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

Astrotech Corp
Buy, Hold or Sell?

Let's analyze Astrotech Corp together

I guess you are interested in Astrotech Corp. 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 Astrotech Corp. 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 Astrotech Corp

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

1. Quick Overview

1.1. Quick analysis of Astrotech Corp (30 sec.)










1.2. What can you expect buying and holding a share of Astrotech 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?
0.0%

What is your share worth?

Current worth
$18.84
Expected worth in 1 year
$12.93
How sure are you?
15.0%

+ What do you gain per year?

Total Gains per Share
$-5.91
Return On Investment
-86.3%

For what price can you sell your share?

Current Price per Share
$6.85
Expected price per share
$6.56 - $8.01
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Astrotech Corp (5 min.)




Live pricePrice per Share (EOD)
$6.85
Intrinsic Value Per Share
$-87.05 - $-55.65
Total Value Per Share
$-68.21 - $-36.80

2.2. Growth of Astrotech Corp (5 min.)




Is Astrotech Corp growing?

Current yearPrevious yearGrowGrow %
How rich?$32m$45.5m-$9.4m-26.0%

How much money is Astrotech Corp making?

Current yearPrevious yearGrowGrow %
Making money-$3m-$2.2m-$722k-24.0%
Net Profit Margin-5,046.2%-1,921.7%--

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

2.3. Financial Health of Astrotech Corp (5 min.)




2.4. Comparing to competitors in the Scientific & Technical Instruments industry (5 min.)




  Industry Rankings (Scientific & Technical Instruments)  

3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of Astrotech Corp is $6.85. 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 Astrotech 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 Astrotech 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 $18.84. Based on the TTM, the Book Value Change Per Share is $-1.48 per quarter. Based on the YOY, the Book Value Change Per Share is $-1.26 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 Astrotech 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 Eps-1.93-28.1%-1.77-25.8%-1.46-21.4%-1.37-20.0%-1.58-23.0%
Usd Book Value Change Per Share-1.61-23.6%-1.48-21.6%-1.26-18.5%0.9013.2%-0.28-4.1%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share-1.61-23.6%-1.48-21.6%-1.26-18.5%0.9013.2%-0.28-4.1%
Usd Price Per Share7.99-8.58-11.23-4.84-3.58-
Price to Earnings Ratio-1.04--1.22--1.95--0.82--0.60-
Price-to-Total Gains Ratio-4.95--5.98--9.03--3.36--2.20-
Price to Book Ratio0.42-0.41-0.42-1.18-0.98-
Price-to-Total Gains Ratio-4.95--5.98--9.03--3.36--2.20-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share6.85
Number of shares145
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share-1.480.90
Usd Total Gains Per Share-1.480.90
Gains per Quarter (145 shares)-214.21131.07
Gains per Year (145 shares)-856.85524.30
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10-857-8670524514
20-1714-1724010491038
30-2571-2581015731562
40-3427-3438020972086
50-4284-4295026212610
60-5141-5152031463134
70-5998-6009036703658
80-6855-6866041944182
90-7712-7723047194706
100-8568-8580052435230

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 Share0.04.00.00.0%0.012.00.00.0%0.020.00.00.0%0.040.00.00.0%29.085.00.025.4%
Book Value Change Per Share0.04.00.00.0%0.012.00.00.0%4.016.00.020.0%6.034.00.015.0%36.077.01.031.6%
Dividend per Share0.00.04.00.0%0.00.012.00.0%0.00.020.00.0%0.00.040.00.0%2.00.0112.01.8%
Total Gains per Share0.04.00.00.0%0.012.00.00.0%4.016.00.020.0%6.034.00.015.0%37.076.01.032.5%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Astrotech Corp 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---1.614-1.477-8%-1.265-22%0.904-279%-0.282-83%
Book Value Per Share--18.84021.260-11%26.789-30%20.972-10%16.410+15%
Current Ratio--14.86215.313-3%19.339-23%14.770+1%12.067+23%
Debt To Asset Ratio--0.0690.067+3%0.056+25%0.254-73%0.209-67%
Debt To Equity Ratio--0.0740.072+3%0.059+27%1.274-94%0.793-91%
Dividend Per Share----0%-0%-0%-0%
Enterprise Value--39516822.70045049055.182-12%59448673.575-34%40092846.529-1%28307782.858+40%
Eps---1.926-1.768-8%-1.465-24%-1.372-29%-1.576-18%
Ev To Ebitda Ratio---2.940-3.573+22%-5.271+79%-4.038+37%-2.713-8%
Ev To Sales Ratio--290.565171.854+69%138.565+110%201.911+44%infnan%
Free Cash Flow Per Share---2.279-1.632-28%-1.433-37%-1.286-44%-1.444-37%
Free Cash Flow To Equity Per Share---2.306-1.659-28%-1.475-36%0.827-379%-0.342-85%
Gross Profit Margin--1.0001.032-3%1.031-3%1.016-2%1.008-1%
Intrinsic Value_10Y_max---55.645--------
Intrinsic Value_10Y_min---87.049--------
Intrinsic Value_1Y_max---5.632--------
Intrinsic Value_1Y_min---6.317--------
Intrinsic Value_3Y_max---16.879--------
Intrinsic Value_3Y_min---21.175--------
Intrinsic Value_5Y_max---28.075--------
Intrinsic Value_5Y_min---38.328--------
Market Cap11656850.500-17%13596822.70014605055.182-7%19106173.575-29%8236696.529+65%6096332.858+123%
Net Profit Margin---96.412-50.462-48%-19.217-80%-35.427-63%-107.806+12%
Operating Margin---106.706-56.510-47%-26.921-75%-42.134-61%-114.562+7%
Operating Ratio--107.70657.327+88%26.929+300%42.609+153%123.210-13%
Pb Ratio0.364-17%0.4240.406+4%0.421+1%1.178-64%0.984-57%
Pe Ratio-0.889+14%-1.037-1.223+18%-1.946+88%-0.820-21%-0.605-42%
Price Per Share6.850-17%7.9908.582-7%11.228-29%4.840+65%3.582+123%
Price To Free Cash Flow Ratio-0.751+14%-0.876-1.402+60%-2.096+139%-0.918+5%-0.658-25%
Price To Total Gains Ratio-4.245+14%-4.952-5.976+21%-9.029+82%-3.356-32%-2.203-56%
Quick Ratio--23.59624.320-3%30.382-22%21.848+8%18.714+26%
Return On Assets---0.095-0.078-18%-0.048-50%-0.135+42%-0.202+112%
Return On Equity---0.102-0.084-18%-0.051-50%-0.674+559%-0.538+426%
Total Gains Per Share---1.614-1.477-8%-1.265-22%0.904-279%-0.282-83%
Usd Book Value--32061000.00036178250.000-11%45587250.000-30%35689100.000-10%27924575.000+15%
Usd Book Value Change Per Share---1.614-1.477-8%-1.265-22%0.904-279%-0.282-83%
Usd Book Value Per Share--18.84021.260-11%26.789-30%20.972-10%16.410+15%
Usd Dividend Per Share----0%-0%-0%-0%
Usd Enterprise Value--39516822.70045049055.182-12%59448673.575-34%40092846.529-1%28307782.858+40%
Usd Eps---1.926-1.768-8%-1.465-24%-1.372-29%-1.576-18%
Usd Free Cash Flow---3879000.000-2777250.000-28%-2439000.000-37%-2188100.000-44%-2457100.000-37%
Usd Free Cash Flow Per Share---2.279-1.632-28%-1.433-37%-1.286-44%-1.444-37%
Usd Free Cash Flow To Equity Per Share---2.306-1.659-28%-1.475-36%0.827-379%-0.342-85%
Usd Market Cap11656850.500-17%13596822.70014605055.182-7%19106173.575-29%8236696.529+65%6096332.858+123%
Usd Price Per Share6.850-17%7.9908.582-7%11.228-29%4.840+65%3.582+123%
Usd Profit---3278000.000-3008000.000-8%-2286000.000-30%-2266500.000-31%-2634125.000-20%
Usd Revenue--34000.000318250.000-89%284250.000-88%206900.000-84%253825.000-87%
Usd Total Gains Per Share---1.614-1.477-8%-1.265-22%0.904-279%-0.282-83%
 EOD+3 -5MRQTTM+4 -34YOY+4 -345Y+13 -2510Y+20 -17

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-0.889
Price to Book Ratio (EOD)Between0-10.364
Net Profit Margin (MRQ)Greater than0-96.412
Operating Margin (MRQ)Greater than0-106.706
Quick Ratio (MRQ)Greater than123.596
Current Ratio (MRQ)Greater than114.862
Debt to Asset Ratio (MRQ)Less than10.069
Debt to Equity Ratio (MRQ)Less than10.074
Return on Equity (MRQ)Greater than0.15-0.102
Return on Assets (MRQ)Greater than0.05-0.095
Total5/10 (50.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5040.328
Ma 20Greater thanMa 507.185
Ma 50Greater thanMa 1007.451
Ma 100Greater thanMa 2008.207
OpenGreater thanClose6.789
Total0/5 (0.0%)

4. In-depth Analysis

4.1 About Astrotech Corp

Astrotech Corporation operates as a mass spectrometry company worldwide. It owns and licenses the intellectual property related to the Astrotech Mass Spectrometer Technology, a platform mass spectrometry technology. The company also develops TRACER 1000, a mass spectrometer-based explosive trace detector to replace the explosives trace detectors used at airports, cargo and other secured facilities, and borders. In addition, it develops AGLAB-1000, a mass spectrometer for use in the hemp and cannabis market. Further, the company develops BreathTest-1000, a breath analysis tool to screen for volatile organic compound metabolites found in a person's breath; and Pro-Control 1000-D2, a mass spectrometer. The company was formerly known as SPACEHAB, Inc. and changed its name to Astrotech Corporation in 2009. The company was incorporated in 1984 and is based in Austin, Texas.

Fundamental data was last updated by Penke on 2024-12-05 12:59:08.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge 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 very able to pay all its short-term debts.
The company is very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is cheap.
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 Astrotech Corp earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Astrotech Corp to the Scientific & Technical Instruments industry mean.
  • A Net Profit Margin of -9,641.2% means that $-96.41 for each $1 in revenue is generated as profit.

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

  • The MRQ is -9,641.2%. The company is making a huge loss. -2
  • The TTM is -5,046.2%. The company is making a huge loss. -2
Trends
Current periodCompared to+/- 
MRQ-9,641.2%TTM-5,046.2%-4,595.0%
TTM-5,046.2%YOY-1,921.7%-3,124.5%
TTM-5,046.2%5Y-3,542.7%-1,503.5%
5Y-3,542.7%10Y-10,780.6%+7,237.9%
Compared to industry (Scientific & Technical Instruments)
PeriodCompanyIndustry (mean)+/- 
MRQ-9,641.2%5.1%-9,646.3%
TTM-5,046.2%4.0%-5,050.2%
YOY-1,921.7%4.0%-1,925.7%
5Y-3,542.7%4.3%-3,547.0%
10Y-10,780.6%4.9%-10,785.5%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Astrotech Corp to the Scientific & Technical Instruments industry mean.
  • -9.5% Return on Assets means that Astrotech Corp generated $-0.10 profit for each $1 in assets.

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

  • The MRQ is -9.5%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -7.8%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-9.5%TTM-7.8%-1.7%
TTM-7.8%YOY-4.8%-3.1%
TTM-7.8%5Y-13.5%+5.7%
5Y-13.5%10Y-20.2%+6.6%
Compared to industry (Scientific & Technical Instruments)
PeriodCompanyIndustry (mean)+/- 
MRQ-9.5%0.7%-10.2%
TTM-7.8%0.6%-8.4%
YOY-4.8%0.6%-5.4%
5Y-13.5%1.0%-14.5%
10Y-20.2%1.2%-21.4%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Astrotech Corp to the Scientific & Technical Instruments industry mean.
  • -10.2% Return on Equity means Astrotech Corp generated $-0.10 for each $1 the owners (shareholders) invested.

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

  • The MRQ is -10.2%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -8.4%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-10.2%TTM-8.4%-1.8%
TTM-8.4%YOY-5.1%-3.3%
TTM-8.4%5Y-67.4%+59.0%
5Y-67.4%10Y-53.8%-13.6%
Compared to industry (Scientific & Technical Instruments)
PeriodCompanyIndustry (mean)+/- 
MRQ-10.2%1.7%-11.9%
TTM-8.4%1.1%-9.5%
YOY-5.1%1.4%-6.5%
5Y-67.4%1.8%-69.2%
10Y-53.8%1.9%-55.7%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Astrotech Corp.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Astrotech Corp is operating .

  • Measures how much profit Astrotech 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 Astrotech Corp to the Scientific & Technical Instruments industry mean.
  • An Operating Margin of -10,670.6% means the company generated $-106.71  for each $1 in revenue (before taxes).

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

  • The MRQ is -10,670.6%. The company is operating very inefficient. -2
  • The TTM is -5,651.0%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ-10,670.6%TTM-5,651.0%-5,019.6%
TTM-5,651.0%YOY-2,692.1%-2,958.8%
TTM-5,651.0%5Y-4,213.4%-1,437.6%
5Y-4,213.4%10Y-11,456.2%+7,242.8%
Compared to industry (Scientific & Technical Instruments)
PeriodCompanyIndustry (mean)+/- 
MRQ-10,670.6%2.3%-10,672.9%
TTM-5,651.0%0.7%-5,651.7%
YOY-2,692.1%5.7%-2,697.8%
5Y-4,213.4%4.6%-4,218.0%
10Y-11,456.2%3.8%-11,460.0%
4.3.2.2. Operating Ratio

Measures how efficient Astrotech Corp is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Scientific & Technical Instruments industry mean).
  • An Operation Ratio of 107.71 means that the operating costs are $107.71 for each $1 in net sales.

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

  • The MRQ is 107.706. The company is inefficient in keeping operating costs low. -1
  • The TTM is 57.327. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ107.706TTM57.327+50.379
TTM57.327YOY26.929+30.397
TTM57.3275Y42.609+14.717
5Y42.60910Y123.210-80.600
Compared to industry (Scientific & Technical Instruments)
PeriodCompanyIndustry (mean)+/- 
MRQ107.7061.317+106.389
TTM57.3271.268+56.059
YOY26.9291.302+25.627
5Y42.6091.273+41.336
10Y123.2101.142+122.068
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Astrotech Corp.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Scientific & Technical Instruments industry mean).
  • A Current Ratio of 14.86 means the company has $14.86 in assets for each $1 in short-term debts.

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

  • The MRQ is 14.862. The company is very able to pay all its short-term debts. +2
  • The TTM is 15.313. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ14.862TTM15.313-0.451
TTM15.313YOY19.339-4.026
TTM15.3135Y14.770+0.543
5Y14.77010Y12.067+2.703
Compared to industry (Scientific & Technical Instruments)
PeriodCompanyIndustry (mean)+/- 
MRQ14.8622.302+12.560
TTM15.3132.341+12.972
YOY19.3392.568+16.771
5Y14.7702.622+12.148
10Y12.0672.724+9.343
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Astrotech Corp to the Scientific & Technical Instruments industry mean.
  • A Quick Ratio of 23.60 means the company can pay off $23.60 for each $1 in debt (using most liquid assets).

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

  • The MRQ is 23.596. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 24.320. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ23.596TTM24.320-0.724
TTM24.320YOY30.382-6.062
TTM24.3205Y21.848+2.472
5Y21.84810Y18.714+3.134
Compared to industry (Scientific & Technical Instruments)
PeriodCompanyIndustry (mean)+/- 
MRQ23.5961.207+22.389
TTM24.3201.245+23.075
YOY30.3821.300+29.082
5Y21.8481.449+20.399
10Y18.7141.685+17.029
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Astrotech Corp.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Astrotech Corp to Scientific & Technical Instruments industry mean.
  • A Debt to Asset Ratio of 0.07 means that Astrotech Corp assets are financed with 6.9% credit (debt) and the remaining percentage (100% - 6.9%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.069. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.067. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.069TTM0.067+0.002
TTM0.067YOY0.056+0.012
TTM0.0675Y0.254-0.186
5Y0.25410Y0.209+0.045
Compared to industry (Scientific & Technical Instruments)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0690.367-0.298
TTM0.0670.365-0.298
YOY0.0560.348-0.292
5Y0.2540.337-0.083
10Y0.2090.333-0.124
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Astrotech Corp to the Scientific & Technical Instruments industry mean.
  • A Debt to Equity ratio of 7.4% means that company has $0.07 debt for each $1 in shareholders equity.

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

  • The MRQ is 0.074. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.072. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.074TTM0.072+0.002
TTM0.072YOY0.059+0.014
TTM0.0725Y1.274-1.202
5Y1.27410Y0.793+0.482
Compared to industry (Scientific & Technical Instruments)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0740.522-0.448
TTM0.0720.535-0.463
YOY0.0590.529-0.470
5Y1.2740.520+0.754
10Y0.7930.516+0.277
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 Astrotech Corp generates.

  • Above 15 is considered overpriced but always compare Astrotech Corp to the Scientific & Technical Instruments industry mean.
  • A PE ratio of -1.04 means the investor is paying $-1.04 for every $1 in earnings.

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

  • The EOD is -0.889. Based on the earnings, the company is expensive. -2
  • The MRQ is -1.037. Based on the earnings, the company is expensive. -2
  • The TTM is -1.223. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-0.889MRQ-1.037+0.148
MRQ-1.037TTM-1.223+0.186
TTM-1.223YOY-1.946+0.723
TTM-1.2235Y-0.820-0.403
5Y-0.82010Y-0.605-0.215
Compared to industry (Scientific & Technical Instruments)
PeriodCompanyIndustry (mean)+/- 
EOD-0.88915.389-16.278
MRQ-1.03714.865-15.902
TTM-1.22315.605-16.828
YOY-1.94612.785-14.731
5Y-0.82015.680-16.500
10Y-0.60530.089-30.694
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 Astrotech Corp:

  • The EOD is -0.751. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -0.876. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -1.402. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-0.751MRQ-0.876+0.125
MRQ-0.876TTM-1.402+0.525
TTM-1.402YOY-2.096+0.695
TTM-1.4025Y-0.918-0.484
5Y-0.91810Y-0.658-0.260
Compared to industry (Scientific & Technical Instruments)
PeriodCompanyIndustry (mean)+/- 
EOD-0.7518.528-9.279
MRQ-0.8767.942-8.818
TTM-1.4022.495-3.897
YOY-2.096-0.602-1.494
5Y-0.918-3.603+2.685
10Y-0.658-1.549+0.891
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 Astrotech Corp is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Scientific & Technical Instruments industry mean).
  • A PB ratio of 0.42 means the investor is paying $0.42 for each $1 in book value.

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

  • The EOD is 0.364. Based on the equity, the company is cheap. +2
  • The MRQ is 0.424. Based on the equity, the company is cheap. +2
  • The TTM is 0.406. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.364MRQ0.424-0.061
MRQ0.424TTM0.406+0.018
TTM0.406YOY0.421-0.015
TTM0.4065Y1.178-0.772
5Y1.17810Y0.984+0.194
Compared to industry (Scientific & Technical Instruments)
PeriodCompanyIndustry (mean)+/- 
EOD0.3642.848-2.484
MRQ0.4242.384-1.960
TTM0.4062.739-2.333
YOY0.4212.737-2.316
5Y1.1783.243-2.065
10Y0.9843.987-3.003
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 Astrotech Corp.

4.8.1. Institutions holding Astrotech Corp

Institutions are holding 23.9% of the shares of Astrotech Corp.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30BML Capital Management LLC12.95211.036222041000
2024-09-30Acuitas Investments, LLC3.52790.2159600354890.8212
2024-09-30Vanguard Group Inc3.15305365500
2024-06-30BlackRock Inc1.186302018800
2024-09-30Susquehanna International Group, LLP1.0815018404184040
2024-09-30Geode Capital Management, LLC0.9667016451-4100-19.9504
2024-09-30Citadel Advisors Llc0.8672014758147580
2024-09-30Edge Capital Group, LLC0.69110.0042117617616.9182
2024-09-30Dimensional Fund Advisors, Inc.0.6083010351-931-8.2521
2024-09-30Marquette Asset Management Inc.0.52250.01138891-1813-16.9376
2024-09-30UBS Group AG0.46250787178710
2024-09-30Tower Research Capital LLC0.03880.0001660489285.9649
2024-09-30HARBOUR INVESTMENTS, INC.0.001903300
2024-09-30Federation des caisses Desjardins du Quebec0.001402300
2024-09-30Wells Fargo & Co0.000801400
2024-06-30Bank of America Corp0.0007012120
2024-06-30Advisor Group Holdings, Inc.0.00050800
2024-09-30JPMorgan Chase & Co0.00020400
2024-06-30TD Waterhouse Canada Inc000-166-100
2024-06-30Hantz Financial Services, INC.000-1014-100
Total 26.06341.2677443529+34760+7.8%

4.9.2. Funds holding Astrotech Corp

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31Vanguard Total Stock Mkt Idx Inv2.284803888100
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr0.81460.00011386300
2024-09-30Fidelity Extended Market Index0.46010.000278291471.9136
2024-11-28Dimensional US Targeted Value ETF0.3540.0004602400
2024-09-30Bridgeway Ultra-Small Company0.27620.0451470000
2024-11-28Dimensional US Small Cap ETF0.2480.0003422100
2024-09-30Fidelity Total Market Index0.238104052-3675-47.5605
2024-09-30Fidelity Series Total Market Index0.109101857-603-24.5122
2024-09-30NT Ext Equity Mkt Idx Fd - NL0.09410.0002160200
2024-09-30NT Ext Equity Mkt Idx Fd - DC - NL - T20.07590.0002129140.3108
2024-09-30Fidelity Nasdaq Composite Index0.07220.0001122800
2024-09-30NT Ext Equity Mkt Idx Fd - L0.0680.0001115800
2024-09-30Northern Trust Extended Eq Market Idx0.0680.0001115800
2024-10-31Vanguard U.S. Eq Idx £ Acc0.0535091100
2024-09-30Spartan Extended Market Index Pool E0.04450.0001757314.27
2024-09-30Spartan Total Market Index Pool E0.0423072000
2024-09-30NT Ext Eq Mkt Indx Fd DC Lending Tier 50.01050.000117900
2024-10-31State St US Ttl Mkt Indx SL Cl I0.0101017200
2024-09-30DFA US Targeted Value I0.0059010000
2024-10-31State St US Extended Mkt Indx NL Cl C0.002704600
Total 5.33260.04790749-4096-4.5%

5.3. Insider Transactions

Insiders are holding 13.056% of the shares of Astrotech Corp.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-05-28James Frank BeckerBUY9349.5
2024-05-23Jaime HinojosaBUY9009.49
2024-05-21Thomas Wiley WilkinsonBUY11099.5
2024-03-15Robert N McfarlandBUY11858.5
2024-03-12James Frank BeckerBUY9588.14
2023-12-11Daniel T Russler JrBUY6507.65
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 Assets34,449
Total Liabilities2,388
Total Stockholder Equity32,061
 As reported
Total Liabilities 2,388
Total Stockholder Equity+ 32,061
Total Assets = 34,449

Assets

Total Assets34,449
Total Current Assets31,612
Long-term Assets2,837
Total Current Assets
Cash And Cash Equivalents 6,518
Short-term Investments 21,790
Net Receivables 91
Other Current Assets 3,213
Total Current Assets  (as reported)31,612
Total Current Assets  (calculated)31,612
+/-0
Long-term Assets
Property Plant Equipment 2,807
Long-term Assets Other 30
Long-term Assets  (as reported)2,837
Long-term Assets  (calculated)2,837
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities2,127
Long-term Liabilities261
Total Stockholder Equity32,061
Total Current Liabilities
Short-term Debt 149
Accounts payable 649
Other Current Liabilities 1,329
Total Current Liabilities  (as reported)2,127
Total Current Liabilities  (calculated)2,127
+/-0
Long-term Liabilities
Capital Lease Obligations 216
Long-term Liabilities  (as reported)261
Long-term Liabilities  (calculated)216
+/- 45
Total Stockholder Equity
Common Stock190,643
Retained Earnings -240,298
Accumulated Other Comprehensive Income -861
Other Stockholders Equity 82,577
Total Stockholder Equity (as reported)32,061
Total Stockholder Equity (calculated)32,061
+/-0
Other
Capital Stock190,643
Cash and Short Term Investments 28,308
Common Stock Shares Outstanding 1,631
Liabilities and Stockholders Equity 34,449
Net Debt -6,302
Net Invested Capital 32,061
Net Working Capital 29,485
Property Plant and Equipment Gross 4,771
Short Long Term Debt Total 216



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-31
> Total Assets 
0
0
0
86,700
0
134,100
129,700
125,600
124,100
123,100
114,500
127,500
196,900
211,600
220,600
217,800
209,100
205,900
204,300
209,600
209,300
224,125
225,109
220,213
233,881
224,585
222,477
222,477
223,962
225,107
220,826
217,322
215,598
149,048
121,356
118,359
109,938
99,967
99,925
103,173
96,653
95,725
101,951
99,490
88,132
86,320
85,450
89,159
90,955
94,940
72,475
71,857
60,250
64,234
58,211
62,464
54,576
55,856
58,919
60,096
58,173
56,159
54,903
55,397
50,608
51,359
57,620
57,647
57,693
56,315
50,049
47,718
46,372
46,479
48,002
48,002
43,847
42,863
40,782
53,998
50,672
49,486
44,218
40,121
37,627
33,909
30,523
27,503
24,187
21,650
18,835
15,125
12,347
9,311
5,140
2,950
3,766
3,363
3,692
5,115
3,677
7,508
5,930
3,187
23,579
33,780
65,633
61,599
60,385
58,255
56,221
52,854
51,335
49,408
47,675
44,632
42,831
40,203
37,640
34,449
34,44937,64040,20342,83144,63247,67549,40851,33552,85456,22158,25560,38561,59965,63333,78023,5793,1875,9307,5083,6775,1153,6923,3633,7662,9505,1409,31112,34715,12518,83521,65024,18727,50330,52333,90937,62740,12144,21849,48650,67253,99840,78242,86343,84748,00248,00246,47946,37247,71850,04956,31557,69357,64757,62051,35950,60855,39754,90356,15958,17360,09658,91955,85654,57662,46458,21164,23460,25071,85772,47594,94090,95589,15985,45086,32088,13299,490101,95195,72596,653103,17399,92599,967109,938118,359121,356149,048215,598217,322220,826225,107223,962222,477222,477224,585233,881220,213225,109224,125209,300209,600204,300205,900209,100217,800220,600211,600196,900127,500114,500123,100124,100125,600129,700134,100086,700000
   > Total Current Assets 
0
0
0
12,700
0
54,200
56,400
52,000
52,600
30,300
18,300
24,300
89,100
99,700
98,900
70,700
59,500
48,300
40,000
38,700
31,500
41,386
35,075
21,041
28,509
24,132
18,773
18,773
15,243
15,738
16,960
16,092
16,877
31,993
22,471
20,898
24,274
15,171
15,950
21,559
15,680
16,348
25,896
23,496
20,691
20,724
20,675
25,878
29,011
34,298
25,926
25,948
6,119
14,142
7,633
10,234
6,173
11,268
17,600
18,806
17,775
16,153
14,964
15,911
10,462
11,605
18,386
18,878
20,268
19,299
12,695
10,662
9,462
9,741
10,916
10,916
7,727
7,238
5,684
46,730
43,418
37,532
32,594
30,233
28,287
26,051
22,923
20,713
17,650
16,110
13,665
10,615
8,203
6,562
4,276
2,205
3,090
2,322
2,722
2,893
2,018
6,128
4,672
2,800
23,422
33,672
65,110
61,017
59,298
57,143
54,950
51,353
49,434
46,909
44,713
41,830
40,064
37,502
34,728
31,612
31,61234,72837,50240,06441,83044,71346,90949,43451,35354,95057,14359,29861,01765,11033,67223,4222,8004,6726,1282,0182,8932,7222,3223,0902,2054,2766,5628,20310,61513,66516,11017,65020,71322,92326,05128,28730,23332,59437,53243,41846,7305,6847,2387,72710,91610,9169,7419,46210,66212,69519,29920,26818,87818,38611,60510,46215,91114,96416,15317,77518,80617,60011,2686,17310,2347,63314,1426,11925,94825,92634,29829,01125,87820,67520,72420,69123,49625,89616,34815,68021,55915,95015,17124,27420,89822,47131,99316,87716,09216,96015,73815,24318,77318,77324,13228,50921,04135,07541,38631,50038,70040,00048,30059,50070,70098,90099,70089,10024,30018,30030,30052,60052,00056,40054,200012,700000
       Cash And Cash Equivalents 
0
0
0
7,000
0
48,000
50,800
45,000
44,500
24,300
12,900
18,500
79,900
85,000
92,300
58,300
38,800
32,700
21,300
19,300
11,900
16,777
6,949
6,184
8,410
8,835
34
34
2,737
1,091
2,145
574
1,792
3,716
1,301
1,301
5,873
2,044
506
2,396
63,691
5,122
7,327
4,355
1,296
5,941
6,317
9,793
5,485
12,328
9,724
2,561
341
2,037
2,640
2,496
214
1,250
4,730
2,697
7,046
6,253
8,085
9,686
7,210
7,489
14,994
16,386
14,452
15,840
10,177
5,078
4,938
8,034
5,096
5,096
6,659
4,552
3,831
45,271
6,790
6,666
2,330
1,356
2,145
6,073
4,399
3,543
4,932
4,453
2,184
95
633
633
552
1,906
2,846
1,524
1,588
1,579
393
4,660
3,349
1,853
22,121
31,474
35,936
31,650
30,170
28,346
26,453
18,273
15,889
14,435
14,208
13,090
11,096
8,487
10,442
6,518
6,51810,4428,48711,09613,09014,20814,43515,88918,27326,45328,34630,17031,65035,93631,47422,1211,8533,3494,6603931,5791,5881,5242,8461,906552633633952,1844,4534,9323,5434,3996,0732,1451,3562,3306,6666,79045,2713,8314,5526,6595,0965,0968,0344,9385,07810,17715,84014,45216,38614,9947,4897,2109,6868,0856,2537,0462,6974,7301,2502142,4962,6402,0373412,5619,72412,3285,4859,7936,3175,9411,2964,3557,3275,12263,6912,3965062,0445,8731,3011,3013,7161,7925742,1451,0912,73734348,8358,4106,1846,94916,77711,90019,30021,30032,70038,80058,30092,30085,00079,90018,50012,90024,30044,50045,00050,80048,00007,000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
549
0
0
0
14,047
11,478
4,579
6,628
6,641
5,677
6,056
0
970
0
0
0
0
0
5,960
7,181
0
14,631
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
35,580
23,946
23,161
21,193
18,192
17,658
17,102
15,198
11,181
10,798
10,900
10,062
7,278
5,647
3,551
3,551
0
0
0
0
0
0
0
0
0
0
27,351
27,302
27,106
26,580
26,173
30,675
30,953
29,714
27,919
25,863
26,183
26,196
21,474
21,790
21,79021,47426,19626,18325,86327,91929,71430,95330,67526,17326,58027,10627,30227,35100000000003,5513,5515,6477,27810,06210,90010,79811,18115,19817,10217,65818,19221,19323,16123,94635,580000000000000000000000000000014,63107,1815,9600000097006,0565,6776,6416,6284,57911,47814,047000549000000000000000000000000000000
       Net Receivables 
0
0
0
5,600
0
5,900
5,400
6,200
7,000
5,100
5,200
4,600
8,100
13,000
6,000
10,800
19,000
13,600
17,500
17,800
17,800
22,330
25,798
12,342
18,331
12,889
17,358
17,358
11,621
13,701
13,802
14,610
14,364
11,050
6,780
8,709
6,873
5,827
7,878
14,676
8,109
9,459
16,906
15,898
13,433
11,524
11,379
12,913
14,145
11,528
8,319
6,663
4,352
10,535
4,047
6,813
5,017
9,505
12,279
15,539
10,083
8,945
6,351
5,421
2,502
3,018
2,429
1,423
4,847
2,379
1,926
4,721
3,727
731
5,317
5,317
306
2,146
1,279
327
55
6,195
6,298
6,321
6,243
314
607
1,173
751
183
146
80
10
4
12
29
8
470
432
646
427
514
530
52
95
112
5
206
92
140
58
38
116
74
226
391
294
201
77
91
9177201294391226741163858140922065112955253051442764643247082912410801461837511,1736073146,2436,3216,2986,195553271,2792,1463065,3175,3177313,7274,7211,9262,3794,8471,4232,4293,0182,5025,4216,3518,94510,08315,53912,2799,5055,0176,8134,04710,5354,3526,6638,31911,52814,14512,91311,37911,52413,43315,89816,9069,4598,10914,6767,8785,8276,8738,7096,78011,05014,36414,61013,80213,70111,62117,35817,35812,88918,33112,34225,79822,33017,80017,80017,50013,60019,00010,8006,00013,0008,1004,6005,2005,1007,0006,2005,4005,90005,600000
       Other Current Assets 
0
0
0
100
0
300
200
800
1,100
900
200
1,200
1,100
1,700
600
1,600
1,700
2,000
1,200
1,600
1,800
2,279
2,328
2,515
1,768
2,408
1,381
1,381
885
946
1,013
908
721
16,503
343
711
6,949
672
925
1,206
1,515
1,767
1,663
3,243
5,962
3,259
610
803
7,012
8,073
7,188
16,029
731
875
464
443
476
513
591
570
646
955
528
804
750
1,098
963
1,069
969
1,080
592
863
797
976
503
503
762
540
574
1,132
993
725
296
580
475
470
319
450
479
467
269
246
272
269
154
270
236
328
371
338
924
361
117
283
618
938
318
164
516
579
748
901
979
929
365
296
426
274
261
3,213
3,2132612744262963659299799017485795161643189386182831173619243383713282362701542692722462694674794503194704755802967259931,1325745407625035039767978635921,0809691,0699631,09875080452895564657059151347644346487573116,0297,1888,0737,0128036103,2595,9623,2431,6631,7671,5151,2069256726,94971134316,5037219081,0139468851,3811,3812,4081,7682,5152,3282,2791,8001,6001,2002,0001,7001,6006001,7001,1001,2002009001,1008002003000100000
   > Long-term Assets 
0
0
0
74,000
0
79,900
73,300
73,600
71,500
92,800
96,200
103,200
107,800
111,900
121,700
147,100
149,600
157,600
164,300
170,900
177,800
182,739
190,034
199,172
205,372
200,453
203,704
203,704
208,719
209,369
203,866
201,230
198,721
117,055
98,885
97,461
85,664
84,796
83,975
81,614
80,973
79,377
76,055
75,994
67,441
65,596
64,775
63,281
61,944
60,642
46,549
45,909
54,131
50,092
50,578
52,230
48,403
44,588
41,319
41,290
40,398
40,006
39,939
39,486
40,146
39,754
39,234
38,769
37,425
37,016
37,354
37,056
36,910
36,738
37,086
37,086
36,120
35,625
35,098
7,268
7,254
11,954
11,624
9,888
9,340
7,858
7,600
6,790
6,537
5,540
5,170
4,510
4,144
2,749
864
745
676
1,041
970
2,222
1,659
1,380
1,258
387
157
108
523
582
1,087
1,112
1,271
1,501
1,901
2,499
2,962
2,802
2,767
2,701
2,912
2,837
2,8372,9122,7012,7672,8022,9622,4991,9011,5011,2711,1121,0875825231081573871,2581,3801,6592,2229701,0416767458642,7494,1444,5105,1705,5406,5376,7907,6007,8589,3409,88811,62411,9547,2547,26835,09835,62536,12037,08637,08636,73836,91037,05637,35437,01637,42538,76939,23439,75440,14639,48639,93940,00640,39841,29041,31944,58848,40352,23050,57850,09254,13145,90946,54960,64261,94463,28164,77565,59667,44175,99476,05579,37780,97381,61483,97584,79685,66497,46198,885117,055198,721201,230203,866209,369208,719203,704203,704200,453205,372199,172190,034182,739177,800170,900164,300157,600149,600147,100121,700111,900107,800103,20096,20092,80071,50073,60073,30079,900074,000000
       Property Plant Equipment 
0
0
0
70,600
0
72,200
70,500
68,900
68,500
87,100
91,000
93,200
96,200
100,900
112,600
113,700
115,800
124,600
132,200
137,800
144,700
150,047
158,684
166,903
173,586
167,118
174,054
174,054
180,199
178,505
175,851
172,793
170,875
101,093
83,689
82,606
81,311
80,482
79,600
78,420
77,598
76,530
73,647
73,045
63,786
62,354
61,637
60,246
58,832
57,677
43,884
43,102
42,506
42,008
40,999
40,602
40,300
39,868
40,226
40,384
40,345
39,972
39,920
39,479
39,229
38,867
38,418
37,968
37,313
36,903
37,270
36,986
36,848
36,681
37,035
37,035
36,080
35,590
35,069
1,168
1,154
2,699
3,108
3,631
3,572
3,554
3,392
3,245
3,289
3,354
3,180
3,001
2,808
2,618
733
664
595
531
469
1,936
1,373
1,308
1,187
387
157
108
512
571
1,076
1,101
1,260
1,490
1,890
2,469
2,932
2,771
2,737
2,671
2,882
2,807
2,8072,8822,6712,7372,7712,9322,4691,8901,4901,2601,1011,0765715121081573871,1871,3081,3731,9364695315956647332,6182,8083,0013,1803,3543,2893,2453,3923,5543,5723,6313,1082,6991,1541,16835,06935,59036,08037,03537,03536,68136,84836,98637,27036,90337,31337,96838,41838,86739,22939,47939,92039,97240,34540,38440,22639,86840,30040,60240,99942,00842,50643,10243,88457,67758,83260,24661,63762,35463,78673,04573,64776,53077,59878,42079,60080,48281,31182,60683,689101,093170,875172,793175,851178,505180,199174,054174,054167,118173,586166,903158,684150,047144,700137,800132,200124,600115,800113,700112,600100,90096,20093,20091,00087,10068,50068,90070,50072,200070,600000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
21,347
21,347
20,819
20,555
20,294
20,294
20,294
8,369
8,274
8,274
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000000000000000000000000000000000000000000000000000000000000008,2748,2748,36920,29420,29420,29420,55520,81921,34721,34700000000000000000000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
675
0
0
0
0
0
0
0
0
0
0
0
6,100
6,100
9,255
8,516
6,257
5,768
4,304
4,208
3,545
3,248
2,186
1,990
1,428
1,255
50
50
0
0
0
429
214
214
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000021421442900050501,2551,4281,9902,1863,2483,5454,2084,3045,7686,2578,5169,2556,1006,100000000000006750000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
3,400
3,400
3,300
3,300
3,200
26,900
27,100
26,300
25,500
25,200
24,300
24,076
23,301
23,029
22,758
21,608
21,347
21,098
20,819
20,555
20,294
20,294
20,294
8,369
8,274
8,274
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000000000000000000000000000000000000000000000000000000000000008,2748,2748,36920,29420,29420,29420,55520,81921,09821,34721,60822,75823,02923,30124,07624,30025,20025,50026,30027,10026,9003,2003,3003,3003,4003,4000000000000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
32,692
31,350
32,269
31,786
33,335
29,650
29,266
28,520
30,864
28,015
28,437
27,846
15,962
15,196
14,855
4,353
4,314
4,375
3,194
3,375
2,847
2,408
2,949
3,655
3,242
3,138
3,035
3,112
2,965
8,947
2,807
11,625
8,084
9,579
11,628
8,103
4,720
1,093
906
53
34
19
7
917
887
816
801
112
113
84
70
62
57
51
46
40
35
29
6,100
6,100
9,255
8,516
6,257
5,768
4,304
4,208
3,545
3,248
2,186
1,990
1,509
1,336
81
81
81
81
510
501
286
286
72
308
0
0
0
11
11
11
11
11
11
11
0
30
0
0
0
0
0
000003001111111111111100030872286286501510818181811,3361,5091,9902,1863,2483,5454,2084,3045,7686,2578,5169,2556,1006,10029354046515762708411311280181688791771934539061,0934,7208,10311,6289,5798,08411,6252,8078,9472,9653,1123,0353,1383,2423,6552,9492,4082,8473,3753,1944,3754,3144,35314,85515,19615,96227,84628,43728,01530,86428,52029,26629,65033,33531,78632,26931,35032,692000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
429
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000004290000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
0
0
0
88,400
0
103,600
58,100
57,800
44,000
39,800
27,900
46,500
110,100
119,900
124,200
120,900
114,000
111,300
110,100
108,600
106,200
121,582
122,407
118,870
135,168
128,758
132,121
132,121
134,979
135,936
132,406
129,781
126,835
123,273
116,266
112,246
99,272
88,263
90,515
86,760
81,494
81,040
87,154
86,476
83,857
83,659
82,641
86,267
89,804
94,905
85,606
85,900
24,049
28,647
23,275
26,812
20,307
18,034
18,371
18,572
14,786
13,278
12,691
14,008
10,753
12,040
20,062
19,697
21,439
18,966
13,917
13,127
12,685
13,014
12,522
12,522
9,528
11,583
10,482
2,744
2,076
2,958
2,490
1,908
2,022
1,926
1,896
1,748
1,989
2,200
2,065
1,240
1,482
1,146
1,148
1,123
1,116
1,002
984
3,820
3,430
4,857
5,305
4,631
4,769
5,452
4,426
2,110
2,834
2,960
2,985
2,129
2,625
2,605
2,956
2,515
2,557
2,632
2,833
2,388
2,3882,8332,6322,5572,5152,9562,6052,6252,1292,9852,9602,8342,1104,4265,4524,7694,6315,3054,8573,4303,8209841,0021,1161,1231,1481,1461,4821,2402,0652,2001,9891,7481,8961,9262,0221,9082,4902,9582,0762,74410,48211,5839,52812,52212,52213,01412,68513,12713,91718,96621,43919,69720,06212,04010,75314,00812,69113,27814,78618,57218,37118,03420,30726,81223,27528,64724,04985,90085,60694,90589,80486,26782,64183,65983,85786,47687,15481,04081,49486,76090,51588,26399,272112,246116,266123,273126,835129,781132,406135,936134,979132,121132,121128,758135,168118,870122,407121,582106,200108,600110,100111,300114,000120,900124,200119,900110,10046,50027,90039,80044,00057,80058,100103,600088,400000
   > Total Current Liabilities 
0
0
0
5,500
0
8,200
10,500
5,800
6,200
11,400
12,800
11,900
11,400
15,700
36,200
33,600
31,400
29,500
27,600
26,800
25,500
34,093
36,676
34,811
61,637
54,946
60,197
60,197
41,072
47,226
38,982
37,297
35,662
32,629
27,221
24,515
29,753
19,448
22,301
19,855
15,247
15,291
20,461
20,420
18,412
18,870
17,922
21,540
35,470
40,676
31,471
31,784
8,641
5,491
6,629
8,075
6,469
7,963
9,182
9,502
10,906
12,680
12,341
13,060
3,625
4,999
13,366
13,102
14,333
11,940
7,875
7,078
6,836
6,905
6,609
6,609
3,895
11,182
10,093
2,596
1,949
2,844
2,389
1,762
1,892
1,813
1,800
1,668
1,926
1,918
1,809
998
1,254
930
960
946
949
846
838
2,516
2,678
4,146
4,350
4,254
4,606
5,382
4,211
1,921
2,413
2,598
2,682
1,888
2,269
2,324
2,665
2,248
2,314
2,445
2,528
2,127
2,1272,5282,4452,3142,2482,6652,3242,2691,8882,6822,5982,4131,9214,2115,3824,6064,2544,3504,1462,6782,5168388469499469609301,2549981,8091,9181,9261,6681,8001,8131,8921,7622,3892,8441,9492,59610,09311,1823,8956,6096,6096,9056,8367,0787,87511,94014,33313,10213,3664,9993,62513,06012,34112,68010,9069,5029,1827,9636,4698,0756,6295,4918,64131,78431,47140,67635,47021,54017,92218,87018,41220,42020,46115,29115,24719,85522,30119,44829,75324,51527,22132,62935,66237,29738,98247,22641,07260,19760,19754,94661,63734,81136,67634,09325,50026,80027,60029,50031,40033,60036,20015,70011,40011,90012,80011,4006,2005,80010,5008,20005,500000
       Short-term Debt 
0
0
0
100
0
100
0
500
500
500
500
3,300
3,700
3,700
3,300
3,100
3,200
3,200
3,400
3,400
3,500
7,959
7,959
8,109
19,469
19,519
18,069
18,069
6,843
9,456
6,185
5,558
5,863
4,150
4,222
3,439
2,510
1,923
3,391
4,438
1,946
1,946
2,057
2,085
2,115
2,161
1,636
1,103
10,306
10,306
10,306
10,306
1,461
267
1,845
1,237
267
817
267
1,267
5,789
8,526
8,467
8,409
348
348
348
361
361
368
372
375
380
383
387
387
395
5,753
5,655
5,655
0
0
0
0
0
0
1,327
0
0
0
0
0
0
0
0
0
0
0
0
1,737
1,801
2,826
3,049
3,028
3,003
3,044
2,581
600
727
731
734
239
291
295
316
312
618
578
227
149
1492275786183123162952912397347317276002,5813,0443,0033,0283,0492,8261,8011,7370000000000001,3270000005,6555,6555,7533953873873833803753723683613613483483488,4098,4678,5265,7891,2672678172671,2371,8452671,46110,30610,30610,30610,3061,1031,6362,1612,1152,0852,0571,9461,9464,4383,3911,9232,5103,4394,2224,1505,8635,5586,1859,4566,84318,06918,06919,51919,4698,1097,9597,9593,5003,4003,4003,2003,2003,1003,3003,7003,7003,30050050050050001000100000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,500
1,500
2,500
2,710
2,830
2,921
3,012
2,500
500
500
500
500
0
0
0
0
0
0
0
0
0
0000000005005005005002,5003,0122,9212,8302,7102,5001,5001,500000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
1,300
0
1,600
3,300
1,400
1,300
2,600
2,400
2,000
3,300
4,700
1,100
11,400
10,700
11,300
3,800
18,000
17,500
17,376
11,347
20,129
20,062
17,257
13,284
13,284
15,176
15,719
8,763
15,900
11,532
15,053
11,055
14,275
14,071
10,695
5,686
3,832
4,224
2,392
4,015
3,992
3,328
5,863
4,984
3,286
1,981
5,959
4,449
2,471
6,435
2,759
1,217
2,355
2,257
1,740
2,965
828
558
650
859
745
525
786
757
337
294
1,732
3,033
1,120
971
237
4,918
2,488
310
264
1,180
217
300
462
398
261
409
296
237
266
191
273
259
200
285
124
112
105
219
139
160
99
153
188
239
75
228
370
396
114
90
107
169
287
301
274
546
646
567
612
373
649
6493736125676465462743012871691079011439637022875239188153991601392191051121242852002592731912662372964092613984623002171,1802643102,4884,9182379711,1203,0331,7322943377577865257458596505588282,9651,7402,2572,3551,2172,7596,4352,4714,4495,9591,9813,2864,9845,8633,3283,9924,0152,3924,2243,8325,68610,69514,07114,27511,05515,05311,53215,9008,76315,71915,17613,28413,28417,25720,06220,12911,34717,37617,50018,0003,80011,30010,70011,4001,1004,7003,3002,0002,4002,6001,3001,4003,3001,60001,300000
       Other Current Liabilities 
0
0
0
4,100
0
6,500
7,200
3,900
4,400
8,300
9,900
6,600
4,400
7,300
31,800
19,100
17,500
15,000
20,400
5,400
4,500
8,758
17,370
6,573
22,106
18,170
28,844
9,851
3,172
3,771
8,629
2,827
7,359
6,474
4,574
467
2,099
534
6,884
7,579
6,434
8,524
12,578
12,327
11,155
9,429
9,981
15,372
21,854
23,014
15,563
18,009
221
1,822
2,560
1,751
1,319
2,575
2,356
4,226
1,539
2,233
2,161
1,795
1,303
1,452
1,342
1,360
1,321
3,308
1,634
2,663
2,430
3,274
1,304
2,430
1,850
1,968
2,386
2,379
1,649
2,382
1,991
1,501
1,483
1,517
182
1,402
1,735
1,645
1,550
798
969
806
848
841
730
707
678
678
722
1,130
1,060
1,149
1,373
1,966
1,232
1,205
1,596
1,760
1,779
1,362
1,677
1,755
1,803
1,290
1,129
1,255
1,928
1,329
1,3291,9281,2551,1291,2901,8031,7551,6771,3621,7791,7601,5961,2051,2321,9661,3731,1491,0601,1307226786787077308418488069697981,5501,6451,7351,4021821,5171,4831,5011,9912,3821,6492,3792,3861,9681,8502,4301,3043,2742,4302,6631,6343,3081,3211,3601,3421,4521,3031,7952,1612,2331,5394,2262,3562,5751,3191,7512,5601,82222118,00915,56323,01421,85415,3729,9819,42911,15512,32712,5788,5246,4347,5796,8845342,0994674,5746,4747,3592,8278,6293,7713,1729,85128,84418,17022,1066,57317,3708,7584,5005,40020,40015,00017,50019,10031,8007,3004,4006,6009,9008,3004,4003,9007,2006,50004,100000
   > Long-term Liabilities 
0
0
0
82,900
0
95,400
47,600
52,000
37,800
28,400
15,100
34,600
98,700
104,200
88,000
87,300
82,600
81,800
82,500
81,800
80,700
87,489
85,731
84,059
73,531
73,812
71,924
71,924
93,907
88,710
93,424
92,484
91,173
90,644
89,045
87,731
69,519
68,815
68,214
66,905
66,247
65,749
66,693
66,056
65,445
64,789
64,719
64,727
54,334
54,229
54,135
54,116
15,408
23,156
16,646
18,737
13,838
10,071
9,189
9,070
3,880
598
350
948
7,128
7,041
6,696
6,595
7,106
7,026
6,042
6,049
5,849
6,109
5,913
5,913
5,633
401
389
148
127
114
101
146
130
113
96
80
63
282
256
242
228
216
188
177
167
156
146
1,304
752
711
955
377
163
70
215
189
421
362
303
241
356
281
291
267
243
187
305
261
261305187243267291281356241303362421189215701633779557117521,3041461561671771882162282422562826380961131301461011141271483894015,6335,9135,9136,1095,8496,0496,0427,0267,1066,5956,6967,0417,1289483505983,8809,0709,18910,07113,83818,73716,64623,15615,40854,11654,13554,22954,33464,72764,71964,78965,44566,05666,69365,74966,24766,90568,21468,81569,51987,73189,04590,64491,17392,48493,42488,71093,90771,92471,92473,81273,53184,05985,73187,48980,70081,80082,50081,80082,60087,30088,000104,20098,70034,60015,10028,40037,80052,00047,60095,400082,900000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6,321
6,232
6,135
6,042
5,947
0
5,752
5,655
5,556
5,456
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
43
332
211
121
30
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000030121211332430000000000000000000000005,4565,5565,6555,75205,9476,0426,1356,2326,3210000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
429
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000004290000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7,753
7,750
7,281
7,517
6,802
7,335
7,051
7,319
7,215
9,998
12,011
11,931
11,962
8,989
10,206
1,602
1,388
1,272
439
264
255
1,808
1,703
1,631
1,539
1,469
1,477
1,390
1,285
6,913
14,429
8,547
12,584
6,259
8,396
5,294
1,578
754
693
673
598
350
948
533
533
274
274
874
891
0
102
0
357
258
1,008
177
401
389
148
127
114
101
146
130
113
96
80
63
282
256
242
228
216
188
177
167
156
146
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000001461561671771882162282422562826380961131301461011141271483894011771,008258357010208918742742745335339483505986736937541,5785,2948,3966,25912,5848,54714,4296,9131,2851,3901,4771,4691,5391,6311,7031,8082552644391,2721,3881,60210,2068,98911,96211,93112,0119,9987,2157,3197,0517,3356,8027,5177,2817,7507,753000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
274
874
891
0
102
0
150
64
814
0
237
237
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000000000000000000000000237237081464150010208918742740000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
-1,700
0
30,500
71,600
67,800
80,100
83,300
86,600
81,000
86,800
91,700
96,400
96,900
95,100
94,600
94,200
101,000
103,100
102,543
102,702
101,343
98,713
95,827
90,356
90,356
88,233
88,421
87,670
86,791
88,013
25,775
5,090
6,113
10,666
11,704
9,410
16,413
15,159
14,685
14,797
13,014
4,275
2,661
2,809
2,892
1,151
35
-13,131
-14,043
36,201
35,587
34,936
35,652
34,269
37,822
40,548
41,524
43,387
41,768
39,958
38,889
37,869
37,450
35,637
35,151
33,528
34,655
33,402
31,900
30,977
30,726
32,692
32,692
31,437
28,383
28,500
51,254
48,596
46,374
41,429
38,003
35,477
31,952
28,667
25,847
22,341
19,640
16,770
13,885
10,865
8,165
3,992
1,827
2,650
2,361
2,708
1,295
247
2,651
625
-1,444
18,810
28,328
61,207
59,489
57,551
55,295
53,236
50,725
48,710
46,803
44,719
42,117
40,274
37,571
34,807
32,061
32,06134,80737,57140,27442,11744,71946,80348,71050,72553,23655,29557,55159,48961,20728,32818,810-1,4446252,6512471,2952,7082,3612,6501,8273,9928,16510,86513,88516,77019,64022,34125,84728,66731,95235,47738,00341,42946,37448,59651,25428,50028,38331,43732,69232,69230,72630,97731,90033,40234,65533,52835,15135,63737,45037,86938,88939,95841,76843,38741,52440,54837,82234,26935,65234,93635,58736,201-14,043-13,131351,1512,8922,8092,6614,27513,01414,79714,68515,15916,4139,41011,70410,6666,1135,09025,77588,01386,79187,67088,42188,23390,35690,35695,82798,713101,343102,702102,543103,100101,00094,20094,60095,10096,90096,40091,70086,80081,00086,60083,30080,10067,80071,60030,5000-1,700000
   Common Stock
0
0
0
-2,300
0
0
79,900
0
0
0
0
0
0
0
0
0
0
0
81,600
81,700
81,800
81,936
82,074
82,195
82,303
82,390
82,513
82,513
83,058
83,131
83,204
83,254
83,297
83,420
83,446
83,469
83,490
83,719
83,751
83,795
83,827
83,857
83,889
83,938
83,966
84,000
84,030
84,067,000
84,094,000
84,105,000
84,122
84,122,000
182,390,000
182,558,000
183,306
183,306,000
183,306
183,306
183,341
183,370
183,393
183,459
183,515
183,699
183,699
183,712
183,712
183,712
183,712
183,712
183,712
183,777
183,782
183,782
183,782
183,782
183,787
183,813
183,866
183,866
184,089
184,088
189,007
189,096
189,185
189,164
189,294
190,138
190,212
190,279
190,382
190,437
190,491
190,544
190,570
190,565
190,584
190,648
190,571
190,597
190,598
190,599
190,599
190,599
190,610
190,616
190,641
190,641
190,641
190,641
190,642
190,642
190,643
190,643
190,643
190,643
190,643
190,643
190,643
190,643
190,643190,643190,643190,643190,643190,643190,643190,643190,642190,642190,641190,641190,641190,641190,616190,610190,599190,599190,599190,598190,597190,571190,648190,584190,565190,570190,544190,491190,437190,382190,279190,212190,138189,294189,164189,185189,096189,007184,088184,089183,866183,866183,813183,787183,782183,782183,782183,782183,777183,712183,712183,712183,712183,712183,712183,699183,699183,515183,459183,393183,370183,341183,306183,306183,306,000183,306182,558,000182,390,00084,122,00084,12284,105,00084,094,00084,067,00084,03084,00083,96683,93883,88983,85783,82783,79583,75183,71983,49083,46983,44683,42083,29783,25483,20483,13183,05882,51382,51382,39082,30382,19582,07481,93681,80081,70081,6000000000000079,90000-2,300000
   Retained Earnings Total Equity00000000000000-205,915-203,512-201,890-199,779-197,687-195,619-193,536-191,698-189,956-188,562-186,402-184,164-179,911-177,056-173,919-170,913-167,935-165,135-162,532-159,117-155,654-151,912-149,386-146,022-138,039-135,940-133,516-156,800-155,981-153,142-150,588-151,840-153,9950-153,072-151,655-150,381-151,394-149,6080000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
-21,600
0
-25,900
-28,000
-30,400
-32,900
-28,000
-38,100
-39,200
-40,700
-38,100
-43,300
-44,800
-46,200
-47,700
-49,200
-50,900
-52,600
-54,419
-56,380
-58,258
-60,023
-60,518
-63,580
-63,580
-476
-425
-1,010
-1,843
-1,840
-1,791
-1,946
-1,606
-542
-51,732
-49,755
-51,040
-38
-53,640
-52,224
86
-52,224
-52,224
-50,620
-52,082
-95,000
-54,994
-66,845
-67,832
-68,402
-68,968
-69,131
-117
-70,213
-70,769
-71,331
-71,331
0
0
-73,466
0
0
0
-69,117
-69,117
0
0
-71,518
-71,518
0
0
-73,600
-73,600
0
0
-75,933
0
0
13
-23
-111
-217
-189
-101
-60
-80
-62
-61
-59
-62
-52
-31
0
0
0
0
0
0
-198,000
-2,512
-2,158
0
234,243
-23
-71
-268
-792
-1,199
-1,567
-1,569
-1,388
-1,453
-1,507
-1,182
-1,169
-1,177
-861
-861-1,177-1,169-1,182-1,507-1,453-1,388-1,569-1,567-1,199-792-268-71-23234,2430-2,158-2,512-198,000000000-31-52-62-59-61-62-80-60-101-189-217-111-231300-75,93300-73,600-73,60000-71,518-71,51800-69,117-69,117000-73,46600-71,331-71,331-70,769-70,213-117-69,131-68,968-68,402-67,832-66,845-54,994-95,000-52,082-50,620-52,224-52,22486-52,224-53,640-38-51,040-49,755-51,732-542-1,606-1,946-1,791-1,840-1,843-1,010-425-476-63,580-63,580-60,518-60,023-58,258-56,380-54,419-52,600-50,900-49,200-47,700-46,200-44,800-43,300-38,100-40,700-39,200-38,100-28,000-32,900-30,400-28,000-25,9000-21,600000
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,284
1,447
1,561
1,582
1,432
0
1,176
987
705
1,029
788
1,671
1,141
1,088
1,087
1,139
1,193
1,210
1,420
1,419
1,437
1,455
1,469
1,483
1,550
1,616
1,708
1,745
1,793
4,757
5,798
7,964
8,363
9,397
13,868
13,934
13,976
35,841
47,756
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000