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

Lockheed Martin Corporation
Buy, Hold or Sell?

Let's analyze Lockheed Martin Corporation together

I guess you are interested in Lockheed Martin Corporation. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of Lockheed Martin Corporation. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

Get notifications about Lockheed Martin Corporation

I send you an email if I find something interesting about Lockheed Martin Corporation.

1. Quick Overview

1.1. Quick analysis of Lockheed Martin Corporation (30 sec.)










1.2. What can you expect buying and holding a share of Lockheed Martin Corporation? (30 sec.)

How much money do you get?

How much money do you get?
€12.41
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
€25.77
Expected worth in 1 year
€15.11
How sure are you?
77.5%

+ What do you gain per year?

Total Gains per Share
€0.53
Return On Investment
0.1%

For what price can you sell your share?

Current Price per Share
€513.70
Expected price per share
€459.91 - €
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Lockheed Martin Corporation (5 min.)




Live pricePrice per Share (EOD)
€513.70
Intrinsic Value Per Share
€170.93 - €349.41
Total Value Per Share
€196.70 - €375.18

2.2. Growth of Lockheed Martin Corporation (5 min.)




Is Lockheed Martin Corporation growing?

Current yearPrevious yearGrowGrow %
How rich?$6.8b$11.1b-$3b-38.7%

How much money is Lockheed Martin Corporation making?

Current yearPrevious yearGrowGrow %
Making money$1.6b$1.7b-$80.9m-4.8%
Net Profit Margin9.5%10.5%--

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

2.3. Financial Health of Lockheed Martin Corporation (5 min.)




2.4. Comparing to competitors in the Aerospace & Defense industry (5 min.)




  Industry Rankings (Aerospace & Defense)  


Richest
#17 / 190

Most Revenue
#9 / 190

Most Profit
#4 / 190
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Lockheed Martin Corporation?

Welcome investor! Lockheed Martin Corporation's management wants to use your money to grow the business. In return you get a share of Lockheed Martin Corporation.

First you should know what it really means to hold a share of Lockheed Martin Corporation. And how you can make/lose money.

Speculation

The Price per Share of Lockheed Martin Corporation is €513.70. 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 Lockheed Martin Corporation.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Lockheed Martin Corporation, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is €25.77. Based on the TTM, the Book Value Change Per Share is €-2.67 per quarter. Based on the YOY, the Book Value Change Per Share is €-1.61 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 €2.80 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Lockheed Martin Corporation.

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 Eps6.851.3%6.851.3%6.841.3%6.021.2%4.911.0%
Usd Book Value Change Per Share-1.94-0.4%-2.95-0.6%-1.78-0.3%0.860.2%0.340.1%
Usd Dividend Per Share3.140.6%3.100.6%2.950.6%2.740.5%2.270.4%
Usd Total Gains Per Share1.200.2%0.150.0%1.170.2%3.600.7%2.610.5%
Usd Price Per Share485.87-457.94-473.24-409.06-331.18-
Price to Earnings Ratio17.74-16.77-17.31-21.01-19.34-
Price-to-Total Gains Ratio406.01-148.77-101.51--39.34--23.32-
Price to Book Ratio17.02-14.43-11.14-15.26-3.84-
Price-to-Total Gains Ratio406.01-148.77-101.51--39.34--23.32-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share569.12823
Number of shares1
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share3.102.74
Usd Book Value Change Per Share-2.950.86
Usd Total Gains Per Share0.153.60
Gains per Quarter (1 shares)0.153.60
Gains per Year (1 shares)0.5914.42
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
112-12-91134
225-24-822718
337-35-7331032
450-47-6441446
562-59-5551760
674-71-4662174
787-83-3772488
899-95-28828102
9112-106-19931116
10124-118011035130

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 Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%116.06.00.095.1%
Book Value Change Per Share2.02.00.050.0%7.05.00.058.3%14.06.00.070.0%25.015.00.062.5%74.045.03.060.7%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%120.00.02.098.4%
Total Gains per Share3.01.00.075.0%9.03.00.075.0%16.04.00.080.0%31.09.00.077.5%87.035.00.071.3%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Lockheed Martin Corporation 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---1.753-2.666+52%-1.607-8%0.779-325%0.309-667%
Book Value Per Share--25.77229.393-12%38.792-34%28.183-9%17.644+46%
Current Ratio--1.2421.277-3%1.317-6%1.313-5%1.250-1%
Debt To Asset Ratio--0.8880.868+2%0.814+9%0.858+4%0.904-2%
Debt To Equity Ratio--7.9196.742+17%4.471+77%7.134+11%15.068-47%
Dividend Per Share--2.8332.799+1%2.665+6%2.475+14%2.045+39%
Eps--6.1826.1830%6.173+0%5.432+14%4.429+40%
Free Cash Flow Per Share--5.6736.363-11%5.208+9%5.447+4%4.122+38%
Free Cash Flow To Equity Per Share---0.998-0.971-3%1.730-158%0.186-636%0.586-270%
Gross Profit Margin--1.0000.992+1%0.930+8%0.984+2%0.992+1%
Intrinsic Value_10Y_max--349.407--------
Intrinsic Value_10Y_min--170.927--------
Intrinsic Value_1Y_max--25.319--------
Intrinsic Value_1Y_min--16.702--------
Intrinsic Value_3Y_max--83.462--------
Intrinsic Value_3Y_min--50.850--------
Intrinsic Value_5Y_max--150.512--------
Intrinsic Value_5Y_min--85.466--------
Market Cap122444504600.000+14%105076580000.000101452495000.000+4%110233027500.000-5%98213629500.000+7%83060666062.500+27%
Net Profit Margin--0.0910.095-4%0.105-14%0.096-6%0.090+1%
Operating Margin--0.1220.125-3%0.130-6%0.121+1%0.120+1%
Operating Ratio--0.8810.8820%0.874+1%0.871+1%0.873+1%
Pb Ratio19.932+15%17.01614.427+18%11.144+53%15.262+11%3.840+343%
Pe Ratio20.775+15%17.73516.765+6%17.311+2%21.011-16%19.336-8%
Price Per Share513.700+15%438.550413.338+6%427.150+3%369.218+19%298.925+47%
Price To Free Cash Flow Ratio22.637+15%19.32517.348+11%24.903-22%19.854-3%43.493-56%
Price To Total Gains Ratio475.580+15%406.007148.772+173%101.507+300%-39.338+110%-23.318+106%
Quick Ratio--1.0471.063-2%1.089-4%1.064-2%0.944+11%
Return On Assets--0.0270.028-3%0.030-9%0.028-3%0.024+11%
Return On Equity--0.2400.215+12%0.161+49%0.232+3%0.388-38%
Total Gains Per Share--1.0800.134+708%1.057+2%3.254-67%2.354-54%
Usd Book Value--6841282500.0008013994650.000-15%11111683050.000-38%8272910880.000-17%5336671207.500+28%
Usd Book Value Change Per Share---1.942-2.953+52%-1.781-8%0.863-325%0.342-667%
Usd Book Value Per Share--28.55332.565-12%42.978-34%31.224-9%19.548+46%
Usd Dividend Per Share--3.1393.101+1%2.952+6%2.742+14%2.265+39%
Usd Eps--6.8496.8510%6.839+0%6.018+14%4.907+40%
Usd Free Cash Flow--1505985753.2401737733560.885-13%1500985800.540+0%1613434736.763-7%1267763006.849+19%
Usd Free Cash Flow Per Share--6.2857.050-11%5.770+9%6.035+4%4.566+38%
Usd Free Cash Flow To Equity Per Share---1.106-1.076-3%1.917-158%0.206-636%0.650-270%
Usd Market Cap135656266646.340+14%116414342982.000112399219210.500+4%122127171167.250-5%108810880123.050+7%92022911930.644+27%
Usd Price Per Share569.128+15%485.870457.937+6%473.239+3%409.056+19%331.179+47%
Usd Profit--1640984476.1401683984069.360-3%1764983303.100-7%1604584820.484+2%1321462498.847+24%
Usd Revenue--18121828565.88017767081921.815+2%16848090615.555+8%16617992792.301+9%14640636498.269+24%
Usd Total Gains Per Share--1.1970.148+708%1.171+2%3.605-67%2.608-54%
 EOD+4 -4MRQTTM+14 -22YOY+15 -215Y+17 -1910Y+25 -11

3.3 Fundamental Score

Let's check the fundamental score of Lockheed Martin Corporation based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1520.775
Price to Book Ratio (EOD)Between0-119.932
Net Profit Margin (MRQ)Greater than00.091
Operating Margin (MRQ)Greater than00.122
Quick Ratio (MRQ)Greater than11.047
Current Ratio (MRQ)Greater than11.242
Debt to Asset Ratio (MRQ)Less than10.888
Debt to Equity Ratio (MRQ)Less than17.919
Return on Equity (MRQ)Greater than0.150.240
Return on Assets (MRQ)Greater than0.050.027
Total6/10 (60.0%)

3.4 Technical Score

Let's check the technical score of Lockheed Martin Corporation based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5058.796
Ma 20Greater thanMa 50509.688
Ma 50Greater thanMa 100486.640
Ma 100Greater thanMa 200458.830
OpenGreater thanClose511.900
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Lockheed Martin Corporation

Lockheed Martin Corporation, a security and aerospace company, engages in the research, design, development, manufacture, integration, and sustainment of technology systems, products, and services worldwide. The company operates through Aeronautics, Missiles and Fire Control, Rotary and Mission Systems, and Space segments. The Aeronautics segment offers combat and air mobility aircraft, unmanned air vehicles, and related technologies. The Missiles and Fire Control segment provides air and missile defense systems; tactical missiles and air-to-ground precision strike weapon systems; logistics; fire control systems; mission operations support, readiness, engineering support, and integration services; manned and unmanned ground vehicles; and energy management solutions. The Rotary and Mission Systems segment offers military and commercial helicopters, surface ships, sea and land-based missile defense systems, radar systems, sea and air-based mission and combat systems, command and control mission solutions, cyber solutions, and simulation and training solutions. The Space segment offers satellites; space transportation systems; strategic, advanced strike, and defensive systems; and classified systems and services in support of national security systems. This segment also provides network-enabled situational awareness and integrates space and ground global systems to help its customers gather, analyze, and securely distribute critical intelligence data. It serves primarily serves the U.S. government, as well as foreign military sales contracted through the U.S. government. The company was formerly known as The Lockheed Corporation and changed its name to Lockheed Martin Corporation in March 1995. Lockheed Martin Corporation was founded in 1912 and is based in Bethesda, Maryland.

Fundamental data was last updated by Penke on 2024-09-10 23:13:03.

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 less efficient in making profit.
Using its investors money, the company is efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is less 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 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 expensive.
Based on the earnings, the company is fair priced.
Based on how much money comes from the company's main activities, the company is underpriced.
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 Lockheed Martin Corporation earns for each €1 of revenue.

  • Above 10% is considered healthy but always compare Lockheed Martin Corporation to the Aerospace & Defense industry mean.
  • A Net Profit Margin of 9.1% means that €0.09 for each €1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Lockheed Martin Corporation:

  • The MRQ is 9.1%. The company is making a profit. +1
  • The TTM is 9.5%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ9.1%TTM9.5%-0.4%
TTM9.5%YOY10.5%-1.0%
TTM9.5%5Y9.6%-0.2%
5Y9.6%10Y9.0%+0.7%
Compared to industry (Aerospace & Defense)
PeriodCompanyIndustry (mean)+/- 
MRQ9.1%3.6%+5.5%
TTM9.5%4.3%+5.2%
YOY10.5%3.5%+7.0%
5Y9.6%2.9%+6.7%
10Y9.0%3.5%+5.5%
4.3.1.2. Return on Assets

Shows how efficient Lockheed Martin Corporation is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Lockheed Martin Corporation to the Aerospace & Defense industry mean.
  • 2.7% Return on Assets means that Lockheed Martin Corporation generated €0.03 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Lockheed Martin Corporation:

  • The MRQ is 2.7%. Using its assets, the company is less efficient in making profit.
  • The TTM is 2.8%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ2.7%TTM2.8%-0.1%
TTM2.8%YOY3.0%-0.2%
TTM2.8%5Y2.8%0.0%
5Y2.8%10Y2.4%+0.4%
Compared to industry (Aerospace & Defense)
PeriodCompanyIndustry (mean)+/- 
MRQ2.7%0.6%+2.1%
TTM2.8%0.7%+2.1%
YOY3.0%0.8%+2.2%
5Y2.8%0.4%+2.4%
10Y2.4%0.7%+1.7%
4.3.1.3. Return on Equity

Shows how efficient Lockheed Martin Corporation is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Lockheed Martin Corporation to the Aerospace & Defense industry mean.
  • 24.0% Return on Equity means Lockheed Martin Corporation generated €0.24 for each €1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Lockheed Martin Corporation:

  • The MRQ is 24.0%. Using its investors money, the company is efficient in making profit. +1
  • The TTM is 21.5%. Using its investors money, the company is efficient in making profit. +1
Trends
Current periodCompared to+/- 
MRQ24.0%TTM21.5%+2.5%
TTM21.5%YOY16.1%+5.4%
TTM21.5%5Y23.2%-1.7%
5Y23.2%10Y38.8%-15.6%
Compared to industry (Aerospace & Defense)
PeriodCompanyIndustry (mean)+/- 
MRQ24.0%1.6%+22.4%
TTM21.5%1.8%+19.7%
YOY16.1%1.5%+14.6%
5Y23.2%1.1%+22.1%
10Y38.8%1.5%+37.3%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Lockheed Martin Corporation.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Lockheed Martin Corporation is operating .

  • Measures how much profit Lockheed Martin Corporation makes for each €1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Lockheed Martin Corporation to the Aerospace & Defense industry mean.
  • An Operating Margin of 12.2% means the company generated €0.12  for each €1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Lockheed Martin Corporation:

  • The MRQ is 12.2%. The company is operating less efficient.
  • The TTM is 12.5%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ12.2%TTM12.5%-0.3%
TTM12.5%YOY13.0%-0.5%
TTM12.5%5Y12.1%+0.4%
5Y12.1%10Y12.0%+0.1%
Compared to industry (Aerospace & Defense)
PeriodCompanyIndustry (mean)+/- 
MRQ12.2%7.3%+4.9%
TTM12.5%5.0%+7.5%
YOY13.0%5.7%+7.3%
5Y12.1%4.1%+8.0%
10Y12.0%3.4%+8.6%
4.3.2.2. Operating Ratio

Measures how efficient Lockheed Martin Corporation is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Aerospace & Defense industry mean).
  • An Operation Ratio of 0.88 means that the operating costs are €0.88 for each €1 in net sales.

Let's take a look of the Operating Ratio trends of Lockheed Martin Corporation:

  • The MRQ is 0.881. The company is less efficient in keeping operating costs low.
  • The TTM is 0.882. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.881TTM0.882-0.001
TTM0.882YOY0.874+0.008
TTM0.8825Y0.871+0.011
5Y0.87110Y0.873-0.002
Compared to industry (Aerospace & Defense)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8811.288-0.407
TTM0.8821.220-0.338
YOY0.8741.075-0.201
5Y0.8711.139-0.268
10Y0.8731.085-0.212
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Lockheed Martin Corporation.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Lockheed Martin Corporation is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Aerospace & Defense industry mean).
  • A Current Ratio of 1.24 means the company has €1.24 in assets for each €1 in short-term debts.

Let's take a look of the Current Ratio trends of Lockheed Martin Corporation:

  • The MRQ is 1.242. The company is just able to pay all its short-term debts.
  • The TTM is 1.277. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.242TTM1.277-0.035
TTM1.277YOY1.317-0.040
TTM1.2775Y1.313-0.036
5Y1.31310Y1.250+0.063
Compared to industry (Aerospace & Defense)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2421.393-0.151
TTM1.2771.413-0.136
YOY1.3171.518-0.201
5Y1.3131.634-0.321
10Y1.2501.576-0.326
4.4.3.2. Quick Ratio

Measures if Lockheed Martin Corporation is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Lockheed Martin Corporation to the Aerospace & Defense industry mean.
  • A Quick Ratio of 1.05 means the company can pay off €1.05 for each €1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Lockheed Martin Corporation:

  • The MRQ is 1.047. The company is just able to pay all its short-term debts with the most liquid assets.
  • The TTM is 1.063. The company is just able to pay all its short-term debts with the most liquid assets.
Trends
Current periodCompared to+/- 
MRQ1.047TTM1.063-0.016
TTM1.063YOY1.089-0.026
TTM1.0635Y1.064-0.001
5Y1.06410Y0.944+0.120
Compared to industry (Aerospace & Defense)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0470.661+0.386
TTM1.0630.706+0.357
YOY1.0890.854+0.235
5Y1.0640.912+0.152
10Y0.9440.917+0.027
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Lockheed Martin Corporation.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Lockheed Martin Corporation assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Lockheed Martin Corporation to Aerospace & Defense industry mean.
  • A Debt to Asset Ratio of 0.89 means that Lockheed Martin Corporation assets are financed with 88.8% credit (debt) and the remaining percentage (100% - 88.8%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Lockheed Martin Corporation:

  • The MRQ is 0.888. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.868. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.888TTM0.868+0.020
TTM0.868YOY0.814+0.054
TTM0.8685Y0.858+0.011
5Y0.85810Y0.904-0.047
Compared to industry (Aerospace & Defense)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8880.605+0.283
TTM0.8680.610+0.258
YOY0.8140.599+0.215
5Y0.8580.601+0.257
10Y0.9040.620+0.284
4.5.4.2. Debt to Equity Ratio

Measures if Lockheed Martin Corporation is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Lockheed Martin Corporation to the Aerospace & Defense industry mean.
  • A Debt to Equity ratio of 791.9% means that company has €7.92 debt for each €1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Lockheed Martin Corporation:

  • The MRQ is 7.919. The company is unable to pay all its debts with equity. -1
  • The TTM is 6.742. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ7.919TTM6.742+1.177
TTM6.742YOY4.471+2.271
TTM6.7425Y7.134-0.392
5Y7.13410Y15.068-7.934
Compared to industry (Aerospace & Defense)
PeriodCompanyIndustry (mean)+/- 
MRQ7.9191.467+6.452
TTM6.7421.523+5.219
YOY4.4711.333+3.138
5Y7.1341.503+5.631
10Y15.0681.659+13.409
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 Lockheed Martin Corporation generates.

  • Above 15 is considered overpriced but always compare Lockheed Martin Corporation to the Aerospace & Defense industry mean.
  • A PE ratio of 17.74 means the investor is paying €17.74 for every €1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Lockheed Martin Corporation:

  • The EOD is 20.775. Based on the earnings, the company is fair priced.
  • The MRQ is 17.735. Based on the earnings, the company is fair priced.
  • The TTM is 16.765. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD20.775MRQ17.735+3.039
MRQ17.735TTM16.765+0.970
TTM16.765YOY17.311-0.546
TTM16.7655Y21.011-4.246
5Y21.01110Y19.336+1.675
Compared to industry (Aerospace & Defense)
PeriodCompanyIndustry (mean)+/- 
EOD20.77524.834-4.059
MRQ17.73524.051-6.316
TTM16.76519.436-2.671
YOY17.31116.521+0.790
5Y21.01117.459+3.552
10Y19.33623.764-4.428
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 Lockheed Martin Corporation:

  • The EOD is 22.637. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The MRQ is 19.325. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The TTM is 17.348. Based on how much money comes from the company's main activities, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD22.637MRQ19.325+3.312
MRQ19.325TTM17.348+1.977
TTM17.348YOY24.903-7.555
TTM17.3485Y19.854-2.506
5Y19.85410Y43.493-23.639
Compared to industry (Aerospace & Defense)
PeriodCompanyIndustry (mean)+/- 
EOD22.637-1.245+23.882
MRQ19.325-1.486+20.811
TTM17.348-0.733+18.081
YOY24.9031.221+23.682
5Y19.854-0.564+20.418
10Y43.493-0.028+43.521
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 Lockheed Martin Corporation is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Aerospace & Defense industry mean).
  • A PB ratio of 17.02 means the investor is paying €17.02 for each €1 in book value.

Let's take a look of the Price to Book Ratio trends of Lockheed Martin Corporation:

  • The EOD is 19.932. Based on the equity, the company is expensive. -2
  • The MRQ is 17.016. Based on the equity, the company is expensive. -2
  • The TTM is 14.427. Based on the equity, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD19.932MRQ17.016+2.916
MRQ17.016TTM14.427+2.590
TTM14.427YOY11.144+3.283
TTM14.4275Y15.262-0.835
5Y15.26210Y3.840+11.422
Compared to industry (Aerospace & Defense)
PeriodCompanyIndustry (mean)+/- 
EOD19.9322.473+17.459
MRQ17.0162.387+14.629
TTM14.4272.500+11.927
YOY11.1442.279+8.865
5Y15.2622.698+12.564
10Y3.8402.934+0.906
4.6.2. Total Gains per Share

2.4. Latest News of Lockheed Martin Corporation

Does Lockheed Martin Corporation 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 Lockheed Martin Corporation to keep up to date. Note: the news is often already included in the price.

DateTitleRead
2024-09-13
17:15
Kratos Defense Provides Four Classes of Affordable Turbojet EnginesRead
2024-09-13
16:59
Lockheed Martin, Tata Advanced Systems Join Forces for C-130J JetRead
2024-09-13
15:54
CurtissWright Expands 2024 Share Repurchase Program to $150 MillionRead
2024-09-13
15:30
Brokers Suggest Investing in Lockheed (LMT): Read This Before Placing a BetRead
2024-09-13
08:45
Taiwan hopes delayed F-16s start arriving by end of this yearRead
2024-09-12
00:17
Top Aerospace & Defense Stocks to Consider as We Commemorate 9/11Read
2024-09-10
09:12
Lockheed Martin and Tata Advanced Systems Announce Agreement to Expand C-130J Super Hercules Opportunities in IndiaRead
2024-09-09
23:50
Lockheed Martin (LMT) Outpaces Stock Market Gains: What You Should KnowRead
2024-09-06
09:05
30 Least Peaceful Countries in the WorldRead
2024-09-05
16:15
Lockheed Martin Welcomes Egypt to the C-130J Super Hercules FleetRead
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Latest Balance Sheet

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

Summary
Total Assets55,076,000
Total Liabilities48,901,000
Total Stockholder Equity6,175,000
 As reported
Total Liabilities 48,901,000
Total Stockholder Equity+ 6,175,000
Total Assets = 55,076,000

Assets

Total Assets55,076,000
Total Current Assets22,967,000
Long-term Assets32,109,000
Total Current Assets
Cash And Cash Equivalents 2,523,000
Net Receivables 16,837,000
Inventory 3,097,000
Other Current Assets 510,000
Total Current Assets  (as reported)22,967,000
Total Current Assets  (calculated)22,967,000
+/-0
Long-term Assets
Property Plant Equipment 8,394,000
Goodwill 10,787,000
Intangible Assets 2,040,000
Long-term Assets Other 7,808,000
Long-term Assets  (as reported)32,109,000
Long-term Assets  (calculated)29,029,000
+/- 3,080,000

Liabilities & Shareholders' Equity

Total Current Liabilities18,493,000
Long-term Liabilities30,408,000
Total Stockholder Equity6,175,000
Total Current Liabilities
Short-term Debt 142,000
Short Long Term Debt 142,000
Accounts payable 3,282,000
Other Current Liabilities 5,888,000
Total Current Liabilities  (as reported)18,493,000
Total Current Liabilities  (calculated)9,454,000
+/- 9,039,000
Long-term Liabilities
Long term Debt 19,115,000
Long-term Liabilities Other 5,188,000
Long-term Liabilities  (as reported)30,408,000
Long-term Liabilities  (calculated)24,303,000
+/- 6,105,000
Total Stockholder Equity
Common Stock237,000
Retained Earnings 14,707,000
Accumulated Other Comprehensive Income -8,769,000
Total Stockholder Equity (as reported)6,175,000
Total Stockholder Equity (calculated)6,175,000
+/-0
Other
Capital Stock237,000
Cash and Short Term Investments 2,523,000
Common Stock Shares Outstanding 239,600
Current Deferred Revenue9,181,000
Liabilities and Stockholders Equity 55,076,000
Net Debt 16,734,000
Net Invested Capital 25,432,000
Net Working Capital 4,474,000
Short Long Term Debt Total 19,257,000



6.2. Balance Sheets Structured

Currency in EUR. All numbers in thousands.

 Trend2024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-31
> Total Assets 
0
0
0
18,049,000
17,958,000
18,275,000
18,366,000
17,648,000
17,682,000
30,328,000
30,269,000
29,257,000
29,367,000
29,398,000
29,577,000
28,361,000
29,376,000
29,557,000
29,762,000
28,744,000
28,596,000
28,382,000
29,558,000
30,012,000
29,603,000
29,892,000
32,271,000
30,349,000
30,510,000
28,968,000
29,197,000
27,654,000
27,779,000
28,331,000
28,919,000
25,758,000
25,015,000
24,795,000
24,880,000
26,175,000
26,823,000
26,240,000
26,644,000
25,554,000
26,878,000
27,393,000
27,357,000
27,744,000
28,439,000
28,436,000
29,093,000
28,231,000
28,853,000
29,814,000
29,787,000
28,926,000
29,149,000
29,461,000
29,357,000
33,439,000
34,533,000
34,788,000
35,742,000
35,111,000
36,287,000
36,239,000
35,551,000
35,067,000
36,677,000
35,718,000
36,187,000
37,908,000
38,340,000
38,386,000
39,321,000
38,657,000
39,580,000
38,947,000
38,907,000
36,188,000
36,919,000
37,250,000
36,933,000
37,073,000
39,752,000
39,848,000
39,617,000
49,128,000
50,158,000
50,408,000
48,739,000
47,806,000
48,836,000
48,711,000
48,946,000
46,521,000
46,634,000
45,125,000
45,495,000
44,876,000
47,684,000
47,840,000
49,275,000
47,528,000
49,248,000
49,603,000
50,773,000
50,710,000
51,437,000
52,099,000
51,843,000
50,873,000
51,510,000
51,758,000
52,030,000
52,880,000
54,622,000
56,978,000
56,666,000
52,456,000
54,963,000
55,076,000
55,076,00054,963,00052,456,00056,666,00056,978,00054,622,00052,880,00052,030,00051,758,00051,510,00050,873,00051,843,00052,099,00051,437,00050,710,00050,773,00049,603,00049,248,00047,528,00049,275,00047,840,00047,684,00044,876,00045,495,00045,125,00046,634,00046,521,00048,946,00048,711,00048,836,00047,806,00048,739,00050,408,00050,158,00049,128,00039,617,00039,848,00039,752,00037,073,00036,933,00037,250,00036,919,00036,188,00038,907,00038,947,00039,580,00038,657,00039,321,00038,386,00038,340,00037,908,00036,187,00035,718,00036,677,00035,067,00035,551,00036,239,00036,287,00035,111,00035,742,00034,788,00034,533,00033,439,00029,357,00029,461,00029,149,00028,926,00029,787,00029,814,00028,853,00028,231,00029,093,00028,436,00028,439,00027,744,00027,357,00027,393,00026,878,00025,554,00026,644,00026,240,00026,823,00026,175,00024,880,00024,795,00025,015,00025,758,00028,919,00028,331,00027,779,00027,654,00029,197,00028,968,00030,510,00030,349,00032,271,00029,892,00029,603,00030,012,00029,558,00028,382,00028,596,00028,744,00029,762,00029,557,00029,376,00028,361,00029,577,00029,398,00029,367,00029,257,00030,269,00030,328,00017,682,00017,648,00018,366,00018,275,00017,958,00018,049,000000
   > Total Current Assets 
0
0
0
8,143,000
8,022,000
7,861,000
8,013,000
8,177,000
8,020,000
10,238,000
10,193,000
9,940,000
10,055,000
10,551,000
10,800,000
10,105,000
11,149,000
11,301,000
11,614,000
10,611,000
10,480,000
10,372,000
10,129,000
10,696,000
10,459,000
10,977,000
13,338,000
11,259,000
11,523,000
10,019,000
10,508,000
10,778,000
11,063,000
11,659,000
11,947,000
10,626,000
9,894,000
9,586,000
9,714,000
9,401,000
10,157,000
9,619,000
10,252,000
8,953,000
10,732,000
11,176,000
11,037,000
10,529,000
11,228,000
10,963,000
10,956,000
10,164,000
10,860,000
11,498,000
11,074,000
10,940,000
11,180,000
11,308,000
10,710,000
10,683,000
11,671,000
11,913,000
12,443,000
12,477,000
13,919,000
14,212,000
13,939,000
12,851,000
14,743,000
13,954,000
14,669,000
14,094,000
14,561,000
14,800,000
15,791,000
13,855,000
14,872,000
14,379,000
14,119,000
13,329,000
14,234,000
14,163,000
13,684,000
12,329,000
15,218,000
15,287,000
15,055,000
16,198,000
15,767,000
16,073,000
17,110,000
15,108,000
16,586,000
16,566,000
17,208,000
17,461,000
17,816,000
16,504,000
16,859,000
16,103,000
18,031,000
18,100,000
19,803,000
17,095,000
19,222,000
19,570,000
20,290,000
19,378,000
20,252,000
20,674,000
21,357,000
19,815,000
20,390,000
20,973,000
20,960,000
20,991,000
22,144,000
24,087,000
23,322,000
20,521,000
22,958,000
22,967,000
22,967,00022,958,00020,521,00023,322,00024,087,00022,144,00020,991,00020,960,00020,973,00020,390,00019,815,00021,357,00020,674,00020,252,00019,378,00020,290,00019,570,00019,222,00017,095,00019,803,00018,100,00018,031,00016,103,00016,859,00016,504,00017,816,00017,461,00017,208,00016,566,00016,586,00015,108,00017,110,00016,073,00015,767,00016,198,00015,055,00015,287,00015,218,00012,329,00013,684,00014,163,00014,234,00013,329,00014,119,00014,379,00014,872,00013,855,00015,791,00014,800,00014,561,00014,094,00014,669,00013,954,00014,743,00012,851,00013,939,00014,212,00013,919,00012,477,00012,443,00011,913,00011,671,00010,683,00010,710,00011,308,00011,180,00010,940,00011,074,00011,498,00010,860,00010,164,00010,956,00010,963,00011,228,00010,529,00011,037,00011,176,00010,732,0008,953,00010,252,0009,619,00010,157,0009,401,0009,714,0009,586,0009,894,00010,626,00011,947,00011,659,00011,063,00010,778,00010,508,00010,019,00011,523,00011,259,00013,338,00010,977,00010,459,00010,696,00010,129,00010,372,00010,480,00010,611,00011,614,00011,301,00011,149,00010,105,00010,800,00010,551,00010,055,0009,940,00010,193,00010,238,0008,020,0008,177,0008,013,0007,861,0008,022,0008,143,000000
       Cash And Cash Equivalents 
0
0
0
639,000
513,000
247,000
122,000
653,000
156,000
390,000
323,000
0
0
0
110,000
0
0
0
183,000
285,000
43,000
0
0
455,000
533,000
1,249,000
1,938,000
1,505,000
2,389,000
1,222,000
1,801,000
912,000
1,367,000
2,429,000
3,490,000
2,738,000
2,090,000
1,909,000
1,835,000
1,010,000
2,124,000
2,243,000
2,823,000
1,060,000
2,727,000
3,062,000
3,140,000
2,244,000
2,682,000
2,956,000
2,288,000
1,912,000
2,778,000
3,008,000
3,094,000
2,648,000
2,799,000
3,214,000
2,463,000
2,168,000
2,384,000
2,672,000
2,709,000
2,391,000
3,288,000
2,722,000
2,656,000
2,261,000
3,357,000
3,268,000
4,564,000
3,582,000
3,518,000
3,802,000
4,652,000
1,898,000
3,065,000
2,845,000
2,661,000
2,617,000
3,264,000
3,436,000
2,963,000
1,446,000
3,486,000
3,202,000
3,300,000
1,090,000
1,452,000
1,269,000
2,895,000
1,837,000
2,216,000
2,452,000
2,941,000
2,861,000
2,393,000
1,181,000
897,000
772,000
991,000
1,167,000
2,539,000
1,514,000
1,988,000
2,855,000
3,585,000
3,160,000
2,933,000
2,745,000
2,727,000
3,604,000
1,883,000
1,775,000
2,430,000
2,547,000
2,440,000
3,673,000
3,551,000
1,442,000
2,790,000
2,523,000
2,523,0002,790,0001,442,0003,551,0003,673,0002,440,0002,547,0002,430,0001,775,0001,883,0003,604,0002,727,0002,745,0002,933,0003,160,0003,585,0002,855,0001,988,0001,514,0002,539,0001,167,000991,000772,000897,0001,181,0002,393,0002,861,0002,941,0002,452,0002,216,0001,837,0002,895,0001,269,0001,452,0001,090,0003,300,0003,202,0003,486,0001,446,0002,963,0003,436,0003,264,0002,617,0002,661,0002,845,0003,065,0001,898,0004,652,0003,802,0003,518,0003,582,0004,564,0003,268,0003,357,0002,261,0002,656,0002,722,0003,288,0002,391,0002,709,0002,672,0002,384,0002,168,0002,463,0003,214,0002,799,0002,648,0003,094,0003,008,0002,778,0001,912,0002,288,0002,956,0002,682,0002,244,0003,140,0003,062,0002,727,0001,060,0002,823,0002,243,0002,124,0001,010,0001,835,0001,909,0002,090,0002,738,0003,490,0002,429,0001,367,000912,0001,801,0001,222,0002,389,0001,505,0001,938,0001,249,000533,000455,0000043,000285,000183,000000110,000000323,000390,000156,000653,000122,000247,000513,000639,000000
       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
229,000
247,000
240,000
0
0
87,000
396,000
406,000
414,000
426,000
429,000
457,000
430,000
395,000
381,000
296,000
329,000
335,000
333,000
148,000
96,000
71,000
61,000
0
0
0
0
0
877,000
767,000
516,000
504,000
254,000
3,000
3,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000000000000000000000000003,0003,000254,000504,000516,000767,000877,0000000061,00071,00096,000148,000333,000335,000329,000296,000381,000395,000430,000457,000429,000426,000414,000406,000396,00087,00000240,000247,000229,0000000000000000000000000000000000000000
       Net Receivables 
0
0
0
3,473,000
3,529,000
3,583,000
3,820,000
3,876,000
4,130,000
5,428,000
5,221,000
4,999,000
5,242,000
5,411,000
5,119,000
5,009,000
5,462,000
5,233,000
5,127,000
4,178,000
4,667,000
4,666,000
4,426,000
4,348,000
4,332,000
4,182,000
4,202,000
4,195,000
3,934,000
3,818,000
3,785,000
4,049,000
3,941,000
3,555,000
3,730,000
3,655,000
3,798,000
3,405,000
3,552,000
4,039,000
4,018,000
3,677,000
3,845,000
4,094,000
4,240,000
4,287,000
4,440,000
4,579,000
4,832,000
4,367,000
4,865,000
4,595,000
4,902,000
5,239,000
4,937,000
4,925,000
5,413,000
5,218,000
5,391,000
5,296,000
6,097,000
6,131,000
6,067,000
6,061,000
6,610,000
6,383,000
6,275,000
5,757,000
6,583,000
6,547,000
6,523,000
6,064,000
6,720,000
6,569,000
6,428,000
6,563,000
6,968,000
6,826,000
6,919,000
5,834,000
6,255,000
6,434,000
6,081,000
5,884,000
6,545,000
7,064,000
6,740,000
8,061,000
8,620,000
9,275,000
8,955,000
8,202,000
8,869,000
8,762,000
9,021,000
8,603,000
11,778,000
11,763,000
12,185,000
11,916,000
13,330,000
12,934,000
13,388,000
11,431,000
13,081,000
12,656,000
12,868,000
11,523,000
13,122,000
14,036,000
14,964,000
12,542,000
14,657,000
15,154,000
14,817,000
14,823,000
15,772,000
16,435,000
16,010,000
15,315,000
16,307,000
16,837,000
16,837,00016,307,00015,315,00016,010,00016,435,00015,772,00014,823,00014,817,00015,154,00014,657,00012,542,00014,964,00014,036,00013,122,00011,523,00012,868,00012,656,00013,081,00011,431,00013,388,00012,934,00013,330,00011,916,00012,185,00011,763,00011,778,0008,603,0009,021,0008,762,0008,869,0008,202,0008,955,0009,275,0008,620,0008,061,0006,740,0007,064,0006,545,0005,884,0006,081,0006,434,0006,255,0005,834,0006,919,0006,826,0006,968,0006,563,0006,428,0006,569,0006,720,0006,064,0006,523,0006,547,0006,583,0005,757,0006,275,0006,383,0006,610,0006,061,0006,067,0006,131,0006,097,0005,296,0005,391,0005,218,0005,413,0004,925,0004,937,0005,239,0004,902,0004,595,0004,865,0004,367,0004,832,0004,579,0004,440,0004,287,0004,240,0004,094,0003,845,0003,677,0004,018,0004,039,0003,552,0003,405,0003,798,0003,655,0003,730,0003,555,0003,941,0004,049,0003,785,0003,818,0003,934,0004,195,0004,202,0004,182,0004,332,0004,348,0004,426,0004,666,0004,667,0004,178,0005,127,0005,233,0005,462,0005,009,0005,119,0005,411,0005,242,0004,999,0005,221,0005,428,0004,130,0003,876,0003,820,0003,583,0003,529,0003,473,000000
       Other Current Assets 
0
0
0
275,000
395,000
349,000
306,000
264,000
300,000
364,000
541,000
800,000
328,000
401,000
401,000
696,000
805,000
761,000
768,000
746,000
703,000
721,000
1,764,000
605,000
620,000
1,737,000
2,982,000
1,734,000
505,000
492,000
463,000
1,111,000
1,022,000
1,002,000
949,000
706,000
658,000
705,000
636,000
843,000
832,000
1,645,000
688,000
557,000
499,000
503,000
483,000
495,000
511,000
491,000
627,000
719,000
545,000
611,000
487,000
560,000
469,000
433,000
396,000
501,000
543,000
473,000
841,000
1,027,000
706,000
908,000
1,218,000
502,000
866,000
519,000
606,000
625,000
611,000
581,000
552,000
1,188,000
683,000
580,000
452,000
813,000
631,000
494,000
559,000
666,000
632,000
520,000
515,000
622,000
472,000
393,000
408,000
399,000
427,000
411,000
443,000
1,510,000
449,000
522,000
727,000
418,000
425,000
400,000
402,000
531,000
614,000
538,000
544,000
1,150,000
941,000
774,000
763,000
688,000
706,000
613,000
600,000
533,000
461,000
481,000
449,000
632,000
583,000
510,000
510,000583,000632,000449,000481,000461,000533,000600,000613,000706,000688,000763,000774,000941,0001,150,000544,000538,000614,000531,000402,000400,000425,000418,000727,000522,000449,0001,510,000443,000411,000427,000399,000408,000393,000472,000622,000515,000520,000632,000666,000559,000494,000631,000813,000452,000580,000683,0001,188,000552,000581,000611,000625,000606,000519,000866,000502,0001,218,000908,000706,0001,027,000841,000473,000543,000501,000396,000433,000469,000560,000487,000611,000545,000719,000627,000491,000511,000495,000483,000503,000499,000557,000688,0001,645,000832,000843,000636,000705,000658,000706,000949,0001,002,0001,022,0001,111,000463,000492,000505,0001,734,0002,982,0001,737,000620,000605,0001,764,000721,000703,000746,000768,000761,000805,000696,000401,000401,000328,000800,000541,000364,000300,000264,000306,000349,000395,000275,000000
   > Long-term Assets 
0
0
0
9,906,000
9,936,000
10,414,000
10,353,000
9,471,000
9,662,000
20,090,000
20,076,000
19,317,000
19,312,000
18,847,000
18,777,000
18,256,000
18,227,000
18,256,000
18,148,000
18,133,000
18,116,000
18,010,000
19,429,000
19,316,000
19,144,000
18,915,000
18,933,000
19,090,000
18,987,000
18,949,000
18,689,000
16,876,000
16,716,000
16,672,000
16,972,000
15,132,000
15,121,000
15,209,000
15,166,000
16,774,000
16,666,000
16,621,000
16,392,000
16,601,000
16,146,000
16,217,000
16,320,000
17,215,000
17,211,000
17,473,000
18,137,000
18,067,000
17,993,000
18,316,000
18,713,000
17,986,000
17,969,000
18,153,000
18,647,000
22,756,000
22,862,000
22,875,000
23,299,000
22,634,000
22,368,000
22,027,000
21,612,000
22,216,000
21,934,000
21,764,000
21,518,000
23,814,000
23,779,000
23,586,000
23,530,000
24,802,000
24,708,000
24,568,000
24,788,000
22,859,000
22,685,000
23,087,000
23,249,000
24,744,000
24,534,000
24,561,000
24,562,000
32,930,000
34,391,000
34,335,000
31,629,000
32,698,000
32,250,000
32,145,000
31,738,000
29,060,000
28,818,000
28,621,000
28,636,000
28,773,000
29,653,000
29,740,000
29,472,000
30,433,000
30,026,000
30,033,000
30,483,000
31,332,000
31,185,000
31,425,000
30,486,000
31,058,000
31,120,000
30,785,000
31,070,000
31,889,000
32,478,000
32,891,000
33,344,000
31,935,000
32,005,000
32,109,000
32,109,00032,005,00031,935,00033,344,00032,891,00032,478,00031,889,00031,070,00030,785,00031,120,00031,058,00030,486,00031,425,00031,185,00031,332,00030,483,00030,033,00030,026,00030,433,00029,472,00029,740,00029,653,00028,773,00028,636,00028,621,00028,818,00029,060,00031,738,00032,145,00032,250,00032,698,00031,629,00034,335,00034,391,00032,930,00024,562,00024,561,00024,534,00024,744,00023,249,00023,087,00022,685,00022,859,00024,788,00024,568,00024,708,00024,802,00023,530,00023,586,00023,779,00023,814,00021,518,00021,764,00021,934,00022,216,00021,612,00022,027,00022,368,00022,634,00023,299,00022,875,00022,862,00022,756,00018,647,00018,153,00017,969,00017,986,00018,713,00018,316,00017,993,00018,067,00018,137,00017,473,00017,211,00017,215,00016,320,00016,217,00016,146,00016,601,00016,392,00016,621,00016,666,00016,774,00015,166,00015,209,00015,121,00015,132,00016,972,00016,672,00016,716,00016,876,00018,689,00018,949,00018,987,00019,090,00018,933,00018,915,00019,144,00019,316,00019,429,00018,010,00018,116,00018,133,00018,148,00018,256,00018,227,00018,256,00018,777,00018,847,00019,312,00019,317,00020,076,00020,090,0009,662,0009,471,00010,353,00010,414,0009,936,0009,906,000000
       Property Plant Equipment 
0
0
0
3,455,000
3,482,000
3,459,000
3,431,000
3,165,000
3,116,000
4,311,000
4,322,000
3,721,000
3,703,000
3,607,000
3,610,000
3,669,000
3,606,000
3,613,000
3,608,000
3,513,000
3,587,000
3,598,000
3,565,000
3,634,000
3,586,000
3,550,000
3,439,000
3,446,000
3,334,000
3,323,000
3,264,000
2,991,000
2,979,000
3,017,000
3,153,000
3,258,000
3,254,000
3,259,000
3,279,000
3,489,000
3,423,000
3,438,000
3,372,000
3,599,000
3,565,000
3,552,000
3,566,000
3,924,000
3,884,000
3,891,000
3,911,000
4,056,000
3,991,000
4,010,000
4,071,000
4,320,000
4,258,000
4,256,000
4,294,000
4,488,000
4,443,000
4,441,000
4,430,000
4,520,000
4,436,000
4,381,000
4,347,000
4,554,000
4,461,000
4,421,000
4,428,000
4,611,000
4,530,000
4,495,000
4,486,000
4,675,000
4,617,000
4,594,000
4,598,000
4,706,000
4,612,000
4,559,000
4,590,000
4,755,000
4,654,000
4,640,000
4,677,000
5,438,000
5,417,000
5,438,000
5,369,000
5,549,000
5,481,000
5,532,000
5,511,000
5,775,000
5,749,000
5,786,000
5,902,000
6,124,000
6,140,000
6,170,000
6,240,000
6,591,000
6,605,000
6,663,000
6,803,000
7,213,000
7,213,000
7,290,000
7,332,000
7,597,000
7,561,000
7,569,000
7,629,000
7,975,000
7,938,000
7,966,000
8,046,000
8,370,000
8,354,000
8,394,000
8,394,0008,354,0008,370,0008,046,0007,966,0007,938,0007,975,0007,629,0007,569,0007,561,0007,597,0007,332,0007,290,0007,213,0007,213,0006,803,0006,663,0006,605,0006,591,0006,240,0006,170,0006,140,0006,124,0005,902,0005,786,0005,749,0005,775,0005,511,0005,532,0005,481,0005,549,0005,369,0005,438,0005,417,0005,438,0004,677,0004,640,0004,654,0004,755,0004,590,0004,559,0004,612,0004,706,0004,598,0004,594,0004,617,0004,675,0004,486,0004,495,0004,530,0004,611,0004,428,0004,421,0004,461,0004,554,0004,347,0004,381,0004,436,0004,520,0004,430,0004,441,0004,443,0004,488,0004,294,0004,256,0004,258,0004,320,0004,071,0004,010,0003,991,0004,056,0003,911,0003,891,0003,884,0003,924,0003,566,0003,552,0003,565,0003,599,0003,372,0003,438,0003,423,0003,489,0003,279,0003,259,0003,254,0003,258,0003,153,0003,017,0002,979,0002,991,0003,264,0003,323,0003,334,0003,446,0003,439,0003,550,0003,586,0003,634,0003,565,0003,598,0003,587,0003,513,0003,608,0003,613,0003,606,0003,669,0003,610,0003,607,0003,703,0003,721,0004,322,0004,311,0003,116,0003,165,0003,431,0003,459,0003,482,0003,455,000000
       Goodwill 
0
0
0
2,831,000
2,827,000
2,813,000
2,794,000
2,817,000
2,769,000
10,568,000
10,501,000
10,394,000
10,325,000
10,029,000
9,962,000
9,856,000
9,766,000
9,732,000
9,664,000
9,521,000
9,462,000
9,394,000
0
9,162,000
9,095,000
0
0
0
8,794,000
8,726,000
8,638,000
7,371,000
0
0
0
7,380,000
0
0
0
7,879,000
0
0
0
7,892,000
0
0
0
8,447,000
0
8,827,000
9,386,000
9,250,000
9,353,000
9,380,000
9,369,000
9,387,000
9,399,000
9,484,000
9,560,000
9,526,000
9,684,000
9,725,000
9,944,000
9,948,000
9,938,000
9,797,000
9,588,000
9,605,000
9,609,000
9,615,000
9,606,000
10,148,000
10,170,000
10,158,000
10,183,000
10,370,000
10,356,000
10,352,000
10,534,000
10,348,000
10,370,000
10,505,000
10,774,000
10,862,000
10,841,000
10,867,000
10,832,000
13,628,000
13,583,000
13,621,000
10,791,000
10,764,000
10,773,000
10,780,000
10,812,000
10,807,000
10,806,000
10,781,000
10,788,000
10,769,000
10,769,000
10,775,000
10,762,000
10,604,000
10,565,000
10,579,000
10,589,000
10,806,000
10,799,000
10,810,000
10,815,000
10,813,000
10,811,000
10,794,000
10,764,000
10,780,000
10,776,000
10,795,000
10,782,000
10,799,000
10,789,000
10,787,000
10,787,00010,789,00010,799,00010,782,00010,795,00010,776,00010,780,00010,764,00010,794,00010,811,00010,813,00010,815,00010,810,00010,799,00010,806,00010,589,00010,579,00010,565,00010,604,00010,762,00010,775,00010,769,00010,769,00010,788,00010,781,00010,806,00010,807,00010,812,00010,780,00010,773,00010,764,00010,791,00013,621,00013,583,00013,628,00010,832,00010,867,00010,841,00010,862,00010,774,00010,505,00010,370,00010,348,00010,534,00010,352,00010,356,00010,370,00010,183,00010,158,00010,170,00010,148,0009,606,0009,615,0009,609,0009,605,0009,588,0009,797,0009,938,0009,948,0009,944,0009,725,0009,684,0009,526,0009,560,0009,484,0009,399,0009,387,0009,369,0009,380,0009,353,0009,250,0009,386,0008,827,00008,447,0000007,892,0000007,879,0000007,380,0000007,371,0008,638,0008,726,0008,794,0000009,095,0009,162,00009,394,0009,462,0009,521,0009,664,0009,732,0009,766,0009,856,0009,962,00010,029,00010,325,00010,394,00010,501,00010,568,0002,769,0002,817,0002,794,0002,813,0002,827,0002,831,000000
       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
1,400,000
0
0
0
1,200,000
0
0
0
1,200,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000001,200,0000001,200,0000001,400,00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
1,971,000
2,000,000
1,897,000
1,861,000
1,808,000
1,763,000
2,206,000
2,158,000
1,767,000
1,720,000
1,638,000
1,598,000
1,566,000
1,530,000
1,491,000
1,461,000
1,418,000
1,378,000
1,339,000
10,529,000
1,259,000
1,220,000
10,208,000
9,917,000
9,943,000
1,035,000
997,000
958,000
939,000
8,279,000
8,248,000
8,217,000
814,000
8,171,000
8,132,000
8,101,000
807,000
8,650,000
8,615,000
8,579,000
672,000
8,971,000
8,932,000
8,894,000
560,000
9,072,000
525,000
551,000
605,000
574,000
538,000
502,000
463,000
428,000
409,000
390,000
355,000
351,000
339,000
338,000
311,000
283,000
179,000
158,000
0
0
0
0
0
0
0
0
809,000
0
0
0
653,000
0
0
0
871,000
0
0
0
4,147,000
4,121,000
4,051,000
4,205,000
4,093,000
4,019,000
3,944,000
3,877,000
3,797,000
3,730,000
3,646,000
3,570,000
3,494,000
3,425,000
3,351,000
3,278,000
3,213,000
3,142,000
3,077,000
3,013,000
3,012,000
2,930,000
2,849,000
2,768,000
2,706,000
2,644,000
2,584,000
2,521,000
2,459,000
2,397,000
2,336,000
2,274,000
2,212,000
2,151,000
2,040,000
2,040,0002,151,0002,212,0002,274,0002,336,0002,397,0002,459,0002,521,0002,584,0002,644,0002,706,0002,768,0002,849,0002,930,0003,012,0003,013,0003,077,0003,142,0003,213,0003,278,0003,351,0003,425,0003,494,0003,570,0003,646,0003,730,0003,797,0003,877,0003,944,0004,019,0004,093,0004,205,0004,051,0004,121,0004,147,000000871,000000653,000000809,00000000000158,000179,000283,000311,000338,000339,000351,000355,000390,000409,000428,000463,000502,000538,000574,000605,000551,000525,0009,072,000560,0008,894,0008,932,0008,971,000672,0008,579,0008,615,0008,650,000807,0008,101,0008,132,0008,171,000814,0008,217,0008,248,0008,279,000939,000958,000997,0001,035,0009,943,0009,917,00010,208,0001,220,0001,259,00010,529,0001,339,0001,378,0001,418,0001,461,0001,491,0001,530,0001,566,0001,598,0001,638,0001,720,0001,767,0002,158,0002,206,0001,763,0001,808,0001,861,0001,897,0002,000,0001,971,000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,488,000
11,889,000
11,538,000
6,857,000
8,533,000
8,408,000
8,376,000
6,739,000
8,350,000
8,473,000
8,208,000
7,314,000
9,714,000
9,714,000
10,078,000
7,831,000
10,243,000
10,476,000
9,571,000
7,176,000
10,104,000
9,838,000
10,156,000
7,971,000
11,367,000
0
12,242,000
0
0
0
00012,242,000011,367,0007,971,00010,156,0009,838,00010,104,0007,176,0009,571,00010,476,00010,243,0007,831,00010,078,0009,714,0009,714,0007,314,0008,208,0008,473,0008,350,0006,739,0008,376,0008,408,0008,533,0006,857,00011,538,00011,889,0005,488,00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
0
0
0
11,963,000
11,780,000
12,216,000
12,111,000
11,215,000
11,026,000
23,416,000
23,080,000
22,401,000
22,275,000
22,068,000
21,923,000
23,185,000
23,940,000
23,821,000
23,754,000
22,607,000
22,543,000
22,411,000
23,432,000
23,651,000
23,128,000
23,453,000
25,189,000
23,189,000
23,250,000
21,558,000
21,365,000
21,211,000
20,918,000
20,937,000
21,219,000
19,893,000
19,176,000
18,704,000
18,582,000
19,419,000
19,799,000
19,206,000
19,404,000
18,533,000
19,437,000
19,507,000
19,624,000
19,877,000
20,503,000
20,778,000
21,010,000
21,347,000
21,825,000
22,655,000
22,359,000
19,121,000
19,782,000
20,127,000
19,549,000
30,574,000
31,714,000
31,968,000
32,602,000
30,982,000
32,259,000
32,505,000
31,633,000
31,359,000
32,886,000
32,430,000
33,244,000
36,907,000
36,767,000
36,182,000
36,879,000
38,618,000
39,276,000
38,253,000
37,630,000
31,270,000
32,119,000
32,931,000
32,359,000
33,673,000
36,232,000
36,866,000
36,804,000
46,031,000
46,981,000
47,411,000
46,309,000
46,200,000
47,251,000
47,362,000
46,771,000
47,130,000
46,745,000
44,646,000
44,493,000
43,427,000
45,162,000
44,944,000
45,338,000
44,357,000
45,761,000
45,817,000
45,787,000
44,672,000
45,104,000
45,569,000
42,212,000
39,914,000
41,508,000
40,326,000
40,064,000
43,614,000
44,976,000
47,738,000
47,392,000
45,621,000
48,313,000
48,901,000
48,901,00048,313,00045,621,00047,392,00047,738,00044,976,00043,614,00040,064,00040,326,00041,508,00039,914,00042,212,00045,569,00045,104,00044,672,00045,787,00045,817,00045,761,00044,357,00045,338,00044,944,00045,162,00043,427,00044,493,00044,646,00046,745,00047,130,00046,771,00047,362,00047,251,00046,200,00046,309,00047,411,00046,981,00046,031,00036,804,00036,866,00036,232,00033,673,00032,359,00032,931,00032,119,00031,270,00037,630,00038,253,00039,276,00038,618,00036,879,00036,182,00036,767,00036,907,00033,244,00032,430,00032,886,00031,359,00031,633,00032,505,00032,259,00030,982,00032,602,00031,968,00031,714,00030,574,00019,549,00020,127,00019,782,00019,121,00022,359,00022,655,00021,825,00021,347,00021,010,00020,778,00020,503,00019,877,00019,624,00019,507,00019,437,00018,533,00019,404,00019,206,00019,799,00019,419,00018,582,00018,704,00019,176,00019,893,00021,219,00020,937,00020,918,00021,211,00021,365,00021,558,00023,250,00023,189,00025,189,00023,453,00023,128,00023,651,00023,432,00022,411,00022,543,00022,607,00023,754,00023,821,00023,940,00023,185,00021,923,00022,068,00022,275,00022,401,00023,080,00023,416,00011,026,00011,215,00012,111,00012,216,00011,780,00011,963,000000
   > Total Current Liabilities 
0
0
0
5,635,000
5,576,000
6,003,000
5,969,000
5,291,000
5,229,000
8,319,000
8,044,000
8,704,000
9,141,000
9,473,000
9,426,000
9,189,000
10,011,000
10,196,000
10,122,000
10,267,000
10,390,000
9,073,000
9,734,000
8,812,000
8,297,000
9,531,000
10,337,000
10,175,000
10,231,000
9,108,000
9,817,000
9,689,000
9,669,000
10,098,000
10,257,000
9,821,000
8,913,000
8,463,000
8,312,000
8,893,000
8,902,000
8,136,000
8,573,000
8,566,000
9,142,000
9,749,000
9,534,000
9,428,000
9,767,000
9,903,000
10,383,000
9,553,000
9,920,000
10,564,000
9,891,000
9,871,000
9,874,000
11,256,000
10,533,000
10,542,000
11,365,000
11,287,000
11,583,000
10,703,000
11,572,000
11,859,000
11,638,000
11,157,000
12,430,000
12,056,000
12,144,000
12,130,000
12,211,000
12,268,000
12,668,000
12,155,000
12,625,000
12,253,000
12,293,000
11,120,000
11,995,000
12,147,000
12,133,000
11,112,000
11,567,000
12,624,000
12,980,000
14,057,000
14,912,000
15,595,000
14,425,000
12,542,000
13,597,000
13,641,000
13,084,000
12,637,000
13,974,000
13,881,000
15,204,000
14,398,000
15,403,000
15,132,000
15,515,000
13,972,000
15,652,000
14,888,000
15,201,000
13,933,000
14,717,000
15,242,000
15,026,000
13,997,000
16,047,000
16,479,000
16,347,000
15,887,000
16,982,000
17,704,000
17,193,000
16,937,000
17,699,000
18,493,000
18,493,00017,699,00016,937,00017,193,00017,704,00016,982,00015,887,00016,347,00016,479,00016,047,00013,997,00015,026,00015,242,00014,717,00013,933,00015,201,00014,888,00015,652,00013,972,00015,515,00015,132,00015,403,00014,398,00015,204,00013,881,00013,974,00012,637,00013,084,00013,641,00013,597,00012,542,00014,425,00015,595,00014,912,00014,057,00012,980,00012,624,00011,567,00011,112,00012,133,00012,147,00011,995,00011,120,00012,293,00012,253,00012,625,00012,155,00012,668,00012,268,00012,211,00012,130,00012,144,00012,056,00012,430,00011,157,00011,638,00011,859,00011,572,00010,703,00011,583,00011,287,00011,365,00010,542,00010,533,00011,256,0009,874,0009,871,0009,891,00010,564,0009,920,0009,553,00010,383,0009,903,0009,767,0009,428,0009,534,0009,749,0009,142,0008,566,0008,573,0008,136,0008,902,0008,893,0008,312,0008,463,0008,913,0009,821,00010,257,00010,098,0009,669,0009,689,0009,817,0009,108,00010,231,00010,175,00010,337,0009,531,0008,297,0008,812,0009,734,0009,073,00010,390,00010,267,00010,122,00010,196,00010,011,0009,189,0009,426,0009,473,0009,141,0008,704,0008,044,0008,319,0005,229,0005,291,0005,969,0006,003,0005,576,0005,635,000000
       Short-term Debt 
0
0
0
285,000
281,000
892,000
715,000
722,000
598,000
1,673,000
963,000
1,290,000
1,359,000
1,775,000
1,859,000
1,370,000
1,717,000
2,177,000
1,772,000
1,929,000
2,047,000
1,050,000
1,570,000
527,000
293,000
811,000
882,000
894,000
901,000
275,000
77,000
89,000
368,000
762,000
763,000
1,365,000
607,000
164,000
150,000
136,000
121,000
0
87,000
15,000
15,000
208,000
208,000
202,000
219,000
41,000
41,000
34,000
17,000
105,000
104,000
104,000
104,000
1,001,000
1,000
242,000
242,000
242,000
242,000
1,648,000
1,645,000
5,180,000
3,170,000
1,870,000
1,808,000
1,819,000
500,000
1,664,000
1,624,000
150,000
150,000
150,000
150,000
1,688,000
1,737,000
1,809,000
1,722,000
1,813,000
1,919,000
1,826,000
1,722,000
452,000
952,000
956,000
956,000
502,000
1,856,000
1,764,000
1,647,000
1,796,000
1,895,000
750,000
750,000
750,000
1,240,000
1,500,000
1,300,000
900,000
900,000
1,250,000
1,250,000
500,000
1,000,000
500,000
506,000
506,000
6,000
6,000
500,000
0
0
118,000
115,000
283,000
168,000
168,000
168,000
142,000
142,000168,000168,000168,000283,000115,000118,00000500,0006,0006,000506,000506,000500,0001,000,000500,0001,250,0001,250,000900,000900,0001,300,0001,500,0001,240,000750,000750,000750,0001,895,0001,796,0001,647,0001,764,0001,856,000502,000956,000956,000952,000452,0001,722,0001,826,0001,919,0001,813,0001,722,0001,809,0001,737,0001,688,000150,000150,000150,000150,0001,624,0001,664,000500,0001,819,0001,808,0001,870,0003,170,0005,180,0001,645,0001,648,000242,000242,000242,000242,0001,0001,001,000104,000104,000104,000105,00017,00034,00041,00041,000219,000202,000208,000208,00015,00015,00087,0000121,000136,000150,000164,000607,0001,365,000763,000762,000368,00089,00077,000275,000901,000894,000882,000811,000293,000527,0001,570,0001,050,0002,047,0001,929,0001,772,0002,177,0001,717,0001,370,0001,859,0001,775,0001,359,0001,290,000963,0001,673,000598,000722,000715,000892,000281,000285,000000
       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
14,283,000
14,268,000
750,000
750,000
750,000
750,000
900,000
1,300,000
900,000
900,000
1,250,000
1,250,000
500,000
1,000,000
500,000
506,000
506,000
6,000
6,000
500,000
0
0
118,000
115,000
283,000
168,000
168,000
168,000
142,000
142,000168,000168,000168,000283,000115,000118,00000500,0006,0006,000506,000506,000500,0001,000,000500,0001,250,0001,250,000900,000900,0001,300,000900,000750,000750,000750,000750,00014,268,00014,283,000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
1,306,000
1,001,000
1,042,000
1,023,000
787,000
763,000
941,000
1,211,000
1,294,000
1,331,000
1,280,000
1,184,000
1,234,000
1,082,000
918,000
1,077,000
1,382,000
1,021,000
1,096,000
1,365,000
1,228,000
930,000
1,037,000
1,033,000
1,184,000
1,104,000
1,007,000
924,000
1,419,000
1,171,000
1,149,000
1,107,000
1,102,000
1,086,000
1,167,000
1,298,000
1,434,000
1,611,000
1,522,000
1,547,000
1,726,000
1,818,000
1,933,000
1,854,000
1,998,000
1,950,000
1,935,000
1,933,000
2,221,000
2,099,000
2,137,000
1,964,000
2,163,000
1,906,000
1,993,000
2,030,000
2,030,000
2,165,000
2,162,000
2,245,000
2,030,000
2,247,000
2,271,000
2,352,000
1,627,000
2,374,000
2,219,000
2,328,000
2,269,000
2,384,000
2,359,000
2,184,000
2,038,000
2,123,000
2,044,000
1,928,000
1,397,000
1,942,000
1,956,000
2,000,000
1,570,000
1,945,000
2,016,000
2,215,000
1,974,000
2,715,000
2,778,000
2,840,000
1,653,000
2,718,000
2,554,000
2,848,000
1,467,000
2,715,000
2,675,000
2,691,000
2,402,000
3,097,000
2,611,000
2,904,000
1,281,000
3,166,000
1,453,000
1,491,000
880,000
1,889,000
1,608,000
1,520,000
780,000
2,599,000
2,309,000
2,622,000
2,117,000
3,271,000
3,466,000
3,817,000
2,312,000
3,523,000
3,282,000
3,282,0003,523,0002,312,0003,817,0003,466,0003,271,0002,117,0002,622,0002,309,0002,599,000780,0001,520,0001,608,0001,889,000880,0001,491,0001,453,0003,166,0001,281,0002,904,0002,611,0003,097,0002,402,0002,691,0002,675,0002,715,0001,467,0002,848,0002,554,0002,718,0001,653,0002,840,0002,778,0002,715,0001,974,0002,215,0002,016,0001,945,0001,570,0002,000,0001,956,0001,942,0001,397,0001,928,0002,044,0002,123,0002,038,0002,184,0002,359,0002,384,0002,269,0002,328,0002,219,0002,374,0001,627,0002,352,0002,271,0002,247,0002,030,0002,245,0002,162,0002,165,0002,030,0002,030,0001,993,0001,906,0002,163,0001,964,0002,137,0002,099,0002,221,0001,933,0001,935,0001,950,0001,998,0001,854,0001,933,0001,818,0001,726,0001,547,0001,522,0001,611,0001,434,0001,298,0001,167,0001,086,0001,102,0001,107,0001,149,0001,171,0001,419,000924,0001,007,0001,104,0001,184,0001,033,0001,037,000930,0001,228,0001,365,0001,096,0001,021,0001,382,0001,077,000918,0001,082,0001,234,0001,184,0001,280,0001,331,0001,294,0001,211,000941,000763,000787,0001,023,0001,042,0001,001,0001,306,000000
       Other Current Liabilities 
0
0
0
2,500,000
2,806,000
2,732,000
2,851,000
2,212,000
2,452,000
3,761,000
4,334,000
3,520,000
3,661,000
3,077,000
3,036,000
2,941,000
3,305,000
3,035,000
2,965,000
2,944,000
2,993,000
2,664,000
6,799,000
2,402,000
2,655,000
7,683,000
8,422,000
8,097,000
1,931,000
7,826,000
8,816,000
3,179,000
8,130,000
8,187,000
8,387,000
2,812,000
7,220,000
4,366,000
6,864,000
3,067,000
7,170,000
6,614,000
7,026,000
2,797,000
7,309,000
7,608,000
7,472,000
2,897,000
7,598,000
6,408,000
8,409,000
3,442,000
7,804,000
8,322,000
7,823,000
3,350,000
7,864,000
8,262,000
4,189,000
3,735,000
4,056,000
4,088,000
4,162,000
1,976,000
2,406,000
9,588,000
7,396,000
1,941,000
2,404,000
1,981,000
3,772,000
1,798,000
2,055,000
3,472,000
3,938,000
3,464,000
3,946,000
2,138,000
2,278,000
1,565,000
2,134,000
2,179,000
2,310,000
1,926,000
2,352,000
4,607,000
4,474,000
4,139,000
4,385,000
5,079,000
2,899,000
2,349,000
2,660,000
2,831,000
2,146,000
3,668,000
3,959,000
4,043,000
4,784,000
4,005,000
4,210,000
4,855,000
4,934,000
4,387,000
4,031,000
5,454,000
5,356,000
5,008,000
5,067,000
5,749,000
5,985,000
5,104,000
5,046,000
6,093,000
5,666,000
5,164,000
5,260,000
5,771,000
5,272,000
5,267,000
5,263,000
5,888,000
5,888,0005,263,0005,267,0005,272,0005,771,0005,260,0005,164,0005,666,0006,093,0005,046,0005,104,0005,985,0005,749,0005,067,0005,008,0005,356,0005,454,0004,031,0004,387,0004,934,0004,855,0004,210,0004,005,0004,784,0004,043,0003,959,0003,668,0002,146,0002,831,0002,660,0002,349,0002,899,0005,079,0004,385,0004,139,0004,474,0004,607,0002,352,0001,926,0002,310,0002,179,0002,134,0001,565,0002,278,0002,138,0003,946,0003,464,0003,938,0003,472,0002,055,0001,798,0003,772,0001,981,0002,404,0001,941,0007,396,0009,588,0002,406,0001,976,0004,162,0004,088,0004,056,0003,735,0004,189,0008,262,0007,864,0003,350,0007,823,0008,322,0007,804,0003,442,0008,409,0006,408,0007,598,0002,897,0007,472,0007,608,0007,309,0002,797,0007,026,0006,614,0007,170,0003,067,0006,864,0004,366,0007,220,0002,812,0008,387,0008,187,0008,130,0003,179,0008,816,0007,826,0001,931,0008,097,0008,422,0007,683,0002,655,0002,402,0006,799,0002,664,0002,993,0002,944,0002,965,0003,035,0003,305,0002,941,0003,036,0003,077,0003,661,0003,520,0004,334,0003,761,0002,452,0002,212,0002,851,0002,732,0002,806,0002,500,000000
   > Long-term Liabilities 
0
0
0
6,328,000
6,204,000
6,213,000
6,142,000
5,924,000
5,797,000
15,097,000
15,036,000
13,697,000
13,134,000
12,595,000
12,497,000
13,996,000
13,929,000
13,625,000
13,632,000
12,340,000
12,153,000
13,338,000
13,698,000
14,839,000
14,831,000
13,922,000
14,852,000
13,014,000
13,019,000
12,450,000
11,548,000
11,522,000
11,249,000
10,839,000
10,962,000
10,072,000
10,263,000
10,241,000
10,270,000
10,526,000
10,897,000
11,070,000
10,831,000
9,967,000
10,295,000
9,758,000
10,090,000
10,449,000
10,736,000
10,875,000
10,627,000
11,794,000
11,905,000
12,091,000
12,468,000
9,250,000
9,908,000
8,871,000
9,016,000
20,032,000
20,349,000
20,681,000
21,019,000
20,279,000
20,687,000
20,646,000
19,995,000
20,202,000
20,456,000
20,374,000
21,100,000
24,777,000
24,556,000
23,914,000
24,211,000
26,463,000
26,651,000
26,000,000
25,337,000
20,150,000
20,124,000
20,784,000
20,226,000
22,561,000
24,665,000
24,242,000
23,824,000
31,974,000
32,069,000
31,816,000
31,884,000
33,658,000
33,654,000
33,721,000
33,687,000
34,493,000
32,771,000
30,765,000
29,289,000
29,029,000
29,759,000
29,812,000
29,823,000
30,385,000
30,109,000
30,929,000
30,586,000
30,739,000
30,387,000
30,327,000
27,186,000
25,917,000
25,461,000
23,847,000
23,717,000
27,727,000
27,994,000
30,034,000
30,199,000
28,684,000
30,614,000
30,408,000
30,408,00030,614,00028,684,00030,199,00030,034,00027,994,00027,727,00023,717,00023,847,00025,461,00025,917,00027,186,00030,327,00030,387,00030,739,00030,586,00030,929,00030,109,00030,385,00029,823,00029,812,00029,759,00029,029,00029,289,00030,765,00032,771,00034,493,00033,687,00033,721,00033,654,00033,658,00031,884,00031,816,00032,069,00031,974,00023,824,00024,242,00024,665,00022,561,00020,226,00020,784,00020,124,00020,150,00025,337,00026,000,00026,651,00026,463,00024,211,00023,914,00024,556,00024,777,00021,100,00020,374,00020,456,00020,202,00019,995,00020,646,00020,687,00020,279,00021,019,00020,681,00020,349,00020,032,0009,016,0008,871,0009,908,0009,250,00012,468,00012,091,00011,905,00011,794,00010,627,00010,875,00010,736,00010,449,00010,090,0009,758,00010,295,0009,967,00010,831,00011,070,00010,897,00010,526,00010,270,00010,241,00010,263,00010,072,00010,962,00010,839,00011,249,00011,522,00011,548,00012,450,00013,019,00013,014,00014,852,00013,922,00014,831,00014,839,00013,698,00013,338,00012,153,00012,340,00013,632,00013,625,00013,929,00013,996,00012,497,00012,595,00013,134,00013,697,00015,036,00015,097,0005,797,0005,924,0006,142,0006,213,0006,204,0006,328,000000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
11,669,000
11,657,000
11,665,000
11,668,000
11,670,000
0
0
0
0
0
0
0
0
0
0
000000000011,670,00011,668,00011,665,00011,657,00011,669,00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
19,378,000
19,438,000
19,419,000
20,980,000
19,298,000
17,286,000
15,803,000
16,425,000
16,326,000
16,360,000
16,353,000
18,126,000
18,670,000
18,755,000
18,911,000
18,229,000
18,730,000
18,662,000
15,518,000
13,146,000
14,316,000
12,203,000
12,237,000
11,408,000
12,509,000
0
12,978,000
0
0
0
00012,978,000012,509,00011,408,00012,237,00012,203,00014,316,00013,146,00015,518,00018,662,00018,730,00018,229,00018,911,00018,755,00018,670,00018,126,00016,353,00016,360,00016,326,00016,425,00015,803,00017,286,00019,298,00020,980,00019,419,00019,438,00019,378,00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
6,086,000
6,178,000
6,059,000
6,255,000
6,433,000
6,656,000
6,912,000
7,189,000
6,856,000
7,092,000
7,330,000
7,654,000
5,176,000
5,436,000
5,736,000
6,008,000
6,137,000
6,053,000
5,971,000
6,126,000
6,361,000
6,475,000
6,439,000
7,082,000
7,160,000
7,260,000
7,410,000
7,832,000
6,443,000
6,861,000
7,394,000
7,700,000
5,865,000
5,839,000
6,091,000
6,298,000
6,756,000
7,024,000
7,034,000
7,240,000
7,021,000
7,441,000
7,886,000
7,733,000
7,867,000
7,936,000
7,658,000
8,083,000
6,884,000
7,028,000
7,159,000
7,428,000
9,805,000
9,367,000
9,334,000
9,808,000
2,865,000
2,819,000
2,820,000
3,140,000
4,129,000
4,028,000
3,734,000
3,918,000
3,708,000
3,791,000
3,288,000
2,943,000
1,001,000
1,573,000
2,204,000
2,442,000
39,000
304,000
694,000
1,277,000
4,918,000
4,800,000
4,319,000
4,574,000
3,400,000
3,520,000
2,982,000
2,813,000
3,097,000
3,177,000
2,997,000
2,323,000
1,511,000
1,483,000
1,265,000
2,098,000
-683,000
-182,000
416,000
943,000
1,394,000
2,465,000
2,850,000
3,893,000
3,127,000
3,446,000
3,751,000
4,953,000
6,015,000
6,312,000
6,522,000
9,631,000
10,959,000
10,002,000
11,432,000
11,966,000
9,266,000
9,646,000
9,240,000
9,274,000
6,835,000
6,650,000
6,175,000
6,175,0006,650,0006,835,0009,274,0009,240,0009,646,0009,266,00011,966,00011,432,00010,002,00010,959,0009,631,0006,522,0006,312,0006,015,0004,953,0003,751,0003,446,0003,127,0003,893,0002,850,0002,465,0001,394,000943,000416,000-182,000-683,0002,098,0001,265,0001,483,0001,511,0002,323,0002,997,0003,177,0003,097,0002,813,0002,982,0003,520,0003,400,0004,574,0004,319,0004,800,0004,918,0001,277,000694,000304,00039,0002,442,0002,204,0001,573,0001,001,0002,943,0003,288,0003,791,0003,708,0003,918,0003,734,0004,028,0004,129,0003,140,0002,820,0002,819,0002,865,0009,808,0009,334,0009,367,0009,805,0007,428,0007,159,0007,028,0006,884,0008,083,0007,658,0007,936,0007,867,0007,733,0007,886,0007,441,0007,021,0007,240,0007,034,0007,024,0006,756,0006,298,0006,091,0005,839,0005,865,0007,700,0007,394,0006,861,0006,443,0007,832,0007,410,0007,260,0007,160,0007,082,0006,439,0006,475,0006,361,0006,126,0005,971,0006,053,0006,137,0006,008,0005,736,0005,436,0005,176,0007,654,0007,330,0007,092,0006,856,0007,189,0006,912,0006,656,0006,433,0006,255,0006,059,0006,178,0006,086,000000
   Common Stock
0
0
0
199,000
200,000
200,000
199,000
199,000
199,000
199,000
201,000
193,000
193,000
193,000
194,000
194,000
195,000
195,000
195,000
393,000
392,000
393,000
394,000
398,000
400,000
402,000
430,000
431,000
434,000
435,000
438,000
441,000
448,000
454,000
455,000
455,000
450,000
450,000
451,000
446,000
447,000
443,000
440,000
438,000
441,000
441,000
434,000
432,000
430,000
422,000
422,000
421,000
417,000
412,000
411,000
409,000
400,000
394,000
398,000
393,000
386,000
382,000
378,000
373,000
369,000
360,000
358,000
346,000
345,000
333,000
321,000
321,000
322,000
322,000
321,000
321,000
318,000
319,000
318,000
319,000
315,000
315,000
314,000
314,000
313,000
309,000
306,000
303,000
303,000
301,000
291,000
289,000
288,000
286,000
285,000
284,000
284,000
283,000
283,000
281,000
281,000
281,000
281,000
280,000
279,000
278,000
278,000
279,000
278,000
276,000
274,000
271,000
265,000
264,000
261,000
254,000
254,000
251,000
247,000
240,000
239,000
237,000
237,000239,000240,000247,000251,000254,000254,000261,000264,000265,000271,000274,000276,000278,000279,000278,000278,000279,000280,000281,000281,000281,000281,000283,000283,000284,000284,000285,000286,000288,000289,000291,000301,000303,000303,000306,000309,000313,000314,000314,000315,000315,000319,000318,000319,000318,000321,000321,000322,000322,000321,000321,000333,000345,000346,000358,000360,000369,000373,000378,000382,000386,000393,000398,000394,000400,000409,000411,000412,000417,000421,000422,000422,000430,000432,000434,000441,000441,000438,000440,000443,000447,000446,000451,000450,000450,000455,000455,000454,000448,000441,000438,000435,000434,000431,000430,000402,000400,000398,000394,000393,000392,000393,000195,000195,000195,000194,000194,000193,000193,000193,000201,000199,000199,000199,000199,000200,000200,000199,000000
   Retained Earnings Total Equity00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
-4,721,000
-1,000,000
-1,000,000
-1,000,000
-5,020,000
-1,000,000
-1,000,000
-1,000,000
-4,731,000
-1,000,000
-1,000,000
-1,000,000
-4,975,000
0
0
0
-5,160,000
41,000
33,000
-150,000
-10,000
40,000
-179,000
-178,000
-259,000
-290,000
-294,000
-140,000
-17,000
-144,000
-176,000
-213,000
-1,598,000
-1,642,000
-1,612,000
-1,613,000
-1,204,000
-1,214,000
-1,220,000
-1,219,000
-1,532,000
-1,557,000
-1,405,000
-1,391,000
-1,553,000
-1,635,000
-1,660,000
-1,666,000
-3,561,000
-3,561,000
-3,557,000
-3,588,000
-1,851,000
-1,838,000
-1,816,000
-1,833,000
-9,149,000
-9,150,000
-9,109,000
-9,119,000
-8,595,000
-8,608,000
-8,614,000
-8,590,000
-9,010,000
-8,828,000
-8,671,000
-8,567,000
-11,257,000
-11,030,000
-10,864,000
-10,582,000
-13,493,000
-13,282,000
-13,041,000
-12,735,000
-9,601,000
-9,437,000
-9,984,000
-9,864,000
-11,870,000
-11,715,000
-11,456,000
-11,321,000
-11,444,000
-11,254,000
-11,104,000
-10,991,000
-12,102,000
-11,892,000
-11,637,000
-11,360,000
-12,540,000
-14,589,000
-14,395,000
-14,077,000
-14,321,000
-14,094,000
-13,839,000
-13,653,000
-15,554,000
-15,541,000
-15,403,000
-15,259,000
-16,121,000
-16,008,000
-15,837,000
-12,217,000
-11,006,000
-10,979,000
-8,168,000
-8,134,000
-8,023,000
-8,086,000
-8,079,000
-8,146,000
-8,803,000
-8,811,000
-8,769,000
-8,769,000-8,811,000-8,803,000-8,146,000-8,079,000-8,086,000-8,023,000-8,134,000-8,168,000-10,979,000-11,006,000-12,217,000-15,837,000-16,008,000-16,121,000-15,259,000-15,403,000-15,541,000-15,554,000-13,653,000-13,839,000-14,094,000-14,321,000-14,077,000-14,395,000-14,589,000-12,540,000-11,360,000-11,637,000-11,892,000-12,102,000-10,991,000-11,104,000-11,254,000-11,444,000-11,321,000-11,456,000-11,715,000-11,870,000-9,864,000-9,984,000-9,437,000-9,601,000-12,735,000-13,041,000-13,282,000-13,493,000-10,582,000-10,864,000-11,030,000-11,257,000-8,567,000-8,671,000-8,828,000-9,010,000-8,590,000-8,614,000-8,608,000-8,595,000-9,119,000-9,109,000-9,150,000-9,149,000-1,833,000-1,816,000-1,838,000-1,851,000-3,588,000-3,557,000-3,561,000-3,561,000-1,666,000-1,660,000-1,635,000-1,553,000-1,391,000-1,405,000-1,557,000-1,532,000-1,219,000-1,220,000-1,214,000-1,204,000-1,613,000-1,612,000-1,642,000-1,598,000-213,000-176,000-144,000-17,000-140,000-294,000-290,000-259,000-178,000-179,00040,000-10,000-150,00033,00041,000-5,160,000000-4,975,000-1,000,000-1,000,000-1,000,000-4,731,000-1,000,000-1,000,000-1,000,000-5,020,000-1,000,000-1,000,000-1,000,000-4,721,000000
   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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
90,000
221,000
65,000
122,000
98,000
94,000
0
0
0
0
0
0
0
0
0
0
000000000094,00098,000122,00065,000221,00090,0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
5,138,000
1,441,000
1,460,000
1,448,000
5,416,000
1,432,000
1,490,000
1,545,000
4,571,000
878,000
900,000
978,000
4,784,000
-116,000
-31,000
1,000
5,048,000
-70,000
-20,000
187,000
72,000
124,000
307,000
1,669,000
1,789,000
1,570,000
1,917,000
2,017,000
2,058,000
2,426,000
2,697,000
2,799,000
2,746,000
2,573,000
2,608,000
2,652,000
2,460,000
2,544,000
2,366,000
2,365,000
2,200,000
2,383,000
2,327,000
1,850,000
1,710,000
1,404,000
836,000
786,000
755,000
330,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,000
19,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-11,892,000
-11,637,000
-11,360,000
-12,540,000
-14,589,000
-14,395,000
-14,077,000
-14,321,000
-14,094,000
-13,839,000
-13,653,000
-15,554,000
-15,541,000
-15,403,000
90,000
221,000
65,000
122,000
98,000
94,000
-10,979,000
-8,168,000
-8,134,000
92,000
-8,086,000
-8,079,000
107,000
0
0
0
000107,000-8,079,000-8,086,00092,000-8,134,000-8,168,000-10,979,00094,00098,000122,00065,000221,00090,000-15,403,000-15,541,000-15,554,000-13,653,000-13,839,000-14,094,000-14,321,000-14,077,000-14,395,000-14,589,000-12,540,000-11,360,000-11,637,000-11,892,00000000000000000000019,0004,0000000000000000000000330,000755,000786,000836,0001,404,0001,710,0001,850,0002,327,0002,383,0002,200,0002,365,0002,366,0002,544,0002,460,0002,652,0002,608,0002,573,0002,746,0002,799,0002,697,0002,426,0002,058,0002,017,0001,917,0001,570,0001,789,0001,669,000307,000124,00072,000187,000-20,000-70,0005,048,0001,000-31,000-116,0004,784,000978,000900,000878,0004,571,0001,545,0001,490,0001,432,0005,416,0001,448,0001,460,0001,441,0005,138,000000



6.3. Balance Sheets