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

NVIDIA Corporation
Buy, Hold or Sell?

Let's analyze Nvidia together

I guess you are interested in NVIDIA 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 NVIDIA 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 NVIDIA Corporation

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

1. Quick Overview

1.1. Quick analysis of Nvidia (30 sec.)










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

How much money do you get?

How much money do you get?
$0.02
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$2.34
Expected worth in 1 year
$3.58
How sure are you?
85.0%

+ What do you gain per year?

Total Gains per Share
$1.26
Return On Investment
1.1%

For what price can you sell your share?

Current Price per Share
$116.00
Expected price per share
$97.38 - $127.39
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Nvidia (5 min.)




Live pricePrice per Share (EOD)
$116.00
Intrinsic Value Per Share
$10.13 - $32.28
Total Value Per Share
$12.48 - $34.62

2.2. Growth of Nvidia (5 min.)




Is Nvidia growing?

Current yearPrevious yearGrowGrow %
How rich?$58.1b$23.8b$22b48.0%

How much money is Nvidia making?

Current yearPrevious yearGrowGrow %
Making money$13.2b$2.5b$10.6b80.5%
Net Profit Margin54.7%27.3%--

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

2.3. Financial Health of Nvidia (5 min.)




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




  Industry Rankings (Semiconductors)  


Richest
#5 / 265

Most Revenue
#1 / 265

Most Profit
#1 / 265
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of Nvidia is $116.00. 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 Nvidia.
  • 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 Nvidia, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is $2.34. Based on the TTM, the Book Value Change Per Share is $0.31 per quarter. Based on the YOY, the Book Value Change Per Share is $0.04 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is $0.01 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Nvidia.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps0.670.6%0.530.5%0.100.1%0.160.1%0.090.1%
Usd Book Value Change Per Share0.370.3%0.310.3%0.040.0%0.100.1%0.050.0%
Usd Dividend Per Share0.010.0%0.010.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share0.380.3%0.320.3%0.040.0%0.100.1%0.060.0%
Usd Price Per Share117.02-501.03-268.78-345.88-230.56-
Price to Earnings Ratio43.79-247.98-853.23-1,217.55-1,332.51-
Price-to-Total Gains Ratio311.19-1,751.95-2,484.38-1,694.03-71,673.70-
Price to Book Ratio50.00-287.46-270.84-399.81-403.63-
Price-to-Total Gains Ratio311.19-1,751.95-2,484.38-1,694.03-71,673.70-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share116
Number of shares8
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.010.00
Usd Book Value Change Per Share0.310.10
Usd Total Gains Per Share0.320.10
Gains per Quarter (8 shares)2.520.80
Gains per Year (8 shares)10.093.21
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1010003-7
20201006-4
31302009-1
4140301122
5150401155
6160501188
71696012211
81797012514
92898012817
102999013120

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%96.06.00.094.1%
Book Value Change Per Share4.00.00.0100.0%9.03.00.075.0%17.03.00.085.0%32.08.00.080.0%82.020.00.080.4%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%49.00.053.048.0%
Total Gains per Share4.00.00.0100.0%9.03.00.075.0%17.03.00.085.0%34.06.00.085.0%85.017.00.083.3%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of NVIDIA 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--0.3660.310+18%0.038+860%0.096+281%0.054+576%
Book Value Per Share--2.3411.844+27%0.958+144%1.003+133%0.629+272%
Current Ratio--4.2693.890+10%3.279+30%5.111-16%5.766-26%
Debt To Asset Ratio--0.3180.353-10%0.457-31%0.404-21%0.383-17%
Debt To Equity Ratio--0.4650.548-15%0.844-45%0.691-33%0.633-26%
Dividend Per Share--0.0100.005+82%0.004+149%0.004+133%0.004+175%
Eps--0.6680.532+25%0.103+545%0.163+309%0.092+623%
Free Cash Flow Per Share--0.5440.470+16%0.104+425%0.150+262%0.086+534%
Free Cash Flow To Equity Per Share--0.1280.190-33%-0.006+104%0.071+82%0.039+226%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.994+1%
Intrinsic Value_10Y_max--32.279--------
Intrinsic Value_10Y_min--10.135--------
Intrinsic Value_1Y_max--1.194--------
Intrinsic Value_1Y_min--0.460--------
Intrinsic Value_3Y_max--5.143--------
Intrinsic Value_3Y_min--1.872--------
Intrinsic Value_5Y_max--10.967--------
Intrinsic Value_5Y_min--3.809--------
Market Cap2845479985152.000-2%2907712960000.00012475981440000.000-77%6699823325000.000-57%8665413388000.000-66%5778454023442.943-50%
Net Profit Margin--0.5530.547+1%0.273+103%0.333+66%0.283+95%
Operating Margin--0.6420.633+1%0.294+118%0.372+72%0.304+111%
Operating Ratio--0.3790.385-1%0.723-47%0.639-41%0.693-45%
Pb Ratio49.562-1%49.998287.456-83%270.842-82%399.809-87%403.627-88%
Pe Ratio43.412-1%43.793247.985-82%853.234-95%1217.549-96%1332.514-97%
Price Per Share116.000-1%117.020501.028-77%268.780-56%345.875-66%230.563-49%
Price To Free Cash Flow Ratio53.334-1%53.803278.464-81%-1071.134+2091%791.248-93%1087.627-95%
Price To Total Gains Ratio308.475-1%311.1881751.955-82%2484.376-87%1694.033-82%71673.702-100%
Quick Ratio--5.3814.823+12%3.892+38%6.476-17%7.902-32%
Return On Assets--0.1950.186+5%0.055+251%0.077+152%0.064+204%
Return On Equity--0.2850.288-1%0.101+182%0.126+126%0.102+179%
Total Gains Per Share--0.3760.315+19%0.042+793%0.100+275%0.058+551%
Usd Book Value--58157000000.00045885500000.000+27%23867750000.000+144%25108650000.000+132%15738239375.000+270%
Usd Book Value Change Per Share--0.3660.310+18%0.038+860%0.096+281%0.054+576%
Usd Book Value Per Share--2.3411.844+27%0.958+144%1.003+133%0.629+272%
Usd Dividend Per Share--0.0100.005+82%0.004+149%0.004+133%0.004+175%
Usd Eps--0.6680.532+25%0.103+545%0.163+309%0.092+623%
Usd Free Cash Flow--13511000000.00011696500000.000+16%2581000000.000+423%3750100000.000+260%2141039150.000+531%
Usd Free Cash Flow Per Share--0.5440.470+16%0.104+425%0.150+262%0.086+534%
Usd Free Cash Flow To Equity Per Share--0.1280.190-33%-0.006+104%0.071+82%0.039+226%
Usd Market Cap2845479985152.000-2%2907712960000.00012475981440000.000-77%6699823325000.000-57%8665413388000.000-66%5778454023442.943-50%
Usd Price Per Share116.000-1%117.020501.028-77%268.780-56%345.875-66%230.563-49%
Usd Profit--16599000000.00013252000000.000+25%2581250000.000+543%4077050000.000+307%2307502375.000+619%
Usd Revenue--30040000000.00024076750000.000+25%8170250000.000+268%9684400000.000+210%5857822400.000+413%
Usd Total Gains Per Share--0.3760.315+19%0.042+793%0.100+275%0.058+551%
 EOD+4 -4MRQTTM+28 -7YOY+30 -55Y+29 -610Y+30 -6

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1543.412
Price to Book Ratio (EOD)Between0-149.562
Net Profit Margin (MRQ)Greater than00.553
Operating Margin (MRQ)Greater than00.642
Quick Ratio (MRQ)Greater than15.381
Current Ratio (MRQ)Greater than14.269
Debt to Asset Ratio (MRQ)Less than10.318
Debt to Equity Ratio (MRQ)Less than10.465
Return on Equity (MRQ)Greater than0.150.285
Return on Assets (MRQ)Greater than0.050.195
Total8/10 (80.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5050.147
Ma 20Greater thanMa 50116.014
Ma 50Greater thanMa 100116.187
Ma 100Greater thanMa 200114.023
OpenGreater thanClose117.060
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About NVIDIA Corporation

NVIDIA Corporation provides graphics and compute and networking solutions in the United States, Taiwan, China, Hong Kong, and internationally. The Graphics segment offers GeForce GPUs for gaming and PCs, the GeForce NOW game streaming service and related infrastructure, and solutions for gaming platforms; Quadro/NVIDIA RTX GPUs for enterprise workstation graphics; virtual GPU or vGPU software for cloud-based visual and virtual computing; automotive platforms for infotainment systems; and Omniverse software for building and operating metaverse and 3D internet applications. The Compute & Networking segment comprises Data Center computing platforms and end-to-end networking platforms, including Quantum for InfiniBand and Spectrum for Ethernet; NVIDIA DRIVE automated-driving platform and automotive development agreements; Jetson robotics and other embedded platforms; NVIDIA AI Enterprise and other software; and DGX Cloud software and services. The company's products are used in gaming, professional visualization, data center, and automotive markets. It sells its products to original equipment manufacturers, original device manufacturers, system integrators and distributors, independent software vendors, cloud service providers, consumer internet companies, add-in board manufacturers, distributors, automotive manufacturers and tier-1 automotive suppliers, and other ecosystem participants. NVIDIA Corporation was incorporated in 1993 and is headquartered in Santa Clara, California.

Fundamental data was last updated by Penke on 2024-09-17 13:31:06.

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 efficient in making profit.
Using its investors money, the company is very efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
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 very 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 expensive.
Based on how much money comes from the company's main activities, the company is expensive.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Nvidia earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Nvidia to the Semiconductors industry mean.
  • A Net Profit Margin of 55.3% means that $0.55 for each $1 in revenue is generated as profit.

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

  • The MRQ is 55.3%. The company is making a huge profit. +2
  • The TTM is 54.7%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ55.3%TTM54.7%+0.5%
TTM54.7%YOY27.3%+27.5%
TTM54.7%5Y33.3%+21.5%
5Y33.3%10Y28.3%+5.0%
Compared to industry (Semiconductors)
PeriodCompanyIndustry (mean)+/- 
MRQ55.3%7.5%+47.8%
TTM54.7%5.7%+49.0%
YOY27.3%6.5%+20.8%
5Y33.3%7.7%+25.6%
10Y28.3%7.3%+21.0%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Nvidia to the Semiconductors industry mean.
  • 19.5% Return on Assets means that Nvidia generated $0.19 profit for each $1 in assets.

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

  • The MRQ is 19.5%. Using its assets, the company is efficient in making profit. +1
  • The TTM is 18.6%. Using its assets, the company is efficient in making profit. +1
Trends
Current periodCompared to+/- 
MRQ19.5%TTM18.6%+0.8%
TTM18.6%YOY5.5%+13.1%
TTM18.6%5Y7.7%+10.9%
5Y7.7%10Y6.4%+1.3%
Compared to industry (Semiconductors)
PeriodCompanyIndustry (mean)+/- 
MRQ19.5%1.0%+18.5%
TTM18.6%0.8%+17.8%
YOY5.5%1.1%+4.4%
5Y7.7%1.5%+6.2%
10Y6.4%1.4%+5.0%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Nvidia to the Semiconductors industry mean.
  • 28.5% Return on Equity means Nvidia generated $0.29 for each $1 the owners (shareholders) invested.

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

  • The MRQ is 28.5%. Using its investors money, the company is very efficient in making profit. +2
  • The TTM is 28.8%. Using its investors money, the company is very efficient in making profit. +2
Trends
Current periodCompared to+/- 
MRQ28.5%TTM28.8%-0.3%
TTM28.8%YOY10.1%+18.7%
TTM28.8%5Y12.6%+16.2%
5Y12.6%10Y10.2%+2.4%
Compared to industry (Semiconductors)
PeriodCompanyIndustry (mean)+/- 
MRQ28.5%1.6%+26.9%
TTM28.8%1.4%+27.4%
YOY10.1%1.8%+8.3%
5Y12.6%2.5%+10.1%
10Y10.2%2.5%+7.7%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of NVIDIA Corporation.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Nvidia is operating .

  • Measures how much profit Nvidia 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 Nvidia to the Semiconductors industry mean.
  • An Operating Margin of 64.2% means the company generated $0.64  for each $1 in revenue (before taxes).

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

  • The MRQ is 64.2%. The company is operating very efficient. +2
  • The TTM is 63.3%. The company is operating very efficient. +2
Trends
Current periodCompared to+/- 
MRQ64.2%TTM63.3%+0.8%
TTM63.3%YOY29.4%+33.9%
TTM63.3%5Y37.2%+26.1%
5Y37.2%10Y30.4%+6.8%
Compared to industry (Semiconductors)
PeriodCompanyIndustry (mean)+/- 
MRQ64.2%2.1%+62.1%
TTM63.3%2.4%+60.9%
YOY29.4%5.0%+24.4%
5Y37.2%8.1%+29.1%
10Y30.4%6.8%+23.6%
4.3.2.2. Operating Ratio

Measures how efficient Nvidia is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Semiconductors industry mean).
  • An Operation Ratio of 0.38 means that the operating costs are $0.38 for each $1 in net sales.

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

  • The MRQ is 0.379. The company is very efficient in keeping operating costs low. +2
  • The TTM is 0.385. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ0.379TTM0.385-0.005
TTM0.385YOY0.723-0.338
TTM0.3855Y0.639-0.254
5Y0.63910Y0.693-0.055
Compared to industry (Semiconductors)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3791.564-1.185
TTM0.3851.588-1.203
YOY0.7231.529-0.806
5Y0.6391.498-0.859
10Y0.6931.339-0.646
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of NVIDIA Corporation.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Semiconductors industry mean).
  • A Current Ratio of 4.27 means the company has $4.27 in assets for each $1 in short-term debts.

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

  • The MRQ is 4.269. The company is very able to pay all its short-term debts. +2
  • The TTM is 3.890. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ4.269TTM3.890+0.379
TTM3.890YOY3.279+0.610
TTM3.8905Y5.111-1.222
5Y5.11110Y5.766-0.654
Compared to industry (Semiconductors)
PeriodCompanyIndustry (mean)+/- 
MRQ4.2692.559+1.710
TTM3.8902.745+1.145
YOY3.2792.723+0.556
5Y5.1112.723+2.388
10Y5.7662.497+3.269
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Nvidia to the Semiconductors industry mean.
  • A Quick Ratio of 5.38 means the company can pay off $5.38 for each $1 in debt (using most liquid assets).

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

  • The MRQ is 5.381. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 4.823. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ5.381TTM4.823+0.558
TTM4.823YOY3.892+0.931
TTM4.8235Y6.476-1.652
5Y6.47610Y7.902-1.426
Compared to industry (Semiconductors)
PeriodCompanyIndustry (mean)+/- 
MRQ5.3810.905+4.476
TTM4.8231.037+3.786
YOY3.8921.025+2.867
5Y6.4761.187+5.289
10Y7.9021.231+6.671
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of NVIDIA Corporation.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Nvidia to Semiconductors industry mean.
  • A Debt to Asset Ratio of 0.32 means that Nvidia assets are financed with 31.8% credit (debt) and the remaining percentage (100% - 31.8%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.318. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.353. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.318TTM0.353-0.035
TTM0.353YOY0.457-0.104
TTM0.3535Y0.404-0.051
5Y0.40410Y0.383+0.021
Compared to industry (Semiconductors)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3180.317+0.001
TTM0.3530.312+0.041
YOY0.4570.325+0.132
5Y0.4040.340+0.064
10Y0.3830.350+0.033
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Nvidia to the Semiconductors industry mean.
  • A Debt to Equity ratio of 46.5% means that company has $0.47 debt for each $1 in shareholders equity.

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

  • The MRQ is 0.465. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.548. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.465TTM0.548-0.082
TTM0.548YOY0.844-0.296
TTM0.5485Y0.691-0.143
5Y0.69110Y0.633+0.057
Compared to industry (Semiconductors)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4650.467-0.002
TTM0.5480.477+0.071
YOY0.8440.503+0.341
5Y0.6910.546+0.145
10Y0.6330.584+0.049
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 Nvidia generates.

  • Above 15 is considered overpriced but always compare Nvidia to the Semiconductors industry mean.
  • A PE ratio of 43.79 means the investor is paying $43.79 for every $1 in earnings.

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

  • The EOD is 43.412. Based on the earnings, the company is overpriced. -1
  • The MRQ is 43.793. Based on the earnings, the company is overpriced. -1
  • The TTM is 247.985. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD43.412MRQ43.793-0.382
MRQ43.793TTM247.985-204.191
TTM247.985YOY853.234-605.250
TTM247.9855Y1,217.549-969.565
5Y1,217.54910Y1,332.514-114.965
Compared to industry (Semiconductors)
PeriodCompanyIndustry (mean)+/- 
EOD43.41216.639+26.773
MRQ43.79318.328+25.465
TTM247.98518.554+229.431
YOY853.23414.521+838.713
5Y1,217.54920.450+1,197.099
10Y1,332.51420.183+1,312.331
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 NVIDIA Corporation:

  • The EOD is 53.334. Based on how much money comes from the company's main activities, the company is overpriced. -1
  • The MRQ is 53.803. Based on how much money comes from the company's main activities, the company is overpriced. -1
  • The TTM is 278.464. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD53.334MRQ53.803-0.469
MRQ53.803TTM278.464-224.661
TTM278.464YOY-1,071.134+1,349.598
TTM278.4645Y791.248-512.784
5Y791.24810Y1,087.627-296.379
Compared to industry (Semiconductors)
PeriodCompanyIndustry (mean)+/- 
EOD53.33410.556+42.778
MRQ53.80312.537+41.266
TTM278.4646.112+272.352
YOY-1,071.1341.811-1,072.945
5Y791.2484.783+786.465
10Y1,087.6274.283+1,083.344
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 Nvidia is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Semiconductors industry mean).
  • A PB ratio of 50.00 means the investor is paying $50.00 for each $1 in book value.

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

  • The EOD is 49.562. Based on the equity, the company is expensive. -2
  • The MRQ is 49.998. Based on the equity, the company is expensive. -2
  • The TTM is 287.456. Based on the equity, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD49.562MRQ49.998-0.436
MRQ49.998TTM287.456-237.459
TTM287.456YOY270.842+16.615
TTM287.4565Y399.809-112.353
5Y399.80910Y403.627-3.818
Compared to industry (Semiconductors)
PeriodCompanyIndustry (mean)+/- 
EOD49.5622.333+47.229
MRQ49.9982.730+47.268
TTM287.4562.689+284.767
YOY270.8422.479+268.363
5Y399.8093.096+396.713
10Y403.6273.195+400.432
4.6.2. Total Gains per Share

2.4. Latest News of NVIDIA Corporation

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

DateTitleRead
2024-09-20
05:00
Nvidia Teams Up With AI Firm G42 to Create Climate Tech LabRead
2024-09-19
21:01
Semiconductor Market Still Overvalued: 2 Stocks to WatchRead
2024-09-19
20:06
Nvidia and Taiwan Semi Stocks Rise. Why Fed’s Jumbo Rate Cut Is Boosting Shares.Read
2024-09-19
17:18
Why Nvidia (NVDA) Stock Is Trading Up TodayRead
2024-09-19
16:39
Jim Cramer Says We Are at a ‘Moment of Confusion’ with NVIDIA (NVDA)Read
2024-09-19
16:37
Funds Binge On This Breakout Stock — But Don't Ignore The Warning LabelRead
2024-09-19
16:33
S&P 500, Dow Jones Hit Record Highs: Magnificent 7 Add $400 Billion After Fed's Historic Interest Rate CutRead
2024-09-19
16:11
What's Going On With Taiwan Semiconductor Stock On Thursday?Read
2024-09-19
15:54
Dow Jones Surges 550 Points After Fed Rate Cut; Nvidia, Tesla Rally Above Key LevelsRead
2024-09-19
15:49
Energy Meets AI: Schlumberger Teams Up With NVIDIA To Supercharge Industry EfficiencyRead

4.7 Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of NVIDIA Corporation.

4.8.1. Institutions holding NVIDIA Corporation

Institutions are holding 66.876% of the shares of NVIDIA Corporation.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30Vanguard Group Inc8.74355.09012144784623114283630.5357
2024-06-30BlackRock Inc7.4985.14281839270238168809880.9263
2024-06-30FMR Inc4.25568.25451043901017-107135963-9.3078
2024-06-30State Street Corp4.00125.2983981488729765945598.4645
2024-06-30Geode Capital Management, LLC2.17925.780753455352396105331.8308
2024-06-30T. Rowe Price Associates, Inc.1.81246.5724444581659-16917441-3.6658
2024-06-30JPMorgan Chase & Co1.59313.9658390779432111648922.9411
2024-06-30Morgan Stanley - Brokerage Accounts1.37373.2213336961259-340560021-50.2656
2024-06-30NORGES BANK1.18935.3843291727360-3219720-1.0916
2024-06-30Northern Trust Corp0.97664.9869239564658-2952872-1.2176
2024-06-30Legal & General Group PLC0.86885.8939213127959-3460491-1.5977
2024-06-30Bank of America Corp0.83952.2481205929993165700438.7506
2024-06-30Bank of New York Mellon Corp0.74454.277182622629-8777861-4.5861
2024-06-30UBS Asset Mgmt Americas Inc0.70886.16281738775893300678923.4305
2024-06-30Nuveen Asset Management, LLC0.67766.0038166226953-4300357-2.5218
2024-06-30Goldman Sachs Group Inc0.61433.1481150691820115929308.3343
2024-06-30Charles Schwab Investment Management Inc0.58713.3914402674240358422.8829
2024-06-30Wellington Management Company LLP0.56673.0661390231181435981811.5189
2024-06-30AllianceBernstein L.P.0.51185.4089125552527-148823-0.1184
2024-06-30Capital World Investors0.47392.341611624247468773346.2884
Total 40.215695.63739864934302-275351458-2.8%

4.9.2. Funds holding NVIDIA Corporation

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-07-31Vanguard Total Stock Mkt Idx Inv3.00385.1328736822156-1522721-0.2062
2024-07-31Vanguard Institutional 500 Index Trust2.60256.204363838964661747980.9767
2024-07-31Fidelity 500 Index1.22586.1919300699745163060.0054
2024-08-31SPDR® S&P 500® ETF Trust1.18836.181291478528-1516944-0.5177
2024-08-30iShares Core S&P 500 ETF1.09976.1729269757784146590.0054
2024-07-31Vanguard Growth Index Investor0.943410.90562314213357341800.3183
2024-08-30Invesco QQQ Trust0.75437.655185036903-993525-0.5341
2024-07-31Vanguard Institutional Index I0.64796.2006158931271-581709-0.3647
2024-08-31State St S&P 500® Indx SL Cl III0.48566.13811191174401793000.1508
2024-07-31Fidelity Growth Compy Commingled Pl O0.479615.9091117650030-7460700-5.9633
2024-08-31The Technology Select Sector SPDR® ETF0.476820.1555116969409-204974-0.1749
2024-07-31Vanguard Information Technology ETF0.42914.085610524086612375211.1899
2024-07-31Fidelity Contrafund0.4048.228999108350-970700-0.9699
2024-07-31Fidelity Growth Company Fund0.355715.910287245200-5030400-5.4515
2024-06-30Blackrock Eq Idx Fund CF0.35486.571587038136-1206982-1.3678
2024-08-30iShares Russell 1000 Growth ETF0.346710.535585057234-48420-0.0569
2024-06-30Capital Group Growth Fnd of Amer Comp0.34153.68118376662236027024.4942
2024-06-30American Funds Growth Fund of Amer A0.34153.68118376662236027024.4942
2024-07-31Fidelity Blue Chip Growth0.305913.468175043545-758740-1.0009
2024-07-31JPMorgan Large Cap Growth I0.3029.43187409254000
Total 16.0888182.44063946633362-4733647-0.1%

5.3. Insider Transactions

Insiders are holding 4.298% of the shares of NVIDIA Corporation.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-09-11Jen Hsun HuangSELL120000111.83
2024-09-09Jen Hsun HuangSELL120000105.33
2024-09-05Jen Hsun HuangSELL120000107.44
2024-09-03Jen Hsun HuangSELL120000110.76
2024-08-30Jen Hsun HuangSELL120000119.03
2024-08-09Jen Hsun HuangSELL120000104.83
2024-08-07Jen Hsun HuangSELL120000103.85
2024-08-05Jen Hsun HuangSELL12000099.81
2024-08-01Jen Hsun HuangSELL120000113.04
2024-07-26Jen Hsun HuangSELL120000113.54
2024-07-24Jen Hsun HuangSELL120000117.24
2024-07-22Jen Hsun HuangSELL120000122.23
2024-07-19Jen Hsun HuangSELL120000119.06
2024-07-17Jen Hsun HuangSELL120000119.17
2024-07-15Jen Hsun HuangSELL120000128.92
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

Balance Sheet of 2024-07-31. Currency in USD. All numbers in thousands.

Summary
Total Assets85,227,000
Total Liabilities27,070,000
Total Stockholder Equity58,157,000
 As reported
Total Liabilities 27,070,000
Total Stockholder Equity+ 58,157,000
Total Assets = 85,227,000

Assets

Total Assets85,227,000
Total Current Assets59,633,000
Long-term Assets25,594,000
Total Current Assets
Cash And Cash Equivalents 8,563,000
Short-term Investments 26,237,000
Net Receivables 14,132,000
Inventory 6,675,000
Other Current Assets 4,026,000
Total Current Assets  (as reported)59,633,000
Total Current Assets  (calculated)59,633,000
+/-0
Long-term Assets
Property Plant Equipment 6,441,000
Goodwill 4,622,000
Long Term Investments 1,819,000
Intangible Assets 952,000
Long-term Assets Other 2,182,000
Long-term Assets  (as reported)25,594,000
Long-term Assets  (calculated)16,016,000
+/- 9,578,000

Liabilities & Shareholders' Equity

Total Current Liabilities13,969,000
Long-term Liabilities13,101,000
Total Stockholder Equity58,157,000
Total Current Liabilities
Short-term Debt 250,000
Accounts payable 3,680,000
Other Current Liabilities 9,091,000
Total Current Liabilities  (as reported)13,969,000
Total Current Liabilities  (calculated)13,021,000
+/- 948,000
Long-term Liabilities
Long term Debt 8,461,000
Capital Lease Obligations 1,554,000
Long-term Liabilities Other 196,000
Long-term Liabilities  (as reported)13,101,000
Long-term Liabilities  (calculated)10,211,000
+/- 2,890,000
Total Stockholder Equity
Common Stock25,000
Retained Earnings 45,961,000
Accumulated Other Comprehensive Income 56,000
Other Stockholders Equity 12,115,000
Total Stockholder Equity (as reported)58,157,000
Total Stockholder Equity (calculated)58,157,000
+/-0
Other
Capital Stock25,000
Cash and Short Term Investments 34,800,000
Common Stock Shares Outstanding 24,848,000
Current Deferred Revenue948,000
Liabilities and Stockholders Equity 85,227,000
Net Debt 1,452,000
Net Invested Capital 66,618,000
Net Working Capital 45,664,000
Property Plant and Equipment Gross 6,441,000
Short Long Term Debt Total 10,015,000



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-07-312024-04-302024-01-312023-10-312023-07-312023-04-302023-01-312022-10-312022-07-312022-04-302022-01-312021-10-312021-07-312021-04-302021-01-312020-10-312020-07-312020-04-302020-01-312019-10-312019-07-312019-04-302019-01-312018-10-312018-07-312018-04-302018-01-312017-10-312017-07-312017-04-302017-01-312016-10-312016-07-312016-04-302016-01-312015-10-312015-07-312015-04-302015-01-312014-10-312014-07-312014-04-302014-01-312013-10-312013-07-312013-04-302013-01-312012-10-312012-07-312012-04-302012-01-312011-10-312011-07-312011-04-302011-01-312010-10-312010-07-312010-04-302010-01-312009-10-312009-07-312009-04-302009-01-312008-10-312008-07-312008-04-302008-01-312007-10-312007-07-312007-04-302007-01-312006-10-312006-07-312006-04-302006-01-312005-10-312005-07-312005-04-302005-01-312004-10-312004-07-312004-04-302004-01-312003-10-312003-07-312003-04-302003-01-312002-10-312002-07-312002-04-302002-01-312001-10-312001-07-312001-04-302001-01-312000-10-312000-07-312000-04-302000-01-311999-10-311999-07-311999-04-30
> Total Assets 
126,700
134,400
157,600
202,300
447,791
507,183
983,346
1,016,427
1,081,784
1,189,258
1,247,350
1,503,000
1,503,174
1,615,154
1,629,697
1,617,015
1,687,533
1,780,113
1,458,780
1,399,344
1,458,190
1,480,889
1,539,656
1,628,536
1,635,094
1,728,218
1,805,508
1,915,299
2,161,453
2,184,000
2,183,829
2,675,263
2,800,868
3,036,267
3,475,263
3,747,671
3,807,458
3,960,049
3,648,898
3,350,727
3,178,704
3,298,409
3,463,574
3,585,918
3,803,030
3,731,268
3,915,579
4,495,246
4,736,744
4,913,614
5,089,043
5,552,928
5,708,167
5,891,881
6,075,144
6,412,245
6,279,527
5,569,592
5,711,373
7,250,894
6,864,663
6,933,719
6,885,869
7,201,368
7,291,000
6,979,000
7,174,000
7,370,000
7,108,000
7,461,000
9,612,000
9,841,000
9,410,000
9,402,000
9,830,000
11,241,000
11,460,000
12,882,000
13,657,000
13,292,000
14,021,000
14,775,000
15,810,000
17,315,000
23,254,000
25,180,000
26,881,000
28,791,000
30,796,000
38,650,000
40,632,000
44,187,000
45,212,000
43,476,000
40,488,000
41,182,000
44,460,000
49,555,000
54,148,000
65,728,000
77,072,000
85,227,000
85,227,00077,072,00065,728,00054,148,00049,555,00044,460,00041,182,00040,488,00043,476,00045,212,00044,187,00040,632,00038,650,00030,796,00028,791,00026,881,00025,180,00023,254,00017,315,00015,810,00014,775,00014,021,00013,292,00013,657,00012,882,00011,460,00011,241,0009,830,0009,402,0009,410,0009,841,0009,612,0007,461,0007,108,0007,370,0007,174,0006,979,0007,291,0007,201,3686,885,8696,933,7196,864,6637,250,8945,711,3735,569,5926,279,5276,412,2456,075,1445,891,8815,708,1675,552,9285,089,0434,913,6144,736,7444,495,2463,915,5793,731,2683,803,0303,585,9183,463,5743,298,4093,178,7043,350,7273,648,8983,960,0493,807,4583,747,6713,475,2633,036,2672,800,8682,675,2632,183,8292,184,0002,161,4531,915,2991,805,5081,728,2181,635,0941,628,5361,539,6561,480,8891,458,1901,399,3441,458,7801,780,1131,687,5331,617,0151,629,6971,615,1541,503,1741,503,0001,247,3501,189,2581,081,7841,016,427983,346507,183447,791202,300157,600134,400126,700
   > Total Current Assets 
103,400
108,100
127,600
173,200
413,226
466,936
925,740
930,409
880,653
965,730
1,006,937
1,234,000
1,234,109
1,324,480
1,346,296
1,351,602
1,400,789
1,446,043
1,058,104
1,052,712
1,116,957
1,146,294
1,211,151
1,304,926
1,319,657
1,401,915
1,449,976
1,548,932
1,722,627
1,726,000
1,726,289
2,031,770
2,154,233
2,397,405
2,756,054
2,888,829
2,748,993
2,814,219
2,480,099
2,167,958
2,020,684
2,167,905
2,357,716
2,480,830
2,726,980
2,655,962
2,807,702
3,226,950
3,496,763
3,317,557
3,500,071
3,905,358
4,032,116
4,213,851
4,424,827
4,775,258
4,606,616
3,922,608
4,049,841
5,624,711
5,273,798
5,377,586
5,341,109
5,713,297
5,832,000
5,608,000
5,834,000
6,053,000
5,790,000
6,156,000
8,307,000
8,536,000
8,116,000
8,070,000
8,479,000
9,255,000
9,448,000
10,831,000
11,386,000
10,557,000
10,629,000
11,391,000
12,420,000
13,690,000
19,584,000
14,681,000
14,393,000
16,055,000
18,127,000
25,806,000
25,806,000
28,829,000
29,575,000
27,418,000
23,223,000
23,073,000
24,883,000
28,797,000
32,658,000
44,345,000
53,729,000
59,633,000
59,633,00053,729,00044,345,00032,658,00028,797,00024,883,00023,073,00023,223,00027,418,00029,575,00028,829,00025,806,00025,806,00018,127,00016,055,00014,393,00014,681,00019,584,00013,690,00012,420,00011,391,00010,629,00010,557,00011,386,00010,831,0009,448,0009,255,0008,479,0008,070,0008,116,0008,536,0008,307,0006,156,0005,790,0006,053,0005,834,0005,608,0005,832,0005,713,2975,341,1095,377,5865,273,7985,624,7114,049,8413,922,6084,606,6164,775,2584,424,8274,213,8514,032,1163,905,3583,500,0713,317,5573,496,7633,226,9502,807,7022,655,9622,726,9802,480,8302,357,7162,167,9052,020,6842,167,9582,480,0992,814,2192,748,9932,888,8292,756,0542,397,4052,154,2332,031,7701,726,2891,726,0001,722,6271,548,9321,449,9761,401,9151,319,6571,304,9261,211,1511,146,2941,116,9571,052,7121,058,1041,446,0431,400,7891,351,6021,346,2961,324,4801,234,1091,234,0001,006,937965,730880,653930,409925,740466,936413,226173,200127,600108,100103,400
       Cash And Cash Equivalents 
51,800
46,800
55,200
61,600
269,800
289,205
694,883
674,275
627,301
681,078
398,491
333,000
333,000
246,816
322,535
346,994
278,796
274,297
231,813
214,422
196,675
180,579
156,687
208,512
281,004
242,170
364,308
551,756
487,763
388,000
388,423
544,414
678,951
914,745
1,056,702
726,969
803,308
719,143
461,253
417,688
512,274
523,785
614,490
447,221
447,262
377,003
451,000
665,361
683,633
532,614
566,816
667,876
369,135
499,618
525,388
732,786
561,423
591,321
562,084
1,151,587
509,165
515,092
394,683
496,654
464,000
435,000
471,000
596,000
547,000
426,000
1,940,000
1,766,000
1,989,000
1,988,000
2,802,000
4,002,000
765,000
718,000
721,000
782,000
2,772,000
7,105,000
9,765,000
10,896,000
15,494,000
3,274,000
2,251,000
847,000
978,000
5,628,000
1,288,000
1,990,000
3,887,000
3,013,000
2,800,000
3,389,000
5,079,000
5,783,000
5,519,000
7,280,000
7,587,000
8,563,000
8,563,0007,587,0007,280,0005,519,0005,783,0005,079,0003,389,0002,800,0003,013,0003,887,0001,990,0001,288,0005,628,000978,000847,0002,251,0003,274,00015,494,00010,896,0009,765,0007,105,0002,772,000782,000721,000718,000765,0004,002,0002,802,0001,988,0001,989,0001,766,0001,940,000426,000547,000596,000471,000435,000464,000496,654394,683515,092509,1651,151,587562,084591,321561,423732,786525,388499,618369,135667,876566,816532,614683,633665,361451,000377,003447,262447,221614,490523,785512,274417,688461,253719,143803,308726,9691,056,702914,745678,951544,414388,423388,000487,763551,756364,308242,170281,004208,512156,687180,579196,675214,422231,813274,297278,796346,994322,535246,816333,000333,000398,491681,078627,301674,275694,883289,205269,80061,60055,20046,80051,800
       Short-term Investments 
0
0
0
0
0
0
0
24,500
0
0
318,674
458,000
458,377
579,595
589,042
681,419
771,542
737,290
380,313
389,621
460,628
432,745
431,163
461,533
450,508
475,376
421,870
398,418
467,290
463,000
462,744
573,436
628,073
656,818
796,251
1,082,509
818,331
938,087
843,635
837,702
825,873
942,320
1,019,589
1,281,006
1,317,634
1,395,497
1,536,046
1,825,202
2,042,908
1,941,882
2,181,538
2,461,700
2,761,677
2,778,482
2,909,384
2,995,097
3,151,928
2,344,572
2,470,870
3,520,223
3,838,652
3,870,962
3,846,114
4,126,685
4,328,000
4,070,000
4,257,000
4,441,000
4,207,000
4,453,000
4,731,000
5,032,000
4,217,000
3,889,000
3,518,000
3,106,000
6,535,000
7,225,000
6,870,000
6,640,000
5,030,000
1,370,000
4,000
1,000
860,000
7,707,000
7,888,000
10,714,000
11,689,000
14,026,000
18,010,000
19,218,000
16,451,000
14,024,000
10,343,000
9,907,000
10,241,000
10,240,000
12,762,000
18,704,000
23,851,000
26,237,000
26,237,00023,851,00018,704,00012,762,00010,240,00010,241,0009,907,00010,343,00014,024,00016,451,00019,218,00018,010,00014,026,00011,689,00010,714,0007,888,0007,707,000860,0001,0004,0001,370,0005,030,0006,640,0006,870,0007,225,0006,535,0003,106,0003,518,0003,889,0004,217,0005,032,0004,731,0004,453,0004,207,0004,441,0004,257,0004,070,0004,328,0004,126,6853,846,1143,870,9623,838,6523,520,2232,470,8702,344,5723,151,9282,995,0972,909,3842,778,4822,761,6772,461,7002,181,5381,941,8822,042,9081,825,2021,536,0461,395,4971,317,6341,281,0061,019,589942,320825,873837,702843,635938,087818,3311,082,509796,251656,818628,073573,436462,744463,000467,290398,418421,870475,376450,508461,533431,163432,745460,628389,621380,313737,290771,542681,419589,042579,595458,377458,000318,6740024,5000000000
       Net Receivables 
34,200
50,200
56,400
67,200
71,998
85,092
104,352
104,988
86,629
112,846
117,664
147,000
147,348
133,038
149,861
154,501
155,751
190,213
157,839
196,631
205,308
246,396
307,409
296,279
255,252
355,393
351,737
318,186
391,270
460,000
459,636
518,680
471,519
508,435
552,407
666,494
651,800
679,416
607,834
318,435
304,393
351,960
397,820
374,963
529,663
395,934
399,502
348,770
343,202
419,944
371,261
336,143
411,155
445,312
444,944
454,252
346,998
418,123
447,631
426,357
396,438
469,625
563,400
473,637
455,000
514,000
536,000
505,000
523,000
644,000
833,000
826,000
976,000
1,213,000
1,167,000
1,265,000
1,220,000
1,662,000
2,219,000
1,424,000
1,242,000
1,561,000
1,455,000
1,657,000
1,907,000
2,084,000
2,546,000
2,429,000
3,024,000
3,586,000
3,954,000
4,650,000
5,438,000
5,317,000
4,908,000
3,827,000
4,080,000
7,066,000
8,309,000
9,999,000
12,365,000
14,132,000
14,132,00012,365,0009,999,0008,309,0007,066,0004,080,0003,827,0004,908,0005,317,0005,438,0004,650,0003,954,0003,586,0003,024,0002,429,0002,546,0002,084,0001,907,0001,657,0001,455,0001,561,0001,242,0001,424,0002,219,0001,662,0001,220,0001,265,0001,167,0001,213,000976,000826,000833,000644,000523,000505,000536,000514,000455,000473,637563,400469,625396,438426,357447,631418,123346,998454,252444,944445,312411,155336,143371,261419,944343,202348,770399,502395,934529,663374,963397,820351,960304,393318,435607,834679,416651,800666,494552,407508,435471,519518,680459,636460,000391,270318,186351,737355,393255,252296,279307,409246,396205,308196,631157,839190,213155,751154,501149,861133,038147,348147,000117,664112,84686,629104,988104,35285,09271,99867,20056,40050,20034,200
       Inventory 
15,200
8,400
11,700
37,600
55,241
68,135
93,192
89,905
86,770
89,610
120,488
214,000
213,877
285,350
205,043
145,046
165,785
217,859
260,819
234,238
234,796
266,985
297,551
315,518
307,759
300,955
284,847
254,792
346,366
379,000
378,661
354,680
332,635
276,305
306,143
358,521
420,126
432,279
523,988
537,834
327,259
279,216
277,643
330,674
388,139
434,227
377,812
345,525
380,964
361,911
319,602
340,297
342,707
387,185
428,983
419,686
377,597
378,280
380,319
387,765
393,280
387,434
408,081
482,893
438,000
441,000
425,000
418,000
394,000
521,000
679,000
794,000
821,000
855,000
857,000
796,000
797,000
1,090,000
1,417,000
1,575,000
1,426,000
1,204,000
1,047,000
979,000
1,128,000
1,401,000
1,495,000
1,826,000
1,992,000
2,114,000
2,233,000
2,605,000
3,163,000
3,889,000
4,454,000
5,159,000
4,611,000
4,319,000
4,779,000
5,282,000
5,864,000
6,675,000
6,675,0005,864,0005,282,0004,779,0004,319,0004,611,0005,159,0004,454,0003,889,0003,163,0002,605,0002,233,0002,114,0001,992,0001,826,0001,495,0001,401,0001,128,000979,0001,047,0001,204,0001,426,0001,575,0001,417,0001,090,000797,000796,000857,000855,000821,000794,000679,000521,000394,000418,000425,000441,000438,000482,893408,081387,434393,280387,765380,319378,280377,597419,686428,983387,185342,707340,297319,602361,911380,964345,525377,812434,227388,139330,674277,643279,216327,259537,834523,988432,279420,126358,521306,143276,305332,635354,680378,661379,000346,366254,792284,847300,955307,759315,518297,551266,985234,796234,238260,819217,859165,785145,046205,043285,350213,877214,000120,48889,61086,77089,90593,19268,13555,24137,60011,7008,40015,200
       Other Current Assets 
2,200
2,700
4,300
6,800
16,187
24,504
33,313
61,241
80,000
82,000
52,000
82,000
82,000
79,000
79,815
23,642
28,915
26,384
27,320
17,800
19,550
19,589
18,341
23,084
25,134
28,021
27,214
25,780
29,938
36,825
8,816
40,560
43,055
41,102
44,551
54,336
55,428
45,294
43,389
56,299
50,885
70,624
1,634,079
46,966
1,764,896
1,772,500
1,987,220
42,092
2,726,541
2,474,496
2,748,354
19,465
16,624
19,249
32,746
35,265
23,036
36,678
40,823
70,285
71,067
67,776
67,333
70,174
89,000
89,000
93,000
93,000
119,000
112,000
124,000
118,000
113,000
125,000
135,000
86,000
131,000
136,000
159,000
136,000
159,000
151,000
149,000
157,000
195,000
215,000
213,000
239,000
132,000
129,000
321,000
366,000
636,000
1,175,000
718,000
791,000
872,000
1,389,000
1,289,000
3,080,000
4,062,000
4,026,000
4,026,0004,062,0003,080,0001,289,0001,389,000872,000791,000718,0001,175,000636,000366,000321,000129,000132,000239,000213,000215,000195,000157,000149,000151,000159,000136,000159,000136,000131,00086,000135,000125,000113,000118,000124,000112,000119,00093,00093,00089,00089,00070,17467,33367,77671,06770,28540,82336,67823,03635,26532,74619,24916,62419,4652,748,3542,474,4962,726,54142,0921,987,2201,772,5001,764,89646,9661,634,07970,62450,88556,29943,38945,29455,42854,33644,55141,10243,05540,5608,81636,82529,93825,78027,21428,02125,13423,08418,34119,58919,55017,80027,32026,38428,91523,64279,81579,00082,00082,00052,00082,00080,00061,24133,31324,50416,1876,8004,3002,7002,200
   > Long-term Assets 
23,300
26,300
30,000
29,100
34,565
40,247
57,606
86,018
201,131
223,528
240,413
269,000
269,065
290,674
283,401
265,413
286,744
334,070
400,676
346,632
341,233
334,595
328,505
323,610
315,437
326,303
355,532
366,367
438,826
0
457,540
643,493
646,635
638,862
719,209
858,842
1,058,465
1,145,830
1,168,799
1,182,769
1,158,020
1,130,504
1,105,858
1,105,088
1,076,050
1,075,306
1,107,877
1,268,296
1,239,981
1,596,057
1,588,972
1,647,570
1,676,051
1,678,030
1,650,317
1,636,987
1,672,911
1,646,984
1,661,532
1,626,183
1,590,865
1,556,133
1,544,760
1,488,071
1,459,000
1,371,000
1,340,000
1,317,000
1,318,000
1,305,000
1,305,000
1,305,000
1,294,000
1,332,000
1,351,000
1,986,000
2,012,000
2,051,000
2,271,000
2,735,000
3,392,000
3,384,000
3,390,000
3,625,000
3,670,000
10,499,000
12,488,000
12,736,000
12,669,000
12,844,000
14,826,000
15,358,000
15,637,000
16,058,000
17,265,000
18,109,000
19,577,000
20,758,000
21,490,000
21,383,000
23,343,000
25,594,000
25,594,00023,343,00021,383,00021,490,00020,758,00019,577,00018,109,00017,265,00016,058,00015,637,00015,358,00014,826,00012,844,00012,669,00012,736,00012,488,00010,499,0003,670,0003,625,0003,390,0003,384,0003,392,0002,735,0002,271,0002,051,0002,012,0001,986,0001,351,0001,332,0001,294,0001,305,0001,305,0001,305,0001,318,0001,317,0001,340,0001,371,0001,459,0001,488,0711,544,7601,556,1331,590,8651,626,1831,661,5321,646,9841,672,9111,636,9871,650,3171,678,0301,676,0511,647,5701,588,9721,596,0571,239,9811,268,2961,107,8771,075,3061,076,0501,105,0881,105,8581,130,5041,158,0201,182,7691,168,7991,145,8301,058,465858,842719,209638,862646,635643,493457,5400438,826366,367355,532326,303315,437323,610328,505334,595341,233346,632400,676334,070286,744265,413283,401290,674269,065269,000240,413223,528201,13186,01857,60640,24734,56529,10030,00026,30023,300
       Property Plant Equipment 
22,700
22,700
26,600
25,900
30,443
34,908
37,425
47,280
74,333
94,863
108,695
120,000
120,128
143,578
138,778
135,152
148,904
198,945
196,230
190,029
185,041
182,988
182,198
178,955
169,236
178,951
178,505
178,152
180,206
177,144
177,144
260,828
271,190
264,832
322,946
359,808
522,056
599,478
609,674
625,798
601,053
582,914
565,296
571,858
548,916
542,216
585,672
568,857
553,366
550,896
551,757
560,072
553,541
574,056
566,540
576,144
588,023
578,948
595,418
582,740
570,802
556,911
566,601
557,282
547,000
497,000
477,000
466,000
479,000
485,000
503,000
521,000
539,000
578,000
600,000
997,000
1,066,000
1,162,000
1,292,000
1,404,000
2,009,000
2,019,000
2,044,000
2,292,000
2,310,000
2,665,000
2,740,000
2,856,000
2,995,000
3,165,000
3,339,000
3,607,000
3,772,000
4,085,000
4,701,000
4,845,000
4,834,000
5,034,000
5,160,000
5,260,000
5,538,000
6,441,000
6,441,0005,538,0005,260,0005,160,0005,034,0004,834,0004,845,0004,701,0004,085,0003,772,0003,607,0003,339,0003,165,0002,995,0002,856,0002,740,0002,665,0002,310,0002,292,0002,044,0002,019,0002,009,0001,404,0001,292,0001,162,0001,066,000997,000600,000578,000539,000521,000503,000485,000479,000466,000477,000497,000547,000557,282566,601556,911570,802582,740595,418578,948588,023576,144566,540574,056553,541560,072551,757550,896553,366568,857585,672542,216548,916571,858565,296582,914601,053625,798609,674599,478522,056359,808322,946264,832271,190260,828177,144177,144180,206178,152178,505178,951169,236178,955182,198182,988185,041190,029196,230198,945148,904135,152138,778143,578120,128120,000108,69594,86374,33347,28037,42534,90830,44325,90026,60022,70022,700
       Goodwill 
0
0
0
0
0
0
0
24,000
86,232
81,000
85,000
50,000
81,119
80,462
78,000
54,227
55,139
55,139
108,497
108,909
108,780
108,566
108,107
108,107
108,107
108,107
133,000
145,317
204,603
204,000
203,657
301,425
291,077
293,383
292,934
354,057
371,019
365,800
366,286
369,844
369,844
369,844
369,844
369,844
369,844
369,844
369,844
369,844
369,844
593,513
648,053
641,030
641,030
641,030
641,030
641,030
641,030
641,030
643,179
643,179
643,179
643,179
643,179
618,179
618,000
618,000
618,000
618,000
618,000
618,000
618,000
618,000
618,000
618,000
618,000
618,000
618,000
618,000
618,000
618,000
618,000
618,000
618,000
618,000
628,000
4,193,000
4,193,000
4,193,000
4,193,000
4,193,000
4,302,000
4,349,000
4,365,000
4,372,000
4,372,000
4,372,000
4,430,000
4,430,000
4,430,000
4,430,000
4,453,000
4,622,000
4,622,0004,453,0004,430,0004,430,0004,430,0004,430,0004,372,0004,372,0004,372,0004,365,0004,349,0004,302,0004,193,0004,193,0004,193,0004,193,0004,193,000628,000618,000618,000618,000618,000618,000618,000618,000618,000618,000618,000618,000618,000618,000618,000618,000618,000618,000618,000618,000618,000618,179643,179643,179643,179643,179643,179641,030641,030641,030641,030641,030641,030641,030648,053593,513369,844369,844369,844369,844369,844369,844369,844369,844369,844369,844366,286365,800371,019354,057292,934293,383291,077301,425203,657204,000204,603145,317133,000108,107108,107108,107108,107108,566108,780108,909108,49755,13955,13954,22778,00080,46281,11950,00085,00081,00086,23224,0000000000
       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
106,000
144,000
146,000
147,000
308,000
266,000
285,000
307,000
314,000
299,000
505,000
800,000
1,172,000
1,546,000
1,750,000
1,819,000
1,819,0001,750,0001,546,0001,172,000800,000505,000299,000314,000307,000285,000266,000308,000147,000146,000144,000106,00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
80,969
85,210
31,000
31,000
80,462
78,158
76,471
82,352
79,088
153,512
148,872
148,937
143,330
138,175
135,621
135,523
131,375
152,314
160,738
22,989
29,000
29,428
45,511
50,914
54,735
78,173
106,926
125,001
145,148
155,646
147,101
142,446
135,678
127,817
120,458
115,423
118,879
112,642
288,745
278,761
358,136
342,839
326,136
363,395
346,938
331,248
312,332
336,733
322,520
320,589
296,012
277,530
260,613
241,301
221,714
205,000
190,000
172,000
166,000
155,000
138,000
120,000
104,000
90,000
76,000
63,000
52,000
55,000
51,000
49,000
45,000
54,000
49,000
43,000
49,000
80,000
2,854,000
2,861,000
2,737,000
2,613,000
2,478,000
2,454,000
2,339,000
2,211,000
2,036,000
1,850,000
1,676,000
1,541,000
1,395,000
1,251,000
1,112,000
986,000
952,000
952,000986,0001,112,0001,251,0001,395,0001,541,0001,676,0001,850,0002,036,0002,211,0002,339,0002,454,0002,478,0002,613,0002,737,0002,861,0002,854,00080,00049,00043,00049,00054,00045,00049,00051,00055,00052,00063,00076,00090,000104,000120,000138,000155,000166,000172,000190,000205,000221,714241,301260,613277,530296,012320,589322,520336,733312,332331,248346,938363,395326,136342,839358,136278,761288,745112,642118,879115,423120,458127,817135,678142,446147,101155,646145,148125,001106,92678,17354,73550,91445,51129,42829,00022,989160,738152,314131,375135,523135,621138,175143,330148,937148,872153,51279,08882,35276,47178,15880,46231,00031,00085,21080,969000000000
       Long-term Assets Other 
600
3,600
3,400
3,200
4,122
5,339
20,181
14,738
10,513
11,681
10,884
68,000
12,274
10,188
66,465
10,473
55,488
56,037
6,733
4,470
7,255
8,277
8,132
9,034
10,678
15,977
24,713
26,084
31,028
36,000
37,527
28,349
33,454
25,912
25,156
38,051
40,389
35,404
37,193
23,521
44,677
42,068
42,901
20,866
41,867
44,367
39,719
22,602
38,010
93,512
46,323
102,491
118,085
116,006
111,499
93,924
107,125
104,486
102,346
35,758
99,354
95,430
93,679
27,642
89,000
66,000
73,000
67,000
66,000
64,000
64,000
62,000
47,000
60,000
70,000
319,000
273,000
220,000
312,000
668,000
110,000
110,000
116,000
41,000
119,000
157,000
1,922,000
2,000,000
1,944,000
1,903,000
3,453,000
3,575,000
3,220,000
3,033,000
3,266,000
3,521,000
3,699,000
3,701,000
3,495,000
2,954,000
2,818,000
2,182,000
2,182,0002,818,0002,954,0003,495,0003,701,0003,699,0003,521,0003,266,0003,033,0003,220,0003,575,0003,453,0001,903,0001,944,0002,000,0001,922,000157,000119,00041,000116,000110,000110,000668,000312,000220,000273,000319,00070,00060,00047,00062,00064,00064,00066,00067,00073,00066,00089,00027,64293,67995,43099,35435,758102,346104,486107,12593,924111,499116,006118,085102,49146,32393,51238,01022,60239,71944,36741,86720,86642,90142,06844,67723,52137,19335,40440,38938,05125,15625,91233,45428,34937,52736,00031,02826,08424,71315,97710,6789,0348,1328,2777,2554,4706,73356,03755,48810,47366,46510,18812,27468,00010,88411,68110,51314,73820,1815,3394,1223,2003,4003,600600
       Deferred Long Term Asset Charges 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
601,000
588,000
569,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000569,000588,000601,00000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
50,000
51,900
59,200
77,700
285,345
301,093
621,873
610,713
618,488
661,687
636,714
739,000
739,355
731,622
750,420
684,328
726,703
784,260
449,098
348,159
372,087
385,727
431,245
450,268
404,507
452,985
456,067
457,543
552,802
529,000
529,281
668,344
704,974
775,989
997,337
1,129,759
1,070,280
1,297,134
1,161,823
956,075
859,828
1,051,000
1,039,939
920,778
942,385
970,754
1,017,699
1,313,784
1,288,936
1,224,145
1,115,593
1,407,204
1,420,739
1,438,216
1,352,298
1,584,542
1,455,343
1,397,419
1,390,726
2,794,496
2,697,678
2,628,933
2,681,276
2,783,386
2,735,000
2,794,000
2,709,000
2,901,000
2,912,000
2,981,000
4,288,000
4,079,000
3,278,000
3,429,000
3,478,000
3,770,000
3,743,000
4,087,000
4,182,000
3,950,000
4,317,000
4,439,000
4,596,000
5,111,000
10,155,000
11,266,000
11,547,000
11,898,000
12,022,000
17,503,000
16,834,000
17,575,000
18,892,000
19,625,000
19,139,000
19,081,000
19,940,000
22,054,000
20,883,000
22,750,000
27,930,000
27,070,000
27,070,00027,930,00022,750,00020,883,00022,054,00019,940,00019,081,00019,139,00019,625,00018,892,00017,575,00016,834,00017,503,00012,022,00011,898,00011,547,00011,266,00010,155,0005,111,0004,596,0004,439,0004,317,0003,950,0004,182,0004,087,0003,743,0003,770,0003,478,0003,429,0003,278,0004,079,0004,288,0002,981,0002,912,0002,901,0002,709,0002,794,0002,735,0002,783,3862,681,2762,628,9332,697,6782,794,4961,390,7261,397,4191,455,3431,584,5421,352,2981,438,2161,420,7391,407,2041,115,5931,224,1451,288,9361,313,7841,017,699970,754942,385920,7781,039,9391,051,000859,828956,0751,161,8231,297,1341,070,2801,129,759997,337775,989704,974668,344529,281529,000552,802457,543456,067452,985404,507450,268431,245385,727372,087348,159449,098784,260726,703684,328750,420731,622739,355739,000636,714661,687618,488610,713621,873301,093285,34577,70059,20051,90050,000
   > Total Current Liabilities 
38,700
45,000
52,200
76,200
84,398
100,421
121,229
110,335
118,181
160,151
329,773
433,000
433,494
423,696
444,080
379,448
416,509
476,238
435,502
334,112
358,551
374,036
415,153
421,156
375,520
425,498
427,167
438,659
534,386
505,000
505,044
638,807
623,867
680,798
856,442
967,161
876,552
1,135,016
1,004,465
778,591
702,172
891,321
888,806
784,378
765,293
819,139
816,489
942,682
981,166
960,299
886,684
929,958
947,404
1,021,960
991,359
976,223
925,577
935,791
985,927
945,496
897,945
868,729
933,907
896,030
883,000
936,000
855,000
2,438,000
2,456,000
2,479,000
2,086,000
1,819,000
990,000
1,034,000
1,028,000
1,153,000
1,106,000
1,462,000
1,608,000
1,329,000
1,183,000
1,317,000
1,475,000
1,784,000
1,903,000
2,410,000
3,669,000
3,925,000
4,004,000
4,448,000
3,612,000
4,335,000
5,562,000
7,573,000
6,855,000
6,563,000
7,260,000
10,334,000
9,101,000
10,631,000
15,223,000
13,969,000
13,969,00015,223,00010,631,0009,101,00010,334,0007,260,0006,563,0006,855,0007,573,0005,562,0004,335,0003,612,0004,448,0004,004,0003,925,0003,669,0002,410,0001,903,0001,784,0001,475,0001,317,0001,183,0001,329,0001,608,0001,462,0001,106,0001,153,0001,028,0001,034,000990,0001,819,0002,086,0002,479,0002,456,0002,438,000855,000936,000883,000896,030933,907868,729897,945945,496985,927935,791925,577976,223991,3591,021,960947,404929,958886,684960,299981,166942,682816,489819,139765,293784,378888,806891,321702,172778,5911,004,4651,135,016876,552967,161856,442680,798623,867638,807505,044505,000534,386438,659427,167425,498375,520421,156415,153374,036358,551334,112435,502476,238416,509379,448444,080423,696433,494433,000329,773160,151118,181110,335121,229100,42184,39876,20052,20045,00038,700
       Short-term Debt 
1,900
1,800
2,000
1,800
1,550
1,104
685
588
429
2,019
4,014
0
3,896
5,607
5,580
5,676
6,203
6,528
5,788
4,015
3,043
2,038
1,360
856
345
0
0
0
0
0
340
0
0
0
0
0
0
0
0
0
0
0
354,034
390,277
0
0
0
336,380
0
0
0
288,798
251,780
300,726
295,026
311,030
293,412
317,953
314,562
308,110
287,927
303,369
315,049
142,073
136,000
192,000
163,000
1,500,000
1,500,000
1,500,000
1,056,000
827,000
222,000
86,000
24,000
15,000
14,000
14,000
3,000
665,000
80,000
84,000
89,000
91,000
100,000
124,000
998,000
999,000
1,134,000
1,000,000
140,000
1,409,000
0
1,249,000
1,249,000
1,250,000
1,437,000
1,457,000
1,479,000
1,478,000
1,250,000
250,000
250,0001,250,0001,478,0001,479,0001,457,0001,437,0001,250,0001,249,0001,249,00001,409,000140,0001,000,0001,134,000999,000998,000124,000100,00091,00089,00084,00080,000665,0003,00014,00014,00015,00024,00086,000222,000827,0001,056,0001,500,0001,500,0001,500,000163,000192,000136,000142,073315,049303,369287,927308,110314,562317,953293,412311,030295,026300,726251,780288,798000336,380000390,277354,03400000000000340000003458561,3602,0383,0434,0155,7886,5286,2035,6765,5805,6073,89604,0142,0194295886851,1041,5501,8002,0001,8001,900
       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
1,398,000
0
0
0
1,413,000
1,421,000
1,428,000
1,011,000
796,000
215,000
2,076,000
23,000
15,000
14,000
14,000
3,000
0
80,000
0
0
0
0
0
998,000
999,000
999,000
1,000,000
0
0
0
1,249,000
1,249,000
1,250,000
1,250,000
1,249,000
1,249,000
1,250,000
1,250,000
0
01,250,0001,250,0001,249,0001,249,0001,250,0001,250,0001,249,0001,249,0000001,000,000999,000999,000998,0000000080,00003,00014,00014,00015,00023,0002,076,000215,000796,0001,011,0001,428,0001,421,0001,413,0000001,398,000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
27,500
34,800
43,000
64,900
68,527
75,887
86,716
76,535
72,048
88,737
108,953
214,000
214,019
165,395
170,589
141,129
234,437
282,397
242,309
185,342
214,618
223,201
262,960
238,223
182,146
221,047
179,777
179,395
298,147
230,916
230,916
272,075
334,046
323,381
449,792
492,099
427,855
438,892
387,252
218,864
226,114
275,978
321,530
344,527
362,740
280,041
324,770
286,138
346,295
297,813
307,943
335,072
395,578
417,250
390,265
356,428
328,259
310,271
333,283
324,391
309,008
261,627
328,097
293,223
222,000
277,000
295,000
296,000
320,000
423,000
523,000
485,000
348,000
431,000
511,000
596,000
623,000
800,000
902,000
511,000
368,000
437,000
591,000
687,000
761,000
893,000
1,097,000
1,201,000
1,218,000
1,474,000
1,664,000
1,783,000
1,999,000
2,421,000
1,491,000
1,193,000
1,141,000
1,929,000
2,380,000
2,699,000
2,715,000
3,680,000
3,680,0002,715,0002,699,0002,380,0001,929,0001,141,0001,193,0001,491,0002,421,0001,999,0001,783,0001,664,0001,474,0001,218,0001,201,0001,097,000893,000761,000687,000591,000437,000368,000511,000902,000800,000623,000596,000511,000431,000348,000485,000523,000423,000320,000296,000295,000277,000222,000293,223328,097261,627309,008324,391333,283310,271328,259356,428390,265417,250395,578335,072307,943297,813346,295286,138324,770280,041362,740344,527321,530275,978226,114218,864387,252438,892427,855492,099449,792323,381334,046272,075230,916230,916298,147179,395179,777221,047182,146238,223262,960223,201214,618185,342242,309282,397234,437141,129170,589165,395214,019214,000108,95388,73772,04876,53586,71675,88768,52764,90043,00034,80027,500
       Other Current Liabilities 
9,300
8,400
7,200
9,500
14,321
23,430
33,828
33,212
46,000
71,000
73,625
148,807
145,386
190,274
204,416
4,176
525
4,117
187,405
144,755
140,890
148,797
150,833
170,577
193,029
198,867
247,390
259,264
229,434
231,937
272,899
365,552
285,435
353,833
402,987
469,206
433,989
685,301
613,182
559,727
476,058
615,343
198,133
29,950
402,553
539,098
491,719
71,300
634,871
662,486
578,741
35,439
27,679
30,802
37,065
35,160
34,337
40,315
55,424
30,590
25,299
26,700
32,126
167,999
148,000
146,000
168,000
320,000
286,000
305,000
337,000
422,000
374,000
443,000
428,000
489,000
413,000
571,000
623,000
61,000
650,000
669,000
676,000
865,000
868,000
1,171,000
1,339,000
1,437,000
1,319,000
1,673,000
1,510,000
843,000
3,229,000
3,544,000
3,777,000
3,766,000
4,315,000
6,527,000
4,729,000
5,690,000
10,413,000
9,091,000
9,091,00010,413,0005,690,0004,729,0006,527,0004,315,0003,766,0003,777,0003,544,0003,229,000843,0001,510,0001,673,0001,319,0001,437,0001,339,0001,171,000868,000865,000676,000669,000650,00061,000623,000571,000413,000489,000428,000443,000374,000422,000337,000305,000286,000320,000168,000146,000148,000167,99932,12626,70025,29930,59055,42440,31534,33735,16037,06530,80227,67935,439578,741662,486634,87171,300491,719539,098402,55329,950198,133615,343476,058559,727613,182685,301433,989469,206402,987353,833285,435365,552272,899231,937229,434259,264247,390198,867193,029170,577150,833148,797140,890144,755187,4054,1175254,176204,416190,274145,386148,80773,62571,00046,00033,21233,82823,43014,3219,5007,2008,4009,300
   > Long-term Liabilities 
11,300
6,900
7,000
1,500
200,947
200,672
500,644
500,378
500,307
501,536
306,941
306,000
305,861
307,926
306,340
304,880
310,194
308,022
13,596
14,047
13,536
11,691
16,092
29,112
28,987
27,487
28,900
18,884
18,416
0
24,237
29,537
81,107
95,191
140,895
162,598
193,728
162,118
157,358
177,484
157,656
159,679
151,133
136,400
177,092
151,615
201,210
371,102
307,770
263,846
228,909
477,246
473,335
416,256
360,939
608,319
529,766
461,628
404,799
1,849,000
1,799,733
1,760,204
1,747,369
1,887,356
1,852,000
1,858,000
1,854,000
463,000
456,000
502,000
2,202,000
2,260,000
2,288,000
2,395,000
2,450,000
2,617,000
2,637,000
2,625,000
2,574,000
2,621,000
3,134,000
3,122,000
3,121,000
3,327,000
8,252,000
8,856,000
7,878,000
7,973,000
8,018,000
13,055,000
13,222,000
13,240,000
13,330,000
12,052,000
12,284,000
12,518,000
12,680,000
11,720,000
11,782,000
12,119,000
12,707,000
13,101,000
13,101,00012,707,00012,119,00011,782,00011,720,00012,680,00012,518,00012,284,00012,052,00013,330,00013,240,00013,222,00013,055,0008,018,0007,973,0007,878,0008,856,0008,252,0003,327,0003,121,0003,122,0003,134,0002,621,0002,574,0002,625,0002,637,0002,617,0002,450,0002,395,0002,288,0002,260,0002,202,000502,000456,000463,0001,854,0001,858,0001,852,0001,887,3561,747,3691,760,2041,799,7331,849,000404,799461,628529,766608,319360,939416,256473,335477,246228,909263,846307,770371,102201,210151,615177,092136,400151,133159,679157,656177,484157,358162,118193,728162,598140,89595,19181,10729,53724,237018,41618,88428,90027,48728,98729,11216,09211,69113,53614,04713,596308,022310,194304,880306,340307,926305,861306,000306,941501,536500,307500,378500,644200,672200,9471,5007,0006,90011,300
       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
24,760
24,450
24,098
23,734
23,359
23,389
22,957
22,493
21,949
21,439
20,830
20,237
19,627
18,998
18,333
17,685
17,015
1,373,875
1,379,959
1,386,091
1,392,236
1,398,428
1,404,000
1,411,000
1,417,000
10,000
9,000
8,000
1,989,000
1,989,000
1,988,000
1,987,000
1,986,000
1,985,000
1,986,000
1,987,000
1,987,000
1,988,000
1,988,000
1,989,000
1,990,000
1,991,000
6,959,000
6,960,000
5,963,000
5,964,000
5,964,000
10,943,000
10,944,000
10,946,000
10,947,000
0
9,701,000
9,703,000
9,704,000
8,456,000
0
0
0
0
00008,456,0009,704,0009,703,0009,701,000010,947,00010,946,00010,944,00010,943,0005,964,0005,964,0005,963,0006,960,0006,959,0001,991,0001,990,0001,989,0001,988,0001,988,0001,987,0001,987,0001,986,0001,985,0001,986,0001,987,0001,988,0001,989,0001,989,0008,0009,00010,0001,417,0001,411,0001,404,0001,398,4281,392,2361,386,0911,379,9591,373,87517,01517,68518,33318,99819,62720,23720,83021,43921,94922,49322,95723,38923,35923,73424,09824,45024,760000000000000000000000000000000000000000000
       Deferred Long Term Asset Charges 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
601,000
588,000
569,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000569,000588,000601,00000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Warrants
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
87,000
79,000
72,000
45,000
31,000
7,000
2,000
1,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000001,0002,0007,00031,00045,00072,00079,00087,0000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
500
200,250
200,000
200,000
200,000
200,000
197,864
0
0
0
0
0
0
6,000
4,500
4,582
4,582
4,582
3,082
7,483
8,358
8,233
6,733
8,146
20,036
17,682
24,237
27,667
29,537
81,107
63,294
80,997
75,698
79,132
73,162
72,351
76,598
72,428
79,814
69,320
94,211
91,179
95,708
130,606
301,584
230,269
163,134
129,231
322,519
319,501
252,854
169,254
396,371
318,194
246,904
183,420
317,172
244,538
181,411
144,745
256,621
194,000
155,000
112,000
239,000
114,000
122,000
125,000
161,000
148,000
158,000
170,000
614,000
651,000
638,000
587,000
633,000
660,000
650,000
662,000
775,000
774,000
1,285,000
1,311,000
1,375,000
1,414,000
1,396,000
1,535,000
1,553,000
1,631,000
1,609,000
1,785,000
1,913,000
0
2,223,000
0
0
0
0
00002,223,00001,913,0001,785,0001,609,0001,631,0001,553,0001,535,0001,396,0001,414,0001,375,0001,311,0001,285,000774,000775,000662,000650,000660,000633,000587,000638,000651,000614,000170,000158,000148,000161,000125,000122,000114,000239,000112,000155,000194,000256,621144,745181,411244,538317,172183,420246,904318,194396,371169,254252,854319,501322,519129,231163,134230,269301,584130,60695,70891,17994,21169,32079,81472,42876,59872,35173,16279,13275,69880,99763,29481,10729,53727,66724,23717,68220,0368,1466,7338,2338,3587,4833,0824,5824,5824,5824,5006,000000000197,864200,000200,000200,000200,000200,250500000
       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
1,000
2,000
4,000
5,000
6,000
10,000
15,000
18,000
27,000
40,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000040,00027,00018,00015,00010,0006,0005,0004,0002,0001,000000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
76,700
82,500
98,400
124,600
162,446
206,090
361,473
405,714
463,296
527,571
610,636
764,000
763,819
883,532
879,277
932,687
960,830
995,853
1,009,682
1,051,185
1,086,103
1,095,162
1,108,411
1,178,268
1,230,587
1,275,233
1,349,441
1,457,756
1,608,651
1,654,548
1,654,548
2,006,919
2,095,894
2,260,278
2,477,926
2,617,912
2,737,178
2,662,915
2,487,075
2,394,652
2,318,876
2,247,409
2,423,635
2,665,140
2,860,645
2,760,514
2,897,880
3,181,462
3,447,808
3,689,469
3,973,450
4,145,724
4,287,428
4,453,665
4,722,846
4,827,703
4,824,184
4,172,173
4,320,647
4,456,398
4,166,985
4,304,786
4,204,593
4,417,982
4,556,000
4,185,000
4,465,000
4,469,000
4,196,000
4,480,000
5,324,000
5,762,000
6,132,000
5,973,000
6,352,000
7,471,000
7,717,000
8,795,000
9,475,000
9,342,000
9,704,000
10,336,000
11,214,000
12,204,000
13,099,000
13,914,000
15,334,000
16,893,000
18,774,000
21,147,000
23,798,000
26,612,000
26,320,000
23,851,000
21,349,000
22,101,000
24,520,000
27,501,000
33,265,000
42,978,000
49,142,000
58,157,000
58,157,00049,142,00042,978,00033,265,00027,501,00024,520,00022,101,00021,349,00023,851,00026,320,00026,612,00023,798,00021,147,00018,774,00016,893,00015,334,00013,914,00013,099,00012,204,00011,214,00010,336,0009,704,0009,342,0009,475,0008,795,0007,717,0007,471,0006,352,0005,973,0006,132,0005,762,0005,324,0004,480,0004,196,0004,469,0004,465,0004,185,0004,556,0004,417,9824,204,5934,304,7864,166,9854,456,3984,320,6474,172,1734,824,1844,827,7034,722,8464,453,6654,287,4284,145,7243,973,4503,689,4693,447,8083,181,4622,897,8802,760,5142,860,6452,665,1402,423,6352,247,4092,318,8762,394,6522,487,0752,662,9152,737,1782,617,9122,477,9262,260,2782,095,8942,006,9191,654,5481,654,5481,608,6511,457,7561,349,4411,275,2331,230,5871,178,2681,108,4111,095,1621,086,1031,051,1851,009,682995,853960,830932,687879,277883,532763,819764,000610,636527,571463,296405,714361,473206,090162,446124,60098,40082,50076,700
   Common Stock
0
0
0
31
32
65
68
68
70
72
72
150
150
153
157
158
159
161
162
164
166
167
168
169
173
174
178
180
371
373
373
388
393
402
615
619
623
625
629
629
636
638
646
653
663
665
671
677
688
691
698
700
707
713
719
720
725
726
732
732
743
744
752
754
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
3,000
3,000
3,000
3,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
25,000
25,0002,0002,0002,0002,0002,0002,0002,0002,0003,0003,0003,0003,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0007547527447437327327267257207197137077006986916886776716656636536466386366296296256236196154023933883733733711801781741731691681671661641621611591581571531501507272706868653231000
   Retained Earnings 
-3,200
3,500
14,100
28,700
46,973
69,495
97,563
128,623
154,490
188,066
232,727
307,000
306,940
395,438
346,802
397,739
417,486
441,636
447,992
472,158
493,507
498,626
524,505
572,514
636,958
711,795
777,048
875,100
965,776
927,000
926,548
1,196,565
1,328,824
1,501,556
1,737,217
1,994,210
2,171,015
2,050,086
2,111,834
1,964,169
1,762,831
1,657,529
1,765,106
1,896,182
2,033,776
1,892,815
1,977,677
2,149,328
2,284,547
2,436,120
2,614,393
2,730,418
2,790,855
2,909,901
3,118,981
3,246,088
3,277,713
3,330,815
3,406,154
3,504,742
3,594,527
3,675,071
3,801,966
3,948,877
4,037,000
4,010,000
4,204,000
4,350,000
4,484,000
4,675,000
5,529,000
6,108,000
6,506,000
7,006,000
7,760,000
8,787,000
9,948,000
10,957,000
12,096,000
12,565,000
12,862,000
13,317,000
14,118,000
14,971,000
15,790,000
16,313,000
17,550,000
18,908,000
20,721,000
22,995,000
25,359,000
16,235,000
15,758,000
12,971,000
9,905,000
10,171,000
12,115,000
14,921,000
20,360,000
29,817,000
36,598,000
45,961,000
45,961,00036,598,00029,817,00020,360,00014,921,00012,115,00010,171,0009,905,00012,971,00015,758,00016,235,00025,359,00022,995,00020,721,00018,908,00017,550,00016,313,00015,790,00014,971,00014,118,00013,317,00012,862,00012,565,00012,096,00010,957,0009,948,0008,787,0007,760,0007,006,0006,506,0006,108,0005,529,0004,675,0004,484,0004,350,0004,204,0004,010,0004,037,0003,948,8773,801,9663,675,0713,594,5273,504,7423,406,1543,330,8153,277,7133,246,0883,118,9812,909,9012,790,8552,730,4182,614,3932,436,1202,284,5472,149,3281,977,6771,892,8152,033,7761,896,1821,765,1061,657,5291,762,8311,964,1692,111,8342,050,0862,171,0151,994,2101,737,2171,501,5561,328,8241,196,565926,548927,000965,776875,100777,048711,795636,958572,514524,505498,626493,507472,158447,992441,636417,486397,739346,802395,438306,940307,000232,727188,066154,490128,62397,56369,49546,97328,70014,1003,500-3,200
   Accumulated Other Comprehensive Income 
-2,000
-300
-200
-100
-65
-33
-15
-6
-2
0
818
0
108
2,179
2,326
3,760
4,154
2,989
-5,658
-4,618
-6,230
-6,645
-4,944
-6,389
-6,546
-6,508
-6,308
-3,633
-2,451
-2,000
-2,374
1,436
1,284
1,586
3,350
8,034
1,549
-966
-3,970
3,865
4,931
8,670
9,645
12,172
10,872
11,234
13,000
10,272
11,121
14,434
8,997
10,614
10,447
11,159
10,860
9,981
10,293
5,897
5,862
4,877
6,364
4,378
9,761
7,844
8,000
1,000
2,000
-4,000
1,000
4,000
-4,000
-16,000
-14,000
-12,000
-14,000
-18,000
-23,000
-23,000
-24,000
-12,000
-2,000
-1,000
-3,000
1,000
-10,000
4,000
12,000
19,000
14,000
8,000
9,000
-11,000
-64,000
-90,000
-123,000
-43,000
-50,000
-51,000
-88,000
27,000
-109,000
56,000
56,000-109,00027,000-88,000-51,000-50,000-43,000-123,000-90,000-64,000-11,0009,0008,00014,00019,00012,0004,000-10,0001,000-3,000-1,000-2,000-12,000-24,000-23,000-23,000-18,000-14,000-12,000-14,000-16,000-4,0004,0001,000-4,0002,0001,0008,0007,8449,7614,3786,3644,8775,8625,89710,2939,98110,86011,15910,44710,6148,99714,43411,12110,27213,00011,23410,87212,1729,6458,6704,9313,865-3,970-9661,5498,0343,3501,5861,2841,436-2,374-2,000-2,451-3,633-6,308-6,508-6,546-6,389-4,944-6,645-6,230-4,618-5,6582,9894,1543,7602,3262,17910808180-2-6-15-33-65-100-200-300-2,000
   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
2,111,506
2,219,401
2,288,989
2,329,456
2,386,257
2,500,577
2,638,531
2,725,317
2,846,266
2,900,896
2,994,507
3,040,979
3,114,995
3,193,623
3,273,230
3,104,501
3,407,889
3,483,342
3,492,140
3,682,742
3,783,099
3,855,092
3,986,000
3,938,000
4,170,000
4,170,000
4,218,000
4,408,000
4,581,000
4,708,000
4,936,000
5,048,000
5,219,000
5,351,000
5,546,000
5,681,000
5,891,000
6,051,000
6,317,000
6,543,000
6,824,000
7,045,000
7,354,000
7,828,000
8,301,000
8,721,000
9,280,000
9,745,000
10,465,000
10,385,000
10,623,000
0
11,565,000
11,971,000
12,453,000
12,629,000
0
0
0
0
000012,629,00012,453,00011,971,00011,565,000010,623,00010,385,00010,465,0009,745,0009,280,0008,721,0008,301,0007,828,0007,354,0007,045,0006,824,0006,543,0006,317,0006,051,0005,891,0005,681,0005,546,0005,351,0005,219,0005,048,0004,936,0004,708,0004,581,0004,408,0004,218,0004,170,0004,170,0003,938,0003,986,0003,855,0923,783,0993,682,7423,492,1403,483,3423,407,8893,104,5013,273,2303,193,6233,114,9953,040,9792,994,5072,900,8962,846,2662,725,3172,638,5312,500,5772,386,2572,329,4562,288,9892,219,4012,111,506000000000000000000000000000000000000000000
   Treasury Stock00000000000-12,038,000-11,604,000-11,242,000-10,756,000-10,530,000-10,232,000-10,036,000-9,814,000-9,726,000-9,524,000-9,474,000-9,263,000-8,489,000-7,821,000-7,755,000-6,650,000-6,614,000-6,070,000-5,297,000-5,039,000-4,783,000-4,608,000-4,508,000-4,048,000-3,912,000-3,765,000-3,476,000-3,394,585-3,390,985-3,058,149-2,926,789-2,537,295-2,499,990-2,269,766-1,737,025-1,622,709-1,522,709-1,509,087-1,509,088-1,496,904-1,496,904-1,487,093-1,487,079-1,479,392-1,479,392-1,473,656-1,473,655-1,463,268-1,463,268-1,463,268-1,463,268-1,463,268-1,463,268-1,163,528-1,163,528-1,039,632-861,547-736,506-612,120-487,120-387,120-387,120-262,142-212,142-162,142-122,142-72,100-24,644-24,6440000000000000000000000
   Other Stockholders Equity 
81,900
79,300
84,500
96,000
115,506
136,563
263,000
277,000
308,738
339,433
376,000
457,000