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

Allegheny Technologies Incorporated
Buy, Hold or Sell?

Let's analyze Allegheny Technologies Incorporated together

I guess you are interested in Allegheny Technologies Incorporated. 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 Allegheny Technologies Incorporated. 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 Allegheny Technologies Incorporated

I send you an email if I find something interesting about Allegheny Technologies Incorporated.

1. Quick Overview

1.1. Quick analysis of Allegheny Technologies Incorporated (30 sec.)










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

How much money do you get?

How much money do you get?
$0.11
When do you have the money?
1 year
How often do you get paid?
45.0%

What is your share worth?

Current worth
$13.02
Expected worth in 1 year
$17.02
How sure are you?
62.5%

+ What do you gain per year?

Total Gains per Share
$4.10
Return On Investment
7.3%

For what price can you sell your share?

Current Price per Share
$56.50
Expected price per share
$52.45 - $64.64
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Allegheny Technologies Incorporated (5 min.)




Live pricePrice per Share (EOD)
$56.50
Intrinsic Value Per Share
$0.36 - $8.93
Total Value Per Share
$13.38 - $21.96

2.2. Growth of Allegheny Technologies Incorporated (5 min.)




Is Allegheny Technologies Incorporated growing?

Current yearPrevious yearGrowGrow %
How rich?$1.9b$1.2b$299.2m19.2%

How much money is Allegheny Technologies Incorporated making?

Current yearPrevious yearGrowGrow %
Making money$94.1m$78.2m$15.8m16.8%
Net Profit Margin7.3%6.8%--

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

2.3. Financial Health of Allegheny Technologies Incorporated (5 min.)




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




  Industry Rankings (Metal Fabrication)  


Richest
#7 / 181

Most Revenue
#6 / 181

Most Profit
#3 / 181
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Allegheny Technologies Incorporated?

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

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

Speculation

The Price per Share of Allegheny Technologies Incorporated is $56.50. 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 Allegheny Technologies Incorporated.
  • 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 Allegheny Technologies Incorporated, 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 $13.02. Based on the TTM, the Book Value Change Per Share is $1.00 per quarter. Based on the YOY, the Book Value Change Per Share is $0.70 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 $0.03 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Allegheny Technologies Incorporated.

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 Eps0.561.0%0.641.1%0.500.9%-0.30-0.5%-0.27-0.5%
Usd Book Value Change Per Share2.995.3%1.001.8%0.701.2%-0.13-0.2%-0.20-0.3%
Usd Dividend Per Share0.000.0%0.030.0%0.000.0%0.030.1%0.050.1%
Usd Total Gains Per Share2.995.3%1.031.8%0.701.2%-0.10-0.2%-0.15-0.3%
Usd Price Per Share66.91-54.75-38.68-29.46-25.67-
Price to Earnings Ratio29.69-23.66-19.49-5.26-24.18-
Price-to-Total Gains Ratio22.37-14.91-81.16-4.78-26.78-
Price to Book Ratio5.14-5.19-4.60-3.78-2.67-
Price-to-Total Gains Ratio22.37-14.91-81.16-4.78-26.78-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share56.5
Number of shares17
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.030.03
Usd Book Value Change Per Share1.00-0.13
Usd Total Gains Per Share1.03-0.10
Gains per Quarter (17 shares)17.44-1.64
Gains per Year (17 shares)69.77-6.56
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1268602-9-17
241361304-17-24
352042006-26-31
472722708-34-38
5934034010-43-45
61140841012-51-52
71347648014-60-59
81554455016-68-66
91661262018-77-73
101868069020-86-80

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%10.02.00.083.3%13.07.00.065.0%26.014.00.065.0%86.029.00.074.8%
Book Value Change Per Share3.01.00.075.0%9.03.00.075.0%12.08.00.060.0%23.017.00.057.5%70.045.00.060.9%
Dividend per Share1.00.03.025.0%5.00.07.041.7%7.00.013.035.0%18.00.022.045.0%91.00.024.079.1%
Total Gains per Share3.01.00.075.0%10.02.00.083.3%13.07.00.065.0%25.015.00.062.5%80.035.00.069.6%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Allegheny Technologies Incorporated 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--2.9910.999+199%0.701+327%-0.126+104%-0.197+107%
Book Value Per Share--13.02510.569+23%8.383+55%8.630+51%11.431+14%
Current Ratio--2.9392.669+10%2.814+4%2.856+3%2.793+5%
Debt To Asset Ratio--0.6230.685-9%0.719-13%0.735-15%0.687-9%
Debt To Equity Ratio--1.7612.390-26%2.822-38%3.741-53%2.834-38%
Dividend Per Share---0.027-100%0.003-100%0.029-100%0.051-100%
Enterprise Value--7075188000.0005181304000.000+37%2962910750.000+139%1463255990.992+384%623527591.944+1035%
Eps--0.5630.637-12%0.497+13%-0.303+154%-0.269+148%
Ev To Ebitda Ratio--9.7519.521+2%5.504+77%1.763+453%1.066+815%
Ev To Sales Ratio--1.6831.114+51%0.629+168%0.286+487%0.099+1599%
Free Cash Flow Per Share---0.2850.328-187%-0.308+8%-0.036-87%-0.052-82%
Free Cash Flow To Equity Per Share---0.096-0.047-51%0.157-161%-0.076-21%-0.039-59%
Gross Profit Margin--1.0000.949+5%0.946+6%1.429-30%0.983+2%
Intrinsic Value_10Y_max--8.931--------
Intrinsic Value_10Y_min--0.356--------
Intrinsic Value_1Y_max--0.202--------
Intrinsic Value_1Y_min---0.169--------
Intrinsic Value_3Y_max--1.135--------
Intrinsic Value_3Y_min---0.333--------
Intrinsic Value_5Y_max--2.704--------
Intrinsic Value_5Y_min---0.305--------
Market Cap8059329952.000-22%9822388000.0008068879000.000+22%5808385750.000+69%4351180990.992+126%3746447591.944+162%
Net Profit Margin--0.0790.073+8%0.068+16%-0.085+208%-0.067+185%
Operating Margin--0.1360.096+41%0.092+48%0.059+129%0.044+208%
Operating Ratio--0.8650.893-3%0.900-4%0.925-7%0.949-9%
Pb Ratio4.338-18%5.1375.187-1%4.597+12%3.782+36%2.673+92%
Pe Ratio25.073-18%29.69323.664+25%19.493+52%5.265+464%24.184+23%
Price Per Share56.500-18%66.91054.750+22%38.675+73%29.459+127%25.670+161%
Price To Free Cash Flow Ratio-49.606+16%-58.746-3.989-93%13.908-522%1.539-3918%-0.429-99%
Price To Total Gains Ratio18.890-18%22.37014.910+50%81.159-72%4.777+368%26.784-16%
Quick Ratio--1.2981.267+3%1.256+3%1.344-3%1.185+10%
Return On Assets--0.0160.019-14%0.018-7%-0.010+163%-0.008+151%
Return On Equity--0.0460.066-30%0.069-33%-0.092+300%-0.057+223%
Total Gains Per Share--2.9911.026+192%0.704+325%-0.096+103%-0.145+105%
Usd Book Value--1912000000.0001558400000.000+23%1259150000.000+52%1267290000.000+51%1654870000.000+16%
Usd Book Value Change Per Share--2.9910.999+199%0.701+327%-0.126+104%-0.197+107%
Usd Book Value Per Share--13.02510.569+23%8.383+55%8.630+51%11.431+14%
Usd Dividend Per Share---0.027-100%0.003-100%0.029-100%0.051-100%
Usd Enterprise Value--7075188000.0005181304000.000+37%2962910750.000+139%1463255990.992+384%623527591.944+1035%
Usd Eps--0.5630.637-12%0.497+13%-0.303+154%-0.269+148%
Usd Free Cash Flow---41800000.00049575000.000-184%-46175000.000+10%-6120000.000-85%-7760000.000-81%
Usd Free Cash Flow Per Share---0.2850.328-187%-0.308+8%-0.036-87%-0.052-82%
Usd Free Cash Flow To Equity Per Share---0.096-0.047-51%0.157-161%-0.076-21%-0.039-59%
Usd Market Cap8059329952.000-22%9822388000.0008068879000.000+22%5808385750.000+69%4351180990.992+126%3746447591.944+162%
Usd Price Per Share56.500-18%66.91054.750+22%38.675+73%29.459+127%25.670+161%
Usd Profit--82700000.00094100000.000-12%78275000.000+6%-40355000.000+149%-36810000.000+145%
Usd Revenue--1051200000.0001277925000.000-18%1237775000.000-15%984445000.000+7%956655000.000+10%
Usd Total Gains Per Share--2.9911.026+192%0.704+325%-0.096+103%-0.145+105%
 EOD+3 -5MRQTTM+25 -15YOY+29 -115Y+28 -1210Y+29 -11

3.3 Fundamental Score

Let's check the fundamental score of Allegheny Technologies Incorporated based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1525.073
Price to Book Ratio (EOD)Between0-14.338
Net Profit Margin (MRQ)Greater than00.079
Operating Margin (MRQ)Greater than00.136
Quick Ratio (MRQ)Greater than11.298
Current Ratio (MRQ)Greater than12.939
Debt to Asset Ratio (MRQ)Less than10.623
Debt to Equity Ratio (MRQ)Less than11.761
Return on Equity (MRQ)Greater than0.150.046
Return on Assets (MRQ)Greater than0.050.016
Total5/10 (50.0%)

3.4 Technical Score

Let's check the technical score of Allegheny Technologies Incorporated based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5040.549
Ma 20Greater thanMa 5058.334
Ma 50Greater thanMa 10059.425
Ma 100Greater thanMa 20061.449
OpenGreater thanClose55.920
Total1/5 (20.0%)

4. In-depth Analysis

4.1 About Allegheny Technologies Incorporated

ATI Inc. produces and sells specialty materials and complex components worldwide. It operates in two segments: High Performance Materials & Components (HPMC) and Advanced Alloys & Solutions (AA&S). The HPMC segment produces various materials, including titanium and titanium-based alloys, nickel- and cobalt-based alloys and superalloys, metallic powder alloys, advanced powder alloys and other specialty materials, in long product forms, such as ingot, billet, bar, rod, wire, shapes and rectangles, and seamless tubes, as well as precision forgings, components, and machined parts. The AA&S segment produces zirconium and related alloys, including hafnium and niobium, nickel-based alloys, titanium and titanium-based alloys, and specialty alloys in a variety of forms, such as plate, sheet, and precision rolled strip products. It also provides hot-rolling conversion services, including carbon steel products. ATI Inc. serves to aerospace and defense, energy, automotive, construction and mining, food equipment and appliances, and medical markets. The company was formerly known as Allegheny Technologies Incorporated. ATI Inc. was incorporated in 1996 and is headquartered in Dallas, Texas.

Fundamental data was last updated by Penke on 2024-12-07 15:45:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is less efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is able to pay all its short-term debts.
The company is 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 overpriced.
Based on the earnings, the company is fair priced.
Based on how much money comes from the company's main activities, the company is expensive.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Allegheny Technologies Incorporated earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Allegheny Technologies Incorporated to the Metal Fabrication industry mean.
  • A Net Profit Margin of 7.9% means that $0.08 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Allegheny Technologies Incorporated:

  • The MRQ is 7.9%. The company is making a profit. +1
  • The TTM is 7.3%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ7.9%TTM7.3%+0.6%
TTM7.3%YOY6.8%+0.5%
TTM7.3%5Y-8.5%+15.8%
5Y-8.5%10Y-6.7%-1.8%
Compared to industry (Metal Fabrication)
PeriodCompanyIndustry (mean)+/- 
MRQ7.9%2.4%+5.5%
TTM7.3%2.4%+4.9%
YOY6.8%3.0%+3.8%
5Y-8.5%3.2%-11.7%
10Y-6.7%3.5%-10.2%
4.3.1.2. Return on Assets

Shows how efficient Allegheny Technologies Incorporated is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Allegheny Technologies Incorporated to the Metal Fabrication industry mean.
  • 1.6% Return on Assets means that Allegheny Technologies Incorporated generated $0.02 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Allegheny Technologies Incorporated:

  • The MRQ is 1.6%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.9%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.6%TTM1.9%-0.3%
TTM1.9%YOY1.8%+0.1%
TTM1.9%5Y-1.0%+2.9%
5Y-1.0%10Y-0.8%-0.2%
Compared to industry (Metal Fabrication)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6%0.8%+0.8%
TTM1.9%0.7%+1.2%
YOY1.8%0.9%+0.9%
5Y-1.0%1.1%-2.1%
10Y-0.8%1.0%-1.8%
4.3.1.3. Return on Equity

Shows how efficient Allegheny Technologies Incorporated is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Allegheny Technologies Incorporated to the Metal Fabrication industry mean.
  • 4.6% Return on Equity means Allegheny Technologies Incorporated generated $0.05 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Allegheny Technologies Incorporated:

  • The MRQ is 4.6%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 6.6%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ4.6%TTM6.6%-2.0%
TTM6.6%YOY6.9%-0.3%
TTM6.6%5Y-9.2%+15.8%
5Y-9.2%10Y-5.7%-3.5%
Compared to industry (Metal Fabrication)
PeriodCompanyIndustry (mean)+/- 
MRQ4.6%1.5%+3.1%
TTM6.6%1.4%+5.2%
YOY6.9%1.4%+5.5%
5Y-9.2%1.9%-11.1%
10Y-5.7%1.9%-7.6%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Allegheny Technologies Incorporated.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Allegheny Technologies Incorporated is operating .

  • Measures how much profit Allegheny Technologies Incorporated 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 Allegheny Technologies Incorporated to the Metal Fabrication industry mean.
  • An Operating Margin of 13.6% means the company generated $0.14  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Allegheny Technologies Incorporated:

  • The MRQ is 13.6%. The company is operating less efficient.
  • The TTM is 9.6%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ13.6%TTM9.6%+4.0%
TTM9.6%YOY9.2%+0.4%
TTM9.6%5Y5.9%+3.7%
5Y5.9%10Y4.4%+1.5%
Compared to industry (Metal Fabrication)
PeriodCompanyIndustry (mean)+/- 
MRQ13.6%5.4%+8.2%
TTM9.6%4.7%+4.9%
YOY9.2%3.6%+5.6%
5Y5.9%4.8%+1.1%
10Y4.4%4.3%+0.1%
4.3.2.2. Operating Ratio

Measures how efficient Allegheny Technologies Incorporated is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Metal Fabrication industry mean).
  • An Operation Ratio of 0.86 means that the operating costs are $0.86 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Allegheny Technologies Incorporated:

  • The MRQ is 0.865. The company is less efficient in keeping operating costs low.
  • The TTM is 0.893. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.865TTM0.893-0.028
TTM0.893YOY0.900-0.007
TTM0.8935Y0.925-0.032
5Y0.92510Y0.949-0.024
Compared to industry (Metal Fabrication)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8651.131-0.266
TTM0.8931.150-0.257
YOY0.9001.173-0.273
5Y0.9251.173-0.248
10Y0.9491.092-0.143
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Allegheny Technologies Incorporated.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Allegheny Technologies Incorporated is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Metal Fabrication industry mean).
  • A Current Ratio of 2.94 means the company has $2.94 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Allegheny Technologies Incorporated:

  • The MRQ is 2.939. The company is able to pay all its short-term debts. +1
  • The TTM is 2.669. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ2.939TTM2.669+0.270
TTM2.669YOY2.814-0.144
TTM2.6695Y2.856-0.187
5Y2.85610Y2.793+0.063
Compared to industry (Metal Fabrication)
PeriodCompanyIndustry (mean)+/- 
MRQ2.9391.851+1.088
TTM2.6691.855+0.814
YOY2.8141.864+0.950
5Y2.8561.863+0.993
10Y2.7931.737+1.056
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Allegheny Technologies Incorporated to the Metal Fabrication industry mean.
  • A Quick Ratio of 1.30 means the company can pay off $1.30 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Allegheny Technologies Incorporated:

  • The MRQ is 1.298. The company is able to pay all its short-term debts with the most liquid assets. +1
  • The TTM is 1.267. The company is able to pay all its short-term debts with the most liquid assets. +1
Trends
Current periodCompared to+/- 
MRQ1.298TTM1.267+0.032
TTM1.267YOY1.256+0.011
TTM1.2675Y1.344-0.077
5Y1.34410Y1.185+0.159
Compared to industry (Metal Fabrication)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2980.832+0.466
TTM1.2670.912+0.355
YOY1.2560.974+0.282
5Y1.3441.056+0.288
10Y1.1850.999+0.186
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Allegheny Technologies Incorporated.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Allegheny Technologies Incorporated assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Allegheny Technologies Incorporated to Metal Fabrication industry mean.
  • A Debt to Asset Ratio of 0.62 means that Allegheny Technologies Incorporated assets are financed with 62.3% credit (debt) and the remaining percentage (100% - 62.3%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Allegheny Technologies Incorporated:

  • The MRQ is 0.623. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.685. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.623TTM0.685-0.062
TTM0.685YOY0.719-0.034
TTM0.6855Y0.735-0.050
5Y0.73510Y0.687+0.048
Compared to industry (Metal Fabrication)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6230.485+0.138
TTM0.6850.478+0.207
YOY0.7190.484+0.235
5Y0.7350.486+0.249
10Y0.6870.475+0.212
4.5.4.2. Debt to Equity Ratio

Measures if Allegheny Technologies Incorporated is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Allegheny Technologies Incorporated to the Metal Fabrication industry mean.
  • A Debt to Equity ratio of 176.1% means that company has $1.76 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Allegheny Technologies Incorporated:

  • The MRQ is 1.761. The company is just able to pay all its debts with equity.
  • The TTM is 2.390. The company is just not able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ1.761TTM2.390-0.629
TTM2.390YOY2.822-0.432
TTM2.3905Y3.741-1.352
5Y3.74110Y2.834+0.907
Compared to industry (Metal Fabrication)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7610.956+0.805
TTM2.3900.913+1.477
YOY2.8220.976+1.846
5Y3.7410.962+2.779
10Y2.8340.949+1.885
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 Allegheny Technologies Incorporated generates.

  • Above 15 is considered overpriced but always compare Allegheny Technologies Incorporated to the Metal Fabrication industry mean.
  • A PE ratio of 29.69 means the investor is paying $29.69 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Allegheny Technologies Incorporated:

  • The EOD is 25.073. Based on the earnings, the company is overpriced. -1
  • The MRQ is 29.693. Based on the earnings, the company is overpriced. -1
  • The TTM is 23.664. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD25.073MRQ29.693-4.620
MRQ29.693TTM23.664+6.028
TTM23.664YOY19.493+4.171
TTM23.6645Y5.265+18.400
5Y5.26510Y24.184-18.919
Compared to industry (Metal Fabrication)
PeriodCompanyIndustry (mean)+/- 
EOD25.07312.860+12.213
MRQ29.69313.394+16.299
TTM23.66413.406+10.258
YOY19.49313.309+6.184
5Y5.26515.147-9.882
10Y24.18418.801+5.383
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 Allegheny Technologies Incorporated:

  • The EOD is -49.606. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -58.746. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -3.989. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-49.606MRQ-58.746+9.140
MRQ-58.746TTM-3.989-54.758
TTM-3.989YOY13.908-17.896
TTM-3.9895Y1.539-5.527
5Y1.53910Y-0.429+1.967
Compared to industry (Metal Fabrication)
PeriodCompanyIndustry (mean)+/- 
EOD-49.6062.274-51.880
MRQ-58.7462.282-61.028
TTM-3.9892.134-6.123
YOY13.9080.360+13.548
5Y1.5390.897+0.642
10Y-0.429-0.429+0.000
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 Allegheny Technologies Incorporated is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Metal Fabrication industry mean).
  • A PB ratio of 5.14 means the investor is paying $5.14 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Allegheny Technologies Incorporated:

  • The EOD is 4.338. Based on the equity, the company is fair priced.
  • The MRQ is 5.137. Based on the equity, the company is overpriced. -1
  • The TTM is 5.187. Based on the equity, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD4.338MRQ5.137-0.799
MRQ5.137TTM5.187-0.050
TTM5.187YOY4.597+0.590
TTM5.1875Y3.782+1.406
5Y3.78210Y2.673+1.109
Compared to industry (Metal Fabrication)
PeriodCompanyIndustry (mean)+/- 
EOD4.3381.619+2.719
MRQ5.1371.483+3.654
TTM5.1871.548+3.639
YOY4.5971.554+3.043
5Y3.7821.839+1.943
10Y2.6732.055+0.618
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 Allegheny Technologies Incorporated.

4.8.1. Institutions holding Allegheny Technologies Incorporated

Institutions are holding 94.141% of the shares of Allegheny Technologies Incorporated.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30BlackRock Inc10.89720.019515543992-4537669-22.5961
2024-09-30Capital Research & Mgmt Co - Division 310.57490.193715084379-13339-0.0884
2024-09-30Vanguard Group Inc9.33460.01613315096877610.6635
2024-09-30FMR Inc6.50670.03789281393202053927.8278
2024-09-30State Street Corp3.79530.01475413734-303287-5.305
2024-09-30Amvescap Plc.3.14970.0584492758471951.0616
2024-09-30Capital World Investors2.40370.0356342865755977919.5121
2024-09-30Ameriprise Financial Inc2.20340.05393142949-505961-13.8661
2024-09-30Frontier Capital Management CO Inc2.18811.96583121211-11028-0.3521
2024-09-30Dimensional Fund Advisors, Inc.1.73530.04022475314-31295-1.2485
2024-09-30Geode Capital Management, LLC1.36910.0106195293451650.2652
2024-09-30Federated Hermes Inc1.25220.26241786146834984.904
2024-09-30Morgan Stanley - Brokerage Accounts1.1920.00831700310-1825728-51.7785
2024-09-30Millennium Management LLC1.11820.05061595016-349903-17.9906
2024-06-30NORGES BANK1.09050.0129155549732709726.6279
2024-09-30Channing Capital Management, LLC1.01482.4771447484-6490-0.4464
2024-09-30Charles Schwab Investment Management Inc0.96130.01751371239242241.7983
2024-09-30Bowen, Hanes & CO Inc0.95712.39671365180-18245-1.3188
2024-09-30Barrow Hanley Mewhinney & Strauss LLC0.95310.29731359570-7279-0.5325
2024-09-30Loomis, Sayles & Company LP0.90940.1141297155-219777-14.4883
Total 63.60668.082590730014-4674743-5.2%

4.9.2. Funds holding Allegheny Technologies Incorporated

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-11-27iShares Core S&P Small-Cap ETF5.64650.5124805429234680.0431
2024-09-30Capital Group Growth Fnd of Amer Comp4.20220.1374599410900
2024-09-30American Funds Growth Fund of Amer A4.20220.1374599410900
2024-10-31Vanguard Total Stock Mkt Idx Inv2.76870.0123949410-15397-0.3883
2024-09-30Capital Group AMCAP Composite2.33610.24893332215-95368-2.7824
2024-09-30VA CollegeAmerica Amcap 529A2.33610.24893332215-95368-2.7824
2024-10-31Vanguard Small Cap Index2.18860.1081312185661000.1958
2024-09-30American Funds IS® Asset Allocation 12.06530.714729459381414005.0418
2024-09-30Capital Group Growth Composite1.46250.3056208614000
2024-09-30American Funds IS® Growth 11.46250.3056208614000
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr1.29840.08991852018-10052-0.5398
2024-09-30American Funds SMALLCAP World A1.21460.1504173255200
2024-10-31Vanguard Small Cap Growth Index Inv1.2030.24931716016-2003-0.1166
2024-11-27SPDR® S&P Metals and Mining ETF0.91283.9754130199300
2024-11-27iShares S&P Small-Cap 600 Growth ETF0.85441.0507121880900
2024-11-27SPDR® Portfolio S&P 600™ Sm Cap ETF0.79590.512311352728360.0737
2024-09-30Federated Hermes Kaufmann Small Cap A0.78331.8747111730000
2024-09-30Federated Hermes Kaufmann Small Cap Grow0.78331.8747111730000
2024-09-30Invesco OFI Small Cap Growth0.74761.46781066448229282.1972
2024-09-30American Funds Invmt Co of Amer A0.73440.04591047600-248-0.0237
Total 37.998414.022154201732-43704-0.1%

5.3. Insider Transactions

Insiders are holding 0.965% of the shares of Allegheny Technologies Incorporated.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-12-04Robert S WetherbeeSELL2500058.99
2024-12-04Tina Killough BuschSELL259860.02
2024-10-15Robert S WetherbeeSELL2500062.23
2024-09-16Robert S WetherbeeSELL2500061.61
2024-02-12Timothy J HarrisSELL632542.44
2024-01-04Elliot S DavisSELL178943.06
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 Assets5,065,800
Total Liabilities3,153,800
Total Stockholder Equity1,791,400
 As reported
Total Liabilities 3,153,800
Total Stockholder Equity+ 1,791,400
Total Assets = 5,065,800

Assets

Total Assets5,065,800
Total Current Assets2,778,400
Long-term Assets2,287,400
Total Current Assets
Cash And Cash Equivalents 406,600
Net Receivables 820,700
Inventory 1,414,500
Other Current Assets 136,600
Total Current Assets  (as reported)2,778,400
Total Current Assets  (calculated)2,778,400
+/-0
Long-term Assets
Property Plant Equipment 1,746,500
Goodwill 227,200
Long-term Assets Other 313,400
Long-term Assets  (as reported)2,287,400
Long-term Assets  (calculated)2,287,100
+/- 300

Liabilities & Shareholders' Equity

Total Current Liabilities945,300
Long-term Liabilities2,208,500
Total Stockholder Equity1,791,400
Total Current Liabilities
Short-term Debt 27,900
Short Long Term Debt 27,900
Accounts payable 528,500
Other Current Liabilities 242,400
Total Current Liabilities  (as reported)945,300
Total Current Liabilities  (calculated)826,700
+/- 118,600
Long-term Liabilities
Long term Debt 1,855,500
Long-term Liabilities Other 152,100
Long-term Liabilities  (as reported)2,208,500
Long-term Liabilities  (calculated)2,007,600
+/- 200,900
Total Stockholder Equity
Common Stock14,300
Retained Earnings -72,800
Accumulated Other Comprehensive Income -74,600
Other Stockholders Equity 1,924,500
Total Stockholder Equity (as reported)1,791,400
Total Stockholder Equity (calculated)1,791,400
+/-0
Other
Capital Stock14,300
Cash and Short Term Investments 406,600
Common Stock Shares Outstanding 146,800
Current Deferred Revenue146,500
Liabilities and Stockholders Equity 5,065,800
Net Debt 1,476,800
Net Invested Capital 3,674,800
Net Working Capital 1,833,100
Property Plant and Equipment Gross 3,841,300
Short Long Term Debt Total 1,883,400



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-31
> Total Assets 
1,133,900
1,136,800
2,673,200
2,606,400
2,609,000
2,608,700
2,639,300
2,604,500
3,006,200
3,037,500
2,985,100
3,175,500
3,162,500
3,206,100
3,141,000
2,750,600
2,772,900
2,833,700
2,861,900
2,776,200
2,812,200
2,795,300
2,774,900
2,643,200
2,567,600
2,543,500
2,548,800
2,093,200
2,106,600
2,103,100
2,098,100
1,884,900
1,941,300
2,058,600
2,288,900
2,315,700
2,426,100
2,505,300
2,653,100
2,731,600
2,924,100
3,115,400
3,523,400
3,282,200
3,584,000
3,786,100
3,916,800
4,095,600
4,276,400
4,366,800
4,312,000
4,170,400
4,033,300
4,321,400
4,380,000
4,346,000
4,403,000
4,397,800
4,489,700
4,493,600
5,192,500
6,049,000
6,127,000
6,046,900
6,078,700
6,080,000
6,078,800
6,247,800
6,174,300
6,119,600
6,599,300
6,898,500
6,917,500
6,570,900
6,503,200
6,582,600
6,556,800
6,469,300
6,161,100
5,751,700
5,719,100
5,861,000
5,192,300
5,170,000
5,154,400
5,186,300
5,075,100
5,185,400
5,350,000
5,393,300
5,389,000
5,501,800
5,491,000
5,549,300
5,628,900
5,634,600
5,807,100
5,169,400
5,063,900
4,034,900
4,068,500
3,974,000
4,626,500
4,285,200
4,236,100
4,229,400
4,287,800
4,445,600
4,287,300
4,434,700
4,731,100
4,985,100
4,782,100
4,921,400
5,065,800
5,065,8004,921,4004,782,1004,985,1004,731,1004,434,7004,287,3004,445,6004,287,8004,229,4004,236,1004,285,2004,626,5003,974,0004,068,5004,034,9005,063,9005,169,4005,807,1005,634,6005,628,9005,549,3005,491,0005,501,8005,389,0005,393,3005,350,0005,185,4005,075,1005,186,3005,154,4005,170,0005,192,3005,861,0005,719,1005,751,7006,161,1006,469,3006,556,8006,582,6006,503,2006,570,9006,917,5006,898,5006,599,3006,119,6006,174,3006,247,8006,078,8006,080,0006,078,7006,046,9006,127,0006,049,0005,192,5004,493,6004,489,7004,397,8004,403,0004,346,0004,380,0004,321,4004,033,3004,170,4004,312,0004,366,8004,276,4004,095,6003,916,8003,786,1003,584,0003,282,2003,523,4003,115,4002,924,1002,731,6002,653,1002,505,3002,426,1002,315,7002,288,9002,058,6001,941,3001,884,9002,098,1002,103,1002,106,6002,093,2002,548,8002,543,5002,567,6002,643,2002,774,9002,795,3002,812,2002,776,2002,861,9002,833,7002,772,9002,750,6003,141,0003,206,1003,162,5003,175,5002,985,1003,037,5003,006,2002,604,5002,639,3002,608,7002,609,0002,606,4002,673,2001,136,8001,133,900
   > Total Current Assets 
472,900
475,700
1,273,200
1,199,800
1,200,200
1,241,600
1,243,700
1,228,700
1,455,000
1,492,200
1,388,300
1,364,500
1,346,700
1,352,900
1,290,000
1,033,500
1,049,400
1,075,000
1,075,700
1,022,800
1,040,100
1,045,700
1,001,200
926,100
857,500
836,500
834,700
812,400
833,100
811,300
807,000
743,300
782,800
887,100
1,119,600
1,160,200
1,272,900
1,351,900
1,486,900
1,484,000
1,635,000
1,769,100
2,132,500
1,987,900
2,235,900
2,354,600
2,348,300
2,248,700
2,317,700
2,268,000
2,141,200
1,929,400
1,745,900
2,018,000
2,047,100
1,997,600
2,090,300
2,076,600
2,160,700
2,115,100
2,787,100
2,691,100
2,689,500
2,569,500
2,574,700
2,527,500
2,484,800
2,510,600
2,446,400
2,331,800
2,693,500
2,950,800
2,895,700
2,513,800
2,415,000
2,482,100
2,465,600
2,383,500
2,098,600
1,867,600
1,800,700
1,952,400
1,762,100
1,766,500
1,762,600
1,800,100
1,804,100
1,915,700
2,051,800
2,126,300
2,122,400
2,246,700
2,177,900
2,261,400
2,422,400
2,303,000
2,508,000
2,201,600
2,086,300
2,066,000
2,093,400
1,996,500
2,689,100
2,306,700
2,285,700
2,311,700
2,369,400
2,476,400
2,316,300
2,458,600
2,599,700
2,737,700
2,517,900
2,652,900
2,778,400
2,778,4002,652,9002,517,9002,737,7002,599,7002,458,6002,316,3002,476,4002,369,4002,311,7002,285,7002,306,7002,689,1001,996,5002,093,4002,066,0002,086,3002,201,6002,508,0002,303,0002,422,4002,261,4002,177,9002,246,7002,122,4002,126,3002,051,8001,915,7001,804,1001,800,1001,762,6001,766,5001,762,1001,952,4001,800,7001,867,6002,098,6002,383,5002,465,6002,482,1002,415,0002,513,8002,895,7002,950,8002,693,5002,331,8002,446,4002,510,6002,484,8002,527,5002,574,7002,569,5002,689,5002,691,1002,787,1002,115,1002,160,7002,076,6002,090,3001,997,6002,047,1002,018,0001,745,9001,929,4002,141,2002,268,0002,317,7002,248,7002,348,3002,354,6002,235,9001,987,9002,132,5001,769,1001,635,0001,484,0001,486,9001,351,9001,272,9001,160,2001,119,600887,100782,800743,300807,000811,300833,100812,400834,700836,500857,500926,1001,001,2001,045,7001,040,1001,022,8001,075,7001,075,0001,049,4001,033,5001,290,0001,352,9001,346,7001,364,5001,388,3001,492,2001,455,0001,228,7001,243,7001,241,6001,200,2001,199,8001,273,200475,700472,900
       Cash And Cash Equivalents 
99,500
92,600
204,800
62,500
84,400
46,200
32,900
50,300
51,400
89,800
68,400
74,800
57,500
60,000
49,200
50,700
53,200
41,500
43,600
26,200
23,500
22,200
37,800
33,700
30,500
70,200
75,200
59,400
111,400
66,200
78,500
79,600
67,300
64,000
262,600
250,800
231,200
253,200
371,700
362,700
359,100
313,200
405,900
502,300
518,000
529,600
663,600
623,300
468,000
310,200
272,600
469,900
506,000
850,700
826,300
708,800
563,500
378,700
443,300
432,300
816,300
367,800
431,500
380,600
250,300
210,300
281,000
304,600
138,000
74,100
535,700
1,026,800
837,700
355,100
264,200
269,500
238,000
250,900
197,500
149,800
156,900
322,300
188,400
229,600
159,800
154,600
124,900
141,600
109,900
122,400
153,500
382,000
217,000
281,200
511,300
490,800
639,000
539,100
572,200
645,900
541,700
472,500
1,006,800
687,700
316,700
274,000
329,100
584,000
196,200
267,100
432,900
743,900
394,400
425,600
406,600
406,600425,600394,400743,900432,900267,100196,200584,000329,100274,000316,700687,7001,006,800472,500541,700645,900572,200539,100639,000490,800511,300281,200217,000382,000153,500122,400109,900141,600124,900154,600159,800229,600188,400322,300156,900149,800197,500250,900238,000269,500264,200355,100837,7001,026,800535,70074,100138,000304,600281,000210,300250,300380,600431,500367,800816,300432,300443,300378,700563,500708,800826,300850,700506,000469,900272,600310,200468,000623,300663,600529,600518,000502,300405,900313,200359,100362,700371,700253,200231,200250,800262,60064,00067,30079,60078,50066,200111,40059,40075,20070,20030,50033,70037,80022,20023,50026,20043,60041,50053,20050,70049,20060,00057,50074,80068,40089,80051,40050,30032,90046,20084,40062,500204,80092,60099,500
       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
42,700
0
0
0
207,000
0
0
0
289,400
0
0
0
338,800
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
100
500
1,100
1,400
1,300
1,500
1,200
700
400
0
0
004007001,2001,5001,3001,4001,100500100000000000000000000000000000000000000000000000000000000000000338,800000289,400000207,00000042,7000000000000000000000000000000000
       Net Receivables 
142,800
145,500
520,100
525,300
561,900
562,000
533,400
518,000
623,300
576,500
540,900
534,700
565,700
549,500
500,800
341,200
356,500
347,100
345,000
325,300
317,700
333,600
310,500
274,600
291,200
265,200
279,800
239,300
260,400
274,800
275,500
248,800
311,000
338,100
365,200
357,900
425,600
435,400
431,700
442,100
512,200
560,400
631,500
610,900
686,800
709,900
648,100
652,200
716,000
738,300
744,500
530,500
448,800
398,200
415,800
392,000
472,600
569,300
623,000
545,400
694,000
808,100
769,300
709,100
753,100
744,300
685,700
613,300
681,500
655,500
576,900
528,200
557,500
650,900
623,700
603,600
690,900
593,400
497,500
400,300
442,400
492,500
454,000
452,100
504,600
538,600
525,900
545,300
645,000
669,600
639,900
579,000
613,800
622,300
634,500
592,600
636,900
525,200
429,700
384,700
465,900
414,500
557,700
523,900
608,800
681,400
748,300
643,300
778,300
761,900
739,600
684,100
785,800
807,400
820,700
820,700807,400785,800684,100739,600761,900778,300643,300748,300681,400608,800523,900557,700414,500465,900384,700429,700525,200636,900592,600634,500622,300613,800579,000639,900669,600645,000545,300525,900538,600504,600452,100454,000492,500442,400400,300497,500593,400690,900603,600623,700650,900557,500528,200576,900655,500681,500613,300685,700744,300753,100709,100769,300808,100694,000545,400623,000569,300472,600392,000415,800398,200448,800530,500744,500738,300716,000652,200648,100709,900686,800610,900631,500560,400512,200442,100431,700435,400425,600357,900365,200338,100311,000248,800275,500274,800260,400239,300279,800265,200291,200274,600310,500333,600317,700325,300345,000347,100356,500341,200500,800549,500565,700534,700540,900576,500623,300518,000533,400562,000561,900525,300520,100145,500142,800
       Inventory 
217,300
225,200
461,700
518,400
478,000
506,900
550,400
582,400
698,500
706,700
670,100
659,900
632,900
653,400
647,600
558,300
556,400
619,400
608,500
585,700
577,600
562,600
548,200
508,400
461,200
424,500
420,400
409,000
412,000
416,600
377,100
359,700
366,900
451,100
460,800
513,000
568,100
628,700
609,400
607,100
701,700
835,600
1,044,300
798,700
954,700
1,054,000
970,800
916,100
1,085,500
1,171,200
1,083,900
887,600
746,200
692,900
737,300
825,500
971,100
1,053,000
1,012,000
1,024,500
1,231,900
1,465,400
1,434,500
1,384,300
1,511,400
1,512,500
1,460,200
1,536,600
1,537,500
1,504,900
1,344,900
1,322,100
1,408,500
1,406,500
1,417,700
1,472,800
1,472,600
1,472,900
1,356,100
1,271,600
1,166,300
1,094,300
1,078,900
1,037,000
1,051,900
1,076,200
1,101,100
1,176,100
1,210,800
1,254,100
1,239,800
1,211,100
1,254,400
1,217,500
1,168,500
1,155,300
1,181,100
1,103,500
1,035,900
997,100
1,047,800
1,059,000
1,055,800
1,046,300
1,189,000
1,270,900
1,216,900
1,195,700
1,293,800
1,380,400
1,353,900
1,247,500
1,284,900
1,317,500
1,414,500
1,414,5001,317,5001,284,9001,247,5001,353,9001,380,4001,293,8001,195,7001,216,9001,270,9001,189,0001,046,3001,055,8001,059,0001,047,800997,1001,035,9001,103,5001,181,1001,155,3001,168,5001,217,5001,254,4001,211,1001,239,8001,254,1001,210,8001,176,1001,101,1001,076,2001,051,9001,037,0001,078,9001,094,3001,166,3001,271,6001,356,1001,472,9001,472,6001,472,8001,417,7001,406,5001,408,5001,322,1001,344,9001,504,9001,537,5001,536,6001,460,2001,512,5001,511,4001,384,3001,434,5001,465,4001,231,9001,024,5001,012,0001,053,000971,100825,500737,300692,900746,200887,6001,083,9001,171,2001,085,500916,100970,8001,054,000954,700798,7001,044,300835,600701,700607,100609,400628,700568,100513,000460,800451,100366,900359,700377,100416,600412,000409,000420,400424,500461,200508,400548,200562,600577,600585,700608,500619,400556,400558,300647,600653,400632,900659,900670,100706,700698,500582,400550,400506,900478,000518,400461,700225,200217,300
       Other Current Assets 
13,300
12,400
86,600
93,600
75,900
126,500
127,000
9,400
81,800
119,200
108,900
5,900
90,600
90,000
92,400
83,300
83,300
67,000
78,600
85,600
121,300
127,300
104,700
48,500
5,300
25,600
59,300
51,900
3,600
3,400
17,100
7,200
300
33,900
31,000
38,500
48,000
34,600
74,100
72,100
62,000
59,900
50,800
76,000
76,400
61,100
65,800
57,100
48,200
48,300
40,200
41,400
44,900
76,200
67,700
71,300
83,100
75,600
82,400
112,900
44,900
49,800
54,200
95,500
59,900
60,400
57,900
56,100
89,400
97,300
120,600
67,600
86,900
97,700
109,400
136,200
64,100
66,300
47,500
45,900
35,100
43,300
40,800
47,800
46,300
30,700
52,200
52,700
86,100
80,200
89,200
74,600
92,700
140,400
108,100
64,300
51,000
33,800
48,500
38,300
38,000
50,500
68,800
48,800
171,200
85,400
75,100
53,400
48,000
49,200
73,300
62,200
52,800
102,400
136,600
136,600102,40052,80062,20073,30049,20048,00053,40075,10085,400171,20048,80068,80050,50038,00038,30048,50033,80051,00064,300108,100140,40092,70074,60089,20080,20086,10052,70052,20030,70046,30047,80040,80043,30035,10045,90047,50066,30064,100136,200109,40097,70086,90067,600120,60097,30089,40056,10057,90060,40059,90095,50054,20049,80044,900112,90082,40075,60083,10071,30067,70076,20044,90041,40040,20048,30048,20057,10065,80061,10076,40076,00050,80059,90062,00072,10074,10034,60048,00038,50031,00033,9003007,20017,1003,4003,60051,90059,30025,6005,30048,500104,700127,300121,30085,60078,60067,00083,30083,30092,40090,00090,6005,900108,900119,20081,8009,400127,000126,50075,90093,60086,60012,40013,300
   > Long-term Assets 
661,000
661,100
1,400,000
1,406,600
1,408,800
1,367,100
1,395,600
1,375,800
1,551,200
1,545,300
1,596,800
1,811,000
1,815,800
1,853,200
1,851,000
1,717,100
1,723,500
1,758,700
1,786,200
1,753,400
1,772,100
1,749,600
1,773,700
1,717,100
1,710,100
1,707,000
1,714,100
1,280,800
1,273,500
1,291,800
1,291,100
1,141,600
1,158,500
1,171,500
1,169,300
1,155,500
1,153,200
1,153,400
1,166,200
1,247,600
1,289,100
1,346,300
1,390,900
1,294,300
1,348,100
1,431,500
1,568,500
1,846,900
1,958,700
2,098,800
2,170,800
2,241,000
2,287,400
2,303,400
2,332,900
2,348,400
2,312,700
2,321,200
2,329,000
2,378,500
2,405,400
3,357,900
3,437,500
3,477,400
3,504,000
3,552,500
3,594,000
3,737,200
3,727,900
3,787,800
3,905,800
3,947,700
4,021,800
4,057,100
4,088,200
4,100,500
4,091,200
4,085,800
4,062,500
3,884,100
3,918,400
3,908,600
3,430,200
3,403,500
3,391,800
3,386,200
3,271,000
3,269,700
3,298,200
3,267,000
3,266,600
3,255,100
3,313,100
3,287,900
3,206,500
3,331,600
3,299,100
2,967,800
2,977,600
1,968,900
1,975,100
1,977,500
1,937,400
1,978,500
1,950,400
1,917,700
1,918,400
1,969,200
1,971,000
1,976,100
2,131,400
2,247,400
2,264,200
2,268,500
2,287,400
2,287,4002,268,5002,264,2002,247,4002,131,4001,976,1001,971,0001,969,2001,918,4001,917,7001,950,4001,978,5001,937,4001,977,5001,975,1001,968,9002,977,6002,967,8003,299,1003,331,6003,206,5003,287,9003,313,1003,255,1003,266,6003,267,0003,298,2003,269,7003,271,0003,386,2003,391,8003,403,5003,430,2003,908,6003,918,4003,884,1004,062,5004,085,8004,091,2004,100,5004,088,2004,057,1004,021,8003,947,7003,905,8003,787,8003,727,9003,737,2003,594,0003,552,5003,504,0003,477,4003,437,5003,357,9002,405,4002,378,5002,329,0002,321,2002,312,7002,348,4002,332,9002,303,4002,287,4002,241,0002,170,8002,098,8001,958,7001,846,9001,568,5001,431,5001,348,1001,294,3001,390,9001,346,3001,289,1001,247,6001,166,2001,153,4001,153,2001,155,5001,169,3001,171,5001,158,5001,141,6001,291,1001,291,8001,273,5001,280,8001,714,1001,707,0001,710,1001,717,1001,773,7001,749,6001,772,1001,753,4001,786,2001,758,7001,723,5001,717,1001,851,0001,853,2001,815,8001,811,0001,596,8001,545,3001,551,2001,375,8001,395,6001,367,1001,408,8001,406,6001,400,000661,100661,000
       Property Plant Equipment 
446,900
442,100
730,000
731,400
714,800
705,900
701,600
687,700
778,100
791,200
806,200
1,003,600
997,400
1,023,100
994,300
912,400
900,400
904,600
898,900
872,000
875,300
877,200
883,500
828,900
821,500
811,600
802,500
757,600
749,200
748,600
751,200
711,100
711,200
733,400
727,200
718,300
709,500
701,400
705,300
704,900
742,900
777,400
813,700
867,600
909,100
980,200
1,096,500
1,239,500
1,329,900
1,446,900
1,523,400
1,633,600
1,709,800
1,787,000
1,852,500
1,907,900
1,921,300
1,933,500
1,939,900
1,989,300
1,999,200
2,292,700
2,307,500
2,368,800
2,398,100
2,444,000
2,482,300
2,559,900
2,597,200
2,692,400
2,744,700
2,874,100
2,889,300
2,916,800
2,937,100
2,961,800
2,943,700
2,946,700
2,938,200
2,928,200
2,962,100
2,958,900
2,514,400
2,498,900
2,495,800
2,492,300
2,490,900
2,495,700
2,490,700
2,479,000
2,472,600
2,475,000
2,470,700
2,404,900
2,407,500
2,450,100
2,445,500
2,455,000
2,466,600
1,469,200
1,478,700
1,486,300
1,487,600
1,528,500
1,502,600
1,491,300
1,496,700
1,549,100
1,551,800
1,568,100
1,626,300
1,665,900
1,688,900
1,705,500
1,746,500
1,746,5001,705,5001,688,9001,665,9001,626,3001,568,1001,551,8001,549,1001,496,7001,491,3001,502,6001,528,5001,487,6001,486,3001,478,7001,469,2002,466,6002,455,0002,445,5002,450,1002,407,5002,404,9002,470,7002,475,0002,472,6002,479,0002,490,7002,495,7002,490,9002,492,3002,495,8002,498,9002,514,4002,958,9002,962,1002,928,2002,938,2002,946,7002,943,7002,961,8002,937,1002,916,8002,889,3002,874,1002,744,7002,692,4002,597,2002,559,9002,482,3002,444,0002,398,1002,368,8002,307,5002,292,7001,999,2001,989,3001,939,9001,933,5001,921,3001,907,9001,852,5001,787,0001,709,8001,633,6001,523,4001,446,9001,329,9001,239,5001,096,500980,200909,100867,600813,700777,400742,900704,900705,300701,400709,500718,300727,200733,400711,200711,100751,200748,600749,200757,600802,500811,600821,500828,900883,500877,200875,300872,000898,900904,600900,400912,400994,3001,023,100997,4001,003,600806,200791,200778,100687,700701,600705,900714,800731,400730,000442,100446,900
       Goodwill 
0
0
0
177,100
177,100
0
0
169,900
0
0
0
256,000
0
0
0
0
202,000
196,000
194,800
194,500
193,900
192,200
191,100
188,400
188,500
189,700
192,800
194,400
195,800
196,000
194,800
198,400
206,300
201,300
204,600
205,300
206,600
203,900
202,800
199,700
200,600
206,000
206,100
206,500
208,500
209,400
209,800
209,800
210,200
209,700
204,200
190,900
189,100
197,300
196,300
207,800
203,900
204,800
208,100
206,800
209,100
690,600
740,600
737,700
739,000
737,700
740,300
740,100
736,300
737,000
728,100
727,900
775,500
785,100
782,800
780,400
777,900
781,500
780,200
651,400
648,600
646,900
644,400
641,900
642,600
643,500
531,900
531,400
534,200
531,000
536,400
534,700
536,800
524,800
523,800
525,800
520,800
236,400
238,400
240,700
241,600
241,900
229,000
227,900
227,200
227,200
227,200
227,200
227,200
227,200
227,200
227,200
227,200
227,200
227,200
227,200227,200227,200227,200227,200227,200227,200227,200227,200227,200227,200227,900229,000241,900241,600240,700238,400236,400520,800525,800523,800524,800536,800534,700536,400531,000534,200531,400531,900643,500642,600641,900644,400646,900648,600651,400780,200781,500777,900780,400782,800785,100775,500727,900728,100737,000736,300740,100740,300737,700739,000737,700740,600690,600209,100206,800208,100204,800203,900207,800196,300197,300189,100190,900204,200209,700210,200209,800209,800209,400208,500206,500206,100206,000200,600199,700202,800203,900206,600205,300204,600201,300206,300198,400194,800196,000195,800194,400192,800189,700188,500188,400191,100192,200193,900194,500194,800196,000202,0000000256,000000169,90000177,100177,100000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
100
0
0
3,700
1,200
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000001,2003,70000100000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
129,200
128,400
173,200
0
176,000
176,200
174,000
0
251,300
251,300
257,400
0
253,300
250,100
242,800
204,200
0
0
0
194,500
0
0
0
188,400
188,500
189,700
192,800
194,400
195,800
196,000
194,800
198,400
206,300
201,300
204,600
205,300
206,600
203,900
202,800
199,700
200,600
206,000
206,100
206,500
208,500
209,400
209,800
209,800
210,200
209,700
204,200
134,900
124,700
197,300
196,300
169,600
175,700
182,900
181,000
182,400
197,100
374,600
740,600
900,400
366,900
370,800
740,300
157,800
736,300
737,000
728,100
152,800
775,500
785,100
782,800
168,500
777,900
781,500
780,200
158,300
648,600
646,900
644,400
148,200
642,600
643,500
531,900
138,000
534,200
531,000
536,400
129,700
0
0
0
96,300
0
0
0
87,900
0
0
0
65,900
0
0
0
58,500
0
0
0
51,100
0
0
0
00051,10000058,50000065,90000087,90000096,300000129,700536,400531,000534,200138,000531,900643,500642,600148,200644,400646,900648,600158,300780,200781,500777,900168,500782,800785,100775,500152,800728,100737,000736,300157,800740,300370,800366,900900,400740,600374,600197,100182,400181,000182,900175,700169,600196,300197,300124,700134,900204,200209,700210,200209,800209,800209,400208,500206,500206,100206,000200,600199,700202,800203,900206,600205,300204,600201,300206,300198,400194,800196,000195,800194,400192,800189,700188,500188,400000194,500000204,200242,800250,100253,3000257,400251,300251,3000174,000176,200176,0000173,200128,400129,200
       Long-term Assets Other 
84,900
90,600
496,800
498,100
518,000
485,000
520,000
518,200
521,800
502,800
533,200
551,400
565,100
580,000
613,900
600,500
621,100
658,100
692,500
686,900
702,900
680,200
699,100
699,800
700,100
705,700
718,800
243,400
225,300
237,000
230,400
197,800
206,700
202,500
203,200
178,900
183,700
186,500
198,800
187,700
188,700
191,700
194,600
95,400
114,400
124,000
137,100
355,500
369,400
405,400
408,000
325,800
313,800
147,000
138,800
377,400
379,600
182,900
181,000
383,600
404,000
1,051,700
1,130,000
370,900
1,089,600
1,091,900
1,111,700
207,900
363,100
330,800
424,800
189,400
341,300
329,000
334,600
127,600
298,800
289,800
307,900
304,500
307,700
302,800
271,400
262,700
253,400
250,400
248,200
242,600
257,200
257,000
257,600
245,400
305,600
358,200
275,200
355,700
332,800
276,400
272,600
259,000
254,800
248,100
219,100
221,500
217,400
198,900
194,500
192,900
192,000
180,800
277,900
354,300
348,100
335,800
313,400
313,400335,800348,100354,300277,900180,800192,000192,900194,500198,900217,400221,500219,100248,100254,800259,000272,600276,400332,800355,700275,200358,200305,600245,400257,600257,000257,200242,600248,200250,400253,400262,700271,400302,800307,700304,500307,900289,800298,800127,600334,600329,000341,300189,400424,800330,800363,100207,9001,111,7001,091,9001,089,600370,9001,130,0001,051,700404,000383,600181,000182,900379,600377,400138,800147,000313,800325,800408,000405,400369,400355,500137,100124,000114,40095,400194,600191,700188,700187,700198,800186,500183,700178,900203,200202,500206,700197,800230,400237,000225,300243,400718,800705,700700,100699,800699,100680,200702,900686,900692,500658,100621,100600,500613,900580,000565,100551,400533,200502,800521,800518,200520,000485,000518,000498,100496,80090,60084,900
       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
49,900
20,600
63,100
11,800
0
0
0
0
0
0
0
0
0
0
71,500
31,300
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000000000000000000000031,30071,500000000000011,80063,10020,60049,90000000000000000000000000000000000000000000000000000000
> Total Liabilities 
769,200
760,100
1,828,500
1,734,900
1,675,300
1,651,500
1,675,300
1,604,800
1,750,200
1,736,300
1,646,500
1,835,600
1,829,200
1,901,500
1,723,300
1,550,400
1,684,400
1,776,300
1,798,600
1,737,000
1,787,700
1,784,900
1,772,300
1,698,500
1,637,700
1,633,400
1,655,900
1,644,400
1,684,400
1,710,900
1,752,000
1,710,200
1,805,000
1,908,900
1,898,600
1,889,800
1,900,300
1,902,400
1,921,300
1,931,700
2,024,100
2,042,100
2,289,000
1,789,600
1,892,100
1,904,300
1,843,900
1,872,100
1,990,100
1,939,700
1,947,300
2,209,100
2,011,000
2,173,800
2,226,500
2,256,400
2,304,500
2,267,300
2,357,000
2,364,200
2,989,400
3,269,000
3,285,700
3,475,300
3,464,800
3,404,500
3,333,900
3,660,700
3,577,600
3,532,700
4,035,200
3,903,800
3,950,400
3,592,300
3,523,600
3,878,300
3,848,800
3,768,600
3,655,600
3,567,300
3,620,700
3,761,700
3,629,600
3,725,200
3,665,000
3,671,900
3,627,600
3,340,900
3,386,700
3,351,400
3,305,800
3,510,200
3,444,400
3,410,700
3,349,000
3,441,400
3,614,500
3,327,100
3,214,100
3,393,500
3,459,200
3,367,900
3,946,300
3,452,500
3,440,400
3,335,500
3,349,400
3,288,400
3,073,000
3,125,500
3,375,200
3,504,600
3,408,900
3,453,500
3,153,800
3,153,8003,453,5003,408,9003,504,6003,375,2003,125,5003,073,0003,288,4003,349,4003,335,5003,440,4003,452,5003,946,3003,367,9003,459,2003,393,5003,214,1003,327,1003,614,5003,441,4003,349,0003,410,7003,444,4003,510,2003,305,8003,351,4003,386,7003,340,9003,627,6003,671,9003,665,0003,725,2003,629,6003,761,7003,620,7003,567,3003,655,6003,768,6003,848,8003,878,3003,523,6003,592,3003,950,4003,903,8004,035,2003,532,7003,577,6003,660,7003,333,9003,404,5003,464,8003,475,3003,285,7003,269,0002,989,4002,364,2002,357,0002,267,3002,304,5002,256,4002,226,5002,173,8002,011,0002,209,1001,947,3001,939,7001,990,1001,872,1001,843,9001,904,3001,892,1001,789,6002,289,0002,042,1002,024,1001,931,7001,921,3001,902,4001,900,3001,889,8001,898,6001,908,9001,805,0001,710,2001,752,0001,710,9001,684,4001,644,4001,655,9001,633,4001,637,7001,698,5001,772,3001,784,9001,787,7001,737,0001,798,6001,776,3001,684,4001,550,4001,723,3001,901,5001,829,2001,835,6001,646,5001,736,3001,750,2001,604,8001,675,3001,651,5001,675,3001,734,9001,828,500760,100769,200
   > Total Current Liabilities 
188,300
169,400
544,100
585,800
541,100
559,900
548,400
561,500
590,200
524,500
541,400
622,300
651,100
663,600
637,400
540,000
445,700
433,700
362,100
413,500
443,300
430,200
750,600
332,700
338,700
348,000
366,600
342,000
352,800
342,600
365,200
394,700
448,700
493,300
511,700
492,800
515,100
500,800
511,900
560,900
656,400
650,500
881,300
645,500
775,400
763,600
703,700
704,000
830,800
790,800
797,800
693,900
545,600
518,800
582,100
624,600
692,000
654,600
710,400
791,000
915,400
998,800
978,500
861,800
875,000
823,500
775,700
871,500
813,100
1,186,600
1,168,600
1,211,000
1,253,700
903,000
839,600
959,900
937,000
888,000
737,100
686,500
828,700
605,700
601,500
708,700
795,600
701,000
673,600
712,600
759,900
741,300
730,600
836,900
760,000
759,200
763,300
849,200
1,059,200
614,400
563,700
653,300
689,200
599,100
1,207,300
856,400
877,200
799,900
822,800
963,900
824,000
897,500
829,300
977,100
897,100
1,245,600
945,300
945,3001,245,600897,100977,100829,300897,500824,000963,900822,800799,900877,200856,4001,207,300599,100689,200653,300563,700614,4001,059,200849,200763,300759,200760,000836,900730,600741,300759,900712,600673,600701,000795,600708,700601,500605,700828,700686,500737,100888,000937,000959,900839,600903,0001,253,7001,211,0001,168,6001,186,600813,100871,500775,700823,500875,000861,800978,500998,800915,400791,000710,400654,600692,000624,600582,100518,800545,600693,900797,800790,800830,800704,000703,700763,600775,400645,500881,300650,500656,400560,900511,900500,800515,100492,800511,700493,300448,700394,700365,200342,600352,800342,000366,600348,000338,700332,700750,600430,200443,300413,500362,100433,700445,700540,000637,400663,600651,100622,300541,400524,500590,200561,500548,400559,900541,100585,800544,100169,400188,300
       Short-term Debt 
2,000
2,000
5,800
0
5,700
5,300
3,400
0
4,100
3,000
2,400
68,200
133,700
128,100
73,900
152,700
46,100
28,700
6,100
53,200
57,600
57,600
384,200
9,200
16,400
14,800
16,100
9,700
10,000
7,100
12,400
27,800
21,800
35,900
33,900
29,400
26,700
20,200
19,700
13,400
18,000
21,100
24,300
23,700
20,700
22,200
16,500
20,900
20,900
21,700
20,900
15,200
14,700
17,500
20,200
33,500
32,100
38,000
21,900
141,400
139,400
154,200
144,900
27,300
28,400
27,300
16,800
17,100
17,100
420,300
419,900
419,900
420,000
17,400
17,500
17,800
17,900
18,300
4,000
3,900
156,500
6,700
5,400
105,100
172,800
67,500
36,400
10,100
63,700
16,300
16,600
6,600
6,400
11,500
12,100
11,500
310,700
12,800
12,200
17,800
15,700
19,300
606,900
131,300
116,700
32,600
28,900
41,700
24,900
73,900
37,500
31,900
27,100
316,800
27,900
27,900316,80027,10031,90037,50073,90024,90041,70028,90032,600116,700131,300606,90019,30015,70017,80012,20012,800310,70011,50012,10011,5006,4006,60016,60016,30063,70010,10036,40067,500172,800105,1005,4006,700156,5003,9004,00018,30017,90017,80017,50017,400420,000419,900419,900420,30017,10017,10016,80027,30028,40027,300144,900154,200139,400141,40021,90038,00032,10033,50020,20017,50014,70015,20020,90021,70020,90020,90016,50022,20020,70023,70024,30021,10018,00013,40019,70020,20026,70029,40033,90035,90021,80027,80012,4007,10010,0009,70016,10014,80016,4009,200384,20057,60057,60053,2006,10028,70046,100152,70073,900128,100133,70068,2002,4003,0004,10003,4005,3005,70005,8002,0002,000
       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
17,800
0
0
0
3,900
156,500
6,700
5,400
105,100
172,800
1,944,100
36,400
10,100
63,700
16,300
16,800
6,800
6,400
11,500
12,100
11,500
310,700
12,800
12,200
17,800
15,700
19,300
606,900
131,300
116,700
32,600
28,900
41,700
24,900
73,900
37,500
31,900
27,100
316,800
27,900
27,900316,80027,10031,90037,50073,90024,90041,70028,90032,600116,700131,300606,90019,30015,70017,80012,20012,800310,70011,50012,10011,5006,4006,80016,80016,30063,70010,10036,4001,944,100172,800105,1005,4006,700156,5003,90000017,800000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
75,400
70,800
198,800
241,700
201,600
216,300
210,500
247,500
258,100
244,700
214,000
227,000
221,000
238,500
238,900
172,900
185,300
192,400
165,400
169,300
197,800
174,200
176,300
155,300
155,000
168,600
167,900
171,300
178,100
175,100
175,500
172,300
219,400
245,500
259,100
271,200
281,400
277,000
270,800
312,900
368,000
396,700
578,600
355,100
442,100
445,300
337,700
388,400
469,200
451,200
414,400
278,500
232,600
236,400
283,000
308,600
396,700
363,600
412,100
394,100
505,200
503,600
491,800
490,700
505,800
451,700
409,300
499,900
479,400
445,600
401,900
471,800
518,200
556,300
482,700
556,700
559,500
487,500
367,100
380,800
340,400
308,200
285,200
294,300
346,400
355,500
350,500
420,100
424,700
429,300
416,100
498,800
455,300
420,600
415,800
521,200
424,600
275,800
240,700
290,600
324,800
265,800
290,700
375,500
396,100
421,900
410,200
553,300
447,500
467,700
435,000
524,800
482,600
524,500
528,500
528,500524,500482,600524,800435,000467,700447,500553,300410,200421,900396,100375,500290,700265,800324,800290,600240,700275,800424,600521,200415,800420,600455,300498,800416,100429,300424,700420,100350,500355,500346,400294,300285,200308,200340,400380,800367,100487,500559,500556,700482,700556,300518,200471,800401,900445,600479,400499,900409,300451,700505,800490,700491,800503,600505,200394,100412,100363,600396,700308,600283,000236,400232,600278,500414,400451,200469,200388,400337,700445,300442,100355,100578,600396,700368,000312,900270,800277,000281,400271,200259,100245,500219,400172,300175,500175,100178,100171,300167,900168,600155,000155,300176,300174,200197,800169,300165,400192,400185,300172,900238,900238,500221,000227,000214,000244,700258,100247,500210,500216,300201,600241,700198,80070,80075,400
       Other Current Liabilities 
110,900
96,600
339,500
344,100
333,800
338,300
334,500
314,000
328,000
276,800
325,000
327,100
296,400
297,000
324,600
214,400
214,300
212,600
190,600
191,000
187,900
198,400
190,100
168,200
167,300
164,600
182,600
161,000
164,700
160,400
177,300
194,600
207,500
211,900
218,700
192,200
207,000
203,600
221,400
234,600
270,400
232,700
278,400
266,700
312,600
296,100
349,500
294,700
340,700
317,900
362,500
78,200
24,800
264,900
278,900
282,500
263,200
253,000
276,400
255,500
270,800
341,000
341,800
343,800
340,800
344,500
349,600
354,500
316,600
320,700
33,700
4,900
4,900
4,600
339,400
385,400
359,600
382,200
366,000
301,800
331,800
290,800
310,900
309,300
276,400
278,000
286,700
282,400
205,300
225,300
228,700
260,100
220,400
257,800
238,300
237,800
209,600
216,000
213,000
233,100
230,000
210,200
223,000
233,400
231,100
219,700
263,000
219,800
201,900
218,100
246,600
256,800
225,800
243,400
242,400
242,400243,400225,800256,800246,600218,100201,900219,800263,000219,700231,100233,400223,000210,200230,000233,100213,000216,000209,600237,800238,300257,800220,400260,100228,700225,300205,300282,400286,700278,000276,400309,300310,900290,800331,800301,800366,000382,200359,600385,400339,4004,6004,9004,90033,700320,700316,600354,500349,600344,500340,800343,800341,800341,000270,800255,500276,400253,000263,200282,500278,900264,90024,80078,200362,500317,900340,700294,700349,500296,100312,600266,700278,400232,700270,400234,600221,400203,600207,000192,200218,700211,900207,500194,600177,300160,400164,700161,000182,600164,600167,300168,200190,100198,400187,900191,000190,600212,600214,300214,400324,600297,000296,400327,100325,000276,800328,000314,000334,500338,300333,800344,100339,50096,600110,900
   > Long-term Liabilities 
180,000
179,800
590,700
1,149,100
1,134,200
1,091,600
1,126,900
1,043,300
1,160,000
1,211,800
1,105,100
1,213,300
1,178,100
1,237,900
1,085,900
1,010,400
1,238,700
1,342,600
1,436,500
1,323,500
1,344,400
1,354,700
1,021,700
1,365,800
1,299,000
1,285,400
1,289,300
1,302,400
1,331,600
1,368,300
1,386,800
1,315,500
1,356,300
1,415,600
1,386,900
1,397,000
1,385,200
1,401,600
1,409,400
1,370,800
1,367,700
1,391,600
1,407,700
1,144,100
1,116,700
1,140,700
1,140,200
1,168,100
1,159,300
1,148,900
1,149,500
1,515,200
1,465,400
1,655,000
1,644,400
1,631,800
1,612,500
1,612,700
1,646,600
1,573,200
2,074,000
2,270,200
2,307,200
2,613,500
2,589,800
2,581,000
2,558,200
2,789,200
2,764,500
2,346,100
2,866,600
2,692,800
2,696,700
2,689,300
2,684,000
2,918,400
2,911,800
2,880,600
2,918,500
2,880,800
2,792,000
3,156,000
3,028,100
3,016,500
2,869,400
2,970,900
2,954,000
2,628,300
2,626,800
2,610,100
2,575,200
2,673,300
2,684,400
2,651,500
2,585,700
2,592,200
2,555,300
2,712,700
2,650,400
2,740,200
2,770,000
2,768,800
2,739,000
2,596,100
2,563,200
2,535,600
2,526,600
2,324,500
2,249,000
2,228,000
2,545,900
2,527,500
2,511,800
2,207,900
2,208,500
2,208,5002,207,9002,511,8002,527,5002,545,9002,228,0002,249,0002,324,5002,526,6002,535,6002,563,2002,596,1002,739,0002,768,8002,770,0002,740,2002,650,4002,712,7002,555,3002,592,2002,585,7002,651,5002,684,4002,673,3002,575,2002,610,1002,626,8002,628,3002,954,0002,970,9002,869,4003,016,5003,028,1003,156,0002,792,0002,880,8002,918,5002,880,6002,911,8002,918,4002,684,0002,689,3002,696,7002,692,8002,866,6002,346,1002,764,5002,789,2002,558,2002,581,0002,589,8002,613,5002,307,2002,270,2002,074,0001,573,2001,646,6001,612,7001,612,5001,631,8001,644,4001,655,0001,465,4001,515,2001,149,5001,148,9001,159,3001,168,1001,140,2001,140,7001,116,7001,144,1001,407,7001,391,6001,367,7001,370,8001,409,4001,401,6001,385,2001,397,0001,386,9001,415,6001,356,3001,315,5001,386,8001,368,3001,331,6001,302,4001,289,3001,285,4001,299,0001,365,8001,021,7001,354,7001,344,4001,323,5001,436,5001,342,6001,238,7001,010,4001,085,9001,237,9001,178,1001,213,3001,105,1001,211,8001,160,0001,043,3001,126,9001,091,6001,134,2001,149,100590,700179,800180,000
       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
1,055,900
1,050,400
1,037,600
1,032,300
1,032,100
1,039,200
921,900
1,422,500
1,496,500
1,483,400
1,482,000
1,481,500
1,474,100
1,462,500
1,463,000
1,462,000
1,053,600
1,542,200
1,527,400
1,526,800
1,520,700
1,509,100
1,509,100
1,509,100
1,502,700
1,501,600
1,491,800
1,492,700
1,870,100
1,870,400
1,771,900
1,772,500
1,876,600
1,877,700
1,530,600
1,535,300
1,535,500
1,535,300
1,535,500
1,536,200
1,537,100
1,541,700
1,387,400
1,390,000
1,516,900
1,529,000
1,550,000
1,598,400
1,602,200
1,683,600
1,711,600
1,707,400
1,703,300
1,700,400
1,706,300
1,702,100
1,699,900
2,147,700
0
0
0
0
00002,147,7001,699,9001,702,1001,706,3001,700,4001,703,3001,707,4001,711,6001,683,6001,602,2001,598,4001,550,0001,529,0001,516,9001,390,0001,387,4001,541,7001,537,1001,536,2001,535,5001,535,3001,535,5001,535,3001,530,6001,877,7001,876,6001,772,5001,771,9001,870,4001,870,1001,492,7001,491,8001,501,6001,502,7001,509,1001,509,1001,509,1001,520,7001,526,8001,527,4001,542,2001,053,6001,462,0001,463,0001,462,5001,474,1001,481,5001,482,0001,483,4001,496,5001,422,500921,9001,039,2001,032,1001,032,3001,037,6001,050,4001,055,90000000000000000000000000000000000000000000000000000000
       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
49,900
20,600
63,100
11,800
0
0
0
0
0
0
0
0
0
0
71,500
31,300
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000000000000000000000031,30071,500000000000011,80063,10020,60049,90000000000000000000000000000000000000000000000000000000
       Warrants
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
12,200
12,100
12,100
12,100
12,100
12,100
12,100
12,100
6,100
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000000000000000006,10012,10012,10012,10012,10012,10012,10012,10012,200000000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
815,500
812,900
836,600
674,200
658,500
654,500
650,300
639,100
623,100
620,300
610,700
793,000
820,700
844,700
867,600
811,200
843,900
864,000
829,600
843,700
835,600
853,500
862,700
823,800
826,800
853,600
877,200
614,200
594,600
622,200
627,200
605,100
595,800
582,600
587,500
952,900
976,600
599,100
594,000
594,200
580,200
569,100
558,300
582,700
576,500
664,100
654,100
1,121,700
1,099,000
1,086,900
1,073,900
1,326,200
1,302,500
1,288,300
1,272,300
958,800
943,100
927,100
918,200
1,311,300
1,299,300
1,222,200
1,214,100
1,301,300
1,234,100
1,233,100
1,106,400
1,229,000
1,083,900
1,074,200
1,062,200
1,088,000
1,080,800
1,074,600
1,039,900
1,137,500
1,095,300
1,056,300
981,100
1,145,900
1,162,300
1,192,700
1,118,600
1,190,200
1,169,900
1,165,000
1,055,400
884,500
855,800
832,300
826,200
578,500
0
528,100
398,200
0
0
0
0
0000398,200528,1000578,500826,200832,300855,800884,5001,055,4001,165,0001,169,9001,190,2001,118,6001,192,7001,162,3001,145,900981,1001,056,3001,095,3001,137,5001,039,9001,074,6001,080,8001,088,0001,062,2001,074,2001,083,9001,229,0001,106,4001,233,1001,234,1001,301,3001,214,1001,222,2001,299,3001,311,300918,200927,100943,100958,8001,272,3001,288,3001,302,5001,326,2001,073,9001,086,9001,099,0001,121,700654,100664,100576,500582,700558,300569,100580,200594,200594,000599,100976,600952,900587,500582,600595,800605,100627,200622,200594,600614,200877,200853,600826,800823,800862,700853,500835,600843,700829,600864,000843,900811,200867,600844,700820,700793,000610,700620,300623,100639,100650,300654,500658,500674,200836,600812,900815,5000000000000000000
       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
11,500
49,100
68,600
75,000
109,600
169,700
9,800
9,300
20,000
21,800
0
0
4,200
52,100
206,600
214,600
229,400
244,600
80,900
91,300
143,600
190,700
75,600
59,100
52,800
51,300
15,600
13,000
20,100
14,100
9,700
10,700
9,700
12,100
12,900
14,500
15,100
15,800
13,000
6,300
6,100
5,600
5,400
5,300
5,500
5,300
5,200
0
0
0
7,300
0
7,400
7,700
0
0
0
0
00007,7007,40007,3000005,2005,3005,5005,3005,4005,6006,1006,30013,00015,80015,10014,50012,90012,1009,70010,7009,70014,10020,10013,00015,60051,30052,80059,10075,600190,700143,60091,30080,900244,600229,400214,600206,60052,1004,2000021,80020,0009,3009,800169,700109,60075,00068,60049,10011,500000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
364,700
376,700
844,700
871,500
933,700
957,200
964,000
999,700
1,256,000
1,301,200
1,338,600
1,339,900
1,333,300
1,304,600
1,417,700
1,200,200
1,088,500
1,057,400
1,063,300
1,039,200
1,024,500
1,010,400
1,002,600
944,700
929,900
910,100
892,900
448,800
422,200
392,200
346,100
174,700
136,300
149,700
390,300
425,900
525,800
602,900
731,800
799,900
900,000
1,073,300
1,234,400
1,492,600
1,691,900
1,881,800
2,072,900
2,223,500
2,286,300
2,427,100
2,364,700
1,961,300
1,951,000
2,075,500
2,078,700
2,012,200
2,019,500
2,049,400
2,048,200
2,040,800
2,110,500
2,690,700
2,748,700
2,475,300
2,515,000
2,575,500
2,642,300
2,479,600
2,487,100
2,491,200
2,466,700
2,894,200
2,866,300
2,875,700
2,871,200
2,593,400
2,594,600
2,584,300
2,405,700
2,082,800
1,995,200
1,994,400
1,471,800
1,355,200
1,394,200
1,413,500
1,347,800
1,739,400
1,846,100
1,925,000
1,980,200
1,885,700
1,934,200
2,026,400
2,168,000
2,090,100
2,087,800
1,735,300
1,733,700
521,100
482,900
473,000
541,400
685,600
658,700
762,900
813,500
1,045,900
1,096,500
1,194,000
1,238,900
1,373,000
1,263,600
1,355,200
1,791,400
1,791,4001,355,2001,263,6001,373,0001,238,9001,194,0001,096,5001,045,900813,500762,900658,700685,600541,400473,000482,900521,1001,733,7001,735,3002,087,8002,090,1002,168,0002,026,4001,934,2001,885,7001,980,2001,925,0001,846,1001,739,4001,347,8001,413,5001,394,2001,355,2001,471,8001,994,4001,995,2002,082,8002,405,7002,584,3002,594,6002,593,4002,871,2002,875,7002,866,3002,894,2002,466,7002,491,2002,487,1002,479,6002,642,3002,575,5002,515,0002,475,3002,748,7002,690,7002,110,5002,040,8002,048,2002,049,4002,019,5002,012,2002,078,7002,075,5001,951,0001,961,3002,364,7002,427,1002,286,3002,223,5002,072,9001,881,8001,691,9001,492,6001,234,4001,073,300900,000799,900731,800602,900525,800425,900390,300149,700136,300174,700346,100392,200422,200448,800892,900910,100929,900944,7001,002,6001,010,4001,024,5001,039,2001,063,3001,057,4001,088,5001,200,2001,417,7001,304,6001,333,3001,339,9001,338,6001,301,2001,256,000999,700964,000957,200933,700871,500844,700376,700364,700
   Common Stock
0
0
0
17,400
0
0
0
17,600
0
0
0
19,800
0
0
19,800
9,900
9,900
9,900
9,900
9,900
9,900
9,900
9,900
9,900
9,900
9,900
9,900
9,900
9,900
9,900
9,900
9,900
9,900
9,900
9,900
9,900
9,900
9,900
9,900
9,900
10,000
10,100
10,100
10,100
10,200
10,200
10,200
10,200
10,200
10,200
10,200
10,200
10,200
10,200
10,200
10,200
10,200
10,200
10,200
10,200
10,200
11,000
11,000
11,000
11,000
11,000
11,000
11,000
11,000
11,000
11,000
11,000
11,000
11,000
11,000
11,000
11,000
11,000
11,000
11,000
11,000
11,000
11,000
11,000
11,000
11,000
11,000
12,700
12,700
12,700
12,700
12,700
12,700
12,700
12,700
12,700
12,700
12,700
12,700
12,700
12,700
12,700
12,700
12,700
12,800
13,100
13,100
13,100
13,200
13,200
13,200
13,200
13,400
13,400
14,300
14,30013,40013,40013,20013,20013,20013,20013,10013,10013,10012,80012,70012,70012,70012,70012,70012,70012,70012,70012,70012,70012,70012,70012,70012,70012,70012,70012,70011,00011,00011,00011,00011,00011,00011,00011,00011,00011,00011,00011,00011,00011,00011,00011,00011,00011,00011,00011,00011,00011,00011,00011,00011,00011,00010,20010,20010,20010,20010,20010,20010,20010,20010,20010,20010,20010,20010,20010,20010,20010,20010,20010,10010,10010,10010,0009,9009,9009,9009,9009,9009,9009,9009,9009,9009,9009,9009,9009,9009,9009,9009,9009,9009,9009,9009,9009,9009,9009,9009,9009,90019,8000019,80000017,60000017,400000
   Retained Earnings 
224,900
236,600
573,200
596,700
632,100
690,900
699,400
752,700
830,500
854,800
883,200
923,900
948,600
974,600
1,107,700