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

Asics Corp ADR
Buy, Hold or Sell?

Let's analyze Corp together

I guess you are interested in Asics Corp ADR. 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 Asics Corp ADR. 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 Asics Corp ADR

I send you an email if I find something interesting about Asics Corp ADR.

1. Quick Overview

1.1. Quick analysis of Corp (30 sec.)










1.2. What can you expect buying and holding a share of Corp? (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?
6.5%

What is your share worth?

Current worth
$348.09
Expected worth in 1 year
$404.56
How sure are you?
54.8%

+ What do you gain per year?

Total Gains per Share
$56.47
Return On Investment
294.9%

For what price can you sell your share?

Current Price per Share
$19.15
Expected price per share
$12.90 - $19.88
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Corp (5 min.)




Live pricePrice per Share (EOD)
$19.15

2.2. Growth of Corp (5 min.)




Is Corp growing?

Current yearPrevious yearGrowGrow %
How rich?$251.7b$191.7b$35.5b15.6%

How much money is Corp making?

Current yearPrevious yearGrowGrow %
Making money$93.5m$55.6m$37.8m40.5%
Net Profit Margin7.6%5.3%--

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

2.3. Financial Health of Corp (5 min.)




2.4. Comparing to competitors in the Footwear & Accessories industry (5 min.)




  Industry Rankings (Footwear & Accessories)  


Richest
#1 / 105

Most Revenue
#12 / 105

Most Profit
#11 / 105
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of Corp is $19.15. 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 Corp.
  • 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 Corp, 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 $348.09. Based on the TTM, the Book Value Change Per Share is $14.12 per quarter. Based on the YOY, the Book Value Change Per Share is $8.61 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 Corp.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps0.150.8%0.130.7%0.070.4%0.040.2%0.030.1%
Usd Book Value Change Per Share37.57196.2%14.1273.7%8.6144.9%5.9631.1%6.4833.9%
Usd Dividend Per Share0.000.0%0.000.0%1.015.3%0.201.1%0.130.7%
Usd Total Gains Per Share37.57196.2%14.1273.7%9.6250.2%6.1732.2%6.6234.5%
Usd Price Per Share61.20-43.62-24.18-24.14-20.08-
Price to Earnings Ratio100.68-10.91-99.00-144.80-103.65-
Price-to-Total Gains Ratio1.63-1.01-0.67-1.01--7.24-
Price to Book Ratio0.18-0.14-0.09-0.10-0.08-
Price-to-Total Gains Ratio1.63-1.01-0.67-1.01--7.24-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share19.15
Number of shares52
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.20
Usd Book Value Change Per Share14.125.96
Usd Total Gains Per Share14.126.17
Gains per Quarter (52 shares)734.11320.70
Gains per Year (52 shares)2,936.431,282.81
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10293629264212411273
20587358628424812556
308809879812737223839
40117461173416949625122
50146821467021162036405
60176191760625374447688
70205552054229586848971
802349123478338992510254
9026428264143801116611537
10029364293504221240612820

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share3.01.00.075.0%10.02.00.083.3%15.05.00.075.0%22.09.00.071.0%32.09.00.078.0%
Book Value Change Per Share3.01.00.075.0%9.03.00.075.0%12.08.00.060.0%17.014.00.054.8%23.017.01.056.1%
Dividend per Share0.00.04.00.0%2.00.010.016.7%2.00.018.010.0%2.00.029.06.5%10.00.031.024.4%
Total Gains per Share3.01.00.075.0%9.03.00.075.0%12.08.00.060.0%17.014.00.054.8%24.017.00.058.5%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Asics Corp ADR 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--37.56714.117+166%8.607+336%5.964+530%6.485+479%
Book Value Per Share--348.089314.170+11%265.057+31%240.339+45%248.216+40%
Current Ratio--2.3242.224+5%1.964+18%2.429-4%2.675-13%
Debt To Asset Ratio--0.5130.529-3%0.567-10%0.556-8%0.510+0%
Debt To Equity Ratio--1.0601.136-7%1.328-20%1.270-17%1.088-3%
Dividend Per Share----0%1.014-100%0.203-100%0.131-100%
Eps--0.1520.129+18%0.073+108%0.045+240%0.027+458%
Gross Profit Margin--1.0004.480-78%2.383-58%1.973-49%1.628-39%
Market Cap13851003193.600-220%44265347020.80031551898149.536+40%17492587440.544+153%17457001573.331+154%14523826202.265+205%
Net Profit Margin--0.0920.076+22%0.053+73%0.024+280%0.012+644%
Operating Margin--0.1500.111+35%0.084+79%0.053+184%0.044+240%
Operating Ratio--0.8500.882-4%0.916-7%0.946-10%0.955-11%
Pb Ratio0.055-220%0.1760.137+28%0.091+92%0.097+81%0.080+120%
Pe Ratio31.504-220%100.68110.909+823%99.002+2%144.802-30%103.647-3%
Price Per Share19.150-220%61.20043.623+40%24.185+153%24.136+154%20.080+205%
Price To Free Cash Flow Ratio---0.375-100%-0.2230%0.030-100%0.020-100%
Price To Total Gains Ratio0.510-220%1.6291.012+61%0.669+144%1.006+62%-7.240+544%
Quick Ratio--1.2921.221+6%0.964+34%1.285+0%1.497-14%
Return On Assets--0.0000.000+11%0.000+71%0.000+204%0.000+432%
Return On Equity--0.0000.000+9%0.000+54%0.000+197%0.000+420%
Total Gains Per Share--37.56714.117+166%9.622+290%6.167+509%6.616+468%
Usd Book Value--251769000000.000227236000000.000+11%191713250000.000+31%173834700000.000+45%179532322580.645+40%
Usd Book Value Change Per Share--37.56714.117+166%8.607+336%5.964+530%6.485+479%
Usd Book Value Per Share--348.089314.170+11%265.057+31%240.339+45%248.216+40%
Usd Dividend Per Share----0%1.014-100%0.203-100%0.131-100%
Usd Eps--0.1520.129+18%0.073+108%0.045+240%0.027+458%
Usd Free Cash Flow---4036000000.000-100%2861250000.000-100%1379450000.000-100%889967741.935-100%
Usd Market Cap13851003193.600-220%44265347020.80031551898149.536+40%17492587440.544+153%17457001573.331+154%14523826202.265+205%
Usd Price Per Share19.150-220%61.20043.623+40%24.185+153%24.136+154%20.080+205%
Usd Profit--109915100.00093530075.000+18%55665775.000+97%32832175.000+235%20043529.032+448%
Usd Revenue--1193488700.0001105084825.000+8%975540000.000+22%824009315.000+45%774547703.226+54%
Usd Total Gains Per Share--37.56714.117+166%9.622+290%6.167+509%6.616+468%
 EOD+3 -4MRQTTM+25 -5YOY+24 -75Y+25 -710Y+23 -9

3.3 Fundamental Score

Let's check the fundamental score of Asics Corp ADR based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1531.504
Price to Book Ratio (EOD)Between0-10.055
Net Profit Margin (MRQ)Greater than00.092
Operating Margin (MRQ)Greater than00.150
Quick Ratio (MRQ)Greater than11.292
Current Ratio (MRQ)Greater than12.324
Debt to Asset Ratio (MRQ)Less than10.513
Debt to Equity Ratio (MRQ)Less than11.060
Return on Equity (MRQ)Greater than0.150.000
Return on Assets (MRQ)Greater than0.050.000
Total6/10 (60.0%)

3.4 Technical Score

Let's check the technical score of Asics Corp ADR based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5063.133
Ma 20Greater thanMa 5018.249
Ma 50Greater thanMa 10016.699
Ma 100Greater thanMa 20015.009
OpenGreater thanClose18.950
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Asics Corp ADR

ASICS Corporation manufactures and sells sporting goods in Japan, North America, Europe, China, Oceania, Southeast and South Asia, and internationally. It offers running shoes, apparel, and sports accessories and equipment. The company sells its products under the ASICS, ASICSTIGER, and Onitsuka Tiger brands through retail stores, as well as online. ASICS Corporation was incorporated in 1943 and is headquartered in Kobe, Japan.

Fundamental data was last updated by Penke on 2024-08-29 09:04:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is 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 cheap.
Based on the earnings, the company is underpriced.
Based on how much money comes from the company's main activities, the company is cheap.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Corp to the Footwear & Accessories industry mean.
  • A Net Profit Margin of 9.2% means that $0.09 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Asics Corp ADR:

  • The MRQ is 9.2%. The company is making a profit. +1
  • The TTM is 7.6%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ9.2%TTM7.6%+1.6%
TTM7.6%YOY5.3%+2.2%
TTM7.6%5Y2.4%+5.1%
5Y2.4%10Y1.2%+1.2%
Compared to industry (Footwear & Accessories)
PeriodCompanyIndustry (mean)+/- 
MRQ9.2%3.5%+5.7%
TTM7.6%3.5%+4.1%
YOY5.3%4.1%+1.2%
5Y2.4%2.5%-0.1%
10Y1.2%3.7%-2.5%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Corp to the Footwear & Accessories industry mean.
  • 0.0% Return on Assets means that Corp generated $0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Asics Corp ADR:

  • The MRQ is 0.0%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.0%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.0%TTM0.0%+0.0%
TTM0.0%YOY0.0%+0.0%
TTM0.0%5Y0.0%+0.0%
5Y0.0%10Y0.0%+0.0%
Compared to industry (Footwear & Accessories)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0%1.4%-1.4%
TTM0.0%1.5%-1.5%
YOY0.0%2.2%-2.2%
5Y0.0%1.2%-1.2%
10Y0.0%1.5%-1.5%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Corp to the Footwear & Accessories industry mean.
  • 0.0% Return on Equity means Corp generated $0.00 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Asics Corp ADR:

  • The MRQ is 0.0%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 0.0%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.0%TTM0.0%+0.0%
TTM0.0%YOY0.0%+0.0%
TTM0.0%5Y0.0%+0.0%
5Y0.0%10Y0.0%+0.0%
Compared to industry (Footwear & Accessories)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0%2.6%-2.6%
TTM0.0%2.3%-2.3%
YOY0.0%3.4%-3.4%
5Y0.0%2.2%-2.2%
10Y0.0%2.7%-2.7%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Asics Corp ADR.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Corp is operating .

  • Measures how much profit Corp 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 Corp to the Footwear & Accessories industry mean.
  • An Operating Margin of 15.0% means the company generated $0.15  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Asics Corp ADR:

  • The MRQ is 15.0%. The company is operating less efficient.
  • The TTM is 11.1%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ15.0%TTM11.1%+3.9%
TTM11.1%YOY8.4%+2.7%
TTM11.1%5Y5.3%+5.8%
5Y5.3%10Y4.4%+0.9%
Compared to industry (Footwear & Accessories)
PeriodCompanyIndustry (mean)+/- 
MRQ15.0%6.5%+8.5%
TTM11.1%4.5%+6.6%
YOY8.4%5.8%+2.6%
5Y5.3%3.9%+1.4%
10Y4.4%4.8%-0.4%
4.3.2.2. Operating Ratio

Measures how efficient Corp is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Footwear & Accessories industry mean).
  • An Operation Ratio of 0.85 means that the operating costs are $0.85 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Asics Corp ADR:

  • The MRQ is 0.850. The company is less efficient in keeping operating costs low.
  • The TTM is 0.882. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.850TTM0.882-0.032
TTM0.882YOY0.916-0.034
TTM0.8825Y0.946-0.064
5Y0.94610Y0.955-0.009
Compared to industry (Footwear & Accessories)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8501.423-0.573
TTM0.8821.423-0.541
YOY0.9161.444-0.528
5Y0.9461.345-0.399
10Y0.9551.143-0.188
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Asics Corp ADR.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Footwear & Accessories industry mean).
  • A Current Ratio of 2.32 means the company has $2.32 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Asics Corp ADR:

  • The MRQ is 2.324. The company is able to pay all its short-term debts. +1
  • The TTM is 2.224. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ2.324TTM2.224+0.100
TTM2.224YOY1.964+0.259
TTM2.2245Y2.429-0.205
5Y2.42910Y2.675-0.246
Compared to industry (Footwear & Accessories)
PeriodCompanyIndustry (mean)+/- 
MRQ2.3241.894+0.430
TTM2.2241.879+0.345
YOY1.9641.925+0.039
5Y2.4291.819+0.610
10Y2.6751.957+0.718
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Corp to the Footwear & Accessories industry mean.
  • A Quick Ratio of 1.29 means the company can pay off $1.29 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Asics Corp ADR:

  • The MRQ is 1.292. The company is able to pay all its short-term debts with the most liquid assets. +1
  • The TTM is 1.221. The company is just able to pay all its short-term debts with the most liquid assets.
Trends
Current periodCompared to+/- 
MRQ1.292TTM1.221+0.071
TTM1.221YOY0.964+0.256
TTM1.2215Y1.285-0.065
5Y1.28510Y1.497-0.212
Compared to industry (Footwear & Accessories)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2920.786+0.506
TTM1.2210.741+0.480
YOY0.9640.834+0.130
5Y1.2850.953+0.332
10Y1.4970.963+0.534
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Asics Corp ADR.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Corp to Footwear & Accessories industry mean.
  • A Debt to Asset Ratio of 0.51 means that Corp assets are financed with 51.3% credit (debt) and the remaining percentage (100% - 51.3%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Asics Corp ADR:

  • The MRQ is 0.513. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.529. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.513TTM0.529-0.016
TTM0.529YOY0.567-0.038
TTM0.5295Y0.556-0.027
5Y0.55610Y0.510+0.046
Compared to industry (Footwear & Accessories)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5130.423+0.090
TTM0.5290.432+0.097
YOY0.5670.455+0.112
5Y0.5560.476+0.080
10Y0.5100.439+0.071
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Corp to the Footwear & Accessories industry mean.
  • A Debt to Equity ratio of 106.0% means that company has $1.06 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Asics Corp ADR:

  • The MRQ is 1.060. The company is able to pay all its debts with equity. +1
  • The TTM is 1.136. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.060TTM1.136-0.076
TTM1.136YOY1.328-0.192
TTM1.1365Y1.270-0.134
5Y1.27010Y1.088+0.183
Compared to industry (Footwear & Accessories)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0600.735+0.325
TTM1.1360.783+0.353
YOY1.3280.848+0.480
5Y1.2700.958+0.312
10Y1.0880.875+0.213
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 Corp generates.

  • Above 15 is considered overpriced but always compare Corp to the Footwear & Accessories industry mean.
  • A PE ratio of 100.68 means the investor is paying $100.68 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Asics Corp ADR:

  • The EOD is 31.504. Based on the earnings, the company is overpriced. -1
  • The MRQ is 100.681. Based on the earnings, the company is expensive. -2
  • The TTM is 10.909. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD31.504MRQ100.681-69.177
MRQ100.681TTM10.909+89.771
TTM10.909YOY99.002-88.092
TTM10.9095Y144.802-133.892
5Y144.80210Y103.647+41.154
Compared to industry (Footwear & Accessories)
PeriodCompanyIndustry (mean)+/- 
EOD31.50410.644+20.860
MRQ100.68111.963+88.718
TTM10.90911.906-0.997
YOY99.0029.542+89.460
5Y144.80212.478+132.324
10Y103.64719.668+83.979
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 Asics Corp ADR:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM0.375-0.375
TTM0.375YOY-0.223+0.597
TTM0.3755Y0.030+0.344
5Y0.03010Y0.020+0.011
Compared to industry (Footwear & Accessories)
PeriodCompanyIndustry (mean)+/- 
MRQ-4.003-4.003
TTM0.3751.743-1.368
YOY-0.2232.089-2.312
5Y0.0301.505-1.475
10Y0.0201.964-1.944
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 Corp is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Footwear & Accessories industry mean).
  • A PB ratio of 0.18 means the investor is paying $0.18 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Asics Corp ADR:

  • The EOD is 0.055. Based on the equity, the company is cheap. +2
  • The MRQ is 0.176. Based on the equity, the company is cheap. +2
  • The TTM is 0.137. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.055MRQ0.176-0.121
MRQ0.176TTM0.137+0.039
TTM0.137YOY0.091+0.046
TTM0.1375Y0.097+0.040
5Y0.09710Y0.080+0.017
Compared to industry (Footwear & Accessories)
PeriodCompanyIndustry (mean)+/- 
EOD0.0551.406-1.351
MRQ0.1761.450-1.274
TTM0.1371.581-1.444
YOY0.0911.487-1.396
5Y0.0971.561-1.464
10Y0.0801.909-1.829
4.6.2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Latest Balance Sheet

Balance Sheet of 2024-06-30. Currency in USD. All numbers in thousands.

Summary
Total Assets516,967,000
Total Liabilities265,198,000
Total Stockholder Equity250,178,000
 As reported
Total Liabilities 265,198,000
Total Stockholder Equity+ 250,178,000
Total Assets = 516,967,000

Assets

Total Assets516,967,000
Total Current Assets360,652,000
Long-term Assets156,315,000
Total Current Assets
Cash And Cash Equivalents 104,267,000
Short-term Investments 1,921,000
Net Receivables 92,369,000
Inventory 128,105,000
Other Current Assets 33,990,000
Total Current Assets  (as reported)360,652,000
Total Current Assets  (calculated)360,652,000
+/-0
Long-term Assets
Property Plant Equipment 32,471,000
Goodwill 6,568,000
Intangible Assets 79,707,000
Long-term Assets  (as reported)156,315,000
Long-term Assets  (calculated)118,746,000
+/- 37,569,000

Liabilities & Shareholders' Equity

Total Current Liabilities155,192,000
Long-term Liabilities110,006,000
Total Stockholder Equity250,178,000
Total Current Liabilities
Short-term Debt 19,344,000
Short Long Term Debt 6,500,000
Accounts payable 56,183,000
Other Current Liabilities 66,339,000
Total Current Liabilities  (as reported)155,192,000
Total Current Liabilities  (calculated)148,366,000
+/- 6,826,000
Long-term Liabilities
Long term Debt 60,000,000
Capital Lease Obligations 52,538,000
Long-term Liabilities Other 4,206,000
Long-term Liabilities  (as reported)110,006,000
Long-term Liabilities  (calculated)116,744,000
+/- 6,738,000
Total Stockholder Equity
Common Stock23,972,000
Retained Earnings 182,452,000
Accumulated Other Comprehensive Income 52,638,000
Other Stockholders Equity -8,884,000
Total Stockholder Equity (as reported)250,178,000
Total Stockholder Equity (calculated)250,178,000
+/-0
Other
Capital Stock23,972,000
Cash and Short Term Investments 106,188,000
Common Stock Shares Outstanding 723,290
Current Deferred Revenue13,326,000
Liabilities and Stockholders Equity 516,964,000
Net Debt 14,771,000
Net Invested Capital 316,676,000
Net Working Capital 205,460,000
Property Plant and Equipment Gross 100,166,000
Short Long Term Debt Total 119,038,000



6.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-30
> Total Assets 
0
178,983,000
174,921,000
0
183,602,000
177,280,000
184,774,000
189,850,000
195,598,000
201,277,000
200,790,000
211,370,000
207,360,000
203,445,000
212,343,000
220,228,000
211,421,000
219,861,000
244,725,000
264,096,000
264,961,000
272,198,000
317,528,000
316,260,000
334,836,000
360,855,000
367,235,000
355,428,000
343,467,000
329,832,000
296,104,000
292,085,000
342,812,000
337,608,000
332,243,000
345,687,000
348,232,000
330,008,000
328,880,000
336,307,000
304,460,000
318,925,000
317,451,000
313,384,000
316,115,000
317,140,000
333,864,000
334,401,000
333,180,000
345,564,000
354,865,000
347,505,000
345,773,000
367,713,000
402,160,000
444,912,000
425,067,000
442,080,000
457,965,000
462,050,000
464,116,000
486,453,000
516,967,000
516,967,000486,453,000464,116,000462,050,000457,965,000442,080,000425,067,000444,912,000402,160,000367,713,000345,773,000347,505,000354,865,000345,564,000333,180,000334,401,000333,864,000317,140,000316,115,000313,384,000317,451,000318,925,000304,460,000336,307,000328,880,000330,008,000348,232,000345,687,000332,243,000337,608,000342,812,000292,085,000296,104,000329,832,000343,467,000355,428,000367,235,000360,855,000334,836,000316,260,000317,528,000272,198,000264,961,000264,096,000244,725,000219,861,000211,421,000220,228,000212,343,000203,445,000207,360,000211,370,000200,790,000201,277,000195,598,000189,850,000184,774,000177,280,000183,602,0000174,921,000178,983,0000
   > Total Current Assets 
0
132,563,000
127,824,000
0
131,839,000
129,368,000
135,987,000
140,261,000
131,056,000
136,902,000
136,629,000
146,213,000
140,563,000
139,514,000
148,433,000
155,673,000
148,301,000
156,503,000
176,698,000
193,339,000
194,234,000
199,625,000
240,312,000
242,776,000
252,369,000
267,140,000
279,935,000
273,357,000
260,855,000
244,963,000
214,640,000
211,814,000
251,185,000
248,812,000
243,538,000
256,145,000
255,667,000
240,346,000
238,965,000
244,384,000
240,709,000
226,419,000
228,268,000
220,853,000
214,517,000
216,618,000
233,809,000
235,951,000
235,812,000
246,284,000
256,184,000
248,497,000
243,133,000
260,187,000
288,056,000
321,229,000
296,122,000
311,388,000
320,545,000
323,800,000
323,522,000
338,897,000
360,652,000
360,652,000338,897,000323,522,000323,800,000320,545,000311,388,000296,122,000321,229,000288,056,000260,187,000243,133,000248,497,000256,184,000246,284,000235,812,000235,951,000233,809,000216,618,000214,517,000220,853,000228,268,000226,419,000240,709,000244,384,000238,965,000240,346,000255,667,000256,145,000243,538,000248,812,000251,185,000211,814,000214,640,000244,963,000260,855,000273,357,000279,935,000267,140,000252,369,000242,776,000240,312,000199,625,000194,234,000193,339,000176,698,000156,503,000148,301,000155,673,000148,433,000139,514,000140,563,000146,213,000136,629,000136,902,000131,056,000140,261,000135,987,000129,368,000131,839,0000127,824,000132,563,0000
       Cash And Cash Equivalents 
0
28,094,000
23,418,000
0
28,185,000
34,882,000
33,436,000
40,941,000
31,670,000
31,503,000
26,446,000
28,965,000
28,260,000
26,462,000
28,927,000
30,783,000
32,796,000
34,811,000
37,420,000
38,051,000
38,432,000
31,736,000
58,862,000
52,894,000
55,577,000
41,307,000
53,210,000
55,674,000
52,397,000
37,566,000
29,399,000
35,751,000
64,485,000
47,282,000
51,136,000
76,059,000
79,120,000
56,163,000
59,344,000
60,268,000
68,287,000
44,537,000
49,357,000
47,126,000
39,199,000
31,946,000
54,344,000
63,761,000
81,469,000
64,229,000
73,204,000
80,373,000
96,298,000
69,117,000
66,691,000
70,979,000
67,383,000
64,996,000
70,316,000
79,668,000
113,302,000
87,174,000
104,267,000
104,267,00087,174,000113,302,00079,668,00070,316,00064,996,00067,383,00070,979,00066,691,00069,117,00096,298,00080,373,00073,204,00064,229,00081,469,00063,761,00054,344,00031,946,00039,199,00047,126,00049,357,00044,537,00068,287,00060,268,00059,344,00056,163,00079,120,00076,059,00051,136,00047,282,00064,485,00035,751,00029,399,00037,566,00052,397,00055,674,00053,210,00041,307,00055,577,00052,894,00058,862,00031,736,00038,432,00038,051,00037,420,00034,811,00032,796,00030,783,00028,927,00026,462,00028,260,00028,965,00026,446,00031,503,00031,670,00040,941,00033,436,00034,882,00028,185,000023,418,00028,094,0000
       Short-term Investments 
0
1,330,000
1,318,000
0
2,200,000
2,217,000
3,130,000
2,623,000
2,568,000
3,535,000
2,766,000
2,744,000
2,925,000
2,767,000
2,431,000
2,087,000
2,132,000
1,965,000
2,472,000
2,532,000
2,150,000
2,191,000
2,178,000
2,186,000
2,651,000
4,855,000
4,857,000
4,338,000
4,264,000
4,085,000
3,980,000
3,898,000
3,947,000
13,810,000
13,170,000
2,138,000
2,139,000
2,133,000
125,000
129,000
-67,000
-68,000
-64,000
-62,000
-59,000
-58,000
-54,000
-51,000
-49,000
-47,000
-44,000
-42,000
-41,000
0
-37,000
1,579,000
1,578,000
-36,000
-43,000
-24,000
703,000
0
1,921,000
1,921,0000703,000-24,000-43,000-36,0001,578,0001,579,000-37,0000-41,000-42,000-44,000-47,000-49,000-51,000-54,000-58,000-59,000-62,000-64,000-68,000-67,000129,000125,0002,133,0002,139,0002,138,00013,170,00013,810,0003,947,0003,898,0003,980,0004,085,0004,264,0004,338,0004,857,0004,855,0002,651,0002,186,0002,178,0002,191,0002,150,0002,532,0002,472,0001,965,0002,132,0002,087,0002,431,0002,767,0002,925,0002,744,0002,766,0003,535,0002,568,0002,623,0003,130,0002,217,0002,200,00001,318,0001,330,0000
       Net Receivables 
0
59,852,000
60,502,000
0
58,536,000
52,969,000
61,203,000
60,497,000
56,420,000
57,553,000
59,837,000
67,822,000
59,014,000
59,990,000
64,290,000
72,108,000
62,425,000
63,082,000
75,435,000
83,761,000
77,661,000
81,275,000
89,104,000
92,006,000
94,112,000
104,400,000
98,355,000
95,630,000
81,815,000
100,539,000
83,685,000
81,871,000
77,485,000
93,609,000
83,567,000
85,827,000
75,703,000
86,246,000
75,644,000
79,591,000
68,951,000
78,463,000
69,771,000
65,606,000
65,191,000
66,247,000
51,775,000
63,495,000
50,898,000
72,378,000
71,680,000
72,776,000
50,135,000
72,278,000
77,344,000
86,999,000
70,692,000
92,132,000
87,278,000
95,572,000
61,901,000
99,895,000
92,369,000
92,369,00099,895,00061,901,00095,572,00087,278,00092,132,00070,692,00086,999,00077,344,00072,278,00050,135,00072,776,00071,680,00072,378,00050,898,00063,495,00051,775,00066,247,00065,191,00065,606,00069,771,00078,463,00068,951,00079,591,00075,644,00086,246,00075,703,00085,827,00083,567,00093,609,00077,485,00081,871,00083,685,000100,539,00081,815,00095,630,00098,355,000104,400,00094,112,00092,006,00089,104,00081,275,00077,661,00083,761,00075,435,00063,082,00062,425,00072,108,00064,290,00059,990,00059,014,00067,822,00059,837,00057,553,00056,420,00060,497,00061,203,00052,969,00058,536,000060,502,00059,852,0000
       Other Current Assets 
0
1,541,000
3,190,000
0
2,029,000
3,223,000
2,446,000
1,670,000
3,818,000
3,985,000
3,856,000
2,312,000
2,876,000
3,293,000
4,437,000
3,177,000
4,422,000
7,681,000
5,433,000
6,899,000
6,058,000
8,630,000
9,079,000
9,963,000
13,797,000
22,960,000
21,244,000
22,024,000
23,044,000
16,456,000
14,033,000
12,557,000
17,093,000
14,154,000
11,376,000
11,919,000
12,304,000
14,269,000
14,559,000
17,836,000
14,386,000
16,914,000
18,586,000
22,203,000
16,969,000
24,678,000
20,500,000
18,060,000
15,322,000
17,744,000
15,414,000
14,794,000
16,654,000
19,840,000
30,898,000
38,160,000
22,465,000
21,270,000
22,115,000
23,719,000
26,371,000
34,772,000
33,990,000
33,990,00034,772,00026,371,00023,719,00022,115,00021,270,00022,465,00038,160,00030,898,00019,840,00016,654,00014,794,00015,414,00017,744,00015,322,00018,060,00020,500,00024,678,00016,969,00022,203,00018,586,00016,914,00014,386,00017,836,00014,559,00014,269,00012,304,00011,919,00011,376,00014,154,00017,093,00012,557,00014,033,00016,456,00023,044,00022,024,00021,244,00022,960,00013,797,0009,963,0009,079,0008,630,0006,058,0006,899,0005,433,0007,681,0004,422,0003,177,0004,437,0003,293,0002,876,0002,312,0003,856,0003,985,0003,818,0001,670,0002,446,0003,223,0002,029,00003,190,0001,541,0000
   > Long-term Assets 
0
46,420,000
47,097,000
0
51,763,000
47,912,000
48,787,000
49,589,000
64,542,000
64,375,000
64,161,000
65,157,000
66,797,000
63,931,000
63,910,000
64,555,000
63,120,000
63,355,000
68,025,000
70,755,000
70,724,000
72,572,000
77,214,000
73,480,000
82,464,000
93,713,000
87,296,000
82,069,000
82,609,000
84,866,000
81,462,000
80,269,000
91,624,000
88,793,000
88,702,000
89,540,000
92,562,000
89,660,000
89,911,000
91,921,000
63,751,000
92,504,000
89,180,000
92,527,000
101,596,000
100,518,000
100,053,000
98,448,000
97,365,000
99,278,000
98,677,000
99,004,000
102,639,000
107,522,000
114,102,000
123,681,000
128,943,000
130,689,000
137,419,000
138,246,000
140,594,000
147,556,000
156,315,000
156,315,000147,556,000140,594,000138,246,000137,419,000130,689,000128,943,000123,681,000114,102,000107,522,000102,639,00099,004,00098,677,00099,278,00097,365,00098,448,000100,053,000100,518,000101,596,00092,527,00089,180,00092,504,00063,751,00091,921,00089,911,00089,660,00092,562,00089,540,00088,702,00088,793,00091,624,00080,269,00081,462,00084,866,00082,609,00082,069,00087,296,00093,713,00082,464,00073,480,00077,214,00072,572,00070,724,00070,755,00068,025,00063,355,00063,120,00064,555,00063,910,00063,931,00066,797,00065,157,00064,161,00064,375,00064,542,00049,589,00048,787,00047,912,00051,763,000047,097,00046,420,0000
       Property Plant Equipment 
0
23,018,000
24,055,000
0
25,167,000
24,804,000
25,458,000
26,914,000
27,271,000
27,543,000
27,965,000
28,581,000
31,486,000
30,821,000
30,204,000
30,526,000
29,855,000
30,306,000
31,644,000
33,070,000
33,456,000
33,839,000
37,573,000
37,174,000
38,869,000
42,098,000
39,717,000
39,378,000
39,189,000
37,714,000
35,759,000
35,456,000
37,942,000
37,417,000
38,455,000
39,138,000
40,712,000
39,904,000
39,801,000
39,812,000
34,207,000
34,178,000
33,999,000
33,650,000
34,296,000
33,559,000
33,632,000
33,535,000
29,352,000
29,652,000
29,805,000
29,538,000
27,391,000
28,133,000
28,773,000
29,374,000
25,240,000
25,754,000
26,165,000
28,199,000
28,625,000
30,489,000
32,471,000
32,471,00030,489,00028,625,00028,199,00026,165,00025,754,00025,240,00029,374,00028,773,00028,133,00027,391,00029,538,00029,805,00029,652,00029,352,00033,535,00033,632,00033,559,00034,296,00033,650,00033,999,00034,178,00034,207,00039,812,00039,801,00039,904,00040,712,00039,138,00038,455,00037,417,00037,942,00035,456,00035,759,00037,714,00039,189,00039,378,00039,717,00042,098,00038,869,00037,174,00037,573,00033,839,00033,456,00033,070,00031,644,00030,306,00029,855,00030,526,00030,204,00030,821,00031,486,00028,581,00027,965,00027,543,00027,271,00026,914,00025,458,00024,804,00025,167,000024,055,00023,018,0000
       Goodwill 
0
0
0
0
0
0
0
0
6,478,000
6,357,000
5,949,000
6,259,000
5,896,000
5,046,000
4,874,000
5,129,000
4,501,000
4,578,000
4,964,000
5,183,000
5,093,000
5,951,000
6,132,000
5,377,000
5,243,000
4,610,000
4,677,000
4,358,000
4,217,000
13,755,000
11,814,000
11,264,000
12,383,000
11,651,000
11,451,000
11,311,000
10,948,000
9,942,000
9,797,000
9,775,000
5,000
0
0
0
2,830,000
2,530,000
2,539,000
2,472,000
2,462,000
2,603,000
2,567,000
2,455,000
2,856,000
2,918,000
3,052,000
6,852,000
7,144,000
7,050,000
7,340,000
7,203,000
6,250,000
6,497,000
6,568,000
6,568,0006,497,0006,250,0007,203,0007,340,0007,050,0007,144,0006,852,0003,052,0002,918,0002,856,0002,455,0002,567,0002,603,0002,462,0002,472,0002,539,0002,530,0002,830,0000005,0009,775,0009,797,0009,942,00010,948,00011,311,00011,451,00011,651,00012,383,00011,264,00011,814,00013,755,0004,217,0004,358,0004,677,0004,610,0005,243,0005,377,0006,132,0005,951,0005,093,0005,183,0004,964,0004,578,0004,501,0005,129,0004,874,0005,046,0005,896,0006,259,0005,949,0006,357,0006,478,00000000000
       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
22,769,000
20,963,000
19,816,000
19,703,000
20,880,000
19,960,000
21,762,000
23,436,000
17,724,000
18,905,000
17,667,000
19,462,000
9,880,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000009,880,00019,462,00017,667,00018,905,00017,724,00023,436,00021,762,00019,960,00020,880,00019,703,00019,816,00020,963,00022,769,00000000000000000000000000000000000
       Intangible Assets 
0
3,489,000
2,879,000
0
6,702,000
6,299,000
6,007,000
5,583,000
13,242,000
13,870,000
13,253,000
13,982,000
13,497,000
11,819,000
11,676,000
12,566,000
11,380,000
11,669,000
12,942,000
13,409,000
13,581,000
13,726,000
14,414,000
13,184,000
13,901,000
13,356,000
14,250,000
14,069,000
14,858,000
15,084,000
14,847,000
14,500,000
15,168,000
15,004,000
15,308,000
15,487,000
15,384,000
14,836,000
14,766,000
15,156,000
8,479,000
34,149,000
32,032,000
34,188,000
37,532,000
36,743,000
37,646,000
38,504,000
40,761,000
41,773,000
42,074,000
41,664,000
43,987,000
44,851,000
46,908,000
48,371,000
63,023,000
64,912,000
69,237,000
68,095,000
72,091,000
75,498,000
79,707,000
79,707,00075,498,00072,091,00068,095,00069,237,00064,912,00063,023,00048,371,00046,908,00044,851,00043,987,00041,664,00042,074,00041,773,00040,761,00038,504,00037,646,00036,743,00037,532,00034,188,00032,032,00034,149,0008,479,00015,156,00014,766,00014,836,00015,384,00015,487,00015,308,00015,004,00015,168,00014,500,00014,847,00015,084,00014,858,00014,069,00014,250,00013,356,00013,901,00013,184,00014,414,00013,726,00013,581,00013,409,00012,942,00011,669,00011,380,00012,566,00011,676,00011,819,00013,497,00013,982,00013,253,00013,870,00013,242,0005,583,0006,007,0006,299,0006,702,00002,879,0003,489,0000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,000
2,000
2,000
3,000
1,000
2,000
4,000
3,000
2,000
4,000
2,000
3,000
3,000
2,000
2,000
3,000
3,000
3,000
2,000
3,000
2,000
4,000
2,000
3,336,000
2,000
3,000
4,000
2,000
4,000
2,000
2,000
3,000
2,000
4,000
4,000
1,000
4,000
2,000
2,000
2,000
3,000
1,000
4,000
0
0
0
0004,0001,0003,0002,0002,0002,0004,0001,0004,0004,0002,0003,0002,0002,0004,0002,0004,0003,0002,0003,336,0002,0004,0002,0003,0002,0003,0003,0003,0002,0002,0003,0003,0002,0004,0002,0003,0004,0002,0001,0003,0002,0002,0003,00000000000000000000
> Total Liabilities 
0
76,386,000
76,659,000
0
79,356,000
71,915,000
75,111,000
79,415,000
88,626,000
90,551,000
94,421,000
99,129,000
96,479,000
94,344,000
97,028,000
97,978,000
92,415,000
92,849,000
106,647,000
113,335,000
111,597,000
118,929,000
157,963,000
148,298,000
144,236,000
153,165,000
154,532,000
150,617,000
143,586,000
139,726,000
120,975,000
113,123,000
141,607,000
139,489,000
134,179,000
141,636,000
146,931,000
141,533,000
135,225,000
133,534,000
137,631,000
150,077,000
151,963,000
153,361,000
163,792,000
171,974,000
194,053,000
193,700,000
206,418,000
202,133,000
208,986,000
195,484,000
199,238,000
205,491,000
216,137,000
246,940,000
252,340,000
256,851,000
247,040,000
236,276,000
257,312,000
261,856,000
265,198,000
265,198,000261,856,000257,312,000236,276,000247,040,000256,851,000252,340,000246,940,000216,137,000205,491,000199,238,000195,484,000208,986,000202,133,000206,418,000193,700,000194,053,000171,974,000163,792,000153,361,000151,963,000150,077,000137,631,000133,534,000135,225,000141,533,000146,931,000141,636,000134,179,000139,489,000141,607,000113,123,000120,975,000139,726,000143,586,000150,617,000154,532,000153,165,000144,236,000148,298,000157,963,000118,929,000111,597,000113,335,000106,647,00092,849,00092,415,00097,978,00097,028,00094,344,00096,479,00099,129,00094,421,00090,551,00088,626,00079,415,00075,111,00071,915,00079,356,000076,659,00076,386,0000
   > Total Current Liabilities 
0
58,716,000
50,005,000
0
50,133,000
43,410,000
47,474,000
48,575,000
48,620,000
50,467,000
53,523,000
56,818,000
50,440,000
50,154,000
55,969,000
57,241,000
52,179,000
53,769,000
64,028,000
70,076,000
68,553,000
74,209,000
81,177,000
74,766,000
69,818,000
86,457,000
87,729,000
87,965,000
83,307,000
81,682,000
63,032,000
60,585,000
68,047,000
70,646,000
65,911,000
71,637,000
74,900,000
98,127,000
95,953,000
93,682,000
96,756,000
70,010,000
71,996,000
70,361,000
81,113,000
90,188,000
110,569,000
70,424,000
101,516,000
99,442,000
107,050,000
94,894,000
87,699,000
93,732,000
102,328,000
146,345,000
150,632,000
176,716,000
165,708,000
156,265,000
143,648,000
150,868,000
155,192,000
155,192,000150,868,000143,648,000156,265,000165,708,000176,716,000150,632,000146,345,000102,328,00093,732,00087,699,00094,894,000107,050,00099,442,000101,516,00070,424,000110,569,00090,188,00081,113,00070,361,00071,996,00070,010,00096,756,00093,682,00095,953,00098,127,00074,900,00071,637,00065,911,00070,646,00068,047,00060,585,00063,032,00081,682,00083,307,00087,965,00087,729,00086,457,00069,818,00074,766,00081,177,00074,209,00068,553,00070,076,00064,028,00053,769,00052,179,00057,241,00055,969,00050,154,00050,440,00056,818,00053,523,00050,467,00048,620,00048,575,00047,474,00043,410,00050,133,000050,005,00058,716,0000
       Short-term Debt 
0
21,768,000
11,307,000
0
14,226,000
10,192,000
9,549,000
10,750,000
10,283,000
12,037,000
14,417,000
15,952,000
13,084,000
12,341,000
13,666,000
17,752,000
16,235,000
12,247,000
12,039,000
15,075,000
17,003,000
18,241,000
15,061,000
17,129,000
13,594,000
11,528,000
15,711,000
12,439,000
10,987,000
23,602,000
7,018,000
4,524,000
3,589,000
8,309,000
6,449,000
6,160,000
6,316,000
33,323,000
32,102,000
32,804,000
32,124,000
9,925,000
7,725,000
8,079,000
13,628,000
32,202,000
48,717,000
9,430,000
34,107,000
29,012,000
27,849,000
27,860,000
13,373,000
8,355,000
8,337,000
37,414,000
48,973,000
79,548,000
59,318,000
50,439,000
31,754,000
35,130,000
19,344,000
19,344,00035,130,00031,754,00050,439,00059,318,00079,548,00048,973,00037,414,0008,337,0008,355,00013,373,00027,860,00027,849,00029,012,00034,107,0009,430,00048,717,00032,202,00013,628,0008,079,0007,725,0009,925,00032,124,00032,804,00032,102,00033,323,0006,316,0006,160,0006,449,0008,309,0003,589,0004,524,0007,018,00023,602,00010,987,00012,439,00015,711,00011,528,00013,594,00017,129,00015,061,00018,241,00017,003,00015,075,00012,039,00012,247,00016,235,00017,752,00013,666,00012,341,00013,084,00015,952,00014,417,00012,037,00010,283,00010,750,0009,549,00010,192,00014,226,000011,307,00021,768,0000
       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
62,908,000
63,413,000
61,551,000
61,451,000
61,688,000
30,027,000
30,020,000
30,012,000
30,005,000
1,998,000
1,086,000
2,232,000
6,391,000
25,278,000
41,302,000
1,611,000
26,219,000
20,810,000
20,074,000
20,173,000
5,200,000
0
0
29,062,000
37,036,000
67,036,000
46,014,000
37,089,000
20,007,000
23,085,000
6,500,000
6,500,00023,085,00020,007,00037,089,00046,014,00067,036,00037,036,00029,062,000005,200,00020,173,00020,074,00020,810,00026,219,0001,611,00041,302,00025,278,0006,391,0002,232,0001,086,0001,998,00030,005,00030,012,00030,020,00030,027,00061,688,00061,451,00061,551,00063,413,00062,908,00000000000000000000000000000000000
       Accounts payable 
0
18,360,000
20,692,000
0
17,516,000
17,302,000
20,882,000
19,445,000
19,213,000
19,473,000
21,113,000
19,546,000
17,797,000
19,639,000
21,668,000
19,105,000
17,533,000
23,099,000
26,973,000
27,616,000
28,212,000
29,649,000
30,664,000
26,187,000
24,376,000
26,129,000
27,339,000
24,085,000
27,868,000
24,465,000
23,470,000
19,379,000
22,666,000
20,058,000
18,403,000
26,007,000
30,725,000
26,738,000
29,826,000
25,244,000
31,161,000
27,120,000
31,155,000
30,956,000
33,578,000
28,076,000
31,682,000
25,220,000
33,002,000
33,642,000
37,227,000
24,425,000
30,459,000
39,771,000
44,069,000
45,969,000
44,670,000
40,265,000
44,396,000
36,727,000
43,921,000
44,426,000
56,183,000
56,183,00044,426,00043,921,00036,727,00044,396,00040,265,00044,670,00045,969,00044,069,00039,771,00030,459,00024,425,00037,227,00033,642,00033,002,00025,220,00031,682,00028,076,00033,578,00030,956,00031,155,00027,120,00031,161,00025,244,00029,826,00026,738,00030,725,00026,007,00018,403,00020,058,00022,666,00019,379,00023,470,00024,465,00027,868,00024,085,00027,339,00026,129,00024,376,00026,187,00030,664,00029,649,00028,212,00027,616,00026,973,00023,099,00017,533,00019,105,00021,668,00019,639,00017,797,00019,546,00021,113,00019,473,00019,213,00019,445,00020,882,00017,302,00017,516,000020,692,00018,360,0000
       Other Current Liabilities 
0
5,945,000
5,149,000
0
6,256,000
6,139,000
5,837,000
5,928,000
7,012,000
7,248,000
5,374,000
6,841,000
6,993,000
5,867,000
5,321,000
5,731,000
4,785,000
6,134,000
7,188,000
8,702,000
6,508,000
8,688,000
12,264,000
11,913,000
9,134,000
21,657,000
19,467,000
20,004,000
20,810,000
10,609,000
10,389,000
13,556,000
16,387,000
17,084,000
14,327,000
10,605,000
11,925,000
13,524,000
9,099,000
9,228,000
10,016,000
9,457,000
9,844,000
8,690,000
10,644,000
10,347,000
10,540,000
9,815,000
12,557,000
10,579,000
11,568,000
9,433,000
11,500,000
45,606,000
49,922,000
62,962,000
56,989,000
56,903,000
27,879,000
28,513,000
62,880,000
63,819,000
66,339,000
66,339,00063,819,00062,880,00028,513,00027,879,00056,903,00056,989,00062,962,00049,922,00045,606,00011,500,0009,433,00011,568,00010,579,00012,557,0009,815,00010,540,00010,347,00010,644,0008,690,0009,844,0009,457,00010,016,0009,228,0009,099,00013,524,00011,925,00010,605,00014,327,00017,084,00016,387,00013,556,00010,389,00010,609,00020,810,00020,004,00019,467,00021,657,0009,134,00011,913,00012,264,0008,688,0006,508,0008,702,0007,188,0006,134,0004,785,0005,731,0005,321,0005,867,0006,993,0006,841,0005,374,0007,248,0007,012,0005,928,0005,837,0006,139,0006,256,00005,149,0005,945,0000
   > Long-term Liabilities 
0
17,670,000
26,654,000
0
29,223,000
28,505,000
27,637,000
30,840,000
40,006,000
40,084,000
40,898,000
42,311,000
46,039,000
44,190,000
41,059,000
40,737,000
40,236,000
39,080,000
42,619,000
43,259,000
43,044,000
44,720,000
76,786,000
73,532,000
74,418,000
66,708,000
66,803,000
62,652,000
60,279,000
58,044,000
57,943,000
52,538,000
73,560,000
68,843,000
68,268,000
69,999,000
72,031,000
43,406,000
39,272,000
39,852,000
40,875,000
80,067,000
79,967,000
83,000,000
82,679,000
81,786,000
83,484,000
123,276,000
104,902,000
102,691,000
101,936,000
100,590,000
111,539,000
111,759,000
113,809,000
100,595,000
101,708,000
80,135,000
81,332,000
80,011,000
113,664,000
110,988,000
110,006,000
110,006,000110,988,000113,664,00080,011,00081,332,00080,135,000101,708,000100,595,000113,809,000111,759,000111,539,000100,590,000101,936,000102,691,000104,902,000123,276,00083,484,00081,786,00082,679,00083,000,00079,967,00080,067,00040,875,00039,852,00039,272,00043,406,00072,031,00069,999,00068,268,00068,843,00073,560,00052,538,00057,943,00058,044,00060,279,00062,652,00066,803,00066,708,00074,418,00073,532,00076,786,00044,720,00043,044,00043,259,00042,619,00039,080,00040,236,00040,737,00041,059,00044,190,00046,039,00042,311,00040,898,00040,084,00040,006,00030,840,00027,637,00028,505,00029,223,000026,654,00017,670,0000
       Other 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
14,241,000
13,739,000
13,165,000
14,707,000
16,660,000
18,076,000
13,778,000
14,421,000
15,612,000
16,511,000
14,721,000
15,315,000
15,709,000
16,413,000
15,713,000
15,557,000
16,011,000
14,260,000
13,974,000
14,086,000
14,438,000
15,194,000
16,743,000
18,048,000
10,881,000
0
9,860,000
0
0
0
0
00009,860,000010,881,00018,048,00016,743,00015,194,00014,438,00014,086,00013,974,00014,260,00016,011,00015,557,00015,713,00016,413,00015,709,00015,315,00014,721,00016,511,00015,612,00014,421,00013,778,00018,076,00016,660,00014,707,00013,165,00013,739,00014,241,00000000000000000000000000000000000
> Total Stockholder Equity
0
91,932,000
88,747,000
0
94,439,000
95,498,000
99,666,000
100,467,000
97,545,000
100,942,000
99,525,000
105,242,000
103,677,000
101,912,000
107,951,000
114,819,000
111,345,000
119,009,000
129,887,000
142,365,000
145,181,000
151,896,000
158,456,000
166,735,000
189,766,000
206,256,000
211,232,000
203,333,000
198,457,000
188,618,000
174,204,000
177,978,000
200,116,000
196,899,000
196,788,000
202,657,000
199,888,000
186,939,000
192,064,000
201,065,000
165,253,000
167,176,000
163,775,000
158,242,000
152,182,000
145,026,000
139,672,000
140,559,000
126,619,000
143,273,000
145,723,000
151,895,000
146,392,000
162,085,000
185,883,000
197,134,000
170,908,000
183,452,000
209,118,000
224,011,000
205,081,000
222,998,000
250,178,000
250,178,000222,998,000205,081,000224,011,000209,118,000183,452,000170,908,000197,134,000185,883,000162,085,000146,392,000151,895,000145,723,000143,273,000126,619,000140,559,000139,672,000145,026,000152,182,000158,242,000163,775,000167,176,000165,253,000201,065,000192,064,000186,939,000199,888,000202,657,000196,788,000196,899,000200,116,000177,978,000174,204,000188,618,000198,457,000203,333,000211,232,000206,256,000189,766,000166,735,000158,456,000151,896,000145,181,000142,365,000129,887,000119,009,000111,345,000114,819,000107,951,000101,912,000103,677,000105,242,00099,525,000100,942,00097,545,000100,467,00099,666,00095,498,00094,439,000088,747,00091,932,0000
   Common Stock
0
23,972,000
23,972,000
0
23,972,000
23,972,000
23,972,000
23,972,000
23,972,000
23,972,000
23,972,000
23,972,000
23,972,000
23,972,000
23,972,000
23,972,000
23,972,000
23,972,000
23,972,000
23,972,000
23,972,000
23,972,000
23,972,000
23,972,000
23,972,000
23,972,000
23,972,000
23,972,000
23,972,000
23,972,000
23,972,000
23,972,000
23,972,000
23,972,000
23,972,000
23,972,000
23,972,000
23,972,000
23,972,000
23,972,000
23,972,000
23,972,000
23,972,000
23,972,000
23,972,000
23,972,000
23,972,000
23,972,000
23,972,000
23,972,000
23,972,000
23,972,000
23,972,000
23,972,000
23,972,000
23,972,000
23,972,000
23,972,000
23,972,000
23,972,000
23,972,000
23,972,000
23,972,000
23,972,00023,972,00023,972,00023,972,00023,972,00023,972,00023,972,00023,972,00023,972,00023,972,00023,972,00023,972,00023,972,00023,972,00023,972,00023,972,00023,972,00023,972,00023,972,00023,972,00023,972,00023,972,00023,972,00023,972,00023,972,00023,972,00023,972,00023,972,00023,972,00023,972,00023,972,00023,972,00023,972,00023,972,00023,972,00023,972,00023,972,00023,972,00023,972,00023,972,00023,972,00023,972,00023,972,00023,972,00023,972,00023,972,00023,972,00023,972,00023,972,00023,972,00023,972,00023,972,00023,972,00023,972,00023,972,00023,972,00023,972,00023,972,00023,972,000023,972,00023,972,0000
   Retained Earnings Total Equity000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
35,197,000
39,694,000
19,849,000
20,463,000
37,365,000
41,349,000
27,425,000
40,938,000
52,638,000
52,638,00040,938,00027,425,00041,349,00037,365,00020,463,00019,849,00039,694,00035,197,000000000000000000000000000000000000000000000000000000000
   Capital Surplus 000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
6,380,000
-162,000
0
4,558,000
2,481,000
4,036,000
3,254,000
-1,743,000
-1,826,000
-3,410,000
-998,000
-2,516,000
-7,959,000
-5,799,000
-1,614,000
-5,988,000
-5,055,000
4,547,000
12,692,000
14,147,000
13,788,000
19,190,000
15,995,000
28,915,000
43,580,000
42,535,000
33,952,000
34,031,000
19,315,000
2,370,000
-700,000
24,549,000
16,421,000
13,976,000
15,721,000
15,774,000
1,961,000
8,972,000
15,369,000
8,174,000
16,310,000
11,765,000
7,019,000
1,243,000
-2,382,000
-1,544,000
-3,518,000
-4,745,000
5,817,000
6,401,000
8,047,000
12,215,000
22,040,000
5,819,000
5,821,000
5,821,000
5,836,000
6,115,000
6,120,000
6,123,000
-8,881,000
-8,884,000
-8,884,000-8,881,0006,123,0006,120,0006,115,0005,836,0005,821,0005,821,0005,819,00022,040,00012,215,0008,047,0006,401,0005,817,000-4,745,000-3,518,000-1,544,000-2,382,0001,243,0007,019,00011,765,00016,310,0008,174,00015,369,0008,972,0001,961,00015,774,00015,721,00013,976,00016,421,00024,549,000-700,0002,370,00019,315,00034,031,00033,952,00042,535,00043,580,00028,915,00015,995,00019,190,00013,788,00014,147,00012,692,0004,547,000-5,055,000-5,988,000-1,614,000-5,799,000-7,959,000-2,516,000-998,000-3,410,000-1,826,000-1,743,0003,254,0004,036,0002,481,0004,558,0000-162,0006,380,0000



6.3. Balance Sheets

Currency in USD. All numbers in thousands.




6.4. Cash Flows

Currency in USD. All numbers in thousands.