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

Portland General Electric Co
Buy, Hold or Sell?

Let's analyze Portland General Electric Co together

I guess you are interested in Portland General Electric Co. 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 Portland General Electric Co. 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 Portland General Electric Co

I send you an email if I find something interesting about Portland General Electric Co.

1. Quick Overview

1.1. Quick analysis of Portland General Electric Co (30 sec.)










1.2. What can you expect buying and holding a share of Portland General Electric Co? (30 sec.)

How much money do you get?

How much money do you get?
$1.86
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$34.42
Expected worth in 1 year
$37.60
How sure are you?
95.0%

+ What do you gain per year?

Total Gains per Share
$5.04
Return On Investment
12.0%

For what price can you sell your share?

Current Price per Share
$41.94
Expected price per share
$38.47 - $44.89
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Portland General Electric Co (5 min.)




Live pricePrice per Share (EOD)
$41.94
Intrinsic Value Per Share
$-104.08 - $8.01
Total Value Per Share
$-69.65 - $42.44

2.2. Growth of Portland General Electric Co (5 min.)




Is Portland General Electric Co growing?

Current yearPrevious yearGrowGrow %
How rich?$3.6b$3b$314m9.2%

How much money is Portland General Electric Co making?

Current yearPrevious yearGrowGrow %
Making money$85.7m$52.7m$33m38.5%
Net Profit Margin10.6%7.3%--

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

2.3. Financial Health of Portland General Electric Co (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 Portland General Electric Co?

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

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

Speculation

The Price per Share of Portland General Electric Co is $41.94. 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 Portland General Electric Co.
  • 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 Portland General Electric Co, 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 $34.42. Based on the TTM, the Book Value Change Per Share is $0.79 per quarter. Based on the YOY, the Book Value Change Per Share is $1.27 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 $0.46 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Portland General Electric Co.

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 Eps0.892.1%0.811.9%0.501.2%0.571.4%0.511.2%
Usd Book Value Change Per Share1.383.3%0.791.9%1.273.0%0.511.2%0.411.0%
Usd Dividend Per Share0.491.2%0.461.1%0.411.0%0.380.9%0.330.8%
Usd Total Gains Per Share1.884.5%1.263.0%1.684.0%0.892.1%0.741.8%
Usd Price Per Share47.90-44.12-46.30-46.29-44.88-
Price to Earnings Ratio13.43-14.06-24.28-17.44-21.66-
Price-to-Total Gains Ratio25.51-18.10-41.86-54.57-75.39-
Price to Book Ratio1.39-1.37-1.59-1.71-1.83-
Price-to-Total Gains Ratio25.51-18.10-41.86-54.57-75.39-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share41.94
Number of shares23
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.460.38
Usd Book Value Change Per Share0.790.51
Usd Total Gains Per Share1.260.89
Gains per Quarter (23 shares)28.9520.46
Gains per Year (23 shares)115.8181.83
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
14373106354672
2851462227193154
3128219338106139236
4171292454141186318
5214365570177232400
6256438686212279482
7299511802247325564
8342585918283372646
93856581034318418728
104277311150353465810

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%19.01.00.095.0%39.01.00.097.5%93.07.00.093.0%
Book Value Change Per Share3.01.00.075.0%11.01.00.091.7%17.03.00.085.0%36.04.00.090.0%83.014.03.083.0%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%92.00.08.092.0%
Total Gains per Share3.01.00.075.0%11.01.00.091.7%18.02.00.090.0%38.02.00.095.0%94.06.00.094.0%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Portland General Electric Co compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--1.3840.794+74%1.268+9%0.505+174%0.413+235%
Book Value Per Share--34.42232.341+6%29.363+17%27.517+25%24.892+38%
Current Ratio--0.9771.010-3%0.964+1%0.914+7%0.941+4%
Debt To Asset Ratio--0.6940.705-2%0.702-1%0.707-2%0.699-1%
Debt To Equity Ratio--2.2732.350-3%2.371-4%2.408-6%2.331-2%
Dividend Per Share--0.4930.465+6%0.408+21%0.384+28%0.327+51%
Enterprise Value---3164657600.000-3446031280.000+9%-2357387200.000-26%-2014117208.000-36%-1317473808.000-58%
Eps--0.8910.813+10%0.500+78%0.567+57%0.511+74%
Ev To Ebitda Ratio---2.786-3.246+17%-2.833+2%-2.431-13%-1.689-39%
Ev To Sales Ratio---0.852-1.086+28%-0.817-4%-0.743-13%-0.532-38%
Free Cash Flow Per Share---0.085-1.437+1583%-1.719+1914%-0.841+886%-0.429+403%
Free Cash Flow To Equity Per Share--0.3510.026+1245%0.083+323%0.029+1094%-0.056+116%
Gross Profit Margin--1.0000.993+1%1.0000%0.865+16%0.139+617%
Intrinsic Value_10Y_max--8.015--------
Intrinsic Value_10Y_min---104.075--------
Intrinsic Value_1Y_max---1.354--------
Intrinsic Value_1Y_min---5.739--------
Intrinsic Value_3Y_max---2.425--------
Intrinsic Value_3Y_min---21.407--------
Intrinsic Value_5Y_max---1.513--------
Intrinsic Value_5Y_min---41.520--------
Market Cap4422824640.000-14%5051342400.0004652718720.000+9%4882612800.000+3%4882032792.000+3%4733076192.000+7%
Net Profit Margin--0.1010.106-4%0.073+39%0.090+12%0.093+9%
Operating Margin--0.1700.181-6%0.257-34%0.289-41%0.245-30%
Operating Ratio--0.8430.859-2%0.871-3%0.857-2%0.8430%
Pb Ratio1.218-14%1.3921.368+2%1.589-12%1.706-18%1.828-24%
Pe Ratio11.763-14%13.43414.057-4%24.278-45%17.438-23%21.661-38%
Price Per Share41.940-14%47.90044.120+9%46.300+3%46.295+3%44.882+7%
Price To Free Cash Flow Ratio-122.856+12%-140.315-40.384-71%-7.821-94%-21.963-84%-1.030-99%
Price To Total Gains Ratio22.337-14%25.51218.103+41%41.855-39%54.566-53%75.395-66%
Quick Ratio--0.5090.503+1%0.536-5%0.558-9%0.549-7%
Return On Assets--0.0080.007+7%0.005+55%0.006+32%0.006+29%
Return On Equity--0.0260.025+5%0.017+51%0.020+27%0.020+27%
Total Gains Per Share--1.8781.259+49%1.676+12%0.889+111%0.740+154%
Usd Book Value--3630000000.0003410500000.000+6%3096500000.000+17%2901800000.000+25%2625050000.000+38%
Usd Book Value Change Per Share--1.3840.794+74%1.268+9%0.505+174%0.413+235%
Usd Book Value Per Share--34.42232.341+6%29.363+17%27.517+25%24.892+38%
Usd Dividend Per Share--0.4930.465+6%0.408+21%0.384+28%0.327+51%
Usd Enterprise Value---3164657600.000-3446031280.000+9%-2357387200.000-26%-2014117208.000-36%-1317473808.000-58%
Usd Eps--0.8910.813+10%0.500+78%0.567+57%0.511+74%
Usd Free Cash Flow---9000000.000-151500000.000+1583%-181250000.000+1914%-88700000.000+886%-45275000.000+403%
Usd Free Cash Flow Per Share---0.085-1.437+1583%-1.719+1914%-0.841+886%-0.429+403%
Usd Free Cash Flow To Equity Per Share--0.3510.026+1245%0.083+323%0.029+1094%-0.056+116%
Usd Market Cap4422824640.000-14%5051342400.0004652718720.000+9%4882612800.000+3%4882032792.000+3%4733076192.000+7%
Usd Price Per Share41.940-14%47.90044.120+9%46.300+3%46.295+3%44.882+7%
Usd Profit--94000000.00085750000.000+10%52750000.000+78%59800000.000+57%53900000.000+74%
Usd Revenue--929000000.000805250000.000+15%721250000.000+29%657750000.000+41%576275000.000+61%
Usd Total Gains Per Share--1.8781.259+49%1.676+12%0.889+111%0.740+154%
 EOD+3 -5MRQTTM+35 -5YOY+32 -75Y+32 -810Y+32 -8

3.3 Fundamental Score

Let's check the fundamental score of Portland General Electric Co based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1511.763
Price to Book Ratio (EOD)Between0-11.218
Net Profit Margin (MRQ)Greater than00.101
Operating Margin (MRQ)Greater than00.170
Quick Ratio (MRQ)Greater than10.509
Current Ratio (MRQ)Greater than10.977
Debt to Asset Ratio (MRQ)Less than10.694
Debt to Equity Ratio (MRQ)Less than12.273
Return on Equity (MRQ)Greater than0.150.026
Return on Assets (MRQ)Greater than0.050.008
Total4/10 (40.0%)

3.4 Technical Score

Let's check the technical score of Portland General Electric Co based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5038.120
Ma 20Greater thanMa 5042.766
Ma 50Greater thanMa 10044.751
Ma 100Greater thanMa 20045.906
OpenGreater thanClose41.270
Total1/5 (20.0%)

4. In-depth Analysis

4.1 About Portland General Electric Co

Portland General Electric Company, an integrated electric utility company, engages in the generation, wholesale purchase, transmission, distribution, and retail sale of electricity in the state of Oregon. It operates six thermal plants, three wind farms, and seven hydroelectric facilities. As of December 31, 2023, the company owned an electric transmission system consisting of 1,254 circuit miles, including 287 circuit miles of 500 kilovolt line, 413 circuit miles of 230 kilovolt line, and 554 miles of 115 kilovolt line; and served 934 thousand retail customers in 51 cities. It also has 28,868 circuit miles of distribution lines. Portland General Electric Company was founded in 1889 and is headquartered in Portland, Oregon.

Fundamental data was last updated by Penke on 2025-01-10 10:44:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is just not 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 underpriced.
Based on the earnings, the company is underpriced.
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 Portland General Electric Co earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Portland General Electric Co to the Utilities - Regulated Electric industry mean.
  • A Net Profit Margin of 10.1% means that $0.10 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Portland General Electric Co:

  • The MRQ is 10.1%. The company is making a huge profit. +2
  • The TTM is 10.6%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ10.1%TTM10.6%-0.5%
TTM10.6%YOY7.3%+3.3%
TTM10.6%5Y9.0%+1.6%
5Y9.0%10Y9.3%-0.3%
4.3.1.2. Return on Assets

Shows how efficient Portland General Electric Co is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Portland General Electric Co to the Utilities - Regulated Electric industry mean.
  • 0.8% Return on Assets means that Portland General Electric Co generated $0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Portland General Electric Co:

  • The MRQ is 0.8%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.7%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.8%TTM0.7%+0.1%
TTM0.7%YOY0.5%+0.2%
TTM0.7%5Y0.6%+0.1%
5Y0.6%10Y0.6%0.0%
4.3.1.3. Return on Equity

Shows how efficient Portland General Electric Co is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Portland General Electric Co to the Utilities - Regulated Electric industry mean.
  • 2.6% Return on Equity means Portland General Electric Co generated $0.03 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Portland General Electric Co:

  • The MRQ is 2.6%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.5%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.6%TTM2.5%+0.1%
TTM2.5%YOY1.7%+0.7%
TTM2.5%5Y2.0%+0.4%
5Y2.0%10Y2.0%0.0%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Portland General Electric Co.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Portland General Electric Co is operating .

  • Measures how much profit Portland General Electric Co 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 Portland General Electric Co to the Utilities - Regulated Electric industry mean.
  • An Operating Margin of 17.0% means the company generated $0.17  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Portland General Electric Co:

  • The MRQ is 17.0%. The company is operating efficient. +1
  • The TTM is 18.1%. The company is operating efficient. +1
Trends
Current periodCompared to+/- 
MRQ17.0%TTM18.1%-1.1%
TTM18.1%YOY25.7%-7.6%
TTM18.1%5Y28.9%-10.8%
5Y28.9%10Y24.5%+4.4%
4.3.2.2. Operating Ratio

Measures how efficient Portland General Electric Co is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Utilities - Regulated Electric industry mean).
  • An Operation Ratio of 0.84 means that the operating costs are $0.84 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Portland General Electric Co:

  • The MRQ is 0.843. The company is less efficient in keeping operating costs low.
  • The TTM is 0.859. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.843TTM0.859-0.017
TTM0.859YOY0.871-0.012
TTM0.8595Y0.857+0.003
5Y0.85710Y0.843+0.013
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Portland General Electric Co.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Portland General Electric Co is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Utilities - Regulated Electric industry mean).
  • A Current Ratio of 0.98 means the company has $0.98 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Portland General Electric Co:

  • The MRQ is 0.977. The company is just not able to pay all its short-term debts. -1
  • The TTM is 1.010. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ0.977TTM1.010-0.032
TTM1.010YOY0.964+0.046
TTM1.0105Y0.914+0.095
5Y0.91410Y0.941-0.026
4.4.3.2. Quick Ratio

Measures if Portland General Electric Co is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Portland General Electric Co to the Utilities - Regulated Electric industry mean.
  • A Quick Ratio of 0.51 means the company can pay off $0.51 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Portland General Electric Co:

  • The MRQ is 0.509. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.503. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.509TTM0.503+0.007
TTM0.503YOY0.536-0.033
TTM0.5035Y0.558-0.056
5Y0.55810Y0.549+0.009
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Portland General Electric Co.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Portland General Electric Co assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Portland General Electric Co to Utilities - Regulated Electric industry mean.
  • A Debt to Asset Ratio of 0.69 means that Portland General Electric Co assets are financed with 69.4% credit (debt) and the remaining percentage (100% - 69.4%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Portland General Electric Co:

  • The MRQ is 0.694. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.705. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.694TTM0.705-0.011
TTM0.705YOY0.702+0.003
TTM0.7055Y0.707-0.002
5Y0.70710Y0.699+0.007
4.5.4.2. Debt to Equity Ratio

Measures if Portland General Electric Co is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Portland General Electric Co to the Utilities - Regulated Electric industry mean.
  • A Debt to Equity ratio of 227.3% means that company has $2.27 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Portland General Electric Co:

  • The MRQ is 2.273. The company is just not able to pay all its debts with equity.
  • The TTM is 2.350. The company is just not able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ2.273TTM2.350-0.077
TTM2.350YOY2.371-0.021
TTM2.3505Y2.408-0.058
5Y2.40810Y2.331+0.077
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 Portland General Electric Co generates.

  • Above 15 is considered overpriced but always compare Portland General Electric Co to the Utilities - Regulated Electric industry mean.
  • A PE ratio of 13.43 means the investor is paying $13.43 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Portland General Electric Co:

  • The EOD is 11.763. Based on the earnings, the company is underpriced. +1
  • The MRQ is 13.434. Based on the earnings, the company is underpriced. +1
  • The TTM is 14.057. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD11.763MRQ13.434-1.672
MRQ13.434TTM14.057-0.623
TTM14.057YOY24.278-10.221
TTM14.0575Y17.438-3.381
5Y17.43810Y21.661-4.222
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 Portland General Electric Co:

  • The EOD is -122.856. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -140.315. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -40.384. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-122.856MRQ-140.315+17.459
MRQ-140.315TTM-40.384-99.931
TTM-40.384YOY-7.821-32.563
TTM-40.3845Y-21.963-18.421
5Y-21.96310Y-1.030-20.933
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 Portland General Electric Co is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Utilities - Regulated Electric industry mean).
  • A PB ratio of 1.39 means the investor is paying $1.39 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Portland General Electric Co:

  • The EOD is 1.218. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.392. Based on the equity, the company is underpriced. +1
  • The TTM is 1.368. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.218MRQ1.392-0.173
MRQ1.392TTM1.368+0.024
TTM1.368YOY1.589-0.221
TTM1.3685Y1.706-0.339
5Y1.70610Y1.828-0.121
4.6.2. Total Gains per Share

4.7 Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of Portland General Electric Co.

4.8.1. Institutions holding Portland General Electric Co

Institutions are holding 103.104% of the shares of Portland General Electric Co.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30BlackRock Inc12.73230.013513426919-476161-3.4249
2024-09-30Vanguard Group Inc10.75390.0097113406011036700.9226
2024-09-30State Street Corp3.910.00814123279664381.6377
2024-09-30Fuller & Thaler Asset Management Inc3.15170.6253323673-60962-1.8011
2024-09-30JPMorgan Chase & Co3.07190.01183239490-184042-5.3758
2024-09-30ATLAS Infrastructure Partners (UK) Ltd2.989410.47413152482-102230-3.141
2024-09-30Goldman Sachs Group Inc2.93950.02393099859-1416370-31.3618
2024-09-30AllianceBernstein L.P.2.61240.04432754894-63506-2.2533
2024-09-30Massachusetts Financial Services Company2.55020.038526893485440.0202
2024-09-30Geode Capital Management, LLC2.3180.00952444486253321.0471
2024-09-30Morgan Stanley - Brokerage Accounts2.02250.00742132879-927781-30.3131
2024-09-30Amvescap Plc.1.82880.01781928546317141.6719
2024-09-30Zimmer Partners LP1.74721.60981842542952214106.9509
2024-09-30Channing Capital Management, LLC1.62022.0932170864116511810.6975
2024-09-30Principal Financial Group Inc1.54240.04251626553-247146-13.1903
2024-09-30Dimensional Fund Advisors, Inc.1.5020.01841583908752424.9873
2024-09-30Bank of New York Mellon Corp1.49580.01411577425-187727-10.6352
2024-09-30CBRE Investment Management Listed Real Assets LLC1.31721.0579138908322743419.5785
2024-09-30Northern Trust Corp1.24260.010313104131003658.2943
2024-09-30First Trust Advisors L.P.1.21220.05831278315982093331.5395
Total 62.560216.188165973336-935761-1.4%

4.9.2. Funds holding Portland General Electric Co

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-12-31iShares Core S&P Mid-Cap ETF3.25680.15763434486114130.3334
2024-11-30Vanguard Total Stock Mkt Idx Inv3.06140.00843228388-8536-0.2637
2024-09-30FullerThaler Behavioral Small-Cap Value2.8561.34933011841-510-0.0169
2024-12-31iShares Russell 2000 ETF2.63910.16882783073-10700-0.383
2024-11-30Undiscovered Managers Behavioral Val L2.60451.1866274663600
2024-11-30Vanguard Small Cap Index2.46590.07392600463151500.586
2024-11-30Vanguard Small Cap Value Index Inv1.66720.13311758129117630.6736
2024-09-30ATLAS Global Infrastructure GBP Unhedged1.63364.43791722733-192039-10.0293
2024-11-30Vanguard Institutional Extnd Mkt Idx Tr1.45820.0605153775446860.3057
2024-09-30JPM US Small Cap Core-Composite1.23371.36841300954-83378-6.023
2024-09-30JPM Small Cap Equity-MA1.23371.36841300954-83378-6.023
2024-11-30JPMorgan Small Cap Equity A1.1071.16571167415-38075-3.1585
2024-10-31Fidelity Small Cap Index0.9810.1825103454623890.2315
2024-11-30MFS New Discovery Value I0.95081.3131002681-6583-0.6523
2024-12-31iShares Russell 2000 Value ETF0.93720.3497988285-27636-2.7203
2024-12-30First Trust Value Line® Dividend ETF0.90230.4449951542-446-0.0468
2024-09-30MFS Utilities Equity0.81441.469858825244092.9253
2024-11-30MFS Utilities A0.80531.4739849220-6284-0.7345
2024-11-30SPDR® S&P MIDCAP 400 ETF Trust0.79240.1571835671250093.085
2024-12-31ProShares S&P MidCap 400 Dividend Arst0.64591.87936810997000.1029
Total 32.046418.74833794695-362046-1.1%

5.3. Insider Transactions

Insiders are holding 0.456% of the shares of Portland General Electric Co.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-09-11Benjamin FeltonBUY1147.48
2024-09-10Maria Angelica EspinosaSELL250048.3
2024-08-07John Teeruk KochavatrSELL110046.25
2024-07-24Benjamin FeltonSELL188648
2024-05-22Brett Michael SimsSELL96345.03
2024-05-07Maria Angelica EspinosaSELL200044.3
2024-04-16Benjamin FeltonSELL350040.6
2024-02-14Anne Frances MersereauSELL44040.03
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

Balance Sheet of 2024-09-30. Currency in USD. All numbers in thousands.

Summary
Total Assets11,881,000
Total Liabilities8,251,000
Total Stockholder Equity3,630,000
 As reported
Total Liabilities 8,251,000
Total Stockholder Equity+ 3,630,000
Total Assets = 11,881,000

Assets

Total Assets11,881,000
Total Current Assets950,000
Long-term Assets10,931,000
Total Current Assets
Cash And Cash Equivalents 35,000
Short-term Investments 1,000
Net Receivables 459,000
Inventory 115,000
Other Current Assets 341,000
Total Current Assets  (as reported)950,000
Total Current Assets  (calculated)951,000
+/- 1,000
Long-term Assets
Property Plant Equipment 10,075,000
Long Term Investments 35,000
Long-term Assets Other 821,000
Long-term Assets  (as reported)10,931,000
Long-term Assets  (calculated)10,931,000
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities972,000
Long-term Liabilities7,279,000
Total Stockholder Equity3,630,000
Total Current Liabilities
Short-term Debt 106,000
Short Long Term Debt 80,000
Accounts payable 351,000
Other Current Liabilities 459,000
Total Current Liabilities  (as reported)972,000
Total Current Liabilities  (calculated)996,000
+/- 24,000
Long-term Liabilities
Long term Debt 4,354,000
Capital Lease Obligations 305,000
Long-term Liabilities Other 97,000
Long-term Liabilities  (as reported)7,279,000
Long-term Liabilities  (calculated)4,756,000
+/- 2,523,000
Total Stockholder Equity
Common Stock1,938,000
Retained Earnings 1,697,000
Accumulated Other Comprehensive Income -5,000
Total Stockholder Equity (as reported)3,630,000
Total Stockholder Equity (calculated)3,630,000
+/-0
Other
Capital Stock1,938,000
Cash and Short Term Investments 35,000
Common Stock Shares Outstanding 104,338
Current Deferred Revenue21,000
Liabilities and Stockholders Equity 11,881,000
Net Debt 4,704,000
Net Invested Capital 8,064,000
Net Working Capital -22,000
Property Plant and Equipment Gross 15,056,000
Short Long Term Debt Total 4,739,000



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-31
> Total Assets 
3,177,000
3,177,000
3,346,000
3,125,000
3,452,000
3,490,000
3,607,000
3,590,000
3,474,000
3,474,000
3,356,000
3,227,000
3,250,000
3,102,000
3,171,000
3,185,000
3,372,000
3,435,000
3,434,000
3,462,000
3,403,000
3,663,000
3,545,000
3,878,000
3,638,000
3,466,000
3,556,000
3,665,000
3,767,000
3,759,000
3,894,000
4,088,000
4,108,000
4,269,000
4,694,000
4,475,000
5,023,000
5,187,000
5,284,000
5,252,000
5,172,000
5,436,000
5,404,000
5,617,000
5,491,000
5,535,000
5,503,000
5,611,000
5,733,000
5,789,000
5,702,000
5,757,000
5,670,000
5,661,000
5,796,000
5,891,000
6,101,000
6,169,000
6,399,000
6,657,000
7,042,000
7,091,000
7,198,000
7,197,000
7,221,000
7,344,000
7,446,000
7,455,000
7,527,000
7,612,000
7,653,000
7,759,000
7,838,000
7,892,000
7,909,000
7,975,000
8,110,000
7,948,000
7,997,000
8,154,000
8,394,000
8,470,000
8,805,000
8,869,000
9,069,000
9,069,000
9,099,000
9,542,000
9,494,000
9,723,000
9,783,000
9,849,000
10,459,000
10,151,000
10,370,000
10,603,000
11,208,000
11,588,000
11,582,000
11,881,000
11,881,00011,582,00011,588,00011,208,00010,603,00010,370,00010,151,00010,459,0009,849,0009,783,0009,723,0009,494,0009,542,0009,099,0009,069,0009,069,0008,869,0008,805,0008,470,0008,394,0008,154,0007,997,0007,948,0008,110,0007,975,0007,909,0007,892,0007,838,0007,759,0007,653,0007,612,0007,527,0007,455,0007,446,0007,344,0007,221,0007,197,0007,198,0007,091,0007,042,0006,657,0006,399,0006,169,0006,101,0005,891,0005,796,0005,661,0005,670,0005,757,0005,702,0005,789,0005,733,0005,611,0005,503,0005,535,0005,491,0005,617,0005,404,0005,436,0005,172,0005,252,0005,284,0005,187,0005,023,0004,475,0004,694,0004,269,0004,108,0004,088,0003,894,0003,759,0003,767,0003,665,0003,556,0003,466,0003,638,0003,878,0003,545,0003,663,0003,403,0003,462,0003,434,0003,435,0003,372,0003,185,0003,171,0003,102,0003,250,0003,227,0003,356,0003,474,0003,474,0003,590,0003,607,0003,490,0003,452,0003,125,0003,346,0003,177,0003,177,000
   > Total Current Assets 
299,000
299,000
475,000
461,000
778,000
821,000
936,000
801,000
747,000
747,000
691,000
602,000
591,000
563,000
646,000
641,000
612,000
700,000
709,000
741,000
692,000
935,000
777,000
1,094,000
740,000
466,000
462,000
503,000
527,000
481,000
465,000
523,000
538,000
678,000
1,068,000
627,000
768,000
940,000
892,000
765,000
690,000
794,000
685,000
750,000
661,000
689,000
651,000
740,000
716,000
780,000
728,000
784,000
622,000
564,000
627,000
565,000
591,000
549,000
513,000
542,000
699,000
584,000
646,000
605,000
557,000
537,000
512,000
476,000
463,000
485,000
412,000
466,000
526,000
532,000
493,000
631,000
643,000
596,000
440,000
416,000
500,000
505,000
736,000
720,000
721,000
622,000
604,000
899,000
688,000
876,000
802,000
750,000
1,210,000
766,000
676,000
724,000
935,000
1,082,000
848,000
950,000
950,000848,0001,082,000935,000724,000676,000766,0001,210,000750,000802,000876,000688,000899,000604,000622,000721,000720,000736,000505,000500,000416,000440,000596,000643,000631,000493,000532,000526,000466,000412,000485,000463,000476,000512,000537,000557,000605,000646,000584,000699,000542,000513,000549,000591,000565,000627,000564,000622,000784,000728,000780,000716,000740,000651,000689,000661,000750,000685,000794,000690,000765,000892,000940,000768,000627,0001,068,000678,000538,000523,000465,000481,000527,000503,000462,000466,000740,0001,094,000777,000935,000692,000741,000709,000700,000612,000641,000646,000563,000591,000602,000691,000747,000747,000801,000936,000821,000778,000461,000475,000299,000299,000
       Cash And Cash Equivalents 
1,000
1,000
5,000
5,000
60,000
9,000
1,000
2,000
8,000
8,000
39,000
41,000
51,000
52,000
155,000
148,000
109,000
171,000
206,000
199,000
204,000
316,000
260,000
225,000
122,000
13,000
69,000
50,000
12,000
5,000
42,000
60,000
73,000
51,000
202,000
5,000
10,000
47,000
58,000
46,000
31,000
52,000
63,000
7,000
4,000
27,000
72,000
97,000
6,000
8,000
74,000
156,000
12,000
33,000
119,000
91,000
107,000
64,000
97,000
97,000
127,000
27,000
122,000
92,000
4,000
4,000
93,000
88,000
6,000
31,000
33,000
89,000
39,000
70,000
48,000
200,000
119,000
89,000
11,000
11,000
30,000
30,000
303,000
253,000
257,000
135,000
17,000
294,000
52,000
110,000
91,000
18,000
165,000
12,000
13,000
47,000
5,000
176,000
6,000
35,000
35,0006,000176,0005,00047,00013,00012,000165,00018,00091,000110,00052,000294,00017,000135,000257,000253,000303,00030,00030,00011,00011,00089,000119,000200,00048,00070,00039,00089,00033,00031,0006,00088,00093,0004,0004,00092,000122,00027,000127,00097,00097,00064,000107,00091,000119,00033,00012,000156,00074,0008,0006,00097,00072,00027,0004,0007,00063,00052,00031,00046,00058,00047,00010,0005,000202,00051,00073,00060,00042,0005,00012,00050,00069,00013,000122,000225,000260,000316,000204,000199,000206,000171,000109,000148,000155,00052,00051,00041,00039,0008,0008,0002,0001,0009,00060,0005,0005,0001,0001,000
       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
89,000
77,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
22,000
8,000
50,000
125,000
194,000
102,000
265,000
34,000
45,000
116,000
30,000
26,000
30,000
0
0
0
1,000
1,00000030,00026,00030,000116,00045,00034,000265,000102,000194,000125,00050,0008,00022,000000000000000000000000000000000000000000077,00089,00000000000000000000000000000000000000000000
       Net Receivables 
155,000
155,000
171,000
244,000
287,000
340,000
332,000
341,000
272,000
272,000
244,000
233,000
241,000
213,000
212,000
230,000
295,000
282,000
245,000
257,000
250,000
244,000
49,000
51,000
281,000
236,000
198,000
225,000
265,000
266,000
229,000
236,000
270,000
312,000
217,000
204,000
264,000
245,000
213,000
203,000
254,000
221,000
195,000
200,000
230,000
231,000
202,000
208,000
245,000
235,000
203,000
204,000
250,000
220,000
210,000
204,000
250,000
235,000
195,000
229,000
242,000
215,000
209,000
205,000
253,000
207,000
194,000
200,000
262,000
233,000
207,000
222,000
274,000
229,000
248,000
262,000
289,000
297,000
222,000
234,000
253,000
233,000
204,000
250,000
271,000
268,000
274,000
273,000
329,000
303,000
289,000
345,000
398,000
362,000
310,000
364,000
414,000
412,000
385,000
459,000
459,000385,000412,000414,000364,000310,000362,000398,000345,000289,000303,000329,000273,000274,000268,000271,000250,000204,000233,000253,000234,000222,000297,000289,000262,000248,000229,000274,000222,000207,000233,000262,000200,000194,000207,000253,000205,000209,000215,000242,000229,000195,000235,000250,000204,000210,000220,000250,000204,000203,000235,000245,000208,000202,000231,000230,000200,000195,000221,000254,000203,000213,000245,000264,000204,000217,000312,000270,000236,000229,000266,000265,000225,000198,000236,000281,00051,00049,000244,000250,000257,000245,000282,000295,000230,000212,000213,000241,000233,000244,000272,000272,000341,000332,000340,000287,000244,000171,000155,000155,000
       Inventory 
34,000
34,000
34,000
31,000
31,000
36,000
40,000
44,000
44,000
44,000
49,000
46,000
45,000
41,000
45,000
47,000
45,000
43,000
46,000
49,000
48,000
46,000
50,000
49,000
54,000
52,000
63,000
64,000
64,000
62,000
65,000
63,000
64,000
60,000
72,000
69,000
71,000
72,000
75,000
72,000
58,000
53,000
62,000
57,000
56,000
56,000
61,000
69,000
71,000
81,000
80,000
78,000
78,000
77,000
72,000
72,000
65,000
64,000
85,000
84,000
82,000
95,000
101,000
94,000
83,000
82,000
87,000
82,000
82,000
77,000
82,000
70,000
78,000
80,000
85,000
76,000
84,000
81,000
101,000
91,000
96,000
97,000
109,000
86,000
72,000
67,000
74,000
75,000
78,000
72,000
96,000
91,000
95,000
95,000
108,000
109,000
113,000
114,000
117,000
115,000
115,000117,000114,000113,000109,000108,00095,00095,00091,00096,00072,00078,00075,00074,00067,00072,00086,000109,00097,00096,00091,000101,00081,00084,00076,00085,00080,00078,00070,00082,00077,00082,00082,00087,00082,00083,00094,000101,00095,00082,00084,00085,00064,00065,00072,00072,00077,00078,00078,00080,00081,00071,00069,00061,00056,00056,00057,00062,00053,00058,00072,00075,00072,00071,00069,00072,00060,00064,00063,00065,00062,00064,00064,00063,00052,00054,00049,00050,00046,00048,00049,00046,00043,00045,00047,00045,00041,00045,00046,00049,00044,00044,00044,00040,00036,00031,00031,00034,00034,00034,000
       Other Current Assets 
55,000
55,000
216,000
112,000
339,000
363,000
497,000
323,000
423,000
339,000
269,000
171,000
161,000
152,000
141,000
107,000
66,000
93,000
116,000
124,000
77,000
213,000
317,000
653,000
283,000
165,000
132,000
164,000
186,000
148,000
129,000
164,000
131,000
255,000
577,000
349,000
423,000
548,000
426,000
352,000
291,000
331,000
229,000
291,000
371,000
375,000
316,000
366,000
394,000
417,000
332,000
306,000
181,000
101,000
118,000
99,000
67,000
55,000
41,000
57,000
248,000
129,000
118,000
214,000
217,000
131,000
76,000
65,000
113,000
57,000
50,000
50,000
135,000
76,000
64,000
52,000
61,000
21,000
106,000
26,000
17,000
21,000
12,000
8,000
23,000
25,000
20,000
14,000
24,000
20,000
16,000
13,000
54,000
297,000
88,000
55,000
403,000
380,000
340,000
341,000
341,000340,000380,000403,00055,00088,000297,00054,00013,00016,00020,00024,00014,00020,00025,00023,0008,00012,00021,00017,00026,000106,00021,00061,00052,00064,00076,000135,00050,00050,00057,000113,00065,00076,000131,000217,000214,000118,000129,000248,00057,00041,00055,00067,00099,000118,000101,000181,000306,000332,000417,000394,000366,000316,000375,000371,000291,000229,000331,000291,000352,000426,000548,000423,000349,000577,000255,000131,000164,000129,000148,000186,000164,000132,000165,000283,000653,000317,000213,00077,000124,000116,00093,00066,000107,000141,000152,000161,000171,000269,000339,000423,000323,000497,000363,000339,000112,000216,00055,00055,000
   > Long-term Assets 
2,878,000
2,878,000
2,871,000
2,664,000
2,674,000
2,669,000
2,671,000
2,789,000
0
2,727,000
2,665,000
2,625,000
2,659,000
2,539,000
2,525,000
2,544,000
2,760,000
2,735,000
2,725,000
2,721,000
2,711,000
2,728,000
2,768,000
2,784,000
2,898,000
3,000,000
3,094,000
3,162,000
3,240,000
3,278,000
3,429,000
3,565,000
3,570,000
3,591,000
3,626,000
3,848,000
4,255,000
4,247,000
4,392,000
4,487,000
4,482,000
4,642,000
4,719,000
4,867,000
4,830,000
4,846,000
4,852,000
4,871,000
5,017,000
5,009,000
4,974,000
4,973,000
5,048,000
5,097,000
5,169,000
5,326,000
5,510,000
5,620,000
5,886,000
6,115,000
6,343,000
6,507,000
6,552,000
6,592,000
6,664,000
6,807,000
6,934,000
6,979,000
7,064,000
7,127,000
7,241,000
7,293,000
7,312,000
7,360,000
7,416,000
7,344,000
7,467,000
7,352,000
7,557,000
7,738,000
7,894,000
7,965,000
8,069,000
8,149,000
8,348,000
8,447,000
8,495,000
8,643,000
8,806,000
8,847,000
8,981,000
9,099,000
9,249,000
9,385,000
9,694,000
9,879,000
10,273,000
10,506,000
10,734,000
10,931,000
10,931,00010,734,00010,506,00010,273,0009,879,0009,694,0009,385,0009,249,0009,099,0008,981,0008,847,0008,806,0008,643,0008,495,0008,447,0008,348,0008,149,0008,069,0007,965,0007,894,0007,738,0007,557,0007,352,0007,467,0007,344,0007,416,0007,360,0007,312,0007,293,0007,241,0007,127,0007,064,0006,979,0006,934,0006,807,0006,664,0006,592,0006,552,0006,507,0006,343,0006,115,0005,886,0005,620,0005,510,0005,326,0005,169,0005,097,0005,048,0004,973,0004,974,0005,009,0005,017,0004,871,0004,852,0004,846,0004,830,0004,867,0004,719,0004,642,0004,482,0004,487,0004,392,0004,247,0004,255,0003,848,0003,626,0003,591,0003,570,0003,565,0003,429,0003,278,0003,240,0003,162,0003,094,0003,000,0002,898,0002,784,0002,768,0002,728,0002,711,0002,721,0002,725,0002,735,0002,760,0002,544,0002,525,0002,539,0002,659,0002,625,0002,665,0002,727,00002,789,0002,671,0002,669,0002,674,0002,664,0002,871,0002,878,0002,878,000
       Property Plant Equipment 
1,860,000
1,860,000
1,871,000
1,860,000
1,891,000
1,903,000
1,927,000
1,940,000
1,953,000
1,953,000
1,930,000
1,930,000
1,938,000
1,958,000
1,958,000
1,958,000
2,201,000
2,209,000
2,230,000
2,257,000
2,275,000
2,309,000
2,362,000
2,393,000
2,436,000
2,547,000
2,611,000
2,654,000
2,718,000
2,763,000
2,892,000
3,006,000
3,066,000
3,147,000
3,188,000
3,236,000
3,301,000
3,440,000
3,662,000
3,800,000
3,858,000
3,964,000
4,052,000
4,114,000
4,133,000
4,179,000
4,227,000
4,255,000
4,285,000
4,288,000
4,317,000
4,351,000
4,392,000
4,449,000
4,532,000
4,659,000
4,880,000
5,009,000
5,324,000
5,553,000
5,679,000
5,789,000
5,874,000
5,920,000
6,012,000
6,160,000
6,284,000
6,340,000
6,434,000
6,466,000
6,573,000
6,638,000
6,741,000
6,781,000
6,840,000
6,782,000
6,887,000
6,747,000
6,952,000
7,014,000
7,161,000
7,217,000
7,301,000
7,371,000
7,539,000
7,616,000
7,693,000
7,773,000
8,005,000
8,062,000
8,164,000
8,292,000
8,465,000
8,611,000
8,841,000
9,078,000
9,546,000
9,663,000
9,873,000
10,075,000
10,075,0009,873,0009,663,0009,546,0009,078,0008,841,0008,611,0008,465,0008,292,0008,164,0008,062,0008,005,0007,773,0007,693,0007,616,0007,539,0007,371,0007,301,0007,217,0007,161,0007,014,0006,952,0006,747,0006,887,0006,782,0006,840,0006,781,0006,741,0006,638,0006,573,0006,466,0006,434,0006,340,0006,284,0006,160,0006,012,0005,920,0005,874,0005,789,0005,679,0005,553,0005,324,0005,009,0004,880,0004,659,0004,532,0004,449,0004,392,0004,351,0004,317,0004,288,0004,285,0004,255,0004,227,0004,179,0004,133,0004,114,0004,052,0003,964,0003,858,0003,800,0003,662,0003,440,0003,301,0003,236,0003,188,0003,147,0003,066,0003,006,0002,892,0002,763,0002,718,0002,654,0002,611,0002,547,0002,436,0002,393,0002,362,0002,309,0002,275,0002,257,0002,230,0002,209,0002,201,0001,958,0001,958,0001,958,0001,938,0001,930,0001,930,0001,953,0001,953,0001,940,0001,927,0001,903,0001,891,0001,860,0001,871,0001,860,0001,860,000
       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
245,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-863,000
0
0
0
000-863,00000000000000000000000000000000000000000000000000000000000000000000000000245,000000000000000000000000000
       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
33,000
0
0
34,000
36,000
37,000
0
36,000
37,000
37,000
0
38,000
37,000
82,000
0
83,000
83,000
89,000
0
90,000
40,000
40,000
0
41,000
41,000
41,000
0
41,000
41,000
41,000
0
42,000
42,000
42,000
0
46,000
46,000
46,000
46,000
45,000
47,000
47,000
45,000
44,000
43,000
43,000
47,000
44,000
43,000
39,000
39,000
38,000
35,000
34,000
31,000
30,000
33,000
35,000
35,00033,00030,00031,00034,00035,00038,00039,00039,00043,00044,00047,00043,00043,00044,00045,00047,00047,00045,00046,00046,00046,00046,000042,00042,00042,000041,00041,00041,000041,00041,00041,000040,00040,00090,000089,00083,00083,000082,00037,00038,000037,00037,00036,000037,00036,00034,0000033,000000000000000000000000000000000000000000000
       Intangible 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
206,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
206,000
0
0
0
216,000
0
0
0
287,000
0
0
0
329,000
0
0
0
315,000
0
0
0
311,000
0
0
0
413,000
0
0
0
392,000
0
0
0
365,000
0
0
0
348,000
0
0
0
308,000
0
0
0
375,000
0
0
0
000375,000000308,000000348,000000365,000000392,000000413,000000311,000000315,000000329,000000287,000000216,000000206,000000000000000000206,000000000000000000000000000000000000000
       Long-term Assets Other 
927,000
927,000
909,000
714,000
783,000
729,000
726,000
843,000
774,000
774,000
726,000
684,000
718,000
577,000
561,000
584,000
551,000
513,000
476,000
446,000
421,000
368,000
370,000
285,000
462,000
451,000
481,000
482,000
522,000
515,000
537,000
559,000
130,000
444,000
438,000
612,000
656,000
41,000
53,000
56,000
527,000
67,000
68,000
72,000
619,000
77,000
66,000
62,000
659,000
61,000
58,000
63,000
412,000
54,000
49,000
47,000
332,000
47,000
47,000
44,000
287,000
49,000
51,000
52,000
283,000
48,000
51,000
49,000
274,000
54,000
55,000
51,000
218,000
53,000
55,000
55,000
125,000
142,000
142,000
158,000
295,000
156,000
158,000
165,000
399,000
153,000
170,000
216,000
155,000
741,000
342,000
333,000
161,000
297,000
189,000
188,000
696,000
805,000
818,000
821,000
821,000818,000805,000696,000188,000189,000297,000161,000333,000342,000741,000155,000216,000170,000153,000399,000165,000158,000156,000295,000158,000142,000142,000125,00055,00055,00053,000218,00051,00055,00054,000274,00049,00051,00048,000283,00052,00051,00049,000287,00044,00047,00047,000332,00047,00049,00054,000412,00063,00058,00061,000659,00062,00066,00077,000619,00072,00068,00067,000527,00056,00053,00041,000656,000612,000438,000444,000130,000559,000537,000515,000522,000482,000481,000451,000462,000285,000370,000368,000421,000446,000476,000513,000551,000584,000561,000577,000718,000684,000726,000774,000774,000843,000726,000729,000783,000714,000909,000927,000927,000
> Total Liabilities 
2,118,000
2,118,000
2,282,000
2,050,000
2,353,000
2,369,000
2,477,000
2,466,000
2,382,000
2,382,000
2,215,000
2,106,000
2,121,000
1,956,000
2,012,000
2,030,000
2,188,000
2,216,000
2,192,000
2,214,000
2,131,000
2,347,000
2,215,000
2,672,000
2,441,000
2,277,000
2,354,000
2,467,000
2,543,000
2,494,000
2,597,000
2,785,000
2,792,000
2,939,000
3,339,000
3,121,000
3,669,000
3,650,000
3,740,000
3,696,000
3,629,000
3,884,000
3,847,000
4,032,000
3,892,000
3,890,000
3,855,000
3,955,000
4,067,000
4,094,000
4,001,000
4,038,000
3,940,000
3,903,000
4,034,000
4,098,000
4,281,000
4,312,000
4,527,000
4,768,000
5,131,000
5,152,000
4,977,000
4,965,000
4,963,000
5,053,000
5,143,000
5,145,000
5,183,000
5,225,000
5,261,000
5,357,000
5,422,000
5,443,000
5,444,000
5,489,000
5,604,000
5,400,000
5,455,000
5,590,000
5,803,000
5,832,000
6,159,000
6,274,000
6,456,000
6,394,000
6,438,000
6,867,000
6,787,000
7,014,000
7,045,000
7,089,000
7,680,000
7,039,000
7,170,000
7,308,000
8,139,000
8,129,000
8,098,000
8,251,000
8,251,0008,098,0008,129,0008,139,0007,308,0007,170,0007,039,0007,680,0007,089,0007,045,0007,014,0006,787,0006,867,0006,438,0006,394,0006,456,0006,274,0006,159,0005,832,0005,803,0005,590,0005,455,0005,400,0005,604,0005,489,0005,444,0005,443,0005,422,0005,357,0005,261,0005,225,0005,183,0005,145,0005,143,0005,053,0004,963,0004,965,0004,977,0005,152,0005,131,0004,768,0004,527,0004,312,0004,281,0004,098,0004,034,0003,903,0003,940,0004,038,0004,001,0004,094,0004,067,0003,955,0003,855,0003,890,0003,892,0004,032,0003,847,0003,884,0003,629,0003,696,0003,740,0003,650,0003,669,0003,121,0003,339,0002,939,0002,792,0002,785,0002,597,0002,494,0002,543,0002,467,0002,354,0002,277,0002,441,0002,672,0002,215,0002,347,0002,131,0002,214,0002,192,0002,216,0002,188,0002,030,0002,012,0001,956,0002,121,0002,106,0002,215,0002,382,0002,382,0002,466,0002,477,0002,369,0002,353,0002,050,0002,282,0002,118,0002,118,000
   > Total Current Liabilities 
338,000
338,000
520,000
503,000
782,000
792,000
962,000
915,000
870,000
870,000
839,000
783,000
559,000
497,000
367,000
419,000
414,000
428,000
395,000
404,000
339,000
507,000
381,000
712,000
563,000
442,000
406,000
494,000
562,000
497,000
413,000
436,000
391,000
489,000
794,000
721,000
1,047,000
839,000
764,000
747,000
620,000
535,000
424,000
520,000
489,000
447,000
423,000
511,000
614,000
588,000
566,000
648,000
521,000
460,000
435,000
380,000
393,000
451,000
457,000
482,000
873,000
809,000
509,000
465,000
626,000
508,000
442,000
448,000
577,000
548,000
512,000
491,000
432,000
393,000
679,000
703,000
791,000
731,000
440,000
514,000
519,000
632,000
769,000
924,000
815,000
774,000
856,000
867,000
768,000
931,000
920,000
990,000
1,496,000
751,000
761,000
636,000
1,112,000
885,000
850,000
972,000
972,000850,000885,0001,112,000636,000761,000751,0001,496,000990,000920,000931,000768,000867,000856,000774,000815,000924,000769,000632,000519,000514,000440,000731,000791,000703,000679,000393,000432,000491,000512,000548,000577,000448,000442,000508,000626,000465,000509,000809,000873,000482,000457,000451,000393,000380,000435,000460,000521,000648,000566,000588,000614,000511,000423,000447,000489,000520,000424,000535,000620,000747,000764,000839,0001,047,000721,000794,000489,000391,000436,000413,000497,000562,000494,000406,000442,000563,000712,000381,000507,000339,000404,000395,000428,000414,000419,000367,000497,000559,000783,000839,000870,000870,000915,000962,000792,000782,000503,000520,000338,000338,000
       Short-term Debt 
135,000
135,000
145,000
145,000
207,000
281,000
281,000
333,000
352,000
352,000
441,000
416,000
196,000
158,000
56,000
61,000
61,000
68,000
78,000
50,000
48,000
98,000
78,000
162,000
11,000
51,000
55,000
67,000
147,000
95,000
0
0
0
0
142,000
0
345,000
149,000
186,000
186,000
186,000
37,000
172,000
20,000
29,000
183,000
163,000
196,000
130,000
100,000
150,000
200,000
117,000
100,000
50,000
89,000
474,000
70,000
70,000
70,000
375,000
322,000
55,000
115,000
139,000
142,000
81,000
66,000
150,000
150,000
150,000
100,000
135,000
67,000
300,000
300,000
300,000
300,000
34,000
67,000
16,000
176,000
306,000
401,000
326,000
236,000
236,000
16,000
20,000
22,000
21,000
61,000
280,000
88,000
160,000
20,000
249,000
126,000
128,000
106,000
106,000128,000126,000249,00020,000160,00088,000280,00061,00021,00022,00020,00016,000236,000236,000326,000401,000306,000176,00016,00067,00034,000300,000300,000300,000300,00067,000135,000100,000150,000150,000150,00066,00081,000142,000139,000115,00055,000322,000375,00070,00070,00070,000474,00089,00050,000100,000117,000200,000150,000100,000130,000196,000163,000183,00029,00020,000172,00037,000186,000186,000186,000149,000345,0000142,000000095,000147,00067,00055,00051,00011,000162,00078,00098,00048,00050,00078,00068,00061,00061,00056,000158,000196,000416,000441,000352,000352,000333,000281,000281,000207,000145,000145,000135,000135,000
       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
375,000
0
0
0
133,000
142,000
81,000
66,000
150,000
209,000
2,350,000
2,377,000
2,477,000
2,426,000
300,000
300,000
304,000
300,000
17,000
50,000
0
160,000
290,000
385,000
310,000
220,000
220,000
0
0
0
0
40,000
260,000
68,000
140,000
0
226,000
80,000
80,000
80,000
80,00080,00080,000226,0000140,00068,000260,00040,0000000220,000220,000310,000385,000290,000160,000050,00017,000300,000304,000300,000300,0002,426,0002,477,0002,377,0002,350,000209,000150,00066,00081,000142,000133,000000375,000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
144,000
144,000
176,000
251,000
286,000
225,000
274,000
293,000
250,000
250,000
193,000
209,000
244,000
194,000
179,000
233,000
230,000
291,000
234,000
271,000
235,000
258,000
197,000
218,000
260,000
203,000
163,000
201,000
212,000
208,000
245,000
215,000
227,000
273,000
170,000
194,000
217,000
256,000
186,000
206,000
187,000
209,000
152,000
149,000
-276,000
144,000
167,000
172,000
111,000
80,000
66,000
76,000
98,000
77,000
107,000
99,000
173,000
147,000
181,000
157,000
156,000
137,000
125,000
96,000
98,000
98,000
114,000
112,000
129,000
92,000
90,000
100,000
132,000
97,000
103,000
110,000
168,000
136,000
119,000
128,000
165,000
128,000
134,000
139,000
153,000
199,000
196,000
201,000
244,000
169,000
191,000
287,000
457,000
242,000
227,000
187,000
347,000
289,000
259,000
351,000
351,000259,000289,000347,000187,000227,000242,000457,000287,000191,000169,000244,000201,000196,000199,000153,000139,000134,000128,000165,000128,000119,000136,000168,000110,000103,00097,000132,000100,00090,00092,000129,000112,000114,00098,00098,00096,000125,000137,000156,000157,000181,000147,000173,00099,000107,00077,00098,00076,00066,00080,000111,000172,000167,000144,000-276,000149,000152,000209,000187,000206,000186,000256,000217,000194,000170,000273,000227,000215,000245,000208,000212,000201,000163,000203,000260,000218,000197,000258,000235,000271,000234,000291,000230,000233,000179,000194,000244,000209,000193,000250,000250,000293,000274,000225,000286,000251,000176,000144,000144,000
       Other Current Liabilities 
14,000
14,000
161,000
51,000
266,000
73,000
398,000
280,000
258,000
239,000
200,000
153,000
114,000
140,000
125,000
120,000
118,000
57,000
61,000
62,000
38,000
83,000
58,000
182,000
239,000
181,000
183,000
221,000
181,000
194,000
168,000
221,000
164,000
216,000
482,000
527,000
334,000
434,000
392,000
355,000
434,000
498,000
424,000
500,000
291,000
447,000
256,000
339,000
-156,000
242,000
266,000
207,000
-282,000
164,000
172,000
281,000
108,000
110,000
99,000
108,000
-283,000
223,000
213,000
369,000
-243,000
410,000
328,000
336,000
-371,000
161,000
139,000
123,000
59,000
296,000
137,000
122,000
-46,000
139,000
40,000
137,000
-40,000
172,000
172,000
184,000
-38,000
166,000
273,000
445,000
91,000
740,000
276,000
207,000
320,000
421,000
210,000
208,000
486,000
441,000
435,000
459,000
459,000435,000441,000486,000208,000210,000421,000320,000207,000276,000740,00091,000445,000273,000166,000-38,000184,000172,000172,000-40,000137,00040,000139,000-46,000122,000137,000296,00059,000123,000139,000161,000-371,000336,000328,000410,000-243,000369,000213,000223,000-283,000108,00099,000110,000108,000281,000172,000164,000-282,000207,000266,000242,000-156,000339,000256,000447,000291,000500,000424,000498,000434,000355,000392,000434,000334,000527,000482,000216,000164,000221,000168,000194,000181,000221,000183,000181,000239,000182,00058,00083,00038,00062,00061,00057,000118,000120,000125,000140,000114,000153,000200,000239,000258,000280,000398,00073,000266,00051,000161,00014,00014,000
   > Long-term Liabilities 
1,780,000
1,780,000
1,762,000
1,547,000
1,571,000
1,577,000
1,515,000
1,551,000
0
1,512,000
1,376,000
1,323,000
1,562,000
1,459,000
1,645,000
1,611,000
1,774,000
1,788,000
1,797,000
1,810,000
1,792,000
1,840,000
1,834,000
1,960,000
1,878,000
1,835,000
1,948,000
1,973,000
1,981,000
1,997,000
2,184,000
2,349,000
2,401,000
2,450,000
2,545,000
2,400,000
2,646,000
2,811,000
2,976,000
2,951,000
3,009,000
3,349,000
3,423,000
3,512,000
3,403,000
3,443,000
3,432,000
3,444,000
3,453,000
3,506,000
3,435,000
3,390,000
3,419,000
3,443,000
3,599,000
3,718,000
3,888,000
3,861,000
4,070,000
4,286,000
4,258,000
4,343,000
4,468,000
4,500,000
4,337,000
4,545,000
4,701,000
4,697,000
4,606,000
4,677,000
4,749,000
4,866,000
4,990,000
5,050,000
4,765,000
4,786,000
4,813,000
4,669,000
5,015,000
5,076,000
5,284,000
5,200,000
5,390,000
5,350,000
5,641,000
5,620,000
5,582,000
6,000,000
6,019,000
6,083,000
6,125,000
6,099,000
6,184,000
6,288,000
6,409,000
6,672,000
7,027,000
7,244,000
7,248,000
7,279,000
7,279,0007,248,0007,244,0007,027,0006,672,0006,409,0006,288,0006,184,0006,099,0006,125,0006,083,0006,019,0006,000,0005,582,0005,620,0005,641,0005,350,0005,390,0005,200,0005,284,0005,076,0005,015,0004,669,0004,813,0004,786,0004,765,0005,050,0004,990,0004,866,0004,749,0004,677,0004,606,0004,697,0004,701,0004,545,0004,337,0004,500,0004,468,0004,343,0004,258,0004,286,0004,070,0003,861,0003,888,0003,718,0003,599,0003,443,0003,419,0003,390,0003,435,0003,506,0003,453,0003,444,0003,432,0003,443,0003,403,0003,512,0003,423,0003,349,0003,009,0002,951,0002,976,0002,811,0002,646,0002,400,0002,545,0002,450,0002,401,0002,349,0002,184,0001,997,0001,981,0001,973,0001,948,0001,835,0001,878,0001,960,0001,834,0001,840,0001,792,0001,810,0001,797,0001,788,0001,774,0001,611,0001,645,0001,459,0001,562,0001,323,0001,376,0001,512,00001,551,0001,515,0001,577,0001,571,0001,547,0001,762,0001,780,0001,780,000
       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
1,808,000
0
1,798,000
1,798,000
1,798,000
1,798,000
1,635,000
1,635,000
1,586,000
1,536,000
1,536,000
1,536,000
1,686,000
1,761,000
1,916,000
1,846,000
2,071,000
2,251,000
2,126,000
2,134,000
2,204,000
2,204,000
2,071,000
2,199,000
2,324,000
2,325,000
2,200,000
2,200,000
2,200,000
2,277,000
2,426,000
2,426,000
2,126,000
2,127,000
2,178,000
2,178,000
2,377,000
2,328,000
2,597,000
2,478,000
2,676,000
2,657,000
2,886,000
2,886,000
2,887,000
3,285,000
3,285,000
3,286,000
3,286,000
3,286,000
3,386,000
3,485,000
3,486,000
4,077,000
0
0
0
0
00004,077,0003,486,0003,485,0003,386,0003,286,0003,286,0003,286,0003,285,0003,285,0002,887,0002,886,0002,886,0002,657,0002,676,0002,478,0002,597,0002,328,0002,377,0002,178,0002,178,0002,127,0002,126,0002,426,0002,426,0002,277,0002,200,0002,200,0002,200,0002,325,0002,324,0002,199,0002,071,0002,204,0002,204,0002,134,0002,126,0002,251,0002,071,0001,846,0001,916,0001,761,0001,686,0001,536,0001,536,0001,536,0001,586,0001,635,0001,635,0001,798,0001,798,0001,798,0001,798,00001,808,000000000000000000000000000000000000000000000
       Other Liabilities 
0
517,000
511,000
338,000
351,000
355,000
350,000
339,000
354,000
352,000
327,000
314,000
305,000
224,000
230,000
251,000
482,000
508,000
540,000
573,000
579,000
680,000
681,000
863,000
771,000
699,000
749,000
765,000
786,000
801,000
812,000
832,000
809,000
960,000
1,243,000
894,000
1,020,000
1,197,000
1,154,000
1,134,000
1,095,000
1,173,000
1,168,000
1,205,000
1,160,000
1,176,000
1,151,000
1,166,000
1,289,000
1,314,000
1,276,000
1,256,000
1,295,000
1,321,000
1,342,000
1,392,000
1,386,000
1,410,000
1,386,000
1,409,000
1,507,000
1,573,000
1,616,000
1,632,000
1,634,000
1,700,000
1,728,000
1,728,000
1,737,000
1,795,000
1,864,000
1,888,000
2,139,000
2,246,000
2,639,000
2,659,000
2,588,000
2,453,000
2,466,000
2,568,000
2,509,000
2,589,000
2,582,000
2,562,000
2,590,000
2,606,000
2,568,000
2,590,000
2,461,000
2,498,000
2,542,000
2,517,000
2,461,000
0
2,631,000
2,595,000
0
0
0
0
00002,595,0002,631,00002,461,0002,517,0002,542,0002,498,0002,461,0002,590,0002,568,0002,606,0002,590,0002,562,0002,582,0002,589,0002,509,0002,568,0002,466,0002,453,0002,588,0002,659,0002,639,0002,246,0002,139,0001,888,0001,864,0001,795,0001,737,0001,728,0001,728,0001,700,0001,634,0001,632,0001,616,0001,573,0001,507,0001,409,0001,386,0001,410,0001,386,0001,392,0001,342,0001,321,0001,295,0001,256,0001,276,0001,314,0001,289,0001,166,0001,151,0001,176,0001,160,0001,205,0001,168,0001,173,0001,095,0001,134,0001,154,0001,197,0001,020,000894,0001,243,000960,000809,000832,000812,000801,000786,000765,000749,000699,000771,000863,000681,000680,000579,000573,000540,000508,000482,000251,000230,000224,000305,000314,000327,000352,000354,000339,000350,000355,000351,000338,000511,000517,0000
       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
630,000
0
633,000
636,000
626,000
627,000
701,000
730,000
693,000
688,000
661,000
664,000
649,000
636,000
727,000
731,000
696,000
704,000
747,000
812,000
835,000
848,000
793,000
807,000
820,000
807,000
794,000
838,000
843,000
851,000
527,000
522,000
514,000
496,000
470,000
458,000
455,000
478,000
486,000
514,000
530,000
516,000
510,000
509,000
543,000
567,000
503,000
494,000
499,000
497,000
514,000
517,000
611,000
546,000
0
0
0
0
0000546,000611,000517,000514,000497,000499,000494,000503,000567,000543,000509,000510,000516,000530,000514,000486,000478,000455,000458,000470,000496,000514,000522,000527,000851,000843,000838,000794,000807,000820,000807,000793,000848,000835,000812,000747,000704,000696,000731,000727,000636,000649,000664,000661,000688,000693,000730,000701,000627,000626,000636,000633,0000630,000000000000000000000000000000000000000000000
> Total Stockholder Equity
1,059,000
1,059,000
1,064,000
1,075,000
1,099,000
1,121,000
1,130,000
1,124,000
1,119,000
1,092,000
1,141,000
1,121,000
1,129,000
1,146,000
1,159,000
1,155,000
1,184,000
1,219,000
1,242,000
1,248,000
1,272,000
1,316,000
1,330,000
1,206,000
1,197,000
1,189,000
1,202,000
1,198,000
1,224,000
1,265,000
1,297,000
1,303,000
1,316,000
1,330,000
1,355,000
1,354,000
1,354,000
1,537,000
1,542,000
1,554,000
1,542,000
1,552,000
1,556,000
1,585,000
1,592,000
1,642,000
1,645,000
1,653,000
1,663,000
1,692,000
1,698,000
1,717,000
1,728,000
1,757,000
1,761,000
1,792,000
1,819,000
1,856,000
1,871,000
1,889,000
1,911,000
1,939,000
2,221,000
2,232,000
2,258,000
2,291,000
2,303,000
2,310,000
2,344,000
2,387,000
2,392,000
2,402,000
2,416,000
2,449,000
2,465,000
2,486,000
2,506,000
2,548,000
2,542,000
2,564,000
2,591,000
2,638,000
2,646,000
2,595,000
2,613,000
2,675,000
2,661,000
2,675,000
2,707,000
2,709,000
2,738,000
2,760,000
2,779,000
3,112,000
3,200,000
3,295,000
3,319,000
3,459,000
3,484,000
3,630,000
3,630,0003,484,0003,459,0003,319,0003,295,0003,200,0003,112,0002,779,0002,760,0002,738,0002,709,0002,707,0002,675,0002,661,0002,675,0002,613,0002,595,0002,646,0002,638,0002,591,0002,564,0002,542,0002,548,0002,506,0002,486,0002,465,0002,449,0002,416,0002,402,0002,392,0002,387,0002,344,0002,310,0002,303,0002,291,0002,258,0002,232,0002,221,0001,939,0001,911,0001,889,0001,871,0001,856,0001,819,0001,792,0001,761,0001,757,0001,728,0001,717,0001,698,0001,692,0001,663,0001,653,0001,645,0001,642,0001,592,0001,585,0001,556,0001,552,0001,542,0001,554,0001,542,0001,537,0001,354,0001,354,0001,355,0001,330,0001,316,0001,303,0001,297,0001,265,0001,224,0001,198,0001,202,0001,189,0001,197,0001,206,0001,330,0001,316,0001,272,0001,248,0001,242,0001,219,0001,184,0001,155,0001,159,0001,146,0001,129,0001,121,0001,141,0001,092,0001,119,0001,124,0001,130,0001,121,0001,099,0001,075,0001,064,0001,059,0001,059,000
   Common Stock
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
642,000
160,000
160,000
643,000
160,000
160,000
160,000
160,000
647,000
648,000
662,000
659,000
829,000
830,000
829,000
829,000
829,000
830,000
830,000
831,000
832,000
832,000
833,000
836,000
836,000
837,000
838,000
841,000
841,000
889,000
910,000
911,000
912,000
914,000
916,000
918,000
918,000
1,191,000
1,193,000
1,196,000
1,195,000
1,198,000
1,199,000
1,201,000
1,200,000
1,203,000
1,204,000
1,207,000
1,206,000
1,208,000
1,209,000
1,212,000
1,212,000
1,215,000
1,217,000
1,220,000
1,220,000
1,224,000
1,226,000
1,231,000
1,233,000
1,235,000
1,237,000
1,241,000
1,236,000
1,241,000
1,245,000
1,249,000
1,548,000
1,647,000
1,744,000
1,750,000
1,828,000
1,833,000
1,938,000
1,938,0001,833,0001,828,0001,750,0001,744,0001,647,0001,548,0001,249,0001,245,0001,241,0001,236,0001,241,0001,237,0001,235,0001,233,0001,231,0001,226,0001,224,0001,220,0001,220,0001,217,0001,215,0001,212,0001,212,0001,209,0001,208,0001,206,0001,207,0001,204,0001,203,0001,200,0001,201,0001,199,0001,198,0001,195,0001,196,0001,193,0001,191,000918,000918,000916,000914,000912,000911,000910,000889,000841,000841,000838,000837,000836,000836,000833,000832,000832,000831,000830,000830,000829,000829,000829,000830,000829,000659,000662,000648,000647,000160,000160,000160,000160,000643,000160,000160,000642,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000
   Retained Earnings 
419,000
419,000
424,000
435,000
459,000
481,000
490,000
484,000
451,000
451,000
502,000
482,000
488,000
508,000
521,000
517,000
545,000
577,000
599,000
609,000
637,000
675,000
691,000
560,000
558,000
552,000
565,000
561,000
587,000
628,000
659,000
664,000
674,000
687,000
711,000
696,000
700,000
713,000
717,000
730,000
719,000
727,000
731,000
760,000
766,000
815,000
818,000
825,000
833,000
862,000
867,000
885,000
893,000
922,000
878,000
888,000
913,000
949,000
962,000
978,000
1,000,000
1,028,000
1,037,000
1,046,000
1,070,000
1,104,000
1,113,000
1,118,000
1,150,000
1,195,000
1,196,000
1,205,000
1,217,000
1,251,000
1,265,000
1,285,000
1,301,000
1,344,000
1,334,000
1,354,000
1,381,000
1,427,000
1,431,000
1,378,000
1,393,000
1,453,000
1,437,000
1,448,000
1,476,000
1,483,000
1,506,000
1,524,000
1,534,000
1,568,000
1,556,000
1,554,000
1,574,000
1,635,000
1,655,000
1,697,000
1,697,0001,655,0001,635,0001,574,0001,554,0001,556,0001,568,0001,534,0001,524,0001,506,0001,483,0001,476,0001,448,0001,437,0001,453,0001,393,0001,378,0001,431,0001,427,0001,381,0001,354,0001,334,0001,344,0001,301,0001,285,0001,265,0001,251,0001,217,0001,205,0001,196,0001,195,0001,150,0001,118,0001,113,0001,104,0001,070,0001,046,0001,037,0001,028,0001,000,000978,000962,000949,000913,000888,000878,000922,000893,000885,000867,000862,000833,000825,000818,000815,000766,000760,000731,000727,000719,000730,000717,000713,000700,000696,000711,000687,000674,000664,000659,000628,000587,000561,000565,000552,000558,000560,000691,000675,000637,000609,000599,000577,000545,000517,000521,000508,000488,000482,000502,000451,000451,000484,000490,000481,000459,000435,000424,000419,000419,000
   Accumulated Other Comprehensive Income 
-1,461,000
-1,461,000
-1,486,000
-1,507,000
-1,532,000
31,000
-12,000
-1,635,000
-1,643,000
-2,000
-2,000
-2,000
-1,768,000
-3,000
-3,000
-3,000
-2,000
1,000
2,000
-2,000
-6,000
-1,734,000
-3,000
4,000
-3,000
-5,000
-5,000
-5,000
-6,000
-6,000
-6,000
-6,000
-4,000
-4,000
-4,000
-4,000
-5,000
-5,000
-5,000
-5,000
-6,000
-5,000
-5,000
-5,000
-5,000
-5,000
-5,000
-5,000
-6,000
-6,000
-6,000
-6,000
-6,000
-6,000
-6,000
-6,000
-5,000
-5,000
-5,000
-5,000
-7,000
-7,000
-7,000
-7,000
-8,000
-8,000
-8,000
-7,000
-7,000
-8,000
-7,000
-7,000
-8,000
-8,000
-8,000
-8,000
-7,000
-8,000
-7,000
-7,000
-10,000
-9,000
-9,000
-9,000
-11,000
-11,000
-11,000
-10,000
-10,000
-10,000
-9,000
-9,000
-4,000
-4,000
-3,000
-3,000
-5,000
-4,000
-4,000
-5,000
-5,000-4,000-4,000-5,000-3,000-3,000-4,000-4,000-9,000-9,000-10,000-10,000-10,000-11,000-11,000-11,000-9,000-9,000-9,000-10,000-7,000-7,000-8,000-7,000-8,000-8,000-8,000-8,000-7,000-7,000-8,000-7,000-7,000-8,000-8,000-8,000-7,000-7,000-7,000-7,000-5,000-5,000-5,000-5,000-6,000-6,000-6,000-6,000-6,000-6,000-6,000-6,000-5,000-5,000-5,000-5,000-5,000-5,000-5,000-6,000-5,000-5,000-5,000-5,000-4,000-4,000-4,000-4,000-6,000-6,000-6,000-6,000-5,000-5,000-5,000-3,0004,000-3,000-1,734,000-6,000-2,0002,0001,000-2,000-3,000-3,000-3,000-1,768,000-2,000-2,000-2,000-1,643,000-1,635,000-12,00031,000-1,532,000-1,507,000-1,486,000-1,461,000-1,461,000
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000000-1,557,000000000000000000000000000000000000000000000
   Other Stockholders Equity 
1,941,000
1,941,000
1,966,000
1,987,000
2,012,000
449,000
492,000
2,114,000
0
483,000
454,000
454,000
2,222,000
454,000
457,000
481,000
481,000
481,000
481,000
481,000
481,000
2,215,000
482,000
482,000
482,000
0
642,000
642,000
643,000
643,000
644,000
645,000
646,000
647,000
648,000
662,000
659,000
0
0
0
829,000
1,000
830,000
830,000
831,000
832,000
832,000
833,000
836,000
836,000
837,000
838,000
-6,000
-6,000
-6,000
-6,000
-5,000
-5,000
-5,000
-5,000
-7,000
-7,000
-7,000
-7,000
-8,000
-8,000
-8,000
-7,000
-7,000
-8,000
-7,000
-7,000
-8,000
-8,000
-8,000
-8,000
-7,000
-8,000
-7,000
-7,000
-10,000
-9,000
-9,000
-9,000
-11,000
-11,000
-11,000
-10,000
-10,000
-10,000
-9,000
-9,000
-4,000
-4,000
-3,000
-3,000
0
0
0
0
0000-3,000-3,000-4,000-4,000-9,000-9,000-10,000-10,000-10,000-11,000-11,000-11,000-9,000-9,000-9,000-10,000-7,000-7,000-8,000-7,000-8,000-8,000-8,000-8,000-7,000-7,000-8,000-7,000-7,000-8,000-8,000-8,000-7,000-7,000-7,000-7,000-5,000-5,000-5,000-5,000-6,000-6,000-6,000-6,000838,000837,000836,000836,000833,000832,000832,000831,000830,000830,0001,000829,000000659,000662,000648,000647,000646,000645,000644,000643,000643,000642,000642,0000482,000482,000482,0002,215,000481,000481,000481,000481,000481,000481,000457,000454,0002,222,000454,000454,000483,00002,114,000492,000449,0002,012,0001,987,0001,966,0001,941,0001,941,000



5.3. Balance Sheets

Currency in USD. All numbers in thousands.