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?
What is your share worth?
+ What do you gain per year?
2. Detailed Analysis
2.1. Valuation of Energy Services Of America Corp (5 min.)
2.2. Growth of Energy Services Of America Corp (5 min.)
Is Energy Services Of America Corp growing?
Current year | Previous year | Grow | Grow % | |
---|---|---|---|---|
How rich? | $52m | $32.8m | $6.3m | 16.3% |
How much money is Energy Services Of America Corp making?
Current year | Previous year | Grow | Grow % | |
---|---|---|---|---|
Making money | $6m | $830.7k | $5.2m | 86.3% |
Net Profit Margin | 6.6% | 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)
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.
How much money are you going to get?
MRQ | TTM | YOY | 5Y | 10Y | ||||||
---|---|---|---|---|---|---|---|---|---|---|
$ | % of Price per Share | $ | % of Price per Share | $ | % of Price per Share | $ | % of Price per Share | $ | % of Price per Share | |
Usd Eps | 1.06 | 7.4% | 0.36 | 2.5% | 0.13 | 0.9% | 0.14 | 1.0% | 0.08 | 0.6% |
Usd Book Value Change Per Share | 1.05 | 7.4% | 0.35 | 2.4% | -0.12 | -0.8% | 0.09 | 0.6% | 0.06 | 0.4% |
Usd Dividend Per Share | 0.00 | 0.0% | 0.03 | 0.2% | 0.03 | 0.2% | 0.02 | 0.2% | 0.02 | 0.1% |
Usd Total Gains Per Share | 1.05 | 7.4% | 0.38 | 2.7% | -0.09 | -0.6% | 0.11 | 0.8% | 0.07 | 0.5% |
Usd Price Per Share | 7.16 | - | 6.36 | - | 2.66 | - | 2.76 | - | 1.99 | - |
Price to Earnings Ratio | 1.70 | - | -3.50 | - | 19.78 | - | 0.09 | - | 0.76 | - |
Price-to-Total Gains Ratio | 6.82 | - | -36,024.95 | - | -172.71 | - | -7,238.83 | - | -3,635.38 | - |
Price to Book Ratio | 2.28 | - | 2.74 | - | 1.38 | - | 1.36 | - | 1.18 | - |
Price-to-Total Gains Ratio | 6.82 | - | -36,024.95 | - | -172.71 | - | -7,238.83 | - | -3,635.38 | - |
When do you get the money?
Usd Investment | |
---|---|
Usd Price Per Share | 14.26 |
Number of shares | 70 |
Gains per Quarter | Trailing 12 Months | 5 Year |
---|---|---|
Usd Dividend Per Share | 0.03 | 0.02 |
Usd Book Value Change Per Share | 0.35 | 0.09 |
Usd Total Gains Per Share | 0.38 | 0.11 |
Gains per Quarter (70 shares) | 26.53 | 8.01 |
Gains per Year (70 shares) | 106.13 | 32.05 |
Years | Return on Investment (TTM) | Return on Investment (5Y) | ||||
---|---|---|---|---|---|---|
Dividend | Book Value gain | Total gains | Dividend | Book Value gain | Total gains | |
Broker costs | - | - | -10 | - | - | -10 |
1 | 8 | 98 | 96 | 6 | 26 | 22 |
2 | 17 | 195 | 202 | 13 | 51 | 54 |
3 | 25 | 293 | 308 | 19 | 77 | 86 |
4 | 34 | 391 | 414 | 26 | 102 | 118 |
5 | 42 | 489 | 520 | 32 | 128 | 150 |
6 | 50 | 586 | 626 | 39 | 154 | 182 |
7 | 59 | 684 | 732 | 45 | 179 | 214 |
8 | 67 | 782 | 838 | 52 | 205 | 246 |
9 | 76 | 880 | 944 | 58 | 230 | 278 |
10 | 84 | 977 | 1050 | 64 | 256 | 310 |
How sure are you?
Based on the past periods, how sure are you to get value out of your investment.
Linear %
Trailing 12 Months | 3Y | 5 Year | 10 Year | ALLTIME | ||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
% | % | % | % | % | ||||||||||||||||
Earnings Per Share | 3.0 | 1.0 | 0.0 | 75.0% | 10.0 | 2.0 | 0.0 | 83.3% | 13.0 | 7.0 | 0.0 | 65.0% | 26.0 | 14.0 | 0.0 | 65.0% | 43.0 | 28.0 | 0.0 | 60.6% |
Book Value Change Per Share | 3.0 | 1.0 | 0.0 | 75.0% | 8.0 | 4.0 | 0.0 | 66.7% | 11.0 | 8.0 | 1.0 | 55.0% | 20.0 | 19.0 | 1.0 | 50.0% | 36.0 | 34.0 | 1.0 | 50.7% |
Dividend per Share | 2.0 | 0.0 | 2.0 | 50.0% | 5.0 | 0.0 | 7.0 | 41.7% | 12.0 | 0.0 | 8.0 | 60.0% | 26.0 | 0.0 | 14.0 | 65.0% | 27.0 | 0.0 | 44.0 | 38.0% |
Total Gains per Share | 3.0 | 1.0 | 0.0 | 75.0% | 8.0 | 4.0 | 0.0 | 66.7% | 13.0 | 7.0 | 0.0 | 65.0% | 22.0 | 18.0 | 0.0 | 55.0% | 38.0 | 33.0 | 0.0 | 53.5% |
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 Quarter | Trailing 12 Months | +/- | Year-Over-Year | +/- | 5 Year | +/- | 10 Year | +/- | |
---|---|---|---|---|---|---|---|---|---|---|---|
Book Value Change Per Share | - | - | 1.049 | 0.349 | +201% | -0.119 | +111% | 0.091 | +1047% | 0.056 | +1775% |
Book Value Per Share | - | - | 3.135 | 2.359 | +33% | 1.974 | +59% | 1.887 | +66% | 1.563 | +101% |
Current Ratio | - | - | 1.376 | 1.234 | +12% | 1.148 | +20% | 1.595 | -14% | 1.758 | -22% |
Debt To Asset Ratio | - | - | 0.650 | 0.724 | -10% | 0.709 | -8% | 0.605 | +8% | 0.592 | +10% |
Debt To Equity Ratio | - | - | 1.860 | 2.701 | -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 | - | - | 36567618.960 | 12803059.696 | +186% | -27787480.235 | +176% | -2090209.669 | +106% | -3828209.570 | +110% |
Eps | - | - | 1.055 | 0.363 | +190% | 0.130 | +712% | 0.143 | +637% | 0.084 | +1159% |
Ev To Ebitda Ratio | - | - | 0.347 | 2.053 | -83% | -962.679 | +277731% | -191.579 | +55350% | -95.448 | +27627% |
Ev To Sales Ratio | - | - | 0.106 | 0.049 | +116% | -0.103 | +197% | -0.003 | +103% | -0.017 | +116% |
Free Cash Flow Per Share | - | - | 0.980 | 0.320 | +206% | -0.018 | +102% | 0.113 | +766% | 0.059 | +1569% |
Free Cash Flow To Equity Per Share | - | - | 0.144 | 0.066 | +120% | 0.101 | +43% | 0.036 | +302% | 0.013 | +1008% |
Gross Profit Margin | - | - | 1.000 | 1.000 | 0% | 1.000 | 0% | 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 Cap | 236298182.000 | +50% | 118841543.960 | 105609487.696 | +13% | 44149412.515 | +169% | 45971482.281 | +159% | 33315360.755 | +257% |
Net Profit Margin | - | - | 0.204 | 0.066 | +207% | 0.008 | +2500% | 0.042 | +388% | 0.026 | +681% |
Operating Margin | - | - | 0.280 | 0.091 | +208% | 0.014 | +1911% | 0.028 | +910% | 0.022 | +1154% |
Operating Ratio | - | - | 0.901 | 0.948 | -5% | 0.980 | -8% | 0.923 | -2% | 0.951 | -5% |
Pb Ratio | 4.549 | +50% | 2.284 | 2.745 | -17% | 1.377 | +66% | 1.364 | +67% | 1.175 | +94% |
Pe Ratio | 3.379 | +50% | 1.696 | -3.504 | +307% | 19.776 | -91% | 0.091 | +1773% | 0.765 | +122% |
Price Per Share | 14.260 | +50% | 7.160 | 6.359 | +13% | 2.656 | +170% | 2.763 | +159% | 1.989 | +260% |
Price To Free Cash Flow Ratio | 3.639 | +50% | 1.827 | 3.406 | -46% | -4.790 | +362% | 4.758 | -62% | -0.037 | +102% |
Price To Total Gains Ratio | 13.591 | +50% | 6.824 | -36024.952 | +528019% | -172.706 | +2631% | -7238.835 | +106180% | -3635.383 | +53374% |
Quick Ratio | - | - | 1.318 | 1.141 | +16% | 1.075 | +23% | 1.421 | -7% | 1.528 | -14% |
Return On Assets | - | - | 0.118 | 0.041 | +186% | 0.006 | +1827% | 0.026 | +358% | 0.018 | +567% |
Return On Equity | - | - | 0.337 | 0.132 | +155% | 0.023 | +1370% | 0.064 | +429% | 0.043 | +688% |
Total Gains Per Share | - | - | 1.049 | 0.379 | +177% | -0.090 | +109% | 0.114 | +817% | 0.075 | +1302% |
Usd Book Value | - | - | 52036128.000 | 39206537.750 | +33% | 32820465.000 | +59% | 31414083.250 | +66% | 26259483.800 | +98% |
Usd Book Value Change Per Share | - | - | 1.049 | 0.349 | +201% | -0.119 | +111% | 0.091 | +1047% | 0.056 | +1775% |
Usd Book Value Per Share | - | - | 3.135 | 2.359 | +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 | - | - | 1.055 | 0.363 | +190% | 0.130 | +712% | 0.143 | +637% | 0.084 | +1159% |
Usd Free Cash Flow | - | - | 16261386.000 | 5324034.500 | +205% | -294635.250 | +102% | 1883030.100 | +764% | 993852.700 | +1536% |
Usd Free Cash Flow Per Share | - | - | 0.980 | 0.320 | +206% | -0.018 | +102% | 0.113 | +766% | 0.059 | +1569% |
Usd Free Cash Flow To Equity Per Share | - | - | 0.144 | 0.066 | +120% | 0.101 | +43% | 0.036 | +302% | 0.013 | +1008% |
Usd Market Cap | 236298182.000 | +50% | 118841543.960 | 105609487.696 | +13% | 44149412.515 | +169% | 45971482.281 | +159% | 33315360.755 | +257% |
Usd Price Per Share | 14.260 | +50% | 7.160 | 6.359 | +13% | 2.656 | +170% | 2.763 | +159% | 1.989 | +260% |
Usd Profit | - | - | 17513627.000 | 6042023.500 | +190% | 830775.500 | +2008% | 2388104.600 | +633% | 1425216.300 | +1129% |
Usd Revenue | - | - | 85923760.000 | 88018293.500 | -2% | 66903069.500 | +28% | 52067958.300 | +65% | 43964216.575 | +95% |
Usd Total Gains Per Share | - | - | 1.049 | 0.379 | +177% | -0.090 | +109% | 0.114 | +817% | 0.075 | +1302% |
EOD | +4 -4 | MRQ | TTM | +32 -6 | YOY | +33 -5 | 5Y | +30 -9 | 10Y | +29 -10 |
3.3 Fundamental Score
Penke's Stock Scanner
Indicator | Condition | Value | ||
---|---|---|---|---|
Price to Earnings Ratio (EOD) | Between | 0-15 | 3.379 | |
Price to Book Ratio (EOD) | Between | 0-1 | 4.549 | |
Net Profit Margin (MRQ) | Greater than | 0 | 0.204 | |
Operating Margin (MRQ) | Greater than | 0 | 0.280 | |
Quick Ratio (MRQ) | Greater than | 1 | 1.318 | |
Current Ratio (MRQ) | Greater than | 1 | 1.376 | |
Debt to Asset Ratio (MRQ) | Less than | 1 | 0.650 | |
Debt to Equity Ratio (MRQ) | Less than | 1 | 1.860 | |
Return on Equity (MRQ) | Greater than | 0.15 | 0.337 | |
Return on Assets (MRQ) | Greater than | 0.05 | 0.118 | |
Total | 8/10 (80.0%) |
3.4 Technical Score
Penke's Symbol Scanner
Indicator | Condition | Value | ||
---|---|---|---|---|
Rsi | Greater than | 50 | 54.252 | |
Ma 20 | Greater than | Ma 50 | 14.452 | |
Ma 50 | Greater than | Ma 100 | 11.980 | |
Ma 100 | Greater than | Ma 200 | 10.372 | |
Open | Greater than | Close | 14.100 | |
Total | 4/5 (80.0%) |
4. In-depth Analysis
4.1 About Energy Services Of America Corp
- https://www.energyservicesofamerica.com
- Engineering & Construction
- 1282
- 75 West 3rd Avenue, Huntington, WV, United States, 25701
Google Maps Bing Maps
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
Compared to previous year | Compared 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. |
Compared to previous year | Compared to industry | |
---|---|---|
The company is operating less efficient. | ||
The company is less efficient in keeping operating costs low. |
Compared to previous year | Compared to industry | |
---|---|---|
The company is just able to pay all its short-term debts. | ||
The company is just able to pay all its short-term debts with the most liquid assets. |
Compared to previous year | Compared 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
Compared to previous year | Compared to industry | |
---|---|---|
Based on the equity, the company is underpriced. | ||
Based on the earnings, the company is expensive. | ||
Based on how much money comes from the company's main activities, the company is cheap. |
4.3 Financial Health
4.3.1. Profitability
4.3.1 Profitability
4.3.1.1. Net Profit Margin
- Above 10% is considered healthy but always compare 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:
Trends
- The YOY is 0.8%. Compared to the TTM, the mid term is trending up. +2
- The 5Y is 4.2%. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is 2.6%. Compared to the 5Y term, the 10Y term is trending up. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 20.4% | TTM | 6.6% | +13.7% | |
TTM | 6.6% | YOY | 0.8% | +5.9% | |
TTM | 6.6% | 5Y | 4.2% | +2.5% | |
5Y | 4.2% | 10Y | 2.6% | +1.6% |
Compared to industry (Engineering & Construction)
Let compare the company's Net Profit Margin with the average (mean) in the Engineering & Construction industry:
- The MRQ average (mean) in the Engineering & Construction industry is 2.4%. trending up. +2
- The TTM average (mean) in the Engineering & Construction industry is 2.2%. trending up. +2
4.3.1.2. Return on Assets
- 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:
Trends
- The YOY is 0.6%. Compared to the TTM, the mid term is trending up. +2
- The 5Y is 2.6%. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is 1.8%. Compared to the 5Y term, the 10Y term is trending up. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 11.8% | TTM | 4.1% | +7.7% | |
TTM | 4.1% | YOY | 0.6% | +3.5% | |
TTM | 4.1% | 5Y | 2.6% | +1.5% | |
5Y | 2.6% | 10Y | 1.8% | +0.8% |
Compared to industry (Engineering & Construction)
Let compare the company's Return on Assets with the average (mean) in the Engineering & Construction industry:
- The MRQ average (mean) in the Engineering & Construction industry is 0.8%. trending up. +2
- The TTM average (mean) in the Engineering & Construction industry is 0.7%. trending up. +2
4.3.1.3. Return on Equity
- 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:
Trends
- The YOY is 2.3%. Compared to the TTM, the mid term is trending up. +2
- The 5Y is 6.4%. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is 4.3%. Compared to the 5Y term, the 10Y term is trending up. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 33.7% | TTM | 13.2% | +20.5% | |
TTM | 13.2% | YOY | 2.3% | +10.9% | |
TTM | 13.2% | 5Y | 6.4% | +6.8% | |
5Y | 6.4% | 10Y | 4.3% | +2.1% |
Compared to industry (Engineering & Construction)
Let compare the company's Return on Equity with the average (mean) in the Engineering & Construction industry:
- The MRQ average (mean) in the Engineering & Construction industry is 2.3%. trending up. +2
- The TTM average (mean) in the Engineering & Construction industry is 2.3%. trending up. +2
4.3.2. Operating Efficiency of Energy Services Of America Corp.
4.3.2. Operating Efficiency
4.3.2.1. Operating Margin
- 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:
Trends
- The YOY is 1.4%. Compared to the TTM, the mid term is trending up. +2
- The 5Y is 2.8%. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is 2.2%. Compared to the 5Y term, the 10Y term is trending up. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 28.0% | TTM | 9.1% | +18.9% | |
TTM | 9.1% | YOY | 1.4% | +7.7% | |
TTM | 9.1% | 5Y | 2.8% | +6.3% | |
5Y | 2.8% | 10Y | 2.2% | +0.5% |
Compared to industry (Engineering & Construction)
Let compare the company's Operating Margin with the average (mean) in the Engineering & Construction industry:
- The MRQ average (mean) in the Engineering & Construction industry is 5.1%. trending up. +2
- The TTM average (mean) in the Engineering & Construction industry is 4.0%. trending up. +2
4.3.2.2. Operating Ratio
- 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:
Trends
- The YOY is 0.980. Compared to the TTM, the mid term is trending down. +2
- The 5Y is 0.923. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is 0.951. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 0.901 | TTM | 0.948 | -0.047 | |
TTM | 0.948 | YOY | 0.980 | -0.032 | |
TTM | 0.948 | 5Y | 0.923 | +0.025 | |
5Y | 0.923 | 10Y | 0.951 | -0.028 |
Compared to industry (Engineering & Construction)
Let compare the company's Operating Ratio with the average (mean) in the Engineering & Construction industry:
- The MRQ average (mean) in the Engineering & Construction industry is 1.621. trending down. +2
- The TTM average (mean) in the Engineering & Construction industry is 1.526. trending down. +2
4.4.3. Liquidity of Energy Services Of America Corp.
4.4.3. Liquidity
4.4.3.1. Current Ratio
- 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:
Trends
- The YOY is 1.148. Compared to the TTM, the mid term is trending up. +2
- The 5Y is 1.595. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 1.758. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 1.376 | TTM | 1.234 | +0.142 | |
TTM | 1.234 | YOY | 1.148 | +0.086 | |
TTM | 1.234 | 5Y | 1.595 | -0.361 | |
5Y | 1.595 | 10Y | 1.758 | -0.163 |
Compared to industry (Engineering & Construction)
Let compare the company's Current Ratio with the average (mean) in the Engineering & Construction industry:
- The MRQ average (mean) in the Engineering & Construction industry is 1.305. trending up. +2
- The TTM average (mean) in the Engineering & Construction industry is 1.306. trending down. -2
4.4.3.2. Quick Ratio
- 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:
Trends
- The YOY is 1.075. Compared to the TTM, the mid term is trending up. +2
- The 5Y is 1.421. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 1.528. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 1.318 | TTM | 1.141 | +0.178 | |
TTM | 1.141 | YOY | 1.075 | +0.066 | |
TTM | 1.141 | 5Y | 1.421 | -0.280 | |
5Y | 1.421 | 10Y | 1.528 | -0.106 |
Compared to industry (Engineering & Construction)
Let compare the company's Quick Ratio with the average (mean) in the Engineering & Construction industry:
- The MRQ average (mean) in the Engineering & Construction industry is 0.631. trending up. +2
- The TTM average (mean) in the Engineering & Construction industry is 0.668. trending up. +2
4.5.4. Solvency of Energy Services Of America Corp.
4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio
- 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:
Trends
- The YOY is 0.709. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 0.605. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is 0.592. Compared to the 5Y term, the 10Y term is trending up. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 0.650 | TTM | 0.724 | -0.074 | |
TTM | 0.724 | YOY | 0.709 | +0.015 | |
TTM | 0.724 | 5Y | 0.605 | +0.119 | |
5Y | 0.605 | 10Y | 0.592 | +0.013 |
Compared to industry (Engineering & Construction)
Let compare the company's Debt to Asset Ratio with the average (mean) in the Engineering & Construction industry:
- The MRQ average (mean) in the Engineering & Construction industry is 0.624. trending up. -2
- The TTM average (mean) in the Engineering & Construction industry is 0.620. trending up. -2
4.5.4.2. Debt to Equity Ratio
- 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:
Trends
- The YOY is 2.579. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 1.750. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is 1.572. Compared to the 5Y term, the 10Y term is trending up. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 1.860 | TTM | 2.701 | -0.841 | |
TTM | 2.701 | YOY | 2.579 | +0.123 | |
TTM | 2.701 | 5Y | 1.750 | +0.951 | |
5Y | 1.750 | 10Y | 1.572 | +0.178 |
Compared to industry (Engineering & Construction)
Let compare the company's Debt to Equity Ratio with the average (mean) in the Engineering & Construction industry:
- The MRQ average (mean) in the Engineering & Construction industry is 1.628. trending up. -2
- The TTM average (mean) in the Engineering & Construction industry is 1.626. trending up. -2
4.6. Market Valuation
4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio
- Above 15 is considered overpriced but always compare 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:
Trends
- The YOY is 19.776. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 0.091. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 0.765. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
EOD | 3.379 | MRQ | 1.696 | +1.682 | |
MRQ | 1.696 | TTM | -3.504 | +5.200 | |
TTM | -3.504 | YOY | 19.776 | -23.280 | |
TTM | -3.504 | 5Y | 0.091 | -3.595 | |
5Y | 0.091 | 10Y | 0.765 | -0.674 |
Compared to industry (Engineering & Construction)
Let compare the company's Price to Earnings Ratio with the average (mean) in the Engineering & Construction industry:
- The MRQ average (mean) in the Engineering & Construction industry is 8.837. trending down. +2
- The TTM average (mean) in the Engineering & Construction industry is 8.738. trending down. -2
4.6.2.2. Price To Free Cash Flow Ratio
Let's take a look of the Price To Free Cash Flow Ratio trends of 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
- The YOY is -4.790. Compared to the TTM, the mid term is trending up. +2
- The 5Y is 4.758. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is -0.037. Compared to the 5Y term, the 10Y term is trending up. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
EOD | 3.639 | MRQ | 1.827 | +1.812 | |
MRQ | 1.827 | TTM | 3.406 | -1.579 | |
TTM | 3.406 | YOY | -4.790 | +8.195 | |
TTM | 3.406 | 5Y | 4.758 | -1.352 | |
5Y | 4.758 | 10Y | -0.037 | +4.795 |
Compared to industry (Engineering & Construction)
Let compare the company's priceToFreeCashFlowRatio with the average (mean) in the Engineering & Construction industry:
- The MRQ average (mean) in the Engineering & Construction industry is 1.544. trending up. -2
- The TTM average (mean) in the Engineering & Construction industry is 0.464. trending up. -2
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio
- At or below 1 is considered healthy (always compare to 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:
Trends
- The YOY is 1.377. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 1.364. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is 1.175. Compared to the 5Y term, the 10Y term is trending up. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
EOD | 4.549 | MRQ | 2.284 | +2.265 | |
MRQ | 2.284 | TTM | 2.745 | -0.461 | |
TTM | 2.745 | YOY | 1.377 | +1.367 | |
TTM | 2.745 | 5Y | 1.364 | +1.381 | |
5Y | 1.364 | 10Y | 1.175 | +0.189 |
Compared to industry (Engineering & Construction)
Let compare the company's Price to Book Ratio with the average (mean) in the Engineering & Construction industry:
- The MRQ average (mean) in the Engineering & Construction industry is 1.152. trending up. -2
- The TTM average (mean) in the Engineering & Construction industry is 1.178. trending up. -2
4.6.2. Total Gains per Share
4.7 Holders & Insider Transactions
Let's take a look at which institutions, funds and insiders are holding shares of 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.
Date | Name | Total Shares | Total Assets | Current Shares | Change | % |
---|---|---|---|---|---|---|
2024-06-30 | Morgan Stanley - Brokerage Accounts | 4.1071 | 0.0002 | 680568 | -206186 | -23.2518 |
2024-09-30 | Vanguard Group Inc | 2.9403 | 0.0001 | 487227 | 9862 | 2.0659 |
2024-09-30 | STOKES FAMILY OFFICE, LLC | 2.7889 | 0.4803 | 462145 | 0 | 0 |
2024-09-30 | Huntington National Bank | 2.2738 | 0.026 | 376788 | 51200 | 15.7254 |
2024-09-30 | Dimensional Fund Advisors, Inc. | 1.195 | 0.0005 | 198012 | 19387 | 10.8535 |
2024-09-30 | American Century Companies Inc | 1.0605 | 0.001 | 175738 | 58614 | 50.0444 |
2024-09-30 | Renaissance Technologies Corp | 1.0362 | 0.0025 | 171700 | -32192 | -15.7888 |
2024-09-30 | Raffles Associates LP | 1.0291 | 1.6628 | 170533 | -47000 | -21.6059 |
2024-09-30 | Geode Capital Management, LLC | 0.7451 | 0.0001 | 123464 | 24108 | 24.2643 |
2024-06-30 | O'Shaughnessy Asset Management LLC | 0.7198 | 0.0088 | 119276 | 19133 | 19.1057 |
2024-09-30 | Thompson Davis & Co Inc | 0.509 | 0.5917 | 84350 | -498075 | -85.5174 |
2024-09-30 | EAM Investors, LLC | 0.497 | 0.117 | 82354 | 6001 | 7.8595 |
2024-09-30 | Comprehensive Portfolio Management, LLC | 0.3956 | 0.0188 | 65547 | 4669 | 7.6694 |
2024-09-30 | Citigroup Inc | 0.3392 | 0.0003 | 56211 | 56211 | 0 |
2024-09-30 | Needham Investment Management, LLC | 0.3017 | 0.0365 | 50000 | 0 | 0 |
2024-06-30 | BlackRock Inc | 0.2982 | 0 | 49421 | 221 | 0.4492 |
2024-09-30 | GSA Capital Partners LLP | 0.2873 | 0.0341 | 47608 | 47608 | 0 |
2024-09-30 | XTX Topco Ltd | 0.2548 | 0.029 | 42215 | 42215 | 0 |
2024-09-30 | Quadrature Capital LLP | 0.2498 | 0.0089 | 41387 | -2985 | -6.7272 |
2024-09-30 | Northern Trust Corp | 0.2285 | 0.0001 | 37857 | 3114 | 8.963 |
Total | 21.2569 | 3.0187 | 3522401 | -444095 | -12.6% |
4.9.2. Funds holding Energy Services Of America Corp
Date | Name | Total Shares | Total Assets | Current Shares | Change | % |
---|---|---|---|---|---|---|
2024-10-31 | Vanguard Total Stock Mkt Idx Inv | 2.0552 | 0.0002 | 340555 | 0 | 0 |
2024-10-31 | Avantis US Small Cap Value ETF | 1.0246 | 0.0137 | 169785 | 0 | 0 |
2024-10-31 | Vanguard Institutional Extnd Mkt Idx Tr | 0.7988 | 0.0014 | 132368 | 0 | 0 |
2024-10-31 | EAM Ultra Micro Cap | 0.4966 | 1.0917 | 82282 | 0 | 0 |
2024-09-30 | Fidelity Extended Market Index | 0.3957 | 0.0015 | 65569 | 12735 | 24.1038 |
2024-10-31 | EA Bridgeway Omni Small-Cap Value ETF | 0.337 | 0.0453 | 55835 | 0 | 0 |
2024-09-30 | Needham Aggressive Growth Retail | 0.3017 | 0.0561 | 50000 | 0 | 0 |
2024-09-30 | DFA US Micro Cap I | 0.2708 | 0.0056 | 44874 | 0 | 0 |
2024-09-30 | Pleiades Small Cap Equity A | 0.2602 | 0.0402 | 43114 | 3133 | 7.8362 |
2024-10-31 | First Trust Dow Jones Sel MicroCap ETF | 0.2109 | 0.2412 | 34944 | 0 | 0 |
2024-03-31 | Hillsdale US Micro Cap Equity Z US$ | 0.1979 | 1.9976 | 32800 | 0 | 0 |
2024-10-31 | iShares Micro-Cap ETF | 0.1554 | 0.0331 | 25744 | 0 | 0 |
2024-09-30 | DFA US Small Cap I | 0.1386 | 0.0013 | 22964 | 0 | 0 |
2024-10-31 | Dimensional US Small Cap ETF | 0.133 | 0.0029 | 22039 | 0 | 0 |
2024-09-30 | Fidelity Total Market Index | 0.1223 | 0.0002 | 20263 | 2612 | 14.798 |
2024-09-30 | DFA US Core Equity 2 I | 0.118 | 0.0005 | 19547 | 0 | 0 |
2024-09-30 | BlackRock Extended Equity Market K | 0.1117 | 0.0012 | 18516 | -8 | -0.0432 |
2024-10-31 | Avantis US Small Cap Equity ETF | 0.108 | 0.0147 | 17895 | 0 | 0 |
2024-09-30 | Fidelity Series Total Market Index | 0.0912 | 0.0002 | 15112 | 3196 | 26.8211 |
2024-09-30 | DFA US Core Equity 1 I | 0.0892 | 0.0004 | 14777 | 0 | 0 |
Total | 7.4168 | 3.549 | 1228983 | +21668 | +1.8% |
5.3. Insider Transactions
Insiders are holding 35.682% of the shares of Energy Services Of America Corp.
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.
2023-06-30 | 2023-09-30 | 2023-12-31 | 2024-03-31 | 2024-06-30 | ||||||
---|---|---|---|---|---|---|---|---|---|---|
Total Other Income Expense Net | -42 | -94 | -137 | -403 | -540 | 141 | -399 | 15,460 | 15,061 |
5.2. Latest Balance Sheet
Balance Sheet of 2024-06-30. Currency in USD. All numbers in thousands.
Summary
As reported | |
---|---|
Total Liabilities | 96,812 |
Total Stockholder Equity | + 52,036 |
Total Assets | = 148,848 |
Assets
Total Current Assets
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 Liabilities
Long-term Liabilities
Total Stockholder Equity
Common Stock | 2 |
Retained Earnings | -8,248 |
Other Stockholders Equity | 60,283 |
Total Stockholder Equity (as reported) | 52,036 |
---|---|
Total Stockholder Equity (calculated) | 52,036 |
+/- | 0 |
Other
5.3. Balance Sheets Structured
Currency in USD. All numbers in thousands.
Trend | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
> Total Assets |
| 148,848 | 137,308 | 137,271 | 142,509 | 129,236 | 104,836 | 107,923 | 112,627 | 87,110 | 66,443 | 73,469 | 70,171 | 57,079 | 60,259 | 58,163 | 58,163 | 55,096 | 41,927 | 45,033 | 55,928 | 62,551 | 60,846 | 58,191 | 54,681 | 44,990 | 45,245 | 54,074 | 58,697 | 56,997 | 47,208 | 49,958 | 56,396 | 54,449 | 49,150 | 47,954 | 46,805 | 45,317 | 37,773 | 38,885 | 42,285 | 35,782 | 37,908 | 41,496 | 50,697 | 44,107 | 50,192 | 58,296 | 59,756 | 105,179 | 106,279 | 116,274 | 111,030 | 110,677 | 101,505 | 109,579 | 130,381 | 136,552 | 98,157 | 98,605 | 103,037 | 96,605 | 102,394 | 109,382 | 133,700 | 52,186 | 51,989 | 51,851 | 51,527 | 51,319 | 50,819 | 50,692 | 50,259 | 302 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Total Current Assets |
| 101,354 | 89,117 | 89,817 | 95,183 | 81,804 | 59,731 | 65,404 | 70,392 | 49,103 | 39,822 | 46,644 | 42,981 | 29,967 | 35,664 | 41,772 | 41,772 | 38,458 | 24,832 | 28,211 | 39,113 | 45,920 | 44,518 | 41,834 | 37,865 | 27,516 | 27,115 | 35,403 | 37,973 | 38,665 | 32,701 | 36,516 | 43,509 | 41,687 | 36,607 | 36,770 | 38,248 | 36,551 | 29,154 | 30,273 | 34,380 | 27,552 | 29,411 | 32,508 | 40,939 | 33,740 | 33,656 | 40,834 | 40,703 | 47,923 | 47,740 | 56,366 | 50,360 | 49,040 | 38,908 | 46,401 | 66,406 | 69,958 | 32,443 | 32,254 | 35,642 | 30,825 | 35,544 | 41,613 | 64,907 | 52,186 | 51,989 | 51,851 | 51,527 | 51,319 | 50,819 | 50,692 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash And Cash Equivalents |
| 14,538 | 12,091 | 11,255 | 16,432 | 9,039 | 11,596 | 7,531 | 7,427 | 5,395 | 8,362 | 11,133 | 8,227 | 2,271 | 6,083 | 11,217 | 11,217 | 9,260 | 4,050 | 4,614 | 4,578 | 3,146 | 2,766 | 2,699 | 1,053 | 4,340 | 2,842 | 5,618 | 1,663 | 4,036 | 4,176 | 7,003 | 3,816 | 2,442 | 1,948 | 3,385 | 1,493 | 1,816 | 4,807 | 4,143 | 2,654 | 3,964 | 7,476 | 6,045 | 6,152 | 1,476 | 5,858 | 3,155 | 2,662 | 3,568 | 4,589 | 5,548 | 2,965 | 4,988 | 1,846 | 10,111 | 2,577 | 5,052 | 1,179 | 6,460 | 2,830 | 4,035 | 10,394 | 13,436 | 13,812 | 253 | 330 | 470 | 757 | 968 | 110 | 202 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Short-term Investments |
| 0 | 0 | 18,077 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 51,434 | 51,251 | 51,359 | 50,744 | 50,300 | 50,633 | 50,417 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Receivables |
| 82,570 | 71,919 | 75,875 | 58,759 | 67,915 | 42,169 | 54,702 | 59,019 | 39,238 | 26,186 | 32,720 | 31,213 | 23,582 | 24,716 | 27,216 | 18,186 | 24,946 | 15,826 | 21,016 | 31,800 | 39,300 | 36,626 | 35,696 | 32,683 | 18,865 | 19,188 | 26,477 | 32,253 | 27,959 | 22,232 | 25,995 | 35,797 | 33,739 | 28,411 | 29,035 | 31,516 | 27,660 | 17,056 | 20,296 | 25,338 | 17,783 | 13,733 | 20,245 | 28,511 | 26,462 | 19,975 | 29,264 | 32,324 | 35,477 | 34,855 | 36,823 | 42,290 | 38,703 | 22,977 | 26,638 | 39,922 | 45,541 | 12,739 | 15,680 | 19,630 | 17,200 | 18,785 | 23,472 | 49,974 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other Current Assets |
| 4,246 | 5,107 | 2,687 | 3,520 | 4,850 | 23,023 | 3,170 | 24,429 | 19,476 | 5,273 | 2,790 | 3,541 | 4,114 | 4,866 | 3,339 | 12,369 | 4,253 | 4,956 | 2,581 | 2,735 | 3,473 | 5,126 | 3,438 | 4,117 | 4,299 | 5,073 | 3,295 | 4,045 | 4,769 | 4,984 | 2,107 | 2,485 | 3,953 | 4,035 | 2,135 | 2,373 | 2,963 | 3,185 | 1,453 | 1,823 | 2,612 | 3,469 | 1,849 | 2,192 | 2,915 | 3,677 | 1,471 | 5,717 | 8,878 | 8,296 | 9,976 | 5,105 | 5,349 | 8,762 | 8,080 | 20,301 | 15,036 | 10,140 | 5,339 | 7,870 | 6,069 | 2,526 | 3,903 | 1,121 | 51,933 | 51,660 | 51,380 | 50,770 | 50,351 | 50,709 | 50,489 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Long-term Assets |
| 47,494 | 48,190 | 47,455 | 47,327 | 47,432 | 45,105 | 42,520 | 42,234 | 38,007 | 26,622 | 26,825 | 27,190 | 27,112 | 24,595 | 16,392 | 16,392 | 16,638 | 17,095 | 16,822 | 16,815 | 16,631 | 16,329 | 16,357 | 16,816 | 17,474 | 18,130 | 18,671 | 20,724 | 18,331 | 14,506 | 13,442 | 12,887 | 12,762 | 12,543 | 11,184 | 8,557 | 8,766 | 8,618 | 8,612 | 7,905 | 8,230 | 8,496 | 8,988 | 9,759 | 10,367 | 16,536 | 17,461 | 19,053 | 57,256 | 58,538 | 59,908 | 60,669 | 61,637 | 62,597 | 63,178 | 63,974 | 66,594 | 65,714 | 66,351 | 67,395 | 65,780 | 66,849 | 67,770 | 68,793 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property Plant Equipment |
| 40,348 | 39,745 | 39,199 | 39,856 | 39,872 | 37,409 | 34,691 | 34,273 | 29,908 | 22,578 | 22,704 | 22,950 | 22,491 | 20,074 | 16,392 | 16,392 | 16,638 | 17,095 | 16,822 | 16,815 | 16,631 | 16,329 | 16,357 | 16,816 | 17,337 | 17,993 | 18,534 | 19,193 | 18,194 | 14,369 | 13,305 | 12,750 | 12,625 | 12,406 | 11,047 | 8,420 | 8,629 | 8,618 | 8,612 | 7,905 | 8,230 | 8,496 | 8,988 | 9,759 | 10,367 | 16,536 | 17,461 | 19,053 | 20,341 | 21,624 | 22,994 | 23,755 | 24,723 | 25,683 | 26,264 | 27,060 | 28,125 | 27,245 | 27,882 | 28,926 | 30,290 | 31,360 | 32,280 | 33,303 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Goodwill |
| 4,088 | 4,088 | 4,088 | 4,088 | 4,088 | 4,088 | 4,088 | 4,088 | 4,088 | 1,814 | 1,814 | 1,814 | 4,221 | 4,221 | 4,221 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36,914 | 36,914 | 36,914 | 36,914 | 36,914 | 36,914 | 36,914 | 36,914 | 38,469 | 38,469 | 38,469 | 38,469 | 35,490 | 35,490 | 35,490 | 35,490 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Intangible Assets |
| 3,059 | 3,167 | 3,275 | 3,383 | 3,472 | 3,608 | 3,741 | 3,874 | 4,011 | 2,230 | 2,306 | 2,426 | 400 | 300 | 300 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36,914 | 36,915 | 36,914 | 36,915 | 36,914 | 36,914 | 36,914 | 36,915 | 38,469 | 38,469 | 38,469 | 38,469 | 35,490 | 35,490 | 35,490 | 35,490 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long-term Assets Other |
| 0 | 0 | -149,716 | 0 | -47,432 | -45,105 | -42,520 | -42,234 | -38,007 | -2,180 | -1,530 | -2,888 | -1,710 | -1,103 | -2,256 | 0 | -1,452 | 17,095 | -1,820 | -1,926 | 16,631 | -1,121 | -1,251 | 0 | -172 | 137 | -218 | 137 | 137 | -1,160 | -1,262 | -1,262 | 137 | -2,063 | -350 | -3,446 | 137 | -2,364 | -3,119 | -3,330 | 0 | -2,506 | -2,024,543,000 | 0 | -501,709,000 | 0 | -947,363,000 | 0 | -5,434,712,000 | 0 | -2,128,252,000 | 0 | -2,734,516,000 | 0 | -256,961,000 | 0 | -836,019,000 | 0 | -2,653,320,000 | 62,344 | 0 | 0 | -1,662 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Total Liabilities |
| 96,812 | 102,744 | 101,634 | 107,920 | 100,368 | 79,236 | 69,435 | 74,302 | 50,428 | 32,432 | 38,871 | 35,534 | 24,132 | 36,549 | 32,339 | 32,339 | 33,414 | 20,120 | 21,246 | 31,264 | 39,799 | 38,418 | 34,506 | 31,400 | 23,794 | 25,068 | 32,872 | 37,566 | 36,342 | 23,913 | 26,273 | 33,873 | 33,523 | 28,529 | 27,046 | 26,518 | 26,640 | 19,802 | 20,642 | 23,830 | 19,927 | 22,492 | 25,835 | 35,754 | 36,664 | 45,691 | 52,605 | 53,314 | 54,999 | 54,109 | 60,207 | 56,114 | 54,653 | 44,772 | 49,496 | 70,261 | 80,073 | 45,777 | 43,632 | 48,701 | 40,822 | 47,199 | 51,320 | 73,443 | 11,573 | 11,518 | 11,582 | 11,493 | 11,487 | 11,294 | 11,520 | 1,448 | 279 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Total Current Liabilities |
| 73,654 | 76,768 | 74,367 | 79,904 | 80,050 | 60,317 | 49,992 | 55,337 | 33,119 | 22,287 | 28,122 | 24,480 | 15,347 | 22,072 | 18,850 | 18,850 | 19,730 | 14,653 | 14,762 | 18,314 | 25,437 | 32,039 | 27,423 | 23,603 | 16,458 | 17,438 | 24,051 | 26,023 | 28,935 | 16,130 | 17,731 | 24,556 | 23,577 | 17,985 | 17,168 | 17,812 | 17,060 | 10,140 | 9,822 | 13,400 | 9,221 | 9,383 | 21,069 | 30,655 | 29,550 | 36,866 | 43,618 | 43,439 | 38,138 | 36,196 | 41,010 | 35,425 | 37,924 | 27,170 | 30,919 | 50,932 | 59,325 | 25,518 | 22,347 | 26,238 | 21,983 | 27,199 | 28,359 | 47,508 | 1,292 | 1,273 | 1,319 | 1,350 | 1,499 | 1,306 | 1,532 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Short-term Debt |
| 19,666 | 30,914 | 24,095 | 0 | 34,321 | 30,855 | 17,582 | 17,729 | 7,840 | 5,105 | 7,681 | 8,442 | 5,651 | 10,491 | 4,539 | 4,539 | 4,928 | 6,048 | 4,485 | 8,429 | 8,615 | 14,490 | 12,130 | 9,291 | 7,714 | 9,329 | 14,241 | 13,996 | 14,474 | 5,191 | 4,430 | 9,101 | 8,678 | 4,267 | 6,739 | 6,893 | 6,544 | 3,713 | 2,448 | 3,299 | 3,283 | 3,808 | 13,225 | 15,413 | 17,712 | 27,552 | 26,811 | 28,635 | 21,171 | 18,413 | 19,012 | 18,699 | 22,876 | 17,774 | 23,408 | 20,299 | 25,006 | 15,731 | 14,097 | 15,140 | 12,472 | 15,969 | 16,575 | 24,836 | 150 | 150 | 150 | 150 | 150 | 150 | 150 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Short Long Term Debt |
| 17,437 | 29,627 | 21,636 | 25,955 | 33,108 | 30,119 | 17,075 | 17,140 | 7,840 | 5,105 | 7,681 | 8,442 | 5,651 | 10,491 | 8,145 | 4,539 | 4,928 | 6,048 | 4,485 | 8,429 | 8,615 | 14,490 | 2,630 | 3,221 | 4,413 | 4,470 | 4,659 | 4,563 | 20,068 | 5,191 | 4,430 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accounts payable |
| 19,446 | 18,669 | 22,263 | 22,027 | 18,834 | 14,159 | 14,984 | 20,314 | 11,336 | 6,846 | 7,344 | 7,285 | 3,115 | 4,881 | 5,222 | 9,459 | 6,138 | 3,509 | 4,304 | 2,920 | 8,110 | 8,685 | 9,101 | 6,205 | 3,887 | 2,887 | 4,367 | 5,522 | 7,672 | 3,650 | 4,518 | 5,006 | 8,046 | 6,375 | 3,201 | 3,672 | 4,068 | 2,341 | 2,011 | 5,444 | 2,147 | 1,508 | 1,668 | 6,367 | 3,533 | 2,859 | 6,689 | 9,917 | 10,431 | 8,020 | 10,566 | 8,600 | 7,602 | 4,374 | 3,013 | 15,073 | 20,495 | 5,044 | 4,499 | 5,376 | 3,831 | 4,635 | 4,237 | 11,846 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other Current Liabilities |
| 15,483 | 10,876 | 9,116 | 0 | 10,318 | 8,259 | 8,814 | 11,266 | 7,929 | 6,122 | 5,568 | 5,600 | 2,953 | 3,200 | 4,237 | 4,852 | 2,731 | 2,060 | 2,741 | 3,509 | 4,912 | 6,339 | 4,635 | 4,847 | 2,978 | 2,553 | 2,851 | 4,331 | 4,266 | 4,484 | 4,792 | 7,039 | 4,458 | 5,290 | 4,765 | 4,575 | 4,170 | 3,645 | 3,201 | 3,935 | 2,667 | 3,036 | 3,462 | 5,177 | 4,946 | 4,969 | 5,926 | 1,369 | 2,067 | 3,128 | 4,819 | 2,924 | 2,008 | 855 | 679 | 1,984 | 1,812 | 410 | 308 | 5 | 74 | 437 | 1,374 | -1,651,637 | 1,142 | 1,123 | 1,169 | 1,200 | 1,349 | 1,156 | 1,382 | 266 | 129 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Long-term Liabilities |
| 23,157 | 25,976 | 27,267 | 28,016 | 20,318 | 18,919 | 19,443 | 18,965 | 17,308 | 10,145 | 10,749 | 11,054 | 8,785 | 14,477 | 13,489 | 13,489 | 13,684 | 5,468 | 6,484 | 12,950 | 14,362 | 6,379 | 7,083 | 7,797 | 7,336 | 7,631 | 8,820 | 11,543 | 7,407 | 7,783 | 8,542 | 9,316 | 9,946 | 10,544 | 9,878 | 8,706 | 9,580 | 9,663 | 10,820 | 10,430 | 10,706 | 13,109 | 4,766 | 5,099 | 7,114 | 8,825 | 8,987 | 9,875 | 16,861 | 17,914 | 19,196 | 20,689 | 16,729 | 17,602 | 18,577 | 19,329 | 20,748 | 20,259 | 21,285 | 22,463 | 18,838 | 20,000 | 22,960 | 25,935 | 10,282 | 10,245 | 10,263 | 10,143 | 9,988 | 9,988 | 9,988 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long term Debt Total |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,075 | 12,663 | 13,497 | 11,234 | 12,232 | 4,254 | 4,664 | 11,024 | 12,935 | 5,257 | 5,831 | 6,469 | 7,027 | 7,505 | 8,465 | 9,702 | 5,595 | 5,867 | 6,616 | 7,390 | 8,134 | 8,832 | 8,066 | 6,802 | 7,327 | 7,868 | 8,404 | 7,937 | 8,426 | 8,979 | 905 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11,221 | 5,884 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other Liabilities |
| 0 | 0 | 0 | 0 | 0 | 0 | 4,033 | 4,455 | 2,879 | 2,265 | 2,475 | 2,033 | 1,710 | 1,814 | 2,212 | 2,256 | 1,452 | 1,214 | 1,820 | 1,926 | 1,427 | 1,121 | 1,251 | 1,328 | 360 | 126 | 355 | 1,841 | 1,813 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13 | 13 | 828 | 800 | 757 | 729 | 2,669 | 2,573 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,032 | 1,032 | 1,032 | 1,032 | 1,032 | 1,032 | 1,032 | 1,032 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Deferred Long Term Liability |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,710 | 1,814 | 2,212 | 2,256 | 1,452 | 1,214 | 1,820 | 1,926 | 1,427 | 1,121 | 1,251 | 1,328 | 309 | 126 | 355 | 1,841 | 1,813 | 1,916 | 1,926 | 1,926 | 1,812 | 1,711 | 1,812 | 1,904 | 2,253 | 1,794 | 2,416 | 2,480 | 2,267 | 3,302 | 3,061 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,067 | 6,945 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Total Stockholder Equity |
| 52,036 | 34,564 | 35,637 | 34,589 | 28,868 | 25,600 | 38,489 | 38,325 | 36,682 | 34,012 | 34,598 | 34,637 | 32,946 | 23,710 | 25,824 | 25,824 | 21,682 | 21,807 | 23,787 | 24,664 | 22,752 | 22,429 | 23,685 | 23,281 | 21,196 | 20,177 | 21,202 | 21,131 | 20,655 | 23,295 | 23,685 | 22,524 | 20,925 | 20,621 | 20,908 | 20,287 | 18,677 | 17,970 | 18,243 | 18,455 | 15,855 | 15,416 | 15,661 | 14,943 | 7,443 | 4,501 | 5,691 | 6,441 | 50,180 | 52,169 | 56,067 | 54,916 | 56,025 | 56,733 | 60,083 | 60,120 | 56,479 | 52,380 | 54,973 | 54,335 | 55,783 | 55,195 | 58,063 | 60,257 | 40,613 | 40,472 | 40,269 | 40,034 | 39,832 | 39,525 | 39,171 | 48,811 | 23 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Common Stock |
| 2 | 2 | 2 | 0 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 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 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Retained Earnings Total Equity | 0 | 0 | 0 | 0 | -31,423 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -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 | -45,630 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,146 | -19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accumulated Other Comprehensive Income |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 60,672 | -36,933 | 0 | -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 | -22,382 | 0 | 0 | 0 | -19,317 | 0 | 0 | 0 | -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 | -548 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Capital Surplus |
| 0 | 0 | 0 | 0 | 60,289 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 60,671 | 60,671 | 60,671 | 60,671 | 60,671 | 60,701 | 60,909 | 60,939 | 60,949 | 61,035 | 61,089 | 61,239 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 56,060 | 56,042 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other Stockholders Equity |
| 60,283 | 60,324 | 60,289 | 0 | 60,289 | 60,437 | 60,508 | 60,508 | 60,508 | 59,460 | 59,460 | 60,671 | 60,671 | -1 | 97,604 | 0 | 96,782 | 95,869 | 95,624 | 95,392 | 94,580 | 94,008 | 93,537 | 92,702 | 91,924 | 90,906 | 89,919 | 90,533 | 89,751 | 89,033 | 88,416 | 87,915 | 87,733 | 87,198 | 86,924 | 86,364 | 85,784 | 85,015 | 84,514 | 83,671 | 61,289 | 61,289 | 61,289 | 80,357 | 56,136 | 56,127 | 56,117 | 79,495 | 78,068 | 76,599 | 75,686 | 74,247 | 72,752 | 71,239 | 69,759 | 68,299 | 66,762 | 65,233 | 63,874 | 62,401 | 60,908 | 59,435 | 57,965 | 56,524 | 38,426 | 38,463 | 38,445 | 38,565 | 38,720 | 38,720 | 38,734 | 0 | 0 |
5.4. Balance Sheets
Currency in USD. All numbers in thousands.