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

Sandvik AB
Buy, Hold or Sell?

Let's analyze Sandvik AB together

I guess you are interested in Sandvik AB. 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 Sandvik AB. 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 Sandvik AB

I send you an email if I find something interesting about Sandvik AB.

1. Quick Overview

1.1. Quick analysis of Sandvik AB (30 sec.)










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

How much money do you get?

How much money do you get?
kr0.50
When do you have the money?
1 year
How often do you get paid?
82.5%

What is your share worth?

Current worth
kr71.42
Expected worth in 1 year
kr71.67
How sure are you?
90.0%

+ What do you gain per year?

Total Gains per Share
kr5.73
Return On Investment
2.7%

For what price can you sell your share?

Current Price per Share
kr211.40
Expected price per share
kr198.20 - kr231.30
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Sandvik AB (5 min.)




Live pricePrice per Share (EOD)
kr211.40
Intrinsic Value Per Share
kr100.71 - kr197.96
Total Value Per Share
kr172.13 - kr269.39

2.2. Growth of Sandvik AB (5 min.)




Is Sandvik AB growing?

Current yearPrevious yearGrowGrow %
How rich?$8.2b$7.9b$377.2m4.6%

How much money is Sandvik AB making?

Current yearPrevious yearGrowGrow %
Making money$281m$333.2m-$52.2m-18.6%
Net Profit Margin9.9%11.5%--

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

2.3. Financial Health of Sandvik AB (5 min.)




2.4. Comparing to competitors in the Specialty Industrial Machinery industry (5 min.)




  Industry Rankings (Specialty Industrial Machinery)  


Richest
#24 / 730

Most Revenue
#37 / 730

Most Profit
#26 / 730

Most Efficient
#203 / 730
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of Sandvik AB is kr211.40. 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 Sandvik AB.
  • 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 Sandvik AB, 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 kr71.42. Based on the TTM, the Book Value Change Per Share is kr0.06 per quarter. Based on the YOY, the Book Value Change Per Share is kr1.91 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 kr1.37 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Sandvik AB.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 kr% of Price per Sharekr% of Price per Sharekr% of Price per Sharekr% of Price per Sharekr% of Price per Share
Usd Eps0.240.1%0.220.1%0.270.1%0.210.1%0.190.1%
Usd Book Value Change Per Share0.050.0%0.010.0%0.180.1%0.100.0%0.100.0%
Usd Dividend Per Share0.000.0%0.130.1%0.450.2%0.300.1%0.260.1%
Usd Total Gains Per Share0.050.0%0.130.1%0.630.3%0.400.2%0.360.2%
Usd Price Per Share20.90-20.61-18.88-18.04-14.29-
Price to Earnings Ratio22.01-29.29-17.83--9.41-2.66-
Price-to-Total Gains Ratio415.95-105.03-30.67-13.40-33.86-
Price to Book Ratio3.18-3.12-3.00-3.19-3.21-
Price-to-Total Gains Ratio415.95-105.03-30.67-13.40-33.86-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share19.46994
Number of shares51
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.130.30
Usd Book Value Change Per Share0.010.10
Usd Total Gains Per Share0.130.40
Gains per Quarter (51 shares)6.7220.21
Gains per Year (51 shares)26.9080.86
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
126117612071
25124412240152
37747118360233
410359824480314
51296125305100395
61547152366120476
71808179427139557
82069206487159638
923211233548179719
1025712260609199800

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%11.01.00.091.7%18.02.00.090.0%37.03.00.092.5%76.07.00.091.6%
Book Value Change Per Share2.02.00.050.0%9.03.00.075.0%13.07.00.065.0%26.014.00.065.0%55.028.00.066.3%
Dividend per Share1.00.03.025.0%9.00.03.075.0%15.00.05.075.0%33.00.07.082.5%68.00.015.081.9%
Total Gains per Share3.01.00.075.0%10.02.00.083.3%17.03.00.085.0%36.04.00.090.0%74.09.00.089.2%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Sandvik AB compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--0.5450.062+775%1.908-71%1.060-49%1.098-50%
Book Value Per Share--71.42271.6490%68.407+4%61.741+16%48.643+47%
Current Ratio--1.6271.617+1%1.739-6%1.892-14%1.993-18%
Debt To Asset Ratio--0.5030.499+1%0.526-4%0.495+2%0.545-8%
Debt To Equity Ratio--1.0110.999+1%1.112-9%0.994+2%1.267-20%
Dividend Per Share---1.369-100%4.925-100%3.243-100%2.809-100%
Enterprise Value--198340532300.000195674031100.000+1%169873518550.000+17%180679408637.955+10%134691937961.137+47%
Eps--2.5782.430+6%2.885-11%2.290+13%2.018+28%
Ev To Ebitda Ratio--7.0677.603-7%5.650+25%7.597-7%6.015+17%
Ev To Sales Ratio--1.6361.611+2%1.351+21%1.720-5%1.329+23%
Free Cash Flow Per Share--4.3893.241+35%3.227+36%2.319+89%2.137+105%
Free Cash Flow To Equity Per Share--0.1991.062-81%-0.164+183%1.606-88%0.852-77%
Gross Profit Margin---0.165-0.656+299%-0.112-32%1.304-113%0.571-129%
Intrinsic Value_10Y_max--197.965--------
Intrinsic Value_10Y_min--100.707--------
Intrinsic Value_1Y_max--10.738--------
Intrinsic Value_1Y_min--8.865--------
Intrinsic Value_3Y_max--39.197--------
Intrinsic Value_3Y_min--27.856--------
Intrinsic Value_5Y_max--76.019--------
Intrinsic Value_5Y_min--48.039--------
Market Cap265178049382.400-7%284933532300.000281081781100.000+1%257426518550.000+11%245904008637.955+16%194802687961.137+46%
Net Profit Margin--0.1070.099+8%0.115-7%0.111-4%0.102+5%
Operating Margin--0.1680.163+3%0.179-6%0.161+4%0.156+7%
Operating Ratio--0.8370.853-2%0.827+1%0.837+0%0.848-1%
Pb Ratio2.960-7%3.1773.122+2%2.997+6%3.1900%3.205-1%
Pe Ratio20.503-7%22.00629.293-25%17.826+23%-9.405+143%2.665+726%
Price Per Share211.400-7%226.900223.775+1%205.000+11%195.840+16%155.159+46%
Price To Free Cash Flow Ratio12.043-7%12.92629.706-56%18.429-30%29.842-57%24.196-47%
Price To Total Gains Ratio387.535-7%415.949105.034+296%30.669+1256%13.404+3003%33.860+1128%
Quick Ratio--0.8460.760+11%0.873-3%1.012-16%1.072-21%
Return On Assets--0.0180.017+5%0.020-10%0.019-7%0.020-8%
Return On Equity--0.0360.034+5%0.042-14%0.038-6%0.043-15%
Total Gains Per Share--0.5451.432-62%6.833-92%4.304-87%3.907-86%
Usd Book Value--8260449000.0008288792775.0000%7911528150.000+4%7140153810.000+16%5624738107.500+47%
Usd Book Value Change Per Share--0.0500.006+775%0.176-71%0.098-49%0.101-50%
Usd Book Value Per Share--6.5786.5990%6.300+4%5.686+16%4.480+47%
Usd Dividend Per Share---0.126-100%0.454-100%0.299-100%0.259-100%
Usd Enterprise Value--18267163024.83018021578264.310+1%15645351058.455+17%16640573535.556+10%12405127486.221+47%
Usd Eps--0.2370.224+6%0.266-11%0.211+13%0.186+28%
Usd Free Cash Flow--507563100.000374939100.000+35%373143150.000+36%268204410.000+89%247021410.000+105%
Usd Free Cash Flow Per Share--0.4040.299+35%0.297+36%0.214+89%0.197+105%
Usd Free Cash Flow To Equity Per Share--0.0180.098-81%-0.015+183%0.148-88%0.078-77%
Usd Market Cap24422898348.119-7%26242378324.83025887632039.310+1%23708982358.455+11%22647759195.556+16%17941327561.221+46%
Usd Price Per Share19.470-7%20.89720.610+1%18.881+11%18.037+16%14.290+46%
Usd Profit--298127700.000281066175.000+6%333286875.000-11%276101985.000+8%239043247.500+25%
Usd Revenue--2791182600.0002804928525.0000%2896107525.000-4%2490978045.000+12%2306934615.000+21%
Usd Total Gains Per Share--0.0500.132-62%0.629-92%0.396-87%0.360-86%
 EOD+4 -4MRQTTM+25 -15YOY+19 -215Y+19 -2110Y+25 -15

3.3 Fundamental Score

Let's check the fundamental score of Sandvik AB based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1520.503
Price to Book Ratio (EOD)Between0-12.960
Net Profit Margin (MRQ)Greater than00.107
Operating Margin (MRQ)Greater than00.168
Quick Ratio (MRQ)Greater than10.846
Current Ratio (MRQ)Greater than11.627
Debt to Asset Ratio (MRQ)Less than10.503
Debt to Equity Ratio (MRQ)Less than11.011
Return on Equity (MRQ)Greater than0.150.036
Return on Assets (MRQ)Greater than0.050.018
Total4/10 (40.0%)

3.4 Technical Score

Let's check the technical score of Sandvik AB based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5058.993
Ma 20Greater thanMa 50204.785
Ma 50Greater thanMa 100211.806
Ma 100Greater thanMa 200211.341
OpenGreater thanClose211.100
Total2/5 (40.0%)

4. In-depth Analysis

4.1 About Sandvik AB

Sandvik AB (publ), an engineering company, provides products and solutions for mining and rock excavation, metal cutting, and materials technology worldwide. The company offers mining and rock excavation equipment, including drill rigs and bolters, underground loaders and trucks, mechanical cutting equipment, rock tools and rock drills, and mining automation; rock processing equipment, such as crushers, screens, hydraulic breakers, demolition tools, and breaker booms. It also provides metal-cutting tools and tooling systems, and digital solutions and software; metal powder for additive manufacturing, and components made from controlled expansion alloys; and tungsten powders, as well as recycling services of secondary tungsten raw materials. The company serves aerospace, automotive, energy, general engineering, infrastructure, and mining industries. Sandvik AB (publ) was founded in 1862 and is headquartered in Stockholm, Sweden.

Fundamental data was last updated by Penke on 2024-11-29 10:58:05.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is 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 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 very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is fair priced.
Based on the earnings, the company is overpriced.
Based on how much money comes from the company's main activities, the company is underpriced.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Sandvik AB earns for each kr1 of revenue.

  • Above 10% is considered healthy but always compare Sandvik AB to the Specialty Industrial Machinery industry mean.
  • A Net Profit Margin of 10.7% means that kr0.11 for each kr1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Sandvik AB:

  • The MRQ is 10.7%. The company is making a huge profit. +2
  • The TTM is 9.9%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ10.7%TTM9.9%+0.8%
TTM9.9%YOY11.5%-1.6%
TTM9.9%5Y11.1%-1.2%
5Y11.1%10Y10.2%+0.9%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ10.7%5.6%+5.1%
TTM9.9%5.1%+4.8%
YOY11.5%5.3%+6.2%
5Y11.1%4.7%+6.4%
10Y10.2%4.8%+5.4%
4.3.1.2. Return on Assets

Shows how efficient Sandvik AB is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Sandvik AB to the Specialty Industrial Machinery industry mean.
  • 1.8% Return on Assets means that Sandvik AB generated kr0.02 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Sandvik AB:

  • The MRQ is 1.8%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.7%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.8%TTM1.7%+0.1%
TTM1.7%YOY2.0%-0.3%
TTM1.7%5Y1.9%-0.2%
5Y1.9%10Y2.0%0.0%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8%1.0%+0.8%
TTM1.7%1.0%+0.7%
YOY2.0%1.1%+0.9%
5Y1.9%1.0%+0.9%
10Y2.0%1.1%+0.9%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Sandvik AB to the Specialty Industrial Machinery industry mean.
  • 3.6% Return on Equity means Sandvik AB generated kr0.04 for each kr1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Sandvik AB:

  • The MRQ is 3.6%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 3.4%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ3.6%TTM3.4%+0.2%
TTM3.4%YOY4.2%-0.8%
TTM3.4%5Y3.8%-0.4%
5Y3.8%10Y4.3%-0.4%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ3.6%2.4%+1.2%
TTM3.4%2.1%+1.3%
YOY4.2%2.2%+2.0%
5Y3.8%1.9%+1.9%
10Y4.3%2.2%+2.1%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Sandvik AB.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Sandvik AB is operating .

  • Measures how much profit Sandvik AB makes for each kr1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Sandvik AB to the Specialty Industrial Machinery industry mean.
  • An Operating Margin of 16.8% means the company generated kr0.17  for each kr1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Sandvik AB:

  • The MRQ is 16.8%. The company is operating efficient. +1
  • The TTM is 16.3%. The company is operating efficient. +1
Trends
Current periodCompared to+/- 
MRQ16.8%TTM16.3%+0.5%
TTM16.3%YOY17.9%-1.6%
TTM16.3%5Y16.1%+0.2%
5Y16.1%10Y15.6%+0.5%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ16.8%9.2%+7.6%
TTM16.3%6.8%+9.5%
YOY17.9%6.1%+11.8%
5Y16.1%5.7%+10.4%
10Y15.6%5.3%+10.3%
4.3.2.2. Operating Ratio

Measures how efficient Sandvik AB is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • An Operation Ratio of 0.84 means that the operating costs are kr0.84 for each kr1 in net sales.

Let's take a look of the Operating Ratio trends of Sandvik AB:

  • The MRQ is 0.837. The company is less efficient in keeping operating costs low.
  • The TTM is 0.853. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.837TTM0.853-0.016
TTM0.853YOY0.827+0.027
TTM0.8535Y0.837+0.016
5Y0.83710Y0.848-0.011
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8371.445-0.608
TTM0.8531.366-0.513
YOY0.8271.343-0.516
5Y0.8371.357-0.520
10Y0.8481.197-0.349
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Sandvik AB.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • A Current Ratio of 1.63 means the company has kr1.63 in assets for each kr1 in short-term debts.

Let's take a look of the Current Ratio trends of Sandvik AB:

  • The MRQ is 1.627. The company is able to pay all its short-term debts. +1
  • The TTM is 1.617. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.627TTM1.617+0.010
TTM1.617YOY1.739-0.122
TTM1.6175Y1.892-0.275
5Y1.89210Y1.993-0.101
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6271.695-0.068
TTM1.6171.701-0.084
YOY1.7391.686+0.053
5Y1.8921.721+0.171
10Y1.9931.654+0.339
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Sandvik AB to the Specialty Industrial Machinery industry mean.
  • A Quick Ratio of 0.85 means the company can pay off kr0.85 for each kr1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Sandvik AB:

  • The MRQ is 0.846. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.760. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.846TTM0.760+0.086
TTM0.760YOY0.873-0.113
TTM0.7605Y1.012-0.253
5Y1.01210Y1.072-0.059
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8460.736+0.110
TTM0.7600.813-0.053
YOY0.8730.884-0.011
5Y1.0120.959+0.053
10Y1.0720.970+0.102
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Sandvik AB.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Sandvik AB assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Sandvik AB to Specialty Industrial Machinery industry mean.
  • A Debt to Asset Ratio of 0.50 means that Sandvik AB assets are financed with 50.3% credit (debt) and the remaining percentage (100% - 50.3%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Sandvik AB:

  • The MRQ is 0.503. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.499. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.503TTM0.499+0.003
TTM0.499YOY0.526-0.027
TTM0.4995Y0.495+0.004
5Y0.49510Y0.545-0.050
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5030.490+0.013
TTM0.4990.491+0.008
YOY0.5260.506+0.020
5Y0.4950.502-0.007
10Y0.5450.495+0.050
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Sandvik AB to the Specialty Industrial Machinery industry mean.
  • A Debt to Equity ratio of 101.1% means that company has kr1.01 debt for each kr1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Sandvik AB:

  • The MRQ is 1.011. The company is able to pay all its debts with equity. +1
  • The TTM is 0.999. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ1.011TTM0.999+0.012
TTM0.999YOY1.112-0.113
TTM0.9995Y0.994+0.004
5Y0.99410Y1.267-0.272
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0110.960+0.051
TTM0.9990.959+0.040
YOY1.1121.038+0.074
5Y0.9941.075-0.081
10Y1.2671.049+0.218
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 kr1 in earnings Sandvik AB generates.

  • Above 15 is considered overpriced but always compare Sandvik AB to the Specialty Industrial Machinery industry mean.
  • A PE ratio of 22.01 means the investor is paying kr22.01 for every kr1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Sandvik AB:

  • The EOD is 20.503. Based on the earnings, the company is fair priced.
  • The MRQ is 22.006. Based on the earnings, the company is fair priced.
  • The TTM is 29.293. Based on the earnings, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD20.503MRQ22.006-1.503
MRQ22.006TTM29.293-7.287
TTM29.293YOY17.826+11.467
TTM29.2935Y-9.405+38.698
5Y-9.40510Y2.665-12.070
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD20.50319.292+1.211
MRQ22.00617.860+4.146
TTM29.29318.989+10.304
YOY17.82618.365-0.539
5Y-9.40521.761-31.166
10Y2.66527.709-25.044
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 Sandvik AB:

  • The EOD is 12.043. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 12.926. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 29.706. Based on how much money comes from the company's main activities, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD12.043MRQ12.926-0.883
MRQ12.926TTM29.706-16.781
TTM29.706YOY18.429+11.278
TTM29.7065Y29.842-0.135
5Y29.84210Y24.196+5.645
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD12.0436.529+5.514
MRQ12.9266.304+6.622
TTM29.7062.944+26.762
YOY18.4291.789+16.640
5Y29.8421.548+28.294
10Y24.1961.243+22.953
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 Sandvik AB is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • A PB ratio of 3.18 means the investor is paying kr3.18 for each kr1 in book value.

Let's take a look of the Price to Book Ratio trends of Sandvik AB:

  • The EOD is 2.960. Based on the equity, the company is underpriced. +1
  • The MRQ is 3.177. Based on the equity, the company is fair priced.
  • The TTM is 3.122. Based on the equity, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD2.960MRQ3.177-0.217
MRQ3.177TTM3.122+0.055
TTM3.122YOY2.997+0.125
TTM3.1225Y3.190-0.067
5Y3.19010Y3.205-0.015
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD2.9602.297+0.663
MRQ3.1772.022+1.155
TTM3.1222.138+0.984
YOY2.9972.216+0.781
5Y3.1902.472+0.718
10Y3.2052.889+0.316
4.6.2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Latest Balance Sheet

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

Summary
Total Assets180,318,000
Total Liabilities90,628,000
Total Stockholder Equity89,617,000
 As reported
Total Liabilities 90,628,000
Total Stockholder Equity+ 89,617,000
Total Assets = 180,318,000

Assets

Total Assets180,318,000
Total Current Assets73,341,000
Long-term Assets106,977,000
Total Current Assets
Cash And Cash Equivalents 4,035,000
Net Receivables 34,107,000
Inventory 35,199,000
Total Current Assets  (as reported)73,341,000
Total Current Assets  (calculated)73,341,000
+/-0
Long-term Assets
Property Plant Equipment 29,293,000
Long-term Assets Other 322,000
Long-term Assets  (as reported)106,977,000
Long-term Assets  (calculated)29,615,000
+/- 77,362,000

Liabilities & Shareholders' Equity

Total Current Liabilities45,076,000
Long-term Liabilities45,552,000
Total Stockholder Equity89,617,000
Total Current Liabilities
Short-term Debt 11,497,000
Accounts payable 33,579,000
Other Current Liabilities 45,104,000
Total Current Liabilities  (as reported)45,076,000
Total Current Liabilities  (calculated)90,180,000
+/- 45,104,000
Long-term Liabilities
Long-term Liabilities Other 5,532,000
Long-term Liabilities  (as reported)45,552,000
Long-term Liabilities  (calculated)5,532,000
+/- 40,020,000
Total Stockholder Equity
Other Stockholders Equity 89,617,000
Total Stockholder Equity (as reported)89,617,000
Total Stockholder Equity (calculated)89,617,000
+/-0
Other
Cash and Short Term Investments 4,035,000
Common Stock Shares Outstanding 1,255,767
Current Deferred Revenue-45,076,000
Liabilities and Stockholders Equity 180,318,000
Net Debt 47,454,000
Net Invested Capital 89,617,000
Net Working Capital 28,559,000
Property Plant and Equipment Gross 29,293,000
Short Long Term Debt Total 51,489,000



6.2. Balance Sheets Structured

Currency in SEK. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-06-302002-12-312002-06-302001-12-312001-06-302000-12-312000-06-30
> Total Assets 
42,105,000
43,908,000
48,980,000
49,549,000
49,450,000
50,121,000
50,333,000
48,397,000
51,167,000
51,164,000
50,303,000
51,231,000
54,473,000
59,124,000
58,885,000
59,562,000
61,390,000
62,611,000
63,882,000
65,901,000
73,071,000
79,197,000
82,404,000
85,435,000
85,808,000
90,478,000
93,338,000
103,227,000
105,399,000
100,048,000
94,648,000
91,575,000
88,572,000
91,876,000
88,079,000
89,999,000
91,166,000
93,472,000
96,270,000
98,739,000
101,723,000
102,750,000
102,377,000
104,052,000
102,670,000
98,211,000
91,113,000
93,882,000
92,918,000
101,972,000
104,651,000
106,319,000
111,043,000
104,762,000
105,070,000
101,242,000
102,124,000
100,600,000
101,903,000
103,500,000
107,022,000
103,220,000
101,381,000
106,804,000
107,057,000
113,959,000
115,418,000
118,351,000
128,627,000
119,219,000
125,052,000
120,423,000
124,317,000
118,192,000
119,705,000
119,128,000
124,556,000
120,506,000
133,848,000
155,517,000
166,401,000
182,190,000
176,248,000
176,682,000
180,559,000
186,316,000
181,242,000
174,210,000
180,470,000
183,974,000
180,318,000
180,318,000183,974,000180,470,000174,210,000181,242,000186,316,000180,559,000176,682,000176,248,000182,190,000166,401,000155,517,000133,848,000120,506,000124,556,000119,128,000119,705,000118,192,000124,317,000120,423,000125,052,000119,219,000128,627,000118,351,000115,418,000113,959,000107,057,000106,804,000101,381,000103,220,000107,022,000103,500,000101,903,000100,600,000102,124,000101,242,000105,070,000104,762,000111,043,000106,319,000104,651,000101,972,00092,918,00093,882,00091,113,00098,211,000102,670,000104,052,000102,377,000102,750,000101,723,00098,739,00096,270,00093,472,00091,166,00089,999,00088,079,00091,876,00088,572,00091,575,00094,648,000100,048,000105,399,000103,227,00093,338,00090,478,00085,808,00085,435,00082,404,00079,197,00073,071,00065,901,00063,882,00062,611,00061,390,00059,562,00058,885,00059,124,00054,473,00051,231,00050,303,00051,164,00051,167,00048,397,00050,333,00050,121,00049,450,00049,549,00048,980,00043,908,00042,105,000
   > 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
45,221,000
43,094,000
45,557,000
44,071,000
45,531,000
47,849,000
49,360,000
52,604,000
54,395,000
58,196,000
58,708,000
58,946,000
60,848,000
60,476,000
53,868,000
46,984,000
48,530,000
47,539,000
50,533,000
52,111,000
52,108,000
55,238,000
50,147,000
48,894,000
48,784,000
47,771,000
45,603,000
47,640,000
49,515,000
53,105,000
49,231,000
48,966,000
58,265,000
53,559,000
64,482,000
62,418,000
65,075,000
70,540,000
60,103,000
64,003,000
64,973,000
66,588,000
63,432,000
66,085,000
63,973,000
68,082,000
64,084,000
61,965,000
70,374,000
88,981,000
92,959,000
79,990,000
74,993,000
77,477,000
78,443,000
74,415,000
72,116,000
73,611,000
76,467,000
73,341,000
73,341,00076,467,00073,611,00072,116,00074,415,00078,443,00077,477,00074,993,00079,990,00092,959,00088,981,00070,374,00061,965,00064,084,00068,082,00063,973,00066,085,00063,432,00066,588,00064,973,00064,003,00060,103,00070,540,00065,075,00062,418,00064,482,00053,559,00058,265,00048,966,00049,231,00053,105,00049,515,00047,640,00045,603,00047,771,00048,784,00048,894,00050,147,00055,238,00052,108,00052,111,00050,533,00047,539,00048,530,00046,984,00053,868,00060,476,00060,848,00058,946,00058,708,00058,196,00054,395,00052,604,00049,360,00047,849,00045,531,00044,071,00045,557,00043,094,00045,221,0000000000000000000000000000000000
       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
7,506,000
4,718,000
4,330,000
4,642,000
4,783,000
4,680,000
2,815,000
3,508,000
5,592,000
6,854,000
6,411,000
9,247,000
13,829,000
13,708,000
6,770,000
3,023,000
5,076,000
2,328,000
2,490,000
4,988,000
6,327,000
7,318,000
2,936,000
5,890,000
6,376,000
7,170,000
4,134,000
7,927,000
8,818,000
10,798,000
7,451,000
8,559,000
12,724,000
10,798,000
10,802,000
13,703,000
18,089,000
19,845,000
8,168,000
12,541,000
16,953,000
17,469,000
18,952,000
23,443,000
23,752,000
23,137,000
17,251,000
10,406,000
13,585,000
13,804,000
7,772,000
14,933,000
10,489,000
9,214,000
6,280,000
4,998,000
4,363,000
3,577,000
5,375,000
4,035,000
4,035,0005,375,0003,577,0004,363,0004,998,0006,280,0009,214,00010,489,00014,933,0007,772,00013,804,00013,585,00010,406,00017,251,00023,137,00023,752,00023,443,00018,952,00017,469,00016,953,00012,541,0008,168,00019,845,00018,089,00013,703,00010,802,00010,798,00012,724,0008,559,0007,451,00010,798,0008,818,0007,927,0004,134,0007,170,0006,376,0005,890,0002,936,0007,318,0006,327,0004,988,0002,490,0002,328,0005,076,0003,023,0006,770,00013,708,00013,829,0009,247,0006,411,0006,854,0005,592,0003,508,0002,815,0004,680,0004,783,0004,642,0004,330,0004,718,0007,506,0000000000000000000000000000000000
       Net Receivables 
11,314,000
10,477,000
12,385,000
11,178,000
12,728,000
11,233,000
12,343,000
10,945,000
13,421,000
13,058,000
12,785,000
12,037,000
14,328,000
16,292,000
15,261,000
14,078,000
16,678,000
17,382,000
17,010,000
16,633,000
19,825,000
20,823,000
20,898,000
20,171,000
22,974,000
24,135,000
24,462,000
21,919,000
23,377,000
20,813,000
18,882,000
16,343,000
18,975,000
19,993,000
18,864,000
19,328,000
20,619,000
21,869,000
22,909,000
19,839,000
23,981,000
24,428,000
22,976,000
15,099,000
22,088,000
22,067,000
19,925,000
13,983,000
21,366,000
22,282,000
22,151,000
15,140,000
23,349,000
22,976,000
19,931,000
12,238,000
19,058,000
19,616,000
18,424,000
19,109,000
20,182,000
20,479,000
19,337,000
19,630,000
21,591,000
22,937,000
22,153,000
15,398,000
23,580,000
23,873,000
23,359,000
14,955,000
22,532,000
19,548,000
18,964,000
18,750,000
21,165,000
21,968,000
23,414,000
17,623,000
25,252,000
28,364,000
29,709,000
29,484,000
31,307,000
33,097,000
31,499,000
18,847,000
33,822,000
35,380,000
34,107,000
34,107,00035,380,00033,822,00018,847,00031,499,00033,097,00031,307,00029,484,00029,709,00028,364,00025,252,00017,623,00023,414,00021,968,00021,165,00018,750,00018,964,00019,548,00022,532,00014,955,00023,359,00023,873,00023,580,00015,398,00022,153,00022,937,00021,591,00019,630,00019,337,00020,479,00020,182,00019,109,00018,424,00019,616,00019,058,00012,238,00019,931,00022,976,00023,349,00015,140,00022,151,00022,282,00021,366,00013,983,00019,925,00022,067,00022,088,00015,099,00022,976,00024,428,00023,981,00019,839,00022,909,00021,869,00020,619,00019,328,00018,864,00019,993,00018,975,00016,343,00018,882,00020,813,00023,377,00021,919,00024,462,00024,135,00022,974,00020,171,00020,898,00020,823,00019,825,00016,633,00017,010,00017,382,00016,678,00014,078,00015,261,00016,292,00014,328,00012,037,00012,785,00013,058,00013,421,00010,945,00012,343,00011,233,00012,728,00011,178,00012,385,00010,477,00011,314,000
       Other Current Assets 
0
512,000
0
655,000
0
842,000
0
981,000
0
0
0
1,495,000
0
0
0
1,653,000
0
0
0
1,204,000
0
0
0
1,858,000
0
0
0
4,749,000
0
0
0
17,873,000
18,975,000
19,993,000
18,864,000
19,328,000
20,619,000
21,869,000
22,909,000
22,726,000
23,981,000
24,428,000
22,976,000
21,511,000
22,088,000
22,067,000
19,925,000
6,153,000
21,366,000
22,282,000
22,151,000
6,585,000
23,349,000
22,976,000
19,931,000
8,648,000
19,058,000
19,616,000
18,424,000
6,419,000
20,182,000
20,479,000
19,337,000
10,782,000
20,636,000
4,839,000
742,000
6,856,000
635,000
494,000
378,000
8,822,000
195,000
152,000
135,000
18,748,000
206,000
203,000
373,000
26,878,000
21,793,000
24,051,000
112,000
1,000
0
0
0
14,606,000
190,000
210,000
34,429,000
34,429,000210,000190,00014,606,0000001,000112,00024,051,00021,793,00026,878,000373,000203,000206,00018,748,000135,000152,000195,0008,822,000378,000494,000635,0006,856,000742,0004,839,00020,636,00010,782,00019,337,00020,479,00020,182,0006,419,00018,424,00019,616,00019,058,0008,648,00019,931,00022,976,00023,349,0006,585,00022,151,00022,282,00021,366,0006,153,00019,925,00022,067,00022,088,00021,511,00022,976,00024,428,00023,981,00022,726,00022,909,00021,869,00020,619,00019,328,00018,864,00019,993,00018,975,00017,873,0000004,749,0000001,858,0000001,204,0000001,653,0000001,495,000000981,0000842,0000655,0000512,0000
   > 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
46,354,000
45,478,000
46,319,000
44,008,000
74,173,000
43,317,000
44,112,000
43,666,000
44,344,000
43,527,000
44,042,000
43,431,000
43,205,000
42,194,000
44,343,000
44,129,000
45,353,000
45,379,000
51,439,000
52,540,000
54,214,000
55,805,000
54,615,000
56,176,000
52,458,000
54,353,000
54,997,000
54,263,000
53,987,000
53,917,000
53,989,000
52,415,000
48,540,000
53,498,000
49,506,000
53,027,000
53,275,000
58,087,000
59,115,000
61,051,000
55,452,000
57,727,000
54,762,000
53,619,000
55,154,000
56,472,000
56,421,000
71,884,000
85,137,000
77,419,000
89,230,000
96,258,000
101,685,000
103,081,000
107,873,000
106,827,000
102,093,000
106,860,000
107,507,000
106,977,000
106,977,000107,507,000106,860,000102,093,000106,827,000107,873,000103,081,000101,685,00096,258,00089,230,00077,419,00085,137,00071,884,00056,421,00056,472,00055,154,00053,619,00054,762,00057,727,00055,452,00061,051,00059,115,00058,087,00053,275,00053,027,00049,506,00053,498,00048,540,00052,415,00053,989,00053,917,00053,987,00054,263,00054,997,00054,353,00052,458,00056,176,00054,615,00055,805,00054,214,00052,540,00051,439,00045,379,00045,353,00044,129,00044,343,00042,194,00043,205,00043,431,00044,042,00043,527,00044,344,00043,666,00044,112,00043,317,00074,173,00044,008,00046,319,00045,478,00046,354,0000000000000000000000000000000000
       Property Plant Equipment 
18,251,000
13,925,000
0
15,157,000
0
15,257,000
0
14,992,000
0
0
0
15,089,000
15,266,000
16,014,000
16,285,000
16,687,000
16,783,000
16,845,000
17,338,000
17,677,000
18,711,000
19,233,000
19,662,000
20,895,000
21,057,000
22,142,000
23,794,000
26,123,000
27,215,000
27,620,000
26,713,000
26,519,000
25,713,000
26,017,000
24,749,000
54,957,000
24,574,000
25,122,000
25,411,000
25,702,000
25,404,000
25,834,000
25,398,000
25,517,000
25,174,000
25,057,000
24,779,000
25,255,000
25,102,000
26,007,000
26,586,000
27,609,000
27,858,000
27,294,000
26,902,000
26,331,000
25,952,000
26,175,000
26,378,000
26,709,000
26,417,000
25,071,000
24,542,000
24,400,000
26,417,000
24,888,000
24,663,000
25,362,000
28,953,000
29,079,000
29,507,000
28,817,000
29,422,000
28,131,000
27,551,000
26,869,000
27,289,000
27,332,000
28,690,000
29,916,000
23,298,000
24,111,000
25,729,000
26,619,000
26,789,000
28,144,000
28,305,000
27,618,000
28,549,000
28,823,000
29,293,000
29,293,00028,823,00028,549,00027,618,00028,305,00028,144,00026,789,00026,619,00025,729,00024,111,00023,298,00029,916,00028,690,00027,332,00027,289,00026,869,00027,551,00028,131,00029,422,00028,817,00029,507,00029,079,00028,953,00025,362,00024,663,00024,888,00026,417,00024,400,00024,542,00025,071,00026,417,00026,709,00026,378,00026,175,00025,952,00026,331,00026,902,00027,294,00027,858,00027,609,00026,586,00026,007,00025,102,00025,255,00024,779,00025,057,00025,174,00025,517,00025,398,00025,834,00025,404,00025,702,00025,411,00025,122,00024,574,00054,957,00024,749,00026,017,00025,713,00026,519,00026,713,00027,620,00027,215,00026,123,00023,794,00022,142,00021,057,00020,895,00019,662,00019,233,00018,711,00017,677,00017,338,00016,845,00016,783,00016,687,00016,285,00016,014,00015,266,00015,089,00000014,992,000015,257,000015,157,000013,925,00018,251,000
       Goodwill 
0
4,449,000
0
4,744,000
0
5,633,000
0
4,349,000
0
0
0
0
0
0
0
4,921,000
0
0
0
5,156,000
0
0
0
8,933,000
0
0
0
9,831,000
0
0
0
11,135,000
0
0
0
10,334,000
0
0
0
9,034,000
0
0
0
8,685,000
0
0
0
8,979,000
0
0
0
12,743,000
0
0
0
12,657,000
0
0
0
13,333,000
0
0
0
11,911,000
1,418,000
0
0
15,605,000
0
0
0
14,380,000
0
0
0
14,913,000
0
0
0
34,278,000
0
0
0
47,572,000
0
0
0
46,656,000
0
0
0
00046,656,00000047,572,00000034,278,00000014,913,00000014,380,00000015,605,000001,418,00011,911,00000013,333,00000012,657,00000012,743,0000008,979,0000008,685,0000009,034,00000010,334,00000011,135,0000009,831,0000008,933,0000005,156,0000004,921,00000000004,349,00005,633,00004,744,00004,449,0000
       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
328,000
7,961,000
7,764,000
7,263,000
352,000
6,629,000
6,423,000
6,275,000
219,000
5,891,000
6,097,000
7,177,000
375,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000375,0007,177,0006,097,0005,891,000219,0006,275,0006,423,0006,629,000352,0007,263,0007,764,0007,961,000328,00000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
4,520,000
0
4,811,000
0
5,688,000
0
4,405,000
0
0
0
4,188,000
5,297,000
5,604,000
5,653,000
5,874,000
5,774,000
6,190,000
6,375,000
5,757,000
7,507,000
9,589,000
11,117,000
10,650,000
11,011,000
11,256,000
11,937,000
11,521,000
12,952,000
15,093,000
13,882,000
3,002,000
13,721,000
14,062,000
13,138,000
2,859,000
12,757,000
12,928,000
12,084,000
2,773,000
11,619,000
11,750,000
11,340,000
2,738,000
11,213,000
11,673,000
11,484,000
2,969,000
11,987,000
17,045,000
17,455,000
5,583,000
19,166,000
18,777,000
18,826,000
5,656,000
18,177,000
18,663,000
18,804,000
5,909,000
19,108,000
18,621,000
18,102,000
5,465,000
17,690,000
18,195,000
22,089,000
6,644,000
23,243,000
23,939,000
24,367,000
5,693,000
20,791,000
19,289,000
18,945,000
6,088,000
21,556,000
21,136,000
34,749,000
13,526,000
46,743,000
56,517,000
61,001,000
18,562,000
66,625,000
69,367,000
68,330,000
64,495,000
67,142,000
67,412,000
0
067,412,00067,142,00064,495,00068,330,00069,367,00066,625,00018,562,00061,001,00056,517,00046,743,00013,526,00034,749,00021,136,00021,556,0006,088,00018,945,00019,289,00020,791,0005,693,00024,367,00023,939,00023,243,0006,644,00022,089,00018,195,00017,690,0005,465,00018,102,00018,621,00019,108,0005,909,00018,804,00018,663,00018,177,0005,656,00018,826,00018,777,00019,166,0005,583,00017,455,00017,045,00011,987,0002,969,00011,484,00011,673,00011,213,0002,738,00011,340,00011,750,00011,619,0002,773,00012,084,00012,928,00012,757,0002,859,00013,138,00014,062,00013,721,0003,002,00013,882,00015,093,00012,952,00011,521,00011,937,00011,256,00011,011,00010,650,00011,117,0009,589,0007,507,0005,757,0006,375,0006,190,0005,774,0005,874,0005,653,0005,604,0005,297,0004,188,0000004,405,00005,688,00004,811,00004,520,0000
       Other Assets 
0
4,893,000
0
7,348,000
0
7,765,000
0
7,360,000
22,975,000
22,842,000
22,482,000
2,816,000
8,143,000
8,717,000
8,994,000
9,145,000
9,134,000
9,571,000
9,846,000
9,904,000
11,445,000
13,474,000
14,889,000
15,204,000
14,661,000
15,251,000
16,025,000
16,824,000
17,941,000
20,597,000
19,474,000
19,835,000
19,765,000
20,302,000
19,259,000
-29,705,000
18,743,000
18,990,000
18,255,000
18,642,000
18,123,000
18,208,000
18,033,000
-1,000
17,020,000
19,286,000
19,350,000
-1,000
20,277,000
25,432,000
25,954,000
-3,000
27,947,000
27,321,000
26,992,000
26,127,000
26,178,000
26,668,000
27,424,000
-2,000
27,069,000
26,385,000
25,365,000
-1,000
24,319,000
-29,000
-27,000
1,000
0
1,000
-2,000
-2,000
2,000
-2,000
1,000
1,000
2,000
1,000
-1,000
6,000
1,000
1,000
9,528,000
4,000
1,000
10,362,000
10,192,000
1,000
-1,000
0
0
00-1,0001,00010,192,00010,362,0001,0004,0009,528,0001,0001,0006,000-1,0001,0002,0001,0001,000-2,0002,000-2,000-2,0001,00001,000-27,000-29,00024,319,000-1,00025,365,00026,385,00027,069,000-2,00027,424,00026,668,00026,178,00026,127,00026,992,00027,321,00027,947,000-3,00025,954,00025,432,00020,277,000-1,00019,350,00019,286,00017,020,000-1,00018,033,00018,208,00018,123,00018,642,00018,255,00018,990,00018,743,000-29,705,00019,259,00020,302,00019,765,00019,835,00019,474,00020,597,00017,941,00016,824,00016,025,00015,251,00014,661,00015,204,00014,889,00013,474,00011,445,0009,904,0009,846,0009,571,0009,134,0009,145,0008,994,0008,717,0008,143,0002,816,00022,482,00022,842,00022,975,0007,360,00007,765,00007,348,00004,893,0000
> Total Liabilities 
22,021,000
20,505,000
24,695,000
24,610,000
27,644,000
25,952,000
28,725,000
26,111,000
26,996,000
28,313,000
27,305,000
28,416,000
29,129,000
38,071,000
36,506,000
35,055,000
35,214,000
38,723,000
38,080,000
38,703,000
42,716,000
54,091,000
55,500,000
55,612,000
54,858,000
62,174,000
61,215,000
66,502,000
68,082,000
68,343,000
65,176,000
61,618,000
58,198,000
60,332,000
56,651,000
56,186,000
56,200,000
60,743,000
62,440,000
64,848,000
65,763,000
68,072,000
67,071,000
67,820,000
69,271,000
66,779,000
58,496,000
60,272,000
58,092,000
69,023,000
70,161,000
69,647,000
73,844,000
70,893,000
69,982,000
67,182,000
66,681,000
65,211,000
66,622,000
64,210,000
65,080,000
63,636,000
60,786,000
58,033,000
65,152,000
59,652,000
58,690,000
59,833,000
65,040,000
58,203,000
61,935,000
58,565,000
59,738,000
53,951,000
53,756,000
54,046,000
52,192,000
52,799,000
62,423,000
78,185,000
82,555,000
109,398,000
96,498,000
95,412,000
94,565,000
99,379,000
91,837,000
86,513,000
86,896,000
94,944,000
90,628,000
90,628,00094,944,00086,896,00086,513,00091,837,00099,379,00094,565,00095,412,00096,498,000109,398,00082,555,00078,185,00062,423,00052,799,00052,192,00054,046,00053,756,00053,951,00059,738,00058,565,00061,935,00058,203,00065,040,00059,833,00058,690,00059,652,00065,152,00058,033,00060,786,00063,636,00065,080,00064,210,00066,622,00065,211,00066,681,00067,182,00069,982,00070,893,00073,844,00069,647,00070,161,00069,023,00058,092,00060,272,00058,496,00066,779,00069,271,00067,820,00067,071,00068,072,00065,763,00064,848,00062,440,00060,743,00056,200,00056,186,00056,651,00060,332,00058,198,00061,618,00065,176,00068,343,00068,082,00066,502,00061,215,00062,174,00054,858,00055,612,00055,500,00054,091,00042,716,00038,703,00038,080,00038,723,00035,214,00035,055,00036,506,00038,071,00029,129,00028,416,00027,305,00028,313,00026,996,00026,111,00028,725,00025,952,00027,644,00024,610,00024,695,00020,505,00022,021,000
   > Total Current Liabilities 
0
12,432,000
13,226,000
15,854,000
12,827,000
15,132,000
12,408,000
12,567,000
13,527,000
13,261,000
13,338,000
15,120,000
0
0
0
20,313,000
0
0
0
24,146,000
0
31,761,000
29,810,000
28,759,000
27,625,000
35,272,000
33,516,000
35,269,000
31,948,000
30,479,000
28,860,000
24,304,000
21,986,000
24,539,000
22,459,000
24,633,000
25,042,000
28,822,000
30,112,000
31,236,000
31,057,000
31,992,000
28,780,000
26,799,000
30,801,000
33,732,000
27,707,000
28,632,000
26,297,000
27,260,000
25,552,000
24,637,000
27,200,000
27,186,000
24,732,000
27,310,000
24,900,000
22,690,000
23,865,000
26,156,000
26,017,000
24,238,000
23,049,000
25,107,000
26,084,000
25,761,000
25,485,000
26,751,000
32,531,000
29,039,000
30,326,000
29,391,000
30,713,000
27,501,000
27,103,000
27,947,000
28,700,000
29,869,000
37,014,000
42,285,000
46,344,000
65,467,000
44,495,000
43,226,000
42,668,000
48,390,000
41,681,000
43,878,000
45,537,000
48,375,000
45,076,000
45,076,00048,375,00045,537,00043,878,00041,681,00048,390,00042,668,00043,226,00044,495,00065,467,00046,344,00042,285,00037,014,00029,869,00028,700,00027,947,00027,103,00027,501,00030,713,00029,391,00030,326,00029,039,00032,531,00026,751,00025,485,00025,761,00026,084,00025,107,00023,049,00024,238,00026,017,00026,156,00023,865,00022,690,00024,900,00027,310,00024,732,00027,186,00027,200,00024,637,00025,552,00027,260,00026,297,00028,632,00027,707,00033,732,00030,801,00026,799,00028,780,00031,992,00031,057,00031,236,00030,112,00028,822,00025,042,00024,633,00022,459,00024,539,00021,986,00024,304,00028,860,00030,479,00031,948,00035,269,00033,516,00035,272,00027,625,00028,759,00029,810,00031,761,000024,146,00000020,313,00000015,120,00013,338,00013,261,00013,527,00012,567,00012,408,00015,132,00012,827,00015,854,00013,226,00012,432,0000
       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
21,986,000
24,539,000
22,459,000
3,109,000
25,042,000
28,822,000
30,112,000
4,095,000
31,057,000
31,992,000
28,780,000
2,675,000
7,219,000
5,555,000
7,093,000
7,069,000
4,774,000
5,411,000
3,596,000
2,679,000
2,908,000
3,930,000
3,867,000
5,190,000
5,037,000
3,892,000
4,959,000
4,680,000
4,502,000
3,553,000
2,584,000
986,000
4,502,000
2,580,000
2,308,000
2,348,000
5,330,000
3,123,000
3,058,000
3,026,000
3,802,000
3,755,000
3,711,000
4,351,000
3,183,000
3,163,000
8,619,000
10,704,000
9,780,000
10,517,000
12,224,000
9,693,000
42,668,000
13,278,000
8,400,000
12,240,000
12,245,000
15,336,000
11,497,000
11,497,00015,336,00012,245,00012,240,0008,400,00013,278,00042,668,0009,693,00012,224,00010,517,0009,780,00010,704,0008,619,0003,163,0003,183,0004,351,0003,711,0003,755,0003,802,0003,026,0003,058,0003,123,0005,330,0002,348,0002,308,0002,580,0004,502,000986,0002,584,0003,553,0004,502,0004,680,0004,959,0003,892,0005,037,0005,190,0003,867,0003,930,0002,908,0002,679,0003,596,0005,411,0004,774,0007,069,0007,093,0005,555,0007,219,0002,675,00028,780,00031,992,00031,057,0004,095,00030,112,00028,822,00025,042,0003,109,00022,459,00024,539,00021,986,00000000000000000000000000000000000
       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
31,418,000
37,539,000
36,189,000
2,584,000
986,000
1,006,000
2,580,000
2,308,000
2,375,000
5,330,000
3,123,000
3,058,000
2,167,000
0
0
0
3,556,000
0
0
0
9,762,000
0
0
0
8,634,000
42,668,000
0
0
11,126,000
0
0
0
00011,126,0000042,668,0008,634,0000009,762,0000003,556,0000002,167,0003,058,0003,123,0005,330,0002,375,0002,308,0002,580,0001,006,000986,0002,584,00036,189,00037,539,00031,418,00000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
2,829,000
0
2,945,000
0
2,732,000
0
3,062,000
0
0
0
3,791,000
0
0
0
4,723,000
0
0
0
5,921,000
0
0
0
6,777,000
0
0
0
7,000,000
0
0
0
4,730,000
0
0
0
6,889,000
0
0
0
8,133,000
0
0
0
6,585,000
0
0
0
6,683,000
0
0
0
6,770,000
0
0
0
5,956,000
0
0
0
1,039,000
0
0
0
7,380,000
0
0
0
7,793,000
0
0
0
7,598,000
0
0
0
6,974,000
0
26,537,000
28,228,000
11,907,000
28,983,000
31,333,000
32,165,000
11,625,000
34,400,000
35,112,000
33,281,000
9,488,000
33,264,000
33,039,000
33,579,000
33,579,00033,039,00033,264,0009,488,00033,281,00035,112,00034,400,00011,625,00032,165,00031,333,00028,983,00011,907,00028,228,00026,537,00006,974,0000007,598,0000007,793,0000007,380,0000001,039,0000005,956,0000006,770,0000006,683,0000006,585,0000008,133,0000006,889,0000004,730,0000007,000,0000006,777,0000005,921,0000004,723,0000003,791,0000003,062,00002,732,00002,945,00002,829,0000
       Other Current Liabilities 
0
4,918,000
0
4,985,000
0
5,661,000
0
5,064,000
13,527,000
13,261,000
13,338,000
6,148,000
0
0
0
8,367,000
0
0
0
10,040,000
0
18,896,000
19,428,000
11,488,000
18,993,000
20,816,000
21,103,000
13,685,000
19,535,000
17,344,000
16,969,000
18,806,000
17,386,000
19,614,000
19,843,000
13,427,000
21,485,000
22,240,000
24,222,000
17,503,000
25,712,000
25,262,000
24,744,000
16,287,000
23,582,000
28,177,000
20,614,000
13,843,000
21,523,000
21,849,000
21,956,000
13,994,000
24,292,000
23,256,000
23,151,000
15,293,000
21,630,000
20,481,000
18,906,000
19,489,000
21,515,000
20,685,000
20,465,000
15,626,000
21,582,000
23,181,000
23,177,000
271,000
27,201,000
25,916,000
27,268,000
15,023,000
26,911,000
23,746,000
23,392,000
11,782,000
25,517,000
169,000
167,000
2,498,000
7,581,000
54,950,000
106,000
21,908,000
-34,400,000
35,112,000
33,281,000
19,126,000
28,000
33,073,000
45,104,000
45,104,00033,073,00028,00019,126,00033,281,00035,112,000-34,400,00021,908,000106,00054,950,0007,581,0002,498,000167,000169,00025,517,00011,782,00023,392,00023,746,00026,911,00015,023,00027,268,00025,916,00027,201,000271,00023,177,00023,181,00021,582,00015,626,00020,465,00020,685,00021,515,00019,489,00018,906,00020,481,00021,630,00015,293,00023,151,00023,256,00024,292,00013,994,00021,956,00021,849,00021,523,00013,843,00020,614,00028,177,00023,582,00016,287,00024,744,00025,262,00025,712,00017,503,00024,222,00022,240,00021,485,00013,427,00019,843,00019,614,00017,386,00018,806,00016,969,00017,344,00019,535,00013,685,00021,103,00020,816,00018,993,00011,488,00019,428,00018,896,000010,040,0000008,367,0000006,148,00013,338,00013,261,00013,527,0005,064,00005,661,00004,985,00004,918,0000
   > 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
37,314,000
36,212,000
35,793,000
34,192,000
31,553,000
31,158,000
31,921,000
32,328,000
33,612,000
34,706,000
36,080,000
38,291,000
41,021,000
38,470,000
33,047,000
30,789,000
31,640,000
31,795,000
41,763,000
44,609,000
45,010,000
46,644,000
43,707,000
45,250,000
39,872,000
41,781,000
42,521,000
42,757,000
38,054,000
39,063,000
39,398,000
37,737,000
32,926,000
39,068,000
33,891,000
33,205,000
33,082,000
32,509,000
29,164,000
31,609,000
29,174,000
29,025,000
26,450,000
26,653,000
26,099,000
23,492,000
22,930,000
25,409,000
35,900,000
36,211,000
43,931,000
52,003,000
52,186,000
51,897,000
50,989,000
50,156,000
42,635,000
41,359,000
46,569,000
45,552,000
45,552,00046,569,00041,359,00042,635,00050,156,00050,989,00051,897,00052,186,00052,003,00043,931,00036,211,00035,900,00025,409,00022,930,00023,492,00026,099,00026,653,00026,450,00029,025,00029,174,00031,609,00029,164,00032,509,00033,082,00033,205,00033,891,00039,068,00032,926,00037,737,00039,398,00039,063,00038,054,00042,757,00042,521,00041,781,00039,872,00045,250,00043,707,00046,644,00045,010,00044,609,00041,763,00031,795,00031,640,00030,789,00033,047,00038,470,00041,021,00038,291,00036,080,00034,706,00033,612,00032,328,00031,921,00031,158,00031,553,00034,192,00035,793,00036,212,00037,314,0000000000000000000000000000000000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
13,536,000
19,595,000
19,033,000
20,674,000
30,551,000
31,538,000
38,889,000
46,507,000
45,822,000
45,645,000
44,596,000
43,847,000
0
0
0
0
000043,847,00044,596,00045,645,00045,822,00046,507,00038,889,00031,538,00030,551,00020,674,00019,033,00019,595,00013,536,000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
3,734,000
0
4,029,000
0
5,435,000
0
0
0
5,229,000
14,855,000
20,876,000
17,086,000
5,228,000
17,961,000
17,930,000
19,327,000
5,338,000
21,532,000
4,421,000
4,687,000
6,585,000
5,584,000
5,457,000
5,584,000
6,978,000
5,775,000
5,808,000
5,457,000
6,775,000
5,509,000
5,947,000
5,787,000
5,869,000
5,816,000
5,833,000
5,705,000
7,801,000
6,467,000
6,432,000
6,489,000
7,983,000
6,359,000
2,637,000
3,125,000
7,424,000
3,345,000
4,028,000
3,846,000
3,584,000
3,989,000
4,206,000
4,427,000
8,522,000
4,307,000
4,811,000
4,937,000
9,186,000
4,997,000
4,935,000
4,322,000
8,630,000
4,776,000
4,934,000
5,216,000
11,528,000
4,333,000
4,417,000
4,608,000
11,555,000
3,872,000
3,802,000
3,465,000
12,563,000
3,897,000
3,897,000
4,736,000
12,254,000
4,673,000
5,042,000
5,496,000
9,822,000
6,252,000
6,394,000
6,308,000
0
0
0
0
00006,308,0006,394,0006,252,0009,822,0005,496,0005,042,0004,673,00012,254,0004,736,0003,897,0003,897,00012,563,0003,465,0003,802,0003,872,00011,555,0004,608,0004,417,0004,333,00011,528,0005,216,0004,934,0004,776,0008,630,0004,322,0004,935,0004,997,0009,186,0004,937,0004,811,0004,307,0008,522,0004,427,0004,206,0003,989,0003,584,0003,846,0004,028,0003,345,0007,424,0003,125,0002,637,0006,359,0007,983,0006,489,0006,432,0006,467,0007,801,0005,705,0005,833,0005,816,0005,869,0005,787,0005,947,0005,509,0006,775,0005,457,0005,808,0005,775,0006,978,0005,584,0005,457,0005,584,0006,585,0004,687,0004,421,00021,532,0005,338,00019,327,00017,930,00017,961,0005,228,00017,086,00020,876,00014,855,0005,229,0000005,435,00004,029,00003,734,000000
       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
1,628,000
0
0
0
1,554,000
0
0
0
1,716,000
0
0
0
1,488,000
0
0
0
1,229,000
0
0
0
1,271,000
0
0
0
1,516,000
0
0
0
0
0
0
0
00000001,516,0000001,271,0000001,229,0000001,488,0000001,716,0000001,554,0000001,628,00000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
20,084,000
22,472,000
23,402,000
23,972,000
21,806,000
23,205,000
20,764,000
21,440,000
23,164,000
21,929,000
22,040,000
21,856,000
25,344,000
21,053,000
22,379,000
23,488,000
26,176,000
23,888,000
25,802,000
26,146,000
30,355,000
25,106,000
25,821,000
28,614,000
30,950,000
28,304,000
31,114,000
35,588,000
36,154,000
30,731,000
28,537,000
28,987,000
30,374,000
31,544,000
31,428,000
32,581,000
33,648,000
32,729,000
32,541,000
32,490,000
35,960,000
34,532,000
35,157,000
36,125,000
33,292,000
31,325,000
32,510,000
33,510,000
34,726,000
32,849,000
34,390,000
36,538,000
37,065,000
33,735,000
34,954,000
33,979,000
35,362,000
35,308,000
35,200,000
39,197,000
41,849,000
39,491,000
40,502,000
48,743,000
41,877,000
54,307,000
56,728,000
58,476,000
63,547,000
60,990,000
63,095,000
61,844,000
64,562,000
64,239,000
65,948,000
65,081,000
72,357,000
67,702,000
71,406,000
77,200,000
83,694,000
72,753,000
79,710,000
81,227,000
85,950,000
86,831,000
89,296,000
87,631,000
93,503,000
88,958,000
89,617,000
89,617,00088,958,00093,503,00087,631,00089,296,00086,831,00085,950,00081,227,00079,710,00072,753,00083,694,00077,200,00071,406,00067,702,00072,357,00065,081,00065,948,00064,239,00064,562,00061,844,00063,095,00060,990,00063,547,00058,476,00056,728,00054,307,00041,877,00048,743,00040,502,00039,491,00041,849,00039,197,00035,200,00035,308,00035,362,00033,979,00034,954,00033,735,00037,065,00036,538,00034,390,00032,849,00034,726,00033,510,00032,510,00031,325,00033,292,00036,125,00035,157,00034,532,00035,960,00032,490,00032,541,00032,729,00033,648,00032,581,00031,428,00031,544,00030,374,00028,987,00028,537,00030,731,00036,154,00035,588,00031,114,00028,304,00030,950,00028,614,00025,821,00025,106,00030,355,00026,146,00025,802,00023,888,00026,176,00023,488,00022,379,00021,053,00025,344,00021,856,00022,040,00021,929,00023,164,00021,440,00020,764,00023,205,00021,806,00023,972,00023,402,00022,472,00020,084,000
   Common Stock
0
1,552,000
0
1,552,000
0
1,552,000
0
1,552,000
0
0
0
1,581,000
25,344,000
21,053,000
22,379,000
1,424,000
26,176,000
23,888,000
25,802,000
1,424,000
30,355,000
25,106,000
25,821,000
1,424,000
30,950,000
28,304,000
31,114,000
1,424,000
36,154,000
30,731,000
28,537,000
1,424,000
29,369,000
30,373,000
30,321,000
1,424,000
33,648,000
31,529,000
1,424,000
1,424,000
35,816,000
34,532,000
35,157,000
1,505,000
33,291,000
31,327,000
32,512,000
1,505,000
34,727,000
32,811,000
34,333,000
1,505,000
37,073,000
33,749,000
34,956,000
1,505,000
35,363,000
35,331,000
35,224,000
1,505,000
41,847,000
39,543,000
40,567,000
1,505,000
53,794,000
54,306,000
56,713,000
1,505,000
63,547,000
60,989,000
63,094,000
1,505,000
64,562,000
64,239,000
65,948,000
1,505,000
72,357,000
67,703,000
71,405,000
1,505,000
83,694,000
72,753,000
79,710,000
1,505,000
85,950,000
86,830,000
89,296,000
1,505,000
93,503,000
88,958,000
0
088,958,00093,503,0001,505,00089,296,00086,830,00085,950,0001,505,00079,710,00072,753,00083,694,0001,505,00071,405,00067,703,00072,357,0001,505,00065,948,00064,239,00064,562,0001,505,00063,094,00060,989,00063,547,0001,505,00056,713,00054,306,00053,794,0001,505,00040,567,00039,543,00041,847,0001,505,00035,224,00035,331,00035,363,0001,505,00034,956,00033,749,00037,073,0001,505,00034,333,00032,811,00034,727,0001,505,00032,512,00031,327,00033,291,0001,505,00035,157,00034,532,00035,816,0001,424,0001,424,00031,529,00033,648,0001,424,00030,321,00030,373,00029,369,0001,424,00028,537,00030,731,00036,154,0001,424,00031,114,00028,304,00030,950,0001,424,00025,821,00025,106,00030,355,0001,424,00025,802,00023,888,00026,176,0001,424,00022,379,00021,053,00025,344,0001,581,0000001,552,00001,552,00001,552,00001,552,0000
   Retained Earnings Total Equity0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   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
0
0
0
0
0
0
0
0
0
0
0
0
361,000
0
0
0
3,178,000
0
0
0
2,251,000
0
0
0
4,658,000
0
0
0
3,344,000
0
0
0
5,110,000
0
0
0
7,010,000
0
0
0
2,274,000
0
0
0
6,145,000
0
0
0
13,698,000
0
0
0
11,420,000
0
0
0
00011,420,00000013,698,0000006,145,0000002,274,0000007,010,0000005,110,0000003,344,0000004,658,0000002,251,0000003,178,000000361,00000000000000000000000000000000000000000000000000
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   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
5,496,000
30,374,000
31,544,000
31,428,000
3,632,000
33,648,000
32,729,000
32,541,000
2,906,000
35,960,000
34,532,000
35,157,000
8,059,000
33,291,000
31,327,000
32,512,000
7,678,000
34,727,000
32,811,000
34,333,000
7,678,000
37,073,000
-14,000
34,956,000
7,678,000
-1,000
-23,000
-24,000
7,678,000
41,847,000
39,543,000
40,567,000
7,704,000
-11,917,000
1,000
15,000
8,034,000
63,547,000
1,000
1,000
7,678,000
64,562,000
64,239,000
65,948,000
7,678,000
72,357,000
-1,000
1,000
13,823,000
83,694,000
72,753,000
79,710,000
7,678,000
85,994,000
1,000
89,297,000
7,678,000
0
0
89,617,000
89,617,000007,678,00089,297,0001,00085,994,0007,678,00079,710,00072,753,00083,694,00013,823,0001,000-1,00072,357,0007,678,00065,948,00064,239,00064,562,0007,678,0001,0001,00063,547,0008,034,00015,0001,000-11,917,0007,704,00040,567,00039,543,00041,847,0007,678,000-24,000-23,000-1,0007,678,00034,956,000-14,00037,073,0007,678,00034,333,00032,811,00034,727,0007,678,00032,512,00031,327,00033,291,0008,059,00035,157,00034,532,00035,960,0002,906,00032,541,00032,729,00033,648,0003,632,00031,428,00031,544,00030,374,0005,496,0000000000000000000000000000000000



6.3. Balance Sheets

Currency in SEK. All numbers in thousands.