
176,996
173,296
183,644
137,941
146,180
138,856
131,713
127,405
136,251
136,971
136,996
228,263
217,452
209,283
221,186
235,855
235,266
250,917
238,306
242,951
249,945
251,271
242,396
229,827
205,877
169,318
148,474
137,437
150,112
157,427
169,622
179,261
190,982
193,475
197,452
212,473
201,851
205,123
193,650
203,744
217,214
210,230
226,280
230,099
228,474
235,163
249,124
282,670
322,356
343,368
368,981
375,628
412,962
442,573
433,657
450,628
472,224
441,044
442,473
474,153
489,370
468,521
479,839
482,166
488,887
489,868
506,932
560,499
600,594
518,639
513,703
533,735
830,357
790,103
899,531
1,349,068
1,478,766
1,190,222
1,206,166
1,093,645
1,071,064
807,236
831,120
841,685
790,746
704,757
612,266
612,266704,757790,746841,685831,120807,2361,071,0641,093,6451,206,1661,190,2221,478,7661,349,068899,531790,103830,357533,735513,703518,639600,594560,499506,932489,868488,887482,166479,839468,521489,370474,153442,473441,044472,224450,628433,657442,573412,962375,628368,981343,368322,356282,670249,124235,163228,474230,099226,280210,230217,214203,744193,650205,123201,851212,473197,452193,475190,982179,261169,622157,427150,112137,437148,474169,318205,877229,827242,396251,271249,945242,951238,306250,917235,266235,855221,186209,283217,452228,263136,996136,971136,251127,405131,713138,856146,180137,941183,644173,296176,996188,653212,319187,888173,791151,9400000
       Cash And Cash Equivalents 
546
0
0
0
15,654
25,288
30,775
58,891
40,135
28,633
43,507
56,077
4,687
6,764
13,831
9,207
3,908
10,518
14,838
14,739
19,110
10,320
4,888
3,511
4,422
10,221
17,527
6,170
18,495
7,835
8,356
7,805
11,316
16,675
23,488
22,621
27,053
36,567
41,368
2,077
1,883
3,934
7,924
4,643
3,962
4,901
15,498
3,823
5,681
1,939
10,519
31,653
15,580
9,269
5,501
9,663
13,073
11,633
14,474
14,408
9,576
23,106
21,062
15,708
10,622
37,711
22,878
19,625
15,147
54,499
22,894
18,614
13,856
19,116
20,937
40,748
82,985
97,509
43,067
58,419
29,213
78,325
139,494
137,041
180,928
113,482
79,357
155,723
64,524
28,516
7,013
29,377
32,935
71,811
65,849
30,550
30,55065,84971,81132,93529,3777,01328,51664,524155,72379,357113,482180,928137,041139,49478,32529,21358,41943,06797,50982,98540,74820,93719,11613,85618,61422,89454,49915,14719,62522,87837,71110,62215,70821,06223,1069,57614,40814,47411,63313,0739,6635,5019,26915,58031,65310,5191,9395,6813,82315,4984,9013,9624,6437,9243,9341,8832,07741,36836,56727,05322,62123,48816,67511,3167,8058,3567,83518,4956,17017,52710,2214,4223,5114,88810,32019,11014,73914,83810,5183,9089,20713,8316,7644,68756,07743,50728,63340,13558,89130,77525,28815,654000546
       Short-term Investments 
0
0
0
0
16,314
12,166
9,594
11,116
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
18,244
18,241
18,335
18,917
18,861
18,801
20,960
22,039
23,115
21,641
20,606
21,012
19,567
19,772
21,698
25,425
11,995
11,577
11,956
28,222
31,287
29,141
33,882
34,380
64,315
60,236
61,839
59,453
59,331
61,279
65,919
59,165
62,170
60,873
56,362
60,898
61,347
62,319
63,441
63,603
64,482
65,904
61,744
64,883
61,218
67,594
71,564
69,995
68,845
71,912
71,749
0
071,74971,91268,84569,99571,56467,59461,21864,88361,74465,90464,48263,60363,44162,31961,34760,89856,36260,87362,17059,16565,91961,27959,33159,45361,83960,23664,31534,38033,88229,14131,28728,22211,95611,57711,99525,42521,69819,77219,56721,01220,60621,64123,11522,03920,96018,80118,86118,91718,33518,24118,24400000000000000000000000000000000000011,1169,59412,16616,3140000
       Net Receivables 
0
0
0
0
110,219
125,517
135,260
129,246
134,456
130,684
113,340
113,106
117,392
121,968
111,024
108,152
108,825
110,215
107,862
107,484
154,926
163,422
166,438
186,035
192,716
187,925
195,213
194,694
184,741
199,091
199,250
192,156
186,002
152,824
115,967
98,518
93,398
91,820
99,721
147,447
148,306
156,729
156,670
163,589
172,523
168,561
161,636
163,890
161,314
176,082
165,526
163,802
168,832
169,520
174,017
185,647
218,220
255,192
266,908
302,495
332,490
352,200
378,180
373,602
391,571
383,620
371,228
380,796
391,508
383,644
389,438
411,327
416,013
420,838
419,430
417,494
425,399
452,466
425,043
409,046
450,084
700,530
600,508
711,727
1,028,850
1,270,020
1,030,133
980,346
944,376
964,300
748,157
741,700
746,541
676,163
599,218
451,062
451,062599,218676,163746,541741,700748,157964,300944,376980,3461,030,1331,270,0201,028,850711,727600,508700,530450,084409,046425,043452,466425,399417,494419,430420,838416,013411,327389,438383,644391,508380,796371,228383,620391,571373,602378,180352,200332,490302,495266,908255,192218,220185,647174,017169,520168,832163,802165,526176,082161,314163,890161,636168,561172,523163,589156,670156,729148,306147,44799,72191,82093,39898,518115,967152,824186,002192,156199,250199,091184,741194,694195,213187,925192,716186,035166,438163,422154,926107,484107,862110,215108,825108,152111,024121,968117,392113,106113,340130,684134,456129,246135,260125,517110,2190000
       Inventory 
0
0
0
0
7,810
8,493
9,556
10,326
11,897
15,499
14,156
12,765
14,027
15,882
12,342
11,235
12,913
13,738
12,702
12,808
44,068
41,528
35,871
29,581
36,727
34,956
36,185
35,428
37,667
40,901
40,868
38,202
27,608
33,002
26,952
24,553
15,084
15,686
15,129
18,889
27,139
28,026
26,083
25,970
32,336
21,511
22,134
19,440
25,405
0
0
0
41,391
0
0
0
46,734
0
0
44,339
25,521
27,585
27,702
31,366
34,460
37,090
33,217
32,047
57,909
43,459
45,350
39,668
39,538
34,246
33,540
32,410
36,046
35,330
32,658
30,841
38,846
40,136
37,715
38,604
101,722
69,947
58,471
44,783
0
58,196
0
0
0
0
0
0
00000058,196044,78358,47169,947101,72238,60437,71540,13638,84630,84132,65835,33036,04632,41033,54034,24639,53839,66845,35043,45957,90932,04733,21737,09034,46031,36627,70227,58525,52144,3390046,73400041,39100025,40519,44022,13421,51132,33625,97026,08328,02627,13918,88915,12915,68615,08424,55326,95233,00227,60838,20240,86840,90137,66735,42836,18534,95636,72729,58135,87141,52844,06812,80812,70213,73812,91311,23512,34215,88214,02712,76514,15615,49911,89710,3269,5568,4937,8100000
   > Long-term Assets 
0
0
0
0
156,989
156,830
164,472
164,732
160,121
162,478
163,494
166,293
166,591
165,760
164,448
160,252
159,555
158,908
160,756
160,868
390,124
391,406
388,832
385,431
386,326
386,628
395,070
393,764
390,675
415,685
415,451
416,163
412,990
234,325
233,696
230,474
251,567
248,995
244,777
392,345
382,849
380,054
373,805
339,950
323,158
322,112
318,082
317,123
313,642
313,951
317,354
317,897
362,135
365,962
376,529
379,694
399,246
477,694
482,784
496,257
504,804
681,539
737,865
736,112
736,253
738,823
747,926
748,917
779,804
783,182
1,004,742
1,010,563
1,010,555
1,148,938
1,366,220
1,354,142
1,371,147
1,859,539
1,852,417
1,831,162
1,819,772
1,812,765
1,842,340
1,809,466
1,782,838
1,769,906
1,818,558
1,812,095
1,794,706
1,809,999
1,836,907
1,823,646
2,082,709
2,082,851
2,066,570
2,055,550
2,055,5502,066,5702,082,8512,082,7091,823,6461,836,9071,809,9991,794,7061,812,0951,818,5581,769,9061,782,8381,809,4661,842,3401,812,7651,819,7721,831,1621,852,4171,859,5391,371,1471,354,1421,366,2201,148,9381,010,5551,010,5631,004,742783,182779,804748,917747,926738,823736,253736,112737,865681,539504,804496,257482,784477,694399,246379,694376,529365,962362,135317,897317,354313,951313,642317,123318,082322,112323,158339,950373,805380,054382,849392,345244,777248,995251,567230,474233,696234,325412,990416,163415,451415,685390,675393,764395,070386,628386,326385,431388,832391,406390,124160,868160,756158,908159,555160,252164,448165,760166,591166,293163,494162,478160,121164,732164,472156,830156,9890000
       Property Plant Equipment 
5,006
0
0
6,687
7,713
7,996
9,749
10,120
9,869
12,117
14,842
17,787
18,414
18,541
18,125
18,217
17,833
17,613
18,776
18,393
20,164
20,082
21,876
22,286
23,236
23,532
24,303
24,159
24,600
25,246
25,326
24,645
24,018
24,938
24,034
21,581
19,970
18,538
17,103
23,195
21,777
20,797
19,231
18,134
16,863
15,918
15,248
14,968
14,815
15,336
16,826
17,405
21,158
24,400
27,066
29,202
32,880
36,674
41,621
45,407
50,134
53,731
56,575
57,965
59,954
62,620
65,368
68,188
73,431
75,530
81,221
86,817
90,419
190,680
192,496
192,456
194,698
203,935
199,094
193,834
193,909
194,333
194,128
164,249
154,885
150,796
156,808
159,500
165,542
155,276
177,417
187,557
191,385
229,934
231,989
196,902
196,902231,989229,934191,385187,557177,417155,276165,542159,500156,808150,796154,885164,249194,128194,333193,909193,834199,094203,935194,698192,456192,496190,68090,41986,81781,22175,53073,43168,18865,36862,62059,95457,96556,57553,73150,13445,40741,62136,67432,88029,20227,06624,40021,15817,40516,82615,33614,81514,96815,24815,91816,86318,13419,23120,79721,77723,19517,10318,53819,97021,58124,03424,93824,01824,64525,32625,24624,60024,15924,30323,53223,23622,28621,87620,08220,16418,39318,77617,61317,83318,21718,12518,54118,41417,78714,84212,1179,86910,1209,7497,9967,7136,687005,006
       Goodwill 
118,423
0
0
0
127,752
127,752
135,585
135,532
135,532
135,532
135,532
135,532
135,532
135,532
135,532
135,532
135,449
135,449
135,958
135,959
240,844
241,132
241,307
240,324
240,719
240,939
243,680
243,680
241,266
252,823
252,823
252,823
252,875
79,868
79,868
79,868
79,868
79,868
79,868
157,351
154,176
154,485
154,485
130,089
123,324
123,324
123,324
123,324
123,324
123,324
123,324
123,324
144,642
144,937
144,937
144,937
154,387
197,254
197,325
201,444
204,779
307,161
342,827
342,174
341,754
340,564
340,596
340,596
340,596
340,596
439,134
438,299
438,506
464,923
588,457
586,611
595,551
851,459
876,314
869,941
864,485
865,148
892,874
893,283
892,341
892,375
935,675
935,675
935,364
935,319
935,779
935,779
1,111,549
1,114,757
1,116,307
1,116,815
1,116,8151,116,3071,114,7571,111,549935,779935,779935,319935,364935,675935,675892,375892,341893,283892,874865,148864,485869,941876,314851,459595,551586,611588,457464,923438,506438,299439,134340,596340,596340,596340,596340,564341,754342,174342,827307,161204,779201,444197,325197,254154,387144,937144,937144,937144,642123,324123,324123,324123,324123,324123,324123,324123,324130,089154,485154,485154,176157,35179,86879,86879,86879,86879,86879,868252,875252,823252,823252,823241,266243,680243,680240,939240,719240,324241,307241,132240,844135,959135,958135,449135,449135,532135,532135,532135,532135,532135,532135,532135,532135,532135,585127,752127,752000118,423
       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
165
0
0
0
24
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000000024000165000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
118,423
0
0
0
129,253
1,391
137,020
1,301
136,729
137,503
137,317
137,157
140,471
140,135
139,803
139,313
138,949
138,751
138,891
138,645
361,996
120,101
118,961
117,788
116,389
115,341
115,443
114,484
113,535
126,418
125,254
124,050
122,845
118,940
117,738
116,537
115,336
114,135
112,947
163,958
165,576
163,734
161,948
153,465
143,575
141,825
140,137
138,523
136,910
135,304
133,708
132,127
150,197
148,317
146,418
144,498
152,517
179,877
176,930
177,347
174,970
240,478
255,214
250,455
245,724
241,130
236,486
231,791
227,096
222,708
339,514
332,788
326,147
326,466
409,439
400,428
398,474
638,443
599,737
580,658
564,911
549,710
546,434
530,422
514,460
494,813
515,761
499,067
476,832
454,485
432,366
409,803
474,134
449,248
424,504
402,400
402,400424,504449,248474,134409,803432,366454,485476,832499,067515,761494,813514,460530,422546,434549,710564,911580,658599,737638,443398,474400,428409,439326,466326,147332,788339,514222,708227,096231,791236,486241,130245,724250,455255,214240,478174,970177,347176,930179,877152,517144,498146,418148,317150,197132,127133,708135,304136,910138,523140,137141,825143,575153,465161,948163,734165,576163,958112,947114,135115,336116,537117,738118,940122,845124,050125,254126,418113,535114,484115,443115,341116,389117,788118,961120,101361,996138,645138,891138,751138,949139,313139,803140,135140,471137,157137,317137,503136,7291,301137,0201,391129,253000118,423
       Long-term Assets Other 
0
0
0
0
617
306
1,271
1,347
1,412
1,497
1,574
1,588
1,635
1,700
2,418
1,890
2,265
2,544
3,089
3,830
7,964
10,091
6,688
5,033
5,982
6,816
11,644
11,441
11,274
11,198
12,048
14,645
13,252
10,579
12,056
12,488
14,368
5,898
5,364
41,193
41,077
40,795
37,898
38,019
37,573
38,879
37,207
38,142
38,593
18,801
20,960
45,041
46,138
48,308
58,108
61,057
59,462
63,889
66,908
72,059
74,756
80,169
83,249
85,518
88,797
94,509
105,476
108,342
138,681
144,348
144,873
152,659
155,483
166,869
175,828
174,647
182,424
165,702
177,272
186,729
196,467
203,574
208,904
221,512
35,219
231,922
97,560
110,811
31,015
181,212
291,345
290,507
213,446
201,528
201,470
322,163
322,163201,470201,528213,446290,507291,345181,21231,015110,81197,560231,92235,219221,512208,904203,574196,467186,729177,272165,702182,424174,647175,828166,869155,483152,659144,873144,348138,681108,342105,47694,50988,79785,51883,24980,16974,75672,05966,90863,88959,46261,05758,10848,30846,13845,04120,96018,80138,59338,14237,20738,87937,57338,01937,89840,79541,07741,1935,3645,89814,36812,48812,05610,57913,25214,64512,04811,19811,27411,44111,6446,8165,9825,0336,68810,0917,9643,8303,0892,5442,2651,8902,4181,7001,6351,5881,5741,4971,4121,3471,2713066170000
       Deferred Long Term Asset Charges 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
243
243
1,823
2,166
2,166
2,166
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000000000000000000000000002,1662,1662,1661,823243243000000000000000000000000000000000000000000
> Total Liabilities 
142,340
0
0
171,948
37,024
47,384
50,144
60,386
52,950
62,128
53,008
59,093
188,435
191,489
175,925
160,135
150,184
153,360
151,223
144,233
425,187
389,988
399,880
382,156
377,635
362,375
374,426
367,006
357,498
378,612
370,348
383,277
358,684
275,065
231,599
207,428
218,160
225,131
227,233
408,429
408,655
414,003
409,329
401,325
399,972
383,378
381,369
360,199
335,275
339,695
329,660
335,905
374,492
369,555
378,086
383,400
425,335
529,287
538,114
541,273
532,572
720,690
777,539
736,596
737,498
734,242
680,478
659,191
691,430
673,336
856,519
875,682
853,731
987,839
1,175,648
1,155,970
1,194,904
1,711,053
1,593,650
1,537,792
1,533,830
1,749,062
1,666,061
1,666,519
1,969,879
2,167,740
1,969,436
1,885,628
1,844,717
1,925,289
1,877,846
1,837,597
2,093,138
2,019,406
1,894,468
1,777,151
1,777,1511,894,4682,019,4062,093,1381,837,5971,877,8461,925,2891,844,7171,885,6281,969,4362,167,7401,969,8791,666,5191,666,0611,749,0621,533,8301,537,7921,593,6501,711,0531,194,9041,155,9701,175,648987,839853,731875,682856,519673,336691,430659,191680,478734,242737,498736,596777,539720,690532,572541,273538,114529,287425,335383,400378,086369,555374,492335,905329,660339,695335,275360,199381,369383,378399,972401,325409,329414,003408,655408,429227,233225,131218,160207,428231,599275,065358,684383,277370,348378,612357,498367,006374,426362,375377,635382,156399,880389,988425,187144,233151,223153,360150,184160,135175,925191,489188,43559,09353,00862,12852,95060,38650,14447,38437,024171,94800142,340
   > Total Current Liabilities 
24,610
0
0
47,668
35,462
45,776
47,383
58,615
51,348
60,574
51,568
57,206
60,959
64,525
50,905
57,036
50,151
63,520
59,256
51,698
128,178
105,082
109,015
110,205
120,967
112,267
121,481
123,693
128,556
148,541
145,670
152,546
141,272
103,983
89,844
79,111
63,099
74,746
79,022
113,626
117,893
126,950
127,359
128,686
140,052
105,533
121,027
115,546
109,525
114,170
111,169
115,313
140,292
141,230
139,273
147,769
178,295
207,617
231,630
250,114
251,017
290,854
301,604
240,076
274,790
277,688
266,328
244,967
265,272
251,179
283,239
303,088
307,270
333,270
316,824
343,909
378,105
373,060
384,536
386,168
422,957
598,994
582,563
641,186
969,390
1,147,581
957,379
891,246
857,933
803,601
673,715
707,126
656,121
623,903
573,890
518,546
518,546573,890623,903656,121707,126673,715803,601857,933891,246957,3791,147,581969,390641,186582,563598,994422,957386,168384,536373,060378,105343,909316,824333,270307,270303,088283,239251,179265,272244,967266,328277,688274,790240,076301,604290,854251,017250,114231,630207,617178,295147,769139,273141,230140,292115,313111,169114,170109,525115,546121,027105,533140,052128,686127,359126,950117,893113,62679,02274,74663,09979,11189,844103,983141,272152,546145,670148,541128,556123,693121,481112,267120,967110,205109,015105,082128,17851,69859,25663,52050,15157,03650,90564,52560,95957,20651,56860,57451,34858,61547,38345,77635,46247,6680024,610
       Short-term Debt 
0
0
0
0
1,643
3,069
3,373
3,762
1,225
3,431
3,090
4,795
13,400
13,000
6,000
4,971
4,863
6,855
4,355
4,355
10,250
19,932
18,196
11,032
23,254
14,430
17,558
17,217
26,616
35,456
42,713
51,906
50,075
21,324
15,475
10,845
5,500
6,875
8,250
11,562
18,338
22,037
27,690
28,591
34,640
3,225
20,330
15,531
57,704
1,000
5,000
0
10,234
17,500
14,000
7,500
25,500
37,500
37,500
37,500
37,500
51,250
51,250
3,750
3,750
3,750
18,071
167,585
178,536
173,913
192,640
210,682
202,233
12,341
16,818
17,137
13,943
20,884
23,293
24,713
19,720
15,200
15,783
14,396
11,383
8,963
7,429
8,226
8,090
7,789
8,603
8,477
7,993
6,633
6,226
0
06,2266,6337,9938,4778,6037,7898,0908,2267,4298,96311,38314,39615,78315,20019,72024,71323,29320,88413,94317,13716,81812,341202,233210,682192,640173,913178,536167,58518,0713,7503,7503,75051,25051,25037,50037,50037,50037,50025,5007,50014,00017,50010,23405,0001,00057,70415,53120,3303,22534,64028,59127,69022,03718,33811,5628,2506,8755,50010,84515,47521,32450,07551,90642,71335,45626,61617,21717,55814,43023,25411,03218,19619,93210,2504,3554,3556,8554,8634,9716,00013,00013,4004,7953,0903,4311,2253,7623,3733,0691,6430000
       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
7,500
0
0
0
37,500
0
51,250
3,750
3,750
3,750
337,533
319,652
319,843
320,034
475,225
0
0
12,341
3,750
3,750
0
6,250
7,813
9,375
4,688
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000004,6889,3757,8136,25003,7503,75012,34100475,225320,034319,843319,652337,5333,7503,7503,75051,250037,5000007,50000000000000000000000000000000000000000000000000000000000
       Accounts payable 
2,431
0
0
4,360
5,625
7,373
11,816
13,303
12,738
12,194
11,376
9,767
3,205
11,055
10,752
14,393
3,242
12,848
14,516
12,794
19,092
20,498
22,799
22,582
16,722
21,954
21,632
21,930
17,467
28,624
28,987
28,126
24,420
61,395
52,778
48,360
13,750
52,671
55,699
82,015
19,326
92,442
88,842
90,698
18,156
95,134
93,734
92,810
44,358
56,721
52,374
54,842
59,339
62,685
65,130
66,949
63,513
164,318
58,573
101,684
109,438
97,644
102,875
103,400
85,365
83,073
64,377
62,333
73,206
65,904
60,723
67,493
82,429
78,778
69,918
87,432
102,547
107,386
89,135
89,084
107,453
195,694
192,591
196,244
339,014
384,277
349,445
339,031
373,316
359,879
222,621
248,506
177,111
143,127
135,849
116,057
116,057135,849143,127177,111248,506222,621359,879373,316339,031349,445384,277339,014196,244192,591195,694107,45389,08489,135107,386102,54787,43269,91878,77882,42967,49360,72365,90473,20662,33364,37783,07385,365103,400102,87597,644109,438101,68458,573164,31863,51366,94965,13062,68559,33954,84252,37456,72144,35892,81093,73495,13418,15690,69888,84292,44219,32682,01555,69952,67113,75048,36052,77861,39524,42028,12628,98728,62417,46721,93021,63221,95416,72222,58222,79920,49819,09212,79414,51612,8483,24214,39310,75211,0553,2059,76711,37612,19412,73813,30311,8167,3735,6254,360002,431
       Other Current Liabilities 
12,345
0
0
22,315
8,788
6,702
1,115
5,928
25,274
7,781
3,341
6,874
38,283
4,168
524
410
40,836
1,879
1,304
1,912
91,226
56,763
60,020
69,058
74,594
69,860
75,586
77,182
76,826
76,139
65,964
64,543
59,593
15,060
15,892
14,502
38,765
10,042
9,055
12,348
73,038
7,626
7,241
6,812
85,101
5,539
5,181
5,698
4,632
56,449
53,795
60,471
68,310
61,045
60,143
73,320
86,105
2,662
130,052
105,986
98,459
133,524
141,334
124,480
176,751
182,025
174,236
5,440
5,146
2,616
16,261
11,806
10,243
230,692
219,035
228,113
249,827
232,203
260,349
260,471
284,780
373,101
359,124
412,642
603,043
605,455
528,404
467,610
464,702
414,594
428,163
426,968
459,714
458,672
420,274
518,546
518,546420,274458,672459,714426,968428,163414,594464,702467,610528,404605,455603,043412,642359,124373,101284,780260,471260,349232,203249,827228,113219,035230,69210,24311,80616,2612,6165,1465,440174,236182,025176,751124,480141,334133,52498,459105,986130,0522,66286,10573,32060,14361,04568,31060,47153,79556,4494,6325,6985,1815,53985,1016,8127,2417,62673,03812,3489,05510,04238,76514,50215,89215,06059,59364,54365,96476,13976,82677,18275,58669,86074,59469,05860,02056,76391,2261,9121,3041,87940,8364105244,16838,2836,8743,3417,78125,2745,9281,1156,7028,78822,3150012,345
   > Long-term Liabilities 
0
0
0
0
1,562
1,608
2,761
1,771
1,602
1,554
1,440
1,887
127,476
126,964
125,020
103,099
100,033
89,840
91,967
92,535
297,009
284,906
290,865
271,951
256,668
250,108
252,945
243,313
228,942
230,071
224,678
230,731
217,412
171,082
141,755
128,317
155,061
150,385
148,211
294,803
290,762
287,053
281,970
272,639
259,920
277,845
260,342
244,653
225,750
225,525
218,491
220,592
234,200
228,325
238,813
235,631
247,040
321,670
306,484
291,159
281,555
429,836
475,935
496,520
462,708
456,554
414,150
414,224
426,158
422,157
573,280
572,594
546,461
654,569
858,824
812,061
816,799
1,337,993
1,209,114
1,151,624
1,110,873
1,150,068
1,083,498
1,025,333
1,000,489
1,020,159
1,012,057
994,382
986,784
1,121,688
1,204,131
1,130,471
1,437,017
1,395,503
1,320,578
1,258,605
1,258,6051,320,5781,395,5031,437,0171,130,4711,204,1311,121,688986,784994,3821,012,0571,020,1591,000,4891,025,3331,083,4981,150,0681,110,8731,151,6241,209,1141,337,993816,799812,061858,824654,569546,461572,594573,280422,157426,158414,224414,150456,554462,708496,520475,935429,836281,555291,159306,484321,670247,040235,631238,813228,325234,200220,592218,491225,525225,750244,653260,342277,845259,920272,639281,970287,053290,762294,803148,211150,385155,061128,317141,755171,082217,412230,731224,678230,071228,942243,313252,945250,108256,668271,951290,865284,906297,00992,53591,96789,840100,033103,099125,020126,964127,4761,8871,4401,5541,6021,7712,7611,6081,5620000
       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
192,328
185,767
174,198
190,994
173,721
157,996
158,178
158,246
148,524
148,616
148,672
141,227
140,625
138,750
136,875
200,500
188,625
176,750
180,990
324,246
360,519
381,293
359,192
358,512
319,462
319,652
319,843
320,034
475,225
470,416
440,607
470,798
662,610
611,899
617,159
1,083,906
956,106
894,533
857,961
896,435
841,731
842,027
842,322
842,618
842,914
843,210
843,505
983,801
1,034,097
939,393
0
0
0
0
0000939,3931,034,097983,801843,505843,210842,914842,618842,322842,027841,731896,435857,961894,533956,1061,083,906617,159611,899662,610470,798440,607470,416475,225320,034319,843319,652319,462358,512359,192381,293360,519324,246180,990176,750188,625200,500136,875138,750140,625141,227148,672148,616148,524158,246158,178157,996173,721190,994174,198185,767192,328000000000000000000000000000000000000000000
       Capital Lease Obligations Min Short Term Debt
0
0
0
0
-1,643
-3,069
-3,373
-3,762
-1,225
-3,431
-3,090
-4,795
-13,400
-13,000
-6,000
-4,971
-4,863
-6,855
-4,355
-4,355
-10,250
-19,932
-18,196
-11,032
-23,254
-14,430
-17,558
-17,217
-26,616
-35,456
-42,713
-51,906
-50,075
-21,324
-15,475
-10,845
-5,500
-6,875
-8,250
-11,562
-18,338
-22,037
-27,690
-28,591
-34,640
-3,225
-20,330
-15,531
-57,704
-1,000
-5,000
0
-10,234
-17,500
-14,000
-7,500
-25,500
-37,500
-37,500
-37,500
-37,500
-51,250
-51,250
-3,750
-3,750
-3,750
-18,071
-167,585
-178,536
-173,913
-192,640
-210,682
-202,233
99,946
93,605
90,400
91,209
81,840
77,691
72,299
73,112
74,214
71,161
15,004
13,364
12,038
12,486
10,785
9,360
7,652
30,233
28,462
37,603
39,019
39,167
43,840
43,84039,16739,01937,60328,46230,2337,6529,36010,78512,48612,03813,36415,00471,16174,21473,11272,29977,69181,84091,20990,40093,60599,946-202,233-210,682-192,640-173,913-178,536-167,585-18,071-3,750-3,750-3,750-51,250-51,250-37,500-37,500-37,500-37,500-25,500-7,500-14,000-17,500-10,2340-5,000-1,000-57,704-15,531-20,330-3,225-34,640-28,591-27,690-22,037-18,338-11,562-8,250-6,875-5,500-10,845-15,475-21,324-50,075-51,906-42,713-35,456-26,616-17,217-17,558-14,430-23,254-11,032-18,196-19,932-10,250-4,355-4,355-6,855-4,863-4,971-6,000-13,000-13,400-4,795-3,090-3,431-1,225-3,762-3,373-3,069-1,6430000
       Deferred Long Term Asset Charges 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
243
243
1,823
2,166
2,166
2,166
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000000000000000000000000002,1662,1662,1661,823243243000000000000000000000000000000000000000000
       Warrants
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
24,054
22,631
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000000000000000000000000000000022,63124,0540000000000000000000000000000000000000000000000
       Long-term Liabilities Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
61,922
62,484
61,646
62,775
62,567
64,026
67,572
67,279
69,967
71,976
85,528
87,098
98,188
96,881
77,674
83,972
80,638
75,409
78,134
83,076
84,495
86,949
82,096
81,494
82,301
82,673
79,279
80,201
78,192
77,527
78,528
163,692
156,941
153,806
153,022
149,825
159,119
177,410
185,707
184,713
54,604
122,119
96,989
111,201
118,133
109,013
111,206
121,774
163,048
159,782
13,316
12,889
13,152
13,468
13,46813,15212,88913,316159,782163,048121,774111,206109,013118,133111,20196,989122,11954,604184,713185,707177,410159,119149,825153,022153,806156,941163,69278,52877,52778,19280,20179,27982,67382,30181,49482,09686,94984,49583,07678,13475,40980,63883,97277,67496,88198,18887,09885,52871,97669,96767,27967,57264,02662,56762,77561,64662,48461,922000000000000000000000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
32,491
37,198
37,221
39,000
22,431
22,514
30,921
28,278
21,420
16,548
12,387
11,899
27,036
21,922
19,863
24,651
27,326
20,079
39,273
46,356
46,618
104,262
87,649
79,681
67,205
68,920
63,748
61,187
47,814
66,340
51,010
42,159
22,713
16,113
6,986
0
0
0
0
0
000006,98616,11322,71342,15951,01066,34047,81461,18763,74868,92067,20579,68187,649104,26246,61846,35639,27320,07927,32624,65119,86321,92227,03611,89912,38716,54821,42028,27830,92122,51422,43139,00037,22137,19832,49100000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
67,070
0
0
84,266
271,905
283,237
302,216
316,665
295,824
277,346
283,782
290,844
116,097
120,451
127,379
131,830
136,776
141,799
146,504
153,631
193,200
218,870
198,235
224,461
244,546
259,519
271,561
265,064
276,128
287,018
296,374
275,282
284,133
165,137
171,415
171,520
170,844
173,976
174,971
153,538
153,455
157,033
157,951
136,077
135,659
140,585
141,836
150,574
182,111
191,470
197,924
208,272
217,742
224,881
233,606
245,418
256,581
270,763
288,038
323,965
347,860
373,811
402,899
433,173
449,383
476,805
508,492
532,199
562,527
599,216
616,744
614,720
638,990
649,986
680,440
705,104
736,742
749,080
777,406
807,073
819,677
894,060
966,382
1,042,478
1,162,027
1,080,932
1,039,344
1,132,633
1,043,634
955,774
766,297
817,169
831,256
854,191
876,859
890,665
890,665876,859854,191831,256817,169766,297955,7741,043,6341,132,6331,039,3441,080,9321,162,0271,042,478966,382894,060819,677807,073777,406749,080736,742705,104680,440649,986638,990614,720616,744599,216562,527532,199508,492476,805449,383433,173402,899373,811347,860323,965288,038270,763256,581245,418233,606224,881217,742208,272197,924191,470182,111150,574141,836140,585135,659136,077157,951157,033153,455153,538174,971173,976170,844171,520171,415165,137284,133275,282296,374287,018276,128265,064271,561259,519244,546224,461198,235218,870193,200153,631146,504141,799136,776131,830127,379120,451116,097290,844283,782277,346295,824316,665302,216283,237271,90584,2660067,070
   Common Stock
288
0
0
288
423
423
430
430
430
430
430
430
430
430
432
432
432
434
436
436
437
443
444
446
452
453
454
454
454
454
457
457
457
457
458
458
458
458
459
523
392
394
397
404
405
407
409
411
457
460
462
460
460
464
465
466
466
475
476
477
477
480
480
480
481
483
484
484
484
488
488
488
488
491
492
493
493
494
495
495
496
497
498
498
498
500
500
501
501
502
503
504
504
505
506
506
50650650550450450350250150150050049849849849749649549549449349349249148848848848848448448448348148048048047747747647546646646546446046046246045741140940740540439739439252345945845845845845745745745745445445445445345244644444343743643643443243243243043043043043043043043042342328800288
   Retained Earnings Total Equity
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-229,997
-256,896
-259,331
-255,055
-255,136
-249,278
-242,195
-234,632
-226,233
-219,631
-211,275
-203,645
-196,452
-187,953
-178,058
-165,849
-149,979
-116,332
-96,167
-70,298
-43,976
-16,679
9,671
41,679
72,934
101,062
142,229
186,999
222,528
250,446
286,059
320,181
349,050
372,565
400,047
411,858
434,183
460,250
469,558
539,936
606,706
680,729
796,946
942,954
1,066,754
1,159,199
1,240,996
1,325,106
1,386,012
0
0
0
0
0
000001,386,0121,325,1061,240,9961,159,1991,066,754942,954796,946680,729606,706539,936469,558460,250434,183411,858400,047372,565349,050320,181286,059250,446222,528186,999142,229101,06272,93441,6799,671-16,679-43,976-70,298-96,167-116,332-149,979-165,849-178,058-187,953-196,452-203,645-211,275-219,631-226,233-234,632-242,195-249,278-255,136-255,055-259,331-256,896-229,997000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
-1,762
-1,762
-1,762
-1,762
-7,064
-60
-65
-75
-309
-621
259
24
271
433
237
316
-254
883
1,619
-35
142
-123
169
-386
-907
-1,656
-992
-1,020
-2,076
-1,913
-1,713
-1,530
-457
-454
-450
-423
-421
-422
-423
-391
-373
-416
-383
-438
-443
-350
-378
-462
-498
-507
-544
-468
-356
-288
-332
-645
-183
-607
-633
-361
1
47
-52
-125
-112
-131
-40
93
151
50
-39
93
152
105
47
33
40
16
19
30
-295
-1,202
-870
-1,089
-939
-793
-743
-610
-423
-339
-157
-56
-56-157-339-423-610-743-793-939-1,089-870-1,202-29530191640334710515293-395015193-40-131-112-125-52471-361-633-607-183-645-332-288-356-468-544-507-498-462-378-350-443-438-383-416-373-391-423-422-421-423-450-454-457-1,530-1,713-1,913-2,076-1,020-992-1,656-907-386169-123142-351,619883-25431623743327124259-621-309-75-65-60-7,064-1,762-1,762-1,762-1,7620000
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
387,974
392,960
394,958
395,649
396,946
399,879
424,292
425,992
427,119
427,905
429,055
428,569
430,137
433,373
434,529
436,425
437,873
440,465
443,733
444,236
447,028
449,733
452,491
447,857
448,716
451,136
453,351
445,285
448,084
449,868
452,730
447,632
450,080
451,096
455,193
455,766
461,824
465,438
468,726
472,754
478,302
480,364
486,709
488,535
496,682
497,744
501,674
505,857
467,387
505,170
0
0
0
0
0000505,170467,387505,857501,674497,744496,682488,535486,709480,364478,302472,754468,726465,438461,824455,766455,193451,096450,080447,632452,730449,868448,084445,285453,351451,136448,716447,857452,491449,733447,028444,236443,733440,465437,873436,425434,529433,373430,137428,569429,055427,905427,119425,992424,292399,879396,946395,649394,958392,960387,974000000000000000000000000000000000000000000
   Treasury Stock000000000-523,722-349,855-121,831-119,143-119,143-119,143-119,143-119,143-119,143-119,143-119,143-119,143-119,143-118,368-100,438-86,175-54,316-33,425-33,425-20,358-13,590-13,261-13,2610000000000000-3,0460000000000-230,138-230,138-230,138-230,138-230,138-230,138-230,138-230,138-230,138-208,140-201,692-201,692-201,692-183,182-183,182-183,182-189,286-218,800-198,435-210,529-249,538-249,538-249,538-249,538-249,538-249,538-249,539-249,428-73,652-71,167-66,199-35,16400000000
   Other Stockholders Equity 
0
0
0
0
347,583
347,738
354,229
354,386
324,441
286,560
281,811
279,597
100,167
100,274
101,997
102,753
102,918
103,784
104,811
105,011
145,233
162,886
147,604
187,035
198,916
206,491
208,994
192,964
195,545
197,668
196,990
178,004
180,287
182,962
184,665
186,582
187,555
189,904
190,757
191,884
386,550
359,703
360,254
368,572
394,958
371,573
372,892
377,248
424,292
425,992
424,073
427,905
429,055
428,569
430,137
433,373
434,529
436,425
437,873
440,465
443,733
444,236
447,028
449,733
439,230
434,596
435,126
430,778
419,926
411,860
393,768
363,693
352,292
329,264
330,937
331,953
336,050
336,623
342,681
346,295
349,583
353,611
359,159
361,221
364,878
138,680
-27,040
-25,978
-196,924
-369,041
-619,475
-621,911
-620,500
-614,978
-608,730
-602,014
-602,014-608,730-614,978-620,500-621,911-619,475-369,041-196,924-25,978-27,040138,680364,878361,221359,159353,611349,583346,295342,681336,623336,050331,953330,937329,264352,292363,693393,768411,860419,926430,778435,126434,596439,230449,733447,028444,236443,733440,465437,873436,425434,529433,373430,137428,569429,055427,905424,073425,992424,292377,248372,892371,573394,958368,572360,254359,703386,550191,884190,757189,904187,555186,582184,665182,962180,287178,004196,990197,668195,545192,964208,994206,491198,916187,035147,604162,886145,233105,011104,811103,784102,918102,753101,997100,274100,167279,597281,811286,560324,441354,386354,229347,738347,5830000



5.3. Balance Sheets

Currency in USD. All numbers in thousands.