25 XP   0   0   10

First Gen Corp ADR
Buy, Hold or Sell?

Let's analyse First Gen Corp ADR together

PenkeI guess you are interested in First Gen Corp ADR. 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 First Gen Corp ADR. 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.

You can find me behind Let's Analyse Together in the top-right of each section.

Get notifications about First Gen Corp ADR

I send you an email if I find something interesting about First Gen Corp ADR.

Quick analysis of First Gen Corp ADR (30 sec.)










What can you expect buying and holding a share of First Gen Corp ADR? (30 sec.)

How much money do you get?

How much money do you get?
$0.47
When do you have the money?
1 year
How often do you get paid?
90.0%

What is your share worth?

Current worth
$18.36
Expected worth in 1 year
$20.26
How sure are you?
77.5%

+ What do you gain per year?

Total Gains per Share
$2.37
Return On Investment
35.2%

For what price can you sell your share?

Current Price per Share
$6.75
Expected price per share
$6.5 - $
How sure are you?
50%

1. Valuation of First Gen Corp ADR (5 min.)




Live pricePrice per Share (EOD)

$6.75

Intrinsic Value Per Share

$-10.53 - $27.50

Total Value Per Share

$7.83 - $45.86

2. Growth of First Gen Corp ADR (5 min.)




Is First Gen Corp ADR growing?

Current yearPrevious yearGrowGrow %
How rich?$3.3b$2.9b$293.2m9.1%

How much money is First Gen Corp ADR making?

Current yearPrevious yearGrowGrow %
Making money$78m$65.3m$12.7m16.3%
Net Profit Margin12.6%9.9%--

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

3. Financial Health of First Gen Corp ADR (5 min.)




What can you expect buying and holding a share of First Gen Corp ADR? (5 min.)

Welcome investor! First Gen Corp ADR's management wants to use your money to grow the business. In return you get a share of First Gen Corp ADR.

What can you expect buying and holding a share of First Gen Corp ADR?

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

Speculation

The Price per Share of First Gen Corp ADR is $6.75. 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 First Gen Corp ADR.
  • 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 First Gen Corp ADR, 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 $18.36. Based on the TTM, the Book Value Change Per Share is $0.47 per quarter. Based on the YOY, the Book Value Change Per Share is $-0.02 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 $0.12 per quarter.
Based on historical numbers we can estimate the returns while holding a share of First Gen Corp ADR.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps0.365.4%0.426.2%0.365.4%0.375.5%0.314.5%
Usd Book Value Change Per Share0.375.4%0.477.0%-0.02-0.3%0.294.2%0.223.2%
Usd Dividend Per Share0.182.6%0.121.8%0.050.7%0.091.4%0.091.4%
Usd Total Gains Per Share0.548.0%0.598.8%0.030.4%0.385.6%0.314.6%
Usd Price Per Share6.22-6.14-6.93-5.30-5.54-
Price to Earnings Ratio4.27-3.70-4.88-3.91-5.09-
Price-to-Total Gains Ratio11.49-14.44-3.11-27.71-46.15-
Price to Book Ratio0.34-0.34-0.42-0.32-0.41-
Price-to-Total Gains Ratio11.49-14.44-3.11-27.71-46.15-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share6.75
Number of shares148
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.120.09
Usd Book Value Change Per Share0.470.29
Usd Total Gains Per Share0.590.38
Gains per Quarter (148 shares)87.8255.95
Gains per Year (148 shares)351.27223.80
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
17028134154170214
2140562692108339438
32118431043163509662
428111241394217678886
5351140517452718481110
64211686209632510171334
74911967244738011871558
85622249279843413571782
96322530314948815262006
107022811350054216962230

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%56.02.00.096.6%
Book Value Change Per Share4.00.00.0100.0%8.04.00.066.7%16.04.00.080.0%28.012.00.070.0%36.018.04.062.1%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%36.00.04.090.0%43.00.015.074.1%
Total Gains per Share4.00.00.0100.0%9.03.00.075.0%17.03.00.085.0%31.09.00.077.5%40.014.04.069.0%

Fundamentals of First Gen Corp ADR

About First Gen Corp ADR

First Gen Corporation, through its subsidiaries, engages in the power generation business in Philippines. It operates through FGPC, FGP, EDC and Subsidiaries, FG Hydro, FNPC, and Prime Meridian segments. The FGPC segment operates a 1,000 megawatts (MW) combined cycle, natural gas-fired Santa Rita power plant. The FGP segment operates a 500 MW combined cycle, natural gas-fired San Lorenzo power plant. The EDC and Subsidiaries holds service contracts with the Department of Energy to explore, develop, and utilize the resources in the relevant 10 geothermal contract areas. This segment also operates 578.97 MW Unified Leyte geothermal power plants; 172.5 MW Palinpinon geothermal power plants; 130 MW Bacman geothermal power plants; 123 MW Tongonan geothermal power plant; 106.99 MW Mindanao geothermal power plants; 49.4 MW Nasulo geothermal power plant; owns 150 MW Burgos Wind Energy project; owns 6.82 MW Burgos Solar Energy project; and 5.17 MW Solar Rooftop projects. The FG Hydro segment operates Pantabangan-Masiway, a 132.8 MW Hydroelectric plant. The FNPC segment owns and operates San Gabriel plant, a 420 MW natural gas-fired power plant. The Prime Meridian segment owns and operates Avion open-cycle, a 97 MW open-cycle natural gas-fired power plant. The company sells its electricity to Manila Electric Company, National Power Corporation, electric cooperatives, privately-owned distribution utilities, large industrial clients, and National Grid Corporation of the Philippines. It has an installed capacity of 3,474.2 MW. First Gen Corporation was founded in 1993 and is based in Pasig, the Philippines. First Gen Corporation operates as a subsidiary of First Philippine Holdings Corporation.

Fundamental data was last updated by Penke on 2024-04-21 17:08:05.

Financial Health

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

Valuation

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is cheap.
Based on the earnings, the company is cheap.
Based on how much money comes from the company's main activities, the company is underpriced.

1.1. Profitability of First Gen Corp ADR.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit First Gen Corp ADR earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare First Gen Corp ADR to the Utilities - Renewable industry mean.
  • A Net Profit Margin of 11.2% means that $0.11 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of First Gen Corp ADR:

  • The MRQ is 11.2%. The company is making a huge profit. +2
  • The TTM is 12.6%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ11.2%TTM12.6%-1.4%
TTM12.6%YOY9.9%+2.7%
TTM12.6%5Y12.7%-0.1%
5Y12.7%10Y11.4%+1.2%
1.1.2. Return on Assets

Shows how efficient First Gen Corp ADR is using its assets to generate profit.

  • Above 5% is considered healthy but always compare First Gen Corp ADR to the Utilities - Renewable industry mean.
  • 1.1% Return on Assets means that First Gen Corp ADR generated $0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of First Gen Corp ADR:

  • The MRQ is 1.1%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.4%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.1%TTM1.4%-0.3%
TTM1.4%YOY1.2%+0.1%
TTM1.4%5Y1.3%+0.1%
5Y1.3%10Y1.1%+0.2%
1.1.3. Return on Equity

Shows how efficient First Gen Corp ADR is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare First Gen Corp ADR to the Utilities - Renewable industry mean.
  • 2.4% Return on Equity means First Gen Corp ADR generated $0.02 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of First Gen Corp ADR:

  • The MRQ is 2.4%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 3.0%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.4%TTM3.0%-0.6%
TTM3.0%YOY2.7%+0.3%
TTM3.0%5Y3.0%0.0%
5Y3.0%10Y2.9%+0.1%

1.2. Operating Efficiency of First Gen Corp ADR.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient First Gen Corp ADR is operating .

  • Measures how much profit First Gen Corp ADR 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 First Gen Corp ADR to the Utilities - Renewable industry mean.
  • An Operating Margin of 13.8% means the company generated $0.14  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of First Gen Corp ADR:

  • The MRQ is 13.8%. The company is operating less efficient.
  • The TTM is 23.5%. The company is operating efficient. +1
Trends
Current periodCompared to+/- 
MRQ13.8%TTM23.5%-9.8%
TTM23.5%YOY20.3%+3.3%
TTM23.5%5Y24.6%-1.0%
5Y24.6%10Y25.5%-0.9%
1.2.2. Operating Ratio

Measures how efficient First Gen Corp ADR is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Utilities - Renewable industry mean).
  • An Operation Ratio of 0.87 means that the operating costs are $0.87 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of First Gen Corp ADR:

  • The MRQ is 0.875. The company is less efficient in keeping operating costs low.
  • The TTM is 0.778. The company is efficient in keeping operating costs low. +1
Trends
Current periodCompared to+/- 
MRQ0.875TTM0.778+0.097
TTM0.778YOY0.797-0.019
TTM0.7785Y0.759+0.019
5Y0.75910Y0.745+0.015

1.3. Liquidity of First Gen Corp ADR.

1.3. Liquidity
1.3.1. Current Ratio

Measures if First Gen Corp ADR is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Utilities - Renewable industry mean).
  • A Current Ratio of 1.45 means the company has $1.45 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of First Gen Corp ADR:

  • The MRQ is 1.452. The company is just able to pay all its short-term debts.
  • The TTM is 1.666. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.452TTM1.666-0.213
TTM1.666YOY1.649+0.017
TTM1.6665Y1.608+0.058
5Y1.60810Y1.738-0.130
1.3.2. Quick Ratio

Measures if First Gen Corp ADR is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare First Gen Corp ADR to the Utilities - Renewable industry mean.
  • A Quick Ratio of 1.31 means the company can pay off $1.31 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of First Gen Corp ADR:

  • The MRQ is 1.306. The company is able to pay all its short-term debts with the most liquid assets. +1
  • The TTM is 1.477. The company is able to pay all its short-term debts with the most liquid assets. +1
Trends
Current periodCompared to+/- 
MRQ1.306TTM1.477-0.171
TTM1.477YOY1.512-0.035
TTM1.4775Y1.503-0.026
5Y1.50310Y1.638-0.135

1.4. Solvency of First Gen Corp ADR.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of First Gen Corp ADR assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare First Gen Corp ADR to Utilities - Renewable industry mean.
  • A Debt to Asset Ratio of 0.46 means that First Gen Corp ADR assets are financed with 46.1% credit (debt) and the remaining percentage (100% - 46.1%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of First Gen Corp ADR:

  • The MRQ is 0.461. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.441. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.461TTM0.441+0.020
TTM0.441YOY0.458-0.017
TTM0.4415Y0.473-0.032
5Y0.47310Y0.538-0.065
1.4.2. Debt to Equity Ratio

Measures if First Gen Corp ADR is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare First Gen Corp ADR to the Utilities - Renewable industry mean.
  • A Debt to Equity ratio of 105.6% means that company has $1.06 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of First Gen Corp ADR:

  • The MRQ is 1.056. The company is able to pay all its debts with equity. +1
  • The TTM is 0.978. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ1.056TTM0.978+0.078
TTM0.978YOY1.032-0.054
TTM0.9785Y1.106-0.128
5Y1.10610Y1.526-0.420

2. Market Valuation of First Gen Corp ADR

2.1. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings First Gen Corp ADR generates.

  • Above 15 is considered overpriced but always compare First Gen Corp ADR to the Utilities - Renewable industry mean.
  • A PE ratio of 4.27 means the investor is paying $4.27 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of First Gen Corp ADR:

  • The EOD is 4.639. Based on the earnings, the company is cheap. +2
  • The MRQ is 4.275. Based on the earnings, the company is cheap. +2
  • The TTM is 3.705. Based on the earnings, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD4.639MRQ4.275+0.364
MRQ4.275TTM3.705+0.570
TTM3.705YOY4.882-1.177
TTM3.7055Y3.909-0.205
5Y3.90910Y5.087-1.178
2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of First Gen Corp ADR:

  • The EOD is 63.779. Based on how much money comes from the company's main activities, the company is overpriced. -1
  • The MRQ is 58.771. Based on how much money comes from the company's main activities, the company is overpriced. -1
  • The TTM is 25.202. Based on how much money comes from the company's main activities, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD63.779MRQ58.771+5.008
MRQ58.771TTM25.202+33.569
TTM25.202YOY6.665+18.537
TTM25.2025Y-0.676+25.878
5Y-0.67610Y-2.794+2.118
2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of First Gen Corp ADR is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Utilities - Renewable industry mean).
  • A PB ratio of 0.34 means the investor is paying $0.34 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of First Gen Corp ADR:

  • The EOD is 0.368. Based on the equity, the company is cheap. +2
  • The MRQ is 0.339. Based on the equity, the company is cheap. +2
  • The TTM is 0.343. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.368MRQ0.339+0.029
MRQ0.339TTM0.343-0.004
TTM0.343YOY0.425-0.082
TTM0.3435Y0.324+0.019
5Y0.32410Y0.412-0.088
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of First Gen Corp ADR compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--0.3660.475-23%-0.019+105%0.286+28%0.218+68%
Book Value Per Share--18.35717.896+3%16.266+13%16.009+15%13.937+32%
Current Ratio--1.4521.666-13%1.649-12%1.608-10%1.738-16%
Debt To Asset Ratio--0.4610.441+5%0.458+1%0.473-2%0.538-14%
Debt To Equity Ratio--1.0560.978+8%1.032+2%1.106-5%1.526-31%
Dividend Per Share--0.1750.119+48%0.046+281%0.092+91%0.091+92%
Eps--0.3640.417-13%0.362+0%0.375-3%0.307+19%
Free Cash Flow Per Share--0.0260.491-95%0.535-95%0.663-96%0.547-95%
Free Cash Flow To Equity Per Share---0.4310.166-360%0.156-377%0.151-386%0.066-750%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--27.505--------
Intrinsic Value_10Y_min---10.527--------
Intrinsic Value_1Y_max--2.445--------
Intrinsic Value_1Y_min--1.649--------
Intrinsic Value_3Y_max--7.583--------
Intrinsic Value_3Y_min--2.641--------
Intrinsic Value_5Y_max--13.008--------
Intrinsic Value_5Y_min--1.092--------
Market Cap1213845696.000+8%1118536330.2401104599583.360+1%1246664487.040-10%953133905.536+17%998534782.094+12%
Net Profit Margin--0.1120.126-11%0.099+13%0.127-12%0.114-2%
Operating Margin--0.1380.235-41%0.203-32%0.246-44%0.255-46%
Operating Ratio--0.8750.778+12%0.797+10%0.759+15%0.745+17%
Pb Ratio0.368+8%0.3390.343-1%0.425-20%0.324+5%0.412-18%
Pe Ratio4.639+8%4.2753.705+15%4.882-12%3.909+9%5.087-16%
Price Per Share6.750+8%6.2206.143+1%6.933-10%5.297+17%5.544+12%
Price To Free Cash Flow Ratio63.779+8%58.77125.202+133%6.665+782%-0.676+101%-2.794+105%
Price To Total Gains Ratio12.464+8%11.48614.444-20%3.112+269%27.710-59%46.150-75%
Quick Ratio--1.3061.477-12%1.512-14%1.503-13%1.638-20%
Return On Assets--0.0110.014-22%0.012-12%0.013-17%0.0110%
Return On Equity--0.0240.030-19%0.027-10%0.030-19%0.029-15%
Total Gains Per Share--0.5420.593-9%0.027+1896%0.378+43%0.310+75%
Usd Book Value--3301126000.0003218238750.000+3%2925010250.000+13%2879775600.000+15%2509567125.000+32%
Usd Book Value Change Per Share--0.3660.475-23%-0.019+105%0.286+28%0.218+68%
Usd Book Value Per Share--18.35717.896+3%16.266+13%16.009+15%13.937+32%
Usd Dividend Per Share--0.1750.119+48%0.046+281%0.092+91%0.091+92%
Usd Eps--0.3640.417-13%0.362+0%0.375-3%0.307+19%
Usd Free Cash Flow--4758000.00088318500.000-95%96208250.000-95%119309850.000-96%98571150.000-95%
Usd Free Cash Flow Per Share--0.0260.491-95%0.535-95%0.663-96%0.547-95%
Usd Free Cash Flow To Equity Per Share---0.4310.166-360%0.156-377%0.151-386%0.066-750%
Usd Market Cap1213845696.000+8%1118536330.2401104599583.360+1%1246664487.040-10%953133905.536+17%998534782.094+12%
Usd Price Per Share6.750+8%6.2206.143+1%6.933-10%5.297+17%5.544+12%
Usd Profit--65412000.00078051000.000-16%65347500.000+0%70187500.000-7%57985925.000+13%
Usd Revenue--583860000.000618687000.000-6%666676500.000-12%564496100.000+3%506927875.000+15%
Usd Total Gains Per Share--0.5420.593-9%0.027+1896%0.378+43%0.310+75%
 EOD+4 -4MRQTTM+9 -26YOY+17 -185Y+15 -2010Y+20 -15

3.2. Fundamental Score

Let's check the fundamental score of First Gen Corp ADR based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-154.639
Price to Book Ratio (EOD)Between0-10.368
Net Profit Margin (MRQ)Greater than00.112
Operating Margin (MRQ)Greater than00.138
Quick Ratio (MRQ)Greater than11.306
Current Ratio (MRQ)Greater than11.452
Debt to Asset Ratio (MRQ)Less than10.461
Debt to Equity Ratio (MRQ)Less than11.056
Return on Equity (MRQ)Greater than0.150.024
Return on Assets (MRQ)Greater than0.050.011
Total7/10 (70.0%)

3.3. Technical Score

Let's check the technical score of First Gen Corp ADR based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5040.035
Ma 20Greater thanMa 506.913
Ma 50Greater thanMa 1006.665
Ma 100Greater thanMa 2006.518
OpenGreater thanClose6.750
Total3/5 (60.0%)



Reversals in quarterly reports

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

 2022-12-312023-03-312023-06-302023-09-302023-12-31
Total Other Income Expense Net -20,288-6,207-26,4951,690-24,805851-23,95442,20118,247



Latest Balance Sheet

Balance Sheet of 2023-12-31. Currency in USD. All numbers in thousands.

Summary
Total Assets6,126,657
Total Liabilities2,825,531
Total Stockholder Equity2,676,172
 As reported
Total Liabilities 2,825,531
Total Stockholder Equity+ 2,676,172
Total Assets = 6,126,657

Assets

Total Assets6,126,657
Total Current Assets1,872,559
Long-term Assets4,254,098
Total Current Assets
Cash And Cash Equivalents 974,567
Short-term Investments 70,027
Net Receivables 569,260
Inventory 248,780
Other Current Assets 9,925
Total Current Assets  (as reported)1,872,559
Total Current Assets  (calculated)1,872,559
+/-0
Long-term Assets
Property Plant Equipment 3,034,728
Goodwill 871,505
Intangible Assets 16,802
Long-term Assets Other 372,953
Long-term Assets  (as reported)4,254,098
Long-term Assets  (calculated)4,295,988
+/- 41,890

Liabilities & Shareholders' Equity

Total Current Liabilities1,289,276
Long-term Liabilities1,536,255
Total Stockholder Equity2,676,172
Total Current Liabilities
Short-term Debt 506,997
Short Long Term Debt 452,701
Accounts payable 552,066
Other Current Liabilities 230,213
Total Current Liabilities  (as reported)1,289,276
Total Current Liabilities  (calculated)1,741,977
+/- 452,701
Long-term Liabilities
Long term Debt 1,136,347
Capital Lease Obligations 223,541
Long-term Liabilities Other 87,525
Long-term Liabilities  (as reported)1,536,255
Long-term Liabilities  (calculated)1,447,413
+/- 88,842
Total Stockholder Equity
Common Stock75,123
Retained Earnings 2,347,594
Accumulated Other Comprehensive Income -276,781
Other Stockholders Equity 444,569
Total Stockholder Equity (as reported)2,676,172
Total Stockholder Equity (calculated)2,590,505
+/- 85,667
Other
Capital Stock160,790
Cash and Short Term Investments 1,044,594
Common Stock Shares Outstanding 179,829
Liabilities and Stockholders Equity 6,126,657
Net Debt 838,022
Net Invested Capital 4,179,553
Net Working Capital 583,283
Property Plant and Equipment Gross 5,840,139
Short Long Term Debt Total 1,812,589



Balance Sheet

Currency in USD. All numbers in thousands.

 Trend2023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-06-302009-03-31
> Total Assets 
0
0
2,460,123
0
0
2,341,393
2,554,059
2,486,210
2,601,664
2,556,611
2,647,757
2,485,201
2,504,395
2,693,958
4,711,146
4,617,038
4,653,240
4,914,094
4,883,725
4,956,835
5,185,700
5,287,275
5,796,797
5,669,951
5,614,673
5,518,687
5,690,360
5,537,154
5,503,511
5,289,303
5,322,746
5,483,637
5,726,798
5,500,860
5,411,812
5,307,774
5,196,828
5,059,901
5,113,935
5,143,091
5,096,282
5,209,697
5,255,188
5,377,344
5,513,877
5,708,472
5,455,548
5,593,302
5,458,070
5,503,389
5,547,373
5,477,883
5,193,312
5,375,868
5,657,730
5,619,608
5,641,499
6,126,657
6,126,6575,641,4995,619,6085,657,7305,375,8685,193,3125,477,8835,547,3735,503,3895,458,0705,593,3025,455,5485,708,4725,513,8775,377,3445,255,1885,209,6975,096,2825,143,0915,113,9355,059,9015,196,8285,307,7745,411,8125,500,8605,726,7985,483,6375,322,7465,289,3035,503,5115,537,1545,690,3605,518,6875,614,6735,669,9515,796,7975,287,2755,185,7004,956,8354,883,7254,914,0944,653,2404,617,0384,711,1462,693,9582,504,3952,485,2012,647,7572,556,6112,601,6642,486,2102,554,0592,341,393002,460,12300
   > Total Current Assets 
0
0
566,208
0
0
377,889
548,651
479,077
580,106
560,634
600,257
573,272
556,975
624,470
1,086,253
1,126,553
1,166,158
1,376,178
1,323,723
1,165,469
1,291,951
1,219,225
1,603,366
1,422,420
1,429,790
1,298,992
1,376,752
1,285,897
1,293,720
1,112,811
1,193,458
1,334,077
1,607,687
1,313,303
1,382,589
1,386,006
1,363,302
1,153,196
1,229,088
1,212,483
1,231,497
1,300,365
1,380,739
1,491,455
1,571,016
1,666,401
1,445,120
1,591,595
1,576,053
1,538,173
1,589,671
1,683,856
1,574,645
1,593,456
1,789,248
1,769,853
1,819,670
1,872,559
1,872,5591,819,6701,769,8531,789,2481,593,4561,574,6451,683,8561,589,6711,538,1731,576,0531,591,5951,445,1201,666,4011,571,0161,491,4551,380,7391,300,3651,231,4971,212,4831,229,0881,153,1961,363,3021,386,0061,382,5891,313,3031,607,6871,334,0771,193,4581,112,8111,293,7201,285,8971,376,7521,298,9921,429,7901,422,4201,603,3661,219,2251,291,9511,165,4691,323,7231,376,1781,166,1581,126,5531,086,253624,470556,975573,272600,257560,634580,106479,077548,651377,88900566,20800
       Cash And Cash Equivalents 
0
0
343,879
0
0
201,251
311,289
235,557
332,834
266,141
295,993
240,173
284,121
347,850
601,741
635,308
682,400
870,253
851,994
677,761
790,221
673,893
1,045,226
864,059
819,912
730,463
795,032
704,181
755,743
497,980
617,452
810,696
1,046,886
671,251
730,925
737,323
683,099
554,761
619,256
565,228
674,665
623,881
730,483
748,691
842,339
772,230
773,278
874,808
881,837
724,659
744,230
831,502
867,978
816,194
1,095,158
1,054,351
985,545
974,567
974,567985,5451,054,3511,095,158816,194867,978831,502744,230724,659881,837874,808773,278772,230842,339748,691730,483623,881674,665565,228619,256554,761683,099737,323730,925671,2511,046,886810,696617,452497,980755,743704,181795,032730,463819,912864,0591,045,226673,893790,221677,761851,994870,253682,400635,308601,741347,850284,121240,173295,993266,141332,834235,557311,289201,25100343,87900
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8,962
8,741
8,687
7,700
11,157
11,482
11,318
11,708
25,949
25,518
92,604
32,862
35,626
43,864
35,125
28,407
24,967
25,040
45,039
35,567
31,076
34,819
56,005
50,019
49,242
38,456
39,963
57,626
16,310
111,013
213,665
220,026
79,036
103,787
103,983
167,037
169,710
137,995
19,423
35,055
1,684
1,749
73,188
70,027
70,02773,1881,7491,68435,05519,423137,995169,710167,037103,983103,78779,036220,026213,665111,01316,31057,62639,96338,45649,24250,01956,00534,81931,07635,56745,03925,04024,96728,40735,12543,86435,62632,86292,60425,51825,94911,70811,31811,48211,1577,7008,6878,7418,96200000000000000
       Net Receivables 
0
0
165,177
0
0
87,503
147,321
160,579
176,142
192,616
205,033
215,001
202,937
226,909
320,086
331,808
269,516
388,284
355,473
383,145
398,129
434,627
444,174
444,231
411,631
433,248
439,402
427,085
398,660
467,456
457,953
404,313
424,397
512,282
532,341
504,654
518,899
439,922
450,031
478,201
386,080
488,771
501,060
474,462
356,571
494,673
404,718
428,911
406,715
431,544
436,889
468,636
481,571
540,317
467,273
471,085
523,688
569,260
569,260523,688471,085467,273540,317481,571468,636436,889431,544406,715428,911404,718494,673356,571474,462501,060488,771386,080478,201450,031439,922518,899504,654532,341512,282424,397404,313457,953467,456398,660427,085439,402433,248411,631444,231444,174434,627398,129383,145355,473388,284269,516331,808320,086226,909202,937215,001205,033192,616176,142160,579147,32187,50300165,17700
       Other Current Assets 
0
0
33,827
0
0
38,122
39,043
31,827
28,189
31,880
29,000
22,434
18,678
227
224
1,408
863
218
273
1,895
312
322
3,067
844
816
801
792
4,432
753
726
708
709
702
709
678
661
652
606
607
622
460
1,211
1,162
2,821
2,579
1,661
4,100
5,888
6,691
7,990
7,918
9,071
7,466
7,765
8,137
7,346
8,176
9,925
9,9258,1767,3468,1377,7657,4669,0717,9187,9906,6915,8884,1001,6612,5792,8211,1621,2114606226076066526616787097027097087267534,4327928018168443,0673223121,8952732188631,40822422718,67822,43429,00031,88028,18931,82739,04338,1220033,82700
   > Long-term Assets 
0
0
1,893,915
0
0
1,963,504
2,005,408
2,007,133
2,021,558
1,995,977
2,047,500
1,911,929
1,947,420
2,069,488
3,624,893
3,490,485
3,487,082
3,537,916
3,560,002
3,791,366
3,893,749
4,068,050
4,193,431
4,247,531
4,184,883
4,219,695
4,313,608
4,251,257
4,209,791
4,176,492
4,129,288
4,149,560
4,119,111
4,187,557
4,029,223
3,921,768
3,833,526
3,906,705
3,884,847
3,930,608
3,864,785
3,909,332
3,874,449
3,885,889
3,942,861
4,042,071
4,010,428
4,001,707
3,882,017
3,965,216
3,957,702
3,794,027
3,618,667
3,782,412
3,868,482
3,849,755
3,821,829
4,254,098
4,254,0983,821,8293,849,7553,868,4823,782,4123,618,6673,794,0273,957,7023,965,2163,882,0174,001,7074,010,4284,042,0713,942,8613,885,8893,874,4493,909,3323,864,7853,930,6083,884,8473,906,7053,833,5263,921,7684,029,2234,187,5574,119,1114,149,5604,129,2884,176,4924,209,7914,251,2574,313,6084,219,6954,184,8834,247,5314,193,4314,068,0503,893,7493,791,3663,560,0023,537,9163,487,0823,490,4853,624,8932,069,4881,947,4201,911,9292,047,5001,995,9772,021,5582,007,1332,005,4081,963,504001,893,91500
       Property Plant Equipment 
0
0
569,060
0
0
580,663
565,879
550,766
535,758
520,877
505,662
490,588
475,604
505,069
2,022,759
1,998,838
2,008,296
2,112,842
2,139,515
2,323,696
2,436,437
2,586,636
2,703,731
2,781,360
2,741,051
2,773,487
2,830,968
2,802,081
2,793,753
2,808,922
2,764,635
2,756,430
2,759,235
2,821,315
2,708,017
2,635,029
2,579,455
2,629,303
2,609,084
2,625,314
2,577,562
2,626,951
2,588,967
2,575,086
2,600,634
2,678,879
2,687,764
2,687,656
2,621,258
2,719,647
2,754,449
2,650,749
2,533,614
2,637,350
2,639,356
2,667,157
2,591,274
3,034,728
3,034,7282,591,2742,667,1572,639,3562,637,3502,533,6142,650,7492,754,4492,719,6472,621,2582,687,6562,687,7642,678,8792,600,6342,575,0862,588,9672,626,9512,577,5622,625,3142,609,0842,629,3032,579,4552,635,0292,708,0172,821,3152,759,2352,756,4302,764,6352,808,9222,793,7532,802,0812,830,9682,773,4872,741,0512,781,3602,703,7312,586,6362,436,4372,323,6962,139,5152,112,8422,008,2961,998,8382,022,759505,069475,604490,588505,662520,877535,758550,766565,879580,66300569,06000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
9,086
0
1,114,461
1,105,829
1,084,707
1,074,627
1,103,065
1,073,202
1,079,493
1,079,972
1,070,709
1,033,232
1,026,264
1,048,122
1,026,264
996,063
972,057
963,632
957,785
951,361
968,018
927,130
906,865
895,588
919,817
921,201
943,567
932,959
954,702
953,865
969,937
996,318
1,004,898
994,521
989,084
946,919
946,937
933,542
879,293
825,273
867,154
887,530
874,161
853,137
871,505
871,505853,137874,161887,530867,154825,273879,293933,542946,937946,919989,084994,5211,004,898996,318969,937953,865954,702932,959943,567921,201919,817895,588906,865927,130968,018951,361957,785963,632972,057996,0631,026,2641,048,1221,026,2641,033,2321,070,7091,079,9721,079,4931,073,2021,103,0651,074,6271,084,7071,105,8291,114,46109,0860000000000000
       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
10,328
10,331
13,462
9,351
10,942
46,946
44,140
35,326
4,301
36,244
37,453
35,315
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000035,31537,45336,2444,30135,32644,14046,94610,9429,35113,46210,33110,32800000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
7,080
0
153,154
147,941
142,128
136,808
136,140
128,583
128,021
124,217
119,746
108,042
104,656
102,486
96,252
89,486
83,530
79,076
74,832
70,912
68,449
62,332
59,164
55,268
54,384
51,476
66,625
58,589
46,151
42,803
40,715
38,511
35,978
33,557
31,405
27,775
25,642
24,100
21,757
19,523
19,688
19,111
17,855
16,780
16,802
16,80216,78017,85519,11119,68819,52321,75724,10025,64227,77531,40533,55735,97838,51140,71542,80346,15158,58966,62551,47654,38455,26859,16462,33268,44970,91274,83279,07683,53089,48696,252102,486104,656108,042119,746124,217128,021128,583136,140136,808142,128147,941153,15407,0800000000000000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
301,655
311,614
456,139
328,252
318,833
284,798
276,570
267,889
298,900
266,842
257,649
260,360
276,470
257,282
266,303
272,575
290,612
255,709
262,969
250,626
245,560
216,502
215,092
202,493
0
0
254,190
0
0
00254,19000202,493215,092216,502245,560250,626262,969255,709290,612272,575266,303257,282276,470260,360257,649266,842298,900267,889276,570284,798318,833328,252456,139311,614301,65500000000000000000000000000000
> Total Liabilities 
0
0
1,404,613
0
0
1,193,424
1,366,039
1,340,513
1,203,408
1,149,794
1,189,115
1,228,805
1,193,074
1,257,468
2,814,713
2,820,430
2,869,440
3,184,227
3,127,822
3,076,197
3,254,803
3,374,669
3,689,559
3,515,302
3,562,220
3,513,204
3,579,000
3,422,108
3,423,386
3,199,736
3,208,184
3,362,785
3,340,077
3,036,672
2,978,889
2,869,721
2,833,846
2,788,974
2,725,308
2,670,337
2,583,292
2,618,198
2,584,516
2,633,443
2,624,165
2,752,421
2,518,470
2,646,433
2,518,910
2,530,186
2,515,623
2,557,917
2,404,604
2,416,251
2,504,149
2,436,625
2,406,234
2,825,531
2,825,5312,406,2342,436,6252,504,1492,416,2512,404,6042,557,9172,515,6232,530,1862,518,9102,646,4332,518,4702,752,4212,624,1652,633,4432,584,5162,618,1982,583,2922,670,3372,725,3082,788,9742,833,8462,869,7212,978,8893,036,6723,340,0773,362,7853,208,1843,199,7363,423,3863,422,1083,579,0003,513,2043,562,2203,515,3023,689,5593,374,6693,254,8033,076,1973,127,8223,184,2272,869,4402,820,4302,814,7131,257,4681,193,0741,228,8051,189,1151,149,7941,203,4081,340,5131,366,0391,193,424001,404,61300
   > Total Current Liabilities 
0
0
338,033
0
0
383,621
351,420
357,930
250,062
254,336
334,143
393,052
357,633
314,555
508,756
473,393
526,496
558,651
509,239
698,572
682,566
728,699
808,301
695,481
673,280
698,842
762,250
788,384
817,012
694,316
805,572
715,785
738,854
730,404
733,842
648,272
741,442
672,634
728,288
761,686
743,002
842,265
1,013,730
1,020,929
880,149
1,082,881
833,008
1,055,553
999,912
1,054,439
977,355
1,031,585
921,494
977,839
1,030,378
1,032,301
1,033,977
1,289,276
1,289,2761,033,9771,032,3011,030,378977,839921,4941,031,585977,3551,054,439999,9121,055,553833,0081,082,881880,1491,020,9291,013,730842,265743,002761,686728,288672,634741,442648,272733,842730,404738,854715,785805,572694,316817,012788,384762,250698,842673,280695,481808,301728,699682,566698,572509,239558,651526,496473,393508,756314,555357,633393,052334,143254,336250,062357,930351,420383,62100338,03300
       Short-term Debt 
0
0
56,578
0
0
272,961
174,091
175,975
58,866
58,460
142,032
127,682
184,253
114,916
128,563
131,713
131,547
178,302
141,464
339,350
311,653
332,269
355,286
214,700
217,045
285,661
303,636
377,404
373,957
289,274
377,642
323,506
312,208
301,179
298,605
226,463
319,760
231,157
280,624
276,955
323,226
316,599
507,635
461,397
473,158
468,515
358,552
469,649
478,898
436,036
400,373
349,746
364,131
366,517
361,747
405,914
428,391
506,997
506,997428,391405,914361,747366,517364,131349,746400,373436,036478,898469,649358,552468,515473,158461,397507,635316,599323,226276,955280,624231,157319,760226,463298,605301,179312,208323,506377,642289,274373,957377,404303,636285,661217,045214,700355,286332,269311,653339,350141,464178,302131,547131,713128,563114,916184,253127,682142,03258,46058,866175,975174,091272,9610056,57800
       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
2,694,712
2,678,088
3,726,839
312,208
301,179
298,605
226,058
319,492
231,157
280,624
274,550
319,481
312,593
503,670
457,357
469,106
464,265
354,539
466,017
475,539
432,590
397,081
345,930
360,134
362,145
359,346
400,734
423,818
452,701
452,701423,818400,734359,346362,145360,134345,930397,081432,590475,539466,017354,539464,265469,106457,357503,670312,593319,481274,550280,624231,157319,492226,058298,605301,179312,2083,726,8392,678,0882,694,71200000000000000000000000000000
       Accounts payable 
0
0
260,762
0
0
98,698
158,685
170,493
177,769
170,655
174,577
167,439
167,771
124,680
281,280
225,757
255,112
256,629
204,652
235,461
247,785
260,045
264,172
345,574
290,606
286,231
277,378
260,511
258,592
276,655
262,508
268,876
274,103
284,320
297,249
276,269
247,461
290,527
282,180
323,068
263,136
316,222
328,288
319,494
237,400
369,261
302,776
404,843
355,745
446,364
395,684
496,064
369,688
393,412
431,832
398,622
390,812
552,066
552,066390,812398,622431,832393,412369,688496,064395,684446,364355,745404,843302,776369,261237,400319,494328,288316,222263,136323,068282,180290,527247,461276,269297,249284,320274,103268,876262,508276,655258,592260,511277,378286,231290,606345,574264,172260,045247,785235,461204,652256,629255,112225,757281,280124,680167,771167,439174,577170,655177,769170,493158,68598,69800260,76200
       Other Current Liabilities 
0
0
20,693
0
0
11,962
18,644
11,462
13,427
25,221
17,534
97,931
5,609
74,959
98,913
115,923
139,837
123,720
163,123
123,761
123,128
136,385
188,843
135,207
165,629
126,950
181,236
150,469
184,463
128,387
165,422
123,403
152,543
144,905
137,988
145,540
174,221
150,950
165,484
161,663
156,640
209,444
177,807
240,038
169,591
245,105
171,680
181,061
165,269
172,039
181,298
185,775
187,675
217,910
236,799
227,765
214,774
230,213
230,213214,774227,765236,799217,910187,675185,775181,298172,039165,269181,061171,680245,105169,591240,038177,807209,444156,640161,663165,484150,950174,221145,540137,988144,905152,543123,403165,422128,387184,463150,469181,236126,950165,629135,207188,843136,385123,128123,761163,123123,720139,837115,92398,91374,9595,60997,93117,53425,22113,42711,46218,64411,9620020,69300
   > Long-term Liabilities 
0
0
1,066,580
0
0
809,803
1,014,619
982,583
953,346
895,458
854,972
835,753
835,441
942,913
2,305,957
2,347,037
2,342,944
2,625,576
2,618,583
2,377,625
2,572,237
2,645,970
2,881,258
2,819,821
2,888,940
2,814,362
2,816,750
2,633,724
2,606,374
2,505,420
2,402,612
2,647,000
2,601,223
2,306,268
2,245,047
2,221,449
2,092,404
2,116,340
1,997,020
1,908,651
1,840,290
1,775,933
1,570,786
1,612,514
1,744,016
1,669,540
1,685,462
1,590,880
1,518,998
1,475,747
1,538,268
1,526,332
1,483,110
1,438,412
1,473,771
1,404,324
1,372,257
1,536,255
1,536,2551,372,2571,404,3241,473,7711,438,4121,483,1101,526,3321,538,2681,475,7471,518,9981,590,8801,685,4621,669,5401,744,0161,612,5141,570,7861,775,9331,840,2901,908,6511,997,0202,116,3402,092,4042,221,4492,245,0472,306,2682,601,2232,647,0002,402,6122,505,4202,606,3742,633,7242,816,7502,814,3622,888,9402,819,8212,881,2582,645,9702,572,2372,377,6252,618,5832,625,5762,342,9442,347,0372,305,957942,913835,441835,753854,972895,458953,346982,5831,014,619809,803001,066,58000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
100,215
102,419
142,949
109,094
94,760
95,049
94,606
96,792
124,753
130,531
138,829
138,320
144,951
154,996
165,588
167,990
178,483
176,940
181,697
173,605
170,595
180,239
181,771
190,442
0
0
207,760
0
0
00207,76000190,442181,771180,239170,595173,605181,697176,940178,483167,990165,588154,996144,951138,320138,829130,531124,75396,79294,60695,04994,760109,094142,949102,419100,21500000000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
39,859
35,200
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,042
2,042
2,042
0
0
0
0
0
0
0
00000002,0422,0422,04200000000000000035,20039,8590000000000000000000000000000000
> Total Stockholder Equity
0
0
900,231
0
0
989,296
1,015,134
980,347
1,224,191
1,226,187
1,262,354
1,256,396
1,311,321
1,436,490
1,402,413
1,405,477
1,397,220
1,350,015
1,413,167
1,484,534
1,506,117
1,498,081
1,695,635
1,724,646
1,657,118
1,598,304
1,689,970
1,690,784
1,676,537
1,662,949
1,690,416
1,687,190
1,851,978
1,882,270
1,859,352
1,857,479
1,764,361
1,855,146
1,939,537
2,010,357
2,043,977
2,124,979
2,183,360
2,246,895
2,352,434
2,423,481
2,380,307
2,405,259
2,400,377
2,438,010
2,481,328
2,413,652
2,285,840
2,413,980
2,544,753
2,569,449
2,608,601
2,676,172
2,676,1722,608,6012,569,4492,544,7532,413,9802,285,8402,413,6522,481,3282,438,0102,400,3772,405,2592,380,3072,423,4812,352,4342,246,8952,183,3602,124,9792,043,9772,010,3571,939,5371,855,1461,764,3611,857,4791,859,3521,882,2701,851,9781,687,1901,690,4161,662,9491,676,5371,690,7841,689,9701,598,3041,657,1181,724,6461,695,6351,498,0811,506,1171,484,5341,413,1671,350,0151,397,2201,405,4771,402,4131,436,4901,311,3211,256,3961,262,3541,226,1871,224,191980,3471,015,134989,29600900,23100
   Common Stock
0
0
74,698
0
0
74,697
74,698
74,701
74,701
74,701
74,702
74,705
74,715
74,715
74,719
74,727
74,728
74,728
74,728
74,728
74,728
74,728
75,123
75,123
75,123
75,123
75,123
75,123
75,123
75,123
75,123
75,123
75,123
75,123
75,123
75,123
75,123
75,123
75,123
75,123
75,123
75,123
75,123
75,123
75,123
75,123
75,123
75,123
75,123
75,123
75,123
75,123
75,123
75,123
75,123
75,123
75,123
75,123
75,12375,12375,12375,12375,12375,12375,12375,12375,12375,12375,12375,12375,12375,12375,12375,12375,12375,12375,12375,12375,12375,12375,12375,12375,12375,12375,12375,12375,12375,12375,12375,12375,12375,12375,12375,12374,72874,72874,72874,72874,72874,72874,72774,71974,71574,71574,70574,70274,70174,70174,70174,69874,6970074,69800
   Retained Earnings Total Equity0000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income -276,781-317,582-276,366-249,830-291,369-370,631-274,068000000000000000000000000000000000000000000000000000
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
444,943
0
0
499,891
511,432
505,999
701,549
689,873
666,177
609,602
610,270
718,018
636,804
645,909
636,033
604,968
625,246
656,770
618,122
616,483
763,182
766,933
702,812
612,333
643,030
607,252
562,998
531,500
517,704
511,788
658,590
669,276
606,685
572,963
437,274
468,950
472,551
504,919
483,986
493,751
486,968
510,633
553,166
567,050
439,857
428,704
356,884
385,746
366,315
543,429
444,678
444,621
444,621
444,621
444,621
444,569
444,569444,621444,621444,621444,621444,678543,429366,315385,746356,884428,704439,857567,050553,166510,633486,968493,751483,986504,919472,551468,950437,274572,963606,685669,276658,590511,788517,704531,500562,998607,252643,030612,333702,812766,933763,182616,483618,122656,770625,246604,968636,033645,909636,804718,018610,270609,602666,177689,873701,549505,999511,432499,89100444,94300



Balance Sheet

Currency in USD. All numbers in thousands.




Cash Flow

Currency in USD. All numbers in thousands.




Income Statement

Currency in USD. All numbers in thousands.


Latest Income Statement (annual, 2023-12-31)

Gross Profit (+$)
totalRevenue2,474,748
Cost of Revenue-1,690,800
Gross Profit783,948783,948
 
Operating Income (+$)
Gross Profit783,948
Operating Expense-232,673
Operating Income577,786551,275
 
Operating Expense (+$)
Research Development0
Selling General Administrative134,261
Selling And Marketing Expenses0
Operating Expense232,673134,261
 
Net Interest Income (+$)
Interest Income33,814
Interest Expense-87,360
Other Finance Cost-5,914
Net Interest Income-59,460
 
Pretax Income (+$)
Operating Income577,786
Net Interest Income-59,460
Other Non-Operating Income Expenses0
Income Before Tax (EBT)530,344625,228
EBIT - interestExpense = 490,426
393,215
399,564
Interest Expense87,360
Earnings Before Interest and Taxes (EBIT)577,786617,704
Earnings Before Interest and Taxes (EBITDA)807,255
 
After tax Income (+$)
Income Before Tax530,344
Tax Provision-81,011
Net Income From Continuing Ops449,333449,333
Net Income312,204
Net Income Applicable To Common Shares0
 
Non-recurring Events
Discontinued Operations0
Extraordinary Items0
Effect of Accounting Charges0
Other Items0
Non Recurring0
Other Operating Expenses1,923,473
Total Other Income/Expenses Net-47,44259,460
 

Technical Analysis of First Gen Corp ADR
The psychology behind the price

Technical indicators reflecting market sentiment and the collective psychology of you and other traders. Your emotions and other traders' emotions, such as fear and greed, play a significant role in driving price movements.

General trend

First of all, I'm going to put something in the back of your mind. One of the most stable factors that gives you more confidence as a trader: the general trend of First Gen Corp ADR. The general trend of First Gen Corp ADR is BULLISH with 85.7% confidence. It is very important for your mental being to use each indicator with this in mind. But beware, also the general trend flips once in a while! You can use moving averages to determine First Gen Corp ADR's overall trend. For convenience I use the most commonly used moving averages: 20, 50, 100 & 200. Of course you can use other moving averages or other indicators to determine the trend.

Indicator phases

Some of the indicators I use have 3 zones: overbought, oversold and neutral. Transitions between these zones (market phases) provide valuable trading signals and insights. Expecially with the general trend mind, I use the highlighted phases:

Indicator zone transitionsBullish trend (85.7%) Bearish trend (-85.7%)
Overbought to neutralBullish pullback=Bearish reversal
Upper to lower neutralBullish correction=Bearish continuation
Nuetral to oversoldOversold=Oversold
Oversold to neutralBullish reversal=Bearish correction
Lower to upper neutralBullish continuation=Bearish pullback
Nuetral to overboughtOverbought=Overbought

1. Price Targets

1.1 Support & Resistance

Support and resistance are levels on a price chart that act as barriers or zones where the price of an asset tends to stop, reverse, or experience a significant amount of buying or selling pressure.

Support is a price level at which demand for an asset is strong enough to prevent the price from falling further.
Resistance is a price level at which selling pressure becomes significant enough to prevent the price of an asset from rising further.


Score

Let's take a look at the Support & Resistance of First Gen Corp ADR.

The long score for the Support & Resistance is 0/1.
The longshort score for the Support & Resistance is 0/(-1 +1).

  • Between support/resistance: The price is trading between support and resistance lines.

The bullish price targets are: < < .

The bearish price targets are: 6.5 > 6.5 > 6.5.

Tweet this
First Gen Corp ADR Daily Support & Resistance Chart

2. Trend Indicators

2.1 Moving Averages

Shows the moving average of the selected period.

  • Moving averages are lagging trend indicators.
  • There are many types of moving averages.
  • Moving averages are also used within other indicators.

Score

Let's take a look at the Moving Averages of First Gen Corp ADR. The current mas is .

The long score for the Moving Averages is 13/14.
The longshort score for the Moving Averages is 12/(-14 +14).

  • MA 20 trending up: The MA 20 is trending up. +1
  • Close < MA 20: The price is below the MA 20. -1
  • MA 20 > MA 50: The MA 20 is higher than the MA 50. +1
  • MA 20 > MA 100: The MA 20 is higher than the MA 100. +1
  • MA 20 > MA 200: The MA 20 is higher than the MA 200. +1
  • MA 50 trending up: The MA 50 is trending up. +1
  • Close > MA 50: The price is above the MA 50. +1
  • MA 50 > MA 100: The MA 50 is higher than the MA 100. +1
  • MA 50 > MA 200: The MA 50 is higher than the MA 200. +1
  • MA 100 trending up: The MA 100 is trending up. +1
  • Close > MA 100: The price is above the MA 100. +1
  • MA 100 > MA 200: The MA 100 is higher than the MA 200. +1
  • MA 200 trending up: The MA 200 is trending up. +1
  • Close > MA 200: The price is above the MA 200. +1

Directionalities and relatives.

Moving AverageAmount of candlesTrendPrice +/-vs. MA 50vs. MA 100vs. MA 200
MA 2020
MA 5050-
MA 100100--
MA 200200---

Explanation: https://www.youtube.com/watch?v=xwW8h0lrQ-I

First Gen Corp ADR Daily Moving Averages Chart
2.2 Moving Average Convergence/Divergence (MACD)

Shows the momentum of the selected period based on two moving averages.

  • MACD is a lagging momentum indicator.
  • Uses two moving averages.
  • Can show buy or sell signals based on momentum.
  • Can show overbought. and oversold. levels.

Score

Let's take a look at the Moving Average Convergence/Divergence (MACD) of First Gen Corp ADR. The current macd is 0.13956135.

The long score for the Moving Average Convergence/Divergence (MACD) is 1/4.
The longshort score for the Moving Average Convergence/Divergence (MACD) is -2/(-4 +4).

  • MACD line < signal line: The MACD line is below the signal line, which indicates a bearish signal in the market. This means that the negative momentum is currently stronger than the average momentum, suggesting that sellers are more active than buyers, and there's a higher probability of the First Gen Corp ADR price going down in the near term. -2
  • MACD > 0: The MACD is above the zero line (centerline), it indicates a bullish signal for First Gen Corp ADR. This means that the short-term moving average is higher than the long-term moving average, signaling positive momentum and suggesting a higher likelihood of the First Gen Corp ADR price continuing to rise in the near future. It indicates that buyers are gaining control, and there is optimism in the market, leading to potential price increases. +1
  • Trending down: The MACD line is trending down. This indicates that the short-term moving average is falling faster than the long-term moving average, suggesting negative momentum in the market. This signals that sellers are becoming more active and insecure, leading to potential price decreases as traders anticipate further losses and are willing to sell at lower prices. -1
First Gen Corp ADR Daily Moving Average Convergence/Divergence (MACD) ChartFirst Gen Corp ADR Daily Moving Average Convergence/Divergence (MACD) Chart
2.3 Directional Movement Index (DMI)

The DMI is a collection of 3 indicators: +DI (Plus Direction Indicator), -DI (Minus Direction Indicator) and ADX (Average Directional Index). The ADX helps you determine the strength of a trend.


Score

Let's take a look at the Directional Movement Index (DMI) of First Gen Corp ADR. The current adx is 94.01.

The long score for the Directional Movement Index (DMI) is 0/7.
The longshort score for the Directional Movement Index (DMI) is -3/(-7 +7).

  • PLUS_ID < MINUS_DI: The +DI line is below the -DI line. This indicates a bearish signal in the market, as the negative directional movement is currently stronger than the positive directional movement, showing that sellers have the upper hand. Market psychology suggests that traders are pessimistic, expecting further price decreases, and are more willing to sell First Gen Corp ADR shares, leading to potential downward momentum in its price. -1
  • PLUS_ID < MINUS_DI && ADX > 25 && ADX trending down: The ADX is above 25 and indicates a strong bearish trend. The ADX is declining, the bearish trend is weakening. Could be a potential reversal to the upside. -2
First Gen Corp ADR Daily Directional Movement Index (DMI) Chart
2.4 Parabolic SAR

Shows the current trend and potential entry and exit signals.

  • Parabolic SAR (stop and reverse) is a lagging trend indicator.
  • Shows the current trend.
  • Shows potential entry signals.
  • Shows  potential exit signals.
  • Can be used to place trailing stoplosses..

Score

Let's take a look at the Parabolic SAR of First Gen Corp ADR. The current sar is 7.18.

The long score for the Parabolic SAR is 0/1.
The longshort score for the Parabolic SAR is -1/(-1 +1).

  • Close < SAR: The price is below the SAR. It's generally considered a bearish signal. -1
First Gen Corp ADR Daily Parabolic SAR Chart

3. Momentum Indicators

3.1 Relative Strength Index (RSI)

Measures the speed and change of price movements.

  • Leading momentum indicator, meaning the signals are instant.
  • Ranges between 0 and 100.
  • Above 70 is considered overbought.
  • Below 30 is considered oversold.
  • Above or below 50 can also be used to determine price trend or support and resistance.
  • RSI divergence looks at a deviation between RSI and price movement. Penketrading automatically calculates RSI divergences.
  • Can be used in many different ways

Score

Let's take a look at the Relative Strength Index (RSI) of First Gen Corp ADR. The current rsi is 40.04. The current phase is Correction in bull market.

The long score for the Relative Strength Index (RSI) is 0/13.
The longshort score for the Relative Strength Index (RSI) is -4/(-13 +13).

  • Correction in bull market: Moderate price decline, potential pause in the uptrend. Reassess the market, wait for signs of stabilization.
  • Trending down: The RSI is trending down. -1
First Gen Corp ADR Daily Relative Strength Index (RSI) ChartFirst Gen Corp ADR Daily Relative Strength Index (RSI) Chart
3.2 Stochastic Oscillator

Compares a certain price to multiple prices ranging over time.

  • Leading momentum indicator, meaning the signals are instant.
  • Used to determine overbought and oversold areas much like the RSI.
  • Ranges between 0 and 100.
  • Above 80 is considered overbought.
  • Below 20 is considered oversold.
  • Consists of two lines named K and D.
  • K compares the highest high and lowest low on the selected price range.
  • The D line is a moving average of the K line.
  • Can be used to spot divergences

Score

Let's take a look at the Stochastic Oscillator of First Gen Corp ADR. The current phase is Oversold in bull market.

The long score for the Stochastic Oscillator is 0/6.
The longshort score for the Stochastic Oscillator is -6/(-6 +6).

  • STOCH < 50: The STOCH %K is below 50. There are more sellers than buyers. -1
  • STOCH < 20: The STOCH %K is below 20 and oversold. -2
  • STOCH %K line < STOCH %D line: The STOCH %K line is below the STOCH %D line, which indicates a bearish signal in the market. This means that the negative momentum is currently stronger than the average momentum, suggesting that sellers are more active than buyers, and there's a higher probability of the First Gen Corp ADR price going down in the near term. -2
  • Trending down: The STOCH %K is trending down. -1
First Gen Corp ADR Daily Stochastic Oscillator ChartFirst Gen Corp ADR Daily Stochastic Oscillator Chart
3.3 Commodity Channel Index (CCI)

Measures the difference between the current price and the historical average price.

  • Lagging or leading Momentum indicator
  • When the CCI is above zero, the price is above the historical average
  • When the CCI is below zero, the price is below the historical average
  • Used for spotting trends
    • If the CCI moves from negative or near zero to positive 100 that might indicate an uptrend
    • If the CCI moves from positive or near zero to negative -100 that might indicate a downtrend

Score

Let's take a look at the Commodity Channel Index (CCI) of First Gen Corp ADR. The current cci is -40.49844237.

First Gen Corp ADR Daily Commodity Channel Index (CCI) ChartFirst Gen Corp ADR Daily Commodity Channel Index (CCI) Chart
3.4 Chande Momentum Oscillator (CMO)

Measures the difference between the sum of recent gains and the sum of recent losses. Then divides the result by the sum of all price movements in that period.

  • Lagging momentum indicator
  • Ranges between +100 and -100
  • Considered overbought above +50
  • Considered oversold below -50
  • It's possible to add a moving average that acts as a signal line

Score

Let's take a look at the Chande Momentum Oscillator (CMO) of First Gen Corp ADR. The current cmo is -42.67385632.

The long score for the Chande Momentum Oscillator (CMO) is 0/1.
The longshort score for the Chande Momentum Oscillator (CMO) is -1/(-1 +1).

  • CMO < 0: The CMO is below 0, the momentum of the price is negative, indicating a potential downtrend in the price. -1
First Gen Corp ADR Daily Chande Momentum Oscillator (CMO) ChartFirst Gen Corp ADR Daily Chande Momentum Oscillator (CMO) Chart
3.5 Williams %R

 Shows the current price relative to the highest high over the last 14 days.
 

  • Lagging momentum indicator
  • Ranging between 0 and -100
  • Above -20 is considered overbought
  • Below -80 is considered oversold
  • Is prone to give false signals

Score

Let's take a look at the Williams %R of First Gen Corp ADR. The current willr is -100.

The long score for the Williams %R is 0/1.
The longshort score for the Williams %R is -1/(-1 +1).

  • WILLR < -80: The Williams %R is below -80. This indicates that the price is in oversold territory, suggesting a potential price correction or trend reversal to the upside. -1
First Gen Corp ADR Daily Williams %R ChartFirst Gen Corp ADR Daily Williams %R Chart

4. Volatility Indicators

4.1 Bollinger Bands

Shows if the price is to high or to low relative to an average.

  • Lagging volatility indicator
  • Uses 3 bands: one upper, one lower and one in the middle
  • Works best when the middle band reflects an intermediate trend (MA20).
  • When the price is moving closer to the upper band, the market might be overbought
  • When the price is moving closer to the lower band, the market might be oversold 

Score

Let's take a look at the Bollinger Bands of First Gen Corp ADR.

First Gen Corp ADR Daily Bollinger Bands Chart
4.2 Average True Range (ATR)
Measures market volatility
  • Leading volatility indicator
  • Can be used to determine stop-loss positions
  • Calculated by:
    • Current high minus the current low
    • Current high minus the previous close
    • Current low minus the previous close
  • The larger the range of the candles, the greater the ATR value

Score

Let's take a look at the Average True Range (ATR) of First Gen Corp ADR. The current atr is 0.05122052.

First Gen Corp ADR Daily Average True Range (ATR) ChartFirst Gen Corp ADR Daily Average True Range (ATR) Chart

5. Volume Indicators

5.1 On-Balance Volume (OBV)

 Measures market volatility

  • Leading momentum indicator
  • Calculation:
    • If the closing price is above the previous closing price: OBV = previous OBV + current volume
    • If the closing price is below the previous closing price: OBV = previous OBV - current volume
    • If the closing price is the same as the previous closing price than the OBV is the same.
  • Can be used to confirm price trends
  • Can be used with divergences

Score

Let's take a look at the On-Balance Volume (OBV) of First Gen Corp ADR. The current obv is 4,507.

First Gen Corp ADR Daily On-Balance Volume (OBV) ChartFirst Gen Corp ADR Daily On-Balance Volume (OBV) Chart
5.2 Money Flow Index (MFI)

Measures the flow of money in and out of a security

  • Lagging momentum indicator
  • Looks like RSI but uses volume as an extra metric (RSI only considers price)
  • Above 80 is considered overbought
  • Below 20 is considered oversold
  • Can be used with divergences

Score

Let's take a look at the Money Flow Index (MFI) of First Gen Corp ADR. The current mfi is 89.25.

The long score for the Money Flow Index (MFI) is 2/2.
The longshort score for the Money Flow Index (MFI) is 2/(-2 +2).

  • MFI > 50: +1
  • MFI > 80: +1
First Gen Corp ADR Daily Money Flow Index (MFI) ChartFirst Gen Corp ADR Daily Money Flow Index (MFI) Chart

6. Summary

6.1. Notifications

TypeNotificationDate
PenkeCurrently no notifications for First Gen Corp ADR.

6.2. Trading Signals

Below you will find trading signals as the indicator is commonly used. This doesn't mean you should use it that way. Learn from these, but don't use them blindly. I recommend using at least 4 indicators, 1 from each category: trend, momentum, volatility and volume.

DateIndicatorSignal
2024-01-04MACD LONG ENTRY SHORT CLOSEThe MACD line crosses above the signal line.
SAR LONG ENTRY SHORT CLOSEThe price broke the SAR to the upside.
CCI LONG ENTRY SHORT CLOSE100 crossover to upside
ATR LONG ENTRY SHORT CLOSEPrice closed above (close + ATR).
MFI LONG ENTRY SHORT CLOSE80 crossover to upside
2024-01-08STOCH LONG EXITThe %K line crosses below the %D line.
2024-01-25MACD SHORT ENTRY LONG CLOSEThe MACD line crosses below the signal line.
MFI SHORT ENTRY LONG CLOSE20 crossover to downside
2024-04-05MACD LONG ENTRY SHORT CLOSEThe MACD line crosses above the signal line.
CCI LONG ENTRY SHORT CLOSE100 crossover to upside
ATR LONG ENTRY SHORT CLOSEPrice closed above (close + ATR).
MFI LONG ENTRY SHORT CLOSE80 crossover to upside
2024-04-09STOCH LONG EXITThe %K line crosses below the %D line.
2024-04-10ATR LONG ENTRY SHORT CLOSEPrice closed above (close + ATR).
2024-04-24MACD SHORT ENTRY LONG CLOSEThe MACD line crosses below the signal line.
DMI SHORT ENTRY LONG CLOSEThe +DI crossed the -DI to the downside. The trend is reversing to a down trend.
SAR SHORT ENTRY LONG CLOSEThe price broke the SAR to the downside
RSI SHORT ENTRY LONG CLOSE70 crossover to downside
CMO SHORT ENTRY LONG CLOSEZero line crossover to downside
WILLR SHORT ENTRY LONG CLOSE-80 crossover to downside
ATR SHORT ENTRY LONG CLOSEPrice closed below (close - ATR).

6.3. Candlestick Patterns

First Gen Corp ADR Daily Candlestick Chart
DateCandlestick Pattern

6.4. Technical Score

Let's check the technical score of First Gen Corp ADR based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5040.035
Ma 20Greater thanMa 506.913
Ma 50Greater thanMa 1006.665
Ma 100Greater thanMa 2006.518
OpenGreater thanClose6.750
Total3/5 (60.0%)
Penke

Good job! You gained 25 XP and 0   0   10 . What's next:

  • Share my analysis of First Gen Corp ADR with someone you think should read this too:
  • Are you bullish or bearish on First Gen Corp ADR? Let me know what you think in the comments.
  • Do you want an email if I find something interesting about First Gen Corp ADR? Add an email alert using the form below.
  • Join the community if you want to keep your earnings and track your progress: Join the community
  • Is this analysis useful to you? Support me via But Me a Coffee. I'll analyze the stock market faster for you!

Get notifications about First Gen Corp ADR

I send you an email if I find something interesting about First Gen Corp ADR.


Comments

How you think about this?

Leave a comment

Stay informed about First Gen Corp ADR.

Receive notifications about First Gen Corp ADR in your mailbox!