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

Cisco Systems Inc.
Buy, Hold or Sell?

Let's analyze Cisco together

I guess you are interested in Cisco Systems 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 Cisco Systems 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 Cisco Systems Inc.

I send you an email if I find something interesting about Cisco Systems Inc..

1. Quick Overview

1.1. Quick analysis of Cisco (30 sec.)










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

How much money do you get?

How much money do you get?
HK$1.58
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
HK$87.80
Expected worth in 1 year
HK$91.27
How sure are you?
82.5%

+ What do you gain per year?

Total Gains per Share
HK$15.80
Return On Investment
6.3%

For what price can you sell your share?

Current Price per Share
HK$250.00
Expected price per share
HK$250.00 - HK$250.00
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Cisco (5 min.)




Live pricePrice per Share (EOD)
HK$250.00
Intrinsic Value Per Share
HK$128.53 - HK$277.34
Total Value Per Share
HK$216.32 - HK$365.14

2.2. Growth of Cisco (5 min.)




Is Cisco growing?

Current yearPrevious yearGrowGrow %
How rich?$45.4b$42b$3.4b7.6%

How much money is Cisco making?

Current yearPrevious yearGrowGrow %
Making money$2.3b$3.1b-$760.1m-31.8%
Net Profit Margin17.6%22.0%--

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

2.3. Financial Health of Cisco (5 min.)




2.4. Comparing to competitors in the Communication Equipment industry (5 min.)




  Industry Rankings (Communication Equipment)  


Richest
#2 / 333

Most Revenue
#4 / 333

Most Profit
#1 / 333
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of Cisco is HK$250.00. 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 Cisco.
  • 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 Cisco, 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 HK$87.80. Based on the TTM, the Book Value Change Per Share is HK$0.87 per quarter. Based on the YOY, the Book Value Change Per Share is HK$2.38 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 HK$3.08 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Cisco.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 HK$% of Price per ShareHK$% of Price per ShareHK$% of Price per ShareHK$% of Price per ShareHK$% of Price per Share
Usd Eps0.540.2%0.590.2%0.810.3%0.680.3%0.550.2%
Usd Book Value Change Per Share-0.070.0%0.110.0%0.310.1%0.170.1%0.010.0%
Usd Dividend Per Share0.400.2%0.400.2%0.380.2%0.370.1%0.320.1%
Usd Total Gains Per Share0.330.1%0.510.2%0.690.3%0.550.2%0.330.1%
Usd Price Per Share32.13-32.13-33.73-36.81-29.88-
Price to Earnings Ratio14.97-14.61-10.86-13.86-11.82-
Price-to-Total Gains Ratio98.07-67.50-51.46-54.80-19.96-
Price to Book Ratio2.85-2.86-3.30-3.83-3.06-
Price-to-Total Gains Ratio98.07-67.50-51.46-54.80-19.96-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share32.125
Number of shares31
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.400.37
Usd Book Value Change Per Share0.110.17
Usd Total Gains Per Share0.510.55
Gains per Quarter (31 shares)15.7316.99
Gains per Year (31 shares)62.9367.94
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1491453462258
298281169343126
31474217913965194
41965524218587262
524569305232108330
629583368278130398
734497431324151466
8393111494371173534
9442125557417195602
10491138620463216670

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%39.01.00.097.5%137.03.00.097.9%
Book Value Change Per Share3.01.00.075.0%9.03.00.075.0%17.03.00.085.0%29.011.00.072.5%112.028.00.080.0%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%54.00.086.038.6%
Total Gains per Share4.00.00.0100.0%11.01.00.091.7%19.01.00.095.0%33.07.00.082.5%117.023.00.083.6%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Cisco Systems 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---0.5530.869-164%2.378-123%1.357-141%0.064-967%
Book Value Per Share--87.79687.485+0%79.734+10%76.227+15%81.346+8%
Current Ratio--0.9081.041-13%1.410-36%1.440-37%2.141-58%
Debt To Asset Ratio--0.6350.608+4%0.566+12%0.588+8%0.555+14%
Debt To Equity Ratio--1.7371.574+10%1.306+33%1.437+21%1.286+35%
Dividend Per Share--3.1023.081+1%2.984+4%2.907+7%2.502+24%
Eps--4.1764.589-9%6.327-34%5.278-21%4.276-2%
Free Cash Flow Per Share--6.8226.428+6%9.016-24%6.969-2%6.051+13%
Free Cash Flow To Equity Per Share---1.88315.976-112%3.512-154%3.449-155%1.379-237%
Gross Profit Margin--1.0000.489+105%0.202+396%0.244+311%0.184+444%
Intrinsic Value_10Y_max--277.345--------
Intrinsic Value_10Y_min--128.527--------
Intrinsic Value_1Y_max--28.430--------
Intrinsic Value_1Y_min--22.424--------
Intrinsic Value_3Y_max--84.934--------
Intrinsic Value_3Y_min--59.508--------
Intrinsic Value_5Y_max--140.853--------
Intrinsic Value_5Y_min--87.684--------
Market Cap1007202496000.0000%1007202496000.0001012925624000.000-1%1078637500000.000-7%1195962484800.000-16%1026409837400.000-2%
Net Profit Margin--0.1580.176-10%0.220-28%0.213-26%0.188-16%
Operating Margin---0.141-100%0.272-100%0.253-100%0.263-100%
Operating Ratio--1.1560.944+23%0.728+59%0.768+51%0.755+53%
Pb Ratio2.8480%2.8482.8580%3.304-14%3.832-26%3.058-7%
Pe Ratio14.9670%14.96714.612+2%10.857+38%13.863+8%11.821+27%
Price Per Share250.0000%250.000250.0000%262.500-5%286.470-13%232.530+8%
Price To Free Cash Flow Ratio9.1620%9.16210.231-10%7.530+22%10.833-15%9.733-6%
Price To Total Gains Ratio98.0700%98.07067.504+45%51.459+91%54.801+79%19.961+391%
Quick Ratio--0.4200.853-51%1.638-74%1.735-76%3.185-87%
Return On Assets--0.0170.021-18%0.032-46%0.029-39%0.024-27%
Return On Equity--0.0480.053-10%0.075-36%0.069-31%0.054-12%
Total Gains Per Share--2.5493.950-35%5.362-52%4.264-40%2.565-1%
Usd Book Value--45452320201.85045546060550.2880%42094165959.425+8%40761253196.923+12%47901618020.678-5%
Usd Book Value Change Per Share---0.0710.112-164%0.306-123%0.174-141%0.008-967%
Usd Book Value Per Share--11.28211.242+0%10.246+10%9.795+15%10.453+8%
Usd Dividend Per Share--0.3990.396+1%0.383+4%0.374+7%0.321+24%
Usd Eps--0.5370.590-9%0.813-34%0.678-21%0.549-2%
Usd Free Cash Flow--3531636380.6003343405760.938+6%4758760035.213-26%3728566104.598-5%3474492264.193+2%
Usd Free Cash Flow Per Share--0.8770.826+6%1.159-24%0.896-2%0.778+13%
Usd Free Cash Flow To Equity Per Share---0.2422.053-112%0.451-154%0.443-155%0.177-237%
Usd Market Cap129425520736.0000%129425520736.000130160942684.000-1%138604918750.000-7%153681179296.800-16%131893664105.900-2%
Usd Price Per Share32.1250%32.12532.1250%33.731-5%36.811-13%29.880+8%
Usd Profit--2161777422.1002392753640.650-10%3152925372.913-31%2789812759.205-23%2421300701.428-11%
Usd Revenue--13640595556.10013427117535.925+2%14248033013.975-4%13068054505.270+4%12724564871.169+7%
Usd Total Gains Per Share--0.3280.508-35%0.689-52%0.548-40%0.330-1%
 EOD+0 -0MRQTTM+12 -22YOY+9 -275Y+11 -2510Y+13 -23

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1514.967
Price to Book Ratio (EOD)Between0-12.848
Net Profit Margin (MRQ)Greater than00.158
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.420
Current Ratio (MRQ)Greater than10.908
Debt to Asset Ratio (MRQ)Less than10.635
Debt to Equity Ratio (MRQ)Less than11.737
Return on Equity (MRQ)Greater than0.150.048
Return on Assets (MRQ)Greater than0.050.017
Total3/10 (30.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than50100.000
Ma 20Greater thanMa 50250.000
Ma 50Greater thanMa 100249.379
Ma 100Greater thanMa 200248.137
OpenGreater thanClose250.000
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Cisco Systems Inc.

Cisco Systems, Inc. designs, manufactures, and sells Internet Protocol based networking and other products related to the communications and information technology industry in the Americas, Europe, the Middle East, Africa, the Asia Pacific, Japan, and China. The company also offers switching portfolio encompasses campus switching as well as data center switching; enterprise routing portfolio interconnects public and private wireline and mobile networks, delivering highly secure, and reliable connectivity to campus, data center and branch networks; wireless products include wireless access points and controllers; and compute portfolio including the cisco unified computing system, hyperflex, and software management capabilities, which combine computing, networking, and storage infrastructure management and virtualization. In addition, it provides Internet for the future product consists of routed optical networking, 5G, silicon, and optics solutions; collaboration products, such as meetings, collaboration devices, calling, contact center, and communication platform as a service; end-to-end security product consists of network security, cloud security, security endpoints, unified threat management, and zero trust; and optimized application experiences products including full stack observability and network assurance. Further, the company offers a range of service and support options for its customers, including technical support and advanced services and advisory services. It serves businesses of various sizes, public institutions, governments, and service providers. The company sells its products and services directly, as well as through systems integrators, service providers, other resellers, and distributors. Cisco Systems, Inc. has strategic alliances with other companies. Cisco Systems, Inc. was incorporated in 1984 and is headquartered in San Jose, California.

Fundamental data was last updated by Penke on 2024-11-13 04:40:04.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is less efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating 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 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 underpriced.
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 Cisco earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Cisco to the Communication Equipment industry mean.
  • A Net Profit Margin of 15.8% means that $0.16 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Cisco Systems Inc.:

  • The MRQ is 15.8%. The company is making a huge profit. +2
  • The TTM is 17.6%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ15.8%TTM17.6%-1.7%
TTM17.6%YOY22.0%-4.4%
TTM17.6%5Y21.3%-3.7%
5Y21.3%10Y18.8%+2.5%
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ15.8%1.8%+14.0%
TTM17.6%0.4%+17.2%
YOY22.0%2.0%+20.0%
5Y21.3%1.0%+20.3%
10Y18.8%1.1%+17.7%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Cisco to the Communication Equipment industry mean.
  • 1.7% Return on Assets means that Cisco generated $0.02 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Cisco Systems Inc.:

  • The MRQ is 1.7%. Using its assets, the company is less efficient in making profit.
  • The TTM is 2.1%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.7%TTM2.1%-0.4%
TTM2.1%YOY3.2%-1.1%
TTM2.1%5Y2.9%-0.7%
5Y2.9%10Y2.4%+0.5%
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7%0.3%+1.4%
TTM2.1%0.2%+1.9%
YOY3.2%0.6%+2.6%
5Y2.9%0.4%+2.5%
10Y2.4%0.5%+1.9%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Cisco to the Communication Equipment industry mean.
  • 4.8% Return on Equity means Cisco generated $0.05 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Cisco Systems Inc.:

  • The MRQ is 4.8%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 5.3%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ4.8%TTM5.3%-0.5%
TTM5.3%YOY7.5%-2.2%
TTM5.3%5Y6.9%-1.6%
5Y6.9%10Y5.4%+1.5%
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ4.8%0.7%+4.1%
TTM5.3%0.5%+4.8%
YOY7.5%1.2%+6.3%
5Y6.9%0.7%+6.2%
10Y5.4%0.9%+4.5%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Cisco Systems Inc..

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Cisco is operating .

  • Measures how much profit Cisco 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 Cisco to the Communication Equipment industry mean.
  • An Operating Margin of 0.0% means the company generated $0.00  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Cisco Systems Inc.:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM14.1%-14.1%
TTM14.1%YOY27.2%-13.0%
TTM14.1%5Y25.3%-11.1%
5Y25.3%10Y26.3%-1.1%
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ-4.3%-4.3%
TTM14.1%2.6%+11.5%
YOY27.2%2.9%+24.3%
5Y25.3%2.2%+23.1%
10Y26.3%2.0%+24.3%
4.3.2.2. Operating Ratio

Measures how efficient Cisco is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Communication Equipment industry mean).
  • An Operation Ratio of 1.16 means that the operating costs are $1.16 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Cisco Systems Inc.:

  • The MRQ is 1.156. The company is inefficient in keeping operating costs low. -1
  • The TTM is 0.944. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ1.156TTM0.944+0.213
TTM0.944YOY0.728+0.216
TTM0.9445Y0.768+0.176
5Y0.76810Y0.755+0.013
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1561.275-0.119
TTM0.9441.251-0.307
YOY0.7281.145-0.417
5Y0.7681.223-0.455
10Y0.7551.150-0.395
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Cisco Systems Inc..

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Communication Equipment industry mean).
  • A Current Ratio of 0.91 means the company has $0.91 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Cisco Systems Inc.:

  • The MRQ is 0.908. The company is just not able to pay all its short-term debts. -1
  • The TTM is 1.041. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ0.908TTM1.041-0.133
TTM1.041YOY1.410-0.369
TTM1.0415Y1.440-0.399
5Y1.44010Y2.141-0.701
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9081.826-0.918
TTM1.0411.860-0.819
YOY1.4101.890-0.480
5Y1.4401.956-0.516
10Y2.1411.884+0.257
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Cisco to the Communication Equipment industry mean.
  • A Quick Ratio of 0.42 means the company can pay off $0.42 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Cisco Systems Inc.:

  • The MRQ is 0.420. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.853. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.420TTM0.853-0.433
TTM0.853YOY1.638-0.786
TTM0.8535Y1.735-0.882
5Y1.73510Y3.185-1.450
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4200.932-0.512
TTM0.8530.992-0.139
YOY1.6381.067+0.571
5Y1.7351.163+0.572
10Y3.1851.275+1.910
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Cisco Systems Inc..

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Cisco to Communication Equipment industry mean.
  • A Debt to Asset Ratio of 0.63 means that Cisco assets are financed with 63.5% credit (debt) and the remaining percentage (100% - 63.5%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Cisco Systems Inc.:

  • The MRQ is 0.635. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.608. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.635TTM0.608+0.026
TTM0.608YOY0.566+0.042
TTM0.6085Y0.588+0.020
5Y0.58810Y0.555+0.033
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6350.459+0.176
TTM0.6080.458+0.150
YOY0.5660.469+0.097
5Y0.5880.472+0.116
10Y0.5550.460+0.095
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Cisco to the Communication Equipment industry mean.
  • A Debt to Equity ratio of 173.7% means that company has $1.74 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Cisco Systems Inc.:

  • The MRQ is 1.737. The company is just able to pay all its debts with equity.
  • The TTM is 1.574. The company is just able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ1.737TTM1.574+0.163
TTM1.574YOY1.306+0.268
TTM1.5745Y1.437+0.137
5Y1.43710Y1.286+0.151
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7370.825+0.912
TTM1.5740.825+0.749
YOY1.3060.858+0.448
5Y1.4370.908+0.529
10Y1.2860.986+0.300
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 Cisco generates.

  • Above 15 is considered overpriced but always compare Cisco to the Communication Equipment industry mean.
  • A PE ratio of 14.97 means the investor is paying $14.97 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Cisco Systems Inc.:

  • The EOD is 14.967. Based on the earnings, the company is underpriced. +1
  • The MRQ is 14.967. Based on the earnings, the company is underpriced. +1
  • The TTM is 14.612. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD14.967MRQ14.9670.000
MRQ14.967TTM14.612+0.355
TTM14.612YOY10.857+3.755
TTM14.6125Y13.863+0.750
5Y13.86310Y11.821+2.041
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
EOD14.96710.426+4.541
MRQ14.9679.425+5.542
TTM14.6128.136+6.476
YOY10.8578.753+2.104
5Y13.86313.907-0.044
10Y11.82117.144-5.323
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 Cisco Systems Inc.:

  • The EOD is 9.162. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 9.162. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 10.231. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD9.162MRQ9.1620.000
MRQ9.162TTM10.231-1.069
TTM10.231YOY7.530+2.701
TTM10.2315Y10.833-0.602
5Y10.83310Y9.733+1.101
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
EOD9.1621.933+7.229
MRQ9.1622.058+7.104
TTM10.2310.079+10.152
YOY7.530-0.153+7.683
5Y10.833-0.540+11.373
10Y9.7331.117+8.616
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 Cisco is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Communication Equipment industry mean).
  • A PB ratio of 2.85 means the investor is paying $2.85 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Cisco Systems Inc.:

  • The EOD is 2.848. Based on the equity, the company is underpriced. +1
  • The MRQ is 2.848. Based on the equity, the company is underpriced. +1
  • The TTM is 2.858. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD2.848MRQ2.8480.000
MRQ2.848TTM2.858-0.010
TTM2.858YOY3.304-0.446
TTM2.8585Y3.832-0.974
5Y3.83210Y3.058+0.774
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
EOD2.8482.142+0.706
MRQ2.8481.983+0.865
TTM2.8582.054+0.804
YOY3.3042.045+1.259
5Y3.8322.330+1.502
10Y3.0582.702+0.356
4.6.2. Total Gains per Share

2.4. Latest News of Cisco Systems Inc.

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

DateTitleRead
2024-11-14
13:06
Dow Jones Futures Rise In Trump Rally, Two Dow Giants Split; 5 Stocks In Buy ZonesRead
2024-11-14
00:59
Cisco First-Quarter Sales Fall, But AI Investments Lift OutlookRead
2024-11-13
22:23
Dow Inches Higher As Bitcoin Extends Rally; Nvidia-Backed AI Stock Dives While Super Micro Deadline Looms (Live Coverage)Read
2024-11-11
16:07
Cisco Stock Upgraded Ahead Of Fiscal Q1 Earnings ReportRead
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.

 2023-07-312023-10-312024-01-312024-04-302024-07-31
Net Interest Income  1,564,041373,5021,937,544-350,1591,587,385-1,167,195420,190-1,571,823-1,151,632



6.2. Latest Balance Sheet

Balance Sheet of 2024-07-31. Currency in USD. All numbers in thousands.

Summary
Total Assets124,413,000
Total Liabilities78,956,000
Total Stockholder Equity45,457,000
 As reported
Total Liabilities 78,956,000
Total Stockholder Equity+ 45,457,000
Total Assets = 124,413,000

Assets

Total Assets124,413,000
Total Current Assets36,862,000
Long-term Assets87,551,000
Total Current Assets
Cash And Cash Equivalents 7,508,000
Short-term Investments 10,346,000
Net Receivables 6,685,000
Inventory 3,373,000
Other Current Assets 5,612,000
Total Current Assets  (as reported)36,862,000
Total Current Assets  (calculated)33,524,000
+/- 3,338,000
Long-term Assets
Property Plant Equipment 2,090,000
Goodwill 58,660,000
Intangible Assets 11,219,000
Long-term Assets Other 5,944,000
Long-term Assets  (as reported)87,551,000
Long-term Assets  (calculated)77,913,000
+/- 9,638,000

Liabilities & Shareholders' Equity

Total Current Liabilities40,584,000
Long-term Liabilities38,372,000
Total Stockholder Equity45,457,000
Total Current Liabilities
Short Long Term Debt 11,341,000
Accounts payable 2,304,000
Other Current Liabilities 5,643,000
Total Current Liabilities  (as reported)40,584,000
Total Current Liabilities  (calculated)19,288,000
+/- 21,296,000
Long-term Liabilities
Long term Debt 19,621,000
Long-term Liabilities Other 2,540,000
Long-term Liabilities  (as reported)38,372,000
Long-term Liabilities  (calculated)22,161,000
+/- 16,211,000
Total Stockholder Equity
Retained Earnings 1,087,000
Total Stockholder Equity (as reported)45,457,000
Total Stockholder Equity (calculated)1,087,000
+/- 44,370,000
Other
Capital Stock45,800,000
Common Stock Shares Outstanding 4,007,000
Net Debt 23,454,000
Net Invested Capital 76,419,000
Net Working Capital -3,722,000
Property Plant and Equipment Gross 9,873,000



6.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-07-312024-04-302024-01-312023-10-312023-07-312023-04-302023-01-312022-10-312022-07-312022-04-302022-01-312021-10-312021-07-312021-04-302021-01-312020-10-312020-07-312020-04-302020-01-312019-10-312019-07-312019-04-302019-01-312018-10-312018-07-312018-04-302018-01-312017-10-312017-07-312017-04-302017-01-312016-10-312016-07-312016-04-302016-01-312015-10-312015-07-312015-04-302015-01-312014-10-312014-07-312014-04-302014-01-312013-10-312013-07-312013-04-302013-01-312012-10-312012-07-312012-04-302012-01-312011-10-312011-07-312011-04-302011-01-312010-10-312010-07-312010-04-302010-01-312009-10-312009-07-312009-04-302009-01-312008-10-312008-07-312008-04-302008-01-312007-10-312007-07-312007-04-302007-01-312006-10-312006-07-312006-04-302006-01-312005-10-312005-07-312005-04-302005-01-312004-10-312004-07-312004-04-302004-01-312003-10-312003-07-312003-04-302003-01-312002-10-312002-07-312002-04-302002-01-312001-10-312001-07-312001-04-302001-01-312000-10-312000-07-312000-04-302000-01-311999-10-311999-07-311999-04-301999-01-311998-10-311998-07-311998-04-301998-01-311997-10-311997-07-311997-04-301997-01-311996-10-311996-07-311996-04-301996-01-311995-10-311995-07-311995-04-301995-01-311994-10-311994-07-311994-04-301994-01-311993-10-311993-07-311993-04-301993-01-311992-10-311992-07-311992-04-301992-01-311991-10-311991-07-311991-04-301991-01-311990-10-311990-07-311990-04-301990-01-311989-10-311989-07-311989-04-301989-01-311988-10-311988-07-311988-04-301988-01-311987-10-31
> Total Assets 
0
0
0
4,800
0
0
0
16,500
18,700
22,500
76,300
82,700
99,000
113,500
130,400
154,100
187,400
218,500
265,600
323,900
373,200
424,900
508,900
595,200
710,200
801,700
929,700
1,053,700
1,258,000
1,358,239
1,539,224
1,757,279
2,147,886
2,365,832
2,893,677
3,630,232
4,302,432
4,570,044
5,064,336
5,451,984
6,175,230
6,822,629
7,898,137
8,916,705
9,865,000
11,434,000
12,708,000
14,725,000
17,407,000
21,391,000
26,085,000
32,870,000
34,152,000
35,881,000
33,790,000
35,238,000
35,540,000
36,704,000
37,126,000
37,795,000
37,198,000
37,346,000
36,256,000
37,107,000
35,850,000
36,590,000
35,197,000
35,594,000
34,313,000
33,825,000
33,970,000
33,883,000
31,755,000
33,652,000
43,082,000
43,315,000
44,908,000
46,254,000
48,835,000
53,340,000
55,702,000
55,300,000
57,123,000
58,734,000
58,887,000
61,357,000
64,666,000
68,128,000
68,680,000
76,403,000
79,292,000
81,130,000
80,015,000
81,981,000
85,350,000
87,095,000
86,964,000
89,259,000
91,154,000
91,759,000
92,643,000
96,378,000
97,084,000
101,191,000
100,741,000
98,427,000
101,856,000
105,134,000
103,978,000
104,922,000
106,212,000
113,481,000
111,773,000
112,642,000
118,654,000
121,652,000
126,287,000
126,248,000
125,950,000
129,818,000
130,522,000
131,510,000
114,008,000
108,784,000
105,429,000
102,462,000
97,287,000
97,793,000
92,492,000
90,426,000
91,394,000
94,853,000
95,003,000
95,601,000
93,896,000
97,497,000
95,981,000
94,262,000
92,797,000
94,002,000
93,054,000
95,840,000
97,529,000
101,852,000
98,782,000
122,998,000
122,998,000
124,413,000
124,413,000122,998,000122,998,00098,782,000101,852,00097,529,00095,840,00093,054,00094,002,00092,797,00094,262,00095,981,00097,497,00093,896,00095,601,00095,003,00094,853,00091,394,00090,426,00092,492,00097,793,00097,287,000102,462,000105,429,000108,784,000114,008,000131,510,000130,522,000129,818,000125,950,000126,248,000126,287,000121,652,000118,654,000112,642,000111,773,000113,481,000106,212,000104,922,000103,978,000105,134,000101,856,00098,427,000100,741,000101,191,00097,084,00096,378,00092,643,00091,759,00091,154,00089,259,00086,964,00087,095,00085,350,00081,981,00080,015,00081,130,00079,292,00076,403,00068,680,00068,128,00064,666,00061,357,00058,887,00058,734,00057,123,00055,300,00055,702,00053,340,00048,835,00046,254,00044,908,00043,315,00043,082,00033,652,00031,755,00033,883,00033,970,00033,825,00034,313,00035,594,00035,197,00036,590,00035,850,00037,107,00036,256,00037,346,00037,198,00037,795,00037,126,00036,704,00035,540,00035,238,00033,790,00035,881,00034,152,00032,870,00026,085,00021,391,00017,407,00014,725,00012,708,00011,434,0009,865,0008,916,7057,898,1376,822,6296,175,2305,451,9845,064,3364,570,0444,302,4323,630,2322,893,6772,365,8322,147,8861,757,2791,539,2241,358,2391,258,0001,053,700929,700801,700710,200595,200508,900424,900373,200323,900265,600218,500187,400154,100130,400113,50099,00082,70076,30022,50018,70016,5000004,800000
   > Total Current Assets 
0
0
0
4,500
0
0
0
15,500
17,100
20,700
72,200
78,200
93,700
106,200
121,000
141,000
170,300
198,300
208,200
247,100
279,700
312,200
306,900
268,300
287,500
372,400
464,000
507,700
645,600
677,858
851,686
995,969
1,290,310
1,335,698
1,638,199
2,159,640
2,514,753
2,619,019
2,937,467
3,101,266
3,602,932
3,556,292
4,142,645
3,761,924
3,998,000
4,808,000
4,326,000
4,615,000
4,892,000
7,722,000
9,080,000
11,110,000
13,059,000
12,912,000
12,076,000
12,835,000
13,021,000
12,765,000
13,610,000
17,433,000
15,096,000
14,289,000
12,621,000
13,415,000
14,027,000
14,961,000
14,073,000
14,343,000
12,476,000
11,970,000
10,963,000
13,031,000
19,753,000
21,611,000
25,487,000
25,676,000
27,251,000
28,516,000
30,540,000
31,574,000
33,455,000
32,442,000
34,145,000
35,699,000
35,662,000
37,995,000
41,336,000
44,177,000
44,697,000
50,139,000
49,758,000
51,421,000
50,406,000
52,066,000
55,204,000
57,231,000
57,267,000
59,298,000
61,212,000
61,933,000
57,907,000
60,725,000
61,417,000
65,521,000
62,796,000
60,689,000
64,288,000
67,114,000
66,396,000
67,882,000
69,331,000
76,283,000
73,946,000
75,005,000
78,571,000
78,719,000
83,141,000
83,392,000
79,962,000
83,703,000
84,080,000
86,050,000
67,141,000
61,837,000
55,686,000
53,117,000
47,311,000
47,755,000
41,716,000
40,053,000
41,307,000
43,573,000
42,989,000
43,911,000
37,060,000
39,112,000
37,588,000
36,799,000
35,981,000
36,717,000
36,141,000
38,515,000
39,950,000
43,348,000
39,659,000
35,886,000
35,886,000
36,862,000
36,862,00035,886,00035,886,00039,659,00043,348,00039,950,00038,515,00036,141,00036,717,00035,981,00036,799,00037,588,00039,112,00037,060,00043,911,00042,989,00043,573,00041,307,00040,053,00041,716,00047,755,00047,311,00053,117,00055,686,00061,837,00067,141,00086,050,00084,080,00083,703,00079,962,00083,392,00083,141,00078,719,00078,571,00075,005,00073,946,00076,283,00069,331,00067,882,00066,396,00067,114,00064,288,00060,689,00062,796,00065,521,00061,417,00060,725,00057,907,00061,933,00061,212,00059,298,00057,267,00057,231,00055,204,00052,066,00050,406,00051,421,00049,758,00050,139,00044,697,00044,177,00041,336,00037,995,00035,662,00035,699,00034,145,00032,442,00033,455,00031,574,00030,540,00028,516,00027,251,00025,676,00025,487,00021,611,00019,753,00013,031,00010,963,00011,970,00012,476,00014,343,00014,073,00014,961,00014,027,00013,415,00012,621,00014,289,00015,096,00017,433,00013,610,00012,765,00013,021,00012,835,00012,076,00012,912,00013,059,00011,110,0009,080,0007,722,0004,892,0004,615,0004,326,0004,808,0003,998,0003,761,9244,142,6453,556,2923,602,9323,101,2662,937,4672,619,0192,514,7532,159,6401,638,1991,335,6981,290,310995,969851,686677,858645,600507,700464,000372,400287,500268,300306,900312,200279,700247,100208,200198,300170,300141,000121,000106,20093,70078,20072,20020,70017,10015,5000004,500000
       Cash And Cash Equivalents 
0
0
0
2,300
0
0
0
4,200
3,700
6,100
49,000
35,800
30,500
36,800
48,900
40,300
40,000
40,300
24,700
40,000
43,400
60,600
44,700
27,200
2,700
64,600
95,200
53,600
140,700
94,241
107,010
204,846
187,521
123,823
188,583
279,695
553,825
332,807
345,492
269,608
378,196
476,927
1,170,585
534,652
961,000
1,421,000
690,000
827,000
1,251,000
3,719,000
3,542,000
4,234,000
5,538,000
3,994,000
5,102,000
4,873,000
4,487,000
5,337,000
6,493,000
9,484,000
6,986,000
5,013,000
3,940,000
3,925,000
4,158,000
4,225,000
3,949,000
3,722,000
3,309,000
2,473,000
2,641,000
4,742,000
1,704,000
5,151,000
4,237,000
3,297,000
4,313,000
2,434,000
5,457,000
3,728,000
4,413,000
5,202,000
6,154,000
5,191,000
4,197,000
4,175,000
7,359,000
5,718,000
4,774,000
4,710,000
3,961,000
4,581,000
3,796,000
4,924,000
6,635,000
7,662,000
4,747,000
8,561,000
6,461,000
9,799,000
4,773,000
6,847,000
5,122,000
7,925,000
5,254,000
5,339,000
6,241,000
6,726,000
4,387,000
4,797,000
3,870,000
6,877,000
5,758,000
6,314,000
8,895,000
7,631,000
8,583,000
10,898,000
8,116,000
11,708,000
11,043,000
17,624,000
6,719,000
8,934,000
8,410,000
9,835,000
10,251,000
11,750,000
8,587,000
8,475,000
10,366,000
11,809,000
10,822,000
11,793,000
7,350,000
9,175,000
7,619,000
6,731,000
6,952,000
7,079,000
7,292,000
9,009,000
8,044,000
10,123,000
9,602,000
8,913,000
8,913,000
7,508,000
7,508,0008,913,0008,913,0009,602,00010,123,0008,044,0009,009,0007,292,0007,079,0006,952,0006,731,0007,619,0009,175,0007,350,00011,793,00010,822,00011,809,00010,366,0008,475,0008,587,00011,750,00010,251,0009,835,0008,410,0008,934,0006,719,00017,624,00011,043,00011,708,0008,116,00010,898,0008,583,0007,631,0008,895,0006,314,0005,758,0006,877,0003,870,0004,797,0004,387,0006,726,0006,241,0005,339,0005,254,0007,925,0005,122,0006,847,0004,773,0009,799,0006,461,0008,561,0004,747,0007,662,0006,635,0004,924,0003,796,0004,581,0003,961,0004,710,0004,774,0005,718,0007,359,0004,175,0004,197,0005,191,0006,154,0005,202,0004,413,0003,728,0005,457,0002,434,0004,313,0003,297,0004,237,0005,151,0001,704,0004,742,0002,641,0002,473,0003,309,0003,722,0003,949,0004,225,0004,158,0003,925,0003,940,0005,013,0006,986,0009,484,0006,493,0005,337,0004,487,0004,873,0005,102,0003,994,0005,538,0004,234,0003,542,0003,719,0001,251,000827,000690,0001,421,000961,000534,6521,170,585476,927378,196269,608345,492332,807553,825279,695188,583123,823187,521204,846107,01094,241140,70053,60095,20064,6002,70027,20044,70060,60043,40040,00024,70040,30040,00040,30048,90036,80030,50035,80049,0006,1003,7004,2000002,300000
       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
164,799
257,572
234,681
410,747
356,482
479,503
758,489
723,420
774,673
937,583
1,005,977
1,448,381
1,136,720
942,475
1,156,849
920,000
886,000
1,161,000
1,189,000
514,000
249,000
1,111,000
1,291,000
853,000
788,000
1,098,000
2,034,000
2,873,000
2,211,000
2,478,000
3,172,000
3,325,000
4,523,000
4,048,000
4,560,000
4,837,000
5,155,000
4,912,000
4,947,000
3,489,000
3,291,000
2,397,000
2,227,000
11,786,000
9,838,000
13,946,000
14,517,000
15,207,000
18,247,000
16,879,000
18,538,000
20,266,000
17,491,000
18,279,000
21,044,000
22,566,000
25,356,000
26,192,000
29,283,000
30,591,000
34,928,000
35,145,000
35,280,000
35,129,000
35,305,000
36,732,000
36,923,000
39,641,000
38,181,000
41,951,000
38,917,000
40,227,000
39,529,000
42,266,000
42,685,000
42,947,000
41,726,000
44,228,000
45,348,000
47,720,000
48,225,000
50,549,000
53,539,000
53,349,000
54,061,000
54,617,000
58,125,000
62,385,000
60,947,000
59,858,000
58,784,000
60,545,000
56,059,000
47,712,000
37,614,000
34,183,000
30,548,000
24,392,000
21,663,000
19,448,000
18,587,000
18,208,000
17,610,000
19,190,000
18,795,000
16,229,000
15,343,000
15,727,000
14,382,000
13,156,000
12,188,000
12,492,000
13,052,000
15,244,000
16,023,000
13,921,000
9,857,000
9,857,000
10,346,000
10,346,0009,857,0009,857,00013,921,00016,023,00015,244,00013,052,00012,492,00012,188,00013,156,00014,382,00015,727,00015,343,00016,229,00018,795,00019,190,00017,610,00018,208,00018,587,00019,448,00021,663,00024,392,00030,548,00034,183,00037,614,00047,712,00056,059,00060,545,00058,784,00059,858,00060,947,00062,385,00058,125,00054,617,00054,061,00053,349,00053,539,00050,549,00048,225,00047,720,00045,348,00044,228,00041,726,00042,947,00042,685,00042,266,00039,529,00040,227,00038,917,00041,951,00038,181,00039,641,00036,923,00036,732,00035,305,00035,129,00035,280,00035,145,00034,928,00030,591,00029,283,00026,192,00025,356,00022,566,00021,044,00018,279,00017,491,00020,266,00018,538,00016,879,00018,247,00015,207,00014,517,00013,946,0009,838,00011,786,0002,227,0002,397,0003,291,0003,489,0004,947,0004,912,0005,155,0004,837,0004,560,0004,048,0004,523,0003,325,0003,172,0002,478,0002,211,0002,873,0002,034,0001,098,000788,000853,0001,291,0001,111,000249,000514,0001,189,0001,161,000886,000920,0001,156,849942,4751,136,7201,448,3811,005,977937,583774,673723,420758,489479,503356,482410,747234,681257,572164,79900000000000000000000000000000
       Net Receivables 
0
0
0
800
0
0
0
7,400
9,700
9,700
11,300
15,900
23,400
27,800
28,000
34,700
34,100
36,000
162,200
64,300
74,100
97,700
111,800
129,100
156,200
174,300
202,200
237,600
270,200
295,878
355,504
384,242
438,480
491,223
529,687
622,859
752,643
1,024,942
1,139,429
1,170,401
1,147,282
1,255,996
1,272,958
1,297,867
1,333,000
1,477,000
1,275,000
1,242,000
1,391,000
1,711,000
1,922,000
2,299,000
3,346,000
3,966,000
2,471,000
1,871,000
1,576,000
1,539,000
1,262,000
1,344,000
1,303,000
1,282,000
1,338,000
1,514,000
1,528,000
2,097,000
1,605,000
1,825,000
1,792,000
2,278,000
2,241,000
2,216,000
2,342,000
2,537,000
2,980,000
3,303,000
3,091,000
2,908,000
3,238,000
3,989,000
3,418,000
4,165,000
4,183,000
3,821,000
3,278,000
2,893,000
2,392,000
3,177,000
3,159,000
4,237,000
4,078,000
4,929,000
4,471,000
4,620,000
4,413,000
7,809,000
7,600,000
7,423,000
7,689,000
8,030,000
7,668,000
8,356,000
8,820,000
9,507,000
9,320,000
8,394,000
8,514,000
9,310,000
8,640,000
8,751,000
9,137,000
9,835,000
9,218,000
8,816,000
8,763,000
10,119,000
9,346,000
8,954,000
9,274,000
10,002,000
9,244,000
8,888,000
9,142,000
10,503,000
9,387,000
8,802,000
8,824,000
10,586,000
9,904,000
9,157,000
9,272,000
10,523,000
9,085,000
9,334,000
9,073,000
10,146,000
9,376,000
10,000,000
9,587,000
10,527,000
9,122,000
8,794,000
8,506,000
9,206,000
8,247,000
8,570,000
5,127,000
6,685,000
6,685,0005,127,0008,570,0008,247,0009,206,0008,506,0008,794,0009,122,00010,527,0009,587,00010,000,0009,376,00010,146,0009,073,0009,334,0009,085,00010,523,0009,272,0009,157,0009,904,00010,586,0008,824,0008,802,0009,387,00010,503,0009,142,0008,888,0009,244,00010,002,0009,274,0008,954,0009,346,00010,119,0008,763,0008,816,0009,218,0009,835,0009,137,0008,751,0008,640,0009,310,0008,514,0008,394,0009,320,0009,507,0008,820,0008,356,0007,668,0008,030,0007,689,0007,423,0007,600,0007,809,0004,413,0004,620,0004,471,0004,929,0004,078,0004,237,0003,159,0003,177,0002,392,0002,893,0003,278,0003,821,0004,183,0004,165,0003,418,0003,989,0003,238,0002,908,0003,091,0003,303,0002,980,0002,537,0002,342,0002,216,0002,241,0002,278,0001,792,0001,825,0001,605,0002,097,0001,528,0001,514,0001,338,0001,282,0001,303,0001,344,0001,262,0001,539,0001,576,0001,871,0002,471,0003,966,0003,346,0002,299,0001,922,0001,711,0001,391,0001,242,0001,275,0001,477,0001,333,0001,297,8671,272,9581,255,9961,147,2821,170,4011,139,4291,024,942752,643622,859529,687491,223438,480384,242355,504295,878270,200237,600202,200174,300156,200129,100111,80097,70074,10064,300162,20036,00034,10034,70028,00027,80023,40015,90011,3009,7009,7007,400000800000
       Other Current Assets 
0
0
0
200
0
0
0
1,300
1,400
2,300
8,700
22,800
34,200
33,100
38,100
59,900
89,900
116,100
14,000
133,700
153,100
138,000
128,800
88,500
100,900
96,600
133,500
188,600
202,900
67,987
78,736
101,040
124,212
142,591
126,571
197,409
241,327
282,876
281,458
400,603
387,951
418,783
448,351
410,570
409,000
552,000
579,000
705,000
1,081,000
1,348,000
1,627,000
2,054,000
1,366,000
1,631,000
1,492,000
2,373,000
2,784,000
2,655,000
2,508,000
2,553,000
2,654,000
2,696,000
2,530,000
2,543,000
2,629,000
2,551,000
2,486,000
2,642,000
2,676,000
2,673,000
2,404,000
2,549,000
2,603,000
2,740,000
3,011,000
3,188,000
3,163,000
3,285,000
3,677,000
3,997,000
4,043,000
4,317,000
4,250,000
4,408,000
4,412,000
4,464,000
4,370,000
4,925,000
5,084,000
5,049,000
5,324,000
5,304,000
5,487,000
5,615,000
5,982,000
3,351,000
3,657,000
3,543,000
3,614,000
3,524,000
3,530,000
4,419,000
3,740,000
3,928,000
3,809,000
3,682,000
3,777,000
4,139,000
3,973,000
4,219,000
4,015,000
4,405,000
4,139,000
4,452,000
4,953,000
1,627,000
1,651,000
1,329,000
1,348,000
1,593,000
1,555,000
1,583,000
1,668,000
2,940,000
2,134,000
2,231,000
2,331,000
2,373,000
2,433,000
2,481,000
2,249,000
2,349,000
2,589,000
2,553,000
2,829,000
2,889,000
3,034,000
3,627,000
4,055,000
4,355,000
4,571,000
4,520,000
4,682,000
4,352,000
4,547,000
5,428,000
5,428,000
5,612,000
5,612,0005,428,0005,428,0004,547,0004,352,0004,682,0004,520,0004,571,0004,355,0004,055,0003,627,0003,034,0002,889,0002,829,0002,553,0002,589,0002,349,0002,249,0002,481,0002,433,0002,373,0002,331,0002,231,0002,134,0002,940,0001,668,0001,583,0001,555,0001,593,0001,348,0001,329,0001,651,0001,627,0004,953,0004,452,0004,139,0004,405,0004,015,0004,219,0003,973,0004,139,0003,777,0003,682,0003,809,0003,928,0003,740,0004,419,0003,530,0003,524,0003,614,0003,543,0003,657,0003,351,0005,982,0005,615,0005,487,0005,304,0005,324,0005,049,0005,084,0004,925,0004,370,0004,464,0004,412,0004,408,0004,250,0004,317,0004,043,0003,997,0003,677,0003,285,0003,163,0003,188,0003,011,0002,740,0002,603,0002,549,0002,404,0002,673,0002,676,0002,642,0002,486,0002,551,0002,629,0002,543,0002,530,0002,696,0002,654,0002,553,0002,508,0002,655,0002,784,0002,373,0001,492,0001,631,0001,366,0002,054,0001,627,0001,348,0001,081,000705,000579,000552,000409,000410,570448,351418,783387,951400,603281,458282,876241,327197,409126,571142,591124,212101,04078,73667,987202,900188,600133,50096,600100,90088,500128,800138,000153,100133,70014,000116,10089,90059,90038,10033,10034,20022,8008,7002,3001,4001,300000200000
   > Long-term Assets 
0
0
0
300
0
0
0
1,000
1,600
1,800
4,100
4,500
5,300
7,300
9,400
13,100
17,100
20,200
57,400
76,800
93,500
112,700
202,000
326,900
422,700
429,300
465,700
546,000
612,400
680,381
687,538
761,310
857,576
1,030,134
1,255,478
1,470,592
1,787,679
1,951,025
2,126,869
2,350,718
2,572,298
3,266,337
3,755,492
5,154,781
5,867,000
6,626,000
8,382,000
10,110,000
12,515,000
13,669,000
17,005,000
21,760,000
21,093,000
22,969,000
21,714,000
22,403,000
22,519,000
23,939,000
23,516,000
20,362,000
22,102,000
23,057,000
23,635,000
23,692,000
21,823,000
21,629,000
21,124,000
21,251,000
21,837,000
21,855,000
23,007,000
20,852,000
12,002,000
12,041,000
17,595,000
17,639,000
17,657,000
17,738,000
18,295,000
21,766,000
22,247,000
22,858,000
22,978,000
23,035,000
23,225,000
23,362,000
23,330,000
23,951,000
23,983,000
26,264,000
29,534,000
29,709,000
29,609,000
29,915,000
30,146,000
29,864,000
29,697,000
29,961,000
29,942,000
29,826,000
34,736,000
35,653,000
35,667,000
35,670,000
37,945,000
37,738,000
37,568,000
38,020,000
37,582,000
37,040,000
36,881,000
37,198,000
37,827,000
37,637,000
40,083,000
42,933,000
43,146,000
42,856,000
45,988,000
46,115,000
46,442,000
45,460,000
46,867,000
46,947,000
49,743,000
49,345,000
49,976,000
50,038,000
50,776,000
50,373,000
50,087,000
51,280,000
52,014,000
51,690,000
56,836,000
58,385,000
58,393,000
57,463,000
56,816,000
57,285,000
56,913,000
57,325,000
57,579,000
58,504,000
59,123,000
87,112,000
87,112,000
87,551,000
87,551,00087,112,00087,112,00059,123,00058,504,00057,579,00057,325,00056,913,00057,285,00056,816,00057,463,00058,393,00058,385,00056,836,00051,690,00052,014,00051,280,00050,087,00050,373,00050,776,00050,038,00049,976,00049,345,00049,743,00046,947,00046,867,00045,460,00046,442,00046,115,00045,988,00042,856,00043,146,00042,933,00040,083,00037,637,00037,827,00037,198,00036,881,00037,040,00037,582,00038,020,00037,568,00037,738,00037,945,00035,670,00035,667,00035,653,00034,736,00029,826,00029,942,00029,961,00029,697,00029,864,00030,146,00029,915,00029,609,00029,709,00029,534,00026,264,00023,983,00023,951,00023,330,00023,362,00023,225,00023,035,00022,978,00022,858,00022,247,00021,766,00018,295,00017,738,00017,657,00017,639,00017,595,00012,041,00012,002,00020,852,00023,007,00021,855,00021,837,00021,251,00021,124,00021,629,00021,823,00023,692,00023,635,00023,057,00022,102,00020,362,00023,516,00023,939,00022,519,00022,403,00021,714,00022,969,00021,093,00021,760,00017,005,00013,669,00012,515,00010,110,0008,382,0006,626,0005,867,0005,154,7813,755,4923,266,3372,572,2982,350,7182,126,8691,951,0251,787,6791,470,5921,255,4781,030,134857,576761,310687,538680,381612,400546,000465,700429,300422,700326,900202,000112,70093,50076,80057,40020,20017,10013,1009,4007,3005,3004,5004,1001,8001,6001,000000300000
       Property Plant Equipment 
0
0
0
300
0
0
0
800
1,200
1,600
3,500
4,100
4,900
6,700
9,100
12,700
16,400
19,600
23,700
28,000
32,100
33,800
40,700
48,700
55,700
62,700
70,100
77,400
91,300
109,064
119,554
136,635
157,884
184,601
229,604
331,315
379,388
410,065
460,389
466,352
467,150
478,592
545,661
595,349
621,000
679,000
701,000
801,000
898,000
1,004,000
1,153,000
1,426,000
1,769,000
2,211,000
2,410,000
2,591,000
2,585,000
2,504,000
4,002,000
4,102,000
3,921,000
3,890,000
3,805,000
3,721,000
3,571,000
3,441,000
3,351,000
3,290,000
3,279,000
3,302,000
3,298,000
3,320,000
3,335,000
3,316,000
3,479,000
3,440,000
3,444,000
3,539,000
3,695,000
3,893,000
3,956,000
3,973,000
4,045,000
4,151,000
4,181,000
4,141,000
4,089,000
4,043,000
3,976,000
3,958,000
3,994,000
3,941,000
3,984,000
4,031,000
4,023,000
3,916,000
3,753,000
3,711,000
3,634,000
3,402,000
3,409,000
3,403,000
3,330,000
3,322,000
3,273,000
3,234,000
3,310,000
3,252,000
3,233,000
3,212,000
3,276,000
3,332,000
3,346,000
3,386,000
3,529,000
3,506,000
3,499,000
3,422,000
3,395,000
3,322,000
3,202,000
3,113,000
3,082,000
3,006,000
2,956,000
2,931,000
2,834,000
2,789,000
2,669,000
2,621,000
2,535,000
2,453,000
2,412,000
2,386,000
2,367,000
2,338,000
2,238,000
2,140,000
2,046,000
1,997,000
1,972,000
1,964,000
2,047,000
2,085,000
2,004,000
2,000,000
2,000,000
2,090,000
2,090,0002,000,0002,000,0002,004,0002,085,0002,047,0001,964,0001,972,0001,997,0002,046,0002,140,0002,238,0002,338,0002,367,0002,386,0002,412,0002,453,0002,535,0002,621,0002,669,0002,789,0002,834,0002,931,0002,956,0003,006,0003,082,0003,113,0003,202,0003,322,0003,395,0003,422,0003,499,0003,506,0003,529,0003,386,0003,346,0003,332,0003,276,0003,212,0003,233,0003,252,0003,310,0003,234,0003,273,0003,322,0003,330,0003,403,0003,409,0003,402,0003,634,0003,711,0003,753,0003,916,0004,023,0004,031,0003,984,0003,941,0003,994,0003,958,0003,976,0004,043,0004,089,0004,141,0004,181,0004,151,0004,045,0003,973,0003,956,0003,893,0003,695,0003,539,0003,444,0003,440,0003,479,0003,316,0003,335,0003,320,0003,298,0003,302,0003,279,0003,290,0003,351,0003,441,0003,571,0003,721,0003,805,0003,890,0003,921,0004,102,0004,002,0002,504,0002,585,0002,591,0002,410,0002,211,0001,769,0001,426,0001,153,0001,004,000898,000801,000701,000679,000621,000595,349545,661478,592467,150466,352460,389410,065379,388331,315229,604184,601157,884136,635119,554109,06491,30077,40070,10062,70055,70048,70040,70033,80032,10028,00023,70019,60016,40012,7009,1006,7004,9004,1003,5001,6001,200800000300000
       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
157,000
299,000
374,000
2,200,000
2,937,000
3,364,000
3,645,000
3,991,000
3,999,000
3,300,000
3,326,000
3,350,000
3,565,000
3,709,000
3,717,000
3,813,000
4,043,000
4,043,000
4,103,000
4,198,000
4,198,000
4,535,000
4,674,000
5,063,000
5,295,000
5,412,000
5,422,000
9,186,000
9,227,000
9,298,000
9,318,000
9,493,000
12,121,000
12,158,000
12,390,000
12,419,000
12,392,000
12,554,000
12,572,000
12,569,000
12,925,000
12,942,000
14,423,000
16,668,000
16,674,000
16,742,000
16,746,000
16,880,000
16,818,000
16,823,000
16,841,000
17,006,000
16,998,000
20,443,000
21,361,000
21,640,000
21,919,000
23,804,000
24,086,000
24,076,000
24,239,000
24,364,000
24,382,000
24,398,000
24,469,000
24,882,000
24,958,000
26,762,000
26,625,000
26,823,000
26,822,000
29,516,000
29,766,000
30,233,000
30,391,000
31,654,000
31,706,000
33,386,000
33,293,000
33,544,000
33,529,000
33,578,000
33,612,000
33,453,000
33,806,000
34,535,000
34,733,000
37,690,000
38,168,000
38,802,000
38,679,000
38,452,000
38,304,000
38,160,000
38,388,000
38,369,000
38,535,000
38,900,000
58,633,000
58,633,000
58,660,000
58,660,00058,633,00058,633,00038,900,00038,535,00038,369,00038,388,00038,160,00038,304,00038,452,00038,679,00038,802,00038,168,00037,690,00034,733,00034,535,00033,806,00033,453,00033,612,00033,578,00033,529,00033,544,00033,293,00033,386,00031,706,00031,654,00030,391,00030,233,00029,766,00029,516,00026,822,00026,823,00026,625,00026,762,00024,958,00024,882,00024,469,00024,398,00024,382,00024,364,00024,239,00024,076,00024,086,00023,804,00021,919,00021,640,00021,361,00020,443,00016,998,00017,006,00016,841,00016,823,00016,818,00016,880,00016,746,00016,742,00016,674,00016,668,00014,423,00012,942,00012,925,00012,569,00012,572,00012,554,00012,392,00012,419,00012,390,00012,158,00012,121,0009,493,0009,318,0009,298,0009,227,0009,186,0005,422,0005,412,0005,295,0005,063,0004,674,0004,535,0004,198,0004,198,0004,103,0004,043,0004,043,0003,813,0003,717,0003,709,0003,565,0003,350,0003,326,0003,300,0003,999,0003,991,0003,645,0003,364,0002,937,0002,200,000374,000299,000157,00000000000000000000000000000000000000000000000000
       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
363,000
0
303,000
616,000
588,000
1,014,000
1,150,000
1,063,000
1,051,000
964,000
660,000
1,366,000
1,224,000
1,090,000
797,000
682,000
606,000
551,000
556,000
490,000
441,000
387,000
325,000
399,000
396,000
459,000
549,000
548,000
510,000
2,356,000
2,161,000
2,065,000
1,960,000
1,909,000
2,540,000
2,379,000
2,338,000
2,181,000
2,089,000
1,976,000
1,792,000
1,656,000
1,702,000
1,552,000
2,661,000
3,448,000
3,274,000
3,176,000
2,799,000
2,702,000
2,541,000
2,369,000
2,236,000
2,134,000
1,959,000
3,449,000
3,542,000
3,408,000
3,403,000
3,835,000
3,693,000
3,461,000
3,280,000
3,066,000
2,755,000
2,626,000
2,376,000
2,292,000
2,322,000
2,744,000
2,501,000
2,297,000
2,117,000
2,704,000
2,539,000
2,677,000
2,474,000
2,681,000
2,552,000
2,716,000
2,270,000
2,398,000
2,201,000
2,107,000
1,906,000
1,744,000
1,576,000
1,581,000
1,462,000
3,716,000
3,619,000
3,350,000
3,079,000
2,811,000
2,569,000
2,360,000
2,134,000
1,966,000
1,818,000
1,914,000
11,819,000
11,819,000
11,219,000
11,219,00011,819,00011,819,0001,914,0001,818,0001,966,0002,134,0002,360,0002,569,0002,811,0003,079,0003,350,0003,619,0003,716,0001,462,0001,581,0001,576,0001,744,0001,906,0002,107,0002,201,0002,398,0002,270,0002,716,0002,552,0002,681,0002,474,0002,677,0002,539,0002,704,0002,117,0002,297,0002,501,0002,744,0002,322,0002,292,0002,376,0002,626,0002,755,0003,066,0003,280,0003,461,0003,693,0003,835,0003,403,0003,408,0003,542,0003,449,0001,959,0002,134,0002,236,0002,369,0002,541,0002,702,0002,799,0003,176,0003,274,0003,448,0002,661,0001,552,0001,702,0001,656,0001,792,0001,976,0002,089,0002,181,0002,338,0002,379,0002,540,0001,909,0001,960,0002,065,0002,161,0002,356,000510,000548,000549,000459,000396,000399,000325,000387,000441,000490,000556,000551,000606,000682,000797,0001,090,0001,224,0001,366,000660,000964,0001,051,0001,063,0001,150,0001,014,000588,000616,000303,0000363,000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
10,192,000
10,561,000
10,880,000
11,982,000
0
0
0
0
000011,982,00010,880,00010,561,00010,192,00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
0
0
0
4,300
0
0
0
9,100
8,700
9,500
11,700
13,500
21,700
24,900
29,900
26,600
39,100
45,200
58,600
78,300
84,400
80,500
110,400
120,000
163,300
152,900
179,200
205,500
273,900
281,323
317,174
337,756
476,761
513,571
657,071
769,353
1,176,039
947,759
1,035,381
1,120,109
1,329,537
1,349,927
1,546,708
1,766,980
1,869,000
2,234,000
2,412,000
3,003,000
3,481,000
4,823,000
6,014,000
6,328,000
6,466,000
6,335,000
7,675,000
8,096,000
8,070,000
8,543,000
8,691,000
9,124,000
8,642,000
8,881,000
8,600,000
9,068,000
8,421,000
8,943,000
9,211,000
9,678,000
9,596,000
10,062,000
10,203,000
10,699,000
10,314,000
10,684,000
18,459,000
19,397,000
19,365,000
19,664,000
20,308,000
21,850,000
21,699,000
22,407,000
23,922,000
24,332,000
23,828,000
24,556,000
27,383,000
29,451,000
28,654,000
34,871,000
35,440,000
36,845,000
35,320,000
36,295,000
38,144,000
39,836,000
39,750,000
39,994,000
39,776,000
40,458,000
39,942,000
40,853,000
40,286,000
42,063,000
41,832,000
42,343,000
46,060,000
48,473,000
47,263,000
47,189,000
47,379,000
53,774,000
51,788,000
51,764,000
56,296,000
58,067,000
62,874,000
62,430,000
60,568,000
63,681,000
64,972,000
79,528,000
67,347,000
65,580,000
61,581,000
61,673,000
60,483,000
64,222,000
58,069,000
54,893,000
55,686,000
56,933,000
56,846,000
56,480,000
53,691,000
56,222,000
53,280,000
54,766,000
52,397,000
54,229,000
52,782,000
54,366,000
55,234,000
57,499,000
53,572,000
77,230,000
77,230,000
78,956,000
78,956,00077,230,00077,230,00053,572,00057,499,00055,234,00054,366,00052,782,00054,229,00052,397,00054,766,00053,280,00056,222,00053,691,00056,480,00056,846,00056,933,00055,686,00054,893,00058,069,00064,222,00060,483,00061,673,00061,581,00065,580,00067,347,00079,528,00064,972,00063,681,00060,568,00062,430,00062,874,00058,067,00056,296,00051,764,00051,788,00053,774,00047,379,00047,189,00047,263,00048,473,00046,060,00042,343,00041,832,00042,063,00040,286,00040,853,00039,942,00040,458,00039,776,00039,994,00039,750,00039,836,00038,144,00036,295,00035,320,00036,845,00035,440,00034,871,00028,654,00029,451,00027,383,00024,556,00023,828,00024,332,00023,922,00022,407,00021,699,00021,850,00020,308,00019,664,00019,365,00019,397,00018,459,00010,684,00010,314,00010,699,00010,203,00010,062,0009,596,0009,678,0009,211,0008,943,0008,421,0009,068,0008,600,0008,881,0008,642,0009,124,0008,691,0008,543,0008,070,0008,096,0007,675,0006,335,0006,466,0006,328,0006,014,0004,823,0003,481,0003,003,0002,412,0002,234,0001,869,0001,766,9801,546,7081,349,9271,329,5371,120,1091,035,381947,7591,176,039769,353657,071513,571476,761337,756317,174281,323273,900205,500179,200152,900163,300120,000110,40080,50084,40078,30058,60045,20039,10026,60029,90024,90021,70013,50011,7009,5008,7009,1000004,300000
   > Total Current Liabilities 
0
0
0
1,700
0
0
0
8,800
8,400
9,300
11,400
13,200
21,400
24,700
29,700
26,300
38,700
44,900
58,200
78,300
84,400
80,500
110,400
120,000
163,300
152,900
179,200
205,500
274,000
281,323
317,174
337,756
476,761
513,571
657,071
769,353
1,176,039
947,759
1,035,381
1,120,109
1,329,537
1,349,927
1,546,708
1,766,980
1,869,000
2,234,000
2,412,000
3,003,000
3,029,000
3,778,000
5,099,000
5,196,000
5,802,000
6,335,000
7,675,000
8,096,000
7,319,000
7,753,000
7,980,000
8,375,000
7,871,000
8,064,000
7,795,000
8,294,000
7,715,000
8,080,000
8,274,000
8,703,000
8,626,000
9,072,000
9,187,000
9,511,000
9,236,000
9,521,000
10,430,000
11,313,000
11,281,000
11,491,000
11,972,000
13,358,000
12,220,000
12,193,000
13,359,000
13,858,000
13,548,000
13,604,000
12,861,000
13,655,000
13,162,000
14,405,000
18,439,000
19,233,000
18,120,000
18,505,000
16,110,000
17,506,000
17,461,000
17,598,000
17,124,000
17,731,000
17,114,000
17,950,000
21,063,000
22,192,000
21,728,000
22,944,000
18,515,000
19,809,000
20,056,000
20,034,000
23,245,000
23,623,000
22,100,000
22,799,000
24,003,000
24,911,000
23,217,000
22,708,000
22,718,000
27,583,000
29,284,000
35,364,000
28,642,000
27,035,000
26,414,000
29,479,000
27,913,000
31,712,000
24,597,000
22,088,000
25,937,000
25,331,000
26,991,000
27,268,000
24,262,000
26,257,000
23,238,000
25,915,000
24,150,000
25,640,000
24,896,000
27,252,000
28,719,000
31,309,000
27,035,000
40,108,000
40,108,000
40,584,000
40,584,00040,108,00040,108,00027,035,00031,309,00028,719,00027,252,00024,896,00025,640,00024,150,00025,915,00023,238,00026,257,00024,262,00027,268,00026,991,00025,331,00025,937,00022,088,00024,597,00031,712,00027,913,00029,479,00026,414,00027,035,00028,642,00035,364,00029,284,00027,583,00022,718,00022,708,00023,217,00024,911,00024,003,00022,799,00022,100,00023,623,00023,245,00020,034,00020,056,00019,809,00018,515,00022,944,00021,728,00022,192,00021,063,00017,950,00017,114,00017,731,00017,124,00017,598,00017,461,00017,506,00016,110,00018,505,00018,120,00019,233,00018,439,00014,405,00013,162,00013,655,00012,861,00013,604,00013,548,00013,858,00013,359,00012,193,00012,220,00013,358,00011,972,00011,491,00011,281,00011,313,00010,430,0009,521,0009,236,0009,511,0009,187,0009,072,0008,626,0008,703,0008,274,0008,080,0007,715,0008,294,0007,795,0008,064,0007,871,0008,375,0007,980,0007,753,0007,319,0008,096,0007,675,0006,335,0005,802,0005,196,0005,099,0003,778,0003,029,0003,003,0002,412,0002,234,0001,869,0001,766,9801,546,7081,349,9271,329,5371,120,1091,035,381947,7591,176,039769,353657,071513,571476,761337,756317,174281,323274,000205,500179,200152,900163,300120,000110,40080,50084,40078,30058,20044,90038,70026,30029,70024,70021,40013,20011,4009,3008,4008,8000001,700000
       Short-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
164,799
257,572
234,681
410,747
356,482
479,503
758,489
723,420
774,673
937,583
1,005,977
1,448,381
1,136,720
942,475
1,156,849
920,000
886,000
1,161,000
1,189,000
514,000
249,000
1,111,000
1,291,000
853,000
788,000
1,098,000
2,034,000
2,873,000
2,211,000
2,478,000
3,172,000
508,000
773,000
544,000
739,000
687,000
715,000
848,000
963,000
1,161,000
1,397,000
1,418,000
1,511,000
1,462,000
1,437,000
1,346,000
1,744,000
1,605,000
1,330,000
1,525,000
1,740,000
439,000
96,000
500,000
500,000
500,000
500,000
83,000
166,000
97,000
103,000
3,127,000
3,096,000
3,064,000
3,089,000
581,000
588,000
589,000
605,000
83,000
31,000
55,000
37,000
3,292,000
3,283,000
3,279,000
4,761,000
508,000
508,000
1,357,000
855,000
4,418,000
3,897,000
3,027,000
3,008,000
4,164,000
4,160,000
4,155,000
4,451,000
4,248,000
7,992,000
10,239,000
13,741,000
7,736,000
5,238,000
7,241,000
9,737,000
7,777,000
10,191,000
4,000,000
1,499,000
4,506,000
3,005,000
5,002,000
5,000,000
2,000,000
2,508,000
506,000
2,502,000
1,000,000
1,099,000
1,249,000
1,250,000
1,731,000
1,733,000
990,000
11,891,000
0
0
0011,891,000990,0001,733,0001,731,0001,250,0001,249,0001,099,0001,000,0002,502,000506,0002,508,0002,000,0005,000,0005,002,0003,005,0004,506,0001,499,0004,000,00010,191,0007,777,0009,737,0007,241,0005,238,0007,736,00013,741,00010,239,0007,992,0004,248,0004,451,0004,155,0004,160,0004,164,0003,008,0003,027,0003,897,0004,418,000855,0001,357,000508,000508,0004,761,0003,279,0003,283,0003,292,00037,00055,00031,00083,000605,000589,000588,000581,0003,089,0003,064,0003,096,0003,127,000103,00097,000166,00083,000500,000500,000500,000500,00096,000439,0001,740,0001,525,0001,330,0001,605,0001,744,0001,346,0001,437,0001,462,0001,511,0001,418,0001,397,0001,161,000963,000848,000715,000687,000739,000544,000773,000508,0003,172,0002,478,0002,211,0002,873,0002,034,0001,098,000788,000853,0001,291,0001,111,000249,000514,0001,189,0001,161,000886,000920,0001,156,849942,4751,136,7201,448,3811,005,977937,583774,673723,420758,489479,503356,482410,747234,681257,572164,79900000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,099,000
1,249,000
1,250,000
1,731,000
1,733,000
990,000
4,936,000
11,891,000
11,341,000
11,341,00011,891,0004,936,000990,0001,733,0001,731,0001,250,0001,249,0001,099,0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
1,500
1,800
3,000
4,900
5,000
8,100
7,300
6,500
7,700
9,000
10,700
13,500
16,300
14,100
19,700
21,900
24,700
33,200
34,200
29,100
31,700
36,900
69,129
66,398
45,205
88,952
117,513
164,368
153,683
196,368
253,406
218,286
207,178
202,145
238,720
268,168
248,872
282,000
345,000
348,000
361,000
484,000
482,000
596,000
739,000
999,000
942,000
664,000
644,000
459,000
371,000
436,000
470,000
540,000
518,000
480,000
594,000
602,000
645,000
604,000
657,000
680,000
673,000
706,000
735,000
721,000
684,000
837,000
880,000
869,000
931,000
864,000
786,000
820,000
763,000
808,000
869,000
804,000
625,000
653,000
675,000
729,000
750,000
902,000
895,000
945,000
796,000
799,000
876,000
908,000
791,000
903,000
859,000
889,000
890,000
957,000
1,029,000
1,025,000
891,000
1,051,000
1,032,000
1,022,000
988,000
1,118,000
1,104,000
1,119,000
962,000
1,007,000
1,056,000
996,000
957,000
1,219,000
1,385,000
1,155,000
1,060,000
1,552,000
1,904,000
1,805,000
1,655,000
2,022,000
2,059,000
2,016,000
1,935,000
2,393,000
2,218,000
2,294,000
1,867,000
2,440,000
2,362,000
2,261,000
2,101,000
2,289,000
2,281,000
2,316,000
2,329,000
2,442,000
2,313,000
2,084,000
2,054,000
2,054,000
2,304,000
2,304,0002,054,0002,054,0002,084,0002,313,0002,442,0002,329,0002,316,0002,281,0002,289,0002,101,0002,261,0002,362,0002,440,0001,867,0002,294,0002,218,0002,393,0001,935,0002,016,0002,059,0002,022,0001,655,0001,805,0001,904,0001,552,0001,060,0001,155,0001,385,0001,219,000957,000996,0001,056,0001,007,000962,0001,119,0001,104,0001,118,000988,0001,022,0001,032,0001,051,000891,0001,025,0001,029,000957,000890,000889,000859,000903,000791,000908,000876,000799,000796,000945,000895,000902,000750,000729,000675,000653,000625,000804,000869,000808,000763,000820,000786,000864,000931,000869,000880,000837,000684,000721,000735,000706,000673,000680,000657,000604,000645,000602,000594,000480,000518,000540,000470,000436,000371,000459,000644,000664,000942,000999,000739,000596,000482,000484,000361,000348,000345,000282,000248,872268,168238,720202,145207,178218,286253,406196,368153,683164,368117,51388,95245,20566,39869,12936,90031,70029,10034,20033,20024,70021,90019,70014,10016,30013,50010,7009,0007,7006,5007,3008,1005,0004,9003,0001,8001,5000000000
       Other Current Liabilities 
0
0
0
1,700
0
0
0
7,300
6,600
6,300
6,500
8,200
13,300
17,400
23,200
18,600
29,700
34,200
44,700
62,000
70,300
60,800
88,500
95,300
130,100
118,700
150,100
173,800
237,100
47,395
-6,796
1,886
-22,938
39,576
13,200
-259,048
256,251
-80,320
-120,488
-276,314
-320,989
-25,513
336,065
31,259
667,000
1,003,000
903,000
729,000
2,031,000
3,047,000
3,392,000
1,780,000
2,253,000
2,611,000
3,328,000
2,204,000
1,203,000
2,124,000
1,944,000
1,590,000
3,843,000
3,853,000
3,817,000
3,927,000
3,425,000
3,518,000
3,402,000
3,556,000
3,494,000
3,345,000
3,263,000
3,411,000
3,337,000
3,463,000
3,947,000
4,281,000
4,261,000
4,512,000
4,729,000
5,441,000
5,580,000
5,548,000
5,948,000
6,292,000
5,968,000
5,887,000
6,015,000
6,376,000
5,939,000
6,801,000
7,256,000
7,578,000
6,691,000
6,742,000
6,959,000
8,017,000
7,520,000
7,668,000
7,570,000
7,989,000
7,449,000
7,915,000
7,759,000
8,618,000
8,212,000
7,942,000
7,758,000
8,791,000
8,228,000
8,822,000
8,338,000
8,798,000
8,133,000
9,033,000
9,170,000
9,540,000
7,851,000
7,057,000
6,907,000
7,385,000
6,970,000
9,461,000
8,053,000
8,403,000
7,731,000
8,111,000
7,997,000
8,794,000
7,935,000
8,016,000
8,328,000
8,702,000
8,424,000
8,849,000
8,330,000
9,239,000
8,454,000
9,044,000
8,612,000
9,476,000
8,753,000
10,564,000
11,297,000
13,355,000
10,149,000
10,412,000
5,334,000
5,643,000
5,643,0005,334,00010,412,00010,149,00013,355,00011,297,00010,564,0008,753,0009,476,0008,612,0009,044,0008,454,0009,239,0008,330,0008,849,0008,424,0008,702,0008,328,0008,016,0007,935,0008,794,0007,997,0008,111,0007,731,0008,403,0008,053,0009,461,0006,970,0007,385,0006,907,0007,057,0007,851,0009,540,0009,170,0009,033,0008,133,0008,798,0008,338,0008,822,0008,228,0008,791,0007,758,0007,942,0008,212,0008,618,0007,759,0007,915,0007,449,0007,989,0007,570,0007,668,0007,520,0008,017,0006,959,0006,742,0006,691,0007,578,0007,256,0006,801,0005,939,0006,376,0006,015,0005,887,0005,968,0006,292,0005,948,0005,548,0005,580,0005,441,0004,729,0004,512,0004,261,0004,281,0003,947,0003,463,0003,337,0003,411,0003,263,0003,345,0003,494,0003,556,0003,402,0003,518,0003,425,0003,927,0003,817,0003,853,0003,843,0001,590,0001,944,0002,124,0001,203,0002,204,0003,328,0002,611,0002,253,0001,780,0003,392,0003,047,0002,031,000729,000903,0001,003,000667,00031,259336,065-25,513-320,989-276,314-120,488-80,320256,251-259,04813,20039,576-22,9381,886-6,79647,395237,100173,800150,100118,700130,10095,30088,50060,80070,30062,00044,70034,20029,70018,60023,20017,40013,3008,2006,5006,3006,6007,3000001,700000
   > Long-term Liabilities 
0
0
0
2,600
0
0
0
300
300
200
300
300
300
200
200
300
400
300
400
0
0
0
0
0
0
0
0
0
-100
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-5
0
0
0
0
452,000
1,045,000
915,000
1,132,000
664,000
0
0
0
751,000
790,000
711,000
749,000
771,000
817,000
805,000
774,000
706,000
863,000
937,000
975,000
970,000
990,000
1,016,000
1,188,000
1,078,000
1,163,000
8,029,000
8,084,000
8,084,000
8,173,000
8,336,000
8,492,000
9,479,000
10,214,000
10,563,000
10,474,000
10,280,000
10,952,000
14,522,000
15,796,000
15,492,000
20,466,000
17,001,000
17,612,000
17,200,000
17,790,000
22,034,000
22,330,000
22,289,000
22,396,000
22,652,000
22,727,000
22,828,000
22,903,000
19,223,000
19,871,000
20,104,000
19,399,000
27,545,000
28,664,000
27,207,000
27,155,000
24,134,000
30,151,000
29,688,000
28,965,000
32,293,000
33,156,000
39,657,000
39,722,000
37,850,000
36,098,000
35,688,000
44,164,000
38,705,000
38,545,000
35,167,000
32,194,000
32,570,000
32,510,000
33,472,000
32,805,000
29,749,000
31,602,000
29,855,000
29,212,000
29,429,000
29,965,000
30,042,000
28,851,000
28,247,000
28,589,000
27,886,000
27,114,000
26,515,000
26,190,000
26,537,000
37,122,000
37,122,000
38,372,000
38,372,00037,122,00037,122,00026,537,00026,190,00026,515,00027,114,00027,886,00028,589,00028,247,00028,851,00030,042,00029,965,00029,429,00029,212,00029,855,00031,602,00029,749,00032,805,00033,472,00032,510,00032,570,00032,194,00035,167,00038,545,00038,705,00044,164,00035,688,00036,098,00037,850,00039,722,00039,657,00033,156,00032,293,00028,965,00029,688,00030,151,00024,134,00027,155,00027,207,00028,664,00027,545,00019,399,00020,104,00019,871,00019,223,00022,903,00022,828,00022,727,00022,652,00022,396,00022,289,00022,330,00022,034,00017,790,00017,200,00017,612,00017,001,00020,466,00015,492,00015,796,00014,522,00010,952,00010,280,00010,474,00010,563,00010,214,0009,479,0008,492,0008,336,0008,173,0008,084,0008,084,0008,029,0001,163,0001,078,0001,188,0001,016,000990,000970,000975,000937,000863,000706,000774,000805,000817,000771,000749,000711,000790,000751,000000664,0001,132,000915,0001,045,000452,0000000-500000000000000-1000000000004003004003002002003003003002003003000002,600000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
19,541,000
18,744,000
0
18,801,000
0
0
0
0
000018,801,000018,744,00019,541,00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
500
0
0
0
7,400
10,000
13,000
64,600
69,200
77,300
88,600
100,500
127,500
148,300
173,300
207,000
245,600
288,800
344,400
398,500
475,200
546,900
648,800
750,500
848,200
984,100
1,076,916
1,222,050
1,419,523
1,671,125
1,852,261
2,236,606
2,860,879
3,126,393
3,622,285
4,028,955
4,331,875
4,845,693
5,472,702
6,351,429
7,149,725
7,996,000
9,200,000
10,296,000
11,722,000
13,926,000
16,568,000
20,071,000
26,542,000
27,686,000
29,546,000
26,115,000
27,142,000
27,470,000
28,161,000
28,435,000
28,671,000
28,546,000
28,455,000
27,645,000
28,029,000
27,419,000
27,636,000
25,981,000
25,826,000
24,589,000
23,751,000
23,756,000
23,174,000
21,437,000
22,964,000
24,615,000
23,912,000
25,529,000
26,582,000
28,518,000
31,480,000
33,872,000
32,812,000
33,138,000
34,353,000
35,035,000
36,783,000
37,256,000
38,647,000
40,002,000
41,512,000
43,830,000
44,267,000
44,675,000
45,641,000
47,163,000
47,226,000
47,188,000
49,246,000
51,357,000
51,286,000
52,686,000
55,515,000
56,788,000
59,120,000
58,897,000
56,069,000
55,787,000
56,654,000
56,708,000
57,718,000
58,823,000
59,698,000
59,977,000
60,871,000
62,358,000
63,586,000
63,406,000
63,811,000
65,382,000
66,137,000
65,550,000
51,982,000
46,661,000
43,204,000
43,848,000
40,789,000
36,804,000
33,571,000
34,423,000
35,533,000
35,708,000
37,920,000
38,157,000
39,121,000
40,205,000
41,275,000
42,701,000
39,496,000
40,400,000
39,773,000
40,272,000
41,474,000
42,295,000
44,353,000
45,210,000
45,768,000
45,768,000
45,457,000
45,457,00045,768,00045,768,00045,210,00044,353,00042,295,00041,474,00040,272,00039,773,00040,400,00039,496,00042,701,00041,275,00040,205,00039,121,00038,157,00037,920,00035,708,00035,533,00034,423,00033,571,00036,804,00040,789,00043,848,00043,204,00046,661,00051,982,00065,550,00066,137,00065,382,00063,811,00063,406,00063,586,00062,358,00060,871,00059,977,00059,698,00058,823,00057,718,00056,708,00056,654,00055,787,00056,069,00058,897,00059,120,00056,788,00055,515,00052,686,00051,286,00051,357,00049,246,00047,188,00047,226,00047,163,00045,641,00044,675,00044,267,00043,830,00041,512,00040,002,00038,647,00037,256,00036,783,00035,035,00034,353,00033,138,00032,812,00033,872,00031,480,00028,518,00026,582,00025,529,00023,912,00024,615,00022,964,00021,437,00023,174,00023,756,00023,751,00024,589,00025,826,00025,981,00027,636,00027,419,00028,029,00027,645,00028,455,00028,546,00028,671,00028,435,00028,161,00027,470,00027,142,00026,115,00029,546,00027,686,00026,542,00020,071,00016,568,00013,926,00011,722,00010,296,0009,200,0007,996,0007,149,7256,351,4295,472,7024,845,6934,331,8754,028,9553,622,2853,126,3932,860,8792,236,6061,852,2611,671,1251,419,5231,222,0501,076,916984,100848,200750,500648,800546,900475,200398,500344,400288,800245,600207,000173,300148,300127,500100,50088,60077,30069,20064,60013,00010,0007,400000500000
   Common Stock
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
285,820
321,779
362,292
446,394
517,454
610,738
888,067
974,464
1,180,201
1,276,576
1,763,200
1,946,082
2,121,996
2,924,246
3,220,205
3,520,000
4,361,000
4,847,000
5,524,000
6,794,000
7,691,000
10,701,000
14,609,000
16,103,000
18,203,000
18,745,000
20,051,000
20,372,000
20,603,000
20,631,000
20,950,000
20,875,000
20,814,000
20,592,000
21,116,000
21,094,000
22,302,000
22,277,000
22,450,000
22,151,000
22,145,000
22,450,000
22,394,000
22,261,000
22,907,000
24,132,000
24,257,000
25,419,000
27,245,000
28,411,000
30,687,000
32,510,000
32,773,000
32,931,000
33,505,000
33,791,000
34,092,000
33,974,000
34,344,000
34,803,000
35,687,000
37,584,000
37,793,000
37,691,000
38,302,000
38,639,000
38,648,000
38,297,000
38,906,000
39,510,000
39,271,000
39,290,000
39,970,000
40,431,000
42,297,000
42,166,000
41,438,000
41,241,000
41,884,000
41,984,000
42,685,000
43,133,000
43,592,000
43,643,000
43,857,000
44,137,000
44,516,000
44,236,000
44,585,000
45,003,000
45,253,000
44,872,000
44,535,000
43,556,000
42,820,000
41,897,000
41,361,000
40,577,000
40,266,000
40,321,000
40,617,000
40,691,000
41,202,000
41,360,000
41,690,000
41,949,000
42,346,000
42,621,000
42,291,000
42,587,000
42,714,000
42,984,000
43,424,000
43,639,000
44,289,000
44,546,000
45,343,000
0
0
0045,343,00044,546,00044,289,00043,639,00043,424,00042,984,00042,714,00042,587,00042,291,00042,621,00042,346,00041,949,00041,690,00041,360,00041,202,00040,691,00040,617,00040,321,00040,266,00040,577,00041,361,00041,897,00042,820,00043,556,00044,535,00044,872,00045,253,00045,003,00044,585,00044,236,00044,516,00044,137,00043,857,00043,643,00043,592,00043,133,00042,685,00041,984,00041,884,00041,241,00041,438,00042,166,00042,297,00040,431,00039,970,00039,290,00039,271,00039,510,00038,906,00038,297,00038,648,00038,639,00038,302,00037,691,00037,793,00037,584,00035,687,00034,803,00034,344,00033,974,00034,092,00033,791,00033,505,00032,931,00032,773,00032,510,00030,687,00028,411,00027,245,00025,419,00024,257,00024,132,00022,907,00022,261,00022,394,00022,450,00022,145,00022,151,00022,450,00022,277,00022,302,00021,094,00021,116,00020,592,00020,814,00020,875,00020,950,00020,631,00020,603,00020,372,00020,051,00018,745,00018,203,00016,103,00014,609,00010,701,0007,691,0006,794,0005,524,0004,847,0004,361,0003,520,0003,220,2052,924,2462,121,9961,946,0821,763,2001,276,5761,180,201974,464888,067610,738517,454446,394362,292321,779285,82000000000000000000000000000000
   Retained Earnings Total Equity0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
-100
0
0
0
-200
-200
-200
-200
-1,100
-1,100
-1,100
-1,100
-3,800
-3,800
-3,800
-3,800
-10,300
-10,300
-10,300
-10,300
-23,500
-23,500
-23,500
-23,500
-54,400
-54,400
-80,034
-94,557
-106,243
-123,456
-140,378
-164,915
-244,157
-285,520
-327,467
-364,240
-415,833
-473,252
-538,864
-611,751
-669,302
-754,000
-840,000
-917,000
-1,023,000
-1,132,000
-1,247,000
-1,415,000
-1,579,000
-1,766,000
-1,766,000
-1,766,000
-2,438,000
-2,438,000
-2,438,000
-2,438,000
-3,203,000
144,000
295,000
286,000
354,000
370,000
432,000
215,000
212,000
359,000
361,000
304,000
274,000
222,000
325,000
362,000
272,000
343,000
420,000
564,000
562,000
1,241,000
1,112,000
1,050,000
728,000
-336,000
-4,000
-10,000
435,000
845,000
739,000
676,000
623,000
950,000
976,000
1,307,000
1,294,000
981,000
850,000
978,000
661,000
833,000
898,000
689,000
608,000
772,000
703,000
697,000
677,000
451,000
186,000
187,000
61,000
-252,000
-807,000
-227,000
-326,000
-524,000
-801,000
-342,000
46,000
31,000
83,000
-604,000
-849,000
-1,218,000
-1,110,000
-896,000
-792,000
-815,000
-700,000
-1,109,000
-519,000
-447,000
-218,000
-288,000
-417,000
-473,000
-789,000
-1,463,000
-1,622,000
-2,118,000
-1,586,000
-1,606,000
-1,575,000
-2,025,000
-1,630,000
0
0
00-1,630,000-2,025,000-1,575,000-1,606,000-1,586,000-2,118,000-1,622,000-1,463,000-789,000-473,000-417,000-288,000-218,000-447,000-519,000-1,109,000-700,000-815,000-792,000-896,000-1,110,000-1,218,000-849,000-604,00083,00031,00046,000-342,000-801,000-524,000-326,000-227,000-807,000-252,00061,000187,000186,000451,000677,000697,000703,000772,000608,000689,000898,000833,000661,000978,000850,000981,0001,294,0001,307,000976,000950,000623,000676,000739,000845,000435,000-10,000-4,000-336,000728,0001,050,0001,112,0001,241,000562,000564,000420,000343,000272,000362,000325,000222,000274,000304,000361,000359,000212,000215,000432,000370,000354,000286,000295,000144,000-3,203,000-2,438,000-2,438,000-2,438,000-2,438,000-1,766,000-1,766,000-1,766,000-1,579,000-1,415,000-1,247,000-1,132,000-1,023,000-917,000-840,000-754,000-669,302-611,751-538,864-473,252-415,833-364,240-327,467-285,520-244,157-164,915-140,378-123,456-106,243-94,557-80,034-54,400-54,400-23,500-23,500-23,500-23,500-10,300-10,300-10,300-10,300-3,800-3,800-3,800-3,800-1,100-1,100-1,100-1,100-200-200-200-200000-100000
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
100
0
0
0
1,900
3,000
7,800
50,100
51,700
51,900
52,800
53,000
69,500
74,800
81,400
91,900
109,700
119,700
136,600
144,400
180,600
201,600
226,100
243,400
282,500
327,800
142,058
176,403
203,817
226,703
285,567
370,472
439,600
504,906
498,549
467,296
497,450
549,270
608,695
702,388
770,599
884,000
1,045,000
1,086,000
1,365,000
2,000,000
3,113,000
3,161,000
5,154,000
4,193,000
3,079,000
1,799,000
2,185,000
2,736,000
2,750,000
2,558,000
3,191,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-1,463,000
-1,622,000
-2,118,000
-1,586,000
-1,606,000
-1,575,000
0
0
0
0
0000-1,575,000-1,606,000-1,586,000-2,118,000-1,622,000-1,463,0000000000000000000000000000000000000000000000000000000000000000000000000000000003,191,0002,558,0002,750,0002,736,0002,185,0001,799,0003,079,0004,193,0005,154,0003,161,0003,113,0002,000,0001,365,0001,086,0001,045,000884,000770,599702,388608,695549,270497,450467,296498,549504,906439,600370,472285,567226,703203,817176,403142,058327,800282,500243,400226,100201,600180,600144,400136,600119,700109,70091,90081,40074,80069,50053,00052,80051,90051,70050,1007,8003,0001,900000100000



6.4. Balance Sheets

Currency in USD. All numbers in thousands.




6.5. Cash Flows

Currency in USD. All numbers in thousands.




6.6. Income Statements

Currency in USD. All numbers in thousands.


6.7. Latest Income Statement

Income Statement (annual), 2024-07-31. Currency in USD. All numbers in thousands.

Gross Profit (+$)
totalRevenue53,803,000
Cost of Revenue-18,975,000
Gross Profit34,828,00034,828,000
 
Operating Income (+$)
Gross Profit34,828,000
Operating Expense-40,833,000
Operating Income12,970,000-6,005,000
 
Operating Expense (+$)
Research Development7,983,000
Selling General Administrative13,177,000
Selling And Marketing Expenses-
Operating Expense40,833,00021,160,000
 
Net Interest Income (+$)
Interest Income1,365,000
Interest Expense-1,006,000
Other Finance Cost-0
Net Interest Income359,000
 
Pretax Income (+$)
Operating Income12,970,000
Net Interest Income359,000
Other Non-Operating Income Expenses-
Income Before Tax (EBT)12,234,00014,065,000
EBIT - interestExpense = -1,006,000
10,320,000
11,326,000
Interest Expense1,006,000
Earnings Before Interest and Taxes (EBIT)-13,240,000
Earnings Before Interest and Taxes (EBITDA)-
 
After tax Income (+$)
Income Before Tax12,234,000
Tax Provision-1,914,000
Net Income From Continuing Ops10,320,00010,320,000
Net Income10,320,000
Net Income Applicable To Common Shares-
 
Non-recurring Events
Discontinued Operations-
Extraordinary Items-
Effect of Accounting Charges-
Other Items-
Non Recurring-
Other Operating Expenses-
Total Other Income/Expenses Net-1,095,000-359,000
 

Technical Analysis of Cisco
The psychology behind the price

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

General trend

First of all, I'm going to put something in the back of your mind. One of the most stable factors that gives you more confidence as a trader: the general trend of Cisco. The general trend of Cisco is BULLISH with 71.4% confidence. It is very important for your mental being to use each indicator with this in mind. But beware, also the general trend flips once in a while! You can use moving averages to determine Cisco's overall trend. For convenience I use the most commonly used moving averages: 20, 50, 100 & 200. Of course you can use other moving averages or other indicators to determine the trend.

Indicator phases

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

Indicator zone transitionsBullish trend (71.4%) Bearish trend (-71.4%)
Overbought to neutralBullish pullback=Bearish reversal
Upper to lower neutralBullish correction=Bearish continuation
Nuetral to oversoldOversold=Oversold
Oversold to neutralBullish reversal=Bearish correction
Lower to upper neutralBullish continuation=Bearish pullback
Nuetral to overboughtOverbought=Overbought

1. Price Targets

1.1 Support & Resistance

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

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


Score

Let's take a look at the Support & Resistance of Cisco Systems Inc..

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

  • Around support: The price is currently trading around a support level. This can be considered as a potential entry level. +1

The bullish price targets are: 250.00 < 250.00 < 250.00.

The bearish price targets are: 250.00 > 250.00 > 250.00.

Tweet this
Cisco Systems Inc. Daily Support & Resistance Chart

2. Trend Indicators

2.1 Moving Averages

Shows the moving average of the selected period.

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

Score

Let's take a look at the Moving Averages of Cisco Systems Inc.. The current mas is .

The long score for the Moving Averages is 12/14.
The longshort score for the Moving Averages is 10/(-14 +14).

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

Directionalities and relatives.

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

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

Cisco Systems Inc. Daily Moving Averages Chart
2.2 Moving Average Convergence/Divergence (MACD)

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

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

Score

Let's take a look at the Moving Average Convergence/Divergence (MACD) of Cisco Systems Inc.. The current macd is 0.14046333.

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

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

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


Score

Let's take a look at the Directional Movement Index (DMI) of Cisco Systems Inc.. The current adx is 100.00.

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

  • PLUS_ID > MINUS_DI: The +DI line is above the -DI line. This indicates a bullish signal in the market, as the positive directional movement is currently stronger than the negative directional movement, showing that buyers have the upper hand. Market psychology suggests that traders are optimistic, expecting further price increases, and are more willing to buy Cisco shares, leading to potential upward momentum in its price. +1
  • PLUS_ID > MINUS_DI && ADX > 25 && ADX trending down: The ADX is above 25 and indicates a strong bullish trend. The ADX is declining, the bullish trend is weakening. Could be a potential reversal to the downside. +2
Cisco Systems Inc. Daily Directional Movement Index (DMI) Chart
2.4 Parabolic SAR

Shows the current trend and potential entry and exit signals.

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

Score

Let's take a look at the Parabolic SAR of Cisco Systems Inc.. The current sar is 249.99.

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

  • Close > SAR: The price is above the SAR. It's generally considered a bullish signal. +1
Cisco Systems Inc. Daily Parabolic SAR Chart
3rd party ad coffee SUPPORTERis ad-free.

3. Momentum Indicators

3.1 Relative Strength Index (RSI)

Measures the speed and change of price movements.

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

Score

Let's take a look at the Relative Strength Index (RSI) of Cisco Systems Inc.. The current rsi is 100.00. The current phase is Overbought in bull market.

The long score for the Relative Strength Index (RSI) is 0/13.
The longshort score for the Relative Strength Index (RSI) is -1/(-13 +13).

  • Overbought in bull market: Short-term excessive buying, potential for pullback. Consider taking profits, be cautious of potential correction. -1
Cisco Systems Inc. Daily Relative Strength Index (RSI) ChartCisco Systems Inc. Daily Relative Strength Index (RSI) Chart
3.2 Stochastic Oscillator

Compares a certain price to multiple prices ranging over time.

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

Score

Let's take a look at the Stochastic Oscillator of Cisco Systems Inc.. The current phase is Oversold in bull market.

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

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

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

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

Score

Let's take a look at the Commodity Channel Index (CCI) of Cisco Systems Inc.. The current cci is 0.

Cisco Systems Inc. Daily Commodity Channel Index (CCI) ChartCisco Systems Inc. Daily Commodity Channel Index (CCI) Chart
3.4 Chande Momentum Oscillator (CMO)

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

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

Score

Let's take a look at the Chande Momentum Oscillator (CMO) of Cisco Systems Inc.. The current cmo is 100.00.

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

  • CMO > 0: The CMO is above 0, the momentum of the price is positive, indicating a potential uptrend in the price. +1
Cisco Systems Inc. Daily Chande Momentum Oscillator (CMO) ChartCisco Systems Inc. Daily Chande Momentum Oscillator (CMO) Chart
3.5 Williams %R

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

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

Score

Let's take a look at the Williams %R of Cisco Systems Inc.. The current willr is 0.

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

  • WILLR > -20: The Williams %R is above -20. This indicates that the price is in overbought territory, suggesting a potential price correction or trend reversal to the downside. +1
Cisco Systems Inc. Daily Williams %R ChartCisco Systems Inc. Daily Williams %R Chart
3rd party ad coffee SUPPORTERis ad-free.

4. Volatility Indicators

4.1 Bollinger Bands

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

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

Score

Let's take a look at the Bollinger Bands of Cisco Systems Inc..

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

Score

Let's take a look at the Average True Range (ATR) of Cisco Systems Inc.. The current atr is 0.0124696.

Cisco Systems Inc. Daily Average True Range (ATR) ChartCisco Systems Inc. Daily Average True Range (ATR) Chart
3rd party ad coffee SUPPORTERis ad-free.

5. Volume Indicators

5.1 On-Balance Volume (OBV)

 Measures market volatility

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

Score

Let's take a look at the On-Balance Volume (OBV) of Cisco Systems Inc.. The current obv is 0.

Cisco Systems Inc. Daily On-Balance Volume (OBV) ChartCisco Systems Inc. Daily On-Balance Volume (OBV) Chart
5.2 Money Flow Index (MFI)

Measures the flow of money in and out of a security

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

Score

Let's take a look at the Money Flow Index (MFI) of Cisco Systems Inc.. The current mfi is 0.

The long score for the Money Flow Index (MFI) is 0/2.
The longshort score for the Money Flow Index (MFI) is -2/(-2 +2).

  • MFI < 50: -1
  • MFI < 20: -1
Cisco Systems Inc. Daily Money Flow Index (MFI) ChartCisco Systems Inc. Daily Money Flow Index (MFI) Chart
3rd party ad coffee SUPPORTERis ad-free.

6. Summary

6.1. Notifications

TypeNotificationDate
PenkeCurrently no notifications for Cisco Systems Inc..

6.2. Trading Signals

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

DateIndicatorSignal
2024-07-09STOCH LONG EXITThe %K line crosses below the %D line.
2024-07-24MACD SHORT ENTRY LONG CLOSEThe MACD line crosses below the signal line.
2024-10-02MACD LONG ENTRY SHORT CLOSEThe MACD line crosses above the signal line.
CCI LONG ENTRY SHORT CLOSE100 crossover to upside
2024-10-04STOCH LONG EXITThe %K line crosses below the %D line.
2024-10-22MACD SHORT ENTRY LONG CLOSEThe MACD line crosses below the signal line.

6.3. Candlestick Patterns

Cisco Systems Inc. Daily Candlestick Chart
DateCandlestick Pattern

6.4. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than50100.000
Ma 20Greater thanMa 50250.000
Ma 50Greater thanMa 100249.379
Ma 100Greater thanMa 200248.137
OpenGreater thanClose250.000
Total4/5 (80.0%)
Penke
Good job! You gained 25 XP and 0   0   10 . What's next:
  • Share my analysis of Cisco with someone you think should read this too:
  • Are you bullish or bearish on Cisco? Let me know what you think in the comments.
  • Do you want an email if I find something interesting about Cisco? 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 Cisco Systems Inc.

I send you an email if I find something interesting about Cisco Systems Inc..


Comments

How you think about this?

Leave a comment

Stay informed about Cisco Systems Inc..

Receive notifications about Cisco Systems Inc. in your mailbox!

3rd party ad coffee SUPPORTERis ad-free.