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

Alphabet Inc Class A
Buy, Hold or Sell?

Let's analyze Alphabet Inc Class A together

I guess you are interested in Alphabet Inc Class A. 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 Alphabet Inc Class A. 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 Alphabet Inc Class A

I send you an email if I find something interesting about Alphabet Inc Class A.

1. Quick Overview

1.1. Quick analysis of Alphabet Inc Class A (30 sec.)










1.2. What can you expect buying and holding a share of Alphabet Inc Class A? (30 sec.)

How much money do you get?

How much money do you get?
$0.20
When do you have the money?
1 year
How often do you get paid?
7.5%

What is your share worth?

Current worth
$24.07
Expected worth in 1 year
$26.95
How sure are you?
97.5%

+ What do you gain per year?

Total Gains per Share
$3.08
Return On Investment
2.0%

For what price can you sell your share?

Current Price per Share
$157.46
Expected price per share
$131.79 - $191.75
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Alphabet Inc Class A (5 min.)




Live pricePrice per Share (EOD)
$157.46
Intrinsic Value Per Share
$16.21 - $58.24
Total Value Per Share
$40.28 - $82.31

2.2. Growth of Alphabet Inc Class A (5 min.)




Is Alphabet Inc Class A growing?

Current yearPrevious yearGrowGrow %
How rich?$300.7b$259.4b$28b9.8%

How much money is Alphabet Inc Class A making?

Current yearPrevious yearGrowGrow %
Making money$21.9b$15.2b$6.6b30.5%
Net Profit Margin26.7%21.1%--

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

2.3. Financial Health of Alphabet Inc Class A (5 min.)




2.4. Comparing to competitors in the Internet Content & Information industry (5 min.)




  Industry Rankings (Internet Content & Information)  


Richest
#1 / 137

Most Revenue
#1 / 137

Most Profit
#1 / 137
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Alphabet Inc Class A?

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

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

Speculation

The Price per Share of Alphabet Inc Class A is $157.46. 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 Alphabet Inc Class A.
  • 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 Alphabet Inc Class A, 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 $24.07. Based on the TTM, the Book Value Change Per Share is $0.72 per quarter. Based on the YOY, the Book Value Change Per Share is $0.47 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 $0.05 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Alphabet Inc Class A.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps1.891.2%1.741.1%1.190.8%1.200.8%0.790.5%
Usd Book Value Change Per Share0.690.4%0.720.5%0.470.3%0.520.3%0.430.3%
Usd Dividend Per Share0.200.1%0.050.0%0.000.0%0.010.0%0.010.0%
Usd Total Gains Per Share0.890.6%0.770.5%0.470.3%0.530.3%0.440.3%
Usd Price Per Share182.15-150.91-101.83-1,220.26-1,039.52-
Price to Earnings Ratio24.09-21.61-21.53-307.27-456.32-
Price-to-Total Gains Ratio204.62-228.09-465.31-2,922.92-2,573.52-
Price to Book Ratio7.57-6.58-5.04-71.26-77.53-
Price-to-Total Gains Ratio204.62-228.09-465.31-2,922.92-2,573.52-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share157.46
Number of shares6
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.050.01
Usd Book Value Change Per Share0.720.52
Usd Total Gains Per Share0.770.53
Gains per Quarter (6 shares)4.623.18
Gains per Year (6 shares)18.4812.73
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
111780123
22352612516
34524413729
45696215042
56878026255
671049827468
7812111628781
8913813439994
9111561523112107
10121731703124120

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%90.00.00.0100.0%
Book Value Change Per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%39.01.00.097.5%82.04.04.091.1%
Dividend per Share1.00.03.025.0%1.00.011.08.3%2.00.018.010.0%3.00.037.07.5%3.00.087.03.3%
Total Gains per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%39.01.00.097.5%82.04.04.091.1%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Alphabet Inc Class A 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--0.6930.721-4%0.473+46%0.517+34%0.427+62%
Book Value Per Share--24.07022.863+5%20.170+19%18.582+30%14.359+68%
Current Ratio--2.0792.092-1%2.355-12%2.817-26%3.958-47%
Debt To Asset Ratio--0.2750.291-5%0.297-7%0.287-4%0.244+13%
Debt To Equity Ratio--0.3790.411-8%0.422-10%0.403-6%0.328+16%
Dividend Per Share--0.1970.049+300%-+100%0.014+1360%0.008+2307%
Eps--1.8901.743+8%1.186+59%1.199+58%0.794+138%
Free Cash Flow Per Share--1.0771.207-11%1.384-22%1.088-1%0.739+46%
Free Cash Flow To Equity Per Share---0.595-0.350-41%0.021-2901%0.010-6204%0.123-585%
Gross Profit Margin--0.7120.680+5%0.543+31%0.590+21%0.557+28%
Intrinsic Value_10Y_max--58.242--------
Intrinsic Value_10Y_min--16.211--------
Intrinsic Value_1Y_max--5.192--------
Intrinsic Value_1Y_min--2.747--------
Intrinsic Value_3Y_max--16.091--------
Intrinsic Value_3Y_min--7.330--------
Intrinsic Value_5Y_max--27.582--------
Intrinsic Value_5Y_min--10.866--------
Market Cap922558109767.680-147%2275964250000.0001897109075000.000+20%1308617237500.000+74%16528104190243.480-86%14268205267381.605-84%
Net Profit Margin--0.2790.267+4%0.211+33%0.242+15%0.221+26%
Operating Margin--0.3230.303+7%0.321+1%0.322+0%0.295+10%
Operating Ratio--0.6770.698-3%0.743-9%0.733-8%0.742-9%
Pb Ratio6.542-16%7.5686.579+15%5.037+50%71.264-89%77.533-90%
Pe Ratio20.825-16%24.09021.609+11%21.528+12%307.274-92%456.319-95%
Price Per Share157.460-16%182.150150.908+21%101.828+79%1220.260-85%1039.525-82%
Price To Free Cash Flow Ratio36.559-16%42.29236.120+17%18.486+129%328.430-87%448.205-91%
Price To Total Gains Ratio176.881-16%204.617228.091-10%465.311-56%2922.921-93%2573.520-92%
Quick Ratio--2.8412.953-4%3.497-19%4.400-35%6.373-55%
Return On Assets--0.0570.054+5%0.041+38%0.045+27%0.037+55%
Return On Equity--0.0790.076+3%0.059+34%0.063+25%0.049+59%
Total Gains Per Share--0.8900.770+16%0.473+88%0.531+68%0.436+104%
Usd Book Value--300753000000.000287544500000.000+5%259451250000.000+16%245202100000.000+23%193438525000.000+55%
Usd Book Value Change Per Share--0.6930.721-4%0.473+46%0.517+34%0.427+62%
Usd Book Value Per Share--24.07022.863+5%20.170+19%18.582+30%14.359+68%
Usd Dividend Per Share--0.1970.049+300%-+100%0.014+1360%0.008+2307%
Usd Eps--1.8901.743+8%1.186+59%1.199+58%0.794+138%
Usd Free Cash Flow--13454000000.00015196750000.000-11%17773500000.000-24%14337950000.000-6%9892825000.000+36%
Usd Free Cash Flow Per Share--1.0771.207-11%1.384-22%1.088-1%0.739+46%
Usd Free Cash Flow To Equity Per Share---0.595-0.350-41%0.021-2901%0.010-6204%0.123-585%
Usd Market Cap922558109767.680-147%2275964250000.0001897109075000.000+20%1308617237500.000+74%16528104190243.480-86%14268205267381.605-84%
Usd Price Per Share157.460-16%182.150150.908+21%101.828+79%1220.260-85%1039.525-82%
Usd Profit--23619000000.00021914250000.000+8%15238250000.000+55%15754450000.000+50%10463950000.000+126%
Usd Revenue--84640000000.00082027500000.000+3%72382750000.000+17%64103750000.000+32%45122975000.000+88%
Usd Total Gains Per Share--0.8900.770+16%0.473+88%0.531+68%0.436+104%
 EOD+4 -4MRQTTM+22 -14YOY+24 -125Y+25 -1110Y+26 -10

3.3 Fundamental Score

Let's check the fundamental score of Alphabet Inc Class A based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1520.825
Price to Book Ratio (EOD)Between0-16.542
Net Profit Margin (MRQ)Greater than00.279
Operating Margin (MRQ)Greater than00.323
Quick Ratio (MRQ)Greater than12.841
Current Ratio (MRQ)Greater than12.079
Debt to Asset Ratio (MRQ)Less than10.275
Debt to Equity Ratio (MRQ)Less than10.379
Return on Equity (MRQ)Greater than0.150.079
Return on Assets (MRQ)Greater than0.050.057
Total7/10 (70.0%)

3.4 Technical Score

Let's check the technical score of Alphabet Inc Class A based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5045.520
Ma 20Greater thanMa 50159.679
Ma 50Greater thanMa 100168.006
Ma 100Greater thanMa 200170.904
OpenGreater thanClose155.430
Total1/5 (20.0%)

4. In-depth Analysis

4.1 About Alphabet Inc Class A

Alphabet Inc. offers various products and platforms in the United States, Europe, the Middle East, Africa, the Asia-Pacific, Canada, and Latin America. It operates through Google Services, Google Cloud, and Other Bets segments. The Google Services segment provides products and services, including ads, Android, Chrome, devices, Gmail, Google Drive, Google Maps, Google Photos, Google Play, Search, and YouTube. It is also involved in the sale of apps and in-app purchases and digital content in the Google Play and YouTube; and devices, as well as in the provision of YouTube consumer subscription services. The Google Cloud segment offers infrastructure, cybersecurity, databases, analytics, AI, and other services; Google Workspace that include cloud-based communication and collaboration tools for enterprises, such as Gmail, Docs, Drive, Calendar, and Meet; and other services for enterprise customers. The Other Bets segment sells healthcare-related and internet services. The company was incorporated in 1998 and is headquartered in Mountain View, California.

Fundamental data was last updated by Penke on 2024-09-12 00:52:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

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

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is overpriced.
Based on the earnings, the company is fair priced.
Based on how much money comes from the company's main activities, the company is fair priced.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Alphabet Inc Class A earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Alphabet Inc Class A to the Internet Content & Information industry mean.
  • A Net Profit Margin of 27.9% means that $0.28 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Alphabet Inc Class A:

  • The MRQ is 27.9%. The company is making a huge profit. +2
  • The TTM is 26.7%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ27.9%TTM26.7%+1.2%
TTM26.7%YOY21.1%+5.7%
TTM26.7%5Y24.2%+2.6%
5Y24.2%10Y22.1%+2.1%
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
MRQ27.9%2.3%+25.6%
TTM26.7%0.8%+25.9%
YOY21.1%1.3%+19.8%
5Y24.2%-0.6%+24.8%
10Y22.1%-2.4%+24.5%
4.3.1.2. Return on Assets

Shows how efficient Alphabet Inc Class A is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Alphabet Inc Class A to the Internet Content & Information industry mean.
  • 5.7% Return on Assets means that Alphabet Inc Class A generated $0.06 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Alphabet Inc Class A:

  • The MRQ is 5.7%. Using its assets, the company is efficient in making profit. +1
  • The TTM is 5.4%. Using its assets, the company is efficient in making profit. +1
Trends
Current periodCompared to+/- 
MRQ5.7%TTM5.4%+0.3%
TTM5.4%YOY4.1%+1.3%
TTM5.4%5Y4.5%+0.9%
5Y4.5%10Y3.7%+0.8%
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
MRQ5.7%0.3%+5.4%
TTM5.4%0.3%+5.1%
YOY4.1%0.1%+4.0%
5Y4.5%-0.1%+4.6%
10Y3.7%-0.3%+4.0%
4.3.1.3. Return on Equity

Shows how efficient Alphabet Inc Class A is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Alphabet Inc Class A to the Internet Content & Information industry mean.
  • 7.9% Return on Equity means Alphabet Inc Class A generated $0.08 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Alphabet Inc Class A:

  • The MRQ is 7.9%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 7.6%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ7.9%TTM7.6%+0.2%
TTM7.6%YOY5.9%+1.7%
TTM7.6%5Y6.3%+1.3%
5Y6.3%10Y4.9%+1.3%
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
MRQ7.9%0.8%+7.1%
TTM7.6%1.1%+6.5%
YOY5.9%0.9%+5.0%
5Y6.3%0.3%+6.0%
10Y4.9%0.7%+4.2%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Alphabet Inc Class A.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Alphabet Inc Class A is operating .

  • Measures how much profit Alphabet Inc Class A 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 Alphabet Inc Class A to the Internet Content & Information industry mean.
  • An Operating Margin of 32.3% means the company generated $0.32  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Alphabet Inc Class A:

  • The MRQ is 32.3%. The company is operating very efficient. +2
  • The TTM is 30.3%. The company is operating very efficient. +2
Trends
Current periodCompared to+/- 
MRQ32.3%TTM30.3%+2.0%
TTM30.3%YOY32.1%-1.8%
TTM30.3%5Y32.2%-1.9%
5Y32.2%10Y29.5%+2.8%
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
MRQ32.3%-1.1%+33.4%
TTM30.3%1.7%+28.6%
YOY32.1%2.6%+29.5%
5Y32.2%-0.2%+32.4%
10Y29.5%-1.3%+30.8%
4.3.2.2. Operating Ratio

Measures how efficient Alphabet Inc Class A is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Internet Content & Information industry mean).
  • An Operation Ratio of 0.68 means that the operating costs are $0.68 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Alphabet Inc Class A:

  • The MRQ is 0.677. The company is efficient in keeping operating costs low. +1
  • The TTM is 0.698. The company is efficient in keeping operating costs low. +1
Trends
Current periodCompared to+/- 
MRQ0.677TTM0.698-0.021
TTM0.698YOY0.743-0.045
TTM0.6985Y0.733-0.035
5Y0.73310Y0.742-0.009
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6771.119-0.442
TTM0.6981.118-0.420
YOY0.7431.171-0.428
5Y0.7331.183-0.450
10Y0.7421.124-0.382
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Alphabet Inc Class A.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Alphabet Inc Class A is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Internet Content & Information industry mean).
  • A Current Ratio of 2.08 means the company has $2.08 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Alphabet Inc Class A:

  • The MRQ is 2.079. The company is able to pay all its short-term debts. +1
  • The TTM is 2.092. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ2.079TTM2.092-0.013
TTM2.092YOY2.355-0.263
TTM2.0925Y2.817-0.725
5Y2.81710Y3.958-1.141
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
MRQ2.0791.979+0.100
TTM2.0921.971+0.121
YOY2.3552.032+0.323
5Y2.8172.392+0.425
10Y3.9582.370+1.588
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Alphabet Inc Class A to the Internet Content & Information industry mean.
  • A Quick Ratio of 2.84 means the company can pay off $2.84 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Alphabet Inc Class A:

  • The MRQ is 2.841. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 2.953. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ2.841TTM2.953-0.112
TTM2.953YOY3.497-0.544
TTM2.9535Y4.400-1.447
5Y4.40010Y6.373-1.972
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
MRQ2.8411.332+1.509
TTM2.9531.416+1.537
YOY3.4971.657+1.840
5Y4.4001.974+2.426
10Y6.3732.137+4.236
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Alphabet Inc Class A.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Alphabet Inc Class A assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Alphabet Inc Class A to Internet Content & Information industry mean.
  • A Debt to Asset Ratio of 0.27 means that Alphabet Inc Class A assets are financed with 27.5% credit (debt) and the remaining percentage (100% - 27.5%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Alphabet Inc Class A:

  • The MRQ is 0.275. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.291. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.275TTM0.291-0.016
TTM0.291YOY0.297-0.006
TTM0.2915Y0.287+0.004
5Y0.28710Y0.244+0.043
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2750.381-0.106
TTM0.2910.377-0.086
YOY0.2970.354-0.057
5Y0.2870.394-0.107
10Y0.2440.427-0.183
4.5.4.2. Debt to Equity Ratio

Measures if Alphabet Inc Class A is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Alphabet Inc Class A to the Internet Content & Information industry mean.
  • A Debt to Equity ratio of 37.9% means that company has $0.38 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Alphabet Inc Class A:

  • The MRQ is 0.379. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.411. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.379TTM0.411-0.031
TTM0.411YOY0.422-0.012
TTM0.4115Y0.403+0.008
5Y0.40310Y0.328+0.075
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3790.579-0.200
TTM0.4110.591-0.180
YOY0.4220.508-0.086
5Y0.4030.627-0.224
10Y0.3280.656-0.328
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings Alphabet Inc Class A generates.

  • Above 15 is considered overpriced but always compare Alphabet Inc Class A to the Internet Content & Information industry mean.
  • A PE ratio of 24.09 means the investor is paying $24.09 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Alphabet Inc Class A:

  • The EOD is 20.825. Based on the earnings, the company is fair priced.
  • The MRQ is 24.090. Based on the earnings, the company is fair priced.
  • The TTM is 21.609. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD20.825MRQ24.090-3.265
MRQ24.090TTM21.609+2.481
TTM21.609YOY21.528+0.081
TTM21.6095Y307.274-285.665
5Y307.27410Y456.319-149.045
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
EOD20.8255.086+15.739
MRQ24.0904.899+19.191
TTM21.6095.019+16.590
YOY21.5282.007+19.521
5Y307.2749.200+298.074
10Y456.3197.779+448.540
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 Alphabet Inc Class A:

  • The EOD is 36.559. Based on how much money comes from the company's main activities, the company is fair priced.
  • The MRQ is 42.292. Based on how much money comes from the company's main activities, the company is fair priced.
  • The TTM is 36.120. Based on how much money comes from the company's main activities, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD36.559MRQ42.292-5.733
MRQ42.292TTM36.120+6.171
TTM36.120YOY18.486+17.634
TTM36.1205Y328.430-292.310
5Y328.43010Y448.205-119.776
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
EOD36.5596.152+30.407
MRQ42.2926.214+36.078
TTM36.1208.141+27.979
YOY18.4866.429+12.057
5Y328.4305.878+322.552
10Y448.2057.024+441.181
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio

Measures if the stock price of Alphabet Inc Class A is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Internet Content & Information industry mean).
  • A PB ratio of 7.57 means the investor is paying $7.57 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Alphabet Inc Class A:

  • The EOD is 6.542. Based on the equity, the company is overpriced. -1
  • The MRQ is 7.568. Based on the equity, the company is overpriced. -1
  • The TTM is 6.579. Based on the equity, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD6.542MRQ7.568-1.026
MRQ7.568TTM6.579+0.988
TTM6.579YOY5.037+1.543
TTM6.5795Y71.264-64.684
5Y71.26410Y77.533-6.269
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
EOD6.5421.814+4.728
MRQ7.5681.872+5.696
TTM6.5791.889+4.690
YOY5.0372.028+3.009
5Y71.2643.024+68.240
10Y77.5333.870+73.663
4.6.2. Total Gains per Share

2.4. Latest News of Alphabet Inc Class A

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

DateTitleRead
2024-09-14
11:35
3 Incredible Artificial Intelligence (AI) Stocks I'm Planning to Buy If the September Sell-Off ContinuesRead
2024-09-14
06:11
Going once, going twice: Google's millisecond ad auctions are the focus of monopoly claimRead
2024-09-13
20:42
What's Going On With Lyft Stock On Friday?Read
2024-09-13
20:28
Market Chatter: Google Ad Tech Unlikely to be Severed From Alphabet by EU RegulatorsRead
2024-09-13
20:22
Uber to dispatch Waymo's robotaxis in Austin and Atlanta next yearRead
2024-09-13
19:46
Alphabet Inc. (GOOGL): A Bear Case TheoryRead
2024-09-13
18:14
Exclusive-EU break-up order to Google unlikely for now, sources sayRead
2024-09-13
17:53
Uber, Waymo Expand Driverless Ride Service to Austin, AtlantaRead
2024-09-13
16:34
Uber Stock Jumps As Waymo Robotaxi Partnership Expands To Austin And AtlantaRead
2024-09-13
15:00
Is Trending Stock Alphabet Inc. (GOOG) a Buy Now?Read

4.7 Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of Alphabet Inc Class A.

4.8.1. Institutions holding Alphabet Inc Class A

Institutions are holding 80.966% of the shares of Alphabet Inc Class A.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30Vanguard Group Inc4.09721.764950436901464946901.3045
2024-06-30BlackRock Inc3.42071.73642108331851881441.2475
2024-06-30FMR Inc1.85562.663222842878721014950.9285
2024-06-30State Street Corp1.80191.7655221812179-2721881-1.2122
2024-06-30Geode Capital Management, LLC1.06752.09513140424822712281.7588
2024-03-31Morgan Stanley - Brokerage Accounts0.92121.373411339443511372931.0131
2024-06-30NORGES BANK0.87312.9249107481872-3062309-2.7702
2024-06-30T. Rowe Price Associates, Inc.0.79722.139198139832-1501362-1.5068
2024-06-30Bank of America Corp0.59441.177773167208981795215.4981
2024-06-30Northern Trust Corp0.51.88961545873-334710-0.5409
2024-06-30Capital Research Global Investors0.49812.45086131935135160606.0828
2024-03-31JPMorgan Chase & Co0.49720.78156120927633557485.8004
2024-06-30Wellington Management Company LLP0.46371.85657077884-16046370-21.944
2024-06-30Goldman Sachs Group Inc0.40871.549650305994591341313.3207
2024-06-30Legal & General Group PLC0.40722.043850123773-1561808-3.0217
2024-06-30Bank of New York Mellon Corp0.40191.7083494724782384030.4842
2024-06-30Fisher Asset Management, LLC0.3953.8534862051522954414.9551
2024-06-30Massachusetts Financial Services Company0.38252.636747090925-1989328-4.0532
2024-06-30UBS Asset Mgmt Americas Inc0.36832.3692453358831114777232.6072
2024-06-30Amvescap Plc.0.36661.7384451263659075092.0523
Total 20.11840.5162476509210+27167380+1.1%

4.9.2. Funds holding Alphabet Inc Class A

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-07-31Vanguard Total Stock Mkt Idx Inv1.50671.894185470852-384936-0.2071
2024-07-31Vanguard Institutional 500 Index Trust1.23812.171315240917614395250.9535
2024-07-31Fidelity 500 Index0.58332.16757180624844470.0062
2024-08-30SPDR® S&P 500® ETF Trust0.56872.021270001451-149769-0.2135
2024-08-30iShares Core S&P 500 ETF0.52332.01766441729135010.0054
2024-07-31Vanguard Growth Index Investor0.47284.0205582009181881040.3242
2024-08-30Invesco QQQ Trust0.35892.50244186204-237250-0.5341
2024-07-31Vanguard Institutional Index I0.30842.170937958101-137371-0.3606
2024-06-30American Funds Growth Fund of Amer A0.28972.310835664406391706712.3383
2024-06-30Capital Group Growth Fnd of Amer Comp0.28972.310835664406391706712.3383
2024-07-31State St S&P 500® Indx SL Cl III0.23072.154628401996-251100-0.8763
2024-07-31Fidelity Blue Chip Growth0.19976.4672245821212881611.1861
2024-07-31Fidelity Growth Compy Commingled Pl O0.1754.271221547132-28700-0.133
2024-06-30American Funds Invmt Co of Amer A0.17362.6938213693552437011.1536
2024-06-30Capital Group Investment Co of Amer Comp0.17362.6938213693552437011.1536
2024-08-30iShares Russell 1000 Growth ETF0.17083.563921022200-11967-0.0569
2024-06-30Blackrock Eq Idx Fund CF0.16882.313720784400-269385-1.2795
2024-07-31Fidelity Contrafund0.16712.50422057467300
2024-06-30Vanguard Wellington™ Inv0.16663.317920503425-7770557-27.4831
2024-06-30T. Rowe Price Growth Stock0.15976.870819653685-236559-1.1893
Total 7.925260.4377975587395+767680+0.1%

5.3. Insider Transactions

Insiders are holding 0.246% of the shares of Alphabet Inc Class A.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-09-04Sundar PichaiSELL22500158.68
2024-09-03Amie Thuener O'tooleSELL682160.44
2024-09-03John Kent WalkerSELL21467160.35
2024-08-21Sundar PichaiSELL22500167.66
2024-08-16John L HennessySELL700165
2024-08-15Prabhakar RaghavanSELL34257162.6
2024-08-12John L HennessySELL800163.03
2024-08-07Sundar PichaiSELL22500162.35
2024-08-02Amie Thuener O'tooleSELL682168
2024-07-17Sundar PichaiSELL22500182.84
2024-07-12John L HennessySELL1500185.85
2024-07-02Amie Thuener O'tooleSELL682183.47
2024-07-01Prabhakar RaghavanSELL3262183.99
2024-06-20Sundar PichaiSELL22500177.4
2024-06-12John L HennessySELL1500177.92
2024-06-05Sundar PichaiSELL22500176.58
2024-06-03Amie Thuener O'tooleSELL682173.86
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

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

Summary
Total Assets414,770,000
Total Liabilities114,017,000
Total Stockholder Equity300,753,000
 As reported
Total Liabilities 114,017,000
Total Stockholder Equity+ 300,753,000
Total Assets = 414,770,000

Assets

Total Assets414,770,000
Total Current Assets161,995,000
Long-term Assets252,775,000
Total Current Assets
Cash And Cash Equivalents 27,225,000
Short-term Investments 73,500,000
Net Receivables 47,087,000
Other Current Assets 14,183,000
Total Current Assets  (as reported)161,995,000
Total Current Assets  (calculated)161,995,000
+/-0
Long-term Assets
Property Plant Equipment 164,761,000
Goodwill 29,185,000
Long Term Investments 34,172,000
Long-term Assets Other 9,699,000
Long-term Assets  (as reported)252,775,000
Long-term Assets  (calculated)237,817,000
+/- 14,958,000

Liabilities & Shareholders' Equity

Total Current Liabilities77,913,000
Long-term Liabilities36,104,000
Total Stockholder Equity300,753,000
Total Current Liabilities
Short-term Debt 3,773,000
Accounts payable 6,092,000
Other Current Liabilities 63,797,000
Total Current Liabilities  (as reported)77,913,000
Total Current Liabilities  (calculated)73,662,000
+/- 4,251,000
Long-term Liabilities
Long term Debt 11,876,000
Capital Lease Obligations 15,925,000
Long-term Liabilities Other 1,753,000
Long-term Liabilities  (as reported)36,104,000
Long-term Liabilities  (calculated)29,554,000
+/- 6,550,000
Total Stockholder Equity
Common Stock12,322,000
Retained Earnings 226,033,000
Accumulated Other Comprehensive Income -5,012,000
Other Stockholders Equity 67,410,000
Total Stockholder Equity (as reported)300,753,000
Total Stockholder Equity (calculated)300,753,000
+/-0
Other
Capital Stock79,732,000
Cash and Short Term Investments 100,725,000
Common Stock Shares Outstanding 12,495,000
Current Deferred Revenue4,251,000
Liabilities and Stockholders Equity 414,770,000
Net Debt 1,494,000
Net Invested Capital 312,629,000
Net Working Capital 84,082,000
Property Plant and Equipment Gross 237,577,000
Short Long Term Debt Total 28,719,000



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-31
> Total Assets 
0
0
0
286,892
0
0
0
871,000
1,079,000
1,328,022
2,888,518
3,313,351
3,865,199
4,497,718
9,451,001
10,271,813
11,294,870
14,396,006
15,693,232
18,473,351
20,015,438
21,423,885
23,340,650
25,335,806
27,604,982
29,179,786
30,806,974
31,767,575
33,513,029
35,158,760
37,702,845
40,496,778
42,871,000
48,045,000
53,342,000
57,851,000
59,960,000
64,861,000
69,088,000
72,574,000
77,144,000
86,051,000
89,730,000
93,798,000
96,692,000
101,182,000
105,068,000
110,920,000
116,526,000
121,608,000
125,781,000
131,133,000
133,400,000
138,807,000
144,281,000
147,461,000
149,747,000
154,292,000
159,948,000
167,497,000
172,756,000
178,621,000
189,536,000
197,295,000
206,935,000
211,610,000
221,538,000
232,792,000
245,349,000
257,101,000
263,044,000
275,909,000
273,403,000
278,492,000
299,243,000
319,616,000
327,095,000
335,387,000
347,403,000
359,268,000
357,096,000
355,185,000
358,255,000
365,264,000
369,491,000
383,044,000
396,711,000
402,392,000
407,350,000
414,770,000
414,770,000407,350,000402,392,000396,711,000383,044,000369,491,000365,264,000358,255,000355,185,000357,096,000359,268,000347,403,000335,387,000327,095,000319,616,000299,243,000278,492,000273,403,000275,909,000263,044,000257,101,000245,349,000232,792,000221,538,000211,610,000206,935,000197,295,000189,536,000178,621,000172,756,000167,497,000159,948,000154,292,000149,747,000147,461,000144,281,000138,807,000133,400,000131,133,000125,781,000121,608,000116,526,000110,920,000105,068,000101,182,00096,692,00093,798,00089,730,00086,051,00077,144,00072,574,00069,088,00064,861,00059,960,00057,851,00053,342,00048,045,00042,871,00040,496,77837,702,84535,158,76033,513,02931,767,57530,806,97429,179,78627,604,98225,335,80623,340,65021,423,88520,015,43818,473,35115,693,23214,396,00611,294,87010,271,8139,451,0014,497,7183,865,1993,313,3512,888,5181,328,0221,079,000871,000000286,892000
   > Total Current Assets 
0
0
0
0
0
0
0
560,000
703,000
881,889
2,360,211
2,693,465
3,158,474
3,649,210
8,382,685
9,001,071
9,555,957
11,058,107
11,858,243
13,039,847
14,080,774
14,857,523
15,733,761
17,289,138
15,464,931
16,316,837
17,962,851
20,178,182
22,080,802
23,834,853
26,353,544
29,166,958
31,132,000
35,161,000
39,447,000
41,562,000
43,310,000
46,442,000
50,042,000
52,758,000
56,859,000
53,857,000
56,821,000
60,454,000
62,808,000
66,861,000
68,858,000
72,886,000
75,314,000
77,905,000
80,115,000
80,685,000
80,313,000
84,164,000
88,103,000
90,114,000
90,955,000
94,238,000
98,546,000
105,408,000
108,794,000
112,386,000
119,345,000
124,308,000
123,761,000
124,157,000
129,702,000
135,676,000
138,207,000
147,437,000
148,358,000
152,578,000
147,018,000
149,069,000
164,369,000
174,296,000
172,137,000
175,697,000
184,110,000
188,143,000
177,853,000
172,371,000
166,109,000
164,795,000
161,985,000
168,788,000
176,310,000
171,530,000
165,471,000
161,995,000
161,995,000165,471,000171,530,000176,310,000168,788,000161,985,000164,795,000166,109,000172,371,000177,853,000188,143,000184,110,000175,697,000172,137,000174,296,000164,369,000149,069,000147,018,000152,578,000148,358,000147,437,000138,207,000135,676,000129,702,000124,157,000123,761,000124,308,000119,345,000112,386,000108,794,000105,408,00098,546,00094,238,00090,955,00090,114,00088,103,00084,164,00080,313,00080,685,00080,115,00077,905,00075,314,00072,886,00068,858,00066,861,00062,808,00060,454,00056,821,00053,857,00056,859,00052,758,00050,042,00046,442,00043,310,00041,562,00039,447,00035,161,00031,132,00029,166,95826,353,54423,834,85322,080,80220,178,18217,962,85116,316,83715,464,93117,289,13815,733,76114,857,52314,080,77413,039,84711,858,24311,058,1079,555,9579,001,0718,382,6853,649,2103,158,4742,693,4652,360,211881,889703,000560,0000000000
       Cash And Cash Equivalents 
0
0
0
57,752
0
0
0
149,000
251,000
254,698
344,469
426,873
482,572
753,472
5,518,569
3,877,174
2,935,179
4,015,922
3,038,341
3,544,671
4,081,340
4,493,652
5,106,404
6,081,593
6,519,749
7,363,536
8,370,469
8,656,672
10,426,291
11,911,351
12,087,115
10,197,588
9,192,000
10,713,000
11,257,000
13,630,000
12,415,000
10,320,000
10,630,000
9,983,000
23,108,000
15,437,000
16,260,000
14,778,000
15,375,000
16,164,000
15,242,000
18,898,000
16,639,000
19,620,000
15,605,000
18,347,000
16,976,000
18,453,000
18,068,000
16,549,000
15,111,000
13,627,000
9,406,000
12,918,000
18,132,000
15,711,000
10,581,000
10,715,000
12,658,000
14,148,000
13,443,000
16,701,000
19,148,000
16,587,000
16,032,000
18,498,000
19,644,000
17,742,000
20,129,000
26,465,000
26,622,000
23,630,000
23,719,000
20,945,000
20,886,000
17,936,000
21,984,000
21,879,000
25,924,000
25,929,000
30,702,000
24,048,000
24,493,000
27,225,000
27,225,00024,493,00024,048,00030,702,00025,929,00025,924,00021,879,00021,984,00017,936,00020,886,00020,945,00023,719,00023,630,00026,622,00026,465,00020,129,00017,742,00019,644,00018,498,00016,032,00016,587,00019,148,00016,701,00013,443,00014,148,00012,658,00010,715,00010,581,00015,711,00018,132,00012,918,0009,406,00013,627,00015,111,00016,549,00018,068,00018,453,00016,976,00018,347,00015,605,00019,620,00016,639,00018,898,00015,242,00016,164,00015,375,00014,778,00016,260,00015,437,00023,108,0009,983,00010,630,00010,320,00012,415,00013,630,00011,257,00010,713,0009,192,00010,197,58812,087,11511,911,35110,426,2918,656,6728,370,4697,363,5366,519,7496,081,5935,106,4044,493,6524,081,3403,544,6713,038,3414,015,9222,935,1793,877,1745,518,569753,472482,572426,873344,469254,698251,000149,00000057,752000
       Short-term Investments 
0
0
0
88,955
0
0
0
186,000
204,000
293,989
1,513,887
1,705,424
2,024,726
2,194,495
2,111,578
4,157,073
5,493,849
5,805,710
7,390,374
7,699,243
7,854,579
8,009,883
7,980,941
8,137,020
5,614,759
5,370,133
6,042,140
7,189,099
7,358,642
7,432,655
9,907,276
14,287,187
17,322,000
19,346,000
22,123,000
21,345,000
24,260,000
28,798,000
31,930,000
34,643,000
26,208,000
27,685,000
29,464,000
33,310,000
34,723,000
38,268,000
41,281,000
39,819,000
42,740,000
41,584,000
46,552,000
46,048,000
48,460,000
51,327,000
54,699,000
56,517,000
60,153,000
64,833,000
73,650,000
73,415,000
74,307,000
79,002,000
89,562,000
91,156,000
90,227,000
88,106,000
92,973,000
92,439,000
94,340,000
104,469,000
105,145,000
101,177,000
97,585,000
103,338,000
112,467,000
110,229,000
108,482,000
112,233,000
118,284,000
118,704,000
113,084,000
107,061,000
94,275,000
91,883,000
89,178,000
92,403,000
89,233,000
86,868,000
83,597,000
73,500,000
73,500,00083,597,00086,868,00089,233,00092,403,00089,178,00091,883,00094,275,000107,061,000113,084,000118,704,000118,284,000112,233,000108,482,000110,229,000112,467,000103,338,00097,585,000101,177,000105,145,000104,469,00094,340,00092,439,00092,973,00088,106,00090,227,00091,156,00089,562,00079,002,00074,307,00073,415,00073,650,00064,833,00060,153,00056,517,00054,699,00051,327,00048,460,00046,048,00046,552,00041,584,00042,740,00039,819,00041,281,00038,268,00034,723,00033,310,00029,464,00027,685,00026,208,00034,643,00031,930,00028,798,00024,260,00021,345,00022,123,00019,346,00017,322,00014,287,1879,907,2767,432,6557,358,6427,189,0996,042,1405,370,1335,614,7598,137,0207,980,9418,009,8837,854,5797,699,2437,390,3745,805,7105,493,8494,157,0732,111,5782,194,4952,024,7261,705,4241,513,887293,989204,000186,00000088,955000
       Net Receivables 
0
0
0
0
0
0
0
155,000
180,000
236,234
348,127
382,345
441,932
492,004
541,815
687,976
844,378
885,088
1,031,055
1,322,340
1,477,090
1,648,680
1,887,860
2,307,774
2,560,909
2,641,901
2,541,492
2,642,192
2,543,105
2,847,755
2,879,604
3,201,715
3,084,000
3,617,000
4,719,000
5,002,000
4,818,000
5,843,000
5,861,000
6,172,000
5,713,000
7,341,000
7,809,000
8,585,000
8,670,000
8,163,000
8,592,000
9,390,000
8,421,000
9,539,000
10,019,000
11,556,000
10,310,000
10,019,000
10,436,000
13,909,000
12,972,000
12,762,000
12,395,000
14,232,000
12,969,000
14,877,000
15,577,000
18,705,000
16,814,000
17,244,000
18,067,000
21,193,000
19,260,000
21,317,000
21,081,000
27,492,000
23,735,000
21,595,000
25,513,000
31,384,000
28,499,000
32,851,000
34,800,000
40,270,000
35,622,000
37,073,000
36,176,000
40,258,000
36,036,000
38,804,000
41,020,000
47,964,000
44,552,000
47,087,000
47,087,00044,552,00047,964,00041,020,00038,804,00036,036,00040,258,00036,176,00037,073,00035,622,00040,270,00034,800,00032,851,00028,499,00031,384,00025,513,00021,595,00023,735,00027,492,00021,081,00021,317,00019,260,00021,193,00018,067,00017,244,00016,814,00018,705,00015,577,00014,877,00012,969,00014,232,00012,395,00012,762,00012,972,00013,909,00010,436,00010,019,00010,310,00011,556,00010,019,0009,539,0008,421,0009,390,0008,592,0008,163,0008,670,0008,585,0007,809,0007,341,0005,713,0006,172,0005,861,0005,843,0004,818,0005,002,0004,719,0003,617,0003,084,0003,201,7152,879,6042,847,7552,543,1052,642,1922,541,4922,641,9012,560,9092,307,7741,887,8601,648,6801,477,0901,322,3401,031,055885,088844,378687,976541,815492,004441,932382,345348,127236,234180,000155,0000000000
       Other Current Assets 
0
0
0
23,095
0
0
0
70,000
68,000
96,968
153,728
178,823
209,244
209,239
210,723
278,848
282,551
351,387
346,941
473,593
616,506
627,240
670,593
762,751
697,792
846,865
897,349
1,404,114
1,317,861
1,067,116
816,103
836,062
1,135,000
1,419,000
1,210,000
1,326,000
1,497,000
1,328,000
1,406,000
1,745,000
1,779,000
2,614,000
2,440,000
2,132,000
2,375,000
2,776,000
2,354,000
2,827,000
2,138,000
2,043,000
2,700,000
3,412,000
3,720,000
3,049,000
2,688,000
3,139,000
2,719,000
3,016,000
2,536,000
4,575,000
3,106,000
2,398,000
2,860,000
2,983,000
3,426,000
3,961,000
4,007,000
4,236,000
4,406,000
4,100,000
4,699,000
4,412,000
5,165,000
5,579,000
5,425,000
5,490,000
7,646,000
6,076,000
6,029,000
7,054,000
6,892,000
8,321,000
10,518,000
8,105,000
8,532,000
9,421,000
12,398,000
12,650,000
12,829,000
14,183,000
14,183,00012,829,00012,650,00012,398,0009,421,0008,532,0008,105,00010,518,0008,321,0006,892,0007,054,0006,029,0006,076,0007,646,0005,490,0005,425,0005,579,0005,165,0004,412,0004,699,0004,100,0004,406,0004,236,0004,007,0003,961,0003,426,0002,983,0002,860,0002,398,0003,106,0004,575,0002,536,0003,016,0002,719,0003,139,0002,688,0003,049,0003,720,0003,412,0002,700,0002,043,0002,138,0002,827,0002,354,0002,776,0002,375,0002,132,0002,440,0002,614,0001,779,0001,745,0001,406,0001,328,0001,497,0001,326,0001,210,0001,419,0001,135,000836,062816,1031,067,1161,317,8611,404,114897,349846,865697,792762,751670,593627,240616,506473,593346,941351,387282,551278,848210,723209,239209,244178,823153,72896,96868,00070,00000023,095000
   > Long-term Assets 
0
0
0
0
0
0
0
311,000
376,000
446,133
528,307
619,886
706,725
848,508
1,068,316
1,270,742
1,738,913
3,337,899
3,834,989
5,433,504
5,934,664
6,566,362
7,606,889
8,046,668
12,140,051
12,862,949
12,844,123
11,589,393
11,432,227
11,323,907
11,349,301
11,329,820
11,739,000
12,884,000
13,895,000
16,289,000
16,650,000
18,419,000
19,046,000
19,816,000
20,285,000
32,194,000
32,909,000
33,344,000
33,884,000
34,321,000
36,210,000
38,034,000
41,212,000
43,703,000
45,666,000
50,448,000
53,087,000
54,643,000
56,178,000
57,347,000
58,792,000
60,054,000
61,402,000
62,089,000
63,962,000
66,235,000
70,191,000
72,987,000
83,174,000
87,453,000
91,836,000
97,116,000
107,142,000
109,664,000
114,686,000
123,331,000
126,385,000
129,423,000
134,874,000
145,320,000
154,958,000
159,690,000
163,293,000
171,125,000
179,243,000
182,814,000
192,146,000
200,469,000
207,506,000
214,256,000
220,401,000
230,862,000
241,879,000
252,775,000
252,775,000241,879,000230,862,000220,401,000214,256,000207,506,000200,469,000192,146,000182,814,000179,243,000171,125,000163,293,000159,690,000154,958,000145,320,000134,874,000129,423,000126,385,000123,331,000114,686,000109,664,000107,142,00097,116,00091,836,00087,453,00083,174,00072,987,00070,191,00066,235,00063,962,00062,089,00061,402,00060,054,00058,792,00057,347,00056,178,00054,643,00053,087,00050,448,00045,666,00043,703,00041,212,00038,034,00036,210,00034,321,00033,884,00033,344,00032,909,00032,194,00020,285,00019,816,00019,046,00018,419,00016,650,00016,289,00013,895,00012,884,00011,739,00011,329,82011,349,30111,323,90711,432,22711,589,39312,844,12312,862,94912,140,0518,046,6687,606,8896,566,3625,934,6645,433,5043,834,9893,337,8991,738,9131,270,7421,068,316848,508706,725619,886528,307446,133376,000311,0000000000
       Property Plant Equipment 
0
0
0
53,873
0
0
0
188,000
253,000
320,718
362,609
378,916
474,829
576,597
803,078
961,749
1,209,681
1,799,766
2,174,314
2,395,239
2,826,717
3,219,280
3,588,814
4,039,261
4,741,724
5,137,710
5,213,167
5,233,843
5,122,105
5,005,900
4,917,491
4,844,610
4,773,000
4,920,000
5,506,000
7,759,000
8,249,000
9,003,000
9,204,000
9,603,000
9,875,000
10,909,000
11,401,000
11,854,000
12,300,000
12,912,000
14,867,000
16,524,000
17,877,000
19,486,000
20,981,000
23,883,000
25,448,000
27,008,000
28,338,000
29,016,000
30,162,000
31,413,000
32,753,000
34,234,000
35,936,000
37,676,000
40,120,000
42,383,000
48,845,000
51,672,000
55,300,000
59,719,000
69,365,000
74,604,000
79,593,000
84,587,000
87,966,000
90,315,000
93,582,000
96,960,000
100,204,000
104,675,000
107,549,000
110,558,000
117,210,000
119,621,000
122,040,000
127,049,000
132,007,000
135,677,000
139,904,000
148,436,000
156,950,000
164,761,000
164,761,000156,950,000148,436,000139,904,000135,677,000132,007,000127,049,000122,040,000119,621,000117,210,000110,558,000107,549,000104,675,000100,204,00096,960,00093,582,00090,315,00087,966,00084,587,00079,593,00074,604,00069,365,00059,719,00055,300,00051,672,00048,845,00042,383,00040,120,00037,676,00035,936,00034,234,00032,753,00031,413,00030,162,00029,016,00028,338,00027,008,00025,448,00023,883,00020,981,00019,486,00017,877,00016,524,00014,867,00012,912,00012,300,00011,854,00011,401,00010,909,0009,875,0009,603,0009,204,0009,003,0008,249,0007,759,0005,506,0004,920,0004,773,0004,844,6104,917,4915,005,9005,122,1055,233,8435,213,1675,137,7104,741,7244,039,2613,588,8143,219,2802,826,7172,395,2392,174,3141,799,7661,209,681961,749803,078576,597474,829378,916362,609320,718253,000188,00000053,873000
       Goodwill 
0
0
0
0
0
0
0
87,000
87,000
87,000
102,000
122,818
124,000
155,000
171,000
195,000
318,806
318,597
337,145
1,545,119
1,620,566
1,723,124
2,277,397
2,299,368
4,791,399
4,853,805
4,821,646
4,839,854
4,830,315
4,836,913
4,849,217
4,902,565
5,122,000
5,788,000
6,099,000
6,256,000
6,308,000
6,677,000
6,989,000
7,346,000
7,325,000
10,120,000
10,485,000
10,537,000
10,595,000
11,396,000
11,426,000
11,492,000
14,177,000
14,586,000
15,461,000
15,599,000
15,573,000
15,610,000
15,675,000
15,869,000
15,866,000
15,841,000
16,028,000
16,468,000
16,547,000
16,604,000
16,731,000
16,747,000
17,862,000
17,895,000
17,895,000
17,888,000
17,943,000
18,000,000
18,069,000
20,624,000
20,734,000
20,824,000
20,870,000
21,175,000
22,341,000
22,406,000
22,623,000
22,956,000
23,010,000
23,949,000
28,834,000
28,960,000
28,994,000
29,210,000
29,146,000
29,198,000
29,183,000
29,185,000
29,185,00029,183,00029,198,00029,146,00029,210,00028,994,00028,960,00028,834,00023,949,00023,010,00022,956,00022,623,00022,406,00022,341,00021,175,00020,870,00020,824,00020,734,00020,624,00018,069,00018,000,00017,943,00017,888,00017,895,00017,895,00017,862,00016,747,00016,731,00016,604,00016,547,00016,468,00016,028,00015,841,00015,866,00015,869,00015,675,00015,610,00015,573,00015,599,00015,461,00014,586,00014,177,00011,492,00011,426,00011,396,00010,595,00010,537,00010,485,00010,120,0007,325,0007,346,0006,989,0006,677,0006,308,0006,256,0006,099,0005,788,0005,122,0004,902,5654,849,2174,836,9134,830,3154,839,8544,821,6464,853,8054,791,3992,299,3682,277,3971,723,1241,620,5661,545,119337,145318,597318,806195,000171,000155,000124,000122,818102,00087,00087,00087,0000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,079,000
0
0
4,813,000
5,183,000
5,577,000
5,820,000
5,705,000
5,878,000
6,131,000
6,642,000
7,269,000
7,813,000
10,976,000
11,487,000
12,673,000
13,859,000
14,474,000
12,112,000
12,488,000
13,078,000
12,367,000
12,961,000
14,656,000
20,703,000
25,294,000
25,532,000
26,101,000
29,549,000
30,544,000
30,665,000
30,419,000
30,492,000
31,213,000
31,224,000
30,907,000
31,008,000
33,994,000
34,172,000
34,172,00033,994,00031,008,00030,907,00031,224,00031,213,00030,492,00030,419,00030,665,00030,544,00029,549,00026,101,00025,532,00025,294,00020,703,00014,656,00012,961,00012,367,00013,078,00012,488,00012,112,00014,474,00013,859,00012,673,00011,487,00010,976,0007,813,0007,269,0006,642,0006,131,0005,878,0005,705,0005,820,0005,577,0005,183,0004,813,000003,079,000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
96
0
0
0
18,000
19,000
103,755
145,475
193,887
186,251
216,604
228,603
277,683
160,573
146,601
177,406
346,841
326,526
339,579
485,252
446,596
1,203,972
1,138,991
1,047,717
996,690
910,344
856,386
823,248
774,938
790,000
904,000
993,000
1,044,000
1,016,000
1,381,000
1,474,000
1,578,000
1,541,000
7,862,000
7,754,000
7,473,000
7,324,000
6,558,000
6,290,000
6,066,000
5,317,000
5,234,000
4,744,000
4,607,000
4,380,000
4,213,000
4,023,000
3,847,000
3,657,000
3,452,000
3,367,000
3,307,000
3,137,000
2,933,000
2,883,000
2,692,000
2,809,000
2,662,000
2,448,000
2,220,000
2,063,000
1,902,000
1,747,000
1,979,000
1,840,000
1,697,000
1,520,000
1,445,000
1,823,000
1,626,000
1,549,000
1,417,000
1,313,000
1,377,000
2,192,000
2,084,000
1,968,000
1,966,000
1,833,000
0
0
0
0001,833,0001,966,0001,968,0002,084,0002,192,0001,377,0001,313,0001,417,0001,549,0001,626,0001,823,0001,445,0001,520,0001,697,0001,840,0001,979,0001,747,0001,902,0002,063,0002,220,0002,448,0002,662,0002,809,0002,692,0002,883,0002,933,0003,137,0003,307,0003,367,0003,452,0003,657,0003,847,0004,023,0004,213,0004,380,0004,607,0004,744,0005,234,0005,317,0006,066,0006,290,0006,558,0007,324,0007,473,0007,754,0007,862,0001,541,0001,578,0001,474,0001,381,0001,016,0001,044,000993,000904,000790,000774,938823,248856,386910,344996,6901,047,7171,138,9911,203,972446,596485,252339,579326,526346,841177,406146,601160,573277,683228,603216,604186,251193,887145,475103,75519,00018,00000096000
       Other Assets 
0
0
0
1,223
0
0
0
122,969
0
125,415
165,698
240,970
231,896
271,911
265,238
308,993
529,232
1,538,133
1,660,675
3,038,265
3,107,947
3,347,082
4,018,075
4,007,407
7,398,327
7,725,239
7,630,956
6,355,550
6,310,122
6,318,007
6,431,810
6,485,210
6,966,000
7,964,000
8,389,000
8,530,000
8,401,000
9,416,000
9,842,000
10,213,000
10,410,000
21,285,000
21,508,000
21,490,000
21,584,000
21,409,000
21,343,000
21,510,000
23,335,000
24,217,000
24,685,000
26,565,000
27,639,000
27,635,000
27,840,000
28,331,000
28,630,000
28,641,000
28,649,000
27,855,000
28,026,000
28,559,000
30,071,000
30,604,000
2,682,000
3,737,000
3,520,000
3,430,000
3,297,000
3,046,000
2,789,000
3,063,000
3,478,000
3,626,000
3,799,000
5,037,000
4,833,000
4,860,000
5,471,000
1,000
7,166,000
7,202,000
8,661,000
11,884,000
13,324,000
16,179,000
18,611,000
0
0
0
00018,611,00016,179,00013,324,00011,884,0008,661,0007,202,0007,166,0001,0005,471,0004,860,0004,833,0005,037,0003,799,0003,626,0003,478,0003,063,0002,789,0003,046,0003,297,0003,430,0003,520,0003,737,0002,682,00030,604,00030,071,00028,559,00028,026,00027,855,00028,649,00028,641,00028,630,00028,331,00027,840,00027,635,00027,639,00026,565,00024,685,00024,217,00023,335,00021,510,00021,343,00021,409,00021,584,00021,490,00021,508,00021,285,00010,410,00010,213,0009,842,0009,416,0008,401,0008,530,0008,389,0007,964,0006,966,0006,485,2106,431,8106,318,0076,310,1226,355,5507,630,9567,725,2397,398,3274,007,4074,018,0753,347,0823,107,9473,038,2651,660,6751,538,133529,232308,993265,238271,911231,896240,970165,698125,4150122,9690001,223000
       Deferred Long Term Asset Charges 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
251,000
233,000
253,000
273,000
383,000
365,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000000000000365,000383,000273,000253,000233,000251,0000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
0
0
0
99,068
0
0
0
269,000
338,000
311,023
299,495
384,295
438,337
543,861
657,933
852,856
1,051,602
1,038,998
1,296,145
1,433,511
1,638,228
1,764,277
2,303,879
2,646,127
3,267,447
3,266,771
3,332,112
3,528,713
3,664,934
3,563,904
3,981,092
4,492,554
4,588,000
7,432,000
10,052,000
11,610,000
11,109,000
12,870,000
14,258,000
14,429,000
15,432,000
21,330,000
21,702,000
22,083,000
21,219,000
22,330,000
22,079,000
23,611,000
24,815,000
25,859,000
26,966,000
26,633,000
24,952,000
27,024,000
28,040,000
27,130,000
26,178,000
26,413,000
25,845,000
28,461,000
27,807,000
30,335,000
32,436,000
44,793,000
46,110,000
49,610,000
51,698,000
55,164,000
61,877,000
64,909,000
68,075,000
74,467,000
69,744,000
71,170,000
86,323,000
97,072,000
97,082,000
97,822,000
102,836,000
107,633,000
103,092,000
99,766,000
104,629,000
109,120,000
108,597,000
115,903,000
123,509,000
119,013,000
114,506,000
114,017,000
114,017,000114,506,000119,013,000123,509,000115,903,000108,597,000109,120,000104,629,00099,766,000103,092,000107,633,000102,836,00097,822,00097,082,00097,072,00086,323,00071,170,00069,744,00074,467,00068,075,00064,909,00061,877,00055,164,00051,698,00049,610,00046,110,00044,793,00032,436,00030,335,00027,807,00028,461,00025,845,00026,413,00026,178,00027,130,00028,040,00027,024,00024,952,00026,633,00026,966,00025,859,00024,815,00023,611,00022,079,00022,330,00021,219,00022,083,00021,702,00021,330,00015,432,00014,429,00014,258,00012,870,00011,109,00011,610,00010,052,0007,432,0004,588,0004,492,5543,981,0923,563,9043,664,9343,528,7133,332,1123,266,7713,267,4472,646,1272,303,8791,764,2771,638,2281,433,5111,296,1451,038,9981,051,602852,856657,933543,861438,337384,295299,495311,023338,000269,00000099,068000
   > Total Current Liabilities 
0
0
0
89,508
0
0
0
235,000
300,000
252,257
274,470
340,368
393,328
448,370
559,848
745,384
980,024
977,430
1,216,047
1,304,587
1,254,353
1,319,195
1,782,667
2,035,602
2,460,475
2,345,515
2,224,277
2,302,090
2,183,854
2,000,962
2,321,774
2,747,467
2,922,000
5,747,000
8,530,000
9,996,000
9,332,000
7,798,000
8,888,000
8,913,000
9,742,000
14,028,000
14,434,000
14,337,000
13,252,000
15,329,000
14,475,000
15,908,000
16,270,000
17,097,000
17,920,000
16,805,000
14,336,000
17,362,000
18,457,000
19,310,000
17,684,000
17,341,000
14,323,000
16,756,000
15,256,000
18,685,000
20,693,000
24,183,000
25,394,000
29,903,000
31,301,000
34,620,000
34,910,000
37,000,000
39,224,000
45,221,000
40,189,000
43,658,000
48,200,000
56,834,000
55,453,000
55,741,000
61,782,000
64,254,000
61,948,000
61,354,000
65,979,000
69,300,000
68,854,000
77,709,000
86,295,000
81,814,000
76,997,000
77,913,000
77,913,00076,997,00081,814,00086,295,00077,709,00068,854,00069,300,00065,979,00061,354,00061,948,00064,254,00061,782,00055,741,00055,453,00056,834,00048,200,00043,658,00040,189,00045,221,00039,224,00037,000,00034,910,00034,620,00031,301,00029,903,00025,394,00024,183,00020,693,00018,685,00015,256,00016,756,00014,323,00017,341,00017,684,00019,310,00018,457,00017,362,00014,336,00016,805,00017,920,00017,097,00016,270,00015,908,00014,475,00015,329,00013,252,00014,337,00014,434,00014,028,0009,742,0008,913,0008,888,0007,798,0009,332,0009,996,0008,530,0005,747,0002,922,0002,747,4672,321,7742,000,9622,183,8542,302,0902,224,2772,345,5152,460,4752,035,6021,782,6671,319,1951,254,3531,304,5871,216,047977,430980,024745,384559,848448,370393,328340,368274,470252,257300,000235,00000089,508000
       Short-term Debt 
0
0
0
0
0
0
0
0
0
3,751
3,026
1,902
1,310
291
10
528,936
542,381
606,420
188,613
987,907
37,857
0
0
0
177,430
143,113
99,959
1,824,453
317,799
0
0
0
450,000
0
2,122,000
3,465,000
3,216,000
1,217,000
1,218,000
1,218,000
2,468,000
3,218,000
3,218,000
2,549,000
2,150,000
3,000,000
3,009,000
3,009,000
3,009,000
2,009,000
2,009,000
2,009,000
2,009,000
3,008,000
3,237,000
3,225,000
3,221,000
2,219,000
171,000
554,000
803,000
12,216,000
13,906,000
16,740,000
1,329,000
16,906,000
17,767,000
20,704,000
20,145,000
21,837,000
24,212,000
1,199,000
1,312,000
1,416,000
1,535,000
1,694,000
1,888,000
2,037,000
2,101,000
2,189,000
2,267,000
2,297,000
2,285,000
2,477,000
2,625,000
2,663,000
8,038,000
2,791,000
3,191,000
3,773,000
3,773,0003,191,0002,791,0008,038,0002,663,0002,625,0002,477,0002,285,0002,297,0002,267,0002,189,0002,101,0002,037,0001,888,0001,694,0001,535,0001,416,0001,312,0001,199,00024,212,00021,837,00020,145,00020,704,00017,767,00016,906,0001,329,00016,740,00013,906,00012,216,000803,000554,000171,0002,219,0003,221,0003,225,0003,237,0003,008,0002,009,0002,009,0002,009,0002,009,0003,009,0003,009,0003,009,0003,000,0002,150,0002,549,0003,218,0003,218,0002,468,0001,218,0001,218,0001,217,0003,216,0003,465,0002,122,0000450,000000317,7991,824,45399,959143,113177,43000037,857987,907188,613606,420542,381528,936102911,3101,9023,0263,751000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8,015,000
0
0
0
1,000,000
0
2,219,000
0
3,935,000
0
3,955,000
3,964,000
3,969,000
5,302,000
3,981,000
0
0
1,142,000
1,064,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000001,064,0001,142,000003,981,0005,302,0003,969,0003,964,0003,955,00003,935,00002,219,00001,000,0000008,015,000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
9,394
0
0
0
46,000
38,000
61,830
49,557
32,672
75,444
105,572
87,346
115,575
145,911
179,441
207,348
211,169
181,828
136,483
231,883
282,106
358,122
439,281
240,706
178,004
196,220
221,914
192,743
215,867
329,000
397,000
528,000
483,000
516,000
567,000
563,000
588,000
760,000
2,419,000
2,233,000
2,012,000
2,094,000
1,758,000
2,124,000
2,453,000
1,623,000
1,345,000
1,368,000
1,715,000
1,688,000
1,315,000
1,549,000
1,931,000
1,667,000
1,716,000
2,175,000
2,041,000
2,306,000
2,488,000
2,674,000
3,137,000
3,526,000
3,369,000
3,789,000
4,378,000
3,710,000
3,925,000
4,142,000
5,561,000
4,099,000
4,064,000
4,391,000
5,589,000
4,801,000
4,708,000
4,616,000
6,037,000
3,436,000
4,409,000
6,303,000
5,128,000
4,184,000
5,313,000
5,803,000
7,493,000
6,198,000
6,092,000
6,092,0006,198,0007,493,0005,803,0005,313,0004,184,0005,128,0006,303,0004,409,0003,436,0006,037,0004,616,0004,708,0004,801,0005,589,0004,391,0004,064,0004,099,0005,561,0004,142,0003,925,0003,710,0004,378,0003,789,0003,369,0003,526,0003,137,0002,674,0002,488,0002,306,0002,041,0002,175,0001,716,0001,667,0001,931,0001,549,0001,315,0001,688,0001,715,0001,368,0001,345,0001,623,0002,453,0002,124,0001,758,0002,094,0002,012,0002,233,0002,419,000760,000588,000563,000567,000516,000483,000528,000397,000329,000215,867192,743221,914196,220178,004240,706439,281358,122282,106231,883136,483181,828211,169207,348179,441145,911115,57587,346105,57275,44432,67249,55761,83038,00046,0000009,394000
       Other Current Liabilities 
0
0
0
49,783
0
0
0
189,000
262,000
168,420
199,999
269,286
275,180
294,590
416,838
27,774
211,560
108,283
731,727
375
928,897
1,060,146
1,404,655
1,575,423
1,730,857
1,565,688
1,683,234
81,549
1,452,898
1,551,287
1,876,810
2,246,520
1,850,000
5,048,000
5,558,000
5,654,000
5,160,000
5,525,000
6,618,000
6,560,000
5,920,000
7,624,000
8,078,000
8,881,000
8,126,000
9,772,000
8,435,000
9,384,000
10,691,000
12,861,000
13,723,000
12,329,000
9,940,000
12,327,000
12,966,000
13,366,000
11,863,000
12,506,000
11,054,000
13,062,000
10,999,000
2,755,000
2,844,000
2,874,000
18,943,000
7,914,000
7,993,000
7,754,000
9,388,000
9,521,000
9,191,000
36,553,000
32,840,000
36,117,000
39,972,000
47,008,000
46,074,000
46,281,000
52,097,000
52,740,000
53,047,000
51,376,000
53,806,000
57,787,000
58,330,000
68,550,000
68,151,000
67,393,000
63,635,000
63,797,000
63,797,00063,635,00067,393,00068,151,00068,550,00058,330,00057,787,00053,806,00051,376,00053,047,00052,740,00052,097,00046,281,00046,074,00047,008,00039,972,00036,117,00032,840,00036,553,0009,191,0009,521,0009,388,0007,754,0007,993,0007,914,00018,943,0002,874,0002,844,0002,755,00010,999,00013,062,00011,054,00012,506,00011,863,00013,366,00012,966,00012,327,0009,940,00012,329,00013,723,00012,861,00010,691,0009,384,0008,435,0009,772,0008,126,0008,881,0008,078,0007,624,0005,920,0006,560,0006,618,0005,525,0005,160,0005,654,0005,558,0005,048,0001,850,0002,246,5201,876,8101,551,2871,452,89881,5491,683,2341,565,6881,730,8571,575,4231,404,6551,060,146928,897375731,727108,283211,56027,774416,838294,590275,180269,286199,999168,420262,000189,00000049,783000
   > Long-term Liabilities 
0
0
0
0
0
0
0
34,000
38,000
58,766
25,025
43,927
45,009
95,491
98,085
107,472
71,578
61,568
80,098
128,924
383,875
445,082
521,212
610,525
806,972
921,256
1,107,835
1,226,623
1,481,080
1,562,942
1,659,318
1,745,087
1,666,000
1,685,000
1,522,000
1,614,000
1,777,000
5,072,000
5,370,000
5,516,000
5,690,000
7,302,000
7,268,000
7,746,000
7,967,000
7,001,000
7,604,000
7,703,000
8,545,000
8,762,000
9,046,000
9,828,000
10,616,000
9,662,000
9,583,000
7,820,000
8,494,000
9,072,000
11,522,000
11,705,000
12,551,000
11,650,000
11,743,000
20,610,000
20,716,000
19,707,000
20,397,000
20,544,000
26,967,000
27,909,000
28,851,000
29,246,000
29,555,000
27,512,000
38,123,000
40,238,000
41,629,000
42,081,000
41,054,000
43,379,000
41,144,000
38,412,000
38,650,000
39,820,000
39,743,000
38,194,000
37,214,000
37,199,000
37,509,000
36,104,000
36,104,00037,509,00037,199,00037,214,00038,194,00039,743,00039,820,00038,650,00038,412,00041,144,00043,379,00041,054,00042,081,00041,629,00040,238,00038,123,00027,512,00029,555,00029,246,00028,851,00027,909,00026,967,00020,544,00020,397,00019,707,00020,716,00020,610,00011,743,00011,650,00012,551,00011,705,00011,522,0009,072,0008,494,0007,820,0009,583,0009,662,00010,616,0009,828,0009,046,0008,762,0008,545,0007,703,0007,604,0007,001,0007,967,0007,746,0007,268,0007,302,0005,690,0005,516,0005,370,0005,072,0001,777,0001,614,0001,522,0001,685,0001,666,0001,745,0871,659,3181,562,9421,481,0801,226,6231,107,835921,256806,972610,525521,212445,082383,875128,92480,09861,56871,578107,47298,08595,49145,00943,92725,02558,76638,00034,0000000000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,994,000
1,995,000
1,987,000
1,984,000
3,938,000
3,935,000
3,937,000
3,955,000
3,964,000
3,969,000
3,973,000
3,981,000
3,986,000
4,012,000
4,066,000
4,074,000
4,082,000
4,554,000
5,016,000
4,018,000
13,902,000
13,932,000
13,887,000
14,328,000
14,288,000
14,817,000
14,791,000
14,734,000
14,653,000
14,701,000
13,697,000
13,705,000
13,781,000
0
0
0
00013,781,00013,705,00013,697,00014,701,00014,653,00014,734,00014,791,00014,817,00014,288,00014,328,00013,887,00013,932,00013,902,0004,018,0005,016,0004,554,0004,082,0004,074,0004,066,0004,012,0003,986,0003,981,0003,973,0003,969,0003,964,0003,955,0003,937,0003,935,0003,938,0001,984,0001,987,0001,995,0001,994,000000000000000000000000000000000000000000000000000000000
       Deferred Long Term Asset Charges 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
251,000
233,000
253,000
273,000
383,000
365,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000000000000365,000383,000273,000253,000233,000251,0000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
2,468
0
0
0
12,867
0
16,111
24,962
43,927
45,009
51,311
61,034
72,053
71,578
61,568
80,098
88,503
365,054
445,082
521,212
610,525
806,972
899,059
1,087,415
1,214,108
1,481,080
1,562,942
1,659,318
1,745,087
1,666,000
1,685,000
1,522,000
1,614,000
1,777,000
1,958,000
2,121,000
2,243,000
2,319,000
2,806,000
2,819,000
2,886,000
3,000,000
3,107,000
3,269,000
3,520,000
3,463,000
3,905,000
4,262,000
4,629,000
5,545,000
5,683,000
5,613,000
5,636,000
5,908,000
6,437,000
7,191,000
7,544,000
8,010,000
7,326,000
7,628,000
16,211,000
16,743,000
15,726,000
16,411,000
16,532,000
14,695,000
14,747,000
15,103,000
14,478,000
14,063,000
12,785,000
13,237,000
15,160,000
16,360,000
16,134,000
15,295,000
17,173,000
14,990,000
11,981,000
12,013,000
12,618,000
0
0
10,883,000
0
0
0
00010,883,0000012,618,00012,013,00011,981,00014,990,00017,173,00015,295,00016,134,00016,360,00015,160,00013,237,00012,785,00014,063,00014,478,00015,103,00014,747,00014,695,00016,532,00016,411,00015,726,00016,743,00016,211,0007,628,0007,326,0008,010,0007,544,0007,191,0006,437,0005,908,0005,636,0005,613,0005,683,0005,545,0004,629,0004,262,0003,905,0003,463,0003,520,0003,269,0003,107,0003,000,0002,886,0002,819,0002,806,0002,319,0002,243,0002,121,0001,958,0001,777,0001,614,0001,522,0001,685,0001,666,0001,745,0871,659,3181,562,9421,481,0801,214,1081,087,415899,059806,972610,525521,212445,082365,05488,50380,09861,56871,57872,05361,03451,31145,00943,92724,96216,111012,8670002,468000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
862,000
0
0
2,109,000
340,000
730,000
802,000
562,000
428,000
927,000
714,000
497,000
770,000
709,000
479,000
1,318,000
1,264,000
1,282,000
1,892,000
1,747,000
1,701,000
2,079,000
1,797,000
1,973,000
3,561,000
4,406,000
4,703,000
3,551,000
5,257,000
2,843,000
924,000
476,000
514,000
542,000
558,000
0
0
0
0
0000558,000542,000514,000476,000924,0002,843,0005,257,0003,551,0004,703,0004,406,0003,561,0001,973,0001,797,0002,079,0001,701,0001,747,0001,892,0001,282,0001,264,0001,318,000479,000709,000770,000497,000714,000927,000428,000562,000802,000730,000340,0002,109,00000862,000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
187,824
0
0
0
603,000
742,000
1,016,999
2,589,023
2,929,056
3,426,862
3,953,857
8,793,068
9,418,957
10,243,268
13,357,008
14,397,087
17,039,840
18,377,210
19,659,608
21,036,771
22,689,679
24,337,535
25,913,015
27,474,862
28,238,862
29,848,095
31,594,856
33,721,753
36,004,224
38,283,000
40,613,000
43,290,000
46,241,000
48,851,000
51,991,000
54,830,000
58,145,000
61,712,000
64,721,000
68,028,000
71,715,000
75,473,000
78,852,000
82,989,000
87,309,000
91,711,000
95,749,000
98,815,000
104,500,000
108,448,000
111,783,000
116,241,000
120,331,000
123,569,000
127,879,000
134,103,000
139,036,000
144,949,000
148,286,000
157,100,000
152,502,000
160,825,000
162,000,000
169,840,000
177,628,000
183,472,000
192,192,000
194,969,000
201,442,000
203,659,000
207,322,000
212,920,000
222,544,000
230,013,000
237,565,000
244,567,000
251,635,000
254,004,000
255,419,000
253,626,000
256,144,000
260,894,000
267,141,000
273,202,000
283,379,000
292,844,000
300,753,000
300,753,000292,844,000283,379,000273,202,000267,141,000260,894,000256,144,000253,626,000255,419,000254,004,000251,635,000244,567,000237,565,000230,013,000222,544,000212,920,000207,322,000203,659,000201,442,000194,969,000192,192,000183,472,000177,628,000169,840,000162,000,000160,825,000152,502,000157,100,000148,286,000144,949,000139,036,000134,103,000127,879,000123,569,000120,331,000116,241,000111,783,000108,448,000104,500,00098,815,00095,749,00091,711,00087,309,00082,989,00078,852,00075,473,00071,715,00068,028,00064,721,00061,712,00058,145,00054,830,00051,991,00048,851,00046,241,00043,290,00040,613,00038,283,00036,004,22433,721,75331,594,85629,848,09528,238,86227,474,86225,913,01524,337,53522,689,67921,036,77119,659,60818,377,21017,039,84014,397,08713,357,00810,243,2689,418,9578,793,0683,953,8573,426,8622,929,0562,589,0231,016,999742,000603,000000187,824000
   Common Stock
0
0
0
145
0
0
0
161
0
165
273
267
271
273
290
293
295
303
304
309
310
311
312
313
314
314
315
315
316
316
317
318
16,171,000
17,109,000
17,435,000
18,235,000
18,804,000
19,216,000
19,697,000
20,264,000
20,795,000
21,357,000
22,204,000
22,835,000
23,429,000
24,334,000
25,004,000
25,922,000
26,652,000
27,111,000
27,948,000
28,767,000
29,527,000
30,722,000
31,864,000
32,982,000
33,695,000
34,293,000
35,337,000
36,307,000
37,698,000
38,509,000
39,609,000
40,247,000
41,487,000
42,243,000
43,111,000
45,049,000
46,532,000
47,937,000
49,040,000
50,552,000
53,688,000
55,937,000
57,307,000
58,510,000
59,436,000
60,436,000
61,193,000
61,774,000
62,832,000
64,402,000
66,258,000
68,184,000
70,269,000
72,248,000
74,591,000
76,534,000
12,381,000
12,322,000
12,322,00012,381,00076,534,00074,591,00072,248,00070,269,00068,184,00066,258,00064,402,00062,832,00061,774,00061,193,00060,436,00059,436,00058,510,00057,307,00055,937,00053,688,00050,552,00049,040,00047,937,00046,532,00045,049,00043,111,00042,243,00041,487,00040,247,00039,609,00038,509,00037,698,00036,307,00035,337,00034,293,00033,695,00032,982,00031,864,00030,722,00029,527,00028,767,00027,948,00027,111,00026,652,00025,922,00025,004,00024,334,00023,429,00022,835,00022,204,00021,357,00020,795,00020,264,00019,697,00019,216,00018,804,00018,235,00017,435,00017,109,00016,171,0003183173163163153153143143133123113103093043032952932902732712672731650161000145000
   Retained Earnings Total Equity
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
85,969,000
89,223,000
91,168,000
94,737,000
99,798,000
105,131,000
109,420,000
111,505,000
118,237,000
113,247,000
120,008,000
121,282,000
128,405,000
134,885,000
138,720,000
145,346,000
147,125,000
152,122,000
151,068,000
151,681,000
155,567,000
163,401,000
170,580,000
176,939,000
183,782,000
191,484,000
195,221,000
196,845,000
196,220,000
195,563,000
196,625,000
200,884,000
0
0
0
0
0000200,884,000196,625,000195,563,000196,220,000196,845,000195,221,000191,484,000183,782,000176,939,000170,580,000163,401,000155,567,000151,681,000151,068,000152,122,000147,125,000145,346,000138,720,000134,885,000128,405,000121,282,000120,008,000113,247,000118,237,000111,505,000109,420,000105,131,00099,798,00094,737,00091,168,00089,223,00085,969,000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
0
-736,000
-738,000
-354,296
-294,920
-244,034
-206,204
-186,289
-125,369
-114,996
-10,363
-26,924
4,462
23,311
36,942
29,248
81,544
113,373
133,415
119,181
101,162
226,579
168,820
81,434
232,785
105,090
163,000
346,000
531,000
138,000
381,000
603,000
232,000
276,000
422,000
84,000
368,000
538,000
356,000
-398,000
99,000
125,000
345,000
502,000
-82,000
27,000
-371,000
-929,000
-1,592,000
-1,874,000
-1,294,000
-1,151,000
-1,032,000
-2,402,000
-2,169,000
-1,728,000
-746,000
-992,000
-670,000
-1,525,000
-1,676,000
-2,306,000
-1,780,000
-1,091,000
-1,196,000
-1,232,000
-1,097,000
-296,000
46,000
633,000
-3,000
190,000
-408,000
-1,623,000
-4,049,000
-5,828,000
-8,852,000
-7,603,000
-6,000,000
-5,991,000
-7,036,000
-4,402,000
-4,839,000
-5,012,000
-5,012,000-4,839,000-4,402,000-7,036,000-5,991,000-6,000,000-7,603,000-8,852,000-5,828,000-4,049,000-1,623,000-408,000190,000-3,000633,00046,000-296,000-1,097,000-1,232,000-1,196,000-1,091,000-1,780,000-2,306,000-1,676,000-1,525,000-670,000-992,000-746,000-1,728,000-2,169,000-2,402,000-1,032,000-1,151,000-1,294,000-1,874,000-1,592,000-929,000-371,00027,000-82,000502,000345,000125,00099,000-398,000356,000538,000368,00084,000422,000276,000232,000603,000381,000138,000531,000346,000163,000105,090232,78581,434168,820226,579101,162119,181133,415113,37381,54429,24836,94223,3114,462-26,924-10,363-114,996-125,369-186,289-206,204-244,034-294,920-354,296-738,000-736,0000000000
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
45,048,304
46,531,305
47,936,304
49,039,309
50,551,312
53,687,316
0
0
0
0
0
0
0
0
0
0
68,171,151
70,256,278
72,235,371
74,578,459
0
0
0
00074,578,45972,235,37170,256,27868,171,151000000000053,687,31650,551,31249,039,30947,936,30446,531,30545,048,3040000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
1,148,000
1,225,000
956,882
2,497,299
2,582,352
2,673,131
2,837,395
7,234,487
7,477,792
7,605,177
10,014,393
10,289,724
11,882,906
12,211,590
12,576,560
12,831,437
13,241,221
13,561,948
13,904,271
14,194,197
14,450,338
14,694,501
15,044,103
15,380,673
15,816,738
15,853,000
16,791,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
640,000
0
0
-1,592,000
-1,874,000
-1,294,000
-1,151,000
-1,032,000
-2,402,000
-2,169,000
-1,728,000
-746,000
-992,000
-670,000
-1,525,000
-1,676,000
-2,306,000
-1,780,000
-1,091,000
-1,196,000
-1,232,000
-1,097,000
-296,000
46,000
633,000
-3,000
190,000
-408,000
-1,623,000
62,832,000
64,402,000
66,258,000
60,581,000
70,269,000
-5,991,000
74,591,000
76,534,000
65,532,000
67,410,000
67,410,00065,532,00076,534,00074,591,000-5,991,00070,269,00060,581,00066,258,00064,402,00062,832,000-1,623,000-408,000190,000-3,000633,00046,000-296,000-1,097,000-1,232,000-1,196,000-1,091,000-1,780,000-2,306,000-1,676,000-1,525,000-670,000-992,000-746,000-1,728,000-2,169,000-2,402,000-1,032,000-1,151,000-1,294,000-1,874,000-1,592,00000640,0000000000000000000016,791,00015,853,00015,816,73815,380,67315,044,10314,694,50114,450,33814,194,19713,904,27113,561,94813,241,22112,831,43712,576,56012,211,59011,882,90610,289,72410,014,3937,605,1777,477,7927,234,4872,837,3952,673,1312,582,3522,497,299956,8821,225,0001,148,0000000000



5.3. Balance Sheets

Currency in USD. All numbers in thousands.