0 XP   0   0   0

Coherent Inc
Buy, Hold or Sell?

Should you buy, hold or sell Coherent Inc?

I guess you are interested in Coherent Inc. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

Let's analyse Coherent Inc

Let's start. I'm going to help you getting a better view of Coherent Inc. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

  1. Company's Financial Health
    A deep dive into the books. How are the numbers doing? Is Coherent Inc even making a profit? Is the company skyrocketing? Or is it sinking like the Titanic. The trend is your friend.
  2. Market Valuation
    Finally, you now have an insight of how Coherent Inc is doing in the market. If the company is worth buying. The latest step is to find out how other investors value Coherent Inc. The closing price on 2023-03-23 was $34.67 per share. Is the company over- or underpriced?
  3. Key Performance Indicators
    A total overlook on how the company is doing. Based on the (trends in) the key performance indicators.
Coherent Inc Daily Candlestick Chart
Coherent Inc Daily Candlestick Chart
Summary









1. Valuation of Coherent Inc




Current price per share

$34.67

2. Growth of Coherent Inc




Is Coherent Inc growing?

Current yearPrevious yearGrowGrow %
How rich?$7.3b$3.1b$2.6b46.1%

How much money is Coherent Inc making?

Current yearPrevious yearGrowGrow %
Making money-$15.6m$67m-$82.6m?
Net Profit Margin-0.1%9.4%--

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

3. Financial Health of Coherent Inc




Comparing to competitors in the Scientific & Technical Instruments industry




  Industry Rankings (Scientific & Technical Instruments)  


Richest
#5 / 175

Most Revenue
#9 / 175

Most Profit
#166 / 175

Most Efficient
#105 / 175


Summary

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is not making a profit/loss.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is very inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating 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 very able to pay all its debts by selling its assets.
The company is just able to pay all its debts with equity.

1.1. Profitability of Coherent Inc.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Coherent Inc to the Scientific & Technical Instruments industry mean.
  • A Net Profit Margin of -5.9% means that $-0.06 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Coherent Inc:

  • The MRQ is -5.9%. The company is making a loss. -1
  • The TTM is -0.1%. The company is not making a profit/loss.
Trends
Current periodCompared to+/- 
MRQ-5.9%TTM-0.1%-5.8%
TTM-0.1%YOY9.4%-9.6%
TTM-0.1%5Y-2.5%+2.4%
5Y-2.5%10Y2.6%-5.1%
Compared to industry (Scientific & Technical Instruments)
PeriodCompanyIndustry (mean)+/- 
MRQ-5.9%4.7%-10.6%
TTM-0.1%3.9%-4.0%
YOY9.4%6.8%+2.6%
5Y-2.5%5.4%-7.9%
10Y2.6%5.4%-2.8%
1.1.2. Return on Assets

Shows how efficient Coherent Inc is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Coherent Inc to the Scientific & Technical Instruments industry mean.
  • -0.6% Return on Assets means that Coherent Inc generated $-0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Coherent Inc:

  • The MRQ is -0.6%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is 0.0%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ-0.6%TTM0.0%-0.6%
TTM0.0%YOY1.3%-1.3%
TTM0.0%5Y-0.4%+0.4%
5Y-0.4%10Y0.5%-0.9%
Compared to industry (Scientific & Technical Instruments)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.6%0.7%-1.3%
TTM0.0%0.8%-0.8%
YOY1.3%1.1%+0.2%
5Y-0.4%1.2%-1.6%
10Y0.5%1.3%-0.8%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Coherent Inc to the Scientific & Technical Instruments industry mean.
  • -3.7% Return on Equity means Coherent Inc generated $-0.04 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Coherent Inc:

  • The MRQ is -3.7%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -1.3%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-3.7%TTM-1.3%-2.4%
TTM-1.3%YOY2.4%-3.7%
TTM-1.3%5Y-1.3%+0.0%
5Y-1.3%10Y0.4%-1.7%
Compared to industry (Scientific & Technical Instruments)
PeriodCompanyIndustry (mean)+/- 
MRQ-3.7%1.7%-5.4%
TTM-1.3%1.3%-2.6%
YOY2.4%1.8%+0.6%
5Y-1.3%1.7%-3.0%
10Y0.4%1.8%-1.4%

1.2. Operating Efficiency of Coherent Inc.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Coherent Inc is operating .

  • Measures how much profit Coherent Inc 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 Coherent Inc to the Scientific & Technical Instruments industry mean.
  • An Operating Margin of 0.8% means the company generated $0.01  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Coherent Inc:

  • The MRQ is 0.8%. The company is operating inefficient. -1
  • The TTM is 6.2%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ0.8%TTM6.2%-5.3%
TTM6.2%YOY16.2%-10.0%
TTM6.2%5Y1.9%+4.2%
5Y1.9%10Y6.3%-4.4%
Compared to industry (Scientific & Technical Instruments)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8%5.9%-5.1%
TTM6.2%4.6%+1.6%
YOY16.2%7.5%+8.7%
5Y1.9%5.7%-3.8%
10Y6.3%4.0%+2.3%
1.2.2. Operating Ratio

Measures how efficient Coherent Inc is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Scientific & Technical Instruments industry mean).
  • An Operation Ratio of 1.05 means that the operating costs are $1.05 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Coherent Inc:

  • The MRQ is 1.048. The company is inefficient in keeping operating costs low. -1
  • The TTM is 0.957. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ1.048TTM0.957+0.091
TTM0.957YOY0.885+0.072
TTM0.9575Y0.955+0.002
5Y0.95510Y0.927+0.028
Compared to industry (Scientific & Technical Instruments)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0481.399-0.351
TTM0.9571.443-0.486
YOY0.8851.307-0.422
5Y0.9551.306-0.351
10Y0.9271.104-0.177

1.3. Liquidity of Coherent Inc.

1.3. Liquidity
1.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Scientific & Technical Instruments industry mean).
  • A Current Ratio of 3.02 means the company has $3.02 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Coherent Inc:

  • The MRQ is 3.016. The company is very able to pay all its short-term debts. +2
  • The TTM is 2.819. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ3.016TTM2.819+0.196
TTM2.819YOY3.662-0.843
TTM2.8195Y3.242-0.423
5Y3.24210Y3.605-0.364
Compared to industry (Scientific & Technical Instruments)
PeriodCompanyIndustry (mean)+/- 
MRQ3.0162.514+0.502
TTM2.8192.529+0.290
YOY3.6622.600+1.062
5Y3.2422.765+0.477
10Y3.6052.534+1.071
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Coherent Inc to the Scientific & Technical Instruments industry mean.
  • A Quick Ratio of 1.65 means the company can pay off $1.65 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Coherent Inc:

  • The MRQ is 1.651. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 1.644. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ1.651TTM1.644+0.007
TTM1.644YOY2.972-1.329
TTM1.6445Y2.008-0.364
5Y2.00810Y2.732-0.724
Compared to industry (Scientific & Technical Instruments)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6511.290+0.361
TTM1.6441.300+0.344
YOY2.9721.392+1.580
5Y2.0081.436+0.572
10Y2.7321.425+1.307

1.4. Solvency of Coherent Inc.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Coherent Inc assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Coherent Inc to Scientific & Technical Instruments industry mean.
  • A Debt to Asset Ratio of 0.48 means that Coherent Inc assets are financed with 47.8% credit (debt) and the remaining percentage (100% - 47.8%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Coherent Inc:

  • The MRQ is 0.478. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.459. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.478TTM0.459+0.019
TTM0.459YOY0.428+0.031
TTM0.4595Y0.471-0.011
5Y0.47110Y0.410+0.060
Compared to industry (Scientific & Technical Instruments)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4780.354+0.124
TTM0.4590.352+0.107
YOY0.4280.313+0.115
5Y0.4710.323+0.148
10Y0.4100.341+0.069
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Coherent Inc to the Scientific & Technical Instruments industry mean.
  • A Debt to Equity ratio of 309.2% means that company has $3.09 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Coherent Inc:

  • The MRQ is 3.092. The company is unable to pay all its debts with equity. -1
  • The TTM is 1.937. The company is just able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ3.092TTM1.937+1.154
TTM1.937YOY0.775+1.162
TTM1.9375Y1.139+0.799
5Y1.13910Y0.846+0.292
Compared to industry (Scientific & Technical Instruments)
PeriodCompanyIndustry (mean)+/- 
MRQ3.0920.540+2.552
TTM1.9370.541+1.396
YOY0.7750.435+0.340
5Y1.1390.530+0.609
10Y0.8460.533+0.313

2. Market Valuation of Coherent Inc

2. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings Coherent Inc generates.

  • Above 15 is considered overpriced but always compare Coherent Inc to the Scientific & Technical Instruments industry mean.
  • A PE ratio of -50.70 means the investor is paying $-50.70 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Coherent Inc:

  • The EOD is -50.081. Company is losing money. -2
  • The MRQ is -50.702. Company is losing money. -2
  • The TTM is 93.087. Neutral. Compare to industry.
Trends
Current periodCompared to+/- 
EOD-50.081MRQ-50.702+0.621
MRQ-50.702TTM93.087-143.789
TTM93.087YOY152.839-59.752
TTM93.0875Y3,116.464-3,023.376
5Y3,116.46410Y1,626.485+1,489.979
Compared to industry (Scientific & Technical Instruments)
PeriodCompanyIndustry (mean)+/- 
EOD-50.08131.253-81.334
MRQ-50.70237.967-88.669
TTM93.08738.474+54.613
YOY152.83948.134+104.705
5Y3,116.46451.465+3,064.999
10Y1,626.48587.716+1,538.769
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Coherent Inc.

  • Lower is better.
  • A PEG ratio of 1 means the market price of the stock and the expected future earnings are on par.

Let's take a look of the Price Earnings to Growth Ratio trends of Coherent Inc:

  • The MRQ is -55.718. Very Bad. -2
  • The TTM is 328.668. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ-55.718TTM328.668-384.386
TTM328.668YOY150.867+177.801
TTM328.6685Y169,131.818-168,803.150
5Y169,131.81810Y86,662.036+82,469.783
Compared to industry (Scientific & Technical Instruments)
PeriodCompanyIndustry (mean)+/- 
MRQ-55.71832.907-88.625
TTM328.66863.168+265.500
YOY150.867107.281+43.586
5Y169,131.818222.465+168,909.353
10Y86,662.036302.025+86,360.011

2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of Coherent Inc is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Scientific & Technical Instruments industry mean).
  • A PB ratio of 0.56 means the investor is paying $0.56 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Coherent Inc:

  • The EOD is 0.551. Very good. +2
  • The MRQ is 0.558. Very good. +2
  • The TTM is 1.105. Good. +1
Trends
Current periodCompared to+/- 
EOD0.551MRQ0.558-0.007
MRQ0.558TTM1.105-0.547
TTM1.105YOY1.992-0.887
TTM1.1055Y1.961-0.856
5Y1.96110Y1.906+0.055
Compared to industry (Scientific & Technical Instruments)
PeriodCompanyIndustry (mean)+/- 
EOD0.5512.612-2.061
MRQ0.5582.348-1.790
TTM1.1052.773-1.668
YOY1.9923.649-1.657
5Y1.9613.417-1.456
10Y1.9063.866-1.960
2. Total Gains per Share

2.4. Latest News of Coherent Inc

Does Coherent Inc 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 Coherent Inc to keep up to date. Note: the news is often already included in the price.

DateTitleRead
2023-03-11
13:37
Insiders who bought stock earlier this year lose -US$53k as Coherent Corp. (NYSE:COHR) drops to US$5.4bRead

3. Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of Coherent Inc.

3.1. Institutions holding Coherent Inc

Institutions are holding 91.766% of the shares of Coherent Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2022-09-30Waters Parkerson & Co Inc1.6070.93083987353987350
2022-09-30Itau Unibanco Holding SA0.01710.0059423542350
2022-12-31Westport Asset Management Inc0.01410.0785350000
2022-09-30IFP Advisors, LLC0.00080.000920500
2022-09-30Ronald Blue Trust, Inc.0.00010.000120-203-91.0314
2022-09-30Private Trust Co Na0.00010.000716160
2022-09-30Heritage Financial Services, LLC000-27-100
2022-09-30Gardner Lewis Asset Management L P000-58566-100
2022-09-30Moloney Securities Asset Management000-2702-100
2022-09-30Atria Wealth Solutions, Inc.000-1127-100
2022-09-30Gabelli Securities Inc000-69719-100
2022-09-30JustInvest LLC000-2602-100
2022-09-30ARP AMERICAS LLC000-272707-100
2022-09-30Advantus Capital Management, Inc.000-2255-100
2022-09-30CIBC Global Asset Management Inc000-967-100
2022-09-30Yakira Capital Management, Inc.000-1032-100
2022-09-30HIGHLAND CAPITAL MANAGEMENT FUND ADVISORS000-24835-100
2022-09-30Westchester Capital Management LLC000-651981-100
2022-09-30VOLORIDGE INVESTMENT MANAGEMENT, LLC000-90673-100
2022-09-30Cnh Partners, LLC000-130097-100
Total 1.63921.0169406711-906507-222.9%

3.2. Funds holding Coherent Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2022-06-30Vanguard Total Stock Mkt Idx Inv2.93950.017472936251820.7156
2022-06-30Vanguard Instl Ttl Stck Mkt Idx Tr2.93950.01767293627293620
2022-06-30Vanguard Small Cap Index2.52550.150662665043010.6911
2022-05-31BSF Global Event Driven Z2 USD2.22442.7365519365519360
2022-06-30Vanguard Small Cap Growth Index Inv1.49040.3708369798-9734-2.5647
2022-06-30Vanguard Extended Market Index Investor1.33440.111433110518250.5542
2022-06-30SPDR® S&P MIDCAP 400 ETF Trust0.86830.34132154542280.1059
2022-06-30Fidelity® Extended Market Index0.50740.114512589720301.6389
2022-06-30State St S&P Midcap® Indx SL Cl II0.48970.3336121497-400-0.3281
2022-06-30Vanguard Information Technology ETF0.47310.067811738111130.9573
2022-06-30State St Russell Sm/Mid Cp® Indx NL Cl C0.450.1004111659-14000-11.1413
2022-06-30GAMCO Intl SICAV Merger Arbtrg I (USD)0.37172.7857922382958247.2134
2022-06-30American Century Small Cap Value Inv0.36270.454490000-220606-71.0244
2022-06-30American Century U.S. Small Cap Value0.36270.454990000-225000-71.4286
2022-06-30Principal MidCap S&P 400 Index SP0.32370.33378032640785.3483
2022-06-30DFA US Small Cap I0.32180.16297984200
2022-06-30Russell 1000 Index Fund0.29760.0197385241896.0132
2022-06-30Fidelity® Mid Cap Index0.24260.071260185-205-0.3395
2022-06-30BlackRock Extended Mkt Composite0.20860.115651759517590
2022-06-30DFA US Core Equity 2 I0.20780.0485154800
Total 18.94148.80684699851+915640+19.5%

3.3. Insider Transactions

Insiders are holding 1.611% of the shares of Coherent Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2022-11-15Francis J KramerSELL293640272685

4. Summary

4.1. Key Performance Indicators

The key performance indicators of Coherent Inc compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--1.6996.727-75%1.976-14%2.292-26%1.300+31%
Book Value Growth--1.0282.136-52%0.875+17%1.302-21%1.166-12%
Book Value Per Share--62.94449.789+26%34.097+85%28.346+122%20.292+210%
Book Value Per Share Growth--1.0281.175-13%1.068-4%1.130-9%1.077-5%
Current Ratio--3.0162.819+7%3.662-18%3.242-7%3.605-16%
Debt To Asset Ratio--0.4780.459+4%0.428+12%0.471+2%0.410+17%
Debt To Equity Ratio--3.0921.937+60%0.775+299%1.139+172%0.846+265%
Dividend Per Share--118.00029.530+300%0.129+91589%5.649+1989%2.921+3939%
Eps---0.692-0.204-71%0.074-1035%-0.271-61%0.061-1243%
Eps Growth--0.910-0.223+124%-269.336+29698%-53.866+6019%-27.036+3071%
Free Cash Flow Per Share--463.570-11.198+102%1.677+27543%-1.573+100%-0.726+100%
Free Cash Flow Per Share Growth--2.912-781.123+26920%32.990-91%-141.526+4959%-72.416+2586%
Free Cash Flow To Equity Per Share--32576.34516381.099+99%12.394+262729%3123.707+943%1600.142+1936%
Free Cash Flow To Equity Per Share Growth--0.989103075.496-100%42.008-98%19646.282-100%10065.278-100%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max---261.904--------
Intrinsic Value_10Y_min---3320.219--------
Intrinsic Value_1Y_max---6.292--------
Intrinsic Value_1Y_min---94.300--------
Intrinsic Value_3Y_max---34.110--------
Intrinsic Value_3Y_min---491.503--------
Intrinsic Value_5Y_max---80.262--------
Intrinsic Value_5Y_min---1113.809--------
Net Profit Margin---0.059-0.001-97%0.094-163%-0.025-58%0.026-329%
Operating Margin--0.0080.062-87%0.162-95%0.019-58%0.063-87%
Operating Ratio--1.0480.957+10%0.885+18%0.955+10%0.927+13%
Pb Ratio0.551-1%0.5581.105-50%1.992-72%1.961-72%1.906-71%
Pe Ratio-50.081+1%-50.70293.087-154%152.839-133%3116.464-102%1626.485-103%
Peg Ratio---55.718328.668-117%150.867-137%169131.818-100%86662.036-100%
Price Per Share34.670-1%35.10048.348-27%67.163-48%47.368-26%35.2360%
Price To Total Gains Ratio0.290-1%0.293260.625-100%213.835-100%151.125-100%44.419-99%
Profit Growth--0.9100.429+112%0.812+12%1.027-11%1.034-12%
Quick Ratio--1.6511.644+0%2.972-44%2.008-18%2.732-40%
Return On Assets---0.0060.000-3110%0.013-143%-0.004-26%0.005-224%
Return On Equity---0.037-0.013-66%0.024-255%-0.013-65%0.004-1090%
Revenue Growth--1.0191.440-29%0.874+17%1.154-12%1.100-7%
Total Gains Per Share--119.70036.257+230%2.104+5588%7.941+1407%4.221+2736%
Total Gains Per Share Growth--5.037120.544-96%4.119+22%27.508-82%16.564-70%
Usd Book Value--7361261000.0005822808250.000+26%3137463000.000+135%2747267476.190+168%1774847195.122+315%
Usd Book Value Change Per Share--1.6996.727-75%1.976-14%2.292-26%1.300+31%
Usd Book Value Per Share--62.94449.789+26%34.097+85%28.346+122%20.292+210%
Usd Dividend Per Share--118.00029.530+300%0.129+91589%5.649+1989%2.921+3939%
Usd Eps---0.692-0.204-71%0.074-1035%-0.271-61%0.061-1243%
Usd Free Cash Flow--54214000000.000-1309599000.000+102%72510500.000+74667%-211830285.714+100%-103503951.220+100%
Usd Free Cash Flow Per Share--463.570-11.198+102%1.677+27543%-1.573+100%-0.726+100%
Usd Free Cash Flow To Equity Per Share--32576.34516381.099+99%12.394+262729%3123.707+943%1600.142+1936%
Usd Price Per Share34.670-1%35.10048.348-27%67.163-48%47.368-26%35.2360%
Usd Profit---80961000.000-15649500.000-81%67028750.000-221%882047.619-9279%8300951.220-1075%
Usd Revenue--1370285000.0001107385250.000+24%692714000.000+98%636504047.619+115%425253878.049+222%
Usd Total Gains Per Share--119.70036.257+230%2.104+5588%7.941+1407%4.221+2736%
 EOD+2 -3MRQTTM+22 -19YOY+22 -195Y+19 -2210Y+21 -20

4.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-50.081
Price to Book Ratio (EOD)Between0-10.551
Net Profit Margin (MRQ)Greater than0-0.059
Operating Margin (MRQ)Greater than00.008
Quick Ratio (MRQ)Greater than11.651
Current Ratio (MRQ)Greater than13.016
Debt to Asset Ratio (MRQ)Less than10.478
Debt to Equity Ratio (MRQ)Less than13.092
Return on Equity (MRQ)Greater than0.15-0.037
Return on Assets (MRQ)Greater than0.05-0.006
Total5/10 (50.0%)

4.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose34.460
Total0/1 (0.0%)



Latest Balance Sheet

Balance Sheet of 2022-12-31. Currency in USD. All numbers in thousands.

Summary
Total Assets14,108,894
Total Liabilities6,747,633
Total Stockholder Equity2,182,471
 As reported
Total Liabilities 6,747,633
Total Stockholder Equity+ 2,182,471
Total Assets = 14,108,894

Assets

Total Assets14,108,894
Total Current Assets3,416,400
Long-term Assets3,416,400
Total Current Assets
Cash And Cash Equivalents 913,286
Net Receivables 956,674
Inventory 1,367,375
Other Current Assets 179,065
Total Current Assets  (as reported)3,416,400
Total Current Assets  (calculated)3,416,400
+/-0
Long-term Assets
Property Plant Equipment 1,875,558
Goodwill 4,426,841
Intangible Assets 4,028,533
Long-term Assets Other 330,702
Long-term Assets  (as reported)10,692,494
Long-term Assets  (calculated)10,661,634
+/- 30,860

Liabilities & Shareholders' Equity

Total Current Liabilities1,132,916
Long-term Liabilities5,614,717
Total Stockholder Equity2,182,471
Total Current Liabilities
Short-term Debt 114,028
Short Long Term Debt 74,927
Accounts payable 428,959
Other Current Liabilities 564,663
Total Current Liabilities  (as reported)1,132,916
Total Current Liabilities  (calculated)1,182,577
+/- 49,661
Long-term Liabilities
Long term Debt 4,422,817
Capital Lease Obligations 185,638
Long-term Liabilities Other 219,459
Long-term Liabilities  (as reported)5,614,717
Long-term Liabilities  (calculated)4,827,914
+/- 786,803
Total Stockholder Equity
Retained Earnings 1,192,847
Accumulated Other Comprehensive Income 126,130
Total Stockholder Equity (as reported)2,182,471
Total Stockholder Equity (calculated)1,318,977
+/- 863,494
Other
Capital Stock6,332,049
Cash and Short Term Investments 913,286
Common Stock Shares Outstanding 116,949
Liabilities and Stockholders Equity 8,930,104
Net Debt 3,770,096
Net Invested Capital 9,231,215
Net Working Capital 2,283,484
Short Long Term Debt Total 4,683,382



Balance Sheet

Currency in USD. All numbers in thousands.

 Trend2022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312020-01-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-311993-12-311993-09-301993-06-301993-03-311992-12-311992-09-301992-06-301992-03-311991-12-311991-09-301991-06-301991-03-311990-12-311990-09-301990-06-301990-03-311989-12-311989-09-301989-06-301989-03-311988-12-311988-09-301988-06-301988-03-311987-12-311987-09-301987-06-301987-03-311986-12-311986-09-301986-06-301986-03-311985-12-311985-09-30
> Total Assets 
130,800
0
0
6,700
140,700
0
0
7,900
148,800
0
0
12,200
154,000
0
0
14,900
15,100
15,600
16,300
16,800
16,800
16,600
16,900
16,700
17,300
17,400
17,300
17,100
16,800
16,900
16,900
17,300
16,600
16,900
16,400
17,600
19,400
20,400
22,300
24,400
23,900
35,400
41,200
44,200
45,100
47,300
49,200
54,500
56,900
57,800
65,500
67,800
65,600
67,400
67,600
70,800
75,300
76,000
83,642
87,736
141,658
145,279
146,992
148,173
149,476
149,891
150,716
151,901
152,988
156,127
158,208
162,793
165,093
168,881
174,990
183,934
185,326
227,046
240,051
252,678
253,511
257,328
267,053
250,296
251,671
255,322
267,520
287,924
293,865
322,708
332,836
360,926
365,672
366,845
365,175
368,282
376,199
386,250
483,440
508,981
537,087
566,835
601,870
647,202
665,928
678,497
687,520
706,486
711,125
846,860
848,789
863,802
999,518
1,116,161
1,090,064
1,071,926
1,062,085
1,046,117
1,038,268
1,058,164
1,034,026
1,043,445
1,222,395
1,212,591
1,228,487
1,293,001
1,347,648
1,477,297
1,583,805
1,687,874
1,737,234
1,761,661
1,880,643
1,877,134
1,941,977
1,953,773
5,370,686
5,208,209
1,725,377
5,106,823
5,234,714
5,470,619
5,646,563
6,361,720
6,512,650
6,515,862
1,848,400
7,767,196
7,844,846
13,830,559
14,108,894
14,108,89413,830,5597,844,8467,767,1961,848,4006,515,8626,512,6506,361,7205,646,5635,470,6195,234,7145,106,8231,725,3775,208,2095,370,6861,953,7731,941,9771,877,1341,880,6431,761,6611,737,2341,687,8741,583,8051,477,2971,347,6481,293,0011,228,4871,212,5911,222,3951,043,4451,034,0261,058,1641,038,2681,046,1171,062,0851,071,9261,090,0641,116,161999,518863,802848,789846,860711,125706,486687,520678,497665,928647,202601,870566,835537,087508,981483,440386,250376,199368,282365,175366,845365,672360,926332,836322,708293,865287,924267,520255,322251,671250,296267,053257,328253,511252,678240,051227,046185,326183,934174,990168,881165,093162,793158,208156,127152,988151,901150,716149,891149,476148,173146,992145,279141,65887,73683,64276,00075,30070,80067,60067,40065,60067,80065,50057,80056,90054,50049,20047,30045,10044,20041,20035,40023,90024,40022,30020,40019,40017,60016,40016,90016,60017,30016,90016,90016,80017,10017,30017,40017,30016,70016,90016,60016,80016,80016,30015,60015,10014,90000154,00012,20000148,8007,90000140,7006,70000130,800
   > Total Current Assets 
106,400
0
0
3,200
111,100
0
0
3,700
107,600
0
0
6,700
109,200
0
0
6,600
6,400
6,500
6,900
7,300
7,500
7,500
7,800
7,800
8,600
8,800
8,800
8,600
8,500
8,800
8,400
8,800
7,700
8,000
7,700
9,200
11,000
10,800
12,700
14,100
11,700
22,300
21,900
24,700
24,900
25,800
26,900
30,800
29,300
25,300
27,900
27,200
24,500
25,900
26,100
29,000
30,500
31,200
33,474
36,350
50,118
52,683
52,535
55,707
54,500
53,022
54,023
55,837
56,301
60,854
64,243
67,815
67,751
69,691
75,157
82,580
81,772
95,577
103,388
111,738
109,915
113,390
123,711
127,633
129,256
131,446
138,890
151,912
156,019
187,796
198,779
226,269
224,826
225,924
225,700
230,307
232,059
242,125
260,487
288,270
314,784
328,964
357,925
395,540
365,795
378,739
392,261
410,373
417,821
436,920
440,908
461,144
492,777
533,539
515,709
505,731
502,930
489,725
488,847
512,968
497,153
495,626
540,386
582,963
584,564
610,147
638,821
702,296
693,688
723,415
746,145
761,837
817,359
792,225
816,871
812,911
1,756,199
1,589,189
1,119,173
1,591,088
1,788,969
1,991,742
2,137,723
2,888,766
3,027,394
3,050,951
1,131,440
4,233,799
4,305,192
3,394,630
3,416,400
3,416,4003,394,6304,305,1924,233,7991,131,4403,050,9513,027,3942,888,7662,137,7231,991,7421,788,9691,591,0881,119,1731,589,1891,756,199812,911816,871792,225817,359761,837746,145723,415693,688702,296638,821610,147584,564582,963540,386495,626497,153512,968488,847489,725502,930505,731515,709533,539492,777461,144440,908436,920417,821410,373392,261378,739365,795395,540357,925328,964314,784288,270260,487242,125232,059230,307225,700225,924224,826226,269198,779187,796156,019151,912138,890131,446129,256127,633123,711113,390109,915111,738103,38895,57781,77282,58075,15769,69167,75167,81564,24360,85456,30155,83754,02353,02254,50055,70752,53552,68350,11836,35033,47431,20030,50029,00026,10025,90024,50027,20027,90025,30029,30030,80026,90025,80024,90024,70021,90022,30011,70014,10012,70010,80011,0009,2007,7008,0007,7008,8008,4008,8008,5008,6008,8008,8008,6007,8007,8007,5007,5007,3006,9006,5006,4006,60000109,2006,70000107,6003,70000111,1003,20000106,400
       Cash And Cash Equivalents 
16,600
0
0
400
28,200
0
0
2,100
12,500
0
0
3,300
13,900
0
0
2,700
2,400
2,200
2,000
2,400
2,500
2,200
2,300
2,700
3,100
3,600
3,600
3,100
2,500
2,200
2,400
1,900
1,700
1,700
1,100
1,700
3,400
1,800
2,400
3,800
1,100
11,300
8,200
9,400
8,600
9,400
8,800
10,900
7,100
2,700
2,100
4,200
1,800
4,200
4,500
5,600
6,900
5,900
5,221
6,330
3,984
5,678
5,378
8,093
7,757
8,771
9,627
9,610
9,375
12,801
13,196
15,583
14,256
15,259
16,440
21,683
16,033
16,270
18,639
21,675
16,936
19,595
24,316
26,885
25,793
26,001
26,048
32,618
35,683
68,038
62,132
69,835
66,418
68,408
83,513
95,930
105,462
116,459
97,203
108,026
113,192
119,274
128,477
149,460
110,786
123,833
119,266
134,944
152,611
162,810
155,594
185,433
195,207
212,683
185,691
174,660
145,415
154,949
154,703
173,634
163,779
177,084
187,373
218,445
220,096
246,195
247,581
271,888
241,285
254,456
263,244
247,038
271,343
230,256
221,210
204,872
439,551
376,840
369,251
388,107
493,046
683,985
834,540
1,535,310
1,591,892
1,560,175
394,044
2,600,315
1,592,371
898,501
913,286
913,286898,5011,592,3712,600,315394,0441,560,1751,591,8921,535,310834,540683,985493,046388,107369,251376,840439,551204,872221,210230,256271,343247,038263,244254,456241,285271,888247,581246,195220,096218,445187,373177,084163,779173,634154,703154,949145,415174,660185,691212,683195,207185,433155,594162,810152,611134,944119,266123,833110,786149,460128,477119,274113,192108,02697,203116,459105,46295,93083,51368,40866,41869,83562,13268,03835,68332,61826,04826,00125,79326,88524,31619,59516,93621,67518,63916,27016,03321,68316,44015,25914,25615,58313,19612,8019,3759,6109,6278,7717,7578,0935,3785,6783,9846,3305,2215,9006,9005,6004,5004,2001,8004,2002,1002,7007,10010,9008,8009,4008,6009,4008,20011,3001,1003,8002,4001,8003,4001,7001,1001,7001,7001,9002,4002,2002,5003,1003,6003,6003,1002,7002,3002,2002,5002,4002,0002,2002,4002,7000013,9003,3000012,5002,1000028,2004000016,600
       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
14,400
19,600
16,500
16,500
27,900
16,900
0
37,900
35,800
29,600
25,400
13,000
7,300
14,300
10,200
16,800
6,200
5,900
17,000
19,600
28,000
26,100
30,600
48,000
48,800
44,600
99,681
99,681
118,511
310,738
258,414
258,414
204,100
148,900
133,940
127,900
152,000
85,100
58,400
48,100
58,500
64,500
83,100
89,700
113,500
112,200
133,400
132,040
75,800
42,400
48,767
85,900
117,127
179,486
48,767
85,900
14,800
3,000
1,000
14,600
23,800
39,600
43,700
40,900
72,900
43,700
17,400
69,100
70,500
67,800
565
594
604
127,024
157,200
91,800
110,400
120,400
139,700
135,300
143,200
153,700
227,100
193,500
229,400
233,600
194,900
193,800
203,900
234,200
45,600
125
100
100
32,510
37,700
37,127
1,082
100
5,019
11,480
2,115
120
0
116
116
41,898
35,346
35,361
15,128
15,129
458,061
394,044
0
0
0
0
0000394,044458,06115,12915,12835,36135,34641,89811611601202,11511,4805,0191001,08237,12737,70032,51010010012545,600234,200203,900193,800194,900233,600229,400193,500227,100153,700143,200135,300139,700120,400110,40091,800157,200127,02460459456567,80070,50069,10017,40043,70072,90040,90043,70039,60023,80014,6001,0003,00014,80085,90048,767179,486117,12785,90048,76742,40075,800132,040133,400112,200113,50089,70083,10064,50058,50048,10058,40085,100152,000127,900133,940148,900204,100258,414258,414310,738118,51199,68199,68144,60048,80048,00030,60026,10028,00019,60017,0005,9006,20016,80010,20014,3007,30013,00025,40029,60035,80037,900016,90027,90016,50016,50019,60014,4000000000000000000000000000000000000
       Net Receivables 
46,000
0
0
1,500
41,900
0
0
1,500
45,600
0
0
2,000
48,400
0
0
2,000
1,800
2,100
2,400
2,100
2,000
1,800
2,200
2,000
2,400
2,100
2,100
2,300
2,700
3,300
2,800
3,300
2,400
2,400
3,100
3,700
3,700
4,600
5,600
5,400
5,600
5,600
7,800
8,700
9,200
8,500
9,800
10,800
12,300
11,900
13,700
11,000
10,600
10,200
10,800
13,100
11,900
12,300
14,461
14,202
21,172
21,602
22,496
21,884
20,798
18,476
19,976
21,541
21,330
20,415
21,811
22,086
22,747
21,126
25,023
25,540
26,448
28,622
32,137
35,985
35,330
36,273
39,712
42,122
41,896
40,133
45,446
47,724
44,931
42,593
48,766
55,866
49,983
44,023
38,757
43,109
38,639
39,201
64,367
78,624
83,007
85,432
91,025
90,606
91,919
87,608
101,674
104,761
98,695
93,758
103,640
107,173
102,782
113,182
126,228
136,723
162,341
135,403
134,982
140,772
133,305
128,260
148,648
164,817
155,954
153,411
173,564
193,379
192,828
196,045
192,766
215,032
229,134
227,006
252,361
269,642
514,104
488,902
202,699
496,427
598,124
577,127
570,985
615,163
658,962
663,940
243,378
653,095
700,331
975,437
956,674
956,674975,437700,331653,095243,378663,940658,962615,163570,985577,127598,124496,427202,699488,902514,104269,642252,361227,006229,134215,032192,766196,045192,828193,379173,564153,411155,954164,817148,648128,260133,305140,772134,982135,403162,341136,723126,228113,182102,782107,173103,64093,75898,695104,761101,67487,60891,91990,60691,02585,43283,00778,62464,36739,20138,63943,10938,75744,02349,98355,86648,76642,59344,93147,72445,44640,13341,89642,12239,71236,27335,33035,98532,13728,62226,44825,54025,02321,12622,74722,08621,81120,41521,33021,54119,97618,47620,79821,88422,49621,60221,17214,20214,46112,30011,90013,10010,80010,20010,60011,00013,70011,90012,30010,8009,8008,5009,2008,7007,8005,6005,6005,4005,6004,6003,7003,7003,1002,4002,4003,3002,8003,3002,7002,3002,1002,1002,4002,0002,2001,8002,0002,1002,4002,1001,8002,0000048,4002,0000045,6001,5000041,9001,5000046,000
       Inventory 
41,300
0
0
1,000
37,900
0
0
0
44,500
0
0
1,100
39,600
0
0
1,600
1,900
1,900
2,100
2,600
2,800
3,000
2,600
2,600
2,700
2,800
2,700
2,800
2,800
2,900
2,900
2,900
3,200
3,300
3,100
3,200
3,500
3,800
4,000
4,200
4,200
4,700
5,100
5,500
6,000
6,800
7,300
8,100
8,800
9,700
10,100
10,100
10,200
9,500
9,400
9,100
10,300
11,200
11,881
13,738
19,849
20,390
20,234
20,782
21,013
20,532
18,887
19,741
20,488
22,388
23,673
24,384
25,851
28,067
29,233
29,201
32,201
41,449
43,758
44,916
47,686
48,187
50,305
48,454
50,501
53,765
54,877
59,857
63,205
64,314
66,918
69,642
72,905
80,064
80,444
76,620
75,216
72,588
79,702
81,397
93,609
100,953
111,143
126,430
140,399
142,578
140,086
137,607
135,261
151,942
152,873
141,859
167,563
177,136
174,607
165,873
163,421
166,157
164,401
164,388
167,266
167,928
181,788
175,133
182,647
183,062
191,802
203,695
224,461
235,468
249,548
248,268
265,101
291,099
301,861
296,282
744,443
662,982
457,358
628,028
619,810
639,833
656,993
673,744
695,828
747,413
393,629
879,510
902,559
1,346,940
1,367,375
1,367,3751,346,940902,559879,510393,629747,413695,828673,744656,993639,833619,810628,028457,358662,982744,443296,282301,861291,099265,101248,268249,548235,468224,461203,695191,802183,062182,647175,133181,788167,928167,266164,388164,401166,157163,421165,873174,607177,136167,563141,859152,873151,942135,261137,607140,086142,578140,399126,430111,143100,95393,60981,39779,70272,58875,21676,62080,44480,06472,90569,64266,91864,31463,20559,85754,87753,76550,50148,45450,30548,18747,68644,91643,75841,44932,20129,20129,23328,06725,85124,38423,67322,38820,48819,74118,88720,53221,01320,78220,23420,39019,84913,73811,88111,20010,3009,1009,4009,50010,20010,10010,1009,7008,8008,1007,3006,8006,0005,5005,1004,7004,2004,2004,0003,8003,5003,2003,1003,3003,2002,9002,9002,9002,8002,8002,7002,8002,7002,6002,6003,0002,8002,6002,1001,9001,9001,6000039,6001,1000044,50000037,9001,0000041,300
   > Long-term Assets 
24,400
0
0
3,500
29,600
0
0
4,200
41,200
0
0
5,500
44,800
0
0
8,300
8,700
9,100
9,400
9,500
9,300
9,100
9,100
8,900
8,700
8,600
8,500
8,500
8,300
8,100
8,500
8,500
8,900
8,900
8,700
8,400
8,400
9,600
9,600
10,300
12,200
13,100
19,300
19,500
20,200
21,500
22,300
23,700
27,600
32,500
37,600
40,600
41,100
41,500
41,500
41,800
44,800
44,800
50,168
51,386
91,540
92,596
94,457
92,466
94,976
96,869
96,693
96,064
96,687
95,273
93,965
94,978
97,342
99,190
99,833
101,354
103,554
131,469
136,663
140,940
143,596
143,938
143,342
122,663
122,415
123,876
128,630
136,012
137,846
134,912
134,057
134,657
140,846
140,921
139,475
137,975
144,140
144,125
222,953
220,711
222,303
237,871
243,945
251,662
300,133
299,758
295,259
296,113
293,304
409,940
407,881
402,658
506,741
582,622
574,355
566,195
559,155
556,392
549,421
545,196
536,873
547,819
682,009
629,628
643,923
682,854
708,827
775,001
890,117
964,459
991,089
999,824
1,063,284
1,084,909
1,125,106
1,140,862
3,614,487
3,619,020
606,204
3,515,735
3,445,745
3,478,877
3,508,840
3,472,954
3,485,256
3,464,911
716,960
3,533,397
3,539,654
10,435,929
10,692,494
10,692,49410,435,9293,539,6543,533,397716,9603,464,9113,485,2563,472,9543,508,8403,478,8773,445,7453,515,735606,2043,619,0203,614,4871,140,8621,125,1061,084,9091,063,284999,824991,089964,459890,117775,001708,827682,854643,923629,628682,009547,819536,873545,196549,421556,392559,155566,195574,355582,622506,741402,658407,881409,940293,304296,113295,259299,758300,133251,662243,945237,871222,303220,711222,953144,125144,140137,975139,475140,921140,846134,657134,057134,912137,846136,012128,630123,876122,415122,663143,342143,938143,596140,940136,663131,469103,554101,35499,83399,19097,34294,97893,96595,27396,68796,06496,69396,86994,97692,46694,45792,59691,54051,38650,16844,80044,80041,80041,50041,50041,10040,60037,60032,50027,60023,70022,30021,50020,20019,50019,30013,10012,20010,3009,6009,6008,4008,4008,7008,9008,9008,5008,5008,1008,3008,5008,5008,6008,7008,9009,1009,1009,3009,5009,4009,1008,7008,3000044,8005,5000041,2004,2000029,6003,5000024,400
       Property Plant Equipment 
15,900
0
0
3,500
20,600
0
0
4,100
26,400
0
0
5,500
29,200
0
0
8,300
8,700
9,000
9,400
9,500
9,200
9,000
8,900
8,800
8,600
8,500
8,400
8,200
8,100
7,900
8,400
8,300
8,700
8,600
8,400
8,100
8,100
9,300
9,300
9,900
11,800
12,600
14,700
15,100
15,800
17,200
18,200
19,600
23,600
28,600
33,700
35,900
36,500
36,600
36,500
37,000
36,900
37,200
38,744
40,883
50,788
52,342
54,975
58,031
58,996
60,951
61,095
60,711
59,401
58,281
57,315
57,954
59,286
59,920
60,828
62,339
64,081
73,445
73,941
77,900
79,008
79,568
79,078
77,713
77,515
78,755
81,648
85,639
86,169
87,176
85,518
86,331
87,291
88,108
87,031
86,413
85,267
85,498
120,259
117,937
117,209
123,237
131,792
138,135
147,263
150,000
152,134
153,918
151,762
184,025
173,206
170,672
195,911
225,592
211,733
208,939
207,303
206,482
202,073
203,812
201,001
200,563
253,142
242,857
260,912
305,174
335,752
367,728
460,859
481,014
507,690
524,890
541,519
559,519
569,529
582,790
1,335,622
1,347,147
0
1,247,167
1,214,772
1,218,575
1,250,480
1,232,146
1,242,906
1,242,093
306,872
1,320,191
1,363,195
1,803,646
1,875,558
1,875,5581,803,6461,363,1951,320,191306,8721,242,0931,242,9061,232,1461,250,4801,218,5751,214,7721,247,16701,347,1471,335,622582,790569,529559,519541,519524,890507,690481,014460,859367,728335,752305,174260,912242,857253,142200,563201,001203,812202,073206,482207,303208,939211,733225,592195,911170,672173,206184,025151,762153,918152,134150,000147,263138,135131,792123,237117,209117,937120,25985,49885,26786,41387,03188,10887,29186,33185,51887,17686,16985,63981,64878,75577,51577,71379,07879,56879,00877,90073,94173,44564,08162,33960,82859,92059,28657,95457,31558,28159,40160,71161,09560,95158,99658,03154,97552,34250,78840,88338,74437,20036,90037,00036,50036,60036,50035,90033,70028,60023,60019,60018,20017,20015,80015,10014,70012,60011,8009,9009,3009,3008,1008,1008,4008,6008,7008,3008,4007,9008,1008,2008,4008,5008,6008,8008,9009,0009,2009,5009,4009,0008,7008,3000029,2005,5000026,4004,1000020,6003,5000015,900
       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
4,800
5,100
5,000
5,000
4,700
9,600
0
10,900
11,400
11,000
10,600
10,800
10,400
14,100
13,400
12,500
12,300
12,100
11,600
11,200
10,800
40,400
39,500
39,800
38,900
38,700
0
41,900
33,754
0
25,885
29,236
28,758
31,600
31,600
28,987
34,700
54,400
51,000
52,400
52,500
52,700
53,100
55,300
58,600
67,500
68,100
68,100
41,136
23,293
23,279
23,346
24,801
24,489
24,586
24,656
26,717
26,531
26,337
26,287
25,945
26,141
26,266
26,192
62,308
56,088
56,450
66,135
62,907
64,262
85,833
84,785
81,099
80,748
80,748
123,075
122,330
123,352
162,051
190,525
198,864
196,145
196,023
196,096
195,634
195,894
194,594
193,874
239,337
233,755
233,604
232,316
232,513
250,342
270,103
272,209
274,516
270,678
298,308
298,250
319,935
319,778
1,078,569
1,096,691
95,711
1,281,762
1,239,009
1,254,338
1,292,384
1,293,512
1,296,727
1,294,748
1,293,167
1,292,649
1,285,759
5,284,591
4,426,841
4,426,8415,284,5911,285,7591,292,6491,293,1671,294,7481,296,7271,293,5121,292,3841,254,3381,239,0091,281,76295,7111,096,6911,078,569319,778319,935298,250298,308270,678274,516272,209270,103250,342232,513232,316233,604233,755239,337193,874194,594195,894195,634196,096196,023196,145198,864190,525162,051123,352122,330123,07580,74880,74881,09984,78585,83364,26262,90766,13556,45056,08862,30826,19226,26626,14125,94526,28726,33726,53126,71724,65624,58624,48924,80123,34623,27923,29341,13668,10068,10067,50058,60055,30053,10052,70052,50052,40051,00054,40034,70028,98731,60031,60028,75829,23625,885033,75441,900038,70038,90039,80039,50040,40010,80011,20011,60012,10012,30012,50013,40014,10010,40010,80010,60011,00011,40010,90009,6004,7005,0005,0005,1004,8000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,000
0
0
0
0
0
0
0
2,000
0
0
0
0
3,400
3,400
3,400
3,400
3,400
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000003,4003,4003,4003,4003,40000002,00000000002,000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
6,600
0
0
0
6,400
0
0
0
9,800
0
0
0
10,100
0
0
0
8,200
8,000
7,900
7,700
7,600
7,400
6,900
7,000
6,800
6,800
6,700
6,400
6,200
6,100
6,000
5,800
4,800
4,900
0
0
0
4,800
0
0
10,200
10,200
2,200
0
2,100
2,100
2,000
0
0
0
0
0
0
0
0
0
0
0
0
0
36,303
36,176
1,389
33,322
33,216
3,926
3,822
32,220
33,828
4,642
33,501
33,630
34,342
37,081
35,025
34,839
34,691
52,328
57,996
55,869
57,051
56,670
15,235
14,968
14,614
14,328
14,263
13,920
14,464
14,146
13,076
13,268
12,855
12,459
12,529
12,271
11,963
11,615
21,674
24,995
24,479
23,878
28,985
28,732
41,942
42,819
44,825
44,014
42,970
76,094
88,556
86,701
117,180
142,747
141,263
136,404
133,405
130,482
125,399
122,462
119,097
115,939
156,253
124,590
121,444
117,979
114,840
133,957
135,905
132,328
129,142
125,069
137,270
138,995
144,792
139,324
961,560
929,773
26,218
763,456
758,368
757,770
761,195
739,489
718,460
697,209
676,465
657,590
635,404
2,984,979
4,028,533
4,028,5332,984,979635,404657,590676,465697,209718,460739,489761,195757,770758,368763,45626,218929,773961,560139,324144,792138,995137,270125,069129,142132,328135,905133,957114,840117,979121,444124,590156,253115,939119,097122,462125,399130,482133,405136,404141,263142,747117,18086,70188,55676,09442,97044,01444,82542,81941,94228,73228,98523,87824,47924,99521,67411,61511,96312,27112,52912,45912,85513,26813,07614,14614,46413,92014,26314,32814,61414,96815,23556,67057,05155,86957,99652,32834,69134,83935,02537,08134,34233,63033,5014,64233,82832,2203,8223,92633,21633,3221,38936,17636,30300000000000002,0002,1002,10002,20010,20010,200004,8000004,9004,8005,8006,0006,1006,2006,4006,7006,8006,8007,0006,9007,4007,6007,7007,9008,0008,20000010,1000009,8000006,4000006,600
       Long-term Assets Other 
1,900
0
0
0
2,600
0
0
100
5,000
0
0
0
5,500
0
0
0
5,500
100
5,800
5,700
100
100
200
100
100
100
100
300
200
200
100
200
200
300
300
300
300
300
300
400
400
500
2,400
4,400
2,300
2,200
2,100
4,100
4,000
3,900
3,900
4,700
4,600
4,900
5,000
4,800
7,900
7,600
11,424
10,503
4,449
4,078
4,339
1,113
2,764
2,756
3,018
3,133
3,458
3,363
3,149
3,394
3,714
2,189
3,980
4,176
4,782
5,696
4,726
7,171
7,537
7,700
7,893
6,689
7,007
7,447
7,918
11,964
12,627
8,934
8,746
8,527
14,363
14,067
4,479
3,602
4,993
5,166
3,138
3,393
4,612
4,878
5,019
5,072
5,841
6,145
6,570
6,627
6,751
8,973
9,305
8,034
14,078
9,220
9,091
9,080
9,246
8,979
8,849
8,904
8,990
9,001
9,304
9,224
9,711
10,380
7,775
8,224
8,302
8,413
8,901
7,926
8,834
8,390
9,377
14,238
149,944
150,127
18,373
129,877
136,891
145,066
170,720
171,616
193,665
197,366
410,088
224,259
223,582
334,262
330,702
330,702334,262223,582224,259410,088197,366193,665171,616170,720145,066136,891129,87718,373150,127149,94414,2389,3778,3908,8347,9268,9018,4138,3028,2247,77510,3809,7119,2249,3049,0018,9908,9048,8498,9799,2469,0809,0919,22014,0788,0349,3058,9736,7516,6276,5706,1455,8415,0725,0194,8784,6123,3933,1385,1664,9933,6024,47914,06714,3638,5278,7468,93412,62711,9647,9187,4477,0076,6897,8937,7007,5377,1714,7265,6964,7824,1763,9802,1893,7143,3943,1493,3633,4583,1333,0182,7562,7641,1134,3394,0784,44910,50311,4247,6007,9004,8005,0004,9004,6004,7003,9003,9004,0004,1002,1002,2002,3004,4002,4005004004003003003003003003002002001002002003001001001001002001001005,7005,8001005,5000005,5000005,000100002,6000001,900
> Total Liabilities 
50,400
0
0
2,100
57,800
0
0
2,900
65,100
0
0
2,800
70,900
0
0
3,800
3,700
3,800
4,400
4,700
4,400
4,100
4,600
4,100
4,400
4,300
4,000
3,700
3,500
3,600
3,600
4,100
2,800
3,100
2,500
3,400
4,800
5,200
6,300
7,400
6,000
5,700
8,400
9,800
9,000
9,100
8,800
12,000
12,200
11,100
16,700
17,700
15,400
16,900
15,700
16,300
18,300
17,500
19,911
21,903
55,713
60,946
60,416
58,760
57,450
55,808
55,269
54,241
53,255
53,442
51,835
51,272
49,515
49,140
50,105
52,067
46,241
80,750
87,610
93,812
85,671
84,522
86,750
79,705
71,342
64,195
62,877
68,484
64,640
63,150
61,121
70,800
55,325
57,770
52,168
45,906
43,039
46,010
93,984
98,121
101,276
104,844
111,036
124,101
118,576
115,016
105,745
115,100
106,851
229,401
220,863
227,694
345,310
448,697
424,823
396,883
380,244
345,816
327,406
329,083
299,265
291,419
444,202
430,253
427,930
473,955
494,752
576,734
640,043
723,973
722,062
737,350
837,055
803,961
828,419
820,564
3,239,492
3,142,512
851,947
3,088,916
3,157,911
2,423,942
2,409,750
3,036,572
2,380,302
2,321,490
950,416
3,383,020
3,461,568
6,668,041
6,747,633
6,747,6336,668,0413,461,5683,383,020950,4162,321,4902,380,3023,036,5722,409,7502,423,9423,157,9113,088,916851,9473,142,5123,239,492820,564828,419803,961837,055737,350722,062723,973640,043576,734494,752473,955427,930430,253444,202291,419299,265329,083327,406345,816380,244396,883424,823448,697345,310227,694220,863229,401106,851115,100105,745115,016118,576124,101111,036104,844101,27698,12193,98446,01043,03945,90652,16857,77055,32570,80061,12163,15064,64068,48462,87764,19571,34279,70586,75084,52285,67193,81287,61080,75046,24152,06750,10549,14049,51551,27251,83553,44253,25554,24155,26955,80857,45058,76060,41660,94655,71321,90319,91117,50018,30016,30015,70016,90015,40017,70016,70011,10012,20012,0008,8009,1009,0009,8008,4005,7006,0007,4006,3005,2004,8003,4002,5003,1002,8004,1003,6003,6003,5003,7004,0004,3004,4004,1004,6004,1004,4004,7004,4003,8003,7003,8000070,9002,8000065,1002,9000057,8002,1000050,400
   > Total Current Liabilities 
37,500
0
0
900
50,200
0
0
1,700
56,100
0
0
1,700
58,900
0
0
2,400
2,100
1,900
2,100
1,900
1,400
1,300
1,700
1,800
2,300
2,300
2,500
2,100
2,300
2,300
2,800
2,800
1,900
2,200
1,600
2,500
3,800
4,200
5,400
5,200
4,100
4,700
6,500
8,000
6,400
6,700
6,400
9,700
7,900
6,900
12,400
13,800
11,400
12,300
10,900
11,400
12,800
11,900
13,172
12,015
22,878
20,486
23,986
21,731
19,843
17,445
18,190
20,091
20,388
23,451
26,767
27,615
26,304
27,964
31,544
35,796
33,442
25,651
32,143
37,884
36,083
40,139
45,505
45,035
42,598
35,716
40,738
43,749
33,982
42,326
39,355
46,525
38,277
35,928
33,732
32,063
27,922
32,242
68,750
73,185
74,761
77,926
90,011
90,967
78,198
81,809
74,309
83,728
70,756
82,460
81,057
94,434
106,548
126,325
135,089
135,065
135,216
125,876
130,299
139,156
124,798
130,893
147,896
171,242
154,226
160,698
166,042
184,952
178,475
180,183
202,586
236,467
225,300
250,025
239,775
270,563
545,777
571,599
261,294
569,171
672,893
644,893
664,474
678,837
729,589
1,028,657
345,376
2,123,881
1,266,959
1,183,084
1,132,916
1,132,9161,183,0841,266,9592,123,881345,3761,028,657729,589678,837664,474644,893672,893569,171261,294571,599545,777270,563239,775250,025225,300236,467202,586180,183178,475184,952166,042160,698154,226171,242147,896130,893124,798139,156130,299125,876135,216135,065135,089126,325106,54894,43481,05782,46070,75683,72874,30981,80978,19890,96790,01177,92674,76173,18568,75032,24227,92232,06333,73235,92838,27746,52539,35542,32633,98243,74940,73835,71642,59845,03545,50540,13936,08337,88432,14325,65133,44235,79631,54427,96426,30427,61526,76723,45120,38820,09118,19017,44519,84321,73123,98620,48622,87812,01513,17211,90012,80011,40010,90012,30011,40013,80012,4006,9007,9009,7006,4006,7006,4008,0006,5004,7004,1005,2005,4004,2003,8002,5001,6002,2001,9002,8002,8002,3002,3002,1002,5002,3002,3001,8001,7001,3001,4001,9002,1001,9002,1002,4000058,9001,7000056,1001,7000050,2009000037,500
       Short-term Debt 
8,900
0
0
0
21,200
0
0
0
17,800
0
0
0
14,800
0
0
0
6,900
6,600
6,900
7,500
9,700
10,300
10,400
10,200
10,900
12,400
15,800
21,000
15,800
14,700
14,500
9,700
9,500
7,800
4,800
4,700
4,400
7,900
6,200
400
300
1,100
1,600
1,400
1,300
1,000
800
600
800
700
5,000
5,900
7,200
7,300
5,100
4,100
6,600
5,000
4,044
44
6,197
1,356
2,605
3,834
5,074
5,058
5,070
5,068
5,058
5,680
6,300
6,923
7,549
7,549
7,550
7,550
12,350
51
1,926
3,801
5,677
7,552
7,553
7,553
7,553
54
2,607
55
55
8
0
400
0
0
0
0
0
0
0
0
0
0
0
3,729
3,902
3,888
16
17
17
15
11
6
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
23,834
23,834
73,532
98,495
0
91,683
93,884
86,192
87,048
85,314
87,408
447,116
9,005
1,412,009
430,786
167,866
114,028
114,028167,866430,7861,412,0099,005447,11687,40885,31487,04886,19293,88491,683098,49573,53223,83423,83420,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,000611151717163,8883,9023,729000000000004000855552,607547,5537,5537,5537,5525,6773,8011,9265112,3507,5507,5507,5497,5496,9236,3005,6805,0585,0685,0705,0585,0743,8342,6051,3566,197444,0445,0006,6004,1005,1007,3007,2005,9005,0007008006008001,0001,3001,4001,6001,1003004006,2007,9004,4004,7004,8007,8009,5009,70014,50014,70015,80021,00015,80012,40010,90010,20010,40010,3009,7007,5006,9006,6006,90000014,80000017,80000021,2000008,900
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
20,000
7,183
5,161
658,185
5,078
5,108
7,422
6,430
5,072
5,381
46,238
45,019
14,493
16,809
16,275
16,275
16,554
16,817
17,136
16,875
17,730
18,395
9,005
9,571
403,212
129,011
74,927
74,927129,011403,2129,5719,00518,39517,73016,87517,13616,81716,55416,27516,27516,80914,49345,01946,2385,3815,0726,4307,4225,1085,078658,1855,1617,18320,0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
800
800
500
700
500
400
500
600
400
800
600
600
400
700
700
500
800
400
700
400
400
500
500
700
800
1,000
900
1,000
1,300
1,300
1,700
1,400
3,200
2,900
2,100
2,600
2,800
1,400
1,500
1,200
1,900
1,800
2,400
2,413
3,726
4,642
5,006
5,394
5,714
5,537
4,424
5,214
3,970
5,225
4,505
5,564
6,115
6,958
5,461
6,483
8,337
7,338
8,816
11,479
10,073
9,944
9,978
10,754
9,540
11,142
9,874
13,039
14,099
14,186
11,607
14,531
16,412
16,396
13,023
10,614
9,242
9,554
9,846
18,997
21,347
22,383
20,730
28,543
25,065
24,156
26,581
26,010
29,420
23,317
29,930
25,248
23,617
27,472
44,726
47,885
45,767
48,017
39,029
40,960
45,275
39,357
38,824
47,545
53,796
62,138
60,616
66,909
65,540
73,271
71,236
77,270
89,774
97,417
114,049
101,243
104,462
233,870
229,042
62,029
208,623
268,773
256,029
250,740
277,616
294,486
295,003
100,424
361,533
434,917
479,385
428,959
428,959479,385434,917361,533100,424295,003294,486277,616250,740256,029268,773208,62362,029229,042233,870104,462101,243114,04997,41789,77477,27071,23673,27165,54066,90960,61662,13853,79647,54538,82439,35745,27540,96039,02948,01745,76747,88544,72627,47223,61725,24829,93023,31729,42026,01026,58124,15625,06528,54320,73022,38321,34718,9979,8469,5549,24210,61413,02316,39616,41214,53111,60714,18614,09913,0399,87411,1429,54010,7549,9789,94410,07311,4798,8167,3388,3376,4835,4616,9586,1155,5644,5055,2253,9705,2144,4245,5375,7145,3945,0064,6423,7262,4132,4001,8001,9001,2001,5001,4002,8002,6002,1002,9003,2001,4001,7001,3001,3001,0009001,000800700500500400400700400800500700700400600600800400600500400500700500800800000000000000000
       Other Current Liabilities 
0
0
0
900
0
0
0
1,700
0
0
0
1,700
0
0
0
1,600
1,300
1,400
1,400
1,400
1,000
800
1,100
1,400
1,500
1,700
1,900
1,700
1,600
1,600
2,300
2,000
1,500
1,500
1,200
2,100
3,300
3,700
4,700
4,000
2,800
2,700
3,900
5,300
3,800
4,000
4,200
5,900
4,200
4,100
4,800
5,100
2,800
3,500
4,600
5,400
4,400
4,500
6,715
8,245
12,039
14,124
15,987
12,183
9,232
7,963
7,906
11,053
10,105
13,266
14,903
14,577
11,797
14,954
17,511
19,909
13,754
16,784
18,738
24,010
20,462
22,609
27,198
25,370
22,143
25,788
25,092
29,595
19,741
30,719
24,824
30,113
21,881
22,905
23,118
21,712
18,368
22,162
45,660
44,328
40,542
46,467
50,976
56,883
46,304
49,089
46,819
45,547
40,327
46,026
49,890
63,120
52,562
54,997
64,463
64,714
61,618
59,994
61,698
55,804
55,065
61,286
72,622
80,844
60,706
69,137
68,769
84,889
72,988
81,669
86,974
105,917
89,103
99,451
102,521
111,401
219,396
222,941
182,990
214,907
259,567
260,212
284,136
283,348
313,474
274,390
235,947
314,831
348,979
512,628
564,663
564,663512,628348,979314,831235,947274,390313,474283,348284,136260,212259,567214,907182,990222,941219,396111,401102,52199,45189,103105,91786,97481,66972,98884,88968,76969,13760,70680,84472,62261,28655,06555,80461,69859,99461,61864,71464,46354,99752,56263,12049,89046,02640,32745,54746,81949,08946,30456,88350,97646,46740,54244,32845,66022,16218,36821,71223,11822,90521,88130,11324,82430,71919,74129,59525,09225,78822,14325,37027,19822,60920,46224,01018,73816,78413,75419,90917,51114,95411,79714,57714,90313,26610,10511,0537,9067,9639,23212,18315,98714,12412,0398,2456,7154,5004,4005,4004,6003,5002,8005,1004,8004,1004,2005,9004,2004,0003,8005,3003,9002,7002,8004,0004,7003,7003,3002,1001,2001,5001,5002,0002,3001,6001,6001,7001,9001,7001,5001,4001,1008001,0001,4001,4001,4001,3001,6000001,7000001,700000900000
   > Long-term Liabilities 
12,900
0
0
1,200
7,600
0
0
1,200
9,000
0
0
1,100
12,000
0
0
1,400
1,600
1,900
2,300
2,800
3,000
2,800
2,900
2,300
2,100
2,000
1,500
1,600
1,200
1,300
800
1,300
900
900
900
900
1,000
1,000
900
2,200
1,900
1,000
1,900
1,800
2,600
2,400
2,400
2,300
4,300
4,200
4,300
3,900
4,000
4,600
4,800
4,900
5,500
5,600
6,739
9,888
32,835
40,460
36,430
37,029
37,607
38,363
37,079
34,150
32,867
29,991
25,068
23,657
23,211
21,176
18,561
16,271
12,799
55,099
55,467
55,928
49,588
44,383
41,245
34,670
28,744
28,479
22,139
24,735
30,658
20,824
21,766
24,275
17,048
21,842
18,436
13,843
15,117
13,768
25,234
24,936
26,515
26,918
21,025
33,134
40,378
33,207
31,436
31,372
36,095
146,941
139,806
133,260
238,762
322,372
289,734
261,818
245,028
219,940
197,107
189,927
174,467
160,526
296,306
259,011
273,704
313,257
328,710
391,782
461,568
543,790
519,476
500,883
611,755
553,936
588,644
550,001
2,693,715
2,570,913
590,653
2,519,745
2,485,018
1,779,049
1,745,276
2,357,735
1,650,713
1,292,833
605,040
1,259,139
2,194,609
5,484,957
5,614,717
5,614,7175,484,9572,194,6091,259,139605,0401,292,8331,650,7132,357,7351,745,2761,779,0492,485,0182,519,745590,6532,570,9132,693,715550,001588,644553,936611,755500,883519,476543,790461,568391,782328,710313,257273,704259,011296,306160,526174,467189,927197,107219,940245,028261,818289,734322,372238,762133,260139,806146,94136,09531,37231,43633,20740,37833,13421,02526,91826,51524,93625,23413,76815,11713,84318,43621,84217,04824,27521,76620,82430,65824,73522,13928,47928,74434,67041,24544,38349,58855,92855,46755,09912,79916,27118,56121,17623,21123,65725,06829,99132,86734,15037,07938,36337,60737,02936,43040,46032,8359,8886,7395,6005,5004,9004,8004,6004,0003,9004,3004,2004,3002,3002,4002,4002,6001,8001,9001,0001,9002,2009001,0001,0009009009009001,3008001,3001,2001,6001,5002,0002,1002,3002,9002,8003,0002,8002,3001,9001,6001,4000012,0001,100009,0001,200007,6001,2000012,900
       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
23
19
15
11
6
2
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
660,105
652,700
589,001
503,005
449,653
422,285
420,711
413,505
405,837
409,836
392,238
396,153
0
381,718
397,264
411,140
428,823
409,622
437,269
0
413,799
401,540
0
0
0
000401,540413,7990437,269409,622428,823411,140397,264381,7180396,153392,238409,836405,837413,505420,711422,285449,653503,005589,001652,700660,1050000000000000000026111519230000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
19,465
21,034
22,099
24,998
23,516
36,886
18,554
55,054
56,121
59,873
19,427
21,219
21,476
21,065
23,040
24,056
24,676
25,412
27,905
31,274
30,293
31,682
33,122
32,192
33,944
34,861
36,735
39,332
39,932
42,717
37,415
77,995
75,056
81,345
80,868
76,052
73,163
77,070
82,034
83,473
80,631
76,034
73,457
75,352
75,148
77,606
60,647
61,612
55,727
53,303
54,600
53,593
52,417
50,496
51,645
54,641
54,044
55,335
55,896
48,177
47,087
48,208
47,222
48,729
46,924
43,351
47,358
104,570
109,326
122,749
166,390
142,615
195,283
181,976
151,956
145,513
138,751
137,097
165,881
167,647
0
136,339
145,507
145,632
138,513
139,385
651,464
147,251
191,241
123,550
168,725
849,133
0
0849,133168,725123,550191,241147,251651,464139,385138,513145,632145,507136,3390167,647165,881137,097138,751145,513151,956181,976195,283142,615166,390122,749109,326104,57047,35843,35146,92448,72947,22248,20847,08748,17755,89655,33554,04454,64151,64550,49652,41753,59354,60053,30355,72761,61260,64777,60675,14875,35273,45776,03480,63183,47382,03477,07073,16376,05280,86881,34575,05677,99537,41542,71739,93239,33236,73534,86133,94432,19233,12231,68230,29331,27427,90525,41224,67624,05623,04021,06521,47621,21919,42759,87356,12155,05418,55436,88623,51624,99822,09921,03419,4650000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,147
4,069
3,717
3,990
4,069
4,765
4,400
4,724
5,151
5,091
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000005,0915,1514,7244,4004,7654,0693,9903,7174,0694,147000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
4,600
0
0
0
5,000
0
0
0
9,400
0
0
0
11,100
11,400
11,800
11,900
12,100
12,400
12,500
12,300
12,600
12,900
13,100
13,300
13,400
13,300
13,300
13,300
13,200
13,800
13,800
13,900
14,200
14,600
15,200
16,000
17,000
17,900
29,700
32,800
34,400
36,100
38,200
40,400
42,500
44,700
46,700
48,800
50,100
50,200
50,500
51,900
54,500
57,000
58,500
63,731
65,833
85,945
84,333
86,576
89,413
92,026
94,083
95,447
97,660
99,733
102,685
106,373
111,521
115,578
119,741
124,885
131,867
139,085
146,296
152,441
158,866
167,840
172,806
180,303
170,591
180,329
191,127
204,643
219,440
229,225
259,558
271,715
290,126
310,347
309,075
313,007
322,376
332,727
339,822
389,185
410,353
435,320
461,402
490,233
522,374
546,692
562,587
580,670
589,957
602,921
615,782
626,229
636,108
654,208
667,464
665,241
675,043
681,841
700,301
710,862
729,081
734,761
752,026
778,193
782,338
800,557
819,046
852,896
900,563
943,762
963,901
1,015,172
1,024,311
1,043,588
1,073,173
1,113,558
1,133,209
2,131,194
2,065,697
873,430
2,017,907
2,076,803
3,046,677
3,236,813
3,325,148
4,132,348
4,194,372
897,984
4,384,176
4,383,278
2,153,480
2,182,471
2,182,4712,153,4804,383,2784,384,176897,9844,194,3724,132,3483,325,1483,236,8133,046,6772,076,8032,017,907873,4302,065,6972,131,1941,133,2091,113,5581,073,1731,043,5881,024,3111,015,172963,901943,762900,563852,896819,046800,557782,338778,193752,026734,761729,081710,862700,301681,841675,043665,241667,464654,208636,108626,229615,782602,921589,957580,670562,587546,692522,374490,233461,402435,320410,353389,185339,822332,727322,376313,007309,075310,347290,126271,715259,558229,225219,440204,643191,127180,329170,591180,303172,806167,840158,866152,441146,296139,085131,867124,885119,741115,578111,521106,373102,68599,73397,66095,44794,08392,02689,41386,57684,33385,94565,83363,73158,50057,00054,50051,90050,50050,20050,10048,80046,70044,70042,50040,40038,20036,10034,40032,80029,70017,90017,00016,00015,20014,60014,20013,90013,80013,80013,20013,30013,30013,30013,40013,30013,10012,90012,60012,30012,50012,40012,10011,90011,80011,40011,1000009,4000005,0000004,600000
   Common Stock
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
18,700
18,800
18,900
19,723
20,454
34,563
36,922
36,952
37,045
37,110
37,434
37,682
37,840
37,851
37,913
38,552
39,430
40,316
40,645
41,419
42,429
43,933
44,608
44,748
45,217
53,324
53,846
54,914
57,431
311
313
313
313
313
313
234
235
241
242
88,361
244
244
246
250
248
245
251
250
249
236
168,902
172,832