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

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?

How much money do you get?
$1.31
When do you have the money?
1 year
How often do you get paid?
82.5%

What is your share worth?

Current worth
$12.15
Expected worth in 1 year
$10.17
How sure are you?
60.0%

+ What do you gain per year?

Total Gains per Share
$-0.68
Return On Investment
-3.1%

For what price can you sell your share?

Current Price per Share
$21.96
Expected price per share
$21.79 - $22.32
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Atlantica (5 min.)




Live pricePrice per Share (EOD)
$21.96
Intrinsic Value Per Share
$-5.65 - $36.07
Total Value Per Share
$6.50 - $48.22

2.2. Growth of Atlantica (5 min.)




Is Atlantica growing?

Current yearPrevious yearGrowGrow %
How rich?$1.4b$1.7b-$230.1m-15.4%

How much money is Atlantica making?

Current yearPrevious yearGrowGrow %
Making money$13.5m$11.7m$1.7m12.8%
Net Profit Margin3.9%3.6%--

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

2.3. Financial Health of Atlantica (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 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.
Based on historical numbers we can estimate the returns while holding a share of Atlantica.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps0.140.6%0.110.5%0.140.7%0.040.2%-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 Share0.000.0%0.331.5%0.442.0%0.391.8%29.81135.7%
Usd Total Gains Per Share-0.32-1.5%-0.17-0.8%0.090.4%0.271.2%29.70135.3%
Usd Price Per Share21.98-20.98-24.50-28.20-24.91-
Price to Earnings Ratio39.25--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 Ratio1.81-1.67-1.68-1.95-1.63-
Price-to-Total Gains Ratio-68.95-460.19-66.62-166.03--19.24-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share21.96
Number of shares45
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.330.39
Usd Book Value Change Per Share-0.50-0.12
Usd Total Gains Per Share-0.170.27
Gains per Quarter (45 shares)-7.6512.02
Gains per Year (45 shares)-30.6048.10
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
159-89-4170-2238
2118-179-72140-4486
3176-268-103211-66134
4235-358-134281-88182
5294-447-165351-110230
6353-537-196421-133278
7412-626-227491-155326
8471-715-258562-177374
9529-805-289632-199422
10588-894-320702-221470

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 Share3.01.00.075.0%8.04.00.066.7%12.08.00.060.0%22.018.00.055.0%27.021.00.056.3%
Book Value Change Per Share1.03.00.025.0%3.09.00.025.0%7.013.00.035.0%13.027.00.032.5%17.028.03.035.4%
Dividend per Share3.00.01.075.0%11.00.01.091.7%19.00.01.095.0%33.00.07.082.5%34.00.014.070.8%
Total Gains per Share2.02.00.050.0%9.03.00.075.0%15.05.00.075.0%24.016.00.060.0%28.017.03.058.3%
3rd party ad coffee SUPPORTERis ad-free.

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 QuarterTrailing 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--12.15312.591-3%14.561-17%14.370-15%15.511-22%
Current Ratio--1.2501.373-9%1.895-34%1.705-27%1.629-23%
Debt To Asset Ratio--0.8320.826+1%0.808+3%0.820+1%0.815+2%
Debt To Equity Ratio--5.5295.300+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--0.1400.114+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--1.0530.395+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--1.0001.853-46%1.0000%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 Cap2551093200.000-2%2612951628.0002492591407.000+5%2898188748.145-10%3301400290.029-21%2906410717.515-10%
Net Profit Margin--0.0480.039+23%0.036+33%0.006+758%-0.037+178%
Operating Margin--0.4100.361+14%0.328+25%0.337+22%0.372+10%
Operating Ratio--0.6260.473+32%0.855-27%0.725-14%0.635-1%
Pb Ratio1.8070%1.8091.669+8%1.679+8%1.949-7%1.628+11%
Pe Ratio39.2140%39.250-6.084+116%72.799-46%33.464+17%17.105+129%
Price Per Share21.9600%21.98020.978+5%24.500-10%28.202-22%24.910-12%
Price To Free Cash Flow Ratio5.2140%5.21933.077-84%11.962-56%14.674-64%12.114-57%
Price To Total Gains Ratio-68.887+0%-68.950460.186-115%66.622-203%166.026-142%-19.241-72%
Quick Ratio--1.3581.512-10%2.113-36%1.884-28%1.846-26%
Return On Assets--0.0020.002+22%0.001+45%0.000+303%0.000+118%
Return On Equity--0.0130.010+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--1444791000.0001494689249.500-3%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--12.15312.591-3%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--0.1400.114+22%0.144-3%0.040+247%-0.034+124%
Usd Free Cash Flow--125172000.00047047750.000+166%89853000.000+39%100277050.000+25%92803575.000+35%
Usd Free Cash Flow Per Share--1.0530.395+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 Cap2551093200.000-2%2612951628.0002492591407.000+5%2898188748.145-10%3301400290.029-21%2906410717.515-10%
Usd Price Per Share21.9600%21.98020.978+5%24.500-10%28.202-22%24.910-12%
Usd Profit--16643000.00013525250.000+23%11793750.000+41%4087200.000+307%-4006600.000+124%
Usd Revenue--347549000.000311751500.000+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 -3MRQTTM+23 -17YOY+19 -205Y+19 -2110Y+20 -20

3.3 Fundamental Score

Let's check the fundamental score of Atlantica Sustainable Infrastructure PLC based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1539.214
Price to Book Ratio (EOD)Between0-11.807
Net Profit Margin (MRQ)Greater than00.048
Operating Margin (MRQ)Greater than00.410
Quick Ratio (MRQ)Greater than11.358
Current Ratio (MRQ)Greater than11.250
Debt to Asset Ratio (MRQ)Less than10.832
Debt to Equity Ratio (MRQ)Less than15.529
Return on Equity (MRQ)Greater than0.150.013
Return on Assets (MRQ)Greater than0.050.002
Total5/10 (50.0%)

3.4 Technical Score

Let's check the technical score of Atlantica Sustainable Infrastructure PLC based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5073.094
Ma 20Greater thanMa 5021.910
Ma 50Greater thanMa 10021.827
Ma 100Greater thanMa 20021.686
OpenGreater thanClose21.960
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Atlantica Sustainable Infrastructure PLC

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

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very efficient.
The company is very efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just able to pay all its short-term debts.
The company is very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared 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

Valuation Details
 Compared to previous yearCompared 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.
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 Atlantica earns for each $1 of revenue.

  • 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:

  • The MRQ is 4.8%. The company is making a profit. +1
  • The TTM is 3.9%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ4.8%TTM3.9%+0.9%
TTM3.9%YOY3.6%+0.3%
TTM3.9%5Y0.6%+3.3%
5Y0.6%10Y-3.7%+4.3%
4.3.1.2. Return on Assets

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

  • 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:

  • The MRQ is 0.2%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.2%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.2%TTM0.2%+0.0%
TTM0.2%YOY0.1%+0.0%
TTM0.2%5Y0.0%+0.1%
5Y0.0%10Y0.0%+0.1%
4.3.1.3. Return on Equity

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

  • 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:

  • The MRQ is 1.3%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.0%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.3%TTM1.0%+0.3%
TTM1.0%YOY0.8%+0.2%
TTM1.0%5Y0.3%+0.7%
5Y0.3%10Y-0.2%+0.5%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Atlantica Sustainable Infrastructure PLC.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Atlantica is operating .

  • 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:

  • The MRQ is 41.0%. The company is operating very efficient. +2
  • The TTM is 36.1%. The company is operating very efficient. +2
Trends
Current periodCompared to+/- 
MRQ41.0%TTM36.1%+4.9%
TTM36.1%YOY32.8%+3.4%
TTM36.1%5Y33.7%+2.4%
5Y33.7%10Y37.2%-3.4%
4.3.2.2. Operating Ratio

Measures how efficient Atlantica is keeping operating costs low.

  • 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:

  • The MRQ is 0.626. The company is efficient in keeping operating costs low. +1
  • The TTM is 0.473. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ0.626TTM0.473+0.153
TTM0.473YOY0.855-0.382
TTM0.4735Y0.725-0.252
5Y0.72510Y0.635+0.090
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Atlantica Sustainable Infrastructure PLC.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • 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:

  • The MRQ is 1.250. The company is just able to pay all its short-term debts.
  • The TTM is 1.373. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.250TTM1.373-0.122
TTM1.373YOY1.895-0.523
TTM1.3735Y1.705-0.332
5Y1.70510Y1.629+0.076
4.4.3.2. Quick Ratio

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

  • 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:

  • The MRQ is 1.358. The company is able to pay all its short-term debts with the most liquid assets. +1
  • The TTM is 1.512. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ1.358TTM1.512-0.155
TTM1.512YOY2.113-0.600
TTM1.5125Y1.884-0.371
5Y1.88410Y1.846+0.037
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Atlantica Sustainable Infrastructure PLC.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • 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:

  • The MRQ is 0.832. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.826. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.832TTM0.826+0.006
TTM0.826YOY0.808+0.018
TTM0.8265Y0.820+0.006
5Y0.82010Y0.815+0.005
4.5.4.2. Debt to Equity Ratio

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

  • 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:

  • The MRQ is 5.529. The company is unable to pay all its debts with equity. -1
  • The TTM is 5.300. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ5.529TTM5.300+0.229
TTM5.300YOY4.717+0.583
TTM5.3005Y5.166+0.134
5Y5.16610Y4.900+0.266
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 Atlantica generates.

  • 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:

  • The EOD is 39.214. Based on the earnings, the company is overpriced. -1
  • The MRQ is 39.250. Based on the earnings, the company is overpriced. -1
  • The TTM is -6.084. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD39.214MRQ39.250-0.036
MRQ39.250TTM-6.084+45.334
TTM-6.084YOY72.799-78.883
TTM-6.0845Y33.464-39.548
5Y33.46410Y17.105+16.359
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
Current periodCompared to+/- 
EOD5.214MRQ5.219-0.005
MRQ5.219TTM33.077-27.858
TTM33.077YOY11.962+21.115
TTM33.0775Y14.674+18.403
5Y14.67410Y12.114+2.560
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 Atlantica is to cheap or to expensive compared to its book value.

  • 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:

  • The EOD is 1.807. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.809. Based on the equity, the company is underpriced. +1
  • The TTM is 1.669. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.807MRQ1.809-0.002
MRQ1.809TTM1.669+0.140
TTM1.669YOY1.679-0.010
TTM1.6695Y1.949-0.280
5Y1.94910Y1.628+0.320
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.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Lazard Asset Management LLC8.2430.28159575881-70149-0.7272
2024-09-30Morgan Stanley - Brokerage Accounts3.60350.00674186160-5164046-55.2292
2024-09-30Fidelity International Ltd3.46820.080340290002631000188.1974
2024-09-30Skandinaviska Enskilda Banken AB2.96130.00073440178341517813660.712
2024-09-30Omni Event Management Ltd1.8075.7422209924741528524.6612
2024-09-30Millennium Management LLC1.56550.01918186311539803552.2412
2024-09-30Eckert Corp1.43111.6745166250958282153.9805
2024-09-30Goldman Sachs Group Inc1.37410.0057159630158705358.1674
2024-09-30CBRE Investment Management Listed Real Assets LLC1.34660.54671564400-40000-2.4931
2024-09-30Grantham, Mayo, Van Otterloo & Co., LLC1.15270.0923133913059637680.2925
2024-09-30Melqart Asset Management (UK) Ltd.1.15152.6591337755536804.1804
2024-09-30Amvescap Plc.1.08240.00531257435-1370676-52.1544
2024-09-30Westchester Capital Management LLC0.98451.07251143722861541305.315
2024-09-30Advisors Capital Management, LLC0.980.40721138524302572.7301
2024-09-30Picton Mahoney Asset Management0.87280.7294101398738898762.2379
2024-09-30Renaissance Technologies Corp0.79810.030792715510370012.5933
2024-09-30State Street Corp0.60280.0006700314-16186-2.259
2024-06-30Cnh Partners, LLC0.53620.35436229566229560
2024-09-30Neumeier Investment Counsel LLC0.52881.2863614348-90026-12.781
2024-09-30Glazer Capital, LLC0.49230.7327571922-49008-7.8927
Total 34.982415.727640639555+5028546+12.4%

4.9.2. Funds holding Atlantica Sustainable Infrastructure PLC

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Lazard Glbl Listed Infrastruct USD Hedge4.87891.3708566778300
2024-09-30Lazard Global Listed Infrastructure Inst4.87891.3725566778300
2024-09-30Fidelity Canadian Large Cap Sr B2.08310.849924200001200005.2174
2024-10-31NYLI CBRE Global Infras Megatrends Term1.02773.33381193900-370500-23.6832
2024-09-30Fidelity Canadian Large Cp Mlt Ast Bs O1.00460.8526116700000
2024-09-30VT Gravis Clean Energy Income C GBP Acc0.8925.53351036250-17500-1.6607
2024-11-27Invesco Solar ETF0.78422.272391106200
2024-08-31Lazard Global Lstd Infras Eq A Dist GBP0.70791.308582241200
2024-09-30Picton Mahoney Fortified Arbtrg Pl Alt F0.68872.6871800022692009.4688
2024-09-30Neumeier Poma Small Cap Value0.45411.1599527540-77635-12.8285
2024-09-30Dunham Monthly Distribution A0.39064.47024537794940512.2176
2024-09-30Fidelity Concntr Val Priv Pool Sr F0.38050.8495442000150003.5129
2024-03-31Advisors Capital Income w/Growth0.33681.87513913095014414.6979
2024-10-31Aegon Sustainable Divers Gr GBP B Acc0.32860.866938175500
2024-11-27SPDR® S&P Kensho New Economies Comps ETF0.30240.350735130700
2024-06-30NexPoint Merger Arbitrage Z0.30091.25743495503495500
2024-09-30Manulife Lazard Global Infrastructure0.271.270631365900
2024-10-31Vanguard High Dividend Yield ETF0.23850.008427711228631.0439
2024-09-30Sun Life Real Assets Private Pool F0.20990.404524382800
2024-09-30Fidelity Global Equity+ Fund - F80.2040.197923696370363.0601
Total 20.362332.292123655014+197563+0.8%
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 Assets8,590,434
Total Liabilities7,145,643
Total Stockholder Equity1,292,398
 As reported
Total Liabilities 7,145,643
Total Stockholder Equity+ 1,292,398
Total Assets = 8,590,434

Assets

Total Assets8,590,434
Total Current Assets1,036,658
Long-term Assets7,553,776
Total Current Assets
Cash And Cash Equivalents 434,559
Short-term Investments 196,419
Net Receivables 298,083
Inventory 38,059
Other Current Assets 69,538
Total Current Assets  (as reported)1,036,658
Total Current Assets  (calculated)1,036,658
+/-0
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 Liabilities829,011
Long-term Liabilities6,316,632
Total Stockholder Equity1,292,398
Total Current Liabilities
Short-term Debt 597,340
Accounts payable 77,023
Other Current Liabilities 102,777
Total Current Liabilities  (as reported)829,011
Total Current Liabilities  (calculated)777,140
+/- 51,871
Long-term Liabilities
Long-term Liabilities  (as reported)6,316,632
Long-term Liabilities  (calculated)0
+/- 6,316,632
Total Stockholder Equity
Common Stock11,617
Retained Earnings -315,953
Accumulated Other Comprehensive Income 1,060,140
Other Stockholders Equity 536,594
Total Stockholder Equity (as reported)1,292,398
Total Stockholder Equity (calculated)1,292,398
+/-0
Other
Cash and Short Term Investments 630,978
Common Stock Shares Outstanding 118,879
Current Deferred Revenue14,625
Liabilities and Stockholders Equity 8,590,434
Net Debt 5,101,895
Net Working Capital 207,647
Short Long Term Debt Total 5,536,454



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-31
> Total Assets 
3,198,094
0
0
0
5,613,948
5,995,266
5,826,692
5,779,387
7,963,995
8,281,815
10,534,770
11,655,408
10,590,474
10,850,798
10,643,392
10,756,313
10,297,799
10,331,787
10,523,973
10,712,582
10,492,339
10,610,198
10,157,276
10,172,531
9,919,031
9,819,843
9,863,900
9,737,148
9,659,815
9,519,171
9,766,946
9,831,113
9,938,354
9,978,649
10,161,406
10,052,618
9,751,930
9,755,468
9,371,064
9,146,332
9,100,911
9,105,683
8,897,585
8,861,643
8,709,042
8,536,255
8,536,255
8,590,434
8,590,4348,536,2558,536,2558,709,0428,861,6438,897,5859,105,6839,100,9119,146,3329,371,0649,755,4689,751,93010,052,61810,161,4069,978,6499,938,3549,831,1139,766,9469,519,1719,659,8159,737,1489,863,9009,819,8439,919,03110,172,53110,157,27610,610,19810,492,33910,712,58210,523,97310,331,78710,297,79910,756,31310,643,39210,850,79810,590,47411,655,40810,534,7708,281,8157,963,9955,779,3875,826,6925,995,2665,613,9480003,198,094
   > Total Current Assets 
0
97,499
0
0
726,868
1,073,567
619,169
630,011
735,335
1,040,993
1,382,929
1,530,917
948,291
1,078,630
1,044,975
1,198,157
1,045,854
1,118,539
1,136,235
1,311,498
1,141,907
1,231,434
1,151,135
1,297,759
1,127,695
1,157,967
1,139,696
1,243,307
1,119,208
1,235,034
1,374,069
1,418,879
1,424,278
1,648,583
1,250,857
1,328,769
1,166,905
1,260,568
1,178,906
1,234,225
1,031,728
1,092,868
980,966
1,083,055
1,036,633
920,082
920,082
1,036,658
1,036,658920,082920,0821,036,6331,083,055980,9661,092,8681,031,7281,234,2251,178,9061,260,5681,166,9051,328,7691,250,8571,648,5831,424,2781,418,8791,374,0691,235,0341,119,2081,243,3071,139,6961,157,9671,127,6951,297,7591,151,1351,231,4341,141,9071,311,4981,136,2351,118,5391,045,8541,198,1571,044,9751,078,630948,2911,530,9171,382,9291,040,993735,335630,011619,1691,073,567726,8680097,4990
       Cash And Cash Equivalents 
97,499
-97,499
0
0
357,664
809,676
217,345
265,106
354,154
267,442
528,164
662,508
514,712
574,788
554,561
673,447
594,811
589,392
614,312
794,094
669,387
755,902
657,212
744,636
631,542
654,618
576,066
641,728
562,795
690,172
788,769
788,895
868,501
1,058,843
686,289
763,545
622,689
739,001
668,247
781,575
600,990
602,856
486,844
594,616
452,129
355,529
355,529
434,559
434,559355,529355,529452,129594,616486,844602,856600,990781,575668,247739,001622,689763,545686,2891,058,843868,501788,895788,769690,172562,795641,728576,066654,618631,542744,636657,212755,902669,387794,094614,312589,392594,811673,447554,561574,788514,712662,508528,164267,442354,154265,106217,345809,676357,66400-97,49997,499
       Short-term Investments 
0
194,998
0
0
266,363
164,336
280,992
261,677
229,417
625,445
608,167
165,017
221,358
145,452
141,670
142,014
228,038
207,053
136,186
134,562
210,138
126,310
131,217
145,807
240,834
152,230
152,787
159,380
218,577
153,786
171,176
195,549
200,084
196,753
197,548
188,111
207,379
182,145
178,801
184,392
195,893
179,450
166,280
173,532
180,596
190,543
190,543
196,419
196,419190,543190,543180,596173,532166,280179,450195,893184,392178,801182,145207,379188,111197,548196,753200,084195,549171,176153,786218,577159,380152,787152,230240,834145,807131,217126,310210,138134,562136,186207,053228,038142,014141,670145,452221,358165,017608,167625,445229,417261,677280,992164,336266,36300194,9980
       Net Receivables 
0
0
0
0
363,960
258,534
395,364
357,987
129,696
760,910
840,980
687,913
197,308
323,450
317,036
355,068
207,621
292,634
353,297
350,537
244,449
312,053
331,245
378,932
236,395
311,384
373,026
407,005
317,568
333,392
359,177
385,288
331,735
248,560
282,903
319,561
307,143
278,795
271,987
207,293
200,334
252,824
268,366
225,144
248,642
335,290
314,522
298,083
298,083314,522335,290248,642225,144268,366252,824200,334207,293271,987278,795307,143319,561282,903248,560331,735385,288359,177333,392317,568407,005373,026311,384236,395378,932331,245312,053244,449350,537353,297292,634207,621355,068317,036323,450197,308687,913840,980760,910129,696357,987395,364258,534363,9600000
       Other Current Assets 
0
0
0
0
-266,363
-164,336
-280,992
-261,677
51,175
-625,445
-608,167
493,099
364,000
19,775
17,018
12,614
10,261
13,300
16,416
15,979
6,375
-1
12,927
9,599
5,521
20,823
18,700
15,586
344,078
37,103
32,559
25,977
291,885
119,204
29,291
24,396
263,650
26,687
26,860
29,100
219,387
396,227
19,768
65,262
304,652
3,684
24,452
69,538
69,53824,4523,684304,65265,26219,768396,227219,38729,10026,86026,687263,65024,39629,291119,204291,88525,97732,55937,103344,07815,58618,70020,8235,5219,59912,927-16,37515,97916,41613,30010,26112,61417,01819,775364,000493,099-608,167-625,44551,175-261,677-280,992-164,336-266,3630000
   > Long-term Assets 
0
-97,499
0
0
4,887,080
4,921,699
5,207,523
5,149,376
7,228,660
7,240,822
9,151,841
10,124,491
9,642,183
9,772,168
9,598,417
9,558,156
9,251,945
9,213,248
9,387,738
9,401,084
9,350,432
9,378,765
9,006,141
8,874,772
8,791,336
8,661,876
8,724,204
8,493,841
8,540,607
8,284,137
8,392,877
8,412,234
8,514,076
8,330,066
8,910,549
8,723,849
8,585,025
8,494,900
8,192,158
7,912,107
8,069,183
8,012,815
7,916,619
7,778,588
7,672,409
7,616,173
7,616,173
7,553,776
7,553,7767,616,1737,616,1737,672,4097,778,5887,916,6198,012,8158,069,1837,912,1078,192,1588,494,9008,585,0258,723,8498,910,5498,330,0668,514,0768,412,2348,392,8778,284,1378,540,6078,493,8418,724,2048,661,8768,791,3368,874,7729,006,1419,378,7659,350,4329,401,0849,387,7389,213,2489,251,9459,558,1569,598,4179,772,1689,642,18310,124,4919,151,8417,240,8227,228,6605,149,3765,207,5234,921,6994,887,08000-97,4990
       Property Plant Equipment 
0
0
0
0
4,418,120
4,400,722
4,373,789
0
6,725,178
6,617,919
8,562,689
9,566,445
9,300,897
9,409,064
9,249,765
9,243,143
8,924,272
8,909,158
9,087,129
9,104,780
9,084,270
9,100,548
8,736,368
8,606,943
8,549,181
0
8,359,776
8,103,340
-91,587
7,907,329
0
-149,461
-89,754
304,698
742,762
743,021
-96,608
808,028
840,060
857,306
-585,924,000
849,163
843,424
866,965
1,069,812
7,065,132
-68,896
1,106,858
1,106,858-68,8967,065,1321,069,812866,965843,424849,163-585,924,000857,306840,060808,028-96,608743,021742,762304,698-89,754-149,46107,907,329-91,5878,103,3408,359,77608,549,1818,606,9438,736,3689,100,5489,084,2709,104,7809,087,1298,909,1588,924,2729,243,1439,249,7659,409,0649,300,8979,566,4458,562,6896,617,9196,725,17804,373,7894,400,7224,418,1200000
       Long Term Investments 
0
0
0
0
400,946
476,300
0
0
10,308
0
0
0
60,922
0
0
0
55,009
61,704
58,361
56,671
55,784
60,142
91,541
92,373
94,518
60,811
208,044
156,655
139,925
143,477
205,384
183,621
116,614
196,218
377,105
311,221
391,189
300,988
291,531
284,110
260,031
270,723
1,013,318
441,300
230,307
237,451
304,234
0
0304,234237,451230,307441,3001,013,318270,723260,031284,110291,531300,988391,189311,221377,105196,218116,614183,621205,384143,477139,925156,655208,04460,81194,51892,37391,54160,14255,78456,67158,36161,70455,00900060,92200010,30800476,300400,9460000
       Intangible Assets 
0
0
0
0
4,418,120
4,400,722
4,373,789
4,319,308
6,725,178
6,617,919
8,562,689
9,566,445
9,300,897
9,409,064
9,249,765
9,243,143
8,924,272
8,909,158
9,087,129
9,104,780
9,084,270
9,100,548
8,736,368
8,606,943
8,549,181
8,389,508
8,359,776
8,103,340
8,161,129
7,907,329
8,034,890
8,080,645
8,155,418
7,987,180
8,374,213
8,173,917
8,021,568
7,931,882
7,644,952
7,338,449
7,483,259
7,432,696
5,734,065
7,185,415
6,043,565
7,065,132
7,065,132
5,246,681
5,246,6817,065,1327,065,1326,043,5657,185,4155,734,0657,432,6967,483,2597,338,4497,644,9527,931,8828,021,5688,173,9178,374,2137,987,1808,155,4188,080,6458,034,8907,907,3298,161,1298,103,3408,359,7768,389,5088,549,1818,606,9438,736,3689,100,5489,084,2709,104,7809,087,1298,909,1588,924,2729,243,1439,249,7659,409,0649,300,8979,566,4458,562,6896,617,9196,725,1784,319,3084,373,7894,400,7224,418,1200000
       Long-term Assets Other 
0
-97,499
0
0
-4,389,268
-4,327,106
-4,277,644
86,054
-6,351,617
-6,471,550
-8,464,715
-9,479,500
-9,300,897
-9,372,178
-9,212,226
-9,206,705
-8,924,272
-8,871,904
-9,049,594
-9,064,666
-9,084,270
-9,055,844
-8,687,592
-8,557,153
-8,549,181
59,352
56,478
76,305
91,587
75,899
62,865
66,875
89,754
-304,698
-742,762
-668,614
96,608
-705,043
-720,306
-686,390
585,924,000
-703,302
168,513
-866,965
138,333
-7,065,132
0
103,339
103,3390-7,065,132138,333-866,965168,513-703,302585,924,000-686,390-720,306-705,04396,608-668,614-742,762-304,69889,75466,87562,86575,89991,58776,30556,47859,352-8,549,181-8,557,153-8,687,592-9,055,844-9,084,270-9,064,666-9,049,594-8,871,904-8,924,272-9,206,705-9,212,226-9,372,178-9,300,897-9,479,500-8,464,715-6,471,550-6,351,61786,054-4,277,644-4,327,106-4,389,26800-97,4990
> Total Liabilities 
2,058,285
0
0
0
4,326,750
4,509,281
3,928,434
3,887,956
6,124,364
6,443,623
8,114,339
9,377,438
8,566,973
8,864,324
8,674,444
8,782,265
8,338,688
8,390,893
8,510,843
8,673,202
8,596,886
8,715,062
8,293,042
8,279,300
8,162,919
8,154,840
8,122,645
8,040,103
7,944,959
7,950,041
8,209,827
8,189,066
8,197,473
8,120,775
8,354,197
8,291,028
8,003,325
7,952,972
7,574,233
7,340,964
7,311,864
7,395,854
7,189,824
7,168,830
7,170,220
7,038,683
7,038,683
7,145,643
7,145,6437,038,6837,038,6837,170,2207,168,8307,189,8247,395,8547,311,8647,340,9647,574,2337,952,9728,003,3258,291,0288,354,1978,120,7758,197,4738,189,0668,209,8277,950,0417,944,9598,040,1038,122,6458,154,8408,162,9198,279,3008,293,0428,715,0628,596,8868,673,2028,510,8438,390,8938,338,6888,782,2658,674,4448,864,3248,566,9739,377,4388,114,3396,443,6236,124,3643,887,9563,928,4344,509,2814,326,7500002,058,285
   > Total Current Liabilities 
236,049
0
0
0
274,915
697,296
202,790
238,587
581,016
625,121
795,910
875,959
2,092,811
2,199,507
2,143,151
2,214,035
1,175,066
509,825
494,059
588,853
500,388
558,238
458,233
497,641
739,139
747,644
986,167
1,010,086
973,358
1,006,494
995,890
784,474
483,254
907,942
901,127
889,803
824,405
582,024
569,696
569,915
519,002
546,157
532,495
619,049
670,200
683,230
683,230
829,011
829,011683,230683,230670,200619,049532,495546,157519,002569,915569,696582,024824,405889,803901,127907,942483,254784,474995,8901,006,494973,3581,010,086986,167747,644739,139497,641458,233558,238500,388588,853494,059509,8251,175,0662,214,0352,143,1512,199,5072,092,811875,959795,910625,121581,016238,587202,790697,296274,915000236,049
       Short-term Debt 
0
0
0
0
52,312
517,051
52,106
105,170
333,444
366,137
503,291
582,696
1,899,358
1,986,290
1,933,174
2,023,777
993,144
346,109
309,296
373,900
315,198
377,090
276,887
325,349
533,360
580,857
804,458
849,093
811,145
851,772
836,048
666,606
335,994
705,901
713,981
731,444
676,400
427,722
373,545
392,783
343,231
380,759
349,971
440,155
478,076
467,140
467,140
597,340
597,340467,140467,140478,076440,155349,971380,759343,231392,783373,545427,722676,400731,444713,981705,901335,994666,606836,048851,772811,145849,093804,458580,857533,360325,349276,887377,090315,198373,900309,296346,109993,1442,023,7771,933,1741,986,2901,899,358582,696503,291366,137333,444105,17052,106517,05152,3120000
       Short Long Term Debt 
0
0
0
0
3,426,298
517,100
0
0
333,444
0
0
0
1,899,358
0
0
0
993,144
6,423,530
6,509,741
373,900
315,198
364,813
265,182
313,682
264,583
580,857
804,458
849,093
811,145
851,772
836,048
666,606
335,994
705,901
713,981
731,444
676,400
427,722
373,545
392,783
343,231
380,759
349,971
440,155
421,409
478,076
467,140
0
0467,140478,076421,409440,155349,971380,759343,231392,783373,545427,722676,400731,444713,981705,901335,994666,606836,048851,772811,145849,093804,458580,857264,583313,682265,182364,813315,198373,9006,509,7416,423,530993,1440001,899,358000333,44400517,1003,426,2980000
       Accounts payable 
111,781
0
0
0
101,409
69,552
25,799
16,053
54,074
38,526
115,123
168,698
104,404
141,137
140,220
130,731
160,505
111,078
122,000
139,051
155,144
109,969
97,970
82,038
192,033
71,367
61,218
62,703
128,062
58,661
51,896
45,804
92,557
53,590
74,689
75,547
113,907
83,239
106,309
87,054
140,230
88,660
82,838
76,808
85,115
169,231
50,945
77,023
77,02350,945169,23185,11576,80882,83888,660140,23087,054106,30983,239113,90775,54774,68953,59092,55745,80451,89658,661128,06262,70361,21871,367192,03382,03897,970109,969155,144139,051122,000111,078160,505130,731140,220141,137104,404168,698115,12338,52654,07416,05325,79969,552101,409000111,781
       Other Current Liabilities 
74,267
0
0
0
116,483
106,023
101,937
94,455
169,824
195,493
152,119
99,706
82,651
65,743
63,481
53,312
15,264
46,545
56,731
69,614
23,580
64,596
76,893
83,867
7,457
89,171
114,282
92,121
33,586
95,463
107,391
71,591
54,287
147,781
108,213
77,352
33,556
69,057
89,201
83,792
24,372
76,026
94,470
54,384
44,803
118,286
118,286
102,777
102,777118,286118,28644,80354,38494,47076,02624,37283,79289,20169,05733,55677,352108,213147,78154,28771,591107,39195,46333,58692,121114,28289,1717,45783,86776,89364,59623,58069,61456,73146,54515,26453,31263,48165,74382,65199,706152,119195,493169,82494,455101,937106,023116,48300074,267
   > Long-term Liabilities 
0
0
0
0
4,051,835
3,811,985
3,725,644
3,649,369
5,543,348
5,818,502
7,318,429
8,501,479
6,474,162
6,664,817
6,531,293
6,568,230
7,163,622
7,881,068
8,016,784
8,084,349
8,096,498
8,156,824
7,834,809
7,781,659
7,423,780
7,407,196
7,136,478
7,030,017
6,971,601
6,943,547
7,213,937
7,404,592
7,714,219
7,212,833
7,453,070
7,401,225
7,178,920
7,370,948
7,004,537
6,771,049
6,792,862
6,849,697
6,657,329
6,549,781
6,500,020
6,355,453
6,355,453
6,316,632
6,316,6326,355,4536,355,4536,500,0206,549,7816,657,3296,849,6976,792,8626,771,0497,004,5377,370,9487,178,9207,401,2257,453,0707,212,8337,714,2197,404,5927,213,9376,943,5476,971,6017,030,0177,136,4787,407,1967,423,7807,781,6597,834,8098,156,8248,096,4988,084,3498,016,7847,881,0687,163,6226,568,2306,531,2936,664,8176,474,1628,501,4797,318,4295,818,5025,543,3483,649,3693,725,6443,811,9854,051,8350000
       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
4,882,554
4,768,663
4,764,994
4,732,767
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000004,732,7674,764,9944,768,6634,882,55400000000000000000000000000
       Long-term Liabilities Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,653,323
1,649,971
1,640,204
1,641,752
1,622,257
1,602,155
1,229,230
1,229,767
185,731
222,444
284,545
1,263,744
295,751
311,373
315,974
45,365
349,463
42,175
1,236,850
44,489
312,301
1,161,840
0
01,161,840312,30144,4891,236,85042,175349,46345,365315,974311,373295,7511,263,744284,545222,444185,7311,229,7671,229,2301,602,1551,622,2571,641,7521,640,2041,649,9711,653,3230000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
60,818
0
0
0
79,654
0
0
0
95,037
0
0
0
186,583
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000186,58300095,03700079,65400060,81800000000
> Total Stockholder Equity
1,081,192
1,139,809
0
0
1,217,919
1,419,804
1,835,262
1,833,050
1,751,602
1,683,766
2,284,374
2,136,163
1,882,602
1,856,522
1,846,064
1,852,054
1,832,716
1,816,302
1,882,109
1,909,026
1,758,858
1,754,055
1,734,124
1,758,463
1,617,384
1,528,356
1,534,362
1,493,641
1,508,476
1,375,811
1,347,599
1,438,638
1,527,382
1,632,115
1,589,876
1,553,668
1,542,399
1,594,518
1,604,376
1,599,109
1,599,871
1,526,461
1,529,276
1,509,244
1,376,444
1,345,680
1,345,680
1,292,398
1,292,3981,345,6801,345,6801,376,4441,509,2441,529,2761,526,4611,599,8711,599,1091,604,3761,594,5181,542,3991,553,6681,589,8761,632,1151,527,3821,438,6381,347,5991,375,8111,508,4761,493,6411,534,3621,528,3561,617,3841,758,4631,734,1241,754,0551,758,8581,909,0261,882,1091,816,3021,832,7161,852,0541,846,0641,856,5221,882,6022,136,1632,284,3741,683,7661,751,6021,833,0501,835,2621,419,8041,217,919001,139,8091,081,192
   Common Stock
0
0
0
0
0
1,910,500
8,000
8,000
8,000
8,000
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
10,160
10,160
10,160
10,160
10,160
10,160
10,667
11,080
11,083
11,148
11,240
11,410
11,524
11,606
11,606
11,615
11,615
11,616
11,616
11,616
11,616
11,617
11,61711,61611,61611,61611,61611,61511,61511,60611,60611,52411,41011,24011,14811,08311,08010,66710,16010,16010,16010,16010,16010,16010,02210,02210,02210,02210,02210,02210,02210,02210,02210,02210,02210,02210,02210,02210,02210,0228,0008,0008,0008,0001,910,50000000
   Retained Earnings Total Equity000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
1,081,192
0
0
-27,591
-46,577
1,812,252
1,795,114
1,745,633
1,657,944
2,352,899
2,237,321
2,229,104
2,233,061
2,219,954
2,192,929
2,188,104
2,183,459
2,224,884
2,221,832
2,226,050
2,237,823
2,140,869
2,112,046
2,056,636
1,974,883
1,954,838
1,870,241
1,883,773
1,791,619
1,751,067
1,752,726
878,461
992,698
946,436
1,095,071
1,057,849
1,067,140
1,023,917
1,003,428
999,211
935,991
1,152,732
1,110,586
984,254
803,447
1,131,045
1,060,140
1,060,1401,131,045803,447984,2541,110,5861,152,732935,991999,2111,003,4281,023,9171,067,1401,057,8491,095,071946,436992,698878,4611,752,7261,751,0671,791,6191,883,7731,870,2411,954,8381,974,8832,056,6362,112,0462,140,8692,237,8232,226,0502,221,8322,224,8842,183,4592,188,1042,192,9292,219,9542,233,0612,229,1042,237,3212,352,8991,657,9441,745,6331,795,1141,812,252-46,577-27,591001,081,1920
   Capital Surplus 000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
58,617
0
0
1,245,510
-444,119
0
0
1,745,633
0
0
0
1,287,200
0
0
0
1,959,100
2,183,459
2,224,884
2,221,832
1,959,100
2,237,823
2,140,869
2,112,046
1,959,100
1,974,883
1,954,838
1,870,241
1,714,900
1,791,619
1,751,067
1,956,135
1,011,743
1,011,743
1,011,743
836,269
872,011
924,242
959,252
986,594
986,594
986,594
736,594
736,594
736,594
548,210
536,594
536,594
536,594536,594548,210736,594736,594736,594986,594986,594986,594959,252924,242872,011836,2691,011,7431,011,7431,011,7431,956,1351,751,0671,791,6191,714,9001,870,2411,954,8381,974,8831,959,1002,112,0462,140,8692,237,8231,959,1002,221,8322,224,8842,183,4591,959,1000001,287,2000001,745,63300-444,1191,245,5100058,6170



5.3. Balance Sheets

Currency in USD. All numbers in thousands.




5.4. Cash Flows

Currency in USD. All numbers in thousands.