25 XP   0   0   10

ABB Ltd
Buy, Hold or Sell?

Let's analyse ABB Ltd together

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

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

Get notifications about ABB Ltd

I send you an email if I find something interesting about ABB Ltd.

Quick analysis of ABB Ltd (30 sec.)










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

How much money do you get?

How much money do you get?
$0.74
When do you have the money?
1 year
How often do you get paid?
82.5%

What is your share worth?

Current worth
$7.26
Expected worth in 1 year
$7.63
How sure are you?
72.5%

+ What do you gain per year?

Total Gains per Share
$1.11
Return On Investment
2.0%

For what price can you sell your share?

Current Price per Share
$56.51
Expected price per share
$47.92 - $
How sure are you?
50%

1. Valuation of ABB Ltd (5 min.)




Live pricePrice per Share (EOD)

$56.51

Intrinsic Value Per Share

$12.60 - $16.86

Total Value Per Share

$19.86 - $24.12

2. Growth of ABB Ltd (5 min.)




Is ABB Ltd growing?

Current yearPrevious yearGrowGrow %
How rich?$13.4b$12.7b$940.5m6.9%

How much money is ABB Ltd making?

Current yearPrevious yearGrowGrow %
Making money$903.5m$726.7m$176.7m19.6%
Net Profit Margin11.1%9.4%--

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

3. Financial Health of ABB Ltd (5 min.)




4. Comparing to competitors in the Electrical Equipment & Parts industry (5 min.)




  Industry Rankings (Electrical Equipment & Parts)  


Richest
#3 / 460

Most Revenue
#4 / 460

Most Profit
#3 / 460

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

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

What can you expect buying and holding a share of ABB Ltd?

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

Speculation

The Price per Share of ABB Ltd is $56.51. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of ABB Ltd.
  • 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 ABB Ltd, 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 $7.26. Based on the TTM, the Book Value Change Per Share is $0.09 per quarter. Based on the YOY, the Book Value Change Per Share is $-0.03 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 $0.19 per quarter.
Based on historical numbers we can estimate the returns while holding a share of ABB Ltd.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps0.490.9%0.480.9%0.370.6%0.440.8%0.340.6%
Usd Book Value Change Per Share-0.36-0.6%0.090.2%-0.03-0.1%0.010.0%-0.03-0.1%
Usd Dividend Per Share0.500.9%0.190.3%0.390.7%0.430.8%0.440.8%
Usd Total Gains Per Share0.140.2%0.280.5%0.360.6%0.440.8%0.400.7%
Usd Price Per Share46.75-41.30-29.46-30.45-24.92-
Price to Earnings Ratio23.92-21.38-24.69-20.13-20.84-
Price-to-Total Gains Ratio335.50-190.60-4,662.98-929.71-489.11-
Price to Book Ratio6.44-5.61-4.35-4.34-3.59-
Price-to-Total Gains Ratio335.50-190.60-4,662.98-929.71-489.11-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share56.51
Number of shares17
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.190.43
Usd Book Value Change Per Share0.090.01
Usd Total Gains Per Share0.280.44
Gains per Quarter (17 shares)4.717.49
Gains per Year (17 shares)18.8629.96
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1136929120
225132859150
338194788280
45025661173110
56331851473140
676381041764170
788441232054200
8101501422355230
9113561612646260
10126631802936290

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%19.01.00.095.0%39.01.00.097.5%80.013.00.086.0%
Book Value Change Per Share3.01.00.075.0%7.05.00.058.3%11.09.00.055.0%21.019.00.052.5%53.035.05.057.0%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%18.00.02.090.0%33.00.07.082.5%49.00.044.052.7%
Total Gains per Share4.00.00.0100.0%11.01.00.091.7%16.04.00.080.0%29.011.00.072.5%66.022.05.071.0%

Fundamentals of ABB Ltd

About ABB Ltd

ABB Ltd provides electrification, motion, and automation solutions and products for customers in utilities, industry and transport, and infrastructure in Switzerland, rest of Europe, the Americas, the United States, rest of Asia, the Middle East, Africa, China, and internationally. Its Electrification segment offers renewable power solutions, modular substation packages, distribution automation products, switchboards and panelboards, switchgears, UPS solutions, circuit breakers, measuring and sensing devices, control products, wiring accessories, enclosures and cabling systems, and intelligent home and building solutions. The company's Motion segment designs, manufactures, and sells drives, motors, generators, and traction converters that are driving the low-carbon future for industries, cities, infrastructure, and transportation. The company's Process Automation segment provides control technologies, industrial software, advanced analytics, sensing and measurement technology, and marine propulsion systems; and repair, remote monitoring, preventive maintenance, asset performance management, emission monitoring, and cybersecurity services. The company's Robotics & Discrete Automation segment offers industrial and collaborative robots, autonomous mobile robotics, mapping and navigation solutions, robotic solutions, field services, spare parts, and digital services. This segment also provides solutions based on its programmable logic controllers, industrial PCs, servo motion, transport systems, and machine vision. It serves oil, gas, chemicals, mining, metals, cement, pulp and paper, pharmaceuticals, battery manufacturing, food and beverage, power generation, water, marine, and ports industries. The company was founded in 1883 and is headquartered in Zurich, Switzerland.

Fundamental data was last updated by Penke on 2024-06-04 06:05:03.

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is less efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is just not able to pay all its debts with equity.

Valuation

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is overpriced.
Based on the earnings, the company is fair priced.
Based on how much money comes from the company's main activities, the company is underpriced.

1.1. Profitability of ABB Ltd.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare¬†ABB Ltd to the¬†Electrical Equipment & Parts industry mean.
  • A Net Profit Margin of 11.6%¬†means that¬†$0.12 for each $1¬†in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of ABB Ltd:

  • The MRQ is 11.6%. The company is making a huge profit. +2
  • The TTM is 11.1%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ11.6%TTM11.1%+0.5%
TTM11.1%YOY9.4%+1.7%
TTM11.1%5Y12.2%-1.1%
5Y12.2%10Y9.2%+3.0%
Compared to industry (Electrical Equipment & Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ11.6%3.7%+7.9%
TTM11.1%3.4%+7.7%
YOY9.4%3.9%+5.5%
5Y12.2%3.3%+8.9%
10Y9.2%3.5%+5.7%
1.1.2. Return on Assets

Shows how efficient ABB Ltd is using its assets to generate profit.

  • Above 5% is considered healthy¬†but always compare¬†ABB Ltd to the¬†Electrical Equipment & Parts industry mean.
  • 2.2% Return on Assets means that¬†ABB Ltd generated¬†$0.02 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of ABB Ltd:

  • The MRQ is 2.2%. Using its assets, the company is less efficient in making profit.
  • The TTM is 2.2%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ2.2%TTM2.2%0.0%
TTM2.2%YOY1.8%+0.4%
TTM2.2%5Y2.1%+0.1%
5Y2.1%10Y1.7%+0.4%
Compared to industry (Electrical Equipment & Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ2.2%0.8%+1.4%
TTM2.2%0.9%+1.3%
YOY1.8%0.9%+0.9%
5Y2.1%0.9%+1.2%
10Y1.7%1.0%+0.7%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare¬†ABB Ltd to the¬†Electrical Equipment & Parts industry mean.
  • 7.1% Return on Equity means ABB Ltd generated $0.07¬†for each¬†$1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of ABB Ltd:

  • The MRQ is 7.1%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 6.9%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ7.1%TTM6.9%+0.2%
TTM6.9%YOY5.9%+1.1%
TTM6.9%5Y6.3%+0.7%
5Y6.3%10Y5.0%+1.3%
Compared to industry (Electrical Equipment & Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ7.1%1.6%+5.5%
TTM6.9%1.8%+5.1%
YOY5.9%1.8%+4.1%
5Y6.3%1.8%+4.5%
10Y5.0%1.9%+3.1%

1.2. Operating Efficiency of ABB Ltd.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient ABB Ltd is operating .

  • Measures how much profit ABB Ltd 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¬†ABB Ltd to the¬†Electrical Equipment & Parts industry mean.
  • An Operating Margin of 16.5%¬†means the company generated $0.16 ¬†for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of ABB Ltd:

  • The MRQ is 16.5%. The company is operating efficient. +1
  • The TTM is 15.6%. The company is operating efficient. +1
Trends
Current periodCompared to+/- 
MRQ16.5%TTM15.6%+0.9%
TTM15.6%YOY12.6%+3.0%
TTM15.6%5Y12.6%+3.1%
5Y12.6%10Y11.0%+1.6%
Compared to industry (Electrical Equipment & Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ16.5%5.8%+10.7%
TTM15.6%2.1%+13.5%
YOY12.6%4.2%+8.4%
5Y12.6%4.4%+8.2%
10Y11.0%3.6%+7.4%
1.2.2. Operating Ratio

Measures how efficient ABB Ltd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to¬†Electrical Equipment & Parts industry mean).
  • An Operation Ratio of 0.84 means that the operating costs are $0.84 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of ABB Ltd:

  • The MRQ is 0.835. The company is less efficient in keeping operating costs low.
  • The TTM is 0.847. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.835TTM0.847-0.012
TTM0.847YOY0.880-0.033
TTM0.8475Y0.876-0.029
5Y0.87610Y0.909-0.033
Compared to industry (Electrical Equipment & Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8351.674-0.839
TTM0.8471.664-0.817
YOY0.8801.668-0.788
5Y0.8761.638-0.762
10Y0.9091.369-0.460

1.3. Liquidity of ABB Ltd.

1.3. Liquidity
1.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to¬†Electrical Equipment & Parts industry mean).
  • A Current Ratio of 1.23¬†means the company has $1.23 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of ABB Ltd:

  • The MRQ is 1.225. The company is just able to pay all its short-term debts.
  • The TTM is 1.184. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.225TTM1.184+0.041
TTM1.184YOY1.111+0.073
TTM1.1845Y1.200-0.016
5Y1.20010Y1.299-0.099
Compared to industry (Electrical Equipment & Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2251.891-0.666
TTM1.1841.933-0.749
YOY1.1111.900-0.789
5Y1.2002.000-0.800
10Y1.2991.699-0.400
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but¬†always compare¬†ABB Ltd to the¬†Electrical Equipment & Parts industry mean.
  • A Quick Ratio of 1.11¬†means the company can pay off $1.11 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of ABB Ltd:

  • The MRQ is 1.105. The company is just able to pay all its short-term debts with the most liquid assets.
  • The TTM is 0.945. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ1.105TTM0.945+0.160
TTM0.945YOY0.756+0.189
TTM0.9455Y0.821+0.125
5Y0.82110Y0.920-0.100
Compared to industry (Electrical Equipment & Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1050.763+0.342
TTM0.9450.831+0.114
YOY0.7560.918-0.162
5Y0.8210.992-0.171
10Y0.9201.012-0.092

1.4. Solvency of ABB Ltd.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of ABB Ltd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare¬†ABB Ltd to Electrical Equipment & Parts industry mean.
  • A Debt to Asset Ratio of 0.67¬†means that ABB Ltd assets are¬†financed with 67.2% credit (debt) and the remaining percentage (100% - 67.2%)¬†is financed by its owners/shareholders.¬†

Let's take a look of the Debt to Asset Ratio trends of ABB Ltd:

  • The MRQ is 0.672. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.661. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.672TTM0.661+0.011
TTM0.661YOY0.674-0.012
TTM0.6615Y0.667-0.006
5Y0.66710Y0.658+0.009
Compared to industry (Electrical Equipment & Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6720.441+0.231
TTM0.6610.452+0.209
YOY0.6740.444+0.230
5Y0.6670.447+0.220
10Y0.6580.427+0.231
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but¬†always compare¬†ABB Ltd to the¬†Electrical Equipment & Parts industry mean.
  • A Debt to Equity ratio of 217.0% means that company has $2.17 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of ABB Ltd:

  • The MRQ is 2.170. The company is just not able to pay all its debts with equity.
  • The TTM is 2.055. The company is just not able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ2.170TTM2.055+0.114
TTM2.055YOY2.149-0.094
TTM2.0555Y2.122-0.067
5Y2.12210Y2.026+0.096
Compared to industry (Electrical Equipment & Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ2.1700.796+1.374
TTM2.0550.827+1.228
YOY2.1490.808+1.341
5Y2.1220.834+1.288
10Y2.0260.833+1.193

2. Market Valuation of ABB Ltd

2.1. Earnings Per Share
2.1. Price to Earnings Ratio

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

  • Above 15 is considered overpriced but¬†always compare¬†ABB Ltd to the¬†Electrical Equipment & Parts industry mean.
  • A PE ratio of 23.92 means the investor is paying $23.92¬†for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of ABB Ltd:

  • The EOD is 28.911. Based on the earnings, the company is overpriced. -1
  • The MRQ is 23.917. Based on the earnings, the company is fair priced.
  • The TTM is 21.383. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD28.911MRQ23.917+4.993
MRQ23.917TTM21.383+2.534
TTM21.383YOY24.692-3.309
TTM21.3835Y20.132+1.251
5Y20.13210Y20.842-0.710
Compared to industry (Electrical Equipment & Parts)
PeriodCompanyIndustry (mean)+/- 
EOD28.91117.592+11.319
MRQ23.91716.552+7.365
TTM21.38315.257+6.126
YOY24.69214.404+10.288
5Y20.13218.797+1.335
10Y20.84223.458-2.616
2.2. Price To Free Cash Flow Ratio

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

  • The EOD is 49.532. Based on how much money comes from the company's main activities, the company is fair priced.
  • The MRQ is 40.977. Based on how much money comes from the company's main activities, the company is fair priced.
  • The TTM is 24.577. Based on how much money comes from the company's main activities, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD49.532MRQ40.977+8.555
MRQ40.977TTM24.577+16.401
TTM24.577YOY58.166-33.589
TTM24.5775Y24.563+0.013
5Y24.56310Y18.240+6.324
Compared to industry (Electrical Equipment & Parts)
PeriodCompanyIndustry (mean)+/- 
EOD49.532-3.890+53.422
MRQ40.977-4.917+45.894
TTM24.5771.720+22.857
YOY58.166-1.756+59.922
5Y24.563-0.628+25.191
10Y18.240-0.280+18.520
2. Book Value per Share
2.3. Price to Book Ratio

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

  • At or below 1 is considered healthy¬†(always compare to Electrical Equipment & Parts industry mean).
  • A PB ratio of 6.44 means the investor is paying $6.44¬†for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of ABB Ltd:

  • The EOD is 7.781. Based on the equity, the company is overpriced. -1
  • The MRQ is 6.437. Based on the equity, the company is overpriced. -1
  • The TTM is 5.607. Based on the equity, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD7.781MRQ6.437+1.344
MRQ6.437TTM5.607+0.830
TTM5.607YOY4.349+1.258
TTM5.6075Y4.342+1.265
5Y4.34210Y3.587+0.755
Compared to industry (Electrical Equipment & Parts)
PeriodCompanyIndustry (mean)+/- 
EOD7.7811.929+5.852
MRQ6.4372.027+4.410
TTM5.6072.154+3.453
YOY4.3492.124+2.225
5Y4.3422.432+1.910
10Y3.5872.908+0.679
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of ABB Ltd 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---0.3570.092-488%-0.032-91%0.009-3949%-0.032-91%
Book Value Per Share--7.2627.368-1%6.759+7%6.954+4%6.897+5%
Current Ratio--1.2251.184+3%1.111+10%1.200+2%1.299-6%
Debt To Asset Ratio--0.6720.661+2%0.6740%0.667+1%0.658+2%
Debt To Equity Ratio--2.1702.055+6%2.149+1%2.122+2%2.026+7%
Dividend Per Share--0.4960.185+168%0.390+27%0.431+15%0.436+14%
Eps--0.4890.482+1%0.365+34%0.441+11%0.340+44%
Free Cash Flow Per Share--0.2850.539-47%0.187+52%0.258+11%0.282+1%
Free Cash Flow To Equity Per Share--0.2590.172+51%-0.380+247%-0.235+191%-0.116+145%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--16.856--------
Intrinsic Value_10Y_min--12.596--------
Intrinsic Value_1Y_max--1.262--------
Intrinsic Value_1Y_min--1.159--------
Intrinsic Value_3Y_max--4.118--------
Intrinsic Value_3Y_min--3.593--------
Intrinsic Value_5Y_max--7.366--------
Intrinsic Value_5Y_min--6.128--------
Market Cap104436693387.520+17%86581000000.00076854228500.000+13%55647776000.000+56%60103223525.000+44%51527179904.426+68%
Net Profit Margin--0.1160.111+5%0.094+23%0.122-5%0.092+26%
Operating Margin--0.1650.156+6%0.126+31%0.126+31%0.110+50%
Operating Ratio--0.8350.847-1%0.880-5%0.876-5%0.909-8%
Pb Ratio7.781+17%6.4375.607+15%4.349+48%4.342+48%3.587+79%
Pe Ratio28.911+17%23.91721.383+12%24.692-3%20.132+19%20.842+15%
Price Per Share56.510+17%46.75041.302+13%29.455+59%30.454+54%24.921+88%
Price To Free Cash Flow Ratio49.532+17%40.97724.577+67%58.166-30%24.563+67%18.240+125%
Price To Total Gains Ratio405.546+17%335.503190.601+76%4662.980-93%929.707-64%489.105-31%
Quick Ratio--1.1050.945+17%0.756+46%0.821+35%0.920+20%
Return On Assets--0.0220.022-1%0.018+19%0.021+4%0.017+30%
Return On Equity--0.0710.069+3%0.059+21%0.063+13%0.050+42%
Total Gains Per Share--0.1390.277-50%0.357-61%0.441-68%0.404-66%
Usd Book Value--13449795973.00013715751431.750-2%12775250000.000+5%13849050286.350-3%14471175143.175-7%
Usd Book Value Change Per Share---0.3570.092-488%-0.032-91%0.009-3949%-0.032-91%
Usd Book Value Per Share--7.2627.368-1%6.759+7%6.954+4%6.897+5%
Usd Dividend Per Share--0.4960.185+168%0.390+27%0.431+15%0.436+14%
Usd Eps--0.4890.482+1%0.365+34%0.441+11%0.340+44%
Usd Free Cash Flow--528224211.0001003063688.750-47%354000000.000+49%505762737.750+4%590731368.875-11%
Usd Free Cash Flow Per Share--0.2850.539-47%0.187+52%0.258+11%0.282+1%
Usd Free Cash Flow To Equity Per Share--0.2590.172+51%-0.380+247%-0.235+191%-0.116+145%
Usd Market Cap104436693387.520+17%86581000000.00076854228500.000+13%55647776000.000+56%60103223525.000+44%51527179904.426+68%
Usd Price Per Share56.510+17%46.75041.302+13%29.455+59%30.454+54%24.921+88%
Usd Profit--905000000.000903500000.000+0%726750000.000+25%886050000.000+2%714700000.000+27%
Usd Revenue--7773134250.0008148146389.250-5%7585000000.000+2%7305379277.850+6%8027564638.925-3%
Usd Total Gains Per Share--0.1390.277-50%0.357-61%0.441-68%0.404-66%
 EOD+4 -4MRQTTM+17 -18YOY+27 -85Y+22 -1310Y+20 -15

3.2. Fundamental Score

Let's check the fundamental score of ABB Ltd based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1528.911
Price to Book Ratio (EOD)Between0-17.781
Net Profit Margin (MRQ)Greater than00.116
Operating Margin (MRQ)Greater than00.165
Quick Ratio (MRQ)Greater than11.105
Current Ratio (MRQ)Greater than11.225
Debt to Asset Ratio (MRQ)Less than10.672
Debt to Equity Ratio (MRQ)Less than12.170
Return on Equity (MRQ)Greater than0.150.071
Return on Assets (MRQ)Greater than0.050.022
Total5/10 (50.0%)

3.3. Technical Score

Let's check the technical score of ABB Ltd based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5058.729
Ma 20Greater thanMa 5054.935
Ma 50Greater thanMa 10051.063
Ma 100Greater thanMa 20047.684
OpenGreater thanClose55.052
Total4/5 (80.0%)



Reversals in quarterly reports

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

 2023-03-312023-06-302023-09-302023-12-312024-03-31
Net Interest Income  -21,000-4,000-25,000-11,000-36,0008,000-28,00048,00020,000



Latest Balance Sheet

Balance Sheet of 2024-03-31. Currency in USD. All numbers in thousands.

Summary
Total Assets41,047,288
Total Liabilities27,597,492
Total Stockholder Equity12,719,947
 As reported
Total Liabilities 27,597,492
Total Stockholder Equity+ 12,719,947
Total Assets = 41,047,288

Assets

Total Assets41,047,288
Total Current Assets21,749,711
Long-term Assets19,297,577
Total Current Assets
Cash And Cash Equivalents 1,300,949
Short-term Investments 4,906,265
Net Receivables 8,506,589
Inventory 6,160,288
Other Current Assets 875,620
Total Current Assets  (as reported)21,749,711
Total Current Assets  (calculated)21,749,711
+/- 0
Long-term Assets
Property Plant Equipment 4,902,271
Goodwill 10,477,482
Long Term Investments 178,000
Intangible Assets 1,128,000
Long-term Assets Other 1,195,792
Long-term Assets  (as reported)19,297,577
Long-term Assets  (calculated)17,881,546
+/- 1,416,031

Liabilities & Shareholders' Equity

Total Current Liabilities17,754,010
Long-term Liabilities9,843,481
Total Stockholder Equity12,719,947
Total Current Liabilities
Short-term Debt 2,195,539
Short Long Term Debt 1,957,000
Accounts payable 5,010,101
Other Current Liabilities 7,686,881
Total Current Liabilities  (as reported)17,754,010
Total Current Liabilities  (calculated)16,849,521
+/- 904,489
Long-term Liabilities
Long term Debt 6,346,000
Capital Lease Obligations 884,000
Long-term Liabilities Other 1,539,000
Long-term Liabilities  (as reported)9,843,481
Long-term Liabilities  (calculated)8,769,000
+/- 1,074,481
Total Stockholder Equity
Common Stock162,743
Retained Earnings 18,592,688
Accumulated Other Comprehensive Income -4,896,281
Other Stockholders Equity -1,139,204
Total Stockholder Equity (as reported)12,719,947
Total Stockholder Equity (calculated)12,719,947
+/-0
Other
Capital Stock163,000
Cash and Short Term Investments 6,207,214
Common Stock Shares Outstanding 1,852,000
Current Deferred Revenue2,861,489
Liabilities and Stockholders Equity 41,047,288
Net Debt 7,871,590
Net Invested Capital 21,043,000
Net Working Capital 4,002,000
Property Plant and Equipment Gross 4,910,000
Short Long Term Debt Total 9,172,539



Balance Sheet

Currency in USD. All numbers in thousands.

 Trend2024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-31
> Total Assets 
32,384,000
32,730,000
33,709,000
32,344,000
32,344,000
33,571,000
31,927,000
29,533,000
29,533,000
28,788,000
28,549,000
30,413,000
30,413,000
24,765,000
23,809,000
24,677,000
24,677,000
23,034,000
23,119,000
22,276,000
22,276,000
23,539,000
24,177,000
25,142,000
25,142,000
26,908,000
29,021,000
31,001,000
33,493,000
34,155,000
32,523,000
33,181,000
32,026,000
33,859,000
34,426,000
34,728,000
34,328,000
33,778,000
35,299,000
36,295,000
37,939,000
39,869,000
40,252,000
39,648,000
43,008,000
45,343,000
46,943,000
49,070,000
47,701,000
45,513,000
47,426,000
48,064,000
48,793,000
47,075,000
45,778,000
44,878,000
43,135,000
42,693,000
41,768,000
41,356,000
41,814,000
42,003,000
40,809,000
39,538,000
40,306,000
40,478,000
42,407,000
43,262,000
43,569,000
45,191,000
44,652,000
44,441,000
45,602,000
45,464,000
44,556,000
46,108,000
48,103,000
46,903,000
44,267,000
41,088,000
40,220,000
39,421,000
39,828,000
40,260,000
42,271,000
38,898,000
38,433,000
39,148,000
40,039,000
39,856,000
40,099,000
40,926,137
41,047,288
41,047,28840,926,13740,099,00039,856,00040,039,00039,148,00038,433,00038,898,00042,271,00040,260,00039,828,00039,421,00040,220,00041,088,00044,267,00046,903,00048,103,00046,108,00044,556,00045,464,00045,602,00044,441,00044,652,00045,191,00043,569,00043,262,00042,407,00040,478,00040,306,00039,538,00040,809,00042,003,00041,814,00041,356,00041,768,00042,693,00043,135,00044,878,00045,778,00047,075,00048,793,00048,064,00047,426,00045,513,00047,701,00049,070,00046,943,00045,343,00043,008,00039,648,00040,252,00039,869,00037,939,00036,295,00035,299,00033,778,00034,328,00034,728,00034,426,00033,859,00032,026,00033,181,00032,523,00034,155,00033,493,00031,001,00029,021,00026,908,00025,142,00025,142,00024,177,00023,539,00022,276,00022,276,00023,119,00023,034,00024,677,00024,677,00023,809,00024,765,00030,413,00030,413,00028,549,00028,788,00029,533,00029,533,00031,927,00033,571,00032,344,00032,344,00033,709,00032,730,00032,384,000
   > Total Current Assets 
20,156,000
20,013,000
20,318,000
19,514,000
19,514,000
19,967,000
21,209,000
19,955,000
19,955,000
19,717,000
19,346,000
21,513,000
21,513,000
16,254,000
15,489,000
15,350,000
15,350,000
14,515,000
14,961,000
14,148,000
14,148,000
15,332,000
16,056,000
17,177,000
17,177,000
19,722,000
21,773,000
23,145,000
25,227,000
25,935,000
24,071,000
24,347,000
23,323,000
24,753,000
24,950,000
25,229,000
25,021,000
23,516,000
24,331,000
25,348,000
23,081,000
24,535,000
24,670,000
23,787,000
26,760,000
24,354,000
25,614,000
28,002,000
26,946,000
25,069,000
25,920,000
26,425,000
27,510,000
26,384,000
25,814,000
24,986,000
23,999,000
23,600,000
23,067,000
22,760,000
23,083,000
23,470,000
22,902,000
21,997,000
22,207,000
22,089,000
21,595,000
21,939,000
22,311,000
22,343,000
21,955,000
21,865,000
21,807,000
25,321,000
24,964,000
26,458,000
29,031,000
27,687,000
22,911,000
19,226,000
18,723,000
17,878,000
18,993,000
18,695,000
20,474,000
17,758,000
17,862,000
19,570,000
20,692,000
20,492,000
20,836,000
21,269,795
21,749,711
21,749,71121,269,79520,836,00020,492,00020,692,00019,570,00017,862,00017,758,00020,474,00018,695,00018,993,00017,878,00018,723,00019,226,00022,911,00027,687,00029,031,00026,458,00024,964,00025,321,00021,807,00021,865,00021,955,00022,343,00022,311,00021,939,00021,595,00022,089,00022,207,00021,997,00022,902,00023,470,00023,083,00022,760,00023,067,00023,600,00023,999,00024,986,00025,814,00026,384,00027,510,00026,425,00025,920,00025,069,00026,946,00028,002,00025,614,00024,354,00026,760,00023,787,00024,670,00024,535,00023,081,00025,348,00024,331,00023,516,00025,021,00025,229,00024,950,00024,753,00023,323,00024,347,00024,071,00025,935,00025,227,00023,145,00021,773,00019,722,00017,177,00017,177,00016,056,00015,332,00014,148,00014,148,00014,961,00014,515,00015,350,00015,350,00015,489,00016,254,00021,513,00021,513,00019,346,00019,717,00019,955,00019,955,00021,209,00019,967,00019,514,00019,514,00020,318,00020,013,00020,156,000
       Cash And Cash Equivalents 
1,860,000
1,955,000
2,232,000
2,767,000
2,767,000
2,383,000
1,943,000
2,478,000
2,478,000
2,025,000
2,184,000
4,669,000
4,669,000
2,914,000
2,851,000
3,676,000
3,676,000
3,188,000
2,989,000
3,226,000
3,226,000
3,128,000
3,189,000
4,262,000
4,262,000
4,428,000
4,653,000
4,650,000
6,497,000
8,087,000
5,347,000
6,399,000
6,550,000
6,822,000
5,502,000
7,119,000
7,408,000
6,536,000
5,269,000
5,897,000
3,649,000
4,552,000
4,996,000
4,819,000
5,751,000
4,773,000
4,683,000
6,875,000
5,455,000
4,148,000
4,296,000
6,021,000
6,402,000
4,949,000
4,633,000
5,443,000
4,471,000
3,954,000
3,970,000
4,565,000
3,966,000
4,085,000
3,538,000
3,719,000
5,562,000
5,018,000
3,649,000
4,526,000
4,162,000
3,283,000
2,604,000
3,445,000
2,734,000
2,512,000
2,579,000
3,544,000
5,971,000
2,518,000
3,178,000
3,278,000
3,466,000
2,860,000
3,709,000
4,159,000
5,216,000
2,412,000
2,365,000
4,156,000
3,438,000
2,923,000
3,869,000
985,666
1,300,949
1,300,949985,6663,869,0002,923,0003,438,0004,156,0002,365,0002,412,0005,216,0004,159,0003,709,0002,860,0003,466,0003,278,0003,178,0002,518,0005,971,0003,544,0002,579,0002,512,0002,734,0003,445,0002,604,0003,283,0004,162,0004,526,0003,649,0005,018,0005,562,0003,719,0003,538,0004,085,0003,966,0004,565,0003,970,0003,954,0004,471,0005,443,0004,633,0004,949,0006,402,0006,021,0004,296,0004,148,0005,455,0006,875,0004,683,0004,773,0005,751,0004,819,0004,996,0004,552,0003,649,0005,897,0005,269,0006,536,0007,408,0007,119,0005,502,0006,822,0006,550,0006,399,0005,347,0008,087,0006,497,0004,650,0004,653,0004,428,0004,262,0004,262,0003,189,0003,128,0003,226,0003,226,0002,989,0003,188,0003,676,0003,676,0002,851,0002,914,0004,669,0004,669,0002,184,0002,025,0002,478,0002,478,0001,943,0002,383,0002,767,0002,767,0002,232,0001,955,0001,860,000
       Short-term Investments 
3,781,000
3,551,000
3,153,000
2,946,000
2,946,000
2,225,000
1,912,000
2,135,000
2,135,000
2,088,000
2,079,000
473,000
473,000
491,000
745,000
524,000
524,000
387,000
639,000
368,000
368,000
441,000
699,000
528,000
528,000
613,000
1,289,000
3,460,000
1,865,000
513,000
1,842,000
1,407,000
577,000
1,316,000
2,779,000
2,433,000
2,005,000
1,478,000
2,353,000
2,713,000
862,000
359,000
598,000
948,000
1,837,000
375,000
742,000
1,606,000
1,591,000
543,000
380,000
464,000
865,000
963,000
1,583,000
1,325,000
1,684,000
1,233,000
1,264,000
1,633,000
2,095,000
2,272,000
1,827,000
1,953,000
1,224,000
909,000
998,000
1,102,000
740,000
794,000
953,000
712,000
833,000
716,000
569,000
566,000
551,000
1,878,000
5,270,000
2,108,000
1,884,000
1,002,000
746,000
1,170,000
967,000
945,000
793,000
725,000
1,380,000
1,193,000
1,091,000
4,849,357
4,906,265
4,906,2654,849,3571,091,0001,193,0001,380,000725,000793,000945,000967,0001,170,000746,0001,002,0001,884,0002,108,0005,270,0001,878,000551,000566,000569,000716,000833,000712,000953,000794,000740,0001,102,000998,000909,0001,224,0001,953,0001,827,0002,272,0002,095,0001,633,0001,264,0001,233,0001,684,0001,325,0001,583,000963,000865,000464,000380,000543,0001,591,0001,606,000742,000375,0001,837,000948,000598,000359,000862,0002,713,0002,353,0001,478,0002,005,0002,433,0002,779,0001,316,000577,0001,407,0001,842,000513,0001,865,0003,460,0001,289,000613,000528,000528,000699,000441,000368,000368,000639,000387,000524,000524,000745,000491,000473,000473,0002,079,0002,088,0002,135,0002,135,0001,912,0002,225,0002,946,0002,946,0003,153,0003,551,0003,781,000
       Net Receivables 
8,356,000
8,473,000
8,621,000
8,368,000
8,368,000
9,322,000
8,090,000
7,175,000
7,175,000
7,129,000
6,850,000
5,337,000
5,337,000
5,347,000
5,426,000
6,330,000
6,330,000
6,315,000
6,560,000
6,515,000
6,515,000
6,930,000
7,064,000
7,276,000
7,276,000
7,639,000
8,203,000
8,582,000
9,423,000
9,841,000
9,528,000
9,245,000
9,143,000
9,468,000
9,580,000
9,451,000
9,211,000
9,265,000
9,806,000
9,970,000
10,507,000
10,984,000
10,831,000
10,773,000
11,157,000
11,245,000
11,626,000
11,575,000
11,941,000
12,268,000
12,632,000
12,146,000
12,215,000
12,106,000
11,788,000
11,078,000
10,599,000
11,071,000
10,564,000
10,061,000
10,131,000
10,384,000
10,155,000
9,708,000
9,918,000
10,305,000
10,738,000
10,416,000
10,872,000
11,282,000
11,285,000
7,468,000
7,593,000
7,676,000
7,536,000
7,459,000
7,326,000
7,260,000
7,738,000
7,805,000
7,707,000
8,245,000
7,867,000
7,541,000
7,923,000
7,925,000
7,650,000
7,812,000
8,183,000
8,491,000
8,659,000
8,533,109
8,506,589
8,506,5898,533,1098,659,0008,491,0008,183,0007,812,0007,650,0007,925,0007,923,0007,541,0007,867,0008,245,0007,707,0007,805,0007,738,0007,260,0007,326,0007,459,0007,536,0007,676,0007,593,0007,468,00011,285,00011,282,00010,872,00010,416,00010,738,00010,305,0009,918,0009,708,00010,155,00010,384,00010,131,00010,061,00010,564,00011,071,00010,599,00011,078,00011,788,00012,106,00012,215,00012,146,00012,632,00012,268,00011,941,00011,575,00011,626,00011,245,00011,157,00010,773,00010,831,00010,984,00010,507,0009,970,0009,806,0009,265,0009,211,0009,451,0009,580,0009,468,0009,143,0009,245,0009,528,0009,841,0009,423,0008,582,0008,203,0007,639,0007,276,0007,276,0007,064,0006,930,0006,515,0006,515,0006,560,0006,315,0006,330,0006,330,0005,426,0005,347,0005,337,0005,337,0006,850,0007,129,0007,175,0007,175,0008,090,0009,322,0008,368,0008,368,0008,621,0008,473,0008,356,000
       Inventory 
3,485,000
3,456,000
3,644,000
3,075,000
3,075,000
3,509,000
3,399,000
2,377,000
2,377,000
2,626,000
2,660,000
2,605,000
2,605,000
2,824,000
2,965,000
2,977,000
2,977,000
3,148,000
3,192,000
3,074,000
3,074,000
3,810,000
4,054,000
3,880,000
3,880,000
4,581,000
4,988,000
4,863,000
5,543,000
5,817,000
5,754,000
5,306,000
5,316,000
5,482,000
5,347,000
4,550,000
4,689,000
4,551,000
5,109,000
4,878,000
6,085,000
6,628,000
6,492,000
5,737,000
6,356,000
6,363,000
6,659,000
6,182,000
6,267,000
6,347,000
6,634,000
6,004,000
6,201,000
6,210,000
5,961,000
5,376,000
5,346,000
5,458,000
5,410,000
4,757,000
5,104,000
5,045,000
5,017,000
4,347,000
4,728,000
4,953,000
5,306,000
5,059,000
5,609,000
5,934,000
6,077,000
4,284,000
4,459,000
4,456,000
4,364,000
4,184,000
4,358,000
4,395,000
4,642,000
4,469,000
4,475,000
4,700,000
4,864,000
4,880,000
5,372,000
5,595,000
5,849,000
6,028,000
6,269,000
6,448,000
6,332,000
6,146,918
6,160,288
6,160,2886,146,9186,332,0006,448,0006,269,0006,028,0005,849,0005,595,0005,372,0004,880,0004,864,0004,700,0004,475,0004,469,0004,642,0004,395,0004,358,0004,184,0004,364,0004,456,0004,459,0004,284,0006,077,0005,934,0005,609,0005,059,0005,306,0004,953,0004,728,0004,347,0005,017,0005,045,0005,104,0004,757,0005,410,0005,458,0005,346,0005,376,0005,961,0006,210,0006,201,0006,004,0006,634,0006,347,0006,267,0006,182,0006,659,0006,363,0006,356,0005,737,0006,492,0006,628,0006,085,0004,878,0005,109,0004,551,0004,689,0004,550,0005,347,0005,482,0005,316,0005,306,0005,754,0005,817,0005,543,0004,863,0004,988,0004,581,0003,880,0003,880,0004,054,0003,810,0003,074,0003,074,0003,192,0003,148,0002,977,0002,977,0002,965,0002,824,0002,605,0002,605,0002,660,0002,626,0002,377,0002,377,0003,399,0003,509,0003,075,0003,075,0003,644,0003,456,0003,485,000
       Other Current Assets 
2,674,000
2,578,000
2,668,000
1,321,000
1,321,000
2,528,000
3,577,000
4,748,000
4,748,000
3,765,000
3,567,000
6,427,000
6,427,000
3,112,000
1,800,000
155,000
155,000
56,000
361,000
241,000
241,000
286,000
264,000
402,000
402,000
1,540,000
1,675,000
500,000
733,000
545,000
487,000
733,000
488,000
474,000
495,000
540,000
568,000
648,000
740,000
801,000
673,000
689,000
439,000
351,000
420,000
409,000
622,000
584,000
483,000
517,000
734,000
706,000
715,000
522,000
630,000
644,000
767,000
782,000
712,000
638,000
692,000
594,000
631,000
658,000
543,000
636,000
628,000
647,000
607,000
735,000
720,000
616,000
631,000
558,000
652,000
674,000
661,000
668,000
641,000
760,000
637,000
579,000
511,000
573,000
537,000
474,000
519,000
505,000
484,000
500,000
527,000
754,744
875,620
875,620754,744527,000500,000484,000505,000519,000474,000537,000573,000511,000579,000637,000760,000641,000668,000661,000674,000652,000558,000631,000616,000720,000735,000607,000647,000628,000636,000543,000658,000631,000594,000692,000638,000712,000782,000767,000644,000630,000522,000715,000706,000734,000517,000483,000584,000622,000409,000420,000351,000439,000689,000673,000801,000740,000648,000568,000540,000495,000474,000488,000733,000487,000545,000733,000500,0001,675,0001,540,000402,000402,000264,000286,000241,000241,000361,00056,000155,000155,0001,800,0003,112,0006,427,0006,427,0003,567,0003,765,0004,748,0004,748,0003,577,0002,528,0001,321,0001,321,0002,668,0002,578,0002,674,000
   > Long-term Assets 
12,228,000
12,717,000
13,391,000
12,830,000
12,830,000
13,604,000
10,718,000
9,578,000
9,578,000
9,071,000
9,203,000
8,900,000
8,900,000
8,511,000
8,320,000
9,327,000
9,327,000
8,519,000
8,158,000
8,128,000
8,128,000
8,207,000
8,121,000
7,965,000
7,965,000
7,186,000
7,248,000
7,856,000
8,266,000
8,220,000
8,452,000
8,834,000
8,703,000
9,106,000
9,476,000
9,499,000
9,307,000
10,262,000
10,968,000
10,947,000
14,858,000
15,334,000
15,582,000
15,861,000
16,248,000
20,989,000
21,329,000
21,068,000
20,755,000
20,444,000
21,506,000
21,639,000
21,283,000
20,691,000
19,964,000
19,892,000
19,136,000
19,093,000
18,701,000
18,596,000
18,731,000
18,533,000
17,907,000
17,541,000
0
18,389,000
20,812,000
21,323,000
21,258,000
22,848,000
22,697,000
22,576,000
23,795,000
20,143,000
19,592,000
19,650,000
19,072,000
19,216,000
21,356,000
21,862,000
21,497,000
21,543,000
20,835,000
21,565,000
21,797,000
21,140,000
20,571,000
19,578,000
19,347,000
19,364,000
19,263,000
19,656,342
19,297,577
19,297,57719,656,34219,263,00019,364,00019,347,00019,578,00020,571,00021,140,00021,797,00021,565,00020,835,00021,543,00021,497,00021,862,00021,356,00019,216,00019,072,00019,650,00019,592,00020,143,00023,795,00022,576,00022,697,00022,848,00021,258,00021,323,00020,812,00018,389,000017,541,00017,907,00018,533,00018,731,00018,596,00018,701,00019,093,00019,136,00019,892,00019,964,00020,691,00021,283,00021,639,00021,506,00020,444,00020,755,00021,068,00021,329,00020,989,00016,248,00015,861,00015,582,00015,334,00014,858,00010,947,00010,968,00010,262,0009,307,0009,499,0009,476,0009,106,0008,703,0008,834,0008,452,0008,220,0008,266,0007,856,0007,248,0007,186,0007,965,0007,965,0008,121,0008,207,0008,128,0008,128,0008,158,0008,519,0009,327,0009,327,0008,320,0008,511,0008,900,0008,900,0009,203,0009,071,0009,578,0009,578,00010,718,00013,604,00012,830,00012,830,00013,391,00012,717,00012,228,000
       Property Plant Equipment 
3,045,000
2,975,000
3,108,000
3,003,000
3,003,000
3,097,000
2,803,000
2,792,000
2,792,000
2,801,000
2,835,000
2,840,000
2,840,000
2,695,000
2,712,000
2,981,000
2,981,000
2,648,000
2,627,000
2,565,000
2,565,000
2,690,000
2,652,000
2,811,000
2,811,000
2,909,000
3,061,000
3,246,000
3,527,000
3,625,000
3,485,000
3,562,000
3,462,000
3,718,000
3,967,000
4,072,000
3,956,000
3,766,000
4,092,000
4,356,000
4,843,000
5,019,000
4,757,000
4,922,000
5,121,000
5,407,000
5,658,000
5,947,000
5,820,000
5,782,000
6,050,000
6,254,000
6,171,000
5,984,000
5,652,000
5,652,000
5,298,000
5,327,000
5,194,000
5,276,000
5,347,000
5,239,000
4,861,000
4,743,000
4,805,000
4,980,000
5,180,000
5,363,000
5,440,000
5,621,000
5,580,000
4,133,000
5,185,000
5,054,000
4,884,000
4,966,000
4,787,000
4,751,000
4,921,000
5,143,000
5,006,000
5,062,000
4,841,000
4,940,000
4,911,000
4,668,000
4,592,000
4,752,000
4,758,000
4,775,000
4,741,000
5,033,295
4,902,271
4,902,2715,033,2954,741,0004,775,0004,758,0004,752,0004,592,0004,668,0004,911,0004,940,0004,841,0005,062,0005,006,0005,143,0004,921,0004,751,0004,787,0004,966,0004,884,0005,054,0005,185,0004,133,0005,580,0005,621,0005,440,0005,363,0005,180,0004,980,0004,805,0004,743,0004,861,0005,239,0005,347,0005,276,0005,194,0005,327,0005,298,0005,652,0005,652,0005,984,0006,171,0006,254,0006,050,0005,782,0005,820,0005,947,0005,658,0005,407,0005,121,0004,922,0004,757,0005,019,0004,843,0004,356,0004,092,0003,766,0003,956,0004,072,0003,967,0003,718,0003,462,0003,562,0003,485,0003,625,0003,527,0003,246,0003,061,0002,909,0002,811,0002,811,0002,652,0002,690,0002,565,0002,565,0002,627,0002,648,0002,981,0002,981,0002,712,0002,695,0002,840,0002,840,0002,835,0002,801,0002,792,0002,792,0002,803,0003,097,0003,003,0003,003,0003,108,0002,975,0003,045,000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
2,331,000
2,331,000
0
0
0
0
0
0
0
0
2,542,000
2,535,000
2,581,000
2,581,000
2,401,000
2,413,000
2,421,000
2,503,000
2,501,000
2,768,000
2,817,000
2,849,000
2,944,000
3,035,000
3,026,000
3,002,000
3,940,000
4,124,000
4,085,000
6,945,000
6,888,000
7,270,000
7,269,000
7,424,000
10,498,000
10,600,000
10,226,000
10,157,000
10,028,000
10,646,000
10,670,000
10,600,000
10,367,000
10,147,000
10,053,000
9,789,000
9,870,000
9,744,000
9,671,000
9,823,000
9,782,000
9,639,000
9,501,000
9,567,000
9,708,000
11,180,000
11,199,000
11,266,000
12,402,000
12,426,000
10,764,000
10,765,000
10,873,000
10,752,000
10,825,000
10,721,000
10,830,000
10,675,000
10,850,000
10,744,000
10,798,000
10,524,000
10,482,000
10,637,000
10,452,000
10,285,000
10,511,000
10,381,000
10,420,000
10,356,000
10,557,424
10,477,482
10,477,48210,557,42410,356,00010,420,00010,381,00010,511,00010,285,00010,452,00010,637,00010,482,00010,524,00010,798,00010,744,00010,850,00010,675,00010,830,00010,721,00010,825,00010,752,00010,873,00010,765,00010,764,00012,426,00012,402,00011,266,00011,199,00011,180,0009,708,0009,567,0009,501,0009,639,0009,782,0009,823,0009,671,0009,744,0009,870,0009,789,00010,053,00010,147,00010,367,00010,600,00010,670,00010,646,00010,028,00010,157,00010,226,00010,600,00010,498,0007,424,0007,269,0007,270,0006,888,0006,945,0004,085,0004,124,0003,940,0003,002,0003,026,0003,035,0002,944,0002,849,0002,817,0002,768,0002,501,0002,503,0002,421,0002,413,0002,401,0002,581,0002,581,0002,535,0002,542,000000000002,331,0002,331,00000000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
291,000
231,000
222,000
224,000
272,000
190,000
191,000
136,317
122,000
92,000
89,000
38,000
33,000
35,000
37,000
1,818,000
1,784,000
1,760,000
1,719,000
1,683,000
1,670,000
1,626,000
1,617,000
1,557,000
130,000
153,000
154,000
186,000
187,000
178,000
178,000187,000186,000154,000153,000130,0001,557,0001,617,0001,626,0001,670,0001,683,0001,719,0001,760,0001,784,0001,818,00037,00035,00033,00038,00089,00092,000122,000136,317191,000190,000272,000224,000222,000231,000291,000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
3,153,000
3,391,000
3,491,000
3,299,000
3,299,000
3,468,000
3,455,000
2,912,000
2,912,000
2,923,000
2,941,000
549,000
549,000
2,772,000
2,754,000
3,095,000
3,095,000
2,903,000
2,871,000
2,828,000
2,828,000
335,000
314,000
309,000
309,000
256,000
255,000
270,000
273,000
273,000
434,000
411,000
411,000
424,000
461,000
443,000
414,000
699,000
737,000
701,000
1,787,000
2,002,000
2,224,000
2,253,000
2,247,000
3,689,000
3,614,000
3,501,000
3,366,000
3,250,000
3,432,000
3,297,000
3,120,000
2,995,000
2,822,000
2,702,000
2,582,000
2,519,000
2,383,000
2,337,000
2,282,000
2,191,000
2,102,000
1,996,000
1,949,000
1,930,000
2,649,000
2,622,000
2,575,000
2,959,000
2,894,000
2,607,000
2,527,000
2,428,000
2,306,000
2,252,000
2,161,000
2,112,000
2,070,000
2,078,000
1,936,000
1,877,000
1,627,000
1,561,000
1,572,000
1,474,000
1,386,000
1,406,000
1,285,000
1,257,000
1,181,000
1,223,000
1,128,000
1,128,0001,223,0001,181,0001,257,0001,285,0001,406,0001,386,0001,474,0001,572,0001,561,0001,627,0001,877,0001,936,0002,078,0002,070,0002,112,0002,161,0002,252,0002,306,0002,428,0002,527,0002,607,0002,894,0002,959,0002,575,0002,622,0002,649,0001,930,0001,949,0001,996,0002,102,0002,191,0002,282,0002,337,0002,383,0002,519,0002,582,0002,702,0002,822,0002,995,0003,120,0003,297,0003,432,0003,250,0003,366,0003,501,0003,614,0003,689,0002,247,0002,253,0002,224,0002,002,0001,787,000701,000737,000699,000414,000443,000461,000424,000411,000411,000434,000273,000273,000270,000255,000256,000309,000309,000314,000335,0002,828,0002,828,0002,871,0002,903,0003,095,0003,095,0002,754,0002,772,000549,000549,0002,941,0002,923,0002,912,0002,912,0003,455,0003,468,0003,299,0003,299,0003,491,0003,391,0003,153,000
       Long-term Assets Other 
6,030,000
6,351,000
6,792,000
6,528,000
6,528,000
7,039,000
4,460,000
3,874,000
3,874,000
3,347,000
3,427,000
3,180,000
3,180,000
3,044,000
2,854,000
3,251,000
3,251,000
2,968,000
2,660,000
2,107,000
2,107,000
2,021,000
2,004,000
1,741,000
1,741,000
1,139,000
1,131,000
1,057,000
1,137,000
1,046,000
1,032,000
854,000
794,000
803,000
843,000
857,000
853,000
798,000
937,000
940,000
1,006,000
1,122,000
1,053,000
943,000
906,000
881,000
952,000
847,000
840,000
844,000
847,000
851,000
802,000
757,000
773,000
797,000
822,000
747,000
771,000
653,000
656,000
668,000
642,000
622,000
0
608,000
617,000
731,000
751,000
667,000
667,000
3,979,000
4,232,000
669,000
657,000
664,000
584,000
646,000
1,088,000
1,164,000
1,239,000
1,259,000
1,272,000
1,735,000
1,732,000
1,657,000
1,398,000
1,383,000
1,389,000
1,438,000
1,433,000
1,236,589
1,195,792
1,195,7921,236,5891,433,0001,438,0001,389,0001,383,0001,398,0001,657,0001,732,0001,735,0001,272,0001,259,0001,239,0001,164,0001,088,000646,000584,000664,000657,000669,0004,232,0003,979,000667,000667,000751,000731,000617,000608,0000622,000642,000668,000656,000653,000771,000747,000822,000797,000773,000757,000802,000851,000847,000844,000840,000847,000952,000881,000906,000943,0001,053,0001,122,0001,006,000940,000937,000798,000853,000857,000843,000803,000794,000854,0001,032,0001,046,0001,137,0001,057,0001,131,0001,139,0001,741,0001,741,0002,004,0002,021,0002,107,0002,107,0002,660,0002,968,0003,251,0003,251,0002,854,0003,044,0003,180,0003,180,0003,427,0003,347,0003,874,0003,874,0004,460,0007,039,0006,528,0006,528,0006,792,0006,351,0006,030,000
> Total Liabilities 
28,189,000
29,227,000
30,498,000
30,115,000
30,115,000
31,129,000
29,858,000
28,262,000
28,262,000
27,297,000
27,280,000
27,102,000
27,102,000
21,500,000
20,446,000
21,556,000
21,556,000
19,701,000
19,528,000
18,452,000
18,452,000
17,823,000
18,079,000
18,653,000
18,653,000
18,840,000
19,686,000
19,452,000
20,890,000
20,899,000
20,246,000
21,411,000
20,049,000
20,578,000
20,498,000
20,255,000
19,630,000
19,150,000
20,760,000
20,837,000
21,345,000
23,354,000
23,901,000
23,312,000
25,484,000
29,430,000
29,808,000
31,624,000
29,960,000
28,761,000
29,342,000
28,856,000
29,087,000
28,908,000
28,124,000
28,063,000
26,853,000
27,687,000
26,543,000
26,368,000
26,447,000
28,844,000
26,896,000
25,577,000
25,371,000
26,594,000
27,654,000
27,913,000
29,625,000
31,012,000
30,003,000
29,907,000
30,500,000
32,081,000
30,847,000
32,128,000
36,071,000
34,328,000
27,237,000
25,089,000
26,161,000
25,155,000
25,519,000
24,303,000
28,553,000
26,232,000
26,190,000
25,876,000
27,119,000
26,427,000
26,256,000
26,784,927
27,597,492
27,597,49226,784,92726,256,00026,427,00027,119,00025,876,00026,190,00026,232,00028,553,00024,303,00025,519,00025,155,00026,161,00025,089,00027,237,00034,328,00036,071,00032,128,00030,847,00032,081,00030,500,00029,907,00030,003,00031,012,00029,625,00027,913,00027,654,00026,594,00025,371,00025,577,00026,896,00028,844,00026,447,00026,368,00026,543,00027,687,00026,853,00028,063,00028,124,00028,908,00029,087,00028,856,00029,342,00028,761,00029,960,00031,624,00029,808,00029,430,00025,484,00023,312,00023,901,00023,354,00021,345,00020,837,00020,760,00019,150,00019,630,00020,255,00020,498,00020,578,00020,049,00021,411,00020,246,00020,899,00020,890,00019,452,00019,686,00018,840,00018,653,00018,653,00018,079,00017,823,00018,452,00018,452,00019,528,00019,701,00021,556,00021,556,00020,446,00021,500,00027,102,00027,102,00027,280,00027,297,00028,262,00028,262,00029,858,00031,129,00030,115,00030,115,00030,498,00029,227,00028,189,000
   > Total Current Liabilities 
18,409,000
19,255,000
19,967,000
19,035,000
19,035,000
18,983,000
18,927,000
18,414,000
18,414,000
18,158,000
17,424,000
16,212,000
16,212,000
11,743,000
11,291,000
13,068,000
13,068,000
11,902,000
12,366,000
11,606,000
11,606,000
11,400,000
11,617,000
12,376,000
12,376,000
13,472,000
14,557,000
14,479,000
15,702,000
15,803,000
15,378,000
16,004,000
14,815,000
15,162,000
14,775,000
14,579,000
14,141,000
13,835,000
15,070,000
16,738,000
17,188,000
17,813,000
18,363,000
16,561,000
16,542,000
17,661,000
17,782,000
18,974,000
17,485,000
16,363,000
16,733,000
16,675,000
16,993,000
16,886,000
16,383,000
15,580,000
14,661,000
16,051,000
15,032,000
15,844,000
15,770,000
18,060,000
16,177,000
15,392,000
15,153,000
15,207,000
15,805,000
16,273,000
19,372,000
19,385,000
18,558,000
18,447,000
17,783,000
19,177,000
18,364,000
20,266,000
24,553,000
23,209,000
16,186,000
15,416,000
15,757,000
15,947,000
16,650,000
15,568,000
17,855,000
16,697,000
17,094,000
16,529,000
17,949,000
18,031,000
17,470,000
17,997,903
17,754,010
17,754,01017,997,90317,470,00018,031,00017,949,00016,529,00017,094,00016,697,00017,855,00015,568,00016,650,00015,947,00015,757,00015,416,00016,186,00023,209,00024,553,00020,266,00018,364,00019,177,00017,783,00018,447,00018,558,00019,385,00019,372,00016,273,00015,805,00015,207,00015,153,00015,392,00016,177,00018,060,00015,770,00015,844,00015,032,00016,051,00014,661,00015,580,00016,383,00016,886,00016,993,00016,675,00016,733,00016,363,00017,485,00018,974,00017,782,00017,661,00016,542,00016,561,00018,363,00017,813,00017,188,00016,738,00015,070,00013,835,00014,141,00014,579,00014,775,00015,162,00014,815,00016,004,00015,378,00015,803,00015,702,00014,479,00014,557,00013,472,00012,376,00012,376,00011,617,00011,400,00011,606,00011,606,00012,366,00011,902,00013,068,00013,068,00011,291,00011,743,00016,212,00016,212,00017,424,00018,158,00018,414,00018,414,00018,927,00018,983,00019,035,00019,035,00019,967,00019,255,00018,409,000
       Short-term Debt 
5,500,000
6,388,000
6,789,000
4,747,000
4,747,000
3,982,000
3,658,000
2,576,000
2,576,000
3,596,000
3,089,000
1,597,000
1,597,000
939,000
616,000
633,000
633,000
444,000
510,000
169,000
169,000
176,000
97,000
122,000
122,000
387,000
443,000
536,000
383,000
383,000
374,000
354,000
349,000
331,000
218,000
161,000
205,000
237,000
253,000
1,043,000
1,125,000
1,191,000
2,238,000
765,000
812,000
2,217,000
2,023,000
2,537,000
1,683,000
712,000
567,000
453,000
1,435,000
1,242,000
462,000
353,000
506,000
1,342,000
986,000
1,454,000
1,566,000
1,653,000
1,402,000
987,000
6,934,000
914,000
831,000
738,000
2,476,000
3,786,000
2,883,000
2,031,000
1,791,000
2,705,000
2,198,000
2,592,000
6,206,000
6,665,000
2,689,000
1,563,000
1,570,000
2,350,000
2,620,000
1,614,000
3,332,000
3,052,000
3,283,000
2,755,000
3,661,000
4,072,000
3,185,000
2,855,033
2,195,539
2,195,5392,855,0333,185,0004,072,0003,661,0002,755,0003,283,0003,052,0003,332,0001,614,0002,620,0002,350,0001,570,0001,563,0002,689,0006,665,0006,206,0002,592,0002,198,0002,705,0001,791,0002,031,0002,883,0003,786,0002,476,000738,000831,000914,0006,934,000987,0001,402,0001,653,0001,566,0001,454,000986,0001,342,000506,000353,000462,0001,242,0001,435,000453,000567,000712,0001,683,0002,537,0002,023,0002,217,000812,000765,0002,238,0001,191,0001,125,0001,043,000253,000237,000205,000161,000218,000331,000349,000354,000374,000383,000383,000536,000443,000387,000122,000122,00097,000176,000169,000169,000510,000444,000633,000633,000616,000939,0001,597,0001,597,0003,089,0003,596,0002,576,0002,576,0003,658,0003,982,0004,747,0004,747,0006,789,0006,388,0005,500,000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6,803,000
6,934,000
7,827,000
327,000
379,000
1,918,000
1,819,000
1,325,995
1,449,000
1,468,000
2,415,000
1,889,000
2,287,000
5,913,000
6,383,000
2,354,000
1,293,000
1,336,000
2,117,000
2,414,000
1,384,000
3,114,000
2,830,000
3,068,000
2,535,000
3,433,000
3,849,000
2,951,000
2,607,000
1,957,000
1,957,0002,607,0002,951,0003,849,0003,433,0002,535,0003,068,0002,830,0003,114,0001,384,0002,414,0002,117,0001,336,0001,293,0002,354,0006,383,0005,913,0002,287,0001,889,0002,415,0001,468,0001,449,0001,325,9951,819,0001,918,000379,000327,0007,827,0006,934,0006,803,000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
5,949,000
5,910,000
6,092,000
6,701,000
6,701,000
7,166,000
6,693,000
5,135,000
5,135,000
4,995,000
4,774,000
4,375,000
4,375,000
4,141,000
4,359,000
5,709,000
5,709,000
5,359,000
5,212,000
4,493,000
4,493,000
4,954,000
4,975,000
5,120,000
5,120,000
5,337,000
5,809,000
6,285,000
6,914,000
7,330,000
6,973,000
6,967,000
5,175,000
5,289,000
5,199,000
5,179,000
5,079,000
5,143,000
5,776,000
4,555,000
4,967,000
5,187,000
4,772,000
4,789,000
4,738,000
4,750,000
4,697,000
4,992,000
4,705,000
4,829,000
5,103,000
5,112,000
4,872,000
4,950,000
4,820,000
4,765,000
4,473,000
4,564,000
4,405,000
4,342,000
4,323,000
4,536,000
4,458,000
4,446,000
4,471,000
4,888,000
5,081,000
5,419,000
5,301,000
5,933,000
5,825,000
4,424,000
4,081,000
4,107,000
4,023,000
4,353,000
4,170,000
4,062,000
4,323,000
4,571,000
4,453,000
4,708,000
4,642,000
4,921,000
4,830,000
4,805,000
4,769,000
4,904,000
4,945,000
4,881,000
4,777,000
4,845,359
5,010,101
5,010,1014,845,3594,777,0004,881,0004,945,0004,904,0004,769,0004,805,0004,830,0004,921,0004,642,0004,708,0004,453,0004,571,0004,323,0004,062,0004,170,0004,353,0004,023,0004,107,0004,081,0004,424,0005,825,0005,933,0005,301,0005,419,0005,081,0004,888,0004,471,0004,446,0004,458,0004,536,0004,323,0004,342,0004,405,0004,564,0004,473,0004,765,0004,820,0004,950,0004,872,0005,112,0005,103,0004,829,0004,705,0004,992,0004,697,0004,750,0004,738,0004,789,0004,772,0005,187,0004,967,0004,555,0005,776,0005,143,0005,079,0005,179,0005,199,0005,289,0005,175,0006,967,0006,973,0007,330,0006,914,0006,285,0005,809,0005,337,0005,120,0005,120,0004,975,0004,954,0004,493,0004,493,0005,212,0005,359,0005,709,0005,709,0004,359,0004,141,0004,375,0004,375,0004,774,0004,995,0005,135,0005,135,0006,693,0007,166,0006,701,0006,701,0006,092,0005,910,0005,949,000
       Other Current Liabilities 
6,960,000
6,957,000
7,086,000
7,587,000
6,851,000
7,835,000
1,229,000
10,703,000
2,384,000
2,727,000
2,484,000
10,240,000
5,100,000
1,980,000
1,471,000
6,726,000
290,000
107,000
467,000
6,944,000
4,848,000
4,210,000
4,361,000
7,134,000
4,966,000
6,047,000
6,400,000
5,550,000
6,195,000
5,953,000
5,922,000
6,586,000
3,176,000
3,361,000
2,105,000
9,239,000
8,857,000
3,169,000
1,698,000
5,020,000
9,319,000
9,500,000
9,532,000
9,250,000
9,087,000
8,930,000
9,267,000
7,473,000
7,175,000
7,089,000
7,547,000
7,670,000
7,367,000
7,490,000
7,913,000
7,383,000
6,783,000
7,128,000
6,704,000
6,919,000
6,949,000
8,882,000
7,396,000
7,320,000
9,633,000
6,663,000
7,156,000
7,498,000
8,757,000
6,909,000
7,150,000
10,285,000
10,221,000
10,755,000
10,527,000
11,602,000
12,512,000
10,779,000
7,346,000
7,379,000
7,879,000
7,043,000
7,448,000
7,139,000
7,613,000
6,699,000
6,927,000
6,654,000
7,004,000
6,684,000
6,898,000
7,454,475
7,686,881
7,686,8817,454,4756,898,0006,684,0007,004,0006,654,0006,927,0006,699,0007,613,0007,139,0007,448,0007,043,0007,879,0007,379,0007,346,00010,779,00012,512,00011,602,00010,527,00010,755,00010,221,00010,285,0007,150,0006,909,0008,757,0007,498,0007,156,0006,663,0009,633,0007,320,0007,396,0008,882,0006,949,0006,919,0006,704,0007,128,0006,783,0007,383,0007,913,0007,490,0007,367,0007,670,0007,547,0007,089,0007,175,0007,473,0009,267,0008,930,0009,087,0009,250,0009,532,0009,500,0009,319,0005,020,0001,698,0003,169,0008,857,0009,239,0002,105,0003,361,0003,176,0006,586,0005,922,0005,953,0006,195,0005,550,0006,400,0006,047,0004,966,0007,134,0004,361,0004,210,0004,848,0006,944,000467,000107,000290,0006,726,0001,471,0001,980,0005,100,00010,240,0002,484,0002,727,0002,384,00010,703,0001,229,0007,835,0006,851,0007,587,0007,086,0006,957,0006,960,000
   > Long-term Liabilities 
9,780,000
9,972,000
10,531,000
11,080,000
11,080,000
12,146,000
10,931,000
9,848,000
9,848,000
9,139,000
9,856,000
10,890,000
10,890,000
9,757,000
9,155,000
8,488,000
8,488,000
7,799,000
7,162,000
6,846,000
6,846,000
6,423,000
6,462,000
6,277,000
6,277,000
5,368,000
5,129,000
4,973,000
5,188,000
5,096,000
4,868,000
5,407,000
5,234,000
5,416,000
5,723,000
5,676,000
5,489,000
5,315,000
5,690,000
4,099,000
4,157,000
5,541,000
5,538,000
6,751,000
8,942,000
11,769,000
12,026,000
12,650,000
12,475,000
12,398,000
12,609,000
12,181,000
12,094,000
12,022,000
11,741,000
12,483,000
12,192,000
11,636,000
11,511,000
10,524,000
10,677,000
10,784,000
10,719,000
10,185,000
0
11,387,000
11,849,000
11,640,000
10,253,000
11,627,000
11,445,000
11,460,000
12,717,000
12,904,000
12,483,000
11,862,000
11,518,000
11,119,000
11,051,000
9,673,000
10,404,000
9,208,000
8,869,000
8,735,000
10,698,000
9,535,000
9,096,000
9,347,000
9,170,000
8,396,000
8,786,000
8,787,023
9,843,481
9,843,4818,787,0238,786,0008,396,0009,170,0009,347,0009,096,0009,535,00010,698,0008,735,0008,869,0009,208,00010,404,0009,673,00011,051,00011,119,00011,518,00011,862,00012,483,00012,904,00012,717,00011,460,00011,445,00011,627,00010,253,00011,640,00011,849,00011,387,000010,185,00010,719,00010,784,00010,677,00010,524,00011,511,00011,636,00012,192,00012,483,00011,741,00012,022,00012,094,00012,181,00012,609,00012,398,00012,475,00012,650,00012,026,00011,769,0008,942,0006,751,0005,538,0005,541,0004,157,0004,099,0005,690,0005,315,0005,489,0005,676,0005,723,0005,416,0005,234,0005,407,0004,868,0005,096,0005,188,0004,973,0005,129,0005,368,0006,277,0006,277,0006,462,0006,423,0006,846,0006,846,0007,162,0007,799,0008,488,0008,488,0009,155,0009,757,00010,890,00010,890,0009,856,0009,139,0009,848,0009,848,00010,931,00012,146,00011,080,00011,080,00010,531,0009,972,0009,780,000
       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
4,395,000
4,333,000
4,474,000
4,788,000
4,927,000
4,957,000
4,959,000
3,505,613
4,872,000
4,872,000
4,223,000
3,956,000
4,373,000
4,023,000
4,247,000
4,065,000
4,114,000
4,016,000
4,054,000
3,766,000
3,760,000
3,851,000
3,571,000
3,503,000
3,208,000
0
0
2,940,000
0
0
002,940,000003,208,0003,503,0003,571,0003,851,0003,760,0003,766,0004,054,0004,016,0004,114,0004,065,0004,247,0004,023,0004,373,0003,956,0004,223,0004,872,0004,872,0003,505,6134,959,0004,957,0004,927,0004,788,0004,474,0004,333,0004,395,000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
3,903,000
3,213,000
2,912,000
2,014,000
2,014,000
2,224,000
1,799,000
1,013,000
1,013,000
1,277,000
1,019,000
3,026,000
3,026,000
3,028,000
3,121,000
2,824,000
2,824,000
3,046,000
3,297,000
3,483,000
3,483,000
5,380,000
5,720,000
6,038,000
6,038,000
7,637,000
8,843,000
10,957,000
11,993,000
12,718,000
11,724,000
11,158,000
11,348,000
12,739,000
13,330,000
13,790,000
13,999,000
14,050,000
14,018,000
14,885,000
15,985,000
15,981,000
15,832,000
15,777,000
16,945,000
15,430,000
16,610,000
16,906,000
17,194,000
16,293,000
17,589,000
18,678,000
19,173,000
17,722,000
17,177,000
16,269,000
15,731,000
14,541,000
14,745,000
14,481,000
14,838,000
12,719,000
13,440,000
13,459,000
14,403,000
13,403,000
14,244,000
14,819,000
13,395,000
13,626,000
14,103,000
13,952,000
14,495,000
12,900,000
13,226,000
13,526,000
11,570,000
12,156,000
16,744,000
15,685,000
13,691,000
13,932,000
13,951,000
15,579,000
13,247,000
12,271,000
11,822,000
12,777,000
12,227,000
12,796,000
13,206,000
13,405,459
12,719,947
12,719,94713,405,45913,206,00012,796,00012,227,00012,777,00011,822,00012,271,00013,247,00015,579,00013,951,00013,932,00013,691,00015,685,00016,744,00012,156,00011,570,00013,526,00013,226,00012,900,00014,495,00013,952,00014,103,00013,626,00013,395,00014,819,00014,244,00013,403,00014,403,00013,459,00013,440,00012,719,00014,838,00014,481,00014,745,00014,541,00015,731,00016,269,00017,177,00017,722,00019,173,00018,678,00017,589,00016,293,00017,194,00016,906,00016,610,00015,430,00016,945,00015,777,00015,832,00015,981,00015,985,00014,885,00014,018,00014,050,00013,999,00013,790,00013,330,00012,739,00011,348,00011,158,00011,724,00012,718,00011,993,00010,957,0008,843,0007,637,0006,038,0006,038,0005,720,0005,380,0003,483,0003,483,0003,297,0003,046,0002,824,0002,824,0003,121,0003,028,0003,026,0003,026,0001,019,0001,277,0001,013,0001,013,0001,799,0002,224,0002,014,0002,014,0002,912,0003,213,0003,903,000
   Common Stock
0
0
0
2,028,000
2,028,000
2,027,000
2,027,000
2,027,000
2,027,000
571,000
571,000
3,067,000
3,067,000
3,067,000
3,067,000
3,083,000
3,083,000
3,083,000
3,083,000
3,121,000
3,121,000
4,451,000
4,453,000
4,514,000
4,514,000
5,343,000
5,523,000
5,634,000
5,641,000
5,673,000
4,678,000
4,695,000
4,858,000
4,895,000
3,893,000
3,943,000
3,951,000
3,967,000
1,421,000
1,454,000
1,465,000
1,614,000
1,607,000
1,621,000
1,631,000
1,659,000
1,673,000
1,691,000
1,688,000
1,717,000
1,734,000
1,750,000
1,761,000
1,777,000
1,795,000
1,777,000
1,792,000
1,441,000
1,458,000
1,444,000
1,454,000
234,000
208,000
216,000
192,000
192,000
188,000
188,000
188,000
188,000
188,000
188,000
188,000
188,000
188,000
188,000
188,000
188,000
188,000
188,000
188,000
178,000
178,000
178,000
178,000
171,000
171,000
171,000
171,000
163,000
163,000
162,945
162,743
162,743162,945163,000163,000171,000171,000171,000171,000178,000178,000178,000178,000188,000188,000188,000188,000188,000188,000188,000188,000188,000188,000188,000188,000188,000188,000188,000192,000192,000216,000208,000234,0001,454,0001,444,0001,458,0001,441,0001,792,0001,777,0001,795,0001,777,0001,761,0001,750,0001,734,0001,717,0001,688,0001,691,0001,673,0001,659,0001,631,0001,621,0001,607,0001,614,0001,465,0001,454,0001,421,0003,967,0003,951,0003,943,0003,893,0004,895,0004,858,0004,695,0004,678,0005,673,0005,641,0005,634,0005,523,0005,343,0004,514,0004,514,0004,453,0004,451,0003,121,0003,121,0003,083,0003,083,0003,083,0003,083,0003,067,0003,067,0003,067,0003,067,000571,000571,0002,027,0002,027,0002,027,0002,027,0002,028,0002,028,000000
   Retained Earnings Total Equity000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income -4,896,281-5,068,283-4,705,000-4,627,000-4,469,000-4,556,000-4,715,000-4,389,000-4,138,000-4,088,000-4,266,000-4,104,000-4,203,000-4,002,000-4,629,000-5,828,000-6,089,000-5,590,000-5,544,000-5,349,000-5,355,000-5,311,000-4,826,000-4,683,000-4,178,000-4,345,000-4,418,000-4,667,0000-5,187,000-4,652,000-4,654,000-4,518,000-4,858,000-4,881,000-4,586,000-4,906,000-4,241,000-3,039,000-2,092,000-2,082,000-2,012,000-2,493,000-2,933,000-2,904,000-2,523,000-2,155,000-2,560,000-1,986,000-2,408,000-1,507,000-573,000-1,091,000-1,517,000-1,706,000-2,846,000-2,359,000-2,084,000-1,954,000-2,513,000-3,189,000-2,710,000-1,913,000-1,123,000-1,070,000-1,330,000-1,580,000-1,868,000-2,019,000-2,019,000-1,854,000-1,794,000-1,962,000-1,962,000-1,886,000-1,949,000-1,846,000-1,846,000-1,756,000-1,838,000-1,750,000-1,750,000-1,649,000-1,670,000-1,878,000-1,878,000-1,831,000-1,589,000-1,699,000-1,699,000000
   Capital Surplus 000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity -1,139,204-1,406,524-1,092,000-698,000-2,886,000-2,920,000-2,761,000-2,278,000-4,071,000-2,988,000-1,798,000-1,327,000-3,876,000-3,447,000-1,840,000-699,000-709,000-712,000-733,000-739,000-749,000-764,000-781,000-798,000-854,000-618,000-727,000-1,674,000-4,998,000-1,559,000-1,616,000-3,847,000-3,074,000-2,581,000-2,129,000-2,034,000-1,658,000-1,206,000-838,000-488,000-236,000-246,000-313,000-317,000-320,000-328,000-370,000-372,000-373,000-424,000-426,000-428,000-433,000-441,000-386,000-986,000-885,000-897,000-897,000-897,000-900,000-900,000-901,000-765,000-536,000-302,000-302,000-302,000-104,000-104,000-104,000-105,000-136,000-136,000-138,000-138,000-138,000-138,000-138,000-138,000-138,000-138,000-138,000-138,000-1,750,000-1,750,000-1,750,000-1,750,000-1,750,000-1,750,000000



Balance Sheet

Currency in USD. All numbers in thousands.