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

Adtalem Global Education Inc
Buy, Hold or Sell?

Let's analyze Adtalem together

I guess you are interested in Adtalem Global Education 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 Adtalem Global Education 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 Adtalem Global Education Inc

I send you an email if I find something interesting about Adtalem Global Education Inc.

1. Quick Overview

1.1. Quick analysis of Adtalem (30 sec.)










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

How much money do you get?

How much money do you get?
$0.00
When do you have the money?
1 year
How often do you get paid?
30.0%

What is your share worth?

Current worth
$35.54
Expected worth in 1 year
$38.40
How sure are you?
70.0%

+ What do you gain per year?

Total Gains per Share
$2.86
Return On Investment
3.2%

For what price can you sell your share?

Current Price per Share
$88.75
Expected price per share
$77.83 - $92.93
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Adtalem (5 min.)




Live pricePrice per Share (EOD)
$88.75
Intrinsic Value Per Share
$21.83 - $105.91
Total Value Per Share
$57.37 - $141.45

2.2. Growth of Adtalem (5 min.)




Is Adtalem growing?

Current yearPrevious yearGrowGrow %
How rich?$1.3b$1.4b-$104.9m-7.7%

How much money is Adtalem making?

Current yearPrevious yearGrowGrow %
Making money$43m$25.8m$17.2m40.0%
Net Profit Margin10.5%7.1%--

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

2.3. Financial Health of Adtalem (5 min.)




2.4. Comparing to competitors in the Education & Training Services industry (5 min.)




  Industry Rankings (Education & Training Services)  


Richest
#7 / 119

Most Revenue
#12 / 119

Most Profit
#18 / 119
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of Adtalem is $88.75. 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 Adtalem.
  • 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 Adtalem, 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 $35.54. Based on the TTM, the Book Value Change Per Share is $0.71 per quarter. Based on the YOY, the Book Value Change Per Share is $0.02 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is $0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Adtalem.

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 Eps1.181.3%1.091.2%0.560.6%0.630.7%0.470.5%
Usd Book Value Change Per Share0.070.1%0.710.8%0.020.0%0.590.7%0.300.3%
Usd Dividend Per Share0.000.0%0.000.0%0.871.0%0.180.2%0.120.1%
Usd Total Gains Per Share0.070.1%0.710.8%0.891.0%0.770.9%0.420.5%
Usd Price Per Share75.48-63.51-37.83-40.07-38.15-
Price to Earnings Ratio15.99-14.55-21.74-29.76-21.79-
Price-to-Total Gains Ratio1,142.77-258.14--258.12-14.63-40.93-
Price to Book Ratio2.12-1.84-1.15-1.34-1.41-
Price-to-Total Gains Ratio1,142.77-258.14--258.12-14.63-40.93-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share88.75
Number of shares11
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.18
Usd Book Value Change Per Share0.710.59
Usd Total Gains Per Share0.710.77
Gains per Quarter (11 shares)7.868.47
Gains per Year (11 shares)31.4433.87
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10312182624
206352165258
309483237892
4012611431104126
5015714539130160
6018917647156194
7022020755182228
8025223863208262
9028326970234296
10031430078261330

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%34.06.00.085.0%125.08.00.094.0%
Book Value Change Per Share3.01.00.075.0%8.04.00.066.7%14.06.00.070.0%28.012.00.070.0%112.021.00.084.2%
Dividend per Share0.00.04.00.0%3.00.09.025.0%3.00.017.015.0%12.00.028.030.0%42.00.091.031.6%
Total Gains per Share3.01.00.075.0%8.04.00.066.7%14.06.00.070.0%28.012.00.070.0%112.021.00.084.2%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

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

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--0.0660.715-91%0.024+171%0.592-89%0.297-78%
Book Value Per Share--35.54034.479+3%32.925+8%29.576+20%27.035+31%
Current Ratio--0.9380.876+7%1.105-15%1.553-40%1.538-39%
Debt To Asset Ratio--0.5070.503+1%0.481+5%0.5070%0.405+25%
Debt To Equity Ratio--1.0271.014+1%0.930+10%1.075-4%0.760+35%
Dividend Per Share----0%0.870-100%0.178-100%0.125-100%
Enterprise Value--1788990320.0001345995080.000+33%585657345.000+205%709087715.000+152%1296483858.125+38%
Eps--1.1801.092+8%0.564+109%0.634+86%0.470+151%
Ev To Ebitda Ratio--4.8383.539+37%2.022+139%2.386+103%4.944-2%
Ev To Sales Ratio--1.0720.823+30%0.399+168%0.537+99%0.901+19%
Free Cash Flow Per Share--2.0171.539+31%0.948+113%0.731+176%0.640+215%
Free Cash Flow To Equity Per Share--1.1450.027+4095%-0.644+156%0.065+1661%0.206+457%
Gross Profit Margin--1.000-0.183+118%-2.248+325%-4.169+517%-2.178+318%
Intrinsic Value_10Y_max--105.906--------
Intrinsic Value_10Y_min--21.828--------
Intrinsic Value_1Y_max--4.576--------
Intrinsic Value_1Y_min--2.511--------
Intrinsic Value_3Y_max--18.349--------
Intrinsic Value_3Y_min--7.309--------
Intrinsic Value_5Y_max--37.669--------
Intrinsic Value_5Y_min--11.812--------
Market Cap3327308500.000+11%2951947320.0002506549080.000+18%1682276095.000+75%1838866465.000+61%2049632108.125+44%
Net Profit Margin--0.1110.105+5%0.071+57%0.025+350%0.036+203%
Operating Margin--0.1750.176-1%0.114+53%0.131+33%0.127+37%
Operating Ratio--0.8320.823+1%0.861-3%0.843-1%0.854-3%
Pb Ratio2.497+15%2.1241.836+16%1.149+85%1.341+58%1.411+51%
Pe Ratio18.796+15%15.98614.551+10%21.738-26%29.758-46%21.790-27%
Price Per Share88.750+15%75.48063.510+19%37.828+100%40.072+88%38.152+98%
Price To Free Cash Flow Ratio10.998+15%9.3530.294+3083%3.231+189%-0.522+106%-0.091+101%
Price To Total Gains Ratio1343.678+15%1142.770258.137+343%-258.121+123%14.626+7713%40.932+2692%
Quick Ratio--0.8150.777+5%0.909-10%1.079-24%1.184-31%
Return On Assets--0.0160.016+4%0.009+80%0.004+354%0.006+172%
Return On Equity--0.0330.032+5%0.017+91%0.008+323%0.010+229%
Total Gains Per Share--0.0660.715-91%0.894-93%0.770-91%0.422-84%
Usd Book Value--1389952000.0001362362250.000+2%1467276500.000-5%1377604500.000+1%1458105700.000-5%
Usd Book Value Change Per Share--0.0660.715-91%0.024+171%0.592-89%0.297-78%
Usd Book Value Per Share--35.54034.479+3%32.925+8%29.576+20%27.035+31%
Usd Dividend Per Share----0%0.870-100%0.178-100%0.125-100%
Usd Enterprise Value--1788990320.0001345995080.000+33%585657345.000+205%709087715.000+152%1296483858.125+38%
Usd Eps--1.1801.092+8%0.564+109%0.634+86%0.470+151%
Usd Free Cash Flow--78902000.00060286250.000+31%41174000.000+92%32055600.000+146%33163550.000+138%
Usd Free Cash Flow Per Share--2.0171.539+31%0.948+113%0.731+176%0.640+215%
Usd Free Cash Flow To Equity Per Share--1.1450.027+4095%-0.644+156%0.065+1661%0.206+457%
Usd Market Cap3327308500.000+11%2951947320.0002506549080.000+18%1682276095.000+75%1838866465.000+61%2049632108.125+44%
Usd Price Per Share88.750+15%75.48063.510+19%37.828+100%40.072+88%38.152+98%
Usd Profit--46165000.00043074000.000+7%25853000.000+79%11346900.000+307%15220300.000+203%
Usd Revenue--417400000.000408301750.000+2%366467500.000+14%340489150.000+23%368245525.000+13%
Usd Total Gains Per Share--0.0660.715-91%0.894-93%0.770-91%0.422-84%
 EOD+4 -4MRQTTM+26 -12YOY+28 -125Y+29 -1110Y+25 -15

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1518.796
Price to Book Ratio (EOD)Between0-12.497
Net Profit Margin (MRQ)Greater than00.111
Operating Margin (MRQ)Greater than00.175
Quick Ratio (MRQ)Greater than10.815
Current Ratio (MRQ)Greater than10.938
Debt to Asset Ratio (MRQ)Less than10.507
Debt to Equity Ratio (MRQ)Less than11.027
Return on Equity (MRQ)Greater than0.150.033
Return on Assets (MRQ)Greater than0.050.016
Total3/10 (30.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5053.520
Ma 20Greater thanMa 5089.685
Ma 50Greater thanMa 10082.858
Ma 100Greater thanMa 20078.475
OpenGreater thanClose89.120
Total5/5 (100.0%)

4. In-depth Analysis

4.1 About Adtalem Global Education Inc

Adtalem Global Education Inc. engages in the provision of workforce solutions worldwide. It operates through three segments: Chamberlain, Walden, and Medical and Veterinary. The company offers degree and non-degree programs, including bachelor's, master's, and doctoral degrees, as well as online certificates in the medical, nursing, health professions and veterinary postsecondary education, counseling, business, psychology, public health, social work and human services, public administration and public policy, and criminal justice industries. It operates Chamberlain University, Walden University, American University of the Caribbean School of Medicine, Ross University School of Medicine, and Ross University School of Veterinary Medicine. The company was formerly known as DeVry Education Group Inc. and changed its name to Adtalem Global Education Inc. in May 2017. Adtalem Global Education Inc. was incorporated in 1987 and is based in Chicago, Illinois.

Fundamental data was last updated by Penke on 2024-12-07 15:43:04.

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 inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just not 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 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 underpriced.
Based on the earnings, the company is underpriced.
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 Adtalem earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Adtalem to the Education & Training Services industry mean.
  • A Net Profit Margin of 11.1% means that $0.11 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Adtalem Global Education Inc:

  • The MRQ is 11.1%. The company is making a huge profit. +2
  • The TTM is 10.5%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ11.1%TTM10.5%+0.5%
TTM10.5%YOY7.1%+3.5%
TTM10.5%5Y2.5%+8.1%
5Y2.5%10Y3.6%-1.2%
Compared to industry (Education & Training Services)
PeriodCompanyIndustry (mean)+/- 
MRQ11.1%4.2%+6.9%
TTM10.5%4.2%+6.3%
YOY7.1%3.6%+3.5%
5Y2.5%-1.7%+4.2%
10Y3.6%1.7%+1.9%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Adtalem to the Education & Training Services industry mean.
  • 1.6% Return on Assets means that Adtalem generated $0.02 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Adtalem Global Education Inc:

  • The MRQ is 1.6%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.6%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.6%TTM1.6%+0.1%
TTM1.6%YOY0.9%+0.7%
TTM1.6%5Y0.4%+1.2%
5Y0.4%10Y0.6%-0.2%
Compared to industry (Education & Training Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6%0.9%+0.7%
TTM1.6%0.7%+0.9%
YOY0.9%0.7%+0.2%
5Y0.4%-0.2%+0.6%
10Y0.6%0.7%-0.1%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Adtalem to the Education & Training Services industry mean.
  • 3.3% Return on Equity means Adtalem generated $0.03 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Adtalem Global Education Inc:

  • The MRQ is 3.3%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 3.2%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ3.3%TTM3.2%+0.2%
TTM3.2%YOY1.7%+1.4%
TTM3.2%5Y0.8%+2.4%
5Y0.8%10Y1.0%-0.2%
Compared to industry (Education & Training Services)
PeriodCompanyIndustry (mean)+/- 
MRQ3.3%2.0%+1.3%
TTM3.2%1.4%+1.8%
YOY1.7%1.0%+0.7%
5Y0.8%-0.1%+0.9%
10Y1.0%1.3%-0.3%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Adtalem Global Education Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Adtalem is operating .

  • Measures how much profit Adtalem 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 Adtalem to the Education & Training Services industry mean.
  • An Operating Margin of 17.5% means the company generated $0.17  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Adtalem Global Education Inc:

  • The MRQ is 17.5%. The company is operating efficient. +1
  • The TTM is 17.6%. The company is operating efficient. +1
Trends
Current periodCompared to+/- 
MRQ17.5%TTM17.6%-0.2%
TTM17.6%YOY11.4%+6.2%
TTM17.6%5Y13.1%+4.5%
5Y13.1%10Y12.7%+0.4%
Compared to industry (Education & Training Services)
PeriodCompanyIndustry (mean)+/- 
MRQ17.5%5.5%+12.0%
TTM17.6%5.6%+12.0%
YOY11.4%4.9%+6.5%
5Y13.1%3.7%+9.4%
10Y12.7%6.8%+5.9%
4.3.2.2. Operating Ratio

Measures how efficient Adtalem is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Education & Training Services industry mean).
  • An Operation Ratio of 0.83 means that the operating costs are $0.83 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Adtalem Global Education Inc:

  • The MRQ is 0.832. The company is less efficient in keeping operating costs low.
  • The TTM is 0.823. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.832TTM0.823+0.009
TTM0.823YOY0.861-0.038
TTM0.8235Y0.843-0.020
5Y0.84310Y0.854-0.011
Compared to industry (Education & Training Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8321.097-0.265
TTM0.8231.113-0.290
YOY0.8611.132-0.271
5Y0.8431.143-0.300
10Y0.8541.081-0.227
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Adtalem Global Education Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Education & Training Services industry mean).
  • A Current Ratio of 0.94 means the company has $0.94 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Adtalem Global Education Inc:

  • The MRQ is 0.938. The company is just not able to pay all its short-term debts. -1
  • The TTM is 0.876. The company is just not able to pay all its short-term debts. -1
Trends
Current periodCompared to+/- 
MRQ0.938TTM0.876+0.061
TTM0.876YOY1.105-0.229
TTM0.8765Y1.553-0.677
5Y1.55310Y1.538+0.015
Compared to industry (Education & Training Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9381.123-0.185
TTM0.8761.177-0.301
YOY1.1051.300-0.195
5Y1.5531.477+0.076
10Y1.5381.445+0.093
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Adtalem to the Education & Training Services industry mean.
  • A Quick Ratio of 0.81 means the company can pay off $0.81 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Adtalem Global Education Inc:

  • The MRQ is 0.815. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.777. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.815TTM0.777+0.037
TTM0.777YOY0.909-0.132
TTM0.7775Y1.079-0.301
5Y1.07910Y1.184-0.105
Compared to industry (Education & Training Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8150.824-0.009
TTM0.7770.787-0.010
YOY0.9091.118-0.209
5Y1.0791.172-0.093
10Y1.1841.323-0.139
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Adtalem Global Education Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Adtalem to Education & Training Services industry mean.
  • A Debt to Asset Ratio of 0.51 means that Adtalem assets are financed with 50.7% credit (debt) and the remaining percentage (100% - 50.7%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Adtalem Global Education Inc:

  • The MRQ is 0.507. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.503. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.507TTM0.503+0.003
TTM0.503YOY0.481+0.022
TTM0.5035Y0.507-0.004
5Y0.50710Y0.405+0.103
Compared to industry (Education & Training Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5070.472+0.035
TTM0.5030.476+0.027
YOY0.4810.487-0.006
5Y0.5070.503+0.004
10Y0.4050.464-0.059
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Adtalem to the Education & Training Services industry mean.
  • A Debt to Equity ratio of 102.7% means that company has $1.03 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Adtalem Global Education Inc:

  • The MRQ is 1.027. The company is able to pay all its debts with equity. +1
  • The TTM is 1.014. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.027TTM1.014+0.013
TTM1.014YOY0.930+0.084
TTM1.0145Y1.075-0.061
5Y1.07510Y0.760+0.315
Compared to industry (Education & Training Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0270.906+0.121
TTM1.0140.909+0.105
YOY0.9300.947-0.017
5Y1.0750.995+0.080
10Y0.7600.945-0.185
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 Adtalem generates.

  • Above 15 is considered overpriced but always compare Adtalem to the Education & Training Services industry mean.
  • A PE ratio of 15.99 means the investor is paying $15.99 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Adtalem Global Education Inc:

  • The EOD is 18.796. Based on the earnings, the company is fair priced.
  • The MRQ is 15.986. Based on the earnings, the company is fair priced.
  • The TTM is 14.551. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD18.796MRQ15.986+2.810
MRQ15.986TTM14.551+1.435
TTM14.551YOY21.738-7.187
TTM14.5515Y29.758-15.207
5Y29.75810Y21.790+7.967
Compared to industry (Education & Training Services)
PeriodCompanyIndustry (mean)+/- 
EOD18.7963.385+15.411
MRQ15.9864.505+11.481
TTM14.5514.402+10.149
YOY21.7384.122+17.616
5Y29.7588.555+21.203
10Y21.7909.894+11.896
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 Adtalem Global Education Inc:

  • The EOD is 10.998. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 9.353. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 0.294. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD10.998MRQ9.353+1.644
MRQ9.353TTM0.294+9.059
TTM0.294YOY3.231-2.937
TTM0.2945Y-0.522+0.815
5Y-0.52210Y-0.091-0.430
Compared to industry (Education & Training Services)
PeriodCompanyIndustry (mean)+/- 
EOD10.9983.944+7.054
MRQ9.3534.145+5.208
TTM0.2943.623-3.329
YOY3.2313.316-0.085
5Y-0.5220.282-0.804
10Y-0.0912.092-2.183
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 Adtalem is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Education & Training Services industry mean).
  • A PB ratio of 2.12 means the investor is paying $2.12 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Adtalem Global Education Inc:

  • The EOD is 2.497. Based on the equity, the company is underpriced. +1
  • The MRQ is 2.124. Based on the equity, the company is underpriced. +1
  • The TTM is 1.836. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD2.497MRQ2.124+0.373
MRQ2.124TTM1.836+0.288
TTM1.836YOY1.149+0.687
TTM1.8365Y1.341+0.495
5Y1.34110Y1.411-0.070
Compared to industry (Education & Training Services)
PeriodCompanyIndustry (mean)+/- 
EOD2.4971.048+1.449
MRQ2.1240.998+1.126
TTM1.8361.003+0.833
YOY1.1491.138+0.011
5Y1.3411.584-0.243
10Y1.4111.741-0.330
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 Adtalem Global Education Inc.

4.8.1. Institutions holding Adtalem Global Education Inc

Institutions are holding 102.03% of the shares of Adtalem Global Education Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30BlackRock Inc15.93010.00925972328-303461-4.8354
2024-09-30Vanguard Group Inc12.03070.006145104141223622.7885
2024-09-30Dimensional Fund Advisors, Inc.7.93450.05452974696-183537-5.8114
2024-09-30Ariel Investments, LLC6.00781.73592252359-689374-23.4343
2024-09-30State Street Corp4.06970.00471525748234641.5619
2024-09-30Pacer Advisors, INC.3.19360.1911197316-132772-9.9822
2024-09-30Wellington Management Company LLP2.65210.013199429268420.6929
2024-09-30Capital World Investors2.57780.011396644100
2024-09-30Geode Capital Management, LLC2.32020.0053869871-14122-1.5975
2024-09-30LSV Asset Management2.31920.140786950022483434.876
2024-09-30SG Capital Management, LLC2.13268.572279953224288443.6333
2024-09-30Frontier Capital Management CO Inc1.88440.502706490-91684-11.4867
2024-09-30Arrowstreet Capital Limited Partnership1.80150.0434675381-118875-14.9668
2024-09-30Morgan Stanley - Brokerage Accounts1.63210.0034611901-441773-41.9269
2024-09-30Charles Schwab Investment Management Inc1.57380.0085590019-13259-2.1978
2024-09-30Alyeska Investment Group, L.P.1.36020.19655099375099370
2024-09-30Northern Trust Corp1.2060.0056452140-39696-8.071
2024-09-30FMR Inc1.14360.002428745-328142-43.3542
2024-09-30Intrinsic Edge Capital Management, LLC1.04383.5675391322328209520.0339
2024-09-30JPMorgan Chase & Co1.03420.0022387737-3096-0.7922
Total 73.847915.075127686169-901259-3.3%

4.9.2. Funds holding Adtalem Global Education Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-11-27iShares Core S&P Small-Cap ETF6.49560.2339243523611340.0466
2024-09-30Ariel Fund Investor3.64393.71011366142-609479-30.85
2024-11-27Pacer US Small Cap Cash Cows 100 ETF3.09811.15531161485-606-0.0521
2024-10-31Vanguard Total Stock Mkt Idx Inv3.08450.00541156393-5648-0.486
2024-11-27iShares Russell 2000 ETF2.79480.11791047793-2184-0.208
2024-09-30American Funds SMALLCAP World A2.57780.094696644100
2024-10-31Vanguard Small Cap Index2.39340.047789731717500.1954
2024-08-31FullerThaler Behavioral Small-Cap Equity2.06240.574877319700
2024-06-30FullerThaler Behavioral Sm-Cp Eq R62.06240.574577319700
2024-09-30DFA US Small Cap Value I1.84420.3117691418-36902-5.0667
2024-10-31Vanguard Small Cap Value Index Inv1.61820.0847606681-208-0.0343
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr1.50120.042562803-5940-1.0444
2024-08-31Fidelity Small Cap Index1.06690.111399995-10150-2.4747
2024-09-30DFA US Targeted Value I1.06320.218398584-40053-9.1312
2024-11-27iShares S&P Small-Cap 600 Growth ETF0.98670.481436991200
2024-11-27SPDR® Portfolio S&P 600™ Sm Cap ETF0.91680.23413437182520.0734
2024-11-28Dimensional US Targeted Value ETF0.87010.255832622000
2024-11-27iShares Russell 2000 Value ETF0.80070.19543001993880.1294
2024-08-31Fidelity International Small Cap0.77990.4442292400108003.8352
2024-03-28Nomura High-Yield Bd Open Mother0.76550.093928700000
Total 40.42638.986415156131-696846-4.6%

5.3. Insider Transactions

Insiders are holding 2.322% of the shares of Adtalem Global Education Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-11-29William W BurkeSELL400090.39
2024-09-12Lisa W WardellSELL729272.1
2024-09-04Lisa W WardellSELL1993673.82
2024-08-30Lisa W WardellSELL2830175.74
2024-08-28Manjunath GangadharanSELL94475.4
2024-08-27Lisa W WardellSELL2463775.6
2024-08-08Lisa W WardellSELL6733071.51
2024-05-22Manjunath GangadharanSELL94665.75
2023-12-08Maurice HerreraSELL420060
2023-12-06Blake SimpsonSELL55059.23
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 Assets2,817,707
Total Liabilities1,427,755
Total Stockholder Equity1,389,952
 As reported
Total Liabilities 1,427,755
Total Stockholder Equity+ 1,389,952
Total Assets = 2,817,707

Assets

Total Assets2,817,707
Total Current Assets516,914
Long-term Assets2,300,793
Total Current Assets
Cash And Cash Equivalents 264,798
Short-term Investments 12,900
Net Receivables 171,509
Other Current Assets 80,607
Total Current Assets  (as reported)516,914
Total Current Assets  (calculated)529,814
+/- 12,900
Long-term Assets
Property Plant Equipment 416,424
Goodwill 961,262
Intangible Assets 773,889
Long-term Assets Other 91,225
Long-term Assets  (as reported)2,300,793
Long-term Assets  (calculated)2,242,800
+/- 57,993

Liabilities & Shareholders' Equity

Total Current Liabilities551,309
Long-term Liabilities876,446
Total Stockholder Equity1,389,952
Total Current Liabilities
Short-term Debt 64,532
Accounts payable 91,421
Other Current Liabilities 159,731
Total Current Liabilities  (as reported)551,309
Total Current Liabilities  (calculated)315,684
+/- 235,625
Long-term Liabilities
Long term Debt 649,318
Capital Lease Obligations 194,023
Long-term Liabilities Other 35,023
Long-term Liabilities  (as reported)876,446
Long-term Liabilities  (calculated)878,364
+/- 1,918
Total Stockholder Equity
Common Stock838
Retained Earnings 2,586,674
Accumulated Other Comprehensive Income -2,227
Other Stockholders Equity -1,195,333
Total Stockholder Equity (as reported)1,389,952
Total Stockholder Equity (calculated)1,389,952
+/-0
Other
Capital Stock838
Cash and Short Term Investments 264,798
Common Stock Shares Outstanding 39,109
Current Deferred Revenue290,571
Liabilities and Stockholders Equity 2,817,707
Net Debt 578,543
Net Invested Capital 2,039,270
Net Working Capital -34,395
Property Plant and Equipment Gross 745,473
Short Long Term Debt Total 843,341



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-311993-12-311993-09-301993-06-301993-03-311992-12-311992-09-301992-06-301992-03-311991-12-311991-09-301991-06-301991-03-311990-12-311990-09-301990-06-301990-03-311989-12-311989-09-301989-06-301989-03-311988-12-311988-09-30
> Total Assets 
0
0
0
132,200
0
0
0
109,300
0
0
0
95,800
106,300
120,100
148,700
112,400
123,100
119,300
138,100
99,200
112,600
120,700
140,400
106,800
115,600
128,800
155,400
126,700
135,700
153,800
178,300
178,100
194,900
208,100
240,000
206,700
215,000
238,600
281,700
223,900
246,400
278,400
333,100
260,700
346,300
376,200
425,314
327,079
388,327
434,494
495,763
391,675
506,953
527,888
593,100
467,628
541,088
595,485
662,694
856,644
916,754
921,265
956,614
884,132
895,681
934,372
980,416
910,035
925,796
956,454
986,199
872,482
940,122
919,801
947,161
844,113
952,540
996,332
1,115,892
1,018,356
1,398,756
1,454,887
1,590,869
1,434,299
1,628,478
1,665,818
1,880,227
1,627,826
1,822,905
1,834,583
2,070,427
1,850,503
2,011,927
1,924,332
2,112,202
1,838,616
2,020,320
1,914,066
2,017,986
1,839,897
2,026,807
1,889,113
2,048,865
1,997,636
2,134,627
1,967,866
2,148,677
2,074,193
2,136,742
1,908,912
2,115,897
2,096,996
2,324,356
2,301,433
2,317,809
2,314,035
2,383,596
2,210,722
2,287,305
2,344,961
2,349,865
2,122,223
2,148,703
2,242,696
2,460,324
2,390,610
2,444,020
2,228,687
2,329,897
2,244,664
3,031,000
3,053,836
3,768,190
3,659,773
3,518,460
3,029,175
2,996,049
2,843,038
2,867,117
2,810,541
2,794,161
2,700,925
2,715,034
2,741,417
2,817,707
2,817,7072,741,4172,715,0342,700,9252,794,1612,810,5412,867,1172,843,0382,996,0493,029,1753,518,4603,659,7733,768,1903,053,8363,031,0002,244,6642,329,8972,228,6872,444,0202,390,6102,460,3242,242,6962,148,7032,122,2232,349,8652,344,9612,287,3052,210,7222,383,5962,314,0352,317,8092,301,4332,324,3562,096,9962,115,8971,908,9122,136,7422,074,1932,148,6771,967,8662,134,6271,997,6362,048,8651,889,1132,026,8071,839,8972,017,9861,914,0662,020,3201,838,6162,112,2021,924,3322,011,9271,850,5032,070,4271,834,5831,822,9051,627,8261,880,2271,665,8181,628,4781,434,2991,590,8691,454,8871,398,7561,018,3561,115,892996,332952,540844,113947,161919,801940,122872,482986,199956,454925,796910,035980,416934,372895,681884,132956,614921,265916,754856,644662,694595,485541,088467,628593,100527,888506,953391,675495,763434,494388,327327,079425,314376,200346,300260,700333,100278,400246,400223,900281,700238,600215,000206,700240,000208,100194,900178,100178,300153,800135,700126,700155,400128,800115,600106,800140,400120,700112,60099,200138,100119,300123,100112,400148,700120,100106,30095,800000109,300000132,200000
   > Total Current Assets 
0
0
0
33,500
0
0
0
30,800
0
0
0
32,300
44,000
58,500
77,200
42,900
53,900
51,800
73,100
37,700
52,700
61,300
81,800
48,900
57,100
66,100
88,300
58,000
62,300
77,300
100,400
61,600
76,000
87,900
120,300
70,500
76,500
97,500
137,700
69,700
85,400
110,000
157,900
78,900
114,300
140,400
186,595
81,964
130,758
163,833
211,369
88,627
157,148
182,465
245,332
117,827
190,060
246,200
311,925
169,687
236,178
243,746
283,229
208,875
227,732
264,574
309,903
242,338
263,346
301,299
338,036
228,073
313,724
292,504
320,175
218,985
353,729
368,257
434,573
325,588
392,327
424,952
549,805
385,446
561,201
578,635
768,583
499,647
680,775
675,752
887,722
624,650
545,231
528,780
665,368
401,114
546,053
450,771
548,025
414,183
592,476
475,745
638,496
577,091
735,872
572,779
667,921
601,057
718,114
400,288
594,606
518,105
423,658
427,433
428,592
471,207
541,626
469,809
539,340
688,000
739,386
506,549
540,091
504,700
456,113
389,929
544,266
692,766
768,473
680,447
1,497,278
1,514,953
709,257
610,507
1,010,996
556,039
569,922
423,116
533,034
478,539
472,928
378,099
387,634
418,085
516,914
516,914418,085387,634378,099472,928478,539533,034423,116569,922556,0391,010,996610,507709,2571,514,9531,497,278680,447768,473692,766544,266389,929456,113504,700540,091506,549739,386688,000539,340469,809541,626471,207428,592427,433423,658518,105594,606400,288718,114601,057667,921572,779735,872577,091638,496475,745592,476414,183548,025450,771546,053401,114665,368528,780545,231624,650887,722675,752680,775499,647768,583578,635561,201385,446549,805424,952392,327325,588434,573368,257353,729218,985320,175292,504313,724228,073338,036301,299263,346242,338309,903264,574227,732208,875283,229243,746236,178169,687311,925246,200190,060117,827245,332182,465157,14888,627211,369163,833130,75881,964186,595140,400114,30078,900157,900110,00085,40069,700137,70097,50076,50070,500120,30087,90076,00061,600100,40077,30062,30058,00088,30066,10057,10048,90081,80061,30052,70037,70073,10051,80053,90042,90077,20058,50044,00032,30000030,80000033,500000
       Cash And Cash Equivalents 
0
0
0
22,100
0
0
0
12,900
0
0
0
14,200
15,000
16,700
23,700
16,000
15,700
12,200
23,600
13,300
17,600
15,700
32,100
22,700
22,300
20,600
35,900
26,300
31,000
22,800
31,400
29,900
18,200
27,500
34,400
38,900
28,600
36,100
45,900
31,900
24,300
29,600
57,400
31,800
34,900
39,800
33,995
25,851
30,635
47,144
26,868
29,213
50,127
76,108
78,297
59,685
97,046
134,575
177,263
108,699
139,522
126,417
147,203
146,227
115,071
132,445
138,187
161,823
119,829
143,765
162,355
130,583
168,646
171,346
135,821
129,155
150,011
98,912
249,580
217,199
183,059
203,326
294,979
165,202
279,243
272,550
439,897
307,702
450,994
459,282
596,515
447,145
322,918
285,749
329,440
174,076
247,566
216,259
277,994
196,576
308,544
262,034
396,815
358,188
473,108
379,965
402,115
353,022
436,453
178,193
330,214
308,164
189,017
199,945
209,879
241,979
273,751
212,239
265,325
430,690
408,765
294,801
321,211
299,445
121,079
67,282
167,771
500,516
561,170
449,296
497,746
494,613
360,095
275,420
788,729
346,973
327,515
207,776
315,373
273,689
262,438
182,894
187,324
221,202
264,798
264,798221,202187,324182,894262,438273,689315,373207,776327,515346,973788,729275,420360,095494,613497,746449,296561,170500,516167,77167,282121,079299,445321,211294,801408,765430,690265,325212,239273,751241,979209,879199,945189,017308,164330,214178,193436,453353,022402,115379,965473,108358,188396,815262,034308,544196,576277,994216,259247,566174,076329,440285,749322,918447,145596,515459,282450,994307,702439,897272,550279,243165,202294,979203,326183,059217,199249,58098,912150,011129,155135,821171,346168,646130,583162,355143,765119,829161,823138,187132,445115,071146,227147,203126,417139,522108,699177,263134,57597,04659,68578,29776,10850,12729,21326,86847,14430,63525,85133,99539,80034,90031,80057,40029,60024,30031,90045,90036,10028,60038,90034,40027,50018,20029,90031,40022,80031,00026,30035,90020,60022,30022,70032,10015,70017,60013,30023,60012,20015,70016,00023,70016,70015,00014,20000012,90000022,100000
       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
20,800
20,800
0
0
0
0
0
0
20,484
0
0
0
19,264
0
0
0
14,052
0
0
0
13,457
0
0
0
13,935
0
0
0
20,632
30,198
24,091
58,042
14,483
72,745
142,144
2,345
2,308
2,136
1,861
1,743
60,174
61,253
61,608
61,781
15,666
2,330
2,464
2,556
2,575
2,337
2,499
2,665
2,632
2,750
2,752
2,952
2,975
3,104
3,263
3,333
3,448
3,414
3,520
3,577
3,579
3,398
3,493
3,528
3,609
3,738
3,844
3,950
4,013
4,139
4,268
4,200
4,255
8,402
7,269
8,341
8,680
8,763
9,229
7,754
8,968
9,434
10,541
10,890
20,600
20,500
21,600
20,200
17,800
17,000
18,100
12,000
12,500
12,100
13,300
14,000
13,200
12,900
12,90013,20014,00013,30012,10012,50012,00018,10017,00017,80020,20021,60020,50020,60010,89010,5419,4348,9687,7549,2298,7638,6808,3417,2698,4024,2554,2004,2684,1394,0133,9503,8443,7383,6093,5283,4933,3983,5793,5773,5203,4143,4483,3333,2633,1042,9752,9522,7522,7502,6322,6652,4992,3372,5752,5562,4642,33015,66661,78161,60861,25360,1741,7431,8612,1362,3082,345142,14472,74514,48358,04224,09130,19820,63200013,93500013,45700014,05200019,26400020,48400000020,80020,8000000000000000000000000000000000000000000000
       Net Receivables 
0
0
0
7,200
0
0
0
8,100
0
0
0
7,700
15,800
24,700
30,900
8,900
14,100
21,300
30,400
7,000
14,900
22,400
28,800
7,100
11,200
18,800
28,700
6,200
9,000
23,600
37,600
9,700
31,400
28,400
46,600
12,300
23,300
22,800
55,400
11,900
29,900
37,600
62,800
14,200
41,300
53,400
92,708
25,362
66,725
85,207
115,049
25,664
67,936
65,416
105,186
26,054
54,149
46,845
80,523
24,275
50,888
75,705
87,206
28,150
64,298
75,323
119,012
39,226
83,585
85,467
90,089
46,567
76,803
60,350
95,490
43,084
75,790
76,842
121,523
55,214
154,654
137,602
179,954
104,413
156,973
135,183
155,902
119,210
161,323
152,834
223,953
114,689
151,428
145,488
254,661
113,911
225,378
163,485
195,055
139,932
184,105
124,781
161,202
132,621
170,280
89,318
149,586
139,163
185,956
121,817
170,035
162,389
184,294
150,237
165,691
173,362
189,783
148,638
169,343
146,726
166,794
138,708
155,372
157,829
116,212
93,394
98,732
87,042
99,536
91,051
77,559
67,996
163,211
92,744
96,064
81,635
111,858
99,542
113,284
102,749
147,752
133,666
140,909
126,833
171,509
171,509126,833140,909133,666147,752102,749113,28499,542111,85881,63596,06492,744163,21167,99677,55991,05199,53687,04298,73293,394116,212157,829155,372138,708166,794146,726169,343148,638189,783173,362165,691150,237184,294162,389170,035121,817185,956139,163149,58689,318170,280132,621161,202124,781184,105139,932195,055163,485225,378113,911254,661145,488151,428114,689223,953152,834161,323119,210155,902135,183156,973104,413179,954137,602154,65455,214121,52376,84275,79043,08495,49060,35076,80346,56790,08985,46783,58539,226119,01275,32364,29828,15087,20675,70550,88824,27580,52346,84554,14926,054105,18665,41667,93625,664115,04985,20766,72525,36292,70853,40041,30014,20062,80037,60029,90011,90055,40022,80023,30012,30046,60028,40031,4009,70037,60023,6009,0006,20028,70018,80011,2007,10028,80022,40014,9007,00030,40021,30014,1008,90030,90024,70015,8007,7000008,1000007,200000
       Other Current Assets 
0
0
0
1,200
0
0
0
6,700
0
0
0
7,700
11,300
16,300
21,500
15,200
22,100
17,300
17,900
14,400
18,600
22,500
19,800
16,200
21,800
25,800
22,100
21,900
19,700
29,700
30,000
18,700
24,600
30,900
37,500
14,800
21,600
36,800
33,600
20,700
27,600
40,900
33,900
5,500
33,300
43,600
56,360
24,380
28,746
28,128
65,322
28,851
35,492
38,757
58,764
27,181
35,518
61,758
50,905
32,398
42,696
39,383
46,842
31,217
46,987
55,759
52,544
41,125
59,837
71,982
85,488
50,790
68,146
60,690
88,739
46,605
55,070
50,217
61,062
50,867
52,478
82,163
73,129
55,657
63,732
109,294
111,003
57,069
66,128
61,172
64,698
60,241
68,548
95,044
78,602
70,217
70,359
68,275
72,024
102,681
96,723
85,667
77,146
82,834
89,070
99,976
112,643
105,293
92,307
96,785
90,829
43,943
46,609
73,407
49,072
51,853
73,953
104,664
100,472
106,329
155,425
65,771
55,167
38,746
210,059
220,024
270,009
96,240
98,333
129,559
911,083
952,344
185,951
242,343
126,203
127,431
130,549
113,564
102,573
100,715
60,750
61,539
66,963
71,946
80,607
80,60771,94666,96361,53960,750100,715102,573113,564130,549127,431126,203242,343185,951952,344911,083129,55998,33396,240270,009220,024210,05938,74655,16765,771155,425106,329100,472104,66473,95351,85349,07273,40746,60943,94390,82996,78592,307105,293112,64399,97689,07082,83477,14685,66796,723102,68172,02468,27570,35970,21778,60295,04468,54860,24164,69861,17266,12857,069111,003109,29463,73255,65773,12982,16352,47850,86761,06250,21755,07046,60588,73960,69068,14650,79085,48871,98259,83741,12552,54455,75946,98731,21746,84239,38342,69632,39850,90561,75835,51827,18158,76438,75735,49228,85165,32228,12828,74624,38056,36043,60033,3005,50033,90040,90027,60020,70033,60036,80021,60014,80037,50030,90024,60018,70030,00029,70019,70021,90022,10025,80021,80016,20019,80022,50018,60014,40017,90017,30022,10015,20021,50016,30011,3007,7000006,7000001,200000
   > Long-term Assets 
0
0
0
98,700
0
0
0
78,500
0
0
0
63,500
62,300
61,600
71,500
69,500
69,200
67,500
65,000
61,500
59,900
59,400
58,600
57,900
58,500
62,700
67,100
68,700
73,400
76,500
77,900
116,500
118,900
120,200
119,700
136,200
138,500
141,100
144,000
154,200
161,000
168,400
175,200
181,800
232,000
235,800
238,719
245,115
257,569
270,661
284,394
303,048
349,805
345,423
347,768
349,801
351,028
349,285
350,769
686,957
680,576
677,519
673,385
675,257
667,949
669,798
670,513
667,697
662,450
655,155
648,163
644,409
626,398
627,297
626,986
625,128
598,811
628,075
681,319
692,768
1,006,429
1,029,935
1,041,064
1,048,853
1,067,277
1,087,183
1,111,644
1,128,179
1,142,130
1,158,831
1,182,705
1,225,853
1,466,696
1,395,552
1,446,834
1,437,502
1,474,267
1,463,295
1,469,961
1,425,714
1,434,331
1,413,368
1,410,369
1,420,545
1,398,755
1,395,087
1,480,756
1,473,136
1,418,628
1,508,624
1,521,291
1,578,891
1,900,698
1,874,000
1,889,217
1,842,828
1,841,970
1,740,913
1,747,965
1,656,961
1,610,479
1,615,674
1,608,612
1,737,996
2,004,211
2,000,681
1,899,754
1,535,921
1,561,424
1,564,217
1,533,722
1,538,883
3,058,933
3,049,266
2,507,464
2,473,136
2,426,127
2,419,922
2,334,083
2,332,002
2,321,233
2,322,826
2,327,400
2,323,332
2,300,793
2,300,7932,323,3322,327,4002,322,8262,321,2332,332,0022,334,0832,419,9222,426,1272,473,1362,507,4643,049,2663,058,9331,538,8831,533,7221,564,2171,561,4241,535,9211,899,7542,000,6812,004,2111,737,9961,608,6121,615,6741,610,4791,656,9611,747,9651,740,9131,841,9701,842,8281,889,2171,874,0001,900,6981,578,8911,521,2911,508,6241,418,6281,473,1361,480,7561,395,0871,398,7551,420,5451,410,3691,413,3681,434,3311,425,7141,469,9611,463,2951,474,2671,437,5021,446,8341,395,5521,466,6961,225,8531,182,7051,158,8311,142,1301,128,1791,111,6441,087,1831,067,2771,048,8531,041,0641,029,9351,006,429692,768681,319628,075598,811625,128626,986627,297626,398644,409648,163655,155662,450667,697670,513669,798667,949675,257673,385677,519680,576686,957350,769349,285351,028349,801347,768345,423349,805303,048284,394270,661257,569245,115238,719235,800232,000181,800175,200168,400161,000154,200144,000141,100138,500136,200119,700120,200118,900116,50077,90076,50073,40068,70067,10062,70058,50057,90058,60059,40059,90061,50065,00067,50069,20069,50071,50061,60062,30063,50000078,50000098,700000
       Property Plant Equipment 
0
0
0
65,400
0
0
0
61,600
0
0
0
57,500
56,600
56,000
55,100
54,500
55,000
55,100
54,000
52,900
52,600
52,800
52,400
51,900
52,300
54,300
59,100
60,300
64,900
67,800
69,200
71,400
73,700
74,800
74,000
90,700
93,300
96,300
99,200
108,100
115,300
123,100
126,000
135,200
147,300
150,900
154,539
158,801
171,733
184,061
190,701
205,084
254,974
251,233
253,689
257,627
258,922
258,940
260,463
285,354
283,847
281,633
281,009
286,887
282,914
288,467
286,582
286,767
282,253
277,693
273,624
272,926
257,241
256,651
257,564
259,327
232,864
234,041
222,831
239,315
260,648
264,830
277,738
307,571
323,377
345,757
372,012
388,137
398,520
414,959
437,956
468,244
515,785
524,908
546,550
558,977
567,659
559,357
569,963
571,657
570,493
558,043
551,511
555,837
552,414
542,989
544,623
545,874
530,336
535,551
512,340
521,763
514,444
500,526
498,262
488,826
476,128
418,339
418,359
388,654
351,403
358,299
359,621
364,683
549,824
469,495
474,975
461,037
476,768
483,190
455,357
466,180
490,931
457,022
481,506
467,921
439,868
450,714
426,068
433,199
435,821
437,347
442,290
425,279
416,424
416,424425,279442,290437,347435,821433,199426,068450,714439,868467,921481,506457,022490,931466,180455,357483,190476,768461,037474,975469,495549,824364,683359,621358,299351,403388,654418,359418,339476,128488,826498,262500,526514,444521,763512,340535,551530,336545,874544,623542,989552,414555,837551,511558,043570,493571,657569,963559,357567,659558,977546,550524,908515,785468,244437,956414,959398,520388,137372,012345,757323,377307,571277,738264,830260,648239,315222,831234,041232,864259,327257,564256,651257,241272,926273,624277,693282,253286,767286,582288,467282,914286,887281,009281,633283,847285,354260,463258,940258,922257,627253,689251,233254,974205,084190,701184,061171,733158,801154,539150,900147,300135,200126,000123,100115,300108,10099,20096,30093,30090,70074,00074,80073,70071,40069,20067,80064,90060,30059,10054,30052,30051,90052,40052,80052,60052,90054,00055,10055,00054,50055,10056,00056,60057,50000061,60000065,400000
       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
42,391
42,391
42,391
42,391
42,391
280,979
283,298
285,670
285,841
284,397
284,397
284,397
289,863
289,308
291,308
291,306
291,113
291,113
291,113
291,113
291,113
291,113
291,113
308,598
308,671
308,024
523,395
494,488
494,579
512,568
514,448
514,873
515,052
514,864
516,104
516,648
517,822
523,620
589,780
553,456
566,547
549,961
564,841
566,199
566,497
508,937
517,655
514,757
517,065
519,879
514,220
519,748
561,406
552,329
533,179
542,994
565,012
588,007
854,188
854,838
861,001
851,282
860,865
832,943
845,843
813,887
805,285
813,176
811,260
874,451
686,992
686,805
686,235
686,214
686,480
686,557
686,535
686,374
1,328,928
960,058
961,262
961,262
961,262
961,262
961,262
961,262
961,262
961,262
961,262
961,262
961,262
961,262961,262961,262961,262961,262961,262961,262961,262961,262961,262961,262960,0581,328,928686,374686,535686,557686,480686,214686,235686,805686,992874,451811,260813,176805,285813,887845,843832,943860,865851,282861,001854,838854,188588,007565,012542,994533,179552,329561,406519,748514,220519,879517,065514,757517,655508,937566,497566,199564,841549,961566,547553,456589,780523,620517,822516,648516,104514,864515,052514,873514,448512,568494,579494,488523,395308,024308,671308,598291,113291,113291,113291,113291,113291,113291,113291,306291,308289,308289,863284,397284,397284,397285,841285,670283,298280,97942,39142,39142,39142,39142,391000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
26,400
0
0
0
13,200
0
0
0
2,600
2,400
2,300
2,300
2,300
2,300
2,200
2,200
2,200
2,100
2,100
2,100
2,100
2,100
2,100
2,000
3,900
3,800
3,800
3,700
37,700
37,800
37,900
37,900
37,800
37,400
37,000
36,600
37,900
37,500
37,100
38,200
37,800
75,900
76,100
74,946
74,134
73,219
72,306
79,853
78,852
78,706
78,447
35,919
78,083
77,901
77,721
77,539
384,309
379,773
378,761
375,703
370,743
367,106
363,469
366,213
363,007
362,426
359,844
65,956
63,762
61,955
60,150
58,344
56,920
55,874
65,372
63,859
62,847
140,632
187,612
184,654
203,195
201,328
198,142
196,003
194,195
193,898
192,916
191,870
195,462
321,250
276,448
292,887
285,220
297,054
294,177
292,098
281,998
298,419
293,720
294,497
294,932
288,620
289,160
325,000
323,731
304,141
357,901
371,046
342,856
426,089
421,528
422,949
413,803
417,761
407,000
405,342
362,931
355,595
358,415
355,147
418,097
295,324
292,736
290,092
287,514
285,027
282,518
279,997
276,249
1,090,663
923,701
896,884
873,577
855,049
838,873
824,641
812,338
801,661
792,328
784,042
776,694
773,889
773,889776,694784,042792,328801,661812,338824,641838,873855,049873,577896,884923,7011,090,663276,249279,997282,518285,027287,514290,092292,736295,324418,097355,147358,415355,595362,931405,342407,000417,761413,803422,949421,528426,089342,856371,046357,901304,141323,731325,000289,160288,620294,932294,497293,720298,419281,998292,098294,177297,054285,220292,887276,448321,250195,462191,870192,916193,898194,195196,003198,142201,328203,195184,654187,612140,63262,84763,85965,37255,87456,92058,34460,15061,95563,76265,956359,844362,426363,007366,213363,469367,106370,743375,703378,761379,773384,30977,53977,72177,90178,08335,91978,44778,70678,85279,85372,30673,21974,13474,94676,10075,90037,80038,20037,10037,50037,90036,60037,00037,40037,80037,90037,90037,80037,7003,7003,8003,8003,9002,0002,1002,1002,1002,1002,1002,1002,2002,2002,2002,3002,3002,3002,3002,4002,60000013,20000026,400000
       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
84,180
86,314
85,836
86,600
93,693
97,964
94,831
94,190
94,079
92,174
92,106
90,345
90,306
401,603
396,729
395,886
392,376
388,370
385,035
381,331
383,931
380,930
380,197
377,462
374,539
371,483
369,157
370,646
369,422
365,801
365,947
394,034
458,488
453,453
745,781
765,105
763,326
741,282
743,900
741,426
739,632
740,042
743,610
743,872
744,749
757,609
950,911
870,644
900,284
878,525
906,608
903,938
899,998
843,197
863,838
855,325
858,858
864,708
846,341
852,098
936,133
927,262
888,292
973,073
1,008,951
1,057,128
1,386,254
1,373,474
1,390,955
1,354,002
1,365,842
1,322,574
78,421
91,489
98,196
85,784
82,584
80,765
545,834
551,645
447,852
101,156
290,539
294,365
111,833
110,080
148,411
708,485
167,812
170,376
169,948
169,073
122,112
125,203
122,489
0
0
0
0
0000122,489125,203122,112169,073169,948170,376167,812708,485148,411110,080111,833294,365290,539101,156447,852551,645545,83480,76582,58485,78498,19691,48978,4211,322,5741,365,8421,354,0021,390,9551,373,4741,386,2541,057,1281,008,951973,073888,292927,262936,133852,098846,341864,708858,858855,325863,838843,197899,998903,938906,608878,525900,284870,644950,911757,609744,749743,872743,610740,042739,632741,426743,900741,282763,326765,105745,781453,453458,488394,034365,947365,801369,422370,646369,157371,483374,539377,462380,197380,930383,931381,331385,035388,370392,376395,886396,729401,60390,30690,34592,10692,17494,07994,19094,83197,96493,69386,60085,83686,31484,1800000000000000000000000000000000000000000000000
       Deferred Long Term Asset Charges 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
52,608
32,037
26,618
35,497
33,772
31,222
0
0
38,780
31,080
19,141
19,199
18,314
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000018,31419,19919,14131,08038,7800031,22233,77235,49726,61832,03752,608000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
0
0
0
176,100
0
0
0
150,800
0
0
0
118,900
125,100
134,600
149,100
111,100
120,000
113,300
129,400
88,200
99,300
103,600
120,200
83,800
89,600
98,600
121,100
88,700
93,600
106,400
125,700
120,800
132,600
139,000
164,300
101,400
103,400
118,600
153,200
87,600
102,100
123,800
167,700
85,400
161,000
178,000
213,499
101,940
150,551
180,755
224,901
107,004
208,252
210,614
256,935
114,082
176,500
207,821
259,959
440,977
490,207
478,978
496,471
405,875
413,214
446,285
480,305
402,111
406,501
424,644
435,914
307,875
352,731
315,439
321,151
202,147
286,564
293,167
379,495
262,367
601,003
614,718
704,668
507,357
646,459
616,549
748,103
443,438
593,358
559,041
731,846
454,232
606,037
562,661
709,544
473,981
643,924
508,807
559,846
441,890
631,772
458,147
549,357
457,850
587,839
403,852
574,631
479,763
589,721
439,262
556,433
509,797
717,635
689,800
656,885
638,711
718,991
683,358
717,627
816,565
901,016
683,925
735,634
841,623
1,129,944
1,092,616
1,146,499
915,414
996,165
928,290
1,722,283
1,750,976
2,501,219
2,370,093
2,027,153
1,524,108
1,486,010
1,320,316
1,356,732
1,353,205
1,415,498
1,331,526
1,394,071
1,372,282
1,427,755
1,427,7551,372,2821,394,0711,331,5261,415,4981,353,2051,356,7321,320,3161,486,0101,524,1082,027,1532,370,0932,501,2191,750,9761,722,283928,290996,165915,4141,146,4991,092,6161,129,944841,623735,634683,925901,016816,565717,627683,358718,991638,711656,885689,800717,635509,797556,433439,262589,721479,763574,631403,852587,839457,850549,357458,147631,772441,890559,846508,807643,924473,981709,544562,661606,037454,232731,846559,041593,358443,438748,103616,549646,459507,357704,668614,718601,003262,367379,495293,167286,564202,147321,151315,439352,731307,875435,914424,644406,501402,111480,305446,285413,214405,875496,471478,978490,207440,977259,959207,821176,500114,082256,935210,614208,252107,004224,901180,755150,551101,940213,499178,000161,00085,400167,700123,800102,10087,600153,200118,600103,400101,400164,300139,000132,600120,800125,700106,40093,60088,700121,10098,60089,60083,800120,200103,60099,30088,200129,400113,300120,000111,100149,100134,600125,100118,900000150,800000176,100000
   > Total Current Liabilities 
0
0
0
44,500
0
0
0
37,000
0
0
0
34,600
45,700
61,700
78,300
41,600
52,200
61,500
82,700
44,400
56,600
69,900
81,000
40,200
55,900
67,000
94,300
48,700
65,800
82,300
103,300
52,500
78,600
88,000
116,200
58,300
79,100
98,300
136,800
66,000
89,500
111,200
154,900
74,000
118,000
146,000
188,191
89,185
137,786
169,068
212,476
94,382
155,962
175,724
232,563
103,692
165,907
191,084
242,244
138,511
199,469
210,350
237,538
156,649
178,271
224,951
244,953
186,722
246,573
264,479
307,162
211,269
311,942
282,993
289,341
165,875
246,925
246,933
333,414
210,692
507,698
497,758
586,439
392,017
556,184
525,505
648,763
343,854
492,413
456,841
599,376
316,431
462,696
427,090
554,436
315,209
474,249
337,528
409,455
298,476
479,747
307,152
405,688
308,891
451,265
264,980
399,558
321,909
439,400
291,809
401,554
361,836
444,840
325,556
402,165
377,327
450,518
296,819
378,626
365,781
459,086
244,310
309,205
311,631
412,475
304,188
344,686
345,983
409,937
340,743
382,205
408,807
635,695
497,475
521,206
417,527
490,549
371,462
437,920
431,203
495,635
398,573
509,110
487,657
551,309
551,309487,657509,110398,573495,635431,203437,920371,462490,549417,527521,206497,475635,695408,807382,205340,743409,937345,983344,686304,188412,475311,631309,205244,310459,086365,781378,626296,819450,518377,327402,165325,556444,840361,836401,554291,809439,400321,909399,558264,980451,265308,891405,688307,152479,747298,476409,455337,528474,249315,209554,436427,090462,696316,431599,376456,841492,413343,854648,763525,505556,184392,017586,439497,758507,698210,692333,414246,933246,925165,875289,341282,993311,942211,269307,162264,479246,573186,722244,953224,951178,271156,649237,538210,350199,469138,511242,244191,084165,907103,692232,563175,724155,96294,382212,476169,068137,78689,185188,191146,000118,00074,000154,900111,20089,50066,000136,80098,30079,10058,300116,20088,00078,60052,500103,30082,30065,80048,70094,30067,00055,90040,20081,00069,90056,60044,40082,70061,50052,20041,60078,30061,70045,70034,60000037,00000044,500000
       Short-term Debt 
0
0
0
17,000
0
0
0
12,600
0
0
0
8,700
6,800
10,300
10,300
12,800
10,300
10,000
13,600
13,300
13,000
13,600
3,600
3,600
3,600
3,600
3,600
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
34,673
48,621
34,009
41,685
39,238
56,505
43,233
47,538
15,000
66,848
20,310
26,755
35,000
61,378
73,226
62,553
50,000
50,000
35,000
50,000
60,000
75,000
50,000
0
79,830
76,883
74,561
79,245
82,475
145,876
135,124
115,063
104,811
104,841
44,732
44,757
145,933
152,964
0
114,748
154,926
128,053
96,009
128,771
153,984
153,384
0
0
145,154
0
0
0
7,921
0
0
0
0
0
0
0
0
0
0
120,000
125,000
135,000
141,308
142,324
3,000
3,000
3,000
3,000
3,000
57,057
56,029
54,926
54,644
54,897
54,950
57,911
58,329
63,599
63,345
51,335
50,781
50,065
48,445
46,411
37,673
35,681
63,192
64,950
62,858
64,532
64,53262,85864,95063,19235,68137,67346,41148,44550,06550,78151,33563,34563,59958,32957,91154,95054,89754,64454,92656,02957,0573,0003,0003,0003,0003,000142,324141,308135,000125,000120,00000000000007,921000145,15400153,384153,984128,77196,009128,053154,926114,7480152,964145,93344,75744,732104,841104,811115,063135,124145,87682,47579,24574,56176,88379,830050,00075,00060,00050,00035,00050,00050,00062,55373,22661,37835,00026,75520,31066,84815,00047,53843,23356,50539,23841,68534,00948,62134,6730000000000000000000000003,6003,6003,6003,6003,60013,60013,00013,30013,60010,00010,30012,80010,30010,3006,8008,70000012,60000017,000000
       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
120,000
125,000
135,000
165,000
120,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
6,375
8,500
0
0
0
0
0
0
0
0
0
0
0
000000000008,5006,3753,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,000120,000165,000135,000125,000120,000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
2,700
0
0
0
7,800
6,700
6,400
7,700
9,400
6,600
5,000
7,100
10,400
6,300
7,500
7,000
11,800
11,300
7,900
12,600
15,000
17,800
14,700
21,100
18,900
14,200
16,200
19,900
22,300
15,800
19,600
23,800
24,100
16,300
18,700
25,500
29,100
26,000
35,900
35,272
31,827
27,187
39,861
33,039
34,573
36,446
34,476
38,399
36,284
30,173
31,285
49,570
34,094
36,272
35,714
17,732
27,349
17,601
19,527
22,433
30,681
24,154
29,983
30,016
39,677
34,313
32,975
34,283
34,295
32,799
37,029
36,895
70,368
81,153
40,905
66,212
71,564
86,642
71,246
89,152
90,364
74,527
62,185
63,741
63,611
65,678
51,413
53,208
63,094
62,105
60,669
53,999
55,131
57,798
62,721
54,594
52,260
68,183
55,737
58,531
63,083
59,777
56,762
54,222
64,687
57,423
47,889
46,521
64,285
71,371
37,818
38,351
47,477
50,413
48,525
42,322
57,627
44,674
31,457
33,932
46,484
48,148
49,035
45,958
56,071
113,577
65,422
67,252
57,140
64,407
71,189
73,307
81,812
76,866
88,093
92,198
102,626
91,421
91,421102,62692,19888,09376,86681,81273,30771,18964,40757,14067,25265,422113,57756,07145,95849,03548,14846,48433,93231,45744,67457,62742,32248,52550,41347,47738,35137,81871,37164,28546,52147,88957,42364,68754,22256,76259,77763,08358,53155,73768,18352,26054,59462,72157,79855,13153,99960,66962,10563,09453,20851,41365,67863,61163,74162,18574,52790,36489,15271,24686,64271,56466,21240,90581,15370,36836,89537,02932,79934,29534,28332,97534,31339,67730,01629,98324,15430,68122,43319,52717,60127,34917,73235,71436,27234,09449,57031,28530,17336,28438,39934,47636,44634,57333,03939,86127,18731,82735,27235,90026,00029,10025,50018,70016,30024,10023,80019,60015,80022,30019,90016,20014,20018,90021,10014,70017,80015,00012,6007,90011,30011,8007,0007,5006,30010,4007,1005,0006,6009,4007,7006,4006,7007,8000002,7000000000
       Other Current Liabilities 
0
0
0
27,500
0
0
0
21,700
0
0
0
18,100
32,200
45,000
60,300
19,400
35,300
46,500
62,000
20,700
37,300
48,800
70,400
24,800
41,000
55,500
78,100
33,700
48,000
67,600
82,200
33,600
64,400
71,800
96,300
36,000
63,300
78,700
113,000
41,900
73,200
92,500
129,400
44,900
92,000
110,100
152,919
57,358
110,599
129,207
179,437
14,179
8,078
7,730
8,833
15,883
12,893
19,211
5,276
73,126
8,870
38,305
39,103
72,470
16,981
32,185
10,238
83,218
76,973
89,083
75,733
79,823
98,884
80,068
75,683
14,402
14,828
10,804
21,405
16,972
106,716
140,113
129,060
140,978
146,827
185,912
148,741
20,930
19,653
134,655
22,435
22,362
18,135
19,701
23,257
20,580
20,930
135,509
157,732
713
178,596
146,706
156,534
165,392
148,198
142,887
164,576
168,594
156,280
157,269
177,226
196,707
162,704
181,018
176,980
195,484
157,636
36,469
55,808
208,531
220,612
141,612
141,523
151,214
142,211
165,289
135,781
153,266
138,639
139,358
161,666
193,710
191,865
244,361
235,043
164,766
148,839
136,170
142,714
157,847
132,533
178,086
231,145
202,429
159,731
159,731202,429231,145178,086132,533157,847142,714136,170148,839164,766235,043244,361191,865193,710161,666139,358138,639153,266135,781165,289142,211151,214141,523141,612220,612208,53155,80836,469157,636195,484176,980181,018162,704196,707177,226157,269156,280168,594164,576142,887148,198165,392156,534146,706178,596713157,732135,50920,93020,58023,25719,70118,13522,36222,435134,65519,65320,930148,741185,912146,827140,978129,060140,113106,71616,97221,40510,80414,82814,40275,68380,06898,88479,82375,73389,08376,97383,21810,23832,18516,98172,47039,10338,3058,87073,1265,27619,21112,89315,8838,8337,7308,07814,179179,437129,207110,59957,358152,919110,10092,00044,900129,40092,50073,20041,900113,00078,70063,30036,00096,30071,80064,40033,60082,20067,60048,00033,70078,10055,50041,00024,80070,40048,80037,30020,70062,00046,50035,30019,40060,30045,00032,20018,10000021,70000027,500000
   > Long-term Liabilities 
0
0
0
131,600
0
0
0
113,800
0
0
0
84,300
79,400
72,900
70,800
69,500
67,800
51,800
46,700
43,800
42,700
33,700
39,200
43,600
33,700
31,600
26,800
40,000
27,800
24,100
22,400
68,300
54,000
51,000
48,100
43,100
24,300
20,300
16,400
21,600
12,600
12,600
12,800
11,400
43,000
32,000
25,308
12,755
12,765
11,687
12,425
12,622
52,290
34,890
24,372
10,390
10,593
16,737
17,715
302,466
290,738
268,628
258,933
249,226
234,943
221,334
235,352
215,389
159,928
160,165
128,752
96,606
40,789
32,446
31,810
36,272
39,639
46,234
46,081
51,675
93,305
116,960
118,229
115,340
90,275
91,044
99,340
99,584
100,945
102,200
132,470
137,801
143,341
135,571
155,108
158,772
169,675
171,279
150,391
143,414
152,025
150,995
143,669
148,959
136,574
138,872
175,073
157,854
150,321
147,453
154,879
147,961
272,795
364,244
254,720
261,384
268,473
386,539
339,001
450,784
441,930
439,615
426,429
529,992
717,469
788,428
801,813
569,431
586,228
587,547
1,340,078
1,342,169
1,865,524
1,872,618
1,505,947
1,106,581
995,461
948,854
918,812
922,002
919,863
932,953
884,961
884,625
876,446
876,446884,625884,961932,953919,863922,002918,812948,854995,4611,106,5811,505,9471,872,6181,865,5241,342,1691,340,078587,547586,228569,431801,813788,428717,469529,992426,429439,615441,930450,784339,001386,539268,473261,384254,720364,244272,795147,961154,879147,453150,321157,854175,073138,872136,574148,959143,669150,995152,025143,414150,391171,279169,675158,772155,108135,571143,341137,801132,470102,200100,94599,58499,34091,04490,275115,340118,229116,96093,30551,67546,08146,23439,63936,27231,81032,44640,78996,606128,752160,165159,928215,389235,352221,334234,943249,226258,933268,628290,738302,46617,71516,73710,59310,39024,37234,89052,29012,62212,42511,68712,76512,75525,30832,00043,00011,40012,80012,60012,60021,60016,40020,30024,30043,10048,10051,00054,00068,30022,40024,10027,80040,00026,80031,60033,70043,60039,20033,70042,70043,80046,70051,80067,80069,50070,80072,90079,40084,300000113,800000131,600000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
130,000
225,000
120,000
125,000
135,000
0
0
290,073
289,579
289,084
288,589
398,094
327,600
412,105
446,610
286,115
285,621
284,131
1,067,564
1,067,711
1,600,043
1,599,538
1,225,360
838,908
741,696
693,781
694,429
695,077
0
0
0
0
0
00000695,077694,429693,781741,696838,9081,225,3601,599,5381,600,0431,067,7111,067,564284,131285,621286,115446,610412,105327,600398,094288,589289,084289,579290,07300135,000125,000120,000225,000130,0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Deferred Long Term Asset Charges 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
52,608
32,037
26,618
35,497
33,772
31,222
0
0
38,780
31,080
19,141
19,199
18,314
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000018,31419,19919,14131,08038,7800031,22233,77235,49726,61832,03752,608000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
11,985
12,755
12,765
11,687
12,425
12,622
12,290
9,890
10,372
10,390
10,593
11,849
12,816
14,417
14,689
15,196
15,504
16,566
17,283
17,659
18,232
18,981
18,965
19,087
19,124
19,042
20,084
20,039
19,999
17,929
30,950
30,181
32,272
29,512
29,342
30,463
29,274
40,257
38,909
39,254
51,059
56,216
55,638
58,286
62,130
68,772
67,851
71,001
91,415
96,496
101,946
107,333
92,037
82,688
88,175
91,054
89,095
93,117
86,022
90,533
103,920
101,762
99,085
109,701
108,349
118,025
112,026
106,792
104,492
101,672
98,718
189,794
219,001
160,711
152,351
150,531
137,840
131,898
197,814
196,321
176,008
107,284
111,000
107,576
108,128
106,603
100,806
117,253
46,132
90,628
88,925
88,577
60,198
63,484
63,615
0
0
0
0
000063,61563,48460,19888,57788,92590,62846,132117,253100,806106,603108,128107,576111,000107,284176,008196,321197,814131,898137,840150,531152,351160,711219,001189,79498,718101,672104,492106,792112,026118,025108,349109,70199,085101,762103,92090,53386,02293,11789,09591,05488,17582,68892,037107,333101,94696,49691,41571,00167,85168,77262,13058,28655,63856,21651,05939,25438,90940,25729,27430,46329,34229,51232,27230,18130,95017,92919,99920,03920,08419,04219,12419,08718,96518,98118,23217,65917,28316,56615,50415,19614,68914,41712,81611,84910,59310,39010,3729,89012,29012,62212,42511,68712,76512,75511,9850000000000000000000000000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
45,307
43,914
63,874
69,029
143,341
135,571
155,108
158,772
169,675
171,279
150,391
0
152,025
150,995
143,669
141,038
136,574
138,872
175,073
157,854
150,321
147,453
154,879
147,961
142,795
139,244
134,720
136,384
133,473
0
0
29,115
29,378
32,398
33,278
29,426
29,094
28,845
28,147
1,516
25,410
25,792
27,005