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

Crown Castle
Buy, Hold or Sell?

Let's analyze Crown Castle together

I guess you are interested in Crown Castle. 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 Crown Castle. 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 Crown Castle

I send you an email if I find something interesting about Crown Castle.

1. Quick Overview

1.1. Quick analysis of Crown Castle (30 sec.)










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

How much money do you get?

How much money do you get?
$6.27
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$12.15
Expected worth in 1 year
$8.95
How sure are you?
97.5%

+ What do you gain per year?

Total Gains per Share
$3.07
Return On Investment
3.0%

For what price can you sell your share?

Current Price per Share
$103.32
Expected price per share
$101.25 - $115.89
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Crown Castle (5 min.)




Live pricePrice per Share (EOD)
$103.32
Intrinsic Value Per Share
$25.63 - $39.62
Total Value Per Share
$37.78 - $51.77

2.2. Growth of Crown Castle (5 min.)




Is Crown Castle growing?

Current yearPrevious yearGrowGrow %
How rich?$5.2b$7b-$1.2b-21.4%

How much money is Crown Castle making?

Current yearPrevious yearGrowGrow %
Making money$307m$388m-$81m-26.4%
Net Profit Margin18.6%21.8%--

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

2.3. Financial Health of Crown Castle (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 Crown Castle?

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

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

Speculation

The Price per Share of Crown Castle is $103.32. 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 Crown Castle.
  • 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 Crown Castle, 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 $-0.80 per quarter. Based on the YOY, the Book Value Change Per Share is $-0.58 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 $1.57 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Crown Castle.

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 Eps0.690.7%0.710.7%0.890.9%0.720.7%0.560.5%
Usd Book Value Change Per Share-0.85-0.8%-0.80-0.8%-0.58-0.6%-0.70-0.7%-0.09-0.1%
Usd Dividend Per Share1.561.5%1.571.5%1.571.5%1.431.4%1.161.1%
Usd Total Gains Per Share0.720.7%0.770.7%0.981.0%0.740.7%1.071.0%
Usd Price Per Share118.63-109.34-118.86-146.96-123.88-
Price to Earnings Ratio42.68-39.12-33.85-71.25-85.04-
Price-to-Total Gains Ratio165.77-143.83-122.22-193.78-200.88-
Price to Book Ratio9.77-8.19-7.25-8.08-6.46-
Price-to-Total Gains Ratio165.77-143.83-122.22-193.78-200.88-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share103.32
Number of shares9
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share1.571.43
Usd Book Value Change Per Share-0.80-0.70
Usd Total Gains Per Share0.770.74
Gains per Quarter (9 shares)6.916.64
Gains per Year (9 shares)27.6426.56
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
156-291852-2517
2113-5846103-5044
3169-8674155-7571
4226-115102206-10098
5282-144130258-125125
6339-173158310-150152
7395-202186361-175179
8451-230214413-200206
9508-259242464-225233
10564-288270516-250260

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%60.046.00.056.6%
Book Value Change Per Share0.04.00.00.0%0.012.00.00.0%0.020.00.00.0%6.034.00.015.0%34.070.02.032.1%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%77.00.029.072.6%
Total Gains per Share4.00.00.0100.0%12.00.00.0100.0%19.01.00.095.0%39.01.00.097.5%73.031.02.068.9%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Crown Castle 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---0.846-0.800-6%-0.581-31%-0.696-18%-0.091-89%
Book Value Per Share--12.14713.431-10%16.329-26%18.315-34%19.956-39%
Current Ratio--0.5360.447+20%0.476+13%0.607-12%0.957-44%
Debt To Asset Ratio--0.8610.847+2%0.818+5%0.795+8%0.729+18%
Debt To Equity Ratio--6.1835.577+11%4.494+38%4.054+53%3.021+105%
Dividend Per Share--1.5621.5670%1.5660%1.433+9%1.157+35%
Enterprise Value--19341680000.00015350143865.760+26%20009156676.800-3%33340298388.640-42%29757534968.776-35%
Eps--0.6950.706-2%0.892-22%0.718-3%0.560+24%
Ev To Ebitda Ratio--4.6543.824+22%4.722-1%8.920-48%9.777-52%
Ev To Sales Ratio--2.9272.324+26%2.813+4%5.219-44%5.518-47%
Free Cash Flow Per Share--0.9220.937-2%0.945-2%0.875+5%0.664+39%
Free Cash Flow To Equity Per Share--0.0920.052+78%0.026+254%0.048+92%0.596-85%
Gross Profit Margin--1.0001.0000%1.0000%0.879+14%0.940+6%
Intrinsic Value_10Y_max--39.624--------
Intrinsic Value_10Y_min--25.633--------
Intrinsic Value_1Y_max--3.719--------
Intrinsic Value_1Y_min--2.657--------
Intrinsic Value_3Y_max--11.365--------
Intrinsic Value_3Y_min--7.955--------
Intrinsic Value_5Y_max--19.243--------
Intrinsic Value_5Y_min--13.179--------
Market Cap44902667013.120-15%51722680000.00047579893865.760+9%51657406676.800+0%63881148388.640-19%53845835293.776-4%
Net Profit Margin--0.1830.186-1%0.218-16%0.196-7%0.188-2%
Operating Margin--0.3670.349+5%0.349+5%0.334+10%0.301+22%
Operating Ratio--0.9690.746+30%0.658+47%0.684+42%0.707+37%
Pb Ratio8.506-15%9.7668.186+19%7.248+35%8.075+21%6.460+51%
Pe Ratio37.168-15%42.67539.122+9%33.853+26%71.249-40%85.042-50%
Price Per Share103.320-15%118.630109.338+8%118.8630%146.961-19%123.884-4%
Price To Free Cash Flow Ratio28.015-15%32.16630.528+5%39.510-19%46.641-31%62.029-48%
Price To Total Gains Ratio144.380-15%165.774143.831+15%122.218+36%193.779-14%200.878-17%
Quick Ratio--1.5630.601+160%0.321+387%0.467+234%0.731+114%
Return On Assets--0.0080.008-1%0.010-20%0.008-4%0.008+0%
Return On Equity--0.0570.052+9%0.054+5%0.043+34%0.032+76%
Total Gains Per Share--0.7160.768-7%0.985-27%0.738-3%1.066-33%
Usd Book Value--5296000000.0005844250000.000-9%7096750000.000-25%7961050000.000-33%8673727925.000-39%
Usd Book Value Change Per Share---0.846-0.800-6%-0.581-31%-0.696-18%-0.091-89%
Usd Book Value Per Share--12.14713.431-10%16.329-26%18.315-34%19.956-39%
Usd Dividend Per Share--1.5621.5670%1.5660%1.433+9%1.157+35%
Usd Enterprise Value--19341680000.00015350143865.760+26%20009156676.800-3%33340298388.640-42%29757534968.776-35%
Usd Eps--0.6950.706-2%0.892-22%0.718-3%0.560+24%
Usd Free Cash Flow--402000000.000407750000.000-1%410500000.000-2%380350000.000+6%288517600.000+39%
Usd Free Cash Flow Per Share--0.9220.937-2%0.945-2%0.875+5%0.664+39%
Usd Free Cash Flow To Equity Per Share--0.0920.052+78%0.026+254%0.048+92%0.596-85%
Usd Market Cap44902667013.120-15%51722680000.00047579893865.760+9%51657406676.800+0%63881148388.640-19%53845835293.776-4%
Usd Price Per Share103.320-15%118.630109.338+8%118.8630%146.961-19%123.884-4%
Usd Profit--303000000.000307000000.000-1%388000000.000-22%323200000.000-6%258339550.000+17%
Usd Revenue--1652000000.0001648250000.000+0%1767750000.000-7%1624750000.000+2%1382119375.000+20%
Usd Total Gains Per Share--0.7160.768-7%0.985-27%0.738-3%1.066-33%
 EOD+4 -4MRQTTM+15 -24YOY+12 -275Y+15 -2510Y+17 -23

3.3 Fundamental Score

Let's check the fundamental score of Crown Castle based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1537.168
Price to Book Ratio (EOD)Between0-18.506
Net Profit Margin (MRQ)Greater than00.183
Operating Margin (MRQ)Greater than00.367
Quick Ratio (MRQ)Greater than11.563
Current Ratio (MRQ)Greater than10.536
Debt to Asset Ratio (MRQ)Less than10.861
Debt to Equity Ratio (MRQ)Less than16.183
Return on Equity (MRQ)Greater than0.150.057
Return on Assets (MRQ)Greater than0.050.008
Total4/10 (40.0%)

3.4 Technical Score

Let's check the technical score of Crown Castle based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5038.184
Ma 20Greater thanMa 50104.569
Ma 50Greater thanMa 100108.656
Ma 100Greater thanMa 200109.838
OpenGreater thanClose102.800
Total1/5 (20.0%)

4. In-depth Analysis

4.1 About Crown Castle

Crown Castle owns, operates and leases more than 40,000 cell towers and approximately 90,000 route miles of fiber supporting small cells and fiber solutions across every major U.S. market. This nationwide portfolio of communications infrastructure connects cities and communities to essential data, technology and wireless service - bringing information, ideas and innovations to the people and businesses that need them.

Fundamental data was last updated by Penke on 2024-11-16 16:08:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

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

  • Above 10% is considered healthy but always compare Crown Castle to the REIT - Specialty industry mean.
  • A Net Profit Margin of 18.3% means that $0.18 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Crown Castle:

  • The MRQ is 18.3%. The company is making a huge profit. +2
  • The TTM is 18.6%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ18.3%TTM18.6%-0.3%
TTM18.6%YOY21.8%-3.2%
TTM18.6%5Y19.6%-1.0%
5Y19.6%10Y18.8%+0.9%
4.3.1.2. Return on Assets

Shows how efficient Crown Castle is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Crown Castle to the REIT - Specialty industry mean.
  • 0.8% Return on Assets means that Crown Castle generated $0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Crown Castle:

  • The MRQ is 0.8%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.8%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.8%TTM0.8%0.0%
TTM0.8%YOY1.0%-0.2%
TTM0.8%5Y0.8%0.0%
5Y0.8%10Y0.8%+0.0%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Crown Castle to the REIT - Specialty industry mean.
  • 5.7% Return on Equity means Crown Castle generated $0.06 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Crown Castle:

  • The MRQ is 5.7%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 5.2%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ5.7%TTM5.2%+0.5%
TTM5.2%YOY5.4%-0.2%
TTM5.2%5Y4.3%+1.0%
5Y4.3%10Y3.2%+1.0%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Crown Castle.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Crown Castle is operating .

  • Measures how much profit Crown Castle 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 Crown Castle to the REIT - Specialty industry mean.
  • An Operating Margin of 36.7% means the company generated $0.37  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Crown Castle:

  • The MRQ is 36.7%. The company is operating very efficient. +2
  • The TTM is 34.9%. The company is operating very efficient. +2
Trends
Current periodCompared to+/- 
MRQ36.7%TTM34.9%+1.9%
TTM34.9%YOY34.9%-0.1%
TTM34.9%5Y33.4%+1.5%
5Y33.4%10Y30.1%+3.2%
4.3.2.2. Operating Ratio

Measures how efficient Crown Castle is keeping operating costs low.

  • Below 1 is considered healthy (always compare to REIT - Specialty industry mean).
  • An Operation Ratio of 0.97 means that the operating costs are $0.97 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Crown Castle:

  • The MRQ is 0.969. The company is less efficient in keeping operating costs low.
  • The TTM is 0.746. The company is efficient in keeping operating costs low. +1
Trends
Current periodCompared to+/- 
MRQ0.969TTM0.746+0.223
TTM0.746YOY0.658+0.087
TTM0.7465Y0.684+0.061
5Y0.68410Y0.707-0.023
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Crown Castle.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to REIT - Specialty industry mean).
  • A Current Ratio of 0.54 means the company has $0.54 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Crown Castle:

  • The MRQ is 0.536. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.447. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.536TTM0.447+0.089
TTM0.447YOY0.476-0.030
TTM0.4475Y0.607-0.160
5Y0.60710Y0.957-0.349
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Crown Castle to the REIT - Specialty industry mean.
  • A Quick Ratio of 1.56 means the company can pay off $1.56 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Crown Castle:

  • The MRQ is 1.563. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 0.601. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ1.563TTM0.601+0.961
TTM0.601YOY0.321+0.280
TTM0.6015Y0.467+0.134
5Y0.46710Y0.731-0.264
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Crown Castle.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Crown Castle assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Crown Castle to REIT - Specialty industry mean.
  • A Debt to Asset Ratio of 0.86 means that Crown Castle assets are financed with 86.1% credit (debt) and the remaining percentage (100% - 86.1%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Crown Castle:

  • The MRQ is 0.861. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.847. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.861TTM0.847+0.013
TTM0.847YOY0.818+0.030
TTM0.8475Y0.795+0.052
5Y0.79510Y0.729+0.067
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Crown Castle to the REIT - Specialty industry mean.
  • A Debt to Equity ratio of 618.3% means that company has $6.18 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Crown Castle:

  • The MRQ is 6.183. The company is unable to pay all its debts with equity. -1
  • The TTM is 5.577. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ6.183TTM5.577+0.606
TTM5.577YOY4.494+1.083
TTM5.5775Y4.054+1.523
5Y4.05410Y3.021+1.033
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 Crown Castle generates.

  • Above 15 is considered overpriced but always compare Crown Castle to the REIT - Specialty industry mean.
  • A PE ratio of 42.68 means the investor is paying $42.68 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Crown Castle:

  • The EOD is 37.168. Based on the earnings, the company is overpriced. -1
  • The MRQ is 42.675. Based on the earnings, the company is overpriced. -1
  • The TTM is 39.122. Based on the earnings, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD37.168MRQ42.675-5.508
MRQ42.675TTM39.122+3.553
TTM39.122YOY33.853+5.269
TTM39.1225Y71.249-32.126
5Y71.24910Y85.042-13.794
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 Crown Castle:

  • The EOD is 28.015. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The MRQ is 32.166. Based on how much money comes from the company's main activities, the company is fair priced.
  • The TTM is 30.528. Based on how much money comes from the company's main activities, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD28.015MRQ32.166-4.151
MRQ32.166TTM30.528+1.638
TTM30.528YOY39.510-8.982
TTM30.5285Y46.641-16.113
5Y46.64110Y62.029-15.388
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 Crown Castle is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to REIT - Specialty industry mean).
  • A PB ratio of 9.77 means the investor is paying $9.77 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Crown Castle:

  • The EOD is 8.506. Based on the equity, the company is overpriced. -1
  • The MRQ is 9.766. Based on the equity, the company is overpriced. -1
  • The TTM is 8.186. Based on the equity, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD8.506MRQ9.766-1.260
MRQ9.766TTM8.186+1.581
TTM8.186YOY7.248+0.938
TTM8.1865Y8.075+0.110
5Y8.07510Y6.460+1.616
4.6.2. Total Gains per Share

2.4. Latest News of Crown Castle

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

DateTitleRead
2024-11-19
11:39
Meta disagrees with India antitrust ruling on WhatsApp, to mount legal challengeRead

4.7 Holders & Insider Transactions

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

4.8.1. Institutions holding Crown Castle

Institutions are holding 95.209% of the shares of Crown Castle.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30Vanguard Group Inc13.0110.106156545547-64022-0.1131
2024-06-30BlackRock Inc9.40310.090440865579459282212.6619
2024-06-30Morgan Stanley - Brokerage Accounts6.23750.102527107946-618734-2.2315
2024-06-30Cohen & Steers Inc5.20824.635722634740744847249.0474
2024-06-30State Street Corp4.63140.085920128191-1042544-4.9245
2024-06-30FMR Inc3.51230.095515264458240730818.7235
2024-06-30Wellington Management Company LLP3.25760.246914157411199107516.3654
2024-06-30Geode Capital Management, LLC2.75040.102411953161171407416.7405
2024-06-30Capital World Investors2.58090.178711216589-106917-0.9442
2024-06-30Bank of America Corp1.80980.0679786553072995610.2298
2024-06-30Legal & General Group PLC1.42140.13516177250670721.0977
2024-06-30Manufacturers Life Insurance Co1.41220.55986137553-331450-5.1237
2024-06-30Dimensional Fund Advisors, Inc.1.38650.15386025634-65212-1.0707
2024-06-30NORGES BANK1.15350.07325012967-35237-0.698
2024-06-30Fisher Asset Management, LLC1.12390.207648845752155164.6158
2024-06-30Barclays PLC1.11060.14424826624388370.8112
2024-06-30Charles Schwab Investment Management Inc1.09650.08874765204-860354-15.2937
2024-06-30Royal Bank of Canada1.0470.10074550174-389246-7.8804
2024-06-30Northern Trust Corp0.91640.06563982839-130720-3.1778
2024-06-30Nuveen Asset Management, LLC0.79670.09893462444105690.3062
Total 63.86697.3396277564416+15571265+5.6%

4.9.2. Funds holding Crown Castle

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Vanguard Real Estate Index Investor3.94692.809617153174-240027-1.38
2024-09-30Vanguard Total Stock Mkt Idx Inv3.16590.0931375892997500.0709
2024-09-30Vanguard Institutional 500 Index Trust2.61920.105511382881161140.1418
2024-09-30American Funds Income Fund of Amer A1.50710.6018654986600
2024-09-30Fidelity 500 Index1.22920.10575342161-11081-0.207
2024-10-31SPDR® S&P 500® ETF Trust1.2190.09685297846276480.5246
2024-09-30Vanguard Equity-Income Inv1.19781.03835205597-1076263-17.1329
2024-10-31iShares Core S&P 500 ETF1.11330.0966483828974530.1543
2024-09-30Vanguard Wellington™ Inv1.08190.4898470172447017240
2024-09-30Cohen & Steers Instl Realty Shares0.94396.157941021532480476.4359
2024-09-30Cohen & Steers Realty Shares L0.93086.5341404526691111929.0707
2024-09-30Vanguard Value Index Inv0.84520.23533673140706841.9621
2024-09-30Cohen & Steers Real Estate Opportunities0.84485.16623671276656381.8204
2024-09-30Cohen & Steers Real Estate Securities A0.84485.19323671276656381.8204
2024-10-31The Real Estate Select Sector SPDR®0.72494.22513150512332671.0672
2024-09-30Vanguard Wellesley® Income Inv0.69310.68953012220-356513-10.583
2024-09-30Fidelity Global Technology A-Dis-EUR0.6921.43593007448-392-0.013
2024-09-30American Funds American Balanced A0.66270.1438287991800
2024-09-30Vanguard Real Estate II Index0.64133.2827278721472270.26
2024-09-30Vanguard Institutional Index I0.6360.10582764224-26052-0.9337
Total 25.539838.6066110995114+4453981+4.0%

5.3. Insider Transactions

Insiders are holding 0.115% of the shares of Crown Castle.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-07-23Michael Joseph KavanaghSELL10883103.72
2024-05-09Sunit S PatelSELL4298.8
2024-04-02Jason GenrichBUY18103.17
2024-01-18Jason GenrichBUY99109.32
2023-12-14Robert Sean CollinsSELL1500114.16
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Reversals in quarterly reports

I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.

 2023-09-302023-12-312024-03-312024-06-302024-09-30
Other Current Assets  382,000-52,000330,00019,000349,00028,000377,000-3,654,000-3,277,000
Other Stockholders Equity  6,670,00011,600,00018,270,00040,00018,310,00037,00018,347,000-26,124,000-7,777,000



5.2. Latest Balance Sheet

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

Summary
Total Assets38,043,000
Total Liabilities32,747,000
Total Stockholder Equity5,296,000
 As reported
Total Liabilities 32,747,000
Total Stockholder Equity+ 5,296,000
Total Assets = 38,043,000

Assets

Total Assets38,043,000
Total Current Assets1,124,000
Long-term Assets36,919,000
Total Current Assets
Cash And Cash Equivalents 366,000
Net Receivables 2,911,000
Other Current Assets -3,277,000
Total Current Assets  (as reported)1,124,000
Total Current Assets  (calculated)0
+/- 1,124,000
Long-term Assets
Property Plant Equipment 21,486,000
Goodwill 10,085,000
Intangible Assets 2,878,000
Long-term Assets Other 2,470,000
Long-term Assets  (as reported)36,919,000
Long-term Assets  (calculated)36,919,000
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities2,097,000
Long-term Liabilities30,650,000
Total Stockholder Equity5,296,000
Total Current Liabilities
Short-term Debt 912,000
Short Long Term Debt 611,000
Accounts payable 200,000
Other Current Liabilities 502,000
Total Current Liabilities  (as reported)2,097,000
Total Current Liabilities  (calculated)2,225,000
+/- 128,000
Long-term Liabilities
Long term Debt 23,452,000
Capital Lease Obligations 5,573,000
Long-term Liabilities Other 1,926,000
Long-term Liabilities  (as reported)30,650,000
Long-term Liabilities  (calculated)30,951,000
+/- 301,000
Total Stockholder Equity
Common Stock4,000
Accumulated Other Comprehensive Income -5,000
Other Stockholders Equity -7,777,000
Total Stockholder Equity (as reported)5,296,000
Total Stockholder Equity (calculated)-7,778,000
+/- 13,074,000
Other
Capital Stock4,000
Cash and Short Term Investments 366,000
Common Stock Shares Outstanding 436,000
Current Deferred Revenue483,000
Liabilities and Stockholders Equity 38,043,000
Net Debt 29,270,000
Net Invested Capital 29,359,000
Net Working Capital -973,000
Property Plant and Equipment Gross 36,735,000
Short Long Term Debt Total 29,636,000



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-31
> Total Assets 
0
0
0
371,400
0
418,800
1,369,900
1,523,200
2,123,700
3,029,100
3,581,600
3,836,700
4,212,512
4,871,660
6,307,154
6,439,841
6,868,546
7,471,826
7,523,189
7,375,458
7,375,458
7,300,035
7,044,465
6,892,601
6,759,054
6,754,321
6,430,707
6,737,591
6,446,880
6,370,206
4,972,678
4,571,522
4,303,369
4,197,797
4,162,971
4,131,317
4,130,756
4,562,118
4,519,603
5,006,168
10,628,109
10,621,023
10,506,316
10,488,133
10,470,363
10,477,820
10,449,865
10,361,722
10,749,903
10,552,413
10,483,219
10,956,606
10,560,509
10,352,414
10,653,242
10,469,529
10,397,194
10,385,320
10,443,215
10,545,096
12,124,656
12,597,676
12,736,419
16,054,795
15,372,505
15,392,585
15,567,572
20,594,908
20,569,666
20,672,059
20,784,860
21,143,276
21,105,477
21,011,629
21,995,644
22,036,245
21,718,251
22,160,250
22,171,723
22,675,092
23,776,842
24,483,624
31,011,756
32,229,570
32,250,000
32,374,000
32,644,000
32,785,000
37,778,000
38,147,000
38,344,000
38,480,000
38,616,000
40,901,000
38,786,000
38,768,000
38,752,000
38,973,000
39,004,000
39,040,000
39,071,000
39,013,000
38,861,000
38,921,000
39,054,000
39,042,000
38,699,000
38,527,000
38,231,000
38,246,000
38,043,000
38,043,00038,246,00038,231,00038,527,00038,699,00039,042,00039,054,00038,921,00038,861,00039,013,00039,071,00039,040,00039,004,00038,973,00038,752,00038,768,00038,786,00040,901,00038,616,00038,480,00038,344,00038,147,00037,778,00032,785,00032,644,00032,374,00032,250,00032,229,57031,011,75624,483,62423,776,84222,675,09222,171,72322,160,25021,718,25122,036,24521,995,64421,011,62921,105,47721,143,27620,784,86020,672,05920,569,66620,594,90815,567,57215,392,58515,372,50516,054,79512,736,41912,597,67612,124,65610,545,09610,443,21510,385,32010,397,19410,469,52910,653,24210,352,41410,560,50910,956,60610,483,21910,552,41310,749,90310,361,72210,449,86510,477,82010,470,36310,488,13310,506,31610,621,02310,628,1095,006,1684,519,6034,562,1184,130,7564,131,3174,162,9714,197,7974,303,3694,571,5224,972,6786,370,2066,446,8806,737,5916,430,7076,754,3216,759,0546,892,6017,044,4657,300,0357,375,4587,375,4587,523,1897,471,8266,868,5466,439,8416,307,1544,871,6604,212,5123,836,7003,581,6003,029,1002,123,7001,523,2001,369,900418,8000371,400000
   > Total Current Assets 
0
0
0
67,200
0
65,400
243,900
342,100
154,800
767,500
574,800
662,000
635,391
473,747
1,025,173
772,134
1,091,250
1,087,241
1,057,248
1,216,061
1,216,061
1,124,720
991,300
867,081
787,009
706,747
438,655
641,760
355,102
2,328,805
989,245
637,314
436,384
390,990
207,521
221,295
260,179
701,449
231,312
800,027
410,470
374,372
421,420
497,255
543,360
539,274
507,274
485,168
936,779
741,234
675,293
1,196,033
814,069
672,219
754,305
545,145
516,071
511,942
522,280
599,152
1,648,009
739,110
777,376
1,581,324
865,415
880,066
999,803
892,683
852,268
947,746
978,795
953,102
927,514
1,117,560
1,024,371
981,245
820,882
824,791
839,675
1,324,761
916,449
951,335
7,474,555
1,133,780
1,074,000
1,164,000
1,249,000
1,229,000
1,193,000
1,294,000
1,253,000
1,204,000
1,247,000
3,436,000
1,184,000
1,104,000
1,176,000
1,329,000
1,332,000
1,254,000
1,261,000
1,290,000
1,182,000
1,217,000
1,325,000
1,349,000
1,126,000
1,032,000
977,000
1,081,000
1,124,000
1,124,0001,081,000977,0001,032,0001,126,0001,349,0001,325,0001,217,0001,182,0001,290,0001,261,0001,254,0001,332,0001,329,0001,176,0001,104,0001,184,0003,436,0001,247,0001,204,0001,253,0001,294,0001,193,0001,229,0001,249,0001,164,0001,074,0001,133,7807,474,555951,335916,4491,324,761839,675824,791820,882981,2451,024,3711,117,560927,514953,102978,795947,746852,268892,683999,803880,066865,4151,581,324777,376739,1101,648,009599,152522,280511,942516,071545,145754,305672,219814,0691,196,033675,293741,234936,779485,168507,274539,274543,360497,255421,420374,372410,470800,027231,312701,449260,179221,295207,521390,990436,384637,314989,2452,328,805355,102641,760438,655706,747787,009867,081991,3001,124,7201,216,0611,216,0611,057,2481,087,2411,091,250772,1341,025,173473,747635,391662,000574,800767,500154,800342,100243,90065,400067,200000
       Cash And Cash Equivalents 
0
0
0
55,100
0
51,300
201,300
296,500
101,800
705,900
492,200
549,300
509,505
332,049
816,938
453,833
716,941
659,034
536,695
804,602
804,602
701,375
605,319
516,172
476,950
459,702
255,672
462,427
171,485
232,503
908,505
567,148
383,077
258,962
71,350
65,408
97,431
522,595
66,084
592,716
124,536
92,432
119,802
75,245
97,232
98,754
73,104
155,219
609,337
334,989
268,831
766,146
397,496
242,087
303,979
112,531
82,320
108,116
75,524
80,120
1,063,684
96,175
118,903
441,364
160,865
126,886
218,649
223,394
200,537
227,479
238,550
175,620
240,153
338,609
184,116
178,810
175,702
202,338
156,219
567,599
205,192
199,663
6,719,134
314,094
220,000
206,000
323,000
277,000
245,000
288,000
182,000
196,000
310,000
2,514,000
242,000
232,000
254,000
339,000
357,000
292,000
312,000
281,000
174,000
156,000
187,000
276,000
117,000
105,000
125,000
155,000
366,000
366,000155,000125,000105,000117,000276,000187,000156,000174,000281,000312,000292,000357,000339,000254,000232,000242,0002,514,000310,000196,000182,000288,000245,000277,000323,000206,000220,000314,0946,719,134199,663205,192567,599156,219202,338175,702178,810184,116338,609240,153175,620238,550227,479200,537223,394218,649126,886160,865441,364118,90396,1751,063,68480,12075,524108,11682,320112,531303,979242,087397,496766,146268,831334,989609,337155,21973,10498,75497,23275,245119,80292,432124,536592,71666,084522,59597,43165,40871,350258,962383,077567,148908,505232,503171,485462,427255,672459,702476,950516,172605,319701,375804,602804,602536,695659,034716,941453,833816,938332,049509,505549,300492,200705,900101,800296,500201,30051,300055,100000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
38,000
37,500
37,500
73,500
72,963
72,963
87,460
78,804
115,697
78,264
63,456
0
0
0
0
151,500
0
0
0
0
91,939
0
0
0
115,503
159,579
146,605
152,903
165,556
175,880
180,638
169,975
147,852
159,019
190,886
182,718
213,514
174,722
204,308
207,055
221,015
230,431
193,608
223,573
252,368
288,969
275,948
273,305
575,938
139,455
161,541
157,699
183,526
163,953
155,725
137,824
147,411
136,964
143,016
116,653
130,731
129,419
132,119
116,932
124,547
115,128
117,913
115,730
121,065
120,000
125,000
125,000
131,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
52,000
0
0
0
00052,0000000000000000000000131,000125,000125,000120,000121,065115,730117,913115,128124,547116,932132,119129,419130,731116,653143,016136,964147,411137,824155,725163,953183,526157,699161,541139,455575,938273,305275,948288,969252,368223,573193,608230,431221,015207,055204,308174,722213,514182,718190,886159,019147,852169,975180,638175,880165,556152,903146,605159,579115,50300091,9390000151,500000063,45678,264115,69778,80487,46072,96372,96373,50037,50037,50038,000000000000000000
       Net Receivables 
0
0
0
10,100
0
11,600
34,500
36,400
37,100
41,100
56,100
78,600
88,041
93,338
134,127
173,126
198,414
201,406
212,464
190,860
190,860
178,686
171,175
135,864
132,547
84,564
90,083
82,053
84,987
35,652
40,456
28,366
17,871
13,059
20,597
26,137
26,368
33,819
34,154
44,203
40,121
45,528
54,011
59,395
60,162
58,621
58,086
67,271
62,997
35,927
33,382
57,778
41,265
49,054
55,201
59,912
53,671
57,093
64,762
77,258
79,872
124,154
141,399
192,833
212,732
201,028
236,211
249,925
245,556
304,015
311,798
350,829
292,565
253,342
324,566
313,296
254,669
229,015
276,259
373,532
302,697
305,982
317,856
397,585
402,000
455,000
471,000
501,000
545,000
591,000
667,000
596,000
495,000
439,000
455,000
431,000
412,000
434,000
493,000
543,000
503,000
516,000
535,000
720,000
690,000
613,000
627,000
597,000
503,000
549,000
2,911,000
2,911,000549,000503,000597,000627,000613,000690,000720,000535,000516,000503,000543,000493,000434,000412,000431,000455,000439,000495,000596,000667,000591,000545,000501,000471,000455,000402,000397,585317,856305,982302,697373,532276,259229,015254,669313,296324,566253,342292,565350,829311,798304,015245,556249,925236,211201,028212,732192,833141,399124,15479,87277,25864,76257,09353,67159,91255,20149,05441,26557,77833,38235,92762,99767,27158,08658,62160,16259,39554,01145,52840,12144,20334,15433,81926,36826,13720,59713,05917,87128,36640,45635,65284,98782,05390,08384,564132,547135,864171,175178,686190,860190,860212,464201,406198,414173,126134,12793,33888,04178,60056,10041,10037,10036,40034,50011,600010,100000
       Other Current Assets 
0
0
0
700
0
1,300
2,900
2,600
7,300
7,900
11,200
14,900
12,897
15,798
20,148
28,535
25,589
29,152
39,182
44,865
44,865
54,504
58,446
53,732
58,032
62,396
67,590
81,738
81,195
2,020,628
31,916
6,395
3,048
86,650
77,542
129,750
136,380
145,035
131,074
163,108
245,813
236,412
247,607
11,049
8,592
9,532
10,398
12,200
7,095
7,771
19,639
13,955
24,269
25,132
118,797
372,702
380,080
346,733
381,994
441,774
504,453
518,781
517,074
634,197
545,143
208,558
652,226
77,121
83,224
76,275
96,182
94,211
83,393
214,396
222,251
225,214
119,563
116,114
133,163
130,362
140,095
151,801
154,600
138,670
157,000
181,000
148,000
148,000
160,000
168,000
167,000
168,000
178,000
192,000
201,000
202,000
216,000
227,000
182,000
145,000
162,000
175,000
194,000
73,000
93,000
71,000
382,000
330,000
349,000
377,000
-3,277,000
-3,277,000377,000349,000330,000382,00071,00093,00073,000194,000175,000162,000145,000182,000227,000216,000202,000201,000192,000178,000168,000167,000168,000160,000148,000148,000181,000157,000138,670154,600151,801140,095130,362133,163116,114119,563225,214222,251214,39683,39394,21196,18276,27583,22477,121652,226208,558545,143634,197517,074518,781504,453441,774381,994346,733380,080372,702118,79725,13224,26913,95519,6397,7717,09512,20010,3989,5328,59211,049247,607236,412245,813163,108131,074145,035136,380129,75077,54286,6503,0486,39531,9162,020,62881,19581,73867,59062,39658,03253,73258,44654,50444,86544,86539,18229,15225,58928,53520,14815,79812,89714,90011,2007,9007,3002,6002,9001,3000700000
   > Long-term Assets 
0
0
0
304,200
0
353,400
1,126,000
1,181,100
1,968,900
2,261,600
3,006,800
3,174,700
3,577,121
4,397,913
5,281,981
5,667,707
5,777,296
6,384,585
6,465,941
0
6,159,397
6,175,315
6,053,165
6,025,520
5,972,045
6,047,574
5,992,052
6,095,831
6,091,778
4,041,401
3,983,433
3,934,208
3,866,985
3,806,807
3,955,450
3,910,022
3,870,577
3,860,669
4,288,291
4,206,141
10,217,639
10,246,651
10,084,896
9,990,878
9,927,003
9,938,546
9,942,591
9,876,554
9,813,124
9,811,179
9,807,926
9,760,573
9,746,440
9,680,195
9,898,937
9,924,384
9,881,123
9,873,378
9,920,935
9,945,944
10,476,647
11,858,566
11,959,043
14,473,471
14,507,090
14,512,519
14,567,769
19,702,225
19,717,398
19,724,313
19,806,065
20,190,174
20,177,963
19,894,069
20,971,273
21,055,000
20,897,369
21,335,459
21,332,048
21,350,331
22,860,393
23,532,289
23,537,201
31,095,790
31,176,000
31,210,000
31,395,000
31,556,000
36,585,000
36,853,000
37,091,000
37,276,000
37,369,000
37,465,000
37,602,000
37,664,000
37,576,000
37,644,000
37,672,000
37,786,000
37,810,000
37,723,000
37,679,000
37,704,000
37,729,000
37,693,000
37,573,000
37,495,000
37,254,000
37,165,000
36,919,000
36,919,00037,165,00037,254,00037,495,00037,573,00037,693,00037,729,00037,704,00037,679,00037,723,00037,810,00037,786,00037,672,00037,644,00037,576,00037,664,00037,602,00037,465,00037,369,00037,276,00037,091,00036,853,00036,585,00031,556,00031,395,00031,210,00031,176,00031,095,79023,537,20123,532,28922,860,39321,350,33121,332,04821,335,45920,897,36921,055,00020,971,27319,894,06920,177,96320,190,17419,806,06519,724,31319,717,39819,702,22514,567,76914,512,51914,507,09014,473,47111,959,04311,858,56610,476,6479,945,9449,920,9359,873,3789,881,1239,924,3849,898,9379,680,1959,746,4409,760,5739,807,9269,811,1799,813,1249,876,5549,942,5919,938,5469,927,0039,990,87810,084,89610,246,65110,217,6394,206,1414,288,2913,860,6693,870,5773,910,0223,955,4503,806,8073,866,9853,934,2083,983,4334,041,4016,091,7786,095,8315,992,0526,047,5745,972,0456,025,5206,053,1656,175,3156,159,39706,465,9416,384,5855,777,2965,667,7075,281,9814,397,9133,577,1213,174,7003,006,8002,261,6001,968,9001,181,1001,126,000353,4000304,200000
       Property Plant Equipment 
0
0
0
82,000
0
131,500
544,500
592,600
1,233,200
1,615,600
2,347,000
2,468,100
2,851,855
3,698,226
4,081,113
4,303,037
4,450,622
4,694,745
4,808,305
4,844,912
4,844,912
4,926,574
4,856,346
4,828,033
4,796,141
4,770,377
4,708,688
4,741,945
4,700,727
3,622,355
3,583,257
3,369,565
3,304,591
3,242,818
3,326,801
3,294,333
3,241,708
3,207,025
3,260,049
3,246,446
5,140,944
5,123,413
5,047,374
5,051,055
5,021,536
5,061,982
5,059,917
5,060,126
4,992,087
4,964,104
4,926,598
4,895,983
4,842,394
4,786,553
4,897,340
4,893,651
4,854,182
4,828,564
4,864,400
4,861,227
4,836,152
5,347,867
5,380,541
6,917,531
6,882,411
6,892,277
6,904,346
8,947,677
8,927,218
8,888,426
8,870,817
9,148,311
9,139,703
9,042,284
9,498,568
9,580,057
9,559,397
9,670,358
9,714,149
9,805,315
10,293,693
10,507,736
10,599,604
12,932,885
13,051,000
13,218,000
13,433,000
13,676,000
19,852,000
20,204,000
20,528,000
20,822,000
21,013,000
21,214,000
21,449,000
21,626,000
21,663,000
21,796,000
21,833,000
21,951,000
21,985,000
21,882,000
21,878,000
21,933,000
21,974,000
21,956,000
21,882,000
21,853,000
21,667,000
21,628,000
21,486,000
21,486,00021,628,00021,667,00021,853,00021,882,00021,956,00021,974,00021,933,00021,878,00021,882,00021,985,00021,951,00021,833,00021,796,00021,663,00021,626,00021,449,00021,214,00021,013,00020,822,00020,528,00020,204,00019,852,00013,676,00013,433,00013,218,00013,051,00012,932,88510,599,60410,507,73610,293,6939,805,3159,714,1499,670,3589,559,3979,580,0579,498,5689,042,2849,139,7039,148,3118,870,8178,888,4268,927,2188,947,6776,904,3466,892,2776,882,4116,917,5315,380,5415,347,8674,836,1524,861,2274,864,4004,828,5644,854,1824,893,6514,897,3404,786,5534,842,3944,895,9834,926,5984,964,1044,992,0875,060,1265,059,9175,061,9825,021,5365,051,0555,047,3745,123,4135,140,9443,246,4463,260,0493,207,0253,241,7083,294,3333,326,8013,242,8183,304,5913,369,5653,583,2573,622,3554,700,7274,741,9454,708,6884,770,3774,796,1414,828,0334,856,3464,926,5744,844,9124,844,9124,808,3054,694,7454,450,6224,303,0374,081,1133,698,2262,851,8552,468,1002,347,0001,615,6001,233,200592,600544,500131,500082,000000
       Goodwill 
0
0
0
152,500
0
148,300
563,700
569,700
617,800
608,800
608,100
596,100
595,166
596,813
1,091,587
1,112,876
1,095,530
1,079,778
1,067,603
1,051,431
1,035,498
1,040,283
1,039,657
1,067,041
1,050,975
1,137,564
1,142,357
1,206,713
1,238,800
270,438
270,438
333,718
333,718
333,718
341,936
340,412
340,412
340,412
390,365
391,448
1,954,047
1,956,522
1,990,785
1,970,501
1,970,501
1,970,501
1,981,816
1,983,950
1,983,950
1,984,183
1,984,183
1,984,804
1,984,823
1,984,779
2,029,139
2,029,296
2,029,316
2,030,585
2,031,949
2,035,390
2,114,624
2,776,121
2,801,161
3,119,957
3,180,510
3,138,018
3,140,308
4,916,426
4,934,148
4,939,755
5,091,800
5,188,491
5,215,348
5,160,106
5,527,134
5,513,551
5,531,064
5,744,681
5,750,033
5,757,676
6,530,001
6,919,358
6,905,922
10,021,468
10,075,000
10,075,000
10,074,000
10,078,000
10,078,000
10,078,000
10,078,000
10,078,000
10,078,000
10,078,000
10,078,000
10,078,000
10,078,000
10,078,000
10,078,000
10,078,000
10,078,000
10,087,000
10,087,000
10,085,000
10,085,000
10,085,000
10,085,000
10,085,000
10,085,000
10,085,000
10,085,000
10,085,00010,085,00010,085,00010,085,00010,085,00010,085,00010,085,00010,085,00010,087,00010,087,00010,078,00010,078,00010,078,00010,078,00010,078,00010,078,00010,078,00010,078,00010,078,00010,078,00010,078,00010,078,00010,078,00010,078,00010,074,00010,075,00010,075,00010,021,4686,905,9226,919,3586,530,0015,757,6765,750,0335,744,6815,531,0645,513,5515,527,1345,160,1065,215,3485,188,4915,091,8004,939,7554,934,1484,916,4263,140,3083,138,0183,180,5103,119,9572,801,1612,776,1212,114,6242,035,3902,031,9492,030,5852,029,3162,029,2962,029,1391,984,7791,984,8231,984,8041,984,1831,984,1831,983,9501,983,9501,981,8161,970,5011,970,5011,970,5011,990,7851,956,5221,954,047391,448390,365340,412340,412340,412341,936333,718333,718333,718270,438270,4381,238,8001,206,7131,142,3571,137,5641,050,9751,067,0411,039,6571,040,2831,035,4981,051,4311,067,6031,079,7781,095,5301,112,8761,091,587596,813595,166596,100608,100608,800617,800569,700563,700148,3000152,500000
       Intangible Assets 
0
0
0
152,500
0
148,300
563,700
569,700
617,800
608,800
608,100
596,100
595,166
596,813
1,091,587
1,112,876
1,095,530
1,079,778
1,067,603
1,051,431
1,051,431
1,040,283
1,039,657
1,067,041
1,050,975
1,137,564
1,142,357
1,206,713
1,235,433
267,071
267,071
333,718
333,718
333,718
341,936
340,412
340,412
340,412
229,519
225,295
2,776,510
2,743,879
2,699,237
2,676,288
2,639,950
2,609,636
2,593,619
2,551,332
2,514,048
2,478,757
2,443,134
103,166
2,385,930
2,351,513
2,338,517
116,551
2,274,152
2,246,507
2,211,643
2,178,182
2,243,389
2,391,292
2,368,650
2,941,696
2,861,315
2,852,434
2,821,812
4,057,865
3,997,518
3,922,063
3,795,426
3,715,700
3,650,945
3,631,987
3,837,360
3,779,915
3,707,129
3,779,957
3,737,448
3,650,072
3,894,362
3,953,812
3,885,311
5,961,759
5,854,000
5,729,000
5,620,000
5,516,000
5,178,000
5,074,000
4,968,000
4,836,000
4,734,000
4,626,000
4,535,000
4,433,000
4,324,000
4,222,000
4,115,000
4,046,000
3,935,000
3,822,000
3,699,000
3,596,000
3,496,000
3,388,000
3,276,000
3,179,000
3,073,000
2,974,000
2,878,000
2,878,0002,974,0003,073,0003,179,0003,276,0003,388,0003,496,0003,596,0003,699,0003,822,0003,935,0004,046,0004,115,0004,222,0004,324,0004,433,0004,535,0004,626,0004,734,0004,836,0004,968,0005,074,0005,178,0005,516,0005,620,0005,729,0005,854,0005,961,7593,885,3113,953,8123,894,3623,650,0723,737,4483,779,9573,707,1293,779,9153,837,3603,631,9873,650,9453,715,7003,795,4263,922,0633,997,5184,057,8652,821,8122,852,4342,861,3152,941,6962,368,6502,391,2922,243,3892,178,1822,211,6432,246,5072,274,152116,5512,338,5172,351,5132,385,930103,1662,443,1342,478,7572,514,0482,551,3322,593,6192,609,6362,639,9502,676,2882,699,2372,743,8792,776,510225,295229,519340,412340,412340,412341,936333,718333,718333,718267,071267,0711,235,4331,206,7131,142,3571,137,5641,050,9751,067,0411,039,6571,040,2831,051,4311,051,4311,067,6031,079,7781,095,5301,112,8761,091,587596,813595,166596,100608,100608,800617,800569,700563,700148,3000152,500000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
725,266
699,687
1,200,868
1,364,670
1,326,674
1,689,840
1,657,636
1,314,485
1,268,200
1,248,741
1,196,819
1,197,487
1,175,904
1,277,197
1,283,364
1,353,886
1,430,778
457,338
439,587
564,643
562,394
563,989
628,649
615,689
628,869
653,644
1,028,242
959,695
5,076,695
5,123,238
5,037,522
4,939,823
4,905,467
4,876,564
4,882,674
4,816,428
4,821,037
4,847,075
4,881,328
4,864,590
4,904,046
4,893,642
5,001,597
5,030,733
5,026,941
5,044,814
5,056,535
5,084,717
5,640,495
6,510,699
6,578,502
7,589,854
7,624,679
7,620,242
7,663,423
10,754,548
10,790,180
10,835,887
10,935,248
11,063,463
11,038,260
10,851,785
11,472,705
11,474,943
11,337,972
11,665,101
11,617,899
11,545,016
12,566,700
13,024,553
12,937,597
18,162,905
18,125,000
2,188,000
2,268,000
2,286,000
104,000
106,000
1,517,000
1,540,000
1,544,000
1,547,000
1,540,000
12,356,000
1,511,000
1,548,000
1,646,000
1,711,000
1,812,000
1,932,000
135,000
136,000
134,000
136,000
141,000
0
0
0
0
0000141,000136,000134,000136,000135,0001,932,0001,812,0001,711,0001,646,0001,548,0001,511,00012,356,0001,540,0001,547,0001,544,0001,540,0001,517,000106,000104,0002,286,0002,268,0002,188,00018,125,00018,162,90512,937,59713,024,55312,566,70011,545,01611,617,89911,665,10111,337,97211,474,94311,472,70510,851,78511,038,26011,063,46310,935,24810,835,88710,790,18010,754,5487,663,4237,620,2427,624,6797,589,8546,578,5026,510,6995,640,4955,084,7175,056,5355,044,8145,026,9415,030,7335,001,5974,893,6424,904,0464,864,5904,881,3284,847,0754,821,0374,816,4284,882,6744,876,5644,905,4674,939,8235,037,5225,123,2385,076,695959,6951,028,242653,644628,869615,689628,649563,989562,394564,643439,587457,3381,430,7781,353,8861,283,3641,277,1971,175,9041,197,4871,196,8191,248,7411,268,2001,314,4851,657,6361,689,8401,326,6741,364,6701,200,868699,687725,266000000000000
       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
864,819
958,321
1,003,557
0
1,098,003
1,144,424
1,193,929
1,230,905
1,281,528
1,311,250
1,256,517
0
1,306,408
1,317,898
1,333,790
1,321,777
1,317,658
1,310,233
1,299,440
1,285,547
1,300,338
1,304,000
1,303,000
1,357,000
1,366,000
1,373,000
1,391,000
1,413,000
1,424,000
1,428,000
1,428,000
1,420,000
1,408,000
1,389,000
1,425,000
1,516,000
1,588,000
1,682,000
1,796,000
1,880,000
0
2,040,000
2,128,000
0
0
0
0
0
000002,128,0002,040,00001,880,0001,796,0001,682,0001,588,0001,516,0001,425,0001,389,0001,408,0001,420,0001,428,0001,428,0001,424,0001,413,0001,391,0001,373,0001,366,0001,357,0001,303,0001,304,0001,300,3381,285,5471,299,4401,310,2331,317,6581,321,7771,333,7901,317,8981,306,40801,256,5171,311,2501,281,5281,230,9051,193,9291,144,4241,098,00301,003,557958,321864,819000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
0
0
0
168,900
0
227,200
576,300
545,300
896,400
1,326,500
1,648,500
1,740,800
2,111,280
2,677,003
2,891,243
3,020,917
4,050,005
4,744,251
4,013,612
4,841,874
4,841,874
4,917,498
4,710,478
4,512,720
4,461,248
4,468,682
4,232,044
4,544,845
4,264,937
4,249,583
2,633,404
2,707,429
2,563,890
2,845,619
2,936,197
2,926,149
2,914,492
3,638,788
3,644,156
4,220,835
7,110,423
7,108,242
7,096,713
7,321,222
7,424,397
7,303,367
7,295,119
7,645,857
7,974,154
7,628,764
7,631,700
8,020,521
7,873,400
7,870,544
8,272,245
8,024,535
7,934,198
8,016,528
8,129,563
8,158,232
9,387,990
9,731,678
9,793,614
16,054,795
15,372,505
12,467,693
15,567,572
13,653,733
13,634,999
13,792,623
13,922,115
14,406,048
14,546,684
13,607,393
14,755,341
14,947,024
14,565,257
15,211,943
15,418,006
15,117,977
16,413,362
16,893,315
18,339,424
19,890,488
19,418,000
19,808,000
20,349,000
20,751,000
26,032,000
26,624,000
27,019,000
27,982,000
28,495,000
31,075,000
29,284,000
29,307,000
29,766,000
30,260,000
30,488,000
30,782,000
31,035,000
31,152,000
31,182,000
31,472,000
31,831,000
31,996,000
32,030,000
32,146,000
32,183,000
32,594,000
32,747,000
32,747,00032,594,00032,183,00032,146,00032,030,00031,996,00031,831,00031,472,00031,182,00031,152,00031,035,00030,782,00030,488,00030,260,00029,766,00029,307,00029,284,00031,075,00028,495,00027,982,00027,019,00026,624,00026,032,00020,751,00020,349,00019,808,00019,418,00019,890,48818,339,42416,893,31516,413,36215,117,97715,418,00615,211,94314,565,25714,947,02414,755,34113,607,39314,546,68414,406,04813,922,11513,792,62313,634,99913,653,73315,567,57212,467,69315,372,50516,054,7959,793,6149,731,6789,387,9908,158,2328,129,5638,016,5287,934,1988,024,5358,272,2457,870,5447,873,4008,020,5217,631,7007,628,7647,974,1547,645,8577,295,1197,303,3677,424,3977,321,2227,096,7137,108,2427,110,4234,220,8353,644,1563,638,7882,914,4922,926,1492,936,1972,845,6192,563,8902,707,4292,633,4044,249,5834,264,9374,544,8454,232,0444,468,6824,461,2484,512,7204,710,4784,917,4984,841,8744,841,8744,013,6124,744,2514,050,0053,020,9172,891,2432,677,0032,111,2801,740,8001,648,5001,326,500896,400545,300576,300227,2000168,900000
   > Total Current Liabilities 
0
0
0
12,000
0
9,500
77,300
92,900
78,300
85,800
105,100
131,300
143,464
185,628
243,377
324,876
398,022
408,590
492,763
411,453
411,453
736,653
707,560
360,769
331,773
382,847
360,746
643,530
396,872
1,790,657
172,814
285,065
340,806
197,614
284,907
464,214
448,376
177,775
187,537
200,795
259,794
238,409
255,333
371,987
432,569
435,367
450,516
834,358
559,098
732,490
644,704
754,105
627,376
572,467
669,791
440,885
392,730
381,573
376,834
402,106
425,842
489,124
531,817
1,237,858
637,626
644,198
679,718
756,387
708,272
795,878
845,567
898,935
821,955
780,244
824,542
855,369
811,946
883,140
897,738
961,355
902,195
997,912
1,048,871
1,292,082
1,187,000
1,286,000
1,304,000
1,417,000
1,565,000
1,698,000
1,734,000
1,924,000
2,669,000
1,964,000
1,925,000
1,969,000
1,870,000
2,018,000
1,987,000
2,026,000
1,776,000
1,871,000
2,584,000
2,731,000
2,535,000
2,725,000
2,549,000
2,585,000
2,336,000
2,494,000
2,097,000
2,097,0002,494,0002,336,0002,585,0002,549,0002,725,0002,535,0002,731,0002,584,0001,871,0001,776,0002,026,0001,987,0002,018,0001,870,0001,969,0001,925,0001,964,0002,669,0001,924,0001,734,0001,698,0001,565,0001,417,0001,304,0001,286,0001,187,0001,292,0821,048,871997,912902,195961,355897,738883,140811,946855,369824,542780,244821,955898,935845,567795,878708,272756,387679,718644,198637,6261,237,858531,817489,124425,842402,106376,834381,573392,730440,885669,791572,467627,376754,105644,704732,490559,098834,358450,516435,367432,569371,987255,333238,409259,794200,795187,537177,775448,376464,214284,907197,614340,806285,065172,8141,790,657396,872643,530360,746382,847331,773360,769707,560736,653411,453411,453492,763408,590398,022324,876243,377185,628143,464131,300105,10085,80078,30092,90077,3009,500012,000000
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
29,086
29,086
351,710
369,091
14,250
19,000
28,375
37,750
267,142
46,461
1,275,385
0
97,250
182,564
52,927
145,000
295,000
295,000
10,000
10,000
0
6,500
6,500
6,500
81,500
156,500
156,500
166,500
466,217
225,517
248,720
113,106
217,196
19,553
20,775
22,039
28,687
29,562
30,708
33,612
32,517
77,776
79,303
88,093
688,056
94,839
97,013
115,378
103,586
105,467
105,624
106,673
113,335
115,998
94,702
102,188
106,219
87,823
100,345
101,362
101,749
112,882
114,932
114,198
115,251
130,000
112,000
111,000
107,000
383,000
387,000
396,000
399,000
1,249,000
406,000
430,000
458,000
491,000
409,000
417,000
421,000
426,000
418,000
1,163,000
1,169,000
1,149,000
1,161,000
827,000
1,167,000
1,167,000
1,173,000
912,000
912,0001,173,0001,167,0001,167,000827,0001,161,0001,149,0001,169,0001,163,000418,000426,000421,000417,000409,000491,000458,000430,000406,0001,249,000399,000396,000387,000383,000107,000111,000112,000130,000115,251114,198114,932112,882101,749101,362100,34587,823106,219102,18894,702115,998113,335106,673105,624105,467103,586115,37897,01394,839688,05688,09379,30377,77632,51733,61230,70829,56228,68722,03920,77519,553217,196113,106248,720225,517466,217166,500156,500156,50081,5006,5006,5006,500010,00010,000295,000295,000145,00052,927182,56497,25001,275,38546,461267,14237,75028,37519,00014,250369,091351,71029,08629,0860000000000000000000
       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
113,335
0
0
0
106,219
87,823
100,345
101,362
101,749
112,882
13,841,265
15,204,415
115,000
130,000
112,000
111,000
107,000
96,000
98,000
100,000
111,000
949,000
99,000
114,000
129,000
159,000
71,000
72,000
72,000
71,000
70,000
819,000
819,000
819,000
819,000
827,000
835,000
854,000
865,000
611,000
611,000865,000854,000835,000827,000819,000819,000819,000819,00070,00071,00072,00072,00071,000159,000129,000114,00099,000949,000111,000100,00098,00096,000107,000111,000112,000130,000115,00015,204,41513,841,265112,882101,749101,362100,34587,823106,219000113,33500000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
7,800
0
6,300
30,300
46,000
27,400
22,700
31,800
46,000
43,640
76,730
82,120
100,766
83,191
93,928
100,766
104,149
104,149
77,072
75,684
63,852
50,744
41,537
47,168
40,749
37,235
9,060
8,963
12,323
6,765
10,398
11,064
12,230
12,953
16,686
16,667
18,545
27,512
23,522
25,636
37,366
32,377
33,153
37,593
33,808
26,135
27,324
24,423
33,053
24,771
26,074
28,100
39,649
30,231
32,691
29,655
32,055
31,909
46,279
48,373
308,675
311,995
304,765
315,533
392,687
127,053
132,529
175,110
167,662
146,894
153,909
157,024
159,629
141,574
143,082
148,916
188,516
154,753
178,927
179,335
230,279
248,000
272,000
302,000
313,000
311,000
337,000
368,000
334,000
296,000
280,000
264,000
230,000
187,000
219,000
231,000
246,000
224,000
230,000
229,000
236,000
233,000
240,000
215,000
252,000
216,000
225,000
200,000
200,000225,000216,000252,000215,000240,000233,000236,000229,000230,000224,000246,000231,000219,000187,000230,000264,000280,000296,000334,000368,000337,000311,000313,000302,000272,000248,000230,279179,335178,927154,753188,516148,916143,082141,574159,629157,024153,909146,894167,662175,110132,529127,053392,687315,533304,765311,995308,67548,37346,27931,90932,05529,65532,69130,23139,64928,10026,07424,77133,05324,42327,32426,13533,80837,59333,15332,37737,36625,63623,52227,51218,54516,66716,68612,95312,23011,06410,3986,76512,3238,9639,06037,23540,74947,16841,53750,74463,85275,68477,072104,149104,149100,76693,92883,191100,76682,12076,73043,64046,00031,80022,70027,40046,00030,3006,30007,800000
       Other Current Liabilities 
0
0
0
4,200
0
3,200
47,000
46,900
50,900
63,100
73,300
85,300
99,824
108,898
161,257
224,110
25,177
47,055
391,997
278,218
278,218
246,318
218,506
74,472
43,861
60,053
47,596
68,180
39,087
409,169
42,548
58,753
37,856
17,159
18,877
24,512
7,464
9,781
8,627
79,549
95,434
87,477
96,316
108,361
106,459
90,416
92,386
160,120
148,478
161,805
337,112
324,207
411,342
344,693
386,712
170,426
134,416
142,166
138,661
170,296
141,981
168,212
174,607
192,676
215,121
192,605
195,844
247,297
220,429
237,591
236,519
269,600
231,793
218,278
250,682
266,898
249,838
275,703
288,777
318,085
267,802
316,988
367,891
489,436
344,000
426,000
407,000
499,000
369,000
471,000
445,000
530,000
383,000
515,000
444,000
577,000
378,000
585,000
517,000
583,000
405,000
522,000
506,000
590,000
432,000
531,000
857,000
561,000
439,000
587,000
502,000
502,000587,000439,000561,000857,000531,000432,000590,000506,000522,000405,000583,000517,000585,000378,000577,000444,000515,000383,000530,000445,000471,000369,000499,000407,000426,000344,000489,436367,891316,988267,802318,085288,777275,703249,838266,898250,682218,278231,793269,600236,519237,591220,429247,297195,844192,605215,121192,676174,607168,212141,981170,296138,661142,166134,416170,426386,712344,693411,342324,207337,112161,805148,478160,12092,38690,416106,459108,36196,31687,47795,43479,5498,6279,7817,46424,51218,87717,15937,85658,75342,548409,16939,08768,18047,59660,05343,86174,472218,506246,318278,218278,218391,99747,05525,177224,110161,257108,89899,82485,30073,30063,10050,90046,90047,0003,20004,200000
   > Long-term Liabilities 
0
0
0
156,900
0
217,700
499,000
452,400
818,100
1,240,700
1,543,400
1,609,500
1,967,816
2,491,375
2,647,866
2,696,041
3,651,983
4,335,661
3,520,849
0
4,430,421
4,180,845
4,002,918
4,151,951
4,129,475
4,085,835
3,871,298
3,901,315
3,868,065
2,458,926
2,460,590
2,422,364
2,223,084
2,648,005
2,651,290
2,461,935
2,466,116
3,461,013
3,456,619
4,020,040
6,850,629
6,869,833
6,841,380
6,949,235
6,991,828
6,868,000
6,844,603
6,811,499
7,415,056
6,896,274
6,986,996
7,266,416
7,246,024
7,298,077
7,602,454
7,583,650
7,541,468
7,634,955
7,752,729
7,756,126
8,962,148
9,242,554
9,261,797
11,865,673
11,770,248
11,823,495
11,890,564
12,897,346
12,926,727
12,996,745
13,076,548
13,507,113
13,724,729
12,827,149
13,930,799
14,091,655
13,753,311
14,328,803
14,520,268
14,156,622
15,511,167
15,895,403
17,290,553
18,598,406
18,231,000
18,522,000
19,045,000
19,334,000
24,467,000
24,926,000
25,285,000
26,058,000
25,826,000
29,111,000
27,359,000
27,338,000
27,896,000
28,242,000
28,501,000
28,756,000
29,259,000
29,281,000
28,598,000
28,741,000
29,296,000
29,271,000
29,481,000
29,561,000
29,847,000
30,100,000
30,650,000
30,650,00030,100,00029,847,00029,561,00029,481,00029,271,00029,296,00028,741,00028,598,00029,281,00029,259,00028,756,00028,501,00028,242,00027,896,00027,338,00027,359,00029,111,00025,826,00026,058,00025,285,00024,926,00024,467,00019,334,00019,045,00018,522,00018,231,00018,598,40617,290,55315,895,40315,511,16714,156,62214,520,26814,328,80313,753,31114,091,65513,930,79912,827,14913,724,72913,507,11313,076,54812,996,74512,926,72712,897,34611,890,56411,823,49511,770,24811,865,6739,261,7979,242,5548,962,1487,756,1267,752,7297,634,9557,541,4687,583,6507,602,4547,298,0777,246,0247,266,4166,986,9966,896,2747,415,0566,811,4996,844,6036,868,0006,991,8286,949,2356,841,3806,869,8336,850,6294,020,0403,456,6193,461,0132,466,1162,461,9352,651,2902,648,0052,223,0842,422,3642,460,5902,458,9263,868,0653,901,3153,871,2984,085,8354,129,4754,151,9514,002,9184,180,8454,430,42103,520,8494,335,6613,651,9832,696,0412,647,8662,491,3751,967,8161,609,5001,543,4001,240,700818,100452,400499,000217,7000156,900000
       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
6,750,207
6,702,793
6,785,550
6,903,074
0
0
0
0
10,923,186
10,741,317
10,691,509
0
11,490,914
11,467,859
11,464,627
11,467,005
11,807,526
11,954,093
11,036,602
0
12,143,019
11,778,176
12,325,859
12,491,596
12,069,393
13,380,091
13,726,333
15,090,217
16,044,369
15,616,000
15,844,000
16,313,000
16,575,000
17,120,000
17,471,000
17,750,000
18,021,000
17,746,000
21,014,000
19,190,000
19,151,000
19,713,000
20,014,000
20,293,000
20,557,000
21,055,000
21,212,000
20,664,000
20,910,000
21,513,000
21,599,000
21,903,000
0
0
0
0
000021,903,00021,599,00021,513,00020,910,00020,664,00021,212,00021,055,00020,557,00020,293,00020,014,00019,713,00019,151,00019,190,00021,014,00017,746,00018,021,00017,750,00017,471,00017,120,00016,575,00016,313,00015,844,00015,616,00016,044,36915,090,21713,726,33313,380,09112,069,39312,491,59612,325,85911,778,17612,143,019011,036,60211,954,09311,807,52611,467,00511,464,62711,467,85911,490,914010,691,50910,741,31710,923,18600006,903,0746,785,5506,702,7936,750,2070000000000000000000000000000000000000000000000000000000
       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
864,819
958,321
1,003,557
0
1,098,003
1,144,424
1,193,929
1,230,905
1,281,528
1,311,250
1,256,517
0
1,306,408
1,317,898
1,333,790
1,321,777
1,317,658
1,310,233
1,299,440
1,285,547
1,300,338
1,304,000
1,303,000
1,357,000
1,366,000
1,373,000
1,391,000
1,413,000
1,424,000
1,428,000
1,428,000
1,420,000
1,408,000
1,389,000
1,425,000
1,516,000
1,588,000
1,682,000
1,796,000
1,880,000
0
2,040,000
2,128,000
0
0
0
0
0
000002,128,0002,040,00001,880,0001,796,0001,682,0001,588,0001,516,0001,425,0001,389,0001,408,0001,420,0001,428,0001,428,0001,424,0001,413,0001,391,0001,373,0001,366,0001,357,0001,303,0001,304,0001,300,3381,285,5471,299,4401,310,2331,317,6581,321,7771,333,7901,317,8981,306,40801,256,5171,311,2501,281,5281,230,9051,193,9291,144,4241,098,00301,003,557958,321864,819000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
75,250
77,213
82,970
93,354
99,457
120,569
146,146
157,549
159,711
164,958
166,948
183,227
184,661
197,435
200,674
211,763
322,762
156,594
154,786
161,176
162,364
163,610
166,561
174,306
178,355
183,020
190,065
193,279
291,112
298,535
303,488
366,483
452,444
370,975
424,113
825,800
790,152
483,714
553,882
514,691
454,236
537,225
604,150
450,176
455,856
470,244
477,232
500,350
514,702
853,106
869,991
910,571
978,595
1,021,230
1,076,521
1,349,919
1,406,734
1,477,995
1,552,425
1,659,698
1,732,484
1,755,430
1,859,304
1,946,577
1,975,135
2,002,944
2,028,672
2,079,154
2,131,076
2,169,070
2,200,336
2,548,845
2,615,000
2,678,000
2,732,000
2,759,000
2,009,000
2,028,000
2,055,000
2,516,000
2,513,000
2,482,000
2,456,000
2,379,000
2,327,000
2,265,000
2,208,000
2,168,000
2,106,000
2,052,000
1,993,000
1,950,000
1,927,000
1,922,000
1,918,000
0
0
0
0
00001,918,0001,922,0001,927,0001,950,0001,993,0002,052,0002,106,0002,168,0002,208,0002,265,0002,327,0002,379,0002,456,0002,482,0002,513,0002,516,0002,055,0002,028,0002,009,0002,759,0002,732,0002,678,0002,615,0002,548,8452,200,3362,169,0702,131,0762,079,1542,028,6722,002,9441,975,1351,946,5771,859,3041,755,4301,732,4841,659,6981,552,4251,477,9951,406,7341,349,9191,076,5211,021,230978,595910,571869,991853,106514,702500,350477,232470,244455,856450,176604,150537,225454,236514,691553,882483,714790,152825,800424,113370,975452,444366,483303,488298,535291,112193,279190,065183,020178,355174,306166,561163,610162,364161,176154,786156,594322,762211,763200,674197,435184,661183,227166,948164,958159,711157,549146,146120,56999,45793,35482,97077,21375,250000000000000
> Total Stockholder Equity
0
0
0
202,500
0
191,600
755,100
938,700
1,174,200
1,650,500
1,878,600
2,040,600
2,026,703
2,073,881
3,290,443
3,263,580
2,666,757
2,558,323
3,341,720
3,243,509
2,364,648
2,212,026
2,164,813
2,208,498
2,123,013
2,083,524
1,996,177
1,984,413
1,971,626
1,912,923
2,128,098
1,833,625
1,710,076
1,323,986
1,199,258
1,178,376
1,190,997
897,171
847,568
756,281
3,490,182
3,512,457
3,409,603
3,166,911
3,045,966
3,174,453
3,154,746
2,715,865
2,776,288
2,924,695
2,852,238
2,936,241
2,687,239
2,482,071
2,381,394
2,445,373
2,462,892
2,368,538
2,313,062
2,386,245
2,736,534
2,864,441
2,940,077
2,938,746
2,950,413
2,911,472
2,982,972
6,926,717
6,918,265
6,861,338
6,844,974
6,716,225
6,536,720
7,404,236
7,240,303
7,089,221
7,152,994
6,948,307
6,753,717
7,557,115
7,363,480
7,590,309
12,672,332
12,339,082
12,832,000
12,566,000
12,295,000
12,034,000
11,746,000
11,523,000
11,325,000
10,498,000
10,121,000
9,826,000
9,502,000
9,461,000
8,986,000
8,713,000
8,516,000
8,258,000
8,036,000
7,861,000
7,679,000
7,449,000
7,223,000
7,046,000
6,669,000
6,381,000
6,048,000
5,652,000
5,296,000
5,296,0005,652,0006,048,0006,381,0006,669,0007,046,0007,223,0007,449,0007,679,0007,861,0008,036,0008,258,0008,516,0008,713,0008,986,0009,461,0009,502,0009,826,00010,121,00010,498,00011,325,00011,523,00011,746,00012,034,00012,295,00012,566,00012,832,00012,339,08212,672,3327,590,3097,363,4807,557,1156,753,7176,948,3077,152,9947,089,2217,240,3037,404,2366,536,7206,716,2256,844,9746,861,3386,918,2656,926,7172,982,9722,911,4722,950,4132,938,7462,940,0772,864,4412,736,5342,386,2452,313,0622,368,5382,462,8922,445,3732,381,3942,482,0712,687,2392,936,2412,852,2382,924,6952,776,2882,715,8653,154,7463,174,4533,045,9663,166,9113,409,6033,512,4573,490,182756,281847,568897,1711,190,9971,178,3761,199,2581,323,9861,710,0761,833,6252,128,0981,912,9231,971,6261,984,4131,996,1772,083,5242,123,0132,208,4982,164,8132,212,0262,364,6483,243,5093,341,7202,558,3232,666,7573,263,5803,290,4432,073,8812,026,7032,040,6001,878,6001,650,5001,174,200938,700755,100191,6000202,500000
   Common Stock
0
0
0
-160,700
0
-164,900
0
-240,300
-260,600
-266,200
1,600
1,600
1,601
1,662
1,972
1,989
2,137
2,145
2,158
2,188
2,188
2,215
2,153
2,160
2,237
2,190
2,194
2,208
2,222
2,253
2,236
2,241
2,255
2,173
2,137
2,142
2,160
2,068
2,019
2,021
2,841
2,846
2,851
2,825
2,823
2,827
2,886
2,885
2,905
2,908
2,912
2,927
2,912
2,903
2,909
2,908
2,907
2,871
2,845
2,844
2,929
2,930
2,932
2,932
2,938
2,927
2,927
3,341
3,338
3,339
3,339
3,339
3,339
3,339
3,339
3,338
3,375
3,375
3,375
3,605
3,614
3,661
4,063
4,063
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,0004,0004,0004,0004,0004,0004,0004,0004,0004,0004,0004,0004,0004,0004,0004,0004,0004,0004,0004,0004,0004,0004,0004,0004,0004,0004,0004,0634,0633,6613,6143,6053,3753,3753,3753,3383,3393,3393,3393,3393,3393,3393,3383,3412,9272,9272,9382,9322,9322,9302,9292,8442,8452,8712,9072,9082,9092,9032,9122,9272,9122,9082,9052,8852,8862,8272,8232,8252,8512,8462,8412,0212,0192,0682,1602,1422,1372,1732,2552,2412,2362,2532,2222,2082,1942,1902,2372,1602,1532,2152,1882,1882,1582,1452,1371,9891,9721,6621,6011,6001,600-266,200-260,600-240,3000-164,9000-160,700000
   Retained Earnings Total Equity00000-11,155,000-10,929,000-10,666,000-10,405,000-10,188,000-9,971,000-9,753,000-9,467,000-9,240,000-8,995,000-8,472,000-8,402,000-8,044,000-7,712,000-7,365,000-6,503,000-6,277,000-6,022,000-5,732,000-5,447,000-5,144,000-4,858,000-4,504,616-4,145,527-3,841,187-3,602,985-3,378,838-3,159,059-2,946,081-2,720,364-2,458,3970-2,110,438-2,978,356-2,815,428-2,677,959-2,656,718-2,562,541-2,535,8790-2,558,169-2,610,528-2,625,9900000-2,855,860-2,899,597-2,925,266-2,960,0820000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
-4,900
0
-7,900
-13,200
-22,800
-34,700
-22,800
100
-3,000
-5,393
-16,143
-30,044
-25,100
-56,078
-73,271
-41,695
-566,837
-43,246
-2,842
-2,650
39,323
5,354
95,854
115,610
249,313
296,161
254,590
35,330
44,584
33,864
34,508
48,266
40,439
58,156
86,527
149,498
65,000
58,635
114,461
69,305
26,166
-40,440
22,537
-30,593
-408,329
-363,280
-111,985
-161,330
-124,224
-155,112
-230,843
-207,241
-178,978
-164,197
-141,746
-140,602
-116,996
-93,043
-89,065
-71,633
-61,791
-52,036
-77,491
-61,339
-23,612
4,059
26,205
19,006
15,820
8,304
-6,866
-3,754
-4,398
-4,977
-4,006
-5,541
-5,888
-5,713
-5,183
-4,959
-3,989
-4,000
-5,000
-5,000
-5,000
-5,000
-5,000
-5,000
-5,000
-6,000
-6,000
-4,000
-4,000
-3,000
-2,000
-3,000
-4,000
-3,000
-5,000
-7,000
-5,000
-6,000
-5,000
-5,000
-4,000
-5,000
-5,000
-5,000
-5,000-5,000-5,000-4,000-5,000-5,000-6,000-5,000-7,000-5,000-3,000-4,000-3,000-2,000-3,000-4,000-4,000-6,000-6,000-5,000-5,000-5,000-5,000-5,000-5,000-5,000-4,000-3,989-4,959-5,183-5,713-5,888-5,541-4,006-4,977-4,398-3,754-6,8668,30415,82019,00626,2054,059-23,612-61,339-77,491-52,036-61,791-71,633-89,065-93,043-116,996-140,602-141,746-164,197-178,978-207,241-230,843-155,112-124,224-161,330-111,985-363,280-408,329-30,59322,537-40,44026,16669,305114,46158,63565,000149,49886,52758,15640,43948,26634,50833,86444,58435,330254,590296,161249,313115,61095,8545,35439,323-2,650-2,842-43,246-566,837-41,695-73,271-56,078-25,100-30,044-16,143-5,393-3,000100-22,800-34,700-22,800-13,200-7,9000-4,900000
   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
5,581,525
5,549,448
5,407,010
5,306,679
0
0
0
0
5,623,595
5,610,039
5,544,205
0
9,482,769
9,473,311
9,488,414
9,500,490
9,512,396
9,503,335
9,518,103
0
9,548,580
9,874,862
9,894,921
9,914,844
10,938,236
10,968,564
11,433,018
16,818,738
16,843,607
17,690,000
17,711,000
17,743,000
17,767,000
17,769,000
17,801,000
17,829,000
17,855,000
17,835,000
17,872,000
17,904,000
17,933,000
17,917,000
17,951,000
17,982,000
18,011,000
18,006,000
18,050,000
18,087,000
18,116,000
18,154,000
18,202,000
18,241,000
0
0
0
0
000018,241,00018,202,00018,154,00018,116,00018,087,00018,050,00018,006,00018,011,00017,982,00017,951,00017,917,00017,933,00017,904,00017,872,00017,835,00017,855,00017,829,00017,801,00017,769,00017,767,00017,743,00017,711,00017,690,00016,843,60716,818,73811,433,01810,968,56410,938,2369,914,8449,894,9219,874,8629,548,58009,518,1039,503,3359,512,3969,500,4909,488,4149,473,3119,482,76905,544,2055,610,0395,623,59500005,306,6795,407,0105,549,4485,581,5250000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
224,400
0
233,700
820,200
1,060,900
1,344,500
1,835,400
1,799,900
1,805,000
1,831,119
1,952,341
2,855,365
2,894,095
3,258,380
3,272,129
3,283,852
0
3,301,023
3,320,927
3,309,280
3,315,215
3,347,009
2,588,042
3,273,277
3,333,402
2,841,379
2,872,808
2,855,428
3,386,749
2,903,946
2,753,978
2,652,689
3,173,709
2,868,343
2,564,543
2,556,533
2,873,858
5,343,611
5,347,765
5,362,045
5,561,454
5,211,462
5,221,598
5,292,138
5,614,507
5,309,527
5,323,023
5,336,516
5,685,874
5,276,365
5,249,437
5,265,130
5,581,525
5,232,635
5,089,965
5,001,869
5,007,310
5,591,191
5,599,106
5,615,263
5,623,595
5,610,039
5,544,205
5,553,717
9,482,769
9,473,311
9,488,414
9,500,490
9,512,396
9,503,335
9,518,103
9,532,597
9,548,580
9,874,862
9,894,921
9,914,844
10,938,236
10,968,564
11,433,018
16,818,738
16,843,607
17,690,000
17,711,000
17,743,000
17,767,000
17,769,000
17,801,000
17,829,000
17,743,000
17,835,000
17,872,000
17,904,000
17,933,000
17,917,000
17,951,000
17,982,000
18,011,000
18,006,000
18,050,000
18,087,000
18,116,000
18,154,000
7,047,000
6,670,000
18,270,000
18,310,000
18,347,000
-7,777,000
-7,777,00018,347,00018,310,00018,270,0006,670,0007,047,00018,154,00018,116,00018,087,00018,050,00018,006,00018,011,00017,982,00017,951,00017,917,00017,933,00017,904,00017,872,00017,835,00017,743,00017,829,00017,801,00017,769,00017,767,00017,743,00017,711,00017,690,00016,843,60716,818,73811,433,01810,968,56410,938,2369,914,8449,894,9219,874,8629,548,5809,532,5979,518,1039,503,3359,512,3969,500,4909,488,4149,473,3119,482,7695,553,7175,544,2055,610,0395,623,5955,615,2635,599,1065,591,1915,007,3105,001,8695,089,9655,232,6355,581,5255,265,1305,249,4375,276,3655,685,8745,336,5165,323,0235,309,5275,614,5075,292,1385,221,5985,211,4625,561,4545,362,0455,347,7655,343,6112,873,8582,556,5332,564,5432,868,3433,173,7092,652,6892,753,9782,903,9463,386,7492,855,4282,872,8082,841,3793,333,4023,273,2772,588,0423,347,0093,315,2153,309,2803,320,9273,301,02303,283,8523,272,1293,258,3802,894,0952,855,3651,952,3411,831,1191,805,0001,799,9001,835,4001,344,5001,060,900820,200233,7000224,400000



5.4. Balance Sheets

Currency in USD. All numbers in thousands.