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

American Tower Corp
Buy, Hold or Sell?

Let's analyze American Tower Corp together

I guess you are interested in American Tower Corp. 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 American Tower Corp. 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 American Tower Corp

I send you an email if I find something interesting about American Tower Corp.

1. Quick Overview

1.1. Quick analysis of American Tower Corp (30 sec.)










1.2. What can you expect buying and holding a share of American Tower Corp? (30 sec.)

How much money do you get?

How much money do you get?
$6.57
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$21.77
Expected worth in 1 year
$19.49
How sure are you?
82.5%

+ What do you gain per year?

Total Gains per Share
$4.29
Return On Investment
2.1%

For what price can you sell your share?

Current Price per Share
$207.33
Expected price per share
$180.22 - $228.80
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of American Tower Corp (5 min.)




Live pricePrice per Share (EOD)
$207.33
Intrinsic Value Per Share
$-32.70 - $77.56
Total Value Per Share
$-10.93 - $99.32

2.2. Growth of American Tower Corp (5 min.)




Is American Tower Corp growing?

Current yearPrevious yearGrowGrow %
How rich?$10.1b$11.9b-$1.4b-13.7%

How much money is American Tower Corp making?

Current yearPrevious yearGrowGrow %
Making money$277.5m$170.4m$107.1m38.6%
Net Profit Margin8.8%5.9%--

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

2.3. Financial Health of American Tower Corp (5 min.)




3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of American Tower Corp?

Welcome investor! American Tower Corp's management wants to use your money to grow the business. In return you get a share of American Tower Corp.

First you should know what it really means to hold a share of American Tower Corp. And how you can make/lose money.

Speculation

The Price per Share of American Tower Corp is $207.33. 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 American Tower Corp.
  • 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 American Tower Corp, 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 $21.77. Based on the TTM, the Book Value Change Per Share is $-0.57 per quarter. Based on the YOY, the Book Value Change Per Share is $-0.58 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 $1.64 per quarter.
Based on historical numbers we can estimate the returns while holding a share of American Tower Corp.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps-1.69-0.8%0.590.3%0.380.2%0.970.5%0.770.4%
Usd Book Value Change Per Share-0.52-0.2%-0.57-0.3%-0.58-0.3%0.410.2%0.320.2%
Usd Dividend Per Share1.620.8%1.640.8%1.540.7%1.340.6%0.970.5%
Usd Total Gains Per Share1.100.5%1.070.5%0.960.5%1.750.8%1.290.6%
Usd Price Per Share232.56-210.10-193.65-228.80-180.77-
Price to Earnings Ratio-34.36-78.31-28.81-52.30-57.85-
Price-to-Total Gains Ratio210.88-201.54--350.67--267.40-5,359.72-
Price to Book Ratio10.68-9.34-7.54-14.01-11.41-
Price-to-Total Gains Ratio210.88-201.54--350.67--267.40-5,359.72-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share207.33
Number of shares4
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share1.641.34
Usd Book Value Change Per Share-0.570.41
Usd Total Gains Per Share1.071.75
Gains per Quarter (4 shares)4.296.98
Gains per Year (4 shares)17.1827.93
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
126-9721718
253-1824431346
379-2741642074
4105-36588626102
5131-457510733130
6158-559212939158
7184-6410915046186
8210-7312617152214
9236-8214319359242
10263-9116021465270

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 Share3.01.00.075.0%10.02.00.083.3%18.02.00.090.0%38.02.00.095.0%71.036.00.066.4%
Book Value Change Per Share0.04.00.00.0%4.08.00.033.3%9.011.00.045.0%19.021.00.047.5%50.054.03.046.7%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%59.00.048.055.1%
Total Gains per Share4.00.00.0100.0%10.02.00.083.3%17.03.00.085.0%33.07.00.082.5%71.033.03.066.4%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of American Tower Corp 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---0.515-0.569+10%-0.580+13%0.407-227%0.320-261%
Book Value Per Share--21.76822.523-3%25.627-15%19.042+14%17.250+26%
Current Ratio--0.4810.555-13%0.496-3%0.566-15%0.617-22%
Debt To Asset Ratio--0.8380.8390%0.820+2%0.853-2%0.810+3%
Debt To Equity Ratio--14.45013.950+4%10.637+36%10.767+34%7.394+95%
Dividend Per Share--1.6181.642-1%1.540+5%1.339+21%0.971+67%
Eps---1.6920.594-385%0.382-543%0.973-274%0.771-319%
Free Cash Flow Per Share--2.2311.904+17%1.516+47%1.574+42%1.364+64%
Free Cash Flow To Equity Per Share---4.447-1.016-77%0.048-9377%2.662-267%2.118-310%
Gross Profit Margin--1.0001.0000%1.0000%0.997+0%0.998+0%
Intrinsic Value_10Y_max--77.556--------
Intrinsic Value_10Y_min---32.699--------
Intrinsic Value_1Y_max--5.957--------
Intrinsic Value_1Y_min--3.997--------
Intrinsic Value_3Y_max--19.281--------
Intrinsic Value_3Y_min--5.781--------
Intrinsic Value_5Y_max--34.273--------
Intrinsic Value_5Y_min--0.724--------
Market Cap96883026711.360-12%108898778160.00098286185495.000+11%90489345078.320+20%106935372224.296+2%84484693889.636+29%
Net Profit Margin---0.3140.088-459%0.059-632%0.187-268%0.182-273%
Operating Margin--0.3600.382-6%0.199+81%0.343+5%0.329+9%
Operating Ratio--0.8070.710+14%0.746+8%0.694+16%0.690+17%
Pb Ratio9.525-12%10.6849.340+14%7.540+42%14.012-24%11.410-6%
Pe Ratio-30.634+11%-34.36278.306-144%28.814-219%52.300-166%57.852-159%
Price Per Share207.330-12%232.560210.103+11%193.648+20%228.796+2%180.775+29%
Price To Free Cash Flow Ratio23.233-12%26.06028.852-10%34.013-23%45.718-43%37.566-31%
Price To Total Gains Ratio188.001-12%210.879201.540+5%-350.668+266%-267.399+227%5359.721-96%
Quick Ratio--0.4190.487-14%0.365+15%0.464-10%0.470-11%
Return On Assets---0.0130.004-413%0.003-584%0.008-257%0.008-250%
Return On Equity---0.2180.066-431%0.039-661%0.095-330%0.071-407%
Total Gains Per Share--1.1031.074+3%0.960+15%1.746-37%1.291-15%
Usd Book Value--10192900000.00010535875000.000-3%11975125000.000-15%8900105000.000+15%8061852125.000+26%
Usd Book Value Change Per Share---0.515-0.569+10%-0.580+13%0.407-227%0.320-261%
Usd Book Value Per Share--21.76822.523-3%25.627-15%19.042+14%17.250+26%
Usd Dividend Per Share--1.6181.642-1%1.540+5%1.339+21%0.971+67%
Usd Eps---1.6920.594-385%0.382-543%0.973-274%0.771-319%
Usd Free Cash Flow--1044700000.000890550000.000+17%708450000.000+47%735585000.000+42%637310750.000+64%
Usd Free Cash Flow Per Share--2.2311.904+17%1.516+47%1.574+42%1.364+64%
Usd Free Cash Flow To Equity Per Share---4.447-1.016-77%0.048-9377%2.662-267%2.118-310%
Usd Market Cap96883026711.360-12%108898778160.00098286185495.000+11%90489345078.320+20%106935372224.296+2%84484693889.636+29%
Usd Price Per Share207.330-12%232.560210.103+11%193.648+20%228.796+2%180.775+29%
Usd Profit---792300000.000277575000.000-385%170450000.000-565%453135000.000-275%367124625.000-316%
Usd Revenue--2522300000.0002760850000.000-9%2765625000.000-9%2471705000.000+2%2019955900.000+25%
Usd Total Gains Per Share--1.1031.074+3%0.960+15%1.746-37%1.291-15%
 EOD+3 -5MRQTTM+14 -21YOY+17 -185Y+19 -1710Y+17 -19

3.3 Fundamental Score

Let's check the fundamental score of American Tower Corp based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-30.634
Price to Book Ratio (EOD)Between0-19.525
Net Profit Margin (MRQ)Greater than0-0.314
Operating Margin (MRQ)Greater than00.360
Quick Ratio (MRQ)Greater than10.419
Current Ratio (MRQ)Greater than10.481
Debt to Asset Ratio (MRQ)Less than10.838
Debt to Equity Ratio (MRQ)Less than114.450
Return on Equity (MRQ)Greater than0.15-0.218
Return on Assets (MRQ)Greater than0.05-0.013
Total2/10 (20.0%)

3.4 Technical Score

Let's check the technical score of American Tower Corp based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5049.844
Ma 20Greater thanMa 50202.442
Ma 50Greater thanMa 100215.896
Ma 100Greater thanMa 200220.097
OpenGreater thanClose207.540
Total2/5 (40.0%)

4. In-depth Analysis

4.1 About American Tower Corp

American Tower, one of the largest global REITs, is a leading independent owner, operator and developer of multitenant communications real estate with a portfolio of over 224,000 communications sites and a highly interconnected footprint of U.S. data center facilities.

Fundamental data was last updated by Penke on 2024-11-16 12:48:05.

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 less efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very efficient.
The company is efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is unable to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is just able to pay all its debts by selling its assets.
The company is unable to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is overpriced.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is underpriced.
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 American Tower Corp earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare American Tower Corp to the REIT - Specialty industry mean.
  • A Net Profit Margin of -31.4% means that $-0.31 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of American Tower Corp:

  • The MRQ is -31.4%. The company is making a huge loss. -2
  • The TTM is 8.8%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ-31.4%TTM8.8%-40.2%
TTM8.8%YOY5.9%+2.9%
TTM8.8%5Y18.7%-10.0%
5Y18.7%10Y18.2%+0.5%
4.3.1.2. Return on Assets

Shows how efficient American Tower Corp is using its assets to generate profit.

  • Above 5% is considered healthy but always compare American Tower Corp to the REIT - Specialty industry mean.
  • -1.3% Return on Assets means that American Tower Corp generated $-0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of American Tower Corp:

  • The MRQ is -1.3%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is 0.4%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ-1.3%TTM0.4%-1.7%
TTM0.4%YOY0.3%+0.1%
TTM0.4%5Y0.8%-0.4%
5Y0.8%10Y0.8%0.0%
4.3.1.3. Return on Equity

Shows how efficient American Tower Corp is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare American Tower Corp to the REIT - Specialty industry mean.
  • -21.8% Return on Equity means American Tower Corp generated $-0.22 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of American Tower Corp:

  • The MRQ is -21.8%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is 6.6%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ-21.8%TTM6.6%-28.3%
TTM6.6%YOY3.9%+2.7%
TTM6.6%5Y9.5%-2.9%
5Y9.5%10Y7.1%+2.4%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of American Tower Corp.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient American Tower Corp is operating .

  • Measures how much profit American Tower Corp 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 American Tower Corp to the REIT - Specialty industry mean.
  • An Operating Margin of 36.0% means the company generated $0.36  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of American Tower Corp:

  • The MRQ is 36.0%. The company is operating very efficient. +2
  • The TTM is 38.2%. The company is operating very efficient. +2
Trends
Current periodCompared to+/- 
MRQ36.0%TTM38.2%-2.2%
TTM38.2%YOY19.9%+18.3%
TTM38.2%5Y34.3%+3.9%
5Y34.3%10Y32.9%+1.4%
4.3.2.2. Operating Ratio

Measures how efficient American Tower Corp is keeping operating costs low.

  • Below 1 is considered healthy (always compare to REIT - Specialty industry mean).
  • An Operation Ratio of 0.81 means that the operating costs are $0.81 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of American Tower Corp:

  • The MRQ is 0.807. The company is less efficient in keeping operating costs low.
  • The TTM is 0.710. The company is efficient in keeping operating costs low. +1
Trends
Current periodCompared to+/- 
MRQ0.807TTM0.710+0.097
TTM0.710YOY0.746-0.036
TTM0.7105Y0.694+0.016
5Y0.69410Y0.690+0.004
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of American Tower Corp.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if American Tower Corp is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to REIT - Specialty industry mean).
  • A Current Ratio of 0.48 means the company has $0.48 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of American Tower Corp:

  • The MRQ is 0.481. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.555. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.481TTM0.555-0.074
TTM0.555YOY0.496+0.058
TTM0.5555Y0.566-0.011
5Y0.56610Y0.617-0.051
4.4.3.2. Quick Ratio

Measures if American Tower Corp is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare American Tower Corp to the REIT - Specialty industry mean.
  • A Quick Ratio of 0.42 means the company can pay off $0.42 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of American Tower Corp:

  • The MRQ is 0.419. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.487. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.419TTM0.487-0.068
TTM0.487YOY0.365+0.122
TTM0.4875Y0.464+0.022
5Y0.46410Y0.470-0.005
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of American Tower Corp.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of American Tower Corp assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare American Tower Corp to REIT - Specialty industry mean.
  • A Debt to Asset Ratio of 0.84 means that American Tower Corp assets are financed with 83.8% credit (debt) and the remaining percentage (100% - 83.8%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of American Tower Corp:

  • The MRQ is 0.838. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.839. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.838TTM0.839-0.001
TTM0.839YOY0.820+0.018
TTM0.8395Y0.853-0.014
5Y0.85310Y0.810+0.043
4.5.4.2. Debt to Equity Ratio

Measures if American Tower Corp is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare American Tower Corp to the REIT - Specialty industry mean.
  • A Debt to Equity ratio of 1,445.0% means that company has $14.45 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of American Tower Corp:

  • The MRQ is 14.450. The company is unable to pay all its debts with equity. -1
  • The TTM is 13.950. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ14.450TTM13.950+0.500
TTM13.950YOY10.637+3.313
TTM13.9505Y10.767+3.183
5Y10.76710Y7.394+3.373
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 American Tower Corp generates.

  • Above 15 is considered overpriced but always compare American Tower Corp to the REIT - Specialty industry mean.
  • A PE ratio of -34.36 means the investor is paying $-34.36 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of American Tower Corp:

  • The EOD is -30.634. Based on the earnings, the company is expensive. -2
  • The MRQ is -34.362. Based on the earnings, the company is expensive. -2
  • The TTM is 78.306. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-30.634MRQ-34.362+3.728
MRQ-34.362TTM78.306-112.667
TTM78.306YOY28.814+49.492
TTM78.3065Y52.300+26.005
5Y52.30010Y57.852-5.552
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 American Tower Corp:

  • The EOD is 23.233. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The MRQ is 26.060. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The TTM is 28.852. Based on how much money comes from the company's main activities, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD23.233MRQ26.060-2.827
MRQ26.060TTM28.852-2.793
TTM28.852YOY34.013-5.161
TTM28.8525Y45.718-16.866
5Y45.71810Y37.566+8.152
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 American Tower Corp is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to REIT - Specialty industry mean).
  • A PB ratio of 10.68 means the investor is paying $10.68 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of American Tower Corp:

  • The EOD is 9.525. Based on the equity, the company is overpriced. -1
  • The MRQ is 10.684. Based on the equity, the company is expensive. -2
  • The TTM is 9.340. Based on the equity, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD9.525MRQ10.684-1.159
MRQ10.684TTM9.340+1.343
TTM9.340YOY7.540+1.800
TTM9.3405Y14.012-4.672
5Y14.01210Y11.410+2.603
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 American Tower Corp.

4.8.1. Institutions holding American Tower Corp

Institutions are holding 94.072% of the shares of American Tower Corp.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30Vanguard Group Inc13.38390.2335625413395502860.8877
2024-06-30BlackRock Inc8.15660.16773811493517027474.6763
2024-06-30State Street Corp4.39510.175920537697-70699-0.3431
2024-06-30Morgan Stanley - Brokerage Accounts3.96990.139518551150217535213.2839
2024-06-30Cohen & Steers Inc3.79597.22817737643277550.1567
2024-06-30Wellington Management Company LLP2.53260.410711834463-3536585-23.0081
2024-06-30Geode Capital Management, LLC2.3560.1873110091873191752.9857
2024-06-30FMR Inc1.81680.105684894874612925.7459
2024-06-30Deutsche Bank AG1.6440.673876820993021664.0944
2024-06-30Dimensional Fund Advisors, Inc.1.39420.33086514896-4494-0.0689
2024-06-30Ameriprise Financial Inc1.36870.33646395906188542141.8008
2024-09-30Principal Financial Group Inc1.31450.78696142373-2633241-30.0063
2024-06-30Akre Capital Management, LLC1.312710.49076134307-6261343-50.5124
2024-06-30NORGES BANK1.25140.1698584746097485320.0068
2024-06-30Amvescap Plc.1.2070.231956401091149252.08
2024-06-30Goldman Sachs Group Inc1.20010.18435607785-1015793-15.336
2024-06-30T. Rowe Price Associates, Inc.1.18170.12845521758-148557-2.6199
2024-06-30Legal & General Group PLC1.16630.23715449803-198339-3.5116
2024-06-30Nuveen Asset Management, LLC1.09120.29135099048-11290-0.2209
2024-06-30Northern Trust Corp1.09020.16695094493-80724-1.5598
Total 55.628822.6765259945938-5447093-2.1%

4.9.2. Funds holding American Tower Corp

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Vanguard Real Estate Index Investor3.94485.91918433412-258766-1.3844
2024-09-30Vanguard Total Stock Mkt Idx Inv3.16760.196114801971199360.1349
2024-09-30Vanguard Institutional 500 Index Trust2.61820.222412234580201440.1649
2024-09-30Fidelity 500 Index1.22880.22285741869-11186-0.1944
2024-10-31SPDR® S&P 500® ETF Trust1.21850.20685694104297000.5243
2024-07-31Akre Focus Instl1.12848.94775273000-68-0.0013
2024-10-31iShares Core S&P 500 ETF1.11280.2062520003580040.1542
2024-09-30Vanguard Growth Index Investor1.02540.4264479155976410.1597
2024-09-30Vanguard Dividend Growth Inv0.88831.75574150918-549863-11.6973
2024-09-30Cohen & Steers Real Estate Securities A0.74039.59243459165-253468-6.8272
2024-09-30Cohen & Steers Real Estate Opportunities0.74039.54263459165-253468-6.8272
2024-10-31The Real Estate Select Sector SPDR®0.72469.0213386019357631.0675
2024-09-30Cohen & Steers Instl Realty Shares0.67719.31063163866-194197-5.783
2024-09-30Vanguard Real Estate II Index0.6416.9159299536577600.2597
2024-09-30Principal Real Estate Securities R50.639810.2859298986000
2024-09-30Vanguard Institutional Index I0.63550.22282969544-29014-0.9676
2024-09-30Cohen & Steers Realty Shares L0.62519.250229212511750626.3747
2024-10-31Schwab US REIT ETF™0.56757.1156265177500
2024-09-30DFA Real Estate Securities I0.55337.6609258531200
2024-10-31State St S&P 500® Indx SL Cl III0.48460.2055226436766000.2923
Total 23.361997.2265109167137-1239420-1.1%

5.3. Insider Transactions

Insiders are holding 0.141% of the shares of American Tower Corp.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-08-02Olivier PuechSELL10005233.27
2024-08-02Robert Joseph Meyer JrSELL2181232.93
2024-08-02Steven O VondranSELL21537230
2024-06-04Sanjay GoelSELL3504200.36
2024-05-03Robert D HormatsSELL700183.5
2024-03-06Rodney M SmithSELL11510205.71
2024-02-28Pamela D A ReeveSELL5054190.46
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Reversals in quarterly reports

I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.

 2023-09-302023-12-312024-03-312024-06-302024-09-30
Net Income  586,900-502,00084,900832,500917,400-17,100900,300-1,692,600-792,300



5.2. Latest Balance Sheet

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

Summary
Total Assets62,816,800
Total Liabilities52,623,900
Total Stockholder Equity3,641,700
 As reported
Total Liabilities 52,623,900
Total Stockholder Equity+ 3,641,700
Total Assets = 62,816,800

Assets

Total Assets62,816,800
Total Current Assets3,399,600
Long-term Assets59,417,200
Total Current Assets
Cash And Cash Equivalents 2,150,300
Net Receivables 812,700
Other Current Assets 436,600
Total Current Assets  (as reported)3,399,600
Total Current Assets  (calculated)3,399,600
+/-0
Long-term Assets
Property Plant Equipment 27,606,400
Goodwill 12,045,700
Intangible Assets 15,195,100
Long-term Assets Other 4,426,700
Long-term Assets  (as reported)59,417,200
Long-term Assets  (calculated)59,273,900
+/- 143,300

Liabilities & Shareholders' Equity

Total Current Liabilities7,069,500
Long-term Liabilities45,554,400
Total Stockholder Equity3,641,700
Total Current Liabilities
Short-term Debt 4,330,300
Short Long Term Debt 3,730,500
Accounts payable 221,300
Other Current Liabilities 1,783,000
Total Current Liabilities  (as reported)7,069,500
Total Current Liabilities  (calculated)10,065,100
+/- 2,995,600
Long-term Liabilities
Long term Debt 33,367,800
Capital Lease Obligations 7,683,000
Long-term Liabilities Other 1,198,900
Long-term Liabilities  (as reported)45,554,400
Long-term Liabilities  (calculated)42,249,700
+/- 3,304,700
Total Stockholder Equity
Common Stock4,800
Retained Earnings -4,893,500
Accumulated Other Comprehensive Income -5,182,200
Other Stockholders Equity 13,712,600
Total Stockholder Equity (as reported)3,641,700
Total Stockholder Equity (calculated)3,641,700
+/-0
Other
Capital Stock4,800
Cash and Short Term Investments 2,150,300
Common Stock Shares Outstanding 468,261
Current Deferred Revenue496,200
Liabilities and Stockholders Equity 62,816,800
Net Debt 42,631,000
Net Invested Capital 40,740,000
Net Working Capital -3,669,900
Property Plant and Equipment Gross 27,606,400
Short Long Term Debt Total 44,781,300



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-31
> Total Assets 
0
0
0
255,356
255,356
1,137,701
1,435,754
1,502,343
2,528,537
2,518,576
2,620,558
3,018,866
4,255,140
5,088,344
5,148,523
5,660,679
5,660,679
7,002,398
6,918,509
6,829,723
6,829,723
6,110,310
5,730,599
5,662,203
5,722,897
5,576,252
5,590,307
5,332,488
5,197,910
5,166,270
5,068,434
5,085,972
4,924,900
4,825,663
8,785,659
8,768,220
8,667,432
8,607,674
8,607,674
8,613,219
8,319,912
8,384,091
8,203,438
8,130,457
8,192,227
8,265,540
8,129,936
8,211,665
8,325,870
8,486,487
8,394,824
8,512,668
8,674,251
8,585,923
9,448,978
10,368,014
10,758,749
10,973,784
10,895,336
12,232,430
12,638,206
12,709,359
12,961,304
14,089,129
14,463,740
14,339,394
18,181,320
20,272,571
20,417,407
20,847,737
20,596,615
21,331,545
25,930,194
26,469,725
26,926,788
26,904,272
27,064,315
30,740,198
30,655,527
30,879,150
32,057,389
32,138,210
32,319,326
33,214,300
34,372,700
33,205,700
33,077,200
33,010,400
38,926,800
39,072,700
39,307,200
42,801,600
40,789,100
41,515,900
41,462,200
47,233,500
46,942,500
58,982,900
60,530,000
69,887,900
69,763,500
68,116,800
66,512,800
67,194,500
66,817,700
66,879,000
65,653,000
66,027,600
66,679,000
65,837,800
62,816,800
62,816,80065,837,80066,679,00066,027,60065,653,00066,879,00066,817,70067,194,50066,512,80068,116,80069,763,50069,887,90060,530,00058,982,90046,942,50047,233,50041,462,20041,515,90040,789,10042,801,60039,307,20039,072,70038,926,80033,010,40033,077,20033,205,70034,372,70033,214,30032,319,32632,138,21032,057,38930,879,15030,655,52730,740,19827,064,31526,904,27226,926,78826,469,72525,930,19421,331,54520,596,61520,847,73720,417,40720,272,57118,181,32014,339,39414,463,74014,089,12912,961,30412,709,35912,638,20612,232,43010,895,33610,973,78410,758,74910,368,0149,448,9788,585,9238,674,2518,512,6688,394,8248,486,4878,325,8708,211,6658,129,9368,265,5408,192,2278,130,4578,203,4388,384,0918,319,9128,613,2198,607,6748,607,6748,667,4328,768,2208,785,6594,825,6634,924,9005,085,9725,068,4345,166,2705,197,9105,332,4885,590,3075,576,2525,722,8975,662,2035,730,5996,110,3106,829,7236,829,7236,918,5097,002,3985,660,6795,660,6795,148,5235,088,3444,255,1403,018,8662,620,5582,518,5762,528,5371,502,3431,435,7541,137,701255,356255,356000
   > Total Current Assets 
0
0
0
8,687
8,687
82,138
335,482
207,585
539,837
417,176
119,539
139,407
303,514
740,101
482,918
471,152
471,152
1,070,239
740,192
522,207
522,207
403,318
353,545
536,253
660,370
585,144
608,154
411,515
334,374
313,670
245,129
309,037
198,520
156,496
243,578
225,878
227,414
288,715
288,715
486,022
259,624
412,896
285,658
245,674
331,838
359,151
273,683
473,680
659,693
718,058
625,930
651,356
819,197
770,538
944,308
1,404,174
951,417
912,085
813,805
842,771
975,369
919,009
872,783
829,528
903,616
946,051
4,742,036
952,656
1,042,981
998,445
996,937
947,968
925,819
940,575
940,355
996,468
1,036,516
1,320,600
1,370,756
1,689,870
1,711,187
1,802,759
1,963,574
2,038,100
2,797,400
2,127,100
2,437,000
2,385,100
2,062,300
2,232,400
2,362,000
2,553,800
2,504,900
3,226,600
2,852,500
2,905,600
3,021,600
3,356,000
5,041,900
3,729,400
3,791,900
3,725,600
3,759,000
3,622,300
3,450,100
3,681,400
3,849,900
3,710,000
4,239,700
4,114,100
3,399,600
3,399,6004,114,1004,239,7003,710,0003,849,9003,681,4003,450,1003,622,3003,759,0003,725,6003,791,9003,729,4005,041,9003,356,0003,021,6002,905,6002,852,5003,226,6002,504,9002,553,8002,362,0002,232,4002,062,3002,385,1002,437,0002,127,1002,797,4002,038,1001,963,5741,802,7591,711,1871,689,8701,370,7561,320,6001,036,516996,468940,355940,575925,819947,968996,937998,4451,042,981952,6564,742,036946,051903,616829,528872,783919,009975,369842,771813,805912,085951,4171,404,174944,308770,538819,197651,356625,930718,058659,693473,680273,683359,151331,838245,674285,658412,896259,624486,022288,715288,715227,414225,878243,578156,496198,520309,037245,129313,670334,374411,515608,154585,144660,370536,253353,545403,318522,207522,207740,1921,070,239471,152471,152482,918740,101303,514139,407119,539417,176539,837207,585335,48282,1388,6878,687000
       Cash And Cash Equivalents 
0
0
0
4,596
4,596
63,716
313,454
186,175
483,263
353,221
41,711
25,212
140,733
518,758
206,470
82,038
82,038
440,842
276,094
35,958
35,958
29,471
64,860
127,292
101,411
107,597
66,131
105,465
98,698
197,856
126,833
215,557
122,797
85,622
109,159
112,701
85,573
90,454
90,454
281,264
47,151
213,021
82,735
33,123
121,633
152,130
66,235
143,077
303,038
323,637
229,674
247,293
352,887
302,893
371,878
883,963
362,823
332,542
177,506
330,191
471,258
481,937
382,312
368,618
441,706
448,447
4,040,353
293,576
333,439
282,959
295,613
313,492
323,400
274,702
287,404
320,686
336,403
410,538
530,358
787,161
712,778
770,024
799,467
802,100
1,125,400
834,500
1,026,500
1,208,700
1,004,800
1,192,200
1,352,600
1,501,200
1,326,000
2,038,100
1,626,000
1,746,300
1,913,600
1,928,000
3,277,200
1,949,900
1,941,500
2,066,700
2,121,800
2,028,400
1,803,000
2,015,700
2,118,900
2,093,400
2,516,700
2,618,600
2,150,300
2,150,3002,618,6002,516,7002,093,4002,118,9002,015,7001,803,0002,028,4002,121,8002,066,7001,941,5001,949,9003,277,2001,928,0001,913,6001,746,3001,626,0002,038,1001,326,0001,501,2001,352,6001,192,2001,004,8001,208,7001,026,500834,5001,125,400802,100799,467770,024712,778787,161530,358410,538336,403320,686287,404274,702323,400313,492295,613282,959333,439293,5764,040,353448,447441,706368,618382,312481,937471,258330,191177,506332,542362,823883,963371,878302,893352,887247,293229,674323,637303,038143,07766,235152,130121,63333,12382,735213,02147,151281,26490,45490,45485,573112,701109,15985,622122,797215,557126,833197,85698,698105,46566,131107,597101,411127,29264,86029,47135,95835,958276,094440,84282,03882,038206,470518,758140,73325,21241,711353,221483,263186,175313,45463,7164,5964,596000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
46,036
122,337
114,723
0
94,071
0
0
0
0
217,188
192,885
283,722
170,036
0
0
0
0
0
0
0
0
0
0
0
22,986
14,329
15,634
5,219
7,224
6,802
11,786
8,013
2,028
962
8,990
3,844
9,776
18,945
27,891
42,720
46,428
10,695
1,357
4,726
22,270
32,817
29,492
43,482
6,018
13,004
14,257
27,381
18,612
34,430
15,298
29,007
6,302
14,394
40,387
14,485
142,193
140,865
142,761
150,655
4,026
5,294
1,012
1,032
1,000
389,400
80,800
68,200
0
18,400
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000018,400068,20080,800389,4001,0001,0321,0125,2944,026150,655142,761140,865142,19314,48540,38714,3946,30229,00715,29834,43018,61227,38114,25713,0046,01843,48229,49232,81722,2704,7261,35710,69546,42842,72027,89118,9459,7763,8448,9909622,0288,01311,7866,8027,2245,21915,63414,32922,98600000000000170,036283,722192,885217,188000094,0710114,723122,33746,036000000000000000
       Net Receivables 
0
0
0
3,239
3,239
15,494
17,327
16,850
40,446
47,594
48,220
71,845
102,912
153,119
192,727
237,663
237,663
253,899
272,216
229,065
229,065
167,270
152,699
107,265
93,619
75,940
72,435
77,668
61,691
60,258
41,704
38,634
30,424
23,118
37,553
36,995
33,216
30,782
30,782
29,368
33,734
45,415
46,426
40,316
37,120
40,774
46,146
51,313
60,057
72,526
71,271
67,949
73,541
48,872
92,869
80,961
97,829
99,823
100,063
100,971
105,120
99,181
148,807
136,971
161,858
181,295
197,253
151,084
281,917
228,213
245,707
198,714
224,467
265,479
258,759
227,354
275,313
285,422
358,354
308,369
481,492
477,391
644,957
513,600
557,900
724,700
744,100
459,000
689,400
656,900
630,700
462,200
785,000
732,300
744,200
511,600
756,600
1,017,100
1,079,500
728,900
1,187,100
792,700
1,119,000
758,300
705,400
684,000
647,700
1,072,700
1,180,200
1,116,900
812,700
812,7001,116,9001,180,2001,072,700647,700684,000705,400758,3001,119,000792,7001,187,100728,9001,079,5001,017,100756,600511,600744,200732,300785,000462,200630,700656,900689,400459,000744,100724,700557,900513,600644,957477,391481,492308,369358,354285,422275,313227,354258,759265,479224,467198,714245,707228,213281,917151,084197,253181,295161,858136,971148,80799,181105,120100,971100,06399,82397,82980,96192,86948,87273,54167,94971,27172,52660,05751,31346,14640,77437,12040,31646,42645,41533,73429,36830,78230,78233,21636,99537,55323,11830,42438,63441,70460,25861,69177,66872,43575,94093,619107,265152,699167,270229,065229,065272,216253,899237,663237,663192,727153,119102,91271,84548,22047,59440,44616,85017,32715,4943,2393,239000
       Other Current Assets 
0
0
0
852
852
2,928
4,701
4,560
3,665
3,659
13,088
15,535
15,434
7,943
7,937
57,543
103,579
199,374
141,468
113,781
207,852
30,208
115,841
234,724
185,158
153,521
138,264
10,119
3,439
3,389
19,941
3,389
3,389
3,389
3,389
44,823
108,625
167,479
167,479
152,404
164,410
138,826
151,278
165,011
166,283
154,461
153,289
277,262
295,636
312,905
321,141
326,338
373,824
390,882
436,841
392,822
480,070
478,363
531,510
389,339
366,174
308,399
341,664
222,851
66,517
30,900
39,543
314,067
44,743
54,187
48,220
254,622
53,303
34,195
40,872
306,235
66,799
481,879
37,341
441,033
63,386
80,780
56,108
568,600
571,200
40,500
60,200
621,200
98,600
81,300
79,800
513,600
60,100
77,800
84,700
532,600
95,200
117,000
81,900
657,200
88,600
729,800
103,500
723,300
819,300
848,000
970,600
664,000
670,400
505,100
436,600
436,600505,100670,400664,000970,600848,000819,300723,300103,500729,80088,600657,20081,900117,00095,200532,60084,70077,80060,100513,60079,80081,30098,600621,20060,20040,500571,200568,60056,10880,78063,386441,03337,341481,87966,799306,23540,87234,19553,303254,62248,22054,18744,743314,06739,54330,90066,517222,851341,664308,399366,174389,339531,510478,363480,070392,822436,841390,882373,824326,338321,141312,905295,636277,262153,289154,461166,283165,011151,278138,826164,410152,404167,479167,479108,62544,8233,3893,3893,3893,38919,9413,3893,43910,119138,264153,521185,158234,724115,84130,208207,852113,781141,468199,374103,57957,5437,9377,94315,43415,53513,0883,6593,6654,5604,7012,928852852000
   > Long-term Assets 
0
0
0
246,669
246,669
1,055,563
1,100,272
1,294,758
1,988,700
2,101,400
2,501,019
2,879,459
3,951,626
4,348,243
4,665,605
0
5,189,527
5,932,159
6,178,317
0
6,307,516
5,706,992
5,377,054
5,125,950
5,062,527
4,991,108
4,982,153
4,920,973
4,863,536
4,852,600
4,823,305
4,776,935
4,726,380
4,669,167
8,542,081
8,542,342
8,440,018
0
8,318,959
8,127,197
8,060,288
7,971,195
7,917,780
7,884,783
7,860,389
7,906,389
7,856,253
7,737,985
7,666,177
7,768,429
7,768,894
7,861,312
7,855,054
7,815,385
8,504,670
8,963,840
9,807,332
10,061,699
10,081,531
11,389,659
11,662,837
11,790,350
12,088,521
13,259,601
13,560,124
13,393,343
13,439,284
19,319,915
19,374,426
19,849,292
19,599,678
20,383,577
25,004,375
25,529,150
25,986,433
25,907,804
26,027,799
29,419,598
29,284,771
29,189,280
30,346,202
30,335,451
30,355,752
31,176,200
31,575,300
31,078,600
30,640,200
30,625,300
36,864,500
36,840,300
36,945,200
40,247,800
38,284,200
38,289,300
38,609,700
44,327,900
43,920,900
55,626,900
55,488,100
66,158,500
65,971,600
64,391,200
62,753,800
63,572,200
63,367,600
63,197,600
61,803,100
62,317,600
62,439,300
61,723,700
59,417,200
59,417,20061,723,70062,439,30062,317,60061,803,10063,197,60063,367,60063,572,20062,753,80064,391,20065,971,60066,158,50055,488,10055,626,90043,920,90044,327,90038,609,70038,289,30038,284,20040,247,80036,945,20036,840,30036,864,50030,625,30030,640,20031,078,60031,575,30031,176,20030,355,75230,335,45130,346,20229,189,28029,284,77129,419,59826,027,79925,907,80425,986,43325,529,15025,004,37520,383,57719,599,67819,849,29219,374,42619,319,91513,439,28413,393,34313,560,12413,259,60112,088,52111,790,35011,662,83711,389,65910,081,53110,061,6999,807,3328,963,8408,504,6707,815,3857,855,0547,861,3127,768,8947,768,4297,666,1777,737,9857,856,2537,906,3897,860,3897,884,7837,917,7807,971,1958,060,2888,127,1978,318,95908,440,0188,542,3428,542,0814,669,1674,726,3804,776,9354,823,3054,852,6004,863,5364,920,9734,982,1534,991,1085,062,5275,125,9505,377,0545,706,9926,307,51606,178,3175,932,1595,189,52704,665,6054,348,2433,951,6262,879,4592,501,0192,101,4001,988,7001,294,7581,100,2721,055,563246,669246,669000
       Property Plant Equipment 
0
0
0
117,618
117,618
346,741
388,315
449,476
642,638
725,846
892,245
1,092,346
1,668,854
1,774,076
2,002,900
2,296,670
2,296,670
2,912,155
3,177,651
3,287,573
3,287,573
3,237,943
2,989,989
2,734,885
2,695,440
2,634,575
2,617,408
2,546,525
2,483,604
2,450,921
2,391,203
2,273,356
2,231,278
2,192,453
3,404,389
3,460,526
3,386,262
3,320,822
3,320,822
3,218,124
3,165,156
3,115,888
3,071,125
3,045,186
3,030,388
3,010,919
3,014,079
3,022,636
3,003,215
3,087,799
3,128,120
3,175,511
3,179,196
3,188,461
3,494,402
3,623,835
3,770,671
3,909,635
4,125,887
4,883,473
5,006,647
5,079,729
5,242,781
5,789,995
5,879,513
5,811,081
5,878,826
7,262,175
7,344,049
7,589,815
7,552,110
7,626,817
9,422,641
9,586,400
9,806,190
9,866,424
9,917,985
10,575,425
10,452,038
10,517,258
10,717,160
10,725,707
10,795,057
11,101,000
11,294,800
11,067,000
10,996,300
11,247,100
18,283,500
18,378,600
18,497,900
19,441,800
18,419,600
18,479,800
18,895,600
20,597,900
20,432,400
23,409,700
23,290,000
29,009,100
29,183,500
28,875,200
28,260,100
28,917,200
28,795,700
28,740,500
28,413,100
19,788,800
29,294,000
28,939,800
27,606,400
27,606,40028,939,80029,294,00019,788,80028,413,10028,740,50028,795,70028,917,20028,260,10028,875,20029,183,50029,009,10023,290,00023,409,70020,432,40020,597,90018,895,60018,479,80018,419,60019,441,80018,497,90018,378,60018,283,50011,247,10010,996,30011,067,00011,294,80011,101,00010,795,05710,725,70710,717,16010,517,25810,452,03810,575,4259,917,9859,866,4249,806,1909,586,4009,422,6417,626,8177,552,1107,589,8157,344,0497,262,1755,878,8265,811,0815,879,5135,789,9955,242,7815,079,7295,006,6474,883,4734,125,8873,909,6353,770,6713,623,8353,494,4023,188,4613,179,1963,175,5113,128,1203,087,7993,003,2153,022,6363,014,0793,010,9193,030,3883,045,1863,071,1253,115,8883,165,1563,218,1243,320,8223,320,8223,386,2623,460,5263,404,3892,192,4532,231,2782,273,3562,391,2032,450,9212,483,6042,546,5252,617,4082,634,5752,695,4402,734,8852,989,9893,237,9433,287,5733,287,5733,177,6512,912,1552,296,6702,296,6702,002,9001,774,0761,668,8541,092,346892,245725,846642,638449,476388,315346,741117,618117,618000
       Goodwill 
0
0
0
8,424
7,657
24,221
14,647
718,600
1,204,414
1,213,374
1,275,807
1,403,897
1,945,305
2,208,288
2,272,183
2,505,681
2,562,367
2,565,633
2,513,923
2,507,911
2,478,514
1,876,996
1,787,213
1,160,393
602,993
592,683
592,683
592,683
1,636,549
1,636,389
1,627,506
592,683
1,559,912
1,530,811
4,290,263
2,142,551
2,142,504
2,197,014
2,197,014
2,189,767
2,188,327
2,186,315
2,180,544
2,188,312
2,188,312
2,188,312
2,188,530
2,186,233
2,186,270
2,232,783
2,239,420
2,237,850
2,246,170
2,255,943
2,458,989
2,490,295
2,669,986
2,779,116
2,673,631
2,805,267
2,767,516
2,714,718
2,763,706
2,912,046
2,898,638
2,832,392
2,815,271
3,729,901
3,737,681
3,854,931
3,866,550
4,017,082
3,980,174
4,036,642
4,055,171
4,091,805
4,123,401
4,981,919
4,997,224
5,070,680
5,379,830
5,371,165
5,371,679
5,638,400
5,647,100
5,526,600
5,463,400
5,501,900
5,538,200
5,557,800
5,481,400
6,178,300
5,948,800
5,822,400
5,848,600
7,282,700
7,262,400
10,575,400
10,480,800
13,350,100
13,306,600
12,969,500
12,686,200
12,956,700
12,997,200
13,050,700
12,569,700
12,639,000
12,556,800
12,483,100
12,045,700
12,045,70012,483,10012,556,80012,639,00012,569,70013,050,70012,997,20012,956,70012,686,20012,969,50013,306,60013,350,10010,480,80010,575,4007,262,4007,282,7005,848,6005,822,4005,948,8006,178,3005,481,4005,557,8005,538,2005,501,9005,463,4005,526,6005,647,1005,638,4005,371,6795,371,1655,379,8305,070,6804,997,2244,981,9194,123,4014,091,8054,055,1714,036,6423,980,1744,017,0823,866,5503,854,9313,737,6813,729,9012,815,2712,832,3922,898,6382,912,0462,763,7062,714,7182,767,5162,805,2672,673,6312,779,1162,669,9862,490,2952,458,9892,255,9432,246,1702,237,8502,239,4202,232,7832,186,2702,186,2332,188,5302,188,3122,188,3122,188,3122,180,5442,186,3152,188,3272,189,7672,197,0142,197,0142,142,5042,142,5514,290,2631,530,8111,559,912592,6831,627,5061,636,3891,636,549592,683592,683592,683602,9931,160,3931,787,2131,876,9962,478,5142,507,9112,513,9232,565,6332,562,3672,505,6812,272,1832,208,2881,945,3051,403,8971,275,8071,213,3741,204,414718,60014,64724,2217,6578,424000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6,302
0
0
0
0
0
0
0
4,000
0
0
0
1,000
389,400
80,800
68,200
0
18,400
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
24,400
0
0
0
0
000024,4000000000000000000018,400068,20080,800389,4001,0000004,00000000006,30200000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
8,424
8,424
24,221
14,647
718,600
1,204,414
1,213,374
1,275,807
1,403,897
1,945,305
2,208,288
2,272,183
2,505,681
2,505,681
2,565,633
2,513,923
2,507,911
2,507,911
1,876,996
1,787,213
1,745,504
1,121,516
1,688,912
1,662,595
1,649,760
1,636,549
1,636,389
1,627,506
1,577,986
1,559,912
1,530,811
4,290,263
4,219,863
2,026,232
1,916,351
1,916,351
1,820,876
1,782,129
1,763,569
1,722,185
1,686,434
1,670,389
1,637,334
1,598,604
1,566,155
1,532,832
1,547,944
1,532,400
1,598,633
1,655,608
1,596,492
1,777,828
1,985,352
2,440,314
2,346,710
2,208,387
2,351,955
2,523,354
2,569,999
2,543,720
3,115,053
3,271,981
3,214,383
3,195,106
6,701,459
6,617,524
6,637,882
6,389,227
6,889,331
9,536,782
9,853,199
10,012,397
9,837,876
9,813,990
11,590,692
11,557,964
11,274,611
11,826,886
11,728,666
11,580,994
11,783,300
11,940,200
11,758,200
11,481,700
11,174,300
11,042,800
10,895,200
10,895,800
12,318,400
11,600,600
11,613,800
11,517,300
13,839,800
13,507,300
18,785,000
18,768,400
20,727,200
20,224,800
19,225,600
18,320,300
17,983,300
17,637,100
17,286,000
16,655,100
16,520,700
16,119,300
15,759,100
15,195,100
15,195,10015,759,10016,119,30016,520,70016,655,10017,286,00017,637,10017,983,30018,320,30019,225,60020,224,80020,727,20018,768,40018,785,00013,507,30013,839,80011,517,30011,613,80011,600,60012,318,40010,895,80010,895,20011,042,80011,174,30011,481,70011,758,20011,940,20011,783,30011,580,99411,728,66611,826,88611,274,61111,557,96411,590,6929,813,9909,837,87610,012,3979,853,1999,536,7826,889,3316,389,2276,637,8826,617,5246,701,4593,195,1063,214,3833,271,9813,115,0532,543,7202,569,9992,523,3542,351,9552,208,3872,346,7102,440,3141,985,3521,777,8281,596,4921,655,6081,598,6331,532,4001,547,9441,532,8321,566,1551,598,6041,637,3341,670,3891,686,4341,722,1851,763,5691,782,1291,820,8761,916,3511,916,3512,026,2324,219,8634,290,2631,530,8111,559,9121,577,9861,627,5061,636,3891,636,5491,649,7601,662,5951,688,9121,121,5161,745,5041,787,2131,876,9962,507,9112,507,9112,513,9232,565,6332,505,6812,505,6812,272,1832,208,2881,945,3051,403,8971,275,8071,213,3741,204,414718,60014,64724,2218,4248,424000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
2,282,772
2,574,167
2,662,705
2,892,857
3,002,567
3,020,004
3,000,666
3,019,943
3,028,369
2,469,049
2,387,065
2,391,065
2,367,087
2,356,533
2,364,745
2,390,789
2,397,553
2,420,265
2,451,738
2,503,579
2,495,102
2,476,714
5,137,692
5,100,450
5,053,756
4,998,137
4,936,605
4,909,073
4,895,132
4,855,307
4,846,655
4,839,597
4,830,001
4,895,470
4,842,174
4,715,349
4,662,962
4,680,630
4,640,774
4,685,801
4,675,858
4,626,924
5,010,268
5,340,005
6,036,661
6,152,064
5,955,644
6,506,186
6,656,190
6,710,621
6,845,740
7,469,606
7,680,611
7,582,262
7,560,458
12,057,740
12,030,377
12,259,477
12,047,568
12,756,760
15,581,734
15,942,750
16,180,243
16,041,380
16,109,814
18,844,173
18,832,733
18,672,022
19,629,042
19,609,744
19,560,695
20,075,200
2,693,200
2,726,800
2,698,800
2,702,000
1,720,900
2,008,700
2,070,100
2,309,300
2,315,200
2,373,300
2,348,200
2,607,500
2,718,800
2,856,800
2,553,500
3,072,100
3,210,100
3,320,900
3,487,200
3,168,300
3,267,700
3,410,300
3,510,100
66,027,600
4,308,000
0
0
004,308,00066,027,6003,510,1003,410,3003,267,7003,168,3003,487,2003,320,9003,210,1003,072,1002,553,5002,856,8002,718,8002,607,5002,348,2002,373,3002,315,2002,309,3002,070,1002,008,7001,720,9002,702,0002,698,8002,726,8002,693,20020,075,20019,560,69519,609,74419,629,04218,672,02218,832,73318,844,17316,109,81416,041,38016,180,24315,942,75015,581,73412,756,76012,047,56812,259,47712,030,37712,057,7407,560,4587,582,2627,680,6117,469,6066,845,7406,710,6216,656,1906,506,1865,955,6446,152,0646,036,6615,340,0055,010,2684,626,9244,675,8584,685,8014,640,7744,680,6304,662,9624,715,3494,842,1744,895,4704,830,0014,839,5974,846,6554,855,3074,895,1324,909,0734,936,6054,998,1375,053,7565,100,4505,137,6922,476,7142,495,1022,503,5792,451,7382,420,2652,397,5532,390,7892,364,7452,356,5332,367,0872,391,0652,387,0652,469,0493,028,3693,019,9433,000,6663,020,0043,002,5672,892,8572,662,7052,574,1672,282,772000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
78,484
77,022
143,957
177,423
0
0
0
0
989,719
1,027,462
1,058,556
1,097,497
1,181,376
1,221,570
1,251,489
1,262,951
1,283,893
1,286,663
1,316,088
1,323,894
1,378,796
1,418,484
1,233,002
1,463,614
1,289,530
1,352,642
1,407,478
1,454,780
1,499,000
1,510,000
1,518,600
1,547,400
1,581,700
1,588,600
1,597,100
1,677,700
1,771,100
1,781,800
1,841,300
1,918,000
0
2,197,400
2,309,600
2,403,300
0
2,653,700
2,760,900
2,878,000
0
3,160,300
3,284,600
0
0
0
0
0
000003,284,6003,160,30002,878,0002,760,9002,653,70002,403,3002,309,6002,197,40001,918,0001,841,3001,781,8001,771,1001,677,7001,597,1001,588,6001,581,7001,547,4001,518,6001,510,0001,499,0001,454,7801,407,4781,352,6421,289,5301,463,6141,233,0021,418,4841,378,7961,323,8941,316,0881,286,6631,283,8931,262,9511,251,4891,221,5701,181,3761,097,4971,058,5561,027,462989,7190000177,423143,95777,02278,4840000000000000000000000000000000000000000000000000000000
> Total Liabilities 
0
0
0
101,523
101,523
699,804
374,414
406,481
361,908
350,994
456,915
865,130
2,063,522
2,223,010
2,279,672
2,767,303
2,767,303
3,934,140
3,897,075
3,946,590
3,946,590
3,952,921
3,924,515
3,906,313
3,996,738
3,873,729
3,815,605
3,602,342
3,500,053
3,504,414
3,434,543
3,608,938
3,466,599
3,393,569
4,141,329
4,231,846
4,245,881
4,229,427
4,229,427
4,224,712
4,322,892
4,743,866
4,824,328
5,105,023
5,275,683
5,237,808
5,286,707
5,217,186
5,243,800
5,395,452
5,159,673
5,194,543
5,216,405
5,155,913
5,995,328
6,863,456
7,249,733
7,373,996
7,547,695
8,822,288
9,051,803
9,223,169
9,275,322
10,404,948
10,682,218
10,719,527
14,569,403
16,682,531
16,715,802
16,439,573
16,411,301
17,278,193
18,498,555
19,096,567
20,242,586
20,191,454
20,064,100
22,814,816
22,781,044
22,811,730
23,542,561
23,937,228
24,062,920
25,260,000
26,366,200
26,069,800
26,193,700
26,106,000
32,437,500
32,439,400
32,937,300
36,214,700
36,183,100
36,913,300
36,718,200
42,453,000
42,390,700
51,950,100
50,841,600
60,818,300
60,512,800
57,390,600
54,194,200
54,786,000
54,567,400
54,871,800
54,418,500
55,162,200
56,017,300
55,414,300
52,623,900
52,623,90055,414,30056,017,30055,162,20054,418,50054,871,80054,567,40054,786,00054,194,20057,390,60060,512,80060,818,30050,841,60051,950,10042,390,70042,453,00036,718,20036,913,30036,183,10036,214,70032,937,30032,439,40032,437,50026,106,00026,193,70026,069,80026,366,20025,260,00024,062,92023,937,22823,542,56122,811,73022,781,04422,814,81620,064,10020,191,45420,242,58619,096,56718,498,55517,278,19316,411,30116,439,57316,715,80216,682,53114,569,40310,719,52710,682,21810,404,9489,275,3229,223,1699,051,8038,822,2887,547,6957,373,9967,249,7336,863,4565,995,3285,155,9135,216,4055,194,5435,159,6735,395,4525,243,8005,217,1865,286,7075,237,8085,275,6835,105,0234,824,3284,743,8664,322,8924,224,7124,229,4274,229,4274,245,8814,231,8464,141,3293,393,5693,466,5993,608,9383,434,5433,504,4143,500,0533,602,3423,815,6053,873,7293,996,7383,906,3133,924,5153,952,9213,946,5903,946,5903,897,0753,934,1402,767,3032,767,3032,279,6722,223,0102,063,522865,130456,915350,994361,908406,481374,414699,804101,523101,523000
   > Total Current Liabilities 
0
0
0
11,007
11,007
381,554
84,165
115,635
66,288
66,644
77,559
124,987
178,562
205,276
227,693
297,786
297,786
312,820
303,912
342,714
342,714
323,665
314,536
670,294
662,623
561,318
482,268
294,778
254,392
197,864
175,871
332,205
198,024
272,198
313,241
453,216
576,223
559,404
559,404
569,629
306,318
315,059
338,562
317,378
306,523
279,170
309,503
302,645
319,308
348,020
341,001
391,244
422,811
358,820
614,867
542,195
826,407
1,309,883
1,371,328
779,591
939,267
906,493
850,925
632,178
739,124
781,040
823,319
924,758
1,275,005
2,243,246
1,937,918
1,929,692
1,731,414
1,036,628
1,369,508
1,200,029
1,198,156
1,655,631
1,519,553
1,631,269
3,209,058
3,278,911
2,260,236
2,512,100
4,544,700
4,562,900
4,579,700
4,689,900
4,411,900
4,821,600
4,787,400
5,487,700
5,154,400
5,944,900
3,266,100
3,655,500
4,196,600
5,952,100
6,524,100
9,067,300
9,300,000
7,461,700
6,622,600
8,311,900
7,532,100
6,925,700
6,868,700
7,249,300
6,729,800
6,888,700
7,069,500
7,069,5006,888,7006,729,8007,249,3006,868,7006,925,7007,532,1008,311,9006,622,6007,461,7009,300,0009,067,3006,524,1005,952,1004,196,6003,655,5003,266,1005,944,9005,154,4005,487,7004,787,4004,821,6004,411,9004,689,9004,579,7004,562,9004,544,7002,512,1002,260,2363,278,9113,209,0581,631,2691,519,5531,655,6311,198,1561,200,0291,369,5081,036,6281,731,4141,929,6921,937,9182,243,2461,275,005924,758823,319781,040739,124632,178850,925906,493939,267779,5911,371,3281,309,883826,407542,195614,867358,820422,811391,244341,001348,020319,308302,645309,503279,170306,523317,378338,562315,059306,318569,629559,404559,404576,223453,216313,241272,198198,024332,205175,871197,864254,392294,778482,268561,318662,623670,294314,536323,665342,714342,714303,912312,820297,786297,786227,693205,276178,562124,98777,55966,64466,288115,63584,165381,55411,00711,007000
       Short-term Debt 
0
0
0
110
110
1,125
1,125
1,652
2,470
2,316
2,653
4,736
4,862
5,708
7,834
11,178
11,178
10,921
12,169
12,585
12,585
40,375
53,685
270,142
285,275
234,246
185,732
77,622
82,619
6,495
6,722
138,386
5,350
87,955
2,241
162,153
277,471
277,426
277,426
253,907
1,643
1,666
1,770
1,817
1,688
1,699
1,789
1,837
1,527
22,577
7,717
70,521
77,905
1,610
178,655
74,896
178,105
782,775
861,160
101,816
127,316
127,867
130,209
60,031
57,603
57,350
67,276
70,132
325,170
1,225,992
960,461
897,624
789,152
38,814
45,852
50,202
137,853
314,063
242,992
238,806
1,707,330
1,732,035
687,382
774,800
2,803,200
2,791,800
2,841,300
2,754,800
2,595,600
2,939,100
2,918,700
3,422,700
3,116,800
3,860,300
1,258,600
1,329,700
1,892,300
3,359,500
2,840,700
5,281,300
6,041,300
4,366,500
3,781,500
5,303,100
4,646,500
3,999,600
3,937,100
4,776,700
4,498,000
4,736,000
4,330,300
4,330,3004,736,0004,498,0004,776,7003,937,1003,999,6004,646,5005,303,1003,781,5004,366,5006,041,3005,281,3002,840,7003,359,5001,892,3001,329,7001,258,6003,860,3003,116,8003,422,7002,918,7002,939,1002,595,6002,754,8002,841,3002,791,8002,803,200774,800687,3821,732,0351,707,330238,806242,992314,063137,85350,20245,85238,814789,152897,624960,4611,225,992325,17070,13267,27657,35057,60360,031130,209127,867127,316101,816861,160782,775178,10574,896178,6551,61077,90570,5217,71722,5771,5271,8371,7891,6991,6881,8171,7701,6661,643253,907277,426277,426277,471162,1532,24187,9555,350138,3866,7226,49582,61977,622185,732234,246285,275270,14253,68540,37512,58512,58512,16910,92111,17811,1787,8345,7084,8624,7362,6532,3162,4701,6521,1251,125110110000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
897,386
0
0
0
50,202
0
314,063
242,992
238,800
1,707,330
19,241,972
687,382
774,800
2,803,200
2,791,800
2,841,300
2,714,100
2,097,200
2,442,200
2,443,600
2,928,200
2,640,000
3,366,000
771,300
789,800
1,336,500
2,636,000
2,106,400
4,568,700
5,309,900
3,603,900
3,015,200
4,514,200
3,856,400
3,205,100
3,157,500
3,187,500
3,067,600
3,329,200
3,730,500
3,730,5003,329,2003,067,6003,187,5003,157,5003,205,1003,856,4004,514,2003,015,2003,603,9005,309,9004,568,7002,106,4002,636,0001,336,500789,800771,3003,366,0002,640,0002,928,2002,443,6002,442,2002,097,2002,714,1002,841,3002,791,8002,803,200774,800687,38219,241,9721,707,330238,800242,992314,063050,202000897,38600000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
3,738
3,738
4,824
6,587
6,696
8,955
8,075
15,497
25,564
32,689
38,814
46,662
74,046
74,046
154,431
171,331
50,125
50,125
172,820
150,881
110,430
112,866
92,422
92,034
107,557
100,877
104,285
104,833
121,672
120,666
119,623
194,160
175,558
175,010
166,660
166,660
187,634
173,587
205,878
203,864
175,464
149,533
138,017
149,029
151,985
144,268
172,663
165,957
185,138
183,854
205,040
245,952
292,543
431,408
339,931
352,781
214,739
226,283
201,386
87,380
89,578
86,769
91,021
90,845
171,050
115,726
132,734
111,001
90,366
72,512
82,850
99,590
96,714
94,051
120,586
105,551
118,666
109,424
102,726
119,745
142,900
118,700
137,000
122,900
130,800
130,000
144,900
136,200
148,100
120,600
108,200
117,000
139,100
130,100
193,800
217,400
272,400
215,400
194,500
212,000
218,600
206,000
216,200
216,200
258,700
182,100
206,000
221,300
221,300206,000182,100258,700216,200216,200206,000218,600212,000194,500215,400272,400217,400193,800130,100139,100117,000108,200120,600148,100136,200144,900130,000130,800122,900137,000118,700142,900119,745102,726109,424118,666105,551120,58694,05196,71499,59082,85072,51290,366111,001132,734115,726171,05090,84591,02186,76989,57887,380201,386226,283214,739352,781339,931431,408292,543245,952205,040183,854185,138165,957172,663144,268151,985149,029138,017149,533175,464203,864205,878173,587187,634166,660166,660175,010175,558194,160119,623120,666121,672104,833104,285100,877107,55792,03492,422112,866110,430150,881172,82050,12550,125171,331154,43174,04674,04646,66238,81432,68925,56415,4978,0758,9556,6966,5874,8243,7383,738000
       Other Current Liabilities 
0
0
0
7,158
1,752
353,055
50,337
51,737
8,045
12,737
11,246
17,425
141,011
32,904
42,446
212,562
48,248
54,340
50,948
280,004
155,208
47,897
50,216
265,586
228,434
175,171
170,336
49,865
37,371
34,445
33,154
39,466
43,586
32,339
41,993
37,850
52,652
115,318
40,155
41,319
53,079
23,889
36,938
33,702
50,820
30,591
49,054
28,635
47,994
26,813
47,270
23,538
44,024
23,662
49,779
40,621
61,286
61,703
61,536
369,937
492,729
485,826
499,440
358,422
446,347
490,359
526,776
521,650
618,680
680,083
675,840
707,883
649,296
721,450
1,020,771
842,112
743,865
996,670
916,674
1,028,410
1,108,089
1,160,664
1,164,225
1,325,600
1,291,400
1,305,500
1,338,900
1,500,200
1,393,300
1,402,800
1,429,600
1,622,600
1,508,500
1,576,200
1,566,100
1,796,100
1,667,700
1,849,100
2,017,800
2,309,600
2,027,600
2,171,300
2,099,300
2,350,500
2,125,400
2,194,200
2,242,900
668,100
468,900
521,600
1,783,000
1,783,000521,600468,900668,1002,242,9002,194,2002,125,4002,350,5002,099,3002,171,3002,027,6002,309,6002,017,8001,849,1001,667,7001,796,1001,566,1001,576,2001,508,5001,622,6001,429,6001,402,8001,393,3001,500,2001,338,9001,305,5001,291,4001,325,6001,164,2251,160,6641,108,0891,028,410916,674996,670743,865842,1121,020,771721,450649,296707,883675,840680,083618,680521,650526,776490,359446,347358,422499,440485,826492,729369,93761,53661,70361,28640,62149,77923,66244,02423,53847,27026,81347,99428,63549,05430,59150,82033,70236,93823,88953,07941,31940,155115,31852,65237,85041,99332,33943,58639,46633,15434,44537,37149,865170,336175,171228,434265,58650,21647,897155,208280,00450,94854,34048,248212,56242,44632,904141,01117,42511,24612,7378,04551,73750,337353,0551,7527,158000
   > Long-term Liabilities 
0
0
0
90,517
90,517
318,250
290,249
290,846
295,620
284,350
379,356
740,143
1,884,960
2,017,734
2,051,979
0
2,469,517
3,621,320
3,593,163
0
3,603,876
3,629,256
3,609,979
3,236,019
3,334,115
3,312,411
3,333,337
3,307,564
3,245,661
3,306,550
3,258,672
3,276,733
3,268,575
3,121,371
3,828,088
3,778,630
3,669,658
0
3,670,023
3,655,083
4,016,574
4,428,807
4,485,766
4,787,645
4,969,160
4,958,638
4,977,204
4,914,541
4,924,492
5,047,432
4,818,672
4,803,299
4,793,594
4,797,093
5,380,461
6,321,261
6,423,326
6,064,113
6,176,367
8,042,697
8,112,536
8,316,676
8,424,397
9,772,770
9,943,094
9,938,487
13,746,084
15,757,773
15,440,797
14,196,327
14,473,383
15,348,501
16,767,141
18,059,939
18,873,078
18,991,425
18,865,944
21,159,185
21,261,491
21,180,461
20,333,503
20,658,317
21,802,684
22,747,900
21,821,500
21,506,900
21,614,000
21,416,100
28,025,600
27,617,800
28,149,900
30,727,000
31,028,700
30,968,400
33,452,100
38,797,500
38,194,100
45,998,000
44,317,500
51,751,000
51,212,800
49,928,900
47,571,600
46,474,100
47,035,300
47,946,100
47,549,800
47,912,900
49,287,500
48,525,600
45,554,400
45,554,40048,525,60049,287,50047,912,90047,549,80047,946,10047,035,30046,474,10047,571,60049,928,90051,212,80051,751,00044,317,50045,998,00038,194,10038,797,50033,452,10030,968,40031,028,70030,727,00028,149,90027,617,80028,025,60021,416,10021,614,00021,506,90021,821,50022,747,90021,802,68420,658,31720,333,50321,180,46121,261,49121,159,18518,865,94418,991,42518,873,07818,059,93916,767,14115,348,50114,473,38314,196,32715,440,79715,757,77313,746,0849,938,4879,943,0949,772,7708,424,3978,316,6768,112,5368,042,6976,176,3676,064,1136,423,3266,321,2615,380,4614,797,0934,793,5944,803,2994,818,6725,047,4324,924,4924,914,5414,977,2044,958,6384,969,1604,787,6454,485,7664,428,8074,016,5743,655,0833,670,02303,669,6583,778,6303,828,0883,121,3713,268,5753,276,7333,258,6723,306,5503,245,6613,307,5643,333,3373,312,4113,334,1153,236,0193,609,9793,629,2563,603,87603,593,1633,621,3202,469,51702,051,9792,017,7341,884,960740,143379,356284,350295,620290,846290,249318,25090,51790,517000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,512,492
5,387,728
4,919,068
4,970,502
0
0
0
0
8,693,345
8,791,520
8,798,604
12,578,532
14,408,146
14,009,007
12,749,471
12,973,835
13,711,084
14,930,952
16,185,211
16,981,556
17,068,807
16,884,242
18,403,013
18,436,144
18,294,659
17,182,754
17,509,937
18,581,381
19,430,300
18,568,800
18,322,000
18,422,900
18,405,100
19,107,100
18,615,900
19,040,000
21,127,200
21,937,400
21,849,200
24,011,000
28,497,700
27,990,300
32,947,600
31,439,000
38,685,500
38,154,500
37,240,100
35,313,900
34,156,000
34,685,600
35,589,500
35,442,400
0
0
0
0
000035,442,40035,589,50034,685,60034,156,00035,313,90037,240,10038,154,50038,685,50031,439,00032,947,60027,990,30028,497,70024,011,00021,849,20021,937,40021,127,20019,040,00018,615,90019,107,10018,405,10018,422,90018,322,00018,568,80019,430,30018,581,38117,509,93717,182,75418,294,65918,436,14418,403,01316,884,24217,068,80716,981,55616,185,21114,930,95213,711,08412,973,83512,749,47114,009,00714,408,14612,578,5328,798,6048,791,5208,693,34500004,970,5024,919,0685,387,7285,512,4920000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
78,484
77,022
143,957
177,423
0
0
0
0
989,719
1,027,462
1,058,556
1,097,497
1,181,376
1,221,570
1,251,489
1,262,951
1,283,893
1,286,663
1,316,088
1,323,894
1,378,796
1,418,484
1,233,002
1,463,614
1,289,530
1,352,642
1,407,478
1,454,780
1,499,000
1,510,000
1,518,600
1,547,400
1,581,700
1,588,600
1,597,100
1,677,700
1,771,100
1,781,800
1,841,300
1,918,000
0
2,197,400
2,309,600
2,403,300
0
2,653,700
2,760,900
2,878,000
0
3,160,300
3,284,600
0
0
0
0
0
000003,284,6003,160,30002,878,0002,760,9002,653,70002,403,3002,309,6002,197,40001,918,0001,841,3001,781,8001,771,1001,677,7001,597,1001,588,6001,581,7001,547,4001,518,6001,510,0001,499,0001,454,7801,407,4781,352,6421,289,5301,463,6141,233,0021,418,4841,378,7961,323,8941,316,0881,286,6631,283,8931,262,9511,251,4891,221,5701,181,3761,097,4971,058,5561,027,462989,7190000177,423143,95777,02278,4840000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,085,157
1,100,202
1,091,220
1,129,988
1,155,867
1,146,773
1,126,200
1,065,200
1,009,300
954,800
1,004,800
589,000
590,200
574,800
1,096,500
541,400
542,300
554,900
212,100
212,900
209,400
211,400
0
0
0
0
0
0
0
0
0
0
0
0
000000000000211,400209,400212,900212,100554,900542,300541,4001,096,500574,800590,200589,0001,004,800954,8001,009,3001,065,2001,126,2001,146,7731,155,8671,129,9881,091,2201,100,2021,085,15700000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
6,215
8,172
100,586
12,472
39,268
41,753
57,145
54,501
41,135
44,730
40,535
41,482
33,478
29,822
28,471
83,496
91,779
111,742
115,420
121,505
126,740
129,446
190,172
327,354
337,578
344,721
354,091
365,974
446,281
453,508
460,621
504,178
535,998
539,621
548,630
578,832
593,493
625,738
639,634
654,039
641,564
645,052
754,156
808,769
1,035,598
1,145,045
1,205,865
908,205
951,410
979,124
1,065,042
1,079,425
1,151,574
1,139,883
1,167,552
1,349,627
1,431,790
1,446,856
1,499,548
1,637,417
1,836,189
1,874,728
1,891,522
1,922,618
1,981,702
2,010,236
2,033,208
2,108,230
2,197,856
2,198,081
2,244,578
2,419,500
3,252,700
3,184,900
3,191,100
3,011,000
2,602,400
2,666,500
2,661,900
3,089,400
2,953,500
3,032,400
3,016,700
3,415,400
3,390,900
5,014,400
5,015,300
5,023,700
5,031,200
4,826,800
4,691,300
4,726,200
0
0
4,670,700
0
0
0
0
00004,670,700004,726,2004,691,3004,826,8005,031,2005,023,7005,015,3005,014,4003,390,9003,415,4003,016,7003,032,4002,953,5003,089,4002,661,9002,666,5002,602,4003,011,0003,191,1003,184,9003,252,7002,419,5002,244,5782,198,0812,197,8562,108,2302,033,2082,010,2361,981,7021,922,6181,891,5221,874,7281,836,1891,637,4171,499,5481,446,8561,431,7901,349,6271,167,5521,139,8831,151,5741,079,4251,065,042979,124951,410908,2051,205,8651,145,0451,035,598808,769754,156645,052641,564654,039639,634625,738593,493578,832548,630539,621535,998504,178460,621453,508446,281365,974354,091344,721337,578327,354190,172129,446126,740121,505115,420111,74291,77983,49628,47129,82233,47841,48240,53544,73041,13554,50157,14541,75339,26812,472100,5868,1726,215000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
745,936
792,139
777,572
952,893
950,299
976,725
898,100
791,700
752,200
706,200
535,900
510,800
546,200
538,500
768,300
731,000
804,200
770,400
859,500
854,700
1,993,900
1,927,500
1,830,900
1,785,400
1,604,900
1,496,800
1,492,000
1,505,600
1,487,700
0
0
0
0
0
000001,487,7001,505,6001,492,0001,496,8001,604,9001,785,4001,830,9001,927,5001,993,900854,700859,500770,400804,200731,000768,300538,500546,200510,800535,900706,200752,200791,700898,100976,725950,299952,893777,572792,139745,93600000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
153,833
153,207
437,292
1,060,773
1,091,746
2,162,576
2,161,933
2,157,734
2,145,083
2,176,423
2,848,073
2,836,693
2,877,030
2,877,030
3,062,243
3,016,023
2,869,196
2,869,196
2,142,903
1,791,084
1,740,323
1,710,141
1,685,806
1,757,173
1,711,547
1,672,051
1,650,159
1,622,028
1,470,953
1,452,331
1,426,189
4,638,414
4,526,580
4,411,629
4,374,655
4,374,655
4,384,916
3,993,518
3,636,763
3,375,705
3,022,092
2,913,267
3,024,501
2,840,042
2,991,322
3,078,920
3,087,781
3,231,815
3,315,082
3,454,910
3,426,999
3,450,600
3,501,444
3,499,194
3,561,863
3,263,290
3,287,220
3,478,968
3,357,548
3,556,754
3,573,101
3,671,615
3,518,323
3,528,963
3,534,165
3,671,178
4,406,494
4,194,627
3,953,560
7,351,686
7,310,872
6,617,891
6,651,679
6,933,249
6,773,515
6,707,396
6,763,895
6,852,474
6,482,709
6,518,127
6,241,500
6,334,200
5,550,700
5,350,700
5,336,100
5,347,000
5,477,500
5,240,400
5,055,400
3,634,400
3,620,300
3,731,700
4,093,500
3,883,400
5,754,200
5,411,200
5,081,200
5,363,000
6,958,700
6,281,800
5,572,400
5,406,600
5,166,400
4,533,300
4,198,200
4,047,800
3,856,000
3,641,700
3,641,7003,856,0004,047,8004,198,2004,533,3005,166,4005,406,6005,572,4006,281,8006,958,7005,363,0005,081,2005,411,2005,754,2003,883,4004,093,5003,731,7003,620,3003,634,4005,055,4005,240,4005,477,5005,347,0005,336,1005,350,7005,550,7006,334,2006,241,5006,518,1276,482,7096,852,4746,763,8956,707,3966,773,5156,933,2496,651,6796,617,8917,310,8727,351,6863,953,5604,194,6274,406,4943,671,1783,534,1653,528,9633,518,3233,671,6153,573,1013,556,7543,357,5483,478,9683,287,2203,263,2903,561,8633,499,1943,501,4443,450,6003,426,9993,454,9103,315,0823,231,8153,087,7813,078,9202,991,3222,840,0423,024,5012,913,2673,022,0923,375,7053,636,7633,993,5184,384,9164,374,6554,374,6554,411,6294,526,5804,638,4141,426,1891,452,3311,470,9531,622,0281,650,1591,672,0511,711,5471,757,1731,685,8061,710,1411,740,3231,791,0842,142,9032,869,1962,869,1963,016,0233,062,2432,877,0302,877,0302,836,6932,848,0732,176,4232,145,0832,157,7342,161,9332,162,5761,091,7461,060,773437,292153,207153,833000
   Common Stock
0
0
0
356
356
785
1,068
1,083
1,552
1,557
1,557
1,558
1,576
1,781
1,783
1,805
1,805
1,913
1,953
1,954
1,954
1,957
1,957
1,958
1,965
2,047
2,195
2,201
2,212
2,243
2,267
2,297
2,308
2,312
4,110
4,156
4,288
4,370
4,370
4,378
4,457
4,497
4,504
4,527
4,537
4,566
4,607
4,685
4,692
4,697
4,785
4,797
4,830
4,845
4,855
4,860
4,868
4,877
4,884
3,936
3,946
3,952
3,956
3,959
3,966
3,969
3,973
3,976
3,984
3,988
3,992
3,995
4,259
4,260
4,263
4,267
4,273
4,280
4,284
4,299
4,309
4,372
4,375
4,400
4,500
4,500
4,500
4,500
4,500
4,500
4,500
4,500
4,500
4,500
4,500
4,600
4,600
4,700
4,700
4,700
4,700
4,800
4,800
4,800
4,800
4,800
4,800
4,800
4,800
4,800
4,800
4,8004,8004,8004,8004,8004,8004,8004,8004,8004,8004,7004,7004,7004,7004,6004,6004,5004,5004,5004,5004,5004,5004,5004,5004,5004,5004,5004,4004,3754,3724,3094,2994,2844,2804,2734,2674,2634,2604,2593,9953,9923,9883,9843,9763,9733,9693,9663,9593,9563,9523,9463,9364,8844,8774,8684,8604,8554,8454,8304,7974,7854,6974,6924,6854,6074,5664,5374,5274,5044,4974,4574,3784,3704,3704,2884,1564,1102,3122,3082,2972,2672,2432,2122,2012,1952,0471,9651,9581,9571,9571,9541,9541,9531,9131,8051,8051,7831,7811,5761,5581,5571,5571,5521,0831,068785356356000
   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
0
0
0
0
0
0
0
0
3,235,151
3,318,125
3,457,846
0
0
-1,736,596
-1,644,754
-1,529,543
-1,545,244
0
0
0
0
-1,196,907
-1,128,361
-1,135,851
-1,066,580
-1,081,467
-1,006,058
-911,163
-854,579
-837,320
-822,545
-876,607
-995,932
-998,535
-967,718
-1,033,324
-1,030,663
-1,076,965
-1,053,706
-989,153
-975,158
-1,058,100
-1,085,700
-1,121,600
-1,104,300
-1,199,500
-1,226,400
-1,206,200
-1,130,100
-1,016,800
-1,082,500
-1,125,100
-1,168,800
-1,343,000
-1,251,800
-1,085,000
-960,400
-1,142,400
-1,072,400
-842,300
-689,300
-2,101,900
-2,496,500
-2,755,800
0
0
0
0
0
00000-2,755,800-2,496,500-2,101,900-689,300-842,300-1,072,400-1,142,400-960,400-1,085,000-1,251,800-1,343,000-1,168,800-1,125,100-1,082,500-1,016,800-1,130,100-1,206,200-1,226,400-1,199,500-1,104,300-1,121,600-1,085,700-1,058,100-975,158-989,153-1,053,706-1,076,965-1,030,663-1,033,324-967,718-998,535-995,932-876,607-822,545-837,320-854,579-911,163-1,006,058-1,081,467-1,066,580-1,135,851-1,128,361-1,196,9070000-1,545,244-1,529,543-1,644,754-1,736,596003,457,8463,318,1253,235,15100000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
-2,940
-2,940
-10,142
-16,061
-23,007
-31,392
-43,233
-56,576
-72,490
-98,389
-122,883
-159,686
-195,345
-195,345
-15,889
-22,290
-410,446
-22,777
-15,636
-13,577
-12,284
-9,097
-7,700
-7,092
-6,720
-6,720
-738,189
-738,189
-996,973
-996,973
-995,973
-3,661
-3,300
5,624
10,000
10,466
16,079
7,855
3,189
-2,853
-3,626
-11,137
806
-1,027
-20,031
-19,896
-19,532
-18,420
-12,649
28,320
-9,829
24,405
38,053
54,416
62,470
-87,070
-142,617
-97,682
-203,303
-164,081
-183,347
-158,043
-274,256
-298,015
-311,220
-272,410
-250,920
-504,339
-794,221
-1,205,860
-1,228,521
-1,832,903
-1,836,996
-1,610,592
-1,770,998
-1,876,374
-1,999,332
-1,759,489
-1,848,803
-1,839,029
-1,978,300
-1,834,600
-2,510,100
-2,696,300
-2,642,900
-2,672,200
-2,606,700
-2,979,000
-2,823,600
-4,271,700
-4,274,500
-4,191,200
-3,759,400
-4,061,600
-3,902,900
-4,432,000
-4,738,900
-4,553,000
-5,528,200
-6,398,200
-5,718,300
-5,526,100
-5,560,600
-6,065,900
-5,739,500
-6,078,000
-6,461,800
-5,182,200
-5,182,200-6,461,800-6,078,000-5,739,500-6,065,900-5,560,600-5,526,100-5,718,300-6,398,200-5,528,200-4,553,000-4,738,900-4,432,000-3,902,900-4,061,600-3,759,400-4,191,200-4,274,500-4,271,700-2,823,600-2,979,000-2,606,700-2,672,200-2,642,900-2,696,300-2,510,100-1,834,600-1,978,300-1,839,029-1,848,803-1,759,489-1,999,332-1,876,374-1,770,998-1,610,592-1,836,996-1,832,903-1,228,521-1,205,860-794,221-504,339-250,920-272,410-311,220-298,015-274,256-158,043-183,347-164,081-203,303-97,682-142,617-87,07062,47054,41638,05324,405-9,82928,320-12,649-18,420-19,532-19,896-20,031-1,027806-11,137-3,626-2,8533,1897,85516,07910,46610,0005,624-3,300-3,661-995,973-996,973-996,973-738,189-738,189-6,720-6,720-7,092-7,700-9,097-12,284-13,577-15,636-22,777-410,446-22,290-15,889-195,345-195,345-159,686-122,883-98,389-72,490-56,576-43,233-31,392-23,007-16,061-10,142-2,940-2,940000
   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
0
0
0
0
0
0
0
0
0
0
0
0
0
8,577,093
8,589,369
8,630,774
8,665,807
0
0
0
0
5,012,124
5,029,261
5,061,814
5,097,325
5,130,616
5,153,402
5,772,269
5,757,233
5,788,786
9,583,498
9,619,406
9,650,129
9,690,609
9,714,952
9,781,223
9,817,815
10,043,559
10,094,017
10,165,343
10,212,535
10,247,500
10,224,000
10,251,900
10,310,000
10,380,800
10,447,900
10,492,700
10,551,800
10,117,700
10,255,600
10,297,800
10,369,600
10,473,700
10,474,600
12,019,800
12,081,300
12,240,200
12,266,100
14,606,800
14,646,900
14,689,000
14,725,600
14,779,200
14,823,000
0
0
0
0
000014,823,00014,779,20014,725,60014,689,00014,646,90014,606,80012,266,10012,240,20012,081,30012,019,80010,474,60010,473,70010,369,60010,297,80010,255,60010,117,70010,551,80010,492,70010,447,90010,380,80010,310,00010,251,90010,224,00010,247,50010,212,53510,165,34310,094,01710,043,5599,817,8159,781,2239,714,9529,690,6099,650,1299,619,4069,583,4985,788,7865,757,2335,772,2695,153,4025,130,6165,097,3255,061,8145,029,2615,012,12400008,665,8078,630,7748,589,3698,577,0930000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000-1,282,400-1,282,400-1,282,400-1,282,400-1,282,400-1,282,400-1,282,400-1,282,400-1,282,400-1,271,500-1,226,400-1,206,800-1,206,800-1,206,800-1,206,800-1,163,200-1,074,000-974,000-974,000-884,610-849,064-432,731-207,740-207,740-207,740-207,740-207,740-207,740-207,740-207,740-207,740-207,740-207,740-207,740-207,740-207,740-137,353-75,208-62,728-16,733-10,838-4,9240-3,775,087-3,606,715-3,504,705-3,381,966-3,307,330-3,157,520-3,012,693-2,961,177-2,933,612-2,816,060-2,748,265-2,746,429-2,666,983-2,335,223-2,219,917-2,047,818-1,662,763-1,323,400-909,224-404,093-362,751-362,751-246,471-80,951-4,366-4,366-4,366-4,366-4,366-4,366-4,366-4,366-4,366-4,366-4,366-4,340-4,340-4,340-4,340-4,340-4,340-4,340-4,340-4,340-4,280-4,280-1,528000000000000
   Other Stockholders Equity 
0
0
0
159,276
158,650
470,835
1,113,420
1,163,372
2,251,618
2,272,694
2,294,929
2,316,444
2,415,663
3,170,234
3,235,182
0
3,365,627
3,546,723
3,631,802
0
3,635,170
3,637,291
3,637,290
3,637,679
3,695,926
3,777,827
3,901,300
3,906,513
3,909,886
4,679,967
4,707,716
5,005,032
5,017,960
5,022,632
7,261,617
7,236,717
7,115,295
0
7,115,496
7,098,379
6,718,667
6,386,529
6,071,878
5,724,564
5,581,085
5,521,561
5,278,428
5,362,795
5,391,650
5,343,853