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

Agilent Technologies Inc
Buy, Hold or Sell?

Let's analyze Agilent together

I guess you are interested in Agilent Technologies 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 Agilent Technologies 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 Agilent Technologies Inc

I send you an email if I find something interesting about Agilent Technologies Inc.

1. Quick Overview

1.1. Quick analysis of Agilent (30 sec.)










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

How much money do you get?

How much money do you get?
$0.94
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$20.55
Expected worth in 1 year
$21.15
How sure are you?
72.5%

+ What do you gain per year?

Total Gains per Share
$1.54
Return On Investment
1.0%

For what price can you sell your share?

Current Price per Share
$147.36
Expected price per share
$132.94 - $153.42
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Agilent (5 min.)




Live pricePrice per Share (EOD)
$147.36
Intrinsic Value Per Share
$28.27 - $54.45
Total Value Per Share
$48.82 - $75.01

2.2. Growth of Agilent (5 min.)




Is Agilent growing?

Current yearPrevious yearGrowGrow %
How rich?$5.8b$5.6b$352.5m5.8%

How much money is Agilent making?

Current yearPrevious yearGrowGrow %
Making money$322.2m$310m$12.2m3.8%
Net Profit Margin19.8%18.1%--

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

2.3. Financial Health of Agilent (5 min.)




2.4. Comparing to competitors in the Diagnostics & Research industry (5 min.)




  Industry Rankings (Diagnostics & Research)  


Richest
#9 / 134

Most Revenue
#12 / 134

Most Profit
#6 / 134
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of Agilent is $147.36. 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 Agilent.
  • 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 Agilent, 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 $20.55. Based on the TTM, the Book Value Change Per Share is $0.15 per quarter. Based on the YOY, the Book Value Change Per Share is $0.54 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is $0.24 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Agilent.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps1.220.8%1.110.8%1.050.7%0.950.6%0.700.5%
Usd Book Value Change Per Share0.270.2%0.150.1%0.540.4%0.270.2%0.120.1%
Usd Dividend Per Share0.240.2%0.240.2%0.220.2%0.210.1%0.170.1%
Usd Total Gains Per Share0.500.3%0.390.3%0.760.5%0.480.3%0.290.2%
Usd Price Per Share130.31-134.71-128.16-125.24-90.86-
Price to Earnings Ratio26.64-30.80-40.53-36.53-31.70-
Price-to-Total Gains Ratio259.46-124.47-16.90-47.69-80.53-
Price to Book Ratio6.34-6.49-6.66-7.05-5.55-
Price-to-Total Gains Ratio259.46-124.47-16.90-47.69-80.53-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share147.36
Number of shares6
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.240.21
Usd Book Value Change Per Share0.150.27
Usd Total Gains Per Share0.390.48
Gains per Quarter (6 shares)2.312.86
Gains per Year (6 shares)9.2611.44
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
164-1561
21178101312
3171117151923
4231426202634
5281835253245
6342244303956
7402553354567
8452962405278
9513271455889
105636805065100

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%89.011.00.089.0%
Book Value Change Per Share3.01.00.075.0%9.03.00.075.0%14.06.00.070.0%26.014.00.065.0%65.035.00.065.0%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%61.00.039.061.0%
Total Gains per Share3.01.00.075.0%9.03.00.075.0%15.05.00.075.0%29.011.00.072.5%71.029.00.071.0%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Agilent Technologies 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--0.2650.150+76%0.537-51%0.269-1%0.123+116%
Book Value Per Share--20.55120.773-1%19.301+6%17.830+15%15.784+30%
Current Ratio--2.0892.175-4%2.344-11%2.136-2%2.724-23%
Debt To Asset Ratio--0.5020.457+10%0.472+6%0.488+3%0.469+7%
Debt To Equity Ratio--1.0080.847+19%0.894+13%0.959+5%0.891+13%
Dividend Per Share--0.2370.235+1%0.224+6%0.208+14%0.169+40%
Enterprise Value--32779970000.00035758122500.000-8%34108987500.000-4%33900293000.000-3%25396096750.000+29%
Eps--1.2231.107+11%1.051+16%0.953+28%0.702+74%
Ev To Ebitda Ratio--20.08620.653-3%22.141-9%20.625-3%18.301+10%
Ev To Sales Ratio--4.8185.509-13%4.982-3%5.305-9%4.484+7%
Free Cash Flow Per Share--1.3521.179+15%1.249+8%0.996+36%0.770+75%
Free Cash Flow To Equity Per Share--1.4390.537+168%0.462+211%0.254+467%0.198+626%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--54.455--------
Intrinsic Value_10Y_min--28.274--------
Intrinsic Value_1Y_max--4.536--------
Intrinsic Value_1Y_min--3.059--------
Intrinsic Value_3Y_max--14.332--------
Intrinsic Value_3Y_min--9.050--------
Intrinsic Value_5Y_max--24.972--------
Intrinsic Value_5Y_min--14.840--------
Market Cap42085280378.880+11%37398970000.00039237122500.000-5%37861987500.000-1%37624093000.000-1%27987321750.000+34%
Net Profit Margin--0.2060.198+4%0.181+14%0.177+17%0.152+36%
Operating Margin---0.177-100%0.209-100%0.207-100%0.192-100%
Operating Ratio--0.7600.769-1%0.803-5%0.794-4%0.813-7%
Pb Ratio7.171+12%6.3416.489-2%6.657-5%7.049-10%5.553+14%
Pe Ratio30.123+12%26.63730.796-14%40.529-34%36.531-27%31.701-16%
Price Per Share147.360+12%130.310134.713-3%128.163+2%125.236+4%90.859+43%
Price To Free Cash Flow Ratio27.250+12%24.09730.131-20%29.210-18%27.616-13%25.451-5%
Price To Total Gains Ratio293.410+12%259.461124.472+108%16.904+1435%47.691+444%80.534+222%
Quick Ratio--1.4001.508-7%1.566-11%1.489-6%2.044-32%
Return On Assets--0.0300.029+3%0.029+3%0.027+9%0.022+32%
Return On Equity--0.0600.053+12%0.054+10%0.053+12%0.043+40%
Total Gains Per Share--0.5020.386+30%0.761-34%0.477+5%0.292+72%
Usd Book Value--5898000000.0006050750000.000-3%5698250000.000+4%5354350000.000+10%4915225000.000+20%
Usd Book Value Change Per Share--0.2650.150+76%0.537-51%0.269-1%0.123+116%
Usd Book Value Per Share--20.55120.773-1%19.301+6%17.830+15%15.784+30%
Usd Dividend Per Share--0.2370.235+1%0.224+6%0.208+14%0.169+40%
Usd Enterprise Value--32779970000.00035758122500.000-8%34108987500.000-4%33900293000.000-3%25396096750.000+29%
Usd Eps--1.2231.107+11%1.051+16%0.953+28%0.702+74%
Usd Free Cash Flow--388000000.000343250000.000+13%368500000.000+5%298300000.000+30%237450000.000+63%
Usd Free Cash Flow Per Share--1.3521.179+15%1.249+8%0.996+36%0.770+75%
Usd Free Cash Flow To Equity Per Share--1.4390.537+168%0.462+211%0.254+467%0.198+626%
Usd Market Cap42085280378.880+11%37398970000.00039237122500.000-5%37861987500.000-1%37624093000.000-1%27987321750.000+34%
Usd Price Per Share147.360+12%130.310134.713-3%128.163+2%125.236+4%90.859+43%
Usd Profit--351000000.000322250000.000+9%310000000.000+13%285600000.000+23%216075000.000+62%
Usd Revenue--1701000000.0001627500000.000+5%1708250000.0000%1592450000.000+7%1365950000.000+25%
Usd Total Gains Per Share--0.5020.386+30%0.761-34%0.477+5%0.292+72%
 EOD+4 -4MRQTTM+24 -15YOY+22 -175Y+25 -1410Y+32 -7

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1530.123
Price to Book Ratio (EOD)Between0-17.171
Net Profit Margin (MRQ)Greater than00.206
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than11.400
Current Ratio (MRQ)Greater than12.089
Debt to Asset Ratio (MRQ)Less than10.502
Debt to Equity Ratio (MRQ)Less than11.008
Return on Equity (MRQ)Greater than0.150.060
Return on Assets (MRQ)Greater than0.050.030
Total4/10 (40.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5071.832
Ma 20Greater thanMa 50137.433
Ma 50Greater thanMa 100136.660
Ma 100Greater thanMa 200138.163
OpenGreater thanClose145.880
Total3/5 (60.0%)

4. In-depth Analysis

4.1 About Agilent Technologies Inc

Agilent Technologies, Inc. provides application focused solutions to the life sciences, diagnostics, and applied chemical markets worldwide. The company operates in three segments: Life Sciences and Applied Markets, Diagnostics and Genomics, and Agilent CrossLab. The Life Sciences and Applied Markets segment offers liquid chromatography systems and components; liquid chromatography mass spectrometry systems; gas chromatography systems and components; gas chromatography mass spectrometry systems; inductively coupled plasma mass spectrometry instruments; atomic absorption instruments; microwave plasma-atomic emission spectrometry instruments; inductively coupled plasma optical emission spectrometry instruments; raman spectroscopy; cell analysis plate based assays; flow cytometer; real-time cell analyzer; cell imaging systems; microplate reader; laboratory software; information management and analytics; laboratory automation and robotic systems; dissolution testing; and vacuum pumps, and measurement technologies. The Diagnostics and Genomics segment focuses on genomics, nucleic acid contract manufacturing and research and development, pathology, companion diagnostics, reagent partnership, and biomolecular analysis businesses. The Agilent CrossLab segment provides GC and LC columns, sample preparation products, custom chemistries, and laboratory instrument supplies; and offers services portfolio, including repairs, parts, maintenance, installations, training, compliance support, software as a service, asset management, and consulting services. The company markets its products through direct sales, distributors, resellers, manufacturer's representatives, and electronic commerce. Agilent Technologies, Inc. was incorporated in 1999 and is headquartered in Santa Clara, California.

Fundamental data was last updated by Penke on 2025-01-16 11:04:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

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

4.2.2. Valuation Summary

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

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Agilent to the Diagnostics & Research industry mean.
  • A Net Profit Margin of 20.6% means that $0.21 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Agilent Technologies Inc:

  • The MRQ is 20.6%. The company is making a huge profit. +2
  • The TTM is 19.8%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ20.6%TTM19.8%+0.9%
TTM19.8%YOY18.1%+1.7%
TTM19.8%5Y17.7%+2.1%
5Y17.7%10Y15.2%+2.5%
Compared to industry (Diagnostics & Research)
PeriodCompanyIndustry (mean)+/- 
MRQ20.6%-5.4%+26.0%
TTM19.8%-11.4%+31.2%
YOY18.1%1.2%+16.9%
5Y17.7%-3.8%+21.5%
10Y15.2%-0.7%+15.9%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Agilent to the Diagnostics & Research industry mean.
  • 3.0% Return on Assets means that Agilent generated $0.03 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Agilent Technologies Inc:

  • The MRQ is 3.0%. Using its assets, the company is less efficient in making profit.
  • The TTM is 2.9%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ3.0%TTM2.9%+0.1%
TTM2.9%YOY2.9%+0.0%
TTM2.9%5Y2.7%+0.2%
5Y2.7%10Y2.2%+0.5%
Compared to industry (Diagnostics & Research)
PeriodCompanyIndustry (mean)+/- 
MRQ3.0%-1.3%+4.3%
TTM2.9%-2.3%+5.2%
YOY2.9%-0.8%+3.7%
5Y2.7%-0.3%+3.0%
10Y2.2%-0.4%+2.6%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Agilent to the Diagnostics & Research industry mean.
  • 6.0% Return on Equity means Agilent generated $0.06 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Agilent Technologies Inc:

  • The MRQ is 6.0%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 5.3%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ6.0%TTM5.3%+0.6%
TTM5.3%YOY5.4%-0.1%
TTM5.3%5Y5.3%+0.0%
5Y5.3%10Y4.3%+1.0%
Compared to industry (Diagnostics & Research)
PeriodCompanyIndustry (mean)+/- 
MRQ6.0%-0.1%+6.1%
TTM5.3%-2.7%+8.0%
YOY5.4%0.3%+5.1%
5Y5.3%-1.4%+6.7%
10Y4.3%-1.3%+5.6%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Agilent Technologies Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Agilent is operating .

  • Measures how much profit Agilent 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 Agilent to the Diagnostics & Research 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 Agilent Technologies Inc:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM17.7%-17.7%
TTM17.7%YOY20.9%-3.2%
TTM17.7%5Y20.7%-2.9%
5Y20.7%10Y19.2%+1.4%
Compared to industry (Diagnostics & Research)
PeriodCompanyIndustry (mean)+/- 
MRQ--10.8%+10.8%
TTM17.7%-17.7%+35.4%
YOY20.9%1.8%+19.1%
5Y20.7%-1.5%+22.2%
10Y19.2%2.4%+16.8%
4.3.2.2. Operating Ratio

Measures how efficient Agilent is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Diagnostics & Research industry mean).
  • An Operation Ratio of 0.76 means that the operating costs are $0.76 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Agilent Technologies Inc:

  • The MRQ is 0.760. The company is efficient in keeping operating costs low. +1
  • The TTM is 0.769. The company is efficient in keeping operating costs low. +1
Trends
Current periodCompared to+/- 
MRQ0.760TTM0.769-0.009
TTM0.769YOY0.803-0.034
TTM0.7695Y0.794-0.024
5Y0.79410Y0.813-0.020
Compared to industry (Diagnostics & Research)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7601.169-0.409
TTM0.7691.245-0.476
YOY0.8031.260-0.457
5Y0.7941.203-0.409
10Y0.8131.196-0.383
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Agilent Technologies Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Diagnostics & Research industry mean).
  • A Current Ratio of 2.09 means the company has $2.09 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Agilent Technologies Inc:

  • The MRQ is 2.089. The company is able to pay all its short-term debts. +1
  • The TTM is 2.175. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ2.089TTM2.175-0.086
TTM2.175YOY2.344-0.169
TTM2.1755Y2.136+0.039
5Y2.13610Y2.724-0.588
Compared to industry (Diagnostics & Research)
PeriodCompanyIndustry (mean)+/- 
MRQ2.0892.141-0.052
TTM2.1752.066+0.109
YOY2.3442.585-0.241
5Y2.1362.731-0.595
10Y2.7243.210-0.486
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Agilent to the Diagnostics & Research industry mean.
  • A Quick Ratio of 1.40 means the company can pay off $1.40 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Agilent Technologies Inc:

  • The MRQ is 1.400. The company is able to pay all its short-term debts with the most liquid assets. +1
  • The TTM is 1.508. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ1.400TTM1.508-0.108
TTM1.508YOY1.566-0.058
TTM1.5085Y1.489+0.018
5Y1.48910Y2.044-0.554
Compared to industry (Diagnostics & Research)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4001.273+0.127
TTM1.5081.337+0.171
YOY1.5661.801-0.235
5Y1.4891.964-0.475
10Y2.0442.443-0.399
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Agilent Technologies Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Agilent to Diagnostics & Research industry mean.
  • A Debt to Asset Ratio of 0.50 means that Agilent assets are financed with 50.2% credit (debt) and the remaining percentage (100% - 50.2%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Agilent Technologies Inc:

  • The MRQ is 0.502. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.457. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.502TTM0.457+0.045
TTM0.457YOY0.472-0.015
TTM0.4575Y0.488-0.031
5Y0.48810Y0.469+0.019
Compared to industry (Diagnostics & Research)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5020.437+0.065
TTM0.4570.440+0.017
YOY0.4720.368+0.104
5Y0.4880.417+0.071
10Y0.4690.446+0.023
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Agilent to the Diagnostics & Research industry mean.
  • A Debt to Equity ratio of 100.8% means that company has $1.01 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Agilent Technologies Inc:

  • The MRQ is 1.008. The company is able to pay all its debts with equity. +1
  • The TTM is 0.847. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ1.008TTM0.847+0.162
TTM0.847YOY0.894-0.047
TTM0.8475Y0.959-0.112
5Y0.95910Y0.891+0.068
Compared to industry (Diagnostics & Research)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0080.618+0.390
TTM0.8470.659+0.188
YOY0.8940.524+0.370
5Y0.9590.665+0.294
10Y0.8910.712+0.179
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 Agilent generates.

  • Above 15 is considered overpriced but always compare Agilent to the Diagnostics & Research industry mean.
  • A PE ratio of 26.64 means the investor is paying $26.64 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Agilent Technologies Inc:

  • The EOD is 30.123. Based on the earnings, the company is overpriced. -1
  • The MRQ is 26.637. Based on the earnings, the company is overpriced. -1
  • The TTM is 30.796. Based on the earnings, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD30.123MRQ26.637+3.485
MRQ26.637TTM30.796-4.159
TTM30.796YOY40.529-9.732
TTM30.7965Y36.531-5.735
5Y36.53110Y31.701+4.830
Compared to industry (Diagnostics & Research)
PeriodCompanyIndustry (mean)+/- 
EOD30.123-0.267+30.390
MRQ26.637-0.448+27.085
TTM30.796-0.780+31.576
YOY40.5290.141+40.388
5Y36.5312.710+33.821
10Y31.7018.152+23.549
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 Agilent Technologies Inc:

  • The EOD is 27.250. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The MRQ is 24.097. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The TTM is 30.131. Based on how much money comes from the company's main activities, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD27.250MRQ24.097+3.153
MRQ24.097TTM30.131-6.034
TTM30.131YOY29.210+0.921
TTM30.1315Y27.616+2.515
5Y27.61610Y25.451+2.165
Compared to industry (Diagnostics & Research)
PeriodCompanyIndustry (mean)+/- 
EOD27.250-0.307+27.557
MRQ24.097-0.020+24.117
TTM30.131-0.163+30.294
YOY29.210-1.575+30.785
5Y27.616-0.941+28.557
10Y25.451-1.718+27.169
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 Agilent is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Diagnostics & Research industry mean).
  • A PB ratio of 6.34 means the investor is paying $6.34 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Agilent Technologies Inc:

  • The EOD is 7.171. Based on the equity, the company is overpriced. -1
  • The MRQ is 6.341. Based on the equity, the company is overpriced. -1
  • The TTM is 6.489. Based on the equity, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD7.171MRQ6.341+0.830
MRQ6.341TTM6.489-0.148
TTM6.489YOY6.657-0.168
TTM6.4895Y7.049-0.560
5Y7.04910Y5.553+1.496
Compared to industry (Diagnostics & Research)
PeriodCompanyIndustry (mean)+/- 
EOD7.1712.047+5.124
MRQ6.3412.347+3.994
TTM6.4892.240+4.249
YOY6.6572.384+4.273
5Y7.0493.748+3.301
10Y5.5534.089+1.464
4.6.2. Total Gains per Share

2.4. Latest News of Agilent Technologies Inc

Does Agilent Technologies 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 Agilent Technologies Inc to keep up to date. Note: the news is often already included in the price.

DateTitleRead
2025-01-18
23:31
Last-second shot lifts Stanford to first win vs. North CarolinaRead
2025-01-18
23:30
Russia says its forces capture two settlements in eastern UkraineRead
2025-01-18
23:26
Trump flies on Air Force plane to Washington as Biden sticks to traditionRead
2025-01-18
23:24
With cocktails and Snoop Dogg, crypto industry celebrates Trump inaugurationRead
2025-01-18
23:21
No. 24 Wisconsin handles USC in seventh straight winRead
2025-01-18
23:12
Lacklustre Barcelona held to 1-1 draw by GetafeRead
2025-01-18
23:01
Late Lukaku header secures Napoli win over AtalantaRead
2025-01-18
14:35
Melbourne fans will decide on extending olive branch, says CollinsRead
2025-01-18
14:29
Dozens injured, trapped in a ski lift accident in the north of SpainRead
2025-01-18
14:11
Two Supreme Court judges shot dead in Tehran, Iranian judiciary saysRead

4.7 Holders & Insider Transactions

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

4.8.1. Institutions holding Agilent Technologies Inc

Institutions are holding 91.256% of the shares of Agilent Technologies Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Vanguard Group Inc11.7120.088933448810-503380-1.4826
2024-09-30BlackRock Inc9.20180.08192627997410150914.0178
2024-09-30Massachusetts Financial Services Company5.45870.6914155898745252143.4864
2024-09-30State Street Corp4.48880.0775128198971581751.2492
2024-09-30Wellington Management Company LLP3.23780.24059247024-285956-2.9996
2024-09-30T. Rowe Price Investment Management,Inc.2.88350.73748235189-1014331-10.9663
2024-09-30Geode Capital Management, LLC2.43310.08336948679306100.4425
2024-09-30Pictet Asset Manangement SA1.80890.84435166244-174799-3.2728
2024-09-30Deutsche Bank AG1.54010.265843983521260662.9508
2024-09-30Morgan Stanley - Brokerage Accounts1.50240.04624290784-4365142-50.4295
2024-09-30State Farm Mutual Automobile Ins Co1.33940.493382527800
2024-09-30Northern Trust Corp1.30780.09083735077-132000-3.4134
2024-09-30Brown Advisory Holdings Inc1.24610.66353558790-39008-1.0842
2024-09-30Cantillon Capital Management LLC1.15512.99533298930-98574-2.9014
2024-09-30Nordea Investment Mgmt Bank Demark A/s1.09170.5231311789629137610.3086
2024-06-30NORGES BANK1.08760.06023106086-561498-15.3098
2024-09-30Generation Investment Management LLP1.06242.1045303424730342470
2024-09-30Van Eck Associates Corporation1.04240.494529769051837166.5773
2024-09-30UBS Asset Mgmt Americas Inc1.03240.112529485361361844.8424
2024-09-30Legal & General Group PLC1.02550.09062928891-13109-0.4456
Total 55.657510.7852158955463-1687118-1.1%

4.9.2. Funds holding Agilent Technologies Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-11-30Vanguard Total Stock Mkt Idx Inv3.21130.06899171459-26672-0.29
2024-11-30Vanguard Institutional 500 Index Trust2.74710.078978455201139351.4736
2024-11-30Vanguard Mid Cap Index Institutional2.17880.45276222475324270.5239
2024-09-30T. Rowe Price US Mid-Cap Growth Equity1.3971.88933989900-504000-11.2152
2024-10-31T. Rowe Price Mid-Cap Growth1.39571.69643986000-3900-0.0977
2024-12-31SPDR® S&P 500® ETF Trust1.26490.07733612594417431.169
2024-11-30Fidelity 500 Index1.26240.07883605245244960.6841
2024-09-30Vanguard Health Care Inv1.19951.0445342583100
2024-12-31iShares Core S&P 500 ETF1.18130.0773337384823660.0702
2024-12-31VanEck Morningstar Wide Moat ETF0.97292.4596277857000
2024-09-30VanEck Morningstar Wide Moat0.95432.504127255571692326.6201
2024-11-30Vanguard Value Index Inv0.87280.17672492817182420.7372
2024-10-31Impax Leaders Strategy Composite0.82564.00972357745850213.7409
2024-11-30MFS International Intrinsic Value A0.7991.4531228202600
2024-09-30MFS Large Cap Growth Equity0.73552.377621004421337216.7992
2024-12-31The Health Care Select Sector SPDR® ETF0.72670.7675207546023580.1137
2024-11-30Vanguard Mid-Cap Growth ETF0.72520.97032071272112050.5439
2024-11-30MFS Massachusetts Inv Gr Stk A0.72172.17162061079-12563-0.6058
2024-11-30Pictet - Global Envir Opps I USD0.69443.49151983252111680.5663
2024-09-30MFS Growth Equity0.67850.618419378741565388.7877
Total 24.544626.464270098966+255317+0.4%

5.3. Insider Transactions

Insiders are holding 0.278% of the shares of Agilent Technologies Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-09-27Padraig McdonnellSELL47150
2024-09-26Dominique GrauSELL9990145
2024-08-22Padraig McdonnellSELL1958145
2024-07-26Padraig McdonnellSELL1958140
2024-06-10Dominique GrauSELL15000133.28
2024-06-03Padraig McdonnellSELL1958130
2024-03-25Philip BinnsSELL2827147.54
2024-03-08Michael R McmullenSELL52297150
2024-03-07Rodney GonsalvesSELL4828149
2024-03-05Heidi FieldsSELL1658144.34
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Reversals in quarterly reports

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

 2023-10-312024-01-312024-04-302024-07-312024-10-31
Total Other Income Expense Net 12,0007,00019,000-8,00011,000-1,00010,000-17,000-7,000



5.2. Latest Balance Sheet

Balance Sheet of 2024-10-31. Currency in USD. All numbers in thousands.

Summary
Total Assets11,846,000
Total Liabilities5,948,000
Total Stockholder Equity5,898,000
 As reported
Total Liabilities 5,948,000
Total Stockholder Equity+ 5,898,000
Total Assets = 11,846,000

Assets

Total Assets11,846,000
Total Current Assets3,959,000
Long-term Assets7,887,000
Total Current Assets
Cash And Cash Equivalents 1,329,000
Net Receivables 1,324,000
Inventory 972,000
Other Current Assets 334,000
Total Current Assets  (as reported)3,959,000
Total Current Assets  (calculated)3,959,000
+/-0
Long-term Assets
Property Plant Equipment 1,778,000
Goodwill 4,477,000
Long Term Investments 175,000
Intangible Assets 547,000
Long-term Assets Other 910,000
Long-term Assets  (as reported)7,887,000
Long-term Assets  (calculated)7,887,000
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities1,895,000
Long-term Liabilities4,053,000
Total Stockholder Equity5,898,000
Total Current Liabilities
Short-term Debt 45,000
Short Long Term Debt 45,000
Accounts payable 540,000
Other Current Liabilities 766,000
Total Current Liabilities  (as reported)1,895,000
Total Current Liabilities  (calculated)1,396,000
+/- 499,000
Long-term Liabilities
Long term Debt 3,345,000
Long-term Liabilities Other 578,000
Long-term Liabilities  (as reported)4,053,000
Long-term Liabilities  (calculated)3,923,000
+/- 130,000
Total Stockholder Equity
Common Stock3,000
Retained Earnings 750,000
Accumulated Other Comprehensive Income -305,000
Other Stockholders Equity 5,450,000
Total Stockholder Equity (as reported)5,898,000
Total Stockholder Equity (calculated)5,898,000
+/-0
Other
Capital Stock3,000
Cash and Short Term Investments 1,329,000
Common Stock Shares Outstanding 287,000
Current Deferred Revenue544,000
Liabilities and Stockholders Equity 11,846,000
Net Debt 2,061,000
Net Invested Capital 9,288,000
Net Working Capital 2,064,000
Property Plant and Equipment Gross 3,082,000
Short Long Term Debt Total 3,390,000



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-10-312024-07-312024-04-302024-01-312023-10-312023-07-312023-04-302023-01-312022-10-312022-07-312022-04-302022-01-312021-10-312021-07-312021-04-302021-01-312020-10-312020-07-312020-04-302020-01-312019-10-312019-07-312019-04-302019-01-312018-10-312018-07-312018-04-302018-01-312017-10-312017-07-312017-04-302017-01-312016-10-312016-07-312016-04-302016-01-312015-10-312015-07-312015-04-302015-01-312014-10-312014-07-312014-04-302014-01-312013-10-312013-07-312013-04-302013-01-312012-10-312012-07-312012-04-302012-01-312011-10-312011-07-312011-04-302011-01-312010-10-312010-07-312010-04-302010-01-312009-10-312009-07-312009-04-302009-01-312008-10-312008-07-312008-04-302008-01-312007-10-312007-07-312007-04-302007-01-312006-10-312006-07-312006-04-302006-01-312005-10-312005-07-312005-04-302005-01-312004-10-312004-07-312004-04-302004-01-312003-10-312003-07-312003-04-302003-01-312002-10-312002-07-312002-04-302002-01-312001-10-312001-07-312001-04-302001-01-312000-10-312000-07-312000-04-302000-01-311999-10-311999-07-311999-04-301999-01-31
> Total Assets 
0
0
0
5,444,000
7,107,000
7,321,000
7,827,000
8,425,000
9,208,000
9,080,000
8,622,000
7,986,000
8,558,000
8,238,000
8,437,000
8,203,000
7,770,000
7,617,000
5,990,000
6,297,000
6,384,000
6,675,000
6,741,000
7,056,000
7,150,000
7,268,000
7,352,000
6,751,000
8,026,000
8,057,000
7,729,000
7,369,000
7,193,000
7,283,000
7,024,000
7,554,000
7,459,000
7,674,000
7,541,000
7,437,000
7,162,000
6,576,000
6,573,000
7,612,000
7,599,000
7,767,000
9,100,000
9,696,000
8,044,000
8,649,000
8,753,000
9,057,000
9,099,000
9,413,000
9,757,000
10,536,000
10,653,000
10,587,000
10,278,000
10,686,000
10,638,000
11,026,000
10,380,000
10,760,000
7,519,000
7,412,000
7,251,000
7,476,000
7,302,000
7,640,000
7,734,000
7,817,000
7,872,000
8,016,000
8,261,000
8,429,000
8,698,000
8,784,000
8,349,000
8,541,000
8,952,000
9,022,000
8,625,000
9,452,000
9,501,000
9,455,000
9,546,000
9,627,000
9,674,000
10,398,000
10,491,000
10,705,000
10,327,000
10,455,000
10,484,000
10,532,000
10,919,000
10,792,000
10,675,000
10,763,000
10,948,000
10,856,000
10,996,000
11,846,000
11,846,00010,996,00010,856,00010,948,00010,763,00010,675,00010,792,00010,919,00010,532,00010,484,00010,455,00010,327,00010,705,00010,491,00010,398,0009,674,0009,627,0009,546,0009,455,0009,501,0009,452,0008,625,0009,022,0008,952,0008,541,0008,349,0008,784,0008,698,0008,429,0008,261,0008,016,0007,872,0007,817,0007,734,0007,640,0007,302,0007,476,0007,251,0007,412,0007,519,00010,760,00010,380,00011,026,00010,638,00010,686,00010,278,00010,587,00010,653,00010,536,0009,757,0009,413,0009,099,0009,057,0008,753,0008,649,0008,044,0009,696,0009,100,0007,767,0007,599,0007,612,0006,573,0006,576,0007,162,0007,437,0007,541,0007,674,0007,459,0007,554,0007,024,0007,283,0007,193,0007,369,0007,729,0008,057,0008,026,0006,751,0007,352,0007,268,0007,150,0007,056,0006,741,0006,675,0006,384,0006,297,0005,990,0007,617,0007,770,0008,203,0008,437,0008,238,0008,558,0007,986,0008,622,0009,080,0009,208,0008,425,0007,827,0007,321,0007,107,0005,444,000000
   > Total Current Assets 
0
0
0
3,538,000
4,982,000
5,057,000
5,344,000
5,655,000
5,461,000
4,998,000
4,656,000
4,799,000
5,467,000
5,260,000
4,979,000
4,880,000
4,559,000
4,309,000
3,750,000
3,889,000
3,986,000
4,255,000
4,398,000
4,577,000
4,649,000
4,813,000
4,926,000
4,447,000
4,626,000
4,576,000
4,219,000
3,958,000
3,749,000
3,791,000
3,281,000
3,671,000
5,070,000
5,185,000
5,074,000
3,208,000
3,008,000
2,883,000
2,897,000
3,961,000
5,519,000
5,712,000
5,735,000
6,169,000
4,598,000
5,096,000
5,223,000
5,569,000
5,715,000
6,010,000
4,211,000
4,629,000
4,712,000
4,818,000
4,584,000
4,969,000
5,073,000
5,377,000
4,834,000
5,459,000
3,682,000
3,620,000
3,478,000
3,686,000
3,399,000
3,488,000
3,530,000
3,635,000
3,635,000
3,800,000
3,996,000
4,169,000
4,397,000
4,525,000
3,667,000
3,848,000
3,712,000
3,812,000
3,457,000
3,189,000
3,102,000
3,171,000
3,245,000
3,415,000
3,483,000
3,514,000
3,632,000
3,799,000
3,474,000
3,643,000
3,690,000
3,778,000
4,078,000
3,949,000
4,030,000
4,186,000
4,338,000
4,203,000
4,256,000
3,959,000
3,959,0004,256,0004,203,0004,338,0004,186,0004,030,0003,949,0004,078,0003,778,0003,690,0003,643,0003,474,0003,799,0003,632,0003,514,0003,483,0003,415,0003,245,0003,171,0003,102,0003,189,0003,457,0003,812,0003,712,0003,848,0003,667,0004,525,0004,397,0004,169,0003,996,0003,800,0003,635,0003,635,0003,530,0003,488,0003,399,0003,686,0003,478,0003,620,0003,682,0005,459,0004,834,0005,377,0005,073,0004,969,0004,584,0004,818,0004,712,0004,629,0004,211,0006,010,0005,715,0005,569,0005,223,0005,096,0004,598,0006,169,0005,735,0005,712,0005,519,0003,961,0002,897,0002,883,0003,008,0003,208,0005,074,0005,185,0005,070,0003,671,0003,281,0003,791,0003,749,0003,958,0004,219,0004,576,0004,626,0004,447,0004,926,0004,813,0004,649,0004,577,0004,398,0004,255,0003,986,0003,889,0003,750,0004,309,0004,559,0004,880,0004,979,0005,260,0005,467,0004,799,0004,656,0004,998,0005,461,0005,655,0005,344,0005,057,0004,982,0003,538,000000
       Cash And Cash Equivalents 
0
0
0
0
1,368,000
978,000
703,000
996,000
433,000
809,000
999,000
1,170,000
2,188,000
2,235,000
2,105,000
1,844,000
1,754,000
1,533,000
1,430,000
1,607,000
1,678,000
1,842,000
1,937,000
2,315,000
2,483,000
2,685,000
2,782,000
2,226,000
2,737,000
2,657,000
2,249,000
2,262,000
2,090,000
2,050,000
1,486,000
1,826,000
1,385,000
1,710,000
1,640,000
1,405,000
1,362,000
1,400,000
1,479,000
2,479,000
2,481,000
2,646,000
2,317,000
2,649,000
2,638,000
2,975,000
3,101,000
3,527,000
3,662,000
3,896,000
1,923,000
2,351,000
2,450,000
2,519,000
2,330,000
2,675,000
2,742,000
2,950,000
2,391,000
3,028,000
2,118,000
2,197,000
2,075,000
2,003,000
1,931,000
2,139,000
2,199,000
2,289,000
2,241,000
2,389,000
2,563,000
2,678,000
2,887,000
3,011,000
2,131,000
2,247,000
2,057,000
2,155,000
1,765,000
1,382,000
1,226,000
1,324,000
1,358,000
1,441,000
1,329,000
1,380,000
1,428,000
1,484,000
1,113,000
1,186,000
1,071,000
1,053,000
1,250,000
1,175,000
1,329,000
1,590,000
1,748,000
1,671,000
1,779,000
1,329,000
1,329,0001,779,0001,671,0001,748,0001,590,0001,329,0001,175,0001,250,0001,053,0001,071,0001,186,0001,113,0001,484,0001,428,0001,380,0001,329,0001,441,0001,358,0001,324,0001,226,0001,382,0001,765,0002,155,0002,057,0002,247,0002,131,0003,011,0002,887,0002,678,0002,563,0002,389,0002,241,0002,289,0002,199,0002,139,0001,931,0002,003,0002,075,0002,197,0002,118,0003,028,0002,391,0002,950,0002,742,0002,675,0002,330,0002,519,0002,450,0002,351,0001,923,0003,896,0003,662,0003,527,0003,101,0002,975,0002,638,0002,649,0002,317,0002,646,0002,481,0002,479,0001,479,0001,400,0001,362,0001,405,0001,640,0001,710,0001,385,0001,826,0001,486,0002,050,0002,090,0002,262,0002,249,0002,657,0002,737,0002,226,0002,782,0002,685,0002,483,0002,315,0001,937,0001,842,0001,678,0001,607,0001,430,0001,533,0001,754,0001,844,0002,105,0002,235,0002,188,0001,170,000999,000809,000433,000996,000703,000978,0001,368,0000000
       Short-term Investments 
0
0
0
0
42,000
0
0
0
0
0
0
237,000
247,000
13,000
1,000
1,000
0
0
0
0
0
0
0
0
0
0
0
25,000
25,000
0
0
0
0
0
0
0
172,000
30,000
29,000
24,000
18,000
12,000
20,000
14,000
12,000
11,000
1,551,000
1,550,000
17,000
0
0
0
0
0
0
11,000
0
0
0
0
0
0
0
0
0
0
0
242,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
158,000
165,000
0
204,000
91,000
45,000
21,000
6,000
0
7,000
0
0
0
0
0
0
0
00000007,00006,00021,00045,00091,000204,0000165,000158,0000000000000000000000242,0000000000000011,00000000017,0001,550,0001,551,00011,00012,00014,00020,00012,00018,00024,00029,00030,000172,000000000025,00025,000000000000001,0001,00013,000247,000237,00000000042,0000000
       Net Receivables 
0
0
0
1,635,000
1,445,000
1,889,000
2,167,000
2,201,000
2,130,000
1,573,000
1,169,000
977,000
1,064,000
902,000
873,000
1,118,000
930,000
929,000
967,000
1,086,000
1,064,000
1,094,000
1,150,000
1,044,000
946,000
964,000
966,000
753,000
772,000
845,000
853,000
692,000
671,000
718,000
738,000
735,000
726,000
791,000
761,000
770,000
630,000
569,000
544,000
595,000
628,000
669,000
790,000
869,000
854,000
918,000
917,000
860,000
814,000
909,000
950,000
923,000
874,000
916,000
875,000
899,000
849,000
903,000
891,000
983,000
615,000
576,000
584,000
606,000
617,000
602,000
590,000
624,000
653,000
677,000
678,000
724,000
751,000
754,000
733,000
776,000
833,000
819,000
856,000
930,000
966,000
886,000
930,000
1,038,000
1,087,000
1,075,000
1,122,000
1,172,000
1,205,000
1,237,000
1,345,000
1,405,000
1,459,000
1,401,000
1,339,000
1,291,000
1,295,000
1,249,000
1,227,000
1,324,000
1,324,0001,227,0001,249,0001,295,0001,291,0001,339,0001,401,0001,459,0001,405,0001,345,0001,237,0001,205,0001,172,0001,122,0001,075,0001,087,0001,038,000930,000886,000966,000930,000856,000819,000833,000776,000733,000754,000751,000724,000678,000677,000653,000624,000590,000602,000617,000606,000584,000576,000615,000983,000891,000903,000849,000899,000875,000916,000874,000923,000950,000909,000814,000860,000917,000918,000854,000869,000790,000669,000628,000595,000544,000569,000630,000770,000761,000791,000726,000735,000738,000718,000671,000692,000853,000845,000772,000753,000966,000964,000946,0001,044,0001,150,0001,094,0001,064,0001,086,000967,000929,000930,0001,118,000873,000902,0001,064,000977,0001,169,0001,573,0002,130,0002,201,0002,167,0001,889,0001,445,0001,635,000000
       Other Current Assets 
0
0
0
404,000
560,000
568,000
712,000
605,000
769,000
825,000
784,000
1,161,000
833,000
816,000
700,000
734,000
709,000
716,000
302,000
201,000
188,000
269,000
250,000
192,000
183,000
206,000
242,000
721,000
377,000
361,000
412,000
377,000
340,000
373,000
383,000
467,000
522,000
408,000
400,000
363,000
-1,235,000
-1,278,000
283,000
321,000
297,000
288,000
389,000
1,935,000
292,000
350,000
308,000
284,000
302,000
258,000
302,000
341,000
348,000
341,000
325,000
343,000
394,000
424,000
453,000
376,000
361,000
291,000
274,000
294,000
297,000
192,000
198,000
189,000
190,000
186,000
189,000
192,000
151,000
166,000
180,000
187,000
169,000
181,000
176,000
198,000
204,000
211,000
211,000
216,000
312,000
268,000
264,000
222,000
232,000
262,000
258,000
282,000
258,000
270,000
290,000
274,000
262,000
283,000
272,000
334,000
334,000272,000283,000262,000274,000290,000270,000258,000282,000258,000262,000232,000222,000264,000268,000312,000216,000211,000211,000204,000198,000176,000181,000169,000187,000180,000166,000151,000192,000189,000186,000190,000189,000198,000192,000297,000294,000274,000291,000361,000376,000453,000424,000394,000343,000325,000341,000348,000341,000302,000258,000302,000284,000308,000350,000292,0001,935,000389,000288,000297,000321,000283,000-1,278,000-1,235,000363,000400,000408,000522,000467,000383,000373,000340,000377,000412,000361,000377,000721,000242,000206,000183,000192,000250,000269,000188,000201,000302,000716,000709,000734,000700,000816,000833,0001,161,000784,000825,000769,000605,000712,000568,000560,000404,000000
   > Long-term Assets 
0
0
0
1,906,000
2,125,000
2,264,000
2,483,000
2,770,000
3,747,000
4,082,000
3,966,000
3,187,000
3,091,000
2,978,000
3,458,000
3,323,000
3,211,000
3,308,000
2,240,000
2,408,000
2,398,000
2,420,000
2,343,000
2,479,000
2,501,000
2,455,000
2,426,000
2,304,000
3,400,000
3,481,000
3,510,000
3,411,000
3,444,000
3,492,000
3,743,000
3,883,000
2,389,000
2,489,000
2,467,000
4,229,000
4,154,000
3,693,000
3,676,000
3,651,000
2,080,000
2,055,000
3,365,000
3,527,000
3,446,000
3,553,000
3,530,000
3,488,000
3,384,000
3,403,000
5,546,000
5,907,000
5,941,000
5,769,000
5,694,000
5,717,000
5,565,000
5,649,000
5,546,000
5,301,000
3,837,000
3,792,000
3,773,000
3,790,000
3,903,000
4,152,000
4,204,000
4,182,000
4,237,000
4,216,000
4,265,000
4,260,000
4,301,000
4,259,000
4,682,000
4,693,000
5,240,000
5,210,000
5,168,000
6,263,000
6,399,000
6,284,000
6,301,000
6,212,000
6,191,000
6,884,000
6,859,000
6,906,000
6,853,000
6,812,000
6,794,000
6,754,000
6,841,000
6,866,000
6,645,000
6,577,000
6,610,000
6,653,000
6,740,000
7,887,000
7,887,0006,740,0006,653,0006,610,0006,577,0006,645,0006,866,0006,841,0006,754,0006,794,0006,812,0006,853,0006,906,0006,859,0006,884,0006,191,0006,212,0006,301,0006,284,0006,399,0006,263,0005,168,0005,210,0005,240,0004,693,0004,682,0004,259,0004,301,0004,260,0004,265,0004,216,0004,237,0004,182,0004,204,0004,152,0003,903,0003,790,0003,773,0003,792,0003,837,0005,301,0005,546,0005,649,0005,565,0005,717,0005,694,0005,769,0005,941,0005,907,0005,546,0003,403,0003,384,0003,488,0003,530,0003,553,0003,446,0003,527,0003,365,0002,055,0002,080,0003,651,0003,676,0003,693,0004,154,0004,229,0002,467,0002,489,0002,389,0003,883,0003,743,0003,492,0003,444,0003,411,0003,510,0003,481,0003,400,0002,304,0002,426,0002,455,0002,501,0002,479,0002,343,0002,420,0002,398,0002,408,0002,240,0003,308,0003,211,0003,323,0003,458,0002,978,0003,091,0003,187,0003,966,0004,082,0003,747,0002,770,0002,483,0002,264,0002,125,0001,906,000000
       Property Plant Equipment 
0
0
0
1,387,000
1,408,000
1,453,000
1,581,000
1,741,000
1,821,000
1,848,000
1,807,000
1,848,000
1,787,000
1,728,000
1,713,000
1,579,000
1,571,000
1,510,000
1,449,000
1,447,000
1,419,000
1,363,000
1,283,000
1,258,000
1,235,000
1,185,000
1,148,000
873,000
875,000
853,000
822,000
775,000
775,000
777,000
787,000
801,000
801,000
809,000
816,000
824,000
831,000
821,000
839,000
845,000
837,000
831,000
957,000
980,000
982,000
1,004,000
1,000,000
1,006,000
1,007,000
996,000
1,139,000
1,164,000
1,163,000
1,147,000
1,139,000
1,134,000
1,129,000
1,139,000
1,142,000
1,101,000
610,000
593,000
587,000
604,000
594,000
610,000
623,000
639,000
653,000
675,000
716,000
757,000
792,000
798,000
801,000
822,000
829,000
827,000
839,000
850,000
844,000
836,000
846,000
845,000
866,000
884,000
905,000
945,000
974,000
1,010,000
1,054,000
1,100,000
1,147,000
1,184,000
1,211,000
1,270,000
1,314,000
1,371,000
1,446,000
1,778,000
1,778,0001,446,0001,371,0001,314,0001,270,0001,211,0001,184,0001,147,0001,100,0001,054,0001,010,000974,000945,000905,000884,000866,000845,000846,000836,000844,000850,000839,000827,000829,000822,000801,000798,000792,000757,000716,000675,000653,000639,000623,000610,000594,000604,000587,000593,000610,0001,101,0001,142,0001,139,0001,129,0001,134,0001,139,0001,147,0001,163,0001,164,0001,139,000996,0001,007,0001,006,0001,000,0001,004,000982,000980,000957,000831,000837,000845,000839,000821,000831,000824,000816,000809,000801,000801,000787,000777,000775,000775,000822,000853,000875,000873,0001,148,0001,185,0001,235,0001,258,0001,283,0001,363,0001,419,0001,447,0001,449,0001,510,0001,571,0001,579,0001,713,0001,728,0001,787,0001,848,0001,807,0001,848,0001,821,0001,741,0001,581,0001,453,0001,408,0001,387,000000
       Goodwill 
0
0
0
0
0
0
0
557,000
1,213,000
1,238,000
1,178,000
1,070,000
952,000
863,000
780,000
685,000
422,000
414,000
391,000
402,000
410,000
393,000
388,000
443,000
459,000
458,000
461,000
362,000
375,000
481,000
395,000
385,000
517,000
517,000
732,000
736,000
605,000
630,000
642,000
646,000
666,000
648,000
642,000
655,000
657,000
644,000
1,399,000
1,456,000
1,448,000
1,555,000
1,580,000
1,567,000
1,598,000
1,597,000
2,950,000
3,025,000
3,071,000
3,006,000
2,995,000
3,047,000
3,017,000
3,067,000
3,012,000
2,899,000
2,352,000
2,341,000
2,366,000
2,366,000
2,478,000
2,556,000
2,525,000
2,517,000
2,563,000
2,568,000
2,612,000
2,607,000
2,633,000
2,618,000
3,448,000
3,464,000
3,699,000
3,650,000
3,618,000
4,700,000
4,648,000
4,503,000
4,482,000
4,433,000
4,405,000
5,059,000
5,008,000
4,956,000
4,893,000
4,854,000
4,797,000
3,952,000
4,793,000
3,980,000
3,984,000
3,960,000
3,967,000
3,963,000
3,965,000
4,477,000
4,477,0003,965,0003,963,0003,967,0003,960,0003,984,0003,980,0004,793,0003,952,0004,797,0004,854,0004,893,0004,956,0005,008,0005,059,0004,405,0004,433,0004,482,0004,503,0004,648,0004,700,0003,618,0003,650,0003,699,0003,464,0003,448,0002,618,0002,633,0002,607,0002,612,0002,568,0002,563,0002,517,0002,525,0002,556,0002,478,0002,366,0002,366,0002,341,0002,352,0002,899,0003,012,0003,067,0003,017,0003,047,0002,995,0003,006,0003,071,0003,025,0002,950,0001,597,0001,598,0001,567,0001,580,0001,555,0001,448,0001,456,0001,399,000644,000657,000655,000642,000648,000666,000646,000642,000630,000605,000736,000732,000517,000517,000385,000395,000481,000375,000362,000461,000458,000459,000443,000388,000393,000410,000402,000391,000414,000422,000685,000780,000863,000952,0001,070,0001,178,0001,238,0001,213,000557,0000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
153,000
163,000
154,000
158,000
136,000
142,000
134,000
123,000
0
117,000
110,000
111,000
104,000
109,000
128,000
120,000
124,000
139,000
129,000
133,000
164,000
159,000
90,000
91,000
88,000
86,000
76,000
157,000
155,000
135,000
133,000
134,000
137,000
138,000
140,000
139,000
70,000
68,000
77,000
96,000
99,000
102,000
118,000
141,000
148,000
158,000
165,000
188,000
204,000
185,000
191,000
190,000
194,000
195,000
188,000
186,000
190,000
164,000
170,000
177,000
186,000
175,000
175,000186,000177,000170,000164,000190,000186,000188,000195,000194,000190,000191,000185,000204,000188,000165,000158,000148,000141,000118,000102,00099,00096,00077,00068,00070,000139,000140,000138,000137,000134,000133,000135,000155,000157,00076,00086,00088,00091,00090,000159,000164,000133,000129,000139,000124,000120,000128,000109,000104,000111,000110,000117,0000123,000134,000142,000136,000158,000154,000163,000153,000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
557,000
1,213,000
1,238,000
1,178,000
1,070,000
952,000
863,000
780,000
685,000
422,000
414,000
391,000
402,000
410,000
393,000
388,000
443,000
459,000
458,000
461,000
362,000
375,000
481,000
86,000
83,000
517,000
517,000
732,000
736,000
236,000
237,000
241,000
228,000
206,000
189,000
178,000
167,000
148,000
126,000
513,000
494,000
467,000
493,000
462,000
429,000
414,000
394,000
1,085,000
1,086,000
1,069,000
995,000
945,000
916,000
859,000
825,000
758,000
667,000
559,000
516,000
484,000
445,000
513,000
490,000
442,000
408,000
411,000
373,000
375,000
361,000
341,000
314,000
515,000
491,000
566,000
538,000
511,000
1,107,000
1,059,000
921,000
876,000
831,000
787,000
1,005,000
1,032,000
981,000
929,000
898,000
849,000
821,000
810,000
821,000
502,000
475,000
443,000
417,000
392,000
547,000
547,000392,000417,000443,000475,000502,000821,000810,000821,000849,000898,000929,000981,0001,032,0001,005,000787,000831,000876,000921,0001,059,0001,107,000511,000538,000566,000491,000515,000314,000341,000361,000375,000373,000411,000408,000442,000490,000513,000445,000484,000516,000559,000667,000758,000825,000859,000916,000945,000995,0001,069,0001,086,0001,085,000394,000414,000429,000462,000493,000467,000494,000513,000126,000148,000167,000178,000189,000206,000228,000241,000237,000236,000736,000732,000517,000517,00083,00086,000481,000375,000362,000461,000458,000459,000443,000388,000393,000410,000402,000391,000414,000422,000685,000780,000863,000952,0001,070,0001,178,0001,238,0001,213,000557,0000000000
       Other Assets 
0
0
0
0
717,000
811,000
902,000
1,029,000
1,926,000
2,234,000
2,159,000
1,339,000
1,304,000
1,250,000
1,745,000
1,744,000
1,640,000
1,798,000
791,000
961,000
979,000
1,057,000
1,060,000
1,221,000
1,266,000
1,270,000
1,278,000
1,431,000
2,525,000
2,628,000
2,688,000
2,636,000
2,669,000
2,715,000
2,956,000
3,082,000
1,588,000
1,680,000
1,651,000
3,405,000
3,323,000
2,872,000
2,837,000
2,806,000
1,218,000
1,224,000
2,408,000
2,547,000
2,464,000
2,549,000
2,530,000
2,482,000
2,377,000
2,407,000
4,407,000
4,743,000
4,778,000
4,622,000
4,555,000
4,569,000
4,436,000
4,510,000
4,404,000
4,230,000
3,255,000
3,199,000
3,186,000
3,189,000
3,309,000
3,542,000
3,581,000
3,528,000
3,584,000
3,541,000
3,549,000
3,500,000
3,509,000
390,000
363,000
339,000
635,000
637,000
612,000
611,000
598,000
616,000
642,000
601,000
755,000
567,000
742,000
820,000
795,000
758,000
749,000
670,000
713,000
-23,000
758,000
554,000
0
0
0
0
0000554,000758,000-23,000713,000670,000749,000758,000795,000820,000742,000567,000755,000601,000642,000616,000598,000611,000612,000637,000635,000339,000363,000390,0003,509,0003,500,0003,549,0003,541,0003,584,0003,528,0003,581,0003,542,0003,309,0003,189,0003,186,0003,199,0003,255,0004,230,0004,404,0004,510,0004,436,0004,569,0004,555,0004,622,0004,778,0004,743,0004,407,0002,407,0002,377,0002,482,0002,530,0002,549,0002,464,0002,547,0002,408,0001,224,0001,218,0002,806,0002,837,0002,872,0003,323,0003,405,0001,651,0001,680,0001,588,0003,082,0002,956,0002,715,0002,669,0002,636,0002,688,0002,628,0002,525,0001,431,0001,278,0001,270,0001,266,0001,221,0001,060,0001,057,000979,000961,000791,0001,798,0001,640,0001,744,0001,745,0001,250,0001,304,0001,339,0002,159,0002,234,0001,926,0001,029,000902,000811,000717,0000000
> Total Liabilities 
0
0
0
2,062,000
2,621,000
2,679,000
2,925,000
3,160,000
3,667,000
3,464,000
3,135,000
2,327,000
3,163,000
3,110,000
3,436,000
3,576,000
3,421,000
3,416,000
3,270,000
3,473,000
3,315,000
3,488,000
3,412,000
3,487,000
3,382,000
3,399,000
3,404,000
2,670,000
3,844,000
3,983,000
3,937,000
3,710,000
3,536,000
3,728,000
3,736,000
4,320,000
4,286,000
4,518,000
4,356,000
4,878,000
4,591,000
4,157,000
4,084,000
5,106,000
5,001,000
5,135,000
6,290,000
6,460,000
4,705,000
4,688,000
4,553,000
4,741,000
4,600,000
4,688,000
4,884,000
5,351,000
5,302,000
5,279,000
5,488,000
5,397,000
5,191,000
5,386,000
4,740,000
5,473,000
3,279,000
3,251,000
3,145,000
3,318,000
3,254,000
3,475,000
3,388,000
3,573,000
3,572,000
3,641,000
3,650,000
3,599,000
4,172,000
4,167,000
3,781,000
3,970,000
3,916,000
3,897,000
3,878,000
4,704,000
4,653,000
4,687,000
4,565,000
4,754,000
4,870,000
5,588,000
5,545,000
5,316,000
5,173,000
5,333,000
5,393,000
5,227,000
5,310,000
5,011,000
5,117,000
4,918,000
4,760,000
4,642,000
5,093,000
5,948,000
5,948,0005,093,0004,642,0004,760,0004,918,0005,117,0005,011,0005,310,0005,227,0005,393,0005,333,0005,173,0005,316,0005,545,0005,588,0004,870,0004,754,0004,565,0004,687,0004,653,0004,704,0003,878,0003,897,0003,916,0003,970,0003,781,0004,167,0004,172,0003,599,0003,650,0003,641,0003,572,0003,573,0003,388,0003,475,0003,254,0003,318,0003,145,0003,251,0003,279,0005,473,0004,740,0005,386,0005,191,0005,397,0005,488,0005,279,0005,302,0005,351,0004,884,0004,688,0004,600,0004,741,0004,553,0004,688,0004,705,0006,460,0006,290,0005,135,0005,001,0005,106,0004,084,0004,157,0004,591,0004,878,0004,356,0004,518,0004,286,0004,320,0003,736,0003,728,0003,536,0003,710,0003,937,0003,983,0003,844,0002,670,0003,404,0003,399,0003,382,0003,487,0003,412,0003,488,0003,315,0003,473,0003,270,0003,416,0003,421,0003,576,0003,436,0003,110,0003,163,0002,327,0003,135,0003,464,0003,667,0003,160,0002,925,0002,679,0002,621,0002,062,000000
   > Total Current Liabilities 
0
0
0
1,681,000
2,067,000
2,186,000
2,510,000
2,758,000
3,070,000
3,098,000
2,804,000
2,002,000
1,660,000
1,609,000
1,958,000
2,181,000
2,023,000
2,006,000
1,788,000
1,906,000
1,745,000
1,906,000
1,814,000
1,871,000
1,771,000
1,765,000
1,771,000
1,936,000
1,637,000
1,784,000
1,679,000
1,538,000
1,372,000
1,554,000
1,510,000
1,663,000
2,674,000
3,044,000
2,894,000
1,325,000
1,130,000
1,099,000
991,000
1,123,000
2,549,000
2,709,000
2,917,000
3,083,000
1,406,000
1,592,000
1,505,000
1,837,000
1,705,000
1,835,000
2,090,000
1,893,000
1,846,000
1,908,000
1,550,000
1,602,000
1,549,000
1,712,000
1,579,000
1,651,000
928,000
930,000
853,000
986,000
947,000
1,133,000
1,151,000
944,000
1,088,000
1,187,000
1,241,000
1,263,000
1,361,000
1,365,000
1,014,000
1,171,000
1,095,000
1,118,000
1,622,000
2,080,000
1,892,000
1,945,000
1,314,000
1,467,000
1,687,000
1,758,000
1,724,000
1,708,000
1,584,000
1,813,000
1,902,000
1,861,000
1,936,000
1,666,000
1,760,000
1,603,000
1,617,000
1,958,000
2,389,000
1,895,000
1,895,0002,389,0001,958,0001,617,0001,603,0001,760,0001,666,0001,936,0001,861,0001,902,0001,813,0001,584,0001,708,0001,724,0001,758,0001,687,0001,467,0001,314,0001,945,0001,892,0002,080,0001,622,0001,118,0001,095,0001,171,0001,014,0001,365,0001,361,0001,263,0001,241,0001,187,0001,088,000944,0001,151,0001,133,000947,000986,000853,000930,000928,0001,651,0001,579,0001,712,0001,549,0001,602,0001,550,0001,908,0001,846,0001,893,0002,090,0001,835,0001,705,0001,837,0001,505,0001,592,0001,406,0003,083,0002,917,0002,709,0002,549,0001,123,000991,0001,099,0001,130,0001,325,0002,894,0003,044,0002,674,0001,663,0001,510,0001,554,0001,372,0001,538,0001,679,0001,784,0001,637,0001,936,0001,771,0001,765,0001,771,0001,871,0001,814,0001,906,0001,745,0001,906,0001,788,0002,006,0002,023,0002,181,0001,958,0001,609,0001,660,0002,002,0002,804,0003,098,0003,070,0002,758,0002,510,0002,186,0002,067,0001,681,000000
       Short-term Debt 
0
0
0
0
443,000
98,000
129,000
205,000
556,000
773,000
794,000
6,000
6,000
0
809,000
574,000
463,000
443,000
356,000
311,000
302,000
280,000
252,000
261,000
260,000
185,000
204,000
179,000
190,000
170,000
159,000
131,000
139,000
137,000
156,000
137,000
1,500,000
1,752,000
1,711,000
200,000
50,000
0
178,000
1,000
1,501,000
1,501,000
1,501,000
1,501,000
1,000
0
0
253,000
252,000
251,000
500,000
250,000
250,000
250,000
0
0
0
7,000
35,000
51,000
0
0
0
10,000
80,000
235,000
68,000
1,000
190,000
241,000
280,000
210,000
345,000
315,000
1,799,000
0
0
0
504,000
616,000
726,000
751,000
92,000
126,000
314,000
205,000
130,000
52,000
174,000
175,000
180,000
87,000
238,000
0
55,000
46,000
46,000
420,000
795,000
45,000
45,000795,000420,00046,00046,00055,0000238,00087,000180,000175,000174,00052,000130,000205,000314,000126,00092,000751,000726,000616,000504,0000001,799,000315,000345,000210,000280,000241,000190,0001,00068,000235,00080,00010,00000051,00035,0007,000000250,000250,000250,000500,000251,000252,000253,000001,0001,501,0001,501,0001,501,0001,501,0001,000178,000050,000200,0001,711,0001,752,0001,500,000137,000156,000137,000139,000131,000159,000170,000190,000179,000204,000185,000260,000261,000252,000280,000302,000311,000356,000443,000463,000574,000809,00006,0006,000794,000773,000556,000205,000129,00098,000443,0000000
       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
1,663,000
1,658,000
0
0
1,655,000
0
235,000
235,000
1,904,000
190,000
241,000
2,081,000
100,000
2,145,000
2,115,000
1,799,000
0
0
0
504,000
616,000
675,000
700,000
40,000
75,000
314,000
205,000
130,000
0
0
175,000
180,000
36,000
238,000
0
55,000
0
0
420,000
795,000
45,000
45,000795,000420,0000055,0000238,00036,000180,000175,00000130,000205,000314,00075,00040,000700,000675,000616,000504,0000001,799,0002,115,0002,145,000100,0002,081,000241,000190,0001,904,000235,000235,00001,655,000001,658,0001,663,000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
510,000
303,000
509,000
783,000
857,000
711,000
653,000
544,000
392,000
321,000
347,000
373,000
305,000
290,000
294,000
328,000
441,000
416,000
428,000
395,000
306,000
408,000
389,000
399,000
323,000
386,000
422,000
425,000
378,000
312,000
332,000
346,000
323,000
303,000
312,000
293,000
308,000
257,000
252,000
250,000
307,000
315,000
362,000
459,000
499,000
444,000
486,000
470,000
472,000
426,000
457,000
492,000
461,000
454,000
448,000
407,000
432,000
430,000
481,000
402,000
475,000
257,000
261,000
248,000
279,000
250,000
220,000
261,000
257,000
268,000
265,000
289,000
305,000
292,000
271,000
273,000
340,000
315,000
314,000
316,000
354,000
329,000
333,000
311,000
354,000
398,000
423,000
416,000
446,000
475,000
503,000
558,000
580,000
540,000
479,000
452,000
418,000
488,000
461,000
497,000
540,000
540,000497,000461,000488,000418,000452,000479,000540,000580,000558,000503,000475,000446,000416,000423,000398,000354,000311,000333,000329,000354,000316,000314,000315,000340,000273,000271,000292,000305,000289,000265,000268,000257,000261,000220,000250,000279,000248,000261,000257,000475,000402,000481,000430,000432,000407,000448,000454,000461,000492,000457,000426,000472,000470,000486,000444,000499,000459,000362,000315,000307,000250,000252,000257,000308,000293,000312,000303,000323,000346,000332,000312,000378,000425,000422,000386,000323,000399,000389,000408,000306,000395,000428,000416,000441,000328,000294,000290,000305,000373,000347,000321,000392,000544,000653,000711,000857,000783,000509,000303,000510,000000
       Other Current Liabilities 
0
0
0
930,000
1,040,000
1,250,000
1,237,000
1,469,000
1,398,000
1,295,000
1,080,000
1,325,000
1,070,000
979,000
1,307,000
1,632,000
1,477,000
1,455,000
1,201,000
1,203,000
1,045,000
1,171,000
1,124,000
1,338,000
1,068,000
1,062,000
1,049,000
1,408,000
989,000
1,069,000
962,000
935,000
825,000
974,000
913,000
1,091,000
594,000
659,000
580,000
742,000
524,000
466,000
277,000
504,000
433,000
535,000
626,000
725,000
548,000
677,000
611,000
723,000
614,000
704,000
663,000
762,000
677,000
751,000
680,000
731,000
660,000
768,000
695,000
792,000
393,000
398,000
340,000
439,000
340,000
399,000
376,000
419,000
332,000
380,000
371,000
457,000
403,000
446,000
413,000
507,000
434,000
457,000
458,000
774,000
458,000
462,000
514,000
601,000
556,000
701,000
735,000
769,000
442,000
624,000
666,000
733,000
784,000
668,000
741,000
634,000
607,000
544,000
573,000
766,000
766,000573,000544,000607,000634,000741,000668,000784,000733,000666,000624,000442,000769,000735,000701,000556,000601,000514,000462,000458,000774,000458,000457,000434,000507,000413,000446,000403,000457,000371,000380,000332,000419,000376,000399,000340,000439,000340,000398,000393,000792,000695,000768,000660,000731,000680,000751,000677,000762,000663,000704,000614,000723,000611,000677,000548,000725,000626,000535,000433,000504,000277,000466,000524,000742,000580,000659,000594,0001,091,000913,000974,000825,000935,000962,0001,069,000989,0001,408,0001,049,0001,062,0001,068,0001,338,0001,124,0001,171,0001,045,0001,203,0001,201,0001,455,0001,477,0001,632,0001,307,000979,0001,070,0001,325,0001,080,0001,295,0001,398,0001,469,0001,237,0001,250,0001,040,000930,000000
   > Long-term Liabilities 
0
0
0
381,000
554,000
493,000
415,000
402,000
597,000
366,000
331,000
325,000
1,503,000
1,501,000
1,478,000
1,395,000
1,398,000
1,410,000
1,482,000
1,567,000
1,570,000
1,582,000
1,598,000
1,616,000
1,611,000
1,634,000
1,633,000
734,000
2,207,000
2,199,000
2,258,000
2,172,000
2,164,000
2,174,000
2,226,000
2,657,000
1,612,000
1,474,000
1,462,000
3,553,000
3,461,000
3,058,000
3,093,000
3,983,000
2,452,000
2,426,000
3,373,000
3,377,000
3,299,000
3,096,000
3,048,000
2,904,000
2,895,000
2,853,000
2,794,000
3,458,000
3,456,000
3,371,000
3,938,000
3,795,000
3,642,000
3,674,000
3,161,000
3,822,000
2,351,000
2,321,000
2,292,000
2,332,000
2,307,000
2,342,000
2,237,000
2,629,000
2,484,000
2,454,000
2,409,000
2,336,000
2,811,000
2,802,000
2,767,000
2,799,000
2,821,000
2,779,000
2,256,000
2,624,000
2,761,000
2,742,000
3,251,000
3,287,000
3,183,000
3,830,000
3,821,000
3,608,000
3,589,000
3,520,000
3,491,000
3,366,000
3,374,000
3,345,000
3,357,000
3,315,000
3,143,000
2,684,000
2,704,000
4,053,000
4,053,0002,704,0002,684,0003,143,0003,315,0003,357,0003,345,0003,374,0003,366,0003,491,0003,520,0003,589,0003,608,0003,821,0003,830,0003,183,0003,287,0003,251,0002,742,0002,761,0002,624,0002,256,0002,779,0002,821,0002,799,0002,767,0002,802,0002,811,0002,336,0002,409,0002,454,0002,484,0002,629,0002,237,0002,342,0002,307,0002,332,0002,292,0002,321,0002,351,0003,822,0003,161,0003,674,0003,642,0003,795,0003,938,0003,371,0003,456,0003,458,0002,794,0002,853,0002,895,0002,904,0003,048,0003,096,0003,299,0003,377,0003,373,0002,426,0002,452,0003,983,0003,093,0003,058,0003,461,0003,553,0001,462,0001,474,0001,612,0002,657,0002,226,0002,174,0002,164,0002,172,0002,258,0002,199,0002,207,000734,0001,633,0001,634,0001,611,0001,616,0001,598,0001,582,0001,570,0001,567,0001,482,0001,410,0001,398,0001,395,0001,478,0001,501,0001,503,000325,000331,000366,000597,000402,000415,000493,000554,000381,000000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,153,000
2,904,000
1,410,000
1,393,000
2,177,000
2,190,000
2,138,000
2,144,000
0
1,932,000
1,929,000
1,926,000
1,714,000
2,112,000
2,111,000
2,106,000
2,701,000
2,699,000
2,695,000
2,693,000
2,181,000
2,762,000
1,658,000
1,656,000
1,655,000
1,655,000
1,653,000
1,654,000
1,652,000
1,912,000
1,802,000
1,802,000
1,801,000
1,801,000
1,800,000
1,800,000
1,799,000
1,799,000
1,798,000
1,798,000
1,294,000
1,791,000
1,787,000
1,788,000
2,283,000
2,284,000
2,185,000
2,727,000
2,728,000
2,729,000
2,730,000
2,730,000
2,732,000
2,733,000
2,733,000
2,733,000
2,734,000
0
0
0
0
0
000002,734,0002,733,0002,733,0002,733,0002,732,0002,730,0002,730,0002,729,0002,728,0002,727,0002,185,0002,284,0002,283,0001,788,0001,787,0001,791,0001,294,0001,798,0001,798,0001,799,0001,799,0001,800,0001,800,0001,801,0001,801,0001,802,0001,802,0001,912,0001,652,0001,654,0001,653,0001,655,0001,655,0001,656,0001,658,0002,762,0002,181,0002,693,0002,695,0002,699,0002,701,0002,106,0002,111,0002,112,0001,714,0001,926,0001,929,0001,932,00002,144,0002,138,0002,190,0002,177,0001,393,0001,410,0002,904,0002,153,000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
554,000
493,000
415,000
402,000
597,000
366,000
331,000
325,000
353,000
351,000
328,000
245,000
248,000
260,000
332,000
417,000
420,000
432,000
448,000
438,000
461,000
484,000
483,000
569,000
707,000
699,000
758,000
490,000
664,000
674,000
726,000
363,000
986,000
852,000
858,000
1,020,000
1,307,000
904,000
940,000
1,092,000
1,017,000
1,033,000
1,196,000
1,116,000
1,161,000
952,000
880,000
930,000
966,000
927,000
1,080,000
1,143,000
1,345,000
1,265,000
1,237,000
883,000
947,000
985,000
980,000
929,000
693,000
665,000
637,000
582,000
654,000
688,000
585,000
634,000
681,000
652,000
608,000
450,000
1,011,000
1,002,000
968,000
1,000,000
1,023,000
981,000
962,000
833,000
833,000
816,000
835,000
876,000
998,000
912,000
1,093,000
879,000
859,000
790,000
759,000
633,000
482,000
0
445,000
462,000
0
0
0
0
0000462,000445,0000482,000633,000759,000790,000859,000879,0001,093,000912,000998,000876,000835,000816,000833,000833,000962,000981,0001,023,0001,000,000968,0001,002,0001,011,000450,000608,000652,000681,000634,000585,000688,000654,000582,000637,000665,000693,000929,000980,000985,000947,000883,0001,237,0001,265,0001,345,0001,143,0001,080,000927,000966,000930,000880,000952,0001,161,0001,116,0001,196,0001,033,0001,017,0001,092,000940,000904,0001,307,0001,020,000858,000852,000986,000363,000726,000674,000664,000490,000758,000699,000707,000569,000483,000484,000461,000438,000448,000432,000420,000417,000332,000260,000248,000245,000328,000351,000353,000325,000331,000366,000597,000402,000415,000493,000554,0000000
> Total Stockholder Equity
0
0
0
3,382,000
4,486,000
4,642,000
4,902,000
5,265,000
5,541,000
5,616,000
5,487,000
5,659,000
5,395,000
5,128,000
5,001,000
4,627,000
4,349,000
4,201,000
2,720,000
2,824,000
3,069,000
3,187,000
3,329,000
3,569,000
3,768,000
3,869,000
3,948,000
4,081,000
4,182,000
4,074,000
3,792,000
3,648,000
3,657,000
3,555,000
3,288,000
3,234,000
3,173,000
3,156,000
3,185,000
2,559,000
2,571,000
2,419,000
2,489,000
2,506,000
2,590,000
2,624,000
2,802,000
3,228,000
3,332,000
3,953,000
4,192,000
4,308,000
4,496,000
4,722,000
4,870,000
5,182,000
5,348,000
5,305,000
4,787,000
5,286,000
5,444,000
5,637,000
5,637,000
5,284,000
4,237,000
4,158,000
4,103,000
4,155,000
4,045,000
4,162,000
4,343,000
4,241,000
4,297,000
4,372,000
4,608,000
4,826,000
4,522,000
4,613,000
4,564,000
4,567,000
5,036,000
5,125,000
4,747,000
4,748,000
4,848,000
4,768,000
4,981,000
4,873,000
4,804,000
4,810,000
4,946,000
5,389,000
5,154,000
5,122,000
5,091,000
5,305,000
5,609,000
5,781,000
5,558,000
5,845,000
6,188,000
6,214,000
5,903,000
5,898,000
5,898,0005,903,0006,214,0006,188,0005,845,0005,558,0005,781,0005,609,0005,305,0005,091,0005,122,0005,154,0005,389,0004,946,0004,810,0004,804,0004,873,0004,981,0004,768,0004,848,0004,748,0004,747,0005,125,0005,036,0004,567,0004,564,0004,613,0004,522,0004,826,0004,608,0004,372,0004,297,0004,241,0004,343,0004,162,0004,045,0004,155,0004,103,0004,158,0004,237,0005,284,0005,637,0005,637,0005,444,0005,286,0004,787,0005,305,0005,348,0005,182,0004,870,0004,722,0004,496,0004,308,0004,192,0003,953,0003,332,0003,228,0002,802,0002,624,0002,590,0002,506,0002,489,0002,419,0002,571,0002,559,0003,185,0003,156,0003,173,0003,234,0003,288,0003,555,0003,657,0003,648,0003,792,0004,074,0004,182,0004,081,0003,948,0003,869,0003,768,0003,569,0003,329,0003,187,0003,069,0002,824,0002,720,0004,201,0004,349,0004,627,0005,001,0005,128,0005,395,0005,659,0005,487,0005,616,0005,541,0005,265,0004,902,0004,642,0004,486,0003,382,000000
   Common Stock
0
0
0
4,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0005,0005,0005,0005,0005,0005,0005,0005,0005,0005,0005,0005,0005,0005,0005,0005,0005,0005,0005,0005,0005,0005,0005,0005,0005,0005,0005,0005,0005,0005,0005,0004,000000
   Retained Earnings Total Equity
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,735,000
2,760,000
2,839,000
2,947,000
3,152,000
3,444,000
3,637,000
3,837,000
4,167,000
4,456,000
4,651,000
4,906,000
5,114,000
5,505,000
5,607,000
5,774,000
5,901,000
6,073,000
6,289,000
6,384,000
6,487,000
6,466,000
5,348,000
5,397,000
5,474,000
5,581,000
5,666,000
5,720,000
6,000,000
6,089,000
-453,000
-393,000
-260,000
-126,000
-529,000
-412,000
-416,000
-336,000
90,000
178,000
-122,000
-18,000
73,000
15,000
130,000
81,000
4,000
0
90,000
348,000
159,000
160,000
139,000
324,000
541,000
700,000
0
0
0
0
0
0
000000700,000541,000324,000139,000160,000159,000348,00090,00004,00081,000130,00015,00073,000-18,000-122,000178,00090,000-336,000-416,000-412,000-529,000-126,000-260,000-393,000-453,0006,089,0006,000,0005,720,0005,666,0005,581,0005,474,0005,397,0005,348,0006,466,0006,487,0006,384,0006,289,0006,073,0005,901,0005,774,0005,607,0005,505,0005,114,0004,906,0004,651,0004,456,0004,167,0003,837,0003,637,0003,444,0003,152,0002,947,0002,839,0002,760,0002,735,000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
-2,270,000
53,000
-4,000
-6,000
-5,000
33,000
15,000
-11,000
-2,277,000
-5,000
-43,000
-1,000
-149,000
-108,000
-111,000
-89,000
-6,000
102,000
99,000
41,000
179,000
215,000
217,000
141,000
-49,000
-51,000
-22,000
18,000
29,000
21,000
74,000
77,000
408,000
439,000
477,000
455,000
-178,000
-154,000
-188,000
-141,000
-185,000
-201,000
-239,000
-225,000
-88,000
-63,000
278,000
271,000
116,000
87,000
68,000
-35,000
-111,000
-41,000
-145,000
-173,000
91,000
36,000
132,000
53,000
-340,000
-261,000
-270,000
-332,000
-401,000
-438,000
-299,000
-345,000
-503,000
-489,000
-477,000
-417,000
-352,000
-269,000
-310,000
-335,000
-408,000
-381,000
-398,000
-404,000
-514,000
-521,000
-538,000
-476,000
-522,000
-469,000
-452,000
-454,000
-282,000
-298,000
-333,000
-362,000
-347,000
-280,000
-282,000
-271,000
-327,000
-316,000
-337,000
-331,000
-305,000
-305,000-331,000-337,000-316,000-327,000-271,000-282,000-280,000-347,000-362,000-333,000-298,000-282,000-454,000-452,000-469,000-522,000-476,000-538,000-521,000-514,000-404,000-398,000-381,000-408,000-335,000-310,000-269,000-352,000-417,000-477,000-489,000-503,000-345,000-299,000-438,000-401,000-332,000-270,000-261,000-340,00053,000132,00036,00091,000-173,000-145,000-41,000-111,000-35,00068,00087,000116,000271,000278,000-63,000-88,000-225,000-239,000-201,000-185,000-141,000-188,000-154,000-178,000455,000477,000439,000408,00077,00074,00021,00029,00018,000-22,000-51,000-49,000141,000217,000215,000179,00041,00099,000102,000-6,000-89,000-111,000-108,000-149,000-1,000-43,000-5,000-2,277,000-11,00015,00033,000-5,000-6,000-4,00053,000-2,270,000000
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7,516,000
7,552,000
7,673,000
7,802,000
7,855,000
7,904,000
8,060,000
8,140,000
8,248,000
8,265,000
8,320,000
8,354,000
8,397,000
8,489,000
8,562,000
8,596,000
8,660,000
8,723,000
8,820,000
8,861,000
8,898,000
8,967,000
8,957,000
9,000,000
9,029,000
9,045,000
9,085,000
9,103,000
9,144,000
9,159,000
5,236,000
5,239,000
5,282,000
5,300,000
5,320,000
5,332,000
5,312,000
5,308,000
5,324,000
5,343,000
5,270,000
5,277,000
5,293,000
5,288,000
5,324,000
5,311,000
5,266,000
5,271,000
5,307,000
5,320,000
5,290,000
5,292,000
5,311,000
5,325,000
5,345,000
5,360,000
5,382,000
0
0
0
0
0
000005,382,0005,360,0005,345,0005,325,0005,311,0005,292,0005,290,0005,320,0005,307,0005,271,0005,266,0005,311,0005,324,0005,288,0005,293,0005,277,0005,270,0005,343,0005,324,0005,308,0005,312,0005,332,0005,320,0005,300,0005,282,0005,239,0005,236,0009,159,0009,144,0009,103,0009,085,0009,045,0009,029,0009,000,0008,957,0008,967,0008,898,0008,861,0008,820,0008,723,0008,660,0008,596,0008,562,0008,489,0008,397,0008,354,0008,320,0008,265,0008,248,0008,140,0008,060,0007,904,0007,855,0007,802,0007,673,0007,552,0007,516,000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000-1,0000000-3,0000000-10,508,000-10,462,000-10,368,000-10,274,000-10,074,000-10,074,000-9,975,000-9,813,000-9,807,000-9,807,000-9,757,000-9,707,000-9,607,000-9,607,000-8,926,000-8,786,000-8,707,000-8,612,000-8,612,000-8,568,000-8,535,000-8,500,000-8,308,000-8,308,000-8,038,000-7,986,000-7,892,000-7,727,000-7,627,000-7,627,000-7,627,000-7,595,000-7,470,000-7,219,000-6,969,000-6,706,000-6,469,000-5,838,000-5,161,000-4,779,000-4,525,000-4,469,000-3,768,000-3,281,000-290,000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
3,378,000
4,297,000
4,344,000
4,451,000
4,508,000
4,592,000
4,589,000
4,705,000
4,723,000
4,779,000
4,803,000
4,862,000
4,872,000
4,922,000
4,923,000
4,976,000
4,984,000
5,050,000
5,067,000
5,167,000
5,195,000
5,255,000
5,259,000
5,311,000
5,588,000
2,875,000
2,623,000
2,074,000
2,080,000
1,947,000
1,669,000
1,214,000
648,000
510,000
282,000
164,000
-60,000
-136,000
-153,000
-111,000
-75,000
-54,000
-90,000
-131,000
-134,000
-248,000
-168,000
-252,000
-270,000
-248,000
-258,000
-215,000
-329,000
-224,000
-330,000
-947,000
-884,000
-887,000
-896,000
-909,000
-841,000
-856,000
-975,000
-1,045,000
-1,031,000
-1,189,000
-1,265,000
-1,318,000
-1,349,000
5,236,000
5,239,000
5,282,000
5,300,000
5,317,000
5,332,000
5,312,000
5,308,000
5,324,000
5,342,000
5,270,000
5,277,000
5,293,000
5,288,000
5,324,000
5,311,000
5,266,000
5,271,000
5,307,000
5,320,000
5,290,000
5,292,000
5,311,000
5,325,000
5,345,000
5,360,000
5,382,000
5,387,000
5,440,000
5,458,000
5,458,000
5,450,000
5,450,0005,458,0005,458,0005,440,0005,387,0005,382,0005,360,0005,345,0005,325,0005,311,0005,292,0005,290,0005,320,0005,307,0005,271,0005,266,0005,311,0005,324,0005,288,0005,293,0005,277,0005,270,0005,342,0005,324,0005,308,0005,312,0005,332,0005,317,0005,300,0005,282,0005,239,0005,236,000-1,349,000-1,318,000-1,265,000-1,189,000-1,031,000-1,045,000-975,000-856,000-841,000-909,000-896,000-887,000-884,000-947,000-330,000-224,000-329,000-215,000-258,000-248,000-270,000-252,000-168,000-248,000-134,000-131,000-90,000-54,000-75,000-111,000-153,000-136,000-60,000164,000282,000510,000648,0001,214,0001,669,0001,947,0002,080,0002,074,0002,623,0002,875,0005,588,0005,311,0005,259,0005,255,0005,195,0005,167,0005,067,0005,050,0004,984,0004,976,0004,923,0004,922,0004,872,0004,862,0004,803,0004,779,0004,723,0004,705,0004,589,0004,592,0004,508,0004,451,0004,344,0004,297,0003,378,000000



5.4. Balance Sheets

Currency in USD. All numbers in thousands.