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

Magadanenergo ao
Buy, Hold or Sell?

Let's analyze Magadanenergo together

I guess you are interested in Magadanenergo ao. 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 Magadanenergo ao. 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 Magadanenergo ao

I send you an email if I find something interesting about Magadanenergo ao.

1. Quick Overview

1.1. Quick analysis of Magadanenergo (30 sec.)










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

How much money do you get?

How much money do you get?
₽0.00
When do you have the money?
1 year
How often do you get paid?
50.0%

What is your share worth?

Current worth
₽3.32
Expected worth in 1 year
₽-6.25
How sure are you?
60.0%

+ What do you gain per year?

Total Gains per Share
₽-9.57
Return On Investment
-272.6%

For what price can you sell your share?

Current Price per Share
₽3.51
Expected price per share
₽3.27 - ₽4
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Magadanenergo (5 min.)




Live pricePrice per Share (EOD)
₽3.51
Intrinsic Value Per Share
₽-61.06 - ₽-14.16
Total Value Per Share
₽-57.74 - ₽-10.84

2.2. Growth of Magadanenergo (5 min.)




Is Magadanenergo growing?

Current yearPrevious yearGrowGrow %
How rich?$22.6m$39m-$16.3m-72.0%

How much money is Magadanenergo making?

Current yearPrevious yearGrowGrow %
Making money-$15.6m-$28.6m$13m83.8%
Net Profit Margin-8.4%-21.5%--

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

2.3. Financial Health of Magadanenergo (5 min.)




3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Magadanenergo?

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

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

Speculation

The Price per Share of Magadanenergo is ₽3.51. 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 Magadanenergo.
  • 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 Magadanenergo, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is ₽3.32. Based on the TTM, the Book Value Change Per Share is ₽-2.39 per quarter. Based on the YOY, the Book Value Change Per Share is ₽-3.37 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 ₽0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Magadanenergo.

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 Eps-0.03-0.7%-0.03-0.7%-0.05-1.3%0.000.0%0.000.0%
Usd Book Value Change Per Share-0.03-0.8%-0.03-0.8%-0.04-1.1%0.000.1%-0.02-0.7%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share-0.03-0.8%-0.03-0.8%-0.04-1.1%0.000.1%-0.02-0.7%
Usd Price Per Share0.06-0.06-0.05-0.07-0.05-
Price to Earnings Ratio-2.32--2.32--1.12-1.59--1.60-
Price-to-Total Gains Ratio-2.21--2.21--1.40-1.58-1.41-
Price to Book Ratio1.59-1.59-0.83-1.30-0.58-
Price-to-Total Gains Ratio-2.21--2.21--1.40-1.58-1.41-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.039312
Number of shares25437
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share-0.030.00
Usd Total Gains Per Share-0.030.00
Gains per Quarter (25437 shares)-681.4167.72
Gains per Year (25437 shares)-2,725.65270.87
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10-2726-27360271261
20-5451-54620542532
30-8177-81880813803
40-10903-10914010831074
50-13628-13640013541345
60-16354-16366016251616
70-19080-19092018961887
80-21805-21818021672158
90-24531-24544024382429
100-27256-27270027092700

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 Share0.01.00.00.0%1.02.00.033.3%3.02.00.060.0%5.05.00.050.0%12.05.00.070.6%
Book Value Change Per Share0.01.00.00.0%1.02.00.033.3%3.02.00.060.0%6.04.00.060.0%12.05.00.070.6%
Dividend per Share0.00.01.00.0%0.00.03.00.0%0.00.05.00.0%5.00.05.050.0%7.00.010.041.2%
Total Gains per Share0.01.00.00.0%1.02.00.033.3%3.02.00.060.0%6.04.00.060.0%12.05.00.070.6%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Magadanenergo ao 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---2.392-2.3920%-3.369+41%0.238-1106%-2.191-8%
Book Value Per Share--3.3203.3200%5.711-42%5.298-37%6.682-50%
Current Ratio--1.1521.1520%1.1550%1.387-17%1.318-13%
Debt To Asset Ratio--0.8990.8990%0.811+11%0.755+19%0.754+19%
Debt To Equity Ratio--8.9438.9430%4.304+108%4.036+122%2.972+201%
Dividend Per Share----0%-0%-0%0.001-100%
Eps---2.284-2.2840%-4.198+84%0.092-2579%-0.068-97%
Free Cash Flow Per Share---2.662-2.6620%-4.862+83%-0.391-85%-0.703-74%
Free Cash Flow To Equity Per Share--0.0110.0110%-0.885+7814%-0.059+611%-0.022+291%
Gross Profit Margin--5.4725.4720%1.000+447%1.894+189%1.449+278%
Intrinsic Value_10Y_max---14.164--------
Intrinsic Value_10Y_min---61.057--------
Intrinsic Value_1Y_max---0.614--------
Intrinsic Value_1Y_min---3.115--------
Intrinsic Value_3Y_max---2.460--------
Intrinsic Value_3Y_min---12.017--------
Intrinsic Value_5Y_max---5.044--------
Intrinsic Value_5Y_min---23.761--------
Market Cap1628640000.000-98%3226900000.0003226900000.0000%2879200000.000+12%3841780000.000-16%2768450676.500+17%
Net Profit Margin---0.084-0.0840%-0.215+155%0.013-767%-0.002-98%
Operating Margin--0.0000.0000%0.046-101%0.105-100%0.037-101%
Operating Ratio--1.0021.0020%0.951+5%0.889+13%0.949+6%
Pb Ratio1.057-51%1.5941.5940%0.826+93%1.298+23%0.580+175%
Pe Ratio-1.537+34%-2.317-2.3170%-1.124-51%1.585-246%-1.600-31%
Price Per Share3.510-51%5.2905.2900%4.720+12%6.298-16%4.602+15%
Price To Free Cash Flow Ratio-1.318+34%-1.987-1.9870%-0.971-51%2.539-178%2.231-189%
Price To Total Gains Ratio-1.468+34%-2.212-2.2120%-1.401-37%1.575-240%1.410-257%
Quick Ratio--0.2750.2750%0.277-1%0.513-46%0.588-53%
Return On Assets---0.069-0.0690%-0.139+100%0.031-320%0.007-1102%
Return On Equity---0.688-0.6880%-0.735+7%-0.055-92%0.137-603%
Total Gains Per Share---2.392-2.3920%-3.369+41%0.238-1106%-2.190-8%
Usd Book Value--22680000.00022680000.0000%39020800.000-42%36198400.000-37%41434751.680-45%
Usd Book Value Change Per Share---0.027-0.0270%-0.038+41%0.003-1106%-0.025-8%
Usd Book Value Per Share--0.0370.0370%0.064-42%0.059-37%0.075-50%
Usd Dividend Per Share----0%-0%-0%0.000-100%
Usd Eps---0.026-0.0260%-0.047+84%0.001-2579%-0.001-97%
Usd Free Cash Flow---18188800.000-18188800.0000%-33219200.000+83%-2674560.000-85%-4627509.600-75%
Usd Free Cash Flow Per Share---0.030-0.0300%-0.054+83%-0.004-85%-0.008-74%
Usd Free Cash Flow To Equity Per Share--0.0000.0000%-0.010+7814%-0.001+611%0.000+291%
Usd Market Cap18240768.000-98%36141280.00036141280.0000%32247040.000+12%43027936.000-16%31006647.577+17%
Usd Price Per Share0.039-51%0.0590.0590%0.053+12%0.071-16%0.052+15%
Usd Profit---15601600.000-15601600.0000%-28683200.000+84%629440.000-2579%-56633.920-100%
Usd Revenue--185516800.000185516800.0000%133537600.000+39%141630720.000+31%126370680.800+47%
Usd Total Gains Per Share---0.027-0.0270%-0.038+41%0.003-1106%-0.025-8%
 EOD+3 -5MRQTTM+0 -0YOY+22 -125Y+7 -2710Y+9 -27

3.3 Fundamental Score

Let's check the fundamental score of Magadanenergo ao based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-1.537
Price to Book Ratio (EOD)Between0-11.057
Net Profit Margin (MRQ)Greater than0-0.084
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.275
Current Ratio (MRQ)Greater than11.152
Debt to Asset Ratio (MRQ)Less than10.899
Debt to Equity Ratio (MRQ)Less than18.943
Return on Equity (MRQ)Greater than0.15-0.688
Return on Assets (MRQ)Greater than0.05-0.069
Total2/10 (20.0%)

3.4 Technical Score

Let's check the technical score of Magadanenergo ao based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5038.612
Ma 20Greater thanMa 503.668
Ma 50Greater thanMa 1003.920
Ma 100Greater thanMa 2004.396
OpenGreater thanClose3.590
Total1/5 (20.0%)

4. In-depth Analysis

4.1 About Magadanenergo ao

Public Joint Stock Company Magadanenergo, together with its subsidiaries, engages in the production, transmission, and sale of electrical and thermal energy in the Magadan Region and partly in the Republic of Sakha. The company was founded in 1966 and is based in Magadan, Russia.

Fundamental data was last updated by Penke on 2024-09-01 23:33:07.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a loss.
Using its assets, the company is very inefficient in making profit.
Using its investors money, the company is very inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very inefficient.
The company is inefficient 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 just able to pay all its debts by selling its assets.
The company is unable to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is expensive.
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 Magadanenergo earns for each руб1 of revenue.

  • Above 10% is considered healthy but always compare Magadanenergo to the Utilities - Regulated Electric industry mean.
  • A Net Profit Margin of -8.4% means that руб-0.08 for each руб1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Magadanenergo ao:

  • The MRQ is -8.4%. The company is making a loss. -1
  • The TTM is -8.4%. The company is making a loss. -1
Trends
Current periodCompared to+/- 
MRQ-8.4%TTM-8.4%0.0%
TTM-8.4%YOY-21.5%+13.1%
TTM-8.4%5Y1.3%-9.7%
5Y1.3%10Y-0.2%+1.5%
4.3.1.2. Return on Assets

Shows how efficient Magadanenergo is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Magadanenergo to the Utilities - Regulated Electric industry mean.
  • -6.9% Return on Assets means that Magadanenergo generated руб-0.07 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Magadanenergo ao:

  • The MRQ is -6.9%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -6.9%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-6.9%TTM-6.9%0.0%
TTM-6.9%YOY-13.9%+6.9%
TTM-6.9%5Y3.1%-10.1%
5Y3.1%10Y0.7%+2.5%
4.3.1.3. Return on Equity

Shows how efficient Magadanenergo is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Magadanenergo to the Utilities - Regulated Electric industry mean.
  • -68.8% Return on Equity means Magadanenergo generated руб-0.69 for each руб1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Magadanenergo ao:

  • The MRQ is -68.8%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -68.8%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-68.8%TTM-68.8%0.0%
TTM-68.8%YOY-73.5%+4.7%
TTM-68.8%5Y-5.5%-63.3%
5Y-5.5%10Y13.7%-19.2%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Magadanenergo ao.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Magadanenergo is operating .

  • Measures how much profit Magadanenergo makes for each руб1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Magadanenergo to the Utilities - Regulated Electric industry mean.
  • An Operating Margin of 0.0% means the company generated руб0.00  for each руб1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Magadanenergo ao:

  • The MRQ is 0.0%. The company is operating very inefficient. -2
  • The TTM is 0.0%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ0.0%TTM0.0%0.0%
TTM0.0%YOY4.6%-4.7%
TTM0.0%5Y10.5%-10.6%
5Y10.5%10Y3.7%+6.8%
4.3.2.2. Operating Ratio

Measures how efficient Magadanenergo is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Utilities - Regulated Electric industry mean).
  • An Operation Ratio of 1.00 means that the operating costs are руб1.00 for each руб1 in net sales.

Let's take a look of the Operating Ratio trends of Magadanenergo ao:

  • The MRQ is 1.002. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.002. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.002TTM1.0020.000
TTM1.002YOY0.951+0.051
TTM1.0025Y0.889+0.113
5Y0.88910Y0.949-0.060
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Magadanenergo ao.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Magadanenergo is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Utilities - Regulated Electric industry mean).
  • A Current Ratio of 1.15 means the company has руб1.15 in assets for each руб1 in short-term debts.

Let's take a look of the Current Ratio trends of Magadanenergo ao:

  • The MRQ is 1.152. The company is just able to pay all its short-term debts.
  • The TTM is 1.152. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.152TTM1.1520.000
TTM1.152YOY1.155-0.003
TTM1.1525Y1.387-0.235
5Y1.38710Y1.318+0.069
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Magadanenergo to the Utilities - Regulated Electric industry mean.
  • A Quick Ratio of 0.28 means the company can pay off руб0.28 for each руб1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Magadanenergo ao:

  • The MRQ is 0.275. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.275. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.275TTM0.2750.000
TTM0.275YOY0.277-0.002
TTM0.2755Y0.513-0.238
5Y0.51310Y0.588-0.075
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Magadanenergo ao.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Magadanenergo assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Magadanenergo to Utilities - Regulated Electric industry mean.
  • A Debt to Asset Ratio of 0.90 means that Magadanenergo assets are financed with 89.9% credit (debt) and the remaining percentage (100% - 89.9%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Magadanenergo ao:

  • The MRQ is 0.899. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.899. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.899TTM0.8990.000
TTM0.899YOY0.811+0.088
TTM0.8995Y0.755+0.144
5Y0.75510Y0.754+0.001
4.5.4.2. Debt to Equity Ratio

Measures if Magadanenergo is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Magadanenergo to the Utilities - Regulated Electric industry mean.
  • A Debt to Equity ratio of 894.3% means that company has руб8.94 debt for each руб1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Magadanenergo ao:

  • The MRQ is 8.943. The company is unable to pay all its debts with equity. -1
  • The TTM is 8.943. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ8.943TTM8.9430.000
TTM8.943YOY4.304+4.640
TTM8.9435Y4.036+4.907
5Y4.03610Y2.972+1.064
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 руб1 in earnings Magadanenergo generates.

  • Above 15 is considered overpriced but always compare Magadanenergo to the Utilities - Regulated Electric industry mean.
  • A PE ratio of -2.32 means the investor is paying руб-2.32 for every руб1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Magadanenergo ao:

  • The EOD is -1.537. Based on the earnings, the company is expensive. -2
  • The MRQ is -2.317. Based on the earnings, the company is expensive. -2
  • The TTM is -2.317. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-1.537MRQ-2.317+0.779
MRQ-2.317TTM-2.3170.000
TTM-2.317YOY-1.124-1.192
TTM-2.3175Y1.585-3.902
5Y1.58510Y-1.600+3.186
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 Magadanenergo ao:

  • The EOD is -1.318. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -1.987. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -1.987. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-1.318MRQ-1.987+0.669
MRQ-1.987TTM-1.9870.000
TTM-1.987YOY-0.971-1.016
TTM-1.9875Y2.539-4.526
5Y2.53910Y2.231+0.308
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 Magadanenergo is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Utilities - Regulated Electric industry mean).
  • A PB ratio of 1.59 means the investor is paying руб1.59 for each руб1 in book value.

Let's take a look of the Price to Book Ratio trends of Magadanenergo ao:

  • The EOD is 1.057. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.594. Based on the equity, the company is underpriced. +1
  • The TTM is 1.594. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.057MRQ1.594-0.536
MRQ1.594TTM1.5940.000
TTM1.594YOY0.826+0.767
TTM1.5945Y1.298+0.295
5Y1.29810Y0.580+0.718
4.6.2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Reversals in quarterly reports

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

 2019-12-312020-12-312021-12-312022-12-312023-12-31
EBIT  3,133,000-2,098,0001,035,000417,0001,452,000-899,000553,000-561,000-8,000
Operating Income  3,160,000-2,102,0001,058,000394,0001,452,000-899,000553,000-561,000-8,000



6.2. Latest Balance Sheet

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

Summary
Total Assets20,135,000
Total Liabilities18,110,000
Total Stockholder Equity2,025,000
 As reported
Total Liabilities 18,110,000
Total Stockholder Equity+ 2,025,000
Total Assets = 20,135,000

Assets

Total Assets20,135,000
Total Current Assets7,113,000
Long-term Assets13,022,000
Total Current Assets
Cash And Cash Equivalents 104,000
Net Receivables 1,595,000
Inventory 3,734,000
Other Current Assets 1,680,000
Total Current Assets  (as reported)7,113,000
Total Current Assets  (calculated)7,113,000
+/-0
Long-term Assets
Property Plant Equipment 8,130,000
Long-term Assets Other 4,587,000
Long-term Assets  (as reported)13,022,000
Long-term Assets  (calculated)12,717,000
+/- 305,000

Liabilities & Shareholders' Equity

Total Current Liabilities6,172,000
Long-term Liabilities11,938,000
Total Stockholder Equity2,025,000
Total Current Liabilities
Short-term Debt 524,000
Accounts payable 1,198,000
Other Current Liabilities 4,450,000
Total Current Liabilities  (as reported)6,172,000
Total Current Liabilities  (calculated)6,172,000
+/-0
Long-term Liabilities
Long-term Liabilities  (as reported)11,938,000
Long-term Liabilities  (calculated)0
+/- 11,938,000
Total Stockholder Equity
Common Stock3,409,000
Retained Earnings -1,355,000
Accumulated Other Comprehensive Income -29,000
Total Stockholder Equity (as reported)2,025,000
Total Stockholder Equity (calculated)2,025,000
+/-0
Other
Cash and Short Term Investments 104,000
Common Stock Shares Outstanding 610,000
Liabilities and Stockholders Equity 20,135,000
Net Debt 11,568,000
Net Working Capital 941,000
Short Long Term Debt Total 11,672,000



6.3. Balance Sheets Structured

All numbers in thousands.

 Trend2023-12-312022-12-312021-12-312020-12-312019-12-312018-12-312017-12-312016-12-312015-12-312014-12-312013-12-312012-12-312011-12-312010-12-312009-12-312008-12-312007-12-31
> Total Assets 
6,663,664
6,778,741
6,944,374
7,067,468
7,241,747
7,243,189
14,226,713
14,959,878
15,367,942
8,365,000
10,083,000
12,831,000
8,068,000
10,688,000
14,070,000
18,478,000
20,135,000
20,135,00018,478,00014,070,00010,688,0008,068,00012,831,00010,083,0008,365,00015,367,94214,959,87814,226,7137,243,1897,241,7477,067,4686,944,3746,778,7416,663,664
   > Total Current Assets 
1,870,317
1,988,836
2,164,550
2,237,257
2,380,220
2,259,832
2,498,773
2,830,351
3,449,281
6,946,000
7,932,000
9,037,000
3,624,000
3,768,000
4,720,000
8,041,000
7,113,000
7,113,0008,041,0004,720,0003,768,0003,624,0009,037,0007,932,0006,946,0003,449,2812,830,3512,498,7732,259,8322,380,2202,237,2572,164,5501,988,8361,870,317
       Cash And Cash Equivalents 
17,847
18,722
29,307
12,710
63,209
111,595
87,155
26,633
10,213
44,000
130,000
176,000
260,000
60,000
541,000
42,000
104,000
104,00042,000541,00060,000260,000176,000130,00044,00010,21326,63387,155111,59563,20912,71029,30718,72217,847
       Short-term Investments 
0
0
0
0
0
7,500
43,500
72,000
87,100
0
0
0
0
0
0
0
0
0000000087,10072,00043,5007,50000000
       Net Receivables 
0
0
0
0
1,255,888
878,389
919,110
1,226,616
1,797,497
3,085,516
4,154,000
4,906,000
1,386,000
1,418,000
1,633,000
1,888,000
1,595,000
1,595,0001,888,0001,633,0001,418,0001,386,0004,906,0004,154,0003,085,5161,797,4971,226,616919,110878,3891,255,8880000
       Inventory 
772,195
808,321
866,709
956,059
1,030,822
1,197,506
1,390,824
1,478,792
1,541,070
3,130,000
3,578,000
3,762,000
1,911,000
2,118,000
2,067,000
2,831,000
3,734,000
3,734,0002,831,0002,067,0002,118,0001,911,0003,762,0003,578,0003,130,0001,541,0701,478,7921,390,8241,197,5061,030,822956,059866,709808,321772,195
       Other Current Assets 
1,080,275
1,161,793
1,268,534
1,268,488
30,301
72,342
58,184
26,310
13,401
3,772,000
4,224,000
5,099,000
20,000
134,000
479,000
3,280,000
1,680,000
1,680,0003,280,000479,000134,00020,0005,099,0004,224,0003,772,00013,40126,31058,18472,34230,3011,268,4881,268,5341,161,7931,080,275
   > Long-term Assets 
4,793,347
4,789,905
4,779,824
4,830,211
4,861,527
4,983,357
11,727,940
12,129,527
11,918,661
1,419,000
2,151,000
3,794,000
4,444,000
6,920,000
9,350,000
10,437,000
13,022,000
13,022,00010,437,0009,350,0006,920,0004,444,0003,794,0002,151,0001,419,00011,918,66112,129,52711,727,9404,983,3574,861,5274,830,2114,779,8244,789,9054,793,347
       Property Plant Equipment 
4,484,150
4,474,601
4,473,923
4,524,806
4,531,538
4,680,920
11,407,658
11,753,542
11,414,436
1,345,000
2,116,000
3,473,000
3,682,000
6,245,000
9,022,000
9,602,000
8,130,000
8,130,0009,602,0009,022,0006,245,0003,682,0003,473,0002,116,0001,345,00011,414,43611,753,54211,407,6584,680,9204,531,5384,524,8064,473,9234,474,6014,484,150
       Goodwill 
0
0
0
0
0
0
23,171
15,448
40,439
0
0
17,000
0
0
0
0
0
0000017,0000040,43915,44823,171000000
       Long Term Investments 
0
0
0
0
0
28,000
0
0
0
0
0
0
0
0
0
0
0
0000000000028,00000000
       Intangible Assets 
0
0
0
0
0
0
23,171
15,448
40,439
36,000
19,000
17,000
0
0
0
0
0
0000017,00019,00036,00040,43915,44823,171000000
       Long-term Assets Other 
241,642
241,642
241,642
241,642
211,253
9,243
48,648
118,498
120,691
6,000
5,000
4,000
195,000
199,000
242,000
256,000
4,587,000
4,587,000256,000242,000199,000195,0004,0005,0006,000120,691118,49848,6489,243211,253241,642241,642241,642241,642
> Total Liabilities 
1,293,882
1,396,236
1,538,913
1,590,063
1,986,821
2,399,013
2,521,085
2,996,754
4,479,752
10,680,000
11,083,000
11,532,000
5,975,000
7,669,000
8,531,000
14,994,000
18,110,000
18,110,00014,994,0008,531,0007,669,0005,975,00011,532,00011,083,00010,680,0004,479,7522,996,7542,521,0852,399,0131,986,8211,590,0631,538,9131,396,2361,293,882
   > Total Current Liabilities 
1,026,292
1,130,751
1,292,551
1,437,756
1,687,032
2,173,051
2,230,353
2,573,548
3,246,227
7,432,000
5,659,000
5,167,000
1,668,000
2,442,000
5,172,000
6,962,000
6,172,000
6,172,0006,962,0005,172,0002,442,0001,668,0005,167,0005,659,0007,432,0003,246,2272,573,5482,230,3532,173,0511,687,0321,437,7561,292,5511,130,7511,026,292
       Short-term Debt 
664,000
791,900
850,000
950,000
950,000
950,000
780,000
880,000
400,000
2,196,000
744,000
1,077,000
126,000
703,000
2,941,000
2,869,000
524,000
524,0002,869,0002,941,000703,000126,0001,077,000744,0002,196,000400,000880,000780,000950,000950,000950,000850,000791,900664,000
       Short Long Term Debt 
0
0
0
0
1,033,000
1,160,000
890,000
2,004,000
100,000
2,086,000
660,000
989,000
0
100,000
2,245,000
1,730,000
0
01,730,0002,245,000100,0000989,000660,0002,086,000100,0002,004,000890,0001,160,0001,033,0000000
       Accounts payable 
157,471
177,328
129,307
231,565
452,571
137,567
441,192
779,550
1,914,336
4,744,000
3,184,000
2,760,000
330,000
437,000
471,000
974,000
1,198,000
1,198,000974,000471,000437,000330,0002,760,0003,184,0004,744,0001,914,336779,550441,192137,567452,571231,565129,307177,328157,471
       Other Current Liabilities 
141,642
68,851
12,803
256,191
284,461
4,582
546
149,897
81,570
490,324
1,731,000
1,000
1,212,000
1,302,000
1,760,000
3,119,000
4,450,000
4,450,0003,119,0001,760,0001,302,0001,212,0001,0001,731,000490,32481,570149,8975464,582284,461256,19112,80368,851141,642
   > Long-term Liabilities 
267,590
265,485
246,362
152,307
299,789
225,962
290,732
423,206
1,233,525
3,248,000
5,424,000
6,365,000
4,307,000
5,227,000
3,359,000
8,032,000
11,938,000
11,938,0008,032,0003,359,0005,227,0004,307,0006,365,0005,424,0003,248,0001,233,525423,206290,732225,962299,789152,307246,362265,485267,590
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
2,344,000
4,350,000
5,320,000
3,588,000
4,445,000
2,650,000
7,265,000
0
07,265,0002,650,0004,445,0003,588,0005,320,0004,350,0002,344,000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
764,000
904,000
1,074,000
1,045,000
719,000
782,000
709,000
0
0
00709,000782,000719,0001,045,0001,074,000904,000764,00000000000
       Deferred Long Term Liability 
0
0
0
0
0
9,000
4,000
27,000
15,000
11,000
0
0
0
0
0
0
0
000000011,00015,00027,0004,0009,00000000
> Total Stockholder Equity
5,369,782
5,382,505
5,405,461
5,477,405
5,254,926
4,844,076
11,705,628
11,963,124
10,888,190
-2,315,000
-1,000,000
1,299,000
2,093,000
3,019,000
5,539,000
3,484,000
2,025,000
2,025,0003,484,0005,539,0003,019,0002,093,0001,299,000-1,000,000-2,315,00010,888,19011,963,12411,705,6284,844,0765,254,9265,477,4055,405,4615,382,5055,369,782
   Common Stock
609,512
609,512
609,512
609,512
609,512
609,512
609,512
609,512
609,512
3,409,000
3,409,000
3,409,000
3,409,000
3,409,000
3,409,000
3,409,000
3,409,000
3,409,0003,409,0003,409,0003,409,0003,409,0003,409,0003,409,0003,409,000609,512609,512609,512609,512609,512609,512609,512609,512609,512
   Retained Earnings 
158,120
199,010
233,513
348,391
132,114
-296,605
433,087
392,017
-670,788
-742,003
-4,474,000
-2,206,000
-1,396,000
-466,000
2,189,000
121,000
-1,355,000
-1,355,000121,0002,189,000-466,000-1,396,000-2,206,000-4,474,000-742,003-670,788392,017433,087-296,605132,114348,391233,513199,010158,120
   Accumulated Other Comprehensive Income 
-7,460,601
-7,674,438
-10,355,316
-8,861,402
0
0
-116,000
-13,000
10,949,466
-6,086,000
-6,421,000
-7,726,000
80,000
76,000
-59,000
-46,000
-29,000
-29,000-46,000-59,00076,00080,000-7,726,000-6,421,000-6,086,00010,949,466-13,000-116,00000-8,861,402-10,355,316-7,674,438-7,460,601
   Capital Surplus 00000000000000000
   Treasury Stock00000000000000000
   Other Stockholders Equity 
12,062,751
12,248,421
14,917,752
13,380,904
4,513,300
4,531,169
10,663,029
10,961,595
10,949,466
289,003
2,012,000
5,616,000
-1,316,000
-390,000
-59,000
-46,000
0
0-46,000-59,000-390,000-1,316,0005,616,0002,012,000289,00310,949,46610,961,59510,663,0294,531,1694,513,30013,380,90414,917,75212,248,42112,062,751



6.4. Balance Sheets

All numbers in thousands.




6.5. Cash Flows

All numbers in thousands.




6.6. Income Statements

All numbers in thousands.