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

Atkore International Group Inc
Buy, Hold or Sell?

Let's analyze Atkore together

I guess you are interested in Atkore International Group 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 Atkore International Group 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 Atkore International Group Inc

I send you an email if I find something interesting about Atkore International Group Inc.

1. Quick Overview

1.1. Quick analysis of Atkore (30 sec.)










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

How much money do you get?

How much money do you get?
$1.53
When do you have the money?
1 year
How often do you get paid?
32.5%

What is your share worth?

Current worth
$44.12
Expected worth in 1 year
$49.86
How sure are you?
92.5%

+ What do you gain per year?

Total Gains per Share
$7.27
Return On Investment
8.6%

For what price can you sell your share?

Current Price per Share
$84.84
Expected price per share
$84.84 - $113.72
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Atkore (5 min.)




Live pricePrice per Share (EOD)
$84.84
Intrinsic Value Per Share
$33.51 - $162.42
Total Value Per Share
$77.62 - $206.54

2.2. Growth of Atkore (5 min.)




Is Atkore growing?

Current yearPrevious yearGrowGrow %
How rich?$1.5b$1.3b$172.9m11.2%

How much money is Atkore making?

Current yearPrevious yearGrowGrow %
Making money$118.2m$172.4m-$54.2m-45.9%
Net Profit Margin14.8%19.6%--

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

2.3. Financial Health of Atkore (5 min.)




2.4. Comparing to competitors in the Electrical Equipment & Parts industry (5 min.)




  Industry Rankings (Electrical Equipment & Parts)  


Richest
#40 / 450

Most Revenue
#41 / 450

Most Profit
#19 / 450
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of Atkore is $84.84. 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 Atkore.
  • 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 Atkore, 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 $44.12. Based on the TTM, the Book Value Change Per Share is $1.43 per quarter. Based on the YOY, the Book Value Change Per Share is $2.15 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 $0.38 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Atkore.

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 Eps2.092.5%3.213.8%4.375.1%3.323.9%1.852.2%
Usd Book Value Change Per Share1.471.7%1.431.7%2.152.5%1.962.3%0.981.2%
Usd Dividend Per Share0.320.4%0.380.4%0.750.9%0.230.3%0.470.5%
Usd Total Gains Per Share1.792.1%1.822.1%2.903.4%2.202.6%1.441.7%
Usd Price Per Share84.74-142.51-139.76-94.10-54.88-
Price to Earnings Ratio10.11-10.96-8.11-7.85-8.37-
Price-to-Total Gains Ratio47.22-99.37-56.49-51.85-56.22-
Price to Book Ratio1.92-3.40-4.00-4.14-4.58-
Price-to-Total Gains Ratio47.22-99.37-56.49-51.85-56.22-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share84.84
Number of shares11
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.380.23
Usd Book Value Change Per Share1.431.96
Usd Total Gains Per Share1.822.20
Gains per Quarter (11 shares)19.9824.16
Gains per Year (11 shares)79.9296.64
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1176370108687
23412615021173184
35018923031259281
46725231041345378
58431639051432475
610137947062518572
711844255072605669
813450563082691766
915156871092777863
10168631790103864960

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%20.00.00.0100.0%38.02.00.095.0%38.09.00.080.9%
Book Value Change Per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%36.04.00.090.0%38.09.00.080.9%
Dividend per Share4.00.00.0100.0%7.00.05.058.3%9.00.011.045.0%13.00.027.032.5%13.00.034.027.7%
Total Gains per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%37.03.00.092.5%39.08.00.083.0%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Atkore International Group 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--1.4731.435+3%2.149-31%1.963-25%0.977+51%
Book Value Per Share--44.11942.215+5%34.908+26%24.382+81%13.922+217%
Current Ratio--2.9843.075-3%2.881+4%2.963+1%2.553+17%
Debt To Asset Ratio--0.4900.483+2%0.501-2%0.598-18%0.711-31%
Debt To Equity Ratio--0.9620.933+3%1.003-4%1.811-47%4.109-77%
Dividend Per Share--0.3210.382-16%0.750-57%0.234+38%0.466-31%
Enterprise Value--1827562220.0004164128215.000-56%4452583236.740-59%2895000452.752-37%1848376327.786-1%
Eps--2.0953.211-35%4.369-52%3.319-37%1.850+13%
Ev To Ebitda Ratio--4.4765.514-19%4.449+1%3.240+38%2.636+70%
Ev To Sales Ratio--0.5801.300-55%1.262-54%0.876-34%0.609-5%
Free Cash Flow Per Share--4.4212.745+61%3.734+18%2.813+57%1.685+162%
Free Cash Flow To Equity Per Share--1.250-0.233+119%0.526+138%0.728+72%0.521+140%
Gross Profit Margin--1.0000.999+0%0.999+0%1.000+0%1.000+0%
Intrinsic Value_10Y_max--162.417--------
Intrinsic Value_10Y_min--33.505--------
Intrinsic Value_1Y_max--14.063--------
Intrinsic Value_1Y_min--6.205--------
Intrinsic Value_3Y_max--43.941--------
Intrinsic Value_3Y_min--16.288--------
Intrinsic Value_5Y_max--75.850--------
Intrinsic Value_5Y_min--23.712--------
Market Cap2961170520.000+0%2957680220.0005253099215.000-44%5485221236.740-46%3881782802.752-24%2385368778.619+24%
Net Profit Margin--0.0930.148-37%0.196-53%0.172-46%0.110-15%
Operating Margin---0.162-100%0.264-100%0.229-100%0.159-100%
Operating Ratio--0.8710.801+9%0.742+17%0.765+14%0.839+4%
Pb Ratio1.923+0%1.9213.401-44%3.995-52%4.143-54%4.585-58%
Pe Ratio10.124+0%10.11310.963-8%8.111+25%7.853+29%8.366+21%
Price Per Share84.840+0%84.740142.508-41%139.758-39%94.103-10%54.881+54%
Price To Free Cash Flow Ratio4.797+0%4.79216.394-71%9.681-51%8.779-45%-0.791+117%
Price To Total Gains Ratio47.275+0%47.21999.365-52%56.493-16%51.847-9%56.218-16%
Quick Ratio--1.6471.719-4%1.774-7%1.913-14%1.600+3%
Return On Assets--0.0240.040-39%0.063-62%0.060-59%0.038-37%
Return On Equity--0.0470.077-38%0.126-62%0.152-69%0.145-67%
Total Gains Per Share--1.7951.816-1%2.899-38%2.196-18%1.442+24%
Usd Book Value--1539900000.0001543917250.0000%1371015750.000+12%991743750.000+55%599451075.000+157%
Usd Book Value Change Per Share--1.4731.435+3%2.149-31%1.963-25%0.977+51%
Usd Book Value Per Share--44.11942.215+5%34.908+26%24.382+81%13.922+217%
Usd Dividend Per Share--0.3210.382-16%0.750-57%0.234+38%0.466-31%
Usd Enterprise Value--1827562220.0004164128215.000-56%4452583236.740-59%2895000452.752-37%1848376327.786-1%
Usd Eps--2.0953.211-35%4.369-52%3.319-37%1.850+13%
Usd Free Cash Flow--154313000.00099666000.000+55%147186500.000+5%118094450.000+31%74862425.000+106%
Usd Free Cash Flow Per Share--4.4212.745+61%3.734+18%2.813+57%1.685+162%
Usd Free Cash Flow To Equity Per Share--1.250-0.233+119%0.526+138%0.728+72%0.521+140%
Usd Market Cap2961170520.000+0%2957680220.0005253099215.000-44%5485221236.740-46%3881782802.752-24%2385368778.619+24%
Usd Price Per Share84.840+0%84.740142.508-41%139.758-39%94.103-10%54.881+54%
Usd Profit--73119000.000118218000.000-38%172474750.000-58%140818250.000-48%80763525.000-9%
Usd Revenue--788296000.000800513000.000-2%879690250.000-10%766409899.950+3%595909024.975+32%
Usd Total Gains Per Share--1.7951.816-1%2.899-38%2.196-18%1.442+24%
 EOD+4 -4MRQTTM+14 -26YOY+16 -245Y+19 -2110Y+25 -15

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1510.124
Price to Book Ratio (EOD)Between0-11.923
Net Profit Margin (MRQ)Greater than00.093
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than11.647
Current Ratio (MRQ)Greater than12.984
Debt to Asset Ratio (MRQ)Less than10.490
Debt to Equity Ratio (MRQ)Less than10.962
Return on Equity (MRQ)Greater than0.150.047
Return on Assets (MRQ)Greater than0.050.024
Total6/10 (60.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5038.523
Ma 20Greater thanMa 5090.016
Ma 50Greater thanMa 10089.454
Ma 100Greater thanMa 20093.089
OpenGreater thanClose86.480
Total2/5 (40.0%)

4. In-depth Analysis

4.1 About Atkore International Group Inc

Atkore Inc. engages in the manufacture and sale of electrical, mechanical, safety, and infrastructure products and solutions in the United States and internationally. The company offers conduits, cables, and installation accessories. It also designs and manufactures protection and reliability solutions for critical infrastructure, such as metal framing, mechanical pipe, perimeter security, and cable management. The company offers its products under the Allied Tube & Conduit, AFC Cable Systems, Kaf-Tech, Heritage Plastics, Unistrut, Power-Strut, Cope, US Tray, FRE Composites, United Poly Systems, Calbond, and Calpipe. It serves various end markets, including new construction; maintenance, repair, and remodel; infrastructure; diversified industrials; alternative power generation; healthcare; data centers; and governments through electrical, industrial, and mechanical contractors, as well as original equipment manufacturers. The company was formerly known as Atkore International Group Inc. and changed its name to Atkore Inc. in February 2021. Atkore Inc. was founded in 1959 and is headquartered in Harvey, Illinois.

Fundamental data was last updated by Penke on 2024-12-07 15:47:04.

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 less efficient 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 very able to pay all its short-term debts.
The company is very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is fair priced.
Based on the earnings, the company is underpriced.
Based on how much money comes from the company's main activities, the company is underpriced.
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 Atkore earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Atkore to the Electrical Equipment & Parts industry mean.
  • A Net Profit Margin of 9.3% means that $0.09 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Atkore International Group Inc:

  • The MRQ is 9.3%. The company is making a profit. +1
  • The TTM is 14.8%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ9.3%TTM14.8%-5.5%
TTM14.8%YOY19.6%-4.8%
TTM14.8%5Y17.2%-2.4%
5Y17.2%10Y11.0%+6.2%
Compared to industry (Electrical Equipment & Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ9.3%4.0%+5.3%
TTM14.8%3.4%+11.4%
YOY19.6%3.7%+15.9%
5Y17.2%3.3%+13.9%
10Y11.0%3.5%+7.5%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Atkore to the Electrical Equipment & Parts industry mean.
  • 2.4% Return on Assets means that Atkore generated $0.02 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Atkore International Group Inc:

  • The MRQ is 2.4%. Using its assets, the company is less efficient in making profit.
  • The TTM is 4.0%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ2.4%TTM4.0%-1.5%
TTM4.0%YOY6.3%-2.3%
TTM4.0%5Y6.0%-2.0%
5Y6.0%10Y3.8%+2.2%
Compared to industry (Electrical Equipment & Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ2.4%0.9%+1.5%
TTM4.0%0.8%+3.2%
YOY6.3%0.9%+5.4%
5Y6.0%0.9%+5.1%
10Y3.8%1.1%+2.7%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Atkore to the Electrical Equipment & Parts industry mean.
  • 4.7% Return on Equity means Atkore generated $0.05 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Atkore International Group Inc:

  • The MRQ is 4.7%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 7.7%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ4.7%TTM7.7%-2.9%
TTM7.7%YOY12.6%-5.0%
TTM7.7%5Y15.2%-7.6%
5Y15.2%10Y14.5%+0.7%
Compared to industry (Electrical Equipment & Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ4.7%1.8%+2.9%
TTM7.7%1.7%+6.0%
YOY12.6%1.9%+10.7%
5Y15.2%1.7%+13.5%
10Y14.5%2.0%+12.5%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Atkore International Group Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Atkore is operating .

  • Measures how much profit Atkore 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 Atkore to the Electrical Equipment & Parts industry mean.
  • An Operating Margin of 0.0% means the company generated $0.00  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Atkore International Group Inc:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM16.2%-16.2%
TTM16.2%YOY26.4%-10.2%
TTM16.2%5Y22.9%-6.7%
5Y22.9%10Y15.9%+7.0%
Compared to industry (Electrical Equipment & Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ-6.1%-6.1%
TTM16.2%3.6%+12.6%
YOY26.4%4.5%+21.9%
5Y22.9%4.3%+18.6%
10Y15.9%4.1%+11.8%
4.3.2.2. Operating Ratio

Measures how efficient Atkore is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Electrical Equipment & Parts industry mean).
  • An Operation Ratio of 0.87 means that the operating costs are $0.87 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Atkore International Group Inc:

  • The MRQ is 0.871. The company is less efficient in keeping operating costs low.
  • The TTM is 0.801. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.871TTM0.801+0.069
TTM0.801YOY0.742+0.060
TTM0.8015Y0.765+0.036
5Y0.76510Y0.839-0.073
Compared to industry (Electrical Equipment & Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8711.553-0.682
TTM0.8011.490-0.689
YOY0.7421.513-0.771
5Y0.7651.506-0.741
10Y0.8391.281-0.442
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Atkore International Group Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Electrical Equipment & Parts industry mean).
  • A Current Ratio of 2.98 means the company has $2.98 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Atkore International Group Inc:

  • The MRQ is 2.984. The company is able to pay all its short-term debts. +1
  • The TTM is 3.075. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ2.984TTM3.075-0.091
TTM3.075YOY2.881+0.194
TTM3.0755Y2.963+0.112
5Y2.96310Y2.553+0.410
Compared to industry (Electrical Equipment & Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ2.9841.844+1.140
TTM3.0751.868+1.207
YOY2.8811.891+0.990
5Y2.9631.952+1.011
10Y2.5531.831+0.722
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Atkore to the Electrical Equipment & Parts industry mean.
  • A Quick Ratio of 1.65 means the company can pay off $1.65 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Atkore International Group Inc:

  • The MRQ is 1.647. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 1.719. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ1.647TTM1.719-0.072
TTM1.719YOY1.774-0.055
TTM1.7195Y1.913-0.194
5Y1.91310Y1.600+0.313
Compared to industry (Electrical Equipment & Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6470.859+0.788
TTM1.7190.954+0.765
YOY1.7741.042+0.732
5Y1.9131.104+0.809
10Y1.6001.142+0.458
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Atkore International Group Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Atkore to Electrical Equipment & Parts industry mean.
  • A Debt to Asset Ratio of 0.49 means that Atkore assets are financed with 49.0% credit (debt) and the remaining percentage (100% - 49.0%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Atkore International Group Inc:

  • The MRQ is 0.490. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.483. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.490TTM0.483+0.008
TTM0.483YOY0.501-0.018
TTM0.4835Y0.598-0.116
5Y0.59810Y0.711-0.113
Compared to industry (Electrical Equipment & Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4900.447+0.043
TTM0.4830.444+0.039
YOY0.5010.449+0.052
5Y0.5980.444+0.154
10Y0.7110.429+0.282
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Atkore to the Electrical Equipment & Parts industry mean.
  • A Debt to Equity ratio of 96.2% means that company has $0.96 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Atkore International Group Inc:

  • The MRQ is 0.962. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.933. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.962TTM0.933+0.029
TTM0.933YOY1.003-0.070
TTM0.9335Y1.811-0.878
5Y1.81110Y4.109-2.298
Compared to industry (Electrical Equipment & Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9620.808+0.154
TTM0.9330.809+0.124
YOY1.0030.813+0.190
5Y1.8110.824+0.987
10Y4.1090.826+3.283
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 Atkore generates.

  • Above 15 is considered overpriced but always compare Atkore to the Electrical Equipment & Parts industry mean.
  • A PE ratio of 10.11 means the investor is paying $10.11 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Atkore International Group Inc:

  • The EOD is 10.124. Based on the earnings, the company is underpriced. +1
  • The MRQ is 10.113. Based on the earnings, the company is underpriced. +1
  • The TTM is 10.963. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD10.124MRQ10.113+0.012
MRQ10.113TTM10.963-0.850
TTM10.963YOY8.111+2.852
TTM10.9635Y7.853+3.110
5Y7.85310Y8.366-0.513
Compared to industry (Electrical Equipment & Parts)
PeriodCompanyIndustry (mean)+/- 
EOD10.12415.276-5.152
MRQ10.11314.592-4.479
TTM10.96315.522-4.559
YOY8.11115.778-7.667
5Y7.85318.893-11.040
10Y8.36623.678-15.312
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 Atkore International Group Inc:

  • The EOD is 4.797. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 4.792. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 16.394. Based on how much money comes from the company's main activities, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD4.797MRQ4.792+0.006
MRQ4.792TTM16.394-11.602
TTM16.394YOY9.681+6.712
TTM16.3945Y8.779+7.615
5Y8.77910Y-0.791+9.570
Compared to industry (Electrical Equipment & Parts)
PeriodCompanyIndustry (mean)+/- 
EOD4.7973.714+1.083
MRQ4.7923.370+1.422
TTM16.3940.634+15.760
YOY9.6810.171+9.510
5Y8.7790.443+8.336
10Y-0.7910.855-1.646
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 Atkore is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Electrical Equipment & Parts industry mean).
  • A PB ratio of 1.92 means the investor is paying $1.92 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Atkore International Group Inc:

  • The EOD is 1.923. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.921. Based on the equity, the company is underpriced. +1
  • The TTM is 3.401. Based on the equity, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD1.923MRQ1.921+0.002
MRQ1.921TTM3.401-1.481
TTM3.401YOY3.995-0.594
TTM3.4015Y4.143-0.742
5Y4.14310Y4.585-0.442
Compared to industry (Electrical Equipment & Parts)
PeriodCompanyIndustry (mean)+/- 
EOD1.9232.156-0.233
MRQ1.9211.970-0.049
TTM3.4012.119+1.282
YOY3.9952.253+1.742
5Y4.1432.459+1.684
10Y4.5852.912+1.673
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 Atkore International Group Inc.

4.8.1. Institutions holding Atkore International Group Inc

Institutions are holding 105.783% of the shares of Atkore International Group Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30BlackRock Inc11.28380.0123938373-452250-10.3004
2024-09-30Vanguard Group Inc10.76630.00573757747186300.4982
2024-09-30Gates Capital Management Inc5.76332.978820115801324544192.7911
2024-09-30Allspring Global Investments Holdings, LLC3.53650.162123435026123426.8451
2024-09-30River Road Asset Management, LLC3.13711.21351094956-11-0.001
2024-09-30Dimensional Fund Advisors, Inc.3.10740.0223108458313235813.8999
2024-09-30Macquarie Group Ltd3.02680.09661056451-139045-11.6307
2024-09-30American Century Companies Inc2.79890.048197688320318626.2617
2024-09-30Ameriprise Financial Inc2.67730.020393445932848854.2085
2024-09-30State Street Corp2.52240.003880391-13524-1.5129
2024-09-30Geode Capital Management, LLC2.49350.006870304-28923-3.2164
2024-09-30LSV Asset Management2.13150.1351743940-52810-6.6282
2024-09-30Boston Partners Global Investors, Inc1.98380.0693692422-383515-35.6447
2024-09-30Harding Loevner L.P.1.96150.3347684624190652.8645
2024-09-30Amvescap Plc.1.84410.0105643631-216480-25.1688
2024-09-30Citadel Advisors Llc1.7330.009960487222996561.3392
2024-09-30Goldman Sachs Group Inc1.56690.0075546898358621190.4752
2024-09-30VOLORIDGE INVESTMENT MANAGEMENT, LLC1.47660.1589515390389163308.3041
2024-09-30FMR Inc1.39010.0025485178-878255-64.415
2024-09-30Charles Schwab Investment Management Inc1.37520.0078479976-82478-14.664
Total 66.5765.304523237008+1017963+4.4%

4.9.2. Funds holding Atkore International Group Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31Vanguard Total Stock Mkt Idx Inv3.32270.00571159705-4198-0.3607
2024-11-27iShares Russell 2000 ETF2.94710.11881028625-2156-0.2092
2024-10-31Vanguard Small Cap Index2.57590.050789905817500.195
2024-11-28First Trust RBA Amer Indl RenaisTM ETF2.36862.706682672049360.6006
2024-10-31Allspring Special Small Cap Value A1.82811.0332638069372006.191
2024-11-28Avantis US Small Cap Value ETF1.77730.361262031722910.3707
2024-10-31Vanguard Small Cap Value Index Inv1.74110.0899607680-208-0.0342
2024-09-30Columbia Acorn Inst1.53351.624853523413909535.1127
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr1.52520.0421532349-4263-0.7944
2024-09-30JHancock Disciplined Value Mid Cap I1.4410.1814502937-90720-15.2816
2024-09-30Delaware Small Cap Value A1.35890.862647430000
2024-09-30Fidelity Small Cap Index1.06930.1152373231-3421-0.9083
2024-11-27iShares Russell 2000 Growth ETF0.95080.231233186900
2024-09-30Invesco Small Cap Core0.79631.140827793478442.9042
2024-10-31Invesco Main Street Small Cap R60.79631.19327793400
2024-07-31Strategic Advisers Small-Mid Cap0.77770.3449271430-23523-7.9752
2024-09-30Delaware Small Cap Core I0.68950.2679240642-1491-0.6158
2024-11-27Global X US Infrastructure Dev ETF0.68860.23172403263520.1467
2024-09-30Columbia Small Cap Growth Inst0.68440.91572388845660331.0526
2024-09-30Columbia Small Cap Growth0.68440.9156238884126394112.3602
Total 29.556712.43310316128+246485+2.4%

5.3. Insider Transactions

Insiders are holding 0.943% of the shares of Atkore International Group Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-12-03Jeri L IsbellSELL335394.03
2024-11-26Daniel S KellySELL1307195.74
2024-11-11Mark F LampsSELL50096.55
2024-08-12Mark F LampsSELL50095.47
2024-06-03Wilbert W James JrSELL599153.23
2024-05-14Mark F LampsSELL500157.67
2024-03-14Leangela W LoweSELL6500176.07
2024-03-13Justin A KershawSELL1099171.77
2024-03-04Daniel S KellySELL15815173.59
2024-03-04David Paul JohnsonSELL12701172.84
2024-03-04John W PregenzerSELL4044174.42
2024-03-04William E Jr. WaltzSELL50000173.85
2024-03-01Daniel S KellySELL8685173.07
2024-02-26John W PregenzerSELL6548158.49
2024-02-26William E Jr. WaltzSELL43072160.48
2023-12-14William E Jr. WaltzSELL79600150.75
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

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

Summary
Total Assets3,021,403
Total Liabilities1,481,503
Total Stockholder Equity1,539,900
 As reported
Total Liabilities 1,481,503
Total Stockholder Equity+ 1,539,900
Total Assets = 3,021,403

Assets

Total Assets3,021,403
Total Current Assets1,524,388
Long-term Assets1,497,015
Total Current Assets
Cash And Cash Equivalents 351,385
Net Receivables 489,926
Inventory 524,695
Other Current Assets 158,382
Total Current Assets  (as reported)1,524,388
Total Current Assets  (calculated)1,524,388
+/-0
Long-term Assets
Property Plant Equipment 832,749
Goodwill 314,000
Intangible Assets 340,431
Long-term Assets Other 9,281
Long-term Assets  (as reported)1,497,015
Long-term Assets  (calculated)1,496,461
+/- 554

Liabilities & Shareholders' Equity

Total Current Liabilities510,866
Long-term Liabilities970,637
Total Stockholder Equity1,539,900
Total Current Liabilities
Accounts payable 262,201
Other Current Liabilities 246,665
Total Current Liabilities  (as reported)510,866
Total Current Liabilities  (calculated)508,866
+/- 2,000
Long-term Liabilities
Long term Debt 764,838
Capital Lease Obligations Min Short Term Debt186,366
Long-term Liabilities Other 14,897
Long-term Liabilities  (as reported)970,637
Long-term Liabilities  (calculated)966,101
+/- 4,536
Total Stockholder Equity
Common Stock350
Retained Earnings 1,049,390
Accumulated Other Comprehensive Income -19,094
Other Stockholders Equity 509,254
Total Stockholder Equity (as reported)1,539,900
Total Stockholder Equity (calculated)1,539,900
+/-0
Other
Capital Stock350
Cash and Short Term Investments 351,385
Common Stock Shares Outstanding 34,859
Liabilities and Stockholders Equity 3,021,403
Net Debt 577,781
Net Invested Capital 2,304,738
Net Working Capital 1,013,522
Property Plant and Equipment Gross 1,333,079
Short Long Term Debt Total 929,166



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302013-12-312013-09-302013-06-302013-03-312012-12-312012-09-30
> Total Assets 
1,329,000
1,291,000
1,299,000
1,248,000
1,324,000
1,335,000
1,185,419
0
0
0
1,113,799
1,089,341
1,118,605
1,160,216
1,164,568
1,019,236
1,050,599
1,094,282
1,215,092
1,172,051
1,252,042
1,294,255
1,324,060
1,344,784
1,349,909
1,413,014
1,436,995
1,500,142
1,493,567
1,491,777
1,558,525
1,614,573
1,770,048
1,977,359
2,210,099
2,267,293
2,304,120
2,484,051
2,598,996
2,571,364
2,679,689
2,796,645
2,935,009
2,935,392
3,014,728
2,964,044
3,021,403
3,021,4032,964,0443,014,7282,935,3922,935,0092,796,6452,679,6892,571,3642,598,9962,484,0512,304,1202,267,2932,210,0991,977,3591,770,0481,614,5731,558,5251,491,7771,493,5671,500,1421,436,9951,413,0141,349,9091,344,7841,324,0601,294,2551,252,0421,172,0511,215,0921,094,2821,050,5991,019,2361,164,5681,160,2161,118,6051,089,3411,113,7990001,185,4191,335,0001,324,0001,248,0001,299,0001,291,0001,329,000
   > Total Current Assets 
632,000
576,000
596,000
588,000
578,000
567,000
510,029
33,360
0
0
481,492
466,272
507,528
557,795
582,921
447,892
487,475
519,362
505,759
470,551
554,550
604,472
647,138
625,639
639,428
690,886
699,537
730,951
743,137
755,534
828,676
892,055
1,018,417
1,230,923
1,421,452
1,448,649
1,490,040
1,433,706
1,452,820
1,323,803
1,399,483
1,483,312
1,538,490
1,498,144
1,575,293
1,520,254
1,524,388
1,524,3881,520,2541,575,2931,498,1441,538,4901,483,3121,399,4831,323,8031,452,8201,433,7061,490,0401,448,6491,421,4521,230,9231,018,417892,055828,676755,534743,137730,951699,537690,886639,428625,639647,138604,472554,550470,551505,759519,362487,475447,892582,921557,795507,528466,272481,4920033,360510,029567,000578,000588,000596,000576,000632,000
       Cash And Cash Equivalents 
52,000
55,000
29,000
57,000
55,000
33,000
33,360
-33,360
0
0
80,598
127,210
134,477
131,109
200,279
87,973
77,931
96,200
45,718
39,761
76,892
109,519
126,662
75,919
51,498
100,734
123,415
164,135
137,202
237,309
284,471
280,420
304,469
397,142
576,289
498,959
390,399
186,650
388,751
307,827
354,342
317,809
388,114
380,922
368,050
303,657
351,385
351,385303,657368,050380,922388,114317,809354,342307,827388,751186,650390,399498,959576,289397,142304,469280,420284,471237,309137,202164,135123,415100,73451,49875,919126,662109,51976,89239,76145,71896,20077,93187,973200,279131,109134,477127,21080,59800-33,36033,36033,00055,00057,00029,00055,00052,000
       Short-term Investments 
0
0
0
0
0
0
0
66,720
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000000000000000000000066,7200000000
       Net Receivables 
205,000
196,000
225,000
211,000
205,000
192,000
220,012
0
0
0
216,992
169,035
191,552
235,812
192,090
158,952
196,349
210,290
224,427
203,733
245,355
260,564
265,147
294,181
319,769
322,156
315,353
291,880
305,617
268,354
298,242
350,255
431,161
524,857
524,926
541,685
623,361
737,319
528,904
506,854
533,712
566,946
559,854
517,634
509,157
503,367
489,926
489,926503,367509,157517,634559,854566,946533,712506,854528,904737,319623,361541,685524,926524,857431,161350,255298,242268,354305,617291,880315,353322,156319,769294,181265,147260,564245,355203,733224,427210,290196,349158,952192,090235,812191,552169,035216,992000220,012192,000205,000211,000225,000196,000205,000
       Inventory 
220,000
254,000
268,000
249,000
245,000
272,000
226,101
0
0
0
161,924
147,715
154,224
164,302
161,465
178,836
184,890
180,499
200,003
203,841
202,517
207,535
221,753
226,587
220,787
224,771
226,090
242,690
246,235
201,933
199,095
221,261
237,892
241,022
285,989
362,099
411,356
444,661
454,511
445,780
416,050
468,035
493,852
493,637
564,159
573,317
524,695
524,695573,317564,159493,637493,852468,035416,050445,780454,511444,661411,356362,099285,989241,022237,892221,261199,095201,933246,235242,690226,090224,771220,787226,587221,753207,535202,517203,841200,003180,499184,890178,836161,465164,302154,224147,715161,924000226,101272,000245,000249,000268,000254,000220,000
       Other Current Assets 
155,000
71,000
74,000
71,000
73,000
70,000
30,556
0
0
0
21,978
22,312
27,275
26,572
29,087
22,131
28,305
32,373
35,611
23,216
29,786
26,854
33,576
28,952
47,374
43,225
34,679
32,246
54,083
47,938
46,868
40,119
44,895
67,902
34,248
45,906
64,924
65,076
80,654
63,342
95,379
130,522
96,670
105,951
133,927
139,913
158,382
158,382139,913133,927105,95196,670130,52295,37963,34280,65465,07664,92445,90634,24867,90244,89540,11946,86847,93854,08332,24634,67943,22547,37428,95233,57626,85429,78623,21635,61132,37328,30522,13129,08726,57227,27522,31221,97800030,55670,00073,00071,00074,00071,000155,000
   > Long-term Assets 
659,000
670,000
703,000
660,000
746,000
768,000
0
-33,360
0
0
632,307
623,069
611,077
602,421
581,647
571,344
563,124
574,920
709,333
701,500
697,492
689,783
676,922
719,145
710,481
722,128
737,458
769,191
750,430
736,243
729,849
722,518
751,631
746,436
788,647
818,644
814,080
1,050,345
1,146,176
1,247,561
1,280,206
1,313,333
1,396,518
1,437,248
1,439,435
1,443,790
1,497,015
1,497,0151,443,7901,439,4351,437,2481,396,5181,313,3331,280,2061,247,5611,146,1761,050,345814,080818,644788,647746,436751,631722,518729,849736,243750,430769,191737,458722,128710,481719,145676,922689,783697,492701,500709,333574,920563,124571,344581,647602,421611,077623,069632,30700-33,3600768,000746,000660,000703,000670,000659,000
       Property Plant Equipment 
261,000
276,000
271,000
241,000
260,000
264,000
253,287
0
0
0
224,284
220,517
214,212
209,248
202,692
198,062
195,419
199,153
208,619
207,487
211,840
212,585
213,108
241,699
240,188
237,565
260,703
299,367
287,933
281,336
243,891
244,995
291,250
291,098
275,622
317,742
285,936
343,337
461,255
418,550
443,291
481,714
679,788
731,811
749,689
767,611
832,749
832,749767,611749,689731,811679,788481,714443,291418,550461,255343,337285,936317,742275,622291,098291,250244,995243,891281,336287,933299,367260,703237,565240,188241,699213,108212,585211,840207,487208,619199,153195,419198,062202,692209,248214,212220,517224,284000253,287264,000260,000241,000271,000276,000261,000
       Goodwill 
132,000
132,000
132,000
132,000
152,000
161,000
114,442
0
0
0
115,829
115,829
115,829
115,829
115,829
115,829
115,829
118,790
147,716
148,061
169,107
170,340
170,129
178,797
179,489
189,050
186,231
188,105
186,779
186,609
188,239
189,984
199,513
201,545
199,048
211,928
212,167
281,949
289,330
323,214
310,686
312,741
311,106
312,960
312,191
311,998
314,000
314,000311,998312,191312,960311,106312,741310,686323,214289,330281,949212,167211,928199,048201,545199,513189,984188,239186,609186,779188,105186,231189,050179,489178,797170,129170,340169,107148,061147,716118,790115,829115,829115,829115,829115,829115,829115,829000114,442161,000152,000132,000132,000132,000132,000
       Long Term Investments 
0
0
0
0
0
0
17,343
0
0
0
13,932
0
0
0
7,244
7,160
7,078
6,999
7,052
7,004
6,384
6,452
1,607
2,197
1,927
3,251
0
1,236
4,820
5,307
0
892
879
1,186
0
0
0
2,027
0
0
0
0
0
0
0
0
0
0000000002,0270001,18687989205,3074,8201,23603,2511,9272,1971,6076,4526,3847,0047,0526,9997,0787,1607,24400013,93200017,343000000
       Intangible Assets 
266,000
262,000
259,000
255,000
295,000
306,000
402,500
0
0
0
277,175
271,658
266,086
260,520
254,937
249,349
243,855
249,037
344,289
337,067
310,161
300,406
291,916
295,203
287,801
291,188
285,684
279,748
269,882
261,876
255,349
248,835
258,990
251,312
241,204
251,375
242,229
351,477
382,706
426,900
424,910
410,529
394,371
381,205
366,359
352,986
340,431
340,431352,986366,359381,205394,371410,529424,910426,900382,706351,477242,229251,375241,204251,312258,990248,835255,349261,876269,882279,748285,684291,188287,801295,203291,916300,406310,161337,067344,289249,037243,855249,349254,937260,520266,086271,658277,175000402,500306,000295,000255,000259,000262,000266,000
       Other Assets 
38,000
45,000
41,000
32,000
39,000
37,000
422,103
0
0
0
408,023
0
396,865
393,173
378,955
373,282
367,705
375,767
500,714
494,013
6,384
6,452
1,769
3,446
3,003
4,325
4,840
1,971
5,836
6,422
42,370
38,704
1,878
2,481
31,660
37,599
0
31,458
12,885
9,164
0
13,202
1
0
0
0
0
0000113,20209,16412,88531,458037,59931,6602,4811,87838,70442,3706,4225,8361,9714,8404,3253,0033,4461,7696,4526,384494,013500,714375,767367,705373,282378,955393,173396,8650408,023000422,10337,00039,00032,00041,00045,00038,000
> Total Liabilities 
777,000
743,000
752,000
739,000
808,000
823,000
1,008,950
0
0
0
957,522
924,248
939,398
960,338
907,322
738,781
743,907
750,911
854,221
783,383
1,189,967
1,220,492
1,202,001
1,220,629
1,191,412
1,210,496
1,204,059
1,228,011
1,198,133
1,167,582
1,180,115
1,177,226
1,199,886
1,300,322
1,345,363
1,324,672
1,280,846
1,344,042
1,349,209
1,296,322
1,340,894
1,394,538
1,466,890
1,433,047
1,442,832
1,402,516
1,481,503
1,481,5031,402,5161,442,8321,433,0471,466,8901,394,5381,340,8941,296,3221,349,2091,344,0421,280,8461,324,6721,345,3631,300,3221,199,8861,177,2261,180,1151,167,5821,198,1331,228,0111,204,0591,210,4961,191,4121,220,6291,202,0011,220,4921,189,967783,383854,221750,911743,907738,781907,322960,338939,398924,248957,5220001,008,950823,000808,000739,000752,000743,000777,000
   > Total Current Liabilities 
220,000
186,000
197,000
188,000
265,000
324,000
273,787
0
0
0
210,498
171,455
193,257
211,069
204,822
177,128
185,056
190,723
211,837
192,099
217,672
252,877
272,747
287,548
252,709
269,018
287,534
280,010
255,110
229,486
276,170
309,504
325,881
397,945
524,936
500,019
458,276
518,154
501,911
447,024
467,905
521,372
564,604
505,357
510,403
465,836
510,866
510,866465,836510,403505,357564,604521,372467,905447,024501,911518,154458,276500,019524,936397,945325,881309,504276,170229,486255,110280,010287,534269,018252,709287,548272,747252,877217,672192,099211,837190,723185,056177,128204,822211,069193,257171,455210,498000273,787324,000265,000188,000197,000186,000220,000
       Short-term Debt 
0
0
16,000
4,000
62,000
121,000
42,887
0
0
0
2,864
2,531
1,881
1,267
1,267
4,228
4,220
4,215
4,215
4,215
7,653
7,630
26,561
26,561
25,580
30,235
37,927
12,605
12,048
11,565
15,786
11,753
11,648
15,335
11,785
11,652
11,327
11,336
13,789
13,850
14,566
14,587
22,552
17,883
20,781
25,614
0
025,61420,78117,88322,55214,58714,56613,85013,78911,33611,32711,65211,78515,33511,64811,75315,78611,56512,04812,60537,92730,23525,58026,56126,5617,6307,6534,2154,2154,2154,2204,2281,2671,2671,8812,5312,86400042,887121,00062,0004,00016,00000
       Short Long Term Debt 
0
0
0
0
0
0
42,887
0
0
0
2,864
0
0
1,267
1,267
4,228
4,220
492,136
4,215
4,215
7,653
7,630
26,561
26,561
0
0
0
0
0
0
0
0
0
4,000
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000004,00000000000026,56126,5617,6307,6534,2154,215492,1364,2204,2281,2671,267002,86400042,887000000
       Accounts payable 
122,000
102,000
106,000
105,000
127,000
122,000
154,681
0
0
0
109,847
90,827
108,824
112,095
114,118
102,315
112,699
118,231
125,618
116,747
123,384
154,331
156,525
134,090
143,742
152,898
150,681
132,868
128,173
101,399
142,601
156,717
187,699
214,618
243,164
233,921
269,830
275,367
244,100
210,850
258,051
279,524
292,734
248,261
265,489
237,184
262,201
262,201237,184265,489248,261292,734279,524258,051210,850244,100275,367269,830233,921243,164214,618187,699156,717142,601101,399128,173132,868150,681152,898143,742134,090156,525154,331123,384116,747125,618118,231112,699102,315114,118112,095108,82490,827109,847000154,681122,000127,000105,000106,000102,000122,000
       Other Current Liabilities 
98,000
84,000
75,000
79,000
76,000
81,000
75,441
0
0
0
88,666
68,976
73,431
88,619
80,349
61,497
46,047
44,629
80,347
50,554
56,950
59,111
89,499
76,770
40,664
42,963
53,943
84,273
75,582
80,417
81,981
92,659
82,919
102,429
189,663
155,883
110,981
136,016
144,575
111,170
126,193
130,830
127,742
103,467
111,137
103,740
246,665
246,665103,740111,137103,467127,742130,830126,193111,170144,575136,016110,981155,883189,663102,42982,91992,65981,98180,41775,58284,27353,94342,96340,66476,77089,49959,11156,95050,55480,34744,62946,04761,49780,34988,61973,43168,97688,66600075,44181,00076,00079,00075,00084,00098,000
   > Long-term Liabilities 
410,000
410,000
555,000
551,000
543,000
499,000
0
0
0
0
747,024
752,793
746,141
749,269
702,500
561,653
558,851
560,188
642,384
591,284
972,295
967,615
929,254
933,081
938,703
941,478
916,525
948,001
943,023
938,096
903,945
867,722
874,005
902,377
820,427
824,653
822,570
825,888
847,298
849,298
872,989
873,166
902,286
927,690
932,429
936,680
970,637
970,637936,680932,429927,690902,286873,166872,989849,298847,298825,888822,570824,653820,427902,377874,005867,722903,945938,096943,023948,001916,525941,478938,703933,081929,254967,615972,295591,284642,384560,188558,851561,653702,500749,269746,141752,793747,0240000499,000543,000551,000555,000410,000410,000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
488,467
487,921
0
527,802
900,556
898,509
0
878,094
884,095
884,503
845,317
846,327
846,629
846,145
803,736
764,379
0
780,489
758,386
0
759,461
0
760,537
761,074
761,612
762,149
0
0
0
0
0
00000762,149761,612761,074760,5370759,4610758,386780,4890764,379803,736846,145846,629846,327845,317884,503884,095878,0940898,509900,556527,8020487,921488,4670000000000000000
       Other Liabilities 
0
0
0
0
0
0
62,088
0
0
0
83,123
0
94,417
100,316
60,620
59,659
59,549
60,728
53,057
51,291
71,739
69,106
51,568
54,987
54,608
56,975
71,208
69,702
66,918
64,038
76,066
77,150
84,676
98,893
31,805
35,653
0
34,175
28,786
31,389
0
29,988
34,082
0
0
0
0
000034,08229,988031,38928,78634,175035,65331,80598,89384,67677,15076,06664,03866,91869,70271,20856,97554,60854,98751,56869,10671,73951,29153,05760,72859,54959,65960,620100,31694,417083,12300062,088000000
       Deferred Long Term Liability 
0
0
0
0
0
0
23,095
0
0
0
14,557
0
0
0
0
0
10,835
11,539
0
12,191
17,378
19,100
0
23,720
23,752
26,749
0
23,402
21,336
18,701
22,525
24,517
0
48,494
16,746
0
18,566
0
15,640
16,152
16,283
16,335
0
0
0
0
0
0000016,33516,28316,15215,640018,566016,74648,494024,51722,52518,70121,33623,402026,74923,75223,720019,10017,37812,191011,53910,8350000014,55700023,095000000
> Total Stockholder Equity
552,000
548,000
547,000
509,000
516,000
512,000
176,469
176,469
0
0
156,277
165,093
179,207
199,878
257,246
280,455
306,692
343,371
360,871
388,668
62,075
73,763
122,059
124,155
158,497
202,518
232,936
272,131
295,434
324,195
378,410
437,347
570,162
677,037
864,736
942,621
1,023,274
1,140,009
1,249,787
1,275,042
1,338,795
1,402,107
1,468,119
1,502,345
1,571,896
1,561,528
1,539,900
1,539,9001,561,5281,571,8961,502,3451,468,1191,402,1071,338,7951,275,0421,249,7871,140,0091,023,274942,621864,736677,037570,162437,347378,410324,195295,434272,131232,936202,518158,497124,155122,05973,76362,075388,668360,871343,371306,692280,455257,246199,878179,207165,093156,27700176,469176,469512,000516,000509,000547,000548,000552,000
   Common Stock
0
0
0
0
0
0
626
0
0
0
626
457
626
626
626
632
635
642
634
636
467
461
472
461
463
468
471
476
473
474
475
467
471
463
461
455
440
426
415
400
390
379
374
370
367
359
350
350359367370374379390400415426440455461463471467475474473476471468463461472461467636634642635632626626626457626000626000000
   Retained Earnings 
-25,000
-29,000
-31,000
-61,000
-89,000
-92,000
-168,286
0
0
0
-173,241
-164,669
-150,662
-130,017
-113,142
-95,760
-76,825
-49,360
-42,433
-21,920
-354,315
-348,455
-317,373
-314,831
-282,943
-246,393
-200,396
-166,659
-142,473
-118,395
-64,154
-14,114
110,818
211,099
388,660
488,966
565,832
684,400
801,981
825,433
879,334
932,310
994,902
1,035,897
1,102,910
1,088,542
1,049,390
1,049,3901,088,5421,102,9101,035,897994,902932,310879,334825,433801,981684,400565,832488,966388,660211,099110,818-14,114-64,154-118,395-142,473-166,659-200,396-246,393-282,943-314,831-317,373-348,455-354,315-21,920-42,433-49,360-76,825-95,760-113,142-130,017-150,662-164,669-173,241000-168,286-92,000-89,000-61,000-31,000-29,000-25,000
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
398,292
405,687
411,752
419,717
423,232
430,118
434,856
443,918
457,978
460,264
464,082
472,138
477,139
477,276
482,399
484,613
487,223
488,815
497,250
501,438
506,921
0
492,070
496,785
500,117
490,611
497,810
503,621
0
0
0
0
0
00000503,621497,810490,611500,117496,785492,0700506,921501,438497,250488,815487,223484,613482,399477,276477,139472,138464,082460,264457,978443,918434,856430,118423,232419,717411,752405,687398,29200000000000000
   Treasury Stock0000000000-2,5800-2,580-2,580-2,580-2,580-2,580-2,580-2,580-2,580-2,580-2,580-2,580-2,580-2,580-2,580-2,580-2,580-2,580-2,580-2,580-2,580-2,580-2,580-2,5800-2,580000-1,698000000
   Other Stockholders Equity 
577,000
577,000
606,000
607,000
607,000
608,000
-6,630
0
0
0
349,925
350,120
349,977
349,977
395,712
403,107
409,172
417,137
420,652
427,538
432,276
441,338
455,398
457,684
461,502
469,558
474,559
474,696
479,819
482,033
484,643
486,235
494,670
498,858
504,341
483,259
489,490
494,205
497,537
488,031
495,230
501,041
506,783
490,238
497,651
502,125
509,254
509,254502,125497,651490,238506,783501,041495,230488,031497,537494,205489,490483,259504,341498,858494,670486,235484,643482,033479,819474,696474,559469,558461,502457,684455,398441,338432,276427,538420,652417,137409,172403,107395,712349,977349,977350,120349,925000-6,630608,000607,000607,000606,000577,000577,000



5.3. Balance Sheets

Currency in USD. All numbers in thousands.




5.4. Cash Flows

Currency in USD. All numbers in thousands.