Electro-Sensors Inc
Buy, Hold or Sell?
Let's analyze Electro-sensors together
I guess you are interested in Electro-Sensors 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 Electro-Sensors 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 Electro-Sensors Inc
I send you an email if I find something interesting about Electro-Sensors Inc.
1. Quick Overview
1.1. Quick analysis of Electro-sensors (30 sec.)
1.2. What can you expect buying and holding a share of Electro-sensors? (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 Electro-sensors (5 min.)
2.2. Growth of Electro-sensors (5 min.)
Is Electro-sensors growing?
Current year | Previous year | Grow | Grow % | |
---|---|---|---|---|
How rich? | $14m | $13.4m | $421k | 3.0% |
How much money is Electro-sensors making?
Current year | Previous year | Grow | Grow % | |
---|---|---|---|---|
Making money | $110k | $87.7k | $22.2k | 20.2% |
Net Profit Margin | 4.6% | 4.1% | - | - |
How much money comes from the company's main activities?
2.3. Financial Health of Electro-sensors (5 min.)
2.4. Comparing to competitors in the Scientific & Technical Instruments industry (5 min.)
Industry Rankings (Scientific & Technical Instruments)
3. Summary and Key Metrics
3.1. What can you expect buying and holding a share of Electro-sensors?
Welcome investor! Electro-sensors's management wants to use your money to grow the business. In return you get a share of Electro-sensors.
First you should know what it really means to hold a share of Electro-sensors. And how you can make/lose money.
Speculation
The Price per Share of Electro-sensors is $4.35. 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 Electro-sensors.
- 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 Electro-sensors, 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 $4.11. Based on the TTM, the Book Value Change Per Share is $0.04 per quarter. Based on the YOY, the Book Value Change Per Share is $0.05 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 | 0.07 | 1.6% | 0.03 | 0.7% | 0.04 | 0.9% | 0.02 | 0.4% | 0.02 | 0.5% |
Usd Book Value Change Per Share | 0.08 | 1.8% | 0.04 | 1.0% | 0.05 | 1.1% | 0.02 | 0.4% | 0.03 | 0.6% |
Usd Dividend Per Share | 0.00 | 0.0% | 0.00 | 0.0% | 0.01 | 0.2% | 0.00 | 0.0% | 0.00 | 0.1% |
Usd Total Gains Per Share | 0.08 | 1.8% | 0.04 | 1.0% | 0.06 | 1.3% | 0.02 | 0.5% | 0.03 | 0.6% |
Usd Price Per Share | 4.00 | - | 3.98 | - | 4.38 | - | 4.45 | - | 4.07 | - |
Price to Earnings Ratio | 14.40 | - | -122.58 | - | 125.12 | - | -146.58 | - | -47.41 | - |
Price-to-Total Gains Ratio | 50.97 | - | 216.06 | - | 20.17 | - | -1,047.04 | - | -507.15 | - |
Price to Book Ratio | 0.97 | - | 0.98 | - | 1.12 | - | 1.16 | - | 1.10 | - |
Price-to-Total Gains Ratio | 50.97 | - | 216.06 | - | 20.17 | - | -1,047.04 | - | -507.15 | - |
When do you get the money?
Usd Investment | |
---|---|
Usd Price Per Share | 4.35 |
Number of shares | 229 |
Gains per Quarter | Trailing 12 Months | 5 Year |
---|---|---|
Usd Dividend Per Share | 0.00 | 0.00 |
Usd Book Value Change Per Share | 0.04 | 0.02 |
Usd Total Gains Per Share | 0.04 | 0.02 |
Gains per Quarter (229 shares) | 9.50 | 4.53 |
Gains per Year (229 shares) | 38.01 | 18.10 |
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 | 38 | 28 | 1 | 17 | 8 |
2 | 0 | 76 | 66 | 2 | 34 | 26 |
3 | 0 | 114 | 104 | 4 | 51 | 44 |
4 | 0 | 152 | 142 | 5 | 68 | 62 |
5 | 0 | 190 | 180 | 6 | 84 | 80 |
6 | 0 | 228 | 218 | 7 | 101 | 98 |
7 | 0 | 266 | 256 | 9 | 118 | 116 |
8 | 0 | 304 | 294 | 10 | 135 | 134 |
9 | 0 | 342 | 332 | 11 | 152 | 152 |
10 | 0 | 380 | 370 | 12 | 169 | 170 |
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 | 3.0 | 1.0 | 0.0 | 75.0% | 9.0 | 3.0 | 0.0 | 75.0% | 13.0 | 7.0 | 0.0 | 65.0% | 27.0 | 13.0 | 0.0 | 67.5% | 101.0 | 20.0 | 4.0 | 80.8% |
Book Value Change Per Share | 4.0 | 0.0 | 0.0 | 100.0% | 9.0 | 3.0 | 0.0 | 75.0% | 12.0 | 8.0 | 0.0 | 60.0% | 26.0 | 14.0 | 0.0 | 65.0% | 66.0 | 57.0 | 2.0 | 52.8% |
Dividend per Share | 0.0 | 0.0 | 4.0 | 0.0% | 1.0 | 0.0 | 11.0 | 8.3% | 1.0 | 0.0 | 19.0 | 5.0% | 2.0 | 0.0 | 38.0 | 5.0% | 70.0 | 0.0 | 55.0 | 56.0% |
Total Gains per Share | 4.0 | 0.0 | 0.0 | 100.0% | 9.0 | 3.0 | 0.0 | 75.0% | 12.0 | 8.0 | 0.0 | 60.0% | 26.0 | 14.0 | 0.0 | 65.0% | 72.0 | 52.0 | 1.0 | 57.6% |
3.2. Key Performance Indicators
The key performance indicators of Electro-Sensors Inc 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 | - | - | 0.078 | 0.041 | +89% | 0.050 | +58% | 0.018 | +326% | 0.025 | +209% |
Book Value Per Share | - | - | 4.113 | 4.046 | +2% | 3.919 | +5% | 3.852 | +7% | 3.708 | +11% |
Current Ratio | - | - | 16.017 | 18.401 | -13% | 17.169 | -7% | 16.959 | -6% | 16.228 | -1% |
Debt To Asset Ratio | - | - | 0.057 | 0.051 | +14% | 0.054 | +7% | 0.055 | +4% | 0.066 | -13% |
Debt To Equity Ratio | - | - | 0.061 | 0.053 | +14% | 0.057 | +7% | 0.059 | +4% | 0.071 | -15% |
Dividend Per Share | - | - | - | - | 0% | 0.007 | -100% | 0.001 | -100% | 0.003 | -100% |
Enterprise Value | - | - | 23155084.000 | 22979023.580 | +1% | 23982993.409 | -3% | 24056743.136 | -4% | 22160972.485 | +4% |
Eps | - | - | 0.069 | 0.032 | +116% | 0.037 | +86% | 0.017 | +311% | 0.022 | +212% |
Ev To Ebitda Ratio | - | - | 18.494 | 51.008 | -64% | 13.976 | +32% | 46.693 | -60% | 47.598 | -61% |
Ev To Sales Ratio | - | - | 2.304 | 2.480 | -7% | 2.872 | -20% | 2.832 | -19% | 2.766 | -17% |
Free Cash Flow Per Share | - | - | 0.104 | 0.025 | +315% | 0.008 | +1214% | 0.016 | +566% | 0.011 | +870% |
Free Cash Flow To Equity Per Share | - | - | 0.104 | 0.025 | +316% | 0.014 | +642% | 0.017 | +511% | -0.006 | +106% |
Gross Profit Margin | - | - | -0.429 | 14.329 | -103% | -7.497 | +1649% | 13.994 | -103% | 4.746 | -109% |
Intrinsic Value_10Y_max | - | - | 4.910 | - | - | - | - | - | - | - | - |
Intrinsic Value_10Y_min | - | - | 1.699 | - | - | - | - | - | - | - | - |
Intrinsic Value_1Y_max | - | - | 0.108 | - | - | - | - | - | - | - | - |
Intrinsic Value_1Y_min | - | - | 0.055 | - | - | - | - | - | - | - | - |
Intrinsic Value_3Y_max | - | - | 0.618 | - | - | - | - | - | - | - | - |
Intrinsic Value_3Y_min | - | - | 0.266 | - | - | - | - | - | - | - | - |
Intrinsic Value_5Y_max | - | - | 1.480 | - | - | - | - | - | - | - | - |
Intrinsic Value_5Y_min | - | - | 0.586 | - | - | - | - | - | - | - | - |
Market Cap | 14911887.000 | +8% | 13712084.000 | 13643523.580 | +1% | 15047993.409 | -9% | 15286493.136 | -10% | 14038572.485 | -2% |
Net Profit Margin | - | - | 0.095 | 0.046 | +108% | 0.041 | +130% | 0.023 | +320% | 0.035 | +168% |
Operating Margin | - | - | 0.115 | 0.032 | +256% | 0.027 | +332% | 0.020 | +486% | 0.021 | +444% |
Operating Ratio | - | - | 0.931 | 0.996 | -7% | 0.989 | -6% | 0.998 | -7% | 0.993 | -6% |
Pb Ratio | 1.058 | +8% | 0.973 | 0.984 | -1% | 1.119 | -13% | 1.158 | -16% | 1.099 | -11% |
Pe Ratio | 15.664 | +8% | 14.403 | -122.576 | +951% | 125.122 | -88% | -146.576 | +1118% | -47.412 | +429% |
Price Per Share | 4.350 | +8% | 4.000 | 3.980 | +1% | 4.385 | -9% | 4.452 | -10% | 4.072 | -2% |
Price To Free Cash Flow Ratio | 10.413 | +8% | 9.575 | -24.046 | +351% | 130.387 | -93% | 34.178 | -72% | 25.875 | -63% |
Price To Total Gains Ratio | 55.435 | +8% | 50.974 | 216.060 | -76% | 20.174 | +153% | -1047.043 | +2154% | -507.150 | +1095% |
Quick Ratio | - | - | 13.434 | 15.635 | -14% | 19.606 | -31% | 18.572 | -28% | 21.004 | -36% |
Return On Assets | - | - | 0.016 | 0.007 | +113% | 0.006 | +156% | 0.003 | +356% | 0.005 | +197% |
Return On Equity | - | - | 0.017 | 0.008 | +114% | 0.007 | +159% | 0.004 | +360% | 0.006 | +184% |
Total Gains Per Share | - | - | 0.078 | 0.041 | +89% | 0.056 | +39% | 0.020 | +297% | 0.028 | +180% |
Usd Book Value | - | - | 14098000.000 | 13869250.000 | +2% | 13448250.000 | +5% | 13221150.000 | +7% | 12775550.000 | +10% |
Usd Book Value Change Per Share | - | - | 0.078 | 0.041 | +89% | 0.050 | +58% | 0.018 | +326% | 0.025 | +209% |
Usd Book Value Per Share | - | - | 4.113 | 4.046 | +2% | 3.919 | +5% | 3.852 | +7% | 3.708 | +11% |
Usd Dividend Per Share | - | - | - | - | 0% | 0.007 | -100% | 0.001 | -100% | 0.003 | -100% |
Usd Enterprise Value | - | - | 23155084.000 | 22979023.580 | +1% | 23982993.409 | -3% | 24056743.136 | -4% | 22160972.485 | +4% |
Usd Eps | - | - | 0.069 | 0.032 | +116% | 0.037 | +86% | 0.017 | +311% | 0.022 | +212% |
Usd Free Cash Flow | - | - | 358000.000 | 86250.000 | +315% | 27250.000 | +1214% | 53850.000 | +565% | 36550.000 | +879% |
Usd Free Cash Flow Per Share | - | - | 0.104 | 0.025 | +315% | 0.008 | +1214% | 0.016 | +566% | 0.011 | +870% |
Usd Free Cash Flow To Equity Per Share | - | - | 0.104 | 0.025 | +316% | 0.014 | +642% | 0.017 | +511% | -0.006 | +106% |
Usd Market Cap | 14911887.000 | +8% | 13712084.000 | 13643523.580 | +1% | 15047993.409 | -9% | 15286493.136 | -10% | 14038572.485 | -2% |
Usd Price Per Share | 4.350 | +8% | 4.000 | 3.980 | +1% | 4.385 | -9% | 4.452 | -10% | 4.072 | -2% |
Usd Profit | - | - | 238000.000 | 110000.000 | +116% | 87750.000 | +171% | 50100.000 | +375% | 74325.000 | +220% |
Usd Revenue | - | - | 2512000.000 | 2322250.000 | +8% | 2088250.000 | +20% | 2136300.000 | +18% | 2019075.000 | +24% |
Usd Total Gains Per Share | - | - | 0.078 | 0.041 | +89% | 0.056 | +39% | 0.020 | +297% | 0.028 | +180% |
EOD | +4 -4 | MRQ | TTM | +27 -11 | YOY | +28 -12 | 5Y | +25 -15 | 10Y | +29 -11 |
3.3 Fundamental Score
Penke's Stock Scanner
Indicator | Condition | Value | ||
---|---|---|---|---|
Price to Earnings Ratio (EOD) | Between | 0-15 | 15.664 | |
Price to Book Ratio (EOD) | Between | 0-1 | 1.058 | |
Net Profit Margin (MRQ) | Greater than | 0 | 0.095 | |
Operating Margin (MRQ) | Greater than | 0 | 0.115 | |
Quick Ratio (MRQ) | Greater than | 1 | 13.434 | |
Current Ratio (MRQ) | Greater than | 1 | 16.017 | |
Debt to Asset Ratio (MRQ) | Less than | 1 | 0.057 | |
Debt to Equity Ratio (MRQ) | Less than | 1 | 0.061 | |
Return on Equity (MRQ) | Greater than | 0.15 | 0.017 | |
Return on Assets (MRQ) | Greater than | 0.05 | 0.016 | |
Total | 6/10 (60.0%) |
3.4 Technical Score
Penke's Symbol Scanner
Indicator | Condition | Value | ||
---|---|---|---|---|
Rsi | Greater than | 50 | 56.720 | |
Ma 20 | Greater than | Ma 50 | 4.221 | |
Ma 50 | Greater than | Ma 100 | 4.047 | |
Ma 100 | Greater than | Ma 200 | 3.967 | |
Open | Greater than | Close | 4.500 | |
Total | 4/5 (80.0%) |
4. In-depth Analysis
4.1 About Electro-Sensors Inc
- https://www.electro-sensors.com
- Scientific & Technical Instruments
- 35
- 6111 Blue Circle Drive, Minnetonka, MN, United States, 55343-9108
Google Maps Bing Maps
Electro-Sensors, Inc. engages in the manufacture and sale of industrial production monitoring and process control systems. The company manufactures and sells various monitoring and control systems that measure machine production and operation rates, as well as regulate the speed of related machines in production processes. Its speed monitoring systems include a line of products that measure production counts or rates, such as parts, gallons, or board feet; and alarm systems, tachometers, and other devices that translate impulses from the sensors into alarm signals, computer inputs, or digital displays. The company's temperature application products consist of bearing, gear box, and motor temperature monitoring sensors. It also offers production monitoring devices that include a belt alignment and slide gate position monitors; vibration monitoring products; and tilt switches. In addition, the company provides hazard monitoring systems, such as Electro-Sentry, which integrates its sensors for monitoring temperature, belt alignment, and shaft speed with programmable control logic; HazardPRO, a wireless hazard technology monitoring system; and HazardPRO site system manager software. It serves grain/feed/milling, bulk material, manufacturing, food product, ethanol, power generation, and other processing industries. The company sells its products through internal sales team, manufacturer's representatives, and distributors in the United States, Canada, Mexico, Brazil, Chile, Peru, the United Kingdom, Ukraine, Egypt, South Africa, India, Australia, China, the Republic of Korea, Vietnam, Malaysia, the Philippines, Thailand, and Singapore. Electro-Sensors, Inc. was incorporated in 1968 and is headquartered in Minnetonka, Minnesota.
Fundamental data was last updated by Penke on 2024-12-05 18:02:06.
4.2 In-depth Summary
4.2.1. Financial Health Summary
Compared to previous year | Compared to industry | |
---|---|---|
The company is making a profit. | ||
Using its assets, the company is inefficient in making profit. | ||
Using its investors money, the company is inefficient in making profit. |
Compared to previous year | Compared to industry | |
---|---|---|
The company is operating less efficient. | ||
The company is less efficient in keeping operating costs low. |
Compared to previous year | Compared 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. |
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 cheap. | ||
Based on the earnings, the company is expensive. | ||
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 Electro-sensors to the Scientific & Technical Instruments industry mean.
- A Net Profit Margin of 9.5% means that $0.09 for each $1 in revenue is generated as profit.
Let's take a look of the Net Profit Margin trends of Electro-Sensors Inc:
Trends
- The YOY is 4.1%. Compared to the TTM, the mid term is trending up. +2
- The 5Y is 2.3%. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is 3.5%. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 9.5% | TTM | 4.6% | +4.9% | |
TTM | 4.6% | YOY | 4.1% | +0.4% | |
TTM | 4.6% | 5Y | 2.3% | +2.3% | |
5Y | 2.3% | 10Y | 3.5% | -1.3% |
Compared to industry (Scientific & Technical Instruments)
Let compare the company's Net Profit Margin with the average (mean) in the Scientific & Technical Instruments industry:
- The MRQ average (mean) in the Scientific & Technical Instruments industry is 5.1%. trending up. +2
- The TTM average (mean) in the Scientific & Technical Instruments industry is 4.0%. trending up. +2
4.3.1.2. Return on Assets
- Above 5% is considered healthy but always compare Electro-sensors to the Scientific & Technical Instruments industry mean.
- 1.6% Return on Assets means that Electro-sensors generated $0.02 profit for each $1 in assets.
Let's take a look of the Return on Assets trends of Electro-Sensors Inc:
Trends
- The YOY is 0.6%. Compared to the TTM, the mid term is trending up. +2
- The 5Y is 0.3%. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is 0.5%. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 1.6% | TTM | 0.7% | +0.8% | |
TTM | 0.7% | YOY | 0.6% | +0.1% | |
TTM | 0.7% | 5Y | 0.3% | +0.4% | |
5Y | 0.3% | 10Y | 0.5% | -0.2% |
Compared to industry (Scientific & Technical Instruments)
Let compare the company's Return on Assets with the average (mean) in the Scientific & Technical Instruments industry:
- The MRQ average (mean) in the Scientific & Technical Instruments industry is 0.7%. trending up. +2
- The TTM average (mean) in the Scientific & Technical Instruments industry is 0.5%. trending up. +2
4.3.1.3. Return on Equity
- Above 15%-20% is considered healthy but always compare Electro-sensors to the Scientific & Technical Instruments industry mean.
- 1.7% Return on Equity means Electro-sensors generated $0.02 for each $1 the owners (shareholders) invested.
Let's take a look of the Return on Equity trends of Electro-Sensors Inc:
Trends
- The YOY is 0.7%. Compared to the TTM, the mid term is trending up. +2
- The 5Y is 0.4%. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is 0.6%. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 1.7% | TTM | 0.8% | +0.9% | |
TTM | 0.8% | YOY | 0.7% | +0.1% | |
TTM | 0.8% | 5Y | 0.4% | +0.4% | |
5Y | 0.4% | 10Y | 0.6% | -0.2% |
Compared to industry (Scientific & Technical Instruments)
Let compare the company's Return on Equity with the average (mean) in the Scientific & Technical Instruments industry:
- The MRQ average (mean) in the Scientific & Technical Instruments industry is 1.6%. trending up. +2
- The TTM average (mean) in the Scientific & Technical Instruments industry is 1.1%. trending down. -2
4.3.2. Operating Efficiency of Electro-Sensors Inc.
4.3.2. Operating Efficiency
4.3.2.1. Operating Margin
- Measures how much profit Electro-sensors 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 Electro-sensors to the Scientific & Technical Instruments industry mean.
- An Operating Margin of 11.5% means the company generated $0.12 for each $1 in revenue (before taxes).
Let's take a look of the Operating Margin trends of Electro-Sensors Inc:
Trends
- The YOY is 2.7%. Compared to the TTM, the mid term is trending up. +2
- The 5Y is 2.0%. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is 2.1%. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 11.5% | TTM | 3.2% | +8.3% | |
TTM | 3.2% | YOY | 2.7% | +0.6% | |
TTM | 3.2% | 5Y | 2.0% | +1.3% | |
5Y | 2.0% | 10Y | 2.1% | -0.2% |
Compared to industry (Scientific & Technical Instruments)
Let compare the company's Operating Margin with the average (mean) in the Scientific & Technical Instruments industry:
- The MRQ average (mean) in the Scientific & Technical Instruments industry is 0.7%. trending up. +2
- The TTM average (mean) in the Scientific & Technical Instruments industry is 1.0%. trending up. +2
4.3.2.2. Operating Ratio
- Below 1 is considered healthy (always compare to Scientific & Technical Instruments industry mean).
- An Operation Ratio of 0.93 means that the operating costs are $0.93 for each $1 in net sales.
Let's take a look of the Operating Ratio trends of Electro-Sensors Inc:
Trends
- The YOY is 0.989. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 0.998. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 0.993. Compared to the 5Y term, the 10Y term is trending up. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 0.931 | TTM | 0.996 | -0.065 | |
TTM | 0.996 | YOY | 0.989 | +0.008 | |
TTM | 0.996 | 5Y | 0.998 | -0.002 | |
5Y | 0.998 | 10Y | 0.993 | +0.005 |
Compared to industry (Scientific & Technical Instruments)
Let compare the company's Operating Ratio with the average (mean) in the Scientific & Technical Instruments industry:
- The MRQ average (mean) in the Scientific & Technical Instruments industry is 1.325. trending down. +2
- The TTM average (mean) in the Scientific & Technical Instruments industry is 1.288. trending down. +2
4.4.3. Liquidity of Electro-Sensors Inc.
4.4.3. Liquidity
4.4.3.1. Current Ratio
- Above 1.5 is considered healthy (always compare to Scientific & Technical Instruments industry mean).
- A Current Ratio of 16.02 means the company has $16.02 in assets for each $1 in short-term debts.
Let's take a look of the Current Ratio trends of Electro-Sensors Inc:
Trends
- The YOY is 17.169. Compared to the TTM, the mid term is trending up. +2
- The 5Y is 16.959. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is 16.228. Compared to the 5Y term, the 10Y term is trending up. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 16.017 | TTM | 18.401 | -2.384 | |
TTM | 18.401 | YOY | 17.169 | +1.232 | |
TTM | 18.401 | 5Y | 16.959 | +1.442 | |
5Y | 16.959 | 10Y | 16.228 | +0.732 |
Compared to industry (Scientific & Technical Instruments)
Let compare the company's Current Ratio with the average (mean) in the Scientific & Technical Instruments industry:
- The MRQ average (mean) in the Scientific & Technical Instruments industry is 2.305. trending up. +2
- The TTM average (mean) in the Scientific & Technical Instruments industry is 2.357. trending up. +2
4.4.3.2. Quick Ratio
- Above 1 is considered healthy but always compare Electro-sensors to the Scientific & Technical Instruments industry mean.
- A Quick Ratio of 13.43 means the company can pay off $13.43 for each $1 in debt (using most liquid assets).
Let's take a look of the Quick Ratio trends of Electro-Sensors Inc:
Trends
- The YOY is 19.606. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 18.572. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 21.004. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 13.434 | TTM | 15.635 | -2.201 | |
TTM | 15.635 | YOY | 19.606 | -3.971 | |
TTM | 15.635 | 5Y | 18.572 | -2.937 | |
5Y | 18.572 | 10Y | 21.004 | -2.432 |
Compared to industry (Scientific & Technical Instruments)
Let compare the company's Quick Ratio with the average (mean) in the Scientific & Technical Instruments industry:
- The MRQ average (mean) in the Scientific & Technical Instruments industry is 1.213. trending up. +2
- The TTM average (mean) in the Scientific & Technical Instruments industry is 1.258. trending up. +2
4.5.4. Solvency of Electro-Sensors Inc.
4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio
- Below 1 (100%) is considered healthy but always compare Electro-sensors to Scientific & Technical Instruments industry mean.
- A Debt to Asset Ratio of 0.06 means that Electro-sensors assets are financed with 5.7% credit (debt) and the remaining percentage (100% - 5.7%) is financed by its owners/shareholders.
Let's take a look of the Debt to Asset Ratio trends of Electro-Sensors Inc:
Trends
- The YOY is 0.054. Compared to the TTM, the mid term is trending down. +2
- The 5Y is 0.055. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 0.066. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 0.057 | TTM | 0.051 | +0.007 | |
TTM | 0.051 | YOY | 0.054 | -0.003 | |
TTM | 0.051 | 5Y | 0.055 | -0.005 | |
5Y | 0.055 | 10Y | 0.066 | -0.010 |
Compared to industry (Scientific & Technical Instruments)
Let compare the company's Debt to Asset Ratio with the average (mean) in the Scientific & Technical Instruments industry:
- The MRQ average (mean) in the Scientific & Technical Instruments industry is 0.371. trending down. +2
- The TTM average (mean) in the Scientific & Technical Instruments industry is 0.366. trending down. +2
4.5.4.2. Debt to Equity Ratio
- Below 2 is considered healthy but always compare Electro-sensors to the Scientific & Technical Instruments industry mean.
- A Debt to Equity ratio of 6.1% means that company has $0.06 debt for each $1 in shareholders equity.
Let's take a look of the Debt to Equity Ratio trends of Electro-Sensors Inc:
Trends
- The YOY is 0.057. Compared to the TTM, the mid term is trending down. +2
- The 5Y is 0.059. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 0.071. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 0.061 | TTM | 0.053 | +0.008 | |
TTM | 0.053 | YOY | 0.057 | -0.004 | |
TTM | 0.053 | 5Y | 0.059 | -0.005 | |
5Y | 0.059 | 10Y | 0.071 | -0.013 |
Compared to industry (Scientific & Technical Instruments)
Let compare the company's Debt to Equity Ratio with the average (mean) in the Scientific & Technical Instruments industry:
- The MRQ average (mean) in the Scientific & Technical Instruments industry is 0.521. trending down. +2
- The TTM average (mean) in the Scientific & Technical Instruments industry is 0.529. 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 Electro-sensors to the Scientific & Technical Instruments industry mean.
- A PE ratio of 14.40 means the investor is paying $14.40 for every $1 in earnings.
Let's take a look of the Price to Earnings Ratio trends of Electro-Sensors Inc:
Trends
- The YOY is 125.122. Compared to the TTM, the mid term is trending down. -2
- The 5Y is -146.576. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is -47.412. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
EOD | 15.664 | MRQ | 14.403 | +1.260 | |
MRQ | 14.403 | TTM | -122.576 | +136.980 | |
TTM | -122.576 | YOY | 125.122 | -247.699 | |
TTM | -122.576 | 5Y | -146.576 | +23.999 | |
5Y | -146.576 | 10Y | -47.412 | -99.164 |
Compared to industry (Scientific & Technical Instruments)
Let compare the company's Price to Earnings Ratio with the average (mean) in the Scientific & Technical Instruments industry:
- The MRQ average (mean) in the Scientific & Technical Instruments industry is 15.377. trending down. +2
- The TTM average (mean) in the Scientific & Technical Instruments industry is 15.605. 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 Electro-Sensors Inc:
- The EOD is 10.413. Based on how much money comes from the company's main activities, the company is cheap. +2
- The MRQ is 9.575. Based on how much money comes from the company's main activities, the company is cheap. +2
- The TTM is -24.046. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
- The YOY is 130.387. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 34.178. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 25.875. Compared to the 5Y term, the 10Y term is trending up. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
EOD | 10.413 | MRQ | 9.575 | +0.838 | |
MRQ | 9.575 | TTM | -24.046 | +33.621 | |
TTM | -24.046 | YOY | 130.387 | -154.433 | |
TTM | -24.046 | 5Y | 34.178 | -58.224 | |
5Y | 34.178 | 10Y | 25.875 | +8.303 |
Compared to industry (Scientific & Technical Instruments)
Let compare the company's priceToFreeCashFlowRatio with the average (mean) in the Scientific & Technical Instruments industry:
- The MRQ average (mean) in the Scientific & Technical Instruments industry is 7.942. trending up. -2
- The TTM average (mean) in the Scientific & Technical Instruments industry is 2.495. 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 Scientific & Technical Instruments industry mean).
- A PB ratio of 0.97 means the investor is paying $0.97 for each $1 in book value.
Let's take a look of the Price to Book Ratio trends of Electro-Sensors Inc:
Trends
- The YOY is 1.119. Compared to the TTM, the mid term is trending down. +2
- The 5Y is 1.158. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 1.099. Compared to the 5Y term, the 10Y term is trending up. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
EOD | 1.058 | MRQ | 0.973 | +0.085 | |
MRQ | 0.973 | TTM | 0.984 | -0.011 | |
TTM | 0.984 | YOY | 1.119 | -0.136 | |
TTM | 0.984 | 5Y | 1.158 | -0.174 | |
5Y | 1.158 | 10Y | 1.099 | +0.059 |
Compared to industry (Scientific & Technical Instruments)
Let compare the company's Price to Book Ratio with the average (mean) in the Scientific & Technical Instruments industry:
- The MRQ average (mean) in the Scientific & Technical Instruments industry is 2.357. trending down. +2
- The TTM average (mean) in the Scientific & Technical Instruments industry is 2.759. 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 Electro-Sensors Inc.
4.8.1. Institutions holding Electro-Sensors Inc
Institutions are holding 12.308% of the shares of Electro-Sensors Inc.
Date | Name | Total Shares | Total Assets | Current Shares | Change | % |
---|---|---|---|---|---|---|
2024-09-30 | CALDWELL SUTTER CAPITAL INC | 6.9772 | 0.4348 | 239179 | 0 | 0 |
2024-09-30 | Renaissance Technologies Corp | 2.6196 | 0.0005 | 89800 | -1800 | -1.9651 |
2024-09-30 | Vanguard Group Inc | 1.6257 | 0 | 55730 | 0 | 0 |
2024-09-30 | Susquehanna International Group, LLP | 0.358 | 0 | 12273 | -1134 | -8.4583 |
2024-09-30 | Geode Capital Management, LLC | 0.354 | 0 | 12134 | -334 | -2.6789 |
2024-09-30 | Morgan Stanley - Brokerage Accounts | 0.0875 | 0 | 3000 | -3000 | -50 |
2024-06-30 | Bank of America Corp | 0.056 | 0 | 1920 | 13 | 0.6817 |
2024-09-30 | Tower Research Capital LLC | 0.0485 | 0.0002 | 1663 | -709 | -29.8904 |
2024-09-30 | UBS Group AG | 0.0043 | 0 | 146 | -4218 | -96.6544 |
2024-09-30 | JPMorgan Chase & Co | 0.0001 | 0 | 4 | 0 | 0 |
2024-09-30 | Wells Fargo & Co | 0 | 0 | 1 | 0 | 0 |
2024-06-30 | Dimensional Fund Advisors, Inc. | 0 | 0 | 0 | -11215 | -100 |
2024-09-30 | Innealta Capital, LLC | 0 | 0 | 0 | -1 | -100 |
Total | 12.1309 | 0.4355 | 415850 | -22398 | -5.4% |
4.9.2. Funds holding Electro-Sensors Inc
5.3. Insider Transactions
Insiders are holding 54.341% of the shares of Electro-Sensors Inc.
5. Financial Statements
5.1. Latest Balance Sheet
Balance Sheet of 2024-09-30. Currency in USD. All numbers in thousands.
Summary
As reported | |
---|---|
Total Liabilities | 859 |
Total Stockholder Equity | + 14,098 |
Total Assets | = 14,957 |
Assets
Total Current Assets
Long-term Assets
Property Plant Equipment | 911 |
Long-term Assets (as reported) | 1,198 |
---|---|
Long-term Assets (calculated) | 911 |
+/- | 287 |
Liabilities & Shareholders' Equity
Total Current Liabilities
Long-term Liabilities
Long-term Liabilities (as reported) | 0 |
---|---|
Long-term Liabilities (calculated) | 0 |
+/- | 0 |
Total Stockholder Equity
Common Stock | 342 |
Retained Earnings | 11,428 |
Other Stockholders Equity | 2,328 |
Total Stockholder Equity (as reported) | 14,098 |
---|---|
Total Stockholder Equity (calculated) | 14,098 |
+/- | 0 |
5.2. 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 | 1996-06-30 | 1996-03-31 | 1995-12-31 | 1995-09-30 | 1995-06-30 | 1995-03-31 | 1994-12-31 | 1994-09-30 | 1994-06-30 | 1994-03-31 | 1993-12-31 | 1993-09-30 | 1993-06-30 | 1993-03-31 | 1992-12-31 | 1992-09-30 | 1992-06-30 | 1992-03-31 | 1991-12-31 | 1991-09-30 | 1991-06-30 | 1991-03-31 | 1990-12-31 | 1990-09-30 | 1990-06-30 | 1990-03-31 | 1989-12-31 | 1989-09-30 | 1989-06-30 | 1989-03-31 | 1988-12-31 | 1988-09-30 | 1988-06-30 | 1988-03-31 | 1987-12-31 | 1987-09-30 | 1987-06-30 | 1987-03-31 | 1986-12-31 | 1986-09-30 | 1986-06-30 | 1986-03-31 | 1985-12-31 | 1985-09-30 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
> Total Assets |
| 14,957 | 14,467 | 14,539 | 14,472 | 14,350 | 14,274 | 14,187 | 14,044 | 13,953 | 13,996 | 14,016 | 13,891 | 13,909 | 14,018 | 13,469 | 13,319 | 13,551 | 13,619 | 13,434 | 13,475 | 13,595 | 13,664 | 13,350 | 13,275 | 13,281 | 13,092 | 13,036 | 13,415 | 13,456 | 13,423 | 12,960 | 13,058 | 13,138 | 13,153 | 12,986 | 13,421 | 13,744 | 13,677 | 13,534 | 13,764 | 13,739 | 13,647 | 13,982 | 12,609 | 12,571 | 12,348 | 12,659 | 13,338 | 12,677 | 11,933 | 12,638 | 11,928 | 11,261 | 12,684 | 12,667 | 11,553 | 11,778 | 11,477 | 11,734 | 11,034 | 11,255 | 10,472 | 9,846 | 10,098 | 12,069 | 11,634 | 12,348 | 13,065 | 13,705 | 14,222 | 14,207 | 13,870 | 14,745 | 13,323 | 17,430 | 16,475 | 16,323 | 17,175 | 17,610 | 16,904 | 14,620 | 18,503 | 20,582 | 23,236 | 20,412 | 14,638 | 13,083 | 14,672 | 14,708 | 19,710 | 24,884 | 23,349 | 20,984 | 27,597 | 27,132 | 27,132 | 29,240 | 33,785 | 9,906 | 8,379 | 7,900 | 8,800 | 8,900 | 9,100 | 9,200 | 10,700 | 11,100 | 10,900 | 12,100 | 10,400 | 10,500 | 11,500 | 12,000 | 13,400 | 12,700 | 13,200 | 10,500 | 8,600 | 8,300 | 7,900 | 7,800 | 7,000 | 0 | 6,700 | 6,700 | 6,500 | 6,500 | 6,400 | 0 | 0 | 0 | 6,100 | 0 | 0 | 0 | 5,600 | 0 | 0 | 0 | 5,300 | 0 | 0 | 0 | 5,000 | 0 | 0 | 0 | 4,600 | 0 | 0 | 0 | 4,000 | 0 | 0 | 0 | 3,900 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Total Current Assets |
| 13,759 | 13,207 | 13,276 | 13,139 | 13,245 | 13,001 | 12,929 | 12,813 | 12,775 | 12,776 | 12,784 | 12,628 | 12,670 | 12,694 | 12,089 | 11,856 | 12,020 | 12,015 | 11,765 | 11,720 | 11,781 | 11,939 | 11,578 | 11,468 | 11,438 | 11,167 | 11,074 | 11,359 | 11,352 | 11,241 | 10,725 | 10,792 | 10,783 | 10,746 | 10,494 | 10,878 | 11,237 | 11,097 | 10,966 | 11,113 | 11,000 | 10,884 | 11,187 | 11,392 | 11,331 | 11,086 | 11,371 | 12,034 | 11,496 | 10,744 | 11,454 | 10,749 | 10,080 | 11,529 | 11,504 | 10,379 | 10,581 | 10,296 | 10,531 | 9,806 | 10,003 | 9,191 | 8,537 | 8,762 | 10,701 | 10,237 | 10,921 | 11,607 | 12,402 | 12,951 | 12,939 | 12,597 | 13,455 | 12,018 | 16,105 | 15,130 | 14,961 | 15,665 | 16,081 | 15,362 | 13,050 | 16,871 | 19,047 | 21,614 | 18,729 | 13,114 | 11,245 | 12,626 | 12,339 | 17,121 | 22,677 | 21,058 | 11,703 | 10,593 | 8,313 | 8,313 | 7,825 | 7,462 | 4,372 | 4,523 | 4,200 | 4,200 | 4,300 | 4,400 | 7,500 | 8,900 | 9,300 | 9,100 | 10,300 | 8,600 | 8,600 | 9,600 | 10,200 | 11,600 | 10,800 | 11,300 | 8,600 | 6,700 | 6,300 | 5,900 | 5,800 | 6,100 | 0 | 6,000 | 6,400 | 6,200 | 6,300 | 6,100 | 0 | 0 | 0 | 5,800 | 0 | 0 | 0 | 5,400 | 0 | 0 | 0 | 5,100 | 0 | 0 | 0 | 4,700 | 0 | 0 | 0 | 4,300 | 0 | 0 | 0 | 3,700 | 0 | 0 | 0 | 3,600 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash And Cash Equivalents |
| 10,246 | 9,888 | 10,072 | 9,870 | 3,902 | 5,600 | 5,540 | 7,646 | 9,518 | 6,429 | 7,604 | 6,713 | 4,620 | 1,540 | 1,045 | 1,090 | 7,062 | 2,262 | 7,850 | 8,785 | 3,117 | 1,025 | 954 | 1,057 | 853 | 758 | 601 | 963 | 1,185 | 895 | 670 | 840 | 792 | 560 | 505 | 569 | 2,435 | 2,359 | 1,631 | 1,190 | 887 | 837 | 1,682 | 1,505 | 1,116 | 771 | 825 | 1,102 | 5,708 | 5,634 | 5,581 | 5,476 | 5,641 | 490 | 548 | 583 | 686 | 843 | 727 | 746 | 677 | 489 | 480 | 5,529 | 5,617 | 5,507 | 5,530 | 5,779 | 5,562 | 5,475 | 5,155 | 5,451 | 4,884 | 4,992 | 8,312 | 7,060 | 6,856 | 6,437 | 6,516 | 6,464 | 6,620 | 6,718 | 6,895 | 6,863 | 6,193 | 6,181 | 6,355 | 6,723 | 6,622 | 7,290 | 7,261 | 8,390 | 8,450 | 7,393 | 3,191 | 3,191 | 2,810 | 2,638 | 2,455 | 2,762 | 2,200 | 2,200 | 2,200 | 2,300 | 2,500 | 2,400 | 2,400 | 2,500 | 2,700 | 2,700 | 2,700 | 2,600 | 2,400 | 2,300 | 2,300 | 3,300 | 2,800 | 2,900 | 2,900 | 2,800 | 2,700 | 3,000 | 0 | 3,200 | 3,500 | 3,400 | 3,800 | 3,600 | 0 | 0 | 0 | 3,600 | 0 | 0 | 0 | 3,600 | 0 | 0 | 0 | 3,200 | 0 | 0 | 0 | 3,000 | 0 | 0 | 0 | 2,700 | 0 | 0 | 0 | 2,400 | 0 | 0 | 0 | 2,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Short-term Investments |
| 56 | 56 | 56 | 56 | 6,026 | 4,029 | 4,023 | 2,036 | 56 | 3,052 | 2,056 | 3,056 | 5,041 | 8,041 | 8,042 | 8,041 | 2,041 | 6,790 | 1,041 | 45 | 5,786 | 7,752 | 7,732 | 7,742 | 7,749 | 7,757 | 7,750 | 7,756 | 7,420 | 7,418 | 7,422 | 7,427 | 7,432 | 7,488 | 7,487 | 7,872 | 6,141 | 6,142 | 6,884 | 7,798 | 7,795 | 7,955 | 7,413 | 7,945 | 8,067 | 8,129 | 8,385 | 8,925 | 3,607 | 2,996 | 3,816 | 3,181 | 2,344 | 8,935 | 9,064 | 8,027 | 8,055 | 7,645 | 8,004 | 7,291 | 7,524 | 6,878 | 6,019 | 1,215 | 2,880 | 2,647 | 3,359 | 3,892 | 4,756 | 5,712 | 5,995 | 5,474 | 6,810 | 5,377 | 6,338 | 6,642 | 6,662 | 7,769 | 8,009 | 7,334 | 4,934 | 8,796 | 10,745 | 13,416 | 10,928 | 5,139 | 3,144 | 4,202 | 3,779 | 8,290 | 13,747 | 11,140 | 1,500 | 1,500 | 3,267 | 3,267 | 3,339 | 3,141 | 197 | 0 | 300 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Receivables |
| 1,182 | 1,221 | 1,119 | 1,283 | 1,202 | 1,233 | 1,372 | 1,172 | 1,236 | 1,404 | 1,157 | 1,008 | 1,325 | 1,412 | 1,228 | 983 | 1,062 | 1,065 | 949 | 1,036 | 965 | 1,295 | 1,087 | 896 | 1,061 | 887 | 973 | 947 | 1,042 | 1,330 | 907 | 836 | 855 | 1,035 | 839 | 689 | 916 | 1,008 | 926 | 738 | 873 | 817 | 876 | 747 | 730 | 754 | 702 | 602 | 671 | 794 | 699 | 748 | 793 | 809 | 687 | 631 | 678 | 769 | 787 | 777 | 700 | 640 | 756 | 692 | 867 | 814 | 834 | 818 | 918 | 690 | 727 | 597 | 767 | 682 | 586 | 563 | 510 | 496 | 567 | 559 | 576 | 490 | 540 | 515 | 585 | 475 | 537 | 550 | 617 | 532 | 620 | 498 | 632 | 644 | 731 | 731 | 680 | 686 | 764 | 682 | 700 | 600 | 800 | 700 | 700 | 700 | 800 | 700 | 700 | 700 | 800 | 700 | 800 | 800 | 900 | 800 | 1,000 | 800 | 600 | 700 | 700 | 800 | 0 | 700 | 700 | 600 | 600 | 700 | 0 | 0 | 0 | 500 | 0 | 0 | 0 | 700 | 0 | 0 | 0 | 700 | 0 | 0 | 0 | 700 | 0 | 0 | 0 | 600 | 0 | 0 | 0 | 600 | 0 | 0 | 0 | 800 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other Current Assets |
| 1,510 | 177 | 218 | 179 | 279 | 224 | 215 | 214 | 175 | 171 | 209 | 188 | 207 | 176 | 206 | 170 | 196 | 163 | 204 | 159 | 194 | 155 | 167 | 155 | 171 | 125 | 171 | 141 | 177 | 120 | 176 | 174 | 187 | 130 | 167 | 170 | 175 | 130 | 179 | 163 | 180 | 152 | 193 | 135 | 158 | 110 | 136 | 75 | 128 | 99 | 135 | 116 | 98 | 83 | 116 | 81 | 87 | 78 | 104 | 84 | 92 | 74 | 100 | 87 | 66 | 70 | 93 | 91 | 138 | 58 | 76 | 75 | 86 | 53 | 44 | 71 | 68 | 60 | 67 | 68 | 64 | 48 | 66 | 62 | 77 | 89 | 67 | 70 | 280 | 241 | 260 | 211 | 313 | 214 | 202 | 202 | 57 | 38 | 71 | 212 | 100 | 300 | 400 | 400 | 3,300 | 4,800 | 5,100 | 5,000 | 5,900 | 4,300 | 4,300 | 5,500 | 6,100 | 7,600 | 6,800 | 6,400 | 4,000 | 2,200 | 2,000 | 1,700 | 1,700 | 1,600 | 0 | 1,400 | 1,500 | 1,500 | 1,200 | 1,200 | 0 | 0 | 0 | 1,100 | 0 | 0 | 0 | 200 | 0 | 0 | 0 | 200 | 0 | 0 | 0 | 100 | 0 | 0 | 0 | 300 | 0 | 0 | 0 | 100 | 0 | 0 | 0 | 200 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Long-term Assets |
| 1,198 | 1,260 | 1,263 | 1,333 | 1,105 | 1,273 | 1,258 | 1,231 | 1,178 | 1,220 | 1,232 | 1,263 | 1,239 | 1,324 | 1,380 | 1,463 | 1,531 | 1,604 | 1,669 | 1,755 | 1,814 | 1,725 | 1,772 | 1,807 | 1,843 | 1,925 | 1,962 | 2,056 | 2,104 | 2,182 | 2,235 | 2,266 | 2,355 | 2,407 | 2,492 | 2,543 | 2,507 | 2,580 | 2,568 | 2,651 | 2,739 | 2,763 | 2,795 | 1,217 | 1,240 | 1,262 | 1,288 | 1,304 | 1,181 | 1,189 | 1,184 | 1,179 | 1,181 | 1,155 | 1,163 | 1,174 | 1,197 | 1,181 | 1,203 | 1,228 | 1,252 | 1,281 | 1,309 | 1,336 | 1,368 | 1,397 | 1,427 | 1,458 | 1,303 | 1,271 | 1,268 | 1,273 | 1,290 | 1,305 | 1,325 | 1,345 | 1,362 | 1,510 | 1,529 | 1,542 | 1,570 | 1,632 | 1,535 | 1,622 | 1,683 | 1,523 | 1,838 | 2,046 | 2,369 | 2,588 | 2,207 | 2,291 | 9,281 | 17,004 | 18,819 | 18,819 | 21,415 | 26,323 | 5,534 | 3,855 | 3,700 | 4,600 | 4,600 | 4,700 | 1,700 | 1,800 | 1,800 | 1,800 | 1,800 | 1,800 | 1,900 | 1,900 | 1,800 | 1,800 | 1,900 | 1,900 | 1,900 | 1,900 | 2,000 | 2,000 | 2,000 | 900 | 0 | 700 | 300 | 300 | 200 | 300 | 0 | 0 | 0 | 300 | 0 | 0 | 0 | 200 | 0 | 0 | 0 | 200 | 0 | 0 | 0 | 300 | 0 | 0 | 0 | 300 | 0 | 0 | 0 | 300 | 0 | 0 | 0 | 300 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property Plant Equipment |
| 911 | 930 | 927 | 951 | 907 | 929 | 952 | 975 | 955 | 981 | 993 | 1,017 | 919 | 952 | 964 | 989 | 1,010 | 1,024 | 1,038 | 1,063 | 1,063 | 1,065 | 1,073 | 1,050 | 1,041 | 1,061 | 1,058 | 1,074 | 992 | 1,007 | 1,026 | 1,033 | 1,046 | 1,065 | 1,082 | 1,103 | 1,076 | 1,101 | 1,121 | 1,146 | 1,175 | 1,175 | 2,679 | 1,217 | 1,240 | 1,262 | 1,288 | 1,304 | 1,181 | 1,189 | 1,184 | 1,179 | 1,181 | 1,155 | 1,163 | 1,174 | 1,197 | 1,181 | 1,203 | 1,228 | 1,252 | 1,281 | 1,309 | 1,336 | 1,368 | 1,397 | 1,427 | 1,458 | 1,303 | 1,271 | 1,268 | 1,274 | 1,290 | 1,305 | 1,325 | 1,345 | 1,362 | 1,381 | 1,400 | 1,402 | 1,423 | 1,445 | 1,448 | 1,470 | 1,490 | 1,508 | 1,531 | 1,544 | 1,506 | 1,490 | 1,491 | 1,480 | 1,540 | 1,571 | 1,616 | 1,616 | 1,619 | 1,651 | 1,676 | 1,690 | 1,700 | 1,700 | 1,800 | 1,800 | 1,800 | 1,800 | 1,800 | 1,800 | 1,800 | 1,800 | 1,900 | 1,800 | 1,800 | 1,900 | 1,900 | 1,900 | 1,900 | 1,900 | 2,000 | 2,000 | 1,900 | 800 | 0 | 600 | 200 | 200 | 200 | 200 | 0 | 0 | 0 | 200 | 0 | 0 | 0 | 200 | 0 | 0 | 0 | 300 | 0 | 0 | 0 | 200 | 0 | 0 | 0 | 200 | 0 | 0 | 0 | 200 | 0 | 0 | 0 | 200 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Intangible Assets |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13 | 25 | 38 | 50 | 98 | 163 | 228 | 294 | 359 | 424 | 489 | 555 | 457 | 510 | 565 | 624 | 683 | 741 | 800 | 858 | 917 | 976 | 1,035 | 1,094 | 1,153 | 1,212 | 1,270 | 1,329 | 1,388 | 1,447 | 1,505 | 1,564 | 1,588 | 116 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Assets |
| 0 | 0 | 0 | 0 | 0 | 344 | 0 | 256 | 223 | 226 | 214 | 208 | 270 | 274 | 253 | 246 | 227 | 221 | 207 | 203 | 196 | 203 | 189 | 192 | 178 | 181 | 163 | 982 | 1,112 | 1,175 | 1,209 | 1,233 | 1,309 | 1,342 | 1,410 | 1,440 | 1,431 | 1,479 | 1,447 | 1,505 | 1,564 | 1,588 | 116 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 129 | 129 | 140 | 147 | 187 | 87 | 152 | 193 | 15 | 307 | 502 | 863 | 1,099 | 715 | 810 | 7,741 | 15,433 | 13,911 | 17,203 | 19,796 | 24,672 | 3,858 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 221 | 207 | 203 | 196 | 203 | 189 | 192 | 178 | 181 | 163 | 182 | 254 | 258 | 233 | 198 | 215 | 189 | 198 | 170 | 102 | 91 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
| 859 | 638 | 744 | 717 | 821 | 790 | 821 | 630 | 901 | 1,097 | 836 | 703 | 903 | 1,030 | 696 | 545 | 774 | 797 | 631 | 584 | 761 | 854 | 652 | 550 | 618 | 617 | 528 | 708 | 787 | 925 | 707 | 738 | 952 | 1,010 | 1,006 | 1,381 | 1,690 | 1,834 | 1,871 | 2,234 | 2,407 | 2,416 | 2,692 | 1,346 | 1,536 | 1,529 | 1,709 | 2,089 | 2,023 | 1,674 | 1,919 | 1,549 | 1,484 | 2,030 | 1,925 | 1,418 | 1,668 | 1,532 | 1,577 | 1,219 | 1,378 | 1,027 | 789 | 775 | 1,595 | 1,410 | 1,723 | 2,178 | 2,711 | 2,884 | 2,691 | 2,717 | 3,196 | 2,753 | 3,203 | 2,752 | 2,896 | 3,229 | 3,455 | 3,101 | 2,239 | 3,574 | 4,435 | 5,334 | 4,212 | 2,171 | 1,521 | 2,002 | 1,745 | 3,613 | 5,767 | 5,772 | 5,050 | 8,956 | 7,276 | 7,276 | 8,331 | 9,698 | 1,100 | 939 | 500 | 900 | 900 | 1,000 | 1,000 | 1,600 | 1,800 | 1,800 | 2,400 | 1,700 | 1,900 | 2,400 | 2,400 | 3,000 | 2,900 | 3,700 | 2,000 | 1,400 | 1,300 | 1,200 | 1,100 | 300 | 0 | 300 | 400 | 400 | 300 | 300 | 0 | 0 | 0 | 500 | 0 | 0 | 0 | 400 | 0 | 0 | 0 | 300 | 0 | 0 | 0 | 300 | 0 | 0 | 0 | 300 | 0 | 0 | 0 | 200 | 0 | 0 | 0 | 600 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Total Current Liabilities |
| 859 | 638 | 744 | 690 | 821 | 790 | 821 | 630 | 900 | 1,094 | 831 | 697 | 895 | 1,021 | 685 | 533 | 760 | 782 | 615 | 565 | 741 | 833 | 629 | 526 | 618 | 617 | 528 | 708 | 787 | 925 | 707 | 543 | 569 | 627 | 551 | 926 | 1,235 | 1,379 | 1,236 | 981 | 1,093 | 966 | 1,038 | 324 | 494 | 419 | 420 | 634 | 633 | 520 | 449 | 324 | 567 | 615 | 448 | 340 | 1,668 | 1,532 | 1,577 | 1,219 | 1,378 | 1,027 | 789 | 775 | 1,595 | 1,410 | 1,723 | 2,178 | 2,711 | 2,884 | 2,691 | 2,717 | 3,196 | 2,753 | 3,203 | 2,752 | 2,896 | 3,229 | 3,455 | 3,101 | 2,213 | 3,548 | 4,409 | 5,308 | 4,177 | 2,136 | 1,486 | 1,972 | 1,745 | 3,609 | 526 | 5,772 | 2,653 | 2,402 | 1,397 | 1,397 | 1,785 | 1,529 | 430 | 642 | 300 | 300 | 400 | 400 | 500 | 500 | 600 | 600 | 800 | 800 | 900 | 900 | 900 | 900 | 1,000 | 2,000 | 2,000 | 1,400 | 1,200 | 1,200 | 1,100 | 300 | 0 | 300 | 400 | 300 | 400 | 400 | 0 | 0 | 0 | 500 | 0 | 0 | 0 | 400 | 0 | 0 | 0 | 300 | 0 | 0 | 0 | 200 | 0 | 0 | 0 | 200 | 0 | 0 | 0 | 200 | 0 | 0 | 0 | 500 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Short-term Debt |
| 0 | 0 | 0 | 0 | 1 | 3 | 4 | 6 | 7 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 5 | 5 | 5 | 5 | 5 | 0 | 0 | 0 | 384 | 0 | 0 | 195 | 18 | 0 | 0 | 390 | 390 | 390 | 390 | 390 | 381 | 381 | 381 | 381 | 71 | 0 | 0 | 0 | 275 | 0 | 0 | 0 | 14 | 0 | 51 | 1 | 0 | 87 | 80 | 6 | 15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,643 | 0 | 0 | 0 | 2,224 | 0 | 0 | 0 | 2,581 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,020 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 762 | 2,295 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 200 | 0 | 100 | 100 | 200 | 200 | 300 | 300 | 400 | 400 | 500 | 500 | 500 | 600 | 600 | 700 | 800 | 800 | 800 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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 | 390 | 0 | 0 | 0 | 381 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
| 220 | 199 | 189 | 291 | 261 | 356 | 357 | 274 | 301 | 319 | 326 | 349 | 175 | 334 | 190 | 197 | 181 | 144 | 198 | 129 | 196 | 241 | 207 | 116 | 193 | 153 | 128 | 178 | 133 | 214 | 142 | 239 | 157 | 178 | 155 | 136 | 176 | 277 | 227 | 126 | 216 | 161 | 120 | 59 | 96 | 90 | 122 | 94 | 206 | 189 | 174 | 110 | 166 | 171 | 123 | 75 | 157 | 126 | 152 | 79 | 93 | 59 | 105 | 59 | 167 | 164 | 237 | 107 | 137 | 127 | 115 | 139 | 111 | 134 | 115 | 57 | 109 | 165 | 202 | 162 | 160 | 91 | 144 | 106 | 122 | 213 | 208 | 286 | 222 | 142 | 122 | 66 | 93 | 90 | 108 | 108 | 115 | 148 | 142 | 144 | 100 | 100 | 200 | 100 | 200 | 200 | 200 | 100 | 200 | 200 | 200 | 100 | 200 | 200 | 200 | 100 | 100 | 200 | 200 | 200 | 100 | 200 | 0 | 200 | 200 | 100 | 200 | 100 | 0 | 0 | 0 | 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 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other Current Liabilities |
| 639 | 439 | 494 | 323 | 559 | 431 | 460 | 398 | 607 | 787 | 499 | 304 | 629 | 623 | 489 | 373 | 573 | 632 | 411 | 433 | 510 | 555 | 417 | 421 | 425 | 464 | 400 | 150 | 654 | 711 | 565 | 304 | 412 | 449 | 396 | 504 | 477 | 432 | 397 | 555 | 445 | 327 | 338 | 265 | 398 | 329 | 298 | 227 | 427 | 331 | 275 | 214 | 401 | 328 | 260 | 195 | 1,351 | 1,253 | 1,343 | 1,049 | 1,210 | 899 | 609 | 630 | 1,346 | 1,168 | 1,408 | 345 | 2,497 | 2,680 | 2,498 | 289 | 3,021 | 2,557 | 3,032 | 62 | 2,737 | 3,000 | 3,182 | 2,871 | 1,998 | 3,398 | 4,211 | 5,154 | 0 | 1,879 | 1,237 | 1,637 | 1,523 | 3,467 | 404 | 5,706 | 1,779 | 8 | 1,289 | 1,289 | 1,670 | 1,381 | 288 | 497 | 200 | 200 | 0 | 300 | 200 | 200 | 200 | 300 | 300 | 300 | 300 | 400 | 200 | 200 | 300 | 1,300 | 1,300 | 500 | 200 | 200 | 200 | 100 | 0 | 100 | 200 | 200 | 200 | 300 | 0 | 0 | 0 | 400 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 400 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Long-term Liabilities |
| 0 | 0 | 0 | 27 | 0 | 0 | 423 | 280 | 1 | 3 | 5 | 6 | 8 | 9 | 11 | 12 | 14 | 15 | 16 | 19 | 20 | 21 | 23 | 24 | 0 | 0 | 0 | 0 | 0 | 0 | 195 | 195 | 383 | 383 | 455 | 455 | 455 | 455 | 635 | 1,253 | 1,314 | 1,450 | 1,654 | 1,022 | 1,042 | 1,110 | 1,289 | 1,455 | 1,390 | 1,154 | 1,470 | 1,225 | 917 | 1,415 | 1,477 | 1,078 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,627 | 2,935 | 0 | 0 | 26 | 26 | 26 | 26 | 35 | 35 | 35 | 30 | 0 | 3 | 5,241 | 10 | 2,397 | 6,554 | 5,879 | 5,879 | 6,546 | 8,168 | 669 | 297 | 200 | 600 | 500 | 600 | 500 | 1,100 | 1,200 | 1,200 | 1,600 | 900 | 1,000 | 1,500 | 1,500 | 2,100 | 1,900 | 1,700 | 30 | 0 | 100 | 0 | 0 | 0 | 0 | 0 | 0 | 100 | -100 | -100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100 | 0 | 0 | 0 | 100 | 0 | 0 | 0 | 100 | 0 | 0 | 0 | 100 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long term Debt Total |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16 | 19 | 20 | 21 | 23 | 24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 195 | 383 | 383 | 455 | 455 | 455 | 455 | 472 | 862 | 862 | 862 | 862 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 221 | 207 | 203 | 196 | 203 | 189 | 192 | 178 | 181 | 163 | 182 | 254 | 258 | 233 | 198 | 215 | 189 | 198 | 170 | 102 | 91 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 195 | 383 | 383 | 455 | 455 | 455 | 455 | 472 | 472 | 472 | 472 | 472 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Liability |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 163 | 391 | 452 | 588 | 792 | 1,022 | 1,042 | 1,110 | 1,289 | 1,455 | 1,390 | 1,154 | 1,470 | 1,225 | 917 | 1,415 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |