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

Aptiv PLC
Buy, Hold or Sell?

Let's analyze Aptiv together

I guess you are interested in Aptiv PLC. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of Aptiv PLC. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

Get notifications about Aptiv PLC

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

1. Quick Overview

1.1. Quick analysis of Aptiv (30 sec.)










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

How much money do you get?

How much money do you get?
$0.11
When do you have the money?
1 year
How often do you get paid?
90.0%

What is your share worth?

Current worth
$37.42
Expected worth in 1 year
$35.72
How sure are you?
75.0%

+ What do you gain per year?

Total Gains per Share
$-1.60
Return On Investment
-2.8%

For what price can you sell your share?

Current Price per Share
$57.97
Expected price per share
$51.47 - $73.47
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Aptiv (5 min.)




Live pricePrice per Share (EOD)
$57.97
Intrinsic Value Per Share
$28.60 - $136.28
Total Value Per Share
$66.02 - $173.71

2.2. Growth of Aptiv (5 min.)




Is Aptiv growing?

Current yearPrevious yearGrowGrow %
How rich?$9.1b$9.7b$1.3b11.9%

How much money is Aptiv making?

Current yearPrevious yearGrowGrow %
Making money$606m$615m-$9m-1.5%
Net Profit Margin12.2%12.3%--

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

2.3. Financial Health of Aptiv (5 min.)




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




  Industry Rankings (Auto Parts)  


Richest
#14 / 553

Most Revenue
#19 / 553

Most Profit
#5 / 553
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of Aptiv is $57.97. 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 Aptiv.
  • 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 Aptiv, 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 $37.42. Based on the TTM, the Book Value Change Per Share is $-0.43 per quarter. Based on the YOY, the Book Value Change Per Share is $2.05 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 $0.03 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Aptiv.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps1.482.5%2.243.9%2.003.4%1.382.4%1.262.2%
Usd Book Value Change Per Share-6.10-10.5%-0.43-0.7%2.053.5%1.132.0%0.651.1%
Usd Dividend Per Share0.000.0%0.030.0%0.040.1%0.070.1%0.160.3%
Usd Total Gains Per Share-6.10-10.5%-0.40-0.7%2.103.6%1.202.1%0.811.4%
Usd Price Per Share72.01-77.95-101.50-102.90-91.35-
Price to Earnings Ratio12.19-12.35-28.47-61.59-40.15-
Price-to-Total Gains Ratio-11.81--18.17-88.54--16.13-6.63-
Price to Book Ratio1.92-1.90-2.87-3.34-5.07-
Price-to-Total Gains Ratio-11.81--18.17-88.54--16.13-6.63-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share57.97
Number of shares17
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.030.07
Usd Book Value Change Per Share-0.431.13
Usd Total Gains Per Share-0.401.20
Gains per Quarter (17 shares)-6.7820.39
Gains per Year (17 shares)-27.1281.55
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
12-29-3747772
24-58-649154154
35-87-9113231236
47-116-11818308318
59-145-14522386400
611-174-17227463482
713-203-19931540564
815-231-22636617646
916-260-25340694728
1018-289-28044771810

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%11.01.00.091.7%18.02.00.090.0%38.02.00.095.0%74.08.016.075.5%
Book Value Change Per Share2.02.00.050.0%9.03.00.075.0%16.04.00.080.0%28.012.00.070.0%53.043.02.054.1%
Dividend per Share1.00.03.025.0%8.00.04.066.7%16.00.04.080.0%36.00.04.090.0%70.00.028.071.4%
Total Gains per Share2.02.00.050.0%9.03.00.075.0%16.04.00.080.0%30.010.00.075.0%59.037.02.060.2%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

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

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share---6.100-0.426-93%2.053-397%1.134-638%0.654-1032%
Book Value Per Share--37.42441.135-9%35.449+6%32.280+16%22.120+69%
Current Ratio--1.4971.4990%1.720-13%1.875-20%1.635-8%
Debt To Asset Ratio--0.6290.546+15%0.565+11%0.564+12%0.649-3%
Debt To Equity Ratio--1.7531.268+38%1.342+31%1.372+28%2.283-23%
Dividend Per Share---0.027-100%0.044-100%0.065-100%0.160-100%
Enterprise Value--3975617800.0009281725275.000-57%16685022375.000-76%19017667025.000-79%16231760707.300-76%
Eps--1.4772.239-34%1.998-26%1.385+7%1.263+17%
Ev To Ebitda Ratio--1.3273.332-60%6.385-79%7.656-83%6.803-80%
Ev To Sales Ratio--0.2050.470-56%0.844-76%1.182-83%1.028-80%
Free Cash Flow Per Share--1.3261.072+24%1.198+11%0.760+74%0.803+65%
Free Cash Flow To Equity Per Share---1.212-0.335-72%0.987-223%1.126-208%0.769-258%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--136.283--------
Intrinsic Value_10Y_min--28.598--------
Intrinsic Value_1Y_max--4.731--------
Intrinsic Value_1Y_min--3.174--------
Intrinsic Value_3Y_max--21.017--------
Intrinsic Value_3Y_min--9.326--------
Intrinsic Value_5Y_max--45.504--------
Intrinsic Value_5Y_min--15.200--------
Market Cap13625036920.000-30%17698617800.00020975225275.000-16%27861772375.000-36%27775367025.000-36%24740760707.300-28%
Net Profit Margin--0.0750.122-39%0.123-39%0.087-14%0.084-11%
Operating Margin--0.1050.097+8%0.089+18%0.095+10%0.106-1%
Operating Ratio--0.8960.906-1%0.911-2%0.925-3%0.902-1%
Pb Ratio1.549-24%1.9241.898+1%2.875-33%3.340-42%5.075-62%
Pe Ratio9.813-24%12.18912.345-1%28.474-57%61.589-80%40.154-70%
Price Per Share57.970-24%72.01077.950-8%101.500-29%102.902-30%91.353-21%
Price To Free Cash Flow Ratio10.926-24%13.573-55.270+507%4.079+233%-10.084+174%-4.262+131%
Price To Total Gains Ratio-9.504+19%-11.806-18.170+54%88.544-113%-16.129+37%6.633-278%
Quick Ratio--1.1431.052+9%1.102+4%1.378-17%1.172-2%
Return On Assets--0.0150.025-41%0.027-45%0.019-24%0.023-35%
Return On Equity--0.0410.055-26%0.061-33%0.049-17%0.081-50%
Total Gains Per Share---6.100-0.399-93%2.097-391%1.199-609%0.814-849%
Usd Book Value--9198000000.00011057750000.000-17%9744500000.000-6%8713850000.000+6%5975675000.000+54%
Usd Book Value Change Per Share---6.100-0.426-93%2.053-397%1.134-638%0.654-1032%
Usd Book Value Per Share--37.42441.135-9%35.449+6%32.280+16%22.120+69%
Usd Dividend Per Share---0.027-100%0.044-100%0.065-100%0.160-100%
Usd Enterprise Value--3975617800.0009281725275.000-57%16685022375.000-76%19017667025.000-79%16231760707.300-76%
Usd Eps--1.4772.239-34%1.998-26%1.385+7%1.263+17%
Usd Free Cash Flow--326000000.000285750000.000+14%331000000.000-2%205600000.000+59%219050000.000+49%
Usd Free Cash Flow Per Share--1.3261.072+24%1.198+11%0.760+74%0.803+65%
Usd Free Cash Flow To Equity Per Share---1.212-0.335-72%0.987-223%1.126-208%0.769-258%
Usd Market Cap13625036920.000-30%17698617800.00020975225275.000-16%27861772375.000-36%27775367025.000-36%24740760707.300-28%
Usd Price Per Share57.970-24%72.01077.950-8%101.500-29%102.902-30%91.353-21%
Usd Profit--363000000.000606000000.000-40%615000000.000-41%395850000.000-8%353750000.000+3%
Usd Revenue--4854000000.0004931250000.000-2%4943000000.000-2%4231300000.000+15%4054575000.000+20%
Usd Total Gains Per Share---6.100-0.399-93%2.097-391%1.199-609%0.814-849%
 EOD+5 -3MRQTTM+9 -30YOY+10 -295Y+15 -2410Y+16 -23

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-159.813
Price to Book Ratio (EOD)Between0-11.549
Net Profit Margin (MRQ)Greater than00.075
Operating Margin (MRQ)Greater than00.105
Quick Ratio (MRQ)Greater than11.143
Current Ratio (MRQ)Greater than11.497
Debt to Asset Ratio (MRQ)Less than10.629
Debt to Equity Ratio (MRQ)Less than11.753
Return on Equity (MRQ)Greater than0.150.041
Return on Assets (MRQ)Greater than0.050.015
Total6/10 (60.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5051.039
Ma 20Greater thanMa 5055.727
Ma 50Greater thanMa 10061.191
Ma 100Greater thanMa 20065.431
OpenGreater thanClose58.340
Total2/5 (40.0%)

4. In-depth Analysis

4.1 About Aptiv PLC

Aptiv PLC engages in design, manufacture, and sale of vehicle components in North America, Europe, Middle East, Africa, the Asia Pacific, South America, and internationally. The company provides electrical, electronic, and safety technology solutions to the automotive and commercial vehicle markets. It operates through two segments, Signal and Power Solutions, and Advanced Safety and User Experience. The Signal and Power Solutions segment designs, manufactures, and assembles vehicle's electrical architecture, including engineered component products, connectors, wiring assemblies and harnesses, cable management products, electrical centers, and hybrid high voltage and safety distribution systems. Its Advanced Safety and User Experience segment provides critical technologies and services for vehicle safety, security, comfort, and convenience, such as sensing and perception systems, electronic control units, multi-domain controllers, vehicle connectivity systems, application software, autonomous driving technologies, and end-to-end DevOps tools. The company was formerly known as Delphi Automotive PLC and changed its name to Aptiv PLC in December 2017. Aptiv PLC was incorporated in 2011 and is based in Dublin, Ireland.

Fundamental data was last updated by Penke on 2024-12-07 15:14:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is less efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just able to pay all its short-term debts.
The company is just 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 underpriced.
Based on the earnings, the company is underpriced.
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 Aptiv earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Aptiv to the Auto Parts industry mean.
  • A Net Profit Margin of 7.5% means that $0.07 for each $1 in revenue is generated as profit.

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

  • The MRQ is 7.5%. The company is making a profit. +1
  • The TTM is 12.2%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ7.5%TTM12.2%-4.7%
TTM12.2%YOY12.3%0.0%
TTM12.2%5Y8.7%+3.5%
5Y8.7%10Y8.4%+0.3%
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ7.5%4.3%+3.2%
TTM12.2%4.1%+8.1%
YOY12.3%3.7%+8.6%
5Y8.7%2.9%+5.8%
10Y8.4%4.0%+4.4%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Aptiv to the Auto Parts industry mean.
  • 1.5% Return on Assets means that Aptiv generated $0.01 profit for each $1 in assets.

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

  • The MRQ is 1.5%. Using its assets, the company is less efficient in making profit.
  • The TTM is 2.5%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.5%TTM2.5%-1.0%
TTM2.5%YOY2.7%-0.2%
TTM2.5%5Y1.9%+0.5%
5Y1.9%10Y2.3%-0.3%
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5%1.2%+0.3%
TTM2.5%1.1%+1.4%
YOY2.7%1.0%+1.7%
5Y1.9%0.9%+1.0%
10Y2.3%1.2%+1.1%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Aptiv to the Auto Parts industry mean.
  • 4.1% Return on Equity means Aptiv generated $0.04 for each $1 the owners (shareholders) invested.

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

  • The MRQ is 4.1%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 5.5%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ4.1%TTM5.5%-1.4%
TTM5.5%YOY6.1%-0.6%
TTM5.5%5Y4.9%+0.6%
5Y4.9%10Y8.1%-3.2%
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ4.1%2.4%+1.7%
TTM5.5%2.3%+3.2%
YOY6.1%2.1%+4.0%
5Y4.9%1.8%+3.1%
10Y8.1%2.3%+5.8%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Aptiv PLC.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Aptiv is operating .

  • Measures how much profit Aptiv 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 Aptiv to the Auto Parts industry mean.
  • An Operating Margin of 10.5% means the company generated $0.10  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Aptiv PLC:

  • The MRQ is 10.5%. The company is operating less efficient.
  • The TTM is 9.7%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ10.5%TTM9.7%+0.7%
TTM9.7%YOY8.9%+0.9%
TTM9.7%5Y9.5%+0.2%
5Y9.5%10Y10.6%-1.1%
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ10.5%6.5%+4.0%
TTM9.7%5.2%+4.5%
YOY8.9%4.5%+4.4%
5Y9.5%4.3%+5.2%
10Y10.6%5.1%+5.5%
4.3.2.2. Operating Ratio

Measures how efficient Aptiv is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Auto Parts industry mean).
  • An Operation Ratio of 0.90 means that the operating costs are $0.90 for each $1 in net sales.

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

  • The MRQ is 0.896. The company is less efficient in keeping operating costs low.
  • The TTM is 0.906. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.896TTM0.906-0.009
TTM0.906YOY0.911-0.005
TTM0.9065Y0.925-0.019
5Y0.92510Y0.902+0.023
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8961.486-0.590
TTM0.9061.352-0.446
YOY0.9111.223-0.312
5Y0.9251.218-0.293
10Y0.9021.166-0.264
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Aptiv PLC.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Auto Parts industry mean).
  • A Current Ratio of 1.50 means the company has $1.50 in assets for each $1 in short-term debts.

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

  • The MRQ is 1.497. The company is just able to pay all its short-term debts.
  • The TTM is 1.499. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.497TTM1.499-0.002
TTM1.499YOY1.720-0.222
TTM1.4995Y1.875-0.376
5Y1.87510Y1.635+0.240
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4971.577-0.080
TTM1.4991.609-0.110
YOY1.7201.623+0.097
5Y1.8751.630+0.245
10Y1.6351.483+0.152
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Aptiv to the Auto Parts industry mean.
  • A Quick Ratio of 1.14 means the company can pay off $1.14 for each $1 in debt (using most liquid assets).

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

  • The MRQ is 1.143. The company is just able to pay all its short-term debts with the most liquid assets.
  • The TTM is 1.052. The company is just able to pay all its short-term debts with the most liquid assets.
Trends
Current periodCompared to+/- 
MRQ1.143TTM1.052+0.092
TTM1.052YOY1.102-0.051
TTM1.0525Y1.378-0.326
5Y1.37810Y1.172+0.206
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1430.732+0.411
TTM1.0520.764+0.288
YOY1.1020.835+0.267
5Y1.3780.851+0.527
10Y1.1720.884+0.288
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Aptiv PLC.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Aptiv to Auto Parts industry mean.
  • A Debt to Asset Ratio of 0.63 means that Aptiv assets are financed with 62.9% credit (debt) and the remaining percentage (100% - 62.9%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.629. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.546. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.629TTM0.546+0.082
TTM0.546YOY0.565-0.018
TTM0.5465Y0.564-0.017
5Y0.56410Y0.649-0.086
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6290.490+0.139
TTM0.5460.489+0.057
YOY0.5650.495+0.070
5Y0.5640.489+0.075
10Y0.6490.478+0.171
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Aptiv to the Auto Parts industry mean.
  • A Debt to Equity ratio of 175.3% means that company has $1.75 debt for each $1 in shareholders equity.

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

  • The MRQ is 1.753. The company is just able to pay all its debts with equity.
  • The TTM is 1.268. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.753TTM1.268+0.484
TTM1.268YOY1.342-0.074
TTM1.2685Y1.372-0.104
5Y1.37210Y2.283-0.910
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7531.006+0.747
TTM1.2681.007+0.261
YOY1.3421.027+0.315
5Y1.3721.027+0.345
10Y2.2831.040+1.243
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 Aptiv generates.

  • Above 15 is considered overpriced but always compare Aptiv to the Auto Parts industry mean.
  • A PE ratio of 12.19 means the investor is paying $12.19 for every $1 in earnings.

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

  • The EOD is 9.813. Based on the earnings, the company is underpriced. +1
  • The MRQ is 12.189. Based on the earnings, the company is underpriced. +1
  • The TTM is 12.345. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD9.813MRQ12.189-2.377
MRQ12.189TTM12.345-0.156
TTM12.345YOY28.474-16.129
TTM12.3455Y61.589-49.244
5Y61.58910Y40.154+21.435
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
EOD9.81314.758-4.945
MRQ12.18913.786-1.597
TTM12.34514.123-1.778
YOY28.47414.022+14.452
5Y61.58916.882+44.707
10Y40.15421.521+18.633
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 Aptiv PLC:

  • The EOD is 10.926. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 13.573. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is -55.270. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD10.926MRQ13.573-2.646
MRQ13.573TTM-55.270+68.843
TTM-55.270YOY4.079-59.349
TTM-55.2705Y-10.084-45.186
5Y-10.08410Y-4.262-5.822
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
EOD10.9265.738+5.188
MRQ13.5735.756+7.817
TTM-55.2702.099-57.369
YOY4.0793.034+1.045
5Y-10.0841.747-11.831
10Y-4.2622.244-6.506
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 Aptiv is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Auto Parts industry mean).
  • A PB ratio of 1.92 means the investor is paying $1.92 for each $1 in book value.

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

  • The EOD is 1.549. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.924. Based on the equity, the company is underpriced. +1
  • The TTM is 1.898. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.549MRQ1.924-0.375
MRQ1.924TTM1.898+0.026
TTM1.898YOY2.875-0.977
TTM1.8985Y3.340-1.441
5Y3.34010Y5.075-1.735
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
EOD1.5491.434+0.115
MRQ1.9241.389+0.535
TTM1.8981.590+0.308
YOY2.8751.541+1.334
5Y3.3401.668+1.672
10Y5.0752.168+2.907
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 Aptiv PLC.

4.8.1. Institutions holding Aptiv PLC

Institutions are holding 112.485% of the shares of Aptiv PLC.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Vanguard Group Inc13.14710.039830900293-266077-0.8537
2024-06-30BlackRock Inc9.92370.0372233243048762723.9036
2024-09-30Massachusetts Financial Services Company5.43410.274712772022-89113-0.6929
2024-09-30State Street Corp4.51350.031110608264-63409-0.5942
2024-09-30FMR Inc3.25410.03357648369129467020.3766
2024-09-30Barrow Hanley Mewhinney & Strauss LLC3.18941.7647496242-18832-0.2506
2024-09-30Geode Capital Management, LLC2.73380.03736425308-36831-0.57
2024-09-30Impax Asset Management Group PLC2.53081.68445948349-276722-4.4453
2024-09-30UBS Asset Mgmt Americas Inc2.28130.0992536179550020901390.609
2024-09-30Amvescap Plc.2.04970.06748174791303502.781
2024-09-30Franklin Resources Inc2.01610.09164738514109076629.9024
2024-09-30Capital World Investors2.00290.05264707452-1270667-21.2553
2024-06-30Bank of America Corp1.75920.025741346692483846.3913
2024-09-30AllianceBernstein L.P.1.71440.09754029382-3754169-48.2321
2024-09-30Victory Capital Management Inc.1.55650.25383658423-224421-5.7798
2024-09-30Canada Pension Plan Investment Board1.44730.2323401787-52787-1.528
2024-09-30JPMorgan Chase & Co1.33170.01723130025-879234-21.9301
2024-09-30Balyasny Asset Management LLC1.17390.3241275905327590530
2024-09-30Mirova US LLC1.14022.21382679845124830.468
2024-09-30Goldman Sachs Group Inc1.13470.03092667056-710461-21.035
Total 64.33447.4074151208631+3771345+2.5%

4.9.2. Funds holding Aptiv PLC

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31Vanguard Total Stock Mkt Idx Inv3.57070.02768392373-29280-0.3477
2024-10-31Vanguard Institutional 500 Index Trust2.99660.03137043190812761.1674
2024-10-31Vanguard Mid Cap Index Institutional2.3990.18325638577102560.1822
2024-06-30UBS: Global Equity2.14780.9953504808100
2024-10-31Vanguard Growth Index Investor1.40060.07133291867214550.656
2024-11-27SPDR® S&P 500® ETF Trust1.39040.02913267997-18096-0.5507
2024-09-30Fidelity 500 Index1.390.03933267003-84751-2.5286
2024-11-27iShares Core S&P 500 ETF1.27620.029299948292630.3098
2024-09-30American Funds Growth Fund of Amer A1.2020.06972825072-640141-18.4734
2024-09-30Capital Group Growth Fnd of Amer Comp1.2020.06972825072-640141-18.4734
2024-09-30Impax Global Opportunities Strategy Comp1.18681.601827892896800.0244
2024-09-30Vanguard Windsor™ II Inv1.18540.321278607233780013.7975
2024-09-30Victory Sycamore Established Value R1.09980.95992585000-55000-2.0833
2024-06-30EdgePoint Global Portfolio Series F1.08222.0725254360400
2024-09-30Franklin Mutual Global Discovery Z1.01811.8353239291500
2024-10-31Allspring Special Mid Cap Value Inst1.00750.9707236803039260019.8742
2024-09-30MFS Large Cap Growth Equity0.93861.21112206136-60229-2.6575
2024-10-31MFS Massachusetts Inv Gr Stk A0.92670.982177987-28149-1.2759
2024-11-27Invesco S&P 500® Equal Weight ETF0.84630.15021989076146880.7439
2024-09-30Allspring Special US Mid Cap Value Eq0.84050.99931975430923004.9014
Total 29.107212.647368412253-595469-0.9%

5.3. Insider Transactions

Insiders are holding 0.507% of the shares of Aptiv PLC.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-06-12Nancy E CooperSELL39476.98
2024-03-11Benjamin LyonSELL1868077.69
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

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

Summary
Total Assets24,766,000
Total Liabilities15,568,000
Total Stockholder Equity8,882,000
 As reported
Total Liabilities 15,568,000
Total Stockholder Equity+ 8,882,000
Total Assets = 24,766,000

Assets

Total Assets24,766,000
Total Current Assets8,688,000
Long-term Assets16,087,000
Total Current Assets
Cash And Cash Equivalents 1,054,000
Short-term Investments 791,000
Net Receivables 4,000,000
Inventory 2,550,000
Other Current Assets 293,000
Total Current Assets  (as reported)8,688,000
Total Current Assets  (calculated)8,688,000
+/-0
Long-term Assets
Property Plant Equipment 4,296,000
Goodwill 5,170,000
Intangible Assets 2,235,000
Long-term Assets Other 453,000
Long-term Assets  (as reported)16,087,000
Long-term Assets  (calculated)12,154,000
+/- 3,933,000

Liabilities & Shareholders' Equity

Total Current Liabilities5,804,000
Long-term Liabilities9,764,000
Total Stockholder Equity8,882,000
Total Current Liabilities
Short-term Debt 1,383,000
Accounts payable 2,989,000
Other Current Liabilities 1,239,000
Total Current Liabilities  (as reported)5,804,000
Total Current Liabilities  (calculated)5,611,000
+/- 193,000
Long-term Liabilities
Long-term Liabilities  (as reported)9,764,000
Long-term Liabilities  (calculated)0
+/- 9,764,000
Total Stockholder Equity
Common Stock2,000
Retained Earnings 6,734,000
Accumulated Other Comprehensive Income -794,000
Other Stockholders Equity 2,940,000
Total Stockholder Equity (as reported)8,882,000
Total Stockholder Equity (calculated)8,882,000
+/-0
Other
Cash and Short Term Investments 1,845,000
Common Stock Shares Outstanding 245,780
Current Deferred Revenue76,000
Liabilities and Stockholders Equity 24,766,000
Net Debt 9,033,000
Net Working Capital 2,884,000
Short Long Term Debt Total 10,087,000



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-31
> Total Assets 
18,980,000
18,879,000
18,666,000
18,521,000
18,555,000
18,874,000
18,933,000
18,602,000
19,030,000
19,560,000
19,203,000
19,316,000
19,401,000
19,630,000
19,934,000
20,904,000
21,728,000
20,953,000
21,398,000
16,593,000
16,998,000
16,511,000
17,210,000
17,023,000
17,319,000
17,514,000
16,691,000
15,392,000
15,344,000
15,458,000
15,441,000
13,667,000
14,204,000
13,669,000
13,069,000
10,306,000
9,414,000
9,329,000
10,307,000
0
0
0
11,082,000
9,724,000
9,627,000
9,184,000
9,128,000
9,688,000
9,437,000
9,639,000
10,176,000
10,273,000
10,551,000
10,811,000
11,047,000
11,182,000
11,452,000
10,923,000
10,746,000
10,464,000
10,809,000
10,792,000
11,973,000
12,071,000
11,957,000
12,122,000
12,292,000
12,497,000
13,056,000
14,166,000
12,169,000
12,560,000
12,316,000
12,327,000
12,480,000
13,019,000
13,108,000
12,939,000
13,459,000
16,167,000
15,280,000
16,444,000
17,522,000
17,476,000
17,780,000
17,651,000
18,007,000
20,404,000
19,908,000
19,971,000
21,901,000
21,716,000
22,098,000
23,711,000
24,427,000
23,644,000
24,751,000
24,766,000
24,766,00024,751,00023,644,00024,427,00023,711,00022,098,00021,716,00021,901,00019,971,00019,908,00020,404,00018,007,00017,651,00017,780,00017,476,00017,522,00016,444,00015,280,00016,167,00013,459,00012,939,00013,108,00013,019,00012,480,00012,327,00012,316,00012,560,00012,169,00014,166,00013,056,00012,497,00012,292,00012,122,00011,957,00012,071,00011,973,00010,792,00010,809,00010,464,00010,746,00010,923,00011,452,00011,182,00011,047,00010,811,00010,551,00010,273,00010,176,0009,639,0009,437,0009,688,0009,128,0009,184,0009,627,0009,724,00011,082,00000010,307,0009,329,0009,414,00010,306,00013,069,00013,669,00014,204,00013,667,00015,441,00015,458,00015,344,00015,392,00016,691,00017,514,00017,319,00017,023,00017,210,00016,511,00016,998,00016,593,00021,398,00020,953,00021,728,00020,904,00019,934,00019,630,00019,401,00019,316,00019,203,00019,560,00019,030,00018,602,00018,933,00018,874,00018,555,00018,521,00018,666,00018,879,00018,980,000
   > 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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7,666,000
6,133,000
5,957,000
5,673,000
5,501,000
6,016,000
5,850,000
5,897,000
5,227,000
5,387,000
5,633,000
5,787,000
5,752,000
5,880,000
6,082,000
5,682,000
5,224,000
5,687,000
5,934,000
5,054,000
5,121,000
5,082,000
5,051,000
5,147,000
5,419,000
5,487,000
5,849,000
6,710,000
5,641,000
5,926,000
5,340,000
5,204,000
4,777,000
4,819,000
4,854,000
5,385,000
5,319,000
6,190,000
5,412,000
6,589,000
7,465,000
7,801,000
8,055,000
8,104,000
8,436,000
10,774,000
10,558,000
10,983,000
7,784,000
7,725,000
8,072,000
8,490,000
8,247,000
7,681,000
8,819,000
8,688,000
8,688,0008,819,0007,681,0008,247,0008,490,0008,072,0007,725,0007,784,00010,983,00010,558,00010,774,0008,436,0008,104,0008,055,0007,801,0007,465,0006,589,0005,412,0006,190,0005,319,0005,385,0004,854,0004,819,0004,777,0005,204,0005,340,0005,926,0005,641,0006,710,0005,849,0005,487,0005,419,0005,147,0005,051,0005,082,0005,121,0005,054,0005,934,0005,687,0005,224,0005,682,0006,082,0005,880,0005,752,0005,787,0005,633,0005,387,0005,227,0005,897,0005,850,0006,016,0005,501,0005,673,0005,957,0006,133,0007,666,000000000000000000000000000000000000000000000
       Cash And Cash Equivalents 
0
0
0
760,000
0
0
0
757,000
0
0
0
1,014,000
0
0
0
880,000
0
0
0
964,000
0
0
0
2,221,000
0
0
0
1,667,000
1,487,000
1,489,000
1,433,000
1,036,000
1,310,000
1,054,000
1,866,000
959,000
650,000
823,000
3,107,000
0
0
0
3,769,000
1,633,000
1,322,000
1,252,000
1,363,000
1,412,000
1,523,000
1,634,000
1,105,000
830,000
1,001,000
1,053,000
1,389,000
978,000
1,166,000
1,026,000
904,000
558,000
1,171,000
434,000
535,000
463,000
437,000
395,000
838,000
547,000
792,000
557,000
1,596,000
1,345,000
970,000
771,000
567,000
321,000
365,000
341,000
412,000
2,055,000
1,885,000
2,122,000
2,821,000
2,830,000
2,926,000
2,741,000
3,139,000
4,877,000
4,670,000
4,850,000
1,531,000
1,100,000
1,302,000
1,808,000
1,640,000
941,000
1,409,000
1,054,000
1,054,0001,409,000941,0001,640,0001,808,0001,302,0001,100,0001,531,0004,850,0004,670,0004,877,0003,139,0002,741,0002,926,0002,830,0002,821,0002,122,0001,885,0002,055,000412,000341,000365,000321,000567,000771,000970,0001,345,0001,596,000557,000792,000547,000838,000395,000437,000463,000535,000434,0001,171,000558,000904,0001,026,0001,166,000978,0001,389,0001,053,0001,001,000830,0001,105,0001,634,0001,523,0001,412,0001,363,0001,252,0001,322,0001,633,0003,769,0000003,107,000823,000650,000959,0001,866,0001,054,0001,310,0001,036,0001,433,0001,489,0001,487,0001,667,0000002,221,000000964,000000880,0000001,014,000000757,000000760,000000
       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
36,000
0
0
0
146,000
147,000
159,000
180,000
173,000
175,000
121,000
111,000
403,000
449,000
327,000
96,000
0
0
0
597,000
0
0
10,000
9,000
13,000
12,000
11,000
8,000
4,000
5,000
5,000
4,000
7,000
5,000
2,000
1,000
1,000
1,000
2,000
1,000
1,000
1,000
2,000
1,000
1,000
1,000
797,000
91,000
91,000
1,000
1,000
1,000
0
0
0
0
0
0
0
0
0
1,908,000
1,852,000
96,000
0
0
80,000
0
0
-60,000
-60,000
-65,000
0
748,000
791,000
791,000748,0000-65,000-60,000-60,0000080,0000096,0001,852,0001,908,0000000000001,0001,0001,00091,00091,000797,0001,0001,0001,0002,0001,0001,0001,0002,0001,0001,0001,0002,0005,0007,0004,0005,0005,0004,0008,00011,00012,00013,0009,00010,00000597,00000096,000327,000449,000403,000111,000121,000175,000173,000180,000159,000147,000146,00000036,00000000000000000000000000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,307,000
2,794,000
2,865,000
2,644,000
2,459,000
2,854,000
2,635,000
2,540,000
2,425,000
3,048,000
3,125,000
3,155,000
2,662,000
3,340,000
3,329,000
3,101,000
2,628,000
2,908,000
2,700,000
2,864,000
2,750,000
3,192,000
3,155,000
3,243,000
2,938,000
3,410,000
3,418,000
3,534,000
2,440,000
3,174,000
2,944,000
2,893,000
2,487,000
3,008,000
2,982,000
2,935,000
2,569,000
2,567,000
2,091,000
2,620,000
2,812,000
3,048,000
2,928,000
2,954,000
2,784,000
3,313,000
3,304,000
3,366,000
3,433,000
3,564,000
4,025,000
3,916,000
3,601,000
3,982,000
3,949,000
4,000,000
4,000,0003,949,0003,982,0003,601,0003,916,0004,025,0003,564,0003,433,0003,366,0003,304,0003,313,0002,784,0002,954,0002,928,0003,048,0002,812,0002,620,0002,091,0002,567,0002,569,0002,935,0002,982,0003,008,0002,487,0002,893,0002,944,0003,174,0002,440,0003,534,0003,418,0003,410,0002,938,0003,243,0003,155,0003,192,0002,750,0002,864,0002,700,0002,908,0002,628,0003,101,0003,329,0003,340,0002,662,0003,155,0003,125,0003,048,0002,425,0002,540,0002,635,0002,854,0002,459,0002,644,0002,865,0002,794,0002,307,000000000000000000000000000000000000000000000
       Other Current Assets 
1,097,000
969,000
865,000
778,000
908,000
872,000
801,000
513,000
528,000
522,000
495,000
743,000
666,000
671,000
642,000
689,000
661,000
607,000
626,000
393,000
362,000
367,000
419,000
528,000
507,000
519,000
478,000
458,000
482,000
207,000
344,000
1,308,000
1,247,000
1,388,000
1,192,000
1,110,000
849,000
943,000
338,000
0
0
0
555,000
596,000
614,000
621,000
616,000
600,000
574,000
591,000
623,000
23,000
23,000
20,000
604,000
22,000
34,000
23,000
587,000
23,000
596,000
23,000
431,000
62,000
1,000
1,000
410,000
57,000
1,000
2,000
521,000
2,000
50,000
1,000
445,000
21,000
27,000
23,000
504,000
20,000
26,000
586,000
503,000
31,000
32,000
33,000
499,000
30,000
29,000
457,000
480,000
576,000
18,000
20,000
641,000
665,000
644,000
293,000
293,000644,000665,000641,00020,00018,000576,000480,000457,00029,00030,000499,00033,00032,00031,000503,000586,00026,00020,000504,00023,00027,00021,000445,0001,00050,0002,000521,0002,0001,00057,000410,0001,0001,00062,000431,00023,000596,00023,000587,00023,00034,00022,000604,00020,00023,00023,000623,000591,000574,000600,000616,000621,000614,000596,000555,000000338,000943,000849,0001,110,0001,192,0001,388,0001,247,0001,308,000344,000207,000482,000458,000478,000519,000507,000528,000419,000367,000362,000393,000626,000607,000661,000689,000642,000671,000666,000743,000495,000522,000528,000513,000801,000872,000908,000778,000865,000969,0001,097,000
   > 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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,416,000
3,591,000
3,670,000
3,511,000
3,627,000
3,672,000
3,587,000
3,742,000
4,949,000
4,886,000
4,918,000
5,024,000
5,295,000
5,302,000
5,370,000
5,241,000
5,522,000
4,777,000
4,875,000
5,738,000
6,852,000
6,989,000
6,906,000
6,975,000
6,873,000
7,010,000
7,207,000
7,456,000
6,528,000
6,634,000
6,976,000
7,123,000
7,703,000
8,200,000
8,254,000
7,554,000
8,140,000
9,977,000
9,868,000
9,855,000
10,057,000
9,675,000
9,725,000
9,547,000
9,571,000
9,630,000
9,350,000
8,988,000
14,117,000
13,991,000
14,026,000
15,221,000
16,180,000
15,963,000
15,932,000
16,087,000
16,087,00015,932,00015,963,00016,180,00015,221,00014,026,00013,991,00014,117,0008,988,0009,350,0009,630,0009,571,0009,547,0009,725,0009,675,00010,057,0009,855,0009,868,0009,977,0008,140,0007,554,0008,254,0008,200,0007,703,0007,123,0006,976,0006,634,0006,528,0007,456,0007,207,0007,010,0006,873,0006,975,0006,906,0006,989,0006,852,0005,738,0004,875,0004,777,0005,522,0005,241,0005,370,0005,302,0005,295,0005,024,0004,918,0004,886,0004,949,0003,742,0003,587,0003,672,0003,627,0003,511,0003,670,0003,591,0003,416,000000000000000000000000000000000000000000000
       Property Plant Equipment 
5,604,000
5,584,000
5,596,000
5,718,000
5,545,000
5,683,000
5,712,000
5,724,000
5,646,000
5,794,000
5,763,000
5,944,000
5,912,000
6,023,000
5,928,000
6,167,000
6,276,000
6,147,000
6,109,000
5,946,000
5,778,000
5,721,000
5,358,000
5,108,000
5,082,000
4,996,000
4,898,000
4,695,000
4,473,000
4,340,000
4,289,000
3,863,000
3,820,000
3,811,000
3,655,000
3,397,000
3,214,000
3,189,000
1,960,000
0
0
0
2,067,000
2,162,000
2,231,000
2,185,000
2,315,000
2,403,000
2,367,000
2,466,000
2,860,000
2,843,000
2,875,000
2,982,000
3,216,000
3,251,000
3,311,000
3,273,000
3,343,000
2,905,000
2,988,000
3,010,000
3,377,000
3,446,000
3,430,000
3,522,000
3,515,000
3,569,000
3,671,000
3,819,000
2,804,000
2,890,000
2,972,000
3,056,000
3,179,000
3,652,000
3,681,000
3,556,000
3,722,000
3,642,000
3,573,000
3,598,000
3,681,000
3,523,000
3,571,000
3,574,000
3,677,000
3,672,000
3,625,000
3,563,000
3,946,000
3,988,000
4,062,000
4,090,000
4,325,000
4,294,000
4,246,000
4,296,000
4,296,0004,246,0004,294,0004,325,0004,090,0004,062,0003,988,0003,946,0003,563,0003,625,0003,672,0003,677,0003,574,0003,571,0003,523,0003,681,0003,598,0003,573,0003,642,0003,722,0003,556,0003,681,0003,652,0003,179,0003,056,0002,972,0002,890,0002,804,0003,819,0003,671,0003,569,0003,515,0003,522,0003,430,0003,446,0003,377,0003,010,0002,988,0002,905,0003,343,0003,273,0003,311,0003,251,0003,216,0002,982,0002,875,0002,843,0002,860,0002,466,0002,367,0002,403,0002,315,0002,185,0002,231,0002,162,0002,067,0000001,960,0003,189,0003,214,0003,397,0003,655,0003,811,0003,820,0003,863,0004,289,0004,340,0004,473,0004,695,0004,898,0004,996,0005,082,0005,108,0005,358,0005,721,0005,778,0005,946,0006,109,0006,147,0006,276,0006,167,0005,928,0006,023,0005,912,0005,944,0005,763,0005,794,0005,646,0005,724,0005,712,0005,683,0005,545,0005,718,0005,596,0005,584,0005,604,000
       Goodwill 
0
0
0
0
0
0
0
0
664,000
674,000
671,000
699,000
707,000
738,000
739,000
776,000
770,000
791,000
787,000
798,000
780,000
753,000
751,000
363,000
366,000
370,000
0
378,000
380,000
383,000
391,000
397,000
406,000
256,000
239,000
62,000
61,000
63,000
0
0
0
0
0
0
0
0
8,000
0
0
0
473,000
466,000
467,000
485,000
496,000
494,000
489,000
456,000
656,000
611,000
619,000
640,000
1,539,000
1,578,000
1,571,000
1,583,000
1,508,000
1,557,000
1,628,000
1,670,000
1,944,000
1,980,000
2,157,000
2,162,000
2,524,000
2,503,000
2,517,000
2,136,000
2,407,000
2,389,000
2,401,000
2,479,000
2,580,000
2,503,000
2,547,000
2,504,000
2,511,000
2,479,000
2,392,000
2,274,000
5,123,000
5,099,000
5,140,000
5,073,000
5,151,000
5,110,000
5,078,000
5,170,000
5,170,0005,078,0005,110,0005,151,0005,073,0005,140,0005,099,0005,123,0002,274,0002,392,0002,479,0002,511,0002,504,0002,547,0002,503,0002,580,0002,479,0002,401,0002,389,0002,407,0002,136,0002,517,0002,503,0002,524,0002,162,0002,157,0001,980,0001,944,0001,670,0001,628,0001,557,0001,508,0001,583,0001,571,0001,578,0001,539,000640,000619,000611,000656,000456,000489,000494,000496,000485,000467,000466,000473,0000008,0000000000063,00061,00062,000239,000256,000406,000397,000391,000383,000380,000378,0000370,000366,000363,000751,000753,000780,000798,000787,000791,000770,000776,000739,000738,000707,000699,000671,000674,000664,00000000000
       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
231,000
223,000
208,000
217,000
234,000
229,000
248,000
243,000
228,000
101,000
93,000
93,000
94,000
100,000
96,000
104,000
101,000
118,000
127,000
130,000
91,000
101,000
99,000
101,000
99,000
102,000
103,000
105,000
106,000
2,090,000
2,073,000
2,047,000
2,011,000
1,962,000
2,032,000
1,852,000
1,797,000
1,949,000
1,863,000
1,772,000
1,723,000
1,651,000
1,581,000
1,558,000
1,508,000
1,467,000
1,613,000
0
01,613,0001,467,0001,508,0001,558,0001,581,0001,651,0001,723,0001,772,0001,863,0001,949,0001,797,0001,852,0002,032,0001,962,0002,011,0002,047,0002,073,0002,090,000106,000105,000103,000102,00099,000101,00099,000101,00091,000130,000127,000118,000101,000104,00096,000100,00094,00093,00093,000101,000228,000243,000248,000229,000234,000217,000208,000223,000231,00000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
664,000
674,000
671,000
699,000
707,000
738,000
739,000
776,000
770,000
791,000
787,000
1,922,000
1,896,000
1,856,000
1,854,000
1,308,000
1,308,000
1,120,000
839,000
429,000
427,000
428,000
434,000
437,000
406,000
256,000
239,000
90,000
87,000
86,000
750,000
0
0
0
665,000
0
653,000
623,000
596,000
580,000
552,000
548,000
803,000
766,000
757,000
742,000
723,000
696,000
669,000
627,000
746,000
681,000
661,000
664,000
1,383,000
1,385,000
1,345,000
1,322,000
1,240,000
1,244,000
1,232,000
1,213,000
1,219,000
1,204,000
1,245,000
1,216,000
1,380,000
1,334,000
1,305,000
1,128,000
1,186,000
1,132,000
1,104,000
1,095,000
1,091,000
1,033,000
1,021,000
973,000
964,000
924,000
876,000
806,000
2,585,000
2,534,000
2,487,000
2,423,000
2,399,000
2,326,000
2,263,000
2,235,000
2,235,0002,263,0002,326,0002,399,0002,423,0002,487,0002,534,0002,585,000806,000876,000924,000964,000973,0001,021,0001,033,0001,091,0001,095,0001,104,0001,132,0001,186,0001,128,0001,305,0001,334,0001,380,0001,216,0001,245,0001,204,0001,219,0001,213,0001,232,0001,244,0001,240,0001,322,0001,345,0001,385,0001,383,000664,000661,000681,000746,000627,000669,000696,000723,000742,000757,000766,000803,000548,000552,000580,000596,000623,000653,0000665,000000750,00086,00087,00090,000239,000256,000406,000437,000434,000428,000427,000429,000839,0001,120,0001,308,0001,308,0001,854,0001,856,0001,896,0001,922,000787,000791,000770,000776,000739,000738,000707,000699,000671,000674,000664,00000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
403,000
507,000
503,000
444,000
459,000
480,000
461,000
506,000
301,000
319,000
335,000
329,000
343,000
365,000
381,000
374,000
300,000
256,000
281,000
1,071,000
221,000
214,000
211,000
195,000
226,000
225,000
240,000
275,000
285,000
220,000
261,000
291,000
378,000
363,000
406,000
397,000
555,000
472,000
473,000
520,000
520,000
374,000
382,000
366,000
463,000
384,000
350,000
422,000
481,000
460,000
431,000
434,000
446,000
215,000
206,000
453,000
453,000206,000215,000446,000434,000431,000460,000481,000422,000350,000384,000463,000366,000382,000374,000520,000520,000473,000472,000555,000397,000406,000363,000378,000291,000261,000220,000285,000275,000240,000225,000226,000195,000211,000214,000221,0001,071,000281,000256,000300,000374,000381,000365,000343,000329,000335,000319,000301,000506,000461,000480,000459,000444,000503,000507,000403,000000000000000000000000000000000000000000000
> Total Liabilities 
15,546,000
15,335,000
15,083,000
14,755,000
15,333,000
15,563,000
15,646,000
16,290,000
16,809,000
17,121,000
16,851,000
18,037,000
17,961,000
17,977,000
18,682,000
19,334,000
20,074,000
19,232,000
19,756,000
19,934,000
20,878,000
20,903,000
22,363,000
23,111,000
23,717,000
25,270,000
26,562,000
27,244,000
27,710,000
28,475,000
28,351,000
26,976,000
28,100,000
28,104,000
22,225,000
24,592,000
23,290,000
23,599,000
4,941,000
0
0
0
4,983,000
7,817,000
7,385,000
7,220,000
6,957,000
7,043,000
6,774,000
6,769,000
7,346,000
7,376,000
7,509,000
7,588,000
7,613,000
7,688,000
7,768,000
7,544,000
7,733,000
7,801,000
7,788,000
8,018,000
9,240,000
9,427,000
9,187,000
9,201,000
9,529,000
9,548,000
9,771,000
10,552,000
8,652,000
8,862,000
8,558,000
8,518,000
8,810,000
9,384,000
9,376,000
9,158,000
9,448,000
11,014,000
8,154,000
8,890,000
9,422,000
9,200,000
9,255,000
9,152,000
9,446,000
11,804,000
11,626,000
11,590,000
12,790,000
12,444,000
12,576,000
12,638,000
12,583,000
12,225,000
12,981,000
15,568,000
15,568,00012,981,00012,225,00012,583,00012,638,00012,576,00012,444,00012,790,00011,590,00011,626,00011,804,0009,446,0009,152,0009,255,0009,200,0009,422,0008,890,0008,154,00011,014,0009,448,0009,158,0009,376,0009,384,0008,810,0008,518,0008,558,0008,862,0008,652,00010,552,0009,771,0009,548,0009,529,0009,201,0009,187,0009,427,0009,240,0008,018,0007,788,0007,801,0007,733,0007,544,0007,768,0007,688,0007,613,0007,588,0007,509,0007,376,0007,346,0006,769,0006,774,0007,043,0006,957,0007,220,0007,385,0007,817,0004,983,0000004,941,00023,599,00023,290,00024,592,00022,225,00028,104,00028,100,00026,976,00028,351,00028,475,00027,710,00027,244,00026,562,00025,270,00023,717,00023,111,00022,363,00020,903,00020,878,00019,934,00019,756,00019,232,00020,074,00019,334,00018,682,00017,977,00017,961,00018,037,00016,851,00017,121,00016,809,00016,290,00015,646,00015,563,00015,333,00014,755,00015,083,00015,335,00015,546,000
   > Total Current Liabilities 
6,880,000
7,257,000
6,989,000
6,243,000
6,455,000
6,497,000
6,464,000
5,850,000
6,173,000
6,752,000
6,340,000
5,860,000
5,832,000
6,108,000
6,044,000
6,191,000
7,432,000
6,351,000
7,151,000
6,705,000
7,728,000
7,695,000
11,599,000
6,803,000
7,199,000
7,971,000
8,293,000
8,370,000
8,711,000
8,963,000
9,444,000
9,092,000
9,999,000
10,166,000
9,548,000
8,429,000
8,303,000
8,550,000
3,426,000
0
0
0
3,719,000
4,013,000
4,025,000
3,881,000
3,712,000
3,888,000
3,696,000
3,670,000
3,659,000
3,674,000
3,809,000
3,857,000
3,894,000
3,930,000
3,998,000
3,844,000
3,889,000
3,818,000
3,772,000
4,028,000
3,927,000
4,061,000
3,899,000
3,841,000
4,148,000
4,092,000
4,170,000
4,143,000
3,540,000
3,708,000
3,438,000
3,387,000
3,694,000
4,014,000
3,991,000
3,875,000
4,054,000
3,655,000
2,859,000
3,579,000
4,046,000
3,962,000
3,905,000
3,834,000
4,207,000
4,146,000
4,019,000
4,129,000
4,865,000
4,508,000
4,589,000
4,696,000
4,808,000
5,956,000
5,908,000
5,804,000
5,804,0005,908,0005,956,0004,808,0004,696,0004,589,0004,508,0004,865,0004,129,0004,019,0004,146,0004,207,0003,834,0003,905,0003,962,0004,046,0003,579,0002,859,0003,655,0004,054,0003,875,0003,991,0004,014,0003,694,0003,387,0003,438,0003,708,0003,540,0004,143,0004,170,0004,092,0004,148,0003,841,0003,899,0004,061,0003,927,0004,028,0003,772,0003,818,0003,889,0003,844,0003,998,0003,930,0003,894,0003,857,0003,809,0003,674,0003,659,0003,670,0003,696,0003,888,0003,712,0003,881,0004,025,0004,013,0003,719,0000003,426,0008,550,0008,303,0008,429,0009,548,00010,166,0009,999,0009,092,0009,444,0008,963,0008,711,0008,370,0008,293,0007,971,0007,199,0006,803,00011,599,0007,695,0007,728,0006,705,0007,151,0006,351,0007,432,0006,191,0006,044,0006,108,0005,832,0005,860,0006,340,0006,752,0006,173,0005,850,0006,464,0006,497,0006,455,0006,243,0006,989,0007,257,0006,880,000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
218,000
272,000
180,000
122,000
107,000
89,000
69,000
92,000
140,000
103,000
59,000
59,000
61,000
31,000
32,000
37,000
34,000
44,000
43,000
424,000
52,000
368,000
97,000
36,000
12,000
8,000
13,000
15,000
17,000
60,000
22,000
24,000
306,000
635,000
609,000
536,000
393,000
353,000
295,000
99,000
90,000
176,000
115,000
103,000
8,000
131,000
113,000
16,000
31,000
45,000
147,000
156,000
130,000
1,607,000
1,600,000
1,383,000
1,383,0001,600,0001,607,000130,000156,000147,00045,00031,00016,000113,000131,0008,000103,000115,000176,00090,00099,000295,000353,000393,000536,000609,000635,000306,00024,00022,00060,00017,00015,00013,0008,00012,00036,00097,000368,00052,000424,00043,00044,00034,00037,00032,00031,00061,00059,00059,000103,000140,00092,00069,00089,000107,000122,000180,000272,000218,000000000000000000000000000000000000000000000
       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
34,000
0
0
0
52,000
0
0
0
10,000
8,000
4,072,000
15,000
17,000
60,000
22,000
24,000
306,000
542,000
517,000
444,000
393,000
260,000
200,000
99,000
90,000
78,000
16,000
8,000
8,000
35,000
17,000
16,000
31,000
45,000
37,000
43,000
4,000
1,487,000
1,475,000
0
01,475,0001,487,0004,00043,00037,00045,00031,00016,00017,00035,0008,0008,00016,00078,00090,00099,000200,000260,000393,000444,000517,000542,000306,00024,00022,00060,00017,00015,0004,072,0008,00010,00000052,00000034,0000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
3,362,000
3,314,000
3,173,000
2,871,000
2,895,000
3,217,000
3,122,000
2,779,000
3,042,000
3,337,000
3,101,000
3,060,000
3,202,000
3,265,000
3,221,000
3,158,000
3,308,000
3,291,000
3,408,000
3,504,000
3,673,000
3,568,000
3,212,000
2,494,000
2,697,000
2,882,000
2,761,000
2,820,000
3,098,000
3,142,000
3,083,000
2,904,000
2,960,000
2,951,000
2,478,000
1,771,000
1,567,000
1,568,000
1,872,000
0
0
0
2,236,000
2,429,000
2,560,000
2,385,000
2,397,000
2,469,000
2,356,000
2,244,000
2,278,000
2,386,000
2,501,000
2,504,000
2,595,000
2,681,000
2,696,000
2,521,000
2,581,000
2,287,000
2,386,000
2,327,000
2,541,000
2,514,000
2,527,000
2,544,000
2,563,000
2,549,000
2,603,000
2,745,000
2,227,000
2,282,000
2,307,000
2,254,000
2,334,000
2,340,000
2,284,000
2,232,000
2,463,000
2,243,000
1,432,000
2,186,000
2,571,000
2,624,000
2,574,000
2,544,000
2,953,000
2,910,000
2,749,000
2,775,000
3,150,000
2,996,000
3,028,000
3,056,000
3,151,000
2,893,000
2,915,000
2,989,000
2,989,0002,915,0002,893,0003,151,0003,056,0003,028,0002,996,0003,150,0002,775,0002,749,0002,910,0002,953,0002,544,0002,574,0002,624,0002,571,0002,186,0001,432,0002,243,0002,463,0002,232,0002,284,0002,340,0002,334,0002,254,0002,307,0002,282,0002,227,0002,745,0002,603,0002,549,0002,563,0002,544,0002,527,0002,514,0002,541,0002,327,0002,386,0002,287,0002,581,0002,521,0002,696,0002,681,0002,595,0002,504,0002,501,0002,386,0002,278,0002,244,0002,356,0002,469,0002,397,0002,385,0002,560,0002,429,0002,236,0000001,872,0001,568,0001,567,0001,771,0002,478,0002,951,0002,960,0002,904,0003,083,0003,142,0003,098,0002,820,0002,761,0002,882,0002,697,0002,494,0003,212,0003,568,0003,673,0003,504,0003,408,0003,291,0003,308,0003,158,0003,221,0003,265,0003,202,0003,060,0003,101,0003,337,0003,042,0002,779,0003,122,0003,217,0002,895,0002,871,0003,173,0003,314,0003,362,000
       Other Current Liabilities 
2,236,000
2,571,000
2,600,000
1,735,000
2,083,000
2,002,000
1,919,000
1,715,000
1,906,000
1,817,000
1,846,000
2,061,000
1,982,000
1,747,000
2,114,000
2,232,000
3,010,000
2,400,000
2,832,000
2,577,000
3,090,000
3,156,000
3,086,000
1,002,000
1,406,000
1,980,000
2,430,000
2,069,000
1,872,000
1,786,000
2,228,000
2,601,000
2,672,000
2,662,000
2,694,000
2,412,000
2,411,000
2,677,000
1,004,000
0
0
0
243,000
1,312,000
1,285,000
309,000
225,000
1,307,000
1,240,000
115,000
1,206,000
1,151,000
1,213,000
1,265,000
1,200,000
1,185,000
1,236,000
1,249,000
1,239,000
1,456,000
1,315,000
1,249,000
1,298,000
1,148,000
1,245,000
1,228,000
1,543,000
1,499,000
1,522,000
1,352,000
1,268,000
1,334,000
1,082,000
1,073,000
1,018,000
978,000
1,053,000
1,074,000
1,155,000
1,021,000
1,095,000
1,248,000
1,323,000
1,109,000
1,166,000
1,123,000
1,163,000
1,034,000
1,099,000
1,261,000
1,512,000
1,331,000
1,264,000
1,335,000
1,352,000
1,300,000
1,261,000
1,239,000
1,239,0001,261,0001,300,0001,352,0001,335,0001,264,0001,331,0001,512,0001,261,0001,099,0001,034,0001,163,0001,123,0001,166,0001,109,0001,323,0001,248,0001,095,0001,021,0001,155,0001,074,0001,053,000978,0001,018,0001,073,0001,082,0001,334,0001,268,0001,352,0001,522,0001,499,0001,543,0001,228,0001,245,0001,148,0001,298,0001,249,0001,315,0001,456,0001,239,0001,249,0001,236,0001,185,0001,200,0001,265,0001,213,0001,151,0001,206,000115,0001,240,0001,307,000225,000309,0001,285,0001,312,000243,0000001,004,0002,677,0002,411,0002,412,0002,694,0002,662,0002,672,0002,601,0002,228,0001,786,0001,872,0002,069,0002,430,0001,980,0001,406,0001,002,0003,086,0003,156,0003,090,0002,577,0002,832,0002,400,0003,010,0002,232,0002,114,0001,747,0001,982,0002,061,0001,846,0001,817,0001,906,0001,715,0001,919,0002,002,0002,083,0001,735,0002,600,0002,571,0002,236,000
   > 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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,264,000
3,804,000
3,360,000
3,339,000
3,245,000
3,155,000
3,078,000
3,099,000
3,687,000
3,702,000
3,700,000
3,731,000
3,719,000
3,758,000
3,770,000
3,700,000
3,844,000
3,983,000
4,016,000
3,990,000
5,313,000
5,366,000
5,288,000
5,360,000
5,381,000
5,456,000
5,601,000
6,409,000
5,112,000
5,154,000
5,120,000
5,131,000
5,116,000
5,370,000
5,385,000
5,283,000
5,394,000
7,359,000
5,295,000
5,311,000
5,376,000
5,238,000
5,350,000
5,318,000
5,239,000
7,658,000
7,607,000
7,461,000
7,925,000
7,936,000
7,987,000
7,942,000
7,775,000
6,269,000
7,073,000
9,764,000
9,764,0007,073,0006,269,0007,775,0007,942,0007,987,0007,936,0007,925,0007,461,0007,607,0007,658,0005,239,0005,318,0005,350,0005,238,0005,376,0005,311,0005,295,0007,359,0005,394,0005,283,0005,385,0005,370,0005,116,0005,131,0005,120,0005,154,0005,112,0006,409,0005,601,0005,456,0005,381,0005,360,0005,288,0005,366,0005,313,0003,990,0004,016,0003,983,0003,844,0003,700,0003,770,0003,758,0003,719,0003,731,0003,700,0003,702,0003,687,0003,099,0003,078,0003,155,0003,245,0003,339,0003,360,0003,804,0001,264,000000000000000000000000000000000000000000000
       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
2,324,000
2,375,000
2,367,000
2,359,000
2,351,000
2,418,000
2,420,000
2,417,000
2,417,000
2,673,000
2,693,000
2,698,000
3,956,000
3,985,000
3,969,000
4,038,000
3,959,000
3,991,000
4,059,000
4,884,000
4,132,000
4,163,000
4,067,000
4,084,000
4,038,000
3,995,000
3,997,000
3,939,000
3,971,000
5,964,000
3,946,000
3,935,000
4,011,000
3,946,000
4,031,000
4,000,000
4,059,000
6,503,000
6,433,000
6,336,000
6,460,000
6,473,000
6,476,000
0
0
0
0
0
000006,476,0006,473,0006,460,0006,336,0006,433,0006,503,0004,059,0004,000,0004,031,0003,946,0004,011,0003,935,0003,946,0005,964,0003,971,0003,939,0003,997,0003,995,0004,038,0004,084,0004,067,0004,163,0004,132,0004,884,0004,059,0003,991,0003,959,0004,038,0003,969,0003,985,0003,956,0002,698,0002,693,0002,673,0002,417,0002,417,0002,420,0002,418,0002,351,0002,359,0002,367,0002,375,0002,324,00000000000000000000000000000000000000000000000000000
       Capital Lease Obligations Min 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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-218,000
-272,000
-180,000
-122,000
-107,000
-89,000
-69,000
-92,000
-140,000
-103,000
-59,000
-59,000
-61,000
-31,000
-32,000
-37,000
-34,000
-44,000
-43,000
-424,000
-52,000
-368,000
-97,000
-36,000
-12,000
-8,000
-13,000
-15,000
-17,000
-60,000
-22,000
-24,000
-306,000
-192,000
-167,000
-115,000
30,000
48,000
93,000
291,000
210,000
198,000
279,000
293,000
296,000
268,000
317,000
405,000
330,000
310,000
342,000
376,000
458,000
-1,045,000
-1,038,000
-1,383,000
-1,383,000-1,038,000-1,045,000458,000376,000342,000310,000330,000405,000317,000268,000296,000293,000279,000198,000210,000291,00093,00048,00030,000-115,000-167,000-192,000-306,000-24,000-22,000-60,000-17,000-15,000-13,000-8,000-12,000-36,000-97,000-368,000-52,000-424,000-43,000-44,000-34,000-37,000-32,000-31,000-61,000-59,000-59,000-103,000-140,000-92,000-69,000-89,000-107,000-122,000-180,000-272,000-218,000000000000000000000000000000000000000000000
       Warrants
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
96,000
97,000
97,000
0
0
0
0
0
0000097,00097,00096,000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Long-term Liabilities 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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,363,000
1,327,000
1,333,000
1,372,000
1,368,000
958,000
965,000
911,000
1,011,000
1,310,000
1,323,000
1,292,000
1,357,000
1,381,000
1,319,000
1,322,000
1,422,000
1,465,000
1,542,000
1,525,000
980,000
991,000
1,053,000
1,047,000
1,078,000
1,375,000
1,388,000
1,344,000
1,423,000
1,395,000
1,349,000
1,376,000
1,365,000
1,292,000
94,000
1,318,000
436,000
1,155,000
1,174,000
1,125,000
750,000
1,463,000
1,511,000
67,000
68,000
69,000
70,000
0
070,00069,00068,00067,0001,511,0001,463,000750,0001,125,0001,174,0001,155,000436,0001,318,00094,0001,292,0001,365,0001,376,0001,349,0001,395,0001,423,0001,344,0001,388,0001,375,0001,078,0001,047,0001,053,000991,000980,0001,525,0001,542,0001,465,0001,422,0001,322,0001,319,0001,381,0001,357,0001,292,0001,323,0001,310,0001,011,000911,000965,000958,0001,368,0001,372,0001,333,0001,327,0001,363,00000000000000000000000000000000000000000000000000000
       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
0
0
17,000
0
0
0
12,000
0
0
0
10,000
0
0
0
8,000
7,000
7,000
6,000
6,000
72,000
74,000
70,000
82,000
87,000
99,000
106,000
97,000
83,000
78,000
69,000
69,000
65,000
59,000
56,000
69,000
0
0
58,000
0
0
0
0
000058,0000069,00056,00059,00065,00069,00069,00078,00083,00097,000106,00099,00087,00082,00070,00074,00072,0006,0006,0007,0007,0008,00000010,00000012,00000017,0000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
3,434,000
3,544,000
3,583,000
3,766,000
3,222,000
3,311,000
3,287,000
2,312,000
2,221,000
2,439,000
2,352,000
1,279,000
1,440,000
1,653,000
1,252,000
1,570,000
1,471,000
1,539,000
1,457,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,938,000
0
0
0
5,641,000
1,435,000
1,771,000
1,502,000
1,688,000
2,162,000
2,185,000
2,406,000
2,345,000
2,398,000
2,521,000
2,746,000
2,911,000
2,961,000
3,125,000
2,894,000
2,510,000
2,155,000
2,490,000
2,316,000
2,250,000
2,265,000
2,381,000
2,552,000
2,401,000
2,579,000
2,895,000
3,203,000
3,299,000
3,467,000
3,523,000
3,608,000
3,459,000
3,418,000
3,519,000
3,565,000
3,819,000
4,971,000
6,942,000
7,363,000
7,905,000
8,077,000
8,322,000
8,294,000
8,347,000
8,396,000
8,099,000
8,195,000
8,826,000
8,983,000
9,232,000
10,778,000
11,548,000
11,120,000
11,467,000
8,882,000
8,882,00011,467,00011,120,00011,548,00010,778,0009,232,0008,983,0008,826,0008,195,0008,099,0008,396,0008,347,0008,294,0008,322,0008,077,0007,905,0007,363,0006,942,0004,971,0003,819,0003,565,0003,519,0003,418,0003,459,0003,608,0003,523,0003,467,0003,299,0003,203,0002,895,0002,579,0002,401,0002,552,0002,381,0002,265,0002,250,0002,316,0002,490,0002,155,0002,510,0002,894,0003,125,0002,961,0002,911,0002,746,0002,521,0002,398,0002,345,0002,406,0002,185,0002,162,0001,688,0001,502,0001,771,0001,435,0005,641,0000004,938,00000000000000000000001,457,0001,539,0001,471,0001,570,0001,252,0001,653,0001,440,0001,279,0002,352,0002,439,0002,221,0002,312,0003,287,0003,311,0003,222,0003,766,0003,583,0003,544,0003,434,000
   Common Stock
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
0
0
0
0
5,550,000
1,278,000
0
1,572,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
2,000
2,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0001,572,00001,278,0005,550,00000006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,000
   Retained Earnings 
872,000
1,182,000
1,223,000
1,406,000
860,000
948,000
921,000
0
0
85,000
8,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
110,000
452,000
660,000
796,000
856,000
971,000
1,177,000
1,287,000
1,446,000
1,544,000
1,646,000
1,602,000
1,548,000
1,460,000
1,739,000
1,693,000
1,627,000
1,629,000
1,749,000
1,870,000
1,980,000
2,057,000
2,257,000
2,485,000
2,118,000
2,278,000
2,510,000
2,610,000
2,511,000
2,491,000
2,597,000
2,745,000
2,890,000
4,353,000
3,984,000
4,267,000
4,550,000
4,829,000
4,976,000
5,062,000
5,077,000
5,150,000
5,089,000
5,375,000
5,608,000
5,690,000
5,893,000
7,522,000
8,162,000
7,847,000
8,401,000
6,734,000
6,734,0008,401,0007,847,0008,162,0007,522,0005,893,0005,690,0005,608,0005,375,0005,089,0005,150,0005,077,0005,062,0004,976,0004,829,0004,550,0004,267,0003,984,0004,353,0002,890,0002,745,0002,597,0002,491,0002,511,0002,610,0002,510,0002,278,0002,118,0002,485,0002,257,0002,057,0001,980,0001,870,0001,749,0001,629,0001,627,0001,693,0001,739,0001,460,0001,548,0001,602,0001,646,0001,544,0001,446,0001,287,0001,177,000971,000856,000796,000660,000452,000110,000000000000000000000000000000000000008,00085,00000921,000948,000860,0001,406,0001,223,0001,182,000872,000
   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
1,723,000
1,716,000
1,718,000
1,718,000
1,699,000
1,693,000
1,695,000
1,695,000
1,700,000
1,642,000
1,645,000
1,635,000
1,653,000
1,602,000
1,608,000
1,620,000
1,633,000
1,606,000
1,617,000
1,628,000
1,649,000
1,622,000
1,632,000
1,633,000
1,639,000
1,606,000
1,618,000
1,623,000
1,645,000
1,606,000
3,849,000
3,861,000
3,897,000
3,881,000
3,909,000
3,928,000
3,939,000
3,908,000
3,949,000
3,968,000
3,989,000
3,972,000
4,001,000
0
0
0
0
0
000004,001,0003,972,0003,989,0003,968,0003,949,0003,908,0003,939,0003,928,0003,909,0003,881,0003,897,0003,861,0003,849,0001,606,0001,645,0001,623,0001,618,0001,606,0001,639,0001,633,0001,632,0001,622,0001,649,0001,628,0001,617,0001,606,0001,633,0001,620,0001,608,0001,602,0001,653,0001,635,0001,645,0001,642,0001,700,0001,695,0001,695,0001,693,0001,699,0001,718,0001,718,0001,716,0001,723,00000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000000000-6,000-6,000-6,000-6,000-6,000-14,000-25,000-52,000-52,000-52,000-52,000-52,000-52,000-52,000-52,000-52,000-58,000-58,000-61,000-61,000-61,000-75,000-75,000-76,000-76,000-76,000-111,000-108,000-98,000-78,000-90,000-90,000-93,000-94,000-96,000-96,000-94,000-45,000
   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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,578,000
0
1,758,000
1,762,000
1,742,000
1,721,000
1,723,000
1,716,000
1,718,000
1,718,000
1,699,000
1,693,000
1,695,000
1,695,000
1,700,000
1,642,000
1,645,000
1,635,000
1,653,000
1,602,000
1,608,000
1,620,000
1,633,000
1,606,000
1,617,000
1,628,000
1,649,000
1,622,000
1,632,000
1,633,000
1,639,000
1,606,000
1,618,000
1,623,000
1,645,000
1,606,000
3,849,000
3,861,000
3,897,000
3,881,000
3,909,000
3,928,000
3,939,000
3,908,000
3,949,000
3,968,000
4,006,000
3,972,000
4,001,000
4,032,000
4,028,000
3,968,000
3,947,000
2,940,000
2,940,0003,947,0003,968,0004,028,0004,032,0004,001,0003,972,0004,006,0003,968,0003,949,0003,908,0003,939,0003,928,0003,909,0003,881,0003,897,0003,861,0003,849,0001,606,0001,645,0001,623,0001,618,0001,606,0001,639,0001,633,0001,632,0001,622,0001,649,0001,628,0001,617,0001,606,0001,633,0001,620,0001,608,0001,602,0001,653,0001,635,0001,645,0001,642,0001,700,0001,695,0001,695,0001,693,0001,699,0001,718,0001,718,0001,716,0001,723,0001,721,0001,742,0001,762,0001,758,00001,578,00000000000000000000000000000000000000000000000



5.3. Balance Sheets

Currency in USD. All numbers in thousands.