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

Chevron Corporation
Buy, Hold or Sell?

Let's analyze Chevron together

I guess you are interested in Chevron Corporation. 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 Chevron Corporation. 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 Chevron Corporation

I send you an email if I find something interesting about Chevron Corporation.

1. Quick Overview

1.1. Quick analysis of Chevron (30 sec.)










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

How much money do you get?

How much money do you get?
€5.27
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
€87.41
Expected worth in 1 year
€89.89
How sure are you?
75.0%

+ What do you gain per year?

Total Gains per Share
€7.23
Return On Investment
5.7%

For what price can you sell your share?

Current Price per Share
€127.22
Expected price per share
€0 - €139.30
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Chevron (5 min.)




Live pricePrice per Share (EOD)
€127.22
Intrinsic Value Per Share
€-30.47 - €127.23
Total Value Per Share
€56.94 - €214.64

2.2. Growth of Chevron (5 min.)




Is Chevron growing?

Current yearPrevious yearGrowGrow %
How rich?$177.5b$132.7b$47b26.2%

How much money is Chevron making?

Current yearPrevious yearGrowGrow %
Making money$4.6b$7.5b-$2.8b-61.2%
Net Profit Margin9.5%13.9%--

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

2.3. Financial Health of Chevron (5 min.)




2.4. Comparing to competitors in the Oil & Gas Integrated industry (5 min.)




  Industry Rankings (Oil & Gas Integrated)  

3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of Chevron is €127.22. 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 Chevron.
  • 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 Chevron, 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 €87.41. Based on the TTM, the Book Value Change Per Share is €0.62 per quarter. Based on the YOY, the Book Value Change Per Share is €-1.73 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is €1.19 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Chevron.

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 Eps2.421.9%2.522.0%3.873.0%1.881.5%1.521.2%
Usd Book Value Change Per Share-0.010.0%0.690.5%-1.92-1.5%0.290.2%2.421.9%
Usd Dividend Per Share1.801.4%1.321.0%0.780.6%1.291.0%1.251.0%
Usd Total Gains Per Share1.791.4%2.001.6%-1.14-0.9%1.581.2%3.672.9%
Usd Price Per Share162.84-162.85-168.64-130.05-118.32-
Price to Earnings Ratio16.83-18.56-11.66-1.00-9.07-
Price-to-Total Gains Ratio91.16-290.05-63.08-83.69-58.64-
Price to Book Ratio1.68-1.68-1.32-1.31-0.91-
Price-to-Total Gains Ratio91.16-290.05-63.08-83.69-58.64-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share140.947038
Number of shares7
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share1.321.29
Usd Book Value Change Per Share0.690.29
Usd Total Gains Per Share2.001.58
Gains per Quarter (7 shares)14.0211.04
Gains per Year (7 shares)56.0644.14
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
137194636834
27438102721678
31115815810824122
41477721414432166
51849627018041210
622111532621649254
725813438225257298
829515443828865342
933217349432473386
1036919255036081430

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%16.04.00.080.0%33.07.00.082.5%115.011.00.091.3%
Book Value Change Per Share2.02.00.050.0%8.04.00.066.7%12.08.00.060.0%20.013.07.050.0%80.033.013.063.5%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%126.00.00.0100.0%
Total Gains per Share4.00.00.0100.0%10.02.00.083.3%15.05.00.075.0%30.010.00.075.0%100.026.00.079.4%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Chevron Corporation 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---0.0120.619-102%-1.732+14492%0.261-105%2.185-101%
Book Value Per Share--87.41287.390+0%62.905+39%71.296+23%56.246+55%
Current Ratio--1.1570.959+21%0.670+73%0.997+16%1.086+7%
Debt To Asset Ratio--0.3850.441-13%0.653-41%0.494-22%0.595-35%
Debt To Equity Ratio--0.6300.867-27%1.361-54%0.919-31%1.062-41%
Dividend Per Share--1.6241.188+37%0.706+130%1.162+40%1.125+44%
Eps--2.1832.274-4%3.490-37%1.700+28%1.374+59%
Free Cash Flow Per Share--1.2701.769-28%2.719-53%2.081-39%1.209+5%
Free Cash Flow To Equity Per Share---1.220-0.337-72%0.724-269%0.042-2980%-0.295-76%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--127.231--------
Intrinsic Value_10Y_min---30.468--------
Intrinsic Value_1Y_max--11.435--------
Intrinsic Value_1Y_min--3.517--------
Intrinsic Value_3Y_max--35.359--------
Intrinsic Value_3Y_min--4.940--------
Intrinsic Value_5Y_max--60.492--------
Intrinsic Value_5Y_min--0.184--------
Market Cap230872488893.440-17%269477688380.000272987331790.000-1%290666676350.000-7%222569498677.500+21%202367145099.625+33%
Net Profit Margin--0.0890.095-6%0.139-36%0.053+68%0.055+62%
Operating Margin--0.1440.120+20%0.196-26%0.079+82%-0.003+102%
Operating Ratio--0.8870.880+1%0.844+5%0.943-6%0.961-8%
Pb Ratio1.455-16%1.6811.6820%1.320+27%1.311+28%0.911+85%
Pe Ratio14.570-16%16.83318.558-9%11.655+44%1.004+1576%9.074+86%
Price Per Share127.220-16%146.980146.9900%152.220-3%117.380+25%106.795+38%
Price To Free Cash Flow Ratio25.037-16%28.9263760.156-99%11016.595-100%2966.947-99%1479.246-98%
Price To Total Gains Ratio78.901-16%91.156290.049-69%63.076+45%83.690+9%58.637+55%
Quick Ratio--0.7280.938-22%1.044-30%0.901-19%0.864-16%
Return On Assets--0.0150.014+10%0.022-31%0.011+35%0.010+61%
Return On Equity--0.0250.026-4%0.043-41%0.021+19%0.017+48%
Total Gains Per Share--1.6121.807-11%-1.026+164%1.423+13%3.310-51%
Usd Book Value--177555377700.000179788073175.000-1%132770459025.000+34%149673135375.000+19%118260597397.500+50%
Usd Book Value Change Per Share---0.0130.686-102%-1.919+14492%0.290-105%2.421-101%
Usd Book Value Per Share--96.84396.819+0%69.693+39%78.989+23%62.315+55%
Usd Dividend Per Share--1.8001.317+37%0.782+130%1.287+40%1.246+44%
Usd Eps--2.4182.520-4%3.866-37%1.884+28%1.522+59%
Usd Free Cash Flow--2580299100.0003641113350.000-29%5818330732.500-56%4417900816.500-42%2573255625.750+0%
Usd Free Cash Flow Per Share--1.4071.960-28%3.012-53%2.306-39%1.339+5%
Usd Free Cash Flow To Equity Per Share---1.351-0.374-72%0.802-269%0.047-2980%-0.327-76%
Usd Market Cap255783630445.042-17%298554330956.202302442664890.141-1%322029610728.165-7%246584747584.802+21%224202560055.875+33%
Usd Price Per Share140.947-16%162.839162.8500%168.645-3%130.045+25%118.318+38%
Usd Profit--4433958054.3604679955727.200-5%7541928652.680-41%3641015555.667+22%2923672341.798+52%
Usd Revenue--49573531029.96049251784073.715+1%53521743679.515-7%42410298794.778+17%38659009282.313+28%
Usd Total Gains Per Share--1.7862.002-11%-1.137+164%1.577+13%3.667-51%
 EOD+4 -4MRQTTM+14 -21YOY+15 -205Y+24 -1110Y+25 -10

3.3 Fundamental Score

Let's check the fundamental score of Chevron Corporation based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1514.570
Price to Book Ratio (EOD)Between0-11.455
Net Profit Margin (MRQ)Greater than00.089
Operating Margin (MRQ)Greater than00.144
Quick Ratio (MRQ)Greater than10.728
Current Ratio (MRQ)Greater than11.157
Debt to Asset Ratio (MRQ)Less than10.385
Debt to Equity Ratio (MRQ)Less than10.630
Return on Equity (MRQ)Greater than0.150.025
Return on Assets (MRQ)Greater than0.050.015
Total6/10 (60.0%)

3.4 Technical Score

Let's check the technical score of Chevron Corporation based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5041.601
Ma 20Greater thanMa 50129.998
Ma 50Greater thanMa 100135.117
Ma 100Greater thanMa 200140.012
OpenGreater thanClose125.720
Total1/5 (20.0%)

4. In-depth Analysis

4.1 About Chevron Corporation

Chevron Corporation, through its subsidiaries, engages in the integrated energy and chemicals operations in the United States and internationally. The company operates in two segments, Upstream and Downstream. The Upstream segment is involved in the exploration, development, production, and transportation of crude oil and natural gas; processing, liquefaction, transportation, and regasification of liquefied natural gas; transportation of crude oil through pipelines; transportation, storage, and marketing of natural gas; and carbon capture and storage, as well as a gas-to-liquids plant. The Downstream segment refines crude oil into petroleum products; markets crude oil, refined products, and lubricants; manufactures and markets renewable fuels, commodity petrochemicals, plastics for industrial uses, and fuel and lubricant additives; and transports crude oil and refined products by pipeline, marine vessel, motor equipment, and rail car. The company was formerly known as ChevronTexaco Corporation and changed its name to Chevron Corporation in 2005. Chevron Corporation was founded in 1879 and is headquartered in San Ramon, California.

Fundamental data was last updated by Penke on 2024-09-03 07:48:04.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just not able to pay all its short-term debts.
The company is just not 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 fair priced.
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 Chevron earns for each €1 of revenue.

  • Above 10% is considered healthy but always compare Chevron to the Oil & Gas Integrated industry mean.
  • A Net Profit Margin of 8.9% means that €0.09 for each €1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Chevron Corporation:

  • The MRQ is 8.9%. The company is making a profit. +1
  • The TTM is 9.5%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ8.9%TTM9.5%-0.5%
TTM9.5%YOY13.9%-4.4%
TTM9.5%5Y5.3%+4.2%
5Y5.3%10Y5.5%-0.2%
Compared to industry (Oil & Gas Integrated)
PeriodCompanyIndustry (mean)+/- 
MRQ8.9%6.3%+2.6%
TTM9.5%6.4%+3.1%
YOY13.9%7.0%+6.9%
5Y5.3%3.5%+1.8%
10Y5.5%3.1%+2.4%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Chevron to the Oil & Gas Integrated industry mean.
  • 1.5% Return on Assets means that Chevron generated €0.02 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Chevron Corporation:

  • The MRQ is 1.5%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.4%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.5%TTM1.4%+0.1%
TTM1.4%YOY2.2%-0.8%
TTM1.4%5Y1.1%+0.3%
5Y1.1%10Y1.0%+0.2%
Compared to industry (Oil & Gas Integrated)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5%1.6%-0.1%
TTM1.4%1.9%-0.5%
YOY2.2%1.8%+0.4%
5Y1.1%1.0%+0.1%
10Y1.0%0.9%+0.1%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Chevron to the Oil & Gas Integrated industry mean.
  • 2.5% Return on Equity means Chevron generated €0.03 for each €1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Chevron Corporation:

  • The MRQ is 2.5%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.6%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.5%TTM2.6%-0.1%
TTM2.6%YOY4.3%-1.7%
TTM2.6%5Y2.1%+0.5%
5Y2.1%10Y1.7%+0.4%
Compared to industry (Oil & Gas Integrated)
PeriodCompanyIndustry (mean)+/- 
MRQ2.5%3.2%-0.7%
TTM2.6%4.1%-1.5%
YOY4.3%3.8%+0.5%
5Y2.1%2.2%-0.1%
10Y1.7%1.9%-0.2%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Chevron Corporation.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Chevron is operating .

  • Measures how much profit Chevron 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 Chevron to the Oil & Gas Integrated industry mean.
  • An Operating Margin of 14.4% means the company generated €0.14  for each €1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Chevron Corporation:

  • The MRQ is 14.4%. The company is operating less efficient.
  • The TTM is 12.0%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ14.4%TTM12.0%+2.4%
TTM12.0%YOY19.6%-7.6%
TTM12.0%5Y7.9%+4.1%
5Y7.9%10Y-0.3%+8.2%
Compared to industry (Oil & Gas Integrated)
PeriodCompanyIndustry (mean)+/- 
MRQ14.4%12.6%+1.8%
TTM12.0%11.3%+0.7%
YOY19.6%14.8%+4.8%
5Y7.9%8.8%-0.9%
10Y-0.3%8.3%-8.6%
4.3.2.2. Operating Ratio

Measures how efficient Chevron is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Oil & Gas Integrated industry mean).
  • An Operation Ratio of 0.89 means that the operating costs are €0.89 for each €1 in net sales.

Let's take a look of the Operating Ratio trends of Chevron Corporation:

  • The MRQ is 0.887. The company is less efficient in keeping operating costs low.
  • The TTM is 0.880. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.887TTM0.880+0.007
TTM0.880YOY0.844+0.036
TTM0.8805Y0.943-0.063
5Y0.94310Y0.961-0.018
Compared to industry (Oil & Gas Integrated)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8870.981-0.094
TTM0.8800.973-0.093
YOY0.8440.922-0.078
5Y0.9430.945-0.002
10Y0.9610.957+0.004
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Chevron Corporation.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Oil & Gas Integrated industry mean).
  • A Current Ratio of 1.16 means the company has €1.16 in assets for each €1 in short-term debts.

Let's take a look of the Current Ratio trends of Chevron Corporation:

  • The MRQ is 1.157. The company is just able to pay all its short-term debts.
  • The TTM is 0.959. The company is just not able to pay all its short-term debts. -1
Trends
Current periodCompared to+/- 
MRQ1.157TTM0.959+0.198
TTM0.959YOY0.670+0.289
TTM0.9595Y0.997-0.038
5Y0.99710Y1.086-0.089
Compared to industry (Oil & Gas Integrated)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1571.360-0.203
TTM0.9591.345-0.386
YOY0.6701.318-0.648
5Y0.9971.296-0.299
10Y1.0861.301-0.215
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Chevron to the Oil & Gas Integrated industry mean.
  • A Quick Ratio of 0.73 means the company can pay off €0.73 for each €1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Chevron Corporation:

  • The MRQ is 0.728. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.938. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.728TTM0.938-0.210
TTM0.938YOY1.044-0.107
TTM0.9385Y0.901+0.037
5Y0.90110Y0.864+0.037
Compared to industry (Oil & Gas Integrated)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7280.698+0.030
TTM0.9380.770+0.168
YOY1.0440.806+0.238
5Y0.9010.772+0.129
10Y0.8640.799+0.065
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Chevron Corporation.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Chevron to Oil & Gas Integrated industry mean.
  • A Debt to Asset Ratio of 0.39 means that Chevron assets are financed with 38.5% credit (debt) and the remaining percentage (100% - 38.5%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Chevron Corporation:

  • The MRQ is 0.385. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.441. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.385TTM0.441-0.056
TTM0.441YOY0.653-0.212
TTM0.4415Y0.494-0.054
5Y0.49410Y0.595-0.101
Compared to industry (Oil & Gas Integrated)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3850.525-0.140
TTM0.4410.525-0.084
YOY0.6530.530+0.123
5Y0.4940.541-0.047
10Y0.5950.530+0.065
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Chevron to the Oil & Gas Integrated industry mean.
  • A Debt to Equity ratio of 63.0% means that company has €0.63 debt for each €1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Chevron Corporation:

  • The MRQ is 0.630. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.867. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.630TTM0.867-0.237
TTM0.867YOY1.361-0.494
TTM0.8675Y0.919-0.052
5Y0.91910Y1.062-0.143
Compared to industry (Oil & Gas Integrated)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6301.120-0.490
TTM0.8671.147-0.280
YOY1.3611.255+0.106
5Y0.9191.270-0.351
10Y1.0621.179-0.117
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 Chevron generates.

  • Above 15 is considered overpriced but always compare Chevron to the Oil & Gas Integrated industry mean.
  • A PE ratio of 16.83 means the investor is paying €16.83 for every €1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Chevron Corporation:

  • The EOD is 14.570. Based on the earnings, the company is underpriced. +1
  • The MRQ is 16.833. Based on the earnings, the company is fair priced.
  • The TTM is 18.558. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD14.570MRQ16.833-2.263
MRQ16.833TTM18.558-1.725
TTM18.558YOY11.655+6.903
TTM18.5585Y1.004+17.554
5Y1.00410Y9.074-8.070
Compared to industry (Oil & Gas Integrated)
PeriodCompanyIndustry (mean)+/- 
EOD14.5708.861+5.709
MRQ16.8339.069+7.764
TTM18.5588.202+10.356
YOY11.6557.402+4.253
5Y1.0048.557-7.553
10Y9.07412.856-3.782
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 Chevron Corporation:

  • The EOD is 25.037. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The MRQ is 28.926. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The TTM is 3,760.156. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD25.037MRQ28.926-3.889
MRQ28.926TTM3,760.156-3,731.229
TTM3,760.156YOY11,016.595-7,256.440
TTM3,760.1565Y2,966.947+793.209
5Y2,966.94710Y1,479.246+1,487.701
Compared to industry (Oil & Gas Integrated)
PeriodCompanyIndustry (mean)+/- 
EOD25.0375.818+19.219
MRQ28.9266.406+22.520
TTM3,760.1565.555+3,754.601
YOY11,016.5952.460+11,014.135
5Y2,966.9474.679+2,962.268
10Y1,479.2466.231+1,473.015
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 Chevron is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Oil & Gas Integrated industry mean).
  • A PB ratio of 1.68 means the investor is paying €1.68 for each €1 in book value.

Let's take a look of the Price to Book Ratio trends of Chevron Corporation:

  • The EOD is 1.455. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.681. Based on the equity, the company is underpriced. +1
  • The TTM is 1.682. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.455MRQ1.681-0.226
MRQ1.681TTM1.6820.000
TTM1.682YOY1.320+0.361
TTM1.6825Y1.311+0.370
5Y1.31110Y0.911+0.400
Compared to industry (Oil & Gas Integrated)
PeriodCompanyIndustry (mean)+/- 
EOD1.4551.107+0.348
MRQ1.6811.122+0.559
TTM1.6821.147+0.535
YOY1.3201.069+0.251
5Y1.3111.030+0.281
10Y0.9111.148-0.237
4.6.2. Total Gains per Share

2.4. Latest News of Chevron Corporation

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

DateTitleRead
2024-09-13
20:45
Is ExxonMobil's Premium Stock Valuation a Buy, Sell or Hold?Read
2024-09-13
14:00
Chevron Shipping Company and MOL to Install Wind Challenger on LNG CarrierRead
2024-09-13
11:00
Affirm and Dillard's have been highlighted as Zacks Bull and Bear of the DayRead
2024-09-12
21:00
CVX, APA, COP Stocks Hit 52-Week Low as Oil Market SlidesRead
2024-09-12
00:29
Chevron Corporation (CVX): Hedge Funds Are Bullish On This LNG Stock NowRead
2024-09-10
23:45
Chevron (CVX) Stock Sinks As Market Gains: What You Should KnowRead
2024-09-10
14:15
Chevron (CVX): Redditors Are Recommending This Clean Energy Stock NowRead
2024-09-10
14:00
This Chevron Insider Reduced Their Stake By 75%Read
2024-09-09
19:38
Chevron Submits an Updated Development Plan for Aphrodite FieldRead
2024-09-06
14:08
Hess Rewards Stockholders With a 14.3% Quarterly Dividend HikeRead
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Latest Balance Sheet

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

Summary
Total Assets260,644,000
Total Liabilities100,381,000
Total Stockholder Equity159,233,000
 As reported
Total Liabilities 100,381,000
Total Stockholder Equity+ 159,233,000
Total Assets = 260,644,000

Assets

Total Assets260,644,000
Total Current Assets39,369,000
Long-term Assets221,275,000
Total Current Assets
Cash And Cash Equivalents 4,008,000
Net Receivables 20,752,000
Inventory 10,477,000
Other Current Assets 4,132,000
Total Current Assets  (as reported)39,369,000
Total Current Assets  (calculated)39,369,000
+/-0
Long-term Assets
Property Plant Equipment 153,003,000
Goodwill 4,722,000
Long Term Investments 47,654,000
Long-term Assets Other 14,922,000
Long-term Assets  (as reported)221,275,000
Long-term Assets  (calculated)220,301,000
+/- 974,000

Liabilities & Shareholders' Equity

Total Current Liabilities34,027,000
Long-term Liabilities66,354,000
Total Stockholder Equity159,233,000
Total Current Liabilities
Short-term Debt 1,735,000
Short Long Term Debt 1,735,000
Accounts payable 21,007,000
Other Current Liabilities 11,440,000
Total Current Liabilities  (as reported)34,027,000
Total Current Liabilities  (calculated)35,917,000
+/- 1,890,000
Long-term Liabilities
Long term Debt 21,449,000
Long-term Liabilities Other 21,454,000
Long-term Liabilities  (as reported)66,354,000
Long-term Liabilities  (calculated)42,903,000
+/- 23,451,000
Total Stockholder Equity
Common Stock1,832,000
Retained Earnings 203,960,000
Accumulated Other Comprehensive Income -3,164,000
Other Stockholders Equity -43,395,000
Total Stockholder Equity (as reported)159,233,000
Total Stockholder Equity (calculated)159,233,000
+/-0
Other
Capital Stock1,832,000
Cash and Short Term Investments 4,008,000
Common Stock Shares Outstanding 1,833,431
Current Deferred Revenue-155,000
Liabilities and Stockholders Equity 260,644,000
Net Debt 19,176,000
Net Invested Capital 182,417,000
Net Working Capital 5,342,000
Property Plant and Equipment Gross 349,859,000
Short Long Term Debt Total 23,184,000



6.2. Balance Sheets Structured

Currency in EUR. All numbers in thousands.

 Trend2024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-311993-12-311993-09-301993-06-301993-03-31
> Total Assets 
0
0
0
34,736,000
34,518,000
35,376,000
34,994,000
34,407,000
34,344,000
35,290,000
34,848,000
34,330,000
34,369,000
34,658,000
35,079,000
34,854,000
34,917,000
34,957,000
35,471,000
35,473,000
35,850,000
36,176,000
36,570,000
36,540,000
37,766,000
38,402,000
40,153,000
75,380,000
41,249,000
41,378,000
41,646,000
77,621,000
42,817,000
44,055,000
44,529,000
77,572,000
78,670,000
77,642,000
76,447,000
77,359,000
81,302,000
80,586,000
81,311,000
81,470,000
85,107,000
88,563,000
91,020,000
93,208,000
95,803,000
99,040,000
124,809,000
125,833,000
127,731,000
131,183,000
134,121,000
132,628,000
136,006,000
139,606,000
139,554,000
148,786,000
152,847,000
163,066,000
165,710,000
161,165,000
159,426,000
161,201,000
162,561,000
164,621,000
168,932,000
171,746,000
177,199,000
184,769,000
194,736,000
201,717,000
204,099,000
209,474,000
214,890,000
219,379,000
226,864,000
232,982,000
237,410,000
244,048,000
247,838,000
253,753,000
258,238,000
262,045,000
265,431,000
266,026,000
269,604,000
266,455,000
268,449,000
266,103,000
263,842,000
261,478,000
259,863,000
260,078,000
259,111,000
254,599,000
255,160,000
253,806,000
256,442,000
257,929,000
256,606,000
253,863,000
256,809,000
255,878,000
256,537,000
237,428,000
236,677,000
223,403,000
223,063,000
239,790,000
241,645,000
242,806,000
239,948,000
239,535,000
249,048,000
257,936,000
259,735,000
257,709,000
416,320,000
411,077,000
429,192,000
261,632,000
261,651,000
260,644,000
260,644,000261,651,000261,632,000429,192,000411,077,000416,320,000257,709,000259,735,000257,936,000249,048,000239,535,000239,948,000242,806,000241,645,000239,790,000223,063,000223,403,000236,677,000237,428,000256,537,000255,878,000256,809,000253,863,000256,606,000257,929,000256,442,000253,806,000255,160,000254,599,000259,111,000260,078,000259,863,000261,478,000263,842,000266,103,000268,449,000266,455,000269,604,000266,026,000265,431,000262,045,000258,238,000253,753,000247,838,000244,048,000237,410,000232,982,000226,864,000219,379,000214,890,000209,474,000204,099,000201,717,000194,736,000184,769,000177,199,000171,746,000168,932,000164,621,000162,561,000161,201,000159,426,000161,165,000165,710,000163,066,000152,847,000148,786,000139,554,000139,606,000136,006,000132,628,000134,121,000131,183,000127,731,000125,833,000124,809,00099,040,00095,803,00093,208,00091,020,00088,563,00085,107,00081,470,00081,311,00080,586,00081,302,00077,359,00076,447,00077,642,00078,670,00077,572,00044,529,00044,055,00042,817,00077,621,00041,646,00041,378,00041,249,00075,380,00040,153,00038,402,00037,766,00036,540,00036,570,00036,176,00035,850,00035,473,00035,471,00034,957,00034,917,00034,854,00035,079,00034,658,00034,369,00034,330,00034,848,00035,290,00034,344,00034,407,00034,994,00035,376,00034,518,00034,736,000000
   > Total Current Assets 
0
0
0
8,682,000
8,277,000
8,997,000
8,711,000
7,591,000
7,248,000
7,971,000
7,587,000
7,867,000
7,920,000
8,298,000
8,249,000
7,942,000
7,701,000
7,425,000
7,241,000
7,006,000
7,064,000
6,879,000
6,839,000
6,297,000
6,459,000
7,157,000
7,335,000
17,043,000
8,517,000
8,566,000
8,671,000
17,913,000
9,211,000
9,657,000
9,937,000
18,327,000
18,512,000
17,704,000
17,775,000
17,776,000
19,519,000
18,355,000
19,153,000
19,426,000
22,845,000
26,045,000
28,820,000
28,503,000
31,159,000
33,943,000
34,978,000
34,336,000
35,255,000
36,554,000
38,424,000
36,304,000
37,997,000
39,823,000
37,509,000
39,377,000
41,488,000
49,709,000
47,347,000
36,470,000
34,074,000
34,716,000
35,541,000
37,216,000
40,826,000
42,394,000
44,483,000
48,841,000
50,851,000
54,006,000
53,025,000
53,234,000
19,768,000
21,463,000
58,465,000
55,720,000
54,696,000
56,104,000
53,503,000
50,250,000
49,749,000
48,920,000
47,083,000
42,232,000
41,270,000
40,738,000
39,819,000
35,347,000
31,713,000
32,471,000
28,873,000
29,619,000
29,568,000
26,626,000
29,398,000
28,560,000
31,726,000
34,256,000
35,583,000
34,021,000
33,671,000
33,087,000
33,988,000
28,329,000
28,562,000
23,732,000
6,894,000
26,078,000
30,433,000
32,973,000
32,137,000
33,738,000
44,709,000
51,188,000
15,431,000
50,343,000
15,798,000
9,610,000
5,797,000
41,128,000
40,508,000
39,369,000
39,369,00040,508,00041,128,0005,797,0009,610,00015,798,00050,343,00015,431,00051,188,00044,709,00033,738,00032,137,00032,973,00030,433,00026,078,0006,894,00023,732,00028,562,00028,329,00033,988,00033,087,00033,671,00034,021,00035,583,00034,256,00031,726,00028,560,00029,398,00026,626,00029,568,00029,619,00028,873,00032,471,00031,713,00035,347,00039,819,00040,738,00041,270,00042,232,00047,083,00048,920,00049,749,00050,250,00053,503,00056,104,00054,696,00055,720,00058,465,00021,463,00019,768,00053,234,00053,025,00054,006,00050,851,00048,841,00044,483,00042,394,00040,826,00037,216,00035,541,00034,716,00034,074,00036,470,00047,347,00049,709,00041,488,00039,377,00037,509,00039,823,00037,997,00036,304,00038,424,00036,554,00035,255,00034,336,00034,978,00033,943,00031,159,00028,503,00028,820,00026,045,00022,845,00019,426,00019,153,00018,355,00019,519,00017,776,00017,775,00017,704,00018,512,00018,327,0009,937,0009,657,0009,211,00017,913,0008,671,0008,566,0008,517,00017,043,0007,335,0007,157,0006,459,0006,297,0006,839,0006,879,0007,064,0007,006,0007,241,0007,425,0007,701,0007,942,0008,249,0008,298,0007,920,0007,867,0007,587,0007,971,0007,248,0007,591,0008,711,0008,997,0008,277,0008,682,000000
       Cash And Cash Equivalents 
0
0
0
1,644,000
1,201,000
1,203,000
1,275,000
413,000
608,000
824,000
783,000
621,000
980,000
1,052,000
1,091,000
892,000
1,385,000
1,280,000
991,000
1,015,000
1,265,000
1,185,000
1,152,000
569,000
538,000
752,000
703,000
1,997,000
1,185,000
1,102,000
1,342,000
2,328,000
2,315,000
2,895,000
3,417,000
2,117,000
3,525,000
2,652,000
2,767,000
2,957,000
3,804,000
3,092,000
4,383,000
4,266,000
5,858,000
8,339,000
10,037,000
9,291,000
10,687,000
12,317,000
9,808,000
10,043,000
10,703,000
10,080,000
11,226,000
10,493,000
11,800,000
11,216,000
7,950,000
7,362,000
8,208,000
8,180,000
10,636,000
9,347,000
9,150,000
7,236,000
7,568,000
8,716,000
7,376,000
9,396,000
10,995,000
14,060,000
13,149,000
13,335,000
14,229,000
15,864,000
18,871,000
21,209,000
21,313,000
20,939,000
17,374,000
20,630,000
17,014,000
16,245,000
15,612,000
13,959,000
14,215,000
12,785,000
12,675,000
12,156,000
12,933,000
11,022,000
8,562,000
8,764,000
7,351,000
6,988,000
6,983,000
4,762,000
6,641,000
4,813,000
6,466,000
7,628,000
9,686,000
9,342,000
8,699,000
8,513,000
11,697,000
5,686,000
8,492,000
6,855,000
6,866,000
5,596,000
7,076,000
7,527,000
5,998,000
5,640,000
11,671,000
12,029,000
15,164,000
17,678,000
15,668,000
9,292,000
5,797,000
8,178,000
6,278,000
4,008,000
4,008,0006,278,0008,178,0005,797,0009,292,00015,668,00017,678,00015,164,00012,029,00011,671,0005,640,0005,998,0007,527,0007,076,0005,596,0006,866,0006,855,0008,492,0005,686,00011,697,0008,513,0008,699,0009,342,0009,686,0007,628,0006,466,0004,813,0006,641,0004,762,0006,983,0006,988,0007,351,0008,764,0008,562,00011,022,00012,933,00012,156,00012,675,00012,785,00014,215,00013,959,00015,612,00016,245,00017,014,00020,630,00017,374,00020,939,00021,313,00021,209,00018,871,00015,864,00014,229,00013,335,00013,149,00014,060,00010,995,0009,396,0007,376,0008,716,0007,568,0007,236,0009,150,0009,347,00010,636,0008,180,0008,208,0007,362,0007,950,00011,216,00011,800,00010,493,00011,226,00010,080,00010,703,00010,043,0009,808,00012,317,00010,687,0009,291,00010,037,0008,339,0005,858,0004,266,0004,383,0003,092,0003,804,0002,957,0002,767,0002,652,0003,525,0002,117,0003,417,0002,895,0002,315,0002,328,0001,342,0001,102,0001,185,0001,997,000703,000752,000538,000569,0001,152,0001,185,0001,265,0001,015,000991,0001,280,0001,385,000892,0001,091,0001,052,000980,000621,000783,000824,000608,000413,0001,275,0001,203,0001,201,0001,644,000000
       Short-term Investments 
0
0
0
372,000
371,000
373,000
383,000
893,000
642,000
532,000
534,000
773,000
449,000
437,000
436,000
745,000
421,000
447,000
573,000
655,000
501,000
525,000
616,000
844,000
947,000
955,000
762,000
971,000
627,000
622,000
1,318,000
913,000
1,471,000
1,521,000
1,691,000
1,033,000
811,000
763,000
811,000
824,000
760,000
835,000
844,000
1,001,000
1,023,000
998,000
1,005,000
1,451,000
1,164,000
1,160,000
1,172,000
1,101,000
1,061,000
1,053,000
1,047,000
953,000
903,000
887,000
794,000
732,000
473,000
427,000
347,000
213,000
154,000
108,000
121,000
106,000
84,000
66,000
66,000
155,000
145,000
221,000
248,000
249,000
239,000
246,000
261,000
974,000
1,674,000
1,666,000
1,566,000
271,000
571,000
276,000
275,000
430,000
432,000
365,000
306,000
310,000
317,000
320,000
321,000
13,000
11,000
13,000
13,000
9,000
38,000
58,000
60,000
1,003,000
56,000
58,000
58,000
63,000
50,000
59,000
28,000
31,000
32,000
34,000
34,000
35,000
33,000
341,000
267,000
223,000
130,000
318,000
141,000
45,000
16,446,000
0
016,446,00045,000141,000318,000130,000223,000267,000341,00033,00035,00034,00034,00032,00031,00028,00059,00050,00063,00058,00058,00056,0001,003,00060,00058,00038,0009,00013,00013,00011,00013,000321,000320,000317,000310,000306,000365,000432,000430,000275,000276,000571,000271,0001,566,0001,666,0001,674,000974,000261,000246,000239,000249,000248,000221,000145,000155,00066,00066,00084,000106,000121,000108,000154,000213,000347,000427,000473,000732,000794,000887,000903,000953,0001,047,0001,053,0001,061,0001,101,0001,172,0001,160,0001,164,0001,451,0001,005,000998,0001,023,0001,001,000844,000835,000760,000824,000811,000763,000811,0001,033,0001,691,0001,521,0001,471,000913,0001,318,000622,000627,000971,000762,000955,000947,000844,000616,000525,000501,000655,000573,000447,000421,000745,000436,000437,000449,000773,000534,000532,000642,000893,000383,000373,000371,000372,000000
       Net Receivables 
0
0
0
3,808,000
3,828,000
4,222,000
4,075,000
3,923,000
3,957,000
4,379,000
3,790,000
4,014,000
4,244,000
4,332,000
4,391,000
4,035,000
3,718,000
3,436,000
3,464,000
3,374,000
3,111,000
2,950,000
3,029,000
2,813,000
2,773,000
3,027,000
3,342,000
9,205,000
4,013,000
4,161,000
3,727,000
10,763,000
3,424,000
3,553,000
3,119,000
8,279,000
9,021,000
8,937,000
9,000,000
9,385,000
10,197,000
9,705,000
9,623,000
9,722,000
11,224,000
11,666,000
12,552,000
12,429,000
13,665,000
14,844,000
17,777,000
17,184,000
17,445,000
18,370,000
18,738,000
17,628,000
17,465,000
19,360,000
19,756,000
22,446,000
23,874,000
30,591,000
24,922,000
15,856,000
14,416,000
16,617,000
17,070,000
17,703,000
17,921,000
17,893,000
17,994,000
20,759,000
22,078,000
23,613,000
20,878,000
21,793,000
22,005,000
20,711,000
21,464,000
20,997,000
21,969,000
20,273,000
21,641,000
21,622,000
20,285,000
21,578,000
19,974,000
16,736,000
15,239,000
16,153,000
14,240,000
12,860,000
12,459,000
13,490,000
12,522,000
14,092,000
13,754,000
13,168,000
14,124,000
15,353,000
15,771,000
16,672,000
16,788,000
15,050,000
14,928,000
14,383,000
12,966,000
13,325,000
10,167,000
8,570,000
9,722,000
11,471,000
14,118,000
15,705,000
16,567,000
18,419,000
23,255,000
26,860,000
22,466,000
20,456,000
19,021,000
19,285,000
21,993,000
19,921,000
20,414,000
20,752,000
20,752,00020,414,00019,921,00021,993,00019,285,00019,021,00020,456,00022,466,00026,860,00023,255,00018,419,00016,567,00015,705,00014,118,00011,471,0009,722,0008,570,00010,167,00013,325,00012,966,00014,383,00014,928,00015,050,00016,788,00016,672,00015,771,00015,353,00014,124,00013,168,00013,754,00014,092,00012,522,00013,490,00012,459,00012,860,00014,240,00016,153,00015,239,00016,736,00019,974,00021,578,00020,285,00021,622,00021,641,00020,273,00021,969,00020,997,00021,464,00020,711,00022,005,00021,793,00020,878,00023,613,00022,078,00020,759,00017,994,00017,893,00017,921,00017,703,00017,070,00016,617,00014,416,00015,856,00024,922,00030,591,00023,874,00022,446,00019,756,00019,360,00017,465,00017,628,00018,738,00018,370,00017,445,00017,184,00017,777,00014,844,00013,665,00012,429,00012,552,00011,666,00011,224,0009,722,0009,623,0009,705,00010,197,0009,385,0009,000,0008,937,0009,021,0008,279,0003,119,0003,553,0003,424,00010,763,0003,727,0004,161,0004,013,0009,205,0003,342,0003,027,0002,773,0002,813,0003,029,0002,950,0003,111,0003,374,0003,464,0003,436,0003,718,0004,035,0004,391,0004,332,0004,244,0004,014,0003,790,0004,379,0003,957,0003,923,0004,075,0004,222,0003,828,0003,808,000000
       Other Current Assets 
0
0
0
1,057,000
1,083,000
1,277,000
1,231,000
652,000
766,000
772,000
929,000
861,000
864,000
898,000
884,000
839,000
842,000
804,000
804,000
584,000
748,000
774,000
678,000
616,000
772,000
1,007,000
1,056,000
1,663,000
1,244,000
1,169,000
1,227,000
1,255,000
868,000
646,000
657,000
2,181,000
7,000
2,408,000
2,180,000
1,847,000
1,927,000
1,796,000
1,589,000
1,789,000
1,838,000
1,841,000
2,272,000
2,349,000
2,547,000
2,269,000
2,666,000
1,887,000
1,818,000
2,219,000
2,206,000
2,574,000
3,157,000
3,210,000
3,350,000
3,527,000
3,281,000
4,140,000
5,153,000
4,200,000
3,926,000
4,271,000
4,459,000
5,162,000
3,695,000
3,753,000
3,473,000
2,855,000
3,580,000
4,408,000
5,858,000
3,958,000
658,000
8,000
8,000
6,666,000
7,015,000
6,112,000
6,389,000
5,732,000
5,809,000
5,892,000
5,315,000
5,776,000
6,087,000
4,948,000
5,476,000
4,821,000
3,867,000
3,470,000
2,703,000
3,107,000
2,899,000
2,608,000
2,859,000
2,800,000
3,323,000
3,254,000
3,020,000
2,922,000
3,265,000
3,324,000
3,316,000
3,407,000
3,279,000
2,737,000
2,506,000
3,304,000
3,587,000
3,468,000
3,409,000
3,339,000
3,225,000
4,243,000
-31,468,000
3,739,000
4,300,000
4,697,000
4,373,000
4,372,000
3,874,000
4,132,000
4,132,0003,874,0004,372,0004,373,0004,697,0004,300,0003,739,000-31,468,0004,243,0003,225,0003,339,0003,409,0003,468,0003,587,0003,304,0002,506,0002,737,0003,279,0003,407,0003,316,0003,324,0003,265,0002,922,0003,020,0003,254,0003,323,0002,800,0002,859,0002,608,0002,899,0003,107,0002,703,0003,470,0003,867,0004,821,0005,476,0004,948,0006,087,0005,776,0005,315,0005,892,0005,809,0005,732,0006,389,0006,112,0007,015,0006,666,0008,0008,000658,0003,958,0005,858,0004,408,0003,580,0002,855,0003,473,0003,753,0003,695,0005,162,0004,459,0004,271,0003,926,0004,200,0005,153,0004,140,0003,281,0003,527,0003,350,0003,210,0003,157,0002,574,0002,206,0002,219,0001,818,0001,887,0002,666,0002,269,0002,547,0002,349,0002,272,0001,841,0001,838,0001,789,0001,589,0001,796,0001,927,0001,847,0002,180,0002,408,0007,0002,181,000657,000646,000868,0001,255,0001,227,0001,169,0001,244,0001,663,0001,056,0001,007,000772,000616,000678,000774,000748,000584,000804,000804,000842,000839,000884,000898,000864,000861,000929,000772,000766,000652,0001,231,0001,277,0001,083,0001,057,000000
   > Long-term Assets 
0
0
0
26,054,000
26,241,000
26,379,000
26,283,000
26,816,000
27,096,000
27,319,000
27,261,000
26,463,000
26,449,000
26,360,000
26,830,000
26,912,000
27,216,000
27,532,000
28,230,000
28,467,000
28,786,000
29,297,000
29,731,000
30,243,000
31,307,000
31,245,000
32,818,000
58,337,000
32,732,000
32,812,000
32,975,000
59,708,000
33,606,000
34,398,000
34,592,000
59,245,000
60,158,000
59,938,000
58,672,000
59,583,000
61,783,000
62,231,000
62,158,000
62,044,000
62,262,000
62,518,000
62,200,000
64,705,000
64,644,000
65,097,000
89,831,000
91,497,000
92,476,000
94,629,000
95,697,000
96,324,000
98,009,000
99,783,000
102,045,000
109,409,000
111,359,000
113,357,000
118,363,000
124,695,000
125,352,000
126,485,000
127,020,000
127,405,000
128,106,000
129,352,000
132,716,000
135,928,000
143,885,000
147,711,000
151,074,000
156,240,000
195,122,000
197,916,000
168,399,000
177,262,000
182,714,000
187,944,000
194,335,000
203,503,000
208,489,000
213,125,000
218,348,000
223,794,000
228,334,000
225,717,000
228,630,000
230,756,000
232,129,000
229,007,000
230,990,000
230,459,000
229,543,000
227,973,000
225,762,000
225,246,000
224,716,000
223,673,000
221,023,000
219,842,000
223,138,000
222,791,000
222,549,000
209,099,000
208,115,000
199,671,000
216,169,000
213,712,000
211,212,000
209,833,000
207,811,000
205,797,000
204,339,000
206,748,000
244,304,000
207,366,000
207,535,000
208,989,000
222,195,000
220,504,000
221,143,000
221,275,000
221,275,000221,143,000220,504,000222,195,000208,989,000207,535,000207,366,000244,304,000206,748,000204,339,000205,797,000207,811,000209,833,000211,212,000213,712,000216,169,000199,671,000208,115,000209,099,000222,549,000222,791,000223,138,000219,842,000221,023,000223,673,000224,716,000225,246,000225,762,000227,973,000229,543,000230,459,000230,990,000229,007,000232,129,000230,756,000228,630,000225,717,000228,334,000223,794,000218,348,000213,125,000208,489,000203,503,000194,335,000187,944,000182,714,000177,262,000168,399,000197,916,000195,122,000156,240,000151,074,000147,711,000143,885,000135,928,000132,716,000129,352,000128,106,000127,405,000127,020,000126,485,000125,352,000124,695,000118,363,000113,357,000111,359,000109,409,000102,045,00099,783,00098,009,00096,324,00095,697,00094,629,00092,476,00091,497,00089,831,00065,097,00064,644,00064,705,00062,200,00062,518,00062,262,00062,044,00062,158,00062,231,00061,783,00059,583,00058,672,00059,938,00060,158,00059,245,00034,592,00034,398,00033,606,00059,708,00032,975,00032,812,00032,732,00058,337,00032,818,00031,245,00031,307,00030,243,00029,731,00029,297,00028,786,00028,467,00028,230,00027,532,00027,216,00026,912,00026,830,00026,360,00026,449,00026,463,00027,261,00027,319,00027,096,00026,816,00026,283,00026,379,00026,241,00026,054,000000
       Property Plant Equipment 
0
0
0
21,865,000
21,830,000
21,831,000
21,717,000
22,173,000
22,196,000
22,385,000
22,459,000
21,696,000
21,662,000
21,772,000
21,458,000
21,496,000
21,684,000
22,045,000
22,377,000
22,671,000
22,813,000
23,104,000
23,515,000
23,729,000
24,399,000
24,430,000
25,691,000
46,487,000
25,182,000
25,093,000
22,945,000
44,319,000
22,857,000
23,020,000
23,041,000
43,233,000
43,446,000
43,779,000
43,862,000
44,155,000
46,598,000
46,414,000
45,916,000
44,538,000
44,233,000
44,193,000
43,882,000
44,458,000
44,215,000
44,669,000
63,982,000
63,690,000
64,300,000
65,600,000
66,888,000
68,858,000
69,897,000
71,117,000
72,898,000
78,610,000
80,393,000
82,394,000
85,691,000
91,780,000
92,548,000
93,673,000
94,257,000
96,468,000
97,347,000
98,539,000
101,732,000
104,504,000
111,075,000
114,754,000
118,377,000
122,608,000
124,798,000
129,047,000
132,752,000
141,348,000
145,973,000
150,592,000
156,932,000
164,829,000
169,227,000
174,054,000
178,096,000
183,173,000
186,123,000
185,267,000
187,405,000
188,396,000
189,940,000
184,685,000
183,439,000
182,186,000
180,296,000
178,176,000
178,436,000
177,712,000
175,846,000
174,242,000
171,645,000
169,207,000
166,732,000
165,411,000
164,363,000
150,494,000
149,220,000
143,850,000
142,383,000
156,618,000
154,003,000
151,208,000
147,945,000
146,961,000
144,444,000
144,410,000
144,144,000
143,591,000
142,951,000
142,768,000
153,972,000
153,619,000
153,641,000
153,003,000
153,003,000153,641,000153,619,000153,972,000142,768,000142,951,000143,591,000144,144,000144,410,000144,444,000146,961,000147,945,000151,208,000154,003,000156,618,000142,383,000143,850,000149,220,000150,494,000164,363,000165,411,000166,732,000169,207,000171,645,000174,242,000175,846,000177,712,000178,436,000178,176,000180,296,000182,186,000183,439,000184,685,000189,940,000188,396,000187,405,000185,267,000186,123,000183,173,000178,096,000174,054,000169,227,000164,829,000156,932,000150,592,000145,973,000141,348,000132,752,000129,047,000124,798,000122,608,000118,377,000114,754,000111,075,000104,504,000101,732,00098,539,00097,347,00096,468,00094,257,00093,673,00092,548,00091,780,00085,691,00082,394,00080,393,00078,610,00072,898,00071,117,00069,897,00068,858,00066,888,00065,600,00064,300,00063,690,00063,982,00044,669,00044,215,00044,458,00043,882,00044,193,00044,233,00044,538,00045,916,00046,414,00046,598,00044,155,00043,862,00043,779,00043,446,00043,233,00023,041,00023,020,00022,857,00044,319,00022,945,00025,093,00025,182,00046,487,00025,691,00024,430,00024,399,00023,729,00023,515,00023,104,00022,813,00022,671,00022,377,00022,045,00021,684,00021,496,00021,458,00021,772,00021,662,00021,696,00022,459,00022,385,00022,196,00022,173,00021,717,00021,831,00021,830,00021,865,000000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,591,000
4,636,000
4,644,000
4,700,000
4,659,000
4,623,000
4,691,000
4,681,000
4,679,000
4,637,000
4,630,000
4,629,000
4,600,000
4,619,000
4,619,000
4,619,000
4,619,000
4,618,000
4,618,000
4,618,000
4,618,000
4,617,000
4,655,000
4,654,000
4,654,000
4,642,000
4,641,000
4,641,000
4,640,000
4,640,000
4,640,000
4,640,000
4,640,000
4,639,000
4,639,000
4,621,000
4,621,000
4,593,000
4,588,000
4,588,000
4,588,000
4,588,000
4,588,000
4,581,000
4,581,000
4,581,000
4,543,000
4,543,000
4,531,000
4,531,000
4,531,000
4,518,000
4,518,000
4,518,000
4,507,000
4,507,000
4,507,000
4,463,000
4,454,000
4,416,000
4,416,000
4,402,000
4,402,000
4,402,000
4,402,000
4,385,000
4,374,000
4,663,000
4,663,000
4,722,000
4,722,000
4,722,000
4,722,000
4,722,000
4,722,000
4,722,000
4,722,0004,722,0004,722,0004,722,0004,722,0004,722,0004,722,0004,663,0004,663,0004,374,0004,385,0004,402,0004,402,0004,402,0004,402,0004,416,0004,416,0004,454,0004,463,0004,507,0004,507,0004,507,0004,518,0004,518,0004,518,0004,531,0004,531,0004,531,0004,543,0004,543,0004,581,0004,581,0004,581,0004,588,0004,588,0004,588,0004,588,0004,588,0004,593,0004,621,0004,621,0004,639,0004,639,0004,640,0004,640,0004,640,0004,640,0004,640,0004,641,0004,641,0004,642,0004,654,0004,654,0004,655,0004,617,0004,618,0004,618,0004,618,0004,618,0004,619,0004,619,0004,619,0004,619,0004,600,0004,629,0004,630,0004,637,0004,679,0004,681,0004,691,0004,623,0004,659,0004,700,0004,644,0004,636,0003,591,00000000000000000000000000000000000000000000000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
32,735,000
33,372,000
34,109,000
32,402,000
32,497,000
33,470,000
34,242,000
34,672,000
35,546,000
36,360,000
37,417,000
38,327,000
38,688,000
39,693,000
37,290,000
37,655,000
39,052,000
39,591,000
40,551,000
41,097,000
40,696,000
41,732,000
43,557,000
45,154,000
45,238,000
46,248,000
46,769,000
48,123,000
46,812,000
47,650,000
47,654,000
47,654,00047,650,00046,812,00048,123,00046,769,00046,248,00045,238,00045,154,00043,557,00041,732,00040,696,00041,097,00040,551,00039,591,00039,052,00037,655,00037,290,00039,693,00038,688,00038,327,00037,417,00036,360,00035,546,00034,672,00034,242,00033,470,00032,497,00032,402,00034,109,00033,372,00032,735,00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
13,789,000
13,548,000
10,393,000
10,506,000
10,869,000
10,671,000
10,188,000
10,571,000
11,221,000
11,226,000
11,087,000
11,380,000
14,748,000
14,115,000
13,806,000
239,790,000
241,645,000
13,672,000
239,948,000
239,535,000
249,048,000
257,936,000
14,271,000
257,709,000
192,987,000
192,478,000
201,200,000
0
0
0
000201,200,000192,478,000192,987,000257,709,00014,271,000257,936,000249,048,000239,535,000239,948,00013,672,000241,645,000239,790,00013,806,00014,115,00014,748,00011,380,00011,087,00011,226,00011,221,00010,571,00010,188,00010,671,00010,869,00010,506,00010,393,00013,548,00013,789,000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
0
0
0
20,739,000
20,338,000
21,188,000
20,677,000
19,811,000
19,418,000
19,998,000
19,717,000
19,975,000
19,693,000
19,460,000
19,583,000
19,231,000
18,774,000
18,411,000
18,418,000
18,001,000
18,373,000
18,502,000
18,980,000
19,506,000
20,576,000
21,256,000
22,833,000
44,856,000
23,244,000
22,628,000
22,730,000
43,506,000
21,567,000
21,831,000
21,526,000
43,331,000
44,255,000
43,600,000
44,028,000
45,452,000
48,167,000
46,168,000
45,800,000
44,907,000
46,644,000
47,345,000
47,981,000
47,806,000
49,046,000
50,352,000
64,424,000
62,957,000
62,677,000
64,046,000
64,292,000
63,484,000
64,332,000
65,218,000
64,401,000
71,494,000
73,424,000
80,572,000
78,545,000
74,048,000
71,610,000
72,721,000
71,339,000
72,060,000
72,880,000
71,455,000
74,234,000
78,958,000
83,886,000
85,287,000
82,423,000
87,293,000
89,383,000
89,382,000
92,642,000
232,982,000
237,410,000
244,048,000
247,838,000
104,640,000
106,428,000
262,045,000
265,431,000
110,998,000
269,604,000
266,455,000
268,449,000
113,387,000
263,842,000
261,478,000
259,863,000
114,522,000
259,111,000
254,599,000
255,160,000
105,682,000
39,745,000
104,549,000
36,110,000
34,459,000
256,809,000
99,483,000
100,696,000
93,215,000
92,747,000
223,403,000
91,289,000
108,102,000
109,757,000
109,624,000
104,086,000
100,468,000
102,829,000
78,147,000
100,108,000
257,709,000
255,886,000
251,779,000
263,927,000
99,703,000
99,995,000
100,381,000
100,381,00099,995,00099,703,000263,927,000251,779,000255,886,000257,709,000100,108,00078,147,000102,829,000100,468,000104,086,000109,624,000109,757,000108,102,00091,289,000223,403,00092,747,00093,215,000100,696,00099,483,000256,809,00034,459,00036,110,000104,549,00039,745,000105,682,000255,160,000254,599,000259,111,000114,522,000259,863,000261,478,000263,842,000113,387,000268,449,000266,455,000269,604,000110,998,000265,431,000262,045,000106,428,000104,640,000247,838,000244,048,000237,410,000232,982,00092,642,00089,382,00089,383,00087,293,00082,423,00085,287,00083,886,00078,958,00074,234,00071,455,00072,880,00072,060,00071,339,00072,721,00071,610,00074,048,00078,545,00080,572,00073,424,00071,494,00064,401,00065,218,00064,332,00063,484,00064,292,00064,046,00062,677,00062,957,00064,424,00050,352,00049,046,00047,806,00047,981,00047,345,00046,644,00044,907,00045,800,00046,168,00048,167,00045,452,00044,028,00043,600,00044,255,00043,331,00021,526,00021,831,00021,567,00043,506,00022,730,00022,628,00023,244,00044,856,00022,833,00021,256,00020,576,00019,506,00018,980,00018,502,00018,373,00018,001,00018,418,00018,411,00018,774,00019,231,00019,583,00019,460,00019,693,00019,975,00019,717,00019,998,00019,418,00019,811,00020,677,00021,188,00020,338,00020,739,000000
   > Total Current Liabilities 
0
0
0
10,606,000
10,437,000
11,314,000
10,063,000
9,392,000
8,998,000
9,140,000
8,798,000
9,445,000
9,329,000
9,168,000
9,243,000
8,907,000
8,352,000
8,270,000
7,325,000
6,946,000
7,230,000
7,305,000
7,664,000
7,166,000
7,991,000
9,347,000
9,841,000
17,683,000
9,083,000
8,396,000
8,260,000
16,661,000
8,463,000
8,834,000
8,144,000
20,654,000
22,082,000
20,042,000
18,684,000
19,876,000
19,400,000
16,515,000
16,261,000
16,111,000
17,847,000
18,991,000
19,562,000
18,795,000
19,674,000
20,627,000
25,527,000
25,011,000
24,686,000
26,812,000
29,042,000
28,409,000
29,502,000
30,489,000
29,434,000
33,798,000
35,439,000
42,487,000
39,425,000
32,023,000
24,893,000
25,364,000
25,393,000
26,211,000
27,566,000
26,013,000
26,850,000
29,012,000
33,313,000
35,220,000
32,338,000
33,600,000
34,257,000
32,656,000
35,669,000
34,212,000
34,685,000
33,413,000
33,470,000
33,018,000
35,652,000
36,328,000
37,088,000
31,926,000
29,445,000
28,268,000
30,144,000
26,464,000
29,162,000
24,927,000
24,744,000
31,785,000
28,426,000
27,956,000
28,223,000
27,737,000
30,630,000
31,862,000
29,183,000
27,171,000
29,951,000
28,829,000
30,233,000
26,530,000
28,235,000
20,825,000
19,664,000
22,183,000
27,480,000
28,147,000
25,188,000
26,791,000
31,203,000
39,121,000
36,883,000
34,208,000
33,735,000
29,847,000
33,263,000
32,258,000
32,940,000
34,027,000
34,027,00032,940,00032,258,00033,263,00029,847,00033,735,00034,208,00036,883,00039,121,00031,203,00026,791,00025,188,00028,147,00027,480,00022,183,00019,664,00020,825,00028,235,00026,530,00030,233,00028,829,00029,951,00027,171,00029,183,00031,862,00030,630,00027,737,00028,223,00027,956,00028,426,00031,785,00024,744,00024,927,00029,162,00026,464,00030,144,00028,268,00029,445,00031,926,00037,088,00036,328,00035,652,00033,018,00033,470,00033,413,00034,685,00034,212,00035,669,00032,656,00034,257,00033,600,00032,338,00035,220,00033,313,00029,012,00026,850,00026,013,00027,566,00026,211,00025,393,00025,364,00024,893,00032,023,00039,425,00042,487,00035,439,00033,798,00029,434,00030,489,00029,502,00028,409,00029,042,00026,812,00024,686,00025,011,00025,527,00020,627,00019,674,00018,795,00019,562,00018,991,00017,847,00016,111,00016,261,00016,515,00019,400,00019,876,00018,684,00020,042,00022,082,00020,654,0008,144,0008,834,0008,463,00016,661,0008,260,0008,396,0009,083,00017,683,0009,841,0009,347,0007,991,0007,166,0007,664,0007,305,0007,230,0006,946,0007,325,0008,270,0008,352,0008,907,0009,243,0009,168,0009,329,0009,445,0008,798,0009,140,0008,998,0009,392,00010,063,00011,314,00010,437,00010,606,000000
       Short-term Debt 
0
0
0
3,456,000
3,744,000
4,296,000
4,432,000
4,014,000
4,205,000
3,771,000
3,758,000
3,806,000
3,724,000
3,377,000
3,452,000
2,706,000
2,865,000
2,888,000
1,753,000
1,637,000
2,707,000
2,914,000
2,867,000
3,165,000
3,795,000
3,801,000
3,460,000
6,063,000
3,512,000
2,177,000
1,714,000
3,094,000
1,876,000
2,074,000
1,519,000
8,429,000
9,163,000
7,070,000
5,180,000
5,358,000
4,114,000
1,534,000
1,853,000
1,703,000
1,525,000
1,803,000
1,037,000
816,000
624,000
647,000
1,280,000
739,000
189,000
49,000
2,289,000
2,159,000
3,817,000
2,835,000
902,000
1,162,000
780,000
894,000
832,000
2,818,000
1,018,000
868,000
240,000
384,000
302,000
375,000
170,000
187,000
1,817,000
1,902,000
245,000
340,000
396,000
359,000
2,172,000
127,000
2,090,000
1,913,000
527,000
374,000
3,008,000
3,498,000
5,665,000
3,790,000
3,908,000
2,621,000
6,580,000
4,928,000
9,630,000
5,530,000
6,057,000
10,840,000
8,297,000
8,782,000
7,897,000
5,192,000
8,601,000
8,598,000
6,121,000
5,726,000
7,023,000
5,588,000
7,795,000
3,282,000
8,688,000
3,751,000
530,000
1,548,000
4,841,000
3,497,000
291,000
256,000
314,000
3,230,000
2,221,000
1,964,000
2,931,000
1,269,000
440,000
529,000
282,000
1,735,000
1,735,000282,000529,000440,0001,269,0002,931,0001,964,0002,221,0003,230,000314,000256,000291,0003,497,0004,841,0001,548,000530,0003,751,0008,688,0003,282,0007,795,0005,588,0007,023,0005,726,0006,121,0008,598,0008,601,0005,192,0007,897,0008,782,0008,297,00010,840,0006,057,0005,530,0009,630,0004,928,0006,580,0002,621,0003,908,0003,790,0005,665,0003,498,0003,008,000374,000527,0001,913,0002,090,000127,0002,172,000359,000396,000340,000245,0001,902,0001,817,000187,000170,000375,000302,000384,000240,000868,0001,018,0002,818,000832,000894,000780,0001,162,000902,0002,835,0003,817,0002,159,0002,289,00049,000189,000739,0001,280,000647,000624,000816,0001,037,0001,803,0001,525,0001,703,0001,853,0001,534,0004,114,0005,358,0005,180,0007,070,0009,163,0008,429,0001,519,0002,074,0001,876,0003,094,0001,714,0002,177,0003,512,0006,063,0003,460,0003,801,0003,795,0003,165,0002,867,0002,914,0002,707,0001,637,0001,753,0002,888,0002,865,0002,706,0003,452,0003,377,0003,724,0003,806,0003,758,0003,771,0004,205,0004,014,0004,432,0004,296,0003,744,0003,456,000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
10,840,000
8,297,000
8,782,000
41,972,000
38,763,000
39,745,000
38,517,000
0
4,999,000
7,023,000
5,588,000
7,795,000
3,282,000
8,688,000
3,751,000
530,000
1,548,000
4,841,000
3,497,000
291,000
256,000
314,000
3,230,000
2,221,000
1,964,000
2,931,000
1,269,000
440,000
529,000
282,000
1,735,000
1,735,000282,000529,000440,0001,269,0002,931,0001,964,0002,221,0003,230,000314,000256,000291,0003,497,0004,841,0001,548,000530,0003,751,0008,688,0003,282,0007,795,0005,588,0007,023,0004,999,000038,517,00039,745,00038,763,00041,972,0008,782,0008,297,00010,840,00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
3,325,000
3,049,000
3,274,000
3,040,000
2,990,000
2,696,000
3,098,000
2,695,000
3,294,000
3,212,000
3,256,000
3,057,000
3,502,000
2,817,000
2,614,000
2,795,000
2,735,000
2,319,000
2,207,000
2,187,000
2,170,000
2,282,000
2,384,000
2,790,000
6,812,000
3,064,000
3,382,000
3,350,000
7,563,000
3,100,000
3,124,000
2,840,000
6,427,000
7,375,000
7,010,000
7,527,000
8,455,000
8,530,000
8,434,000
8,067,000
8,675,000
9,691,000
10,031,000
10,975,000
10,747,000
11,821,000
12,424,000
15,151,000
16,074,000
15,658,000
17,068,000
17,065,000
16,675,000
16,572,000
18,336,000
19,812,000
21,756,000
23,490,000
29,240,000
22,107,000
16,580,000
13,635,000
15,584,000
15,715,000
16,437,000
16,787,000
16,370,000
17,237,000
19,259,000
21,011,000
22,764,000
20,746,000
22,147,000
22,951,000
21,958,000
22,989,000
22,776,000
21,617,000
21,609,000
23,149,000
22,815,000
23,332,000
23,623,000
21,821,000
19,000,000
16,640,000
17,380,000
15,307,000
13,516,000
12,696,000
13,416,000
12,205,000
13,986,000
13,078,000
12,057,000
13,084,000
14,565,000
14,479,000
15,722,000
15,335,000
13,953,000
14,230,000
14,805,000
13,230,000
14,103,000
11,006,000
8,250,000
9,537,000
10,950,000
12,858,000
14,719,000
15,308,000
16,454,000
20,137,000
24,906,000
21,699,000
18,955,000
17,942,000
18,656,000
21,649,000
20,423,000
21,257,000
21,007,000
21,007,00021,257,00020,423,00021,649,00018,656,00017,942,00018,955,00021,699,00024,906,00020,137,00016,454,00015,308,00014,719,00012,858,00010,950,0009,537,0008,250,00011,006,00014,103,00013,230,00014,805,00014,230,00013,953,00015,335,00015,722,00014,479,00014,565,00013,084,00012,057,00013,078,00013,986,00012,205,00013,416,00012,696,00013,516,00015,307,00017,380,00016,640,00019,000,00021,821,00023,623,00023,332,00022,815,00023,149,00021,609,00021,617,00022,776,00022,989,00021,958,00022,951,00022,147,00020,746,00022,764,00021,011,00019,259,00017,237,00016,370,00016,787,00016,437,00015,715,00015,584,00013,635,00016,580,00022,107,00029,240,00023,490,00021,756,00019,812,00018,336,00016,572,00016,675,00017,065,00017,068,00015,658,00016,074,00015,151,00012,424,00011,821,00010,747,00010,975,00010,031,0009,691,0008,675,0008,067,0008,434,0008,530,0008,455,0007,527,0007,010,0007,375,0006,427,0002,840,0003,124,0003,100,0007,563,0003,350,0003,382,0003,064,0006,812,0002,790,0002,384,0002,282,0002,170,0002,187,0002,207,0002,319,0002,735,0002,795,0002,614,0002,817,0003,502,0003,057,0003,256,0003,212,0003,294,0002,695,0003,098,0002,696,0002,990,0003,040,0003,274,0003,049,0003,325,000000
       Other Current Liabilities 
0
0
0
6,909,000
7,017,000
7,667,000
6,640,000
5,509,000
5,660,000
5,510,000
5,569,000
5,378,000
5,668,000
5,475,000
5,750,000
4,660,000
5,114,000
5,209,000
3,957,000
3,556,000
4,410,000
4,573,000
4,861,000
4,152,000
4,762,000
6,008,000
6,289,000
2,226,000
5,392,000
4,392,000
3,592,000
2,990,000
3,892,000
4,189,000
3,613,000
2,399,000
2,565,000
2,898,000
3,043,000
2,699,000
3,681,000
3,671,000
3,450,000
2,561,000
3,624,000
4,256,000
4,486,000
3,822,000
4,424,000
4,768,000
5,198,000
4,508,000
5,479,000
5,837,000
5,748,000
5,029,000
1,614,000
1,617,000
4,535,000
5,605,000
5,971,000
7,157,000
7,275,000
4,548,000
5,935,000
5,428,000
5,501,000
5,375,000
5,209,000
5,086,000
5,405,000
5,324,000
4,916,000
4,906,000
5,366,000
5,287,000
4,620,000
5,127,000
5,190,000
5,738,000
5,048,000
5,180,000
5,280,000
5,402,000
5,000,000
5,041,000
5,396,000
5,328,000
4,607,000
5,024,000
5,062,000
4,833,000
4,904,000
4,458,000
4,441,000
4,882,000
4,657,000
4,695,000
5,085,000
5,267,000
4,587,000
4,822,000
5,029,000
4,927,000
5,880,000
6,197,000
6,523,000
6,589,000
6,263,000
7,405,000
7,944,000
-1,873,000
-2,224,000
7,680,000
9,589,000
10,081,000
10,752,000
10,985,000
12,963,000
13,289,000
12,862,000
9,922,000
11,174,000
11,306,000
11,401,000
11,440,000
11,440,00011,401,00011,306,00011,174,0009,922,00012,862,00013,289,00012,963,00010,985,00010,752,00010,081,0009,589,0007,680,000-2,224,000-1,873,0007,944,0007,405,0006,263,0006,589,0006,523,0006,197,0005,880,0004,927,0005,029,0004,822,0004,587,0005,267,0005,085,0004,695,0004,657,0004,882,0004,441,0004,458,0004,904,0004,833,0005,062,0005,024,0004,607,0005,328,0005,396,0005,041,0005,000,0005,402,0005,280,0005,180,0005,048,0005,738,0005,190,0005,127,0004,620,0005,287,0005,366,0004,906,0004,916,0005,324,0005,405,0005,086,0005,209,0005,375,0005,501,0005,428,0005,935,0004,548,0007,275,0007,157,0005,971,0005,605,0004,535,0001,617,0001,614,0005,029,0005,748,0005,837,0005,479,0004,508,0005,198,0004,768,0004,424,0003,822,0004,486,0004,256,0003,624,0002,561,0003,450,0003,671,0003,681,0002,699,0003,043,0002,898,0002,565,0002,399,0003,613,0004,189,0003,892,0002,990,0003,592,0004,392,0005,392,0002,226,0006,289,0006,008,0004,762,0004,152,0004,861,0004,573,0004,410,0003,556,0003,957,0005,209,0005,114,0004,660,0005,750,0005,475,0005,668,0005,378,0005,569,0005,510,0005,660,0005,509,0006,640,0007,667,0007,017,0006,909,000000
   > Long-term Liabilities 
0
0
0
10,133,000
9,901,000
9,874,000
10,614,000
10,419,000
10,420,000
10,858,000
10,919,000
10,530,000
10,364,000
10,292,000
10,340,000
10,324,000
10,422,000
10,141,000
11,093,000
11,055,000
11,143,000
11,197,000
11,316,000
12,340,000
12,585,000
11,909,000
12,992,000
27,173,000
14,161,000
14,232,000
14,470,000
26,845,000
13,104,000
12,997,000
13,382,000
22,677,000
22,173,000
23,558,000
25,344,000
25,576,000
28,767,000
29,653,000
29,539,000
28,796,000
28,797,000
28,354,000
28,419,000
29,011,000
29,372,000
29,725,000
38,897,000
37,946,000
37,991,000
37,234,000
35,250,000
35,075,000
34,830,000
34,729,000
34,967,000
37,696,000
37,985,000
38,085,000
39,120,000
42,025,000
46,717,000
47,357,000
45,946,000
45,849,000
45,314,000
45,442,000
47,384,000
49,946,000
50,573,000
50,067,000
50,085,000
53,693,000
54,307,000
55,434,000
56,973,000
60,938,000
61,239,000
66,471,000
68,295,000
70,308,000
70,776,000
70,970,000
71,036,000
77,909,000
83,158,000
82,296,000
82,367,000
85,753,000
83,204,000
88,226,000
87,167,000
81,571,000
82,895,000
79,255,000
79,026,000
76,750,000
74,246,000
72,687,000
72,750,000
71,050,000
70,740,000
69,598,000
69,412,000
65,690,000
63,528,000
68,192,000
34,810,000
84,881,000
81,232,000
80,748,000
78,038,000
72,804,000
70,745,000
64,253,000
23,641,000
63,259,000
61,717,000
62,634,000
64,416,000
67,445,000
67,055,000
66,354,000
66,354,00067,055,00067,445,00064,416,00062,634,00061,717,00063,259,00023,641,00064,253,00070,745,00072,804,00078,038,00080,748,00081,232,00084,881,00034,810,00068,192,00063,528,00065,690,00069,412,00069,598,00070,740,00071,050,00072,750,00072,687,00074,246,00076,750,00079,026,00079,255,00082,895,00081,571,00087,167,00088,226,00083,204,00085,753,00082,367,00082,296,00083,158,00077,909,00071,036,00070,970,00070,776,00070,308,00068,295,00066,471,00061,239,00060,938,00056,973,00055,434,00054,307,00053,693,00050,085,00050,067,00050,573,00049,946,00047,384,00045,442,00045,314,00045,849,00045,946,00047,357,00046,717,00042,025,00039,120,00038,085,00037,985,00037,696,00034,967,00034,729,00034,830,00035,075,00035,250,00037,234,00037,991,00037,946,00038,897,00029,725,00029,372,00029,011,00028,419,00028,354,00028,797,00028,796,00029,539,00029,653,00028,767,00025,576,00025,344,00023,558,00022,173,00022,677,00013,382,00012,997,00013,104,00026,845,00014,470,00014,232,00014,161,00027,173,00012,992,00011,909,00012,585,00012,340,00011,316,00011,197,00011,143,00011,055,00011,093,00010,141,00010,422,00010,324,00010,340,00010,292,00010,364,00010,530,00010,919,00010,858,00010,420,00010,419,00010,614,0009,874,0009,901,00010,133,000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
42,767,000
40,599,000
39,521,000
37,056,000
31,113,000
0
0
0
0
0
0
0
0
0
0
000000000031,113,00037,056,00039,521,00040,599,00042,767,000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7,216,000
7,145,000
7,208,000
44,951,000
43,179,000
43,102,000
42,768,000
42,761,000
42,317,000
41,934,000
41,829,000
41,606,000
39,391,000
39,865,000
37,890,000
37,081,000
39,499,000
40,633,000
41,227,000
40,982,000
39,183,000
41,726,000
41,248,000
41,805,000
38,964,000
0
42,389,000
0
0
0
0
000042,389,000038,964,00041,805,00041,248,00041,726,00039,183,00040,982,00041,227,00040,633,00039,499,00037,081,00037,890,00039,865,00039,391,00041,606,00041,829,00041,934,00042,317,00042,761,00042,768,00043,102,00043,179,00044,951,0007,208,0007,145,0007,216,00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
39,069,000
38,791,000
37,965,000
6,793,000
1,167,000
6,211,000
6,128,000
5,967,000
1,569,000
5,747,000
5,707,000
5,698,000
1,507,000
9,752,000
10,748,000
10,471,000
1,939,000
10,754,000
10,961,000
10,962,000
2,235,000
11,684,000
11,844,000
11,957,000
0
0
11,946,000
0
0
0
0
000011,946,0000011,957,00011,844,00011,684,0002,235,00010,962,00010,961,00010,754,0001,939,00010,471,00010,748,0009,752,0001,507,0005,698,0005,707,0005,747,0001,569,0005,967,0006,128,0006,211,0001,167,0006,793,00037,965,00038,791,00039,069,00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
13,997,000
14,180,000
14,188,000
14,317,000
14,596,000
14,926,000
15,292,000
15,131,000
14,355,000
14,676,000
15,198,000
15,496,000
15,623,000
16,143,000
16,546,000
17,053,000
17,472,000
17,477,000
17,674,000
17,590,000
17,034,000
17,190,000
17,146,000
17,320,000
29,791,000
18,005,000
18,750,000
18,916,000
33,369,000
21,250,000
22,224,000
23,003,000
33,958,000
34,123,000
33,756,000
32,121,000
31,604,000
32,813,000
34,101,000
35,244,000
36,295,000
38,166,000
41,026,000
42,842,000
45,230,000
46,592,000
48,535,000
60,187,000
62,676,000
64,841,000
66,906,000
69,602,000
68,935,000
71,460,000
74,179,000
74,944,000
77,088,000
79,206,000
82,268,000
86,954,000
86,648,000
87,313,000
87,958,000
90,646,000
91,914,000
95,349,000
99,569,000
102,243,000
105,081,000
110,100,000
115,653,000
120,891,000
121,382,000
125,507,000
129,997,000
132,941,000
136,524,000
140,134,000
142,841,000
144,779,000
149,113,000
150,661,000
153,581,000
156,140,000
155,028,000
155,803,000
154,669,000
154,912,000
152,716,000
150,307,000
147,163,000
146,800,000
145,556,000
146,592,000
146,203,000
146,713,000
148,124,000
150,356,000
152,198,000
153,575,000
154,554,000
155,045,000
156,395,000
155,841,000
144,213,000
143,930,000
134,118,000
131,774,000
131,688,000
131,888,000
133,182,000
135,862,000
139,067,000
146,219,000
153,554,000
158,680,000
159,282,000
159,449,000
158,325,000
165,265,000
160,957,000
160,625,000
159,233,000
159,233,000160,625,000160,957,000165,265,000158,325,000159,449,000159,282,000158,680,000153,554,000146,219,000139,067,000135,862,000133,182,000131,888,000131,688,000131,774,000134,118,000143,930,000144,213,000155,841,000156,395,000155,045,000154,554,000153,575,000152,198,000150,356,000148,124,000146,713,000146,203,000146,592,000145,556,000146,800,000147,163,000150,307,000152,716,000154,912,000154,669,000155,803,000155,028,000156,140,000153,581,000150,661,000149,113,000144,779,000142,841,000140,134,000136,524,000132,941,000129,997,000125,507,000121,382,000120,891,000115,653,000110,100,000105,081,000102,243,00099,569,00095,349,00091,914,00090,646,00087,958,00087,313,00086,648,00086,954,00082,268,00079,206,00077,088,00074,944,00074,179,00071,460,00068,935,00069,602,00066,906,00064,841,00062,676,00060,187,00048,535,00046,592,00045,230,00042,842,00041,026,00038,166,00036,295,00035,244,00034,101,00032,813,00031,604,00032,121,00033,756,00034,123,00033,958,00023,003,00022,224,00021,250,00033,369,00018,916,00018,750,00018,005,00029,791,00017,320,00017,146,00017,190,00017,034,00017,590,00017,674,00017,477,00017,472,00017,053,00016,546,00016,143,00015,623,00015,496,00015,198,00014,676,00014,355,00015,131,00015,292,00014,926,00014,596,00014,317,00014,188,00014,180,00013,997,000000
   Common Stock
0
0
0
1,069,000
1,069,000
1,069,000
1,069,000
1,069,000
1,069,000
1,069,000
1,069,000
1,069,000
1,069,000
1,069,000
1,069,000
1,069,000
1,069,000
1,069,000
1,069,000
1,069,000
1,069,000
1,069,000
1,069,000
1,069,000
1,069,000
1,069,000
1,069,000
1,724,000
1,069,000
534,000
534,000
862,000
534,000
534,000
534,000
853,000
853,000
853,000
853,000
853,000
853,000
853,000
853,000
853,000
853,000
853,000
1,706,000
1,706,000
1,706,000
1,706,000
1,832,000
1,832,000
1,832,000
1,832,000
1,832,000
1,832,000
1,832,000
1,832,000
1,832,000
1,832,000
1,832,000
1,832,000
1,832,000
1,832,000
1,832,000
1,832,000
1,832,000
1,832,000
1,832,000
1,832,000
1,832,000
1,832,000
1,832,000
1,832,000
1,832,000
1,832,000
1,832,000
1,832,000
1,832,000
1,832,000
1,832,000
1,832,000
1,832,000
1,832,000
1,832,000
1,832,000
1,832,000
1,832,000
1,832,000
1,832,000
1,832,000
1,832,000
1,832,000
1,832,000
1,832,000
1,832,000
1,832,000
1,832,000
1,832,000
1,832,000
1,832,000
1,832,000
1,832,000
1,832,000
1,832,000
1,832,000
1,832,000
1,832,000
1,832,000
1,832,000
1,832,000
1,832,000
1,832,000
1,832,000
1,832,000
1,832,000
1,832,000
1,832,000
1,832,000
1,832,000
1,832,000
1,832,000
1,832,000
1,832,000
1,832,000
1,832,000
1,832,0001,832,0001,832,0001,832,0001,832,0001,832,0001,832,0001,832,0001,832,0001,832,0001,832,0001,832,0001,832,0001,832,0001,832,0001,832,0001,832,0001,832,0001,832,0001,832,0001,832,0001,832,0001,832,0001,832,0001,832,0001,832,0001,832,0001,832,0001,832,0001,832,0001,832,0001,832,0001,832,0001,832,0001,832,0001,832,0001,832,0001,832,0001,832,0001,832,0001,832,0001,832,0001,832,0001,832,0001,832,0001,832,0001,832,0001,832,0001,832,0001,832,0001,832,0001,832,0001,832,0001,832,0001,832,0001,832,0001,832,0001,832,0001,832,0001,832,0001,832,0001,832,0001,832,0001,832,0001,832,0001,832,0001,832,0001,832,0001,832,0001,832,0001,832,0001,832,0001,832,0001,832,0001,832,0001,832,0001,706,0001,706,0001,706,0001,706,000853,000853,000853,000853,000853,000853,000853,000853,000853,000853,000853,000534,000534,000534,000862,000534,000534,0001,069,0001,724,0001,069,0001,069,0001,069,0001,069,0001,069,0001,069,0001,069,0001,069,0001,069,0001,069,0001,069,0001,069,0001,069,0001,069,0001,069,0001,069,0001,069,0001,069,0001,069,0001,069,0001,069,0001,069,0001,069,0001,069,000000
   Retained Earnings Total Equity000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
-22,942,000
-729,000
-677,000
-679,000
-24,637,000
-567,000
-510,000
-641,000
174,000
-662,000
111,000
-683,000
96,000
63,000
-70,000
-68,000
-827,000
-91,000
-95,000
-88,000
-781,000
-107,000
-122,000
-156,000
-1,186,000
-120,000
-129,000
-173,000
-1,231,000
-169,000
-170,000
-143,000
-1,058,000
-907,000
-950,000
-944,000
-1,650,000
-1,627,000
-1,244,000
-1,485,000
-1,411,000
-1,375,000
-1,396,000
-1,340,000
-926,000
-840,000
-840,000
-991,000
-918,000
-829,000
-917,000
-904,000
-3,092,000
-3,016,000
-2,960,000
-2,859,000
-2,470,000
-2,423,000
-2,426,000
-2,385,000
-4,358,000
-3,902,000
-3,795,000
-3,676,000
-4,321,000
-4,219,000
-4,126,000
-3,940,000
-4,466,000
-4,253,000
-4,117,000
-4,066,000
-6,022,000
-5,875,000
-5,732,000
-5,558,000
-6,651,000
-6,531,000
-6,340,000
-6,237,000
-3,819,000
-3,774,000
-3,737,000
-3,678,000
-5,099,000
-5,020,000
-4,891,000
-4,789,000
-4,531,000
-4,390,000
-4,272,000
-4,083,000
-4,083,000
-3,966,000
-3,844,000
-3,662,000
-3,829,000
-3,699,000
-3,608,000
-3,505,000
-3,784,000
-3,699,000
-3,597,000
-3,509,000
-5,230,000
-5,124,000
-4,990,000
-4,747,000
-5,852,000
-4,826,000
-4,535,000
-4,658,000
-4,129,000
-3,892,000
-3,731,000
-3,413,000
-3,038,000
-2,981,000
-2,951,000
-2,837,000
-3,200,000
-3,205,000
-3,164,000
-3,164,000-3,205,000-3,200,000-2,837,000-2,951,000-2,981,000-3,038,000-3,413,000-3,731,000-3,892,000-4,129,000-4,658,000-4,535,000-4,826,000-5,852,000-4,747,000-4,990,000-5,124,000-5,230,000-3,509,000-3,597,000-3,699,000-3,784,000-3,505,000-3,608,000-3,699,000-3,829,000-3,662,000-3,844,000-3,966,000-4,083,000-4,083,000-4,272,000-4,390,000-4,531,000-4,789,000-4,891,000-5,020,000-5,099,000-3,678,000-3,737,000-3,774,000-3,819,000-6,237,000-6,340,000-6,531,000-6,651,000-5,558,000-5,732,000-5,875,000-6,022,000-4,066,000-4,117,000-4,253,000-4,466,000-3,940,000-4,126,000-4,219,000-4,321,000-3,676,000-3,795,000-3,902,000-4,358,000-2,385,000-2,426,000-2,423,000-2,470,000-2,859,000-2,960,000-3,016,000-3,092,000-904,000-917,000-829,000-918,000-991,000-840,000-840,000-926,000-1,340,000-1,396,000-1,375,000-1,411,000-1,485,000-1,244,000-1,627,000-1,650,000-944,000-950,000-907,000-1,058,000-143,000-170,000-169,000-1,231,000-173,000-129,000-120,000-1,186,000-156,000-122,000-107,000-781,000-88,000-95,000-91,000-827,000-68,000-70,00063,00096,000-683,000111,000-662,000174,000-641,000-510,000-567,000-24,637,000-679,000-677,000-729,000-22,942,000000
   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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
17,265,000
17,275,000
17,297,000
17,318,000
16,829,000
16,866,000
17,044,000
17,062,000
17,282,000
0
0
0
0
0
0
0
0
0
0
000000000017,282,00017,062,00017,044,00016,866,00016,829,00017,318,00017,297,00017,275,00017,265,00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000-41,464,000-41,418,000-40,799,000-41,269,000-41,498,000-46,138,000-46,143,000-46,166,000-44,599,00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
21,915,000
-209,000
-209,000
-209,000
23,707,000
-198,000
-195,000
-188,000
-1,034,000
-171,000
-967,000
-188,000
-950,000
-882,000
-791,000
-640,000
45,000