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

Energy Services Of America Corp
Buy, Hold or Sell?

Let's analyze Energy Services Of America Corp together

I guess you are interested in Energy Services Of America Corp. 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 Energy Services Of America Corp. 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 Energy Services Of America Corp

I send you an email if I find something interesting about Energy Services Of America Corp.

1. Quick Overview

1.1. Quick analysis of Energy Services Of America Corp (30 sec.)










1.2. What can you expect buying and holding a share of Energy Services Of America Corp? (30 sec.)

How much money do you get?

How much money do you get?
$0.12
When do you have the money?
1 year
How often do you get paid?
65.0%

What is your share worth?

Current worth
$3.14
Expected worth in 1 year
$4.53
How sure are you?
55.0%

+ What do you gain per year?

Total Gains per Share
$1.52
Return On Investment
10.6%

For what price can you sell your share?

Current Price per Share
$14.26
Expected price per share
$10.02 - $
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Energy Services Of America Corp (5 min.)




Live pricePrice per Share (EOD)
$14.26
Intrinsic Value Per Share
$17.36 - $70.11
Total Value Per Share
$20.49 - $73.25

2.2. Growth of Energy Services Of America Corp (5 min.)




Is Energy Services Of America Corp growing?

Current yearPrevious yearGrowGrow %
How rich?$52m$32.8m$6.3m16.3%

How much money is Energy Services Of America Corp making?

Current yearPrevious yearGrowGrow %
Making money$6m$830.7k$5.2m86.3%
Net Profit Margin6.6%0.8%--

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

2.3. Financial Health of Energy Services Of America Corp (5 min.)




2.4. Comparing to competitors in the Engineering & Construction industry (5 min.)




  Industry Rankings (Engineering & Construction)  


Richest
#415 / 655

Most Revenue
#350 / 655

Most Profit
#249 / 655

Most Efficient
#139 / 655
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Energy Services Of America Corp?

Welcome investor! Energy Services Of America Corp's management wants to use your money to grow the business. In return you get a share of Energy Services Of America Corp.

First you should know what it really means to hold a share of Energy Services Of America Corp. And how you can make/lose money.

Speculation

The Price per Share of Energy Services Of America Corp is $14.26. 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 Energy Services Of America Corp.
  • 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 Energy Services Of America Corp, 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 $3.14. Based on the TTM, the Book Value Change Per Share is $0.35 per quarter. Based on the YOY, the Book Value Change Per Share is $-0.12 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 $0.03 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Energy Services Of America Corp.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps1.067.4%0.362.5%0.130.9%0.141.0%0.080.6%
Usd Book Value Change Per Share1.057.4%0.352.4%-0.12-0.8%0.090.6%0.060.4%
Usd Dividend Per Share0.000.0%0.030.2%0.030.2%0.020.2%0.020.1%
Usd Total Gains Per Share1.057.4%0.382.7%-0.09-0.6%0.110.8%0.070.5%
Usd Price Per Share7.16-6.36-2.66-2.76-1.99-
Price to Earnings Ratio1.70--3.50-19.78-0.09-0.76-
Price-to-Total Gains Ratio6.82--36,024.95--172.71--7,238.83--3,635.38-
Price to Book Ratio2.28-2.74-1.38-1.36-1.18-
Price-to-Total Gains Ratio6.82--36,024.95--172.71--7,238.83--3,635.38-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share14.26
Number of shares70
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.030.02
Usd Book Value Change Per Share0.350.09
Usd Total Gains Per Share0.380.11
Gains per Quarter (70 shares)26.538.01
Gains per Year (70 shares)106.1332.05
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
18989662622
217195202135154
325293308197786
43439141426102118
54248952032128150
65058662639154182
75968473245179214
86778283852205246
97688094458230278
1084977105064256310

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share3.01.00.075.0%10.02.00.083.3%13.07.00.065.0%26.014.00.065.0%43.028.00.060.6%
Book Value Change Per Share3.01.00.075.0%8.04.00.066.7%11.08.01.055.0%20.019.01.050.0%36.034.01.050.7%
Dividend per Share2.00.02.050.0%5.00.07.041.7%12.00.08.060.0%26.00.014.065.0%27.00.044.038.0%
Total Gains per Share3.01.00.075.0%8.04.00.066.7%13.07.00.065.0%22.018.00.055.0%38.033.00.053.5%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Energy Services Of America Corp compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--1.0490.349+201%-0.119+111%0.091+1047%0.056+1775%
Book Value Per Share--3.1352.359+33%1.974+59%1.887+66%1.563+101%
Current Ratio--1.3761.234+12%1.148+20%1.595-14%1.758-22%
Debt To Asset Ratio--0.6500.724-10%0.709-8%0.605+8%0.592+10%
Debt To Equity Ratio--1.8602.701-31%2.579-28%1.750+6%1.572+18%
Dividend Per Share---0.030-100%0.029-100%0.023-100%0.019-100%
Enterprise Value--36567618.96012803059.696+186%-27787480.235+176%-2090209.669+106%-3828209.570+110%
Eps--1.0550.363+190%0.130+712%0.143+637%0.084+1159%
Ev To Ebitda Ratio--0.3472.053-83%-962.679+277731%-191.579+55350%-95.448+27627%
Ev To Sales Ratio--0.1060.049+116%-0.103+197%-0.003+103%-0.017+116%
Free Cash Flow Per Share--0.9800.320+206%-0.018+102%0.113+766%0.059+1569%
Free Cash Flow To Equity Per Share--0.1440.066+120%0.101+43%0.036+302%0.013+1008%
Gross Profit Margin--1.0001.0000%1.0000%0.957+5%0.978+2%
Intrinsic Value_10Y_max--70.111--------
Intrinsic Value_10Y_min--17.359--------
Intrinsic Value_1Y_max--1.532--------
Intrinsic Value_1Y_min--0.494--------
Intrinsic Value_3Y_max--8.789--------
Intrinsic Value_3Y_min--2.571--------
Intrinsic Value_5Y_max--21.095--------
Intrinsic Value_5Y_min--5.825--------
Market Cap236298182.000+50%118841543.960105609487.696+13%44149412.515+169%45971482.281+159%33315360.755+257%
Net Profit Margin--0.2040.066+207%0.008+2500%0.042+388%0.026+681%
Operating Margin--0.2800.091+208%0.014+1911%0.028+910%0.022+1154%
Operating Ratio--0.9010.948-5%0.980-8%0.923-2%0.951-5%
Pb Ratio4.549+50%2.2842.745-17%1.377+66%1.364+67%1.175+94%
Pe Ratio3.379+50%1.696-3.504+307%19.776-91%0.091+1773%0.765+122%
Price Per Share14.260+50%7.1606.359+13%2.656+170%2.763+159%1.989+260%
Price To Free Cash Flow Ratio3.639+50%1.8273.406-46%-4.790+362%4.758-62%-0.037+102%
Price To Total Gains Ratio13.591+50%6.824-36024.952+528019%-172.706+2631%-7238.835+106180%-3635.383+53374%
Quick Ratio--1.3181.141+16%1.075+23%1.421-7%1.528-14%
Return On Assets--0.1180.041+186%0.006+1827%0.026+358%0.018+567%
Return On Equity--0.3370.132+155%0.023+1370%0.064+429%0.043+688%
Total Gains Per Share--1.0490.379+177%-0.090+109%0.114+817%0.075+1302%
Usd Book Value--52036128.00039206537.750+33%32820465.000+59%31414083.250+66%26259483.800+98%
Usd Book Value Change Per Share--1.0490.349+201%-0.119+111%0.091+1047%0.056+1775%
Usd Book Value Per Share--3.1352.359+33%1.974+59%1.887+66%1.563+101%
Usd Dividend Per Share---0.030-100%0.029-100%0.023-100%0.019-100%
Usd Eps--1.0550.363+190%0.130+712%0.143+637%0.084+1159%
Usd Free Cash Flow--16261386.0005324034.500+205%-294635.250+102%1883030.100+764%993852.700+1536%
Usd Free Cash Flow Per Share--0.9800.320+206%-0.018+102%0.113+766%0.059+1569%
Usd Free Cash Flow To Equity Per Share--0.1440.066+120%0.101+43%0.036+302%0.013+1008%
Usd Market Cap236298182.000+50%118841543.960105609487.696+13%44149412.515+169%45971482.281+159%33315360.755+257%
Usd Price Per Share14.260+50%7.1606.359+13%2.656+170%2.763+159%1.989+260%
Usd Profit--17513627.0006042023.500+190%830775.500+2008%2388104.600+633%1425216.300+1129%
Usd Revenue--85923760.00088018293.500-2%66903069.500+28%52067958.300+65%43964216.575+95%
Usd Total Gains Per Share--1.0490.379+177%-0.090+109%0.114+817%0.075+1302%
 EOD+4 -4MRQTTM+32 -6YOY+33 -55Y+30 -910Y+29 -10

3.3 Fundamental Score

Let's check the fundamental score of Energy Services Of America Corp based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-153.379
Price to Book Ratio (EOD)Between0-14.549
Net Profit Margin (MRQ)Greater than00.204
Operating Margin (MRQ)Greater than00.280
Quick Ratio (MRQ)Greater than11.318
Current Ratio (MRQ)Greater than11.376
Debt to Asset Ratio (MRQ)Less than10.650
Debt to Equity Ratio (MRQ)Less than11.860
Return on Equity (MRQ)Greater than0.150.337
Return on Assets (MRQ)Greater than0.050.118
Total8/10 (80.0%)

3.4 Technical Score

Let's check the technical score of Energy Services Of America Corp based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5054.252
Ma 20Greater thanMa 5014.452
Ma 50Greater thanMa 10011.980
Ma 100Greater thanMa 20010.372
OpenGreater thanClose14.100
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Energy Services Of America Corp

Energy Services of America Corporation, together with its subsidiaries, provides contracting services for utilities and energy related companies in the United States. The company constructs, replaces, and repairs interstate and intrastate natural gas pipelines and storage facilities for utility companies and private natural gas companies; and provides services relating to pipeline, storage facilities, and plant works. It also offers electrical and mechanical installation, and repair services, including substation and switchyard, site preparation, equipment setting, pipe fabrication and installation, packaged buildings, transformers, and other ancillary works for the gas, petroleum power, chemical, water and sewer, and automotive industries. In addition, the company provides corrosion protection services, horizontal drilling services, liquid pipeline and pump station construction, production facility construction, water and sewer pipeline installation, and various maintenance and repair services, as well as other services related to pipeline construction. Further, it serves customers primarily in West Virginia, Virginia, Ohio, Pennsylvania, and Kentucky. Energy Services of America Corporation was incorporated in 2006 and is based in Huntington, West Virginia.

Fundamental data was last updated by Penke on 2024-11-28 21:30:08.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is less efficient 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 less efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just able to pay all its short-term debts.
The company is just able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is unable to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is cheap.
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 Energy Services Of America Corp earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Energy Services Of America Corp to the Engineering & Construction industry mean.
  • A Net Profit Margin of 20.4% means that $0.20 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Energy Services Of America Corp:

  • The MRQ is 20.4%. The company is making a huge profit. +2
  • The TTM is 6.6%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ20.4%TTM6.6%+13.7%
TTM6.6%YOY0.8%+5.9%
TTM6.6%5Y4.2%+2.5%
5Y4.2%10Y2.6%+1.6%
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ20.4%2.4%+18.0%
TTM6.6%2.2%+4.4%
YOY0.8%2.4%-1.6%
5Y4.2%2.1%+2.1%
10Y2.6%2.6%+0.0%
4.3.1.2. Return on Assets

Shows how efficient Energy Services Of America Corp is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Energy Services Of America Corp to the Engineering & Construction industry mean.
  • 11.8% Return on Assets means that Energy Services Of America Corp generated $0.12 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Energy Services Of America Corp:

  • The MRQ is 11.8%. Using its assets, the company is efficient in making profit. +1
  • The TTM is 4.1%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ11.8%TTM4.1%+7.7%
TTM4.1%YOY0.6%+3.5%
TTM4.1%5Y2.6%+1.5%
5Y2.6%10Y1.8%+0.8%
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ11.8%0.8%+11.0%
TTM4.1%0.7%+3.4%
YOY0.6%0.7%-0.1%
5Y2.6%0.7%+1.9%
10Y1.8%0.9%+0.9%
4.3.1.3. Return on Equity

Shows how efficient Energy Services Of America Corp is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Energy Services Of America Corp to the Engineering & Construction industry mean.
  • 33.7% Return on Equity means Energy Services Of America Corp generated $0.34 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Energy Services Of America Corp:

  • The MRQ is 33.7%. Using its investors money, the company is very efficient in making profit. +2
  • The TTM is 13.2%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ33.7%TTM13.2%+20.5%
TTM13.2%YOY2.3%+10.9%
TTM13.2%5Y6.4%+6.8%
5Y6.4%10Y4.3%+2.1%
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ33.7%2.3%+31.4%
TTM13.2%2.3%+10.9%
YOY2.3%2.2%+0.1%
5Y6.4%2.0%+4.4%
10Y4.3%2.4%+1.9%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Energy Services Of America Corp.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Energy Services Of America Corp is operating .

  • Measures how much profit Energy Services Of America Corp 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 Energy Services Of America Corp to the Engineering & Construction industry mean.
  • An Operating Margin of 28.0% means the company generated $0.28  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Energy Services Of America Corp:

  • The MRQ is 28.0%. The company is operating very efficient. +2
  • The TTM is 9.1%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ28.0%TTM9.1%+18.9%
TTM9.1%YOY1.4%+7.7%
TTM9.1%5Y2.8%+6.3%
5Y2.8%10Y2.2%+0.5%
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ28.0%5.1%+22.9%
TTM9.1%4.0%+5.1%
YOY1.4%3.5%-2.1%
5Y2.8%3.3%-0.5%
10Y2.2%3.6%-1.4%
4.3.2.2. Operating Ratio

Measures how efficient Energy Services Of America Corp is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Engineering & Construction industry mean).
  • An Operation Ratio of 0.90 means that the operating costs are $0.90 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Energy Services Of America Corp:

  • The MRQ is 0.901. The company is less efficient in keeping operating costs low.
  • The TTM is 0.948. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.901TTM0.948-0.047
TTM0.948YOY0.980-0.032
TTM0.9485Y0.923+0.025
5Y0.92310Y0.951-0.028
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9011.621-0.720
TTM0.9481.526-0.578
YOY0.9801.441-0.461
5Y0.9231.353-0.430
10Y0.9511.203-0.252
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Energy Services Of America Corp.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Energy Services Of America Corp is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Engineering & Construction industry mean).
  • A Current Ratio of 1.38 means the company has $1.38 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Energy Services Of America Corp:

  • The MRQ is 1.376. The company is just able to pay all its short-term debts.
  • The TTM is 1.234. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.376TTM1.234+0.142
TTM1.234YOY1.148+0.086
TTM1.2345Y1.595-0.361
5Y1.59510Y1.758-0.163
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3761.305+0.071
TTM1.2341.306-0.072
YOY1.1481.310-0.162
5Y1.5951.358+0.237
10Y1.7581.374+0.384
4.4.3.2. Quick Ratio

Measures if Energy Services Of America Corp is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Energy Services Of America Corp to the Engineering & Construction industry mean.
  • A Quick Ratio of 1.32 means the company can pay off $1.32 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Energy Services Of America Corp:

  • The MRQ is 1.318. The company is able to pay all its short-term debts with the most liquid assets. +1
  • The TTM is 1.141. The company is just able to pay all its short-term debts with the most liquid assets.
Trends
Current periodCompared to+/- 
MRQ1.318TTM1.141+0.178
TTM1.141YOY1.075+0.066
TTM1.1415Y1.421-0.280
5Y1.42110Y1.528-0.106
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3180.631+0.687
TTM1.1410.668+0.473
YOY1.0750.884+0.191
5Y1.4210.937+0.484
10Y1.5280.980+0.548
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Energy Services Of America Corp.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Energy Services Of America Corp assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Energy Services Of America Corp to Engineering & Construction industry mean.
  • A Debt to Asset Ratio of 0.65 means that Energy Services Of America Corp assets are financed with 65.0% credit (debt) and the remaining percentage (100% - 65.0%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Energy Services Of America Corp:

  • The MRQ is 0.650. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.724. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.650TTM0.724-0.074
TTM0.724YOY0.709+0.015
TTM0.7245Y0.605+0.119
5Y0.60510Y0.592+0.013
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6500.624+0.026
TTM0.7240.620+0.104
YOY0.7090.619+0.090
5Y0.6050.610-0.005
10Y0.5920.601-0.009
4.5.4.2. Debt to Equity Ratio

Measures if Energy Services Of America Corp is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Energy Services Of America Corp to the Engineering & Construction industry mean.
  • A Debt to Equity ratio of 186.0% means that company has $1.86 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Energy Services Of America Corp:

  • The MRQ is 1.860. The company is just able to pay all its debts with equity.
  • The TTM is 2.701. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ1.860TTM2.701-0.841
TTM2.701YOY2.579+0.123
TTM2.7015Y1.750+0.951
5Y1.75010Y1.572+0.178
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8601.628+0.232
TTM2.7011.626+1.075
YOY2.5791.620+0.959
5Y1.7501.634+0.116
10Y1.5721.668-0.096
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 Energy Services Of America Corp generates.

  • Above 15 is considered overpriced but always compare Energy Services Of America Corp to the Engineering & Construction industry mean.
  • A PE ratio of 1.70 means the investor is paying $1.70 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Energy Services Of America Corp:

  • The EOD is 3.379. Based on the earnings, the company is cheap. +2
  • The MRQ is 1.696. Based on the earnings, the company is cheap. +2
  • The TTM is -3.504. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD3.379MRQ1.696+1.682
MRQ1.696TTM-3.504+5.200
TTM-3.504YOY19.776-23.280
TTM-3.5045Y0.091-3.595
5Y0.09110Y0.765-0.674
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
EOD3.3798.967-5.588
MRQ1.6968.837-7.141
TTM-3.5048.738-12.242
YOY19.7768.759+11.017
5Y0.09111.787-11.696
10Y0.76515.061-14.296
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 Energy Services Of America Corp:

  • The EOD is 3.639. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 1.827. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 3.406. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD3.639MRQ1.827+1.812
MRQ1.827TTM3.406-1.579
TTM3.406YOY-4.790+8.195
TTM3.4065Y4.758-1.352
5Y4.75810Y-0.037+4.795
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
EOD3.6391.402+2.237
MRQ1.8271.544+0.283
TTM3.4060.464+2.942
YOY-4.7900.674-5.464
5Y4.7580.415+4.343
10Y-0.037-0.114+0.077
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 Energy Services Of America Corp is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Engineering & Construction industry mean).
  • A PB ratio of 2.28 means the investor is paying $2.28 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Energy Services Of America Corp:

  • The EOD is 4.549. Based on the equity, the company is fair priced.
  • The MRQ is 2.284. Based on the equity, the company is underpriced. +1
  • The TTM is 2.745. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD4.549MRQ2.284+2.265
MRQ2.284TTM2.745-0.461
TTM2.745YOY1.377+1.367
TTM2.7455Y1.364+1.381
5Y1.36410Y1.175+0.189
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
EOD4.5491.236+3.313
MRQ2.2841.152+1.132
TTM2.7451.178+1.567
YOY1.3771.153+0.224
5Y1.3641.319+0.045
10Y1.1751.750-0.575
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 Energy Services Of America Corp.

4.8.1. Institutions holding Energy Services Of America Corp

Institutions are holding 29.926% of the shares of Energy Services Of America Corp.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30Morgan Stanley - Brokerage Accounts4.10710.0002680568-206186-23.2518
2024-09-30Vanguard Group Inc2.94030.000148722798622.0659
2024-09-30STOKES FAMILY OFFICE, LLC2.78890.480346214500
2024-09-30Huntington National Bank2.27380.0263767885120015.7254
2024-09-30Dimensional Fund Advisors, Inc.1.1950.00051980121938710.8535
2024-09-30American Century Companies Inc1.06050.0011757385861450.0444
2024-09-30Renaissance Technologies Corp1.03620.0025171700-32192-15.7888
2024-09-30Raffles Associates LP1.02911.6628170533-47000-21.6059
2024-09-30Geode Capital Management, LLC0.74510.00011234642410824.2643
2024-06-30O'Shaughnessy Asset Management LLC0.71980.00881192761913319.1057
2024-09-30Thompson Davis & Co Inc0.5090.591784350-498075-85.5174
2024-09-30EAM Investors, LLC0.4970.1178235460017.8595
2024-09-30Comprehensive Portfolio Management, LLC0.39560.01886554746697.6694
2024-09-30Citigroup Inc0.33920.000356211562110
2024-09-30Needham Investment Management, LLC0.30170.03655000000
2024-06-30BlackRock Inc0.29820494212210.4492
2024-09-30GSA Capital Partners LLP0.28730.034147608476080
2024-09-30XTX Topco Ltd0.25480.02942215422150
2024-09-30Quadrature Capital LLP0.24980.008941387-2985-6.7272
2024-09-30Northern Trust Corp0.22850.00013785731148.963
Total 21.25693.01873522401-444095-12.6%

4.9.2. Funds holding Energy Services Of America Corp

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31Vanguard Total Stock Mkt Idx Inv2.05520.000234055500
2024-10-31Avantis US Small Cap Value ETF1.02460.013716978500
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr0.79880.001413236800
2024-10-31EAM Ultra Micro Cap0.49661.09178228200
2024-09-30Fidelity Extended Market Index0.39570.0015655691273524.1038
2024-10-31EA Bridgeway Omni Small-Cap Value ETF0.3370.04535583500
2024-09-30Needham Aggressive Growth Retail0.30170.05615000000
2024-09-30DFA US Micro Cap I0.27080.00564487400
2024-09-30Pleiades Small Cap Equity A0.26020.04024311431337.8362
2024-10-31First Trust Dow Jones Sel MicroCap ETF0.21090.24123494400
2024-03-31Hillsdale US Micro Cap Equity Z US$0.19791.99763280000
2024-10-31iShares Micro-Cap ETF0.15540.03312574400
2024-09-30DFA US Small Cap I0.13860.00132296400
2024-10-31Dimensional US Small Cap ETF0.1330.00292203900
2024-09-30Fidelity Total Market Index0.12230.000220263261214.798
2024-09-30DFA US Core Equity 2 I0.1180.00051954700
2024-09-30BlackRock Extended Equity Market K0.11170.001218516-8-0.0432
2024-10-31Avantis US Small Cap Equity ETF0.1080.01471789500
2024-09-30Fidelity Series Total Market Index0.09120.000215112319626.8211
2024-09-30DFA US Core Equity 1 I0.08920.00041477700
Total 7.41683.5491228983+21668+1.8%

5.3. Insider Transactions

Insiders are holding 35.682% of the shares of Energy Services Of America Corp.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-09-20Jack M ReynoldsSELL2500010.3
2024-09-18Samuel G KapouralesSELL5000010.1
2024-08-30Marshall T ReynoldsSELL209469.5
2024-08-28Marshall T ReynoldsSELL250009.5
2024-08-26Frank S LucenteSELL300010.8
2024-08-20Frank S LucenteSELL500010.3
2024-08-15Marshall T ReynoldsSELL316309
2024-06-20Douglas V ReynoldsBUY20007.54
2024-06-07Douglas V ReynoldsBUY20007.15
2024-03-20Mark PrinceBUY40008.09
2024-02-26Mark PrinceBUY125007.57
2024-02-22Frank S LucenteBUY10007.49
2024-02-14Joseph L WilliamsSELL332007.94
2023-12-21Frank S LucenteSELL40725.29
2023-12-19Frank S LucenteSELL130005.59
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.

 2023-06-302023-09-302023-12-312024-03-312024-06-30
Total Other Income Expense Net -42-94-137-403-540141-39915,46015,061



5.2. Latest Balance Sheet

Balance Sheet of 2024-06-30. Currency in USD. All numbers in thousands.

Summary
Total Assets148,848
Total Liabilities96,812
Total Stockholder Equity52,036
 As reported
Total Liabilities 96,812
Total Stockholder Equity+ 52,036
Total Assets = 148,848

Assets

Total Assets148,848
Total Current Assets101,354
Long-term Assets47,494
Total Current Assets
Cash And Cash Equivalents 14,538
Net Receivables 82,570
Other Current Assets 4,246
Total Current Assets  (as reported)101,354
Total Current Assets  (calculated)101,354
+/-0
Long-term Assets
Property Plant Equipment 40,348
Goodwill 4,088
Intangible Assets 3,059
Long-term Assets  (as reported)47,494
Long-term Assets  (calculated)47,494
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities73,654
Long-term Liabilities23,157
Total Stockholder Equity52,036
Total Current Liabilities
Short-term Debt 19,666
Short Long Term Debt 17,437
Accounts payable 19,446
Other Current Liabilities 15,483
Total Current Liabilities  (as reported)73,654
Total Current Liabilities  (calculated)72,032
+/- 1,623
Long-term Liabilities
Long term Debt 14,502
Capital Lease Obligations 2,487
Long-term Liabilities  (as reported)23,157
Long-term Liabilities  (calculated)16,989
+/- 6,168
Total Stockholder Equity
Common Stock2
Retained Earnings -8,248
Other Stockholders Equity 60,283
Total Stockholder Equity (as reported)52,036
Total Stockholder Equity (calculated)52,036
+/-0
Other
Capital Stock2
Cash and Short Term Investments 14,538
Common Stock Shares Outstanding 16,598
Current Deferred Revenue17,945
Liabilities and Stockholders Equity 148,848
Net Debt 19,888
Net Invested Capital 83,975
Net Working Capital 27,699
Property Plant and Equipment Gross 93,051
Short Long Term Debt Total 34,426



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-30
> Total Assets 
302
50,259
50,692
50,819
51,319
51,527
51,851
51,989
52,186
133,700
109,382
102,394
96,605
103,037
98,605
98,157
136,552
130,381
109,579
101,505
110,677
111,030
116,274
106,279
105,179
59,756
58,296
50,192
44,107
50,697
41,496
37,908
35,782
42,285
38,885
37,773
45,317
46,805
47,954
49,150
54,449
56,396
49,958
47,208
56,997
58,697
54,074
45,245
44,990
54,681
58,191
60,846
62,551
55,928
45,033
41,927
55,096
58,163
58,163
60,259
57,079
70,171
73,469
66,443
87,110
112,627
107,923
104,836
129,236
142,509
137,271
137,308
148,848
148,848137,308137,271142,509129,236104,836107,923112,62787,11066,44373,46970,17157,07960,25958,16358,16355,09641,92745,03355,92862,55160,84658,19154,68144,99045,24554,07458,69756,99747,20849,95856,39654,44949,15047,95446,80545,31737,77338,88542,28535,78237,90841,49650,69744,10750,19258,29659,756105,179106,279116,274111,030110,677101,505109,579130,381136,55298,15798,605103,03796,605102,394109,382133,70052,18651,98951,85151,52751,31950,81950,69250,259302
   > Total Current Assets 
0
0
50,692
50,819
51,319
51,527
51,851
51,989
52,186
64,907
41,613
35,544
30,825
35,642
32,254
32,443
69,958
66,406
46,401
38,908
49,040
50,360
56,366
47,740
47,923
40,703
40,834
33,656
33,740
40,939
32,508
29,411
27,552
34,380
30,273
29,154
36,551
38,248
36,770
36,607
41,687
43,509
36,516
32,701
38,665
37,973
35,403
27,115
27,516
37,865
41,834
44,518
45,920
39,113
28,211
24,832
38,458
41,772
41,772
35,664
29,967
42,981
46,644
39,822
49,103
70,392
65,404
59,731
81,804
95,183
89,817
89,117
101,354
101,35489,11789,81795,18381,80459,73165,40470,39249,10339,82246,64442,98129,96735,66441,77241,77238,45824,83228,21139,11345,92044,51841,83437,86527,51627,11535,40337,97338,66532,70136,51643,50941,68736,60736,77038,24836,55129,15430,27334,38027,55229,41132,50840,93933,74033,65640,83440,70347,92347,74056,36650,36049,04038,90846,40166,40669,95832,44332,25435,64230,82535,54441,61364,90752,18651,98951,85151,52751,31950,81950,69200
       Cash And Cash Equivalents 
0
0
202
110
968
757
470
330
253
13,812
13,436
10,394
4,035
2,830
6,460
1,179
5,052
2,577
10,111
1,846
4,988
2,965
5,548
4,589
3,568
2,662
3,155
5,858
1,476
6,152
6,045
7,476
3,964
2,654
4,143
4,807
1,816
1,493
3,385
1,948
2,442
3,816
7,003
4,176
4,036
1,663
5,618
2,842
4,340
1,053
2,699
2,766
3,146
4,578
4,614
4,050
9,260
11,217
11,217
6,083
2,271
8,227
11,133
8,362
5,395
7,427
7,531
11,596
9,039
16,432
11,255
12,091
14,538
14,53812,09111,25516,4329,03911,5967,5317,4275,3958,36211,1338,2272,2716,08311,21711,2179,2604,0504,6144,5783,1462,7662,6991,0534,3402,8425,6181,6634,0364,1767,0033,8162,4421,9483,3851,4931,8164,8074,1432,6543,9647,4766,0456,1521,4765,8583,1552,6623,5684,5895,5482,9654,9881,84610,1112,5775,0521,1796,4602,8304,03510,39413,43613,81225333047075796811020200
       Short-term Investments 
0
0
50,417
50,633
50,300
50,744
51,359
51,251
51,434
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
18,077
0
0
0018,077000000000000000000000000000000000000000000000000000000000000051,43451,25151,35950,74450,30050,63350,41700
       Net Receivables 
0
0
0
0
0
0
0
0
0
49,974
23,472
18,785
17,200
19,630
15,680
12,739
45,541
39,922
26,638
22,977
38,703
42,290
36,823
34,855
35,477
32,324
29,264
19,975
26,462
28,511
20,245
13,733
17,783
25,338
20,296
17,056
27,660
31,516
29,035
28,411
33,739
35,797
25,995
22,232
27,959
32,253
26,477
19,188
18,865
32,683
35,696
36,626
39,300
31,800
21,016
15,826
24,946
18,186
27,216
24,716
23,582
31,213
32,720
26,186
39,238
59,019
54,702
42,169
67,915
58,759
75,875
71,919
82,570
82,57071,91975,87558,75967,91542,16954,70259,01939,23826,18632,72031,21323,58224,71627,21618,18624,94615,82621,01631,80039,30036,62635,69632,68318,86519,18826,47732,25327,95922,23225,99535,79733,73928,41129,03531,51627,66017,05620,29625,33817,78313,73320,24528,51126,46219,97529,26432,32435,47734,85536,82342,29038,70322,97726,63839,92245,54112,73915,68019,63017,20018,78523,47249,974000000000
       Other Current Assets 
0
0
50,489
50,709
50,351
50,770
51,380
51,660
51,933
1,121
3,903
2,526
6,069
7,870
5,339
10,140
15,036
20,301
8,080
8,762
5,349
5,105
9,976
8,296
8,878
5,717
1,471
3,677
2,915
2,192
1,849
3,469
2,612
1,823
1,453
3,185
2,963
2,373
2,135
4,035
3,953
2,485
2,107
4,984
4,769
4,045
3,295
5,073
4,299
4,117
3,438
5,126
3,473
2,735
2,581
4,956
4,253
12,369
3,339
4,866
4,114
3,541
2,790
5,273
19,476
24,429
3,170
23,023
4,850
3,520
2,687
5,107
4,246
4,2465,1072,6873,5204,85023,0233,17024,42919,4765,2732,7903,5414,1144,8663,33912,3694,2534,9562,5812,7353,4735,1263,4384,1174,2995,0733,2954,0454,7694,9842,1072,4853,9534,0352,1352,3732,9633,1851,4531,8232,6123,4691,8492,1922,9153,6771,4715,7178,8788,2969,9765,1055,3498,7628,08020,30115,03610,1405,3397,8706,0692,5263,9031,12151,93351,66051,38050,77050,35150,70950,48900
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
68,793
67,770
66,849
65,780
67,395
66,351
65,714
66,594
63,974
63,178
62,597
61,637
60,669
59,908
58,538
57,256
19,053
17,461
16,536
10,367
9,759
8,988
8,496
8,230
7,905
8,612
8,618
8,766
8,557
11,184
12,543
12,762
12,887
13,442
14,506
18,331
20,724
18,671
18,130
17,474
16,816
16,357
16,329
16,631
16,815
16,822
17,095
16,638
16,392
16,392
24,595
27,112
27,190
26,825
26,622
38,007
42,234
42,520
45,105
47,432
47,327
47,455
48,190
47,494
47,49448,19047,45547,32747,43245,10542,52042,23438,00726,62226,82527,19027,11224,59516,39216,39216,63817,09516,82216,81516,63116,32916,35716,81617,47418,13018,67120,72418,33114,50613,44212,88712,76212,54311,1848,5578,7668,6188,6127,9058,2308,4968,9889,75910,36716,53617,46119,05357,25658,53859,90860,66961,63762,59763,17863,97466,59465,71466,35167,39565,78066,84967,77068,793000000000
       Property Plant Equipment 
0
0
0
0
0
0
0
0
0
33,303
32,280
31,360
30,290
28,926
27,882
27,245
28,125
27,060
26,264
25,683
24,723
23,755
22,994
21,624
20,341
19,053
17,461
16,536
10,367
9,759
8,988
8,496
8,230
7,905
8,612
8,618
8,629
8,420
11,047
12,406
12,625
12,750
13,305
14,369
18,194
19,193
18,534
17,993
17,337
16,816
16,357
16,329
16,631
16,815
16,822
17,095
16,638
16,392
16,392
20,074
22,491
22,950
22,704
22,578
29,908
34,273
34,691
37,409
39,872
39,856
39,199
39,745
40,348
40,34839,74539,19939,85639,87237,40934,69134,27329,90822,57822,70422,95022,49120,07416,39216,39216,63817,09516,82216,81516,63116,32916,35716,81617,33717,99318,53419,19318,19414,36913,30512,75012,62512,40611,0478,4208,6298,6188,6127,9058,2308,4968,9889,75910,36716,53617,46119,05320,34121,62422,99423,75524,72325,68326,26427,06028,12527,24527,88228,92630,29031,36032,28033,303000000000
       Goodwill 
0
0
0
0
0
0
0
0
0
35,490
35,490
35,490
35,490
38,469
38,469
38,469
38,469
36,914
36,914
36,914
36,914
36,914
36,914
36,914
36,914
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,221
4,221
4,221
1,814
1,814
1,814
4,088
4,088
4,088
4,088
4,088
4,088
4,088
4,088
4,088
4,0884,0884,0884,0884,0884,0884,0884,0884,0881,8141,8141,8144,2214,2214,22100000000000000000000000000000000036,91436,91436,91436,91436,91436,91436,91436,91438,46938,46938,46938,46935,49035,49035,49035,490000000000
       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
137
137
137
137
137
137
137
137
137
137
137
137
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
000000000000000000000000137137137137137137137137137137137137137000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
35,490
35,490
35,490
35,490
38,469
38,469
38,469
38,469
36,915
36,914
36,914
36,914
36,915
36,914
36,915
36,914
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
300
300
400
2,426
2,306
2,230
4,011
3,874
3,741
3,608
3,472
3,383
3,275
3,167
3,059
3,0593,1673,2753,3833,4723,6083,7413,8744,0112,2302,3062,42640030030000000000000000000000000000000000036,91436,91536,91436,91536,91436,91436,91436,91538,46938,46938,46938,46935,49035,49035,49035,490000000000
       Long-term Assets Other 
0
0
0
0
0
0
0
0
0
0
-1,662
0
0
62,344
-2,653,320,000
0
-836,019,000
0
-256,961,000
0
-2,734,516,000
0
-2,128,252,000
0
-5,434,712,000
0
-947,363,000
0
-501,709,000
0
-2,024,543,000
-2,506
0
-3,330
-3,119
-2,364
137
-3,446
-350
-2,063
137
-1,262
-1,262
-1,160
137
137
-218
137
-172
0
-1,251
-1,121
16,631
-1,926
-1,820
17,095
-1,452
0
-2,256
-1,103
-1,710
-2,888
-1,530
-2,180
-38,007
-42,234
-42,520
-45,105
-47,432
0
-149,716
0
0
00-149,7160-47,432-45,105-42,520-42,234-38,007-2,180-1,530-2,888-1,710-1,103-2,2560-1,45217,095-1,820-1,92616,631-1,121-1,2510-172137-218137137-1,160-1,262-1,262137-2,063-350-3,446137-2,364-3,119-3,3300-2,506-2,024,543,0000-501,709,0000-947,363,0000-5,434,712,0000-2,128,252,0000-2,734,516,0000-256,961,0000-836,019,0000-2,653,320,00062,34400-1,6620000000000
       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
1,394
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000001,394000000000000000000000000000000000000000000000
> Total Liabilities 
279
1,448
11,520
11,294
11,487
11,493
11,582
11,518
11,573
73,443
51,320
47,199
40,822
48,701
43,632
45,777
80,073
70,261
49,496
44,772
54,653
56,114
60,207
54,109
54,999
53,314
52,605
45,691
36,664
35,754
25,835
22,492
19,927
23,830
20,642
19,802
26,640
26,518
27,046
28,529
33,523
33,873
26,273
23,913
36,342
37,566
32,872
25,068
23,794
31,400
34,506
38,418
39,799
31,264
21,246
20,120
33,414
32,339
32,339
36,549
24,132
35,534
38,871
32,432
50,428
74,302
69,435
79,236
100,368
107,920
101,634
102,744
96,812
96,812102,744101,634107,920100,36879,23669,43574,30250,42832,43238,87135,53424,13236,54932,33932,33933,41420,12021,24631,26439,79938,41834,50631,40023,79425,06832,87237,56636,34223,91326,27333,87333,52328,52927,04626,51826,64019,80220,64223,83019,92722,49225,83535,75436,66445,69152,60553,31454,99954,10960,20756,11454,65344,77249,49670,26180,07345,77743,63248,70140,82247,19951,32073,44311,57311,51811,58211,49311,48711,29411,5201,448279
   > Total Current Liabilities 
0
0
1,532
1,306
1,499
1,350
1,319
1,273
1,292
47,508
28,359
27,199
21,983
26,238
22,347
25,518
59,325
50,932
30,919
27,170
37,924
35,425
41,010
36,196
38,138
43,439
43,618
36,866
29,550
30,655
21,069
9,383
9,221
13,400
9,822
10,140
17,060
17,812
17,168
17,985
23,577
24,556
17,731
16,130
28,935
26,023
24,051
17,438
16,458
23,603
27,423
32,039
25,437
18,314
14,762
14,653
19,730
18,850
18,850
22,072
15,347
24,480
28,122
22,287
33,119
55,337
49,992
60,317
80,050
79,904
74,367
76,768
73,654
73,65476,76874,36779,90480,05060,31749,99255,33733,11922,28728,12224,48015,34722,07218,85018,85019,73014,65314,76218,31425,43732,03927,42323,60316,45817,43824,05126,02328,93516,13017,73124,55623,57717,98517,16817,81217,06010,1409,82213,4009,2219,38321,06930,65529,55036,86643,61843,43938,13836,19641,01035,42537,92427,17030,91950,93259,32525,51822,34726,23821,98327,19928,35947,5081,2921,2731,3191,3501,4991,3061,53200
       Short-term Debt 
0
0
150
150
150
150
150
150
150
24,836
16,575
15,969
12,472
15,140
14,097
15,731
25,006
20,299
23,408
17,774
22,876
18,699
19,012
18,413
21,171
28,635
26,811
27,552
17,712
15,413
13,225
3,808
3,283
3,299
2,448
3,713
6,544
6,893
6,739
4,267
8,678
9,101
4,430
5,191
14,474
13,996
14,241
9,329
7,714
9,291
12,130
14,490
8,615
8,429
4,485
6,048
4,928
4,539
4,539
10,491
5,651
8,442
7,681
5,105
7,840
17,729
17,582
30,855
34,321
0
24,095
30,914
19,666
19,66630,91424,095034,32130,85517,58217,7297,8405,1057,6818,4425,65110,4914,5394,5394,9286,0484,4858,4298,61514,49012,1309,2917,7149,32914,24113,99614,4745,1914,4309,1018,6784,2676,7396,8936,5443,7132,4483,2993,2833,80813,22515,41317,71227,55226,81128,63521,17118,41319,01218,69922,87617,77423,40820,29925,00615,73114,09715,14012,47215,96916,57524,83615015015015015015015000
       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
4,430
5,191
20,068
4,563
4,659
4,470
4,413
3,221
2,630
14,490
8,615
8,429
4,485
6,048
4,928
4,539
8,145
10,491
5,651
8,442
7,681
5,105
7,840
17,140
17,075
30,119
33,108
25,955
21,636
29,627
17,437
17,43729,62721,63625,95533,10830,11917,07517,1407,8405,1057,6818,4425,65110,4918,1454,5394,9286,0484,4858,4298,61514,4902,6303,2214,4134,4704,6594,56320,0685,1914,430000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
11,846
4,237
4,635
3,831
5,376
4,499
5,044
20,495
15,073
3,013
4,374
7,602
8,600
10,566
8,020
10,431
9,917
6,689
2,859
3,533
6,367
1,668
1,508
2,147
5,444
2,011
2,341
4,068
3,672
3,201
6,375
8,046
5,006
4,518
3,650
7,672
5,522
4,367
2,887
3,887
6,205
9,101
8,685
8,110
2,920
4,304
3,509
6,138
9,459
5,222
4,881
3,115
7,285
7,344
6,846
11,336
20,314
14,984
14,159
18,834
22,027
22,263
18,669
19,446
19,44618,66922,26322,02718,83414,15914,98420,31411,3366,8467,3447,2853,1154,8815,2229,4596,1383,5094,3042,9208,1108,6859,1016,2053,8872,8874,3675,5227,6723,6504,5185,0068,0466,3753,2013,6724,0682,3412,0115,4442,1471,5081,6686,3673,5332,8596,6899,91710,4318,02010,5668,6007,6024,3743,01315,07320,4955,0444,4995,3763,8314,6354,23711,846000000000
       Other Current Liabilities 
129
266
1,382
1,156
1,349
1,200
1,169
1,123
1,142
-1,651,637
1,374
437
74
5
308
410
1,812
1,984
679
855
2,008
2,924
4,819
3,128
2,067
1,369
5,926
4,969
4,946
5,177
3,462
3,036
2,667
3,935
3,201
3,645
4,170
4,575
4,765
5,290
4,458
7,039
4,792
4,484
4,266
4,331
2,851
2,553
2,978
4,847
4,635
6,339
4,912
3,509
2,741
2,060
2,731
4,852
4,237
3,200
2,953
5,600
5,568
6,122
7,929
11,266
8,814
8,259
10,318
0
9,116
10,876
15,483
15,48310,8769,116010,3188,2598,81411,2667,9296,1225,5685,6002,9533,2004,2374,8522,7312,0602,7413,5094,9126,3394,6354,8472,9782,5532,8514,3314,2664,4844,7927,0394,4585,2904,7654,5754,1703,6453,2013,9352,6673,0363,4625,1774,9464,9695,9261,3692,0673,1284,8192,9242,0088556791,9841,8124103085744371,374-1,651,6371,1421,1231,1691,2001,3491,1561,382266129
   > Long-term Liabilities 
0
0
9,988
9,988
9,988
10,143
10,263
10,245
10,282
25,935
22,960
20,000
18,838
22,463
21,285
20,259
20,748
19,329
18,577
17,602
16,729
20,689
19,196
17,914
16,861
9,875
8,987
8,825
7,114
5,099
4,766
13,109
10,706
10,430
10,820
9,663
9,580
8,706
9,878
10,544
9,946
9,316
8,542
7,783
7,407
11,543
8,820
7,631
7,336
7,797
7,083
6,379
14,362
12,950
6,484
5,468
13,684
13,489
13,489
14,477
8,785
11,054
10,749
10,145
17,308
18,965
19,443
18,919
20,318
28,016
27,267
25,976
23,157
23,15725,97627,26728,01620,31818,91919,44318,96517,30810,14510,74911,0548,78514,47713,48913,48913,6845,4686,48412,95014,3626,3797,0837,7977,3367,6318,82011,5437,4077,7838,5429,3169,94610,5449,8788,7069,5809,66310,82010,43010,70613,1094,7665,0997,1148,8258,9879,87516,86117,91419,19620,68916,72917,60218,57719,32920,74820,25921,28522,46318,83820,00022,96025,93510,28210,24510,26310,1439,9889,9889,98800
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,884
11,221
0
0
0
0
0
0
0
0
905
8,979
8,426
7,937
8,404
7,868
7,327
6,802
8,066
8,832
8,134
7,390
6,616
5,867
5,595
9,702
8,465
7,505
7,027
6,469
5,831
5,257
12,935
11,024
4,664
4,254
12,232
11,234
13,497
12,663
7,075
0
0
0
0
0
0
0
0
0
0
0
0
0000000000007,07512,66313,49711,23412,2324,2544,66411,02412,9355,2575,8316,4697,0277,5058,4659,7025,5955,8676,6167,3908,1348,8328,0666,8027,3277,8688,4047,9378,4268,9799050000000011,2215,88400000000000000000000
       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
1,394
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000001,394000000000000000000000000000000000000000000000
       Other Liabilities 
0
1,032
1,032
1,032
1,032
1,032
1,032
1,032
1,032
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,573
2,669
729
757
800
828
13
13
0
0
0
0
0
0
0
0
0
0
1,813
1,841
355
126
360
1,328
1,251
1,121
1,427
1,926
1,820
1,214
1,452
2,256
2,212
1,814
1,710
2,033
2,475
2,265
2,879
4,455
4,033
0
0
0
0
0
0
0000004,0334,4552,8792,2652,4752,0331,7101,8142,2122,2561,4521,2141,8201,9261,4271,1211,2511,3283601263551,8411,813000000000013138288007577292,6692,573000000000000000001,0321,0321,0321,0321,0321,0321,0321,0320
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6,945
7,067
0
0
0
0
0
0
0
0
3,061
3,302
2,267
2,480
2,416
1,794
2,253
1,904
1,812
1,711
1,812
1,926
1,926
1,916
1,813
1,841
355
126
309
1,328
1,251
1,121
1,427
1,926
1,820
1,214
1,452
2,256
2,212
1,814
1,710
0
0
0
0
0
0
0
0
0
0
0
0
0000000000001,7101,8142,2122,2561,4521,2141,8201,9261,4271,1211,2511,3283091263551,8411,8131,9161,9261,9261,8121,7111,8121,9042,2531,7942,4162,4802,2673,3023,061000000007,0676,94500000000000000000000
> Total Stockholder Equity
23
48,811
39,171
39,525
39,832
40,034
40,269
40,472
40,613
60,257
58,063
55,195
55,783
54,335
54,973
52,380
56,479
60,120
60,083
56,733
56,025
54,916
56,067
52,169
50,180
6,441
5,691
4,501
7,443
14,943
15,661
15,416
15,855
18,455
18,243
17,970
18,677
20,287
20,908
20,621
20,925
22,524
23,685
23,295
20,655
21,131
21,202
20,177
21,196
23,281
23,685
22,429
22,752
24,664
23,787
21,807
21,682
25,824
25,824
23,710
32,946
34,637
34,598
34,012
36,682
38,325
38,489
25,600
28,868
34,589
35,637
34,564
52,036
52,03634,56435,63734,58928,86825,60038,48938,32536,68234,01234,59834,63732,94623,71025,82425,82421,68221,80723,78724,66422,75222,42923,68523,28121,19620,17721,20221,13120,65523,29523,68522,52420,92520,62120,90820,28718,67717,97018,24318,45515,85515,41615,66114,9437,4434,5015,6916,44150,18052,16956,06754,91656,02556,73360,08360,12056,47952,38054,97354,33555,78355,19558,06360,25740,61340,47240,26940,03439,83239,52539,17148,81123
   Common Stock
0
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
2
2
2
2
2
2
2
0
2
2
2
2220222222211111111111111111111111111111111111111111111111111111111111110
   Retained Earnings Total Equity0000-31,4230000000-27,726-36,962-35,573-34,848-38,990-38,895-37,123-36,276-38,199-38,607-37,406-37,960-40,094-41,113-40,089-40,160-40,636-37,995-37,606-38,767-40,365-40,670-40,382-41,004-42,614-43,321-43,048-42,836-45,436-45,875-45,63000000000-1,146-1900000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
0
0
0
-548
-1,988
-3,458
-4,931
-6,424
-7,897
-9,256
-10,785
-12,310
-13,753
-15,215
-16,710
-18,187
-19,609
-20,503
-21,954
-23,387
0
0
0
-19,317
0
0
0
-22,382
-23,225
-23,726
-24,495
-25,075
-25,634
-25,909
-26,444
-26,626
-27,127
-27,744
-28,462
-29,244
-28,630
-29,617
-30,635
-31,462
-32,448
-32,973
-33,631
-34,453
-34,715
-35,168
-36,112
0
-36,933
60,672
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000060,672-36,9330-36,112-35,168-34,715-34,453-33,631-32,973-32,448-31,462-30,635-29,617-28,630-29,244-28,462-27,744-27,127-26,626-26,444-25,909-25,634-25,075-24,495-23,726-23,225-22,382000-19,317000-23,387-21,954-20,503-19,609-18,187-16,710-15,215-13,753-12,310-10,785-9,256-7,897-6,424-4,931-3,458-1,988-548000000000
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
56,042
56,060
0
0
0
0
0
0
0
0
61,289
61,289
61,289
61,289
61,289
61,289
61,289
61,289
61,289
61,289
61,289
61,289
61,289
61,289
61,289
61,289
61,289
61,289
61,289
61,239
61,089
61,035
60,949
60,939
60,909
60,701
60,671
60,671
60,671
60,671
60,671
0
0
0
0
0
0
0
60,289
0
0
0
0
000060,289000000060,67160,67160,67160,67160,67160,70160,90960,93960,94961,03561,08961,23961,28961,28961,28961,28961,28961,28961,28961,28961,28961,28961,28961,28961,28961,28961,28961,28961,28961,28961,2890000000056,06056,04200000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
38,734
38,720
38,720
38,565
38,445
38,463
38,426
56,524
57,965
59,435
60,908
62,401
63,874
65,233
66,762
68,299
69,759
71,239
72,752
74,247
75,686
76,599
78,068
79,495
56,117
56,127
56,136
80,357
61,289
61,289
61,289
83,671
84,514
85,015
85,784
86,364
86,924
87,198
87,733
87,915
88,416
89,033
89,751
90,533
89,919
90,906
91,924
92,702
93,537
94,008
94,580
95,392
95,624
95,869
96,782
0
97,604
-1
60,671
60,671
59,460
59,460
60,508
60,508
60,508
60,437
60,289
0
60,289
60,324
60,283
60,28360,32460,289060,28960,43760,50860,50860,50859,46059,46060,67160,671-197,604096,78295,86995,62495,39294,58094,00893,53792,70291,92490,90689,91990,53389,75189,03388,41687,91587,73387,19886,92486,36485,78485,01584,51483,67161,28961,28961,28980,35756,13656,12756,11779,49578,06876,59975,68674,24772,75271,23969,75968,29966,76265,23363,87462,40160,90859,43557,96556,52438,42638,46338,44538,56538,72038,72038,73400



5.4. Balance Sheets

Currency in USD. All numbers in thousands.