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

Aspen Technology Inc
Buy, Hold or Sell?

Let's analyze Aspen Technology Inc together

I guess you are interested in Aspen Technology Inc. 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 Aspen Technology Inc. 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 Aspen Technology Inc

I send you an email if I find something interesting about Aspen Technology Inc.

1. Quick Overview

1.1. Quick analysis of Aspen Technology Inc (30 sec.)










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

How much money do you get?

How much money do you get?
$0.00
When do you have the money?
1 year
How often do you get paid?
12.5%

What is your share worth?

Current worth
$201.63
Expected worth in 1 year
$202.28
How sure are you?
40.0%

+ What do you gain per year?

Total Gains per Share
$0.65
Return On Investment
0.3%

For what price can you sell your share?

Current Price per Share
$248.80
Expected price per share
$240.83 - $254.04
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Aspen Technology Inc (5 min.)




Live pricePrice per Share (EOD)
$248.80
Intrinsic Value Per Share
$-3.48 - $29.27
Total Value Per Share
$198.15 - $230.90

2.2. Growth of Aspen Technology Inc (5 min.)




Is Aspen Technology Inc growing?

Current yearPrevious yearGrowGrow %
How rich?$12.7b$13b-$240.5m-1.9%

How much money is Aspen Technology Inc making?

Current yearPrevious yearGrowGrow %
Making money-$8.9m-$9.3m$454.5k5.1%
Net Profit Margin-5.7%-5.5%--

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

2.3. Financial Health of Aspen Technology Inc (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 Aspen Technology Inc?

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

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

Speculation

The Price per Share of Aspen Technology Inc is $248.80. 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 Aspen Technology Inc.
  • 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 Aspen Technology Inc, 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 $201.63. Based on the TTM, the Book Value Change Per Share is $0.16 per quarter. Based on the YOY, the Book Value Change Per Share is $-0.62 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is $0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Aspen Technology Inc.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps-0.96-0.4%-0.14-0.1%-0.51-0.2%0.410.2%0.490.2%
Usd Book Value Change Per Share0.230.1%0.160.1%-0.62-0.2%9.803.9%5.022.0%
Usd Dividend Per Share0.000.0%0.000.0%2.070.8%0.420.2%0.210.1%
Usd Total Gains Per Share0.230.1%0.160.1%1.450.6%10.224.1%5.232.1%
Usd Price Per Share238.82-217.72-201.54-169.88-118.32-
Price to Earnings Ratio-62.46-507.87--27.49-100.60-65.43-
Price-to-Total Gains Ratio1,043.11-359.59--314.50--827.34--619.11-
Price to Book Ratio1.18-1.08-1.00-7.91--8.71-
Price-to-Total Gains Ratio1,043.11-359.59--314.50--827.34--619.11-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share248.8
Number of shares4
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.42
Usd Book Value Change Per Share0.169.80
Usd Total Gains Per Share0.1610.22
Gains per Quarter (4 shares)0.6540.87
Gains per Year (4 shares)2.59163.47
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
103-77157153
205-413314316
308-120470479
4010227627642
5013534784805
6016840941968
7018114710971131
8021145412541294
9023176014111457
10026206715681620

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share2.02.00.050.0%6.06.00.050.0%14.06.00.070.0%34.06.00.085.0%79.042.00.065.3%
Book Value Change Per Share3.01.00.075.0%5.07.00.041.7%11.09.00.055.0%14.026.00.035.0%58.063.00.047.9%
Dividend per Share0.00.04.00.0%4.00.08.033.3%5.00.015.025.0%5.00.035.012.5%14.00.0107.011.6%
Total Gains per Share3.01.00.075.0%7.05.00.058.3%13.07.00.065.0%16.024.00.040.0%60.061.00.049.6%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Aspen Technology Inc 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--0.2290.162+41%-0.617+369%9.798-98%5.022-95%
Book Value Per Share--201.629201.384+0%201.7470%105.777+91%52.900+281%
Current Ratio--3.1112.484+25%2.365+32%3.1190%1.958+59%
Debt To Asset Ratio--0.0840.091-8%0.097-14%0.313-73%0.827-90%
Debt To Equity Ratio--0.0910.100-8%0.107-15%0.645-86%0.682-87%
Dividend Per Share----0%2.067-100%0.419-100%0.209-100%
Enterprise Value--14162406354.00012759790183.500+11%11855942971.150+19%10298225747.230+38%7484370715.865+89%
Eps---0.956-0.142-85%-0.508-47%0.410-333%0.487-296%
Ev To Ebitda Ratio--102.27941.632+146%40.096+155%34.391+197%27.290+275%
Ev To Sales Ratio--16.40112.128+35%10.842+51%12.342+33%10.745+53%
Free Cash Flow Per Share---0.1011.221-108%1.422-107%1.048-110%0.831-112%
Free Cash Flow To Equity Per Share---0.2620.460-157%-1.038+297%4.850-105%2.407-111%
Gross Profit Margin--3.078-17.247+660%0.093+3202%-3.064+200%-1.346+144%
Intrinsic Value_10Y_max--29.274--------
Intrinsic Value_10Y_min---3.479--------
Intrinsic Value_1Y_max--4.173--------
Intrinsic Value_1Y_min--2.716--------
Intrinsic Value_3Y_max--11.593--------
Intrinsic Value_3Y_min--5.555--------
Intrinsic Value_5Y_max--17.875--------
Intrinsic Value_5Y_min--5.516--------
Market Cap15736525360.000+4%15105293354.00013843240183.500+9%13031477221.150+16%11088941547.230+36%8045131565.865+88%
Net Profit Margin---0.280-0.057-80%-0.055-80%0.170-265%0.249-212%
Operating Margin---0.409-0.501+23%0.087-568%0.200-304%0.324-226%
Operating Ratio--1.4091.139+24%1.136+24%0.845+67%0.707+99%
Pb Ratio1.234+4%1.1841.081+10%0.999+19%7.909-85%-8.707+835%
Pe Ratio-65.066-4%-62.456507.871-112%-27.491-56%100.597-162%65.428-195%
Price Per Share248.800+4%238.820217.720+10%201.535+19%169.880+41%118.317+102%
Price To Free Cash Flow Ratio-612.889-4%-588.304-105.629-82%72.009-917%-61.635-90%-4.691-99%
Price To Total Gains Ratio1086.705+4%1043.115359.586+190%-314.504+130%-827.336+179%-619.111+159%
Quick Ratio--2.9742.370+25%2.248+32%3.010-1%1.906+56%
Return On Assets---0.004-0.001-85%-0.001-85%0.026-117%0.071-106%
Return On Equity---0.005-0.001-85%-0.001-85%0.056-109%0.067-107%
Total Gains Per Share--0.2290.162+41%1.450-84%10.217-98%5.231-96%
Usd Book Value--12752959000.00012806427250.0000%13046964000.000-2%6792785900.000+88%3393703300.000+276%
Usd Book Value Change Per Share--0.2290.162+41%-0.617+369%9.798-98%5.022-95%
Usd Book Value Per Share--201.629201.384+0%201.7470%105.777+91%52.900+281%
Usd Dividend Per Share----0%2.067-100%0.419-100%0.209-100%
Usd Enterprise Value--14162406354.00012759790183.500+11%11855942971.150+19%10298225747.230+38%7484370715.865+89%
Usd Eps---0.956-0.142-85%-0.508-47%0.410-333%0.487-296%
Usd Free Cash Flow---6419000.00077775000.000-108%92086750.000-107%68996850.000-109%57848200.000-111%
Usd Free Cash Flow Per Share---0.1011.221-108%1.422-107%1.048-110%0.831-112%
Usd Free Cash Flow To Equity Per Share---0.2620.460-157%-1.038+297%4.850-105%2.407-111%
Usd Market Cap15736525360.000+4%15105293354.00013843240183.500+9%13031477221.150+16%11088941547.230+36%8045131565.865+88%
Usd Price Per Share248.800+4%238.820217.720+10%201.535+19%169.880+41%118.317+102%
Usd Profit---60464000.000-8927500.000-85%-9382000.000-84%29668200.000-304%36066450.000-268%
Usd Revenue--215877000.000273512750.000-21%280118000.000-23%217843800.000-1%171934675.000+26%
Usd Total Gains Per Share--0.2290.162+41%1.450-84%10.217-98%5.231-96%
 EOD+6 -2MRQTTM+22 -16YOY+19 -215Y+17 -2310Y+19 -21

3.3 Fundamental Score

Let's check the fundamental score of Aspen Technology Inc based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-65.066
Price to Book Ratio (EOD)Between0-11.234
Net Profit Margin (MRQ)Greater than0-0.280
Operating Margin (MRQ)Greater than0-0.409
Quick Ratio (MRQ)Greater than12.974
Current Ratio (MRQ)Greater than13.111
Debt to Asset Ratio (MRQ)Less than10.084
Debt to Equity Ratio (MRQ)Less than10.091
Return on Equity (MRQ)Greater than0.15-0.005
Return on Assets (MRQ)Greater than0.05-0.004
Total4/10 (40.0%)

3.4 Technical Score

Let's check the technical score of Aspen Technology Inc based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5052.323
Ma 20Greater thanMa 50249.643
Ma 50Greater thanMa 100243.317
Ma 100Greater thanMa 200230.287
OpenGreater thanClose250.110
Total5/5 (100.0%)

4. In-depth Analysis

4.1 About Aspen Technology Inc

Aspen Technology, Inc. provides industrial software that focuses on helping customers in asset-intensive industries worldwide. The company's solutions address complex environments where it is critical to optimize the asset design, operation, and maintenance lifecycle. Its software is used in performance engineering, modeling and design, supply chain management, predictive and prescriptive maintenance, digital grid management, and industrial data management. The company serves a range of asset-intensive industries, including oil and gas exploration and production; oil and gas processing and distribution; and oil and gas refining and marketing, as well as bulk and specialty chemicals, engineering and construction, power and utilities, metals and mining, and pharmaceuticals. Aspen Technology, Inc. was founded in 1981 and is headquartered in Bedford, Massachusetts. Aspen Technology, Inc. operates as a subsidiary of Emerson Electric Co.

Fundamental data was last updated by Penke on 2024-12-05 13:32:08.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a loss.
Using its assets, the company is very inefficient in making profit.
Using its investors money, the company is very inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very inefficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is able to pay all its short-term debts.
The company is 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 very able to pay all its debts by selling its assets.
The company is very 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 expensive.
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 Aspen Technology Inc earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Aspen Technology Inc to the Software - Application industry mean.
  • A Net Profit Margin of -28.0% means that $-0.28 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Aspen Technology Inc:

  • The MRQ is -28.0%. The company is making a huge loss. -2
  • The TTM is -5.7%. The company is making a loss. -1
Trends
Current periodCompared to+/- 
MRQ-28.0%TTM-5.7%-22.3%
TTM-5.7%YOY-5.5%-0.2%
TTM-5.7%5Y17.0%-22.7%
5Y17.0%10Y24.9%-7.9%
4.3.1.2. Return on Assets

Shows how efficient Aspen Technology Inc is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Aspen Technology Inc to the Software - Application industry mean.
  • -0.4% Return on Assets means that Aspen Technology Inc generated $0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Aspen Technology Inc:

  • The MRQ is -0.4%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -0.1%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-0.4%TTM-0.1%-0.4%
TTM-0.1%YOY-0.1%+0.0%
TTM-0.1%5Y2.6%-2.7%
5Y2.6%10Y7.1%-4.5%
4.3.1.3. Return on Equity

Shows how efficient Aspen Technology Inc is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Aspen Technology Inc to the Software - Application industry mean.
  • -0.5% Return on Equity means Aspen Technology Inc generated $0.00 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Aspen Technology Inc:

  • The MRQ is -0.5%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -0.1%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-0.5%TTM-0.1%-0.4%
TTM-0.1%YOY-0.1%+0.0%
TTM-0.1%5Y5.6%-5.6%
5Y5.6%10Y6.7%-1.1%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Aspen Technology Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Aspen Technology Inc is operating .

  • Measures how much profit Aspen Technology Inc 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 Aspen Technology Inc to the Software - Application industry mean.
  • An Operating Margin of -40.9% means the company generated $-0.41  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Aspen Technology Inc:

  • The MRQ is -40.9%. The company is operating very inefficient. -2
  • The TTM is -50.1%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ-40.9%TTM-50.1%+9.3%
TTM-50.1%YOY8.7%-58.9%
TTM-50.1%5Y20.0%-70.2%
5Y20.0%10Y32.4%-12.4%
4.3.2.2. Operating Ratio

Measures how efficient Aspen Technology Inc is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Software - Application industry mean).
  • An Operation Ratio of 1.41 means that the operating costs are $1.41 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Aspen Technology Inc:

  • The MRQ is 1.409. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.139. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.409TTM1.139+0.270
TTM1.139YOY1.136+0.002
TTM1.1395Y0.845+0.293
5Y0.84510Y0.707+0.138
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Aspen Technology Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Aspen Technology Inc is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Software - Application industry mean).
  • A Current Ratio of 3.11 means the company has $3.11 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Aspen Technology Inc:

  • The MRQ is 3.111. The company is very able to pay all its short-term debts. +2
  • The TTM is 2.484. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ3.111TTM2.484+0.627
TTM2.484YOY2.365+0.119
TTM2.4845Y3.119-0.635
5Y3.11910Y1.958+1.161
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Aspen Technology Inc to the Software - Application industry mean.
  • A Quick Ratio of 2.97 means the company can pay off $2.97 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Aspen Technology Inc:

  • The MRQ is 2.974. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 2.370. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ2.974TTM2.370+0.604
TTM2.370YOY2.248+0.121
TTM2.3705Y3.010-0.641
5Y3.01010Y1.906+1.105
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Aspen Technology Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Aspen Technology Inc assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Aspen Technology Inc to Software - Application industry mean.
  • A Debt to Asset Ratio of 0.08 means that Aspen Technology Inc assets are financed with 8.4% credit (debt) and the remaining percentage (100% - 8.4%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Aspen Technology Inc:

  • The MRQ is 0.084. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.091. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.084TTM0.091-0.007
TTM0.091YOY0.097-0.006
TTM0.0915Y0.313-0.222
5Y0.31310Y0.827-0.514
4.5.4.2. Debt to Equity Ratio

Measures if Aspen Technology Inc is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Aspen Technology Inc to the Software - Application industry mean.
  • A Debt to Equity ratio of 9.1% means that company has $0.09 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Aspen Technology Inc:

  • The MRQ is 0.091. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.100. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.091TTM0.100-0.008
TTM0.100YOY0.107-0.008
TTM0.1005Y0.645-0.545
5Y0.64510Y0.682-0.037
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 Aspen Technology Inc generates.

  • Above 15 is considered overpriced but always compare Aspen Technology Inc to the Software - Application industry mean.
  • A PE ratio of -62.46 means the investor is paying $-62.46 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Aspen Technology Inc:

  • The EOD is -65.066. Based on the earnings, the company is expensive. -2
  • The MRQ is -62.456. Based on the earnings, the company is expensive. -2
  • The TTM is 507.871. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-65.066MRQ-62.456-2.610
MRQ-62.456TTM507.871-570.327
TTM507.871YOY-27.491+535.363
TTM507.8715Y100.597+407.274
5Y100.59710Y65.428+35.170
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 Aspen Technology Inc:

  • The EOD is -612.889. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -588.304. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -105.629. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-612.889MRQ-588.304-24.585
MRQ-588.304TTM-105.629-482.675
TTM-105.629YOY72.009-177.638
TTM-105.6295Y-61.635-43.994
5Y-61.63510Y-4.691-56.944
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 Aspen Technology Inc is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Software - Application industry mean).
  • A PB ratio of 1.18 means the investor is paying $1.18 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Aspen Technology Inc:

  • The EOD is 1.234. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.184. Based on the equity, the company is underpriced. +1
  • The TTM is 1.081. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.234MRQ1.184+0.049
MRQ1.184TTM1.081+0.103
TTM1.081YOY0.999+0.082
TTM1.0815Y7.909-6.828
5Y7.90910Y-8.707+16.617
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 Aspen Technology Inc.

4.8.1. Institutions holding Aspen Technology Inc

Institutions are holding 47.472% of the shares of Aspen Technology Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Kayne Anderson Rudnick Investment Management LLC6.5752.19224158691683771.6717
2024-06-30BlackRock Inc6.23490.01773943570-435656-9.9482
2024-09-30Vanguard Group Inc4.41850.0122794712717902.6365
2024-09-30State Street Corp1.57670.0097997253-19833-1.95
2024-09-30Nordea Investment Mgmt Bank Demark A/s1.450.2437917116-25468-2.7019
2024-09-30First Manhattan Co. LLC1.41330.6329893897227392.6102
2024-09-30Neuberger Berman Group LLC1.39020.163987930163930.7324
2024-09-30Dimensional Fund Advisors, Inc.0.96660.03546113648676016.5382
2024-09-30Sumitomo Mitsui Trust Group Inc0.92120.0964582682288205.2035
2024-09-30Lazard Asset Management LLC0.89450.1807565783387867.3598
2024-09-30Geode Capital Management, LLC0.8940.0109565446-4558-0.7996
2024-09-30Independent Franchise Partners LLP0.87841.17035555585639511.2979
2024-09-30Wells Fargo & Co0.86460.0296546847-5658-1.0241
2024-09-30BAMCO Inc0.73990.2965468011-51452-9.9048
2024-09-30ClearBridge Advisors, LLC0.72120.0857456137-10151-2.177
2024-09-30JPMorgan Chase & Co0.57460.006636344917135189.1998
2024-06-30Fiera Capital Corporation0.53780.2114340166125003.8149
2024-09-30Wellington Management Company LLP0.52250.0138330501-196219-37.253
2024-09-30Valley Forge Capital Management, LP0.46721.568129548500
2024-09-30Raymond James & Associates0.44580.041281961157445.914
Total 32.48697.018520547930-169340-0.8%

4.9.2. Funds holding Aspen Technology Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-11-27iShares Core S&P Mid-Cap ETF1.34860.210785300616520.194
2024-10-31Vanguard Total Stock Mkt Idx Inv1.26930.0109802801-3470-0.4304
2024-10-31Nordea 1 - Global Climate & Envir BI EUR1.02861.7449650609-14784-2.2218
2024-10-31Vanguard Small Cap Index1.00330.097963459512500.1974
2024-09-30Neuberger Berman Genesis Inv0.84961.1982537370-2657-0.492
2024-09-30Lazard Global Robotics & Automation0.82031.8126518818289415.9078
2024-10-31BlackRock Mid-Cap Growth Equity Instl0.78741.1133498020-3963-0.7895
2024-10-31Vanguard Information Technology ETF0.68430.111943283419620.4554
2024-06-30Virtus KAR Mid-Cap Core I0.68233.2406431562180204.3575
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr0.62460.0854395079-2823-0.7095
2024-10-31Vanguard Small Cap Growth Index Inv0.55160.2257348864-393-0.1125
2024-09-30Baron Opp. Small Cap Growth Strategy0.53761.7982340000-10000-2.8571
2024-09-30Baron Small Cap Retail0.53761.7979340000-10000-2.8571
2024-06-30Virtus KAR Small-Cap Growth I0.49422.1936312568-40100-11.3705
2024-09-30Independent Franchise Partners US Equity0.46623.52922948652720510.164
2024-06-30Virtus KAR Small-Mid Cap Core R60.42572.770626924497473.7561
2024-09-30ClearBridge Small Cap Growth A0.40341.810925514600
2024-10-31ClearBridge Small Cap Growth0.38951.7848246346-8800-3.449
2024-11-27iShares MSCI USA Min Vol Factor ETF0.35120.2285222103-172-0.0774
2024-10-31SPDR® S&P MIDCAP 400 ETF Trust0.33040.2153208965-3070-1.4479
Total 13.585725.98118592795-11455-0.1%

5.3. Insider Transactions

Insiders are holding 57.68% of the shares of Aspen Technology Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-08-28Jr. Robert M WhelanSELL1000219.1
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 Assets13,916,939
Total Liabilities1,163,980
Total Stockholder Equity12,752,959
 As reported
Total Liabilities 1,163,980
Total Stockholder Equity+ 12,752,959
Total Assets = 13,916,939

Assets

Total Assets13,916,939
Total Current Assets832,226
Long-term Assets13,084,713
Total Current Assets
Cash And Cash Equivalents 221,093
Net Receivables 574,554
Other Current Assets 36,579
Total Current Assets  (as reported)832,226
Total Current Assets  (calculated)832,226
+/-0
Long-term Assets
Property Plant Equipment 113,094
Goodwill 8,330,124
Intangible Assets 4,063,852
Long-term Assets Other 37,395
Long-term Assets  (as reported)13,084,713
Long-term Assets  (calculated)12,544,465
+/- 540,248

Liabilities & Shareholders' Equity

Total Current Liabilities267,551
Long-term Liabilities896,429
Total Stockholder Equity12,752,959
Total Current Liabilities
Short-term Debt 24,344
Accounts payable 12,050
Other Current Liabilities 228,248
Total Current Liabilities  (as reported)267,551
Total Current Liabilities  (calculated)264,642
+/- 2,909
Long-term Liabilities
Capital Lease Obligations 97,848
Long-term Liabilities Other 18,795
Long-term Liabilities  (as reported)896,429
Long-term Liabilities  (calculated)116,643
+/- 779,786
Total Stockholder Equity
Common Stock7
Retained Earnings -111,626
Accumulated Other Comprehensive Income -2,059
Other Stockholders Equity 12,866,637
Total Stockholder Equity (as reported)12,752,959
Total Stockholder Equity (calculated)12,752,959
+/-0
Other
Capital Stock7
Cash and Short Term Investments 221,093
Common Stock Shares Outstanding 63,244
Current Deferred Revenue119,243
Liabilities and Stockholders Equity 13,916,939
Net Debt -123,245
Net Invested Capital 12,752,959
Net Working Capital 564,675
Property Plant and Equipment Gross 113,094
Short Long Term Debt Total 97,848



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-30
> Total Assets 
41,100
60,400
65,300
75,700
75,100
78,100
103,500
160,200
157,200
165,200
175,400
192,300
196,700
209,900
224,400
342,900
329,400
332,700
322,700
322,200
316,900
318,300
337,163
364,945
376,832
375,311
375,346
406,594
378,175
388,302
469,746
548,343
518,871
402,629
383,648
378,480
406,018
404,162
393,286
351,025
320,518
315,077
303,227
244,242
218,662
230,685
249,913
274,238
247,617
261,915
273,004
528,897
507,943
538,229
554,346
554,626
528,531
521,934
511,601
515,976
479,817
449,317
427,017
394,713
373,774
364,639
362,084
411,975
394,057
382,553
403,994
368,335
338,830
345,438
361,661
382,748
367,059
358,911
383,030
407,972
378,235
343,354
317,065
315,361
266,780
276,393
439,431
419,738
289,944
267,357
243,952
247,942
202,723
195,796
246,007
264,924
939,668
952,446
938,667
903,065
1,021,657
1,044,555
1,130,048
1,232,502
1,255,979
1,287,889
1,372,661
1,454,000
1,320,174
1,303,930
1,381,017
14,969,922
14,900,653
14,566,909
14,486,052
14,486,052
14,240,674
14,227,844
14,109,427
14,071,707
13,916,939
13,916,93914,071,70714,109,42714,227,84414,240,67414,486,05214,486,05214,566,90914,900,65314,969,9221,381,0171,303,9301,320,1741,454,0001,372,6611,287,8891,255,9791,232,5021,130,0481,044,5551,021,657903,065938,667952,446939,668264,924246,007195,796202,723247,942243,952267,357289,944419,738439,431276,393266,780315,361317,065343,354378,235407,972383,030358,911367,059382,748361,661345,438338,830368,335403,994382,553394,057411,975362,084364,639373,774394,713427,017449,317479,817515,976511,601521,934528,531554,626554,346538,229507,943528,897273,004261,915247,617274,238249,913230,685218,662244,242303,227315,077320,518351,025393,286404,162406,018378,480383,648402,629518,871548,343469,746388,302378,175406,594375,346375,311376,832364,945337,163318,300316,900322,200322,700332,700329,400342,900224,400209,900196,700192,300175,400165,200157,200160,200103,50078,10075,10075,70065,30060,40041,100
   > Total Current Assets 
20,800
36,500
41,700
46,100
52,600
57,400
62,700
112,100
107,400
103,400
106,800
115,000
114,200
123,900
136,600
238,000
223,500
229,500
223,600
227,700
223,400
232,500
247,305
261,555
257,201
241,446
231,594
235,964
208,954
225,304
278,759
240,139
213,569
212,033
196,486
193,801
226,323
232,964
225,908
207,452
191,979
187,133
173,491
147,759
123,020
132,055
150,958
171,380
162,124
169,055
179,240
318,958
291,870
311,683
319,296
333,340
309,784
297,252
296,178
301,986
274,711
253,589
259,317
250,283
238,284
234,536
247,653
253,863
241,119
242,666
276,538
261,463
237,967
251,577
235,549
285,351
286,880
291,209
318,420
329,682
308,656
265,966
258,405
263,630
219,937
230,226
394,987
361,323
225,664
168,409
147,052
146,186
101,937
88,739
111,163
131,185
459,724
466,446
462,652
429,040
407,450
426,866
541,658
650,234
670,432
588,724
686,738
768,317
610,122
587,902
695,034
1,042,926
1,045,397
876,038
833,064
833,064
684,323
709,251
794,769
876,066
832,226
832,226876,066794,769709,251684,323833,064833,064876,0381,045,3971,042,926695,034587,902610,122768,317686,738588,724670,432650,234541,658426,866407,450429,040462,652466,446459,724131,185111,16388,739101,937146,186147,052168,409225,664361,323394,987230,226219,937263,630258,405265,966308,656329,682318,420291,209286,880285,351235,549251,577237,967261,463276,538242,666241,119253,863247,653234,536238,284250,283259,317253,589274,711301,986296,178297,252309,784333,340319,296311,683291,870318,958179,240169,055162,124171,380150,958132,055123,020147,759173,491187,133191,979207,452225,908232,964226,323193,801196,486212,033213,569240,139278,759225,304208,954235,964231,594241,446257,201261,555247,305232,500223,400227,700223,600229,500223,500238,000136,600123,900114,200115,000106,800103,400107,400112,10062,70057,40052,60046,10041,70036,50020,800
       Cash And Cash Equivalents 
2,000
2,200
5,000
4,200
8,100
9,300
6,300
9,000
13,100
6,200
10,700
16,100
12,700
15,500
25,300
78,700
68,700
52,600
37,800
33,500
33,600
37,900
37,913
49,371
44,225
35,009
33,872
36,633
25,517
51,794
103,174
33,571
43,291
50,610
53,414
51,567
101,591
124,941
114,387
107,677
92,555
86,887
69,127
68,149
47,700
57,458
70,089
86,272
88,866
92,549
100,836
132,267
129,468
131,586
136,355
134,048
136,563
122,803
126,257
122,213
108,965
109,437
119,054
124,945
123,161
131,642
151,038
149,985
145,356
143,255
182,564
165,242
163,363
175,224
139,042
132,432
125,604
137,477
181,483
199,526
193,134
158,443
143,962
156,249
129,739
170,623
96,910
318,336
48,377
67,026
84,552
101,954
58,983
48,703
71,075
96,165
52,048
54,428
65,592
71,926
57,943
80,486
192,172
287,796
317,511
217,487
317,099
379,853
247,965
211,399
285,217
449,725
446,088
286,736
241,209
241,209
120,540
130,753
177,592
236,970
221,093
221,093236,970177,592130,753120,540241,209241,209286,736446,088449,725285,217211,399247,965379,853317,099217,487317,511287,796192,17280,48657,94371,92665,59254,42852,04896,16571,07548,70358,983101,95484,55267,02648,377318,33696,910170,623129,739156,249143,962158,443193,134199,526181,483137,477125,604132,432139,042175,224163,363165,242182,564143,255145,356149,985151,038131,642123,161124,945119,054109,437108,965122,213126,257122,803136,563134,048136,355131,586129,468132,267100,83692,54988,86686,27270,08957,45847,70068,14969,12786,88792,555107,677114,387124,941101,59151,56753,41450,61043,29133,571103,17451,79425,51736,63333,87235,00944,22549,37137,91337,90033,60033,50037,80052,60068,70078,70025,30015,50012,70016,10010,7006,20013,1009,0006,3009,3008,1004,2005,0002,2002,000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
63,500
68,800
60,800
69,514
64,161
62,250
48,151
42,531
31,005
29,992
14,253
14,624
18,549
4,603
3,055
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
30,535
57,015
69,792
81,173
75,357
67,619
72,352
72,675
71,848
59,197
51,757
29,946
9,025
3,006
143,174
72,939
17,137
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-18,971
0
0
0
000-18,9710000000000000000000000000017,13772,939143,1743,0069,02529,94651,75759,19771,84872,67572,35267,61975,35781,17369,79257,01530,53500000000000000000000000000000000000000003,0554,60318,54914,62414,25329,99231,00542,53148,15162,25064,16169,51460,80068,80063,5000000000000000000000
       Net Receivables 
5,900
10,300
12,900
24,000
10,900
27,700
50,400
57,700
47,100
53,700
55,300
75,700
78,400
85,800
74,300
113,500
103,800
84,000
62,300
115,800
106,700
117,100
102,377
128,548
100,985
107,032
132,809
147,483
99,220
136,903
136,405
166,391
102,609
134,763
125,649
127,724
111,742
96,164
98,925
89,660
90,574
89,673
91,407
57,609
62,242
64,780
71,817
76,295
64,819
67,969
69,212
176,528
153,458
168,106
168,844
185,277
151,980
148,610
144,243
153,406
139,838
120,645
113,956
111,002
105,548
94,809
86,054
84,636
78,078
82,282
76,461
72,523
57,294
61,460
50,182
52,722
48,982
36,442
34,556
40,828
26,300
20,217
29,598
33,418
23,218
15,699
21,749
20,476
21,847
17,927
35,192
27,670
28,284
24,208
27,755
21,910
371,966
377,721
360,038
341,977
335,635
331,760
335,255
344,902
336,272
356,312
347,869
361,109
344,639
360,406
394,815
552,237
575,559
558,748
552,703
552,703
516,454
549,163
588,480
603,193
574,554
574,554603,193588,480549,163516,454552,703552,703558,748575,559552,237394,815360,406344,639361,109347,869356,312336,272344,902335,255331,760335,635341,977360,038377,721371,96621,91027,75524,20828,28427,67035,19217,92721,84720,47621,74915,69923,21833,41829,59820,21726,30040,82834,55636,44248,98252,72250,18261,46057,29472,52376,46182,28278,07884,63686,05494,809105,548111,002113,956120,645139,838153,406144,243148,610151,980185,277168,844168,106153,458176,52869,21267,96964,81976,29571,81764,78062,24257,60991,40789,67390,57489,66098,92596,164111,742127,724125,649134,763102,609166,391136,405136,90399,220147,483132,809107,032100,985128,548102,377117,100106,700115,80062,30084,000103,800113,50074,30085,80078,40075,70055,30053,70047,10057,70050,40027,70010,90024,00012,90010,3005,900
       Other Current Assets 
12,900
24,000
23,800
17,900
33,600
20,400
6,000
45,400
47,200
43,500
40,800
23,200
23,100
22,600
37,000
45,800
51,000
92,900
123,500
14,900
14,300
16,700
37,501
19,475
49,741
51,254
22,382
3,252
32,506
22,354
24,556
2,929
41,869
23,605
2,929
14,510
12,990
11,859
12,596
10,115
266
10,573
12,957
9,826
13,078
9,817
9,052
8,813
8,439
8,537
9,192
10,163
8,944
11,991
14,097
14,015
21,241
25,839
25,678
26,367
25,908
23,507
26,307
14,336
9,575
8,085
10,561
19,242
17,685
17,129
17,513
23,698
17,310
14,893
15,790
43,182
42,502
36,117
27,024
21,709
16,870
14,631
12,997
14,766
15,223
13,958
267,303
19,505
12,266
10,517
10,171
16,562
14,670
15,828
12,333
13,110
35,710
34,297
37,022
15,137
13,872
14,620
14,231
14,846
16,649
14,925
21,770
27,355
17,518
16,097
15,002
53,341
23,750
22,951
27,728
27,728
32,010
29,335
28,697
35,903
36,579
36,57935,90328,69729,33532,01027,72827,72822,95123,75053,34115,00216,09717,51827,35521,77014,92516,64914,84614,23114,62013,87215,13737,02234,29735,71013,11012,33315,82814,67016,56210,17110,51712,26619,505267,30313,95815,22314,76612,99714,63116,87021,70927,02436,11742,50243,18215,79014,89317,31023,69817,51317,12917,68519,24210,5618,0859,57514,33626,30723,50725,90826,36725,67825,83921,24114,01514,09711,9918,94410,1639,1928,5378,4398,8139,0529,81713,0789,82612,95710,57326610,11512,59611,85912,99014,5102,92923,60541,8692,92924,55622,35432,5063,25222,38251,25449,74119,47537,50116,70014,30014,900123,50092,90051,00045,80037,00022,60023,10023,20040,80043,50047,20045,4006,00020,40033,60017,90023,80024,00012,900
   > Long-term Assets 
20,300
23,900
23,600
29,600
22,500
20,700
40,800
48,100
49,800
61,800
68,600
77,300
82,500
86,000
87,800
104,900
105,900
103,200
99,100
94,500
93,500
85,800
89,858
103,390
119,631
133,865
143,752
170,630
169,221
162,998
190,987
308,204
305,302
190,596
187,162
184,679
179,695
171,198
167,378
143,573
128,539
127,944
129,736
96,483
95,642
98,630
98,955
102,858
85,493
92,860
93,764
209,939
216,073
226,546
235,050
221,286
218,747
224,682
215,423
213,990
205,106
195,728
167,700
144,430
135,490
130,103
114,431
158,112
152,938
139,887
127,456
106,872
100,863
93,861
126,112
97,397
80,179
67,702
64,610
78,290
69,579
77,388
58,660
51,731
46,843
46,167
44,444
58,415
64,280
98,948
96,900
101,756
100,786
107,057
134,844
133,739
479,944
486,000
476,015
474,025
614,207
617,689
588,390
582,268
585,547
699,165
685,923
685,683
710,052
716,028
685,983
13,926,996
13,855,256
13,690,871
13,652,988
13,652,988
13,556,351
13,518,593
13,314,658
13,195,641
13,084,713
13,084,71313,195,64113,314,65813,518,59313,556,35113,652,98813,652,98813,690,87113,855,25613,926,996685,983716,028710,052685,683685,923699,165585,547582,268588,390617,689614,207474,025476,015486,000479,944133,739134,844107,057100,786101,75696,90098,94864,28058,41544,44446,16746,84351,73158,66077,38869,57978,29064,61067,70280,17997,397126,11293,861100,863106,872127,456139,887152,938158,112114,431130,103135,490144,430167,700195,728205,106213,990215,423224,682218,747221,286235,050226,546216,073209,93993,76492,86085,493102,85898,95598,63095,64296,483129,736127,944128,539143,573167,378171,198179,695184,679187,162190,596305,302308,204190,987162,998169,221170,630143,752133,865119,631103,39089,85885,80093,50094,50099,100103,200105,900104,90087,80086,00082,50077,30068,60061,80049,80048,10040,80020,70022,50029,60023,60023,90020,300
       Property Plant Equipment 
3,500
3,600
3,700
4,600
4,600
5,200
15,000
17,700
19,400
22,800
25,400
28,300
31,900
33,200
35,900
42,700
42,300
41,900
41,800
36,800
35,600
34,300
34,326
36,093
39,235
42,385
42,320
43,276
46,222
44,824
44,666
50,803
49,244
39,447
35,522
31,158
27,878
25,840
23,895
18,664
17,325
16,355
15,161
11,388
9,829
9,293
8,764
8,351
8,093
7,026
6,228
17,639
18,051
17,288
16,788
17,242
15,805
15,179
13,965
13,522
12,710
9,154
8,581
8,057
7,677
7,693
7,179
6,730
6,205
5,885
5,337
7,037
7,881
7,727
7,176
7,829
7,957
7,123
7,167
7,588
9,513
18,327
18,459
18,039
17,353
17,049
15,938
15,825
15,766
14,992
14,154
13,400
12,360
11,483
10,703
9,806
9,006
8,311
7,589
7,234
37,101
37,238
40,520
40,868
39,652
39,179
37,095
38,149
37,005
34,725
36,259
95,434
88,564
87,505
86,312
86,312
81,806
113,791
110,767
113,423
113,094
113,094113,423110,767113,79181,80686,31286,31287,50588,56495,43436,25934,72537,00538,14937,09539,17939,65240,86840,52037,23837,1017,2347,5898,3119,0069,80610,70311,48312,36013,40014,15414,99215,76615,82515,93817,04917,35318,03918,45918,3279,5137,5887,1677,1237,9577,8297,1767,7277,8817,0375,3375,8856,2056,7307,1797,6937,6778,0578,5819,15412,71013,52213,96515,17915,80517,24216,78817,28818,05117,6396,2287,0268,0938,3518,7649,2939,82911,38815,16116,35517,32518,66423,89525,84027,87831,15835,52239,44749,24450,80344,66644,82446,22243,27642,32042,38539,23536,09334,32634,30035,60036,80041,80041,90042,30042,70035,90033,20031,90028,30025,40022,80019,40017,70015,0005,2004,6004,6003,7003,6003,500
       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
24,276
84,258
84,283
11,341
14,287
14,333
14,692
14,725
14,741
14,736
14,737
14,769
14,757
14,729
14,723
14,713
14,769
14,917
14,901
17,826
17,964
19,112
20,134
19,287
18,936
19,019
18,270
16,024
15,665
16,686
17,459
17,672
17,909
17,361
17,839
18,161
18,546
18,624
17,791
17,903
19,812
19,399
19,995
19,851
19,465
19,132
19,523
19,199
18,869
19,276
18,596
18,045
17,026
17,360
16,610
16,258
16,781
23,438
25,278
53,033
50,909
51,248
51,738
55,703
76,016
75,590
75,649
74,802
73,534
78,383
126,937
140,025
133,906
137,055
139,416
157,797
158,182
159,852
157,241
156,626
157,855
8,266,809
8,328,846
8,328,210
8,330,811
8,330,811
8,328,192
8,329,997
8,329,499
8,328,201
8,330,124
8,330,1248,328,2018,329,4998,329,9978,328,1928,330,8118,330,8118,328,2108,328,8468,266,809157,855156,626157,241159,852158,182157,797139,416137,055133,906140,025126,93778,38373,53474,80275,64975,59076,01655,70351,73851,24850,90953,03325,27823,43816,78116,25816,61017,36017,02618,04518,59619,27618,86919,19919,52319,13219,46519,85119,99519,39919,81217,90317,79118,62418,54618,16117,83917,36117,90917,67217,45916,68615,66516,02418,27019,01918,93619,28720,13419,11217,96417,82614,90114,91714,76914,71314,72314,72914,75714,76914,73714,73614,74114,72514,69214,33314,28711,34184,28384,25824,276000000000000000000000000000000
       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
40,566
0
20,597
14,046
10,042
8,089
47,183
36,316
26,949
18,049
18,942
32,081
24,186
25,832
9,390
3,300
255
258
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000000000002582553,3009,39025,83224,18632,08118,94218,04926,94936,31647,1838,08910,04214,04620,597040,56600000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
9,800
9,100
8,500
14,000
13,200
12,800
12,000
11,600
13,600
12,900
13,400
12,500
11,700
9,100
8,600
8,000
7,343
8,856
22,907
29,289
28,000
43,964
43,130
41,763
70,070
125,363
122,869
43,081
43,481
43,140
41,566
39,536
37,619
35,602
33,445
31,723
29,665
27,582
25,682
23,698
21,719
20,752
19,924
17,696
13,981
585
577
761
689
615
421
214
172
156
421
2,560
2,413
2,367
2,188
2,028
2,949
2,813
2,489
2,255
1,946
1,689
1,445
1,618
1,480
1,742
1,708
1,733
1,536
1,390
1,349
1,153
1,161
1,026
841
674
539
5,720
9,747
22,199
21,728
21,456
20,969
28,503
36,709
35,956
34,887
33,580
33,208
34,913
62,160
48,616
45,199
43,779
43,299
49,661
47,251
45,788
42,998
40,804
38,740
5,112,781
4,902,442
4,780,644
4,659,657
4,659,657
4,549,858
4,428,636
4,306,689
4,184,750
4,063,852
4,063,8524,184,7504,306,6894,428,6364,549,8584,659,6574,659,6574,780,6444,902,4425,112,78138,74040,80442,99845,78847,25149,66143,29943,77945,19948,61662,16034,91333,20833,58034,88735,95636,70928,50320,96921,45621,72822,1999,7475,7205396748411,0261,1611,1531,3491,3901,5361,7331,7081,7421,4801,6181,4451,6891,9462,2552,4892,8132,9492,0282,1882,3672,4132,56042115617221442161568976157758513,98117,69619,92420,75221,71923,69825,68227,58229,66531,72333,44535,60237,61939,53641,56643,14043,48143,081122,869125,36370,07041,76343,13043,96428,00029,28922,9078,8567,3438,0008,6009,10011,70012,50013,40012,90013,60011,60012,00012,80013,20014,0008,5009,1009,800000000
       Long-term Assets Other 
16,800
20,300
19,900
25,000
17,900
15,500
16,000
21,300
21,900
25,000
30,000
36,200
38,600
41,200
38,300
49,300
50,200
48,800
45,600
48,600
49,300
43,500
48,189
58,441
57,489
62,191
73,432
83,390
64,340
60,680
57,742
132,038
117,613
92,492
92,583
96,550
96,420
91,991
92,033
86,815
75,183
77,247
82,297
56,159
58,739
64,346
52,413
57,243
40,980
47,179
52,314
172,603
177,311
189,210
198,637
1,976
1,825
1,881
1,875
1,777
1,941
1,854
1,745
2,424
2,629
2,786
2,246
3,639
3,857
4,850
6,720
6,142
7,117
7,403
10,135
8,091
7,776
7,460
5,125
6,001
5,279
3,264
1,754
1,815
1,407
1,403
1,455
1,196
1,225
1,182
1,241
1,300
1,315
1,275
1,516
1,297
1,279
1,075
1,279
1,334
2,197
1,513
1,844
1,838
2,318
2,112
3,042
3,537
3,584
3,718
450,972
18,803
136,169
-23,696
13,474
13,474
19,721
9,488
29,578
35,672
37,395
37,39535,67229,5789,48819,72113,47413,474-23,696136,16918,803450,9723,7183,5843,5373,0422,1122,3181,8381,8441,5132,1971,3341,2791,0751,2791,2971,5161,2751,3151,3001,2411,1821,2251,1961,4551,4031,4071,8151,7543,2645,2796,0015,1257,4607,7768,09110,1357,4037,1176,1426,7204,8503,8573,6392,2462,7862,6292,4241,7451,8541,9411,7771,8751,8811,8251,976198,637189,210177,311172,60352,31447,17940,98057,24352,41364,34658,73956,15982,29777,24775,18386,81592,03391,99196,42096,55092,58392,492117,613132,03857,74260,68064,34083,39073,43262,19157,48958,44148,18943,50049,30048,60045,60048,80050,20049,30038,30041,20038,60036,20030,00025,00021,90021,30016,00015,50017,90025,00019,90020,30016,800
       Deferred Long Term Asset Charges 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
72,711
58,559
54,383
49,173
43,318
25,250
17,147
15,130
13,821
12,765
11,207
11,265
11,120
10,444
10,377
10,525
9,731
12,236
12,264
7,542
8,868
14,352
14,404
10,093
9,900
11,090
1,176
1,651
1,696
1,669
1,781
1,754
0
1,735
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000001,73501,7541,7811,6691,6961,6511,17611,0909,90010,09314,40414,3528,8687,54212,26412,2369,73110,52510,37710,44411,12011,26511,20712,76513,82115,13017,14725,25043,31849,17354,38358,55972,7110000000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
25,400
26,100
28,200
33,900
32,500
33,100
79,200
60,400
54,900
57,400
61,300
60,900
65,000
68,800
81,300
177,900
167,200
170,700
165,100
179,000
173,500
172,900
181,352
195,747
191,072
189,185
184,063
205,524
187,037
197,666
226,755
294,555
271,709
289,565
268,570
338,393
342,235
335,765
321,152
320,414
323,603
323,340
323,468
293,327
274,057
279,211
288,177
296,119
275,725
176,984
154,518
391,691
378,057
392,201
403,440
381,813
342,694
314,211
294,442
286,566
268,086
257,607
254,031
253,743
245,804
242,463
242,991
254,172
252,602
244,427
274,104
254,743
230,632
241,141
261,834
280,850
272,756
268,436
296,827
324,296
308,246
305,634
343,859
363,907
329,801
298,589
474,886
494,772
473,529
460,234
493,447
508,726
470,180
470,303
524,613
549,039
466,549
520,252
513,382
509,780
628,374
652,377
744,934
738,787
747,937
633,757
639,773
653,243
627,928
612,126
606,162
1,800,565
1,753,588
1,447,830
1,415,123
1,415,123
1,313,755
1,378,771
1,298,605
1,258,852
1,163,980
1,163,9801,258,8521,298,6051,378,7711,313,7551,415,1231,415,1231,447,8301,753,5881,800,565606,162612,126627,928653,243639,773633,757747,937738,787744,934652,377628,374509,780513,382520,252466,549549,039524,613470,303470,180508,726493,447460,234473,529494,772474,886298,589329,801363,907343,859305,634308,246324,296296,827268,436272,756280,850261,834241,141230,632254,743274,104244,427252,602254,172242,991242,463245,804253,743254,031257,607268,086286,566294,442314,211342,694381,813403,440392,201378,057391,691154,518176,984275,725296,119288,177279,211274,057293,327323,468323,340323,603320,414321,152335,765342,235338,393268,570289,565271,709294,555226,755197,666187,037205,524184,063189,185191,072195,747181,352172,900173,500179,000165,100170,700167,200177,90081,30068,80065,00060,90061,30057,40054,90060,40079,20033,10032,50033,90028,20026,10025,400
   > Total Current Liabilities 
13,000
13,600
14,000
18,500
16,800
15,900
43,000
43,200
37,900
42,200
46,200
44,000
46,800
47,500
57,300
65,200
55,700
60,600
55,300
75,600
71,100
70,500
79,889
92,175
87,559
86,665
83,382
108,550
90,910
99,855
129,640
171,028
151,229
159,707
143,222
151,863
131,383
127,248
127,666
191,312
179,699
176,563
173,104
143,783
121,177
123,973
128,680
146,131
123,177
128,732
135,816
265,939
237,546
241,543
258,169
217,033
185,956
213,987
206,313
204,072
190,338
143,432
152,473
155,817
141,621
136,565
153,794
173,675
173,809
163,602
198,324
195,719
172,197
175,815
195,578
215,461
206,902
213,170
242,499
266,504
242,639
233,995
275,854
296,466
264,052
234,659
416,298
432,623
411,665
395,000
427,275
467,243
429,672
430,419
477,777
502,288
275,107
328,655
326,766
320,755
417,326
142,251
236,143
219,825
232,108
119,141
126,646
141,530
179,990
172,735
170,674
300,936
605,203
355,132
352,427
352,427
302,231
371,983
342,279
337,401
267,551
267,551337,401342,279371,983302,231352,427352,427355,132605,203300,936170,674172,735179,990141,530126,646119,141232,108219,825236,143142,251417,326320,755326,766328,655275,107502,288477,777430,419429,672467,243427,275395,000411,665432,623416,298234,659264,052296,466275,854233,995242,639266,504242,499213,170206,902215,461195,578175,815172,197195,719198,324163,602173,809173,675153,794136,565141,621155,817152,473143,432190,338204,072206,313213,987185,956217,033258,169241,543237,546265,939135,816128,732123,177146,131128,680123,973121,177143,783173,104176,563179,699191,312127,666127,248131,383151,863143,222159,707151,229171,028129,64099,85590,910108,55083,38286,66587,55992,17579,88970,50071,10075,60055,30060,60055,70065,20057,30047,50046,80044,00046,20042,20037,90043,20043,00015,90016,80018,50014,00013,60013,000
       Short-term Debt 
500
500
500
500
400
300
4,000
400
300
400
300
300
1,800
300
1,600
2,200
1,900
1,300
800
2,400
700
500
843
1,327
2,898
2,733
2,503
2,539
247
2,373
32,663
16,434
4,983
4,807
4,954
3,849
2,632
2,427
1,996
58,595
58,366
58,215
58,108
1,042
775
502
232
247
249
266
254
102,019
78,546
70,264
56,149
47,816
51,228
101,707
91,119
83,885
82,648
33,166
33,175
30,424
27,836
23,817
24,981
15,756
16,615
12,568
15,095
10,756
5,616
18,522
19,496
24,867
16,511
21,493
23,450
25,111
15,434
18,845
18,698
23,619
29,317
19,700
140,000
140,000
140,000
140,000
140,000
140,000
140,000
151,000
170,000
170,000
170,000
220,000
220,000
220,000
326,462
51,637
141,531
141,987
142,065
23,094
25,214
26,751
29,281
31,511
33,119
35,191
276,627
12,683
12,928
12,928
12,570
27,620
27,396
26,250
24,344
24,34426,25027,39627,62012,57012,92812,92812,683276,62735,19133,11931,51129,28126,75125,21423,094142,065141,987141,53151,637326,462220,000220,000220,000170,000170,000170,000151,000140,000140,000140,000140,000140,000140,000140,00019,70029,31723,61918,69818,84515,43425,11123,45021,49316,51124,86719,49618,5225,61610,75615,09512,56816,61515,75624,98123,81727,83630,42433,17533,16682,64883,88591,119101,70751,22847,81656,14970,26478,546102,0192542662492472325027751,04258,10858,21558,36658,5951,9962,4272,6323,8494,9544,8074,98316,43432,6632,3732472,5392,5032,7332,8981,3278435007002,4008001,3001,9002,2001,6003001,8003003004003004004,000300400500500500500
       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
140,000
0
0
0
140,000
0
0
0
140,000
140,000
140,000
140,000
140,000
140,000
151,000
170,000
170,000
0
0
220,000
220,000
320,000
45,200
135,200
135,163
135,200
16,000
18,000
20,000
22,000
24,000
26,000
28,000
30,000
264,000
0
0
0
0
0
0
0
0000000264,00030,00028,00026,00024,00022,00020,00018,00016,000135,200135,163135,20045,200320,000220,000220,00000170,000170,000151,000140,000140,000140,000140,000140,000140,000000140,000000140,0000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
4,800
1,500
1,700
2,000
6,400
6,500
15,300
6,000
19,400
22,000
24,200
6,700
22,400
23,300
26,300
6,100
27,400
31,900
26,100
7,800
39,500
39,000
41,615
8,748
45,862
41,126
40,503
7,114
48,378
47,920
46,619
16,852
78,709
93,258
75,619
8,622
73,426
67,957
70,949
7,689
71,310
70,206
63,005
5,086
66,087
65,936
64,068
4,613
70,104
4,231
3,524
5,833
5,285
5,975
3,202
6,586
4,610
5,444
4,986
5,135
5,463
6,972
4,688
6,092
4,707
6,259
4,090
2,099
4,789
3,326
2,389
2,566
1,446
4,502
1,432
846
1,484
1,133
1,116
412
1,961
2,250
3,369
5,240
2,799
3,924
3,877
3,559
3,754
1,289
4,643
5,467
3,522
3,996
5,823
4,230
2,501
5,249
4,023
5,891
10,641
3,049
4,058
3,988
2,890
2,876
3,563
4,367
4,087
4,666
7,176
21,416
12,975
11,531
20,299
20,299
15,301
16,517
9,876
8,099
12,050
12,0508,0999,87616,51715,30120,29920,29911,53112,97521,4167,1764,6664,0874,3673,5632,8762,8903,9884,0583,04910,6415,8914,0235,2492,5014,2305,8233,9963,5225,4674,6431,2893,7543,5593,8773,9242,7995,2403,3692,2501,9614121,1161,1331,4848461,4324,5021,4462,5662,3893,3264,7892,0994,0906,2594,7076,0924,6886,9725,4635,1354,9865,4444,6106,5863,2025,9755,2855,8333,5244,23170,1044,61364,06865,93666,0875,08663,00570,20671,3107,68970,94967,95773,4268,62275,61993,25878,70916,85246,61947,92048,3787,11440,50341,12645,8628,74841,61539,00039,5007,80026,10031,90027,4006,10026,30023,30022,4006,70024,20022,00019,4006,00015,3006,5006,4002,0001,7001,5004,800
       Other Current Liabilities 
7,700
11,600
11,800
16,000
10,000
9,100
23,700
36,800
18,200
19,800
21,700
37,000
22,600
23,900
29,400
56,900
26,400
27,400
28,400
65,400
30,900
31,000
37,431
82,100
38,799
42,806
17,834
74,556
17,349
18,980
21,308
78,135
10,150
26,030
23,762
102,126
19,772
21,577
18,714
77,220
424
446
21,054
102,801
23,379
30,322
64,380
77,033
120,060
69,748
71,580
95,742
90,237
76,681
81,421
76,080
61,796
50,136
48,806
52,251
42,045
45,702
41,973
51,449
36,205
34,714
31,368
65,139
55,369
48,075
50,443
38,819
27,495
11,253
11,027
11,407
10,055
9,472
10,630
12,041
11,699
15,122
17,762
16,639
14,500
14,844
38,136
36,544
41,806
39,828
41,841
49,752
52,674
42,770
40,732
41,213
78,869
80,261
78,328
69,546
54,524
51,521
47,508
45,355
42,080
44,589
43,139
54,019
92,781
87,094
79,810
101,002
168,714
176,605
167,750
167,750
157,250
295,917
266,864
256,999
228,248
228,248256,999266,864295,917157,250167,750167,750176,605168,714101,00279,81087,09492,78154,01943,13944,58942,08045,35547,50851,52154,52469,54678,32880,26178,86941,21340,73242,77052,67449,75241,84139,82841,80636,54438,13614,84414,50016,63917,76215,12211,69912,04110,6309,47210,05511,40711,02711,25327,49538,81950,44348,07555,36965,13931,36834,71436,20551,44941,97345,70242,04552,25148,80650,13661,79676,08081,42176,68190,23795,74271,58069,748120,06077,03364,38030,32223,379102,80121,05444642477,22018,71421,57719,772102,12623,76226,03010,15078,13521,30818,98017,34974,55617,83442,80638,79982,10037,43131,00030,90065,40028,40027,40026,40056,90029,40023,90022,60037,00021,70019,80018,20036,80023,7009,10010,00016,00011,80011,6007,700
   > Long-term Liabilities 
12,400
12,500
14,200
15,400
15,700
17,200
36,200
17,200
17,000
15,200
15,100
16,900
18,200
21,300
24,000
112,700
111,500
110,100
109,800
103,400
102,400
102,400
101,463
103,572
103,513
102,520
100,681
96,974
96,127
97,811
97,115
123,527
120,480
129,858
125,348
186,530
210,852
208,517
193,486
129,102
143,904
146,777
150,364
149,544
152,880
155,238
159,497
149,988
152,548
48,252
18,702
125,752
140,511
150,658
145,271
164,780
156,738
100,224
88,129
82,494
77,748
114,175
101,558
97,926
104,183
105,898
89,197
80,497
78,793
80,825
75,780
59,024
58,435
65,326
66,256
65,389
65,854
55,266
54,328
57,792
65,607
71,639
68,005
67,441
65,749
63,930
58,588
62,149
61,864
65,234
66,172
41,483
40,508
39,884
46,836
46,751
191,442
191,597
186,616
189,025
211,048
510,126
508,791
518,962
515,829
514,616
513,127
511,713
447,938
439,391
435,488
1,499,629
1,148,385
1,092,698
1,062,696
1,062,696
1,011,524
1,006,788
956,326
921,451
896,429
896,429921,451956,3261,006,7881,011,5241,062,6961,062,6961,092,6981,148,3851,499,629435,488439,391447,938511,713513,127514,616515,829518,962508,791510,126211,048189,025186,616191,597191,44246,75146,83639,88440,50841,48366,17265,23461,86462,14958,58863,93065,74967,44168,00571,63965,60757,79254,32855,26665,85465,38966,25665,32658,43559,02475,78080,82578,79380,49789,197105,898104,18397,926101,558114,17577,74882,49488,129100,224156,738164,780145,271150,658140,511125,75218,70248,252152,548149,988159,497155,238152,880149,544150,364146,777143,904129,102193,486208,517210,852186,530125,348129,858120,480123,52797,11597,81196,12796,974100,681102,520103,513103,572101,463102,400102,400103,400109,800110,100111,500112,70024,00021,30018,20016,90015,10015,20017,00017,20036,20017,20015,70015,40014,20012,50012,400
       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
8,194
5,062
335
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
299,965
296,167
292,369
288,571
284,757
278,960
273,162
267,365
261,177
253,412
0
0
0
0
0
0
0
0
0
0
0000000000253,412261,177267,365273,162278,960284,757288,571292,369296,167299,9650000000000000000000000000000003355,0628,19400000000000000000000000000000000000000000000000000000000000000000000
       Deferred Long Term Asset Charges 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
72,711
58,559
54,383
49,173
43,318
25,250
17,147
15,130
13,821
12,765
11,207
11,265
11,120
10,444
10,377
10,525
9,731
12,236
12,264
7,542
8,868
14,352
14,404
10,093
9,900
11,090
1,176
1,651
1,696
1,669
1,781
1,754
0
1,735
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000001,73501,7541,7811,6691,6961,6511,17611,0909,90010,09314,40414,3528,8687,54212,26412,2369,73110,52510,37710,44411,12011,26511,20712,76513,82115,13017,14725,25043,31849,17354,38358,55972,7110000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
12,705
15,399
15,017
14,031
12,355
8,825
7,900
6,751
5,618
16,389
15,060
25,310
20,518
25,824
23,872
18,773
14,787
16,890
27,747
27,290
27,566
25,236
24,824
23,393
23,809
23,055
21,931
22,967
18,702
20,803
31,958
30,212
30,076
64,664
60,624
63,205
56,140
51,929
49,215
48,466
44,979
51,259
59,853
61,999
57,714
71,340
70,599
75,763
75,445
58,606
58,435
65,326
66,256
65,131
65,854
55,266
54,328
57,792
65,607
71,639
68,005
67,441
65,749
63,930
58,588
61,800
61,864
65,234
66,172
41,451
40,508
39,884
46,836
46,751
191,442
191,597
186,616
189,025
182,283
181,072
179,633
196,998
195,740
198,969
205,273
208,852
152,099
151,733
154,315
1,182,049
1,155,418
1,088,380
1,034,992
0
0
0
0
0
0
0000001,034,9921,088,3801,155,4181,182,049154,315151,733152,099208,852205,273198,969195,740196,998179,633181,072182,283189,025186,616191,597191,44246,75146,83639,88440,50841,45166,17265,23461,86461,80058,58863,93065,74967,44168,00571,63965,60757,79254,32855,26665,85465,13166,25665,32658,43558,60675,44575,76370,59971,34057,71461,99959,85351,25944,97948,46649,21551,92956,14063,20560,62464,66430,07630,21231,95820,80318,70222,96721,93123,05523,80923,39324,82425,23627,56627,29027,74716,89014,78718,77323,87225,82420,51825,31015,06016,3895,6186,7517,9008,82512,35514,03115,01715,39912,7050000000000000000000000
       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
38,783
44,597
44,603
43,595
42,890
50,358
52,251
53,012
53,483
43,695
42,337
45,942
43,267
40,634
37,813
37,919
36,078
33,870
30,537
29,558
28,097
27,452
27,661
28,335
26,754
26,025
27,312
28,259
174,609
175,405
174,213
178,644
177,579
176,266
174,835
193,891
192,599
194,258
200,431
29,056
29,312
29,679
152,035
5,473
8,679
9,042
11,174
0
0
0
0
0
0
00000011,1749,0428,6795,473152,03529,67929,31229,056200,431194,258192,599193,891174,835176,266177,579178,644174,213175,405174,60928,25927,31226,02526,75428,33527,66127,45228,09729,55830,53733,87036,07837,91937,81340,63443,26745,94242,33743,69553,48353,01252,25150,35842,89043,59544,60344,59738,78300000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
15,700
34,300
37,100
41,800
42,600
45,000
24,300
99,800
102,300
107,800
114,100
131,400
131,700
141,100
143,100
165,000
162,200
162,000
157,600
143,200
143,400
145,400
155,811
169,198
185,760
186,126
191,283
201,070
191,138
190,636
242,991
253,788
247,162
113,064
115,078
40,087
63,783
68,397
72,134
30,611
-3,085
-8,263
-20,241
-49,085
-55,395
-48,526
-38,264
-21,881
-28,108
84,931
118,486
137,206
129,886
146,028
150,906
172,813
185,837
207,723
217,159
229,410
211,731
191,710
172,986
140,970
127,970
122,176
119,093
157,803
141,455
138,126
129,890
113,592
108,198
104,297
99,827
101,898
94,303
90,475
86,203
83,676
69,989
37,720
-26,794
-48,546
-63,021
-22,196
-35,455
-75,034
-183,585
-192,877
-249,495
-260,784
-267,457
-274,507
-278,606
-284,115
473,119
432,194
425,285
393,285
393,283
392,178
385,114
493,715
508,042
654,132
732,888
800,757
692,246
691,804
774,855
13,169,357
13,147,065
13,119,079
13,070,929
13,070,929
12,926,919
12,849,073
12,810,822
12,812,855
12,752,959
12,752,95912,812,85512,810,82212,849,07312,926,91913,070,92913,070,92913,119,07913,147,06513,169,357774,855691,804692,246800,757732,888654,132508,042493,715385,114392,178393,283393,285425,285432,194473,119-284,115-278,606-274,507-267,457-260,784-249,495-192,877-183,585-75,034-35,455-22,196-63,021-48,546-26,79437,72069,98983,67686,20390,47594,303101,89899,827104,297108,198113,592129,890138,126141,455157,803119,093122,176127,970140,970172,986191,710211,731229,410217,159207,723185,837172,813150,906146,028129,886137,206118,48684,931-28,108-21,881-38,264-48,526-55,395-49,085-20,241-8,263-3,08530,61172,13468,39763,78340,087115,078113,064247,162253,788242,991190,636191,138201,070191,283186,126185,760169,198155,811145,400143,400143,200157,600162,000162,200165,000143,100141,100131,700131,400114,100107,800102,30099,80024,30045,00042,60041,80037,10034,30015,700
   Common Stock
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,500
2,500
2,600
2,632
2,906
2,988
3,002
3,063
3,157
3,189
3,195
3,216
3,773
3,819
3,838
3,905
3,929
4,005
4,072
4,145
4,173
4,227
4,262
4,312
4,330
4,381
4,416
4,540
4,909
5,370
8,090
8,823
8,913
8,940
9,019
9,021
9,024
9,026
9,028
9,031
9,033
9,035
9,174
9,236
9,267
9,329
9,378
9,449
9,494
9,536
9,570
9,620
9,666
9,745
9,829
9,932
9,995
10,036
10,055
10,086
10,103
10,119
10,128
10,139
10,161
10,171
10,183
10,192
10,203
10,222
10,233
10,249
10,257
10,269
10,278
10,294
10,313
10,328
10,340
10,348
10,365
10,372
10,379
10,387
10,399
10,403
10,410
10,429
10,455
10,465
10,480
10,485
6
6
6
6
6
6
6
7
7
7
777666666610,48510,48010,46510,45510,42910,41010,40310,39910,38710,37910,37210,36510,34810,34010,32810,31310,29410,27810,26910,25710,24910,23310,22210,20310,19210,18310,17110,16110,13910,12810,11910,10310,08610,05510,0369,9959,9329,8299,7459,6669,6209,5709,5369,4949,4499,3789,3299,2679,2369,1749,0359,0339,0319,0289,0269,0249,0219,0198,9408,9138,8238,0905,3704,9094,5404,4164,3814,3304,3124,2624,2274,1734,1454,0724,0053,9293,9053,8383,8193,7733,2163,1953,1893,1573,0633,0022,9882,9062,6322,6002,5002,5000000000000000000000
   Retained Earnings 
-2,100
-800
700
4,100
4,600
6,800
-15,400
-11,100
-9,700
-11,100
-5,500
2,600
1,600
8,300
4,200
14,900
8,600
8,600
2,700
-11,300
-13,900
-12,400
-9,447
-3,752
-7,437
-10,072
-15,447
-24,127
-38,486
-38,588
-44,161
-107,593
-120,560
-257,448
-259,411
-277,610
-273,307
-272,747
-271,227
-312,658
-348,517
-355,215
-368,908
-398,727
-407,638
-403,337
-400,174
-455,403
-466,032
-441,923
-433,350
-361,463
-373,459
-361,208
-357,175
-336,517
-324,864
-301,903
-293,807
-283,593
-304,655
-335,312
-357,066
-391,038
-406,506
-416,775
-422,952
-381,271
-393,007
-389,171
-389,691
-395,079
-390,666
-380,729
-370,216
-349,817
-334,818
-311,555
-290,712
-264,034
-235,067
-204,602
-176,433
-145,627
-108,856
-72,173
-39,002
-5,676
29,324
66,334
102,168
156,520
191,275
229,353
267,188
305,208
1,103,573
1,162,790
1,224,377
1,259,984
1,306,268
1,344,543
1,388,064
1,485,692
1,491,041
1,620,193
1,682,688
1,778,133
1,817,532
1,879,396
1,954,519
66,369
-11,072
-68,707
-41,391
-41,391
-75,916
-97,416
-95,860
-51,162
-111,626
-111,626-51,162-95,860-97,416-75,916-41,391-41,391-68,707-11,07266,3691,954,5191,879,3961,817,5321,778,1331,682,6881,620,1931,491,0411,485,6921,388,0641,344,5431,306,2681,259,9841,224,3771,162,7901,103,573305,208267,188229,353191,275156,520102,16866,33429,324-5,676-39,002-72,173-108,856-145,627-176,433-204,602-235,067-264,034-290,712-311,555-334,818-349,817-370,216-380,729-390,666-395,079-389,691-389,171-393,007-381,271-422,952-416,775-406,506-391,038-357,066-335,312-304,655-283,593-293,807-301,903-324,864-336,517-357,175-361,208-373,459-361,463-433,350-441,923-466,032-455,403-400,174-403,337-407,638-398,727-368,908-355,215-348,517-312,658-271,227-272,747-273,307-277,610-259,411-257,448-120,560-107,593-44,161-38,588-38,486-24,127-15,447-10,072-7,437-3,752-9,447-12,400-13,900-11,3002,7008,6008,60014,9004,2008,3001,6002,600-5,500-11,100-9,700-11,100-15,4006,8004,6004,100700-800-2,100
   Accumulated Other Comprehensive Income 
-6,000
-6,400
-6,900
-8,300
-8,800
-9,400
-10,500
-11,900
-13,400
-15,600
-17,700
-19,900
-22,400
-24,700
-28,600
-33,600
-36,700
-39,600
-42,600
-2,000
-1,300
-1,900
-2,207
-3,045
-3,219
-2,626
-4,202
-6,434
-4,872
-5,607
1,429
-2,682
-875
-372
234
-1,445
90
2,146
1,667
805
714
723
710
547
29
-434
-546
-330
-53
5,127
5,698
9,598
11,200
9,691
8,539
7,731
8,351
5,747
5,881
7,005
8,604
8,481
7,833
7,525
7,954
8,246
8,866
9,115
8,922
8,462
8,681
8,095
9,063
8,702
7,751
7,263
8,676
8,684
8,603
9,372
7,803
6,819
5,026
6,470
4,760
4,317
4,299
2,651
1,721
14
116
1,459
2,860
2,933
3,857
1,388
965
70
1,229
336
-2,766
973
-7,292
-5,288
-1,135
6,131
6,527
9,026
4,968
4,336
5,091
-4,588
-6,743
-898
2,436
2,436
-8,765
-3,895
-4,999
-7,261
-2,059
-2,059-7,261-4,999-3,895-8,7652,4362,436-898-6,743-4,5885,0914,3364,9689,0266,5276,131-1,135-5,288-7,292973-2,7663361,229709651,3883,8572,9332,8601,459116141,7212,6514,2994,3174,7606,4705,0266,8197,8039,3728,6038,6848,6767,2637,7518,7029,0638,0958,6818,4628,9229,1158,8668,2467,9547,5257,8338,4818,6047,0055,8815,7478,3517,7318,5399,69111,2009,5985,6985,127-53-330-546-434295477107237148051,6672,14690-1,445234-372-875-2,6821,429-5,607-4,872-6,434-4,202-2,626-3,219-3,045-2,207-1,900-1,300-2,000-42,600-39,600-36,700-33,600-28,600-24,700-22,400-19,900-17,700-15,600-13,400-11,900-10,500-9,400-8,800-8,300-6,900-6,400-6,000
   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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
535,707
540,036
543,930
547,546
553,855
559,983
568,247
575,770
580,641
583,523
588,458
591,324
595,223
605,455
622,266
641,883
647,403
651,976
655,555
659,287
646,647
672,041
679,471
687,479
694,638
699,428
706,554
715,475
724,752
725,493
730,830
739,099
745,908
752,782
760,454
769,411
774,232
783,897
799,743
819,642
825,780
828,780
850,948
0
0
0
0
0
0
0
0
0
0
0000000000850,948828,780825,780819,642799,743783,897774,232769,411760,454752,782745,908739,099730,830725,493724,752715,475