0 XP   0   0   0

Hurricane Energy Plc
Buy, Hold or Sell?

Let's analyse Hurricane Energy Plc together

PenkeI guess you are interested in Hurricane Energy Plc. 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 Hurricane Energy Plc. 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.

You can find me behind Let's Analyse Together in the top-right of each section.

Get notifications about Hurricane Energy Plc

I send you an email if I find something interesting about Hurricane Energy Plc.

Quick analysis of Hurricane Energy Plc (30 sec.)










1. Valuation of Hurricane Energy Plc (5 min.)




Live pricePrice per share (EOD)

p7.79

2. Growth of Hurricane Energy Plc (5 min.)




Is Hurricane Energy Plc growing?

Current yearPrevious yearGrowGrow %
How rich?$152.7m$92.8m$26.5m22.2%

How much money is Hurricane Energy Plc making?

Current yearPrevious yearGrowGrow %
Making money$33.1m$9.8m$23.3m70.4%
Net Profit Margin0.0%8.6%--

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

3. Financial Health of Hurricane Energy Plc (5 min.)




4. Comparing to competitors in the Oil & Gas E&P industry (5 min.)




  Industry Rankings (Oil & Gas E&P)  


Richest
#181 / 412

Most Revenue
#97 / 412

Most Profit
#138 / 412

Most Efficient
#208 / 412


Fundamentals of Hurricane Energy Plc

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
Using its assets, the company is efficient in making profit.
Using its investors money, the company is very efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
Liquidity Details
 Compared to previous yearCompared to industry
The company is 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 able to pay all its debts by selling its assets.
The company is just able to pay all its debts with equity.

1.1. Profitability of Hurricane Energy Plc.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Hurricane Energy Plc earns for each 1 of revenue.

  • Above 10% is considered healthy but always compare Hurricane Energy Plc to the Oil & Gas E&P industry mean.
  • A Net Profit Margin of 0.0% 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 Hurricane Energy Plc:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY8.6%-8.6%
TTM-5Y-22.7%+22.7%
5Y-22.7%10Y-21.6%-1.1%
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ-17.5%-17.5%
TTM-21.9%-21.9%
YOY8.6%7.5%+1.1%
5Y-22.7%-24.7%+2.0%
10Y-21.6%-37.5%+15.9%
1.1.2. Return on Assets

Shows how efficient Hurricane Energy Plc is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Hurricane Energy Plc to the Oil & Gas E&P industry mean.
  • 9.4% Return on Assets means that Hurricane Energy Plc generated 0.09 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Hurricane Energy Plc:

  • The MRQ is 9.4%. Using its assets, the company is efficient in making profit. +1
  • The TTM is 11.5%. Using its assets, the company is efficient in making profit. +1
Trends
Current periodCompared to+/- 
MRQ9.4%TTM11.5%-2.0%
TTM11.5%YOY1.7%+9.8%
TTM11.5%5Y-5.0%+16.5%
5Y-5.0%10Y-2.7%-2.3%
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ9.4%1.3%+8.1%
TTM11.5%2.2%+9.3%
YOY1.7%0.2%+1.5%
5Y-5.0%-1.5%-3.5%
10Y-2.7%-2.6%-0.1%
1.1.3. Return on Equity

Shows how efficient Hurricane Energy Plc is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Hurricane Energy Plc to the Oil & Gas E&P industry mean.
  • 21.7% Return on Equity means Hurricane Energy Plc generated 0.22 for each 1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Hurricane Energy Plc:

  • The MRQ is 21.7%. Using its investors money, the company is efficient in making profit. +1
  • The TTM is 30.1%. Using its investors money, the company is very efficient in making profit. +2
Trends
Current periodCompared to+/- 
MRQ21.7%TTM30.1%-8.4%
TTM30.1%YOY11.4%+18.7%
TTM30.1%5Y-24.7%+54.9%
5Y-24.7%10Y-12.3%-12.5%
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ21.7%2.9%+18.8%
TTM30.1%5.5%+24.6%
YOY11.4%1.7%+9.7%
5Y-24.7%-3.4%-21.3%
10Y-12.3%-5.0%-7.3%

1.2. Operating Efficiency of Hurricane Energy Plc.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Hurricane Energy Plc is operating .

  • Measures how much profit Hurricane Energy Plc 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 Hurricane Energy Plc to the Oil & Gas E&P industry mean.
  • An Operating Margin of 0.0% means the company generated 0.00  for each 1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Hurricane Energy Plc:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY1.4%-1.4%
TTM-5Y-11.2%+11.2%
5Y-11.2%10Y-56.2%+44.9%
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ-23.7%-23.7%
TTM-22.0%-22.0%
YOY1.4%9.9%-8.5%
5Y-11.2%-16.9%+5.7%
10Y-56.2%-30.0%-26.2%
1.2.2. Operating Ratio

Measures how efficient Hurricane Energy Plc is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Oil & Gas E&P industry mean).
  • An Operation Ratio of 0.00 means that the operating costs are 0.00 for each 1 in net sales.

Let's take a look of the Operating Ratio trends of Hurricane Energy Plc:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.000
TTM-YOY0.177-0.177
TTM-5Y0.360-0.360
5Y0.36010Y0.680-0.320
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.075-1.075
TTM-0.911-0.911
YOY0.1771.098-0.921
5Y0.3601.269-0.909
10Y0.6801.277-0.597

1.3. Liquidity of Hurricane Energy Plc.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Hurricane Energy Plc is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Oil & Gas E&P industry mean).
  • A Current Ratio of 1.91 means the company has 1.91 in assets for each 1 in short-term debts.

Let's take a look of the Current Ratio trends of Hurricane Energy Plc:

  • The MRQ is 1.914. The company is able to pay all its short-term debts. +1
  • The TTM is 1.914. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.914TTM1.9140.000
TTM1.914YOY2.250-0.336
TTM1.9145Y2.237-0.323
5Y2.23710Y4.515-2.278
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ1.9141.254+0.660
TTM1.9141.296+0.618
YOY2.2501.130+1.120
5Y2.2371.311+0.926
10Y4.5151.589+2.926
1.3.2. Quick Ratio

Measures if Hurricane Energy Plc is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Hurricane Energy Plc to the Oil & Gas E&P industry mean.
  • A Quick Ratio of 1.16 means the company can pay off 1.16 for each 1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Hurricane Energy Plc:

  • The MRQ is 1.161. The company is just able to pay all its short-term debts with the most liquid assets.
  • The TTM is 0.583. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ1.161TTM0.583+0.578
TTM0.583YOY0.929-0.347
TTM0.5835Y0.835-0.252
5Y0.83510Y0.881-0.046
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1610.593+0.568
TTM0.5830.625-0.042
YOY0.9290.652+0.277
5Y0.8350.708+0.127
10Y0.8810.776+0.105

1.4. Solvency of Hurricane Energy Plc.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Hurricane Energy Plc assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Hurricane Energy Plc to Oil & Gas E&P industry mean.
  • A Debt to Asset Ratio of 0.57 means that Hurricane Energy Plc assets are financed with 56.6% credit (debt) and the remaining percentage (100% - 56.6%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Hurricane Energy Plc:

  • The MRQ is 0.566. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.608. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.566TTM0.608-0.042
TTM0.608YOY0.751-0.143
TTM0.6085Y0.519+0.089
5Y0.51910Y0.301+0.218
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5660.402+0.164
TTM0.6080.409+0.199
YOY0.7510.467+0.284
5Y0.5190.472+0.047
10Y0.3010.446-0.145
1.4.2. Debt to Equity Ratio

Measures if Hurricane Energy Plc is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Hurricane Energy Plc to the Oil & Gas E&P industry mean.
  • A Debt to Equity ratio of 130.5% means that company has 1.31 debt for each 1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Hurricane Energy Plc:

  • The MRQ is 1.305. The company is able to pay all its debts with equity. +1
  • The TTM is 1.581. The company is just able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ1.305TTM1.581-0.276
TTM1.581YOY3.429-1.848
TTM1.5815Y1.601-0.019
5Y1.60110Y0.847+0.754
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3050.583+0.722
TTM1.5810.633+0.948
YOY3.4290.737+2.692
5Y1.6010.800+0.801
10Y0.8470.724+0.123

2. Market Valuation of Hurricane Energy Plc

2. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every 1 in earnings Hurricane Energy Plc generates.

  • Above 15 is considered overpriced but always compare Hurricane Energy Plc to the Oil & Gas E&P industry mean.
  • A PE ratio of 5.27 means the investor is paying 5.27 for every 1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Hurricane Energy Plc:

  • The EOD is 5.819. Very good. +2
  • The MRQ is 5.266. Very good. +2
  • The TTM is 6.118. Very good. +2
Trends
Current periodCompared to+/- 
EOD5.819MRQ5.266+0.553
MRQ5.266TTM6.118-0.852
TTM6.118YOY-1.904+8.022
TTM6.1185Y5.748+0.370
5Y5.74810Y50.363-44.615
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
EOD5.8193.519+2.300
MRQ5.2663.751+1.515
TTM6.1184.860+1.258
YOY-1.904-1.595-0.309
5Y5.748-3.263+9.011
10Y50.363-1.930+52.293
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Hurricane Energy Plc.

  • Lower is better.
  • A PEG ratio of 1 means the market price of the stock and the expected future earnings are on par.

Let's take a look of the Price Earnings to Growth Ratio trends of Hurricane Energy Plc:

  • The MRQ is 5.266. Seems overpriced? -1
  • The TTM is 3.370. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ5.266TTM3.370+1.896
TTM3.370YOY2.898+0.472
TTM3.3705Y19.591-16.221
5Y19.59110Y48.051-28.460
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ5.2663.983+1.283
TTM3.3707.635-4.265
YOY2.8984.368-1.470
5Y19.59126.909-7.318
10Y48.05146.752+1.299

2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of Hurricane Energy Plc is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Oil & Gas E&P industry mean).
  • A PB ratio of 1.14 means the investor is paying 1.14 for each 1 in book value.

Let's take a look of the Price to Book Ratio trends of Hurricane Energy Plc:

  • The EOD is 1.264. Good. +1
  • The MRQ is 1.144. Good. +1
  • The TTM is 1.915. Good. +1
Trends
Current periodCompared to+/- 
EOD1.264MRQ1.144+0.120
MRQ1.144TTM1.915-0.771
TTM1.915YOY0.981+0.934
TTM1.9155Y1.437+0.478
5Y1.43710Y1.696-0.259
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
EOD1.2641.085+0.179
MRQ1.1441.149-0.005
TTM1.9151.294+0.621
YOY0.9811.368-0.387
5Y1.4371.275+0.162
10Y1.6961.510+0.186
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Hurricane Energy Plc 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--2.6891.344+100%0.202+1232%-1.056+139%0.147+1732%
Book Value Growth--1.7741.387+28%1.111+60%0.999+78%1.069+66%
Book Value Per Share--6.1624.818+28%3.747+64%16.175-62%14.174-57%
Book Value Per Share Growth--1.7741.387+28%1.111+60%1.001+77%1.070+66%
Current Ratio--1.9141.9140%2.250-15%2.237-14%4.515-58%
Debt To Asset Ratio--0.5660.608-7%0.751-25%0.519+9%0.301+88%
Debt To Equity Ratio--1.3051.581-17%3.429-62%1.601-18%0.847+54%
Dividend Per Share----0%-0%-0%-0%
Eps--1.3391.3390%0.182+634%-1.017+176%-0.519+139%
Eps Growth--1.0002.864-65%0.890+12%0.763+31%0.999+0%
Free Cash Flow Per Share--2.1392.1390%1.396+53%0.366+484%-0.293+114%
Free Cash Flow Per Share Growth--1.0001.256-20%1.121-11%1.418-29%-0.610+161%
Free Cash Flow To Equity Per Share--1.8021.8020%-0.439+124%-0.133+107%0.652+176%
Free Cash Flow To Equity Per Share Growth--1.0002.014-50%0.322+210%1.489-33%1.643-39%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.929+8%
Net Profit Margin----0%0.086-100%-0.2270%-0.2160%
Operating Margin----0%0.014-100%-0.1120%-0.5620%
Operating Ratio----0%0.177-100%0.360-100%0.680-100%
Pb Ratio1.264+9%1.1441.915-40%0.981+17%1.437-20%1.696-33%
Pe Ratio5.819+9%5.2666.118-14%-1.904+136%5.748-8%50.363-90%
Peg Ratio--5.2663.370+56%2.898+82%19.591-73%48.051-89%
Price Per Share7.790+9%7.0508.190-14%3.570+97%24.831-72%24.408-71%
Price To Total Gains Ratio2.897+9%2.6222.6220%-0.976+137%-3.648+239%-15.991+710%
Profit Growth--1.0002.864-65%1.195-16%0.766+31%1.029-3%
Quick Ratio--1.1610.583+99%0.929+25%0.835+39%0.881+32%
Return On Assets--0.0940.115-18%0.017+469%-0.050+153%-0.027+129%
Return On Equity--0.2170.301-28%0.114+91%-0.247+214%-0.123+156%
Total Gains Per Share--2.6891.344+100%0.202+1232%-1.056+139%0.147+1732%
Usd Book Value--152703277.910119391054.019+28%92843030.194+64%423226991.714-64%361912733.947-58%
Usd Book Value Change Per Share--0.0330.017+100%0.003+1232%-0.013+139%0.002+1732%
Usd Book Value Per Share--0.0770.060+28%0.047+64%0.201-62%0.176-57%
Usd Dividend Per Share----0%-0%-0%-0%
Usd Eps--0.0170.0170%0.002+634%-0.013+176%-0.006+139%
Usd Free Cash Flow--52998949.12952998949.1290%34595311.496+53%9822246.168+440%-6377771.457+112%
Usd Free Cash Flow Per Share--0.0270.0270%0.017+53%0.005+484%-0.004+114%
Usd Free Cash Flow To Equity Per Share--0.0220.0220%-0.005+124%-0.002+107%0.008+176%
Usd Price Per Share0.097+9%0.0880.102-14%0.044+97%0.309-72%0.304-71%
Usd Profit--33173016.31633173016.3160%9814877.083+238%-34652678.888+204%-17349689.612+152%
Usd Revenue----0%30838936.295-100%32400575.285-100%15472959.619-100%
Usd Total Gains Per Share--0.0330.017+100%0.003+1232%-0.013+139%0.002+1732%
 EOD+2 -3MRQTTM+15 -8YOY+27 -105Y+26 -910Y+26 -10

3.2. Fundamental Score

Let's check the fundamental score of Hurricane Energy Plc based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-155.819
Price to Book Ratio (EOD)Between0-11.264
Net Profit Margin (MRQ)Greater than00.000
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than11.161
Current Ratio (MRQ)Greater than11.914
Debt to Asset Ratio (MRQ)Less than10.566
Debt to Equity Ratio (MRQ)Less than11.305
Return on Equity (MRQ)Greater than0.150.217
Return on Assets (MRQ)Greater than0.050.094
Total6/10 (60.0%)

3.3. Technical Score

Let's check the technical score of Hurricane Energy Plc based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose7.450
Total0/1 (0.0%)



Latest Balance Sheet

Balance Sheet of 2022-12-31. Currency in USD. All numbers in thousands.

Summary
Total Assets329,879
Total Liabilities134,051
Total Stockholder Equity195,828
 As reported
Total Liabilities 134,051
Total Stockholder Equity+ 195,828
Total Assets = 329,879

Assets

Total Assets329,879
Total Current Assets168,488
Long-term Assets168,488
Total Current Assets
Cash And Cash Equivalents 138,383
Net Receivables 1,420
Inventory 26,430
Total Current Assets  (as reported)168,488
Total Current Assets  (calculated)166,233
+/- 2,255
Long-term Assets
Property Plant Equipment 100,461
Long-term Assets Other 60,930
Long-term Assets  (as reported)161,391
Long-term Assets  (calculated)161,391
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities47,116
Long-term Liabilities86,935
Total Stockholder Equity195,828
Total Current Liabilities
Short-term Debt 27,612
Accounts payable 352
Other Current Liabilities 19,152
Total Current Liabilities  (as reported)47,116
Total Current Liabilities  (calculated)47,116
+/-0
Long-term Liabilities
Capital Lease Obligations 67,490
Long-term Liabilities  (as reported)86,935
Long-term Liabilities  (calculated)67,490
+/- 19,445
Total Stockholder Equity
Common Stock2,885
Retained Earnings -561,452
Other Stockholders Equity 754,395
Total Stockholder Equity (as reported)195,828
Total Stockholder Equity (calculated)195,828
+/-0
Other
Capital Stock2,885
Cash and Short Term Investments 138,383
Common Stock Shares Outstanding 1,991,872
Liabilities and Stockholders Equity 329,879
Net Debt -70,893
Net Invested Capital 195,828
Net Working Capital 121,372
Short Long Term Debt Total 67,490



Balance Sheet

Currency in USD. All numbers in thousands.

 Trend2022-12-312022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312019-01-312018-12-312018-09-302018-06-302018-03-312018-01-312017-12-312017-09-302017-06-302017-03-312017-01-312016-12-312016-09-302016-06-302016-03-312016-01-312015-12-312015-09-302015-06-302015-03-312015-01-312014-12-312014-09-302014-06-302014-03-312014-01-312013-12-312013-09-302013-06-302013-03-312013-01-312012-12-312011-09-302011-08-312011-06-302011-03-312011-01-312010-09-302010-08-312010-06-302010-03-312010-01-312009-08-312008-08-312007-08-312006-08-312005-08-31
> Total Assets 
7,204
9,983
6,081
31,847
60,891
0
0
0
127,775
0
0
0
0
130,386
0
153,987
0
0
0
179,406
295,840
0
216,350
368,481
195,062
303,608
0
192,557
302,796
187,002
277,044
0
237,023
316,377
333,773
411,811
0
410,850
410,850
938,047
938,047
0
978,348
978,348
990,186
990,186
0
1,145,155
1,145,155
1,161,234
1,161,234
0
804,377
0
458,423
0
441,674
0
248,257
0
355,257
329,879
329,879355,2570248,2570441,6740458,4230804,37701,161,2341,161,2341,145,1551,145,1550990,186990,186978,348978,3480938,047938,047410,850410,8500411,811333,773316,377237,0230277,044187,002302,796192,5570303,608195,062368,481216,3500295,840179,406000153,9870130,3860000127,77500060,89131,8476,0819,9837,204
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
68,046
0
0
66,321
0
27,097
0
0
21,254
0
15,957
0
0
75,699
86,152
106,295
0
34,135
34,135
350,100
350,100
0
209,757
209,757
106,000
106,000
0
163,149
163,149
228,749
228,749
191,353
191,353
169,512
169,512
197,392
197,392
106,871
106,871
236,878
236,878
168,488
168,488236,878236,878106,871106,871197,392197,392169,512169,512191,353191,353228,749228,749163,149163,1490106,000106,000209,757209,7570350,100350,10034,13534,1350106,29586,15275,6990015,957021,2540027,097066,3210068,04600000000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
61,496
0
0
64,485
0
20,966
0
0
19,501
0
11,294
0
0
73,470
79,900
89,252
0
29,090
29,090
141,956
124,629
0
163,694
163,694
98,864
83,000
0
96,773
81,399
168,369
156,591
0
123,170
0
143,703
0
148,082
0
76,792
0
143,083
138,383
138,383143,083076,7920148,0820143,7030123,1700156,591168,36981,39996,773083,00098,864163,694163,6940124,629141,95629,09029,090089,25279,90073,4700011,294019,5010020,966064,4850061,49600000000000000000000
       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
201,973
201,973
0
39,040
39,040
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000039,04039,0400201,973201,973000000000000000000000000000000000000000
       Net Receivables 
348
257
175
131
240
0
0
0
550
0
0
0
0
380
0
370
0
0
0
1,073
1,073
0
1,078
1,078
222
222
0
1,115
1,115
141
141
0
1,260
1,260
5,505
5,505
0
3,611
3,611
379
379
0
5,589
5,589
2,349
2,349
0
54,432
269
49,369
49,369
35,462
35,462
12,880
12,880
9,097
9,097
2,591
2,591
550
550
1,420
1,4205505502,5912,5919,0979,09712,88012,88035,46235,46249,36949,36926954,43202,3492,3495,5895,58903793793,6113,61105,5055,5051,2601,26001411411,1151,11502222221,0781,07801,0731,07300037003800000550000240131175257348
       Inventory 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
410
607
0
410
547
359
443
0
1,434
1,434
1,434
1,434
0
1,434
1,434
4,571
4,571
0
11,232
11,232
9,945
9,945
8,870
8,870
11,285
11,285
16,816
16,816
27,488
27,488
30,216
30,216
26,430
26,43030,21630,21627,48827,48816,81616,81611,28511,2858,8708,8709,9459,94511,23211,23204,5714,5711,4341,43401,4341,4341,4341,4340443359547410060741000000000000000000000000000000
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
227,794
0
0
302,160
0
276,511
0
0
281,542
0
261,087
0
0
240,678
0
305,516
0
0
376,715
0
587,947
0
0
768,591
0
884,186
0
0
982,006
0
932,485
0
613,024
0
288,911
0
244,282
0
141,386
0
118,379
161,391
161,391118,3790141,3860244,2820288,9110613,0240932,4850982,00600884,1860768,59100587,9470376,71500305,5160240,67800261,0870281,54200276,5110302,16000227,79400000000000000000000
       Property Plant Equipment 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
330
330
0
264
264
215
215
0
153
153
89
89
0
52
52
15
15
0
18
18
445,291
445,291
0
633,276
633,276
728,171
728,171
0
847,313
978,850
799,038
874,912
513,614
602,233
210,428
265,818
146,410
202,983
98,296
102,126
117,052
117,180
100,461
100,461117,180117,052102,12698,296202,983146,410265,818210,428602,233513,614874,912799,038978,850847,3130728,171728,171633,276633,2760445,291445,291181801515525208989153153021521526426403303300000000000000000000
       Intangible Assets 
59
166
59
16,543
25,839
0
0
0
76,767
0
0
0
0
96,237
0
131,077
0
0
0
137,681
227,035
0
177,016
177,016
177,308
275,974
0
178,758
178,758
176,012
260,762
0
177,804
177,804
245,146
302,463
0
373,493
373,493
126,365
126,365
0
127,720
127,720
131,526
131,526
0
131,537
131,537
75,874
75,874
0
88,619
0
55,390
0
56,573
0
0
0
0
0
0000056,573055,390088,619075,87475,874131,537131,5370131,526131,526127,720127,7200126,365126,365373,493373,4930302,463245,146177,804177,8040260,762176,012178,758178,7580275,974177,308177,016177,0160227,035137,681000131,077096,237000076,76700025,83916,5435916659
       Long-term Assets Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-226,821
0
0
-301,267
0
-275,772
0
0
-280,893
0
-260,570
0
0
-234,055
0
-299,428
0
0
-370,289
0
-110,074
0
0
7,595
0
24,489
0
0
3,156
0
3,262
0
5,743
0
23,015
0
41,299
0
39,156
0
1,199
60,930
60,9301,199039,156041,299023,01505,74303,26203,1560024,48907,59500-110,0740-370,28900-299,4280-234,05500-260,5700-280,89300-275,7720-301,26700-226,82100000000000000000000
> Total Liabilities 
6,590
3,160
317
680
7,486
0
0
0
17,569
0
0
0
0
4,064
0
4,810
0
0
0
47,473
78,283
0
30,442
51,848
8,768
13,647
0
8,048
12,655
3,492
5,173
0
5,002
6,677
26,170
32,289
0
17,177
17,177
255,591
255,591
0
368,493
368,493
362,092
362,092
0
528,553
528,553
470,149
470,149
0
420,520
0
391,737
0
331,046
0
161,379
0
201,136
134,051
134,051201,1360161,3790331,0460391,7370420,5200470,149470,149528,553528,5530362,092362,092368,493368,4930255,591255,59117,17717,177032,28926,1706,6775,00205,1733,49212,6558,048013,6478,76851,84830,442078,28347,4730004,81004,064000017,5690007,4866803173,1606,590
   > Total Current Liabilities 
6,590
3,160
317
680
7,486
0
0
0
17,169
0
0
0
0
3,264
0
810
0
0
0
42,709
70,427
0
23,229
39,563
1,487
2,314
0
698
1,098
271
401
0
1,751
2,337
21,341
26,331
0
10,202
10,202
28,844
28,844
0
51,511
51,511
55,064
55,064
0
96,886
96,886
94,354
94,354
77,065
77,065
50,301
50,301
55,922
55,922
110,123
110,123
123,754
123,754
47,116
47,116123,754123,754110,123110,12355,92255,92250,30150,30177,06577,06594,35494,35496,88696,886055,06455,06451,51151,511028,84428,84410,20210,202026,33121,3412,3371,75104012711,09869802,3141,48739,56323,229070,42742,70900081003,264000017,1690007,4866803173,1606,590
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
191,102
201,973
0
194,517
39,040
0
0
0
0
9,482
0
9,501
0
9,463
0
18,479
0
26,468
0
91,253
0
107,069
27,612
27,612107,069091,253026,468018,47909,46309,50109,482000039,040194,5170201,973191,102000000000000000000000000000000000000000
       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
191,102
191,102
0
194,517
194,517
0
0
0
0
0
0
0
0
0
0
0
0
0
0
77,373
0
79,324
0
079,324077,37300000000000000194,517194,5170191,102191,102000000000000000000000000000000000000000
       Accounts payable 
4
406
26
57
867
0
0
0
7,507
0
0
0
0
1,258
0
633
0
0
0
197
197
0
3,595
3,595
405
405
0
161
161
71
71
0
833
833
6,749
6,749
0
1,593
1,593
1,030
1,030
0
2,263
2,263
21,275
21,275
0
27,799
27,799
647
647
9,500
9,500
2,748
2,748
1,329
1,329
18,843
18,843
5,988
5,988
352
3525,9885,98818,84318,8431,3291,3292,7482,7489,5009,50064764727,79927,799021,27521,2752,2632,26301,0301,0301,5931,59306,7496,7498338330717116116104054053,5953,595019719700063301,25800007,50700086757264064
       Other Current Liabilities 
6,586
2,754
292
579
6,619
0
0
0
9,662
0
0
0
0
2,006
0
177
0
0
0
16,367
16,367
0
19,634
19,634
1,082
1,082
0
537
537
200
200
0
918
918
14,592
14,592
0
8,609
8,609
27,814
27,814
0
193
193
932
932
0
2,237
59,605
18,509
84,206
14,386
58,102
16,112
29,074
5,158
28,125
27
27
304
10,697
19,152
19,15210,697304272728,1255,15829,07416,11258,10214,38684,20618,50959,6052,2370932932193193027,81427,8148,6098,609014,59214,592918918020020053753701,0821,08219,63419,634016,36716,36700017702,00600009,6620006,6195792922,7546,586
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7,856
0
0
12,285
0
11,333
0
0
11,558
0
4,772
0
0
4,339
0
5,958
0
0
6,975
0
226,747
0
0
316,982
0
307,028
0
0
431,667
0
375,795
0
343,455
0
341,436
0
275,124
0
51,256
0
77,382
86,935
86,93577,382051,2560275,1240341,4360343,4550375,7950431,66700307,0280316,98200226,74706,975005,95804,339004,772011,5580011,333012,285007,85600000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
400
0
0
0
0
800
0
4,000
0
0
0
4,764
4,764
0
7,213
7,213
7,281
7,281
0
7,350
7,350
3,221
3,221
0
3,251
3,251
4,829
4,829
0
6,975
6,975
35,645
35,645
0
122,465
122,465
108,664
108,664
0
138,874
138,874
79,506
79,506
43,797
43,797
46,560
46,560
51,887
51,887
49,346
49,346
47,339
47,339
0
047,33947,33949,34649,34651,88751,88746,56046,56043,79743,79779,50679,506138,874138,8740108,664108,664122,465122,465035,64535,6456,9756,97504,8294,8293,2513,25103,2213,2217,3507,35007,2817,2817,2137,21304,7644,7640004,0000800000040000000000
> Total Stockholder Equity
614
6,822
5,763
31,168
53,405
0
0
0
110,206
0
0
0
0
126,322
0
149,177
0
149,177
0
131,933
131,933
0
185,908
185,908
186,294
186,294
0
184,509
184,509
183,510
183,510
0
232,021
232,021
307,603
307,603
0
393,673
393,673
682,456
682,456
0
609,855
609,855
628,094
628,094
0
616,602
616,602
691,085
691,085
0
383,857
0
66,686
0
110,628
0
86,878
0
154,121
195,828
195,828154,121086,8780110,628066,6860383,8570691,085691,085616,602616,6020628,094628,094609,855609,8550682,456682,456393,673393,6730307,603307,603232,021232,0210183,510183,510184,509184,5090186,294186,294185,908185,9080131,933131,9330149,1770149,1770126,3220000110,20600053,40531,1685,7636,822614
   Common Stock
67
155
155
248
328
0
0
0
429
0
0
0
0
448
0
475
0
0
0
483
483
0
632
632
632
632
0
633
633
633
633
0
984
984
1,203
1,203
0
1,892
1,892
2,843
2,843
0
2,843
2,843
2,843
2,843
0
2,883
2,883
2,883
2,883
2,885
2,885
2,885
2,885
2,885
2,885
2,885
2,885
2,885
2,885
2,885
2,8852,8852,8852,8852,8852,8852,8852,8852,8852,8852,8852,8832,8832,8832,88302,8432,8432,8432,84302,8432,8431,8921,89201,2031,2039849840633633633633063263263263204834830004750448000042900032824815515567
   Retained Earnings 
5
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-62,073
0
0
-49,785
0
-48,184
0
0
-53,701
0
-54,045
0
0
-51,084
-35,816
-44,190
0
-57,600
-57,600
-60,378
-60,378
0
-135,461
-135,461
-121,289
-121,289
0
-143,029
-143,029
-63,024
-63,024
-370,764
-370,764
-688,349
-688,349
-645,573
-645,573
-670,113
-670,113
-603,151
-603,151
-561,452
-561,452-603,151-603,151-670,113-670,113-645,573-645,573-688,349-688,349-370,764-370,764-63,024-63,024-143,029-143,0290-121,289-121,289-135,461-135,4610-60,378-60,378-57,600-57,6000-44,190-35,816-51,08400-54,0450-53,70100-48,1840-49,78500-62,07300000000000000000005
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
821,910
0
821,910
0
822,458
0
822,458
0
822,458
0
0
0
0
0
00000822,4580822,4580822,4580821,9100821,910000000000000000000000000000000000000000000000000
   Treasury Stock00000-8260-9230-1,0350-6840-7110000-389-3890-323-323-351-3510-232-232-232-2320-195-195-267-2670-194-194-194-1940-136-136000-670-670000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
10,135
10,135
0
-74,727
-74,727
-73,182
-73,182
0
-70,819
-70,819
-66,761
-66,761
0
-64,451
768,890
-70,000
813,842
-69,687
1,108,811
-69,385
1,430,502
-68,316
753,316
-67,507
754,106
-67,507
754,387
754,395
754,395754,387-67,507754,106-67,507753,316-68,3161,430,502-69,3851,108,811-69,687813,842-70,000768,890-64,4510-66,761-66,761-70,819-70,8190-73,182-73,182-74,727-74,727010,13510,1350000000000000000000000000000000000



Balance Sheet

Currency in USD. All numbers in thousands.




Cash Flow

Currency in USD. All numbers in thousands.




Income Statement

Currency in USD. All numbers in thousands.