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

Broadcom Inc
Buy, Hold or Sell?

Let's analyze Broadcom together

I guess you are interested in Broadcom Inc. 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 Broadcom Inc. 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 Broadcom Inc

I send you an email if I find something interesting about Broadcom Inc.

1. Quick Overview

1.1. Quick analysis of Broadcom (30 sec.)










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

How much money do you get?

How much money do you get?
$1.96
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$14.06
Expected worth in 1 year
$23.39
How sure are you?
82.5%

+ What do you gain per year?

Total Gains per Share
$11.29
Return On Investment
6.3%

For what price can you sell your share?

Current Price per Share
$178.94
Expected price per share
$140.36 - $186.42
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Broadcom (5 min.)




Live pricePrice per Share (EOD)
$178.94
Intrinsic Value Per Share
$29.76 - $48.00
Total Value Per Share
$43.82 - $62.06

2.2. Growth of Broadcom (5 min.)




Is Broadcom growing?

Current yearPrevious yearGrowGrow %
How rich?$65.6b$22.5b$34.9b60.8%

How much money is Broadcom making?

Current yearPrevious yearGrowGrow %
Making money$1.2b$3.4b-$2.2b-173.2%
Net Profit Margin12.9%39.3%--

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

2.3. Financial Health of Broadcom (5 min.)




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




  Industry Rankings (Semiconductors)  


Richest
#4 / 268

Most Revenue
#5 / 268

Most Profit
#4 / 268
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of Broadcom is $178.94. 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 Broadcom.
  • 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 Broadcom, 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 $14.06. Based on the TTM, the Book Value Change Per Share is $2.33 per quarter. Based on the YOY, the Book Value Change Per Share is $0.06 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 $0.49 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Broadcom.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps-0.40-0.2%0.270.2%0.740.4%0.390.2%0.280.2%
Usd Book Value Change Per Share-0.52-0.3%2.331.3%0.060.0%0.470.3%0.330.2%
Usd Dividend Per Share0.520.3%0.490.3%0.400.2%0.370.2%0.230.1%
Usd Total Gains Per Share0.010.0%2.821.6%0.470.3%0.840.5%0.570.3%
Usd Price Per Share160.68-870.58-645.07-559.91-377.36-
Price to Earnings Ratio-100.06-488.56-218.65-407.04-359.90-
Price-to-Total Gains Ratio26,499.42-15,958.21-2,152.40-3,137.46-8,612.47-
Price to Book Ratio11.43-85.72-134.24-95.40-82.64-
Price-to-Total Gains Ratio26,499.42-15,958.21-2,152.40-3,137.46-8,612.47-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share178.94
Number of shares5
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.490.37
Usd Book Value Change Per Share2.330.47
Usd Total Gains Per Share2.820.84
Gains per Quarter (5 shares)14.114.22
Gains per Year (5 shares)56.4616.89
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1104746797
22093102151924
329140158222841
439187214303858
549233270374775
659280326455792
7693273825266109
8793734386076126
9884204946785143
10984665507495160

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%11.01.00.091.7%19.01.00.095.0%36.04.00.090.0%58.07.01.087.9%
Book Value Change Per Share2.02.00.050.0%6.06.00.050.0%10.010.00.050.0%23.017.00.057.5%43.020.03.065.2%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%55.00.011.083.3%
Total Gains per Share4.00.00.0100.0%10.02.00.083.3%18.02.00.090.0%33.07.00.082.5%54.09.03.081.8%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Broadcom Inc compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share---0.5192.332-122%0.063-924%0.473-210%0.335-255%
Book Value Per Share--14.05612.204+15%4.823+191%6.435+118%5.170+172%
Current Ratio--1.0381.611-36%2.504-59%2.091-50%2.875-64%
Debt To Asset Ratio--0.6090.621-2%0.689-12%0.674-10%0.621-2%
Debt To Equity Ratio--1.5581.658-6%2.214-30%2.098-26%1.787-13%
Dividend Per Share--0.5250.491+7%0.403+30%0.372+41%0.235+124%
Enterprise Value--658105830392.3204028631394444.800-84%2975173435095.680-78%2574369058796.032-74%1732306999051.904-62%
Eps---0.4010.270-249%0.742-154%0.393-202%0.283-242%
Ev To Ebitda Ratio--25.731194.517-87%143.856-82%149.486-83%159.217-84%
Ev To Sales Ratio--12.58688.396-86%83.956-85%77.077-84%69.299-82%
Free Cash Flow Per Share--1.0260.992+3%0.930+10%0.804+28%0.537+91%
Free Cash Flow To Equity Per Share---0.7011.096-164%0.123-669%0.406-272%0.371-289%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.000+0%
Intrinsic Value_10Y_max--48.004--------
Intrinsic Value_10Y_min--29.763--------
Intrinsic Value_1Y_max--3.827--------
Intrinsic Value_1Y_min--2.304--------
Intrinsic Value_3Y_max--12.249--------
Intrinsic Value_3Y_min--7.550--------
Intrinsic Value_5Y_max--21.574--------
Intrinsic Value_5Y_min--13.446--------
Market Cap835753625282.560+10%750468830392.3204108183894444.800-82%3012851185095.680-75%2623502258796.032-71%1766692499051.904-58%
Net Profit Margin---0.1430.129-211%0.393-137%0.235-161%0.208-169%
Operating Margin--0.2960.300-1%0.459-36%0.326-9%0.258+15%
Operating Ratio--0.7100.688+3%0.543+31%0.676+5%0.745-5%
Pb Ratio12.730+10%11.43185.719-87%134.243-91%95.401-88%82.644-86%
Pe Ratio-111.434-11%-100.063488.559-120%218.655-146%407.041-125%359.901-128%
Price Per Share178.940+10%160.680870.580-82%645.070-75%559.907-71%377.359-57%
Price To Free Cash Flow Ratio43.611+10%39.160222.888-82%173.002-77%170.792-77%207.356-81%
Price To Total Gains Ratio29510.868+10%26499.42115958.209+66%2152.404+1131%3137.464+745%8612.472+208%
Quick Ratio--0.7601.172-35%2.071-63%1.714-56%2.302-67%
Return On Assets---0.0110.014-179%0.048-123%0.025-145%0.023-148%
Return On Equity---0.0290.042-168%0.154-118%0.080-136%0.064-145%
Total Gains Per Share--0.0062.823-100%0.466-99%0.845-99%0.569-99%
Usd Book Value--65651000000.00057471000000.000+14%22526250000.000+191%30150950000.000+118%24192950000.000+171%
Usd Book Value Change Per Share---0.5192.332-122%0.063-924%0.473-210%0.335-255%
Usd Book Value Per Share--14.05612.204+15%4.823+191%6.435+118%5.170+172%
Usd Dividend Per Share--0.5250.491+7%0.403+30%0.372+41%0.235+124%
Usd Enterprise Value--658105830392.3204028631394444.800-84%2975173435095.680-78%2574369058796.032-74%1732306999051.904-62%
Usd Eps---0.4010.270-249%0.742-154%0.393-202%0.283-242%
Usd Free Cash Flow--4791000000.0004663750000.000+3%4342750000.000+10%3758950000.000+27%2509825000.000+91%
Usd Free Cash Flow Per Share--1.0260.992+3%0.930+10%0.804+28%0.537+91%
Usd Free Cash Flow To Equity Per Share---0.7011.096-164%0.123-669%0.406-272%0.371-289%
Usd Market Cap835753625282.560+10%750468830392.3204108183894444.800-82%3012851185095.680-75%2623502258796.032-71%1766692499051.904-58%
Usd Price Per Share178.940+10%160.680870.580-82%645.070-75%559.907-71%377.359-57%
Usd Profit---1875000000.0001273750000.000-247%3479250000.000-154%1884550000.000-199%1334575000.000-240%
Usd Revenue--13072000000.00011703750000.000+12%8863500000.000+47%8182800000.000+60%6015375000.000+117%
Usd Total Gains Per Share--0.0062.823-100%0.466-99%0.845-99%0.569-99%
 EOD+5 -3MRQTTM+16 -23YOY+16 -235Y+16 -2310Y+19 -21

3.3 Fundamental Score

Let's check the fundamental score of Broadcom Inc based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-111.434
Price to Book Ratio (EOD)Between0-112.730
Net Profit Margin (MRQ)Greater than0-0.143
Operating Margin (MRQ)Greater than00.296
Quick Ratio (MRQ)Greater than10.760
Current Ratio (MRQ)Greater than11.038
Debt to Asset Ratio (MRQ)Less than10.609
Debt to Equity Ratio (MRQ)Less than11.558
Return on Equity (MRQ)Greater than0.15-0.029
Return on Assets (MRQ)Greater than0.05-0.011
Total3/10 (30.0%)

3.4 Technical Score

Let's check the technical score of Broadcom Inc based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5062.182
Ma 20Greater thanMa 50168.592
Ma 50Greater thanMa 100173.395
Ma 100Greater thanMa 200165.641
OpenGreater thanClose178.950
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Broadcom Inc

Broadcom Inc. designs, develops, and supplies various semiconductor devices with a focus on complex digital and mixed signal complementary metal oxide semiconductor based devices and analog III-V based products worldwide. The company operates in two segments, Semiconductor Solutions and Infrastructure Software. It provides set-top box system-on-chips (SoCs); cable, digital subscriber line, and passive optical networking central office/consumer premise equipment SoCs; wireless local area network access point SoCs; Ethernet switching and routing custom silicon solutions; serializer/deserializer application specific integrated circuits; optical and copper, and physical layer devices; and fiber optic components and RF semiconductor devices. The company also offers RF front end modules and filter; Wi-Fi, Bluetooth, and global positioning system/global navigation satellite system SoCs; custom touch controllers; inductive charging; attached small computer system interface, and redundant array of independent disks controllers and adapters; peripheral component interconnect express; fiber channel host bus adapters; read channel based SoCs; custom flash controllers; preamplifiers; optocouplers, industrial fiber optics, and motion control encoders and subsystems; light emitting diode, ethernet PHYs, switch ICs, and camera microcontrollers. Its products are used in various applications, including enterprise and data center networking, home connectivity, set-top boxes, broadband access, telecommunication equipment, smartphones and base stations, data center servers and storage systems, factory automation, power generation and alternative energy systems, and electronic displays. Broadcom Inc. was founded in 1961 and is headquartered in Palo Alto, California.

Fundamental data was last updated by Penke on 2024-12-05 13:17:07.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very efficient.
The company is 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 just 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 expensive.
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 Broadcom earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Broadcom to the Semiconductors industry mean.
  • A Net Profit Margin of -14.3% means that $-0.14 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Broadcom Inc:

  • The MRQ is -14.3%. The company is making a huge loss. -2
  • The TTM is 12.9%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ-14.3%TTM12.9%-27.3%
TTM12.9%YOY39.3%-26.3%
TTM12.9%5Y23.5%-10.6%
5Y23.5%10Y20.8%+2.7%
Compared to industry (Semiconductors)
PeriodCompanyIndustry (mean)+/- 
MRQ-14.3%6.3%-20.6%
TTM12.9%5.5%+7.4%
YOY39.3%6.1%+33.2%
5Y23.5%7.7%+15.8%
10Y20.8%7.1%+13.7%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Broadcom to the Semiconductors industry mean.
  • -1.1% Return on Assets means that Broadcom generated $-0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Broadcom Inc:

  • The MRQ is -1.1%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is 1.4%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ-1.1%TTM1.4%-2.5%
TTM1.4%YOY4.8%-3.4%
TTM1.4%5Y2.5%-1.1%
5Y2.5%10Y2.3%+0.2%
Compared to industry (Semiconductors)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.1%1.0%-2.1%
TTM1.4%0.7%+0.7%
YOY4.8%1.0%+3.8%
5Y2.5%1.6%+0.9%
10Y2.3%1.5%+0.8%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Broadcom to the Semiconductors industry mean.
  • -2.9% Return on Equity means Broadcom generated $-0.03 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Broadcom Inc:

  • The MRQ is -2.9%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is 4.2%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ-2.9%TTM4.2%-7.0%
TTM4.2%YOY15.4%-11.3%
TTM4.2%5Y8.0%-3.8%
5Y8.0%10Y6.4%+1.6%
Compared to industry (Semiconductors)
PeriodCompanyIndustry (mean)+/- 
MRQ-2.9%1.6%-4.5%
TTM4.2%1.2%+3.0%
YOY15.4%1.6%+13.8%
5Y8.0%2.5%+5.5%
10Y6.4%2.4%+4.0%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Broadcom Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Broadcom is operating .

  • Measures how much profit Broadcom 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 Broadcom to the Semiconductors industry mean.
  • An Operating Margin of 29.6% means the company generated $0.30  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Broadcom Inc:

  • The MRQ is 29.6%. The company is operating very efficient. +2
  • The TTM is 30.0%. The company is operating very efficient. +2
Trends
Current periodCompared to+/- 
MRQ29.6%TTM30.0%-0.4%
TTM30.0%YOY45.9%-15.9%
TTM30.0%5Y32.6%-2.5%
5Y32.6%10Y25.8%+6.8%
Compared to industry (Semiconductors)
PeriodCompanyIndustry (mean)+/- 
MRQ29.6%6.9%+22.7%
TTM30.0%5.4%+24.6%
YOY45.9%6.3%+39.6%
5Y32.6%8.2%+24.4%
10Y25.8%7.2%+18.6%
4.3.2.2. Operating Ratio

Measures how efficient Broadcom is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Semiconductors industry mean).
  • An Operation Ratio of 0.71 means that the operating costs are $0.71 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Broadcom Inc:

  • The MRQ is 0.710. The company is efficient in keeping operating costs low. +1
  • The TTM is 0.688. The company is efficient in keeping operating costs low. +1
Trends
Current periodCompared to+/- 
MRQ0.710TTM0.688+0.022
TTM0.688YOY0.543+0.145
TTM0.6885Y0.676+0.013
5Y0.67610Y0.745-0.070
Compared to industry (Semiconductors)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7101.133-0.423
TTM0.6881.108-0.420
YOY0.5431.057-0.514
5Y0.6761.049-0.373
10Y0.7451.038-0.293
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Broadcom Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Semiconductors industry mean).
  • A Current Ratio of 1.04 means the company has $1.04 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Broadcom Inc:

  • The MRQ is 1.038. The company is just able to pay all its short-term debts.
  • The TTM is 1.611. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.038TTM1.611-0.573
TTM1.611YOY2.504-0.894
TTM1.6115Y2.091-0.481
5Y2.09110Y2.875-0.784
Compared to industry (Semiconductors)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0382.520-1.482
TTM1.6112.717-1.106
YOY2.5042.723-0.219
5Y2.0912.747-0.656
10Y2.8752.678+0.197
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Broadcom to the Semiconductors industry mean.
  • A Quick Ratio of 0.76 means the company can pay off $0.76 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Broadcom Inc:

  • The MRQ is 0.760. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 1.172. The company is just able to pay all its short-term debts with the most liquid assets.
Trends
Current periodCompared to+/- 
MRQ0.760TTM1.172-0.412
TTM1.172YOY2.071-0.899
TTM1.1725Y1.714-0.542
5Y1.71410Y2.302-0.588
Compared to industry (Semiconductors)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7601.267-0.507
TTM1.1721.589-0.417
YOY2.0711.750+0.321
5Y1.7141.853-0.139
10Y2.3021.948+0.354
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Broadcom Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Broadcom to Semiconductors industry mean.
  • A Debt to Asset Ratio of 0.61 means that Broadcom assets are financed with 60.9% credit (debt) and the remaining percentage (100% - 60.9%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Broadcom Inc:

  • The MRQ is 0.609. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.621. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.609TTM0.621-0.012
TTM0.621YOY0.689-0.067
TTM0.6215Y0.674-0.053
5Y0.67410Y0.621+0.053
Compared to industry (Semiconductors)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6090.322+0.287
TTM0.6210.320+0.301
YOY0.6890.323+0.366
5Y0.6740.335+0.339
10Y0.6210.357+0.264
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Broadcom to the Semiconductors industry mean.
  • A Debt to Equity ratio of 155.8% means that company has $1.56 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Broadcom Inc:

  • The MRQ is 1.558. The company is just able to pay all its debts with equity.
  • The TTM is 1.658. The company is just able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ1.558TTM1.658-0.099
TTM1.658YOY2.214-0.556
TTM1.6585Y2.098-0.440
5Y2.09810Y1.787+0.311
Compared to industry (Semiconductors)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5580.475+1.083
TTM1.6580.493+1.165
YOY2.2140.503+1.711
5Y2.0980.547+1.551
10Y1.7870.606+1.181
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 Broadcom generates.

  • Above 15 is considered overpriced but always compare Broadcom to the Semiconductors industry mean.
  • A PE ratio of -100.06 means the investor is paying $-100.06 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Broadcom Inc:

  • The EOD is -111.434. Based on the earnings, the company is expensive. -2
  • The MRQ is -100.063. Based on the earnings, the company is expensive. -2
  • The TTM is 488.559. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-111.434MRQ-100.063-11.371
MRQ-100.063TTM488.559-588.622
TTM488.559YOY218.655+269.905
TTM488.5595Y407.041+81.519
5Y407.04110Y359.901+47.139
Compared to industry (Semiconductors)
PeriodCompanyIndustry (mean)+/- 
EOD-111.43416.283-127.717
MRQ-100.06318.183-118.246
TTM488.55918.872+469.687
YOY218.65515.838+202.817
5Y407.04120.883+386.158
10Y359.90120.464+339.437
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 Broadcom Inc:

  • The EOD is 43.611. Based on how much money comes from the company's main activities, the company is fair priced.
  • The MRQ is 39.160. Based on how much money comes from the company's main activities, the company is fair priced.
  • The TTM is 222.888. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD43.611MRQ39.160+4.450
MRQ39.160TTM222.888-183.727
TTM222.888YOY173.002+49.886
TTM222.8885Y170.792+52.096
5Y170.79210Y207.356-36.564
Compared to industry (Semiconductors)
PeriodCompanyIndustry (mean)+/- 
EOD43.6117.040+36.571
MRQ39.1607.482+31.678
TTM222.8882.960+219.928
YOY173.0021.041+171.961
5Y170.7924.419+166.373
10Y207.3564.005+203.351
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 Broadcom is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Semiconductors industry mean).
  • A PB ratio of 11.43 means the investor is paying $11.43 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Broadcom Inc:

  • The EOD is 12.730. Based on the equity, the company is expensive. -2
  • The MRQ is 11.431. Based on the equity, the company is expensive. -2
  • The TTM is 85.719. Based on the equity, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD12.730MRQ11.431+1.299
MRQ11.431TTM85.719-74.288
TTM85.719YOY134.243-48.524
TTM85.7195Y95.401-9.682
5Y95.40110Y82.644+12.757
Compared to industry (Semiconductors)
PeriodCompanyIndustry (mean)+/- 
EOD12.7302.559+10.171
MRQ11.4312.529+8.902
TTM85.7192.609+83.110
YOY134.2432.501+131.742
5Y95.4013.143+92.258
10Y82.6443.208+79.436
4.6.2. Total Gains per Share

2.4. Latest News of Broadcom Inc

Does Broadcom Inc still have the same value as the quarterly reports suggest? Recent changes may be an indication that the value of the company is changing. Read the news from Broadcom Inc to keep up to date. Note: the news is often already included in the price.

DateTitleRead
2024-11-29
01:00
Is Broadcom Stock a Buy?Read
2024-11-22
17:41
Find The Next Palantir Or Under-The-Radar IPO With This ToolRead

4.7 Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of Broadcom Inc.

4.8.1. Institutions holding Broadcom Inc

Institutions are holding 78.92% of the shares of Broadcom Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Vanguard Group Inc10.03221.4474468561399203537494.5411
2024-09-30Capital World Investors4.52715.6545211442543-12760947-5.6917
2024-09-30Capital Research & Mgmt Co - Division 34.04076.2489188722747-1624243-0.8533
2024-09-30State Street Corp3.94891.294618443421385347134.852
2024-09-30Geode Capital Management, LLC2.12371.38119918882670599767.6632
2024-09-30Capital Research Global Investors1.98013.315792481301-17741359-16.0959
2024-09-30FMR Inc1.93550.9489904005081637870822.1269
2024-09-30Morgan Stanley - Brokerage Accounts1.52440.890471195954-72409886-50.4227
2024-09-30JPMorgan Chase & Co1.32320.812661800380-11867820-16.1098
2024-09-30Wellington Management Company LLP1.06331.5003496605211191753131.5755
2024-09-30Legal & General Group PLC0.97011.628945310095567946514.331
2024-09-30Amvescap Plc.0.95761.489544724164587099415.1107
2024-09-30Northern Trust Corp0.93841.2376438284261308760.2995
2024-09-30Nuveen Asset Management, LLC0.85271.928739824550-199440-0.4983
2024-09-30Bank of New York Mellon Corp0.78141.170836496573-1142147-3.0345
2024-09-30Jennison Associates LLC0.77083.855135998595-2201935-5.7641
2024-06-30BlackRock Inc0.73231.242834200333-707422-2.0265
2024-09-30UBS Asset Mgmt Americas Inc0.72411.49873381967523719457.5425
2024-09-30T. Rowe Price Associates, Inc.0.69270.642532352684-3186796-8.9669
2024-09-30Charles Schwab Investment Management Inc0.68511.05353199745518772456.2325
Total 40.604339.24251896440942-43666793-2.3%

4.9.2. Funds holding Broadcom Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31Vanguard Total Stock Mkt Idx Inv3.14641.441146954227-520586-0.353
2024-10-31Vanguard Institutional 500 Index Trust2.64151.637612337442714912091.2235
2024-11-27Invesco QQQ Trust1.96824.6814919260272147740.2342
2024-09-30American Funds Washington Mutual A1.49746.269169937340-3033880-4.1576
2024-09-30Capital Group Wash Mutual Invtrs Comp1.49746.269169937340-3033880-4.1576
2024-09-30American Funds American Balanced A1.38144.682964518919-2227271-3.3369
2024-09-30Fidelity 500 Index1.22521.64685722278335556486.6254
2024-11-27SPDR® S&P 500® ETF Trust1.22361.462357149175-317840-0.5531
2024-09-30American Funds Growth Fund of Amer A1.22343.375757138924-4603106-7.4554
2024-09-30Capital Group Growth Fnd of Amer Comp1.22343.375757138924-4603106-7.4554
2024-09-30American Funds Fundamental Invs A1.17456.671854854089-3360151-5.772
2024-09-30Capital Group Fundamental Invtrs Comp1.17456.671854854089-3360151-5.772
2024-11-27iShares Core S&P 500 ETF1.12481.4619525324481624860.3103
2024-09-30American Funds Invmt Co of Amer A0.86544.562740419723-3966807-8.937
2024-09-30Capital Group Investment Co of Amer Comp0.86544.562740419723-3966807-8.937
2024-10-31Vanguard Institutional Index I0.63341.637929582012-12313-0.0416
2024-09-30American Funds Capital World Gr&Inc A0.62623.901229246441-3465309-10.5935
2024-09-30Capital Group World Growth & Inc Cmp0.62623.901229246441-3465309-10.5935
2024-09-30American Funds Capital Income Bldr A0.55924.074726119771-1599219-5.7694
2024-10-31Vanguard Dividend Appreciation ETF0.53784.247425120197619030.247
Total 25.215376.53491177693020-36049715-3.1%

5.3. Insider Transactions

Insiders are holding 2.044% of the shares of Broadcom Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-10-11Charlie B KawwasSELL15950181.44
2024-10-09Mark David BrazealSELL18900182.88
2024-10-07Mark David BrazealSELL20280177.1
2024-10-03Hock E TanSELL20000172.32
2024-10-01Hock E TanSELL10000167.14
2024-09-25Gayla J DellySELL750174.53
2024-09-24Hock E TanSELL150000172.94
2024-09-19Charlie B KawwasSELL25200168.27
2024-09-17Hock E TanSELL50000163.37
2024-07-11Hock E TanSELL75021705.95
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Reversals in quarterly reports

I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.

 2023-07-312023-10-312024-01-312024-04-302024-07-31
Net Income  3,303,000221,0003,524,000-2,199,0001,325,000796,0002,121,000-3,996,000-1,875,000
Net Income from Continuing Operations  3,303,000221,0003,524,000-2,250,0001,274,000847,0002,121,000-3,553,000-1,432,000



5.2. Latest Balance Sheet

Balance Sheet of 2024-07-31. Currency in USD. All numbers in thousands.

Summary
Total Assets167,966,000
Total Liabilities102,315,000
Total Stockholder Equity65,651,000
 As reported
Total Liabilities 102,315,000
Total Stockholder Equity+ 65,651,000
Total Assets = 167,966,000

Assets

Total Assets167,966,000
Total Current Assets19,947,000
Long-term Assets148,019,000
Total Current Assets
Cash And Cash Equivalents 9,952,000
Net Receivables 4,665,000
Inventory 1,894,000
Other Current Assets 3,436,000
Total Current Assets  (as reported)19,947,000
Total Current Assets  (calculated)19,947,000
+/-0
Long-term Assets
Property Plant Equipment 2,602,000
Goodwill 97,873,000
Intangible Assets 43,034,000
Long-term Assets Other 4,510,000
Long-term Assets  (as reported)148,019,000
Long-term Assets  (calculated)148,019,000
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities19,221,000
Long-term Liabilities83,094,000
Total Stockholder Equity65,651,000
Total Current Liabilities
Short-term Debt 3,205,000
Short Long Term Debt 3,117,000
Accounts payable 1,757,000
Other Current Liabilities 3,379,000
Total Current Liabilities  (as reported)19,221,000
Total Current Liabilities  (calculated)11,458,000
+/- 7,763,000
Long-term Liabilities
Long term Debt 66,781,000
Capital Lease Obligations 61,000
Long-term Liabilities Other 1,587,000
Long-term Liabilities  (as reported)83,094,000
Long-term Liabilities  (calculated)68,429,000
+/- 14,665,000
Total Stockholder Equity
Common Stock5,000
Retained Earnings -1,875,000
Accumulated Other Comprehensive Income 208,000
Other Stockholders Equity 67,313,000
Total Stockholder Equity (as reported)65,651,000
Total Stockholder Equity (calculated)65,651,000
+/-0
Other
Capital Stock5,000
Cash and Short Term Investments 9,952,000
Common Stock Shares Outstanding 4,663,000
Current Deferred Revenue9,789,000
Liabilities and Stockholders Equity 167,966,000
Net Debt 60,007,000
Net Invested Capital 135,549,000
Net Working Capital 726,000
Short Long Term Debt Total 69,959,000



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-07-312024-04-302024-01-312023-10-312023-07-312023-04-302023-01-312022-10-312022-07-312022-04-302022-01-312021-10-312021-07-312021-04-302021-01-312020-10-312020-07-312020-04-302020-01-312019-10-312019-07-312019-04-302019-01-312018-10-312018-07-312018-04-302018-01-312017-10-312017-07-312017-04-302017-01-312016-10-312016-07-312016-04-302016-01-312015-10-312015-07-312015-04-302015-01-312014-10-312014-07-312014-04-302014-01-312013-10-312013-07-312013-04-302013-01-312012-10-312012-07-312012-04-302012-01-312011-10-312011-07-312011-04-302011-01-312010-10-312010-07-312010-04-302010-01-312009-10-312009-07-312009-04-302009-01-312008-10-312008-07-312007-10-31
> Total Assets 
1,951,000
0
1,871,000
0
1,805,000
1,775,000
1,970,000
1,632,000
1,782,000
1,920,000
2,157,000
1,971,000
2,177,000
2,273,000
2,446,000
2,444,000
2,611,000
2,715,000
2,862,000
2,892,000
3,039,000
3,199,000
3,415,000
3,472,000
3,671,000
10,302,000
10,491,000
10,697,000
10,532,000
9,988,000
10,592,000
10,777,000
51,407,000
49,752,000
49,966,000
49,617,000
49,849,000
49,942,000
54,418,000
54,544,000
54,936,000
50,372,000
50,124,000
72,110,000
70,916,000
69,767,000
67,493,000
81,006,000
81,548,000
79,298,000
75,933,000
76,972,000
75,524,000
75,880,000
75,570,000
73,224,000
71,719,000
71,326,000
73,249,000
72,976,000
71,667,000
71,595,000
72,861,000
177,870,000
175,211,000
167,966,000
167,966,000175,211,000177,870,00072,861,00071,595,00071,667,00072,976,00073,249,00071,326,00071,719,00073,224,00075,570,00075,880,00075,524,00076,972,00075,933,00079,298,00081,548,00081,006,00067,493,00069,767,00070,916,00072,110,00050,124,00050,372,00054,936,00054,544,00054,418,00049,942,00049,849,00049,617,00049,966,00049,752,00051,407,00010,777,00010,592,0009,988,00010,532,00010,697,00010,491,00010,302,0003,671,0003,472,0003,415,0003,199,0003,039,0002,892,0002,862,0002,715,0002,611,0002,444,0002,446,0002,273,0002,177,0001,971,0002,157,0001,920,0001,782,0001,632,0001,970,0001,775,0001,805,00001,871,00001,951,000
   > Total Current Assets 
0
0
619,000
0
615,000
616,000
864,000
557,000
727,000
873,000
1,087,000
910,000
1,128,000
1,229,000
1,393,000
1,372,000
1,508,000
1,581,000
1,691,000
1,713,000
1,818,000
1,641,000
1,818,000
1,859,000
2,034,000
3,820,000
3,824,000
4,098,000
4,076,000
3,169,000
3,775,000
3,971,000
6,687,000
6,048,000
7,125,000
7,350,000
8,468,000
9,943,000
15,823,000
11,220,000
12,474,000
8,695,000
9,107,000
10,604,000
10,677,000
10,898,000
9,917,000
12,109,000
14,222,000
13,681,000
11,895,000
14,300,000
14,245,000
15,636,000
16,586,000
15,341,000
14,810,000
15,561,000
18,504,000
18,836,000
17,871,000
18,333,000
20,847,000
27,192,000
25,302,000
19,947,000
19,947,00025,302,00027,192,00020,847,00018,333,00017,871,00018,836,00018,504,00015,561,00014,810,00015,341,00016,586,00015,636,00014,245,00014,300,00011,895,00013,681,00014,222,00012,109,0009,917,00010,898,00010,677,00010,604,0009,107,0008,695,00012,474,00011,220,00015,823,0009,943,0008,468,0007,350,0007,125,0006,048,0006,687,0003,971,0003,775,0003,169,0004,076,0004,098,0003,824,0003,820,0002,034,0001,859,0001,818,0001,641,0001,818,0001,713,0001,691,0001,581,0001,508,0001,372,0001,393,0001,229,0001,128,000910,0001,087,000873,000727,000557,000864,000616,000615,0000619,00000
       Cash And Cash Equivalents 
0
0
213,000
0
241,000
254,000
472,000
144,000
256,000
367,000
561,000
363,000
596,000
704,000
829,000
819,000
954,000
973,000
1,084,000
1,151,000
1,219,000
863,000
985,000
1,112,000
1,278,000
1,277,000
1,604,000
2,569,000
2,508,000
1,354,000
1,822,000
2,169,000
2,041,000
1,961,000
3,097,000
3,536,000
4,254,000
5,249,000
11,204,000
7,076,000
8,187,000
4,136,000
4,292,000
5,093,000
5,328,000
5,462,000
5,055,000
6,444,000
9,207,000
8,857,000
7,618,000
9,552,000
9,518,000
11,105,000
12,163,000
10,219,000
9,005,000
9,977,000
12,416,000
12,647,000
11,553,000
12,055,000
14,189,000
11,864,000
9,809,000
9,952,000
9,952,0009,809,00011,864,00014,189,00012,055,00011,553,00012,647,00012,416,0009,977,0009,005,00010,219,00012,163,00011,105,0009,518,0009,552,0007,618,0008,857,0009,207,0006,444,0005,055,0005,462,0005,328,0005,093,0004,292,0004,136,0008,187,0007,076,00011,204,0005,249,0004,254,0003,536,0003,097,0001,961,0002,041,0002,169,0001,822,0001,354,0002,508,0002,569,0001,604,0001,277,0001,278,0001,112,000985,000863,0001,219,0001,151,0001,084,000973,000954,000819,000829,000704,000596,000363,000561,000367,000256,000144,000472,000254,000241,0000213,00000
       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
14,000
0
0
0
24,000
0
0
0
21,000
0
0
0
0
0
200,000
200,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000000200,000200,0000000021,00000024,00000014,0000000000000000000000000
       Net Receivables 
0
0
184,000
0
185,000
178,000
186,000
203,000
249,000
279,000
285,000
291,000
289,000
285,000
328,000
308,000
274,000
330,000
341,000
266,000
271,000
365,000
418,000
323,000
319,000
590,000
782,000
718,000
758,000
809,000
1,019,000
1,060,000
1,857,000
2,181,000
2,181,000
1,947,000
2,073,000
2,417,000
2,448,000
2,459,000
2,749,000
3,010,000
3,325,000
3,677,000
3,484,000
3,539,000
3,259,000
3,651,000
3,211,000
2,684,000
2,297,000
2,524,000
2,425,000
2,234,000
2,071,000
2,539,000
3,083,000
2,708,000
2,958,000
3,234,000
3,031,000
2,914,000
3,154,000
4,969,000
5,500,000
4,665,000
4,665,0005,500,0004,969,0003,154,0002,914,0003,031,0003,234,0002,958,0002,708,0003,083,0002,539,0002,071,0002,234,0002,425,0002,524,0002,297,0002,684,0003,211,0003,651,0003,259,0003,539,0003,484,0003,677,0003,325,0003,010,0002,749,0002,459,0002,448,0002,417,0002,073,0001,947,0002,181,0002,181,0001,857,0001,060,0001,019,000809,000758,000718,000782,000590,000319,000323,000418,000365,000271,000266,000341,000330,000274,000308,000328,000285,000289,000291,000285,000279,000249,000203,000186,000178,000185,0000184,00000
       Other Current Assets 
44,000
0
34,000
0
38,000
31,000
44,000
44,000
44,000
42,000
52,000
53,000
49,000
40,000
42,000
52,000
62,000
62,000
72,000
88,000
99,000
129,000
130,000
138,000
136,000
442,000
291,000
307,000
316,000
390,000
388,000
248,000
480,000
354,000
447,000
531,000
630,000
646,000
724,000
394,000
303,000
333,000
366,000
760,000
831,000
806,000
427,000
1,070,000
851,000
1,059,000
977,000
1,272,000
1,298,000
1,137,000
1,055,000
1,063,000
1,054,000
1,038,000
1,205,000
1,056,000
1,401,000
1,522,000
1,606,000
8,439,000
8,151,000
3,436,000
3,436,0008,151,0008,439,0001,606,0001,522,0001,401,0001,056,0001,205,0001,038,0001,054,0001,063,0001,055,0001,137,0001,298,0001,272,000977,0001,059,000851,0001,070,000427,000806,000831,000760,000366,000333,000303,000394,000724,000646,000630,000531,000447,000354,000480,000248,000388,000390,000316,000307,000291,000442,000136,000138,000130,000129,00099,00088,00072,00062,00062,00052,00042,00040,00049,00053,00052,00042,00044,00044,00044,00031,00038,000034,000044,000
   > Long-term Assets 
0
0
1,252,000
0
1,190,000
1,159,000
1,106,000
1,075,000
1,055,000
1,047,000
1,070,000
1,061,000
1,049,000
1,044,000
1,053,000
1,072,000
1,103,000
1,134,000
1,171,000
1,179,000
1,221,000
1,558,000
1,597,000
1,613,000
1,637,000
6,482,000
6,667,000
6,599,000
6,456,000
6,819,000
6,817,000
6,806,000
44,720,000
43,704,000
42,841,000
42,267,000
41,381,000
39,999,000
38,595,000
43,324,000
42,462,000
41,677,000
41,017,000
61,506,000
60,239,000
58,869,000
57,576,000
68,897,000
67,326,000
65,617,000
64,038,000
62,672,000
61,279,000
60,244,000
58,984,000
57,883,000
56,909,000
55,765,000
54,745,000
54,140,000
53,796,000
53,262,000
52,014,000
150,678,000
149,909,000
148,019,000
148,019,000149,909,000150,678,00052,014,00053,262,00053,796,00054,140,00054,745,00055,765,00056,909,00057,883,00058,984,00060,244,00061,279,00062,672,00064,038,00065,617,00067,326,00068,897,00057,576,00058,869,00060,239,00061,506,00041,017,00041,677,00042,462,00043,324,00038,595,00039,999,00041,381,00042,267,00042,841,00043,704,00044,720,0006,806,0006,817,0006,819,0006,456,0006,599,0006,667,0006,482,0001,637,0001,613,0001,597,0001,558,0001,221,0001,179,0001,171,0001,134,0001,103,0001,072,0001,053,0001,044,0001,049,0001,061,0001,070,0001,047,0001,055,0001,075,0001,106,0001,159,0001,190,00001,252,00000
       Property Plant Equipment 
292,000
0
299,000
0
276,000
273,000
264,000
254,000
261,000
266,000
281,000
281,000
285,000
296,000
316,000
354,000
402,000
453,000
503,000
529,000
561,000
620,000
661,000
684,000
731,000
1,016,000
1,158,000
1,269,000
1,344,000
1,392,000
1,460,000
1,505,000
2,486,000
2,573,000
2,509,000
2,646,000
2,762,000
2,909,000
2,599,000
2,747,000
2,720,000
2,695,000
2,635,000
2,684,000
2,654,000
2,611,000
2,565,000
2,616,000
2,618,000
2,567,000
2,509,000
2,496,000
2,416,000
2,370,000
2,348,000
2,303,000
2,262,000
2,250,000
2,223,000
2,201,000
2,209,000
2,180,000
2,154,000
2,662,000
2,668,000
2,602,000
2,602,0002,668,0002,662,0002,154,0002,180,0002,209,0002,201,0002,223,0002,250,0002,262,0002,303,0002,348,0002,370,0002,416,0002,496,0002,509,0002,567,0002,618,0002,616,0002,565,0002,611,0002,654,0002,684,0002,635,0002,695,0002,720,0002,747,0002,599,0002,909,0002,762,0002,646,0002,509,0002,573,0002,486,0001,505,0001,460,0001,392,0001,344,0001,269,0001,158,0001,016,000731,000684,000661,000620,000561,000529,000503,000453,000402,000354,000316,000296,000285,000281,000281,000266,000261,000254,000264,000273,000276,0000299,0000292,000
       Goodwill 
122,000
0
169,000
0
171,000
171,000
171,000
171,000
171,000
173,000
172,000
175,000
177,000
177,000
177,000
177,000
177,000
180,000
180,000
180,000
201,000
388,000
391,000
392,000
392,000
1,526,000
1,596,000
1,596,000
1,596,000
1,729,000
1,674,000
1,685,000
24,776,000
24,784,000
24,732,000
24,700,000
24,706,000
24,706,000
24,706,000
26,899,000
26,908,000
26,920,000
26,913,000
36,647,000
36,662,000
36,686,000
36,714,000
43,472,000
43,457,000
43,447,000
43,447,000
43,457,000
43,457,000
43,457,000
43,450,000
43,450,000
43,603,000
43,608,000
43,614,000
43,614,000
43,614,000
43,619,000
43,653,000
97,586,000
97,873,000
97,873,000
97,873,00097,873,00097,586,00043,653,00043,619,00043,614,00043,614,00043,614,00043,608,00043,603,00043,450,00043,450,00043,457,00043,457,00043,457,00043,447,00043,447,00043,457,00043,472,00036,714,00036,686,00036,662,00036,647,00026,913,00026,920,00026,908,00026,899,00024,706,00024,706,00024,706,00024,700,00024,732,00024,784,00024,776,0001,685,0001,674,0001,729,0001,596,0001,596,0001,596,0001,526,000392,000392,000391,000388,000201,000180,000180,000180,000177,000177,000177,000177,000177,000175,000172,000173,000171,000171,000171,000171,000171,0000169,0000122,000
       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
5,000
0
0
0
50,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000000000000000000000050,0000005,0000000000000000000000000
       Intangible Assets 
0
0
721,000
0
685,000
665,000
647,000
627,000
607,000
592,000
573,000
557,000
538,000
519,000
499,000
480,000
461,000
441,000
422,000
403,000
393,000
514,000
492,000
467,000
441,000
3,620,000
3,617,000
3,445,000
3,280,000
3,469,000
3,277,000
3,089,000
16,944,000
15,819,000
15,068,000
14,067,000
13,016,000
11,927,000
10,832,000
13,171,000
12,346,000
11,598,000
10,762,000
21,493,000
20,188,000
18,879,000
17,554,000
21,465,000
19,909,000
18,357,000
16,782,000
15,419,000
14,068,000
12,719,000
11,374,000
10,244,000
9,241,000
8,174,000
7,111,000
6,225,000
5,434,000
4,654,000
3,867,000
47,185,000
45,407,000
43,034,000
43,034,00045,407,00047,185,0003,867,0004,654,0005,434,0006,225,0007,111,0008,174,0009,241,00010,244,00011,374,00012,719,00014,068,00015,419,00016,782,00018,357,00019,909,00021,465,00017,554,00018,879,00020,188,00021,493,00010,762,00011,598,00012,346,00013,171,00010,832,00011,927,00013,016,00014,067,00015,068,00015,819,00016,944,0003,089,0003,277,0003,469,0003,280,0003,445,0003,617,0003,620,000441,000467,000492,000514,000393,000403,000422,000441,000461,000480,000499,000519,000538,000557,000573,000592,000607,000627,000647,000665,000685,0000721,00000
       Long-term Assets Other 
0
0
63,000
0
58,000
50,000
24,000
23,000
16,000
16,000
44,000
48,000
49,000
52,000
61,000
61,000
63,000
60,000
66,000
67,000
66,000
36,000
53,000
70,000
73,000
320,000
296,000
289,000
236,000
229,000
406,000
527,000
514,000
528,000
532,000
854,000
897,000
457,000
458,000
507,000
488,000
464,000
707,000
682,000
735,000
693,000
743,000
1,344,000
1,342,000
1,246,000
1,300,000
1,300,000
1,338,000
1,698,000
1,812,000
1,886,000
1,803,000
1,733,000
1,797,000
2,100,000
2,539,000
2,809,000
2,340,000
3,245,000
3,961,000
4,510,000
4,510,0003,961,0003,245,0002,340,0002,809,0002,539,0002,100,0001,797,0001,733,0001,803,0001,886,0001,812,0001,698,0001,338,0001,300,0001,300,0001,246,0001,342,0001,344,000743,000693,000735,000682,000707,000464,000488,000507,000458,000457,000897,000854,000532,000528,000514,000527,000406,000229,000236,000289,000296,000320,00073,00070,00053,00036,00066,00067,00066,00060,00063,00061,00061,00052,00049,00048,00044,00016,00016,00023,00024,00050,00058,000063,00000
> Total Liabilities 
0
0
1,091,000
0
1,047,000
1,017,000
930,000
545,000
582,000
587,000
652,000
327,000
386,000
403,000
440,000
404,000
444,000
426,000
443,000
374,000
428,000
473,000
529,000
480,000
517,000
7,204,000
7,248,000
7,069,000
6,471,000
5,707,000
5,878,000
5,656,000
28,645,000
27,248,000
28,090,000
27,607,000
27,506,000
27,238,000
31,122,000
25,463,000
22,869,000
22,920,000
23,467,000
48,886,000
48,744,000
48,264,000
42,523,000
56,610,000
57,578,000
55,713,000
52,032,000
52,973,000
51,558,000
51,513,000
50,581,000
50,230,000
50,729,000
50,423,000
50,540,000
49,666,000
49,660,000
49,516,000
48,873,000
107,586,000
105,250,000
102,315,000
102,315,000105,250,000107,586,00048,873,00049,516,00049,660,00049,666,00050,540,00050,423,00050,729,00050,230,00050,581,00051,513,00051,558,00052,973,00052,032,00055,713,00057,578,00056,610,00042,523,00048,264,00048,744,00048,886,00023,467,00022,920,00022,869,00025,463,00031,122,00027,238,00027,506,00027,607,00028,090,00027,248,00028,645,0005,656,0005,878,0005,707,0006,471,0007,069,0007,248,0007,204,000517,000480,000529,000473,000428,000374,000443,000426,000444,000404,000440,000403,000386,000327,000652,000587,000582,000545,000930,0001,017,0001,047,00001,091,00000
   > Total Current Liabilities 
321,000
0
328,000
0
282,000
251,000
633,000
248,000
281,000
285,000
565,000
237,000
296,000
311,000
350,000
314,000
356,000
342,000
346,000
277,000
330,000
375,000
423,000
364,000
416,000
940,000
1,029,000
845,000
906,000
952,000
1,119,000
862,000
2,651,000
2,728,000
3,078,000
2,122,000
2,052,000
2,218,000
2,478,000
1,970,000
2,124,000
2,187,000
2,338,000
8,349,000
8,503,000
8,282,000
6,899,000
7,739,000
6,601,000
6,702,000
6,371,000
6,694,000
6,436,000
6,501,000
6,281,000
6,287,000
6,910,000
6,702,000
7,052,000
7,483,000
7,511,000
7,345,000
7,405,000
20,369,000
20,171,000
19,221,000
19,221,00020,171,00020,369,0007,405,0007,345,0007,511,0007,483,0007,052,0006,702,0006,910,0006,287,0006,281,0006,501,0006,436,0006,694,0006,371,0006,702,0006,601,0007,739,0006,899,0008,282,0008,503,0008,349,0002,338,0002,187,0002,124,0001,970,0002,478,0002,218,0002,052,0002,122,0003,078,0002,728,0002,651,000862,0001,119,000952,000906,000845,0001,029,000940,000416,000364,000423,000375,000330,000277,000346,000342,000356,000314,000350,000311,000296,000237,000565,000285,000281,000248,000633,000251,000282,0000328,0000321,000
       Short-term Debt 
0
0
2,000
0
2,000
2,000
366,000
3,000
2,000
2,000
232,000
2,000
2,000
2,000
2,000
2,000
1,000
1,000
1,000
1,000
1,000
2,000
1,000
1,000
0
46,000
46,000
46,000
46,000
46,000
46,000
46,000
344,000
334,000
454,000
13,562,000
13,567,000
13,572,000
117,000
117,000
117,000
117,000
551,000
3,537,000
3,537,000
3,537,000
2,787,000
2,311,000
819,000
822,000
827,000
864,000
278,000
279,000
290,000
300,000
302,000
304,000
440,000
1,115,000
1,117,000
1,119,000
1,608,000
2,433,000
2,426,000
3,205,000
3,205,0002,426,0002,433,0001,608,0001,119,0001,117,0001,115,000440,000304,000302,000300,000290,000279,000278,000864,000827,000822,000819,0002,311,0002,787,0003,537,0003,537,0003,537,000551,000117,000117,000117,000117,00013,572,00013,567,00013,562,000454,000334,000344,00046,00046,00046,00046,00046,00046,00046,00001,0001,0002,0001,0001,0001,0001,0001,0002,0002,0002,0002,0002,000232,0002,0002,0003,000366,0002,0002,00002,00000
       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
5,509,000
0
0
0
46,000
0
0
0
46,000
0
15,008,000
334,000
454,000
13,562,000
13,567,000
13,572,000
117,000
117,000
117,000
117,000
0
3,537,000
3,537,000
3,537,000
2,787,000
2,311,000
819,000
807,000
827,000
864,000
278,000
279,000
290,000
300,000
269,000
304,000
440,000
1,115,000
1,117,000
1,119,000
1,608,000
2,374,000
2,374,000
3,117,000
3,117,0002,374,0002,374,0001,608,0001,119,0001,117,0001,115,000440,000304,000269,000300,000290,000279,000278,000864,000827,000807,000819,0002,311,0002,787,0003,537,0003,537,0003,537,0000117,000117,000117,000117,00013,572,00013,567,00013,562,000454,000334,00015,008,000046,00000046,0000005,509,0000000000000000000000000
       Accounts payable 
194,000
0
174,000
0
167,000
152,000
154,000
160,000
169,000
172,000
198,000
156,000
206,000
196,000
221,000
222,000
257,000
239,000
248,000
196,000
240,000
266,000
278,000
257,000
274,000
459,000
515,000
452,000
501,000
501,000
617,000
523,000
985,000
1,127,000
1,261,000
1,047,000
925,000
1,158,000
1,105,000
816,000
836,000
785,000
811,000
738,000
759,000
996,000
855,000
985,000
1,230,000
1,092,000
836,000
898,000
830,000
968,000
1,086,000
1,078,000
1,069,000
712,000
998,000
923,000
831,000
992,000
1,210,000
1,496,000
1,441,000
1,757,000
1,757,0001,441,0001,496,0001,210,000992,000831,000923,000998,000712,0001,069,0001,078,0001,086,000968,000830,000898,000836,0001,092,0001,230,000985,000855,000996,000759,000738,000811,000785,000836,000816,0001,105,0001,158,000925,0001,047,0001,261,0001,127,000985,000523,000617,000501,000501,000452,000515,000459,000274,000257,000278,000266,000240,000196,000248,000239,000257,000222,000221,000196,000206,000156,000198,000172,000169,000160,000154,000152,000167,0000174,0000194,000
       Other Current Liabilities 
116,000
0
120,000
0
83,000
84,000
88,000
80,000
98,000
106,000
41,000
28,000
26,000
25,000
117,000
39,000
41,000
33,000
89,000
32,000
30,000
27,000
133,000
47,000
142,000
228,000
236,000
215,000
178,000
175,000
206,000
192,000
1,019,000
843,000
846,000
1,075,000
1,127,000
1,060,000
630,000
704,000
754,000
1,102,000
812,000
2,382,000
2,179,000
1,877,000
1,756,000
1,563,000
1,487,000
1,995,000
2,088,000
1,834,000
1,919,000
2,246,000
2,286,000
1,882,000
1,939,000
2,389,000
2,683,000
2,336,000
2,136,000
4,403,000
3,652,000
6,847,000
5,785,000
3,379,000
3,379,0005,785,0006,847,0003,652,0004,403,0002,136,0002,336,0002,683,0002,389,0001,939,0001,882,0002,286,0002,246,0001,919,0001,834,0002,088,0001,995,0001,487,0001,563,0001,756,0001,877,0002,179,0002,382,000812,0001,102,000754,000704,000630,0001,060,0001,127,0001,075,000846,000843,0001,019,000192,000206,000175,000178,000215,000236,000228,000142,00047,000133,00027,00030,00032,00089,00033,00041,00039,000117,00025,00026,00028,00041,000106,00098,00080,00088,00084,00083,0000120,0000116,000
   > Long-term Liabilities 
0
0
763,000
0
765,000
766,000
297,000
297,000
301,000
302,000
87,000
90,000
90,000
92,000
90,000
90,000
88,000
84,000
97,000
97,000
98,000
98,000
106,000
116,000
101,000
6,264,000
6,219,000
6,224,000
5,565,000
4,755,000
4,759,000
4,794,000
25,994,000
24,520,000
25,012,000
25,485,000
25,454,000
25,020,000
28,644,000
23,493,000
20,745,000
20,733,000
21,129,000
40,537,000
40,241,000
39,982,000
35,624,000
48,871,000
50,977,000
49,011,000
45,661,000
46,279,000
45,122,000
45,012,000
44,300,000
43,943,000
43,819,000
43,721,000
43,488,000
42,183,000
42,149,000
42,171,000
41,468,000
87,217,000
85,079,000
83,094,000
83,094,00085,079,00087,217,00041,468,00042,171,00042,149,00042,183,00043,488,00043,721,00043,819,00043,943,00044,300,00045,012,00045,122,00046,279,00045,661,00049,011,00050,977,00048,871,00035,624,00039,982,00040,241,00040,537,00021,129,00020,733,00020,745,00023,493,00028,644,00025,020,00025,454,00025,485,00025,012,00024,520,00025,994,0004,794,0004,759,0004,755,0005,565,0006,224,0006,219,0006,264,000101,000116,000106,00098,00098,00097,00097,00084,00088,00090,00090,00092,00090,00090,00087,000302,000301,000297,000297,000766,000765,0000763,00000
       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
34,104,000
34,011,000
34,028,000
30,011,000
42,435,000
45,072,000
43,201,000
0
41,068,000
40,160,000
40,178,000
39,440,000
39,205,000
39,164,000
39,191,000
39,075,000
38,167,000
38,194,000
38,222,000
0
0
0
0
000038,222,00038,194,00038,167,00039,075,00039,191,00039,164,00039,205,00039,440,00040,178,00040,160,00041,068,000043,201,00045,072,00042,435,00030,011,00034,028,00034,011,00034,104,0000000000000000000000000000000000000000000000
       Long-term Liabilities Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6,433,000
3,917,000
3,897,000
5,497,000
5,676,000
5,222,000
5,140,000
5,426,000
5,211,000
4,962,000
4,834,000
4,860,000
4,738,000
4,655,000
4,530,000
4,413,000
4,016,000
3,955,000
3,949,000
3,847,000
1,911,000
1,878,000
1,587,000
1,587,0001,878,0001,911,0003,847,0003,949,0003,955,0004,016,0004,413,0004,530,0004,655,0004,738,0004,860,0004,834,0004,962,0005,211,0005,426,0005,140,0005,222,0005,676,0005,497,0003,897,0003,917,0006,433,0000000000000000000000000000000000000000000000
       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
9,000
0
0
0
9,000
0
0
0
9,000
0
10,000
10,000
9,000
8,000
8,000
7,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000000000007,0008,0008,0009,00010,00010,00009,0000009,0000009,0000000000000000000000000
> Total Stockholder Equity
0
0
780,000
0
758,000
758,000
1,040,000
1,087,000
1,200,000
1,333,000
1,505,000
1,644,000
1,791,000
1,870,000
2,006,000
2,040,000
2,167,000
2,289,000
2,419,000
2,518,000
2,611,000
2,726,000
2,886,000
2,992,000
3,154,000
3,098,000
3,243,000
3,628,000
4,061,000
4,281,000
4,714,000
5,121,000
19,702,000
19,473,000
18,892,000
19,033,000
19,425,000
19,802,000
20,389,000
25,901,000
32,067,000
27,452,000
26,657,000
23,224,000
22,172,000
21,503,000
24,970,000
24,396,000
23,970,000
23,585,000
23,901,000
23,999,000
23,966,000
24,367,000
24,989,000
22,994,000
20,990,000
20,903,000
22,709,000
23,310,000
22,007,000
22,079,000
23,988,000
70,284,000
69,961,000
65,651,000
65,651,00069,961,00070,284,00023,988,00022,079,00022,007,00023,310,00022,709,00020,903,00020,990,00022,994,00024,989,00024,367,00023,966,00023,999,00023,901,00023,585,00023,970,00024,396,00024,970,00021,503,00022,172,00023,224,00026,657,00027,452,00032,067,00025,901,00020,389,00019,802,00019,425,00019,033,00018,892,00019,473,00019,702,0005,121,0004,714,0004,281,0004,061,0003,628,0003,243,0003,098,0003,154,0002,992,0002,886,0002,726,0002,611,0002,518,0002,419,0002,289,0002,167,0002,040,0002,006,0001,870,0001,791,0001,644,0001,505,0001,333,0001,200,0001,087,0001,040,000758,000758,0000780,00000
   Retained Earnings 
0
0
-312,000
0
-337,000
-335,000
-356,000
-318,000
-228,000
-105,000
59,000
161,000
276,000
398,000
525,000
621,000
723,000
831,000
951,000
1,034,000
1,100,000
1,190,000
1,305,000
1,377,000
1,467,000
1,230,000
1,284,000
1,546,000
1,791,000
1,927,000
2,240,000
2,495,000
1,116,000
619,000
-215,000
-337,000
-311,000
-245,000
-25,000
5,132,000
7,868,000
4,267,000
3,487,000
259,000
0
0
0
0
0
0
0
0
0
320,000
748,000
4,984,000
6,812,000
11,622,000
1,604,000
2,371,000
1,363,000
1,178,000
2,682,000
0
0
-1,875,000
-1,875,000002,682,0001,178,0001,363,0002,371,0001,604,00011,622,0006,812,0004,984,000748,000320,000000000000259,0003,487,0004,267,0007,868,0005,132,000-25,000-245,000-311,000-337,000-215,000619,0001,116,0002,495,0002,240,0001,927,0001,791,0001,546,0001,284,0001,230,0001,467,0001,377,0001,305,0001,190,0001,100,0001,034,000951,000831,000723,000621,000525,000398,000276,000161,00059,000-105,000-228,000-318,000-356,000-335,000-337,0000-312,00000
   Accumulated Other Comprehensive Income 
0
0
8,000
0
9,000
9,000
3,000
3,000
3,000
3,000
-4,000
-4,000
-3,000
0
2,000
3,000
2,000
2,000
-11,000
-9,000
-7,000
-2,000
-6,000
-7,000
-7,000
-7,000
-50,000
-49,000
-49,000
-49,000
-73,000
-73,000
-73,000
-72,000
-134,000
-134,000
-133,000
-133,000
-91,000
-82,000
-106,000
-106,000
-115,000
-116,000
-116,000
-116,000
-140,000
-132,000
-131,000
-131,000
-108,000
-107,000
-106,000
-106,000
-116,000
-115,000
-115,000
-114,000
-54,000
-180,000
-182,000
46,000
207,000
207,000
207,000
208,000
208,000207,000207,000207,00046,000-182,000-180,000-54,000-114,000-115,000-115,000-116,000-106,000-106,000-107,000-108,000-131,000-131,000-132,000-140,000-116,000-116,000-116,000-115,000-106,000-106,000-82,000-91,000-133,000-133,000-134,000-134,000-72,000-73,000-73,000-73,000-49,000-49,000-49,000-50,000-7,000-7,000-7,000-6,000-2,000-7,000-9,000-11,0002,0002,0003,0002,0000-3,000-4,000-4,0003,0003,0003,0003,0009,0009,00008,00000
   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
23,080,604
22,287,601
0
25,081,000
24,500,000
24,073,000
23,688,000
0
24,080,000
24,045,000
24,126,000
24,330,000
23,083,000
21,078,000
20,990,000
21,159,000
21,119,000
20,826,000
20,855,000
0
0
0
0
000020,855,00020,826,00021,119,00021,159,00020,990,00021,078,00023,083,00024,330,00024,126,00024,045,00024,080,000023,688,00024,073,00024,500,00025,081,000022,287,60123,080,6040000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000000000000000



5.4. Balance Sheets

Currency in USD. All numbers in thousands.