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

Chart Industries Inc
Buy, Hold or Sell?

Let's analyze Chart Industries Inc together

I guess you are interested in Chart Industries Inc. 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 Chart Industries Inc. 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 Chart Industries Inc

I send you an email if I find something interesting about Chart Industries Inc.

1. Quick Overview

1.1. Quick analysis of Chart Industries Inc (30 sec.)










1.2. What can you expect buying and holding a share of Chart Industries Inc? (30 sec.)

How much money do you get?

How much money do you get?
$0.58
When do you have the money?
1 year
How often do you get paid?
47.5%

What is your share worth?

Current worth
$67.18
Expected worth in 1 year
$69.95
How sure are you?
72.5%

+ What do you gain per year?

Total Gains per Share
$3.35
Return On Investment
1.8%

For what price can you sell your share?

Current Price per Share
$190.60
Expected price per share
$129.27 - $
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Chart Industries Inc (5 min.)




Live pricePrice per Share (EOD)
$190.60
Intrinsic Value Per Share
$20.90 - $70.04
Total Value Per Share
$88.08 - $137.22

2.2. Growth of Chart Industries Inc (5 min.)




Is Chart Industries Inc growing?

Current yearPrevious yearGrowGrow %
How rich?$3.1b$2.7b$231.9m7.8%

How much money is Chart Industries Inc making?

Current yearPrevious yearGrowGrow %
Making money$47.1m$5.5m$41.6m88.3%
Net Profit Margin4.4%0.6%--

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

2.3. Financial Health of Chart Industries Inc (5 min.)




2.4. Comparing to competitors in the Specialty Industrial Machinery industry (5 min.)




  Industry Rankings (Specialty Industrial Machinery)  


Richest
#47 / 730

Most Revenue
#75 / 730

Most Profit
#106 / 730

Most Efficient
#396 / 730
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Chart Industries Inc?

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

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

Speculation

The Price per Share of Chart Industries Inc is $190.60. 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 Chart Industries Inc.
  • 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 Chart Industries Inc, 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 $67.18. Based on the TTM, the Book Value Change Per Share is $0.69 per quarter. Based on the YOY, the Book Value Change Per Share is $6.61 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 $0.15 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Chart Industries Inc.

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 Eps1.480.8%1.010.5%-0.38-0.2%0.640.3%0.320.2%
Usd Book Value Change Per Share5.612.9%0.690.4%6.613.5%1.951.0%1.170.6%
Usd Dividend Per Share0.150.1%0.150.1%0.120.1%0.090.0%0.240.1%
Usd Total Gains Per Share5.763.0%0.840.4%6.733.5%2.041.1%1.410.7%
Usd Price Per Share124.14-142.38-142.39-131.74-88.53-
Price to Earnings Ratio20.99-63.10-55.00-78.86-82.04-
Price-to-Total Gains Ratio21.55--236.56-41.80-143.33-113.45-
Price to Book Ratio1.85-2.25-2.27-2.98-2.63-
Price-to-Total Gains Ratio21.55--236.56-41.80-143.33-113.45-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share190.6
Number of shares5
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.150.09
Usd Book Value Change Per Share0.691.95
Usd Total Gains Per Share0.842.04
Gains per Quarter (5 shares)4.1910.20
Gains per Year (5 shares)16.7640.81
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1314723931
26282437872
3942415117113
41255587156154
51569759195195
617839210234236
7209710912274277
82311112614313318
92612514316352359
102913916017391400

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%9.03.00.075.0%17.03.00.085.0%33.07.00.082.5%105.022.00.082.7%
Book Value Change Per Share1.03.00.025.0%7.05.00.058.3%13.07.00.065.0%29.011.00.072.5%93.031.03.073.2%
Dividend per Share4.00.00.0100.0%9.00.03.075.0%11.00.09.055.0%19.00.021.047.5%55.00.072.043.3%
Total Gains per Share1.03.00.025.0%7.05.00.058.3%13.07.00.065.0%29.011.00.072.5%96.029.02.075.6%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Chart Industries Inc 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--5.6140.693+710%6.608-15%1.954+187%1.172+379%
Book Value Per Share--67.18263.419+6%62.694+7%46.025+46%32.764+105%
Current Ratio--1.2731.245+2%1.773-28%1.458-13%1.768-28%
Debt To Asset Ratio--0.6700.680-1%0.662+1%0.547+23%0.502+33%
Debt To Equity Ratio--2.1422.247-5%2.064+4%1.387+54%1.131+89%
Dividend Per Share--0.1460.145+0%0.118+24%0.086+69%0.242-40%
Enterprise Value---259186200.000598963950.000-143%865098431.250-130%2796543239.700-109%2078842744.438-112%
Eps--1.4781.006+47%-0.379+126%0.644+130%0.323+357%
Ev To Ebitda Ratio---0.2570.787-133%2.286-111%17.093-102%16.709-102%
Ev To Sales Ratio---0.0610.113-154%0.302-120%1.906-103%1.585-104%
Free Cash Flow Per Share--3.7391.248+200%-1.098+129%0.184+1927%0.280+1235%
Free Cash Flow To Equity Per Share--1.166-0.136+112%23.740-95%4.845-76%3.076-62%
Gross Profit Margin--1.0001.0000%1.0000%0.967+3%1.010-1%
Intrinsic Value_10Y_max--70.036--------
Intrinsic Value_10Y_min--20.895--------
Intrinsic Value_1Y_max--1.977--------
Intrinsic Value_1Y_min--0.566--------
Intrinsic Value_3Y_max--9.782--------
Intrinsic Value_3Y_min--3.033--------
Intrinsic Value_5Y_max--22.218--------
Intrinsic Value_5Y_min--6.944--------
Market Cap8159795660.000+29%5793613800.0006671188950.000-13%6241023431.250-7%5784263239.700+0%3862322119.438+50%
Net Profit Margin--0.0650.044+46%0.006+959%0.081-20%0.039+69%
Operating Margin--0.1730.137+27%0.065+165%0.083+108%0.074+133%
Operating Ratio--0.8320.875-5%0.916-9%0.910-9%0.921-10%
Pb Ratio2.837+35%1.8482.254-18%2.273-19%2.982-38%2.635-30%
Pe Ratio32.229+35%20.99163.102-67%55.000-62%78.862-73%82.044-74%
Price Per Share190.600+35%124.140142.383-13%142.385-13%131.743-6%88.534+40%
Price To Free Cash Flow Ratio12.744+35%8.3007.045+18%87.035-90%21.798-62%16.844-51%
Price To Total Gains Ratio33.091+35%21.553-236.556+1198%41.798-48%143.334-85%113.450-81%
Quick Ratio--0.8970.846+6%0.575+56%0.744+21%0.983-9%
Return On Assets--0.0070.005+43%0.001+737%0.010-26%0.004+102%
Return On Equity--0.0230.017+40%0.002+1062%0.019+25%0.007+212%
Total Gains Per Share--5.7600.838+587%6.726-14%2.040+182%1.414+307%
Usd Book Value--3135400000.0002970875000.000+6%2738975000.000+14%2032565000.000+54%1433731950.000+119%
Usd Book Value Change Per Share--5.6140.693+710%6.608-15%1.954+187%1.172+379%
Usd Book Value Per Share--67.18263.419+6%62.694+7%46.025+46%32.764+105%
Usd Dividend Per Share--0.1460.145+0%0.118+24%0.086+69%0.242-40%
Usd Enterprise Value---259186200.000598963950.000-143%865098431.250-130%2796543239.700-109%2078842744.438-112%
Usd Eps--1.4781.006+47%-0.379+126%0.644+130%0.323+357%
Usd Free Cash Flow--174500000.00058500000.000+198%-46675000.000+127%8980000.000+1843%12533225.000+1292%
Usd Free Cash Flow Per Share--3.7391.248+200%-1.098+129%0.184+1927%0.280+1235%
Usd Free Cash Flow To Equity Per Share--1.166-0.136+112%23.740-95%4.845-76%3.076-62%
Usd Market Cap8159795660.000+29%5793613800.0006671188950.000-13%6241023431.250-7%5784263239.700+0%3862322119.438+50%
Usd Price Per Share190.600+35%124.140142.383-13%142.385-13%131.743-6%88.534+40%
Usd Profit--69000000.00047175000.000+46%5500000.000+1155%33335000.000+107%16725125.000+313%
Usd Revenue--1062500000.0001179225000.000-10%1008625000.000+5%639980000.000+66%453310350.000+134%
Usd Total Gains Per Share--5.7600.838+587%6.726-14%2.040+182%1.414+307%
 EOD+4 -4MRQTTM+30 -9YOY+22 -175Y+27 -1310Y+25 -15

3.3 Fundamental Score

Let's check the fundamental score of Chart Industries Inc based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1532.229
Price to Book Ratio (EOD)Between0-12.837
Net Profit Margin (MRQ)Greater than00.065
Operating Margin (MRQ)Greater than00.173
Quick Ratio (MRQ)Greater than10.897
Current Ratio (MRQ)Greater than11.273
Debt to Asset Ratio (MRQ)Less than10.670
Debt to Equity Ratio (MRQ)Less than12.142
Return on Equity (MRQ)Greater than0.150.023
Return on Assets (MRQ)Greater than0.050.007
Total4/10 (40.0%)

3.4 Technical Score

Let's check the technical score of Chart Industries Inc based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5073.988
Ma 20Greater thanMa 50178.966
Ma 50Greater thanMa 100147.778
Ma 100Greater thanMa 200137.966
OpenGreater thanClose192.120
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Chart Industries Inc

Chart Industries, Inc. engages in the designing, engineering, and manufacturing of process technologies and equipment for the gas and liquid molecules in the United States and internationally. The company operates in four segments: Cryo Tank Solutions, Heat Transfer Systems, Specialty Products, and Repair, Service & Leasing. It provides bulk and packaged gas cryogenic solutions for the storage, distribution, vaporization, and application of industrial gases; cryogenic trailers, ISO containers, bulk storage tanks, loading facilities, and regasification equipment for delivering liquefied natural gas (LNG) into virtual pipeline applications; and large vacuum insulated storage tanks as equipment for purchasers of standard liquefaction plants. The company also offers natural gas processing solutions; process technology, liquefaction capabilities, and critical equipment for the LNG, include small to mid-scale facilities, floating LNG applications, and large base-load export facilities; brazed aluminum heat exchangers, Core-in-Kettle heat exchangers, cold boxes, air cooled heat exchangers, pressure vessels, and pipe works; and air cooled heat exchangers and axial cooling fans for the HVAC, power, and refining applications. Further, it provides extended warranties, plant start-up, parts, 24/7 support, monitoring and process optimization, repairing, maintenance, and upgrading services; plant services on equipment; and service locations that undertake installation, service, repair, maintenance, and refurbishment of cryogenic products, as well as equipment leasing solutions. Chart Industries, Inc. was founded in 1859 and is headquartered in Ball Ground, Georgia.

Fundamental data was last updated by Penke on 2024-11-29 01:51:05.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is inefficient 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 less efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is just not 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 underpriced.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is cheap.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Chart Industries Inc earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Chart Industries Inc to the Specialty Industrial Machinery industry mean.
  • A Net Profit Margin of 6.5% means that $0.06 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Chart Industries Inc:

  • The MRQ is 6.5%. The company is making a profit. +1
  • The TTM is 4.4%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ6.5%TTM4.4%+2.1%
TTM4.4%YOY0.6%+3.8%
TTM4.4%5Y8.1%-3.7%
5Y8.1%10Y3.9%+4.2%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ6.5%5.6%+0.9%
TTM4.4%5.1%-0.7%
YOY0.6%5.3%-4.7%
5Y8.1%4.7%+3.4%
10Y3.9%4.8%-0.9%
4.3.1.2. Return on Assets

Shows how efficient Chart Industries Inc is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Chart Industries Inc to the Specialty Industrial Machinery industry mean.
  • 0.7% Return on Assets means that Chart Industries Inc generated $0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Chart Industries Inc:

  • The MRQ is 0.7%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.5%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.7%TTM0.5%+0.2%
TTM0.5%YOY0.1%+0.4%
TTM0.5%5Y1.0%-0.5%
5Y1.0%10Y0.4%+0.6%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7%1.0%-0.3%
TTM0.5%1.0%-0.5%
YOY0.1%1.1%-1.0%
5Y1.0%1.0%0.0%
10Y0.4%1.1%-0.7%
4.3.1.3. Return on Equity

Shows how efficient Chart Industries Inc is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Chart Industries Inc to the Specialty Industrial Machinery industry mean.
  • 2.3% Return on Equity means Chart Industries Inc generated $0.02 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Chart Industries Inc:

  • The MRQ is 2.3%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.7%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.3%TTM1.7%+0.7%
TTM1.7%YOY0.2%+1.5%
TTM1.7%5Y1.9%-0.2%
5Y1.9%10Y0.7%+1.1%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ2.3%2.4%-0.1%
TTM1.7%2.1%-0.4%
YOY0.2%2.2%-2.0%
5Y1.9%1.9%0.0%
10Y0.7%2.2%-1.5%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Chart Industries Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Chart Industries Inc is operating .

  • Measures how much profit Chart Industries Inc 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 Chart Industries Inc to the Specialty Industrial Machinery industry mean.
  • An Operating Margin of 17.3% means the company generated $0.17  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Chart Industries Inc:

  • The MRQ is 17.3%. The company is operating efficient. +1
  • The TTM is 13.7%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ17.3%TTM13.7%+3.7%
TTM13.7%YOY6.5%+7.1%
TTM13.7%5Y8.3%+5.3%
5Y8.3%10Y7.4%+0.9%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ17.3%9.2%+8.1%
TTM13.7%6.8%+6.9%
YOY6.5%6.1%+0.4%
5Y8.3%5.7%+2.6%
10Y7.4%5.3%+2.1%
4.3.2.2. Operating Ratio

Measures how efficient Chart Industries Inc is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • An Operation Ratio of 0.83 means that the operating costs are $0.83 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Chart Industries Inc:

  • The MRQ is 0.832. The company is less efficient in keeping operating costs low.
  • The TTM is 0.875. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.832TTM0.875-0.043
TTM0.875YOY0.916-0.042
TTM0.8755Y0.910-0.035
5Y0.91010Y0.921-0.012
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8321.445-0.613
TTM0.8751.366-0.491
YOY0.9161.343-0.427
5Y0.9101.357-0.447
10Y0.9211.197-0.276
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Chart Industries Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Chart Industries Inc is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • A Current Ratio of 1.27 means the company has $1.27 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Chart Industries Inc:

  • The MRQ is 1.273. The company is just able to pay all its short-term debts.
  • The TTM is 1.245. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.273TTM1.245+0.027
TTM1.245YOY1.773-0.528
TTM1.2455Y1.458-0.212
5Y1.45810Y1.768-0.310
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2731.695-0.422
TTM1.2451.701-0.456
YOY1.7731.686+0.087
5Y1.4581.721-0.263
10Y1.7681.654+0.114
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Chart Industries Inc to the Specialty Industrial Machinery industry mean.
  • A Quick Ratio of 0.90 means the company can pay off $0.90 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Chart Industries Inc:

  • The MRQ is 0.897. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.846. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.897TTM0.846+0.051
TTM0.846YOY0.575+0.271
TTM0.8465Y0.744+0.102
5Y0.74410Y0.983-0.239
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8970.736+0.161
TTM0.8460.813+0.033
YOY0.5750.884-0.309
5Y0.7440.959-0.215
10Y0.9830.970+0.013
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Chart Industries Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Chart Industries Inc assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Chart Industries Inc to Specialty Industrial Machinery industry mean.
  • A Debt to Asset Ratio of 0.67 means that Chart Industries Inc assets are financed with 67.0% credit (debt) and the remaining percentage (100% - 67.0%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Chart Industries Inc:

  • The MRQ is 0.670. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.680. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.670TTM0.680-0.010
TTM0.680YOY0.662+0.017
TTM0.6805Y0.547+0.133
5Y0.54710Y0.502+0.044
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6700.490+0.180
TTM0.6800.491+0.189
YOY0.6620.506+0.156
5Y0.5470.502+0.045
10Y0.5020.495+0.007
4.5.4.2. Debt to Equity Ratio

Measures if Chart Industries Inc is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Chart Industries Inc to the Specialty Industrial Machinery industry mean.
  • A Debt to Equity ratio of 214.2% means that company has $2.14 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Chart Industries Inc:

  • The MRQ is 2.142. The company is just not able to pay all its debts with equity.
  • The TTM is 2.247. The company is just not able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ2.142TTM2.247-0.105
TTM2.247YOY2.064+0.183
TTM2.2475Y1.387+0.860
5Y1.38710Y1.131+0.257
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ2.1420.960+1.182
TTM2.2470.959+1.288
YOY2.0641.038+1.026
5Y1.3871.075+0.312
10Y1.1311.049+0.082
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 Chart Industries Inc generates.

  • Above 15 is considered overpriced but always compare Chart Industries Inc to the Specialty Industrial Machinery industry mean.
  • A PE ratio of 20.99 means the investor is paying $20.99 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Chart Industries Inc:

  • The EOD is 32.229. Based on the earnings, the company is overpriced. -1
  • The MRQ is 20.991. Based on the earnings, the company is fair priced.
  • The TTM is 63.102. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD32.229MRQ20.991+11.238
MRQ20.991TTM63.102-42.111
TTM63.102YOY55.000+8.102
TTM63.1025Y78.862-15.760
5Y78.86210Y82.044-3.182
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD32.22919.292+12.937
MRQ20.99117.860+3.131
TTM63.10218.989+44.113
YOY55.00018.365+36.635
5Y78.86221.761+57.101
10Y82.04427.709+54.335
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 Chart Industries Inc:

  • The EOD is 12.744. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 8.300. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 7.045. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD12.744MRQ8.300+4.444
MRQ8.300TTM7.045+1.256
TTM7.045YOY87.035-79.990
TTM7.0455Y21.798-14.753
5Y21.79810Y16.844+4.954
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD12.7446.529+6.215
MRQ8.3006.304+1.996
TTM7.0452.944+4.101
YOY87.0351.789+85.246
5Y21.7981.548+20.250
10Y16.8441.243+15.601
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 Chart Industries Inc is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • A PB ratio of 1.85 means the investor is paying $1.85 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Chart Industries Inc:

  • The EOD is 2.837. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.848. Based on the equity, the company is underpriced. +1
  • The TTM is 2.254. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD2.837MRQ1.848+0.989
MRQ1.848TTM2.254-0.406
TTM2.254YOY2.273-0.019
TTM2.2545Y2.982-0.728
5Y2.98210Y2.635+0.347
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD2.8372.297+0.540
MRQ1.8482.022-0.174
TTM2.2542.138+0.116
YOY2.2732.216+0.057
5Y2.9822.472+0.510
10Y2.6352.889-0.254
4.6.2. Total Gains per Share

4.7 Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of Chart Industries Inc.

4.8.1. Institutions holding Chart Industries Inc

Institutions are holding 126.736% of the shares of Chart Industries Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30BlackRock Inc11.9430.01675112926-4127-0.0807
2024-09-30Vanguard Group Inc9.89820.00944237509143530.3399
2024-09-30FMR Inc6.98550.02262990576-795661-21.0146
2024-09-30Nordea Investment Mgmt Bank Demark A/s4.41790.26918913301673639.708
2024-09-30Capital World Investors4.19220.03451794704-139602-7.2172
2024-06-30State Street Corp3.51810.00951506156-6929-0.4579
2024-06-30Morgan Stanley - Brokerage Accounts3.16840.00761356406172701.2896
2024-09-30William Blair Investment Management, LLC3.11430.4083133325222675920.4935
2024-06-30HHG PLC2.95890.0979126674416679115.1635
2024-09-30No Street GP LP2.651210.8654113500026500030.4598
2024-09-30Franklin Resources Inc2.59420.0385111060443073263.3549
2024-09-30King Luther Capital Management Corp2.41040.54981031897291392.9059
2024-09-30BAMCO Inc2.38880.33681022664-181299-15.0585
2024-09-30Geode Capital Management, LLC2.320.01993199195342.0062
2024-06-30Neuberger Berman Group LLC2.2260.112995296533098053.2135
2024-06-30Amvescap Plc.2.11230.0276904313-7378-0.8093
2024-09-30Principal Financial Group Inc1.87550.0549802907324424.2107
2024-09-30Dimensional Fund Advisors, Inc.1.80590.023377311730965166.812
2024-09-30Fisher Asset Management, LLC1.3840.0301592486131812.2753
2024-06-30Macquarie Group Ltd1.32080.093656543121580.3831
Total 73.285613.018431374186+890357+2.8%

4.9.2. Funds holding Chart Industries Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Nordea 1 - Global Climate & Envir BI EUR3.22241.84511379530-24513-1.7459
2024-10-31Vanguard Total Stock Mkt Idx Inv3.15330.00941349955-5431-0.4007
2024-10-31iShares Core S&P Mid-Cap ETF3.09230.174813238337200.0544
2024-10-31iShares Russell 2000 ETF2.58260.19691105643-2492-0.2249
2024-10-31Vanguard Small Cap Index2.50770.0852107357721000.196
2024-08-31Janus Henderson Contrarian D2.3062.505198721200
2024-09-30Janus Henderson US Opportunistic Alpha2.3062.453698721200
2024-09-30American Funds SMALLCAP World A2.10230.145900000-146094-13.9657
2024-09-30Capital Group New Perspective Comp1.74080.063474526300
2024-09-30American Funds New Perspective A1.74080.063474526300
2024-09-30Baron Opp. Small Cap Growth Strategy1.63511.9244700000-175000-20
2024-09-30Baron Small Cap Retail1.63511.9241700000-175000-20
2024-09-30Franklin Small Cap Value A1.60182.030968576527047465.1288
2024-09-30Franklin US Small Cap Value Equity1.60182.030968576527047465.1288
2024-09-30Invesco Small Cap Value A1.50691.402764510000
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr1.46170.0696625774-3096-0.4923
2024-10-31Vanguard Small Cap Growth Index Inv1.37830.1964590071-807-0.1366
2024-09-30Invesco Value Opportunities A1.10811.426247440000
2024-08-31Fidelity Small Cap Index1.00980.194432292-10680-2.411
2024-09-30Delaware Small Cap Core I0.93180.6505398932-2472-0.6158
Total 38.624619.391616535587-18170.0%

5.3. Insider Transactions

Insiders are holding 0.57% of the shares of Chart Industries Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-09-16Herbert HotchkissBUY212117.72
2024-09-16Linda S HartyBUY500048.05
2024-09-13Linda S HartyBUY1000113.5
2024-09-11Paul E MahoneyBUY500106.55
2024-09-05Jillian C EvankoBUY440114.31
2023-12-14Linda S HartyBUY500134.44
2023-12-11Andrew R CichockiBUY400126.88
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

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

Summary
Total Assets9,498,400
Total Liabilities6,363,000
Total Stockholder Equity2,971,200
 As reported
Total Liabilities 6,363,000
Total Stockholder Equity+ 2,971,200
Total Assets = 9,498,400

Assets

Total Assets9,498,400
Total Current Assets2,548,300
Long-term Assets6,950,100
Total Current Assets
Cash And Cash Equivalents 310,200
Net Receivables 1,485,800
Inventory 539,400
Other Current Assets 212,900
Total Current Assets  (as reported)2,548,300
Total Current Assets  (calculated)2,548,300
+/-0
Long-term Assets
Property Plant Equipment 888,800
Goodwill 2,987,700
Long Term Investments 220,100
Intangible Assets 2,660,400
Long-term Assets Other 309,300
Long-term Assets  (as reported)6,950,100
Long-term Assets  (calculated)7,066,300
+/- 116,200

Liabilities & Shareholders' Equity

Total Current Liabilities2,002,400
Long-term Liabilities4,360,600
Total Stockholder Equity2,971,200
Total Current Liabilities
Short-term Debt 301,500
Short Long Term Debt 260,700
Accounts payable 1,010,100
Other Current Liabilities 270,400
Total Current Liabilities  (as reported)2,002,400
Total Current Liabilities  (calculated)1,842,700
+/- 159,700
Long-term Liabilities
Long term Debt 3,623,900
Capital Lease Obligations 82,100
Long-term Liabilities Other 96,100
Long-term Liabilities  (as reported)4,360,600
Long-term Liabilities  (calculated)3,802,100
+/- 558,500
Total Stockholder Equity
Common Stock400
Retained Earnings 1,040,600
Accumulated Other Comprehensive Income 65,900
Other Stockholders Equity 1,864,300
Total Stockholder Equity (as reported)2,971,200
Total Stockholder Equity (calculated)2,971,200
+/-0
Other
Capital Stock400
Cash and Short Term Investments 310,200
Common Stock Shares Outstanding 46,670
Current Deferred Revenue366,000
Liabilities and Stockholders Equity 9,498,400
Net Debt 3,656,500
Net Invested Capital 6,855,800
Net Working Capital 545,900
Short Long Term Debt Total 3,966,700



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-311993-12-311993-09-301993-06-301993-03-311992-12-311992-09-30
> Total Assets 
45,400
49,000
47,300
46,600
48,000
48,000
44,600
44,500
47,800
54,900
56,500
58,600
64,400
64,700
62,500
66,000
75,900
81,196
77,700
75,300
106,300
128,919
162,800
158,400
159,100
158,205
167,300
443,400
418,500
424,570
421,141
424,039
420,806
421,489
419,454
409,650
405,659
408,980
408,980
408,115
410,081
279,294
279,294
271,307
299,745
299,637
302,619
307,798
299,252
307,080
312,256
338,809
0
641,806
656,483
690,040
698,772
724,875
736,316
739,816
772,722
825,754
861,539
893,803
923,433
909,427
914,496
916,857
915,096
926,503
917,767
895,780
936,482
954,839
960,446
1,008,562
1,280,767
1,174,475
1,184,387
1,211,859
1,323,236
1,327,841
1,357,341
1,390,682
1,461,244
1,461,630
1,464,953
1,487,993
1,495,605
1,462,063
1,453,892
1,466,053
1,439,154
1,201,976
1,177,062
1,209,456
1,217,865
1,233,082
1,232,627
1,239,309
1,693,023
1,724,700
1,752,100
1,749,300
1,738,500
1,888,400
1,913,300
1,983,900
2,497,800
2,481,400
2,423,000
2,452,600
2,452,900
2,586,500
2,652,300
2,830,000
2,981,800
3,043,800
3,085,900
3,167,600
3,069,200
5,901,900
9,297,400
9,407,500
9,020,200
9,102,400
9,247,900
9,277,500
9,498,400
9,498,4009,277,5009,247,9009,102,4009,020,2009,407,5009,297,4005,901,9003,069,2003,167,6003,085,9003,043,8002,981,8002,830,0002,652,3002,586,5002,452,9002,452,6002,423,0002,481,4002,497,8001,983,9001,913,3001,888,4001,738,5001,749,3001,752,1001,724,7001,693,0231,239,3091,232,6271,233,0821,217,8651,209,4561,177,0621,201,9761,439,1541,466,0531,453,8921,462,0631,495,6051,487,9931,464,9531,461,6301,461,2441,390,6821,357,3411,327,8411,323,2361,211,8591,184,3871,174,4751,280,7671,008,562960,446954,839936,482895,780917,767926,503915,096916,857914,496909,427923,433893,803861,539825,754772,722739,816736,316724,875698,772690,040656,483641,8060338,809312,256307,080299,252307,798302,619299,637299,745271,307279,294279,294410,081408,115408,980408,980405,659409,650419,454421,489420,806424,039421,141424,570418,500443,400167,300158,205159,100158,400162,800128,919106,30075,30077,70081,19675,90066,00062,50064,70064,40058,60056,50054,90047,80044,50044,60048,00048,00046,60047,30049,00045,400
   > Total Current Assets 
31,700
34,800
33,400
32,500
34,200
34,300
31,000
31,300
34,400
38,900
41,100
43,200
48,800
49,500
47,200
47,000
56,400
60,687
55,800
52,100
63,100
84,849
81,500
76,600
77,000
76,111
82,200
150,200
135,100
143,350
144,880
155,524
157,181
156,831
158,783
149,456
148,088
139,780
139,780
138,864
145,234
131,459
131,459
134,744
127,247
123,727
132,536
142,337
135,293
139,389
145,314
161,315
0
173,064
190,091
203,470
210,978
230,635
242,460
246,258
277,675
329,047
362,375
376,325
415,682
405,025
416,837
408,514
409,004
414,404
409,424
391,353
214,388
406,096
409,281
454,424
697,817
597,629
605,757
637,163
571,871
556,424
583,827
606,262
665,101
649,443
642,673
653,361
653,240
604,604
610,659
611,600
572,657
587,230
565,317
608,860
627,742
652,977
633,036
635,684
622,201
634,000
650,000
661,000
581,100
652,400
645,200
710,700
683,900
673,600
651,100
684,300
659,100
703,000
713,800
875,300
859,500
853,500
910,800
1,012,400
929,500
3,690,900
2,232,300
2,248,200
2,179,000
2,214,400
2,371,300
2,444,700
2,548,300
2,548,3002,444,7002,371,3002,214,4002,179,0002,248,2002,232,3003,690,900929,5001,012,400910,800853,500859,500875,300713,800703,000659,100684,300651,100673,600683,900710,700645,200652,400581,100661,000650,000634,000622,201635,684633,036652,977627,742608,860565,317587,230572,657611,600610,659604,604653,240653,361642,673649,443665,101606,262583,827556,424571,871637,163605,757597,629697,817454,424409,281406,096214,388391,353409,424414,404409,004408,514416,837405,025415,682376,325362,375329,047277,675246,258242,460230,635210,978203,470190,091173,0640161,315145,314139,389135,293142,337132,536123,727127,247134,744131,459131,459145,234138,864139,780139,780148,088149,456158,783156,831157,181155,524144,880143,350135,100150,20082,20076,11177,00076,60081,50084,84963,10052,10055,80060,68756,40047,00047,20049,50048,80043,20041,10038,90034,40031,30031,00034,30034,20032,50033,40034,80031,700
       Cash And Cash Equivalents 
1,100
3,500
500
800
1,100
700
900
1,400
500
200
600
400
700
200
200
600
4,700
4,304
5,600
4,600
2,300
22,095
5,900
4,300
2,000
2,169
2,500
4,000
3,000
2,314
5,541
2,969
4,582
4,921
3,268
2,790
3,298
11,801
11,801
6,656
13,989
7,225
7,225
14,318
27,815
18,600
24,787
21,087
17,692
14,814
8,702
10,385
0
15,433
19,462
17,686
22,958
18,854
12,359
14,276
62,426
92,869
107,937
101,235
148,884
122,165
147,011
175,041
189,167
211,168
213,477
188,690
208,646
165,112
146,996
152,375
382,045
257,199
242,520
254,709
105,775
141,498
126,268
125,782
151,828
137,345
140,419
142,674
140,422
103,656
83,367
82,885
82,537
123,708
159,054
213,158
267,276
281,959
243,824
234,427
124,658
122,600
142,800
148,500
157,200
118,100
71,900
148,500
80,700
119,000
89,300
122,500
120,700
125,100
114,900
197,800
102,900
122,200
99,700
149,700
89,500
663,600
166,900
189,800
147,100
201,100
191,900
250,600
310,200
310,200250,600191,900201,100147,100189,800166,900663,60089,500149,70099,700122,200102,900197,800114,900125,100120,700122,50089,300119,00080,700148,50071,900118,100157,200148,500142,800122,600124,658234,427243,824281,959267,276213,158159,054123,70882,53782,88583,367103,656140,422142,674140,419137,345151,828125,782126,268141,498105,775254,709242,520257,199382,045152,375146,996165,112208,646188,690213,477211,168189,167175,041147,011122,165148,884101,235107,93792,86962,42614,27612,35918,85422,95817,68619,46215,433010,3858,70214,81417,69221,08724,78718,60027,81514,3187,2257,22513,9896,65611,80111,8013,2982,7903,2684,9214,5822,9695,5412,3143,0004,0002,5002,1692,0004,3005,90022,0952,3004,6005,6004,3044,7006002002007004006002005001,4009007001,1008005003,5001,100
       Short-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
518
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,003
2,003
0
0
0
0
0
0
32,264
30,169
30,317
30,317
0
0
0
0
0
0
0
0
0
0
0
0
244
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,446
5,445
5,445
5,400
5,500
0
0
0
0
0
0
0
0
0
9,000
78,000
78,000
121,000
179,000
0
0
0
0
0
0
-89,900
-90,600
0
0
0
0
0000-90,600-89,900000000179,000121,00078,00078,0009,0000000000005,5005,4005,4455,4455,446000000000000000024400000000000030,31730,31730,16932,2640000002,0032,00300000000000000000005180000000000000000000000000000000000000
       Net Receivables 
10,300
13,200
13,600
13,800
13,500
15,200
12,600
13,600
16,500
19,900
19,200
19,400
26,700
26,600
24,200
19,900
26,500
27,324
26,300
22,000
32,900
34,156
41,500
38,000
38,600
40,247
39,200
64,800
54,400
68,818
49,711
58,938
56,284
67,332
54,372
52,752
54,072
52,818
52,818
48,184
43,853
55,354
55,354
45,806
36,104
51,179
39,695
48,071
42,071
56,272
65,072
75,546
0
86,276
96,677
105,844
103,875
120,862
123,306
114,975
105,553
132,487
121,155
136,538
137,754
130,203
124,881
96,571
87,641
95,761
88,403
101,678
96,780
88,131
114,573
145,187
148,692
166,692
153,989
172,984
206,632
190,689
204,143
221,387
254,009
271,257
231,338
240,170
239,016
237,258
248,761
251,377
228,705
242,797
173,620
173,513
132,556
142,762
165,255
183,282
237,163
222,700
245,000
245,600
177,300
194,800
274,100
204,400
306,100
202,600
283,600
184,400
163,600
200,800
261,000
288,200
331,500
236,300
379,000
409,300
395,800
278,400
747,100
769,700
743,700
1,262,000
1,376,600
1,436,100
1,485,800
1,485,8001,436,1001,376,6001,262,000743,700769,700747,100278,400395,800409,300379,000236,300331,500288,200261,000200,800163,600184,400283,600202,600306,100204,400274,100194,800177,300245,600245,000222,700237,163183,282165,255142,762132,556173,513173,620242,797228,705251,377248,761237,258239,016240,170231,338271,257254,009221,387204,143190,689206,632172,984153,989166,692148,692145,187114,57388,13196,780101,67888,40395,76187,64196,571124,881130,203137,754136,538121,155132,487105,553114,975123,306120,862103,875105,84496,67786,276075,54665,07256,27242,07148,07139,69551,17936,10445,80655,35455,35443,85348,18452,81852,81854,07252,75254,37267,33256,28458,93849,71168,81854,40064,80039,20040,24738,60038,00041,50034,15632,90022,00026,30027,32426,50019,90024,20026,60026,70019,40019,20019,90016,50013,60012,60015,20013,50013,80013,60013,20010,300
       Inventory 
18,700
13,200
13,600
13,400
15,200
14,800
13,400
12,100
14,000
14,700
17,400
19,800
20,000
20,900
21,000
24,700
23,400
21,727
20,100
20,000
24,800
25,617
28,500
29,600
30,700
29,803
32,900
61,400
48,600
50,578
55,932
61,670
63,361
66,987
71,432
67,319
63,204
56,490
56,490
52,780
53,551
51,914
51,914
39,797
42,269
34,788
35,873
37,903
42,178
47,777
52,038
55,839
0
53,132
53,596
57,519
60,888
72,857
79,629
82,864
84,021
87,073
105,594
111,074
106,147
95,390
92,097
86,821
82,019
85,570
85,802
80,500
95,913
104,435
119,493
123,238
135,732
149,822
167,855
175,064
204,779
196,501
208,844
211,693
210,984
213,004
223,995
226,956
227,527
215,725
231,235
231,555
220,844
199,302
203,866
191,681
182,227
169,683
185,275
184,291
213,590
208,900
223,100
233,500
188,200
233,100
234,700
228,800
234,900
219,400
235,400
248,600
237,600
248,400
279,900
310,100
341,100
321,500
350,600
363,000
357,500
357,900
601,800
634,600
613,300
576,300
572,300
554,600
539,400
539,400554,600572,300576,300613,300634,600601,800357,900357,500363,000350,600321,500341,100310,100279,900248,400237,600248,600235,400219,400234,900228,800234,700233,100188,200233,500223,100208,900213,590184,291185,275169,683182,227191,681203,866199,302220,844231,555231,235215,725227,527226,956223,995213,004210,984211,693208,844196,501204,779175,064167,855149,822135,732123,238119,493104,43595,91380,50085,80285,57082,01986,82192,09795,390106,147111,074105,59487,07384,02182,86479,62972,85760,88857,51953,59653,132055,83952,03847,77742,17837,90335,87334,78842,26939,79751,91451,91453,55152,78056,49056,49063,20467,31971,43266,98763,36161,67055,93250,57848,60061,40032,90029,80330,70029,60028,50025,61724,80020,00020,10021,72723,40024,70021,00020,90020,00019,80017,40014,70014,00012,10013,40014,80015,20013,40013,60013,20018,700
       Other Current Assets 
1,600
4,900
5,700
4,500
4,400
3,600
4,100
4,200
3,400
4,100
3,900
3,600
1,400
1,800
1,800
1,800
1,800
5,104
3,800
5,500
3,100
2,981
5,600
4,700
5,700
2,047
7,600
20,000
29,100
21,640
33,696
31,947
32,954
17,591
29,711
26,595
27,514
18,671
6,766
31,244
33,841
10,196
14,540
34,823
21,059
17,146
32,181
35,276
33,352
18,407
19,502
19,545
0
15,186
20,356
22,421
23,257
3,084
27,166
34,143
25,675
1,422
27,689
27,478
22,897
17,711
22,679
203,156
189,520
16,421
21,742
20,485
5,742
43,297
28,219
33,624
31,348
23,916
32,194
22,248
11,959
414,926
16,184
17,766
17,721
27,837
17,990
510,687
13,937
15,009
16,018
15,537
490,120
463,522
19,191
21,294
45,683
58,573
18,847
16,760
30,808
79,800
22,400
19,200
58,400
106,400
46,700
129,000
45,000
132,600
26,900
128,800
137,200
128,700
31,600
55,900
61,000
173,500
49,600
56,300
52,200
449,300
714,000
641,600
662,100
175,000
226,900
203,400
212,900
212,900203,400226,900175,000662,100641,600714,000449,30052,20056,30049,600173,50061,00055,90031,600128,700137,200128,80026,900132,60045,000129,00046,700106,40058,40019,20022,40079,80030,80816,76018,84758,57345,68321,29419,191463,522490,12015,53716,01815,00913,937510,68717,99027,83717,72117,76616,184414,92611,95922,24832,19423,91631,34833,62428,21943,2975,74220,48521,74216,421189,520203,15622,67917,71122,89727,47827,6891,42225,67534,14327,1663,08423,25722,42120,35615,186019,54519,50218,40733,35235,27632,18117,14621,05934,82314,54010,19633,84131,2446,76618,67127,51426,59529,71117,59132,95431,94733,69621,64029,10020,0007,6002,0475,7004,7005,6002,9813,1005,5003,8005,1041,8001,8001,8001,8001,4003,6003,9004,1003,4004,2004,1003,6004,4004,5005,7004,9001,600
   > Long-term Assets 
13,700
14,200
13,900
14,100
13,800
13,700
13,600
13,200
13,400
16,000
15,400
15,400
15,600
15,200
15,300
19,000
19,500
20,509
21,900
23,200
43,200
44,070
81,300
81,800
82,100
82,094
85,100
293,200
283,400
281,220
276,261
268,515
263,625
264,658
260,671
260,194
257,571
269,200
269,200
269,251
264,847
0
147,835
136,563
172,498
175,910
170,083
165,461
163,959
167,691
166,942
177,494
0
468,742
466,392
486,570
487,794
494,240
493,856
493,558
495,047
496,707
499,164
517,478
507,751
504,402
497,659
508,343
506,092
512,099
508,343
504,427
722,094
548,743
551,165
554,138
582,950
576,846
578,630
574,696
751,365
771,417
773,514
784,420
796,143
812,187
822,280
834,632
842,365
857,459
843,233
854,453
866,497
614,746
611,745
600,596
590,123
580,105
599,591
603,625
1,070,822
1,090,700
1,102,100
1,088,300
1,157,400
1,236,000
1,268,100
1,273,200
1,813,900
1,807,800
1,771,900
1,768,300
1,793,800
1,883,500
1,938,500
1,954,700
2,122,300
2,190,300
2,175,100
2,155,200
2,139,700
2,211,000
7,065,000
7,159,300
6,841,200
6,888,000
6,876,600
6,832,800
6,950,100
6,950,1006,832,8006,876,6006,888,0006,841,2007,159,3007,065,0002,211,0002,139,7002,155,2002,175,1002,190,3002,122,3001,954,7001,938,5001,883,5001,793,8001,768,3001,771,9001,807,8001,813,9001,273,2001,268,1001,236,0001,157,4001,088,3001,102,1001,090,7001,070,822603,625599,591580,105590,123600,596611,745614,746866,497854,453843,233857,459842,365834,632822,280812,187796,143784,420773,514771,417751,365574,696578,630576,846582,950554,138551,165548,743722,094504,427508,343512,099506,092508,343497,659504,402507,751517,478499,164496,707495,047493,558493,856494,240487,794486,570466,392468,7420177,494166,942167,691163,959165,461170,083175,910172,498136,563147,8350264,847269,251269,200269,200257,571260,194260,671264,658263,625268,515276,261281,220283,400293,20085,10082,09482,10081,80081,30044,07043,20023,20021,90020,50919,50019,00015,30015,20015,60015,40015,40016,00013,40013,20013,60013,70013,80014,10013,90014,20013,700
       Property Plant Equipment 
12,000
12,600
12,600
12,500
12,200
12,000
11,900
11,600
11,400
11,900
11,700
11,700
12,000
11,700
11,900
15,800
16,500
17,882
19,400
20,900
27,000
27,241
40,100
40,400
40,200
40,536
41,000
77,400
77,400
74,757
71,193
69,388
67,043
63,382
62,321
62,065
61,699
62,070
62,070
60,972
58,520
56,889
56,889
48,195
46,396
45,762
41,052
37,644
38,230
41,993
42,043
43,390
0
64,265
66,205
73,255
77,777
85,723
88,865
92,094
96,589
99,579
104,264
106,374
102,283
102,372
99,928
105,788
105,400
111,153
111,611
111,053
115,108
116,158
120,973
123,295
137,681
137,301
141,952
145,279
158,672
169,776
176,115
189,110
206,541
224,205
228,334
238,772
246,840
257,645
261,409
264,676
267,374
266,277
266,998
261,613
258,081
251,049
254,635
259,791
293,145
297,600
305,000
304,000
288,400
361,100
384,600
380,900
398,900
404,600
399,300
397,500
396,000
414,500
409,300
414,000
412,300
416,000
412,400
407,200
407,100
430,000
738,400
782,700
807,600
837,600
850,300
872,900
888,800
888,800872,900850,300837,600807,600782,700738,400430,000407,100407,200412,400416,000412,300414,000409,300414,500396,000397,500399,300404,600398,900380,900384,600361,100288,400304,000305,000297,600293,145259,791254,635251,049258,081261,613266,998266,277267,374264,676261,409257,645246,840238,772228,334224,205206,541189,110176,115169,776158,672145,279141,952137,301137,681123,295120,973116,158115,108111,053111,611111,153105,400105,78899,928102,372102,283106,374104,26499,57996,58992,09488,86585,72377,77773,25566,20564,265043,39042,04341,99338,23037,64441,05245,76246,39648,19556,88956,88958,52060,97262,07062,07061,69962,06562,32163,38267,04369,38871,19374,75777,40077,40041,00040,53640,20040,40040,10027,24127,00020,90019,40017,88216,50015,80011,90011,70012,00011,70011,70011,90011,40011,60011,90012,00012,20012,50012,60012,60012,000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
15,698
0
0
0
31,568
0
0
0
177,228
176,294
174,878
173,362
173,128
171,211
170,405
169,677
168,282
168,282
168,939
169,255
77,232
77,232
76,977
71,540
76,540
76,540
76,540
75,263
75,110
75,110
75,110
0
236,742
236,810
245,502
245,706
247,144
246,832
247,000
247,049
248,453
248,932
263,188
261,761
261,509
260,868
263,744
264,848
264,532
263,777
262,655
267,857
275,252
276,434
279,730
286,222
288,770
289,436
288,250
387,242
398,941
398,287
399,780
399,099
398,905
398,931
407,360
406,345
405,522
403,260
404,054
414,121
218,390
219,258
218,990
219,091
217,970
228,352
228,237
457,481
468,800
475,000
472,000
457,200
520,700
537,100
542,600
798,000
844,900
841,200
844,200
817,600
865,900
911,300
896,100
952,700
994,600
991,300
984,900
977,300
992,000
2,912,800
2,827,800
2,809,300
2,906,800
2,948,800
2,929,600
2,987,700
2,987,7002,929,6002,948,8002,906,8002,809,3002,827,8002,912,800992,000977,300984,900991,300994,600952,700896,100911,300865,900817,600844,200841,200844,900798,000542,600537,100520,700457,200472,000475,000468,800457,481228,237228,352217,970219,091218,990219,258218,390414,121404,054403,260405,522406,345407,360398,931398,905399,099399,780398,287398,941387,242288,250289,436288,770286,222279,730276,434275,252267,857262,655263,777264,532264,848263,744260,868261,509261,761263,188248,932248,453247,049247,000246,832247,144245,706245,502236,810236,742075,11075,11075,11075,26376,54076,54076,54071,54076,97777,23277,232169,255168,939168,282168,282169,677170,405171,211173,128173,362174,878176,294177,22800031,56800015,698000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
15,900
13,400
8,100
9,300
9,700
78,900
119,900
121,400
179,800
99,600
100,900
97,000
158,600
189,500
199,300
210,500
209,600
201,100
202,000
206,600
220,100
220,100206,600202,000201,100209,600210,500199,300189,500158,60097,000100,90099,600179,800121,400119,90078,9009,7009,3008,10013,40015,900000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,131
40,100
39,800
40,600
9,990
44,100
193,700
178,600
0
0
0
0
179,097
0
0
0
177,720
168,020
168,939
169,255
85,601
76,977
76,977
51,983
51,281
50,579
49,876
49,174
48,472
47,770
57,152
0
154,063
150,495
154,952
150,723
146,623
143,593
140,952
138,322
135,699
133,075
135,554
132,302
129,542
126,674
127,405
124,402
123,773
120,862
118,198
115,832
144,286
141,145
138,469
145,662
140,553
137,334
130,581
194,631
189,463
184,391
181,164
176,596
172,142
167,625
164,443
158,385
153,666
148,483
156,349
161,228
106,714
103,988
100,339
96,913
93,443
99,031
97,106
298,878
302,500
300,000
291,000
270,300
330,400
322,500
316,400
577,800
529,100
512,400
500,500
488,700
509,100
481,400
491,000
538,000
556,100
544,700
549,400
535,500
535,300
3,105,800
2,913,400
2,812,200
2,791,900
2,711,300
2,645,400
2,660,400
2,660,4002,645,4002,711,3002,791,9002,812,2002,913,4003,105,800535,300535,500549,400544,700556,100538,000491,000481,400509,100488,700500,500512,400529,100577,800316,400322,500330,400270,300291,000300,000302,500298,87897,10699,03193,44396,913100,339103,988106,714161,228156,349148,483153,666158,385164,443167,625172,142176,596181,164184,391189,463194,631130,581137,334140,553145,662138,469141,145144,286115,832118,198120,862123,773124,402127,405126,674129,542132,302135,554133,075135,699138,322140,952143,593146,623150,723154,952150,495154,063057,15247,77048,47249,17449,87650,57951,28151,98376,97776,97785,601169,255168,939168,020177,720000179,0970000178,600193,70044,1009,99040,60039,80040,1001,131000000000000000000000
       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
0
205,068
199,127
196,582
201,276
198,350
198,129
195,872
207,130
207,505
208,279
206,327
90,946
89,861
88,368
131,102
130,148
129,031
127,817
125,729
125,698
124,899
134,104
0
404,477
400,187
413,315
410,017
408,517
404,991
401,464
398,458
397,128
394,900
411,104
405,468
402,030
397,731
402,555
400,692
400,946
396,732
393,374
398,340
432,585
430,192
430,843
445,269
439,545
436,678
429,417
592,693
601,641
597,399
595,310
589,602
587,982
593,946
595,860
595,525
599,814
581,824
589,777
599,123
348,469
344,747
338,983
332,042
329,056
344,956
343,834
777,677
793,100
797,100
21,300
54,800
23,800
23,900
33,300
23,300
15,800
10,900
16,800
12,400
95,000
16,600
32,200
217,900
297,500
333,300
4,414,200
333,700
2,551,700
100
0
117,800
932,700
0
0
0
000932,700117,80001002,551,700333,7004,414,200333,300297,500217,90032,20016,60095,00012,40016,80010,90015,80023,30033,30023,90023,80054,80021,300797,100793,100777,677343,834344,956329,056332,042338,983344,747348,469599,123589,777581,824599,814595,525595,860593,946587,982589,602595,310597,399601,641592,693429,417436,678439,545445,269430,843430,192432,585398,340393,374396,732400,946400,692402,555397,731402,030405,468411,104394,900397,128398,458401,464404,991408,517410,017413,315400,187404,4770134,104124,899125,698125,729127,817129,031130,148131,10288,36889,86190,946206,327208,279207,505207,130195,872198,129198,350201,276196,582199,127205,068000000000000000000000000000000
> Total Liabilities 
63,800
27,200
26,100
24,900
27,700
29,600
26,900
29,600
33,200
40,500
42,000
43,100
47,700
46,300
41,600
42,300
49,200
53,100
51,300
44,800
70,200
52,462
80,100
70,400
69,500
65,051
72,300
380,200
363,500
369,058
367,431
371,934
369,171
366,645
366,571
357,091
351,475
359,640
359,640
356,196
357,831
360,911
360,911
365,737
209,880
208,830
207,961
208,359
192,207
191,440
191,883
211,918
0
525,476
532,337
519,144
498,111
505,141
509,353
458,391
466,976
497,763
505,546
509,532
529,090
505,467
493,180
469,293
452,093
449,257
441,518
424,252
443,652
453,465
443,079
467,645
677,262
560,924
548,283
559,235
644,254
628,058
633,480
643,144
680,811
643,047
633,187
635,089
626,068
574,983
564,499
554,829
528,642
526,240
495,569
512,880
505,534
534,405
529,704
518,884
960,615
919,500
923,500
929,200
897,500
999,400
1,019,800
785,200
1,294,700
1,249,000
1,208,100
1,206,200
1,160,800
995,200
1,086,300
1,246,200
1,391,300
1,418,600
1,456,500
1,553,600
1,443,300
3,217,600
6,590,500
6,600,300
6,262,700
6,157,700
6,353,600
6,368,400
6,363,000
6,363,0006,368,4006,353,6006,157,7006,262,7006,600,3006,590,5003,217,6001,443,3001,553,6001,456,5001,418,6001,391,3001,246,2001,086,300995,2001,160,8001,206,2001,208,1001,249,0001,294,700785,2001,019,800999,400897,500929,200923,500919,500960,615518,884529,704534,405505,534512,880495,569526,240528,642554,829564,499574,983626,068635,089633,187643,047680,811643,144633,480628,058644,254559,235548,283560,924677,262467,645443,079453,465443,652424,252441,518449,257452,093469,293493,180505,467529,090509,532505,546497,763466,976458,391509,353505,141498,111519,144532,337525,4760211,918191,883191,440192,207208,359207,961208,830209,880365,737360,911360,911357,831356,196359,640359,640351,475357,091366,571366,645369,171371,934367,431369,058363,500380,20072,30065,05169,50070,40080,10052,46270,20044,80051,30053,10049,20042,30041,60046,30047,70043,10042,00040,50033,20029,60026,90029,60027,70024,90026,10027,20063,800
   > Total Current Liabilities 
56,500
19,300
16,900
13,000
14,000
14,500
11,700
14,600
20,500
23,400
22,900
25,200
28,300
33,500
36,400
40,200
40,700
48,040
46,400
40,000
43,200
47,723
57,000
49,300
53,000
52,959
55,600
372,400
100,200
93,263
92,451
96,722
103,837
110,939
108,630
98,691
338,477
83,504
83,504
103,104
112,889
334,122
334,122
335,017
63,606
61,446
61,496
72,306
70,909
76,288
76,600
96,414
0
104,481
116,457
124,584
131,969
139,241
145,815
135,987
146,323
174,694
183,555
186,068
213,813
194,161
183,617
161,651
145,363
143,937
136,324
140,898
158,146
171,183
164,308
191,384
385,910
265,493
255,150
241,547
294,346
273,775
280,252
482,787
521,388
499,304
291,942
294,234
281,128
287,759
274,588
262,712
238,587
262,039
228,123
234,948
224,600
261,534
252,127
240,852
550,455
387,600
382,000
393,000
316,200
357,300
579,200
354,900
374,400
378,300
358,100
359,600
352,900
634,800
660,300
675,800
719,500
693,900
721,600
775,200
754,900
1,081,600
1,781,200
1,845,500
1,802,800
1,866,200
1,893,700
1,926,200
2,002,400
2,002,4001,926,2001,893,7001,866,2001,802,8001,845,5001,781,2001,081,600754,900775,200721,600693,900719,500675,800660,300634,800352,900359,600358,100378,300374,400354,900579,200357,300316,200393,000382,000387,600550,455240,852252,127261,534224,600234,948228,123262,039238,587262,712274,588287,759281,128294,234291,942499,304521,388482,787280,252273,775294,346241,547255,150265,493385,910191,384164,308171,183158,146140,898136,324143,937145,363161,651183,617194,161213,813186,068183,555174,694146,323135,987145,815139,241131,969124,584116,457104,481096,41476,60076,28870,90972,30661,49661,44663,606335,017334,122334,122112,889103,10483,50483,504338,47798,691108,630110,939103,83796,72292,45193,263100,200372,40055,60052,95953,00049,30057,00047,72343,20040,00046,40048,04040,70040,20036,40033,50028,30025,20022,90023,40020,50014,60011,70014,50014,00013,00016,90019,30056,500
       Short-term Debt 
29,000
2,100
200
100
100
1,800
100
1,100
1,000
2,000
2,000
2,000
2,000
2,000
1,700
0
400
361
1,600
2,900
500
558
600
500
500
431
500
272,400
17,100
19,336
17,664
20,422
21,826
25,484
28,446
31,289
269,489
12,963
12,963
34,747
42,249
262,739
262,739
260,003
3,475
3,480
3,740
3,838
3,360
3,005
2,851
16,710
0
2,304
1,513
42,180
36,181
750
52,402
48,388
55,117
16,224
28,565
78,366
106,465
69,349
28,483
6,156
8,676
9,750
6,829
6,500
6,500
6,500
6,500
6,500
169,675
11,258
11,261
8,467
26,907
3,750
20,990
195,393
231,466
200,467
6,966
12,585
7,984
4,903
4,884
16,543
6,288
6,160
6,965
9,048
6,739
6,487
5,073
6,642
244,330
58,900
63,000
66,800
9,700
11,200
214,800
4,500
22,700
22,600
18,300
17,600
16,600
226,000
260,300
260,500
261,100
261,700
261,800
261,800
262,000
262,300
287,700
294,800
293,500
277,000
297,700
297,000
301,500
301,500297,000297,700277,000293,500294,800287,700262,300262,000261,800261,800261,700261,100260,500260,300226,00016,60017,60018,30022,60022,7004,500214,80011,2009,70066,80063,00058,900244,3306,6425,0736,4876,7399,0486,9656,1606,28816,5434,8844,9037,98412,5856,966200,467231,466195,39320,9903,75026,9078,46711,26111,258169,6756,5006,5006,5006,5006,5006,8299,7508,6766,15628,48369,349106,46578,36628,56516,22455,11748,38852,40275036,18142,1801,5132,304016,7102,8513,0053,3603,8383,7403,4803,475260,003262,739262,73942,24934,74712,96312,963269,48931,28928,44625,48421,82620,42217,66419,33617,100272,4005004315005006005585002,9001,60036140001,7002,0002,0002,0002,0002,0001,0001,1001001,8001001002002,10029,000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
209,002
0
0
0
219,958
0
9,048
6,739
240,200
5,073
244,536
548,342
55,100
55,900
56,700
510,200
0
214,800
4,500
15,900
16,300
12,900
12,500
11,300
220,900
255,200
255,500
255,700
255,900
256,200
256,400
256,700
256,900
273,400
278,200
277,100
258,500
259,900
259,800
260,700
260,700259,800259,900258,500277,100278,200273,400256,900256,700256,400256,200255,900255,700255,500255,200220,90011,30012,50012,90016,30015,9004,500214,8000510,20056,70055,90055,100548,342244,5365,073240,2006,7399,0480219,958000209,00200000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
5,600
5,700
6,100
5,000
5,800
4,300
4,400
3,900
6,300
6,800
5,700
6,700
6,700
7,800
8,000
8,700
6,900
8,582
8,800
5,800
8,300
8,911
11,200
9,900
7,400
11,540
12,600
24,600
23,400
25,102
28,592
31,898
30,465
36,265
37,130
31,042
29,478
25,634
25,634
27,985
25,851
23,084
23,084
26,075
21,634
22,297
20,509
23,753
24,064
26,789
29,865
33,865
0
61,176
78,296
87,121
86,470
93,231
102,388
98,870
105,131
125,107
57,026
143,210
163,967
45,392
49,826
41,457
38,789
38,089
42,707
44,799
56,625
54,749
61,997
71,091
76,010
84,297
72,304
67,682
85,416
100,528
96,871
101,813
97,496
101,805
94,509
109,699
104,269
114,252
105,468
95,565
85,768
97,413
68,250
65,871
65,737
79,953
88,872
82,351
109,939
113,900
124,400
128,600
94,800
125,500
121,100
114,000
120,700
125,000
120,300
110,600
107,700
140,100
151,800
170,400
179,900
175,900
185,100
213,400
206,100
211,100
670,100
703,800
721,700
811,000
868,800
906,300
1,010,100
1,010,100906,300868,800811,000721,700703,800670,100211,100206,100213,400185,100175,900179,900170,400151,800140,100107,700110,600120,300125,000120,700114,000121,100125,50094,800128,600124,400113,900109,93982,35188,87279,95365,73765,87168,25097,41385,76895,565105,468114,252104,269109,69994,509101,80597,496101,81396,871100,52885,41667,68272,30484,29776,01071,09161,99754,74956,62544,79942,70738,08938,78941,45749,82645,392163,967143,21057,026125,107105,13198,870102,38893,23186,47087,12178,29661,176033,86529,86526,78924,06423,75320,50922,29721,63426,07523,08423,08425,85127,98525,63425,63429,47831,04237,13036,26530,46531,89828,59225,10223,40024,60012,60011,5407,4009,90011,2008,9118,3005,8008,8008,5826,9008,7008,0007,8006,7006,7005,7006,8006,3003,9004,4004,3005,8005,0006,1005,7005,600
       Other Current Liabilities 
21,900
11,500
10,600
7,900
8,100
8,400
7,200
9,600
13,200
14,600
15,200
16,500
19,600
23,700
26,700
31,500
33,400
28,852
36,000
31,300
34,400
21,549
45,200
38,900
45,100
30,410
42,500
75,400
59,700
35,719
42,893
41,106
47,171
47,400
3,457
35,356
37,966
44,907
23,264
27,837
35,479
43,420
38,129
48,939
31,667
28,839
28,833
28,657
30,520
39,244
28,577
28,531
0
21,204
36,648
37,463
45,499
60
43,427
37,117
41,192
5,731
77,547
42,858
49,846
121,685
81,137
63,175
48,949
122,628
50,223
38,307
41,401
58,273
50,231
47,521
63,538
66,942
61,691
59,811
75,585
80,416
72,571
88,288
86,061
94,984
81,581
82,402
77,035
86,446
77,681
69,430
76,833
87,436
69,292
81,723
79,561
100,392
78,783
79,638
95,490
104,600
79,900
88,700
117,200
90,600
113,800
108,100
110,500
102,900
95,200
97,800
103,900
149,800
141,900
118,800
114,900
107,800
96,800
94,600
89,200
437,600
369,900
377,600
335,500
341,600
284,800
305,600
270,400
270,400305,600284,800341,600335,500377,600369,900437,60089,20094,60096,800107,800114,900118,800141,900149,800103,90097,80095,200102,900110,500108,100113,80090,600117,20088,70079,900104,60095,49079,63878,783100,39279,56181,72369,29287,43676,83369,43077,68186,44677,03582,40281,58194,98486,06188,28872,57180,41675,58559,81161,69166,94263,53847,52150,23158,27341,40138,30750,223122,62848,94963,17581,137121,68549,84642,85877,5475,73141,19237,11743,4276045,49937,46336,64821,204028,53128,57739,24430,52028,65728,83328,83931,66748,93938,12943,42035,47927,83723,26444,90737,96635,3563,45747,40047,17141,10642,89335,71959,70075,40042,50030,41045,10038,90045,20021,54934,40031,30036,00028,85233,40031,50026,70023,70019,60016,50015,20014,60013,2009,6007,2008,4008,1007,90010,60011,50021,900
   > Long-term Liabilities 
7,300
7,900
9,200
11,900
13,700
15,100
15,200
15,000
12,700
17,100
19,100
17,900
19,400
12,800
5,200
2,100
8,500
5,060
4,900
4,800
27,000
4,739
23,100
21,100
16,500
12,092
16,700
7,800
263,300
275,795
274,980
275,212
265,334
255,706
257,941
258,400
12,998
276,136
276,136
253,092
244,942
0
26,789
30,720
146,274
147,384
146,465
136,053
121,298
115,152
115,283
115,504
0
420,995
415,880
394,560
366,142
365,900
363,538
322,404
320,653
323,069
321,991
323,464
315,277
311,306
309,563
307,642
306,730
305,320
305,194
283,354
285,506
282,282
278,771
276,261
291,352
295,431
293,133
317,688
349,908
354,283
353,228
160,357
159,423
143,743
341,245
340,855
344,940
287,224
289,911
292,117
290,055
264,201
267,446
277,932
280,934
272,871
277,577
278,032
410,160
531,900
541,500
536,200
581,300
642,100
440,600
430,300
920,300
870,700
850,000
846,600
807,900
360,400
426,000
570,400
671,800
724,700
734,900
778,400
688,400
2,136,000
4,809,300
4,754,800
4,459,900
4,291,500
4,459,900
4,442,200
4,360,600
4,360,6004,442,2004,459,9004,291,5004,459,9004,754,8004,809,3002,136,000688,400778,400734,900724,700671,800570,400426,000360,400807,900846,600850,000870,700920,300430,300440,600642,100581,300536,200541,500531,900410,160278,032277,577272,871280,934277,932267,446264,201290,055292,117289,911287,224344,940340,855341,245143,743159,423160,357353,228354,283349,908317,688293,133295,431291,352276,261278,771282,282285,506283,354305,194305,320306,730307,642309,563311,306315,277323,464321,991323,069320,653322,404363,538365,900366,142394,560415,880420,9950115,504115,283115,152121,298136,053146,465147,384146,27430,72026,7890244,942253,092276,136276,13612,998258,400257,941255,706265,334275,212274,980275,795263,3007,80016,70012,09216,50021,10023,1004,73927,0004,8004,9005,0608,5002,1005,20012,80019,40017,90019,10017,10012,70015,00015,20015,10013,70011,9009,2007,9007,300
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
221,675
220,050
218,425
216,800
215,175
222,681
223,224
223,837
249,278
250,640
252,021
253,474
66,563
65,625
64,688
259,774
260,538
266,979
204,099
206,898
209,753
212,665
215,634
217,005
228,810
232,079
233,711
237,202
237,894
304,012
439,200
449,200
443,900
500,500
533,200
318,000
304,700
792,500
761,000
741,500
736,000
695,400
221,600
303,100
450,600
539,400
600,800
618,100
666,400
580,800
2,039,800
4,051,600
4,039,500
0
0
0
0
0
000004,039,5004,051,6002,039,800580,800666,400618,100600,800539,400450,600303,100221,600695,400736,000741,500761,000792,500304,700318,000533,200500,500443,900449,200439,200304,012237,894237,202233,711232,079228,810217,005215,634212,665209,753206,898204,099266,979260,538259,77464,68865,62566,563253,474252,021250,640249,278223,837223,224222,681215,175216,800218,425220,050221,67500000000000000000000000000000000000000000000000000000000000000000000000
       Warrants
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
61,587
59,100
56,563
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000000000000000000056,56359,10061,58700000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
0
16,757
11,916
11,541
9,086
11,073
10,741
10,707
9,746
16,966
16,647
16,630
23,225
28,763
28,792
37,796
21,961
38,276
38,540
36,547
24,594
39,374
40,092
0
19,957
75,880
79,560
76,142
18,323
73,538
72,404
70,653
18,752
71,991
73,464
72,102
25,295
66,388
64,467
63,555
19,388
62,019
61,679
58,956
24,717
61,971
61,086
68,671
28,262
23,455
22,999
30,843
55,977
50,846
47,246
43,316
31,339
30,234
28,612
26,348
36,237
35,171
34,118
34,468
43,421
43,022
41,531
40,132
34,919
36,085
35,553
32,012
30,200
29,400
92,300
84,200
108,900
96,600
103,000
99,100
81,900
81,900
85,200
86,900
138,800
100,200
97,600
110,700
123,900
97,900
112,000
91,200
80,600
0
715,300
601,500
0
0
0
0
0000601,500715,300080,60091,200112,00097,900123,900110,70097,600100,200138,80086,90085,20081,90081,90099,100103,00096,600108,90084,20092,30029,40030,20032,01235,55336,08534,91940,13241,53143,02243,42134,46834,11835,17136,23726,34828,61230,23431,33943,31647,24650,84655,97730,84322,99923,45528,26268,67161,08661,97124,71758,95661,67962,01919,38863,55564,46766,38825,29572,10273,46471,99118,75270,65372,40473,53818,32376,14279,56075,88019,957040,09239,37424,59436,54738,54038,27621,96137,79628,79228,76323,22516,63016,64716,9669,74610,70710,74111,0739,08611,54111,91616,757000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
39,140
0
0
0
43,945
45,841
45,411
68,425
46,285
48,908
46,548
50,482
47,716
51,237
51,705
51,613
46,888
47,842
48,246
42,922
5,146
7,419
7,591
8,723
4,241
4,290
4,585
74,136
62,500
62,900
63,400
55,300
76,400
73,100
73,000
68,200
52,100
52,600
53,500
56,100
60,200
49,900
6,700
6,100
59,800
59,300
59,000
7,400
46,100
656,900
613,600
7,000
0
0
0
0
00007,000613,600656,90046,1007,40059,00059,30059,8006,1006,70049,90060,20056,10053,50052,60052,10068,20073,00073,10076,40055,30063,40062,90062,50074,1364,5854,2904,2418,7237,5917,4195,14642,92248,24647,84246,88851,61351,70551,23747,71650,48246,54848,90846,28568,42545,41145,84143,94500039,1400000000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
-18,400
21,700
21,200
21,700
20,300
18,400
17,700
14,900
14,600
14,400
14,500
15,500
16,700
18,400
20,900
23,700
26,700
28,096
26,400
30,500
36,100
76,457
82,700
88,000
89,600
93,154
95,000
61,900
54,100
55,512
53,710
52,105
51,635
54,844
52,883
52,559
54,184
49,340
49,340
51,919
52,250
0
-81,617
-94,430
89,865
90,807
94,658
99,439
107,045
115,640
120,373
126,891
0
116,330
124,146
170,896
200,661
219,734
226,963
281,425
305,746
327,991
355,993
384,271
394,343
403,960
419,653
447,564
463,003
475,561
474,518
469,708
492,830
499,164
515,309
538,267
600,886
611,039
633,500
649,767
675,615
699,783
719,964
743,417
775,896
811,348
824,335
852,904
862,620
879,879
882,192
904,064
910,512
675,736
676,346
693,137
712,331
698,677
701,542
718,465
729,807
805,200
825,000
816,300
841,000
889,000
888,800
1,198,700
1,198,500
1,232,400
1,210,100
1,246,400
1,292,100
1,591,300
1,559,000
1,576,400
1,582,400
1,625,200
1,620,700
1,605,400
1,617,400
2,684,300
2,706,900
2,807,200
2,757,500
2,786,500
2,738,500
2,749,100
2,971,200
2,971,2002,749,1002,738,5002,786,5002,757,5002,807,2002,706,9002,684,3001,617,4001,605,4001,620,7001,625,2001,582,4001,576,4001,559,0001,591,3001,292,1001,246,4001,210,1001,232,4001,198,5001,198,700888,800889,000841,000816,300825,000805,200729,807718,465701,542698,677712,331693,137676,346675,736910,512904,064882,192879,879862,620852,904824,335811,348775,896743,417719,964699,783675,615649,767633,500611,039600,886538,267515,309499,164492,830469,708474,518475,561463,003447,564419,653403,960394,343384,271355,993327,991305,746281,425226,963219,734200,661170,896124,146116,3300126,891120,373115,640107,04599,43994,65890,80789,865-94,430-81,617052,25051,91949,34049,34054,18452,55952,88354,84451,63552,10553,71055,51254,10061,90095,00093,15489,60088,00082,70076,45736,10030,50026,40028,09626,70023,70020,90018,40016,70015,50014,50014,40014,60014,90017,70018,40020,30021,70021,20021,700-18,400
   Common Stock
0
100
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
102
0
0
0
162
0
0
0
243
0
0
200
244
244
245
245
245
246
247
248
249
249
252
254
257
257