Ameresco Inc
Buy, Hold or Sell?
Let's analyze Ameresco together
I guess you are interested in Ameresco 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 Ameresco 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 Ameresco Inc
I send you an email if I find something interesting about Ameresco Inc.
1. Quick Overview
1.1. Quick analysis of Ameresco (30 sec.)
1.2. What can you expect buying and holding a share of Ameresco? (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 Ameresco (5 min.)
2.2. Growth of Ameresco (5 min.)
2.3. Financial Health of Ameresco (5 min.)
2.4. Comparing to competitors in the Engineering & Construction industry (5 min.)
Industry Rankings (Engineering & Construction)
3. Summary and Key Metrics
3.1. What can you expect buying and holding a share of Ameresco?
Welcome investor! Ameresco's management wants to use your money to grow the business. In return you get a share of Ameresco.
First you should know what it really means to hold a share of Ameresco. And how you can make/lose money.
Speculation
The Price per Share of Ameresco is $27.17. 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 Ameresco.
- 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 Ameresco, 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 $18.96. Based on the TTM, the Book Value Change Per Share is $0.30 per quarter. Based on the YOY, the Book Value Change Per Share is $0.39 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 | 0.26 | 0.9% | 0.23 | 0.9% | 0.22 | 0.8% | 0.31 | 1.1% | 0.22 | 0.8% |
Usd Book Value Change Per Share | 0.42 | 1.5% | 0.30 | 1.1% | 0.39 | 1.4% | 0.49 | 1.8% | 0.32 | 1.2% |
Usd Dividend Per Share | 0.00 | 0.0% | 0.00 | 0.0% | 0.10 | 0.4% | 0.02 | 0.1% | 0.01 | 0.0% |
Usd Total Gains Per Share | 0.42 | 1.5% | 0.30 | 1.1% | 0.49 | 1.8% | 0.51 | 1.9% | 0.33 | 1.2% |
Usd Price Per Share | 37.94 | - | 30.64 | - | 48.39 | - | 45.34 | - | 27.28 | - |
Price to Earnings Ratio | 36.89 | - | 4.82 | - | 190.76 | - | 63.03 | - | 39.10 | - |
Price-to-Total Gains Ratio | 91.33 | - | -15.38 | - | 374.19 | - | 8.03 | - | 13.62 | - |
Price to Book Ratio | 2.00 | - | 1.64 | - | 2.77 | - | 3.25 | - | 2.27 | - |
Price-to-Total Gains Ratio | 91.33 | - | -15.38 | - | 374.19 | - | 8.03 | - | 13.62 | - |
When do you get the money?
Usd Investment | |
---|---|
Usd Price Per Share | 27.17 |
Number of shares | 36 |
Gains per Quarter | Trailing 12 Months | 5 Year |
---|---|---|
Usd Dividend Per Share | 0.00 | 0.02 |
Usd Book Value Change Per Share | 0.30 | 0.49 |
Usd Total Gains Per Share | 0.30 | 0.51 |
Gains per Quarter (36 shares) | 10.84 | 18.50 |
Gains per Year (36 shares) | 43.35 | 73.99 |
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 | 0 | 43 | 33 | 3 | 71 | 64 |
2 | 0 | 87 | 76 | 6 | 142 | 138 |
3 | 0 | 130 | 119 | 9 | 213 | 212 |
4 | 0 | 173 | 162 | 12 | 284 | 286 |
5 | 0 | 217 | 205 | 15 | 355 | 360 |
6 | 0 | 260 | 248 | 18 | 426 | 434 |
7 | 0 | 303 | 291 | 21 | 497 | 508 |
8 | 0 | 347 | 334 | 24 | 568 | 582 |
9 | 0 | 390 | 377 | 27 | 639 | 656 |
10 | 0 | 433 | 420 | 30 | 710 | 730 |
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 | 3.0 | 1.0 | 0.0 | 75.0% | 11.0 | 1.0 | 0.0 | 91.7% | 19.0 | 1.0 | 0.0 | 95.0% | 37.0 | 3.0 | 0.0 | 92.5% | 58.0 | 6.0 | 0.0 | 90.6% |
Book Value Change Per Share | 3.0 | 1.0 | 0.0 | 75.0% | 10.0 | 2.0 | 0.0 | 83.3% | 15.0 | 5.0 | 0.0 | 75.0% | 31.0 | 9.0 | 0.0 | 77.5% | 49.0 | 14.0 | 1.0 | 76.6% |
Dividend per Share | 0.0 | 0.0 | 4.0 | 0.0% | 5.0 | 0.0 | 7.0 | 41.7% | 7.0 | 0.0 | 13.0 | 35.0% | 8.0 | 0.0 | 32.0 | 20.0% | 9.0 | 0.0 | 55.0 | 14.1% |
Total Gains per Share | 3.0 | 1.0 | 0.0 | 75.0% | 11.0 | 1.0 | 0.0 | 91.7% | 16.0 | 4.0 | 0.0 | 80.0% | 32.0 | 8.0 | 0.0 | 80.0% | 50.0 | 13.0 | 1.0 | 78.1% |
3.2. Key Performance Indicators
The key performance indicators of Ameresco 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 | - | - | 0.415 | 0.301 | +38% | 0.393 | +6% | 0.493 | -16% | 0.324 | +28% |
Book Value Per Share | - | - | 18.960 | 18.649 | +2% | 17.501 | +8% | 14.486 | +31% | 10.705 | +77% |
Current Ratio | - | - | 1.269 | 1.062 | +19% | 1.219 | +4% | 1.334 | -5% | 1.382 | -8% |
Debt To Asset Ratio | - | - | 0.746 | 0.745 | +0% | 0.697 | +7% | 0.701 | +7% | 0.662 | +13% |
Debt To Equity Ratio | - | - | 3.171 | 3.147 | +1% | 2.557 | +24% | 2.515 | +26% | 2.107 | +51% |
Dividend Per Share | - | - | - | - | 0% | 0.098 | -100% | 0.021 | -100% | 0.011 | -100% |
Enterprise Value | - | - | -839198580.000 | -1103698317.500 | +32% | 536593957.500 | -256% | 626909611.500 | -234% | 265300385.655 | -416% |
Eps | - | - | 0.257 | 0.233 | +11% | 0.219 | +18% | 0.308 | -16% | 0.219 | +18% |
Ev To Ebitda Ratio | - | - | -3.681 | -7.062 | +92% | 5.882 | -163% | 4.613 | -180% | 1.635 | -325% |
Ev To Sales Ratio | - | - | -0.419 | -0.710 | +69% | 0.439 | -195% | 0.489 | -186% | 0.175 | -339% |
Free Cash Flow Per Share | - | - | 4.921 | -0.137 | +103% | -3.235 | +166% | -1.896 | +139% | -1.398 | +128% |
Free Cash Flow To Equity Per Share | - | - | 6.172 | 1.655 | +273% | 0.089 | +6857% | 0.459 | +1245% | 0.241 | +2463% |
Gross Profit Margin | - | - | 1.000 | 1.000 | 0% | 1.000 | 0% | 0.990 | +1% | 0.995 | +1% |
Intrinsic Value_10Y_max | - | - | 296.090 | - | - | - | - | - | - | - | - |
Intrinsic Value_10Y_min | - | - | 15.520 | - | - | - | - | - | - | - | - |
Intrinsic Value_1Y_max | - | - | -0.489 | - | - | - | - | - | - | - | - |
Intrinsic Value_1Y_min | - | - | -6.436 | - | - | - | - | - | - | - | - |
Intrinsic Value_3Y_max | - | - | 21.515 | - | - | - | - | - | - | - | - |
Intrinsic Value_3Y_min | - | - | -12.531 | - | - | - | - | - | - | - | - |
Intrinsic Value_5Y_max | - | - | 71.230 | - | - | - | - | - | - | - | - |
Intrinsic Value_5Y_min | - | - | -11.119 | - | - | - | - | - | - | - | - |
Market Cap | 935810876.000 | -116% | 2020039420.000 | 1623115932.500 | +24% | 2577948957.500 | -22% | 2371141811.500 | -15% | 1401748035.655 | +44% |
Net Profit Margin | - | - | 0.027 | 0.026 | +4% | 0.036 | -23% | 0.045 | -39% | 0.038 | -28% |
Operating Margin | - | - | 0.067 | 0.056 | +21% | 0.043 | +54% | 0.060 | +11% | 0.048 | +39% |
Operating Ratio | - | - | 0.930 | 0.943 | -1% | 0.946 | -2% | 0.935 | -1% | 0.946 | -2% |
Pb Ratio | 1.433 | -40% | 2.001 | 1.641 | +22% | 2.769 | -28% | 3.246 | -38% | 2.267 | -12% |
Pe Ratio | 26.417 | -40% | 36.889 | 4.819 | +665% | 190.764 | -81% | 63.032 | -41% | 39.098 | -6% |
Price Per Share | 27.170 | -40% | 37.940 | 30.638 | +24% | 48.388 | -22% | 45.341 | -16% | 27.282 | +39% |
Price To Free Cash Flow Ratio | 1.380 | -40% | 1.927 | -2.516 | +231% | -7.182 | +473% | -6.774 | +451% | -2.874 | +249% |
Price To Total Gains Ratio | 65.404 | -40% | 91.329 | -15.379 | +117% | 374.189 | -76% | 8.030 | +1037% | 13.623 | +570% |
Quick Ratio | - | - | 1.015 | 0.617 | +65% | 1.069 | -5% | 1.102 | -8% | 1.145 | -11% |
Return On Assets | - | - | 0.003 | 0.003 | +6% | 0.004 | -8% | 0.007 | -51% | 0.007 | -48% |
Return On Equity | - | - | 0.015 | 0.014 | +8% | 0.014 | +5% | 0.024 | -39% | 0.021 | -30% |
Total Gains Per Share | - | - | 0.415 | 0.301 | +38% | 0.491 | -15% | 0.514 | -19% | 0.335 | +24% |
Usd Book Value | - | - | 1009498000.000 | 987065750.000 | +2% | 932376000.000 | +8% | 757437700.000 | +33% | 540691500.000 | +87% |
Usd Book Value Change Per Share | - | - | 0.415 | 0.301 | +38% | 0.393 | +6% | 0.493 | -16% | 0.324 | +28% |
Usd Book Value Per Share | - | - | 18.960 | 18.649 | +2% | 17.501 | +8% | 14.486 | +31% | 10.705 | +77% |
Usd Dividend Per Share | - | - | - | - | 0% | 0.098 | -100% | 0.021 | -100% | 0.011 | -100% |
Usd Enterprise Value | - | - | -839198580.000 | -1103698317.500 | +32% | 536593957.500 | -256% | 626909611.500 | -234% | 265300385.655 | -416% |
Usd Eps | - | - | 0.257 | 0.233 | +11% | 0.219 | +18% | 0.308 | -16% | 0.219 | +18% |
Usd Free Cash Flow | - | - | 262014000.000 | -6751750.000 | +103% | -172348500.000 | +166% | -98552750.000 | +138% | -70323175.000 | +127% |
Usd Free Cash Flow Per Share | - | - | 4.921 | -0.137 | +103% | -3.235 | +166% | -1.896 | +139% | -1.398 | +128% |
Usd Free Cash Flow To Equity Per Share | - | - | 6.172 | 1.655 | +273% | 0.089 | +6857% | 0.459 | +1245% | 0.241 | +2463% |
Usd Market Cap | 935810876.000 | -116% | 2020039420.000 | 1623115932.500 | +24% | 2577948957.500 | -22% | 2371141811.500 | -15% | 1401748035.655 | +44% |
Usd Price Per Share | 27.170 | -40% | 37.940 | 30.638 | +24% | 48.388 | -22% | 45.341 | -16% | 27.282 | +39% |
Usd Profit | - | - | 13690000.000 | 12367750.000 | +11% | 11781250.000 | +16% | 16015050.000 | -15% | 11041800.000 | +24% |
Usd Revenue | - | - | 500873000.000 | 419657250.000 | +19% | 316248000.000 | +58% | 349545000.000 | +43% | 262965775.000 | +90% |
Usd Total Gains Per Share | - | - | 0.415 | 0.301 | +38% | 0.491 | -15% | 0.514 | -19% | 0.335 | +24% |
EOD | +4 -4 | MRQ | TTM | +31 -6 | YOY | +21 -18 | 5Y | +16 -24 | 10Y | +25 -15 |
3.3 Fundamental Score
Penke's Stock Scanner
Indicator | Condition | Value | ||
---|---|---|---|---|
Price to Earnings Ratio (EOD) | Between | 0-15 | 26.417 | |
Price to Book Ratio (EOD) | Between | 0-1 | 1.433 | |
Net Profit Margin (MRQ) | Greater than | 0 | 0.027 | |
Operating Margin (MRQ) | Greater than | 0 | 0.067 | |
Quick Ratio (MRQ) | Greater than | 1 | 1.015 | |
Current Ratio (MRQ) | Greater than | 1 | 1.269 | |
Debt to Asset Ratio (MRQ) | Less than | 1 | 0.746 | |
Debt to Equity Ratio (MRQ) | Less than | 1 | 3.171 | |
Return on Equity (MRQ) | Greater than | 0.15 | 0.015 | |
Return on Assets (MRQ) | Greater than | 0.05 | 0.003 | |
Total | 5/10 (50.0%) |
3.4 Technical Score
Penke's Symbol Scanner
Indicator | Condition | Value | ||
---|---|---|---|---|
Rsi | Greater than | 50 | 44.720 | |
Ma 20 | Greater than | Ma 50 | 27.154 | |
Ma 50 | Greater than | Ma 100 | 30.576 | |
Ma 100 | Greater than | Ma 200 | 30.886 | |
Open | Greater than | Close | 27.870 | |
Total | 2/5 (40.0%) |
4. In-depth Analysis
4.1 About Ameresco Inc
- https://www.ameresco.com
- Engineering & Construction
- 1500
- 111 Speen Street, Framingham, MA, United States, 01701
Google Maps Bing Maps
Ameresco, Inc., a clean technology integrator, provides a portfolio of energy efficiency and renewable energy supply solutions in the United States, Canada, Europe, and internationally. It operates through U.S. Regions, U.S. Federal, Canada, Europe, Alternative Fuels, and All Other segments. The company offers energy efficiency, infrastructure upgrades, energy security and resilience, asset sustainability, and renewable energy solutions for businesses and organizations. It designs, develops, engineers, and installs projects that reduce the energy, as well as operations and maintenance (O&M) costs of its customers' facilities; and projects primarily include various measures customized for the facility and designed to enhance the efficiency of building systems, such as heating, ventilation, cooling, and lighting systems. In addition, the company offers renewable energy solutions and services, such as the construction of small-scale plants that the company owns or develops for customers that produce electricity, gas, heat, or cooling from renewable sources of energy and O&M services; and electricity, processed renewable gas fuel, and heat or cooling produced from renewable sources of energy. Further, the company sells photovoltaic (PV) solar energy products and systems, as well as provides consulting, and enterprise energy management services; and operates wind farms. It serves the federal, state, local governments, healthcare and educational institutions, airports, public housing authorities and public universities, municipal utilities, and commercial and industrial customers. As of December 31, 2023, the company owned and operated 185 small-scale renewable energy plants and solar PV installations. Ameresco, Inc. was incorporated in 2000 and is headquartered in Framingham, Massachusetts.
Fundamental data was last updated by Penke on 2024-12-07 14:57:03.
4.2 In-depth Summary
4.2.1. Financial Health Summary
Compared to previous year | Compared 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. |
Compared to previous year | Compared to industry | |
---|---|---|
The company is operating less efficient. | ||
The company is less efficient in keeping operating costs low. |
Compared to previous year | Compared to industry | |
---|---|---|
The company is just able to pay all its short-term debts. | ||
The company is just not able to pay all its short-term debts with the most liquid assets. |
Compared to previous year | Compared to industry | |
---|---|---|
The company is able to pay all its debts by selling its assets. | ||
The company is unable to pay all its debts with equity. |
4.2.2. Valuation Summary
Compared to previous year | Compared to industry | |
---|---|---|
Based on the equity, the company is underpriced. | ||
Based on the earnings, the company is cheap. | ||
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 Ameresco to the Engineering & Construction industry mean.
- A Net Profit Margin of 2.7% means that $0.03 for each $1 in revenue is generated as profit.
Let's take a look of the Net Profit Margin trends of Ameresco Inc:
Trends
- The YOY is 3.6%. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 4.5%. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 3.8%. Compared to the 5Y term, the 10Y term is trending up. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 2.7% | TTM | 2.6% | +0.1% | |
TTM | 2.6% | YOY | 3.6% | -0.9% | |
TTM | 2.6% | 5Y | 4.5% | -1.8% | |
5Y | 4.5% | 10Y | 3.8% | +0.7% |
Compared to industry (Engineering & Construction)
Let compare the company's Net Profit Margin with the average (mean) in the Engineering & Construction industry:
- The MRQ average (mean) in the Engineering & Construction industry is 2.5%. trending up. +2
- The TTM average (mean) in the Engineering & Construction industry is 2.2%. trending up. +2
4.3.1.2. Return on Assets
- Above 5% is considered healthy but always compare Ameresco to the Engineering & Construction industry mean.
- 0.3% Return on Assets means that Ameresco generated $0.00 profit for each $1 in assets.
Let's take a look of the Return on Assets trends of Ameresco Inc:
Trends
- The YOY is 0.4%. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 0.7%. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 0.7%. Compared to the 5Y term, the 10Y term is trending up. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 0.3% | TTM | 0.3% | +0.0% | |
TTM | 0.3% | YOY | 0.4% | 0.0% | |
TTM | 0.3% | 5Y | 0.7% | -0.4% | |
5Y | 0.7% | 10Y | 0.7% | +0.0% |
Compared to industry (Engineering & Construction)
Let compare the company's Return on Assets with the average (mean) in the Engineering & Construction industry:
- The MRQ average (mean) in the Engineering & Construction industry is 0.8%. trending down. -2
- The TTM average (mean) in the Engineering & Construction industry is 0.7%. trending down. -2
4.3.1.3. Return on Equity
- Above 15%-20% is considered healthy but always compare Ameresco to the Engineering & Construction industry mean.
- 1.5% Return on Equity means Ameresco generated $0.01 for each $1 the owners (shareholders) invested.
Let's take a look of the Return on Equity trends of Ameresco Inc:
Trends
- The YOY is 1.4%. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 2.4%. 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 | 1.5% | TTM | 1.4% | +0.1% | |
TTM | 1.4% | YOY | 1.4% | 0.0% | |
TTM | 1.4% | 5Y | 2.4% | -1.1% | |
5Y | 2.4% | 10Y | 2.1% | +0.3% |
Compared to industry (Engineering & Construction)
Let compare the company's Return on Equity with the average (mean) in the Engineering & Construction industry:
- The MRQ average (mean) in the Engineering & Construction industry is 2.3%. trending down. -2
- The TTM average (mean) in the Engineering & Construction industry is 2.3%. trending down. -2
4.3.2. Operating Efficiency of Ameresco Inc.
4.3.2. Operating Efficiency
4.3.2.1. Operating Margin
- Measures how much profit Ameresco 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 Ameresco to the Engineering & Construction industry mean.
- An Operating Margin of 6.7% means the company generated $0.07 for each $1 in revenue (before taxes).
Let's take a look of the Operating Margin trends of Ameresco Inc:
Trends
- The YOY is 4.3%. Compared to the TTM, the mid term is trending up. +2
- The 5Y is 6.0%. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 4.8%. Compared to the 5Y term, the 10Y term is trending up. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 6.7% | TTM | 5.6% | +1.1% | |
TTM | 5.6% | YOY | 4.3% | +1.2% | |
TTM | 5.6% | 5Y | 6.0% | -0.5% | |
5Y | 6.0% | 10Y | 4.8% | +1.2% |
Compared to industry (Engineering & Construction)
Let compare the company's Operating Margin with the average (mean) in the Engineering & Construction industry:
- The MRQ average (mean) in the Engineering & Construction industry is 5.1%. trending up. +2
- The TTM average (mean) in the Engineering & Construction industry is 4.0%. trending up. +2
4.3.2.2. Operating Ratio
- Below 1 is considered healthy (always compare to Engineering & Construction industry mean).
- An Operation Ratio of 0.93 means that the operating costs are $0.93 for each $1 in net sales.
Let's take a look of the Operating Ratio trends of Ameresco Inc:
Trends
- The YOY is 0.946. Compared to the TTM, the mid term is trending down. +2
- The 5Y is 0.935. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is 0.946. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 0.930 | TTM | 0.943 | -0.013 | |
TTM | 0.943 | YOY | 0.946 | -0.003 | |
TTM | 0.943 | 5Y | 0.935 | +0.008 | |
5Y | 0.935 | 10Y | 0.946 | -0.011 |
Compared to industry (Engineering & Construction)
Let compare the company's Operating Ratio with the average (mean) in the Engineering & Construction industry:
- The MRQ average (mean) in the Engineering & Construction industry is 1.599. trending down. +2
- The TTM average (mean) in the Engineering & Construction industry is 1.517. trending down. +2
4.4.3. Liquidity of Ameresco Inc.
4.4.3. Liquidity
4.4.3.1. Current Ratio
- Above 1.5 is considered healthy (always compare to Engineering & Construction industry mean).
- A Current Ratio of 1.27 means the company has $1.27 in assets for each $1 in short-term debts.
Let's take a look of the Current Ratio trends of Ameresco Inc:
Trends
- The YOY is 1.219. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 1.334. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 1.382. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 1.269 | TTM | 1.062 | +0.207 | |
TTM | 1.062 | YOY | 1.219 | -0.156 | |
TTM | 1.062 | 5Y | 1.334 | -0.272 | |
5Y | 1.334 | 10Y | 1.382 | -0.047 |
Compared to industry (Engineering & Construction)
Let compare the company's Current Ratio with the average (mean) in the Engineering & Construction industry:
- The MRQ average (mean) in the Engineering & Construction industry is 1.307. trending down. -2
- The TTM average (mean) in the Engineering & Construction industry is 1.311. trending down. -2
4.4.3.2. Quick Ratio
- Above 1 is considered healthy but always compare Ameresco to the Engineering & Construction industry mean.
- A Quick Ratio of 1.01 means the company can pay off $1.01 for each $1 in debt (using most liquid assets).
Let's take a look of the Quick Ratio trends of Ameresco Inc:
Trends
- The YOY is 1.069. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 1.102. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 1.145. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 1.015 | TTM | 0.617 | +0.398 | |
TTM | 0.617 | YOY | 1.069 | -0.452 | |
TTM | 0.617 | 5Y | 1.102 | -0.485 | |
5Y | 1.102 | 10Y | 1.145 | -0.044 |
Compared to industry (Engineering & Construction)
Let compare the company's Quick Ratio with the average (mean) in the Engineering & Construction industry:
- The MRQ average (mean) in the Engineering & Construction industry is 0.631. trending up. +2
- The TTM average (mean) in the Engineering & Construction industry is 0.664. trending down. -2
4.5.4. Solvency of Ameresco Inc.
4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio
- Below 1 (100%) is considered healthy but always compare Ameresco to Engineering & Construction industry mean.
- A Debt to Asset Ratio of 0.75 means that Ameresco assets are financed with 74.6% credit (debt) and the remaining percentage (100% - 74.6%) is financed by its owners/shareholders.
Let's take a look of the Debt to Asset Ratio trends of Ameresco Inc:
Trends
- The YOY is 0.697. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 0.701. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is 0.662. Compared to the 5Y term, the 10Y term is trending up. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 0.746 | TTM | 0.745 | +0.002 | |
TTM | 0.745 | YOY | 0.697 | +0.048 | |
TTM | 0.745 | 5Y | 0.701 | +0.044 | |
5Y | 0.701 | 10Y | 0.662 | +0.039 |
Compared to industry (Engineering & Construction)
Let compare the company's Debt to Asset Ratio with the average (mean) in the Engineering & Construction industry:
- The MRQ average (mean) in the Engineering & Construction industry is 0.624. trending up. -2
- The TTM average (mean) in the Engineering & Construction industry is 0.620. trending up. -2
4.5.4.2. Debt to Equity Ratio
- Below 2 is considered healthy but always compare Ameresco to the Engineering & Construction industry mean.
- A Debt to Equity ratio of 317.1% means that company has $3.17 debt for each $1 in shareholders equity.
Let's take a look of the Debt to Equity Ratio trends of Ameresco Inc:
Trends
- The YOY is 2.557. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 2.515. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is 2.107. Compared to the 5Y term, the 10Y term is trending up. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 3.171 | TTM | 3.147 | +0.025 | |
TTM | 3.147 | YOY | 2.557 | +0.590 | |
TTM | 3.147 | 5Y | 2.515 | +0.632 | |
5Y | 2.515 | 10Y | 2.107 | +0.408 |
Compared to industry (Engineering & Construction)
Let compare the company's Debt to Equity Ratio with the average (mean) in the Engineering & Construction industry:
- The MRQ average (mean) in the Engineering & Construction industry is 1.627. trending up. -2
- The TTM average (mean) in the Engineering & Construction industry is 1.626. trending up. -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 Ameresco to the Engineering & Construction industry mean.
- A PE ratio of 36.89 means the investor is paying $36.89 for every $1 in earnings.
Let's take a look of the Price to Earnings Ratio trends of Ameresco Inc:
Trends
- The YOY is 190.764. Compared to the TTM, the mid term is trending down. +2
- The 5Y is 63.032. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 39.098. Compared to the 5Y term, the 10Y term is trending up. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
EOD | 26.417 | MRQ | 36.889 | -10.472 | |
MRQ | 36.889 | TTM | 4.819 | +32.070 | |
TTM | 4.819 | YOY | 190.764 | -185.945 | |
TTM | 4.819 | 5Y | 63.032 | -58.213 | |
5Y | 63.032 | 10Y | 39.098 | +23.934 |
Compared to industry (Engineering & Construction)
Let compare the company's Price to Earnings Ratio with the average (mean) in the Engineering & Construction industry:
- The MRQ average (mean) in the Engineering & Construction industry is 8.814. trending up. -2
- The TTM average (mean) in the Engineering & Construction industry is 8.750. 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 Ameresco Inc:
- The EOD is 1.380. Based on how much money comes from the company's main activities, the company is cheap. +2
- The MRQ is 1.927. Based on how much money comes from the company's main activities, the company is cheap. +2
- The TTM is -2.516. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
- The YOY is -7.182. Compared to the TTM, the mid term is trending up. -2
- The 5Y is -6.774. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is -2.874. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
EOD | 1.380 | MRQ | 1.927 | -0.547 | |
MRQ | 1.927 | TTM | -2.516 | +4.444 | |
TTM | -2.516 | YOY | -7.182 | +4.665 | |
TTM | -2.516 | 5Y | -6.774 | +4.257 | |
5Y | -6.774 | 10Y | -2.874 | -3.899 |
Compared to industry (Engineering & Construction)
Let compare the company's priceToFreeCashFlowRatio with the average (mean) in the Engineering & Construction industry:
- The MRQ average (mean) in the Engineering & Construction industry is 1.679. trending up. -2
- The TTM average (mean) in the Engineering & Construction industry is 0.636. 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 Engineering & Construction industry mean).
- A PB ratio of 2.00 means the investor is paying $2.00 for each $1 in book value.
Let's take a look of the Price to Book Ratio trends of Ameresco Inc:
Trends
- The YOY is 2.769. Compared to the TTM, the mid term is trending down. +2
- The 5Y is 3.246. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 2.267. Compared to the 5Y term, the 10Y term is trending up. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
EOD | 1.433 | MRQ | 2.001 | -0.568 | |
MRQ | 2.001 | TTM | 1.641 | +0.360 | |
TTM | 1.641 | YOY | 2.769 | -1.128 | |
TTM | 1.641 | 5Y | 3.246 | -1.604 | |
5Y | 3.246 | 10Y | 2.267 | +0.978 |
Compared to industry (Engineering & Construction)
Let compare the company's Price to Book Ratio with the average (mean) in the Engineering & Construction industry:
- The MRQ average (mean) in the Engineering & Construction industry is 1.151. trending up. -2
- The TTM average (mean) in the Engineering & Construction industry is 1.175. trending up. -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 Ameresco Inc.
4.8.1. Institutions holding Ameresco Inc
Institutions are holding 100.214% of the shares of Ameresco Inc.
Date | Name | Total Shares | Total Assets | Current Shares | Change | % |
---|---|---|---|---|---|---|
2024-09-30 | Grantham, Mayo, Van Otterloo & Co., LLC | 8.027 | 0.5006 | 4209571 | -57188 | -1.3403 |
2024-09-30 | Vanguard Group Inc | 6.0006 | 0.0021 | 3146905 | 2980 | 0.0948 |
2024-06-30 | BlackRock Inc | 4.5747 | 0.0016 | 2399103 | 85643 | 3.7019 |
2024-09-30 | Macquarie Group Ltd | 3.1975 | 0.0687 | 1676841 | -37562 | -2.191 |
2024-09-30 | Handelsbanken Fonder AB | 3.1968 | 0.2516 | 1676502 | 2056 | 0.1228 |
2024-09-30 | State Street Corp | 2.1466 | 0.0017 | 1125730 | -5557 | -0.4912 |
2024-09-30 | Stephens Inv Mgmt Group LLC | 2.0409 | 0.554 | 1070305 | -53080 | -4.725 |
2024-09-30 | Wellington Management Company LLP | 1.9162 | 0.0067 | 1004902 | 450571 | 81.2819 |
2024-09-30 | Dimensional Fund Advisors, Inc. | 1.8017 | 0.0087 | 944839 | 109959 | 13.1706 |
2024-09-30 | Royal Bank of Canada | 1.6256 | 0.0066 | 852523 | -13717 | -1.5835 |
2024-09-30 | Geode Capital Management, LLC | 1.4392 | 0.0023 | 754775 | 10197 | 1.3695 |
2024-09-30 | American Century Companies Inc | 1.3112 | 0.0152 | 687611 | 503330 | 273.1318 |
2024-09-30 | Morgan Stanley - Brokerage Accounts | 1.1002 | 0.0016 | 576964 | -824510 | -58.8316 |
2024-09-30 | Guinness Asset Management Limited | 0.9754 | 0.3676 | 511530 | -47211 | -8.4495 |
2024-09-30 | Swedbank AB | 0.9534 | 0.0242 | 500000 | 0 | 0 |
2024-09-30 | Redwood Grove Capital, LLC | 0.9532 | 5.151 | 499890 | 147642 | 41.9142 |
2024-09-30 | Gagnon Securities LLC | 0.8892 | 3.5081 | 466341 | 107068 | 29.8013 |
2024-09-30 | Candriam Luxembourg S.C.A. | 0.7982 | 0.0913 | 418580 | 50521 | 13.7263 |
2024-09-30 | Millennium Management LLC | 0.7403 | 0.007 | 388233 | 197852 | 103.9242 |
2024-09-30 | DnB NOR Asset Management (Asia) | 0.7328 | 0.0658 | 384302 | 91538 | 31.2668 |
Total | 44.4207 | 10.6364 | 23295447 | +720532 | +3.1% |
4.9.2. Funds holding Ameresco Inc
Date | Name | Total Shares | Total Assets | Current Shares | Change | % |
---|---|---|---|---|---|---|
2024-10-31 | Handelsbanken Hållbar Energi (A1 SEK) | 2.8282 | 3.1257 | 1483184 | -186518 | -11.1707 |
2024-09-30 | Delaware Small Cap Core I | 2.3893 | 0.6245 | 1253025 | -7766 | -0.616 |
2024-09-30 | GMO Resources III | 2.0597 | 2.1907 | 1080185 | 0 | 0 |
2024-09-30 | GMO Resources Composite | 2.0597 | 2.1907 | 1080185 | 0 | 0 |
2024-10-31 | Vanguard Total Stock Mkt Idx Inv | 1.9842 | 0.0019 | 1040566 | 1539 | 0.1481 |
2024-09-30 | GMO Climate Change Composite | 1.9152 | 4.7902 | 1004370 | 0 | 0 |
2024-09-30 | GMO Climate Change III | 1.9152 | 4.7902 | 1004370 | 0 | 0 |
2024-09-30 | GMO Climate Change Investment A GBP Acc | 1.7828 | 5.5172 | 934931 | 0 | 0 |
2024-11-27 | iShares Russell 2000 ETF | 1.7165 | 0.0318 | 900170 | -1876 | -0.208 |
2024-10-31 | Vanguard Small Cap Index | 1.5653 | 0.0166 | 820890 | 1600 | 0.1953 |
2024-09-30 | Stephens SMID Select Growth | 1.4512 | 0.6626 | 761054 | 2548 | 0.3359 |
2024-11-28 | First Trust RBA Amer Indl RenaisTM ETF | 1.2236 | 0.6433 | 641694 | 3832 | 0.6008 |
2024-11-28 | Avantis US Small Cap Value ETF | 1.2212 | 0.1142 | 640430 | 0 | 0 |
2024-09-30 | Vanguard Explorer Inv | 1.1286 | 0.0998 | 591881 | 0 | 0 |
2024-10-31 | Swedbank Robur USA A | 0.9534 | 0.9874 | 500000 | 0 | 0 |
2024-10-31 | Vanguard Institutional Extnd Mkt Idx Tr | 0.9311 | 0.0138 | 488303 | -1440 | -0.294 |
2024-10-31 | Guinness Sustainable Energy D USD Acc | 0.8829 | 2.0686 | 463031 | -41937 | -8.3049 |
2024-10-31 | Vanguard Small Cap Growth Index Inv | 0.8608 | 0.0383 | 451401 | 252 | 0.0559 |
2024-09-30 | Candriam Sst Eq Clmt Actn R2 $ Inc | 0.7981 | 1.4505 | 418529 | 50515 | 13.7264 |
2024-09-30 | Candriam Global Equities Climate Action | 0.7981 | 1.4501 | 418529 | 50515 | 13.7264 |
Total | 30.4651 | 30.8081 | 15976728 | -128736 | -0.8% |
5.3. Insider Transactions
Insiders are holding 7.192% of the shares of Ameresco Inc.
5. Financial Statements
5.1. Latest Balance Sheet
Balance Sheet of 2024-09-30. Currency in USD. All numbers in thousands.
Summary
As reported | |
---|---|
Total Liabilities | 2,972,740 |
Total Stockholder Equity | + 937,342 |
Total Assets | = 3,982,238 |
Assets
Total Current Assets
Long-term Assets
Property Plant Equipment | 94,386 |
Goodwill | 75,922 |
Intangible Assets | 5,387 |
Long-term Assets Other | 2,545,385 |
Long-term Assets (as reported) | 2,757,687 |
---|---|
Long-term Assets (calculated) | 2,721,080 |
+/- | 36,607 |
Liabilities & Shareholders' Equity
Total Current Liabilities
Long-term Liabilities
Total Stockholder Equity
Common Stock | 5 |
Retained Earnings | 615,503 |
Other Stockholders Equity | 321,834 |
Total Stockholder Equity (as reported) | 937,342 |
---|---|
Total Stockholder Equity (calculated) | 937,342 |
+/- | 0 |
Other
5.2. 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 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
> Total Assets |
| 3,982,238 | 3,965,102 | 3,803,266 | 3,713,776 | 3,460,993 | 3,041,010 | 2,967,348 | 2,876,821 | 3,038,043 | 2,884,776 | 2,530,570 | 2,224,821 | 1,968,178 | 1,938,690 | 1,848,749 | 1,750,251 | 1,584,697 | 1,459,532 | 1,413,583 | 1,374,013 | 1,170,357 | 1,109,894 | 1,198,676 | 1,161,634 | 1,114,455 | 1,044,095 | 1,011,775 | 983,951 | 903,645 | 875,882 | 815,250 | 797,281 | 734,094 | 724,423 | 670,178 | 728,743 | 694,781 | 637,097 | 612,637 | 629,659 | 634,365 | 586,983 | 581,097 | 604,660 | 597,156 | 619,949 | 630,893 | 675,472 | 681,699 | 660,676 | 625,979 | 645,597 | 788,434 | 660,579 | 610,204 | 582,451 | 548,510 | 434,113 | 382,198 | 375,545 | 0 | 0 | 0 | 292,027 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Total Current Assets |
| 1,224,551 | 1,109,930 | 1,038,545 | 1,069,496 | 1,030,123 | 921,867 | 957,974 | 1,001,351 | 1,092,995 | 1,064,870 | 845,201 | 638,585 | 502,191 | 483,836 | 485,779 | 490,715 | 456,579 | 422,426 | 438,092 | 425,192 | 341,082 | 348,681 | 280,331 | 310,969 | 300,961 | 294,425 | 279,413 | 287,078 | 245,215 | 216,935 | 199,283 | 226,061 | 236,578 | 243,438 | 226,009 | 263,698 | 256,271 | 227,109 | 210,194 | 226,735 | 244,739 | 224,029 | 220,350 | 249,832 | 254,416 | 242,224 | 244,350 | 297,843 | 268,164 | 263,347 | 246,604 | 283,062 | 310,818 | 261,652 | 217,241 | 211,710 | 220,897 | 164,310 | 152,315 | 171,772 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash And Cash Equivalents |
| 113,502 | 218,360 | 135,418 | 141,582 | 107,776 | 48,999 | 178,939 | 115,534 | 122,537 | 67,553 | 68,288 | 50,450 | 57,115 | 58,807 | 80,971 | 66,422 | 45,351 | 41,881 | 40,351 | 33,223 | 34,104 | 38,343 | 25,487 | 61,397 | 64,539 | 27,952 | 34,125 | 24,262 | 29,559 | 27,131 | 24,453 | 20,607 | 18,357 | 15,277 | 17,102 | 21,645 | 21,256 | 19,319 | 17,662 | 23,762 | 23,486 | 16,408 | 20,740 | 17,171 | 18,790 | 17,630 | 20,963 | 63,348 | 26,177 | 28,910 | 38,435 | 26,277 | 31,735 | 59,782 | 29,350 | 44,691 | 29,266 | 21,134 | 24,361 | 47,928 | 0 | 0 | 0 | 18,149 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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 | 13,461 | 15,103 | 16,894 | 15,751 | 15,789 | 16,565 | 14,758 | 12,299 | 12,449 | 12,382 | 11,126 | 16,236 | 15,306 | 13,555 | 13,597 | 12,818 | 13,542 | 12,535 | 15,815 | 15,497 | 25,817 | 26,240 | 25,749 | 26,359 | 15,771 | 15,031 | 12,587 | 12,372 | 12,688 | 9,549 | 9,061 | 9,197 | 10,617 | 12,678 | 13,345 | 9,250 | 0 | 0 | 0 | 7,743 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Receivables |
| 865,498 | 867,642 | 146,836 | 153,362 | 765,126 | 743,774 | 671,953 | 796,175 | 894,918 | 919,531 | 709,214 | 516,470 | 370,710 | 352,662 | 330,086 | 350,962 | 336,203 | 312,467 | 328,708 | 320,115 | 234,688 | 247,023 | 190,649 | 191,639 | 184,934 | 212,158 | 181,801 | 213,510 | 164,845 | 139,808 | 124,476 | 160,139 | 162,619 | 172,201 | 152,454 | 185,311 | 172,706 | 152,265 | 144,868 | 157,479 | 167,940 | 156,011 | 149,745 | 182,202 | 173,911 | 159,844 | 160,565 | 174,804 | 132,004 | 128,899 | 115,779 | 145,049 | 171,923 | 109,483 | 101,211 | 89,549 | 109,243 | 73,264 | 63,551 | 70,522 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Inventory |
| 11,973 | 12,484 | 13,076 | 13,637 | 13,648 | 14,127 | 13,609 | 14,218 | 13,095 | 10,886 | 9,720 | 8,807 | 8,329 | 8,798 | 8,527 | 8,575 | 9,081 | 9,001 | 9,229 | 9,236 | 9,902 | 9,219 | 8,930 | 7,765 | 8,128 | 8,264 | 8,683 | 8,139 | 8,602 | 9,479 | 10,951 | 12,104 | 13,388 | 14,406 | 13,547 | 13,223 | 12,214 | 10,118 | 8,920 | 8,896 | 9,050 | 9,256 | 9,231 | 10,256 | 9,408 | 11,549 | 11,494 | 9,502 | 7,093 | 9,146 | 8,776 | 8,636 | 8,323 | 8,763 | 8,413 | 6,780 | 5,309 | 5,333 | 4,780 | 4,238 | 0 | 0 | 0 | 17,216 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Long-term Assets |
| 2,757,687 | 2,855,172 | 2,764,721 | 2,644,280 | 2,430,870 | 2,119,143 | 2,009,374 | 1,875,470 | 1,945,048 | 1,819,906 | 1,685,369 | 1,586,236 | 1,465,987 | 1,454,854 | 1,362,970 | 1,259,536 | 1,128,118 | 1,037,106 | 975,491 | 948,821 | 829,275 | 761,213 | 918,345 | 850,665 | 813,494 | 749,670 | 732,362 | 696,873 | 658,430 | 658,947 | 615,967 | 571,220 | 497,516 | 480,985 | 444,169 | 465,045 | 438,510 | 409,988 | 402,443 | 402,924 | 389,626 | 362,954 | 360,747 | 354,827 | 342,740 | 377,726 | 386,543 | 377,629 | 413,535 | 397,328 | 379,375 | 362,535 | 477,616 | 398,927 | 392,964 | 370,741 | 327,613 | 269,803 | 229,883 | 203,772 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property Plant Equipment |
| 94,386 | 1,898,838 | 1,875,087 | 1,765,405 | 1,726,993 | 1,473,411 | 1,325,284 | 1,235,456 | 1,085,533 | 1,017,800 | 960,554 | 911,630 | 877,725 | 848,043 | 815,410 | 777,511 | 716,020 | 683,244 | 638,888 | 622,356 | 550,768 | 532,603 | 514,005 | 466,937 | 448,667 | 411,143 | 387,541 | 361,746 | 361,985 | 353,171 | 344,382 | 324,776 | 284,894 | 262,559 | 252,900 | 249,637 | 245,066 | 230,133 | 220,887 | 225,144 | 224,181 | 218,469 | 222,893 | 219,443 | 236,463 | 238,851 | 224,085 | 216,662 | 206,884 | 8,186 | 7,695 | 184,941 | 6,685 | 6,171 | 5,864 | 5,406 | 139,657 | 130,644 | 4,461 | 122,011 | 0 | 0 | 0 | 106,767 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Goodwill |
| 75,922 | 75,245 | 75,311 | 75,587 | 77,343 | 77,846 | 77,810 | 70,633 | 70,118 | 70,825 | 71,334 | 71,157 | 58,629 | 58,901 | 58,812 | 58,714 | 58,172 | 57,838 | 57,741 | 58,414 | 57,899 | 58,129 | 58,835 | 58,332 | 58,853 | 57,268 | 56,294 | 56,135 | 56,107 | 55,779 | 55,439 | 57,976 | 58,361 | 58,615 | 59,092 | 59,085 | 59,371 | 59,883 | 59,402 | 60,479 | 61,116 | 56,460 | 53,659 | 53,074 | 55,615 | 55,240 | 50,380 | 48,968 | 50,317 | 47,878 | 47,923 | 47,881 | 41,908 | 20,581 | 20,581 | 18,625 | 18,461 | 16,132 | 16,132 | 16,132 | 0 | 0 | 0 | 13,640 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Investments |
| 0 | 0 | 0 | 0 | 0 | 499,250 | 539,820 | 0 | 726,679 | 671,241 | 605,871 | 557,669 | 498,080 | 512,737 | 459,347 | 396,725 | 330,607 | 0 | 239,156 | 230,616 | 182,012 | 133,850 | 310,922 | 293,998 | 272,953 | 246,918 | 254,349 | 248,917 | 210,472 | 221,680 | 188,162 | 158,209 | 124,888 | 131,738 | 104,449 | 125,804 | 103,589 | 82,659 | 84,316 | 79,167 | 65,335 | 50,488 | 47,345 | 44,297 | 27,617 | 60,900 | 92,980 | 91,855 | 138,557 | 135,988 | 124,282 | 110,212 | 236,596 | 214,685 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Intangible Assets |
| 5,387 | 5,639 | 6,197 | 6,808 | 7,347 | 8,142 | 8,666 | 4,693 | 5,089 | 5,532 | 5,974 | 6,961 | 687 | 769 | 847 | 927 | 1,072 | 1,232 | 1,408 | 1,614 | 1,810 | 2,052 | 2,310 | 2,004 | 2,315 | 2,414 | 2,231 | 2,440 | 2,801 | 3,113 | 3,373 | 3,931 | 4,615 | 5,282 | 6,085 | 6,770 | 7,983 | 9,197 | 9,920 | 11,238 | 13,014 | 9,852 | 8,483 | 10,253 | 10,237 | 11,491 | 9,423 | 9,743 | 10,390 | 9,757 | 11,071 | 12,728 | 13,221 | 20,581 | 20,581 | 18,625 | 18,461 | 16,132 | 16,132 | 16,132 | 0 | 0 | 0 | 13,640 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long-term Assets Other |
| 2,545,385 | 261,048 | 176,146 | 126,031 | 80,366 | 56,900 | 26,438 | 22,507 | 21,421 | 20,811 | 643,785 | 35,116 | 26,993 | 30,432 | 28,554 | 422,384 | 22,247 | 20,573 | 35,828 | 35,821 | 36,786 | 34,579 | 32,273 | 29,394 | 30,706 | 31,927 | 28,377 | 276,552 | 27,065 | 25,204 | 24,611 | 184,537 | 24,758 | 22,791 | 21,643 | 149,553 | 17,178 | 23,194 | 23,052 | 106,063 | 21,386 | 22,583 | 23,066 | 72,057 | 7,255 | 5,141 | 3,731 | 102,256 | 4,574 | 192,776 | 185,521 | 116,985 | 175,484 | 153,739 | 147,035 | 346,710 | 166,064 | 118,714 | 209,290 | 65,629 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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 | 3,570 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Liabilities |
| 2,972,740 | 2,980,133 | 2,829,195 | 2,734,051 | 2,514,592 | 2,119,033 | 2,025,876 | 1,957,167 | 2,175,426 | 2,055,291 | 1,746,922 | 1,474,375 | 1,254,394 | 1,293,114 | 1,219,894 | 1,257,438 | 1,121,640 | 1,019,859 | 981,406 | 945,157 | 736,263 | 719,566 | 816,939 | 784,759 | 750,249 | 693,387 | 671,506 | 647,331 | 591,653 | 572,678 | 518,843 | 502,975 | 441,870 | 436,538 | 381,283 | 439,201 | 407,547 | 351,792 | 331,868 | 343,353 | 353,168 | 315,147 | 312,916 | 327,855 | 328,011 | 357,927 | 369,426 | 413,653 | 422,650 | 412,129 | 383,258 | 409,176 | 557,616 | 441,235 | 406,203 | 387,399 | 366,247 | 323,349 | 277,038 | 272,775 | 0 | 0 | 0 | 217,941 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Total Current Liabilities |
| 964,667 | 1,232,387 | 1,162,280 | 901,471 | 882,342 | 752,249 | 767,112 | 812,068 | 860,260 | 604,404 | 395,142 | 474,224 | 348,916 | 345,815 | 351,582 | 383,097 | 338,667 | 272,978 | 316,079 | 336,647 | 246,660 | 231,123 | 218,286 | 222,630 | 211,297 | 187,261 | 173,182 | 202,142 | 190,710 | 168,042 | 149,165 | 190,602 | 182,017 | 172,552 | 152,917 | 179,723 | 182,972 | 141,606 | 126,250 | 146,089 | 135,879 | 122,863 | 105,298 | 131,201 | 119,367 | 114,433 | 109,888 | 148,889 | 131,591 | 140,360 | 122,493 | 148,268 | 171,802 | 124,278 | 121,301 | 140,631 | 146,644 | 119,359 | 110,227 | 132,330 | 0 | 0 | 0 | 90,967 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Short-term Debt |
| 355,489 | 536,767 | 552,394 | 334,945 | 422,609 | 338,934 | 319,327 | 337,308 | 307,376 | 88,660 | 86,325 | 85,210 | 81,159 | 85,773 | 77,450 | 75,468 | 67,531 | 49,432 | 74,642 | 75,771 | 60,893 | 60,158 | 60,813 | 26,890 | 24,397 | 27,451 | 26,253 | 22,375 | 24,155 | 22,270 | 20,319 | 19,292 | 15,246 | 14,883 | 13,571 | 13,427 | 12,391 | 12,246 | 12,649 | 12,255 | 13,623 | 13,498 | 13,734 | 12,974 | 15,653 | 13,922 | 10,743 | 12,453 | 11,364 | 12,269 | 12,371 | 18,861 | 11,116 | 11,037 | 11,044 | 4,722 | 4,933 | 9,304 | 11,742 | 8,093 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Short Long Term Debt |
| 343,247 | 523,832 | 539,201 | 322,247 | 409,906 | 332,999 | 313,459 | 331,479 | 301,247 | 82,707 | 80,191 | 78,934 | 74,901 | 79,778 | 71,770 | 69,362 | 61,521 | 44,216 | 69,282 | 69,969 | 54,958 | 54,351 | 55,731 | 21,934 | 19,522 | 22,733 | 21,789 | 18,075 | 20,704 | 396,673 | 20,319 | 17,107 | 15,246 | 14,883 | 0 | 13,427 | 0 | 0 | 0 | 12,255 | 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 |
| 399,244 | 497,026 | 437,240 | 402,752 | 328,155 | 290,284 | 285,465 | 349,126 | 411,371 | 432,695 | 231,533 | 308,963 | 196,480 | 193,373 | 202,123 | 230,916 | 205,536 | 162,401 | 182,354 | 202,416 | 133,833 | 117,188 | 102,432 | 134,330 | 119,969 | 115,805 | 100,085 | 135,881 | 122,731 | 102,529 | 89,577 | 126,583 | 125,014 | 112,968 | 91,042 | 114,759 | 112,384 | 79,275 | 63,646 | 87,787 | 79,787 | 73,748 | 65,598 | 88,733 | 77,334 | 67,318 | 66,404 | 101,007 | 79,153 | 80,896 | 71,420 | 93,506 | 116,278 | 77,778 | 72,434 | 95,303 | 94,672 | 64,796 | 53,546 | 75,578 | 0 | 0 | 0 | 46,388 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other Current Liabilities |
| 101,259 | 101,564 | 112,008 | 110,573 | 94,698 | 82,572 | 122,994 | 90,838 | 98,340 | 43,262 | 45,555 | 44,133 | 43,259 | 40,108 | 41,798 | 42,729 | 30,280 | 26,249 | 33,733 | 31,842 | 28,700 | 29,397 | 29,687 | 37,047 | 34,415 | 24,098 | 24,382 | 24,015 | 26,052 | 21,749 | 21,124 | 23,538 | 23,034 | 22,442 | 22,424 | 22,793 | 32,705 | 26,155 | 27,219 | 27,756 | 23,501 | 19,978 | 12,243 | 12,562 | 11,847 | 10,668 | 9,541 | 13,157 | 34,380 | 41,341 | 32,764 | -6,420,770 | 38,299 | 29,269 | 31,543 | -9,867,634 | -3,948,018 | -4,004,282 | 27,623 | 28,166 | 0 | 0 | 0 | 37,227 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Long-term Liabilities |
| 1,718,771 | 1,747,746 | 1,666,915 | 1,832,580 | 1,632,250 | 1,366,784 | 1,258,764 | 1,145,099 | 1,315,166 | 1,450,887 | 1,351,780 | 1,000,151 | 905,478 | 947,299 | 868,312 | 874,341 | 782,973 | 746,881 | 665,327 | 608,510 | 489,603 | 488,443 | 598,653 | 562,129 | 538,952 | 506,126 | 498,324 | 445,189 | 400,943 | 404,636 | 369,678 | 312,373 | 259,853 | 263,986 | 228,366 | 259,478 | 224,575 | 210,186 | 205,618 | 197,264 | 217,289 | 192,284 | 207,618 | 196,653 | 208,644 | 243,494 | 259,538 | 264,764 | 291,059 | 271,769 | 260,765 | 260,909 | 385,814 | 316,957 | 284,901 | 246,768 | 219,602 | 203,989 | 166,811 | 140,445 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long term Debt Total |
| 0 | 0 | 0 | 0 | 0 | 784,266 | 631,676 | 0 | 511,621 | 698,365 | 659,695 | 377,184 | 325,335 | 305,351 | 268,411 | 311,674 | 278,127 | 0 | 285,553 | 266,181 | 223,766 | 224,025 | 197,014 | 219,162 | 226,252 | 221,274 | 218,398 | 173,237 | 178,142 | 172,732 | 173,322 | 140,593 | 113,596 | 104,770 | 91,180 | 105,793 | 83,240 | 90,566 | 88,154 | 90,037 | 108,449 | 91,741 | 107,476 | 103,222 | 150,492 | 186,355 | 197,671 | 201,922 | 223,977 | 207,831 | 197,285 | 196,402 | 325,905 | 263,427 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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 | 3,570 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Warrants |
| 0 | 0 | 0 | 0 | 0 | 47,994 | 46,700 | 0 | 48,077 | 47,918 | 47,438 | 46,182 | 44,948 | 46,003 | 39,668 | 38,850 | 36,421 | 0 | 31,939 | 31,616 | 32,108 | 32,037 | 13,341 | 14,719 | 14,585 | 12,322 | 10,751 | 10,338 | 7,532 | 7,297 | 5,685 | 6,847 | 6,797 | 6,765 | 6,722 | 490 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long-term Liabilities Other |
| 102,645 | 97,946 | 88,619 | 82,714 | 73,965 | 70,175 | 585,016 | 49,493 | 754,145 | 45,691 | 644,789 | 43,176 | 530,450 | 37,300 | 509,874 | 477,883 | 424,915 | 38,318 | 312,049 | 274,612 | 227,573 | 194,035 | 350,428 | 317,259 | 287,888 | 257,113 | 262,125 | 253,842 | 205,088 | 214,069 | 178,833 | 148,157 | 129,166 | 143,125 | 120,349 | 140,894 | 128,382 | 105,776 | 102,820 | 91,175 | 84,593 | 75,245 | 77,394 | 73,950 | 27,738 | 26,001 | 28,381 | 30,363 | 30,861 | 28,641 | 28,139 | 28,530 | 29,674 | 30,991 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Deferred Long Term Liability |
| 0 | 0 | 0 | 0 | 0 | 7,971 | 2,869 | 1,735 | 10,542 | 8,855 | 6,063 | 3,871 | 5,061 | 2,128 | 4,474 | 2,363 | 3,994 | 2,285 | 2,432 | 115 | 3,242 | 10,038 | 10,565 | 10,989 | 10,227 | 15,417 | 7,050 | 7,772 | 10,181 | 10,538 | 11,838 | 16,776 | 10,294 | 9,326 | 10,115 | 12,301 | 12,953 | 13,844 | 14,644 | 16,052 | 24,247 | 25,298 | 22,748 | 19,482 | 30,414 | 31,138 | 33,486 | 32,479 | 36,220 | 35,297 | 35,342 | 35,977 | 30,235 | 22,539 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Total Stockholder Equity |
| 937,342 | 914,703 | 904,939 | 901,975 | 868,506 | 843,525 | 828,922 | 824,029 | 797,696 | 766,381 | 729,875 | 704,264 | 668,836 | 645,576 | 628,855 | 492,813 | 463,057 | 439,673 | 432,177 | 428,856 | 401,986 | 390,328 | 381,737 | 376,875 | 364,206 | 350,708 | 340,269 | 336,620 | 311,992 | 303,204 | 296,407 | 294,306 | 292,224 | 287,885 | 288,895 | 289,542 | 287,234 | 285,305 | 280,770 | 286,307 | 281,196 | 271,825 | 268,169 | 276,797 | 269,142 | 262,009 | 261,560 | 261,847 | 258,978 | 248,476 | 242,649 | 236,357 | 230,818 | 219,344 | 204,002 | 195,052 | 182,264 | 110,765 | 105,160 | 102,770 | 0 | 0 | 0 | 74,086 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Common Stock |
| 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 2 | 2 | 2 | 0 | 0 | 0 | 1 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Retained Earnings |
| 615,503 | 597,930 | 592,947 | 595,911 | 562,203 | 540,964 | 534,624 | 533,549 | 515,642 | 488,278 | 456,088 | 438,732 | 410,553 | 393,158 | 379,533 | 368,390 | 344,936 | 325,025 | 320,660 | 314,459 | 292,256 | 283,386 | 274,170 | 269,806 | 258,213 | 247,080 | 238,378 | 235,844 | 212,033 | 203,540 | 197,709 | 194,353 | 193,217 | 187,502 | 185,508 | 184,454 | 183,458 | 179,280 | 177,289 | 181,477 | 172,823 | 165,532 | 162,813 | 171,094 | 178,010 | 173,465 | 175,246 | 177,170 | 174,781 | 168,010 | 162,841 | 161,336 | 153,088 | 140,730 | 131,897 | 126,609 | 118,909 | 106,868 | 99,161 | 97,883 | 0 | 0 | 0 | 77,278 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Capital Surplus |
| 0 | 0 | 0 | 0 | 0 | 317,228 | 310,726 | 0 | 299,487 | 294,240 | 289,459 | 283,982 | 277,502 | 270,955 | 267,864 | 145,496 | 141,599 | 0 | 136,591 | 133,688 | 131,111 | 126,693 | 125,685 | 124,651 | 121,660 | 119,257 | 117,242 | 116,196 | 115,461 | 114,653 | 113,509 | 112,926 | 112,366 | 111,539 | 111,004 | 110,311 | 109,417 | 109,015 | 108,504 | 107,445 | 108,625 | 104,899 | 103,625 | 102,587 | 97,360 | 96,024 | 94,806 | 93,141 | 93,987 | 91,193 | 89,115 | 86,068 | 86,725 | 83,567 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -11,788 | -11,788 | -11,788 | -11,788 | -11,788 | -11,788 | -11,788 | 0 | -11,788 | -11,782 | -11,777 | -11,638 | -11,638 | -11,638 | -11,571 | -11,571 | -11,570 | -9,799 | -9,416 | -8,656 | -8,436 | -6,387 | -4,451 | -1,949 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -9,183 | -9,183 | -9,183 | -9,183 | -9,183 | -9,183 | -9,183 | -9,183 | -9,183 | -9,183 | -9,183 | -9,183 | -9,183 | -9,183 | -8,414 | -8,414 | 0 | 0 | 0 | -7,539 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other Stockholders Equity |
| 321,834 | 320,568 | 315,579 | 309,104 | 310,033 | 305,440 | 298,938 | 294,526 | 287,699 | 282,452 | 277,671 | 272,194 | 265,714 | 259,167 | 256,076 | 133,708 | 129,811 | 127,837 | 124,803 | 121,906 | 119,334 | 115,055 | 114,047 | 113,013 | 110,089 | 107,686 | 105,672 | 106,397 | 106,045 | 105,997 | 105,073 | 106,539 | 107,915 | 109,590 | 111,004 | 110,311 | 109,417 | 109,015 | 108,503 | 107,445 | 108,625 | 104,899 | 103,625 | 102,587 | 88,178 | 86,841 | 85,624 | 83,959 | 84,805 | 82,010 | 79,933 | 76,885 | 77,543 | 74,385 | 67,553 | 64,887 | 62,126 | 2,804 | 2,492 | 2,053 | 0 | 0 | 0 | 0 |
5.3. Balance Sheets
Currency in USD. All numbers in thousands.