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

American Water Works
Buy, Hold or Sell?

Let's analyze American Water Works together

I guess you are interested in American Water Works. 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 American Water Works. 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 American Water Works

I send you an email if I find something interesting about American Water Works.

1. Quick Overview

1.1. Quick analysis of American Water Works (30 sec.)










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

How much money do you get?

How much money do you get?
$2.94
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$53.14
Expected worth in 1 year
$55.52
How sure are you?
95.0%

+ What do you gain per year?

Total Gains per Share
$5.32
Return On Investment
4.1%

For what price can you sell your share?

Current Price per Share
$129.59
Expected price per share
$122.32 - $141.78
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of American Water Works (5 min.)




Live pricePrice per Share (EOD)
$129.59
Intrinsic Value Per Share
$-55.19 - $-33.63
Total Value Per Share
$-2.05 - $19.51

2.2. Growth of American Water Works (5 min.)




Is American Water Works growing?

Current yearPrevious yearGrowGrow %
How rich?$10.3b$9.2b$870m8.6%

How much money is American Water Works making?

Current yearPrevious yearGrowGrow %
Making money$245.7m$230m$15.7m6.4%
Net Profit Margin21.4%21.8%--

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

2.3. Financial Health of American Water Works (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 American Water Works?

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

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

Speculation

The Price per Share of American Water Works is $129.59. 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 American Water Works.
  • 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 American Water Works, 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 $53.14. Based on the TTM, the Book Value Change Per Share is $0.60 per quarter. Based on the YOY, the Book Value Change Per Share is $2.74 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 $0.73 per quarter.
Based on historical numbers we can estimate the returns while holding a share of American Water Works.

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 Eps1.791.4%1.261.0%1.180.9%1.190.9%0.920.7%
Usd Book Value Change Per Share1.080.8%0.600.5%2.742.1%1.070.8%0.700.5%
Usd Dividend Per Share0.760.6%0.730.6%0.660.5%0.600.5%0.480.4%
Usd Total Gains Per Share1.841.4%1.331.0%3.402.6%1.671.3%1.180.9%
Usd Price Per Share146.24-132.40-141.37-143.55-111.53-
Price to Earnings Ratio20.37-28.23-34.01-35.59--79.30-
Price-to-Total Gains Ratio79.43-232.30-183.48-232.63-157.42-
Price to Book Ratio2.75-2.56-3.04-3.66-3.24-
Price-to-Total Gains Ratio79.43-232.30-183.48-232.63-157.42-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share129.59
Number of shares7
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.730.60
Usd Book Value Change Per Share0.601.07
Usd Total Gains Per Share1.331.67
Gains per Quarter (7 shares)9.3211.69
Gains per Year (7 shares)37.2646.75
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1211727173037
2413364346084
362501015090131
4826713867120178
51038317584150225
6123100212101180272
7144117249118210319
8165134286135239366
9185150323151269413
10206167360168299460

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%39.01.00.097.5%118.06.01.094.4%
Book Value Change Per Share3.01.00.075.0%10.02.00.083.3%16.04.00.080.0%32.08.00.080.0%103.020.02.082.4%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%118.00.07.094.4%
Total Gains per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%38.02.00.095.0%115.08.02.092.0%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of American Water Works compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--1.0770.596+81%2.737-61%1.069+1%0.697+54%
Book Value Per Share--53.13851.690+3%47.240+12%40.796+30%34.316+55%
Current Ratio--0.5800.680-15%0.829-30%0.722-20%0.578+0%
Debt To Asset Ratio--0.6740.6760%0.681-1%0.708-5%0.710-5%
Debt To Equity Ratio--2.0682.085-1%2.157-4%2.449-16%2.469-16%
Dividend Per Share--0.7640.735+4%0.659+16%0.601+27%0.483+58%
Enterprise Value--7331800000.0005161500000.000+42%8352466385.000-12%9260573878.000-21%5644031668.500+30%
Eps--1.7951.260+42%1.180+52%1.192+51%0.923+94%
Ev To Ebitda Ratio--2.3352.083+12%3.925-41%4.708-50%2.934-20%
Ev To Sales Ratio--1.3851.131+23%2.082-33%2.367-41%1.471-6%
Free Cash Flow Per Share---0.221-1.167+429%-1.204+446%-0.984+346%-0.602+173%
Free Cash Flow To Equity Per Share--0.231-0.360+256%0.795-71%-0.020+109%0.115+100%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max---33.627--------
Intrinsic Value_10Y_min---55.190--------
Intrinsic Value_1Y_max---2.550--------
Intrinsic Value_1Y_min---5.164--------
Intrinsic Value_3Y_max---8.286--------
Intrinsic Value_3Y_min---15.925--------
Intrinsic Value_5Y_max---14.775--------
Intrinsic Value_5Y_min---27.053--------
Market Cap25256313460.000-13%28516800000.00025818000000.000+10%27559716385.000+3%27980473878.000+2%21739563443.500+31%
Net Profit Margin--0.2650.214+24%0.218+21%0.228+16%0.189+40%
Operating Margin--0.4420.374+18%0.367+20%0.345+28%0.340+30%
Operating Ratio--0.5950.648-8%0.650-9%0.667-11%0.666-11%
Pb Ratio2.439-13%2.7522.560+7%3.040-9%3.658-25%3.243-15%
Pe Ratio18.050-13%20.36928.233-28%34.012-40%35.585-43%-79.304+489%
Price Per Share129.590-13%146.240132.400+10%141.373+3%143.546+2%111.535+31%
Price To Free Cash Flow Ratio-146.919+11%-165.795-57.960-65%-72.273-56%-65.682-60%-57.070-66%
Price To Total Gains Ratio70.390-13%79.434232.301-66%183.482-57%232.626-66%157.423-50%
Quick Ratio--0.5110.572-11%0.645-21%0.467+9%0.402+27%
Return On Assets--0.0110.008+40%0.008+39%0.009+28%0.008+44%
Return On Equity--0.0340.024+39%0.025+37%0.030+14%0.026+28%
Total Gains Per Share--1.8411.331+38%3.396-46%1.670+10%1.181+56%
Usd Book Value--10362000000.00010079500000.000+3%9209500000.000+13%7952450000.000+30%6688759275.000+55%
Usd Book Value Change Per Share--1.0770.596+81%2.737-61%1.069+1%0.697+54%
Usd Book Value Per Share--53.13851.690+3%47.240+12%40.796+30%34.316+55%
Usd Dividend Per Share--0.7640.735+4%0.659+16%0.601+27%0.483+58%
Usd Enterprise Value--7331800000.0005161500000.000+42%8352466385.000-12%9260573878.000-21%5644031668.500+30%
Usd Eps--1.7951.260+42%1.180+52%1.192+51%0.923+94%
Usd Free Cash Flow---43000000.000-227500000.000+429%-234750000.000+446%-191750000.000+346%-117286275.000+173%
Usd Free Cash Flow Per Share---0.221-1.167+429%-1.204+446%-0.984+346%-0.602+173%
Usd Free Cash Flow To Equity Per Share--0.231-0.360+256%0.795-71%-0.020+109%0.115+100%
Usd Market Cap25256313460.000-13%28516800000.00025818000000.000+10%27559716385.000+3%27980473878.000+2%21739563443.500+31%
Usd Price Per Share129.590-13%146.240132.400+10%141.373+3%143.546+2%111.535+31%
Usd Profit--350000000.000245750000.000+42%230000000.000+52%232300000.000+51%179987225.000+94%
Usd Revenue--1323000000.0001128750000.000+17%1033250000.000+28%1005900000.000+32%920394575.000+44%
Usd Total Gains Per Share--1.8411.331+38%3.396-46%1.670+10%1.181+56%
 EOD+3 -5MRQTTM+34 -5YOY+25 -145Y+32 -710Y+34 -5

3.3 Fundamental Score

Let's check the fundamental score of American Water Works based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1518.050
Price to Book Ratio (EOD)Between0-12.439
Net Profit Margin (MRQ)Greater than00.265
Operating Margin (MRQ)Greater than00.442
Quick Ratio (MRQ)Greater than10.511
Current Ratio (MRQ)Greater than10.580
Debt to Asset Ratio (MRQ)Less than10.674
Debt to Equity Ratio (MRQ)Less than12.068
Return on Equity (MRQ)Greater than0.150.034
Return on Assets (MRQ)Greater than0.050.011
Total3/10 (30.0%)

3.4 Technical Score

Let's check the technical score of American Water Works based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5034.763
Ma 20Greater thanMa 50134.502
Ma 50Greater thanMa 100136.350
Ma 100Greater thanMa 200140.002
OpenGreater thanClose130.230
Total2/5 (40.0%)

4. In-depth Analysis

4.1 About American Water Works

American Water Works Company, Inc., through its subsidiaries, provides water and wastewater services in the United States. It offers water and wastewater services to approximately 1,700 communities in 14 states serving approximately 3.5 million active customers. The company serves residential customers; commercial customers, including food and beverage providers, commercial property developers and proprietors, and energy suppliers; fire service and private fire customers; industrial customers, such as large-scale manufacturers, mining, and production operations; public authorities comprising government buildings and other public sector facilities, such as schools and universities; and other utilities and community water and wastewater systems. It also provides water and wastewater services on military installations; and undertakes contracts with municipal customers, primarily to operate and manage water and wastewater facilities, as well as offers other related services. In addition, the company operates approximately 80 surface water treatment plants; 540 groundwater treatment plants; 175 wastewater treatment plants; 53,700 miles of transmission, distribution, and collection mains and pipes; 1,200 groundwater wells; 1,700 water and wastewater pumping stations; 1,100 treated water storage facilities; and 74 dams. The company was founded in 1886 and is headquartered in Camden, New Jersey.

Fundamental data was last updated by Penke on 2024-12-07 16:00:06.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is 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 very efficient.
The company is efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is unable 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 overpriced.
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 American Water Works earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare American Water Works to the Utilities - Regulated Water industry mean.
  • A Net Profit Margin of 26.5% means that $0.26 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of American Water Works:

  • The MRQ is 26.5%. The company is making a huge profit. +2
  • The TTM is 21.4%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ26.5%TTM21.4%+5.1%
TTM21.4%YOY21.8%-0.4%
TTM21.4%5Y22.8%-1.4%
5Y22.8%10Y18.9%+3.9%
4.3.1.2. Return on Assets

Shows how efficient American Water Works is using its assets to generate profit.

  • Above 5% is considered healthy but always compare American Water Works to the Utilities - Regulated Water industry mean.
  • 1.1% Return on Assets means that American Water Works generated $0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of American Water Works:

  • The MRQ is 1.1%. Using its assets, the company is less efficient in making profit.
  • The TTM is 0.8%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.1%TTM0.8%+0.3%
TTM0.8%YOY0.8%0.0%
TTM0.8%5Y0.9%-0.1%
5Y0.9%10Y0.8%+0.1%
4.3.1.3. Return on Equity

Shows how efficient American Water Works is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare American Water Works to the Utilities - Regulated Water industry mean.
  • 3.4% Return on Equity means American Water Works generated $0.03 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of American Water Works:

  • The MRQ is 3.4%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.4%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ3.4%TTM2.4%+1.0%
TTM2.4%YOY2.5%0.0%
TTM2.4%5Y3.0%-0.5%
5Y3.0%10Y2.6%+0.3%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of American Water Works.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient American Water Works is operating .

  • Measures how much profit American Water Works 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 American Water Works to the Utilities - Regulated Water industry mean.
  • An Operating Margin of 44.2% means the company generated $0.44  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of American Water Works:

  • The MRQ is 44.2%. The company is operating very efficient. +2
  • The TTM is 37.4%. The company is operating very efficient. +2
Trends
Current periodCompared to+/- 
MRQ44.2%TTM37.4%+6.8%
TTM37.4%YOY36.7%+0.7%
TTM37.4%5Y34.5%+2.9%
5Y34.5%10Y34.0%+0.5%
4.3.2.2. Operating Ratio

Measures how efficient American Water Works is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Utilities - Regulated Water industry mean).
  • An Operation Ratio of 0.59 means that the operating costs are $0.59 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of American Water Works:

  • The MRQ is 0.595. The company is very efficient in keeping operating costs low. +2
  • The TTM is 0.648. The company is efficient in keeping operating costs low. +1
Trends
Current periodCompared to+/- 
MRQ0.595TTM0.648-0.053
TTM0.648YOY0.650-0.002
TTM0.6485Y0.667-0.019
5Y0.66710Y0.666+0.002
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of American Water Works.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if American Water Works is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Utilities - Regulated Water industry mean).
  • A Current Ratio of 0.58 means the company has $0.58 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of American Water Works:

  • The MRQ is 0.580. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.680. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.580TTM0.680-0.100
TTM0.680YOY0.829-0.149
TTM0.6805Y0.722-0.042
5Y0.72210Y0.578+0.144
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare American Water Works to the Utilities - Regulated Water industry mean.
  • A Quick Ratio of 0.51 means the company can pay off $0.51 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of American Water Works:

  • The MRQ is 0.511. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.572. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.511TTM0.572-0.061
TTM0.572YOY0.645-0.074
TTM0.5725Y0.467+0.104
5Y0.46710Y0.402+0.065
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of American Water Works.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of American Water Works assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare American Water Works to Utilities - Regulated Water industry mean.
  • A Debt to Asset Ratio of 0.67 means that American Water Works assets are financed with 67.4% credit (debt) and the remaining percentage (100% - 67.4%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of American Water Works:

  • The MRQ is 0.674. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.676. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.674TTM0.676-0.002
TTM0.676YOY0.681-0.005
TTM0.6765Y0.708-0.032
5Y0.70810Y0.710-0.003
4.5.4.2. Debt to Equity Ratio

Measures if American Water Works is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare American Water Works to the Utilities - Regulated Water industry mean.
  • A Debt to Equity ratio of 206.8% means that company has $2.07 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of American Water Works:

  • The MRQ is 2.068. The company is just not able to pay all its debts with equity.
  • The TTM is 2.085. The company is just not able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ2.068TTM2.085-0.017
TTM2.085YOY2.157-0.072
TTM2.0855Y2.449-0.364
5Y2.44910Y2.469-0.020
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 American Water Works generates.

  • Above 15 is considered overpriced but always compare American Water Works to the Utilities - Regulated Water industry mean.
  • A PE ratio of 20.37 means the investor is paying $20.37 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of American Water Works:

  • The EOD is 18.050. Based on the earnings, the company is fair priced.
  • The MRQ is 20.369. Based on the earnings, the company is fair priced.
  • The TTM is 28.233. Based on the earnings, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD18.050MRQ20.369-2.319
MRQ20.369TTM28.233-7.864
TTM28.233YOY34.012-5.779
TTM28.2335Y35.585-7.352
5Y35.58510Y-79.304+114.889
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 American Water Works:

  • The EOD is -146.919. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -165.795. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -57.960. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-146.919MRQ-165.795+18.876
MRQ-165.795TTM-57.960-107.835
TTM-57.960YOY-72.273+14.312
TTM-57.9605Y-65.682+7.722
5Y-65.68210Y-57.070-8.612
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 American Water Works is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Utilities - Regulated Water industry mean).
  • A PB ratio of 2.75 means the investor is paying $2.75 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of American Water Works:

  • The EOD is 2.439. Based on the equity, the company is underpriced. +1
  • The MRQ is 2.752. Based on the equity, the company is underpriced. +1
  • The TTM is 2.560. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD2.439MRQ2.752-0.313
MRQ2.752TTM2.560+0.192
TTM2.560YOY3.040-0.480
TTM2.5605Y3.658-1.098
5Y3.65810Y3.243+0.416
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 American Water Works.

4.8.1. Institutions holding American Water Works

Institutions are holding 94.046% of the shares of American Water Works.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Vanguard Group Inc12.77090.0652248896431760840.7125
2024-06-30BlackRock Inc9.50290.0541185206621240010.674
2024-09-30State Street Corp5.90250.0685115035532140821.8963
2024-09-30Aristotle Capital Management LLC3.52371.82846867524-35359-0.5122
2024-09-30Impax Asset Management Group PLC2.91353.26465678248-1224009-17.7335
2024-09-30Geode Capital Management, LLC2.34190.05394564193437540.9679
2024-09-30Amundi2.05910.2084013012-504470-11.1671
2024-09-30Pictet Asset Manangement SA1.98290.6223864557-109973-2.7669
2024-09-30Legal & General Group PLC1.72380.102433596251542574.8125
2024-09-30Northern Trust Corp1.55060.07243022043-210113-6.5007
2024-06-30Bank of America Corp1.51980.0338296202599747150.7734
2024-09-30Morgan Stanley - Brokerage Accounts1.51220.03132947270-2797104-48.6929
2024-09-30Amvescap Plc.1.39970.0772727897-742704-21.3999
2024-09-30UBS Asset Mgmt Americas Inc1.38520.10142699602-88795-3.1844
2024-09-30Goldman Sachs Group Inc1.25450.0576244500526965912.3961
2024-06-30NORGES BANK1.21530.0457236848228138113.4819
2024-09-30Nordea Investment Mgmt Bank Demark A/s1.17650.3764229297437309819.4334
2024-09-30Allspring Global Investments Holdings, LLC1.15210.508522453061439146.8485
2024-09-30Royal Bank of Canada1.07330.06252091736-97296-4.4447
2024-09-30Ameriprise Financial Inc0.95950.07021870082719484.0013
Total 56.91997.7039110933439-2960174-2.7%

4.9.2. Funds holding American Water Works

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31Vanguard Total Stock Mkt Idx Inv3.15540.04916149672-19635-0.3183
2024-10-31Vanguard Institutional 500 Index Trust2.64950.05585163705598231.1721
2024-10-31Vanguard Mid Cap Index Institutional2.12130.3265413425274040.1794
2024-11-27The Utilities Select Sector SPDR® ETF1.42512.1356277750664200.2317
2024-09-30Impax Water Strategy Composite1.30444.54882542168-206602-7.5162
2024-11-27SPDR® S&P 500® ETF Trust1.22940.05312395996-13340-0.5537
2024-09-30Fidelity 500 Index1.22910.05842395466-4739-0.1974
2024-11-27iShares Core S&P 500 ETF1.12830.053219903767850.3095
2024-03-31Pictet Water Segregated Accounts1.10772.8129215888121588810
2024-09-30Pictet-Water I EUR1.07373.25722092660-7689-0.3661
2024-09-30Vanguard Windsor™ II Inv0.96080.4381187249300
2024-09-30Allspring Special US Mid Cap Value Eq0.91441.830817820501178007.0783
2024-10-31Allspring Special Mid Cap Value Inst0.91441.7753178205000
2024-10-31Nordea 1 - Global Climate & Envir BI EUR0.85832.60431672802-38541-2.2521
2024-10-31Vanguard Value Index Inv0.84890.1245165447542120.2552
2024-11-27iShares Global Water ETF USD Dist0.71728.0921139776300
2024-10-31Vanguard Mid-Cap Value ETF0.68860.5999134207161770.4624
2024-10-31BNP Paribas Aqua C C0.64744.42831261774-32798-2.5335
2024-09-30Impax Leaders Strategy Composite0.63752.22541242526-373815-23.1272
2024-10-31Vanguard Institutional Index I0.63560.055812387762390.0193
Total 24.24735.524947256123+1670582+3.5%

5.3. Insider Transactions

Insiders are holding 0.122% of the shares of American Water Works.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-09-03Martha Clark GossSELL710142.85
2024-03-04Melanie M KennedySELL843119.59
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 Assets31,790,000
Total Liabilities21,428,000
Total Stockholder Equity10,362,000
 As reported
Total Liabilities 21,428,000
Total Stockholder Equity+ 10,362,000
Total Assets = 31,790,000

Assets

Total Assets31,790,000
Total Current Assets1,237,000
Long-term Assets30,553,000
Total Current Assets
Cash And Cash Equivalents 127,000
Short-term Investments 76,000
Net Receivables 770,500
Inventory 105,000
Other Current Assets 119,000
Total Current Assets  (as reported)1,237,000
Total Current Assets  (calculated)1,197,500
+/- 39,500
Long-term Assets
Property Plant Equipment 27,096,000
Goodwill 1,143,000
Long-term Assets Other 2,212,000
Long-term Assets  (as reported)30,553,000
Long-term Assets  (calculated)30,451,000
+/- 102,000

Liabilities & Shareholders' Equity

Total Current Liabilities2,132,000
Long-term Liabilities19,296,000
Total Stockholder Equity10,362,000
Total Current Liabilities
Short-term Debt 800,000
Short Long Term Debt 800,000
Accounts payable 259,000
Other Current Liabilities 899,000
Total Current Liabilities  (as reported)2,132,000
Total Current Liabilities  (calculated)2,758,000
+/- 626,000
Long-term Liabilities
Long term Debt 12,550,000
Capital Lease Obligations 77,000
Long-term Liabilities Other 1,808,000
Long-term Liabilities  (as reported)19,296,000
Long-term Liabilities  (calculated)14,435,000
+/- 4,861,000
Total Stockholder Equity
Common Stock2,000
Retained Earnings 2,172,000
Accumulated Other Comprehensive Income -8,000
Other Stockholders Equity 8,196,000
Total Stockholder Equity (as reported)10,362,000
Total Stockholder Equity (calculated)10,362,000
+/-0
Other
Capital Stock2,000
Cash and Short Term Investments 243,000
Common Stock Shares Outstanding 195,000
Current Deferred Revenue888,000
Liabilities and Stockholders Equity 31,790,000
Net Debt 13,300,000
Net Invested Capital 23,712,000
Net Working Capital -895,000
Property Plant and Equipment Gross 34,029,000
Short Long Term Debt Total 13,427,000



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-311993-12-311993-09-301993-06-301993-03-311992-12-311992-09-301992-06-301992-03-311991-12-311991-09-301991-06-301991-03-311990-12-311990-09-301990-06-301990-03-311989-12-311989-09-301989-06-301989-03-311988-12-311988-09-301988-06-301988-03-311987-12-311987-09-301987-06-301987-03-311986-12-311986-09-301986-06-301986-03-311985-12-311985-09-30
> Total Assets 
0
1,383,000
0
0
0
1,498,000
0
0
0
1,615,600
0
0
0
1,737,100
0
0
1,858,000
1,916,300
1,942,600
1,986,900
2,043,000
2,092,600
2,116,800
2,154,200
2,198,000
2,240,500
2,258,700
2,310,700
2,343,600
2,415,800
2,624,700
2,705,000
2,929,800
2,994,000
3,006,400
3,061,100
3,117,900
3,206,700
3,228,800
3,289,000
3,374,400
3,403,100
3,839,600
3,889,900
3,957,100
4,032,200
4,061,500
4,148,600
4,216,200
4,314,300
4,378,000
4,481,800
4,585,500
4,708,300
4,750,100
5,692,000
5,778,000
5,952,206
6,030,738
6,104,101
6,074,954
6,134,798
6,189,938
6,289,578
6,358,675
6,607,099
7,643,083
7,524,932
7,614,572
11,847,045
0
0
0
12,783,059
0
0
12,299,176
12,934,072
12,268,004
12,526,682
12,780,732
13,231,818
12,907,244
13,190,049
13,345,709
13,452,651
13,540,562
13,773,516
13,983,675
14,079,773
14,128,807
14,347,216
14,538,733
14,776,391
14,087,739
14,412,761
14,599,535
14,718,976
14,769,216
14,977,377
15,228,446
15,069,533
15,274,821
15,426,447
15,715,647
16,130,956
16,263,531
16,732,332
17,105,173
17,241,000
17,417,000
17,706,000
17,971,000
18,482,000
18,610,000
18,966,000
19,361,000
19,482,000
19,728,000
20,471,000
20,880,000
21,223,000
21,464,000
21,854,000
22,238,000
22,682,000
23,546,000
24,009,000
24,394,000
24,766,000
24,525,000
24,952,000
25,333,000
26,075,000
25,694,000
26,574,000
27,126,000
27,787,000
28,286,000
29,496,000
29,818,000
30,298,000
31,086,000
31,215,000
31,790,000
31,790,00031,215,00031,086,00030,298,00029,818,00029,496,00028,286,00027,787,00027,126,00026,574,00025,694,00026,075,00025,333,00024,952,00024,525,00024,766,00024,394,00024,009,00023,546,00022,682,00022,238,00021,854,00021,464,00021,223,00020,880,00020,471,00019,728,00019,482,00019,361,00018,966,00018,610,00018,482,00017,971,00017,706,00017,417,00017,241,00017,105,17316,732,33216,263,53116,130,95615,715,64715,426,44715,274,82115,069,53315,228,44614,977,37714,769,21614,718,97614,599,53514,412,76114,087,73914,776,39114,538,73314,347,21614,128,80714,079,77313,983,67513,773,51613,540,56213,452,65113,345,70913,190,04912,907,24413,231,81812,780,73212,526,68212,268,00412,934,07212,299,1760012,783,05900011,847,0457,614,5727,524,9327,643,0836,607,0996,358,6756,289,5786,189,9386,134,7986,074,9546,104,1016,030,7385,952,2065,778,0005,692,0004,750,1004,708,3004,585,5004,481,8004,378,0004,314,3004,216,2004,148,6004,061,5004,032,2003,957,1003,889,9003,839,6003,403,1003,374,4003,289,0003,228,8003,206,7003,117,9003,061,1003,006,4002,994,0002,929,8002,705,0002,624,7002,415,8002,343,6002,310,7002,258,7002,240,5002,198,0002,154,2002,116,8002,092,6002,043,0001,986,9001,942,6001,916,3001,858,000001,737,1000001,615,6000001,498,0000001,383,0000
   > Total Current Assets 
0
123,000
0
0
0
130,400
0
0
0
117,400
0
0
0
118,900
0
0
130,800
123,800
130,300
133,100
141,000
131,900
141,300
144,200
142,100
132,700
135,500
149,700
140,900
150,600
128,500
178,400
195,300
189,700
184,600
179,600
192,900
170,600
177,800
175,700
187,400
164,400
182,900
196,900
205,500
167,300
164,400
179,200
182,800
172,900
199,500
203,000
212,500
211,800
213,300
292,500
284,300
278,681
266,123
307,159
282,708
277,696
252,251
296,516
335,368
330,588
348,684
390,487
409,254
0
0
0
0
412,441
0
0
0
430,354
414,874
458,672
497,224
417,675
420,588
495,705
516,471
499,127
497,228
590,113
627,399
534,307
1,305,539
1,493,214
1,479,461
1,397,659
589,109
606,374
642,525
499,447
491,850
545,840
613,220
550,390
687,994
707,635
756,961
661,369
729,019
890,085
879,009
657,000
638,000
691,000
801,000
784,000
767,000
808,000
860,000
720,000
729,000
833,000
800,000
781,000
691,000
741,000
799,000
1,285,000
1,801,000
1,896,000
1,967,000
1,906,000
1,466,000
1,570,000
1,590,000
1,554,000
853,000
1,018,000
1,017,000
1,250,000
1,338,000
1,989,000
1,804,000
1,389,000
1,587,000
1,165,000
1,237,000
1,237,0001,165,0001,587,0001,389,0001,804,0001,989,0001,338,0001,250,0001,017,0001,018,000853,0001,554,0001,590,0001,570,0001,466,0001,906,0001,967,0001,896,0001,801,0001,285,000799,000741,000691,000781,000800,000833,000729,000720,000860,000808,000767,000784,000801,000691,000638,000657,000879,009890,085729,019661,369756,961707,635687,994550,390613,220545,840491,850499,447642,525606,374589,1091,397,6591,479,4611,493,2141,305,539534,307627,399590,113497,228499,127516,471495,705420,588417,675497,224458,672414,874430,354000412,4410000409,254390,487348,684330,588335,368296,516252,251277,696282,708307,159266,123278,681284,300292,500213,300211,800212,500203,000199,500172,900182,800179,200164,400167,300205,500196,900182,900164,400187,400175,700177,800170,600192,900179,600184,600189,700195,300178,400128,500150,600140,900149,700135,500132,700142,100144,200141,300131,900141,000133,100130,300123,800130,80000118,900000117,400000130,400000123,0000
       Cash And Cash Equivalents 
0
33,700
0
0
0
28,400
0
0
0
19,900
0
0
0
18,500
0
0
9,100
11,900
11,300
5,700
8,600
13,600
19,400
5,900
8,500
10,200
15,100
11,800
8,000
29,100
9,000
34,700
40,000
53,400
47,200
21,300
38,400
31,500
43,900
14,800
26,000
23,700
30,800
22,600
37,200
13,000
10,400
9,400
10,700
12,700
25,300
24,300
29,200
39,100
45,600
47,500
46,000
43,100
38,407
43,148
22,746
28,571
20,232
17,772
43,357
19,691
15,511
24,479
40,031
65,077
0
0
0
31,854
0
0
151,259
16,739
9,202
7,788
6,689
9,542
8,516
9,012
7,831
22,256
12,633
20,610
23,501
13,112
13,528
13,466
15,621
14,207
9,502
12,919
18,531
24,433
21,181
20,366
32,454
26,964
30,755
32,133
74,128
23,080
24,294
144,752
75,224
45,000
66,000
52,000
46,000
75,000
78,000
64,000
93,000
55,000
55,000
68,000
86,000
130,000
63,000
64,000
94,000
60,000
556,000
569,000
560,000
547,000
69,000
70,000
70,000
116,000
75,000
71,000
77,000
85,000
213,000
794,000
628,000
330,000
626,000
98,000
127,000
127,00098,000626,000330,000628,000794,000213,00085,00077,00071,00075,000116,00070,00070,00069,000547,000560,000569,000556,00060,00094,00064,00063,000130,00086,00068,00055,00055,00093,00064,00078,00075,00046,00052,00066,00045,00075,224144,75224,29423,08074,12832,13330,75526,96432,45420,36621,18124,43318,53112,9199,50214,20715,62113,46613,52813,11223,50120,61012,63322,2567,8319,0128,5169,5426,6897,7889,20216,739151,2590031,85400065,07740,03124,47915,51119,69143,35717,77220,23228,57122,74643,14838,40743,10046,00047,50045,60039,10029,20024,30025,30012,70010,7009,40010,40013,00037,20022,60030,80023,70026,00014,80043,90031,50038,40021,30047,20053,40040,00034,7009,00029,1008,00011,80015,10010,2008,5005,90019,40013,6008,6005,70011,30011,9009,1000018,50000019,90000028,40000033,7000
       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
7,497
0
0
0
2,100
0
0
4,424
3,258
2,149
1,874
902
454
1,446
33,007
38,933
41,020
40,273
93,705
99,974
94,066
80,443
65,055
46,864
32,438
27,418
98,698
87,705
29,756
31,623
19,720
25,429
28,505
28,585
21,537
20,040
13,859
21,027
20,838
23,480
4,000
22,000
23,000
4,000
1,000
4,000
2,000
4,000
3,000
5,000
3,000
6,000
3,000
5,000
4,000
13,000
8,000
10,000
14,000
18,000
11,000
16,000
17,000
14,000
17,000
19,000
25,000
23,000
67,000
64,000
69,000
72,000
62,000
72,000
76,000
76,000
76,00076,00072,00062,00072,00069,00064,00067,00023,00025,00019,00017,00014,00017,00016,00011,00018,00014,00010,0008,00013,0004,0005,0003,0006,0003,0005,0003,0004,0002,0004,0001,0004,00023,00022,0004,00023,48020,83821,02713,85920,04021,53728,58528,50525,42919,72031,62329,75687,70598,69827,41832,43846,86465,05580,44394,06699,97493,70540,27341,02038,93333,0071,4464549021,8742,1493,2584,424002,1000007,497000000000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
0
73,100
0
0
0
84,200
0
0
0
78,200
0
0
0
81,100
0
0
97,000
90,400
89,800
101,900
108,600
96,000
99,000
113,400
109,400
98,100
94,500
109,000
106,300
96,600
94,500
115,500
122,300
110,000
108,200
124,900
122,900
112,400
106,500
130,100
132,900
113,100
121,900
136,400
135,100
124,900
121,900
136,000
136,400
127,500
121,800
143,100
149,400
139,800
133,300
191,200
188,200
169,558
168,180
194,723
199,445
187,853
180,001
209,853
237,995
239,207
255,014
291,639
299,809
186,918
0
0
0
253,702
0
0
228,931
261,043
241,116
299,929
303,664
333,635
321,258
362,469
382,542
353,650
351,069
388,682
419,164
350,077
317,872
371,137
372,179
338,424
321,533
405,466
423,476
385,003
366,730
440,850
481,519
433,540
426,975
470,783
486,339
455,225
461,844
514,490
595,763
522,000
467,000
526,000
587,000
532,000
477,000
524,000
546,000
484,000
461,000
536,000
550,000
487,000
477,000
516,000
522,000
466,000
464,000
505,000
559,000
527,000
493,000
565,000
597,000
519,000
520,000
667,000
631,000
723,000
703,000
757,000
754,000
641,000
639,000
730,000
770,500
770,500730,000639,000641,000754,000757,000703,000723,000631,000667,000520,000519,000597,000565,000493,000527,000559,000505,000464,000466,000522,000516,000477,000487,000550,000536,000461,000484,000546,000524,000477,000532,000587,000526,000467,000522,000595,763514,490461,844455,225486,339470,783426,975433,540481,519440,850366,730385,003423,476405,466321,533338,424372,179371,137317,872350,077419,164388,682351,069353,650382,542362,469321,258333,635303,664299,929241,116261,043228,93100253,702000186,918299,809291,639255,014239,207237,995209,853180,001187,853199,445194,723168,180169,558188,200191,200133,300139,800149,400143,100121,800127,500136,400136,000121,900124,900135,100136,400121,900113,100132,900130,100106,500112,400122,900124,900108,200110,000122,300115,50094,50096,600106,300109,00094,50098,100109,400113,40099,00096,000108,600101,90089,80090,40097,0000081,10000078,20000084,20000073,1000
       Other Current Assets 
0
10,100
0
0
0
11,200
0
0
0
12,200
0
0
0
12,000
0
0
16,900
13,900
21,100
17,600
15,600
14,700
14,700
16,400
15,700
16,500
17,100
19,600
17,100
16,600
16,400
18,600
23,200
17,300
18,800
22,300
21,100
16,900
17,200
20,300
18,100
18,000
18,700
25,700
21,100
18,300
20,100
21,600
22,800
21,300
39,700
23,200
21,400
21,000
22,300
34,600
30,300
45,965
38,024
48,580
39,145
40,589
30,551
46,277
30,862
39,409
45,298
40,864
35,804
244,219
0
0
0
103,873
0
0
202,428
125,114
135,595
119,276
153,922
45,550
56,557
58,348
508,640
52,680
484,595
57,208
53,415
21,467
61,906
74,940
71,151
54,134
62,796
57,579
80,888
475,014
470,669
31,085
38,765
523,426
31,604
27,193
28,744
638,289
63,393
745,333
31,781
612,000
42,000
48,000
105,000
709,000
148,000
151,000
151,000
113,000
145,000
160,000
93,000
95,000
85,000
91,000
115,000
118,000
119,000
137,000
142,000
127,000
168,000
183,000
162,000
159,000
166,000
169,000
189,000
312,000
290,000
299,000
278,000
210,000
135,000
276,000
119,000
119,000276,000135,000210,000278,000299,000290,000312,000189,000169,000166,000159,000162,000183,000168,000127,000142,000137,000119,000118,000115,00091,00085,00095,00093,000160,000145,000113,000151,000151,000148,000709,000105,00048,00042,000612,00031,781745,33363,393638,28928,74427,19331,604523,42638,76531,085470,669475,01480,88857,57962,79654,13471,15174,94061,90621,46753,41557,208484,59552,680508,64058,34856,55745,550153,922119,276135,595125,114202,42800103,873000244,21935,80440,86445,29839,40930,86246,27730,55140,58939,14548,58038,02445,96530,30034,60022,30021,00021,40023,20039,70021,30022,80021,60020,10018,30021,10025,70018,70018,00018,10020,30017,20016,90021,10022,30018,80017,30023,20018,60016,40016,60017,10019,60017,10016,50015,70016,40014,70014,70015,60017,60021,10013,90016,9000012,00000012,20000011,20000010,1000
   > Long-term Assets 
0
1,260,000
0
0
0
1,367,600
0
0
0
1,498,200
0
0
0
1,618,200
0
0
1,727,200
1,792,500
1,812,300
1,853,800
1,902,000
1,960,700
1,975,500
2,010,000
2,055,900
2,107,800
2,123,200
2,161,000
2,202,700
2,265,200
2,496,200
2,526,600
2,734,500
2,804,300
2,821,800
2,881,500
2,925,000
3,036,100
3,051,000
3,113,300
3,187,000
3,238,700
3,656,700
3,693,000
3,751,600
3,864,900
3,897,100
3,969,400
4,033,400
4,141,400
4,178,500
4,278,800
4,373,000
4,496,500
4,536,800
5,399,500
5,493,700
5,673,525
5,764,615
5,796,942
5,792,246
5,857,102
5,937,687
5,993,062
6,023,307
6,276,511
7,294,399
7,134,445
7,205,318
0
0
0
0
12,370,618
0
0
0
12,503,718
11,853,130
12,068,010
12,283,508
12,814,143
12,486,656
2,298,652
12,829,238
12,953,524
13,043,334
13,183,403
13,356,276
13,545,466
12,823,268
12,854,002
13,059,272
13,378,732
13,498,630
13,806,387
13,957,010
14,219,529
14,277,366
14,431,537
14,615,226
14,519,143
14,586,827
14,718,812
14,958,686
15,469,587
15,534,512
15,842,247
16,226,164
16,584,000
16,779,000
17,015,000
17,170,000
17,698,000
17,843,000
18,158,000
18,501,000
18,762,000
18,999,000
19,638,000
20,080,000
20,442,000
20,773,000
21,113,000
21,439,000
21,397,000
21,745,000
22,113,000
22,427,000
22,860,000
23,059,000
23,382,000
23,743,000
24,521,000
24,841,000
25,556,000
26,109,000
26,537,000
26,948,000
27,507,000
28,014,000
28,909,000
29,499,000
30,050,000
30,553,000
30,553,00030,050,00029,499,00028,909,00028,014,00027,507,00026,948,00026,537,00026,109,00025,556,00024,841,00024,521,00023,743,00023,382,00023,059,00022,860,00022,427,00022,113,00021,745,00021,397,00021,439,00021,113,00020,773,00020,442,00020,080,00019,638,00018,999,00018,762,00018,501,00018,158,00017,843,00017,698,00017,170,00017,015,00016,779,00016,584,00016,226,16415,842,24715,534,51215,469,58714,958,68614,718,81214,586,82714,519,14314,615,22614,431,53714,277,36614,219,52913,957,01013,806,38713,498,63013,378,73213,059,27212,854,00212,823,26813,545,46613,356,27613,183,40313,043,33412,953,52412,829,2382,298,65212,486,65612,814,14312,283,50812,068,01011,853,13012,503,71800012,370,61800007,205,3187,134,4457,294,3996,276,5116,023,3075,993,0625,937,6875,857,1025,792,2465,796,9425,764,6155,673,5255,493,7005,399,5004,536,8004,496,5004,373,0004,278,8004,178,5004,141,4004,033,4003,969,4003,897,1003,864,9003,751,6003,693,0003,656,7003,238,7003,187,0003,113,3003,051,0003,036,1002,925,0002,881,5002,821,8002,804,3002,734,5002,526,6002,496,2002,265,2002,202,7002,161,0002,123,2002,107,8002,055,9002,010,0001,975,5001,960,7001,902,0001,853,8001,812,3001,792,5001,727,200001,618,2000001,498,2000001,367,6000001,260,0000
       Property Plant Equipment 
0
1,213,600
0
0
0
1,323,300
0
0
0
1,452,300
0
0
0
1,569,300
0
0
1,700,000
1,722,400
1,760,900
1,802,400
1,847,000
1,881,000
1,917,700
1,951,000
1,989,800
2,011,700
2,052,400
2,088,700
2,123,600
2,157,600
2,212,800
2,242,000
2,401,900
2,506,400
2,519,600
2,576,000
2,620,900
2,703,400
2,739,800
2,803,200
2,851,100
2,940,000
3,335,400
3,370,500
3,420,700
3,537,400
3,566,000
3,628,300
3,691,900
3,805,400
3,831,600
3,926,200
4,002,100
4,128,800
4,164,100
4,809,500
4,888,900
5,084,488
5,157,813
5,231,109
5,279,081
5,371,548
5,440,977
5,485,534
5,537,433
5,642,689
6,463,497
6,331,234
6,386,808
7,406,785
0
0
0
8,720,557
0
0
8,149,470
9,317,961
9,416,055
9,621,591
9,871,591
10,123,928
10,237,317
10,395,692
10,532,131
10,677,393
10,742,417
10,872,323
11,013,347
11,201,617
10,555,698
10,599,942
10,787,844
11,021,098
11,139,499
11,387,311
11,534,327
11,739,364
11,792,935
11,927,870
12,112,567
12,391,162
12,469,981
12,582,511
12,799,358
13,029,296
13,098,567
13,357,981
13,605,510
13,933,000
14,098,000
14,317,000
14,559,000
14,992,000
15,128,000
15,391,000
15,681,000
16,246,000
16,477,000
16,777,000
17,063,000
17,409,000
17,739,000
17,910,000
18,260,000
18,335,000
18,689,000
19,043,000
19,364,000
19,805,000
20,003,000
20,308,000
20,680,000
21,176,000
21,489,000
22,193,000
22,726,000
23,305,000
23,715,000
24,271,000
24,774,000
25,524,000
26,113,000
26,622,000
27,096,000
27,096,00026,622,00026,113,00025,524,00024,774,00024,271,00023,715,00023,305,00022,726,00022,193,00021,489,00021,176,00020,680,00020,308,00020,003,00019,805,00019,364,00019,043,00018,689,00018,335,00018,260,00017,910,00017,739,00017,409,00017,063,00016,777,00016,477,00016,246,00015,681,00015,391,00015,128,00014,992,00014,559,00014,317,00014,098,00013,933,00013,605,51013,357,98113,098,56713,029,29612,799,35812,582,51112,469,98112,391,16212,112,56711,927,87011,792,93511,739,36411,534,32711,387,31111,139,49911,021,09810,787,84410,599,94210,555,69811,201,61711,013,34710,872,32310,742,41710,677,39310,532,13110,395,69210,237,31710,123,9289,871,5919,621,5919,416,0559,317,9618,149,470008,720,5570007,406,7856,386,8086,331,2346,463,4975,642,6895,537,4335,485,5345,440,9775,371,5485,279,0815,231,1095,157,8135,084,4884,888,9004,809,5004,164,1004,128,8004,002,1003,926,2003,831,6003,805,4003,691,9003,628,3003,566,0003,537,4003,420,7003,370,5003,335,4002,940,0002,851,1002,803,2002,739,8002,703,4002,620,9002,576,0002,519,6002,506,4002,401,9002,242,0002,212,8002,157,6002,123,6002,088,7002,052,4002,011,7001,989,8001,951,0001,917,7001,881,0001,847,0001,802,4001,760,9001,722,4001,700,000001,569,3000001,452,3000001,323,3000001,213,6000
       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
3,181,570
0
0
0
2,962,493
0
0
2,719,634
2,456,952
1,706,952
1,706,675
1,704,310
1,699,517
1,249,839
1,250,067
1,250,067
1,250,381
1,250,417
1,250,692
1,250,692
1,250,692
1,204,227
1,195,510
1,195,510
1,195,069
1,195,069
1,207,572
1,207,572
1,207,250
1,207,161
1,207,336
1,207,741
1,207,764
1,208,065
1,208,065
1,208,065
1,208,043
1,208,043
1,209,841
1,312,888
1,302,000
1,313,000
1,313,000
1,313,000
1,345,000
1,345,000
1,373,000
1,373,000
1,379,000
1,379,000
1,621,000
1,571,000
1,575,000
1,575,000
1,575,000
1,576,000
1,501,000
1,499,000
1,506,000
1,504,000
1,504,000
1,511,000
1,511,000
1,511,000
1,139,000
1,139,000
1,143,000
1,143,000
1,143,000
1,143,000
1,143,000
1,143,000
1,143,000
1,143,000
1,143,000
1,143,000
1,143,0001,143,0001,143,0001,143,0001,143,0001,143,0001,143,0001,143,0001,143,0001,143,0001,139,0001,139,0001,511,0001,511,0001,511,0001,504,0001,504,0001,506,0001,499,0001,501,0001,576,0001,575,0001,575,0001,575,0001,571,0001,621,0001,379,0001,379,0001,373,0001,373,0001,345,0001,345,0001,313,0001,313,0001,313,0001,302,0001,312,8881,209,8411,208,0431,208,0431,208,0651,208,0651,208,0651,207,7641,207,7411,207,3361,207,1611,207,2501,207,5721,207,5721,195,0691,195,0691,195,5101,195,5101,204,2271,250,6921,250,6921,250,6921,250,4171,250,3811,250,0671,250,0671,249,8391,699,5171,704,3101,706,6751,706,9522,456,9522,719,634002,962,4930003,181,570000000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
4,000
0
0
0
2,000
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
000000000000000000000000000000000002,0000004,000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
22,000
0
0
0
22,100
0
0
0
22,100
0
0
0
22,200
0
0
0
22,300
22,500
22,300
22,500
22,500
22,500
22,500
22,600
22,600
22,600
22,600
22,600
22,600
22,600
22,600
22,600
22,700
22,700
22,800
22,800
22,700
22,700
22,700
22,800
22,600
22,700
22,700
22,700
22,700
22,700
22,700
22,700
22,700
22,800
24,300
24,400
24,400
24,400
24,400
24,400
0
0
0
0
0
0
0
0
23,400
307,104
300,999
311,178
3,181,570
0
0
0
2,962,493
0
0
2,719,634
2,456,952
1,706,952
1,706,675
1,704,310
1,699,517
1,249,839
1,250,067
1,250,067
1,250,381
1,250,417
1,250,692
1,250,692
1,250,692
1,204,227
1,195,510
1,195,510
1,195,069
1,195,069
1,207,572
1,207,572
1,207,250
1,207,161
1,207,336
1,207,741
1,207,764
1,208,065
1,208,065
1,208,065
1,208,043
1,208,043
1,209,841
1,312,888
12,000
1,313,000
1,313,000
1,313,000
10,000
1,345,000
1,373,000
1,373,000
9,000
1,379,000
101,000
91,000
84,000
80,000
78,000
74,000
67,000
64,000
61,000
58,000
55,000
52,000
50,000
47,000
0
0
0
0
0
0
0
0
0
0
0
0
00000000000047,00050,00052,00055,00058,00061,00064,00067,00074,00078,00080,00084,00091,000101,0001,379,0009,0001,373,0001,373,0001,345,00010,0001,313,0001,313,0001,313,00012,0001,312,8881,209,8411,208,0431,208,0431,208,0651,208,0651,208,0651,207,7641,207,7411,207,3361,207,1611,207,2501,207,5721,207,5721,195,0691,195,0691,195,5101,195,5101,204,2271,250,6921,250,6921,250,6921,250,4171,250,3811,250,0671,250,0671,249,8391,699,5171,704,3101,706,6751,706,9522,456,9522,719,634002,962,4930003,181,570311,178300,999307,10423,4000000000024,40024,40024,40024,40024,40024,30022,80022,70022,70022,70022,70022,70022,70022,70022,70022,60022,80022,70022,70022,70022,80022,80022,70022,70022,60022,60022,60022,60022,60022,60022,60022,60022,60022,50022,50022,50022,50022,30022,50022,30000022,20000022,10000022,10000022,0000
       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
0
0
0
0
0
0
0
0
0
0
0
3,909,087
0
0
0
3,765,277
0
0
3,532,956
3,303,809
2,556,815
2,570,834
2,540,837
2,822,360
2,384,257
10,395,692
2,441,506
2,429,680
2,452,345
2,453,289
2,483,360
2,486,901
2,402,143
2,390,791
2,411,965
2,506,690
2,507,445
2,572,757
2,576,751
2,634,585
2,635,924
2,654,977
2,651,849
2,274,784
2,258,400
2,273,715
2,290,563
2,569,883
2,548,881
2,597,949
2,757,686
2,651,000
2,681,000
2,698,000
2,611,000
2,706,000
2,715,000
2,767,000
2,820,000
2,516,000
1,143,000
1,139,000
1,355,000
1,374,000
1,379,000
1,550,000
1,529,000
1,494,000
1,493,000
1,503,000
1,501,000
1,496,000
1,493,000
1,513,000
1,505,000
2,206,000
2,213,000
2,220,000
1,520,000
1,369,000
1,370,000
1,373,000
1,377,000
0
0
0
0
00001,377,0001,373,0001,370,0001,369,0001,520,0002,220,0002,213,0002,206,0001,505,0001,513,0001,493,0001,496,0001,501,0001,503,0001,493,0001,494,0001,529,0001,550,0001,379,0001,374,0001,355,0001,139,0001,143,0002,516,0002,820,0002,767,0002,715,0002,706,0002,611,0002,698,0002,681,0002,651,0002,757,6862,597,9492,548,8812,569,8832,290,5632,273,7152,258,4002,274,7842,651,8492,654,9772,635,9242,634,5852,576,7512,572,7572,507,4452,506,6902,411,9652,390,7912,402,1432,486,9012,483,3602,453,2892,452,3452,429,6802,441,50610,395,6922,384,2572,822,3602,540,8372,570,8342,556,8153,303,8093,532,956003,765,2770003,909,087000000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
0
1,018,500
0
0
0
1,108,700
0
0
0
1,188,700
0
0
0
1,274,700
0
0
1,318,600
1,378,400
1,402,800
1,439,800
1,482,900
1,522,800
1,501,700
1,520,400
1,543,600
1,565,100
1,574,100
1,611,700
1,629,200
1,696,700
1,904,100
1,968,200
2,174,400
2,273,800
2,242,600
2,270,300
2,299,000
2,371,600
2,384,100
2,419,600
2,473,800
2,483,900
2,902,200
2,776,300
2,814,800
2,875,300
2,895,700
2,958,000
2,992,700
3,074,200
3,126,800
3,202,800
3,268,900
3,372,000
3,408,800
4,045,400
4,084,000
4,223,597
4,279,925
4,358,292
4,316,796
4,412,428
4,460,312
4,527,039
4,561,666
4,799,666
5,857,042
5,697,192
5,757,332
9,037,758
0
0
0
7,186,619
0
0
7,784,040
8,363,162
8,454,013
8,419,220
8,589,601
9,101,110
9,242,346
9,257,286
9,353,900
9,447,235
9,537,071
9,729,650
9,847,922
9,947,501
9,978,153
10,184,749
10,275,543
10,536,007
9,832,303
10,086,786
10,150,195
10,273,988
10,259,554
10,405,251
10,595,514
10,341,729
10,473,734
10,553,321
10,795,995
11,215,365
11,270,593
11,678,942
11,939,721
12,192,000
12,335,000
12,553,000
12,733,000
13,264,000
13,323,000
13,582,000
13,843,000
14,097,000
14,277,000
14,735,000
15,020,000
15,359,000
15,532,000
15,827,000
16,048,000
16,561,000
17,303,000
17,671,000
17,882,000
18,312,000
17,942,000
18,262,000
18,467,000
18,777,000
18,234,000
19,004,000
19,368,000
20,094,000
18,739,000
19,795,000
19,921,000
20,501,000
21,079,000
21,063,000
21,428,000
21,428,00021,063,00021,079,00020,501,00019,921,00019,795,00018,739,00020,094,00019,368,00019,004,00018,234,00018,777,00018,467,00018,262,00017,942,00018,312,00017,882,00017,671,00017,303,00016,561,00016,048,00015,827,00015,532,00015,359,00015,020,00014,735,00014,277,00014,097,00013,843,00013,582,00013,323,00013,264,00012,733,00012,553,00012,335,00012,192,00011,939,72111,678,94211,270,59311,215,36510,795,99510,553,32110,473,73410,341,72910,595,51410,405,25110,259,55410,273,98810,150,19510,086,7869,832,30310,536,00710,275,54310,184,7499,978,1539,947,5019,847,9229,729,6509,537,0719,447,2359,353,9009,257,2869,242,3469,101,1108,589,6018,419,2208,454,0138,363,1627,784,040007,186,6190009,037,7585,757,3325,697,1925,857,0424,799,6664,561,6664,527,0394,460,3124,412,4284,316,7964,358,2924,279,9254,223,5974,084,0004,045,4003,408,8003,372,0003,268,9003,202,8003,126,8003,074,2002,992,7002,958,0002,895,7002,875,3002,814,8002,776,3002,902,2002,483,9002,473,8002,419,6002,384,1002,371,6002,299,0002,270,3002,242,6002,273,8002,174,4001,968,2001,904,1001,696,7001,629,2001,611,7001,574,1001,565,1001,543,6001,520,4001,501,7001,522,8001,482,9001,439,8001,402,8001,378,4001,318,600001,274,7000001,188,7000001,108,7000001,018,5000
   > Total Current Liabilities 
0
107,300
0
0
0
165,200
0
0
0
186,200
0
0
0
194,200
0
0
228,700
244,900
253,000
271,000
308,500
342,900
243,200
225,900
239,700
215,400
201,900
200,500
282,400
325,700
277,300
253,100
339,000
302,400
234,200
236,400
268,200
276,800
296,500
312,100
300,000
321,100
620,400
419,000
291,900
335,000
330,000
318,900
328,200
306,500
339,300
386,100
248,900
301,300
325,900
400,700
397,100
491,708
482,532
582,063
627,378
774,051
666,648
765,924
788,934
824,734
868,074
868,536
801,033
2,496,314
0
0
0
1,363,662
0
0
719,589
774,489
871,474
741,239
937,490
1,104,760
1,169,208
792,787
600,631
607,392
661,089
753,437
741,424
774,506
1,134,880
1,327,646
1,380,014
1,489,105
743,689
1,017,964
1,005,874
994,832
958,332
1,049,306
1,141,473
1,235,533
1,197,699
1,234,911
1,058,935
1,240,998
1,227,548
1,512,188
1,165,387
1,533,000
1,614,000
1,740,000
1,928,000
2,392,000
2,418,000
2,661,000
1,747,000
2,325,000
2,539,000
2,951,000
1,748,000
2,094,000
2,156,000
1,317,000
1,488,000
2,045,000
2,767,000
2,113,000
2,260,000
2,881,000
2,451,000
1,710,000
1,844,000
2,141,000
1,648,000
1,728,000
2,130,000
2,811,000
1,892,000
1,764,000
1,743,000
2,151,000
1,857,000
1,825,000
2,132,000
2,132,0001,825,0001,857,0002,151,0001,743,0001,764,0001,892,0002,811,0002,130,0001,728,0001,648,0002,141,0001,844,0001,710,0002,451,0002,881,0002,260,0002,113,0002,767,0002,045,0001,488,0001,317,0002,156,0002,094,0001,748,0002,951,0002,539,0002,325,0001,747,0002,661,0002,418,0002,392,0001,928,0001,740,0001,614,0001,533,0001,165,3871,512,1881,227,5481,240,9981,058,9351,234,9111,197,6991,235,5331,141,4731,049,306958,332994,8321,005,8741,017,964743,6891,489,1051,380,0141,327,6461,134,880774,506741,424753,437661,089607,392600,631792,7871,169,2081,104,760937,490741,239871,474774,489719,589001,363,6620002,496,314801,033868,536868,074824,734788,934765,924666,648774,051627,378582,063482,532491,708397,100400,700325,900301,300248,900386,100339,300306,500328,200318,900330,000335,000291,900419,000620,400321,100300,000312,100296,500276,800268,200236,400234,200302,400339,000253,100277,300325,700282,400200,500201,900215,400239,700225,900243,200342,900308,500271,000253,000244,900228,70000194,200000186,200000165,200000107,3000
       Short-term Debt 
0
46,100
0
0
0
76,300
0
0
0
96,000
0
0
0
107,300
0
0
130,700
138,100
152,700
168,300
209,700
241,200
147,900
129,700
143,500
113,900
105,400
108,700
188,600
226,300
179,900
157,400
234,900
199,000
129,300
120,400
153,200
156,400
177,900
189,000
173,200
192,900
492,600
295,500
162,100
204,500
193,800
192,500
191,200
159,900
191,500
251,500
103,500
141,900
157,400
209,700
180,400
278,219
286,367
397,932
431,685
573,574
457,351
558,658
527,217
580,170
586,910
534,320
482,467
0
0
0
0
1,007,128
0
0
0
316,969
458,325
323,952
423,021
654,832
707,591
366,108
130,881
173,565
194,920
309,825
225,825
274,459
335,652
458,379
417,947
543,908
177,338
482,261
332,823
385,904
449,710
580,326
503,096
644,481
653,128
717,468
369,560
511,091
605,680
882,944
401,967
682,000
893,000
1,004,000
1,004,000
1,423,000
1,554,000
1,803,000
790,000
1,227,000
1,604,000
2,013,000
827,000
1,035,000
1,269,000
422,000
503,000
814,000
1,690,000
989,000
1,111,000
1,611,000
1,426,000
655,000
732,000
641,000
378,000
598,000
899,000
1,456,000
727,000
579,000
492,000
654,000
557,000
581,000
800,000
800,000581,000557,000654,000492,000579,000727,0001,456,000899,000598,000378,000641,000732,000655,0001,426,0001,611,0001,111,000989,0001,690,000814,000503,000422,0001,269,0001,035,000827,0002,013,0001,604,0001,227,000790,0001,803,0001,554,0001,423,0001,004,0001,004,000893,000682,000401,967882,944605,680511,091369,560717,468653,128644,481503,096580,326449,710385,904332,823482,261177,338543,908417,947458,379335,652274,459225,825309,825194,920173,565130,881366,108707,591654,832423,021323,952458,325316,9690001,007,1280000482,467534,320586,910580,170527,217558,658457,351573,574431,685397,932286,367278,219180,400209,700157,400141,900103,500251,500191,500159,900191,200192,500193,800204,500162,100295,500492,600192,900173,200189,000177,900156,400153,200120,400129,300199,000234,900157,400179,900226,300188,600108,700105,400113,900143,500129,700147,900241,200209,700168,300152,700138,100130,70000107,30000096,00000076,30000046,1000
       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
61,000
0
0
0
54,000
893,000
1,004,000
1,004,000
574,000
1,554,000
7,462,000
687,000
322,000
421,000
367,000
263,000
85,000
1,269,000
422,000
503,000
814,000
1,690,000
989,000
1,111,000
1,611,000
1,426,000
655,000
732,000
641,000
378,000
598,000
899,000
1,456,000
727,000
579,000
492,000
654,000
557,000
575,000
800,000
800,000575,000557,000654,000492,000579,000727,0001,456,000899,000598,000378,000641,000732,000655,0001,426,0001,611,0001,111,000989,0001,690,000814,000503,000422,0001,269,00085,000263,000367,000421,000322,000687,0007,462,0001,554,000574,0001,004,0001,004,000893,00054,00000061,000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
21,400
42,600
31,700
35,700
24,600
32,900
22,700
22,200
21,000
28,700
20,600
20,600
19,500
27,100
17,200
16,800
19,000
31,600
23,000
27,200
24,600
43,600
29,400
41,500
32,100
43,300
20,300
22,700
25,700
36,800
23,300
27,300
28,500
42,800
26,900
27,500
29,800
56,700
33,800
50,900
49,100
67,064
40,498
37,851
40,611
52,447
34,283
37,735
46,344
67,996
45,657
61,303
48,567
133,477
0
0
0
140,691
0
0
124,171
168,886
119,209
137,303
160,518
149,795
115,066
123,116
119,271
138,609
116,843
147,573
166,388
199,240
132,725
159,024
190,556
243,709
162,414
183,908
202,283
279,613
166,723
178,418
209,768
264,589
183,839
192,441
260,713
285,800
203,409
283,570
281,291
126,000
116,000
148,000
135,000
154,000
108,000
134,000
144,000
195,000
133,000
139,000
141,000
175,000
130,000
140,000
149,000
203,000
152,000
169,000
162,000
189,000
134,000
146,000
175,000
235,000
175,000
196,000
220,000
254,000
193,000
246,000
228,000
294,000
231,000
215,000
259,000
259,000215,000231,000294,000228,000246,000193,000254,000220,000196,000175,000235,000175,000146,000134,000189,000162,000169,000152,000203,000149,000140,000130,000175,000141,000139,000133,000195,000144,000134,000108,000154,000135,000148,000116,000126,000281,291283,570203,409285,800260,713192,441183,839264,589209,768178,418166,723279,613202,283183,908162,414243,709190,556159,024132,725199,240166,388147,573116,843138,609119,271123,116115,066149,795160,518137,303119,209168,886124,17100140,691000133,47748,56761,30345,65767,99646,34437,73534,28352,44740,61137,85140,49867,06449,10050,90033,80056,70029,80027,50026,90042,80028,50027,30023,30036,80025,70022,70020,30043,30032,10041,50029,40043,60024,60027,20023,00031,60019,00016,80017,20027,10019,50020,60020,60028,70021,00022,20022,70032,90024,60035,70031,70042,60021,4000000000000000000
       Other Current Liabilities 
0
61,200
0
0
0
88,900
0
0
0
90,200
0
0
0
86,900
0
0
76,600
64,200
68,600
67,000
74,200
68,800
72,600
74,000
75,200
72,800
75,900
71,200
74,300
72,300
80,200
78,900
85,100
100
81,900
88,800
90,400
76,800
89,200
81,600
100
200
107,500
100,800
104,100
100
100
99,100
108,500
100
120,900
107,100
200
102,700
134,700
200
200
146,425
155,667
146,280
155,082
148,030
175,014
169,531
215,373
176,568
235,507
272,913
269,999
249,003
0
0
0
215,843
0
0
235,583
288,634
293,940
279,984
353,951
204,490
185,016
187,040
469,750
154,397
466,169
181,136
189,090
143,205
497,590
603,612
620,365
505,994
241,763
255,267
321,024
-1,141,838
508,622
198,600
281,050
-1,495,625
212,948
231,878
284,655
357,506
267,811
629,244
338,755
-1,585,000
83,000
111,000
118,000
-1,781,000
135,000
125,000
151,000
-648,000
159,000
152,000
169,000
-834,000
204,000
177,000
172,000
-865,000
294,000
295,000
317,000
-1,032,000
251,000
249,000
241,000
-1,156,000
1,075,000
-1,496,000
-1,361,000
-1,336,000
887,000
208,000
212,000
1,136,000
980,000
921,000
899,000
899,000921,000980,0001,136,000212,000208,000887,000-1,336,000-1,361,000-1,496,0001,075,000-1,156,000241,000249,000251,000-1,032,000317,000295,000294,000-865,000172,000177,000204,000-834,000169,000152,000159,000-648,000151,000125,000135,000-1,781,000118,000111,00083,000-1,585,000338,755629,244267,811357,506284,655231,878212,948-1,495,625281,050198,600508,622-1,141,838321,024255,267241,763505,994620,365603,612497,590143,205189,090181,136466,169154,397469,750187,040185,016204,490353,951279,984293,940288,634235,58300215,843000249,003269,999272,913235,507176,568215,373169,531175,014148,030155,082146,280155,667146,425200200134,700102,700200107,100120,900100108,50099,100100100104,100100,800107,50020010081,60089,20076,80090,40088,80081,90010085,10078,90080,20072,30074,30071,20075,90072,80075,20074,00072,60068,80074,20067,00068,60064,20076,6000086,90000090,20000088,90000061,2000
   > Long-term Liabilities 
0
644,300
0
0
0
649,500
0
0
0
707,800
0
0
0
773,600
0
0
832,700
871,300
887,100
903,600
907,800
913,200
993,900
1,026,400
1,032,200
1,074,900
1,094,700
1,128,700
1,059,800
1,083,700
1,258,600
1,343,200
1,403,200
1,536,200
1,611,700
1,628,200
1,616,500
1,678,000
1,672,000
1,689,300
1,751,500
1,778,400
1,895,000
1,966,500
2,124,700
2,135,300
2,158,700
2,226,900
2,243,100
2,324,400
2,336,600
2,361,100
2,556,000
2,590,300
2,596,500
2,994,800
3,024,500
3,044,142
3,093,764
3,049,446
2,976,800
2,916,606
3,060,448
3,019,710
3,023,856
3,213,101
4,183,950
4,028,277
4,133,698
0
0
0
0
3,679,807
0
0
0
5,313,755
4,642,315
201,546
201,829
5,329,650
8,073,138
8,464,499
8,753,269
8,839,843
8,875,982
8,976,213
9,106,498
9,172,995
8,843,273
8,857,103
8,895,529
9,046,902
9,088,614
9,068,822
9,144,321
9,279,156
9,301,222
9,355,945
9,454,041
9,106,196
9,276,035
9,318,410
9,737,060
9,974,367
10,043,045
10,166,754
10,774,334
10,659,000
10,721,000
10,813,000
10,805,000
10,872,000
10,905,000
10,921,000
12,096,000
11,772,000
11,738,000
11,784,000
13,272,000
13,265,000
13,376,000
14,510,000
14,560,000
14,516,000
14,536,000
15,558,000
15,622,000
15,431,000
15,491,000
16,552,000
16,623,000
16,636,000
16,586,000
17,276,000
17,238,000
17,283,000
16,847,000
18,031,000
18,178,000
18,350,000
19,222,000
19,238,000
19,296,000
19,296,00019,238,00019,222,00018,350,00018,178,00018,031,00016,847,00017,283,00017,238,00017,276,00016,586,00016,636,00016,623,00016,552,00015,491,00015,431,00015,622,00015,558,00014,536,00014,516,00014,560,00014,510,00013,376,00013,265,00013,272,00011,784,00011,738,00011,772,00012,096,00010,921,00010,905,00010,872,00010,805,00010,813,00010,721,00010,659,00010,774,33410,166,75410,043,0459,974,3679,737,0609,318,4109,276,0359,106,1969,454,0419,355,9459,301,2229,279,1569,144,3219,068,8229,088,6149,046,9028,895,5298,857,1038,843,2739,172,9959,106,4988,976,2138,875,9828,839,8438,753,2698,464,4998,073,1385,329,650201,829201,5464,642,3155,313,7550003,679,80700004,133,6984,028,2774,183,9503,213,1013,023,8563,019,7103,060,4482,916,6062,976,8003,049,4463,093,7643,044,1423,024,5002,994,8002,596,5002,590,3002,556,0002,361,1002,336,6002,324,4002,243,1002,226,9002,158,7002,135,3002,124,7001,966,5001,895,0001,778,4001,751,5001,689,3001,672,0001,678,0001,616,5001,628,2001,611,7001,536,2001,403,2001,343,2001,258,6001,083,7001,059,8001,128,7001,094,7001,074,9001,032,2001,026,400993,900913,200907,800903,600887,100871,300832,70000773,600000707,800000649,500000644,3000
       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
5,921,467
5,988,695
6,021,480
5,771,026
5,759,044
5,756,487
5,726,917
5,734,696
5,580,902
5,562,992
5,570,246
5,564,223
5,559,489
5,546,561
5,588,610
5,579,606
5,587,667
5,909,475
5,432,744
5,428,901
5,433,239
5,940,615
5,862,000
5,850,000
5,850,000
5,842,000
5,749,000
5,744,000
5,650,000
6,672,000
6,490,000
6,396,000
6,345,000
7,570,000
7,569,000
7,562,000
8,642,000
8,640,000
8,639,000
8,621,000
9,589,000
9,580,000
9,329,000
9,325,000
10,343,000
10,349,000
10,341,000
10,347,000
11,023,000
10,943,000
10,926,000
10,485,000
11,607,000
11,701,000
0
0
0
0
000011,701,00011,607,00010,485,00010,926,00010,943,00011,023,00010,347,00010,341,00010,349,00010,343,0009,325,0009,329,0009,580,0009,589,0008,621,0008,639,0008,640,0008,642,0007,562,0007,569,0007,570,0006,345,0006,396,0006,490,0006,672,0005,650,0005,744,0005,749,0005,842,0005,850,0005,850,0005,862,0005,940,6155,433,2395,428,9015,432,7445,909,4755,587,6675,579,6065,588,6105,546,5615,559,4895,564,2235,570,2465,562,9925,580,9025,734,6965,726,9175,756,4875,759,0445,771,0266,021,4805,988,6955,921,467000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
1,178,687
0
0
0
1,352,373
0
0
1,392,860
1,421,170
1,402,865
1,397,874
1,349,594
1,721,262
1,713,033
1,724,623
1,725,258
1,670,170
1,659,029
1,644,203
1,619,108
1,598,913
1,358,306
1,337,505
1,295,051
1,400,846
1,384,051
1,394,786
1,383,412
1,574,588
1,550,278
1,483,121
1,475,384
984,938
980,751
977,380
969,372
1,305,497
1,294,231
1,312,206
1,306,914
1,330,000
1,339,000
1,312,000
1,207,000
1,276,000
1,275,000
1,278,000
1,266,000
2,425,000
5,335,000
5,432,000
5,695,000
5,689,000
5,707,000
5,765,000
5,820,000
5,783,000
5,824,000
5,881,000
5,955,000
6,017,000
6,079,000
6,127,000
6,190,000
6,212,000
6,158,000
6,171,000
6,217,000
6,284,000
6,290,000
0
6,403,000
0
0
0
0
00006,403,00006,290,0006,284,0006,217,0006,171,0006,158,0006,212,0006,190,0006,127,0006,079,0006,017,0005,955,0005,881,0005,824,0005,783,0005,820,0005,765,0005,707,0005,689,0005,695,0005,432,0005,335,0002,425,0001,266,0001,278,0001,275,0001,276,0001,207,0001,312,0001,339,0001,330,0001,306,9141,312,2061,294,2311,305,497969,372977,380980,751984,9381,475,3841,483,1211,550,2781,574,5881,383,4121,394,7861,384,0511,400,8461,295,0511,337,5051,358,3061,598,9131,619,1081,644,2031,659,0291,670,1701,725,2581,724,6231,713,0331,721,2621,349,5941,397,8741,402,8651,421,1701,392,860001,352,3730001,178,687000000000000000000000000000000000000000000000000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,000,776
1,081,708
1,124,078
1,167,020
1,194,052
1,265,367
1,318,224
1,361,378
1,462,869
1,563,029
1,499,062
1,545,941
1,666,854
1,771,113
1,848,496
2,023,732
2,053,194
2,143,861
2,145,753
2,224,357
2,308,408
2,399,857
2,334,000
0
0
0
1,289,000
0
0
0
1,061,000
1,062,000
1,069,000
1,086,000
1,156,000
1,161,000
1,180,000
1,178,000
1,128,000
1,132,000
1,144,000
1,144,000
1,127,000
1,127,000
1,145,000
1,128,000
1,051,000
1,049,000
1,053,000
1,075,000
990,000
1,004,000
0
1,039,000
0
0
0
0
00001,039,00001,004,000990,0001,075,0001,053,0001,049,0001,051,0001,128,0001,145,0001,127,0001,127,0001,144,0001,144,0001,132,0001,128,0001,178,0001,180,0001,161,0001,156,0001,086,0001,069,0001,062,0001,061,0000001,289,0000002,334,0002,399,8572,308,4082,224,3572,145,7532,143,8612,053,1942,023,7321,848,4961,771,1131,666,8541,545,9411,499,0621,563,0291,462,8691,361,3781,318,2241,265,3671,194,0521,167,0201,124,0781,081,7081,000,776000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
364,500
0
0
0
389,300
0
0
0
426,900
0
0
0
462,400
0
0
539,400
537,900
539,800
547,100
560,100
569,800
615,100
633,800
654,400
675,400
684,600
699,000
714,400
719,100
720,600
736,800
755,400
720,200
763,800
790,800
818,900
835,100
844,700
869,400
900,600
919,200
937,400
1,113,600
1,142,300
1,156,900
1,165,800
1,190,600
1,223,500
1,240,100
1,251,200
1,279,000
1,316,600
1,336,300
1,341,300
1,646,600
1,694,000
1,728,609
1,750,813
1,745,809
1,758,158
1,722,370
1,688,925
1,762,539
1,797,009
1,807,433
1,786,041
1,827,740
1,857,240
2,809,287
0
0
0
5,596,440
0
0
4,515,136
4,570,910
3,813,991
4,107,462
4,191,131
4,130,708
3,664,898
3,932,763
3,991,809
4,005,416
4,003,491
4,043,866
4,135,753
4,132,272
4,150,654
4,162,467
4,263,190
4,240,384
4,255,436
4,325,975
4,449,340
4,444,988
4,509,662
4,572,126
4,632,932
4,727,804
4,801,087
4,873,126
4,919,652
4,915,591
4,992,938
5,053,390
5,165,452
5,049,000
5,082,000
5,153,000
5,238,000
5,218,000
5,287,000
5,384,000
5,518,000
5,385,000
5,451,000
5,736,000
5,860,000
5,864,000
5,932,000
6,027,000
6,190,000
6,121,000
6,243,000
6,338,000
6,512,000
6,454,000
6,583,000
6,690,000
6,866,000
7,298,000
7,460,000
7,570,000
7,758,000
7,693,000
9,547,000
9,701,000
9,897,000
9,797,000
10,007,000
10,152,000
10,362,000
10,362,00010,152,00010,007,0009,797,0009,897,0009,701,0009,547,0007,693,0007,758,0007,570,0007,460,0007,298,0006,866,0006,690,0006,583,0006,454,0006,512,0006,338,0006,243,0006,121,0006,190,0006,027,0005,932,0005,864,0005,860,0005,736,0005,451,0005,385,0005,518,0005,384,0005,287,0005,218,0005,238,0005,153,0005,082,0005,049,0005,165,4525,053,3904,992,9384,915,5914,919,6524,873,1264,801,0874,727,8044,632,9324,572,1264,509,6624,444,9884,449,3404,325,9754,255,4364,240,3844,263,1904,162,4674,150,6544,132,2724,135,7534,043,8664,003,4914,005,4163,991,8093,932,7633,664,8984,130,7084,191,1314,107,4623,813,9914,570,9104,515,136005,596,4400002,809,2871,857,2401,827,7401,786,0411,807,4331,797,0091,762,5391,688,9251,722,3701,758,1581,745,8091,750,8131,728,6091,694,0001,646,6001,341,3001,336,3001,316,6001,279,0001,251,2001,240,1001,223,5001,190,6001,165,8001,156,9001,142,3001,113,600937,400919,200900,600869,400844,700835,100818,900790,800763,800720,200755,400736,800720,600719,100714,400699,000684,600675,400654,400633,800615,100569,800560,100547,100539,800537,900539,40000462,400000426,900000389,300000364,5000
   Common Stock
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
39,100
39,300
39,900
40,400
40,800
41,200
41,600
42,000
42,400
42,900
97,200
97,700
98,000
98,500
99,000
99,300
99,600
100,000
100,400
100,800
101,100
101,600
120,800
121,200
121,630
122,331
122,764
123,122
123,525
123,952
124,468
125,008
125,020
125,060
125,078
125,108
1,600
0
0
0
1,600
0
0
1,600
1,600
3,809,423
1,600
1,600
1,600
1,600
1,746
1,746
1,746
1,747
1,747
1,749
1,750
1,753
1,754
1,755
1,757
1,762
1,763
1,767
1,770
1,777
1,779
1,781
1,784
1,790
1,791
1,793
1,795
1,799
1,801
1,807
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,000