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

Electrolux AB Class B ADR
Buy, Hold or Sell?

Let's analyze Electrolux AB Class B ADR together

I guess you are interested in Electrolux AB Class B ADR. 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 Electrolux AB Class B ADR. 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 Electrolux AB Class B ADR

I send you an email if I find something interesting about Electrolux AB Class B ADR.

1. Quick Overview

1.1. Quick analysis of Electrolux AB Class B ADR (30 sec.)










1.2. What can you expect buying and holding a share of Electrolux AB Class B ADR? (30 sec.)

How much money do you get?

How much money do you get?
$0.00
When do you have the money?
1 year
How often do you get paid?
80.0%

What is your share worth?

Current worth
$3.69
Expected worth in 1 year
$1.16
How sure are you?
65.0%

+ What do you gain per year?

Total Gains per Share
$-2.53
Return On Investment
-13.5%

For what price can you sell your share?

Current Price per Share
$18.77
Expected price per share
$15.79 - $23.30
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Electrolux AB Class B ADR (5 min.)




Live pricePrice per Share (EOD)
$18.77
Intrinsic Value Per Share
$-41.24 - $-11.37
Total Value Per Share
$-37.54 - $-7.67

2.2. Growth of Electrolux AB Class B ADR (5 min.)




Is Electrolux AB Class B ADR growing?

Current yearPrevious yearGrowGrow %
How rich?$997.6m$1.7b-$503.5m-41.9%

How much money is Electrolux AB Class B ADR making?

Current yearPrevious yearGrowGrow %
Making money-$129.5m-$92m-$37.5m-29.0%
Net Profit Margin-3.8%-2.7%--

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

2.3. Financial Health of Electrolux AB Class B ADR (5 min.)




2.4. Comparing to competitors in the Furnishings, Fixtures & Appliances industry (5 min.)




  Industry Rankings (Furnishings, Fixtures & Appliances)  


Richest
#25 / 261

Most Revenue
#9 / 261

Most Profit
#259 / 261

Most Efficient
#196 / 261
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Electrolux AB Class B ADR?

Welcome investor! Electrolux AB Class B ADR's management wants to use your money to grow the business. In return you get a share of Electrolux AB Class B ADR.

First you should know what it really means to hold a share of Electrolux AB Class B ADR. And how you can make/lose money.

Speculation

The Price per Share of Electrolux AB Class B ADR is $18.77. 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 Electrolux AB Class B ADR.
  • 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 Electrolux AB Class B ADR, 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 $3.69. Based on the TTM, the Book Value Change Per Share is $-0.63 per quarter. Based on the YOY, the Book Value Change Per Share is $-2.04 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.
Based on historical numbers we can estimate the returns while holding a share of Electrolux AB Class B ADR.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps-0.03-0.2%-0.48-2.6%-0.39-2.1%0.291.6%0.201.0%
Usd Book Value Change Per Share-0.28-1.5%-0.63-3.4%-2.04-10.9%-0.53-2.8%-0.13-0.7%
Usd Dividend Per Share0.000.0%0.000.0%0.331.8%0.633.3%0.522.8%
Usd Total Gains Per Share-0.28-1.5%-0.63-3.4%-1.71-9.1%0.100.5%0.382.0%
Usd Price Per Share16.42-19.07-24.88-34.58-44.65-
Price to Earnings Ratio-141.68--9.53--19.87--0.32-90.77-
Price-to-Total Gains Ratio-57.90--80.14--6.93-11.26-86.09-
Price to Book Ratio4.44-4.41-3.66-3.56-4.10-
Price-to-Total Gains Ratio-57.90--80.14--6.93-11.26-86.09-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share18.77
Number of shares53
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.63
Usd Book Value Change Per Share-0.63-0.53
Usd Total Gains Per Share-0.630.10
Gains per Quarter (53 shares)-33.535.12
Gains per Year (53 shares)-134.1220.46
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10-134-144133-11210
20-268-278266-22530
30-402-412399-33750
40-536-546531-45070
50-671-680664-56290
60-805-814797-674110
70-939-948930-787130
80-1073-10821063-899150
90-1207-12161196-1012170
100-1341-13501329-1124190

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share1.03.00.025.0%5.07.00.041.7%12.08.00.060.0%31.09.00.077.5%85.017.00.083.3%
Book Value Change Per Share0.04.00.00.0%3.09.00.025.0%8.012.00.040.0%20.020.00.050.0%57.045.00.055.9%
Dividend per Share0.00.04.00.0%6.00.06.050.0%14.00.06.070.0%32.00.08.080.0%74.00.028.072.5%
Total Gains per Share0.04.00.00.0%5.07.00.041.7%12.08.00.060.0%26.014.00.065.0%65.037.00.063.7%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Electrolux AB Class B ADR compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share---0.284-0.633+123%-2.044+621%-0.530+87%-0.132-53%
Book Value Per Share--3.6954.432-17%8.050-54%10.468-65%11.280-67%
Current Ratio--0.9230.947-3%0.948-3%0.965-4%0.979-6%
Debt To Asset Ratio--0.9170.901+2%0.862+6%0.842+9%0.821+12%
Debt To Equity Ratio--11.0979.428+18%6.307+76%5.842+90%4.936+125%
Dividend Per Share----0%0.333-100%0.627-100%0.516-100%
Eps---0.029-0.480+1557%-0.393+1256%0.294-110%0.196-115%
Free Cash Flow Per Share--0.125-0.106+185%-0.816+753%0.013+872%0.316-61%
Free Cash Flow To Equity Per Share--0.4750.185+157%-0.188+140%0.142+234%0.164+190%
Gross Profit Margin--46.0006.414+617%5.390+753%1.820+2428%-1.003+102%
Intrinsic Value_10Y_max---11.366--------
Intrinsic Value_10Y_min---41.239--------
Intrinsic Value_1Y_max--0.919--------
Intrinsic Value_1Y_min---2.791--------
Intrinsic Value_3Y_max--1.192--------
Intrinsic Value_3Y_min---9.597--------
Intrinsic Value_5Y_max---0.425--------
Intrinsic Value_5Y_min---17.678--------
Market Cap2457330860.000-80%4433864324.7605166820488.370-14%6050307638.740-27%5948150850.422-25%6921156512.711-36%
Net Profit Margin---0.002-0.038+1524%-0.027+1050%0.010-125%0.020-112%
Operating Margin--0.008-0.022+386%-0.029+473%0.014-45%0.027-71%
Operating Ratio--0.9921.027-3%1.029-4%0.985+1%0.970+2%
Pb Ratio5.080+13%4.4444.406+1%3.662+21%3.556+25%4.097+8%
Pe Ratio-161.951-14%-141.675-9.529-93%-19.875-86%-0.317-100%90.767-256%
Price Per Share18.770+13%16.42019.070-14%24.883-34%34.579-53%44.648-63%
Price To Free Cash Flow Ratio37.554+13%32.852-13.415+141%-4.334+113%-8.540+126%5.633+483%
Price To Total Gains Ratio-66.187-14%-57.900-80.141+38%-6.926-88%11.257-614%86.093-167%
Quick Ratio--0.5530.575-4%0.531+4%0.583-5%0.588-6%
Return On Assets---0.001-0.011+1594%-0.007+1045%0.003-122%0.007-110%
Return On Equity---0.008-0.119+1421%-0.055+606%0.001-1342%0.027-129%
Total Gains Per Share---0.284-0.633+123%-1.711+503%0.097-394%0.384-174%
Usd Book Value--997657800.0001201815300.000-17%1705411950.000-42%1724766570.000-42%1734703050.000-42%
Usd Book Value Change Per Share---0.284-0.633+123%-2.044+621%-0.530+87%-0.132-53%
Usd Book Value Per Share--3.6954.432-17%8.050-54%10.468-65%11.280-67%
Usd Dividend Per Share----0%0.333-100%0.627-100%0.516-100%
Usd Eps---0.029-0.480+1557%-0.393+1256%0.294-110%0.196-115%
Usd Free Cash Flow--33741000.000-28777650.000+185%-165306450.000+590%-9819120.000+129%39789930.000-15%
Usd Free Cash Flow Per Share--0.125-0.106+185%-0.816+753%0.013+872%0.316-61%
Usd Free Cash Flow To Equity Per Share--0.4750.185+157%-0.188+140%0.142+234%0.164+190%
Usd Market Cap2457330860.000-80%4433864324.7605166820488.370-14%6050307638.740-27%5948150850.422-25%6921156512.711-36%
Usd Price Per Share18.770+13%16.42019.070-14%24.883-34%34.579-53%44.648-63%
Usd Profit---7824000.000-129585000.000+1556%-92054250.000+1077%22992780.000-134%57098085.000-114%
Usd Revenue--3307498200.0003275297550.000+1%3334980000.000-1%3097335780.000+7%3045924765.000+9%
Usd Total Gains Per Share---0.284-0.633+123%-1.711+503%0.097-394%0.384-174%
 EOD+2 -6MRQTTM+22 -12YOY+21 -155Y+11 -2510Y+6 -30

3.3 Fundamental Score

Let's check the fundamental score of Electrolux AB Class B ADR based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-161.951
Price to Book Ratio (EOD)Between0-15.080
Net Profit Margin (MRQ)Greater than0-0.002
Operating Margin (MRQ)Greater than00.008
Quick Ratio (MRQ)Greater than10.553
Current Ratio (MRQ)Greater than10.923
Debt to Asset Ratio (MRQ)Less than10.917
Debt to Equity Ratio (MRQ)Less than111.097
Return on Equity (MRQ)Greater than0.15-0.008
Return on Assets (MRQ)Greater than0.05-0.001
Total2/10 (20.0%)

3.4 Technical Score

Let's check the technical score of Electrolux AB Class B ADR based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5056.705
Ma 20Greater thanMa 5018.511
Ma 50Greater thanMa 10017.485
Ma 100Greater thanMa 20017.717
OpenGreater thanClose18.770
Total2/5 (40.0%)

4. In-depth Analysis

4.1 About Electrolux AB Class B ADR

AB Electrolux (publ), together with its subsidiaries, manufactures and sells household appliances worldwide. The company offers various appliances, such as refrigerators, freezers, cookers, dryers, washing machines, dishwashers, room air-conditioners, microwave ovens, floor-care products, vacuum cleaners, water heaters, heat pumps, and other small domestic appliances, as well as consumables and accessories. It also provides hobs, ovens, and hoods; and tumble dryers. The company offers its products under the Electrolux, AEG, and Frigidaire brands through retailers, buying groups, and independent stores. AB Electrolux (publ) was founded in 1901 and is headquartered in Stockholm, Sweden.

Fundamental data was last updated by Penke on 2024-08-31 10:21:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a loss.
Using its assets, the company is very inefficient in making profit.
Using its investors money, the company is very inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very inefficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just not able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is just able to pay all its debts by selling its assets.
The company is unable to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is fair priced.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is expensive.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Electrolux AB Class B ADR earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Electrolux AB Class B ADR to the Furnishings, Fixtures & Appliances industry mean.
  • A Net Profit Margin of -0.2% means that $0.00 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Electrolux AB Class B ADR:

  • The MRQ is -0.2%. The company is not making a profit/loss.
  • The TTM is -3.8%. The company is making a loss. -1
Trends
Current periodCompared to+/- 
MRQ-0.2%TTM-3.8%+3.6%
TTM-3.8%YOY-2.7%-1.1%
TTM-3.8%5Y1.0%-4.8%
5Y1.0%10Y2.0%-1.0%
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.2%2.9%-3.1%
TTM-3.8%3.0%-6.8%
YOY-2.7%2.9%-5.6%
5Y1.0%3.1%-2.1%
10Y2.0%3.9%-1.9%
4.3.1.2. Return on Assets

Shows how efficient Electrolux AB Class B ADR is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Electrolux AB Class B ADR to the Furnishings, Fixtures & Appliances industry mean.
  • -0.1% Return on Assets means that Electrolux AB Class B ADR generated $0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Electrolux AB Class B ADR:

  • The MRQ is -0.1%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -1.1%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-0.1%TTM-1.1%+1.0%
TTM-1.1%YOY-0.7%-0.4%
TTM-1.1%5Y0.3%-1.4%
5Y0.3%10Y0.7%-0.4%
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.1%0.9%-1.0%
TTM-1.1%0.9%-2.0%
YOY-0.7%1.0%-1.7%
5Y0.3%1.1%-0.8%
10Y0.7%1.3%-0.6%
4.3.1.3. Return on Equity

Shows how efficient Electrolux AB Class B ADR is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Electrolux AB Class B ADR to the Furnishings, Fixtures & Appliances industry mean.
  • -0.8% Return on Equity means Electrolux AB Class B ADR generated $-0.01 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Electrolux AB Class B ADR:

  • The MRQ is -0.8%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -11.9%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-0.8%TTM-11.9%+11.2%
TTM-11.9%YOY-5.5%-6.4%
TTM-11.9%5Y0.1%-12.0%
5Y0.1%10Y2.7%-2.6%
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.8%1.9%-2.7%
TTM-11.9%1.8%-13.7%
YOY-5.5%2.5%-8.0%
5Y0.1%2.2%-2.1%
10Y2.7%2.9%-0.2%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Electrolux AB Class B ADR.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Electrolux AB Class B ADR is operating .

  • Measures how much profit Electrolux AB Class B ADR 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 Electrolux AB Class B ADR to the Furnishings, Fixtures & Appliances industry mean.
  • An Operating Margin of 0.8% means the company generated $0.01  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Electrolux AB Class B ADR:

  • The MRQ is 0.8%. The company is operating inefficient. -1
  • The TTM is -2.2%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ0.8%TTM-2.2%+3.0%
TTM-2.2%YOY-2.9%+0.7%
TTM-2.2%5Y1.4%-3.7%
5Y1.4%10Y2.7%-1.3%
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8%5.1%-4.3%
TTM-2.2%3.1%-5.3%
YOY-2.9%4.8%-7.7%
5Y1.4%5.0%-3.6%
10Y2.7%4.6%-1.9%
4.3.2.2. Operating Ratio

Measures how efficient Electrolux AB Class B ADR is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Furnishings, Fixtures & Appliances industry mean).
  • An Operation Ratio of 0.99 means that the operating costs are $0.99 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Electrolux AB Class B ADR:

  • The MRQ is 0.992. The company is less efficient in keeping operating costs low.
  • The TTM is 1.027. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ0.992TTM1.027-0.035
TTM1.027YOY1.029-0.002
TTM1.0275Y0.985+0.042
5Y0.98510Y0.970+0.015
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9921.529-0.537
TTM1.0271.504-0.477
YOY1.0291.455-0.426
5Y0.9851.359-0.374
10Y0.9701.181-0.211
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Electrolux AB Class B ADR.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Electrolux AB Class B ADR is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Furnishings, Fixtures & Appliances industry mean).
  • A Current Ratio of 0.92 means the company has $0.92 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Electrolux AB Class B ADR:

  • The MRQ is 0.923. The company is just not able to pay all its short-term debts. -1
  • The TTM is 0.947. The company is just not able to pay all its short-term debts. -1
Trends
Current periodCompared to+/- 
MRQ0.923TTM0.947-0.025
TTM0.947YOY0.9480.000
TTM0.9475Y0.965-0.018
5Y0.96510Y0.979-0.014
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9231.545-0.622
TTM0.9471.567-0.620
YOY0.9481.643-0.695
5Y0.9651.702-0.737
10Y0.9791.610-0.631
4.4.3.2. Quick Ratio

Measures if Electrolux AB Class B ADR is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Electrolux AB Class B ADR to the Furnishings, Fixtures & Appliances industry mean.
  • A Quick Ratio of 0.55 means the company can pay off $0.55 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Electrolux AB Class B ADR:

  • The MRQ is 0.553. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.575. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.553TTM0.575-0.022
TTM0.575YOY0.531+0.044
TTM0.5755Y0.583-0.009
5Y0.58310Y0.588-0.005
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5530.627-0.074
TTM0.5750.673-0.098
YOY0.5310.721-0.190
5Y0.5830.823-0.240
10Y0.5880.848-0.260
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Electrolux AB Class B ADR.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Electrolux AB Class B ADR assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Electrolux AB Class B ADR to Furnishings, Fixtures & Appliances industry mean.
  • A Debt to Asset Ratio of 0.92 means that Electrolux AB Class B ADR assets are financed with 91.7% credit (debt) and the remaining percentage (100% - 91.7%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Electrolux AB Class B ADR:

  • The MRQ is 0.917. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.901. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.917TTM0.901+0.016
TTM0.901YOY0.862+0.039
TTM0.9015Y0.842+0.059
5Y0.84210Y0.821+0.022
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9170.487+0.430
TTM0.9010.488+0.413
YOY0.8620.482+0.380
5Y0.8420.472+0.370
10Y0.8210.464+0.357
4.5.4.2. Debt to Equity Ratio

Measures if Electrolux AB Class B ADR is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Electrolux AB Class B ADR to the Furnishings, Fixtures & Appliances industry mean.
  • A Debt to Equity ratio of 1,109.7% means that company has $11.10 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Electrolux AB Class B ADR:

  • The MRQ is 11.097. The company is unable to pay all its debts with equity. -1
  • The TTM is 9.428. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ11.097TTM9.428+1.669
TTM9.428YOY6.307+3.121
TTM9.4285Y5.842+3.585
5Y5.84210Y4.936+0.906
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
MRQ11.0970.905+10.192
TTM9.4280.924+8.504
YOY6.3070.935+5.372
5Y5.8420.964+4.878
10Y4.9360.945+3.991
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings Electrolux AB Class B ADR generates.

  • Above 15 is considered overpriced but always compare Electrolux AB Class B ADR to the Furnishings, Fixtures & Appliances industry mean.
  • A PE ratio of -141.68 means the investor is paying $-141.68 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Electrolux AB Class B ADR:

  • The EOD is -161.951. Based on the earnings, the company is expensive. -2
  • The MRQ is -141.675. Based on the earnings, the company is expensive. -2
  • The TTM is -9.529. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-161.951MRQ-141.675-20.276
MRQ-141.675TTM-9.529-132.146
TTM-9.529YOY-19.875+10.346
TTM-9.5295Y-0.317-9.212
5Y-0.31710Y90.767-91.084
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
EOD-161.95110.259-172.210
MRQ-141.67510.354-152.029
TTM-9.5299.952-19.481
YOY-19.87512.254-32.129
5Y-0.31714.971-15.288
10Y90.76718.066+72.701
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 Electrolux AB Class B ADR:

  • The EOD is 37.554. Based on how much money comes from the company's main activities, the company is fair priced.
  • The MRQ is 32.852. Based on how much money comes from the company's main activities, the company is fair priced.
  • The TTM is -13.415. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD37.554MRQ32.852+4.702
MRQ32.852TTM-13.415+46.267
TTM-13.415YOY-4.334-9.081
TTM-13.4155Y-8.540-4.875
5Y-8.54010Y5.633-14.173
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
EOD37.5542.257+35.297
MRQ32.8522.154+30.698
TTM-13.4151.828-15.243
YOY-4.3340.998-5.332
5Y-8.5402.271-10.811
10Y5.6332.634+2.999
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio

Measures if the stock price of Electrolux AB Class B ADR is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Furnishings, Fixtures & Appliances industry mean).
  • A PB ratio of 4.44 means the investor is paying $4.44 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Electrolux AB Class B ADR:

  • The EOD is 5.080. Based on the equity, the company is overpriced. -1
  • The MRQ is 4.444. Based on the equity, the company is fair priced.
  • The TTM is 4.406. Based on the equity, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD5.080MRQ4.444+0.636
MRQ4.444TTM4.406+0.039
TTM4.406YOY3.662+0.743
TTM4.4065Y3.556+0.850
5Y3.55610Y4.097-0.542
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
EOD5.0801.433+3.647
MRQ4.4441.583+2.861
TTM4.4061.621+2.785
YOY3.6621.593+2.069
5Y3.5561.947+1.609
10Y4.0972.198+1.899
4.6.2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Latest Balance Sheet

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

Summary
Total Assets123,347,000
Total Liabilities113,146,000
Total Stockholder Equity10,196,000
 As reported
Total Liabilities 113,146,000
Total Stockholder Equity+ 10,196,000
Total Assets = 123,347,000

Assets

Total Assets123,347,000
Total Current Assets64,929,000
Long-term Assets58,418,000
Total Current Assets
Cash And Cash Equivalents 15,024,000
Short-term Investments 168,000
Net Receivables 23,531,000
Inventory 21,207,000
Other Current Assets 4,999,000
Total Current Assets  (as reported)64,929,000
Total Current Assets  (calculated)64,929,000
+/-0
Long-term Assets
Property Plant Equipment 32,748,000
Goodwill 6,670,000
Intangible Assets 5,476,000
Long-term Assets Other 9,433,000
Long-term Assets  (as reported)58,418,000
Long-term Assets  (calculated)54,327,000
+/- 4,091,000

Liabilities & Shareholders' Equity

Total Current Liabilities70,369,000
Long-term Liabilities42,777,000
Total Stockholder Equity10,196,000
Total Current Liabilities
Short-term Debt 9,461,000
Short Long Term Debt 8,235,000
Accounts payable 37,326,000
Other Current Liabilities 22,165,000
Total Current Liabilities  (as reported)70,369,000
Total Current Liabilities  (calculated)77,187,000
+/- 6,818,000
Long-term Liabilities
Long term Debt 31,635,000
Capital Lease Obligations 4,665,000
Long-term Liabilities  (as reported)42,777,000
Long-term Liabilities  (calculated)36,300,000
+/- 6,477,000
Total Stockholder Equity
Common Stock1,545,000
Retained Earnings 7,157,000
Accumulated Other Comprehensive Income -1,411,000
Other Stockholders Equity 2,905,000
Total Stockholder Equity (as reported)10,196,000
Total Stockholder Equity (calculated)10,196,000
+/-0
Other
Capital Stock1,545,000
Cash and Short Term Investments 15,192,000
Common Stock Shares Outstanding 270,028
Current Deferred Revenue1,417,000
Liabilities and Stockholders Equity 123,347,000
Net Debt 29,511,000
Net Invested Capital 50,066,000
Net Working Capital -5,440,000
Property Plant and Equipment Gross 32,748,000
Short Long Term Debt Total 44,535,000



6.2. Balance Sheets Structured

Currency in SEK. All numbers in thousands.

 Trend2024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-311993-12-311993-09-301993-06-301993-03-311992-12-311992-09-301992-06-301992-03-311991-12-311991-09-301991-06-301991-03-311990-12-311990-09-301990-06-301990-03-311989-12-311989-09-301989-06-301989-03-31
> Total Assets 
0
0
0
62,828,126
0
0
0
65,482,564
0
0
0
62,762,510
0
0
0
71,545,572
0
0
0
77,662,196
0
0
0
84,087,289
0
0
0
82,390,511
0
0
0
85,524,615
0
0
0
70,200,162
0
0
0
83,354,180
82,733,935
83,994,400
83,546,292
81,564,340
84,630,831
87,571,675
89,254,539
87,917,451
101,954,142
100,442,290
101,329,462
94,403,897
95,577,097
92,647,491
90,322,448
85,609,010
88,580,812
84,205,698
79,443,659
76,960,952
82,289,831
78,683,754
78,016,858
75,430,495
78,776,785
85,898,000
83,578,000
82,558,000
85,719,000
66,724,000
68,933,000
66,049,000
65,836,000
65,563,000
64,516,000
66,089,000
62,908,000
11,089,888
70,291,000
73,323,000
9,015,172
76,534,000
10,798,411
72,696,000
71,311,000
75,204,000
72,012,000
73,521,000
69,059,000
72,905,000
77,253,000
76,384,000
77,604,000
79,545,000
76,662,000
76,152,000
76,091,000
77,825,000
74,242,000
76,001,000
74,935,000
76,586,000
81,148,000
85,688,000
86,873,000
83,817,000
85,510,000
83,471,000
81,447,000
82,350,000
85,224,000
85,848,000
84,916,000
86,416,000
89,006,000
89,679,000
89,209,000
92,151,000
93,262,000
97,312,000
101,008,000
101,926,000
106,251,000
106,808,000
101,656,000
96,255,000
100,058,000
99,604,000
105,181,000
105,590,000
109,100,000
107,607,000
112,942,000
125,385,000
128,260,000
127,102,000
122,719,000
127,801,000
129,097,000
120,053,000
123,251,000
123,347,000
123,347,000123,251,000120,053,000129,097,000127,801,000122,719,000127,102,000128,260,000125,385,000112,942,000107,607,000109,100,000105,590,000105,181,00099,604,000100,058,00096,255,000101,656,000106,808,000106,251,000101,926,000101,008,00097,312,00093,262,00092,151,00089,209,00089,679,00089,006,00086,416,00084,916,00085,848,00085,224,00082,350,00081,447,00083,471,00085,510,00083,817,00086,873,00085,688,00081,148,00076,586,00074,935,00076,001,00074,242,00077,825,00076,091,00076,152,00076,662,00079,545,00077,604,00076,384,00077,253,00072,905,00069,059,00073,521,00072,012,00075,204,00071,311,00072,696,00010,798,41176,534,0009,015,17273,323,00070,291,00011,089,88862,908,00066,089,00064,516,00065,563,00065,836,00066,049,00068,933,00066,724,00085,719,00082,558,00083,578,00085,898,00078,776,78575,430,49578,016,85878,683,75482,289,83176,960,95279,443,65984,205,69888,580,81285,609,01090,322,44892,647,49195,577,09794,403,897101,329,462100,442,290101,954,14287,917,45189,254,53987,571,67584,630,83181,564,34083,546,29283,994,40082,733,93583,354,18000070,200,16200085,524,61500082,390,51100084,087,28900077,662,19600071,545,57200062,762,51000065,482,56400062,828,126000
   > Total Current Assets 
0
0
0
37,838,056
0
0
0
40,052,790
0
0
0
38,660,891
0
0
0
44,206,589
0
0
0
47,679,534
0
0
0
55,637,110
0
0
0
56,098,953
0
0
0
56,596,393
0
0
0
42,281,530
0
0
0
55,447,532
56,319,180
57,129,760
56,535,639
53,535,913
57,520,894
59,643,363
59,406,336
58,023,050
68,889,336
67,445,663
68,595,371
62,069,776
64,590,346
64,389,914
61,374,016
57,849,093
61,229,692
57,602,227
55,440,773
53,370,232
56,288,504
52,688,739
52,198,068
49,798,773
52,013,467
56,799,000
54,225,000
52,827,000
56,012,000
44,826,000
46,620,000
44,091,000
42,837,000
42,343,000
41,344,000
42,282,000
40,349,000
0
45,342,000
46,411,000
0
49,881,000
0
47,217,000
46,325,000
49,583,000
47,763,000
46,909,000
43,270,000
46,054,000
47,796,000
43,066,000
44,259,000
45,358,000
43,346,000
42,609,000
43,809,000
44,823,000
42,134,000
43,769,000
43,330,000
44,036,000
47,393,000
50,126,000
49,702,000
48,333,000
50,597,000
48,783,000
47,557,000
47,995,000
50,551,000
51,859,000
48,446,000
50,341,000
53,294,000
51,980,000
50,674,000
52,746,000
53,856,000
55,490,000
55,075,000
54,972,000
57,531,000
61,642,000
55,293,000
52,091,000
57,307,000
58,399,000
63,016,000
63,262,000
65,740,000
60,471,000
63,089,000
71,432,000
71,164,000
69,994,000
65,740,000
68,104,000
70,177,000
63,354,000
64,420,000
64,929,000
64,929,00064,420,00063,354,00070,177,00068,104,00065,740,00069,994,00071,164,00071,432,00063,089,00060,471,00065,740,00063,262,00063,016,00058,399,00057,307,00052,091,00055,293,00061,642,00057,531,00054,972,00055,075,00055,490,00053,856,00052,746,00050,674,00051,980,00053,294,00050,341,00048,446,00051,859,00050,551,00047,995,00047,557,00048,783,00050,597,00048,333,00049,702,00050,126,00047,393,00044,036,00043,330,00043,769,00042,134,00044,823,00043,809,00042,609,00043,346,00045,358,00044,259,00043,066,00047,796,00046,054,00043,270,00046,909,00047,763,00049,583,00046,325,00047,217,000049,881,000046,411,00045,342,000040,349,00042,282,00041,344,00042,343,00042,837,00044,091,00046,620,00044,826,00056,012,00052,827,00054,225,00056,799,00052,013,46749,798,77352,198,06852,688,73956,288,50453,370,23255,440,77357,602,22761,229,69257,849,09361,374,01664,389,91464,590,34662,069,77668,595,37167,445,66368,889,33658,023,05059,406,33659,643,36357,520,89453,535,91356,535,63957,129,76056,319,18055,447,53200042,281,53000056,596,39300056,098,95300055,637,11000047,679,53400044,206,58900038,660,89100040,052,79000037,838,056000
       Cash And Cash Equivalents 
0
0
0
3,983,245
0
0
0
4,886,675
0
0
0
1,259,942
0
0
0
1,978,186
0
0
0
8,358,338
0
0
0
13,052,074
0
0
0
7,037,636
0
0
0
4,597,262
0
0
0
46,078
0
0
0
11,396,228
8,851,447
8,564,800
11,752,664
10,305,195
8,560,121
9,683,109
10,906,632
8,487,010
10,904,020
11,457,909
15,091,622
12,363,662
10,301,226
14,311,922
15,049,105
5,996,976
11,290,042
0
12,272,793
4,018,042
8,775,071
6,468,702
8,574,721
4,287,488
0
4,360,000
4,972,000
4,420,000
4,194,000
6,063,000
8,118,000
5,475,000
3,460,000
2,720,000
2,905,000
5,546,000
4,501,000
923,133
4,937,000
7,305,000
934,781
9,964,000
1,660,048
9,537,000
9,200,000
9,892,000
9,947,000
10,389,000
8,209,000
9,905,000
10,226,000
6,966,000
8,349,000
7,985,000
6,836,000
6,835,000
7,112,000
6,427,000
4,971,000
6,607,000
5,949,000
6,522,000
7,616,000
9,107,000
8,109,000
8,258,000
10,414,000
10,696,000
9,486,000
8,538,000
11,236,000
12,756,000
7,534,000
10,079,000
11,084,000
11,289,000
8,272,000
9,207,000
10,874,000
11,697,000
8,773,000
7,702,000
9,621,000
10,807,000
13,961,000
16,747,000
19,460,000
20,196,000
19,121,000
18,133,000
17,973,000
10,923,000
7,965,000
12,185,000
9,403,000
17,559,000
11,551,000
12,545,000
16,296,000
15,331,000
13,975,000
15,024,000
15,024,00013,975,00015,331,00016,296,00012,545,00011,551,00017,559,0009,403,00012,185,0007,965,00010,923,00017,973,00018,133,00019,121,00020,196,00019,460,00016,747,00013,961,00010,807,0009,621,0007,702,0008,773,00011,697,00010,874,0009,207,0008,272,00011,289,00011,084,00010,079,0007,534,00012,756,00011,236,0008,538,0009,486,00010,696,00010,414,0008,258,0008,109,0009,107,0007,616,0006,522,0005,949,0006,607,0004,971,0006,427,0007,112,0006,835,0006,836,0007,985,0008,349,0006,966,00010,226,0009,905,0008,209,00010,389,0009,947,0009,892,0009,200,0009,537,0001,660,0489,964,000934,7817,305,0004,937,000923,1334,501,0005,546,0002,905,0002,720,0003,460,0005,475,0008,118,0006,063,0004,194,0004,420,0004,972,0004,360,00004,287,4888,574,7216,468,7028,775,0714,018,04212,272,793011,290,0425,996,97615,049,10514,311,92210,301,22612,363,66215,091,62211,457,90910,904,0208,487,01010,906,6329,683,1098,560,12110,305,19511,752,6648,564,8008,851,44711,396,22800046,0780004,597,2620007,037,63600013,052,0740008,358,3380001,978,1860001,259,9420004,886,6750003,983,245000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8,334,928
0
0
0
8,567,989
0
0
0
4,473,900
4,885,985
0
980,000
623,000
185,000
3,284,000
869,000
1,643,000
532,000
470,000
323,000
165,000
38,000
16,277
429,000
296,000
127,966
1,920,000
355,264
3,030,000
2,178,000
2,423,000
2,775,000
2,108,000
1,653,000
1,401,000
1,149,000
337,000
650,000
618,000
491,000
123,000
123,000
124,000
156,000
148,000
122,000
77,000
99,000
99,000
78,000
78,000
108,000
108,000
11,000
3,000
3,000
905,000
211,000
153,000
160,000
358,000
164,000
116,000
178,000
176,000
538,000
180,000
193,000
190,000
178,000
177,000
176,000
172,000
163,000
163,000
164,000
165,000
166,000
169,000
171,000
168,000
168,000
170,000
170,000
167,000
169,000
168,000
168,000169,000167,000170,000170,000168,000168,000171,000169,000166,000165,000164,000163,000163,000172,000176,000177,000178,000190,000193,000180,000538,000176,000178,000116,000164,000358,000160,000153,000211,000905,0003,0003,00011,000108,000108,00078,00078,00099,00099,00077,000122,000148,000156,000124,000123,000123,000491,000618,000650,000337,0001,149,0001,401,0001,653,0002,108,0002,775,0002,423,0002,178,0003,030,000355,2641,920,000127,966296,000429,00016,27738,000165,000323,000470,000532,0001,643,000869,0003,284,000185,000623,000980,00004,885,9854,473,9000008,567,9890008,334,9280000000000000000000000000000000000000000000000000000000
       Net Receivables 
0
0
0
16,561,817
0
0
0
16,985,330
0
0
0
17,281,437
0
0
0
18,883,263
0
0
0
18,525,371
0
0
0
19,992,138
0
0
0
19,421,596
0
0
0
20,481,338
0
0
0
23,313,194
0
0
0
25,001,631
0
0
0
25,703,370
0
0
0
32,543,032
37,401,515
0
0
0
0
0
0
27,864,212
0
0
0
25,847,724
0
0
0
25,198,978
0
26,604,000
0
24,269,000
27,386,000
19,289,000
21,780,000
20,905,000
21,216,000
21,333,000
21,238,000
20,770,000
20,203,000
0
22,654,000
21,245,000
0
21,541,000
0
21,276,000
20,661,000
21,242,000
19,590,000
19,713,000
18,287,000
17,867,000
18,794,000
19,892,000
18,732,000
18,995,000
18,538,000
18,288,000
18,909,000
20,370,000
19,263,000
19,441,000
18,992,000
18,340,000
19,391,000
20,663,000
20,517,000
19,682,000
19,439,000
17,745,000
17,644,000
18,580,000
19,219,000
19,408,000
20,211,000
20,055,000
20,488,000
20,747,000
21,117,000
21,478,000
20,312,000
26,890,000
22,406,000
23,139,000
22,242,000
20,847,000
19,531,000
16,833,000
19,990,000
24,845,000
22,118,000
21,646,000
22,076,000
27,286,000
22,817,000
24,014,000
24,711,000
27,912,000
23,989,000
24,559,000
23,945,000
26,377,000
23,643,000
23,531,000
23,531,00023,643,00026,377,00023,945,00024,559,00023,989,00027,912,00024,711,00024,014,00022,817,00027,286,00022,076,00021,646,00022,118,00024,845,00019,990,00016,833,00019,531,00020,847,00022,242,00023,139,00022,406,00026,890,00020,312,00021,478,00021,117,00020,747,00020,488,00020,055,00020,211,00019,408,00019,219,00018,580,00017,644,00017,745,00019,439,00019,682,00020,517,00020,663,00019,391,00018,340,00018,992,00019,441,00019,263,00020,370,00018,909,00018,288,00018,538,00018,995,00018,732,00019,892,00018,794,00017,867,00018,287,00019,713,00019,590,00021,242,00020,661,00021,276,000021,541,000021,245,00022,654,000020,203,00020,770,00021,238,00021,333,00021,216,00020,905,00021,780,00019,289,00027,386,00024,269,000026,604,000025,198,97800025,847,72400027,864,21200000037,401,51532,543,03200025,703,37000025,001,63100023,313,19400020,481,33800019,421,59600019,992,13800018,525,37100018,883,26300017,281,43700016,985,33000016,561,817000
       Other Current Assets 
0
0
0
942,021
0
0
0
2,214,283
0
0
0
4,938,907
0
0
0
7,477,939
0
0
0
4,094,152
0
0
0
4,100,171
0
0
0
11,449,496
0
0
0
14,194,837
0
0
0
2,732,120
0
0
0
2,079,414
0
0
0
1,371,187
3,710,376
3,751,048
3,296,116
-9,493
-10,375
0
0
145,069
0
0
0
8,691
33,253,693
9,405,913
28,856,182
7,188
30,897,290
29,766,546
27,893,320
-6,658
29,040,145
6,629,000
29,923,000
4,909,000
5,077,000
3,717,000
3,461,000
4,027,000
3,663,000
3,656,000
3,230,000
3,403,000
3,004,000
708,045
3,265,000
4,885,000
600,082
4,166,000
628,091
3,396,000
3,280,000
3,419,000
3,435,000
3,569,000
3,467,000
4,288,000
4,701,000
3,914,000
3,897,000
3,664,000
3,582,000
4,400,000
3,681,000
3,952,000
4,267,000
5,419,000
4,646,000
4,604,000
4,824,000
5,933,000
5,130,000
5,018,000
5,007,000
6,055,000
5,026,000
4,781,000
4,814,000
5,372,000
4,738,000
5,041,000
5,414,000
1,000
4,329,000
4,266,000
4,097,000
1,000
4,326,000
4,757,000
5,440,000
13,604,000
4,763,000
4,019,000
3,675,000
-1,000
4,372,000
4,093,000
4,190,000
1,619,000
5,777,000
5,377,000
5,579,000
1,000
5,535,000
5,791,000
5,552,000
1,514,000
5,199,000
4,999,000
4,999,0005,199,0001,514,0005,552,0005,791,0005,535,0001,0005,579,0005,377,0005,777,0001,619,0004,190,0004,093,0004,372,000-1,0003,675,0004,019,0004,763,00013,604,0005,440,0004,757,0004,326,0001,0004,097,0004,266,0004,329,0001,0005,414,0005,041,0004,738,0005,372,0004,814,0004,781,0005,026,0006,055,0005,007,0005,018,0005,130,0005,933,0004,824,0004,604,0004,646,0005,419,0004,267,0003,952,0003,681,0004,400,0003,582,0003,664,0003,897,0003,914,0004,701,0004,288,0003,467,0003,569,0003,435,0003,419,0003,280,0003,396,000628,0914,166,000600,0824,885,0003,265,000708,0453,004,0003,403,0003,230,0003,656,0003,663,0004,027,0003,461,0003,717,0005,077,0004,909,00029,923,0006,629,00029,040,145-6,65827,893,32029,766,54630,897,2907,18828,856,1829,405,91333,253,6938,691000145,06900-10,375-9,4933,296,1163,751,0483,710,3761,371,1870002,079,4140002,732,12000014,194,83700011,449,4960004,100,1710004,094,1520007,477,9390004,938,9070002,214,283000942,021000
   > Long-term Assets 
0
0
0
24,990,071
0
0
0
25,429,773
0
0
0
24,101,620
0
0
0
27,338,983
0
0
0
29,982,662
0
0
0
28,450,179
0
0
0
26,291,559
0
0
0
28,928,222
0
0
0
27,918,632
0
0
0
27,906,648
26,414,755
26,864,640
27,010,653
28,028,427
27,109,938
27,928,312
29,848,203
29,894,402
33,064,806
32,996,626
32,734,091
32,334,120
30,986,751
28,257,576
28,948,433
27,759,916
27,351,120
26,603,470
24,002,886
23,590,721
26,001,327
25,995,015
25,818,790
25,631,722
26,763,319
29,099,000
29,353,000
29,731,000
29,707,000
21,898,000
22,313,000
21,958,000
22,999,000
23,220,000
23,172,000
23,807,000
22,559,000
0
24,949,000
26,912,000
0
26,653,000
0
25,479,000
24,986,000
25,621,000
24,249,000
26,612,000
25,789,000
26,851,000
29,457,000
33,318,000
33,345,000
34,187,000
33,316,000
33,543,000
32,282,000
33,002,000
32,108,000
32,232,000
31,605,000
32,550,000
33,755,000
35,562,000
37,171,000
35,484,000
34,913,000
34,688,000
33,890,000
34,355,000
34,673,000
33,989,000
36,470,000
36,075,000
35,712,000
37,699,000
38,535,000
39,405,000
39,406,000
41,822,000
45,933,000
46,954,000
48,720,000
45,166,000
46,363,000
44,165,000
42,751,000
41,205,000
42,165,000
42,328,000
43,359,000
47,136,000
49,853,000
53,953,000
57,097,000
57,108,000
56,980,000
59,697,000
58,921,000
56,699,000
58,831,000
58,418,000
58,418,00058,831,00056,699,00058,921,00059,697,00056,980,00057,108,00057,097,00053,953,00049,853,00047,136,00043,359,00042,328,00042,165,00041,205,00042,751,00044,165,00046,363,00045,166,00048,720,00046,954,00045,933,00041,822,00039,406,00039,405,00038,535,00037,699,00035,712,00036,075,00036,470,00033,989,00034,673,00034,355,00033,890,00034,688,00034,913,00035,484,00037,171,00035,562,00033,755,00032,550,00031,605,00032,232,00032,108,00033,002,00032,282,00033,543,00033,316,00034,187,00033,345,00033,318,00029,457,00026,851,00025,789,00026,612,00024,249,00025,621,00024,986,00025,479,000026,653,000026,912,00024,949,000022,559,00023,807,00023,172,00023,220,00022,999,00021,958,00022,313,00021,898,00029,707,00029,731,00029,353,00029,099,00026,763,31925,631,72225,818,79025,995,01526,001,32723,590,72124,002,88626,603,47027,351,12027,759,91628,948,43328,257,57630,986,75132,334,12032,734,09132,996,62633,064,80629,894,40229,848,20327,928,31227,109,93828,028,42727,010,65326,864,64026,414,75527,906,64800027,918,63200028,928,22200026,291,55900028,450,17900029,982,66200027,338,98300024,101,62000025,429,77300024,990,071000
       Property Plant Equipment 
0
0
0
18,841,040
0
0
0
19,253,443
0
0
0
18,560,883
0
0
0
21,056,581
0
0
0
22,185,270
0
0
0
23,066,709
0
0
0
20,496,560
0
0
0
22,755,896
0
0
0
22,631,554
0
0
0
21,975,775
26,414,755
26,856,160
27,018,843
20,874,407
27,109,938
27,928,312
29,848,203
22,546,588
33,064,806
33,007,385
32,734,091
22,516,534
30,997,136
28,248,420
28,957,705
18,225,593
27,342,676
26,603,470
24,010,638
15,626,516
26,008,859
25,995,015
25,818,790
16,137,998
26,763,319
18,417,000
18,642,000
18,622,000
18,371,000
14,041,000
14,287,000
14,209,000
14,823,000
15,094,000
14,988,000
15,205,000
14,546,000
2,495,682
16,008,000
17,035,000
2,030,610
16,383,000
2,189,933
14,338,000
14,738,000
15,037,000
14,199,000
14,630,000
14,038,000
14,499,000
15,189,000
15,613,000
15,874,000
16,399,000
16,009,000
16,693,000
16,526,000
16,970,000
16,672,000
17,264,000
17,106,000
17,460,000
17,844,000
18,934,000
19,628,000
18,829,000
18,409,000
18,450,000
17,971,000
18,421,000
18,666,000
18,725,000
18,807,000
18,105,000
18,152,000
19,192,000
19,368,000
19,701,000
19,820,000
21,088,000
24,249,000
24,555,000
25,242,000
24,614,000
25,325,000
23,878,000
23,299,000
22,802,000
23,371,000
23,421,000
24,188,000
28,191,000
29,451,000
31,423,000
33,598,000
33,782,000
33,482,000
35,446,000
34,432,000
33,066,000
33,713,000
32,748,000
32,748,00033,713,00033,066,00034,432,00035,446,00033,482,00033,782,00033,598,00031,423,00029,451,00028,191,00024,188,00023,421,00023,371,00022,802,00023,299,00023,878,00025,325,00024,614,00025,242,00024,555,00024,249,00021,088,00019,820,00019,701,00019,368,00019,192,00018,152,00018,105,00018,807,00018,725,00018,666,00018,421,00017,971,00018,450,00018,409,00018,829,00019,628,00018,934,00017,844,00017,460,00017,106,00017,264,00016,672,00016,970,00016,526,00016,693,00016,009,00016,399,00015,874,00015,613,00015,189,00014,499,00014,038,00014,630,00014,199,00015,037,00014,738,00014,338,0002,189,93316,383,0002,030,61017,035,00016,008,0002,495,68214,546,00015,205,00014,988,00015,094,00014,823,00014,209,00014,287,00014,041,00018,371,00018,622,00018,642,00018,417,00026,763,31916,137,99825,818,79025,995,01526,008,85915,626,51624,010,63826,603,47027,342,67618,225,59328,957,70528,248,42030,997,13622,516,53432,734,09133,007,38533,064,80622,546,58829,848,20327,928,31227,109,93820,874,40727,018,84326,856,16026,414,75521,975,77500022,631,55400022,755,89600020,496,56000023,066,70900022,185,27000021,056,58100018,560,88300019,253,44300018,841,040000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
440,658
0
0
0
479,356
0
0
0
486,449
0
0
0
473,855
0
3,859,000
3,835,000
3,872,000
3,888,000
2,009,000
2,024,000
1,981,000
2,054,000
2,078,000
2,032,000
2,024,000
1,945,000
336,500
2,033,000
2,095,000
267,323
2,282,000
314,834
2,274,000
2,283,000
2,311,000
2,207,000
2,295,000
2,169,000
2,249,000
3,806,000
6,008,000
5,756,000
5,939,000
5,618,000
5,541,000
5,396,000
5,249,000
5,006,000
4,875,000
4,777,000
4,924,000
5,103,000
5,350,000
5,604,000
5,371,000
5,309,000
5,200,000
4,942,000
5,121,000
5,345,000
4,742,000
6,884,000
7,651,000
7,447,000
7,628,000
8,044,000
8,172,000
7,949,000
8,239,000
8,543,000
8,968,000
9,162,000
7,071,000
6,959,000
6,685,000
6,621,000
6,369,000
6,714,000
6,566,000
6,593,000
6,690,000
6,995,000
7,218,000
7,444,000
7,081,000
6,931,000
7,136,000
6,973,000
6,579,000
6,589,000
6,670,000
6,670,0006,589,0006,579,0006,973,0007,136,0006,931,0007,081,0007,444,0007,218,0006,995,0006,690,0006,593,0006,566,0006,714,0006,369,0006,621,0006,685,0006,959,0007,071,0009,162,0008,968,0008,543,0008,239,0007,949,0008,172,0008,044,0007,628,0007,447,0007,651,0006,884,0004,742,0005,345,0005,121,0004,942,0005,200,0005,309,0005,371,0005,604,0005,350,0005,103,0004,924,0004,777,0004,875,0005,006,0005,249,0005,396,0005,541,0005,618,0005,939,0005,756,0006,008,0003,806,0002,249,0002,169,0002,295,0002,207,0002,311,0002,283,0002,274,000314,8342,282,000267,3232,095,0002,033,000336,5001,945,0002,024,0002,032,0002,078,0002,054,0001,981,0002,024,0002,009,0003,888,0003,872,0003,835,0003,859,0000473,855000486,449000479,356000440,658000000000000000000000000000000000000000000000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
507,000
411,000
407,000
549,000
593,000
65,362
69,866
72,623
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000072,62369,86665,362593,000549,000407,000411,000507,0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
4,617,630
0
0
0
4,357,355
0
0
0
4,082,971
0
0
0
4,438,546
0
0
0
5,109,355
0
0
0
3,647,154
0
0
0
3,146,027
0
0
0
3,555,931
0
0
0
3,534,517
0
0
0
3,329,982
0
0
0
3,295,959
0
0
0
4,025,159
0
0
0
5,155,019
0
0
0
4,936,641
0
0
0
4,779,960
0
0
0
5,113,029
0
494,591
2,157,000
2,228,000
2,245,000
1,736,000
1,804,000
1,780,000
1,824,000
1,833,000
1,873,000
2,121,000
2,162,000
712,198
2,547,000
2,823,000
619,108
2,873,000
711,244
2,999,000
3,054,000
3,175,000
3,132,000
3,276,000
3,311,000
3,460,000
4,149,000
5,146,000
5,040,000
5,099,000
4,977,000
5,079,000
5,033,000
5,107,000
5,013,000
4,011,000
3,822,000
3,786,000
3,806,000
3,878,000
3,839,000
3,654,000
3,510,000
3,401,000
3,144,000
3,150,000
3,155,000
3,112,000
3,569,000
3,615,000
3,500,000
3,741,000
3,834,000
3,821,000
3,779,000
3,919,000
4,002,000
4,264,000
4,280,000
3,817,000
3,716,000
3,582,000
3,580,000
3,480,000
3,571,000
3,684,000
3,768,000
4,000,000
4,309,000
4,651,000
5,009,000
5,223,000
5,386,000
5,737,000
5,732,000
5,377,000
5,577,000
5,476,000
5,476,0005,577,0005,377,0005,732,0005,737,0005,386,0005,223,0005,009,0004,651,0004,309,0004,000,0003,768,0003,684,0003,571,0003,480,0003,580,0003,582,0003,716,0003,817,0004,280,0004,264,0004,002,0003,919,0003,779,0003,821,0003,834,0003,741,0003,500,0003,615,0003,569,0003,112,0003,155,0003,150,0003,144,0003,401,0003,510,0003,654,0003,839,0003,878,0003,806,0003,786,0003,822,0004,011,0005,013,0005,107,0005,033,0005,079,0004,977,0005,099,0005,040,0005,146,0004,149,0003,460,0003,311,0003,276,0003,132,0003,175,0003,054,0002,999,000711,2442,873,000619,1082,823,0002,547,000712,1982,162,0002,121,0001,873,0001,833,0001,824,0001,780,0001,804,0001,736,0002,245,0002,228,0002,157,000494,59105,113,0290004,779,9600004,936,6410005,155,0190004,025,1590003,295,9590003,329,9820003,534,5170003,555,9310003,146,0270003,647,1540005,109,3550004,438,5460004,082,9710004,357,3550004,617,630000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,143,020
3,171,863
3,086,311
772,130
0
6,455,840
6,336,143
939,553
6,422,078
6,721,843
6,446,301
1,093,731
7,171,062
7,331,125
6,814,404
1,107,991
3,448,608
3,462,060
3,542,050
1,413,468
3,786,524
1,369,066
1,385,819
1,399,647
1,459,828
1,089,208
1,097,543
1,133,857
1,170,726
1,187,057
1,269,427
1,332,239
1,349,899
1,379,052
1,287,235
1,253,904
1,263,300
1,328,899
1,400,983
1,420,902
1,422,780
1,365,308
1,486,115
1,773,246
1,861,279
1,959,795
2,092,389
2,575,761
2,639,483
2,573,384
2,636,293
2,589,361
2,413,603
2,381,532
2,408,300
2,329,505
2,239,228
2,256,482
2,205,236
2,125,120
2,033,547
2,008,151
1,966,822
1,921,998
1,966,232
1,873,971
1,867,228
1,681,001
1,976,855
2,129,148
2,153,597
2,264,351
2,292,062
794,713
808,545
1,011,870
8,438,000
8,479,000
9,313,000
10,425,000
9,875,000
-1,000
8,845,000
9,508,000
8,159,000
8,302,000
1,000
9,708,000
8,952,000
10,327,000
-1,000
12,895,000
-1,000
0
-1,000
0
0
0
000-1,0000-1,00012,895,000-1,00010,327,0008,952,0009,708,0001,0008,302,0008,159,0009,508,0008,845,000-1,0009,875,00010,425,0009,313,0008,479,0008,438,0001,011,870808,545794,7132,292,0622,264,3512,153,5972,129,1481,976,8551,681,0011,867,2281,873,9711,966,2321,921,9981,966,8222,008,1512,033,5472,125,1202,205,2362,256,4822,239,2282,329,5052,408,3002,381,5322,413,6032,589,3612,636,2932,573,3842,639,4832,575,7612,092,3891,959,7951,861,2791,773,2461,486,1151,365,3081,422,7801,420,9021,400,9831,328,8991,263,3001,253,9041,287,2351,379,0521,349,8991,332,2391,269,4271,187,0571,170,7261,133,8571,097,5431,089,2081,459,8281,399,6471,385,8191,369,0663,786,5241,413,4683,542,0503,462,0603,448,6081,107,9916,814,4047,331,1257,171,0621,093,7316,446,3016,721,8436,422,078939,5536,336,1436,455,8400772,1303,086,3113,171,8633,143,02000000000000000000000000000000000000000000000
> Total Liabilities 
0
0
0
45,929,697
0
0
0
48,995,714
0
0
0
46,641,825
0
0
0
54,475,764
0
0
0
60,415,414
0
0
0
63,116,338
0
0
0
60,671,859
0
0
0
61,159,953
0
0
0
48,614,901
0
0
0
57,901,631
57,928,534
59,097,120
57,919,751
54,983,751
57,408,260
60,711,418
61,958,952
60,586,241
72,935,547
71,092,829
68,659,409
64,846,362
63,925,751
61,670,375
59,046,643
57,327,617
59,633,717
56,299,624
51,843,442
49,495,948
55,407,231
55,986,951
54,745,735
51,849,311
53,696,339
60,372,000
57,871,000
56,670,000
58,816,000
48,137,000
50,630,000
52,854,000
51,266,000
51,590,000
50,157,000
50,048,000
48,082,000
8,705,322
54,289,000
56,938,000
7,044,182
59,296,000
8,292,354
53,855,000
53,036,000
55,496,000
52,282,000
52,908,000
50,714,000
53,432,000
56,651,000
55,740,000
58,725,000
59,382,000
57,147,000
56,328,000
61,662,000
61,923,000
58,963,000
61,693,000
62,555,000
63,444,000
65,843,000
69,220,000
71,372,000
67,739,000
69,633,000
68,466,000
67,478,000
68,428,000
69,480,000
68,110,000
68,214,000
69,078,000
70,640,000
69,083,000
67,462,000
72,061,000
72,576,000
75,563,000
78,231,000
80,807,000
84,866,000
84,234,000
83,215,000
79,175,000
80,191,000
80,895,000
85,467,000
84,152,000
91,597,000
88,997,000
95,062,000
104,778,000
108,097,000
110,652,000
106,767,000
110,615,000
112,402,000
108,779,000
112,267,000
113,146,000
113,146,000112,267,000108,779,000112,402,000110,615,000106,767,000110,652,000108,097,000104,778,00095,062,00088,997,00091,597,00084,152,00085,467,00080,895,00080,191,00079,175,00083,215,00084,234,00084,866,00080,807,00078,231,00075,563,00072,576,00072,061,00067,462,00069,083,00070,640,00069,078,00068,214,00068,110,00069,480,00068,428,00067,478,00068,466,00069,633,00067,739,00071,372,00069,220,00065,843,00063,444,00062,555,00061,693,00058,963,00061,923,00061,662,00056,328,00057,147,00059,382,00058,725,00055,740,00056,651,00053,432,00050,714,00052,908,00052,282,00055,496,00053,036,00053,855,0008,292,35459,296,0007,044,18256,938,00054,289,0008,705,32248,082,00050,048,00050,157,00051,590,00051,266,00052,854,00050,630,00048,137,00058,816,00056,670,00057,871,00060,372,00053,696,33951,849,31154,745,73555,986,95155,407,23149,495,94851,843,44256,299,62459,633,71757,327,61759,046,64361,670,37563,925,75164,846,36268,659,40971,092,82972,935,54760,586,24161,958,95260,711,41857,408,26054,983,75157,919,75159,097,12057,928,53457,901,63100048,614,90100061,159,95300060,671,85900063,116,33800060,415,41400054,475,76400046,641,82500048,995,71400045,929,697000
   > Total Current Liabilities 
0
0
0
16,141,360
0
0
0
27,282,392
0
0
0
25,352,089
0
0
0
33,741,575
0
0
0
33,950,956
0
0
0
35,921,981
0
0
0
35,131,847
0
0
0
35,304,138
0
0
0
18,873,796
0
0
0
31,761,350
0
0
0
28,624,595
0
0
0
33,416,416
0
0
0
34,775,420
0
0
0
29,906,660
0
0
0
29,980,773
0
0
0
33,727,351
0
30,080,000
30,364,000
37,387,000
39,219,000
30,299,000
33,595,000
36,304,000
35,575,000
36,227,000
35,255,000
34,148,000
32,077,000
5,460,570
34,103,000
35,096,000
4,229,175
37,115,000
5,238,347
35,178,000
35,223,000
37,877,000
35,512,000
35,897,000
34,246,000
34,475,000
36,819,000
37,563,000
39,693,000
40,499,000
40,145,000
38,888,000
41,103,000
41,152,000
38,837,000
40,785,000
41,767,000
43,982,000
46,299,000
48,177,000
49,190,000
48,820,000
49,711,000
48,943,000
46,596,000
46,829,000
47,995,000
49,272,000
50,630,000
51,358,000
53,766,000
52,924,000
50,242,000
55,309,000
56,019,000
58,870,000
58,891,000
59,329,000
61,501,000
62,617,000
55,425,000
50,396,000
52,580,000
53,943,000
63,081,000
63,704,000
70,635,000
68,854,000
71,407,000
77,573,000
80,131,000
71,400,000
68,522,000
70,741,000
68,774,000
68,940,000
69,502,000
70,369,000
70,369,00069,502,00068,940,00068,774,00070,741,00068,522,00071,400,00080,131,00077,573,00071,407,00068,854,00070,635,00063,704,00063,081,00053,943,00052,580,00050,396,00055,425,00062,617,00061,501,00059,329,00058,891,00058,870,00056,019,00055,309,00050,242,00052,924,00053,766,00051,358,00050,630,00049,272,00047,995,00046,829,00046,596,00048,943,00049,711,00048,820,00049,190,00048,177,00046,299,00043,982,00041,767,00040,785,00038,837,00041,152,00041,103,00038,888,00040,145,00040,499,00039,693,00037,563,00036,819,00034,475,00034,246,00035,897,00035,512,00037,877,00035,223,00035,178,0005,238,34737,115,0004,229,17535,096,00034,103,0005,460,57032,077,00034,148,00035,255,00036,227,00035,575,00036,304,00033,595,00030,299,00039,219,00037,387,00030,364,00030,080,000033,727,35100029,980,77300029,906,66000034,775,42000033,416,41600028,624,59500031,761,35000018,873,79600035,304,13800035,131,84700035,921,98100033,950,95600033,741,57500025,352,08900027,282,39200016,141,360000
       Short-term Debt 
0
0
0
899,482
0
0
0
834,912
0
0
0
814,700
0
0
0
844,158
0
0
0
12,604,187
0
0
0
10,845,661
0
0
0
1,014,655
0
0
0
770,337
0
0
0
0
0
0
0
11,283,499
0
0
0
6,719,668
0
0
0
8,914,209
0
0
0
5,249,318
0
0
0
1,625,267
0
0
0
4,003,666
0
0
0
5,945,228
0
0
0
3,076,000
6,606,000
2,620,000
4,110,000
2,582,000
6,405,000
7,162,000
6,213,000
5,701,000
4,670,000
0
2,359,000
3,168,000
0
15,147,000
0
3,364,000
13,588,000
14,639,000
14,681,000
3,622,000
12,187,000
12,378,000
14,047,000
4,170,000
5,603,000
4,106,000
4,715,000
2,795,000
5,432,000
3,791,000
2,036,000
2,733,000
2,676,000
4,058,000
4,600,000
4,960,000
4,430,000
5,434,000
4,548,000
4,503,000
4,373,000
1,588,000
1,617,000
1,807,000
2,745,000
2,656,000
2,814,000
2,695,000
2,161,000
2,758,000
2,846,000
3,952,000
6,001,000
5,085,000
4,677,000
4,172,000
4,784,000
5,891,000
3,172,000
2,113,000
4,633,000
5,803,000
6,115,000
6,444,000
7,190,000
10,418,000
11,004,000
9,431,000
10,403,000
9,269,000
8,310,000
8,579,000
8,242,000
9,461,000
9,461,0008,242,0008,579,0008,310,0009,269,00010,403,0009,431,00011,004,00010,418,0007,190,0006,444,0006,115,0005,803,0004,633,0002,113,0003,172,0005,891,0004,784,0004,172,0004,677,0005,085,0006,001,0003,952,0002,846,0002,758,0002,161,0002,695,0002,814,0002,656,0002,745,0001,807,0001,617,0001,588,0004,373,0004,503,0004,548,0005,434,0004,430,0004,960,0004,600,0004,058,0002,676,0002,733,0002,036,0003,791,0005,432,0002,795,0004,715,0004,106,0005,603,0004,170,00014,047,00012,378,00012,187,0003,622,00014,681,00014,639,00013,588,0003,364,000015,147,00003,168,0002,359,00004,670,0005,701,0006,213,0007,162,0006,405,0002,582,0004,110,0002,620,0006,606,0003,076,0000005,945,2280004,003,6660001,625,2670005,249,3180008,914,2090006,719,66800011,283,4990000000770,3370001,014,65500010,845,66100012,604,187000844,158000814,700000834,912000899,482000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
9,831,000
10,229,000
1,705,000
1,729,000
651,000
183,147
196,966
275,133
5,042,000
4,140,000
3,802,000
3,355,000
3,918,000
5,062,000
2,358,000
1,329,000
3,854,000
4,992,000
5,313,000
5,562,000
6,247,000
9,421,000
9,940,000
8,377,000
9,285,000
8,044,000
7,101,000
7,388,000
7,011,000
8,235,000
8,235,0007,011,0007,388,0007,101,0008,044,0009,285,0008,377,0009,940,0009,421,0006,247,0005,562,0005,313,0004,992,0003,854,0001,329,0002,358,0005,062,0003,918,0003,355,0003,802,0004,140,0005,042,000275,133196,966183,147651,0001,729,0001,705,00010,229,0009,831,0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
6,606,756
0
0
0
7,428,449
0
0
0
9,487,731
0
0
0
11,053,603
0
0
0
8,919,818
0
0
0
8,645,659
0
0
0
9,928,267
0
0
0
10,483,849
0
0
0
11,122,797
0
0
0
13,072,274
0
0
0
17,298,650
0
0
0
16,261,366
0
0
0
14,843,034
0
0
0
16,657,290
0
17,126,000
17,054,000
18,798,000
17,197,000
14,606,000
15,299,000
15,320,000
15,969,000
15,750,000
14,977,000
14,788,000
14,440,000
2,689,178
16,422,000
15,681,000
1,863,382
16,543,000
2,339,178
16,031,000
15,991,000
19,162,000
17,555,000
17,283,000
16,513,000
18,444,000
18,987,000
18,490,000
18,161,000
21,289,000
20,191,000
20,590,000
19,397,000
21,606,000
20,692,000
20,607,000
21,293,000
22,647,000
24,198,000
25,705,000
25,860,000
26,414,000
27,139,000
26,467,000
25,522,000
27,894,000
27,702,000
28,283,000
29,345,000
29,743,000
30,494,000
31,272,000
30,937,000
32,365,000
32,216,000
34,443,000
34,563,000
34,277,000
34,792,000
33,892,000
32,575,000
25,440,000
28,731,000
31,306,000
35,551,000
35,141,000
35,402,000
38,182,000
39,288,000
42,490,000
44,188,000
38,357,000
36,019,000
37,823,000
37,024,000
36,402,000
37,465,000
37,326,000
37,326,00037,465,00036,402,00037,024,00037,823,00036,019,00038,357,00044,188,00042,490,00039,288,00038,182,00035,402,00035,141,00035,551,00031,306,00028,731,00025,440,00032,575,00033,892,00034,792,00034,277,00034,563,00034,443,00032,216,00032,365,00030,937,00031,272,00030,494,00029,743,00029,345,00028,283,00027,702,00027,894,00025,522,00026,467,00027,139,00026,414,00025,860,00025,705,00024,198,00022,647,00021,293,00020,607,00020,692,00021,606,00019,397,00020,590,00020,191,00021,289,00018,161,00018,490,00018,987,00018,444,00016,513,00017,283,00017,555,00019,162,00015,991,00016,031,0002,339,17816,543,0001,863,38215,681,00016,422,0002,689,17814,440,00014,788,00014,977,00015,750,00015,969,00015,320,00015,299,00014,606,00017,197,00018,798,00017,054,00017,126,000016,657,29000014,843,03400016,261,36600017,298,65000013,072,27400011,122,79700010,483,8490009,928,2670008,645,6590008,919,81800011,053,6030009,487,7310007,428,4490006,606,75600000000000
       Other Current Liabilities 
0
0
0
15,241,878
0
0
0
26,447,480
0
0
0
17,930,633
0
0
0
25,468,968
0
0
0
11,859,038
0
0
0
14,022,717
0
0
0
25,197,375
0
0
0
25,888,142
0
0
0
8,945,530
0
0
0
9,994,002
0
0
0
10,782,130
0
0
0
4,110,599
0
0
0
3,813,876
0
0
0
3,745,937
0
0
0
3,119,553
0
0
0
3,069,149
0
12,954,000
13,310,000
14,390,000
15,416,000
9,377,000
10,281,000
16,770,000
9,736,000
10,047,000
10,616,000
11,632,000
9,296,000
2,071,319
11,287,000
13,918,000
1,730,084
3,133,000
2,075,239
13,416,000
4,506,000
4,076,000
3,276,000
10,907,000
5,546,000
359,000
272,000
10,821,000
10,354,000
11,338,000
11,380,000
3,277,000
10,856,000
12,188,000
12,346,000
3,513,000
11,499,000
12,439,000
13,085,000
3,653,000
12,915,000
13,054,000
14,437,000
3,795,000
13,393,000
14,254,000
15,638,000
3,824,000
14,336,000
14,922,000
16,578,000
3,583,000
14,274,000
15,150,000
15,847,000
4,052,000
15,423,000
15,834,000
17,160,000
2,249,000
14,530,000
15,619,000
17,456,000
1,466,000
16,469,000
17,170,000
18,674,000
1,957,000
17,346,000
18,391,000
24,939,000
15,433,000
22,100,000
17,158,000
17,268,000
1,047,000
22,114,000
22,165,000
22,165,00022,114,0001,047,00017,268,00017,158,00022,100,00015,433,00024,939,00018,391,00017,346,0001,957,00018,674,00017,170,00016,469,0001,466,00017,456,00015,619,00014,530,0002,249,00017,160,00015,834,00015,423,0004,052,00015,847,00015,150,00014,274,0003,583,00016,578,00014,922,00014,336,0003,824,00015,638,00014,254,00013,393,0003,795,00014,437,00013,054,00012,915,0003,653,00013,085,00012,439,00011,499,0003,513,00012,346,00012,188,00010,856,0003,277,00011,380,00011,338,00010,354,00010,821,000272,000359,0005,546,00010,907,0003,276,0004,076,0004,506,00013,416,0002,075,2393,133,0001,730,08413,918,00011,287,0002,071,3199,296,00011,632,00010,616,00010,047,0009,736,00016,770,00010,281,0009,377,00015,416,00014,390,00013,310,00012,954,00003,069,1490003,119,5530003,745,9370003,813,8760004,110,59900010,782,1300009,994,0020008,945,53000025,888,14200025,197,37500014,022,71700011,859,03800025,468,96800017,930,63300026,447,48000015,241,878000
   > Long-term Liabilities 
0
0
0
29,788,337
0
0
0
21,713,321
0
0
0
21,289,736
0
0
0
20,734,189
0
0
0
26,464,459
0
0
0
27,194,358
0
0
0
25,540,011
0
0
0
25,855,815
0
0
0
29,741,105
0
0
0
26,140,281
57,928,534
59,097,120
57,919,751
26,359,156
57,408,260
60,711,418
61,958,952
27,169,825
72,935,547
71,092,829
68,659,409
30,070,942
63,925,751
61,670,375
59,046,643
27,420,957
59,633,717
56,299,624
51,843,442
19,515,176
55,407,231
55,986,951
54,745,735
18,121,960
53,696,339
30,292,000
27,507,000
19,283,000
19,597,000
17,838,000
17,035,000
16,550,000
15,691,000
15,363,000
14,902,000
15,900,000
16,005,000
0
20,186,000
21,842,000
0
22,181,000
0
18,677,000
17,813,000
17,619,000
16,770,000
17,011,000
16,468,000
18,957,000
19,832,000
18,177,000
19,032,000
18,883,000
17,002,000
17,440,000
20,559,000
20,771,000
20,126,000
20,908,000
20,788,000
19,462,000
19,544,000
21,043,000
22,182,000
18,919,000
19,922,000
19,523,000
20,882,000
21,599,000
21,485,000
18,838,000
17,584,000
17,720,000
16,874,000
16,159,000
17,220,000
16,752,000
16,557,000
16,693,000
19,340,000
21,478,000
23,365,000
21,617,000
27,790,000
28,779,000
27,611,000
26,952,000
22,386,000
20,448,000
20,962,000
20,143,000
23,655,000
27,205,000
27,966,000
39,252,000
38,245,000
39,874,000
43,628,000
39,839,000
42,765,000
42,777,000
42,777,00042,765,00039,839,00043,628,00039,874,00038,245,00039,252,00027,966,00027,205,00023,655,00020,143,00020,962,00020,448,00022,386,00026,952,00027,611,00028,779,00027,790,00021,617,00023,365,00021,478,00019,340,00016,693,00016,557,00016,752,00017,220,00016,159,00016,874,00017,720,00017,584,00018,838,00021,485,00021,599,00020,882,00019,523,00019,922,00018,919,00022,182,00021,043,00019,544,00019,462,00020,788,00020,908,00020,126,00020,771,00020,559,00017,440,00017,002,00018,883,00019,032,00018,177,00019,832,00018,957,00016,468,00017,011,00016,770,00017,619,00017,813,00018,677,000022,181,000021,842,00020,186,000016,005,00015,900,00014,902,00015,363,00015,691,00016,550,00017,035,00017,838,00019,597,00019,283,00027,507,00030,292,00053,696,33918,121,96054,745,73555,986,95155,407,23119,515,17651,843,44256,299,62459,633,71727,420,95759,046,64361,670,37563,925,75130,070,94268,659,40971,092,82972,935,54727,169,82561,958,95260,711,41857,408,26026,359,15657,919,75159,097,12057,928,53426,140,28100029,741,10500025,855,81500025,540,01100027,194,35800026,464,45900020,734,18900021,289,73600021,713,32100029,788,337000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,130,559
0
0
0
1,382,410
0
0
0
1,745,256
0
0
0
1,761,918
7,347,152
7,457,275
7,510,770
2,316,643
5,986,410
5,832,309
5,976,841
1,588,635
1,659,820
1,629,028
1,551,958
1,586,726
1,525,409
1,520,122
1,551,885
1,560,990
1,634,939
1,679,345
1,476,842
1,401,421
1,368,484
1,408,219
1,493,312
1,064,838
1,038,346
976,510
1,011,889
1,153,157
1,174,644
1,142,844
1,033,876
1,078,168
1,101,207
1,030,337
1,021,188
966,131
1,280,790
1,149,767
1,121,461
1,236,810
1,258,687
1,271,047
1,289,656
1,383,731
1,380,350
1,205,855
1,287,897
1,249,335
1,486,376
1,481,747
1,452,185
1,134,984
1,109,246
1,117,536
1,118,987
1,081,828
1,058,013
1,039,094
1,034,687
1,185,353
10,499,000
11,565,000
13,367,000
11,048,000
12,534,000
12,112,000
11,178,000
10,994,000
9,065,000
8,682,000
9,016,000
7,765,000
7,393,000
7,432,000
7,016,000
7,304,000
0
0
0
0
0
0
0000007,304,0007,016,0007,432,0007,393,0007,765,0009,016,0008,682,0009,065,00010,994,00011,178,00012,112,00012,534,00011,048,00013,367,00011,565,00010,499,0001,185,3531,034,6871,039,0941,058,0131,081,8281,118,9871,117,5361,109,2461,134,9841,452,1851,481,7471,486,3761,249,3351,287,8971,205,8551,380,3501,383,7311,289,6561,271,0471,258,6871,236,8101,121,4611,149,7671,280,790966,1311,021,1881,030,3371,101,2071,078,1681,033,8761,142,8441,174,6441,153,1571,011,889976,5101,038,3461,064,8381,493,3121,408,2191,368,4841,401,4211,476,8421,679,3451,634,9391,560,9901,551,8851,520,1221,525,4091,586,7261,551,9581,629,0281,659,8201,588,6355,976,8415,832,3095,986,4102,316,6437,510,7707,457,2757,347,1521,761,9180001,745,2560001,382,4100001,130,55900000000000000000000000000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
986,000
0
0
0
115,881
0
0
0
1,278,000
0
0
0
1,294,000
0
0
0
1,596,000
0
0
0
2,156,000
0
0
0
0
0
0
0000002,156,0000001,596,0000001,294,0000001,278,000000115,881000986,0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
16,898,429
0
0
0
16,486,850
0
0
0
15,867,694
0
0
0
16,755,193
0
0
0
16,856,704
0
0
0
20,441,441
0
0
0
21,107,606
0
0
0
22,414,059
0
0
0
20,667,669
0
0
0
24,498,809
23,935,036
24,015,360
24,807,540
25,754,471
26,408,146
26,065,836
26,473,722
26,514,787
28,271,603
28,564,083
31,901,597
28,855,531
30,976,367
30,381,931
30,682,372
27,690,386
28,372,882
27,338,682
27,483,924
27,436,252
26,860,004
22,666,751
23,256,565
23,567,869
25,080,447
25,526,000
25,705,000
25,887,000
26,901,000
18,586,000
18,302,000
13,193,000
14,569,000
13,972,000
14,358,000
16,039,000
14,825,000
2,384,400
16,001,000
16,385,000
1,970,990
17,238,000
2,506,057
18,841,000
18,275,000
19,708,000
19,730,000
20,613,000
18,345,000
19,473,000
20,526,000
20,535,000
18,794,000
20,073,000
19,482,000
19,783,000
14,389,000
15,864,000
15,244,000
14,274,000
12,350,000
13,111,000
15,274,000
16,434,000
15,465,000
16,044,000
15,845,000
14,975,000
13,940,000
13,892,000
15,714,000
17,708,000
16,672,000
17,310,000
18,344,000
20,582,000
21,733,000
20,077,000
20,674,000
21,738,000
22,767,000
21,109,000
21,375,000
22,566,000
18,434,000
17,073,000
19,860,000
18,702,000
19,707,000
21,430,000
17,496,000
18,604,000
17,873,000
20,600,000
20,156,000
16,443,000
15,945,000
17,179,000
16,689,000
11,268,000
10,980,000
10,196,000
10,196,00010,980,00011,268,00016,689,00017,179,00015,945,00016,443,00020,156,00020,600,00017,873,00018,604,00017,496,00021,430,00019,707,00018,702,00019,860,00017,073,00018,434,00022,566,00021,375,00021,109,00022,767,00021,738,00020,674,00020,077,00021,733,00020,582,00018,344,00017,310,00016,672,00017,708,00015,714,00013,892,00013,940,00014,975,00015,845,00016,044,00015,465,00016,434,00015,274,00013,111,00012,350,00014,274,00015,244,00015,864,00014,389,00019,783,00019,482,00020,073,00018,794,00020,535,00020,526,00019,473,00018,345,00020,613,00019,730,00019,708,00018,275,00018,841,0002,506,05717,238,0001,970,99016,385,00016,001,0002,384,40014,825,00016,039,00014,358,00013,972,00014,569,00013,193,00018,302,00018,586,00026,901,00025,887,00025,705,00025,526,00025,080,44723,567,86923,256,56522,666,75126,860,00427,436,25227,483,92427,338,68228,372,88227,690,38630,682,37230,381,93130,976,36728,855,53131,901,59728,564,08328,271,60326,514,78726,473,72226,065,83626,408,14625,754,47124,807,54024,015,36023,935,03624,498,80900020,667,66900022,414,05900021,107,60600020,441,44100016,856,70400016,755,19300015,867,69400016,486,85000016,898,429000
   Common Stock
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,831,088
0
0
0
1,841,700
0
0
0
1,833,594
0
0
0
1,694,798
0
0
0
1,617,280
0
0
0
1,557,876
0
0
0
1,545,000
0
0
0
1,545,000
0
0
0
1,545,000
1,545,000
256,610
1,545,000
1,545,000
187,223
1,545,000
221,502
1,545,000
1,545,000
1,545,000
1,545,000
1,545,000
1,545,000
1,545,000
1,545,000
1,545,000
1,545,000
1,545,000
1,545,000
1,545,000
1,545,000
1,545,000
1,545,000
1,545,000
1,545,000
1,545,000
1,545,000
1,545,000
1,545,000
1,545,000
1,545,000
1,545,000
1,545,000
1,545,000
1,545,000
1,545,000
1,545,000
1,545,000
1,545,000
1,545,000
1,545,000
1,545,000
1,545,000
1,545,000
1,545,000
1,545,000
1,545,000
1,545,000
1,545,000
1,545,000
1,545,000
1,545,000
1,545,000
1,545,000
1,545,000
1,545,000
1,545,000
1,545,000
1,545,000
1,545,000
1,545,000
1,545,000
1,545,000
1,545,000
1,545,000
1,545,000
1,545,0001,545,0001,545,0001,545,0001,545,0001,545,0001,545,0001,545,0001,545,0001,545,0001,545,0001,545,0001,545,0001,545,0001,545,0001,545,0001,545,0001,545,0001,545,0001,545,0001,545,0001,545,0001,545,0001,545,0001,545,0001,545,0001,545,0001,545,0001,545,0001,545,0001,545,0001,545,0001,545,0001,545,0001,545,0001,545,0001,545,0001,545,0001,545,0001,545,0001,545,0001,545,0001,545,0001,545,0001,545,0001,545,0001,545,0001,545,0001,545,0001,545,0001,545,0001,545,0001,545,0001,545,0001,545,0001,545,0001,545,0001,545,0001,545,000221,5021,545,000187,2231,545,0001,545,000256,6101,545,0001,545,0000001,545,0000001,545,0000001,557,8760001,617,2800001,694,7980001,833,5940001,841,7000001,831,0880000000000000000000000000000000000000000000
   Retained Earnings Total Equity00000000000000000000000000000000000000000000000000000000000000000