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

Archrock Inc
Buy, Hold or Sell?

Let's analyze Archrock together

I guess you are interested in Archrock Inc. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of Archrock Inc. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

Get notifications about Archrock Inc

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

1. Quick Overview

1.1. Quick analysis of Archrock (30 sec.)










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

How much money do you get?

How much money do you get?
$0.59
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$7.37
Expected worth in 1 year
$9.82
How sure are you?
77.5%

+ What do you gain per year?

Total Gains per Share
$3.05
Return On Investment
12.0%

For what price can you sell your share?

Current Price per Share
$25.32
Expected price per share
$21.42 - $26.36
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Archrock (5 min.)




Live pricePrice per Share (EOD)
$25.32
Intrinsic Value Per Share
$-5.84 - $4.94
Total Value Per Share
$1.53 - $12.31

2.2. Growth of Archrock (5 min.)




Is Archrock growing?

Current yearPrevious yearGrowGrow %
How rich?$1.2b$857.5m$126.9m12.9%

How much money is Archrock making?

Current yearPrevious yearGrowGrow %
Making money$36.3m$20.6m$15.7m43.3%
Net Profit Margin13.3%8.5%--

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

2.3. Financial Health of Archrock (5 min.)




2.4. Comparing to competitors in the Oil & Gas Equipment & Services industry (5 min.)




  Industry Rankings (Oil & Gas Equipment & Services)  


Richest
#31 / 156

Most Revenue
#53 / 156

Most Profit
#32 / 156
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of Archrock is $25.32. 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 Archrock.
  • 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 Archrock, 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 $7.37. Based on the TTM, the Book Value Change Per Share is $0.61 per quarter. Based on the YOY, the Book Value Change Per Share is $-0.01 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 $0.15 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Archrock.

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 Eps0.210.8%0.210.8%0.120.5%0.080.3%0.030.1%
Usd Book Value Change Per Share2.268.9%0.612.4%-0.010.0%0.070.3%-0.10-0.4%
Usd Dividend Per Share0.160.6%0.150.6%0.130.5%0.130.5%0.100.4%
Usd Total Gains Per Share2.429.6%0.763.0%0.120.5%0.200.8%0.000.0%
Usd Price Per Share20.24-18.88-10.40-10.48-11.23-
Price to Earnings Ratio23.62-22.76-24.97-39.86--0.54-
Price-to-Total Gains Ratio8.36-68.25-91.37-72.61-81.84-
Price to Book Ratio2.75-3.43-2.12-1.97-2.11-
Price-to-Total Gains Ratio8.36-68.25-91.37-72.61-81.84-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share25.32
Number of shares39
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.150.13
Usd Book Value Change Per Share0.610.07
Usd Total Gains Per Share0.760.20
Gains per Quarter (39 shares)29.707.79
Gains per Year (39 shares)118.7931.16
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
12396109211021
246191228422152
369287347623183
4933834668342114
511647858510452145
613957470412562176
716267082314573207
818576594216683238
9208861106118794269
102319571180208104300

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 Share4.00.00.0100.0%12.00.00.0100.0%18.02.00.090.0%27.013.00.067.5%68.030.01.068.7%
Book Value Change Per Share4.00.00.0100.0%7.05.00.058.3%8.012.00.040.0%17.023.00.042.5%64.035.00.064.6%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%63.00.036.063.6%
Total Gains per Share4.00.00.0100.0%11.01.00.091.7%17.03.00.085.0%31.09.00.077.5%85.014.00.085.9%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

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

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--2.2620.613+269%-0.012+101%0.067+3291%-0.096+104%
Book Value Per Share--7.3695.621+31%4.896+51%5.352+38%5.564+32%
Current Ratio--1.2571.364-8%1.434-12%1.427-12%1.651-24%
Debt To Asset Ratio--0.6620.668-1%0.675-2%0.6620%0.669-1%
Debt To Equity Ratio--1.9572.014-3%2.082-6%1.987-2%2.060-5%
Dividend Per Share--0.1590.148+7%0.134+18%0.133+20%0.100+59%
Enterprise Value--1023353960.0001332271655.000-23%38070350.000+2588%-3193473.000+100%55428963.185+1746%
Eps--0.2140.208+3%0.117+83%0.076+181%0.027+688%
Ev To Ebitda Ratio--1.9312.716-29%0.035+5356%-5.797+400%-2.353+222%
Ev To Sales Ratio--0.8761.225-29%0.030+2847%-0.067+108%0.018+4713%
Free Cash Flow Per Share--0.1530.113+36%-0.079+151%0.097+59%0.096+60%
Free Cash Flow To Equity Per Share--4.9331.191+314%-0.085+102%0.135+3551%0.119+4039%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--4.939--------
Intrinsic Value_10Y_min---5.839--------
Intrinsic Value_1Y_max--0.401--------
Intrinsic Value_1Y_min---0.067--------
Intrinsic Value_3Y_max--1.276--------
Intrinsic Value_3Y_min---0.650--------
Intrinsic Value_5Y_max--2.238--------
Intrinsic Value_5Y_min---1.723--------
Market Cap4434899280.000+20%3545116960.0003307345405.000+7%1821601600.000+95%1834825727.000+93%1966445638.185+80%
Net Profit Margin--0.1280.133-4%0.085+51%0.055+135%0.018+618%
Operating Margin--0.0630.230-73%0.232-73%0.253-75%0.153-59%
Operating Ratio--1.0000.780+28%0.765+31%0.792+26%0.827+21%
Pb Ratio3.436+20%2.7473.427-20%2.124+29%1.966+40%2.107+30%
Pe Ratio29.553+20%23.62422.757+4%24.973-5%39.856-41%-0.536+102%
Price Per Share25.320+20%20.24018.883+7%10.400+95%10.476+93%11.227+80%
Price To Free Cash Flow Ratio41.244+20%32.9697.990+313%29.256+13%20.126+64%0.185+17698%
Price To Total Gains Ratio10.457+20%8.35968.254-88%91.374-91%72.613-88%81.836-90%
Quick Ratio--0.7850.799-2%0.813-3%0.844-7%0.951-17%
Return On Assets--0.0100.013-22%0.008+27%0.005+102%0.002+460%
Return On Equity--0.0290.038-23%0.024+21%0.015+100%0.004+602%
Total Gains Per Share--2.4210.761+218%0.122+1885%0.200+1112%0.004+55270%
Usd Book Value--1290736000.000984583250.000+31%857592250.000+51%937471050.000+38%974543500.000+32%
Usd Book Value Change Per Share--2.2620.613+269%-0.012+101%0.067+3291%-0.096+104%
Usd Book Value Per Share--7.3695.621+31%4.896+51%5.352+38%5.564+32%
Usd Dividend Per Share--0.1590.148+7%0.134+18%0.133+20%0.100+59%
Usd Enterprise Value--1023353960.0001332271655.000-23%38070350.000+2588%-3193473.000+100%55428963.185+1746%
Usd Eps--0.2140.208+3%0.117+83%0.076+181%0.027+688%
Usd Free Cash Flow--26882000.00019818250.000+36%-13806500.000+151%16931450.000+59%16830650.000+60%
Usd Free Cash Flow Per Share--0.1530.113+36%-0.079+151%0.097+59%0.096+60%
Usd Free Cash Flow To Equity Per Share--4.9331.191+314%-0.085+102%0.135+3551%0.119+4039%
Usd Market Cap4434899280.000+20%3545116960.0003307345405.000+7%1821601600.000+95%1834825727.000+93%1966445638.185+80%
Usd Price Per Share25.320+20%20.24018.883+7%10.400+95%10.476+93%11.227+80%
Usd Profit--37516000.00036368750.000+3%20613500.000+82%13379150.000+180%5441375.000+589%
Usd Revenue--292161000.000272692000.000+7%237403750.000+23%228474900.000+28%272312850.000+7%
Usd Total Gains Per Share--2.4210.761+218%0.122+1885%0.200+1112%0.004+55270%
 EOD+4 -4MRQTTM+24 -15YOY+31 -85Y+31 -810Y+30 -9

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1529.553
Price to Book Ratio (EOD)Between0-13.436
Net Profit Margin (MRQ)Greater than00.128
Operating Margin (MRQ)Greater than00.063
Quick Ratio (MRQ)Greater than10.785
Current Ratio (MRQ)Greater than11.257
Debt to Asset Ratio (MRQ)Less than10.662
Debt to Equity Ratio (MRQ)Less than11.957
Return on Equity (MRQ)Greater than0.150.029
Return on Assets (MRQ)Greater than0.050.010
Total4/10 (40.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5060.254
Ma 20Greater thanMa 5024.883
Ma 50Greater thanMa 10022.516
Ma 100Greater thanMa 20021.199
OpenGreater thanClose25.540
Total5/5 (100.0%)

4. In-depth Analysis

4.1 About Archrock Inc

Archrock, Inc., together with its subsidiaries, operates as an energy infrastructure company in the United States. The company operates in two segments, Contract Operations and Aftermarket Services. It engages in the designing, sourcing, owning, installing, operating, servicing, repairing, and maintaining of its owned fleet of natural gas compression equipment to provide natural gas compression services. The company also sells over-the-counter parts and components; and provides operations, major and routine maintenance, overhaul, and reconfiguration services to customers who own compression equipment. It serves integrated and independent oil and natural gas processors, gatherers, and transporters. The company was formerly known as Exterran Holdings, Inc. and changed its name to Archrock, Inc. in November 2015. Archrock, Inc. was founded in 1990 and is headquartered in Houston, Texas.

Fundamental data was last updated by Penke on 2024-12-07 15:28:05.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is inefficient 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 just not able 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 fair priced.
Based on the earnings, the company is fair priced.
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 Archrock earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Archrock to the Oil & Gas Equipment & Services industry mean.
  • A Net Profit Margin of 12.8% means that $0.13 for each $1 in revenue is generated as profit.

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

  • The MRQ is 12.8%. The company is making a huge profit. +2
  • The TTM is 13.3%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ12.8%TTM13.3%-0.5%
TTM13.3%YOY8.5%+4.8%
TTM13.3%5Y5.5%+7.9%
5Y5.5%10Y1.8%+3.7%
Compared to industry (Oil & Gas Equipment & Services)
PeriodCompanyIndustry (mean)+/- 
MRQ12.8%4.8%+8.0%
TTM13.3%4.8%+8.5%
YOY8.5%3.4%+5.1%
5Y5.5%-1.6%+7.1%
10Y1.8%-3.5%+5.3%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Archrock to the Oil & Gas Equipment & Services industry mean.
  • 1.0% Return on Assets means that Archrock generated $0.01 profit for each $1 in assets.

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

  • The MRQ is 1.0%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 1.3%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.0%TTM1.3%-0.3%
TTM1.3%YOY0.8%+0.5%
TTM1.3%5Y0.5%+0.8%
5Y0.5%10Y0.2%+0.3%
Compared to industry (Oil & Gas Equipment & Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0%1.1%-0.1%
TTM1.3%1.3%0.0%
YOY0.8%0.9%-0.1%
5Y0.5%-0.1%+0.6%
10Y0.2%-0.4%+0.6%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Archrock to the Oil & Gas Equipment & Services industry mean.
  • 2.9% Return on Equity means Archrock generated $0.03 for each $1 the owners (shareholders) invested.

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

  • The MRQ is 2.9%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 3.8%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.9%TTM3.8%-0.9%
TTM3.8%YOY2.4%+1.4%
TTM3.8%5Y1.5%+2.3%
5Y1.5%10Y0.4%+1.0%
Compared to industry (Oil & Gas Equipment & Services)
PeriodCompanyIndustry (mean)+/- 
MRQ2.9%2.6%+0.3%
TTM3.8%3.2%+0.6%
YOY2.4%2.0%+0.4%
5Y1.5%-0.3%+1.8%
10Y0.4%-0.9%+1.3%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Archrock Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Archrock is operating .

  • Measures how much profit Archrock 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 Archrock to the Oil & Gas Equipment & Services industry mean.
  • An Operating Margin of 6.3% means the company generated $0.06  for each $1 in revenue (before taxes).

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

  • The MRQ is 6.3%. The company is operating less efficient.
  • The TTM is 23.0%. The company is operating efficient. +1
Trends
Current periodCompared to+/- 
MRQ6.3%TTM23.0%-16.7%
TTM23.0%YOY23.2%-0.2%
TTM23.0%5Y25.3%-2.3%
5Y25.3%10Y15.3%+10.0%
Compared to industry (Oil & Gas Equipment & Services)
PeriodCompanyIndustry (mean)+/- 
MRQ6.3%9.2%-2.9%
TTM23.0%7.1%+15.9%
YOY23.2%6.1%+17.1%
5Y25.3%1.1%+24.2%
10Y15.3%0.4%+14.9%
4.3.2.2. Operating Ratio

Measures how efficient Archrock is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Oil & Gas Equipment & Services 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 Archrock Inc:

  • The MRQ is 1.000. The company is inefficient in keeping operating costs low. -1
  • The TTM is 0.780. The company is efficient in keeping operating costs low. +1
Trends
Current periodCompared to+/- 
MRQ1.000TTM0.780+0.220
TTM0.780YOY0.765+0.016
TTM0.7805Y0.792-0.012
5Y0.79210Y0.827-0.034
Compared to industry (Oil & Gas Equipment & Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0001.029-0.029
TTM0.7801.029-0.249
YOY0.7651.015-0.250
5Y0.7921.081-0.289
10Y0.8271.078-0.251
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Archrock Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Oil & Gas Equipment & Services industry mean).
  • A Current Ratio of 1.26 means the company has $1.26 in assets for each $1 in short-term debts.

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

  • The MRQ is 1.257. The company is just able to pay all its short-term debts.
  • The TTM is 1.364. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.257TTM1.364-0.107
TTM1.364YOY1.434-0.070
TTM1.3645Y1.427-0.063
5Y1.42710Y1.651-0.224
Compared to industry (Oil & Gas Equipment & Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2571.574-0.317
TTM1.3641.520-0.156
YOY1.4341.552-0.118
5Y1.4271.764-0.337
10Y1.6511.844-0.193
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Archrock to the Oil & Gas Equipment & Services industry mean.
  • A Quick Ratio of 0.78 means the company can pay off $0.78 for each $1 in debt (using most liquid assets).

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

  • The MRQ is 0.785. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.799. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.785TTM0.799-0.014
TTM0.799YOY0.813-0.015
TTM0.7995Y0.844-0.046
5Y0.84410Y0.951-0.107
Compared to industry (Oil & Gas Equipment & Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7850.847-0.062
TTM0.7990.828-0.029
YOY0.8130.966-0.153
5Y0.8441.047-0.203
10Y0.9511.201-0.250
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Archrock Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Archrock to Oil & Gas Equipment & Services industry mean.
  • A Debt to Asset Ratio of 0.66 means that Archrock assets are financed with 66.2% credit (debt) and the remaining percentage (100% - 66.2%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.662. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.668. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.662TTM0.668-0.006
TTM0.668YOY0.675-0.007
TTM0.6685Y0.662+0.006
5Y0.66210Y0.669-0.007
Compared to industry (Oil & Gas Equipment & Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6620.494+0.168
TTM0.6680.495+0.173
YOY0.6750.510+0.165
5Y0.6620.513+0.149
10Y0.6690.481+0.188
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Archrock to the Oil & Gas Equipment & Services industry mean.
  • A Debt to Equity ratio of 195.7% means that company has $1.96 debt for each $1 in shareholders equity.

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

  • The MRQ is 1.957. The company is just able to pay all its debts with equity.
  • The TTM is 2.014. The company is just not able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ1.957TTM2.014-0.057
TTM2.014YOY2.082-0.068
TTM2.0145Y1.987+0.027
5Y1.98710Y2.060-0.072
Compared to industry (Oil & Gas Equipment & Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.9570.930+1.027
TTM2.0140.955+1.059
YOY2.0820.991+1.091
5Y1.9871.040+0.947
10Y2.0600.980+1.080
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 Archrock generates.

  • Above 15 is considered overpriced but always compare Archrock to the Oil & Gas Equipment & Services industry mean.
  • A PE ratio of 23.62 means the investor is paying $23.62 for every $1 in earnings.

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

  • The EOD is 29.553. Based on the earnings, the company is overpriced. -1
  • The MRQ is 23.624. Based on the earnings, the company is fair priced.
  • The TTM is 22.757. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD29.553MRQ23.624+5.929
MRQ23.624TTM22.757+0.867
TTM22.757YOY24.973-2.216
TTM22.7575Y39.856-17.099
5Y39.85610Y-0.536+40.391
Compared to industry (Oil & Gas Equipment & Services)
PeriodCompanyIndustry (mean)+/- 
EOD29.5539.686+19.867
MRQ23.6249.320+14.304
TTM22.7579.018+13.739
YOY24.9737.852+17.121
5Y39.8565.306+34.550
10Y-0.5367.313-7.849
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 Archrock Inc:

  • The EOD is 41.244. Based on how much money comes from the company's main activities, the company is fair priced.
  • The MRQ is 32.969. Based on how much money comes from the company's main activities, the company is fair priced.
  • The TTM is 7.990. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD41.244MRQ32.969+8.275
MRQ32.969TTM7.990+24.979
TTM7.990YOY29.256-21.266
TTM7.9905Y20.126-12.136
5Y20.12610Y0.185+19.941
Compared to industry (Oil & Gas Equipment & Services)
PeriodCompanyIndustry (mean)+/- 
EOD41.2443.699+37.545
MRQ32.9693.521+29.448
TTM7.9901.070+6.920
YOY29.2561.520+27.736
5Y20.126-0.345+20.471
10Y0.185-0.227+0.412
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 Archrock is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Oil & Gas Equipment & Services industry mean).
  • A PB ratio of 2.75 means the investor is paying $2.75 for each $1 in book value.

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

  • The EOD is 3.436. Based on the equity, the company is fair priced.
  • The MRQ is 2.747. Based on the equity, the company is underpriced. +1
  • The TTM is 3.427. Based on the equity, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD3.436MRQ2.747+0.689
MRQ2.747TTM3.427-0.681
TTM3.427YOY2.124+1.303
TTM3.4275Y1.966+1.462
5Y1.96610Y2.107-0.142
Compared to industry (Oil & Gas Equipment & Services)
PeriodCompanyIndustry (mean)+/- 
EOD3.4361.230+2.206
MRQ2.7471.230+1.517
TTM3.4271.212+2.215
YOY2.1241.156+0.968
5Y1.9661.204+0.762
10Y2.1071.308+0.799
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 Archrock Inc.

4.8.1. Institutions holding Archrock Inc

Institutions are holding 95.457% of the shares of Archrock Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30BlackRock Inc13.74360.011240725555563192.3657
2024-09-30Vanguard Group Inc12.02580.00762106358618464429.6083
2024-09-30Earnest Partners LLC7.43761.148113027341-391505-2.9176
2024-09-30Dimensional Fund Advisors, Inc.5.20270.04479112684-439362-4.5997
2024-06-30Bank of America Corp4.69380.01478221448-216178-2.5621
2024-09-30Amvescap Plc.4.49630.03087875511185968930.9133
2024-09-30Apollo Management Holdings LP3.92431.9246687365068736500
2024-09-30State Street Corp3.90330.0056683674570737911.5408
2024-06-30SEI Investments Co2.91490.14635105571-304292-5.6248
2024-09-30American Century Companies Inc2.5570.0527447861452033313.1454
2024-09-30Geode Capital Management, LLC2.16670.0062379498152382516.0135
2024-09-30Morgan Stanley - Brokerage Accounts1.64670.00422884231-1039525-26.4931
2024-09-30Goldman Sachs Group Inc1.51620.0087265563388360749.8642
2024-09-30Charles Schwab Investment Management Inc1.32670.009232382027476313.4092
2024-09-30Bank of New York Mellon Corp1.24230.0082217585760890.2806
2024-09-30MIRAE ASSET GLOBAL ETFS HOLDINGS Ltd.1.07430.0857188176069316958.3185
2024-09-30Northern Trust Corp1.06450.0062186446825179715.6137
2024-09-30Nuveen Asset Management, LLC1.02460.010217946271224607.3234
2024-09-30Aventail Capital Group, LP1.00932.1063176775116538641452.1974
2024-09-30Energy Income Partners, LLC0.9560.726616744701134567.2681
Total 73.92666.3574129485303+14495980+11.2%

4.9.2. Funds holding Archrock Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-11-27iShares Core S&P Small-Cap ETF6.23920.28821092826249680.0455
2024-10-31Vanguard Total Stock Mkt Idx Inv2.85490.00585000499-30028-0.5969
2024-10-31EARNEST Partners Smid Cap Core Founders2.77332.49314857557-24961-0.5112
2024-09-30Invesco SteelPath MLP Select 40 Y2.75525.004148258393750008.4254
2024-11-27iShares Russell 2000 ETF2.64160.14294626781-9660-0.2083
2024-11-28Avantis US Small Cap Value ETF2.42050.66034239613143840.3404
2024-10-31Vanguard Small Cap Index2.29720.0529402367778800.1962
2024-10-31Vanguard Small Cap Value Index Inv1.55250.09392719245-946-0.0348
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr1.39240.0452438836-9169-0.3745
2024-11-27Global X MLP & Energy Infrastructure ETF1.13962.018619961421119725.9428
2024-11-27iShares S&P Small-Cap 600 Growth ETF0.9460.5921165694100
2024-08-31Fidelity Small Cap Index0.90250.11721580721-42024-2.5897
2024-11-27SPDR® Portfolio S&P 600™ Sm Cap ETF0.87950.2882154050811360.0738
2024-11-27iShares Russell 2000 Growth ETF0.85960.2806150560800
2024-09-30DFA US Targeted Value I0.84590.2173148169800
2024-09-30DFA US Small Cap Value I0.83060.1759145484400
2024-09-30Harbor Small Cap Value Instl0.81041.16921419429-102837-6.7555
2024-10-31Vanguard Tax-Managed Small Cap Adm0.66350.2495116217600
2024-08-31Kayne Anderson Energy Infrastructure0.64631.0747113200111320010
2024-09-30Invesco OFI Small Cap Growth0.57320.418100396110039610
Total 34.023915.387559594338+2431677+4.1%

5.3. Insider Transactions

Insiders are holding 6.815% of the shares of Archrock Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2023-08-23Donna A HendersonSELL1080212.77
2023-03-06Donna A HendersonSELL1396111.11
2023-02-27Ocean Reserves Lp OldSELL55773710.83
2022-06-09Ocean Reserves Lp OldSELL331810.1
2022-06-06Ocean Reserves Lp OldSELL6551910.11
2022-06-03Ocean Reserves Lp OldSELL9458310.18
2022-03-15Eric W ThodeBUY608.45
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 Assets3,816,248
Total Liabilities2,525,512
Total Stockholder Equity1,290,736
 As reported
Total Liabilities 2,525,512
Total Stockholder Equity+ 1,290,736
Total Assets = 3,816,248

Assets

Total Assets3,816,248
Total Current Assets244,681
Long-term Assets3,571,567
Total Current Assets
Cash And Cash Equivalents 3,749
Net Receivables 149,019
Inventory 84,366
Other Current Assets 7,547
Total Current Assets  (as reported)244,681
Total Current Assets  (calculated)244,681
+/-0
Long-term Assets
Property Plant Equipment 3,276,248
Goodwill 116,937
Intangible Assets 78,197
Long-term Assets Other 98,047
Long-term Assets  (as reported)3,571,567
Long-term Assets  (calculated)3,569,429
+/- 2,138

Liabilities & Shareholders' Equity

Total Current Liabilities194,661
Long-term Liabilities2,330,851
Total Stockholder Equity1,290,736
Total Current Liabilities
Accounts payable 70,120
Other Current Liabilities 119,303
Total Current Liabilities  (as reported)194,661
Total Current Liabilities  (calculated)189,423
+/- 5,238
Long-term Liabilities
Long term Debt 2,236,131
Capital Lease Obligations Min Short Term Debt12,536
Long-term Liabilities Other 32,922
Long-term Liabilities  (as reported)2,330,851
Long-term Liabilities  (calculated)2,281,589
+/- 49,262
Total Stockholder Equity
Common Stock1,854
Retained Earnings -2,467,142
Other Stockholders Equity 3,756,024
Total Stockholder Equity (as reported)1,290,736
Total Stockholder Equity (calculated)1,290,736
+/-0
Other
Capital Stock1,854
Cash and Short Term Investments 3,749
Common Stock Shares Outstanding 166,173
Current Deferred Revenue5,238
Liabilities and Stockholders Equity 3,816,248
Net Debt 2,244,918
Net Invested Capital 3,526,867
Net Working Capital 50,020
Property Plant and Equipment Gross 4,550,364
Short Long Term Debt Total 2,248,667



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-31
> Total Assets 
772,223
445,814
539,460
558,632
1,176,256
1,198,398
1,384,720
1,371,323
1,277,165
1,300,431
1,298,778
1,946,715
1,953,887
1,909,545
1,928,526
1,990,435
1,972,451
1,906,879
1,907,517
2,003,184
2,022,758
2,015,680
2,040,481
2,862,996
2,137,856
2,215,694
2,283,127
2,342,031
2,434,499
2,480,184
6,809,981
6,863,523
7,030,427
6,969,530
7,241,549
6,092,627
6,145,924
5,485,205
5,388,305
5,292,948
5,111,503
4,973,255
5,004,932
4,741,536
4,675,031
4,666,988
4,437,109
4,360,662
4,379,296
4,303,685
4,327,282
4,254,847
4,363,052
4,369,640
4,321,731
4,227,157
4,278,936
4,663,117
4,818,758
4,857,147
4,826,538
4,781,576
4,698,918
2,706,763
2,670,840
2,611,942
2,525,419
2,414,779
2,416,745
2,418,519
2,413,826
2,408,007
2,437,198
2,484,239
2,531,390
2,552,515
2,634,262
2,661,306
3,100,804
3,109,975
3,016,839
2,928,393
2,865,668
2,779,722
2,722,531
2,695,658
2,618,224
2,589,966
2,600,020
2,601,326
2,605,601
2,598,750
2,619,906
2,680,020
2,672,110
2,655,950
2,662,944
2,710,647
3,816,248
3,816,2482,710,6472,662,9442,655,9502,672,1102,680,0202,619,9062,598,7502,605,6012,601,3262,600,0202,589,9662,618,2242,695,6582,722,5312,779,7222,865,6682,928,3933,016,8393,109,9753,100,8042,661,3062,634,2622,552,5152,531,3902,484,2392,437,1982,408,0072,413,8262,418,5192,416,7452,414,7792,525,4192,611,9422,670,8402,706,7634,698,9184,781,5764,826,5384,857,1474,818,7584,663,1174,278,9364,227,1574,321,7314,369,6404,363,0524,254,8474,327,2824,303,6854,379,2964,360,6624,437,1094,666,9884,675,0314,741,5365,004,9324,973,2555,111,5035,292,9485,388,3055,485,2056,145,9246,092,6277,241,5496,969,5307,030,4276,863,5236,809,9812,480,1842,434,4992,342,0312,283,1272,215,6942,137,8562,862,9962,040,4812,015,6802,022,7582,003,1841,907,5171,906,8791,972,4511,990,4351,928,5261,909,5451,953,8871,946,7151,298,7781,300,4311,277,1651,371,3231,384,7201,198,3981,176,256558,632539,460445,814772,223
   > Total Current Assets 
0
32,571
44,727
63,764
244,518
239,778
280,500
283,047
251,406
271,077
257,522
262,939
261,460
213,910
247,704
318,277
311,210
249,577
233,550
254,124
269,860
253,670
259,922
0
318,146
359,814
413,912
450,188
489,911
506,021
1,387,724
1,476,604
1,601,946
1,482,403
1,628,316
1,695,130
1,837,953
1,548,164
1,446,184
1,419,161
1,292,407
1,242,919
1,266,238
1,160,604
1,131,181
1,160,232
1,175,255
1,123,927
1,137,574
1,231,215
1,262,749
1,237,968
1,322,087
1,359,271
1,303,249
1,221,131
1,242,962
1,264,415
1,251,134
1,265,676
1,255,980
1,195,169
1,170,586
285,303
265,702
269,446
237,831
215,685
212,211
212,470
222,182
221,163
211,068
226,706
232,698
256,196
228,672
231,511
253,142
232,203
223,744
208,889
211,700
182,011
188,310
187,855
186,706
186,570
196,384
217,035
220,284
231,960
210,623
223,568
224,877
213,157
193,706
204,174
244,681
244,681204,174193,706213,157224,877223,568210,623231,960220,284217,035196,384186,570186,706187,855188,310182,011211,700208,889223,744232,203253,142231,511228,672256,196232,698226,706211,068221,163222,182212,470212,211215,685237,831269,446265,702285,3031,170,5861,195,1691,255,9801,265,6761,251,1341,264,4151,242,9621,221,1311,303,2491,359,2711,322,0871,237,9681,262,7491,231,2151,137,5741,123,9271,175,2551,160,2321,131,1811,160,6041,266,2381,242,9191,292,4071,419,1611,446,1841,548,1641,837,9531,695,1301,628,3161,482,4031,601,9461,476,6041,387,724506,021489,911450,188413,912359,814318,1460259,922253,670269,860254,124233,550249,577311,210318,277247,704213,910261,460262,939257,522271,077251,406283,047280,500239,778244,51863,76444,72732,5710
       Cash And Cash Equivalents 
0
6,842
1,535
7,442
12,279
10,589
5,622
18,968
6,176
38,038
27,107
50,911
71,693
23,693
43,636
101,542
121,189
38,122
28,719
53,958
38,723
36,499
26,979
48,233
42,232
24,646
16,862
46,997
42,895
45,745
95,524
149,224
125,328
113,393
118,294
126,391
113,580
101,166
86,194
83,745
67,403
73,849
81,367
44,616
37,785
35,097
29,631
22,039
23,559
21,379
22,071
34,601
33,198
36,941
37,064
35,665
61,490
53,903
33,789
39,739
52,011
23,325
32,516
1,563
4,791
27,833
5,363
3,134
10,807
2,595
2,646
10,536
3,557
3,532
3,424
5,610
1,708
2,015
3,426
3,685
3,221
2,205
1,476
1,097
1,933
3,312
3,488
1,569
1,262
1,950
2,042
1,566
3,051
1,193
482
1,338
1,155
919
3,749
3,7499191,1551,3384821,1933,0511,5662,0421,9501,2621,5693,4883,3121,9331,0971,4762,2053,2213,6853,4262,0151,7085,6103,4243,5323,55710,5362,6462,59510,8073,1345,36327,8334,7911,56332,51623,32552,01139,73933,78953,90361,49035,66537,06436,94133,19834,60122,07121,37923,55922,03929,63135,09737,78544,61681,36773,84967,40383,74586,194101,166113,580126,391118,294113,393125,328149,22495,52445,74542,89546,99716,86224,64642,23248,23326,97936,49938,72353,95828,71938,122121,189101,54243,63623,69371,69350,91127,10738,0386,17618,9685,62210,58912,2797,4421,5356,8420
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
29,649
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
9,133
15,603
15,066
7,633
7,563
11,552
7,964
4,961
14,871
20,416
16,394
7,435
1,941
1,637
1,757
1,122
1,121
1,136
1,283
1,284
1,283
1,283
1,283
1,283
1,269
1,269
1,514
1,514
1,490
1,490
1,490
1,491
0
0
0
0
0
0
0
0
186
1,646
2,816
3,592
3,185
2,428
336
73
12
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,676
0
0
002,676000000000000000012733362,4283,1853,5922,8161,646186000000001,4911,4901,4901,4901,5141,5141,2691,2691,2831,2831,2831,2831,2841,2831,1361,1211,1221,7571,6371,9417,43516,39420,41614,8714,9617,96411,5527,5637,63315,06615,6039,13300000000000000029,649000000000000000
       Net Receivables 
0
16,125
26,847
34,121
91,016
95,256
118,805
103,268
114,839
91,033
95,196
89,357
80,287
79,995
94,030
103,735
80,296
93,576
96,702
96,024
116,270
107,124
103,190
0
139,871
171,756
199,030
392,805
191,933
207,307
500,880
516,072
603,978
528,027
598,986
625,356
738,705
551,897
436,054
447,504
405,852
420,806
434,002
429,047
560,270
578,479
460,353
585,185
406,116
613,386
668,131
610,645
658,759
670,898
635,580
593,967
564,839
618,199
626,063
678,980
628,355
630,808
612,590
147,786
132,900
119,064
110,591
111,746
101,251
109,244
119,686
113,416
116,004
130,596
141,781
163,247
145,294
146,831
157,342
144,865
138,623
124,587
130,857
104,425
107,535
106,393
108,936
104,931
115,162
129,323
127,334
137,544
110,994
120,676
129,306
124,069
105,295
115,351
149,019
149,019115,351105,295124,069129,306120,676110,994137,544127,334129,323115,162104,931108,936106,393107,535104,425130,857124,587138,623144,865157,342146,831145,294163,247141,781130,596116,004113,416119,686109,244101,251111,746110,591119,064132,900147,786612,590630,808628,355678,980626,063618,199564,839593,967635,580670,898658,759610,645668,131613,386406,116585,185460,353578,479560,270429,047434,002420,806405,852447,504436,054551,897738,705625,356598,986528,027603,978516,072500,880207,307191,933392,805199,030171,756139,8710103,190107,124116,27096,02496,70293,57680,296103,73594,03079,99580,28789,35795,19691,033114,839103,268118,80595,25691,01634,12126,84716,1250
       Other Current Assets 
24,611
1,367
1,623
1,678
20,284
24,720
30,912
31,712
27,643
34,860
23,613
24,904
18,148
19,290
18,823
22,046
19,757
21,593
14,795
18,249
19,473
19,084
23,511
62,245
28,786
34,096
32,992
-297,707
36,123
44,225
363,455
399,872
390,628
407,494
407,577
416,284
321,704
314,706
349,168
397,930
330,828
276,452
310,031
252,620
94,485
105,360
248,036
112,483
272,154
94,455
94,262
93,475
94,532
90,609
78,298
58,285
64,309
65,904
65,596
61,503
74,376
66,815
67,467
6,123
4,517
6,102
5,686
7,004
4,839
6,290
5,256
6,220
6,999
9,808
9,696
10,706
9,207
8,506
14,068
9,186
8,969
11,106
14,056
12,819
12,818
12,265
7,652
7,201
6,364
8,126
6,817
8,228
6,946
8,571
7,147
5,989
6,898
8,671
7,547
7,5478,6716,8985,9897,1478,5716,9468,2286,8178,1266,3647,2017,65212,26512,81812,81914,05611,1068,9699,18614,0688,5069,20710,7069,6969,8086,9996,2205,2566,2904,8397,0045,6866,1024,5176,12367,46766,81574,37661,50365,59665,90464,30958,28578,29890,60994,53293,47594,26294,455272,154112,483248,036105,36094,485252,620310,031276,452330,828397,930349,168314,706321,704416,284407,577407,494390,628399,872363,45544,22536,123-297,70732,99234,09628,78662,24523,51119,08419,47318,24914,79521,59319,75722,04618,82319,29018,14824,90423,61334,86027,64331,71230,91224,72020,2841,6781,6231,36724,611
   > Long-term Assets 
0
413,243
494,733
494,868
931,738
958,620
1,104,220
1,088,276
1,025,759
1,029,354
1,041,256
1,683,776
1,692,427
1,695,635
1,680,822
1,672,158
1,661,241
1,657,302
1,673,967
1,749,060
1,752,898
1,762,010
1,780,559
0
1,819,710
1,855,880
1,869,215
1,891,843
1,944,588
1,974,163
5,422,257
5,386,919
5,428,481
5,487,127
5,613,233
4,397,497
4,307,971
3,937,041
3,942,121
3,873,787
3,819,096
3,730,336
3,738,694
3,580,932
3,543,850
3,506,756
3,261,854
3,236,735
3,241,722
3,072,470
3,064,533
3,016,879
3,040,965
3,010,369
3,018,482
3,006,026
3,035,974
3,398,702
3,567,624
3,591,471
3,570,558
3,586,407
3,528,332
2,421,460
2,405,138
2,342,496
2,287,588
2,199,094
2,204,534
2,206,049
2,191,644
2,186,844
2,226,130
2,257,533
2,298,692
2,296,319
2,405,590
2,429,795
2,847,662
2,877,772
2,793,095
2,719,504
2,653,968
2,597,711
2,534,221
2,507,803
2,431,518
2,403,396
2,403,636
2,384,291
2,385,317
2,366,790
2,409,283
2,456,452
2,447,233
2,442,793
2,469,238
2,506,473
3,571,567
3,571,5672,506,4732,469,2382,442,7932,447,2332,456,4522,409,2832,366,7902,385,3172,384,2912,403,6362,403,3962,431,5182,507,8032,534,2212,597,7112,653,9682,719,5042,793,0952,877,7722,847,6622,429,7952,405,5902,296,3192,298,6922,257,5332,226,1302,186,8442,191,6442,206,0492,204,5342,199,0942,287,5882,342,4962,405,1382,421,4603,528,3323,586,4073,570,5583,591,4713,567,6243,398,7023,035,9743,006,0263,018,4823,010,3693,040,9653,016,8793,064,5333,072,4703,241,7223,236,7353,261,8543,506,7563,543,8503,580,9323,738,6943,730,3363,819,0963,873,7873,942,1213,937,0414,307,9714,397,4975,613,2335,487,1275,428,4815,386,9195,422,2571,974,1631,944,5881,891,8431,869,2151,855,8801,819,71001,780,5591,762,0101,752,8981,749,0601,673,9671,657,3021,661,2411,672,1581,680,8221,695,6351,692,4271,683,7761,041,2561,029,3541,025,7591,088,2761,104,220958,620931,738494,868494,733413,2430
       Property Plant Equipment 
469,537
298,303
342,127
343,657
589,625
604,694
691,019
648,059
616,582
624,763
635,740
1,271,944
1,276,794
1,277,154
1,263,207
1,254,331
1,244,777
1,240,840
1,257,487
1,321,806
1,325,783
1,339,317
1,350,462
1,823,100
1,371,104
1,400,978
1,421,919
1,446,510
1,479,058
1,503,432
3,495,237
3,533,505
3,563,528
3,616,355
3,690,747
3,673,866
3,681,265
3,444,643
3,436,559
3,404,354
3,352,654
3,290,207
3,273,752
3,092,652
3,060,273
3,035,154
2,995,714
3,004,452
3,012,581
2,835,059
2,851,115
2,842,031
2,859,422
2,835,847
2,832,962
2,820,272
2,834,188
3,175,249
3,294,933
3,326,892
3,334,161
3,340,635
3,293,366
2,267,788
2,264,098
2,210,986
2,161,603
2,079,099
2,076,409
2,083,355
2,073,753
2,076,927
2,089,026
2,125,287
2,165,845
2,171,038
2,284,373
2,312,392
2,599,002
2,577,299
2,581,079
2,506,277
2,454,862
2,408,910
2,361,149
2,340,804
2,270,482
2,244,017
2,247,250
2,228,540
2,230,755
2,215,959
2,262,356
2,315,961
2,317,283
2,316,079
2,346,352
2,386,550
3,276,248
3,276,2482,386,5502,346,3522,316,0792,317,2832,315,9612,262,3562,215,9592,230,7552,228,5402,247,2502,244,0172,270,4822,340,8042,361,1492,408,9102,454,8622,506,2772,581,0792,577,2992,599,0022,312,3922,284,3732,171,0382,165,8452,125,2872,089,0262,076,9272,073,7532,083,3552,076,4092,079,0992,161,6032,210,9862,264,0982,267,7883,293,3663,340,6353,334,1613,326,8923,294,9333,175,2492,834,1882,820,2722,832,9622,835,8472,859,4222,842,0312,851,1152,835,0593,012,5813,004,4522,995,7143,035,1543,060,2733,092,6523,273,7523,290,2073,352,6543,404,3543,436,5593,444,6433,681,2653,673,8663,690,7473,616,3553,563,5283,533,5053,495,2371,503,4321,479,0581,446,5101,421,9191,400,9781,371,1041,823,1001,350,4621,339,3171,325,7831,321,8061,257,4871,240,8401,244,7771,254,3311,263,2071,277,1541,276,7941,271,944635,740624,763616,582648,059691,019604,694589,625343,657342,127298,303469,537
       Goodwill 
0
0
0
138,673
0
0
0
245,478
243,023
196,419
200,438
180,519
178,712
182,982
205,347
176,629
176,104
176,798
176,725
182,497
183,190
184,757
184,409
184,364
403,124
404,419
404,653
412,122
432,896
435,882
1,461,907
1,455,881
1,458,916
1,460,482
1,514,408
340,626
341,834
194,292
195,518
195,164
195,644
195,452
196,101
196,680
197,203
197,475
0
0
0
0
0
0
0
0
0
0
0
0
3,738
3,738
3,738
3,738
3,738
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
106,928
100,598
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
116,937
116,937000000000000000000100,598106,9280000000000000003,7383,7383,7383,7383,738000000000000197,475197,203196,680196,101195,452195,644195,164195,518194,292341,834340,6261,514,4081,460,4821,458,9161,455,8811,461,907435,882432,896412,122404,653404,419403,124184,364184,409184,757183,190182,497176,725176,798176,104176,629205,347182,982178,712180,519200,438196,419243,023245,478000138,673000
       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
712
0
0
0
45
0
0
0
413
0
0
0
4,490
8,164
9,050
9,487
4,122
1,654
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000001,6544,1229,4879,0508,1644,4900004130004500071200000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
98,575
131,557
130,464
294,358
304,689
364,291
389,436
380,559
380,882
382,237
384,193
387,711
389,223
389,622
390,030
390,371
390,998
392,431
401,144
401,278
401,354
402,881
184,364
181,226
181,098
181,098
181,098
181,098
181,043
375,187
311,457
313,868
310,596
305,443
299,072
283,655
295,385
288,220
273,883
263,722
243,430
268,008
282,428
277,810
265,333
265,845
118,424
229,141
208,029
203,480
84,993
181,246
174,522
185,520
69,243
181,567
203,758
249,976
141,703
232,659
225,528
215,232
100,822
120,351
111,101
105,401
86,697
82,139
77,716
73,303
68,872
64,575
60,390
56,289
52,370
48,546
44,731
70,379
77,471
73,261
69,603
65,636
61,531
57,369
54,684
50,815
47,887
45,374
42,187
39,019
37,077
35,196
33,315
31,681
30,182
28,737
27,293
78,197
78,19727,29328,73730,18231,68133,31535,19637,07739,01942,18745,37447,88750,81554,68457,36961,53165,63669,60373,26177,47170,37944,73148,54652,37056,28960,39064,57568,87273,30377,71682,13986,697105,401111,101120,351100,822215,232225,528232,659141,703249,976203,758181,56769,243185,520174,522181,24684,993203,480208,029229,141118,424265,845265,333277,810282,428268,008243,430263,722273,883288,220295,385283,655299,072305,443310,596313,868311,457375,187181,043181,098181,098181,098181,098181,226184,364402,881401,354401,278401,144392,431390,998390,371390,030389,622389,223387,711384,193382,237380,882380,559389,436364,291304,689294,358130,464131,55798,5750
       Long-term Assets Other 
0
16,365
21,049
20,747
35,622
49,237
48,910
50,781
28,618
23,709
23,279
27,639
27,922
29,258
27,993
27,797
26,093
25,464
24,049
26,110
25,837
21,339
27,216
0
45,482
50,483
42,643
33,211
32,634
34,849
-38,391
86,076
-35,785
-42,262
-38,443
83,933
-28,939
-27,484
-6,555
386
7,076
1,247
833
9,172
8,564
8,794
295
41,929
-33,360
29,382
9,938
40,405
297
-80,687
-89,818
65,656
20,219
19,695
18,977
71,803
-81,480
16,506
15,996
52,805
20,689
20,409
20,584
33,298
45,986
44,978
44,588
36,555
45,811
40,616
40,076
68,789
32,194
30,248
28,192
42,835
42,266
42,594
42,248
41,120
36,463
36,360
37,619
38,195
63,508
43,684
66,542
80,401
68,085
73,614
74,485
55,601
76,402
90,185
98,047
98,04790,18576,40255,60174,48573,61468,08580,40166,54243,68463,50838,19537,61936,36036,46341,12042,24842,59442,26642,83528,19230,24832,19468,78940,07640,61645,81136,55544,58844,97845,98633,29820,58420,40920,68952,80515,99616,506-81,48071,80318,97719,69520,21965,656-89,818-80,68729740,4059,93829,382-33,36041,9292958,7948,5649,1728331,2477,076386-6,555-27,484-28,93983,933-38,443-42,262-35,78586,076-38,39134,84932,63433,21142,64350,48345,482027,21621,33925,83726,11024,04925,46426,09327,79727,99329,25827,92227,63923,27923,70928,61850,78148,91049,23735,62220,74721,04916,3650
> Total Liabilities 
388,239
225,011
277,782
293,239
523,682
534,061
651,597
625,611
576,821
597,209
590,705
1,223,858
1,209,436
1,159,030
1,165,660
1,210,635
1,173,216
1,093,371
1,074,913
1,146,850
1,161,086
1,139,654
1,131,876
1,941,341
1,276,578
1,311,386
1,355,465
1,303,521
1,376,874
1,372,800
3,466,594
3,509,959
3,655,858
3,540,548
3,813,738
3,864,550
3,982,145
3,733,615
3,604,445
3,476,089
3,283,787
3,139,078
3,083,890
2,939,112
2,765,274
2,688,900
2,695,330
2,680,620
2,611,331
2,714,130
2,621,743
2,552,588
2,633,097
2,617,462
2,528,807
2,413,729
2,437,888
2,715,046
2,857,032
2,904,102
2,874,957
2,850,054
2,797,871
1,919,504
1,919,920
1,855,850
1,771,884
1,729,851
1,741,447
1,738,665
1,712,376
1,672,389
1,699,325
1,653,514
1,703,592
1,710,941
1,791,970
1,828,416
2,043,786
2,024,012
2,017,367
1,977,520
1,915,983
1,844,165
1,799,407
1,781,837
1,714,177
1,698,528
1,517,015
1,727,408
1,735,785
1,738,057
1,766,856
1,824,487
1,811,017
1,784,929
1,780,864
1,816,151
2,525,512
2,525,5121,816,1511,780,8641,784,9291,811,0171,824,4871,766,8561,738,0571,735,7851,727,4081,517,0151,698,5281,714,1771,781,8371,799,4071,844,1651,915,9831,977,5202,017,3672,024,0122,043,7861,828,4161,791,9701,710,9411,703,5921,653,5141,699,3251,672,3891,712,3761,738,6651,741,4471,729,8511,771,8841,855,8501,919,9201,919,5042,797,8712,850,0542,874,9572,904,1022,857,0322,715,0462,437,8882,413,7292,528,8072,617,4622,633,0972,552,5882,621,7432,714,1302,611,3312,680,6202,695,3302,688,9002,765,2742,939,1123,083,8903,139,0783,283,7873,476,0893,604,4453,733,6153,982,1453,864,5503,813,7383,540,5483,655,8583,509,9593,466,5941,372,8001,376,8741,303,5211,355,4651,311,3861,276,5781,941,3411,131,8761,139,6541,161,0861,146,8501,074,9131,093,3711,173,2161,210,6351,165,6601,159,0301,209,4361,223,858590,705597,209576,821625,611651,597534,061523,682293,239277,782225,011388,239
   > Total Current Liabilities 
82,157
16,578
33,403
36,648
146,755
140,865
228,303
177,863
111,483
118,630
116,286
126,617
103,055
112,342
124,054
165,338
136,611
135,229
120,972
135,125
154,024
138,161
149,677
352,691
186,929
211,582
239,043
265,209
305,544
280,731
755,303
806,122
914,545
826,687
890,460
917,221
1,008,523
883,296
891,165
837,033
781,146
710,091
737,599
758,203
717,911
673,707
724,266
669,881
654,300
706,378
716,072
774,539
782,423
750,928
733,116
640,706
591,025
589,911
633,217
610,718
571,787
495,962
465,180
135,104
123,158
99,684
113,403
106,528
125,486
118,590
136,396
130,856
142,815
168,126
159,035
150,742
164,790
152,580
167,568
138,743
157,145
120,079
136,324
111,692
134,733
125,550
153,423
125,254
168,310
151,529
194,330
148,571
177,101
142,097
159,375
152,143
153,246
133,192
194,661
194,661133,192153,246152,143159,375142,097177,101148,571194,330151,529168,310125,254153,423125,550134,733111,692136,324120,079157,145138,743167,568152,580164,790150,742159,035168,126142,815130,856136,396118,590125,486106,528113,40399,684123,158135,104465,180495,962571,787610,718633,217589,911591,025640,706733,116750,928782,423774,539716,072706,378654,300669,881724,266673,707717,911758,203737,599710,091781,146837,033891,165883,2961,008,523917,221890,460826,687914,545806,122755,303280,731305,544265,209239,043211,582186,929352,691149,677138,161154,024135,125120,972135,229136,611165,338124,054112,342103,055126,617116,286118,630111,483177,863228,303140,865146,75536,64833,40316,57882,157
       Short-term Debt 
0
1,400
1,991
3,097
3,452
10,146
60,872
3,724
3,801
4,385
4,267
5,702
4,322
8,005
13,264
10,592
14,369
1,435
8,386
10,118
20,400
25,453
25,200
0
19,451
19,454
19,572
4,888
15,078
14,986
3,051
997
177
91
85
101
99
102
102
321,412
298,264
288,039
315,396
330,551
304,292
279,164
301,158
279,054
272,279
226,028
273,989
267,448
266,487
268,158
305,664
275,575
258,341
248,780
296,895
254,801
225,693
209,531
229,690
75,445
0
0
0
79,924
65,645
66,678
79,603
70,982
74,198
67,152
74,879
78,997
80,110
82,687
456
67,252
4,317
4,747
4,767
72,184
4,771
3,853
2,581
81,267
0
-6,455
0
3,244
0
0
0
3,160
0
0
0
0003,1600003,2440-6,455081,2672,5813,8534,77172,1844,7674,7474,31767,25245682,68780,11078,99774,87967,15274,19870,98279,60366,67865,64579,92400075,445229,690209,531225,693254,801296,895248,780258,341275,575305,664268,158266,487267,448273,989226,028272,279279,054301,158279,164304,292330,551315,396288,039298,264321,4121021029910185911779973,05114,98615,0784,88819,57219,45419,451025,20025,45320,40010,1188,3861,43514,36910,59213,2648,0054,3225,7024,2674,3853,8013,72460,87210,1463,4523,0971,9911,4000
       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
4,958
0
0
0
4,608
0
0
0
3,226
0
1,443,973
1,297
134
1,427,052
1,458,863
0
0
2,700
0
456
593
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000059345602,700001,458,8631,427,0521341,2971,443,97303,2260004,6080004,95800000000000000000000000000000000000000000000000000000000000
       Accounts payable 
32,616
15,178
15,694
20,371
143,303
130,719
167,431
174,139
42,961
43,773
53,104
46,183
43,210
36,669
44,682
52,481
44,948
44,992
49,801
40,700
57,942
48,374
44,199
92,980
64,538
78,953
85,759
231,031
94,895
105,008
328,017
309,132
400,204
369,886
396,700
374,662
218,829
165,381
150,421
131,337
291,027
145,100
165,264
157,206
162,968
166,049
201,129
216,327
215,290
350,212
198,763
232,165
267,060
264,898
194,204
177,289
192,185
199,373
194,923
203,306
183,917
166,787
152,004
52,430
121,120
97,361
110,683
32,529
56,086
47,647
52,682
54,585
59,948
91,818
70,950
54,939
71,252
58,759
62,510
60,215
62,289
35,545
29,021
30,819
35,190
45,096
44,685
38,920
70,878
78,108
89,602
64,324
78,999
65,333
52,000
61,026
48,717
43,976
70,120
70,12043,97648,71761,02652,00065,33378,99964,32489,60278,10870,87838,92044,68545,09635,19030,81929,02135,54562,28960,21562,51058,75971,25254,93970,95091,81859,94854,58552,68247,64756,08632,529110,68397,361121,12052,430152,004166,787183,917203,306194,923199,373192,185177,289194,204264,898267,060232,165198,763350,212215,290216,327201,129166,049162,968157,206165,264145,100291,027131,337150,421165,381218,829374,662396,700369,886400,204309,132328,017105,00894,895231,03185,75978,95364,53892,98044,19948,37457,94240,70049,80144,99244,94852,48144,68236,66943,21046,18353,10443,77342,961174,139167,431130,719143,30320,37115,69415,17832,616
       Other Current Liabilities 
33,460
40,437
15,718
13,180
75,853
58,855
157,839
199,864
64,721
70,472
58,915
74,732
55,523
67,668
66,108
57,291
51,698
61,389
45,787
57,284
43,481
42,680
48,592
227,454
64,379
47,833
56,620
224,847
71,136
67,936
424,235
454,345
514,164
456,710
493,675
349,902
543,470
477,006
501,410
499,536
324,289
143,762
119,123
146,164
136,055
113,130
91,410
90,344
82,635
20,102
140,629
15,445
9,782
9,657
2,364
6,607
2,113
2,215
2,037
7,024
1,771
929
677
5,028
2,038
2,323
2,720
56,806
297
297
297
431
297
297
297
297
269
269
94,938
593
86,015
78,936
103,296
4,809
96,444
77,376
104,753
1,250
90,168
66,966
97,021
66,807
92,213
71,503
101,101
78,221
98,751
83,555
119,303
119,30383,55598,75178,221101,10171,50392,21366,80797,02166,96690,1681,250104,75377,37696,4444,809103,29678,93686,01559394,93826926929729729729743129729729756,8062,7202,3232,0385,0286779291,7717,0242,0372,2152,1136,6072,3649,6579,78215,445140,62920,10282,63590,34491,410113,130136,055146,164119,123143,762324,289499,536501,410477,006543,470349,902493,675456,710514,164454,345424,23567,93671,136224,84756,62047,83364,379227,45448,59242,68043,48157,28445,78761,38951,69857,29166,10867,66855,52374,73258,91570,47264,721199,864157,83958,85575,85313,18015,71840,43733,460
   > Long-term Liabilities 
0
208,433
244,379
256,591
376,927
393,196
423,294
447,748
465,338
478,579
474,419
1,097,241
1,106,381
1,046,688
1,041,606
1,045,297
1,036,605
958,142
953,941
1,011,725
1,007,062
1,001,493
982,199
0
1,089,649
1,099,804
1,116,422
1,038,312
1,071,330
1,092,069
2,711,291
2,703,837
2,741,313
2,713,861
2,923,278
2,947,329
2,973,622
2,850,319
2,713,280
2,639,056
2,502,641
2,428,987
2,346,291
2,180,909
2,047,363
2,015,193
1,971,064
2,010,739
1,957,031
2,007,752
1,905,671
1,778,049
1,850,674
1,866,534
1,795,691
1,773,023
1,846,863
2,125,135
2,223,815
2,293,384
2,303,170
2,354,092
2,332,691
1,784,400
1,796,762
1,756,166
1,658,481
1,623,323
1,615,961
1,620,075
1,575,980
1,541,533
1,556,510
1,485,388
1,544,557
1,560,199
1,627,180
1,675,836
1,876,218
1,885,269
1,860,222
1,857,441
1,779,659
1,732,473
1,664,674
1,656,287
1,560,754
1,573,274
1,517,015
1,575,879
1,541,455
1,589,486
1,589,755
1,682,390
1,651,642
1,632,786
1,627,618
1,682,959
2,330,851
2,330,8511,682,9591,627,6181,632,7861,651,6421,682,3901,589,7551,589,4861,541,4551,575,8791,517,0151,573,2741,560,7541,656,2871,664,6741,732,4731,779,6591,857,4411,860,2221,885,2691,876,2181,675,8361,627,1801,560,1991,544,5571,485,3881,556,5101,541,5331,575,9801,620,0751,615,9611,623,3231,658,4811,756,1661,796,7621,784,4002,332,6912,354,0922,303,1702,293,3842,223,8152,125,1351,846,8631,773,0231,795,6911,866,5341,850,6741,778,0491,905,6712,007,7521,957,0312,010,7391,971,0642,015,1932,047,3632,180,9092,346,2912,428,9872,502,6412,639,0562,713,2802,850,3192,973,6222,947,3292,923,2782,713,8612,741,3132,703,8372,711,2911,092,0691,071,3301,038,3121,116,4221,099,8041,089,6490982,1991,001,4931,007,0621,011,725953,941958,1421,036,6051,045,2971,041,6061,046,6881,106,3811,097,241474,419478,579465,338447,748423,294393,196376,927256,591244,379208,4330
       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
2,081,333
1,971,309
1,897,147
1,739,583
1,704,200
1,709,024
1,773,039
1,709,451
1,803,906
1,705,638
1,564,923
1,629,654
1,642,847
1,564,308
1,502,155
1,585,423
1,852,568
1,957,733
2,026,902
2,047,575
2,089,762
2,075,904
1,588,465
1,600,210
1,562,542
1,471,382
1,441,724
1,436,357
1,442,652
1,392,947
1,417,053
1,427,052
1,458,863
1,515,679
1,529,501
1,582,217
1,628,814
1,825,475
1,842,549
1,811,455
1,807,937
1,731,459
1,688,867
1,619,238
1,612,490
1,516,135
1,530,825
1,517,015
1,532,438
1,498,895
1,548,334
1,547,274
1,639,239
0
0
0
0
0
000001,639,2391,547,2741,548,3341,498,8951,532,4381,517,0151,530,8251,516,1351,612,4901,619,2381,688,8671,731,4591,807,9371,811,4551,842,5491,825,4751,628,8141,582,2171,529,5011,515,6791,458,8631,427,0521,417,0531,392,9471,442,6521,436,3571,441,7241,471,3821,562,5421,600,2101,588,4652,075,9042,089,7622,047,5752,026,9021,957,7331,852,5681,585,4231,502,1551,564,3081,642,8471,629,6541,564,9231,705,6381,803,9061,709,4511,773,0391,709,0241,704,2001,739,5831,897,1471,971,3092,081,33300000000000000000000000000000000000000000
       Capital Lease Obligations Min Short Term Debt
0
-1,400
-1,991
-3,097
-3,452
-10,146
-60,872
-3,724
-3,801
-4,385
-4,267
-5,702
-4,322
-8,005
-13,264
-10,592
-14,369
-1,435
-8,386
-10,118
-20,400
-25,453
-25,200
0
-19,451
-19,454
-19,572
-4,888
-15,078
-14,986
-3,051
-997
-177
-91
-85
-101
-99
-102
-102
-321,412
-298,264
-288,039
-315,396
-330,551
-304,292
-279,164
-301,158
-279,054
-272,279
-226,028
-273,989
-267,448
-266,487
-268,158
-305,664
-275,575
-258,341
-248,780
-296,895
-254,801
-225,693
-209,531
-229,690
-75,445
0
0
0
-79,924
-65,645
-66,678
-79,603
-70,982
-74,198
-67,152
-74,879
-78,997
-62,909
-66,040
16,398
-51,158
12,867
13,246
13,008
-55,259
12,170
12,593
13,873
-65,327
15,448
21,442
14,286
11,617
14,170
13,466
12,928
9,111
12,364
12,391
12,536
12,53612,39112,3649,11112,92813,46614,17011,61714,28621,44215,448-65,32713,87312,59312,170-55,25913,00813,24612,867-51,15816,398-66,040-62,909-78,997-74,879-67,152-74,198-70,982-79,603-66,678-65,645-79,924000-75,445-229,690-209,531-225,693-254,801-296,895-248,780-258,341-275,575-305,664-268,158-266,487-267,448-273,989-226,028-272,279-279,054-301,158-279,164-304,292-330,551-315,396-288,039-298,264-321,412-102-102-99-101-85-91-177-997-3,051-14,986-15,078-4,888-19,572-19,454-19,4510-25,200-25,453-20,400-10,118-8,386-1,435-14,369-10,592-13,264-8,005-4,322-5,702-4,267-4,385-3,801-3,724-60,872-10,146-3,452-3,097-1,991-1,4000
       Long-term Liabilities Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
200,336
199,979
163,338
147,249
136,507
122,517
112,853
101,222
94,372
87,102
92,192
84,371
79,318
72,928
72,515
64,322
64,703
67,156
79,037
81,455
86,733
102,452
17,369
21,800
20,287
18,675
14,485
24,569
26,717
26,089
26,537
26,919
23,957
26,033
27,856
40,774
42,574
46,422
41,431
47,910
48,487
47,519
42,881
19,931
18,722
43,818
41,313
41,195
42,109
41,484
40,298
41,547
42,061
24,874
22,857
24,834
26,434
32,922
32,92226,43424,83422,85724,87442,06141,54740,29841,48442,10941,19541,31343,81818,72219,93142,88147,51948,48747,91041,43146,42242,57440,77427,85626,03323,95726,91926,53726,08926,71724,56914,48518,67520,28721,80017,369102,45286,73381,45579,03767,15664,70364,32272,51572,92879,31884,37192,19287,10294,372101,222112,853122,517136,507147,249163,338199,979200,33600000000000000000000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
147,318
175,003
120,424
160,531
174,486
139,523
124,847
146,358
109,474
112,931
120,934
136,649
144,369
158,455
198,353
197,118
207,864
198,926
187,445
174,140
177,597
154,335
178,566
174,752
173,337
168,424
167,114
155,035
150,706
156,944
97,943
102,539
2,568
2,845
2,842
4,189
4,448
4,321
1,289
857
1,017
681
725
33,638
24,661
801
1,136
1,177
1,332
1,076
854
934
1,090
37,954
0
0
0
0
000037,9541,0909348541,0761,3321,1771,13680124,66133,6387256811,0178571,2894,3214,4484,1892,8422,8452,568102,53997,943156,944150,706155,035167,114168,424173,337174,752178,566154,335177,597174,140187,445198,926207,864197,118198,353158,455144,369136,649120,934112,931109,474146,358124,847139,523174,486160,531120,424175,003147,31800000000000000000000000000000000000000000
> Total Stockholder Equity
383,984
220,803
261,678
265,393
652,574
664,337
733,123
745,712
700,344
703,222
708,073
722,857
744,451
750,515
762,866
779,800
799,235
813,508
832,604
856,334
861,672
876,026
908,605
909,782
861,278
904,308
927,662
916,430
935,856
986,075
3,151,359
3,162,260
3,186,342
3,239,728
3,239,237
2,043,786
1,980,704
1,570,256
1,606,444
1,639,997
1,654,724
1,665,379
1,713,583
1,609,448
1,679,860
1,712,861
1,490,396
1,437,236
1,500,005
1,351,212
1,476,314
1,478,613
1,561,250
1,578,980
1,631,507
1,662,090
1,702,787
1,770,231
1,793,778
1,797,260
1,809,730
1,826,533
1,816,737
733,910
724,711
739,371
745,493
718,966
721,282
733,091
735,329
777,049
782,280
830,725
827,798
841,574
842,292
832,890
1,057,018
1,085,963
999,472
950,873
949,685
935,557
923,124
913,821
904,047
891,438
872,323
873,918
869,816
860,693
853,050
855,533
861,093
871,021
882,080
894,496
1,290,736
1,290,736894,496882,080871,021861,093855,533853,050860,693869,816873,918872,323891,438904,047913,821923,124935,557949,685950,873999,4721,085,9631,057,018832,890842,292841,574827,798830,725782,280777,049735,329733,091721,282718,966745,493739,371724,711733,9101,816,7371,826,5331,809,7301,797,2601,793,7781,770,2311,702,7871,662,0901,631,5071,578,9801,561,2501,478,6131,476,3141,351,2121,500,0051,437,2361,490,3961,712,8611,679,8601,609,4481,713,5831,665,3791,654,7241,639,9971,606,4441,570,2561,980,7042,043,7863,239,2373,239,7283,186,3423,162,2603,151,359986,075935,856916,430927,662904,308861,278909,782908,605876,026861,672856,334832,604813,508799,235779,800762,866750,515744,451722,857708,073703,222700,344745,712733,123664,337652,574265,393261,678220,803383,984
   Common Stock
29
133
147
147
285
285
306
306
306
307
308
307
308
308
308
308
313
314
315
49
320
321
49
102
324
327
328
331
332
333
662
666
670
672
671
672
680
681
681
682
689
690
690
691
699
699
700
704
711
712
712
713
722
723
724
725
733
736
737
738
745
745
745
750
762
762
762
762
768
768
769
769
778
1,355
1,356
1,358
1,369
1,369
1,586
1,587
1,598
1,598
1,599
1,600
1,613
1,613
1,614
1,615
1,629
1,633
1,633
1,634
1,649
1,649
1,649
1,650
1,657
1,658
1,854
1,8541,6581,6571,6501,6491,6491,6491,6341,6331,6331,6291,6151,6141,6131,6131,6001,5991,5981,5981,5871,5861,3691,3691,3581,3561,355778769769768768762762762762750745745745738737736733725724723722713712712711704700699699691690690689682681681680672671672670666662333332331328327324102493213204931531431330830830830830730830730630630628528514714713329
   Retained Earnings 
112,137
-18,841
-17,088
-13,958
-12,304
-1,759
11,034
24,785
37,104
47,455
55,115
63,697
70,622
68,653
77,953
89,685
101,409
113,194
125,384
146,936
135,019
153,155
178,261
0
211,263
233,079
258,039
278,044
291,319
316,486
-127,212
-68,733
-19,362
2,298
39,331
-1,016,082
-1,075,496
-1,606,266
-1,588,074
-1,565,489
-1,548,827
-1,531,301
-1,549,286
-1,667,314
-1,697,344
-1,725,370
-1,941,344
-2,007,922
-2,002,427
-2,155,035
-2,041,669
-2,047,408
-1,997,203
-1,987,868
-1,946,891
-1,924,244
-1,901,637
-1,899,261
-1,875,268
-1,866,397
-1,844,595
-1,856,387
-1,873,115
-2,013,799
-2,152,609
-2,163,797
-2,180,144
-2,227,214
-2,246,276
-2,261,497
-2,280,268
-2,241,243
-2,238,800
-2,252,349
-2,259,489
-2,263,677
-2,261,452
-2,267,235
-2,268,890
-2,244,877
-2,328,069
-2,380,626
-2,384,602
-2,401,988
-2,419,974
-2,433,553
-2,446,755
-2,463,114
-2,484,066
-2,489,814
-2,497,002
-2,509,133
-2,516,500
-2,515,351
-2,508,743
-2,499,931
-2,485,399
-2,476,793
-2,467,142
-2,467,142-2,476,793-2,485,399-2,499,931-2,508,743-2,515,351-2,516,500-2,509,133-2,497,002-2,489,814-2,484,066-2,463,114-2,446,755-2,433,553-2,419,974-2,401,988-2,384,602-2,380,626-2,328,069-2,244,877-2,268,890-2,267,235-2,261,452-2,263,677-2,259,489-2,252,349-2,238,800-2,241,243-2,280,268-2,261,497-2,246,276-2,227,214-2,180,144-2,163,797-2,152,609-2,013,799-1,873,115-1,856,387-1,844,595-1,866,397-1,875,268-1,899,261-1,901,637-1,924,244-1,946,891-1,987,868-1,997,203-2,047,408-2,041,669-2,155,035-2,002,427-2,007,922-1,941,344-1,725,370-1,697,344-1,667,314-1,549,286-1,531,301-1,548,827-1,565,489-1,588,074-1,606,266-1,075,496-1,016,08239,3312,298-19,362-68,733-127,212316,486291,319278,044258,039233,079211,2630178,261153,155135,019146,936125,384113,194101,40989,68577,95368,65370,62263,69755,11547,45537,10424,78511,034-1,759-12,304-13,958-17,088-18,841112,137
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,446,980
3,494,390
3,500,292
3,580,778
3,635,497
3,641,147
3,645,332
3,697,828
3,701,986
3,705,515
3,710,758
3,751,992
3,757,740
3,761,857
3,769,429
3,791,542
3,729,172
3,727,561
3,715,586
3,721,241
3,746,106
3,749,162
2,944,897
2,952,701
2,979,165
3,000,972
3,021,040
3,044,043
3,070,880
3,090,785
3,093,058
3,094,881
3,150,118
3,154,058
3,177,982
3,180,546
3,182,247
3,410,378
3,412,509
3,415,784
3,419,512
3,422,324
3,424,624
3,430,910
3,434,224
3,437,298
3,440,059
3,443,261
3,450,603
3,453,720
3,456,777
3,460,259
3,463,668
0
0
0
0
0
000003,463,6683,460,2593,456,7773,453,7203,450,6033,443,2613,440,0593,437,2983,434,2243,430,9103,424,6243,422,3243,419,5123,415,7843,412,5093,410,3783,182,2473,180,5463,177,9823,154,0583,150,1183,094,8813,093,0583,090,7853,070,8803,044,0433,021,0403,000,9722,979,1652,952,7012,944,8973,749,1623,746,1063,721,2413,715,5863,727,5613,729,1723,791,5423,769,4293,761,8573,757,7403,751,9923,710,7583,705,5153,701,9863,697,8283,645,3323,641,1473,635,4973,580,7783,500,2923,494,3903,446,98000000000000000000000000000000000000000000
   Treasury Stock0000000000-88,501-86,138-86,082-85,419-85,415-83,673-83,663-82,703-82,668-81,869-81,869-80,719-80,719-79,862-78,460-77,773-77,773-76,732-76,152-76,124-76,124-73,944-73,389-73,178-73,168-72,429-72,215-72,180-72,122-68,532-83,615-90,409-219,247-213,898-212,953-212,874-212,727-209,359-208,829-208,779-208,694-206,937-206,452-206,411-206,362-203,996-203,945-203,906-203,605-201,935-201,978-201,484-201,352-200,959-150,900-100,972-99,998-99,998-49,997-3,970-3,970-3,970-3,970-3,970-3,970-3,963-3,790-7,698-7,635-7,307-3,900-2,325-2,325-2,325-2,325-2,325-2,325-2,325-2,325-717-717-717-717-717-717-717-277-626-1,145
   Other Stockholders Equity 
0
239,511
278,619
279,204
663,748
664,119
722,569
722,362
722,897
723,642
722,804
723,675
724,474
725,168
725,670
726,221
734,113
737,259
739,116
731,481
737,293
753,470
744,128
0
657,275
670,472
674,095
1,100,760
656,042
662,154
3,250,238
3,217,323
3,223,507
3,232,555
3,193,787
3,153,963
3,158,973
3,222,525
3,228,236
3,232,683
3,236,957
3,243,074
3,290,445
3,296,296
3,374,416
3,429,086
3,434,695
3,438,395
3,489,134
3,493,207
3,496,686
3,501,399
3,539,265
3,544,866
3,548,904
3,555,531
3,572,295
3,638,763
3,643,946
3,647,054
3,649,119
3,673,926
3,676,947
2,748,529
-2,975
-3,581
-2,708
2,947,096
2,967,919
2,994,756
3,014,633
3,016,326
3,017,108
3,072,345
3,075,598
3,098,120
3,099,827
3,101,528
3,328,509
3,330,640
3,333,116
3,336,809
3,338,661
3,340,951
3,345,495
3,348,805
3,351,216
3,353,921
3,354,760
3,362,099
3,365,185
3,368,192
3,367,901
3,369,235
3,368,187
3,369,302
3,365,822
3,369,631
3,756,024
3,756,0243,369,6313,365,8223,369,3023,368,1873,369,2353,367,9013,368,1923,365,1853,362,0993,354,7603,353,9213,351,2163,348,8053,345,4953,340,9513,338,6613,336,8093,333,1163,330,6403,328,5093,101,5283,099,8273,098,1203,075,5983,072,3453,017,1083,016,3263,014,6332,994,7562,967,9192,947,096-2,708-3,581-2,9752,748,5293,676,9473,673,9263,649,1193,647,0543,643,9463,638,7633,572,2953,555,5313,548,9043,544,8663,539,2653,501,3993,496,6863,493,2073,489,1343,438,3953,434,6953,429,0863,374,4163,296,2963,290,4453,243,0743,236,9573,232,6833,228,2363,222,5253,158,9733,153,9633,193,7873,232,5553,223,5073,217,3233,250,238662,154656,0421,100,760674,095670,472657,2750744,128753,470737,293731,481739,116737,259734,113726,221725,670725,168724,474723,675722,804723,642722,897722,362722,569664,119663,748279,204278,619239,5110



5.3. Balance Sheets

Currency in USD. All numbers in thousands.