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

Ballard Power Systems Inc
Buy, Hold or Sell?

Let's analyze Ballard together

I guess you are interested in Ballard Power Systems 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 Ballard Power Systems 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 Ballard Power Systems Inc

I send you an email if I find something interesting about Ballard Power Systems Inc.

1. Quick Overview

1.1. Quick analysis of Ballard (30 sec.)










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

How much money do you get?

How much money do you get?
$0.00
When do you have the money?
1 year
How often do you get paid?
0.0%

What is your share worth?

Current worth
$2.40
Expected worth in 1 year
$1.33
How sure are you?
30.0%

+ What do you gain per year?

Total Gains per Share
$-1.07
Return On Investment
-73.7%

For what price can you sell your share?

Current Price per Share
$1.45
Expected price per share
$1.23 - $1.8984
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Ballard (5 min.)




Live pricePrice per Share (EOD)
$1.45
Intrinsic Value Per Share
$-7.34 - $-4.11
Total Value Per Share
$-4.94 - $-1.71

2.2. Growth of Ballard (5 min.)




Is Ballard growing?

Current yearPrevious yearGrowGrow %
How rich?$718.3m$1.1b-$211.3m-23.6%

How much money is Ballard making?

Current yearPrevious yearGrowGrow %
Making money-$82.5m-$38m-$44.5m-54.0%
Net Profit Margin-495.7%-194.7%--

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

2.3. Financial Health of Ballard (5 min.)




2.4. Comparing to competitors in the Specialty Industrial Machinery industry (5 min.)




  Industry Rankings (Specialty Industrial Machinery)  


Richest
#166 / 730

Most Revenue
#564 / 730

Most Profit
#727 / 730

Most Efficient
#715 / 730
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of Ballard is $1.45. 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 Ballard.
  • 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 Ballard, 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 $2.40. Based on the TTM, the Book Value Change Per Share is $-0.27 per quarter. Based on the YOY, the Book Value Change Per Share is $-0.13 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is $0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Ballard.

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-0.68-47.2%-0.28-19.0%-0.13-9.0%-0.13-9.2%-0.08-5.4%
Usd Book Value Change Per Share-0.68-46.9%-0.27-18.4%-0.13-8.7%0.085.3%0.053.6%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share-0.68-46.9%-0.27-18.4%-0.13-8.7%0.085.3%0.053.6%
Usd Price Per Share1.80-2.63-4.60-9.54-6.14-
Price to Earnings Ratio-0.66--4.08--9.88--36.40--27.97-
Price-to-Total Gains Ratio-2.65--17.70--40.79-0.45--158.92-
Price to Book Ratio0.75-0.87-1.24-3.92-5.18-
Price-to-Total Gains Ratio-2.65--17.70--40.79-0.45--158.92-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share1.45
Number of shares689
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share-0.270.08
Usd Total Gains Per Share-0.270.08
Gains per Quarter (689 shares)-184.1053.02
Gains per Year (689 shares)-736.41212.10
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10-736-7460212202
20-1473-14820424414
30-2209-22180636626
40-2946-29540848838
50-3682-3690010601050
60-4418-4426012731262
70-5155-5162014851474
80-5891-5898016971686
90-6628-6634019091898
100-7364-7370021212110

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share0.04.00.00.0%0.012.00.00.0%0.020.00.00.0%3.037.00.07.5%12.0111.00.09.8%
Book Value Change Per Share0.04.00.00.0%0.012.00.00.0%5.015.00.025.0%12.027.01.030.0%38.084.01.030.9%
Dividend per Share0.00.04.00.0%0.00.012.00.0%0.00.020.00.0%0.00.040.00.0%3.00.0120.02.4%
Total Gains per Share0.04.00.00.0%0.012.00.00.0%5.015.00.025.0%12.027.01.030.0%38.084.01.030.9%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Ballard Power Systems 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---0.680-0.267-61%-0.126-82%0.077-984%0.052-1418%
Book Value Per Share--2.3992.987-20%3.692-35%3.243-26%1.854+29%
Current Ratio--9.00910.957-18%13.670-34%13.350-33%8.168+10%
Debt To Asset Ratio--0.1340.101+32%0.072+86%0.103+30%0.210-36%
Debt To Equity Ratio--0.1540.113+36%0.077+99%0.120+28%0.293-47%
Dividend Per Share----0%-0%-0%-0%
Enterprise Value--1065468035.6001386837670.190-23%2136623010.720-50%3551150232.454-70%2191407733.283-51%
Eps---0.685-0.276-60%-0.131-81%-0.134-80%-0.079-88%
Ev To Ebitda Ratio---1.325-8.712+557%-13.424+913%-47.394+3476%15.257-109%
Ev To Sales Ratio--18.05118.0730%30.771-41%39.138-54%24.316-26%
Free Cash Flow Per Share---0.134-0.110-18%-0.130-3%-0.095-29%-0.059-56%
Free Cash Flow To Equity Per Share---0.137-0.113-18%-0.133-3%0.108-227%0.063-319%
Gross Profit Margin--1.0141.075-6%1.111-9%1.119-9%1.355-25%
Intrinsic Value_10Y_max---4.107--------
Intrinsic Value_10Y_min---7.344--------
Intrinsic Value_1Y_max---0.262--------
Intrinsic Value_1Y_min---0.550--------
Intrinsic Value_3Y_max---0.901--------
Intrinsic Value_3Y_min---1.823--------
Intrinsic Value_5Y_max---1.677--------
Intrinsic Value_5Y_min---3.274--------
Market Cap434160438.400-24%538957785.600788225761.440-32%1376588010.720-61%2855578000.704-81%1837396917.408-71%
Net Profit Margin---13.894-4.957-64%-1.947-86%-2.037-85%-1.199-91%
Operating Margin---13.862-4.844-65%-2.402-83%-2.044-85%-1.170-92%
Operating Ratio--5.2753.653+44%3.322+59%2.524+109%1.900+178%
Pb Ratio0.604-24%0.7500.870-14%1.241-40%3.918-81%5.182-86%
Pe Ratio-0.529+19%-0.657-4.083+521%-9.878+1403%-36.402+5439%-27.966+4155%
Price Per Share1.450-24%1.8002.633-32%4.598-61%9.537-81%6.137-71%
Price To Free Cash Flow Ratio-2.699+19%-3.350-6.478+93%-8.921+166%-61.992+1750%-99.158+2860%
Price To Total Gains Ratio-2.132+19%-2.647-17.704+569%-40.794+1441%0.452-685%-158.920+5904%
Quick Ratio--8.13010.045-19%12.625-36%12.534-35%7.393+10%
Return On Assets---0.247-0.092-63%-0.032-87%-0.041-84%-0.039-84%
Return On Equity---0.285-0.104-64%-0.035-88%-0.046-84%-0.051-82%
Total Gains Per Share---0.680-0.267-61%-0.126-82%0.077-984%0.052-1418%
Usd Book Value--718373883.000894283333.250-20%1105604750.000-35%971162816.650-26%555000683.325+29%
Usd Book Value Change Per Share---0.680-0.267-61%-0.126-82%0.077-984%0.052-1418%
Usd Book Value Per Share--2.3992.987-20%3.692-35%3.243-26%1.854+29%
Usd Dividend Per Share----0%-0%-0%-0%
Usd Eps---0.685-0.276-60%-0.131-81%-0.134-80%-0.079-88%
Usd Free Cash Flow---40219000.000-32907424.000-18%-39041750.000-3%-28524784.800-29%-17674042.400-56%
Usd Free Cash Flow Per Share---0.134-0.110-18%-0.130-3%-0.095-29%-0.059-56%
Usd Free Cash Flow To Equity Per Share---0.137-0.113-18%-0.133-3%0.108-227%0.063-319%
Usd Market Cap434160438.400-24%538957785.600788225761.440-32%1376588010.720-61%2855578000.704-81%1837396917.408-71%
Usd Price Per Share1.450-24%1.8002.633-32%4.598-61%9.537-81%6.137-71%
Usd Profit---205018000.000-82561868.250-60%-38014750.000-81%-39862773.650-81%-23256561.825-89%
Usd Revenue--14756000.00023139594.500-36%19182000.000-23%24152618.900-39%23228334.450-36%
Usd Total Gains Per Share---0.680-0.267-61%-0.126-82%0.077-984%0.052-1418%
 EOD+3 -5MRQTTM+4 -33YOY+4 -335Y+3 -3410Y+10 -27

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-0.529
Price to Book Ratio (EOD)Between0-10.604
Net Profit Margin (MRQ)Greater than0-13.894
Operating Margin (MRQ)Greater than0-13.862
Quick Ratio (MRQ)Greater than18.130
Current Ratio (MRQ)Greater than19.009
Debt to Asset Ratio (MRQ)Less than10.134
Debt to Equity Ratio (MRQ)Less than10.154
Return on Equity (MRQ)Greater than0.15-0.285
Return on Assets (MRQ)Greater than0.05-0.247
Total5/10 (50.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5050.020
Ma 20Greater thanMa 501.362
Ma 50Greater thanMa 1001.546
Ma 100Greater thanMa 2001.745
OpenGreater thanClose1.470
Total2/5 (40.0%)

4. In-depth Analysis

4.1 About Ballard Power Systems Inc

Ballard Power Systems Inc. engages in the design, development, manufacture, sale, and service of proton exchange membrane (PEM) fuel cell products. The company offers its products for power product comprising for bus, truck, rail, marine, stationary, and emerging market, such as material handling, off-road, and other applications. It also engages in the delivery of services, including technology solutions, after sales services, and training; and provision of engineering services, product and systems integration services, and related technology transfer for a variety of PEM fuel cell applications. It operates in the United States, Germany, Canada, China, Poland, the United Kingdom, the Netherlands, France, Denmark, Belgium, India, Taiwan, Spain, Norway, Australia, Japan, and internationally. The company has a strategic alliance with Linamar Corporation for the co-development and sale of fuel cell powertrains and components for class 1 and 2 vehicles in North America and Europe. Ballard Power Systems Inc. was founded in 1979 and is headquartered in Burnaby, Canada.

Fundamental data was last updated by Penke on 2024-12-05 13:58:04.

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

4.2.2. Valuation Summary

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

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Ballard to the Specialty Industrial Machinery industry mean.
  • A Net Profit Margin of -1,389.4% means that $-13.89 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Ballard Power Systems Inc:

  • The MRQ is -1,389.4%. The company is making a huge loss. -2
  • The TTM is -495.7%. The company is making a huge loss. -2
Trends
Current periodCompared to+/- 
MRQ-1,389.4%TTM-495.7%-893.7%
TTM-495.7%YOY-194.7%-301.0%
TTM-495.7%5Y-203.7%-292.0%
5Y-203.7%10Y-119.9%-83.7%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-1,389.4%5.6%-1,395.0%
TTM-495.7%5.1%-500.8%
YOY-194.7%5.3%-200.0%
5Y-203.7%4.7%-208.4%
10Y-119.9%4.8%-124.7%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Ballard to the Specialty Industrial Machinery industry mean.
  • -24.7% Return on Assets means that Ballard generated $-0.25 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Ballard Power Systems Inc:

  • The MRQ is -24.7%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -9.2%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-24.7%TTM-9.2%-15.6%
TTM-9.2%YOY-3.2%-5.9%
TTM-9.2%5Y-4.1%-5.1%
5Y-4.1%10Y-3.9%-0.1%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-24.7%1.1%-25.8%
TTM-9.2%1.0%-10.2%
YOY-3.2%1.1%-4.3%
5Y-4.1%1.0%-5.1%
10Y-3.9%1.1%-5.0%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Ballard to the Specialty Industrial Machinery industry mean.
  • -28.5% Return on Equity means Ballard generated $-0.29 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Ballard Power Systems Inc:

  • The MRQ is -28.5%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -10.4%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-28.5%TTM-10.4%-18.1%
TTM-10.4%YOY-3.5%-6.9%
TTM-10.4%5Y-4.6%-5.8%
5Y-4.6%10Y-5.1%+0.5%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-28.5%2.4%-30.9%
TTM-10.4%2.1%-12.5%
YOY-3.5%2.2%-5.7%
5Y-4.6%1.9%-6.5%
10Y-5.1%2.2%-7.3%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Ballard Power Systems Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Ballard is operating .

  • Measures how much profit Ballard 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 Ballard to the Specialty Industrial Machinery industry mean.
  • An Operating Margin of -1,386.2% means the company generated $-13.86  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Ballard Power Systems Inc:

  • The MRQ is -1,386.2%. The company is operating very inefficient. -2
  • The TTM is -484.4%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ-1,386.2%TTM-484.4%-901.7%
TTM-484.4%YOY-240.2%-244.2%
TTM-484.4%5Y-204.4%-280.1%
5Y-204.4%10Y-117.0%-87.3%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-1,386.2%9.0%-1,395.2%
TTM-484.4%6.7%-491.1%
YOY-240.2%6.1%-246.3%
5Y-204.4%5.7%-210.1%
10Y-117.0%5.3%-122.3%
4.3.2.2. Operating Ratio

Measures how efficient Ballard is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • An Operation Ratio of 5.28 means that the operating costs are $5.28 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Ballard Power Systems Inc:

  • The MRQ is 5.275. The company is inefficient in keeping operating costs low. -1
  • The TTM is 3.653. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ5.275TTM3.653+1.622
TTM3.653YOY3.322+0.331
TTM3.6535Y2.524+1.130
5Y2.52410Y1.900+0.624
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ5.2751.449+3.826
TTM3.6531.375+2.278
YOY3.3221.342+1.980
5Y2.5241.358+1.166
10Y1.9001.197+0.703
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Ballard Power Systems Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • A Current Ratio of 9.01 means the company has $9.01 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Ballard Power Systems Inc:

  • The MRQ is 9.009. The company is very able to pay all its short-term debts. +2
  • The TTM is 10.957. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ9.009TTM10.957-1.948
TTM10.957YOY13.670-2.713
TTM10.9575Y13.350-2.393
5Y13.35010Y8.168+5.182
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ9.0091.695+7.314
TTM10.9571.701+9.256
YOY13.6701.686+11.984
5Y13.3501.721+11.629
10Y8.1681.654+6.514
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Ballard to the Specialty Industrial Machinery industry mean.
  • A Quick Ratio of 8.13 means the company can pay off $8.13 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Ballard Power Systems Inc:

  • The MRQ is 8.130. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 10.045. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ8.130TTM10.045-1.914
TTM10.045YOY12.625-2.580
TTM10.0455Y12.534-2.489
5Y12.53410Y7.393+5.141
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ8.1300.737+7.393
TTM10.0450.816+9.229
YOY12.6250.886+11.739
5Y12.5340.959+11.575
10Y7.3930.970+6.423
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Ballard Power Systems Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Ballard to Specialty Industrial Machinery industry mean.
  • A Debt to Asset Ratio of 0.13 means that Ballard assets are financed with 13.4% credit (debt) and the remaining percentage (100% - 13.4%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Ballard Power Systems Inc:

  • The MRQ is 0.134. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.101. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.134TTM0.101+0.032
TTM0.101YOY0.072+0.029
TTM0.1015Y0.103-0.002
5Y0.10310Y0.210-0.107
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1340.490-0.356
TTM0.1010.491-0.390
YOY0.0720.506-0.434
5Y0.1030.502-0.399
10Y0.2100.495-0.285
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Ballard to the Specialty Industrial Machinery industry mean.
  • A Debt to Equity ratio of 15.4% means that company has $0.15 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Ballard Power Systems Inc:

  • The MRQ is 0.154. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.113. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.154TTM0.113+0.041
TTM0.113YOY0.077+0.036
TTM0.1135Y0.120-0.007
5Y0.12010Y0.293-0.172
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1540.960-0.806
TTM0.1130.959-0.846
YOY0.0771.038-0.961
5Y0.1201.075-0.955
10Y0.2931.049-0.756
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 Ballard generates.

  • Above 15 is considered overpriced but always compare Ballard to the Specialty Industrial Machinery industry mean.
  • A PE ratio of -0.66 means the investor is paying $-0.66 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Ballard Power Systems Inc:

  • The EOD is -0.529. Based on the earnings, the company is expensive. -2
  • The MRQ is -0.657. Based on the earnings, the company is expensive. -2
  • The TTM is -4.083. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-0.529MRQ-0.657+0.128
MRQ-0.657TTM-4.083+3.426
TTM-4.083YOY-9.878+5.795
TTM-4.0835Y-36.402+32.319
5Y-36.40210Y-27.966-8.437
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD-0.52919.227-19.756
MRQ-0.65717.584-18.241
TTM-4.08319.321-23.404
YOY-9.87818.345-28.223
5Y-36.40221.857-58.259
10Y-27.96627.709-55.675
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 Ballard Power Systems Inc:

  • The EOD is -2.699. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -3.350. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -6.478. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-2.699MRQ-3.350+0.651
MRQ-3.350TTM-6.478+3.128
TTM-6.478YOY-8.921+2.443
TTM-6.4785Y-61.992+55.514
5Y-61.99210Y-99.158+37.166
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD-2.6996.724-9.423
MRQ-3.3506.304-9.654
TTM-6.4782.685-9.163
YOY-8.9211.711-10.632
5Y-61.9921.522-63.514
10Y-99.1581.275-100.433
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 Ballard is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • A PB ratio of 0.75 means the investor is paying $0.75 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Ballard Power Systems Inc:

  • The EOD is 0.604. Based on the equity, the company is cheap. +2
  • The MRQ is 0.750. Based on the equity, the company is cheap. +2
  • The TTM is 0.870. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.604MRQ0.750-0.146
MRQ0.750TTM0.870-0.120
TTM0.870YOY1.241-0.371
TTM0.8705Y3.918-3.048
5Y3.91810Y5.182-1.264
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD0.6042.291-1.687
MRQ0.7502.019-1.269
TTM0.8702.126-1.256
YOY1.2412.198-0.957
5Y3.9182.472+1.446
10Y5.1822.900+2.282
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 Ballard Power Systems Inc.

4.8.1. Institutions holding Ballard Power Systems Inc

Institutions are holding 26.884% of the shares of Ballard Power Systems Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Legal & General Group PLC2.55680.00297655621-172431-2.2027
2024-09-30PUBLIC INVESTMENT FUND2.35350.0474704690000
2024-09-30Citadel Advisors Llc1.76110.001852730072767275.5387
2024-09-30MIRAE ASSET GLOBAL ETFS HOLDINGS Ltd.1.44280.0175432006353351414.0897
2024-09-30Amvescap Plc.1.13780.00123406834118416053.2764
2024-09-30Goldman Sachs Group Inc0.97960.0009293317261360826.4536
2024-09-30State Street Corp0.91330.00022734624-140472-4.8858
2024-06-30Van Eck Associates Corporation0.77540.007423217821868338.7512
2024-09-30Dimensional Fund Advisors, Inc.0.61920.00081853878-179118-8.8105
2024-09-30Millennium Management LLC0.49260.00131474906803251119.5928
2024-09-30Morgan Stanley - Brokerage Accounts0.42940.00021285689-1255089-49.3978
2024-09-30Great West Life Assurance Co0.42470.0041271656371313.0077
2024-09-30Two Sigma Investments LLC0.3780.00451131883-92388-7.5464
2024-09-30Barclays PLC0.36670.00051097850-382550-25.841
2024-09-30Amundi0.36320.00071087561-7503-0.6852
2024-09-30First Trust Advisors L.P.0.35330.00181057924-7639-0.7169
2024-09-30Zurcher Kantonalbank0.28220.0045845076-11708-1.3665
2024-06-30Penserra Capital Management, LLC0.21010.01796291267747914.045
2024-09-30Bruni J V & Co0.20130.1209602638-7342-1.2036
2024-09-30Mitsubishi UFJ Asset Management Co.,Ltd0.19890.00125954276510.1095
Total 16.23990.237648625617+1457114+3.0%

4.9.2. Funds holding Ballard Power Systems Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30BLK CDN MSCI Can IMI Ext ESG Fcs Idx A2.93960.22768801739214055332.1347
2024-11-29L&G Hydrogen Economy ETF USD Acc2.0452.339612310100
2024-11-27Invesco WilderHill Clean Energy ETF0.87281.1989261339000
2024-11-28VanEck Hydrogen Ecoy ETF A USD0.5953.8973178140900
2024-11-27Global X Atnms & Elctrc Vhcls ETF0.58890.6317176332700
2024-11-27SPDR® Kensho Clean Power ETF0.47471.219142147500
2024-11-29WisdomTree Battery Solutions ETF USD Acc0.45421.2508135985800
2024-09-30green benefit Global Impact Fund I0.43353.2993129806600
2024-11-27Global X Hydrogen ETF0.39424.20841180199-203000-14.6761
2024-07-31Dimensional Canadian Small Company0.34490.1629103261300
2024-11-27SPDR® S&P Kensho New Economies Comps ETF0.34090.0676102082400
2024-10-31Storebrand Global Plus A SEK0.33320.036299771500
2024-10-31LUX IM ESG Green Energy DXL0.32320.604296758000
2024-11-27Defiance Next Gen H2 ETF0.32066.817795994100
2024-11-28First Trust NASDAQ® Cln Edge® GrnEngyETF0.31920.2298955782-2747-0.2866
2024-06-30CPR Invest Hydrogen H EUR Acc0.31580.27194557831220049.2913
2024-09-30DFA International Small Company I0.31230.0128935115-62571-6.2716
2024-07-31Strategic Advisers Small-Mid Cap0.25250.01627559747559740
2024-11-26iShares Core MSCI Intl Dev Mkts ETF0.22780.006468200000
2024-09-30DFA International Core Equity I0.20490.003461346100
Total 12.093226.500236209147+2940409+8.1%
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 Tax Expense  202141-6353368-593-525



5.2. Latest Balance Sheet

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

Summary
Total Assets829,088
Total Liabilities110,714
Total Stockholder Equity718,374
 As reported
Total Liabilities 110,714
Total Stockholder Equity+ 718,374
Total Assets = 829,088

Assets

Total Assets829,088
Total Current Assets742,474
Long-term Assets87,787
Total Current Assets
Cash And Cash Equivalents 635,113
Short-term Investments 2,111
Net Receivables 30,708
Inventory 67,169
Other Current Assets 7,373
Total Current Assets  (as reported)742,474
Total Current Assets  (calculated)742,474
+/-0
Long-term Assets
Property Plant Equipment 32,305
Long Term Investments 52,859
Intangible Assets 2,184
Long-term Assets Other 523
Long-term Assets  (as reported)87,787
Long-term Assets  (calculated)87,871
+/- 84

Liabilities & Shareholders' Equity

Total Current Liabilities82,412
Long-term Liabilities28,432
Total Stockholder Equity718,374
Total Current Liabilities
Short-term Debt 3,532
Accounts payable 19,368
Other Current Liabilities 52,309
Total Current Liabilities  (as reported)82,412
Total Current Liabilities  (calculated)75,209
+/- 7,203
Long-term Liabilities
Capital Lease Obligations 27,517
Long-term Liabilities  (as reported)28,432
Long-term Liabilities  (calculated)27,517
+/- 915
Total Stockholder Equity
Common Stock2,424,717
Retained Earnings -2,012,094
Accumulated Other Comprehensive Income -2,750
Other Stockholders Equity 308,501
Total Stockholder Equity (as reported)718,374
Total Stockholder Equity (calculated)718,374
+/-0
Other
Capital Stock2,428,555
Cash and Short Term Investments 637,224
Common Stock Shares Outstanding 299,412
Current Deferred Revenue6,862
Liabilities and Stockholders Equity 829,088
Net Debt -607,596
Net Invested Capital 719,511
Net Working Capital 660,062
Property Plant and Equipment Gross 137,356
Short Long Term Debt Total 27,517



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-31
> Total Assets 
20,200
27,400
26,800
28,800
28,500
25,300
37,800
35,400
54,000
73,600
71,400
78,200
73,500
82,600
239,500
238,300
237,100
458,400
439,200
446,000
448,300
448,900
435,000
426,788
752,954
727,704
731,696
706,657
660,932
681,235
635,981
959,319
891,216
861,450
826,122
917,803
893,368
892,780
867,152
834,835
794,492
755,088
708,163
659,171
665,709
629,230
545,225
524,874
505,464
488,348
478,709
350,038
335,476
324,023
311,508
298,691
206,244
191,692
182,064
208,443
187,463
174,288
164,135
195,348
210,129
197,954
195,753
189,788
184,460
177,087
171,074
165,290
160,236
146,196
146,936
127,547
130,452
122,246
118,412
120,214
132,900
151,740
147,523
127,949
127,949
131,402
140,587
161,331
153,952
154,671
182,347
183,446
181,401
182,260
176,654
177,657
166,042
164,691
162,649
346,100
339,558
345,724
343,444
340,319
370,044
371,773
566,505
975,599
1,482,987
1,469,439
1,446,528
1,440,943
1,390,621
1,332,927
1,288,356
1,247,077
1,210,180
1,178,931
1,127,691
1,072,029
1,049,308
1,020,946
829,088
829,0881,020,9461,049,3081,072,0291,127,6911,178,9311,210,1801,247,0771,288,3561,332,9271,390,6211,440,9431,446,5281,469,4391,482,987975,599566,505371,773370,044340,319343,444345,724339,558346,100162,649164,691166,042177,657176,654182,260181,401183,446182,347154,671153,952161,331140,587131,402127,949127,949147,523151,740132,900120,214118,412122,246130,452127,547146,936146,196160,236165,290171,074177,087184,460189,788195,753197,954210,129195,348164,135174,288187,463208,443182,064191,692206,244298,691311,508324,023335,476350,038478,709488,348505,464524,874545,225629,230665,709659,171708,163755,088794,492834,835867,152892,780893,368917,803826,122861,450891,216959,319635,981681,235660,932706,657731,696727,704752,954426,788435,000448,900448,300446,000439,200458,400237,100238,300239,50082,60073,50078,20071,40073,60054,00035,40037,80025,30028,50028,80026,80027,40020,200
   > Total Current Assets 
17,900
24,800
23,800
25,800
24,700
20,900
32,200
28,600
44,500
62,100
59,300
65,500
60,200
67,800
129,800
135,100
124,100
302,600
290,600
298,800
300,100
299,000
284,200
272,924
601,400
568,839
574,509
540,871
504,530
494,448
455,007
467,480
410,772
387,746
359,993
433,346
422,653
407,075
394,626
378,464
349,436
321,754
306,150
278,249
292,320
265,513
272,696
262,955
249,683
240,562
236,688
221,153
207,245
198,767
193,485
181,241
107,277
93,949
85,763
116,091
94,445
80,426
70,537
106,416
117,501
105,758
103,651
99,398
95,040
87,064
81,495
77,906
74,650
61,780
59,564
61,298
66,060
59,718
57,376
60,711
74,999
71,906
68,824
50,649
50,649
73,988
82,955
87,574
81,895
82,484
109,937
107,753
105,540
106,084
100,595
102,802
92,311
91,382
92,421
261,593
230,880
237,793
236,689
229,526
257,210
253,760
445,338
854,315
1,359,693
1,345,323
1,322,348
1,229,186
1,182,663
1,120,809
1,071,486
1,028,507
983,230
939,364
908,117
860,317
825,988
788,838
742,474
742,474788,838825,988860,317908,117939,364983,2301,028,5071,071,4861,120,8091,182,6631,229,1861,322,3481,345,3231,359,693854,315445,338253,760257,210229,526236,689237,793230,880261,59392,42191,38292,311102,802100,595106,084105,540107,753109,93782,48481,89587,57482,95573,98850,64950,64968,82471,90674,99960,71157,37659,71866,06061,29859,56461,78074,65077,90681,49587,06495,04099,398103,651105,758117,501106,41670,53780,42694,445116,09185,76393,949107,277181,241193,485198,767207,245221,153236,688240,562249,683262,955272,696265,513292,320278,249306,150321,754349,436378,464394,626407,075422,653433,346359,993387,746410,772467,480455,007494,448504,530540,871574,509568,839601,400272,924284,200299,000300,100298,800290,600302,600124,100135,100129,80067,80060,20065,50059,30062,10044,50028,60032,20020,90024,70025,80023,80024,80017,900
       Cash And Cash Equivalents 
1,800
7,700
7,500
7,600
7,700
7,500
20,400
15,300
30,300
47,000
41,700
49,400
44,800
52,000
106,400
101,100
46,500
73,900
233,000
225,100
250,500
213,500
128,100
59,698
382,200
225,384
213,973
192,550
256,029
252,854
114,112
140,774
85,687
97,399
84,483
237,233
218,802
224,101
201,932
278,099
197,990
96,129
132,878
188,748
146,430
86,420
123,906
148,919
80,543
86,929
78,042
61,399
43,441
35,730
18,020
49,340
19,659
33,007
18,140
54,086
42,966
23,195
18,970
43,299
48,726
51,384
40,969
51,937
45,952
40,290
34,910
20,316
21,931
11,811
10,374
9,770
23,348
25,759
20,430
30,301
41,550
36,371
32,702
23,671
23,671
41,228
49,151
40,049
44,287
41,302
68,149
72,628
67,983
68,139
60,061
60,255
52,515
35,206
23,154
192,235
164,972
163,683
153,363
147,792
181,620
170,263
361,748
763,430
1,268,853
1,242,984
1,222,338
1,123,895
1,068,165
1,002,624
955,424
913,730
863,772
815,063
780,991
747,287
719,922
677,933
635,113
635,113677,933719,922747,287780,991815,063863,772913,730955,4241,002,6241,068,1651,123,8951,222,3381,242,9841,268,853763,430361,748170,263181,620147,792153,363163,683164,972192,23523,15435,20652,51560,25560,06168,13967,98372,62868,14941,30244,28740,04949,15141,22823,67123,67132,70236,37141,55030,30120,43025,75923,3489,77010,37411,81121,93120,31634,91040,29045,95251,93740,96951,38448,72643,29918,97023,19542,96654,08618,14033,00719,65949,34018,02035,73043,44161,39978,04286,92980,543148,919123,90686,420146,430188,748132,87896,129197,990278,099201,932224,101218,802237,23384,48397,39985,687140,774114,112252,854256,029192,550213,973225,384382,20059,698128,100213,500250,500225,100233,00073,90046,500101,100106,40052,00044,80049,40041,70047,00030,30015,30020,4007,5007,7007,6007,5007,7001,800
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
67,100
135,000
187,864
194,134
320,569
326,574
320,736
219,728
205,100
303,362
280,475
274,726
237,389
208,755
139,637
140,094
131,485
134,925
49,013
99,881
178,589
124,076
51,511
114,031
144,863
79,888
84,114
140,666
126,154
130,188
125,673
131,339
131,856
143,407
96,234
55,760
31,038
38,997
31,313
23,715
24,969
23,044
38,932
38,182
22,206
31,941
22,508
15,751
11,287
10,242
25,878
14,600
12,830
12,684
12,068
8,913
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,000
2,000
3,825
3,208
3,004
2,007
2,007
2,007
2,011
2,011
2,011
2,011
2,102
2,109
2,109
2,111
2,1112,1092,1092,1022,0112,0112,0112,0112,0072,0072,0073,0043,2083,8252,0002,0000000000000000000000000000000008,91312,06812,68412,83014,60025,87810,24211,28715,75122,50831,94122,20638,18238,93223,04424,96923,71531,31338,99731,03855,76096,234143,407131,856131,339125,673130,188126,154140,66684,11479,888144,863114,03151,511124,076178,58999,88149,013134,925131,485140,094139,637208,755237,389274,726280,475303,362205,100219,728320,736326,574320,569194,134187,864135,00067,100000000000000000000000
       Net Receivables 
2,600
4,200
3,100
5,500
5,200
4,000
5,600
4,800
5,500
6,300
8,500
7,800
5,200
4,800
6,300
15,000
14,700
7,900
6,000
8,900
7,900
8,300
11,300
18,551
15,596
8,389
16,390
15,374
13,664
17,013
16,482
17,312
18,258
20,084
32,858
28,313
35,911
24,493
26,251
22,648
18,258
14,894
13,201
10,266
5,617
6,586
46,972
14,666
12,253
10,614
10,307
14,911
15,065
12,388
15,903
18,963
17,871
14,694
12,842
18,856
12,411
18,000
12,915
12,903
15,404
14,609
12,987
11,614
14,351
16,328
19,900
17,164
21,053
18,581
15,816
16,374
21,668
18,581
20,239
15,471
17,952
19,192
19,776
13,146
13,146
9,996
9,594
25,484
11,038
18,075
15,019
14,924
15,107
14,708
18,361
23,080
13,838
25,757
25,123
38,524
34,694
40,493
43,421
49,316
40,607
44,888
44,292
56,795
52,491
55,866
43,297
46,395
47,159
49,211
49,537
48,696
43,312
38,608
44,658
50,759
35,494
33,922
30,708
30,70833,92235,49450,75944,65838,60843,31248,69649,53749,21147,15946,39543,29755,86652,49156,79544,29244,88840,60749,31643,42140,49334,69438,52425,12325,75713,83823,08018,36114,70815,10714,92415,01918,07511,03825,4849,5949,99613,14613,14619,77619,19217,95215,47120,23918,58121,66816,37415,81618,58121,05317,16419,90016,32814,35111,61412,98714,60915,40412,90312,91518,00012,41118,85612,84214,69417,87118,96315,90312,38815,06514,91110,30710,61412,25314,66646,9726,5865,61710,26613,20114,89418,25822,64826,25124,49335,91128,31332,85820,08418,25817,31216,48217,01313,66415,37416,3908,38915,59618,55111,3008,3007,9008,9006,0007,90014,70015,0006,3004,8005,2007,8008,5006,3005,5004,8005,6004,0005,2005,5003,1004,2002,600
       Inventory 
700
900
1,200
900
1,100
900
1,800
2,000
2,100
2,000
2,600
1,800
2,100
1,100
1,400
900
1,900
1,600
2,600
4,300
5,800
9,400
8,900
5,972
8,572
13,584
16,589
11,766
14,567
18,929
20,572
28,046
30,842
31,537
31,529
26,134
26,547
25,792
28,873
26,284
31,547
30,249
18,993
12,325
14,776
16,030
16,388
13,847
15,079
15,449
16,377
14,936
16,383
17,484
14,256
14,859
12,750
13,316
14,926
10,402
13,667
11,895
13,112
9,168
13,458
15,458
16,513
12,382
17,582
18,138
15,570
13,614
15,709
16,831
16,446
11,277
10,954
14,129
15,612
14,087
13,970
14,513
15,189
12,538
12,538
16,430
19,057
20,369
23,078
20,864
24,597
17,228
19,322
19,739
19,789
17,292
24,091
28,155
33,035
29,311
29,398
29,913
36,034
30,098
31,741
35,194
36,088
28,522
32,986
38,818
50,466
51,518
57,520
58,970
58,635
58,050
64,406
73,368
70,394
45,635
55,778
62,030
67,169
67,16962,03055,77845,63570,39473,36864,40658,05058,63558,97057,52051,51850,46638,81832,98628,52236,08835,19431,74130,09836,03429,91329,39829,31133,03528,15524,09117,29219,78919,73919,32217,22824,59720,86423,07820,36919,05716,43012,53812,53815,18914,51313,97014,08715,61214,12910,95411,27716,44616,83115,70913,61415,57018,13817,58212,38216,51315,45813,4589,16813,11211,89513,66710,40214,92613,31612,75014,85914,25617,48416,38314,93616,37715,44915,07913,84716,38816,03014,77612,32518,99330,24931,54726,28428,87325,79226,54726,13431,52931,53730,84228,04620,57218,92914,56711,76616,58913,5848,5725,9728,9009,4005,8004,3002,6001,6001,9009001,4001,1002,1001,8002,6002,0002,1002,0001,8009001,1009001,200900700
       Other Current Assets 
12,800
12,000
12,000
11,800
10,700
8,500
4,400
6,500
6,600
6,800
6,500
6,500
8,100
9,900
15,700
18,100
61,000
219,200
49,000
60,500
35,900
700
900
839
898
913
983
446
542
552
-1
873
1,259
1,337
2,368
2,029
1,299
1,204
2,645
2,420
1,760
1,893
14,732
13,003
9,408
7,218
5,542
1,409
1,142
1,416
1,774
2,950
1,017
1,309
1,899
105
1,237
1,894
858
1,434
1,686
2,367
2,496
2,114
1,731
2,101
1,241
957
1,404
1,021
873
934
1,357
1,727
4,244
1,011
1,177
1,249
1,095
852
1,527
1,830
1,157
1,294
1,294
2,514
1,333
1,672
3,492
2,243
2,172
2,973
3,128
3,498
2,384
2,175
1,867
2,264
1,776
1,523
1,816
3,704
3,871
2,320
3,242
3,415
2,223
3,568
3,363
3,830
3,039
4,374
7,812
7,997
5,883
6,020
9,729
10,314
10,063
14,869
12,734
12,852
7,373
7,37312,85212,73414,86910,06310,3149,7296,0205,8837,9977,8124,3743,0393,8303,3633,5682,2233,4153,2422,3203,8713,7041,8161,5231,7762,2641,8672,1752,3843,4983,1282,9732,1722,2433,4921,6721,3332,5141,2941,2941,1571,8301,5278521,0951,2491,1771,0114,2441,7271,3579348731,0211,4049571,2412,1011,7312,1142,4962,3671,6861,4348581,8941,2371051,8991,3091,0172,9501,7741,4161,1421,4095,5427,2189,40813,00314,7321,8931,7602,4202,6451,2041,2992,0292,3681,3371,259873-155254244698391389883990070035,90060,50049,000219,20061,00018,10015,7009,9008,1006,5006,5006,8006,6006,5004,4008,50010,70011,80012,00012,00012,800
   > Long-term Assets 
2,300
2,600
3,000
3,000
3,800
4,400
5,600
6,800
9,500
11,500
12,100
12,700
13,300
14,800
109,700
103,200
113,000
155,800
148,600
147,200
148,200
149,900
150,800
153,864
151,554
158,865
157,187
165,786
156,402
186,787
180,974
491,839
480,444
473,704
466,129
484,457
470,715
485,705
472,526
456,371
445,056
433,334
402,013
380,922
373,389
363,717
272,529
261,919
255,781
247,786
242,021
128,885
128,231
125,256
118,023
117,450
98,967
97,743
96,301
92,352
93,018
93,862
93,598
88,932
92,628
92,196
92,102
90,390
89,420
90,023
89,579
87,384
85,586
84,416
87,372
66,249
64,392
62,528
61,036
59,503
57,901
79,834
78,699
0
77,300
57,414
57,632
73,757
72,057
72,187
72,410
75,693
75,861
76,176
76,059
74,855
73,731
73,309
70,228
84,507
108,678
107,931
106,755
110,793
112,834
118,013
121,167
121,284
123,294
124,116
124,180
211,757
207,958
212,118
216,870
218,570
226,950
239,567
219,574
211,712
223,321
232,108
87,787
87,787232,108223,321211,712219,574239,567226,950218,570216,870212,118207,958211,757124,180124,116123,294121,284121,167118,013112,834110,793106,755107,931108,67884,50770,22873,30973,73174,85576,05976,17675,86175,69372,41072,18772,05773,75757,63257,41477,300078,69979,83457,90159,50361,03662,52864,39266,24987,37284,41685,58687,38489,57990,02389,42090,39092,10292,19692,62888,93293,59893,86293,01892,35296,30197,74398,967117,450118,023125,256128,231128,885242,021247,786255,781261,919272,529363,717373,389380,922402,013433,334445,056456,371472,526485,705470,715484,457466,129473,704480,444491,839180,974186,787156,402165,786157,187158,865151,554153,864150,800149,900148,200147,200148,600155,800113,000103,200109,70014,80013,30012,70012,10011,5009,5006,8005,6004,4003,8003,0003,0002,6002,300
       Property Plant Equipment 
2,300
2,600
3,000
3,000
3,800
4,400
5,600
6,900
9,500
11,500
12,000
12,700
13,300
14,700
16,000
16,200
27,300
27,100
26,900
29,300
30,200
33,000
38,000
44,496
46,029
48,743
52,906
57,863
57,010
72,557
70,161
109,006
104,998
104,873
105,208
97,899
93,926
90,763
86,950
85,685
81,640
78,880
67,342
66,846
64,186
61,881
59,746
60,045
58,681
56,941
56,714
47,694
46,469
45,579
44,783
42,906
41,954
40,854
39,557
38,755
39,410
40,299
40,124
39,320
40,532
40,273
40,257
36,706
35,816
36,743
36,277
35,085
33,414
32,436
32,405
24,316
23,145
22,037
20,932
19,945
19,026
18,377
17,578
16,685
16,685
16,467
16,199
16,725
15,887
16,043
16,325
15,701
15,782
15,448
15,295
15,314
15,322
15,698
20,541
21,620
33,752
36,390
39,071
42,836
45,024
47,202
47,140
49,334
51,518
52,722
52,930
56,061
57,584
65,845
69,327
82,361
91,200
103,477
113,022
115,730
132,649
135,954
32,305
32,305135,954132,649115,730113,022103,47791,20082,36169,32765,84557,58456,06152,93052,72251,51849,33447,14047,20245,02442,83639,07136,39033,75221,62020,54115,69815,32215,31415,29515,44815,78215,70116,32516,04315,88716,72516,19916,46716,68516,68517,57818,37719,02619,94520,93222,03723,14524,31632,40532,43633,41435,08536,27736,74335,81636,70640,25740,27340,53239,32040,12440,29939,41038,75539,55740,85441,95442,90644,78345,57946,46947,69456,71456,94158,68160,04559,74661,88164,18666,84667,34278,88081,64085,68586,95090,76393,92697,899105,208104,873104,998109,00670,16172,55757,01057,86352,90648,74346,02944,49638,00033,00030,20029,30026,90027,10027,30016,20016,00014,70013,30012,70012,00011,5009,5006,9005,6004,4003,8003,0003,0002,6002,300
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
32,055
31,388
30,131
29,526
28,516
26,542
29,166
27,397
355,383
347,601
339,691
331,648
356,663
347,563
372,108
362,720
353,670
344,264
334,892
235,550
217,240
212,366
207,499
196,455
155,324
155,324
155,324
155,324
51,911
51,911
51,911
51,911
48,106
48,106
48,106
48,106
48,106
48,106
48,106
48,106
48,106
48,106
48,106
48,106
48,106
48,106
48,106
48,106
48,106
48,106
48,106
48,106
36,291
36,291
36,291
36,291
36,291
36,291
36,291
36,291
36,291
36,291
36,291
36,291
40,562
40,562
40,562
40,562
40,562
40,562
40,562
40,562
40,562
40,562
40,562
40,562
40,287
40,287
40,287
40,287
40,287
40,287
40,287
40,287
40,277
40,277
40,277
40,277
64,268
64,268
64,268
64,268
64,268
64,268
64,268
40,277
40,071
40,235
40,271
0
040,27140,23540,07140,27764,26864,26864,26864,26864,26864,26864,26840,27740,27740,27740,27740,28740,28740,28740,28740,28740,28740,28740,28740,56240,56240,56240,56240,56240,56240,56240,56240,56240,56240,56240,56236,29136,29136,29136,29136,29136,29136,29136,29136,29136,29136,29136,29148,10648,10648,10648,10648,10648,10648,10648,10648,10648,10648,10648,10648,10648,10648,10648,10648,10648,10648,10648,10651,91151,91151,91151,911155,324155,324155,324155,324196,455207,499212,366217,240235,550334,892344,264353,670362,720372,108347,563356,663331,648339,691347,601355,38327,39729,16626,54228,51629,52630,13131,38832,05500000000000000000000000
       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
157
0
0
0
6
0
0
0
6
0
0
0
1,191
1,210
893
491
681
177
5
5
13,994
26,528
23,633
20,338
21,647
21,956
25,373
29,522
27,566
27,589
26,919
26,768
70,292
65,513
62,018
63,986
66,357
66,315
67,054
64,159
54,246
48,625
53,585
52,859
52,85953,58548,62554,24664,15967,05466,31566,35763,98662,01865,51370,29226,76826,91927,58927,56629,52225,37321,95621,64720,33823,63326,52813,994551776814918931,2101,191000600060001570000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
32,055
31,388
30,131
29,526
28,516
26,542
29,166
27,397
355,383
347,601
339,691
331,648
356,663
347,563
372,108
362,720
353,670
344,264
334,892
235,550
217,240
212,366
207,499
196,455
37,588
34,044
30,501
26,958
23,701
21,628
19,556
17,484
4,303
4,159
4,015
3,870
3,726
3,581
3,437
3,292
824
3,163
2,996
2,832
2,975
2,793
2,612
2,431
2,249
2,074
1,898
5,013
4,194
3,887
3,497
3,107
2,716
2,409
24,985
24,651
24,151
24,151
4,502
4,998
16,329
15,459
15,424
15,367
18,083
18,150
19,112
19,534
17,950
17,331
16,714
8,784
8,285
7,784
7,287
6,730
5,687
5,260
4,832
3,892
3,764
3,551
3,835
3,858
20,788
20,239
19,632
18,924
5,214
4,797
4,391
1,743
1,406
1,328
1,783
2,184
2,1841,7831,3281,4061,7434,3914,7975,21418,92419,63220,23920,7883,8583,8353,5513,7643,8924,8325,2605,6876,7307,2877,7848,2858,78416,71417,33117,95019,53419,11218,15018,08315,36715,42415,45916,3294,9984,50224,15124,15124,65124,9852,4092,7163,1073,4973,8874,1945,0131,8982,0742,2492,4312,6122,7932,9752,8322,9963,1638243,2923,4373,5813,7263,8704,0154,1594,30317,48419,55621,62823,70126,95830,50134,04437,588196,455207,499212,366217,240235,550334,892344,264353,670362,720372,108347,563356,663331,648339,691347,601355,38327,39729,16626,54228,51629,52630,13131,38832,05500000000000000000000000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
105,585
110,088
103,815
0
99,093
114,144
111,217
382,833
375,446
368,831
360,921
386,558
376,789
394,942
385,576
370,686
363,416
354,434
334,671
314,076
309,203
301,836
212,783
201,874
197,100
190,845
185,307
81,191
81,762
79,677
73,240
74,544
57,013
56,889
56,744
53,597
53,608
53,563
53,474
49,612
52,096
51,923
51,845
53,684
53,604
53,280
53,302
52,299
52,172
51,980
54,967
41,933
41,247
40,491
40,104
39,558
38,875
61,457
61,121
60,615
41,162
40,947
41,433
57,032
56,170
56,144
56,085
59,992
60,079
60,728
60,764
59,541
339
330
336
321
327
334
329
336
307
319
326
343
359
363
347
348
354
355
365
370
0
377
0
0
0
0
-1,173
-1,1730000377037036535535434834736335934332631930733632933432732133633033959,54160,76460,72860,07959,99256,08556,14456,17057,03241,43340,94741,16260,61561,12161,45738,87539,55840,10440,49141,24741,93354,96751,98052,17252,29953,30253,28053,60453,68451,84551,92352,09649,61253,47453,56353,60853,59756,74456,88957,01374,54473,24079,67781,76281,191185,307190,845197,100201,874212,783301,836309,203314,076334,671354,434363,416370,686385,576394,942376,789386,558360,921368,831375,446382,833111,217114,14499,0930103,815110,088105,585000000000000000000000000
> Total Liabilities 
8,400
9,900
10,300
13,800
14,300
10,300
9,000
10,500
8,600
8,800
8,500
13,200
11,600
9,600
13,500
21,900
23,100
22,600
24,900
29,400
26,300
26,300
27,600
32,687
29,466
28,550
36,657
41,524
36,865
47,564
48,390
85,596
71,765
69,119
78,310
88,286
85,825
83,898
88,804
93,132
86,799
77,345
80,264
84,080
74,469
66,201
56,505
52,059
45,979
45,010
45,981
44,945
40,926
39,403
41,557
40,502
34,871
32,723
37,438
47,109
42,252
27,444
28,665
36,428
58,554
57,587
60,095
61,913
65,913
67,306
68,574
72,945
75,635
68,907
70,845
69,545
67,858
64,602
65,751
49,960
48,697
49,721
47,284
48,715
48,715
50,776
50,266
49,717
51,799
57,562
60,727
61,903
62,129
62,117
55,718
57,802
50,616
51,838
53,269
63,500
69,080
80,865
85,929
90,056
81,352
79,045
71,154
74,712
74,422
79,215
84,729
112,726
104,483
101,160
99,283
88,166
82,977
81,024
89,293
85,884
98,690
98,949
110,714
110,71498,94998,69085,88489,29381,02482,97788,16699,283101,160104,483112,72684,72979,21574,42274,71271,15479,04581,35290,05685,92980,86569,08063,50053,26951,83850,61657,80255,71862,11762,12961,90360,72757,56251,79949,71750,26650,77648,71548,71547,28449,72148,69749,96065,75164,60267,85869,54570,84568,90775,63572,94568,57467,30665,91361,91360,09557,58758,55436,42828,66527,44442,25247,10937,43832,72334,87140,50241,55739,40340,92644,94545,98145,01045,97952,05956,50566,20174,46984,08080,26477,34586,79993,13288,80483,89885,82588,28678,31069,11971,76585,59648,39047,56436,86541,52436,65728,55029,46632,68727,60026,30026,30029,40024,90022,60023,10021,90013,5009,60011,60013,2008,5008,8008,60010,5009,00010,30014,30013,80010,3009,9008,400
   > Total Current Liabilities 
7,100
8,300
8,700
12,800
13,400
9,400
8,100
9,600
7,900
8,400
8,200
12,800
11,200
9,200
13,200
21,600
22,700
22,300
24,600
29,100
26,000
26,100
27,400
32,456
29,274
28,380
36,510
37,402
32,963
43,520
43,202
77,873
63,266
60,067
68,917
76,878
73,893
71,496
76,714
79,772
73,169
63,459
65,986
69,172
59,484
51,367
46,638
41,917
35,494
34,227
35,157
34,004
25,171
24,073
24,887
22,896
14,519
15,900
18,481
26,607
27,996
23,751
24,697
30,057
30,927
30,738
33,029
35,091
39,918
39,232
41,201
41,532
43,784
37,745
38,935
40,091
35,647
33,273
33,865
26,428
25,436
26,259
24,914
24,901
24,901
28,397
29,386
30,188
31,269
37,147
41,175
43,046
43,439
43,391
37,262
39,424
32,812
34,629
36,610
47,709
43,187
54,033
60,495
64,516
58,035
55,708
48,934
52,091
52,240
56,606
63,203
83,159
77,011
73,924
74,213
73,168
69,023
68,028
72,256
70,225
70,820
72,341
82,412
82,41272,34170,82070,22572,25668,02869,02373,16874,21373,92477,01183,15963,20356,60652,24052,09148,93455,70858,03564,51660,49554,03343,18747,70936,61034,62932,81239,42437,26243,39143,43943,04641,17537,14731,26930,18829,38628,39724,90124,90124,91426,25925,43626,42833,86533,27335,64740,09138,93537,74543,78441,53241,20139,23239,91835,09133,02930,73830,92730,05724,69723,75127,99626,60718,48115,90014,51922,89624,88724,07325,17134,00435,15734,22735,49441,91746,63851,36759,48469,17265,98663,45973,16979,77276,71471,49673,89376,87868,91760,06763,26677,87343,20243,52032,96337,40236,51028,38029,27432,45627,40026,10026,00029,10024,60022,30022,70021,60013,2009,20011,20012,8008,2008,4007,9009,6008,1009,40013,40012,8008,7008,3007,100
       Short-term Debt 
700
700
700
1,600
2,100
100
100
0
0
900
900
900
900
100
100
100
100
100
100
100
100
100
100
63
81
79
78
78
74
77
74
16,622
0
0
0
0
0
0
0
0
0
0
27,133
27,202
26,132
21,150
0
0
0
0
0
10,069
0
0
0
18,592
0
0
0
0
0
0
0
316
643
621
650
681
706
4,272
8,258
5,565
10,485
10,467
10,365
13,325
5,810
3,665
3,773
1,965
1,316
1,333
1,242
529
1,537
1,238
1,110
1,515
984
642
599
1,090
567
610
646
652
646
640
664
631
2,127
2,234
2,298
2,445
2,289
2,419
2,512
2,691
2,868
3,045
3,033
3,238
3,442
3,649
3,549
3,895
3,991
4,078
4,249
4,505
3,417
3,499
3,532
3,5323,4993,4174,5054,2494,0783,9913,8953,5493,6493,4423,2383,0333,0452,8682,6912,5122,4192,2892,4452,2982,2342,1276316646406466526466105671,0905996429841,5151,1101,2381,5375291,2421,3331,3161,9653,7733,6655,81013,32510,36510,46710,4855,5658,2584,272706681650621643316000000018,59200010,0690000021,15026,13227,20227,133000000000016,6227477747878798163100100100100100100100100100100900900900900001001002,1001,600700700700
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
12,737
0
0
0
529
0
0
0
504
0
0
0
521
6,900
6,960
7,090
6,881
6,535
6,212
0
0
2,127
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000002,127006,2126,5356,8817,0906,9606,90052100050400052900012,7370000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
2,600
2,500
2,700
3,600
4,000
3,900
3,500
6,100
3,800
4,200
4,000
8,000
5,500
5,900
7,000
10,000
11,100
9,400
9,500
14,300
10,800
10,900
12,100
15,136
12,020
12,205
17,875
19,397
15,255
23,998
27,157
17,862
43,529
40,020
42,960
46,749
38,555
36,497
40,707
42,946
32,597
29,960
22,465
24,574
18,433
18,422
26,899
24,655
17,427
19,432
20,401
5,459
14,925
16,228
18,838
2,202
13,431
13,487
15,391
6,274
19,699
15,389
16,849
6,670
20,026
20,255
22,900
8,453
12,192
11,868
9,938
10,195
7,084
8,097
6,906
5,256
6,971
11,046
10,360
5,698
4,917
7,340
8,258
6,031
6,031
5,829
7,636
9,030
9,715
10,810
11,170
5,970
8,782
10,381
13,762
13,181
11,703
11,125
8,922
6,924
6,251
10,602
13,678
14,884
15,045
11,353
10,766
9,070
10,975
13,490
16,798
13,689
15,807
17,691
18,485
20,440
18,914
19,662
18,053
13,724
19,633
21,404
19,368
19,36821,40419,63313,72418,05319,66218,91420,44018,48517,69115,80713,68916,79813,49010,9759,07010,76611,35315,04514,88413,67810,6026,2516,9248,92211,12511,70313,18113,76210,3818,7825,97011,17010,8109,7159,0307,6365,8296,0316,0318,2587,3404,9175,69810,36011,0466,9715,2566,9068,0977,08410,1959,93811,86812,1928,45322,90020,25520,0266,67016,84915,38919,6996,27415,39113,48713,4312,20218,83816,22814,9255,45920,40119,43217,42724,65526,89918,42218,43324,57422,46529,96032,59742,94640,70736,49738,55546,74942,96040,02043,52917,86227,15723,99815,25519,39717,87512,20512,02015,13612,10010,90010,80014,3009,5009,40011,10010,0007,0005,9005,5008,0004,0004,2003,8006,1003,5003,9004,0003,6002,7002,5002,600
       Other Current Liabilities 
3,800
5,100
5,300
7,600
7,300
5,400
4,500
3,500
4,100
3,300
3,300
3,900
4,800
3,200
6,100
11,500
11,500
12,800
15,000
14,700
15,100
15,100
15,200
17,257
17,173
16,096
18,557
17,927
17,634
19,445
15,971
41,445
16,441
17,193
21,731
25,637
30,914
30,113
31,674
32,936
33,848
28,471
12,883
14,734
13,351
10,571
17,517
16,451
13,592
12,789
11,177
16,662
9,077
7,446
5,905
1,933
868
895
1,748
19,386
23,695
21,089
22,892
21,464
28,655
29,001
31,959
23,451
25,561
19,449
21,410
22,212
23,612
17,474
18,858
17,805
17,896
12,954
14,603
12,605
15,437
14,382
13,786
17,016
15,535
13,258
13,483
13,558
12,864
12,172
12,654
15,365
10,481
11,811
13,292
17,509
11,778
14,328
18,793
23,473
18,406
19,959
21,054
27,031
24,005
26,653
24,205
30,442
28,267
27,974
30,339
54,123
45,538
40,922
41,472
40,803
38,928
36,732
41,336
51,254
47,302
47,276
52,309
52,30947,27647,30251,25441,33636,73238,92840,80341,47240,92245,53854,12330,33927,97428,26730,44224,20526,65324,00527,03121,05419,95918,40623,47318,79314,32811,77817,50913,29211,81110,48115,36512,65412,17212,86413,55813,48313,25815,53517,01613,78614,38215,43712,60514,60312,95417,89617,80518,85817,47423,61222,21221,41019,44925,56123,45131,95929,00128,65521,46422,89221,08923,69519,3861,7488958681,9335,9057,4469,07716,66211,17712,78913,59216,45117,51710,57113,35114,73412,88328,47133,84832,93631,67430,11330,91425,63721,73117,19316,44141,44515,97119,44517,63417,92718,55716,09617,17317,25715,20015,10015,10014,70015,00012,80011,50011,5006,1003,2004,8003,9003,3003,3004,1003,5004,5005,4007,3007,6005,3005,1003,800
   > Long-term Liabilities 
1,300
1,600
1,600
1,000
900
900
900
900
700
400
300
400
400
400
300
300
400
300
300
300
300
200
200
231
192
170
147
4,122
3,902
4,044
5,188
7,723
8,499
9,052
9,393
11,408
11,932
12,402
12,090
13,360
13,630
13,886
14,278
14,908
14,985
14,834
9,867
10,142
10,485
10,783
10,824
10,941
15,755
15,330
16,670
17,606
20,352
16,823
18,957
20,502
14,256
3,693
3,968
6,371
27,627
26,849
27,066
26,822
25,995
28,074
27,373
31,413
31,851
31,162
31,910
29,454
32,211
31,329
31,886
23,532
23,261
23,462
22,370
0
23,814
22,379
20,880
19,529
20,530
20,415
19,552
18,857
18,690
18,726
18,456
18,378
17,804
17,209
16,659
15,791
25,893
26,832
25,434
25,540
23,317
23,337
22,220
22,621
22,182
22,609
21,526
29,567
27,472
27,236
25,070
14,998
13,954
12,996
17,037
15,659
27,870
26,608
28,432
28,43226,60827,87015,65917,03712,99613,95414,99825,07027,23627,47229,56721,52622,60922,18222,62122,22023,33723,31725,54025,43426,83225,89315,79116,65917,20917,80418,37818,45618,72618,69018,85719,55220,41520,53019,52920,88022,37923,814022,37023,46223,26123,53231,88631,32932,21129,45431,91031,16231,85131,41327,37328,07425,99526,82227,06626,84927,6276,3713,9683,69314,25620,50218,95716,82320,35217,60616,67015,33015,75510,94110,82410,78310,48510,1429,86714,83414,98514,90814,27813,88613,63013,36012,09012,40211,93211,4089,3939,0528,4997,7235,1884,0443,9024,1221471701922312002003003003003004003003004004004003004007009009009009001,0001,6001,6001,300
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,064
17,465
18,436
17,569
17,306
15,335
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000015,33517,30617,56918,43617,4655,064000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
4,014
3,787
3,956
5,144
7,723
8,499
9,052
9,393
11,408
11,932
12,402
12,090
13,360
13,630
13,884
14,278
14,908
14,985
14,834
9,867
10,142
10,485
10,783
10,824
10,941
15,755
15,330
16,670
17,606
20,352
16,823
18,957
20,502
14,256
3,693
3,968
4,632
14,176
14,035
13,974
13,468
12,476
13,056
13,792
16,072
16,038
15,742
15,689
16,443
16,188
16,038
16,098
12,760
12,536
12,586
12,233
14,588
14,131
14,072
13,237
12,806
12,969
12,898
12,278
12,429
12,357
12,376
12,012
12,149
11,915
11,637
11,158
10,727
8,428
8,396
7,865
8,234
7,982
8,005
7,162
7,439
7,395
7,361
7,251
15,685
13,750
13,507
12,902
3,162
0
3,026
0
0
0
0
0
000003,02603,16212,90213,50713,75015,6857,2517,3617,3957,4397,1628,0057,9828,2347,8658,3968,42810,72711,15811,63711,91512,14912,01212,37612,35712,42912,27812,89812,96912,80613,23714,07214,13114,58812,23312,58612,53612,76016,09816,03816,18816,44315,68915,74216,03816,07213,79213,05612,47613,46813,97414,03514,1764,6323,9683,69314,25620,50218,95716,82320,35217,60616,67015,33015,75510,94110,82410,78310,48510,1429,86714,83414,98514,90814,27813,88413,63013,36012,09012,40211,93211,4089,3939,0528,4997,7235,1443,9563,7874,014000000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,274
0
0
0
3,829
0
0
0
3,398
0
0
0
2,982
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000002,9820003,3980003,8290004,27400000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
11,700
17,500
16,500
15,000
14,200
15,000
28,800
24,900
45,300
64,800
62,800
64,600
61,500
72,700
225,700
216,000
213,800
431,600
410,500
405,500
411,300
412,500
398,000
386,166
714,484
690,895
680,708
654,200
613,655
624,593
579,279
837,206
792,231
772,381
732,510
824,791
806,409
808,882
778,348
741,703
707,693
677,743
627,899
575,091
591,240
563,029
488,720
472,815
459,485
443,338
432,728
305,093
294,550
284,620
269,951
258,189
171,373
158,969
144,626
161,334
145,211
146,844
135,470
158,920
149,308
139,384
134,155
128,288
120,250
112,111
105,200
95,320
87,729
80,682
79,919
62,412
66,003
61,684
57,325
71,646
85,943
104,104
102,475
81,928
81,928
83,445
93,321
114,457
105,545
100,615
125,391
124,844
119,272
120,143
120,936
119,855
115,426
112,853
109,380
282,600
270,478
264,859
257,515
250,263
288,692
292,728
495,351
900,887
1,408,565
1,390,224
1,361,799
1,328,217
1,286,138
1,231,767
1,189,073
1,158,911
1,127,203
1,097,907
1,038,398
986,145
950,618
921,997
718,374
718,374921,997950,618986,1451,038,3981,097,9071,127,2031,158,9111,189,0731,231,7671,286,1381,328,2171,361,7991,390,2241,408,565900,887495,351292,728288,692250,263257,515264,859270,478282,600109,380112,853115,426119,855120,936120,143119,272124,844125,391100,615105,545114,45793,32183,44581,92881,928102,475104,10485,94371,64657,32561,68466,00362,41279,91980,68287,72995,320105,200112,111120,250128,288134,155139,384149,308158,920135,470146,844145,211161,334144,626158,969171,373258,189269,951284,620294,550305,093432,728443,338459,485472,815488,720563,029591,240575,091627,899677,743707,693741,703778,348808,882806,409824,791732,510772,381792,231837,206579,279624,593613,655654,200680,708690,895714,484386,166398,000412,500411,300405,500410,500431,600213,800216,000225,70072,70061,50064,60062,80064,80045,30024,90028,80015,00014,20015,00016,50017,50011,700
   Common Stock
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
449,700
0
0
795,805
782,473
771,461
783,719
745,024
790,316
762,038
1,051,811
1,057,553
1,059,176
1,059,497
1,187,127
1,191,249
1,226,255
1,226,727
1,227,079
1,229,129
1,229,138
1,230,512
1,231,689
1,279,062
1,279,062
1,160,956
1,161,281
1,163,827
1,163,861
1,169,778
1,169,778
1,172,286
1,172,297
1,172,297
1,174,821
832,485
832,606
832,679
832,711
835,396
835,396
835,501
835,358
835,856
836,160
836,167
836,245
836,832
838,330
838,330
837,686
837,822
838,087
845,630
845,630
852,624
852,830
853,413
866,574
892,858
914,707
914,786
914,786
914,786
915,912
929,324
948,213
948,324
948,327
977,361
977,707
978,777
981,336
984,161
986,497
987,780
988,258
991,043
1,174,889
1,175,547
1,176,362
1,178,956
1,182,660
1,238,160
1,253,143
1,465,767
1,884,735
2,415,047
2,415,794
2,415,860
2,416,256
2,417,829
2,418,151
2,418,342
2,420,396
2,421,042
2,422,806
2,422,918
2,413,231
2,425,083
2,428,122
2,424,717
2,424,7172,428,1222,425,0832,413,2312,422,9182,422,8062,421,0422,420,3962,418,3422,418,1512,417,8292,416,2562,415,8602,415,7942,415,0471,884,7351,465,7671,253,1431,238,1601,182,6601,178,9561,176,3621,175,5471,174,889991,043988,258987,780986,497984,161981,336978,777977,707977,361948,327948,324948,213929,324915,912914,786914,786914,786914,707892,858866,574853,413852,830852,624845,630845,630838,087837,822837,686838,330838,330836,832836,245836,167836,160835,856835,358835,501835,396835,396832,711832,679832,606832,4851,174,8211,172,2971,172,2971,172,2861,169,7781,169,7781,163,8611,163,8271,161,2811,160,9561,279,0621,279,0621,231,6891,230,5121,229,1381,229,1291,227,0791,226,7271,226,2551,191,2491,187,1271,059,4971,059,1761,057,5531,051,811762,038790,316745,024783,719771,461782,473795,80500449,700000000000000000000000
   Retained Earnings -2,012,094-1,809,996-1,776,963-1,728,615-1,687,227-1,624,773-1,594,677-1,560,759-1,527,846-1,484,965-1,429,174-1,387,579-1,345,917-1,315,068-1,293,154-1,275,516-1,260,541-1,248,785-1,237,353-1,223,850-1,213,177-1,203,395-1,196,424-1,184,400-1,173,229-1,167,205-1,162,882-1,157,382-1,154,290-1,153,264-1,152,063-1,149,128-1,147,646-1,143,459-1,137,649-1,127,655-1,126,468-1,122,333-1,121,671-1,121,671-1,101,341-1,098,918-1,094,461-1,091,187-1,091,765-1,087,256-1,082,053-1,074,181-1,055,265-1,046,315-1,039,681-1,031,279-1,021,660-1,013,844-1,005,151-995,669-987,239-981,629-970,768-960,712-984,166-972,174-973,179-954,607-936,579-921,122-907,641-988,686-972,795-956,778-945,638-931,384-802,636-784,779-767,431-750,247-734,101-725,208-695,710-663,264-608,156-555,607-525,020-487,857-448,192-417,137-384,604-362,100-326,987-286,795-265,322-214,369-179,990-166,318-133,618-125,547-94,216-91,817-80,879-70,788-52,300-37,200-24,600-18,300-17,600-11,200-26,300-20,400-20,200-28,100-25,600-22,700-24,900-22,400-19,900-18,300-15,100-13,100-13,400-12,600-12,200-10,300-9,400
   Accumulated Other Comprehensive Income 
-2,600
-2,600
-2,600
-3,600
-3,600
-3,600
-3,600
-3,100
-3,100
-3,100
-3,100
-3,400
-3,400
-3,400
-3,400
-5,300
-5,300
-5,300
-5,300
-7,700
-7,700
-7,700
-7,700
-12,764
-12,778
-12,778
-12,778
-18,848
-17,927
-18,681
-17,910
-236
-27,676
-27,676
-27,676
-236
-236
-236
-187
-236
-236
4,141
5,543
-236
7,888
9,175
61,865
-236
-236
-236
-236
-236
-334
-401
-236
-236
-236
-236
-236
-236
-236
-236
-236
-236
-236
-236
-236
-236
40
-65
117
209
245
271
261
92
246
220
44
9
38
245
131
-42,851
280
476
547
567
378
481
426
718
1,251
681
370
204
-72
588
685
851
813
834
751
813
-23
42
1,263
907
548
1,103
1,020
1,721
1,600
39
-2,686
-1,490
-1,350
-3,711
-3,896
-2,947
-3,860
-4,140
-2,750
-2,750-4,140-3,860-2,947-3,896-3,711-1,350-1,490-2,686391,6001,7211,0201,1035489071,26342-23813751834813851685588-722043706811,251718426481378567547476280-42,8511312453894422024692261271245209117-6540-236-236-236-236-236-236-236-236-236-236-236-236-236-236-401-334-236-236-236-236-23661,8659,1757,888-2365,5434,141-236-236-187-236-236-236-27,676-27,676-27,676-236-17,910-18,681-17,927-18,848-12,778-12,778-12,778-12,764-7,700-7,700-7,700-7,700-5,300-5,300-5,300-5,300-3,400-3,400-3,400-3,400-3,100-3,100-3,100-3,100-3,600-3,600-3,600-3,600-2,600-2,600-2,600
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0