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

Alfa Laval AB
Buy, Hold or Sell?

Let's analyze Alfa Laval AB together

I guess you are interested in Alfa Laval AB. 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 Alfa Laval AB. 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 Alfa Laval AB

I send you an email if I find something interesting about Alfa Laval AB.

1. Quick Overview

1.1. Quick analysis of Alfa Laval AB (30 sec.)










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

How much money do you get?

How much money do you get?
kr0.69
When do you have the money?
1 year
How often do you get paid?
77.5%

What is your share worth?

Current worth
kr96.16
Expected worth in 1 year
kr102.23
How sure are you?
92.5%

+ What do you gain per year?

Total Gains per Share
kr13.57
Return On Investment
2.8%

For what price can you sell your share?

Current Price per Share
kr488.70
Expected price per share
kr463.20 - kr495.60
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Alfa Laval AB (5 min.)




Live pricePrice per Share (EOD)
kr488.70
Intrinsic Value Per Share
kr135.23 - kr359.39
Total Value Per Share
kr231.39 - kr455.55

2.2. Growth of Alfa Laval AB (5 min.)




Is Alfa Laval AB growing?

Current yearPrevious yearGrowGrow %
How rich?$3.6b$3.3b$274.9m7.7%

How much money is Alfa Laval AB making?

Current yearPrevious yearGrowGrow %
Making money$158.8m$138.4m$20.3m12.8%
Net Profit Margin10.4%9.7%--

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

2.3. Financial Health of Alfa Laval AB (5 min.)




2.4. Comparing to competitors in the Specialty Industrial Machinery industry (5 min.)




  Industry Rankings (Specialty Industrial Machinery)  


Richest
#40 / 730

Most Revenue
#60 / 730

Most Profit
#44 / 730

Most Efficient
#187 / 730
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Alfa Laval AB?

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

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

Speculation

The Price per Share of Alfa Laval AB is kr488.70. 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 Alfa Laval AB.
  • 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 Alfa Laval AB, 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 kr96.16. Based on the TTM, the Book Value Change Per Share is kr1.52 per quarter. Based on the YOY, the Book Value Change Per Share is kr1.88 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 kr1.88 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Alfa Laval AB.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 kr% of Price per Sharekr% of Price per Sharekr% of Price per Sharekr% of Price per Sharekr% of Price per Share
Usd Eps0.440.1%0.380.1%0.340.1%0.290.1%0.250.1%
Usd Book Value Change Per Share0.210.0%0.140.0%0.170.0%0.150.0%0.120.0%
Usd Dividend Per Share0.000.0%0.170.0%0.410.1%0.380.1%0.360.1%
Usd Total Gains Per Share0.210.0%0.310.1%0.590.1%0.520.1%0.480.1%
Usd Price Per Share44.91-40.89-33.15-29.30-22.69-
Price to Earnings Ratio25.54-26.66-24.87-26.16-19.38-
Price-to-Total Gains Ratio218.59-397.58--943.79--76.75--29.39-
Price to Book Ratio5.07-4.71-4.14-3.92-3.72-
Price-to-Total Gains Ratio218.59-397.58--943.79--76.75--29.39-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share45.00927
Number of shares22
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.170.38
Usd Book Value Change Per Share0.140.15
Usd Total Gains Per Share0.310.52
Gains per Quarter (22 shares)6.8711.54
Gains per Year (22 shares)27.4946.17
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1151217331336
2302544662682
34637719939128
461499813252174
5766112516566220
6917415219879266
71068617923192312
812298206264105358
9137111233298118404
10152123260331131450

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%39.01.00.097.5%82.01.00.098.8%
Book Value Change Per Share3.01.00.075.0%8.04.00.066.7%14.06.00.070.0%27.013.00.067.5%56.027.00.067.5%
Dividend per Share1.00.03.025.0%8.00.04.066.7%14.00.06.070.0%31.00.09.077.5%63.00.020.075.9%
Total Gains per Share4.00.00.0100.0%11.01.00.091.7%18.02.00.090.0%37.03.00.092.5%78.05.00.094.0%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Alfa Laval AB 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--2.2311.516+47%1.880+19%1.618+38%1.354+65%
Book Value Per Share--96.16494.259+2%87.037+10%79.940+20%64.817+48%
Current Ratio--1.3791.336+3%1.307+5%1.3820%1.325+4%
Debt To Asset Ratio--0.5280.537-2%0.568-7%0.546-3%0.587-10%
Debt To Equity Ratio--1.1261.172-4%1.330-15%1.218-8%1.467-23%
Dividend Per Share---1.875-100%4.500-100%4.079-100%3.890-100%
Enterprise Value--162693911194.000143895550702.125+13%105609140768.500+54%96963316591.963+68%69005487265.244+136%
Eps--4.7734.172+14%3.638+31%3.107+54%2.662+79%
Ev To Ebitda Ratio--12.06210.949+10%9.416+28%9.740+24%7.713+56%
Ev To Sales Ratio--2.5092.176+15%1.709+47%1.868+34%1.461+72%
Free Cash Flow Per Share--7.3575.103+44%2.728+170%3.131+135%2.763+166%
Free Cash Flow To Equity Per Share--3.7450.255+1367%0.748+401%1.007+272%0.623+501%
Gross Profit Margin--0.1210.003+4357%-0.049+140%-0.064+153%0.175-31%
Intrinsic Value_10Y_max--359.386--------
Intrinsic Value_10Y_min--135.228--------
Intrinsic Value_1Y_max--15.283--------
Intrinsic Value_1Y_min--11.552--------
Intrinsic Value_3Y_max--61.717--------
Intrinsic Value_3Y_min--36.645--------
Intrinsic Value_5Y_max--127.199--------
Intrinsic Value_5Y_min--63.669--------
Market Cap201992424019.200+0%201537911194.000183506550702.125+10%148756140768.500+35%132092566591.963+53%102651187265.244+96%
Net Profit Margin--0.1220.104+16%0.097+25%0.102+20%0.098+25%
Operating Margin--0.1740.161+8%0.142+23%0.146+19%0.142+23%
Operating Ratio--0.8360.8400%0.864-3%0.857-2%0.863-3%
Pb Ratio5.082+0%5.0714.708+8%4.136+23%3.919+29%3.717+36%
Pe Ratio25.595+0%25.53726.656-4%24.872+3%26.158-2%19.382+32%
Price Per Share488.700+0%487.600443.975+10%359.900+35%318.138+53%246.336+98%
Price To Free Cash Flow Ratio16.606+0%16.56828.574-42%44.157-62%22.580-27%22.022-25%
Price To Total Gains Ratio219.081+0%218.588397.575-45%-943.787+532%-76.746+135%-29.389+113%
Quick Ratio--0.8530.837+2%0.776+10%0.831+3%0.697+22%
Return On Assets--0.0230.020+15%0.018+30%0.018+32%0.017+37%
Return On Equity--0.0500.045+12%0.042+19%0.040+27%0.042+19%
Total Gains Per Share--2.2313.391-34%6.380-65%5.697-61%5.244-57%
Usd Book Value--3660698700.0003588192975.000+2%3313251450.000+10%3058857435.000+20%2489304127.500+47%
Usd Book Value Change Per Share--0.2050.140+47%0.173+19%0.149+38%0.125+65%
Usd Book Value Per Share--8.8578.681+2%8.016+10%7.362+20%5.970+48%
Usd Dividend Per Share---0.173-100%0.414-100%0.376-100%0.358-100%
Usd Enterprise Value--14984109220.96713252780219.666+13%9726601864.779+54%8930321458.120+68%6355405377.129+136%
Usd Eps--0.4400.384+14%0.335+31%0.286+54%0.245+79%
Usd Free Cash Flow--280076100.000194261925.000+44%103865775.000+170%119960250.000+133%106253467.500+164%
Usd Free Cash Flow Per Share--0.6780.470+44%0.251+170%0.288+135%0.255+166%
Usd Free Cash Flow To Equity Per Share--0.3450.024+1367%0.069+401%0.093+272%0.057+501%
Usd Market Cap18603502252.168+0%18561641620.96716900953319.666+10%13700440564.779+35%12165725383.120+53%9454174347.129+96%
Usd Price Per Share45.009+0%44.90840.890+10%33.147+35%29.300+53%22.688+98%
Usd Profit--181713300.000158803425.000+14%138495375.000+31%120881250.000+50%103241797.500+76%
Usd Revenue--1492756800.0001530771075.000-2%1433145075.000+4%1196010600.000+25%1048576920.000+42%
Usd Total Gains Per Share--0.2050.312-34%0.588-65%0.525-61%0.483-57%
 EOD+4 -4MRQTTM+32 -8YOY+33 -75Y+33 -710Y+32 -8

3.3 Fundamental Score

Let's check the fundamental score of Alfa Laval AB based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1525.595
Price to Book Ratio (EOD)Between0-15.082
Net Profit Margin (MRQ)Greater than00.122
Operating Margin (MRQ)Greater than00.174
Quick Ratio (MRQ)Greater than10.853
Current Ratio (MRQ)Greater than11.379
Debt to Asset Ratio (MRQ)Less than10.528
Debt to Equity Ratio (MRQ)Less than11.126
Return on Equity (MRQ)Greater than0.150.050
Return on Assets (MRQ)Greater than0.050.023
Total4/10 (40.0%)

3.4 Technical Score

Let's check the technical score of Alfa Laval AB based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5060.934
Ma 20Greater thanMa 50472.535
Ma 50Greater thanMa 100477.462
Ma 100Greater thanMa 200467.330
OpenGreater thanClose489.400
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Alfa Laval AB

Alfa Laval AB (publ) provides heat transfer, separation, and fluid handling products and solutions worldwide. It operates in three divisions: Energy, Food & Water, and Marine. The company offers oil/gas-fired steam and composite steam boilers, exhaust gas economizer, and ballast water treatment systems, and exhaust gas cleaning products. It also provides sensing and control, cleaning validation, condition monitoring, agitators, tank, powder mixers, fittings, and tubes, as well as wall mounted cleaning nozzles, rotary jet and heads; and tank accessories and covers. In addition, the company offers centrifugal, rotary lobe, three screw, twin screw, and circumferential piston pumps. Further, it provides butterfly, control and check, double seal, diaphragm, double seat, regulating, safety, sampling, shutter, single seat, and ball valves. Additionally, the company offers heat exchanger, tube-in-tube heat exchangers, and process shell-and-tube heat exchangers. Furthermore, it provides finned tube air heat, scraped surface heat exchangers, and various plate heat exchangers, wet surface, and HYAC hybrid air coolers. The company also offers decanters and separator related products. It serves energy, utilities, home, personal care, food, dairy, beverage, marine, transportation, pharmaceutical, biotech, water, and wastewater industries. Alfa Laval AB (publ)was founded in 1883 and is headquartered in Lund, Sweden.

Fundamental data was last updated by Penke on 2024-11-22 10:02:06.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is 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 fair priced.
Based on the earnings, the company is overpriced.
Based on how much money comes from the company's main activities, the company is underpriced.
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 Alfa Laval AB earns for each kr1 of revenue.

  • Above 10% is considered healthy but always compare Alfa Laval AB to the Specialty Industrial Machinery industry mean.
  • A Net Profit Margin of 12.2% means that kr0.12 for each kr1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Alfa Laval AB:

  • The MRQ is 12.2%. The company is making a huge profit. +2
  • The TTM is 10.4%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ12.2%TTM10.4%+1.7%
TTM10.4%YOY9.7%+0.7%
TTM10.4%5Y10.2%+0.3%
5Y10.2%10Y9.8%+0.4%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ12.2%5.6%+6.6%
TTM10.4%5.1%+5.3%
YOY9.7%5.3%+4.4%
5Y10.2%4.7%+5.5%
10Y9.8%4.8%+5.0%
4.3.1.2. Return on Assets

Shows how efficient Alfa Laval AB is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Alfa Laval AB to the Specialty Industrial Machinery industry mean.
  • 2.3% Return on Assets means that Alfa Laval AB generated kr0.02 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Alfa Laval AB:

  • The MRQ is 2.3%. Using its assets, the company is less efficient in making profit.
  • The TTM is 2.0%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ2.3%TTM2.0%+0.3%
TTM2.0%YOY1.8%+0.2%
TTM2.0%5Y1.8%+0.3%
5Y1.8%10Y1.7%+0.1%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ2.3%1.0%+1.3%
TTM2.0%1.0%+1.0%
YOY1.8%1.1%+0.7%
5Y1.8%1.0%+0.8%
10Y1.7%1.1%+0.6%
4.3.1.3. Return on Equity

Shows how efficient Alfa Laval AB is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Alfa Laval AB to the Specialty Industrial Machinery industry mean.
  • 5.0% Return on Equity means Alfa Laval AB generated kr0.05 for each kr1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Alfa Laval AB:

  • The MRQ is 5.0%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 4.5%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ5.0%TTM4.5%+0.5%
TTM4.5%YOY4.2%+0.2%
TTM4.5%5Y4.0%+0.5%
5Y4.0%10Y4.2%-0.3%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ5.0%2.4%+2.6%
TTM4.5%2.1%+2.4%
YOY4.2%2.2%+2.0%
5Y4.0%1.9%+2.1%
10Y4.2%2.2%+2.0%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Alfa Laval AB.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Alfa Laval AB is operating .

  • Measures how much profit Alfa Laval AB makes for each kr1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Alfa Laval AB to the Specialty Industrial Machinery industry mean.
  • An Operating Margin of 17.4% means the company generated kr0.17  for each kr1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Alfa Laval AB:

  • The MRQ is 17.4%. The company is operating efficient. +1
  • The TTM is 16.1%. The company is operating efficient. +1
Trends
Current periodCompared to+/- 
MRQ17.4%TTM16.1%+1.3%
TTM16.1%YOY14.2%+1.9%
TTM16.1%5Y14.6%+1.5%
5Y14.6%10Y14.2%+0.4%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ17.4%9.2%+8.2%
TTM16.1%6.8%+9.3%
YOY14.2%6.1%+8.1%
5Y14.6%5.7%+8.9%
10Y14.2%5.3%+8.9%
4.3.2.2. Operating Ratio

Measures how efficient Alfa Laval AB is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • An Operation Ratio of 0.84 means that the operating costs are kr0.84 for each kr1 in net sales.

Let's take a look of the Operating Ratio trends of Alfa Laval AB:

  • The MRQ is 0.836. The company is less efficient in keeping operating costs low.
  • The TTM is 0.840. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.836TTM0.840-0.004
TTM0.840YOY0.864-0.025
TTM0.8405Y0.857-0.017
5Y0.85710Y0.863-0.006
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8361.445-0.609
TTM0.8401.366-0.526
YOY0.8641.343-0.479
5Y0.8571.357-0.500
10Y0.8631.197-0.334
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Alfa Laval AB.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Alfa Laval AB is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • A Current Ratio of 1.38 means the company has kr1.38 in assets for each kr1 in short-term debts.

Let's take a look of the Current Ratio trends of Alfa Laval AB:

  • The MRQ is 1.379. The company is just able to pay all its short-term debts.
  • The TTM is 1.336. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.379TTM1.336+0.042
TTM1.336YOY1.307+0.029
TTM1.3365Y1.382-0.046
5Y1.38210Y1.325+0.057
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3791.695-0.316
TTM1.3361.701-0.365
YOY1.3071.686-0.379
5Y1.3821.721-0.339
10Y1.3251.654-0.329
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Alfa Laval AB to the Specialty Industrial Machinery industry mean.
  • A Quick Ratio of 0.85 means the company can pay off kr0.85 for each kr1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Alfa Laval AB:

  • The MRQ is 0.853. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.837. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.853TTM0.837+0.016
TTM0.837YOY0.776+0.061
TTM0.8375Y0.831+0.005
5Y0.83110Y0.697+0.134
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8530.736+0.117
TTM0.8370.813+0.024
YOY0.7760.884-0.108
5Y0.8310.959-0.128
10Y0.6970.970-0.273
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Alfa Laval AB.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Alfa Laval AB assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Alfa Laval AB to Specialty Industrial Machinery industry mean.
  • A Debt to Asset Ratio of 0.53 means that Alfa Laval AB assets are financed with 52.8% credit (debt) and the remaining percentage (100% - 52.8%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Alfa Laval AB:

  • The MRQ is 0.528. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.537. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.528TTM0.537-0.010
TTM0.537YOY0.568-0.031
TTM0.5375Y0.546-0.009
5Y0.54610Y0.587-0.041
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5280.490+0.038
TTM0.5370.491+0.046
YOY0.5680.506+0.062
5Y0.5460.502+0.044
10Y0.5870.495+0.092
4.5.4.2. Debt to Equity Ratio

Measures if Alfa Laval AB is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Alfa Laval AB to the Specialty Industrial Machinery industry mean.
  • A Debt to Equity ratio of 112.6% means that company has kr1.13 debt for each kr1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Alfa Laval AB:

  • The MRQ is 1.126. The company is able to pay all its debts with equity. +1
  • The TTM is 1.172. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.126TTM1.172-0.046
TTM1.172YOY1.330-0.158
TTM1.1725Y1.218-0.046
5Y1.21810Y1.467-0.249
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1260.960+0.166
TTM1.1720.959+0.213
YOY1.3301.038+0.292
5Y1.2181.075+0.143
10Y1.4671.049+0.418
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 kr1 in earnings Alfa Laval AB generates.

  • Above 15 is considered overpriced but always compare Alfa Laval AB to the Specialty Industrial Machinery industry mean.
  • A PE ratio of 25.54 means the investor is paying kr25.54 for every kr1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Alfa Laval AB:

  • The EOD is 25.595. Based on the earnings, the company is overpriced. -1
  • The MRQ is 25.537. Based on the earnings, the company is overpriced. -1
  • The TTM is 26.656. Based on the earnings, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD25.595MRQ25.537+0.058
MRQ25.537TTM26.656-1.119
TTM26.656YOY24.872+1.784
TTM26.6565Y26.158+0.498
5Y26.15810Y19.382+6.776
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD25.59519.292+6.303
MRQ25.53717.860+7.677
TTM26.65618.989+7.667
YOY24.87218.365+6.507
5Y26.15821.761+4.397
10Y19.38227.709-8.327
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 Alfa Laval AB:

  • The EOD is 16.606. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The MRQ is 16.568. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The TTM is 28.574. Based on how much money comes from the company's main activities, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD16.606MRQ16.568+0.037
MRQ16.568TTM28.574-12.006
TTM28.574YOY44.157-15.583
TTM28.5745Y22.580+5.994
5Y22.58010Y22.022+0.558
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD16.6066.529+10.077
MRQ16.5686.304+10.264
TTM28.5742.944+25.630
YOY44.1571.789+42.368
5Y22.5801.548+21.032
10Y22.0221.243+20.779
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 Alfa Laval AB is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • A PB ratio of 5.07 means the investor is paying kr5.07 for each kr1 in book value.

Let's take a look of the Price to Book Ratio trends of Alfa Laval AB:

  • The EOD is 5.082. Based on the equity, the company is overpriced. -1
  • The MRQ is 5.071. Based on the equity, the company is overpriced. -1
  • The TTM is 4.708. Based on the equity, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD5.082MRQ5.071+0.011
MRQ5.071TTM4.708+0.362
TTM4.708YOY4.136+0.572
TTM4.7085Y3.919+0.789
5Y3.91910Y3.717+0.202
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD5.0822.297+2.785
MRQ5.0712.022+3.049
TTM4.7082.138+2.570
YOY4.1362.216+1.920
5Y3.9192.472+1.447
10Y3.7172.889+0.828
4.6.2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Latest Balance Sheet

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

Summary
Total Assets84,133,000
Total Liabilities44,386,000
Total Stockholder Equity39,406,000
 As reported
Total Liabilities 44,386,000
Total Stockholder Equity+ 39,406,000
Total Assets = 84,133,000

Assets

Total Assets84,133,000
Total Current Assets39,618,000
Long-term Assets44,515,000
Total Current Assets
Cash And Cash Equivalents 5,243,000
Short-term Investments 299,000
Net Receivables 18,667,000
Inventory 14,833,000
Other Current Assets 576,000
Total Current Assets  (as reported)39,618,000
Total Current Assets  (calculated)39,618,000
+/-0
Long-term Assets
Property Plant Equipment 12,846,000
Intangible Assets 29,092,000
Long-term Assets Other 2,577,000
Long-term Assets  (as reported)44,515,000
Long-term Assets  (calculated)44,515,000
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities28,738,000
Long-term Liabilities15,648,000
Total Stockholder Equity39,406,000
Total Current Liabilities
Short-term Debt 476,000
Short Long Term Debt 476,000
Accounts payable 5,612,000
Other Current Liabilities 12,985,000
Total Current Liabilities  (as reported)28,738,000
Total Current Liabilities  (calculated)19,549,000
+/- 9,189,000
Long-term Liabilities
Long term Debt 10,001,000
Capital Lease Obligations 1,864,000
Long-term Liabilities Other 393,000
Long-term Liabilities  (as reported)15,648,000
Long-term Liabilities  (calculated)12,258,000
+/- 3,390,000
Total Stockholder Equity
Other Stockholders Equity 39,406,000
Total Stockholder Equity (as reported)39,406,000
Total Stockholder Equity (calculated)39,406,000
+/-0
Other
Cash and Short Term Investments 5,542,000
Common Stock Shares Outstanding 413,326
Current Deferred Revenue9,665,000
Liabilities and Stockholders Equity 84,133,000
Net Debt 7,098,000
Net Invested Capital 49,883,000
Net Working Capital 10,880,000
Short Long Term Debt Total 12,341,000



6.2. Balance Sheets Structured

Currency in SEK. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-06-302002-12-312002-06-302001-12-312001-06-30
> Total Assets 
18,790,400
17,631,800
16,254,700
15,427,300
14,775,800
14,689,500
15,345,000
14,715,600
14,457,600
13,901,000
15,379,900
16,502,400
16,320,500
16,206,400
17,853,900
18,104,300
18,301,700
18,749,600
19,694,000
21,594,000
21,882,000
23,251,000
22,793,000
23,507,000
25,303,000
29,032,000
28,388,000
26,908,000
26,753,000
26,206,000
26,390,000
27,389,000
26,094,000
27,169,000
28,021,000
35,384,000
35,145,000
34,503,000
33,421,000
34,483,000
34,603,000
35,079,000
33,900,000
35,928,000
34,865,000
34,938,000
34,616,000
53,880,000
55,295,000
55,786,000
57,007,000
55,053,000
54,254,000
51,897,000
50,968,000
52,090,000
53,306,000
53,378,000
53,574,000
51,536,000
50,689,000
52,549,000
55,718,000
57,224,000
57,401,000
58,072,000
64,308,000
66,795,000
66,249,000
64,396,000
64,616,000
64,284,000
63,954,000
60,860,000
63,742,000
62,680,000
63,450,000
64,361,000
73,874,000
69,507,000
80,633,000
81,249,000
81,111,000
84,693,000
86,489,000
82,710,000
85,970,000
83,922,000
84,133,000
84,133,00083,922,00085,970,00082,710,00086,489,00084,693,00081,111,00081,249,00080,633,00069,507,00073,874,00064,361,00063,450,00062,680,00063,742,00060,860,00063,954,00064,284,00064,616,00064,396,00066,249,00066,795,00064,308,00058,072,00057,401,00057,224,00055,718,00052,549,00050,689,00051,536,00053,574,00053,378,00053,306,00052,090,00050,968,00051,897,00054,254,00055,053,00057,007,00055,786,00055,295,00053,880,00034,616,00034,938,00034,865,00035,928,00033,900,00035,079,00034,603,00034,483,00033,421,00034,503,00035,145,00035,384,00028,021,00027,169,00026,094,00027,389,00026,390,00026,206,00026,753,00026,908,00028,388,00029,032,00025,303,00023,507,00022,793,00023,251,00021,882,00021,594,00019,694,00018,749,60018,301,70018,104,30017,853,90016,206,40016,320,50016,502,40015,379,90013,901,00014,457,60014,715,60015,345,00014,689,50014,775,80015,427,30016,254,70017,631,80018,790,400
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
13,920,000
0
12,483,000
12,686,000
13,457,000
13,139,000
13,556,000
15,105,000
16,528,000
15,976,000
15,858,000
15,282,000
16,316,000
16,528,000
16,057,000
15,680,000
16,873,000
16,367,000
16,079,000
15,959,000
19,207,000
19,796,000
20,454,000
21,207,000
20,414,000
20,475,000
19,266,000
18,569,000
19,071,000
19,890,000
19,956,000
20,919,000
20,042,000
19,740,000
21,577,000
23,833,000
24,495,000
25,243,000
25,972,000
28,702,000
31,199,000
30,400,000
29,126,000
29,967,000
30,966,000
31,295,000
27,622,000
29,499,000
25,235,000
25,800,000
26,149,000
35,763,000
31,057,000
36,171,000
36,456,000
37,983,000
39,979,000
41,738,000
38,091,000
41,051,000
38,885,000
39,618,000
39,618,00038,885,00041,051,00038,091,00041,738,00039,979,00037,983,00036,456,00036,171,00031,057,00035,763,00026,149,00025,800,00025,235,00029,499,00027,622,00031,295,00030,966,00029,967,00029,126,00030,400,00031,199,00028,702,00025,972,00025,243,00024,495,00023,833,00021,577,00019,740,00020,042,00020,919,00019,956,00019,890,00019,071,00018,569,00019,266,00020,475,00020,414,00021,207,00020,454,00019,796,00019,207,00015,959,00016,079,00016,367,00016,873,00015,680,00016,057,00016,528,00016,316,00015,282,00015,858,00015,976,00016,528,00015,105,00013,556,00013,139,00013,457,00012,686,00012,483,000013,920,000000000000000000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,156,000
0
1,112,000
1,199,000
1,107,000
1,201,000
1,328,000
1,318,000
1,695,000
1,722,000
1,564,000
1,620,000
1,763,000
1,724,000
1,404,000
1,352,000
1,392,000
1,368,000
1,454,000
1,620,000
1,665,000
1,975,000
2,013,000
1,877,000
1,620,000
1,660,000
1,876,000
1,925,000
1,772,000
1,680,000
2,619,000
3,012,000
2,369,000
1,949,000
3,137,000
2,804,000
2,569,000
3,253,000
4,295,000
4,962,000
6,016,000
4,519,000
5,594,000
4,995,000
4,647,000
6,796,000
5,150,000
5,937,000
3,100,000
2,952,000
3,356,000
7,042,000
3,038,000
3,932,000
4,352,000
4,140,000
3,467,000
4,793,000
5,135,000
6,543,000
3,766,000
5,243,000
5,243,0003,766,0006,543,0005,135,0004,793,0003,467,0004,140,0004,352,0003,932,0003,038,0007,042,0003,356,0002,952,0003,100,0005,937,0005,150,0006,796,0004,647,0004,995,0005,594,0004,519,0006,016,0004,962,0004,295,0003,253,0002,569,0002,804,0003,137,0001,949,0002,369,0003,012,0002,619,0001,680,0001,772,0001,925,0001,876,0001,660,0001,620,0001,877,0002,013,0001,975,0001,665,0001,620,0001,454,0001,368,0001,392,0001,352,0001,404,0001,724,0001,763,0001,620,0001,564,0001,722,0001,695,0001,318,0001,328,0001,201,0001,107,0001,199,0001,112,00001,156,000000000000000000000000000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
245,000
0
302,000
402,000
463,000
505,000
575,000
2,082,000
323,000
267,000
483,000
189,000
336,000
270,000
414,000
662,000
208,000
211,000
219,000
177,000
164,000
0
176,000
239,000
153,000
148,000
158,000
139,000
127,000
234,000
153,000
92,000
121,000
219,000
1,198,000
0
0
0
602,000
0
0
0
859,000
0
0
0
2,611,000
2,549,000
345,000
302,000
285,000
3,481,000
351,000
388,000
304,000
319,000
316,000
311,000
728,000
459,000
279,000
299,000
299,000279,000459,000728,000311,000316,000319,000304,000388,000351,0003,481,000285,000302,000345,0002,549,0002,611,000000859,000000602,0000001,198,000219,000121,00092,000153,000234,000127,000139,000158,000148,000153,000239,000176,0000164,000177,000219,000211,000208,000662,000414,000270,000336,000189,000483,000267,000323,0002,082,000575,000505,000463,000402,000302,0000245,000000000000000000000000000000
       Net Receivables 
4,934,000
4,809,200
4,212,000
3,477,800
3,388,200
3,533,700
3,681,800
3,761,800
3,784,900
3,855,300
3,928,900
4,283,400
4,407,200
4,319,700
4,746,200
5,083,700
5,174,300
5,633,800
5,843,000
6,571,000
6,728,000
7,030,000
6,880,000
7,268,000
7,559,000
8,500,000
7,647,000
6,917,000
6,500,000
6,253,000
6,215,000
6,435,000
5,951,000
6,240,000
6,170,000
7,084,000
7,415,000
7,360,000
6,901,000
7,831,000
7,596,000
5,222,000
4,842,000
5,265,000
4,942,000
5,050,000
4,964,000
6,301,000
5,973,000
6,694,000
6,690,000
6,361,000
6,047,000
5,833,000
5,582,000
5,756,000
5,932,000
8,276,000
5,856,000
5,924,000
5,636,000
8,641,000
6,263,000
6,988,000
6,613,000
10,972,000
11,401,000
7,071,000
7,437,000
12,249,000
7,787,000
11,609,000
11,111,000
10,253,000
10,873,000
11,343,000
11,853,000
11,159,000
12,615,000
13,985,000
16,542,000
15,863,000
18,374,000
19,944,000
20,304,000
16,675,000
19,165,000
20,011,000
18,667,000
18,667,00020,011,00019,165,00016,675,00020,304,00019,944,00018,374,00015,863,00016,542,00013,985,00012,615,00011,159,00011,853,00011,343,00010,873,00010,253,00011,111,00011,609,0007,787,00012,249,0007,437,0007,071,00011,401,00010,972,0006,613,0006,988,0006,263,0008,641,0005,636,0005,924,0005,856,0008,276,0005,932,0005,756,0005,582,0005,833,0006,047,0006,361,0006,690,0006,694,0005,973,0006,301,0004,964,0005,050,0004,942,0005,265,0004,842,0005,222,0007,596,0007,831,0006,901,0007,360,0007,415,0007,084,0006,170,0006,240,0005,951,0006,435,0006,215,0006,253,0006,500,0006,917,0007,647,0008,500,0007,559,0007,268,0006,880,0007,030,0006,728,0006,571,0005,843,0005,633,8005,174,3005,083,7004,746,2004,319,7004,407,2004,283,4003,928,9003,855,3003,784,9003,761,8003,681,8003,533,7003,388,2003,477,8004,212,0004,809,2004,934,000
       Other Current Assets 
0
148,200
0
112,400
0
97,600
0
0
0
121,000
57,700
48,200
45,300
154,900
55,800
254,100
88,500
358,700
162,000
145,000
312,000
404,000
472,000
241,000
157,000
752,000
458,000
7,279,000
563,000
6,584,000
370,000
6,837,000
790,000
6,884,000
615,000
303,000
282,000
8,146,000
318,000
8,167,000
8,059,000
8,454,000
8,164,000
8,838,000
8,483,000
8,408,000
7,822,000
9,918,000
9,880,000
10,640,000
10,949,000
10,623,000
10,632,000
10,104,000
9,009,000
9,408,000
10,083,000
1,077,000
9,791,000
9,649,000
9,671,000
9,033,000
12,352,000
12,812,000
12,830,000
1,156,000
1,560,000
13,777,000
13,843,000
600,000
14,238,000
4,305,000
3,242,000
657,000
3,160,000
931,000
771,000
1,175,000
17,156,000
909,000
933,000
1,736,000
432,000
536,000
556,000
603,000
649,000
512,000
576,000
576,000512,000649,000603,000556,000536,000432,0001,736,000933,000909,00017,156,0001,175,000771,000931,0003,160,000657,0003,242,0004,305,00014,238,000600,00013,843,00013,777,0001,560,0001,156,00012,830,00012,812,00012,352,0009,033,0009,671,0009,649,0009,791,0001,077,00010,083,0009,408,0009,009,00010,104,00010,632,00010,623,00010,949,00010,640,0009,880,0009,918,0007,822,0008,408,0008,483,0008,838,0008,164,0008,454,0008,059,0008,167,000318,0008,146,000282,000303,000615,0006,884,000790,0006,837,000370,0006,584,000563,0007,279,000458,000752,000157,000241,000472,000404,000312,000145,000162,000358,70088,500254,10055,800154,90045,30048,20057,700121,00000097,6000112,4000148,2000
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
12,988,000
0
13,723,000
13,704,000
13,932,000
12,955,000
13,613,000
12,916,000
18,856,000
19,169,000
18,645,000
18,139,000
18,167,000
18,075,000
19,022,000
18,220,000
19,055,000
18,498,000
18,859,000
18,657,000
34,673,000
35,499,000
35,332,000
35,800,000
34,639,000
33,779,000
32,631,000
32,399,000
33,019,000
33,416,000
33,422,000
32,655,000
31,494,000
30,949,000
30,972,000
31,885,000
32,729,000
32,158,000
32,100,000
35,606,000
35,596,000
35,849,000
35,270,000
34,649,000
33,318,000
32,659,000
33,238,000
34,243,000
37,445,000
37,650,000
38,212,000
38,111,000
38,450,000
44,462,000
44,793,000
43,128,000
44,714,000
44,751,000
44,619,000
44,919,000
45,037,000
44,515,000
44,515,00045,037,00044,919,00044,619,00044,751,00044,714,00043,128,00044,793,00044,462,00038,450,00038,111,00038,212,00037,650,00037,445,00034,243,00033,238,00032,659,00033,318,00034,649,00035,270,00035,849,00035,596,00035,606,00032,100,00032,158,00032,729,00031,885,00030,972,00030,949,00031,494,00032,655,00033,422,00033,416,00033,019,00032,399,00032,631,00033,779,00034,639,00035,800,00035,332,00035,499,00034,673,00018,657,00018,859,00018,498,00019,055,00018,220,00019,022,00018,075,00018,167,00018,139,00018,645,00019,169,00018,856,00012,916,00013,613,00012,955,00013,932,00013,704,00013,723,000012,988,000000000000000000000000000000
       Property Plant Equipment 
4,036,300
3,598,900
3,186,600
3,082,700
2,899,500
2,757,200
2,763,300
2,705,200
2,484,900
2,481,100
2,520,400
2,615,900
2,571,100
2,552,800
2,552,900
2,485,800
2,460,600
2,514,300
2,527,000
2,538,000
2,521,000
2,824,000
2,778,000
2,855,000
3,131,000
3,546,000
3,622,000
3,551,000
3,469,000
3,548,000
3,431,000
3,460,000
3,223,000
3,512,000
3,368,000
3,865,000
3,890,000
3,936,000
3,847,000
3,863,000
3,740,000
3,823,000
3,721,000
3,780,000
3,666,000
3,796,000
3,752,000
4,962,000
5,008,000
5,004,000
5,025,000
4,860,000
4,813,000
4,773,000
4,701,000
4,788,000
4,853,000
4,940,000
4,915,000
4,789,000
4,677,000
4,851,000
5,017,000
5,268,000
5,421,000
5,732,000
8,701,000
8,766,000
8,868,000
8,943,000
9,032,000
8,627,000
8,516,000
8,321,000
8,573,000
8,448,000
8,605,000
9,075,000
9,184,000
9,526,000
10,052,000
10,710,000
10,432,000
10,943,000
11,150,000
11,769,000
12,110,000
12,472,000
12,846,000
12,846,00012,472,00012,110,00011,769,00011,150,00010,943,00010,432,00010,710,00010,052,0009,526,0009,184,0009,075,0008,605,0008,448,0008,573,0008,321,0008,516,0008,627,0009,032,0008,943,0008,868,0008,766,0008,701,0005,732,0005,421,0005,268,0005,017,0004,851,0004,677,0004,789,0004,915,0004,940,0004,853,0004,788,0004,701,0004,773,0004,813,0004,860,0005,025,0005,004,0005,008,0004,962,0003,752,0003,796,0003,666,0003,780,0003,721,0003,823,0003,740,0003,863,0003,847,0003,936,0003,890,0003,865,0003,368,0003,512,0003,223,0003,460,0003,431,0003,548,0003,469,0003,551,0003,622,0003,546,0003,131,0002,855,0002,778,0002,824,0002,521,0002,538,0002,527,0002,514,3002,460,6002,485,8002,552,9002,552,8002,571,1002,615,9002,520,4002,481,1002,484,9002,705,2002,763,3002,757,2002,899,5003,082,7003,186,6003,598,9004,036,300
       Goodwill 
0
3,372,900
0
3,369,000
0
3,098,500
0
0
0
0
0
0
0
3,530,600
0
0
0
3,706,300
0
0
0
4,459,000
0
0
0
5,383,000
0
0
0
6,143,000
0
0
0
5,952,000
0
0
0
9,543,000
0
0
0
9,792,000
0
0
0
10,061,000
0
0
0
20,408,000
0
0
0
19,498,000
0
0
0
20,436,000
0
0
0
19,775,000
0
0
0
20,537,000
0
0
0
21,112,000
0
0
0
19,080,000
0
0
0
22,480,000
0
0
0
26,258,000
0
0
0
25,069,000
0
0
0
00025,069,00000026,258,00000022,480,00000019,080,00000021,112,00000020,537,00000019,775,00000020,436,00000019,498,00000020,408,00000010,061,0000009,792,0000009,543,0000005,952,0000006,143,0000005,383,0000004,459,0000003,706,3000003,530,60000000003,098,50003,369,00003,372,9000
       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
40,000
34,000
44,000
35,000
40,000
49,000
54,000
120,000
131,000
130,000
135,000
141,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000141,000135,000130,000131,000120,00054,00049,00040,00035,00044,00034,00040,0000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
5,247,600
5,013,300
0
4,703,300
4,382,700
4,199,300
4,249,600
4,045,800
3,934,400
3,717,700
4,420,900
4,629,600
4,516,600
4,598,100
5,587,300
5,317,200
5,265,000
4,896,900
5,013,000
5,522,000
5,351,000
5,734,000
5,496,000
5,755,000
6,388,000
7,273,000
8,134,000
7,917,000
8,381,000
2,490,000
8,780,000
8,998,000
8,286,000
2,581,000
8,110,000
13,479,000
13,610,000
3,502,000
12,771,000
12,703,000
12,743,000
3,807,000
13,193,000
13,964,000
13,498,000
3,582,000
13,491,000
28,284,000
28,784,000
7,898,000
28,687,000
27,701,000
26,893,000
6,556,000
25,976,000
26,467,000
26,612,000
5,946,000
25,959,000
25,054,000
24,652,000
4,692,000
25,377,000
25,931,000
25,211,000
3,873,000
25,095,000
25,045,000
25,036,000
3,134,000
23,522,000
22,705,000
22,208,000
2,204,000
22,099,000
25,324,000
25,366,000
3,441,000
26,574,000
26,399,000
31,788,000
5,159,000
30,661,000
31,286,000
31,142,000
4,553,000
30,266,000
29,979,000
29,092,000
29,092,00029,979,00030,266,0004,553,00031,142,00031,286,00030,661,0005,159,00031,788,00026,399,00026,574,0003,441,00025,366,00025,324,00022,099,0002,204,00022,208,00022,705,00023,522,0003,134,00025,036,00025,045,00025,095,0003,873,00025,211,00025,931,00025,377,0004,692,00024,652,00025,054,00025,959,0005,946,00026,612,00026,467,00025,976,0006,556,00026,893,00027,701,00028,687,0007,898,00028,784,00028,284,00013,491,0003,582,00013,498,00013,964,00013,193,0003,807,00012,743,00012,703,00012,771,0003,502,00013,610,00013,479,0008,110,0002,581,0008,286,0008,998,0008,780,0002,490,0008,381,0007,917,0008,134,0007,273,0006,388,0005,755,0005,496,0005,734,0005,351,0005,522,0005,013,0004,896,9005,265,0005,317,2005,587,3004,598,1004,516,6004,629,6004,420,9003,717,7003,934,4004,045,8004,249,6004,199,3004,382,7004,703,30005,013,3005,247,600
       Long-term Assets Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,520,000
0
438,000
1,493,000
1,474,000
1,446,000
810,000
1,438,000
1,512,000
1,669,000
829,000
1,521,000
1,601,000
1,592,000
383,000
1,306,000
1,311,000
1,334,000
230,000
1,414,000
1,427,000
1,707,000
182,000
2,088,000
2,078,000
2,073,000
169,000
1,722,000
1,764,000
1,951,000
172,000
1,781,000
1,651,000
1,620,000
1,228,000
1,491,000
1,530,000
1,526,000
685,000
1,810,000
1,785,000
1,945,000
998,000
2,095,000
1,986,000
1,935,000
2,877,000
3,571,000
3,673,000
3,679,000
411,000
2,353,000
2,525,000
2,622,000
600,000
2,035,000
2,485,000
2,459,000
239,000
2,543,000
2,586,000
2,577,000
2,577,0002,586,0002,543,000239,0002,459,0002,485,0002,035,000600,0002,622,0002,525,0002,353,000411,0003,679,0003,673,0003,571,0002,877,0001,935,0001,986,0002,095,000998,0001,945,0001,785,0001,810,000685,0001,526,0001,530,0001,491,0001,228,0001,620,0001,651,0001,781,000172,0001,951,0001,764,0001,722,000169,0002,073,0002,078,0002,088,000182,0001,707,0001,427,0001,414,000230,0001,334,0001,311,0001,306,000383,0001,592,0001,601,0001,521,000829,0001,669,0001,512,0001,438,000810,0001,446,0001,474,0001,493,000438,00001,520,000000000000000000000000000000
> Total Liabilities 
17,023,600
16,054,700
11,946,200
10,806,800
10,105,500
9,688,300
10,141,200
9,865,500
9,442,100
8,814,800
9,945,100
11,330,800
10,856,200
10,395,000
11,682,300
12,131,000
11,917,100
11,918,800
12,334,000
14,613,000
14,944,000
15,314,000
14,409,000
15,199,000
15,982,000
18,539,000
17,501,000
16,111,000
15,375,000
13,977,000
13,636,000
14,859,000
13,361,000
13,587,000
14,091,000
21,763,000
20,551,000
19,359,000
18,311,000
20,269,000
20,066,000
19,692,000
19,018,000
21,672,000
20,093,000
18,776,000
17,742,000
37,396,000
37,677,000
38,584,000
38,537,000
37,707,000
36,928,000
33,474,000
31,369,000
32,786,000
33,194,000
33,102,000
32,692,000
32,607,000
31,102,000
32,049,000
33,278,000
34,947,000
34,610,000
34,473,000
38,491,000
41,555,000
39,485,000
36,649,000
37,510,000
36,217,000
35,102,000
31,789,000
32,544,000
33,333,000
33,270,000
32,017,000
39,674,000
37,245,000
46,497,000
45,545,000
45,446,000
49,404,000
49,249,000
45,332,000
46,081,000
45,097,000
44,386,000
44,386,00045,097,00046,081,00045,332,00049,249,00049,404,00045,446,00045,545,00046,497,00037,245,00039,674,00032,017,00033,270,00033,333,00032,544,00031,789,00035,102,00036,217,00037,510,00036,649,00039,485,00041,555,00038,491,00034,473,00034,610,00034,947,00033,278,00032,049,00031,102,00032,607,00032,692,00033,102,00033,194,00032,786,00031,369,00033,474,00036,928,00037,707,00038,537,00038,584,00037,677,00037,396,00017,742,00018,776,00020,093,00021,672,00019,018,00019,692,00020,066,00020,269,00018,311,00019,359,00020,551,00021,763,00014,091,00013,587,00013,361,00014,859,00013,636,00013,977,00015,375,00016,111,00017,501,00018,539,00015,982,00015,199,00014,409,00015,314,00014,944,00014,613,00012,334,00011,918,80011,917,10012,131,00011,682,30010,395,00010,856,20011,330,8009,945,1008,814,8009,442,1009,865,50010,141,2009,688,30010,105,50010,806,80011,946,20016,054,70017,023,600
   > Total Current Liabilities 
4,848,200
4,751,600
4,235,200
3,873,200
3,706,400
3,733,500
3,926,700
4,178,400
4,393,000
4,010,300
5,114,500
5,728,300
5,871,200
5,716,500
6,983,600
6,664,600
7,059,600
7,705,000
8,426,000
9,204,000
9,472,000
9,857,000
9,429,000
9,882,000
10,646,000
12,591,000
11,529,000
10,338,000
9,817,000
9,602,000
9,803,000
10,348,000
9,732,000
9,450,000
9,093,000
11,803,000
11,234,000
10,997,000
10,714,000
11,133,000
11,369,000
10,843,000
10,409,000
11,469,000
11,259,000
11,561,000
11,465,000
24,292,000
15,823,000
16,292,000
17,420,000
17,692,000
16,742,000
15,613,000
13,790,000
14,840,000
15,864,000
15,150,000
15,195,000
16,426,000
15,112,000
15,883,000
16,715,000
18,113,000
21,162,000
21,082,000
25,115,000
26,387,000
23,997,000
19,495,000
21,120,000
19,591,000
18,602,000
17,440,000
18,204,000
18,920,000
23,949,000
23,285,000
24,986,000
22,237,000
27,267,000
26,559,000
26,716,000
33,484,000
33,664,000
29,756,000
30,200,000
29,308,000
28,738,000
28,738,00029,308,00030,200,00029,756,00033,664,00033,484,00026,716,00026,559,00027,267,00022,237,00024,986,00023,285,00023,949,00018,920,00018,204,00017,440,00018,602,00019,591,00021,120,00019,495,00023,997,00026,387,00025,115,00021,082,00021,162,00018,113,00016,715,00015,883,00015,112,00016,426,00015,195,00015,150,00015,864,00014,840,00013,790,00015,613,00016,742,00017,692,00017,420,00016,292,00015,823,00024,292,00011,465,00011,561,00011,259,00011,469,00010,409,00010,843,00011,369,00011,133,00010,714,00010,997,00011,234,00011,803,0009,093,0009,450,0009,732,00010,348,0009,803,0009,602,0009,817,00010,338,00011,529,00012,591,00010,646,0009,882,0009,429,0009,857,0009,472,0009,204,0008,426,0007,705,0007,059,6006,664,6006,983,6005,716,5005,871,2005,728,3005,114,5004,010,3004,393,0004,178,4003,926,7003,733,5003,706,4003,873,2004,235,2004,751,6004,848,200
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
293,000
0
203,000
219,000
163,000
0
119,000
0
347,000
0
139,000
184,000
282,000
251,000
842,000
347,000
230,000
282,000
1,277,000
1,235,000
10,690,000
1,194,000
1,522,000
1,107,000
2,266,000
1,589,000
2,273,000
1,037,000
1,679,000
1,729,000
1,322,000
1,130,000
2,433,000
1,425,000
1,615,000
175,000
168,000
3,301,000
3,507,000
3,329,000
4,650,000
1,498,000
2,280,000
1,572,000
1,193,000
1,277,000
2,019,000
1,122,000
1,124,000
5,784,000
6,290,000
5,290,000
633,000
1,801,000
3,245,000
1,232,000
6,076,000
5,246,000
4,906,000
3,679,000
1,664,000
476,000
476,0001,664,0003,679,0004,906,0005,246,0006,076,0001,232,0003,245,0001,801,000633,0005,290,0006,290,0005,784,0001,124,0001,122,0002,019,0001,277,0001,193,0001,572,0002,280,0001,498,0004,650,0003,329,0003,507,0003,301,000168,000175,0001,615,0001,425,0002,433,0001,130,0001,322,0001,729,0001,679,0001,037,0002,273,0001,589,0002,266,0001,107,0001,522,0001,194,00010,690,0001,235,0001,277,000282,000230,000347,000842,000251,000282,000184,000139,0000347,0000119,0000163,000219,000203,0000293,000000000000000000000000000000
       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
13,247,000
13,375,000
1,425,000
1,404,000
175,000
168,000
3,301,000
3,323,000
3,329,000
4,650,000
1,498,000
1,550,000
1,572,000
1,193,000
1,277,000
1,357,000
1,122,000
1,124,000
5,784,000
5,316,000
5,290,000
633,000
1,801,000
2,123,000
1,232,000
6,076,000
5,246,000
3,778,000
3,679,000
1,664,000
476,000
476,0001,664,0003,679,0003,778,0005,246,0006,076,0001,232,0002,123,0001,801,000633,0005,290,0005,316,0005,784,0001,124,0001,122,0001,357,0001,277,0001,193,0001,572,0001,550,0001,498,0004,650,0003,329,0003,323,0003,301,000168,000175,0001,404,0001,425,00013,375,00013,247,0000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
1,400,500
1,302,800
1,278,600
1,027,800
1,122,600
1,076,000
1,240,600
1,419,100
1,267,800
1,235,800
1,324,000
1,443,800
1,348,800
1,406,200
1,566,700
1,735,900
1,693,900
1,968,200
2,078,000
2,295,000
2,247,000
2,283,000
2,198,000
2,329,000
2,337,000
2,449,000
2,179,000
1,913,000
1,686,000
1,630,000
1,782,000
1,917,000
1,854,000
2,120,000
2,185,000
2,506,000
2,490,000
2,529,000
2,362,000
2,535,000
2,457,000
2,192,000
2,113,000
2,475,000
2,197,000
2,244,000
2,228,000
2,769,000
2,750,000
2,706,000
2,947,000
2,976,000
2,833,000
2,492,000
2,564,000
2,670,000
2,541,000
2,490,000
2,585,000
2,634,000
2,696,000
2,802,000
2,883,000
3,364,000
3,174,000
2,972,000
3,372,000
3,495,000
3,357,000
3,311,000
3,286,000
3,074,000
2,734,000
2,526,000
2,874,000
2,993,000
2,923,000
3,371,000
3,532,000
4,111,000
4,466,000
4,891,000
5,079,000
5,538,000
4,945,000
4,871,000
4,984,000
5,864,000
5,612,000
5,612,0005,864,0004,984,0004,871,0004,945,0005,538,0005,079,0004,891,0004,466,0004,111,0003,532,0003,371,0002,923,0002,993,0002,874,0002,526,0002,734,0003,074,0003,286,0003,311,0003,357,0003,495,0003,372,0002,972,0003,174,0003,364,0002,883,0002,802,0002,696,0002,634,0002,585,0002,490,0002,541,0002,670,0002,564,0002,492,0002,833,0002,976,0002,947,0002,706,0002,750,0002,769,0002,228,0002,244,0002,197,0002,475,0002,113,0002,192,0002,457,0002,535,0002,362,0002,529,0002,490,0002,506,0002,185,0002,120,0001,854,0001,917,0001,782,0001,630,0001,686,0001,913,0002,179,0002,449,0002,337,0002,329,0002,198,0002,283,0002,247,0002,295,0002,078,0001,968,2001,693,9001,735,9001,566,7001,406,2001,348,8001,443,8001,324,0001,235,8001,267,8001,419,1001,240,6001,076,0001,122,6001,027,8001,278,6001,302,8001,400,500
       Other Current Liabilities 
3,036,000
2,316,000
2,763,000
2,133,400
2,446,600
2,553,800
2,526,000
2,631,300
2,891,800
2,535,100
3,462,800
4,058,300
4,195,100
4,026,600
4,339,000
4,687,600
5,169,800
5,316,800
5,962,000
6,578,000
6,835,000
6,962,000
6,790,000
7,088,000
8,039,000
9,584,000
8,995,000
3,522,000
7,874,000
6,840,000
3,511,000
4,008,000
7,878,000
6,176,000
6,908,000
4,279,000
8,744,000
7,279,000
4,023,000
4,168,000
4,434,000
6,705,000
3,958,000
4,367,000
4,420,000
6,976,000
4,127,000
5,191,000
6,080,000
10,433,000
6,007,000
6,005,000
6,067,000
9,457,000
4,927,000
5,379,000
11,594,000
9,909,000
8,297,000
7,937,000
7,622,000
10,230,000
8,660,000
9,418,000
9,491,000
7,707,000
12,002,000
12,227,000
13,006,000
6,897,000
11,479,000
10,504,000
9,812,000
6,597,000
9,473,000
10,021,000
10,080,000
12,310,000
10,679,000
11,621,000
14,099,000
17,308,000
13,504,000
13,405,000
14,460,000
18,990,000
12,944,000
12,834,000
12,985,000
12,985,00012,834,00012,944,00018,990,00014,460,00013,405,00013,504,00017,308,00014,099,00011,621,00010,679,00012,310,00010,080,00010,021,0009,473,0006,597,0009,812,00010,504,00011,479,0006,897,00013,006,00012,227,00012,002,0007,707,0009,491,0009,418,0008,660,00010,230,0007,622,0007,937,0008,297,0009,909,00011,594,0005,379,0004,927,0009,457,0006,067,0006,005,0006,007,00010,433,0006,080,0005,191,0004,127,0006,976,0004,420,0004,367,0003,958,0006,705,0004,434,0004,168,0004,023,0007,279,0008,744,0004,279,0006,908,0006,176,0007,878,0004,008,0003,511,0006,840,0007,874,0003,522,0008,995,0009,584,0008,039,0007,088,0006,790,0006,962,0006,835,0006,578,0005,962,0005,316,8005,169,8004,687,6004,339,0004,026,6004,195,1004,058,3003,462,8002,535,1002,891,8002,631,3002,526,0002,553,8002,446,6002,133,4002,763,0002,316,0003,036,000
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,773,000
0
4,375,000
3,833,000
4,511,000
3,629,000
4,137,000
4,998,000
9,960,000
9,317,000
8,362,000
7,597,000
9,136,000
8,697,000
8,849,000
8,609,000
10,203,000
8,834,000
7,215,000
6,277,000
13,104,000
21,854,000
22,292,000
21,117,000
20,015,000
20,186,000
17,861,000
17,579,000
17,946,000
17,330,000
17,952,000
17,497,000
16,181,000
15,990,000
16,166,000
16,563,000
16,834,000
13,448,000
13,391,000
13,376,000
15,168,000
15,488,000
17,154,000
16,390,000
16,626,000
16,500,000
14,349,000
14,340,000
14,413,000
9,321,000
8,732,000
14,688,000
15,008,000
19,230,000
18,986,000
18,730,000
15,920,000
15,585,000
15,576,000
15,881,000
15,789,000
15,648,000
15,648,00015,789,00015,881,00015,576,00015,585,00015,920,00018,730,00018,986,00019,230,00015,008,00014,688,0008,732,0009,321,00014,413,00014,340,00014,349,00016,500,00016,626,00016,390,00017,154,00015,488,00015,168,00013,376,00013,391,00013,448,00016,834,00016,563,00016,166,00015,990,00016,181,00017,497,00017,952,00017,330,00017,946,00017,579,00017,861,00020,186,00020,015,00021,117,00022,292,00021,854,00013,104,0006,277,0007,215,0008,834,00010,203,0008,609,0008,849,0008,697,0009,136,0007,597,0008,362,0009,317,0009,960,0004,998,0004,137,0003,629,0004,511,0003,833,0004,375,00005,773,000000000000000000000000000000
       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
0
0
9,616,000
9,757,000
9,849,000
4,800,000
4,512,000
10,798,000
11,137,000
14,852,000
14,911,000
15,305,000
12,191,000
11,966,000
0
0
0
0
000011,966,00012,191,00015,305,00014,911,00014,852,00011,137,00010,798,0004,512,0004,800,0009,849,0009,757,0009,616,0000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
1,838,100
0
1,709,900
0
1,646,000
1,689,600
1,639,900
1,743,600
1,737,100
1,153,600
1,277,200
1,270,200
1,209,900
1,298,500
1,271,600
1,247,600
1,258,000
1,351,000
1,344,000
1,320,000
1,286,000
1,263,000
1,273,000
1,345,000
1,393,000
1,432,000
1,412,000
1,342,000
1,359,000
1,330,000
1,372,000
1,286,000
1,479,000
1,391,000
1,515,000
1,579,000
1,372,000
1,288,000
1,354,000
1,325,000
1,302,000
2,191,000
2,237,000
2,072,000
1,925,000
1,928,000
2,077,000
2,159,000
2,881,000
2,811,000
2,791,000
2,871,000
2,452,000
2,293,000
2,384,000
2,426,000
3,061,000
2,949,000
2,879,000
2,822,000
2,974,000
3,034,000
5,026,000
4,898,000
4,851,000
3,919,000
3,814,000
3,827,000
4,664,000
4,528,000
4,366,000
4,259,000
4,733,000
4,583,000
4,564,000
4,521,000
4,220,000
3,890,000
3,871,000
4,378,000
4,075,000
0
0
0
0
0
0
0
00000004,075,0004,378,0003,871,0003,890,0004,220,0004,521,0004,564,0004,583,0004,733,0004,259,0004,366,0004,528,0004,664,0003,827,0003,814,0003,919,0004,851,0004,898,0005,026,0003,034,0002,974,0002,822,0002,879,0002,949,0003,061,0002,426,0002,384,0002,293,0002,452,0002,871,0002,791,0002,811,0002,881,0002,159,0002,077,0001,928,0001,925,0002,072,0002,237,0002,191,0001,302,0001,325,0001,354,0001,288,0001,372,0001,579,0001,515,0001,391,0001,479,0001,286,0001,372,0001,330,0001,359,0001,342,0001,412,0001,432,0001,393,0001,345,0001,273,0001,263,0001,286,0001,320,0001,344,0001,351,0001,258,0001,247,6001,271,6001,298,5001,209,9001,270,2001,277,2001,153,6001,737,1001,743,6001,639,9001,689,6001,646,00001,709,90001,838,1000
> Total Stockholder Equity
1,579,500
1,445,300
4,203,800
4,512,300
4,562,500
4,897,000
5,075,100
4,726,300
4,884,900
4,967,000
5,434,800
5,035,900
5,344,600
5,679,700
6,006,000
5,847,500
6,246,300
6,712,600
7,237,000
6,896,000
6,844,000
7,846,000
8,273,000
8,218,000
9,218,000
10,378,000
10,818,000
10,733,000
11,281,000
12,113,000
12,625,000
12,381,000
12,585,000
13,427,000
13,767,000
13,469,000
14,435,000
14,982,000
14,987,000
14,101,000
14,428,000
15,326,000
14,813,000
14,185,000
14,701,000
16,087,000
16,795,000
16,389,000
17,512,000
17,077,000
18,325,000
17,232,000
17,206,000
18,302,000
19,458,000
19,169,000
19,975,000
20,159,000
20,762,000
18,825,000
19,483,000
20,398,000
22,328,000
22,160,000
22,676,000
23,477,000
25,680,000
25,104,000
26,617,000
27,600,000
26,946,000
27,910,000
28,688,000
28,908,000
31,020,000
29,153,000
29,963,000
32,096,000
33,930,000
31,963,000
33,810,000
35,382,000
35,355,000
34,986,000
36,891,000
37,033,000
39,524,000
38,484,000
39,406,000
39,406,00038,484,00039,524,00037,033,00036,891,00034,986,00035,355,00035,382,00033,810,00031,963,00033,930,00032,096,00029,963,00029,153,00031,020,00028,908,00028,688,00027,910,00026,946,00027,600,00026,617,00025,104,00025,680,00023,477,00022,676,00022,160,00022,328,00020,398,00019,483,00018,825,00020,762,00020,159,00019,975,00019,169,00019,458,00018,302,00017,206,00017,232,00018,325,00017,077,00017,512,00016,389,00016,795,00016,087,00014,701,00014,185,00014,813,00015,326,00014,428,00014,101,00014,987,00014,982,00014,435,00013,469,00013,767,00013,427,00012,585,00012,381,00012,625,00012,113,00011,281,00010,733,00010,818,00010,378,0009,218,0008,218,0008,273,0007,846,0006,844,0006,896,0007,237,0006,712,6006,246,3005,847,5006,006,0005,679,7005,344,6005,035,9005,434,8004,967,0004,884,9004,726,3005,075,1004,897,0004,562,5004,512,3004,203,8001,445,3001,579,500
   Common Stock
0
400
0
1,116,700
0
1,116,700
1,116,700
1,116,700
1,116,700
1,116,700
5,434,800
5,035,900
5,344,600
1,116,700
6,006,000
5,847,500
6,246,300
1,116,700
7,237,000
6,896,000
6,844,000
1,117,000
8,273,000
8,218,000
9,218,000
1,117,000
10,818,000
10,733,000
11,281,000
1,117,000
12,625,000
12,381,000
12,585,000
1,117,000
13,767,000
13,469,000
14,435,000
1,117,000
14,987,000
14,101,000
14,428,000
1,117,000
14,813,000
14,185,000
14,701,000
1,117,000
16,795,000
16,389,000
17,512,000
1,117,000
18,325,000
17,232,000
17,206,000
1,117,000
19,458,000
19,169,000
19,975,000
1,117,000
20,762,000
18,825,000
19,483,000
1,117,000
22,328,000
22,160,000
22,676,000
1,117,000
25,680,000
25,104,000
26,617,000
1,117,000
26,946,000
27,910,000
28,688,000
1,117,000
31,020,000
29,153,000
29,963,000
1,117,000
33,930,000
31,963,000
33,810,000
1,117,000
35,355,000
34,986,000
36,891,000
1,117,000
39,524,000
38,484,000
0
038,484,00039,524,0001,117,00036,891,00034,986,00035,355,0001,117,00033,810,00031,963,00033,930,0001,117,00029,963,00029,153,00031,020,0001,117,00028,688,00027,910,00026,946,0001,117,00026,617,00025,104,00025,680,0001,117,00022,676,00022,160,00022,328,0001,117,00019,483,00018,825,00020,762,0001,117,00019,975,00019,169,00019,458,0001,117,00017,206,00017,232,00018,325,0001,117,00017,512,00016,389,00016,795,0001,117,00014,701,00014,185,00014,813,0001,117,00014,428,00014,101,00014,987,0001,117,00014,435,00013,469,00013,767,0001,117,00012,585,00012,381,00012,625,0001,117,00011,281,00010,733,00010,818,0001,117,0009,218,0008,218,0008,273,0001,117,0006,844,0006,896,0007,237,0001,116,7006,246,3005,847,5006,006,0001,116,7005,344,6005,035,9005,434,8001,116,7001,116,7001,116,7001,116,7001,116,70001,116,70004000
   Retained Earnings Total Equity00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-1,949,000
0
0
0
-2,332,000
0
0
0
-3,268,000
0
0
0
-1,742,000
0
0
0
-2,649,000
0
0
0
-2,292,000
0
0
0
-1,558,000
0
0
0
-3,803,000
0
0
0
-443,000
0
0
0
1,233,000
0
0
0
-771,000
0
0
0
000-771,0000001,233,000000-443,000000-3,803,000000-1,558,000000-2,292,000000-2,649,000000-1,742,000000-3,268,000000-2,332,000000-1,949,000000000000000000000000000000000000000000000000
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
10,733,000
0
3,193,000
12,625,000
12,381,000
12,585,000
2,733,000
13,767,000
13,469,000
14,435,000
2,322,000
14,987,000
14,101,000
14,428,000
1,570,000
0
0
0
2,770,000
0
0
0
2,770,000
0
0
0
2,770,000
0
0
0
2,770,000
0
0
0
2,770,000
0
0
0
2,770,000
0
0
0
2,770,000
26,946,000
27,910,000
28,688,000
1,042,000
31,020,000
29,153,000
29,963,000
2,770,000
33,930,000
31,963,000
33,810,000
1,733,000
35,355,000
34,986,000
36,891,000
1,631,000
0
0
39,406,000
39,406,000001,631,00036,891,00034,986,00035,355,0001,733,00033,810,00031,963,00033,930,0002,770,00029,963,00029,153,00031,020,0001,042,00028,688,00027,910,00026,946,0002,770,0000002,770,0000002,770,0000002,770,0000002,770,0000002,770,0000002,770,0000001,570,00014,428,00014,101,00014,987,0002,322,00014,435,00013,469,00013,767,0002,733,00012,585,00012,381,00012,625,0003,193,000010,733,000000000000000000000000000000



6.3. Balance Sheets

Currency in SEK. All numbers in thousands.