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

Ampco-Pittsburgh Corporation
Buy, Hold or Sell?

Let's analyze Ampco-Pittsburgh Corporation together

I guess you are interested in Ampco-Pittsburgh Corporation. 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 Ampco-Pittsburgh Corporation. 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 Ampco-Pittsburgh Corporation

I send you an email if I find something interesting about Ampco-Pittsburgh Corporation.

1. Quick Overview

1.1. Quick analysis of Ampco-Pittsburgh Corporation (30 sec.)










1.2. What can you expect buying and holding a share of Ampco-Pittsburgh Corporation? (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?
50.0%

What is your share worth?

Current worth
$3.67
Expected worth in 1 year
$1.65
How sure are you?
50.0%

+ What do you gain per year?

Total Gains per Share
$-2.02
Return On Investment
-101.0%

For what price can you sell your share?

Current Price per Share
$2.00
Expected price per share
$0.74 - $2.4
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Ampco-Pittsburgh Corporation (5 min.)




Live pricePrice per Share (EOD)
$2.00
Intrinsic Value Per Share
$-6.99 - $37.05
Total Value Per Share
$-3.33 - $40.72

2.2. Growth of Ampco-Pittsburgh Corporation (5 min.)




Is Ampco-Pittsburgh Corporation growing?

Current yearPrevious yearGrowGrow %
How rich?$73.6m$114.7m-$44.3m-62.9%

How much money is Ampco-Pittsburgh Corporation making?

Current yearPrevious yearGrowGrow %
Making money-$11.1m$733k-$11.8m-106.6%
Net Profit Margin-10.3%0.7%--

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

2.3. Financial Health of Ampco-Pittsburgh Corporation (5 min.)




2.4. Comparing to competitors in the Metal Fabrication industry (5 min.)




  Industry Rankings (Metal Fabrication)  

3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Ampco-Pittsburgh Corporation?

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

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

Speculation

The Price per Share of Ampco-Pittsburgh Corporation is $2. 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 Ampco-Pittsburgh Corporation.
  • 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 Ampco-Pittsburgh Corporation, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is $3.67. Based on the TTM, the Book Value Change Per Share is $-0.51 per quarter. Based on the YOY, the Book Value Change Per Share is $0.45 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 Ampco-Pittsburgh Corporation.

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-0.10-4.9%-0.55-27.7%0.031.5%-0.10-5.1%-0.28-14.1%
Usd Book Value Change Per Share0.2110.5%-0.51-25.3%0.4522.6%0.031.6%-0.20-10.2%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.021.2%
Usd Total Gains Per Share0.2110.5%-0.51-25.3%0.4522.6%0.031.6%-0.18-9.0%
Usd Price Per Share2.00-1.92-2.69-3.61-7.40-
Price to Earnings Ratio-5.13--1.89-24.11-23.08-33.30-
Price-to-Total Gains Ratio9.53-1.29--55.96-57.95-29.58-
Price to Book Ratio0.55-0.55-0.47-0.88-1.12-
Price-to-Total Gains Ratio9.53-1.29--55.96-57.95-29.58-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share2
Number of shares500
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share-0.510.03
Usd Total Gains Per Share-0.510.03
Gains per Quarter (500 shares)-252.6215.50
Gains per Year (500 shares)-1,010.4662.01
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10-1010-102006252
20-2021-20300124114
30-3031-30400186176
40-4042-40500248238
50-5052-50600310300
60-6063-60700372362
70-7073-70800434424
80-8084-80900496486
90-9094-91000558548
100-10105-101100620610

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 Share1.03.00.025.0%8.04.00.066.7%15.05.00.075.0%18.022.00.045.0%101.033.00.075.4%
Book Value Change Per Share2.02.00.050.0%6.06.00.050.0%12.08.00.060.0%20.020.00.050.0%85.048.01.063.4%
Dividend per Share0.00.04.00.0%0.00.012.00.0%0.00.020.00.0%20.00.020.050.0%112.00.022.083.6%
Total Gains per Share2.02.00.050.0%6.06.00.050.0%12.08.00.060.0%20.020.00.050.0%92.041.01.068.7%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Ampco-Pittsburgh Corporation 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--0.210-0.505+341%0.451-53%0.031+577%-0.204+197%
Book Value Per Share--3.6673.508+5%5.712-36%4.203-13%6.165-41%
Current Ratio--1.9941.985+0%1.985+0%1.743+14%1.810+10%
Debt To Asset Ratio--0.8650.874-1%0.775+12%0.830+4%0.769+13%
Debt To Equity Ratio--7.7238.288-7%3.749+106%5.957+30%4.503+71%
Dividend Per Share----0%-0%-0%0.024-100%
Enterprise Value---421704400.000-441440429.750+5%-333239347.250-21%-334213437.950-21%-231586413.325-45%
Eps---0.097-0.554+468%0.030-422%-0.102+5%-0.282+190%
Ev To Ebitda Ratio---15.633-10.670-32%-11.413-27%-141.385+804%-89.074+470%
Ev To Sales Ratio---1.096-1.039-5%-0.819-25%-0.879-20%-0.600-45%
Free Cash Flow Per Share--0.4190.031+1270%-0.435+204%-0.175+142%-0.167+140%
Free Cash Flow To Equity Per Share--0.1520.042+262%-0.086+157%-0.007+105%-0.079+152%
Gross Profit Margin--1.0001.108-10%0.681+47%-4.109+511%-1.555+255%
Intrinsic Value_10Y_max--37.054--------
Intrinsic Value_10Y_min---6.994--------
Intrinsic Value_1Y_max---0.035--------
Intrinsic Value_1Y_min---1.237--------
Intrinsic Value_3Y_max--2.752--------
Intrinsic Value_3Y_min---3.275--------
Intrinsic Value_5Y_max--8.982--------
Intrinsic Value_5Y_min---4.812--------
Market Cap40188600.0000%40188600.00038530820.250+4%54103902.750-26%73212162.050-45%149043736.675-73%
Net Profit Margin---0.020-0.103+408%0.007-382%-0.018-12%-0.066+222%
Operating Margin--0.022-0.071+417%0.030-24%0.005+319%-0.013+156%
Operating Ratio--0.9810.986-1%0.9830%0.991-1%1.012-3%
Pb Ratio0.5450%0.5450.5460%0.471+16%0.878-38%1.117-51%
Pe Ratio-5.1290%-5.129-1.887-63%24.115-121%23.080-122%33.296-115%
Price Per Share2.0000%2.0001.918+4%2.693-26%3.609-45%7.400-73%
Price To Free Cash Flow Ratio1.1930%1.19312.267-90%-1.573+232%-6.585+652%-1.914+260%
Price To Total Gains Ratio9.5300%9.5301.287+640%-55.955+687%57.954-84%29.583-68%
Quick Ratio--0.9270.932-1%0.866+7%0.861+8%0.979-5%
Return On Assets---0.004-0.020+450%0.001-349%-0.003-9%-0.010+173%
Return On Equity---0.032-0.183+473%0.007-559%-0.029-9%-0.056+75%
Total Gains Per Share--0.210-0.505+341%0.451-53%0.031+577%-0.180+186%
Usd Book Value--73676000.00070486250.000+5%114788500.000-36%84950850.000-13%124135650.000-41%
Usd Book Value Change Per Share--0.210-0.505+341%0.451-53%0.031+577%-0.204+197%
Usd Book Value Per Share--3.6673.508+5%5.712-36%4.203-13%6.165-41%
Usd Dividend Per Share----0%-0%-0%0.024-100%
Usd Enterprise Value---421704400.000-441440429.750+5%-333239347.250-21%-334213437.950-21%-231586413.325-45%
Usd Eps---0.097-0.554+468%0.030-422%-0.102+5%-0.282+190%
Usd Free Cash Flow--8423000.000615000.000+1270%-8737250.000+204%-3536900.000+142%-3374625.000+140%
Usd Free Cash Flow Per Share--0.4190.031+1270%-0.435+204%-0.175+142%-0.167+140%
Usd Free Cash Flow To Equity Per Share--0.1520.042+262%-0.086+157%-0.007+105%-0.079+152%
Usd Market Cap40188600.0000%40188600.00038530820.250+4%54103902.750-26%73212162.050-45%149043736.675-73%
Usd Price Per Share2.0000%2.0001.918+4%2.693-26%3.609-45%7.400-73%
Usd Profit---1959000.000-11125000.000+468%733000.000-367%-1882150.000-4%-5590450.000+185%
Usd Revenue--96166000.000106369250.000-10%101941500.000-6%95019050.000+1%92450825.000+4%
Usd Total Gains Per Share--0.210-0.505+341%0.451-53%0.031+577%-0.180+186%
 EOD+0 -0MRQTTM+32 -6YOY+12 -265Y+21 -1710Y+24 -16

3.3 Fundamental Score

Let's check the fundamental score of Ampco-Pittsburgh Corporation based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-5.129
Price to Book Ratio (EOD)Between0-10.545
Net Profit Margin (MRQ)Greater than0-0.020
Operating Margin (MRQ)Greater than00.022
Quick Ratio (MRQ)Greater than10.927
Current Ratio (MRQ)Greater than11.994
Debt to Asset Ratio (MRQ)Less than10.865
Debt to Equity Ratio (MRQ)Less than17.723
Return on Equity (MRQ)Greater than0.15-0.032
Return on Assets (MRQ)Greater than0.05-0.004
Total4/10 (40.0%)

3.4 Technical Score

Let's check the technical score of Ampco-Pittsburgh Corporation based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5052.129
Ma 20Greater thanMa 501.939
Ma 50Greater thanMa 1001.874
Ma 100Greater thanMa 2001.847
OpenGreater thanClose2.040
Total5/5 (100.0%)

4. In-depth Analysis

4.1 About Ampco-Pittsburgh Corporation

Ampco-Pittsburgh Corporation, together with its subsidiaries, engages in manufacture and sale of specialty metal products and customized equipment to commercial and industrial users worldwide. The company operates through Forged and Cast Engineered Products (FCEP); and Air and Liquid Processing (ALP) segments. The FCEP segment produces forged hardened steel rolls, cast rolls and, forged engineered products that are used in cold rolling mills by producers of steel, aluminum, and other metals; cast rolls for hot strip mills, medium/heavy section mills, roughing mills, and plate mills; and forged engineered products for narrow and wide strip and aluminum mills, back-up rolls for narrow strip mills, and leveling rolls and shafts. The ALP segment produces custom-engineered finned tube heat exchange coils and related heat transfer products for various industries, including OEM/commercial, nuclear power generation, and industrial manufacturing; custom-designed air handling systems for institutional, pharmaceutical, and general industrial building markets; and manufacture centrifugal pumps for the fossil fueled power generation, marine defense, and industrial refrigeration industries. Ampco-Pittsburgh Corporation was incorporated in 1929 and is headquartered in Carnegie, Pennsylvania.

Fundamental data was last updated by Penke on 2024-12-07 15:07:03.

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.
Using its investors money, 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 less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
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 cheap.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is cheap.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Ampco-Pittsburgh Corporation earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Ampco-Pittsburgh Corporation to the Metal Fabrication industry mean.
  • A Net Profit Margin of -2.0% means that $-0.02 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Ampco-Pittsburgh Corporation:

  • The MRQ is -2.0%. The company is making a loss. -1
  • The TTM is -10.3%. The company is making a huge loss. -2
Trends
Current periodCompared to+/- 
MRQ-2.0%TTM-10.3%+8.3%
TTM-10.3%YOY0.7%-11.1%
TTM-10.3%5Y-1.8%-8.6%
5Y-1.8%10Y-6.6%+4.8%
Compared to industry (Metal Fabrication)
PeriodCompanyIndustry (mean)+/- 
MRQ-2.0%2.4%-4.4%
TTM-10.3%2.4%-12.7%
YOY0.7%3.0%-2.3%
5Y-1.8%3.2%-5.0%
10Y-6.6%3.5%-10.1%
4.3.1.2. Return on Assets

Shows how efficient Ampco-Pittsburgh Corporation is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Ampco-Pittsburgh Corporation to the Metal Fabrication industry mean.
  • -0.4% Return on Assets means that Ampco-Pittsburgh Corporation generated $0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Ampco-Pittsburgh Corporation:

  • The MRQ is -0.4%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -2.0%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-0.4%TTM-2.0%+1.6%
TTM-2.0%YOY0.1%-2.1%
TTM-2.0%5Y-0.3%-1.6%
5Y-0.3%10Y-1.0%+0.7%
Compared to industry (Metal Fabrication)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.4%0.8%-1.2%
TTM-2.0%0.7%-2.7%
YOY0.1%0.9%-0.8%
5Y-0.3%1.1%-1.4%
10Y-1.0%1.0%-2.0%
4.3.1.3. Return on Equity

Shows how efficient Ampco-Pittsburgh Corporation is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Ampco-Pittsburgh Corporation to the Metal Fabrication industry mean.
  • -3.2% Return on Equity means Ampco-Pittsburgh Corporation generated $-0.03 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Ampco-Pittsburgh Corporation:

  • The MRQ is -3.2%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -18.3%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-3.2%TTM-18.3%+15.1%
TTM-18.3%YOY0.7%-19.0%
TTM-18.3%5Y-2.9%-15.4%
5Y-2.9%10Y-5.6%+2.7%
Compared to industry (Metal Fabrication)
PeriodCompanyIndustry (mean)+/- 
MRQ-3.2%1.5%-4.7%
TTM-18.3%1.4%-19.7%
YOY0.7%1.4%-0.7%
5Y-2.9%1.9%-4.8%
10Y-5.6%1.9%-7.5%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Ampco-Pittsburgh Corporation.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Ampco-Pittsburgh Corporation is operating .

  • Measures how much profit Ampco-Pittsburgh Corporation 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 Ampco-Pittsburgh Corporation to the Metal Fabrication industry mean.
  • An Operating Margin of 2.2% means the company generated $0.02  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Ampco-Pittsburgh Corporation:

  • The MRQ is 2.2%. The company is operating less efficient.
  • The TTM is -7.1%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ2.2%TTM-7.1%+9.4%
TTM-7.1%YOY3.0%-10.1%
TTM-7.1%5Y0.5%-7.7%
5Y0.5%10Y-1.3%+1.8%
Compared to industry (Metal Fabrication)
PeriodCompanyIndustry (mean)+/- 
MRQ2.2%5.4%-3.2%
TTM-7.1%4.7%-11.8%
YOY3.0%3.6%-0.6%
5Y0.5%4.8%-4.3%
10Y-1.3%4.3%-5.6%
4.3.2.2. Operating Ratio

Measures how efficient Ampco-Pittsburgh Corporation is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Metal Fabrication industry mean).
  • An Operation Ratio of 0.98 means that the operating costs are $0.98 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Ampco-Pittsburgh Corporation:

  • The MRQ is 0.981. The company is less efficient in keeping operating costs low.
  • The TTM is 0.986. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.981TTM0.986-0.005
TTM0.986YOY0.983+0.002
TTM0.9865Y0.991-0.005
5Y0.99110Y1.012-0.021
Compared to industry (Metal Fabrication)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9811.131-0.150
TTM0.9861.150-0.164
YOY0.9831.173-0.190
5Y0.9911.173-0.182
10Y1.0121.092-0.080
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Ampco-Pittsburgh Corporation.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Ampco-Pittsburgh Corporation is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Metal Fabrication industry mean).
  • A Current Ratio of 1.99 means the company has $1.99 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Ampco-Pittsburgh Corporation:

  • The MRQ is 1.994. The company is able to pay all its short-term debts. +1
  • The TTM is 1.985. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.994TTM1.985+0.009
TTM1.985YOY1.985-0.001
TTM1.9855Y1.743+0.242
5Y1.74310Y1.810-0.068
Compared to industry (Metal Fabrication)
PeriodCompanyIndustry (mean)+/- 
MRQ1.9941.851+0.143
TTM1.9851.855+0.130
YOY1.9851.864+0.121
5Y1.7431.863-0.120
10Y1.8101.737+0.073
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Ampco-Pittsburgh Corporation to the Metal Fabrication industry mean.
  • A Quick Ratio of 0.93 means the company can pay off $0.93 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Ampco-Pittsburgh Corporation:

  • The MRQ is 0.927. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.932. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.927TTM0.932-0.005
TTM0.932YOY0.866+0.066
TTM0.9325Y0.861+0.070
5Y0.86110Y0.979-0.117
Compared to industry (Metal Fabrication)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9270.832+0.095
TTM0.9320.912+0.020
YOY0.8660.974-0.108
5Y0.8611.056-0.195
10Y0.9790.999-0.020
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Ampco-Pittsburgh Corporation.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Ampco-Pittsburgh Corporation assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Ampco-Pittsburgh Corporation to Metal Fabrication industry mean.
  • A Debt to Asset Ratio of 0.87 means that Ampco-Pittsburgh Corporation assets are financed with 86.5% credit (debt) and the remaining percentage (100% - 86.5%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Ampco-Pittsburgh Corporation:

  • The MRQ is 0.865. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.874. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.865TTM0.874-0.009
TTM0.874YOY0.775+0.099
TTM0.8745Y0.830+0.044
5Y0.83010Y0.769+0.061
Compared to industry (Metal Fabrication)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8650.485+0.380
TTM0.8740.478+0.396
YOY0.7750.484+0.291
5Y0.8300.486+0.344
10Y0.7690.475+0.294
4.5.4.2. Debt to Equity Ratio

Measures if Ampco-Pittsburgh Corporation is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Ampco-Pittsburgh Corporation to the Metal Fabrication industry mean.
  • A Debt to Equity ratio of 772.3% means that company has $7.72 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Ampco-Pittsburgh Corporation:

  • The MRQ is 7.723. The company is unable to pay all its debts with equity. -1
  • The TTM is 8.288. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ7.723TTM8.288-0.565
TTM8.288YOY3.749+4.539
TTM8.2885Y5.957+2.331
5Y5.95710Y4.503+1.454
Compared to industry (Metal Fabrication)
PeriodCompanyIndustry (mean)+/- 
MRQ7.7230.956+6.767
TTM8.2880.913+7.375
YOY3.7490.976+2.773
5Y5.9570.962+4.995
10Y4.5030.949+3.554
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 Ampco-Pittsburgh Corporation generates.

  • Above 15 is considered overpriced but always compare Ampco-Pittsburgh Corporation to the Metal Fabrication industry mean.
  • A PE ratio of -5.13 means the investor is paying $-5.13 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Ampco-Pittsburgh Corporation:

  • The EOD is -5.129. Based on the earnings, the company is expensive. -2
  • The MRQ is -5.129. Based on the earnings, the company is expensive. -2
  • The TTM is -1.887. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-5.129MRQ-5.1290.000
MRQ-5.129TTM-1.887-3.242
TTM-1.887YOY24.115-26.001
TTM-1.8875Y23.080-24.967
5Y23.08010Y33.296-10.216
Compared to industry (Metal Fabrication)
PeriodCompanyIndustry (mean)+/- 
EOD-5.12912.860-17.989
MRQ-5.12913.394-18.523
TTM-1.88713.406-15.293
YOY24.11513.309+10.806
5Y23.08015.147+7.933
10Y33.29618.801+14.495
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 Ampco-Pittsburgh Corporation:

  • The EOD is 1.193. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 1.193. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 12.267. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD1.193MRQ1.1930.000
MRQ1.193TTM12.267-11.074
TTM12.267YOY-1.573+13.840
TTM12.2675Y-6.585+18.852
5Y-6.58510Y-1.914-4.671
Compared to industry (Metal Fabrication)
PeriodCompanyIndustry (mean)+/- 
EOD1.1932.274-1.081
MRQ1.1932.282-1.089
TTM12.2672.134+10.133
YOY-1.5730.360-1.933
5Y-6.5850.897-7.482
10Y-1.914-0.429-1.485
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 Ampco-Pittsburgh Corporation is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Metal Fabrication industry mean).
  • A PB ratio of 0.55 means the investor is paying $0.55 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Ampco-Pittsburgh Corporation:

  • The EOD is 0.545. Based on the equity, the company is cheap. +2
  • The MRQ is 0.545. Based on the equity, the company is cheap. +2
  • The TTM is 0.546. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.545MRQ0.5450.000
MRQ0.545TTM0.5460.000
TTM0.546YOY0.471+0.075
TTM0.5465Y0.878-0.332
5Y0.87810Y1.117-0.239
Compared to industry (Metal Fabrication)
PeriodCompanyIndustry (mean)+/- 
EOD0.5451.619-1.074
MRQ0.5451.483-0.938
TTM0.5461.548-1.002
YOY0.4711.554-1.083
5Y0.8781.839-0.961
10Y1.1172.055-0.938
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 Ampco-Pittsburgh Corporation.

4.8.1. Institutions holding Ampco-Pittsburgh Corporation

Institutions are holding 43.357% of the shares of Ampco-Pittsburgh Corporation.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Gamco Investors, Inc. Et Al12.1590.052443274-47959-1.9251
2024-09-30Gabelli Funds LLC7.0060.02031407800-10500-0.7403
2024-09-30Ameriprise Financial Inc5.37160.00061079383200491.8926
2024-06-30Ancora Advisors LLC5.31760.0204106853100
2024-09-30Vanguard Group Inc3.10750624432-12799-2.0085
2024-09-30Renaissance Technologies Corp2.25650.0014453419-102977-18.5079
2024-09-30Dimensional Fund Advisors, Inc.1.56680.0002314845-105452-25.0899
2024-06-30BlackRock Inc0.95360191615-2436-1.2553
2024-09-30Geode Capital Management, LLC0.75701521114230538.527
2024-09-30Teton Advisors Inc0.56330.1011113200-18800-14.2424
2024-09-30Bridgeway Capital Management, LLC0.55530.0048111582-49050-30.5356
2024-09-30RBF LLC0.45260.00729095000
2024-09-30State Street Corp0.36930742163570092.6888
2024-09-30Hunter Associates Inc.0.18910.01183800000
2024-06-30Virtu Financial LLC0.13550.001527232272320
2024-09-30Northern Trust Corp0.107902169000
2024-09-30T. Rowe Price Associates, Inc.0.107502160000
2024-09-30Two Sigma Investments LLC0.08840.000117769177690
2024-09-30UBS Group AG0.0796016000-21991-57.8848
2024-09-30SIMPLEX TRADING, LLC0.073401474813055771.1164
Total 41.21750.21948282397-215854-2.6%

4.9.2. Funds holding Ampco-Pittsburgh Corporation

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-301290 VT GAMCO Small Company Value IB4.82720.0526970000-8000-0.818
2024-10-31Columbia Small Cap Value I A3.55850.083971506100
2024-09-30Columbia Small Cap Value I3.55850.0929715061251003.6379
2024-10-31Vanguard Total Stock Mkt Idx Inv2.1745043695300
2024-06-30Gabelli Equity Trust2.08020.0167418000-844-0.2015
2024-09-30GAMCO SMID Cap Value1.21430.234724400040001.6667
2024-06-30Gabelli Dividend & Income1.17940.006723700000
2024-10-31Columbia VP Small Cap Value 11.13070.0851227200-1500-0.6559
2024-06-30Gabelli Small Cap Growth AAA1.02020.0091205000-5000-2.381
2024-06-30Gabelli ABC AAA0.99530.041920000000
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr0.89610.000318006000
2024-06-30TETON Westwood Mighty Mites AAA0.65690.0362132000-8000-5.7143
2024-06-30Gabelli Global Mini Mites I0.61460.9164123500-2500-1.9841
2024-06-30Gabelli Global Small & Mid Cap Value Tru0.51510.0627103500-1500-1.4286
2024-09-301290 GAMCO Small/Mid Cap Value I0.44790.11119000000
2024-09-30Fidelity Extended Market Index0.43180.00048675822902.7111
2024-11-28Dimensional US Targeted Value ETF0.3840.00147716600
2024-09-30Bridgeway Ultra-Small Company Market0.36950.084874247-26953-26.6334
2024-09-30Gabelli Asset Mgt Sm-Cap Val0.34660.41966963800
2024-06-30Gabelli Capital Asset0.22390.05764500000
Total 26.62522.31415350144-22907-0.4%

5.3. Insider Transactions

Insiders are holding 25.824% of the shares of Ampco-Pittsburgh Corporation.

DateOwnerTypeAmountPricePost Transaction AmountLink
2023-09-13Darrell L McnairBUY30003.12
2023-06-28Frederick D DisantoBUY9182.85
2023-06-22Frederick D DisantoBUY50002.94
2023-04-05Darrell L McnairBUY36402.74
2023-03-29David George AndersonBUY41002.45
2023-03-23Michael G McauleyBUY65672.29
2023-03-23Robert DemichieiBUY181822.29
2023-01-27Michael G McauleyBUY615.9
2022-11-21Louis Berkman Investment CoBUY5516042.5
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 Assets547,413
Total Liabilities473,737
Total Stockholder Equity61,342
 As reported
Total Liabilities 473,737
Total Stockholder Equity+ 61,342
Total Assets = 547,413

Assets

Total Assets547,413
Total Current Assets238,707
Long-term Assets308,706
Total Current Assets
Cash And Cash Equivalents 11,844
Net Receivables 99,102
Inventory 120,856
Other Current Assets 6,905
Total Current Assets  (as reported)238,707
Total Current Assets  (calculated)238,707
+/-0
Long-term Assets
Property Plant Equipment 157,369
Long Term Investments 2,175
Intangible Assets 4,682
Long-term Assets Other 141,320
Long-term Assets  (as reported)308,706
Long-term Assets  (calculated)305,546
+/- 3,160

Liabilities & Shareholders' Equity

Total Current Liabilities119,739
Long-term Liabilities353,998
Total Stockholder Equity61,342
Total Current Liabilities
Short-term Debt 15,247
Short Long Term Debt 14,268
Accounts payable 29,772
Other Current Liabilities 74,720
Total Current Liabilities  (as reported)119,739
Total Current Liabilities  (calculated)134,007
+/- 14,268
Long-term Liabilities
Long term Debt 116,010
Capital Lease Obligations 4,839
Long-term Liabilities Other 200,488
Long-term Liabilities  (as reported)353,998
Long-term Liabilities  (calculated)321,337
+/- 32,661
Total Stockholder Equity
Common Stock19,980
Retained Earnings -75,661
Accumulated Other Comprehensive Income -60,903
Other Stockholders Equity 177,926
Total Stockholder Equity (as reported)61,342
Total Stockholder Equity (calculated)61,342
+/-0
Other
Capital Stock19,980
Cash and Short Term Investments 11,844
Common Stock Shares Outstanding 19,980
Liabilities and Stockholders Equity 547,413
Net Debt 123,273
Net Invested Capital 191,620
Net Working Capital 118,968
Property Plant and Equipment Gross 477,720
Short Long Term Debt Total 135,117



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-311993-12-311993-09-301993-06-301993-03-311992-12-311992-09-301992-06-301992-03-311991-12-311991-09-301991-06-301991-03-311990-12-311990-09-301990-06-301990-03-311989-12-311989-09-301989-06-301989-03-311988-12-311988-09-301988-06-301988-03-311987-12-311987-09-301987-06-301987-03-311986-12-311986-09-301986-06-301986-03-311985-12-311985-09-30
> Total Assets 
0
386,300
0
0
0
340,600
0
0
0
308,400
0
0
0
294,600
0
0
0
261,200
0
0
0
229,000
230,000
225,300
212,400
210,000
206,100
203,500
197,500
190,700
190,800
133,900
132,400
138,500
152,800
151,000
147,800
151,900
156,400
162,600
163,800
171,400
170,600
171,800
183,500
188,200
188,800
191,200
196,700
196,800
202,800
205,100
209,200
211,800
216,400
220,300
232,200
235,800
236,935
236,119
236,509
244,464
244,216
238,674
241,148
241,571
237,124
243,106
245,164
235,050
236,348
236,218
228,220
234,123
236,793
235,166
236,546
237,944
236,744
234,296
232,058
241,869
250,200
263,650
268,249
381,211
396,141
410,684
420,595
404,392
421,575
430,712
422,417
488,981
485,167
483,629
490,779
471,825
479,832
482,104
482,780
526,963
537,072
539,777
531,953
531,632
530,964
528,720
522,520
533,179
520,798
518,174
525,687
502,673
495,399
488,977
481,913
536,409
527,573
523,838
513,075
506,156
663,622
634,766
587,607
565,889
556,596
562,241
575,008
565,599
577,728
562,876
536,045
571,119
565,251
548,570
513,513
506,560
501,407
472,449
467,421
463,208
471,294
468,954
463,874
485,632
502,634
501,771
484,365
502,774
515,405
514,588
506,114
565,654
565,808
560,806
547,413
547,413560,806565,808565,654506,114514,588515,405502,774484,365501,771502,634485,632463,874468,954471,294463,208467,421472,449501,407506,560513,513548,570565,251571,119536,045562,876577,728565,599575,008562,241556,596565,889587,607634,766663,622506,156513,075523,838527,573536,409481,913488,977495,399502,673525,687518,174520,798533,179522,520528,720530,964531,632531,953539,777537,072526,963482,780482,104479,832471,825490,779483,629485,167488,981422,417430,712421,575404,392420,595410,684396,141381,211268,249263,650250,200241,869232,058234,296236,744237,944236,546235,166236,793234,123228,220236,218236,348235,050245,164243,106237,124241,571241,148238,674244,216244,464236,509236,119236,935235,800232,200220,300216,400211,800209,200205,100202,800196,800196,700191,200188,800188,200183,500171,800170,600171,400163,800162,600156,400151,900147,800151,000152,800138,500132,400133,900190,800190,700197,500203,500206,100210,000212,400225,300230,000229,000000261,200000294,600000308,400000340,600000386,3000
   > Total Current Assets 
0
211,900
0
0
0
174,800
0
0
0
142,300
0
0
0
142,200
0
0
0
106,700
0
0
0
97,000
105,900
102,700
93,700
97,400
94,100
92,600
90,300
87,700
89,000
58,200
57,200
60,500
78,900
79,300
77,700
79,800
84,500
83,400
85,800
92,000
91,800
92,800
93,700
99,200
100,200
104,700
99,100
96,700
103,700
105,000
107,700
107,700
112,000
115,300
116,200
118,600
121,572
117,175
116,752
120,755
120,478
115,669
116,435
114,672
114,775
120,184
123,077
120,484
122,366
122,194
132,275
134,326
137,781
135,622
136,431
136,947
136,642
135,097
132,366
141,590
149,170
161,316
165,311
186,980
201,920
215,323
224,906
228,051
244,836
251,603
244,900
228,890
221,881
231,906
229,490
209,827
214,053
213,896
211,133
217,233
229,412
237,238
232,967
228,531
230,697
231,244
228,247
237,582
235,313
234,107
235,210
246,786
240,931
241,950
239,601
232,256
233,006
231,733
223,227
219,682
251,192
235,885
225,470
221,464
217,009
228,379
245,592
240,247
258,237
258,126
241,183
227,866
231,272
221,645
197,573
193,412
198,037
176,795
174,353
171,832
186,067
185,953
182,828
188,297
209,819
215,320
204,698
231,408
247,521
248,075
242,536
236,653
243,774
247,384
238,707
238,707247,384243,774236,653242,536248,075247,521231,408204,698215,320209,819188,297182,828185,953186,067171,832174,353176,795198,037193,412197,573221,645231,272227,866241,183258,126258,237240,247245,592228,379217,009221,464225,470235,885251,192219,682223,227231,733233,006232,256239,601241,950240,931246,786235,210234,107235,313237,582228,247231,244230,697228,531232,967237,238229,412217,233211,133213,896214,053209,827229,490231,906221,881228,890244,900251,603244,836228,051224,906215,323201,920186,980165,311161,316149,170141,590132,366135,097136,642136,947136,431135,622137,781134,326132,275122,194122,366120,484123,077120,184114,775114,672116,435115,669120,478120,755116,752117,175121,572118,600116,200115,300112,000107,700107,700105,000103,70096,70099,100104,700100,20099,20093,70092,80091,80092,00085,80083,40084,50079,80077,70079,30078,90060,50057,20058,20089,00087,70090,30092,60094,10097,40093,700102,700105,90097,000000106,700000142,200000142,300000174,800000211,9000
       Cash And Cash Equivalents 
0
4,400
0
0
0
2,200
0
0
0
4,300
0
0
0
5,400
0
0
0
2,800
0
0
0
2,400
1,600
1,900
3,100
4,600
4,800
5,600
6,400
3,600
3,600
8,400
8,700
9,600
15,000
15,800
19,600
19,300
19,100
14,500
15,300
15,600
15,600
17,000
22,000
25,500
29,400
35,800
24,600
21,700
28,400
31,000
33,400
33,100
36,400
38,700
17,900
16,300
20,397
17,491
22,208
17,861
19,915
17,021
15,335
13,514
14,915
17,050
24,477
27,685
23,048
26,323
43,434
35,739
37,109
36,732
37,428
36,795
5,740
6,209
3,456
7,914
5,155
9,323
10,560
56,084
15,038
18,168
24,157
71,627
18,704
19,140
26,615
81,607
78,483
79,081
82,990
66,441
61,825
57,849
61,082
70,021
70,972
75,362
80,904
69,888
77,723
75,084
71,842
78,889
82,165
90,111
92,275
97,910
92,594
90,131
91,973
97,098
93,999
93,098
87,427
95,122
60,141
46,455
43,525
38,579
21,021
21,525
25,367
20,700
22,954
22,148
14,778
19,713
10,443
6,456
9,829
6,960
13,942
15,874
18,280
16,842
18,251
13,313
12,251
10,337
6,785
7,372
12,190
8,735
6,074
9,475
6,070
7,286
10,829
7,892
11,844
11,8447,89210,8297,2866,0709,4756,0748,73512,1907,3726,78510,33712,25113,31318,25116,84218,28015,87413,9426,9609,8296,45610,44319,71314,77822,14822,95420,70025,36721,52521,02138,57943,52546,45560,14195,12287,42793,09893,99997,09891,97390,13192,59497,91092,27590,11182,16578,88971,84275,08477,72369,88880,90475,36270,97270,02161,08257,84961,82566,44182,99079,08178,48381,60726,61519,14018,70471,62724,15718,16815,03856,08410,5609,3235,1557,9143,4566,2095,74036,79537,42836,73237,10935,73943,43426,32323,04827,68524,47717,05014,91513,51415,33517,02119,91517,86122,20817,49120,39716,30017,90038,70036,40033,10033,40031,00028,40021,70024,60035,80029,40025,50022,00017,00015,60015,60015,30014,50019,10019,30019,60015,80015,0009,6008,7008,4003,6003,6006,4005,6004,8004,6003,1001,9001,6002,4000002,8000005,4000004,3000002,2000004,4000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
25,455
26,255
23,755
29,650
31,550
36,550
37,050
37,417
0
40,960
51,462
55,526
0
50,416
51,080
53,837
-471
-46
255
0
112
0
0
0
112
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-66
-921
0
0
0
-631
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,175
2,175
2,175
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000002,1752,1752,1750000000000000000000-631000-921-66000000000000001120001120255-46-47153,83751,08050,416055,52651,46240,960037,41737,05036,55031,55029,65023,75526,25525,45500000000000000000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
0
77,400
0
0
0
73,900
0
0
0
55,100
0
0
0
58,300
0
0
0
42,500
0
0
0
37,700
39,900
44,800
37,900
41,900
38,400
35,000
33,900
35,800
39,300
17,600
17,600
17,900
18,800
20,900
20,700
21,200
24,100
27,000
28,600
28,700
30,300
31,900
30,400
32,000
29,800
28,900
33,500
35,000
33,900
32,900
34,200
35,000
36,700
36,600
45,300
51,100
48,888
47,380
43,575
49,181
43,595
45,122
48,584
45,506
44,520
48,670
47,009
39,059
40,464
38,405
35,289
38,802
37,678
38,702
37,812
37,496
40,862
44,744
40,544
47,338
47,738
51,286
56,860
66,570
76,364
71,611
70,453
69,933
83,850
85,967
81,732
67,763
65,146
69,653
64,572
59,621
48,629
71,487
66,770
64,734
70,861
78,060
64,675
77,211
64,545
63,758
64,451
72,794
69,215
61,434
59,171
74,779
67,262
72,267
72,241
71,863
64,359
62,601
63,662
61,877
84,971
90,424
84,674
85,233
88,088
94,198
96,839
99,623
103,949
112,178
100,567
86,448
103,557
102,232
94,081
97,783
91,228
77,960
71,115
76,366
85,947
86,102
83,388
84,829
98,631
102,083
94,222
93,492
101,790
98,738
98,281
99,303
104,791
112,997
99,102
99,102112,997104,79199,30398,28198,738101,79093,49294,222102,08398,63184,82983,38886,10285,94776,36671,11577,96091,22897,78394,081102,232103,55786,448100,567112,178103,94999,62396,83994,19888,08885,23384,67490,42484,97161,87763,66262,60164,35971,86372,24172,26767,26274,77959,17161,43469,21572,79464,45163,75864,54577,21164,67578,06070,86164,73466,77071,48748,62959,62164,57269,65365,14667,76381,73285,96783,85069,93370,45371,61176,36466,57056,86051,28647,73847,33840,54444,74440,86237,49637,81238,70237,67838,80235,28938,40540,46439,05947,00948,67044,52045,50648,58445,12243,59549,18143,57547,38048,88851,10045,30036,60036,70035,00034,20032,90033,90035,00033,50028,90029,80032,00030,40031,90030,30028,70028,60027,00024,10021,20020,70020,90018,80017,90017,60017,60039,30035,80033,90035,00038,40041,90037,90044,80039,90037,70000042,50000058,30000055,10000073,90000077,4000
       Other Current Assets 
0
7,300
0
0
0
4,100
0
0
0
16,400
0
0
0
16,500
0
0
0
8,000
0
0
0
3,700
9,600
5,200
3,800
2,900
2,900
3,700
2,700
2,700
3,200
1,500
1,500
4,800
15,100
12,300
7,500
9,000
10,200
10,500
10,700
14,200
11,900
10,000
8,700
8,500
7,200
6,900
4,800
4,500
5,200
4,800
4,800
4,100
4,500
4,400
4,200
3,900
4,324
4,667
3,868
5,702
7,194
5,412
4,862
8,374
8,149
8,050
6,911
6,685
10,042
9,575
7,703
11,525
9,368
7,779
8,577
8,337
9,050
7,877
6,205
6,252
7,463
7,627
6,959
8,414
8,784
9,338
9,611
17,263
18,178
15,704
15,054
16,886
19,035
19,401
17,346
13,790
35,342
14,853
11,276
13,656
11,953
11,144
11,668
12,888
13,366
14,807
13,313
15,230
13,317
11,926
10,735
9,968
11,900
12,707
12,192
8,582
11,979
11,165
9,871
2,949
12,102
10,966
13,347
14,073
15,627
16,301
21,152
12,363
13,154
11,844
11,507
7,271
6,085
5,301
6,687
6,380
10,480
6,219
6,535
5,381
6,076
7,603
4,799
4,933
6,531
5,513
5,775
7,442
8,050
7,808
7,437
5,370
5,075
6,679
6,905
6,9056,6795,0755,3707,4377,8088,0507,4425,7755,5136,5314,9334,7997,6036,0765,3816,5356,21910,4806,3806,6875,3016,0857,27111,50711,84413,15412,36321,15216,30115,62714,07313,34710,96612,1022,9499,87111,16511,9798,58212,19212,70711,9009,96810,73511,92613,31715,23013,31314,80713,36612,88811,66811,14411,95313,65611,27614,85335,34213,79017,34619,40119,03516,88615,05415,70418,17817,2639,6119,3388,7848,4146,9597,6277,4636,2526,2057,8779,0508,3378,5777,7799,36811,5257,7039,57510,0426,6856,9118,0508,1498,3744,8625,4127,1945,7023,8684,6674,3243,9004,2004,4004,5004,1004,8004,8005,2004,5004,8006,9007,2008,5008,70010,00011,90014,20010,70010,50010,2009,0007,50012,30015,1004,8001,5001,5003,2002,7002,7003,7002,9002,9003,8005,2009,6003,7000008,00000016,50000016,4000004,1000007,3000
   > Long-term Assets 
0
174,400
0
0
0
165,800
0
0
0
166,100
0
0
0
152,400
0
0
0
154,500
0
0
0
132,000
124,100
122,600
118,700
112,600
112,000
110,900
107,200
103,000
101,800
75,700
75,200
78,000
73,900
71,700
70,100
72,100
71,900
79,200
78,000
79,400
78,800
79,000
89,800
89,000
88,600
86,500
97,600
100,100
99,100
100,100
101,500
104,100
104,400
105,000
116,000
117,200
115,363
118,944
119,757
123,709
123,739
123,005
124,713
126,899
122,349
122,922
122,088
114,566
113,982
114,024
95,945
99,797
99,013
99,544
100,116
100,997
100,102
99,199
99,692
100,279
101,030
102,334
102,938
194,231
194,221
195,361
195,688
176,341
176,739
179,109
177,517
260,091
263,286
251,723
261,289
261,998
265,779
268,208
271,647
309,730
307,660
302,539
298,986
303,101
300,267
297,476
294,273
295,597
285,485
284,067
290,477
255,887
254,468
247,027
242,312
304,153
294,567
292,105
289,848
286,474
412,430
398,881
362,137
344,425
339,587
333,862
329,416
325,352
319,491
304,750
294,862
343,253
333,979
326,925
315,940
313,148
303,370
295,654
293,068
291,376
285,227
283,001
281,046
297,335
292,815
286,451
279,667
271,366
267,884
266,513
263,578
329,001
322,034
313,422
308,706
308,706313,422322,034329,001263,578266,513267,884271,366279,667286,451292,815297,335281,046283,001285,227291,376293,068295,654303,370313,148315,940326,925333,979343,253294,862304,750319,491325,352329,416333,862339,587344,425362,137398,881412,430286,474289,848292,105294,567304,153242,312247,027254,468255,887290,477284,067285,485295,597294,273297,476300,267303,101298,986302,539307,660309,730271,647268,208265,779261,998261,289251,723263,286260,091177,517179,109176,739176,341195,688195,361194,221194,231102,938102,334101,030100,27999,69299,199100,102100,997100,11699,54499,01399,79795,945114,024113,982114,566122,088122,922122,349126,899124,713123,005123,739123,709119,757118,944115,363117,200116,000105,000104,400104,100101,500100,10099,100100,10097,60086,50088,60089,00089,80079,00078,80079,40078,00079,20071,90072,10070,10071,70073,90078,00075,20075,700101,800103,000107,200110,900112,000112,600118,700122,600124,100132,000000154,500000152,400000166,100000165,800000174,4000
       Property Plant Equipment 
0
160,300
0
0
0
140,800
0
0
0
111,500
0
0
0
103,700
0
0
0
93,800
0
0
0
88,900
87,400
87,500
87,800
86,700
85,600
84,800
85,600
81,000
79,700
53,000
51,600
50,600
50,000
49,600
49,100
49,700
49,700
53,100
52,700
55,200
54,500
55,500
56,300
57,300
59,000
61,500
70,500
72,500
71,900
73,500
74,700
76,800
77,500
77,700
87,600
88,700
87,644
90,717
90,508
93,439
93,054
90,018
91,319
86,234
85,733
85,403
84,124
83,732
82,880
82,413
65,841
69,498
68,462
68,666
69,012
69,432
68,223
67,124
66,765
66,645
66,461
67,099
67,211
68,593
68,840
68,974
70,233
75,101
79,557
81,180
84,957
86,733
91,035
98,158
110,750
119,940
128,174
134,191
140,345
145,591
145,400
146,820
148,935
150,240
150,914
150,608
150,368
150,297
149,991
149,241
151,731
151,288
151,251
152,265
151,398
149,839
148,123
148,799
148,084
146,913
213,064
211,634
208,276
214,408
213,179
214,478
215,685
214,980
212,959
206,990
201,670
185,661
179,315
176,993
170,007
170,655
166,185
164,336
165,085
166,442
162,174
162,776
163,812
162,619
160,412
158,826
156,575
158,520
158,062
160,266
160,956
163,499
159,951
157,795
157,369
157,369157,795159,951163,499160,956160,266158,062158,520156,575158,826160,412162,619163,812162,776162,174166,442165,085164,336166,185170,655170,007176,993179,315185,661201,670206,990212,959214,980215,685214,478213,179214,408208,276211,634213,064146,913148,084148,799148,123149,839151,398152,265151,251151,288151,731149,241149,991150,297150,368150,608150,914150,240148,935146,820145,400145,591140,345134,191128,174119,940110,75098,15891,03586,73384,95781,18079,55775,10170,23368,97468,84068,59367,21167,09966,46166,64566,76567,12468,22369,43269,01268,66668,46269,49865,84182,41382,88083,73284,12485,40385,73386,23491,31990,01893,05493,43990,50890,71787,64488,70087,60077,70077,50076,80074,70073,50071,90072,50070,50061,50059,00057,30056,30055,50054,50055,20052,70053,10049,70049,70049,10049,60050,00050,60051,60053,00079,70081,00085,60084,80085,60086,70087,80087,50087,40088,90000093,800000103,700000111,500000140,800000160,3000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,694
2,694
2,694
2,694
2,694
2,694
2,694
2,694
2,694
2,694
2,694
2,694
2,694
2,694
2,694
2,694
2,694
2,694
2,694
2,694
2,694
2,694
2,694
2,694
2,694
2,694
2,694
2,694
2,694
2,694
2,694
2,694
0
0
0
2,694
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
107,230
36,058
31,685
27,381
11,601
11,396
11,386
11,322
11,021
10,742
10,075
9,563
9,225
8,527
8,241
7,709
7,625
6,986
7,050
7,015
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000007,0157,0506,9867,6257,7098,2418,5279,2259,56310,07510,74211,02111,32211,38611,39611,60127,38131,68536,058107,23000000000000000000002,6940002,6942,6942,6942,6942,6942,6942,6942,6942,6942,6942,6942,6942,6942,6942,6942,6942,6942,6942,6942,6942,6942,6942,6942,6942,6942,6942,6942,6942,6942,6942,6942,694000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
130,094
126,007
123,291
119,607
119,964
115,383
113,034
102,447
101,883
113,033
91,251
90,222
86,226
82,523
127,565
123,607
120,598
116,616
111,520
108,817
105,311
100,760
104,964
101,399
96,034
93,066
89,517
84,563
78,467
74,506
137,683
135,268
130,109
126,207
123,107
119,045
112,284
108,759
2,175
102,037
2,175
2,175
107,472
105,872
2,175
2,175
93,085
90,008
86,398
2,175
2,175
2,175
2,175
2,175
2,1752,1752,1752,1752,17586,39890,00893,0852,1752,175105,872107,4722,1752,175102,0372,175108,759112,284119,045123,107126,207130,109135,268137,68374,50678,46784,56389,51793,06696,034101,399104,964100,760105,311108,817111,520116,616120,598123,607127,56582,52386,22690,22291,251113,033101,883102,447113,034115,383119,964119,607123,291126,007130,0940000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible 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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7,146
2,694
2,694
2,694
2,694
2,694
2,694
2,694
2,694
2,694
2,694
2,694
2,694
2,694
2,694
2,694
2,694
2,694
2,694
2,694
2,694
2,694
2,694
2,694
2,694
2,694
2,694
2,694
2,694
2,694
2,694
2,694
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,193
17,371
17,104
13,802
11,601
11,396
11,386
11,322
11,021
10,742
10,075
9,563
9,225
8,527
8,241
7,709
7,625
6,986
7,050
7,015
7,217
6,702
6,654
6,437
6,204
5,970
5,431
4,970
5,194
5,131
4,859
4,727
4,947
4,652
4,574
4,682
4,6824,5744,6524,9474,7274,8595,1315,1944,9705,4315,9706,2046,4376,6546,7027,2177,0157,0506,9867,6257,7098,2418,5279,2259,56310,07510,74211,02111,32211,38611,39611,60113,80217,10417,3711,1930000000000000000000000002,6942,6942,6942,6942,6942,6942,6942,6942,6942,6942,6942,6942,6942,6942,6942,6942,6942,6942,6942,6942,6942,6942,6942,6942,6942,6942,6942,6942,6942,6942,6947,14600000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
27,719
28,227
29,249
30,270
30,685
32,987
33,394
40,665
36,616
37,519
37,963
30,834
31,102
31,611
30,104
30,299
30,550
30,878
31,104
31,565
31,879
32,075
32,927
33,634
34,569
35,234
35,728
125,638
125,381
126,387
125,456
101,240
97,182
97,929
92,560
173,358
172,251
153,565
150,539
142,058
137,606
134,017
131,302
164,139
162,260
155,720
150,051
152,861
149,353
146,868
143,905
145,300
135,494
134,826
138,746
104,599
103,217
94,762
90,914
154,314
146,444
143,306
141,764
139,561
199,366
187,247
153,861
130,017
126,408
119,384
113,731
110,372
89,441
85,510
81,454
142,533
10,869
139,516
136,049
128,510
124,623
118,228
118,793
122,061
114,176
111,396
108,622
126,337
124,258
120,019
115,947
11,214
11,300
11,600
95,720
0
0
0
0
000095,72011,60011,30011,214115,947120,019124,258126,337108,622111,396114,176122,061118,793118,228124,623128,510136,049139,51610,869142,53381,45485,51089,441110,372113,731119,384126,408130,017153,861187,247199,366139,561141,764143,306146,444154,31490,91494,762103,217104,599138,746134,826135,494145,300143,905146,868149,353152,861150,051155,720162,260164,139131,302134,017137,606142,058150,539153,565172,251173,35892,56097,92997,182101,240125,456126,387125,381125,63835,72835,23434,56933,63432,92732,07531,87931,56531,10430,87830,55030,29930,10431,61131,10230,83437,96337,51936,61640,66533,39432,98730,68530,27029,24928,22727,7190000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
19,750
18,439
23,638
23,549
21,313
22,661
25,800
26,143
25,965
18,508
6,832
6,404
1,812
1,764
20,055
16,090
16,150
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000000000000016,15016,09020,0551,7641,8126,4046,83218,50825,96526,14325,80022,66121,31323,54923,63818,43919,7500000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
0
194,000
0
0
0
196,000
0
0
0
158,200
0
0
0
174,100
0
0
0
134,700
0
0
0
99,300
100,900
97,400
93,600
96,500
93,700
89,900
83,900
96,400
97,200
45,500
43,400
47,300
49,500
47,900
45,900
48,900
50,200
53,800
53,400
59,300
57,400
56,800
66,300
68,500
67,500
67,300
70,000
67,400
69,800
68,700
69,500
69,500
72,700
73,700
80,400
83,200
81,884
78,517
77,978
81,987
87,448
82,634
83,721
84,164
82,478
85,657
87,264
85,029
87,501
87,253
83,920
89,578
89,924
88,909
93,474
109,427
106,901
101,347
97,544
100,568
103,451
111,134
109,865
241,007
247,032
247,158
249,950
216,662
226,140
224,688
207,689
343,994
332,237
318,569
318,956
292,623
294,251
288,245
279,577
330,186
332,325
326,280
318,674
338,760
334,066
331,989
323,044
341,086
331,647
328,075
319,683
267,678
260,674
247,355
244,367
331,261
320,386
315,329
308,371
294,733
420,817
401,783
389,135
416,055
409,129
410,786
421,013
403,838
412,442
404,949
385,262
478,150
481,517
469,818
452,298
450,944
445,228
411,264
381,647
378,209
382,811
377,346
375,213
393,826
410,704
418,113
406,346
389,378
399,512
399,008
391,829
494,083
498,569
491,347
473,737
473,737491,347498,569494,083391,829399,008399,512389,378406,346418,113410,704393,826375,213377,346382,811378,209381,647411,264445,228450,944452,298469,818481,517478,150385,262404,949412,442403,838421,013410,786409,129416,055389,135401,783420,817294,733308,371315,329320,386331,261244,367247,355260,674267,678319,683328,075331,647341,086323,044331,989334,066338,760318,674326,280332,325330,186279,577288,245294,251292,623318,956318,569332,237343,994207,689224,688226,140216,662249,950247,158247,032241,007109,865111,134103,451100,56897,544101,347106,901109,42793,47488,90989,92489,57883,92087,25387,50185,02987,26485,65782,47884,16483,72182,63487,44881,98777,97878,51781,88483,20080,40073,70072,70069,50069,50068,70069,80067,40070,00067,30067,50068,50066,30056,80057,40059,30053,40053,80050,20048,90045,90047,90049,50047,30043,40045,50097,20096,40083,90089,90093,70096,50093,60097,400100,90099,300000134,700000174,100000158,200000196,000000194,0000
   > Total Current Liabilities 
0
104,500
0
0
0
93,600
0
0
0
80,900
0
0
0
80,600
0
0
0
52,700
0
0
0
49,000
52,300
52,900
45,800
48,100
47,400
44,600
43,700
42,700
46,300
23,200
22,100
20,600
23,800
22,400
20,100
20,300
20,200
23,200
22,000
25,000
24,100
24,200
22,600
26,200
25,700
25,300
27,900
23,800
26,200
25,100
26,600
26,400
28,500
29,800
36,900
40,300
38,426
34,484
34,098
34,620
38,025
35,167
37,206
35,124
34,675
36,693
37,874
34,903
37,002
36,248
32,741
34,029
35,258
34,313
38,113
41,170
53,678
51,148
48,060
54,034
55,328
60,105
58,905
74,962
80,469
82,284
84,381
91,146
102,143
105,577
93,827
88,213
87,340
93,338
101,639
89,505
96,550
95,659
89,936
89,720
93,988
94,798
93,359
89,159
88,251
87,679
85,116
86,424
86,337
80,910
81,844
86,674
84,920
81,089
83,709
81,490
83,312
81,435
80,709
81,333
144,790
136,376
133,239
144,292
142,195
142,944
145,885
144,671
170,253
169,737
167,477
167,453
148,316
145,990
129,480
124,232
129,434
117,772
111,190
105,332
119,138
116,822
119,732
125,042
130,146
128,760
119,283
116,225
128,200
125,442
118,758
116,885
125,735
124,849
119,739
119,739124,849125,735116,885118,758125,442128,200116,225119,283128,760130,146125,042119,732116,822119,138105,332111,190117,772129,434124,232129,480145,990148,316167,453167,477169,737170,253144,671145,885142,944142,195144,292133,239136,376144,79081,33380,70981,43583,31281,49083,70981,08984,92086,67481,84480,91086,33786,42485,11687,67988,25189,15993,35994,79893,98889,72089,93695,65996,55089,505101,63993,33887,34088,21393,827105,577102,14391,14684,38182,28480,46974,96258,90560,10555,32854,03448,06051,14853,67841,17038,11334,31335,25834,02932,74136,24837,00234,90337,87436,69334,67535,12437,20635,16738,02534,62034,09834,48438,42640,30036,90029,80028,50026,40026,60025,10026,20023,80027,90025,30025,70026,20022,60024,20024,10025,00022,00023,20020,20020,30020,10022,40023,80020,60022,10023,20046,30042,70043,70044,60047,40048,10045,80052,90052,30049,00000052,70000080,60000080,90000093,600000104,5000
       Short-term Debt 
0
33,600
0
0
0
32,200
0
0
0
31,800
0
0
0
30,800
0
0
0
23,900
0
0
0
16,600
21,700
19,600
17,300
16,000
14,500
14,000
15,500
14,500
14,500
1,100
1,000
800
700
400
400
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,000
0
0
0
1,350
1,350
1,350
1,350
0
0
0
0
11,541
0
0
0
10,128
15,522
14,927
13,311
13,311
13,311
13,311
13,311
13,311
13,311
13,311
13,311
13,311
13,311
13,311
13,311
13,311
13,311
13,311
13,311
13,311
13,311
13,311
13,311
13,311
38,311
38,311
38,311
13,311
38,311
35,311
35,311
13,311
13,311
13,311
13,311
13,311
13,311
13,311
13,311
13,311
13,311
13,311
13,311
13,311
19,364
19,088
19,144
26,825
18,886
18,936
19,416
19,335
45,225
45,080
46,163
45,728
19,774
22,236
20,659
20,975
21,800
17,257
14,478
13,110
15,270
14,923
19,483
20,648
20,156
14,636
16,006
13,045
14,220
15,979
14,554
14,163
15,732
17,810
15,247
15,24717,81015,73214,16314,55415,97914,22013,04516,00614,63620,15620,64819,48314,92315,27013,11014,47817,25721,80020,97520,65922,23619,77445,72846,16345,08045,22519,33519,41618,93618,88626,82519,14419,08819,36413,31113,31113,31113,31113,31113,31113,31113,31113,31113,31113,31113,31113,31135,31135,31138,31113,31138,31138,31138,31113,31113,31113,31113,31113,31113,31113,31113,31113,31113,31113,31113,31113,31113,31113,31113,31113,31113,31113,31113,31113,31113,31114,92715,52210,12800011,54100001,3501,3501,3501,3500002,0000000000000000000000000004004007008001,0001,10014,50014,50015,50014,00014,50016,00017,30019,60021,70016,60000023,90000030,80000031,80000032,20000033,6000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
13,311
0
0
0
13,311
0
19,088
19,144
26,825
18,886
53,396
19,416
18,636
45,225
45,080
46,163
45,728
19,256
21,337
20,041
20,363
21,085
16,550
13,738
12,436
14,584
14,269
18,849
20,007
19,530
14,012
15,376
12,410
13,594
15,137
13,608
12,271
14,805
15,886
14,268
14,26815,88614,80512,27113,60815,13713,59412,41015,37614,01219,53020,00718,84914,26914,58412,43613,73816,55021,08520,36320,04121,33719,25645,72846,16345,08045,22518,63619,41653,39618,88626,82519,14419,088013,31100013,311000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
12,500
15,700
11,200
12,100
10,800
8,700
7,500
10,500
11,000
6,200
6,000
5,400
8,300
7,200
6,100
6,000
6,600
6,500
7,200
8,300
8,100
7,700
7,300
8,600
8,000
8,600
10,300
8,600
9,100
8,100
8,700
9,200
10,000
10,700
13,600
14,200
13,259
11,841
11,610
13,780
13,872
12,985
13,307
13,739
13,526
14,127
13,022
12,289
11,914
11,552
10,200
11,761
12,133
11,819
14,325
15,446
13,371
13,339
11,113
14,878
13,397
16,855
14,299
15,930
19,346
19,290
17,049
19,418
24,542
27,628
21,683
16,906
16,557
16,018
22,143
15,799
18,947
18,638
18,088
20,137
22,555
21,212
20,070
19,528
16,539
20,832
16,772
15,839
16,322
15,299
17,381
15,768
19,069
16,409
18,428
16,721
18,522
16,481
15,605
13,959
37,890
32,661
34,065
37,104
42,162
42,388
47,881
47,479
52,642
50,404
51,324
38,900
45,807
41,854
36,445
33,271
36,187
27,019
28,846
26,678
34,824
35,862
38,922
44,230
47,979
44,654
37,584
43,209
49,493
46,583
42,613
37,231
42,455
41,412
29,772
29,77241,41242,45537,23142,61346,58349,49343,20937,58444,65447,97944,23038,92235,86234,82426,67828,84627,01936,18733,27136,44541,85445,80738,90051,32450,40452,64247,47947,88142,38842,16237,10434,06532,66137,89013,95915,60516,48118,52216,72118,42816,40919,06915,76817,38115,29916,32215,83916,77220,83216,53919,52820,07021,21222,55520,13718,08818,63818,94715,79922,14316,01816,55716,90621,68327,62824,54219,41817,04919,29019,34615,93014,29916,85513,39714,87811,11313,33913,37115,44614,32511,81912,13311,76110,20011,55211,91412,28913,02214,12713,52613,73913,30712,98513,87213,78011,61011,84113,25914,20013,60010,70010,0009,2008,7008,1009,1008,60010,3008,6008,0008,6007,3007,7008,1008,3007,2006,5006,6006,0006,1007,2008,3005,4006,0006,20011,00010,5007,5008,70010,80012,10011,20015,70012,5000000000000000000000000
       Other Current Liabilities 
0
70,900
0
0
0
61,400
0
0
0
49,100
0
0
0
49,800
0
0
0
28,800
0
0
0
32,400
18,100
17,600
17,300
20,000
22,100
21,900
20,700
17,700
20,800
15,900
15,100
14,400
14,800
14,800
13,600
14,300
13,600
16,700
14,800
16,700
16,000
16,500
15,300
17,600
17,700
16,700
17,600
15,200
17,100
17,000
17,900
17,200
18,500
19,100
23,300
26,100
25,167
22,642
22,488
18,840
24,153
22,182
23,899
12,438
11,644
12,814
14,582
22,614
25,088
24,696
22,541
14,338
23,124
22,493
23,789
17,009
17,077
14,376
23,635
9,303
20,388
20,385
21,331
34,873
37,951
31,275
39,903
56,221
53,157
52,025
45,995
47,164
41,610
52,659
54,589
49,898
54,718
52,419
21,870
44,582
23,392
22,406
24,758
45,337
22,276
20,886
22,927
50,455
46,601
40,335
40,710
46,985
42,451
40,587
40,910
39,919
39,123
40,212
39,164
41,868
59,399
61,469
57,741
56,956
57,034
54,703
52,281
71,047
67,684
67,372
65,345
78,521
79,704
57,656
48,115
66,989
46,101
47,437
45,713
63,051
45,134
44,231
40,838
57,988
62,011
69,470
63,071
57,830
64,487
26,747
27,290
65,491
67,548
65,627
74,720
74,72065,62767,54865,49127,29026,74764,48757,83063,07169,47062,01157,98840,83844,23145,13463,05145,71347,43746,10166,98948,11557,65679,70478,52165,34567,37267,68471,04752,28154,70357,03456,95657,74161,46959,39941,86839,16440,21239,12339,91940,91040,58742,45146,98540,71040,33546,60150,45522,92720,88622,27645,33724,75822,40623,39244,58221,87052,41954,71849,89854,58952,65941,61047,16445,99552,02553,15756,22139,90331,27537,95134,87321,33120,38520,3889,30323,63514,37617,07717,00923,78922,49323,12414,33822,54124,69625,08822,61414,58212,81411,64412,43823,89922,18224,15318,84022,48822,64225,16726,10023,30019,10018,50017,20017,90017,00017,10015,20017,60016,70017,70017,60015,30016,50016,00016,70014,80016,70013,60014,30013,60014,80014,80014,40015,10015,90020,80017,70020,70021,90022,10020,00017,30017,60018,10032,40000028,80000049,80000049,10000061,40000070,9000
   > Long-term Liabilities 
0
89,500
0
0
0
102,400
0
0
0
77,300
0
0
0
93,500
0
0
0
82,000
0
0
0
50,300
48,600
44,500
47,800
48,400
46,300
45,300
40,200
53,700
50,900
22,300
21,300
26,700
25,700
25,500
25,800
28,600
30,000
30,600
31,400
34,300
33,300
32,600
43,700
42,300
41,800
42,000
42,100
43,600
43,600
43,600
42,900
43,100
44,200
43,900
43,500
42,900
43,458
44,033
43,881
47,367
49,423
47,467
46,515
49,040
47,803
48,964
49,389
50,126
50,499
51,005
51,178
55,549
54,666
54,596
55,360
68,257
53,223
50,198
49,484
46,534
48,123
51,029
50,960
166,045
166,563
164,874
165,569
125,516
123,997
119,112
113,862
255,781
244,897
225,231
217,318
203,118
197,702
192,586
189,640
240,466
238,337
231,483
225,315
249,601
245,815
244,309
237,928
254,662
245,310
247,165
237,839
181,004
175,754
166,266
160,658
249,771
237,074
233,894
227,662
213,400
276,027
265,407
255,896
271,763
266,934
267,842
275,128
259,167
242,189
235,212
217,785
310,697
333,201
323,828
322,818
326,712
315,794
293,492
270,457
272,877
263,673
260,524
255,481
268,784
280,558
289,353
287,063
273,153
271,312
273,566
273,071
377,198
372,834
366,498
353,998
353,998366,498372,834377,198273,071273,566271,312273,153287,063289,353280,558268,784255,481260,524263,673272,877270,457293,492315,794326,712322,818323,828333,201310,697217,785235,212242,189259,167275,128267,842266,934271,763255,896265,407276,027213,400227,662233,894237,074249,771160,658166,266175,754181,004237,839247,165245,310254,662237,928244,309245,815249,601225,315231,483238,337240,466189,640192,586197,702203,118217,318225,231244,897255,781113,862119,112123,997125,516165,569164,874166,563166,04550,96051,02948,12346,53449,48450,19853,22368,25755,36054,59654,66655,54951,17851,00550,49950,12649,38948,96447,80349,04046,51547,46749,42347,36743,88144,03343,45842,90043,50043,90044,20043,10042,90043,60043,60043,60042,10042,00041,80042,30043,70032,60033,30034,30031,40030,60030,00028,60025,80025,50025,70026,70021,30022,30050,90053,70040,20045,30046,30048,40047,80044,50048,60050,30000082,00000093,50000077,300000102,40000089,5000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
28,248
25,345
25,588
25,389
25,695
34,460
46,864
46,818
37,447
41,245
31,891
31,881
58,061
56,806
55,026
50,494
47,139
35,740
18,860
24,807
21,909
26,613
29,051
40,912
58,392
75,791
82,914
93,061
97,206
108,307
0
0
0
0
0
00000108,30797,20693,06182,91475,79158,39240,91229,05126,61321,90924,80718,86035,74047,13950,49455,02656,80658,06131,88131,89141,24537,44746,81846,86434,46025,69525,38925,58825,34528,24800000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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