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

Microsoft Corporation
Buy, Hold or Sell?

Let's analyze Microsoft together

I guess you are interested in Microsoft 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 Microsoft 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 Microsoft Corporation

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

1. Quick Overview

1.1. Quick analysis of Microsoft (30 sec.)










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

How much money do you get?

How much money do you get?
€2.91
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
€35.93
Expected worth in 1 year
€44.24
How sure are you?
92.5%

+ What do you gain per year?

Total Gains per Share
€10.95
Return On Investment
2.9%

For what price can you sell your share?

Current Price per Share
€375.60
Expected price per share
€342.87 - €429.40
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Microsoft (5 min.)




Live pricePrice per Share (EOD)
€375.60
Intrinsic Value Per Share
€67.06 - €118.57
Total Value Per Share
€102.99 - €154.50

2.2. Growth of Microsoft (5 min.)




Is Microsoft growing?

Current yearPrevious yearGrowGrow %
How rich?$296.7b$209.3b$61.6b22.7%

How much money is Microsoft making?

Current yearPrevious yearGrowGrow %
Making money$24.3b$19.9b$4.3b17.9%
Net Profit Margin36.1%34.1%--

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

2.3. Financial Health of Microsoft (5 min.)




3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Microsoft?

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

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

Speculation

The Price per Share of Microsoft is €375.60. 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 Microsoft.
  • 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 Microsoft, 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 €35.93. Based on the TTM, the Book Value Change Per Share is €2.08 per quarter. Based on the YOY, the Book Value Change Per Share is €1.36 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is €0.66 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Microsoft.

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 Eps3.260.9%3.260.9%2.910.8%2.530.7%1.630.4%
Usd Book Value Change Per Share2.270.6%2.300.6%1.500.4%1.250.3%0.700.2%
Usd Dividend Per Share0.750.2%0.730.2%0.660.2%0.610.2%0.490.1%
Usd Total Gains Per Share3.010.8%3.020.8%2.160.6%1.860.5%1.190.3%
Usd Price Per Share467.98-401.38-288.12-274.03-172.23-
Price to Earnings Ratio35.89-30.79-24.90-26.83-21.85-
Price-to-Total Gains Ratio155.33-133.06-134.41-154.65-157.72-
Price to Book Ratio11.78-11.02-10.26-11.09-8.58-
Price-to-Total Gains Ratio155.33-133.06-134.41-154.65-157.72-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share415.15068
Number of shares2
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.730.61
Usd Book Value Change Per Share2.301.25
Usd Total Gains Per Share3.021.86
Gains per Quarter (2 shares)6.053.72
Gains per Year (2 shares)24.2014.88
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1618145105
2123738102020
3175562153035
4237386194050
52992110245065
635110134296080
741129158347095
8471471823980110
9521652064490125
105818423048100140

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%38.02.00.095.0%137.03.00.097.9%
Book Value Change Per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%31.09.00.077.5%101.039.00.072.1%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%91.00.049.065.0%
Total Gains per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%37.03.00.092.5%109.031.00.077.9%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Microsoft 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--2.0512.077-1%1.358+51%1.135+81%0.629+226%
Book Value Per Share--35.93132.824+9%25.350+42%22.296+61%16.326+120%
Current Ratio--1.2751.350-6%1.863-32%2.080-39%2.413-47%
Debt To Asset Ratio--0.4760.488-2%0.501-5%0.542-12%0.580-18%
Debt To Equity Ratio--0.9080.954-5%1.003-10%1.206-25%1.457-38%
Dividend Per Share--0.6750.659+2%0.599+13%0.548+23%0.444+52%
Eps--2.9492.9500%2.629+12%2.289+29%1.473+100%
Free Cash Flow Per Share--2.8242.243+26%1.800+57%1.800+57%1.329+112%
Free Cash Flow To Equity Per Share---0.0291.101-103%0.471-106%0.393-107%0.397-107%
Gross Profit Margin--0.6910.722-4%0.685+1%0.667+4%0.568+22%
Intrinsic Value_10Y_max--118.566--------
Intrinsic Value_10Y_min--67.059--------
Intrinsic Value_1Y_max--8.572--------
Intrinsic Value_1Y_min--5.591--------
Intrinsic Value_3Y_max--28.277--------
Intrinsic Value_3Y_min--17.876--------
Intrinsic Value_5Y_max--51.023--------
Intrinsic Value_5Y_min--31.247--------
Market Cap2791849775923.200-13%3163644800000.0002712272875000.000+17%1947622862500.000+62%1867422897000.000+69%1184297856875.000+167%
Net Profit Margin--0.3400.361-6%0.3410%0.349-3%0.277+23%
Operating Margin--0.4310.455-5%0.421+3%0.423+2%0.369+17%
Operating Ratio--0.5780.555+4%0.582-1%0.586-1%0.647-11%
Pb Ratio10.453-13%11.78411.017+7%10.258+15%11.086+6%8.584+37%
Pe Ratio31.840-13%35.89230.789+17%24.901+44%26.832+34%21.850+64%
Price Per Share375.600-13%423.400363.138+17%260.675+62%247.925+71%155.822+172%
Price To Free Cash Flow Ratio33.253-13%37.48545.671-18%46.735-20%38.653-3%29.350+28%
Price To Total Gains Ratio137.790-13%155.326133.058+17%134.407+16%154.647+0%157.725-2%
Quick Ratio--1.5141.644-8%2.517-40%3.116-51%3.886-61%
Return On Assets--0.0430.046-7%0.048-10%0.047-8%0.035+23%
Return On Equity--0.0820.090-9%0.096-14%0.103-20%0.083-1%
Total Gains Per Share--2.7262.7370%1.958+39%1.683+62%1.073+154%
Usd Book Value--296747628100.000270967334575.000+10%209346030600.000+42%185622368785.000+60%138124311885.000+115%
Usd Book Value Change Per Share--2.2672.296-1%1.501+51%1.254+81%0.696+226%
Usd Book Value Per Share--39.71536.280+9%28.019+42%24.644+61%18.045+120%
Usd Dividend Per Share--0.7460.729+2%0.662+13%0.606+23%0.490+52%
Usd Eps--3.2603.2610%2.906+12%2.530+29%1.628+100%
Usd Free Cash Flow--23321181631.02018517100212.153+26%14868228255.563+57%15001823567.539+55%11243430454.181+107%
Usd Free Cash Flow Per Share--3.1212.479+26%1.990+57%1.989+57%1.469+112%
Usd Free Cash Flow To Equity Per Share---0.0321.217-103%0.520-106%0.434-107%0.438-107%
Usd Market Cap3085831557327.913-13%3496776597440.0002997875208737.500+17%2152707549921.250+62%2064062528054.100+69%1309004421203.938+167%
Usd Price Per Share415.151-13%467.984401.376+17%288.124+62%274.032+71%172.230+172%
Usd Profit--24356390800.00024354180200.000+0%19995153325.000+22%18723063555.000+30%12282397557.500+98%
Usd Revenue--71542753100.00067733336650.000+6%58557412375.000+22%53408648650.000+34%40660201347.500+76%
Usd Total Gains Per Share--3.0133.0250%2.164+39%1.860+62%1.186+154%
 EOD+4 -4MRQTTM+17 -19YOY+26 -105Y+26 -1010Y+26 -10

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1531.840
Price to Book Ratio (EOD)Between0-110.453
Net Profit Margin (MRQ)Greater than00.340
Operating Margin (MRQ)Greater than00.431
Quick Ratio (MRQ)Greater than11.514
Current Ratio (MRQ)Greater than11.275
Debt to Asset Ratio (MRQ)Less than10.476
Debt to Equity Ratio (MRQ)Less than10.908
Return on Equity (MRQ)Greater than0.150.082
Return on Assets (MRQ)Greater than0.050.043
Total6/10 (60.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5044.817
Ma 20Greater thanMa 50374.130
Ma 50Greater thanMa 100396.023
Ma 100Greater thanMa 200393.297
OpenGreater thanClose375.000
Total2/5 (40.0%)

4. In-depth Analysis

4.1 About Microsoft Corporation

Microsoft Corporation develops and supports software, services, devices and solutions worldwide. The Productivity and Business Processes segment offers office, exchange, SharePoint, Microsoft Teams, office 365 Security and Compliance, Microsoft viva, and Microsoft 365 copilot; and office consumer services, such as Microsoft 365 consumer subscriptions, Office licensed on-premises, and other office services. This segment also provides LinkedIn; and dynamics business solutions, including Dynamics 365, a set of intelligent, cloud-based applications across ERP, CRM, power apps, and power automate; and on-premises ERP and CRM applications. The Intelligent Cloud segment offers server products and cloud services, such as azure and other cloud services; SQL and windows server, visual studio, system center, and related client access licenses, as well as nuance and GitHub; and enterprise services including enterprise support services, industry solutions, and nuance professional services. The More Personal Computing segment offers Windows, including windows OEM licensing and other non-volume licensing of the Windows operating system; Windows commercial comprising volume licensing of the Windows operating system, windows cloud services, and other Windows commercial offerings; patent licensing; and windows Internet of Things; and devices, such as surface, HoloLens, and PC accessories. Additionally, this segment provides gaming, which includes Xbox hardware and content, and first- and third-party content; Xbox game pass and other subscriptions, cloud gaming, advertising, third-party disc royalties, and other cloud services; and search and news advertising, which includes Bing, Microsoft News and Edge, and third-party affiliates. The company sells its products through OEMs, distributors, and resellers; and directly through digital marketplaces, online, and retail stores. The company was founded in 1975 and is headquartered in Redmond, Washington.

Fundamental data was last updated by Penke on 2024-08-23 08:50:10.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is less efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very efficient.
The company is very 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 very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is expensive.
Based on the earnings, the company is overpriced.
Based on how much money comes from the company's main activities, the company is fair priced.
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 Microsoft earns for each €1 of revenue.

  • Above 10% is considered healthy but always compare Microsoft to the Software - Infrastructure industry mean.
  • A Net Profit Margin of 34.0% means that €0.34 for each €1 in revenue is generated as profit.

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

  • The MRQ is 34.0%. The company is making a huge profit. +2
  • The TTM is 36.1%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ34.0%TTM36.1%-2.0%
TTM36.1%YOY34.1%+1.9%
TTM36.1%5Y34.9%+1.1%
5Y34.9%10Y27.7%+7.3%
4.3.1.2. Return on Assets

Shows how efficient Microsoft is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Microsoft to the Software - Infrastructure industry mean.
  • 4.3% Return on Assets means that Microsoft generated €0.04 profit for each $1 in assets.

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

  • The MRQ is 4.3%. Using its assets, the company is less efficient in making profit.
  • The TTM is 4.6%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ4.3%TTM4.6%-0.3%
TTM4.6%YOY4.8%-0.1%
TTM4.6%5Y4.7%-0.1%
5Y4.7%10Y3.5%+1.2%
4.3.1.3. Return on Equity

Shows how efficient Microsoft is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Microsoft to the Software - Infrastructure industry mean.
  • 8.2% Return on Equity means Microsoft generated €0.08 for each €1 the owners (shareholders) invested.

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

  • The MRQ is 8.2%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 9.0%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ8.2%TTM9.0%-0.8%
TTM9.0%YOY9.6%-0.5%
TTM9.0%5Y10.3%-1.2%
5Y10.3%10Y8.3%+2.0%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Microsoft Corporation.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Microsoft is operating .

  • Measures how much profit Microsoft 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 Microsoft to the Software - Infrastructure industry mean.
  • An Operating Margin of 43.1% means the company generated €0.43  for each €1 in revenue (before taxes).

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

  • The MRQ is 43.1%. The company is operating very efficient. +2
  • The TTM is 45.5%. The company is operating very efficient. +2
Trends
Current periodCompared to+/- 
MRQ43.1%TTM45.5%-2.3%
TTM45.5%YOY42.1%+3.4%
TTM45.5%5Y42.3%+3.1%
5Y42.3%10Y36.9%+5.4%
4.3.2.2. Operating Ratio

Measures how efficient Microsoft is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Software - Infrastructure industry mean).
  • An Operation Ratio of 0.58 means that the operating costs are €0.58 for each €1 in net sales.

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

  • The MRQ is 0.578. The company is very efficient in keeping operating costs low. +2
  • The TTM is 0.555. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ0.578TTM0.555+0.023
TTM0.555YOY0.582-0.027
TTM0.5555Y0.586-0.031
5Y0.58610Y0.647-0.061
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Microsoft Corporation.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Microsoft is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Software - Infrastructure industry mean).
  • A Current Ratio of 1.27 means the company has €1.27 in assets for each €1 in short-term debts.

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

  • The MRQ is 1.275. The company is just able to pay all its short-term debts.
  • The TTM is 1.350. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.275TTM1.350-0.075
TTM1.350YOY1.863-0.514
TTM1.3505Y2.080-0.730
5Y2.08010Y2.413-0.334
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Microsoft to the Software - Infrastructure industry mean.
  • A Quick Ratio of 1.51 means the company can pay off €1.51 for each €1 in debt (using most liquid assets).

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

  • The MRQ is 1.514. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 1.644. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ1.514TTM1.644-0.130
TTM1.644YOY2.517-0.873
TTM1.6445Y3.116-1.471
5Y3.11610Y3.886-0.771
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Microsoft Corporation.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Microsoft assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Microsoft to Software - Infrastructure industry mean.
  • A Debt to Asset Ratio of 0.48 means that Microsoft assets are financed with 47.6% credit (debt) and the remaining percentage (100% - 47.6%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.476. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.488. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.476TTM0.488-0.012
TTM0.488YOY0.501-0.013
TTM0.4885Y0.542-0.054
5Y0.54210Y0.580-0.038
4.5.4.2. Debt to Equity Ratio

Measures if Microsoft is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Microsoft to the Software - Infrastructure industry mean.
  • A Debt to Equity ratio of 90.8% means that company has €0.91 debt for each €1 in shareholders equity.

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

  • The MRQ is 0.908. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.954. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.908TTM0.954-0.046
TTM0.954YOY1.003-0.050
TTM0.9545Y1.206-0.253
5Y1.20610Y1.457-0.250
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 Microsoft generates.

  • Above 15 is considered overpriced but always compare Microsoft to the Software - Infrastructure industry mean.
  • A PE ratio of 35.89 means the investor is paying €35.89 for every €1 in earnings.

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

  • The EOD is 31.840. Based on the earnings, the company is overpriced. -1
  • The MRQ is 35.892. Based on the earnings, the company is overpriced. -1
  • The TTM is 30.789. Based on the earnings, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD31.840MRQ35.892-4.052
MRQ35.892TTM30.789+5.102
TTM30.789YOY24.901+5.888
TTM30.7895Y26.832+3.957
5Y26.83210Y21.850+4.982
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 Microsoft Corporation:

  • The EOD is 33.253. Based on how much money comes from the company's main activities, the company is fair priced.
  • The MRQ is 37.485. Based on how much money comes from the company's main activities, the company is fair priced.
  • The TTM is 45.671. Based on how much money comes from the company's main activities, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD33.253MRQ37.485-4.232
MRQ37.485TTM45.671-8.186
TTM45.671YOY46.735-1.064
TTM45.6715Y38.653+7.018
5Y38.65310Y29.350+9.304
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 Microsoft is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Software - Infrastructure industry mean).
  • A PB ratio of 11.78 means the investor is paying €11.78 for each €1 in book value.

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

  • The EOD is 10.453. Based on the equity, the company is expensive. -2
  • The MRQ is 11.784. Based on the equity, the company is expensive. -2
  • The TTM is 11.017. Based on the equity, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD10.453MRQ11.784-1.330
MRQ11.784TTM11.017+0.766
TTM11.017YOY10.258+0.759
TTM11.0175Y11.086-0.068
5Y11.08610Y8.584+2.501
4.6.2. Total Gains per Share

2.4. Latest News of Microsoft Corporation

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

DateTitleRead
2024-08-30
22:59
Time to Buy Salesforce (CRM) Stock After Strong Q2 Results?Read
2024-08-30
21:37
Palantir Technologies Inc. (NYSE:PLTR): Microsoft Deal Is Game ChangingRead
2024-08-30
21:37
Microsoft Corporation (NASDAQ:MSFT): AI To Fuel Azure GrowthRead
2024-08-30
21:19
Market Chatter: Microsoft-Backed OpenAI Considers Investor-Friendly RestructuringRead
2024-08-30
20:57
Salesforce CEO Marc Benioff says Microsoft Copilot has disappointed many customersRead
2024-08-29
20:04
Why You Should Ignore Nvidia’s Stock Drop After Earnings—and Brace for AI’s Next Big ChipRead
2024-08-29
17:31
Microsoft (MSFT) Down 1.9% Since Last Earnings Report: Can It Rebound?Read
2024-08-29
17:27
Microsoft Corporation (MSFT): A Beginner Stock You Should Check OutRead
2024-08-28
23:45
Microsoft (MSFT) Registers a Bigger Fall Than the Market: Important Facts to NoteRead
2024-08-28
22:55
OpenAI in talks to secure new funding at $100B+ valuationRead
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 Assets512,163,000
Total Liabilities243,686,000
Total Stockholder Equity268,477,000
 As reported
Total Liabilities 243,686,000
Total Stockholder Equity+ 268,477,000
Total Assets = 512,163,000

Assets

Total Assets512,163,000
Total Current Assets159,734,000
Long-term Assets352,429,000
Total Current Assets
Cash And Cash Equivalents 18,315,000
Short-term Investments 57,216,000
Net Receivables 56,924,000
Inventory 1,246,000
Other Current Assets 26,033,000
Total Current Assets  (as reported)159,734,000
Total Current Assets  (calculated)159,734,000
+/-0
Long-term Assets
Property Plant Equipment 154,552,000
Goodwill 119,220,000
Long Term Investments 14,600,000
Intangible Assets 27,597,000
Long-term Assets Other 36,460,000
Long-term Assets  (as reported)352,429,000
Long-term Assets  (calculated)352,429,000
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities125,286,000
Long-term Liabilities118,400,000
Total Stockholder Equity268,477,000
Total Current Liabilities
Short-term Debt 8,942,000
Short Long Term Debt 8,942,000
Accounts payable 21,996,000
Other Current Liabilities 94,348,000
Total Current Liabilities  (as reported)125,286,000
Total Current Liabilities  (calculated)134,228,000
+/- 8,942,000
Long-term Liabilities
Long term Debt 42,688,000
Capital Lease Obligations 15,497,000
Long-term Liabilities Other 27,064,000
Long-term Liabilities  (as reported)118,400,000
Long-term Liabilities  (calculated)85,249,000
+/- 33,151,000
Total Stockholder Equity
Common Stock100,923,000
Retained Earnings 173,144,000
Accumulated Other Comprehensive Income -5,590,000
Total Stockholder Equity (as reported)268,477,000
Total Stockholder Equity (calculated)268,477,000
+/-0
Other
Capital Stock100,923,000
Cash and Short Term Investments 75,531,000
Common Stock Shares Outstanding 7,472,000
Liabilities and Stockholders Equity 512,163,000
Net Debt 73,608,000
Net Invested Capital 320,107,000
Net Working Capital 34,448,000
Property Plant and Equipment Gross 230,973,000
Short Long Term Debt Total 91,923,000



6.2. Balance Sheets Structured

Currency in EUR. All numbers in thousands.

 Trend2024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-311993-12-311993-09-301993-06-301993-03-311992-12-311992-09-301992-06-301992-03-311991-12-311991-09-301991-06-301991-03-311990-12-311990-09-301990-06-301990-03-311989-12-311989-09-301989-06-301989-03-311988-12-311988-09-301988-06-301988-03-311987-12-311987-09-301987-06-301987-03-311986-12-311986-09-301986-06-301986-03-311985-12-311985-09-30
> Total Assets 
0
0
0
170,700
0
0
0
287,800
0
0
0
493,000
0
0
0
720,600
809,200
921,800
1,015,300
1,105,300
1,203,500
1,366,000
1,502,400
1,644,200
1,870,200
2,128,400
2,340,000
2,639,900
2,849,000
3,226,000
3,560,000
3,805,000
4,048,000
4,486,000
4,926,000
5,363,000
5,637,000
5,961,000
6,592,000
7,210,000
8,160,000
9,106,000
9,590,000
10,093,000
10,740,000
12,786,000
12,613,000
14,387,000
15,366,000
16,840,000
19,545,000
22,357,000
25,569,000
30,049,000
33,561,000
37,156,000
39,672,000
45,093,000
50,895,000
52,150,000
56,089,000
57,691,000
59,605,000
59,257,000
61,367,000
65,387,000
68,379,000
67,646,000
70,235,000
72,359,000
74,482,000
79,571,000
84,281,000
85,937,000
89,767,000
92,389,000
94,268,000
64,941,000
66,275,000
70,815,000
71,462,000
67,257,000
66,854,000
69,597,000
65,354,000
66,371,000
63,891,000
63,171,000
65,645,000
67,339,000
70,747,000
72,793,000
65,117,000
65,786,000
68,853,000
77,888,000
81,612,000
82,096,000
84,910,000
86,113,000
91,540,000
92,306,000
99,727,000
108,704,000
107,415,000
112,243,000
118,010,000
121,271,000
121,876,000
128,683,000
134,105,000
142,431,000
142,348,000
153,543,000
156,119,000
172,384,000
169,656,000
174,848,000
176,683,000
176,223,000
172,896,000
180,098,000
181,869,000
193,694,000
212,524,000
224,610,000
225,017,000
241,086,000
249,097,000
256,003,000
245,497,000
258,848,000
257,619,000
258,859,000
263,281,000
286,556,000
278,955,000
282,794,000
285,449,000
301,311,000
301,001,000
304,137,000
308,879,000
333,779,000
335,418,000
340,389,000
344,607,000
364,840,000
359,784,000
364,552,000
380,088,000
411,976,000
445,785,000
470,558,000
484,275,000
512,163,000
512,163,000484,275,000470,558,000445,785,000411,976,000380,088,000364,552,000359,784,000364,840,000344,607,000340,389,000335,418,000333,779,000308,879,000304,137,000301,001,000301,311,000285,449,000282,794,000278,955,000286,556,000263,281,000258,859,000257,619,000258,848,000245,497,000256,003,000249,097,000241,086,000225,017,000224,610,000212,524,000193,694,000181,869,000180,098,000172,896,000176,223,000176,683,000174,848,000169,656,000172,384,000156,119,000153,543,000142,348,000142,431,000134,105,000128,683,000121,876,000121,271,000118,010,000112,243,000107,415,000108,704,00099,727,00092,306,00091,540,00086,113,00084,910,00082,096,00081,612,00077,888,00068,853,00065,786,00065,117,00072,793,00070,747,00067,339,00065,645,00063,171,00063,891,00066,371,00065,354,00069,597,00066,854,00067,257,00071,462,00070,815,00066,275,00064,941,00094,268,00092,389,00089,767,00085,937,00084,281,00079,571,00074,482,00072,359,00070,235,00067,646,00068,379,00065,387,00061,367,00059,257,00059,605,00057,691,00056,089,00052,150,00050,895,00045,093,00039,672,00037,156,00033,561,00030,049,00025,569,00022,357,00019,545,00016,840,00015,366,00014,387,00012,613,00012,786,00010,740,00010,093,0009,590,0009,106,0008,160,0007,210,0006,592,0005,961,0005,637,0005,363,0004,926,0004,486,0004,048,0003,805,0003,560,0003,226,0002,849,0002,639,9002,340,0002,128,4001,870,2001,644,2001,502,4001,366,0001,203,5001,105,3001,015,300921,800809,200720,600000493,000000287,800000170,700000
   > Total Current Assets 
0
0
0
148,000
0
0
0
213,000
0
0
0
345,300
0
0
0
468,900
526,800
612,800
679,500
719,900
770,800
877,300
929,000
1,028,500
1,201,200
1,351,600
1,533,000
1,769,700
1,961,000
2,340,000
2,646,000
2,850,000
3,073,000
3,482,000
3,912,000
4,312,000
4,554,000
4,696,000
5,287,000
5,620,000
6,417,000
7,103,000
7,696,000
7,839,000
8,232,000
10,442,000
10,224,000
10,373,000
10,838,000
11,636,000
13,735,000
15,889,000
18,964,000
21,809,000
24,058,000
20,233,000
21,963,000
22,020,000
25,217,000
30,308,000
31,393,000
35,016,000
37,789,000
39,637,000
44,332,000
47,988,000
47,827,000
48,576,000
50,043,000
52,931,000
54,672,000
58,973,000
60,910,000
62,400,000
65,270,000
70,566,000
72,896,000
44,399,000
46,593,000
48,737,000
49,831,000
46,694,000
46,628,000
49,010,000
45,358,000
45,180,000
42,783,000
40,168,000
35,853,000
37,775,000
41,489,000
43,242,000
37,202,000
37,730,000
40,724,000
49,280,000
52,231,000
52,487,000
54,518,000
55,676,000
59,581,000
59,684,000
66,263,000
74,918,000
75,271,000
72,513,000
76,860,000
85,084,000
84,051,000
89,574,000
93,524,000
101,466,000
99,450,000
106,870,000
109,006,000
114,246,000
112,439,000
116,362,000
118,398,000
124,712,000
121,656,000
127,812,000
128,421,000
139,660,000
157,909,000
144,949,000
146,313,000
159,851,000
161,031,000
167,633,000
156,659,000
169,662,000
164,195,000
156,874,000
159,887,000
175,552,000
165,896,000
167,074,000
170,505,000
181,915,000
177,077,000
173,973,000
165,614,000
184,406,000
174,326,000
174,188,000
153,922,000
169,684,000
160,812,000
157,823,000
163,889,000
184,257,000
207,586,000
147,393,000
147,180,000
159,734,000
159,734,000147,180,000147,393,000207,586,000184,257,000163,889,000157,823,000160,812,000169,684,000153,922,000174,188,000174,326,000184,406,000165,614,000173,973,000177,077,000181,915,000170,505,000167,074,000165,896,000175,552,000159,887,000156,874,000164,195,000169,662,000156,659,000167,633,000161,031,000159,851,000146,313,000144,949,000157,909,000139,660,000128,421,000127,812,000121,656,000124,712,000118,398,000116,362,000112,439,000114,246,000109,006,000106,870,00099,450,000101,466,00093,524,00089,574,00084,051,00085,084,00076,860,00072,513,00075,271,00074,918,00066,263,00059,684,00059,581,00055,676,00054,518,00052,487,00052,231,00049,280,00040,724,00037,730,00037,202,00043,242,00041,489,00037,775,00035,853,00040,168,00042,783,00045,180,00045,358,00049,010,00046,628,00046,694,00049,831,00048,737,00046,593,00044,399,00072,896,00070,566,00065,270,00062,400,00060,910,00058,973,00054,672,00052,931,00050,043,00048,576,00047,827,00047,988,00044,332,00039,637,00037,789,00035,016,00031,393,00030,308,00025,217,00022,020,00021,963,00020,233,00024,058,00021,809,00018,964,00015,889,00013,735,00011,636,00010,838,00010,373,00010,224,00010,442,0008,232,0007,839,0007,696,0007,103,0006,417,0005,620,0005,287,0004,696,0004,554,0004,312,0003,912,0003,482,0003,073,0002,850,0002,646,0002,340,0001,961,0001,769,7001,533,0001,351,6001,201,2001,028,500929,000877,300770,800719,900679,500612,800526,800468,900000345,300000213,000000148,000000
       Cash And Cash Equivalents 
0
0
0
102,700
0
0
0
132,500
0
0
0
183,200
0
0
0
192,400
209,500
231,300
258,900
246,300
354,300
334,200
396,800
417,200
486,900
613,600
632,400
791,400
813,000
840,000
855,000
1,013,000
843,000
951,000
1,152,000
1,477,000
1,326,000
917,000
1,205,000
1,962,000
1,906,000
2,323,000
2,937,000
2,601,000
3,018,000
3,096,000
3,852,000
3,706,000
3,945,000
2,582,000
4,110,000
3,839,000
5,191,000
6,113,000
6,203,000
4,975,000
4,789,000
4,719,000
5,192,000
4,846,000
2,641,000
3,531,000
4,149,000
3,922,000
3,113,000
5,256,000
5,116,000
3,016,000
5,338,000
5,552,000
4,300,000
6,438,000
5,768,000
6,149,000
9,348,000
15,982,000
11,141,000
4,556,000
3,782,000
4,851,000
2,974,000
4,083,000
4,351,000
6,714,000
9,076,000
6,859,000
7,611,000
6,111,000
6,637,000
7,460,000
11,820,000
10,339,000
9,004,000
8,346,000
7,285,000
6,076,000
8,823,000
9,422,000
8,155,000
5,505,000
8,161,000
4,023,000
7,021,000
9,610,000
12,881,000
10,610,000
6,388,000
6,938,000
5,036,000
6,017,000
5,240,000
3,804,000
4,023,000
10,059,000
11,572,000
8,669,000
6,302,000
6,426,000
7,414,000
5,595,000
5,431,000
7,185,000
7,170,000
6,510,000
13,928,000
8,468,000
6,713,000
7,663,000
6,884,000
12,859,000
9,221,000
11,946,000
15,137,000
6,638,000
11,212,000
11,356,000
13,117,000
8,864,000
11,710,000
13,576,000
17,205,000
14,432,000
13,702,000
14,224,000
19,165,000
20,604,000
12,498,000
13,931,000
22,884,000
15,646,000
26,562,000
34,704,000
80,452,000
17,305,000
19,634,000
18,315,000
18,315,00019,634,00017,305,00080,452,00034,704,00026,562,00015,646,00022,884,00013,931,00012,498,00020,604,00019,165,00014,224,00013,702,00014,432,00017,205,00013,576,00011,710,0008,864,00013,117,00011,356,00011,212,0006,638,00015,137,00011,946,0009,221,00012,859,0006,884,0007,663,0006,713,0008,468,00013,928,0006,510,0007,170,0007,185,0005,431,0005,595,0007,414,0006,426,0006,302,0008,669,00011,572,00010,059,0004,023,0003,804,0005,240,0006,017,0005,036,0006,938,0006,388,00010,610,00012,881,0009,610,0007,021,0004,023,0008,161,0005,505,0008,155,0009,422,0008,823,0006,076,0007,285,0008,346,0009,004,00010,339,00011,820,0007,460,0006,637,0006,111,0007,611,0006,859,0009,076,0006,714,0004,351,0004,083,0002,974,0004,851,0003,782,0004,556,00011,141,00015,982,0009,348,0006,149,0005,768,0006,438,0004,300,0005,552,0005,338,0003,016,0005,116,0005,256,0003,113,0003,922,0004,149,0003,531,0002,641,0004,846,0005,192,0004,719,0004,789,0004,975,0006,203,0006,113,0005,191,0003,839,0004,110,0002,582,0003,945,0003,706,0003,852,0003,096,0003,018,0002,601,0002,937,0002,323,0001,906,0001,962,0001,205,000917,0001,326,0001,477,0001,152,000951,000843,0001,013,000855,000840,000813,000791,400632,400613,600486,900417,200396,800334,200354,300246,300258,900231,300209,500192,400000183,200000132,500000102,700000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
12,261,000
14,113,000
13,124,000
16,013,000
18,952,000
22,070,000
23,358,000
25,869,000
27,678,000
33,050,000
32,973,000
33,577,000
35,636,000
35,137,000
37,872,000
41,878,000
42,610,000
45,854,000
46,628,000
47,059,000
44,610,000
53,274,000
29,948,000
33,812,000
32,900,000
37,082,000
30,618,000
30,465,000
27,447,000
22,756,000
22,014,000
20,625,000
17,300,000
14,937,000
13,616,000
14,521,000
13,323,000
11,718,000
12,369,000
18,055,000
25,371,000
27,905,000
26,677,000
31,511,000
31,283,000
36,012,000
37,229,000
43,129,000
43,162,000
44,522,000
41,126,000
53,141,000
56,102,000
61,608,000
62,295,000
69,243,000
73,218,000
76,649,000
73,885,000
76,853,000
77,040,000
82,891,000
83,823,000
88,024,000
90,931,000
93,924,000
95,455,000
98,382,000
106,730,000
123,004,000
114,313,000
119,305,000
125,318,000
131,587,000
129,921,000
123,049,000
121,822,000
120,743,000
121,024,000
120,406,000
122,463,000
123,519,000
125,389,000
125,916,000
122,951,000
120,772,000
117,536,000
111,705,000
116,110,000
111,419,000
104,744,000
92,162,000
90,826,000
84,360,000
83,862,000
77,865,000
76,558,000
63,493,000
63,677,000
60,379,000
57,216,000
57,216,00060,379,00063,677,00063,493,00076,558,00077,865,00083,862,00084,360,00090,826,00092,162,000104,744,000111,419,000116,110,000111,705,000117,536,000120,772,000122,951,000125,916,000125,389,000123,519,000122,463,000120,406,000121,024,000120,743,000121,822,000123,049,000129,921,000131,587,000125,318,000119,305,000114,313,000123,004,000106,730,00098,382,00095,455,00093,924,00090,931,00088,024,00083,823,00082,891,00077,040,00076,853,00073,885,00076,649,00073,218,00069,243,00062,295,00061,608,00056,102,00053,141,00041,126,00044,522,00043,162,00043,129,00037,229,00036,012,00031,283,00031,511,00026,677,00027,905,00025,371,00018,055,00012,369,00011,718,00013,323,00014,521,00013,616,00014,937,00017,300,00020,625,00022,014,00022,756,00027,447,00030,465,00030,618,00037,082,00032,900,00033,812,00029,948,00053,274,00044,610,00047,059,00046,628,00045,854,00042,610,00041,878,00037,872,00035,137,00035,636,00033,577,00032,973,00033,050,00027,678,00025,869,00023,358,00022,070,00018,952,00016,013,00013,124,00014,113,00012,261,0000000000000000000000000000000000000000000000000000000000
       Net Receivables 
0
0
0
34,500
0
0
0
55,100
0
0
0
93,600
0
0
0
111,200
130,300
165,600
151,300
181,000
177,600
227,400
223,300
243,300
237,700
259,200
262,700
823,700
994,000
1,280,000
439,000
338,000
364,000
460,000
522,000
475,000
527,000
591,000
580,000
581,000
1,052,000
771,000
681,000
639,000
855,000
975,000
866,000
980,000
788,000
1,081,000
1,055,000
1,460,000
1,153,000
2,029,000
1,689,000
2,245,000
2,207,000
3,284,000
2,902,000
3,250,000
3,172,000
4,143,000
3,532,000
3,671,000
3,615,000
5,095,000
4,230,000
5,129,000
4,450,000
4,894,000
4,075,000
5,196,000
4,533,000
5,608,000
4,937,000
5,890,000
5,106,000
6,646,000
5,610,000
7,180,000
5,799,000
7,758,000
6,818,000
9,316,000
6,879,000
9,895,000
8,454,000
11,338,000
8,982,000
11,621,000
9,871,000
13,589,000
9,535,000
10,953,000
9,182,000
11,192,000
8,587,000
11,196,000
9,137,000
13,014,000
9,646,000
12,874,000
10,033,000
14,987,000
10,153,000
13,643,000
10,961,000
15,780,000
9,871,000
14,317,000
11,991,000
17,486,000
11,007,000
15,986,000
13,497,000
19,544,000
12,887,000
16,186,000
12,427,000
17,908,000
11,444,000
14,507,000
12,247,000
18,277,000
11,129,000
14,343,000
12,882,000
19,792,000
14,561,000
18,428,000
17,208,000
26,481,000
17,390,000
19,680,000
19,269,000
29,524,000
19,087,000
23,525,000
22,699,000
32,011,000
22,851,000
27,312,000
26,322,000
38,043,000
27,349,000
33,520,000
32,613,000
44,261,000
31,279,000
35,833,000
37,420,000
48,688,000
36,953,000
42,831,000
44,029,000
56,924,000
56,924,00044,029,00042,831,00036,953,00048,688,00037,420,00035,833,00031,279,00044,261,00032,613,00033,520,00027,349,00038,043,00026,322,00027,312,00022,851,00032,011,00022,699,00023,525,00019,087,00029,524,00019,269,00019,680,00017,390,00026,481,00017,208,00018,428,00014,561,00019,792,00012,882,00014,343,00011,129,00018,277,00012,247,00014,507,00011,444,00017,908,00012,427,00016,186,00012,887,00019,544,00013,497,00015,986,00011,007,00017,486,00011,991,00014,317,0009,871,00015,780,00010,961,00013,643,00010,153,00014,987,00010,033,00012,874,0009,646,00013,014,0009,137,00011,196,0008,587,00011,192,0009,182,00010,953,0009,535,00013,589,0009,871,00011,621,0008,982,00011,338,0008,454,0009,895,0006,879,0009,316,0006,818,0007,758,0005,799,0007,180,0005,610,0006,646,0005,106,0005,890,0004,937,0005,608,0004,533,0005,196,0004,075,0004,894,0004,450,0005,129,0004,230,0005,095,0003,615,0003,671,0003,532,0004,143,0003,172,0003,250,0002,902,0003,284,0002,207,0002,245,0001,689,0002,029,0001,153,0001,460,0001,055,0001,081,000788,000980,000866,000975,000855,000639,000681,000771,0001,052,000581,000580,000591,000527,000475,000522,000460,000364,000338,000439,0001,280,000994,000823,700262,700259,200237,700243,300223,300227,400177,600181,000151,300165,600130,300111,20000093,60000055,10000034,500000
       Other Current Assets 
0
0
0
2,800
0
0
0
8,800
0
0
0
15,000
0
0
0
127,500
151,000
174,800
219,300
237,000
180,500
252,300
256,000
320,900
418,200
420,800
577,500
68,700
66,000
118,000
1,233,000
1,372,000
1,771,000
1,941,000
2,107,000
2,258,000
2,593,000
3,071,000
3,415,000
2,989,000
3,334,000
3,901,000
4,045,000
4,599,000
4,359,000
6,371,000
5,506,000
5,687,000
6,105,000
7,973,000
8,570,000
10,590,000
12,620,000
13,667,000
16,166,000
752,000
854,000
893,000
1,110,000
3,260,000
3,510,000
3,984,000
2,398,000
2,417,000
2,561,000
2,692,000
2,818,000
2,010,000
1,758,000
1,616,000
1,558,000
1,583,000
1,450,000
1,326,000
1,636,000
1,566,000
1,245,000
1,644,000
1,269,000
1,614,000
1,770,000
1,745,000
1,845,000
2,115,000
2,058,000
2,080,000
2,374,000
2,393,000
2,548,000
2,840,000
2,782,000
2,989,000
3,331,000
3,590,000
3,619,000
3,711,000
3,325,000
2,547,000
2,992,000
2,950,000
2,176,000
2,149,000
2,438,000
3,320,000
3,255,000
3,614,000
2,608,000
3,092,000
3,860,000
3,301,000
3,241,000
3,388,000
3,900,000
4,018,000
3,740,000
4,392,000
5,434,000
6,173,000
6,376,000
5,461,000
5,594,000
6,345,000
6,598,000
5,892,000
6,726,000
5,864,000
5,434,000
4,897,000
4,788,000
4,422,000
5,097,000
6,751,000
7,311,000
7,571,000
7,049,000
10,146,000
7,551,000
7,473,000
8,536,000
11,482,000
13,544,000
12,769,000
11,640,000
13,393,000
12,951,000
12,280,000
13,320,000
16,924,000
18,003,000
19,502,000
19,165,000
21,807,000
23,682,000
21,930,000
21,826,000
26,033,000
26,033,00021,826,00021,930,00023,682,00021,807,00019,165,00019,502,00018,003,00016,924,00013,320,00012,280,00012,951,00013,393,00011,640,00012,769,00013,544,00011,482,0008,536,0007,473,0007,551,00010,146,0007,049,0007,571,0007,311,0006,751,0005,097,0004,422,0004,788,0004,897,0005,434,0005,864,0006,726,0005,892,0006,598,0006,345,0005,594,0005,461,0006,376,0006,173,0005,434,0004,392,0003,740,0004,018,0003,900,0003,388,0003,241,0003,301,0003,860,0003,092,0002,608,0003,614,0003,255,0003,320,0002,438,0002,149,0002,176,0002,950,0002,992,0002,547,0003,325,0003,711,0003,619,0003,590,0003,331,0002,989,0002,782,0002,840,0002,548,0002,393,0002,374,0002,080,0002,058,0002,115,0001,845,0001,745,0001,770,0001,614,0001,269,0001,644,0001,245,0001,566,0001,636,0001,326,0001,450,0001,583,0001,558,0001,616,0001,758,0002,010,0002,818,0002,692,0002,561,0002,417,0002,398,0003,984,0003,510,0003,260,0001,110,000893,000854,000752,00016,166,00013,667,00012,620,00010,590,0008,570,0007,973,0006,105,0005,687,0005,506,0006,371,0004,359,0004,599,0004,045,0003,901,0003,334,0002,989,0003,415,0003,071,0002,593,0002,258,0002,107,0001,941,0001,771,0001,372,0001,233,000118,00066,00068,700577,500420,800418,200320,900256,000252,300180,500237,000219,300174,800151,000127,50000015,0000008,8000002,800000
   > Long-term Assets 
0
0
0
22,700
0
0
0
74,800
0
0
0
147,700
0
0
0
251,700
282,400
309,000
335,800
385,400
432,700
488,700
573,400
615,700
669,000
776,800
807,000
870,200
888,000
886,000
914,000
955,000
975,000
1,004,000
1,014,000
1,051,000
1,083,000
1,265,000
1,305,000
1,590,000
1,743,000
2,003,000
1,894,000
2,254,000
2,508,000
2,344,000
2,389,000
4,014,000
4,528,000
5,204,000
5,810,000
6,468,000
6,605,000
8,240,000
9,503,000
16,923,000
17,709,000
23,073,000
25,678,000
21,842,000
24,696,000
22,675,000
21,816,000
19,620,000
17,035,000
17,399,000
20,552,000
19,070,000
20,192,000
19,428,000
19,810,000
20,598,000
23,371,000
23,537,000
24,497,000
21,823,000
21,372,000
20,542,000
19,682,000
22,078,000
21,631,000
20,563,000
20,226,000
20,587,000
19,996,000
21,191,000
21,108,000
23,003,000
29,792,000
29,564,000
29,258,000
29,551,000
27,915,000
28,056,000
28,129,000
28,608,000
29,381,000
29,609,000
30,392,000
30,437,000
31,959,000
32,622,000
33,464,000
33,786,000
32,144,000
39,730,000
41,150,000
36,187,000
37,825,000
39,109,000
40,581,000
40,965,000
42,898,000
46,673,000
47,113,000
58,138,000
57,217,000
58,486,000
58,285,000
51,511,000
51,240,000
52,286,000
53,448,000
54,034,000
54,615,000
79,661,000
78,704,000
81,235,000
88,066,000
88,370,000
88,838,000
89,186,000
93,424,000
101,985,000
103,394,000
111,004,000
113,059,000
115,720,000
114,944,000
119,396,000
123,924,000
130,164,000
143,265,000
149,373,000
161,092,000
166,201,000
190,685,000
195,156,000
198,972,000
206,729,000
216,199,000
227,719,000
238,199,000
323,165,000
337,095,000
352,429,000
352,429,000337,095,000323,165,000238,199,000227,719,000216,199,000206,729,000198,972,000195,156,000190,685,000166,201,000161,092,000149,373,000143,265,000130,164,000123,924,000119,396,000114,944,000115,720,000113,059,000111,004,000103,394,000101,985,00093,424,00089,186,00088,838,00088,370,00088,066,00081,235,00078,704,00079,661,00054,615,00054,034,00053,448,00052,286,00051,240,00051,511,00058,285,00058,486,00057,217,00058,138,00047,113,00046,673,00042,898,00040,965,00040,581,00039,109,00037,825,00036,187,00041,150,00039,730,00032,144,00033,786,00033,464,00032,622,00031,959,00030,437,00030,392,00029,609,00029,381,00028,608,00028,129,00028,056,00027,915,00029,551,00029,258,00029,564,00029,792,00023,003,00021,108,00021,191,00019,996,00020,587,00020,226,00020,563,00021,631,00022,078,00019,682,00020,542,00021,372,00021,823,00024,497,00023,537,00023,371,00020,598,00019,810,00019,428,00020,192,00019,070,00020,552,00017,399,00017,035,00019,620,00021,816,00022,675,00024,696,00021,842,00025,678,00023,073,00017,709,00016,923,0009,503,0008,240,0006,605,0006,468,0005,810,0005,204,0004,528,0004,014,0002,389,0002,344,0002,508,0002,254,0001,894,0002,003,0001,743,0001,590,0001,305,0001,265,0001,083,0001,051,0001,014,0001,004,000975,000955,000914,000886,000888,000870,200807,000776,800669,000615,700573,400488,700432,700385,400335,800309,000282,400251,700000147,70000074,80000022,700000
       Property Plant Equipment 
0
0
0
19,500
0
0
0
70,000
0
0
0
130,100
0
0
0
198,800
232,100
257,200
281,800
325,400
376,800
433,100
479,600
530,200
587,700
695,400
728,800
766,600
786,000
798,000
824,000
867,000
891,000
913,000
918,000
930,000
936,000
977,000
1,027,000
1,192,000
1,265,000
1,297,000
1,281,000
1,326,000
1,304,000
1,322,000
1,371,000
1,465,000
1,484,000
1,478,000
1,416,000
1,505,000
1,466,000
1,495,000
1,445,000
1,611,000
1,657,000
1,739,000
1,835,000
1,903,000
1,973,000
2,098,000
2,159,000
2,309,000
2,261,000
2,240,000
2,182,000
2,268,000
2,189,000
2,257,000
2,208,000
2,223,000
2,193,000
2,178,000
2,258,000
2,326,000
2,317,000
2,336,000
2,321,000
2,346,000
2,351,000
2,452,000
2,543,000
3,044,000
3,193,000
3,686,000
3,923,000
4,350,000
4,615,000
4,965,000
5,516,000
6,242,000
6,552,000
6,996,000
7,112,000
7,535,000
7,512,000
7,402,000
7,372,000
7,630,000
7,771,000
7,799,000
7,969,000
8,162,000
8,033,000
8,010,000
8,225,000
8,269,000
8,329,000
8,698,000
9,204,000
9,991,000
10,774,000
11,567,000
11,771,000
13,011,000
13,229,000
13,607,000
14,375,000
14,731,000
15,046,000
15,789,000
16,831,000
18,356,000
19,224,000
21,379,000
21,962,000
23,734,000
31,653,000
33,053,000
34,788,000
36,146,000
38,164,000
39,523,000
40,769,000
43,856,000
46,299,000
48,961,000
49,669,000
52,904,000
56,974,000
62,035,000
65,618,000
70,803,000
75,347,000
79,568,000
83,214,000
87,546,000
90,384,000
96,379,000
102,011,000
109,987,000
117,937,000
128,706,000
138,746,000
154,552,000
154,552,000138,746,000128,706,000117,937,000109,987,000102,011,00096,379,00090,384,00087,546,00083,214,00079,568,00075,347,00070,803,00065,618,00062,035,00056,974,00052,904,00049,669,00048,961,00046,299,00043,856,00040,769,00039,523,00038,164,00036,146,00034,788,00033,053,00031,653,00023,734,00021,962,00021,379,00019,224,00018,356,00016,831,00015,789,00015,046,00014,731,00014,375,00013,607,00013,229,00013,011,00011,771,00011,567,00010,774,0009,991,0009,204,0008,698,0008,329,0008,269,0008,225,0008,010,0008,033,0008,162,0007,969,0007,799,0007,771,0007,630,0007,372,0007,402,0007,512,0007,535,0007,112,0006,996,0006,552,0006,242,0005,516,0004,965,0004,615,0004,350,0003,923,0003,686,0003,193,0003,044,0002,543,0002,452,0002,351,0002,346,0002,321,0002,336,0002,317,0002,326,0002,258,0002,178,0002,193,0002,223,0002,208,0002,257,0002,189,0002,268,0002,182,0002,240,0002,261,0002,309,0002,159,0002,098,0001,973,0001,903,0001,835,0001,739,0001,657,0001,611,0001,445,0001,495,0001,466,0001,505,0001,416,0001,478,0001,484,0001,465,0001,371,0001,322,0001,304,0001,326,0001,281,0001,297,0001,265,0001,192,0001,027,000977,000936,000930,000918,000913,000891,000867,000824,000798,000786,000766,600728,800695,400587,700530,200479,600433,100376,800325,400281,800257,200232,100198,800000130,10000070,00000019,500000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,866,000
4,153,000
4,189,000
4,217,000
4,760,000
10,151,000
10,309,000
10,346,000
12,108,000
12,291,000
12,490,000
12,554,000
12,503,000
12,582,000
12,368,000
12,463,000
12,394,000
12,471,000
12,502,000
12,554,000
12,581,000
12,537,000
19,670,000
19,698,000
13,452,000
14,466,000
14,727,000
14,682,000
14,655,000
14,667,000
14,680,000
14,751,000
20,127,000
20,081,000
21,855,000
21,728,000
16,939,000
17,142,000
17,436,000
17,948,000
17,872,000
17,907,000
34,524,000
34,668,000
35,122,000
35,389,000
35,355,000
35,582,000
35,683,000
35,855,000
41,577,000
41,861,000
42,026,000
42,113,000
42,248,000
42,064,000
43,351,000
43,890,000
44,219,000
49,698,000
49,711,000
50,455,000
50,921,000
67,371,000
67,524,000
67,459,000
67,905,000
67,940,000
67,886,000
67,790,000
118,931,000
119,163,000
119,220,000
119,220,000119,163,000118,931,00067,790,00067,886,00067,940,00067,905,00067,459,00067,524,00067,371,00050,921,00050,455,00049,711,00049,698,00044,219,00043,890,00043,351,00042,064,00042,248,00042,113,00042,026,00041,861,00041,577,00035,855,00035,683,00035,582,00035,355,00035,389,00035,122,00034,668,00034,524,00017,907,00017,872,00017,948,00017,436,00017,142,00016,939,00021,728,00021,855,00020,081,00020,127,00014,751,00014,680,00014,667,00014,655,00014,682,00014,727,00014,466,00013,452,00019,698,00019,670,00012,537,00012,581,00012,554,00012,502,00012,471,00012,394,00012,463,00012,368,00012,582,00012,503,00012,554,00012,490,00012,291,00012,108,00010,346,00010,309,00010,151,0004,760,0004,217,0004,189,0004,153,0003,866,00000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7,381,000
6,023,000
5,343,000
3,961,000
2,818,000
1,862,000
2,034,000
2,274,000
2,403,000
2,649,000
2,684,000
2,755,000
2,660,000
2,965,000
3,103,000
3,794,000
5,395,000
5,984,000
6,393,000
6,994,000
6,907,000
6,891,000
6,839,000
7,097,000
9,415,000
9,879,000
11,423,000
13,367,000
14,807,000
14,600,000
14,600,00014,807,00013,367,00011,423,0009,879,0009,415,0007,097,0006,839,0006,891,0006,907,0006,994,0006,393,0005,984,0005,395,0003,794,0003,103,0002,965,0002,660,0002,755,0002,684,0002,649,0002,403,0002,274,0002,034,0001,862,0002,818,0003,961,0005,343,0006,023,0007,381,000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
7,900
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,905,000
1,855,000
1,710,000
1,669,000
3,497,000
3,364,000
3,357,000
3,512,000
3,506,000
3,455,000
3,709,000
3,684,000
3,649,000
3,599,000
3,579,000
3,808,000
4,006,000
4,019,000
4,070,000
539,000
720,000
745,000
699,000
878,000
1,718,000
1,717,000
1,639,000
1,973,000
1,899,000
1,815,000
1,756,000
1,759,000
1,653,000
1,346,000
1,282,000
1,158,000
1,077,000
992,000
840,000
744,000
1,026,000
2,581,000
2,756,000
3,170,000
3,423,000
3,341,000
3,240,000
3,083,000
2,982,000
2,945,000
2,901,000
6,981,000
6,693,000
7,299,000
6,963,000
4,835,000
4,745,000
4,619,000
4,459,000
3,733,000
3,522,000
11,001,000
10,547,000
10,106,000
9,598,000
9,034,000
8,544,000
8,053,000
7,579,000
8,482,000
8,103,000
7,750,000
7,508,000
7,126,000
6,855,000
7,038,000
6,923,000
6,555,000
8,127,000
7,800,000
7,794,000
7,462,000
11,348,000
11,298,000
10,808,000
10,354,000
9,879,000
9,366,000
8,895,000
29,896,000
28,828,000
27,597,000
27,597,00028,828,00029,896,0008,895,0009,366,0009,879,00010,354,00010,808,00011,298,00011,348,0007,462,0007,794,0007,800,0008,127,0006,555,0006,923,0007,038,0006,855,0007,126,0007,508,0007,750,0008,103,0008,482,0007,579,0008,053,0008,544,0009,034,0009,598,00010,106,00010,547,00011,001,0003,522,0003,733,0004,459,0004,619,0004,745,0004,835,0006,963,0007,299,0006,693,0006,981,0002,901,0002,945,0002,982,0003,083,0003,240,0003,341,0003,423,0003,170,0002,756,0002,581,0001,026,000744,000840,000992,0001,077,0001,158,0001,282,0001,346,0001,653,0001,759,0001,756,0001,815,0001,899,0001,973,0001,639,0001,717,0001,718,000878,000699,000745,000720,000539,0004,070,0004,019,0004,006,0003,808,0003,579,0003,599,0003,649,0003,684,0003,709,0003,455,0003,506,0003,512,0003,357,0003,364,0003,497,0001,669,0001,710,0001,855,0001,905,00000000000000000000000000000000000000000000000000000007,90000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,146,000
6,250,000
6,083,000
6,967,000
7,106,000
7,442,000
9,792,000
10,129,000
10,258,000
14,723,000
14,455,000
14,630,000
13,696,000
13,138,000
13,034,000
13,561,000
14,427,000
15,075,000
21,103,000
21,256,000
21,845,000
21,897,000
23,482,000
-1,000
0
0
32,154,000
0
0
0
00032,154,00000-1,00023,482,00021,897,00021,845,00021,256,00021,103,00015,075,00014,427,00013,561,00013,034,00013,138,00013,696,00014,630,00014,455,00014,723,00010,258,00010,129,0009,792,0007,442,0007,106,0006,967,0006,083,0006,250,0004,146,000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
0
0
0
31,400
0
0
0
48,700
0
0
0
117,500
0
0
0
158,800
184,600
190,100
189,100
186,700
213,100
247,500
252,900
293,400
314,600
357,200
337,900
446,900
442,000
476,000
549,000
563,000
581,000
740,000
914,000
913,000
1,207,000
1,393,000
1,537,000
1,752,000
2,296,000
2,801,000
2,870,000
3,060,000
3,338,000
3,144,000
3,479,000
3,610,000
3,902,000
4,496,000
4,869,000
5,730,000
6,445,000
7,471,000
7,839,000
8,718,000
8,332,000
10,504,000
11,103,000
10,782,000
10,746,000
11,269,000
11,515,000
11,968,000
12,862,000
13,839,000
14,079,000
15,466,000
16,719,000
16,547,000
16,200,000
18,551,000
17,601,000
16,594,000
19,187,000
17,564,000
18,322,000
17,709,000
18,902,000
22,700,000
23,135,000
23,049,000
24,816,000
29,493,000
29,253,000
29,737,000
28,918,000
32,074,000
33,510,000
32,908,000
33,193,000
36,507,000
31,523,000
31,308,000
31,910,000
38,330,000
40,400,000
37,813,000
39,200,000
39,938,000
44,598,000
43,825,000
46,275,000
51,621,000
48,024,000
48,122,000
49,351,000
54,908,000
53,040,000
56,107,000
57,417,000
63,487,000
60,707,000
68,443,000
68,695,000
82,600,000
79,486,000
82,969,000
86,551,000
96,140,000
95,451,000
103,318,000
107,063,000
121,697,000
142,152,000
155,801,000
155,288,000
168,692,000
159,450,000
177,643,000
166,258,000
176,130,000
171,652,000
166,731,000
168,417,000
184,226,000
172,894,000
172,685,000
170,948,000
183,007,000
177,609,000
173,901,000
174,374,000
191,791,000
183,440,000
180,379,000
181,683,000
198,298,000
186,218,000
181,416,000
185,405,000
205,753,000
225,071,000
232,290,000
231,123,000
243,686,000
243,686,000231,123,000232,290,000225,071,000205,753,000185,405,000181,416,000186,218,000198,298,000181,683,000180,379,000183,440,000191,791,000174,374,000173,901,000177,609,000183,007,000170,948,000172,685,000172,894,000184,226,000168,417,000166,731,000171,652,000176,130,000166,258,000177,643,000159,450,000168,692,000155,288,000155,801,000142,152,000121,697,000107,063,000103,318,00095,451,00096,140,00086,551,00082,969,00079,486,00082,600,00068,695,00068,443,00060,707,00063,487,00057,417,00056,107,00053,040,00054,908,00049,351,00048,122,00048,024,00051,621,00046,275,00043,825,00044,598,00039,938,00039,200,00037,813,00040,400,00038,330,00031,910,00031,308,00031,523,00036,507,00033,193,00032,908,00033,510,00032,074,00028,918,00029,737,00029,253,00029,493,00024,816,00023,049,00023,135,00022,700,00018,902,00017,709,00018,322,00017,564,00019,187,00016,594,00017,601,00018,551,00016,200,00016,547,00016,719,00015,466,00014,079,00013,839,00012,862,00011,968,00011,515,00011,269,00010,746,00010,782,00011,103,00010,504,0008,332,0008,718,0007,839,0007,471,0006,445,0005,730,0004,869,0004,496,0003,902,0003,610,0003,479,0003,144,0003,338,0003,060,0002,870,0002,801,0002,296,0001,752,0001,537,0001,393,0001,207,000913,000914,000740,000581,000563,000549,000476,000442,000446,900337,900357,200314,600293,400252,900247,500213,100186,700189,100190,100184,600158,800000117,50000048,70000031,400000
   > Total Current Liabilities 
0
0
0
29,500
0
0
0
46,600
0
0
0
117,600
0
0
0
158,800
184,600
190,000
189,100
186,800
213,100
247,500
252,900
293,400
314,600
357,200
337,900
446,900
442,000
476,000
549,000
563,000
581,000
740,000
914,000
913,000
1,004,000
1,096,000
1,185,000
1,347,000
1,759,000
2,241,000
2,264,000
2,425,000
2,663,000
3,144,000
3,479,000
3,610,000
3,902,000
4,496,000
4,869,000
5,730,000
6,445,000
7,471,000
7,839,000
8,718,000
8,332,000
10,504,000
11,103,000
9,755,000
9,306,000
9,625,000
9,740,000
11,132,000
12,862,000
11,567,000
11,842,000
12,744,000
13,757,000
13,617,000
13,161,000
13,974,000
15,098,000
13,927,000
15,984,000
14,969,000
15,811,000
15,045,000
16,139,000
16,877,000
17,022,000
16,747,000
18,367,000
22,442,000
21,972,000
22,215,000
21,627,000
23,754,000
22,744,000
22,058,000
27,028,000
29,886,000
24,383,000
23,710,000
23,823,000
27,034,000
28,761,000
25,715,000
26,424,000
26,147,000
25,857,000
24,312,000
24,042,000
28,774,000
25,543,000
25,373,000
26,170,000
32,688,000
31,402,000
31,910,000
31,929,000
37,417,000
34,623,000
33,742,000
33,903,000
45,625,000
44,694,000
47,415,000
40,748,000
49,858,000
49,399,000
42,643,000
44,354,000
59,357,000
58,810,000
70,787,000
52,005,000
64,527,000
51,615,000
58,099,000
46,133,000
58,488,000
56,277,000
50,318,000
53,861,000
69,420,000
58,118,000
59,640,000
58,707,000
72,310,000
70,056,000
67,486,000
72,193,000
88,657,000
80,528,000
77,510,000
77,439,000
95,082,000
87,389,000
81,718,000
85,691,000
104,149,000
124,792,000
121,016,000
118,525,000
125,286,000
125,286,000118,525,000121,016,000124,792,000104,149,00085,691,00081,718,00087,389,00095,082,00077,439,00077,510,00080,528,00088,657,00072,193,00067,486,00070,056,00072,310,00058,707,00059,640,00058,118,00069,420,00053,861,00050,318,00056,277,00058,488,00046,133,00058,099,00051,615,00064,527,00052,005,00070,787,00058,810,00059,357,00044,354,00042,643,00049,399,00049,858,00040,748,00047,415,00044,694,00045,625,00033,903,00033,742,00034,623,00037,417,00031,929,00031,910,00031,402,00032,688,00026,170,00025,373,00025,543,00028,774,00024,042,00024,312,00025,857,00026,147,00026,424,00025,715,00028,761,00027,034,00023,823,00023,710,00024,383,00029,886,00027,028,00022,058,00022,744,00023,754,00021,627,00022,215,00021,972,00022,442,00018,367,00016,747,00017,022,00016,877,00016,139,00015,045,00015,811,00014,969,00015,984,00013,927,00015,098,00013,974,00013,161,00013,617,00013,757,00012,744,00011,842,00011,567,00012,862,00011,132,0009,740,0009,625,0009,306,0009,755,00011,103,00010,504,0008,332,0008,718,0007,839,0007,471,0006,445,0005,730,0004,869,0004,496,0003,902,0003,610,0003,479,0003,144,0002,663,0002,425,0002,264,0002,241,0001,759,0001,347,0001,185,0001,096,0001,004,000913,000914,000740,000581,000563,000549,000476,000442,000446,900337,900357,200314,600293,400252,900247,500213,100186,800189,100190,000184,600158,800000117,60000046,60000029,500000
       Short-term Debt 
0
0
0
0
0
0
0
5,100
0
0
0
20,300
0
0
0
25,400
27,500
9,500
6,600
6,500
10,000
17,600
20,600
19,500
19,300
18,400
11,700
8,300
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
12,261,000
14,113,000
13,124,000
16,013,000
18,952,000
22,070,000
23,358,000
25,869,000
27,678,000
33,050,000
32,973,000
33,577,000
35,636,000
35,137,000
37,872,000
41,878,000
42,610,000
45,854,000
46,628,000
47,059,000
44,610,000
53,274,000
29,948,000
33,812,000
32,900,000
37,082,000
30,618,000
30,465,000
27,447,000
22,756,000
22,014,000
20,625,000
17,300,000
14,937,000
13,616,000
14,521,000
13,323,000
1,975,000
2,000,000
1,999,000
2,000,000
2,250,000
2,249,000
2,249,000
1,000,000
1,000,000
37,229,000
43,129,000
43,162,000
44,522,000
41,126,000
53,141,000
1,231,000
2,236,000
2,241,000
2,246,000
2,999,000
3,300,000
2,300,000
2,000,000
2,000,000
5,248,000
10,048,000
4,224,000
7,484,000
10,748,000
3,750,000
5,498,000
12,904,000
14,536,000
25,664,000
7,786,000
10,121,000
9,220,000
15,912,000
3,677,000
3,998,000
6,497,000
3,516,000
6,515,000
5,516,000
3,017,000
6,247,000
3,748,000
3,749,000
6,497,000
5,387,000
8,051,000
8,072,000
3,249,000
4,998,000
1,749,000
2,749,000
3,248,000
3,997,000
6,245,000
5,247,000
29,556,000
29,291,000
22,784,000
8,942,000
8,942,00022,784,00029,291,00029,556,0005,247,0006,245,0003,997,0003,248,0002,749,0001,749,0004,998,0003,249,0008,072,0008,051,0005,387,0006,497,0003,749,0003,748,0006,247,0003,017,0005,516,0006,515,0003,516,0006,497,0003,998,0003,677,00015,912,0009,220,00010,121,0007,786,00025,664,00014,536,00012,904,0005,498,0003,750,00010,748,0007,484,0004,224,00010,048,0005,248,0002,000,0002,000,0002,300,0003,300,0002,999,0002,246,0002,241,0002,236,0001,231,00053,141,00041,126,00044,522,00043,162,00043,129,00037,229,0001,000,0001,000,0002,249,0002,249,0002,250,0002,000,0001,999,0002,000,0001,975,00013,323,00014,521,00013,616,00014,937,00017,300,00020,625,00022,014,00022,756,00027,447,00030,465,00030,618,00037,082,00032,900,00033,812,00029,948,00053,274,00044,610,00047,059,00046,628,00045,854,00042,610,00041,878,00037,872,00035,137,00035,636,00033,577,00032,973,00033,050,00027,678,00025,869,00023,358,00022,070,00018,952,00016,013,00013,124,00014,113,00012,261,0000000000000000000000000000008,30011,70018,40019,30019,50020,60017,60010,0006,5006,6009,50027,50025,40000020,3000005,1000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7,786,000
88,804,000
2,302,000
4,789,000
4,829,000
5,397,000
6,497,000
3,516,000
6,515,000
5,516,000
3,017,000
6,247,000
3,748,000
3,749,000
6,497,000
5,387,000
8,051,000
8,072,000
3,249,000
4,998,000
1,749,000
2,749,000
3,248,000
3,997,000
6,245,000
5,247,000
29,556,000
29,291,000
22,784,000
8,942,000
8,942,00022,784,00029,291,00029,556,0005,247,0006,245,0003,997,0003,248,0002,749,0001,749,0004,998,0003,249,0008,072,0008,051,0005,387,0006,497,0003,749,0003,748,0006,247,0003,017,0005,516,0006,515,0003,516,0006,497,0005,397,0004,829,0004,789,0002,302,00088,804,0007,786,000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
42,000
52,400
59,200
65,800
51,000
66,500
94,200
89,200
85,900
103,600
137,900
149,500
187,500
176,000
214,000
261,000
239,000
214,000
242,000
296,000
324,000
354,000
431,000
524,000
563,000
621,000
651,000
652,000
808,000
887,000
848,000
864,000
721,000
761,000
867,000
908,000
759,000
845,000
989,000
1,016,000
874,000
997,000
1,233,000
1,073,000
1,083,000
1,101,000
1,262,000
1,246,000
1,188,000
1,143,000
1,229,000
1,136,000
1,208,000
1,189,000
1,342,000
1,310,000
1,573,000
1,341,000
1,360,000
1,412,000
1,717,000
1,439,000
1,573,000
1,636,000
2,086,000
1,852,000
2,477,000
2,354,000
2,909,000
2,406,000
2,944,000
2,843,000
3,247,000
3,206,000
3,612,000
3,600,000
4,034,000
3,351,000
3,533,000
3,017,000
3,324,000
3,287,000
3,171,000
3,279,000
4,025,000
3,654,000
3,863,000
3,829,000
4,197,000
3,719,000
3,884,000
3,790,000
4,175,000
3,631,000
4,356,000
4,532,000
4,828,000
4,841,000
5,398,000
4,583,000
7,432,000
6,769,000
6,932,000
6,690,000
6,591,000
6,630,000
6,936,000
6,759,000
6,898,000
6,296,000
6,580,000
6,217,000
7,390,000
6,866,000
7,850,000
7,623,000
8,617,000
8,511,000
7,563,000
7,544,000
9,382,000
8,574,000
8,811,000
9,246,000
12,530,000
12,509,000
12,770,000
13,412,000
15,163,000
14,832,000
15,314,000
16,085,000
19,000,000
16,609,000
15,354,000
15,305,000
18,095,000
19,307,000
17,695,000
18,087,000
21,996,000
21,996,00018,087,00017,695,00019,307,00018,095,00015,305,00015,354,00016,609,00019,000,00016,085,00015,314,00014,832,00015,163,00013,412,00012,770,00012,509,00012,530,0009,246,0008,811,0008,574,0009,382,0007,544,0007,563,0008,511,0008,617,0007,623,0007,850,0006,866,0007,390,0006,217,0006,580,0006,296,0006,898,0006,759,0006,936,0006,630,0006,591,0006,690,0006,932,0006,769,0007,432,0004,583,0005,398,0004,841,0004,828,0004,532,0004,356,0003,631,0004,175,0003,790,0003,884,0003,719,0004,197,0003,829,0003,863,0003,654,0004,025,0003,279,0003,171,0003,287,0003,324,0003,017,0003,533,0003,351,0004,034,0003,600,0003,612,0003,206,0003,247,0002,843,0002,944,0002,406,0002,909,0002,354,0002,477,0001,852,0002,086,0001,636,0001,573,0001,439,0001,717,0001,412,0001,360,0001,341,0001,573,0001,310,0001,342,0001,189,0001,208,0001,136,0001,229,0001,143,0001,188,0001,246,0001,262,0001,101,0001,083,0001,073,0001,233,000997,000874,0001,016,000989,000845,000759,000908,000867,000761,000721,000864,000848,000887,000808,000652,000651,000621,000563,000524,000431,000354,000324,000296,000242,000214,000239,000261,000214,000176,000187,500149,500137,900103,60085,90089,20094,20066,50051,00065,80059,20052,40042,000000000000000000
       Other Current Liabilities 
0
0
0
29,500
0
0
0
41,500
0
0
0
97,300
0
0
0
91,400
104,700
121,300
116,700
129,300
136,600
135,700
143,100
188,000
191,700
200,900
176,700
251,100
266,000
262,000
288,000
324,000
367,000
498,000
618,000
589,000
650,000
665,000
661,000
784,000
1,138,000
1,590,000
1,612,000
1,617,000
1,776,000
2,296,000
2,615,000
2,889,000
3,141,000
3,629,000
3,961,000
4,971,000
5,600,000
6,482,000
6,823,000
7,844,000
7,335,000
9,271,000
10,030,000
8,672,000
8,205,000
8,363,000
8,494,000
-23,348,000
-27,180,000
-27,935,000
-28,439,000
-30,020,000
-29,410,000
-32,407,000
-36,825,000
-37,434,000
-38,717,000
-40,290,000
-38,436,000
-37,872,000
-45,051,000
-22,743,000
-25,584,000
-25,611,000
-29,060,000
-23,466,000
-21,667,000
-17,052,000
-11,500,000
-12,766,000
-10,392,000
-7,572,000
-5,186,000
-5,391,000
-1,478,000
-868,000
7,242,000
6,645,000
7,883,000
8,707,000
9,657,000
8,934,000
9,725,000
7,470,000
8,436,000
-28,843,000
-34,803,000
-34,307,000
-37,043,000
-33,622,000
-44,690,000
8,629,000
7,240,000
6,959,000
8,640,000
8,951,000
7,897,000
8,428,000
9,650,000
13,043,000
11,964,000
11,243,000
11,602,000
12,560,000
10,418,000
11,028,000
11,221,000
12,087,000
11,674,000
12,458,000
11,484,000
12,914,000
12,751,000
13,028,000
13,463,000
16,968,000
14,565,000
14,954,000
15,551,000
21,846,000
16,623,000
17,239,000
18,701,000
20,031,000
17,574,000
18,927,000
20,647,000
23,897,000
23,982,000
23,197,000
25,578,000
27,795,000
26,192,000
25,385,000
27,238,000
29,906,000
29,500,000
30,962,000
35,766,000
94,348,000
94,348,00035,766,00030,962,00029,500,00029,906,00027,238,00025,385,00026,192,00027,795,00025,578,00023,197,00023,982,00023,897,00020,647,00018,927,00017,574,00020,031,00018,701,00017,239,00016,623,00021,846,00015,551,00014,954,00014,565,00016,968,00013,463,00013,028,00012,751,00012,914,00011,484,00012,458,00011,674,00012,087,00011,221,00011,028,00010,418,00012,560,00011,602,00011,243,00011,964,00013,043,0009,650,0008,428,0007,897,0008,951,0008,640,0006,959,0007,240,0008,629,000-44,690,000-33,622,000-37,043,000-34,307,000-34,803,000-28,843,0008,436,0007,470,0009,725,0008,934,0009,657,0008,707,0007,883,0006,645,0007,242,000-868,000-1,478,000-5,391,000-5,186,000-7,572,000-10,392,000-12,766,000-11,500,000-17,052,000-21,667,000-23,466,000-29,060,000-25,611,000-25,584,000-22,743,000-45,051,000-37,872,000-38,436,000-40,290,000-38,717,000-37,434,000-36,825,000-32,407,000-29,410,000-30,020,000-28,439,000-27,935,000-27,180,000-23,348,0008,494,0008,363,0008,205,0008,672,00010,030,0009,271,0007,335,0007,844,0006,823,0006,482,0005,600,0004,971,0003,961,0003,629,0003,141,0002,889,0002,615,0002,296,0001,776,0001,617,0001,612,0001,590,0001,138,000784,000661,000665,000650,000589,000618,000498,000367,000324,000288,000262,000266,000251,100176,700200,900191,700188,000143,100135,700136,600129,300116,700121,300104,70091,40000097,30000041,50000029,500000
   > Long-term Liabilities 
0
0
0
1,900
0
0
0
2,100
0
0
0
-100
0
0
0
0
0
100
0
-100
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
203,000
297,000
352,000
405,000
537,000
560,000
606,000
635,000
675,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,027,000
1,440,000
1,644,000
1,775,000
836,000
0
2,272,000
2,237,000
2,722,000
2,962,000
2,930,000
3,039,000
4,577,000
2,503,000
2,667,000
3,203,000
2,595,000
2,511,000
2,664,000
2,763,000
5,823,000
6,113,000
6,302,000
6,449,000
7,051,000
7,281,000
7,522,000
7,291,000
8,320,000
10,766,000
10,850,000
6,165,000
6,621,000
7,140,000
7,598,000
8,087,000
11,296,000
11,639,000
12,098,000
12,776,000
13,791,000
18,741,000
19,513,000
22,233,000
22,847,000
22,481,000
22,749,000
23,181,000
22,220,000
21,638,000
24,197,000
25,488,000
26,070,000
26,084,000
34,701,000
34,792,000
36,975,000
34,792,000
35,554,000
45,803,000
46,282,000
46,052,000
60,675,000
62,709,000
62,340,000
83,342,000
85,014,000
103,283,000
104,165,000
107,835,000
119,544,000
120,125,000
117,642,000
115,375,000
116,413,000
114,556,000
114,806,000
114,776,000
113,045,000
112,241,000
110,697,000
107,553,000
106,415,000
102,181,000
103,134,000
102,912,000
102,869,000
104,244,000
103,216,000
98,829,000
99,698,000
99,714,000
101,604,000
100,279,000
111,274,000
112,598,000
118,400,000
118,400,000112,598,000111,274,000100,279,000101,604,00099,714,00099,698,00098,829,000103,216,000104,244,000102,869,000102,912,000103,134,000102,181,000106,415,000107,553,000110,697,000112,241,000113,045,000114,776,000114,806,000114,556,000116,413,000115,375,000117,642,000120,125,000119,544,000107,835,000104,165,000103,283,00085,014,00083,342,00062,340,00062,709,00060,675,00046,052,00046,282,00045,803,00035,554,00034,792,00036,975,00034,792,00034,701,00026,084,00026,070,00025,488,00024,197,00021,638,00022,220,00023,181,00022,749,00022,481,00022,847,00022,233,00019,513,00018,741,00013,791,00012,776,00012,098,00011,639,00011,296,0008,087,0007,598,0007,140,0006,621,0006,165,00010,850,00010,766,0008,320,0007,291,0007,522,0007,281,0007,051,0006,449,0006,302,0006,113,0005,823,0002,763,0002,664,0002,511,0002,595,0003,203,0002,667,0002,503,0004,577,0003,039,0002,930,0002,962,0002,722,0002,237,0002,272,0000836,0001,775,0001,644,0001,440,0001,027,00000000000000000675,000635,000606,000560,000537,000405,000352,000297,000203,0000000000000000000-100010000000-1000002,1000001,900000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
65,955,000
61,308,000
61,824,000
62,705,000
61,511,000
0
0
0
0
0
0
0
0
0
0
000000000061,511,00062,705,00061,824,00061,308,00065,955,000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
17,381,000
25,692,000
22,685,000
36,810,000
36,744,000
35,707,000
35,519,000
36,112,000
36,471,000
35,699,000
34,178,000
34,225,000
33,991,000
34,492,000
33,174,000
31,585,000
31,601,000
31,681,000
30,157,000
30,584,000
31,159,000
29,169,000
28,220,000
29,102,000
0
0
28,269,000
0
0
0
00028,269,0000029,102,00028,220,00029,169,00031,159,00030,584,00030,157,00031,681,00031,601,00031,585,00033,174,00034,492,00033,991,00034,225,00034,178,00035,699,00036,471,00036,112,00035,519,00035,707,00036,744,00036,810,00022,685,00025,692,00017,381,000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
9,680,000
10,908,000
7,639,000
5,686,000
5,002,000
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
00000000000000000000000005,002,0005,686,0007,639,00010,908,0009,680,000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
139,300
0
0
0
239,100
0
0
0
375,500
0
0
0
561,800
624,600
731,700
826,200
918,600
990,400
1,118,500
1,249,500
1,350,800
1,555,600
1,771,200
2,002,100
2,193,000
2,407,000
2,750,000
3,011,000
3,242,000
3,467,000
3,746,000
4,012,000
4,450,000
4,430,000
4,443,000
4,930,000
5,333,000
5,739,000
6,180,000
6,595,000
6,908,000
7,277,000
9,642,000
9,134,000
10,777,000
11,464,000
12,344,000
14,676,000
16,627,000
19,124,000
22,578,000
25,722,000
28,438,000
31,340,000
34,589,000
39,792,000
41,368,000
45,343,000
46,422,000
48,090,000
47,289,000
48,505,000
51,548,000
54,300,000
52,180,000
53,516,000
55,812,000
58,282,000
61,020,000
66,680,000
69,343,000
70,580,000
74,825,000
75,946,000
47,232,000
47,373,000
48,115,000
48,327,000
44,208,000
42,038,000
40,104,000
36,101,000
36,634,000
34,973,000
31,097,000
32,135,000
34,431,000
37,554,000
36,286,000
33,594,000
34,478,000
36,943,000
39,558,000
41,212,000
44,283,000
45,710,000
46,175,000
46,942,000
48,481,000
53,452,000
57,083,000
59,391,000
64,121,000
68,659,000
66,363,000
68,836,000
72,576,000
76,688,000
78,944,000
81,641,000
85,100,000
87,424,000
89,784,000
90,170,000
91,879,000
90,132,000
80,083,000
77,445,000
76,780,000
74,806,000
71,997,000
70,372,000
68,809,000
69,729,000
72,394,000
89,647,000
78,360,000
79,239,000
82,718,000
85,967,000
92,128,000
94,864,000
102,330,000
106,061,000
110,109,000
114,501,000
118,304,000
123,392,000
130,236,000
134,505,000
141,988,000
151,978,000
160,010,000
162,924,000
166,542,000
173,566,000
183,136,000
194,683,000
206,223,000
220,714,000
238,268,000
253,152,000
268,477,000
268,477,000253,152,000238,268,000220,714,000206,223,000194,683,000183,136,000173,566,000166,542,000162,924,000160,010,000151,978,000141,988,000134,505,000130,236,000123,392,000118,304,000114,501,000110,109,000106,061,000102,330,00094,864,00092,128,00085,967,00082,718,00079,239,00078,360,00089,647,00072,394,00069,729,00068,809,00070,372,00071,997,00074,806,00076,780,00077,445,00080,083,00090,132,00091,879,00090,170,00089,784,00087,424,00085,100,00081,641,00078,944,00076,688,00072,576,00068,836,00066,363,00068,659,00064,121,00059,391,00057,083,00053,452,00048,481,00046,942,00046,175,00045,710,00044,283,00041,212,00039,558,00036,943,00034,478,00033,594,00036,286,00037,554,00034,431,00032,135,00031,097,00034,973,00036,634,00036,101,00040,104,00042,038,00044,208,00048,327,00048,115,00047,373,00047,232,00075,946,00074,825,00070,580,00069,343,00066,680,00061,020,00058,282,00055,812,00053,516,00052,180,00054,300,00051,548,00048,505,00047,289,00048,090,00046,422,00045,343,00041,368,00039,792,00034,589,00031,340,00028,438,00025,722,00022,578,00019,124,00016,627,00014,676,00012,344,00011,464,00010,777,0009,134,0009,642,0007,277,0006,908,0006,595,0006,180,0005,739,0005,333,0004,930,0004,443,0004,430,0004,450,0004,012,0003,746,0003,467,0003,242,0003,011,0002,750,0002,407,0002,193,0002,002,1001,771,2001,555,6001,350,8001,249,5001,118,500990,400918,600826,200731,700624,600561,800000375,500000239,100000139,300000
   Common Stock
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
13,844,000
15,878,000
18,878,000
20,975,000
23,195,000
26,661,000
27,178,000
27,647,000
28,390,000
29,296,000
30,175,000
30,904,000
31,647,000
33,013,000
33,605,000
34,332,000
35,344,000
51,298,000
52,676,000
53,975,000
56,396,000
57,147,000
58,403,000
58,829,000
60,413,000
60,862,000
60,140,000
59,850,000
59,005,000
0
0
0
60,557,000
0
0
0
62,849,000
61,655,000
61,392,000
61,896,000
62,382,000
62,293,000
62,566,000
62,517,000
62,856,000
61,935,000
61,646,000
63,234,000
63,415,000
63,492,000
63,902,000
65,273,000
65,797,000
66,084,000
66,334,000
66,826,000
67,306,000
67,230,000
67,476,000
67,803,000
68,366,000
68,362,000
68,765,000
68,475,000
68,465,000
68,093,000
68,279,000
68,012,000
68,178,000
67,747,000
68,177,000
68,554,000
69,315,000
69,419,000
70,192,000
70,418,000
71,223,000
71,303,000
77,556,000
77,791,000
78,520,000
78,882,000
79,625,000
79,813,000
80,552,000
81,089,000
81,896,000
82,308,000
83,111,000
83,751,000
84,528,000
85,767,000
86,939,000
88,535,000
90,225,000
92,093,000
93,718,000
95,508,000
97,480,000
99,193,000
100,923,000
100,923,00099,193,00097,480,00095,508,00093,718,00092,093,00090,225,00088,535,00086,939,00085,767,00084,528,00083,751,00083,111,00082,308,00081,896,00081,089,00080,552,00079,813,00079,625,00078,882,00078,520,00077,791,00077,556,00071,303,00071,223,00070,418,00070,192,00069,419,00069,315,00068,554,00068,177,00067,747,00068,178,00068,012,00068,279,00068,093,00068,465,00068,475,00068,765,00068,362,00068,366,00067,803,00067,476,00067,230,00067,306,00066,826,00066,334,00066,084,00065,797,00065,273,00063,902,00063,492,00063,415,00063,234,00061,646,00061,935,00062,856,00062,517,00062,566,00062,293,00062,382,00061,896,00061,392,00061,655,00062,849,00000060,557,00000059,005,00059,850,00060,140,00060,862,00060,413,00058,829,00058,403,00057,147,00056,396,00053,975,00052,676,00051,298,00035,344,00034,332,00033,605,00033,013,00031,647,00030,904,00030,175,00029,296,00028,390,00027,647,00027,178,00026,661,00023,195,00020,975,00018,878,00015,878,00013,844,0000000000000000000000000000000000000000000000000000000000
   Retained Earnings Total Equity000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
-11,000
0
0
0
-18,600
0
0
0
-30,100
0
0
0
-49,800
-48,700
-54,400
-63,300
-73,900
-84,400
-97,400
-105,800
-118,500
-136,300
-158,000
-178,900
-210,600
-239,000
-260,000
-260,000
-314,000
-314,000
-314,000
-314,000
-515,000
-515,000
-515,000
-666,000
-715,000
-679,000
-783,000
-783,000
-1,020,000
-1,100,000
-1,190,000
-1,233,000
-1,312,000
-1,312,000
-1,445,000
-1,639,000
-1,547,000
-1,686,000
-1,812,000
-1,888,000
-1,905,000
-2,058,000
-2,158,000
-2,293,000
-2,411,000
-2,556,000
-2,556,000
-2,556,000
-2,966,000
-2,966,000
-2,966,000
-2,966,000
-3,623,000
-3,623,000
-3,623,000
-3,623,000
-3,855,000
-3,855,000
-3,855,000
-3,855,000
-4,163,000
-4,163,000
-4,163,000
-4,163,000
1,426,000
-4,029,000
-4,029,000
-4,029,000
1,229,000
-4,179,000
-4,179,000
1,535,000
1,654,000
1,530,000
1,628,000
-5,016,000
1,140,000
877,000
585,000
726,000
969,000
1,334,000
1,322,000
-8,393,000
-8,629,000
-8,942,000
-9,279,000
-9,564,000
1,863,000
-10,209,000
-10,546,000
-10,952,000
-10,962,000
1,820,000
2,006,000
2,205,000
1,743,000
2,731,000
3,277,000
3,332,000
3,708,000
3,757,000
3,383,000
3,471,000
2,522,000
1,738,000
1,773,000
1,840,000
1,537,000
1,681,000
512,000
644,000
431,000
526,000
-399,000
-1,153,000
-2,187,000
-2,615,000
-2,013,000
-1,265,000
-340,000
-61,000
-255,000
2,676,000
3,186,000
3,110,000
3,367,000
1,462,000
1,822,000
1,283,000
437,000
-2,476,000
-4,678,000
-7,343,000
-6,457,000
-5,644,000
-6,343,000
-6,937,000
-4,949,000
-5,435,000
-5,590,000
-5,590,000-5,435,000-4,949,000-6,937,000-6,343,000-5,644,000-6,457,000-7,343,000-4,678,000-2,476,000437,0001,283,0001,822,0001,462,0003,367,0003,110,0003,186,0002,676,000-255,000-61,000-340,000-1,265,000-2,013,000-2,615,000-2,187,000-1,153,000-399,000526,000431,000644,000512,0001,681,0001,537,0001,840,0001,773,0001,738,0002,522,0003,471,0003,383,0003,757,0003,708,0003,332,0003,277,0002,731,0001,743,0002,205,0002,006,0001,820,000-10,962,000-10,952,000-10,546,000-10,209,0001,863,000-9,564,000-9,279,000-8,942,000-8,629,000-8,393,0001,322,0001,334,000969,000726,000585,000877,0001,140,000-5,016,0001,628,0001,530,0001,654,0001,535,000-4,179,000-4,179,0001,229,000-4,029,000-4,029,000-4,029,0001,426,000-4,163,000-4,163,000-4,163,000-4,163,000-3,855,000-3,855,000-3,855,000-3,855,000-3,623,000-3,623,000-3,623,000-3,623,000-2,966,000-2,966,000-2,966,000-2,966,000-2,556,000-2,556,000-2,556,000-2,411,000-2,293,000-2,158,000-2,058,000-1,905,000-1,888,000-1,812,000-1,686,000-1,547,000-1,639,000-1,445,000-1,312,000-1,312,000-1,233,000-1,190,000-1,100,000-1,020,000-783,000-783,000-679,000-715,000-666,000-515,000-515,000-515,000-314,000-314,000-314,000-314,000-260,000-260,000-239,000-210,600-178,900-158,000-136,300-118,500-105,800-97,400-84,400-73,900-63,300-54,400-48,700-49,800000-30,100000-18,600000-11,000000
   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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
32,056,250
32,375,500
33,233,250
33,814,000
34,733,500
35,220,500
36,117,250
36,813,500
37,653,000
0
0
0
0
0
0
0
0
0
0
000000000037,653,00036,813,50036,117,25035,220,50034,733,50033,814,00033,233,25032,375,50032,056,25000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
61,100
0
0
0
96,600
0
0
0
120,600
0
0
0
156,000
168,200
206,500
250,700
303,600
342,000
408,700
466,800
513,000
596,700
679,600
803,100
867,500
976,000
1,167,000
1,262,000
1,400,000
1,463,000
1,546,000
1,687,000
2,015,000
2,121,000
2,214,000
2,528,000
2,720,000
2,851,000
3,068,000
3,461,000
3,944,000
4,320,000
4,731,000
5,269,000
5,821,000
6,942,000
7,549,000
8,623,000
9,572,000
10,847,000
12,255,000
14,306,000
1,905,000
2,058,000
2,158,000
2,293,000
2,411,000
2,556,000
2,556,000
2,556,000
2,966,000
2,966,000
2,966,000
2,966,000
3,623,000
3,623,000
3,623,000
3,623,000
3,855,000
3,855,000
3,855,000
3,855,000
4,163,000
4,163,000
4,163,000
4,163,000
5,455,000
4,029,000
4,029,000
4,029,000
5,408,000
61,836,000
65,331,000
60,827,000
6,670,000
60,699,000
62,528,000
68,391,000
7,442,000
7,499,000
7,544,000
7,962,000
8,516,000
-1,334,000
9,492,000
8,393,000
8,629,000
8,942,000
9,279,000
9,564,000
11,692,000
10,209,000
10,546,000
10,952,000
10,962,000
13,221,000
13,779,000
14,452,000
14,256,000
15,769,000
16,963,000
17,773,000
18,501,000
19,130,000
19,575,000
20,310,000
20,128,000
19,747,000
19,781,000
20,725,000
21,337,000
22,566,000
22,400,000
23,636,000
24,610,000
26,049,000
26,450,000
27,224,000
27,036,000
28,338,000
31,069,000
34,166,000
34,990,000
36,910,000
39,342,000
44,188,000
46,383,000
48,527,000
51,082,000
51,143,000
53,173,000
-301,390,000
-319,146,000
-165,400,000
-171,220,000
-7,343,000
-6,457,000
-5,644,000
-6,343,000
-6,937,000
0
0
0
000-6,937,000-6,343,000-5,644,000-6,457,000-7,343,000-171,220,000-165,400,000-319,146,000-301,390,00053,173,00051,143,00051,082,00048,527,00046,383,00044,188,00039,342,00036,910,00034,990,00034,166,00031,069,00028,338,00027,036,00027,224,00026,450,00026,049,00024,610,00023,636,00022,400,00022,566,00021,337,00020,725,00019,781,00019,747,00020,128,00020,310,00019,575,00019,130,00018,501,00017,773,00016,963,00015,769,00014,256,00014,452,00013,779,00013,221,00010,962,00010,952,00010,546,00010,209,00011,692,0009,564,0009,279,0008,942,0008,629,0008,393,0009,492,000-1,334,0008,516,0007,962,0007,544,0007,499,0007,442,00068,391,00062,528,00060,699,0006,670,00060,827,00065,331,00061,836,0005,408,0004,029,0004,029,0004,029,0005,455,0004,163,0004,163,0004,163,0004,163,0003,855,0003,855,0003,855,0003,855,0003,623,0003,623,0003,623,0003,623,0002,966,0002,966,0002,966,0002,966,0002,556,0002,556,0002,556,0002,411,0002,293,0002,158,0002,058,0001,905,00014,306,00012,255,00010,847,0009,572,0008,623,0007,549,0006,942,0005,821,0005,269,0004,731,0004,320,0003,944,0003,461,0003,068,0002,851,0002,720,0002,528,0002,214,0002,121,0002,015,0001,687,0001,546,0001,463,0001,400,0001,262,0001,167,000976,000867,500803,100679,600596,700513,000466,800408,700342,000303,600250,700206,500168,200156,000000120,60000096,60000061,100000



6.3. Balance Sheets

Currency in EUR. All numbers in thousands.




6.4. Cash Flows

Currency in USD. All numbers in thousands.




6.5. Income Statements

Currency in EUR. All numbers in thousands.


6.6. Latest Income Statement

Income Statement (annual), 2024-06-30. Currency in EUR. All numbers in thousands.

Gross Profit (+$)
totalRevenue245,122,000
Cost of Revenue-74,114,000
Gross Profit171,008,000171,008,000
 
Operating Income (+$)
Gross Profit171,008,000
Operating Expense-63,395,000
Operating Income109,433,000107,613,000
 
Operating Expense (+$)
Research Development29,510,000
Selling General Administrative7,609,000
Selling And Marketing Expenses24,456,000
Operating Expense63,395,00061,575,000
 
Net Interest Income (+$)
Interest Income3,157,000
Interest Expense-2,935,000
Other Finance Cost-0
Net Interest Income222,000
 
Pretax Income (+$)
Operating Income109,433,000
Net Interest Income222,000
Other Non-Operating Income Expenses-
Income Before Tax (EBT)107,787,000111,079,000
EBIT - interestExpense = 106,498,000
107,787,000
91,071,000
Interest Expense2,935,000
Earnings Before Interest and Taxes (EBIT)109,433,000110,722,000
Earnings Before Interest and Taxes (EBITDA)129,433,000
 
After tax Income (+$)
Income Before Tax107,787,000
Tax Provision-19,651,000
Net Income From Continuing Ops88,136,00088,136,000
Net Income88,136,000
Net Income Applicable To Common Shares-
 
Non-recurring Events
Discontinued Operations-
Extraordinary Items-
Effect of Accounting Charges-
Other Items-
Non Recurring-
Other Operating Expenses137,509,000
Total Other Income/Expenses Net-1,646,000-222,000
 

Technical Analysis of Microsoft
The psychology behind the price

Technical indicators reflecting market sentiment and the collective psychology of you and other traders. Your emotions and other traders' emotions, such as fear and greed, play a significant role in driving price movements.

General trend

First of all, I'm going to put something in the back of your mind. One of the most stable factors that gives you more confidence as a trader: the general trend of Microsoft. The general trend of Microsoft is BEARISH with 14.3% confidence. It is very important for your mental being to use each indicator with this in mind. But beware, also the general trend flips once in a while! You can use moving averages to determine Microsoft's overall trend. For convenience I use the most commonly used moving averages: 20, 50, 100 & 200. Of course you can use other moving averages or other indicators to determine the trend.

Indicator phases

Some of the indicators I use have 3 zones: overbought, oversold and neutral. Transitions between these zones (market phases) provide valuable trading signals and insights. Expecially with the general trend mind, I use the highlighted phases:

Indicator zone transitionsBullish trend (-14.3%) Bearish trend (14.3%)
Overbought to neutralBullish pullback=Bearish reversal
Upper to lower neutralBullish correction=Bearish continuation
Nuetral to oversoldOversold=Oversold
Oversold to neutralBullish reversal=Bearish correction
Lower to upper neutralBullish continuation=Bearish pullback
Nuetral to overboughtOverbought=Overbought

1. Price Targets

1.1 Support & Resistance

Support and resistance are levels on a price chart that act as barriers or zones where the price of an asset tends to stop, reverse, or experience a significant amount of buying or selling pressure.

Support is a price level at which demand for an asset is strong enough to prevent the price from falling further.
Resistance is a price level at which selling pressure becomes significant enough to prevent the price of an asset from rising further.


Score

Let's take a look at the Support & Resistance of Microsoft Corporation.

The long score for the Support & Resistance is 0/1.
The longshort score for the Support & Resistance is 0/(-1 +1).

  • Between support/resistance: The price is trading between support and resistance lines.

The bullish price targets are: 386.20 < 420.46 < 429.40.

The bearish price targets are: 363.93 > 344.95 > 342.87.

Tweet this
Microsoft Corporation Daily Support & Resistance Chart

2. Trend Indicators

2.1 Moving Averages

Shows the moving average of the selected period.

  • Moving averages are lagging trend indicators.
  • There are many types of moving averages.
  • Moving averages are also used within other indicators.

Score

Let's take a look at the Moving Averages of Microsoft Corporation. The current mas is .

The long score for the Moving Averages is 6/14.
The longshort score for the Moving Averages is -2/(-14 +14).

  • MA 20 trending up: The MA 20 is trending up. +1
  • Close > MA 20: The price is above the MA 20. +1
  • MA 20 < MA 50: The MA 20 is lower than the MA 50. -1
  • MA 20 < MA 100: The MA 20 is lower than the MA 100. -1
  • MA 20 < MA 200: The MA 20 is lower than the MA 200. -1
  • MA 50 trending down: The MA 50 is trending down. -1
  • Close < MA 50: The price is below the MA 50. -1
  • MA 50 > MA 100: The MA 50 is higher than the MA 100. +1
  • MA 50 > MA 200: The MA 50 is higher than the MA 200. +1
  • MA 100 trending down: The MA 100 is trending down. -1
  • Close < MA 100: The price is below the MA 100. -1
  • MA 100 > MA 200: The MA 100 is higher than the MA 200. +1
  • MA 200 trending up: The MA 200 is trending up. +1
  • Close < MA 200: The price is below the MA 200. -1

Directionalities and relatives.

Moving AverageAmount of candlesTrendPrice +/-vs. MA 50vs. MA 100vs. MA 200
MA 2020
MA 5050-
MA 100100--
MA 200200---

Explanation: https://www.youtube.com/watch?v=xwW8h0lrQ-I

Microsoft Corporation Daily Moving Averages Chart
2.2 Moving Average Convergence/Divergence (MACD)

Shows the momentum of the selected period based on two moving averages.

  • MACD is a lagging momentum indicator.
  • Uses two moving averages.
  • Can show buy or sell signals based on momentum.
  • Can show overbought. and oversold. levels.

Score

Let's take a look at the Moving Average Convergence/Divergence (MACD) of Microsoft Corporation. The current macd is -5.12214337.

The long score for the Moving Average Convergence/Divergence (MACD) is 3/4.
The longshort score for the Moving Average Convergence/Divergence (MACD) is 2/(-4 +4).

  • MACD line > signal line: The MACD line is above the signal line, which indicates a bullish signal in the market. This means that the positive momentum is currently stronger than the average momentum, suggesting that buyers are more active than sellers, and there's a higher probability of the Microsoft price going up in the near term. +2
  • MACD < 0: The MACD is below the zero line (centerline), it indicates a bearish signal for Microsoft. This means that the short-term moving average is lower than the long-term moving average, signaling negative momentum and suggesting a higher likelihood of the Microsoft price continuing to fall in the near future. It indicates that sellers are gaining control, and there is negativism in the market, leading to potential price decreases. -1
  • Trending up: The MACD line is trending up. This indicates that the short-term moving average is rising faster than the long-term moving average, suggesting positive momentum in the market. This signals that buyers are becoming more active and confident, leading to potential price increases as traders anticipate further gains and are willing to buy at higher prices. +1
Microsoft Corporation Daily Moving Average Convergence/Divergence (MACD) ChartMicrosoft Corporation Daily Moving Average Convergence/Divergence (MACD) Chart
2.3 Directional Movement Index (DMI)

The DMI is a collection of 3 indicators: +DI (Plus Direction Indicator), -DI (Minus Direction Indicator) and ADX (Average Directional Index). The ADX helps you determine the strength of a trend.


Score

Let's take a look at the Directional Movement Index (DMI) of Microsoft Corporation. The current adx is 32.59.

The long score for the Directional Movement Index (DMI) is 0/7.
The longshort score for the Directional Movement Index (DMI) is -3/(-7 +7).

  • PLUS_ID < MINUS_DI: The +DI line is below the -DI line. This indicates a bearish signal in the market, as the negative directional movement is currently stronger than the positive directional movement, showing that sellers have the upper hand. Market psychology suggests that traders are pessimistic, expecting further price decreases, and are more willing to sell Microsoft shares, leading to potential downward momentum in its price. -1
  • PLUS_ID < MINUS_DI && ADX > 25 && ADX trending down: The ADX is above 25 and indicates a strong bearish trend. The ADX is declining, the bearish trend is weakening. Could be a potential reversal to the upside. -2
Microsoft Corporation Daily Directional Movement Index (DMI) Chart
2.4 Parabolic SAR

Shows the current trend and potential entry and exit signals.

  • Parabolic SAR (stop and reverse) is a lagging trend indicator.
  • Shows the current trend.
  • Shows potential entry signals.
  • Shows  potential exit signals.
  • Can be used to place trailing stoplosses..

Score

Let's take a look at the Parabolic SAR of Microsoft Corporation. The current sar is 385.42.

The long score for the Parabolic SAR is 0/1.
The longshort score for the Parabolic SAR is -1/(-1 +1).

  • Close < SAR: The price is below the SAR. It's generally considered a bearish signal. -1
Microsoft Corporation Daily Parabolic SAR Chart
3rd party ad coffee SUPPORTERis ad-free.

3. Momentum Indicators

3.1 Relative Strength Index (RSI)

Measures the speed and change of price movements.

  • Leading momentum indicator, meaning the signals are instant.
  • Ranges between 0 and 100.
  • Above 70 is considered overbought.
  • Below 30 is considered oversold.
  • Above or below 50 can also be used to determine price trend or support and resistance.
  • RSI divergence looks at a deviation between RSI and price movement. Penketrading automatically calculates RSI divergences.
  • Can be used in many different ways

Score

Let's take a look at the Relative Strength Index (RSI) of Microsoft Corporation. The current rsi is 44.82. The current phase is Continuation in bear market.

The long score for the Relative Strength Index (RSI) is 0/13.
The longshort score for the Relative Strength Index (RSI) is -4/(-13 +13).

  • Continuation in bear market: Downtrend continues after a consolidation or pullback. Hold or add to short positions.
  • Trending down: The RSI is trending down. -1
Microsoft Corporation Daily Relative Strength Index (RSI) ChartMicrosoft Corporation Daily Relative Strength Index (RSI) Chart
3.2 Stochastic Oscillator

Compares a certain price to multiple prices ranging over time.

  • Leading momentum indicator, meaning the signals are instant.
  • Used to determine overbought and oversold areas much like the RSI.
  • Ranges between 0 and 100.
  • Above 80 is considered overbought.
  • Below 20 is considered oversold.
  • Consists of two lines named K and D.
  • K compares the highest high and lowest low on the selected price range.
  • The D line is a moving average of the K line.
  • Can be used to spot divergences

Score

Let's take a look at the Stochastic Oscillator of Microsoft Corporation. The current phase is Continuation in bear market.

The long score for the Stochastic Oscillator is 2/6.
The longshort score for the Stochastic Oscillator is 0/(-6 +6).

  • STOCH < 50: The STOCH %K is below 50. There are more sellers than buyers. -1
  • STOCH %K line > STOCH %D line: The STOCH %K line is above the STOCH %D line, which indicates a bullish signal in the market. This means that the positive momentum is currently stronger than the average momentum, suggesting that buyers are more active than sellers, and there's a higher probability of the Microsoft price going up in the near term. +2
  • Trending down: The STOCH %K is trending down. -1
Microsoft Corporation Daily Stochastic Oscillator ChartMicrosoft Corporation Daily Stochastic Oscillator Chart
3.3 Commodity Channel Index (CCI)

Measures the difference between the current price and the historical average price.

  • Lagging or leading Momentum indicator
  • When the CCI is above zero, the price is above the historical average
  • When the CCI is below zero, the price is below the historical average
  • Used for spotting trends
    • If the CCI moves from negative or near zero to positive 100 that might indicate an uptrend
    • If the CCI moves from positive or near zero to negative -100 that might indicate a downtrend

Score

Let's take a look at the Commodity Channel Index (CCI) of Microsoft Corporation. The current cci is 22.59.

Microsoft Corporation Daily Commodity Channel Index (CCI) ChartMicrosoft Corporation Daily Commodity Channel Index (CCI) Chart
3.4 Chande Momentum Oscillator (CMO)

Measures the difference between the sum of recent gains and the sum of recent losses. Then divides the result by the sum of all price movements in that period.

  • Lagging momentum indicator
  • Ranges between +100 and -100
  • Considered overbought above +50
  • Considered oversold below -50
  • It's possible to add a moving average that acts as a signal line

Score

Let's take a look at the Chande Momentum Oscillator (CMO) of Microsoft Corporation. The current cmo is -3.45193504.

The long score for the Chande Momentum Oscillator (CMO) is 0/1.
The longshort score for the Chande Momentum Oscillator (CMO) is -1/(-1 +1).

  • CMO < 0: The CMO is below 0, the momentum of the price is negative, indicating a potential downtrend in the price. -1
Microsoft Corporation Daily Chande Momentum Oscillator (CMO) ChartMicrosoft Corporation Daily Chande Momentum Oscillator (CMO) Chart
3.5 Williams %R

 Shows the current price relative to the highest high over the last 14 days.
 

  • Lagging momentum indicator
  • Ranging between 0 and -100
  • Above -20 is considered overbought
  • Below -80 is considered oversold
  • Is prone to give false signals

Score

Let's take a look at the Williams %R of Microsoft Corporation. The current willr is -54.08163265.

The long score for the Williams %R is 0/1.
The longshort score for the Williams %R is 0/(-1 +1).

  • WILLR between -80 and -20: The Williams %R is between -80 and -20. This indicates that Microsoft is trading in a neutral price range, neither oversold nor overbought, suggesting a balanced market condition without any extreme price signals.
Microsoft Corporation Daily Williams %R ChartMicrosoft Corporation Daily Williams %R Chart
3rd party ad coffee SUPPORTERis ad-free.

4. Volatility Indicators

4.1 Bollinger Bands

Shows if the price is to high or to low relative to an average.

  • Lagging volatility indicator
  • Uses 3 bands: one upper, one lower and one in the middle
  • Works best when the middle band reflects an intermediate trend (MA20).
  • When the price is moving closer to the upper band, the market might be overbought
  • When the price is moving closer to the lower band, the market might be oversold 

Score

Let's take a look at the Bollinger Bands of Microsoft Corporation.

Microsoft Corporation Daily Bollinger Bands Chart
4.2 Average True Range (ATR)
Measures market volatility
  • Leading volatility indicator
  • Can be used to determine stop-loss positions
  • Calculated by:
    • Current high minus the current low
    • Current high minus the previous close
    • Current low minus the previous close
  • The larger the range of the candles, the greater the ATR value

Score

Let's take a look at the Average True Range (ATR) of Microsoft Corporation. The current atr is 7.40488292.

Microsoft Corporation Daily Average True Range (ATR) ChartMicrosoft Corporation Daily Average True Range (ATR) Chart
3rd party ad coffee SUPPORTERis ad-free.

5. Volume Indicators

5.1 On-Balance Volume (OBV)

 Measures market volatility

  • Leading momentum indicator
  • Calculation:
    • If the closing price is above the previous closing price: OBV = previous OBV + current volume
    • If the closing price is below the previous closing price: OBV = previous OBV - current volume
    • If the closing price is the same as the previous closing price than the OBV is the same.
  • Can be used to confirm price trends
  • Can be used with divergences

Score

Let's take a look at the On-Balance Volume (OBV) of Microsoft Corporation. The current obv is 1,101,308.

Microsoft Corporation Daily On-Balance Volume (OBV) ChartMicrosoft Corporation Daily On-Balance Volume (OBV) Chart
5.2 Money Flow Index (MFI)

Measures the flow of money in and out of a security

  • Lagging momentum indicator
  • Looks like RSI but uses volume as an extra metric (RSI only considers price)
  • Above 80 is considered overbought
  • Below 20 is considered oversold
  • Can be used with divergences

Score

Let's take a look at the Money Flow Index (MFI) of Microsoft Corporation. The current mfi is 55.17.

The long score for the Money Flow Index (MFI) is 1/2.
The longshort score for the Money Flow Index (MFI) is 1/(-2 +2).

  • MFI > 50: +1
Microsoft Corporation Daily Money Flow Index (MFI) ChartMicrosoft Corporation Daily Money Flow Index (MFI) Chart
3rd party ad coffee SUPPORTERis ad-free.

6. Summary

6.1. Notifications

TypeNotificationDate
PenkeCurrently no notifications for Microsoft Corporation.

6.2. Trading Signals

Below you will find trading signals as the indicator is commonly used. This doesn't mean you should use it that way. Learn from these, but don't use them blindly. I recommend using at least 4 indicators, 1 from each category: trend, momentum, volatility and volume.

DateIndicatorSignal
2024-04-15STOCH LONG EXITThe %K line crosses below the %D line.
2024-04-16MACD SHORT ENTRY LONG CLOSEThe MACD line crosses below the signal line.
2024-04-17SAR SHORT ENTRY LONG CLOSEThe price broke the SAR to the downside
CMO SHORT ENTRY LONG CLOSEZero line crossover to downside
WILLR SHORT ENTRY LONG CLOSE-80 crossover to downside
2024-04-18DMI SHORT ENTRY LONG CLOSEThe +DI crossed the -DI to the downside. The trend is reversing to a down trend.
CCI SHORT ENTRY LONG CLOSE-100 crossover to downside
2024-04-19BB LONG ENTRY SHORT CLOSEPrice closed below the lower band.
ATR SHORT ENTRY LONG CLOSEPrice closed below (close - ATR).
2024-04-23STOCH SHORT EXITThe %K line crosses above the %D line.
2024-04-25STOCH LONG EXITThe %K line crosses below the %D line.
CCI SHORT ENTRY LONG CLOSE-100 crossover to downside
WILLR SHORT ENTRY LONG CLOSE-80 crossover to downside
BB LONG ENTRY SHORT CLOSEPrice closed below the lower band.
ATR SHORT ENTRY LONG CLOSEPrice closed below (close - ATR).
2024-04-26STOCH SHORT EXITThe %K line crosses above the %D line.
ATR LONG ENTRY SHORT CLOSEPrice closed above (close + ATR).
2024-04-29STOCH LONG EXITThe %K line crosses below the %D line.
CCI SHORT ENTRY LONG CLOSE-100 crossover to downside
ATR SHORT ENTRY LONG CLOSEPrice closed below (close - ATR).
2024-05-02WILLR SHORT ENTRY LONG CLOSE-80 crossover to downside
2024-05-03STOCH SHORT EXITThe %K line crosses above the %D line.
2024-05-06CMO LONG ENTRY SHORT CLOSEZero line crossover to upside
2024-05-07SAR LONG ENTRY SHORT CLOSEThe price broke the SAR to the upside.
2024-05-08MACD LONG ENTRY SHORT CLOSEThe MACD line crosses above the signal line.
2024-05-10WILLR LONG ENTRY SHORT CLOSE-20 crossover to upside
2024-05-13DMI LONG ENTRY SHORT CLOSEThe +DI crossed the -DI to the upside. The trend is reversing to an up trend.
2024-05-14STOCH LONG EXITThe %K line crosses below the %D line.
2024-05-15STOCH SHORT EXITThe %K line crosses above the %D line.
WILLR LONG ENTRY SHORT CLOSE-20 crossover to upside
2024-05-16CCI LONG ENTRY SHORT CLOSE100 crossover to upside
2024-05-17STOCH LONG EXITThe %K line crosses below the %D line.
2024-05-20STOCH SHORT EXITThe %K line crosses above the %D line.
CCI LONG ENTRY SHORT CLOSE100 crossover to upside
WILLR LONG ENTRY SHORT CLOSE-20 crossover to upside
2024-05-21BB SHORT ENTRY LONG CLOSEPrice closed above the lower band.
2024-05-22STOCH LONG EXITThe %K line crosses below the %D line.
2024-05-27STOCH SHORT EXITThe %K line crosses above the %D line.
WILLR LONG ENTRY SHORT CLOSE-20 crossover to upside
2024-05-28STOCH LONG EXITThe %K line crosses below the %D line.
2024-05-29STOCH SHORT EXITThe %K line crosses above the %D line.
WILLR LONG ENTRY SHORT CLOSE-20 crossover to upside
2024-05-30DMI SHORT ENTRY LONG CLOSEThe +DI crossed the -DI to the downside. The trend is reversing to a down trend.
SAR SHORT ENTRY LONG CLOSEThe price broke the SAR to the downside
STOCH LONG EXITThe %K line crosses below the %D line.
CMO SHORT ENTRY LONG CLOSEZero line crossover to downside
ATR SHORT ENTRY LONG CLOSEPrice closed below (close - ATR).
2024-05-31MACD SHORT ENTRY LONG CLOSEThe MACD line crosses below the signal line.
CCI SHORT ENTRY LONG CLOSE-100 crossover to downside
WILLR SHORT ENTRY LONG CLOSE-80 crossover to downside
ATR SHORT ENTRY LONG CLOSEPrice closed below (close - ATR).
2024-06-04STOCH SHORT EXITThe %K line crosses above the %D line.
CCI SHORT ENTRY LONG CLOSE-100 crossover to downside
2024-06-05ATR LONG ENTRY SHORT CLOSEPrice closed above (close + ATR).
2024-06-06CMO LONG ENTRY SHORT CLOSEZero line crossover to upside
2024-06-07DMI LONG ENTRY SHORT CLOSEThe +DI crossed the -DI to the upside. The trend is reversing to an up trend.
2024-06-10MACD LONG ENTRY SHORT CLOSEThe MACD line crosses above the signal line.
SAR LONG ENTRY SHORT CLOSEThe price broke the SAR to the upside.
WILLR LONG ENTRY SHORT CLOSE-20 crossover to upside
2024-06-12CCI LONG ENTRY SHORT CLOSE100 crossover to upside
2024-06-13BB SHORT ENTRY LONG CLOSEPrice closed above the lower band.
ATR LONG ENTRY SHORT CLOSEPrice closed above (close + ATR).
2024-06-17STOCH LONG EXITThe %K line crosses below the %D line.
2024-06-19STOCH SHORT EXITThe %K line crosses above the %D line.
MFI LONG ENTRY SHORT CLOSE80 crossover to upside
2024-06-20RSI SHORT ENTRY LONG CLOSE70 crossover to downside
STOCH LONG EXITThe %K line crosses below the %D line.
2024-06-21STOCH SHORT EXITThe %K line crosses above the %D line.
2024-06-25STOCH LONG EXITThe %K line crosses below the %D line.
MFI SHORT ENTRY LONG CLOSE80 crossover to downside
2024-06-26STOCH SHORT EXITThe %K line crosses above the %D line.
2024-06-27STOCH LONG EXITThe %K line crosses below the %D line.
2024-07-01SAR SHORT ENTRY LONG CLOSEThe price broke the SAR to the downside
RSI SHORT ENTRY LONG CLOSE70 crossover to downside
2024-07-02SAR LONG ENTRY SHORT CLOSEThe price broke the SAR to the upside.
STOCH SHORT EXITThe %K line crosses above the %D line.
2024-07-05STOCH LONG EXITThe %K line crosses below the %D line.
CCI LONG ENTRY SHORT CLOSE100 crossover to upside
2024-07-10MACD SHORT ENTRY LONG CLOSEThe MACD line crosses below the signal line.
RSI SHORT ENTRY LONG CLOSE70 crossover to downside
2024-07-11DMI SHORT ENTRY LONG CLOSEThe +DI crossed the -DI to the downside. The trend is reversing to a down trend.
SAR SHORT ENTRY LONG CLOSEThe price broke the SAR to the downside
CMO SHORT ENTRY LONG CLOSEZero line crossover to downside
WILLR SHORT ENTRY LONG CLOSE-80 crossover to downside
ATR SHORT ENTRY LONG CLOSEPrice closed below (close - ATR).
2024-07-15STOCH SHORT EXITThe %K line crosses above the %D line.
2024-07-16STOCH LONG EXITThe %K line crosses below the %D line.
CCI SHORT ENTRY LONG CLOSE-100 crossover to downside
2024-07-17BB LONG ENTRY SHORT CLOSEPrice closed below the lower band.
ATR SHORT ENTRY LONG CLOSEPrice closed below (close - ATR).
2024-07-19STOCH SHORT EXITThe %K line crosses above the %D line.
2024-07-23ATR LONG ENTRY SHORT CLOSEPrice closed above (close + ATR).
2024-07-24STOCH LONG EXITThe %K line crosses below the %D line.
CCI SHORT ENTRY LONG CLOSE-100 crossover to downside
WILLR SHORT ENTRY LONG CLOSE-80 crossover to downside
ATR SHORT ENTRY LONG CLOSEPrice closed below (close - ATR).
2024-07-25BB LONG ENTRY SHORT CLOSEPrice closed below the lower band.
ATR SHORT ENTRY LONG CLOSEPrice closed below (close - ATR).
MFI SHORT ENTRY LONG CLOSE20 crossover to downside
2024-07-26STOCH SHORT EXITThe %K line crosses above the %D line.
2024-07-30STOCH LONG EXITThe %K line crosses below the %D line.
WILLR SHORT ENTRY LONG CLOSE-80 crossover to downside
2024-07-31STOCH SHORT EXITThe %K line crosses above the %D line.
2024-08-01MFI LONG ENTRY SHORT CLOSE20 crossover to upside
2024-08-02STOCH LONG EXITThe %K line crosses below the %D line.
CCI SHORT ENTRY LONG CLOSE-100 crossover to downside
WILLR SHORT ENTRY LONG CLOSE-80 crossover to downside
BB LONG ENTRY SHORT CLOSEPrice closed below the lower band.
ATR SHORT ENTRY LONG CLOSEPrice closed below (close - ATR).
MFI SHORT ENTRY LONG CLOSE20 crossover to downside
2024-08-05STOCH SHORT EXITThe %K line crosses above the %D line.
2024-08-06MFI LONG ENTRY SHORT CLOSE20 crossover to upside
2024-08-07SAR LONG ENTRY SHORT CLOSEThe price broke the SAR to the upside.
RSI LONG ENTRY SHORT CLOSE30 crossover to upside
2024-08-08STOCH LONG EXITThe %K line crosses below the %D line.
2024-08-12STOCH SHORT EXITThe %K line crosses above the %D line.
2024-08-15MACD LONG ENTRY SHORT CLOSEThe MACD line crosses above the signal line.
2024-08-19STOCH LONG EXITThe %K line crosses below the %D line.
2024-08-20STOCH SHORT EXITThe %K line crosses above the %D line.
2024-08-21WILLR LONG ENTRY SHORT CLOSE-20 crossover to upside
2024-08-23STOCH LONG EXITThe %K line crosses below the %D line.
2024-08-28SAR SHORT ENTRY LONG CLOSEThe price broke the SAR to the downside
WILLR SHORT ENTRY LONG CLOSE-80 crossover to downside
2024-08-29STOCH SHORT EXITThe %K line crosses above the %D line.
CMO LONG ENTRY SHORT CLOSEZero line crossover to upside
ATR LONG ENTRY SHORT CLOSEPrice closed above (close + ATR).
2024-08-30CMO SHORT ENTRY LONG CLOSEZero line crossover to downside

6.3. Candlestick Patterns

Microsoft Corporation Daily Candlestick Chart
DateCandlestick Pattern

6.4. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5044.817
Ma 20Greater thanMa 50374.130
Ma 50Greater thanMa 100396.023
Ma 100Greater thanMa 200393.297
OpenGreater thanClose375.000
Total2/5 (40.0%)
Penke
Good job! You gained 25 XP and 0   0   10 . What's next:
  • Share my analysis of Microsoft with someone you think should read this too:
  • Are you bullish or bearish on Microsoft? Let me know what you think in the comments.
  • Do you want an email if I find something interesting about Microsoft? Add an email alert using the form below.
  • Join the community if you want to keep your earnings and track your progress: Join the community
  • Is this analysis useful to you? Support me via But Me a Coffee. I'll analyze the stock market faster for you!

Get notifications about Microsoft Corporation

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


Comments

How you think about this?

Leave a comment

Stay informed about Microsoft Corporation.

Receive notifications about Microsoft Corporation in your mailbox!

3rd party ad coffee SUPPORTERis ad-free.