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

Aehr Test Systems
Buy, Hold or Sell?

Let's analyze Aehr together

I guess you are interested in Aehr Test Systems. 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 Aehr Test Systems. 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 Aehr Test Systems

I send you an email if I find something interesting about Aehr Test Systems.

1. Quick Overview

1.1. Quick analysis of Aehr (30 sec.)










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

How much money do you get?

How much money do you get?
$0.00
When do you have the money?
1 year
How often do you get paid?
0.0%

What is your share worth?

Current worth
$4.13
Expected worth in 1 year
$5.56
How sure are you?
60.0%

+ What do you gain per year?

Total Gains per Share
$1.43
Return On Investment
11.3%

For what price can you sell your share?

Current Price per Share
$12.70
Expected price per share
$9.83 - $21.44
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Aehr (5 min.)




Live pricePrice per Share (EOD)
$12.70
Intrinsic Value Per Share
$0.22 - $2.45
Total Value Per Share
$4.35 - $6.59

2.2. Growth of Aehr (5 min.)




Is Aehr growing?

Current yearPrevious yearGrowGrow %
How rich?$122.4m$70.2m$31.6m31.1%

How much money is Aehr making?

Current yearPrevious yearGrowGrow %
Making money$7.2m$4.6m$2.6m36.0%
Net Profit Margin39.4%24.8%--

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

2.3. Financial Health of Aehr (5 min.)




2.4. Comparing to competitors in the Semiconductor Equipment & Materials industry (5 min.)




  Industry Rankings (Semiconductor Equipment & Materials)  


Richest
#103 / 149

Most Revenue
#121 / 149

Most Profit
#59 / 149
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of Aehr is $12.70. 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 Aehr.
  • 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 Aehr, 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 $4.13. Based on the TTM, the Book Value Change Per Share is $0.36 per quarter. Based on the YOY, the Book Value Change Per Share is $0.24 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 $0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Aehr.

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 Eps0.020.2%0.251.9%0.161.2%0.090.7%0.030.2%
Usd Book Value Change Per Share0.372.9%0.362.8%0.241.9%0.181.4%0.100.8%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share0.372.9%0.362.8%0.241.9%0.181.4%0.100.8%
Usd Price Per Share15.21-16.49-35.86-14.25-8.35-
Price to Earnings Ratio170.72-30.11-58.13-54.20-100.52-
Price-to-Total Gains Ratio41.40--437.48-176.46--3.07--150.24-
Price to Book Ratio3.68-5.04-14.96-8.19-7.31-
Price-to-Total Gains Ratio41.40--437.48-176.46--3.07--150.24-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share12.7
Number of shares78
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.360.18
Usd Total Gains Per Share0.360.18
Gains per Quarter (78 shares)27.8614.11
Gains per Year (78 shares)111.4556.43
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1011110105646
202232120113102
303343230169158
404464340226214
505575450282270
606696560339326
707807670395382
808928780451438
9010039890508494
100111411000564550

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share3.01.00.075.0%11.01.00.091.7%16.04.00.080.0%22.018.00.055.0%49.060.00.045.0%
Book Value Change Per Share3.01.00.075.0%11.01.00.091.7%15.05.00.075.0%24.016.00.060.0%53.055.01.048.6%
Dividend per Share0.00.04.00.0%0.00.012.00.0%0.00.020.00.0%0.00.040.00.0%0.00.0109.00.0%
Total Gains per Share3.01.00.075.0%11.01.00.091.7%15.05.00.075.0%24.016.00.060.0%53.055.01.048.6%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Aehr Test Systems 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--0.3670.357+3%0.242+52%0.181+103%0.098+276%
Book Value Per Share--4.1333.437+20%2.371+74%1.656+150%1.002+313%
Current Ratio--6.0269.232-35%6.178-2%5.410+11%4.143+45%
Debt To Asset Ratio--0.1600.144+11%0.204-22%0.260-38%0.412-61%
Debt To Equity Ratio--0.1910.168+14%0.259-26%0.382-50%0.947-80%
Dividend Per Share----0%-0%-0%-0%
Eps--0.0220.246-91%0.157-86%0.090-75%0.025-12%
Free Cash Flow Per Share--0.074-0.004+105%0.058+27%0.014+442%-0.012+116%
Free Cash Flow To Equity Per Share--0.0700.003+2651%0.120-42%0.076-8%0.041+71%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--2.455--------
Intrinsic Value_10Y_min--0.217--------
Intrinsic Value_1Y_max--0.143--------
Intrinsic Value_1Y_min---0.036--------
Intrinsic Value_3Y_max--0.508--------
Intrinsic Value_3Y_min---0.060--------
Intrinsic Value_5Y_max--0.967--------
Intrinsic Value_5Y_min---0.028--------
Market Cap376312430.000-20%450702720.000489336340.500-8%1062652179.000-58%422283982.300+7%247577256.949+82%
Net Profit Margin--0.0500.394-87%0.248-80%0.069-27%-0.206+509%
Operating Margin--0.0120.041-70%0.222-95%-0.135+1212%-0.290+2492%
Operating Ratio--0.9880.963+3%0.773+28%1.073-8%1.258-21%
Pb Ratio3.072-20%3.6805.038-27%14.958-75%8.192-55%7.313-50%
Pe Ratio142.548-20%170.72130.106+467%58.127+194%54.201+215%100.515+70%
Price Per Share12.700-20%15.21016.488-8%35.863-58%14.246+7%8.353+82%
Price To Free Cash Flow Ratio43.097-20%51.615-39.701+177%-242.113+569%-70.480+237%-43.138+184%
Price To Total Gains Ratio34.570-20%41.403-437.478+1157%176.458-77%-3.069+107%-150.242+463%
Quick Ratio--3.0085.344-44%5.718-47%3.552-15%2.576+17%
Return On Assets--0.0050.059-92%0.053-91%0.019-77%-0.032+802%
Return On Equity--0.0050.068-92%0.066-92%0.021-74%-0.124+2410%
Total Gains Per Share--0.3670.357+3%0.242+52%0.181+103%0.098+276%
Usd Book Value--122483000.000101931750.250+20%70261500.000+74%49099400.050+149%29691250.025+313%
Usd Book Value Change Per Share--0.3670.357+3%0.242+52%0.181+103%0.098+276%
Usd Book Value Per Share--4.1333.437+20%2.371+74%1.656+150%1.002+313%
Usd Dividend Per Share----0%-0%-0%-0%
Usd Eps--0.0220.246-91%0.157-86%0.090-75%0.025-12%
Usd Free Cash Flow--2183000.000-106750.000+105%1722250.000+27%402800.000+442%-355600.000+116%
Usd Free Cash Flow Per Share--0.074-0.004+105%0.058+27%0.014+442%-0.012+116%
Usd Free Cash Flow To Equity Per Share--0.0700.003+2651%0.120-42%0.076-8%0.041+71%
Usd Market Cap376312430.000-20%450702720.000489336340.500-8%1062652179.000-58%422283982.300+7%247577256.949+82%
Usd Price Per Share12.700-20%15.21016.488-8%35.863-58%14.246+7%8.353+82%
Usd Profit--660000.0007285500.000-91%4660500.000-86%2670350.000-75%752725.000-12%
Usd Revenue--13119000.00014678250.000-11%18728500.000-30%11424250.000+15%8112200.000+62%
Usd Total Gains Per Share--0.3670.357+3%0.242+52%0.181+103%0.098+276%
 EOD+4 -4MRQTTM+15 -18YOY+14 -195Y+21 -1210Y+27 -6

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15142.548
Price to Book Ratio (EOD)Between0-13.072
Net Profit Margin (MRQ)Greater than00.050
Operating Margin (MRQ)Greater than00.012
Quick Ratio (MRQ)Greater than13.008
Current Ratio (MRQ)Greater than16.026
Debt to Asset Ratio (MRQ)Less than10.160
Debt to Equity Ratio (MRQ)Less than10.191
Return on Equity (MRQ)Greater than0.150.005
Return on Assets (MRQ)Greater than0.050.005
Total6/10 (60.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5050.435
Ma 20Greater thanMa 5011.823
Ma 50Greater thanMa 10013.128
Ma 100Greater thanMa 20014.061
OpenGreater thanClose11.870
Total2/5 (40.0%)

4. In-depth Analysis

4.1 About Aehr Test Systems

Aehr Test Systems, Inc. provides test solutions for testing, burning-in, and semiconductor devices in wafer level, singulated die, package part form, and installed systems worldwide. Its product portfolio includes FOX-XP and FOX-NP systems that are full wafer contact and singulated die/module test and burn-in systems that can test, burn-in, and stabilize range of devices, including silicon carbide-based and other power semiconductors, 2D and 3D sensors used in mobile phones, tablets and other computing devices, memory semiconductors, processors, microcontrollers, systems-on-a-chip, and photonics and integrated optical devices. The company also offers FOX-CP system, a low-cost single-wafer compact test solution for logic, memory, and photonic devices; and FOX WaferPak Contactor, a full wafer contactor capable of testing wafers up to 300mm that enables integrated circuit manufacturers to perform test, burn-in, and stabilization of full wafers on the FOX-P systems. In addition, it provides FOX DiePak Carrier, which allows testing, burning in, and stabilization of singulated bare die and modules; and FOX DiePak Loader. The company was incorporated in 1977 and is headquartered in Fremont, California.

Fundamental data was last updated by Penke on 2024-11-14 09:17:05.

4.2 In-depth Summary

4.2.1. Financial Health Summary

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

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is overpriced.
Based on the earnings, the company is overpriced.
Based on how much money comes from the company's main activities, the company is expensive.
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 Aehr earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Aehr to the Semiconductor Equipment & Materials industry mean.
  • A Net Profit Margin of 5.0% means that $0.05 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Aehr Test Systems:

  • The MRQ is 5.0%. The company is making a profit. +1
  • The TTM is 39.4%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ5.0%TTM39.4%-34.4%
TTM39.4%YOY24.8%+14.6%
TTM39.4%5Y6.9%+32.5%
5Y6.9%10Y-20.6%+27.5%
Compared to industry (Semiconductor Equipment & Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ5.0%8.6%-3.6%
TTM39.4%8.5%+30.9%
YOY24.8%11.4%+13.4%
5Y6.9%11.2%-4.3%
10Y-20.6%9.5%-30.1%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Aehr to the Semiconductor Equipment & Materials industry mean.
  • 0.5% Return on Assets means that Aehr generated $0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Aehr Test Systems:

  • The MRQ is 0.5%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 5.9%. Using its assets, the company is efficient in making profit. +1
Trends
Current periodCompared to+/- 
MRQ0.5%TTM5.9%-5.5%
TTM5.9%YOY5.3%+0.7%
TTM5.9%5Y1.9%+4.0%
5Y1.9%10Y-3.2%+5.1%
Compared to industry (Semiconductor Equipment & Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5%1.3%-0.8%
TTM5.9%1.4%+4.5%
YOY5.3%1.6%+3.7%
5Y1.9%1.8%+0.1%
10Y-3.2%1.6%-4.8%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Aehr to the Semiconductor Equipment & Materials industry mean.
  • 0.5% Return on Equity means Aehr generated $0.01 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Aehr Test Systems:

  • The MRQ is 0.5%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 6.8%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ0.5%TTM6.8%-6.3%
TTM6.8%YOY6.6%+0.2%
TTM6.8%5Y2.1%+4.7%
5Y2.1%10Y-12.4%+14.5%
Compared to industry (Semiconductor Equipment & Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5%2.2%-1.7%
TTM6.8%2.4%+4.4%
YOY6.6%2.6%+4.0%
5Y2.1%2.8%-0.7%
10Y-12.4%2.5%-14.9%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Aehr Test Systems.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Aehr is operating .

  • Measures how much profit Aehr 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 Aehr to the Semiconductor Equipment & Materials industry mean.
  • An Operating Margin of 1.2% means the company generated $0.01  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Aehr Test Systems:

  • The MRQ is 1.2%. The company is operating less efficient.
  • The TTM is 4.1%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ1.2%TTM4.1%-2.9%
TTM4.1%YOY22.2%-18.1%
TTM4.1%5Y-13.5%+17.6%
5Y-13.5%10Y-29.0%+15.5%
Compared to industry (Semiconductor Equipment & Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2%11.0%-9.8%
TTM4.1%10.4%-6.3%
YOY22.2%11.2%+11.0%
5Y-13.5%11.1%-24.6%
10Y-29.0%9.7%-38.7%
4.3.2.2. Operating Ratio

Measures how efficient Aehr is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Semiconductor Equipment & Materials industry mean).
  • An Operation Ratio of 0.99 means that the operating costs are $0.99 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Aehr Test Systems:

  • The MRQ is 0.988. The company is less efficient in keeping operating costs low.
  • The TTM is 0.963. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.988TTM0.963+0.025
TTM0.963YOY0.773+0.190
TTM0.9635Y1.073-0.111
5Y1.07310Y1.258-0.185
Compared to industry (Semiconductor Equipment & Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9881.224-0.236
TTM0.9631.146-0.183
YOY0.7731.029-0.256
5Y1.0731.100-0.027
10Y1.2581.049+0.209
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Aehr Test Systems.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Semiconductor Equipment & Materials industry mean).
  • A Current Ratio of 6.03 means the company has $6.03 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Aehr Test Systems:

  • The MRQ is 6.026. The company is very able to pay all its short-term debts. +2
  • The TTM is 9.232. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ6.026TTM9.232-3.206
TTM9.232YOY6.178+3.054
TTM9.2325Y5.410+3.822
5Y5.41010Y4.143+1.266
Compared to industry (Semiconductor Equipment & Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ6.0262.387+3.639
TTM9.2322.493+6.739
YOY6.1782.553+3.625
5Y5.4102.654+2.756
10Y4.1432.667+1.476
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Aehr to the Semiconductor Equipment & Materials industry mean.
  • A Quick Ratio of 3.01 means the company can pay off $3.01 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Aehr Test Systems:

  • The MRQ is 3.008. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 5.344. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ3.008TTM5.344-2.335
TTM5.344YOY5.718-0.374
TTM5.3445Y3.552+1.792
5Y3.55210Y2.576+0.976
Compared to industry (Semiconductor Equipment & Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ3.0081.152+1.856
TTM5.3441.308+4.036
YOY5.7181.568+4.150
5Y3.5521.701+1.851
10Y2.5761.661+0.915
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Aehr Test Systems.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Aehr to Semiconductor Equipment & Materials industry mean.
  • A Debt to Asset Ratio of 0.16 means that Aehr assets are financed with 16.0% credit (debt) and the remaining percentage (100% - 16.0%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Aehr Test Systems:

  • The MRQ is 0.160. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.144. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.160TTM0.144+0.017
TTM0.144YOY0.204-0.061
TTM0.1445Y0.260-0.116
5Y0.26010Y0.412-0.152
Compared to industry (Semiconductor Equipment & Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1600.357-0.197
TTM0.1440.356-0.212
YOY0.2040.363-0.159
5Y0.2600.351-0.091
10Y0.4120.374+0.038
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Aehr to the Semiconductor Equipment & Materials industry mean.
  • A Debt to Equity ratio of 19.1% means that company has $0.19 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Aehr Test Systems:

  • The MRQ is 0.191. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.168. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.191TTM0.168+0.023
TTM0.168YOY0.259-0.091
TTM0.1685Y0.382-0.213
5Y0.38210Y0.947-0.565
Compared to industry (Semiconductor Equipment & Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1910.591-0.400
TTM0.1680.576-0.408
YOY0.2590.604-0.345
5Y0.3820.581-0.199
10Y0.9470.663+0.284
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 Aehr generates.

  • Above 15 is considered overpriced but always compare Aehr to the Semiconductor Equipment & Materials industry mean.
  • A PE ratio of 170.72 means the investor is paying $170.72 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Aehr Test Systems:

  • The EOD is 142.548. Based on the earnings, the company is expensive. -2
  • The MRQ is 170.721. Based on the earnings, the company is expensive. -2
  • The TTM is 30.106. Based on the earnings, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD142.548MRQ170.721-28.173
MRQ170.721TTM30.106+140.615
TTM30.106YOY58.127-28.021
TTM30.1065Y54.201-24.096
5Y54.20110Y100.515-46.314
Compared to industry (Semiconductor Equipment & Materials)
PeriodCompanyIndustry (mean)+/- 
EOD142.54819.721+122.827
MRQ170.72122.938+147.783
TTM30.10620.534+9.572
YOY58.12717.849+40.278
5Y54.20126.926+27.275
10Y100.51524.719+75.796
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 Aehr Test Systems:

  • The EOD is 43.097. Based on how much money comes from the company's main activities, the company is fair priced.
  • The MRQ is 51.615. Based on how much money comes from the company's main activities, the company is overpriced. -1
  • The TTM is -39.701. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD43.097MRQ51.615-8.518
MRQ51.615TTM-39.701+91.316
TTM-39.701YOY-242.113+202.412
TTM-39.7015Y-70.480+30.778
5Y-70.48010Y-43.138-27.342
Compared to industry (Semiconductor Equipment & Materials)
PeriodCompanyIndustry (mean)+/- 
EOD43.09712.350+30.747
MRQ51.61512.450+39.165
TTM-39.7011.927-41.628
YOY-242.1132.143-244.256
5Y-70.4803.169-73.649
10Y-43.1380.935-44.073
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 Aehr is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Semiconductor Equipment & Materials industry mean).
  • A PB ratio of 3.68 means the investor is paying $3.68 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Aehr Test Systems:

  • The EOD is 3.072. Based on the equity, the company is fair priced.
  • The MRQ is 3.680. Based on the equity, the company is fair priced.
  • The TTM is 5.038. Based on the equity, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD3.072MRQ3.680-0.607
MRQ3.680TTM5.038-1.358
TTM5.038YOY14.958-9.920
TTM5.0385Y8.192-3.154
5Y8.19210Y7.313+0.879
Compared to industry (Semiconductor Equipment & Materials)
PeriodCompanyIndustry (mean)+/- 
EOD3.0722.299+0.773
MRQ3.6802.283+1.397
TTM5.0382.322+2.716
YOY14.9582.362+12.596
5Y8.1922.924+5.268
10Y7.3132.996+4.317
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 Aehr Test Systems.

4.8.1. Institutions holding Aehr Test Systems

Institutions are holding 76.075% of the shares of Aehr Test Systems.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30Vanguard Group Inc7.10610.0005210558978770.3755
2024-06-30BlackRock Inc6.42450.00051903635-131869-6.4784
2024-06-30Baillie Gifford & Co Limited.5.6380.01451670590841964101.6097
2024-06-30Awm Investment Company Inc4.23461.89341254743262182.1341
2024-06-30Federated Hermes Inc3.71430.02911100567974028769.7453
2024-06-30Bank of Montreal2.72890.0026808611-206632-20.353
2024-06-30BMO Capital Markets Corp.2.72890.0026808611-206632-20.353
2024-06-30Halter Ferguson Financial Inc2.48565.836773651511086117.7192
2024-06-30Nomura Holdings Inc2.24830.0143666181-144820-17.8569
2024-06-30Geode Capital Management, LLC2.09450.0006620628115581.8976
2024-06-30State Street Corp1.90010.00035630205320.0946
2024-06-30Oberweis Asset Management Inc1.80350.3659534400-433452-44.7849
2024-09-30Rice Hall James & Associates, LLC1.34580.27733987665901017.3683
2024-06-30Ameriprise Financial Inc1.29820.0012384663-750285-66.1074
2024-06-30Citadel Advisors Llc1.18820.0008352080222306171.3024
2024-06-30Two Sigma Investments LLC1.12940.0085334643287850615.1561
2024-06-30Amitell Capital pte Ltd.1.09933.019832571900
2024-06-30Morgan Stanley - Brokerage Accounts1.06950.0001316898-499696-61.1927
2024-06-30Pier Capital, LLC1.04260.5133308933189369158.383
2024-06-30Wellington Management Company LLP1.02020.000630230010270051.4529
Total 52.300511.982615497092+460887+3.0%

4.9.2. Funds holding Aehr Test Systems

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Vanguard Total Stock Mkt Idx Inv2.90380.000686040900
2024-08-31FIAM Small Cap Core CIT Cl B2.61420.2329774600499400181.468
2024-09-30Columbia Small Cap Growth2.48470.42797362257362250
2024-09-30Columbia Small Cap Growth Inst2.48470.427973622522877945.0844
2024-10-31iShares Russell 2000 ETF2.43640.015721931-1624-0.2244
2024-06-30Edinburgh Worldwide Ord2.36870.854570185321816745.1051
2024-09-30Vanguard Information Technology ETF2.07780.008761565914910.2428
2024-08-31Fidelity Small Cap Growth1.87090.1102554369-1451-0.2611
2024-06-30Oberweis Micro-Cap1.80351.167853440000
2024-06-30Oberweis Micro-Cap Growth1.80351.166853440000
2024-09-30Baillie Gifford Global Discovery A Acc1.70811.0546506123-923-0.182
2024-09-30Vanguard Institutional Extnd Mkt Idx Tr1.41090.004941805960581.4704
2024-09-30Strategic Advisers Fidelity US TtlStk0.97860.002728995800
2024-08-31Fidelity Small Cap Index0.95870.0158284064-6350-2.1865
2024-09-30Baillie Gifford WW Discovery B USD Acc0.90091.1485266956-2741-1.0163
2024-09-30Columbia Small Cap Value I0.86550.21425645189003.5952
2024-09-30Columbia Small Cap Value I A0.86550.215925645123000.905
2024-10-31iShares Russell 2000 Growth ETF0.83860.029524848500
2024-08-31Fidelity Small Cap Growth K60.72760.106721559123911.1215
2024-09-30Federated Hermes MDT Small Cap Growth IS0.71350.538211428-226454-51.7158
Total 32.81617.74299723637+1464168+15.1%

5.3. Insider Transactions

Insiders are holding 5.886% of the shares of Aehr Test Systems.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-08-02Howard T SlayenBUY2000015.5
2024-07-30Fariba DaneshSELL1000018.59
2024-07-19Alistair N SporckSELL125718.82
2024-01-18Donald P Richmond IiSELL102117.39
2024-01-18Gayn EricksonSELL487117.39
2024-01-18Vernon RogersSELL130917.39
2024-01-16Donald P Richmond IiSELL18017.24
2024-01-16Gayn EricksonSELL111317.24
2024-01-16Vernon RogersSELL24417.24
2024-01-12Avijit K Ray-chaudhuriBUY300017.87
2023-12-06Chris SiuSELL32225.27
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

Balance Sheet of 2024-08-31. Currency in USD. All numbers in thousands.

Summary
Total Assets145,862
Total Liabilities23,379
Total Stockholder Equity122,483
 As reported
Total Liabilities 23,379
Total Stockholder Equity+ 122,483
Total Assets = 145,862

Assets

Total Assets145,862
Total Current Assets92,919
Long-term Assets52,943
Total Current Assets
Cash And Cash Equivalents 37,830
Net Receivables 8,561
Inventory 42,973
Other Current Assets 3,555
Total Current Assets  (as reported)92,919
Total Current Assets  (calculated)92,919
+/-0
Long-term Assets
Property Plant Equipment 9,828
Goodwill 10,353
Intangible Assets 11,854
Long-term Assets Other 2,557
Long-term Assets  (as reported)52,943
Long-term Assets  (calculated)34,592
+/- 18,351

Liabilities & Shareholders' Equity

Total Current Liabilities15,420
Long-term Liabilities7,959
Total Stockholder Equity122,483
Total Current Liabilities
Short-term Debt 1,654
Accounts payable 5,571
Other Current Liabilities 3,827
Total Current Liabilities  (as reported)15,420
Total Current Liabilities  (calculated)11,052
+/- 4,368
Long-term Liabilities
Long-term Liabilities  (as reported)7,959
Long-term Liabilities  (calculated)0
+/- 7,959
Total Stockholder Equity
Common Stock295
Retained Earnings -18,490
Accumulated Other Comprehensive Income -134
Other Stockholders Equity 140,812
Total Stockholder Equity (as reported)122,483
Total Stockholder Equity (calculated)122,483
+/-0
Other
Cash and Short Term Investments 37,830
Common Stock Shares Outstanding 29,632
Current Deferred Revenue3,541
Liabilities and Stockholders Equity 145,862
Net Debt -31,125
Net Working Capital 77,499
Short Long Term Debt Total 6,705



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-08-312024-05-312024-02-292023-11-302023-08-312023-05-312023-02-282022-11-302022-08-312022-05-312022-02-282021-11-302021-08-312021-05-312021-02-282020-11-302020-08-312020-05-312020-02-292019-11-302019-08-312019-05-312019-02-282018-11-302018-08-312018-05-312018-02-282017-11-302017-08-312017-05-312017-02-282016-11-302016-08-312016-05-312016-02-292015-11-302015-08-312015-05-312015-02-282014-11-302014-08-312014-05-312014-02-282013-11-302013-08-312013-05-312013-02-282012-11-302012-08-312012-05-312012-02-292011-11-302011-08-312011-05-312011-02-282010-11-302010-08-312010-05-312010-02-282009-11-302009-08-312009-05-312009-02-282008-11-302008-08-312008-05-312008-02-292007-11-302007-08-312007-05-312007-02-282006-11-302006-08-312006-05-312006-02-282005-11-302005-08-312005-05-312005-02-282004-11-302004-08-312004-05-312004-02-292003-11-302003-08-312003-05-312003-02-282002-11-302002-08-312002-05-312002-02-282001-11-302001-08-312001-05-312001-02-282000-11-302000-08-312000-05-312000-02-291999-11-301999-08-311999-05-311999-02-281998-11-301998-08-311998-05-311998-02-281997-11-301997-08-31
> Total Assets 
50,024
49,771
50,854
47,105
45,474
44,498
43,275
41,187
41,131
40,352
39,306
40,729
40,198
41,896
42,038
39,592
37,658
36,215
35,695
33,818
32,435
30,415
29,890
28,247
27,481
27,412
26,249
26,812
26,509
23,822
22,421
21,469
21,381
22,042
22,805
24,893
23,820
24,576
25,753
28,675
28,890
31,936
36,412
45,199
45,314
46,662
18,602
13,911
13,911
13,581
16,967
14,474
12,822
12,766
12,562
12,083
12,946
11,908
10,456
11,613
12,108
11,452
9,415
10,975
11,444
11,626
11,943
12,225
11,415
11,974
10,749
14,868
14,563
12,948
13,439
10,046
11,336
13,930
12,153
30,892
31,599
31,001
31,972
30,955
29,888
29,901
25,451
21,307
22,025
24,300
21,688
20,574
18,691
17,111
18,891
21,665
24,001
58,185
57,355
62,328
61,578
67,543
84,396
98,143
105,469
101,175
101,596
127,912
145,862
145,862127,912101,596101,175105,46998,14384,39667,54361,57862,32857,35558,18524,00121,66518,89117,11118,69120,57421,68824,30022,02521,30725,45129,90129,88830,95531,97231,00131,59930,89212,15313,93011,33610,04613,43912,94814,56314,86810,74911,97411,41512,22511,94311,62611,44410,9759,41511,45212,10811,61310,45611,90812,94612,08312,56212,76612,82214,47416,96713,58113,91113,91118,60246,66245,31445,19936,41231,93628,89028,67525,75324,57623,82024,89322,80522,04221,38121,46922,42123,82226,50926,81226,24927,41227,48128,24729,89030,41532,43533,81835,69536,21537,65839,59242,03841,89640,19840,72939,30640,35241,13141,18743,27544,49845,47447,10550,85449,77150,024
   > Total Current Assets 
47,430
43,933
45,803
43,858
42,115
40,107
39,427
35,134
36,688
36,348
34,702
36,442
36,529
37,645
38,173
33,352
32,001
29,812
27,764
29,626
27,670
26,443
26,337
24,567
23,162
23,207
22,561
23,219
23,892
21,214
19,400
19,027
19,200
19,920
20,981
23,135
22,172
22,747
23,695
26,192
26,474
29,541
33,828
40,223
40,244
41,668
15,285
10,642
10,642
10,601
14,781
12,442
10,924
11,005
10,944
10,571
11,941
11,024
9,697
10,928
11,495
10,925
8,878
10,522
11,120
11,299
11,554
11,673
10,828
11,342
10,153
14,295
14,004
12,279
12,094
8,748
10,452
13,042
11,196
29,378
30,364
29,741
30,443
29,456
28,448
28,541
24,220
20,034
18,293
20,867
18,485
17,651
15,970
14,368
16,369
19,184
21,699
56,077
55,274
60,007
59,329
65,535
76,581
89,030
96,213
91,765
92,349
97,848
92,919
92,91997,84892,34991,76596,21389,03076,58165,53559,32960,00755,27456,07721,69919,18416,36914,36815,97017,65118,48520,86718,29320,03424,22028,54128,44829,45630,44329,74130,36429,37811,19613,04210,4528,74812,09412,27914,00414,29510,15311,34210,82811,67311,55411,29911,12010,5228,87810,92511,49510,9289,69711,02411,94110,57110,94411,00510,92412,44214,78110,60110,64210,64215,28541,66840,24440,22333,82829,54126,47426,19223,69522,74722,17223,13520,98119,92019,20019,02719,40021,21423,89223,21922,56123,20723,16224,56726,33726,44327,67029,62627,76429,81232,00133,35238,17337,64536,52936,44234,70236,34836,68835,13439,42740,10742,11543,85845,80343,93347,430
       Cash And Cash Equivalents 
25,363
13,742
11,820
6,748
6,885
6,769
5,915
5,336
3,541
5,266
4,429
8,323
9,718
10,826
12,662
10,391
9,678
5,994
7,001
7,485
8,020
7,153
6,411
8,362
6,104
6,370
6,710
4,641
6,271
6,638
4,668
4,952
3,983
5,807
7,755
9,405
8,550
8,963
6,799
6,564
7,674
5,987
5,774
15,648
7,452
11,727
7,399
4,360
4,360
5,052
8,673
7,766
5,405
5,060
3,808
4,020
3,892
3,126
2,975
2,073
1,901
1,192
1,381
2,324
2,435
2,494
1,846
1,809
2,075
3,596
2,274
5,527
3,653
1,955
2,472
939
2,342
5,154
2,039
17,803
13,993
9,959
9,077
16,848
15,864
14,002
12,300
5,428
5,266
5,302
5,058
5,433
6,313
3,449
4,738
4,582
6,530
35,031
32,020
31,484
36,147
18,874
17,188
30,054
50,955
50,514
47,581
49,159
37,830
37,83049,15947,58150,51450,95530,05417,18818,87436,14731,48432,02035,0316,5304,5824,7383,4496,3135,4335,0585,3025,2665,42812,30014,00215,86416,8489,0779,95913,99317,8032,0395,1542,3429392,4721,9553,6535,5272,2743,5962,0751,8091,8462,4942,4352,3241,3811,1921,9012,0732,9753,1263,8924,0203,8085,0605,4057,7668,6735,0524,3604,3607,39911,7277,45215,6485,7745,9877,6746,5646,7998,9638,5509,4057,7555,8073,9834,9524,6686,6386,2714,6416,7106,3706,1048,3626,4117,1538,0207,4857,0015,9949,67810,39112,66210,8269,7188,3234,4295,2663,5415,3365,9156,7696,8856,74811,82013,74225,363
       Short-term Investments 
1,493
10,299
10,844
16,579
16,287
13,020
15,528
14,847
16,998
14,212
10,784
7,365
5,481
5,343
5,763
3,764
5,853
6,186
3,551
8,003
4,856
4,217
2,631
2,429
4,965
5,243
5,611
5,892
4,299
4,217
3,991
3,813
2,341
1,003
2,200
1,600
1,773
3,182
3,312
2,987
1,046
951
300
0
2,000
2,003
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,969
5,986
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
17,710
25,577
17,853
0
0
0
0
0
0000017,85325,57717,7100000000000000000005,9865,969000000000000000000000000000000000002,0032,00003009511,0462,9873,3123,1821,7731,6002,2001,0032,3413,8133,9914,2174,2995,8925,6115,2434,9652,4292,6314,2174,8568,0033,5516,1865,8533,7645,7635,3435,4817,36510,78414,21216,99814,84715,52813,02016,28716,57910,84410,2991,493
       Net Receivables 
8,883
8,721
11,261
7,182
5,615
6,954
6,133
3,533
3,993
3,500
7,302
6,294
7,637
7,888
6,822
5,751
3,196
4,734
5,009
3,132
3,546
3,864
5,568
2,889
3,106
3,280
1,467
4,205
5,250
2,872
2,838
2,537
4,628
4,113
2,851
4,531
5,248
3,557
6,073
6,614
6,783
11,554
17,977
10,927
16,948
14,811
1,075
931
931
971
1,321
596
1,387
1,508
2,229
1,432
2,633
2,101
825
2,588
2,558
2,899
1,570
2,632
2,860
2,735
3,378
3,390
2,098
1,352
597
1,383
2,628
2,503
1,947
522
1,774
1,429
1,596
4,010
5,301
3,490
4,673
2,856
2,272
3,868
1,944
4,859
3,287
5,231
3,511
3,717
1,116
1,429
2,721
5,202
4,264
7,391
8,543
12,859
5,116
10,156
11,389
16,594
13,161
4,573
5,813
9,996
8,561
8,5619,9965,8134,57313,16116,59411,38910,1565,11612,8598,5437,3914,2645,2022,7211,4291,1163,7173,5115,2313,2874,8591,9443,8682,2722,8564,6733,4905,3014,0101,5961,4291,7745221,9472,5032,6281,3835971,3522,0983,3903,3782,7352,8602,6321,5702,8992,5582,5888252,1012,6331,4322,2291,5081,3875961,3219719319311,07514,81116,94810,92717,97711,5546,7836,6146,0733,5575,2484,5312,8514,1134,6282,5372,8382,8725,2504,2051,4673,2803,1062,8895,5683,8643,5463,1325,0094,7343,1965,7516,8227,8887,6376,2947,3023,5003,9933,5336,1336,9545,6157,18211,2618,7218,883
       Inventory 
10,488
9,990
10,626
11,942
11,835
11,738
10,136
9,221
9,488
10,345
9,839
11,183
10,489
10,074
9,758
10,125
9,730
9,472
8,610
8,633
8,921
8,856
9,467
9,247
8,493
7,897
8,307
7,989
7,623
7,041
7,393
7,140
7,815
8,609
7,821
7,242
6,285
5,938
7,079
9,701
10,646
10,678
9,431
10,209
10,767
10,517
5,927
4,472
4,472
3,950
4,035
3,635
3,942
4,253
4,687
4,958
5,169
5,579
5,650
6,070
6,710
6,444
5,722
5,369
5,369
5,650
5,931
6,148
6,304
6,035
6,854
7,123
7,258
7,419
7,378
7,033
6,031
6,069
7,207
6,604
9,020
8,225
9,368
9,049
9,585
9,983
9,189
9,061
9,217
9,800
9,330
7,989
8,102
9,057
8,339
8,849
10,146
13,033
14,152
15,051
17,233
17,972
21,619
23,908
31,557
33,817
38,085
37,470
42,973
42,97337,47038,08533,81731,55723,90821,61917,97217,23315,05114,15213,03310,1468,8498,3399,0578,1027,9899,3309,8009,2179,0619,1899,9839,5859,0499,3688,2259,0206,6047,2076,0696,0317,0337,3787,4197,2587,1236,8546,0356,3046,1485,9315,6505,3695,3695,7226,4446,7106,0705,6505,5795,1694,9584,6874,2533,9423,6354,0353,9504,4724,4725,92710,51710,76710,2099,43110,67810,6469,7017,0795,9386,2857,2427,8218,6097,8157,1407,3937,0417,6237,9898,3077,8978,4939,2479,4678,8568,9218,6338,6109,4729,73010,1259,75810,07410,48911,1839,83910,3459,4889,22110,13611,73811,83511,94210,6269,99010,488
       Other Current Assets 
1,203
1,181
1,252
1,407
1,493
1,626
1,715
2,197
2,668
3,025
2,348
3,277
3,204
3,514
3,168
3,321
3,544
3,426
3,593
2,373
2,327
2,353
2,260
1,248
494
417
466
492
449
446
510
585
433
388
354
357
316
1,107
432
326
325
371
346
3,439
3,077
2,610
884
879
879
628
752
445
190
184
220
161
247
218
247
197
326
390
205
197
456
420
399
326
351
359
428
262
465
402
297
254
305
390
354
961
2,050
2,098
1,339
703
727
688
787
686
523
534
586
512
439
433
571
551
759
622
559
613
833
823
808
621
540
2,861
1,740
2,446
3,555
3,5552,4461,7402,8615406218088238336135596227595515714334395125865345236867876887277031,3392,0982,0509613543903052542974024652624283593513263994204561972053903261972472182471612201841904457526288798798842,6103,0773,4393463713253264321,1073163573543884335855104464494924664174941,2482,2602,3532,3272,3733,5933,4263,5443,3213,1683,5143,2043,2772,3483,0252,6682,1971,7151,6261,4931,4071,2521,1811,203
   > Long-term Assets 
2,594
5,838
5,051
3,247
3,359
4,391
3,848
6,053
4,443
4,004
4,604
4,287
3,669
4,251
3,865
6,240
5,657
6,403
7,931
4,192
4,765
3,972
3,553
3,680
4,319
4,205
3,688
3,593
2,617
2,608
3,021
2,442
2,181
2,122
1,824
1,758
1,648
1,829
2,058
2,483
2,416
2,395
2,584
4,976
5,070
4,994
3,317
3,269
3,269
2,980
2,186
2,032
1,898
1,761
1,618
1,512
1,005
884
759
685
613
527
537
453
324
327
389
552
587
632
596
573
559
669
1,345
1,298
884
888
957
1,514
1,235
1,260
1,529
1,499
1,440
1,360
1,231
1,273
3,732
3,433
3,203
2,923
2,721
2,743
2,522
2,481
2,302
2,108
2,081
2,321
2,249
2,008
7,815
9,113
9,256
9,410
9,247
30,064
52,943
52,94330,0649,2479,4109,2569,1137,8152,0082,2492,3212,0812,1082,3022,4812,5222,7432,7212,9233,2033,4333,7321,2731,2311,3601,4401,4991,5291,2601,2351,5149578888841,2981,3456695595735966325875523893273244535375276136857598841,0051,5121,6181,7611,8982,0322,1862,9803,2693,2693,3174,9945,0704,9762,5842,3952,4162,4832,0581,8291,6481,7581,8242,1222,1812,4423,0212,6082,6173,5933,6884,2054,3193,6803,5533,9724,7654,1927,9316,4035,6576,2403,8654,2513,6694,2874,6044,0044,4436,0533,8484,3913,3593,2475,0515,8382,594
       Property Plant Equipment 
1,659
1,602
1,606
1,541
1,576
1,957
2,187
1,936
1,835
1,866
2,369
2,613
2,510
2,369
2,236
2,103
1,980
1,874
2,457
2,356
2,205
2,106
1,570
1,515
1,450
1,395
1,337
1,289
1,306
1,288
1,242
1,232
1,381
1,328
1,028
959
854
1,032
1,261
1,689
1,617
1,605
1,779
2,278
2,378
2,292
2,792
2,741
2,741
2,446
1,654
1,504
1,360
1,221
1,078
954
827
707
587
510
439
358
378
301
246
249
311
474
492
538
502
478
465
576
1,251
1,204
789
793
861
1,419
1,140
1,166
1,205
1,203
1,174
1,074
975
1,045
3,533
3,247
3,043
2,770
2,574
2,601
2,380
2,283
2,113
1,926
1,867
2,120
2,062
1,824
7,574
8,882
9,034
9,172
9,013
8,987
9,828
9,8288,9879,0139,1729,0348,8827,5741,8242,0622,1201,8671,9262,1132,2832,3802,6012,5742,7703,0433,2473,5331,0459751,0741,1741,2031,2051,1661,1401,4198617937891,2041,2515764654785025384924743112492463013783584395105877078279541,0781,2211,3601,5041,6542,4462,7412,7412,7922,2922,3782,2781,7791,6051,6171,6891,2611,0328549591,0281,3281,3811,2321,2421,2881,3061,2891,3371,3951,4501,5151,5702,1062,2052,3562,4571,8741,9802,1032,2362,3692,5102,6132,3691,8661,8351,9362,1871,9571,5761,5411,6061,6021,659
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
956
0
0
0
956
274
274
0
274
274
274
274
274
274
274
274
274
274
274
274
274
274
274
274
274
274
274
274
274
274
274
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
10,353
10,353000000000000000000000000000000000000000000000000000000000000002742742742742742742742742742742742742742742742742742742742742742742740274274956000956000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
80
0
80
80
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
150
0
0
0
0
000015000000000000000000080800800000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
956
274
274
0
274
274
274
274
274
274
274
274
274
274
274
274
274
274
274
274
274
274
274
274
274
274
274
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
11,854
11,8540000000000000000000000000000000000000000000000000000000000000027427427427427427427427427427427427427427427427427427427427427427427402742749560000000000000000000
       Long-term Assets Other 
935
4,236
3,445
1,706
1,783
2,434
1,661
4,117
2,608
2,138
2,235
1,674
1,159
1,882
1,629
4,137
3,677
4,529
5,474
1,836
2,560
1,866
1,983
2,165
2,595
2,810
2,077
2,304
1,037
1,046
1,505
936
526
520
522
525
520
523
523
520
525
516
531
524
518
528
525
528
528
534
532
528
538
540
540
558
178
177
172
175
174
169
159
152
78
78
78
78
95
94
94
95
94
93
94
94
95
95
96
95
95
94
244
296
186
206
256
228
199
186
160
153
147
142
142
118
109
102
134
201
107
104
91
81
72
88
84
104
2,557
2,55710484887281911041072011341021091181421421471531601861992282562061862962449495959695959494939495949495787878781521591691741751721771785585405405385285325345285285255285185245315165255205235235205255225205269361,5051,0461,0372,3042,0772,8102,5952,1651,9831,8662,5601,8365,4744,5293,6774,1371,6291,8821,1591,6742,2352,1382,6084,1171,6612,4341,7831,7063,4454,236935
> Total Liabilities 
12,320
11,178
11,318
7,141
5,823
5,832
5,401
4,509
5,435
5,555
4,901
6,424
5,413
6,430
6,485
4,785
3,420
2,550
2,660
3,933
3,478
3,503
3,946
2,902
3,027
3,902
3,586
4,608
5,623
3,522
3,363
4,017
4,168
4,660
5,084
6,076
3,914
3,716
4,257
6,007
4,943
5,304
6,928
7,427
6,409
5,870
5,123
3,948
3,948
3,559
5,180
3,193
2,776
3,023
3,482
2,982
3,522
3,655
3,406
5,159
5,699
5,607
4,883
5,981
6,392
5,803
5,580
5,196
4,790
4,480
4,841
10,318
9,179
8,181
11,411
10,769
12,071
10,289
10,857
14,098
14,286
12,899
13,198
11,670
11,768
12,017
10,410
5,854
6,739
8,332
5,133
6,518
6,370
6,319
8,406
10,216
9,769
17,323
13,367
11,339
10,060
10,876
15,762
22,543
25,324
14,021
15,099
16,319
23,379
23,37916,31915,09914,02125,32422,54315,76210,87610,06011,33913,36717,3239,76910,2168,4066,3196,3706,5185,1338,3326,7395,85410,41012,01711,76811,67013,19812,89914,28614,09810,85710,28912,07110,76911,4118,1819,17910,3184,8414,4804,7905,1965,5805,8036,3925,9814,8835,6075,6995,1593,4063,6553,5222,9823,4823,0232,7763,1935,1803,5593,9483,9485,1235,8706,4097,4276,9285,3044,9436,0074,2573,7163,9146,0765,0844,6604,1684,0173,3633,5225,6234,6083,5863,9023,0272,9023,9463,5033,4783,9332,6602,5503,4204,7856,4856,4305,4136,4244,9015,5555,4354,5095,4015,8325,8237,14111,31811,17812,320
   > Total Current Liabilities 
12,035
10,958
11,152
6,973
5,681
5,706
4,969
4,118
5,038
5,200
4,558
6,042
5,036
6,068
6,319
4,600
3,213
2,321
2,415
3,674
3,203
3,212
3,645
2,593
2,708
3,573
3,253
4,275
5,286
3,181
3,024
3,685
3,839
4,333
4,766
5,812
3,659
3,469
4,024
5,822
4,780
5,164
6,818
6,861
5,797
5,255
4,494
3,343
3,343
2,966
4,591
2,615
2,207
2,465
2,935
2,540
3,133
3,318
3,082
4,855
5,426
5,351
4,524
5,701
6,200
5,651
5,463
5,117
4,782
4,472
4,833
6,519
5,224
4,181
7,367
4,680
6,002
4,191
4,730
7,884
8,079
6,538
6,591
11,148
11,264
11,618
10,019
5,512
4,540
6,344
3,327
3,865
4,173
4,483
6,911
9,061
8,760
16,545
12,817
11,014
9,899
10,746
9,388
16,308
19,253
7,959
9,180
10,508
15,420
15,42010,5089,1807,95919,25316,3089,38810,7469,89911,01412,81716,5458,7609,0616,9114,4834,1733,8653,3276,3444,5405,51210,01911,61811,26411,1486,5916,5388,0797,8844,7304,1916,0024,6807,3674,1815,2246,5194,8334,4724,7825,1175,4635,6516,2005,7014,5245,3515,4264,8553,0823,3183,1332,5402,9352,4652,2072,6154,5912,9663,3433,3434,4945,2555,7976,8616,8185,1644,7805,8224,0243,4693,6595,8124,7664,3333,8393,6853,0243,1815,2864,2753,2533,5732,7082,5933,6453,2123,2033,6742,4152,3213,2134,6006,3196,0685,0366,0424,5585,2005,0384,1184,9695,7065,6816,97311,15210,95812,035
       Short-term Debt 
1,856
474
385
86
85
93
168
152
155
155
142
143
143
138
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
716
1,408
1,452
1,685
1,215
1,101
947
476
406
777
1,000
642
115
101
0
0
2,000
63
0
0
0
69
6,110
6,110
6,110
6,110
6,110
6,110
6,110
29
606
619
644
1,311
1,604
1,918
3,614
3,816
750
763
778
794
741
551
68
137
275
794
856
930
1,654
1,654930856794275137685517417947787637503,8163,6141,9181,6041,311644619606296,1106,1106,1106,1106,1106,1106,11069000632,000001011156421,0007774064769471,1011,2151,6851,4521,408716000000000000000000000000000000000000000000001381431431421551551521689385863854741,856
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
777
0
0
0
3,791
0
0
0
5,962
0
0
0
6,110
6,110
6,110
6,110
6,110
6,110
6,110
6,110
0
0
0
0
653
933
1,213
2,892
3,079
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000003,0792,8921,21393365300006,1106,1106,1106,1106,1106,1106,1106,1100005,9620003,7910007770000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
4,623
3,862
4,167
2,084
2,141
1,917
1,304
1,005
2,566
2,500
2,479
2,989
1,701
2,231
2,188
1,213
591
371
549
874
809
656
1,179
748
751
897
819
1,838
2,617
737
479
1,050
1,222
1,147
1,316
1,130
1,076
901
1,416
2,517
1,955
1,872
2,522
2,981
2,414
2,224
1,703
995
995
366
528
703
772
946
1,672
885
1,473
1,494
960
1,507
2,001
1,461
1,517
1,188
1,403
1,892
2,265
1,892
1,586
1,790
1,631
724
1,848
1,390
1,883
1,413
1,906
1,770
1,821
2,808
3,473
1,789
2,638
1,762
1,317
1,953
557
1,933
1,742
2,320
925
945
809
1,155
1,086
2,893
2,753
3,386
3,307
4,195
3,387
3,949
4,988
9,206
8,328
4,183
4,979
5,332
5,571
5,5715,3324,9794,1838,3289,2064,9883,9493,3874,1953,3073,3862,7532,8931,0861,1558099459252,3201,7421,9335571,9531,3171,7622,6381,7893,4732,8081,8211,7701,9061,4131,8831,3901,8487241,6311,7901,5861,8922,2651,8921,4031,1881,5171,4612,0011,5079601,4941,4738851,6729467727035283669959951,7032,2242,4142,9812,5221,8721,9552,5171,4169011,0761,1301,3161,1471,2221,0504797372,6171,8388198977517481,1796568098745493715911,2132,1882,2311,7012,9892,4792,5002,5661,0051,3041,9172,1412,0844,1673,8624,623
       Other Current Liabilities 
5,292
5,886
5,993
4,492
3,406
3,584
2,626
2,440
2,017
2,492
1,877
2,873
3,129
3,636
4,080
3,336
2,571
1,623
1,220
2,260
1,995
2,147
2,324
1,739
1,843
2,221
2,104
2,100
2,018
1,960
2,013
1,943
1,782
1,931
2,119
2,347
2,119
2,330
2,369
2,927
2,575
3,098
4,129
3,694
3,179
2,821
2,666
2,259
2,107
1,728
1,615
1,626
1,368
1,336
1,213
1,434
1,451
1,553
1,221
1,385
1,580
1,611
1,554
1,440
1,437
1,245
1,447
1,390
1,435
1,248
1,375
944
1,557
1,496
1,458
1,490
1,372
1,366
1,897
1,540
1,572
1,607
1,643
1,646
1,498
1,487
2,085
2,005
1,577
1,596
1,373
1,439
1,373
1,344
1,624
2,163
1,978
2,254
2,535
3,610
2,479
2,566
3,489
4,143
4,536
2,659
3,482
4,149
3,827
3,8274,1493,4822,6594,5364,1433,4892,5662,4793,6102,5352,2541,9782,1631,6241,3441,3731,4391,3731,5961,5772,0052,0851,4871,4981,6461,6431,6071,5721,5401,8971,3661,3721,4901,4581,4961,5579441,3751,2481,4351,3901,4471,2451,4371,4401,5541,6111,5801,3851,2211,5531,4511,4341,2131,3361,3681,6261,6151,7282,1072,2592,6662,8213,1793,6944,1293,0982,5752,9272,3692,3302,1192,3472,1191,9311,7821,9432,0131,9602,0182,1002,1042,2211,8431,7392,3242,1471,9952,2601,2201,6232,5713,3364,0803,6363,1292,8731,8772,4922,0172,4402,6263,5843,4064,4925,9935,8865,292
   > Long-term Liabilities 
285
220
166
168
142
126
432
391
397
355
343
382
377
362
166
185
207
229
245
259
275
291
301
309
319
329
333
333
337
341
339
332
329
327
318
264
255
247
233
185
163
140
110
566
612
615
629
605
605
593
589
578
569
558
547
442
389
337
324
304
273
256
359
280
192
152
117
79
8
8
8
3,799
3,955
4,000
4,044
6,089
6,069
6,098
6,127
6,214
6,207
6,361
6,607
522
504
399
391
342
2,199
1,988
1,806
2,653
2,197
1,836
1,495
1,155
1,009
778
550
325
161
130
6,374
6,235
6,071
6,062
5,919
5,811
7,959
7,9595,8115,9196,0626,0716,2356,3741301613255507781,0091,1551,4951,8362,1972,6531,8061,9882,1993423913995045226,6076,3616,2076,2146,1276,0986,0696,0894,0444,0003,9553,79988879117152192280359256273304324337389442547558569578589593605605629615612566110140163185233247255264318327329332339341337333333329319309301291275259245229207185166362377382343355397391432126142168166220285
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,791
3,828
3,873
3,917
5,962
6,006
6,051
6,095
6,110
6,110
6,110
6,110
0
0
0
0
0
0
0
0
1,026
746
466
187
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000001874667461,026000000006,1106,1106,1106,1106,0956,0516,0065,9623,9173,8733,8283,79100000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
85
151
179
166
185
207
229
245
259
275
291
301
309
319
329
333
333
337
341
339
332
329
327
318
264
255
247
233
185
163
140
110
566
612
615
629
605
600
593
589
578
569
558
547
442
389
337
324
304
273
256
359
280
192
152
117
79
8
8
8
8
127
127
127
127
63
47
32
104
97
251
497
522
504
399
391
342
113
64
34
22
19
9
123
148
196
162
135
113
88
65
50
72
74
0
0
0
0
00007472506588113135162196148123919223464113342391399504522497251971043247631271271271278888791171521922803592562733043243373894425475585695785895936006056296156125661101401631852332472552643183273293323393413373333333293193093012912752592452292071851661791518500000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
224
209
195
179
161
142
244
171
116
76
40
8
0
0
0
0
127
127
127
127
63
47
32
104
97
251
497
522
504
399
391
342
113
64
34
22
19
9
80
99
150
0
0
0
0
0
0
0
0
0
0
0
0
00000000000015099809192234641133423913995045224972519710432476312712712712700008407611617124414216117919520922400000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
37,704
38,593
39,536
39,964
39,651
38,666
37,874
36,678
35,696
34,797
34,405
34,305
34,785
35,466
35,553
34,807
34,238
33,665
33,035
29,885
28,957
26,912
25,944
25,345
24,454
23,510
22,663
22,204
20,886
20,300
19,058
17,452
17,213
17,382
17,721
18,817
19,906
20,860
21,496
22,668
23,947
26,632
29,484
37,772
38,905
40,792
13,479
9,963
9,963
10,022
11,787
11,281
10,046
9,743
9,080
9,101
9,424
8,253
7,050
6,454
6,431
5,867
4,553
5,014
5,073
5,844
6,384
7,050
6,645
7,512
5,926
4,568
5,402
4,785
2,047
-703
-714
3,660
1,315
16,813
17,332
18,121
18,794
19,305
18,139
17,902
15,060
15,472
15,306
15,988
16,575
14,077
12,321
10,792
10,485
11,449
14,232
40,862
43,988
50,989
51,518
56,667
68,634
75,600
80,145
87,154
86,497
111,593
122,483
122,483111,59386,49787,15480,14575,60068,63456,66751,51850,98943,98840,86214,23211,44910,48510,79212,32114,07716,57515,98815,30615,47215,06017,90218,13919,30518,79418,12117,33216,8131,3153,660-714-7032,0474,7855,4024,5685,9267,5126,6457,0506,3845,8445,0735,0144,5535,8676,4316,4547,0508,2539,4249,1019,0809,74310,04611,28111,78710,0229,9639,96313,47940,79238,90537,77229,48426,63223,94722,66821,49620,86019,90618,81717,72117,38217,21317,45219,05820,30020,88622,20422,66323,51024,45425,34525,94426,91228,95729,88533,03533,66534,23834,80735,55335,46634,78534,30534,40534,79735,69636,67837,87438,66639,65139,96439,53638,59337,704
   Common Stock
68
68
69
69
69
68
69
68
68
68
68
69
70
70
71
71
71
72
72
72
72
71
71
72
72
72
74
74
74
74
74
75
75
75
75
76
77
77
78
78
78
80
81
84
84
85
85
85
85
86
86
87
87
88
88
89
89
91
91
91
92
94
94
106
107
109
110
112
115
127
127
129
130
132
132
132
136
167
168
213
215
218
219
221
222
224
226
227
227
229
230
231
233
235
236
237
245
268
269
271
274
277
283
285
288
288
289
289
295
295289289288288285283277274271269268245237236235233231230229227227226224222221219218215213168167136132132132130129127127115112110109107106949492919191898988888787868685858585848481807878787777767575757574747474747272727171727272727171717070696868686869686969696868
   Retained Earnings 
485
1,392
2,223
2,275
1,916
1,424
717
-55
-823
-1,559
-2,237
-2,660
-2,584
-2,286
-2,144
-2,801
-3,435
-4,209
-4,946
-8,068
-8,955
-10,947
-11,935
-12,612
-13,420
-14,369
-16,086
-16,571
-17,895
-18,494
-19,717
-21,441
-21,685
-21,519
-21,159
-20,631
-20,074
-19,387
-19,122
-18,203
-17,297
-15,931
-14,005
-7,503
-6,638
-5,766
-33,446
-37,474
-37,474
-38,671
-37,136
-37,955
-39,471
-40,238
-41,184
-41,328
-41,204
-42,577
-43,938
-44,717
-44,991
-45,802
-47,261
-48,114
-48,280
-48,143
-47,931
-47,692
-48,599
-50,713
-52,439
-54,339
-54,045
-55,093
-58,068
-61,124
-61,879
-63,331
-65,982
-66,777
-66,767
-66,707
-66,440
-66,249
-67,764
-68,393
-71,594
-71,484
-71,897
-71,646
-71,401
-74,286
-74,201
-76,167
-76,880
-76,313
-75,617
-74,900
-72,657
-66,863
-66,274
-62,549
-58,417
-52,306
-47,632
-41,543
-43,014
-19,150
-18,490
-18,490-19,150-43,014-41,543-47,632-52,306-58,417-62,549-66,274-66,863-72,657-74,900-75,617-76,313-76,880-76,167-74,201-74,286-71,401-71,646-71,897-71,484-71,594-68,393-67,764-66,249-66,440-66,707-66,767-66,777-65,982-63,331-61,879-61,124-58,068-55,093-54,045-54,339-52,439-50,713-48,599-47,692-47,931-48,143-48,280-48,114-47,261-45,802-44,991-44,717-43,938-42,577-41,204-41,328-41,184-40,238-39,471-37,955-37,136-38,671-37,474-37,474-33,446-5,766-6,638-7,503-14,005-15,931-17,297-18,203-19,122-19,387-20,074-20,631-21,159-21,519-21,685-21,441-19,717-18,494-17,895-16,571-16,086-14,369-13,420-12,612-11,935-10,947-8,955-8,068-4,946-4,209-3,435-2,801-2,144-2,286-2,584-2,660-2,237-1,559-823-557171,4241,9162,2752,2231,392485
   Accumulated Other Comprehensive Income 
2,106
2,096
2,086
2,153
2,174
2,027
1,884
1,859
1,571
1,362
1,643
1,564
1,520
1,476
1,536
1,403
1,420
1,457
1,577
1,494
1,456
1,505
1,475
1,521
1,438
1,389
1,407
1,379
1,366
1,313
1,291
1,250
1,255
1,190
1,166
1,291
1,281
1,265
1,273
1,241
1,345
1,681
2,140
2,395
2,176
2,587
2,649
2,800
2,800
2,873
2,778
2,690
2,685
2,680
2,737
2,593
2,627
2,543
2,519
2,458
2,473
2,482
2,469
2,442
2,465
2,488
2,502
2,488
2,451
2,373
2,262
2,231
2,249
2,189
2,213
2,237
2,245
2,188
2,190
2,249
2,308
2,306
2,344
2,292
2,276
2,241
2,252
2,230
2,216
2,211
2,216
2,234
-67
-62
-45
-28
-64
-108
-131
-105
-150
-155
-162
-155
-141
-134
-144
-158
-134
-134-158-144-134-141-155-162-155-150-105-131-108-64-28-45-62-672,2342,2162,2112,2162,2302,2522,2412,2762,2922,3442,3062,3082,2492,1902,1882,2452,2372,2132,1892,2492,2312,2622,3732,4512,4882,5022,4882,4652,4422,4692,4822,4732,4582,5192,5432,6272,5932,7372,6802,6852,6902,7782,8732,8002,8002,6492,5872,1762,3952,1401,6811,3451,2411,2731,2651,2811,2911,1661,1901,2551,2501,2911,3131,3661,3791,4071,3891,4381,5211,4751,5051,4561,4941,5771,4571,4201,4031,5361,4761,5201,5641,6431,3621,5711,8591,8842,0272,1742,1532,0862,0962,106
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
47,912
48,196
48,378
48,622
48,857
49,093
49,251
50,580
50,781
51,390
51,703
52,142
52,678
55,725
55,976
56,547
57,068
57,557
57,770
58,052
58,784
64,636
64,939
81,128
81,576
82,304
82,671
83,041
83,405
83,830
84,176
84,499
84,760
85,194
85,530
85,898
86,356
86,786
87,174
87,553
89,668
0
0
0
0
119,094
126,930
127,776
127,630
0
0
0
0
0000127,630127,776126,930119,094000089,66887,55387,17486,78686,35685,89885,53085,19484,76084,49984,17683,83083,40583,04182,67182,30481,57681,12864,93964,63658,78458,05257,77057,55757,06856,54755,97655,72552,67852,14251,70351,39050,78150,58049,25149,09348,85748,62248,37848,19647,91200000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
35,045
35,037
35,158
35,467
35,492
35,147
35,204
34,806
34,880
34,926
34,931
35,332
35,779
36,206
36,090
36,134
36,182
36,345
36,332
36,387
36,384
36,283
36,333
36,364
36,364
36,418
37,268
37,322
37,341
37,407
37,410
37,568
37,568
37,636
37,639
38,081
38,622
38,905
39,267
39,552
39,821
40,802
41,268
42,796
43,283
43,886
44,191
0
44,552
45,734
46,059
46,459
46,745
47,213
47,439
47,747
47,912
48,196
48,378
48,622
48,857
49,093
49,251
50,580
50,781
51,390
51,703
52,142
52,678
55,725
55,976
56,547
57,068
57,557
57,770
58,052
58,784
64,636
64,939
81,128
81,576
82,304
82,671
83,041
83,405
83,830
84,176
84,499
84,760
85,194
85,530
85,898
86,356
86,786
87,174
87,553
89,668
115,602
116,507
117,686
117,668
119,094
126,930
127,776
127,630
128,543
129,366
130,612
140,812
140,812130,612129,366128,543127,630127,776126,930119,094117,668117,686116,507115,60289,66887,55387,17486,78686,35685,89885,53085,19484,76084,49984,17683,83083,40583,04182,67182,30481,57681,12864,93964,63658,78458,05257,77057,55757,06856,54755,97655,72552,67852,14251,70351,39050,78150,58049,25149,09348,85748,62248,37848,19647,91247,74747,43947,21346,74546,45946,05945,73444,552044,19143,88643,28342,79641,26840,80239,82139,55239,26738,90538,62238,08137,63937,63637,56837,56837,41037,40737,34137,32237,26836,41836,36436,36436,33336,28336,38436,38736,33236,34536,18236,13436,09036,20635,77935,33234,93134,92634,88034,80635,20435,14735,49235,46735,15835,03735,045



5.3. Balance Sheets

Currency in USD. All numbers in thousands.