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

Accuray Incorporated
Buy, Hold or Sell?

Let's analyze Accuray together

I guess you are interested in Accuray Incorporated. 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 Accuray Incorporated. 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 Accuray Incorporated

I send you an email if I find something interesting about Accuray Incorporated.

1. Quick Overview

1.1. Quick analysis of Accuray (30 sec.)










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

How much money do you get?

How much money do you get?
$0.00
When do you have the money?
1 year
How often do you get paid?
5.0%

What is your share worth?

Current worth
$0.45
Expected worth in 1 year
$0.39
How sure are you?
52.5%

+ What do you gain per year?

Total Gains per Share
$-0.06
Return On Investment
-2.8%

For what price can you sell your share?

Current Price per Share
$2.03
Expected price per share
$1.4 - $2.49
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Accuray (5 min.)




Live pricePrice per Share (EOD)
$2.03
Intrinsic Value Per Share
$0.31 - $1.42
Total Value Per Share
$0.76 - $1.87

2.2. Growth of Accuray (5 min.)




Is Accuray growing?

Current yearPrevious yearGrowGrow %
How rich?$45.2m$52.7m-$8m-17.9%

How much money is Accuray making?

Current yearPrevious yearGrowGrow %
Making money-$4.1m-$1.7m-$2.4m-58.9%
Net Profit Margin-4.2%-1.5%--

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

2.3. Financial Health of Accuray (5 min.)




2.4. Comparing to competitors in the Medical Devices industry (5 min.)




  Industry Rankings (Medical Devices)  


Richest
#171 / 320

Most Revenue
#67 / 320

Most Profit
#211 / 320

Most Efficient
#142 / 320
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of Accuray is $2.03. 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 Accuray.
  • 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 Accuray, 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 $0.45. Based on the TTM, the Book Value Change Per Share is $-0.01 per quarter. Based on the YOY, the Book Value Change Per Share is $0.01 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is $0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Accuray.

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 Eps-0.04-1.9%-0.04-2.0%-0.02-0.8%-0.01-0.7%-0.04-1.8%
Usd Book Value Change Per Share0.000.2%-0.01-0.7%0.010.5%0.000.1%-0.01-0.4%
Usd Dividend Per Share0.000.0%0.000.0%0.000.1%0.000.0%0.000.0%
Usd Total Gains Per Share0.000.2%-0.01-0.7%0.010.6%0.000.1%-0.01-0.4%
Usd Price Per Share1.80-2.23-2.91-2.97-4.07-
Price to Earnings Ratio-11.45--3.77-8.88-1.11--10.26-
Price-to-Total Gains Ratio523.75-111.92--91.90-80.78-76.56-
Price to Book Ratio4.00-5.02-5.54-5.42-7.43-
Price-to-Total Gains Ratio523.75-111.92--91.90-80.78-76.56-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share2.03
Number of shares492
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share-0.010.00
Usd Total Gains Per Share-0.010.00
Gains per Quarter (492 shares)-7.001.31
Gains per Year (492 shares)-27.995.24
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10-28-3814-5
20-56-66280
30-84-943125
40-112-12241710
50-140-15052115
60-168-17862520
70-196-20682925
80-224-23493330
90-252-262103735
100-280-290114240

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 Share1.03.00.025.0%3.09.00.025.0%7.013.00.035.0%8.032.00.020.0%20.055.00.026.7%
Book Value Change Per Share2.02.00.050.0%7.05.00.058.3%13.07.00.065.0%21.019.00.052.5%41.034.00.054.7%
Dividend per Share0.00.04.00.0%2.00.010.016.7%2.00.018.010.0%2.00.038.05.0%2.00.073.02.7%
Total Gains per Share2.02.00.050.0%7.05.00.058.3%13.07.00.065.0%21.019.00.052.5%41.034.00.054.7%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Accuray Incorporated compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--0.003-0.014+514%0.010-65%0.002+63%-0.009+355%
Book Value Per Share--0.4500.445+1%0.525-14%0.552-18%0.548-18%
Current Ratio--1.6331.609+2%1.743-6%1.776-8%1.717-5%
Debt To Asset Ratio--0.9040.9050%0.889+2%0.883+2%0.878+3%
Debt To Equity Ratio--9.4619.528-1%8.011+18%7.827+21%7.446+27%
Dividend Per Share----0%0.003-100%0.001-100%0.000-100%
Enterprise Value---187629000.000-135378635.000-28%-48697937.500-74%-30429019.500-84%112009457.125-268%
Eps---0.039-0.041+5%-0.017-57%-0.014-66%-0.037-5%
Ev To Ebitda Ratio---43.034-6.046-86%-12.517-71%-2.280-95%-25.428-41%
Ev To Sales Ratio---0.462-0.306-34%-0.111-76%-0.075-84%0.285-262%
Free Cash Flow Per Share---0.084-0.035-58%-0.014-83%0.014-687%-0.002-97%
Free Cash Flow To Equity Per Share---0.105-0.047-55%-0.012-89%-0.012-88%-0.021-80%
Gross Profit Margin--3.9541.651+140%0.073+5310%-0.744+119%1.591+149%
Intrinsic Value_10Y_max--1.424--------
Intrinsic Value_10Y_min--0.307--------
Intrinsic Value_1Y_max--0.013--------
Intrinsic Value_1Y_min---0.045--------
Intrinsic Value_3Y_max--0.137--------
Intrinsic Value_3Y_min---0.070--------
Intrinsic Value_5Y_max--0.381--------
Intrinsic Value_5Y_min---0.025--------
Market Cap204146950.000+11%181017000.000224470615.000-19%292895562.500-38%298871030.500-39%409634882.125-56%
Net Profit Margin---0.039-0.042+7%-0.015-61%-0.013-67%-0.038-3%
Operating Margin---0.004-0.009+151%0.010-139%0.014-127%-0.018+388%
Operating Ratio--1.0211.013+1%0.985+4%0.977+4%0.996+3%
Pb Ratio4.514+11%4.0035.025-20%5.536-28%5.418-26%7.434-46%
Pe Ratio-12.908-13%-11.445-3.765-67%8.880-229%1.109-1132%-10.258-10%
Price Per Share2.030+11%1.8002.230-19%2.913-38%2.972-39%4.073-56%
Price To Free Cash Flow Ratio-6.066-13%-5.378-4.674-13%27.134-120%2.521-313%14.883-136%
Price To Total Gains Ratio590.677+11%523.753111.923+368%-91.901+118%80.781+548%76.561+584%
Quick Ratio--0.7480.742+1%0.827-10%0.921-19%1.007-26%
Return On Assets---0.008-0.009+5%-0.004-57%-0.003-64%-0.009+2%
Return On Equity---0.087-0.092+5%-0.033-62%-0.030-66%-0.072-18%
Total Gains Per Share--0.003-0.014+514%0.013-73%0.003+29%-0.008+347%
Usd Book Value--45223000.00044760250.000+1%52763250.000-14%55495650.000-19%55085875.000-18%
Usd Book Value Change Per Share--0.003-0.014+514%0.010-65%0.002+63%-0.009+355%
Usd Book Value Per Share--0.4500.445+1%0.525-14%0.552-18%0.548-18%
Usd Dividend Per Share----0%0.003-100%0.001-100%0.000-100%
Usd Eps---0.039-0.041+5%-0.017-57%-0.014-66%-0.037-5%
Usd Free Cash Flow---8414000.000-3559000.000-58%-1399750.000-83%1435250.000-686%-236325.000-97%
Usd Free Cash Flow Per Share---0.084-0.035-58%-0.014-83%0.014-687%-0.002-97%
Usd Free Cash Flow To Equity Per Share---0.105-0.047-55%-0.012-89%-0.012-88%-0.021-80%
Usd Market Cap204146950.000+11%181017000.000224470615.000-19%292895562.500-38%298871030.500-39%409634882.125-56%
Usd Price Per Share2.030+11%1.8002.230-19%2.913-38%2.972-39%4.073-56%
Usd Profit---3954000.000-4132500.000+5%-1700000.000-57%-1396250.000-65%-3696600.000-7%
Usd Revenue--101545000.000111051000.000-9%113751000.000-11%105762500.000-4%102703575.000-1%
Usd Total Gains Per Share--0.003-0.014+514%0.013-73%0.003+29%-0.008+347%
 EOD+6 -2MRQTTM+24 -13YOY+6 -335Y+10 -2910Y+12 -27

3.3 Fundamental Score

Let's check the fundamental score of Accuray Incorporated based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-12.908
Price to Book Ratio (EOD)Between0-14.514
Net Profit Margin (MRQ)Greater than0-0.039
Operating Margin (MRQ)Greater than0-0.004
Quick Ratio (MRQ)Greater than10.748
Current Ratio (MRQ)Greater than11.633
Debt to Asset Ratio (MRQ)Less than10.904
Debt to Equity Ratio (MRQ)Less than19.461
Return on Equity (MRQ)Greater than0.15-0.087
Return on Assets (MRQ)Greater than0.05-0.008
Total2/10 (20.0%)

3.4 Technical Score

Let's check the technical score of Accuray Incorporated based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5054.085
Ma 20Greater thanMa 501.961
Ma 50Greater thanMa 1001.870
Ma 100Greater thanMa 2001.903
OpenGreater thanClose2.080
Total3/5 (60.0%)

4. In-depth Analysis

4.1 About Accuray Incorporated

Accuray Incorporated designs, develops, manufactures, and sells radiosurgery and radiation therapy systems for the treatment of tumors in the United States, Canada, Latin America, Asia, Australia, New Zealand, Europe, the Middle East, India, Africa, Japan, and China. It offers the CyberKnife platform, a robotic stereotactic radiosurgery and stereotactic body radiation therapy system used for the treatment of primary and metastatic tumors outside the brain, including tumors on or near the spine and in the breast, kidney, liver, lung, pancreas, and prostate. The company also provides the TomoTherapy platform, including the Radixact System, which allows for integrated radiation treatment planning, delivery, and data management, enabling clinicians to deliver ultra-precise treatments to approximately 50 patients per day; iDMS data management system, a fully integrated treatment planning and data management systems; and Accuray precision treatment planning system, a treatment planning and data management systems. In addition, it offers post-contract customer support, installation, training, and other professional services. The company primarily markets its products directly to customers, including hospitals and stand-alone treatment facilities through its sales organization, as well as to customers through sales agents and group purchasing organizations in the United States; and to customers directly and through distributors and sales agents internationally. Accuray Incorporated was incorporated in 1990 and is headquartered in Madison, Wisconsin.

Fundamental data was last updated by Penke on 2024-12-05 12:43:06.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a loss.
Using its assets, the company is very inefficient in making profit.
Using its investors money, the company is very inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very inefficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is 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 just able to pay all its debts by selling its assets.
The company is unable to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is overpriced.
Based on the earnings, the company is expensive.
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 Accuray earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Accuray to the Medical Devices industry mean.
  • A Net Profit Margin of -3.9% means that $-0.04 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Accuray Incorporated:

  • The MRQ is -3.9%. The company is making a loss. -1
  • The TTM is -4.2%. The company is making a loss. -1
Trends
Current periodCompared to+/- 
MRQ-3.9%TTM-4.2%+0.3%
TTM-4.2%YOY-1.5%-2.6%
TTM-4.2%5Y-1.3%-2.9%
5Y-1.3%10Y-3.8%+2.5%
Compared to industry (Medical Devices)
PeriodCompanyIndustry (mean)+/- 
MRQ-3.9%-6.4%+2.5%
TTM-4.2%-15.2%+11.0%
YOY-1.5%-15.4%+13.9%
5Y-1.3%-18.1%+16.8%
10Y-3.8%-22.9%+19.1%
4.3.1.2. Return on Assets

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

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

Let's take a look of the Return on Assets trends of Accuray Incorporated:

  • The MRQ is -0.8%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -0.9%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-0.8%TTM-0.9%+0.0%
TTM-0.9%YOY-0.4%-0.5%
TTM-0.9%5Y-0.3%-0.6%
5Y-0.3%10Y-0.9%+0.6%
Compared to industry (Medical Devices)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.8%-2.1%+1.3%
TTM-0.9%-3.2%+2.3%
YOY-0.4%-4.0%+3.6%
5Y-0.3%-3.1%+2.8%
10Y-0.9%-4.1%+3.2%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Accuray to the Medical Devices industry mean.
  • -8.7% Return on Equity means Accuray generated $-0.09 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Accuray Incorporated:

  • The MRQ is -8.7%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -9.2%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-8.7%TTM-9.2%+0.5%
TTM-9.2%YOY-3.3%-5.9%
TTM-9.2%5Y-3.0%-6.2%
5Y-3.0%10Y-7.2%+4.2%
Compared to industry (Medical Devices)
PeriodCompanyIndustry (mean)+/- 
MRQ-8.7%-2.4%-6.3%
TTM-9.2%-3.9%-5.3%
YOY-3.3%-4.5%+1.2%
5Y-3.0%-4.3%+1.3%
10Y-7.2%-5.6%-1.6%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Accuray Incorporated.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Accuray is operating .

  • Measures how much profit Accuray 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 Accuray to the Medical Devices industry mean.
  • An Operating Margin of -0.4% means the company generated $0.00  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Accuray Incorporated:

  • The MRQ is -0.4%. The company is operating very inefficient. -2
  • The TTM is -0.9%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ-0.4%TTM-0.9%+0.6%
TTM-0.9%YOY1.0%-1.9%
TTM-0.9%5Y1.4%-2.3%
5Y1.4%10Y-1.8%+3.1%
Compared to industry (Medical Devices)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.4%-12.9%+12.5%
TTM-0.9%-18.2%+17.3%
YOY1.0%-13.9%+14.9%
5Y1.4%-16.3%+17.7%
10Y-1.8%-22.1%+20.3%
4.3.2.2. Operating Ratio

Measures how efficient Accuray is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Medical Devices industry mean).
  • An Operation Ratio of 1.02 means that the operating costs are $1.02 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Accuray Incorporated:

  • The MRQ is 1.021. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.013. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.021TTM1.013+0.008
TTM1.013YOY0.985+0.028
TTM1.0135Y0.977+0.036
5Y0.97710Y0.996-0.018
Compared to industry (Medical Devices)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0211.254-0.233
TTM1.0131.324-0.311
YOY0.9851.326-0.341
5Y0.9771.373-0.396
10Y0.9961.314-0.318
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Accuray Incorporated.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Medical Devices industry mean).
  • A Current Ratio of 1.63 means the company has $1.63 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Accuray Incorporated:

  • The MRQ is 1.633. The company is able to pay all its short-term debts. +1
  • The TTM is 1.609. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.633TTM1.609+0.024
TTM1.609YOY1.743-0.135
TTM1.6095Y1.776-0.168
5Y1.77610Y1.717+0.060
Compared to industry (Medical Devices)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6332.550-0.917
TTM1.6092.691-1.082
YOY1.7432.922-1.179
5Y1.7763.415-1.639
10Y1.7173.527-1.810
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Accuray to the Medical Devices industry mean.
  • A Quick Ratio of 0.75 means the company can pay off $0.75 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Accuray Incorporated:

  • The MRQ is 0.748. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.742. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.748TTM0.742+0.006
TTM0.742YOY0.827-0.086
TTM0.7425Y0.921-0.179
5Y0.92110Y1.007-0.086
Compared to industry (Medical Devices)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7481.455-0.707
TTM0.7421.674-0.932
YOY0.8271.875-1.048
5Y0.9212.330-1.409
10Y1.0072.555-1.548
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Accuray Incorporated.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Accuray to Medical Devices industry mean.
  • A Debt to Asset Ratio of 0.90 means that Accuray assets are financed with 90.4% credit (debt) and the remaining percentage (100% - 90.4%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Accuray Incorporated:

  • The MRQ is 0.904. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.905. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.904TTM0.9050.000
TTM0.905YOY0.889+0.016
TTM0.9055Y0.883+0.021
5Y0.88310Y0.878+0.005
Compared to industry (Medical Devices)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9040.407+0.497
TTM0.9050.397+0.508
YOY0.8890.360+0.529
5Y0.8830.433+0.450
10Y0.8780.457+0.421
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Accuray to the Medical Devices industry mean.
  • A Debt to Equity ratio of 946.1% means that company has $9.46 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Accuray Incorporated:

  • The MRQ is 9.461. The company is unable to pay all its debts with equity. -1
  • The TTM is 9.528. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ9.461TTM9.528-0.067
TTM9.528YOY8.011+1.516
TTM9.5285Y7.827+1.700
5Y7.82710Y7.446+0.382
Compared to industry (Medical Devices)
PeriodCompanyIndustry (mean)+/- 
MRQ9.4610.552+8.909
TTM9.5280.596+8.932
YOY8.0110.525+7.486
5Y7.8270.630+7.197
10Y7.4460.711+6.735
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 Accuray generates.

  • Above 15 is considered overpriced but always compare Accuray to the Medical Devices industry mean.
  • A PE ratio of -11.45 means the investor is paying $-11.45 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Accuray Incorporated:

  • The EOD is -12.908. Based on the earnings, the company is expensive. -2
  • The MRQ is -11.445. Based on the earnings, the company is expensive. -2
  • The TTM is -3.765. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-12.908MRQ-11.445-1.462
MRQ-11.445TTM-3.765-7.680
TTM-3.765YOY8.880-12.645
TTM-3.7655Y1.109-4.874
5Y1.10910Y-10.258+11.366
Compared to industry (Medical Devices)
PeriodCompanyIndustry (mean)+/- 
EOD-12.908-1.133-11.775
MRQ-11.445-1.442-10.003
TTM-3.765-2.000-1.765
YOY8.880-2.111+10.991
5Y1.109-1.922+3.031
10Y-10.258-2.040-8.218
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 Accuray Incorporated:

  • The EOD is -6.066. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -5.378. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -4.674. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-6.066MRQ-5.378-0.687
MRQ-5.378TTM-4.674-0.705
TTM-4.674YOY27.134-31.808
TTM-4.6745Y2.521-7.195
5Y2.52110Y14.883-12.362
Compared to industry (Medical Devices)
PeriodCompanyIndustry (mean)+/- 
EOD-6.066-1.367-4.699
MRQ-5.378-1.829-3.549
TTM-4.674-2.190-2.484
YOY27.134-5.489+32.623
5Y2.521-3.987+6.508
10Y14.883-4.828+19.711
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 Accuray is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Medical Devices industry mean).
  • A PB ratio of 4.00 means the investor is paying $4.00 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Accuray Incorporated:

  • The EOD is 4.514. Based on the equity, the company is fair priced.
  • The MRQ is 4.003. Based on the equity, the company is fair priced.
  • The TTM is 5.025. Based on the equity, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD4.514MRQ4.003+0.511
MRQ4.003TTM5.025-1.022
TTM5.025YOY5.536-0.511
TTM5.0255Y5.418-0.393
5Y5.41810Y7.434-2.017
Compared to industry (Medical Devices)
PeriodCompanyIndustry (mean)+/- 
EOD4.5142.190+2.324
MRQ4.0032.142+1.861
TTM5.0252.358+2.667
YOY5.5363.005+2.531
5Y5.4184.156+1.262
10Y7.4344.646+2.788
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 Accuray Incorporated.

4.8.1. Institutions holding Accuray Incorporated

Institutions are holding 62.587% of the shares of Accuray Incorporated.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30BlackRock Inc8.18540.000382316981415851.7501
2024-09-30Neuberger Berman Group LLC5.60460.007956363103176665.9727
2024-09-30Vanguard Group Inc5.31580.00025345849862491.6398
2024-09-30Heartland Advisors Inc3.33310.31643351950320000.9639
2024-09-30Renaissance Technologies Corp2.77490.00762790584-21600-0.7681
2024-09-30Foundry Partners, LLC2.17490.1949218716074190051.3333
2024-09-30Geode Capital Management, LLC2.16720.00032179396455482.1345
2024-09-30State Street Corp1.88360.00011894287700083.8376
2024-09-30Royce & Associates, LP1.87180.03081882369-1000167-34.6975
2024-09-30Harbert Fund Advisors Inc1.83881.9693184918400
2024-09-30D. E. Shaw & Co LP1.69230.0026170186221696714.6116
2024-09-30Dafna Capital Management LLC1.21550.5198122235800
2024-09-30Kovack Advisors Inc0.99740.19121003050-41000-3.927
2024-06-30Kent Lake Capital LLC0.99440.8207100000010000000
2024-09-30Dimensional Fund Advisors, Inc.0.88250.0004887517-461580-34.214
2024-09-30North Star Investment Management Corp0.86680.1085871720-166400-16.029
2024-09-30Northern Trust Corp0.79780.0002802266205222.6252
2024-09-30Archon Capital Management LLC0.79242.6897796866-2331778-74.53
2024-09-30Kennedy Capital Management Inc0.76060.0304764933-65944-7.9367
2024-09-30Acuitas Investments, LLC0.70460.568770855300
Total 44.85447.4645107912-1416024-3.1%

4.9.2. Funds holding Accuray Incorporated

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Foundry Partners Micro Cap Value3.21770.95843235850108647550.5484
2024-10-31Vanguard Total Stock Mkt Idx Inv3.0440.0003306122200
2024-11-27iShares Russell 2000 ETF2.45220.00652466032-5152-0.2085
2024-10-31Heartland Value Investor1.98880.455200000030000017.6471
2024-10-31Neuberger Berman Intrinsic Value I1.57110.225158001300
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr1.43760.0023144572000
2024-09-30Royce Small-Cap Opportunity Invmt1.1060.16251112264-645860-36.7357
2024-08-31Fidelity Small Cap Index0.98010.007998567267460.6891
2024-11-27iShares Russell 2000 Growth ETF0.78670.012579117500
2024-09-30Kennedy Extended Small Cap0.76060.1231764933-65944-7.9367
2024-03-31Acuitas US Microcap Strategy0.70460.443770855300
2024-10-31State St Russell Sm/Mid Cp® Indx NL Cl C0.58460.0023587914-19700-3.2422
2024-09-30Fidelity Extended Market Index0.57320.0025576456540.0094
2024-09-30Neuberger Berman Small Cap Intrinsic Val0.54940.2755552528-8172-1.4575
2024-10-31FTGF RY US SmCp Opp A USD Dis(A)0.50640.11509249-220235-30.1905
2024-10-31North Star Micro Cap I0.48030.72648300000
2024-10-31Vanguard Russell 2000 ETF0.43490.0062437394-2720-0.618
2024-11-26Fidelity Enhanced Small Cap ETF0.42750.075842989600
2024-08-31Neuberger Berman US SCp Intrs Val $I Acc0.40080.2455403086140553.6128
2024-10-31State St Russell Sm Cap® Indx SL Cl I0.35020.006335220000
Total 22.35673.847322483157+439547+2.0%

5.3. Insider Transactions

Insiders are holding 2.828% of the shares of Accuray Incorporated.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-09-04Ali PervaizSELL84042.06
2024-06-04Ali PervaizSELL27011.7
2024-05-28Joseph E WhittersBUY500001.54
2024-01-03Ali PervaizSELL21162.74
2024-01-03Gina CorradettiSELL141292.74
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 Assets473,078
Total Liabilities427,855
Total Stockholder Equity45,223
 As reported
Total Liabilities 427,855
Total Stockholder Equity+ 45,223
Total Assets = 473,078

Assets

Total Assets473,078
Total Current Assets329,543
Long-term Assets143,535
Total Current Assets
Cash And Cash Equivalents 59,209
Net Receivables 91,789
Inventory 154,883
Other Current Assets 23,662
Total Current Assets  (as reported)329,543
Total Current Assets  (calculated)329,543
+/-0
Long-term Assets
Property Plant Equipment 58,478
Goodwill 57,810
Long Term Investments 6,045
Intangible Assets 48
Long-term Assets Other 27,199
Long-term Assets  (as reported)143,535
Long-term Assets  (calculated)149,580
+/- 6,045

Liabilities & Shareholders' Equity

Total Current Liabilities201,806
Long-term Liabilities226,049
Total Stockholder Equity45,223
Total Current Liabilities
Short-term Debt 14,548
Short Long Term Debt 7,769
Accounts payable 49,808
Other Current Liabilities 40,044
Total Current Liabilities  (as reported)201,806
Total Current Liabilities  (calculated)112,169
+/- 89,637
Long-term Liabilities
Long term Debt 162,471
Capital Lease Obligations 38,552
Long-term Liabilities Other 7,335
Long-term Liabilities  (as reported)226,049
Long-term Liabilities  (calculated)208,358
+/- 17,691
Total Stockholder Equity
Common Stock100
Retained Earnings -521,635
Accumulated Other Comprehensive Income -2,482
Other Stockholders Equity 569,240
Total Stockholder Equity (as reported)45,223
Total Stockholder Equity (calculated)45,223
+/-0
Other
Capital Stock100
Cash and Short Term Investments 59,209
Common Stock Shares Outstanding 100,225
Current Deferred Revenue94,453
Liabilities and Stockholders Equity 473,078
Net Debt 149,583
Net Invested Capital 215,463
Net Working Capital 127,737
Property Plant and Equipment Gross 132,284
Short Long Term Debt Total 208,792



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-30
> Total Assets 
0
0
0
86,860
0
0
0
138,623
143,522
143,723
321,042
332,109
320,292
310,492
293,862
295,004
281,299
285,551
272,175
274,386
257,629
260,517
257,975
263,184
253,582
256,420
261,729
455,784
500,035
492,036
492,729
473,170
438,017
415,635
497,078
475,929
473,161
485,203
491,072
495,188
459,637
467,565
463,659
469,971
461,802
473,325
490,020
469,033
422,733
415,163
416,847
406,464
393,952
413,937
387,319
378,727
369,131
386,073
406,134
438,181
463,747
479,473
489,989
490,078
464,710
478,142
486,826
480,098
475,776
475,501
469,436
472,849
466,349
468,769
475,720
479,214
476,830
476,350
462,527
468,627
473,078
473,078468,627462,527476,350476,830479,214475,720468,769466,349472,849469,436475,501475,776480,098486,826478,142464,710490,078489,989479,473463,747438,181406,134386,073369,131378,727387,319413,937393,952406,464416,847415,163422,733469,033490,020473,325461,802469,971463,659467,565459,637495,188491,072485,203473,161475,929497,078415,635438,017473,170492,729492,036500,035455,784261,729256,420253,582263,184257,975260,517257,629274,386272,175285,551281,299295,004293,862310,492320,292332,109321,042143,723143,522138,62300086,860000
   > Total Current Assets 
0
0
0
33,668
0
0
0
57,977
66,704
66,208
254,403
270,565
255,752
253,637
229,696
222,365
206,886
206,003
187,591
192,502
185,867
224,310
228,523
238,723
226,818
230,964
236,517
285,722
331,223
328,152
332,278
316,258
285,528
272,003
353,570
335,935
334,244
350,361
359,681
364,470
335,787
346,739
347,966
354,329
350,652
358,340
380,646
361,680
318,838
316,723
310,323
309,003
296,871
318,673
290,492
284,157
271,913
289,186
310,428
344,075
341,227
338,515
352,012
356,637
332,476
344,922
359,384
352,773
350,518
351,320
347,196
350,890
335,265
336,948
342,915
338,033
334,147
331,170
311,053
322,386
329,543
329,543322,386311,053331,170334,147338,033342,915336,948335,265350,890347,196351,320350,518352,773359,384344,922332,476356,637352,012338,515341,227344,075310,428289,186271,913284,157290,492318,673296,871309,003310,323316,723318,838361,680380,646358,340350,652354,329347,966346,739335,787364,470359,681350,361334,244335,935353,570272,003285,528316,258332,278328,152331,223285,722236,517230,964226,818238,723228,523224,310185,867192,502187,591206,003206,886222,365229,696253,637255,752270,565254,40366,20866,70457,97700033,668000
       Cash And Cash Equivalents 
0
0
0
17,024
0
0
0
27,856
24,910
15,865
193,354
204,830
192,111
187,482
63,047
36,936
27,196
29,373
33,907
36,835
33,340
39,463
36,036
45,434
42,542
49,513
57,332
95,906
140,150
148,467
151,328
143,504
121,861
94,773
181,526
73,313
62,436
70,447
88,013
92,346
107,295
97,273
95,449
79,551
85,584
88,451
79,155
119,771
83,616
69,472
60,170
72,084
67,916
79,509
70,392
83,083
68,545
59,428
62,509
76,798
80,911
96,420
89,742
107,577
89,955
107,322
126,335
116,369
104,679
123,196
97,839
88,737
81,007
67,729
89,057
89,402
76,918
72,756
61,124
69,055
59,209
59,20969,05561,12472,75676,91889,40289,05767,72981,00788,73797,839123,196104,679116,369126,335107,32289,955107,57789,74296,42080,91176,79862,50959,42868,54583,08370,39279,50967,91672,08460,17069,47283,616119,77179,15588,45185,58479,55195,44997,273107,29592,34688,01370,44762,43673,313181,52694,773121,861143,504151,328148,467140,15095,90657,33249,51342,54245,43436,03639,46333,34036,83533,90729,37327,19636,93663,047187,482192,111204,830193,35415,86524,91027,85600017,024000
       Short-term Investments 
0
0
0
158
0
0
0
1
1
0
0
0
0
0
78,491
85,536
91,471
80,242
64,333
64,634
68,983
96,515
103,402
99,881
98,330
102,427
85,603
3,172
3,284
3,502
3,455
1,560
2,611
2,657
2,613
101,084
99,159
89,202
86,009
79,553
45,415
53,517
54,185
64,306
67,513
67,304
70,650
47,239
40,806
38,908
23,906
23,909
23,931
24,516
888
9,830
1,969
5,182
0
0
0
0
0
0
0
17,019
16,579
15,935
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000015,93516,57917,01900000005,1821,9699,83088824,51623,93123,90923,90638,90840,80647,23970,65067,30467,51364,30654,18553,51745,41579,55386,00989,20299,159101,0842,6132,6572,6111,5603,4553,5023,2843,17285,603102,42798,33099,881103,40296,51568,98364,63464,33380,24291,47185,53678,4910000011000158000
       Net Receivables 
0
0
0
5,087
0
0
0
11,698
16,344
18,841
15,285
10,105
15,178
15,158
31,414
33,918
24,969
40,935
33,097
36,427
30,305
37,433
36,321
37,955
36,779
29,856
44,871
61,853
77,913
73,928
72,481
67,890
57,620
63,468
53,992
55,458
60,136
73,777
59,264
72,152
52,943
62,987
61,376
77,727
56,636
66,044
89,319
56,810
56,939
71,673
87,091
72,789
69,650
80,907
81,846
65,994
66,420
86,333
99,774
111,885
104,684
87,734
102,685
89,599
75,034
65,367
69,914
85,360
94,038
81,905
89,295
94,442
77,029
89,187
77,350
74,777
77,370
77,397
73,154
92,001
91,789
91,78992,00173,15477,39777,37074,77777,35089,18777,02994,44289,29581,90594,03885,36069,91465,36775,03489,599102,68587,734104,684111,88599,77486,33366,42065,99481,84680,90769,65072,78987,09171,67356,93956,81089,31966,04456,63677,72761,37662,98752,94372,15259,26473,77760,13655,45853,99263,46857,62067,89072,48173,92877,91361,85344,87129,85636,77937,95536,32137,43330,30536,42733,09740,93524,96933,91831,41415,15815,17810,10515,28518,84116,34411,6980005,087000
       Other Current Assets 
0
0
0
3,095
0
0
0
8,323
11,491
10,106
25,066
30,709
24,894
28,767
32,210
31,667
23,527
21,968
27,692
25,697
27,560
25,607
24,533
27,267
19,153
13,522
14,303
30,127
29,842
22,876
23,347
23,171
24,308
24,932
25,827
24,488
24,524
28,782
31,307
32,667
30,140
28,472
27,251
26,594
27,121
25,028
24,400
21,873
20,119
19,768
22,583
35,167
21,953
19,932
21,466
26,540
19,264
23,931
23,712
34,569
26,399
23,108
23,307
24,936
26,470
16,559
26,281
25,115
25,308
22,539
22,543
25,457
24,605
23,536
25,455
27,612
28,798
25,789
20,740
24,341
23,662
23,66224,34120,74025,78928,79827,61225,45523,53624,60525,45722,54322,53925,30825,11526,28116,55926,47024,93623,30723,10826,39934,56923,71223,93119,26426,54021,46619,93221,95335,16722,58319,76820,11921,87324,40025,02827,12126,59427,25128,47230,14032,66731,30728,78224,52424,48825,82724,93224,30823,17123,34722,87629,84230,12714,30313,52219,15327,26724,53325,60727,56025,69727,69221,96823,52731,66732,21028,76724,89430,70925,06610,10611,4918,3230003,095000
   > Long-term Assets 
0
0
0
53,192
0
0
0
80,646
76,818
77,515
66,639
61,544
64,540
56,855
64,166
72,639
74,413
79,548
84,584
81,884
71,762
36,207
29,452
24,461
26,764
25,456
25,212
170,062
168,812
163,884
160,451
156,912
152,489
143,632
143,508
139,994
138,917
134,842
131,391
130,718
123,850
120,826
115,693
115,642
111,150
114,985
109,374
107,353
103,895
98,440
106,524
97,461
97,081
95,264
96,827
94,570
97,218
96,887
95,706
94,106
122,520
140,958
137,977
133,441
132,234
133,220
127,442
127,325
125,258
124,181
122,240
121,959
131,084
131,821
132,805
141,181
142,683
145,180
151,474
146,241
143,535
143,535146,241151,474145,180142,683141,181132,805131,821131,084121,959122,240124,181125,258127,325127,442133,220132,234133,441137,977140,958122,52094,10695,70696,88797,21894,57096,82795,26497,08197,461106,52498,440103,895107,353109,374114,985111,150115,642115,693120,826123,850130,718131,391134,842138,917139,994143,508143,632152,489156,912160,451163,884168,812170,06225,21225,45626,76424,46129,45236,20771,76281,88484,58479,54874,41372,63964,16656,85564,54061,54466,63977,51576,81880,64600053,192000
       Property Plant Equipment 
0
0
0
12,961
0
0
0
21,945
21,565
23,440
24,657
23,937
27,382
28,117
18,145
17,140
16,846
16,158
14,830
15,066
14,061
12,502
13,242
14,684
17,065
16,590
16,514
44,823
41,963
40,825
39,668
37,458
39,536
37,209
35,325
34,733
34,728
35,569
34,539
34,391
32,733
30,830
29,856
31,829
29,482
29,550
29,061
27,878
26,579
24,967
23,353
23,062
21,672
22,601
24,462
23,698
23,126
21,103
20,265
17,122
45,546
48,087
46,427
43,996
41,917
39,883
36,393
34,854
33,541
31,637
30,071
29,483
37,727
36,489
36,130
46,779
49,341
49,013
54,514
58,547
58,478
58,47858,54754,51449,01349,34146,77936,13036,48937,72729,48330,07131,63733,54134,85436,39339,88341,91743,99646,42748,08745,54617,12220,26521,10323,12623,69824,46222,60121,67223,06223,35324,96726,57927,87829,06129,55029,48231,82929,85630,83032,73334,39134,53935,56934,72834,73335,32537,20939,53637,45839,66840,82541,96344,82316,51416,59017,06514,68413,24212,50214,06115,06614,83016,15816,84617,14018,14528,11727,38223,93724,65723,44021,56521,94500012,961000
       Goodwill 
0
0
0
4,495
0
0
0
4,495
4,495
4,495
4,495
4,495
4,495
4,495
4,495
4,495
4,495
4,495
4,495
4,495
4,495
4,495
4,495
4,495
4,495
4,495
4,495
54,474
55,858
56,187
56,180
59,215
59,344
59,389
59,368
59,368
58,124
58,163
58,102
58,091
58,066
58,015
58,020
58,054
57,965
57,892
57,936
57,848
57,844
57,712
57,742
57,812
57,863
57,910
58,021
57,855
57,767
57,764
57,813
57,770
57,657
57,740
57,701
57,717
57,834
57,963
57,909
57,960
57,951
58,006
58,000
57,840
57,658
57,776
57,807
57,681
57,656
57,771
57,682
57,672
57,810
57,81057,67257,68257,77157,65657,68157,80757,77657,65857,84058,00058,00657,95157,96057,90957,96357,83457,71757,70157,74057,65757,77057,81357,76457,76757,85558,02157,91057,86357,81257,74257,71257,84457,84857,93657,89257,96558,05458,02058,01558,06658,09158,10258,16358,12459,36859,36859,38959,34459,21556,18056,18755,85854,4744,4954,4954,4954,4954,4954,4954,4954,4954,4954,4954,4954,4954,4954,4954,4954,4954,4954,4954,4954,4950004,495000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
15,925
15,018
13,929
15,591
17,019
16,579
15,935
14,742
14,678
14,251
13,879
12,776
12,276
12,217
15,128
13,121
14,536
13,586
9,826
6,045
6,0459,82613,58614,53613,12115,12812,21712,27612,77613,87914,25114,67814,74215,93516,57917,01915,59113,92915,01815,9250000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
1,688
0
0
0
1,446
1,381
1,317
1,252
1,184
1,120
1,055
991
926
861
797
732
668
582
517
452
388
323
259
194
66,039
61,952
57,865
53,842
49,819
39,122
36,317
34,102
31,896
29,695
27,494
25,506
23,517
21,529
19,541
17,552
15,564
13,576
11,587
9,599
7,611
5,622
3,634
1,646
964
929
893
857
821
785
750
714
679
643
607
720
663
606
549
492
435
378
322
286
250
214
268
257
210
163
116
70
59
48
4859701161632102572682142502863223784354925496066637206076436797147507858218578939299641,6463,6345,6227,6119,59911,58713,57615,56417,55219,54121,52923,51725,50627,49429,69531,89634,10236,31739,12249,81953,84257,86561,95266,0391942593233884525175826687327978619269911,0551,1201,1841,2521,3171,3811,4460001,688000
       Other Assets 
0
0
0
40,231
0
0
0
58,701
55,253
54,075
42,639
37,607
37,158
28,738
46,021
55,499
57,567
63,390
69,754
66,818
57,701
23,705
16,210
9,777
9,699
8,866
8,698
125,239
126,849
123,059
120,783
119,454
112,953
106,423
108,183
105,261
104,189
99,273
96,852
96,327
91,117
89,996
85,837
83,813
81,668
85,435
80,313
79,475
77,316
73,473
83,171
74,399
75,409
72,663
72,365
12,196
15,540
17,270
7,933
18,535
18,674
18,599
18,111
17,136
16,286
60,935
16,069
18,141
18,646
19,538
19,632
20,507
22,709
25,012
26,394
21,383
22,402
0
0
0
0
000022,40221,38326,39425,01222,70920,50719,63219,53818,64618,14116,06960,93516,28617,13618,11118,59918,67418,5357,93317,27015,54012,19672,36572,66375,40974,39983,17173,47377,31679,47580,31385,43581,66883,81385,83789,99691,11796,32796,85299,273104,189105,261108,183106,423112,953119,454120,783123,059126,849125,2398,6988,8669,6999,77716,21023,70557,70166,81869,75463,39057,56755,49946,02128,73837,15837,60742,63954,07555,25358,70100040,231000
       Deferred Long Term Asset Charges 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,129
2,945
2,755
2,433
3,575
2,760
2,295
2,149
3,069
2,309
2,296
2,899
2,259
2,220
1,752
1,500
2,264
2,152
1,654
1,996
1,833
610
666
206
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000002066666101,8331,9961,6542,1522,2641,5001,7522,2202,2592,8992,2962,3093,0692,1492,2952,7603,5752,4332,7552,9453,1290000000000000000000000000000
> Total Liabilities 
0
0
0
143,032
0
0
0
219,478
220,999
225,840
201,194
206,666
187,046
170,129
166,994
164,241
149,594
142,941
124,933
120,484
102,759
103,110
96,283
93,108
84,882
78,829
82,459
215,457
261,014
260,580
276,028
269,303
268,927
264,808
375,033
369,094
378,495
390,026
395,244
396,640
379,144
391,618
387,177
394,191
394,284
412,456
427,673
409,373
369,363
368,510
371,391
359,931
345,306
364,826
342,541
330,095
322,025
339,928
358,490
388,310
422,773
423,473
430,112
427,292
397,270
400,364
408,276
411,258
430,011
424,507
417,827
419,660
419,358
417,024
421,015
425,555
425,886
428,697
421,446
423,543
427,855
427,855423,543421,446428,697425,886425,555421,015417,024419,358419,660417,827424,507430,011411,258408,276400,364397,270427,292430,112423,473422,773388,310358,490339,928322,025330,095342,541364,826345,306359,931371,391368,510369,363409,373427,673412,456394,284394,191387,177391,618379,144396,640395,244390,026378,495369,094375,033264,808268,927269,303276,028260,580261,014215,45782,45978,82984,88293,10896,283103,110102,759120,484124,933142,941149,594164,241166,994170,129187,046206,666201,194225,840220,999219,478000143,032000
   > Total Current Liabilities 
0
0
0
31,487
0
0
0
61,760
63,724
71,682
89,835
122,043
106,670
119,947
132,189
134,621
120,345
112,903
114,575
112,419
96,417
96,195
90,756
86,675
78,089
73,894
76,805
203,044
172,120
171,371
183,076
174,174
170,246
167,982
163,966
155,859
162,807
174,173
178,373
184,569
164,865
172,108
165,788
169,915
259,946
274,198
229,631
210,212
172,218
179,813
296,213
284,492
199,943
206,870
179,804
169,434
160,477
169,006
181,074
192,181
176,147
178,484
180,408
182,271
169,105
178,731
193,136
192,359
188,317
204,388
201,340
208,858
192,536
184,720
191,829
198,637
201,449
209,306
198,390
195,267
201,806
201,806195,267198,390209,306201,449198,637191,829184,720192,536208,858201,340204,388188,317192,359193,136178,731169,105182,271180,408178,484176,147192,181181,074169,006160,477169,434179,804206,870199,943284,492296,213179,813172,218210,212229,631274,198259,946169,915165,788172,108164,865184,569178,373174,173162,807155,859163,966167,982170,246174,174183,076171,371172,120203,04476,80573,89478,08986,67590,75696,19596,417112,419114,575112,903120,345134,621132,189119,947106,670122,04389,83571,68263,72461,76000031,487000
       Short-term Debt 
0
0
0
2,893
0
0
0
10,338
19,495
13,110
14,623
17,240
14,309
13,182
14,685
11,873
14,183
16,713
15,892
16,188
14,685
18,345
17,022
21,455
14,130
16,825
0
0
0
0
0
0
0
0
0
0
0
0
0
195,612
0
0
0
199,655
95,134
96,551
39,278
39,900
3,500
3,500
115,702
113,023
39,151
39,451
134,321
131,077
0
0
0
0
7,092
7,598
7,768
8,224
14,543
21,117
27,397
11,959
11,927
15,868
16,402
17,130
10,569
10,615
9,722
9,872
12,306
18,152
17,806
20,192
14,548
14,54820,19217,80618,15212,3069,8729,72210,61510,56917,13016,40215,86811,92711,95927,39721,11714,5438,2247,7687,5987,0920000131,077134,32139,45139,151113,023115,7023,5003,50039,90039,27896,55195,134199,655000195,612000000000000016,82514,13021,45517,02218,34514,68516,18815,89216,71314,18311,87314,68513,18214,30917,24014,62313,11019,49510,3380002,893000
       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
195,612
0
0
0
199,655
0
0
0
39,900
3,500
3,500
115,702
113,023
39,151
39,451
134,321
131,077
0
0
0
0
0
0
0
0
6,162
12,530
18,942
3,790
3,664
7,541
8,051
8,563
5,705
5,702
5,713
5,721
6,229
6,738
7,248
7,756
7,769
7,7697,7567,2486,7386,2295,7215,7135,7025,7058,5638,0517,5413,6643,79018,94212,5306,16200000000131,077134,32139,45139,151113,023115,7023,5003,50039,900000199,655000195,612000000000000000000000000000000000000000
       Accounts payable 
0
0
0
5,445
0
0
0
4,726
5,991
8,547
13,012
14,147
11,613
9,050
11,634
12,962
12,974
9,329
11,372
14,941
8,467
11,175
9,734
10,317
10,677
8,447
9,873
38,645
24,763
22,017
23,468
18,209
28,025
20,668
14,982
15,920
18,146
15,111
18,139
15,639
14,695
15,980
13,656
13,096
13,652
19,561
21,737
15,229
17,049
25,154
23,633
17,486
22,199
25,922
23,175
19,694
25,921
31,396
25,392
29,562
23,621
22,062
26,530
23,126
17,841
10,876
17,869
19,467
22,569
29,258
32,364
31,337
32,945
33,861
28,647
33,739
34,877
39,180
44,430
50,020
49,808
49,80850,02044,43039,18034,87733,73928,64733,86132,94531,33732,36429,25822,56919,46717,86910,87617,84123,12626,53022,06223,62129,56225,39231,39625,92119,69423,17525,92222,19917,48623,63325,15417,04915,22921,73719,56113,65213,09613,65615,98014,69515,63918,13915,11118,14615,92014,98220,66828,02518,20923,46822,01724,76338,6459,8738,44710,67710,3179,73411,1758,46714,94111,3729,32912,97412,96211,6349,05011,61314,14713,0128,5475,9914,7260005,445000
       Other Current Liabilities 
0
0
0
5,632
0
0
0
15,055
14,013
13,802
16,391
12,634
9,355
20,712
19,899
22,331
17,131
17,408
13,207
13,185
15,096
13,577
13,170
12,884
15,730
13,784
17,822
70,418
48,945
42,834
51,714
54,717
43,251
41,466
41,779
35,354
36,345
41,296
47,291
57,033
40,796
43,960
39,681
40,654
37,492
44,323
43,949
40,909
39,106
35,411
42,775
49,272
38,926
41,745
49,919
51,440
43,097
44,984
54,027
63,892
47,425
50,994
45,158
45,143
38,665
46,338
43,962
54,336
52,103
58,067
51,479
59,726
61,091
50,400
58,245
62,064
63,130
41,482
45,118
46,998
40,044
40,04446,99845,11841,48263,13062,06458,24550,40061,09159,72651,47958,06752,10354,33643,96246,33838,66545,14345,15850,99447,42563,89254,02744,98443,09751,44049,91941,74538,92649,27242,77535,41139,10640,90943,94944,32337,49240,65439,68143,96040,79657,03347,29141,29636,34535,35441,77941,46643,25154,71751,71442,83448,94570,41817,82213,78415,73012,88413,17013,57715,09613,18513,20717,40817,13122,33119,89920,7129,35512,63416,39113,80214,01315,0550005,632000
   > Long-term Liabilities 
0
0
0
111,545
0
0
0
157,718
157,275
154,158
111,359
84,623
80,376
50,182
34,805
29,620
29,249
30,038
10,358
8,065
6,342
6,915
5,527
6,433
6,793
4,935
5,654
12,413
88,894
89,209
92,952
95,129
98,681
96,826
211,067
213,235
215,688
215,853
216,871
212,071
214,279
219,510
221,389
224,276
134,338
138,258
198,042
199,161
197,145
188,697
75,178
75,439
145,363
157,956
162,737
160,661
161,548
170,922
177,416
196,129
246,626
244,989
249,704
245,021
228,165
221,633
215,140
218,899
241,694
220,119
216,487
210,802
226,822
232,304
229,186
226,918
224,437
219,391
223,056
228,276
226,049
226,049228,276223,056219,391224,437226,918229,186232,304226,822210,802216,487220,119241,694218,899215,140221,633228,165245,021249,704244,989246,626196,129177,416170,922161,548160,661162,737157,956145,36375,43975,178188,697197,145199,161198,042138,258134,338224,276221,389219,510214,279212,071216,871215,853215,688213,235211,06796,82698,68195,12992,95289,20988,89412,4135,6544,9356,7936,4335,5276,9156,3428,06510,35830,03829,24929,62034,80550,18280,37684,623111,359154,158157,275157,718000111,545000
       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
76,559
77,468
78,460
79,466
80,507
81,565
197,658
198,768
199,916
201,082
202,287
195,612
197,371
199,152
200,989
202,853
109,639
110,172
170,395
170,512
171,524
166,668
54,335
51,548
118,869
130,425
134,321
131,077
128,926
136,823
145,957
159,844
188,460
183,864
190,663
189,307
173,527
168,082
164,090
170,007
194,145
174,492
173,196
171,907
170,620
174,102
172,832
0
0
0
0
0
0
000000172,832174,102170,620171,907173,196174,492194,145170,007164,090168,082173,527189,307190,663183,864188,460159,844145,957136,823128,926131,077134,321130,425118,86951,54854,335166,668171,524170,512170,395110,172109,639202,853200,989199,152197,371195,612202,287201,082199,916198,768197,65881,56580,50779,46678,46077,46876,5590000000000000000000000000000
       Deferred Long Term Asset Charges 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,129
2,945
2,755
2,433
3,575
2,760
2,295
2,149
3,069
2,309
2,296
2,899
2,259
2,220
1,752
1,500
2,264
2,152
1,654
1,996
1,833
610
666
206
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000002066666101,8331,9961,6542,1522,2641,5001,7522,2202,2592,8992,2962,3093,0692,1492,2952,7603,5752,4332,7552,9453,1290000000000000000000000000000
       Other Liabilities 
0
0
0
84,041
0
0
0
130,214
129,771
126,654
111,359
84,623
80,376
50,182
34,805
29,620
29,249
30,038
10,358
8,065
6,405
6,915
5,527
6,433
6,793
4,935
5,654
12,413
12,335
11,741
14,492
15,663
18,174
15,261
13,409
14,467
15,772
14,771
14,584
16,459
16,908
20,358
20,400
21,423
24,699
28,086
27,647
28,649
25,621
22,029
20,843
23,891
26,494
27,531
28,416
29,584
32,622
34,099
31,459
36,285
32,617
33,959
33,159
31,538
32,050
32,586
32,162
31,451
31,663
31,871
31,362
14,201
32,079
35,538
33,888
31,754
31,839
0
0
0
0
000031,83931,75433,88835,53832,07914,20131,36231,87131,66331,45132,16232,58632,05031,53833,15933,95932,61736,28531,45934,09932,62229,58428,41627,53126,49423,89120,84322,02925,62128,64927,64728,08624,69921,42320,40020,35816,90816,45914,58414,77115,77214,46713,40915,26118,17415,66314,49211,74112,33512,4135,6544,9356,7936,4335,5276,9156,4058,06510,35830,03829,24929,62034,80550,18280,37684,623111,359126,654129,771130,21400084,041000
       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
6,438
5,997
8,280
9,675
12,582
9,968
9,087
9,085
10,305
9,168
8,985
9,866
9,483
9,875
9,946
10,489
13,938
17,257
16,722
17,665
16,167
11,497
10,301
13,823
16,080
16,737
17,343
20,976
22,732
0
1,200
1,100
0
0
1,000
900
800
800
700
0
0
0
0
0
0
0
0
9,244
9,642
0
0
0
0
00009,6429,244000000007008008009001,000001,1001,200022,73220,97617,34316,73716,08013,82310,30111,49716,16717,66516,72217,25713,93810,4899,9469,8759,4839,8668,9859,16810,3059,0859,0879,96812,5829,6758,2805,9976,4380000000000000000000000000000
> Total Stockholder Equity
0
0
0
-56,172
0
0
0
-80,855
-77,477
-82,117
119,848
125,443
133,246
140,363
126,868
130,763
131,705
142,610
147,242
153,902
154,870
157,407
161,692
170,076
168,700
177,591
179,270
229,775
230,042
224,281
211,178
195,625
172,953
150,827
122,045
106,835
94,666
95,177
95,828
98,548
80,493
75,947
76,482
75,780
67,518
60,869
62,347
59,660
53,370
46,653
45,456
46,533
48,646
49,111
44,778
48,632
47,106
46,145
47,644
49,871
40,974
56,000
59,877
62,786
67,440
77,778
78,550
68,840
45,765
50,994
51,609
53,189
46,991
51,745
54,705
53,659
50,944
47,653
41,081
45,084
45,223
45,22345,08441,08147,65350,94453,65954,70551,74546,99153,18951,60950,99445,76568,84078,55077,77867,44062,78659,87756,00040,97449,87147,64446,14547,10648,63244,77849,11148,64646,53345,45646,65353,37059,66062,34760,86967,51875,78076,48275,94780,49398,54895,82895,17794,666106,835122,045150,827172,953195,625211,178224,281230,042229,775179,270177,591168,700170,076161,692157,407154,870153,902147,242142,610131,705130,763126,868140,363133,246125,443119,848-82,117-77,477-80,855000-56,172000
   Common Stock
0
0
0
12,653
0
0
0
13,276
13,322
12,876
53
53
54
55
54
55
55
56
56
57
57
58
58
59
60
60
60
70
70
71
71
72
72
74
74
75
75
433,333
438,738
77
77
78
79
79
80
81
81
81
82
83
83
84
84
85
86
86
86
88
88
89
89
90
91
91
91
93
93
91
91
93
93
94
94
95
96
97
97
99
99
100
100
10010099999797969594949393919193939191919089898888868686858484838382818181807979787777438,738433,33375757474727271717070606060595858575756565555545554535312,87613,32213,27600012,653000
   Retained Earnings Total Equity000000-499,580-500,179-497,971-492,522-489,070-488,024-488,203-488,024-476,932-476,542-481,311-481,713-481,561-484,186-494,896-485,540-484,140-482,956-478,377-474,285-473,339-464,487-459,768-450,386-445,131-440,102-430,733-420,807-413,600-414,356-408,329-395,303-389,703-386,736-376,744-355,094-345,285-340,620-335,179-319,646-300,931-269,728-240,557-216,427-196,163-181,282-170,8950000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
-19,359
0
0
0
-17,478
-206
15
-17
10
-1
-31
-960
-1,067
-2,821
539
114
416
407
270
62
-71
46
-25
85
127
962
2,494
1,877
2,837
2,302
2,473
2,391
1,882
2,337
2,464
2,375
1,815
1,232
610
154
-426
-646
-1,243
-299
-960
-842
-2,236
-1,807
-52
316
630
1,858
1,093
698
759
489
-10
-1,028
-151
-779
-662
1,009
2,818
716
2,093
2,324
2,216
1,203
2,406
-1,249
1,541
2,342
422
-1,716
1,057
-1,908
-4,222
-2,482
-2,482-4,222-1,9081,057-1,7164222,3421,541-1,2492,4061,2032,2162,3242,0937162,8181,009-662-779-151-1,028-104897596981,0931,858630316-52-1,807-2,236-842-960-299-1,243-646-4261546101,2321,8152,3752,4642,3371,8822,3912,4732,3022,8371,8772,49496212785-2546-7162270407416114539-2,821-1,067-960-31-110-1715-206-17,478000-19,359000
   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
399,905
402,998
405,393
409,143
411,136
418,008
420,511
424,524
427,433
433,257
438,661
451,750
455,928
461,995
465,952
471,430
473,025
476,387
476,165
481,346
484,863
488,908
492,311
496,887
508,014
512,883
516,173
521,738
524,699
528,254
531,207
535,332
536,809
540,247
542,126
545,741
547,651
551,409
554,673
554,680
531,553
536,709
539,383
543,211
546,117
550,288
551,847
0
0
0
0
0
0
000000551,847550,288546,117543,211539,383536,709531,553554,680554,673551,409547,651545,741542,126540,247536,809535,332531,207528,254524,699521,738516,173512,883508,014496,887492,311488,908484,863481,346476,165476,387473,025471,430465,952461,995455,928451,750438,661433,257427,433424,524420,511418,008411,136409,143405,393402,998399,9050000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
37,481
0
0
0
43,988
28,090
3,462
246,571
251,637
257,437
262,240
249,091
252,901
258,776
264,970
268,811
273,946
278,136
282,048
284,268
287,764
290,937
295,801
298,530
373,963
399,905
402,998
405,393
409,143
411,136
418,008
420,511
424,524
427,433
433,257
438,661
451,750
455,928
461,995
465,952
471,430
473,025
476,387
476,165
481,346
484,863
488,908
492,311
496,887
508,014
512,883
516,173
521,738
524,699
528,254
531,207
535,332
536,809
540,247
542,126
545,741
547,651
551,409
554,673
554,680
531,553
536,709
539,383
543,211
546,117
550,288
551,847
555,276
557,668
561,223
563,958
566,887
569,240
569,240566,887563,958561,223557,668555,276551,847550,288546,117543,211539,383536,709531,553554,680554,673551,409547,651545,741542,126540,247536,809535,332531,207528,254524,699521,738516,173512,883508,014496,887492,311488,908484,863481,346476,165476,387473,025471,430465,952461,995455,928451,750438,661433,257427,433424,524420,511418,008411,136409,143405,393402,998399,905373,963298,530295,801290,937287,764284,268282,048278,136273,946268,811264,970258,776252,901249,091262,240257,437251,637246,5713,46228,09043,98800037,481000



5.3. Balance Sheets

Currency in USD. All numbers in thousands.