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

ATN International Inc
Buy, Hold or Sell?

Let's analyze ATN International Inc together

I guess you are interested in ATN International 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 ATN International 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 ATN International Inc

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

1. Quick Overview

1.1. Quick analysis of ATN International Inc (30 sec.)










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

How much money do you get?

How much money do you get?
$0.93
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$44.28
Expected worth in 1 year
$41.06
How sure are you?
57.5%

+ What do you gain per year?

Total Gains per Share
$-2.28
Return On Investment
-12.7%

For what price can you sell your share?

Current Price per Share
$17.94
Expected price per share
$17.88 - $24.50
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of ATN International Inc (5 min.)




Live pricePrice per Share (EOD)
$17.94
Intrinsic Value Per Share
$-20.32 - $81.10
Total Value Per Share
$23.95 - $125.37

2.2. Growth of ATN International Inc (5 min.)




Is ATN International Inc growing?

Current yearPrevious yearGrowGrow %
How rich?$669.2m$754.3m-$49.7m-7.1%

How much money is ATN International Inc making?

Current yearPrevious yearGrowGrow %
Making money-$9.3m-$3.1m-$6.2m-66.7%
Net Profit Margin-5.1%-1.6%--

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

2.3. Financial Health of ATN International Inc (5 min.)




2.4. Comparing to competitors in the Telecom Services industry (5 min.)




  Industry Rankings (Telecom Services)  


Richest
#112 / 244

Most Revenue
#129 / 244

Most Profit
#210 / 244

Most Efficient
#186 / 244
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of ATN International Inc?

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

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

Speculation

The Price per Share of ATN International Inc is $17.94. 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 ATN International Inc.
  • 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 ATN International Inc, 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 $44.28. Based on the TTM, the Book Value Change Per Share is $-0.80 per quarter. Based on the YOY, the Book Value Change Per Share is $1.05 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is $0.23 per quarter.
Based on historical numbers we can estimate the returns while holding a share of ATN International Inc.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps-2.16-12.1%-0.61-3.4%-0.16-0.9%-0.31-1.7%-0.01-0.1%
Usd Book Value Change Per Share-2.40-13.4%-0.80-4.5%1.055.9%-0.34-1.9%-0.02-0.1%
Usd Dividend Per Share0.241.3%0.231.3%0.201.1%0.191.1%0.221.2%
Usd Total Gains Per Share-2.16-12.1%-0.57-3.2%1.257.0%-0.15-0.9%0.201.1%
Usd Price Per Share32.34-31.40-38.60-42.67-54.68-
Price to Earnings Ratio-3.74--8.47--0.70--32.98--7.92-
Price-to-Total Gains Ratio-14.95--38.54-278.51--69.23-75.33-
Price to Book Ratio0.73-0.68-0.80-0.89-1.12-
Price-to-Total Gains Ratio-14.95--38.54-278.51--69.23-75.33-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share17.94
Number of shares55
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.230.19
Usd Book Value Change Per Share-0.80-0.34
Usd Total Gains Per Share-0.57-0.15
Gains per Quarter (55 shares)-31.34-8.43
Gains per Year (55 shares)-125.36-33.72
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
151-177-13542-75-44
2103-354-26083-151-78
3154-530-385125-226-112
4206-707-510166-301-146
5257-884-635208-376-180
6308-1061-760249-452-214
7360-1237-885291-527-248
8411-1414-1010333-602-282
9463-1591-1135374-678-316
10514-1768-1260416-753-350

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 Share1.03.00.025.0%2.010.00.016.7%6.014.00.030.0%20.020.00.050.0%109.022.00.083.2%
Book Value Change Per Share1.03.00.025.0%2.010.00.016.7%5.015.00.025.0%16.024.00.040.0%96.035.00.073.3%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%109.00.022.083.2%
Total Gains per Share1.03.00.025.0%3.09.00.025.0%6.014.00.030.0%23.017.00.057.5%109.022.00.083.2%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

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

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share---2.402-0.803-67%1.050-329%-0.342-86%-0.024-99%
Book Value Per Share--44.27746.013-4%48.007-8%47.815-7%48.668-9%
Current Ratio--1.2131.083+12%1.040+17%1.326-9%2.217-45%
Debt To Asset Ratio--0.6180.602+3%0.562+10%0.467+32%0.368+68%
Debt To Equity Ratio--2.2052.047+8%1.722+28%1.270+74%0.857+157%
Dividend Per Share--0.2400.234+3%0.200+20%0.189+27%0.223+8%
Enterprise Value---492382772.000-509302291.500+3%-300949237.500-39%33402558.200-1574%537920153.850-192%
Eps---2.163-0.614-72%-0.161-93%-0.314-86%-0.014-99%
Ev To Ebitda Ratio---428.906-116.181-73%-1.681-100%-21.852-95%-7.176-98%
Ev To Sales Ratio---0.690-0.685-1%-0.399-42%0.227-404%1.376-150%
Free Cash Flow Per Share--1.0420.023+4492%-0.960+192%-0.384+137%-0.240+123%
Free Cash Flow To Equity Per Share--2.6300.503+423%0.295+792%0.759+247%0.183+1340%
Gross Profit Margin--1.0561.027+3%6.794-84%2.258-53%1.466-28%
Intrinsic Value_10Y_max--81.096--------
Intrinsic Value_10Y_min---20.325--------
Intrinsic Value_1Y_max--0.357--------
Intrinsic Value_1Y_min---2.053--------
Intrinsic Value_3Y_max--6.993--------
Intrinsic Value_3Y_min---6.192--------
Intrinsic Value_5Y_max--20.769--------
Intrinsic Value_5Y_min---10.322--------
Market Cap271148748.000-80%488793228.000481122708.250+2%606782762.500-19%673421708.150-27%874055753.825-44%
Net Profit Margin---0.183-0.051-72%-0.016-91%-0.030-84%0.007-2706%
Operating Margin---0.219-0.058-73%0.029-846%0.026-947%0.094-332%
Operating Ratio--1.2151.031+18%0.972+25%0.975+25%0.917+32%
Pb Ratio0.405-80%0.7300.683+7%0.803-9%0.889-18%1.120-35%
Pe Ratio-2.074+45%-3.738-8.470+127%-0.696-81%-32.979+782%-7.917+112%
Price Per Share17.940-80%32.34031.404+3%38.598-16%42.667-24%54.683-41%
Price To Free Cash Flow Ratio4.305-80%7.760-1.499+119%-0.333+104%-2.967+138%6.760+15%
Price To Total Gains Ratio-8.296+45%-14.954-38.536+158%278.511-105%-69.230+363%75.327-120%
Quick Ratio--0.8800.804+9%0.284+210%0.770+14%1.767-50%
Return On Assets---0.019-0.005-72%-0.002-90%-0.003-82%0.000-4055%
Return On Equity---0.067-0.019-72%-0.006-92%-0.009-87%-0.001-98%
Total Gains Per Share---2.163-0.570-74%1.250-273%-0.153-93%0.199-1185%
Usd Book Value--669206000.000704588250.250-5%754351750.000-11%752780800.050-11%775174650.025-14%
Usd Book Value Change Per Share---2.402-0.803-67%1.050-329%-0.342-86%-0.024-99%
Usd Book Value Per Share--44.27746.013-4%48.007-8%47.815-7%48.668-9%
Usd Dividend Per Share--0.2400.234+3%0.200+20%0.189+27%0.223+8%
Usd Enterprise Value---492382772.000-509302291.500+3%-300949237.500-39%33402558.200-1574%537920153.850-192%
Usd Eps---2.163-0.614-72%-0.161-93%-0.314-86%-0.014-99%
Usd Free Cash Flow--15747000.000238250.000+6509%-15110500.000+196%-6084250.000+139%-3813225.000+124%
Usd Free Cash Flow Per Share--1.0420.023+4492%-0.960+192%-0.384+137%-0.240+123%
Usd Free Cash Flow To Equity Per Share--2.6300.503+423%0.295+792%0.759+247%0.183+1340%
Usd Market Cap271148748.000-80%488793228.000481122708.250+2%606782762.500-19%673421708.150-27%874055753.825-44%
Usd Price Per Share17.940-80%32.34031.404+3%38.598-16%42.667-24%54.683-41%
Usd Profit---32691000.000-9330500.000-71%-3104500.000-91%-5037900.000-85%-220900.000-99%
Usd Revenue--178451000.000186873000.000-5%188816500.000-5%160336100.000+11%134165925.000+33%
Usd Total Gains Per Share---2.163-0.570-74%1.250-273%-0.153-93%0.199-1185%
 EOD+4 -4MRQTTM+16 -24YOY+12 -285Y+12 -2810Y+10 -30

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-2.074
Price to Book Ratio (EOD)Between0-10.405
Net Profit Margin (MRQ)Greater than0-0.183
Operating Margin (MRQ)Greater than0-0.219
Quick Ratio (MRQ)Greater than10.880
Current Ratio (MRQ)Greater than11.213
Debt to Asset Ratio (MRQ)Less than10.618
Debt to Equity Ratio (MRQ)Less than12.205
Return on Equity (MRQ)Greater than0.15-0.067
Return on Assets (MRQ)Greater than0.05-0.019
Total3/10 (30.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5028.442
Ma 20Greater thanMa 5019.284
Ma 50Greater thanMa 10024.297
Ma 100Greater thanMa 20026.154
OpenGreater thanClose17.990
Total2/5 (40.0%)

4. In-depth Analysis

4.1 About ATN International Inc

ATN International, Inc., through its subsidiaries, engages in the provision of digital infrastructure and communications services to residential, business, and government customers in the United States and internationally. The company operates through International Telecom and US Telecom segments. The company offers mobile, data, voice, broadband, and fixed services; handsets and accessories; and wholesale roaming, long distance voice services, and site maintenance services. It also leases critical network infrastructure, including towers and transport facilities; and provides managed information technology services, such as network, application, infrastructure, and hosting services. The company was formerly known as Atlantic Tele-Network, Inc. and changed its name to ATN International, Inc. in June 2016. ATN International, Inc. was founded in 1987 and is headquartered in Beverly, Massachusetts.

Fundamental data was last updated by Penke on 2024-12-05 13:07:04.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a loss.
Using its assets, the company is very inefficient in making profit.
Using its investors money, the company is very inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very inefficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is just not able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is cheap.
Based on the earnings, the company is expensive.
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 ATN International Inc earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare ATN International Inc to the Telecom Services industry mean.
  • A Net Profit Margin of -18.3% means that $-0.18 for each $1 in revenue is generated as profit.

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

  • The MRQ is -18.3%. The company is making a huge loss. -2
  • The TTM is -5.1%. The company is making a loss. -1
Trends
Current periodCompared to+/- 
MRQ-18.3%TTM-5.1%-13.2%
TTM-5.1%YOY-1.6%-3.5%
TTM-5.1%5Y-3.0%-2.1%
5Y-3.0%10Y0.7%-3.7%
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-18.3%4.9%-23.2%
TTM-5.1%4.7%-9.8%
YOY-1.6%4.8%-6.4%
5Y-3.0%5.8%-8.8%
10Y0.7%5.4%-4.7%
4.3.1.2. Return on Assets

Shows how efficient ATN International Inc is using its assets to generate profit.

  • Above 5% is considered healthy but always compare ATN International Inc to the Telecom Services industry mean.
  • -1.9% Return on Assets means that ATN International Inc generated $-0.02 profit for each $1 in assets.

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

  • The MRQ is -1.9%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -0.5%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-1.9%TTM-0.5%-1.3%
TTM-0.5%YOY-0.2%-0.3%
TTM-0.5%5Y-0.3%-0.2%
5Y-0.3%10Y0.0%-0.4%
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.9%0.7%-2.6%
TTM-0.5%0.6%-1.1%
YOY-0.2%0.8%-1.0%
5Y-0.3%0.8%-1.1%
10Y0.0%1.0%-1.0%
4.3.1.3. Return on Equity

Shows how efficient ATN International Inc is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare ATN International Inc to the Telecom Services industry mean.
  • -6.7% Return on Equity means ATN International Inc generated $-0.07 for each $1 the owners (shareholders) invested.

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

  • The MRQ is -6.7%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -1.9%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-6.7%TTM-1.9%-4.8%
TTM-1.9%YOY-0.6%-1.3%
TTM-1.9%5Y-0.9%-1.0%
5Y-0.9%10Y-0.1%-0.8%
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-6.7%2.0%-8.7%
TTM-1.9%1.9%-3.8%
YOY-0.6%2.2%-2.8%
5Y-0.9%2.2%-3.1%
10Y-0.1%2.2%-2.3%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of ATN International Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient ATN International Inc is operating .

  • Measures how much profit ATN International Inc 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 ATN International Inc to the Telecom Services industry mean.
  • An Operating Margin of -21.9% means the company generated $-0.22  for each $1 in revenue (before taxes).

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

  • The MRQ is -21.9%. The company is operating very inefficient. -2
  • The TTM is -5.8%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ-21.9%TTM-5.8%-16.0%
TTM-5.8%YOY2.9%-8.8%
TTM-5.8%5Y2.6%-8.4%
5Y2.6%10Y9.4%-6.8%
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-21.9%12.9%-34.8%
TTM-5.8%10.4%-16.2%
YOY2.9%11.0%-8.1%
5Y2.6%11.0%-8.4%
10Y9.4%11.7%-2.3%
4.3.2.2. Operating Ratio

Measures how efficient ATN International Inc is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Telecom Services industry mean).
  • An Operation Ratio of 1.21 means that the operating costs are $1.21 for each $1 in net sales.

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

  • The MRQ is 1.215. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.031. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.215TTM1.031+0.184
TTM1.031YOY0.972+0.059
TTM1.0315Y0.975+0.056
5Y0.97510Y0.917+0.058
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2150.969+0.246
TTM1.0310.978+0.053
YOY0.9720.945+0.027
5Y0.9750.948+0.027
10Y0.9170.939-0.022
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of ATN International Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if ATN International Inc is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Telecom Services industry mean).
  • A Current Ratio of 1.21 means the company has $1.21 in assets for each $1 in short-term debts.

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

  • The MRQ is 1.213. The company is just able to pay all its short-term debts.
  • The TTM is 1.083. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.213TTM1.083+0.130
TTM1.083YOY1.040+0.043
TTM1.0835Y1.326-0.243
5Y1.32610Y2.217-0.892
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2130.935+0.278
TTM1.0830.950+0.133
YOY1.0400.952+0.088
5Y1.3261.006+0.320
10Y2.2171.045+1.172
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare ATN International Inc to the Telecom Services industry mean.
  • A Quick Ratio of 0.88 means the company can pay off $0.88 for each $1 in debt (using most liquid assets).

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

  • The MRQ is 0.880. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.804. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.880TTM0.804+0.076
TTM0.804YOY0.284+0.520
TTM0.8045Y0.770+0.034
5Y0.77010Y1.767-0.996
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8800.568+0.312
TTM0.8040.624+0.180
YOY0.2840.725-0.441
5Y0.7700.754+0.016
10Y1.7670.791+0.976
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of ATN International Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of ATN International Inc assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare ATN International Inc to Telecom Services industry mean.
  • A Debt to Asset Ratio of 0.62 means that ATN International Inc assets are financed with 61.8% credit (debt) and the remaining percentage (100% - 61.8%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.618. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.602. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.618TTM0.602+0.016
TTM0.602YOY0.562+0.040
TTM0.6025Y0.467+0.135
5Y0.46710Y0.368+0.099
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6180.631-0.013
TTM0.6020.621-0.019
YOY0.5620.613-0.051
5Y0.4670.615-0.148
10Y0.3680.613-0.245
4.5.4.2. Debt to Equity Ratio

Measures if ATN International Inc is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare ATN International Inc to the Telecom Services industry mean.
  • A Debt to Equity ratio of 220.5% means that company has $2.20 debt for each $1 in shareholders equity.

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

  • The MRQ is 2.205. The company is just not able to pay all its debts with equity.
  • The TTM is 2.047. The company is just not able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ2.205TTM2.047+0.158
TTM2.047YOY1.722+0.325
TTM2.0475Y1.270+0.777
5Y1.27010Y0.857+0.414
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ2.2051.594+0.611
TTM2.0471.586+0.461
YOY1.7221.575+0.147
5Y1.2701.690-0.420
10Y0.8571.630-0.773
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 ATN International Inc generates.

  • Above 15 is considered overpriced but always compare ATN International Inc to the Telecom Services industry mean.
  • A PE ratio of -3.74 means the investor is paying $-3.74 for every $1 in earnings.

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

  • The EOD is -2.074. Based on the earnings, the company is expensive. -2
  • The MRQ is -3.738. Based on the earnings, the company is expensive. -2
  • The TTM is -8.470. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-2.074MRQ-3.738+1.664
MRQ-3.738TTM-8.470+4.732
TTM-8.470YOY-0.696-7.774
TTM-8.4705Y-32.979+24.509
5Y-32.97910Y-7.917-25.063
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
EOD-2.07410.431-12.505
MRQ-3.73811.021-14.759
TTM-8.47010.889-19.359
YOY-0.69610.869-11.565
5Y-32.97916.136-49.115
10Y-7.91717.532-25.449
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 ATN International Inc:

  • The EOD is 4.305. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 7.760. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is -1.499. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD4.305MRQ7.760-3.455
MRQ7.760TTM-1.499+9.259
TTM-1.499YOY-0.333-1.167
TTM-1.4995Y-2.967+1.468
5Y-2.96710Y6.760-9.727
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
EOD4.3055.204-0.899
MRQ7.7605.540+2.220
TTM-1.4993.999-5.498
YOY-0.3335.526-5.859
5Y-2.9675.002-7.969
10Y6.7605.968+0.792
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 ATN International Inc is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Telecom Services industry mean).
  • A PB ratio of 0.73 means the investor is paying $0.73 for each $1 in book value.

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

  • The EOD is 0.405. Based on the equity, the company is cheap. +2
  • The MRQ is 0.730. Based on the equity, the company is cheap. +2
  • The TTM is 0.683. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.405MRQ0.730-0.325
MRQ0.730TTM0.683+0.047
TTM0.683YOY0.803-0.120
TTM0.6835Y0.889-0.206
5Y0.88910Y1.120-0.231
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
EOD0.4051.698-1.293
MRQ0.7301.456-0.726
TTM0.6831.578-0.895
YOY0.8031.619-0.816
5Y0.8891.940-1.051
10Y1.1202.508-1.388
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 ATN International Inc.

4.8.1. Institutions holding ATN International Inc

Institutions are holding 65.611% of the shares of ATN International Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Global Alpha Capital Management Ltd.8.7812.789132717920290018.0471
2024-06-30BlackRock Inc5.75620.0005870000-889112-50.5432
2024-09-30Dimensional Fund Advisors, Inc.5.65390.0067854548-33841-3.8093
2024-09-30Brown Brothers Harriman & Co4.14940.1379627150213473.5238
2024-09-30Macquarie Group Ltd4.07460.0215615838-93555-13.188
2024-09-30Vanguard Group Inc4.03660.0004610104-2573-0.42
2024-09-30Renaissance Technologies Corp2.37330.0174358700-40400-10.1228
2024-09-30D. E. Shaw & Co LP2.29950.0097347547279308.7386
2024-09-30American Century Companies Inc1.95490.00562954674388617.4441
2024-09-30Millennium Management LLC1.77970.0041268983-212622-44.1486
2024-09-30Geode Capital Management, LLC1.63750.0007247499-596-0.2402
2024-09-30State Street Corp1.5850.0003239564-21954-8.3948
2024-09-30AQR Capital Management LLC1.29220.0087195306137431237.4618
2024-09-30Charles Schwab Investment Management Inc0.90340.0008136542-27908-16.9705
2024-09-30Bridgeway Capital Management, LLC0.84480.089312769038863.1388
2024-09-30Arrowstreet Capital Limited Partnership0.73850.00311116261116260
2024-09-30Nuveen Asset Management, LLC0.67620.00091021954975694.8836
2024-09-30Bank of New York Mellon Corp0.65590.000699138-12337-11.0671
2024-09-30Citadel Advisors Llc0.64260.000697120-121725-55.6216
2024-09-30Northern Trust Corp0.6270.000594767-5719-5.6913
Total 50.46223.09837626963-863580-11.3%

4.9.2. Funds holding ATN International Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31CC&L Global Alpha - Series A4.20531.171863560100
2024-09-30Delaware Small Cap Core I3.33620.2142504245-77186-13.2752
2024-10-31Vanguard Total Stock Mkt Idx Inv2.08570.000431523800
2024-10-31Global Alpha Global Small Cap2.03951.17553082533000010.7816
2024-11-27iShares Russell 2000 ETF1.94070.0073293318-616-0.2096
2024-11-28Avantis US Small Cap Value ETF1.9220.036629049815370.5319
2024-09-30DFA US Small Cap Value I1.49720.0437226290-1524-0.669
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr1.12560.003317012500
2024-09-30DFA US Targeted Value I0.73980.026211181700
2024-09-30Fidelity Small Cap Index0.70820.0126107046-1101-1.0181
2024-11-27iShares Russell 2000 Value ETF0.68250.01491031481340.1301
2024-11-28Dimensional US Targeted Value ETF0.57860.01538745800
2024-11-27EA Bridgeway Omni Small-Cap Value ETF0.52290.100479028840.1064
2024-10-31BlackRock Global Equity Mkt Netrl Instl0.44890.0567678501287223.413
2024-09-30DFA US Micro Cap I0.43380.027765558-512-0.7749
2024-10-31State St Russell Sm/Mid Cp® Indx NL Cl C0.43130.00365186-2200-3.2648
2024-09-30DFA US Small Cap I0.43120.012665175-1758-2.6265
2024-11-29WisdomTree US SmallCap Dividend ETF0.40280.0546608731020.1678
2024-09-30Fidelity Extended Market Index0.38910.004658810-2661-4.3289
2024-11-28Dimensional US Small Cap Value ETF0.35310.02475336300
Total 24.27443.00613668880-42829-1.2%

5.3. Insider Transactions

Insiders are holding 33.256% of the shares of ATN International Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-04-29Michael T PriorBUY1000019.88
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Reversals in quarterly reports

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

 2023-09-302023-12-312024-03-312024-06-302024-09-30
Operating Income  6,836-3,5723,2642,0265,2903,0968,386-46,744-38,358



5.2. Latest Balance Sheet

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

Summary
Total Assets1,751,381
Total Liabilities1,082,175
Total Stockholder Equity490,795
 As reported
Total Liabilities 1,082,175
Total Stockholder Equity+ 490,795
Total Assets = 1,751,381

Assets

Total Assets1,751,381
Total Current Assets325,606
Long-term Assets1,425,775
Total Current Assets
Cash And Cash Equivalents 100,689
Short-term Investments 310
Net Receivables 134,915
Inventory 15,815
Other Current Assets 73,877
Total Current Assets  (as reported)325,606
Total Current Assets  (calculated)325,606
+/-0
Long-term Assets
Property Plant Equipment 1,148,233
Goodwill 4,835
Intangible Assets 127,208
Long-term Assets Other 145,500
Long-term Assets  (as reported)1,425,775
Long-term Assets  (calculated)1,425,776
+/- 1

Liabilities & Shareholders' Equity

Total Current Liabilities268,430
Long-term Liabilities813,745
Total Stockholder Equity490,795
Total Current Liabilities
Short-term Debt 30,658
Short Long Term Debt 15,348
Accounts payable 175,741
Other Current Liabilities 179,368
Total Current Liabilities  (as reported)268,430
Total Current Liabilities  (calculated)401,115
+/- 132,685
Long-term Liabilities
Long term Debt 599,767
Capital Lease Obligations 92,343
Long-term Liabilities Other 77,979
Long-term Liabilities  (as reported)813,745
Long-term Liabilities  (calculated)770,089
+/- 43,656
Total Stockholder Equity
Common Stock173
Retained Earnings 373,022
Accumulated Other Comprehensive Income 8,578
Other Stockholders Equity 109,022
Total Stockholder Equity (as reported)490,795
Total Stockholder Equity (calculated)490,795
+/-0
Other
Capital Stock173
Cash and Short Term Investments 100,999
Common Stock Shares Outstanding 15,114
Current Deferred Revenue47,719
Liabilities and Stockholders Equity 1,751,381
Net Debt 606,769
Net Invested Capital 1,105,910
Net Working Capital 57,176
Property Plant and Equipment Gross 1,148,233
Short Long Term Debt Total 707,458



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-311993-12-311993-09-301993-06-301993-03-311992-12-311992-09-301992-06-301992-03-31
> Total Assets 
276,400
291,000
298,300
305,200
316,600
317,700
324,500
326,700
328,300
333,000
333,800
332,000
334,400
344,800
355,900
363,900
374,200
376,600
380,700
382,800
379,200
376,800
391,800
108,000
113,600
115,700
124,800
126,300
127,300
124,000
124,900
131,400
134,356
129,398
133,144
137,970
138,453
134,343
143,743
142,006
140,777
139,824
142,393
147,506
148,713
150,080
153,891
151,973
155,235
160,201
168,580
176,374
177,822
175,854
234,225
233,831
255,229
256,864
297,871
302,614
307,564
316,352
325,453
344,626
353,117
350,245
387,049
419,821
420,849
425,037
439,256
446,554
443,197
783,385
813,214
828,196
813,898
863,843
866,373
873,731
870,874
876,812
906,499
917,475
908,189
892,512
1,089,166
857,879
826,522
830,764
843,431
922,536
924,783
937,155
946,458
945,004
958,013
1,045,384
1,166,057
1,198,218
1,193,400
1,201,476
1,184,018
1,204,411
1,196,818
1,188,999
1,184,050
1,107,304
1,162,830
1,146,976
1,162,800
1,129,995
1,108,592
1,111,605
1,113,414
1,083,711
1,057,722
1,066,574
1,627,384
1,608,604
1,590,707
1,595,754
1,596,669
1,707,869
1,700,015
1,729,969
1,751,226
1,783,714
1,779,154
1,772,341
1,751,381
1,751,3811,772,3411,779,1541,783,7141,751,2261,729,9691,700,0151,707,8691,596,6691,595,7541,590,7071,608,6041,627,3841,066,5741,057,7221,083,7111,113,4141,111,6051,108,5921,129,9951,162,8001,146,9761,162,8301,107,3041,184,0501,188,9991,196,8181,204,4111,184,0181,201,4761,193,4001,198,2181,166,0571,045,384958,013945,004946,458937,155924,783922,536843,431830,764826,522857,8791,089,166892,512908,189917,475906,499876,812870,874873,731866,373863,843813,898828,196813,214783,385443,197446,554439,256425,037420,849419,821387,049350,245353,117344,626325,453316,352307,564302,614297,871256,864255,229233,831234,225175,854177,822176,374168,580160,201155,235151,973153,891150,080148,713147,506142,393139,824140,777142,006143,743134,343138,453137,970133,144129,398134,356131,400124,900124,000127,300126,300124,800115,700113,600108,000391,800376,800379,200382,800380,700376,600374,200363,900355,900344,800334,400332,000333,800333,000328,300326,700324,500317,700316,600305,200298,300291,000276,400
   > Total Current Assets 
61,900
60,900
55,500
48,700
50,300
48,600
49,300
43,900
44,000
49,200
52,600
63,500
67,400
80,700
94,000
96,600
98,500
89,000
92,200
89,000
85,700
83,200
91,700
58,500
63,200
63,200
66,800
66,400
66,900
62,500
60,900
61,100
61,027
50,980
52,198
53,045
49,786
41,019
47,739
47,764
44,509
47,642
48,137
49,446
51,374
51,723
54,444
47,185
50,287
54,663
58,849
62,529
63,841
59,404
53,934
48,672
50,303
51,220
90,430
91,139
86,888
93,324
108,637
118,375
121,703
103,338
116,774
131,321
132,815
131,232
141,005
136,515
122,192
147,854
160,296
154,289
147,846
170,609
185,157
183,900
193,243
210,759
249,689
262,751
262,607
241,713
703,323
470,163
481,129
484,048
492,397
448,880
458,996
477,486
478,596
468,492
478,720
434,911
384,897
367,776
376,630
344,335
334,738
342,927
303,355
264,313
349,297
275,765
261,144
250,229
257,811
228,723
235,342
244,190
225,584
240,065
195,277
199,845
249,705
232,617
220,841
224,280
232,524
229,688
231,552
248,096
267,365
281,272
289,727
295,896
325,606
325,606295,896289,727281,272267,365248,096231,552229,688232,524224,280220,841232,617249,705199,845195,277240,065225,584244,190235,342228,723257,811250,229261,144275,765349,297264,313303,355342,927334,738344,335376,630367,776384,897434,911478,720468,492478,596477,486458,996448,880492,397484,048481,129470,163703,323241,713262,607262,751249,689210,759193,243183,900185,157170,609147,846154,289160,296147,854122,192136,515141,005131,232132,815131,321116,774103,338121,703118,375108,63793,32486,88891,13990,43051,22050,30348,67253,93459,40463,84162,52958,84954,66350,28747,18554,44451,72351,37449,44648,13747,64244,50947,76447,73941,01949,78653,04552,19850,98061,02761,10060,90062,50066,90066,40066,80063,20063,20058,50091,70083,20085,70089,00092,20089,00098,50096,60094,00080,70067,40063,50052,60049,20044,00043,90049,30048,60050,30048,70055,50060,90061,900
       Cash And Cash Equivalents 
19,300
16,900
8,100
6,800
9,500
7,800
7,300
7,700
8,200
7,900
7,600
17,500
17,800
27,200
22,800
18,800
25,100
9,800
9,000
11,500
12,500
11,400
15,200
15,800
23,500
23,100
28,900
35,100
33,700
32,000
34,500
31,500
35,396
26,827
21,665
24,495
16,634
5,148
9,225
17,536
26,376
28,862
28,784
30,651
33,708
33,278
34,967
32,320
33,167
40,761
44,815
39,900
48,168
40,100
28,417
26,493
26,542
23,497
60,305
60,543
56,708
60,951
60,967
71,173
74,561
55,053
72,301
79,665
81,821
90,210
95,442
90,247
79,028
57,645
61,810
37,330
47,043
46,777
52,113
48,735
53,693
79,837
111,408
136,647
140,790
111,438
594,340
356,607
352,826
348,804
384,426
322,216
380,333
391,805
397,797
392,045
391,102
352,258
280,263
269,721
265,537
231,640
224,597
207,956
204,181
167,107
161,112
191,836
171,483
145,611
165,280
161,287
145,913
124,798
135,153
103,925
91,259
94,885
101,268
79,601
75,748
71,061
76,714
54,660
56,016
64,005
66,063
62,167
69,218
73,253
100,689
100,68973,25369,21862,16766,06364,00556,01654,66076,71471,06175,74879,601101,26894,88591,259103,925135,153124,798145,913161,287165,280145,611171,483191,836161,112167,107204,181207,956224,597231,640265,537269,721280,263352,258391,102392,045397,797391,805380,333322,216384,426348,804352,826356,607594,340111,438140,790136,647111,40879,83753,69348,73552,11346,77747,04337,33061,81057,64579,02890,24795,44290,21081,82179,66572,30155,05374,56171,17360,96760,95156,70860,54360,30523,49726,54226,49328,41740,10048,16839,90044,81540,76133,16732,32034,96733,27833,70830,65128,78428,86226,37617,5369,2255,14816,63424,49521,66526,82735,39631,50034,50032,00033,70035,10028,90023,10023,50015,80015,20011,40012,50011,5009,0009,80025,10018,80022,80027,20017,80017,5007,6007,9008,2007,7007,3007,8009,5006,8008,10016,90019,300
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6,080
5,743
6,668
6,385
6,385
0
0
0
0
0
0
0
0
0
0
8,081
8,081
0
0
0
0
0
0
0
0
0
0
5,280
5,346
5,400
5,442
2,956
2,956
0
3,578
5,248
2,386
2,387
466
467
0
0
0
0
0
0
0
0
0
0
39,000
39,000
58,796
58,794
39,293
39,703
780
789
797
824
846
1,430
7,422
9,237
8,711
7,755
7,857
7,076
2,228
1,595
314
393
5,280
5,281
3,250
416
104
285
403
0
0
0
434
300
300
300
300
300
300
300
300
300
300
300
310
3103003003003003003003003003003003004340004032851044163,2505,2815,2803933141,5952,2287,0767,8577,7558,7119,2377,4221,43084682479778978039,70339,29358,79458,79639,00039,00000000000004674662,3872,3865,2483,57802,9562,9565,4425,4005,3465,28000000000008,0818,08100000000006,3856,3856,6685,7436,080000000000000000000000000000000000000
       Net Receivables 
33,500
34,700
36,200
30,000
29,600
28,900
30,400
21,400
22,000
26,900
31,200
33,600
38,100
42,000
57,800
63,400
57,000
62,900
66,600
63,700
60,100
56,000
61,400
38,100
33,400
34,000
32,000
24,400
24,500
22,400
18,700
20,500
16,075
14,177
20,411
21,099
16,262
19,287
21,898
16,561
9,100
9,018
10,420
9,832
8,229
8,939
10,535
9,223
10,288
6,949
7,237
7,495
8,900
11,146
17,901
15,613
16,721
19,227
20,393
20,510
22,273
23,941
25,302
27,357
26,610
31,135
28,054
26,779
29,599
30,460
31,926
26,831
27,530
62,295
62,585
59,870
51,990
69,986
89,333
82,704
81,904
75,059
77,237
73,091
68,976
75,150
44,818
37,680
37,526
44,598
44,197
52,873
46,530
47,693
47,419
39,020
48,743
46,554
51,753
45,419
48,485
47,635
48,829
43,529
47,679
51,365
44,094
38,305
46,161
50,524
44,640
35,904
45,246
46,683
43,471
45,379
2,365
4,094
3,430
4,145
4,336
76,866
4,813
5,803
6,083
6,625
6,702
149,481
149,431
144,425
134,915
134,915144,425149,431149,4816,7026,6256,0835,8034,81376,8664,3364,1453,4304,0942,36545,37943,47146,68345,24635,90444,64050,52446,16138,30544,09451,36547,67943,52948,82947,63548,48545,41951,75346,55448,74339,02047,41947,69346,53052,87344,19744,59837,52637,68044,81875,15068,97673,09177,23775,05981,90482,70489,33369,98651,99059,87062,58562,29527,53026,83131,92630,46029,59926,77928,05431,13526,61027,35725,30223,94122,27320,51020,39319,22716,72115,61317,90111,1468,9007,4957,2376,94910,2889,22310,5358,9398,2299,83210,4209,0189,10016,56121,89819,28716,26221,09920,41114,17716,07520,50018,70022,40024,50024,40032,00034,00033,40038,10061,40056,00060,10063,70066,60062,90057,00063,40057,80042,00038,10033,60031,20026,90022,00021,40030,40028,90029,60030,00036,20034,70033,500
       Inventory 
7,100
6,900
7,800
9,000
8,400
8,400
8,200
7,700
7,400
7,000
6,900
6,700
6,500
6,700
6,700
8,700
8,800
10,100
9,700
9,700
9,400
9,400
9,600
3,500
3,600
3,900
3,900
5,000
5,100
4,900
4,800
4,900
5,130
5,111
5,363
4,944
5,132
5,083
4,863
4,498
4,253
4,338
4,305
4,421
4,251
4,118
3,801
3,624
3,961
4,197
3,821
5,228
4,876
5,909
4,700
4,744
5,602
6,192
7,969
7,578
6,444
7,052
5,719
4,747
6,976
7,446
6,867
5,669
5,546
6,166
5,411
5,917
5,644
10,270
19,262
26,614
21,867
21,737
15,918
20,802
20,502
19,982
23,307
27,080
29,669
29,075
8,963
7,269
8,124
8,507
9,352
10,546
9,382
10,079
9,270
8,220
8,746
8,330
14,734
14,365
15,414
15,346
14,809
15,398
14,746
7,789
7,990
6,305
6,239
6,714
5,321
5,253
5,399
4,553
5,127
5,504
6,185
6,837
8,254
10,177
9,984
9,238
12,434
17,902
18,485
3,217
7,024
19,133
16,207
15,067
15,815
15,81515,06716,20719,1337,0243,21718,48517,90212,4349,2389,98410,1778,2546,8376,1855,5045,1274,5535,3995,2535,3216,7146,2396,3057,9907,78914,74615,39814,80915,34615,41414,36514,7348,3308,7468,2209,27010,0799,38210,5469,3528,5078,1247,2698,96329,07529,66927,08023,30719,98220,50220,80215,91821,73721,86726,61419,26210,2705,6445,9175,4116,1665,5465,6696,8677,4466,9764,7475,7197,0526,4447,5787,9696,1925,6024,7444,7005,9094,8765,2283,8214,1973,9613,6243,8014,1184,2514,4214,3054,3384,2534,4984,8635,0835,1324,9445,3635,1115,1304,9004,8004,9005,1005,0003,9003,9003,6003,5009,6009,4009,4009,7009,70010,1008,8008,7006,7006,7006,5006,7006,9007,0007,4007,7008,2008,4008,4009,0007,8006,9007,100
       Other Current Assets 
2,000
2,400
3,400
2,900
2,800
3,500
3,400
7,100
6,400
7,400
6,900
5,700
5,000
4,800
6,700
5,700
7,600
6,200
6,900
4,100
3,700
6,400
5,500
1,100
2,700
2,200
2,000
1,900
3,600
3,200
2,900
4,200
4,426
4,865
4,759
2,507
5,678
5,758
5,085
2,784
4,780
5,424
4,628
4,542
5,186
5,388
5,141
2,018
2,871
2,756
2,976
1,825
1,897
2,249
2,916
1,822
1,438
2,304
1,763
2,508
1,463
1,380
13,324
9,818
8,210
4,304
4,110
16,252
12,893
41,022
45,563
13,520
43,164
90,209
98,486
30,475
100,803
123,832
133,044
31,659
139,550
130,922
138,281
126,104
121,817
130,275
65,060
69,808
69,344
76,281
68,503
82,786
77,839
79,433
79,958
75,623
86,772
81,223
95,616
88,294
101,668
104,226
101,451
127,062
95,875
94,540
89,323
82,465
83,310
98,266
88,210
65,949
88,253
118,035
88,956
100,333
100,581
99,794
143,911
147,775
139,660
65,716
149,902
164,157
164,492
174,249
187,576
50,191
67,322
62,851
73,877
73,87762,85167,32250,191187,576174,249164,492164,157149,90265,716139,660147,775143,91199,794100,581100,33388,956118,03588,25365,94988,21098,26683,31082,46589,32394,54095,875127,062101,451104,226101,66888,29495,61681,22386,77275,62379,95879,43377,83982,78668,50376,28169,34469,80865,060130,275121,817126,104138,281130,922139,55031,659133,044123,832100,80330,47598,48690,20943,16413,52045,56341,02212,89316,2524,1104,3048,2109,81813,3241,3801,4632,5081,7632,3041,4381,8222,9162,2491,8971,8252,9762,7562,8712,0185,1415,3885,1864,5424,6285,4244,7802,7845,0855,7585,6782,5074,7594,8654,4264,2002,9003,2003,6001,9002,0002,2002,7001,1005,5006,4003,7004,1006,9006,2007,6005,7006,7004,8005,0005,7006,9007,4006,4007,1003,4003,5002,8002,9003,4002,4002,000
   > Long-term Assets 
214,500
230,100
242,800
256,500
266,300
269,100
275,200
282,800
284,300
283,800
281,200
268,500
267,000
264,100
261,900
267,300
275,700
287,600
288,500
293,800
293,500
293,600
300,100
49,500
50,400
52,500
58,000
59,900
60,400
61,500
64,000
70,300
73,329
78,418
80,946
84,925
88,667
93,324
96,004
94,242
96,268
92,182
94,256
98,060
97,339
98,357
99,447
104,788
104,948
105,538
109,731
113,845
113,981
116,450
180,291
185,159
204,926
205,644
207,441
211,475
220,676
223,028
216,816
226,251
231,414
246,907
270,275
288,500
288,034
293,805
298,251
310,039
321,005
635,531
652,918
673,907
666,052
693,234
681,216
689,831
677,631
666,053
656,810
654,724
645,582
650,799
385,843
387,716
345,393
346,716
351,034
473,656
465,787
459,669
467,862
476,512
479,293
610,473
781,160
830,442
816,770
857,141
849,280
861,484
893,463
924,686
834,753
831,539
901,686
896,747
904,989
901,272
873,250
867,415
887,830
843,646
862,445
866,729
1,377,679
1,375,987
1,369,866
1,371,474
1,364,145
1,478,181
1,468,463
1,481,873
1,483,861
1,502,442
1,489,427
1,476,445
1,425,775
1,425,7751,476,4451,489,4271,502,4421,483,8611,481,8731,468,4631,478,1811,364,1451,371,4741,369,8661,375,9871,377,679866,729862,445843,646887,830867,415873,250901,272904,989896,747901,686831,539834,753924,686893,463861,484849,280857,141816,770830,442781,160610,473479,293476,512467,862459,669465,787473,656351,034346,716345,393387,716385,843650,799645,582654,724656,810666,053677,631689,831681,216693,234666,052673,907652,918635,531321,005310,039298,251293,805288,034288,500270,275246,907231,414226,251216,816223,028220,676211,475207,441205,644204,926185,159180,291116,450113,981113,845109,731105,538104,948104,78899,44798,35797,33998,06094,25692,18296,26894,24296,00493,32488,66784,92580,94678,41873,32970,30064,00061,50060,40059,90058,00052,50050,40049,500300,100293,600293,500293,800288,500287,600275,700267,300261,900264,100267,000268,500281,200283,800284,300282,800275,200269,100266,300256,500242,800230,100214,500
       Property Plant Equipment 
192,900
204,400
214,000
225,900
230,800
233,100
238,100
249,400
250,700
251,000
250,100
242,500
240,900
238,800
219,800
226,700
233,300
244,200
248,400
252,000
251,700
252,100
212,600
39,000
40,800
43,100
45,100
46,400
47,000
48,800
51,100
56,500
57,763
58,976
59,745
72,459
72,852
77,256
80,473
81,952
84,816
84,371
85,145
86,859
85,596
85,612
86,172
90,990
90,964
91,091
93,521
100,092
98,481
98,570
119,171
125,709
128,713
129,970
131,332
138,573
142,757
145,657
145,526
155,753
158,729
173,752
187,038
198,230
197,928
205,100
207,647
217,015
224,304
419,523
441,182
463,891
457,981
474,959
471,157
483,203
469,972
456,239
447,426
450,547
443,427
450,832
253,210
254,632
252,303
253,027
253,508
369,582
363,387
362,432
366,015
373,503
375,295
486,729
618,535
647,712
639,223
649,734
624,595
643,146
673,488
702,968
614,427
626,852
687,983
682,290
676,612
674,344
658,442
651,790
653,722
599,697
589,833
588,572
1,038,256
1,062,052
1,051,966
1,055,376
1,060,840
1,164,656
1,158,316
1,168,554
1,172,435
1,179,994
1,169,217
1,159,060
1,148,233
1,148,2331,159,0601,169,2171,179,9941,172,4351,168,5541,158,3161,164,6561,060,8401,055,3761,051,9661,062,0521,038,256588,572589,833599,697653,722651,790658,442674,344676,612682,290687,983626,852614,427702,968673,488643,146624,595649,734639,223647,712618,535486,729375,295373,503366,015362,432363,387369,582253,508253,027252,303254,632253,210450,832443,427450,547447,426456,239469,972483,203471,157474,959457,981463,891441,182419,523224,304217,015207,647205,100197,928198,230187,038173,752158,729155,753145,526145,657142,757138,573131,332129,970128,713125,709119,17198,57098,481100,09293,52191,09190,96490,99086,17285,61285,59686,85985,14584,37184,81681,95280,47377,25672,85272,45959,74558,97657,76356,50051,10048,80047,00046,40045,10043,10040,80039,000212,600252,100251,700252,000248,400244,200233,300226,700219,800238,800240,900242,500250,100251,000250,700249,400238,100233,100230,800225,900214,000204,400192,900
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,269
0
0
0
1,593
0
0
1,600
1,593
1,593
1,593
1,593
1,593
1,593
1,593
1,593
0
0
0
25,374
29,031
42,136
41,387
41,958
35,583
39,136
39,158
39,326
39,344
39,384
40,277
41,801
40,237
40,361
40,361
40,361
40,361
40,361
40,361
40,361
44,397
44,397
47,502
47,502
45,077
45,077
45,077
45,077
45,077
45,077
45,077
45,077
45,077
45,077
45,077
45,077
45,077
45,077
45,077
45,077
45,077
45,077
40,865
62,042
62,873
62,873
62,873
63,969
63,970
63,970
63,970
63,970
63,970
63,970
63,970
63,970
60,691
60,691
60,691
60,691
60,691
60,690
60,690
60,690
40,104
40,104
40,104
40,104
40,104
40,104
40,104
40,104
40,104
40,104
40,104
4,835
4,83540,10440,10440,10440,10440,10440,10440,10440,10440,10440,10440,10460,69060,69060,69060,69160,69160,69160,69160,69163,97063,97063,97063,97063,97063,97063,97063,97063,96962,87362,87362,87362,04240,86545,07745,07745,07745,07745,07745,07745,07745,07745,07745,07745,07745,07745,07745,07745,07745,07745,07745,07747,50247,50244,39744,39740,36140,36140,36140,36140,36140,36140,36140,23741,80140,27739,38439,34439,32639,15839,13635,58341,95841,38742,13629,03125,3740001,5931,5931,5931,5931,5931,5931,5931,5931,600001,5930002,26900000000000000000000000000000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,000
0
0
0
20,100
20,100
22,100
23,100
23,100
33,100
23,100
23,100
19,600
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000019,60023,10023,10033,10023,10023,10022,10020,10020,1000002,000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
39,100
0
0
0
0
0
0
0
0
0
0
0
0
3,135
0
0
0
2,271
0
0
1,600
2,077
2,029
1,981
1,933
1,893
1,843
1,792
1,741
74
74
0
36,620
11,246
18,597
18,126
18,091
24,150
25,250
24,571
17,191
17,087
16,871
27,002
33,440
36,114
36,309
36,340
36,599
36,678
36,723
147,478
65,418
143,365
140,710
146,779
56,933
141,795
139,419
137,037
135,939
135,827
133,469
131,601
41,823
41,911
41,672
42,365
46,234
46,003
45,730
45,465
45,200
44,966
44,743
54,303
68,354
63,320
62,209
109,072
108,262
107,686
107,001
106,355
105,815
103,009
102,469
101,963
101,551
101,127
100,701
100,305
120,349
119,996
119,643
119,316
168,295
158,060
154,833
151,613
147,271
145,690
28,823
25,687
22,641
132,904
131,004
129,107
127,208
127,208129,107131,004132,90422,64125,68728,823145,690147,271151,613154,833158,060168,295119,316119,643119,996120,349100,305100,701101,127101,551101,963102,469103,009105,815106,355107,001107,686108,262109,07262,20963,32068,35454,30344,74344,96645,20045,46545,73046,00346,23442,36541,67241,91141,823131,601133,469135,827135,939137,037139,419141,79556,933146,779140,710143,36565,418147,47836,72336,67836,59936,34036,30936,11433,44027,00216,87117,08717,19124,57125,25024,15018,09118,12618,59711,24636,620074741,7411,7921,8431,8931,9331,9812,0292,0771,600002,2710003,13500000000000039,1000000000000000000000000
       Long-term Assets Other 
21,600
25,700
28,800
30,600
35,500
36,000
37,100
33,400
33,600
32,800
31,100
26,000
26,100
25,300
42,100
40,600
42,400
43,400
40,100
41,800
41,800
41,500
48,400
10,500
9,600
9,400
12,900
13,500
13,400
12,700
12,900
13,800
15,566
19,442
21,201
12,466
15,815
16,068
15,531
12,290
11,452
7,811
9,111
9,124
9,714
10,764
11,342
11,905
12,141
12,655
14,469
13,679
15,500
17,880
21,445
10,713
-4,124
-5,173
-6,540
-11,706
-11,108
-11,245
-10,548
-11,468
-8,781
-8,261
7,996
5,349
5,340
12,004
13,644
6,900
19,617
28,169
22,868
17,002
22,964
23,994
18,259
19,756
23,163
27,700
28,368
23,273
23,609
23,289
45,733
46,096
6,341
6,247
6,215
12,994
11,593
6,695
11,570
12,966
14,178
28,576
32,228
54,646
52,465
35,462
52,454
46,681
49,005
51,394
50,541
37,708
47,264
48,524
62,856
38,830
53,416
54,629
53,068
63,262
71,223
69,818
77,342
76,119
122,963
72,799
17,088
10,431
12,184
89,132
90,360
35,573
37,538
38,869
145,500
145,50038,86937,53835,57390,36089,13212,18410,43117,08872,799122,96376,11977,34269,81871,22363,26253,06854,62953,41638,83062,85648,52447,26437,70850,54151,39449,00546,68152,45435,46252,46554,64632,22828,57614,17812,96611,5706,69511,59312,9946,2156,2476,34146,09645,73323,28923,60923,27328,36827,70023,16319,75618,25923,99422,96417,00222,86828,16919,6176,90013,64412,0045,3405,3497,996-8,261-8,781-11,468-10,548-11,245-11,108-11,706-6,540-5,173-4,12410,71321,44517,88015,50013,67914,46912,65512,14111,90511,34210,7649,7149,1249,1117,81111,45212,29015,53116,06815,81512,46621,20119,44215,56613,80012,90012,70013,40013,50012,9009,4009,60010,50048,40041,50041,80041,80040,10043,40042,40040,60042,10025,30026,10026,00031,10032,80033,60033,40037,10036,00035,50030,60028,80025,70021,600
       Deferred Long Term Asset Charges 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,522
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000000000000000000000000000005,52200000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
178,800
188,800
190,100
197,600
206,300
206,900
212,900
216,800
215,600
216,500
213,100
206,700
205,100
210,700
217,000
220,000
226,700
223,400
221,900
218,000
209,200
193,600
200,900
37,700
38,000
36,200
40,100
38,700
39,900
35,600
34,800
36,100
37,387
30,178
31,049
33,299
32,393
26,984
33,631
31,842
31,425
29,293
29,484
33,326
33,500
32,875
33,972
30,634
31,110
32,941
39,490
48,520
47,398
43,124
97,421
96,181
114,727
112,965
99,938
97,912
97,520
97,972
100,171
108,419
110,179
98,752
124,296
158,162
153,856
152,193
157,458
164,121
156,948
463,054
485,253
499,160
482,353
517,706
512,240
521,201
511,669
508,082
524,124
523,235
508,493
482,127
386,279
158,008
121,821
119,163
118,512
184,354
174,801
179,271
183,160
183,280
193,782
239,953
358,217
389,499
379,447
381,026
397,284
374,188
382,803
369,490
355,003
283,980
342,846
328,435
344,501
323,912
315,513
313,962
318,816
329,375
315,453
325,388
823,990
833,415
823,095
833,677
914,279
938,571
942,266
980,509
1,010,326
1,059,994
1,065,817
1,060,251
1,082,175
1,082,1751,060,2511,065,8171,059,9941,010,326980,509942,266938,571914,279833,677823,095833,415823,990325,388315,453329,375318,816313,962315,513323,912344,501328,435342,846283,980355,003369,490382,803374,188397,284381,026379,447389,499358,217239,953193,782183,280183,160179,271174,801184,354118,512119,163121,821158,008386,279482,127508,493523,235524,124508,082511,669521,201512,240517,706482,353499,160485,253463,054156,948164,121157,458152,193153,856158,162124,29698,752110,179108,419100,17197,97297,52097,91299,938112,965114,72796,18197,42143,12447,39848,52039,49032,94131,11030,63433,97232,87533,50033,32629,48429,29331,42531,84233,63126,98432,39333,29931,04930,17837,38736,10034,80035,60039,90038,70040,10036,20038,00037,700200,900193,600209,200218,000221,900223,400226,700220,000217,000210,700205,100206,700213,100216,500215,600216,800212,900206,900206,300197,600190,100188,800178,800
   > Total Current Liabilities 
32,000
32,100
27,600
28,500
38,600
42,600
49,500
48,300
48,200
53,000
54,600
43,900
49,100
55,100
66,700
62,100
71,100
72,200
72,700
68,500
62,100
60,800
66,200
20,700
21,300
19,600
23,800
26,800
28,400
24,500
24,000
25,100
26,722
20,216
20,989
25,483
24,814
19,357
23,460
20,307
19,881
17,888
17,874
21,177
21,214
20,448
21,412
20,663
22,434
21,118
27,677
31,652
30,508
26,869
38,318
34,127
36,535
35,565
34,577
35,041
34,418
34,640
37,018
44,879
46,439
34,217
38,369
47,912
44,464
45,465
49,459
56,887
49,786
133,321
150,928
138,302
118,837
140,662
147,865
145,778
131,273
134,291
152,247
159,205
156,053
135,811
342,053
119,217
80,865
77,080
72,018
104,069
85,095
91,277
88,587
84,355
87,484
101,619
137,937
150,173
161,825
151,891
173,677
162,080
168,890
157,390
215,326
140,650
141,317
130,301
141,030
119,669
113,444
118,432
132,862
147,928
127,756
136,572
203,010
220,944
184,726
203,784
214,325
233,180
205,384
240,842
262,657
293,194
273,617
268,885
268,430
268,430268,885273,617293,194262,657240,842205,384233,180214,325203,784184,726220,944203,010136,572127,756147,928132,862118,432113,444119,669141,030130,301141,317140,650215,326157,390168,890162,080173,677151,891161,825150,173137,937101,61987,48484,35588,58791,27785,095104,06972,01877,08080,865119,217342,053135,811156,053159,205152,247134,291131,273145,778147,865140,662118,837138,302150,928133,32149,78656,88749,45945,46544,46447,91238,36934,21746,43944,87937,01834,64034,41835,04134,57735,56536,53534,12738,31826,86930,50831,65227,67721,11822,43420,66321,41220,44821,21421,17717,87417,88819,88120,30723,46019,35724,81425,48320,98920,21626,72225,10024,00024,50028,40026,80023,80019,60021,30020,70066,20060,80062,10068,50072,70072,20071,10062,10066,70055,10049,10043,90054,60053,00048,20048,30049,50042,60038,60028,50027,60032,10032,000
       Short-term Debt 
7,400
8,000
9,000
10,500
14,000
16,200
15,900
19,400
18,700
20,300
19,600
19,200
23,600
23,600
26,500
24,800
24,600
29,300
30,900
30,100
29,700
28,600
29,200
3,300
3,300
3,400
3,400
3,400
3,400
3,400
3,400
3,400
3,401
3,385
3,365
1,687
1,670
1,666
2,358
2,402
1,427
2,207
2,032
1,899
1,651
1,393
1,230
1,081
1,169
1,182
1,197
687
715
735
752
165
169
172
174
0
0
0
0
0
0
0
750
750
750
750
750
3,694
3,694
11,194
12,194
12,194
14,992
17,791
20,589
25,068
25,068
15,680
15,680
15,680
19,600
19,600
195,521
13,956
39,083
41,235
46,823
6,083
6,150
6,231
6,254
6,284
6,341
5,933
11,969
12,440
12,529
9,850
13,944
10,919
14,192
11,268
4,688
4,688
13,039
14,709
14,600
15,156
14,929
15,063
14,652
16,121
17,297
18,956
21,313
25,486
25,976
25,864
26,881
27,702
31,896
41,252
44,336
46,564
43,719
39,306
30,658
30,65839,30643,71946,56444,33641,25231,89627,70226,88125,86425,97625,48621,31318,95617,29716,12114,65215,06314,92915,15614,60014,70913,0394,6884,68811,26814,19210,91913,9449,85012,52912,44011,9695,9336,3416,2846,2546,2316,1506,08346,82341,23539,08313,956195,52119,60019,60015,68015,68015,68025,06825,06820,58917,79114,99212,19412,19411,1943,6943,69475075075075075000000001741721691657527357156871,1971,1821,1691,0811,2301,3931,6511,8992,0322,2071,4272,4022,3581,6661,6701,6873,3653,3853,4013,4003,4003,4003,4003,4003,4003,4003,3003,30029,20028,60029,70030,10030,90029,30024,60024,80026,50023,60023,60019,20019,60020,30018,70019,40015,90016,20014,00010,5009,0008,0007,400
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6,083
0
0
0
6,284
0
12,362
11,969
12,440
12,529
159,682
13,944
10,919
14,192
11,268
4,688
4,688
4,688
4,688
4,688
3,750
3,750
3,750
3,750
3,750
4,851
6,085
7,057
9,285
9,023
9,085
9,482
12,245
18,111
24,780
28,005
31,400
28,045
24,232
15,348
15,34824,23228,04531,40028,00524,78018,11112,2459,4829,0859,0239,2857,0576,0854,8513,7503,7503,7503,7503,7504,6884,6884,6884,6884,68811,26814,19210,91913,944159,68212,52912,44011,96912,36206,2840006,0830000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
9,400
8,900
8,500
9,700
11,700
11,500
15,400
15,100
13,700
16,000
15,200
12,500
10,000
14,000
18,300
19,600
22,700
23,300
20,400
25,000
20,700
20,400
21,600
10,400
5,700
7,500
9,800
11,900
12,700
12,800
11,600
7,900
8,187
5,849
5,272
12,255
8,238
6,289
6,036
7,876
5,737
5,932
5,441
7,731
7,005
7,203
7,031
8,125
8,312
6,771
9,979
10,670
9,435
9,209
14,261
16,930
17,715
18,534
14,985
19,252
16,594
16,021
16,669
25,618
27,157
23,036
22,349
28,707
24,254
23,843
26,012
29,717
29,707
45,675
42,231
54,731
39,194
56,751
56,466
57,262
41,071
44,480
49,988
50,259
58,184
48,876
44,307
41,709
40,767
39,892
42,209
61,737
49,163
50,985
46,127
44,137
40,603
52,741
84,495
92,708
104,433
110,518
129,016
116,133
113,165
115,445
96,387
80,873
72,394
83,068
95,303
74,093
66,307
70,661
82,961
96,205
74,529
84,811
134,630
151,463
113,698
129,140
143,292
155,224
118,240
145,790
155,170
182,069
161,418
163,902
175,741
175,741163,902161,418182,069155,170145,790118,240155,224143,292129,140113,698151,463134,63084,81174,52996,20582,96170,66166,30774,09395,30383,06872,39480,87396,387115,445113,165116,133129,016110,518104,43392,70884,49552,74140,60344,13746,12750,98549,16361,73742,20939,89240,76741,70944,30748,87658,18450,25949,98844,48041,07157,26256,46656,75139,19454,73142,23145,67529,70729,71726,01223,84324,25428,70722,34923,03627,15725,61816,66916,02116,59419,25214,98518,53417,71516,93014,2619,2099,43510,6709,9796,7718,3128,1257,0317,2037,0057,7315,4415,9325,7377,8766,0366,2898,23812,2555,2725,8498,1877,90011,60012,80012,70011,9009,8007,5005,70010,40021,60020,40020,70025,00020,40023,30022,70019,60018,30014,00010,00012,50015,20016,00013,70015,10015,40011,50011,7009,7008,5008,9009,400
       Other Current Liabilities 
15,200
15,200
10,100
8,300
12,900
14,900
18,200
13,800
15,800
16,700
19,800
12,200
15,500
17,500
21,900
17,700
23,800
19,600
21,400
13,400
11,700
11,800
15,400
7,000
12,300
8,700
10,600
11,500
12,300
8,300
9,000
13,800
15,134
10,982
12,352
11,541
5,314
5,286
5,423
5,947
4,567
4,580
4,162
6,022
5,632
5,785
5,830
5,105
4,636
4,964
5,735
8,632
3,528
6,498
7,757
7,621
7,221
7,251
8,592
15,789
17,824
18,619
20,349
19,261
19,282
11,181
10,987
9,824
8,438
8,559
9,235
10,521
10,015
65,182
88,215
58,570
47,140
49,197
127,276
52,161
106,205
118,611
136,567
74,268
58,745
47,038
94,309
83,137
72,502
70,639
68,687
28,351
20,510
25,661
28,012
24,475
30,698
29,813
18,943
19,496
27,877
13,903
12,556
9,881
14,783
12,950
96,175
34,515
34,818
11,063
12,719
11,238
12,347
11,762
10,646
10,921
11,203
10,203
12,045
8,353
9,356
11,941
10,458
10,646
16,934
14,380
12,723
33,571
25,117
21,400
179,368
179,36821,40025,11733,57112,72314,38016,93410,64610,45811,9419,3568,35312,04510,20311,20310,92110,64611,76212,34711,23812,71911,06334,81834,51596,17512,95014,7839,88112,55613,90327,87719,49618,94329,81330,69824,47528,01225,66120,51028,35168,68770,63972,50283,13794,30947,03858,74574,268136,567118,611106,20552,161127,27649,19747,14058,57088,21565,18210,01510,5219,2358,5598,4389,82410,98711,18119,28219,26120,34918,61917,82415,7898,5927,2517,2217,6217,7576,4983,5288,6325,7354,9644,6365,1055,8305,7855,6326,0224,1624,5804,5675,9475,4235,2865,31411,54112,35210,98215,13413,8009,0008,30012,30011,50010,6008,70012,3007,00015,40011,80011,70013,40021,40019,60023,80017,70021,90017,50015,50012,20019,80016,70015,80013,80018,20014,90012,9008,30010,10015,20015,200
   > Long-term Liabilities 
146,800
156,700
162,500
169,100
167,700
164,300
163,400
168,500
167,400
163,500
158,500
162,800
156,000
155,600
150,300
157,900
155,600
151,200
149,200
149,500
147,100
132,800
134,700
17,000
16,700
16,600
16,300
11,900
11,500
11,100
10,800
11,000
10,665
9,962
10,060
7,816
7,579
7,627
10,171
11,535
11,544
11,405
11,610
12,149
12,286
12,427
12,560
9,971
8,676
11,823
11,813
16,868
16,890
16,255
59,103
62,054
78,192
77,400
65,361
62,871
63,102
63,332
63,153
63,540
63,740
64,535
85,927
110,250
109,392
106,728
107,999
107,234
107,162
329,733
334,325
360,858
363,516
377,044
364,375
375,423
380,396
373,791
371,877
364,030
352,440
346,316
44,226
38,791
40,956
42,083
46,494
80,285
89,706
87,994
94,573
98,925
106,298
138,334
220,280
239,326
217,622
229,135
223,607
212,108
213,913
212,100
139,677
143,330
201,529
198,134
203,471
204,243
202,069
195,530
185,954
181,447
187,697
188,816
620,980
612,471
638,369
629,893
699,954
705,391
736,882
739,667
747,669
766,800
792,200
791,366
813,745
813,745791,366792,200766,800747,669739,667736,882705,391699,954629,893638,369612,471620,980188,816187,697181,447185,954195,530202,069204,243203,471198,134201,529143,330139,677212,100213,913212,108223,607229,135217,622239,326220,280138,334106,29898,92594,57387,99489,70680,28546,49442,08340,95638,79144,226346,316352,440364,030371,877373,791380,396375,423364,375377,044363,516360,858334,325329,733107,162107,234107,999106,728109,392110,25085,92764,53563,74063,54063,15363,33263,10262,87165,36177,40078,19262,05459,10316,25516,89016,86811,81311,8238,6769,97112,56012,42712,28612,14911,61011,40511,54411,53510,1717,6277,5797,81610,0609,96210,66511,00010,80011,10011,50011,90016,30016,60016,70017,000134,700132,800147,100149,500149,200151,200155,600157,900150,300155,600156,000162,800158,500163,500167,400168,500163,400164,300167,700169,100162,500156,700146,800
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
289,691
274,122
257,146
264,071
258,235
254,568
250,900
247,306
243,632
0
0
0
0
0
32,794
31,244
29,649
28,141
26,575
24,983
51,096
106,928
144,383
139,870
149,832
145,707
144,873
140,703
139,733
87,183
86,294
85,380
84,478
83,577
82,676
81,775
80,874
79,973
69,073
68,173
67,294
345,073
327,111
348,463
352,319
351,867
415,727
453,144
464,069
0
0
0
0
0
00000464,069453,144415,727351,867352,319348,463327,111345,07367,29468,17369,07379,97380,87481,77582,67683,57784,47885,38086,29487,183139,733140,703144,873145,707149,832139,870144,383106,92851,09624,98326,57528,14129,64931,24432,79400000243,632247,306250,900254,568258,235264,071257,146274,122289,69100000000000000000000000000000000000000000000000000000000000000000000000000000
       Deferred Long Term Asset Charges 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,522
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000000000000000000000000000005,52200000000000000000000000000000000000000000000000000000000000000000000000000000
       Warrants
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
143,640
145,872
148,104
150,412
152,796
184,938
186,446
188,968
0
0
0
0
0
00000188,968186,446184,938152,796150,412148,104145,872143,6400000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
420
0
0
0
0
0
0
0
0
0
0
3,009
0
0
0
0
458
458
458
1,484
8,202
7,512
5,015
6,452
5,512
6,334
33,883
33,963
30,304
27,519
28,848
30,515
29,371
27,218
26,422
26,398
22,524
20,701
15,727
6,761
12,784
14,550
16,655
18,940
19,619
28,096
27,113
28,738
26,944
35,909
44,178
69,839
47,939
31,606
30,777
32,245
37,072
42,264
72,367
52,494
57,036
57,314
54,908
60,231
66,134
66,573
62,236
51,438
61,292
66,797
55,894
229,210
163,493
161,897
153,503
150,360
167,070
163,845
0
0
0
0
0
0
000000163,845167,070150,360153,503161,897163,493229,21055,89466,79761,29251,43862,23666,57366,13460,23154,90857,31457,03652,49472,36742,26437,07232,24530,77731,60647,93969,83944,17835,90926,94428,73827,11328,09619,61918,94016,65514,55012,7846,76115,72720,70122,52426,39826,42227,21829,37130,51528,84827,51930,30433,96333,8836,3345,5126,4525,0157,5128,2021,48445845845800003,009000000000042000000000000000000000000000000000000000000000000
       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