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

Aviat Networks Inc
Buy, Hold or Sell?

Let's analyze Aviat Networks Inc together

I guess you are interested in Aviat Networks 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 Aviat Networks 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 Aviat Networks Inc

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

1. Quick Overview

1.1. Quick analysis of Aviat Networks Inc (30 sec.)










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

How much money do you get?

How much money do you get?
$0.03
When do you have the money?
1 year
How often do you get paid?
24.4%

What is your share worth?

Current worth
$19.47
Expected worth in 1 year
$21.12
How sure are you?
63.4%

+ What do you gain per year?

Total Gains per Share
$1.68
Return On Investment
9.3%

For what price can you sell your share?

Current Price per Share
$18.12
Expected price per share
$12.96 - $23.42
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Aviat Networks Inc (5 min.)




Live pricePrice per Share (EOD)
$18.12
Intrinsic Value Per Share
$-88.82 - $-1.57
Total Value Per Share
$-69.34 - $17.90

2.2. Growth of Aviat Networks Inc (5 min.)




Is Aviat Networks Inc growing?

Current yearPrevious yearGrowGrow %
How rich?$247.1m$217.5m$36.3m14.3%

How much money is Aviat Networks Inc making?

Current yearPrevious yearGrowGrow %
Making money-$1.2m$4.5m-$5.8m-456.7%
Net Profit Margin-1.7%5.2%--

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

2.3. Financial Health of Aviat Networks Inc (5 min.)




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




  Industry Rankings (Communication Equipment)  


Richest
#102 / 333

Most Revenue
#98 / 333

Most Profit
#221 / 333

Most Efficient
#193 / 333
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Aviat Networks Inc?

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

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

Speculation

The Price per Share of Aviat Networks Inc is $18.12. 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 Aviat Networks Inc.
  • 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 Aviat Networks Inc, 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 $19.47. Based on the TTM, the Book Value Change Per Share is $0.41 per quarter. Based on the YOY, the Book Value Change Per Share is $0.53 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 $0.01 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Aviat Networks Inc.

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-0.94-5.2%-0.10-0.6%0.362.0%0.543.0%0.221.2%
Usd Book Value Change Per Share-0.69-3.8%0.412.3%0.532.9%0.663.7%0.281.5%
Usd Dividend Per Share0.000.0%0.010.0%0.010.1%0.010.0%0.040.2%
Usd Total Gains Per Share-0.69-3.8%0.422.3%0.543.0%0.673.7%0.311.7%
Usd Price Per Share21.63-30.33-32.56-29.24-20.03-
Price to Earnings Ratio-5.78-67.39-23.79-28.27-50.08-
Price-to-Total Gains Ratio-31.29--70.07-63.56-10.58-71.83-
Price to Book Ratio1.11-1.52-1.90-2.36-2.28-
Price-to-Total Gains Ratio-31.29--70.07-63.56-10.58-71.83-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share18.12
Number of shares55
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.010.01
Usd Book Value Change Per Share0.410.66
Usd Total Gains Per Share0.420.67
Gains per Quarter (55 shares)23.0736.91
Gains per Year (55 shares)92.29147.64
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1191821146138
231821743292286
342732664439434
463633586585582
574544507731730
695455428877878
7106366341010241026
8127277261111701174
9138188181313161322
10149089101414621470

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share3.01.00.075.0%10.02.00.083.3%18.03.00.085.7%26.015.00.063.4%38.062.00.038.0%
Book Value Change Per Share2.02.00.050.0%9.03.00.075.0%15.05.01.071.4%25.015.01.061.0%44.055.01.044.0%
Dividend per Share1.00.03.025.0%6.00.06.050.0%6.00.015.028.6%10.00.031.024.4%10.00.090.010.0%
Total Gains per Share2.02.00.050.0%9.03.00.075.0%15.05.01.071.4%26.014.01.063.4%45.054.01.045.0%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Aviat Networks 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---0.6910.413-267%0.527-231%0.665-204%0.276-350%
Book Value Per Share--19.47219.969-2%17.141+14%13.725+42%9.568+104%
Current Ratio--1.7211.922-10%1.823-6%1.752-2%1.653+4%
Debt To Asset Ratio--0.5820.517+12%0.399+46%0.476+22%0.550+6%
Debt To Equity Ratio--1.3911.087+28%0.666+109%0.983+42%1.336+4%
Dividend Per Share---0.007-100%0.014-100%0.006-100%0.038-100%
Enterprise Value---18217648.000149510813.000-112%293855972.000-106%255134936.190-107%157807954.661-112%
Eps---0.936-0.101-89%0.360-360%0.535-275%0.215-535%
Ev To Ebitda Ratio--0.332infnan%9.709-97%infnan%infnan%
Ev To Sales Ratio---0.0520.352-115%0.834-106%0.833-106%0.552-109%
Free Cash Flow Per Share---2.568-0.356-86%-0.053-98%-0.005-100%-0.004-100%
Free Cash Flow To Equity Per Share--0.1341.275-89%-0.057+142%0.250-46%0.025+432%
Gross Profit Margin--1.0001.0000%1.0000%-0.350+135%-9.474+1047%
Intrinsic Value_10Y_max---1.568--------
Intrinsic Value_10Y_min---88.816--------
Intrinsic Value_1Y_max---0.038--------
Intrinsic Value_1Y_min---2.112--------
Intrinsic Value_3Y_max---0.205--------
Intrinsic Value_3Y_min---12.262--------
Intrinsic Value_5Y_max---0.482--------
Intrinsic Value_5Y_min---28.820--------
Market Cap229950048.000-19%274493352.000385749063.000-29%413135972.000-34%371259269.524-26%254304930.271+8%
Net Profit Margin---0.134-0.017-87%0.052-359%0.097-238%0.037-467%
Operating Margin---0.176-0.014-92%0.070-351%0.054-426%0.012-1611%
Operating Ratio--1.1761.167+1%0.916+28%1.003+17%1.015+16%
Pb Ratio0.931-19%1.1111.515-27%1.901-42%2.360-53%2.280-51%
Pe Ratio-4.839+16%-5.77767.385-109%23.788-124%28.273-120%50.076-112%
Price Per Share18.120-19%21.63030.330-29%32.555-34%29.242-26%20.033+8%
Price To Free Cash Flow Ratio-1.764+16%-2.1061.218-273%-1.205-43%23.291-109%10.329-120%
Price To Total Gains Ratio-26.211+16%-31.288-70.066+124%63.563-149%10.576-396%71.826-144%
Quick Ratio--1.3401.312+2%1.381-3%1.316+2%1.246+8%
Return On Assets---0.020-0.002-92%0.013-259%0.024-183%0.008-353%
Return On Equity---0.048-0.005-89%0.021-327%0.041-216%0.008-739%
Total Gains Per Share---0.6910.419-265%0.540-228%0.671-203%0.314-320%
Usd Book Value--247112000.000253860000.000-3%217524500.000+14%174257000.000+42%121461365.854+103%
Usd Book Value Change Per Share---0.6910.413-267%0.527-231%0.665-204%0.276-350%
Usd Book Value Per Share--19.47219.969-2%17.141+14%13.725+42%9.568+104%
Usd Dividend Per Share---0.007-100%0.014-100%0.006-100%0.038-100%
Usd Enterprise Value---18217648.000149510813.000-112%293855972.000-106%255134936.190-107%157807954.661-112%
Usd Eps---0.936-0.101-89%0.360-360%0.535-275%0.215-535%
Usd Free Cash Flow---32586000.000-4496000.000-86%-674250.000-98%-56714.286-100%-54048.780-100%
Usd Free Cash Flow Per Share---2.568-0.356-86%-0.053-98%-0.005-100%-0.004-100%
Usd Free Cash Flow To Equity Per Share--0.1341.275-89%-0.057+142%0.250-46%0.025+432%
Usd Market Cap229950048.000-19%274493352.000385749063.000-29%413135972.000-34%371259269.524-26%254304930.271+8%
Usd Price Per Share18.120-19%21.63030.330-29%32.555-34%29.242-26%20.033+8%
Usd Profit---11879000.000-1281000.000-89%4569750.000-360%6792476.190-275%2556219.512-565%
Usd Revenue--88429000.000102236500.000-14%88227000.000+0%79161047.619+12%72711853.659+22%
Usd Total Gains Per Share---0.6910.419-265%0.540-228%0.671-203%0.314-320%
 EOD+3 -5MRQTTM+6 -32YOY+10 -295Y+10 -2910Y+15 -24

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-4.839
Price to Book Ratio (EOD)Between0-10.931
Net Profit Margin (MRQ)Greater than0-0.134
Operating Margin (MRQ)Greater than0-0.176
Quick Ratio (MRQ)Greater than11.340
Current Ratio (MRQ)Greater than11.721
Debt to Asset Ratio (MRQ)Less than10.582
Debt to Equity Ratio (MRQ)Less than11.391
Return on Equity (MRQ)Greater than0.15-0.048
Return on Assets (MRQ)Greater than0.05-0.020
Total4/10 (40.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5057.958
Ma 20Greater thanMa 5016.262
Ma 50Greater thanMa 10018.448
Ma 100Greater thanMa 20022.025
OpenGreater thanClose17.950
Total1/5 (20.0%)

4. In-depth Analysis

4.1 About Aviat Networks Inc

Aviat Networks, Inc. provides microwave networking and wireless access networking solutions in North America, Africa, the Middle East, Europe, Latin America, and the Asia Pacific. The company offers outdoor, indoor, and split-mount radios; microwave routers, and trunking; private LTE, virtual fiber, and network management products; narrow band radio communications, designed, and optimised for SCADA and telemetry applications; and hosted software products, such as aviat design, frequency assurance software, aviatcloud, and health assurance software. It also provides project services, which includes design and engineering, site and path surveys, assembly and integrations, project management, and install and commission; and managed services, such as network and interface monitoring, network health, onsite maintenance, and remote upgrades. In addition, the company offers support services, including extended warranty, warranty plus, provision support, and license key management, as well as instructor and virtual instructor led training, e-learning and certification services. It serves communications service providers and private network operators, including federal, state and local government agencies, transportation agencies, energy and utility companies, public safety agencies, and broadcast network operators. The company markets its products through a direct sales, service, and support organization; indirect sales channels comprising dealers, resellers, and sales representatives; and through online. Aviat Networks, Inc. company was incorporated in 2006 and is headquartered in Austin, Texas.

Fundamental data was last updated by Penke on 2024-12-05 13:19:04.

4.2 In-depth Summary

4.2.1. Financial Health Summary

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

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is cheap.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Aviat Networks Inc earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Aviat Networks Inc to the Communication Equipment industry mean.
  • A Net Profit Margin of -13.4% means that $-0.13 for each $1 in revenue is generated as profit.

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

  • The MRQ is -13.4%. The company is making a huge loss. -2
  • The TTM is -1.7%. The company is making a loss. -1
Trends
Current periodCompared to+/- 
MRQ-13.4%TTM-1.7%-11.7%
TTM-1.7%YOY5.2%-6.9%
TTM-1.7%5Y9.7%-11.5%
5Y9.7%10Y3.7%+6.1%
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ-13.4%2.0%-15.4%
TTM-1.7%0.6%-2.3%
YOY5.2%1.6%+3.6%
5Y9.7%1.0%+8.7%
10Y3.7%1.1%+2.6%
4.3.1.2. Return on Assets

Shows how efficient Aviat Networks Inc is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Aviat Networks Inc to the Communication Equipment industry mean.
  • -2.0% Return on Assets means that Aviat Networks Inc generated $-0.02 profit for each $1 in assets.

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

  • The MRQ is -2.0%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -0.2%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-2.0%TTM-0.2%-1.8%
TTM-0.2%YOY1.3%-1.4%
TTM-0.2%5Y2.4%-2.6%
5Y2.4%10Y0.8%+1.6%
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ-2.0%0.4%-2.4%
TTM-0.2%0.2%-0.4%
YOY1.3%0.5%+0.8%
5Y2.4%0.4%+2.0%
10Y0.8%0.5%+0.3%
4.3.1.3. Return on Equity

Shows how efficient Aviat Networks Inc is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Aviat Networks Inc to the Communication Equipment industry mean.
  • -4.8% Return on Equity means Aviat Networks Inc generated $-0.05 for each $1 the owners (shareholders) invested.

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

  • The MRQ is -4.8%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -0.5%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-4.8%TTM-0.5%-4.3%
TTM-0.5%YOY2.1%-2.7%
TTM-0.5%5Y4.1%-4.7%
5Y4.1%10Y0.8%+3.4%
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ-4.8%0.7%-5.5%
TTM-0.5%0.5%-1.0%
YOY2.1%1.2%+0.9%
5Y4.1%0.8%+3.3%
10Y0.8%0.9%-0.1%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Aviat Networks Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Aviat Networks Inc is operating .

  • Measures how much profit Aviat Networks Inc 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 Aviat Networks Inc to the Communication Equipment industry mean.
  • An Operating Margin of -17.6% means the company generated $-0.18  for each $1 in revenue (before taxes).

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

  • The MRQ is -17.6%. The company is operating very inefficient. -2
  • The TTM is -1.4%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ-17.6%TTM-1.4%-16.2%
TTM-1.4%YOY7.0%-8.5%
TTM-1.4%5Y5.4%-6.8%
5Y5.4%10Y1.2%+4.2%
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ-17.6%4.4%-22.0%
TTM-1.4%2.4%-3.8%
YOY7.0%2.8%+4.2%
5Y5.4%2.1%+3.3%
10Y1.2%1.8%-0.6%
4.3.2.2. Operating Ratio

Measures how efficient Aviat Networks Inc is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Communication Equipment industry mean).
  • An Operation Ratio of 1.18 means that the operating costs are $1.18 for each $1 in net sales.

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

  • The MRQ is 1.176. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.167. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.176TTM1.167+0.010
TTM1.167YOY0.916+0.251
TTM1.1675Y1.003+0.164
5Y1.00310Y1.015-0.012
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1761.270-0.094
TTM1.1671.249-0.082
YOY0.9161.151-0.235
5Y1.0031.223-0.220
10Y1.0151.155-0.140
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Aviat Networks Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Aviat Networks Inc is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Communication Equipment industry mean).
  • A Current Ratio of 1.72 means the company has $1.72 in assets for each $1 in short-term debts.

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

  • The MRQ is 1.721. The company is able to pay all its short-term debts. +1
  • The TTM is 1.922. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.721TTM1.922-0.201
TTM1.922YOY1.823+0.100
TTM1.9225Y1.752+0.170
5Y1.75210Y1.653+0.099
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7211.816-0.095
TTM1.9221.852+0.070
YOY1.8231.890-0.067
5Y1.7521.956-0.204
10Y1.6531.884-0.231
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Aviat Networks Inc to the Communication Equipment industry mean.
  • A Quick Ratio of 1.34 means the company can pay off $1.34 for each $1 in debt (using most liquid assets).

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

  • The MRQ is 1.340. The company is able to pay all its short-term debts with the most liquid assets. +1
  • The TTM is 1.312. The company is able to pay all its short-term debts with the most liquid assets. +1
Trends
Current periodCompared to+/- 
MRQ1.340TTM1.312+0.028
TTM1.312YOY1.381-0.070
TTM1.3125Y1.316-0.004
5Y1.31610Y1.246+0.070
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3400.919+0.421
TTM1.3120.987+0.325
YOY1.3811.066+0.315
5Y1.3161.151+0.165
10Y1.2461.275-0.029
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Aviat Networks Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Aviat Networks Inc assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Aviat Networks Inc to Communication Equipment industry mean.
  • A Debt to Asset Ratio of 0.58 means that Aviat Networks Inc assets are financed with 58.2% credit (debt) and the remaining percentage (100% - 58.2%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.582. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.517. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.582TTM0.517+0.065
TTM0.517YOY0.399+0.118
TTM0.5175Y0.476+0.041
5Y0.47610Y0.550-0.074
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5820.459+0.123
TTM0.5170.458+0.059
YOY0.3990.469-0.070
5Y0.4760.473+0.003
10Y0.5500.460+0.090
4.5.4.2. Debt to Equity Ratio

Measures if Aviat Networks Inc is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Aviat Networks Inc to the Communication Equipment industry mean.
  • A Debt to Equity ratio of 139.1% means that company has $1.39 debt for each $1 in shareholders equity.

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

  • The MRQ is 1.391. The company is able to pay all its debts with equity. +1
  • The TTM is 1.087. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.391TTM1.087+0.304
TTM1.087YOY0.666+0.422
TTM1.0875Y0.983+0.105
5Y0.98310Y1.336-0.354
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3910.825+0.566
TTM1.0870.823+0.264
YOY0.6660.854-0.188
5Y0.9830.908+0.075
10Y1.3360.986+0.350
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 Aviat Networks Inc generates.

  • Above 15 is considered overpriced but always compare Aviat Networks Inc to the Communication Equipment industry mean.
  • A PE ratio of -5.78 means the investor is paying $-5.78 for every $1 in earnings.

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

  • The EOD is -4.839. Based on the earnings, the company is expensive. -2
  • The MRQ is -5.777. Based on the earnings, the company is expensive. -2
  • The TTM is 67.385. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-4.839MRQ-5.777+0.937
MRQ-5.777TTM67.385-73.162
TTM67.385YOY23.788+43.597
TTM67.3855Y28.273+39.112
5Y28.27310Y50.076-21.803
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
EOD-4.83910.581-15.420
MRQ-5.7779.640-15.417
TTM67.3858.146+59.239
YOY23.7888.753+15.035
5Y28.27313.916+14.357
10Y50.07617.144+32.932
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 Aviat Networks Inc:

  • The EOD is -1.764. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -2.106. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is 1.218. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD-1.764MRQ-2.106+0.342
MRQ-2.106TTM1.218-3.324
TTM1.218YOY-1.205+2.423
TTM1.2185Y23.291-22.073
5Y23.29110Y10.329+12.962
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
EOD-1.7643.528-5.292
MRQ-2.1063.151-5.257
TTM1.2180.300+0.918
YOY-1.205-0.153-1.052
5Y23.2910.102+23.189
10Y10.3291.306+9.023
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 Aviat Networks Inc is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Communication Equipment industry mean).
  • A PB ratio of 1.11 means the investor is paying $1.11 for each $1 in book value.

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

  • The EOD is 0.931. Based on the equity, the company is cheap. +2
  • The MRQ is 1.111. Based on the equity, the company is underpriced. +1
  • The TTM is 1.515. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD0.931MRQ1.111-0.180
MRQ1.111TTM1.515-0.404
TTM1.515YOY1.901-0.386
TTM1.5155Y2.360-0.845
5Y2.36010Y2.280+0.080
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
EOD0.9312.197-1.266
MRQ1.1112.014-0.903
TTM1.5152.065-0.550
YOY1.9012.055-0.154
5Y2.3602.330+0.030
10Y2.2802.766-0.486
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 Aviat Networks Inc.

4.8.1. Institutions holding Aviat Networks Inc

Institutions are holding 74.402% of the shares of Aviat Networks Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Paradigm Capital Management, Inc.7.8880.9611100100914090.141
2024-06-30BlackRock Inc6.04710.0005767397113611.5027
2024-09-30Royce & Associates, LP5.48760.1369696394543398.4633
2024-09-30Vanguard Group Inc5.13670.0003651862279014.4716
2024-09-30Punch & Associates Inv Mgmt Inc4.39440.665455767171321.2955
2024-09-30Hodges Capital Management Inc3.6680.64484654839994827.3429
2024-09-30Dimensional Fund Advisors, Inc.3.35560.00224258433050.0717
2024-09-30JPMorgan Chase & Co2.86910.0006364100110943.1427
2024-09-30Geode Capital Management, LLC2.13510.0005270948-11219-3.976
2024-09-30Goldman Sachs Group Inc2.11080.0009267872243242987.5842
2024-09-30State Street Corp1.8730.000223768938551.6486
2024-09-30Renaissance Technologies Corp1.63650.0068207674-8732-4.035
2024-09-30Oberweis Asset Management Inc1.57050.220919930700
2024-09-30LSV Asset Management1.51880.0089192740114006.2865
2024-09-30Franklin Resources Inc1.34470.00111706522266515.3155
2024-09-30Herald Investment Management Ltd1.22140.577115500000
2024-09-30Wellington Management Company LLP1.21570.0006154278-210910-57.7538
2024-09-30Aristides Capital LLC1.08330.9229137472-137472-50
2024-09-30Awm Investment Company Inc1.07470.357413638855804.2658
2024-09-30Select Equity Group LP0.79320.0078100659-279525-73.5236
Total 56.42424.51697160438-147627-2.1%

4.9.2. Funds holding Aviat Networks Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31Vanguard Total Stock Mkt Idx Inv2.79660.000435489400
2024-11-27iShares Russell 2000 ETF2.40020.0059304591-630-0.2064
2024-09-30Royce Small-Cap Opportunity Invmt1.85540.41342354532572112.2637
2024-06-30Oberweis Micro-Cap Growth1.57051.117719930700
2024-06-30Oberweis Micro-Cap1.57051.118719930700
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr1.50690.003619123100
2024-10-31FTGF RY US SmCp Opp A USD Dis(A)1.22810.3969155849-792-0.5056
2024-06-30Herald Ord1.22140.270715500050003.3333
2024-08-31Pender Small Cap Opportunities F1.02061.33612952400
2024-09-30JPMorgan Small Cap Value I1.01480.208712877900
2024-10-31Putnam Small Cap Value A1.00040.948412694967005.5718
2024-09-30Royce Capital Small-Cap Inv0.99990.9292126890-6511-4.8808
2024-09-30Royce Small-Cap Fund Invmt0.95860.13371216531114010.0803
2024-09-30Putnam U.S. Small Cap Value Equity0.94760.92811202492130021.5262
2024-09-30Putnam Small Cap Value Managed Account0.94760.92811202492130021.5262
2024-11-27iShares Russell 2000 Value ETF0.91540.01311161731500.1293
2024-09-30Fidelity Small Cap Index0.91350.0091115926-516-0.4431
2024-09-30Hodges Small Cap Core0.7881.10431000004000066.6667
2024-10-31Paradigm Micro-Cap0.57520.90773000-47000-39.1667
2024-09-30Fidelity Extended Market Index0.52170.003466206-9395-12.4271
Total 24.752910.77643141230+66467+2.1%

5.3. Insider Transactions

Insiders are holding 9.739% of the shares of Aviat Networks Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-11-27Laxmi AkkarajuBUY90015.85
2024-11-08Michael ConnawayBUY350014.13
2024-11-08Pete A SmithBUY300014.13
2024-05-07Michele KleinBUY15032.01
2024-05-06Pete A SmithBUY100030.7
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.

 2023-09-302023-12-312024-03-312024-06-302024-09-30
Income before Tax  4,6465915,237-1,2004,037-1,0512,986-20,379-17,393
Net Income  4,005-1,1152,8905283,418-2,971447-12,326-11,879
Operating Income  5,547-5534,994-3834,6118615,472-21,040-15,568
Tax Provision  6411,7062,347-1,7286191,9202,539-8,053-5,514
Net Income from Continuing Operations  4,005-1,1152,8905283,418-2,971447-12,326-11,879



5.2. Latest Balance Sheet

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

Summary
Total Assets590,857
Total Liabilities343,745
Total Stockholder Equity247,112
 As reported
Total Liabilities 343,745
Total Stockholder Equity+ 247,112
Total Assets = 590,857

Assets

Total Assets590,857
Total Current Assets427,262
Long-term Assets163,595
Total Current Assets
Cash And Cash Equivalents 51,034
Net Receivables 281,593
Inventory 79,559
Other Current Assets 15,076
Total Current Assets  (as reported)427,262
Total Current Assets  (calculated)427,262
+/-0
Long-term Assets
Property Plant Equipment 15,548
Goodwill 15,153
Intangible Assets 28,754
Long-term Assets Other 12,823
Long-term Assets  (as reported)163,595
Long-term Assets  (calculated)72,278
+/- 91,317

Liabilities & Shareholders' Equity

Total Current Liabilities248,197
Long-term Liabilities95,548
Total Stockholder Equity247,112
Total Current Liabilities
Short-term Debt 4,645
Short Long Term Debt 2,395
Accounts payable 104,926
Other Current Liabilities 47,528
Total Current Liabilities  (as reported)248,197
Total Current Liabilities  (calculated)159,494
+/- 88,703
Long-term Liabilities
Long term Debt 80,980
Capital Lease Obligations 3,907
Long-term Liabilities Other 407
Long-term Liabilities  (as reported)95,548
Long-term Liabilities  (calculated)85,294
+/- 10,254
Total Stockholder Equity
Common Stock127
Retained Earnings -590,392
Accumulated Other Comprehensive Income -17,167
Other Stockholders Equity 854,544
Total Stockholder Equity (as reported)247,112
Total Stockholder Equity (calculated)247,112
+/-0
Other
Capital Stock127
Cash and Short Term Investments 51,034
Common Stock Shares Outstanding 12,646
Current Deferred Revenue79,380
Liabilities and Stockholders Equity 590,857
Net Debt 36,248
Net Invested Capital 330,487
Net Working Capital 179,065
Property Plant and Equipment Gross 78,423
Short Long Term Debt Total 87,282



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312020-01-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-31
> Total Assets 
266,021
337,441
353,380
371,384
379,287
326,780
294,765
295,673
230,729
214,117
206,464
202,314
184,048
184,785
174,444
167,155
161,901
163,244
176,030
189,448
171,572
160,631
152,056
153,965
168,708
180,830
184,352
184,154
357,800
975,400
1,038,100
1,035,800
1,035,600
1,023,400
977,300
981,400
642,800
593,600
600,200
568,900
562,600
541,100
447,000
415,500
451,900
410,700
383,900
365,100
329,800
340,800
329,600
326,600
327,100
304,100
305,800
297,800
279,400
255,200
253,200
253,700
242,400
219,200
224,700
229,400
209,300
191,500
166,111
152,826
156,918
151,524
152,576
152,214
160,210
153,884
156,061
159,191
161,184
167,203
169,193
176,333
179,819
179,761
179,761
179,801
176,773
193,376
290,576
297,653
308,919
317,123
319,682
323,904
326,728
349,288
364,662
364,496
370,299
500,107
490,343
535,223
590,857
590,857535,223490,343500,107370,299364,496364,662349,288326,728323,904319,682317,123308,919297,653290,576193,376176,773179,801179,761179,761179,819176,333169,193167,203161,184159,191156,061153,884160,210152,214152,576151,524156,918152,826166,111191,500209,300229,400224,700219,200242,400253,700253,200255,200279,400297,800305,800304,100327,100326,600329,600340,800329,800365,100383,900410,700451,900415,500447,000541,100562,600568,900600,200593,600642,800981,400977,3001,023,4001,035,6001,035,8001,038,100975,400357,800184,154184,352180,830168,708153,965152,056160,631171,572189,448176,030163,244161,901167,155174,444184,785184,048202,314206,464214,117230,729295,673294,765326,780379,287371,384353,380337,441266,021
   > Total Current Assets 
209,809
282,210
298,262
308,855
312,382
264,450
241,878
244,519
182,849
170,496
167,741
166,553
153,413
155,593
145,320
137,281
128,165
128,291
140,807
155,506
140,786
131,127
124,337
126,879
142,724
156,176
160,249
159,885
239,000
430,300
473,300
484,800
488,100
484,400
460,100
468,000
457,700
416,500
436,100
407,700
406,200
389,600
372,500
348,900
380,100
365,800
350,300
331,900
303,600
315,300
304,600
302,100
301,800
276,800
274,300
263,800
246,300
222,400
218,200
218,700
209,300
188,500
191,100
195,800
179,400
163,300
140,414
127,581
133,119
128,767
124,585
123,863
128,243
121,344
123,466
125,306
127,084
126,071
125,997
125,967
130,326
137,394
137,394
139,950
137,958
156,375
164,284
170,239
183,686
195,047
196,606
206,401
196,955
223,525
236,504
237,704
244,410
366,961
362,458
405,223
427,262
427,262405,223362,458366,961244,410237,704236,504223,525196,955206,401196,606195,047183,686170,239164,284156,375137,958139,950137,394137,394130,326125,967125,997126,071127,084125,306123,466121,344128,243123,863124,585128,767133,119127,581140,414163,300179,400195,800191,100188,500209,300218,700218,200222,400246,300263,800274,300276,800301,800302,100304,600315,300303,600331,900350,300365,800380,100348,900372,500389,600406,200407,700436,100416,500457,700468,000460,100484,400488,100484,800473,300430,300239,000159,885160,249156,176142,724126,879124,337131,127140,786155,506140,807128,291128,165137,281145,320155,593153,413166,553167,741170,496182,849244,519241,878264,450312,382308,855298,262282,210209,809
       Cash And Cash Equivalents 
29,114
58,339
30,970
34,612
18,853
25,963
16,077
48,543
40,687
35,888
27,926
26,876
27,405
34,036
30,984
32,085
12,527
21,626
26,129
31,911
24,658
32,860
33,849
35,794
29,466
44,414
44,087
32,167
12,200
54,400
69,200
64,200
73,000
97,000
95,000
94,400
97,700
115,600
136,800
133,000
126,400
140,500
141,700
107,800
102,400
95,700
98,200
87,600
84,300
90,500
96,000
85,100
94,800
92,900
90,000
79,300
64,700
47,500
48,800
48,800
38,700
35,000
34,700
34,700
39,500
39,700
30,479
31,750
34,978
39,910
35,658
39,103
40,352
37,264
37,425
28,397
31,542
36,053
31,946
34,485
38,067
39,208
39,208
41,618
36,226
43,046
45,808
47,942
47,313
42,326
31,296
36,877
21,607
21,360
22,456
22,242
35,465
45,914
58,201
64,622
51,034
51,03464,62258,20145,91435,46522,24222,45621,36021,60736,87731,29642,32647,31347,94245,80843,04636,22641,61839,20839,20838,06734,48531,94636,05331,54228,39737,42537,26440,35239,10335,65839,91034,97831,75030,47939,70039,50034,70034,70035,00038,70048,80048,80047,50064,70079,30090,00092,90094,80085,10096,00090,50084,30087,60098,20095,700102,400107,800141,700140,500126,400133,000136,800115,60097,70094,40095,00097,00073,00064,20069,20054,40012,20032,16744,08744,41429,46635,79433,84932,86024,65831,91126,12921,62612,52732,08530,98434,03627,40526,87627,92635,88840,68748,54316,07725,96318,85334,61230,97058,33929,114
       Short-term Investments 
35,342
65,603
67,066
48,110
30,672
11,895
20,397
31,147
37,440
49,786
53,222
56,319
62,827
56,146
53,835
42,872
42,719
28,337
37,662
30,861
27,686
15,831
11,614
10,682
10,614
13,272
17,187
20,940
0
40,800
20,400
15,100
10,000
3,400
3,100
2,500
1,600
600
300
300
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
229
0
222
230
229
240
264
265
276
276
3
3
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
10,893
1,252
2
0
2
0
0
988
0
0
00988002021,25210,8930000000000000003327627626526424022923022202290000000000000000000000003003006001,6002,5003,1003,40010,00015,10020,40040,800020,94017,18713,27210,61410,68211,61415,83127,68630,86137,66228,33742,71942,87253,83556,14662,82756,31953,22249,78637,44031,14720,39711,89530,67248,11067,06665,60335,342
       Net Receivables 
85,217
98,520
117,330
126,505
138,209
116,427
88,668
79,496
56,338
42,953
47,687
46,262
32,446
31,072
25,633
28,932
35,193
34,295
34,038
43,303
40,945
35,084
36,237
32,917
50,991
42,003
40,152
51,369
105,700
201,300
185,300
244,700
246,000
234,700
199,700
236,500
228,300
146,400
145,900
114,300
133,300
115,200
104,800
120,500
146,400
142,000
133,000
124,700
113,700
106,700
90,700
109,300
115,900
107,500
115,200
116,800
111,700
106,900
101,000
101,500
107,100
89,900
100,800
105,500
89,600
73,500
68,566
57,350
63,736
54,954
58,055
51,932
52,585
52,868
57,235
79,549
80,960
74,096
79,717
73,576
71,730
48,148
71,568
72,746
76,322
81,078
85,426
85,656
99,105
111,993
121,850
119,025
122,860
144,971
151,802
160,241
155,472
227,095
230,502
158,013
281,593
281,593158,013230,502227,095155,472160,241151,802144,971122,860119,025121,850111,99399,10585,65685,42681,07876,32272,74671,56848,14871,73073,57679,71774,09680,96079,54957,23552,86852,58551,93258,05554,95463,73657,35068,56673,50089,600105,500100,80089,900107,100101,500101,000106,900111,700116,800115,200107,500115,900109,30090,700106,700113,700124,700133,000142,000146,400120,500104,800115,200133,300114,300145,900146,400228,300236,500199,700234,700246,000244,700185,300201,300105,70051,36940,15242,00350,99132,91736,23735,08440,94543,30334,03834,29535,19328,93225,63331,07232,44646,26247,68742,95356,33879,49688,668116,427138,209126,505117,33098,52085,217
       Inventory 
48,038
48,547
69,993
87,202
110,877
92,863
101,684
76,628
39,961
31,094
25,085
20,637
17,477
20,307
21,502
20,289
27,324
33,101
30,983
36,775
36,340
36,780
30,990
35,028
40,340
43,867
46,496
38,980
85,000
130,300
135,700
135,100
130,000
125,300
93,500
102,800
110,700
93,600
98,600
128,200
118,400
100,100
73,500
96,300
103,200
91,100
71,800
70,300
61,800
69,000
75,300
71,300
73,900
57,300
51,200
48,800
51,600
48,300
49,500
49,500
44,400
45,400
39,100
39,100
36,800
36,700
30,357
26,857
23,056
22,516
23,665
24,776
26,193
23,696
22,797
10,006
9,706
11,258
9,509
12,188
14,474
15,454
15,454
15,231
15,659
18,790
23,127
24,867
25,511
27,386
30,476
27,169
34,957
37,060
40,940
33,057
30,659
66,784
56,812
62,267
79,559
79,55962,26756,81266,78430,65933,05740,94037,06034,95727,16930,47627,38625,51124,86723,12718,79015,65915,23115,45415,45414,47412,1889,50911,2589,70610,00622,79723,69626,19324,77623,66522,51623,05626,85730,35736,70036,80039,10039,10045,40044,40049,50049,50048,30051,60048,80051,20057,30073,90071,30075,30069,00061,80070,30071,80091,100103,20096,30073,500100,100118,400128,20098,60093,600110,700102,80093,500125,300130,000135,100135,700130,30085,00038,98046,49643,86740,34035,02830,99036,78036,34036,77530,98333,10127,32420,28921,50220,30717,47720,63725,08531,09439,96176,628101,68492,863110,87787,20269,99348,54748,038
       Other Current Assets 
9,544
9,916
11,658
10,983
12,473
16,027
13,831
7,503
7,197
10,775
13,821
16,459
13,258
12,289
11,505
13,103
10,402
10,932
11,995
12,656
11,157
10,572
11,647
12,458
11,313
12,620
12,327
16,429
36,100
3,500
58,600
20,700
22,000
17,500
56,200
19,800
19,400
60,300
54,500
67,700
28,100
33,800
52,500
24,300
28,100
37,000
46,500
49,300
43,800
49,100
41,600
36,400
17,200
19,100
17,900
18,900
18,300
19,700
18,900
18,900
19,100
18,200
15,000
16,500
12,100
11,900
10,790
11,394
11,120
11,147
6,402
7,246
7,065
5,967
6,006
7,351
4,873
4,664
4,825
5,718
6,055
11,164
11,164
10,355
9,751
11,243
7,705
9,556
9,539
11,124
12,984
12,437
16,279
20,132
21,306
22,162
22,814
27,168
15,955
13,559
15,076
15,07613,55915,95527,16822,81422,16221,30620,13216,27912,43712,98411,1249,5399,5567,70511,2439,75110,35511,16411,1646,0555,7184,8254,6644,8737,3516,0065,9677,0657,2466,40211,14711,12011,39410,79011,90012,10016,50015,00018,20019,10018,90018,90019,70018,30018,90017,90019,10017,20036,40041,60049,10043,80049,30046,50037,00028,10024,30052,50033,80028,10067,70054,50060,30019,40019,80056,20017,50022,00020,70058,6003,50036,10016,42912,32712,62011,31312,45811,64710,57211,15712,65611,99510,93210,40213,10311,50512,28913,25816,45913,82110,7757,1977,50313,83116,02712,47310,98311,6589,9169,544
   > Long-term Assets 
56,212
55,231
55,118
62,529
66,905
62,330
52,887
51,154
47,880
43,621
38,723
35,761
30,635
29,192
29,124
29,874
33,736
34,953
35,223
33,942
30,786
29,504
27,719
27,086
25,984
24,654
24,103
24,269
118,800
545,100
564,800
551,000
547,500
539,000
517,200
513,400
185,100
177,100
164,100
161,200
156,400
151,500
74,500
66,600
71,800
44,900
33,600
33,200
26,200
25,500
25,000
24,500
25,300
27,300
31,500
34,000
33,100
32,800
35,000
35,000
33,100
30,700
33,600
33,600
29,900
28,200
25,697
25,245
23,799
22,757
27,991
28,351
31,967
32,540
32,595
33,885
34,100
41,132
43,196
50,366
49,493
42,367
42,367
39,851
38,815
37,001
126,292
127,414
125,233
122,076
123,076
117,503
129,773
125,763
128,158
126,792
125,889
133,146
127,885
130,000
163,595
163,595130,000127,885133,146125,889126,792128,158125,763129,773117,503123,076122,076125,233127,414126,29237,00138,81539,85142,36742,36749,49350,36643,19641,13234,10033,88532,59532,54031,96728,35127,99122,75723,79925,24525,69728,20029,90033,60033,60030,70033,10035,00035,00032,80033,10034,00031,50027,30025,30024,50025,00025,50026,20033,20033,60044,90071,80066,60074,500151,500156,400161,200164,100177,100185,100513,400517,200539,000547,500551,000564,800545,100118,80024,26924,10324,65425,98427,08627,71929,50430,78633,94235,22334,95333,73629,87429,12429,19230,63535,76138,72343,62147,88051,15452,88762,33066,90562,52955,11855,23156,212
       Property Plant Equipment 
43,457
43,801
44,818
47,396
49,342
54,777
51,178
50,255
46,311
41,694
38,019
35,353
30,273
28,836
28,763
29,521
30,230
31,175
32,626
31,754
29,744
28,228
26,765
26,192
25,328
24,049
23,299
23,479
48,900
79,400
80,000
79,200
78,200
74,400
75,600
74,600
72,000
58,700
57,400
57,100
56,900
52,600
37,600
36,700
36,900
32,800
21,600
22,200
22,000
21,700
21,700
21,500
22,700
25,300
28,800
31,300
30,300
29,800
29,300
29,300
27,500
25,400
24,300
24,300
21,200
19,400
18,162
18,130
16,836
15,713
16,406
16,934
16,931
16,915
17,179
16,889
17,016
16,849
17,255
24,174
23,392
0
22,210
20,385
19,474
16,598
15,456
15,517
14,216
13,381
12,718
11,646
14,910
14,290
13,239
12,006
12,019
12,548
9,383
13,190
15,548
15,54813,1909,38312,54812,01912,00613,23914,29014,91011,64612,71813,38114,21615,51715,45616,59819,47420,38522,210023,39224,17417,25516,84917,01616,88917,17916,91516,93116,93416,40615,71316,83618,13018,16219,40021,20024,30024,30025,40027,50029,30029,30029,80030,30031,30028,80025,30022,70021,50021,70021,70022,00022,20021,60032,80036,90036,70037,60052,60056,90057,10057,40058,70072,00074,60075,60074,40078,20079,20080,00079,40048,90023,47923,29924,04925,32826,19226,76528,22829,74431,75432,62631,17530,23029,52128,76328,83630,27335,35338,01941,69446,31150,25551,17854,77749,34247,39644,81843,80143,457
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
26,100
27,030
0
0
28,260
28,285
29,200
274,600
323,600
314,000
314,600
315,400
284,200
282,900
0
1,200
3,200
3,200
3,500
6,200
6,200
6,200
6,200
5,600
5,600
5,600
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,950
4,950
4,950
5,112
5,112
5,653
8,217
8,217
15,153
15,1538,2178,2175,6535,1125,1124,9504,9504,950000000000000000000000000000000000000000000005,6005,6005,6006,2006,2006,2006,2003,5003,2003,2001,2000282,900284,200315,400314,600314,000323,600274,60029,20028,28528,2600027,03026,1000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,515
0
0
0
0
0
0
0
0
0
0
00000000002,515000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
40,180
34,077
0
0
43,819
34,363
5,500
150,600
154,200
150,700
146,700
142,800
139,600
136,100
109,300
113,200
93,400
80,800
77,300
74,000
15,900
6,600
5,800
4,900
4,100
3,200
2,300
2,100
1,800
1,500
1,300
1,000
800
700
600
500
400
400
200
100
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7,166
7,042
6,918
9,046
8,870
15,735
13,995
13,644
28,754
28,75413,64413,99515,7358,8709,0466,9187,0427,1660000000000000000000000000000001002004004005006007008001,0001,3001,5001,8002,1002,3003,2004,1004,9005,8006,60015,90074,00077,30080,80093,400113,200109,300136,100139,600142,800146,700150,700154,200150,6005,50034,36343,8190034,07740,1800000000000000000000000
       Long-term Assets Other 
12,755
11,430
10,300
15,133
17,563
7,553
1,709
899
1,569
1,927
704
408
362
356
361
353
1,499
2,197
1,411
1,398
1,042
1,276
954
894
656
605
804
790
19,000
34,200
1,200
6,500
7,900
6,400
1,600
4,200
3,800
3,400
1,700
12,100
11,200
10,500
1,700
2,300
1,800
1,000
1,600
2,200
1,900
1,700
1,100
1,500
1,300
1,000
1,900
2,000
2,200
2,500
5,300
5,300
5,400
5,200
9,300
1,700
1,500
1,700
1,467
1,356
1,236
1,296
5,407
5,682
9,331
9,888
9,816
11,923
11,957
12,098
12,077
12,262
12,283
6,377
6,377
6,667
6,793
8,217
8,285
8,430
8,693
8,782
9,841
10,445
10,247
9,640
14,091
13,699
13,160
12,824
11,434
11,837
12,823
12,82311,83711,43412,82413,16013,69914,0919,64010,24710,4459,8418,7828,6938,4308,2858,2176,7936,6676,3776,37712,28312,26212,07712,09811,95711,9239,8169,8889,3315,6825,4071,2961,2361,3561,4671,7001,5001,7009,3005,2005,4005,3005,3002,5002,2002,0001,9001,0001,3001,5001,1001,7001,9002,2001,6001,0001,8002,3001,70010,50011,20012,1001,7003,4003,8004,2001,6006,4007,9006,5001,20034,20019,0007908046056568949541,2761,0421,3981,4112,1971,4993533613563624087041,9271,5698991,7097,55317,56315,13310,30011,43012,755
       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
700
600
600
400
400
400
400
1,400
1,400
1,500
1,500
3,400
3,400
3,300
3,400
7,600
7,300
5,727
7,100
6,068
5,759
5,727
5,748
6,178
5,735
5,705
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000000000005,7055,7356,1785,7485,7275,7596,0687,1005,7277,3007,6003,4003,3003,4003,4001,5001,5001,4001,40040040040040060060070000000000000000000000000000000000000000000000000
> Total Liabilities 
64,621
73,049
77,643
87,160
84,218
66,917
78,365
65,374
55,160
46,660
63,557
64,977
63,179
71,985
63,562
63,192
64,697
82,062
103,151
99,756
99,096
100,608
94,947
98,873
111,804
118,487
116,259
111,164
90,100
222,900
280,100
272,300
267,100
247,100
229,100
229,400
218,000
207,200
212,300
186,800
186,800
189,700
183,800
173,200
220,800
214,900
206,200
192,300
170,300
182,400
172,100
169,000
172,900
150,100
155,900
159,900
150,500
139,900
141,300
150,300
150,900
141,700
141,000
145,500
132,300
121,400
112,654
99,879
102,537
96,676
98,236
97,793
99,298
94,635
98,545
96,867
97,857
99,596
97,677
106,359
111,352
112,818
112,818
111,120
100,876
108,813
110,855
114,318
121,007
124,231
122,352
122,151
127,306
140,792
149,308
144,398
144,149
246,171
231,836
279,338
343,745
343,745279,338231,836246,171144,149144,398149,308140,792127,306122,151122,352124,231121,007114,318110,855108,813100,876111,120112,818112,818111,352106,35997,67799,59697,85796,86798,54594,63599,29897,79398,23696,676102,53799,879112,654121,400132,300145,500141,000141,700150,900150,300141,300139,900150,500159,900155,900150,100172,900169,000172,100182,400170,300192,300206,200214,900220,800173,200183,800189,700186,800186,800212,300207,200218,000229,400229,100247,100267,100272,300280,100222,90090,100111,164116,259118,487111,80498,87394,947100,60899,09699,756103,15182,06264,69763,19263,56271,98563,17964,97763,55746,66055,16065,37478,36566,91784,21887,16077,64373,04964,621
   > Total Current Liabilities 
64,601
73,049
77,643
87,160
84,218
66,917
78,365
65,374
55,160
39,985
50,846
52,806
43,408
52,840
45,389
46,035
48,490
61,751
65,806
64,841
64,300
68,423
65,262
71,540
86,884
81,111
82,861
81,272
90,100
184,200
213,000
219,900
215,700
204,200
201,000
205,200
194,300
182,300
194,400
169,700
171,100
173,200
166,600
155,500
202,000
197,400
197,100
175,100
153,300
169,700
155,400
152,100
147,200
130,700
136,000
132,300
135,700
126,000
121,600
131,400
100,700
89,000
122,700
128,600
113,300
103,500
99,947
88,069
90,862
85,160
86,018
85,835
87,521
82,529
86,468
83,171
83,853
85,365
82,211
88,317
93,550
96,023
96,023
93,970
84,077
91,758
93,666
96,369
103,240
107,095
105,656
104,479
110,880
124,481
133,220
130,061
129,213
183,714
171,138
218,857
248,197
248,197218,857171,138183,714129,213130,061133,220124,481110,880104,479105,656107,095103,24096,36993,66691,75884,07793,97096,02396,02393,55088,31782,21185,36583,85383,17186,46882,52987,52185,83586,01885,16090,86288,06999,947103,500113,300128,600122,70089,000100,700131,400121,600126,000135,700132,300136,000130,700147,200152,100155,400169,700153,300175,100197,100197,400202,000155,500166,600173,200171,100169,700194,400182,300194,300205,200201,000204,200215,700219,900213,000184,20090,10081,27282,86181,11186,88471,54065,26268,42364,30064,84165,80661,75148,49046,03545,38952,84043,40852,80650,84639,98555,16065,37478,36566,91784,21887,16077,64373,04964,601
       Short-term Debt 
519
167
85
54
22
0
0
1,297
0
0
0
0
0
0
0
0
0
0
6,250
6,250
6,250
6,250
6,250
6,250
19,250
11,250
11,250
11,250
100
14,200
15,000
11,700
10,100
7,600
23,100
11,400
11,100
11,000
10,700
10,000
10,000
10,000
5,000
6,000
6,000
6,000
6,000
6,000
6,000
10,100
4,100
4,100
4,100
9,800
8,800
6,000
6,000
6,000
6,000
6,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
8,000
8,000
8,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
13,194
12,310
0
11,396
10,445
1,027
935
754
769
621
595
565
513
833
784
6,921
610
723
3,949
3,955
0
4,645
4,64503,9553,9497236106,9217848335135655956217697549351,02710,44511,396012,31013,1949,0009,0009,0009,0009,0009,0009,0009,0009,0008,0008,0008,0009,0009,0009,0009,0009,0009,0009,0006,0006,0006,0006,0006,0008,8009,8004,1004,1004,10010,1006,0006,0006,0006,0006,0006,0005,00010,00010,00010,00010,70011,00011,10011,40023,1007,60010,10011,70015,00014,20010011,25011,25011,25019,2506,2506,2506,2506,2506,2506,25000000000001,29700225485167519
       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
6,000
0
0
0
9,000
0
0
9,000
9,000
8,000
8,000
8,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
0
0
0
0
0
0
0
0
0
0
6,200
0
0
2,395
2,395
2,396
2,395
2,3952,3962,3952,395006,20000000000009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0008,0008,0008,0009,0009,000009,0000006,0000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
32,400
39,582
45,497
55,867
57,079
50,653
52,012
40,006
28,840
20,579
24,321
26,047
18,326
23,095
20,626
24,454
26,354
40,033
37,812
38,033
31,030
34,472
28,951
33,654
34,081
38,725
41,218
40,330
46,500
81,300
84,700
92,100
96,500
81,800
81,100
76,600
73,500
50,100
69,600
63,600
54,500
57,100
58,600
53,400
73,800
58,500
70,300
61,700
42,300
55,000
51,600
58,800
42,400
40,800
50,600
50,000
45,700
39,600
88,800
46,100
45,600
37,400
74,000
46,600
40,400
34,400
33,217
29,296
31,962
29,816
33,606
34,443
33,098
31,661
30,878
33,336
34,777
34,165
35,605
31,834
38,344
38,434
38,434
31,995
31,720
37,623
37,247
32,405
39,378
43,515
40,634
42,394
48,236
59,750
61,670
60,141
61,767
67,382
64,557
92,854
104,926
104,92692,85464,55767,38261,76760,14161,67059,75048,23642,39440,63443,51539,37832,40537,24737,62331,72031,99538,43438,43438,34431,83435,60534,16534,77733,33630,87831,66133,09834,44333,60629,81631,96229,29633,21734,40040,40046,60074,00037,40045,60046,10088,80039,60045,70050,00050,60040,80042,40058,80051,60055,00042,30061,70070,30058,50073,80053,40058,60057,10054,50063,60069,60050,10073,50076,60081,10081,80096,50092,10084,70081,30046,50040,33041,21838,72534,08133,65428,95134,47231,03038,03337,81240,03326,35424,45420,62623,09518,32626,04724,32120,57928,84040,00652,01250,65357,07955,86745,49739,58232,400
       Other Current Liabilities 
31,682
33,300
32,061
31,239
27,117
16,264
26,353
24,071
26,320
19,406
26,525
26,759
25,082
29,745
24,763
21,581
22,136
-40,033
21,744
20,558
27,020
27,701
30,061
31,636
33,553
-38,725
30,393
29,692
27,900
71,800
91,000
71,100
65,300
70,000
66,700
66,100
57,800
86,200
76,800
65,900
71,800
67,700
65,800
64,500
81,300
83,900
75,000
67,200
68,000
62,200
58,400
48,800
48,100
45,600
49,500
55,500
55,100
50,400
36,100
45,700
13,600
4,400
45,600
31,300
27,600
27,500
27,115
25,416
25,449
24,126
23,408
22,305
20,150
21,315
27,290
27,165
24,230
23,693
23,644
25,259
23,759
1,538
24,708
29,658
26,097
27,493
28,711
30,891
27,758
27,232
26,391
27,832
26,328
25,077
24,281
25,042
20,673
50,591
54,249
21,614
47,528
47,52821,61454,24950,59120,67325,04224,28125,07726,32827,83226,39127,23227,75830,89128,71127,49326,09729,65824,7081,53823,75925,25923,64423,69324,23027,16527,29021,31520,15022,30523,40824,12625,44925,41627,11527,50027,60031,30045,6004,40013,60045,70036,10050,40055,10055,50049,50045,60048,10048,80058,40062,20068,00067,20075,00083,90081,30064,50065,80067,70071,80065,90076,80086,20057,80066,10066,70070,00065,30071,10091,00071,80027,90029,69230,393-38,72533,55331,63630,06127,70127,02020,55821,744-40,03322,13621,58124,76329,74525,08226,75926,52519,40626,32024,07126,35316,26427,11731,23932,06133,30031,682
   > Long-term Liabilities 
20
39,749
45,582
55,921
57,101
50,653
52,012
41,303
28,840
6,675
12,711
12,171
19,771
19,145
18,173
17,157
16,207
20,311
37,345
34,915
34,796
32,185
29,685
27,333
24,920
37,376
33,398
29,892
62,200
38,700
67,100
52,400
51,400
42,900
28,100
24,200
23,700
24,900
17,900
17,100
15,700
16,500
17,200
17,700
18,800
17,500
9,100
17,200
17,000
12,700
16,700
16,900
25,700
19,400
19,900
27,600
14,800
13,900
19,700
18,900
50,200
52,700
16,900
16,900
19,000
17,900
12,707
11,810
11,675
11,516
12,218
11,958
11,777
12,106
12,077
13,696
14,004
14,231
15,466
18,042
17,802
16,795
16,795
17,150
16,799
17,055
17,189
17,949
17,767
17,136
16,696
17,672
16,426
16,311
16,088
14,337
14,936
62,457
60,698
60,481
95,548
95,54860,48160,69862,45714,93614,33716,08816,31116,42617,67216,69617,13617,76717,94917,18917,05516,79917,15016,79516,79517,80218,04215,46614,23114,00413,69612,07712,10611,77711,95812,21811,51611,67511,81012,70717,90019,00016,90016,90052,70050,20018,90019,70013,90014,80027,60019,90019,40025,70016,90016,70012,70017,00017,2009,10017,50018,80017,70017,20016,50015,70017,10017,90024,90023,70024,20028,10042,90051,40052,40067,10038,70062,20029,89233,39837,37624,92027,33329,68532,18534,79634,91537,34520,31116,20717,15718,17319,14519,77112,17112,7116,67528,84041,30352,01250,65357,10155,92145,58239,74920
       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
3,800
8,800
7,700
6,700
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000000000000000000000000006,7007,7008,8003,8000000000000000000000000000000000000000000000000000
       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
700
600
600
400
400
400
400
1,400
1,400
1,500
1,500
3,400
3,400
3,300
3,400
7,600
7,300
5,727
7,100
6,068
5,759
5,727
5,748
6,178
5,735
5,705
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000000000005,7055,7356,1785,7485,7275,7596,0687,1005,7277,3007,6003,4003,3003,4003,4001,5001,5001,4001,40040040040040060060070000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
14,180
6,749
0
0
12,642
3,074
0
16,300
15,700
13,300
11,400
6,800
11,000
9,700
9,000
8,100
7,600
7,900
6,500
7,400
8,300
8,800
9,900
8,600
7,700
7,500
7,300
7,500
7,000
8,300
18,100
18,500
23,100
26,800
13,000
12,400
14,500
14,500
12,400
10,800
12,200
13,500
14,300
13,200
11,210
10,326
10,183
10,019
10,537
10,177
10,034
12,106
12,077
13,696
14,004
14,231
15,466
15,236
15,212
0
14,302
14,847
14,652
14,584
14,845
14,726
14,696
14,212
13,910
15,260
14,019
13,943
0
12,197
0
0
0
0
0
0000012,197013,94314,01915,26013,91014,21214,69614,72614,84514,58414,65214,84714,302015,21215,23615,46614,23114,00413,69612,07712,10610,03410,17710,53710,01910,18310,32611,21013,20014,30013,50012,20010,80012,40014,50014,50012,40013,00026,80023,10018,50018,1008,3007,0007,5007,3007,5007,7008,6009,9008,8008,3007,4006,5007,9007,6008,1009,0009,70011,0006,80011,40013,30015,70016,30003,07412,642006,74914,1800000000000000000000000
       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
1,400
1,400
1,400
900
900
900
900
10,200
10,500
9,300
9,100
13,700
13,400
12,600
11,800
13,300
14,700
9,192
14,700
9,884
9,213
9,192
9,058
8,743
8,526
8,252
8,545
7,886
1,538
1,534
1,553
1,378
810
814
0
818
0
0
608
565
614
0
608
586
563
563
563
563
492
0
0
0
0
0
0000049256356356356358660806145656080081808148101,3781,5531,5341,5387,8868,5458,2528,5268,7439,0589,1929,2139,88414,7009,19214,70013,30011,80012,60013,40013,7009,1009,30010,50010,2009009009009001,4001,4001,40000000000000000000000000000000000000000000000000
> Total Stockholder Equity
201,400
264,392
275,737
284,224
295,069
259,863
216,400
230,299
175,569
167,457
142,907
137,337
120,869
112,800
110,882
103,963
97,204
81,182
72,879
89,692
72,476
60,023
57,109
55,092
56,904
62,343
68,093
72,990
267,700
752,500
758,000
763,500
768,500
776,300
748,200
752,000
424,800
386,400
387,900
382,100
375,800
351,400
263,200
242,300
231,100
195,800
177,700
172,800
159,500
158,400
157,500
157,600
154,200
154,000
149,900
137,900
128,900
115,300
102,600
103,400
91,500
77,500
83,800
83,900
76,700
69,700
53,116
52,578
53,968
54,366
53,797
53,786
59,997
58,101
57,516
62,324
63,327
67,607
71,516
69,974
68,467
66,943
66,943
68,681
75,897
84,563
179,721
183,335
187,912
192,892
197,330
201,753
199,422
208,496
215,354
220,098
226,150
253,936
258,507
255,885
247,112
247,112255,885258,507253,936226,150220,098215,354208,496199,422201,753197,330192,892187,912183,335179,72184,56375,89768,68166,94366,94368,46769,97471,51667,60763,32762,32457,51658,10159,99753,78653,79754,36653,96852,57853,11669,70076,70083,90083,80077,50091,500103,400102,600115,300128,900137,900149,900154,000154,200157,600157,500158,400159,500172,800177,700195,800231,100242,300263,200351,400375,800382,100387,900386,400424,800752,000748,200776,300768,500763,500758,000752,500267,70072,99068,09362,34356,90455,09257,10960,02372,47689,69272,87981,18297,204103,963110,882112,800120,869137,337142,907167,457175,569230,299216,400259,863295,069284,224275,737264,392201,400
   Common Stock
317,489
727
378,041
380,693
382,066
738
384,115
455,543
456,263
823
457,264
825
826
827
458,169
830
839
840
842
947
947
948
951
953
962
969
976
974
0
600
300
600
600
600
600
600
600
600
600
600
600
600
600
600
600
600
600
600
600
600
600
600
600
600
600
600
600
600
600
600
600
600
600
600
600
600
53
53
53
53
53
53
53
53
54
53
54
54
54
54
54
0
54
54
54
56
112
112
112
112
112
112
113
114
114
115
117
125
126
0
127
12701261251171151141141131121121121121121125654545405454545454535453535353535353536006006006006006006006006006006006006006006006006006006006006006006006006006006006006006006006006006006003006000974976969962953951948947947842840839830458,169827826825457,264823456,263455,543384,115738382,066380,693378,041727317,489
   Retained Earnings -590,392-578,513-577,601-581,019-583,909-587,914-591,253-596,142-602,188-599,442-603,975-610,004-615,920-620,602-623,433-718,164-724,805-730,741-731,884-731,884-732,615-730,944-730,998-734,837-739,176-741,487-746,359-746,413-743,790-748,861-748,204-746,731-746,332-748,010-747,381-732,300-724,400-717,500-717,500-723,300-711,100-702,100-692,800-689,200-674,400-664,500-650,900-645,100-643,400-638,100-635,900-634,600-631,400-618,600-611,800-592,000-555,100-542,600-521,300-432,500-406,800-398,900-391,100-384,200-345,900-30,500-36,100-15,400-22,700-21,700-20,900-15,6000-412,648-414,202-416,022-419,340-420,152-417,891-413,725-400,475-382,541-375,763-367,779-350,989-341,089-334,087-330,711-322,598-306,435-302,019-279,156-270,268-212,840-156,353-110,283-71,098-83,074-94,241-103,288-110,604
   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
792,500
794,000
795,300
796,800
798,300
800,200
801,800
803,500
805,000
805,800
806,400
807,000
807,600
808,000
808,700
809,200
809,700
810,100
810,600
811,601
812,062
812,552
813,120
813,733
814,314
814,898
815,437
816,426
816,483
815,392
815,421
815,196
814,113
813,867
0
813,986
0
0
817,042
818,155
818,939
819,711
820,791
821,976
823,259
824,786
826,812
828,411
830,048
0
0
0
0
0
00000830,048828,411826,812824,786823,259821,976820,791819,711818,939818,155817,04200813,9860813,867814,113815,196815,421815,392816,483816,426815,437814,898814,314813,733813,120812,552812,062811,601810,600810,100809,700809,200808,700808,000807,600807,000806,400805,800805,000803,500801,800800,200798,300796,800795,300794,000792,50000000000000000000000000000000000000000000000000
   Treasury Stock0000000000-5,398-3,408-1,500-787-45800000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
-5,485
372,750
-8,063
-13,395
-15,899
382,537
-11,362
-12,404
-10,426
456,087
-12,338
456,689
456,946
457,147
0
457,744
461,034
461,483
461,806
484,963
485,135
485,382
485,715
486,825
487,663
489,370
493,519
496,462
272,500
773,200
778,600
781,600
784,800
786,900
779,900
780,900
781,400
781,800
783,200
784,100
784,700
785,100
786,500
787,300
788,600
790,200
791,600
792,500
794,000
795,300
796,800
798,300
800,200
801,800
803,500
805,000
805,800
806,400
-2,900
807,000
808,000
808,700
-8,500
809,200
810,100
810,600
811,601
812,062
812,552
813,120
813,733
814,314
814,898
815,437
816,426
816,483
815,392
815,421
815,196
814,113
813,867
0
813,986
814,337
815,203
817,042
817,697
818,152
818,211
817,383
816,578
817,112
818,639
820,665
822,264
823,901
825,913
850,256
851,749
0
854,544
854,5440851,749850,256825,913823,901822,264820,665818,639817,112816,578817,383818,211818,152817,697817,042815,203814,337813,9860813,867814,113815,196815,421815,392816,483816,426815,437814,898814,314813,733813,120812,552812,062811,601810,600810,100809,200-8,500808,700808,000807,000-2,900806,400805,800805,000803,500801,800800,200798,300796,800795,300794,000792,500791,600790,200788,600787,300786,500785,100784,700784,100783,200781,800781,400780,900779,900786,900784,800781,600778,600773,200272,500496,462493,519489,370487,663486,825485,715485,382485,135484,963461,806461,483461,034457,7440457,147456,946456,689-12,338456,087-10,426-12,404-11,362382,537-15,899-13,395-8,063372,750-5,485



5.4. Balance Sheets

Currency in USD. All numbers in thousands.