Atlantica Sustainable Infrastructure PLC
Buy, Hold or Sell?
Let's analyze Atlantica together
I guess you are interested in Atlantica Sustainable Infrastructure PLC. 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 Atlantica Sustainable Infrastructure PLC. 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 Atlantica Sustainable Infrastructure PLC
I send you an email if I find something interesting about Atlantica Sustainable Infrastructure PLC.
1. Quick Overview
1.1. Quick analysis of Atlantica (30 sec.)
1.2. What can you expect buying and holding a share of Atlantica? (30 sec.)
How much money do you get?
What is your share worth?
+ What do you gain per year?
2. Detailed Analysis
2.1. Valuation of Atlantica (5 min.)
2.2. Growth of Atlantica (5 min.)
2.3. Financial Health of Atlantica (5 min.)
3. Summary and Key Metrics
3.1. What can you expect buying and holding a share of Atlantica?
Welcome investor! Atlantica's management wants to use your money to grow the business. In return you get a share of Atlantica.
First you should know what it really means to hold a share of Atlantica. And how you can make/lose money.
Speculation
The Price per Share of Atlantica is $21.96. 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 Atlantica.
- 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 Atlantica, 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 $12.15. Based on the TTM, the Book Value Change Per Share is $-0.50 per quarter. Based on the YOY, the Book Value Change Per Share is $-0.35 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 $0.33 per quarter.
How much money are you going to get?
MRQ | TTM | YOY | 5Y | 10Y | ||||||
---|---|---|---|---|---|---|---|---|---|---|
$ | % of Price per Share | $ | % of Price per Share | $ | % of Price per Share | $ | % of Price per Share | $ | % of Price per Share | |
Usd Eps | 0.14 | 0.6% | 0.11 | 0.5% | 0.14 | 0.7% | 0.04 | 0.2% | -0.03 | -0.2% |
Usd Book Value Change Per Share | -0.32 | -1.5% | -0.50 | -2.3% | -0.35 | -1.6% | -0.12 | -0.6% | -0.10 | -0.5% |
Usd Dividend Per Share | 0.00 | 0.0% | 0.33 | 1.5% | 0.44 | 2.0% | 0.39 | 1.8% | 29.81 | 135.7% |
Usd Total Gains Per Share | -0.32 | -1.5% | -0.17 | -0.8% | 0.09 | 0.4% | 0.27 | 1.2% | 29.70 | 135.3% |
Usd Price Per Share | 21.98 | - | 20.98 | - | 24.50 | - | 28.20 | - | 24.91 | - |
Price to Earnings Ratio | 39.25 | - | -6.08 | - | 72.80 | - | 33.46 | - | 17.10 | - |
Price-to-Total Gains Ratio | -68.95 | - | 460.19 | - | 66.62 | - | 166.03 | - | -19.24 | - |
Price to Book Ratio | 1.81 | - | 1.67 | - | 1.68 | - | 1.95 | - | 1.63 | - |
Price-to-Total Gains Ratio | -68.95 | - | 460.19 | - | 66.62 | - | 166.03 | - | -19.24 | - |
When do you get the money?
Usd Investment | |
---|---|
Usd Price Per Share | 21.96 |
Number of shares | 45 |
Gains per Quarter | Trailing 12 Months | 5 Year |
---|---|---|
Usd Dividend Per Share | 0.33 | 0.39 |
Usd Book Value Change Per Share | -0.50 | -0.12 |
Usd Total Gains Per Share | -0.17 | 0.27 |
Gains per Quarter (45 shares) | -7.65 | 12.02 |
Gains per Year (45 shares) | -30.60 | 48.10 |
Years | Return on Investment (TTM) | Return on Investment (5Y) | ||||
---|---|---|---|---|---|---|
Dividend | Book Value gain | Total gains | Dividend | Book Value gain | Total gains | |
Broker costs | - | - | -10 | - | - | -10 |
1 | 59 | -89 | -41 | 70 | -22 | 38 |
2 | 118 | -179 | -72 | 140 | -44 | 86 |
3 | 176 | -268 | -103 | 211 | -66 | 134 |
4 | 235 | -358 | -134 | 281 | -88 | 182 |
5 | 294 | -447 | -165 | 351 | -110 | 230 |
6 | 353 | -537 | -196 | 421 | -133 | 278 |
7 | 412 | -626 | -227 | 491 | -155 | 326 |
8 | 471 | -715 | -258 | 562 | -177 | 374 |
9 | 529 | -805 | -289 | 632 | -199 | 422 |
10 | 588 | -894 | -320 | 702 | -221 | 470 |
How sure are you?
Based on the past periods, how sure are you to get value out of your investment.
Linear %
Trailing 12 Months | 3Y | 5 Year | 10 Year | ALLTIME | ||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
% | % | % | % | % | ||||||||||||||||
Earnings Per Share | 3.0 | 1.0 | 0.0 | 75.0% | 8.0 | 4.0 | 0.0 | 66.7% | 12.0 | 8.0 | 0.0 | 60.0% | 22.0 | 18.0 | 0.0 | 55.0% | 27.0 | 21.0 | 0.0 | 56.3% |
Book Value Change Per Share | 1.0 | 3.0 | 0.0 | 25.0% | 3.0 | 9.0 | 0.0 | 25.0% | 7.0 | 13.0 | 0.0 | 35.0% | 13.0 | 27.0 | 0.0 | 32.5% | 17.0 | 28.0 | 3.0 | 35.4% |
Dividend per Share | 3.0 | 0.0 | 1.0 | 75.0% | 11.0 | 0.0 | 1.0 | 91.7% | 19.0 | 0.0 | 1.0 | 95.0% | 33.0 | 0.0 | 7.0 | 82.5% | 34.0 | 0.0 | 14.0 | 70.8% |
Total Gains per Share | 2.0 | 2.0 | 0.0 | 50.0% | 9.0 | 3.0 | 0.0 | 75.0% | 15.0 | 5.0 | 0.0 | 75.0% | 24.0 | 16.0 | 0.0 | 60.0% | 28.0 | 17.0 | 3.0 | 58.3% |
3.2. Key Performance Indicators
The key performance indicators of Atlantica Sustainable Infrastructure PLC compared to the Most Recent Quarter (MRQ).
End of day | +/- | Most Recent Quarter | Trailing 12 Months | +/- | Year-Over-Year | +/- | 5 Year | +/- | 10 Year | +/- | |
---|---|---|---|---|---|---|---|---|---|---|---|
Book Value Change Per Share | - | - | -0.319 | -0.497 | +56% | -0.350 | +10% | -0.123 | -61% | -0.103 | -68% |
Book Value Per Share | - | - | 12.153 | 12.591 | -3% | 14.561 | -17% | 14.370 | -15% | 15.511 | -22% |
Current Ratio | - | - | 1.250 | 1.373 | -9% | 1.895 | -34% | 1.705 | -27% | 1.629 | -23% |
Debt To Asset Ratio | - | - | 0.832 | 0.826 | +1% | 0.808 | +3% | 0.820 | +1% | 0.815 | +2% |
Debt To Equity Ratio | - | - | 5.529 | 5.300 | +4% | 4.717 | +17% | 5.166 | +7% | 4.900 | +13% |
Dividend Per Share | - | - | - | 0.327 | -100% | 0.436 | -100% | 0.390 | -100% | 29.807 | -100% |
Enterprise Value | - | - | -3901713372.000 | -4016754093.000 | +3% | -3618289001.855 | -7% | -3545526259.971 | -9% | -4269633732.486 | +9% |
Eps | - | - | 0.140 | 0.114 | +22% | 0.144 | -3% | 0.040 | +247% | -0.034 | +124% |
Ev To Ebitda Ratio | - | - | -3.783 | -4.645 | +23% | -4.967 | +31% | -4.525 | +20% | -4.885 | +29% |
Ev To Sales Ratio | - | - | -2.807 | -3.283 | +17% | -3.296 | +17% | -3.226 | +15% | -4.324 | +54% |
Free Cash Flow Per Share | - | - | 1.053 | 0.395 | +166% | 0.755 | +39% | 0.857 | +23% | 0.796 | +32% |
Free Cash Flow To Equity Per Share | - | - | 0.540 | -0.316 | +158% | -0.468 | +187% | 0.066 | +723% | 0.387 | +39% |
Gross Profit Margin | - | - | 1.000 | 1.853 | -46% | 1.000 | 0% | 1.171 | -15% | 1.085 | -8% |
Intrinsic Value_10Y_max | - | - | 36.070 | - | - | - | - | - | - | - | - |
Intrinsic Value_10Y_min | - | - | -5.654 | - | - | - | - | - | - | - | - |
Intrinsic Value_1Y_max | - | - | 3.249 | - | - | - | - | - | - | - | - |
Intrinsic Value_1Y_min | - | - | 2.486 | - | - | - | - | - | - | - | - |
Intrinsic Value_3Y_max | - | - | 10.042 | - | - | - | - | - | - | - | - |
Intrinsic Value_3Y_min | - | - | 4.869 | - | - | - | - | - | - | - | - |
Intrinsic Value_5Y_max | - | - | 17.169 | - | - | - | - | - | - | - | - |
Intrinsic Value_5Y_min | - | - | 4.385 | - | - | - | - | - | - | - | - |
Market Cap | 2551093200.000 | -2% | 2612951628.000 | 2492591407.000 | +5% | 2898188748.145 | -10% | 3301400290.029 | -21% | 2906410717.515 | -10% |
Net Profit Margin | - | - | 0.048 | 0.039 | +23% | 0.036 | +33% | 0.006 | +758% | -0.037 | +178% |
Operating Margin | - | - | 0.410 | 0.361 | +14% | 0.328 | +25% | 0.337 | +22% | 0.372 | +10% |
Operating Ratio | - | - | 0.626 | 0.473 | +32% | 0.855 | -27% | 0.725 | -14% | 0.635 | -1% |
Pb Ratio | 1.807 | 0% | 1.809 | 1.669 | +8% | 1.679 | +8% | 1.949 | -7% | 1.628 | +11% |
Pe Ratio | 39.214 | 0% | 39.250 | -6.084 | +116% | 72.799 | -46% | 33.464 | +17% | 17.105 | +129% |
Price Per Share | 21.960 | 0% | 21.980 | 20.978 | +5% | 24.500 | -10% | 28.202 | -22% | 24.910 | -12% |
Price To Free Cash Flow Ratio | 5.214 | 0% | 5.219 | 33.077 | -84% | 11.962 | -56% | 14.674 | -64% | 12.114 | -57% |
Price To Total Gains Ratio | -68.887 | +0% | -68.950 | 460.186 | -115% | 66.622 | -203% | 166.026 | -142% | -19.241 | -72% |
Quick Ratio | - | - | 1.358 | 1.512 | -10% | 2.113 | -36% | 1.884 | -28% | 1.846 | -26% |
Return On Assets | - | - | 0.002 | 0.002 | +22% | 0.001 | +45% | 0.000 | +303% | 0.000 | +118% |
Return On Equity | - | - | 0.013 | 0.010 | +26% | 0.008 | +65% | 0.003 | +318% | -0.002 | +114% |
Total Gains Per Share | - | - | -0.319 | -0.170 | -47% | 0.086 | -470% | 0.267 | -219% | 29.704 | -101% |
Usd Book Value | - | - | 1444791000.000 | 1494689249.500 | -3% | 1724862500.000 | -16% | 1684110649.900 | -14% | 1809284799.950 | -20% |
Usd Book Value Change Per Share | - | - | -0.319 | -0.497 | +56% | -0.350 | +10% | -0.123 | -61% | -0.103 | -68% |
Usd Book Value Per Share | - | - | 12.153 | 12.591 | -3% | 14.561 | -17% | 14.370 | -15% | 15.511 | -22% |
Usd Dividend Per Share | - | - | - | 0.327 | -100% | 0.436 | -100% | 0.390 | -100% | 29.807 | -100% |
Usd Enterprise Value | - | - | -3901713372.000 | -4016754093.000 | +3% | -3618289001.855 | -7% | -3545526259.971 | -9% | -4269633732.486 | +9% |
Usd Eps | - | - | 0.140 | 0.114 | +22% | 0.144 | -3% | 0.040 | +247% | -0.034 | +124% |
Usd Free Cash Flow | - | - | 125172000.000 | 47047750.000 | +166% | 89853000.000 | +39% | 100277050.000 | +25% | 92803575.000 | +35% |
Usd Free Cash Flow Per Share | - | - | 1.053 | 0.395 | +166% | 0.755 | +39% | 0.857 | +23% | 0.796 | +32% |
Usd Free Cash Flow To Equity Per Share | - | - | 0.540 | -0.316 | +158% | -0.468 | +187% | 0.066 | +723% | 0.387 | +39% |
Usd Market Cap | 2551093200.000 | -2% | 2612951628.000 | 2492591407.000 | +5% | 2898188748.145 | -10% | 3301400290.029 | -21% | 2906410717.515 | -10% |
Usd Price Per Share | 21.960 | 0% | 21.980 | 20.978 | +5% | 24.500 | -10% | 28.202 | -22% | 24.910 | -12% |
Usd Profit | - | - | 16643000.000 | 13525250.000 | +23% | 11793750.000 | +41% | 4087200.000 | +307% | -4006600.000 | +124% |
Usd Revenue | - | - | 347549000.000 | 311751500.000 | +11% | 275551750.000 | +26% | 282295800.000 | +23% | 259336925.000 | +34% |
Usd Total Gains Per Share | - | - | -0.319 | -0.170 | -47% | 0.086 | -470% | 0.267 | -219% | 29.704 | -101% |
EOD | +5 -3 | MRQ | TTM | +23 -17 | YOY | +19 -20 | 5Y | +19 -21 | 10Y | +20 -20 |
3.3 Fundamental Score
Penke's Stock Scanner
Indicator | Condition | Value | ||
---|---|---|---|---|
Price to Earnings Ratio (EOD) | Between | 0-15 | 39.214 | |
Price to Book Ratio (EOD) | Between | 0-1 | 1.807 | |
Net Profit Margin (MRQ) | Greater than | 0 | 0.048 | |
Operating Margin (MRQ) | Greater than | 0 | 0.410 | |
Quick Ratio (MRQ) | Greater than | 1 | 1.358 | |
Current Ratio (MRQ) | Greater than | 1 | 1.250 | |
Debt to Asset Ratio (MRQ) | Less than | 1 | 0.832 | |
Debt to Equity Ratio (MRQ) | Less than | 1 | 5.529 | |
Return on Equity (MRQ) | Greater than | 0.15 | 0.013 | |
Return on Assets (MRQ) | Greater than | 0.05 | 0.002 | |
Total | 5/10 (50.0%) |
3.4 Technical Score
Penke's Symbol Scanner
Indicator | Condition | Value | ||
---|---|---|---|---|
Rsi | Greater than | 50 | 73.094 | |
Ma 20 | Greater than | Ma 50 | 21.910 | |
Ma 50 | Greater than | Ma 100 | 21.827 | |
Ma 100 | Greater than | Ma 200 | 21.686 | |
Open | Greater than | Close | 21.960 | |
Total | 4/5 (80.0%) |
4. In-depth Analysis
4.1 About Atlantica Sustainable Infrastructure PLC
- https://www.atlantica.com
- 1366
- Great West House, Brentford, United Kingdom, TW8 9DF
Google Maps Bing Maps
Atlantica Sustainable Infrastructure plc owns, manages, and invests in renewable energy, storage, natural gas and heat, electric transmission lines, and water assets in North America, South America, Europe, the Middle East, and Africa. The company was formerly known as Atlantica Yield plc and changed its name to Atlantica Sustainable Infrastructure plc in May 2020. Atlantica Sustainable Infrastructure plc was incorporated in 2013 and is based in Brentford, the United Kingdom.
Fundamental data was last updated by Penke on 2024-12-05 13:29:07.
4.2 In-depth Summary
4.2.1. Financial Health Summary
Compared to previous year | Compared 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. |
Compared to previous year | Compared to industry | |
---|---|---|
The company is operating very efficient. | ||
The company is very efficient in keeping operating costs low. |
Compared to previous year | Compared to industry | |
---|---|---|
The company is just able to pay all its short-term debts. | ||
The company is very able to pay all its short-term debts with the most liquid assets. |
Compared to previous year | Compared to industry | |
---|---|---|
The company is just able to pay all its debts by selling its assets. | ||
The company is unable to pay all its debts with equity. |
4.2.2. Valuation Summary
Compared to previous year | Compared to industry | |
---|---|---|
Based on the equity, the company is underpriced. | ||
Based on the earnings, the company is expensive. | ||
Based on how much money comes from the company's main activities, the company is fair priced. |
4.3 Financial Health
4.3.1. Profitability
4.3.1 Profitability
4.3.1.1. Net Profit Margin
- Above 10% is considered healthy but always compare Atlantica to the Utilities - Renewable industry mean.
- A Net Profit Margin of 4.8% 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 Atlantica Sustainable Infrastructure PLC:
Trends
- The YOY is 3.6%. Compared to the TTM, the mid term is trending up. +2
- The 5Y is 0.6%. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is -3.7%. Compared to the 5Y term, the 10Y term is trending up. +2
4.3.1.2. Return on Assets
- Above 5% is considered healthy but always compare Atlantica to the Utilities - Renewable industry mean.
- 0.2% Return on Assets means that Atlantica generated $0.00 profit for each $1 in assets.
Let's take a look of the Return on Assets trends of Atlantica Sustainable Infrastructure PLC:
Trends
- The YOY is 0.1%. Compared to the TTM, the mid term is trending up. +2
- The 5Y is 0.0%. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is 0.0%. Compared to the 5Y term, the 10Y term is trending up. +2
4.3.1.3. Return on Equity
- Above 15%-20% is considered healthy but always compare Atlantica to the Utilities - Renewable industry mean.
- 1.3% Return on Equity means Atlantica generated $0.01 for each $1 the owners (shareholders) invested.
Let's take a look of the Return on Equity trends of Atlantica Sustainable Infrastructure PLC:
Trends
- The YOY is 0.8%. Compared to the TTM, the mid term is trending up. +2
- The 5Y is 0.3%. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is -0.2%. Compared to the 5Y term, the 10Y term is trending up. +2
4.3.2. Operating Efficiency of Atlantica Sustainable Infrastructure PLC.
4.3.2. Operating Efficiency
4.3.2.1. Operating Margin
- Measures how much profit Atlantica 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 Atlantica to the Utilities - Renewable industry mean.
- An Operating Margin of 41.0% means the company generated $0.41 for each $1 in revenue (before taxes).
Let's take a look of the Operating Margin trends of Atlantica Sustainable Infrastructure PLC:
Trends
- The YOY is 32.8%. Compared to the TTM, the mid term is trending up. +2
- The 5Y is 33.7%. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is 37.2%. Compared to the 5Y term, the 10Y term is trending down. -2
4.3.2.2. Operating Ratio
- Below 1 is considered healthy (always compare to Utilities - Renewable industry mean).
- An Operation Ratio of 0.63 means that the operating costs are $0.63 for each $1 in net sales.
Let's take a look of the Operating Ratio trends of Atlantica Sustainable Infrastructure PLC:
Trends
- The YOY is 0.855. Compared to the TTM, the mid term is trending down. +2
- The 5Y is 0.725. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 0.635. Compared to the 5Y term, the 10Y term is trending up. -2
4.4.3. Liquidity of Atlantica Sustainable Infrastructure PLC.
4.4.3. Liquidity
4.4.3.1. Current Ratio
- Above 1.5 is considered healthy (always compare to Utilities - Renewable industry mean).
- A Current Ratio of 1.25 means the company has $1.25 in assets for each $1 in short-term debts.
Let's take a look of the Current Ratio trends of Atlantica Sustainable Infrastructure PLC:
Trends
- The YOY is 1.895. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 1.705. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 1.629. Compared to the 5Y term, the 10Y term is trending up. +2
4.4.3.2. Quick Ratio
- Above 1 is considered healthy but always compare Atlantica to the Utilities - Renewable industry mean.
- A Quick Ratio of 1.36 means the company can pay off $1.36 for each $1 in debt (using most liquid assets).
Let's take a look of the Quick Ratio trends of Atlantica Sustainable Infrastructure PLC:
Trends
- The YOY is 2.113. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 1.884. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 1.846. Compared to the 5Y term, the 10Y term is trending up. +2
4.5.4. Solvency of Atlantica Sustainable Infrastructure PLC.
4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio
- Below 1 (100%) is considered healthy but always compare Atlantica to Utilities - Renewable industry mean.
- A Debt to Asset Ratio of 0.83 means that Atlantica assets are financed with 83.2% credit (debt) and the remaining percentage (100% - 83.2%) is financed by its owners/shareholders.
Let's take a look of the Debt to Asset Ratio trends of Atlantica Sustainable Infrastructure PLC:
Trends
- The YOY is 0.808. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 0.820. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is 0.815. Compared to the 5Y term, the 10Y term is trending up. -2
4.5.4.2. Debt to Equity Ratio
- Below 2 is considered healthy but always compare Atlantica to the Utilities - Renewable industry mean.
- A Debt to Equity ratio of 552.9% means that company has $5.53 debt for each $1 in shareholders equity.
Let's take a look of the Debt to Equity Ratio trends of Atlantica Sustainable Infrastructure PLC:
Trends
- The YOY is 4.717. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 5.166. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is 4.900. Compared to the 5Y term, the 10Y term is trending up. -2
4.6. Market Valuation
4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio
- Above 15 is considered overpriced but always compare Atlantica to the Utilities - Renewable industry mean.
- A PE ratio of 39.25 means the investor is paying $39.25 for every $1 in earnings.
Let's take a look of the Price to Earnings Ratio trends of Atlantica Sustainable Infrastructure PLC:
Trends
- The YOY is 72.799. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 33.464. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 17.105. Compared to the 5Y term, the 10Y term is trending up. -2
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 Atlantica Sustainable Infrastructure PLC:
- The EOD is 5.214. Based on how much money comes from the company's main activities, the company is cheap. +2
- The MRQ is 5.219. Based on how much money comes from the company's main activities, the company is cheap. +2
- The TTM is 33.077. Based on how much money comes from the company's main activities, the company is fair priced.
Trends
- The YOY is 11.962. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 14.674. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is 12.114. Compared to the 5Y term, the 10Y term is trending up. -2
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio
- At or below 1 is considered healthy (always compare to Utilities - Renewable industry mean).
- A PB ratio of 1.81 means the investor is paying $1.81 for each $1 in book value.
Let's take a look of the Price to Book Ratio trends of Atlantica Sustainable Infrastructure PLC:
Trends
- The YOY is 1.679. Compared to the TTM, the mid term is trending down. +2
- The 5Y is 1.949. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 1.628. Compared to the 5Y term, the 10Y term is trending up. -2
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 Atlantica Sustainable Infrastructure PLC.
4.8.1. Institutions holding Atlantica Sustainable Infrastructure PLC
Institutions are holding 53.928% of the shares of Atlantica Sustainable Infrastructure PLC.
Date | Name | Total Shares | Total Assets | Current Shares | Change | % |
---|---|---|---|---|---|---|
2024-09-30 | Lazard Asset Management LLC | 8.243 | 0.2815 | 9575881 | -70149 | -0.7272 |
2024-09-30 | Morgan Stanley - Brokerage Accounts | 3.6035 | 0.0067 | 4186160 | -5164046 | -55.2292 |
2024-09-30 | Fidelity International Ltd | 3.4682 | 0.0803 | 4029000 | 2631000 | 188.1974 |
2024-09-30 | Skandinaviska Enskilda Banken AB | 2.9613 | 0.0007 | 3440178 | 3415178 | 13660.712 |
2024-09-30 | Omni Event Management Ltd | 1.807 | 5.7422 | 2099247 | 415285 | 24.6612 |
2024-09-30 | Millennium Management LLC | 1.5655 | 0.019 | 1818631 | 1539803 | 552.2412 |
2024-09-30 | Eckert Corp | 1.4311 | 1.6745 | 1662509 | 582821 | 53.9805 |
2024-09-30 | Goldman Sachs Group Inc | 1.3741 | 0.0057 | 1596301 | 587053 | 58.1674 |
2024-09-30 | CBRE Investment Management Listed Real Assets LLC | 1.3466 | 0.5467 | 1564400 | -40000 | -2.4931 |
2024-09-30 | Grantham, Mayo, Van Otterloo & Co., LLC | 1.1527 | 0.0923 | 1339130 | 596376 | 80.2925 |
2024-09-30 | Melqart Asset Management (UK) Ltd. | 1.1515 | 2.659 | 1337755 | 53680 | 4.1804 |
2024-09-30 | Amvescap Plc. | 1.0824 | 0.0053 | 1257435 | -1370676 | -52.1544 |
2024-09-30 | Westchester Capital Management LLC | 0.9845 | 1.0725 | 1143722 | 861541 | 305.315 |
2024-09-30 | Advisors Capital Management, LLC | 0.98 | 0.4072 | 1138524 | 30257 | 2.7301 |
2024-09-30 | Picton Mahoney Asset Management | 0.8728 | 0.7294 | 1013987 | 388987 | 62.2379 |
2024-09-30 | Renaissance Technologies Corp | 0.7981 | 0.0307 | 927155 | 103700 | 12.5933 |
2024-09-30 | State Street Corp | 0.6028 | 0.0006 | 700314 | -16186 | -2.259 |
2024-06-30 | Cnh Partners, LLC | 0.5362 | 0.3543 | 622956 | 622956 | 0 |
2024-09-30 | Neumeier Investment Counsel LLC | 0.5288 | 1.2863 | 614348 | -90026 | -12.781 |
2024-09-30 | Glazer Capital, LLC | 0.4923 | 0.7327 | 571922 | -49008 | -7.8927 |
Total | 34.9824 | 15.7276 | 40639555 | +5028546 | +12.4% |
4.9.2. Funds holding Atlantica Sustainable Infrastructure PLC
Date | Name | Total Shares | Total Assets | Current Shares | Change | % |
---|---|---|---|---|---|---|
2024-09-30 | Lazard Glbl Listed Infrastruct USD Hedge | 4.8789 | 1.3708 | 5667783 | 0 | 0 |
2024-09-30 | Lazard Global Listed Infrastructure Inst | 4.8789 | 1.3725 | 5667783 | 0 | 0 |
2024-09-30 | Fidelity Canadian Large Cap Sr B | 2.0831 | 0.8499 | 2420000 | 120000 | 5.2174 |
2024-10-31 | NYLI CBRE Global Infras Megatrends Term | 1.0277 | 3.3338 | 1193900 | -370500 | -23.6832 |
2024-09-30 | Fidelity Canadian Large Cp Mlt Ast Bs O | 1.0046 | 0.8526 | 1167000 | 0 | 0 |
2024-09-30 | VT Gravis Clean Energy Income C GBP Acc | 0.892 | 5.5335 | 1036250 | -17500 | -1.6607 |
2024-11-27 | Invesco Solar ETF | 0.7842 | 2.2723 | 911062 | 0 | 0 |
2024-08-31 | Lazard Global Lstd Infras Eq A Dist GBP | 0.7079 | 1.3085 | 822412 | 0 | 0 |
2024-09-30 | Picton Mahoney Fortified Arbtrg Pl Alt F | 0.6887 | 2.6871 | 800022 | 69200 | 9.4688 |
2024-09-30 | Neumeier Poma Small Cap Value | 0.4541 | 1.1599 | 527540 | -77635 | -12.8285 |
2024-09-30 | Dunham Monthly Distribution A | 0.3906 | 4.4702 | 453779 | 49405 | 12.2176 |
2024-09-30 | Fidelity Concntr Val Priv Pool Sr F | 0.3805 | 0.8495 | 442000 | 15000 | 3.5129 |
2024-03-31 | Advisors Capital Income w/Growth | 0.3368 | 1.8751 | 391309 | 50144 | 14.6979 |
2024-10-31 | Aegon Sustainable Divers Gr GBP B Acc | 0.3286 | 0.8669 | 381755 | 0 | 0 |
2024-11-27 | SPDR® S&P Kensho New Economies Comps ETF | 0.3024 | 0.3507 | 351307 | 0 | 0 |
2024-06-30 | NexPoint Merger Arbitrage Z | 0.3009 | 1.2574 | 349550 | 349550 | 0 |
2024-09-30 | Manulife Lazard Global Infrastructure | 0.27 | 1.2706 | 313659 | 0 | 0 |
2024-10-31 | Vanguard High Dividend Yield ETF | 0.2385 | 0.0084 | 277112 | 2863 | 1.0439 |
2024-09-30 | Sun Life Real Assets Private Pool F | 0.2099 | 0.4045 | 243828 | 0 | 0 |
2024-09-30 | Fidelity Global Equity+ Fund - F8 | 0.204 | 0.1979 | 236963 | 7036 | 3.0601 |
Total | 20.3623 | 32.2921 | 23655014 | +197563 | +0.8% |
5. Financial Statements
5.1. Latest Balance Sheet
Balance Sheet of 2024-09-30. Currency in USD. All numbers in thousands.
Summary
As reported | |
---|---|
Total Liabilities | 7,145,643 |
Total Stockholder Equity | + 1,292,398 |
Total Assets | = 8,590,434 |
Assets
Total Current Assets
Long-term Assets
Property Plant Equipment | 1,106,858 |
Intangible Assets | 5,246,681 |
Long-term Assets Other | 103,339 |
Long-term Assets (as reported) | 7,553,776 |
---|---|
Long-term Assets (calculated) | 6,456,878 |
+/- | 1,096,898 |
Liabilities & Shareholders' Equity
Total Current Liabilities
Long-term Liabilities
Long-term Liabilities (as reported) | 6,316,632 |
---|---|
Long-term Liabilities (calculated) | 0 |
+/- | 6,316,632 |
5.2. Balance Sheets Structured
Currency in USD. All numbers in thousands.
Trend | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | |||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
> Total Assets |
| 8,590,434 | 8,536,255 | 8,536,255 | 8,709,042 | 8,861,643 | 8,897,585 | 9,105,683 | 9,100,911 | 9,146,332 | 9,371,064 | 9,755,468 | 9,751,930 | 10,052,618 | 10,161,406 | 9,978,649 | 9,938,354 | 9,831,113 | 9,766,946 | 9,519,171 | 9,659,815 | 9,737,148 | 9,863,900 | 9,819,843 | 9,919,031 | 10,172,531 | 10,157,276 | 10,610,198 | 10,492,339 | 10,712,582 | 10,523,973 | 10,331,787 | 10,297,799 | 10,756,313 | 10,643,392 | 10,850,798 | 10,590,474 | 11,655,408 | 10,534,770 | 8,281,815 | 7,963,995 | 5,779,387 | 5,826,692 | 5,995,266 | 5,613,948 | 0 | 0 | 0 | 3,198,094 | ||||||||||||||||||||||||||||||||||||||||||||||||
> Total Current Assets |
| 1,036,658 | 920,082 | 920,082 | 1,036,633 | 1,083,055 | 980,966 | 1,092,868 | 1,031,728 | 1,234,225 | 1,178,906 | 1,260,568 | 1,166,905 | 1,328,769 | 1,250,857 | 1,648,583 | 1,424,278 | 1,418,879 | 1,374,069 | 1,235,034 | 1,119,208 | 1,243,307 | 1,139,696 | 1,157,967 | 1,127,695 | 1,297,759 | 1,151,135 | 1,231,434 | 1,141,907 | 1,311,498 | 1,136,235 | 1,118,539 | 1,045,854 | 1,198,157 | 1,044,975 | 1,078,630 | 948,291 | 1,530,917 | 1,382,929 | 1,040,993 | 735,335 | 630,011 | 619,169 | 1,073,567 | 726,868 | 0 | 0 | 97,499 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
Cash And Cash Equivalents |
| 434,559 | 355,529 | 355,529 | 452,129 | 594,616 | 486,844 | 602,856 | 600,990 | 781,575 | 668,247 | 739,001 | 622,689 | 763,545 | 686,289 | 1,058,843 | 868,501 | 788,895 | 788,769 | 690,172 | 562,795 | 641,728 | 576,066 | 654,618 | 631,542 | 744,636 | 657,212 | 755,902 | 669,387 | 794,094 | 614,312 | 589,392 | 594,811 | 673,447 | 554,561 | 574,788 | 514,712 | 662,508 | 528,164 | 267,442 | 354,154 | 265,106 | 217,345 | 809,676 | 357,664 | 0 | 0 | -97,499 | 97,499 | ||||||||||||||||||||||||||||||||||||||||||||||||
Short-term Investments |
| 196,419 | 190,543 | 190,543 | 180,596 | 173,532 | 166,280 | 179,450 | 195,893 | 184,392 | 178,801 | 182,145 | 207,379 | 188,111 | 197,548 | 196,753 | 200,084 | 195,549 | 171,176 | 153,786 | 218,577 | 159,380 | 152,787 | 152,230 | 240,834 | 145,807 | 131,217 | 126,310 | 210,138 | 134,562 | 136,186 | 207,053 | 228,038 | 142,014 | 141,670 | 145,452 | 221,358 | 165,017 | 608,167 | 625,445 | 229,417 | 261,677 | 280,992 | 164,336 | 266,363 | 0 | 0 | 194,998 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
Net Receivables |
| 298,083 | 314,522 | 335,290 | 248,642 | 225,144 | 268,366 | 252,824 | 200,334 | 207,293 | 271,987 | 278,795 | 307,143 | 319,561 | 282,903 | 248,560 | 331,735 | 385,288 | 359,177 | 333,392 | 317,568 | 407,005 | 373,026 | 311,384 | 236,395 | 378,932 | 331,245 | 312,053 | 244,449 | 350,537 | 353,297 | 292,634 | 207,621 | 355,068 | 317,036 | 323,450 | 197,308 | 687,913 | 840,980 | 760,910 | 129,696 | 357,987 | 395,364 | 258,534 | 363,960 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
Other Current Assets |
| 69,538 | 24,452 | 3,684 | 304,652 | 65,262 | 19,768 | 396,227 | 219,387 | 29,100 | 26,860 | 26,687 | 263,650 | 24,396 | 29,291 | 119,204 | 291,885 | 25,977 | 32,559 | 37,103 | 344,078 | 15,586 | 18,700 | 20,823 | 5,521 | 9,599 | 12,927 | -1 | 6,375 | 15,979 | 16,416 | 13,300 | 10,261 | 12,614 | 17,018 | 19,775 | 364,000 | 493,099 | -608,167 | -625,445 | 51,175 | -261,677 | -280,992 | -164,336 | -266,363 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
> Long-term Assets |
| 7,553,776 | 7,616,173 | 7,616,173 | 7,672,409 | 7,778,588 | 7,916,619 | 8,012,815 | 8,069,183 | 7,912,107 | 8,192,158 | 8,494,900 | 8,585,025 | 8,723,849 | 8,910,549 | 8,330,066 | 8,514,076 | 8,412,234 | 8,392,877 | 8,284,137 | 8,540,607 | 8,493,841 | 8,724,204 | 8,661,876 | 8,791,336 | 8,874,772 | 9,006,141 | 9,378,765 | 9,350,432 | 9,401,084 | 9,387,738 | 9,213,248 | 9,251,945 | 9,558,156 | 9,598,417 | 9,772,168 | 9,642,183 | 10,124,491 | 9,151,841 | 7,240,822 | 7,228,660 | 5,149,376 | 5,207,523 | 4,921,699 | 4,887,080 | 0 | 0 | -97,499 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
Property Plant Equipment |
| 1,106,858 | -68,896 | 7,065,132 | 1,069,812 | 866,965 | 843,424 | 849,163 | -585,924,000 | 857,306 | 840,060 | 808,028 | -96,608 | 743,021 | 742,762 | 304,698 | -89,754 | -149,461 | 0 | 7,907,329 | -91,587 | 8,103,340 | 8,359,776 | 0 | 8,549,181 | 8,606,943 | 8,736,368 | 9,100,548 | 9,084,270 | 9,104,780 | 9,087,129 | 8,909,158 | 8,924,272 | 9,243,143 | 9,249,765 | 9,409,064 | 9,300,897 | 9,566,445 | 8,562,689 | 6,617,919 | 6,725,178 | 0 | 4,373,789 | 4,400,722 | 4,418,120 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Investments |
| 0 | 304,234 | 237,451 | 230,307 | 441,300 | 1,013,318 | 270,723 | 260,031 | 284,110 | 291,531 | 300,988 | 391,189 | 311,221 | 377,105 | 196,218 | 116,614 | 183,621 | 205,384 | 143,477 | 139,925 | 156,655 | 208,044 | 60,811 | 94,518 | 92,373 | 91,541 | 60,142 | 55,784 | 56,671 | 58,361 | 61,704 | 55,009 | 0 | 0 | 0 | 60,922 | 0 | 0 | 0 | 10,308 | 0 | 0 | 476,300 | 400,946 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
Intangible Assets |
| 5,246,681 | 7,065,132 | 7,065,132 | 6,043,565 | 7,185,415 | 5,734,065 | 7,432,696 | 7,483,259 | 7,338,449 | 7,644,952 | 7,931,882 | 8,021,568 | 8,173,917 | 8,374,213 | 7,987,180 | 8,155,418 | 8,080,645 | 8,034,890 | 7,907,329 | 8,161,129 | 8,103,340 | 8,359,776 | 8,389,508 | 8,549,181 | 8,606,943 | 8,736,368 | 9,100,548 | 9,084,270 | 9,104,780 | 9,087,129 | 8,909,158 | 8,924,272 | 9,243,143 | 9,249,765 | 9,409,064 | 9,300,897 | 9,566,445 | 8,562,689 | 6,617,919 | 6,725,178 | 4,319,308 | 4,373,789 | 4,400,722 | 4,418,120 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
Long-term Assets Other |
| 103,339 | 0 | -7,065,132 | 138,333 | -866,965 | 168,513 | -703,302 | 585,924,000 | -686,390 | -720,306 | -705,043 | 96,608 | -668,614 | -742,762 | -304,698 | 89,754 | 66,875 | 62,865 | 75,899 | 91,587 | 76,305 | 56,478 | 59,352 | -8,549,181 | -8,557,153 | -8,687,592 | -9,055,844 | -9,084,270 | -9,064,666 | -9,049,594 | -8,871,904 | -8,924,272 | -9,206,705 | -9,212,226 | -9,372,178 | -9,300,897 | -9,479,500 | -8,464,715 | -6,471,550 | -6,351,617 | 86,054 | -4,277,644 | -4,327,106 | -4,389,268 | 0 | 0 | -97,499 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
> Total Liabilities |
| 7,145,643 | 7,038,683 | 7,038,683 | 7,170,220 | 7,168,830 | 7,189,824 | 7,395,854 | 7,311,864 | 7,340,964 | 7,574,233 | 7,952,972 | 8,003,325 | 8,291,028 | 8,354,197 | 8,120,775 | 8,197,473 | 8,189,066 | 8,209,827 | 7,950,041 | 7,944,959 | 8,040,103 | 8,122,645 | 8,154,840 | 8,162,919 | 8,279,300 | 8,293,042 | 8,715,062 | 8,596,886 | 8,673,202 | 8,510,843 | 8,390,893 | 8,338,688 | 8,782,265 | 8,674,444 | 8,864,324 | 8,566,973 | 9,377,438 | 8,114,339 | 6,443,623 | 6,124,364 | 3,887,956 | 3,928,434 | 4,509,281 | 4,326,750 | 0 | 0 | 0 | 2,058,285 | ||||||||||||||||||||||||||||||||||||||||||||||||
> Total Current Liabilities |
| 829,011 | 683,230 | 683,230 | 670,200 | 619,049 | 532,495 | 546,157 | 519,002 | 569,915 | 569,696 | 582,024 | 824,405 | 889,803 | 901,127 | 907,942 | 483,254 | 784,474 | 995,890 | 1,006,494 | 973,358 | 1,010,086 | 986,167 | 747,644 | 739,139 | 497,641 | 458,233 | 558,238 | 500,388 | 588,853 | 494,059 | 509,825 | 1,175,066 | 2,214,035 | 2,143,151 | 2,199,507 | 2,092,811 | 875,959 | 795,910 | 625,121 | 581,016 | 238,587 | 202,790 | 697,296 | 274,915 | 0 | 0 | 0 | 236,049 | ||||||||||||||||||||||||||||||||||||||||||||||||
Short-term Debt |
| 597,340 | 467,140 | 467,140 | 478,076 | 440,155 | 349,971 | 380,759 | 343,231 | 392,783 | 373,545 | 427,722 | 676,400 | 731,444 | 713,981 | 705,901 | 335,994 | 666,606 | 836,048 | 851,772 | 811,145 | 849,093 | 804,458 | 580,857 | 533,360 | 325,349 | 276,887 | 377,090 | 315,198 | 373,900 | 309,296 | 346,109 | 993,144 | 2,023,777 | 1,933,174 | 1,986,290 | 1,899,358 | 582,696 | 503,291 | 366,137 | 333,444 | 105,170 | 52,106 | 517,051 | 52,312 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
Short Long Term Debt |
| 0 | 467,140 | 478,076 | 421,409 | 440,155 | 349,971 | 380,759 | 343,231 | 392,783 | 373,545 | 427,722 | 676,400 | 731,444 | 713,981 | 705,901 | 335,994 | 666,606 | 836,048 | 851,772 | 811,145 | 849,093 | 804,458 | 580,857 | 264,583 | 313,682 | 265,182 | 364,813 | 315,198 | 373,900 | 6,509,741 | 6,423,530 | 993,144 | 0 | 0 | 0 | 1,899,358 | 0 | 0 | 0 | 333,444 | 0 | 0 | 517,100 | 3,426,298 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
Accounts payable |
| 77,023 | 50,945 | 169,231 | 85,115 | 76,808 | 82,838 | 88,660 | 140,230 | 87,054 | 106,309 | 83,239 | 113,907 | 75,547 | 74,689 | 53,590 | 92,557 | 45,804 | 51,896 | 58,661 | 128,062 | 62,703 | 61,218 | 71,367 | 192,033 | 82,038 | 97,970 | 109,969 | 155,144 | 139,051 | 122,000 | 111,078 | 160,505 | 130,731 | 140,220 | 141,137 | 104,404 | 168,698 | 115,123 | 38,526 | 54,074 | 16,053 | 25,799 | 69,552 | 101,409 | 0 | 0 | 0 | 111,781 | ||||||||||||||||||||||||||||||||||||||||||||||||
Other Current Liabilities |
| 102,777 | 118,286 | 118,286 | 44,803 | 54,384 | 94,470 | 76,026 | 24,372 | 83,792 | 89,201 | 69,057 | 33,556 | 77,352 | 108,213 | 147,781 | 54,287 | 71,591 | 107,391 | 95,463 | 33,586 | 92,121 | 114,282 | 89,171 | 7,457 | 83,867 | 76,893 | 64,596 | 23,580 | 69,614 | 56,731 | 46,545 | 15,264 | 53,312 | 63,481 | 65,743 | 82,651 | 99,706 | 152,119 | 195,493 | 169,824 | 94,455 | 101,937 | 106,023 | 116,483 | 0 | 0 | 0 | 74,267 | ||||||||||||||||||||||||||||||||||||||||||||||||
> Long-term Liabilities |
| 6,316,632 | 6,355,453 | 6,355,453 | 6,500,020 | 6,549,781 | 6,657,329 | 6,849,697 | 6,792,862 | 6,771,049 | 7,004,537 | 7,370,948 | 7,178,920 | 7,401,225 | 7,453,070 | 7,212,833 | 7,714,219 | 7,404,592 | 7,213,937 | 6,943,547 | 6,971,601 | 7,030,017 | 7,136,478 | 7,407,196 | 7,423,780 | 7,781,659 | 7,834,809 | 8,156,824 | 8,096,498 | 8,084,349 | 8,016,784 | 7,881,068 | 7,163,622 | 6,568,230 | 6,531,293 | 6,664,817 | 6,474,162 | 8,501,479 | 7,318,429 | 5,818,502 | 5,543,348 | 3,649,369 | 3,725,644 | 3,811,985 | 4,051,835 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
Long term Debt Total |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,732,767 | 4,764,994 | 4,768,663 | 4,882,554 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
Long-term Liabilities Other |
| 0 | 1,161,840 | 312,301 | 44,489 | 1,236,850 | 42,175 | 349,463 | 45,365 | 315,974 | 311,373 | 295,751 | 1,263,744 | 284,545 | 222,444 | 185,731 | 1,229,767 | 1,229,230 | 1,602,155 | 1,622,257 | 1,641,752 | 1,640,204 | 1,649,971 | 1,653,323 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
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 | 186,583 | 0 | 0 | 0 | 95,037 | 0 | 0 | 0 | 79,654 | 0 | 0 | 0 | 60,818 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
> Total Stockholder Equity |
| 1,292,398 | 1,345,680 | 1,345,680 | 1,376,444 | 1,509,244 | 1,529,276 | 1,526,461 | 1,599,871 | 1,599,109 | 1,604,376 | 1,594,518 | 1,542,399 | 1,553,668 | 1,589,876 | 1,632,115 | 1,527,382 | 1,438,638 | 1,347,599 | 1,375,811 | 1,508,476 | 1,493,641 | 1,534,362 | 1,528,356 | 1,617,384 | 1,758,463 | 1,734,124 | 1,754,055 | 1,758,858 | 1,909,026 | 1,882,109 | 1,816,302 | 1,832,716 | 1,852,054 | 1,846,064 | 1,856,522 | 1,882,602 | 2,136,163 | 2,284,374 | 1,683,766 | 1,751,602 | 1,833,050 | 1,835,262 | 1,419,804 | 1,217,919 | 0 | 0 | 1,139,809 | 1,081,192 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common Stock |
| 11,617 | 11,616 | 11,616 | 11,616 | 11,616 | 11,615 | 11,615 | 11,606 | 11,606 | 11,524 | 11,410 | 11,240 | 11,148 | 11,083 | 11,080 | 10,667 | 10,160 | 10,160 | 10,160 | 10,160 | 10,160 | 10,160 | 10,022 | 10,022 | 10,022 | 10,022 | 10,022 | 10,022 | 10,022 | 10,022 | 10,022 | 10,022 | 10,022 | 10,022 | 10,022 | 10,022 | 10,022 | 10,022 | 8,000 | 8,000 | 8,000 | 8,000 | 1,910,500 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
Retained Earnings Total Equity | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||
Accumulated Other Comprehensive Income |
| 1,060,140 | 1,131,045 | 803,447 | 984,254 | 1,110,586 | 1,152,732 | 935,991 | 999,211 | 1,003,428 | 1,023,917 | 1,067,140 | 1,057,849 | 1,095,071 | 946,436 | 992,698 | 878,461 | 1,752,726 | 1,751,067 | 1,791,619 | 1,883,773 | 1,870,241 | 1,954,838 | 1,974,883 | 2,056,636 | 2,112,046 | 2,140,869 | 2,237,823 | 2,226,050 | 2,221,832 | 2,224,884 | 2,183,459 | 2,188,104 | 2,192,929 | 2,219,954 | 2,233,061 | 2,229,104 | 2,237,321 | 2,352,899 | 1,657,944 | 1,745,633 | 1,795,114 | 1,812,252 | -46,577 | -27,591 | 0 | 0 | 1,081,192 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
Capital Surplus | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||
Treasury 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||
Other Stockholders Equity |
| 536,594 | 536,594 | 548,210 | 736,594 | 736,594 | 736,594 | 986,594 | 986,594 | 986,594 | 959,252 | 924,242 | 872,011 | 836,269 | 1,011,743 | 1,011,743 | 1,011,743 | 1,956,135 | 1,751,067 | 1,791,619 | 1,714,900 | 1,870,241 | 1,954,838 | 1,974,883 | 1,959,100 | 2,112,046 | 2,140,869 | 2,237,823 | 1,959,100 | 2,221,832 | 2,224,884 | 2,183,459 | 1,959,100 | 0 | 0 | 0 | 1,287,200 | 0 | 0 | 0 | 1,745,633 | 0 | 0 | -444,119 | 1,245,510 | 0 | 0 | 58,617 | 0 |
5.3. Balance Sheets
Currency in USD. All numbers in thousands.
5.4. Cash Flows
Currency in USD. All numbers in thousands.