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

BHP Group Limited
Buy, Hold or Sell?

Let's analyze Bhp together

I guess you are interested in BHP Group Limited. 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 BHP Group Limited. 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 BHP Group Limited

I send you an email if I find something interesting about BHP Group Limited.

1. Quick Overview

1.1. Quick analysis of Bhp (30 sec.)










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

How much money do you get?

How much money do you get?
$6.15
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$9.66
Expected worth in 1 year
$10.02
How sure are you?
80.0%

+ What do you gain per year?

Total Gains per Share
$6.51
Return On Investment
21.1%

For what price can you sell your share?

Current Price per Share
$30.92
Expected price per share
$28.95 - $32.01
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Bhp (5 min.)




Live pricePrice per Share (EOD)
$30.92
Intrinsic Value Per Share
$-6.02 - $29.67
Total Value Per Share
$3.64 - $39.33

2.2. Growth of Bhp (5 min.)




Is Bhp growing?

Current yearPrevious yearGrowGrow %
How rich?$49b$48.5b$498m1.0%

How much money is Bhp making?

Current yearPrevious yearGrowGrow %
Making money$7.8b$12.9b-$5b-63.6%
Net Profit Margin13.9%24.0%--

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

2.3. Financial Health of Bhp (5 min.)




2.4. Comparing to competitors in the Other Industrial Metals & Mining industry (5 min.)




  Industry Rankings (Other Industrial Metals & Mining)  


Richest
#2 / 867

Most Revenue
#3 / 867

Most Profit
#4 / 867
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of Bhp is $30.92. 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 Bhp.
  • 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 Bhp, 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 $9.66. Based on the TTM, the Book Value Change Per Share is $0.09 per quarter. Based on the YOY, the Book Value Change Per Share is $-0.05 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 $1.54 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Bhp.

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 Eps1.565.0%1.565.0%2.558.2%2.809.1%1.635.3%
Usd Book Value Change Per Share0.090.3%0.090.3%-0.05-0.2%-0.06-0.2%-0.63-2.0%
Usd Dividend Per Share1.545.0%1.545.0%2.628.5%2.126.8%1.635.3%
Usd Total Gains Per Share1.635.3%1.635.3%2.578.3%2.056.6%1.003.2%
Usd Price Per Share28.53-28.53-30.51-28.31-23.60-
Price to Earnings Ratio18.34-18.34-11.98-12.65-27.35-
Price-to-Total Gains Ratio17.52-17.52-11.89-14.00-13.19-
Price to Book Ratio2.95-2.95-3.19-2.83-2.25-
Price-to-Total Gains Ratio17.52-17.52-11.89-14.00-13.19-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share30.92
Number of shares32
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share1.542.12
Usd Book Value Change Per Share0.09-0.06
Usd Total Gains Per Share1.632.05
Gains per Quarter (32 shares)52.1165.70
Gains per Year (32 shares)208.43262.79
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
119712198271-8253
239423406542-17516
359135614813-25779
4787468221084-331042
59845810301355-411305
611817012381626-501568
713788114461897-581831
815759316542168-662094
9177210418622439-742357
10196811620702710-832620

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%9.01.00.090.0%30.03.00.090.9%
Book Value Change Per Share1.00.00.0100.0%1.02.00.033.3%3.02.00.060.0%4.06.00.040.0%23.010.00.069.7%
Dividend per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%10.00.00.0100.0%33.00.00.0100.0%
Total Gains per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%8.02.00.080.0%28.05.00.084.8%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of BHP Group Limited 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--0.0910.0910%-0.050+156%-0.065+171%-0.634+800%
Book Value Per Share--9.6579.6570%9.566+1%10.022-4%10.773-10%
Current Ratio--1.7021.7020%1.226+39%1.540+11%1.667+2%
Debt To Asset Ratio--0.5200.5200%0.5210%0.504+3%0.486+7%
Debt To Equity Ratio--1.1881.1880%1.226-3%1.116+6%1.041+14%
Dividend Per Share--1.5381.5380%2.615-41%2.118-27%1.630-6%
Eps--1.5551.5550%2.547-39%2.799-44%1.631-5%
Free Cash Flow Per Share--2.2832.2830%2.359-3%3.167-28%2.500-9%
Free Cash Flow To Equity Per Share---0.056-0.0560%0.326-117%0.303-118%0.148-138%
Gross Profit Margin--0.7130.7130%0.822-13%0.806-12%0.809-12%
Intrinsic Value_10Y_max--29.673--------
Intrinsic Value_10Y_min---6.018--------
Intrinsic Value_1Y_max--3.219--------
Intrinsic Value_1Y_min--1.735--------
Intrinsic Value_3Y_max--9.485--------
Intrinsic Value_3Y_min--3.219--------
Intrinsic Value_5Y_max--15.525--------
Intrinsic Value_5Y_min--2.506--------
Market Cap156772746915.840+8%144867118000.000144867118000.0000%154767084000.000-6%143620501081.636+1%121819069270.818+19%
Net Profit Margin--0.1390.1390%0.240-42%0.248-44%0.150-7%
Operating Margin--0.4140.4140%0.436-5%0.430-4%0.346+20%
Operating Ratio--0.5860.5860%0.592-1%0.720-19%0.947-38%
Pb Ratio3.202+8%2.9552.9550%3.189-7%2.833+4%2.253+31%
Pe Ratio19.879+8%18.34518.3450%11.978+53%12.654+45%27.349-33%
Price Per Share30.920+8%28.53428.5340%30.508-6%28.314+1%23.603+21%
Price To Free Cash Flow Ratio13.546+8%12.50112.5010%12.932-3%10.198+23%10.968+14%
Price To Total Gains Ratio18.988+8%17.52317.5230%11.893+47%14.004+25%13.185+33%
Quick Ratio--1.2941.2940%0.924+40%1.224+6%1.269+2%
Return On Assets--0.0770.0770%0.128-39%0.142-46%0.084-8%
Return On Equity--0.1770.1770%0.300-41%0.310-43%0.181-2%
Total Gains Per Share--1.6281.6280%2.565-37%2.053-21%0.996+63%
Usd Book Value--49028063188.00049028063188.0000%48530000000.000+1%50835012637.600-4%56001106318.800-12%
Usd Book Value Change Per Share--0.0910.0910%-0.050+156%-0.065+171%-0.634+800%
Usd Book Value Per Share--9.6579.6570%9.566+1%10.022-4%10.773-10%
Usd Dividend Per Share--1.5381.5380%2.615-41%2.118-27%1.630-6%
Usd Eps--1.5551.5550%2.547-39%2.799-44%1.631-5%
Usd Free Cash Flow--11588657712.00011588657712.0000%11968000000.000-3%16060731542.400-28%12888865771.200-10%
Usd Free Cash Flow Per Share--2.2832.2830%2.359-3%3.167-28%2.500-9%
Usd Free Cash Flow To Equity Per Share---0.056-0.0560%0.326-117%0.303-118%0.148-138%
Usd Market Cap156772746915.840+8%144867118000.000144867118000.0000%154767084000.000-6%143620501081.636+1%121819069270.818+19%
Usd Price Per Share30.920+8%28.53428.5340%30.508-6%28.314+1%23.603+21%
Usd Profit--7897000000.0007897000000.0000%12921000000.000-39%14195600000.000-44%8440400000.000-6%
Usd Revenue--56618812406.00056618812406.0000%53817000000.000+5%55077162481.200+3%47714481240.600+19%
Usd Total Gains Per Share--1.6281.6280%2.565-37%2.053-21%0.996+63%
 EOD+4 -4MRQTTM+0 -0YOY+15 -215Y+10 -2610Y+14 -22

3.3 Fundamental Score

Let's check the fundamental score of BHP Group Limited based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1519.879
Price to Book Ratio (EOD)Between0-13.202
Net Profit Margin (MRQ)Greater than00.139
Operating Margin (MRQ)Greater than00.414
Quick Ratio (MRQ)Greater than11.294
Current Ratio (MRQ)Greater than11.702
Debt to Asset Ratio (MRQ)Less than10.520
Debt to Equity Ratio (MRQ)Less than11.188
Return on Equity (MRQ)Greater than0.150.177
Return on Assets (MRQ)Greater than0.050.077
Total7/10 (70.0%)

3.4 Technical Score

Let's check the technical score of BHP Group Limited based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5061.638
Ma 20Greater thanMa 5028.289
Ma 50Greater thanMa 10026.195
Ma 100Greater thanMa 20026.598
OpenGreater thanClose30.920
Total2/5 (40.0%)

4. In-depth Analysis

4.1 About BHP Group Limited

BHP Group Limited operates as a resources company in Australia, Europe, China, Japan, India, South Korea, the rest of Asia, North America, South America, and internationally. The company operates through Copper, Iron Ore, and Coal segments. It engages in the mining of copper, uranium, gold, zinc, lead, molybdenum, silver, iron ore, cobalt, and metallurgical and energy coal. The company is also involved in the mining, smelting, and refining of nickel, as well as potash development activities. In addition, it provides towing, freight, marketing and trading, marketing support, finance, administrative, and other services. The company was founded in 1851 and is headquartered in Melbourne, Australia.

Fundamental data was last updated by Penke on 2024-09-20 04:31:04.

4.2 In-depth Summary

4.2.1. Financial Health Summary

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

  • Above 10% is considered healthy but always compare Bhp to the Other Industrial Metals & Mining industry mean.
  • A Net Profit Margin of 13.9% 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 BHP Group Limited:

  • The MRQ is 13.9%. The company is making a huge profit. +2
  • The TTM is 13.9%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ13.9%TTM13.9%0.0%
TTM13.9%YOY24.0%-10.1%
TTM13.9%5Y24.8%-10.8%
5Y24.8%10Y15.0%+9.8%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ13.9%-58.4%+72.3%
TTM13.9%-52.6%+66.5%
YOY24.0%-61.4%+85.4%
5Y24.8%-284.1%+308.9%
10Y15.0%-865.0%+880.0%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Bhp to the Other Industrial Metals & Mining industry mean.
  • 7.7% Return on Assets means that Bhp generated $0.08 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of BHP Group Limited:

  • The MRQ is 7.7%. Using its assets, the company is efficient in making profit. +1
  • The TTM is 7.7%. Using its assets, the company is efficient in making profit. +1
Trends
Current periodCompared to+/- 
MRQ7.7%TTM7.7%0.0%
TTM7.7%YOY12.8%-5.0%
TTM7.7%5Y14.2%-6.5%
5Y14.2%10Y8.4%+5.8%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ7.7%-6.8%+14.5%
TTM7.7%-7.8%+15.5%
YOY12.8%-6.8%+19.6%
5Y14.2%-9.9%+24.1%
10Y8.4%-15.5%+23.9%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Bhp to the Other Industrial Metals & Mining industry mean.
  • 17.7% Return on Equity means Bhp generated $0.18 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of BHP Group Limited:

  • The MRQ is 17.7%. Using its investors money, the company is efficient in making profit. +1
  • The TTM is 17.7%. Using its investors money, the company is efficient in making profit. +1
Trends
Current periodCompared to+/- 
MRQ17.7%TTM17.7%0.0%
TTM17.7%YOY30.0%-12.4%
TTM17.7%5Y31.0%-13.4%
5Y31.0%10Y18.1%+12.9%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ17.7%-7.4%+25.1%
TTM17.7%-8.0%+25.7%
YOY30.0%-7.2%+37.2%
5Y31.0%-10.9%+41.9%
10Y18.1%-15.6%+33.7%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of BHP Group Limited.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Bhp is operating .

  • Measures how much profit Bhp 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 Bhp to the Other Industrial Metals & Mining industry mean.
  • An Operating Margin of 41.4% means the company generated $0.41  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of BHP Group Limited:

  • The MRQ is 41.4%. The company is operating very efficient. +2
  • The TTM is 41.4%. The company is operating very efficient. +2
Trends
Current periodCompared to+/- 
MRQ41.4%TTM41.4%0.0%
TTM41.4%YOY43.6%-2.2%
TTM41.4%5Y43.0%-1.6%
5Y43.0%10Y34.6%+8.3%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ41.4%-728.8%+770.2%
TTM41.4%-306.8%+348.2%
YOY43.6%-79.9%+123.5%
5Y43.0%-429.8%+472.8%
10Y34.6%-922.0%+956.6%
4.3.2.2. Operating Ratio

Measures how efficient Bhp is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Other Industrial Metals & Mining industry mean).
  • An Operation Ratio of 0.59 means that the operating costs are $0.59 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of BHP Group Limited:

  • The MRQ is 0.586. The company is very efficient in keeping operating costs low. +2
  • The TTM is 0.586. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ0.586TTM0.5860.000
TTM0.586YOY0.592-0.006
TTM0.5865Y0.720-0.134
5Y0.72010Y0.947-0.227
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5862.020-1.434
TTM0.5861.952-1.366
YOY0.5922.070-1.478
5Y0.7205.592-4.872
10Y0.94710.089-9.142
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of BHP Group Limited.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Other Industrial Metals & Mining industry mean).
  • A Current Ratio of 1.70 means the company has $1.70 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of BHP Group Limited:

  • The MRQ is 1.702. The company is able to pay all its short-term debts. +1
  • The TTM is 1.702. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.702TTM1.7020.000
TTM1.702YOY1.226+0.476
TTM1.7025Y1.540+0.163
5Y1.54010Y1.667-0.127
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7022.063-0.361
TTM1.7022.257-0.555
YOY1.2263.218-1.992
5Y1.5404.035-2.495
10Y1.6674.569-2.902
4.4.3.2. Quick Ratio

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

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

Let's take a look of the Quick Ratio trends of BHP Group Limited:

  • The MRQ is 1.294. The company is able to pay all its short-term debts with the most liquid assets. +1
  • The TTM is 1.294. The company is able to pay all its short-term debts with the most liquid assets. +1
Trends
Current periodCompared to+/- 
MRQ1.294TTM1.2940.000
TTM1.294YOY0.924+0.370
TTM1.2945Y1.224+0.070
5Y1.22410Y1.269-0.045
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2941.005+0.289
TTM1.2941.321-0.027
YOY0.9241.936-1.012
5Y1.2242.576-1.352
10Y1.2693.399-2.130
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of BHP Group Limited.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Bhp to Other Industrial Metals & Mining industry mean.
  • A Debt to Asset Ratio of 0.52 means that Bhp assets are financed with 52.0% credit (debt) and the remaining percentage (100% - 52.0%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of BHP Group Limited:

  • The MRQ is 0.520. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.520. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.520TTM0.5200.000
TTM0.520YOY0.521-0.001
TTM0.5205Y0.504+0.016
5Y0.50410Y0.486+0.018
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5200.202+0.318
TTM0.5200.202+0.318
YOY0.5210.156+0.365
5Y0.5040.221+0.283
10Y0.4860.256+0.230
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Bhp to the Other Industrial Metals & Mining industry mean.
  • A Debt to Equity ratio of 118.8% means that company has $1.19 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of BHP Group Limited:

  • The MRQ is 1.188. The company is able to pay all its debts with equity. +1
  • The TTM is 1.188. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.188TTM1.1880.000
TTM1.188YOY1.226-0.037
TTM1.1885Y1.116+0.072
5Y1.11610Y1.041+0.075
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1880.186+1.002
TTM1.1880.209+0.979
YOY1.2260.164+1.062
5Y1.1160.220+0.896
10Y1.0410.269+0.772
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 Bhp generates.

  • Above 15 is considered overpriced but always compare Bhp to the Other Industrial Metals & Mining industry mean.
  • A PE ratio of 18.34 means the investor is paying $18.34 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of BHP Group Limited:

  • The EOD is 19.879. Based on the earnings, the company is fair priced.
  • The MRQ is 18.345. Based on the earnings, the company is fair priced.
  • The TTM is 18.345. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD19.879MRQ18.345+1.534
MRQ18.345TTM18.3450.000
TTM18.345YOY11.978+6.367
TTM18.3455Y12.654+5.690
5Y12.65410Y27.349-14.695
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
EOD19.879-3.659+23.538
MRQ18.345-5.031+23.376
TTM18.345-5.412+23.757
YOY11.978-7.838+19.816
5Y12.654-10.579+23.233
10Y27.349-11.907+39.256
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 BHP Group Limited:

  • The EOD is 13.546. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 12.501. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 12.501. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD13.546MRQ12.501+1.045
MRQ12.501TTM12.5010.000
TTM12.501YOY12.932-0.431
TTM12.5015Y10.198+2.303
5Y10.19810Y10.968-0.770
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
EOD13.546-4.280+17.826
MRQ12.501-5.935+18.436
TTM12.501-6.123+18.624
YOY12.932-8.284+21.216
5Y10.198-12.428+22.626
10Y10.968-14.541+25.509
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 Bhp is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Other Industrial Metals & Mining industry mean).
  • A PB ratio of 2.95 means the investor is paying $2.95 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of BHP Group Limited:

  • The EOD is 3.202. Based on the equity, the company is fair priced.
  • The MRQ is 2.955. Based on the equity, the company is underpriced. +1
  • The TTM is 2.955. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD3.202MRQ2.955+0.247
MRQ2.955TTM2.9550.000
TTM2.955YOY3.189-0.234
TTM2.9555Y2.833+0.122
5Y2.83310Y2.253+0.580
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
EOD3.2021.142+2.060
MRQ2.9551.404+1.551
TTM2.9551.499+1.456
YOY3.1891.995+1.194
5Y2.8332.585+0.248
10Y2.2533.011-0.758
4.6.2. Total Gains per Share

2.4. Latest News of BHP Group Limited

Does BHP Group Limited 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 BHP Group Limited to keep up to date. Note: the news is often already included in the price.

DateTitleRead
2024-10-07
12:22
New Strong Sell Stocks for October 7thRead
2024-09-28
10:26
BHP Group Limited (BHP): Short Seller Sentiment is Bullish on This Coal StockRead
2024-09-27
18:51
BHP to Test CAT's Groundbreaking Energy Transfer System at Its MinesRead
2024-09-27
13:41
Analysis-Mining industry struggles with valuation gap amid shift to copperRead
2024-09-26
13:48
BHP Tests Caterpillar's New Energy-Saving Technology: DetailsRead
2024-09-24
21:00
World’s Least-Loved Megabank Stock Gains 37% With No Buy RatingsRead
2024-09-20
15:04
The Zacks Analyst Blog Exxon Mobil, Salesforce, BHP and Oil-DriRead
2024-09-20
00:00
A Copper M&A Frenzy Masks Big Miners’ Hesitation to BuildRead
2024-09-19
22:31
Top Analyst Reports for Exxon Mobil, Salesforce & BHPRead
2024-09-18
14:34
BHP’s Fertilizer Boss Bets on Low-Cost Potash to Challenge RivalsRead
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Latest Balance Sheet

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

Summary
Total Assets102,170,411
Total Liabilities53,142,348
Total Stockholder Equity44,727,128
 As reported
Total Liabilities 53,142,348
Total Stockholder Equity+ 44,727,128
Total Assets = 102,170,411

Assets

Total Assets102,170,411
Total Current Assets24,292,447
Long-term Assets77,877,964
Total Current Assets
Cash And Cash Equivalents 12,477,602
Short-term Investments 257,517
Net Receivables 5,472,738
Inventory 5,817,092
Other Current Assets 267,498
Total Current Assets  (as reported)24,292,447
Total Current Assets  (calculated)24,292,447
+/- 0
Long-term Assets
Property Plant Equipment 71,259,375
Goodwill 1,338,490
Long Term Investments 2,675,000
Intangible Assets 377,000
Long-term Assets Other 1,778,444
Long-term Assets  (as reported)77,877,964
Long-term Assets  (calculated)77,428,309
+/- 449,655

Liabilities & Shareholders' Equity

Total Current Liabilities14,269,242
Long-term Liabilities38,873,106
Total Stockholder Equity44,727,128
Total Current Liabilities
Short-term Debt 2,080,099
Short Long Term Debt 858,000
Accounts payable 6,706,424
Other Current Liabilities 5,392,887
Total Current Liabilities  (as reported)14,269,242
Total Current Liabilities  (calculated)15,037,411
+/- 768,168
Long-term Liabilities
Long term Debt 16,204,000
Capital Lease Obligations 3,116,000
Long-term Liabilities Other 368,000
Long-term Liabilities  (as reported)38,873,106
Long-term Liabilities  (calculated)19,688,000
+/- 19,185,106
Total Stockholder Equity
Common Stock4,889,831
Retained Earnings 41,322,513
Accumulated Other Comprehensive Income -1,449,282
Other Stockholders Equity -35,933
Total Stockholder Equity (as reported)44,727,128
Total Stockholder Equity (calculated)44,727,128
+/-0
Other
Capital Stock4,899,000
Cash and Short Term Investments 12,735,119
Common Stock Shares Outstanding 5,077,000
Current Deferred Revenue89,832
Liabilities and Stockholders Equity 102,170,411
Net Debt 8,201,620
Net Invested Capital 60,436,000
Net Working Capital 10,042,000
Property Plant and Equipment Gross 142,210,000
Short Long Term Debt Total 20,679,223



6.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-06-302023-06-302022-06-302021-06-302020-06-302019-06-302018-06-302017-06-302016-06-302015-06-302014-06-302013-06-302012-06-302011-06-302010-06-302009-06-302008-06-302007-06-302006-06-302005-06-302004-06-302003-06-302002-06-302001-06-302000-06-301999-06-301998-06-301997-06-301996-06-301995-06-301994-06-301993-06-301992-06-301991-06-301990-06-301989-06-301988-06-301987-06-30
> Total Assets 
12,479,500
15,386,100
15,035,900
16,598,300
17,278,500
17,851,000
18,008,100
20,444,100
21,740,000
28,002,600
27,808,000
23,091,000
20,453,000
17,521,000
14,888,000
29,552,000
35,001,000
36,675,000
47,647,000
48,516,000
58,168,000
75,889,000
78,770,000
88,852,000
102,891,000
129,273,000
138,109,000
151,413,000
124,580,000
118,953,000
117,006,000
111,993,000
100,861,000
104,783,000
108,927,000
95,166,000
101,296,000
102,170,411
102,170,411101,296,00095,166,000108,927,000104,783,000100,861,000111,993,000117,006,000118,953,000124,580,000151,413,000138,109,000129,273,000102,891,00088,852,00078,770,00075,889,00058,168,00048,516,00047,647,00036,675,00035,001,00029,552,00014,888,00017,521,00020,453,00023,091,00027,808,00028,002,60021,740,00020,444,10018,008,10017,851,00017,278,50016,598,30015,035,90015,386,10012,479,500
   > Total Current Assets 
2,434,600
3,594,900
3,033,500
3,868,200
3,624,900
3,547,000
3,391,700
4,134,600
4,382,200
5,317,200
6,188,000
4,396,000
3,718,000
3,631,000
2,959,000
6,824,000
5,584,000
6,861,000
7,842,000
8,776,000
11,087,000
21,561,000
22,486,000
25,134,000
25,280,000
20,451,000
19,786,000
22,296,000
16,369,000
17,714,000
21,056,000
35,130,000
23,373,000
21,471,000
26,693,000
28,664,000
23,351,000
24,292,447
24,292,44723,351,00028,664,00026,693,00021,471,00023,373,00035,130,00021,056,00017,714,00016,369,00022,296,00019,786,00020,451,00025,280,00025,134,00022,486,00021,561,00011,087,0008,776,0007,842,0006,861,0005,584,0006,824,0002,959,0003,631,0003,718,0004,396,0006,188,0005,317,2004,382,2004,134,6003,391,7003,547,0003,624,9003,868,2003,033,5003,594,9002,434,600
       Cash And Cash Equivalents 
267,800
1,092,000
150,500
139,000
305,400
194,000
257,000
318,000
633,800
586,900
277,000
594,000
374,000
408,000
603,000
1,499,000
1,552,000
1,818,000
1,418,000
776,000
1,937,000
4,237,000
10,833,000
12,456,000
10,084,000
4,781,000
6,060,000
8,803,000
6,753,000
10,319,000
14,153,000
15,871,000
15,613,000
13,426,000
15,246,000
17,236,000
12,428,000
12,477,602
12,477,60212,428,00017,236,00015,246,00013,426,00015,613,00015,871,00014,153,00010,319,0006,753,0008,803,0006,060,0004,781,00010,084,00012,456,00010,833,0004,237,0001,937,000776,0001,418,0001,818,0001,552,0001,499,000603,000408,000374,000594,000277,000586,900633,800318,000257,000194,000305,400139,000150,5001,092,000267,800
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
117,000
213,000
167,000
266,000
808,000
952,000
2,054,000
763,000
292,000
264,000
282,000
37,000
87,000
83,000
121,000
72,000
200,000
87,000
84,000
230,000
303,000
29,000
257,517
257,51729,000303,000230,00084,00087,000200,00072,000121,00083,00087,00037,000282,000264,000292,000763,0002,054,000952,000808,000266,000167,000213,000117,000000000000000000
       Net Receivables 
1,054,200
1,404,400
1,363,100
1,589,600
1,609,000
1,486,000
1,544,800
2,019,500
1,767,900
2,266,100
2,315,000
1,869,000
1,737,000
1,570,000
1,334,000
3,751,000
2,087,000
2,747,000
3,448,000
3,831,000
4,689,000
9,801,000
5,577,000
6,732,000
8,470,000
7,841,000
7,055,000
7,059,000
4,979,000
3,722,000
3,031,000
3,202,000
3,586,000
3,730,000
6,338,000
5,689,000
5,102,000
5,472,738
5,472,7385,102,0005,689,0006,338,0003,730,0003,586,0003,202,0003,031,0003,722,0004,979,0007,059,0007,055,0007,841,0008,470,0006,732,0005,577,0009,801,0004,689,0003,831,0003,448,0002,747,0002,087,0003,751,0001,334,0001,570,0001,737,0001,869,0002,315,0002,266,1001,767,9002,019,5001,544,8001,486,0001,609,0001,589,6001,363,1001,404,4001,054,200
       Inventory 
1,112,600
1,026,000
1,149,200
1,435,200
1,435,000
1,497,000
1,358,900
1,509,900
1,675,300
2,192,700
2,072,000
1,771,000
1,477,000
1,277,000
827,000
1,457,000
1,328,000
1,715,000
2,465,000
2,732,000
3,296,000
4,971,000
4,821,000
5,334,000
6,154,000
6,233,000
5,822,000
6,013,000
4,292,000
3,411,000
3,673,000
3,764,000
3,840,000
4,101,000
4,426,000
4,935,000
5,220,000
5,817,092
5,817,0925,220,0004,935,0004,426,0004,101,0003,840,0003,764,0003,673,0003,411,0004,292,0006,013,0005,822,0006,233,0006,154,0005,334,0004,821,0004,971,0003,296,0002,732,0002,465,0001,715,0001,328,0001,457,000827,0001,277,0001,477,0001,771,0002,072,0002,192,7001,675,3001,509,9001,358,9001,497,0001,435,0001,435,2001,149,2001,026,0001,112,600
   > Long-term Assets 
10,044,900
11,791,200
12,002,400
12,730,100
13,653,600
14,304,000
14,616,400
16,309,500
17,357,800
22,685,400
21,620,000
18,695,000
16,735,000
13,890,000
11,929,000
22,728,000
29,417,000
29,814,000
39,805,000
39,740,000
47,081,000
54,328,000
56,284,000
63,718,000
77,611,000
108,822,000
118,323,000
129,117,000
108,211,000
101,239,000
95,950,000
76,863,000
77,488,000
83,312,000
82,234,000
66,502,000
77,945,000
77,877,964
77,877,96477,945,00066,502,00082,234,00083,312,00077,488,00076,863,00095,950,000101,239,000108,211,000129,117,000118,323,000108,822,00077,611,00063,718,00056,284,00054,328,00047,081,00039,740,00039,805,00029,814,00029,417,00022,728,00011,929,00013,890,00016,735,00018,695,00021,620,00022,685,40017,357,80016,309,50014,616,40014,304,00013,653,60012,730,10012,002,40011,791,20010,044,900
       Property Plant Equipment 
7,818,200
9,476,800
9,484,200
10,218,700
10,539,800
11,671,000
11,119,200
13,088,200
14,258,400
19,147,200
19,521,000
16,334,000
14,774,000
11,695,000
10,209,000
20,179,000
22,232,000
23,297,000
32,431,000
30,985,000
36,705,000
47,332,000
49,032,000
55,576,000
68,468,000
95,247,000
102,927,000
108,787,000
94,072,000
83,975,000
80,497,000
67,182,000
68,041,000
72,362,000
73,813,000
61,295,000
71,818,000
71,259,375
71,259,37571,818,00061,295,00073,813,00072,362,00068,041,00067,182,00080,497,00083,975,00094,072,000108,787,000102,927,00095,247,00068,468,00055,576,00049,032,00047,332,00036,705,00030,985,00032,431,00023,297,00022,232,00020,179,00010,209,00011,695,00014,774,00016,334,00019,521,00019,147,20014,258,40013,088,20011,119,20011,671,00010,539,80010,218,7009,484,2009,476,8007,818,200
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
9,000
3,186,000
2,648,000
2,610,000
0
0
442,000
398,000
370,000
370,000
4,105,000
4,105,000
4,034,000
3,274,000
3,273,000
3,269,000
247,000
247,000
247,000
1,197,000
1,197,000
1,389,000
1,338,490
1,338,4901,389,0001,197,0001,197,000247,000247,000247,0003,269,0003,273,0003,274,0004,034,0004,105,0004,105,000370,000370,000398,000442,000002,610,0002,648,0003,186,0009,000000000000000000
       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
5,792,000
1,505,913
2,816,000
2,792,000
2,881,000
2,953,000
2,939,000
3,352,000
2,222,000
2,358,000
2,675,000
2,675,0002,358,0002,222,0003,352,0002,939,0002,953,0002,881,0002,792,0002,816,0001,505,9135,792,000000000000000000000000000000
       Intangible Assets 
120,400
134,500
168,300
159,600
210,000
251,000
242,800
237,400
225,400
314,600
298,000
244,000
114,000
78,000
1,000
0
56,000
54,000
49,000
683,000
615,000
625,000
263,000
687,000
534,000
1,007,000
1,121,000
1,405,000
1,018,000
846,000
699,000
531,000
428,000
377,000
240,000
172,000
221,000
377,000
377,000221,000172,000240,000377,000428,000531,000699,000846,0001,018,0001,405,0001,121,0001,007,000534,000687,000263,000625,000615,000683,00049,00054,00056,00001,00078,000114,000244,000298,000314,600225,400237,400242,800251,000210,000159,600168,300134,500120,400
       Long-term Assets Other 
2,106,300
2,179,900
2,349,900
2,351,800
2,903,800
2,382,000
3,254,400
2,983,900
2,874,000
3,223,600
1,801,000
2,117,000
1,847,000
2,117,000
1,257,000
987,000
809,000
735,000
934,000
994,000
1,011,000
1,437,000
1,138,000
1,892,000
2,644,000
3,190,000
3,398,000
4,174,000
2,115,000
1,743,000
1,968,000
1,390,000
1,136,000
1,531,000
1,720,000
1,712,000
2,103,000
1,778,444
1,778,4442,103,0001,712,0001,720,0001,531,0001,136,0001,390,0001,968,0001,743,0002,115,0004,174,0003,398,0003,190,0002,644,0001,892,0001,138,0001,437,0001,011,000994,000934,000735,000809,000987,0001,257,0002,117,0001,847,0002,117,0001,801,0003,223,6002,874,0002,983,9003,254,4002,382,0002,903,8002,351,8002,349,9002,179,9002,106,300
> Total Liabilities 
6,936,400
10,669,500
9,652,000
10,749,400
12,002,000
11,489,000
10,289,300
10,914,700
11,111,500
15,429,400
15,437,000
15,323,000
14,342,000
10,950,000
9,151,000
16,870,000
17,840,000
17,520,000
25,643,000
24,061,000
28,250,000
36,846,000
38,059,000
39,523,000
45,136,000
62,188,000
66,074,000
66,031,000
54,035,000
58,882,000
54,280,000
51,323,000
49,037,000
52,537,000
53,322,000
46,400,000
52,766,000
53,142,348
53,142,34852,766,00046,400,00053,322,00052,537,00049,037,00051,323,00054,280,00058,882,00054,035,00066,031,00066,074,00062,188,00045,136,00039,523,00038,059,00036,846,00028,250,00024,061,00025,643,00017,520,00017,840,00016,870,0009,151,00010,950,00014,342,00015,323,00015,437,00015,429,40011,111,50010,914,70010,289,30011,489,00012,002,00010,749,4009,652,00010,669,5006,936,400
   > Total Current Liabilities 
2,108,400
4,237,500
2,344,300
3,206,500
3,834,900
4,606,000
3,723,100
3,904,000
3,845,300
5,064,100
5,370,000
3,743,000
3,942,000
4,074,000
2,862,000
6,229,000
4,651,000
5,656,000
8,517,000
8,861,000
10,249,000
16,359,000
11,850,000
13,042,000
19,733,000
22,034,000
20,372,000
18,064,000
12,853,000
12,340,000
11,366,000
13,989,000
12,339,000
14,824,000
16,403,000
16,919,000
19,043,000
14,269,242
14,269,24219,043,00016,919,00016,403,00014,824,00012,339,00013,989,00011,366,00012,340,00012,853,00018,064,00020,372,00022,034,00019,733,00013,042,00011,850,00016,359,00010,249,0008,861,0008,517,0005,656,0004,651,0006,229,0002,862,0004,074,0003,942,0003,743,0005,370,0005,064,1003,845,3003,904,0003,723,1004,606,0003,834,9003,206,5002,344,3004,237,5002,108,400
       Short-term Debt 
687,400
2,319,900
491,900
956,400
1,275,700
1,869,000
1,163,900
1,120,400
1,231,700
1,440,500
1,922,000
733,000
800,000
1,511,000
496,000
0
898,000
1,134,000
1,500,000
1,368,000
1,352,000
3,461,000
1,094,000
2,191,000
3,519,000
3,531,000
5,303,000
4,262,000
3,201,000
4,653,000
1,241,000
2,736,000
1,661,000
5,012,000
2,628,000
2,622,000
7,173,000
2,080,099
2,080,0997,173,0002,622,0002,628,0005,012,0001,661,0002,736,0001,241,0004,653,0003,201,0004,262,0005,303,0003,531,0003,519,0002,191,0001,094,0003,461,0001,352,0001,368,0001,500,0001,134,000898,0000496,0001,511,000800,000733,0001,922,0001,440,5001,231,7001,120,4001,163,9001,869,0001,275,700956,400491,9002,319,900687,400
       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
34,862,000
1,034,449
3,373,000
967,000
2,351,000
1,088,000
3,422,000
2,628,000
2,622,000
1,342,000
858,000
858,0001,342,0002,622,0002,628,0003,422,0001,088,0002,351,000967,0003,373,0001,034,44934,862,000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
1,806,000
1,522,300
1,720,600
2,613,500
2,344,400
2,246,000
1,938,000
1,720,000
1,532,000
971,000
0
2,267,000
2,833,000
4,051,000
4,053,000
4,724,000
4,612,000
5,619,000
6,467,000
9,718,000
8,727,000
7,605,000
6,973,000
7,389,000
5,389,000
5,551,000
5,977,000
6,717,000
5,767,000
7,027,000
5,360,000
6,296,000
6,706,424
6,706,4246,296,0005,360,0007,027,0005,767,0006,717,0005,977,0005,551,0005,389,0007,389,0006,973,0007,605,0008,727,0009,718,0006,467,0005,619,0004,612,0004,724,0004,053,0004,051,0002,833,0002,267,0000971,0001,532,0001,720,0001,938,0002,246,0002,344,4002,613,5001,720,6001,522,3001,806,00000000
       Other Current Liabilities 
1,421,000
1,917,600
1,852,400
2,250,100
2,559,200
931,000
1,036,900
1,063,000
100
1,279,200
1,202,000
1,072,000
1,422,000
1,031,000
1,395,000
6,229,000
1,486,000
1,689,000
2,966,000
3,161,000
3,873,000
7,868,000
4,886,000
4,095,000
6,237,000
9,525,000
7,256,000
6,611,000
2,134,000
2,221,000
4,472,000
5,158,000
3,848,000
3,948,000
6,643,000
8,903,000
5,527,000
5,392,887
5,392,8875,527,0008,903,0006,643,0003,948,0003,848,0005,158,0004,472,0002,221,0002,134,0006,611,0007,256,0009,525,0006,237,0004,095,0004,886,0007,868,0003,873,0003,161,0002,966,0001,689,0001,486,0006,229,0001,395,0001,031,0001,422,0001,072,0001,202,0001,279,2001001,063,0001,036,900931,0002,559,2002,250,1001,852,4001,917,6001,421,000
   > Long-term Liabilities 
4,828,000
6,432,000
7,307,700
7,542,900
8,167,100
6,883,000
6,566,200
7,010,700
7,266,200
10,365,300
10,067,000
11,580,000
10,400,000
6,876,000
6,289,000
10,641,000
13,189,000
11,864,000
17,126,000
15,200,000
18,001,000
20,487,000
26,209,000
26,481,000
25,403,000
40,154,000
45,702,000
47,967,000
41,182,000
46,542,000
42,914,000
37,334,000
36,698,000
37,713,000
36,919,000
29,481,000
33,723,000
38,873,106
38,873,10633,723,00029,481,00036,919,00037,713,00036,698,00037,334,00042,914,00046,542,00041,182,00047,967,00045,702,00040,154,00025,403,00026,481,00026,209,00020,487,00018,001,00015,200,00017,126,00011,864,00013,189,00010,641,0006,289,0006,876,00010,400,00011,580,00010,067,00010,365,3007,266,2007,010,7006,566,2006,883,0008,167,1007,542,9007,307,7006,432,0004,828,000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
17,367,000
3,928,007
13,006,000
12,586,000
12,173,000
12,636,000
15,284,000
17,978,000
14,209,000
16,943,000
0
016,943,00014,209,00017,978,00015,284,00012,636,00012,173,00012,586,00013,006,0003,928,00717,367,000000000000000000000000000000
       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
564
97
67
0
0
0
0
0
0
0
000000067975640000000000000000000000000000
> Total Stockholder Equity
5,543,100
4,716,600
5,035,800
5,848,900
5,276,500
6,362,000
6,087,300
7,506,900
8,518,900
9,685,000
9,567,000
7,252,000
5,644,000
6,181,000
5,613,000
12,356,000
16,832,000
18,802,000
21,658,000
24,218,000
29,667,000
38,335,000
39,954,000
48,525,000
56,762,000
65,870,000
70,304,000
77,796,000
64,768,000
54,290,000
57,258,000
55,592,000
47,240,000
47,936,000
51,264,000
44,957,000
43,055,000
44,727,128
44,727,12843,055,00044,957,00051,264,00047,936,00047,240,00055,592,00057,258,00054,290,00064,768,00077,796,00070,304,00065,870,00056,762,00048,525,00039,954,00038,335,00029,667,00024,218,00021,658,00018,802,00016,832,00012,356,0005,613,0006,181,0005,644,0007,252,0009,567,0009,685,0008,518,9007,506,9006,087,3006,362,0005,276,5005,848,9005,035,8004,716,6005,543,100
   Common Stock
0
0
0
0
0
0
0
0
0
0
0
0
0
4,235,000
3,067,000
4,303,000
8,727,000
8,767,000
8,537,000
2,724,000
2,404,000
2,343,000
2,343,000
2,343,000
2,253,000
2,255,000
2,255,000
2,255,000
2,243,000
2,243,000
2,243,000
2,243,000
2,168,000
2,168,000
2,168,000
4,638,000
4,737,000
4,889,831
4,889,8314,737,0004,638,0002,168,0002,168,0002,168,0002,243,0002,243,0002,243,0002,243,0002,255,0002,255,0002,255,0002,253,0002,343,0002,343,0002,343,0002,404,0002,724,0008,537,0008,767,0008,727,0004,303,0003,067,0004,235,0000000000000000
   Retained Earnings 
4,100,700
5,141,800
2,840,700
3,348,100
3,982,600
6,101,000
4,061,900
4,904,700
5,156,700
5,936,000
5,400,000
3,021,000
1,192,000
1,696,000
2,005,000
7,461,000
7,982,000
9,652,000
13,077,000
21,088,000
27,729,000
35,756,000
36,831,000
44,801,000
53,131,000
62,236,000
66,979,000
74,548,000
60,044,000
49,542,000
52,618,000
51,064,000
42,819,000
43,467,000
46,779,000
40,338,000
39,787,000
41,322,513
41,322,51339,787,00040,338,00046,779,00043,467,00042,819,00051,064,00052,618,00049,542,00060,044,00074,548,00066,979,00062,236,00053,131,00044,801,00036,831,00035,756,00027,729,00021,088,00013,077,0009,652,0007,982,0007,461,0002,005,0001,696,0001,192,0003,021,0005,400,0005,936,0005,156,7004,904,7004,061,9006,101,0003,982,6003,348,1002,840,7005,141,8004,100,700
   Capital Surplus 00000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000
   Other Stockholders Equity 
1,442,400
-425,200
2,195,100
2,500,800
1,293,900
261,000
2,025,400
2,602,200
3,362,200
3,749,000
4,167,000
4,231,000
4,452,000
0
0
592,000
123,000
383,000
44,000
406,000
-466,000
-514,000
780,000
1,381,000
-623,000
-533,000
143,000
96,000
-76,000
-33,000
-3,000
-5,000
-32,000
-5,000
-33,000
-31,000
-41,000
-35,933
-35,933-41,000-31,000-33,000-5,000-32,000-5,000-3,000-33,000-76,00096,000143,000-533,000-623,0001,381,000780,000-514,000-466,000406,00044,000383,000123,000592,000004,452,0004,231,0004,167,0003,749,0003,362,2002,602,2002,025,400261,0001,293,9002,500,8002,195,100-425,2001,442,400



6.3. Balance Sheets

Currency in USD. All numbers in thousands.