CVD Equipment Corporation
Buy, Hold or Sell?
Let's analyze CVD Equipment Corporation together
I guess you are interested in CVD Equipment Corporation. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.
I'm going to help you getting a better view of CVD Equipment Corporation. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.
Get notifications about CVD Equipment Corporation
I send you an email if I find something interesting about CVD Equipment Corporation.
1. Quick Overview
1.1. Quick analysis of CVD Equipment Corporation (30 sec.)
1.2. What can you expect buying and holding a share of CVD Equipment Corporation? (30 sec.)
How much money do you get?
What is your share worth?
+ What do you gain per year?
2. Detailed Analysis
2.1. Valuation of CVD Equipment Corporation (5 min.)
2.2. Growth of CVD Equipment Corporation (5 min.)
Is CVD Equipment Corporation growing?
Current year | Previous year | Grow | Grow % | |
---|---|---|---|---|
How rich? | $24.9m | $28.9m | -$3.8m | -15.1% |
How much money is CVD Equipment Corporation making?
Current year | Previous year | Grow | Grow % | |
---|---|---|---|---|
Making money | -$1m | -$89.1k | -$986.8k | -91.7% |
Net Profit Margin | -23.7% | -3.3% | - | - |
How much money comes from the company's main activities?
2.3. Financial Health of CVD Equipment Corporation (5 min.)
2.4. Comparing to competitors in the Specialty Industrial Machinery industry (5 min.)
Industry Rankings (Specialty Industrial Machinery)
3. Summary and Key Metrics
3.1. What can you expect buying and holding a share of CVD Equipment Corporation?
Welcome investor! CVD Equipment Corporation's management wants to use your money to grow the business. In return you get a share of CVD Equipment Corporation.
First you should know what it really means to hold a share of CVD Equipment Corporation. And how you can make/lose money.
Speculation
The Price per Share of CVD Equipment Corporation is $4.26. 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 CVD Equipment Corporation.
- 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 CVD Equipment Corporation, 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 $3.63. Based on the TTM, the Book Value Change Per Share is $-0.12 per quarter. Based on the YOY, the Book Value Change Per Share is $0.02 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 $0.00 per quarter.
How much money are you going to get?
MRQ | TTM | YOY | 5Y | 10Y | ||||||
---|---|---|---|---|---|---|---|---|---|---|
$ | % of Price per Share | $ | % of Price per Share | $ | % of Price per Share | $ | % of Price per Share | $ | % of Price per Share | |
Usd Eps | 0.03 | 0.7% | -0.16 | -3.7% | -0.01 | -0.3% | -0.08 | -1.8% | -0.05 | -1.2% |
Usd Book Value Change Per Share | 0.07 | 1.6% | -0.12 | -2.8% | 0.02 | 0.4% | -0.06 | -1.4% | -0.03 | -0.6% |
Usd Dividend Per Share | 0.00 | 0.0% | 0.00 | 0.0% | 0.00 | 0.0% | 0.00 | 0.0% | 0.00 | 0.0% |
Usd Total Gains Per Share | 0.07 | 1.6% | -0.12 | -2.8% | 0.02 | 0.4% | -0.06 | -1.4% | -0.03 | -0.6% |
Usd Price Per Share | 3.31 | - | 4.09 | - | 8.21 | - | 4.79 | - | 6.77 | - |
Price to Earnings Ratio | 28.05 | - | 2.60 | - | -148.13 | - | -23.55 | - | -14.02 | - |
Price-to-Total Gains Ratio | 48.47 | - | -11.94 | - | 104.16 | - | 21.72 | - | -2,106.04 | - |
Price to Book Ratio | 0.91 | - | 1.12 | - | 1.94 | - | 1.20 | - | 1.47 | - |
Price-to-Total Gains Ratio | 48.47 | - | -11.94 | - | 104.16 | - | 21.72 | - | -2,106.04 | - |
When do you get the money?
Usd Investment | |
---|---|
Usd Price Per Share | 4.26 |
Number of shares | 234 |
Gains per Quarter | Trailing 12 Months | 5 Year |
---|---|---|
Usd Dividend Per Share | 0.00 | 0.00 |
Usd Book Value Change Per Share | -0.12 | -0.06 |
Usd Total Gains Per Share | -0.12 | -0.06 |
Gains per Quarter (234 shares) | -27.56 | -13.92 |
Gains per Year (234 shares) | -110.24 | -55.68 |
Years | Return on Investment (TTM) | Return on Investment (5Y) | ||||
---|---|---|---|---|---|---|
Dividend | Book Value gain | Total gains | Dividend | Book Value gain | Total gains | |
Broker costs | - | - | -10 | - | - | -10 |
1 | 0 | -110 | -120 | 0 | -56 | -66 |
2 | 0 | -220 | -230 | 0 | -111 | -122 |
3 | 0 | -331 | -340 | 0 | -167 | -178 |
4 | 0 | -441 | -450 | 0 | -223 | -234 |
5 | 0 | -551 | -560 | 0 | -278 | -290 |
6 | 0 | -661 | -670 | 0 | -334 | -346 |
7 | 0 | -772 | -780 | 0 | -390 | -402 |
8 | 0 | -882 | -890 | 0 | -445 | -458 |
9 | 0 | -992 | -1000 | 0 | -501 | -514 |
10 | 0 | -1102 | -1110 | 0 | -557 | -570 |
How sure are you?
Based on the past periods, how sure are you to get value out of your investment.
Linear %
Trailing 12 Months | 3Y | 5 Year | 10 Year | ALLTIME | ||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
% | % | % | % | % | ||||||||||||||||
Earnings Per Share | 1.0 | 3.0 | 0.0 | 25.0% | 3.0 | 9.0 | 0.0 | 25.0% | 6.0 | 14.0 | 0.0 | 30.0% | 16.0 | 24.0 | 0.0 | 40.0% | 64.0 | 39.0 | 0.0 | 62.1% |
Book Value Change Per Share | 1.0 | 3.0 | 0.0 | 25.0% | 4.0 | 8.0 | 0.0 | 33.3% | 7.0 | 13.0 | 0.0 | 35.0% | 18.0 | 21.0 | 1.0 | 45.0% | 65.0 | 35.0 | 3.0 | 63.1% |
Dividend per Share | 0.0 | 0.0 | 4.0 | 0.0% | 0.0 | 0.0 | 12.0 | 0.0% | 0.0 | 0.0 | 20.0 | 0.0% | 0.0 | 0.0 | 40.0 | 0.0% | 0.0 | 0.0 | 103.0 | 0.0% |
Total Gains per Share | 1.0 | 3.0 | 0.0 | 25.0% | 4.0 | 8.0 | 0.0 | 33.3% | 7.0 | 13.0 | 0.0 | 35.0% | 18.0 | 21.0 | 1.0 | 45.0% | 65.0 | 35.0 | 3.0 | 63.1% |
3.2. Key Performance Indicators
The key performance indicators of CVD Equipment Corporation compared to the Most Recent Quarter (MRQ).
End of day | +/- | Most Recent Quarter | Trailing 12 Months | +/- | Year-Over-Year | +/- | 5 Year | +/- | 10 Year | +/- | |
---|---|---|---|---|---|---|---|---|---|---|---|
Book Value Change Per Share | - | - | 0.068 | -0.118 | +272% | 0.018 | +281% | -0.059 | +187% | -0.027 | +139% |
Book Value Per Share | - | - | 3.629 | 3.657 | -1% | 4.210 | -14% | 4.012 | -10% | 4.552 | -20% |
Current Ratio | - | - | 2.988 | 2.584 | +16% | 3.275 | -9% | 3.159 | -5% | 3.644 | -18% |
Debt To Asset Ratio | - | - | 0.216 | 0.260 | -17% | 0.209 | +3% | 0.267 | -19% | 0.271 | -20% |
Debt To Equity Ratio | - | - | 0.275 | 0.353 | -22% | 0.267 | +3% | 0.387 | -29% | 0.386 | -29% |
Dividend Per Share | - | - | - | - | 0% | - | 0% | - | 0% | - | 0% |
Enterprise Value | - | - | 25911890.400 | 30730816.400 | -16% | 61952795.892 | -58% | 33530477.602 | -23% | 46961939.556 | -45% |
Eps | - | - | 0.029 | -0.156 | +630% | -0.013 | +144% | -0.075 | +356% | -0.052 | +275% |
Ev To Ebitda Ratio | - | - | 16.958 | -1.308 | +108% | 33.415 | -49% | 3.592 | +372% | 1.619 | +948% |
Ev To Sales Ratio | - | - | 0.791 | 1.441 | -45% | 2.276 | -65% | 1.543 | -49% | 1.795 | -56% |
Free Cash Flow Per Share | - | - | -0.001 | -0.153 | +20895% | 0.077 | -101% | -0.074 | +10134% | -0.136 | +18554% |
Free Cash Flow To Equity Per Share | - | - | -0.004 | -0.155 | +4015% | 0.077 | -105% | -0.172 | +4445% | -0.116 | +2971% |
Gross Profit Margin | - | - | -1.084 | 0.729 | -249% | 3.807 | -128% | 1.330 | -182% | 1.244 | -187% |
Intrinsic Value_10Y_max | - | - | 12.355 | - | - | - | - | - | - | - | - |
Intrinsic Value_10Y_min | - | - | -7.988 | - | - | - | - | - | - | - | - |
Intrinsic Value_1Y_max | - | - | -0.062 | - | - | - | - | - | - | - | - |
Intrinsic Value_1Y_min | - | - | -0.590 | - | - | - | - | - | - | - | - |
Intrinsic Value_3Y_max | - | - | 0.804 | - | - | - | - | - | - | - | - |
Intrinsic Value_3Y_min | - | - | -1.965 | - | - | - | - | - | - | - | - |
Intrinsic Value_5Y_max | - | - | 2.865 | - | - | - | - | - | - | - | - |
Intrinsic Value_5Y_min | - | - | -3.541 | - | - | - | - | - | - | - | - |
Market Cap | 29316638.400 | +22% | 22778890.400 | 28112316.400 | -19% | 56483045.892 | -60% | 32940271.252 | -31% | 46563148.806 | -51% |
Net Profit Margin | - | - | 0.025 | -0.237 | +1056% | -0.033 | +232% | -0.144 | +682% | -0.108 | +537% |
Operating Margin | - | - | 0.026 | -0.237 | +1013% | -0.092 | +454% | -0.260 | +1099% | -0.157 | +703% |
Operating Ratio | - | - | 1.067 | 1.285 | -17% | 1.100 | -3% | 1.278 | -16% | 1.167 | -9% |
Pb Ratio | 1.174 | +22% | 0.912 | 1.116 | -18% | 1.943 | -53% | 1.196 | -24% | 1.473 | -38% |
Pe Ratio | 36.104 | +22% | 28.053 | 2.600 | +979% | -148.130 | +628% | -23.553 | +184% | -14.024 | +150% |
Price Per Share | 4.260 | +22% | 3.310 | 4.085 | -19% | 8.208 | -60% | 4.787 | -31% | 6.766 | -51% |
Price To Free Cash Flow Ratio | -1465.832 | -29% | -1138.945 | -294.543 | -74% | 4.863 | -23521% | -64.307 | -94% | -8.147 | -99% |
Price To Total Gains Ratio | 62.376 | +22% | 48.466 | -11.942 | +125% | 104.157 | -53% | 21.723 | +123% | -2106.040 | +4445% |
Quick Ratio | - | - | 2.471 | 2.014 | +23% | 2.696 | -8% | 2.588 | -5% | 3.054 | -19% |
Return On Assets | - | - | 0.006 | -0.031 | +581% | -0.003 | +142% | -0.013 | +303% | -0.007 | +217% |
Return On Equity | - | - | 0.008 | -0.042 | +619% | -0.004 | +143% | -0.022 | +365% | -0.013 | +260% |
Total Gains Per Share | - | - | 0.068 | -0.118 | +272% | 0.018 | +281% | -0.059 | +187% | -0.027 | +139% |
Usd Book Value | - | - | 24974000.000 | 25169750.000 | -1% | 28975250.000 | -14% | 27612973.750 | -10% | 31329486.500 | -20% |
Usd Book Value Change Per Share | - | - | 0.068 | -0.118 | +272% | 0.018 | +281% | -0.059 | +187% | -0.027 | +139% |
Usd Book Value Per Share | - | - | 3.629 | 3.657 | -1% | 4.210 | -14% | 4.012 | -10% | 4.552 | -20% |
Usd Dividend Per Share | - | - | - | - | 0% | - | 0% | - | 0% | - | 0% |
Usd Enterprise Value | - | - | 25911890.400 | 30730816.400 | -16% | 61952795.892 | -58% | 33530477.602 | -23% | 46961939.556 | -45% |
Usd Eps | - | - | 0.029 | -0.156 | +630% | -0.013 | +144% | -0.075 | +356% | -0.052 | +275% |
Usd Free Cash Flow | - | - | -5000.000 | -1049750.000 | +20895% | 527985.500 | -101% | -511697.000 | +10134% | -932692.575 | +18554% |
Usd Free Cash Flow Per Share | - | - | -0.001 | -0.153 | +20895% | 0.077 | -101% | -0.074 | +10134% | -0.136 | +18554% |
Usd Free Cash Flow To Equity Per Share | - | - | -0.004 | -0.155 | +4015% | 0.077 | -105% | -0.172 | +4445% | -0.116 | +2971% |
Usd Market Cap | 29316638.400 | +22% | 22778890.400 | 28112316.400 | -19% | 56483045.892 | -60% | 32940271.252 | -31% | 46563148.806 | -51% |
Usd Price Per Share | 4.260 | +22% | 3.310 | 4.085 | -19% | 8.208 | -60% | 4.787 | -31% | 6.766 | -51% |
Usd Profit | - | - | 203000.000 | -1076000.000 | +630% | -89199.000 | +144% | -518681.900 | +356% | -323829.525 | +260% |
Usd Revenue | - | - | 8194000.000 | 5892999.750 | +39% | 6808000.000 | +20% | 5415025.350 | +51% | 6457946.950 | +27% |
Usd Total Gains Per Share | - | - | 0.068 | -0.118 | +272% | 0.018 | +281% | -0.059 | +187% | -0.027 | +139% |
EOD | +5 -3 | MRQ | TTM | +27 -11 | YOY | +16 -22 | 5Y | +25 -13 | 10Y | +25 -13 |
3.3 Fundamental Score
Penke's Stock Scanner
Indicator | Condition | Value | ||
---|---|---|---|---|
Price to Earnings Ratio (EOD) | Between | 0-15 | 36.104 | |
Price to Book Ratio (EOD) | Between | 0-1 | 1.174 | |
Net Profit Margin (MRQ) | Greater than | 0 | 0.025 | |
Operating Margin (MRQ) | Greater than | 0 | 0.026 | |
Quick Ratio (MRQ) | Greater than | 1 | 2.471 | |
Current Ratio (MRQ) | Greater than | 1 | 2.988 | |
Debt to Asset Ratio (MRQ) | Less than | 1 | 0.216 | |
Debt to Equity Ratio (MRQ) | Less than | 1 | 0.275 | |
Return on Equity (MRQ) | Greater than | 0.15 | 0.008 | |
Return on Assets (MRQ) | Greater than | 0.05 | 0.006 | |
Total | 6/10 (60.0%) |
3.4 Technical Score
Penke's Symbol Scanner
Indicator | Condition | Value | ||
---|---|---|---|---|
Rsi | Greater than | 50 | 72.444 | |
Ma 20 | Greater than | Ma 50 | 3.332 | |
Ma 50 | Greater than | Ma 100 | 3.184 | |
Ma 100 | Greater than | Ma 200 | 3.376 | |
Open | Greater than | Close | 3.740 | |
Total | 2/5 (40.0%) |
4. In-depth Analysis
4.1 About CVD Equipment Corporation
- https://cvdequipment.com
- Specialty Industrial Machinery
- 128
- 355 South Technology Drive, Central Islip, NY, United States, 11722
Google Maps Bing Maps
CVD Equipment Corporation, together with its subsidiaries, designs, develops, manufactures, and sells equipment to develop and manufacture materials and coatings in the United States and internationally. It operates through three segments: CVD Equipment, Stainless Design Concepts, and CVD Materials. The CVD Equipment segment offers chemical vapor deposition, physical vapor transport, and thermal process equipment under the FirstNano brand for various markets, such as high power electronics, aerospace advanced materials for gas turbine jet engines, and nanomaterials used in batteries, as well as semiconductors, LEDs, carbon nanotubes, nanowires, solar cells, and other industrial and research applications. The Stainless Design Concepts segment provides ultra-high purity gas and chemical delivery control systems, including gas cylinder storage cabinets, custom gas and chemical delivery systems, gas and liquid valve manifold boxes, and gas isolation boxes for semiconductor fabrication processes, aerospace, solar cells, LEDs, carbon nanotubes, nanowires, and industrial applications. The CVD Materials segment offers products related to advanced materials and coatings, such as MesoPlasma printing services and products comprising heaters, antennas, and sensors to aerospace, satellite, power generation, defense, and other markets. The company also provides annealing, diffusion, and low pressure chemical vapor deposition furnaces; and standard and custom fabricated quartz-ware used in its equipment and other customer tools. The company was incorporated in 1982 and is headquartered in Central Islip, New York.
Fundamental data was last updated by Penke on 2024-12-04 14:41:08.
4.2 In-depth Summary
4.2.1. Financial Health Summary
Compared to previous year | Compared to industry | |
---|---|---|
The company is making a huge loss. | ||
Using its assets, the company is very inefficient in making profit. | ||
Using its investors money, the company is very inefficient in making profit. |
Compared to previous year | Compared to industry | |
---|---|---|
The company is operating very inefficient. | ||
The company is inefficient in keeping operating costs low. |
Compared to previous year | Compared 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. |
Compared to previous year | Compared 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
Compared to previous year | Compared to industry | |
---|---|---|
Based on the equity, the company is underpriced. | ||
Based on the earnings, the company is cheap. | ||
Based on how much money comes from the company's main activities, the company is expensive. |
4.3 Financial Health
4.3.1. Profitability
4.3.1 Profitability
4.3.1.1. Net Profit Margin
- Above 10% is considered healthy but always compare CVD Equipment Corporation to the Specialty Industrial Machinery industry mean.
- A Net Profit Margin of 2.5% means that $0.02 for each $1 in revenue is generated as profit.
Let's take a look of the Net Profit Margin trends of CVD Equipment Corporation:
Trends
- The YOY is -3.3%. Compared to the TTM, the mid term is trending down. -2
- The 5Y is -14.4%. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is -10.8%. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 2.5% | TTM | -23.7% | +26.2% | |
TTM | -23.7% | YOY | -3.3% | -20.4% | |
TTM | -23.7% | 5Y | -14.4% | -9.3% | |
5Y | -14.4% | 10Y | -10.8% | -3.6% |
Compared to industry (Specialty Industrial Machinery)
Let compare the company's Net Profit Margin with the average (mean) in the Specialty Industrial Machinery industry:
- The MRQ average (mean) in the Specialty Industrial Machinery industry is 5.6%. trending down. -2
- The TTM average (mean) in the Specialty Industrial Machinery industry is 5.1%. trending down. -2
4.3.1.2. Return on Assets
- Above 5% is considered healthy but always compare CVD Equipment Corporation to the Specialty Industrial Machinery industry mean.
- 0.6% Return on Assets means that CVD Equipment Corporation generated $0.01 profit for each $1 in assets.
Let's take a look of the Return on Assets trends of CVD Equipment Corporation:
Trends
- The YOY is -0.3%. Compared to the TTM, the mid term is trending down. -2
- The 5Y is -1.3%. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is -0.7%. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 0.6% | TTM | -3.1% | +3.7% | |
TTM | -3.1% | YOY | -0.3% | -2.8% | |
TTM | -3.1% | 5Y | -1.3% | -1.8% | |
5Y | -1.3% | 10Y | -0.7% | -0.5% |
Compared to industry (Specialty Industrial Machinery)
Let compare the company's Return on Assets with the average (mean) in the Specialty Industrial Machinery industry:
- The MRQ average (mean) in the Specialty Industrial Machinery industry is 1.0%. trending down. -2
- The TTM average (mean) in the Specialty Industrial Machinery industry is 1.0%. trending down. -2
4.3.1.3. Return on Equity
- Above 15%-20% is considered healthy but always compare CVD Equipment Corporation to the Specialty Industrial Machinery industry mean.
- 0.8% Return on Equity means CVD Equipment Corporation generated $0.01 for each $1 the owners (shareholders) invested.
Let's take a look of the Return on Equity trends of CVD Equipment Corporation:
Trends
- The YOY is -0.4%. Compared to the TTM, the mid term is trending down. -2
- The 5Y is -2.2%. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is -1.3%. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 0.8% | TTM | -4.2% | +5.0% | |
TTM | -4.2% | YOY | -0.4% | -3.9% | |
TTM | -4.2% | 5Y | -2.2% | -2.1% | |
5Y | -2.2% | 10Y | -1.3% | -0.9% |
Compared to industry (Specialty Industrial Machinery)
Let compare the company's Return on Equity with the average (mean) in the Specialty Industrial Machinery industry:
- The MRQ average (mean) in the Specialty Industrial Machinery industry is 2.4%. trending down. -2
- The TTM average (mean) in the Specialty Industrial Machinery industry is 2.1%. trending down. -2
4.3.2. Operating Efficiency of CVD Equipment Corporation.
4.3.2. Operating Efficiency
4.3.2.1. Operating Margin
- Measures how much profit CVD Equipment Corporation 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 CVD Equipment Corporation to the Specialty Industrial Machinery industry mean.
- An Operating Margin of 2.6% means the company generated $0.03 for each $1 in revenue (before taxes).
Let's take a look of the Operating Margin trends of CVD Equipment Corporation:
Trends
- The YOY is -9.2%. Compared to the TTM, the mid term is trending down. -2
- The 5Y is -26.0%. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is -15.7%. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 2.6% | TTM | -23.7% | +26.3% | |
TTM | -23.7% | YOY | -9.2% | -14.5% | |
TTM | -23.7% | 5Y | -26.0% | +2.2% | |
5Y | -26.0% | 10Y | -15.7% | -10.3% |
Compared to industry (Specialty Industrial Machinery)
Let compare the company's Operating Margin with the average (mean) in the Specialty Industrial Machinery industry:
- The MRQ average (mean) in the Specialty Industrial Machinery industry is 9.1%. trending down. -2
- The TTM average (mean) in the Specialty Industrial Machinery industry is 6.8%. trending down. -2
4.3.2.2. Operating Ratio
- Below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
- An Operation Ratio of 1.07 means that the operating costs are $1.07 for each $1 in net sales.
Let's take a look of the Operating Ratio trends of CVD Equipment Corporation:
Trends
- The YOY is 1.100. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 1.278. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is 1.167. Compared to the 5Y term, the 10Y term is trending up. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 1.067 | TTM | 1.285 | -0.218 | |
TTM | 1.285 | YOY | 1.100 | +0.185 | |
TTM | 1.285 | 5Y | 1.278 | +0.007 | |
5Y | 1.278 | 10Y | 1.167 | +0.111 |
Compared to industry (Specialty Industrial Machinery)
Let compare the company's Operating Ratio with the average (mean) in the Specialty Industrial Machinery industry:
- The MRQ average (mean) in the Specialty Industrial Machinery industry is 1.445. trending down. +2
- The TTM average (mean) in the Specialty Industrial Machinery industry is 1.366. trending down. +2
4.4.3. Liquidity of CVD Equipment Corporation.
4.4.3. Liquidity
4.4.3.1. Current Ratio
- Above 1.5 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
- A Current Ratio of 2.99 means the company has $2.99 in assets for each $1 in short-term debts.
Let's take a look of the Current Ratio trends of CVD Equipment Corporation:
Trends
- The YOY is 3.275. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 3.159. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 3.644. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 2.988 | TTM | 2.584 | +0.404 | |
TTM | 2.584 | YOY | 3.275 | -0.691 | |
TTM | 2.584 | 5Y | 3.159 | -0.575 | |
5Y | 3.159 | 10Y | 3.644 | -0.485 |
Compared to industry (Specialty Industrial Machinery)
Let compare the company's Current Ratio with the average (mean) in the Specialty Industrial Machinery industry:
- The MRQ average (mean) in the Specialty Industrial Machinery industry is 1.693. trending up. +2
- The TTM average (mean) in the Specialty Industrial Machinery industry is 1.701. trending up. +2
4.4.3.2. Quick Ratio
- Above 1 is considered healthy but always compare CVD Equipment Corporation to the Specialty Industrial Machinery industry mean.
- A Quick Ratio of 2.47 means the company can pay off $2.47 for each $1 in debt (using most liquid assets).
Let's take a look of the Quick Ratio trends of CVD Equipment Corporation:
Trends
- The YOY is 2.696. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 2.588. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 3.054. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 2.471 | TTM | 2.014 | +0.457 | |
TTM | 2.014 | YOY | 2.696 | -0.682 | |
TTM | 2.014 | 5Y | 2.588 | -0.574 | |
5Y | 2.588 | 10Y | 3.054 | -0.466 |
Compared to industry (Specialty Industrial Machinery)
Let compare the company's Quick Ratio with the average (mean) in the Specialty Industrial Machinery industry:
- The MRQ average (mean) in the Specialty Industrial Machinery industry is 0.726. trending up. +2
- The TTM average (mean) in the Specialty Industrial Machinery industry is 0.809. trending up. +2
4.5.4. Solvency of CVD Equipment Corporation.
4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio
- Below 1 (100%) is considered healthy but always compare CVD Equipment Corporation to Specialty Industrial Machinery industry mean.
- A Debt to Asset Ratio of 0.22 means that CVD Equipment Corporation assets are financed with 21.6% credit (debt) and the remaining percentage (100% - 21.6%) is financed by its owners/shareholders.
Let's take a look of the Debt to Asset Ratio trends of CVD Equipment Corporation:
Trends
- The YOY is 0.209. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 0.267. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 0.271. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 0.216 | TTM | 0.260 | -0.044 | |
TTM | 0.260 | YOY | 0.209 | +0.051 | |
TTM | 0.260 | 5Y | 0.267 | -0.008 | |
5Y | 0.267 | 10Y | 0.271 | -0.004 |
Compared to industry (Specialty Industrial Machinery)
Let compare the company's Debt to Asset Ratio with the average (mean) in the Specialty Industrial Machinery industry:
- The MRQ average (mean) in the Specialty Industrial Machinery industry is 0.490. trending down. +2
- The TTM average (mean) in the Specialty Industrial Machinery industry is 0.491. trending down. +2
4.5.4.2. Debt to Equity Ratio
- Below 2 is considered healthy but always compare CVD Equipment Corporation to the Specialty Industrial Machinery industry mean.
- A Debt to Equity ratio of 27.5% means that company has $0.28 debt for each $1 in shareholders equity.
Let's take a look of the Debt to Equity Ratio trends of CVD Equipment Corporation:
Trends
- The YOY is 0.267. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 0.387. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 0.386. Compared to the 5Y term, the 10Y term is trending up. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 0.275 | TTM | 0.353 | -0.078 | |
TTM | 0.353 | YOY | 0.267 | +0.086 | |
TTM | 0.353 | 5Y | 0.387 | -0.035 | |
5Y | 0.387 | 10Y | 0.386 | +0.001 |
Compared to industry (Specialty Industrial Machinery)
Let compare the company's Debt to Equity Ratio with the average (mean) in the Specialty Industrial Machinery industry:
- The MRQ average (mean) in the Specialty Industrial Machinery industry is 0.963. trending down. +2
- The TTM average (mean) in the Specialty Industrial Machinery industry is 0.959. trending down. +2
4.6. Market Valuation
4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio
- Above 15 is considered overpriced but always compare CVD Equipment Corporation to the Specialty Industrial Machinery industry mean.
- A PE ratio of 28.05 means the investor is paying $28.05 for every $1 in earnings.
Let's take a look of the Price to Earnings Ratio trends of CVD Equipment Corporation:
Trends
- The YOY is -148.130. Compared to the TTM, the mid term is trending up. +2
- The 5Y is -23.553. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is -14.024. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
EOD | 36.104 | MRQ | 28.053 | +8.051 | |
MRQ | 28.053 | TTM | 2.600 | +25.452 | |
TTM | 2.600 | YOY | -148.130 | +150.731 | |
TTM | 2.600 | 5Y | -23.553 | +26.153 | |
5Y | -23.553 | 10Y | -14.024 | -9.529 |
Compared to industry (Specialty Industrial Machinery)
Let compare the company's Price to Earnings Ratio with the average (mean) in the Specialty Industrial Machinery industry:
- The MRQ average (mean) in the Specialty Industrial Machinery industry is 18.125. trending up. -2
- The TTM average (mean) in the Specialty Industrial Machinery industry is 19.321. trending down. +2
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 CVD Equipment Corporation:
- The EOD is -1,465.832. Based on how much money comes from the company's main activities, the company is expensive. -2
- The MRQ is -1,138.945. Based on how much money comes from the company's main activities, the company is expensive. -2
- The TTM is -294.543. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
- The YOY is 4.863. Compared to the TTM, the mid term is trending down. -2
- The 5Y is -64.307. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is -8.147. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
EOD | -1,465.832 | MRQ | -1,138.945 | -326.887 | |
MRQ | -1,138.945 | TTM | -294.543 | -844.402 | |
TTM | -294.543 | YOY | 4.863 | -299.406 | |
TTM | -294.543 | 5Y | -64.307 | -230.236 | |
5Y | -64.307 | 10Y | -8.147 | -56.161 |
Compared to industry (Specialty Industrial Machinery)
Let compare the company's priceToFreeCashFlowRatio with the average (mean) in the Specialty Industrial Machinery industry:
- The MRQ average (mean) in the Specialty Industrial Machinery industry is 6.646. trending down. -2
- The TTM average (mean) in the Specialty Industrial Machinery industry is 2.685. trending down. -2
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio
- At or below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
- A PB ratio of 0.91 means the investor is paying $0.91 for each $1 in book value.
Let's take a look of the Price to Book Ratio trends of CVD Equipment Corporation:
Trends
- The YOY is 1.943. Compared to the TTM, the mid term is trending down. +2
- The 5Y is 1.196. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 1.473. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
EOD | 1.174 | MRQ | 0.912 | +0.262 | |
MRQ | 0.912 | TTM | 1.116 | -0.204 | |
TTM | 1.116 | YOY | 1.943 | -0.827 | |
TTM | 1.116 | 5Y | 1.196 | -0.080 | |
5Y | 1.196 | 10Y | 1.473 | -0.277 |
Compared to industry (Specialty Industrial Machinery)
Let compare the company's Price to Book Ratio with the average (mean) in the Specialty Industrial Machinery industry:
- The MRQ average (mean) in the Specialty Industrial Machinery industry is 2.027. trending down. +2
- The TTM average (mean) in the Specialty Industrial Machinery industry is 2.145. trending down. +2
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 CVD Equipment Corporation.
4.8.1. Institutions holding CVD Equipment Corporation
Institutions are holding 21.797% of the shares of CVD Equipment Corporation.
Date | Name | Total Shares | Total Assets | Current Shares | Change | % |
---|---|---|---|---|---|---|
2024-09-30 | AMH Equity Ltd | 9.3993 | 2.7162 | 646843 | 22986 | 3.6845 |
2024-09-30 | Vanguard Group Inc | 4.431 | 0 | 304935 | 0 | 0 |
2024-09-30 | Renaissance Technologies Corp | 1.7972 | 0.0006 | 123682 | -4600 | -3.5858 |
2024-09-30 | Goldman Sachs Group Inc | 1.2721 | 0.0001 | 87541 | -11355 | -11.4818 |
2024-09-30 | Quinn Opportunity Partners LLC | 0.8404 | 0.0185 | 57834 | 0 | 0 |
2024-09-30 | Geode Capital Management, LLC | 0.8401 | 0 | 57811 | -6995 | -10.7938 |
2024-09-30 | Dimensional Fund Advisors, Inc. | 0.837 | 0.0001 | 57602 | -3692 | -6.0234 |
2024-09-30 | Citadel Advisors Llc | 0.5952 | 0 | 40962 | 27313 | 200.1099 |
2024-09-30 | UBS Group AG | 0.2911 | 0 | 20033 | 10390 | 107.7466 |
2024-09-30 | Northern Trust Corp | 0.2885 | 0 | 19857 | -190 | -0.9478 |
2024-09-30 | State Street Corp | 0.2695 | 0 | 18546 | 0 | 0 |
2024-06-30 | Commonwealth Equity Services Inc | 0.252 | 0.0001 | 17340 | 0 | 0 |
2024-09-30 | Spears Abacus Advisors LLC | 0.2325 | 0.001 | 16000 | 0 | 0 |
2024-06-30 | BlackRock Inc | 0.1924 | 0 | 13244 | -960 | -6.7587 |
2024-09-30 | Morgan Stanley - Brokerage Accounts | 0.0491 | 0 | 3381 | 3219 | 1987.037 |
2024-09-30 | Tower Research Capital LLC | 0.0191 | 0.0001 | 1316 | -583 | -30.7004 |
2024-09-30 | Wells Fargo & Co | 0.016 | 0 | 1100 | -40000 | -97.3236 |
2024-09-30 | FinTrust Capital Advisors, LLC | 0.0044 | 0.0002 | 300 | 0 | 0 |
2024-09-30 | CWM, LLC duplicate | 0.0029 | 0 | 200 | 200 | 0 |
2024-06-30 | Advisor Group Holdings, Inc. | 0.0029 | 0 | 200 | -70 | -25.9259 |
Total | 21.6327 | 2.7369 | 1488727 | -4337 | -0.3% |
4.9.2. Funds holding CVD Equipment Corporation
Date | Name | Total Shares | Total Assets | Current Shares | Change | % |
---|---|---|---|---|---|---|
2024-10-31 | Vanguard Total Stock Mkt Idx Inv | 2.8782 | 0 | 198073 | 0 | 0 |
2024-10-31 | Vanguard Institutional Extnd Mkt Idx Tr | 1.4633 | 0.0003 | 100702 | 0 | 0 |
2024-09-30 | DFA US Micro Cap I | 0.5092 | 0.0015 | 35043 | 0 | 0 |
2024-09-30 | Fidelity Extended Market Index | 0.4087 | 0.0002 | 28128 | -2683 | -8.7079 |
2024-09-30 | Fidelity Total Market Index | 0.1835 | 0 | 12631 | -4436 | -25.9917 |
2024-09-30 | Fondcoyuntura FI | 0.1744 | 0.2814 | 12000 | 0 | 0 |
2024-11-27 | iShares Micro-Cap ETF | 0.1689 | 0.0035 | 11621 | 0 | 0 |
2024-09-30 | DFA US Small Cap I | 0.1193 | 0.0002 | 8212 | 0 | 0 |
2024-09-30 | Fidelity Series Total Market Index | 0.1143 | 0 | 7868 | 0 | 0 |
2024-09-30 | DFA US Vector Equity I | 0.0834 | 0.0004 | 5741 | 0 | 0 |
2024-09-30 | NT Ext Equity Mkt Idx Fd - L | 0.0647 | 0.0002 | 4454 | 0 | 0 |
2024-09-30 | Northern Trust Extended Eq Market Idx | 0.0647 | 0.0002 | 4454 | 0 | 0 |
2024-09-30 | Fidelity Nasdaq Composite Index | 0.0619 | 0.0001 | 4263 | 0 | 0 |
2024-09-30 | NT Ext Equity Mkt Idx Fd - NL | 0.0512 | 0.0002 | 3525 | 0 | 0 |
2024-10-31 | Vanguard U.S. Eq Idx £ Acc | 0.0497 | 0.0001 | 3423 | 0 | 0 |
2024-09-30 | DFA US Core Equity 1 I | 0.0421 | 0 | 2900 | 0 | 0 |
2024-09-30 | NT Ext Equity Mkt Idx Fd - DC - NL - T2 | 0.0413 | 0.0002 | 2840 | 9 | 0.3179 |
2024-09-30 | Spartan Extended Market Index Pool E | 0.0402 | 0.0002 | 2768 | 124 | 4.6899 |
2024-09-30 | DFA US Core Equity 2 I | 0.0402 | 0 | 2764 | -3 | -0.1084 |
2024-10-31 | Vanguard Balanced Index Inv | 0.0398 | 0 | 2737 | 0 | 0 |
Total | 6.599 | 0.2887 | 454147 | -6989 | -1.5% |
5.3. Insider Transactions
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.
5.2. Latest Balance Sheet
Balance Sheet of 2024-09-30. Currency in USD. All numbers in thousands.
Summary
As reported | |
---|---|
Total Liabilities | 6,872 |
Total Stockholder Equity | + 24,974 |
Total Assets | = 31,846 |
Assets
Total Current Assets
Long-term Assets
Property Plant Equipment | 11,909 |
Long-term Assets Other | 10 |
Long-term Assets (as reported) | 11,919 |
---|---|
Long-term Assets (calculated) | 11,919 |
+/- | 0 |
Liabilities & Shareholders' Equity
Total Current Liabilities
Long-term Liabilities
Long term Debt | 203 |
Long-term Liabilities (as reported) | 203 |
---|---|
Long-term Liabilities (calculated) | 203 |
+/- | 0 |
Total Stockholder Equity
Common Stock | 69 |
Retained Earnings | -4,590 |
Other Stockholders Equity | 29,495 |
Total Stockholder Equity (as reported) | 24,974 |
---|---|
Total Stockholder Equity (calculated) | 24,974 |
+/- | 0 |
5.3. Balance Sheets Structured
Currency in USD. All numbers in thousands.
Trend | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2003-12-31 | 2003-09-30 | 2003-06-30 | 2003-03-31 | 2002-12-31 | 2002-09-30 | 2002-06-30 | 2002-03-31 | 2001-12-31 | 2001-09-30 | 2001-06-30 | 2001-03-31 | 2000-12-31 | 2000-09-30 | 2000-06-30 | 2000-03-31 | 1999-12-31 | 1999-09-30 | 1999-06-30 | 1999-03-31 | 1998-12-31 | 1998-09-30 | 1998-06-30 | 1998-03-31 | 1997-12-31 | 1997-09-30 | 1997-06-30 | 1997-03-31 | 1996-12-31 | 1996-09-30 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
> Total Assets |
| 31,846 | 33,845 | 35,443 | 35,025 | 37,227 | 36,783 | 34,784 | 37,912 | 33,602 | 34,116 | 32,007 | 35,524 | 35,958 | 38,920 | 39,206 | 40,936 | 46,166 | 48,325 | 48,794 | 46,723 | 49,534 | 49,316 | 52,515 | 52,515 | 55,410 | 58,356 | 58,978 | 58,978 | 45,803 | 46,546 | 48,392 | 45,605 | 47,504 | 45,000 | 40,444 | 41,132 | 43,374 | 43,087 | 42,627 | 45,556 | 41,941 | 39,696 | 39,177 | 39,142 | 39,451 | 39,840 | 42,525 | 42,525 | 43,283 | 43,245 | 44,244 | 38,549 | 37,393 | 39,964 | 30,374 | 24,366 | 21,819 | 21,416 | 21,479 | 21,665 | 24,731 | 24,425 | 24,484 | 25,290 | 21,828 | 20,992 | 20,201 | 19,007 | 18,946 | 13,505 | 12,885 | 12,918 | 11,863 | 12,150 | 10,910 | 10,910 | 11,082 | 10,974 | 10,757 | 11,553 | 10,066 | 10,015 | 10,197 | 10,325 | 11,140 | 10,988 | 11,916 | 11,428 | 11,287 | 10,475 | 10,183 | 7,549 | 7,790 | 7,399 | 7,283 | 7,287 | 6,313 | 5,770 | 5,559 | 5,413 | 5,034 | 4,752 | 3,820 | 4,310 | 4,140 | 4,270 | 4,130 | 3,890 | 3,780 | 3,600 | 3,590 | 3,470 | 2,950 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Total Current Assets |
| 19,927 | 21,786 | 23,336 | 22,841 | 24,903 | 24,362 | 20,554 | 23,658 | 20,573 | 21,566 | 19,609 | 23,071 | 23,356 | 26,256 | 26,460 | 11,790 | 13,430 | 15,565 | 16,142 | 14,166 | 14,480 | 14,694 | 19,447 | 19,447 | 22,620 | 26,327 | 27,800 | 27,800 | 29,157 | 29,802 | 31,393 | 28,832 | 31,091 | 28,603 | 23,953 | 24,551 | 26,885 | 26,362 | 25,865 | 28,853 | 25,275 | 22,650 | 22,205 | 21,896 | 22,588 | 23,204 | 24,091 | 24,091 | 26,747 | 28,522 | 27,416 | 28,758 | 27,843 | 31,660 | 21,924 | 15,816 | 13,154 | 12,722 | 12,785 | 12,968 | 15,421 | 14,987 | 15,014 | 15,858 | 13,066 | 12,423 | 12,013 | 12,464 | 12,194 | 6,806 | 6,290 | 6,425 | 5,932 | 5,990 | 4,871 | 4,871 | 5,047 | 4,819 | 4,816 | 5,591 | 3,997 | 3,942 | 4,161 | 4,217 | 5,119 | 4,821 | 5,693 | 5,178 | 4,051 | 3,602 | 4,397 | 4,781 | 5,364 | 4,999 | 4,680 | 4,574 | 3,531 | 3,054 | 2,871 | 2,682 | 2,461 | 2,271 | 2,708 | 3,190 | 3,600 | 3,020 | 3,690 | 3,520 | 2,390 | 2,250 | 2,220 | 2,080 | 1,510 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash And Cash Equivalents |
| 10,005 | 10,031 | 11,893 | 14,025 | 14,285 | 13,033 | 11,001 | 14,365 | 11,876 | 12,159 | 13,271 | 16,652 | 17,446 | 5,388 | 5,929 | 7,699 | 8,187 | 9,375 | 7,400 | 8,664 | 6,739 | 8,581 | 11,439 | 11,439 | 14,192 | 15,396 | 14,211 | 14,211 | 17,181 | 21,477 | 18,379 | 21,677 | 16,637 | 14,037 | 12,330 | 13,073 | 13,269 | 10,164 | 7,500 | 11,967 | 11,396 | 9,401 | 11,969 | 11,248 | 10,715 | 11,161 | 13,721 | 13,721 | 16,090 | 16,598 | 19,018 | 18,137 | 18,618 | 21,714 | 10,627 | 6,249 | 4,406 | 4,742 | 1,925 | 3,120 | 4,775 | 4,928 | 5,561 | 5,721 | 2,218 | 3,168 | 3,201 | 5,110 | 4,294 | 200 | 73 | 257 | 354 | 575 | 265 | 265 | 748 | 133 | 235 | 171 | 397 | 556 | 193 | 321 | 245 | 254 | 372 | 324 | 597 | 101 | 1,890 | 2,361 | 3,389 | 1,683 | 242 | 601 | 966 | 294 | 778 | 92 | 144 | 346 | 649 | 130 | 840 | 960 | 2,220 | 240 | 530 | 480 | 180 | 70 | 130 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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 | 200 | 200 | 200 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 251 | 251 | 251 | 251 | 251 | 251 | 251 | 251 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 257 | 306 | 297 | 297 | 317 | 491 | 763 | 1,020 | 760 | 0 | 0 | 550 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Receivables |
| 6,472 | 6,505 | 5,660 | 3,510 | 5,480 | 6,636 | 6,074 | 5,958 | 6,003 | 6,828 | 4,216 | 4,700 | 4,236 | 2,929 | 2,562 | 2,258 | 3,380 | 4,190 | 6,520 | 3,058 | 5,660 | 3,720 | 5,423 | 5,423 | 5,139 | 8,037 | 10,456 | 10,456 | 8,515 | 4,879 | 9,789 | 3,204 | 10,320 | 10,631 | 7,716 | 7,726 | 7,566 | 9,842 | 11,578 | 8,962 | 7,219 | 6,580 | 3,893 | 4,461 | 7,712 | 8,096 | 7,245 | 7,245 | 4,134 | 2,859 | 1,286 | 3,664 | 2,272 | 3,816 | 3,995 | 2,909 | 2,713 | 1,622 | 3,126 | 2,130 | 1,216 | 2,186 | 2,211 | 2,643 | 7,385 | 5,742 | 5,026 | 3,617 | 4,253 | 3,274 | 3,242 | 3,094 | 2,778 | 2,705 | 2,489 | 2,489 | 2,171 | 2,548 | 2,368 | 3,486 | 1,097 | 1,449 | 1,514 | 1,820 | 3,218 | 1,693 | 2,501 | 1,853 | 989 | 1,589 | 1,238 | 1,212 | 1,723 | 3,035 | 3,939 | 3,486 | 1,845 | 1,982 | 1,263 | 1,510 | 1,462 | 898 | 168 | 1,530 | 1,690 | 1,730 | 1,140 | 2,280 | 1,680 | 1,590 | 1,860 | 1,880 | 1,280 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Inventory |
| 2,558 | 4,658 | 4,925 | 4,454 | 4,290 | 4,150 | 2,801 | 2,538 | 2,134 | 2,050 | 1,738 | 1,225 | 1,466 | 1,297 | 1,340 | 1,124 | 1,445 | 1,547 | 1,691 | 1,710 | 1,769 | 1,883 | 1,862 | 1,862 | 2,752 | 2,648 | 2,966 | 2,966 | 3,023 | 3,102 | 2,743 | 3,287 | 3,051 | 3,085 | 3,186 | 2,986 | 3,647 | 4,205 | 4,702 | 4,842 | 5,214 | 5,301 | 4,955 | 4,497 | 3,099 | 3,037 | 2,743 | 2,743 | 2,918 | 2,947 | 3,154 | 3,207 | 2,935 | 4,155 | 4,160 | 4,630 | 4,751 | 4,614 | 4,693 | 4,418 | 3,275 | 3,157 | 3,173 | 3,292 | 2,831 | 2,891 | 3,047 | 3,016 | 2,834 | 2,904 | 2,617 | 2,705 | 2,660 | 2,611 | 2,067 | 2,067 | 2,047 | 2,036 | 2,086 | 1,823 | 2,392 | 1,819 | 1,580 | 1,426 | 1,567 | 1,518 | 1,640 | 2,023 | 1,857 | 1,710 | 803 | 829 | 198 | 259 | 468 | 455 | 410 | 437 | 481 | 714 | 468 | 448 | 421 | 420 | 80 | 80 | 90 | 140 | 90 | 80 | 80 | 40 | 60 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other Current Assets |
| 892 | 592 | 858 | 852 | 848 | 543 | 678 | 797 | 560 | 529 | 384 | 494 | 208 | 460 | 448 | 709 | 418 | 452 | 532 | 733 | 312 | 510 | 723 | 32,484 | 0 | 246 | 167 | 29,669 | 438 | 344 | 482 | 236 | 258 | 28 | 85 | 167 | 104 | 101 | 72 | 195 | 210 | 170 | 146 | 246 | 184 | 152 | 192 | 192 | 211 | 596 | 169 | 3,562 | 3,765 | 190 | 2,892 | 1,795 | 1,027 | 1,343 | 2,659 | 2,922 | 6,001 | 4,607 | 4,010 | 4,147 | 286 | 268 | 646 | 630 | 562 | 178 | 108 | 369 | 139 | 99 | 50 | 50 | 80 | 101 | 126 | 111 | 111 | 117 | 875 | 650 | 89 | 1,356 | 1,181 | 978 | 608 | 202 | 465 | 378 | 54 | 23 | 31 | 32 | 53 | 36 | 53 | 70 | 70 | 88 | 708 | 90 | 230 | 250 | 240 | 310 | 90 | 100 | 100 | 90 | 40 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Long-term Assets |
| 11,919 | 12,059 | 12,107 | 12,184 | 12,324 | 12,421 | 14,230 | 14,254 | 13,029 | 12,549 | 12,398 | 12,453 | 12,602 | 12,663 | 12,745 | 29,146 | 32,736 | 32,760 | 32,652 | 32,557 | 35,054 | 34,622 | 33,068 | 560 | 32,790 | 32,029 | 31,179 | 0 | 16,646 | 16,744 | 16,998 | 16,773 | 16,413 | 16,397 | 16,491 | 16,581 | 16,489 | 16,725 | 16,763 | 16,703 | 16,666 | 17,046 | 16,973 | 17,246 | 16,863 | 16,637 | 18,434 | 18,434 | 16,536 | 14,723 | 16,828 | 9,791 | 9,550 | 8,304 | 8,449 | 8,551 | 8,664 | 8,693 | 8,694 | 8,697 | 9,311 | 9,438 | 9,470 | 9,433 | 8,763 | 8,569 | 8,189 | 6,543 | 6,751 | 6,699 | 6,595 | 6,493 | 5,931 | 6,160 | 6,039 | 6,039 | 6,036 | 6,156 | 5,941 | 5,962 | 6,069 | 6,073 | 6,036 | 6,108 | 6,021 | 6,167 | 6,223 | 6,250 | 7,236 | 6,873 | 5,787 | 2,768 | 2,426 | 2,400 | 2,603 | 2,713 | 2,781 | 2,716 | 2,687 | 2,731 | 2,573 | 2,482 | 1,112 | 1,120 | 540 | 1,250 | 440 | 370 | 1,390 | 1,350 | 1,370 | 1,390 | 1,440 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property Plant Equipment |
| 11,909 | 12,041 | 12,089 | 12,166 | 12,207 | 12,300 | 12,576 | 12,596 | 12,814 | 12,334 | 12,197 | 12,261 | 12,369 | 12,405 | 12,460 | 28,844 | 32,364 | 32,362 | 32,225 | 32,102 | 31,786 | 31,317 | 30,403 | 30,403 | 30,273 | 29,722 | 28,839 | 28,839 | 14,124 | 14,280 | 14,412 | 14,439 | 14,275 | 14,455 | 14,655 | 14,827 | 14,975 | 15,136 | 15,312 | 15,415 | 15,413 | 15,522 | 15,556 | 15,620 | 15,568 | 15,396 | 16,946 | 16,946 | 15,345 | 13,091 | 15,411 | 7,949 | 7,413 | 7,440 | 7,508 | 7,554 | 7,595 | 7,632 | 7,615 | 7,591 | 7,969 | 8,055 | 8,032 | 8,029 | 7,725 | 7,474 | 7,111 | 5,056 | 4,976 | 5,029 | 4,920 | 4,779 | 4,875 | 5,004 | 5,091 | 5,091 | 4,970 | 5,036 | 5,085 | 5,153 | 5,216 | 5,276 | 5,339 | 5,400 | 5,456 | 5,526 | 5,593 | 5,630 | 5,608 | 5,247 | 4,203 | 2,061 | 2,059 | 2,096 | 2,221 | 2,259 | 2,273 | 2,198 | 2,167 | 2,205 | 2,264 | 2,164 | 795 | 830 | 340 | 330 | 330 | 270 | 780 | 800 | 810 | 830 | 850 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Intangible Assets |
| 0 | 0 | 0 | 9 | 107 | 111 | 115 | 119 | 205,510 | 205 | 191,316 | 183 | 210 | 234,633 | 261,645 | 289 | 358,677 | 385,074 | 413,011 | 441 | 429,570 | 461,058 | 496 | 496 | 520,220 | 512,308 | 662 | 662 | 225 | 240 | 206 | 254 | 46 | 51 | 53 | 60 | 60 | 64 | 59 | 56 | 57,896 | 54 | 55 | 44 | 42 | 39 | 42 | 42 | 44 | 46 | 48 | 50 | 18 | 54 | 56 | 58 | 60 | 22 | 64 | 66 | 64 | 66 | 70 | 90 | 73 | 74 | 79 | 107 | 89 | 94 | 100 | 106 | 86 | 89 | 96 | 96 | 99 | 103 | 106 | 110 | 113 | 116 | 111 | 123 | 126 | 130 | 133 | 136 | 101 | 103 | 80 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long-term Assets Other |
| 10 | 18 | 18 | 9 | 10 | 10 | 1,539 | -3,025 | 10 | 10 | 10 | 9 | 23 | 23 | 23 | 13 | 14 | 14 | 14 | 14 | 35 | 42 | 2,665 | 65 | 592 | 2 | 68 | 68 | 416 | 272 | 232 | 68 | 75 | 75 | 81 | 86 | 95 | 476 | 482 | 483 | 466 | 671 | 668 | 870 | 866 | 870 | 878 | 878 | 870 | 1,262 | 1,093 | 1,402 | 1,467 | 124 | 127 | 158 | 199 | 280 | 284 | 328 | 447 | 484 | 522 | 541 | 565 | 640 | 677 | 1,115 | 737 | 632 | 665 | 708 | 728 | 725 | 610 | 610 | 567 | 507 | 450 | 399 | 300 | 241 | 145 | 144 | 158 | 168 | 153 | 139 | 1,258 | 1,254 | 1,316 | 439 | 141 | 133 | 144 | 148 | 508 | 518 | 520 | 526 | 309 | 317 | 317 | 290 | 200 | 160 | 110 | 100 | 610 | 550 | 560 | 560 | 590 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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 | 2,803 | 2,802 | 2,563 | 0 | 1,925 | 0 | 1,611 | 0 | 1,881 | 0 | 0 | 0 | 2,016 | 1,816 | 1,701 | 1,607 | 1,360 | 0 | 910 | 750 | 729 | 799 | 693 | 711 | 386 | 331 | 628 | 569 | 278 | 325 | 276 | 390 | 652 | 686 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Total Liabilities |
| 6,872 | 9,341 | 10,445 | 8,822 | 9,011 | 8,064 | 5,217 | 8,513 | 5,880 | 6,575 | 3,719 | 6,336 | 5,676 | 14,717 | 16,535 | 16,810 | 16,776 | 17,702 | 17,105 | 16,765 | 16,373 | 16,116 | 16,123 | 16,122 | 17,328 | 18,051 | 18,325 | 18,325 | 7,114 | 9,494 | 12,837 | 11,291 | 14,192 | 11,800 | 7,394 | 7,907 | 10,735 | 11,444 | 12,495 | 16,288 | 9,552 | 8,333 | 8,132 | 8,017 | 8,085 | 8,121 | 11,378 | 11,378 | 11,401 | 11,830 | 13,194 | 8,358 | 8,743 | 12,699 | 13,402 | 8,107 | 5,997 | 5,824 | 6,034 | 6,174 | 9,432 | 9,269 | 9,382 | 10,145 | 7,215 | 6,628 | 5,913 | 4,828 | 5,869 | 5,868 | 5,463 | 5,718 | 5,001 | 5,646 | 4,672 | 4,672 | 4,906 | 4,847 | 5,057 | 5,854 | 5,103 | 4,721 | 4,660 | 4,696 | 5,568 | 5,307 | 5,922 | 5,462 | 5,512 | 5,101 | 4,419 | 1,761 | 1,817 | 1,676 | 2,015 | 2,418 | 1,854 | 1,645 | 1,587 | 1,518 | 1,464 | 1,294 | 390 | 590 | 270 | 430 | 340 | 260 | 180 | 180 | 390 | 470 | 260 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Total Current Liabilities |
| 6,669 | 9,116 | 10,198 | 8,554 | 8,723 | 7,755 | 4,888 | 8,164 | 5,524 | 6,575 | 3,719 | 6,336 | 5,676 | 14,717 | 14,119 | 3,704 | 3,491 | 4,249 | 5,897 | 5,388 | 4,825 | 4,400 | 4,071 | 4,071 | 4,917 | 5,474 | 5,419 | 5,419 | 4,373 | 6,678 | 9,947 | 8,326 | 11,151 | 8,685 | 4,204 | 4,642 | 7,394 | 7,958 | 8,830 | 12,442 | 5,527 | 4,127 | 3,747 | 3,452 | 3,339 | 3,195 | 3,991 | 3,991 | 3,779 | 3,973 | 5,104 | 5,810 | 6,038 | 9,578 | 10,211 | 4,710 | 2,506 | 2,239 | 2,359 | 2,405 | 5,513 | 5,316 | 5,336 | 6,009 | 2,996 | 2,609 | 1,840 | 2,150 | 2,546 | 1,871 | 1,985 | 2,274 | 2,177 | 2,765 | 1,748 | 1,748 | 1,928 | 1,815 | 1,972 | 2,713 | 1,919 | 1,484 | 1,384 | 1,360 | 2,194 | 1,886 | 2,455 | 1,948 | 2,150 | 1,704 | 979 | 897 | 949 | 804 | 1,060 | 1,458 | 889 | 676 | 613 | 540 | 479 | 389 | 374 | 570 | 250 | 420 | 320 | 260 | 180 | 180 | 390 | 470 | 260 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Short-term Debt |
| 85 | 84 | 83 | 81 | 80 | 79 | 78 | 77 | 76 | -3,296 | 0 | 1,766 | 1,841 | 1,916 | 1,991 | 691 | 681 | 681 | 677 | 675 | 670 | 865 | 858 | 858 | 658 | 654 | 647 | 647 | 300 | 300 | 300 | 300 | 300 | 370 | 475 | 580 | 685 | 720 | 720 | 720 | 720 | 720 | 720 | 720 | 720 | 720 | 936 | 936 | 933 | 930 | 927 | 624 | 621 | 276 | 272 | 372 | 372 | 371 | 371 | 368 | 3,924 | 359 | 354 | 349 | 348 | 280 | 274 | 222 | 219 | 226 | 442 | 436 | 366 | 788 | 317 | 317 | 217 | 367 | 792 | 1,063 | 511 | 208 | 266 | 177 | 722 | 533 | 580 | 527 | 1,135 | 484 | 473 | 366 | 16 | 15 | 18 | 18 | 18 | 18 | 17 | 17 | 103 | 13 | 4 | 300 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Short Long Term Debt |
| 85 | 84 | 83 | 81 | 80 | 79 | 78 | 77 | 76 | 0 | 0 | 1,766 | 1,841 | 1,916 | 1,991 | 691 | 681 | 681 | 677 | 675 | 670 | 865 | 861 | 858 | 658 | 654 | 651 | 747 | 300 | 3,116 | 300 | 300 | 0 | 0 | 0 | 580 | 0 | 0 | 0 | 720 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accounts payable |
| 1,393 | 1,601 | 1,798 | 1,203 | 1,477 | 1,307 | 1,429 | 1,454 | 1,524 | 1,422 | 1,178 | 1,161 | 854 | 911 | 503 | 818 | 440 | 464 | 737 | 535 | 1,031 | 1,150 | 713 | 2,217 | 1,261 | 1,227 | 1,175 | 4,380 | 751 | 1,173 | 1,140 | 743 | 299 | 348 | 407 | 308 | 1,838 | 1,885 | 1,629 | 1,683 | 3,938 | 3,204 | 2,629 | 468 | 2,348 | 2,051 | 888 | 2,719 | 2,588 | 2,712 | 3,194 | 782 | 3,442 | 3,080 | 2,702 | 641 | 1,940 | 1,771 | 1,920 | 874 | -3,618 | -2,177 | 1,418 | 1,341 | 1,534 | 1,187 | 695 | 518 | 576 | 556 | 634 | 641 | 670 | 670 | 640 | 640 | 734 | 550 | 664 | 726 | 513 | 549 | 640 | 521 | 756 | 1,158 | 1,378 | 938 | 664 | 696 | 209 | 153 | 154 | 347 | 517 | 608 | 250 | 204 | 138 | 171 | 148 | 231 | 137 | 70 | 70 | 190 | 160 | 100 | 70 | 130 | 160 | 120 | 150 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other Current Liabilities |
| 5,191 | 2,333 | 2,287 | 2,362 | 2,308 | 1,667 | 2,120 | 2,591 | 2,446 | 1,857 | 1,820 | 1,759 | 1,477 | 10,889 | 10,892 | 1,409 | 1,505 | 1,378 | 1,481 | 1,903 | 1,707 | 1,731 | 1,504 | 996 | 1,878 | 2,206 | 2,838 | 392 | 2,608 | 2,122 | 1,847 | 1,943 | 1,272 | 2,747 | 3,281 | 3,446 | 3,883 | 4,774 | 3,822 | 8,222 | 324 | 142 | 397 | 1,806 | 266 | 379 | 1,355 | 335 | 86 | 319 | 940 | 3,314 | 1,884 | 5,965 | 6,737 | 3,597 | 2,030 | 1,831 | 1,935 | 1,012 | 1,588 | 3,567 | 3,559 | 4,291 | 917 | 1,142 | 815 | 1,362 | 1,380 | 1,076 | 909 | 985 | 955 | 953 | 677 | 677 | 769 | 843 | 440 | 298 | 895 | 726 | 478 | 174 | 133 | 196 | 497 | 146 | 351 | 3 | 297 | 378 | 779 | 442 | 39 | 147 | 621 | 455 | 458 | 352 | 228 | 145 | 233 | 200 | 180 | 230 | 160 | 160 | 110 | 50 | 230 | 350 | 110 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Long-term Liabilities |
| 203 | 225 | 247 | 268 | 288 | 309 | 329 | 349 | 356 | 4,718 | 1,899 | 2,927 | 0 | 0 | 2,416 | 13,106 | 13,285 | 13,453 | 11,208 | 11,377 | 11,548 | 11,716 | 12,052 | 12,052 | 12,411 | 12,576 | 12,906 | 12,906 | 2,741 | 2,816 | 2,891 | 2,966 | 3,041 | 3,116 | 3,191 | 3,266 | 3,341 | 3,486 | 3,666 | 3,846 | 4,026 | 4,206 | 4,386 | 4,566 | 4,746 | 4,926 | 7,387 | 7,387 | 7,622 | 7,856 | 8,090 | 2,548 | 2,705 | 3,121 | 3,191 | 3,396 | 3,491 | 3,584 | 3,675 | 3,769 | 3,919 | 3,953 | 4,045 | 4,136 | 4,219 | 4,019 | 4,074 | 2,678 | 3,322 | 3,997 | 3,478 | 3,444 | 2,824 | 2,881 | 2,923 | 2,923 | 2,978 | 3,032 | 3,085 | 3,141 | 3,184 | 3,237 | 3,276 | 3,336 | 3,373 | 3,421 | 3,468 | 3,514 | 3,363 | 3,397 | 3,440 | 864 | 868 | 873 | 955 | 960 | 964 | 969 | 974 | 979 | 984 | 905 | 16 | 20 | 20 | 10 | 20 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long term Debt Total |
| 0 | 0 | 0 | 0 | 0 | 309 | 329 | 349 | 0 | 0 | 0 | 0 | 0 | 0 | 2,416 | 0 | 13,285 | 0 | 11,208 | 11,377 | 11,548 | 11,716 | 11,884 | 12,052 | 12,211 | 0 | 12,540 | 12,706 | 2,741 | 0 | 0 | 2,966 | 0 | 0 | 3,191 | 0 | 0 | 3,486 | 0 | 3,846 | 4,026 | 4,206 | 4,386 | 4,566 | 4,746 | 4,926 | 7,152 | 7,387 | 7,622 | 7,856 | 8,090 | 2,548 | 2,705 | 3,121 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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 | 2,803 | 2,802 | 2,563 | 0 | 1,925 | 0 | 1,611 | 0 | 1,881 | 0 | 0 | 0 | 2,016 | 1,816 | 1,701 | 1,607 | 1,360 | 0 | 910 | 750 | 729 | 799 | 693 | 711 | 386 | 331 | 628 | 569 | 278 | 325 | 276 | 390 | 652 | 686 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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 | 200 | 200 | 200 | 199 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Total Stockholder Equity |
| 24,974 | 24,504 | 24,998 | 26,203 | 28,216 | 28,719 | 29,567 | 29,399 | 27,722 | 27,540 | 28,288 | 29,188 | 30,282 | 24,203 | 22,670 | 24,126 | 29,390 | 30,623 | 31,689 | 29,958 | 33,161 | 33,200 | 36,392 | 36,392 | 38,082 | 40,306 | 40,654 | 40,654 | 38,690 | 37,052 | 35,555 | 34,313 | 33,312 | 33,200 | 33,050 | 33,225 | 32,640 | 31,643 | 30,132 | 29,269 | 32,389 | 31,363 | 31,045 | 31,124 | 31,366 | 31,720 | 31,148 | 31,148 | 31,882 | 31,415 | 31,050 | 30,191 | 28,650 | 27,266 | 16,972 | 16,259 | 15,822 | 15,592 | 15,445 | 15,491 | 15,300 | 15,156 | 15,103 | 15,146 | 14,613 | 14,364 | 14,288 | 14,179 | 13,077 | 7,638 | 7,422 | 7,200 | 6,862 | 6,504 | 6,238 | 6,238 | 6,176 | 6,128 | 5,700 | 5,699 | 4,963 | 5,294 | 5,537 | 5,629 | 5,572 | 5,681 | 5,994 | 5,965 | 5,775 | 5,374 | 5,764 | 5,787 | 5,973 | 5,723 | 5,269 | 4,869 | 4,459 | 4,125 | 3,972 | 3,895 | 3,571 | 3,458 | 3,430 | 3,730 | 3,870 | 3,840 | 3,790 | 3,630 | 3,600 | 3,420 | 3,200 | 3,000 | 2,690 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Common Stock |
| 69 | 68 | 68 | 68 | 68 | 67 | 67 | 67 | 68 | 67 | 67 | 67 | 67 | 67 | 67 | 67 | 66 | 66 | 66 | 66 | 66 | 66 | 65 | 65 | 65 | 65 | 65 | 65 | 64 | 64 | 64 | 63 | 63 | 63 | 62 | 62 | 62 | 62 | 62 | 62 | 61 | 61 | 61 | 61 | 61 | 61 | 60 | 60 | 60 | 60 | 60 | 60 | 59 | 58 | 48 | 48 | 48 | 48 | 48 | 48 | 48 | 48 | 48 | 47 | 47 | 47 | 47 | 47 | 45 | 33 | 33 | 33 | 32 | 32 | 31 | 31 | 31 | 31 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 29 | 29 | 29 | 29 | 29 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Retained Earnings |
| -4,590 | -4,793 | -4,032 | -2,560 | -286 | 467 | 1,580 | 1,620 | 70 | 7 | 846 | 1,844 | 3,035 | -2,938 | -4,408 | -2,903 | 2,404 | 3,696 | 4,831 | 3,172 | 6,471 | 6,609 | 10,179 | 10,179 | 12,105 | 14,608 | 15,380 | 15,380 | 13,795 | 12,399 | 11,142 | 10,118 | 9,349 | 9,434 | 9,930 | 10,267 | 9,877 | 9,066 | 7,731 | 7,062 | 10,328 | 9,470 | 9,268 | 9,536 | 10,091 | 10,530 | 10,096 | 10,096 | 10,890 | 10,710 | 10,389 | 9,661 | 8,586 | 7,347 | 6,569 | 5,882 | 5,506 | 5,363 | 5,259 | 5,350 | 5,198 | 5,095 | 5,084 | 5,171 | 4,694 | 4,565 | 4,558 | 4,539 | 4,299 | 4,023 | 3,858 | 3,762 | 3,522 | 3,294 | 3,158 | 3,158 | 3,096 | 3,061 | 2,768 | 2,767 | 2,030 | 2,361 | 2,604 | 2,696 | 2,640 | 2,748 | 3,061 | 3,033 | 2,842 | 2,443 | 2,842 | 2,865 | 3,064 | 2,822 | 2,379 | 1,991 | 1,598 | 1,278 | 1,138 | 1,062 | 780 | 651 | 609 | 900 | 1,050 | 1,020 | 980 | 820 | 780 | 610 | 390 | 180 | -120 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Capital Surplus |
| 0 | 0 | 0 | 0 | 0 | 28,185 | 27,920 | 27,712 | 0 | 0 | 0 | 0 | 0 | 27,074 | 27,012 | 26,962 | 26,919 | 26,861 | 26,792 | 26,720 | 26,624 | 26,526 | 26,347 | 26,148 | 25,913 | 25,633 | 25,432 | 25,209 | 24,831 | 24,589 | 24,349 | 24,131 | 23,900 | 23,702 | 23,058 | 22,895 | 22,701 | 22,515 | 22,340 | 22,145 | 22,000 | 21,832 | 21,716 | 21,527 | 21,214 | 21,129 | 21,066 | 20,991 | 20,932 | 20,646 | 20,601 | 20,470 | 20,005 | 19,860 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Treasury 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other Stockholders Equity |
| 29,495 | 29,229 | 28,962 | 28,695 | 28,434 | 28,185 | 27,920 | 27,712 | 27,584 | 27,466 | 27,374 | 27,277 | 27,180 | 27,074 | 27,012 | 26,962 | 26,919 | 26,861 | 26,792 | 34,671 | 26,624 | 26,526 | 33,121 | 0 | 25,913 | 25,633 | 31,892 | 0 | 24,831 | 24,589 | 24,349 | 29,993 | 23,900 | 23,702 | 23,058 | 28,412 | 22,701 | 22,515 | 22,340 | 26,860 | 22,000 | 21,832 | 21,716 | 25,540 | 21,214 | 21,129 | 25,385 | 0 | 20,932 | 20,646 | 20,601 | 24,695 | 20,005 | 19,860 | 10,354 | 14,093 | 10,267 | 10,181 | 10,137 | 10,094 | 10,054 | 10,014 | 9,970 | 12,862 | 12,456 | 12,336 | 12,267 | 12,177 | 10,784 | 5,633 | 5,583 | 5,457 | 5,359 | 5,231 | 5,101 | 5,101 | 4,814 | 4,801 | 4,667 | 4,667 | 4,372 | 4,372 | 4,372 | 4,372 | 4,090 | 4,090 | 4,090 | 4,090 | 3,968 | 3,967 | 2,892 | 3,959 | 4,171 | 4,163 | 4,152 | 4,141 | 2,846 | 2,846 | 3,924 | 2,839 | 2,784 | 2,784 | 2,784 | 2,780 | 2,770 | 2,770 | 2,780 | 2,780 | 2,790 | 2,780 | 2,780 | 2,790 | 2,780 |
5.4. Balance Sheets
Currency in USD. All numbers in thousands.