25 XP   0   0   10

Rogers Communications Inc
Buy, Hold or Sell?

Let's analyse Rogers together

PenkeI guess you are interested in Rogers Communications Inc. 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 Rogers Communications Inc. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

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

Get notifications about Rogers Communications Inc

I send you an email if I find something interesting about Rogers Communications Inc.

Quick analysis of Rogers (30 sec.)










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

How much money do you get?

How much money do you get?
C$1.34
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
C$19.70
Expected worth in 1 year
C$19.53
How sure are you?
85.0%

+ What do you gain per year?

Total Gains per Share
C$1.67
Return On Investment
3.1%

For what price can you sell your share?

Current Price per Share
C$53.59
Expected price per share
C$48.05 - C$61.34
How sure are you?
50%

1. Valuation of Rogers (5 min.)




Live pricePrice per Share (EOD)

C$53.59

Intrinsic Value Per Share

C$16.02 - C$36.68

Total Value Per Share

C$35.72 - C$56.37

2. Growth of Rogers (5 min.)




Is Rogers growing?

Current yearPrevious yearGrowGrow %
How rich?$7.6b$7.6b$298.7m3.8%

How much money is Rogers making?

Current yearPrevious yearGrowGrow %
Making money$154.9m$306.6m-$151.6m-97.9%
Net Profit Margin4.9%10.9%--

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

3. Financial Health of Rogers (5 min.)




4. Comparing to competitors in the Telecom Services industry (5 min.)




  Industry Rankings (Telecom Services)  


Richest
#43 / 249

Most Revenue
#45 / 249

Most Profit
#50 / 249

Most Efficient
#115 / 249

What can you expect buying and holding a share of Rogers? (5 min.)

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

What can you expect buying and holding a share of Rogers?

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

Speculation

The Price per Share of Rogers is C$53.59. 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 Rogers.
  • 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 Rogers, 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 C$19.70. Based on the TTM, the Book Value Change Per Share is C$-0.04 per quarter. Based on the YOY, the Book Value Change Per Share is C$-0.23 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 C$0.46 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Rogers.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 C$% of Price per ShareC$% of Price per ShareC$% of Price per ShareC$% of Price per ShareC$% of Price per Share
Usd Eps0.450.8%0.300.6%0.601.1%0.551.0%0.541.0%
Usd Book Value Change Per Share-0.77-1.4%-0.03-0.1%-0.17-0.3%0.140.3%0.190.4%
Usd Dividend Per Share0.260.5%0.340.6%0.360.7%0.360.7%0.350.7%
Usd Total Gains Per Share-0.50-0.9%0.300.6%0.190.4%0.500.9%0.551.0%
Usd Price Per Share45.29-43.31-45.45-44.75-41.96-
Price to Earnings Ratio25.06-11.07-18.99-17.42-12.31-
Price-to-Total Gains Ratio-89.78--20.55--161.87-59.20-63.15-
Price to Book Ratio3.15-2.87-3.02-3.13-3.86-
Price-to-Total Gains Ratio-89.78--20.55--161.87-59.20-63.15-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share39.126059
Number of shares25
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.340.36
Usd Book Value Change Per Share-0.030.14
Usd Total Gains Per Share0.300.50
Gains per Quarter (25 shares)7.6112.50
Gains per Year (25 shares)30.4249.99
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
134-320361440
267-650722890
3101-98010743140
4134-1211014357190
5168-1514017971240
6201-1817021585290
7235-2220025099340
8268-25230286114390
9302-28260322128440
10335-31290358142490

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 Share3.01.00.075.0%11.01.00.091.7%19.01.00.095.0%38.02.00.095.0%84.032.00.072.4%
Book Value Change Per Share2.02.00.050.0%8.04.00.066.7%13.07.00.065.0%28.012.00.070.0%58.027.031.050.0%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%116.00.00.0100.0%
Total Gains per Share2.02.00.050.0%8.04.00.066.7%15.05.00.075.0%34.06.00.085.0%100.016.00.086.2%

Fundamentals of Rogers

About Rogers Communications Inc

Rogers Communications Inc. operates as a communications and media company in Canada. It operates through three segments: Wireless, Cable, and Media. The company offers mobile Internet access, wireless voice and enhanced voice, device financing, device protection, global voice and data roaming, wireless home phone, bridging landline, machine-to-machine and Internet of Things solutions, and advanced wireless solutions for businesses, as well as device shipping and express pickup services; and postpaid and prepaid services under the Rogers, Fido, and chatr brands. It also provides internet and WiFi services; and monitoring, security, automation, energy efficiency, and smart control through smartphone app. In addition, the company offers local and network TV; on-demand television; cloud-based digital video recorders; voice-activated remote controls, and integrated apps; personal video recorders; linear and time-shifted programming; digital specialty channels; and 4K television programming. Further, it provides residential and small business local telephony services; voicemail, call waiting, and long distance; voice, data networking, Internet protocol (IP), and Ethernet services; private networking, Internet, IP voice, and cloud solutions; optical wave and multi-protocol label switching services; information technology and network technologies; cable access network services; telecommunications technical consulting services; and season games through television, smartphones, tablets, personal computers, and other streaming devices, as well as operates Ignite TV and Ignite TV app. Additionally, the company owns Toronto Blue Jays and the Rogers Centre event venue; and operates Sportsnet ONE, Sportsnet 360, Sportsnet World, Citytv, OMNI, FX (Canada), FXX (Canada), and OLN television networks, as well as 52 AM and FM radio stations. It also offers Rogers and the Rogers World Elite Mastercard. The company was founded in 1960 and is headquartered in Toronto, Canada.

Fundamental data was last updated by Penke on 2024-04-03 06:59:04.

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a 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 less efficient.
The company is inefficient 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 just able to pay all its debts by selling its assets.
The company is unable to pay all its debts with equity.

Valuation

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 cheap.

1.1. Profitability of Rogers Communications Inc.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Rogers to the Telecom Services industry mean.
  • A Net Profit Margin of 6.1% means that $0.06 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Rogers Communications Inc:

  • The MRQ is 6.1%. The company is making a profit. +1
  • The TTM is 4.9%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ6.1%TTM4.9%+1.2%
TTM4.9%YOY10.9%-6.0%
TTM4.9%5Y10.3%-5.3%
5Y10.3%10Y10.4%-0.1%
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ6.1%4.1%+2.0%
TTM4.9%4.9%+0.0%
YOY10.9%5.6%+5.3%
5Y10.3%5.8%+4.5%
10Y10.4%5.7%+4.7%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Rogers to the Telecom Services industry mean.
  • 0.5% Return on Assets means that Rogers generated $0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Rogers Communications Inc:

  • The MRQ is 0.5%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.4%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.5%TTM0.4%+0.1%
TTM0.4%YOY0.8%-0.4%
TTM0.4%5Y0.9%-0.6%
5Y0.9%10Y1.1%-0.2%
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5%0.6%-0.1%
TTM0.4%0.8%-0.4%
YOY0.8%1.0%-0.2%
5Y0.9%1.0%-0.1%
10Y1.1%1.0%+0.1%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Rogers to the Telecom Services industry mean.
  • 3.1% Return on Equity means Rogers generated $0.03 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Rogers Communications Inc:

  • The MRQ is 3.1%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.0%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ3.1%TTM2.0%+1.1%
TTM2.0%YOY4.0%-2.0%
TTM2.0%5Y3.9%-1.9%
5Y3.9%10Y5.0%-1.1%
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ3.1%2.3%+0.8%
TTM2.0%2.7%-0.7%
YOY4.0%3.4%+0.6%
5Y3.9%3.0%+0.9%
10Y5.0%3.1%+1.9%

1.2. Operating Efficiency of Rogers Communications Inc.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Rogers is operating .

  • Measures how much profit Rogers 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 Rogers to the Telecom Services industry mean.
  • An Operating Margin of 0.0% means the company generated $0.00  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Rogers Communications Inc:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM7.5%-7.5%
TTM7.5%YOY24.3%-16.8%
TTM7.5%5Y19.4%-11.9%
5Y19.4%10Y19.6%-0.2%
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-9.8%-9.8%
TTM7.5%8.0%-0.5%
YOY24.3%12.2%+12.1%
5Y19.4%11.7%+7.7%
10Y19.6%11.6%+8.0%
1.2.2. Operating Ratio

Measures how efficient Rogers is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Telecom Services industry mean).
  • An Operation Ratio of 1.35 means that the operating costs are $1.35 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Rogers Communications Inc:

  • The MRQ is 1.347. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.181. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.347TTM1.181+0.166
TTM1.181YOY0.752+0.429
TTM1.1815Y0.846+0.335
5Y0.84610Y0.827+0.018
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3471.060+0.287
TTM1.1811.023+0.158
YOY0.7520.974-0.222
5Y0.8460.991-0.145
10Y0.8270.982-0.155

1.3. Liquidity of Rogers Communications Inc.

1.3. Liquidity
1.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Telecom Services industry mean).
  • A Current Ratio of 0.89 means the company has $0.89 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Rogers Communications Inc:

  • The MRQ is 0.892. The company is just not able to pay all its short-term debts. -1
  • The TTM is 1.088. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ0.892TTM1.088-0.196
TTM1.088YOY2.321-1.233
TTM1.0885Y1.204-0.116
5Y1.20410Y0.880+0.323
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8920.910-0.018
TTM1.0880.915+0.173
YOY2.3210.963+1.358
5Y1.2041.035+0.169
10Y0.8801.031-0.151
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Rogers to the Telecom Services industry mean.
  • A Quick Ratio of 0.57 means the company can pay off $0.57 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Rogers Communications Inc:

  • The MRQ is 0.569. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.475. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.569TTM0.475+0.094
TTM0.475YOY0.557-0.082
TTM0.4755Y0.618-0.143
5Y0.61810Y0.511+0.107
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5690.630-0.061
TTM0.4750.647-0.172
YOY0.5570.698-0.141
5Y0.6180.740-0.122
10Y0.5110.780-0.269

1.4. Solvency of Rogers Communications Inc.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Rogers to Telecom Services industry mean.
  • A Debt to Asset Ratio of 0.85 means that Rogers assets are financed with 84.9% credit (debt) and the remaining percentage (100% - 84.9%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Rogers Communications Inc:

  • The MRQ is 0.849. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.837. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.849TTM0.837+0.013
TTM0.837YOY0.811+0.026
TTM0.8375Y0.775+0.062
5Y0.77510Y0.781-0.006
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8490.629+0.220
TTM0.8370.627+0.210
YOY0.8110.630+0.181
5Y0.7750.630+0.145
10Y0.7810.624+0.157
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Rogers to the Telecom Services industry mean.
  • A Debt to Equity ratio of 563.6% means that company has $5.64 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Rogers Communications Inc:

  • The MRQ is 5.636. The company is unable to pay all its debts with equity. -1
  • The TTM is 5.159. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ5.636TTM5.159+0.477
TTM5.159YOY4.300+0.858
TTM5.1595Y3.625+1.534
5Y3.62510Y3.688-0.063
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ5.6361.584+4.052
TTM5.1591.582+3.577
YOY4.3001.731+2.569
5Y3.6251.719+1.906
10Y3.6881.622+2.066

2. Market Valuation of Rogers Communications Inc

2.1. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings Rogers generates.

  • Above 15 is considered overpriced but always compare Rogers to the Telecom Services industry mean.
  • A PE ratio of 25.06 means the investor is paying $25.06 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Rogers Communications Inc:

  • The EOD is 21.649. Based on the earnings, the company is fair priced.
  • The MRQ is 25.059. Based on the earnings, the company is overpriced. -1
  • The TTM is 11.065. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD21.649MRQ25.059-3.410
MRQ25.059TTM11.065+13.994
TTM11.065YOY18.995-7.930
TTM11.0655Y17.415-6.350
5Y17.41510Y12.306+5.110
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
EOD21.6499.684+11.965
MRQ25.05910.318+14.741
TTM11.06511.279-0.214
YOY18.99511.995+7.000
5Y17.41514.754+2.661
10Y12.30615.404-3.098
2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Rogers Communications Inc:

  • The EOD is 17.070. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The MRQ is 19.758. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The TTM is 7.205. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD17.070MRQ19.758-2.688
MRQ19.758TTM7.205+12.553
TTM7.205YOY29.152-21.946
TTM7.2055Y20.801-13.596
5Y20.80110Y16.464+4.337
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
EOD17.0705.382+11.688
MRQ19.7584.849+14.909
TTM7.2054.857+2.348
YOY29.1526.112+23.040
5Y20.8016.531+14.270
10Y16.4646.862+9.602
2. Book Value per Share
2.3. Price to Book Ratio

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

  • At or below 1 is considered healthy (always compare to Telecom Services industry mean).
  • A PB ratio of 3.15 means the investor is paying $3.15 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Rogers Communications Inc:

  • The EOD is 2.721. Based on the equity, the company is underpriced. +1
  • The MRQ is 3.149. Based on the equity, the company is fair priced.
  • The TTM is 2.873. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD2.721MRQ3.149-0.428
MRQ3.149TTM2.873+0.276
TTM2.873YOY3.024-0.151
TTM2.8735Y3.126-0.252
5Y3.12610Y3.856-0.730
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
EOD2.7211.311+1.410
MRQ3.1491.324+1.825
TTM2.8731.463+1.410
YOY3.0241.786+1.238
5Y3.1261.824+1.302
10Y3.8562.311+1.545
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Rogers Communications Inc 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---1.051-0.042-96%-0.234-78%0.195-640%0.267-494%
Book Value Per Share--19.69720.685-5%20.554-4%19.7740%15.747+25%
Current Ratio--0.8921.088-18%2.321-62%1.204-26%0.880+1%
Debt To Asset Ratio--0.8490.837+2%0.811+5%0.775+10%0.781+9%
Debt To Equity Ratio--5.6365.159+9%4.300+31%3.625+55%3.688+53%
Dividend Per Share--0.3600.459-21%0.498-28%0.490-26%0.483-25%
Eps--0.6190.411+50%0.828-25%0.758-18%0.734-16%
Free Cash Flow Per Share--0.7850.513+53%0.676+16%0.723+9%0.683+15%
Free Cash Flow To Equity Per Share---4.6531.701-374%6.275-174%2.139-317%1.205-486%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--36.678--------
Intrinsic Value_10Y_min--16.024--------
Intrinsic Value_1Y_max--2.874--------
Intrinsic Value_1Y_min--2.325--------
Intrinsic Value_3Y_max--9.245--------
Intrinsic Value_3Y_min--6.403--------
Intrinsic Value_5Y_max--16.353--------
Intrinsic Value_5Y_min--9.814--------
Market Cap22513855241.280-46%32877196551.06031036730622.765+6%31565825000.000+4%31332094499.553+5%29435649826.754+12%
Net Profit Margin--0.0610.049+25%0.109-43%0.103-40%0.104-41%
Operating Margin---0.075-100%0.243-100%0.194-100%0.196-100%
Operating Ratio--1.3471.181+14%0.752+79%0.846+59%0.827+63%
Pb Ratio2.721-16%3.1492.873+10%3.024+4%3.126+1%3.856-18%
Pe Ratio21.649-16%25.05911.065+126%18.995+32%17.415+44%12.306+104%
Price Per Share53.590-16%62.03059.315+5%62.2550%61.293+1%57.467+8%
Price To Free Cash Flow Ratio17.070-16%19.7587.205+174%29.152-32%20.801-5%16.464+20%
Price To Total Gains Ratio-77.566+14%-89.782-20.548-77%-161.870+80%59.201-252%63.149-242%
Quick Ratio--0.5690.475+20%0.557+2%0.618-8%0.511+11%
Return On Assets--0.0050.004+35%0.008-38%0.009-48%0.011-57%
Return On Equity--0.0310.020+55%0.040-22%0.039-19%0.050-37%
Total Gains Per Share---0.6910.417-266%0.264-362%0.685-201%0.749-192%
Usd Book Value--7622244000.0007907165525.000-4%7608372100.000+0%7379668275.000+3%5886011442.500+29%
Usd Book Value Change Per Share---0.768-0.031-96%-0.171-78%0.142-640%0.195-494%
Usd Book Value Per Share--14.38115.102-5%15.006-4%14.4370%11.497+25%
Usd Dividend Per Share--0.2630.335-21%0.364-28%0.358-26%0.352-25%
Usd Eps--0.4520.300+50%0.605-25%0.554-18%0.536-16%
Usd Free Cash Flow--303721600.000201690125.000+51%250241775.000+21%270356030.000+12%255407232.500+19%
Usd Free Cash Flow Per Share--0.5730.374+53%0.494+16%0.528+9%0.499+15%
Usd Free Cash Flow To Equity Per Share---3.3971.242-374%4.581-174%1.562-317%0.879-486%
Usd Market Cap16437365711.659-46%24003641201.92922659917027.681+6%23046208832.500+4%22875562194.124+5%21490967938.513+12%
Usd Price Per Share39.126-16%45.28843.306+5%45.4520%44.750+1%41.956+8%
Usd Profit--239472800.000154963725.000+55%306642000.000-22%281891610.000-15%274681872.500-13%
Usd Revenue--3895083500.0003524192700.000+11%2810154900.000+39%2860093740.000+36%2710770037.500+44%
Usd Total Gains Per Share---0.5040.304-266%0.192-362%0.500-201%0.547-192%
 EOD+5 -3MRQTTM+14 -21YOY+11 -245Y+9 -2610Y+13 -22

3.2. Fundamental Score

Let's check the fundamental score of Rogers Communications Inc based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1521.649
Price to Book Ratio (EOD)Between0-12.721
Net Profit Margin (MRQ)Greater than00.061
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.569
Current Ratio (MRQ)Greater than10.892
Debt to Asset Ratio (MRQ)Less than10.849
Debt to Equity Ratio (MRQ)Less than15.636
Return on Equity (MRQ)Greater than0.150.031
Return on Assets (MRQ)Greater than0.050.005
Total2/10 (20.0%)

3.3. Technical Score

Let's check the technical score of Rogers Communications Inc based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose53.110
Total0/1 (0.0%)



Latest Balance Sheet

Balance Sheet of 2023-12-31. Currency in CAD. All numbers in thousands.

Summary
Total Assets69,282,000
Total Liabilities58,842,000
Total Stockholder Equity10,440,000
 As reported
Total Liabilities 58,842,000
Total Stockholder Equity+ 10,440,000
Total Assets = 69,282,000

Assets

Total Assets69,282,000
Total Current Assets7,834,000
Long-term Assets61,448,000
Total Current Assets
Cash And Cash Equivalents 800,000
Net Receivables 4,996,000
Inventory 456,000
Other Current Assets 266,000
Total Current Assets  (as reported)7,834,000
Total Current Assets  (calculated)6,518,000
+/- 1,316,000
Long-term Assets
Property Plant Equipment 24,332,000
Goodwill 16,280,000
Long Term Investments 598,000
Intangible Assets 17,896,000
Long-term Assets Other 670,000
Long-term Assets  (as reported)61,448,000
Long-term Assets  (calculated)59,776,000
+/- 1,672,000

Liabilities & Shareholders' Equity

Total Current Liabilities8,782,000
Long-term Liabilities50,060,000
Total Stockholder Equity10,440,000
Total Current Liabilities
Short Long Term Debt 2,850,000
Accounts payable 4,221,000
Other Current Liabilities 434,000
Total Current Liabilities  (as reported)8,782,000
Total Current Liabilities  (calculated)7,505,000
+/- 1,277,000
Long-term Liabilities
Long term Debt 39,755,000
Capital Lease Obligations Min Short Term Debt2,593,000
Long-term Liabilities Other 316,000
Long-term Liabilities  (as reported)50,060,000
Long-term Liabilities  (calculated)42,664,000
+/- 7,396,000
Total Stockholder Equity
Retained Earnings 9,839,000
Total Stockholder Equity (as reported)10,440,000
Total Stockholder Equity (calculated)9,839,000
+/- 601,000
Other
Capital Stock1,992,000
Common Stock Shares Outstanding 530,021
Net Debt 41,805,000
Net Invested Capital 53,045,000
Net Working Capital -948,000
Property Plant and Equipment Gross 51,156,000



Balance Sheet

Currency in CAD. All numbers in thousands.

 Trend2023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-31
> Total Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8,524,503
8,446,249
8,791,553
8,481,103
8,465,495
8,606,594
8,761,089
8,779,097
13,272,738
13,021,865
13,090,799
13,818,940
13,834,289
13,745,072
13,933,159
13,915,411
14,105,000
14,422,279
14,805,526
14,565,239
15,325,256
14,892,501
15,243,232
16,540,345
17,093,000
16,721,000
16,366,000
16,559,000
17,018,000
16,747,000
17,011,000
17,437,000
17,330,000
17,650,000
17,923,000
18,196,000
18,362,000
18,300,000
18,902,000
19,132,000
19,618,000
21,230,000
21,501,000
21,497,000
23,601,000
24,361,000
24,773,000
25,561,000
26,522,000
26,989,000
27,386,000
28,490,000
29,175,000
28,803,000
28,847,000
28,822,000
28,342,000
28,147,000
28,408,000
28,364,000
28,863,000
30,176,000
30,208,000
30,308,000
31,918,000
33,153,000
35,533,000
36,062,000
37,019,000
40,076,000
38,537,000
39,010,000
38,854,000
37,452,000
37,676,000
39,777,000
41,963,000
55,050,000
54,769,000
54,783,000
55,655,000
56,129,000
69,739,000
71,778,000
69,282,000
69,282,00071,778,00069,739,00056,129,00055,655,00054,783,00054,769,00055,050,00041,963,00039,777,00037,676,00037,452,00038,854,00039,010,00038,537,00040,076,00037,019,00036,062,00035,533,00033,153,00031,918,00030,308,00030,208,00030,176,00028,863,00028,364,00028,408,00028,147,00028,342,00028,822,00028,847,00028,803,00029,175,00028,490,00027,386,00026,989,00026,522,00025,561,00024,773,00024,361,00023,601,00021,497,00021,501,00021,230,00019,618,00019,132,00018,902,00018,300,00018,362,00018,196,00017,923,00017,650,00017,330,00017,437,00017,011,00016,747,00017,018,00016,559,00016,366,00016,721,00017,093,00016,540,34515,243,23214,892,50115,325,25614,565,23914,805,52614,422,27914,105,00013,915,41113,933,15913,745,07213,834,28913,818,94013,090,79913,021,86513,272,7388,779,0978,761,0898,606,5948,465,4958,481,1038,791,5538,446,2498,524,50300000000000000000000000000000000000
   > Total Current 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
691,372
458,347
832,694
550,097
709,644
824,252
972,120
1,047,809
1,178,446
968,765
1,083,145
1,202,842
1,301,697
1,281,061
1,521,790
1,640,217
1,734,000
1,585,563
2,093,518
2,066,978
2,143,212
1,912,355
2,026,257
2,096,019
2,291,000
1,984,000
1,832,000
2,024,000
2,255,000
1,865,000
1,948,000
2,361,000
2,005,000
1,867,000
2,039,000
1,948,000
1,912,000
1,832,000
2,510,000
2,293,000
2,221,000
3,572,000
2,901,000
2,783,000
4,321,000
4,136,000
1,985,000
2,215,000
2,345,000
2,297,000
2,235,000
2,335,000
2,622,000
2,657,000
2,515,000
2,610,000
2,570,000
2,478,000
2,567,000
2,714,000
2,972,000
3,994,000
3,958,000
4,056,000
4,888,000
4,507,000
4,767,000
4,507,000
5,117,000
6,343,000
5,594,000
6,456,000
6,929,000
5,369,000
5,381,000
6,247,000
5,829,000
18,985,000
18,711,000
18,649,000
19,283,000
19,371,000
6,721,000
8,806,000
7,834,000
7,834,0008,806,0006,721,00019,371,00019,283,00018,649,00018,711,00018,985,0005,829,0006,247,0005,381,0005,369,0006,929,0006,456,0005,594,0006,343,0005,117,0004,507,0004,767,0004,507,0004,888,0004,056,0003,958,0003,994,0002,972,0002,714,0002,567,0002,478,0002,570,0002,610,0002,515,0002,657,0002,622,0002,335,0002,235,0002,297,0002,345,0002,215,0001,985,0004,136,0004,321,0002,783,0002,901,0003,572,0002,221,0002,293,0002,510,0001,832,0001,912,0001,948,0002,039,0001,867,0002,005,0002,361,0001,948,0001,865,0002,255,0002,024,0001,832,0001,984,0002,291,0002,096,0192,026,2571,912,3552,143,2122,066,9782,093,5181,585,5631,734,0001,640,2171,521,7901,281,0611,301,6971,202,8421,083,145968,7651,178,4461,047,809972,120824,252709,644550,097832,694458,347691,37200000000000000000000000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
26,884
4,055
350,411
21,274
0
76,470
203,738
216,969
243,993
90,901
107,359
102,347
0
0
0
0
0
0
0
0
0
0
0
0
0
0
69,000
168,000
383,000
126,000
122,000
344,000
0
0
0
0
0
0
603,000
459,000
213,000
1,434,000
875,000
844,000
2,301,000
2,181,000
9,000
104,000
176,000
0
7,000
0
11,000
0
0
0
0
0
0
0
0
0
0
57,000
405,000
264,000
404,000
262,000
494,000
1,936,000
1,795,000
2,248,000
2,484,000
801,000
905,000
1,572,000
715,000
809,000
665,000
687,000
463,000
553,000
359,000
2,527,000
800,000
800,0002,527,000359,000553,000463,000687,000665,000809,000715,0001,572,000905,000801,0002,484,0002,248,0001,795,0001,936,000494,000262,000404,000264,000405,00057,000000000000011,00007,0000176,000104,0009,0002,181,0002,301,000844,000875,0001,434,000213,000459,000603,000000000344,000122,000126,000383,000168,00069,00000000000000000102,347107,35990,901243,993216,969203,73876,470021,274350,4114,05526,88400000000000000000000000000000000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
31,000
15,000
7,000
4,000
1,000
5,000
2,000
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
000000000000000000000000000000000000000000000000000002,0005,0001,0004,0007,00015,00031,000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
512,126
454,294
482,283
528,824
550,830
548,440
565,626
599,677
673,936
589,570
680,761
837,782
890,701
821,827
943,840
1,021,533
1,077,000
945,572
1,162,593
1,159,694
1,260,304
1,130,542
1,193,772
1,318,927
1,403,000
1,157,000
1,181,000
1,240,000
1,310,000
1,165,000
1,252,000
1,402,000
1,480,000
1,405,000
1,564,000
1,478,000
1,574,000
1,351,000
1,365,000
1,429,000
1,575,000
1,365,000
1,416,000
1,364,000
1,533,000
1,313,000
1,396,000
1,452,000
1,591,000
1,440,000
1,562,000
1,648,000
1,792,000
1,792,000
1,811,000
1,889,000
1,949,000
1,739,000
1,884,000
1,816,000
2,041,000
2,761,000
2,955,000
3,029,000
3,311,000
3,169,000
3,313,000
3,251,000
3,538,000
3,078,000
2,531,000
2,540,000
3,389,000
3,304,000
3,394,000
3,627,000
3,962,000
3,677,000
3,733,000
3,842,000
4,295,000
4,254,000
4,290,000
4,335,000
4,996,000
4,996,0004,335,0004,290,0004,254,0004,295,0003,842,0003,733,0003,677,0003,962,0003,627,0003,394,0003,304,0003,389,0002,540,0002,531,0003,078,0003,538,0003,251,0003,313,0003,169,0003,311,0003,029,0002,955,0002,761,0002,041,0001,816,0001,884,0001,739,0001,949,0001,889,0001,811,0001,792,0001,792,0001,648,0001,562,0001,440,0001,591,0001,452,0001,396,0001,313,0001,533,0001,364,0001,416,0001,365,0001,575,0001,429,0001,365,0001,351,0001,574,0001,478,0001,564,0001,405,0001,480,0001,402,0001,252,0001,165,0001,310,0001,240,0001,181,0001,157,0001,403,0001,318,9271,193,7721,130,5421,260,3041,159,6941,162,593945,5721,077,0001,021,533943,840821,827890,701837,782680,761589,570673,936599,677565,626548,440550,830528,824482,283454,294512,12600000000000000000000000000000000000
       Other Current 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
52,372
-1
0
0
57,811
199,342
202,755
231,163
105,929
288,295
295,025
262,713
410,995
459,234
577,950
618,683
657,000
639,991
930,925
907,284
740,888
781,813
832,485
777,092
632,000
796,000
567,000
609,000
402,000
573,000
569,000
613,000
326,000
462,000
475,000
470,000
126,000
481,000
542,000
405,000
140,000
773,000
610,000
575,000
211,000
642,000
580,000
659,000
327,000
477,000
383,000
418,000
501,000
545,000
465,000
451,000
306,000
443,000
393,000
663,000
618,000
877,000
613,000
587,000
706,000
612,000
591,000
601,000
625,000
906,000
949,000
1,208,000
577,000
799,000
615,000
651,000
617,000
606,000
501,000
523,000
561,000
727,000
1,008,000
942,000
266,000
266,000942,0001,008,000727,000561,000523,000501,000606,000617,000651,000615,000799,000577,0001,208,000949,000906,000625,000601,000591,000612,000706,000587,000613,000877,000618,000663,000393,000443,000306,000451,000465,000545,000501,000418,000383,000477,000327,000659,000580,000642,000211,000575,000610,000773,000140,000405,000542,000481,000126,000470,000475,000462,000326,000613,000569,000573,000402,000609,000567,000796,000632,000777,092832,485781,813740,888907,284930,925639,991657,000618,683577,950459,234410,995262,713295,025288,295105,929231,163202,755199,34257,81100-152,37200000000000000000000000000000000000
   > Long-term 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
7,833,130
7,987,902
7,958,860
7,931,006
7,755,851
7,782,341
7,788,969
7,731,288
12,094,292
12,053,099
12,007,654
12,616,098
12,532,592
12,464,011
12,411,369
12,275,194
12,371,000
12,836,716
12,712,009
12,498,261
13,182,044
12,980,146
13,216,975
14,444,326
14,802,000
14,737,000
14,534,000
14,535,000
14,763,000
14,882,000
15,063,000
15,076,000
15,325,000
15,783,000
15,884,000
16,248,000
16,450,000
16,468,000
16,392,000
16,839,000
17,397,000
17,658,000
18,600,000
18,714,000
19,280,000
20,225,000
22,788,000
23,346,000
24,177,000
24,692,000
25,151,000
26,155,000
26,553,000
26,146,000
26,332,000
26,212,000
25,772,000
25,669,000
25,841,000
25,650,000
25,891,000
26,182,000
26,250,000
26,252,000
27,030,000
28,646,000
30,766,000
31,555,000
31,902,000
33,733,000
32,943,000
32,554,000
31,925,000
32,083,000
32,295,000
33,530,000
36,134,000
36,065,000
36,058,000
36,134,000
36,372,000
36,758,000
63,018,000
62,972,000
61,448,000
61,448,00062,972,00063,018,00036,758,00036,372,00036,134,00036,058,00036,065,00036,134,00033,530,00032,295,00032,083,00031,925,00032,554,00032,943,00033,733,00031,902,00031,555,00030,766,00028,646,00027,030,00026,252,00026,250,00026,182,00025,891,00025,650,00025,841,00025,669,00025,772,00026,212,00026,332,00026,146,00026,553,00026,155,00025,151,00024,692,00024,177,00023,346,00022,788,00020,225,00019,280,00018,714,00018,600,00017,658,00017,397,00016,839,00016,392,00016,468,00016,450,00016,248,00015,884,00015,783,00015,325,00015,076,00015,063,00014,882,00014,763,00014,535,00014,534,00014,737,00014,802,00014,444,32613,216,97512,980,14613,182,04412,498,26112,712,00912,836,71612,371,00012,275,19412,411,36912,464,01112,532,59212,616,09812,007,65412,053,09912,094,2927,731,2887,788,9697,782,3417,755,8517,931,0067,958,8607,987,9027,833,13000000000000000000000000000000000000
       Property Plant Equipment 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,051,999
5,004,390
4,981,017
4,975,265
5,039,304
5,037,873
5,016,443
5,007,141
5,486,837
5,532,222
5,630,365
6,099,098
6,151,526
6,245,323
6,358,904
6,470,809
6,732,000
6,815,037
6,888,417
6,960,151
7,288,708
7,242,053
7,423,163
7,515,435
7,898,000
7,883,000
7,929,000
8,032,000
8,197,000
8,190,000
8,239,000
8,291,000
8,493,000
8,598,000
8,710,000
8,884,000
9,114,000
9,130,000
9,163,000
9,289,000
9,576,000
9,625,000
9,848,000
9,964,000
10,255,000
10,268,000
10,354,000
10,494,000
10,655,000
10,610,000
10,709,000
10,758,000
10,997,000
10,999,000
11,097,000
11,096,000
10,749,000
10,704,000
10,678,000
10,821,000
11,143,000
11,227,000
11,350,000
11,506,000
11,780,000
13,327,000
13,538,000
13,661,000
13,934,000
14,049,000
14,048,000
13,940,000
14,018,000
13,978,000
14,150,000
14,385,000
14,666,000
14,790,000
15,012,000
15,325,000
15,574,000
15,947,000
23,693,000
24,054,000
24,332,000
24,332,00024,054,00023,693,00015,947,00015,574,00015,325,00015,012,00014,790,00014,666,00014,385,00014,150,00013,978,00014,018,00013,940,00014,048,00014,049,00013,934,00013,661,00013,538,00013,327,00011,780,00011,506,00011,350,00011,227,00011,143,00010,821,00010,678,00010,704,00010,749,00011,096,00011,097,00010,999,00010,997,00010,758,00010,709,00010,610,00010,655,00010,494,00010,354,00010,268,00010,255,0009,964,0009,848,0009,625,0009,576,0009,289,0009,163,0009,130,0009,114,0008,884,0008,710,0008,598,0008,493,0008,291,0008,239,0008,190,0008,197,0008,032,0007,929,0007,883,0007,898,0007,515,4357,423,1637,242,0537,288,7086,960,1516,888,4176,815,0376,732,0006,470,8096,358,9046,245,3236,151,5266,099,0985,630,3655,532,2225,486,8375,007,1415,016,4435,037,8735,039,3044,975,2654,981,0175,004,3905,051,99900000000000000000000000000000000000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,035,787
2,988,486
2,780,098
2,778,982
2,779,000
2,797,509
2,797,024
2,789,427
3,027,113
3,029,524
3,138,612
3,180,754
3,024,000
3,012,000
3,017,000
3,019,000
3,018,000
3,111,000
3,085,000
3,101,000
3,115,000
3,282,000
3,282,000
3,282,000
3,280,000
3,280,000
3,280,000
3,282,000
3,215,000
3,215,000
3,648,000
3,652,000
3,751,000
3,759,000
3,759,000
3,759,000
3,883,000
3,883,000
3,882,000
3,887,000
3,891,000
3,891,000
3,891,000
3,891,000
3,905,000
3,905,000
3,905,000
3,905,000
3,905,000
3,905,000
3,905,000
3,905,000
3,905,000
3,905,000
3,923,000
3,923,000
3,923,000
3,923,000
3,935,000
3,940,000
3,973,000
3,991,000
3,991,000
4,020,000
4,024,000
4,025,000
4,025,000
4,025,000
4,031,000
4,031,000
16,404,000
16,304,000
16,280,000
16,280,00016,304,00016,404,0004,031,0004,031,0004,025,0004,025,0004,025,0004,024,0004,020,0003,991,0003,991,0003,973,0003,940,0003,935,0003,923,0003,923,0003,923,0003,923,0003,905,0003,905,0003,905,0003,905,0003,905,0003,905,0003,905,0003,905,0003,905,0003,905,0003,891,0003,891,0003,891,0003,891,0003,887,0003,882,0003,883,0003,883,0003,759,0003,759,0003,759,0003,751,0003,652,0003,648,0003,215,0003,215,0003,282,0003,280,0003,280,0003,280,0003,282,0003,282,0003,282,0003,115,0003,101,0003,085,0003,111,0003,018,0003,019,0003,017,0003,012,0003,024,0003,180,7543,138,6123,029,5243,027,1132,789,4272,797,0242,797,5092,779,0002,778,9822,780,0982,988,4863,035,78700000000000000000000000000000000000000000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,882,000
3,848,000
3,869,000
3,557,000
3,514,000
2,277,000
3,214,000
3,045,000
3,473,000
2,458,000
2,569,000
2,744,000
2,830,000
2,554,000
2,520,000
2,711,000
2,536,000
2,827,000
2,849,000
2,698,000
2,493,000
2,510,000
2,249,000
1,995,000
68,000
1,965,000
2,111,000
1,569,000
598,000
598,0001,569,0002,111,0001,965,00068,0001,995,0002,249,0002,510,0002,493,0002,698,0002,849,0002,827,0002,536,0002,711,0002,520,0002,554,0002,830,0002,744,0002,569,0002,458,0003,473,0003,045,0003,214,0002,277,0003,514,0003,557,0003,869,0003,848,0003,882,0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
2,315,733
2,313,451
2,310,993
2,311,066
2,291,855
2,309,199
2,308,115
2,417,211
6,244,376
6,168,619
6,028,739
6,148,400
2,627,466
2,520,741
2,328,983
2,242,087
2,152,000
2,107,934
2,082,891
2,010,335
2,157,116
2,029,627
1,981,478
1,907,601
2,792,000
2,706,000
2,654,000
2,670,000
2,643,000
2,626,000
2,673,000
2,688,000
2,724,000
2,728,000
2,708,000
2,682,000
2,721,000
2,685,000
2,633,000
2,630,000
2,951,000
2,970,000
3,219,000
3,187,000
3,211,000
3,195,000
6,455,000
6,586,000
6,588,000
6,537,000
6,843,000
7,274,000
7,243,000
7,206,000
7,173,000
7,151,000
7,130,000
7,111,000
7,290,000
7,270,000
7,244,000
7,222,000
7,203,000
7,203,000
7,205,000
7,188,000
8,899,000
8,893,000
8,905,000
8,896,000
8,883,000
8,891,000
8,926,000
8,931,000
8,922,000
8,965,000
12,281,000
12,275,000
12,258,000
12,262,000
12,251,000
12,255,000
18,433,000
18,327,000
17,896,000
17,896,00018,327,00018,433,00012,255,00012,251,00012,262,00012,258,00012,275,00012,281,0008,965,0008,922,0008,931,0008,926,0008,891,0008,883,0008,896,0008,905,0008,893,0008,899,0007,188,0007,205,0007,203,0007,203,0007,222,0007,244,0007,270,0007,290,0007,111,0007,130,0007,151,0007,173,0007,206,0007,243,0007,274,0006,843,0006,537,0006,588,0006,586,0006,455,0003,195,0003,211,0003,187,0003,219,0002,970,0002,951,0002,630,0002,633,0002,685,0002,721,0002,682,0002,708,0002,728,0002,724,0002,688,0002,673,0002,626,0002,643,0002,670,0002,654,0002,706,0002,792,0001,907,6011,981,4782,029,6272,157,1162,010,3352,082,8912,107,9342,152,0002,242,0872,328,9832,520,7412,627,4666,148,4006,028,7396,168,6196,244,3762,417,2112,308,1152,309,1992,291,8552,311,0662,310,9932,313,4512,315,73300000000000000000000000000000000000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
101,000
99,000
97,000
85,000
1,551,000
578,000
593,000
667,000
649,000
646,000
695,000
832,000
821,000
786,000
929,000
1,094,000
1,041,000
1,052,000
1,746,000
1,239,000
1,172,000
1,169,000
1,169,000
1,567,000
1,631,000
0
0
0
0001,631,0001,567,0001,169,0001,169,0001,172,0001,239,0001,746,0001,052,0001,041,0001,094,000929,000786,000821,000832,000695,000646,000649,000667,000593,000578,0001,551,00085,00097,00099,000101,00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6,987,932
6,837,943
6,881,521
6,573,895
6,504,774
6,698,423
6,583,809
6,490,747
10,396,694
10,650,937
10,671,689
10,726,893
10,306,674
10,179,178
10,084,286
9,879,258
9,905,000
10,142,989
10,626,993
10,219,616
10,701,162
10,186,195
10,468,146
11,364,701
12,366,000
11,866,000
11,790,000
12,029,000
12,745,000
12,452,000
12,765,000
13,312,000
13,371,000
13,955,000
14,028,000
14,361,000
14,790,000
14,561,000
15,407,000
15,509,000
15,850,000
17,260,000
17,247,000
16,992,000
18,932,000
19,443,000
19,651,000
20,312,000
21,041,000
21,548,000
21,918,000
22,742,000
23,430,000
23,098,000
22,922,000
23,001,000
23,073,000
22,805,000
22,638,000
22,074,000
22,516,000
22,908,000
22,763,000
22,519,000
23,739,000
24,886,000
26,719,000
26,419,000
27,603,000
29,877,000
28,564,000
28,974,000
29,281,000
27,381,000
27,576,000
29,251,000
31,431,000
43,937,000
43,952,000
45,121,000
45,563,000
45,777,000
58,177,000
60,811,000
58,842,000
58,842,00060,811,00058,177,00045,777,00045,563,00045,121,00043,952,00043,937,00031,431,00029,251,00027,576,00027,381,00029,281,00028,974,00028,564,00029,877,00027,603,00026,419,00026,719,00024,886,00023,739,00022,519,00022,763,00022,908,00022,516,00022,074,00022,638,00022,805,00023,073,00023,001,00022,922,00023,098,00023,430,00022,742,00021,918,00021,548,00021,041,00020,312,00019,651,00019,443,00018,932,00016,992,00017,247,00017,260,00015,850,00015,509,00015,407,00014,561,00014,790,00014,361,00014,028,00013,955,00013,371,00013,312,00012,765,00012,452,00012,745,00012,029,00011,790,00011,866,00012,366,00011,364,70110,468,14610,186,19510,701,16210,219,61610,626,99310,142,9899,905,0009,879,25810,084,28610,179,17810,306,67410,726,89310,671,68910,650,93710,396,6946,490,7476,583,8096,698,4236,504,7746,573,8956,881,5216,837,9436,987,93200000000000000000000000000000000000
   > Total Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,140,578
943,648
1,055,295
1,169,984
1,180,532
1,342,871
1,369,887
1,457,166
2,258,111
1,714,800
1,824,360
1,813,074
1,991,511
2,285,511
2,136,173
2,225,011
2,496,000
2,353,552
2,218,916
2,418,762
2,742,080
2,400,988
2,464,889
2,404,726
2,716,000
2,227,000
2,081,000
2,962,000
2,748,000
2,603,000
3,495,000
2,711,000
3,013,000
2,742,000
2,935,000
2,944,000
2,549,000
2,143,000
2,728,000
2,843,000
3,002,000
4,643,000
4,490,000
4,292,000
4,606,000
3,920,000
4,368,000
4,762,000
4,920,000
3,780,000
4,701,000
4,767,000
5,017,000
5,457,000
5,249,000
5,287,000
5,113,000
4,737,000
5,059,000
6,566,000
6,823,000
6,188,000
5,908,000
5,614,000
6,836,000
6,776,000
6,061,000
6,311,000
5,964,000
5,748,000
5,419,000
6,018,000
6,586,000
5,876,000
6,870,000
8,002,000
8,619,000
7,943,000
7,529,000
7,805,000
9,549,000
10,147,000
10,308,000
9,812,000
8,782,000
8,782,0009,812,00010,308,00010,147,0009,549,0007,805,0007,529,0007,943,0008,619,0008,002,0006,870,0005,876,0006,586,0006,018,0005,419,0005,748,0005,964,0006,311,0006,061,0006,776,0006,836,0005,614,0005,908,0006,188,0006,823,0006,566,0005,059,0004,737,0005,113,0005,287,0005,249,0005,457,0005,017,0004,767,0004,701,0003,780,0004,920,0004,762,0004,368,0003,920,0004,606,0004,292,0004,490,0004,643,0003,002,0002,843,0002,728,0002,143,0002,549,0002,944,0002,935,0002,742,0003,013,0002,711,0003,495,0002,603,0002,748,0002,962,0002,081,0002,227,0002,716,0002,404,7262,464,8892,400,9882,742,0802,418,7622,218,9162,353,5522,496,0002,225,0112,136,1732,285,5111,991,5111,813,0741,824,3601,714,8002,258,1111,457,1661,369,8871,342,8711,180,5321,169,9841,055,295943,6481,140,57800000000000000000000000000000000000
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
10,289
393,060
392,656
371,668
618,236
343,680
510,489
260,820
286,139
677,409
474,280
451,688
470,000
711,485
1,063
994
61,575
67,894
45,797
38,322
20,000
130,000
61,000
499,000
81,000
1,000
522,000
59,000
40,000
56,000
69,000
24,000
57,000
44,000
356,000
344,000
348,000
1,873,000
1,807,000
1,783,000
1,820,000
1,568,000
1,694,000
1,717,000
1,805,000
1,062,000
2,017,000
1,870,000
1,800,000
2,327,000
1,943,000
1,811,000
1,621,000
1,685,000
2,062,000
3,520,000
3,347,000
3,001,000
2,587,000
2,303,000
3,155,000
3,335,000
2,685,000
3,327,000
2,468,000
2,669,000
2,371,000
2,700,000
2,949,000
2,474,000
3,046,000
4,256,000
4,087,000
4,266,000
3,825,000
4,051,000
5,175,000
6,445,000
0
0
0
0006,445,0005,175,0004,051,0003,825,0004,266,0004,087,0004,256,0003,046,0002,474,0002,949,0002,700,0002,371,0002,669,0002,468,0003,327,0002,685,0003,335,0003,155,0002,303,0002,587,0003,001,0003,347,0003,520,0002,062,0001,685,0001,621,0001,811,0001,943,0002,327,0001,800,0001,870,0002,017,0001,062,0001,805,0001,717,0001,694,0001,568,0001,820,0001,783,0001,807,0001,873,000348,000344,000356,00044,00057,00024,00069,00056,00040,00059,000522,0001,00081,000499,00061,000130,00020,00038,32245,79767,89461,5759941,063711,485470,000451,688474,280677,409286,139260,820510,489343,680618,236371,668392,656393,06010,289000000000000000000000000000000000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
16,951,000
17,119,000
16,989,000
16,175,000
1,756,000
2,205,000
400,000
400,000
900,000
3,148,000
2,489,000
3,108,000
2,238,000
2,416,000
2,100,000
2,432,000
2,671,000
2,181,000
2,737,000
3,931,000
3,751,000
3,920,000
3,480,000
3,700,000
1,200,000
6,073,000
5,308,000
4,596,000
2,850,000
2,850,0004,596,0005,308,0006,073,0001,200,0003,700,0003,480,0003,920,0003,751,0003,931,0002,737,0002,181,0002,671,0002,432,0002,100,0002,416,0002,238,0003,108,0002,489,0003,148,000900,000400,000400,0002,205,0001,756,00016,175,00016,989,00017,119,00016,951,0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,140,578
943,648
942,980
1,061,659
1,072,666
845,222
837,745
937,119
1,428,296
1,203,325
1,157,102
1,394,974
1,411,045
1,371,357
1,367,809
1,510,355
0
1,381,458
1,959,617
2,022,260
2,260,403
1,919,556
1,997,761
2,020,439
2,412,000
1,792,000
1,741,000
2,198,000
2,383,000
1,905,000
1,947,000
2,111,000
2,256,000
1,735,000
1,808,000
1,792,000
0
1,651,000
1,732,000
1,852,000
2,135,000
2,010,000
1,986,000
1,930,000
2,344,000
1,839,000
2,034,000
2,401,000
2,578,000
2,141,000
2,153,000
2,337,000
2,708,000
2,479,000
2,584,000
2,668,000
2,783,000
2,345,000
2,364,000
2,589,000
2,931,000
2,516,000
2,651,000
2,751,000
3,052,000
2,693,000
2,773,000
2,572,000
3,033,000
2,433,000
2,340,000
2,494,000
2,714,000
2,461,000
2,715,000
2,965,000
3,416,000
2,782,000
2,970,000
3,243,000
3,722,000
2,928,000
3,550,000
3,751,000
4,221,000
4,221,0003,751,0003,550,0002,928,0003,722,0003,243,0002,970,0002,782,0003,416,0002,965,0002,715,0002,461,0002,714,0002,494,0002,340,0002,433,0003,033,0002,572,0002,773,0002,693,0003,052,0002,751,0002,651,0002,516,0002,931,0002,589,0002,364,0002,345,0002,783,0002,668,0002,584,0002,479,0002,708,0002,337,0002,153,0002,141,0002,578,0002,401,0002,034,0001,839,0002,344,0001,930,0001,986,0002,010,0002,135,0001,852,0001,732,0001,651,00001,792,0001,808,0001,735,0002,256,0002,111,0001,947,0001,905,0002,383,0002,198,0001,741,0001,792,0002,412,0002,020,4391,997,7611,919,5562,260,4032,022,2601,959,6171,381,45801,510,3551,367,8091,371,3571,411,0451,394,9741,157,1021,203,3251,428,296937,119837,745845,2221,072,6661,061,659942,980943,6481,140,57800000000000000000000000000000000000
       Other Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
31,693
41,764
58,856
0
0
1
118,060
13,923
75,460
48,650
1,799,000
10,378
30,818
184,836
194,657
161,506
173,010
120,290
45,000
0
0
0
0
82,000
321,000
0
67,000
68,000
69,000
59,000
2,157,000
76,000
162,000
186,000
151,000
370,000
275,000
109,000
70,000
58,000
99,000
74,000
47,000
82,000
51,000
64,000
25,000
92,000
117,000
240,000
156,000
127,000
167,000
88,000
137,000
195,000
202,000
194,000
219,000
273,000
181,000
117,000
191,000
135,000
112,000
148,000
243,000
306,000
521,000
375,000
722,000
489,000
350,000
157,000
252,000
319,000
347,000
316,000
434,000
434,000316,000347,000319,000252,000157,000350,000489,000722,000375,000521,000306,000243,000148,000112,000135,000191,000117,000181,000273,000219,000194,000202,000195,000137,00088,000167,000127,000156,000240,000117,00092,00025,00064,00051,00082,00047,00074,00099,00058,00070,000109,000275,000370,000151,000186,000162,00076,0002,157,00059,00069,00068,00067,0000321,00082,000000045,000120,290173,010161,506194,657184,83630,81810,3781,799,00048,65075,46013,923118,06010058,85641,76431,69300000000000000000000000000000000000000000
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,847,354
5,894,296
5,826,226
5,403,911
5,324,242
5,355,552
5,213,923
5,033,581
8,138,583
8,936,137
8,847,329
8,913,819
8,315,163
7,893,667
7,948,113
7,654,247
7,409,000
7,789,437
8,408,077
7,800,855
7,959,082
7,785,207
8,003,257
8,959,974
9,650,000
9,639,000
9,709,000
9,067,000
9,997,000
9,849,000
9,270,000
10,601,000
10,358,000
11,213,000
11,093,000
11,417,000
12,241,000
12,418,000
12,679,000
12,666,000
12,848,000
12,617,000
12,757,000
12,700,000
14,326,000
15,523,000
15,283,000
15,550,000
16,121,000
17,768,000
17,217,000
17,975,000
18,413,000
17,641,000
17,673,000
17,714,000
17,960,000
18,068,000
17,579,000
15,508,000
15,693,000
16,720,000
16,855,000
16,905,000
16,903,000
18,110,000
20,658,000
20,108,000
21,639,000
24,129,000
23,145,000
22,956,000
22,695,000
21,505,000
20,706,000
21,249,000
22,812,000
35,994,000
36,423,000
37,316,000
36,014,000
35,630,000
47,869,000
50,999,000
50,060,000
50,060,00050,999,00047,869,00035,630,00036,014,00037,316,00036,423,00035,994,00022,812,00021,249,00020,706,00021,505,00022,695,00022,956,00023,145,00024,129,00021,639,00020,108,00020,658,00018,110,00016,903,00016,905,00016,855,00016,720,00015,693,00015,508,00017,579,00018,068,00017,960,00017,714,00017,673,00017,641,00018,413,00017,975,00017,217,00017,768,00016,121,00015,550,00015,283,00015,523,00014,326,00012,700,00012,757,00012,617,00012,848,00012,666,00012,679,00012,418,00012,241,00011,417,00011,093,00011,213,00010,358,00010,601,0009,270,0009,849,0009,997,0009,067,0009,709,0009,639,0009,650,0008,959,9748,003,2577,785,2077,959,0827,800,8558,408,0777,789,4377,409,0007,654,2477,948,1137,893,6678,315,1638,913,8198,847,3298,936,1378,138,5835,033,5815,213,9235,355,5525,324,2425,403,9115,826,2265,894,2965,847,35400000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,634,000
2,652,000
2,853,000
3,001,000
3,288,000
3,255,000
3,440,000
3,513,000
3,515,000
3,583,000
3,794,000
4,177,000
4,197,000
4,013,000
4,099,000
4,387,000
4,242,000
4,180,000
4,414,000
4,054,000
4,157,000
3,959,000
4,105,000
4,443,000
0
0
0
0
00004,443,0004,105,0003,959,0004,157,0004,054,0004,414,0004,180,0004,242,0004,387,0004,099,0004,013,0004,197,0004,177,0003,794,0003,583,0003,515,0003,513,0003,440,0003,255,0003,288,0003,001,0002,853,0002,652,0002,634,00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
109,000
0
0
0
0
0000109,0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,404,035
1,459,611
1,736,141
1,714,461
1,767,380
1,708,771
1,946,787
2,006,238
2,876,044
2,370,927
2,419,110
3,092,046
3,527,615
3,565,894
3,848,873
4,036,153
4,200,000
4,279,290
4,178,533
4,345,623
4,624,094
4,706,306
4,775,087
5,175,644
4,727,000
4,855,000
4,576,000
4,530,000
4,273,000
4,295,000
4,246,000
4,125,000
3,959,000
3,695,000
3,895,000
3,835,000
3,572,000
3,739,000
3,495,000
3,623,000
3,768,000
3,970,000
4,254,000
4,505,000
4,669,000
4,918,000
5,122,000
5,249,000
5,481,000
5,441,000
5,468,000
5,748,000
5,745,000
5,705,000
5,925,000
5,821,000
5,269,000
5,342,000
5,770,000
6,290,000
6,347,000
7,268,000
7,445,000
7,789,000
8,179,000
8,267,000
8,814,000
9,643,000
9,416,000
10,199,000
9,973,000
10,036,000
9,573,000
10,071,000
10,100,000
10,526,000
10,532,000
11,113,000
10,817,000
9,662,000
10,092,000
10,352,000
11,562,000
10,967,000
10,440,000
10,440,00010,967,00011,562,00010,352,00010,092,0009,662,00010,817,00011,113,00010,532,00010,526,00010,100,00010,071,0009,573,00010,036,0009,973,00010,199,0009,416,0009,643,0008,814,0008,267,0008,179,0007,789,0007,445,0007,268,0006,347,0006,290,0005,770,0005,342,0005,269,0005,821,0005,925,0005,705,0005,745,0005,748,0005,468,0005,441,0005,481,0005,249,0005,122,0004,918,0004,669,0004,505,0004,254,0003,970,0003,768,0003,623,0003,495,0003,739,0003,572,0003,835,0003,895,0003,695,0003,959,0004,125,0004,246,0004,295,0004,273,0004,530,0004,576,0004,855,0004,727,0005,175,6444,775,0874,706,3064,624,0944,345,6234,178,5334,279,2904,200,0004,036,1533,848,8733,565,8943,527,6153,092,0462,419,1102,370,9272,876,0442,006,2381,946,7871,708,7711,767,3801,714,4611,736,1411,459,6111,404,03500000000000000000000000000000000000
   Common Stock
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
469,000
469,000
471,000
470,000
471,000
473,000
473,000
473,000
473,000
474,000
474,000
474,000
0
474,000
474,000
474,000
477,000
477,000
477,000
477,000
477,000
477,000
477,000
477,000
477,000
477,000
475,000
474,000
473,000
468,000
468,000
468,000
468,000
468,000
468,000
468,000
468,000
468,000
468,000
468,000
468,000
468,000
468,000
0
0
0
000468,000468,000468,000468,000468,000468,000468,000468,000468,000468,000468,000468,000468,000468,000473,000474,000475,000477,000477,000477,000477,000477,000477,000477,000477,000477,000477,000474,000474,000474,0000474,000474,000474,000473,000473,000473,000473,000471,000470,000471,000469,000469,00000000000000000000000000000000000000000000000000000000000000000000000000000
   Retained Earnings Total Equity000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,123,263
1,147,234
1,166,304
1,168,506
1,376,525
1,396,382
1,632,124
1,637,741
2,288,669
2,318,418
2,358,264
2,954,283
0
0
0
0
0
-91,098
-20,191
-44,718
49,657
-55,550
-94,647
64,935
-95,000
0
0
0
43,000
0
184,000
212,000
244,000
0
0
0
408,000
0
387,000
0
253,000
324,000
322,000
332,000
300,000
477,000
512,000
542,000
835,000
787,000
698,000
0
688,000
647,000
720,000
640,000
545,000
0
715,000
0
945,000
543,000
429,000
0
520,000
638,000
901,000
1,483,000
1,529,000
2,212,000
1,956,000
0
1,189,000
0
0
0
1,152,000
1,593,000
1,159,000
-152,000
-192,000
-191,000
0
0
0
000-191,000-192,000-152,0001,159,0001,593,0001,152,0000001,189,00001,956,0002,212,0001,529,0001,483,000901,000638,000520,0000429,000543,000945,0000715,0000545,000640,000720,000647,000688,0000698,000787,000835,000542,000512,000477,000300,000332,000322,000324,000253,0000387,0000408,000000244,000212,000184,000043,000000-95,00064,935-94,647-55,55049,657-44,718-20,191-91,098000002,954,2832,358,2642,318,4182,288,6691,637,7411,632,1241,396,3821,376,5251,168,5061,166,3041,147,2341,123,26300000000000000000000000000000000000
   Capital Surplus 000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
326,361
336,955
356,541
358,344
360,291
361,890
378,662
379,163
428,107
429,987
433,023
461,056
4,129,163
4,152,625
4,181,732
4,215,051
4,200,000
4,255,074
4,219,979
4,222,399
4,232,794
4,235,161
4,204,152
4,111,135
4,120,000
4,855,000
4,576,000
4,530,000
2,832,000
4,295,000
2,240,000
1,928,000
1,611,000
1,662,000
1,665,000
1,370,000
721,000
1,198,000
469,000
253,000
0
0
0
0
0
0
0
0
0
0
0
5,748,000
0
0
0
0
0
5,342,000
715,000
6,290,000
945,000
543,000
429,000
7,789,000
520,000
638,000
901,000
1,483,000
1,529,000
2,212,000
1,956,000
10,036,000
1,189,000
10,071,000
10,100,000
10,526,000
1,152,000
1,593,000
1,159,000
-152,000
-192,000
-191,000
0
0
0
000-191,000-192,000-152,0001,159,0001,593,0001,152,00010,526,00010,100,00010,071,0001,189,00010,036,0001,956,0002,212,0001,529,0001,483,000901,000638,000520,0007,789,000429,000543,000945,0006,290,000715,0005,342,000000005,748,00000000000000253,000469,0001,198,000721,0001,370,0001,665,0001,662,0001,611,0001,928,0002,240,0004,295,0002,832,0004,530,0004,576,0004,855,0004,120,0004,111,1354,204,1524,235,1614,232,7944,222,3994,219,9794,255,0744,200,0004,215,0514,181,7324,152,6254,129,163461,056433,023429,987428,107379,163378,662361,890360,291358,344356,541336,955326,36100000000000000000000000000000000000



Balance Sheet

Currency in CAD. All numbers in thousands.




Cash Flow

Currency in CAD. All numbers in thousands.




Income Statement

Currency in CAD. All numbers in thousands.


Latest Income Statement (annual, 2023-12-31)

Gross Profit (+$)
totalRevenue19,308,000
Cost of Revenue-10,727,000
Gross Profit8,581,0008,581,000
 
Operating Income (+$)
Gross Profit8,581,000
Operating Expense-14,848,000
Operating Income4,460,000-6,267,000
 
Operating Expense (+$)
Research Development0
Selling General Administrative0
Selling And Marketing Expenses0
Operating Expense14,848,0000
 
Net Interest Income (+$)
Interest Income162,000
Interest Expense-2,054,000
Other Finance Cost-158,000
Net Interest Income-2,050,000
 
Pretax Income (+$)
Operating Income4,460,000
Net Interest Income-2,050,000
Other Non-Operating Income Expenses0
Income Before Tax (EBT)1,366,0005,504,000
EBIT - interestExpense = -2,054,000
849,000
2,903,000
Interest Expense2,054,000
Earnings Before Interest and Taxes (EBIT)03,420,000
Earnings Before Interest and Taxes (EBITDA)0
 
After tax Income (+$)
Income Before Tax1,366,000
Tax Provision-517,000
Net Income From Continuing Ops849,000849,000
Net Income849,000
Net Income Applicable To Common Shares0
 
Non-recurring Events
Discontinued Operations0
Extraordinary Items0
Effect of Accounting Charges0
Other Items0
Non Recurring0
Other Operating Expenses0
Total Other Income/Expenses Net-1,044,0002,050,000
 

Technical Analysis of Rogers
The psychology behind the price

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

General trend

First of all, I'm going to put something in the back of your mind. One of the most stable factors that gives you more confidence as a trader: the general trend of Rogers. The general trend of Rogers is UNKNOWN with 0.0% confidence. It is very important for your mental being to use each indicator with this in mind. But beware, also the general trend flips once in a while! You can use moving averages to determine Rogers's overall trend. For convenience I use the most commonly used moving averages: 20, 50, 100 & 200. Of course you can use other moving averages or other indicators to determine the trend.

Indicator phases

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

Indicator StateBullish trend Bearish trend
Overbought to neutralBullish pullback=Bearish reversal
Upper to lower neutralBullish correction=Bearish continuation
Nuetral to oversoldOversold=Oversold
Oversold to neutralBullish reversal=Bearish correction
Lower to upper neutralBullish continuation=Bearish pullback
Nuetral to overboughtOverbought=Overbought

1. Price Targets

1.1 Support & Resistance

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

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


Score

Let's take a look at the Support & Resistance of Rogers Communications Inc.

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

  • Around resistance: The price is trading arround resistance levels. This can be considered as a potential exit level. -1

The bullish price targets are: 52.94 < 56.23 < 61.34.

The bearish price targets are: 49.41 > 49.33 > 48.05.

Tweet this
Rogers Communications Inc Daily Support & Resistance Chart

2. Trend Indicators

2.1 Moving Averages

Shows the moving average of the selected period.

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

Score

Let's take a look at the Moving Averages of Rogers Communications Inc. The current mas is .

Directionalities and relatives.

Moving AverageAmount of candlesTrendPrice +/-vs. MA 50vs. MA 100vs. MA 200

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

Rogers Communications Inc Daily Moving Averages Chart
2.2 Moving Average Convergence/Divergence (MACD)

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

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

Score

Let's take a look at the Moving Average Convergence/Divergence (MACD) of Rogers Communications Inc.

Rogers Communications Inc Daily Moving Average Convergence/Divergence (MACD) ChartRogers Communications Inc Daily Moving Average Convergence/Divergence (MACD) Chart
2.3 Directional Movement Index (DMI)

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


Score

Let's take a look at the Directional Movement Index (DMI) of Rogers Communications Inc. The current adx is .

Rogers Communications Inc Daily Directional Movement Index (DMI) Chart
2.4 Parabolic SAR

Shows the current trend and potential entry and exit signals.

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

Score

Let's take a look at the Parabolic SAR of Rogers Communications Inc.

Rogers Communications Inc Daily Parabolic SAR Chart

3. Momentum Indicators

3.1 Relative Strength Index (RSI)

Measures the speed and change of price movements.

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

Score

Let's take a look at the Relative Strength Index (RSI) of Rogers Communications Inc.

Rogers Communications Inc Daily Relative Strength Index (RSI) ChartRogers Communications Inc Daily Relative Strength Index (RSI) Chart
3.2 Stochastic Oscillator

Compares a certain price to multiple prices ranging over time.

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

Score

Let's take a look at the Stochastic Oscillator of Rogers Communications Inc.

Rogers Communications Inc Daily Stochastic Oscillator ChartRogers Communications Inc Daily Stochastic Oscillator Chart
3.3 Commodity Channel Index (CCI)

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

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

Score

Let's take a look at the Commodity Channel Index (CCI) of Rogers Communications Inc.

Rogers Communications Inc Daily Commodity Channel Index (CCI) ChartRogers Communications Inc Daily Commodity Channel Index (CCI) Chart
3.4 Chande Momentum Oscillator (CMO)

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

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

Score

Let's take a look at the Chande Momentum Oscillator (CMO) of Rogers Communications Inc.

Rogers Communications Inc Daily Chande Momentum Oscillator (CMO) ChartRogers Communications Inc Daily Chande Momentum Oscillator (CMO) Chart
3.5 Williams %R

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

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

Score

Let's take a look at the Williams %R of Rogers Communications Inc.

Rogers Communications Inc Daily Williams %R ChartRogers Communications Inc Daily Williams %R Chart

4. Volatility Indicators

4.1 Bollinger Bands

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

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

Score

Let's take a look at the Bollinger Bands of Rogers Communications Inc.

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

Score

Let's take a look at the Average True Range (ATR) of Rogers Communications Inc.

Rogers Communications Inc Daily Average True Range (ATR) ChartRogers Communications Inc Daily Average True Range (ATR) Chart

5. Volume Indicators

5.1 On-Balance Volume (OBV)

 Measures market volatility

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

Score

Let's take a look at the On-Balance Volume (OBV) of Rogers Communications Inc.

Rogers Communications Inc Daily On-Balance Volume (OBV) ChartRogers Communications Inc Daily On-Balance Volume (OBV) Chart
5.2 Money Flow Index (MFI)

Measures the flow of money in and out of a security

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

Score

Let's take a look at the Money Flow Index (MFI) of Rogers Communications Inc.

Rogers Communications Inc Daily Money Flow Index (MFI) ChartRogers Communications Inc Daily Money Flow Index (MFI) Chart

6. Summary

6.1. Notifications

TypeNotificationDate
PenkeCurrently no notifications for Rogers Communications Inc.

6.2. Trading Signals

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

DateIndicatorSignal
2023-11-29SAR SHORT ENTRY LONG CLOSEThe price broke the SAR to the downside
2023-11-30SAR LONG ENTRY SHORT CLOSEThe price broke the SAR to the upside.
STOCH SHORT EXITThe %K line crosses above the %D line.
ATR LONG ENTRY SHORT CLOSEPrice closed above (close + ATR).
2023-12-01CCI LONG ENTRY SHORT CLOSE100 crossover to upside
WILLR LONG ENTRY SHORT CLOSE-20 crossover to upside
BB SHORT ENTRY LONG CLOSEPrice closed above the lower band.
ATR LONG ENTRY SHORT CLOSEPrice closed above (close + ATR).
2023-12-04MACD LONG ENTRY SHORT CLOSEThe MACD line crosses above the signal line.
2023-12-05STOCH LONG EXITThe %K line crosses below the %D line.
2023-12-07STOCH SHORT EXITThe %K line crosses above the %D line.
2023-12-11STOCH LONG EXITThe %K line crosses below the %D line.
2023-12-13STOCH SHORT EXITThe %K line crosses above the %D line.
2023-12-14STOCH LONG EXITThe %K line crosses below the %D line.
2023-12-15MACD SHORT ENTRY LONG CLOSEThe MACD line crosses below the signal line.
SAR SHORT ENTRY LONG CLOSEThe price broke the SAR to the downside
RSI SHORT ENTRY LONG CLOSE70 crossover to downside
ATR SHORT ENTRY LONG CLOSEPrice closed below (close - ATR).
2023-12-19STOCH SHORT EXITThe %K line crosses above the %D line.
2023-12-22STOCH LONG EXITThe %K line crosses below the %D line.
2023-12-27STOCH SHORT EXITThe %K line crosses above the %D line.
2024-01-03SAR LONG ENTRY SHORT CLOSEThe price broke the SAR to the upside.
WILLR LONG ENTRY SHORT CLOSE-20 crossover to upside
2024-01-04STOCH LONG EXITThe %K line crosses below the %D line.
2024-01-05CCI LONG ENTRY SHORT CLOSE100 crossover to upside
WILLR LONG ENTRY SHORT CLOSE-20 crossover to upside
2024-01-10STOCH LONG EXITThe %K line crosses below the %D line.
MFI LONG ENTRY SHORT CLOSE80 crossover to upside
2024-01-11MFI SHORT ENTRY LONG CLOSE80 crossover to downside
2024-01-15STOCH SHORT EXITThe %K line crosses above the %D line.
WILLR LONG ENTRY SHORT CLOSE-20 crossover to upside
2024-01-16MACD LONG ENTRY SHORT CLOSEThe MACD line crosses above the signal line.
MFI LONG ENTRY SHORT CLOSE80 crossover to upside
2024-01-17MACD SHORT ENTRY LONG CLOSEThe MACD line crosses below the signal line.
RSI SHORT ENTRY LONG CLOSE70 crossover to downside
STOCH LONG EXITThe %K line crosses below the %D line.
MFI SHORT ENTRY LONG CLOSE80 crossover to downside
2024-01-19STOCH SHORT EXITThe %K line crosses above the %D line.
WILLR LONG ENTRY SHORT CLOSE-20 crossover to upside
2024-01-22MFI LONG ENTRY SHORT CLOSE80 crossover to upside
2024-01-24STOCH LONG EXITThe %K line crosses below the %D line.
CCI LONG ENTRY SHORT CLOSE100 crossover to upside
2024-01-25SAR SHORT ENTRY LONG CLOSEThe price broke the SAR to the downside
2024-01-29STOCH SHORT EXITThe %K line crosses above the %D line.
MFI SHORT ENTRY LONG CLOSE80 crossover to downside
2024-01-30STOCH LONG EXITThe %K line crosses below the %D line.
CMO SHORT ENTRY LONG CLOSEZero line crossover to downside
2024-01-31DMI SHORT ENTRY LONG CLOSEThe +DI crossed the -DI to the downside. The trend is reversing to a down trend.
WILLR SHORT ENTRY LONG CLOSE-80 crossover to downside
2024-02-01DMI LONG ENTRY SHORT CLOSEThe +DI crossed the -DI to the upside. The trend is reversing to an up trend.
SAR LONG ENTRY SHORT CLOSEThe price broke the SAR to the upside.
STOCH SHORT EXITThe %K line crosses above the %D line.
2024-02-02SAR SHORT ENTRY LONG CLOSEThe price broke the SAR to the downside
CMO LONG ENTRY SHORT CLOSEZero line crossover to upside
2024-02-05STOCH LONG EXITThe %K line crosses below the %D line.
CCI SHORT ENTRY LONG CLOSE-100 crossover to downside
CMO SHORT ENTRY LONG CLOSEZero line crossover to downside
2024-02-06WILLR SHORT ENTRY LONG CLOSE-80 crossover to downside
2024-02-07DMI SHORT ENTRY LONG CLOSEThe +DI crossed the -DI to the downside. The trend is reversing to a down trend.
BB LONG ENTRY SHORT CLOSEPrice closed below the lower band.
2024-02-12MFI SHORT ENTRY LONG CLOSE20 crossover to downside
2024-02-13STOCH SHORT EXITThe %K line crosses above the %D line.
ATR SHORT ENTRY LONG CLOSEPrice closed below (close - ATR).
2024-02-14RSI LONG ENTRY SHORT CLOSE30 crossover to upside
2024-02-15MFI LONG ENTRY SHORT CLOSE20 crossover to upside
2024-02-20SAR LONG ENTRY SHORT CLOSEThe price broke the SAR to the upside.
2024-02-21STOCH LONG EXITThe %K line crosses below the %D line.
2024-02-22STOCH SHORT EXITThe %K line crosses above the %D line.
2024-02-26STOCH LONG EXITThe %K line crosses below the %D line.
ATR SHORT ENTRY LONG CLOSEPrice closed below (close - ATR).
2024-02-28CCI SHORT ENTRY LONG CLOSE-100 crossover to downside
2024-02-29SAR SHORT ENTRY LONG CLOSEThe price broke the SAR to the downside
WILLR SHORT ENTRY LONG CLOSE-80 crossover to downside
2024-03-01STOCH SHORT EXITThe %K line crosses above the %D line.
2024-03-05STOCH LONG EXITThe %K line crosses below the %D line.
WILLR SHORT ENTRY LONG CLOSE-80 crossover to downside
2024-03-07STOCH SHORT EXITThe %K line crosses above the %D line.
2024-03-12STOCH LONG EXITThe %K line crosses below the %D line.
WILLR SHORT ENTRY LONG CLOSE-80 crossover to downside
2024-03-13BB LONG ENTRY SHORT CLOSEPrice closed below the lower band.
2024-03-15STOCH SHORT EXITThe %K line crosses above the %D line.
2024-03-18STOCH LONG EXITThe %K line crosses below the %D line.
BB LONG ENTRY SHORT CLOSEPrice closed below the lower band.
2024-03-20RSI LONG ENTRY SHORT CLOSE30 crossover to upside
STOCH SHORT EXITThe %K line crosses above the %D line.
ATR LONG ENTRY SHORT CLOSEPrice closed above (close + ATR).
2024-03-21STOCH LONG EXITThe %K line crosses below the %D line.
WILLR SHORT ENTRY LONG CLOSE-80 crossover to downside
ATR SHORT ENTRY LONG CLOSEPrice closed below (close - ATR).
2024-03-26STOCH SHORT EXITThe %K line crosses above the %D line.
MFI SHORT ENTRY LONG CLOSE20 crossover to downside
2024-03-28STOCH LONG EXITThe %K line crosses below the %D line.
2024-04-01STOCH SHORT EXITThe %K line crosses above the %D line.
2024-04-02ATR SHORT ENTRY LONG CLOSEPrice closed below (close - ATR).
2024-04-03STOCH LONG EXITThe %K line crosses below the %D line.
2024-04-05STOCH SHORT EXITThe %K line crosses above the %D line.
2024-04-09SAR LONG ENTRY SHORT CLOSEThe price broke the SAR to the upside.
RSI LONG ENTRY SHORT CLOSE30 crossover to upside
MFI LONG ENTRY SHORT CLOSE20 crossover to upside
2024-04-10STOCH LONG EXITThe %K line crosses below the %D line.
WILLR SHORT ENTRY LONG CLOSE-80 crossover to downside
2024-04-11MACD LONG ENTRY SHORT CLOSEThe MACD line crosses above the signal line.
2024-04-12MACD SHORT ENTRY LONG CLOSEThe MACD line crosses below the signal line.
SAR SHORT ENTRY LONG CLOSEThe price broke the SAR to the downside
CCI SHORT ENTRY LONG CLOSE-100 crossover to downside
ATR SHORT ENTRY LONG CLOSEPrice closed below (close - ATR).
2024-04-16STOCH SHORT EXITThe %K line crosses above the %D line.
2024-04-18MACD LONG ENTRY SHORT CLOSEThe MACD line crosses above the signal line.
RSI LONG ENTRY SHORT CLOSE30 crossover to upside

6.3. Candlestick Patterns

Rogers Communications Inc Daily Candlestick Chart
DateCandlestick Pattern

6.4. Technical Score

Let's check the technical score of Rogers Communications Inc based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose53.110
Total0/1 (0.0%)
Penke

Good job! You gained 25 XP and 0   0   10 . What's next:

  • Share my analysis of Rogers with someone you think should read this too:
  • Are you bullish or bearish on Rogers? Let me know what you think in the comments.
  • Do you want an email if I find something interesting about Rogers? Add an email alert using the form below.
  • Join the community if you want to keep your earnings and track your progress: Join the community
  • Is this analysis useful to you? Support me via But Me a Coffee. I'll analyze the stock market faster for you!

Get notifications about Rogers Communications Inc

I send you an email if I find something interesting about Rogers Communications Inc.


Comments

How you think about this?

Leave a comment

Stay informed about Rogers Communications Inc.

Receive notifications about Rogers Communications Inc in your mailbox!