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

Adient PLC
Buy, Hold or Sell?

Let's analyze Adient together

I guess you are interested in Adient PLC. 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 Adient PLC. 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 Adient PLC

I send you an email if I find something interesting about Adient PLC.

1. Quick Overview

1.1. Quick analysis of Adient (30 sec.)










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

How much money do you get?

How much money do you get?
$0.78
When do you have the money?
1 year
How often do you get paid?
85.0%

What is your share worth?

Current worth
$24.67
Expected worth in 1 year
$21.88
How sure are you?
37.5%

+ What do you gain per year?

Total Gains per Share
$-2.00
Return On Investment
-9.9%

For what price can you sell your share?

Current Price per Share
$20.29
Expected price per share
$18.53 - $23.82
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Adient (5 min.)




Live pricePrice per Share (EOD)
$20.29
Intrinsic Value Per Share
$-3.43 - $249.92
Total Value Per Share
$21.24 - $274.59

2.2. Growth of Adient (5 min.)




Is Adient growing?

Current yearPrevious yearGrowGrow %
How rich?$2.1b$2.5b-$183.5m-7.7%

How much money is Adient making?

Current yearPrevious yearGrowGrow %
Making money$4.5m$62.7m-$58.2m-1,294.4%
Net Profit Margin0.2%1.6%--

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

2.3. Financial Health of Adient (5 min.)




2.4. Comparing to competitors in the Auto Parts industry (5 min.)




  Industry Rankings (Auto Parts)  

3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of Adient is $20.29. 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 Adient.
  • 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 Adient, 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 $24.67. Based on the TTM, the Book Value Change Per Share is $-0.70 per quarter. Based on the YOY, the Book Value Change Per Share is $0.56 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 $0.20 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Adient.

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 Eps0.914.5%0.060.3%0.542.7%0.341.7%-0.37-1.8%
Usd Book Value Change Per Share-1.12-5.5%-0.70-3.4%0.562.8%0.040.2%-1.04-5.1%
Usd Dividend Per Share0.030.2%0.201.0%0.180.9%0.331.6%0.321.6%
Usd Total Gains Per Share-1.08-5.3%-0.50-2.5%0.743.6%0.371.8%-0.72-3.6%
Usd Price Per Share22.57-29.14-37.67-32.15-30.65-
Price to Earnings Ratio6.18--2.92-5.79--2.49--4.33-
Price-to-Total Gains Ratio-20.80--10.89-4.21-6.50--16.56-
Price to Book Ratio0.91-1.09-1.39-1.32-1.03-
Price-to-Total Gains Ratio-20.80--10.89-4.21-6.50--16.56-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share20.29
Number of shares49
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.200.33
Usd Book Value Change Per Share-0.700.04
Usd Total Gains Per Share-0.500.37
Gains per Quarter (49 shares)-24.5418.23
Gains per Year (49 shares)-98.1772.91
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
138-137-10865763
277-273-20613115136
3115-410-30419622209
4154-546-40226230282
5192-683-50032737355
6230-819-59839345428
7269-956-69645852501
8307-1093-79452360574
9346-1229-89258967647
10384-1366-99065475720

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 Share2.02.00.050.0%6.06.00.050.0%9.011.00.045.0%19.021.00.047.5%20.021.00.048.8%
Book Value Change Per Share1.03.00.025.0%4.08.00.033.3%8.012.00.040.0%13.025.02.032.5%14.025.02.034.1%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%34.00.06.085.0%35.00.06.085.4%
Total Gains per Share1.03.00.025.0%4.08.00.033.3%9.011.00.045.0%15.023.02.037.5%16.023.02.039.0%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Adient PLC compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share---1.120-0.697-38%0.562-299%0.038-3029%-1.044-7%
Book Value Per Share--24.67126.550-7%27.005-9%24.471+1%34.871-29%
Current Ratio--0.9791.085-10%1.174-17%1.163-16%1.022-4%
Debt To Asset Ratio--0.7720.742+4%0.727+6%0.764+1%0.694+11%
Debt To Equity Ratio--3.3823.275+3%3.114+9%4.133-18%3.129+8%
Dividend Per Share--0.0350.196-82%0.175-80%0.334-90%0.323-89%
Eps--0.9130.057+1493%0.540+69%0.343+166%-0.366+140%
Free Cash Flow Per Share--2.2080.782+182%1.094+102%0.359+516%-0.193+109%
Free Cash Flow To Equity Per Share--0.023-0.606+2721%0.383-94%-0.923+4093%-0.215+1029%
Gross Profit Margin--1.0001.128-11%-4.087+509%0.228+338%2.267-56%
Intrinsic Value_10Y_max--249.924--------
Intrinsic Value_10Y_min---3.435--------
Intrinsic Value_1Y_max--5.907--------
Intrinsic Value_1Y_min---0.705--------
Intrinsic Value_3Y_max--32.332--------
Intrinsic Value_3Y_min---1.817--------
Intrinsic Value_5Y_max--76.341--------
Intrinsic Value_5Y_min---2.593--------
Market Cap1722621000.000-13%1952305000.0002631041750.000-26%3586496750.000-46%3025857394.053-35%2876722272.027-32%
Net Profit Margin--0.0220.002+1375%0.016+35%0.009+138%-0.010+146%
Operating Margin---0.022-100%0.040-100%0.043-100%0.041-100%
Operating Ratio--0.9660.9690%0.971-1%0.986-2%0.981-1%
Pb Ratio0.822-11%0.9151.089-16%1.395-34%1.316-30%1.029-11%
Pe Ratio5.554-11%6.178-2.919+147%5.787+7%-2.490+140%-4.334+170%
Price Per Share20.290-11%22.57029.140-23%37.668-40%32.148-30%30.645-26%
Price To Free Cash Flow Ratio2.297-11%2.55513.601-81%-6.163+341%-1.941+176%0.501+410%
Price To Total Gains Ratio-18.703+10%-20.804-10.891-48%4.209-594%6.499-420%-16.555-20%
Quick Ratio--0.7720.755+2%0.790-2%0.833-7%0.784-1%
Return On Assets--0.0080.000+1731%0.007+27%0.004+127%-0.003+141%
Return On Equity--0.0370.002+2240%0.028+30%0.011+238%-0.018+148%
Total Gains Per Share---1.085-0.501-54%0.738-247%0.372-392%-0.721-34%
Usd Book Value--2134000000.0002388000000.000-11%2571500000.000-17%2295950000.000-7%3265800000.000-35%
Usd Book Value Change Per Share---1.120-0.697-38%0.562-299%0.038-3029%-1.044-7%
Usd Book Value Per Share--24.67126.550-7%27.005-9%24.471+1%34.871-29%
Usd Dividend Per Share--0.0350.196-82%0.175-80%0.334-90%0.323-89%
Usd Eps--0.9130.057+1493%0.540+69%0.343+166%-0.366+140%
Usd Free Cash Flow--191000000.00068000000.000+181%103750000.000+84%32700000.000+484%-18650000.000+110%
Usd Free Cash Flow Per Share--2.2080.782+182%1.094+102%0.359+516%-0.193+109%
Usd Free Cash Flow To Equity Per Share--0.023-0.606+2721%0.383-94%-0.923+4093%-0.215+1029%
Usd Market Cap1722621000.000-13%1952305000.0002631041750.000-26%3586496750.000-46%3025857394.053-35%2876722272.027-32%
Usd Price Per Share20.290-11%22.57029.140-23%37.668-40%32.148-30%30.645-26%
Usd Profit--79000000.0004500000.000+1656%62750000.000+26%40050000.000+97%-38900000.000+149%
Usd Revenue--3562000000.0003672000000.000-3%3848750000.000-7%3527700000.000+1%3941000000.000-10%
Usd Total Gains Per Share---1.085-0.501-54%0.738-247%0.372-392%-0.721-34%
 EOD+5 -3MRQTTM+16 -20YOY+13 -235Y+19 -1710Y+14 -22

3.3 Fundamental Score

Let's check the fundamental score of Adient PLC based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-155.554
Price to Book Ratio (EOD)Between0-10.822
Net Profit Margin (MRQ)Greater than00.022
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.772
Current Ratio (MRQ)Greater than10.979
Debt to Asset Ratio (MRQ)Less than10.772
Debt to Equity Ratio (MRQ)Less than13.382
Return on Equity (MRQ)Greater than0.150.037
Return on Assets (MRQ)Greater than0.050.008
Total4/10 (40.0%)

3.4 Technical Score

Let's check the technical score of Adient PLC based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5051.027
Ma 20Greater thanMa 5019.852
Ma 50Greater thanMa 10020.973
Ma 100Greater thanMa 20021.836
OpenGreater thanClose19.280
Total1/5 (20.0%)

4. In-depth Analysis

4.1 About Adient PLC

Adient plc engages in the design, development, manufacture, and market of seating systems and components for passenger cars, commercial vehicles, and light trucks. The company's automotive seating solutions include complete seating systems, frames, mechanisms, foams, head restraints, armrests, and trim covers. It serves automotive original equipment manufacturers in North America and South America; Europe, Middle East, and Africa; and the Asia Pacific/China. Adient plc was incorporated in 2016 and is based in Dublin, Ireland.

Fundamental data was last updated by Penke on 2024-11-16 11:27:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is not making a profit/loss.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is 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 unable to pay all its debts with equity.

4.2.2. Valuation Summary

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

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Adient to the Auto Parts industry mean.
  • A Net Profit Margin of 2.2% means that $0.02 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Adient PLC:

  • The MRQ is 2.2%. The company is making a profit. +1
  • The TTM is 0.2%. The company is not making a profit/loss.
Trends
Current periodCompared to+/- 
MRQ2.2%TTM0.2%+2.1%
TTM0.2%YOY1.6%-1.5%
TTM0.2%5Y0.9%-0.8%
5Y0.9%10Y-1.0%+1.9%
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ2.2%4.4%-2.2%
TTM0.2%4.1%-3.9%
YOY1.6%3.6%-2.0%
5Y0.9%3.0%-2.1%
10Y-1.0%4.0%-5.0%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Adient to the Auto Parts industry mean.
  • 0.8% Return on Assets means that Adient generated $0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Adient PLC:

  • The MRQ is 0.8%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.0%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.8%TTM0.0%+0.8%
TTM0.0%YOY0.7%-0.6%
TTM0.0%5Y0.4%-0.3%
5Y0.4%10Y-0.3%+0.7%
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8%1.2%-0.4%
TTM0.0%1.1%-1.1%
YOY0.7%1.0%-0.3%
5Y0.4%1.0%-0.6%
10Y-0.3%1.2%-1.5%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Adient to the Auto Parts industry mean.
  • 3.7% Return on Equity means Adient generated $0.04 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Adient PLC:

  • The MRQ is 3.7%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 0.2%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ3.7%TTM0.2%+3.5%
TTM0.2%YOY2.8%-2.7%
TTM0.2%5Y1.1%-0.9%
5Y1.1%10Y-1.8%+2.9%
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ3.7%2.5%+1.2%
TTM0.2%2.3%-2.1%
YOY2.8%2.1%+0.7%
5Y1.1%1.8%-0.7%
10Y-1.8%2.3%-4.1%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Adient PLC.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Adient is operating .

  • Measures how much profit Adient 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 Adient to the Auto Parts 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 Adient PLC:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM2.2%-2.2%
TTM2.2%YOY4.0%-1.8%
TTM2.2%5Y4.3%-2.1%
5Y4.3%10Y4.1%+0.1%
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ-6.7%-6.7%
TTM2.2%5.3%-3.1%
YOY4.0%4.5%-0.5%
5Y4.3%4.4%-0.1%
10Y4.1%5.1%-1.0%
4.3.2.2. Operating Ratio

Measures how efficient Adient is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Auto Parts industry mean).
  • An Operation Ratio of 0.97 means that the operating costs are $0.97 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Adient PLC:

  • The MRQ is 0.966. The company is less efficient in keeping operating costs low.
  • The TTM is 0.969. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.966TTM0.969-0.003
TTM0.969YOY0.971-0.002
TTM0.9695Y0.986-0.016
5Y0.98610Y0.981+0.005
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9661.496-0.530
TTM0.9691.356-0.387
YOY0.9711.223-0.252
5Y0.9861.218-0.232
10Y0.9811.166-0.185
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Adient PLC.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Auto Parts industry mean).
  • A Current Ratio of 0.98 means the company has $0.98 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Adient PLC:

  • The MRQ is 0.979. The company is just not able to pay all its short-term debts. -1
  • The TTM is 1.085. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ0.979TTM1.085-0.106
TTM1.085YOY1.174-0.090
TTM1.0855Y1.163-0.078
5Y1.16310Y1.022+0.141
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9791.566-0.587
TTM1.0851.609-0.524
YOY1.1741.623-0.449
5Y1.1631.630-0.467
10Y1.0221.483-0.461
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Adient to the Auto Parts industry mean.
  • A Quick Ratio of 0.77 means the company can pay off $0.77 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Adient PLC:

  • The MRQ is 0.772. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.755. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.772TTM0.755+0.017
TTM0.755YOY0.790-0.035
TTM0.7555Y0.833-0.078
5Y0.83310Y0.784+0.049
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7720.736+0.036
TTM0.7550.760-0.005
YOY0.7900.840-0.050
5Y0.8330.852-0.019
10Y0.7840.884-0.100
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Adient PLC.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Adient to Auto Parts industry mean.
  • A Debt to Asset Ratio of 0.77 means that Adient assets are financed with 77.2% credit (debt) and the remaining percentage (100% - 77.2%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Adient PLC:

  • The MRQ is 0.772. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.742. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.772TTM0.742+0.030
TTM0.742YOY0.727+0.015
TTM0.7425Y0.764-0.022
5Y0.76410Y0.694+0.070
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7720.490+0.282
TTM0.7420.489+0.253
YOY0.7270.493+0.234
5Y0.7640.489+0.275
10Y0.6940.478+0.216
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Adient to the Auto Parts industry mean.
  • A Debt to Equity ratio of 338.2% means that company has $3.38 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Adient PLC:

  • The MRQ is 3.382. The company is unable to pay all its debts with equity. -1
  • The TTM is 3.275. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ3.382TTM3.275+0.107
TTM3.275YOY3.114+0.161
TTM3.2755Y4.133-0.858
5Y4.13310Y3.129+1.004
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ3.3821.006+2.376
TTM3.2751.007+2.268
YOY3.1141.021+2.093
5Y4.1331.027+3.106
10Y3.1291.040+2.089
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 Adient generates.

  • Above 15 is considered overpriced but always compare Adient to the Auto Parts industry mean.
  • A PE ratio of 6.18 means the investor is paying $6.18 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Adient PLC:

  • The EOD is 5.554. Based on the earnings, the company is cheap. +2
  • The MRQ is 6.178. Based on the earnings, the company is cheap. +2
  • The TTM is -2.919. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD5.554MRQ6.178-0.624
MRQ6.178TTM-2.919+9.098
TTM-2.919YOY5.787-8.706
TTM-2.9195Y-2.490-0.430
5Y-2.49010Y-4.334+1.844
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
EOD5.55414.240-8.686
MRQ6.17813.687-7.509
TTM-2.91914.069-16.988
YOY5.78714.055-8.268
5Y-2.49016.669-19.159
10Y-4.33420.955-25.289
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 Adient PLC:

  • The EOD is 2.297. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 2.555. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 13.601. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD2.297MRQ2.555-0.258
MRQ2.555TTM13.601-11.046
TTM13.601YOY-6.163+19.764
TTM13.6015Y-1.941+15.542
5Y-1.94110Y0.501-2.442
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
EOD2.2974.650-2.353
MRQ2.5554.954-2.399
TTM13.6011.693+11.908
YOY-6.1632.863-9.026
5Y-1.9411.466-3.407
10Y0.5012.094-1.593
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 Adient is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Auto Parts industry mean).
  • A PB ratio of 0.91 means the investor is paying $0.91 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Adient PLC:

  • The EOD is 0.822. Based on the equity, the company is cheap. +2
  • The MRQ is 0.915. Based on the equity, the company is cheap. +2
  • The TTM is 1.089. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD0.822MRQ0.915-0.092
MRQ0.915TTM1.089-0.174
TTM1.089YOY1.395-0.305
TTM1.0895Y1.316-0.227
5Y1.31610Y1.029+0.288
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
EOD0.8221.374-0.552
MRQ0.9151.391-0.476
TTM1.0891.604-0.515
YOY1.3951.539-0.144
5Y1.3161.668-0.352
10Y1.0292.159-1.130
4.6.2. Total Gains per Share

4.7 Holders & Insider Transactions

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

4.8.1. Institutions holding Adient PLC

Institutions are holding 100.197% of the shares of Adient PLC.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30BlackRock Inc15.69140.007513322035364990.2747
2024-06-30FMR Inc15.59540.020913240481-446397-3.2615
2024-06-30AllianceBernstein L.P.6.07260.04445155621120890030.6305
2024-06-30Dimensional Fund Advisors, Inc.5.98120.03285078070613421.2227
2024-06-30Hotchkis & Wiley Capital Management LLC5.60060.40974754890-45383-0.9454
2024-06-30State Street Corp3.86980.00363285454188750.5778
2024-06-30Vanguard Group Inc3.2310.00132743140104600.3828
2024-06-30Geode Capital Management, LLC2.52520.00472143900662873.1905
2024-06-30Pzena Investment Management, LLC2.29490.16931948349-30612-1.5469
2024-06-30Morgan Stanley - Brokerage Accounts2.21540.00181880860642423.5364
2024-06-30Barrow Hanley Mewhinney & Strauss LLC1.9040.13631616457178331.1155
2024-06-30Macquarie Group Ltd1.7020.0411445001-546045-27.425
2024-06-30Goldman Sachs Group Inc1.69910.0061442534-703464-32.7803
2024-06-30Northern Trust Corp1.42120.0051206632291892.479
2024-06-30Entrust Partners LLC1.346914.5097114352000
2024-06-30D. E. Shaw & Co LP1.33560.0262113390152528086.3066
2024-06-30Lyrical Asset Management LP1.26680.42681075534-38358-3.4436
2024-06-30Fisher Asset Management, LLC1.17160.010799467616260.1637
2024-06-30Bank of New York Mellon Corp1.08820.004392388154260.5908
2024-06-30Charles Schwab Investment Management Inc1.06960.004390805995231.0598
Total 77.082515.866365442995+245223+0.4%

4.9.2. Funds holding Adient PLC

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31iShares Core S&P Small-Cap ETF6.54630.1286555784755320.0996
2024-10-31Pacer US Small Cap Cash Cows 100 ETF5.98141.15475078250-1309-0.0258
2024-08-31Fidelity Low-Priced Stock4.89050.33594152010270.0007
2024-10-31iShares Russell 2000 ETF2.78030.0682360447-5306-0.2243
2024-08-31American Beacon Small Cp Val R51.93030.7585163885200
2024-09-30Vanguard Windsor™ II Inv1.54530.0474131194300
2024-09-30Vanguard Institutional Extnd Mkt Idx Tr1.53280.0271301340-59970-4.4053
2024-09-30AB Discovery Value Advisor1.42731.0961121176522225022.4605
2024-02-20Fidelity Global Value Growth Eq MF1.190.4631010300418004.316
2024-09-30Delaware Small Cap Value A1.14940.472797580000
2024-08-31Fidelity Small Cap Index1.09240.0769927472-21884-2.3051
2024-10-31iShares S&P Small-Cap 600 Value ETF1.05440.25068952028070.0902
2024-09-30Hotchkis & Wiley Small Cap Value I1.04322.43688570000
2024-10-31Invesco S&P SmallCap 600 Revenue ETF1.0391.06388213100
2024-10-31iShares Russell 2000 Value ETF1.00970.135385723500
2024-09-30DFA US Small Cap Value I0.92190.105578265900
2024-10-31SPDR® Portfolio S&P 600™ Sm Cap ETF0.91020.128177275258400.7615
2024-08-31Fidelity Series Intrinsic Opps0.85780.548772830000
2024-08-31Fidelity LowPriced Stock Commingled Pl A0.81610.32246928333000.0433
2024-09-30DFA US Micro Cap I0.78870.1975669568-30390-4.3417
Total 38.5079.815932692406+157697+0.5%

5.3. Insider Transactions

Insiders are holding 1.848% of the shares of Adient PLC.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-05-09Peter CarlinSELL420728.9
2024-02-14Heather M TiltmannSELL1000033.68
2023-12-12Peter CarlinSELL355333.58
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.

 2023-09-302023-12-312024-03-312024-06-302024-09-30
Net Working Capital  578,000-52,000526,000-59,000467,000-154,000313,000-392,000-79,000



5.2. Latest Balance Sheet

Balance Sheet of 2024-09-30. All numbers in thousands.

Summary
Total Assets9,351,000
Total Liabilities7,217,000
Total Stockholder Equity2,134,000
 As reported
Total Liabilities 7,217,000
Total Stockholder Equity+ 2,134,000
Total Assets = 9,351,000

Assets

Total Assets9,351,000
Total Current Assets3,599,000
Long-term Assets4,283,000
Total Current Assets
Cash And Cash Equivalents 945,000
Net Receivables 1,896,000
Inventory 758,000
Total Current Assets  (as reported)3,599,000
Total Current Assets  (calculated)3,599,000
+/-0
Long-term Assets
Property Plant Equipment 1,410,000
Goodwill 2,164,000
Intangible Assets 371,000
Long-term Assets  (as reported)4,283,000
Long-term Assets  (calculated)3,945,000
+/- 338,000

Liabilities & Shareholders' Equity

Total Current Liabilities3,678,000
Long-term Liabilities3,539,000
Total Stockholder Equity2,134,000
Total Current Liabilities
Short-term Debt 9,000
Other Current Liabilities 3,669,000
Total Current Liabilities  (as reported)3,678,000
Total Current Liabilities  (calculated)3,678,000
+/-0
Long-term Liabilities
Long-term Liabilities  (as reported)3,539,000
Long-term Liabilities  (calculated)0
+/- 3,539,000
Total Stockholder Equity
Other Stockholders Equity 2,134,000
Total Stockholder Equity (as reported)2,134,000
Total Stockholder Equity (calculated)2,134,000
+/-0
Other
Cash and Short Term Investments 945,000
Common Stock Shares Outstanding 86,500
Liabilities and Stockholders Equity 9,351,000
Net Debt 1,460,000
Net Working Capital -79,000
Short Long Term Debt Total 2,405,000



5.3. Balance Sheets Structured

All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-30
> Total Assets 
11,206,000
0
0
0
10,437,000
10,034,000
10,314,000
10,232,000
13,033,000
11,257,000
11,919,000
12,060,000
13,170,000
12,643,000
13,089,000
12,338,000
10,942,000
10,358,000
10,574,000
10,574,000
10,342,000
10,364,000
10,646,000
9,619,000
10,261,000
10,544,000
9,975,000
9,804,000
10,762,000
10,719,000
9,854,000
9,315,000
9,158,000
9,273,000
9,479,000
9,482,000
9,424,000
9,297,000
9,278,000
9,095,000
9,351,000
9,351,0009,095,0009,278,0009,297,0009,424,0009,482,0009,479,0009,273,0009,158,0009,315,0009,854,00010,719,00010,762,0009,804,0009,975,00010,544,00010,261,0009,619,00010,646,00010,364,00010,342,00010,574,00010,574,00010,358,00010,942,00012,338,00013,089,00012,643,00013,170,00012,060,00011,919,00011,257,00013,033,00010,232,00010,314,00010,034,00010,437,00000011,206,000
   > Total Current Assets 
4,500,000
60,000
0
0
3,806,000
3,489,000
3,634,000
3,688,000
5,691,000
3,990,000
4,440,000
4,171,000
4,499,000
4,077,000
4,596,000
4,172,000
4,309,000
3,668,000
3,926,000
4,253,000
4,116,000
3,799,000
4,276,000
3,459,000
4,482,000
4,496,000
4,090,000
4,114,000
5,069,000
5,091,000
4,317,000
4,062,000
4,163,000
4,087,000
4,269,000
4,406,000
4,316,000
4,074,000
4,125,000
3,999,000
3,599,000
3,599,0003,999,0004,125,0004,074,0004,316,0004,406,0004,269,0004,087,0004,163,0004,062,0004,317,0005,091,0005,069,0004,114,0004,090,0004,496,0004,482,0003,459,0004,276,0003,799,0004,116,0004,253,0003,926,0003,668,0004,309,0004,172,0004,596,0004,077,0004,499,0004,171,0004,440,0003,990,0005,691,0003,688,0003,634,0003,489,0003,806,0000060,0004,500,000
       Cash And Cash Equivalents 
45,000
-60,000
0
0
44,000
58,000
66,000
120,000
105,000
709,000
729,000
669,000
709,000
390,000
353,000
378,000
687,000
406,000
491,000
1,025,000
924,000
965,000
1,640,000
1,032,000
1,692,000
1,820,000
984,000
1,000,000
1,521,000
2,080,000
1,118,000
892,000
947,000
901,000
826,000
908,000
1,110,000
990,000
905,000
890,000
945,000
945,000890,000905,000990,0001,110,000908,000826,000901,000947,000892,0001,118,0002,080,0001,521,0001,000,000984,0001,820,0001,692,0001,032,0001,640,000965,000924,0001,025,000491,000406,000687,000378,000353,000390,000709,000669,000729,000709,000105,000120,00066,00058,00044,00000-60,00045,000
       Short-term Investments 
0
120,000
0
0
5,000
1,000
0
0
1,748,000
1,765,000
1,852,000
1,967,000
1,793,000
1,924,000
0
1,764,000
1,407,000
1,489,000
20,000
17,000
12,000
10,000
1,279,000
1,090,000
0
838,000
4,000
4,000
335,000
0
0
0
0
22,154
0
0
0
0
0
0
0
000000022,1540000335,0004,0004,000838,00001,090,0001,279,00010,00012,00017,00020,0001,489,0001,407,0001,764,00001,924,0001,793,0001,967,0001,852,0001,765,0001,748,000001,0005,00000120,0000
       Net Receivables 
2,119,000
0
0
0
2,134,000
1,922,000
2,195,000
2,132,000
2,082,000
1,823,000
2,197,000
2,015,000
2,224,000
2,074,000
2,580,000
2,234,000
2,091,000
1,766,000
1,976,000
1,853,000
1,905,000
1,522,000
1,344,000
1,161,000
1,641,000
1,432,000
1,757,000
1,451,000
1,426,000
1,597,000
1,742,000
1,761,000
1,852,000
1,755,000
2,031,000
2,074,000
1,874,000
1,661,000
1,896,000
1,825,000
1,896,000
1,896,0001,825,0001,896,0001,661,0001,874,0002,074,0002,031,0001,755,0001,852,0001,761,0001,742,0001,597,0001,426,0001,451,0001,757,0001,432,0001,641,0001,161,0001,344,0001,522,0001,905,0001,853,0001,976,0001,766,0002,091,0002,234,0002,580,0002,074,0002,224,0002,015,0002,197,0001,823,0002,082,0002,132,0002,195,0001,922,0002,134,0000002,119,000
       Inventory 
745,000
0
0
0
701,000
701,000
722,000
691,000
660,000
635,000
645,000
654,000
735,000
762,000
781,000
774,000
824,000
839,000
828,000
783,000
793,000
772,000
775,000
737,000
685,000
711,000
756,000
850,000
960,000
942,000
998,000
953,000
953,000
972,000
919,000
877,000
841,000
833,000
791,000
775,000
758,000
758,000775,000791,000833,000841,000877,000919,000972,000953,000953,000998,000942,000960,000850,000756,000711,000685,000737,000775,000772,000793,000783,000828,000839,000824,000774,000781,000762,000735,000654,000645,000635,000660,000691,000722,000701,000701,000000745,000
       Other Current Assets 
1,683,000
0
0
0
872,000
808,000
651,000
745,000
810,000
823,000
869,000
833,000
831,000
851,000
882,000
786,000
707,000
657,000
631,000
592,000
494,000
540,000
477,000
498,000
421,000
476,000
537,000
758,000
1,113,000
472,000
459,000
456,000
411,000
459,000
493,000
547,000
491,000
590,000
533,000
509,000
0
0509,000533,000590,000491,000547,000493,000459,000411,000456,000459,000472,0001,113,000758,000537,000476,000421,000498,000477,000540,000494,000592,000631,000657,000707,000786,000882,000851,000831,000833,000869,000823,000810,000745,000651,000808,000872,0000001,683,000
   > Long-term Assets 
0
-60,000
0
0
6,631,000
6,545,000
6,680,000
6,544,000
7,342,000
7,267,000
7,479,000
7,889,000
8,671,000
8,566,000
8,493,000
8,166,000
6,633,000
6,690,000
6,648,000
6,321,000
6,226,000
6,565,000
6,370,000
6,160,000
5,779,000
6,048,000
5,885,000
5,690,000
5,693,000
5,628,000
5,537,000
5,253,000
4,995,000
5,186,000
5,210,000
5,076,000
5,108,000
5,223,000
5,153,000
5,096,000
4,283,000
4,283,0005,096,0005,153,0005,223,0005,108,0005,076,0005,210,0005,186,0004,995,0005,253,0005,537,0005,628,0005,693,0005,690,0005,885,0006,048,0005,779,0006,160,0006,370,0006,565,0006,226,0006,321,0006,648,0006,690,0006,633,0008,166,0008,493,0008,566,0008,671,0007,889,0007,479,0007,267,0007,342,0006,544,0006,680,0006,545,0006,631,00000-60,0000
       Property Plant Equipment 
2,406,000
0
0
0
2,139,000
2,087,000
2,125,000
2,079,000
2,195,000
2,138,000
2,188,000
2,302,000
2,502,000
2,546,000
2,611,000
2,402,000
1,683,000
1,695,000
1,641,000
1,687,000
1,671,000
1,690,000
1,591,000
1,592,000
1,581,000
1,606,000
1,551,000
1,549,000
1,607,000
1,558,000
1,523,000
1,443,000
1,377,000
1,419,000
1,416,000
1,397,000
1,382,000
1,401,000
1,626,000
1,613,000
1,410,000
1,410,0001,613,0001,626,0001,401,0001,382,0001,397,0001,416,0001,419,0001,377,0001,443,0001,523,0001,558,0001,607,0001,549,0001,551,0001,606,0001,581,0001,592,0001,591,0001,690,0001,671,0001,687,0001,641,0001,695,0001,683,0002,402,0002,611,0002,546,0002,502,0002,302,0002,188,0002,138,0002,195,0002,079,0002,125,0002,087,0002,139,0000002,406,000
       Goodwill 
2,334,000
0
0
0
2,160,000
2,131,000
2,184,000
2,169,000
2,179,000
2,082,000
2,114,000
2,190,000
2,515,000
2,545,000
2,293,000
2,216,000
2,182,000
2,175,000
2,165,000
2,182,000
2,150,000
2,157,000
2,018,000
2,039,000
2,057,000
2,109,000
2,059,000
2,069,000
2,212,000
2,209,000
2,198,000
2,122,000
2,057,000
2,128,000
2,135,000
2,115,000
2,094,000
2,138,000
2,099,000
2,085,000
2,164,000
2,164,0002,085,0002,099,0002,138,0002,094,0002,115,0002,135,0002,128,0002,057,0002,122,0002,198,0002,209,0002,212,0002,069,0002,059,0002,109,0002,057,0002,039,0002,018,0002,157,0002,150,0002,182,0002,165,0002,175,0002,182,0002,216,0002,293,0002,545,0002,515,0002,190,0002,114,0002,082,0002,179,0002,169,0002,184,0002,131,0002,160,0000002,334,000
       Long Term Investments 
564,000
0
0
0
1,646,000
0
1,768,000
1,694,000
1,714,000
1,765,000
1,852,000
1,967,000
1,793,000
1,924,000
2,012,000
1,764,000
1,407,000
1,489,000
1,544,000
1,407,000
1,399,000
1,321,000
1,279,000
1,090,000
707,000
838,000
848,000
616,000
335,000
367,000
376,000
348,000
286,000
328,154
311,000
296,000
303,000
322,000
330,000
328,000
0
0328,000330,000322,000303,000296,000311,000328,154286,000348,000376,000367,000335,000616,000848,000838,000707,0001,090,0001,279,0001,321,0001,399,0001,407,0001,544,0001,489,0001,407,0001,764,0002,012,0001,924,0001,793,0001,967,0001,852,0001,765,0001,714,0001,694,0001,768,00001,646,000000564,000
       Intangible Assets 
2,499,000
0
0
0
129,000
122,000
121,000
116,000
113,000
102,000
100,000
102,000
543,000
533,000
534,000
501,000
460,000
449,000
441,000
426,000
405,000
395,000
381,000
350,000
443,000
445,000
432,000
428,000
555,000
549,000
537,000
504,000
467,000
463,000
455,000
421,000
408,000
401,000
382,000
369,000
371,000
371,000369,000382,000401,000408,000421,000455,000463,000467,000504,000537,000549,000555,000428,000432,000445,000443,000350,000381,000395,000405,000426,000441,000449,000460,000501,000534,000533,000543,000102,000100,000102,000113,000116,000121,000122,000129,0000002,499,000
       Long-term Assets Other 
0
-60,000
0
0
557,000
531,000
482,000
486,000
1,107,000
1,180,000
1,225,000
1,328,000
1,318,000
1,018,000
1,043,000
1,283,000
901,000
882,000
857,000
619,000
601,000
1,002,000
1,101,000
1,089,000
991,000
1,050,000
995,000
1,028,000
850,000
945,000
903,000
836,000
697,000
870,000
893,000
847,000
668,000
961,000
715,000
697,000
0
0697,000715,000961,000668,000847,000893,000870,000697,000836,000903,000945,000850,0001,028,000995,0001,050,000991,0001,089,0001,101,0001,002,000601,000619,000857,000882,000901,0001,283,0001,043,0001,018,0001,318,0001,328,0001,225,0001,180,0001,107,000486,000482,000531,000557,00000-60,0000
> Total Liabilities 
5,567,000
0
0
0
4,639,000
4,250,000
5,311,000
5,204,000
8,658,000
7,828,000
8,090,000
7,964,000
8,550,000
8,185,000
8,655,000
8,144,000
8,178,000
7,607,000
7,907,000
8,248,000
8,102,000
8,242,000
8,728,000
8,005,000
8,683,000
8,705,000
8,089,000
7,949,000
7,804,000
7,999,000
7,181,000
6,817,000
6,738,000
6,719,000
6,892,000
6,940,000
6,821,000
6,624,000
6,818,000
6,810,000
7,217,000
7,217,0006,810,0006,818,0006,624,0006,821,0006,940,0006,892,0006,719,0006,738,0006,817,0007,181,0007,999,0007,804,0007,949,0008,089,0008,705,0008,683,0008,005,0008,728,0008,242,0008,102,0008,248,0007,907,0007,607,0008,178,0008,144,0008,655,0008,185,0008,550,0007,964,0008,090,0007,828,0008,658,0005,204,0005,311,0004,250,0004,639,0000005,567,000
   > Total Current Liabilities 
4,936,000
0
0
0
4,011,000
3,654,000
3,967,000
3,889,000
4,260,000
3,830,000
4,087,000
3,832,000
4,328,000
3,993,000
4,435,000
4,025,000
4,192,000
3,675,000
4,004,000
3,963,000
3,835,000
3,683,000
4,223,000
3,083,000
3,819,000
3,584,000
3,661,000
3,631,000
3,494,000
3,742,000
3,658,000
3,387,000
3,501,000
3,418,000
3,671,000
3,720,000
3,738,000
3,548,000
3,658,000
3,686,000
3,678,000
3,678,0003,686,0003,658,0003,548,0003,738,0003,720,0003,671,0003,418,0003,501,0003,387,0003,658,0003,742,0003,494,0003,631,0003,661,0003,584,0003,819,0003,083,0004,223,0003,683,0003,835,0003,963,0004,004,0003,675,0004,192,0004,025,0004,435,0003,993,0004,328,0003,832,0004,087,0003,830,0004,260,0003,889,0003,967,0003,654,0004,011,0000004,936,000
       Short-term Debt 
10,000
0
0
0
24,000
46,000
139,000
29,000
79,000
104,000
19,000
6,000
38,000
40,000
175,000
17,000
8,000
10,000
10,000
15,000
30,000
14,000
846,000
380,000
210,000
19,000
22,000
215,000
184,000
174,000
170,000
20,000
14,000
13,000
2,000
2,000
134,000
225,000
296,000
82,000
9,000
9,00082,000296,000225,000134,0002,0002,00013,00014,00020,000170,000174,000184,000215,00022,00019,000210,000380,000846,00014,00030,00015,00010,00010,0008,00017,000175,00040,00038,0006,00019,000104,00079,00029,000139,00046,00024,00000010,000
       Short Long Term Debt 
10,000
0
0
0
8,000
0
178,000
66,000
38,000
104,000
19,000
3,399,000
2,000
2,000
2,000
2,000
2,000
2,000
10,000
15,000
30,000
14,000
846,000
380,000
210,000
19,000
22,000
215,000
184,000
174,000
170,000
20,000
14,000
13,941
2,000
2,000
134,000
144,000
134,000
142,000
0
0142,000134,000144,000134,0002,0002,00013,94114,00020,000170,000174,000184,000215,00022,00019,000210,000380,000846,00014,00030,00015,00010,0002,0002,0002,0002,0002,0002,0003,399,00019,000104,00038,00066,000178,00008,00000010,000
       Accounts payable 
2,856,000
0
0
0
2,653,000
2,462,000
2,595,000
2,503,000
2,776,000
2,410,000
2,733,000
2,498,000
2,958,000
2,768,000
3,106,000
2,851,000
3,101,000
2,590,000
2,880,000
2,751,000
2,709,000
2,511,000
2,203,000
1,465,000
2,179,000
2,228,000
2,378,000
2,094,000
2,130,000
2,284,000
2,468,000
2,361,000
2,478,000
2,597,347
2,677,000
2,646,000
2,526,000
2,422,000
2,512,000
2,462,000
0
02,462,0002,512,0002,422,0002,526,0002,646,0002,677,0002,597,3472,478,0002,361,0002,468,0002,284,0002,130,0002,094,0002,378,0002,228,0002,179,0001,465,0002,203,0002,511,0002,709,0002,751,0002,880,0002,590,0003,101,0002,851,0003,106,0002,768,0002,958,0002,498,0002,733,0002,410,0002,776,0002,503,0002,595,0002,462,0002,653,0000002,856,000
       Other Current Liabilities 
1,970,000
0
0
0
662,000
581,000
530,000
581,000
624,000
707,000
717,000
695,000
652,000
652,000
615,000
690,000
611,000
759,000
587,000
666,000
609,000
853,000
741,000
764,000
1,056,000
791,000
735,000
787,000
808,000
883,000
1,020,000
1,006,000
1,009,000
807,653
992,000
689,000
3,604,000
901,000
850,000
1,142,000
3,669,000
3,669,0001,142,000850,000901,0003,604,000689,000992,000807,6531,009,0001,006,0001,020,000883,000808,000787,000735,000791,0001,056,000764,000741,000853,000609,000666,000587,000759,000611,000690,000615,000652,000652,000695,000717,000707,000624,000581,000530,000581,000662,0000001,970,000
   > Long-term Liabilities 
0
0
0
0
628,000
596,000
1,344,000
1,315,000
4,398,000
3,998,000
4,003,000
4,132,000
4,222,000
4,192,000
4,220,000
4,119,000
3,986,000
3,932,000
3,903,000
4,285,000
4,267,000
4,559,000
4,505,000
4,922,000
4,864,000
5,121,000
4,428,000
4,318,000
4,310,000
4,257,000
3,523,000
3,430,000
3,237,000
3,301,000
3,221,000
3,220,000
3,083,000
3,076,000
3,160,000
3,124,000
3,539,000
3,539,0003,124,0003,160,0003,076,0003,083,0003,220,0003,221,0003,301,0003,237,0003,430,0003,523,0004,257,0004,310,0004,318,0004,428,0005,121,0004,864,0004,922,0004,505,0004,559,0004,267,0004,285,0003,903,0003,932,0003,986,0004,119,0004,220,0004,192,0004,222,0004,132,0004,003,0003,998,0004,398,0001,315,0001,344,000596,000628,0000000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
3,357,000
3,333,000
3,393,000
3,440,000
3,461,000
3,503,000
3,422,000
3,422,000
3,399,000
3,373,000
3,762,000
3,708,000
3,740,000
3,717,000
4,147,000
4,097,000
4,342,000
3,646,000
3,542,000
3,512,000
3,482,000
2,766,000
2,707,000
2,564,000
2,627,000
2,531,000
2,532,000
0
0
0
0
0
000002,532,0002,531,0002,627,0002,564,0002,707,0002,766,0003,482,0003,512,0003,542,0003,646,0004,342,0004,097,0004,147,0003,717,0003,740,0003,708,0003,762,0003,373,0003,399,0003,422,0003,422,0003,503,0003,461,0003,440,0003,393,0003,333,0003,357,000000000000
       Warrants
0
0
0
0
0
0
0
0
0
38,000
46,000
22,000
28,000
29,000
39,000
41,000
47,000
27,000
37,000
45,000
0
38,000
35,000
42,000
43,000
42,000
44,000
48,000
240,000
41,000
48,000
45,000
45,000
45,000
55,000
57,000
0
0
0
0
0
0000057,00055,00045,00045,00045,00048,00041,000240,00048,00044,00042,00043,00042,00035,00038,000045,00037,00027,00047,00041,00039,00029,00028,00022,00046,00038,000000000000
       Long-term Liabilities Other 
0
0
0
0
0
0
0
0
0
641,000
670,000
739,000
782,000
731,000
717,000
697,000
564,000
533,000
416,000
404,000
408,000
673,000
648,000
635,000
767,000
779,000
782,000
642,000
798,000
775,000
757,000
723,000
673,000
674,000
690,000
688,000
682,000
578,000
666,000
639,000
0
0639,000666,000578,000682,000688,000690,000674,000673,000723,000757,000775,000798,000642,000782,000779,000767,000635,000648,000673,000408,000404,000416,000533,000564,000697,000717,000731,000782,000739,000670,000641,000000000000
> Total Stockholder Equity
5,453,000
5,639,000
0
0
5,626,000
5,604,000
4,810,000
4,848,000
4,210,000
3,258,000
3,632,000
3,927,000
4,279,000
4,108,000
4,069,000
3,840,000
2,392,000
2,366,000
2,257,000
1,919,000
1,848,000
1,743,000
1,541,000
1,250,000
1,213,000
1,452,000
1,489,000
1,467,000
2,376,000
2,344,000
2,285,000
2,123,000
2,073,000
2,192,000
2,197,000
2,174,000
2,228,000
2,285,000
2,075,000
1,927,000
2,134,000
2,134,0001,927,0002,075,0002,285,0002,228,0002,174,0002,197,0002,192,0002,073,0002,123,0002,285,0002,344,0002,376,0001,467,0001,489,0001,452,0001,213,0001,250,0001,541,0001,743,0001,848,0001,919,0002,257,0002,366,0002,392,0003,840,0004,069,0004,108,0004,279,0003,927,0003,632,0003,258,0004,210,0004,848,0004,810,0005,604,0005,626,000005,639,0005,453,000
   Common Stock
5,177,000
0
0
0
5,873,000
6,001,000
5,018,000
5,137,000
4,486,000
0
0
0
0
0
0
0
0
2,366,000
2,257,000
1,919,000
1,848,000
1,743,000
1,541,000
1,250,000
1,213,000
1,452,000
1,489,000
1,467,000
2,376,000
2,344,000
0
2,123,000
2,073,000
0
2,197,000
0
0
0
0
0
0
0000002,197,00002,073,0002,123,00002,344,0002,376,0001,467,0001,489,0001,452,0001,213,0001,250,0001,541,0001,743,0001,848,0001,919,0002,257,0002,366,000000000004,486,0005,137,0005,018,0006,001,0005,873,0000005,177,000
   Retained Earnings Total Equity
0
0
0
0
0
0
0
0
0
84,000
250,000
454,000
734,000
492,000
299,000
327,000
-1,028,000
-1,070,000
-1,220,000
-1,541,000
0
-1,716,000
-1,735,000
-2,060,000
-2,096,000
-1,946,000
-1,877,000
-1,948,000
-988,000
-1,042,000
-1,123,000
-1,153,000
-1,108,000
-1,096,000
-1,111,000
-1,038,000
0
0
0
0
0
00000-1,038,000-1,111,000-1,096,000-1,108,000-1,153,000-1,123,000-1,042,000-988,000-1,948,000-1,877,000-1,946,000-2,096,000-2,060,000-1,735,000-1,716,0000-1,541,000-1,220,000-1,070,000-1,028,000327,000299,000492,000734,000454,000250,00084,000000000000
   Accumulated Other Comprehensive Income 
0
5,453,000
0
0
-247,000
-397,000
-208,000
-289,000
-276,000
-725,000
-626,000
-493,000
-397,000
-336,000
-185,000
-447,000
-531,000
-518,000
-479,000
-499,000
-569,000
-504,000
-690,000
-658,000
-665,000
-582,000
-619,000
-578,000
-627,000
-612,000
-600,000
-742,000
-845,000
-782,850
-687,000
-754,000
-842,000
-704,000
-802,000
-869,000
0
0-869,000-802,000-704,000-842,000-754,000-687,000-782,850-845,000-742,000-600,000-612,000-627,000-578,000-619,000-582,000-665,000-658,000-690,000-504,000-569,000-499,000-479,000-518,000-531,000-447,000-185,000-336,000-397,000-493,000-626,000-725,000-276,000-289,000-208,000-397,000-247,000005,453,0000
   Capital Surplus 
0
0
0
0
0
0
0
0
0
3,899,000
4,008,000
3,966,000
3,942,000
3,952,000
3,955,000
3,960,000
3,951,000
3,954,000
3,956,000
3,959,000
3,962,000
3,963,000
3,966,000
3,968,000
3,974,000
3,980,000
3,985,000
3,993,000
3,991,000
3,998,000
4,008,000
4,018,000
4,026,000
4,018,000
3,995,000
3,966,000
0
0
0
0
0
000003,966,0003,995,0004,018,0004,026,0004,018,0004,008,0003,998,0003,991,0003,993,0003,985,0003,980,0003,974,0003,968,0003,966,0003,963,0003,962,0003,959,0003,956,0003,954,0003,951,0003,960,0003,955,0003,952,0003,942,0003,966,0004,008,0003,899,000000000000
   Treasury Stock00000000000000000000000000000000000000000
   Other Stockholders Equity 
276,000
186,000
0
0
-247,000
0
0
420,000
165,000
3,899,000
4,008,000
3,966,000
3,942,000
3,952,000
3,955,000
3,960,000
3,951,000
3,954,000
3,956,000
3,959,000
3,962,000
3,963,000
3,966,000
3,968,000
3,974,000
3,980,000
3,985,000
3,993,000
3,991,000
3,998,000
4,008,000
4,018,000
4,026,000
4,150,198
3,995,000
3,966,000
3,973,000
3,872,000
3,830,000
3,760,000
2,134,000
2,134,0003,760,0003,830,0003,872,0003,973,0003,966,0003,995,0004,150,1984,026,0004,018,0004,008,0003,998,0003,991,0003,993,0003,985,0003,980,0003,974,0003,968,0003,966,0003,963,0003,962,0003,959,0003,956,0003,954,0003,951,0003,960,0003,955,0003,952,0003,942,0003,966,0004,008,0003,899,000165,000420,00000-247,00000186,000276,000



5.4. Balance Sheets

All numbers in thousands.




5.5. Cash Flows

All numbers in thousands.




5.6. Income Statements

All numbers in thousands.