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

Astronics Corporation
Buy, Hold or Sell?

Let's analyze Astronics together

I guess you are interested in Astronics Corporation. 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 Astronics Corporation. 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 Astronics Corporation

I send you an email if I find something interesting about Astronics Corporation.

1. Quick Overview

1.1. Quick analysis of Astronics (30 sec.)










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

How much money do you get?

How much money do you get?
$0.00
When do you have the money?
1 year
How often do you get paid?
5.0%

What is your share worth?

Current worth
$7.12
Expected worth in 1 year
$7.19
How sure are you?
55.0%

+ What do you gain per year?

Total Gains per Share
$0.08
Return On Investment
0.5%

For what price can you sell your share?

Current Price per Share
$16.31
Expected price per share
$14.07 - $21.11
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Astronics (5 min.)




Live pricePrice per Share (EOD)
$16.31
Intrinsic Value Per Share
$-15.32 - $45.67
Total Value Per Share
$-8.20 - $52.79

2.2. Growth of Astronics (5 min.)




Is Astronics growing?

Current yearPrevious yearGrowGrow %
How rich?$249.2m$235.4m$16.6m6.6%

How much money is Astronics making?

Current yearPrevious yearGrowGrow %
Making money-$1.6m-$10m$8.4m527.1%
Net Profit Margin-0.8%-6.1%--

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

2.3. Financial Health of Astronics (5 min.)




2.4. Comparing to competitors in the Aerospace & Defense industry (5 min.)




  Industry Rankings (Aerospace & Defense)  


Richest
#102 / 190

Most Revenue
#88 / 190

Most Profit
#142 / 190

Most Efficient
#131 / 190
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of Astronics is $16.31. 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 Astronics.
  • 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 Astronics, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is $7.12. Based on the TTM, the Book Value Change Per Share is $0.02 per quarter. Based on the YOY, the Book Value Change Per Share is $-0.08 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is $0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Astronics.

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-0.34-2.1%-0.05-0.3%-0.31-1.9%-0.40-2.5%0.010.1%
Usd Book Value Change Per Share-0.14-0.8%0.020.1%-0.08-0.5%-0.30-1.8%0.040.3%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.030.2%
Usd Total Gains Per Share-0.14-0.8%0.020.1%-0.08-0.5%-0.30-1.8%0.070.4%
Usd Price Per Share19.48-18.99-14.85-14.83-27.77-
Price to Earnings Ratio-14.53-17.73--14.52--2.15-16.88-
Price-to-Total Gains Ratio-142.46--496.52--209.94--166.80--12.72-
Price to Book Ratio2.74-2.64-2.07-1.84-3.15-
Price-to-Total Gains Ratio-142.46--496.52--209.94--166.80--12.72-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share16.31
Number of shares61
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.02-0.30
Usd Total Gains Per Share0.02-0.30
Gains per Quarter (61 shares)1.15-18.15
Gains per Year (61 shares)4.59-72.59
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
105-50-73-83
20900-145-156
301450-218-229
4018100-290-302
5023150-363-375
6028200-436-448
7032250-508-521
8037300-581-594
9041350-653-667
10046400-726-740

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 Share2.02.00.050.0%3.09.00.025.0%3.017.00.015.0%22.018.00.055.0%113.025.03.080.1%
Book Value Change Per Share2.02.00.050.0%4.08.00.033.3%4.016.00.020.0%22.018.00.055.0%104.033.04.073.8%
Dividend per Share0.00.04.00.0%0.00.012.00.0%0.00.020.00.0%2.00.038.05.0%3.00.0138.02.1%
Total Gains per Share2.02.00.050.0%4.08.00.033.3%4.016.00.020.0%22.018.00.055.0%104.033.04.073.8%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Astronics Corporation compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share---0.1370.019-827%-0.078-43%-0.298+118%0.045-405%
Book Value Per Share--7.1187.205-1%7.216-1%8.211-13%9.092-22%
Current Ratio--2.8272.765+2%2.413+17%2.884-2%2.843-1%
Debt To Asset Ratio--0.6180.608+2%0.625-1%0.589+5%0.545+13%
Debt To Equity Ratio--1.6151.555+4%1.674-4%1.449+11%1.243+30%
Dividend Per Share----0%-0%-0%0.028-100%
Enterprise Value--284798280.000279894517.745+2%97574030.035+192%130925758.901+118%602268943.711-53%
Eps---0.335-0.045-86%-0.307-8%-0.400+19%0.009-3992%
Ev To Ebitda Ratio--3.0135.671-47%2.171+39%4.272-29%8.421-64%
Ev To Sales Ratio--0.3500.358-2%0.145+142%0.204+71%0.885-61%
Free Cash Flow Per Share--0.186-0.031+116%-0.160+186%-0.062+133%0.115+62%
Free Cash Flow To Equity Per Share--0.052-0.011+122%0.011+371%-0.074+243%0.032+61%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--45.670--------
Intrinsic Value_10Y_min---15.322--------
Intrinsic Value_1Y_max--1.058--------
Intrinsic Value_1Y_min---0.750--------
Intrinsic Value_3Y_max--5.860--------
Intrinsic Value_3Y_min---2.947--------
Intrinsic Value_5Y_max--13.895--------
Intrinsic Value_5Y_min---5.887--------
Market Cap484163981.000-41%682014280.000664794267.745+3%484772780.035+41%481438108.901+42%937960818.711-27%
Net Profit Margin---0.058-0.008-86%-0.061+6%-0.087+52%-0.004-93%
Operating Margin--0.0860.042+103%-0.012+114%0.024+259%0.047+82%
Operating Ratio--0.9590.968-1%1.028-7%1.038-8%0.970-1%
Pb Ratio2.291-19%2.7372.636+4%2.068+32%1.842+49%3.155-13%
Pe Ratio-12.162+16%-14.52617.730-182%-14.5240%-2.149-85%16.879-186%
Price Per Share16.310-19%19.48018.993+3%14.845+31%14.828+31%27.772-30%
Price To Free Cash Flow Ratio21.889-19%26.14384.056-69%-17.882+168%10.969+138%1.853+1311%
Price To Total Gains Ratio-119.274+16%-142.457-496.524+249%-209.943+47%-166.801+17%-12.717-91%
Quick Ratio--1.3241.281+3%1.031+28%1.294+2%1.337-1%
Return On Assets---0.018-0.002-86%-0.016-12%-0.018+1%0.001-1314%
Return On Equity---0.047-0.006-86%-0.043-9%-0.044-6%-0.001-98%
Total Gains Per Share---0.1370.019-827%-0.078-43%-0.298+118%0.073-288%
Usd Book Value--249204000.000252081250.000-1%235413000.000+6%263824200.000-6%301286925.000-17%
Usd Book Value Change Per Share---0.1370.019-827%-0.078-43%-0.298+118%0.045-405%
Usd Book Value Per Share--7.1187.205-1%7.216-1%8.211-13%9.092-22%
Usd Dividend Per Share----0%-0%-0%0.028-100%
Usd Enterprise Value--284798280.000279894517.745+2%97574030.035+192%130925758.901+118%602268943.711-53%
Usd Eps---0.335-0.045-86%-0.307-8%-0.400+19%0.009-3992%
Usd Free Cash Flow--6522000.000-1093750.000+117%-5219000.000+180%-2057400.000+132%3980075.000+64%
Usd Free Cash Flow Per Share--0.186-0.031+116%-0.160+186%-0.062+133%0.115+62%
Usd Free Cash Flow To Equity Per Share--0.052-0.011+122%0.011+371%-0.074+243%0.032+61%
Usd Market Cap484163981.000-41%682014280.000664794267.745+3%484772780.035+41%481438108.901+42%937960818.711-27%
Usd Price Per Share16.310-19%19.48018.993+3%14.845+31%14.828+31%27.772-30%
Usd Profit---11738000.000-1601750.000-86%-10044000.000-14%-12548750.000+7%885650.000-1425%
Usd Revenue--203698000.000195544500.000+4%163016750.000+25%147844650.000+38%161259700.000+26%
Usd Total Gains Per Share---0.1370.019-827%-0.078-43%-0.298+118%0.073-288%
 EOD+4 -4MRQTTM+18 -19YOY+23 -145Y+26 -1110Y+11 -28

3.3 Fundamental Score

Let's check the fundamental score of Astronics Corporation based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-12.162
Price to Book Ratio (EOD)Between0-12.291
Net Profit Margin (MRQ)Greater than0-0.058
Operating Margin (MRQ)Greater than00.086
Quick Ratio (MRQ)Greater than11.324
Current Ratio (MRQ)Greater than12.827
Debt to Asset Ratio (MRQ)Less than10.618
Debt to Equity Ratio (MRQ)Less than11.615
Return on Equity (MRQ)Greater than0.15-0.047
Return on Assets (MRQ)Greater than0.05-0.018
Total4/10 (40.0%)

3.4 Technical Score

Let's check the technical score of Astronics Corporation based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5043.492
Ma 20Greater thanMa 5016.494
Ma 50Greater thanMa 10017.868
Ma 100Greater thanMa 20018.961
OpenGreater thanClose16.210
Total0/5 (0.0%)

4. In-depth Analysis

4.1 About Astronics Corporation

Astronics Corporation, through its subsidiaries, designs and manufactures products for the aerospace, defense, and electronics industries in the United States, rest of North America, Asia, Europe, South America, and internationally. The company operates in two segments, Aerospace and Test Systems. The Aerospace segment offers lighting and safety systems, electrical power generation systems, distribution and seat motions systems, aircraft structures, avionics products, system certification, and other products. This segment serves airframe manufacturers (OEM) that build aircraft for the commercial, military, and general aviation markets; suppliers to OEMs; and aircraft operators, such as airlines; suppliers to the aircraft operators; and branches of the U.S. Department of Defense. The Test Systems segment designs, develops, manufactures, and maintains automated test systems that support the aerospace and defense, and mass transit industries, as well as training and simulation devices for commercial and military applications. It serves OEMs and prime government contractors for electronics and military products. Astronics Corporation was incorporated in 1968 and is headquartered in East Aurora, New York.

Fundamental data was last updated by Penke on 2024-12-05 13:09:08.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is not making a profit/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 less efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is able to pay all its short-term debts.
The company is able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is just able to pay all its debts with equity.

4.2.2. Valuation Summary

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

  • Above 10% is considered healthy but always compare Astronics to the Aerospace & Defense industry mean.
  • A Net Profit Margin of -5.8% means that $-0.06 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Astronics Corporation:

  • The MRQ is -5.8%. The company is making a loss. -1
  • The TTM is -0.8%. The company is not making a profit/loss.
Trends
Current periodCompared to+/- 
MRQ-5.8%TTM-0.8%-5.0%
TTM-0.8%YOY-6.1%+5.3%
TTM-0.8%5Y-8.7%+8.0%
5Y-8.7%10Y-0.4%-8.3%
Compared to industry (Aerospace & Defense)
PeriodCompanyIndustry (mean)+/- 
MRQ-5.8%4.5%-10.3%
TTM-0.8%4.3%-5.1%
YOY-6.1%3.5%-9.6%
5Y-8.7%2.9%-11.6%
10Y-0.4%3.6%-4.0%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Astronics to the Aerospace & Defense industry mean.
  • -1.8% Return on Assets means that Astronics generated $-0.02 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Astronics Corporation:

  • The MRQ is -1.8%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -0.2%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-1.8%TTM-0.2%-1.6%
TTM-0.2%YOY-1.6%+1.3%
TTM-0.2%5Y-1.8%+1.6%
5Y-1.8%10Y0.1%-2.0%
Compared to industry (Aerospace & Defense)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.8%0.7%-2.5%
TTM-0.2%0.7%-0.9%
YOY-1.6%0.8%-2.4%
5Y-1.8%0.5%-2.3%
10Y0.1%0.7%-0.6%
4.3.1.3. Return on Equity

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

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

Let's take a look of the Return on Equity trends of Astronics Corporation:

  • The MRQ is -4.7%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -0.6%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-4.7%TTM-0.6%-4.1%
TTM-0.6%YOY-4.3%+3.7%
TTM-0.6%5Y-4.4%+3.8%
5Y-4.4%10Y-0.1%-4.3%
Compared to industry (Aerospace & Defense)
PeriodCompanyIndustry (mean)+/- 
MRQ-4.7%1.5%-6.2%
TTM-0.6%1.8%-2.4%
YOY-4.3%1.7%-6.0%
5Y-4.4%1.2%-5.6%
10Y-0.1%1.6%-1.7%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Astronics Corporation.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Astronics is operating .

  • Measures how much profit Astronics 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 Astronics to the Aerospace & Defense industry mean.
  • An Operating Margin of 8.6% means the company generated $0.09  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Astronics Corporation:

  • The MRQ is 8.6%. The company is operating less efficient.
  • The TTM is 4.2%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ8.6%TTM4.2%+4.4%
TTM4.2%YOY-1.2%+5.5%
TTM4.2%5Y2.4%+1.8%
5Y2.4%10Y4.7%-2.3%
Compared to industry (Aerospace & Defense)
PeriodCompanyIndustry (mean)+/- 
MRQ8.6%8.8%-0.2%
TTM4.2%6.9%-2.7%
YOY-1.2%5.2%-6.4%
5Y2.4%3.9%-1.5%
10Y4.7%3.5%+1.2%
4.3.2.2. Operating Ratio

Measures how efficient Astronics is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Aerospace & Defense industry mean).
  • An Operation Ratio of 0.96 means that the operating costs are $0.96 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Astronics Corporation:

  • The MRQ is 0.959. The company is less efficient in keeping operating costs low.
  • The TTM is 0.968. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.959TTM0.968-0.009
TTM0.968YOY1.028-0.060
TTM0.9685Y1.038-0.070
5Y1.03810Y0.970+0.069
Compared to industry (Aerospace & Defense)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9591.015-0.056
TTM0.9681.123-0.155
YOY1.0281.031-0.003
5Y1.0381.089-0.051
10Y0.9701.050-0.080
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Astronics Corporation.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Aerospace & Defense industry mean).
  • A Current Ratio of 2.83 means the company has $2.83 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Astronics Corporation:

  • The MRQ is 2.827. The company is able to pay all its short-term debts. +1
  • The TTM is 2.765. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ2.827TTM2.765+0.062
TTM2.765YOY2.413+0.351
TTM2.7655Y2.884-0.119
5Y2.88410Y2.843+0.041
Compared to industry (Aerospace & Defense)
PeriodCompanyIndustry (mean)+/- 
MRQ2.8271.405+1.422
TTM2.7651.413+1.352
YOY2.4131.483+0.930
5Y2.8841.621+1.263
10Y2.8431.573+1.270
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Astronics to the Aerospace & Defense industry mean.
  • A Quick Ratio of 1.32 means the company can pay off $1.32 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Astronics Corporation:

  • The MRQ is 1.324. The company is able to pay all its short-term debts with the most liquid assets. +1
  • The TTM is 1.281. The company is able to pay all its short-term debts with the most liquid assets. +1
Trends
Current periodCompared to+/- 
MRQ1.324TTM1.281+0.043
TTM1.281YOY1.031+0.250
TTM1.2815Y1.294-0.013
5Y1.29410Y1.337-0.043
Compared to industry (Aerospace & Defense)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3240.713+0.611
TTM1.2810.741+0.540
YOY1.0310.854+0.177
5Y1.2940.925+0.369
10Y1.3370.956+0.381
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Astronics Corporation.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Astronics to Aerospace & Defense industry mean.
  • A Debt to Asset Ratio of 0.62 means that Astronics 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 Astronics Corporation:

  • The MRQ is 0.618. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.608. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.618TTM0.608+0.009
TTM0.608YOY0.625-0.017
TTM0.6085Y0.589+0.019
5Y0.58910Y0.545+0.044
Compared to industry (Aerospace & Defense)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6180.6180.000
TTM0.6080.608+0.000
YOY0.6250.597+0.028
5Y0.5890.595-0.006
10Y0.5450.611-0.066
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Astronics to the Aerospace & Defense industry mean.
  • A Debt to Equity ratio of 161.5% means that company has $1.61 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Astronics Corporation:

  • The MRQ is 1.615. The company is just able to pay all its debts with equity.
  • The TTM is 1.555. The company is just able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ1.615TTM1.555+0.060
TTM1.555YOY1.674-0.119
TTM1.5555Y1.449+0.106
5Y1.44910Y1.243+0.207
Compared to industry (Aerospace & Defense)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6151.496+0.119
TTM1.5551.548+0.007
YOY1.6741.352+0.322
5Y1.4491.482-0.033
10Y1.2431.642-0.399
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 Astronics generates.

  • Above 15 is considered overpriced but always compare Astronics to the Aerospace & Defense industry mean.
  • A PE ratio of -14.53 means the investor is paying $-14.53 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Astronics Corporation:

  • The EOD is -12.162. Based on the earnings, the company is expensive. -2
  • The MRQ is -14.526. Based on the earnings, the company is expensive. -2
  • The TTM is 17.730. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD-12.162MRQ-14.526+2.364
MRQ-14.526TTM17.730-32.256
TTM17.730YOY-14.524+32.255
TTM17.7305Y-2.149+19.879
5Y-2.14910Y16.879-19.028
Compared to industry (Aerospace & Defense)
PeriodCompanyIndustry (mean)+/- 
EOD-12.16226.065-38.227
MRQ-14.52623.369-37.895
TTM17.73020.530-2.800
YOY-14.52416.581-31.105
5Y-2.14917.860-20.009
10Y16.87923.825-6.946
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 Astronics Corporation:

  • The EOD is 21.889. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The MRQ is 26.143. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The TTM is 84.056. Based on how much money comes from the company's main activities, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD21.889MRQ26.143-4.254
MRQ26.143TTM84.056-57.913
TTM84.056YOY-17.882+101.938
TTM84.0565Y10.969+73.087
5Y10.96910Y1.853+9.116
Compared to industry (Aerospace & Defense)
PeriodCompanyIndustry (mean)+/- 
EOD21.8890.295+21.594
MRQ26.1430.173+25.970
TTM84.056-0.268+84.324
YOY-17.882-0.309-17.573
5Y10.969-0.719+11.688
10Y1.853-0.313+2.166
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 Astronics is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Aerospace & Defense industry mean).
  • A PB ratio of 2.74 means the investor is paying $2.74 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Astronics Corporation:

  • The EOD is 2.291. Based on the equity, the company is underpriced. +1
  • The MRQ is 2.737. Based on the equity, the company is underpriced. +1
  • The TTM is 2.636. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD2.291MRQ2.737-0.445
MRQ2.737TTM2.636+0.101
TTM2.636YOY2.068+0.568
TTM2.6365Y1.842+0.794
5Y1.84210Y3.155-1.313
Compared to industry (Aerospace & Defense)
PeriodCompanyIndustry (mean)+/- 
EOD2.2912.657-0.366
MRQ2.7372.439+0.298
TTM2.6362.620+0.016
YOY2.0682.405-0.337
5Y1.8422.802-0.960
10Y3.1553.089+0.066
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 Astronics Corporation.

4.8.1. Institutions holding Astronics Corporation

Institutions are holding 73.492% of the shares of Astronics Corporation.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Next Century Growth Investors LLC6.48913.61012288218-84885-3.577
2024-06-30BlackRock Inc5.87220.000920706861048165.3318
2024-09-30ACK Asset Management LLC5.84194.9591206000000
2024-09-30325 Capital LLC4.937314.359317410101048226.4065
2024-09-30Vanguard Group Inc4.51490.000615920721176337.9782
2024-09-30Royce & Associates, LP2.74720.1715968736-13807-1.4052
2024-09-30Dimensional Fund Advisors, Inc.2.66670.0044940357514155.7838
2024-09-30State Street Corp2.62060.0007924070583566.7408
2024-09-30Geode Capital Management, LLC1.96110.0011691522134691.9864
2024-09-30Senator Investment Group LP1.88170.613866354211778821.5826
2024-09-30Schonfeld Strategic Advisors LLC1.57560.0722555600375477.2477
2024-09-30Minerva Advisors LLC1.31335.209246310500
2024-09-30Cooper Creek Partners Management LLC1.19870.226342267400
2024-09-30Arnhold & S. Bleichroeder Advisers, LLC1.15630.0163407726163004.1643
2024-09-30Needham Investment Management, LLC0.75860.4001267500225009.1837
2024-09-30Wellington Management Company LLP0.71360.0009251628-21988-8.0361
2024-09-30Northern Trust Corp0.69350.000824454748862.0387
2024-09-30Amvescap Plc.0.62840.0008221597-17690-7.3928
2024-09-30Teton Advisors Inc0.50481.5486178000-13000-6.8063
2024-09-30New York State Common Retirement Fund0.48930.0046172532-3200-1.821
Total 48.564831.201317125122+494962+2.9%

4.9.2. Funds holding Astronics Corporation

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31Vanguard Total Stock Mkt Idx Inv2.54550.000989762013120.1464
2024-11-27iShares Russell 2000 ETF2.26860.0159799974-1666-0.2078
2024-07-31BBH Partner Fund Small Cap Equity1.78685.11630051-144949-18.7031
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr1.31160.0074462511-1714-0.3692
2024-09-30Royce Small-Cap Opportunity Invmt1.15540.6442407423-25748-5.9441
2024-09-30First Eagle US Small Cap Strategy1.04430.3671368254155004.394
2024-10-31First Eagle Small Cap Opportunity I1.00790.3304355397-12857-3.4913
2024-09-30Next Century Growth Small Cap0.91153.9337321422-3869-1.1894
2024-10-31FTGF RY US SmCp Opp A USD Dis(A)0.83650.6393294984166215.971
2024-09-30Fidelity Small Cap Index0.83080.0208292951-1968-0.6673
2024-11-27SPDR® S&P Aerospace & Defense ETF0.82720.17142916974640.1593
2024-09-30Next Century Growth Micro Cap Growth0.79144.4095279064-14807-5.0386
2024-11-27iShares Russell 2000 Value ETF0.78520.03192768853580.1295
2024-09-30Needham Aggressive Growth Retail0.75860.6153267500225009.1837
2024-06-30TETON Westwood Mighty Mites AAA0.54171.3623191000-7000-3.5354
2024-11-27Invesco Dorsey Wright SmallCap Momt ETF0.5190.263618302900
2024-10-31State St Russell Sm/Mid Cp® Indx NL Cl C0.4980.0068175612-5900-3.2505
2024-09-30Fidelity Extended Market Index0.48650.008171563-4585-2.6029
2024-07-31NCG US Small Cap Growth USD I1 Acc0.45314.839315977900
2024-09-30DFA US Targeted Value I0.4470.022315763120851.3404
Total 19.806622.80016984347-166223-2.4%

5.3. Insider Transactions

Insiders are holding 2.146% of the shares of Astronics Corporation.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-03-14Michael C KuehnSELL707417.72
2024-02-29Michael C KuehnSELL220920.16
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
Income Tax Expense  -3,835-1,607-5,4424,091-1,3511,077-2746,8396,565



5.2. Latest Balance Sheet

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

Summary
Total Assets651,597
Total Liabilities402,393
Total Stockholder Equity249,204
 As reported
Total Liabilities 402,393
Total Stockholder Equity+ 249,204
Total Assets = 651,597

Assets

Total Assets651,597
Total Current Assets424,181
Long-term Assets227,416
Total Current Assets
Cash And Cash Equivalents 5,177
Net Receivables 193,494
Inventory 204,952
Other Current Assets 20,558
Total Current Assets  (as reported)424,181
Total Current Assets  (calculated)424,181
+/-0
Long-term Assets
Property Plant Equipment 106,158
Goodwill 58,169
Intangible Assets 55,702
Long-term Assets Other 7,387
Long-term Assets  (as reported)227,416
Long-term Assets  (calculated)227,416
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities150,036
Long-term Liabilities252,357
Total Stockholder Equity249,204
Total Current Liabilities
Short-term Debt 5,630
Accounts payable 57,058
Other Current Liabilities 69,204
Total Current Liabilities  (as reported)150,036
Total Current Liabilities  (calculated)131,892
+/- 18,144
Long-term Liabilities
Long-term Liabilities  (as reported)252,357
Long-term Liabilities  (calculated)0
+/- 252,357
Total Stockholder Equity
Common Stock377
Accumulated Other Comprehensive Income -8,456
Other Stockholders Equity 257,283
Total Stockholder Equity (as reported)249,204
Total Stockholder Equity (calculated)249,204
+/-0
Other
Cash and Short Term Investments 5,177
Common Stock Shares Outstanding 35,011
Current Deferred Revenue19,144
Liabilities and Stockholders Equity 651,597
Net Debt 200,285
Net Working Capital 274,145
Short Long Term Debt Total 205,462



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-311993-12-311993-09-301993-06-301993-03-311992-12-311992-09-301992-06-301992-03-311991-12-311991-09-301991-06-301991-03-311990-12-311990-09-301990-06-301990-03-311989-12-311989-09-301989-06-301989-03-311988-12-311988-09-301988-06-301988-03-311987-12-311987-09-301987-06-301987-03-311986-12-311986-09-301986-06-301986-03-311985-12-311985-09-30
> Total Assets 
0
18,200
0
0
0
30,300
0
0
0
26,800
0
0
0
26,900
0
25,400
25,200
24,100
23,900
24,400
24,600
24,700
25,200
25,000
25,700
25,300
25,000
24,000
24,300
24,700
24,900
24,000
25,400
24,800
24,100
23,700
23,500
23,800
23,200
22,200
22,300
30,800
31,000
30,300
30,700
29,900
29,200
29,600
29,900
30,200
32,400
32,500
36,900
43,700
43,700
49,000
52,500
59,900
60,564
65,459
66,964
67,020
66,461
68,176
69,808
71,047
73,404
71,927
73,496
67,349
46,256
46,071
46,144
45,474
46,359
46,007
46,814
45,236
60,382
65,145
65,834
65,857
67,443
72,169
76,172
82,538
94,062
107,338
103,866
104,121
105,293
112,121
113,952
104,674
160,328
153,625
157,885
138,714
136,041
138,240
146,124
150,888
153,153
157,159
166,331
174,905
180,199
187,572
207,398
211,989
216,838
222,437
432,830
491,271
602,719
582,775
590,907
562,910
600,283
638,210
648,393
609,243
613,821
612,251
619,428
604,344
603,286
627,828
640,628
735,956
767,570
764,423
776,056
774,640
780,521
767,263
777,968
782,716
850,026
658,526
637,461
619,745
605,957
602,495
610,306
609,138
588,471
582,281
598,887
615,031
616,408
653,588
630,871
648,996
629,964
644,859
651,597
651,597644,859629,964648,996630,871653,588616,408615,031598,887582,281588,471609,138610,306602,495605,957619,745637,461658,526850,026782,716777,968767,263780,521774,640776,056764,423767,570735,956640,628627,828603,286604,344619,428612,251613,821609,243648,393638,210600,283562,910590,907582,775602,719491,271432,830222,437216,838211,989207,398187,572180,199174,905166,331157,159153,153150,888146,124138,240136,041138,714157,885153,625160,328104,674113,952112,121105,293104,121103,866107,33894,06282,53876,17272,16967,44365,85765,83465,14560,38245,23646,81446,00746,35945,47446,14446,07146,25667,34973,49671,92773,40471,04769,80868,17666,46167,02066,96465,45960,56459,90052,50049,00043,70043,70036,90032,50032,40030,20029,90029,60029,20029,90030,70030,30031,00030,80022,30022,20023,20023,80023,50023,70024,10024,80025,40024,00024,90024,70024,30024,00025,00025,30025,70025,00025,20024,70024,60024,40023,90024,10025,20025,400026,90000026,80000030,30000018,2000
   > Total Current Assets 
0
7,000
0
0
0
17,600
0
0
0
14,100
0
0
0
10,900
0
9,600
9,800
8,900
9,100
9,900
10,400
10,800
11,600
11,700
12,600
12,400
12,400
11,300
11,900
12,300
12,600
11,900
11,500
11,100
10,800
11,000
10,800
11,300
9,800
9,100
9,100
12,600
11,700
11,000
11,000
10,300
10,100
9,400
10,000
10,400
10,200
10,500
11,900
12,100
11,800
13,400
16,200
17,200
18,267
20,708
22,351
23,915
24,752
26,720
29,323
30,580
33,053
32,188
35,703
23,791
23,671
23,332
23,523
23,276
24,401
23,964
24,714
24,482
33,221
34,562
35,291
37,522
39,102
43,327
47,260
51,656
60,778
69,806
65,437
64,021
65,700
72,409
74,172
66,755
87,736
82,478
87,765
82,493
80,191
83,625
91,549
97,140
100,040
99,116
104,387
92,310
95,837
101,843
107,680
108,010
112,482
118,530
191,904
211,198
290,711
267,232
277,539
245,818
237,321
274,078
286,408
249,967
257,037
257,364
265,957
255,073
256,402
277,515
285,671
315,329
349,893
353,495
366,028
374,171
361,416
354,648
352,893
343,081
494,549
326,616
313,670
316,947
310,236
315,702
331,839
339,861
325,929
324,356
347,337
365,294
374,176
398,196
381,226
389,782
391,894
412,405
424,181
424,181412,405391,894389,782381,226398,196374,176365,294347,337324,356325,929339,861331,839315,702310,236316,947313,670326,616494,549343,081352,893354,648361,416374,171366,028353,495349,893315,329285,671277,515256,402255,073265,957257,364257,037249,967286,408274,078237,321245,818277,539267,232290,711211,198191,904118,530112,482108,010107,680101,84395,83792,310104,38799,116100,04097,14091,54983,62580,19182,49387,76582,47887,73666,75574,17272,40965,70064,02165,43769,80660,77851,65647,26043,32739,10237,52235,29134,56233,22124,48224,71423,96424,40123,27623,52323,33223,67123,79135,70332,18833,05330,58029,32326,72024,75223,91522,35120,70818,26717,20016,20013,40011,80012,10011,90010,50010,20010,40010,0009,40010,10010,30011,00011,00011,70012,6009,1009,1009,80011,30010,80011,00010,80011,10011,50011,90012,60012,30011,90011,30012,40012,40012,60011,70011,60010,80010,4009,9009,1008,9009,8009,600010,90000014,10000017,6000007,0000
       Cash And Cash Equivalents 
0
3,500
0
0
0
12,200
0
0
0
8,300
0
0
0
2,100
0
100
500
700
300
300
700
1,500
2,300
2,800
3,000
3,800
4,100
3,500
3,600
4,000
4,400
4,100
3,600
3,500
3,600
4,400
3,200
3,500
2,400
2,500
300
800
500
600
500
1,100
1,200
200
100
700
300
100
800
500
0
700
600
1,200
460
621
31
45
1,773
2,236
4,810
9,176
10,611
9,972
12,169
7,722
10,528
10,834
11,174
11,806
11,420
11,015
11,383
8,476
2,915
1,093
1,786
4,473
6
425
645
222
346
1,180
837
2,818
1,190
2,227
509
3,038
1,189
4,476
17,540
14,949
12,678
16,412
22,051
22,709
16,888
16,075
20,612
10,919
8,235
8,168
7,567
7,380
17,798
16,535
68,186
54,635
29,117
20,825
24,928
21,197
22,563
23,767
22,433
18,561
15,791
20,411
13,278
17,901
10,763
8,268
15,377
17,914
16,387
10,608
4,893
16,622
15,966
17,106
22,795
31,906
188,364
46,639
29,897
40,412
30,729
33,587
29,091
29,757
24,015
10,684
2,568
13,778
4,220
3,472
3,981
11,313
6,610
4,392
5,177
5,1774,3926,61011,3133,9813,4724,22013,7782,56810,68424,01529,75729,09133,58730,72940,41229,89746,639188,36431,90622,79517,10615,96616,6224,89310,60816,38717,91415,3778,26810,76317,90113,27820,41115,79118,56122,43323,76722,56321,19724,92820,82529,11754,63568,18616,53517,7987,3807,5678,1688,23510,91920,61216,07516,88822,70922,05116,41212,67814,94917,5404,4761,1893,0385092,2271,1902,8188371,18034622264542564,4731,7861,0932,9158,47611,38311,01511,42011,80611,17410,83410,5287,72212,1699,97210,6119,1764,8102,2361,77345316214601,20060070005008001003007001002001,2001,1005006005008003002,5002,4003,5003,2004,4003,6003,5003,6004,1004,4004,0003,6003,5004,1003,8003,0002,8002,3001,50070030030070050010002,1000008,30000012,2000003,5000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000000000000000000000000000000000000000000000000000000000000001,00000000000000000000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
0
1,700
0
0
0
2,200
0
0
0
2,300
0
0
0
2,800
0
2,600
2,800
2,200
2,700
2,900
2,900
2,900
3,000
2,300
2,800
2,500
2,600
2,200
2,500
2,700
2,700
2,400
2,600
2,500
2,400
2,200
2,500
3,000
3,300
2,500
2,800
4,900
4,500
4,500
4,500
3,700
3,700
4,100
4,600
4,400
5,200
5,100
5,600
5,400
5,900
5,800
6,600
6,900
7,682
9,018
9,952
12,837
11,141
13,071
12,499
11,828
12,424
11,660
5,818
9,496
6,629
5,559
5,075
4,383
5,618
5,368
5,677
5,880
13,202
14,935
14,096
12,635
15,949
17,784
18,065
17,165
24,663
27,862
23,869
20,720
25,483
29,567
27,818
22,053
45,410
39,917
34,023
30,560
30,831
28,128
28,701
30,941
37,179
35,762
37,036
35,669
39,894
43,536
47,330
45,473
39,421
42,819
48,594
60,942
109,015
105,108
111,898
88,888
76,346
98,836
124,663
95,277
106,177
106,316
118,888
109,415
112,781
120,380
114,985
132,633
157,650
169,496
189,110
182,308
188,564
177,102
159,715
147,998
133,729
102,659
92,947
93,056
98,701
98,161
107,690
107,439
117,495
118,342
133,835
147,790
152,365
170,806
152,961
172,108
170,246
186,295
193,494
193,494186,295170,246172,108152,961170,806152,365147,790133,835118,342117,495107,439107,69098,16198,70193,05692,947102,659133,729147,998159,715177,102188,564182,308189,110169,496157,650132,633114,985120,380112,781109,415118,888106,316106,17795,277124,66398,83676,34688,888111,898105,108109,01560,94248,59442,81939,42145,47347,33043,53639,89435,66937,03635,76237,17930,94128,70128,12830,83130,56034,02339,91745,41022,05327,81829,56725,48320,72023,86927,86224,66317,16518,06517,78415,94912,63514,09614,93513,2025,8805,6775,3685,6184,3835,0755,5596,6299,4965,81811,66012,42411,82812,49913,07111,14112,8379,9529,0187,6826,9006,6005,8005,9005,4005,6005,1005,2004,4004,6004,1003,7003,7004,5004,5004,5004,9002,8002,5003,3003,0002,5002,2002,4002,5002,6002,4002,7002,7002,5002,2002,6002,5002,8002,3003,0002,9002,9002,9002,7002,2002,8002,60002,8000002,3000002,2000001,7000
       Other Current Assets 
0
0
0
0
0
200
0
0
0
200
0
0
0
300
0
100
100
200
100
100
100
300
200
200
200
300
200
100
400
200
200
100
200
200
200
100
700
600
200
200
1,600
600
300
-100
500
600
500
200
400
500
0
300
200
1,300
900
200
300
400
781
626
281
512
561
83
300
564
800
800
10,709
434
439
1,009
1,287
678
1,257
1,379
1,047
796
1,714
1,540
858
1,401
1,778
1,895
1,966
214
2,793
3,020
2,931
3,563
2,932
2,970
3,184
6,078
5,219
5,475
5,172
5,075
4,966
6,584
5,785
5,727
6,098
6,453
6,724
5,628
5,418
5,567
6,132
6,533
5,614
6,068
7,869
5,061
11,473
13,979
14,149
20,680
17,628
18,057
19,501
20,662
16,403
11,308
13,100
11,160
10,674
14,444
16,044
14,586
15,895
13,912
17,155
17,198
17,796
17,587
17,576
15,853
20,658
20,734
27,375
26,420
25,552
26,061
37,895
45,089
18,331
20,126
20,736
15,743
16,150
15,650
16,714
21,117
16,843
22,574
20,558
20,55822,57416,84321,11716,71415,65016,15015,74320,73620,12618,33145,08937,89526,06125,55226,42027,37520,73420,65815,85317,57617,58717,79617,19817,15513,91215,89514,58616,04414,44410,67411,16013,10011,30816,40320,66219,50118,05717,62820,68014,14913,97911,4735,0617,8696,0685,6146,5336,1325,5675,4185,6286,7246,4536,0985,7275,7856,5844,9665,0755,1725,4755,2196,0783,1842,9702,9323,5632,9313,0202,7932141,9661,8951,7781,4018581,5401,7147961,0471,3791,2576781,2871,00943943410,709800800564300835615122816267814003002009001,3002003000500400200500600500-1003006001,600200200600700100200200200100200200400100200300200200200300100100100200100100030000020000020000000
   > Long-term Assets 
0
11,200
0
0
0
12,700
0
0
0
12,700
0
0
0
16,000
0
15,800
15,400
15,200
14,800
14,500
14,200
13,900
13,600
13,300
13,100
12,900
12,600
12,700
12,400
12,400
12,300
12,100
13,900
13,700
13,300
12,700
12,700
12,500
13,400
13,100
13,200
18,200
19,300
19,300
19,700
19,600
19,100
20,200
19,900
19,800
22,200
22,000
25,000
31,600
31,900
35,600
36,300
42,700
42,297
44,751
44,613
43,105
41,709
41,456
40,485
40,467
40,351
39,739
37,793
43,558
22,585
22,739
22,621
22,198
21,958
22,043
22,100
20,754
27,161
30,583
30,543
28,335
28,341
28,842
28,912
30,882
33,284
37,532
38,429
40,100
39,593
39,712
39,780
37,919
72,592
71,147
70,120
56,221
55,850
54,615
54,575
53,748
53,113
58,043
61,944
82,595
84,362
85,729
99,718
103,979
104,356
103,907
240,926
280,073
312,008
315,543
313,368
317,092
362,962
364,132
361,985
359,276
356,784
354,887
353,471
349,271
346,884
350,313
354,957
420,627
417,677
410,928
410,028
400,469
419,105
412,615
425,075
439,635
355,477
331,910
323,791
302,798
295,721
286,793
278,467
269,277
262,542
257,925
251,550
249,737
242,232
255,392
249,645
259,214
238,070
232,454
227,416
227,416232,454238,070259,214249,645255,392242,232249,737251,550257,925262,542269,277278,467286,793295,721302,798323,791331,910355,477439,635425,075412,615419,105400,469410,028410,928417,677420,627354,957350,313346,884349,271353,471354,887356,784359,276361,985364,132362,962317,092313,368315,543312,008280,073240,926103,907104,356103,97999,71885,72984,36282,59561,94458,04353,11353,74854,57554,61555,85056,22170,12071,14772,59237,91939,78039,71239,59340,10038,42937,53233,28430,88228,91228,84228,34128,33530,54330,58327,16120,75422,10022,04321,95822,19822,62122,73922,58543,55837,79339,73940,35140,46740,48541,45641,70943,10544,61344,75142,29742,70036,30035,60031,90031,60025,00022,00022,20019,80019,90020,20019,10019,60019,70019,30019,30018,20013,20013,10013,40012,50012,70012,70013,30013,70013,90012,10012,30012,40012,40012,70012,60012,90013,10013,30013,60013,90014,20014,50014,80015,20015,40015,800016,00000012,70000012,70000011,2000
       Property Plant Equipment 
0
10,400
0
0
0
10,700
0
0
0
10,500
0
0
0
12,900
0
12,800
12,500
12,300
12,100
11,800
11,600
11,300
11,200
11,000
10,900
10,700
10,500
10,600
10,500
10,300
10,300
10,500
12,000
11,700
11,500
11,000
11,200
11,200
12,000
11,900
12,000
16,300
17,400
17,300
17,600
17,600
17,200
18,300
18,000
18,200
20,500
20,300
23,400
25,000
27,400
33,000
34,100
36,200
36,667
37,484
37,490
36,216
35,520
35,621
34,989
33,985
33,633
33,091
16,134
15,663
15,496
15,361
15,269
15,119
14,952
15,001
15,055
15,221
21,095
21,642
21,578
20,461
20,604
21,085
21,221
23,436
25,841
28,107
29,057
30,083
30,183
30,433
30,611
29,075
32,827
32,808
32,228
31,243
31,174
30,813
30,983
30,873
30,687
35,944
40,819
41,122
41,757
43,562
48,777
53,537
54,125
54,741
59,604
70,900
100,883
110,152
111,362
116,316
124,917
126,329
125,940
124,742
123,971
123,709
123,754
122,812
122,159
122,646
124,281
125,830
124,762
124,696
124,652
120,862
117,307
117,389
113,137
112,499
133,540
109,381
127,913
106,678
104,931
99,683
115,020
95,236
93,028
90,837
105,103
90,658
88,623
87,800
86,742
113,345
111,103
108,773
106,158
106,158108,773111,103113,34586,74287,80088,62390,658105,10390,83793,02895,236115,02099,683104,931106,678127,913109,381133,540112,499113,137117,389117,307120,862124,652124,696124,762125,830124,281122,646122,159122,812123,754123,709123,971124,742125,940126,329124,917116,316111,362110,152100,88370,90059,60454,74154,12553,53748,77743,56241,75741,12240,81935,94430,68730,87330,98330,81331,17431,24332,22832,80832,82729,07530,61130,43330,18330,08329,05728,10725,84123,43621,22121,08520,60420,46121,57821,64221,09515,22115,05515,00114,95215,11915,26915,36115,49615,66316,13433,09133,63333,98534,98935,62135,52036,21637,49037,48436,66736,20034,10033,00027,40025,00023,40020,30020,50018,20018,00018,30017,20017,60017,60017,30017,40016,30012,00011,90012,00011,20011,20011,00011,50011,70012,00010,50010,30010,30010,50010,60010,50010,70010,90011,00011,20011,30011,60011,80012,10012,30012,50012,800012,90000010,50000010,70000010,4000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,698
0
0
0
2,464
0
0
0
2,135
2,200
2,400
2,400
2,444
2,430
2,400
2,500
2,518
2,600
2,600
2,700
2,686
2,668
2,761
2,780
2,668
2,704
2,885
3,023
3,048
2,975
2,999
2,929
2,582
21,205
21,415
21,550
7,493
7,610
7,472
7,562
7,610
7,712
7,712
7,516
17,185
17,233
17,185
21,948
21,923
21,850
21,781
92,620
100,998
103,418
102,729
100,542
100,153
119,630
114,578
115,942
115,369
115,742
115,614
115,645
115,207
115,294
117,565
119,118
125,645
125,630
125,237
125,136
124,952
124,854
124,998
133,594
144,970
70,997
58,440
58,182
58,282
58,297
58,329
58,282
58,282
58,313
58,252
58,143
58,169
58,169
58,210
58,169
58,210
58,156
58,143
58,169
58,16958,14358,15658,21058,16958,21058,16958,16958,14358,25258,31358,28258,28258,32958,29758,28258,18258,44070,997144,970133,594124,998124,854124,952125,136125,237125,630125,645119,118117,565115,294115,207115,645115,614115,742115,369115,942114,578119,630100,153100,542102,729103,418100,99892,62021,78121,85021,92321,94817,18517,23317,1857,5167,7127,7127,6107,5627,4727,6107,49321,55021,41521,2052,5822,9292,9992,9753,0483,0232,8852,7042,6682,7802,7612,6682,6862,7002,6002,6002,5182,5002,4002,4302,4442,4002,4002,2002,1350002,4640002,6980000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,698
0
0
0
2,464
0
0
0
2,135
2,242
2,389
2,389
2,444
2,430
2,416
2,518
2,615
2,566
6,920
6,946
3,400
3,323
3,246
3,170
2,335
2,274
2,212
2,150
2,088
2,029
1,971
1,912
1,853
12,790
11,971
11,149
5,591
5,453
5,315
5,179
5,040
4,930
4,824
4,721
14,000
13,650
13,347
17,133
16,523
16,056
15,588
83,094
102,701
101,570
96,959
95,285
94,991
112,033
114,230
111,196
108,276
105,633
103,598
101,037
98,103
95,529
94,364
95,055
153,493
147,592
142,544
138,347
133,383
129,133
125,039
132,433
127,293
123,008
118,648
114,355
109,886
105,930
102,095
98,190
94,320
90,504
86,638
82,814
79,277
75,697
72,108
68,682
65,420
62,121
58,843
55,702
55,70258,84362,12165,42068,68272,10875,69779,27782,81486,63890,50494,32098,190102,095105,930109,886114,355118,648123,008127,293132,433125,039129,133133,383138,347142,544147,592153,49395,05594,36495,52998,103101,037103,598105,633108,276111,196114,230112,03394,99195,28596,959101,570102,70183,09415,58816,05616,52317,13313,34713,65014,0004,7214,8244,9305,0405,1795,3155,4535,59111,14911,97112,7901,8531,9121,9712,0292,0882,1502,2122,2742,3353,1703,2463,3233,4006,9466,9202,5662,6152,5182,4162,4302,4442,3892,3892,2422,1350002,4640002,6980000000000000000000000000000000000000000000000000000000000000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,630
7,267
7,123
6,889
6,189
5,728
5,496
6,482
6,718
6,648
21,659
27,895
7,089
7,378
7,352
7,079
7,006
7,042
7,045
5,533
6,066
8,941
8,965
7,874
7,737
7,757
7,691
7,446
7,443
9,425
9,372
10,017
9,410
9,279
9,169
8,844
40,765
38,339
37,892
24,978
24,676
23,802
23,592
22,875
22,426
22,099
21,125
41,473
42,605
42,167
50,941
50,442
50,231
49,166
181,322
209,173
211,125
205,391
202,006
200,776
238,045
237,803
236,045
234,534
232,813
231,178
229,717
226,459
224,725
227,667
230,676
294,797
19,693
18,451
21,893
21,272
21,711
20,089
18,111
28,771
25,723
21,704
21,641
27,952
7,510
7,526
345,453
96,285
39,028
22,198
40,689
37,376
0
7,870
0
56,061
50,952
0
52,794
52,794050,95256,06107,870037,37640,68922,19839,02896,285345,4537,5267,51027,95221,64121,70425,72328,77118,11120,08921,71121,27221,89318,45119,693294,797230,676227,667224,725226,459229,717231,178232,813234,534236,045237,803238,045200,776202,006205,391211,125209,173181,32249,16650,23150,44250,94142,16742,60541,47321,12522,09922,42622,87523,59223,80224,67624,97837,89238,33940,7658,8449,1699,2799,41010,0179,3729,4257,4437,4467,6917,7577,7377,8748,9658,9416,0665,5337,0457,0427,0067,0797,3527,3787,08927,89521,6596,6486,7186,4825,4965,7286,1896,8897,1237,2675,6300000000000000000000000000000000000000000000000000000000000
       Deferred Long Term Asset Charges 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6,332
5,769
7,039
8,579
8,886
9,003
9,019
8,929
8,635
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000000000000000000000008,6358,9299,0199,0038,8868,5797,0395,7696,3320000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
0
10,900
0
0
0
22,100
0
0
0
18,400
0
0
0
18,800
0
18,400
19,100
18,000
17,800
18,300
18,400
18,300
18,500
18,100
18,600
17,500
16,800
16,600
16,700
16,500
16,300
15,600
16,700
15,400
14,600
14,200
13,900
13,500
12,600
11,700
11,300
19,100
18,900
17,800
17,500
15,100
13,600
13,900
13,300
12,000
13,400
12,700
15,900
21,000
20,000
24,400
26,500
32,100
31,699
35,476
35,538
32,830
31,022
31,026
31,515
30,376
31,144
28,801
30,746
24,410
24,531
23,815
24,133
22,534
23,199
22,769
23,741
22,576
37,091
41,524
41,237
40,023
40,199
42,309
43,680
51,190
57,410
65,681
57,559
54,889
52,954
54,265
53,275
46,419
96,923
87,725
89,136
78,601
72,013
71,835
73,740
73,673
69,764
68,679
70,090
72,042
74,274
75,946
89,763
86,855
82,696
82,780
284,593
319,762
421,723
388,052
379,638
334,733
363,292
382,062
364,407
309,018
302,848
293,807
290,057
266,895
257,186
280,105
303,298
406,029
429,542
413,133
406,611
388,015
314,518
292,297
352,176
393,859
536,217
366,167
347,615
349,374
345,653
347,644
358,646
352,534
328,389
331,605
361,799
375,111
377,484
423,187
398,464
399,478
378,241
386,979
402,393
402,393386,979378,241399,478398,464423,187377,484375,111361,799331,605328,389352,534358,646347,644345,653349,374347,615366,167536,217393,859352,176292,297314,518388,015406,611413,133429,542406,029303,298280,105257,186266,895290,057293,807302,848309,018364,407382,062363,292334,733379,638388,052421,723319,762284,59382,78082,69686,85589,76375,94674,27472,04270,09068,67969,76473,67373,74071,83572,01378,60189,13687,72596,92346,41953,27554,26552,95454,88957,55965,68157,41051,19043,68042,30940,19940,02341,23741,52437,09122,57623,74122,76923,19922,53424,13323,81524,53124,41030,74628,80131,14430,37631,51531,02631,02232,83035,53835,47631,69932,10026,50024,40020,00021,00015,90012,70013,40012,00013,30013,90013,60015,10017,50017,80018,90019,10011,30011,70012,60013,50013,90014,20014,60015,40016,70015,60016,30016,50016,70016,60016,80017,50018,60018,10018,50018,30018,40018,30017,80018,00019,10018,400018,80000018,40000022,10000010,9000
   > Total Current Liabilities 
0
1,700
0
0
0
2,200
0
0
0
1,600
0
0
0
2,300
0
2,000
2,900
2,800
2,900
3,400
3,600
3,500
4,000
3,800
4,500
3,300
2,900
2,900
3,100
3,000
2,900
4,000
5,600
4,800
4,500
4,700
5,100
5,300
5,200
4,900
5,100
6,500
6,300
6,500
6,900
7,400
6,500
6,200
6,500
6,100
6,400
4,300
5,800
5,800
5,900
9,000
9,600
11,700
9,642
9,427
9,803
10,194
8,936
9,534
10,001
8,934
9,517
8,944
13,460
6,041
5,451
4,992
5,263
4,509
5,259
5,150
6,176
6,378
20,382
25,312
24,985
23,757
23,921
26,315
27,664
34,219
40,419
43,058
34,891
31,921
29,975
31,806
30,929
23,395
36,880
31,134
34,162
29,636
26,205
27,586
30,844
31,285
29,540
29,984
32,274
33,477
35,961
39,025
47,759
47,968
49,035
49,549
56,463
85,237
123,330
112,798
135,716
109,216
105,635
109,895
113,149
104,232
95,147
92,248
93,220
86,560
83,125
84,090
93,092
102,891
122,539
115,789
117,673
128,092
147,971
119,590
119,083
116,121
120,202
112,498
99,268
93,736
95,202
99,057
101,816
118,613
121,185
124,966
133,488
151,612
146,821
174,168
158,223
143,334
151,279
141,142
150,036
150,036141,142151,279143,334158,223174,168146,821151,612133,488124,966121,185118,613101,81699,05795,20293,73699,268112,498120,202116,121119,083119,590147,971128,092117,673115,789122,539102,89193,09284,09083,12586,56093,22092,24895,147104,232113,149109,895105,635109,216135,716112,798123,33085,23756,46349,54949,03547,96847,75939,02535,96133,47732,27429,98429,54031,28530,84427,58626,20529,63634,16231,13436,88023,39530,92931,80629,97531,92134,89143,05840,41934,21927,66426,31523,92123,75724,98525,31220,3826,3786,1765,1505,2594,5095,2634,9925,4516,04113,4608,9449,5178,93410,0019,5348,93610,1949,8039,4279,64211,7009,6009,0005,9005,8005,8004,3006,4006,1006,5006,2006,5007,4006,9006,5006,3006,5005,1004,9005,2005,3005,1004,7004,5004,8005,6004,0002,9003,0003,1002,9002,9003,3004,5003,8004,0003,5003,6003,4002,9002,8002,9002,00002,3000001,6000002,2000001,7000
       Short-term Debt 
0
400
0
0
0
400
0
0
0
400
0
0
0
400
0
600
1,900
400
400
400
400
400
400
400
400
400
500
500
500
400
400
1,700
1,800
2,000
2,100
2,200
2,200
2,200
2,200
2,200
2,200
2,300
2,300
2,200
2,200
2,200
2,200
2,100
1,600
1,200
600
400
400
400
400
800
500
800
706
1,006
948
1,276
936
1,164
1,160
0
1,142
1,029
873
873
881
892
892
896
895
894
901
908
7,905
7,904
7,914
7,914
6,913
6,919
8,821
9,023
15,426
16,239
11,349
8,251
7,246
3,948
4,943
920
9,139
8,942
9,226
6,238
5,245
5,239
5,324
5,314
5,316
5,310
5,297
5,290
5,288
5,273
8,273
9,268
12,260
10,254
10,591
12,279
13,092
13,325
10,239
2,796
2,658
2,702
2,745
2,579
2,664
2,691
2,686
2,636
2,582
2,651
2,695
2,689
2,478
2,190
1,965
1,870
112
170
191
224
4,910
224
5,201
4,998
4,856
7,003
7,124
6,778
6,095
5,933
4,971
4,500
6,750
8,960
8,996
14,162
19,712
12,270
5,630
5,63012,27019,71214,1628,9968,9606,7504,5004,9715,9336,0956,7787,1247,0034,8564,9985,2012244,9102241911701121,8701,9652,1902,4782,6892,6952,6512,5822,6362,6862,6912,6642,5792,7452,7022,6582,79610,23913,32513,09212,27910,59110,25412,2609,2688,2735,2735,2885,2905,2975,3105,3165,3145,3245,2395,2456,2389,2268,9429,1399204,9433,9487,2468,25111,34916,23915,4269,0238,8216,9196,9137,9147,9147,9047,9059089018948958968928928818738731,0291,14201,1601,1649361,2769481,0067068005008004004004004006001,2001,6002,1002,2002,2002,2002,2002,3002,3002,2002,2002,2002,2002,2002,2002,1002,0001,8001,7004004005005005004004004004004004004004004001,90060004000004000004000004000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,796
0
0
0
2,579
0
2,691
2,686
2,636
2,582
162,966
2,695
2,689
2,478
2,190
1,965
1,870
112
170
191
224
223
224
232
0
0
0
0
0
0
0
0
4,500
6,750
8,960
8,996
8,996
8,996
1,300
0
01,3008,9968,9968,9968,9606,7504,500000000002322242232241911701121,8701,9652,1902,4782,6892,695162,9662,5822,6362,6862,69102,5790002,796000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,500
400
1,900
1,900
2,300
2,300
1,700
2,300
2,000
2,200
1,200
1,400
1,800
2,000
1,500
1,600
1,400
2,500
1,300
1,200
1,300
1,600
1,600
1,700
1,800
1,700
2,500
2,700
2,800
2,700
2,500
2,600
2,700
2,800
2,600
4,000
2,300
3,600
2,900
3,700
6,800
7,400
8,600
7,009
6,556
6,661
5,583
5,669
5,484
5,463
1,147
5,342
5,124
10,046
1,939
2,803
2,270
2,311
1,617
2,648
2,324
2,896
2,551
6,303
7,336
6,333
5,421
8,035
10,167
9,878
12,472
13,258
13,330
8,826
7,667
8,824
11,618
10,710
9,900
12,936
7,874
7,691
7,405
6,982
8,860
10,377
10,583
8,803
9,833
9,974
10,559
12,144
11,164
14,206
10,592
12,318
15,043
16,706
25,255
45,389
39,520
43,534
27,903
34,875
38,609
27,763
27,138
30,089
27,240
27,493
25,070
29,506
30,840
35,876
41,846
61,387
49,580
42,184
50,664
48,492
42,964
46,046
35,842
42,080
35,371
26,320
26,446
22,216
30,615
24,456
34,860
43,400
46,198
53,216
64,193
63,266
79,837
69,561
61,134
61,269
56,186
57,058
57,05856,18661,26961,13469,56179,83763,26664,19353,21646,19843,40034,86024,45630,61522,21626,44626,32035,37142,08035,84246,04642,96448,49250,66442,18449,58061,38741,84635,87630,84029,50625,07027,49327,24030,08927,13827,76338,60934,87527,90343,53439,52045,38925,25516,70615,04312,31810,59214,20611,16412,14410,5599,9749,8338,80310,58310,3778,8606,9827,4057,6917,87412,9369,90010,71011,6188,8247,6678,82613,33013,25812,4729,87810,1678,0355,4216,3337,3366,3032,5512,8962,3242,6481,6172,3112,2702,8031,93910,0465,1245,3421,1475,4635,4845,6695,5836,6616,5567,0098,6007,4006,8003,7002,9003,6002,3004,0002,6002,8002,7002,6002,5002,7002,8002,7002,5001,7001,8001,7001,6001,6001,3001,2001,3002,5001,4001,6001,5002,0001,8001,4001,2002,2002,0002,3001,7002,3002,3001,9001,9004001,500000000000000000
       Other Current Liabilities 
0
1,300
0
0
0
1,800
0
0
0
1,200
0
0
0
1,900
0
-100
600
500
600
700
900
1,400
1,300
1,400
1,900
1,700
1,000
600
600
1,100
900
900
1,300
1,500
1,200
1,200
1,300
1,500
1,300
900
1,200
1,700
1,300
1,500
2,000
2,700
1,700
1,400
2,100
2,300
1,800
1,600
1,800
2,500
1,800
1,400
1,700
2,300
1,927
1,865
2,194
3,335
486
244
4,500
7,787
4,200
3,800
3,500
1,034
242
106
114
155
236
375
494
533
2,897
4,383
6,422
5,405
4,194
4,320
5,383
11,092
7,543
8,150
8,203
7,822
6,314
9,623
7,826
5,237
9,657
10,416
13,481
11,041
11,809
11,693
13,111
11,535
12,508
11,135
12,216
11,832
12,230
12,032
15,029
15,634
14,188
14,328
18,334
26,956
32,252
32,561
36,325
33,465
31,063
35,996
42,076
35,758
27,516
33,588
35,236
35,686
30,100
30,504
32,533
38,749
36,510
38,590
43,338
48,678
68,430
51,054
49,321
48,695
42,380
49,783
42,831
37,721
40,723
37,851
47,987
49,619
44,492
46,045
46,253
50,352
49,373
58,083
53,539
63,890
50,041
55,051
69,204
69,20455,05150,04163,89053,53958,08349,37350,35246,25346,04544,49249,61947,98737,85140,72337,72142,83149,78342,38048,69549,32151,05468,43048,67843,33838,59036,51038,74932,53330,50430,10035,68635,23633,58827,51635,75842,07635,99631,06333,46536,32532,56132,25226,95618,33414,32814,18815,63415,02912,03212,23011,83212,21611,13512,50811,53513,11111,69311,80911,04113,48110,4169,6575,2377,8269,6236,3147,8228,2038,1507,54311,0925,3834,3204,1945,4056,4224,3832,8975334943752361551141062421,0343,5003,8004,2007,7874,5002444863,3352,1941,8651,9272,3001,7001,4001,8002,5001,8001,6001,8002,3002,1001,4001,7002,7002,0001,5001,3001,7001,2009001,3001,5001,3001,2001,2001,5001,3009009001,1006006001,0001,7001,9001,4001,3001,400900700600500600-10001,9000001,2000001,8000001,3000
   > Long-term Liabilities 
0
9,200
0
0
0
19,900
0
0
0
16,800
0
0
0
16,500
0
16,400
16,200
15,200
14,900
14,900
14,800
14,800
14,500
14,300
14,100
14,200
13,900
13,700
13,600
13,500
13,400
11,600
11,100
10,600
10,100
9,500
8,800
8,200
7,400
6,800
6,200
12,600
12,600
11,300
10,600
7,700
7,100
7,700
6,800
5,900
7,000
8,400
10,100
15,200
14,100
15,400
16,900
20,400
22,057
26,049
25,735
22,636
22,086
21,492
21,514
21,442
21,627
19,857
17,286
18,369
19,080
18,823
18,870
18,025
17,940
17,619
17,565
16,198
16,709
16,212
16,252
16,266
16,278
15,994
16,016
16,971
16,991
22,623
22,668
22,968
22,979
22,459
22,346
23,024
60,043
56,591
54,974
48,965
45,808
44,249
42,896
42,388
40,224
38,695
37,816
38,565
38,313
36,921
42,004
38,887
33,661
33,231
228,130
234,525
298,393
275,254
243,922
225,517
257,657
272,167
251,258
204,786
207,701
201,559
196,837
180,335
174,061
196,015
210,206
303,138
307,003
297,344
288,938
259,923
166,547
172,707
233,093
277,738
416,015
253,669
248,347
255,638
250,451
248,587
256,830
233,921
207,204
206,639
228,311
223,499
230,663
249,019
240,241
256,144
226,962
245,837
252,357
252,357245,837226,962256,144240,241249,019230,663223,499228,311206,639207,204233,921256,830248,587250,451255,638248,347253,669416,015277,738233,093172,707166,547259,923288,938297,344307,003303,138210,206196,015174,061180,335196,837201,559207,701204,786251,258272,167257,657225,517243,922275,254298,393234,525228,13033,23133,66138,88742,00436,92138,31338,56537,81638,69540,22442,38842,89644,24945,80848,96554,97456,59160,04323,02422,34622,45922,97922,96822,66822,62316,99116,97116,01615,99416,27816,26616,25216,21216,70916,19817,56517,61917,94018,02518,87018,82319,08018,36917,28619,85721,62721,44221,51421,49222,08622,63625,73526,04922,05720,40016,90015,40014,10015,20010,1008,4007,0005,9006,8007,7007,1007,70010,60011,30012,60012,6006,2006,8007,4008,2008,8009,50010,10010,60011,10011,60013,40013,50013,60013,70013,90014,20014,10014,30014,50014,80014,80014,90014,90015,20016,20016,400016,50000016,80000019,9000009,2000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
29,806
29,356
27,973
21,937
20,484
25,125
20,715
15,672
15,221
188,078
188,041
255,326
232,293
202,404
180,212
214,099
228,469
205,789
167,210
169,682
163,898
161,305
145,484
138,914
160,315
174,652
269,078
273,627
263,155
257,680
232,112
115,194
122,113
180,055
188,000
333,000
173,000
168,000
173,000
173,000
173,000
183,000
163,000
137,000
136,000
159,000
159,500
165,603
168,733
0
0
0
0
0
00000168,733165,603159,500159,000136,000137,000163,000183,000173,000173,000173,000168,000173,000333,000188,000180,055122,113115,194232,112257,680263,155273,627269,078174,652160,315138,914145,484161,305163,898169,682167,210205,789228,469214,099180,212202,404232,293255,326188,041188,07815,22115,67220,71525,12520,48421,93727,97329,35629,8060000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Deferred Long Term Asset Charges 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6,332
5,769
7,039
8,579
8,886
9,003
9,019
8,929
8,635
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000000000000000000000008,6358,9299,0199,0038,8868,5797,0395,7696,3320000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
3,177
4,399
4,546
3,658
4,981
4,928
5,179
4,550
5,944
6,093
3,795
5,259
5,901
5,954
6,036
5,543
5,506
5,632
5,538
5,044