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

Core Laboratories NV
Buy, Hold or Sell?

Let's analyze Core Laboratories NV together

I guess you are interested in Core Laboratories NV. 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 Core Laboratories NV. 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 Core Laboratories NV

I send you an email if I find something interesting about Core Laboratories NV.

1. Quick Overview

1.1. Quick analysis of Core Laboratories NV (30 sec.)










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

How much money do you get?

How much money do you get?
$0.04
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$5.36
Expected worth in 1 year
$5.90
How sure are you?
90.0%

+ What do you gain per year?

Total Gains per Share
$0.58
Return On Investment
2.9%

For what price can you sell your share?

Current Price per Share
$20.17
Expected price per share
$17.07 - $24.33
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Core Laboratories NV (5 min.)




Live pricePrice per Share (EOD)
$20.17
Intrinsic Value Per Share
$-13.57 - $16.36
Total Value Per Share
$-8.21 - $21.72

2.2. Growth of Core Laboratories NV (5 min.)




Is Core Laboratories NV growing?

Current yearPrevious yearGrowGrow %
How rich?$256.4m$209.5m$32.7m13.5%

How much money is Core Laboratories NV making?

Current yearPrevious yearGrowGrow %
Making money$7.6m$10.3m-$2.6m-35.3%
Net Profit Margin5.8%8.1%--

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

2.3. Financial Health of Core Laboratories NV (5 min.)




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




  Industry Rankings (Oil & Gas Equipment & Services)  


Richest
#71 / 157

Most Revenue
#74 / 157

Most Profit
#62 / 157
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Core Laboratories NV?

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

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

Speculation

The Price per Share of Core Laboratories NV is $20.17. 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 Core Laboratories NV.
  • 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 Core Laboratories NV, 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 $5.36. Based on the TTM, the Book Value Change Per Share is $0.14 per quarter. Based on the YOY, the Book Value Change Per Share is $0.23 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is $0.01 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Core Laboratories NV.

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 Eps0.251.2%0.160.8%0.150.7%0.000.0%0.271.3%
Usd Book Value Change Per Share0.221.1%0.140.7%0.231.1%0.060.3%0.080.4%
Usd Dividend Per Share0.010.0%0.010.0%0.010.0%0.050.2%0.281.4%
Usd Total Gains Per Share0.231.1%0.150.7%0.241.2%0.110.5%0.361.8%
Usd Price Per Share18.53-18.39-22.40-22.80-61.87-
Price to Earnings Ratio18.86-35.35-51.56-42.93-49.57-
Price-to-Total Gains Ratio82.05-280.08-107.84-185.00-123.79-
Price to Book Ratio3.46-3.62-5.07-7.29-7.41-
Price-to-Total Gains Ratio82.05-280.08-107.84-185.00-123.79-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share20.17
Number of shares49
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.010.05
Usd Book Value Change Per Share0.140.06
Usd Total Gains Per Share0.150.11
Gains per Quarter (49 shares)7.125.27
Gains per Year (49 shares)28.4721.07
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
12271891211
245346182432
368074273653
48106102374874
510133130466095
6111591585572116
7131861866484137
8152132147396158
91723924282107179
101926627091119200

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%11.01.00.091.7%17.03.00.085.0%37.03.00.092.5%112.04.00.096.6%
Book Value Change Per Share4.00.00.0100.0%12.00.00.0100.0%17.03.00.085.0%25.015.00.062.5%71.044.01.061.2%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%65.00.051.056.0%
Total Gains per Share4.00.00.0100.0%12.00.00.0100.0%18.02.00.090.0%36.04.00.090.0%87.028.01.075.0%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Core Laboratories NV 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--0.2160.136+59%0.230-6%0.061+255%0.080+171%
Book Value Per Share--5.3625.079+6%4.421+21%3.614+48%3.071+75%
Current Ratio--2.4782.521-2%2.401+3%2.164+14%2.091+18%
Debt To Asset Ratio--0.5730.592-3%0.646-11%0.714-20%0.764-25%
Debt To Equity Ratio--1.3721.483-8%1.855-26%3.248-58%5.487-75%
Dividend Per Share--0.0100.010+1%0.010-1%0.047-79%0.278-96%
Enterprise Value--563533600.000543841232.500+4%698092716.750-19%664492038.500-15%2450980353.925-77%
Eps--0.2460.160+54%0.146+68%0.003+9531%0.267-8%
Ev To Ebitda Ratio--6.0007.920-24%10.466-43%12.134-51%22.474-73%
Ev To Sales Ratio--1.0481.040+1%1.372-24%1.345-22%3.731-72%
Free Cash Flow Per Share--0.2170.229-5%0.046+366%0.160+36%0.426-49%
Free Cash Flow To Equity Per Share--0.025-0.008+133%-0.020+181%-0.023+192%0.010+143%
Gross Profit Margin--1.0000.892+12%0.942+6%0.967+3%0.983+2%
Intrinsic Value_10Y_max--16.361--------
Intrinsic Value_10Y_min---13.569--------
Intrinsic Value_1Y_max--1.697--------
Intrinsic Value_1Y_min--0.110--------
Intrinsic Value_3Y_max--5.054--------
Intrinsic Value_3Y_min---0.941--------
Intrinsic Value_5Y_max--8.359--------
Intrinsic Value_5Y_min---3.376--------
Market Cap946983517.000+6%886104600.000877358482.500+1%1061477966.750-17%1075936938.500-18%2907622178.925-70%
Net Profit Margin--0.0870.058+51%0.081+8%0.014+520%0.075+16%
Operating Margin--0.1470.107+38%0.133+11%0.131+12%0.150-2%
Operating Ratio--0.8530.891-4%0.890-4%0.897-5%0.857-1%
Pb Ratio3.762+8%3.4563.621-5%5.069-32%7.291-53%7.413-53%
Pe Ratio20.531+8%18.86135.355-47%51.558-63%42.929-56%49.574-62%
Price Per Share20.170+8%18.53018.390+1%22.395-17%22.798-19%61.871-70%
Price To Free Cash Flow Ratio23.251+8%21.36033.330-36%-15.706+174%21.889-2%33.476-36%
Price To Total Gains Ratio89.310+8%82.049280.082-71%107.843-24%185.000-56%123.785-34%
Quick Ratio--1.6211.600+1%1.422+14%1.325+22%1.345+20%
Return On Assets--0.0200.013+53%0.017+13%0.002+846%0.020-4%
Return On Equity--0.0470.032+47%0.049-4%-0.042+189%0.186-75%
Total Gains Per Share--0.2260.145+55%0.240-6%0.108+110%0.358-37%
Usd Book Value--256421000.000242334750.000+6%209539750.000+22%170949600.000+50%144828375.000+77%
Usd Book Value Change Per Share--0.2160.136+59%0.230-6%0.061+255%0.080+171%
Usd Book Value Per Share--5.3625.079+6%4.421+21%3.614+48%3.071+75%
Usd Dividend Per Share--0.0100.010+1%0.010-1%0.047-79%0.278-96%
Usd Eps--0.2460.160+54%0.146+68%0.003+9531%0.267-8%
Usd Free Cash Flow--10371000.00010923466.250-5%2174103.500+377%7523613.950+38%20012406.975-48%
Usd Free Cash Flow Per Share--0.2170.229-5%0.046+366%0.160+36%0.426-49%
Usd Free Cash Flow To Equity Per Share--0.025-0.008+133%-0.020+181%-0.023+192%0.010+143%
Usd Market Cap946983517.000+6%886104600.000877358482.500+1%1061477966.750-17%1075936938.500-18%2907622178.925-70%
Usd Price Per Share20.170+8%18.53018.390+1%22.395-17%22.798-19%61.871-70%
Usd Profit--11745000.0007614999.750+54%10306750.000+14%842899.950+1293%12902349.975-9%
Usd Revenue--134397000.000130705250.000+3%127287750.000+6%125421650.000+7%151285075.000-11%
Usd Total Gains Per Share--0.2260.145+55%0.240-6%0.108+110%0.358-37%
 EOD+4 -4MRQTTM+32 -7YOY+24 -155Y+30 -910Y+18 -21

3.3 Fundamental Score

Let's check the fundamental score of Core Laboratories NV based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1520.531
Price to Book Ratio (EOD)Between0-13.762
Net Profit Margin (MRQ)Greater than00.087
Operating Margin (MRQ)Greater than00.147
Quick Ratio (MRQ)Greater than11.621
Current Ratio (MRQ)Greater than12.478
Debt to Asset Ratio (MRQ)Less than10.573
Debt to Equity Ratio (MRQ)Less than11.372
Return on Equity (MRQ)Greater than0.150.047
Return on Assets (MRQ)Greater than0.050.020
Total5/10 (50.0%)

3.4 Technical Score

Let's check the technical score of Core Laboratories NV based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5050.003
Ma 20Greater thanMa 5020.559
Ma 50Greater thanMa 10019.557
Ma 100Greater thanMa 20019.806
OpenGreater thanClose20.800
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Core Laboratories NV

Core Laboratories Inc. provides reservoir description and production enhancement services and products to the oil and gas industry in the United States, and internationally. It operates through Reservoir Description and Production Enhancement segments. The Reservoir Description segment includes the characterization of petroleum reservoir rock and reservoir fluid samples to enhance production and improve recovery of crude oil and gas from its clients' reservoirs. It offers laboratory-based analytical and field services to characterize properties of crude oil and oil delivered products; and proprietary and joint industry studies, as well as services that support carbon capture, utilization and storage, geothermal projects, and the evaluation and appraisal of mining activities. The Production Enhancement segment provides services and products relating to reservoir well completions, perforations, stimulations, production, and well abandonment. It offers integrated diagnostic services to evaluate and monitor the effectiveness of well completions and to develop solutions to improve the effectiveness of enhanced oil recovery projects. The company markets and sells its products through a combination of sales representatives, technical seminars, trade shows, and print advertising, as well as through distributors. Core Laboratories Inc. was founded in 1936 and is based in Houston, Texas.

Fundamental data was last updated by Penke on 2024-11-16 16:46:03.

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 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 able to pay all its debts by selling its assets.
The company is able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is fair priced.
Based on the earnings, the company is overpriced.
Based on how much money comes from the company's main activities, the company is fair priced.
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 Core Laboratories NV earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Core Laboratories NV to the Oil & Gas Equipment & Services industry mean.
  • A Net Profit Margin of 8.7% 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 Core Laboratories NV:

  • The MRQ is 8.7%. The company is making a profit. +1
  • The TTM is 5.8%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ8.7%TTM5.8%+2.9%
TTM5.8%YOY8.1%-2.3%
TTM5.8%5Y1.4%+4.4%
5Y1.4%10Y7.5%-6.1%
Compared to industry (Oil & Gas Equipment & Services)
PeriodCompanyIndustry (mean)+/- 
MRQ8.7%5.1%+3.6%
TTM5.8%4.9%+0.9%
YOY8.1%3.3%+4.8%
5Y1.4%-1.4%+2.8%
10Y7.5%-3.5%+11.0%
4.3.1.2. Return on Assets

Shows how efficient Core Laboratories NV is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Core Laboratories NV to the Oil & Gas Equipment & Services industry mean.
  • 2.0% Return on Assets means that Core Laboratories NV generated $0.02 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Core Laboratories NV:

  • The MRQ is 2.0%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.3%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ2.0%TTM1.3%+0.7%
TTM1.3%YOY1.7%-0.5%
TTM1.3%5Y0.2%+1.1%
5Y0.2%10Y2.0%-1.8%
Compared to industry (Oil & Gas Equipment & Services)
PeriodCompanyIndustry (mean)+/- 
MRQ2.0%1.1%+0.9%
TTM1.3%1.3%0.0%
YOY1.7%0.9%+0.8%
5Y0.2%-0.1%+0.3%
10Y2.0%-0.4%+2.4%
4.3.1.3. Return on Equity

Shows how efficient Core Laboratories NV is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Core Laboratories NV to the Oil & Gas Equipment & Services industry mean.
  • 4.7% Return on Equity means Core Laboratories NV generated $0.05 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Core Laboratories NV:

  • The MRQ is 4.7%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 3.2%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ4.7%TTM3.2%+1.5%
TTM3.2%YOY4.9%-1.7%
TTM3.2%5Y-4.2%+7.3%
5Y-4.2%10Y18.6%-22.8%
Compared to industry (Oil & Gas Equipment & Services)
PeriodCompanyIndustry (mean)+/- 
MRQ4.7%2.6%+2.1%
TTM3.2%3.4%-0.2%
YOY4.9%1.9%+3.0%
5Y-4.2%-0.3%-3.9%
10Y18.6%-0.8%+19.4%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Core Laboratories NV.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Core Laboratories NV is operating .

  • Measures how much profit Core Laboratories NV 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 Core Laboratories NV to the Oil & Gas Equipment & Services industry mean.
  • An Operating Margin of 14.7% means the company generated $0.15  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Core Laboratories NV:

  • The MRQ is 14.7%. The company is operating less efficient.
  • The TTM is 10.7%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ14.7%TTM10.7%+4.0%
TTM10.7%YOY13.3%-2.6%
TTM10.7%5Y13.1%-2.4%
5Y13.1%10Y15.0%-1.9%
Compared to industry (Oil & Gas Equipment & Services)
PeriodCompanyIndustry (mean)+/- 
MRQ14.7%9.1%+5.6%
TTM10.7%7.0%+3.7%
YOY13.3%6.3%+7.0%
5Y13.1%1.1%+12.0%
10Y15.0%0.5%+14.5%
4.3.2.2. Operating Ratio

Measures how efficient Core Laboratories NV is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Oil & Gas Equipment & Services industry mean).
  • An Operation Ratio of 0.85 means that the operating costs are $0.85 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Core Laboratories NV:

  • The MRQ is 0.853. The company is less efficient in keeping operating costs low.
  • The TTM is 0.891. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.853TTM0.891-0.039
TTM0.891YOY0.890+0.001
TTM0.8915Y0.897-0.006
5Y0.89710Y0.857+0.040
Compared to industry (Oil & Gas Equipment & Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8531.035-0.182
TTM0.8911.033-0.142
YOY0.8901.012-0.122
5Y0.8971.080-0.183
10Y0.8571.076-0.219
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Core Laboratories NV.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Core Laboratories NV is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Oil & Gas Equipment & Services industry mean).
  • A Current Ratio of 2.48 means the company has $2.48 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Core Laboratories NV:

  • The MRQ is 2.478. The company is able to pay all its short-term debts. +1
  • The TTM is 2.521. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ2.478TTM2.521-0.043
TTM2.521YOY2.401+0.120
TTM2.5215Y2.164+0.357
5Y2.16410Y2.091+0.073
Compared to industry (Oil & Gas Equipment & Services)
PeriodCompanyIndustry (mean)+/- 
MRQ2.4781.652+0.826
TTM2.5211.567+0.954
YOY2.4011.523+0.878
5Y2.1641.777+0.387
10Y2.0911.849+0.242
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Core Laboratories NV to the Oil & Gas Equipment & Services industry mean.
  • A Quick Ratio of 1.62 means the company can pay off $1.62 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Core Laboratories NV:

  • The MRQ is 1.621. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 1.600. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ1.621TTM1.600+0.021
TTM1.600YOY1.422+0.178
TTM1.6005Y1.325+0.275
5Y1.32510Y1.345-0.020
Compared to industry (Oil & Gas Equipment & Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6210.863+0.758
TTM1.6000.851+0.749
YOY1.4220.967+0.455
5Y1.3251.067+0.258
10Y1.3451.201+0.144
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Core Laboratories NV.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Core Laboratories NV assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Core Laboratories NV to Oil & Gas Equipment & Services industry mean.
  • A Debt to Asset Ratio of 0.57 means that Core Laboratories NV assets are financed with 57.3% credit (debt) and the remaining percentage (100% - 57.3%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Core Laboratories NV:

  • The MRQ is 0.573. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.592. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.573TTM0.592-0.019
TTM0.592YOY0.646-0.054
TTM0.5925Y0.714-0.122
5Y0.71410Y0.764-0.050
Compared to industry (Oil & Gas Equipment & Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5730.494+0.079
TTM0.5920.494+0.098
YOY0.6460.509+0.137
5Y0.7140.512+0.202
10Y0.7640.479+0.285
4.5.4.2. Debt to Equity Ratio

Measures if Core Laboratories NV is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Core Laboratories NV to the Oil & Gas Equipment & Services industry mean.
  • A Debt to Equity ratio of 137.2% means that company has $1.37 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Core Laboratories NV:

  • The MRQ is 1.372. The company is able to pay all its debts with equity. +1
  • The TTM is 1.483. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.372TTM1.483-0.111
TTM1.483YOY1.855-0.372
TTM1.4835Y3.248-1.765
5Y3.24810Y5.487-2.239
Compared to industry (Oil & Gas Equipment & Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3720.928+0.444
TTM1.4830.945+0.538
YOY1.8550.993+0.862
5Y3.2481.020+2.228
10Y5.4870.979+4.508
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 Core Laboratories NV generates.

  • Above 15 is considered overpriced but always compare Core Laboratories NV to the Oil & Gas Equipment & Services industry mean.
  • A PE ratio of 18.86 means the investor is paying $18.86 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Core Laboratories NV:

  • The EOD is 20.531. Based on the earnings, the company is fair priced.
  • The MRQ is 18.861. Based on the earnings, the company is fair priced.
  • The TTM is 35.355. Based on the earnings, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD20.531MRQ18.861+1.669
MRQ18.861TTM35.355-16.494
TTM35.355YOY51.558-16.203
TTM35.3555Y42.929-7.574
5Y42.92910Y49.574-6.645
Compared to industry (Oil & Gas Equipment & Services)
PeriodCompanyIndustry (mean)+/- 
EOD20.53110.015+10.516
MRQ18.8619.379+9.482
TTM35.3559.275+26.080
YOY51.5588.191+43.367
5Y42.9295.440+37.489
10Y49.5747.376+42.198
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 Core Laboratories NV:

  • The EOD is 23.251. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The MRQ is 21.360. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The TTM is 33.330. Based on how much money comes from the company's main activities, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD23.251MRQ21.360+1.890
MRQ21.360TTM33.330-11.970
TTM33.330YOY-15.706+49.036
TTM33.3305Y21.889+11.441
5Y21.88910Y33.476-11.587
Compared to industry (Oil & Gas Equipment & Services)
PeriodCompanyIndustry (mean)+/- 
EOD23.2513.578+19.673
MRQ21.3603.422+17.938
TTM33.3301.109+32.221
YOY-15.7061.633-17.339
5Y21.889-0.221+22.110
10Y33.4760.185+33.291
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 Core Laboratories NV is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Oil & Gas Equipment & Services industry mean).
  • A PB ratio of 3.46 means the investor is paying $3.46 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Core Laboratories NV:

  • The EOD is 3.762. Based on the equity, the company is fair priced.
  • The MRQ is 3.456. Based on the equity, the company is fair priced.
  • The TTM is 3.621. Based on the equity, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD3.762MRQ3.456+0.306
MRQ3.456TTM3.621-0.166
TTM3.621YOY5.069-1.448
TTM3.6215Y7.291-3.669
5Y7.29110Y7.413-0.122
Compared to industry (Oil & Gas Equipment & Services)
PeriodCompanyIndustry (mean)+/- 
EOD3.7621.289+2.473
MRQ3.4561.227+2.229
TTM3.6211.206+2.415
YOY5.0691.180+3.889
5Y7.2911.172+6.119
10Y7.4131.308+6.105
4.6.2. Total Gains per Share

4.7 Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of Core Laboratories NV.

4.8.1. Institutions holding Core Laboratories NV

Institutions are holding 109.728% of the shares of Core Laboratories NV.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30Ariel Investments, LLC21.92182.260510292296-533361-4.9268
2024-06-30BlackRock Inc16.60920.00367798040-181328-2.2725
2024-06-30Vanguard Group Inc11.78160.002255314571394232.5857
2024-06-30Disciplined Growth Investors Inc9.5011.704144607203644963446.8197
2024-06-30Earnest Partners LLC6.99980.311832864381957566.3337
2024-06-30Morgan Stanley - Brokerage Accounts4.57980.00172150204628423.0106
2024-06-30State Street Corp4.0870.00171918829-176288-8.4142
2024-06-30Geode Capital Management, LLC2.22680.00191045483649356.6223
2024-06-30Royce & Associates, LP1.99590.1777937099-178194-15.9773
2024-06-30T. Rowe Price Investment Management,Inc.1.97550.01199274979274970
2024-06-30Fisher Asset Management, LLC1.76570.007382898948440.5878
2024-06-30Dimensional Fund Advisors, Inc.1.6020.004752154-56361-6.9709
2024-09-30BTIM Corp1.27970.0775600833-128927-17.667
2024-06-30Charles Schwab Investment Management Inc1.27780.0023599911-21595-3.4746
2024-06-30Fred Alger Management, LLC1.1590.0537544151-318121-36.8933
2024-06-30Van Eck Associates Corporation1.14990.0156539877-99194-15.5216
2024-06-30Bank of New York Mellon Corp1.09930.002516119387268.112
2024-06-30Northern Trust Corp1.06520.0017500094-7171-1.4137
2024-06-30Gendell Jeffrey L0.96190.320745162712473738.1587
2024-06-30Wayne Hummer Investments LLC0.81390.631382111-38300-9.1101
Total 93.85285.592944063929+3464883+7.9%

4.9.2. Funds holding Core Laboratories NV

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Ariel Fund Investor7.46612.3371350534900
2024-10-31iShares Core S&P Small-Cap ETF6.37080.067299112131320.1048
2024-09-30Ariel Appreciation Investor3.28722.82721543335-91175-5.5781
2024-09-30Vanguard Total Stock Mkt Idx Inv3.160.0016148360900
2024-09-30Disciplined Growth - Mid Cap Growth3.12691.748714680971208133464.7309
2024-09-30Harbor Small Cap Value Instl3.12041.1048146501216553312.7384
2024-10-31iShares Russell 2000 ETF2.56620.03361204818-2702-0.2238
2024-09-30Vanguard Small Cap Index2.50480.01421175992-8926-0.7533
2024-09-30T. Rowe Price US Smlr Cm Eq A USD1.91650.3934899820342003.9509
2024-09-30Royce Small-Cap Quality Value Composite1.65041.4315774876654679.2284
2024-09-30Royce Small-Cap Total Return Invmt1.65041.4315774876654679.2284
2024-09-30Vanguard Institutional Extnd Mkt Idx Tr1.61650.0129758937125521.6817
2024-01-31M&G (ACS) EarnestPtnrsUSSmCpValGBPZ1AAcc1.23232.4533578578-63209-9.8489
2024-09-30Boston Trust Walden Small Cap1.07470.651504577-3400-0.6693
2024-08-31Fidelity Small Cap Index1.01690.0342477451-13389-2.7278
2024-09-30Disciplined Growth - Small Cap Growth0.95522.3359448446-731385-61.9907
2024-10-31iShares Russell 2000 Growth ETF0.89680.06742103300
2024-10-31SPDR® Portfolio S&P 600™ Sm Cap ETF0.89530.067442033731200.7478
2024-09-30Vanguard Explorer Value Inv0.85980.661440368400
2024-09-30Vanguard Small Cap Value Index Inv0.84650.01263974502670.0672
Total 46.213717.686321697398+643685+3.0%

5.3. Insider Transactions

Insiders are holding 0.855% of the shares of Core Laboratories NV.

DateOwnerTypeAmountPricePost Transaction AmountLink
2020-05-07Jan Willem SodderlandBUY60017.077852
2020-02-03Lawrence BrunoBUY300034.868799
2020-01-02Mark F. ElvigSELL60037.93
2019-08-13Gregory Barry BarnettBUY10004011000
2019-03-11Kevin DanielsSELL42866.25352
2018-10-29Jan Willem SodderlandBUY20085.764848
2018-08-14Kevin DanielsSELL73112.63
2017-02-01Michael StraughenBUY106118.65106
2017-01-30Martha Z CarnesBUY200115.2200
2016-02-02Jan Willem SodderlandBUY30093.92452
2015-05-12Michael C KearneySELL1000128.52
2014-11-17Mark F ElvigSELL1000138.03
2014-07-28Richard L BergmarkBUY7000147.31
2014-03-07Michael KearneySELL200019310361
2014-02-14Mark ElvigSELL1500186.6415784
2013-10-21Monty L DavisSELL5704197.33
2013-08-07Richard BergmarkSELL20000149.5838853
2013-07-25Charles Brigham MillerSELL11648147.81
2013-07-25Monty L DavisSELL5948149.12
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

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

Summary
Total Assets600,466
Total Liabilities344,045
Total Stockholder Equity250,742
 As reported
Total Liabilities 344,045
Total Stockholder Equity+ 250,742
Total Assets = 600,466

Assets

Total Assets600,466
Total Current Assets235,227
Long-term Assets365,239
Total Current Assets
Cash And Cash Equivalents 21,474
Net Receivables 132,375
Inventory 65,490
Other Current Assets 15,888
Total Current Assets  (as reported)235,227
Total Current Assets  (calculated)235,227
+/-0
Long-term Assets
Property Plant Equipment 154,256
Goodwill 99,445
Intangible Assets 6,547
Long-term Assets Other 35,043
Long-term Assets  (as reported)365,239
Long-term Assets  (calculated)295,291
+/- 69,948

Liabilities & Shareholders' Equity

Total Current Liabilities94,938
Long-term Liabilities249,107
Total Stockholder Equity250,742
Total Current Liabilities
Short-term Debt 22,870
Accounts payable 33,627
Other Current Liabilities 19,979
Total Current Liabilities  (as reported)94,938
Total Current Liabilities  (calculated)76,476
+/- 18,462
Long-term Liabilities
Long term Debt 139,872
Capital Lease Obligations 55,162
Long-term Liabilities Other 20,248
Long-term Liabilities  (as reported)249,107
Long-term Liabilities  (calculated)215,282
+/- 33,825
Total Stockholder Equity
Common Stock469
Retained Earnings 143,346
Accumulated Other Comprehensive Income -5,446
Other Stockholders Equity 112,373
Total Stockholder Equity (as reported)250,742
Total Stockholder Equity (calculated)250,742
+/-0
Other
Capital Stock469
Cash and Short Term Investments 21,474
Common Stock Shares Outstanding 47,820
Current Deferred Revenue7,208
Liabilities and Stockholders Equity 600,466
Net Debt 173,560
Net Invested Capital 390,614
Net Working Capital 140,289
Property Plant and Equipment Gross 473,127
Short Long Term Debt Total 195,034



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-31
> Total Assets 
0
0
61,000
65,300
68,800
68,400
68,300
79,700
102,900
221,100
227,700
238,000
239,200
321,900
327,400
348,600
344,800
354,800
375,800
361,100
362,999
389,609
392,708
410,604
407,389
421,896
442,348
439,500
415,702
409,357
414,596
421,153
421,153
431,747
419,266
421,396
403,060
384,311
380,379
388,797
395,148
393,387
396,040
394,601
406,654
411,063
420,870
501,215
488,210
525,959
534,346
504,790
522,908
554,426
565,730
537,651
543,286
575,874
590,799
658,166
614,150
652,661
645,029
636,042
597,274
552,233
562,901
605,139
610,678
622,673
638,532
636,516
655,443
655,116
657,476
661,010
680,363
689,128
685,132
675,653
630,008
658,985
635,105
625,258
587,250
572,106
562,138
573,052
580,416
583,758
582,744
584,812
597,140
604,744
666,597
648,827
791,760
781,518
787,696
774,673
646,609
614,441
590,814
568,579
584,446
598,425
586,279
580,853
584,918
577,540
570,190
578,354
593,617
601,848
592,414
586,395
587,950
597,799
600,466
600,466597,799587,950586,395592,414601,848593,617578,354570,190577,540584,918580,853586,279598,425584,446568,579590,814614,441646,609774,673787,696781,518791,760648,827666,597604,744597,140584,812582,744583,758580,416573,052562,138572,106587,250625,258635,105658,985630,008675,653685,132689,128680,363661,010657,476655,116655,443636,516638,532622,673610,678605,139562,901552,233597,274636,042645,029652,661614,150658,166590,799575,874543,286537,651565,730554,426522,908504,790534,346525,959488,210501,215420,870411,063406,654394,601396,040393,387395,148388,797380,379384,311403,060421,396419,266431,747421,153421,153414,596409,357415,702439,500442,348421,896407,389410,604392,708389,609362,999361,100375,800354,800344,800348,600327,400321,900239,200238,000227,700221,100102,90079,70068,30068,40068,80065,30061,00000
   > Total Current Assets 
0
0
32,900
36,400
36,400
35,600
34,900
42,600
47,900
81,600
88,200
97,700
97,300
120,400
110,100
126,400
122,800
137,000
155,600
140,400
140,286
153,478
158,166
175,218
171,965
181,774
191,381
179,349
172,825
168,000
168,195
175,673
175,673
177,213
164,726
166,953
159,335
155,282
152,119
151,644
157,379
156,295
155,361
153,245
167,013
164,629
169,556
225,552
213,047
247,658
245,591
220,699
244,683
277,999
263,431
242,028
258,361
288,540
308,282
390,537
335,777
373,971
363,616
349,320
304,719
254,691
254,423
280,814
284,326
291,437
301,130
296,907
312,867
308,684
307,828
303,868
318,508
322,242
311,268
301,820
256,728
266,648
242,223
238,547
207,410
194,985
185,354
186,461
200,981
206,222
203,129
207,427
220,185
225,662
239,125
230,977
236,423
225,233
230,686
221,237
219,707
191,393
169,889
165,848
185,817
201,149
187,245
189,055
202,192
199,621
195,215
211,702
227,927
236,124
228,544
223,136
229,047
233,528
235,227
235,227233,528229,047223,136228,544236,124227,927211,702195,215199,621202,192189,055187,245201,149185,817165,848169,889191,393219,707221,237230,686225,233236,423230,977239,125225,662220,185207,427203,129206,222200,981186,461185,354194,985207,410238,547242,223266,648256,728301,820311,268322,242318,508303,868307,828308,684312,867296,907301,130291,437284,326280,814254,423254,691304,719349,320363,616373,971335,777390,537308,282288,540258,361242,028263,431277,999244,683220,699245,591247,658213,047225,552169,556164,629167,013153,245155,361156,295157,379151,644152,119155,282159,335166,953164,726177,213175,673175,673168,195168,000172,825179,349191,381181,774171,965175,218158,166153,478140,286140,400155,600137,000122,800126,400110,100120,40097,30097,70088,20081,60047,90042,60034,90035,60036,40036,40032,90000
       Cash And Cash Equivalents 
0
0
2,200
4,300
2,700
3,100
1,500
2,900
1,900
3,300
8,800
10,500
3,600
8,000
14,900
8,200
6,800
10,900
17,300
18,100
13,441
18,053
13,828
12,918
13,587
15,161
13,308
14,456
15,467
17,535
14,581
14,876
14,876
14,562
15,927
16,753
14,544
19,661
17,688
16,030
17,814
18,932
19,108
13,743
16,030
12,149
12,456
54,223
28,989
54,381
42,168
25,617
28,527
54,628
58,275
36,138
73,036
103,246
137,225
181,045
138,768
173,622
167,953
133,880
80,011
24,561
17,021
29,332
23,537
23,408
24,658
19,226
22,927
23,220
22,204
25,088
23,253
29,548
25,307
23,350
19,137
22,580
18,461
22,494
16,665
14,778
17,219
14,764
14,342
14,318
13,780
14,400
13,244
13,021
14,100
13,116
13,206
12,546
13,128
11,092
13,890
20,958
15,146
13,806
27,806
33,617
19,050
17,703
22,037
16,148
13,732
15,428
16,285
26,204
16,616
15,120
14,913
17,695
21,474
21,47417,69514,91315,12016,61626,20416,28515,42813,73216,14822,03717,70319,05033,61727,80613,80615,14620,95813,89011,09213,12812,54613,20613,11614,10013,02113,24414,40013,78014,31814,34214,76417,21914,77816,66522,49418,46122,58019,13723,35025,30729,54823,25325,08822,20423,22022,92719,22624,65823,40823,53729,33217,02124,56180,011133,880167,953173,622138,768181,045137,225103,24673,03636,13858,27554,62828,52725,61742,16854,38128,98954,22312,45612,14916,03013,74319,10818,93217,81416,03017,68819,66114,54416,75315,92714,56214,87614,87614,58117,53515,46714,45613,30815,16113,58712,91813,82818,05313,44118,10017,30010,9006,8008,20014,9008,0003,60010,5008,8003,3001,9002,9001,5003,1002,7004,3002,20000
       Short-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
13,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
24
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000024000000000000000000000000000000000000000000013,00000000000000000000000000000000000000000000000000000000
       Net Receivables 
0
0
24,300
22,500
25,100
23,900
23,400
28,000
32,700
59,600
61,000
67,500
69,900
75,700
70,200
84,300
76,200
81,500
98,100
81,100
77,983
82,863
92,583
110,915
105,337
108,082
113,508
104,933
95,913
88,030
92,187
100,602
100,602
105,817
104,645
107,912
89,525
90,743
93,462
95,449
98,159
96,733
97,660
99,129
108,880
106,518
111,062
112,055
122,838
128,680
138,882
137,231
146,736
149,142
150,260
144,293
131,557
123,946
117,981
133,758
130,986
137,565
141,113
154,726
158,312
160,208
157,594
170,805
171,656
170,707
180,398
184,774
200,136
190,867
205,121
201,322
209,234
200,990
201,769
197,163
158,861
155,112
152,448
145,689
122,496
111,752
108,520
114,329
121,810
128,983
129,656
133,097
137,661
136,148
143,325
129,157
132,859
134,900
137,355
131,579
126,872
101,464
85,366
83,192
86,567
93,217
95,297
96,830
98,900
99,180
100,195
106,913
110,699
121,373
121,454
123,068
129,535
130,731
132,375
132,375130,731129,535123,068121,454121,373110,699106,913100,19599,18098,90096,83095,29793,21786,56783,19285,366101,464126,872131,579137,355134,900132,859129,157143,325136,148137,661133,097129,656128,983121,810114,329108,520111,752122,496145,689152,448155,112158,861197,163201,769200,990209,234201,322205,121190,867200,136184,774180,398170,707171,656170,805157,594160,208158,312154,726141,113137,565130,986133,758117,981123,946131,557144,293150,260149,142146,736137,231138,882128,680122,838112,055111,062106,518108,88099,12997,66096,73398,15995,44993,46290,74389,525107,912104,645105,817100,602100,60292,18788,03095,913104,933113,508108,082105,337110,91592,58382,86377,98381,10098,10081,50076,20084,30070,20075,70069,90067,50061,00059,60032,70028,00023,40023,90025,10022,50024,30000
       Other Current Assets 
0
0
1,300
1,500
1,500
1,300
1,200
2,200
2,600
8,600
5,900
7,200
9,900
17,700
9,100
15,000
16,900
16,100
14,900
16,700
17,941
17,142
15,465
17,318
17,704
20,608
19,235
18,851
22,079
23,071
23,423
25,663
25,663
22,448
10,289
10,907
11,749
1,081
88
10,739
12,065
10,637
8,568
11,269
14,777
14,700
14,266
29,075
28,738
32,649
34,268
28,488
37,807
42,581
22,637
26,759
20,792
24,490
18,759
43,550
33,371
29,022
24,013
26,735
27,903
27,414
27,272
27,463
31,014
39,141
42,267
43,642
39,037
39,766
26,857
30,637
35,115
40,312
34,741
37,936
29,561
41,371
26,852
29,458
26,547
28,637
22,276
23,648
27,292
27,323
25,194
26,613
32,842
36,638
34,485
43,040
40,211
28,476
26,675
28,403
26,682
27,443
26,469
30,699
32,327
35,369
28,842
29,079
33,031
31,742
26,493
28,916
33,601
16,889
15,414
13,246
13,888
15,204
15,888
15,88815,20413,88813,24615,41416,88933,60128,91626,49331,74233,03129,07928,84235,36932,32730,69926,46927,44326,68228,40326,67528,47640,21143,04034,48536,63832,84226,61325,19427,32327,29223,64822,27628,63726,54729,45826,85241,37129,56137,93634,74140,31235,11530,63726,85739,76639,03743,64242,26739,14131,01427,46327,27227,41427,90326,73524,01329,02233,37143,55018,75924,49020,79226,75922,63742,58137,80728,48834,26832,64928,73829,07514,26614,70014,77711,2698,56810,63712,06510,739881,08111,74910,90710,28922,44825,66325,66323,42323,07122,07918,85119,23520,60817,70417,31815,46517,14217,94116,70014,90016,10016,90015,0009,10017,7009,9007,2005,9008,6002,6002,2001,2001,3001,5001,5001,30000
   > Long-term Assets 
0
0
28,100
28,900
32,400
32,800
33,400
37,100
55,000
139,500
139,500
140,300
141,900
201,500
217,300
222,200
222,000
217,800
220,200
220,700
222,713
236,131
234,542
235,386
235,424
240,122
250,967
260,151
242,877
241,357
246,401
245,480
245,480
254,534
254,540
254,443
243,725
229,029
228,260
237,153
237,769
237,092
240,679
241,356
239,641
246,434
251,314
275,663
275,163
278,301
288,755
284,091
278,225
276,427
302,299
295,623
284,925
287,334
282,517
267,629
278,373
278,690
281,413
286,722
292,555
297,542
308,478
324,325
326,352
331,236
337,402
339,609
342,576
346,432
349,648
357,142
361,855
366,886
373,864
373,833
373,280
392,337
392,882
386,711
379,840
377,121
376,784
386,591
379,435
377,536
379,615
377,385
376,955
379,082
427,472
417,850
555,337
556,285
557,010
553,436
426,902
423,048
420,925
402,731
398,629
397,276
399,034
391,798
382,726
377,919
374,975
366,652
365,690
365,724
363,870
363,259
358,903
364,271
365,239
365,239364,271358,903363,259363,870365,724365,690366,652374,975377,919382,726391,798399,034397,276398,629402,731420,925423,048426,902553,436557,010556,285555,337417,850427,472379,082376,955377,385379,615377,536379,435386,591376,784377,121379,840386,711392,882392,337373,280373,833373,864366,886361,855357,142349,648346,432342,576339,609337,402331,236326,352324,325308,478297,542292,555286,722281,413278,690278,373267,629282,517287,334284,925295,623302,299276,427278,225284,091288,755278,301275,163275,663251,314246,434239,641241,356240,679237,092237,769237,153228,260229,029243,725254,443254,540254,534245,480245,480246,401241,357242,877260,151250,967240,122235,424235,386234,542236,131222,713220,700220,200217,800222,000222,200217,300201,500141,900140,300139,500139,50055,00037,10033,40032,80032,40028,90028,10000
       Property Plant Equipment 
0
0
19,100
20,000
23,600
24,000
25,000
27,700
33,000
51,900
51,700
53,600
54,400
59,000
57,700
68,200
68,700
65,700
63,500
64,500
67,059
81,332
81,363
83,338
84,404
89,754
95,462
97,615
96,305
97,620
96,132
95,452
95,452
96,298
95,339
94,811
84,079
81,892
81,236
79,622
79,105
79,709
79,045
81,342
81,434
83,036
87,482
87,734
86,603
86,803
88,863
93,038
92,850
95,256
99,798
103,463
100,582
100,289
97,966
98,784
99,668
100,680
101,957
104,223
103,061
105,126
110,025
115,295
114,812
118,665
125,697
125,418
127,731
130,829
135,001
138,824
141,758
143,926
146,951
149,014
147,961
148,452
146,965
143,211
138,860
135,060
131,210
129,882
127,728
125,746
124,120
123,098
122,333
122,787
121,945
122,917
202,295
201,989
201,316
199,203
198,055
190,013
186,351
181,678
183,786
178,880
178,115
172,339
170,094
167,140
163,841
157,407
159,004
157,118
152,600
153,468
152,157
154,199
154,256
154,256154,199152,157153,468152,600157,118159,004157,407163,841167,140170,094172,339178,115178,880183,786181,678186,351190,013198,055199,203201,316201,989202,295122,917121,945122,787122,333123,098124,120125,746127,728129,882131,210135,060138,860143,211146,965148,452147,961149,014146,951143,926141,758138,824135,001130,829127,731125,418125,697118,665114,812115,295110,025105,126103,061104,223101,957100,68099,66898,78497,966100,289100,582103,46399,79895,25692,85093,03888,86386,80386,60387,73487,48283,03681,43481,34279,04579,70979,10579,62281,23681,89284,07994,81195,33996,29895,45295,45296,13297,62096,30597,61595,46289,75484,40483,33881,36381,33267,05964,50063,50065,70068,70068,20057,70059,00054,40053,60051,70051,90033,00027,70025,00024,00023,60020,00019,10000
       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
133,446
133,446
140,117
140,117
140,145
132,178
132,178
132,178
132,615
132,618
132,618
132,618
132,618
132,618
132,618
132,618
132,618
132,618
132,618
136,415
138,800
138,800
138,800
148,600
148,600
148,600
148,600
148,600
148,600
154,217
154,217
154,217
154,217
154,217
154,217
162,326
162,787
162,781
163,337
163,337
163,337
163,337
163,337
163,337
163,337
163,337
163,337
164,472
164,464
164,464
178,718
178,159
178,159
178,159
178,159
179,044
179,044
179,044
179,044
179,044
179,044
179,044
178,129
222,876
219,412
219,139
214,360
213,425
213,425
99,376
99,445
99,445
99,445
99,445
99,445
99,445
99,445
99,445
99,445
99,445
99,445
99,445
99,445
99,445
99,445
99,445
99,445
99,445
99,44599,44599,44599,44599,44599,44599,44599,44599,44599,44599,44599,44599,44599,44599,44599,44599,44599,44599,376213,425213,425214,360219,139219,412222,876178,129179,044179,044179,044179,044179,044179,044179,044178,159178,159178,159178,159178,718164,464164,464164,472163,337163,337163,337163,337163,337163,337163,337163,337163,337162,781162,787162,326154,217154,217154,217154,217154,217154,217148,600148,600148,600148,600148,600148,600138,800138,800138,800136,415132,618132,618132,618132,618132,618132,618132,618132,618132,618132,618132,615132,178132,178132,178140,145140,117140,117133,446133,4460000000000000000000000000000000
       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
2,336
0
0
0
2,719
0
0
0
3,224
0
0
0
3,557
288
549
757
3,895
78
0
0
3,969
0
0
0
4,094
0
0
0
4,156
0
0
0
4,450
0
0
0
4,844
0
0
0
0004,8440004,4500004,1560004,0940003,96900783,8957575492883,5570003,2240002,7190002,3360000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
8,600
8,500
8,400
8,300
8,200
8,400
19,300
83,900
83,500
82,800
82,200
137,500
153,300
149,500
148,800
148,100
151,300
150,300
149,612
149,216
147,473
147,918
147,629
146,874
151,844
151,257
135,271
143,737
150,269
142,359
142,359
149,631
149,776
150,283
138,244
138,218
138,217
139,672
139,597
139,499
139,411
139,338
6,660
6,591
6,566
6,602
6,555
6,570
7,221
7,040
6,984
6,891
7,096
6,992
6,907
6,780
6,637
6,520
9,469
9,191
8,911
8,660
8,399
8,202
7,969
8,221
8,082
8,335
8,458
8,721
9,266
10,340
10,836
10,949
11,994
12,037
10,867
10,642
10,607
12,667
13,523
10,041
9,857
9,700
10,019
9,936
9,813
9,705
9,533
9,396
9,221
9,786
9,724
13,054
12,887
17,083
17,763
17,450
8,973
8,743
8,651
8,583
8,423
8,317
8,246
8,139
7,979
7,837
7,651
7,483
7,268
7,412
7,279
6,926
6,801
6,674
6,547
6,5476,6746,8016,9267,2797,4127,2687,4837,6517,8377,9798,1398,2468,3178,4238,5838,6518,7438,97317,45017,76317,08312,88713,0549,7249,7869,2219,3969,5339,7059,8139,93610,0199,7009,85710,04113,52312,66710,60710,64210,86712,03711,99410,94910,83610,3409,2668,7218,4588,3358,0828,2217,9698,2028,3998,6608,9119,1919,4696,5206,6376,7806,9076,9927,0966,8916,9847,0407,2216,5706,5556,6026,5666,5916,660139,338139,411139,499139,597139,672138,217138,218138,244150,283149,776149,631142,359142,359150,269143,737135,271151,257151,844146,874147,629147,918147,473149,216149,612150,300151,300148,100148,800149,500153,300137,50082,20082,80083,50083,90019,3008,4008,2008,3008,4008,5008,60000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
155,654
154,799
153,179
152,048
151,020
150,368
155,505
162,536
146,408
143,608
150,147
150,028
149,589
158,236
159,201
159,632
147,213
147,137
147,024
157,531
158,664
157,383
161,634
160,014
158,207
163,398
163,832
187,929
188,560
191,498
199,892
191,053
185,375
181,171
202,501
192,160
184,343
187,045
184,551
168,845
178,705
178,010
179,456
182,499
189,494
192,416
198,453
209,030
211,540
212,571
211,705
214,191
214,845
215,603
214,647
218,318
220,097
222,960
226,913
224,819
225,319
243,885
245,917
243,500
240,980
242,061
245,574
256,709
251,707
251,790
255,495
254,287
254,622
67,831
72,170
58,572
120,938
122,853
124,506
119,389
120,498
124,847
195,706
179,410
106,975
432,645
113,228
107,719
105,208
103,497
104,038
102,317
99,973
0
104,546
0
0
0
0
0000104,546099,973102,317104,038103,497105,208107,719113,228432,645106,975179,410195,706124,847120,498119,389124,506122,853120,93858,57272,17067,831254,622254,287255,495251,790251,707256,709245,574242,061240,980243,500245,917243,885225,319224,819226,913222,960220,097218,318214,647215,603214,845214,191211,705212,571211,540209,030198,453192,416189,494182,499179,456178,010178,705168,845184,551187,045184,343192,160202,501181,171185,375191,053199,892191,498188,560187,929163,832163,398158,207160,014161,634157,383158,664157,531147,024147,137147,213159,632159,201158,236149,589150,028150,147143,608146,408162,536155,505150,368151,020152,048153,179154,799155,65400000000000000000000
       Deferred Long Term Asset Charges 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,646
6,802
6,586
13,662
13,086
13,920
12,172
13,224
11,907
9,980
5,866
4,452
3,602
4,214
7,167
3,876
3,941
5,857
10,087
11,693
9,178
9,537
9,793
20,605
15,194
13,748
15,574
10,719
11,563
11,498
12,977
11,252
64,657
66,361
71,296
67,312
71,219
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000071,21967,31271,29666,36164,65711,25212,97711,49811,56310,71915,57413,74815,19420,6059,7939,5379,17811,69310,0875,8573,9413,8767,1674,2143,6024,4525,8669,98011,90713,22412,17213,92013,08613,6626,5866,8025,6460000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
0
0
25,600
28,100
30,000
27,700
25,400
32,100
53,400
167,700
169,900
122,700
119,500
149,600
137,500
150,500
151,900
159,200
171,400
150,900
148,080
150,904
147,603
156,858
146,326
152,383
163,652
163,079
152,825
142,494
142,578
162,663
162,663
180,565
194,086
199,916
196,052
195,664
192,570
197,432
198,654
187,146
179,847
179,279
197,746
217,829
228,958
427,933
431,014
447,574
464,287
441,161
446,739
443,108
438,401
377,340
334,355
338,948
340,740
376,408
387,437
418,268
397,039
343,702
314,258
300,031
424,851
423,484
396,414
398,520
401,700
448,603
467,536
467,638
473,185
491,621
513,429
552,847
583,357
581,660
597,463
651,725
641,020
648,957
615,232
405,155
399,341
417,755
427,069
432,306
429,447
436,080
445,564
446,970
505,185
487,927
604,407
589,026
593,135
592,533
576,535
548,294
519,105
493,006
438,400
444,081
425,265
419,852
418,532
403,773
386,897
389,400
393,466
382,244
362,964
356,588
350,533
352,105
344,045
344,045352,105350,533356,588362,964382,244393,466389,400386,897403,773418,532419,852425,265444,081438,400493,006519,105548,294576,535592,533593,135589,026604,407487,927505,185446,970445,564436,080429,447432,306427,069417,755399,341405,155615,232648,957641,020651,725597,463581,660583,357552,847513,429491,621473,185467,638467,536448,603401,700398,520396,414423,484424,851300,031314,258343,702397,039418,268387,437376,408340,740338,948334,355377,340438,401443,108446,739441,161464,287447,574431,014427,933228,958217,829197,746179,279179,847187,146198,654197,432192,570195,664196,052199,916194,086180,565162,663162,663142,578142,494152,825163,079163,652152,383146,326156,858147,603150,904148,080150,900171,400159,200151,900150,500137,500149,600119,500122,700169,900167,70053,40032,10025,40027,70030,00028,10025,60000
   > Total Current Liabilities 
0
0
13,600
14,200
14,000
12,800
11,800
17,300
21,300
48,300
50,200
42,100
39,200
58,900
49,300
61,200
62,400
54,200
45,900
47,100
49,822
44,031
39,439
51,510
45,849
46,985
45,093
40,007
30,291
32,060
32,604
50,084
50,084
55,210
53,817
61,736
55,607
59,091
59,059
67,411
65,063
63,600
66,294
69,556
73,657
81,005
86,511
88,920
83,383
99,302
114,957
98,040
93,477
390,294
94,375
95,690
86,647
84,856
85,614
106,408
328,809
337,412
323,405
279,353
252,511
236,098
210,119
137,461
131,673
126,177
118,882
140,510
150,750
140,956
137,830
135,775
148,461
133,924
127,037
131,866
131,526
136,880
124,063
120,758
108,416
96,215
93,542
104,023
108,797
100,806
93,138
105,018
104,327
100,591
103,509
102,547
128,615
124,826
119,997
111,594
108,447
99,284
172,136
89,750
85,533
90,854
92,953
90,782
99,762
95,909
87,359
103,135
95,624
96,194
84,250
88,097
85,468
97,598
94,938
94,93897,59885,46888,09784,25096,19495,624103,13587,35995,90999,76290,78292,95390,85485,53389,750172,13699,284108,447111,594119,997124,826128,615102,547103,509100,591104,327105,01893,138100,806108,797104,02393,54296,215108,416120,758124,063136,880131,526131,866127,037133,924148,461135,775137,830140,956150,750140,510118,882126,177131,673137,461210,119236,098252,511279,353323,405337,412328,809106,40885,61484,85686,64795,69094,375390,29493,47798,040114,95799,30283,38388,92086,51181,00573,65769,55666,29463,60065,06367,41159,05959,09155,60761,73653,81755,21050,08450,08432,60432,06030,29140,00745,09346,98545,84951,51039,43944,03149,82247,10045,90054,20062,40061,20049,30058,90039,20042,10050,20048,30021,30017,30011,80012,80014,00014,20013,60000
       Short-term Debt 
0
0
2,500
2,700
3,900
3,900
3,900
4,400
4,300
1,500
1,700
3,500
1,500
6,000
9,600
18,600
22,900
18,400
1,400
1,700
1,563
1,003
1,271
879
801
734
720
506
455
30
823
1,145
1,145
3,525
687
3,423
2,108
1,058
400
2,976
1,927
881
169
2,544
1,660
777
181
2,762
1,779
680
5
3,027
1,906
300,767
223
7,932
15,921
16,444
14,906
23,616
212,915
216,787
198,193
147,543
105,316
89,747
84,493
2,344
1,487
623
45
40
20,735
16,358
12,507
10,887
17,481
11,844
11,045
11,009
14,777
14,757
13,918
14,101
14,272
11,114
12,990
15,690
19,300
17,046
14,297
17,069
11,783
12,608
15,265
17,325
13,003
12,968
11,869
11,841
12,583
12,028
86,807
11,437
12,357
12,150
12,191
12,342
12,669
13,008
11,472
11,699
11,073
10,731
9,794
10,175
20,860
22,090
22,870
22,87022,09020,86010,1759,79410,73111,07311,69911,47213,00812,66912,34212,19112,15012,35711,43786,80712,02812,58311,84111,86912,96813,00317,32515,26512,60811,78317,06914,29717,04619,30015,69012,99011,11414,27214,10113,91814,75714,77711,00911,04511,84417,48110,88712,50716,35820,73540456231,4872,34484,49389,747105,316147,543198,193216,787212,91523,61614,90616,44415,9217,932223300,7671,9063,02756801,7792,7621817771,6602,5441698811,9272,9764001,0582,1083,4236873,5251,1451,145823304555067207348018791,2711,0031,5631,7001,40018,40022,90018,6009,6006,0001,5003,5001,7001,5004,3004,4003,9003,9003,9002,7002,50000
       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
267,028
0
0
0
354,754
0
0
0
432,569
0
212,000
209,535
217,534
219,411
234,675
234,735
227,411
235,114
241,687
0
0
13,003
12,968
0
0
0
0
75,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000075,000000012,96813,00300241,687235,114227,411234,735234,675219,411217,534209,535212,0000432,569000354,754000267,028000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
4,700
5,400
3,000
4,000
3,300
5,900
7,600
12,400
12,900
14,200
13,100
26,800
13,900
18,500
16,700
14,600
15,800
18,200
18,606
20,944
20,138
25,186
18,924
20,526
17,275
19,721
15,946
15,339
15,563
25,407
25,407
23,063
24,671
27,126
21,885
24,123
25,585
28,632
28,997
27,848
26,809
32,557
30,150
33,699
30,769
37,460
33,514
48,249
45,598
39,861
35,690
38,683
39,113
41,588
27,218
26,840
27,981
33,009
36,526
39,528
38,509
44,710
48,749
61,331
46,776
57,639
48,189
51,280
45,778
55,168
54,078
55,928
53,901
50,821
53,715
51,292
49,648
47,084
50,998
42,323
40,539
33,474
34,753
29,404
32,201
33,720
36,477
41,607
34,904
41,697
45,541
45,278
41,012
41,155
44,467
41,995
42,191
35,611
37,054
23,693
22,806
23,028
25,500
30,383
35,015
29,726
34,405
36,106
34,343
45,847
38,366
39,145
34,097
33,506
24,522
36,863
33,627
33,62736,86324,52233,50634,09739,14538,36645,84734,34336,10634,40529,72635,01530,38325,50023,02822,80623,69337,05435,61142,19141,99544,46741,15541,01245,27845,54141,69734,90441,60736,47733,72032,20129,40434,75333,47440,53942,32350,99847,08449,64851,29253,71550,82153,90155,92854,07855,16845,77851,28048,18957,63946,77661,33148,74944,71038,50939,52836,52633,00927,98126,84027,21841,58839,11338,68335,69039,86145,59848,24933,51437,46030,76933,69930,15032,55726,80927,84828,99728,63225,58524,12321,88527,12624,67123,06325,40725,40715,56315,33915,94619,72117,27520,52618,92425,18620,13820,94418,60618,20015,80014,60016,70018,50013,90026,80013,10014,20012,90012,4007,6005,9003,3004,0003,0005,4004,70000
       Other Current Liabilities 
0
0
6,400
6,100
7,100
4,900
4,600
7,000
9,400
34,400
35,600
24,400
24,600
26,100
25,800
24,100
22,800
21,200
28,700
27,200
29,653
22,084
18,030
21,603
26,124
25,725
27,098
16,582
13,890
16,691
16,218
21,823
21,823
28,622
28,459
28,260
4,157
2,648
1,901
33,171
31,157
31,906
35,852
31,222
34,477
40,633
49,994
41,845
39,094
42,789
62,785
46,022
46,344
41,954
46,714
46,170
35,483
33,999
36,112
33,255
55,752
62,625
14,923
66,919
69,591
62,190
59,938
58,324
56,240
55,940
60,226
71,434
96,672
85,028
83,929
84,954
94,746
82,632
77,389
84,782
80,528
94,557
83,524
87,284
73,663
66,811
61,341
70,303
72,320
59,199
58,234
63,321
58,786
55,313
62,497
61,392
52,715
55,793
53,589
50,761
47,600
53,050
54,502
49,828
41,812
41,911
38,880
40,949
45,086
40,268
35,784
39,647
40,233
40,779
35,723
37,136
31,144
24,905
19,979
19,97924,90531,14437,13635,72340,77940,23339,64735,78440,26845,08640,94938,88041,91141,81249,82854,50253,05047,60050,76153,58955,79352,71561,39262,49755,31358,78663,32158,23459,19972,32070,30361,34166,81173,66387,28483,52494,55780,52884,78277,38982,63294,74684,95483,92985,02896,67271,43460,22655,94056,24058,32459,93862,19069,59166,91914,92362,62555,75233,25536,11233,99935,48346,17046,71441,95446,34446,02262,78542,78939,09441,84549,99440,63334,47731,22235,85231,90631,15733,1711,9012,6484,15728,26028,45928,62221,82321,82316,21816,69113,89016,58227,09825,72526,12421,60318,03022,08429,65327,20028,70021,20022,80024,10025,80026,10024,60024,40035,60034,4009,4007,0004,6004,9007,1006,1006,40000
   > Long-term Liabilities 
0
0
12,000
13,900
16,000
14,900
13,600
14,800
32,100
119,400
119,700
80,600
80,300
90,700
88,200
89,300
89,500
105,000
125,500
103,800
98,258
106,873
108,164
105,348
100,477
105,398
118,559
123,072
122,534
110,434
109,974
112,579
112,579
125,355
140,269
138,180
140,445
136,573
133,511
130,021
133,591
123,546
113,553
109,723
124,089
136,824
142,447
339,013
347,631
348,272
349,330
343,121
353,262
52,814
344,026
281,650
247,708
254,092
255,126
270,000
58,628
80,856
73,634
64,349
61,747
63,933
214,732
286,023
264,741
272,343
282,818
308,093
316,786
326,682
335,355
355,846
364,968
418,923
456,320
449,794
465,937
514,845
516,957
528,199
506,816
308,940
305,799
313,732
318,272
331,500
336,309
331,062
341,237
346,379
401,676
385,380
475,792
464,200
473,138
480,939
468,088
449,010
346,969
403,256
352,867
353,227
332,312
329,070
318,770
307,864
299,538
286,265
297,842
286,050
278,714
268,491
265,065
254,507
249,107
249,107254,507265,065268,491278,714286,050297,842286,265299,538307,864318,770329,070332,312353,227352,867403,256346,969449,010468,088480,939473,138464,200475,792385,380401,676346,379341,237331,062336,309331,500318,272313,732305,799308,940506,816528,199516,957514,845465,937449,794456,320418,923364,968355,846335,355326,682316,786308,093282,818272,343264,741286,023214,73263,93361,74764,34973,63480,85658,628270,000255,126254,092247,708281,650344,02652,814353,262343,121349,330348,272347,631339,013142,447136,824124,089109,723113,553123,546133,591130,021133,511136,573140,445138,180140,269125,355112,579112,579109,974110,434122,534123,072118,559105,398100,477105,348108,164106,87398,258103,800125,500105,00089,50089,30088,20090,70080,30080,600119,700119,40032,10014,80013,60014,90016,00013,90012,00000
       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
155,093
223,075
198,066
206,053
213,044
234,033
241,022
250,013
256,007
267,002
279,000
333,000
370,000
356,000
373,000
421,508
428,000
430,987
407,112
208,237
206,363
216,488
218,613
233,739
233,864
226,989
235,114
241,687
295,745
289,770
294,896
290,022
297,148
305,283
302,420
286,610
189,566
259,433
208,166
208,305
188,463
188,636
189,807
186,979
182,677
172,386
180,440
0
0
0
0
0
0
000000180,440172,386182,677186,979189,807188,636188,463208,305208,166259,433189,566286,610302,420305,283297,148290,022294,896289,770295,745241,687235,114226,989233,864233,739218,613216,488206,363208,237407,112430,987428,000421,508373,000356,000370,000333,000279,000267,002256,007250,013241,022234,033213,044206,053198,066223,075155,093000000000000000000000000000000000000000000000000000000000000000000
       Deferred Long Term Asset Charges 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,646
6,802
6,586
13,662
13,086
13,920
12,172
13,224
11,907
9,980
5,866
4,452
3,602
4,214
7,167
3,876
3,941
5,857
10,087
11,693
9,178
9,537
9,793
20,605
15,194
13,748
15,574
10,719
11,563
11,498
12,977
11,252
64,657
66,361
71,296
67,312
71,219
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000071,21967,31271,29666,36164,65711,25212,97711,49811,56310,71915,57413,74815,19420,6059,7939,5379,17811,69310,0875,8573,9413,8767,1674,2143,6024,4525,8669,98011,90713,22412,17213,92013,08613,6626,5866,8025,6460000000000000000000000000000000000000000000000000000000000000000
       Warrants
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
21,871
16,099
8,864
4,523
2,183
509
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000000000000000000000000000000000005092,1834,5238,86416,09921,8710000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
20,880
21,982
21,714
15,812
21,481
21,317
20,845
14,601
28,803
21,175
21,945
10,083
9,937
11,022
10,783
12,680
16,330
16,426
15,294
19,797
21,375
21,437
23,448
23,619
32,986
33,821
35,445
39,011
47,629
48,270
49,329
43,121
53,262
52,814
44,026
42,992
49,602
52,383
49,749
53,196
51,100
72,617
65,608
62,151
61,747
63,933
59,639
57,417
62,141
60,492
64,440
67,283
69,400
71,428
74,075
79,974
81,267
82,693
80,635
86,584
86,429
87,269
86,452
92,331
91,721
92,721
93,577
90,967
92,190
91,615
97,346
98,750
100,226
104,692
105,931
95,540
116,372
110,359
110,877
109,942
103,158
102,505
98,439
87,715
86,066
84,401
90,018
91,148
80,591
76,654
74,886
75,574
73,609
0
59,948
0
0
0
0
000059,948073,60975,57474,88676,65480,59191,14890,01884,40186,06687,71598,439102,505103,158109,942110,877110,359116,37295,540105,931104,692100,22698,75097,34691,61592,19090,96793,57792,72191,72192,33186,45287,26986,42986,58480,63582,69381,26779,97474,07571,42869,40067,28364,44060,49262,14157,41759,63963,93361,74762,15165,60872,61751,10053,19649,74952,38349,60242,99244,02652,81453,26243,12149,32948,27047,62939,01135,44533,82132,98623,61923,44821,43721,37519,79715,29416,42616,33012,68010,78311,0229,93710,08321,94521,17528,80314,60120,84521,31721,48115,81221,71421,98220,88000000000000000000000
       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
26,382
28,081
23,439
22,941
24,001
22,307
29,648
31,012
32,182
33,305
34,889
36,689
36,711
39,918
46,884
44,277
44,355
47,366
49,915
50,038
50,039
45,314
48,359
50,581
51,552
51,836
52,528
55,205
55,454
56,385
58,109
58,652
61,105
64,048
56,993
77,368
76,774
78,268
77,823
70,229
73,544
71,268
59,730
58,485
59,523
62,508
63,437
57,797
54,968
54,042
54,691
52,040
0
0
0
0
0
0
00000052,04054,69154,04254,96857,79763,43762,50859,52358,48559,73071,26873,54470,22977,82378,26876,77477,36856,99364,04861,10558,65258,10956,38555,45455,20552,52851,83651,55250,58148,35945,31450,03950,03849,91547,36644,35544,27746,88439,91836,71136,68934,88933,30532,18231,01229,64822,30724,00122,94123,43928,08126,3820000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
35,300
37,100
38,700
40,600
42,800
47,400
49,300
52,600
57,100
114,100
118,600
169,300
189,000
197,000
191,800
194,700
203,300
208,900
213,515
237,166
243,383
251,858
259,010
268,665
277,865
275,606
262,132
266,102
271,441
258,146
258,146
250,486
224,337
220,412
205,886
187,462
186,564
190,296
195,272
205,015
215,230
214,257
207,836
192,095
190,435
71,836
55,826
76,908
68,460
62,143
74,581
109,282
125,207
158,153
206,726
234,810
247,816
279,368
226,713
231,957
245,189
289,491
280,270
252,202
134,382
177,903
214,264
224,153
236,832
187,913
187,907
187,478
184,291
169,389
166,934
136,281
101,775
93,993
32,545
7,260
-5,915
-23,699
-27,982
166,951
162,797
155,297
153,347
151,452
153,297
148,732
151,576
157,774
161,412
160,900
187,353
192,492
194,561
182,140
70,074
66,147
71,709
75,573
146,046
154,344
161,014
161,001
166,386
173,767
183,293
188,954
200,151
214,756
224,694
224,815
232,155
240,274
250,742
250,742240,274232,155224,815224,694214,756200,151188,954183,293173,767166,386161,001161,014154,344146,04675,57371,70966,14770,074182,140194,561192,492187,353160,900161,412157,774151,576148,732153,297151,452153,347155,297162,797166,951-27,982-23,699-5,9157,26032,54593,993101,775136,281166,934169,389184,291187,478187,907187,913236,832224,153214,264177,903134,382252,202280,270289,491245,189231,957226,713279,368247,816234,810206,726158,153125,207109,28274,58162,14368,46076,90855,82671,836190,435192,095207,836214,257215,230205,015195,272190,296186,564187,462205,886220,412224,337250,486258,146258,146271,441266,102262,132275,606277,865268,665259,010251,858243,383237,166213,515208,900203,300194,700191,800197,000189,000169,300118,600114,10057,10052,60049,30047,40042,80040,60038,70037,10035,30000
   Common Stock
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
500
0
500
500
500
513
527
527
534
536
545
545
546
546
546
546
546
546
547
547
509
513
515
482
484
489
468
473
474
478
1,441
1,446
1,450
1,525
1,356
1,360
1,300
1,310
1,449
1,430
1,430
1,430
1,430
1,430
1,430
1,430
1,430
1,396
1,397
1,397
1,397
1,376
1,376
1,376
1,376
1,233
1,233
1,233
1,233
1,203
1,203
1,203
1,203
1,174
1,174
1,174
1,174
1,142
1,142
1,142
1,180
1,148
1,148
1,148
1,148
1,148
1,148
1,148
1,148
1,148
1,148
1,148
1,148
1,148
1,148
1,148
1,148
1,148
1,148
1,188
1,188
1,188
1,188
1,188
1,188
1,188
1,194
1,194
467
467
469
469
469
469
4694694694694674671,1941,1941,1881,1881,1881,1881,1881,1881,1881,1481,1481,1481,1481,1481,1481,1481,1481,1481,1481,1481,1481,1481,1481,1481,1481,1481,1481,1801,1421,1421,1421,1741,1741,1741,1741,2031,2031,2031,2031,2331,2331,2331,2331,3761,3761,3761,3761,3971,3971,3971,3961,4301,4301,4301,4301,4301,4301,4301,4301,4491,3101,3001,3601,3561,5251,4501,4461,4414784744734684894844825155135095475475465465465465465465455455365345275275135005005000500000000000000000
   Retained Earnings Total Equity
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
530,500
519,052
536,991
546,372
459,634
296,172
283,660
324,277
363,903
326,058
361,255
402,951
447,612
370,905
415,930
454,503
495,792
384,335
415,906
423,365
432,812
236,041
219,207
210,983
204,287
196,760
187,957
181,247
179,631
176,446
173,855
173,060
173,499
171,617
156,130
172,266