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

CSP Inc
Buy, Hold or Sell?

Let's analyze CSP Inc together

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

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

Get notifications about CSP Inc

I send you an email if I find something interesting about CSP Inc.

1. Quick Overview

1.1. Quick analysis of CSP Inc (30 sec.)










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

How much money do you get?

How much money do you get?
$0.09
When do you have the money?
1 year
How often do you get paid?
87.5%

What is your share worth?

Current worth
$4.93
Expected worth in 1 year
$5.33
How sure are you?
72.5%

+ What do you gain per year?

Total Gains per Share
$0.49
Return On Investment
3.0%

For what price can you sell your share?

Current Price per Share
$16.51
Expected price per share
$13.18 - $19.32
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of CSP Inc (5 min.)




Live pricePrice per Share (EOD)
$16.51
Intrinsic Value Per Share
$-1.38 - $22.84
Total Value Per Share
$3.55 - $27.77

2.2. Growth of CSP Inc (5 min.)




Is CSP Inc growing?

Current yearPrevious yearGrowGrow %
How rich?$48.1m$41.3m$5.9m12.5%

How much money is CSP Inc making?

Current yearPrevious yearGrowGrow %
Making money$684.5k$1.3m-$618.2k-90.3%
Net Profit Margin4.7%7.6%--

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

2.3. Financial Health of CSP Inc (5 min.)




2.4. Comparing to competitors in the Information Technology Services industry (5 min.)




  Industry Rankings (Information Technology Services)  


Richest
#244 / 380

Most Revenue
#303 / 380

Most Profit
#236 / 380

Most Efficient
#166 / 380
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of CSP Inc is $16.51. 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 CSP Inc.
  • 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 CSP Inc, 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 $4.93. Based on the TTM, the Book Value Change Per Share is $0.10 per quarter. Based on the YOY, the Book Value Change Per Share is $0.25 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 $0.02 per quarter.
Based on historical numbers we can estimate the returns while holding a share of CSP Inc.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps-0.02-0.1%0.070.4%0.130.8%0.040.2%0.070.4%
Usd Book Value Change Per Share-0.01-0.1%0.100.6%0.251.5%0.080.5%0.060.4%
Usd Dividend Per Share0.030.2%0.020.1%0.020.1%0.030.2%0.040.3%
Usd Total Gains Per Share0.020.1%0.120.7%0.271.6%0.110.7%0.110.6%
Usd Price Per Share14.90-17.59-10.53-11.23-10.47-
Price to Earnings Ratio-196.59--197.39-38.00--13.34-190.41-
Price-to-Total Gains Ratio790.63-384.25-58.46--551.51--163.60-
Price to Book Ratio3.02-3.64-2.47-2.98-3.70-
Price-to-Total Gains Ratio790.63-384.25-58.46--551.51--163.60-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share16.51
Number of shares60
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.020.03
Usd Book Value Change Per Share0.100.08
Usd Total Gains Per Share0.120.11
Gains per Quarter (60 shares)7.426.58
Gains per Year (60 shares)29.6626.31
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
16242071916
2114850143842
3177280225768
42296110297794
5281201403696120
63414417043115146
73916820050134172
84519223057153198
95121626065172224
105624029072191250

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 Share2.02.00.050.0%9.03.00.075.0%11.09.00.055.0%24.016.00.060.0%79.044.00.064.2%
Book Value Change Per Share3.01.00.075.0%10.02.00.083.3%13.07.00.065.0%19.020.01.047.5%63.052.08.051.2%
Dividend per Share3.00.01.075.0%10.00.02.083.3%15.00.05.075.0%35.00.05.087.5%46.00.077.037.4%
Total Gains per Share4.00.00.0100.0%12.00.00.0100.0%15.05.00.075.0%29.011.00.072.5%75.041.07.061.0%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

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

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share---0.0110.100-111%0.250-104%0.080-114%0.063-117%
Book Value Per Share--4.9314.840+2%4.234+16%3.740+32%3.001+64%
Current Ratio--3.5343.484+1%2.355+50%2.910+21%2.568+38%
Debt To Asset Ratio--0.2790.285-2%0.402-31%0.414-32%0.492-43%
Debt To Equity Ratio--0.3880.399-3%0.686-43%0.732-47%1.089-64%
Dividend Per Share--0.0300.023+27%0.019+57%0.0300%0.044-33%
Enterprise Value--155702703.000179593028.625-13%93886089.100+66%104954772.499+48%92149103.009+69%
Eps---0.0190.070-127%0.131-114%0.037-151%0.068-128%
Ev To Ebitda Ratio---7785.135-1869.370-76%52.324-14979%-395.803-95%-58.227-99%
Ev To Sales Ratio--2.9703.127-5%1.475+101%1.824+63%1.357+119%
Free Cash Flow Per Share--0.2410.368-35%-0.071+129%0.078+210%0.042+477%
Free Cash Flow To Equity Per Share--0.1820.327-44%-0.137+175%0.061+199%0.009+1826%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--22.843--------
Intrinsic Value_10Y_min---1.382--------
Intrinsic Value_1Y_max--0.701--------
Intrinsic Value_1Y_min--0.116--------
Intrinsic Value_3Y_max--3.316--------
Intrinsic Value_3Y_min--0.130--------
Intrinsic Value_5Y_max--7.391--------
Intrinsic Value_5Y_min---0.096--------
Market Cap161194889.700+10%145475703.000171715028.625-15%102809339.100+42%109604372.499+33%102227778.009+42%
Net Profit Margin---0.0140.047-130%0.076-119%0.026-155%0.036-140%
Operating Margin---0.0160.059-127%0.039-140%0.014-214%0.010-256%
Operating Ratio--1.0551.002+5%0.963+9%1.006+5%0.999+6%
Pb Ratio3.348+10%3.0223.639-17%2.473+22%2.979+1%3.705-18%
Pe Ratio-217.831-11%-196.589-197.389+0%38.002-617%-13.340-93%190.412-203%
Price Per Share16.510+10%14.90017.588-15%10.530+42%11.226+33%10.470+42%
Price To Free Cash Flow Ratio17.134+10%15.46319.642-21%-34.494+323%-4.265+128%-3.123+120%
Price To Total Gains Ratio876.059+10%790.629384.245+106%58.460+1252%-551.510+170%-163.596+121%
Quick Ratio--3.2763.172+3%1.935+69%2.395+37%2.035+61%
Return On Assets---0.0030.011-126%0.019-115%0.005-152%0.012-124%
Return On Equity---0.0040.015-126%0.031-112%0.008-150%0.021-119%
Total Gains Per Share--0.0190.124-85%0.269-93%0.110-83%0.107-82%
Usd Book Value--48140000.00047252250.000+2%41337000.000+16%36516800.000+32%29295350.000+64%
Usd Book Value Change Per Share---0.0110.100-111%0.250-104%0.080-114%0.063-117%
Usd Book Value Per Share--4.9314.840+2%4.234+16%3.740+32%3.001+64%
Usd Dividend Per Share--0.0300.023+27%0.019+57%0.0300%0.044-33%
Usd Eps---0.0190.070-127%0.131-114%0.037-151%0.068-128%
Usd Free Cash Flow--2352000.0003595000.000-35%-692500.000+129%759650.000+210%407350.000+477%
Usd Free Cash Flow Per Share--0.2410.368-35%-0.071+129%0.078+210%0.042+477%
Usd Free Cash Flow To Equity Per Share--0.1820.327-44%-0.137+175%0.061+199%0.009+1826%
Usd Market Cap161194889.700+10%145475703.000171715028.625-15%102809339.100+42%109604372.499+33%102227778.009+42%
Usd Price Per Share16.510+10%14.90017.588-15%10.530+42%11.226+33%10.470+42%
Usd Profit---185000.000684500.000-127%1302750.000-114%367100.000-150%679250.000-127%
Usd Revenue--13105000.00014378000.000-9%16501500.000-21%14651700.000-11%19080625.000-31%
Usd Total Gains Per Share--0.0190.124-85%0.269-93%0.110-83%0.107-82%
 EOD+5 -3MRQTTM+13 -25YOY+21 -175Y+19 -1910Y+20 -18

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-217.831
Price to Book Ratio (EOD)Between0-13.348
Net Profit Margin (MRQ)Greater than0-0.014
Operating Margin (MRQ)Greater than0-0.016
Quick Ratio (MRQ)Greater than13.276
Current Ratio (MRQ)Greater than13.534
Debt to Asset Ratio (MRQ)Less than10.279
Debt to Equity Ratio (MRQ)Less than10.388
Return on Equity (MRQ)Greater than0.15-0.004
Return on Assets (MRQ)Greater than0.05-0.003
Total4/10 (40.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5061.417
Ma 20Greater thanMa 5014.531
Ma 50Greater thanMa 10013.470
Ma 100Greater thanMa 20013.675
OpenGreater thanClose17.800
Total3/5 (60.0%)

4. In-depth Analysis

4.1 About CSP Inc

CSP Inc. develops and markets IT integration solutions, security products, managed IT services, cloud services, purpose-built network adapters, and cluster computer systems for commercial and defense customers worldwide. It operates in two segments, Technology Solutions and High Performance Products. The Technology Solutions segment provides third-party computer hardware and software as a value-added reseller to various customers in web and infrastructure hosting, education, telecommunications, healthcare services, distribution, financial and professional services, and manufacturing industries. This segment also offers professional IT consulting services, such as planning, designing, assessment, implementation, migration, optimization, and project management; storage and virtualization solutions; enterprise security intrusion prevention, network access control, and unified threat management services; and IT security compliance services. In addition, this segment provides unified communications, wireless, and routing and switching solutions; custom software applications and solutions development and support services; optimization, maintenance, and technical support services; and managed IT services, such as monitoring, reporting, and management of alerts for the resolution and preventive general IT, as well as IT security support tasks. Further, this segment offers managed and cloud services, such as proactive monitoring and remote management of IT infrastructure, managed and hosted unified communication services, security, and backup and replication. The High Performance Products segment offers ARIA Software-Defined Security, a cybersecurity solution; ARIA Zero Trust PROTECT that stopping the attacks that are used to attack critical infrastructure applications; Myricom network adapters; and multicomputer products for digital signal processing applications in the defense markets. CSP Inc. was incorporated in 1968 and is headquartered in Lowell, Massachusetts.

Fundamental data was last updated by Penke on 2024-11-14 14:22:06.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a 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 inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is very able to pay all its short-term debts.
The company is very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

4.2.2. Valuation Summary

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

  • Above 10% is considered healthy but always compare CSP Inc to the Information Technology Services industry mean.
  • A Net Profit Margin of -1.4% means that $-0.01 for each $1 in revenue is generated as profit.

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

  • The MRQ is -1.4%. The company is making a loss. -1
  • The TTM is 4.7%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ-1.4%TTM4.7%-6.1%
TTM4.7%YOY7.6%-2.9%
TTM4.7%5Y2.6%+2.2%
5Y2.6%10Y3.6%-1.0%
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.4%3.8%-5.2%
TTM4.7%4.1%+0.6%
YOY7.6%3.7%+3.9%
5Y2.6%3.5%-0.9%
10Y3.6%3.4%+0.2%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare CSP Inc to the Information Technology Services industry mean.
  • -0.3% Return on Assets means that CSP Inc generated $0.00 profit for each $1 in assets.

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

  • The MRQ is -0.3%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is 1.1%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ-0.3%TTM1.1%-1.3%
TTM1.1%YOY1.9%-0.8%
TTM1.1%5Y0.5%+0.5%
5Y0.5%10Y1.2%-0.6%
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.3%1.2%-1.5%
TTM1.1%1.3%-0.2%
YOY1.9%1.3%+0.6%
5Y0.5%1.2%-0.7%
10Y1.2%1.3%-0.1%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare CSP Inc to the Information Technology Services industry mean.
  • -0.4% Return on Equity means CSP Inc generated $0.00 for each $1 the owners (shareholders) invested.

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

  • The MRQ is -0.4%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is 1.5%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ-0.4%TTM1.5%-1.8%
TTM1.5%YOY3.1%-1.7%
TTM1.5%5Y0.8%+0.7%
5Y0.8%10Y2.1%-1.3%
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.4%2.8%-3.2%
TTM1.5%2.9%-1.4%
YOY3.1%3.0%+0.1%
5Y0.8%2.8%-2.0%
10Y2.1%2.9%-0.8%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of CSP Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient CSP Inc is operating .

  • Measures how much profit CSP 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 CSP Inc to the Information Technology Services industry mean.
  • An Operating Margin of -1.6% means the company generated $-0.02  for each $1 in revenue (before taxes).

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

  • The MRQ is -1.6%. The company is operating very inefficient. -2
  • The TTM is 5.9%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ-1.6%TTM5.9%-7.5%
TTM5.9%YOY3.9%+2.0%
TTM5.9%5Y1.4%+4.5%
5Y1.4%10Y1.0%+0.4%
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.6%6.3%-7.9%
TTM5.9%6.0%-0.1%
YOY3.9%5.1%-1.2%
5Y1.4%4.5%-3.1%
10Y1.0%4.6%-3.6%
4.3.2.2. Operating Ratio

Measures how efficient CSP Inc is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Information Technology Services 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 CSP Inc:

  • The MRQ is 1.055. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.002. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.055TTM1.002+0.053
TTM1.002YOY0.963+0.038
TTM1.0025Y1.006-0.004
5Y1.00610Y0.999+0.007
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0551.045+0.010
TTM1.0021.058-0.056
YOY0.9630.994-0.031
5Y1.0061.049-0.043
10Y0.9991.023-0.024
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of CSP Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Information Technology Services industry mean).
  • A Current Ratio of 3.53 means the company has $3.53 in assets for each $1 in short-term debts.

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

  • The MRQ is 3.534. The company is very able to pay all its short-term debts. +2
  • The TTM is 3.484. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ3.534TTM3.484+0.050
TTM3.484YOY2.355+1.129
TTM3.4845Y2.910+0.574
5Y2.91010Y2.568+0.342
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ3.5341.466+2.068
TTM3.4841.466+2.018
YOY2.3551.540+0.815
5Y2.9101.629+1.281
10Y2.5681.637+0.931
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare CSP Inc to the Information Technology Services industry mean.
  • A Quick Ratio of 3.28 means the company can pay off $3.28 for each $1 in debt (using most liquid assets).

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

  • The MRQ is 3.276. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 3.172. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ3.276TTM3.172+0.104
TTM3.172YOY1.935+1.237
TTM3.1725Y2.395+0.777
5Y2.39510Y2.035+0.359
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ3.2760.938+2.338
TTM3.1720.961+2.211
YOY1.9351.154+0.781
5Y2.3951.221+1.174
10Y2.0351.296+0.739
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of CSP Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare CSP Inc to Information Technology Services industry mean.
  • A Debt to Asset Ratio of 0.28 means that CSP Inc assets are financed with 27.9% credit (debt) and the remaining percentage (100% - 27.9%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.279. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.285. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.279TTM0.285-0.005
TTM0.285YOY0.402-0.118
TTM0.2855Y0.414-0.129
5Y0.41410Y0.492-0.078
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2790.507-0.228
TTM0.2850.498-0.213
YOY0.4020.493-0.091
5Y0.4140.500-0.086
10Y0.4920.488+0.004
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare CSP Inc to the Information Technology Services industry mean.
  • A Debt to Equity ratio of 38.8% means that company has $0.39 debt for each $1 in shareholders equity.

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

  • The MRQ is 0.388. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.399. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.388TTM0.399-0.012
TTM0.399YOY0.686-0.286
TTM0.3995Y0.732-0.333
5Y0.73210Y1.089-0.358
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3881.014-0.626
TTM0.3990.991-0.592
YOY0.6860.951-0.265
5Y0.7321.027-0.295
10Y1.0891.049+0.040
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 CSP Inc generates.

  • Above 15 is considered overpriced but always compare CSP Inc to the Information Technology Services industry mean.
  • A PE ratio of -196.59 means the investor is paying $-196.59 for every $1 in earnings.

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

  • The EOD is -217.831. Based on the earnings, the company is expensive. -2
  • The MRQ is -196.589. Based on the earnings, the company is expensive. -2
  • The TTM is -197.389. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-217.831MRQ-196.589-21.242
MRQ-196.589TTM-197.389+0.800
TTM-197.389YOY38.002-235.391
TTM-197.3895Y-13.340-184.049
5Y-13.34010Y190.412-203.752
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
EOD-217.83115.666-233.497
MRQ-196.58915.032-211.621
TTM-197.38915.531-212.920
YOY38.00215.560+22.442
5Y-13.34017.910-31.250
10Y190.41220.413+169.999
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 CSP Inc:

  • The EOD is 17.134. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The MRQ is 15.463. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The TTM is 19.642. Based on how much money comes from the company's main activities, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD17.134MRQ15.463+1.671
MRQ15.463TTM19.642-4.179
TTM19.642YOY-34.494+54.137
TTM19.6425Y-4.265+23.907
5Y-4.26510Y-3.123-1.142
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
EOD17.1346.380+10.754
MRQ15.4636.326+9.137
TTM19.6423.892+15.750
YOY-34.4943.769-38.263
5Y-4.2654.875-9.140
10Y-3.1234.352-7.475
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 CSP Inc is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Information Technology Services industry mean).
  • A PB ratio of 3.02 means the investor is paying $3.02 for each $1 in book value.

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

  • The EOD is 3.348. Based on the equity, the company is fair priced.
  • The MRQ is 3.022. Based on the equity, the company is fair priced.
  • The TTM is 3.639. Based on the equity, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD3.348MRQ3.022+0.327
MRQ3.022TTM3.639-0.617
TTM3.639YOY2.473+1.165
TTM3.6395Y2.979+0.660
5Y2.97910Y3.705-0.726
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
EOD3.3482.563+0.785
MRQ3.0222.374+0.648
TTM3.6392.516+1.123
YOY2.4732.516-0.043
5Y2.9792.914+0.065
10Y3.7053.403+0.302
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 CSP Inc.

4.8.1. Institutions holding CSP Inc

Institutions are holding 30.137% of the shares of CSP Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30Visionary Wealth Advisors6.13680.5836599166133172.2731
2024-06-30Dimensional Fund Advisors, Inc.5.15720.002503518-1516-0.3002
2024-06-30Renaissance Technologies Corp4.52940.0112442226158003.7052
2024-06-30Vanguard Group Inc4.13940.0001404153-5413-1.3216
2024-06-30Mercer Global Advisors Inc.2.02340.008197556108778122.5281
2024-06-30Geode Capital Management, LLC0.74360.000172606-1358-1.836
2024-06-30Bank of New York Mellon Corp0.69830.000268182-1470-2.1105
2024-06-30Bridgeway Capital Management, LLC0.64530.0226300000
2024-06-30Navellier & Associates Inc0.63880.109162372-382-0.6087
2024-06-30Millennium Management LLC0.47910.000346774-14614-23.806
2024-06-30Apis Capital Advisors, LLC0.36870.3958360001200050
2024-06-30American Century Companies Inc0.34550.000333731337310
2024-06-30BlackRock Inc0.324031629-4678-12.8846
2024-06-30Northern Trust Corp0.28690.000128008-1468-4.9803
2024-06-30Jane Street Group LLC0.26860.000126220262200
2024-06-30Integrated Wealth Concepts LLC0.24040.00482346900
2024-06-30State Street Corp0.2365023088-700-2.9427
2024-06-30JPMorgan Chase & Co0.233502280000
2024-06-30Dynamic Technology Lab Private Ltd0.16350.026915966159660
2024-06-30Marshall Wace Asset Management Ltd0.12530.000212236-24364-66.5683
Total 27.78421.16482712700+169849+6.3%

4.9.2. Funds holding CSP Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Vanguard Total Stock Mkt Idx Inv2.85650.000227889000
2024-09-30DFA US Small Cap Value I2.12360.0161207336-15630-7.01
2024-09-30Vanguard Institutional Extnd Mkt Idx Tr1.12920.001311024900
2024-09-30DFA US Micro Cap I1.0220.01699978200
2024-06-30Bridgeway Ultra-Small Company Market0.61450.5336000000
2024-09-30DFA US Small Cap I0.55950.00425462400
2024-10-31WisdomTree US SmallCap Dividend ETF0.46690.02834558800
2024-09-30Fidelity Extended Market Index0.37090.001136211-2813-7.2084
2024-09-30DFA US Targeted Value I0.27870.002627209663332.2366
2024-05-31Navellier Small-Mid Cap Growth0.24583.00162400000
2024-10-31Avantis US Small Cap Value ETF0.23180.0022262700
2024-10-31First Trust Dow Jones Sel MicroCap ETF0.19810.14381934300
2024-10-31Dimensional US Targeted Value ETF0.1690.0021650200
2024-09-30DFA US Core Equity 2 I0.16790.00061639000
2024-10-31iShares Micro-Cap ETF0.15780.02141540700
2024-09-30BlackRock Extended Equity Market K0.13070.001112764-5-0.0392
2024-10-31Dimensional US Core Equity 2 ETF0.13060.00051275500
2024-09-30Fidelity Total Market Index0.11790.000211511-28-0.2427
2024-09-30Fidelity Series Total Market Index0.08690.0002848400
2024-09-30Fidelity Nasdaq Composite Index0.08660.0006845800
Total 11.14493.77771088130-11843-1.1%

5.3. Insider Transactions

Insiders are holding 30.677% of the shares of CSP Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-08-21C Shelton JamesSELL200014.25
2024-08-14Joseph R NergesBUY160013.19
2024-07-19Joseph R NergesBUY30014.35
2024-07-17Joseph R NergesBUY200014.38
2024-06-26Joseph R NergesBUY14013
2024-06-24Joseph R NergesBUY140013.59
2024-06-20Joseph R NergesBUY30013.92
2024-06-17Joseph R NergesBUY140213.95
2024-06-14Joseph R NergesBUY200014.02
2024-06-06Joseph R NergesBUY60014.15
2024-06-03Joseph R NergesBUY250014.3
2024-05-31Joseph R NergesBUY220014.21
2024-05-28Joseph R NergesBUY281014.2
2024-05-23Joseph R NergesBUY130014.41
2024-03-14Joseph R NergesBUY40020.25
2024-03-11Joseph R NergesBUY194017.97
2024-03-08Joseph R NergesBUY80018.06
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Reversals in quarterly reports

I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.

 2023-06-302023-09-302023-12-312024-03-312024-06-30
EBITDA  1,2411,4512,692-2,5031891,2431,432-1,437-5



5.2. Latest Balance Sheet

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

Summary
Total Assets66,804
Total Liabilities18,664
Total Stockholder Equity48,140
 As reported
Total Liabilities 18,664
Total Stockholder Equity+ 48,140
Total Assets = 66,804

Assets

Total Assets66,804
Total Current Assets51,608
Long-term Assets15,196
Total Current Assets
Cash And Cash Equivalents 28,891
Net Receivables 18,946
Inventory 2,475
Other Current Assets 1,296
Total Current Assets  (as reported)51,608
Total Current Assets  (calculated)51,608
+/-0
Long-term Assets
Property Plant Equipment 1,097
Intangible Assets 47
Long-term Assets Other 11,468
Long-term Assets  (as reported)15,196
Long-term Assets  (calculated)12,612
+/- 2,584

Liabilities & Shareholders' Equity

Total Current Liabilities14,603
Long-term Liabilities4,061
Total Stockholder Equity48,140
Total Current Liabilities
Short-term Debt 829
Short Long Term Debt 829
Accounts payable 11,798
Other Current Liabilities 78
Total Current Liabilities  (as reported)14,603
Total Current Liabilities  (calculated)13,534
+/- 1,069
Long-term Liabilities
Capital Lease Obligations 153
Long-term Liabilities Other 2,369
Long-term Liabilities  (as reported)4,061
Long-term Liabilities  (calculated)2,522
+/- 1,539
Total Stockholder Equity
Common Stock98
Retained Earnings 31,832
Accumulated Other Comprehensive Income -5,844
Other Stockholders Equity 22,054
Total Stockholder Equity (as reported)48,140
Total Stockholder Equity (calculated)48,140
+/-0
Other
Capital Stock98
Cash and Short Term Investments 28,891
Common Stock Shares Outstanding 9,110
Current Deferred Revenue1,571
Liabilities and Stockholders Equity 66,804
Net Debt -27,909
Net Invested Capital 48,969
Net Working Capital 37,005
Property Plant and Equipment Gross 1,097
Short Long Term Debt Total 982



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-311993-12-311993-09-301993-06-301993-03-311992-12-311992-09-301992-06-301992-03-311991-12-311991-09-301991-06-301991-03-311990-12-311990-09-301990-06-301990-03-311989-12-311989-09-301989-06-301989-03-311988-12-311988-09-301988-06-301988-03-311987-12-311987-09-301987-06-301987-03-311986-12-311986-09-301986-06-301986-03-311985-12-311985-09-301985-06-30
> Total Assets 
18,200
0
0
0
19,000
0
0
0
19,400
0
0
0
19,500
0
0
0
21,000
0
0
0
21,500
0
0
0
22,900
0
0
24,600
25,000
0
26,800
27,000
27,900
0
29,000
29,900
29,900
0
29,500
29,500
30,000
29,300
29,700
29,600
29,400
29,500
29,500
29,100
28,500
35,000
40,100
34,900
36,900
37,500
37,200
40,600
37,200
37,100
38,700
39,589
41,514
37,056
34,667
36,551
34,805
32,349
29,734
28,302
30,479
25,762
25,986
24,290
26,242
26,425
27,536
27,926
30,119
31,113
31,113
33,094
32,331
30,944
30,944
31,343
38,437
38,450
38,450
42,959
45,614
46,441
43,840
47,574
47,805
50,019
45,238
45,823
44,381
40,486
41,100
41,742
44,555
41,379
41,509
43,407
41,430
43,108
43,108
43,530
47,366
51,066
50,814
51,405
49,270
47,493
48,878
52,690
49,739
46,307
47,789
42,127
45,982
46,996
45,117
48,248
48,399
48,707
48,707
53,197
58,107
58,928
59,917
55,338
58,958
55,275
54,595
52,330
56,492
59,369
56,248
53,511
54,261
53,645
53,037
59,420
60,556
62,974
61,786
58,430
64,516
75,062
68,974
66,024
67,603
65,904
67,427
64,200
66,804
66,80464,20067,42765,90467,60366,02468,97475,06264,51658,43061,78662,97460,55659,42053,03753,64554,26153,51156,24859,36956,49252,33054,59555,27558,95855,33859,91758,92858,10753,19748,70748,70748,39948,24845,11746,99645,98242,12747,78946,30749,73952,69048,87847,49349,27051,40550,81451,06647,36643,53043,10843,10841,43043,40741,50941,37944,55541,74241,10040,48644,38145,82345,23850,01947,80547,57443,84046,44145,61442,95938,45038,45038,43731,34330,94430,94432,33133,09431,11331,11330,11927,92627,53626,42526,24224,29025,98625,76230,47928,30229,73432,34934,80536,55134,66737,05641,51439,58938,70037,10037,20040,60037,20037,50036,90034,90040,10035,00028,50029,10029,50029,50029,40029,60029,70029,30030,00029,50029,500029,90029,90029,000027,90027,00026,800025,00024,6000022,90000021,50000021,00000019,50000019,40000019,00000018,200
   > Total Current Assets 
16,400
0
0
0
17,200
0
0
0
17,900
0
0
0
16,200
0
0
0
17,400
0
0
0
18,000
0
0
0
19,100
0
0
20,800
21,100
0
23,000
23,100
23,700
0
24,500
25,300
25,000
0
24,400
24,400
24,900
24,500
24,900
24,900
24,500
24,400
24,500
24,000
23,600
26,600
31,900
27,000
29,200
29,900
29,800
33,200
29,900
29,600
31,500
32,385
32,493
27,611
27,824
30,900
28,894
26,634
23,898
21,986
24,695
22,293
22,614
21,053
20,245
20,532
21,622
21,234
23,482
24,676
24,676
26,163
25,476
24,252
24,252
24,783
31,690
31,615
31,615
36,135
39,144
39,970
37,302
36,195
36,368
41,348
36,561
37,167
35,766
35,866
36,477
37,169
39,988
35,951
36,086
37,836
35,900
37,878
37,878
38,094
41,988
44,706
44,498
44,692
42,224
40,918
42,271
46,041
43,052
39,446
40,958
35,388
39,036
40,082
38,211
41,154
41,420
41,817
41,817
46,329
51,145
51,719
51,713
47,095
51,289
48,415
47,706
44,472
48,288
46,534
41,088
40,689
41,533
41,589
41,939
44,777
45,763
49,034
49,811
47,080
52,294
59,457
53,632
50,897
48,509
50,364
53,458
50,609
51,608
51,60850,60953,45850,36448,50950,89753,63259,45752,29447,08049,81149,03445,76344,77741,93941,58941,53340,68941,08846,53448,28844,47247,70648,41551,28947,09551,71351,71951,14546,32941,81741,81741,42041,15438,21140,08239,03635,38840,95839,44643,05246,04142,27140,91842,22444,69244,49844,70641,98838,09437,87837,87835,90037,83636,08635,95139,98837,16936,47735,86635,76637,16736,56141,34836,36836,19537,30239,97039,14436,13531,61531,61531,69024,78324,25224,25225,47626,16324,67624,67623,48221,23421,62220,53220,24521,05322,61422,29324,69521,98623,89826,63428,89430,90027,82427,61132,49332,38531,50029,60029,90033,20029,80029,90029,20027,00031,90026,60023,60024,00024,50024,40024,50024,90024,90024,50024,90024,40024,400025,00025,30024,500023,70023,10023,000021,10020,8000019,10000018,00000017,40000016,20000017,90000017,20000016,400
       Cash And Cash Equivalents 
11,400
0
0
0
11,600
0
0
0
13,300
0
0
0
11,400
0
0
0
13,400
0
0
0
13,800
0
0
0
14,200
0
0
7,900
10,700
0
10,200
10,100
12,400
0
10,200
8,500
8,600
0
11,100
11,100
11,500
11,100
13,300
11,100
10,600
10,900
10,500
11,100
10,900
4,300
3,200
3,100
4,700
3,900
2,800
3,300
1,600
3,700
2,900
1,351
2,551
3,923
918
1,912
3,233
1,398
1,392
1,112
2,831
3,835
2,355
2,925
2,965
3,129
3,470
3,455
3,754
2,880
2,880
8,532
7,768
9,724
9,724
9,304
10,811
8,683
8,683
10,073
10,677
13,687
14,585
9,080
15,787
13,494
12,658
14,332
17,389
18,904
14,784
12,286
16,706
15,531
15,969
14,372
17,482
15,874
15,874
14,833
18,037
20,493
17,715
15,291
20,246
18,619
13,942
12,860
16,450
16,448
11,653
9,022
10,446
11,181
10,531
10,020
11,590
13,103
13,103
11,038
16,001
13,885
18,190
11,967
10,415
25,107
20,656
18,188
16,793
18,099
17,627
15,242
19,976
19,264
19,927
20,397
19,653
20,007
19,295
20,332
21,415
23,982
19,585
13,312
13,848
25,217
25,611
27,119
28,891
28,89127,11925,61125,21713,84813,31219,58523,98221,41520,33219,29520,00719,65320,39719,92719,26419,97615,24217,62718,09916,79318,18820,65625,10710,41511,96718,19013,88516,00111,03813,10313,10311,59010,02010,53111,18110,4469,02211,65316,44816,45012,86013,94218,61920,24615,29117,71520,49318,03714,83315,87415,87417,48214,37215,96915,53116,70612,28614,78418,90417,38914,33212,65813,49415,7879,08014,58513,68710,67710,0738,6838,68310,8119,3049,7249,7247,7688,5322,8802,8803,7543,4553,4703,1292,9652,9252,3553,8352,8311,1121,3921,3983,2331,9129183,9232,5511,3512,9003,7001,6003,3002,8003,9004,7003,1003,2004,30010,90011,10010,50010,90010,60011,10013,30011,10011,50011,10011,10008,6008,50010,200012,40010,10010,200010,7007,9000014,20000013,80000013,40000011,40000013,30000011,60000011,400
       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
6,600
6,600
6,480
4,890
6,220
6,130
6,130
7,480
6,890
6,890
5,580
8,380
7,680
9,740
9,160
10,640
9,840
10,230
10,000
9,900
10,701
8,852
9,150
11,680
13,563
12,874
12,330
12,262
11,656
11,983
11,991
11,153
11,680
9,509
7,365
7,817
6,768
8,508
10,015
10,015
6,598
6,489
3,003
3,003
3,029
2,714
2,173
2,173
2,896
3,370
7,690
5,445
2,072
450
5,000
1,500
0
0
0
0
0
1,100
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
246
258
288
301
367
383
399
416
336
251
162
67
68
53
40
25
17
17
3,533
2,362
8
0
0
0
00082,3623,53317172540536867162251336416399383367301288258246000000000000000000000000000000001,100000001,5005,0004502,0725,4457,6903,3702,8962,1732,1732,7143,0293,0033,0036,4896,59810,01510,0158,5086,7687,8177,3659,50911,68011,15311,99111,98311,65612,26212,33012,87413,56311,6809,1508,85210,7019,90010,00010,2309,84010,6409,1609,7407,6808,3805,5806,8906,8907,4806,1306,1306,2204,8906,4806,6006,600000000000000000000000000000000000000000
       Net Receivables 
2,900
0
0
0
3,500
0
0
0
2,500
0
0
0
2,200
0
0
0
1,800
0
0
0
2,100
0
0
0
2,500
0
0
3,200
1,400
0
2,700
2,300
2,900
0
4,100
4,400
5,100
0
3,400
3,400
3,600
3,900
3,600
4,200
3,800
4,100
2,900
3,200
1,800
8,600
12,600
8,400
7,200
7,700
7,800
11,800
9,800
7,400
9,800
12,023
12,578
6,841
5,467
5,704
3,494
5,731
3,517
3,003
3,189
2,500
4,756
2,973
4,099
6,524
6,298
7,066
7,326
7,292
7,292
5,654
5,608
6,891
6,891
7,355
11,533
10,359
10,359
10,987
12,495
10,705
10,063
17,024
11,832
13,244
13,756
15,397
9,682
8,570
12,415
14,884
12,826
12,911
11,985
12,838
10,652
13,379
13,379
14,335
14,333
14,317
16,546
20,426
12,491
13,529
17,528
22,995
15,775
12,950
17,325
15,653
18,025
19,931
18,223
22,780
20,553
19,564
19,564
24,318
21,139
28,402
21,104
25,099
14,463
13,146
17,684
17,116
16,645
15,114
13,025
13,496
11,503
13,362
13,454
16,397
16,301
18,698
20,778
19,042
19,774
22,993
22,232
22,128
23,667
20,126
19,819
21,005
18,946
18,94621,00519,81920,12623,66722,12822,23222,99319,77419,04220,77818,69816,30116,39713,45413,36211,50313,49613,02515,11416,64517,11617,68413,14614,46325,09921,10428,40221,13924,31819,56419,56420,55322,78018,22319,93118,02515,65317,32512,95015,77522,99517,52813,52912,49120,42616,54614,31714,33314,33513,37913,37910,65212,83811,98512,91112,82614,88412,4158,5709,68215,39713,75613,24411,83217,02410,06310,70512,49510,98710,35910,35911,5337,3556,8916,8915,6085,6547,2927,2927,3267,0666,2986,5244,0992,9734,7562,5003,1893,0033,5175,7313,4945,7045,4676,84112,57812,0239,8007,4009,80011,8007,8007,7007,2008,40012,6008,6001,8003,2002,9004,1003,8004,2003,6003,9003,6003,4003,40005,1004,4004,10002,9002,3002,70001,4003,200002,5000002,1000001,8000002,2000002,5000003,5000002,900
       Inventory 
1,800
0
0
0
1,800
0
0
0
1,900
0
0
0
2,400
0
0
0
2,000
0
0
0
1,900
0
0
0
1,900
0
0
1,400
1,000
0
1,400
1,300
1,300
0
1,700
3,000
3,200
0
2,500
2,500
2,200
2,200
2,300
2,600
2,300
2,400
2,600
2,300
2,400
6,200
500
6,000
5,800
6,300
5,800
5,500
5,500
5,800
5,700
5,933
5,942
5,793
6,019
7,300
7,240
5,312
4,762
3,971
3,757
2,834
2,949
2,496
2,190
2,034
2,507
2,623
2,739
3,611
3,611
4,048
4,166
3,711
3,711
4,268
5,213
7,407
7,407
9,336
9,476
6,072
5,834
5,983
6,533
8,125
7,463
5,367
6,699
5,935
7,172
6,623
7,180
5,862
6,174
8,314
5,586
6,777
6,777
5,960
6,378
6,276
5,710
4,516
5,192
4,791
6,599
6,464
6,868
6,446
7,216
7,031
6,646
5,749
6,182
4,807
5,615
6,148
6,148
6,489
9,136
5,971
7,158
4,749
9,216
7,558
6,790
5,857
9,868
7,818
5,507
6,430
6,412
5,285
5,846
4,221
5,177
3,989
4,187
4,055
5,607
4,372
4,116
6,342
4,182
2,542
6,963
1,478
2,475
2,4751,4786,9632,5424,1826,3424,1164,3725,6074,0554,1873,9895,1774,2215,8465,2856,4126,4305,5077,8189,8685,8576,7907,5589,2164,7497,1585,9719,1366,4896,1486,1485,6154,8076,1825,7496,6467,0317,2166,4466,8686,4646,5994,7915,1924,5165,7106,2766,3785,9606,7776,7775,5868,3146,1745,8627,1806,6237,1725,9356,6995,3677,4638,1256,5335,9835,8346,0729,4769,3367,4077,4075,2134,2683,7113,7114,1664,0483,6113,6112,7392,6232,5072,0342,1902,4962,9492,8343,7573,9714,7625,3127,2407,3006,0195,7935,9425,9335,7005,8005,5005,5005,8006,3005,8006,0005006,2002,4002,3002,6002,4002,3002,6002,3002,2002,2002,5002,50003,2003,0001,70001,3001,3001,40001,0001,400001,9000001,9000002,0000002,4000001,9000001,8000001,800
       Other Current Assets 
300
0
0
0
300
0
0
0
200
0
0
0
200
0
0
0
200
0
0
0
200
0
0
0
500
0
0
8,300
8,000
0
8,700
9,400
7,100
0
8,500
9,400
8,100
0
7,400
7,400
7,600
7,300
5,700
7,000
7,800
7,000
8,500
7,400
8,500
7,500
15,600
9,500
11,500
12,000
13,400
12,600
13,000
2,700
3,200
2,377
2,570
1,904
3,740
2,421
949
921
912
1,191
1,882
869
1,137
979
1,482
1,189
927
1,322
1,155
866
878
1,331
1,445
897
923
827
1,419
2,993
1,632
1,845
2,128
1,587
1,146
1,807
1,537
1,333
1,029
1,919
1,741
1,824
1,463
15,662
1,509
1,523
1,834
2,186
2,054
1,690
1,690
2,862
3,136
24,113
3,188
3,201
4,295
3,979
2,852
2,578
3,959
3,602
3,538
2,456
2,741
3,221
1,938
2,210
3,662
1,671
3,002
1,435
1,188
3,461
3,105
2,215
2,614
2,604
2,318
3,023
4,982
5,503
4,546
5,122
3,226
3,678
2,461
3,600
4,632
6,340
5,498
3,611
5,473
8,110
7,699
5,582
4,450
2,479
1,224
1,260
1,296
1,2961,2601,2242,4794,4505,5827,6998,1105,4733,6115,4986,3404,6323,6002,4613,6783,2265,1224,5465,5034,9823,0232,3182,6042,6142,2153,1053,4611,1881,4353,0021,6713,6622,2101,9383,2212,7412,4563,5383,6023,9592,5782,8523,9794,2953,2013,18824,1133,1362,8621,6901,6902,0542,1861,8341,5231,50915,6621,4631,8241,7411,9191,0291,3331,5371,8071,1461,5872,1281,8451,6322,9931,4198279238971,4451,3318788661,1551,3229271,1891,4829791,1378691,8821,1919129219492,4213,7401,9042,5702,3773,2002,70013,00012,60013,40012,00011,5009,50015,6007,5008,5007,4008,5007,0007,8007,0005,7007,3007,6007,4007,40008,1009,4008,50007,1009,4008,70008,0008,30000500000200000200000200000200000300000300
   > Long-term Assets 
1,800
0
0
0
1,800
0
0
0
1,500
0
0
0
3,300
0
0
0
3,600
0
0
0
3,500
0
0
0
3,800
0
0
3,800
3,900
0
3,800
3,900
4,200
0
4,500
4,600
4,900
0
5,100
5,100
5,100
4,800
4,800
4,700
4,900
5,100
5,000
5,100
4,900
8,400
8,200
7,900
7,700
7,600
7,400
7,400
7,300
7,500
7,200
7,204
9,021
9,445
6,843
5,651
5,911
5,715
5,836
6,316
5,784
3,469
3,372
3,237
5,997
5,893
5,914
6,692
6,637
0
6,437
6,931
6,855
0
6,692
6,560
6,747
6,835
6,835
6,824
6,470
6,471
6,538
11,379
11,437
8,671
8,677
8,656
8,615
4,620
4,623
4,573
4,567
5,428
5,423
5,571
5,530
4,397
5,230
5,436
5,378
6,360
6,316
6,713
7,046
6,575
6,607
6,649
6,687
6,861
6,831
6,739
6,946
6,914
6,906
7,094
6,979
5,210
6,890
6,868
6,962
7,209
8,204
8,243
7,669
6,860
6,889
7,858
8,204
12,835
15,160
12,822
12,728
12,056
11,098
14,643
14,793
13,940
11,975
11,350
12,222
15,605
15,342
15,127
19,094
15,540
13,969
13,591
15,196
15,19613,59113,96915,54019,09415,12715,34215,60512,22211,35011,97513,94014,79314,64311,09812,05612,72812,82215,16012,8358,2047,8586,8896,8607,6698,2438,2047,2096,9626,8686,8905,2106,9797,0946,9066,9146,9466,7396,8316,8616,6876,6496,6076,5757,0466,7136,3166,3605,3785,4365,2304,3975,5305,5715,4235,4284,5674,5734,6234,6208,6158,6568,6778,67111,43711,3796,5386,4716,4706,8246,8356,8356,7476,5606,69206,8556,9316,43706,6376,6925,9145,8935,9973,2373,3723,4695,7846,3165,8365,7155,9115,6516,8439,4459,0217,2047,2007,5007,3007,4007,4007,6007,7007,9008,2008,4004,9005,1005,0005,1004,9004,7004,8004,8005,1005,1005,10004,9004,6004,50004,2003,9003,80003,9003,800003,8000003,5000003,6000003,3000001,5000001,8000001,800
       Property Plant Equipment 
1,400
0
0
0
1,400
0
0
0
1,100
0
0
0
2,600
0
0
0
2,800
0
0
0
2,800
0
0
0
2,900
0
0
3,000
2,900
0
3,000
3,000
3,100
0
3,200
3,300
3,300
0
3,500
3,500
3,500
3,500
3,400
3,400
3,500
3,600
3,500
3,500
3,300
3,900
3,700
3,500
3,400
3,400
3,200
3,300
3,300
3,500
3,300
3,336
3,223
3,201
1,311
1,501
1,435
1,417
1,258
1,389
1,294
1,182
1,057
934
925
944
936
1,072
1,046
1,213
1,213
1,157
1,152
1,179
1,179
1,065
1,153
1,141
1,141
1,120
1,084
1,044
1,083
1,051
1,034
1,003
964
926
880
832
775
763
738
873
882
920
873
833
833
947
905
991
1,036
1,247
1,344
1,420
1,510
1,491
1,446
1,472
1,410
1,341
1,367
1,564
1,611
1,631
1,578
1,680
1,680
1,553
1,547
1,508
1,482
1,560
868
847
979
916
1,137
1,273
3,644
3,401
3,385
3,061
2,825
2,577
2,365
2,122
2,001
1,823
1,666
1,807
1,615
1,519
1,704
1,491
1,414
1,231
1,097
1,0971,2311,4141,4911,7041,5191,6151,8071,6661,8232,0012,1222,3652,5772,8253,0613,3853,4013,6441,2731,1379169798478681,5601,4821,5081,5471,5531,6801,6801,5781,6311,6111,5641,3671,3411,4101,4721,4461,4911,5101,4201,3441,2471,0369919059478338338739208828737387637758328809269641,0031,0341,0511,0831,0441,0841,1201,1411,1411,1531,0651,1791,1791,1521,1571,2131,2131,0461,0729369449259341,0571,1821,2941,3891,2581,4171,4351,5011,3113,2013,2233,3363,3003,5003,3003,3003,2003,4003,4003,5003,7003,9003,3003,5003,5003,6003,5003,4003,4003,5003,5003,5003,50003,3003,3003,20003,1003,0003,00002,9003,000002,9000002,8000002,8000002,6000001,1000001,4000001,400
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,560
1,560
1,330
1,300
1,200
1,330
1,170
1,340
1,400
1,230
1,164
1,103
1,017
939
892
0
800
754
693
647
0
582
582
582
3,236
2,996
2,996
2,996
2,996
2,996
2,996
2,996
2,779
2,779
2,779
2,779
2,779
2,779
2,779
2,779
2,779
2,779
2,779
2,779
2,779
3,941
3,941
3,941
3,941
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000000000000000000000000000000000000003,9413,9413,9413,9412,7792,7792,7792,7792,7792,7792,7792,7792,7792,7792,7792,7792,7792,9962,9962,9962,9962,9962,9962,9963,236582582582064769375480008929391,0171,1031,1641,2301,4001,3401,1701,3301,2001,3001,3301,5601,560000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
477
1,352
5,745
5,258
5,151
103
3,642
3,542
7,818
31
15
11
9
6
3
11
6,705
8,361
0
0
0
0
00008,3616,705113691115317,8183,5423,6421035,1515,2585,7451,352477000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,600
1,300
1,300
1,200
1,100
1,200
1,300
1,400
1,200
1,200
1,103
1,017
939
892
846
800
0
693
647
601
582
582
582
3,236
2,996
2,996
2,996
2,996
2,996
2,996
2,996
2,779
2,779
2,779
2,779
2,779
2,779
2,779
2,779
2,779
2,779
2,779
2,779
2,779
913
885
857
829
800
772
744
715
687
659
631
602
574
574
533
513
492
472
451
431
410
642
610
578
545
513
480
448
416
384
351
319
287
287
227
197
167
137
108
78
48
43
41
39
37
35
32
30
28
26
23
21
19
17
14
12
10
57
53
50
46
49
48
47
474849465053571012141719212326283032353739414348781081371671972272872873193513844164484805135455786106424104314514724925135335745746026316596877157447728008298578859132,7792,7792,7792,7792,7792,7792,7792,7792,7792,7792,7792,7792,7792,9962,9962,9962,9962,9962,9962,9963,23658258258260164769308008468929391,0171,1031,2001,2001,4001,3001,2001,1001,2001,3001,3001,6000000000000000000000000000000000000000000000000000
       Long-term Assets Other 
400
0
0
0
400
0
0
0
400
0
0
0
700
0
0
0
800
0
0
0
700
0
0
0
900
0
0
800
1,000
0
800
900
1,100
0
1,300
1,300
1,600
0
1,600
1,600
1,600
1,300
1,400
1,300
1,400
1,500
1,500
1,600
1,600
2,900
3,200
3,100
3,100
3,100
3,000
2,800
2,600
2,800
1,126
1,193
1,208
1,730
1,781
3,304
1,533
1,942
1,540
1,501
1,653
1,705
1,344
1,721
1,836
1,953
1,982
1,982
1,708
1,964
1,964
2,608
2,051
2,378
2,378
2,145
2,435
2,588
2,588
2,573
2,250
2,394
2,416
7,268
2,544
2,547
2,624
2,680
2,700
2,713
2,807
3,810
2,885
2,988
3,014
3,117
3,137
3,160
3,160
3,323
3,348
5,369
2,432
2,644
5,702
5,155
2,676
2,871
5,241
5,389
3,050
3,126
3,312
5,350
3,268
3,434
5,401
3,200
5,210
3,394
3,451
5,701
6,722
3,677
6,801
3,506
3,535
4,587
4,759
9,162
9,215
4,031
4,064
7,737
7,669
4,178
4,311
4,296
4,348
9,504
10,538
13,455
13,659
13,546
15,279
6,732
7,707
7,885
11,468
11,4687,8857,7076,73215,27913,54613,65913,45510,5389,5044,3484,2964,3114,1787,6697,7374,0644,0319,2159,1624,7594,5873,5353,5066,8013,6776,7225,7013,4513,3945,2103,2005,4013,4343,2685,3503,3123,1263,0505,3895,2412,8712,6765,1555,7022,6442,4325,3693,3483,3233,1603,1603,1373,1173,0142,9882,8853,8102,8072,7132,7002,6802,6242,5472,5447,2682,4162,3942,2502,5732,5882,5882,4352,1452,3782,3782,0512,6081,9641,9641,7081,9821,9821,9531,8361,7211,3441,7051,6531,5011,5401,9421,5333,3041,7811,7301,2081,1931,1262,8002,6002,8003,0003,1003,1003,1003,2002,9001,6001,6001,5001,5001,4001,3001,4001,3001,6001,6001,60001,6001,3001,30001,10090080001,00080000900000700000800000700000400000400000400
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
918
663
641
633
612
2,373
2,376
2,371
2,655
1,771
1,779
1,677
1,674
1,892
1,858
1,792
1,819
1,687
1,643
1,678
1,660
1,723
2,054
1,694
1,767
2,043
2,997
2,898
0
2,459
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000002,45902,8982,9972,0431,7671,6942,0541,7231,6601,6781,6431,6871,8191,7921,8581,8921,6741,6771,7791,7712,6552,3712,3762,37361263364166391800000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
2,300
0
0
0
1,300
0
0
0
1,400
0
0
0
1,600
0
0
0
2,300
0
0
0
2,100
0
0
0
2,500
0
0
3,000
2,800
0
3,600
3,300
3,600
0
3,700
4,000
3,700
0
3,500
3,500
3,900
3,600
3,800
3,800
3,800
3,700
3,700
3,300
3,000
10,000
14,900
9,400
10,800
11,100
10,200
13,300
9,900
9,700
11,800
12,226
13,181
9,610
8,348
10,111
10,663
8,575
7,606
7,201
8,969
11,454
12,342
11,513
13,788
14,493
15,629
15,644
17,378
17,089
17,089
17,825
16,650
14,876
14,876
15,831
21,480
19,535
19,535
21,960
23,475
21,107
18,485
21,842
22,072
26,071
21,623
22,654
21,447
21,791
23,090
23,028
25,488
22,900
22,773
24,440
22,579
25,212
25,212
25,155
28,349
28,025
28,261
28,147
26,661
24,458
25,628
29,575
26,111
25,020
27,126
22,583
26,468
27,406
25,575
28,327
27,499
31,052
31,052
35,598
40,160
37,927
40,427
36,699
40,892
21,473
21,176
19,655
23,923
28,941
26,450
25,069
25,792
24,111
21,785
28,619
29,903
28,928
27,853
24,283
30,040
36,099
28,264
24,576
23,376
19,756
20,953
15,953
18,664
18,66415,95320,95319,75623,37624,57628,26436,09930,04024,28327,85328,92829,90328,61921,78524,11125,79225,06926,45028,94123,92319,65521,17621,47340,89236,69940,42737,92740,16035,59831,05231,05227,49928,32725,57527,40626,46822,58327,12625,02026,11129,57525,62824,45826,66128,14728,26128,02528,34925,15525,21225,21222,57924,44022,77322,90025,48823,02823,09021,79121,44722,65421,62326,07122,07221,84218,48521,10723,47521,96019,53519,53521,48015,83114,87614,87616,65017,82517,08917,08917,37815,64415,62914,49313,78811,51312,34211,4548,9697,2017,6068,57510,66310,1118,3489,61013,18112,22611,8009,7009,90013,30010,20011,10010,8009,40014,90010,0003,0003,3003,7003,7003,8003,8003,8003,6003,9003,5003,50003,7004,0003,70003,6003,3003,60002,8003,000002,5000002,1000002,3000001,6000001,4000001,3000002,300
   > Total Current Liabilities 
2,000
0
0
0
1,000
0
0
0
900
0
0
0
900
0
0
0
1,200
0
0
0
900
0
0
0
1,300
0
0
1,600
1,300
0
1,900
1,500
1,800
0
2,000
2,300
1,900
0
1,700
1,700
1,900
1,600
1,800
1,800
1,700
1,600
1,500
1,000
800
7,700
12,600
6,000
5,300
7,800
6,600
9,700
6,500
6,200
8,300
8,623
9,544
6,002
4,601
6,298
6,957
4,706
3,676
3,358
4,922
4,081
4,761
4,234
6,193
6,483
7,145
7,065
8,735
9,253
9,253
9,472
8,709
7,581
7,581
8,453
13,574
12,016
12,016
14,047
15,397
13,860
10,875
13,919
14,075
17,775
13,681
14,820
13,237
13,157
14,449
14,654
17,684
13,948
13,870
15,217
13,273
15,870
15,870
15,771
19,097
18,168
18,335
18,592
25,560
23,785
16,396
20,461
26,044
24,951
17,008
13,199
16,833
27,391
15,829
18,609
27,479
17,383
30,824
22,396
26,527
37,841
27,792
23,764
28,555
14,061
13,918
12,743
17,147
20,027
14,459
14,438
14,116
12,977
11,953
13,789
16,414
17,827
17,603
14,681
21,985
30,182
23,064
19,517
19,281
15,659
16,982
12,535
14,603
14,60312,53516,98215,65919,28119,51723,06430,18221,98514,68117,60317,82716,41413,78911,95312,97714,11614,43814,45920,02717,14712,74313,91814,06128,55523,76427,79237,84126,52722,39630,82417,38327,47918,60915,82927,39116,83313,19917,00824,95126,04420,46116,39623,78525,56018,59218,33518,16819,09715,77115,87015,87013,27315,21713,87013,94817,68414,65414,44913,15713,23714,82013,68117,77514,07513,91910,87513,86015,39714,04712,01612,01613,5748,4537,5817,5818,7099,4729,2539,2538,7357,0657,1456,4836,1934,2344,7614,0814,9223,3583,6764,7066,9576,2984,6016,0029,5448,6238,3006,2006,5009,7006,6007,8005,3006,00012,6007,7008001,0001,5001,6001,7001,8001,8001,6001,9001,7001,70001,9002,3002,00001,8001,5001,90001,3001,600001,3000009000001,2000009000009000001,0000002,000
       Short-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
264
0
0
0
291
0
0
0
0
560
0
0
0
356
0
0
0
1,361
0
0
5,363
279
279
280
1,501
164
1,366
325
0
107
225
0
4,080
0
0
0
0
0
0
0
13
0
0
6,556
2,096
0
0
7,916
409
0
0
0
3,481
0
0
7,221
0
1,226
0
0
3,110
3,110
0
16,893
3,247
3,247
0
16,021
2,776
1,565
2,287
2,792
4,139
1,531
1,929
2,402
2,314
1,820
1,473
3,510
4,105
3,881
1,776
1,751
2,466
760
1,045
829
8291,0457602,4661,7511,7763,8814,1053,5101,4731,8202,3142,4021,9291,5314,1392,7922,2871,5652,77616,02103,2473,24716,89303,1103,110001,22607,221003,4810004097,916002,0966,556001300000004,080022510703251,3661641,5012802792795,363001,3610003560005600000291000264000000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
2,776
1,565
2,287
2,792
3,186
1,531
1,929
2,402
1,698
1,820
1,473
3,510
3,551
3,881
1,776
1,751
1,964
760
1,045
829
8291,0457601,9641,7511,7763,8813,5513,5101,4731,8201,6982,4021,9291,5313,1862,7922,2871,5652,77600000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,400
1,200
0
1,500
1,500
1,700
0
1,700
1,900
1,700
0
1,500
1,500
1,800
1,500
1,500
1,600
1,600
1,400
1,400
1,000
800
7,700
12,200
5,100
4,100
6,400
5,300
9,200
6,000
6,100
8,300
8,155
9,286
5,189
3,982
5,379
6,395
4,221
3,353
3,045
4,619
3,344
3,691
3,288
5,168
5,409
6,185
6,052
7,630
3,372
8,185
8,092
7,270
1,457
6,200
7,086
12,062
10,695
10,695
11,956
12,661
3,989
8,125
9,812
9,819
11,237
9,662
9,588
9,831
6,901
12,526
11,681
14,931
6,349
10,080
10,577
8,978
12,933
12,103
10,758
14,477
9,458
13,832
13,241
11,670
6,940
11,942
13,366
11,073
6,748
13,078
9,873
13,042
10,559
13,350
15,415
12,954
12,679
7,511
14,548
19,484
10,941
21,313
13,743
15,130
4,466
12,844
9,292
16,021
13,495
10,089
10,435
9,721
5,604
8,888
10,145
12,255
11,271
13,126
10,116
13,402
19,241
15,298
13,929
144
6,719
13,954
9,667
11,798
11,7989,66713,9546,71914413,92915,29819,24113,40210,11613,12611,27112,25510,1458,8885,6049,72110,43510,08913,49516,0219,29212,8444,46615,13013,74321,31310,94119,48414,5487,51112,67912,95415,41513,35010,55913,0429,87313,0786,74811,07313,36611,9426,94011,67013,24113,8329,45814,47710,75812,10312,9338,97810,57710,0806,34914,93111,68112,5266,9019,8319,5889,66211,2379,8199,8128,1253,98912,66111,95610,69510,69512,0627,0866,2001,4577,2708,0928,1853,3727,6306,0526,1855,4095,1683,2883,6913,3444,6193,0453,3534,2216,3955,3793,9825,1899,2868,1558,3006,1006,0009,2005,3006,4004,1005,10012,2007,7008001,0001,4001,4001,6001,6001,5001,5001,8001,5001,50001,7001,9001,70001,7001,5001,50001,2001,400000000000000000000000000000
       Other Current Liabilities 
2,000
0
0
0
1,000
0
0
0
900
0
0
0
900
0
0
0
1,200
0
0
0
900
0
0
0
1,300
0
0
200
100
0
400
0
100
0
300
400
200
0
200
200
100
100
300
200
100
200
100
0
760
12,570
400
900
1,200
1,400
1,300
500
500
100
0
468
258
813
619
919
562
485
323
313
303
737
1,070
946
1,025
1,074
960
1,013
1,105
5,181
1,068
1,380
1,439
5,181
1,381
1,367
1,512
1,321
1,321
2,091
2,736
1,047
507
490
1,527
1,392
1,596
371
417
4,197
457
455
758
441
815
962
947
2,937
830
851
898
5,004
774
1,088
16,432
15,125
906
761
17,364
14,511
675
644
663
17,382
677
1,002
18,136
4,704
17,383
571
854
17,588
855
552
28,555
5,151
336
340
335
3,015
1,372
337
336
2,287
322
313
311
2,349
437
428
404
2,778
110
110
13,890
-159
89
81
78
788189-15913,8901101102,7784044284372,3493113133222,2873363371,3723,0153353403365,15128,55555285517,58885457117,3834,70418,1361,00267717,38266364467514,51117,36476190615,12516,4321,0887745,0048988518302,9379479628154417584554574,1974173711,5961,3921,5274905071,0472,7362,0911,3211,3211,5121,3671,3815,1811,4391,3801,0685,1811,1051,0139601,0741,0259461,07073730331332348556291961981325846801005005001,3001,4001,20090040012,57076001002001002003001001002002000200400300010004000100200001,3000009000001,2000009000009000001,0000002,000
   > Long-term Liabilities 
300
0
0
0
300
0
0
0
500
0
0
0
700
0
0
0
1,100
0
0
0
1,200
0
0
0
1,200
0
0
1,400
1,500
0
1,700
1,800
1,800
0
1,700
1,700
1,800
0
1,800
1,800
2,000
2,000
2,000
2,000
2,100
2,100
2,200
2,300
2,200
2,300
2,300
3,400
5,500
3,300
3,600
3,600
3,400
3,500
3,500
3,603
3,637
3,608
3,747
3,813
3,706
3,869
3,930
3,843
4,047
7,373
7,581
7,279
7,595
8,010
8,484
8,579
8,643
0
7,836
8,353
7,941
0
7,295
7,378
7,906
7,519
7,519
7,913
8,078
7,247
7,610
7,923
7,997
8,296
7,942
7,834
8,210
8,634
8,641
8,374
7,804
8,952
8,903
9,223
9,306
9,342
9,342
9,384
9,252
9,857
9,926
9,555
1,101
673
9,232
9,114
67
69
10,118
9,384
9,635
15
9,746
9,718
20
13,669
228
13,202
13,633
86
12,635
12,935
12,337
7,412
7,258
6,912
6,776
8,914
11,991
10,631
11,676
11,134
9,832
14,830
13,489
11,101
10,250
9,602
8,055
5,917
5,200
5,059
4,095
4,097
3,971
3,418
4,061
4,0613,4183,9714,0974,0955,0595,2005,9178,0559,60210,25011,10113,48914,8309,83211,13411,67610,63111,9918,9146,7766,9127,2587,41212,33712,93512,6358613,63313,20222813,669209,7189,746159,6359,38410,11869679,1149,2326731,1019,5559,9269,8579,2529,3849,3429,3429,3069,2238,9038,9527,8048,3748,6418,6348,2107,8347,9428,2967,9977,9237,6107,2478,0787,9137,5197,5197,9067,3787,29507,9418,3537,83608,6438,5798,4848,0107,5957,2797,5817,3734,0473,8433,9303,8693,7063,8133,7473,6083,6373,6033,5003,5003,4003,6003,6003,3005,5003,4002,3002,3002,2002,3002,2002,1002,1002,0002,0002,0002,0001,8001,80001,8001,7001,70001,8001,8001,70001,5001,400001,2000001,2000001,100000700000500000300000300
       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