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

Buzzi Unicem SpA ADR
Buy, Hold or Sell?

Let's analyze Buzzi Unicem SpA ADR together

I guess you are interested in Buzzi Unicem SpA ADR. 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 Buzzi Unicem SpA ADR. 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 Buzzi Unicem SpA ADR

I send you an email if I find something interesting about Buzzi Unicem SpA ADR.

1. Quick Overview

1.1. Quick analysis of Buzzi Unicem SpA ADR (30 sec.)










1.2. What can you expect buying and holding a share of Buzzi Unicem SpA ADR? (30 sec.)

How much money do you get?

How much money do you get?
$0.45
When do you have the money?
1 year
How often do you get paid?
78.6%

What is your share worth?

Current worth
$16.50
Expected worth in 1 year
$17.24
How sure are you?
71.4%

+ What do you gain per year?

Total Gains per Share
$1.19
Return On Investment
6.2%

For what price can you sell your share?

Current Price per Share
$19.21
Expected price per share
$16.56 - $19.75
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Buzzi Unicem SpA ADR (5 min.)




Live pricePrice per Share (EOD)
$19.21

2.2. Growth of Buzzi Unicem SpA ADR (5 min.)




Is Buzzi Unicem SpA ADR growing?

Current yearPrevious yearGrowGrow %
How rich?$5.9b$5.3b$501.4m8.6%

How much money is Buzzi Unicem SpA ADR making?

Current yearPrevious yearGrowGrow %
Making money$358.9m$300.4m$58.4m16.3%
Net Profit Margin22.6%18.8%--

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

2.3. Financial Health of Buzzi Unicem SpA ADR (5 min.)




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




  Industry Rankings (Building Materials)  


Richest
#17 / 218

Most Revenue
#7 / 218

Most Profit
#2 / 218
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Buzzi Unicem SpA ADR?

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

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

Speculation

The Price per Share of Buzzi Unicem SpA ADR is $19.21. 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 Buzzi Unicem SpA ADR.
  • 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 Buzzi Unicem SpA ADR, 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 $16.50. Based on the TTM, the Book Value Change Per Share is $0.18 per quarter. Based on the YOY, the Book Value Change Per Share is $0.30 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 $0.11 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Buzzi Unicem SpA ADR.

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 Eps1.166.0%0.995.1%0.552.9%0.532.7%0.422.2%
Usd Book Value Change Per Share0.000.0%0.181.0%0.301.5%0.331.7%0.593.1%
Usd Dividend Per Share0.301.5%0.110.6%0.060.3%0.090.4%0.070.3%
Usd Total Gains Per Share0.291.5%0.301.5%0.351.8%0.422.2%0.653.4%
Usd Price Per Share20.01-17.27-10.31-9.84-7.92-
Price to Earnings Ratio4.31-5.03-4.63-5.91-5.99-
Price-to-Total Gains Ratio68.62-2,280.79--2.95-612.93-544.85-
Price to Book Ratio1.21-1.08-0.70-0.71-0.66-
Price-to-Total Gains Ratio68.62-2,280.79--2.95-612.93-544.85-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share19.214
Number of shares52
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.110.09
Usd Book Value Change Per Share0.180.33
Usd Total Gains Per Share0.300.42
Gains per Quarter (52 shares)15.4821.63
Gains per Year (52 shares)61.9386.52
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1243852186977
2477711436137164
37111517654206251
49415423872274338
511819230090343425
6141230362108412512
7165269424126480599
8188307486143549686
9212346548161617773
10235384610179686860

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 Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%27.01.00.096.4%27.01.00.096.4%
Book Value Change Per Share1.03.00.025.0%5.05.02.041.7%8.06.06.040.0%13.08.07.046.4%13.08.07.046.4%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%18.00.02.090.0%22.00.06.078.6%22.00.06.078.6%
Total Gains per Share3.01.00.075.0%9.03.00.075.0%15.04.01.075.0%20.06.02.071.4%20.06.02.071.4%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Buzzi Unicem SpA ADR 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---0.0040.185-102%0.295-101%0.330-101%0.589-101%
Book Value Per Share--16.50015.997+3%14.618+13%13.220+25%11.447+44%
Current Ratio--3.6193.471+4%2.830+28%3.247+11%2.985+21%
Debt To Asset Ratio--0.2630.262+1%0.318-17%0.361-27%0.403-35%
Debt To Equity Ratio--0.3570.355+1%0.469-24%0.581-39%0.714-50%
Dividend Per Share--0.2950.113+161%0.057+418%0.086+243%0.065+353%
Eps--1.1600.987+17%0.551+111%0.526+120%0.425+173%
Free Cash Flow Per Share--0.5610.605-7%0.405+38%0.453+24%0.453+24%
Free Cash Flow To Equity Per Share--0.4030.429-6%-0.115+129%0.063+541%0.063+541%
Gross Profit Margin--1.0001.0000%1.0000%0.900+11%0.857+17%
Market Cap6986191339.712-4%7275616150.0806280809264.192+16%3749160271.240+94%3579450434.256+103%3017945362.082+141%
Net Profit Margin--0.2050.226-9%0.188+9%0.085+141%0.083+147%
Operating Margin--0.1950.222-12%0.186+4%0.087+122%0.089+118%
Operating Ratio--0.8050.763+6%0.790+2%0.355+127%0.532+51%
Pb Ratio1.164-4%1.2131.076+13%0.701+73%0.713+70%0.661+83%
Pe Ratio4.141-4%4.3135.032-14%4.632-7%5.905-27%5.987-28%
Price Per Share19.214-4%20.01017.274+16%10.311+94%9.845+103%7.916+153%
Price To Free Cash Flow Ratio8.570-4%8.92511.872-25%7.793+15%6.376+40%4.555+96%
Price To Total Gains Ratio65.894-4%68.6242280.793-97%-2.954+104%612.926-89%544.846-87%
Quick Ratio--2.6802.333+15%1.980+35%1.876+43%1.755+53%
Return On Assets--0.0520.046+13%0.038+36%0.026+98%0.021+142%
Return On Equity--0.0700.062+13%0.056+26%0.039+78%0.034+107%
Total Gains Per Share--0.2920.298-2%0.352-17%0.416-30%0.654-55%
Usd Book Value--5999424000.0005816474750.000+3%5315016135.075+13%4814852627.680+25%4345992206.311+38%
Usd Book Value Change Per Share---0.0040.185-102%0.295-101%0.330-101%0.589-101%
Usd Book Value Per Share--16.50015.997+3%14.618+13%13.220+25%11.447+44%
Usd Dividend Per Share--0.2950.113+161%0.057+418%0.086+243%0.065+353%
Usd Eps--1.1600.987+17%0.551+111%0.526+120%0.425+173%
Usd Free Cash Flow--203807000.000219848125.000-7%147268375.000+38%74182211.500+175%52987293.929+285%
Usd Free Cash Flow Per Share--0.5610.605-7%0.405+38%0.453+24%0.453+24%
Usd Free Cash Flow To Equity Per Share--0.4030.429-6%-0.115+129%0.063+541%0.063+541%
Usd Market Cap6986191339.712-4%7275616150.0806280809264.192+16%3749160271.240+94%3579450434.256+103%3017945362.082+141%
Usd Price Per Share19.214-4%20.01017.274+16%10.311+94%9.845+103%7.916+153%
Usd Profit--421749000.000358949625.000+17%300463500.000+40%200301903.518+111%160766584.313+162%
Usd Revenue--2053579000.0001583454250.000+30%1599745499.750+28%740780721.915+177%695877335.529+195%
Usd Total Gains Per Share--0.2920.298-2%0.352-17%0.416-30%0.654-55%
 EOD+4 -4MRQTTM+18 -17YOY+27 -85Y+27 -910Y+27 -9

3.3 Fundamental Score

Let's check the fundamental score of Buzzi Unicem SpA ADR based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-154.141
Price to Book Ratio (EOD)Between0-11.164
Net Profit Margin (MRQ)Greater than00.205
Operating Margin (MRQ)Greater than00.195
Quick Ratio (MRQ)Greater than12.680
Current Ratio (MRQ)Greater than13.619
Debt to Asset Ratio (MRQ)Less than10.263
Debt to Equity Ratio (MRQ)Less than10.357
Return on Equity (MRQ)Greater than0.150.070
Return on Assets (MRQ)Greater than0.050.052
Total8/10 (80.0%)

3.4 Technical Score

Let's check the technical score of Buzzi Unicem SpA ADR based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5051.333
Ma 20Greater thanMa 5019.193
Ma 50Greater thanMa 10019.293
Ma 100Greater thanMa 20019.659
OpenGreater thanClose19.214
Total2/5 (40.0%)

4. In-depth Analysis

4.1 About Buzzi Unicem SpA ADR

Buzzi S.p.A., together with its subsidiaries, manufactures, distributes, and sells cement, ready-mix concrete, and aggregates. It has operations primarily in Italy, the United States, Germany, Luxembourg, the Netherlands, Poland, the Czech Republic, Slovakia, Ukraine, Mexico, and Brazil. Buzzi S.p.A. was formerly known as Buzzi Unicem S.p.A. and changed its name to Buzzi S.p.A. in May 2023. The company was founded in 1872 and is headquartered in Casale Monferrato, Italy. Buzzi S.p.A. is a subsidiary of Fimedi - S.P.A.

Fundamental data was last updated by Penke on 2024-08-30 05:15:06.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is less efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating efficient.
The company is efficient 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 underpriced.
Based on the earnings, the company is cheap.
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 Buzzi Unicem SpA ADR earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Buzzi Unicem SpA ADR to the Building Materials industry mean.
  • A Net Profit Margin of 20.5% means that $0.21 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Buzzi Unicem SpA ADR:

  • The MRQ is 20.5%. The company is making a huge profit. +2
  • The TTM is 22.6%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ20.5%TTM22.6%-2.1%
TTM22.6%YOY18.8%+3.8%
TTM22.6%5Y8.5%+14.1%
5Y8.5%10Y8.3%+0.2%
Compared to industry (Building Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ20.5%4.4%+16.1%
TTM22.6%5.0%+17.6%
YOY18.8%5.5%+13.3%
5Y8.5%6.1%+2.4%
10Y8.3%5.5%+2.8%
4.3.1.2. Return on Assets

Shows how efficient Buzzi Unicem SpA ADR is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Buzzi Unicem SpA ADR to the Building Materials industry mean.
  • 5.2% Return on Assets means that Buzzi Unicem SpA ADR generated $0.05 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Buzzi Unicem SpA ADR:

  • The MRQ is 5.2%. Using its assets, the company is efficient in making profit. +1
  • The TTM is 4.6%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ5.2%TTM4.6%+0.6%
TTM4.6%YOY3.8%+0.8%
TTM4.6%5Y2.6%+2.0%
5Y2.6%10Y2.1%+0.5%
Compared to industry (Building Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ5.2%0.8%+4.4%
TTM4.6%1.2%+3.4%
YOY3.8%1.4%+2.4%
5Y2.6%1.5%+1.1%
10Y2.1%1.6%+0.5%
4.3.1.3. Return on Equity

Shows how efficient Buzzi Unicem SpA ADR is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Buzzi Unicem SpA ADR to the Building Materials industry mean.
  • 7.0% Return on Equity means Buzzi Unicem SpA ADR generated $0.07 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Buzzi Unicem SpA ADR:

  • The MRQ is 7.0%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 6.2%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ7.0%TTM6.2%+0.8%
TTM6.2%YOY5.6%+0.6%
TTM6.2%5Y3.9%+2.3%
5Y3.9%10Y3.4%+0.6%
Compared to industry (Building Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ7.0%1.7%+5.3%
TTM6.2%2.0%+4.2%
YOY5.6%2.3%+3.3%
5Y3.9%2.8%+1.1%
10Y3.4%2.8%+0.6%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Buzzi Unicem SpA ADR.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Buzzi Unicem SpA ADR is operating .

  • Measures how much profit Buzzi Unicem SpA ADR 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 Buzzi Unicem SpA ADR to the Building Materials industry mean.
  • An Operating Margin of 19.5% means the company generated $0.19  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Buzzi Unicem SpA ADR:

  • The MRQ is 19.5%. The company is operating efficient. +1
  • The TTM is 22.2%. The company is operating efficient. +1
Trends
Current periodCompared to+/- 
MRQ19.5%TTM22.2%-2.7%
TTM22.2%YOY18.6%+3.5%
TTM22.2%5Y8.7%+13.4%
5Y8.7%10Y8.9%-0.2%
Compared to industry (Building Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ19.5%9.8%+9.7%
TTM22.2%6.7%+15.5%
YOY18.6%8.3%+10.3%
5Y8.7%8.8%-0.1%
10Y8.9%8.5%+0.4%
4.3.2.2. Operating Ratio

Measures how efficient Buzzi Unicem SpA ADR is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Building Materials industry mean).
  • An Operation Ratio of 0.81 means that the operating costs are $0.81 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Buzzi Unicem SpA ADR:

  • The MRQ is 0.805. The company is less efficient in keeping operating costs low.
  • The TTM is 0.763. The company is efficient in keeping operating costs low. +1
Trends
Current periodCompared to+/- 
MRQ0.805TTM0.763+0.042
TTM0.763YOY0.790-0.027
TTM0.7635Y0.355+0.409
5Y0.35510Y0.532-0.177
Compared to industry (Building Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8051.548-0.743
TTM0.7631.537-0.774
YOY0.7901.403-0.613
5Y0.3551.300-0.945
10Y0.5321.193-0.661
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Buzzi Unicem SpA ADR.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Buzzi Unicem SpA ADR is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Building Materials industry mean).
  • A Current Ratio of 3.62 means the company has $3.62 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Buzzi Unicem SpA ADR:

  • The MRQ is 3.619. The company is very able to pay all its short-term debts. +2
  • The TTM is 3.471. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ3.619TTM3.471+0.149
TTM3.471YOY2.830+0.641
TTM3.4715Y3.247+0.223
5Y3.24710Y2.985+0.262
Compared to industry (Building Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ3.6191.376+2.243
TTM3.4711.442+2.029
YOY2.8301.462+1.368
5Y3.2471.524+1.723
10Y2.9851.457+1.528
4.4.3.2. Quick Ratio

Measures if Buzzi Unicem SpA ADR is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Buzzi Unicem SpA ADR to the Building Materials industry mean.
  • A Quick Ratio of 2.68 means the company can pay off $2.68 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Buzzi Unicem SpA ADR:

  • The MRQ is 2.680. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 2.333. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ2.680TTM2.333+0.347
TTM2.333YOY1.980+0.353
TTM2.3335Y1.876+0.458
5Y1.87610Y1.755+0.121
Compared to industry (Building Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ2.6800.582+2.098
TTM2.3330.628+1.705
YOY1.9800.750+1.230
5Y1.8760.788+1.088
10Y1.7550.815+0.940
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Buzzi Unicem SpA ADR.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Buzzi Unicem SpA ADR assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Buzzi Unicem SpA ADR to Building Materials industry mean.
  • A Debt to Asset Ratio of 0.26 means that Buzzi Unicem SpA ADR assets are financed with 26.3% credit (debt) and the remaining percentage (100% - 26.3%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Buzzi Unicem SpA ADR:

  • The MRQ is 0.263. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.262. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.263TTM0.262+0.001
TTM0.262YOY0.318-0.056
TTM0.2625Y0.361-0.099
5Y0.36110Y0.403-0.042
Compared to industry (Building Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2630.442-0.179
TTM0.2620.437-0.175
YOY0.3180.446-0.128
5Y0.3610.454-0.093
10Y0.4030.460-0.057
4.5.4.2. Debt to Equity Ratio

Measures if Buzzi Unicem SpA ADR is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Buzzi Unicem SpA ADR to the Building Materials industry mean.
  • A Debt to Equity ratio of 35.7% means that company has $0.36 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Buzzi Unicem SpA ADR:

  • The MRQ is 0.357. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.355. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.357TTM0.355+0.002
TTM0.355YOY0.469-0.114
TTM0.3555Y0.581-0.226
5Y0.58110Y0.714-0.133
Compared to industry (Building Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3570.845-0.488
TTM0.3550.839-0.484
YOY0.4690.897-0.428
5Y0.5810.934-0.353
10Y0.7141.019-0.305
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 Buzzi Unicem SpA ADR generates.

  • Above 15 is considered overpriced but always compare Buzzi Unicem SpA ADR to the Building Materials industry mean.
  • A PE ratio of 4.31 means the investor is paying $4.31 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Buzzi Unicem SpA ADR:

  • The EOD is 4.141. Based on the earnings, the company is cheap. +2
  • The MRQ is 4.313. Based on the earnings, the company is cheap. +2
  • The TTM is 5.032. Based on the earnings, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD4.141MRQ4.313-0.172
MRQ4.313TTM5.032-0.720
TTM5.032YOY4.632+0.400
TTM5.0325Y5.905-0.873
5Y5.90510Y5.987-0.082
Compared to industry (Building Materials)
PeriodCompanyIndustry (mean)+/- 
EOD4.14112.999-8.858
MRQ4.31312.875-8.562
TTM5.03212.662-7.630
YOY4.63211.512-6.880
5Y5.90514.868-8.963
10Y5.98718.554-12.567
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 Buzzi Unicem SpA ADR:

  • The EOD is 8.570. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 8.925. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 11.872. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD8.570MRQ8.925-0.355
MRQ8.925TTM11.872-2.947
TTM11.872YOY7.793+4.078
TTM11.8725Y6.376+5.495
5Y6.37610Y4.555+1.822
Compared to industry (Building Materials)
PeriodCompanyIndustry (mean)+/- 
EOD8.5705.601+2.969
MRQ8.9255.277+3.648
TTM11.8725.445+6.427
YOY7.7932.541+5.252
5Y6.3763.817+2.559
10Y4.5553.282+1.273
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 Buzzi Unicem SpA ADR is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Building Materials industry mean).
  • A PB ratio of 1.21 means the investor is paying $1.21 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Buzzi Unicem SpA ADR:

  • The EOD is 1.164. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.213. Based on the equity, the company is underpriced. +1
  • The TTM is 1.076. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.164MRQ1.213-0.048
MRQ1.213TTM1.076+0.137
TTM1.076YOY0.701+0.375
TTM1.0765Y0.713+0.363
5Y0.71310Y0.661+0.052
Compared to industry (Building Materials)
PeriodCompanyIndustry (mean)+/- 
EOD1.1641.163+0.001
MRQ1.2131.179+0.034
TTM1.0761.159-0.083
YOY0.7011.136-0.435
5Y0.7131.380-0.667
10Y0.6611.584-0.923
4.6.2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Latest Balance Sheet

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

Summary
Total Assets8,139,991
Total Liabilities2,140,567
Total Stockholder Equity5,993,739
 As reported
Total Liabilities 2,140,567
Total Stockholder Equity+ 5,993,739
Total Assets = 8,139,991

Assets

Total Assets8,139,991
Total Current Assets3,036,233
Long-term Assets5,103,758
Total Current Assets
Cash And Cash Equivalents 1,331,676
Short-term Investments 20,933
Net Receivables 875,024
Inventory 786,783
Other Current Assets 21,817
Total Current Assets  (as reported)3,036,233
Total Current Assets  (calculated)3,036,233
+/-0
Long-term Assets
Property Plant Equipment 3,411,326
Goodwill 509,934
Intangible Assets 51,967
Long-term Assets Other 143,163
Long-term Assets  (as reported)5,103,758
Long-term Assets  (calculated)4,116,390
+/- 987,368

Liabilities & Shareholders' Equity

Total Current Liabilities838,863
Long-term Liabilities1,301,704
Total Stockholder Equity5,993,739
Total Current Liabilities
Short-term Debt 235,998
Accounts payable 308,649
Other Current Liabilities 282,420
Total Current Liabilities  (as reported)838,863
Total Current Liabilities  (calculated)827,067
+/- 11,796
Long-term Liabilities
Long-term Liabilities  (as reported)1,301,704
Long-term Liabilities  (calculated)0
+/- 1,301,704
Total Stockholder Equity
Common Stock123,637
Retained Earnings 5,695,255
Accumulated Other Comprehensive Income -188,444
Other Stockholders Equity 363,291
Total Stockholder Equity (as reported)5,993,739
Total Stockholder Equity (calculated)5,993,739
+/-0
Other
Cash and Short Term Investments 1,352,609
Common Stock Shares Outstanding 184,944
Current Deferred Revenue11,796
Liabilities and Stockholders Equity 8,139,991
Net Debt -544,290
Short Long Term Debt Total 787,386



6.2. Balance Sheets Structured

All numbers in thousands.

 Trend2024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-06-302017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-31
> Total Assets 
0
0
0
6,059,463
6,184,334
6,457,673
6,071,543
5,855,264
5,641,005
5,593,866
5,733,518
5,928,872
5,814,226
5,975,631
6,339,433
5,802,682
5,794,807
5,658,817
5,662,300
5,309,908
5,044,824
5,060,428
5,299,820
5,169,602
5,553,341
5,471,948
5,392,781
5,520,818
5,379,999
5,946,607
5,932,327
5,808,885
5,683,475
5,683,475
5,783,194
5,783,194
5,891,510
5,674,147
0
6,085,650
0
6,402,564
0
6,484,589
0
6,386,760
0
6,460,922
0
6,921,783
0
7,320,184
7,503,088
7,503,088
7,293,583
7,293,583
7,615,403
7,615,403
8,139,991
8,139,991
8,139,9918,139,9917,615,4037,615,4037,293,5837,293,5837,503,0887,503,0887,320,18406,921,78306,460,92206,386,76006,484,58906,402,56406,085,65005,674,1475,891,5105,783,1945,783,1945,683,4755,683,4755,808,8855,932,3275,946,6075,379,9995,520,8185,392,7815,471,9485,553,3415,169,6025,299,8205,060,4285,044,8245,309,9085,662,3005,658,8175,794,8075,802,6826,339,4335,975,6315,814,2265,928,8725,733,5185,593,8665,641,0055,855,2646,071,5436,457,6736,184,3346,059,463000
   > Total Current Assets 
0
0
0
1,646,590
1,557,849
1,605,596
1,494,612
1,382,124
1,329,096
1,378,920
1,464,193
1,595,197
1,535,199
1,637,980
2,048,214
1,650,068
1,581,269
1,537,578
1,658,147
1,483,491
1,302,573
1,352,317
1,429,688
1,244,305
1,300,902
1,315,056
1,267,252
1,355,609
1,275,798
1,781,242
1,767,724
1,526,739
1,579,474
1,579,474
1,746,780
1,746,780
1,773,402
1,396,341
0
1,673,796
1,817,829
1,817,829
2,045,428
2,045,428
2,172,955
2,172,955
1,955,495
1,955,495
2,239,838
2,239,807
2,374,666
2,374,666
2,709,929
2,709,929
2,493,973
2,493,973
2,801,284
2,695,816
3,146,631
3,036,233
3,036,2333,146,6312,695,8162,801,2842,493,9732,493,9732,709,9292,709,9292,374,6662,374,6662,239,8072,239,8381,955,4951,955,4952,172,9552,172,9552,045,4282,045,4281,817,8291,817,8291,673,79601,396,3411,773,4021,746,7801,746,7801,579,4741,579,4741,526,7391,767,7241,781,2421,275,7981,355,6091,267,2521,315,0561,300,9021,244,3051,429,6881,352,3171,302,5731,483,4911,658,1471,537,5781,581,2691,650,0682,048,2141,637,9801,535,1991,595,1971,464,1931,378,9201,329,0961,382,1241,494,6121,605,5961,557,8491,646,590000
       Cash And Cash Equivalents 
0
0
0
696,965
571,238
487,705
444,246
396,459
348,583
305,388
443,160
592,028
520,088
472,202
807,317
556,193
558,574
495,500
663,364
554,745
473,592
447,628
542,803
412,590
438,183
391,391
376,537
503,454
428,516
847,346
864,935
603,333
611,668
611,668
810,630
810,630
762,212
440,499
0
634,282
0
837,403
0
1,041,862
0
1,218,279
0
923,335
0
1,203,611
0
1,058,343
1,341,488
1,341,488
787,105
787,105
1,120,712
1,120,712
1,331,676
1,331,676
1,331,6761,331,6761,120,7121,120,712787,105787,1051,341,4881,341,4881,058,34301,203,6110923,33501,218,27901,041,8620837,4030634,2820440,499762,212810,630810,630611,668611,668603,333864,935847,346428,516503,454376,537391,391438,183412,590542,803447,628473,592554,745663,364495,500558,574556,193807,317472,202520,088592,028443,160305,388348,583396,459444,246487,705571,238696,965000
       Short-term Investments 
0
0
0
1,024
1,025
11
11
11
10
10
11
11
19
55,028
165,027
86,989
1,987
2,126
154
730
730
730
724
3,595
2,932
2,932
2,856
2,890
2,891
3,504
8,511
3,513
20,243
20,243
4,700
4,700
-41,943
5,425
0
-39,415
0
1,501
0
0
0
1,473
0
26,390
0
1,427
0
1,428
0
2,442
0
155,668
0
0
0
20,933
20,933000155,66802,44201,42801,427026,39001,4730001,5010-39,41505,425-41,9434,7004,70020,24320,2433,5138,5113,5042,8912,8902,8562,9322,9323,5957247307307301542,1261,98786,989165,02755,02819111110101111111,0251,024000
       Net Receivables 
0
0
0
0
593,362
725,633
0
594,144
0
651,876
0
611,883
0
685,656
0
0
0
0
620,201
0
0
0
0
0
0
0
526,089
484,182
484,014
565,010
509,933
506,799
552,527
552,527
520,702
536,105
0
0
0
488,617
483,481
483,481
510,521
510,521
469,953
469,953
564,641
564,641
530,328
530,328
719,634
680,445
541,748
609,454
670,747
905,803
565,610
790,728
670,985
875,024
875,024670,985790,728565,610905,803670,747609,454541,748680,445719,634530,328530,328564,641564,641469,953469,953510,521510,521483,481483,481488,617000536,105520,702552,527552,527506,799509,933565,010484,014484,182526,0890000000620,2010000685,6560611,8830651,8760594,1440725,633593,3620000
       Other Current Assets 
0
0
0
561,540
836
-16,000
677,253
-3,250
596,079
48,908
653,193
-13,205
621,395
15,978
660,220
572,634
575,443
648,488
-13,057
522,116
465,847
535,685
514,701
452,374
454,490
534,146
-3,764
-11,400
-10,394
-7,320
518,942
523,436
4,556
557,850
7,199
-7,199
587,568
493,554
0
597,099
6,145
490,651
3,645
515,686
13,890
484,348
4,988
570,605
5,889
536,642
7,474
728,449
105,670
16,293
345,394
16,700
360,693
15,488
372,443
21,817
21,817372,44315,488360,69316,700345,39416,293105,670728,4497,474536,6425,889570,6054,988484,34813,890515,6863,645490,6516,145597,0990493,554587,568-7,1997,199557,8504,556523,436518,942-7,320-10,394-11,400-3,764534,146454,490452,374514,701535,685465,847522,116-13,057648,488575,443572,634660,22015,978621,395-13,205653,19348,908596,079-3,250677,253-16,000836561,540000
   > Long-term Assets 
0
0
0
4,412,873
4,626,485
4,852,077
4,576,931
4,473,140
4,311,909
4,214,946
4,269,325
4,333,675
4,279,027
4,337,651
4,291,219
4,152,614
4,213,538
4,121,239
4,004,153
3,826,417
3,742,251
3,708,111
3,870,132
3,925,297
4,252,439
4,156,892
4,125,529
4,165,209
4,104,201
4,165,289
4,164,603
4,282,146
0
4,104,001
0
4,036,414
4,118,108
4,277,806
0
4,411,654
0
4,584,735
0
4,439,161
0
4,213,805
0
4,505,427
0
4,681,945
0
4,945,518
4,793,159
4,793,159
4,799,610
4,799,610
4,814,119
4,919,587
4,993,360
5,103,758
5,103,7584,993,3604,919,5874,814,1194,799,6104,799,6104,793,1594,793,1594,945,51804,681,94504,505,42704,213,80504,439,16104,584,73504,411,65404,277,8064,118,1084,036,41404,104,00104,282,1464,164,6034,165,2894,104,2014,165,2094,125,5294,156,8924,252,4393,925,2973,870,1323,708,1113,742,2513,826,4174,004,1534,121,2394,213,5384,152,6144,291,2194,337,6514,279,0274,333,6754,269,3254,214,9464,311,9094,473,1404,576,9314,852,0774,626,4854,412,873000
       Property Plant Equipment 
0
0
0
3,411,174
3,588,175
3,801,200
3,575,940
3,477,712
3,345,127
3,251,643
3,282,894
3,334,646
3,291,960
3,345,785
3,293,908
3,208,706
3,252,582
3,174,068
3,092,280
2,973,736
2,723,238
2,738,273
2,842,689
2,835,410
3,080,164
3,039,871
3,039,365
3,090,889
3,016,067
3,082,528
3,069,422
3,208,033
3,014,092
3,014,092
3,000,314
3,000,314
3,059,686
3,059,276
3,184,205
3,184,205
3,249,244
3,249,244
3,207,114
3,207,114
2,997,130
2,997,130
3,062,020
3,062,020
3,155,289
3,155,289
3,434,547
3,434,547
3,317,750
3,317,750
3,245,928
3,245,928
3,225,000
3,225,000
3,411,326
3,411,326
3,411,3263,411,3263,225,0003,225,0003,245,9283,245,9283,317,7503,317,7503,434,5473,434,5473,155,2893,155,2893,062,0203,062,0202,997,1302,997,1303,207,1143,207,1143,249,2443,249,2443,184,2053,184,2053,059,2763,059,6863,000,3143,000,3143,014,0923,014,0923,208,0333,069,4223,082,5283,016,0673,090,8893,039,3653,039,8713,080,1642,835,4102,842,6892,738,2732,723,2382,973,7363,092,2803,174,0683,252,5823,208,7063,293,9083,345,7853,291,9603,334,6463,282,8943,251,6433,345,1273,477,7123,575,9403,801,2003,588,1753,411,174000
       Goodwill 
0
0
0
565,655
567,929
567,960
587,399
586,180
585,011
0
585,724
588,607
588,255
0
0
584,199
584,831
583,973
583,294
532,752
532,726
502,080
504,286
571,213
587,132
584,057
571,352
544,071
545,156
553,908
554,634
561,234
555,818
555,818
548,327
548,327
580,305
575,537
0
580,859
0
619,002
0
612,623
0
603,603
0
606,711
0
608,789
0
510,374
509,484
509,484
509,227
509,227
508,836
508,836
509,934
509,934
509,934509,934508,836508,836509,227509,227509,484509,484510,3740608,7890606,7110603,6030612,6230619,0020580,8590575,537580,305548,327548,327555,818555,818561,234554,634553,908545,156544,071571,352584,057587,132571,213504,286502,080532,726532,752583,294583,973584,831584,19900588,255588,607585,7240585,011586,180587,399567,960567,929565,655000
       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
376,073
369,013
401,585
401,585
353,659
353,659
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000353,659353,659401,585401,585369,013376,073000000000000000000000000000000
       Intangible Assets 
0
0
0
14,113
14,453
13,519
16,240
11,282
11,021
595,403
10,170
10,245
10,363
601,025
0
12,425
12,413
11,853
11,456
14,129
10,886
10,808
10,655
10,326
9,797
9,954
9,867
41,120
41,893
43,385
43,265
46,906
44,527
44,527
44,039
44,039
41,851
38,609
0
42,516
0
70,814
0
65,235
0
60,718
0
60,083
0
59,419
0
70,283
57,503
57,503
52,324
52,324
51,890
51,890
51,967
51,967
51,96751,96751,89051,89052,32452,32457,50357,50370,283059,419060,083060,718065,235070,814042,516038,60941,85144,03944,03944,52744,52746,90643,26543,38541,89341,1209,8679,9549,79710,32610,65510,80810,88614,12911,45611,85312,41312,4250601,02510,36310,24510,170595,40311,02111,28216,24013,51914,45314,113000
       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
0
0
0
0
0
76
121,209
96,960
87,979
87,979
90,075
90,075
0
0
88,655
200
115,551
115,551
127,072
127,072
131,742
131,742
324,049
324,049
383,822
31
387,313
387,313
359,833
359,833
384,551
384,551
0
0
0
0
0000384,551384,551359,833359,833387,313387,31331383,822324,049324,049131,742131,742127,072127,072115,551115,55120088,6550090,07590,07587,97987,97996,960121,2097600000000000000000000000000000
> Total Liabilities 
0
0
0
3,347,089
3,349,925
3,418,739
3,195,239
3,051,585
2,970,769
2,920,360
2,967,475
3,084,069
3,023,055
3,072,960
3,403,529
3,200,059
3,181,828
3,106,441
3,173,660
2,935,713
2,867,530
2,847,007
2,917,266
2,807,470
3,013,445
2,913,350
2,839,969
2,941,400
2,887,897
3,356,763
3,262,086
3,002,010
2,938,199
2,940,463
2,931,068
2,931,068
2,887,220
2,530,542
0
2,689,543
0
2,711,743
0
2,787,262
0
2,783,753
0
2,553,538
0
2,546,579
0
2,534,750
2,589,971
2,591,631
2,118,873
2,120,883
1,981,757
1,983,375
2,139,190
2,140,567
2,140,5672,139,1901,983,3751,981,7572,120,8832,118,8732,591,6312,589,9712,534,75002,546,57902,553,53802,783,75302,787,26202,711,74302,689,54302,530,5422,887,2202,931,0682,931,0682,940,4632,938,1993,002,0103,262,0863,356,7632,887,8972,941,4002,839,9692,913,3503,013,4452,807,4702,917,2662,847,0072,867,5302,935,7133,173,6603,106,4413,181,8283,200,0593,403,5293,072,9603,023,0553,084,0692,967,4752,920,3602,970,7693,051,5853,195,2393,418,7393,349,9253,347,089000
   > Total Current Liabilities 
0
0
0
910,421
905,879
829,936
728,805
665,642
678,714
710,859
679,656
942,911
860,314
921,887
1,085,145
808,779
788,007
809,035
741,685
626,959
586,585
596,665
639,311
533,976
562,811
633,178
612,748
930,701
905,427
864,245
797,357
463,837
464,031
464,031
822,533
822,533
828,793
770,861
0
805,826
494,615
494,615
509,139
509,139
672,405
672,405
543,441
543,441
673,469
673,469
1,173,336
1,173,336
1,168,987
1,168,987
746,509
746,509
841,550
831,196
852,416
838,863
838,863852,416831,196841,550746,509746,5091,168,9871,168,9871,173,3361,173,336673,469673,469543,441543,441672,405672,405509,139509,139494,615494,615805,8260770,861828,793822,533822,533464,031464,031463,837797,357864,245905,427930,701612,748633,178562,811533,976639,311596,665586,585626,959741,685809,035788,007808,7791,085,145921,887860,314942,911679,656710,859678,714665,642728,805829,936905,879910,421000
       Short-term Debt 
0
0
0
362,444
368,732
159,743
150,311
177,916
183,545
190,812
215,291
480,973
411,928
429,862
616,314
358,831
367,043
345,121
280,081
196,617
196,226
170,494
174,797
158,156
174,598
197,148
197,276
529,434
522,847
444,582
387,765
57,070
1,552,482
61,771
1,600,415
387,527
392,926
342,414
0
352,226
0
62,678
0
58,349
0
87,302
0
119,368
0
171,561
0
639,149
606,572
626,832
150,996
171,717
270,191
284,877
223,171
235,998
235,998223,171284,877270,191171,717150,996626,832606,572639,1490171,5610119,368087,302058,349062,6780352,2260342,414392,926387,5271,600,41561,7711,552,48257,070387,765444,582522,847529,434197,276197,148174,598158,156174,797170,494196,226196,617280,081345,121367,043358,831616,314429,862411,928480,973215,291190,812183,545177,916150,311159,743368,732362,444000
       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
1,850,003
1,543,899
1,552,482
1,552,482
1,600,415
1,600,415
0
0
0
330,822
0
40,151
0
35,841
0
65,859
0
98,266
0
149,111
0
615,535
0
606,572
0
150,996
0
0
0
0
0000150,9960606,5720615,5350149,111098,266065,859035,841040,1510330,8220001,600,4151,600,4151,552,4821,552,4821,543,8991,850,003000000000000000000000000000000
       Accounts payable 
0
0
0
265,667
242,033
323,625
281,266
278,576
277,880
292,744
234,883
263,597
235,750
258,576
235,281
244,713
207,768
234,002
242,385
230,333
194,368
214,268
216,738
226,399
229,562
250,854
228,906
245,237
217,938
225,375
213,338
237,875
248,041
248,041
247,486
247,486
233,006
234,985
0
240,092
235,365
235,365
202,983
202,983
229,247
229,247
253,233
253,233
294,043
294,043
342,188
342,188
324,293
324,293
317,228
317,228
315,729
315,729
308,649
308,649
308,649308,649315,729315,729317,228317,228324,293324,293342,188342,188294,043294,043253,233253,233229,247229,247202,983202,983235,365235,365240,0920234,985233,006247,486247,486248,041248,041237,875213,338225,375217,938245,237228,906250,854229,562226,399216,738214,268194,368230,333242,385234,002207,768244,713235,281258,576235,750263,597234,883292,744277,880278,576281,266323,625242,033265,667000
       Other Current Liabilities 
0
0
0
241,629
267,834
289,116
428
193,293
199,871
202,944
206,757
178,618
192,914
207,676
215,657
62,648
201,672
70,954
210,569
61,822
188,164
56,956
207,179
42,604
134,304
54,046
162,534
41,936
151,252
29,197
168,763
34,621
59,105
29,445
187,520
41,208
26,719
36,176
0
47,174
115,858
47,900
155,770
149,215
277,082
279,997
74,272
108,411
126,825
36,477
85,255
173,906
238,122
207,922
278,285
21,113
255,630
216,936
320,596
282,420
282,420320,596216,936255,63021,113278,285207,922238,122173,90685,25536,477126,825108,41174,272279,997277,082149,215155,77047,900115,85847,174036,17626,71941,208187,52029,44559,10534,621168,76329,197151,25241,936162,53454,046134,30442,604207,17956,956188,16461,822210,56970,954201,67262,648215,657207,676192,914178,618206,757202,944199,871193,293428289,116267,834241,629000
   > Long-term Liabilities 
0
0
0
2,436,668
2,444,046
2,588,803
2,466,434
2,385,943
2,292,055
2,209,501
2,287,819
2,141,158
2,162,741
2,151,073
2,318,384
2,391,280
2,393,821
2,297,406
2,431,975
2,308,754
2,280,945
2,250,342
2,277,955
2,273,494
2,450,634
2,280,172
2,227,221
2,010,699
1,982,470
2,492,518
2,464,729
2,538,173
0
2,476,432
0
2,108,535
2,058,427
1,759,681
0
1,883,717
0
2,217,128
0
2,278,123
0
2,111,348
0
2,010,097
0
1,873,110
0
1,361,414
1,420,984
1,422,644
1,372,364
1,374,374
1,140,207
1,152,179
1,286,774
1,301,704
1,301,7041,286,7741,152,1791,140,2071,374,3741,372,3641,422,6441,420,9841,361,41401,873,11002,010,09702,111,34802,278,12302,217,12801,883,71701,759,6812,058,4272,108,53502,476,43202,538,1732,464,7292,492,5181,982,4702,010,6992,227,2212,280,1722,450,6342,273,4942,277,9552,250,3422,280,9452,308,7542,431,9752,297,4062,393,8212,391,2802,318,3842,151,0732,162,7412,141,1582,287,8192,209,5012,292,0552,385,9432,466,4342,588,8032,444,0462,436,668000
       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
0
0
0
1,002,491
1,048,862
983,457
983,457
895,647
895,647
0
0
838,502
838,502
903,726
903,726
912,193
912,193
875,014
875,014
859,388
859,388
827,841
827,841
792,864
792,864
0
0
752,715
752,715
0
0
0
0
0000752,715752,71500792,864792,864827,841827,841859,388859,388875,014875,014912,193912,193903,726903,726838,502838,50200895,647895,647983,457983,4571,048,8621,002,491000000000000000000000000000000
> Total Stockholder Equity
0
0
0
2,495,956
2,596,573
2,794,006
2,640,299
2,561,427
2,429,787
2,437,520
2,552,043
2,617,079
2,556,863
2,672,156
2,694,575
2,428,162
2,435,617
2,386,722
2,367,823
2,260,863
2,142,833
2,176,694
2,348,238
2,335,094
2,510,629
2,527,897
2,524,470
2,553,025
2,465,848
2,561,462
2,640,128
2,774,378
2,711,479
2,711,479
2,845,636
2,845,636
2,998,211
3,137,485
0
3,390,187
0
3,685,118
0
3,691,819
0
3,597,508
0
3,901,923
0
4,369,426
0
4,779,845
4,905,876
4,905,876
5,167,170
5,167,170
5,626,355
5,626,355
5,993,739
5,993,739
5,993,7395,993,7395,626,3555,626,3555,167,1705,167,1704,905,8764,905,8764,779,84504,369,42603,901,92303,597,50803,691,81903,685,11803,390,18703,137,4852,998,2112,845,6362,845,6362,711,4792,711,4792,774,3782,640,1282,561,4622,465,8482,553,0252,524,4702,527,8972,510,6292,335,0942,348,2382,176,6942,142,8332,260,8632,367,8232,386,7222,435,6172,428,1622,694,5752,672,1562,556,8632,617,0792,552,0432,437,5202,429,7872,561,4272,640,2992,794,0062,596,5732,495,956000
   Common Stock
0
0
0
123,637
123,637
123,637
123,637
123,637
123,637
123,637
123,637
123,637
123,637
123,637
123,637
123,637
123,637
123,637
123,637
123,637
123,637
123,637
123,637
123,637
123,637
123,637
123,637
123,637
123,637
123,637
123,637
123,637
123,637
123,637
123,637
123,637
123,637
123,637
123,637
123,637
123,637
123,637
123,637
123,637
123,637
123,637
123,637
123,637
123,637
123,637
123,637
123,637
123,637
123,637
123,637
123,637
123,637
123,637
123,637
123,637
123,637123,637123,637123,637123,637123,637123,637123,637123,637123,637123,637123,637123,637123,637123,637123,637123,637123,637123,637123,637123,637123,637123,637123,637123,637123,637123,637123,637123,637123,637123,637123,637123,637123,637123,637123,637123,637123,637123,637123,637123,637123,637123,637123,637123,637123,637123,637123,637123,637123,637123,637123,637123,637123,637123,637123,637123,637000
   Retained Earnings Total Equity000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
0
0
0
37,153
0
0
0
228,197
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
60,950
183,290
-154,173
103,784
-233,679
50,455
-287,008
149,019
-188,444
-188,444149,019-287,00850,455-233,679103,784-154,173183,29060,9500000000000000000000000000000000000000228,19700037,153000000000
   Capital Surplus 000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
461,629
616,809
786,589
580,035
609,209
514,651
452,516
543,716
617,461
607,866
453,928
652,825
610,252
668,208
599,735
534,945
495,147
443,488
463,772
566,449
500,393
735,925
654,786
583,772
603,150
522,500
577,842
565,313
711,403
86,236
540,164
-64,473
393,410
453,527
344,491
61,895
507,853
116,798
575,121
-43,765
407,232
-314,922
136,075
-195,705
255,292
-59,094
391,903
398,413
665,242
327,779
511,069
327,779
431,563
327,779
416,065
275,005
363,291
363,291275,005416,065327,779431,563327,779511,069327,779665,242398,413391,903-59,094255,292-195,705136,075-314,922407,232-43,765575,121116,798507,85361,895344,491453,527393,410-64,473540,16486,236711,403565,313577,842522,500603,150583,772654,786735,925500,393566,449463,772443,488495,147534,945599,735668,208610,252652,825453,928607,866617,461543,716452,516514,651609,209580,035786,589616,809461,629000



6.3. Balance Sheets

All numbers in thousands.