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

Aemetis Inc
Buy, Hold or Sell?

Let's analyze Aemetis together

I guess you are interested in Aemetis 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 Aemetis 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 Aemetis Inc

I send you an email if I find something interesting about Aemetis Inc.

1. Quick Overview

1.1. Quick analysis of Aemetis (30 sec.)










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

How much money do you get?

How much money do you get?
$0.00
When do you have the money?
1 year
How often do you get paid?
7.5%

What is your share worth?

Current worth
$-5.48
Expected worth in 1 year
$-6.73
How sure are you?
15.0%

+ What do you gain per year?

Total Gains per Share
$-1.25
Return On Investment
-31.2%

For what price can you sell your share?

Current Price per Share
$3.99
Expected price per share
$2.61 - $6.02
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Aemetis (5 min.)




Live pricePrice per Share (EOD)
$3.99
Intrinsic Value Per Share
$-9.78 - $-6.07
Total Value Per Share
$-15.26 - $-11.56

2.2. Growth of Aemetis (5 min.)




Is Aemetis growing?

Current yearPrevious yearGrowGrow %
How rich?-$258.9m-$215.8m-$23.4m-9.8%

How much money is Aemetis making?

Current yearPrevious yearGrowGrow %
Making money-$24.1m-$10.8m-$13.3m-55.2%
Net Profit Margin-33.8%-318.2%--

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

2.3. Financial Health of Aemetis (5 min.)




2.4. Comparing to competitors in the Oil & Gas Refining & Marketing industry (5 min.)




  Industry Rankings (Oil & Gas Refining & Marketing)  


Richest
#102 / 103

Most Revenue
#83 / 103

Most Profit
#94 / 103

Most Efficient
#100 / 103
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Aemetis?

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

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

Speculation

The Price per Share of Aemetis is $3.99. 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 Aemetis.
  • 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 Aemetis, 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 $-5.48. Based on the TTM, the Book Value Change Per Share is $-0.31 per quarter. Based on the YOY, the Book Value Change Per Share is $-0.06 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is $0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Aemetis.

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-0.38-9.5%-0.51-12.8%-0.23-5.8%-0.34-8.5%-0.25-6.2%
Usd Book Value Change Per Share-0.21-5.2%-0.31-7.8%-0.06-1.6%-0.12-3.0%-0.14-3.4%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.1%0.010.1%
Usd Total Gains Per Share-0.21-5.2%-0.31-7.8%-0.06-1.6%-0.11-2.9%-0.13-3.3%
Usd Price Per Share2.30-4.14-4.44-6.61-5.84-
Price to Earnings Ratio-1.51--2.02--1.24--25.36--18.24-
Price-to-Total Gains Ratio-11.02--13.17--8.66--7.03--26.70-
Price to Book Ratio-0.42--0.84--0.96--2.07--13.57-
Price-to-Total Gains Ratio-11.02--13.17--8.66--7.03--26.70-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share3.99
Number of shares250
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share-0.31-0.12
Usd Total Gains Per Share-0.31-0.11
Gains per Quarter (250 shares)-77.88-28.56
Gains per Year (250 shares)-311.52-114.22
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10-312-3224-119-124
20-623-6349-237-238
30-935-94613-356-352
40-1246-125818-475-466
50-1558-157022-594-580
60-1869-188227-712-694
70-2181-219431-831-808
80-2492-250636-950-922
90-2804-281840-1068-1036
100-3115-313045-1187-1150

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 Share0.04.00.00.0%1.011.00.08.3%2.018.00.010.0%2.038.00.05.0%7.072.00.08.9%
Book Value Change Per Share0.04.00.00.0%3.09.00.025.0%6.014.00.030.0%6.034.00.015.0%16.060.03.020.3%
Dividend per Share0.00.04.00.0%1.00.011.08.3%2.00.018.010.0%3.00.037.07.5%3.00.076.03.8%
Total Gains per Share0.04.00.00.0%3.09.00.025.0%6.014.00.030.0%6.034.00.015.0%16.060.03.020.3%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

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

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share---0.209-0.312+49%-0.064-69%-0.119-43%-0.137-34%
Book Value Per Share---5.484-5.069-8%-4.572-17%-3.835-30%-2.643-52%
Current Ratio--0.2640.293-10%0.291-9%0.254+4%0.2640%
Debt To Asset Ratio--2.0461.992+3%1.969+4%2.0570%1.912+7%
Debt To Equity Ratio----0%-0%-0%-0%
Dividend Per Share----0%-0%0.004-100%0.005-100%
Eps---0.380-0.513+35%-0.230-39%-0.340-10%-0.247-35%
Free Cash Flow Per Share---0.201-0.076-62%-0.294+47%-0.195-3%-0.112-44%
Free Cash Flow To Equity Per Share---0.009-0.048+443%-0.004-60%-0.025+181%-0.015+69%
Gross Profit Margin--1.0001.016-2%1.0030%1.251-20%1.178-15%
Intrinsic Value_10Y_max---6.073--------
Intrinsic Value_10Y_min---9.775--------
Intrinsic Value_1Y_max---0.473--------
Intrinsic Value_1Y_min---0.897--------
Intrinsic Value_3Y_max---1.524--------
Intrinsic Value_3Y_min---2.783--------
Intrinsic Value_5Y_max---2.700--------
Intrinsic Value_5Y_min---4.750--------
Market Cap188314434.000+42%108596800.000195169096.000-44%209552904.000-48%311777542.991-65%275766365.623-61%
Net Profit Margin---0.220-0.338+53%-3.182+1345%-0.873+297%-0.524+138%
Operating Margin----0.1230%-1.5370%-0.3840%-0.2270%
Operating Ratio--1.0481.127-7%2.524-58%1.380-24%1.216-14%
Pb Ratio-0.728-73%-0.419-0.837+100%-0.961+129%-2.069+393%-13.575+3136%
Pe Ratio-2.626-73%-1.514-2.020+33%-1.237-18%-25.364+1576%-18.235+1105%
Price Per Share3.990+42%2.3004.135-44%4.440-48%6.606-65%5.843-61%
Price To Free Cash Flow Ratio-4.973-73%-2.867-2.043-29%-6.280+119%-7.306+155%-4.037+41%
Price To Total Gains Ratio-19.117-73%-11.020-13.169+19%-8.656-21%-7.025-36%-26.705+142%
Quick Ratio--0.0630.091-31%0.181-65%0.115-45%0.099-37%
Return On Assets---0.072-0.101+39%-0.060-17%-0.091+25%-0.084+17%
Return On Equity----0%-0%-0%-0%
Total Gains Per Share---0.209-0.312+49%-0.064-69%-0.114-45%-0.132-37%
Usd Book Value---258909000.000-239244750.000-8%-215800750.000-17%-180983250.000-30%-124745125.000-52%
Usd Book Value Change Per Share---0.209-0.312+49%-0.064-69%-0.119-43%-0.137-34%
Usd Book Value Per Share---5.484-5.069-8%-4.572-17%-3.835-30%-2.643-52%
Usd Dividend Per Share----0%-0%0.004-100%0.005-100%
Usd Eps---0.380-0.513+35%-0.230-39%-0.340-10%-0.247-35%
Usd Free Cash Flow---9470000.000-3595750.000-62%-13879500.000+47%-9186550.000-3%-5298950.000-44%
Usd Free Cash Flow Per Share---0.201-0.076-62%-0.294+47%-0.195-3%-0.112-44%
Usd Free Cash Flow To Equity Per Share---0.009-0.048+443%-0.004-60%-0.025+181%-0.015+69%
Usd Market Cap188314434.000+42%108596800.000195169096.000-44%209552904.000-48%311777542.991-65%275766365.623-61%
Usd Price Per Share3.990+42%2.3004.135-44%4.440-48%6.606-65%5.843-61%
Usd Profit---17935000.000-24195500.000+35%-10847000.000-40%-15952450.000-11%-11446775.000-36%
Usd Revenue--81441000.00072850000.000+12%45671250.000+78%54673700.000+49%47408375.000+72%
Usd Total Gains Per Share---0.209-0.312+49%-0.064-69%-0.114-45%-0.132-37%
 EOD+6 -2MRQTTM+16 -15YOY+8 -235Y+9 -2410Y+8 -25

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-2.626
Price to Book Ratio (EOD)Between0-1-0.728
Net Profit Margin (MRQ)Greater than0-0.220
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.063
Current Ratio (MRQ)Greater than10.264
Debt to Asset Ratio (MRQ)Less than12.046
Debt to Equity Ratio (MRQ)Less than10.000
Return on Equity (MRQ)Greater than0.150.000
Return on Assets (MRQ)Greater than0.05-0.072
Total1/10 (10.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5057.488
Ma 20Greater thanMa 503.757
Ma 50Greater thanMa 1003.118
Ma 100Greater thanMa 2002.950
OpenGreater thanClose4.100
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Aemetis Inc

Aemetis, Inc. operates as a renewable natural gas and renewable fuels company. It operates through three segments: California Ethanol, California Dairy Renewable Natural Gas, and India Biodiesel. The company focuses on the operation, acquisition, development, and commercialization of technologies to produce low and negative carbon intensity renewable fuels that replace fossil-based products. In addition, it produces and sells ethanol; and wet distillers grains, distillers corn oil, and condensed distillers solubles to dairies and feedlots as animal feed. Further, the company markets and supplies USP alcohol and hand sanitizer; and produces renewable natural gas, as well as distilled biodiesel from various vegetable oil and animal waste feedstocks. Additionally, it researches and develops conversion technologies using waste feedstocks to produce biofuels and biochemicals. Furthermore, it sells biodiesel primarily to government oil marketing companies. Aemetis, Inc. is headquartered in Cupertino, California.

Fundamental data was last updated by Penke on 2024-11-14 10:04:04.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge loss.
Using its assets, the company is very inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very inefficient.
The company is inefficient 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 unable to pay all its debts by selling its assets.

4.2.2. Valuation Summary

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

  • Above 10% is considered healthy but always compare Aemetis to the Oil & Gas Refining & Marketing industry mean.
  • A Net Profit Margin of -22.0% means that $-0.22 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Aemetis Inc:

  • The MRQ is -22.0%. The company is making a huge loss. -2
  • The TTM is -33.8%. The company is making a huge loss. -2
Trends
Current periodCompared to+/- 
MRQ-22.0%TTM-33.8%+11.8%
TTM-33.8%YOY-318.2%+284.4%
TTM-33.8%5Y-87.3%+53.5%
5Y-87.3%10Y-52.4%-34.9%
Compared to industry (Oil & Gas Refining & Marketing)
PeriodCompanyIndustry (mean)+/- 
MRQ-22.0%1.1%-23.1%
TTM-33.8%2.0%-35.8%
YOY-318.2%2.1%-320.3%
5Y-87.3%1.9%-89.2%
10Y-52.4%2.3%-54.7%
4.3.1.2. Return on Assets

Shows how efficient Aemetis is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Aemetis to the Oil & Gas Refining & Marketing industry mean.
  • -7.2% Return on Assets means that Aemetis generated $-0.07 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Aemetis Inc:

  • The MRQ is -7.2%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -10.1%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-7.2%TTM-10.1%+2.8%
TTM-10.1%YOY-6.0%-4.0%
TTM-10.1%5Y-9.1%-1.0%
5Y-9.1%10Y-8.4%-0.6%
Compared to industry (Oil & Gas Refining & Marketing)
PeriodCompanyIndustry (mean)+/- 
MRQ-7.2%0.6%-7.8%
TTM-10.1%0.9%-11.0%
YOY-6.0%1.5%-7.5%
5Y-9.1%1.2%-10.3%
10Y-8.4%1.2%-9.6%
4.3.1.3. Return on Equity

Shows how efficient Aemetis is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Aemetis to the Oil & Gas Refining & Marketing industry mean.
  • 0.0% Return on Equity means Aemetis generated $0.00 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Aemetis Inc:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY-0.0%
TTM-5Y-0.0%
5Y-10Y-0.0%
Compared to industry (Oil & Gas Refining & Marketing)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.5%-1.5%
TTM-2.8%-2.8%
YOY-4.0%-4.0%
5Y-3.1%-3.1%
10Y-3.3%-3.3%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Aemetis Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Aemetis is operating .

  • Measures how much profit Aemetis 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 Aemetis to the Oil & Gas Refining & Marketing industry mean.
  • An Operating Margin of 0.0% means the company generated $0.00  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Aemetis Inc:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-12.3%+12.3%
TTM-12.3%YOY-153.7%+141.4%
TTM-12.3%5Y-38.4%+26.0%
5Y-38.4%10Y-22.7%-15.7%
Compared to industry (Oil & Gas Refining & Marketing)
PeriodCompanyIndustry (mean)+/- 
MRQ-2.6%-2.6%
TTM-12.3%3.3%-15.6%
YOY-153.7%3.1%-156.8%
5Y-38.4%2.9%-41.3%
10Y-22.7%3.1%-25.8%
4.3.2.2. Operating Ratio

Measures how efficient Aemetis is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Oil & Gas Refining & Marketing industry mean).
  • An Operation Ratio of 1.05 means that the operating costs are $1.05 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Aemetis Inc:

  • The MRQ is 1.048. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.127. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.048TTM1.127-0.080
TTM1.127YOY2.524-1.397
TTM1.1275Y1.380-0.252
5Y1.38010Y1.216+0.164
Compared to industry (Oil & Gas Refining & Marketing)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0481.042+0.006
TTM1.1271.015+0.112
YOY2.5240.996+1.528
5Y1.3801.013+0.367
10Y1.2161.005+0.211
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Aemetis Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Aemetis is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Oil & Gas Refining & Marketing industry mean).
  • A Current Ratio of 0.26 means the company has $0.26 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Aemetis Inc:

  • The MRQ is 0.264. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.293. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.264TTM0.293-0.029
TTM0.293YOY0.291+0.002
TTM0.2935Y0.254+0.039
5Y0.25410Y0.264-0.010
Compared to industry (Oil & Gas Refining & Marketing)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2641.391-1.127
TTM0.2931.392-1.099
YOY0.2911.442-1.151
5Y0.2541.470-1.216
10Y0.2641.542-1.278
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Aemetis to the Oil & Gas Refining & Marketing industry mean.
  • A Quick Ratio of 0.06 means the company can pay off $0.06 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Aemetis Inc:

  • The MRQ is 0.063. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.091. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.063TTM0.091-0.028
TTM0.091YOY0.181-0.090
TTM0.0915Y0.115-0.023
5Y0.11510Y0.099+0.015
Compared to industry (Oil & Gas Refining & Marketing)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0630.597-0.534
TTM0.0910.673-0.582
YOY0.1810.763-0.582
5Y0.1150.744-0.629
10Y0.0990.857-0.758
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Aemetis Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Aemetis assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Aemetis to Oil & Gas Refining & Marketing industry mean.
  • A Debt to Asset Ratio of 2.05 means that Aemetis assets are financed with 204.6% credit (debt) and the remaining percentage (100% - 204.6%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Aemetis Inc:

  • The MRQ is 2.046. The company is unable to pay all its debts by selling its assets. -2
  • The TTM is 1.992. The company is unable to pay all its debts by selling its assets. -2
Trends
Current periodCompared to+/- 
MRQ2.046TTM1.992+0.054
TTM1.992YOY1.969+0.023
TTM1.9925Y2.057-0.064
5Y2.05710Y1.912+0.145
Compared to industry (Oil & Gas Refining & Marketing)
PeriodCompanyIndustry (mean)+/- 
MRQ2.0460.589+1.457
TTM1.9920.589+1.403
YOY1.9690.580+1.389
5Y2.0570.596+1.461
10Y1.9120.556+1.356
4.5.4.2. Debt to Equity Ratio

Measures if Aemetis is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Aemetis to the Oil & Gas Refining & Marketing industry mean.
  • A Debt to Equity ratio of 0.0% means that company has $0.00 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Aemetis Inc:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.000
TTM-YOY-0.000
TTM-5Y-0.000
5Y-10Y-0.000
Compared to industry (Oil & Gas Refining & Marketing)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.469-1.469
TTM-1.434-1.434
YOY-1.395-1.395
5Y-1.544-1.544
10Y-1.430-1.430
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 Aemetis generates.

  • Above 15 is considered overpriced but always compare Aemetis to the Oil & Gas Refining & Marketing industry mean.
  • A PE ratio of -1.51 means the investor is paying $-1.51 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Aemetis Inc:

  • The EOD is -2.626. Based on the earnings, the company is expensive. -2
  • The MRQ is -1.514. Based on the earnings, the company is expensive. -2
  • The TTM is -2.020. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-2.626MRQ-1.514-1.112
MRQ-1.514TTM-2.020+0.506
TTM-2.020YOY-1.237-0.782
TTM-2.0205Y-25.364+23.344
5Y-25.36410Y-18.235-7.129
Compared to industry (Oil & Gas Refining & Marketing)
PeriodCompanyIndustry (mean)+/- 
EOD-2.6264.718-7.344
MRQ-1.5146.048-7.562
TTM-2.0206.361-8.381
YOY-1.2376.352-7.589
5Y-25.3648.008-33.372
10Y-18.23511.457-29.692
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 Aemetis Inc:

  • The EOD is -4.973. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -2.867. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -2.043. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-4.973MRQ-2.867-2.107
MRQ-2.867TTM-2.043-0.824
TTM-2.043YOY-6.280+4.238
TTM-2.0435Y-7.306+5.263
5Y-7.30610Y-4.037-3.269
Compared to industry (Oil & Gas Refining & Marketing)
PeriodCompanyIndustry (mean)+/- 
EOD-4.9733.663-8.636
MRQ-2.8674.252-7.119
TTM-2.0431.998-4.041
YOY-6.2803.135-9.415
5Y-7.3060.454-7.760
10Y-4.0370.486-4.523
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 Aemetis is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Oil & Gas Refining & Marketing industry mean).
  • A PB ratio of -0.42 means the investor is paying $-0.42 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Aemetis Inc:

  • The EOD is -0.728. Based on the equity, the company is expensive. -2
  • The MRQ is -0.419. Based on the equity, the company is expensive. -2
  • The TTM is -0.837. Based on the equity, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-0.728MRQ-0.419-0.308
MRQ-0.419TTM-0.837+0.417
TTM-0.837YOY-0.961+0.124
TTM-0.8375Y-2.069+1.232
5Y-2.06910Y-13.575+11.506
Compared to industry (Oil & Gas Refining & Marketing)
PeriodCompanyIndustry (mean)+/- 
EOD-0.7281.040-1.768
MRQ-0.4191.118-1.537
TTM-0.8371.196-2.033
YOY-0.9611.074-2.035
5Y-2.0691.350-3.419
10Y-13.5751.565-15.140
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 Aemetis Inc.

4.8.1. Institutions holding Aemetis Inc

Institutions are holding 23.672% of the shares of Aemetis Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30BlackRock Inc4.81950.000222746491785730365.2405
2024-06-30Grantham, Mayo, Van Otterloo & Co., LLC4.00750.0192189138473000.3875
2024-06-30Vanguard Group Inc3.9520.0001186522517879110.6017
2024-06-30Geode Capital Management, LLC1.81850.0002858262498254138.4008
2024-06-30Stifel Financial Corp1.52380.0024719163378215.551
2024-06-30State Street Corp1.08860.0001513785381786289.234
2024-06-30Susquehanna International Group, LLP0.72860.0002343894-197850-36.5209
2024-06-30Morgan Stanley - Brokerage Accounts0.608602872449950252.9993
2024-06-30Atlantic Trust Group, LLC0.55020.00162596912500002579.7131
2024-06-30Goldman Sachs Group Inc0.34960.0001165017-99282-37.5643
2024-06-30Bridgeway Capital Management, LLC0.33770.011215940000
2024-06-30Citadel Advisors Llc0.30480.0001143839-85197-37.1981
2024-06-30Susquehanna Fundamental Investments, LLC0.26710.008812607893536287.4316
2024-06-30CapTrust Financial Advisors0.25680.001212121600
2024-06-30LPL Financial Corp0.21750.00021026371026370
2024-06-30Bank of New York Mellon Corp0.21570.00011018031018030
2024-06-30Charles Schwab Investment Management Inc0.21060.00019937685177599.8803
2024-06-30PNC Financial Services Group Inc0.20230.0002954869486215202.2436
2024-06-30Northern Trust Corp0.19820.0001935502208330.8996
2024-06-30Group One Trading, LP0.15580.0009735433552293.4273
Total 21.81340.04710295242+3392475+33.0%

4.9.2. Funds holding Aemetis Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Vanguard Total Stock Mkt Idx Inv2.66690.0002125868600
2024-10-31iShares Russell 2000 ETF1.97140.0037930417-2086-0.2237
2024-06-30GMO Resources III1.45690.097968762000
2024-06-30GMO Resources Composite1.45690.097968762000
2024-09-30Vanguard Institutional Extnd Mkt Idx Tr1.17080.001255255700
2024-08-31Fidelity Small Cap Index0.78550.0033370752-10094-2.6504
2024-10-31iShares Russell 2000 Value ETF0.75770.007735760600
2024-06-30GMO Climate Change III0.72620.137134276200
2024-06-30GMO Climate Change Composite0.72620.137134276200
2024-06-30GMO Climate Change Investment A GBP Acc0.67490.142331854600
2024-09-30Fidelity Extended Market Index0.53420.0014252102192488.2661
2024-10-31State St Russell Sm/Mid Cp® Indx NL Cl C0.43820.0012206804-7400-3.4547
2024-10-31State St Russell Sm Cap® Indx SL Cl I0.36080.004717030000
2024-09-30Vanguard Russell 2000 ETF0.35130.00311658091995013.6776
2024-06-30Bridgeway Ultra-Small Company Market0.31780.269215000000
2024-09-30Schwab Small Cap Index0.18050.0038517700
2024-09-30NT R2000 Index Fund - NL0.17550.002982814828140
2024-10-31iShares Micro-Cap ETF0.1750.02458261600
2024-09-30Fidelity Total Market Index0.17110.0002807451969132.2518
2024-09-30Northern Trust Russell 2000 Value Index0.15930.006575171751710
Total 15.25710.94517200866+197294+2.7%

5.3. Insider Transactions

Insiders are holding 8.403% of the shares of Aemetis Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-05-23John R BlockSELL515803.49
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

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

Summary
Total Assets247,425
Total Liabilities506,334
Total Stockholder Equity-258,909
 As reported
Total Liabilities 506,334
Total Stockholder Equity+ -258,909
Total Assets = 247,425

Assets

Total Assets247,425
Total Current Assets34,900
Long-term Assets212,525
Total Current Assets
Cash And Cash Equivalents 296
Net Receivables 8,027
Inventory 19,792
Other Current Assets 6,785
Total Current Assets  (as reported)34,900
Total Current Assets  (calculated)34,900
+/-0
Long-term Assets
Property Plant Equipment 198,272
Long-term Assets Other 14,253
Long-term Assets  (as reported)212,525
Long-term Assets  (calculated)212,525
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities132,242
Long-term Liabilities374,092
Total Stockholder Equity-258,909
Total Current Liabilities
Short-term Debt 55,797
Other Current Liabilities 76,445
Total Current Liabilities  (as reported)132,242
Total Current Liabilities  (calculated)132,242
+/-0
Long-term Liabilities
Long-term Liabilities  (as reported)374,092
Long-term Liabilities  (calculated)0
+/- 374,092
Total Stockholder Equity
Common Stock48
Retained Earnings -546,745
Accumulated Other Comprehensive Income -5,823
Other Stockholders Equity 293,611
Total Stockholder Equity (as reported)-258,909
Total Stockholder Equity (calculated)-258,909
+/-0
Other
Cash and Short Term Investments 296
Common Stock Shares Outstanding 47,216
Liabilities and Stockholders Equity 247,425
Net Debt 274,492
Net Working Capital -97,342
Short Long Term Debt Total 274,788



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-31
> Total Assets 
0
0
0
0
0
0
0
20
20
20
12
12
11
11
0
0
0
0
0
33,551,076,000
33,551,076,000
24,963
24,815
23,537
23,537
22,918
19,761
19,566
20,775
18,995
20,235
21,594
23,810
24,940
28,110
27,218
27,027
24,686
27,218
96,872
97,200
96,542
93,386
97,142
99,379
95,447
95,105
89,176
93,314
91,151
86,967
83,141
80,533
80,457
79,344
77,810
74,977
79,418
96,331
94,331
94,036
93,128
91,730
91,821
92,378
92,335
96,683
99,896
103,815
122,158
122,170
125,139
143,733
143,287
146,979
160,831
166,486
178,452
198,875
207,114
210,381
212,585
277,439
243,406
242,239
232,088
247,425
247,425232,088242,239243,406277,439212,585210,381207,114198,875178,452166,486160,831146,979143,287143,733125,139122,170122,158103,81599,89696,68392,33592,37891,82191,73093,12894,03694,33196,33179,41874,97777,81079,34480,45780,53383,14186,96791,15193,31489,17695,10595,44799,37997,14293,38696,54297,20096,87227,21824,68627,02727,21828,11024,94023,81021,59420,23518,99520,77519,56619,76122,91823,53723,53724,81524,96333,551,076,00033,551,076,00000000111112122020200000000
   > Total Current Assets 
0
0
0
0
0
0
0
20
20
20
12
12
11
11
0
0
0
0
0
13,664,167,000
13,664,167,000
1,993
2,322
1,977
1,977
2,378
1,483
1,069
1,947
907
1,811
2,082
2,560
5,590
6,970
7,129
6,724
5,443
7,129
6,845
7,200
10,107
8,732
12,707
15,572
12,771
12,595
7,933
13,118
12,259
9,560
8,002
6,324
7,509
7,363
7,045
4,930
10,044
12,640
11,462
11,322
11,288
10,745
10,311
10,312
10,227
12,605
12,576
9,853
17,936
13,547
8,683
24,216
18,958
17,013
20,693
16,153
15,045
24,051
18,136
21,224
20,908
78,491
36,400
32,952
23,855
34,900
34,90023,85532,95236,40078,49120,90821,22418,13624,05115,04516,15320,69317,01318,95824,2168,68313,54717,9369,85312,57612,60510,22710,31210,31110,74511,28811,32211,46212,64010,0444,9307,0457,3637,5096,3248,0029,56012,25913,1187,93312,59512,77115,57212,7078,73210,1077,2006,8457,1295,4436,7247,1296,9705,5902,5602,0821,8119071,9471,0691,4832,3781,9771,9772,3221,99313,664,167,00013,664,167,00000000111112122020200000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
20
20
20
12
12
11
11
0
0
0
0
0
720,402,000
720,402,000
637
592
378
378
24
108
52
332
23
42
683
240
560
210
249
112
103
249
291
300
125
1,113
4,926
7,318
4,780
5,494
332
5,509
3,325
2,516
283
325
591
652
1,486
231
667
1,749
428
393
1,069
68
1,188
43
350
919
656
303
3,410
79
592
15,787
7,175
6,389
7,751
5,471
3,558
251
4,313
4,131
3,494
3,899
2,956
1,772
234
296
2962341,7722,9563,8993,4944,1314,3132513,5585,4717,7516,3897,17515,787592793,410303656919350431,188681,0693934281,7496672311,4866525913252832,5163,3255,5093325,4944,7807,3184,9261,11312530029124910311224921056024068342233325210824378378592637720,402,000720,402,00000000111112122020200000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,635,892,000
2,635,892,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000000000000000000000000000000000000000000002,635,892,0002,635,892,0000000000000000000000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,447,039,000
3,447,039,000
0
143
0
111
30
22
32
177
5
113
114
1,770
1,700
810
1,380
2,008
1,470
1,380
1,361
1,700
4,613
1,944
2,765
2,305
828
438
1,262
1,651
2,143
2,229
1,166
955
684
1,013
1,557
1,004
1,135
2,199
2,219
1,969
1,601
1,494
1,096
2,075
3,838
5,421
2,036
1,584
5,202
6,989
1,821
1,755
1,743
1,621
1,574
662
1,278
9,127
1,264
261
6,157
59,743
8,633
8,867
8,764
8,027
8,0278,7648,8678,63359,7436,1572611,2649,1271,2786621,5741,6211,7431,7551,8216,9895,2021,5842,0365,4213,8382,0751,0961,4941,6011,9692,2192,1991,1351,0041,5571,0136849551,1662,2292,1431,6511,2624388282,3052,7651,9444,6131,7001,3611,3801,4702,0081,3808101,7001,7701141135177322230111014303,447,039,0003,447,039,0000000000000000000000
       Other Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6,860,834,000
1,236
334
0
439
727
535
370
448
429
374
391
360
510
990
5,171
5,135
3,673
1,026
3,406
600
552
330
335
755
695
619
456
414
1,364
350
1,222
1,754
2,756
1,271
206
213
309
233
3,078
2,557
540
619
1,898
1,303
1,355
2,744
3,366
2,720
2,034
1,663
2,301
2,464
5,470
4,141
6,242
5,160
5,304
4,242
7,901
4,294
3,794
6,706
6,809
6,445
4,613
6,785
6,7854,6136,4456,8096,7063,7944,2947,9014,2425,3045,1606,2424,1415,4702,4642,3011,6632,0342,7203,3662,7441,3551,3031,8986195402,5573,0782333092132061,2712,7561,7541,2223501,3644144566196957553353305526003,4061,0263,6735,1355,17199051036039137442944837053572743903341,2366,860,834,00000000000000000000000
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
19,886,909,000
22,971
22,493
0
21,560
20,539
18,278
18,497
18,828
18,088
18,425
19,512
21,250
19,350
21,140
15,531
15,712
15,473
20,089
83,893
90,000
86,435
84,654
84,435
83,807
82,676
82,510
81,243
80,196
78,892
77,407
75,139
74,209
72,948
71,981
70,765
70,047
69,374
83,691
82,869
82,714
81,840
80,985
81,510
82,066
82,108
84,078
87,320
93,962
104,222
108,623
116,456
119,517
124,329
129,966
140,138
150,333
163,407
174,824
188,978
189,157
191,677
198,948
207,006
209,287
208,233
212,525
212,525208,233209,287207,006198,948191,677189,157188,978174,824163,407150,333140,138129,966124,329119,517116,456108,623104,22293,96287,32084,07882,10882,06681,51080,98581,84082,71482,86983,69169,37470,04770,76571,98172,94874,20975,13977,40778,89280,19681,24382,51082,67683,80784,43584,65486,43590,00083,89320,08915,47315,71215,53121,14019,35021,25019,51218,42518,08818,82818,49718,27820,53921,560022,49322,97119,886,909,00000000000000000000000
       Property Plant Equipment 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
19,585,087,000
19,585,087,000
22,354
21,926
21,237
21,237
20,501
18,240
18,448
18,794
18,055
18,392
16,405
17,970
17,920
16,810
15,531
15,712
15,473
15,531
83,893
83,900
80,740
79,417
78,928
78,128
77,180
77,048
75,810
74,764
73,376
71,934
70,718
69,791
68,524
67,543
66,370
65,670
65,020
79,360
78,837
78,506
77,703
76,812
78,492
79,034
79,401
81,586
84,226
91,025
101,431
105,893
109,880
115,873
121,837
127,487
135,101
145,223
156,790
174,824
180,441
180,808
182,783
188,076
197,164
199,688
196,237
198,272
198,272196,237199,688197,164188,076182,783180,808180,441174,824156,790145,223135,101127,487121,837115,873109,880105,893101,43191,02584,22681,58679,40179,03478,49276,81277,70378,50678,83779,36065,02065,67066,37067,54368,52469,79170,71871,93473,37674,76475,81077,04877,18078,12878,92879,41780,74083,90083,89315,53115,47315,71215,53116,81017,92017,97016,40518,39218,05518,79418,44818,24020,50121,23721,23721,92622,35419,585,087,00019,585,087,0000000000000000000000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
233,334,000
183
133
83
33
0
0
0
0
0
0
0
0
0
0
2,770
2,768
2,768
2,768
2,768
2,768
968
968
968
968
968
968
968
968
968
968
968
3,041
1,360
1,340
1,320
3,095
1,280
1,259
1,239
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000000000001,2391,2591,2803,0951,3201,3401,3603,0419689689689689689689689689689689682,7682,7682,7682,7682,7682,77000000000003383133183233,334,0000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
233,334,000
233,334,000
133
83
33
33
0
0
0
0
0
0
0
0
0
0
0
2,768
2,768
2,768
2,768
1,800
1,656
1,636
1,616
1,800
1,576
1,556
1,536
1,516
1,496
1,476
1,380
1,360
1,340
1,320
1,300
1,280
1,259
1,239
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000000000001,2391,2591,2801,3001,3201,3401,3601,3801,4761,4961,5161,5361,5561,5761,8001,6161,6361,6561,8002,7682,7682,7682,76800000000000333383133233,334,000233,334,0000000000000000000000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,591
3,770
6,210
6,134
6,086
5,695
5,236
5,507
5,475
5,496
5,462
5,433
5,432
5,516
5,473
4,421
4,418
4,424
4,438
4,395
4,377
4,354
4,331
4,032
4,208
4,137
4,173
3,018
3,032
2,707
2,492
2,537
2,937
2,791
2,730
6,576
3,644
2,492
2,479
2,575
2,751
4,323
3,112
6,088
5,994
8,894
0
0
0
0
0
000008,8945,9946,0883,1124,3232,7512,5752,4792,4923,6446,5762,7302,7912,9372,5372,4922,7073,0323,0184,1734,1374,2084,0324,3314,3544,3774,3954,4384,4244,4184,4215,4735,5165,4325,4335,4625,4965,4755,5075,2365,6956,0866,1346,2103,7704,591000000000000000000000000000000000000
> Total Liabilities 
0
0
0
0
0
0
0
1
1
6
1
1
1
5
5
91
91
122
182
182
10,022,389,000
10,028
14,406
18,543
18,543
20,756
21,411
23,256
25,947
26,489
29,033
31,044
37,080
44,090
48,450
49,421
55,561
62,101
49,421
93,357
91,600
107,016
110,069
109,909
103,603
96,530
94,458
92,148
108,913
114,833
115,995
118,435
120,501
125,224
127,727
127,623
132,816
143,003
167,877
172,723
184,801
190,192
195,494
197,403
218,212
231,846
243,435
254,268
270,504
286,357
297,733
309,883
282,100
267,311
279,072
281,069
295,077
301,165
386,765
408,968
432,801
451,522
477,431
460,383
474,380
481,040
506,334
506,334481,040474,380460,383477,431451,522432,801408,968386,765301,165295,077281,069279,072267,311282,100309,883297,733286,357270,504254,268243,435231,846218,212197,403195,494190,192184,801172,723167,877143,003132,816127,623127,727125,224120,501118,435115,995114,833108,91392,14894,45896,530103,603109,909110,069107,01691,60093,35749,42162,10155,56149,42148,45044,09037,08031,04429,03326,48925,94723,25621,41120,75618,54318,54314,40610,02810,022,389,0001821821229191551116110000000
   > Total Current Liabilities 
0
0
0
0
0
0
0
1
1
6
1
1
1
5
5
91
91
122
182
182
10,022,389,000
10,028
9,472
13,324
13,324
17,777
21,411
19,006
21,083
21,227
29,033
18,300
19,560
24,990
30,680
29,428
34,009
35,837
29,428
57,835
53,300
35,289
34,088
36,117
30,194
30,915
32,989
27,316
27,897
29,973
27,119
29,297
27,798
29,703
29,369
27,216
29,001
35,331
33,816
36,016
57,767
41,259
43,258
42,579
49,885
57,555
58,482
57,819
60,955
59,998
95,825
102,235
66,366
62,904
74,605
65,330
62,730
60,362
186,094
88,281
261,884
108,921
114,367
84,389
117,918
120,853
132,242
132,242120,853117,91884,389114,367108,921261,88488,281186,09460,36262,73065,33074,60562,90466,366102,23595,82559,99860,95557,81958,48257,55549,88542,57943,25841,25957,76736,01633,81635,33129,00127,21629,36929,70327,79829,29727,11929,97327,89727,31632,98930,91530,19436,11734,08835,28953,30057,83529,42835,83734,00929,42830,68024,99019,56018,30029,03321,22721,08319,00621,41117,77713,32413,3249,47210,02810,022,389,0001821821229191551116110000000
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,713
4,389
4,712
5,321
5,321
10,454
13,977
10,801
11,689
11,767
18,816
8,648
2,250
2,270
3,930
9,653
13,067
8,282
9,653
34,524
31,700
11,962
13,392
17,966
12,134
12,146
16,446
12,746
12,138
14,781
12,630
11,947
11,892
14,760
12,546
11,409
12,855
17,217
14,559
15,625
35,156
19,418
19,402
17,298
22,210
21,952
22,476
22,740
23,363
23,888
59,622
59,515
25,732
24,327
24,149
22,778
23,164
24,859
29,020
49,219
220,957
62,854
66,485
41,985
72,807
74,588
55,797
55,79774,58872,80741,98566,48562,854220,95749,21929,02024,85923,16422,77824,14924,32725,73259,51559,62223,88823,36322,74022,47621,95222,21017,29819,40219,41835,15615,62514,55917,21712,85511,40912,54614,76011,89211,94712,63014,78112,13812,74616,44612,14612,13417,96613,39211,96231,70034,5249,6538,28213,0679,6533,9302,2702,2508,64818,81611,76711,68910,80113,97710,4545,3215,3214,7124,3891,71300000000000000000000
       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
8,673
0
0
0
8,349
0
0
0
4,871
12,855
127,725
4,742
4,985
23,218
6,230
4,869
5,444
21,602
21,356
22,476
22,740
23,363
23,665
59,336
62,767
25,407
24,017
23,863
22,778
23,164
24,859
29,020
49,219
220,957
62,854
66,485
37,028
72,807
74,588
0
074,58872,80737,02866,48562,854220,95749,21929,02024,85923,16422,77823,86324,01725,40762,76759,33623,66523,36322,74022,47621,35621,6025,4444,8696,23023,2184,9854,742127,72512,8554,8710008,3490008,67300000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
6
6
1
1
1
0
5
91
91
122
182
0
4,446
1,857
1,080
0
2,829
3,969
3,575
3,137
3,938
4,366
4,964
4,689
6,000
10,430
14,510
14,338
15,461
16,936
14,338
15,070
15,000
14,782
11,461
9,366
7,952
9,242
9,018
8,339
8,909
8,208
7,725
10,183
8,122
6,903
8,808
7,842
7,812
9,018
9,367
10,457
11,733
12,521
13,348
13,500
16,195
17,193
17,453
15,968
16,904
16,367
15,023
20,739
17,574
16,048
13,887
16,415
18,779
19,138
32,938
26,168
28,508
30,306
28,800
32,132
29,789
28,769
0
028,76929,78932,13228,80030,30628,50826,16832,93819,13818,77916,41513,88716,04817,57420,73915,02316,36716,90415,96817,45317,19316,19513,50013,34812,52111,73310,4579,3679,0187,8127,8428,8086,9038,12210,1837,7258,2088,9098,3399,0189,2427,9529,36611,46114,78215,00015,07014,33816,93615,46114,33814,51010,4306,0004,6894,9644,3663,9383,1373,5753,9692,82901,0801,8574,44601821229191501116600000000
       Other Current Liabilities 
0
0
0
0
0
0
0
1
1
0
0
0
3
0
0
0
0
0
0
0
10,022,389,000
3,782
3,680
0
5,174
3,355
3,859
5,067
5,456
5,094
5,252
4,963
11,310
12,290
12,240
10,598
11,056
15,900
5,437
10,401
6,600
8,545
9,235
8,785
10,108
9,527
7,525
6,231
6,850
6,984
6,764
7,167
7,784
8,040
5,339
7,965
5,387
5,695
6,232
2,946
6,912
6,563
7,509
3,048
7,845
14,501
8,119
3,149
10,110
8,571
9,624
3,252
10,775
9,958
23,568
3,806
20,787
16,365
124,136
12,894
12,419
4,289
4,403
10,272
15,322
17,496
76,445
76,44517,49615,32210,2724,4034,28912,41912,894124,13616,36520,7873,80623,5689,95810,7753,2529,6248,57110,1103,1498,11914,5017,8453,0487,5096,5636,9122,9466,2325,6955,3877,9655,3398,0407,7847,1676,7646,9846,8506,2317,5259,52710,1088,7859,2358,5456,60010,4015,43715,90011,05610,59812,24012,29011,3104,9635,2525,0945,4565,0673,8593,3555,17403,6803,78210,022,389,00000000003000110000000
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
6
0
1
1
0
5
0
91
122
182
0
6,159
6,246
4,934
0
5,219
2,979
17,552
4,250
4,864
5,262
23,780
12,744
17,520
19,100
17,770
19,993
21,552
52,529
19,993
35,522
38,300
71,727
75,981
73,792
73,409
65,615
61,469
64,832
81,016
84,860
88,876
89,138
92,703
95,521
98,358
100,407
103,815
107,672
134,061
136,707
127,034
148,933
152,236
154,824
168,327
174,291
184,953
196,449
209,549
226,359
201,908
207,648
215,734
204,407
204,467
215,739
232,347
240,803
200,671
320,687
170,917
342,601
363,064
375,994
356,462
360,187
374,092
374,092360,187356,462375,994363,064342,601170,917320,687200,671240,803232,347215,739204,467204,407215,734207,648201,908226,359209,549196,449184,953174,291168,327154,824152,236148,933127,034136,707134,061107,672103,815100,40798,35895,52192,70389,13888,87684,86081,01664,83261,46965,61573,40973,79275,98171,72738,30035,52219,99352,52921,55219,99317,77019,10017,52012,74423,7805,2624,8644,25017,5522,9795,21904,9346,2466,1590182122910501106000000000
       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
15,701
21,552
52,529
38,209
35,522
10,220
71,727
75,981
73,792
73,409
65,615
61,469
64,832
81,016
84,860
88,876
5,713
92,703
95,521
98,358
5,776
103,815
107,672
110,688
30,190
102,554
124,329
127,218
31,435
134,247
139,546
144,049
38,667
154,838
195,804
167,010
140,548
174,008
112,970
161,115
165,989
180,059
183,749
193,962
197,021
199,234
204,899
0
0
0
0
0
00000204,899199,234197,021193,962183,749180,059165,989161,115112,970174,008140,548167,010195,804154,83838,667144,049139,546134,24731,435127,218124,329102,55430,190110,688107,672103,8155,77698,35895,52192,7035,71388,87684,86081,01664,83261,46965,61573,40973,79275,98171,72710,22035,52238,20952,52921,55215,70100000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
343
314
292
277
5,784
5,800
5,818
190
168
146
124
102
80
58
37
15
0
0
0
0
0
0
1,364
2,487
7,384
2,216
2,472
1,780
1,874
2,823
2,714
1,734
1,735
240,803
1,735
2,566
2,304
0
0
0
0
0
0
0000002,3042,5661,735240,8031,7351,7342,7142,8231,8741,7802,4722,2167,3842,4871,364000000153758801021241461681905,8185,8005,78427729231434300000000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
0
0
0
-304
19
19
14
11
11
10
-337
-5
-91
-91
-122
-182
0
23,528,687,000
14,935
10,410
0
4,994
2,338
-1,356
-3,327
-4,740
-7,007
-8,296
-9,450
-13,280
-19,150
-20,340
-22,203
-28,534
-37,415
-22,203
3,515
5,600
-10,474
-16,683
-12,767
-4,224
-1,083
647
-2,972
-15,599
-23,682
-29,028
-35,294
-39,968
-44,767
-48,383
-49,813
-57,839
-63,585
-70,839
-78,392
-88,559
-94,001
-99,909
-100,842
-120,156
-132,839
-139,180
-154,372
-166,689
-164,199
-175,563
-184,744
-138,367
-124,024
-132,093
-120,238
-128,591
-122,713
-187,890
-201,854
-222,420
-238,937
-199,992
-216,977
-232,141
-248,952
-258,909
-258,909-248,952-232,141-216,977-199,992-238,937-222,420-201,854-187,890-122,713-128,591-120,238-132,093-124,024-138,367-184,744-175,563-164,199-166,689-154,372-139,180-132,839-120,156-100,842-99,909-94,001-88,559-78,392-70,839-63,585-57,839-49,813-48,383-44,767-39,968-35,294-29,028-23,682-15,599-2,972647-1,083-4,224-12,767-16,683-10,4745,6003,515-22,203-37,415-28,534-22,203-20,340-19,150-13,280-9,450-8,296-7,007-4,740-3,327-1,3562,3384,994010,41014,93523,528,687,0000-182-122-91-91-5-337101111141919-304000000
   Common Stock
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
334
334
334
0
84,557,000
85
86
0
86
86
86
86
86
87
87
90
90
90
130
131
132
134
131
180
200
192
197
200
20
20
21
21
20
19
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
21
21
21
21
21
23
30
32
33
33
34
35
35
36
37
38
39
41
43
46
48
48464341393837363535343333323023212121212120202020202020202020202020202020192021212020200197192200180131134132131130909090878786868686860868584,557,00003343343340000000000000000
   Retained Earnings Total Equity00000-480,674-455,395-428,985-406,575-339,730-339,521-321,227-320,346-302,749-292,192-274,080-259,498-247,281-249,473-237,421-222,195-215,869-202,933-193,204-181,778-175,921-170,556-160,188-151,911-144,401-138,414-129,887-128,442-124,347-119,364-114,251-107,798-102,043-95,756-87,113-83,373-83,837-86,559-94,246-97,504-89,215-79,622-69,808-62,970-83,638-73,890-65,52600000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,725,085,000
1,725,085,000
278
-812
-2,000
-1,503
-1,607
-1,788
-1,376
-949
-1,258
-915
-871
-1,700
-1,740
-3,180
-2,000
-2,000
-2,000
-2,243
-2,000
-2,300
-2,718
-2,993
-2,916
-2,808
-2,808
-2,906
-2,962
-2,924
-3,008
-3,112
-3,179
-3,185
-3,285
-3,229
-3,388
-3,019
-2,990
-3,077
-2,904
-3,054
-3,448
-3,871
-3,576
-3,518
-3,461
-3,715
-3,825
-4,493
-4,520
-4,206
-4,114
-4,139
-4,323
-4,301
-4,350
-4,544
-4,934
-5,234
-5,452
-5,335
-5,319
-5,579
-5,671
-5,715
-5,707
-5,823
-5,823-5,707-5,715-5,671-5,579-5,319-5,335-5,452-5,234-4,934-4,544-4,350-4,301-4,323-4,139-4,114-4,206-4,520-4,493-3,825-3,715-3,461-3,518-3,576-3,871-3,448-3,054-2,904-3,077-2,990-3,019-3,388-3,229-3,285-3,185-3,179-3,112-3,008-2,924-2,962-2,906-2,808-2,808-2,916-2,993-2,718-2,300-2,000-2,243-2,000-2,000-2,000-3,180-1,740-1,700-871-915-1,258-949-1,376-1,788-1,607-1,503-2,000-8122781,725,085,0001,725,085,0000000000000000000000
   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
45,432
47,154
48,557
76,310
75,458
78,175
81,264
83,614
84,193
85,121
85,540
86,903
87,080
83,059
81,349
81,861
82,115
82,560
82,844
83,267
83,441
83,573
83,785
84,128
84,679
85,030
85,347
85,719
85,917
86,274
86,470
86,708
86,852
87,255
87,580
88,119
93,426
157,933
183,015
192,520
205,305
215,439
221,915
226,883
232,546
238,272
247,017
0
0
0
0
0
00000247,017238,272232,546226,883221,915215,439205,305192,520183,015157,93393,42688,11987,58087,25586,85286,70886,47086,27485,91785,71985,34785,03084,67984,12883,78583,57383,44183,26782,84482,56082,11581,86181,34983,05987,08086,90385,54085,12184,19383,61481,26478,17575,45876,31048,55747,15445,43200000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
304
334
334
334
334
334
334
337
337
337
337
3
3
0
33,707,953,000
36,066
36,283
0
34,239
36,499
36,652
36,764
36,864
37,095
37,171
38,557
39,820
40,360
46,020
-2,243
-1,932
-2,470
45,432
-2,318
82,297
81,264
83,614
84,193
85,121
85,540
86,903
87,080
83,059
81,349
81,861
82,115
82,560
82,844
83,267
83,441
83,573
83,785
84,128
84,679
85,030
85,347
85,719
95,917
86,274
86,470
86,708
86,852
87,255
87,580
88,119
93,426
157,933
183,015
192,520
205,305
215,439
221,915
226,883
232,546
238,272
247,017
255,510
264,058
273,167
285,519
293,611
293,611285,519273,167264,058255,510247,017238,272232,546226,883221,915215,439205,305192,520183,015157,93393,42688,11987,58087,25586,85286,70886,47086,27495,91785,71985,34785,03084,67984,12883,78583,57383,44183,26782,84482,56082,11581,86181,34983,05987,08086,90385,54085,12184,19383,61481,26482,297-2,31845,432-2,470-1,932-2,24346,02040,36039,82038,55737,17137,09536,86436,76436,65236,49934,239036,28336,06633,707,953,000033337337337337334334334334334334304000000



5.3. Balance Sheets

Currency in USD. All numbers in thousands.