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

First Pacific Company Limited
Buy, Hold or Sell?

Let's analyze First Pacific Company Limited together

I guess you are interested in First Pacific Company Limited. 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 First Pacific Company Limited. 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 First Pacific Company Limited

I send you an email if I find something interesting about First Pacific Company Limited.

1. Quick Overview

1.1. Quick analysis of First Pacific Company Limited (30 sec.)










1.2. What can you expect buying and holding a share of First Pacific Company Limited? (30 sec.)

How much money do you get?

How much money do you get?
$0.06
When do you have the money?
1 year
How often do you get paid?
71.0%

What is your share worth?

Current worth
$2.64
Expected worth in 1 year
$2.63
How sure are you?
61.3%

+ What do you gain per year?

Total Gains per Share
$0.05
Return On Investment
9.7%

For what price can you sell your share?

Current Price per Share
$0.54
Expected price per share
$0.41 - $
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of First Pacific Company Limited (5 min.)




Live pricePrice per Share (EOD)
$0.54
Intrinsic Value Per Share
$2.80 - $3.25
Total Value Per Share
$5.44 - $5.88

2.2. Growth of First Pacific Company Limited (5 min.)




Is First Pacific Company Limited growing?

Current yearPrevious yearGrowGrow %
How rich?$11.1b$10.7b$655.2m5.7%

How much money is First Pacific Company Limited making?

Current yearPrevious yearGrowGrow %
Making money$170.5m$185.9m-$15.3m-9.0%
Net Profit Margin3.9%4.6%--

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

2.3. Financial Health of First Pacific Company Limited (5 min.)




2.4. Comparing to competitors in the Packaged Foods industry (5 min.)




  Industry Rankings (Packaged Foods)  


Richest
#11 / 486

Most Revenue
#11 / 486

Most Profit
#12 / 486

Most Efficient
#184 / 486
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of First Pacific Company Limited?

Welcome investor! First Pacific Company Limited's management wants to use your money to grow the business. In return you get a share of First Pacific Company Limited.

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

Speculation

The Price per Share of First Pacific Company Limited is $0.5419. 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 First Pacific Company Limited.
  • 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 First Pacific Company Limited, 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 $2.64. Based on the TTM, the Book Value Change Per Share is $0.00 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 $0.01 per quarter.
Based on historical numbers we can estimate the returns while holding a share of First Pacific Company Limited.

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 Eps0.0712.1%0.047.4%0.035.4%0.024.0%0.012.4%
Usd Book Value Change Per Share-0.08-15.5%0.00-0.2%0.059.0%0.0611.2%0.0915.7%
Usd Dividend Per Share0.000.0%0.012.6%0.011.2%0.011.2%0.011.1%
Usd Total Gains Per Share-0.08-15.5%0.012.4%0.0610.2%0.0712.4%0.0916.7%
Usd Price Per Share0.45-0.42-0.33-0.34-0.39-
Price to Earnings Ratio1.72-3.39-3.38-2.57--17.00-
Price-to-Total Gains Ratio-5.37-4.96-29.61--73.64--43.19-
Price to Book Ratio0.17-0.16-0.13-0.14-0.90-
Price-to-Total Gains Ratio-5.37-4.96-29.61--73.64--43.19-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.5419
Number of shares1845
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.010.01
Usd Book Value Change Per Share0.000.06
Usd Total Gains Per Share0.010.07
Gains per Quarter (1845 shares)24.14124.41
Gains per Year (1845 shares)96.56497.64
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1103-78749449488
2207-1418498897986
3310-2028114713461484
4414-2737819617951982
5517-3447524522432480
6620-4157229426922978
7724-4866934331413476
8827-5576639235903974
9931-6186344140384472
101034-6896049044874970

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 Share3.00.00.0100.0%11.00.00.0100.0%17.02.00.089.5%21.010.00.067.7%21.010.00.067.7%
Book Value Change Per Share1.02.00.033.3%4.04.03.036.4%7.06.06.036.8%14.010.07.045.2%14.010.07.045.2%
Dividend per Share2.00.01.066.7%6.00.05.054.5%10.00.09.052.6%22.00.09.071.0%22.00.09.071.0%
Total Gains per Share2.01.00.066.7%7.02.02.063.6%11.04.04.057.9%19.08.04.061.3%19.08.04.061.3%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of First Pacific Company Limited 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---0.084-0.001-99%0.049-273%0.061-238%0.085-199%
Book Value Per Share--2.6362.693-2%2.539+4%2.396+10%2.093+26%
Current Ratio--1.2611.300-3%1.234+2%1.205+5%1.201+5%
Debt To Asset Ratio--0.5850.580+1%0.590-1%0.595-2%0.5850%
Debt To Equity Ratio--4.3314.298+1%4.458-3%4.625-6%4.247+2%
Dividend Per Share---0.014-100%0.007-100%0.007-100%0.006-100%
Eps--0.0650.040+63%0.029+125%0.022+202%0.013+401%
Free Cash Flow Per Share--0.0490.110-56%0.075-35%0.063-22%0.046+7%
Free Cash Flow To Equity Per Share--0.0710.090-21%0.078-8%0.0720%0.051+38%
Gross Profit Margin--1.000-0.213+121%-0.251+125%0.398+151%0.631+58%
Intrinsic Value_10Y_max--3.247--------
Intrinsic Value_10Y_min--2.805--------
Intrinsic Value_1Y_max--0.306--------
Intrinsic Value_1Y_min--0.300--------
Intrinsic Value_3Y_max--0.934--------
Intrinsic Value_3Y_min--0.891--------
Intrinsic Value_5Y_max--1.580--------
Intrinsic Value_5Y_min--1.465--------
Market Cap2301834022.989+17%1911469478.4001795294456.507+6%1406344794.292+36%1459457404.930+31%7849297846.857-76%
Net Profit Margin--0.0560.039+43%0.046+20%0.016+257%0.011+399%
Operating Margin--0.2140.210+2%0.177+21%0.096+122%0.113+89%
Operating Ratio--0.7860.798-1%0.812-3%0.504+56%0.916-14%
Pb Ratio0.206+17%0.1710.157+9%0.131+31%0.141+21%0.905-81%
Pe Ratio2.069+17%1.7183.388-49%3.380-49%2.566-33%-17.002+1089%
Price Per Share0.542+17%0.4500.423+7%0.331+36%0.340+32%0.388+16%
Price To Free Cash Flow Ratio2.762+17%2.2941.255+83%1.301+76%1.653+39%-9.763+526%
Price To Total Gains Ratio-6.461-20%-5.3654.962-208%29.610-118%-73.637+1273%-43.194+705%
Quick Ratio--1.0401.113-7%0.943+10%0.791+31%0.777+34%
Return On Assets--0.0100.006+64%0.007+47%0.004+168%0.002+312%
Return On Equity--0.0760.047+64%0.052+46%0.030+158%0.019+305%
Total Gains Per Share---0.0840.013-741%0.055-252%0.067-224%0.091-192%
Usd Book Value--11197311089.00011442657495.333-2%10787450000.000+4%10284145920.316+9%9630495886.645+16%
Usd Book Value Change Per Share---0.084-0.001-99%0.049-273%0.061-238%0.085-199%
Usd Book Value Per Share--2.6362.693-2%2.539+4%2.396+10%2.093+26%
Usd Dividend Per Share---0.014-100%0.007-100%0.007-100%0.006-100%
Usd Eps--0.0650.040+63%0.029+125%0.022+202%0.013+401%
Usd Free Cash Flow--208325055.000468756983.000-56%320187831.500-35%268058468.842-22%200571319.613+4%
Usd Free Cash Flow Per Share--0.0490.110-56%0.075-35%0.063-22%0.046+7%
Usd Free Cash Flow To Equity Per Share--0.0710.090-21%0.078-8%0.0720%0.051+38%
Usd Market Cap2301834022.989+17%1911469478.4001795294456.507+6%1406344794.292+36%1459457404.930+31%7849297846.857-76%
Usd Price Per Share0.542+17%0.4500.423+7%0.331+36%0.340+32%0.388+16%
Usd Profit--278100433.000170557167.333+63%185922881.000+50%102394039.316+172%65338282.161+326%
Usd Revenue--5000502068.0004218452855.000+19%3995455925.250+25%1981965360.158+152%1939701349.774+158%
Usd Total Gains Per Share---0.0840.013-741%0.055-252%0.067-224%0.091-192%
 EOD+3 -5MRQTTM+14 -22YOY+21 -155Y+21 -1510Y+24 -12

3.3 Fundamental Score

Let's check the fundamental score of First Pacific Company Limited based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-152.069
Price to Book Ratio (EOD)Between0-10.206
Net Profit Margin (MRQ)Greater than00.056
Operating Margin (MRQ)Greater than00.214
Quick Ratio (MRQ)Greater than11.040
Current Ratio (MRQ)Greater than11.261
Debt to Asset Ratio (MRQ)Less than10.585
Debt to Equity Ratio (MRQ)Less than14.331
Return on Equity (MRQ)Greater than0.150.076
Return on Assets (MRQ)Greater than0.050.010
Total7/10 (70.0%)

3.4 Technical Score

Let's check the technical score of First Pacific Company Limited based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5062.960
Ma 20Greater thanMa 500.482
Ma 50Greater thanMa 1000.458
Ma 100Greater thanMa 2000.459
OpenGreater thanClose0.542
Total3/5 (60.0%)

4. In-depth Analysis

4.1 About First Pacific Company Limited

First Pacific Company Limited, an investment holding company, engages in the consumer food products, telecommunications, infrastructure, and natural resources businesses in the Philippines, Indonesia, Singapore, the Middle East, Africa, and internationally. The company offers a range of telecommunications and digital services, including fiber optic backbone, and fixed line and cellular networks. It also manufactures and distributes a range of food products, including noodles, dairy products, snack foods, food seasonings, nutrition and special foods, beverages, wheat flour, and pasta; breeds seeds; cultivates oil palm, rubber, sugar cane, and other crops; and offers cooking oils, margarines, and shortenings. In addition, the company explores for, mines, and produces gold, copper, and silver; and produces sugar and bioethanol. Further, it is involved in the operation of gas-fired power plant; provision of water distribution, sewerage, and sanitation services; and operation of toll roads and rails, as well as distribution of electricity. First Pacific Company Limited was founded in 1981 and is headquartered in Central, Hong Kong.

Fundamental data was last updated by Penke on 2024-08-31 17:41:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating efficient.
The company is efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just able to pay all its short-term debts.
The company is just able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is 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 cheap.
Based on the earnings, the company is cheap.
Based on how much money comes from the company's main activities, the company is cheap.
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 First Pacific Company Limited earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare First Pacific Company Limited to the Packaged Foods industry mean.
  • A Net Profit Margin of 5.6% means that $0.06 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of First Pacific Company Limited:

  • The MRQ is 5.6%. The company is making a profit. +1
  • The TTM is 3.9%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ5.6%TTM3.9%+1.7%
TTM3.9%YOY4.6%-0.7%
TTM3.9%5Y1.6%+2.3%
5Y1.6%10Y1.1%+0.4%
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ5.6%3.6%+2.0%
TTM3.9%3.3%+0.6%
YOY4.6%2.7%+1.9%
5Y1.6%3.1%-1.5%
10Y1.1%3.5%-2.4%
4.3.1.2. Return on Assets

Shows how efficient First Pacific Company Limited is using its assets to generate profit.

  • Above 5% is considered healthy but always compare First Pacific Company Limited to the Packaged Foods industry mean.
  • 1.0% Return on Assets means that First Pacific Company Limited generated $0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of First Pacific Company Limited:

  • The MRQ is 1.0%. Using its assets, the company is less efficient in making profit.
  • The TTM is 0.6%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.0%TTM0.6%+0.4%
TTM0.6%YOY0.7%-0.1%
TTM0.6%5Y0.4%+0.2%
5Y0.4%10Y0.2%+0.1%
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0%1.2%-0.2%
TTM0.6%1.1%-0.5%
YOY0.7%1.0%-0.3%
5Y0.4%1.1%-0.7%
10Y0.2%1.2%-1.0%
4.3.1.3. Return on Equity

Shows how efficient First Pacific Company Limited is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare First Pacific Company Limited to the Packaged Foods industry mean.
  • 7.6% Return on Equity means First Pacific Company Limited generated $0.08 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of First Pacific Company Limited:

  • The MRQ is 7.6%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 4.7%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ7.6%TTM4.7%+3.0%
TTM4.7%YOY5.2%-0.6%
TTM4.7%5Y3.0%+1.7%
5Y3.0%10Y1.9%+1.1%
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ7.6%2.5%+5.1%
TTM4.7%2.3%+2.4%
YOY5.2%2.1%+3.1%
5Y3.0%2.4%+0.6%
10Y1.9%2.5%-0.6%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of First Pacific Company Limited.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient First Pacific Company Limited is operating .

  • Measures how much profit First Pacific Company Limited 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 First Pacific Company Limited to the Packaged Foods industry mean.
  • An Operating Margin of 21.4% means the company generated $0.21  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of First Pacific Company Limited:

  • The MRQ is 21.4%. The company is operating efficient. +1
  • The TTM is 21.0%. The company is operating efficient. +1
Trends
Current periodCompared to+/- 
MRQ21.4%TTM21.0%+0.4%
TTM21.0%YOY17.7%+3.3%
TTM21.0%5Y9.6%+11.3%
5Y9.6%10Y11.3%-1.7%
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ21.4%5.5%+15.9%
TTM21.0%3.2%+17.8%
YOY17.7%4.1%+13.6%
5Y9.6%4.1%+5.5%
10Y11.3%4.8%+6.5%
4.3.2.2. Operating Ratio

Measures how efficient First Pacific Company Limited is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Packaged Foods industry mean).
  • An Operation Ratio of 0.79 means that the operating costs are $0.79 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of First Pacific Company Limited:

  • The MRQ is 0.786. The company is efficient in keeping operating costs low. +1
  • The TTM is 0.798. The company is efficient in keeping operating costs low. +1
Trends
Current periodCompared to+/- 
MRQ0.786TTM0.798-0.012
TTM0.798YOY0.812-0.014
TTM0.7985Y0.504+0.294
5Y0.50410Y0.916-0.412
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7861.549-0.763
TTM0.7981.468-0.670
YOY0.8121.331-0.519
5Y0.5041.307-0.803
10Y0.9161.197-0.281
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of First Pacific Company Limited.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if First Pacific Company Limited is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Packaged Foods industry mean).
  • A Current Ratio of 1.26 means the company has $1.26 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of First Pacific Company Limited:

  • The MRQ is 1.261. The company is just able to pay all its short-term debts.
  • The TTM is 1.300. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.261TTM1.300-0.039
TTM1.300YOY1.234+0.065
TTM1.3005Y1.205+0.095
5Y1.20510Y1.201+0.004
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2611.570-0.309
TTM1.3001.571-0.271
YOY1.2341.614-0.380
5Y1.2051.636-0.431
10Y1.2011.655-0.454
4.4.3.2. Quick Ratio

Measures if First Pacific Company Limited is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare First Pacific Company Limited to the Packaged Foods industry mean.
  • A Quick Ratio of 1.04 means the company can pay off $1.04 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of First Pacific Company Limited:

  • The MRQ is 1.040. The company is just able to pay all its short-term debts with the most liquid assets.
  • The TTM is 1.113. The company is just able to pay all its short-term debts with the most liquid assets.
Trends
Current periodCompared to+/- 
MRQ1.040TTM1.113-0.074
TTM1.113YOY0.943+0.170
TTM1.1135Y0.791+0.323
5Y0.79110Y0.777+0.014
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0400.542+0.498
TTM1.1130.585+0.528
YOY0.9430.644+0.299
5Y0.7910.713+0.078
10Y0.7770.768+0.009
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of First Pacific Company Limited.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of First Pacific Company Limited assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare First Pacific Company Limited to Packaged Foods industry mean.
  • A Debt to Asset Ratio of 0.59 means that First Pacific Company Limited assets are financed with 58.5% credit (debt) and the remaining percentage (100% - 58.5%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of First Pacific Company Limited:

  • The MRQ is 0.585. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.580. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.585TTM0.580+0.005
TTM0.580YOY0.590-0.010
TTM0.5805Y0.595-0.015
5Y0.59510Y0.585+0.010
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5850.465+0.120
TTM0.5800.480+0.100
YOY0.5900.483+0.107
5Y0.5950.483+0.112
10Y0.5850.485+0.100
4.5.4.2. Debt to Equity Ratio

Measures if First Pacific Company Limited is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare First Pacific Company Limited to the Packaged Foods industry mean.
  • A Debt to Equity ratio of 433.1% means that company has $4.33 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of First Pacific Company Limited:

  • The MRQ is 4.331. The company is unable to pay all its debts with equity. -1
  • The TTM is 4.298. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ4.331TTM4.298+0.033
TTM4.298YOY4.458-0.160
TTM4.2985Y4.625-0.327
5Y4.62510Y4.247+0.378
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ4.3310.888+3.443
TTM4.2980.902+3.396
YOY4.4580.953+3.505
5Y4.6250.976+3.649
10Y4.2471.029+3.218
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 First Pacific Company Limited generates.

  • Above 15 is considered overpriced but always compare First Pacific Company Limited to the Packaged Foods industry mean.
  • A PE ratio of 1.72 means the investor is paying $1.72 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of First Pacific Company Limited:

  • The EOD is 2.069. Based on the earnings, the company is cheap. +2
  • The MRQ is 1.718. Based on the earnings, the company is cheap. +2
  • The TTM is 3.388. Based on the earnings, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD2.069MRQ1.718+0.351
MRQ1.718TTM3.388-1.670
TTM3.388YOY3.380+0.008
TTM3.3885Y2.566+0.822
5Y2.56610Y-17.002+19.568
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
EOD2.06912.918-10.849
MRQ1.71812.884-11.166
TTM3.38812.438-9.050
YOY3.38013.190-9.810
5Y2.56616.737-14.171
10Y-17.00219.293-36.295
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 First Pacific Company Limited:

  • The EOD is 2.762. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 2.294. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 1.255. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD2.762MRQ2.294+0.468
MRQ2.294TTM1.255+1.039
TTM1.255YOY1.301-0.046
TTM1.2555Y1.653-0.398
5Y1.65310Y-9.763+11.416
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
EOD2.7625.911-3.149
MRQ2.2945.551-3.257
TTM1.2553.839-2.584
YOY1.3011.126+0.175
5Y1.6531.359+0.294
10Y-9.7631.244-11.007
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 First Pacific Company Limited is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Packaged Foods industry mean).
  • A PB ratio of 0.17 means the investor is paying $0.17 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of First Pacific Company Limited:

  • The EOD is 0.206. Based on the equity, the company is cheap. +2
  • The MRQ is 0.171. Based on the equity, the company is cheap. +2
  • The TTM is 0.157. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.206MRQ0.171+0.035
MRQ0.171TTM0.157+0.014
TTM0.157YOY0.131+0.026
TTM0.1575Y0.141+0.016
5Y0.14110Y0.905-0.763
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
EOD0.2061.358-1.152
MRQ0.1711.373-1.202
TTM0.1571.550-1.393
YOY0.1311.553-1.422
5Y0.1411.886-1.745
10Y0.9052.509-1.604
4.6.2. Total Gains per Share

2.4. Latest News of First Pacific Company Limited

Does First Pacific Company Limited still have the same value as the quarterly reports suggest? Recent changes may be an indication that the value of the company is changing. Read the news from First Pacific Company Limited to keep up to date. Note: the news is often already included in the price.

DateTitleRead
2024-09-18
02:00
International companies to host live webcasts at Deutsche Bank’s Depositary Receipts Virtual Investor Conference on September 24th and 25th, 2024Read
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Latest Balance Sheet

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

Summary
Total Assets26,989,998
Total Liabilities15,792,687
Total Stockholder Equity3,646,073
 As reported
Total Liabilities 15,792,687
Total Stockholder Equity+ 3,646,073
Total Assets = 26,989,998

Assets

Total Assets26,989,998
Total Current Assets6,329,250
Long-term Assets20,660,748
Total Current Assets
Cash And Cash Equivalents 3,136,886
Short-term Investments 639,132
Net Receivables 802,864
Inventory 1,184,104
Other Current Assets 566,263
Total Current Assets  (as reported)6,329,250
Total Current Assets  (calculated)6,329,250
+/- 0
Long-term Assets
Property Plant Equipment 3,521,425
Goodwill 3,723,541
Long-term Assets Other 7,677,285
Long-term Assets  (as reported)20,660,748
Long-term Assets  (calculated)14,922,251
+/- 5,738,497

Liabilities & Shareholders' Equity

Total Current Liabilities5,019,398
Long-term Liabilities10,773,289
Total Stockholder Equity3,646,073
Total Current Liabilities
Short-term Debt 2,471,465
Accounts payable 558,966
Other Current Liabilities 1,873,815
Total Current Liabilities  (as reported)5,019,398
Total Current Liabilities  (calculated)4,904,246
+/- 115,152
Long-term Liabilities
Long-term Liabilities  (as reported)10,773,289
Long-term Liabilities  (calculated)0
+/- 10,773,289
Total Stockholder Equity
Common Stock42,382
Retained Earnings 3,628,081
Accumulated Other Comprehensive Income -1,299,456
Other Stockholders Equity 1,275,066
Total Stockholder Equity (as reported)3,646,073
Total Stockholder Equity (calculated)3,646,073
+/-0
Other
Cash and Short Term Investments 3,776,019
Common Stock Shares Outstanding 4,243,500
Current Deferred Revenue115,152
Liabilities and Stockholders Equity 26,989,998
Net Debt 8,388,087
Net Working Capital 1,309,851
Short Long Term Debt Total 11,524,974



6.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-06-302023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302015-12-312015-06-302014-12-312014-06-302013-12-312013-06-302012-12-312012-06-302011-12-312011-06-302010-12-312010-06-302009-12-31
> Total Assets 
9,397,300
7,569,400
10,914,100
12,043,700
12,611,800
13,403,000
13,880,000
15,240,400
15,582,800
16,989,000
16,642,000
17,691,400
17,592,800
18,612,800
17,215,400
17,215,400
19,996,800
19,996,800
20,454,500
20,454,500
19,877,900
19,877,900
20,901,500
20,901,500
21,582,400
21,582,400
21,882,500
21,882,500
0
22,548,600
0
26,943,600
0
26,059,700
0
26,566,700
0
25,650,400
25,491,800
25,491,800
27,087,700
27,087,700
27,357,500
27,350,077
26,989,998
26,989,99827,350,07727,357,50027,087,70027,087,70025,491,80025,491,80025,650,400026,566,700026,059,700026,943,600022,548,600021,882,50021,882,50021,582,40021,582,40020,901,50020,901,50019,877,90019,877,90020,454,50020,454,50019,996,80019,996,80017,215,40017,215,40018,612,80017,592,80017,691,40016,642,00016,989,00015,582,80015,240,40013,880,00013,403,00012,611,80012,043,70010,914,1007,569,4009,397,300
   > Total Current Assets 
2,201,600
1,722,600
2,783,200
3,511,200
3,296,000
3,689,500
3,683,500
3,664,200
3,978,300
4,522,000
4,739,100
4,588,100
4,240,900
4,510,800
3,368,700
3,368,700
4,270,900
4,270,900
4,297,000
4,297,000
4,130,400
4,130,400
4,260,500
4,260,500
4,524,100
4,524,100
5,022,600
5,022,600
5,419,500
5,419,500
5,978,500
5,978,500
5,056,100
5,056,100
5,807,200
5,807,200
5,587,200
5,587,200
5,184,500
5,184,500
5,846,400
5,846,400
6,058,000
6,056,356
6,329,250
6,329,2506,056,3566,058,0005,846,4005,846,4005,184,5005,184,5005,587,2005,587,2005,807,2005,807,2005,056,1005,056,1005,978,5005,978,5005,419,5005,419,5005,022,6005,022,6004,524,1004,524,1004,260,5004,260,5004,130,4004,130,4004,297,0004,297,0004,270,9004,270,9003,368,7003,368,7004,510,8004,240,9004,588,1004,739,1004,522,0003,978,3003,664,2003,683,5003,689,5003,296,0003,511,2002,783,2001,722,6002,201,600
       Cash And Cash Equivalents 
936,600
616,500
1,538,800
1,973,700
1,875,400
2,251,600
1,653,800
1,808,200
1,705,600
2,559,400
657,300
1,707,400
496,200
1,687,300
1,611,200
571,100
1,837,200
2,145,400
1,987,300
509,600
1,835,800
1,856,400
1,613,400
529,700
1,640,200
1,664,000
2,652,100
599,000
0
2,801,600
0
1,353,800
0
2,638,000
0
2,252,100
0
2,641,600
2,088,400
2,088,400
2,700,000
2,799,600
2,349,700
3,128,851
3,136,886
3,136,8863,128,8512,349,7002,799,6002,700,0002,088,4002,088,4002,641,60002,252,10002,638,00001,353,80002,801,6000599,0002,652,1001,664,0001,640,200529,7001,613,4001,856,4001,835,800509,6001,987,3002,145,4001,837,200571,1001,611,2001,687,300496,2001,707,400657,3002,559,4001,705,6001,808,2001,653,8002,251,6001,875,4001,973,7001,538,800616,500936,600
       Short-term Investments 
0
0
0
0
0
0
579,900
75,400
771,600
174,100
1,667,800
105,100
1,240,900
100,100
120,600
1,160,700
365,400
57,200
230,100
1,707,800
20,600
78,500
17,400
1,390,700
23,800
193,200
194,300
2,257,300
0
366,600
0
1,027,300
0
107,600
0
1,162,200
0
165,300
596,300
596,300
306,200
206,600
1,024,300
559,548
639,132
639,132559,5481,024,300206,600306,200596,300596,300165,30001,162,2000107,60001,027,3000366,60002,257,300194,300193,20023,8001,390,70017,40078,50020,6001,707,800230,10057,200365,4001,160,700120,600100,1001,240,900105,1001,667,800174,100771,60075,400579,900000000
       Net Receivables 
686,600
472,400
555,500
678,000
645,200
0
0
928,700
803,400
943,000
1,643,600
1,827,800
1,821,100
2,010,100
826,300
852,100
1,163,800
1,197,400
1,084,400
1,125,700
1,245,100
1,290,900
1,133,900
1,325,900
1,140,000
1,618,300
1,070,700
1,263,300
1,142,000
1,325,000
1,073,900
1,073,900
1,296,500
1,296,500
1,327,800
1,327,800
1,364,600
781,567
1,189,500
738,044
866,100
865,853
1,208,300
706,508
802,864
802,864706,5081,208,300865,853866,100738,0441,189,500781,5671,364,6001,327,8001,327,8001,296,5001,296,5001,073,9001,073,9001,325,0001,142,0001,263,3001,070,7001,618,3001,140,0001,325,9001,133,9001,290,9001,245,1001,125,7001,084,4001,197,4001,163,800852,100826,3002,010,1001,821,1001,827,8001,643,600943,000803,400928,70000645,200678,000555,500472,400686,600
       Inventory 
549,200
602,900
635,500
808,700
731,700
711,900
816,700
778,300
695,700
842,100
717,200
814,600
631,000
703,900
715,200
750,000
806,900
838,900
874,300
914,100
828,200
866,400
942,000
978,100
966,400
1,007,500
799,000
851,000
839,300
882,800
835,600
891,300
930,600
980,400
950,100
1,011,500
1,257,400
1,311,000
1,136,800
1,185,700
1,266,900
1,315,800
1,087,700
1,137,091
1,184,104
1,184,1041,137,0911,087,7001,315,8001,266,9001,185,7001,136,8001,311,0001,257,4001,011,500950,100980,400930,600891,300835,600882,800839,300851,000799,0001,007,500966,400978,100942,000866,400828,200914,100874,300838,900806,900750,000715,200703,900631,000814,600717,200842,100695,700778,300816,700711,900731,700808,700635,500602,900549,200
       Other Current Assets 
29,200
30,800
53,400
50,800
43,700
0
0
73,600
2,000
3,400
53,200
133,200
51,700
9,400
95,400
34,800
97,600
32,000
120,900
39,800
122,200
38,200
264,200
36,100
560,500
41,100
296,600
52,000
270,000
43,500
1,687,900
1,687,900
83,400
83,400
115,000
115,000
158,300
582,626
173,500
466,485
707,200
564,439
388,000
524,358
566,263
566,263524,358388,000564,439707,200466,485173,500582,626158,300115,000115,00083,40083,4001,687,9001,687,90043,500270,00052,000296,60041,100560,50036,100264,20038,200122,20039,800120,90032,00097,60034,80095,4009,40051,700133,20053,2003,4002,00073,6000043,70050,80053,40030,80029,200
   > Long-term Assets 
7,195,700
5,846,800
8,130,900
8,532,500
9,315,800
9,713,500
10,196,500
11,576,200
11,604,500
12,467,000
11,902,900
13,103,300
13,351,900
14,102,000
0
13,846,700
0
15,725,900
0
16,157,500
0
15,747,500
0
16,641,000
0
17,058,300
0
16,859,900
0
17,129,100
0
20,965,100
0
21,003,600
0
20,759,500
0
20,063,200
20,307,300
20,307,300
21,241,300
21,241,300
21,299,500
21,293,721
20,660,748
20,660,74821,293,72121,299,50021,241,30021,241,30020,307,30020,307,30020,063,200020,759,500021,003,600020,965,100017,129,100016,859,900017,058,300016,641,000015,747,500016,157,500015,725,900013,846,700014,102,00013,351,90013,103,30011,902,90012,467,00011,604,50011,576,20010,196,5009,713,5009,315,8008,532,5008,130,9005,846,8007,195,700
       Property Plant Equipment 
2,068,200
1,823,900
2,581,900
2,805,700
1,651,700
1,705,400
1,824,300
2,714,000
2,920,100
3,091,300
2,731,800
3,049,100
3,061,100
4,016,000
3,894,700
3,870,500
5,089,100
5,064,700
5,344,200
5,321,100
5,149,100
5,127,100
5,180,100
5,157,400
5,418,200
5,394,800
4,961,300
4,938,700
4,889,600
4,868,100
4,060,300
4,230,000
4,008,200
3,986,400
3,976,000
4,154,000
3,767,800
3,745,400
3,779,100
3,928,200
3,862,400
3,840,900
3,751,200
3,974,621
3,521,425
3,521,4253,974,6213,751,2003,840,9003,862,4003,928,2003,779,1003,745,4003,767,8004,154,0003,976,0003,986,4004,008,2004,230,0004,060,3004,868,1004,889,6004,938,7004,961,3005,394,8005,418,2005,157,4005,180,1005,127,1005,149,1005,321,1005,344,2005,064,7005,089,1003,870,5003,894,7004,016,0003,061,1003,049,1002,731,8003,091,3002,920,1002,714,0001,824,3001,705,4001,651,7002,805,7002,581,9001,823,9002,068,200
       Goodwill 
775,200
718,500
817,100
845,500
819,600
807,100
808,200
1,155,200
1,047,100
1,079,400
1,057,600
1,060,300
1,023,800
1,079,500
996,300
996,300
1,288,500
1,288,500
1,095,100
1,095,100
1,034,600
1,034,600
1,111,500
1,111,500
1,123,000
1,123,000
693,200
693,200
0
665,100
0
4,366,300
0
4,251,100
0
4,299,000
0
4,121,200
3,893,100
3,893,100
4,066,800
4,066,800
3,967,700
3,966,623
3,723,541
3,723,5413,966,6233,967,7004,066,8004,066,8003,893,1003,893,1004,121,20004,299,00004,251,10004,366,3000665,1000693,200693,2001,123,0001,123,0001,111,5001,111,5001,034,6001,034,6001,095,1001,095,1001,288,5001,288,500996,300996,3001,079,5001,023,8001,060,3001,057,6001,079,4001,047,1001,155,200808,200807,100819,600845,500817,100718,500775,200
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,053,400
5,053,400
4,941,400
4,941,400
5,376,800
5,376,800
5,237,800
5,237,800
5,196,700
5,196,700
4,856,900
4,856,900
5,173,600
5,173,600
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000005,173,6005,173,6004,856,9004,856,9005,196,7005,196,7005,237,8005,237,8005,376,8005,376,8004,941,4004,941,4005,053,4005,053,40000000000000000
       Intangible Assets 
1,728,400
1,546,700
1,960,100
2,049,800
2,105,900
2,218,000
2,305,800
2,467,300
2,386,800
2,534,900
2,511,800
2,553,300
3,151,200
3,289,500
3,338,700
3,338,700
3,650,000
3,650,000
3,659,400
3,659,400
3,656,700
3,656,700
4,182,500
4,182,500
4,636,700
4,636,700
5,004,700
5,004,700
0
5,466,700
0
5,927,300
0
6,121,700
0
6,040,600
0
5,921,600
6,033,700
6,033,700
6,405,200
6,405,200
6,839,300
6,839,300
0
06,839,3006,839,3006,405,2006,405,2006,033,7006,033,7005,921,60006,040,60006,121,70005,927,30005,466,70005,004,7005,004,7004,636,7004,636,7004,182,5004,182,5003,656,7003,656,7003,659,4003,659,4003,650,0003,650,0003,338,7003,338,7003,289,5003,151,2002,553,3002,511,8002,534,9002,386,8002,467,3002,305,8002,218,0002,105,9002,049,8001,960,1001,546,7001,728,400
       Long-term Assets Other 
2,565,600
1,711,500
2,689,000
2,730,900
4,628,700
4,860,900
2,371,500
1,557,900
2,388,900
1,866,000
3,307,100
1,652,300
2,752,600
481,600
0
1,569,700
0
633,700
0
2,204,000
0
589,400
0
2,188,200
0
1,028,300
0
3,150,600
0
1,132,800
0
1,618,300
0
943,800
0
1,713,800
0
1,000,300
758,200
1,109,200
885,100
1,020,100
913,500
501,631
7,677,285
7,677,285501,631913,5001,020,100885,1001,109,200758,2001,000,30001,713,8000943,80001,618,30001,132,80003,150,60001,028,30002,188,2000589,40002,204,0000633,70001,569,7000481,6002,752,6001,652,3003,307,1001,866,0002,388,9001,557,9002,371,5004,860,9004,628,7002,730,9002,689,0001,711,5002,565,600
> Total Liabilities 
5,358,200
4,832,300
5,302,000
5,586,000
5,732,600
6,335,500
6,636,000
7,846,600
8,064,600
9,132,900
8,925,000
9,801,100
9,963,700
10,218,900
9,181,100
9,181,100
11,354,400
11,354,400
11,712,000
11,712,000
11,435,000
11,435,000
12,191,100
12,191,100
12,581,600
12,581,600
13,124,500
13,124,500
0
13,621,400
0
16,315,100
0
15,622,800
0
15,953,600
0
15,214,800
15,126,000
15,126,000
15,878,600
15,878,600
15,790,600
15,786,315
15,792,687
15,792,68715,786,31515,790,60015,878,60015,878,60015,126,00015,126,00015,214,800015,953,600015,622,800016,315,100013,621,400013,124,50013,124,50012,581,60012,581,60012,191,10012,191,10011,435,00011,435,00011,712,00011,712,00011,354,40011,354,4009,181,1009,181,10010,218,9009,963,7009,801,1008,925,0009,132,9008,064,6007,846,6006,636,0006,335,5005,732,6005,586,0005,302,0004,832,3005,358,200
   > Total Current Liabilities 
1,600,300
1,804,700
1,504,800
1,936,200
2,103,000
1,840,300
2,069,600
2,612,600
2,330,700
2,890,400
2,813,200
3,123,200
3,068,600
3,214,700
2,721,800
2,721,800
3,320,300
3,320,300
3,256,000
3,256,000
3,700,600
3,700,600
4,140,300
4,140,300
3,851,500
3,851,500
4,497,300
4,497,300
5,205,800
5,205,800
4,830,800
4,830,800
4,822,700
4,822,700
4,624,800
4,624,800
4,210,400
4,210,400
4,108,600
4,108,600
4,843,400
4,843,400
4,592,600
4,591,354
5,019,398
5,019,3984,591,3544,592,6004,843,4004,843,4004,108,6004,108,6004,210,4004,210,4004,624,8004,624,8004,822,7004,822,7004,830,8004,830,8005,205,8005,205,8004,497,3004,497,3003,851,5003,851,5004,140,3004,140,3003,700,6003,700,6003,256,0003,256,0003,320,3003,320,3002,721,8002,721,8003,214,7003,068,6003,123,2002,813,2002,890,4002,330,7002,612,6002,069,6001,840,3002,103,0001,936,2001,504,8001,804,7001,600,300
       Short-term Debt 
903,200
1,149,800
742,900
893,300
1,256,900
693,200
926,500
1,137,100
1,067,000
1,169,600
912,000
1,273,300
998,600
1,178,600
6,385,800
1,280,700
7,891,000
1,547,100
649,900
1,460,400
113,500
1,832,200
0
2,281,100
0
1,759,500
0
2,390,500
0
3,008,300
0
1,803,200
0
1,955,200
0
1,784,800
0
1,883,600
1,824,300
1,846,100
2,243,800
2,266,600
2,204,200
2,208,201
2,471,465
2,471,4652,208,2012,204,2002,266,6002,243,8001,846,1001,824,3001,883,60001,784,80001,955,20001,803,20003,008,30002,390,50001,759,50002,281,10001,832,200113,5001,460,400649,9001,547,1007,891,0001,280,7006,385,8001,178,600998,6001,273,300912,0001,169,6001,067,0001,137,100926,500693,2001,256,900893,300742,9001,149,800903,200
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6,385,800
6,385,800
7,891,000
7,891,000
649,900
649,900
113,500
113,500
902,500
902,500
113,500
1,759,500
0
2,262,800
0
2,992,200
0
1,659,700
0
1,934,400
0
1,771,500
0
1,870,300
0
1,833,800
0
2,253,100
0
2,204,200
0
02,204,20002,253,10001,833,80001,870,30001,771,50001,934,40001,659,70002,992,20002,262,80001,759,500113,500902,500902,500113,500113,500649,900649,9007,891,0007,891,0006,385,8006,385,80000000000000000
       Accounts payable 
628,200
631,500
707,500
981,200
796,500
0
288,800
1,281,900
345,100
1,398,900
409,500
1,131,800
391,300
1,324,400
370,000
370,000
504,500
1,334,900
462,500
462,500
485,000
1,388,900
425,900
425,900
451,500
1,578,100
460,400
460,400
390,200
1,645,600
420,600
420,600
487,300
1,722,900
563,700
563,700
638,200
1,873,100
585,200
585,200
620,600
2,023,900
578,400
578,243
558,966
558,966578,243578,4002,023,900620,600585,200585,2001,873,100638,200563,700563,7001,722,900487,300420,600420,6001,645,600390,200460,400460,4001,578,100451,500425,900425,9001,388,900485,000462,500462,5001,334,900504,500370,000370,0001,324,400391,3001,131,800409,5001,398,900345,1001,281,900288,8000796,500981,200707,500631,500628,200
       Other Current Liabilities 
68,900
23,400
54,400
61,700
49,600
1,147,100
854,300
193,600
918,600
321,900
1,491,700
718,100
1,678,700
711,700
630,500
1,071,100
1,155,176
438,300
801,800
1,333,100
1,269,874
479,500
908,500
1,433,300
1,509,159
513,900
1,008,200
1,646,400
1,936,900
551,900
1,910,200
2,607,000
2,380,200
1,144,600
1,584,600
2,276,300
1,825,000
351,500
1,699,100
390,700
1,979,000
386,700
1,810,000
1,635,656
1,873,815
1,873,8151,635,6561,810,000386,7001,979,000390,7001,699,100351,5001,825,0002,276,3001,584,6001,144,6002,380,2002,607,0001,910,200551,9001,936,9001,646,4001,008,200513,9001,509,1591,433,300908,500479,5001,269,8741,333,100801,800438,3001,155,1761,071,100630,500711,7001,678,700718,1001,491,700321,900918,600193,600854,3001,147,10049,60061,70054,40023,40068,900
   > Long-term Liabilities 
3,757,900
3,027,600
3,797,200
3,649,800
3,629,600
4,495,200
4,566,400
5,234,000
5,733,900
6,242,500
6,111,800
6,677,900
6,895,100
7,004,200
0
6,459,300
0
8,034,100
0
8,456,000
0
7,734,400
0
8,050,800
0
8,730,100
0
8,627,200
0
8,415,600
0
11,484,300
0
10,800,100
0
11,328,800
0
11,004,400
11,017,400
11,017,400
11,035,200
11,035,200
11,198,000
11,194,961
10,773,289
10,773,28911,194,96111,198,00011,035,20011,035,20011,017,40011,017,40011,004,400011,328,800010,800,100011,484,30008,415,60008,627,20008,730,10008,050,80007,734,40008,456,00008,034,10006,459,30007,004,2006,895,1006,677,9006,111,8006,242,5005,733,9005,234,0004,566,4004,495,2003,629,6003,649,8003,797,2003,027,6003,757,900
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,467,700
1,467,700
1,803,700
1,803,700
1,867,700
1,867,700
1,694,400
1,694,400
1,726,900
1,726,900
1,715,800
1,715,800
1,815,000
1,815,000
1,974,300
1,974,300
2,349,000
2,349,000
1,803,000
1,803,000
1,763,700
1,763,700
1,740,800
1,740,800
1,619,400
1,619,400
1,627,500
1,627,500
0
0
0
0001,627,5001,627,5001,619,4001,619,4001,740,8001,740,8001,763,7001,763,7001,803,0001,803,0002,349,0002,349,0001,974,3001,974,3001,815,0001,815,0001,715,8001,715,8001,726,9001,726,9001,694,4001,694,4001,867,7001,867,7001,803,7001,803,7001,467,7001,467,70000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
19,500
19,500
0
0
31,500
31,500
0
0
42,800
42,800
0
0
54,800
54,800
0
0
64,100
64,100
0
0
22,100
22,100
0
0
0
0
0
0
0
0
0
00000000022,10022,1000064,10064,1000054,80054,8000042,80042,8000031,50031,5000019,50019,50000000000000000
> Total Stockholder Equity
1,916,200
1,327,000
2,575,200
2,778,100
3,022,700
3,174,100
3,233,300
3,239,100
3,509,900
3,641,100
3,428,400
3,398,900
3,148,900
3,337,000
3,112,000
3,112,000
3,273,800
3,273,800
3,227,100
3,227,100
3,105,000
3,105,000
3,083,600
3,083,600
2,993,300
2,993,300
2,928,700
2,928,700
0
2,965,200
0
3,140,000
0
3,183,600
0
3,298,600
0
3,275,900
3,296,500
3,296,500
3,668,500
3,668,500
3,688,000
3,686,999
3,646,073
3,646,0733,686,9993,688,0003,668,5003,668,5003,296,5003,296,5003,275,90003,298,60003,183,60003,140,00002,965,20002,928,7002,928,7002,993,3002,993,3003,083,6003,083,6003,105,0003,105,0003,227,1003,227,1003,273,8003,273,8003,112,0003,112,0003,337,0003,148,9003,398,9003,428,4003,641,1003,509,9003,239,1003,233,3003,174,1003,022,7002,778,1002,575,2001,327,0001,916,200
   Common Stock
38,600
32,200
39,000
38,700
38,500
0
38,300
38,400
43,100
43,000
42,900
42,700
42,700
42,800
42,800
42,800
43,400
43,400
43,400
43,400
43,400
43,400
43,400
43,400
43,400
43,400
43,400
43,400
43,400
43,400
43,400
43,400
43,200
43,200
42,800
42,800
42,700
42,700
42,400
42,400
42,400
42,400
42,400
42,388
42,382
42,38242,38842,40042,40042,40042,40042,40042,70042,70042,80042,80043,20043,20043,40043,40043,40043,40043,40043,40043,40043,40043,40043,40043,40043,40043,40043,40043,40043,40042,80042,80042,80042,70042,70042,90043,00043,10038,40038,300038,50038,70039,00032,20038,600
   Retained Earnings 
556,400
335,600
858,700
976,100
1,284,600
1,402,500
1,431,300
1,550,800
1,575,700
1,676,000
1,540,100
1,627,800
1,508,700
1,327,700
1,305,500
1,305,500
1,441,600
1,441,600
1,429,200
1,429,200
1,587,300
1,587,300
1,582,100
1,582,100
1,466,300
1,466,300
1,401,400
1,401,400
1,503,300
1,503,300
1,604,400
1,604,400
1,784,100
1,784,100
1,936,400
1,936,400
2,178,400
2,178,400
2,328,300
2,328,300
2,674,100
2,674,100
2,829,800
3,361,888
3,628,081
3,628,0813,361,8882,829,8002,674,1002,674,1002,328,3002,328,3002,178,4002,178,4001,936,4001,936,4001,784,1001,784,1001,604,4001,604,4001,503,3001,503,3001,401,4001,401,4001,466,3001,466,3001,582,1001,582,1001,587,3001,587,3001,429,2001,429,2001,441,6001,441,6001,305,5001,305,5001,327,7001,508,7001,627,8001,540,1001,676,0001,575,7001,550,8001,431,3001,402,5001,284,600976,100858,700335,600556,400
   Capital Surplus 000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000
   Other Stockholders Equity 
1,321,200
959,200
1,677,500
1,763,300
1,699,600
1,771,600
1,763,700
1,649,900
1,891,100
1,922,100
1,845,400
1,728,400
1,597,500
1,966,500
-156,600
1,763,700
-152,100
1,788,800
-147,700
1,754,500
-397,500
1,474,300
-369,500
1,458,100
-314,500
1,483,600
-278,200
1,483,900
-304,400
1,418,500
-191,500
1,492,200
-278,300
1,356,300
-249,400
1,319,400
-455,100
1,054,800
1,444,400
925,800
1,382,200
952,000
1,325,700
1,324,141
1,275,066
1,275,0661,324,1411,325,700952,0001,382,200925,8001,444,4001,054,800-455,1001,319,400-249,4001,356,300-278,3001,492,200-191,5001,418,500-304,4001,483,900-278,2001,483,600-314,5001,458,100-369,5001,474,300-397,5001,754,500-147,7001,788,800-152,1001,763,700-156,6001,966,5001,597,5001,728,4001,845,4001,922,1001,891,1001,649,9001,763,7001,771,6001,699,6001,763,3001,677,500959,2001,321,200



6.3. Balance Sheets

Currency in USD. All numbers in thousands.




6.4. Cash Flows

Currency in USD. All numbers in thousands.