25 XP   0   0   10

Southern Co
Buy, Hold or Sell?

Let's analyse Southern Co together

PenkeI guess you are interested in Southern Co. 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 Southern Co. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

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

Get notifications about Southern Co

I send you an email if I find something interesting about Southern Co.

Quick analysis of Southern Co (30 sec.)










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

How much money do you get?

How much money do you get?
$2.44
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$-83.65
Expected worth in 1 year
$-200.57
How sure are you?
53.3%

+ What do you gain per year?

Total Gains per Share
$-114.48
Return On Investment
inf%

For what price can you sell your share?

Current Price per Share
$
Expected price per share
$0 - $
How sure are you?
50%

1. Valuation of Southern Co (5 min.)




Live pricePrice per Share (EOD)

$

Intrinsic Value Per Share

$20.70 - $22.95

Total Value Per Share

$-62.95 - $-60.70

2. Growth of Southern Co (5 min.)




Is Southern Co growing?

Current yearPrevious yearGrowGrow %
How rich?-$91.8b$7.5b-$35.3b-127.0%

How much money is Southern Co making?

Current yearPrevious yearGrowGrow %
Making money$762m$733.2m$28.7m3.8%
Net Profit Margin10.9%11.4%--

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

3. Financial Health of Southern Co (5 min.)




What can you expect buying and holding a share of Southern Co? (5 min.)

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

What can you expect buying and holding a share of Southern Co?

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

Speculation

The Price per Share of Southern Co is $. 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 Southern Co.
  • 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 Southern Co, 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 $-83.65. Based on the TTM, the Book Value Change Per Share is $-29.23 per quarter. Based on the YOY, the Book Value Change Per Share is $12.39 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 $0.61 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Southern Co.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps0.760.730.740.910.68
Usd Book Value Change Per Share-1.95-29.2312.39-4.05-2.23
Usd Dividend Per Share0.700.611.210.911.98
Usd Total Gains Per Share-1.25-28.6213.60-3.14-0.26
Usd Price Per Share0.00-0.00-0.00-0.00-0.00-
Price to Earnings Ratio0.00-0.00-0.00-0.00-0.00-
Price-to-Total Gains Ratio
Price to Book Ratio0.00-0.00-0.00-0.00-0.00-
Price-to-Total Gains Ratio

When do you get the money?

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 Share3.01.00.075.0%10.02.00.083.3%18.02.00.090.0%25.05.00.083.3%35.05.00.087.5%
Book Value Change Per Share1.03.00.025.0%5.07.00.041.7%7.013.00.035.0%12.018.00.040.0%15.025.00.037.5%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%30.00.00.0100.0%40.00.00.0100.0%
Total Gains per Share1.03.00.025.0%7.05.00.058.3%10.010.00.050.0%16.014.00.053.3%20.020.00.050.0%

Fundamentals of Southern Co

About Southern Co

  • 31344

The Southern Company, through its subsidiaries, engages in the generation, transmission, and distribution of electricity. The company also constructs, acquires, owns, and manages power generation assets, including renewable energy facilities and sells electricity in the wholesale market; and distributes natural gas in Illinois, Georgia, Virginia, New Jersey, Florida, Tennessee, and Maryland, as well as provides gas marketing services, wholesale gas services, and gas midstream operations. It owns and/or operates 33 hydroelectric generating stations, 29 fossil fuel generating stations, 3 nuclear generating stations, 15 combined cycle/cogeneration stations, 35 solar facilities, 8 wind facilities, 1 biomass facility, and 1 landfill gas facility; and constructs, operates, and maintains 82,000 miles of natural gas pipelines and 14 storage facilities with total capacity of 158 Bcf to provide natural gas to residential, commercial, and industrial customers. The company has 46,000 megawatts of generating capacity and 1,500 billion cubic feet of combined natural gas consumption and throughput volume serving 9 million electric and gas utility customers. It also provides products and services in the areas of distributed generation infrastructure, energy efficiency, and utility infrastructure. In addition, the company offers digital wireless communications services with various communication options, including push to talk, cellular service, text messaging, wireless Internet access, and wireless data. The Southern Company was founded in 1945 and is headquartered in Atlanta, Georgia.

Fundamental data was last updated by Penke on 2023-10-13 23:29:05.

Financial Health

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

Valuation

Valuation Details
 Compared to previous yearCompared to industry

1.1. Profitability of Southern Co.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Southern Co earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Southern Co to the  industry mean.
  • A Net Profit Margin of 14.6% means that $0.15 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Southern Co:

  • The MRQ is 14.6%. The company is making a huge profit. +2
  • The TTM is 10.9%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ14.6%TTM10.9%+3.7%
TTM10.9%YOY11.4%-0.5%
TTM10.9%5Y14.9%-4.0%
5Y14.9%10Y11.1%+3.7%
1.1.2. Return on Assets

Shows how efficient Southern Co is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Southern Co to the  industry mean.
  • 7.9% Return on Assets means that Southern Co generated $0.08 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Southern Co:

  • The MRQ is 7.9%. Using its assets, the company is efficient in making profit. +1
  • The TTM is 4.3%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ7.9%TTM4.3%+3.6%
TTM4.3%YOY6.7%-2.4%
TTM4.3%5Y59.1%-54.8%
5Y59.1%10Y-12.9%+72.0%
1.1.3. Return on Equity

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

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

Let's take a look of the Return on Equity trends of Southern Co:

  • The MRQ is 2.4%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.2%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.4%TTM2.2%+0.3%
TTM2.2%YOY3.5%-1.3%
TTM2.2%5Y9.5%-7.3%
5Y9.5%10Y5.1%+4.4%

1.2. Operating Efficiency of Southern Co.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Southern Co is operating .

  • Measures how much profit Southern Co 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 Southern Co to the  industry mean.
  • An Operating Margin of 5.4% means the company generated $0.05  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Southern Co:

  • The MRQ is 5.4%. The company is operating less efficient.
  • The TTM is 11.1%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ5.4%TTM11.1%-5.6%
TTM11.1%YOY14.0%-2.9%
TTM11.1%5Y15.7%-4.6%
5Y15.7%10Y10.8%+4.8%
1.2.2. Operating Ratio

Measures how efficient Southern Co is keeping operating costs low.

  • Below 1 is considered healthy (always compare to  industry mean).
  • An Operation Ratio of 1.02 means that the operating costs are $1.02 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Southern Co:

  • The MRQ is 1.017. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.178. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.017TTM1.178-0.161
TTM1.178YOY1.075+0.103
TTM1.1785Y0.708+0.470
5Y0.70810Y0.825-0.117

1.3. Liquidity of Southern Co.

1.3. Liquidity
1.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to  industry mean).
  • A Current Ratio of 0.83 means the company has $0.83 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Southern Co:

  • The MRQ is 0.829. The company is just not able to pay all its short-term debts. -1
  • The TTM is 0.747. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.829TTM0.747+0.082
TTM0.747YOY2.235-1.488
TTM0.7475Y3.469-2.722
5Y3.46910Y4.319-0.850
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Southern Co to the  industry mean.
  • A Quick Ratio of 0.29 means the company can pay off $0.29 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Southern Co:

  • The MRQ is 0.294. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.483. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.294TTM0.483-0.189
TTM0.483YOY1.531-1.048
TTM0.4835Y1.560-1.077
5Y1.56010Y1.763-0.203

1.4. Solvency of Southern Co.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Southern Co assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Southern Co to industry mean.
  • A Debt to Asset Ratio of 9.65 means that Southern Co assets are financed with 964.6% credit (debt) and the remaining percentage (100% - 964.6%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Southern Co:

  • The MRQ is 9.646. The company is unable to pay all its debts by selling its assets. -2
  • The TTM is 5.169. The company is unable to pay all its debts by selling its assets. -2
Trends
Current periodCompared to+/- 
MRQ9.646TTM5.169+4.477
TTM5.169YOY3.451+1.718
TTM5.1695Y12.976-7.807
5Y12.97610Y13.299-0.323
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Southern Co to the  industry mean.
  • A Debt to Equity ratio of 295.7% means that company has $2.96 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Southern Co:

  • The MRQ is 2.957. The company is unable to pay all its debts with equity. -1
  • The TTM is 2.982. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ2.957TTM2.982-0.024
TTM2.982YOY2.456+0.526
TTM2.9825Y2.510+0.472
5Y2.51010Y2.380+0.130

2. Market Valuation of Southern Co

2.1. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings Southern Co generates.

  • Above 15 is considered overpriced but always compare Southern Co to the  industry mean.
  • A PE ratio of 0.00 means the investor is paying $0.00 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Southern Co:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
EOD-MRQ-0.000
MRQ-TTM-0.000
TTM-YOY-0.000
TTM-5Y-0.000
5Y-10Y-0.000
2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Southern Co:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
EOD-MRQ-0.000
MRQ-TTM-0.000
TTM-YOY-0.000
TTM-5Y-0.000
5Y-10Y-0.000
2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of Southern Co is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to industry mean).
  • A PB ratio of 0.00 means the investor is paying $0.00 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Southern Co:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
EOD-MRQ-0.000
MRQ-TTM-0.000
TTM-YOY-0.000
TTM-5Y-0.000
5Y-10Y-0.000
2. Total Gains per Share

3. Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of Southern Co.

4. Summary

4.1. Key Performance Indicators

The key performance indicators of Southern Co 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---1.948-29.230+1400%12.389-116%-4.048+108%-2.234+15%
Book Value Per Share---83.648-23.765-72%7.809-1171%-26.471-68%-22.183-73%
Current Ratio--0.8290.747+11%2.235-63%3.469-76%4.319-81%
Debt To Asset Ratio--9.6465.169+87%3.451+180%12.976-26%13.299-27%
Debt To Equity Ratio--2.9572.982-1%2.456+20%2.510+18%2.380+24%
Dividend Per Share--0.6960.610+14%1.215-43%0.910-24%1.976-65%
Eps--0.7630.733+4%0.739+3%0.912-16%0.681+12%
Free Cash Flow Per Share--0.0070.690-99%2.518-100%0.329-98%4.198-100%
Free Cash Flow To Equity Per Share--1.0461.637-36%2.982-65%0.806+30%3.428-69%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--22.952--------
Intrinsic Value_10Y_min--20.697--------
Intrinsic Value_1Y_max--4.202--------
Intrinsic Value_1Y_min--4.128--------
Intrinsic Value_3Y_max--11.175--------
Intrinsic Value_3Y_min--10.698--------
Intrinsic Value_5Y_max--16.401--------
Intrinsic Value_5Y_min--15.348--------
Market Cap----0%-0%-0%-0%
Net Profit Margin--0.1460.109+34%0.114+28%0.149-2%0.111+31%
Operating Margin--0.0540.111-51%0.140-61%0.157-65%0.108-50%
Operating Ratio--1.0171.178-14%1.075-5%0.708+44%0.825+23%
Pb Ratio-0%--0%-0%-0%-0%
Pe Ratio-0%--0%-0%-0%-0%
Price Per Share-0%--0%-0%-0%-0%
Price To Free Cash Flow Ratio-0%--0%-0%-0%-0%
Quick Ratio--0.2940.483-39%1.531-81%1.560-81%1.763-83%
Return On Assets--0.0790.043+84%0.067+18%0.591-87%-0.129+264%
Return On Equity--0.0240.022+12%0.035-30%0.095-75%0.051-53%
Total Gains Per Share---1.252-28.620+2185%13.604-109%-3.138+151%-0.258-79%
Usd Book Value---91845000000.000-27825250000.000-70%7521250000.000-1321%-25817550000.000-72%-21300366666.667-77%
Usd Book Value Change Per Share---1.948-29.230+1400%12.389-116%-4.048+108%-2.234+15%
Usd Book Value Per Share---83.648-23.765-72%7.809-1171%-26.471-68%-22.183-73%
Usd Dividend Per Share--0.6960.610+14%1.215-43%0.910-24%1.976-65%
Usd Eps--0.7630.733+4%0.739+3%0.912-16%0.681+12%
Usd Free Cash Flow--8000000.000690250000.000-99%2521750000.000-100%645300000.000-99%4030166666.667-100%
Usd Free Cash Flow Per Share--0.0070.690-99%2.518-100%0.329-98%4.198-100%
Usd Free Cash Flow To Equity Per Share--1.0461.637-36%2.982-65%0.806+30%3.428-69%
Usd Market Cap----0%-0%-0%-0%
Usd Price Per Share-0%--0%-0%-0%-0%
Usd Profit--838000000.000762000000.000+10%733250000.000+14%995200000.000-16%637733333.333+31%
Usd Revenue--5748000000.0006913250000.000-17%7942250000.000-28%6932000000.000-17%6931166666.667-17%
Usd Total Gains Per Share---1.252-28.620+2185%13.604-109%-3.138+151%-0.258-79%
 EOD+0 -0MRQTTM+15 -12YOY+6 -215Y+7 -2010Y+8 -19

4.2. Fundamental Score

Let's check the fundamental score of Southern Co based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-150.000
Price to Book Ratio (EOD)Between0-10.000
Net Profit Margin (MRQ)Greater than00.146
Operating Margin (MRQ)Greater than00.054
Quick Ratio (MRQ)Greater than10.294
Current Ratio (MRQ)Greater than10.829
Debt to Asset Ratio (MRQ)Less than19.646
Debt to Equity Ratio (MRQ)Less than12.957
Return on Equity (MRQ)Greater than0.150.024
Return on Assets (MRQ)Greater than0.050.079
Total5/10 (50.0%)

4.3. Technical Score

Let's check the technical score of Southern Co based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
Total0/0 (0.0%)



Latest Balance Sheet

Balance Sheet of 2023-06-30. Currency in USD. All numbers in thousands.

Summary
Total Assets10,623,000
Total Liabilities102,468,000
Total Stockholder Equity34,648,000
 As reported
Total Liabilities 102,468,000
Total Stockholder Equity+ 34,648,000
Total Assets = 10,623,000

Assets

Total Assets10,623,000
Total Current Assets10,979,000
Long-term Assets10,623,000
Total Current Assets
Cash And Cash Equivalents 2,123,000
Net Receivables 1,768,000
Inventory 2,963,000
Total Current Assets  (as reported)10,979,000
Total Current Assets  (calculated)6,854,000
+/- 4,125,000
Long-term Assets
Property Plant Equipment 96,767,000
Long Term Investments 9,845,000
Accumulated depreciation -36,500,000
Long-term Assets  (as reported)10,623,000
Long-term Assets  (calculated)70,112,000
+/- 59,489,000

Liabilities & Shareholders' Equity

Total Current Liabilities13,240,000
Long-term Liabilities89,228,000
Total Stockholder Equity34,648,000
Total Current Liabilities
Short-term Debt 1,842,000
Accounts payable 2,493,000
Other Current Liabilities 8,412,000
Total Current Liabilities  (as reported)13,240,000
Total Current Liabilities  (calculated)12,747,000
+/- 493,000
Long-term Liabilities
Long term Debt Total 55,134,000
Long-term Liabilities  (as reported)89,228,000
Long-term Liabilities  (calculated)55,134,000
+/- 34,094,000
Total Stockholder Equity
Other Stockholders Equity 34,648,000
Total Stockholder Equity (as reported)34,648,000
Total Stockholder Equity (calculated)34,648,000
+/-0
Other
Cash and Short Term Investments 2,123,000
Common Stock Shares Outstanding 1,098,000
Current Deferred Revenue493,000
Liabilities and Stockholders Equity 137,116,000
Net Debt 58,332,000
Net Tangible Assets 34,648,000
Net Working Capital -2,261,000
Property Plant and Equipment Gross 133,267,000
Short Long Term Debt Total 58,332,000



Balance Sheet

Currency in USD. All numbers in thousands.

 Trend2023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-31
> Total Assets 
4,706,611
4,854,278
4,971,302
5,237
5,299,736
5,331,754
5,522,385
0
5,712,443
6,000,558
6,393,074
5,989
5,863,088,000
5,825,941,000
5,853,662
5,839,000
5,831,898,000
5,884,614,000
5,996,905,000
6,080,000
6,064,938,000
6,151,050,000
6,350,882,000
6,455,000
6,635,337,000
6,725,211,000
7,069,518,000
7,554,000
7,673,000
8,107,000
8,613,000
8,809,000
9,001,000
9,352,000
4,737,000
550,685,000
4,914,000
4,956,000
5,139,000
724,390,000
5,288,000
5,297,000
5,295,000
862,795,000
5,471,000
5,524,000
3,965,000
601,000
4,306,000
4,413,000
4,505,000
152,000
4,714,000
6,163,000
6,328,000
199,000
2,792,000
540,000
542,000
105,000
7,937,000
7,728,000
7,737,000
115,000
3,283,000
3,190,000
3,372,000
3,272,000
8,839,000
3,390,000
3,425,000
3,573,000
128,639,000
130,769,000
134,005,000
134,891,000
10,488,000
10,623,000
10,623,00010,488,000134,891,000134,005,000130,769,000128,639,0003,573,0003,425,0003,390,0008,839,0003,272,0003,372,0003,190,0003,283,000115,0007,737,0007,728,0007,937,000105,000542,000540,0002,792,000199,0006,328,0006,163,0004,714,000152,0004,505,0004,413,0004,306,000601,0003,965,0005,524,0005,471,000862,795,0005,295,0005,297,0005,288,000724,390,0005,139,0004,956,0004,914,000550,685,0004,737,0009,352,0009,001,0008,809,0008,613,0008,107,0007,673,0007,554,0007,069,518,0006,725,211,0006,635,337,0006,455,0006,350,882,0006,151,050,0006,064,938,0006,080,0005,996,905,0005,884,614,0005,831,898,0005,839,0005,853,6625,825,941,0005,863,088,0005,9896,393,0746,000,5585,712,44305,522,3855,331,7545,299,7365,2374,971,3024,854,2784,706,611
   > Total Current 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
0
0
0
0
0
0
0
6,001,000
5,785,000
5,599,000
5,140,000
0
0
6,370,000
0
0
0
6,526,000
0
15,149,000
9,658,000
9,722,000
8,427,000
8,837,000
9,202,000
10,072,000
9,524,000
11,619,000
9,384,000
9,583,000
8,709,000
8,352,000
9,917,000
9,817,000
9,430,000
9,069,000
10,574,000
8,617,000
9,469,000
9,551,000
9,674,000
8,965,000
9,297,000
9,781,000
10,363,000
10,416,000
9,555,000
10,979,000
10,979,0009,555,00010,416,00010,363,0009,781,0009,297,0008,965,0009,674,0009,551,0009,469,0008,617,00010,574,0009,069,0009,430,0009,817,0009,917,0008,352,0008,709,0009,583,0009,384,00011,619,0009,524,00010,072,0009,202,0008,837,0008,427,0009,722,0009,658,00015,149,00006,526,0000006,370,000005,140,0005,599,0005,785,0006,001,0000000000000000000000000000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
431,000
682,000
659,000
590,000
0
0
710,000
0
0
0
1,404,000
0
9,860,000
2,669,000
1,975,000
1,094,000
1,433,000
1,841,000
2,130,000
2,284,000
1,980,000
1,847,000
1,396,000
1,361,000
1,383,000
2,931,000
1,975,000
2,164,000
1,879,000
3,379,000
1,065,000
1,770,000
1,582,000
2,078,000
1,798,000
1,662,000
1,724,000
2,009,000
1,917,000
1,053,000
2,123,000
2,123,0001,053,0001,917,0002,009,0001,724,0001,662,0001,798,0002,078,0001,582,0001,770,0001,065,0003,379,0001,879,0002,164,0001,975,0002,931,0001,383,0001,361,0001,396,0001,847,0001,980,0002,284,0002,130,0001,841,0001,433,0001,094,0001,975,0002,669,0009,860,00001,404,000000710,00000590,000659,000682,000431,0000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,362,000
0
1,287,000
1,278,000
0
8,751,000
8,431,000
8,316,000
8,314,000
0
0
008,314,0008,316,0008,431,0008,751,00001,278,0001,287,00001,362,0000000000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,148,000
1,273,000
1,009,000
1,046,000
0
0
1,578,000
0
0
0
1,189,000
0
1,267,000
1,675,000
3,772,000
3,566,000
2,092,000
1,839,000
1,825,000
1,629,000
1,686,000
1,697,000
1,676,000
1,669,000
1,604,000
1,765,000
1,565,000
1,550,000
1,524,000
1,679,000
1,635,000
1,592,000
1,595,000
1,759,000
1,728,000
1,917,000
2,183,000
-8,316,000
2,067,000
1,810,000
1,768,000
1,768,0001,810,0002,067,000-8,316,0002,183,0001,917,0001,728,0001,759,0001,595,0001,592,0001,635,0001,679,0001,524,0001,550,0001,565,0001,765,0001,604,0001,669,0001,676,0001,697,0001,686,0001,629,0001,825,0001,839,0002,092,0003,566,0003,772,0001,675,0001,267,00001,189,0000001,578,000001,046,0001,009,0001,273,0001,148,0000000000000000000000000000000000000000
       Other Current 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
0
0
0
0
0
0
0
8,268,000
7,959,000
7,024,000
7,361,000
0
0
9,306,000
0
0
0
9,930,000
0
10,520,000
12,565,000
1,824,000
1,603,000
12,345,000
12,580,000
13,041,000
13,003,000
19,341,000
16,965,000
20,355,000
16,825,000
17,914,000
18,330,000
19,358,000
18,780,000
18,724,000
18,925,000
6,190,000
20,303,000
6,682,000
6,318,000
7,167,000
6,064,000
6,416,000
8,706,000
6,835,000
23,686,000
23,650,000
23,650,00023,686,0006,835,0008,706,0006,416,0006,064,0007,167,0006,318,0006,682,00020,303,0006,190,00018,925,00018,724,00018,780,00019,358,00018,330,00017,914,00016,825,00020,355,00016,965,00019,341,00013,003,00013,041,00012,580,00012,345,0001,603,0001,824,00012,565,00010,520,00009,930,0000009,306,000007,361,0007,024,0007,959,0008,268,0000000000000000000000000000000000000000
   > Long-term Assets 
4,706,611
4,854,278
4,971,302
5,237
5,299,736
5,331,754
5,522,385
0
5,712,443
6,000,558
6,393,074
5,989
5,863,088,000
5,825,941,000
5,853,662
5,839,000
5,831,898,000
5,884,614,000
5,996,905,000
6,080,000
6,064,938,000
6,151,050,000
6,350,882,000
6,455,000
6,635,337,000
6,725,211,000
7,069,518,000
7,554,000
7,673,000
8,107,000
8,613,000
8,809,000
9,001,000
9,352,000
4,737,000
550,685,000
4,914,000
4,956,000
5,139,000
724,390,000
5,288,000
5,297,000
5,295,000
862,795,000
5,471,000
5,524,000
3,965,000
601,000
4,306,000
4,413,000
4,505,000
152,000
4,714,000
6,163,000
6,328,000
199,000
2,792,000
540,000
542,000
105,000
7,937,000
7,728,000
7,737,000
115,000
3,283,000
3,190,000
3,372,000
3,272,000
8,839,000
3,390,000
3,425,000
3,573,000
119,342,000
120,988,000
123,642,000
124,475,000
10,488,000
10,623,000
10,623,00010,488,000124,475,000123,642,000120,988,000119,342,0003,573,0003,425,0003,390,0008,839,0003,272,0003,372,0003,190,0003,283,000115,0007,737,0007,728,0007,937,000105,000542,000540,0002,792,000199,0006,328,0006,163,0004,714,000152,0004,505,0004,413,0004,306,000601,0003,965,0005,524,0005,471,000862,795,0005,295,0005,297,0005,288,000724,390,0005,139,0004,956,0004,914,000550,685,0004,737,0009,352,0009,001,0008,809,0008,613,0008,107,0007,673,0007,554,0007,069,518,0006,725,211,0006,635,337,0006,455,0006,350,882,0006,151,050,0006,064,938,0006,080,0005,996,905,0005,884,614,0005,831,898,0005,839,0005,853,6625,825,941,0005,863,088,0005,9896,393,0746,000,5585,712,44305,522,3855,331,7545,299,7365,2374,971,3024,854,2784,706,611
       Property Plant Equipment 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
49,317,000
50,200,000
51,208,000
51,573,000
0
0
54,868,000
0
0
0
61,114,000
0
63,893,000
75,554,000
79,490,000
80,884,000
78,686,000
79,741,000
79,872,000
80,947,000
77,192,000
78,432,000
80,797,000
81,637,000
81,174,000
81,713,000
83,080,000
83,965,000
85,029,000
86,397,000
89,436,000
89,037,000
91,398,000
92,583,000
92,809,000
-23,615,000
175,823,000
174,961,000
176,891,000
95,630,000
96,767,000
96,767,00095,630,000176,891,000174,961,000175,823,000-23,615,00092,809,00092,583,00091,398,00089,037,00089,436,00086,397,00085,029,00083,965,00083,080,00081,713,00081,174,00081,637,00080,797,00078,432,00077,192,00080,947,00079,872,00079,741,00078,686,00080,884,00079,490,00075,554,00063,893,000061,114,00000054,868,0000051,573,00051,208,00050,200,00049,317,0000000000000000000000000000000000000000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6,251,000
6,251,000
6,271,000
6,267,000
6,268,000
6,226,000
0
0
5,315,000
5,284,000
5,282,000
5,280,000
5,280,000
5,280,000
0
0
5,280,000
0
5,280,000
5,280,000
5,280,000
5,280,000
5,280,000
5,280,000
5,161,000
0
0
005,161,0005,280,0005,280,0005,280,0005,280,0005,280,0005,280,00005,280,000005,280,0005,280,0005,280,0005,282,0005,284,0005,315,000006,226,0006,268,0006,267,0006,271,0006,251,0006,251,000000000000000000000000000000000000000000000000000000
       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
2,224,000
2,275,000
2,348,000
2,407,000
0
0
2,492,000
0
0
0
2,752,000
0
3,325,000
11,340,000
3,155,000
3,293,000
11,566,000
11,613,000
11,510,000
11,474,000
10,427,000
10,482,000
10,296,000
10,511,000
10,649,000
10,528,000
10,334,000
10,178,000
10,194,000
10,302,000
10,386,000
10,496,000
10,553,000
10,620,000
10,202,000
10,044,000
9,736,000
9,608,000
9,757,000
9,827,000
9,845,000
9,845,0009,827,0009,757,0009,608,0009,736,00010,044,00010,202,00010,620,00010,553,00010,496,00010,386,00010,302,00010,194,00010,178,00010,334,00010,528,00010,649,00010,511,00010,296,00010,482,00010,427,00011,474,00011,510,00011,613,00011,566,0003,293,0003,155,00011,340,0003,325,00002,752,0000002,492,000002,407,0002,348,0002,275,0002,224,0000000000000000000000000000000000000000
       Intangible 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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
970,000
935,000
929,000
902,000
873,000
848,000
0
0
613,000
585,000
550,000
550,000
536,000
523,000
0
0
487,000
0
466,000
455,000
445,000
435,000
425,000
415,000
406,000
0
0
00406,000415,000425,000435,000445,000455,000466,0000487,00000523,000536,000550,000550,000585,000613,00000848,000873,000902,000929,000935,000970,000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6,851,000
6,748,000
6,668,000
6,718,000
6,943,000
6,948,000
0
0
19,025,000
14,401,000
16,089,000
16,772,000
16,884,000
16,498,000
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000016,498,00016,884,00016,772,00016,089,00014,401,00019,025,000006,948,0006,943,0006,718,0006,668,0006,748,0006,851,000000000000000000000000000000000000000000000000000000
> Total Liabilities 
25,065,889
25,449,891
25,627,004
26,123
26,321,443
26,960,262
28,006,967
0
28,658,063
29,359,289
30,153,053
30,743
30,878,724,000
31,611,686,000
32,194,631
32,324,000
32,950,572,000
34,005,919,000
34,526,430,000
33,989,000
35,222,543,000
35,551,516,000
35,080,295,000
36,086,000
36,303,374,000
36,759,705,000
37,558,008,000
37,748,000
37,472,000
37,959,000
38,628,000
40,607,000
41,093,000
41,691,000
18,776,000
2,249,501,000
19,471,000
19,533,000
19,342,000
2,836,370,000
19,288,000
19,681,000
19,622,000
3,538,917,000
20,844,000
21,029,000
15,352,000
5,598,000
15,497,000
15,651,000
15,774,000
9,330,000
15,947,000
24,209,000
24,833,000
8,708,000
16,691,000
3,266,000
3,301,000
7,599,000
83,118,000
83,445,000
85,509,000
7,678,000
19,468,000
30,388,000
20,763,000
30,579,000
92,034,000
20,763,000
21,110,000
21,978,000
95,719,000
97,514,000
98,287,000
100,359,000
100,194,000
102,468,000
102,468,000100,194,000100,359,00098,287,00097,514,00095,719,00021,978,00021,110,00020,763,00092,034,00030,579,00020,763,00030,388,00019,468,0007,678,00085,509,00083,445,00083,118,0007,599,0003,301,0003,266,00016,691,0008,708,00024,833,00024,209,00015,947,0009,330,00015,774,00015,651,00015,497,0005,598,00015,352,00021,029,00020,844,0003,538,917,00019,622,00019,681,00019,288,0002,836,370,00019,342,00019,533,00019,471,0002,249,501,00018,776,00041,691,00041,093,00040,607,00038,628,00037,959,00037,472,00037,748,00037,558,008,00036,759,705,00036,303,374,00036,086,00035,080,295,00035,551,516,00035,222,543,00033,989,00034,526,430,00034,005,919,00032,950,572,00032,324,00032,194,63131,611,686,00030,878,724,00030,74330,153,05329,359,28928,658,063028,006,96726,960,26226,321,44326,12325,627,00425,449,89125,065,889
   > Total Current Liabilities 
3,579,109
3,698,074
3,247,087
3,791
3,720,698
4,290,934
4,943,945
0
4,938,106
5,400,195
5,984,604
6,353
5,495,827,000
5,440,705,000
6,116,640
5,631,000
5,442,611,000
5,705,948,000
5,890,685,000
5,226,000
5,458,297,000
5,662,762,000
5,176,014,000
5,584,000
5,515,903,000
5,935,450,000
5,994,412,000
6,472,000
6,037,000
5,699,000
5,657,000
6,577,000
6,317,000
6,088,000
3,491,000
197,572,000
3,181,000
3,282,000
2,748,000
127,674,000
2,096,000
2,504,000
2,858,000
947,490,000
4,301,000
3,840,000
1,796,000
1,239,000
1,308,000
1,324,000
1,361,000
1,903,000
1,343,000
3,686,000
3,383,000
1,232,000
1,545,000
432,000
465,000
1,031,000
9,919,000
10,999,000
10,534,000
1,704,000
1,700,000
4,211,000
2,201,000
4,031,000
11,586,000
2,284,000
2,494,000
2,702,000
10,434,000
11,487,000
12,801,000
15,724,000
13,893,000
13,240,000
13,240,00013,893,00015,724,00012,801,00011,487,00010,434,0002,702,0002,494,0002,284,00011,586,0004,031,0002,201,0004,211,0001,700,0001,704,00010,534,00010,999,0009,919,0001,031,000465,000432,0001,545,0001,232,0003,383,0003,686,0001,343,0001,903,0001,361,0001,324,0001,308,0001,239,0001,796,0003,840,0004,301,000947,490,0002,858,0002,504,0002,096,000127,674,0002,748,0003,282,0003,181,000197,572,0003,491,0006,088,0006,317,0006,577,0005,657,0005,699,0006,037,0006,472,0005,994,412,0005,935,450,0005,515,903,0005,584,0005,176,014,0005,662,762,0005,458,297,0005,226,0005,890,685,0005,705,948,0005,442,611,0005,631,0006,116,6405,440,705,0005,495,827,0006,3535,984,6045,400,1954,938,10604,943,9454,290,9343,720,6983,7913,247,0873,698,0743,579,109
       Short-term Debt 
674,992
737,890
357,243
426
789,097
937,341
853,008
0
1,690,530
1,851,991
2,046,173
1,941
1,641,217,000
1,495,196,000
1,284,453
1,272,000
1,171,242,000
1,119,944,000
1,333,760,000
953,000
1,074,711,000
1,093,217,000
1,064,694,000
639,000
769,967,000
881,638,000
348,399,000
1,297,000
1,243,000
857,000
137,000
859,000
1,029,000
453,000
2,000
70,968,000
302,000
314,000
211,000
1,951,000
298,000
689,000
211,000
194,917,000
840,000
200,000
0
137,000
0
4,191,000
4,582,000
209,000
6,150,000
1,228,000
400,000
105,000
248,000
90,000
50,000
100,000
1,477,000
1,626,000
771,000
549,000
3,817,000
615,000
4,910,000
211,000
1,336,000
1,402,000
707,000
1,440,000
2,575,000
2,742,000
1,589,000
2,806,000
2,753,000
1,842,000
1,842,0002,753,0002,806,0001,589,0002,742,0002,575,0001,440,000707,0001,402,0001,336,000211,0004,910,000615,0003,817,000549,000771,0001,626,0001,477,000100,00050,00090,000248,000105,000400,0001,228,0006,150,000209,0004,582,0004,191,0000137,0000200,000840,000194,917,000211,000689,000298,0001,951,000211,000314,000302,00070,968,0002,000453,0001,029,000859,000137,000857,0001,243,0001,297,000348,399,000881,638,000769,967,000639,0001,064,694,0001,093,217,0001,074,711,000953,0001,333,760,0001,119,944,0001,171,242,0001,272,0001,284,4531,495,196,0001,641,217,0001,9412,046,1731,851,9911,690,5300853,008937,341789,097426357,243737,890674,992
       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
4,935,000
6,150,000
6,376,000
6,084,000
6,331,000
7,506,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000007,506,0006,331,0006,084,0006,376,0006,150,0004,935,000000000000000000000000000000000000000000000000000000
       Accounts payable 
658,576
628,438
708,023
885
728,169
719,928
1,150,594
0
845,142
867,352
853,673
1,081
983,918,000
1,059,866,000
1,102,793
1,214,000
1,152,838,000
1,396,380,000
1,187,460,000
1,250,000
1,639,403,000
1,419,534,000
1,158,560,000
1,329,000
1,229,108,000
1,282,523,000
1,160,993,000
1,275,000
1,315,000
1,423,000
1,355,000
1,553,000
1,262,000
1,253,000
134,000
87,000
43,000
85,000
161,000
2,616,000
30,000
38,000
155,000
71,700,000
0
0
0
198,000
0
2,757,000
3,894,000
148,000
3,648,000
3,627,000
4,365,000
3,983,000
3,382,000
3,821,000
4,528,000
4,738,000
2,037,000
1,978,000
1,898,000
4,240,000
2,932,000
3,496,000
4,005,000
2,312,000
2,058,000
2,075,000
2,229,000
2,169,000
2,251,000
2,908,000
3,079,000
3,525,000
2,365,000
2,493,000
2,493,0002,365,0003,525,0003,079,0002,908,0002,251,0002,169,0002,229,0002,075,0002,058,0002,312,0004,005,0003,496,0002,932,0004,240,0001,898,0001,978,0002,037,0004,738,0004,528,0003,821,0003,382,0003,983,0004,365,0003,627,0003,648,000148,0003,894,0002,757,0000198,00000071,700,000155,00038,00030,0002,616,000161,00085,00043,00087,000134,0001,253,0001,262,0001,553,0001,355,0001,423,0001,315,0001,275,0001,160,993,0001,282,523,0001,229,108,0001,329,0001,158,560,0001,419,534,0001,639,403,0001,250,0001,187,460,0001,396,380,0001,152,838,0001,214,0001,102,7931,059,866,000983,918,0001,081853,673867,352845,14201,150,594719,928728,169885708,023628,438658,576
       Other Current Liabilities 
2,055,607
2,137,378
1,985,568
2,280
1,997,297
2,423,807
2,726,987
0
2,171,949
2,443,570
2,843,255
3,082
2,613,083,000
2,621,033,000
3,459,974
2,871,000
2,834,745,000
2,899,390,000
3,073,854,000
2,721,000
2,431,190,000
2,830,169,000
2,627,725,000
3,285,000
3,179,814,000
3,435,664,000
4,151,144,000
3,568,000
3,146,000
3,082,000
3,825,000
3,818,000
3,668,000
4,019,000
3,125,000
107,003,000
2,595,000
2,640,000
2,133,000
112,395,000
1,519,000
1,526,000
2,242,000
665,594,000
3,205,000
3,381,000
1,708,000
887,000
1,220,000
1,236,000
1,273,000
1,529,000
1,253,000
2,189,000
2,713,000
1,127,000
1,203,000
307,000
380,000
931,000
5,922,000
6,906,000
7,371,000
1,155,000
1,599,000
3,312,000
2,097,000
3,544,000
7,722,000
2,178,000
2,388,000
2,596,000
5,154,000
5,376,000
5,920,000
6,835,000
8,300,000
8,412,000
8,412,0008,300,0006,835,0005,920,0005,376,0005,154,0002,596,0002,388,0002,178,0007,722,0003,544,0002,097,0003,312,0001,599,0001,155,0007,371,0006,906,0005,922,000931,000380,000307,0001,203,0001,127,0002,713,0002,189,0001,253,0001,529,0001,273,0001,236,0001,220,000887,0001,708,0003,381,0003,205,000665,594,0002,242,0001,526,0001,519,000112,395,0002,133,0002,640,0002,595,000107,003,0003,125,0004,019,0003,668,0003,818,0003,825,0003,082,0003,146,0003,568,0004,151,144,0003,435,664,0003,179,814,0003,285,0002,627,725,0002,830,169,0002,431,190,0002,721,0003,073,854,0002,899,390,0002,834,745,0002,871,0003,459,9742,621,033,0002,613,083,0003,0822,843,2552,443,5702,171,94902,726,9872,423,8071,997,2972,2801,985,5682,137,3782,055,607
   > Long-term Liabilities 
21,486,780
21,751,817
22,379,917
22,332
22,600,745
22,669,328
23,063,022
0
23,719,957
23,959,094
24,168,449
24,390
25,382,897,000
26,170,981,000
26,077,991
26,693,000
27,507,961,000
28,299,971,000
28,635,745,000
28,763,000
29,764,246,000
29,888,754,000
29,904,281,000
30,502,000
30,787,471,000
30,824,255,000
31,563,596,000
31,276,000
31,435,000
32,260,000
32,971,000
34,030,000
34,776,000
35,603,000
15,285,000
2,051,929,000
16,290,000
16,251,000
16,594,000
2,708,696,000
17,192,000
17,177,000
16,764,000
2,591,427,000
16,543,000
17,189,000
13,556,000
4,359,000
14,189,000
14,327,000
14,413,000
7,427,000
14,604,000
20,523,000
21,450,000
7,476,000
15,146,000
2,834,000
2,836,000
6,568,000
73,199,000
72,446,000
74,975,000
5,974,000
17,768,000
26,177,000
18,562,000
26,548,000
80,448,000
18,479,000
18,616,000
19,276,000
85,285,000
86,027,000
85,486,000
84,635,000
86,301,000
89,228,000
89,228,00086,301,00084,635,00085,486,00086,027,00085,285,00019,276,00018,616,00018,479,00080,448,00026,548,00018,562,00026,177,00017,768,0005,974,00074,975,00072,446,00073,199,0006,568,0002,836,0002,834,00015,146,0007,476,00021,450,00020,523,00014,604,0007,427,00014,413,00014,327,00014,189,0004,359,00013,556,00017,189,00016,543,0002,591,427,00016,764,00017,177,00017,192,0002,708,696,00016,594,00016,251,00016,290,0002,051,929,00015,285,00035,603,00034,776,00034,030,00032,971,00032,260,00031,435,00031,276,00031,563,596,00030,824,255,00030,787,471,00030,502,00029,904,281,00029,888,754,00029,764,246,00028,763,00028,635,745,00028,299,971,00027,507,961,00026,693,00026,077,99126,170,981,00025,382,897,00024,39024,168,44923,959,09423,719,957023,063,02222,669,32822,600,74522,33222,379,91721,751,81721,486,780
       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
19,943,000
21,053,000
21,344,000
22,288,000
0
0
20,841,000
0
0
0
24,688,000
0
35,368,000
41,550,000
0
0
43,885,000
44,042,000
44,462,000
44,446,000
42,483,000
41,425,000
40,736,000
40,457,000
39,682,000
42,098,000
41,798,000
44,235,000
45,138,000
45,581,000
45,073,000
46,727,000
47,828,000
48,843,000
50,120,000
50,633,000
51,204,000
50,427,000
50,656,000
52,060,000
55,134,000
55,134,00052,060,00050,656,00050,427,00051,204,00050,633,00050,120,00048,843,00047,828,00046,727,00045,073,00045,581,00045,138,00044,235,00041,798,00042,098,00039,682,00040,457,00040,736,00041,425,00042,483,00044,446,00044,462,00044,042,00043,885,0000041,550,00035,368,000024,688,00000020,841,0000022,288,00021,344,00021,053,00019,943,0000000000000000000000000000000000000000
       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
375,000
375,000
375,000
375,000
0
0
414,000
0
0
0
161,000
0
165,000
167,000
0
0
169,000
420,000
324,000
324,000
324,000
324,000
291,000
291,000
291,000
291,000
291,000
291,000
291,000
291,000
582,000
291,000
291,000
291,000
582,000
291,000
242,000
242,000
0
0
0
000242,000242,000291,000582,000291,000291,000291,000582,000291,000291,000291,000291,000291,000291,000291,000291,000324,000324,000324,000324,000420,000169,00000167,000165,0000161,000000414,00000375,000375,000375,000375,0000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
9,838,000
9,753,000
9,791,000
9,652,000
10,041,000
10,011,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000010,011,00010,041,0009,652,0009,791,0009,753,0009,838,000000000000000000000000000000000000000000000000000000
       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
17,419,000
17,659,000
16,847,000
17,659,000
17,056,000
17,131,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000017,131,00017,056,00017,659,00016,847,00017,659,00017,419,000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
9,778,282
9,915,575
10,301,410
10,839
10,408,060
10,549,438
10,816,294
65,000
10,723,725
10,846,314
11,285,953
12,115
11,482,772,000
11,789,131,000
12,347,281
13,465,000
12,563,318,000
12,770,473,000
13,404,056,000
14,358,000
13,252,708,000
13,783,670,000
14,362,049,000
15,585,000
15,194,847,000
15,532,961,000
16,254,948,000
16,909,000
16,465,000
16,982,000
17,633,000
18,285,000
17,699,000
18,124,000
9,379,000
1,522,357,000
9,258,000
9,328,000
9,599,000
1,563,952,000
9,635,000
9,722,000
10,027,000
1,751,856,000
10,406,000
10,453,000
6,000,000
2,483,000
6,199,000
6,224,000
6,402,000
4,430,000
6,641,000
11,713,000
12,007,000
5,138,000
7,335,000
1,575,000
1,604,000
2,968,000
30,687,000
31,131,000
31,791,000
2,368,000
9,900,000
15,437,000
10,206,000
16,501,000
33,068,000
10,928,000
11,194,000
10,713,000
32,629,000
33,013,000
35,476,000
30,408,000
34,562,000
34,648,000
34,648,00034,562,00030,408,00035,476,00033,013,00032,629,00010,713,00011,194,00010,928,00033,068,00016,501,00010,206,00015,437,0009,900,0002,368,00031,791,00031,131,00030,687,0002,968,0001,604,0001,575,0007,335,0005,138,00012,007,00011,713,0006,641,0004,430,0006,402,0006,224,0006,199,0002,483,0006,000,00010,453,00010,406,0001,751,856,00010,027,0009,722,0009,635,0001,563,952,0009,599,0009,328,0009,258,0001,522,357,0009,379,00018,124,00017,699,00018,285,00017,633,00016,982,00016,465,00016,909,00016,254,948,00015,532,961,00015,194,847,00015,585,00014,362,049,00013,783,670,00013,252,708,00014,358,00013,404,056,00012,770,473,00012,563,318,00013,465,00012,347,28111,789,131,00011,482,772,00012,11511,285,95310,846,31410,723,72565,00010,816,29410,549,43810,408,06010,83910,301,4109,915,5759,778,282
   Common Stock
-523,126
3,691,980
-569,738
10,278
-560,450
-560,442
-560,442
0
-595,616
-595,612
-596,713
11,371
-743,938,000
-743,929,000
-766,302
12,385,000
-1,081,863,000
-1,081,863,000
-1,081,863,000
13,276,000
-374,496,000
-374,496,000
-374,496,000
0
-374,496,000
-374,496,000
-374,496,000
0
-375,000
-375,000
-375,000
0
-375,000
-375,000
-45,000
0
-45,000
-45,000
-45,000
4,461,000
-45,000
-45,000
-45,000
4,539,000
-45,000
-45,000
-85,000
4,572,000
-85,000
-85,000
-85,000
0
-85,000
-45,000
-45,000
5,038,000
-291,000
5,066,000
5,140,000
5,164,000
5,192,000
5,217,000
5,234,000
5,257,000
9,609,000
15,437,000
9,915,000
398,000
0
10,637,000
10,903,000
1,222,000
0
11,594,000
11,874,000
35,825,000
0
0
0035,825,00011,874,00011,594,00001,222,00010,903,00010,637,0000398,0009,915,00015,437,0009,609,0005,257,0005,234,0005,217,0005,192,0005,164,0005,140,0005,066,000-291,0005,038,000-45,000-45,000-85,0000-85,000-85,000-85,0004,572,000-85,000-45,000-45,0004,539,000-45,000-45,000-45,0004,461,000-45,000-45,000-45,0000-45,000-375,000-375,0000-375,000-375,000-375,0000-374,496,000-374,496,000-374,496,0000-374,496,000-374,496,000-374,496,00013,276,000-1,081,863,000-1,081,863,000-1,081,863,00012,385,000-766,302-743,929,000-743,938,00011,371-596,713-595,612-595,6160-560,442-560,442-560,45010,278-569,7383,691,980-523,126
   Retained Earnings 
5,415,465
5,509,513
5,889,918
0
5,895,565
6,004,775
6,449,477
0
6,317,298
6,414,930
6,865,153
0
6,673,423,000
6,799,009,000
7,256,378
0
7,201,511,000
7,295,431,000
7,752,182,000
0
7,411,087,000
7,546,424,000
7,987,893,000
0
8,021,810,000
8,156,346,000
8,594,861,000
0
8,404,000
8,605,000
9,116,000
0
8,926,000
9,122,000
3,418,000
495,585,000
3,267,000
3,321,000
3,581,000
531,998,000
3,591,000
3,663,000
3,950,000
573,178,000
3,812,000
3,830,000
2,483,000
657,000
2,425,000
2,445,000
2,604,000
724,000
2,513,000
4,052,000
4,311,000
1,478,000
2,670,000
266,000
291,000
1,352,000
10,167,000
10,420,000
11,087,000
1,485,000
11,088,000
0
0
3,789,000
0
8,710,000
8,916,000
3,448,000
9,506,000
9,620,000
9,916,000
10,036,000
0
0
0010,036,0009,916,0009,620,0009,506,0003,448,0008,916,0008,710,00003,789,0000011,088,0001,485,00011,087,00010,420,00010,167,0001,352,000291,000266,0002,670,0001,478,0004,311,0004,052,0002,513,000724,0002,604,0002,445,0002,425,000657,0002,483,0003,830,0003,812,000573,178,0003,950,0003,663,0003,591,000531,998,0003,581,0003,321,0003,267,000495,585,0003,418,0009,122,0008,926,00009,116,0008,605,0008,404,00008,594,861,0008,156,346,0008,021,810,00007,987,893,0007,546,424,0007,411,087,00007,752,182,0007,295,431,0007,201,511,00007,256,3786,799,009,0006,673,423,00006,865,1536,414,9306,317,29806,449,4776,004,7755,895,56505,889,9185,509,5135,415,465
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,053,000
5,262,000
5,362,000
5,405,000
0
0
5,955,000
0
0
0
6,282,000
0
7,499,000
9,217,000
0
0
10,106,000
10,300,000
10,469,000
10,603,000
10,303,000
10,905,000
11,094,000
11,321,000
11,540,000
11,512,000
11,734,000
11,782,000
0
0
11,834,000
0
0
0
11,950,000
0
0
0
13,673,000
0
0
0013,673,00000011,950,00000011,834,0000011,782,00011,734,00011,512,00011,540,00011,321,00011,094,00010,905,00010,303,00010,603,00010,469,00010,300,00010,106,000009,217,0007,499,00006,282,0000005,955,000005,405,0005,362,0005,262,0005,053,0000000000000000000000000000000000000000
   Treasury Stock00-53,000000-47,000000-46,00000-44,000-42,000-41,000-41,000-40,000-38,000-39,000-39,000-38,0000-35,000-34,00000-30,000-30,00000000000-139,0000-363,000-451,0000000000000000000000000000000000000000
   Other Stockholders Equity 
4,477,413
231,817
4,527,783
0
4,642,671
4,694,750
4,488,150
-65,000
4,520,031
4,529,137
4,545,184
0
4,865,355,000
5,021,365,000
5,129,093
0
5,413,683,000
5,519,301,000
5,674,355,000
0
5,938,076,000
6,325,858,000
6,458,589,000
15,210,000
7,251,577,000
7,451,075,000
7,731,834,000
16,534,000
8,127,000
8,439,000
8,598,000
17,910,000
8,878,000
9,114,000
5,968,000
1,027,548,000
5,997,000
6,013,000
6,023,000
1,029,035,000
6,049,000
6,063,000
6,081,000
1,175,392,000
6,616,000
6,630,000
3,550,000
1,822,000
3,807,000
3,811,000
3,829,000
3,671,000
4,158,000
7,672,000
7,706,000
3,662,000
4,696,000
1,310,000
1,314,000
1,600,000
30,396,000
30,840,000
31,500,000
909,000
31,916,000
31,961,000
32,500,000
12,361,000
32,777,000
32,746,000
24,303,000
5,765,000
22,832,000
11,557,000
13,444,000
-15,286,000
34,562,000
34,648,000
34,648,00034,562,000-15,286,00013,444,00011,557,00022,832,0005,765,00024,303,00032,746,00032,777,00012,361,00032,500,00031,961,00031,916,000909,00031,500,00030,840,00030,396,0001,600,0001,314,0001,310,0004,696,0003,662,0007,706,0007,672,0004,158,0003,671,0003,829,0003,811,0003,807,0001,822,0003,550,0006,630,0006,616,0001,175,392,0006,081,0006,063,0006,049,0001,029,035,0006,023,0006,013,0005,997,0001,027,548,0005,968,0009,114,0008,878,00017,910,0008,598,0008,439,0008,127,00016,534,0007,731,834,0007,451,075,0007,251,577,00015,210,0006,458,589,0006,325,858,0005,938,076,00005,674,355,0005,519,301,0005,413,683,00005,129,0935,021,365,0004,865,355,00004,545,1844,529,1374,520,031-65,0004,488,1504,694,7504,642,67104,527,783231,8174,477,413



Balance Sheet

Currency in USD. All numbers in thousands.




Cash Flow

Currency in USD. All numbers in thousands.




Income Statement

Currency in USD. All numbers in thousands.


Latest Income Statement (annual, 2022-12-31)

Gross Profit (+$)
totalRevenue29,279,000
Cost of Revenue-11,432,000
Gross Profit17,847,00017,847,000
 
Operating Income (+$)
Gross Profit17,847,000
Operating Expense-23,909,000
Operating Income6,341,000-6,062,000
 
Operating Expense (+$)
Research Development0
Selling General Administrative1,411,000
Selling And Marketing Expenses0
Operating Expense23,909,0001,411,000
 
Net Interest Income (+$)
Interest Income0
Interest Expense-2,022,000
Other Finance Cost-2,022,000
Net Interest Income0
 
Pretax Income (+$)
Operating Income6,341,000
Net Interest Income0
Other Non-Operating Income Expenses875,000
Income Before Tax (EBT)4,223,0008,459,000
EBIT - interestExpense = 4,319,000
4,223,000
5,450,000
Interest Expense2,022,000
Earnings Before Interest and Taxes (EBIT)6,341,0006,245,000
Earnings Before Interest and Taxes (EBITDA)10,405,000
 
After tax Income (+$)
Income Before Tax4,223,000
Tax Provision-0
Net Income From Continuing Ops3,428,0004,223,000
Net Income3,428,000
Net Income Applicable To Common Shares3,524,000
 
Non-recurring Events
Discontinued Operations0
Extraordinary Items0
Effect of Accounting Charges0
Other Items0
Non Recurring251,000
Other Operating Expenses35,341,000
Total Other Income/Expenses Net-2,118,000-875,000
 

1.4. Technical Score

Let's check the technical score of Southern Co based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
Total0/0 (0.0%)
Penke

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

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

Get notifications about Southern Co

I send you an email if I find something interesting about Southern Co.


Comments

How you think about this?

Leave a comment

Stay informed about Southern Co.

Receive notifications about Southern Co in your mailbox!