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

APA Corporation
Buy, Hold or Sell?

Let's analyze APA Corporation together

I guess you are interested in APA 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 APA 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 APA Corporation

I send you an email if I find something interesting about APA Corporation.

1. Quick Overview

1.1. Quick analysis of APA Corporation (30 sec.)










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

How much money do you get?

How much money do you get?
$0.91
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$16.65
Expected worth in 1 year
$27.60
How sure are you?
55.0%

+ What do you gain per year?

Total Gains per Share
$11.86
Return On Investment
53.3%

For what price can you sell your share?

Current Price per Share
$22.25
Expected price per share
$21.15 - $23.21
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of APA Corporation (5 min.)




Live pricePrice per Share (EOD)
$22.25
Intrinsic Value Per Share
$-2.82 - $86.54
Total Value Per Share
$13.83 - $103.19

2.2. Growth of APA Corporation (5 min.)




Is APA Corporation growing?

Current yearPrevious yearGrowGrow %
How rich?$6.1b$1.6b$3.3b67.1%

How much money is APA Corporation making?

Current yearPrevious yearGrowGrow %
Making money$555.7m$402.2m$153.5m27.6%
Net Profit Margin25.3%18.8%--

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

2.3. Financial Health of APA Corporation (5 min.)




2.4. Comparing to competitors in the Oil & Gas E&P industry (5 min.)




  Industry Rankings (Oil & Gas E&P)  


Richest
#26 / 337

Most Revenue
#19 / 337

Most Profit
#14 / 337
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of APA Corporation is $22.25. 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 APA 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 APA 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 $16.65. Based on the TTM, the Book Value Change Per Share is $2.74 per quarter. Based on the YOY, the Book Value Change Per Share is $0.38 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 $0.23 per quarter.
Based on historical numbers we can estimate the returns while holding a share of APA 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-0.60-2.7%1.506.7%0.894.0%0.000.0%-1.89-8.5%
Usd Book Value Change Per Share-0.81-3.6%2.7412.3%0.381.7%-0.21-0.9%-1.75-7.9%
Usd Dividend Per Share0.251.1%0.231.0%0.210.9%0.150.7%0.200.9%
Usd Total Gains Per Share-0.56-2.5%2.9713.3%0.592.6%-0.06-0.3%-1.55-7.0%
Usd Price Per Share24.46-31.04-39.50-27.37-36.98-
Price to Earnings Ratio-10.15-5.22-13.40--0.62--0.84-
Price-to-Total Gains Ratio-43.49-75.74-2.91-51.25-33.33-
Price to Book Ratio1.47-2.56-9.20-3.44-2.76-
Price-to-Total Gains Ratio-43.49-75.74-2.91-51.25-33.33-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share22.25
Number of shares44
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.230.15
Usd Book Value Change Per Share2.74-0.21
Usd Total Gains Per Share2.97-0.06
Gains per Quarter (44 shares)130.46-2.71
Gains per Year (44 shares)521.84-10.84
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
14048251226-37-21
280964103453-74-32
31201446155679-111-43
416019282078105-149-54
520024102600132-186-65
623928923122158-223-76
727933743644184-260-87
831938564166210-297-98
935943374688237-334-109
1039948195210263-371-120

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share3.01.00.075.0%11.01.00.091.7%14.06.00.070.0%21.019.00.052.5%115.024.00.082.7%
Book Value Change Per Share2.02.00.050.0%8.04.00.066.7%10.010.00.050.0%18.022.00.045.0%107.032.00.077.0%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%139.00.00.0100.0%
Total Gains per Share3.01.00.075.0%9.03.00.075.0%13.07.00.065.0%22.018.00.055.0%113.026.00.081.3%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of APA 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---0.8112.738-130%0.376-316%-0.211-74%-1.748+116%
Book Value Per Share--16.64913.490+23%4.447+274%4.283+289%15.771+6%
Current Ratio--1.2381.109+12%1.023+21%1.163+6%1.378-10%
Debt To Asset Ratio--0.6820.719-5%0.876-22%0.904-25%0.761-10%
Debt To Equity Ratio--2.5843.449-25%20.333-87%6.950-63%4.618-44%
Dividend Per Share--0.2490.227+10%0.211+18%0.149+66%0.199+25%
Enterprise Value---4101800000.000-840160804.480-80%3130831683.520-231%-2220105140.768-46%606363179.616-776%
Eps---0.6031.500-140%0.889-168%-0.001-100%-1.893+214%
Ev To Ebitda Ratio---2.880-0.628-78%0.843-442%-1.740-40%3.175-191%
Ev To Sales Ratio---0.405-0.064-84%0.345-217%-0.499+23%0.046-972%
Free Cash Flow Per Share--1.2760.598+113%0.739+73%0.857+49%0.117+994%
Free Cash Flow To Equity Per Share---0.292-0.941+222%-0.130-55%-0.327+12%-0.803+175%
Gross Profit Margin--1.0000.687+46%1.0000%0.937+7%0.969+3%
Intrinsic Value_10Y_max--86.540--------
Intrinsic Value_10Y_min---2.822--------
Intrinsic Value_1Y_max--4.743--------
Intrinsic Value_1Y_min--0.341--------
Intrinsic Value_3Y_max--17.245--------
Intrinsic Value_3Y_min--0.491--------
Intrinsic Value_5Y_max--33.357--------
Intrinsic Value_5Y_min--0.054--------
Market Cap8231320928.000-10%9050200000.00011498589195.520-21%14613831683.520-38%10181244859.232-11%13944088179.616-35%
Net Profit Margin---0.0880.253-135%0.188-147%-0.109+24%-0.486+451%
Operating Margin---0.0940.217-144%0.234-140%0.162-158%-0.329+249%
Operating Ratio--1.0000.728+37%0.586+71%0.723+38%1.258-21%
Pb Ratio1.336-10%1.4692.558-43%9.205-84%3.443-57%2.763-47%
Pe Ratio-9.229+9%-10.1465.219-294%13.397-176%-0.625-94%-0.845-92%
Price Per Share22.250-10%24.46031.040-21%39.503-38%27.369-11%36.979-34%
Price To Free Cash Flow Ratio4.360-10%4.7943.772+27%7.937-40%5.710-16%3.297+45%
Price To Total Gains Ratio-39.564+9%-43.49475.741-157%2.911-1594%51.250-185%33.331-230%
Quick Ratio--0.5870.702-16%0.636-8%0.774-24%0.939-38%
Return On Assets---0.0120.035-133%0.030-138%0.003-450%-0.022+95%
Return On Equity---0.0440.194-123%0.686-106%0.245-118%0.011-487%
Total Gains Per Share---0.5622.965-119%0.587-196%-0.062-89%-1.549+175%
Usd Book Value--6160000000.0004999750000.000+23%1645250000.000+274%1587750000.000+288%5965975000.000+3%
Usd Book Value Change Per Share---0.8112.738-130%0.376-316%-0.211-74%-1.748+116%
Usd Book Value Per Share--16.64913.490+23%4.447+274%4.283+289%15.771+6%
Usd Dividend Per Share--0.2490.227+10%0.211+18%0.149+66%0.199+25%
Usd Enterprise Value---4101800000.000-840160804.480-80%3130831683.520-231%-2220105140.768-46%606363179.616-776%
Usd Eps---0.6031.500-140%0.889-168%-0.001-100%-1.893+214%
Usd Free Cash Flow--472000000.000221500000.000+113%273250000.000+73%319100000.000+48%41950000.000+1025%
Usd Free Cash Flow Per Share--1.2760.598+113%0.739+73%0.857+49%0.117+994%
Usd Free Cash Flow To Equity Per Share---0.292-0.941+222%-0.130-55%-0.327+12%-0.803+175%
Usd Market Cap8231320928.000-10%9050200000.00011498589195.520-21%14613831683.520-38%10181244859.232-11%13944088179.616-35%
Usd Price Per Share22.250-10%24.46031.040-21%39.503-38%27.369-11%36.979-34%
Usd Profit---223000000.000555750000.000-140%402250000.000-155%13950000.000-1699%-709675000.000+218%
Usd Revenue--2531000000.0002298000000.000+10%2146000000.000+18%2021200000.000+25%1829025000.000+38%
Usd Total Gains Per Share---0.5622.965-119%0.587-196%-0.062-89%-1.549+175%
 EOD+4 -4MRQTTM+18 -22YOY+16 -235Y+21 -1910Y+28 -12

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-9.229
Price to Book Ratio (EOD)Between0-11.336
Net Profit Margin (MRQ)Greater than0-0.088
Operating Margin (MRQ)Greater than0-0.094
Quick Ratio (MRQ)Greater than10.587
Current Ratio (MRQ)Greater than11.238
Debt to Asset Ratio (MRQ)Less than10.682
Debt to Equity Ratio (MRQ)Less than12.584
Return on Equity (MRQ)Greater than0.15-0.044
Return on Assets (MRQ)Greater than0.05-0.012
Total2/10 (20.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5045.116
Ma 20Greater thanMa 5022.280
Ma 50Greater thanMa 10023.836
Ma 100Greater thanMa 20025.729
OpenGreater thanClose21.890
Total0/5 (0.0%)

4. In-depth Analysis

4.1 About APA Corporation

APA Corporation, an independent energy company, explores for, develops, and produces natural gas, crude oil, and natural gas liquids. It has oil and gas operations in the United States, Egypt, and North Sea. The company also has exploration and appraisal activities in Suriname, as well as holds interests in projects located in Uruguay and internationally. APA Corporation was incorporated in 1954 and is headquartered in Houston, Texas.

Fundamental data was last updated by Penke on 2024-12-05 12:32:04.

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 profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating efficient.
The company is efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just able to pay all its short-term debts.
The company is just 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 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 underpriced.
Based on the earnings, the company is cheap.
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 APA Corporation earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare APA Corporation to the Oil & Gas E&P industry mean.
  • A Net Profit Margin of -8.8% means that $-0.09 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of APA Corporation:

  • The MRQ is -8.8%. The company is making a loss. -1
  • The TTM is 25.3%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ-8.8%TTM25.3%-34.1%
TTM25.3%YOY18.8%+6.4%
TTM25.3%5Y-10.9%+36.2%
5Y-10.9%10Y-48.6%+37.7%
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ-8.8%10.5%-19.3%
TTM25.3%6.8%+18.5%
YOY18.8%14.3%+4.5%
5Y-10.9%-17.7%+6.8%
10Y-48.6%-47.3%-1.3%
4.3.1.2. Return on Assets

Shows how efficient APA Corporation is using its assets to generate profit.

  • Above 5% is considered healthy but always compare APA Corporation to the Oil & Gas E&P industry mean.
  • -1.2% Return on Assets means that APA Corporation generated $-0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of APA Corporation:

  • The MRQ is -1.2%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is 3.5%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ-1.2%TTM3.5%-4.7%
TTM3.5%YOY3.0%+0.5%
TTM3.5%5Y0.3%+3.2%
5Y0.3%10Y-2.2%+2.6%
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.2%0.2%-1.4%
TTM3.5%0.1%+3.4%
YOY3.0%0.7%+2.3%
5Y0.3%-1.3%+1.6%
10Y-2.2%-2.2%0.0%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare APA Corporation to the Oil & Gas E&P industry mean.
  • -4.4% Return on Equity means APA Corporation generated $-0.04 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of APA Corporation:

  • The MRQ is -4.4%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is 19.4%. Using its investors money, the company is efficient in making profit. +1
Trends
Current periodCompared to+/- 
MRQ-4.4%TTM19.4%-23.7%
TTM19.4%YOY68.6%-49.3%
TTM19.4%5Y24.5%-5.1%
5Y24.5%10Y1.1%+23.4%
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ-4.4%1.3%-5.7%
TTM19.4%0.7%+18.7%
YOY68.6%2.0%+66.6%
5Y24.5%-2.2%+26.7%
10Y1.1%-4.1%+5.2%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of APA Corporation.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient APA Corporation is operating .

  • Measures how much profit APA 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 APA Corporation to the Oil & Gas E&P industry mean.
  • An Operating Margin of -9.4% means the company generated $-0.09  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of APA Corporation:

  • The MRQ is -9.4%. The company is operating very inefficient. -2
  • The TTM is 21.7%. The company is operating efficient. +1
Trends
Current periodCompared to+/- 
MRQ-9.4%TTM21.7%-31.1%
TTM21.7%YOY23.4%-1.7%
TTM21.7%5Y16.2%+5.5%
5Y16.2%10Y-32.9%+49.1%
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ-9.4%20.4%-29.8%
TTM21.7%16.3%+5.4%
YOY23.4%18.3%+5.1%
5Y16.2%-3.3%+19.5%
10Y-32.9%-18.1%-14.8%
4.3.2.2. Operating Ratio

Measures how efficient APA Corporation is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Oil & Gas E&P industry mean).
  • An Operation Ratio of 1.00 means that the operating costs are $1.00 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of APA Corporation:

  • The MRQ is 1.000. The company is inefficient in keeping operating costs low. -1
  • The TTM is 0.728. The company is efficient in keeping operating costs low. +1
Trends
Current periodCompared to+/- 
MRQ1.000TTM0.728+0.272
TTM0.728YOY0.586+0.142
TTM0.7285Y0.723+0.006
5Y0.72310Y1.258-0.536
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0001.0000.000
TTM0.7280.916-0.188
YOY0.5860.844-0.258
5Y0.7231.021-0.298
10Y1.2581.191+0.067
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of APA Corporation.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Oil & Gas E&P industry mean).
  • A Current Ratio of 1.24 means the company has $1.24 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of APA Corporation:

  • The MRQ is 1.238. The company is just able to pay all its short-term debts.
  • The TTM is 1.109. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.238TTM1.109+0.129
TTM1.109YOY1.023+0.086
TTM1.1095Y1.163-0.053
5Y1.16310Y1.378-0.216
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2381.220+0.018
TTM1.1091.199-0.090
YOY1.0231.233-0.210
5Y1.1631.433-0.270
10Y1.3781.714-0.336
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare APA Corporation to the Oil & Gas E&P industry mean.
  • A Quick Ratio of 0.59 means the company can pay off $0.59 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of APA Corporation:

  • The MRQ is 0.587. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.702. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.587TTM0.702-0.115
TTM0.702YOY0.636+0.066
TTM0.7025Y0.774-0.072
5Y0.77410Y0.939-0.165
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5870.694-0.107
TTM0.7020.755-0.053
YOY0.6360.851-0.215
5Y0.7741.002-0.228
10Y0.9391.293-0.354
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of APA Corporation.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of APA Corporation assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare APA Corporation to Oil & Gas E&P industry mean.
  • A Debt to Asset Ratio of 0.68 means that APA Corporation assets are financed with 68.2% credit (debt) and the remaining percentage (100% - 68.2%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of APA Corporation:

  • The MRQ is 0.682. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.719. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.682TTM0.719-0.036
TTM0.719YOY0.876-0.158
TTM0.7195Y0.904-0.185
5Y0.90410Y0.761+0.143
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6820.419+0.263
TTM0.7190.426+0.293
YOY0.8760.424+0.452
5Y0.9040.465+0.439
10Y0.7610.448+0.313
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare APA Corporation to the Oil & Gas E&P industry mean.
  • A Debt to Equity ratio of 258.4% means that company has $2.58 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of APA Corporation:

  • The MRQ is 2.584. The company is unable to pay all its debts with equity. -1
  • The TTM is 3.449. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ2.584TTM3.449-0.865
TTM3.449YOY20.333-16.884
TTM3.4495Y6.950-3.501
5Y6.95010Y4.618+2.332
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ2.5840.642+1.942
TTM3.4490.642+2.807
YOY20.3330.611+19.722
5Y6.9500.816+6.134
10Y4.6180.763+3.855
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 APA Corporation generates.

  • Above 15 is considered overpriced but always compare APA Corporation to the Oil & Gas E&P industry mean.
  • A PE ratio of -10.15 means the investor is paying $-10.15 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of APA Corporation:

  • The EOD is -9.229. Based on the earnings, the company is expensive. -2
  • The MRQ is -10.146. Based on the earnings, the company is expensive. -2
  • The TTM is 5.219. Based on the earnings, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD-9.229MRQ-10.146+0.917
MRQ-10.146TTM5.219-15.365
TTM5.219YOY13.397-8.178
TTM5.2195Y-0.625+5.844
5Y-0.62510Y-0.845+0.220
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
EOD-9.2290.674-9.903
MRQ-10.1461.274-11.420
TTM5.219-0.273+5.492
YOY13.3971.168+12.229
5Y-0.625-0.481-0.144
10Y-0.845-1.067+0.222
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 APA Corporation:

  • The EOD is 4.360. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 4.794. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 3.772. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD4.360MRQ4.794-0.433
MRQ4.794TTM3.772+1.022
TTM3.772YOY7.937-4.166
TTM3.7725Y5.710-1.938
5Y5.71010Y3.297+2.413
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
EOD4.360-0.895+5.255
MRQ4.794-1.505+6.299
TTM3.772-1.505+5.277
YOY7.937-1.231+9.168
5Y5.710-2.389+8.099
10Y3.297-3.081+6.378
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 APA Corporation is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Oil & Gas E&P industry mean).
  • A PB ratio of 1.47 means the investor is paying $1.47 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of APA Corporation:

  • The EOD is 1.336. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.469. Based on the equity, the company is underpriced. +1
  • The TTM is 2.558. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.336MRQ1.469-0.133
MRQ1.469TTM2.558-1.089
TTM2.558YOY9.205-6.646
TTM2.5585Y3.443-0.884
5Y3.44310Y2.763+0.680
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
EOD1.3360.927+0.409
MRQ1.4691.088+0.381
TTM2.5581.090+1.468
YOY9.2051.163+8.042
5Y3.4431.270+2.173
10Y2.7631.313+1.450
4.6.2. Total Gains per Share

2.4. Latest News of APA Corporation

Does APA Corporation still have the same value as the quarterly reports suggest? Recent changes may be an indication that the value of the company is changing. Read the news from APA Corporation to keep up to date. Note: the news is often already included in the price.

DateTitleRead
2024-11-14
20:18
Austrian prosecutors ask parliament to lift far-right leader's immunityRead

4.7 Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of APA Corporation.

4.8.1. Institutions holding APA Corporation

Institutions are holding 86.564% of the shares of APA Corporation.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Vanguard Group Inc13.21680.021448895369-892292-1.7922
2024-06-30BlackRock Inc8.68280.021432121821421248515.0935
2024-09-30Hotchkis & Wiley Capital Management LLC8.23682.476230471834341127012.6061
2024-09-30Harris Associates L.P.6.73470.795424914700429393220.8233
2024-09-30State Street Corp6.73420.024824912921-1105950-4.2506
2024-09-30Amvescap Plc.3.34660.058512380699-2455684-16.5518
2024-09-30Charles Schwab Investment Management Inc3.24140.056119915134852914.2176
2024-09-30Smead Capital Management Inc2.61323.373396674523260423.4903
2024-09-30Geode Capital Management, LLC2.51580.018493071862245472.4723
2024-09-30Blackstone Inc1.64370.6487608071800
2024-09-30Morgan Stanley - Brokerage Accounts1.4530.00955375244-4198080-43.8519
2024-09-30Dimensional Fund Advisors, Inc.1.25590.02764646189-167466-3.479
2024-09-30UBS Asset Mgmt Americas Inc1.1090.0258410265960061217.1503
2024-06-30Bank of America Corp1.05790.01023913635-2742488-41.2025
2024-09-30Northern Trust Corp1.01520.0153755556-156695-4.0052
2024-09-30Balyasny Asset Management LLC0.95690.141235399982943311493.2755
2024-09-30Bank of New York Mellon Corp0.8550.01443162896-195296-5.8155
2024-09-30LSV Asset Management0.69510.13482571687-186213-6.752
2024-09-30Legal & General Group PLC0.67280.01272489168660912.7276
2024-09-30Citadel Advisors Llc0.59650.010422068891313941147.1464
Total 66.63337.8957246508134+5777358+2.3%

4.9.2. Funds holding APA Corporation

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30UBS: Global Equity4.5041.37341666236700
2024-09-30Vanguard Windsor™ II Inv4.30780.623615936667193530013.8222
2024-09-30Oakmark Investor3.67211.43891358480900
2024-10-31Vanguard Total Stock Mkt Idx Inv3.17240.01611736103-37053-0.3147
2024-10-31Vanguard Institutional 500 Index Trust2.6490.018198000581128911.1654
2024-11-27The Energy Select Sector SPDR® ETF2.58450.56919561207-23612-0.2463
2024-10-31Vanguard Small Cap Index2.5080.14399278363181500.196
2024-11-28Schwab US Dividend Equity ETF™2.46890.30389133574110880.1215
2024-10-31Smead Value Investor2.25973.18958359769-57855-0.6873
2024-10-31Smead US Value Composite2.25973.18958359769-57855-0.6873
2024-09-30Oakmark Select Investor2.2143.00268190800398000094.5189
2024-10-31Vanguard Small Cap Value Index Inv1.69420.25526267689-2160-0.0345
2024-11-27Invesco S&P 500® Equal Weight ETF1.55010.17575734431420480.7387
2024-11-27SPDR® S&P 500® ETF Trust1.22930.01644547943-25288-0.553
2024-09-30Fidelity 500 Index1.22920.018645472701114172.5117
2024-11-27iShares Core S&P 500 ETF1.12710.01644169587129210.3109
2024-11-27iShares MSCI USA Quality Factor ETF0.96080.1569355456725680.0723
2024-09-30Vanguard Equity-Income Inv0.80170.1222965814-342972-10.3655
2024-11-27SPDR® S&P Oil & Gas Explor & Prodtn ETF0.75012.30162774955-29764-1.0612
2024-10-31Vanguard Institutional Index I0.63460.01812347596-7687-0.3264
Total 42.577216.9493157513338+5642137+3.6%

5.3. Insider Transactions

Insiders are holding 0.409% of the shares of APA Corporation.

DateOwnerTypeAmountPricePost Transaction AmountLink
2022-05-16P Anthony LannieSELL8675041.26
2022-03-07P Anthony LannieSELL4080039.9
2022-02-25Chansoo JoungBUY4000032.92
2022-02-24Stephen J RineyBUY630031.47
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Reversals in quarterly reports

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

 2023-09-302023-12-312024-03-312024-06-302024-09-30
Income before Tax  833,000-293,000540,000-93,000447,000481,000928,000-1,268,000-340,000
Net Income  459,0001,314,0001,773,000-1,641,000132,000409,000541,000-764,000-223,000
EBIT  444,000176,000620,000-94,000526,000505,0001,031,000-1,270,000-239,000
Net Income from Continuing Operations  555,0001,309,0001,864,000-1,652,000212,000408,000620,000-759,000-139,000



5.2. Latest Balance Sheet

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

Summary
Total Assets19,376,000
Total Liabilities13,216,000
Total Stockholder Equity5,114,000
 As reported
Total Liabilities 13,216,000
Total Stockholder Equity+ 5,114,000
Total Assets = 19,376,000

Assets

Total Assets19,376,000
Total Current Assets3,620,000
Long-term Assets15,756,000
Total Current Assets
Cash And Cash Equivalents 64,000
Net Receivables 1,652,000
Inventory 501,000
Other Current Assets 1,403,000
Total Current Assets  (as reported)3,620,000
Total Current Assets  (calculated)3,620,000
+/-0
Long-term Assets
Property Plant Equipment 12,601,000
Long-term Assets Other 605,000
Long-term Assets  (as reported)15,756,000
Long-term Assets  (calculated)13,206,000
+/- 2,550,000

Liabilities & Shareholders' Equity

Total Current Liabilities2,925,000
Long-term Liabilities10,291,000
Total Stockholder Equity5,114,000
Total Current Liabilities
Short-term Debt 100,000
Short Long Term Debt 2,000
Accounts payable 939,000
Other Current Liabilities 1,742,000
Total Current Liabilities  (as reported)2,925,000
Total Current Liabilities  (calculated)2,783,000
+/- 142,000
Long-term Liabilities
Long term Debt 6,370,000
Capital Lease Obligations 98,000
Long-term Liabilities Other 574,000
Long-term Liabilities  (as reported)10,291,000
Long-term Liabilities  (calculated)7,042,000
+/- 3,249,000
Total Stockholder Equity
Common Stock307,000
Retained Earnings -2,509,000
Accumulated Other Comprehensive Income 14,000
Other Stockholders Equity 7,302,000
Total Stockholder Equity (as reported)5,114,000
Total Stockholder Equity (calculated)5,114,000
+/-0
Other
Capital Stock307,000
Cash and Short Term Investments 64,000
Common Stock Shares Outstanding 370,000
Liabilities and Stockholders Equity 19,376,000
Net Debt 6,406,000
Net Invested Capital 11,486,000
Net Working Capital 695,000
Property Plant and Equipment Gross 45,029,000
Short Long Term Debt Total 6,470,000



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-311993-12-311993-09-301993-06-301993-03-311992-12-311992-09-301992-06-301992-03-311991-12-311991-09-301991-06-301991-03-311990-12-311990-09-301990-06-301990-03-311989-12-311989-09-301989-06-301989-03-311988-12-311988-09-301988-06-301988-03-311987-12-311987-09-301987-06-301987-03-311986-12-311986-09-301986-06-301986-03-311985-12-311985-09-30
> Total Assets 
0
536,400
0
0
0
728,900
0
0
0
504,300
0
0
0
701,700
0
0
0
764,400
763,400
758,500
798,800
829,600
812,000
806,800
1,261,500
1,209,300
1,191,400
1,185,100
1,159,200
1,218,700
1,273,700
1,268,800
1,526,400
1,592,400
1,618,500
1,661,700
1,715,400
1,879,000
2,422,200
2,554,600
2,635,900
2,681,500
2,746,000
3,180,200
3,297,300
3,432,400
3,493,600
3,599,800
3,726,400
4,138,600
4,141,800
4,178,000
4,144,300
3,996,100
4,091,500
4,895,000
4,927,500
5,502,500
5,717,112
6,214,799
6,750,936
7,481,950
8,856,294
8,965,393
9,066,735
8,933,656
8,964,325
9,165,948
9,248,709
9,459,851
10,872,282
11,896,035
12,240,045
12,416,126
12,785,710
13,249,951
14,622,715
15,502,480
16,257,068
16,880,580
17,853,097
19,271,796
19,999,103
21,911,355
23,425,925
24,308,175
26,053,807
26,931,931
27,650,918
28,634,651
29,816,075
31,877,159
32,992,432
29,186,485
26,292,804
26,401,927
27,225,496
28,185,743
29,228,161
30,432,407
36,928,349
43,425,000
44,866,000
46,529,000
47,482,000
52,051,000
53,237,000
57,217,000
58,810,000
60,737,000
61,792,000
63,350,000
60,239,000
61,637,000
61,121,000
61,171,000
60,990,000
55,952,000
48,650,000
35,312,000
27,812,000
18,842,000
17,679,000
24,346,000
23,149,000
22,519,000
22,610,000
22,602,000
21,835,000
21,922,000
21,791,000
21,910,000
21,870,000
21,582,000
21,751,000
21,806,000
21,405,000
18,107,000
13,391,000
12,999,000
12,875,000
12,746,000
13,127,000
13,512,000
13,310,000
13,303,000
12,476,000
12,924,000
13,629,000
13,147,000
13,213,000
13,244,000
13,545,000
15,244,000
14,952,000
20,195,000
19,376,000
19,376,00020,195,00014,952,00015,244,00013,545,00013,244,00013,213,00013,147,00013,629,00012,924,00012,476,00013,303,00013,310,00013,512,00013,127,00012,746,00012,875,00012,999,00013,391,00018,107,00021,405,00021,806,00021,751,00021,582,00021,870,00021,910,00021,791,00021,922,00021,835,00022,602,00022,610,00022,519,00023,149,00024,346,00017,679,00018,842,00027,812,00035,312,00048,650,00055,952,00060,990,00061,171,00061,121,00061,637,00060,239,00063,350,00061,792,00060,737,00058,810,00057,217,00053,237,00052,051,00047,482,00046,529,00044,866,00043,425,00036,928,34930,432,40729,228,16128,185,74327,225,49626,401,92726,292,80429,186,48532,992,43231,877,15929,816,07528,634,65127,650,91826,931,93126,053,80724,308,17523,425,92521,911,35519,999,10319,271,79617,853,09716,880,58016,257,06815,502,48014,622,71513,249,95112,785,71012,416,12612,240,04511,896,03510,872,2829,459,8519,248,7099,165,9488,964,3258,933,6569,066,7358,965,3938,856,2947,481,9506,750,9366,214,7995,717,1125,502,5004,927,5004,895,0004,091,5003,996,1004,144,3004,178,0004,141,8004,138,6003,726,4003,599,8003,493,6003,432,4003,297,3003,180,2002,746,0002,681,5002,635,9002,554,6002,422,2001,879,0001,715,4001,661,7001,618,5001,592,4001,526,4001,268,8001,273,7001,218,7001,159,2001,185,1001,191,4001,209,3001,261,500806,800812,000829,600798,800758,500763,400764,400000701,700000504,300000728,900000536,4000
   > Total Current Assets 
0
97,700
0
0
0
176,600
0
0
0
121,000
0
0
0
109,200
0
0
0
132,600
117,900
110,700
114,800
138,500
120,300
147,800
93,900
90,600
80,000
94,600
103,200
113,900
170,900
108,700
127,600
122,900
128,400
137,200
129,200
134,900
135,600
197,500
201,500
208,300
221,900
236,200
234,500
268,200
248,200
249,300
287,800
348,300
354,800
369,400
282,900
227,000
240,400
319,100
355,200
343,100
387,767
468,152
539,375
630,020
816,587
838,008
704,679
697,749
725,530
820,432
906,408
766,781
998,166
952,458
869,339
899,072
987,850
1,157,864
1,587,190
1,348,782
1,589,007
1,583,275
1,786,605
2,162,077
2,357,274
2,103,139
2,380,231
2,490,271
2,371,771
2,540,659
2,553,992
2,752,251
3,053,103
4,156,346
4,172,292
4,450,974
3,802,596
3,485,085
4,019,702
4,585,849
5,038,255
4,506,940
4,250,460
3,480,000
4,001,000
4,900,000
4,576,000
4,803,000
4,954,000
4,639,000
5,044,000
4,962,000
4,848,000
4,758,000
6,016,000
6,366,000
5,463,000
5,486,000
4,426,000
6,415,000
5,906,000
5,493,000
4,079,000
3,752,000
3,222,000
3,292,000
3,272,000
3,241,000
3,426,000
4,647,000
3,769,000
3,725,000
3,253,000
3,139,000
2,785,000
2,687,000
2,504,000
2,791,000
1,971,000
1,961,000
1,908,000
1,658,000
1,719,000
1,846,000
2,345,000
2,945,000
2,181,000
2,380,000
2,593,000
3,083,000
3,135,000
2,708,000
2,732,000
2,599,000
2,800,000
2,462,000
2,506,000
2,918,000
3,620,000
3,620,0002,918,0002,506,0002,462,0002,800,0002,599,0002,732,0002,708,0003,135,0003,083,0002,593,0002,380,0002,181,0002,945,0002,345,0001,846,0001,719,0001,658,0001,908,0001,961,0001,971,0002,791,0002,504,0002,687,0002,785,0003,139,0003,253,0003,725,0003,769,0004,647,0003,426,0003,241,0003,272,0003,292,0003,222,0003,752,0004,079,0005,493,0005,906,0006,415,0004,426,0005,486,0005,463,0006,366,0006,016,0004,758,0004,848,0004,962,0005,044,0004,639,0004,954,0004,803,0004,576,0004,900,0004,001,0003,480,0004,250,4604,506,9405,038,2554,585,8494,019,7023,485,0853,802,5964,450,9744,172,2924,156,3463,053,1032,752,2512,553,9922,540,6592,371,7712,490,2712,380,2312,103,1392,357,2742,162,0771,786,6051,583,2751,589,0071,348,7821,587,1901,157,864987,850899,072869,339952,458998,166766,781906,408820,432725,530697,749704,679838,008816,587630,020539,375468,152387,767343,100355,200319,100240,400227,000282,900369,400354,800348,300287,800249,300248,200268,200234,500236,200221,900208,300201,500197,500135,600134,900129,200137,200128,400122,900127,600108,700170,900113,900103,20094,60080,00090,60093,900147,800120,300138,500114,800110,700117,900132,600000109,200000121,000000176,60000097,7000
       Cash And Cash Equivalents 
0
29,100
0
0
0
17,700
0
0
0
53,300
0
0
0
34,900
0
0
0
75,200
56,900
55,700
57,900
85,200
73,100
105,400
28,500
6,400
5,300
11,600
15,600
26,100
73,400
14,000
10,900
17,100
17,300
16,700
13,100
15,100
5,200
17,300
16,500
13,600
19,600
16,200
13,200
13,200
19,900
14,200
25,600
9,700
119,900
88,900
59,300
14,500
19,100
22,400
16,700
13,200
24,511
18,997
27,281
37,173
106,835
129,323
67,851
35,625
33,522
131,979
167,471
51,886
39,958
40,999
42,637
33,503
61,153
97,480
105,524
111,093
121,351
79,258
96,684
228,860
504,015
41,926
160,922
140,524
116,468
188,642
111,422
125,823
383,040
1,008,442
1,644,604
1,181,450
589,693
771,557
1,357,364
2,048,117
2,125,634
1,805,347
1,211,439
134,000
356,000
1,107,000
586,000
295,000
245,000
361,000
318,000
160,000
248,000
184,000
1,251,000
1,906,000
1,643,000
524,000
510,000
769,000
229,000
2,950,000
1,655,000
1,467,000
1,004,000
1,201,000
1,230,000
1,377,000
1,521,000
1,667,000
1,846,000
1,668,000
1,077,000
972,000
593,000
714,000
327,000
549,000
163,000
247,000
428,000
135,000
162,000
262,000
538,000
1,249,000
377,000
302,000
234,000
282,000
268,000
245,000
154,000
142,000
95,000
87,000
102,000
160,000
64,000
64,000160,000102,00087,00095,000142,000154,000245,000268,000282,000234,000302,000377,0001,249,000538,000262,000162,000135,000428,000247,000163,000549,000327,000714,000593,000972,0001,077,0001,668,0001,846,0001,667,0001,521,0001,377,0001,230,0001,201,0001,004,0001,467,0001,655,0002,950,000229,000769,000510,000524,0001,643,0001,906,0001,251,000184,000248,000160,000318,000361,000245,000295,000586,0001,107,000356,000134,0001,211,4391,805,3472,125,6342,048,1171,357,364771,557589,6931,181,4501,644,6041,008,442383,040125,823111,422188,642116,468140,524160,92241,926504,015228,86096,68479,258121,351111,093105,52497,48061,15333,50342,63740,99939,95851,886167,471131,97933,52235,62567,851129,323106,83537,17327,28118,99724,51113,20016,70022,40019,10014,50059,30088,900119,9009,70025,60014,20019,90013,20013,20016,20019,60013,60016,50017,3005,20015,10013,10016,70017,30017,10010,90014,00073,40026,10015,60011,6005,3006,40028,500105,40073,10085,20057,90055,70056,90075,20000034,90000053,30000017,70000029,1000
       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
102,950
85,914
85,364
84,810
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
791,999
789,140
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
778,000
74,000
0
0
0
0
0
0
0
0
0
0
0
96,000
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
000000000000000000000000000096,0000000000000074,000778,00000000000000000000000789,140791,99900000000000000000000000084,81085,36485,914102,95000000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
0
45,800
0
0
0
74,900
0
0
0
55,900
0
0
0
64,100
0
0
0
45,400
46,500
43,400
45,100
44,800
40,400
34,900
54,300
77,600
66,600
71,200
76,600
75,800
84,700
80,900
98,000
91,800
97,500
102,100
96,800
101,800
107,900
156,800
163,100
175,900
179,300
191,600
182,800
234,600
199,200
201,400
220,800
224,000
180,700
205,000
169,000
159,800
156,800
228,100
273,000
259,500
286,747
367,843
429,362
506,723
553,666
569,821
436,605
456,638
433,726
429,835
477,796
527,687
761,342
698,115
619,508
639,055
704,454
811,633
783,681
939,736
1,116,608
1,138,781
1,258,387
1,444,545
1,446,970
1,506,322
1,565,606
1,651,664
1,616,073
1,686,979
1,701,230
1,936,977
1,972,318
2,266,357
1,680,031
1,356,979
1,291,083
1,536,649
1,590,913
1,545,699
1,818,139
1,647,952
1,756,874
2,134,000
2,490,000
2,495,000
2,560,000
3,079,000
3,163,000
2,625,000
2,976,000
3,086,000
3,106,000
2,914,000
3,086,000
2,952,000
2,479,000
2,407,000
2,287,000
2,024,000
1,767,000
1,589,000
1,332,000
1,253,000
1,120,000
1,016,000
1,064,000
1,128,000
1,171,000
1,015,000
1,145,000
1,345,000
1,409,000
1,446,000
1,457,000
1,194,000
1,185,000
1,098,000
1,070,000
1,062,000
838,000
871,000
899,000
908,000
1,071,000
1,068,000
1,170,000
1,394,000
1,630,000
1,894,000
1,928,000
1,466,000
1,518,000
1,364,000
1,753,000
1,610,000
1,597,000
1,936,000
1,652,000
1,652,0001,936,0001,597,0001,610,0001,753,0001,364,0001,518,0001,466,0001,928,0001,894,0001,630,0001,394,0001,170,0001,068,0001,071,000908,000899,000871,000838,0001,062,0001,070,0001,098,0001,185,0001,194,0001,457,0001,446,0001,409,0001,345,0001,145,0001,015,0001,171,0001,128,0001,064,0001,016,0001,120,0001,253,0001,332,0001,589,0001,767,0002,024,0002,287,0002,407,0002,479,0002,952,0003,086,0002,914,0003,106,0003,086,0002,976,0002,625,0003,163,0003,079,0002,560,0002,495,0002,490,0002,134,0001,756,8741,647,9521,818,1391,545,6991,590,9131,536,6491,291,0831,356,9791,680,0312,266,3571,972,3181,936,9771,701,2301,686,9791,616,0731,651,6641,565,6061,506,3221,446,9701,444,5451,258,3871,138,7811,116,608939,736783,681811,633704,454639,055619,508698,115761,342527,687477,796429,835433,726456,638436,605569,821553,666506,723429,362367,843286,747259,500273,000228,100156,800159,800169,000205,000180,700224,000220,800201,400199,200234,600182,800191,600179,300175,900163,100156,800107,900101,80096,800102,10097,50091,80098,00080,90084,70075,80076,60071,20066,60077,60054,30034,90040,40044,80045,10043,40046,50045,40000064,10000055,90000074,90000045,8000
       Other Current Assets 
0
10,000
0
0
0
8,200
0
0
0
2,600
0
0
0
1,000
0
0
0
2,600
6,100
3,800
5,400
3,800
1,900
3,200
3,900
2,200
3,200
5,800
4,800
5,800
6,100
8,500
9,600
6,800
6,300
10,600
10,600
9,100
10,100
10,400
9,700
9,000
11,100
14,800
22,800
6,400
13,100
16,000
11,200
78,600
16,300
39,500
19,000
11,800
22,300
21,100
20,600
25,300
28,843
29,766
27,802
31,360
83,506
61,412
113,627
51,845
70,373
67,180
70,271
45,298
42,824
43,331
31,509
58,062
60,788
62,451
64,494
82,889
156,418
91,377
101,232
146,047
111,936
127,455
144,735
218,594
105,333
117,490
152,478
133,729
113,321
205,547
96,373
247,657
610,246
67,915
29,166
458,782
596,733
544,939
753,422
648,000
562,000
3,793,000
3,990,000
4,508,000
4,709,000
4,278,000
4,726,000
4,802,000
609,000
4,574,000
4,765,000
4,460,000
3,820,000
3,824,000
916,000
4,018,000
3,873,000
2,543,000
2,345,000
2,285,000
2,218,000
545,000
2,042,000
1,864,000
1,905,000
1,749,000
1,827,000
2,057,000
381,000
360,000
373,000
1,973,000
1,960,000
691,000
1,808,000
1,714,000
190,000
175,000
155,000
1,584,000
1,807,000
149,000
1,804,000
2,078,000
2,359,000
350,000
350,000
2,463,000
2,578,000
2,457,000
2,705,000
312,000
335,000
356,000
1,403,000
1,403,000356,000335,000312,0002,705,0002,457,0002,578,0002,463,000350,000350,0002,359,0002,078,0001,804,000149,0001,807,0001,584,000155,000175,000190,0001,714,0001,808,000691,0001,960,0001,973,000373,000360,000381,0002,057,0001,827,0001,749,0001,905,0001,864,0002,042,000545,0002,218,0002,285,0002,345,0002,543,0003,873,0004,018,000916,0003,824,0003,820,0004,460,0004,765,0004,574,000609,0004,802,0004,726,0004,278,0004,709,0004,508,0003,990,0003,793,000562,000648,000753,422544,939596,733458,78229,16667,915610,246247,65796,373205,547113,321133,729152,478117,490105,333218,594144,735127,455111,936146,047101,23291,377156,41882,88964,49462,45160,78858,06231,50943,33142,82445,29870,27167,18070,37351,845113,62761,41283,50631,36027,80229,76628,84325,30020,60021,10022,30011,80019,00039,50016,30078,60011,20016,00013,1006,40022,80014,80011,1009,0009,70010,40010,1009,10010,60010,6006,3006,8009,6008,5006,1005,8004,8005,8003,2002,2003,9003,2001,9003,8005,4003,8006,1002,6000001,0000002,6000008,20000010,0000
   > Long-term Assets 
0
438,700
0
0
0
552,300
0
0
0
383,300
0
0
0
592,500
0
0
0
631,800
645,500
647,800
684,000
691,100
691,700
659,000
1,167,600
1,118,700
1,111,400
1,090,500
1,056,000
1,104,800
1,102,800
1,160,100
1,398,800
1,469,500
1,490,100
1,524,500
1,586,200
1,744,100
2,286,600
2,357,100
2,434,400
2,473,200
2,524,100
2,944,000
3,062,800
3,164,200
3,245,400
3,350,500
3,438,600
3,790,300
3,787,000
3,808,600
3,861,400
3,769,100
3,851,100
4,575,900
4,572,300
5,159,400
5,329,345
5,746,647
6,211,561
6,851,930
8,039,707
8,127,385
8,362,056
8,235,907
8,238,795
8,345,516
8,342,301
8,693,070
9,874,116
10,943,577
11,370,706
11,517,054
11,797,860
12,092,087
13,035,525
14,153,698
14,668,061
15,297,305
16,066,492
17,109,719
17,641,829
19,808,216
21,045,694
21,817,904
23,682,036
24,391,272
25,096,926
25,882,400
26,762,972
27,720,813
28,820,140
24,735,511
22,490,208
22,916,842
23,205,794
23,599,894
24,189,906
25,925,467
32,677,889
39,945,000
40,865,000
41,629,000
42,906,000
47,248,000
48,283,000
52,578,000
53,766,000
55,775,000
56,944,000
58,592,000
54,223,000
55,271,000
55,658,000
55,685,000
56,564,000
49,537,000
42,744,000
29,819,000
23,733,000
15,090,000
14,457,000
21,054,000
19,877,000
19,278,000
19,184,000
17,955,000
18,066,000
18,197,000
18,538,000
18,771,000
19,085,000
18,895,000
19,247,000
19,015,000
19,434,000
16,146,000
11,483,000
11,341,000
11,156,000
10,900,000
10,782,000
10,567,000
11,129,000
10,923,000
9,883,000
9,841,000
10,494,000
10,439,000
10,481,000
10,645,000
10,745,000
12,782,000
12,446,000
17,277,000
15,756,000
15,756,00017,277,00012,446,00012,782,00010,745,00010,645,00010,481,00010,439,00010,494,0009,841,0009,883,00010,923,00011,129,00010,567,00010,782,00010,900,00011,156,00011,341,00011,483,00016,146,00019,434,00019,015,00019,247,00018,895,00019,085,00018,771,00018,538,00018,197,00018,066,00017,955,00019,184,00019,278,00019,877,00021,054,00014,457,00015,090,00023,733,00029,819,00042,744,00049,537,00056,564,00055,685,00055,658,00055,271,00054,223,00058,592,00056,944,00055,775,00053,766,00052,578,00048,283,00047,248,00042,906,00041,629,00040,865,00039,945,00032,677,88925,925,46724,189,90623,599,89423,205,79422,916,84222,490,20824,735,51128,820,14027,720,81326,762,97225,882,40025,096,92624,391,27223,682,03621,817,90421,045,69419,808,21617,641,82917,109,71916,066,49215,297,30514,668,06114,153,69813,035,52512,092,08711,797,86011,517,05411,370,70610,943,5779,874,1168,693,0708,342,3018,345,5168,238,7958,235,9078,362,0568,127,3858,039,7076,851,9306,211,5615,746,6475,329,3455,159,4004,572,3004,575,9003,851,1003,769,1003,861,4003,808,6003,787,0003,790,3003,438,6003,350,5003,245,4003,164,2003,062,8002,944,0002,524,1002,473,2002,434,4002,357,1002,286,6001,744,1001,586,2001,524,5001,490,1001,469,5001,398,8001,160,1001,102,8001,104,8001,056,0001,090,5001,111,4001,118,7001,167,600659,000691,700691,100684,000647,800645,500631,800000592,500000383,300000552,300000438,7000
       Property Plant Equipment 
0
409,600
0
0
0
531,600
0
0
0
363,300
0
0
0
570,900
0
0
0
603,600
618,400
620,300
660,600
663,400
663,100
620,600
1,122,900
1,071,400
1,066,200
1,057,600
1,024,400
1,071,900
1,070,000
1,124,700
1,368,300
1,436,500
1,456,600
1,489,500
1,552,800
1,685,400
2,248,800
2,319,100
2,367,500
2,401,600
2,454,300
2,876,200
2,999,900
3,100,100
3,184,900
3,292,100
3,382,800
3,733,200
3,733,400
3,775,400
3,818,300
3,727,500
3,811,000
4,534,400
4,531,400
5,115,900
5,284,126
5,700,010
6,164,907
6,812,462
7,700,509
7,825,779
7,951,111
8,013,072
8,015,924
8,111,883
8,114,739
8,465,585
9,642,951
10,705,496
11,123,304
11,260,085
11,532,356
11,815,438
12,737,292
13,860,359
14,369,453
14,993,318
15,745,485
16,791,340
17,316,527
19,470,400
20,637,689
21,346,252
23,106,507
23,789,528
24,455,188
25,231,593
25,865,386
26,934,253
28,118,818
23,958,517
21,732,262
22,290,308
22,545,531
22,900,615
23,404,857
25,123,455
28,346,116
38,151,000
39,046,000
39,838,000
41,136,000
45,448,000
45,829,000
50,135,000
51,164,000
53,280,000
54,289,000
55,821,000
51,462,000
52,421,000
52,752,000
52,470,000
53,035,000
48,076,000
41,230,000
28,315,000
22,377,000
14,119,000
13,542,000
20,143,000
19,462,000
18,867,000
18,780,000
17,551,000
17,655,000
17,759,000
18,086,000
18,336,000
18,646,000
18,421,000
18,291,000
17,756,000
17,655,000
14,158,000
9,586,000
9,344,000
9,067,000
8,819,000
8,718,000
8,501,000
8,336,000
8,335,000
8,082,000
8,231,000
8,996,000
9,012,000
9,179,000
9,368,000
9,500,000
10,038,000
10,143,000
14,456,000
12,601,000
12,601,00014,456,00010,143,00010,038,0009,500,0009,368,0009,179,0009,012,0008,996,0008,231,0008,082,0008,335,0008,336,0008,501,0008,718,0008,819,0009,067,0009,344,0009,586,00014,158,00017,655,00017,756,00018,291,00018,421,00018,646,00018,336,00018,086,00017,759,00017,655,00017,551,00018,780,00018,867,00019,462,00020,143,00013,542,00014,119,00022,377,00028,315,00041,230,00048,076,00053,035,00052,470,00052,752,00052,421,00051,462,00055,821,00054,289,00053,280,00051,164,00050,135,00045,829,00045,448,00041,136,00039,838,00039,046,00038,151,00028,346,11625,123,45523,404,85722,900,61522,545,53122,290,30821,732,26223,958,51728,118,81826,934,25325,865,38625,231,59324,455,18823,789,52823,106,50721,346,25220,637,68919,470,40017,316,52716,791,34015,745,48514,993,31814,369,45313,860,35912,737,29211,815,43811,532,35611,260,08511,123,30410,705,4969,642,9518,465,5858,114,7398,111,8838,015,9248,013,0727,951,1117,825,7797,700,5096,812,4626,164,9075,700,0105,284,1265,115,9004,531,4004,534,4003,811,0003,727,5003,818,3003,775,4003,733,4003,733,2003,382,8003,292,1003,184,9003,100,1002,999,9002,876,2002,454,3002,401,6002,367,5002,319,1002,248,8001,685,4001,552,8001,489,5001,456,6001,436,5001,368,3001,124,7001,070,0001,071,9001,024,4001,057,6001,066,2001,071,4001,122,900620,600663,100663,400660,600620,300618,400603,600000570,900000363,300000531,600000409,6000
       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
188,812
188,812
193,792
189,252
189,252
189,252
189,252
189,252
189,252
189,252
189,252
189,252
189,252
189,252
189,252
189,252
189,252
189,252
189,252
189,252
189,252
189,252
189,252
189,252
189,252
189,252
189,252
189,252
189,252
189,252
189,252
189,252
189,252
189,252
189,252
189,252
1,032,000
1,032,000
1,032,000
1,032,000
1,114,000
1,114,000
1,114,000
1,114,000
1,289,000
1,369,000
1,369,000
1,369,000
1,369,000
1,369,000
1,369,000
1,369,000
87,000
87,000
87,000
87,000
87,000
0
87,000
0
87,000
0
0
0
87,000
0
0
0
0
0
0
0
87,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000087,000000000087,00000087,000087,000087,00087,00087,00087,00087,0001,369,0001,369,0001,369,0001,369,0001,369,0001,369,0001,369,0001,289,0001,114,0001,114,0001,114,0001,114,0001,032,0001,032,0001,032,0001,032,000189,252189,252189,252189,252189,252189,252189,252189,252189,252189,252189,252189,252189,252189,252189,252189,252189,252189,252189,252189,252189,252189,252189,252189,252189,252189,252189,252189,252189,252189,252189,252189,252189,252193,792188,812188,81200000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
150,000
0
0
0
0
209,000
527,000
1,095,000
1,258,000
1,337,000
1,408,000
1,524,000
1,555,000
2,889,000
1,554,000
2,890,000
1,365,000
1,959,000
2,001,000
2,017,000
624,000
2,801,000
3,168,000
681,000
437,000
0
0
0
000437,000681,0003,168,0002,801,000624,0002,017,0002,001,0001,959,0001,365,0002,890,0001,554,0002,889,0001,555,0001,524,0001,408,0001,337,0001,258,0001,095,000527,000209,0000000150,000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
197,200
198,893
192,155
188,812
188,747
193,792
189,252
189,252
189,252
189,252
189,252
189,252
189,252
189,252
189,252
189,252
189,252
189,252
189,252
189,252
189,252
189,252
189,252
189,252
189,252
189,252
189,252
189,252
189,252
189,252
189,252
189,252
189,252
189,252
189,252
189,252
189,252
189,252
189,252
1,032,000
1,032,000
1,032,000
1,032,000
1,114,000
1,114,000
1,114,000
1,114,000
1,289,000
1,369,000
1,369,000
1,369,000
1,369,000
1,369,000
1,369,000
1,369,000
87,000
87,000
87,000
0
87,000
0
87,000
0
87,000
0
0
0
87,000
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
00000000000000000000000000087,00000087,000087,000087,000087,00087,00087,0001,369,0001,369,0001,369,0001,369,0001,369,0001,369,0001,369,0001,289,0001,114,0001,114,0001,114,0001,114,0001,032,0001,032,0001,032,0001,032,000189,252189,252189,252189,252189,252189,252189,252189,252189,252189,252189,252189,252189,252189,252189,252189,252189,252189,252189,252189,252189,252189,252189,252189,252189,252189,252189,252189,252189,252189,252189,252189,252189,252193,792188,747188,812192,155198,893197,20000000000000000000000000000000000000000000000000000000000000000
       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
45,219
46,637
46,654
39,468
339,198
301,606
410,945
222,835
222,871
233,633
227,562
227,485
231,165
238,081
247,402
256,969
265,504
276,649
298,233
293,339
298,608
303,987
321,007
318,379
325,302
337,816
408,005
471,652
575,529
601,744
641,738
650,807
897,586
786,560
701,322
776,994
757,946
626,534
660,263
699,279
785,049
802,012
4,331,773
1,794,000
1,819,000
1,791,000
1,770,000
1,800,000
2,454,000
2,443,000
2,602,000
2,495,000
2,655,000
2,771,000
2,761,000
2,850,000
2,906,000
3,575,000
3,529,000
1,461,000
1,514,000
1,504,000
1,356,000
971,000
915,000
911,000
415,000
411,000
404,000
404,000
411,000
438,000
452,000
435,000
439,000
474,000
747,000
732,000
684,000
730,000
560,000
589,000
565,000
2,081,000
497,000
3,762,000
4,597,000
4,666,000
1,225,000
1,408,000
1,408,000
3,890,000
0
3,734,000
3,950,000
0
0
0
0
00003,950,0003,734,00003,890,0001,408,0001,408,0001,225,0004,666,0004,597,0003,762,000497,0002,081,000565,000589,000560,000730,000684,000732,000747,000474,000439,000435,000452,000438,000411,000404,000404,000411,000415,000911,000915,000971,0001,356,0001,504,0001,514,0001,461,0003,529,0003,575,0002,906,0002,850,0002,761,0002,771,0002,655,0002,495,0002,602,0002,443,0002,454,0001,800,0001,770,0001,791,0001,819,0001,794,0004,331,773802,012785,049699,279660,263626,534757,946776,994701,322786,560897,586650,807641,738601,744575,529471,652408,005337,816325,302318,379321,007303,987298,608293,339298,233276,649265,504256,969247,402238,081231,165227,485227,562233,633222,871222,835410,945301,606339,19839,46846,65446,63745,2190000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
0
310,400
0
0
0
521,500
0
0
0
378,500
0
0
0
494,800
0
0
0
414,100
396,500
387,100
420,100
442,800
416,200
406,900
833,400
769,400
750,200
723,200
691,400
743,500
658,700
645,300
732,700
806,500
826,300
861,700
907,900
1,062,800
1,603,700
1,664,100
1,544,900
1,589,700
1,640,900
1,731,600
1,822,500
1,913,900
1,926,300
2,011,200
2,110,300
2,409,400
2,241,600
2,279,300
2,181,600
2,194,300
2,295,900
2,387,500
2,361,600
2,833,100
2,962,898
3,318,447
3,252,491
3,727,310
4,823,529
4,625,053
4,227,868
4,074,490
4,476,368
4,464,194
4,487,549
4,535,571
5,069,182
5,896,511
5,942,960
5,883,328
5,913,271
5,975,762
6,951,098
7,298,059
7,633,119
7,683,952
8,140,246
8,730,581
8,742,607
10,081,462
10,790,881
11,117,122
12,605,952
12,826,743
12,978,124
13,256,672
13,736,068
15,362,690
14,229,326
12,677,764
11,551,654
11,443,232
11,870,174
12,407,122
12,469,625
12,756,647
14,982,967
19,048,000
19,668,000
19,862,000
19,579,000
23,058,000
23,522,000
26,544,000
28,096,000
29,406,000
29,805,000
30,629,000
27,258,000
26,244,000
25,944,000
26,279,000
28,004,000
27,815,000
25,245,000
17,557,000
15,840,000
14,614,000
14,125,000
15,650,000
15,200,000
14,840,000
14,787,000
14,337,000
13,458,000
13,131,000
12,922,000
12,915,000
12,924,000
12,770,000
13,142,000
13,652,000
13,537,000
13,642,000
13,619,000
13,635,000
13,512,000
13,391,000
13,388,000
13,436,000
13,460,000
14,020,000
11,624,000
11,419,000
12,078,000
11,802,000
11,780,000
11,548,000
11,438,000
11,553,000
11,299,000
13,700,000
13,216,000
13,216,00013,700,00011,299,00011,553,00011,438,00011,548,00011,780,00011,802,00012,078,00011,419,00011,624,00014,020,00013,460,00013,436,00013,388,00013,391,00013,512,00013,635,00013,619,00013,642,00013,537,00013,652,00013,142,00012,770,00012,924,00012,915,00012,922,00013,131,00013,458,00014,337,00014,787,00014,840,00015,200,00015,650,00014,125,00014,614,00015,840,00017,557,00025,245,00027,815,00028,004,00026,279,00025,944,00026,244,00027,258,00030,629,00029,805,00029,406,00028,096,00026,544,00023,522,00023,058,00019,579,00019,862,00019,668,00019,048,00014,982,96712,756,64712,469,62512,407,12211,870,17411,443,23211,551,65412,677,76414,229,32615,362,69013,736,06813,256,67212,978,12412,826,74312,605,95211,117,12210,790,88110,081,4628,742,6078,730,5818,140,2467,683,9527,633,1197,298,0596,951,0985,975,7625,913,2715,883,3285,942,9605,896,5115,069,1824,535,5714,487,5494,464,1944,476,3684,074,4904,227,8684,625,0534,823,5293,727,3103,252,4913,318,4472,962,8982,833,1002,361,6002,387,5002,295,9002,194,3002,181,6002,279,3002,241,6002,409,4002,110,3002,011,2001,926,3001,913,9001,822,5001,731,6001,640,9001,589,7001,544,9001,664,1001,603,7001,062,800907,900861,700826,300806,500732,700645,300658,700743,500691,400723,200750,200769,400833,400406,900416,200442,800420,100387,100396,500414,100000494,800000378,500000521,500000310,4000
   > Total Current Liabilities 
0
91,500
0
0
0
143,300
0
0
0
95,900
0
0
0
98,200
0
0
0
108,000
105,000
97,400
100,800
122,800
111,400
103,900
207,300
145,700
127,700
148,100
139,500
157,600
124,400
137,200
160,000
185,400
159,500
155,100
164,400
147,800
134,600
176,000
207,000
230,300
213,900
249,600
256,900
309,700
288,500
268,700
282,900
343,800
285,500
291,900
238,900
305,800
228,300
272,800
342,600
336,800
324,497
375,437
457,461
553,347
904,436
813,490
616,465
522,458
463,648
472,338
537,200
532,235
728,605
742,869
829,304
820,378
914,561
975,599
1,144,828
1,282,891
1,571,447
1,819,227
2,143,264
2,186,564
2,135,624
3,309,166
3,489,819
3,811,612
3,592,277
3,136,506
2,926,777
2,665,016
3,000,482
4,124,303
2,916,306
2,615,228
2,036,383
1,808,355
1,986,949
2,392,558
2,240,726
2,202,835
2,526,730
3,524,000
3,957,000
4,484,000
4,024,000
4,963,000
4,698,000
5,121,000
5,390,000
5,536,000
5,562,000
5,158,000
4,523,000
4,700,000
4,356,000
4,570,000
4,307,000
3,664,000
5,493,000
2,383,000
2,167,000
1,841,000
1,598,000
1,570,000
1,628,000
1,843,000
1,898,000
2,873,000
2,465,000
2,564,000
2,342,000
2,312,000
2,207,000
2,201,000
2,374,000
2,262,000
1,921,000
1,855,000
2,025,000
1,710,000
1,382,000
1,308,000
1,338,000
1,773,000
1,839,000
2,117,000
2,114,000
2,813,000
2,984,000
2,916,000
2,454,000
2,630,000
2,635,000
2,404,000
2,152,000
2,889,000
2,925,000
2,925,0002,889,0002,152,0002,404,0002,635,0002,630,0002,454,0002,916,0002,984,0002,813,0002,114,0002,117,0001,839,0001,773,0001,338,0001,308,0001,382,0001,710,0002,025,0001,855,0001,921,0002,262,0002,374,0002,201,0002,207,0002,312,0002,342,0002,564,0002,465,0002,873,0001,898,0001,843,0001,628,0001,570,0001,598,0001,841,0002,167,0002,383,0005,493,0003,664,0004,307,0004,570,0004,356,0004,700,0004,523,0005,158,0005,562,0005,536,0005,390,0005,121,0004,698,0004,963,0004,024,0004,484,0003,957,0003,524,0002,526,7302,202,8352,240,7262,392,5581,986,9491,808,3552,036,3832,615,2282,916,3064,124,3033,000,4822,665,0162,926,7773,136,5063,592,2773,811,6123,489,8193,309,1662,135,6242,186,5642,143,2641,819,2271,571,4471,282,8911,144,828975,599914,561820,378829,304742,869728,605532,235537,200472,338463,648522,458616,465813,490904,436553,347457,461375,437324,497336,800342,600272,800228,300305,800238,900291,900285,500343,800282,900268,700288,500309,700256,900249,600213,900230,300207,000176,000134,600147,800164,400155,100159,500185,400160,000137,200124,400157,600139,500148,100127,700145,700207,300103,900111,400122,800100,80097,400105,000108,00000098,20000095,900000143,30000091,5000
       Short-term Debt 
0
3,600
0
0
0
20,800
0
0
0
2,500
0
0
0
10,900
0
0
0
2,500
2,000
1,500
1,300
5,200
5,000
3,600
67,400
4,700
4,500
2,900
1,600
1,100
1,200
7,400
8,900
9,000
8,900
600
300
100
100
7,000
17,000
3,000
2,000
13,500
17,000
2,000
2,000
7,500
1,000
17,200
11,800
38,600
6,000
15,500
15,000
18,400
24,300
6,200
8,900
31,850
22,675
25,000
30,276
63,000
0
342,680
342,680
0
0
0
0
0
0
0
0
0
0
0
0
287,274
274
274
157,574
1,287,000
1,458,917
1,802,094
1,501,360
975,761
849,286
215,074
227,588
133,792
140,514
112,598
17,877
12,656
39,669
117,326
113,634
116,205
135,369
46,000
30,000
448,000
417,000
431,000
429,000
568,000
964,000
990,000
994,000
478,000
57,000
53,000
224,000
1,000
20,000
11,245,000
2,598,000
0
0
1,000
1,000
1,000
1,000
8,544,000
150,000
150,000
550,000
550,000
400,000
400,000
150,000
150,000
339,000
347,000
19,000
11,000
678,000
417,000
294,000
2,000
2,000
317,000
215,000
215,000
125,000
246,000
239,000
2,000
2,000
2,000
2,000
118,000
121,000
105,000
100,000
100,000105,000121,000118,0002,0002,0002,0002,000239,000246,000125,000215,000215,000317,0002,0002,000294,000417,000678,00011,00019,000347,000339,000150,000150,000400,000400,000550,000550,000150,000150,0008,544,0001,0001,0001,0001,000002,598,00011,245,00020,0001,000224,00053,00057,000478,000994,000990,000964,000568,000429,000431,000417,000448,00030,00046,000135,369116,205113,634117,32639,66912,65617,877112,598140,514133,792227,588215,074849,286975,7611,501,3601,802,0941,458,9171,287,000157,574274274287,274000000000000342,680342,680063,00030,27625,00022,67531,8508,9006,20024,30018,40015,00015,5006,00038,60011,80017,2001,0007,5002,0002,00017,00013,5002,0003,00017,0007,0001001003006008,9009,0008,9007,4001,2001,1001,6002,9004,5004,70067,4003,6005,0005,2001,3001,5002,0002,50000010,9000002,50000020,8000003,6000
       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
11,245,000
0
0
0
1,000
0
0
0
8,544,000
8,477,000
8,479,000
550,000
550,000
400,000
400,000
150,000
150,000
339,000
175,000
19,000
11,000
544,000
294,000
184,000
2,000
2,000
215,000
215,000
215,000
125,000
125,000
125,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,0002,0002,0002,0002,0002,0002,0002,000125,000125,000125,000215,000215,000215,0002,0002,000184,000294,000544,00011,00019,000175,000339,000150,000150,000400,000400,000550,000550,0008,479,0008,477,0008,544,0000001,00000011,245,000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
72,000
69,800
66,600
66,400
86,100
81,500
75,400
92,900
79,900
78,200
94,600
88,200
82,100
82,100
81,800
94,500
118,400
102,500
103,400
106,600
87,700
79,100
99,400
112,800
138,300
129,300
153,100
153,400
174,900
166,600
140,200
148,200
178,400
138,600
140,100
117,300
115,100
94,400
113,000
169,900
148,300
142,968
183,016
224,926
259,120
377,518
307,543
289,843
179,778
192,537
224,616
241,479
214,288
315,453
271,216
284,941
300,598
327,373
414,979
440,288
542,074
567,571
595,290
726,646
714,598
669,371
616,862
627,412
644,889
636,025
607,662
655,476
617,937
683,581
894,411
702,143
570,138
388,415
389,347
391,900
396,564
536,613
485,601
598,037
779,000
906,000
1,029,000
852,000
1,048,000
1,059,000
1,061,000
1,137,000
1,092,000
1,226,000
1,346,000
1,345,000
1,616,000
1,438,000
1,491,000
1,316,000
1,210,000
1,010,000
710,000
659,000
618,000
571,000
544,000
557,000
585,000
564,000
533,000
583,000
641,000
708,000
682,000
744,000
709,000
679,000
644,000
661,000
695,000
528,000
459,000
395,000
444,000
524,000
603,000
687,000
731,000
735,000
925,000
954,000
771,000
658,000
656,000
741,000
658,000
694,000
1,012,000
939,000
939,0001,012,000694,000658,000741,000656,000658,000771,000954,000925,000735,000731,000687,000603,000524,000444,000395,000459,000528,000695,000661,000644,000679,000709,000744,000682,000708,000641,000583,000533,000564,000585,000557,000544,000571,000618,000659,000710,0001,010,0001,210,0001,316,0001,491,0001,438,0001,616,0001,345,0001,346,0001,226,0001,092,0001,137,0001,061,0001,059,0001,048,000852,0001,029,000906,000779,000598,037485,601536,613396,564391,900389,347388,415570,138702,143894,411683,581617,937655,476607,662636,025644,889627,412616,862669,371714,598726,646595,290567,571542,074440,288414,979327,373300,598284,941271,216315,453214,288241,479224,616192,537179,778289,843307,543377,518259,120224,926183,016142,968148,300169,900113,00094,400115,100117,300140,100138,600178,400148,200140,200166,600174,900153,400153,100129,300138,300112,80099,40079,10087,700106,600103,400102,500118,40094,50081,80082,10082,10088,20094,60078,20079,90092,90075,40081,50086,10066,40066,60069,80072,00000000000000000000
       Other Current Liabilities 
0
87,900
0
0
0
122,500
0
0
0
93,400
0
0
0
87,300
0
0
0
33,500
33,200
29,300
33,100
31,500
24,900
24,900
47,000
61,100
45,000
50,600
49,700
74,400
41,100
48,000
56,600
58,000
48,100
51,100
57,500
60,000
55,500
69,600
77,200
89,000
82,600
83,000
86,500
132,800
121,900
121,000
133,700
148,200
135,100
113,200
115,600
175,200
118,900
141,400
148,400
182,300
172,629
160,571
209,860
269,227
470,924
50,989
326,622
302,650
271,111
247,722
295,721
317,947
413,152
471,653
544,363
519,780
587,188
560,620
704,540
740,817
1,003,876
300,521
572,514
667,141
556,087
717,579
595,866
598,364
575,974
540,794
534,876
795,474
904,721
1,660,488
836,154
547,711
47,873
363,323
530,904
439,152
482,194
368,422
384,843
531,000
436,000
4,036,000
3,607,000
4,532,000
4,269,000
4,553,000
4,426,000
4,546,000
325,000
4,680,000
4,466,000
4,647,000
2,918,000
4,569,000
264,000
2,454,000
2,895,000
1,673,000
1,508,000
53,000
64,000
95,000
100,000
1,258,000
219,000
2,873,000
1,183,000
2,014,000
114,000
102,000
134,000
2,051,000
2,035,000
180,000
1,902,000
1,844,000
114,000
161,000
143,000
1,306,000
1,336,000
175,000
1,624,000
1,902,000
1,254,000
1,642,000
1,791,000
2,143,000
1,794,000
2,630,000
2,633,000
1,490,000
1,251,000
1,604,000
1,742,000
1,742,0001,604,0001,251,0001,490,0002,633,0002,630,0001,794,0002,143,0001,791,0001,642,0001,254,0001,902,0001,624,000175,0001,336,0001,306,000143,000161,000114,0001,844,0001,902,000180,0002,035,0002,051,000134,000102,000114,0002,014,0001,183,0002,873,000219,0001,258,000100,00095,00064,00053,0001,508,0001,673,0002,895,0002,454,000264,0004,569,0002,918,0004,647,0004,466,0004,680,000325,0004,546,0004,426,0004,553,0004,269,0004,532,0003,607,0004,036,000436,000531,000384,843368,422482,194439,152530,904363,32347,873547,711836,1541,660,488904,721795,474534,876540,794575,974598,364595,866717,579556,087667,141572,514300,5211,003,876740,817704,540560,620587,188519,780544,363471,653413,152317,947295,721247,722271,111302,650326,62250,989470,924269,227209,860160,571172,629182,300148,400141,400118,900175,200115,600113,200135,100148,200133,700121,000121,900132,80086,50083,00082,60089,00077,20069,60055,50060,00057,50051,10048,10058,00056,60048,00041,10074,40049,70050,60045,00061,10047,00024,90024,90031,50033,10029,30033,20033,50000087,30000093,400000122,50000087,9000
   > Long-term Liabilities 
0
218,900
0
0
0
378,200
0
0
0
282,600
0
0
0
396,600
0
0
0
306,100
291,500
289,700
319,300
320,000
304,800
303,000
626,100
623,700
622,500
575,100
551,900
585,900
534,300
508,100
572,700
621,100
666,800
706,600
743,500
915,000
1,469,100
1,488,100
1,337,900
1,359,400
1,427,000
1,482,000
1,565,600
1,604,200
1,637,800
1,742,500
1,827,400
2,065,600
1,956,100
1,987,400
1,942,700
1,888,500
2,067,600
2,114,700
2,019,000
2,496,300
2,638,401
2,943,010
2,795,030
3,173,963
3,919,093
3,811,563
3,611,403
3,552,032
4,012,720
3,991,856
3,950,349
4,003,336
4,340,577
5,153,642
5,113,656
5,062,950
4,998,710
5,000,163
5,806,270
6,015,168
6,061,672
5,864,725
5,996,982
6,544,017
6,606,983
6,772,296
7,301,062
7,305,510
9,013,675
9,690,237
10,051,347
10,591,656
10,735,586
11,238,387
11,313,020
10,062,536
9,515,271
9,634,877
9,883,225
10,014,564
10,228,899
10,553,812
12,456,237
15,524,000
15,711,000
15,378,000
15,555,000
18,095,000
18,824,000
21,423,000
22,706,000
23,870,000
24,243,000
25,471,000
22,735,000
21,544,000
21,588,000
21,709,000
23,697,000
24,151,000
19,752,000
15,174,000
13,673,000
12,773,000
12,527,000
14,080,000
13,572,000
12,997,000
12,889,000
11,464,000
10,993,000
10,567,000
10,580,000
10,603,000
10,717,000
10,569,000
10,768,000
11,390,000
11,616,000
11,787,000
11,594,000
11,925,000
12,130,000
12,083,000
12,050,000
11,663,000
11,621,000
11,903,000
9,510,000
8,606,000
9,094,000
8,886,000
9,326,000
8,918,000
8,803,000
9,149,000
9,147,000
10,811,000
10,291,000
10,291,00010,811,0009,147,0009,149,0008,803,0008,918,0009,326,0008,886,0009,094,0008,606,0009,510,00011,903,00011,621,00011,663,00012,050,00012,083,00012,130,00011,925,00011,594,00011,787,00011,616,00011,390,00010,768,00010,569,00010,717,00010,603,00010,580,00010,567,00010,993,00011,464,00012,889,00012,997,00013,572,00014,080,00012,527,00012,773,00013,673,00015,174,00019,752,00024,151,00023,697,00021,709,00021,588,00021,544,00022,735,00025,471,00024,243,00023,870,00022,706,00021,423,00018,824,00018,095,00015,555,00015,378,00015,711,00015,524,00012,456,23710,553,81210,228,89910,014,5649,883,2259,634,8779,515,27110,062,53611,313,02011,238,38710,735,58610,591,65610,051,3479,690,2379,013,6757,305,5107,301,0626,772,2966,606,9836,544,0175,996,9825,864,7256,061,6726,015,1685,806,2705,000,1634,998,7105,062,9505,113,6565,153,6424,340,5774,003,3363,950,3493,991,8564,012,7203,552,0323,611,4033,811,5633,919,0933,173,9632,795,0302,943,0102,638,4012,496,3002,019,0002,114,7002,067,6001,888,5001,942,7001,987,4001,956,1002,065,6001,827,4001,742,5001,637,8001,604,2001,565,6001,482,0001,427,0001,359,4001,337,9001,488,1001,469,100915,000743,500706,600666,800621,100572,700508,100534,300585,900551,900575,100622,500623,700626,100303,000304,800320,000319,300289,700291,500306,100000396,600000282,600000378,200000218,9000
       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
4,954,667
5,010,030
4,950,390
4,950,755
4,896,127
6,380,579
8,095,000
8,130,000
7,404,000
6,785,000
6,785,000
7,444,000
9,670,000
10,670,000
11,355,000
11,485,000
12,297,000
10,868,000
9,672,000
9,673,000
9,674,000
10,902,000
11,245,000
9,675,000
9,676,000
8,777,000
8,777,000
8,718,000
8,719,000
8,721,000
8,544,000
8,327,000
8,329,000
7,933,000
7,934,000
7,936,000
7,937,000
8,053,000
8,054,000
8,094,000
8,157,000
8,393,000
8,555,000
8,336,000
8,523,000
8,750,000
8,770,000
8,713,000
8,420,000
7,193,000
7,295,000
5,764,000
4,885,000
4,884,000
4,885,000
4,918,000
4,812,000
0
0
0
0
0
000004,812,0004,918,0004,885,0004,884,0004,885,0005,764,0007,295,0007,193,0008,420,0008,713,0008,770,0008,750,0008,523,0008,336,0008,555,0008,393,0008,157,0008,094,0008,054,0008,053,0007,937,0007,936,0007,934,0007,933,0008,329,0008,327,0008,544,0008,721,0008,719,0008,718,0008,777,0008,777,0009,676,0009,675,00011,245,00010,902,0009,674,0009,673,0009,672,00010,868,00012,297,00011,485,00011,355,00010,670,0009,670,0007,444,0006,785,0006,785,0007,404,0008,130,0008,095,0006,380,5794,896,1274,950,7554,950,3905,010,0304,954,66700000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Warrants
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
521,000
539,000
555,000
573,000
592,000
600,000
608,000
605,000
617,000
635,000
712,000
0
0
0
0
0
0
0
0
0
0
0