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

Avista Corporation
Buy, Hold or Sell?

Let's analyze Avista Corporation together

I guess you are interested in Avista 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 Avista 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 Avista Corporation

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

1. Quick Overview

1.1. Quick analysis of Avista Corporation (30 sec.)










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

How much money do you get?

How much money do you get?
$1.87
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$31.93
Expected worth in 1 year
$33.42
How sure are you?
100.0%

+ What do you gain per year?

Total Gains per Share
$3.36
Return On Investment
9.2%

For what price can you sell your share?

Current Price per Share
$36.71
Expected price per share
$32.64 - $39.45
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Avista Corporation (5 min.)




Live pricePrice per Share (EOD)
$36.71
Intrinsic Value Per Share
$-8.92 - $21.22
Total Value Per Share
$23.01 - $53.15

2.2. Growth of Avista Corporation (5 min.)




Is Avista Corporation growing?

Current yearPrevious yearGrowGrow %
How rich?$2.5b$2.3b$132.7m5.3%

How much money is Avista Corporation making?

Current yearPrevious yearGrowGrow %
Making money$49.2m$41.2m$7.9m16.2%
Net Profit Margin9.6%8.8%--

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

2.3. Financial Health of Avista Corporation (5 min.)




3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of Avista Corporation is $36.71. 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 Avista Corporation.
  • 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 Avista Corporation, 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 $31.93. Based on the TTM, the Book Value Change Per Share is $0.37 per quarter. Based on the YOY, the Book Value Change Per Share is $0.55 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 $0.47 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Avista Corporation.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps0.230.6%0.621.7%0.521.4%0.541.5%0.491.3%
Usd Book Value Change Per Share0.010.0%0.371.0%0.551.5%0.401.1%0.330.9%
Usd Dividend Per Share0.471.3%0.471.3%0.441.2%0.401.1%0.350.9%
Usd Total Gains Per Share0.481.3%0.842.3%0.992.7%0.802.2%0.671.8%
Usd Price Per Share38.75-36.03-39.61-40.08-41.33-
Price to Earnings Ratio41.49-22.39-28.65-24.34-36.86-
Price-to-Total Gains Ratio80.25-51.49-46.31-59.21-94.39-
Price to Book Ratio1.21-1.13-1.32-1.44-1.72-
Price-to-Total Gains Ratio80.25-51.49-46.31-59.21-94.39-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share36.71
Number of shares27
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.470.40
Usd Book Value Change Per Share0.370.40
Usd Total Gains Per Share0.840.80
Gains per Quarter (27 shares)22.7121.68
Gains per Year (27 shares)90.8586.71
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1514081434377
2101811728787164
3152121263130130251
4202161354174173338
5253202445217216425
6303242536261260512
7354282627304303599
8404322718347346686
9455363809391389773
10505403900434433860

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%11.01.00.091.7%19.01.00.095.0%39.01.00.097.5%117.06.00.095.1%
Book Value Change Per Share4.00.00.0100.0%11.01.00.091.7%19.01.00.095.0%35.05.00.087.5%92.031.00.074.8%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%123.00.00.0100.0%
Total Gains per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%106.017.00.086.2%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Avista 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--0.0110.373-97%0.553-98%0.401-97%0.327-97%
Book Value Per Share--31.92731.766+1%30.090+6%28.149+13%24.648+30%
Current Ratio--0.7500.863-13%0.936-20%0.725+3%0.708+6%
Debt To Asset Ratio--0.6750.673+0%0.679-1%0.680-1%0.682-1%
Debt To Equity Ratio--2.0782.063+1%2.112-2%2.130-2%2.148-3%
Dividend Per Share--0.4720.468+1%0.436+8%0.402+17%0.345+37%
Enterprise Value---2175337500.000-2318022716.000+7%-1882261249.000-13%-1531180557.200-30%-884699615.800-59%
Eps--0.2330.622-62%0.521-55%0.544-57%0.490-52%
Ev To Ebitda Ratio---4.437-3.984-10%-3.676-17%-3.162-29%-1.852-58%
Ev To Sales Ratio---1.381-1.243-10%-1.120-19%-0.978-29%-0.569-59%
Free Cash Flow Per Share---0.341-0.148-57%-0.546+60%-0.411+20%-0.271-21%
Free Cash Flow To Equity Per Share---0.0490.024-305%0.009-650%0.022-325%0.030-261%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--21.222--------
Intrinsic Value_10Y_min---8.920--------
Intrinsic Value_1Y_max---0.619--------
Intrinsic Value_1Y_min---1.627--------
Intrinsic Value_3Y_max--0.233--------
Intrinsic Value_3Y_min---4.283--------
Intrinsic Value_5Y_max--3.608--------
Intrinsic Value_5Y_min---6.254--------
Market Cap2906800588.000-6%3068333500.0002852956284.000+8%3136232751.000-2%3173329892.800-3%3272347984.200-6%
Net Profit Margin--0.0470.096-51%0.088-47%0.089-47%0.090-48%
Operating Margin--0.1390.166-16%0.264-47%0.279-50%0.244-43%
Operating Ratio--1.2730.945+35%0.968+32%0.894+42%0.857+49%
Pb Ratio1.150-6%1.2141.134+7%1.318-8%1.441-16%1.725-30%
Pe Ratio39.309-6%41.49322.393+85%28.647+45%24.343+70%36.861+13%
Price Per Share36.710-6%38.75036.030+8%39.608-2%40.076-3%41.327-6%
Price To Free Cash Flow Ratio-26.906+5%-28.401-37.056+30%-48.978+72%-21.057-26%-24.542-14%
Price To Total Gains Ratio76.027-6%80.25151.490+56%46.308+73%59.208+36%94.387-15%
Quick Ratio--0.2180.320-32%0.628-65%0.411-47%0.402-46%
Return On Assets--0.0020.006-63%0.006-57%0.006-57%0.006-60%
Return On Equity--0.0070.020-63%0.017-58%0.017-58%0.019-61%
Total Gains Per Share--0.4830.841-43%0.988-51%0.803-40%0.672-28%
Usd Book Value--2528088000.0002515287500.000+1%2382571750.000+6%2228900500.000+13%1951669325.000+30%
Usd Book Value Change Per Share--0.0110.373-97%0.553-98%0.401-97%0.327-97%
Usd Book Value Per Share--31.92731.766+1%30.090+6%28.149+13%24.648+30%
Usd Dividend Per Share--0.4720.468+1%0.436+8%0.402+17%0.345+37%
Usd Enterprise Value---2175337500.000-2318022716.000+7%-1882261249.000-13%-1531180557.200-30%-884699615.800-59%
Usd Eps--0.2330.622-62%0.521-55%0.544-57%0.490-52%
Usd Free Cash Flow---27009000.000-11701999.750-57%-43215500.000+60%-32514649.950+20%-21424524.975-21%
Usd Free Cash Flow Per Share---0.341-0.148-57%-0.546+60%-0.411+20%-0.271-21%
Usd Free Cash Flow To Equity Per Share---0.0490.024-305%0.009-650%0.022-325%0.030-261%
Usd Market Cap2906800588.000-6%3068333500.0002852956284.000+8%3136232751.000-2%3173329892.800-3%3272347984.200-6%
Usd Price Per Share36.710-6%38.75036.030+8%39.608-2%40.076-3%41.327-6%
Usd Profit--18487000.00049243750.000-62%41250250.000-55%38339700.000-52%36410500.000-49%
Usd Revenue--393742000.000480647500.000-18%436060250.000-10%399613750.000-1%378881625.000+4%
Usd Total Gains Per Share--0.4830.841-43%0.988-51%0.803-40%0.672-28%
 EOD+3 -5MRQTTM+11 -28YOY+13 -265Y+15 -2410Y+12 -27

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1539.309
Price to Book Ratio (EOD)Between0-11.150
Net Profit Margin (MRQ)Greater than00.047
Operating Margin (MRQ)Greater than00.139
Quick Ratio (MRQ)Greater than10.218
Current Ratio (MRQ)Greater than10.750
Debt to Asset Ratio (MRQ)Less than10.675
Debt to Equity Ratio (MRQ)Less than12.078
Return on Equity (MRQ)Greater than0.150.007
Return on Assets (MRQ)Greater than0.050.002
Total3/10 (30.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5039.938
Ma 20Greater thanMa 5037.814
Ma 50Greater thanMa 10037.434
Ma 100Greater thanMa 20037.655
OpenGreater thanClose36.360
Total2/5 (40.0%)

4. In-depth Analysis

4.1 About Avista Corporation

Avista Corporation, together with its subsidiaries, operates as an electric and natural gas utility company. It operates in two segments, Avista Utilities and AEL&P. The Avista Utilities segment provides electric distribution and transmission, and natural gas distribution services in parts of eastern Washington and northern Idaho; and natural gas distribution services in parts of northeastern and southwestern Oregon, as well as generates electricity in Washington, Idaho, Oregon, and Montana. This segment also engages in the supply of electricity to customers in Montana; and wholesale purchase and sale of electricity and natural gas. The AEL&P segment offers electric services in Juneau, Alaska. The company generates electricity through hydroelectric, thermal, wind, and solar generation facilities. As of December 31, 2023, it supplied retail electric services to approximately 416,000 customers; and retail natural gas services to approximately 381,000 customers. The company also operates five hydroelectric generation facilities with capacity of 102.7 MW; and four diesel generating facilities with a capacity of 107.5 MW. It also engages in venture fund investments, real estate investments, and other investments. Avista Corporation was incorporated in 1889 and is headquartered in Spokane, Washington.

Fundamental data was last updated by Penke on 2024-12-07 15:53:05.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just not able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is 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 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 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 Avista Corporation earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Avista Corporation to the Utilities - Diversified industry mean.
  • A Net Profit Margin of 4.7% means that $0.05 for each $1 in revenue is generated as profit.

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

  • The MRQ is 4.7%. The company is making a profit. +1
  • The TTM is 9.6%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ4.7%TTM9.6%-4.9%
TTM9.6%YOY8.8%+0.8%
TTM9.6%5Y8.9%+0.7%
5Y8.9%10Y9.0%-0.1%
4.3.1.2. Return on Assets

Shows how efficient Avista Corporation is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Avista Corporation to the Utilities - Diversified industry mean.
  • 0.2% Return on Assets means that Avista Corporation generated $0.00 profit for each $1 in assets.

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

  • The MRQ is 0.2%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.6%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.2%TTM0.6%-0.4%
TTM0.6%YOY0.6%+0.1%
TTM0.6%5Y0.6%+0.1%
5Y0.6%10Y0.6%0.0%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Avista Corporation to the Utilities - Diversified industry mean.
  • 0.7% Return on Equity means Avista Corporation generated $0.01 for each $1 the owners (shareholders) invested.

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

  • The MRQ is 0.7%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.0%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.7%TTM2.0%-1.2%
TTM2.0%YOY1.7%+0.2%
TTM2.0%5Y1.7%+0.2%
5Y1.7%10Y1.9%-0.2%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Avista Corporation.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Avista Corporation is operating .

  • Measures how much profit Avista Corporation 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 Avista Corporation to the Utilities - Diversified industry mean.
  • An Operating Margin of 13.9% means the company generated $0.14  for each $1 in revenue (before taxes).

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

  • The MRQ is 13.9%. The company is operating less efficient.
  • The TTM is 16.6%. The company is operating efficient. +1
Trends
Current periodCompared to+/- 
MRQ13.9%TTM16.6%-2.7%
TTM16.6%YOY26.4%-9.8%
TTM16.6%5Y27.9%-11.3%
5Y27.9%10Y24.4%+3.5%
4.3.2.2. Operating Ratio

Measures how efficient Avista Corporation is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Utilities - Diversified industry mean).
  • An Operation Ratio of 1.27 means that the operating costs are $1.27 for each $1 in net sales.

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

  • The MRQ is 1.273. The company is inefficient in keeping operating costs low. -1
  • The TTM is 0.945. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ1.273TTM0.945+0.328
TTM0.945YOY0.968-0.022
TTM0.9455Y0.894+0.051
5Y0.89410Y0.857+0.037
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Avista Corporation.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Utilities - Diversified industry mean).
  • A Current Ratio of 0.75 means the company has $0.75 in assets for each $1 in short-term debts.

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

  • The MRQ is 0.750. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.863. The company is just not able to pay all its short-term debts. -1
Trends
Current periodCompared to+/- 
MRQ0.750TTM0.863-0.114
TTM0.863YOY0.936-0.073
TTM0.8635Y0.725+0.138
5Y0.72510Y0.708+0.017
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Avista Corporation to the Utilities - Diversified industry mean.
  • A Quick Ratio of 0.22 means the company can pay off $0.22 for each $1 in debt (using most liquid assets).

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

  • The MRQ is 0.218. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.320. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.218TTM0.320-0.102
TTM0.320YOY0.628-0.309
TTM0.3205Y0.411-0.091
5Y0.41110Y0.402+0.009
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Avista Corporation.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Avista Corporation assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Avista Corporation to Utilities - Diversified industry mean.
  • A Debt to Asset Ratio of 0.68 means that Avista Corporation assets are financed with 67.5% credit (debt) and the remaining percentage (100% - 67.5%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Avista Corporation:

  • The MRQ is 0.675. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.673. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.675TTM0.673+0.002
TTM0.673YOY0.679-0.005
TTM0.6735Y0.680-0.007
5Y0.68010Y0.682-0.002
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Avista Corporation to the Utilities - Diversified industry mean.
  • A Debt to Equity ratio of 207.8% means that company has $2.08 debt for each $1 in shareholders equity.

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

  • The MRQ is 2.078. The company is just not able to pay all its debts with equity.
  • The TTM is 2.063. The company is just not able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ2.078TTM2.063+0.015
TTM2.063YOY2.112-0.049
TTM2.0635Y2.130-0.067
5Y2.13010Y2.148-0.018
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 Avista Corporation generates.

  • Above 15 is considered overpriced but always compare Avista Corporation to the Utilities - Diversified industry mean.
  • A PE ratio of 41.49 means the investor is paying $41.49 for every $1 in earnings.

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

  • The EOD is 39.309. Based on the earnings, the company is overpriced. -1
  • The MRQ is 41.493. Based on the earnings, the company is overpriced. -1
  • The TTM is 22.393. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD39.309MRQ41.493-2.184
MRQ41.493TTM22.393+19.100
TTM22.393YOY28.647-6.254
TTM22.3935Y24.343-1.950
5Y24.34310Y36.861-12.518
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 Avista Corporation:

  • The EOD is -26.906. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -28.401. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -37.056. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-26.906MRQ-28.401+1.495
MRQ-28.401TTM-37.056+8.655
TTM-37.056YOY-48.978+11.921
TTM-37.0565Y-21.057-15.999
5Y-21.05710Y-24.542+3.485
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 Avista Corporation is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Utilities - Diversified industry mean).
  • A PB ratio of 1.21 means the investor is paying $1.21 for each $1 in book value.

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

  • The EOD is 1.150. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.214. Based on the equity, the company is underpriced. +1
  • The TTM is 1.134. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.150MRQ1.214-0.064
MRQ1.214TTM1.134+0.079
TTM1.134YOY1.318-0.184
TTM1.1345Y1.441-0.307
5Y1.44110Y1.725-0.283
4.6.2. Total Gains per Share

2.4. Latest News of Avista Corporation

Does Avista Corporation still have the same value as the quarterly reports suggest? Recent changes may be an indication that the value of the company is changing. Read the news from Avista Corporation to keep up to date. Note: the news is often already included in the price.

DateTitleRead
2024-12-06
18:14
Fact Check: Kansas City Chiefs CEO has not banned Taylor Swift from home games Read

4.7 Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of Avista Corporation.

4.8.1. Institutions holding Avista Corporation

Institutions are holding 89.06% of the shares of Avista Corporation.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30BlackRock Inc18.63360.011614754575102310.0694
2024-09-30Vanguard Group Inc12.54480.006999333222221532.2876
2024-09-30State Street Corp5.90820.00744678280-86748-1.8205
2024-09-30Public Sector Pension Investment Board4.47880.74083546460-5000-0.1408
2024-09-30Ameriprise Financial Inc3.680.02929139501455715.2583
2024-09-30Geode Capital Management, LLC2.30890.00571828230273281.5175
2024-09-30Westwood Holdings Group Inc2.0940.27091658125-63972-3.7148
2024-09-30Dimensional Fund Advisors, Inc.1.99120.01481576706423652.7611
2024-09-30Charles Schwab Investment Management Inc1.55120.00911228299267062.2225
2024-09-30Morgan Stanley - Brokerage Accounts1.5420.00341220986-820424-40.1891
2024-09-30Bank of New York Mellon Corp1.28330.00731016190-83878-7.6248
2024-09-30Amvescap Plc.1.27460.00761009262359623.6949
2024-09-30Northern Trust Corp1.1940.00694547914556918.1982
2024-09-30Prudential Financial Inc1.16780.050592471715436520.0382
2024-09-30Hotchkis & Wiley Capital Management LLC1.16550.1188922849-312840-25.317
2024-09-30Goldman Sachs Group Inc1.13240.0056896694-308260-25.5827
2024-09-30Mariner Value Strategies, LLC1.0841.1172858376-316019-26.9091
2024-09-30Old Republic International Corp0.75460.868359750000
2024-06-30NORGES BANK0.69120.0028547283159993.0114
2024-09-30Legal & General Group PLC0.66920.0043529880-11341-2.0954
Total 65.14933.28851587163-1182233-2.3%

4.9.2. Funds holding Avista Corporation

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-11-27iShares Core S&P Small-Cap ETF6.42220.2077508524324180.0476
2024-10-31Vanguard Total Stock Mkt Idx Inv3.07960.00532438496-17940-0.7303
2024-11-27iShares Russell 2000 ETF2.80930.10652224486-4648-0.2085
2024-10-31Vanguard Small Cap Index2.4910.0486197243938500.1956
2024-11-27iShares Select Dividend ETF2.09570.301165944316740.101
2024-10-31Vanguard Small Cap Value Index Inv1.68420.08621333596-460-0.0345
2024-10-31CT (Lux) American Smaller Com 9U USD1.51752.99711201561-114133-8.6747
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr1.47680.04041169399-4231-0.3605
2024-10-31CT American Smaller Coms(US) InstAccGBP1.45473.11181151895-146870-11.3084
2024-11-27SPDR® S&P Dividend ETF1.21350.170196086900
2024-11-27iShares S&P Small-Cap 600 Value ETF1.01560.404804179-2748-0.3406
2024-09-30Fidelity Small Cap Index1.00720.1126797527-6354-0.7904
2024-11-27iShares Russell 2000 Value ETF0.96830.21237667179900.1293
2024-11-27SPDR® Portfolio S&P 600™ Sm Cap ETF0.90680.2087180575280.0736
2024-11-27Invesco High Yield Eq Div Achiev™ ETF0.87632.089169388900
2024-09-30Nuance Mid Cap Value Separate Account0.82570.9749653788-302606-31.6403
2024-09-30Redwheel Ecofin Global Renew Unres Comp0.81254.259643321-49623-7.1612
2024-09-30Westwood Quality SmallCap Fund Inst0.73721.9645583774-59579-9.2607
2024-09-30Westwood Mgt SmallCap Value0.73721.9617583774-59579-9.2607
2024-11-27iShares US Infrastructure ETF0.70490.632855813733760.6086
Total 32.836219.893626000590-755935-2.9%

5.3. Insider Transactions

Insiders are holding 0.873% of the shares of Avista Corporation.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-08-27David J MeyerSELL240038.32
2024-06-06Bryan Alden CoxSELL171635.7
2024-05-31Jason R ThackstonSELL250036.98
2024-05-30Latisha Diane HillSELL170036.21
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

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

Summary
Total Assets7,780,883
Total Liabilities5,252,795
Total Stockholder Equity2,528,088
 As reported
Total Liabilities 5,252,795
Total Stockholder Equity+ 2,528,088
Total Assets = 7,780,883

Assets

Total Assets7,780,883
Total Current Assets525,074
Long-term Assets7,255,809
Total Current Assets
Cash And Cash Equivalents 9,124
Net Receivables 143,706
Inventory 185,940
Other Current Assets 186,304
Total Current Assets  (as reported)525,074
Total Current Assets  (calculated)525,074
+/-0
Long-term Assets
Property Plant Equipment 5,924,390
Goodwill 52,426
Long Term Investments 170,774
Intangible Assets 19,314
Long-term Assets Other 552,818
Long-term Assets  (as reported)7,255,809
Long-term Assets  (calculated)6,719,722
+/- 536,087

Liabilities & Shareholders' Equity

Total Current Liabilities700,155
Long-term Liabilities4,552,640
Total Stockholder Equity2,528,088
Total Current Liabilities
Short-term Debt 15,000
Short Long Term Debt 302,250
Accounts payable 104,512
Other Current Liabilities 551,483
Total Current Liabilities  (as reported)700,155
Total Current Liabilities  (calculated)973,245
+/- 273,090
Long-term Liabilities
Long term Debt 2,650,193
Capital Lease Obligations 101,807
Long-term Liabilities Other 87,628
Long-term Liabilities  (as reported)4,552,640
Long-term Liabilities  (calculated)2,839,628
+/- 1,713,012
Total Stockholder Equity
Common Stock1,686,776
Retained Earnings 841,687
Accumulated Other Comprehensive Income -375
Total Stockholder Equity (as reported)2,528,088
Total Stockholder Equity (calculated)2,528,088
+/-0
Other
Capital Stock1,686,776
Cash and Short Term Investments 9,124
Common Stock Shares Outstanding 78,968
Liabilities and Stockholders Equity 7,780,883
Net Debt 2,604,522
Net Invested Capital 5,480,531
Net Working Capital -175,081
Property Plant and Equipment Gross 8,447,528
Short Long Term Debt Total 2,613,646



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-311993-12-311993-09-301993-06-301993-03-311992-12-311992-09-301992-06-301992-03-311991-12-311991-09-301991-06-301991-03-311990-12-311990-09-301990-06-301990-03-311989-12-311989-09-301989-06-301989-03-311988-12-311988-09-301988-06-301988-03-311987-12-311987-09-301987-06-301987-03-311986-12-311986-09-301986-06-301986-03-311985-12-311985-09-30
> Total Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,854,000
1,866,900
1,883,400
1,994,300
1,998,000
2,007,700
2,000,800
2,098,900
2,141,800
2,114,700
2,114,500
2,177,300
2,167,300
2,194,700
2,206,200
2,411,800
2,565,300
3,069,500
2,864,500
3,253,600
3,437,300
3,742,200
3,841,300
3,713,500
3,808,774
7,869,962
6,284,686
12,563,924
12,764,057
5,533,519
4,667,528
4,037,223
3,706,629
3,650,258
3,532,688
3,614,133
3,573,021
3,517,544
3,361,408
3,661,495
3,593,996
3,710,879
3,604,337
3,703,823
3,976,522
3,995,854
5,559,035
4,948,494
4,306,437
4,067,037
3,949,609
4,056,508
3,904,629
3,305,130
3,160,122
3,189,797
3,322,835
3,399,869
3,385,084
3,630,747
3,543,702
3,497,842
3,557,980
3,606,959
3,670,236
3,661,225
3,752,627
3,940,095
3,823,785
3,842,896
3,968,586
4,214,531
4,254,004
4,216,355
4,190,256
4,313,179
4,332,138
4,347,796
4,402,002
4,361,923
4,316,078
4,202,130
4,336,346
4,712,331
4,689,029
4,679,989
4,739,206
4,906,649
4,956,013
5,069,021
5,215,106
5,309,755
5,340,359
5,373,004
5,452,232
5,514,732
5,485,183
5,501,780
5,557,398
5,782,576
5,889,983
5,877,928
5,964,783
6,082,456
6,173,999
6,302,624
6,283,131
6,402,097
6,399,496
6,646,301
6,731,478
6,853,583
7,036,010
6,937,714
7,055,799
7,417,350
7,393,926
7,371,315
7,470,030
7,702,477
7,648,984
7,683,770
7,780,883
7,780,8837,683,7707,648,9847,702,4777,470,0307,371,3157,393,9267,417,3507,055,7996,937,7147,036,0106,853,5836,731,4786,646,3016,399,4966,402,0976,283,1316,302,6246,173,9996,082,4565,964,7835,877,9285,889,9835,782,5765,557,3985,501,7805,485,1835,514,7325,452,2325,373,0045,340,3595,309,7555,215,1065,069,0214,956,0134,906,6494,739,2064,679,9894,689,0294,712,3314,336,3464,202,1304,316,0784,361,9234,402,0024,347,7964,332,1384,313,1794,190,2564,216,3554,254,0044,214,5313,968,5863,842,8963,823,7853,940,0953,752,6273,661,2253,670,2363,606,9593,557,9803,497,8423,543,7023,630,7473,385,0843,399,8693,322,8353,189,7973,160,1223,305,1303,904,6294,056,5083,949,6094,067,0374,306,4374,948,4945,559,0353,995,8543,976,5223,703,8233,604,3373,710,8793,593,9963,661,4953,361,4083,517,5443,573,0213,614,1333,532,6883,650,2583,706,6294,037,2234,667,5285,533,51912,764,05712,563,9246,284,6867,869,9623,808,7743,713,5003,841,3003,742,2003,437,3003,253,6002,864,5003,069,5002,565,3002,411,8002,206,2002,194,7002,167,3002,177,3002,114,5002,114,7002,141,8002,098,9002,000,8002,007,7001,998,0001,994,3001,883,4001,866,9001,854,0000000000000000000000000000000000000
   > Total Current 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
111,600
92,300
108,700
136,600
138,100
133,300
130,600
184,000
193,000
169,200
175,500
228,400
205,800
227,400
194,400
376,800
500,800
659,300
762,200
968,600
1,187,000
1,251,500
1,349,700
1,214,100
1,223,603
4,945,735
3,353,464
9,091,700
8,690,068
2,270,214
1,505,376
1,133,017
931,658
966,708
883,632
968,722
999,358
884,887
776,776
849,380
800,763
887,308
787,129
900,342
1,000,519
928,633
2,288,046
1,770,368
1,264,055
1,030,184
982,204
1,032,274
1,203,025
561,189
362,216
332,185
438,583
447,038
392,169
482,227
429,983
356,955
358,421
418,923
426,667
407,047
458,629
579,565
465,159
455,348
548,253
614,556
607,201
555,365
516,316
505,794
507,014
468,693
485,844
549,679
504,386
442,267
265,204
395,347
310,496
289,330
257,980
306,046
279,224
268,719
284,375
351,341
357,292
320,736
316,634
337,534
309,747
259,985
245,512
346,923
364,803
269,767
247,646
305,129
274,238
352,507
299,662
343,977
350,082
361,954
356,275
434,473
596,076
416,961
463,604
721,802
655,700
526,939
547,220
661,842
561,945
550,860
525,074
525,074550,860561,945661,842547,220526,939655,700721,802463,604416,961596,076434,473356,275361,954350,082343,977299,662352,507274,238305,129247,646269,767364,803346,923245,512259,985309,747337,534316,634320,736357,292351,341284,375268,719279,224306,046257,980289,330310,496395,347265,204442,267504,386549,679485,844468,693507,014505,794516,316555,365607,201614,556548,253455,348465,159579,565458,629407,047426,667418,923358,421356,955429,983482,227392,169447,038438,583332,185362,216561,1891,203,0251,032,274982,2041,030,1841,264,0551,770,3682,288,046928,6331,000,519900,342787,129887,308800,763849,380776,776884,887999,358968,722883,632966,708931,6581,133,0171,505,3762,270,2148,690,0689,091,7003,353,4644,945,7351,223,6031,214,1001,349,7001,251,5001,187,000968,600762,200659,300500,800376,800194,400227,400205,800228,400175,500169,200193,000184,000130,600133,300138,100136,600108,70092,300111,6000000000000000000000000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
9,100
19,000
5,900
5,200
4,500
4,000
3,900
5,200
17,200
3,200
9,000
8,200
35,000
29,900
23,000
30,600
32,500
30,400
35,500
72,800
80,800
47,400
163,100
40,000
49,290
62,970
78,490
194,365
205,185
249,859
161,896
171,221
250,538
142,475
198,207
186,369
222,071
219,542
187,184
128,126
160,986
133,624
106,546
88,317
59,225
72,458
62,965
25,917
94,851
35,849
31,600
28,242
83,211
103,302
6,508
15,907
13,106
5,384
15,030
24,313
35,654
34,458
35,025
37,035
39,603
38,530
56,682
69,413
61,837
69,916
78,103
74,662
72,703
93,416
82,952
75,464
89,197
103,787
91,979
98,721
103,790
207,967
10,391
22,143
22,081
16,242
9,314
10,484
12,767
13,522
7,084
8,507
26,179
13,410
14,716
16,172
26,273
35,333
21,170
14,656
14,861
17,231
14,454
9,896
18,919
116,394
84,747
14,196
21,647
39,027
19,224
22,168
203,598
21,619
14,363
13,428
10,596
15,704
8,630
35,003
12,274
14,647
9,124
9,12414,64712,27435,0038,63015,70410,59613,42814,36321,619203,59822,16819,22439,02721,64714,19684,747116,39418,9199,89614,45417,23114,86114,65621,17035,33326,27316,17214,71613,41026,1798,5077,08413,52212,76710,4849,31416,24222,08122,14310,391207,967103,79098,72191,979103,78789,19775,46482,95293,41672,70374,66278,10369,91661,83769,41356,68238,53039,60337,03535,02534,45835,65424,31315,0305,38413,10615,9076,508103,30283,21128,24231,60035,84994,85125,91762,96572,45859,22588,317106,546133,624160,986128,126187,184219,542222,071186,369198,207142,475250,538171,221161,896249,859205,185194,36578,49062,97049,29040,000163,10047,40080,80072,80035,50030,40032,50030,60023,00029,90035,0008,2009,0003,20017,2005,2003,9004,0004,5005,2005,90019,0009,1000000000000000000000000000000000000
       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
3,200
1,000
0
1,058
4,875
3,828
598,907
1,872
413,365
386,509
372,461
401,844
358,185
0
18,884
35,375
27,057
50,639
25,848
26,175
11,269
20,502
39,466
25,634
23,761
40,140
26,703
29,903
26,237
3,621
1,318
4,068
120
0
0
0
65,556
55,825
60,605
59,405
64,430
0
0
0
0
0
104,521
118,536
164,363
129,079
114,226
88,272
103,392
73,969
92,870
80,541
82,233
8,211
7,106
460
0
1,456
0
0
0
0
0
3,393
3,748
5,418
2,388
2,327
3,930
0
0
5,283
2,057
433
0
589
0
0
0
0
1,743
0
0
0
0
0
0
8,536
212,166
220,586
223,797
3,667
0
0
0
0003,667223,797220,586212,1668,5360000001,743000058904332,0575,283003,9302,3272,3885,4183,7483,393000001,45604607,1068,21182,23380,54192,87073,969103,39288,272114,226129,079164,363118,536104,5210000064,43059,40560,60555,82565,5560001204,0681,3183,62126,23729,90326,70340,14023,76125,63439,46620,50211,26926,17525,84850,63927,05735,37518,8840358,185401,844372,461386,509413,3651,872598,9073,8284,8751,05801,0003,2000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
62,300
45,300
44,400
74,500
74,900
67,700
62,900
102,400
97,700
94,100
99,400
148,700
102,500
117,300
80,200
176,900
185,800
227,800
437,800
456,900
443,200
594,200
558,400
530,800
382,727
668,223
965,660
861,308
536,402
417,416
384,992
388,083
279,748
293,428
289,759
321,091
351,285
245,166
261,799
318,848
238,478
255,120
227,969
325,755
268,678
233,344
334,845
502,947
347,578
211,161
188,035
286,150
258,932
187,639
112,718
105,440
223,725
149,379
93,332
218,846
217,998
127,926
149,492
227,083
212,193
174,057
159,533
258,943
218,820
165,317
155,072
218,830
188,726
153,627
141,659
193,683
190,197
147,982
139,512
229,126
202,820
127,614
132,978
171,925
162,203
136,321
111,464
193,534
162,448
146,848
165,396
180,265
213,562
169,754
167,706
185,664
168,534
117,831
104,892
165,824
170,200
115,493
108,577
177,704
155,253
117,182
115,069
213,586
197,499
155,780
169,847
232,650
227,631
195,907
188,548
286,486
244,382
164,907
164,057
245,978
226,701
161,510
143,706
143,706161,510226,701245,978164,057164,907244,382286,486188,548195,907227,631232,650169,847155,780197,499213,586115,069117,182155,253177,704108,577115,493170,200165,824104,892117,831168,534185,664167,706169,754213,562180,265165,396146,848162,448193,534111,464136,321162,203171,925132,978127,614202,820229,126139,512147,982190,197193,683141,659153,627188,726218,830155,072165,317218,820258,943159,533174,057212,193227,083149,492127,926217,998218,84693,332149,379223,725105,440112,718187,639258,932286,150188,035211,161347,578502,947334,845233,344268,678325,755227,969255,120238,478318,848261,799245,166351,285321,091289,759293,428279,748388,083384,992417,416536,402861,308965,660668,223382,727530,800558,400594,200443,200456,900437,800227,800185,800176,90080,200117,300102,500148,70099,40094,10097,700102,40062,90067,70074,90074,50044,40045,30062,3000000000000000000000000000000000000
       Other Current 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
23,300
5,000
34,900
35,500
35,100
31,000
34,600
38,400
41,700
33,900
33,900
39,800
39,000
45,600
47,800
127,200
243,400
352,500
238,200
396,800
625,000
565,200
598,800
614,900
769,477
4,181,998
2,270,312
8,011,531
7,925,238
1,580,338
934,002
551,937
385,789
510,507
368,256
439,215
411,820
401,069
301,549
379,978
387,276
477,954
421,879
460,162
641,757
566,984
1,840,223
1,187,381
776,950
724,785
707,483
675,457
841,387
240,811
205,418
175,853
180,336
246,182
213,265
185,542
67,543
78,628
41,754
23,645
49,279
113,159
242,414
70,722
63,723
220,115
210,557
49,225
181,409
90,050
177,479
148,375
124,228
62,523
161,483
68,535
44,526
106,686
40,244
201,279
126,212
136,767
55,922
47,197
59,997
54,980
53,815
162,569
70,367
76,385
68,251
135,698
65,681
49,920
56,684
58,217
48,520
44,869
36,106
26,860
18,346
29,785
15,742
19,997
36,982
36,836
50,874
49,058
37,620
48,360
62,987
199,673
216,448
172,593
176,184
220,877
159,261
199,115
186,304
186,304199,115159,261220,877176,184172,593216,448199,67362,98748,36037,62049,05850,87436,83636,98219,99715,74229,78518,34626,86036,10644,86948,52058,21756,68449,92065,681135,69868,25176,38570,367162,56953,81554,98059,99747,19755,922136,767126,212201,27940,244106,68644,52668,535161,48362,523124,228148,375177,47990,050181,40949,225210,557220,11563,72370,722242,414113,15949,27923,64541,75478,62867,543185,542213,265246,182180,336175,853205,418240,811841,387675,457707,483724,785776,9501,187,3811,840,223566,984641,757460,162421,879477,954387,276379,978301,549401,069411,820439,215368,256510,507385,789551,937934,0021,580,3387,925,2388,011,5312,270,3124,181,998769,477614,900598,800565,200625,000396,800238,200352,500243,400127,20047,80045,60039,00039,80033,90033,90041,70038,40034,60031,00035,10035,50034,9005,00023,3000000000000000000000000000000000000
   > Long-term 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
1,742,400
1,774,600
1,774,700
1,857,700
1,859,900
1,874,400
1,870,200
1,914,900
1,948,800
1,945,500
1,939,000
1,948,900
1,961,500
1,967,300
2,011,800
2,035,000
2,064,500
2,410,200
2,102,300
2,285,000
2,250,300
2,490,700
2,491,600
2,499,400
2,585,171
2,924,227
2,931,222
3,472,224
4,073,989
3,263,305
3,162,152
2,904,206
2,774,971
2,683,550
2,649,056
2,645,411
2,573,663
2,632,657
2,584,632
2,812,115
2,793,233
2,823,571
2,817,208
2,803,481
2,976,003
3,067,221
3,270,989
3,178,126
3,042,382
3,036,853
2,967,405
3,024,234
2,701,604
2,743,941
2,797,906
2,857,612
2,884,252
2,952,831
2,992,915
3,148,520
3,113,719
3,140,887
3,199,559
3,188,036
3,243,569
3,254,178
3,293,998
3,360,530
3,358,626
3,387,548
3,420,333
3,599,975
3,646,803
3,660,990
3,673,940
3,807,385
3,825,124
3,879,103
3,916,158
3,812,244
3,811,692
3,759,863
4,071,142
4,316,984
4,378,533
4,390,659
4,481,226
4,600,603
4,676,789
4,800,302
4,930,731
4,958,414
4,983,067
5,052,268
5,135,598
5,177,198
5,175,436
5,241,795
5,311,886
5,435,653
5,525,180
5,608,161
5,717,137
5,777,327
5,899,761
5,950,117
5,983,469
6,058,120
6,049,414
6,284,347
6,375,203
6,419,110
6,439,934
6,520,753
6,592,195
6,695,548
6,738,226
6,844,376
6,922,810
7,040,635
7,087,039
7,132,910
7,255,809
7,255,8097,132,9107,087,0397,040,6356,922,8106,844,3766,738,2266,695,5486,592,1956,520,7536,439,9346,419,1106,375,2036,284,3476,049,4146,058,1205,983,4695,950,1175,899,7615,777,3275,717,1375,608,1615,525,1805,435,6535,311,8865,241,7955,175,4365,177,1985,135,5985,052,2684,983,0674,958,4144,930,7314,800,3024,676,7894,600,6034,481,2264,390,6594,378,5334,316,9844,071,1423,759,8633,811,6923,812,2443,916,1583,879,1033,825,1243,807,3853,673,9403,660,9903,646,8033,599,9753,420,3333,387,5483,358,6263,360,5303,293,9983,254,1783,243,5693,188,0363,199,5593,140,8873,113,7193,148,5202,992,9152,952,8312,884,2522,857,6122,797,9062,743,9412,701,6043,024,2342,967,4053,036,8533,042,3823,178,1263,270,9893,067,2212,976,0032,803,4812,817,2082,823,5712,793,2332,812,1152,584,6322,632,6572,573,6632,645,4112,649,0562,683,5502,774,9712,904,2063,162,1523,263,3054,073,9893,472,2242,931,2222,924,2272,585,1712,499,4002,491,6002,490,7002,250,3002,285,0002,102,3002,410,2002,064,5002,035,0002,011,8001,967,3001,961,5001,948,9001,939,0001,945,5001,948,8001,914,9001,870,2001,874,4001,859,9001,857,7001,774,7001,774,6001,742,4000000000000000000000000000000000000
       Property Plant Equipment 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,264,600
1,280,000
1,282,000
1,329,000
1,333,200
1,338,000
1,342,200
1,357,400
1,360,300
1,368,500
1,380,000
1,397,900
1,400,700
1,409,100
1,420,900
1,433,100
1,438,700
1,445,600
1,457,000
1,470,900
1,472,900
1,482,100
1,488,400
1,500,800
1,503,642
1,489,776
1,500,752
1,518,312
1,522,755
1,543,206
1,563,543
1,565,642
1,568,322
1,566,596
1,564,072
2,170,070
1,670,923
1,675,988
1,685,070
2,345,873
1,922,952
1,928,922
1,944,428
1,956,063
2,026,925
2,042,082
2,079,975
2,126,417
2,128,602
2,156,918
2,181,468
2,215,037
2,339,979
2,267,618
2,305,795
2,351,342
2,371,251
2,398,913
2,438,917
2,492,191
2,503,986
2,530,937
2,562,682
2,607,011
2,627,978
2,642,930
2,675,041
2,714,237
2,731,143
2,764,275
2,801,519
2,860,776
2,872,940
2,910,318
2,940,522
3,023,716
3,053,488
3,168,197
3,157,317
3,260,980
3,275,802
3,282,063
3,579,305
3,619,962
3,651,079
3,726,700
3,827,713
3,949,339
3,981,642
4,055,042
4,111,894
4,147,500
4,245,128
4,306,947
4,383,186
4,398,810
4,509,773
4,602,628
4,677,351
4,680,285
4,780,156
4,836,334
4,876,195
4,944,892
4,984,201
5,031,654
5,072,977
5,130,349
5,163,339
5,236,146
5,303,258
5,359,378
5,389,360
5,443,924
5,513,942
5,578,404
5,605,912
5,686,475
5,761,388
5,837,868
5,884,942
5,962,108
5,924,390
5,924,3905,962,1085,884,9425,837,8685,761,3885,686,4755,605,9125,578,4045,513,9425,443,9245,389,3605,359,3785,303,2585,236,1465,163,3395,130,3495,072,9775,031,6544,984,2014,944,8924,876,1954,836,3344,780,1564,680,2854,677,3514,602,6284,509,7734,398,8104,383,1864,306,9474,245,1284,147,5004,111,8944,055,0423,981,6423,949,3393,827,7133,726,7003,651,0793,619,9623,579,3053,282,0633,275,8023,260,9803,157,3173,168,1973,053,4883,023,7162,940,5222,910,3182,872,9402,860,7762,801,5192,764,2752,731,1432,714,2372,675,0412,642,9302,627,9782,607,0112,562,6822,530,9372,503,9862,492,1912,438,9172,398,9132,371,2512,351,3422,305,7952,267,6182,339,9792,215,0372,181,4682,156,9182,128,6022,126,4172,079,9752,042,0822,026,9251,956,0631,944,4281,928,9221,922,9522,345,8731,685,0701,675,9881,670,9232,170,0701,564,0721,566,5961,568,3221,565,6421,563,5431,543,2061,522,7551,518,3121,500,7521,489,7761,503,6421,500,8001,488,4001,482,1001,472,9001,470,9001,457,0001,445,6001,438,7001,433,1001,420,9001,409,1001,400,7001,397,9001,380,0001,368,5001,360,3001,357,4001,342,2001,338,0001,333,2001,329,0001,282,0001,280,0001,264,6000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,200
0
0
0
21,132
20,509
20,509
24,820
24,718
24,790
24,790
24,790
25,935
25,965
26,112
26,112
39,045
73,783
73,783
73,783
75,959
76,762
76,762
76,762
76,257
76,257
5,246
55,877
57,976
57,976
57,672
57,672
57,672
57,672
57,672
57,672
57,672
57,672
57,672
57,672
57,672
57,672
57,672
57,672
57,672
52,426
52,426
52,426
52,426
52,426
52,426
52,426
52,426
52,426
52,426
52,426
52,426
52,426
52,426
52,426
52,426
52,426
52,426
52,426
52,426
52,426
52,426
52,426
52,42652,42652,42652,42652,42652,42652,42652,42652,42652,42652,42652,42652,42652,42652,42652,42652,42652,42652,42652,42652,42652,42652,42657,67257,67257,67257,67257,67257,67257,67257,67257,67257,67257,67257,67257,67257,67257,67257,97657,97655,8775,24676,25776,25776,76276,76276,76275,95973,78373,78373,78339,04526,11226,11225,96525,93524,79024,79024,79024,71824,82020,50920,50921,1320005,20000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
175,830
172,034
0
177,655
0
0
0
0
0
0
0
0
0
0
0
0
0
0
11,547
0
0
0
11,570
0
0
0
16,904
0
0
0
14,123
20,701
116,930
121,911
114,697
241,203
240,630
248,883
257,092
254,151
262,468
263,143
263,639
263,964
81,468
278,000
280,543
298,608
321,766
324,387
365,085
374,394
161,222
166,420
164,897
167,703
168,916
170,774
170,774168,916167,703164,897166,420161,222374,394365,085324,387321,766298,608280,543278,00081,468263,964263,639263,143262,468254,151257,092248,883240,630241,203114,697121,911116,93020,70114,12300016,90400011,57000011,54700000000000000177,6550172,034175,830000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,200
0
0
0
38,874
38,352
38,506
45,231
44,652
44,249
43,738
43,209
46,036
45,636
45,472
45,195
80,309
122,504
122,004
92,956
46,256
43,884
42,457
41,153
39,576
38,610
37,185
55,877
37,185
57,976
57,672
57,672
57,672
57,672
57,672
57,672
57,672
57,672
57,672
57,672
57,672
57,672
57,672
57,672
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
15,710
17,936
17,696
17,771
16,293
19,448
18,447
21,356
19,314
19,31421,35618,44719,44816,29317,77117,69617,93615,71000000000000000057,67257,67257,67257,67257,67257,67257,67257,67257,67257,67257,67257,67257,67257,67257,97637,18555,87737,18538,61039,57641,15342,45743,88446,25692,956122,004122,50480,30945,19545,47245,63646,03643,20943,73844,24944,65245,23138,50638,35238,8740005,20000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
1,081,529
1,434,451
1,430,470
1,953,912
2,551,234
1,720,099
1,598,609
1,338,564
1,206,649
1,116,954
1,084,984
1,081,707
902,740
956,669
899,562
867,478
870,281
894,649
872,780
847,418
949,078
1,025,139
1,191,014
1,051,709
913,780
879,935
785,937
809,197
468,830
476,323
492,111
506,270
513,001
553,918
553,998
656,329
609,733
609,950
636,877
581,025
615,591
611,248
618,957
646,293
627,483
623,273
618,814
739,199
773,863
750,672
733,418
783,669
771,636
774,927
758,841
609,819
584,061
477,800
533,168
697,022
727,454
663,959
697,104
702,014
749,212
809,603
874,636
810,914
814,464
824,808
832,434
778,388
604,917
589,848
585,401
652,049
606,246
670,933
735,360
717,204
800,120
802,742
790,071
1,014,082
760,177
1,131,159
1,153,952
1,141,169
890,005
892,952
859,857
858,805
867,662
909,086
901,423
0
0
0
0
0000901,423909,086867,662858,805859,857892,952890,0051,141,1691,153,9521,131,159760,1771,014,082790,071802,742800,120717,204735,360670,933606,246652,049585,401589,848604,917778,388832,434824,808814,464810,914874,636809,603749,212702,014697,104663,959727,454697,022533,168477,800584,061609,819758,841774,927771,636783,669733,418750,672773,863739,199618,814623,273627,483646,293618,957611,248615,591581,025636,877609,950609,733656,329553,998553,918513,001506,270492,111476,323468,830809,197785,937879,935913,7801,051,7091,191,0141,025,139949,078847,418872,780894,649870,281867,478899,562956,669902,7401,081,7071,084,9841,116,9541,206,6491,338,5641,598,6091,720,0992,551,2341,953,9121,430,4701,434,4511,081,5290000000000000000000000000000000000000000000000000000000000
> Total 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
1,068,300
1,077,100
1,097,600
1,180,600
1,166,900
1,166,700
1,165,400
1,246,800
1,259,100
1,274,100
1,279,600
1,351,600
1,270,000
1,234,100
1,306,500
1,508,000
1,647,300
2,165,100
1,972,100
2,351,400
2,525,100
2,858,800
2,999,600
2,911,700
3,005,805
7,092,525
5,478,489
11,704,700
11,878,713
4,626,988
3,798,381
3,182,160
2,845,096
2,783,847
2,675,126
2,768,092
2,716,565
2,656,565
2,602,349
2,910,243
2,836,719
2,948,618
2,858,884
2,950,618
3,192,156
3,202,695
4,778,827
4,151,116
3,473,283
3,222,082
3,130,951
3,139,662
2,977,355
2,378,540
2,247,226
2,275,831
2,383,725
2,434,048
2,406,432
2,633,864
2,513,382
2,455,310
2,510,775
2,556,345
2,607,454
2,576,015
2,646,756
2,768,189
2,621,161
2,675,308
2,746,128
2,976,847
2,988,700
2,946,517
2,906,348
3,036,044
3,027,400
3,033,375
3,091,545
3,043,656
2,964,965
2,792,585
2,844,589
3,229,089
3,182,270
3,165,984
3,231,009
3,378,362
3,366,745
3,452,284
3,586,582
3,661,279
3,654,913
3,686,110
3,781,286
3,784,248
3,726,612
3,739,073
3,807,047
4,008,531
4,021,761
3,993,894
4,071,215
4,143,172
4,214,904
4,327,586
4,300,280
4,372,371
4,330,906
4,576,335
4,629,842
4,698,839
4,802,710
4,700,220
4,820,950
5,082,682
5,008,615
4,970,894
5,060,143
5,217,154
5,128,484
5,156,531
5,252,795
5,252,7955,156,5315,128,4845,217,1545,060,1434,970,8945,008,6155,082,6824,820,9504,700,2204,802,7104,698,8394,629,8424,576,3354,330,9064,372,3714,300,2804,327,5864,214,9044,143,1724,071,2153,993,8944,021,7614,008,5313,807,0473,739,0733,726,6123,784,2483,781,2863,686,1103,654,9133,661,2793,586,5823,452,2843,366,7453,378,3623,231,0093,165,9843,182,2703,229,0892,844,5892,792,5852,964,9653,043,6563,091,5453,033,3753,027,4003,036,0442,906,3482,946,5172,988,7002,976,8472,746,1282,675,3082,621,1612,768,1892,646,7562,576,0152,607,4542,556,3452,510,7752,455,3102,513,3822,633,8642,406,4322,434,0482,383,7252,275,8312,247,2262,378,5402,977,3553,139,6623,130,9513,222,0823,473,2834,151,1164,778,8273,202,6953,192,1562,950,6182,858,8842,948,6182,836,7192,910,2432,602,3492,656,5652,716,5652,768,0922,675,1262,783,8472,845,0963,182,1603,798,3814,626,98811,878,71311,704,7005,478,4897,092,5253,005,8052,911,7002,999,6002,858,8002,525,1002,351,4001,972,1002,165,1001,647,3001,508,0001,306,5001,234,1001,270,0001,351,6001,279,6001,274,1001,259,1001,246,8001,165,4001,166,7001,166,9001,180,6001,097,6001,077,1001,068,3000000000000000000000000000000000000
   > Total Current 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
136,100
115,000
124,800
132,500
147,300
128,100
137,700
169,000
198,200
186,200
171,200
203,500
184,600
184,400
182,100
339,700
475,400
616,000
771,300
864,200
1,084,700
1,216,900
1,218,000
1,187,000
1,254,350
5,020,048
3,352,555
9,125,207
8,827,581
2,125,032
1,441,899
928,474
743,308
881,533
880,714
940,830
973,915
873,246
777,742
838,353
776,863
883,667
805,266
874,040
1,054,610
958,442
2,373,341
1,729,888
1,313,667
1,091,252
1,093,260
945,209
1,108,086
784,351
631,051
763,649
640,297
616,026
595,127
688,544
623,586
621,836
447,279
503,417
505,624
476,558
531,624
579,175
454,115
454,949
576,552
627,174
605,029
584,649
547,853
576,149
579,783
582,461
550,236
625,340
570,221
464,331
270,819
385,269
325,628
306,946
447,737
474,680
431,841
501,714
341,882
407,528
366,825
682,114
673,251
697,502
669,697
289,070
346,903
639,584
566,642
516,735
399,185
530,713
565,806
656,562
474,839
505,879
492,799
891,909
799,186
913,106
641,925
553,401
685,200
964,534
604,587
541,163
583,464
775,205
580,280
624,766
700,155
700,155624,766580,280775,205583,464541,163604,587964,534685,200553,401641,925913,106799,186891,909492,799505,879474,839656,562565,806530,713399,185516,735566,642639,584346,903289,070669,697697,502673,251682,114366,825407,528341,882501,714431,841474,680447,737306,946325,628385,269270,819464,331570,221625,340550,236582,461579,783576,149547,853584,649605,029627,174576,552454,949454,115579,175531,624476,558505,624503,417447,279621,836623,586688,544595,127616,026640,297763,649631,051784,3511,108,086945,2091,093,2601,091,2521,313,6671,729,8882,373,341958,4421,054,610874,040805,266883,667776,863838,353777,742873,246973,915940,830880,714881,533743,308928,4741,441,8992,125,0328,827,5819,125,2073,352,5555,020,0481,254,3501,187,0001,218,0001,216,9001,084,700864,200771,300616,000475,400339,700182,100184,400184,600203,500171,200186,200198,200169,000137,700128,100147,300132,500124,800115,000136,1000000000000000000000000000000000000
       Short-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
133,832
118,100
252,160
278,379
95,267
240,514
76,926
49,205
87,601
166,189
101,901
71,867
97,866
101,813
111,986
85,419
130,344
183,084
153,949
160,010
186,053
209,014
103,018
224,966
208,435
232,760
30,605
14,607
323,720
307,608
427,344
208,700
158,883
195,416
269,407
243,232
280,536
60,606
127,889
122,251
135,153
112,531
223,364
131,022
95,415
117,227
235,467
232,396
234,326
210,637
117,337
118,163
161,482
132,352
187,765
125,244
165,660
47,137
112,855
68,132
93,162
223,105
198,167
183,197
253,227
87,257
123,287
108,317
414,212
383,924
382,836
325,066
2,598
37,629
297,645
230,804
273,993
134,296
237,800
237,000
373,000
202,000
210,184
193,000
546,000
449,075
541,386
250,000
164,500
281,500
484,084
244,500
210,000
221,500
371,890
227,155
259,000
15,000
15,000259,000227,155371,890221,500210,000244,500484,084281,500164,500250,000541,386449,075546,000193,000210,184202,000373,000237,000237,800134,296273,993230,804297,64537,6292,598325,066382,836383,924414,212108,317123,28787,257253,227183,197198,167223,10593,16268,132112,85547,137165,660125,244187,765132,352161,482118,163117,337210,637234,326232,396235,467117,22795,415131,022223,364112,531135,153122,251127,88960,606280,536243,232269,407195,416158,883208,700427,344307,608323,72014,60730,605232,760208,435224,966103,018209,014186,053160,010153,949183,084130,34485,419111,986101,81397,86671,867101,901166,18987,60149,20576,926240,51495,267278,379252,160118,100133,83200000000000000000000000000000000000000000000000000000000000
       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
15,180
0
0
0
112,431
0
253,227
87,257
9,312
108,317
1,905,666
312,146
309,350
300,152
2,598
2,629
104,985
223,989
273,993
134,296
237,800
237,000
373,000
202,000
203,000
193,000
546,000
449,075
534,000
250,000
164,500
281,500
476,500
244,500
210,000
221,500
364,000
227,155
259,000
302,250
302,250259,000227,155364,000221,500210,000244,500476,500281,500164,500250,000534,000449,075546,000193,000203,000202,000373,000237,000237,800134,296273,993223,989104,9852,6292,598300,152309,350312,1461,905,666108,3179,31287,257253,2270112,43100015,180000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
37,300
27,400
33,500
46,200
35,000
25,600
36,300
64,800
50,000
45,500
59,100
95,300
72,300
88,800
85,000
154,300
174,500
231,100
487,600
406,500
424,400
611,000
608,700
522,500
431,859
735,186
1,014,266
892,545
622,387
503,268
457,187
367,899
305,753
304,768
307,399
340,651
403,498
247,423
281,639
298,285
244,943
252,351
231,812
325,194
295,167
252,033
358,757
511,427
336,323
230,095
201,926
286,099
243,910
179,589
75,083
117,546
139,468
86,740
102,917
176,116
136,648
104,419
133,135
160,861
146,870
123,452
148,906
171,707
150,648
128,853
154,249
166,954
134,261
148,734
140,536
198,914
161,503
153,425
158,360
182,088
163,655
73,349
82,366
112,974
62,853
70,086
63,172
114,349
59,140
63,056
81,898
115,545
72,354
69,165
72,777
107,289
67,168
76,558
80,892
108,372
109,922
80,619
91,358
110,219
88,184
110,675
83,697
106,613
93,100
104,048
102,824
133,096
112,126
121,315
112,646
202,954
112,230
103,587
105,320
143,262
102,886
104,620
104,512
104,512104,620102,886143,262105,320103,587112,230202,954112,646121,315112,126133,096102,824104,04893,100106,61383,697110,67588,184110,21991,35880,619109,922108,37280,89276,55867,168107,28972,77769,16572,354115,54581,89863,05659,140114,34963,17270,08662,853112,97482,36673,349163,655182,088158,360153,425161,503198,914140,536148,734134,261166,954154,249128,853150,648171,707148,906123,452146,870160,861133,135104,419136,648176,116102,91786,740139,468117,54675,083179,589243,910286,099201,926230,095336,323511,427358,757252,033295,167325,194231,812252,351244,943298,285281,639247,423403,498340,651307,399304,768305,753367,899457,187503,268622,387892,5451,014,266735,186431,859522,500608,700611,000424,400406,500487,600231,100174,500154,30085,00088,80072,30095,30059,10045,50050,00064,80036,30025,60035,00046,20033,50027,40037,3000000000000000000000000000000000000
       Other Current 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
98,800
87,600
91,300
86,300
112,300
102,500
101,400
104,200
148,200
140,700
112,100
108,200
112,300
95,600
97,100
185,400
300,900
384,900
283,700
457,700
660,300
605,900
609,300
664,500
822,491
4,151,030
2,220,189
7,980,502
7,926,815
1,526,497
700,430
483,649
364,752
473,228
398,860
497,606
498,550
527,957
394,290
428,082
446,501
500,972
390,370
394,897
599,433
520,356
1,805,570
1,115,443
752,378
652,722
658,574
628,505
849,569
281,042
248,360
218,759
292,129
370,403
296,794
243,021
224,764
225,632
236,315
174,715
206,376
192,350
270,187
184,104
172,445
230,681
305,076
212,613
238,372
201,589
196,680
259,898
300,117
267,554
259,524
255,487
281,322
225,322
133,735
159,440
194,643
143,698
161,460
162,164
189,504
185,431
172,727
168,696
72,719
109,232
107,010
207,377
144,272
127,390
129,636
149,862
94,711
76,818
77,237
98,074
121,515
80,499
83,400
88,418
81,862
141,723
135,773
138,057
279,799
-389,997
261,973
269,015
247,857
123,354
138,754
228,125
211,787
232,574
551,483
551,483232,574211,787228,125138,754123,354247,857269,015261,973-389,997279,799138,057135,773141,72381,86288,41883,40080,499121,51598,07477,23776,81894,711149,862129,636127,390144,272207,377107,010109,23272,719168,696172,727185,431189,504162,164161,460143,698194,643159,440133,735225,322281,322255,487259,524267,554300,117259,898196,680201,589238,372212,613305,076230,681172,445184,104270,187192,350206,376174,715236,315225,632224,764243,021296,794370,403292,129218,759248,360281,042849,569628,505658,574652,722752,3781,115,4431,805,570520,356599,433394,897390,370500,972446,501428,082394,290527,957498,550497,606398,860473,228364,752483,649700,4301,526,4977,926,8157,980,5022,220,1894,151,030822,491664,500609,300605,900660,300457,700283,700384,900300,900185,40097,10095,600112,300108,200112,100140,700148,200104,200101,400102,500112,30086,30091,30087,60098,8000000000000000000000000000000000000
   > Long-term 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
933,000
963,000
974,000
1,049,000
1,021,000
1,040,000
1,029,000
1,079,000
1,061,000
1,088,000
1,109,000
1,149,000
1,085,000
1,050,000
1,124,000
1,278,000
1,282,000
1,659,000
1,311,000
1,597,000
1,550,000
1,752,000
1,892,000
1,835,000
1,862,000
2,183,000
2,235,000
2,679,000
3,151,000
2,602,000
2,456,000
2,354,000
2,202,000
2,002,000
1,894,000
2,111,000
1,843,000
1,884,000
1,824,000
2,006,000
2,060,000
2,065,000
2,054,000
2,076,000
2,165,000
2,273,000
2,432,000
2,447,000
2,186,000
2,157,000
2,038,000
2,197,000
1,869,000
1,595,000
1,616,000
1,512,000
1,744,000
1,818,000
1,811,000
1,949,000
1,889,796
1,833,474
2,063,496
2,052,928
2,101,830
2,099,457
2,115,132
2,189,014
2,167,046
2,220,359
2,169,576
2,349,673
2,383,671
2,361,868
2,358,495
2,459,895
2,447,617
2,450,914
2,541,309
2,418,316
2,394,744
2,328,254
2,573,770
2,843,820
2,856,642
2,859,038
2,783,272
2,903,682
2,934,904
2,950,570
3,244,700
3,253,751
3,288,088
3,003,996
3,108,035
3,086,746
3,056,915
3,450,003
3,460,144
3,368,947
3,455,119
3,477,159
3,672,030
3,612,459
3,649,098
3,671,024
3,825,441
3,866,492
3,838,107
3,684,426
3,830,656
3,785,733
4,160,785
4,146,819
4,135,750
4,118,148
4,404,028
4,429,731
4,476,679
4,441,949
4,548,204
4,531,765
4,552,640
4,552,6404,531,7654,548,2044,441,9494,476,6794,429,7314,404,0284,118,1484,135,7504,146,8194,160,7853,785,7333,830,6563,684,4263,838,1073,866,4923,825,4413,671,0243,649,0983,612,4593,672,0303,477,1593,455,1193,368,9473,460,1443,450,0033,056,9153,086,7463,108,0353,003,9963,288,0883,253,7513,244,7002,950,5702,934,9042,903,6822,783,2722,859,0382,856,6422,843,8202,573,7702,328,2542,394,7442,418,3162,541,3092,450,9142,447,6172,459,8952,358,4952,361,8682,383,6712,349,6732,169,5762,220,3592,167,0462,189,0142,115,1322,099,4572,101,8302,052,9282,063,4961,833,4741,889,7961,949,0001,811,0001,818,0001,744,0001,512,0001,616,0001,595,0001,869,0002,197,0002,038,0002,157,0002,186,0002,447,0002,432,0002,273,0002,165,0002,076,0002,054,0002,065,0002,060,0002,006,0001,824,0001,884,0001,843,0002,111,0001,894,0002,002,0002,202,0002,354,0002,456,0002,602,0003,151,0002,679,0002,235,0002,183,0001,862,0001,835,0001,892,0001,752,0001,550,0001,597,0001,311,0001,659,0001,282,0001,278,0001,124,0001,050,0001,085,0001,149,0001,109,0001,088,0001,061,0001,079,0001,029,0001,040,0001,021,0001,049,000974,000963,000933,0000000000000000000000000000000000000
       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
1,091,889
1,088,910
1,147,970
1,144,978
1,134,756
1,120,980
1,202,629
1,249,356
1,147,765
1,148,047
1,178,367
1,178,766
1,181,925
1,272,260
1,272,425
1,272,530
1,268,530
1,412,211
1,492,062
1,495,546
1,494,885
1,391,611
1,480,111
1,479,791
1,479,668
1,678,257
1,678,717
1,678,113
1,403,064
1,491,789
1,491,799
1,491,395
1,861,584
1,860,944
1,755,529
1,701,207
1,701,434
1,879,366
1,843,768
1,843,981
1,844,161
2,009,300
2,008,534
2,008,742
1,758,961
1,898,235
1,898,370
2,294,179
2,287,606
2,280,802
2,281,013
2,530,009
2,622,343
2,621,708
0
0
0
0
00002,621,7082,622,3432,530,0092,281,0132,280,8022,287,6062,294,1791,898,3701,898,2351,758,9612,008,7422,008,5342,009,3001,844,1611,843,9811,843,7681,879,3661,701,4341,701,2071,755,5291,860,9441,861,5841,491,3951,491,7991,491,7891,403,0641,678,1131,678,7171,678,2571,479,6681,479,7911,480,1111,391,6111,494,8851,495,5461,492,0621,412,2111,268,5301,272,5301,272,4251,272,2601,181,9251,178,7661,178,3671,148,0471,147,7651,249,3561,202,6291,120,9801,134,7561,144,9781,147,9701,088,9101,091,889000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
-547
-530
51,983
57,165
52,996
24,164
22,596
28,732
28,424
29,383
35,890
36,591
-471
-451
-429
-416
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000000000000000000000-416-429-451-47136,59135,89029,38328,42428,73222,59624,16452,99657,16551,983-530-5470000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
707,264
1,115,135
982,305
1,453,377
1,904,031
955,843
795,190
560,543
478,042
433,141
404,696
470,480
405,632
468,174
387,449
510,926
493,692
524,677
533,857
545,148
669,569
770,050
949,180
828,901
737,084
726,140
640,215
670,190
375,420
400,210
407,557
436,372
436,894
481,734
454,101
533,719
495,794
507,859
507,558
435,733
423,830
426,096
455,952
494,023
478,226
488,064
480,749
589,543
574,015
559,514
551,816
628,328
618,542
629,983
624,525
495,681
478,167
466,087
469,752
589,869
595,109
594,341
615,641
624,547
641,044
635,400
698,562
682,559
691,567
662,658
660,756
1,076,770
1,512,589
1,500,977
1,506,860
1,526,932
1,550,942
1,563,493
1,558,488
1,564,243
1,564,019
1,571,892
1,572,380
1,806,411
1,640,019
1,873,918
1,880,874
1,835,816
1,686,147
1,675,138
1,668,839
1,654,605
1,822,472
1,717,449
1,761,202
0
0
0
0
00001,761,2021,717,4491,822,4721,654,6051,668,8391,675,1381,686,1471,835,8161,880,8741,873,9181,640,0191,806,4111,572,3801,571,8921,564,0191,564,2431,558,4881,563,4931,550,9421,526,9321,506,8601,500,9771,512,5891,076,770660,756662,658691,567682,559698,562635,400641,044624,547615,641594,341595,109589,869469,752466,087478,167495,681624,525629,983618,542628,328551,816559,514574,015589,543480,749488,064478,226494,023455,952426,096423,830435,733507,558507,859495,794533,719454,101481,734436,894436,372407,557400,210375,420670,190640,215726,140737,084828,901949,180770,050669,569545,148533,857524,677493,692510,926387,449468,174405,632470,480404,696433,141478,042560,543795,190955,8431,904,0311,453,377982,3051,115,135707,2640000000000000000000000000000000000000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0