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

Smith Micro Software Inc
Buy, Hold or Sell?

Let's analyze Smith Micro Software Inc together

I guess you are interested in Smith Micro Software 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 Smith Micro Software 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.

Get notifications about Smith Micro Software Inc

I send you an email if I find something interesting about Smith Micro Software Inc.

1. Quick Overview

1.1. Quick analysis of Smith Micro Software Inc (30 sec.)










1.2. What can you expect buying and holding a share of Smith Micro Software Inc? (30 sec.)

How much money do you get?

How much money do you get?
$0.00
When do you have the money?
1 year
How often do you get paid?
25.0%

What is your share worth?

Current worth
$2.13
Expected worth in 1 year
$-0.08
How sure are you?
50.0%

+ What do you gain per year?

Total Gains per Share
$-2.21
Return On Investment
-303.6%

For what price can you sell your share?

Current Price per Share
$0.73
Expected price per share
$0.5213 - $1.3
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Smith Micro Software Inc (5 min.)




Live pricePrice per Share (EOD)
$0.73
Intrinsic Value Per Share
$-17.76 - $-7.30
Total Value Per Share
$-15.63 - $-5.17

2.2. Growth of Smith Micro Software Inc (5 min.)




Is Smith Micro Software Inc growing?

Current yearPrevious yearGrowGrow %
How rich?$37.7m$75.4m-$25m-49.7%

How much money is Smith Micro Software Inc making?

Current yearPrevious yearGrowGrow %
Making money-$12.7m-$6.4m-$6.3m-49.6%
Net Profit Margin-221.2%-58.7%--

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

2.3. Financial Health of Smith Micro Software Inc (5 min.)




3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Smith Micro Software Inc?

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

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

Speculation

The Price per Share of Smith Micro Software Inc is $0.7269. 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 Smith Micro Software Inc.
  • 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 Smith Micro Software Inc, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is $2.13. Based on the TTM, the Book Value Change Per Share is $-0.55 per quarter. Based on the YOY, the Book Value Change Per Share is $-0.07 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is $0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Smith Micro Software Inc.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps-0.36-49.4%-0.72-98.9%-0.36-49.8%-0.33-45.3%-0.19-26.4%
Usd Book Value Change Per Share-0.29-40.0%-0.55-75.9%-0.07-9.7%-0.02-2.7%0.034.6%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.3%
Usd Total Gains Per Share-0.29-40.0%-0.55-75.9%-0.07-9.7%-0.02-2.7%0.044.9%
Usd Price Per Share1.02-1.10-1.40-3.04-2.41-
Price to Earnings Ratio-0.71--0.68--0.96-6.98--6.25-
Price-to-Total Gains Ratio-3.51--7.23-6.62-10.76-6.18-
Price to Book Ratio0.48-0.43-0.33-0.81-4.41-
Price-to-Total Gains Ratio-3.51--7.23-6.62-10.76-6.18-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.7269
Number of shares1375
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share-0.55-0.02
Usd Total Gains Per Share-0.55-0.02
Gains per Quarter (1375 shares)-758.66-27.29
Gains per Year (1375 shares)-3,034.63-109.17
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10-3035-30450-109-119
20-6069-60800-218-228
30-9104-91150-328-337
40-12139-121500-437-446
50-15173-151850-546-555
60-18208-182200-655-664
70-21242-212550-764-773
80-24277-242900-873-882
90-27312-273250-983-991
100-30346-303600-1092-1100

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 Share0.04.00.00.0%0.012.00.00.0%5.015.00.025.0%10.030.00.025.0%43.071.01.037.4%
Book Value Change Per Share0.04.00.00.0%3.09.00.025.0%10.010.00.050.0%19.021.00.047.5%59.053.03.051.3%
Dividend per Share0.00.04.00.0%0.00.012.00.0%0.00.020.00.0%10.00.030.025.0%10.00.0105.08.7%
Total Gains per Share0.04.00.00.0%3.09.00.025.0%10.010.00.050.0%20.020.00.050.0%60.052.03.052.2%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Smith Micro Software 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---0.291-0.552+90%-0.070-76%-0.020-93%0.033-978%
Book Value Per Share--2.1282.840-25%4.252-50%4.007-47%2.344-9%
Current Ratio--1.0021.610-38%1.368-27%3.122-68%3.015-67%
Debt To Asset Ratio--0.1830.168+9%0.223-18%0.186-2%0.377-52%
Debt To Equity Ratio--0.2230.203+10%0.289-23%0.233-4%2.121-89%
Dividend Per Share----0%-0%-0%0.002-100%
Enterprise Value--11167434.00014939200.253-25%12235196.500-9%61044612.876-82%44947743.718-75%
Eps---0.359-0.719+100%-0.362+1%-0.330-8%-0.192-47%
Ev To Ebitda Ratio---0.566-0.775+37%-2.058+264%4.514-113%83.130-101%
Ev To Sales Ratio--0.6010.681-12%0.276+118%1.257-52%1.078-44%
Free Cash Flow Per Share---0.215-0.147-32%-0.152-29%-0.099-54%-0.075-65%
Free Cash Flow To Equity Per Share---0.232-0.095-59%-0.159-32%0.141-264%0.095-344%
Gross Profit Margin--1.3231.285+3%1.464-10%0.128+933%5.366-75%
Intrinsic Value_10Y_max---7.301--------
Intrinsic Value_10Y_min---17.756--------
Intrinsic Value_1Y_max---0.364--------
Intrinsic Value_1Y_min---1.052--------
Intrinsic Value_3Y_max---1.373--------
Intrinsic Value_3Y_min---3.809--------
Intrinsic Value_5Y_max---2.721--------
Intrinsic Value_5Y_min---7.256--------
Market Cap12892807.230-40%18091434.00019511700.253-7%24742696.500-27%58513412.876-69%45115843.718-60%
Net Profit Margin---1.370-2.212+61%-0.587-57%-0.722-47%-0.445-68%
Operating Margin---1.368-1.176-14%-0.403-71%-0.346-75%-0.268-80%
Operating Ratio--2.4002.097+14%1.444+66%1.437+67%1.295+85%
Pb Ratio0.342-40%0.4790.430+11%0.327+46%0.808-41%4.415-89%
Pe Ratio-0.506+29%-0.710-0.680-4%-0.957+35%6.976-110%-6.248+780%
Price Per Share0.727-40%1.0201.100-7%1.395-27%3.038-66%2.413-58%
Price To Free Cash Flow Ratio-0.844+29%-1.184-2.056+74%-0.416-65%0.460-357%0.222-634%
Price To Total Gains Ratio-2.501+29%-3.509-7.226+106%6.616-153%10.763-133%6.177-157%
Quick Ratio--0.7671.360-44%1.192-36%2.948-74%2.932-74%
Return On Assets---0.138-0.227+64%-0.066-52%-0.075-46%-0.073-47%
Return On Equity---0.169-0.275+63%-0.085-50%-0.092-45%-0.379+124%
Total Gains Per Share---0.291-0.552+90%-0.070-76%-0.020-93%0.036-917%
Usd Book Value--37746000.00050370000.000-25%75410750.000-50%74020400.000-49%43054675.000-12%
Usd Book Value Change Per Share---0.291-0.552+90%-0.070-76%-0.020-93%0.033-978%
Usd Book Value Per Share--2.1282.840-25%4.252-50%4.007-47%2.344-9%
Usd Dividend Per Share----0%-0%-0%0.002-100%
Usd Eps---0.359-0.719+100%-0.362+1%-0.330-8%-0.192-47%
Usd Free Cash Flow---3821000.000-2601749.750-32%-2704250.000-29%-1930349.950-49%-1420099.975-63%
Usd Free Cash Flow Per Share---0.215-0.147-32%-0.152-29%-0.099-54%-0.075-65%
Usd Free Cash Flow To Equity Per Share---0.232-0.095-59%-0.159-32%0.141-264%0.095-344%
Usd Market Cap12892807.230-40%18091434.00019511700.253-7%24742696.500-27%58513412.876-69%45115843.718-60%
Usd Price Per Share0.727-40%1.0201.100-7%1.395-27%3.038-66%2.413-58%
Usd Profit---6369000.000-12754000.000+100%-6422000.000+1%-6135900.000-4%-3548800.000-44%
Usd Revenue--4648000.0006044750.000-23%10918500.000-57%11348050.000-59%9639600.000-52%
Usd Total Gains Per Share---0.291-0.552+90%-0.070-76%-0.020-93%0.036-917%
 EOD+3 -5MRQTTM+15 -22YOY+9 -285Y+7 -3010Y+6 -33

3.3 Fundamental Score

Let's check the fundamental score of Smith Micro Software Inc based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-0.506
Price to Book Ratio (EOD)Between0-10.342
Net Profit Margin (MRQ)Greater than0-1.370
Operating Margin (MRQ)Greater than0-1.368
Quick Ratio (MRQ)Greater than10.767
Current Ratio (MRQ)Greater than11.002
Debt to Asset Ratio (MRQ)Less than10.183
Debt to Equity Ratio (MRQ)Less than10.223
Return on Equity (MRQ)Greater than0.15-0.169
Return on Assets (MRQ)Greater than0.05-0.138
Total4/10 (40.0%)

3.4 Technical Score

Let's check the technical score of Smith Micro Software Inc based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5038.247
Ma 20Greater thanMa 500.824
Ma 50Greater thanMa 1000.897
Ma 100Greater thanMa 2001.085
OpenGreater thanClose0.800
Total1/5 (20.0%)

4. In-depth Analysis

4.1 About Smith Micro Software Inc

Smith Micro Software, Inc. engages in the development and sale of software to enhance the mobile experience to wireless and cable service providers in the Americas, Europe, the Middle East, and Africa. The company offers SafePath Family, SafePath IoT, SafePath Home, and SafePath Premium product suite, which provides tools to protect digital lifestyles and manage connected devices inside and outside the home; and CommSuite, a messaging platform that helps mobile service provides deliver a next-generation voicemail experience to mobile subscribers, as well as enables multi-language voice-to-text (VTT) transcription messaging. It also offers ViewSpot, a retail display management platform that provides on-screen and interactive demos to wireless carriers and other smartphone retailers; and technical support and customer services. Smith Micro Software, Inc. was founded in 1982 and is headquartered in Pittsburgh, Pennsylvania.

Fundamental data was last updated by Penke on 2024-12-03 22:21:05.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge loss.
Using its assets, the company is very inefficient in making profit.
Using its investors money, the company is very inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very inefficient.
The company is inefficient 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 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 cheap.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is expensive.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Smith Micro Software Inc earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Smith Micro Software Inc to the Software - Application industry mean.
  • A Net Profit Margin of -137.0% means that $-1.37 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Smith Micro Software Inc:

  • The MRQ is -137.0%. The company is making a huge loss. -2
  • The TTM is -221.2%. The company is making a huge loss. -2
Trends
Current periodCompared to+/- 
MRQ-137.0%TTM-221.2%+84.2%
TTM-221.2%YOY-58.7%-162.5%
TTM-221.2%5Y-72.2%-149.0%
5Y-72.2%10Y-44.5%-27.7%
4.3.1.2. Return on Assets

Shows how efficient Smith Micro Software Inc is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Smith Micro Software Inc to the Software - Application industry mean.
  • -13.8% Return on Assets means that Smith Micro Software Inc generated $-0.14 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Smith Micro Software Inc:

  • The MRQ is -13.8%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -22.7%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-13.8%TTM-22.7%+8.9%
TTM-22.7%YOY-6.6%-16.1%
TTM-22.7%5Y-7.5%-15.2%
5Y-7.5%10Y-7.3%-0.2%
4.3.1.3. Return on Equity

Shows how efficient Smith Micro Software Inc is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Smith Micro Software Inc to the Software - Application industry mean.
  • -16.9% Return on Equity means Smith Micro Software Inc generated $-0.17 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Smith Micro Software Inc:

  • The MRQ is -16.9%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -27.5%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-16.9%TTM-27.5%+10.7%
TTM-27.5%YOY-8.5%-19.0%
TTM-27.5%5Y-9.2%-18.3%
5Y-9.2%10Y-37.9%+28.6%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Smith Micro Software Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Smith Micro Software Inc is operating .

  • Measures how much profit Smith Micro Software Inc 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 Smith Micro Software Inc to the Software - Application industry mean.
  • An Operating Margin of -136.8% means the company generated $-1.37  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Smith Micro Software Inc:

  • The MRQ is -136.8%. The company is operating very inefficient. -2
  • The TTM is -117.6%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ-136.8%TTM-117.6%-19.1%
TTM-117.6%YOY-40.3%-77.4%
TTM-117.6%5Y-34.6%-83.0%
5Y-34.6%10Y-26.8%-7.8%
4.3.2.2. Operating Ratio

Measures how efficient Smith Micro Software Inc is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Software - Application industry mean).
  • An Operation Ratio of 2.40 means that the operating costs are $2.40 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Smith Micro Software Inc:

  • The MRQ is 2.400. The company is inefficient in keeping operating costs low. -1
  • The TTM is 2.097. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ2.400TTM2.097+0.303
TTM2.097YOY1.444+0.654
TTM2.0975Y1.437+0.661
5Y1.43710Y1.295+0.142
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Smith Micro Software Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Smith Micro Software Inc is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Software - Application industry mean).
  • A Current Ratio of 1.00 means the company has $1.00 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Smith Micro Software Inc:

  • The MRQ is 1.002. The company is just able to pay all its short-term debts.
  • The TTM is 1.610. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.002TTM1.610-0.609
TTM1.610YOY1.368+0.242
TTM1.6105Y3.122-1.512
5Y3.12210Y3.015+0.107
4.4.3.2. Quick Ratio

Measures if Smith Micro Software Inc is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Smith Micro Software Inc to the Software - Application industry mean.
  • A Quick Ratio of 0.77 means the company can pay off $0.77 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Smith Micro Software Inc:

  • The MRQ is 0.767. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 1.360. The company is able to pay all its short-term debts with the most liquid assets. +1
Trends
Current periodCompared to+/- 
MRQ0.767TTM1.360-0.594
TTM1.360YOY1.192+0.169
TTM1.3605Y2.948-1.588
5Y2.94810Y2.932+0.016
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Smith Micro Software Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Smith Micro Software Inc assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Smith Micro Software Inc to Software - Application industry mean.
  • A Debt to Asset Ratio of 0.18 means that Smith Micro Software Inc assets are financed with 18.3% credit (debt) and the remaining percentage (100% - 18.3%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Smith Micro Software Inc:

  • The MRQ is 0.183. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.168. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.183TTM0.168+0.015
TTM0.168YOY0.223-0.055
TTM0.1685Y0.186-0.018
5Y0.18610Y0.377-0.191
4.5.4.2. Debt to Equity Ratio

Measures if Smith Micro Software Inc is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Smith Micro Software Inc to the Software - Application industry mean.
  • A Debt to Equity ratio of 22.3% means that company has $0.22 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Smith Micro Software Inc:

  • The MRQ is 0.223. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.203. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.223TTM0.203+0.020
TTM0.203YOY0.289-0.086
TTM0.2035Y0.233-0.029
5Y0.23310Y2.121-1.888
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings Smith Micro Software Inc generates.

  • Above 15 is considered overpriced but always compare Smith Micro Software Inc to the Software - Application industry mean.
  • A PE ratio of -0.71 means the investor is paying $-0.71 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Smith Micro Software Inc:

  • The EOD is -0.506. Based on the earnings, the company is expensive. -2
  • The MRQ is -0.710. Based on the earnings, the company is expensive. -2
  • The TTM is -0.680. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-0.506MRQ-0.710+0.204
MRQ-0.710TTM-0.680-0.030
TTM-0.680YOY-0.957+0.277
TTM-0.6805Y6.976-7.655
5Y6.97610Y-6.248+13.224
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 Smith Micro Software Inc:

  • The EOD is -0.844. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -1.184. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -2.056. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-0.844MRQ-1.184+0.340
MRQ-1.184TTM-2.056+0.872
TTM-2.056YOY-0.416-1.640
TTM-2.0565Y0.460-2.516
5Y0.46010Y0.222+0.238
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 Smith Micro Software Inc is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Software - Application industry mean).
  • A PB ratio of 0.48 means the investor is paying $0.48 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Smith Micro Software Inc:

  • The EOD is 0.342. Based on the equity, the company is cheap. +2
  • The MRQ is 0.479. Based on the equity, the company is cheap. +2
  • The TTM is 0.430. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.342MRQ0.479-0.138
MRQ0.479TTM0.430+0.049
TTM0.430YOY0.327+0.103
TTM0.4305Y0.808-0.377
5Y0.80810Y4.415-3.607
4.6.2. Total Gains per Share

4.7 Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of Smith Micro Software Inc.

4.8.1. Institutions holding Smith Micro Software Inc

Institutions are holding 14.338% of the shares of Smith Micro Software Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Pacific Ridge Capital Partners, LLC1.3220.0567234478-17237-6.8478
2024-09-30Vanguard Group Inc0.5121090826-251213-73.4457
2024-09-30Geode Capital Management, LLC0.486608629817012.0107
2024-09-30HRT FINANCIAL LLC0.43660.000477439774390
2024-09-30TWO SIGMA SECURITIES, LLC0.32470.00157584575840
2024-06-30BlackRock Inc0.2769049110491100
2024-09-30Raymond James Finl Svs Advisors, Inc.0.1554027563-793-2.7966
2024-09-30Renaissance Technologies Corp0.15470274411250083.6624
2024-09-30XTX Topco Ltd0.14580.001925867258670
2024-09-30State Street Corp0.143302542200
2024-09-30Integrated Wealth Concepts LLC0.13250.000323500235000
2024-09-30Citadel Advisors Llc0.1161020584205840
2024-09-30Morgan Stanley - Brokerage Accounts0.112802000012268158.6653
2024-09-30Northern Trust Corp0.076013472-151-1.1084
2024-09-30Group One Trading, LP0.0758013451-1005-6.9521
2024-09-30Two Sigma Investments LLC0.0642011389113890
2024-09-30Lindbrook Capital, LLC0.05160.0008915600
2024-09-30UBS Group AG0.0389068976035700.116
2024-09-30Tower Research Capital LLC0.02240.00013974-4882-55.1265
2024-09-30SIMPLEX TRADING, LLC0.012302178-3478-61.4922
Total 4.66070.0612826629+19218+2.3%

4.9.2. Funds holding Smith Micro Software Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-03-31Pacific Ridge Capital Ptnrs Micro Cp Val1.31170.18911861173-109890-5.5752
2024-03-31Acuitas US Microcap Strategy0.34460.0427489010-4780-0.968
2024-10-31Adara Smaller Companies0.50090.01158885000
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr0.49790.00018830500
2024-09-30Fidelity Extended Market Index0.30010.00015321914932.8864
2024-09-30Fidelity Total Market Index0.057901026100
2024-09-30Fidelity Series Total Market Index0.057801025000
2024-09-30BlackRock Extended Equity Market K0.05280.00019371-4-0.0427
2024-09-30Northern Trust Extended Eq Market Idx0.04130.0001733000
2024-09-30NT Ext Equity Mkt Idx Fd - L0.04130.0001733000
2024-09-30Spartan Extended Market Index Pool E0.03080.000154642083.9574
2024-09-30NT Ext Equity Mkt Idx Fd - NL0.02990.0001531200
2024-09-30NT Ext Equity Mkt Idx Fd - DC - NL - T20.02410.00014280130.3047
2024-09-30Spartan Total Market Index Pool E0.0210372900
2024-09-30Fidelity Nasdaq Composite Index0.01870332100
2024-09-30BlackRock U.S. Equity Market F0.01850328700
2024-10-31Vanguard U.S. Eq Idx £ Acc0.01420252100
2024-10-31State St US Extended Mkt Indx NL Cl C0.01040.0001184300
2024-09-30Extended Equity Market Fund M0.00670.00011189-3-0.2517
2024-09-30NT Ext Eq Mkt Indx Fd DC Lending Tier 50.00640.0001113120.1771
Total 3.3870.24442657176-112961-4.3%

5.3. Insider Transactions

Insiders are holding 20.973% of the shares of Smith Micro Software Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-01-23James M KemptonSELL2866.16
2024-01-23William W Smith JrSELL8696.16
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Reversals in quarterly reports

I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.

 2023-09-302023-12-312024-03-312024-06-302024-09-30
Net Debt  -1,305-2,557-3,8621,207-2,655262-2,3933,8181,425



5.2. Latest Balance Sheet

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

Summary
Total Assets46,179
Total Liabilities8,433
Total Stockholder Equity37,746
 As reported
Total Liabilities 8,433
Total Stockholder Equity+ 37,746
Total Assets = 46,179

Assets

Total Assets46,179
Total Current Assets6,420
Long-term Assets39,759
Total Current Assets
Cash And Cash Equivalents 1,509
Net Receivables 3,406
Other Current Assets 1,505
Total Current Assets  (as reported)6,420
Total Current Assets  (calculated)6,420
+/-0
Long-term Assets
Property Plant Equipment 3,272
Goodwill 11,052
Intangible Assets 24,931
Long-term Assets Other 504
Long-term Assets  (as reported)39,759
Long-term Assets  (calculated)39,759
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities6,410
Long-term Liabilities2,023
Total Stockholder Equity37,746
Total Current Liabilities
Short-term Debt 2,456
Accounts payable 2,050
Other Current Liabilities 1,904
Total Current Liabilities  (as reported)6,410
Total Current Liabilities  (calculated)6,410
+/-0
Long-term Liabilities
Long-term Liabilities  (as reported)2,023
Long-term Liabilities  (calculated)0
+/- 2,023
Total Stockholder Equity
Common Stock12
Retained Earnings -350,254
Other Stockholders Equity 387,988
Total Stockholder Equity (as reported)37,746
Total Stockholder Equity (calculated)37,746
+/-0
Other
Cash and Short Term Investments 1,509
Common Stock Shares Outstanding 11,832
Current Deferred Revenue-1,228
Liabilities and Stockholders Equity 46,179
Net Debt 1,425
Net Working Capital 10
Short Long Term Debt Total 2,934



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-31
> Total Assets 
0
0
0
3,200
0
4,600
0
23,700
23,800
22,900
22,900
24,100
22,700
21,700
21,700
21,800
22,300
21,200
20,900
20,800
19,900
20,800
16,400
15,900
15,888
15,814
16,420
15,314
13,522
9,746
8,823
9,257
9,257
6,965
7,298
6,766
6,434
6,898
6,913
6,587
7,022
7,740
9,519
12,828
33,373
34,780
40,169
42,716
46,497
56,800
63,087
131,026
141,961
150,284
158,225
162,421
167,988
170,707
172,686
176,995
180,394
185,480
189,427
205,934
210,610
214,011
221,259
234,892
231,296
223,531
89,782
79,941
69,730
62,487
57,950
54,395
50,112
43,509
35,334
31,538
26,423
21,684
27,095
27,390
26,285
24,914
24,849
24,473
21,821
18,417
19,058
14,308
13,893
13,842
15,634
13,877
15,296
21,357
20,926
25,203
33,598
41,461
56,559
61,197
68,350
73,102
71,552
72,903
129,684
137,425
134,708
115,356
108,509
100,845
109,496
103,581
98,258
94,670
92,313
85,577
55,440
52,991
46,179
46,17952,99155,44085,57792,31394,67098,258103,581109,496100,845108,509115,356134,708137,425129,68472,90371,55273,10268,35061,19756,55941,46133,59825,20320,92621,35715,29613,87715,63413,84213,89314,30819,05818,41721,82124,47324,84924,91426,28527,39027,09521,68426,42331,53835,33443,50950,11254,39557,95062,48769,73079,94189,782223,531231,296234,892221,259214,011210,610205,934189,427185,480180,394176,995172,686170,707167,988162,421158,225150,284141,961131,02663,08756,80046,49742,71640,16934,78033,37312,8289,5197,7407,0226,5876,9136,8986,4346,7667,2986,9659,2579,2578,8239,74613,52215,31416,42015,81415,88815,90016,40020,80019,90020,80020,90021,20022,30021,80021,70021,70022,70024,10022,90022,90023,80023,70004,60003,200000
   > Total Current Assets 
0
0
0
2,700
0
3,900
0
23,100
22,600
21,800
21,900
22,900
21,500
20,700
20,800
20,800
21,000
20,100
19,900
19,200
18,400
17,100
13,300
12,900
13,082
13,137
12,678
11,560
10,070
6,569
5,935
6,510
6,510
4,475
4,955
4,568
4,369
4,865
4,965
4,689
5,128
5,899
7,652
10,943
31,510
32,938
25,938
29,087
33,159
36,853
43,457
103,769
104,615
94,874
102,099
104,540
47,044
48,952
55,138
58,860
63,923
69,106
74,791
75,596
81,038
85,574
94,962
109,336
95,665
81,380
73,238
64,245
55,089
49,125
45,491
43,003
39,700
34,093
27,201
24,293
20,039
16,106
22,193
22,829
22,191
21,279
21,623
21,786
19,475
13,827
12,461
7,917
7,731
7,853
9,871
7,926
9,534
15,701
15,460
20,084
16,894
20,566
35,720
39,964
31,929
37,583
36,998
39,290
98,488
46,923
46,914
28,656
24,086
19,433
29,567
26,510
23,233
21,639
21,212
16,880
12,256
11,507
6,420
6,42011,50712,25616,88021,21221,63923,23326,51029,56719,43324,08628,65646,91446,92398,48839,29036,99837,58331,92939,96435,72020,56616,89420,08415,46015,7019,5347,9269,8717,8537,7317,91712,46113,82719,47521,78621,62321,27922,19122,82922,19316,10620,03924,29327,20134,09339,70043,00345,49149,12555,08964,24573,23881,38095,665109,33694,96285,57481,03875,59674,79169,10663,92358,86055,13848,95247,044104,540102,09994,874104,615103,76943,45736,85333,15929,08725,93832,93831,51010,9437,6525,8995,1284,6894,9654,8654,3694,5684,9554,4756,5106,5105,9356,56910,07011,56012,67813,13713,08212,90013,30017,10018,40019,20019,90020,10021,00020,80020,80020,70021,50022,90021,90021,80022,60023,10003,90002,700000
       Cash And Cash Equivalents 
0
0
0
600
0
1,400
0
19,000
16,400
16,100
14,600
14,500
12,900
12,800
13,200
14,400
13,800
14,200
13,200
12,700
11,300
9,600
8,700
8,700
8,653
8,320
7,174
6,178
5,709
4,377
3,747
3,226
3,226
2,603
3,853
3,627
3,450
3,264
4,313
3,722
3,797
3,822
5,737
8,634
29,516
29,946
20,389
21,215
26,011
31,319
34,898
92,564
94,046
80,198
83,057
87,549
26,209
24,411
24,957
13,966
10,772
14,048
16,175
14,577
11,517
13,248
12,302
17,856
7,689
17,097
20,079
7,475
16,167
10,966
10,073
18,873
12,751
9,161
10,863
11,763
8,620
5,036
10,493
10,165
9,977
7,174
8,531
8,819
11,398
6,410
5,943
2,229
2,504
2,377
3,939
2,205
3,654
8,745
8,387
12,159
7,378
6,611
23,870
28,268
19,456
23,614
25,872
25,754
89,247
29,936
32,372
16,078
9,831
5,357
19,001
14,026
8,724
6,417
7,982
7,125
6,155
5,628
1,509
1,5095,6286,1557,1257,9826,4178,72414,02619,0015,3579,83116,07832,37229,93689,24725,75425,87223,61419,45628,26823,8706,6117,37812,1598,3878,7453,6542,2053,9392,3772,5042,2295,9436,41011,3988,8198,5317,1749,97710,16510,4935,0368,62011,76310,8639,16112,75118,87310,07310,96616,1677,47520,07917,0977,68917,85612,30213,24811,51714,57716,17514,04810,77213,96624,95724,41126,20987,54983,05780,19894,04692,56434,89831,31926,01121,21520,38929,94629,5168,6345,7373,8223,7973,7224,3133,2643,4503,6273,8532,6033,2263,2263,7474,3775,7096,1787,1748,3208,6538,7008,7009,60011,30012,70013,20014,20013,80014,40013,20012,80012,90014,50014,60016,10016,40019,00001,4000600000
       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
1,748
6,271
22,649
30,188
29,784
32,361
31,284
37,806
41,599
45,222
54,694
56,683
44,884
33,991
38,497
21,410
20,289
16,972
13,328
15,513
14,302
7,196
3,078
2,625
1,220
2,201
2,880
3,800
4,321
4,080
4,078
1,679
720
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000000000017201,6794,0784,0804,3213,8002,8802,2011,2202,6253,0787,19614,30215,51313,32816,97220,28921,41038,49733,99144,88456,68354,69445,22241,59937,80631,28432,36129,78430,18822,6496,2711,748000000000000000000000000000000000000000000000000000000000
       Net Receivables 
0
0
0
1,800
0
2,400
0
3,400
5,400
4,900
6,300
6,500
6,500
6,000
5,900
4,900
5,500
4,100
4,900
5,000
4,500
6,200
3,800
3,500
3,835
4,301
4,966
4,750
3,755
1,649
1,545
2,724
2,724
1,431
937
633
667
1,410
563
741
1,072
1,905
1,825
2,059
1,768
2,695
4,846
6,786
5,324
4,200
6,943
9,950
9,217
13,076
17,015
13,337
17,040
19,984
20,700
18,424
19,387
22,126
23,293
25,127
27,431
26,301
33,257
32,684
27,682
15,119
17,086
16,818
16,472
16,072
16,885
9,634
10,485
9,136
7,695
8,262
7,741
8,091
8,054
8,922
7,631
8,639
8,014
8,158
5,472
5,462
5,274
4,963
4,706
4,712
5,210
5,145
5,355
6,182
6,328
7,130
8,951
13,017
11,087
10,894
11,882
12,542
9,797
12,347
8,333
14,941
12,616
10,590
12,058
11,562
9,479
10,501
11,186
11,871
10,290
7,912
4,301
3,824
3,406
3,4063,8244,3017,91210,29011,87111,18610,5019,47911,56212,05810,59012,61614,9418,33312,3479,79712,54211,88210,89411,08713,0178,9517,1306,3286,1825,3555,1455,2104,7124,7064,9635,2745,4625,4728,1588,0148,6397,6318,9228,0548,0917,7418,2627,6959,13610,4859,63416,88516,07216,47216,81817,08615,11927,68232,68433,25726,30127,43125,12723,29322,12619,38718,42420,70019,98417,04013,33717,01513,0769,2179,9506,9434,2005,3246,7864,8462,6951,7682,0591,8251,9051,0727415631,4106676339371,4312,7242,7241,5451,6493,7554,7504,9664,3013,8353,5003,8006,2004,5005,0004,9004,1005,5004,9005,9006,0006,5006,5006,3004,9005,4003,40002,40001,800000
       Other Current Assets 
0
0
0
100
0
-100
0
300
200
300
500
1,300
1,500
1,300
1,100
900
1,100
1,100
1,100
900
2,100
800
400
200
222
227
189
294
251
203
253
265
265
188
124
263
219
146
84
204
166
118
66
203
194
271
397
556
456
299
243
398
730
516
848
1,661
2,022
1,278
1,959
2,724
2,853
14,048
16,175
4,202
11,517
4,026
3,799
3,732
3,259
3,954
1,761
1,146
784
1,562
1,337
992
818
1,364
1,285
1,023
886
1,590
1,280
765
696
1,079
934
692
899
1,211
1,225
713
508
751
706
576
468
774
745
795
565
938
763
802
591
1,427
1,329
1,189
908
2,046
1,926
1,988
2,197
2,514
1,087
1,983
3,323
3,351
2,940
1,843
1,800
2,055
1,505
1,5052,0551,8001,8432,9403,3513,3231,9831,0872,5142,1971,9881,9262,0469081,1891,3291,4275918027639385657957457744685767067515087131,2251,2118996929341,0796967651,2801,5908861,0231,2851,3648189921,3371,5627841,1461,7613,9543,2593,7323,7994,02611,5174,20216,17514,0482,8532,7241,9591,2782,0221,66184851673039824329945655639727119420366118166204841462192631241882652652532032512941892272222004008002,1009001,1001,1001,1009001,1001,3001,5001,3005003002003000-1000100000
   > Long-term Assets 
0
0
0
500
0
700
0
600
1,200
1,100
1,000
1,200
1,200
1,000
900
1,000
1,300
1,100
1,000
1,600
1,500
3,700
3,100
3,000
2,806
2,677
3,742
3,754
3,452
3,177
2,888
0
2,747
2,490
2,343
2,198
2,065
2,033
1,948
1,898
1,894
1,841
1,867
1,885
1,863
1,842
14,231
13,629
13,338
19,947
19,630
27,257
37,346
55,410
56,126
57,881
120,944
121,755
117,548
118,135
116,471
116,374
114,636
130,338
129,572
128,437
126,297
125,556
135,631
142,151
16,544
15,696
14,641
13,362
12,459
11,392
10,412
9,416
8,133
7,245
6,384
5,578
4,902
4,561
4,094
3,635
3,226
2,687
2,346
4,590
6,597
6,391
6,162
5,989
5,763
5,951
5,762
5,656
5,466
5,119
16,704
20,895
20,839
21,233
36,421
35,519
34,554
33,613
31,196
90,502
87,794
86,700
84,423
81,412
79,929
77,071
75,025
73,031
71,101
68,697
43,184
41,484
39,759
39,75941,48443,18468,69771,10173,03175,02577,07179,92981,41284,42386,70087,79490,50231,19633,61334,55435,51936,42121,23320,83920,89516,7045,1195,4665,6565,7625,9515,7635,9896,1626,3916,5974,5902,3462,6873,2263,6354,0944,5614,9025,5786,3847,2458,1339,41610,41211,39212,45913,36214,64115,69616,544142,151135,631125,556126,297128,437129,572130,338114,636116,374116,471118,135117,548121,755120,94457,88156,12655,41037,34627,25719,63019,94713,33813,62914,2311,8421,8631,8851,8671,8411,8941,8981,9482,0332,0652,1982,3432,4902,74702,8883,1773,4523,7543,7422,6772,8063,0003,1003,7001,5001,6001,0001,1001,3001,0009001,0001,2001,2001,0001,1001,20060007000500000
       Property Plant Equipment 
0
0
0
600
0
600
0
600
600
600
600
500
500
600
500
400
400
400
300
400
300
400
400
500
452
455
518
737
696
645
572
482
482
349
284
220
165
144
100
70
84
55
66
113
111
108
174
241
340
384
376
417
505
676
698
1,079
1,756
3,597
4,080
4,289
4,775
6,815
7,046
8,193
8,912
10,221
10,339
11,623
17,478
21,100
16,323
15,482
14,422
13,181
12,277
11,211
10,228
9,232
7,910
7,023
6,161
5,373
4,697
4,273
3,799
3,366
2,956
2,492
2,150
1,904
1,834
1,811
1,651
1,542
1,381
1,229
1,102
1,060
940
865
3,271
7,638
7,851
8,573
8,501
8,447
8,340
7,955
7,851
8,565
9,263
8,408
7,779
6,420
6,476
5,220
4,650
4,150
3,684
3,642
3,937
3,656
3,272
3,2723,6563,9373,6423,6844,1504,6505,2206,4766,4207,7798,4089,2638,5657,8517,9558,3408,4478,5018,5737,8517,6383,2718659401,0601,1021,2291,3811,5421,6511,8111,8341,9042,1502,4922,9563,3663,7994,2734,6975,3736,1617,0237,9109,23210,22811,21112,27713,18114,42215,48216,32321,10017,47811,62310,33910,2218,9128,1937,0466,8154,7754,2894,0803,5971,7561,0796986765054173763843402411741081111136655847010014416522028434948248257264569673751845545250040040030040030040040040050060050050060060060060006000600000
       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
1,715
1,715
1,715
1,715
1,715
1,715
1,715
1,715
1,715
1,715
1,715
1,715
1,715
9,566
9,288
9,288
15,039
15,098
15,266
24,501
31,639
31,877
32,505
82,414
82,886
83,357
83,483
83,483
83,483
83,483
94,320
94,374
94,231
94,231
94,231
94,231
94,231
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,874
3,368
3,686
3,685
3,685
3,685
3,685
3,685
3,685
3,685
3,685
7,797
7,797
7,797
7,797
11,493
11,493
11,493
12,266
12,266
40,085
39,591
35,041
35,041
35,041
35,041
35,041
35,041
35,041
35,041
35,041
11,052
11,052
11,052
11,05211,05211,05235,04135,04135,04135,04135,04135,04135,04135,04135,04139,59140,08512,26612,26611,49311,49311,4937,7977,7977,7977,7973,6853,6853,6853,6853,6853,6853,6853,6853,6863,3681,874000000000000000000094,23194,23194,23194,23194,23194,37494,32083,48383,48383,48383,48383,35782,88682,41432,50531,87731,63924,50115,26615,09815,0399,2889,2889,5661,7151,7151,7151,7151,7151,7151,7151,7151,7151,7151,7151,7151,715000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
600
500
500
700
700
500
400
300
700
600
500
600
400
2,600
2,500
2,300
2,177
2,051
3,092
2,928
2,704
2,493
2,284
2,223
2,223
2,088
2,013
1,939
1,868
1,796
1,765
1,755
1,743
1,733
1,722
1,713
1,715
1,715
14,044
13,381
3,708
4,524
4,156
3,788
6,149
15,333
15,683
17,946
29,119
27,375
25,915
27,603
25,453
23,316
21,187
27,662
26,089
23,794
21,537
19,459
17,429
15,400
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
613
1,241
745
680
616
551
487
423
359
297
238
5,270
5,002
4,761
4,535
15,875
15,027
14,186
12,698
10,400
41,255
38,240
42,631
40,987
39,410
37,865
36,320
34,847
33,355
31,901
29,532
27,715
26,265
24,931
24,93126,26527,71529,53231,90133,35534,84736,32037,86539,41040,98742,63138,24041,25510,40012,69814,18615,02715,8754,5354,7615,0025,2702382973594234875516166807451,241613000000000000000000015,40017,42919,45921,53723,79426,08927,66221,18723,31625,45327,60325,91527,37529,11917,94615,68315,3336,1493,7884,1564,5243,70813,38114,0441,7151,7151,7131,7221,7331,7431,7551,7651,7961,8681,9392,0132,0882,2232,2232,2842,4932,7042,9283,0922,0512,1772,3002,5002,60040060050060070030040050070070050050060000000000
       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
2,354
2,223
3,224
3,017
2,756
2,532
2,316
2,265
2,227
2,141
2,059
1,978
1,900
1,889
1,848
1,828
1,810
1,786
1,801
1,772
1,752
1,734
14,057
13,388
12,998
19,563
19,254
26,840
36,841
54,734
55,428
56,802
119,188
118,158
113,468
113,846
111,696
109,559
107,590
122,145
120,660
118,216
115,958
113,933
118,153
121,051
221
214
219
181
182
181
184
184
223
222
223
205
205
288
295
269
270
195
196
2,686
4,763
4,580
4,511
4,447
4,382
4,722
552
552
544
331
366
458
430
328
552
552
535
8,649
679
597
700
620
616
541
547
490
0
485
0
0
0
0
0
0000048504905475416166207005976798,6495355525523284304583663315445525524,7224,3824,4474,5114,5804,7632,686196195270269295288205205223222223184184181182181219214221121,051118,153113,933115,958118,216120,660122,145107,590109,559111,696113,846113,468118,158119,18856,80255,42854,73436,84126,84019,25419,56312,99813,38814,0571,7341,7521,7721,8011,7861,8101,8281,8481,8891,9001,9782,0592,1412,2272,2652,3162,5322,7563,0173,2242,2232,354000000000000000000000000
       Deferred Long Term Asset Charges 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
11,180
0
0
0
0
0
0
0
0
0
0
0
0
0
74
74
74
74
0
0
0
0
0
0
0
0
404
404
404
404
191
191
191
191
94
94
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000094941911911911914044044044040000000074747474000000000000011,180000000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
0
0
0
600
0
1,300
0
3,500
4,200
2,000
1,600
2,300
2,100
1,500
1,500
1,600
1,900
1,600
2,000
2,600
2,300
2,900
2,200
2,100
2,390
2,575
3,004
2,887
2,709
2,766
2,637
2,955
2,955
1,737
1,395
1,154
1,080
1,326
1,050
997
1,308
1,374
1,547
1,729
1,466
2,068
3,597
3,759
3,798
5,383
6,823
4,969
5,284
7,013
7,690
7,907
10,649
10,618
11,259
11,591
12,456
13,578
11,640
17,955
18,337
17,203
18,924
16,627
18,167
16,636
16,360
15,081
13,610
12,657
12,022
11,733
12,671
12,349
16,417
13,367
12,711
12,074
12,843
12,488
10,960
10,412
10,700
10,447
11,236
10,786
13,666
11,249
13,245
13,374
11,072
9,310
11,509
17,373
17,788
4,640
7,560
11,795
11,772
12,513
15,497
16,204
13,920
14,187
14,029
17,952
30,888
14,796
14,326
13,917
27,613
27,202
24,374
20,181
15,422
10,187
9,998
10,089
8,433
8,43310,0899,99810,18715,42220,18124,37427,20227,61313,91714,32614,79630,88817,95214,02914,18713,92016,20415,49712,51311,77211,7957,5604,64017,78817,37311,5099,31011,07213,37413,24511,24913,66610,78611,23610,44710,70010,41210,96012,48812,84312,07412,71113,36716,41712,34912,67111,73312,02212,65713,61015,08116,36016,63618,16716,62718,92417,20318,33717,95511,64013,57812,45611,59111,25910,61810,6497,9077,6907,0135,2844,9696,8235,3833,7983,7593,5972,0681,4661,7291,5471,3741,3089971,0501,3261,0801,1541,3951,7372,9552,9552,6372,7662,7092,8873,0042,5752,3902,1002,2002,9002,3002,6002,0001,6001,9001,6001,5001,5002,1002,3001,6002,0004,2003,50001,3000600000
   > Total Current Liabilities 
0
0
0
600
0
1,300
0
3,400
4,100
2,100
1,600
2,100
1,800
1,400
1,300
1,500
1,900
1,600
2,000
2,600
2,300
2,800
2,200
2,100
2,390
2,575
3,004
2,887
2,709
2,766
2,637
2,955
2,955
1,737
1,395
1,154
1,080
1,326
1,050
997
1,308
1,374
1,547
1,729
1,466
2,068
3,597
3,759
3,798
5,383
6,823
4,969
5,284
7,013
7,690
7,907
10,649
10,618
11,259
11,125
12,070
13,235
11,429
16,891
17,270
16,077
17,757
14,703
15,915
12,182
12,619
11,525
10,192
9,284
8,580
8,243
9,620
9,419
14,275
9,830
8,984
8,219
8,955
8,845
7,194
6,786
7,224
7,212
8,126
7,816
8,792
5,508
7,565
7,076
7,067
4,816
4,023
3,985
3,540
3,383
4,921
4,945
5,135
5,720
8,982
9,841
7,788
8,370
8,432
12,712
25,011
9,368
9,342
10,160
15,365
20,731
20,249
16,613
12,179
7,642
7,191
7,543
6,410
6,4107,5437,1917,64212,17916,61320,24920,73115,36510,1609,3429,36825,01112,7128,4328,3707,7889,8418,9825,7205,1354,9454,9213,3833,5403,9854,0234,8167,0677,0767,5655,5088,7927,8168,1267,2127,2246,7867,1948,8458,9558,2198,9849,83014,2759,4199,6208,2438,5809,28410,19211,52512,61912,18215,91514,70317,75716,07717,27016,89111,42913,23512,07011,12511,25910,61810,6497,9077,6907,0135,2844,9696,8235,3833,7983,7593,5972,0681,4661,7291,5471,3741,3089971,0501,3261,0801,1541,3951,7372,9552,9552,6372,7662,7092,8873,0042,5752,3902,1002,2002,8002,3002,6002,0001,6001,9001,5001,3001,4001,8002,1001,6002,1004,1003,40001,3000600000
       Short-term Debt 
0
0
0
0
0
0
0
1,900
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,709
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,665
2,590
2,000
2,000
2,200
1,000
1,000
2,889
0
0
987
1,057
1,154
1,221
1,273
1,381
1,407
1,433
1,427
1,401
1,440
1,400
1,401
1,400
7,437
10,448
11,076
8,516
4,890
2,966
2,544
2,452
2,456
2,4562,4522,5442,9664,8908,51611,07610,4487,4371,4001,4011,4001,4401,4011,4271,4331,4071,3811,2731,2211,1541,057987002,8891,0001,0002,2002,0002,0002,5904,665000000000000000000000000000000000000003,70900000000000000000000000000000000000000000001,9000000000
       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
2,590
4,124
4,316
2,200
1,000
2,823
2,889
0
0
987
1,057
0
0
0
0
0
0
0
0
0
0
0
0
6,035
9,007
9,624
7,062
3,456
0
0
0
0
00003,4567,0629,6249,0076,0350000000000001,057987002,8892,8231,0002,2004,3164,1242,5900000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
300
0
600
0
900
1,500
900
500
900
1,400
800
800
900
1,200
700
900
1,400
1,000
1,400
900
700
945
1,009
1,345
1,590
1,062
1,011
948
1,160
1,160
569
579
445
497
734
504
538
803
835
750
939
751
1,048
2,134
2,383
2,274
2,197
4,942
2,941
2,294
3,519
3,284
3,401
2,776
2,999
2,830
3,492
3,071
3,742
4,162
4,215
3,640
3,651
4,140
4,592
7,224
4,192
4,669
3,181
1,986
1,720
2,014
1,978
1,788
1,828
2,396
1,632
1,623
1,378
2,145
1,521
1,660
1,536
1,470
1,708
1,480
1,740
1,775
1,907
1,600
1,296
1,318
1,333
1,298
1,315
1,139
1,160
1,249
1,227
1,536
2,050
3,463
3,936
1,855
2,282
2,640
3,372
4,326
3,301
3,148
3,774
3,625
3,236
3,119
3,343
3,027
2,522
2,218
2,338
2,050
2,0502,3382,2182,5223,0273,3433,1193,2363,6253,7743,1483,3014,3263,3722,6402,2821,8553,9363,4632,0501,5361,2271,2491,1601,1391,3151,2981,3331,3181,2961,6001,9071,7751,7401,4801,7081,4701,5361,6601,5212,1451,3781,6231,6322,3961,8281,7881,9782,0141,7201,9863,1814,6694,1927,2244,5924,1403,6513,6404,2154,1623,7423,0713,4922,8302,9992,7763,4013,2843,5192,2942,9414,9422,1972,2742,3832,1341,0487519397508358035385047344974455795691,1601,1609481,0111,0621,5901,3451,0099457009001,4001,0001,4009007001,2009008008001,4009005009001,50090006000300000
       Other Current Liabilities 
0
0
0
300
0
700
0
600
2,600
1,200
1,100
1,200
400
600
500
600
700
900
1,100
1,200
1,300
1,400
1,300
1,400
1,445
1,566
1,659
1,297
1,647
1,755
1,689
1,795
1,795
1,168
816
709
583
592
546
459
505
539
797
790
715
1,020
1,463
1,376
1,524
3,186
1,881
2,028
2,990
2,782
3,696
3,922
4,424
4,517
6,057
6,710
6,352
6,194
4,936
11,359
11,797
9,690
11,519
8,444
8,253
7,536
7,527
7,641
7,262
6,392
4,699
4,829
6,227
6,517
9,850
7,734
7,160
6,722
6,079
5,826
5,203
5,137
5,104
5,064
5,539
5,007
1,761
3,503
3,281
3,212
3,182
2,410
2,542
2,409
2,281
2,195
2,451
2,478
2,340
2,351
2,556
2,874
2,965
3,083
3,338
7,075
18,544
4,491
4,748
4,986
4,303
7,047
6,054
2,046
1,760
2,154
2,429
2,753
1,904
1,9042,7532,4292,1541,7602,0466,0547,0474,3034,9864,7484,49118,5447,0753,3383,0832,9652,8742,5562,3512,3402,4782,4512,1952,2812,4092,5422,4103,1823,2123,2813,5031,7615,0075,5395,0645,1045,1375,2035,8266,0796,7227,1607,7349,8506,5176,2274,8294,6996,3927,2627,6417,5277,5368,2538,44411,5199,69011,79711,3594,9366,1946,3526,7106,0574,5174,4243,9223,6962,7822,9902,0281,8813,1861,5241,3761,4631,0207157907975395054595465925837098161,1681,7951,7951,6891,7551,6471,2971,6591,5661,4451,4001,3001,4001,3001,2001,1009007006005006004001,2001,1001,2002,60060007000300000
   > Long-term Liabilities 
0
0
0
0
0
0
0
100
100
-100
0
200
300
100
200
100
0
0
0
0
0
100
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7,786
7,786
0
0
6,351
6,351
0
0
466
386
343
211
1,064
1,067
1,126
1,167
1,924
2,252
4,454
3,741
3,556
3,418
3,373
3,442
3,490
3,051
2,930
2,142
3,537
3,727
3,855
3,888
3,643
3,766
3,626
3,476
3,235
3,110
2,970
4,874
5,741
5,680
6,298
4,005
4,494
7,486
13,388
14,248
1,257
2,639
6,850
6,637
6,793
6,515
6,363
6,132
5,817
5,597
5,240
5,877
5,428
4,984
3,757
12,248
6,471
4,125
3,568
3,243
2,545
2,807
2,546
2,023
2,0232,5462,8072,5453,2433,5684,1256,47112,2483,7574,9845,4285,8775,2405,5975,8176,1326,3636,5156,7936,6376,8502,6391,25714,24813,3887,4864,4944,0056,2985,6805,7414,8742,9703,1103,2353,4763,6263,7663,6433,8883,8553,7273,5372,1422,9303,0513,4903,4423,3733,4183,5563,7414,4542,2521,9241,1671,1261,0671,064211343386466006,3516,351007,7867,78600000000000000000000000000000100000001002001003002000-1001001000000000
       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
2,727
3,641
0
3,408
3,363
3,432
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
883
967
1,062
1,158
1,492
1,558
1,623
1,689
1,755
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,873
0
0
0
0
0
0
0
0
000000003,8730000000000000001,7551,6891,6231,5581,4921,1581,0629678830000000000000003,4323,3633,40803,6412,727000000000000000000000000000000000000000000000000000000000000000000000
       Deferred Long Term Asset Charges 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
11,180
0
0
0
0
0
0
0
0
0
0
0
0
0
74
74
74
74
0
0
0
0
0
0
0
0
404
404
404
404
191
191
191
191
94
94
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000094941911911911914044044044040000000074747474000000000000011,180000000000000000000000000000000000000000000000000000000000000000000000
       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
466
386
343
211
70
70
129
170
197
525
2,727
3,641
3,546
3,408
3,363
3,432
3,399
2,960
2,839
2,051
3,383
3,573
3,701
3,736
3,643
3,766
3,626
3,476
3,235
3,110
2,970
3,108
4,181
3,375
3,801
2,332
1,736
4,663
10,499
11,293
1,257
763
715
828
1,019
967
915
1,011
1,012
970
929
1,017
961
912
117
117
3,495
0
1,372
0
0
0
0
0
000001,37203,4951171179129611,0179299701,0121,0119159671,0198287157631,25711,29310,4994,6631,7362,3323,8013,3754,1813,1082,9703,1103,2353,4763,6263,7663,6433,7363,7013,5733,3832,0512,8392,9603,3993,4323,3633,4083,5463,6412,727525197170129707021134338646600000000000000000000000000000000000000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,727
100
3,556
10
10
10
3,490
3,051
91
91
154
154
154
152
0
0
0
0
0
0
0
0
181
181
181
181
970
908
846
784
723
578
547
677
885
850
815
928
946
904
863
951
961
912
117
117
178
178
178
0
0
0
0
0
000001781781781171179129619518639049469288158508856775475787237848469089701811811811810000000015215415415491913,0513,4901010103,5561001,727000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
2,600
0
3,300
0
20,200
19,600
20,900
21,300
21,800
20,600
20,200
20,200
20,200
20,400
19,600
18,900
18,200
17,600
17,900
14,200
13,800
13,498
13,239
13,416
12,427
10,813
6,980
6,186
6,302
6,302
5,228
5,903
5,612
5,354
5,572
5,863
5,590
5,714
6,366
7,972
11,099
31,907
32,712
36,572
38,957
42,699
51,417
56,264
126,057
136,677
143,271
150,535
154,514
157,339
160,089
161,427
165,404
167,938
171,902
177,787
187,979
192,273
196,808
202,335
218,265
213,129
206,895
73,422
64,860
56,120
49,830
45,928
42,662
37,441
31,160
18,917
18,171
13,712
9,610
14,252
14,902
15,325
14,502
14,149
14,026
10,585
7,631
5,392
3,059
648
468
4,562
4,567
3,787
3,984
3,138
20,563
26,038
29,666
44,787
48,684
52,853
56,898
57,632
58,716
115,655
119,473
103,820
100,560
94,183
86,928
81,883
76,379
73,884
74,489
76,891
75,390
45,442
42,902
37,746
37,74642,90245,44275,39076,89174,48973,88476,37981,88386,92894,183100,560103,820119,473115,65558,71657,63256,89852,85348,68444,78729,66626,03820,5633,1383,9843,7874,5674,5624686483,0595,3927,63110,58514,02614,14914,50215,32514,90214,2529,61013,71218,17118,91731,16037,44142,66245,92849,83056,12064,86073,422206,895213,129218,265202,335196,808192,273187,979177,787171,902167,938165,404161,427160,089157,339154,514150,535143,271136,677126,05756,26451,41742,69938,95736,57232,71231,90711,0997,9726,3665,7145,5905,8635,5725,3545,6125,9035,2286,3026,3026,1866,98010,81312,42713,41613,23913,49813,80014,20017,90017,60018,20018,90019,60020,40020,20020,20020,20020,60021,80021,30020,90019,60020,20003,30002,600000
   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
16
16
16
16
16
16
16
16
16
16
16
16
16
16
17
17
17
17
17
18
22
22
22
22
23
24
24
28
30
30
31
30
30
31
31
31
32
32
33
33
34
34
34
35
36
36
36
36
36
36
36
36
37
37
37
37
39
38
45
45
46
46
46
46
47
47
12
12
12
14
14
14
18
25
25
28
32
32
38
38
40
41
41
41
52
54
55
54
55
55
56
56
61
65
70
75
10
11
12
121110757065615656555554555452414141403838323228252518141414121212474746464646454538393737373736363636363636363534343433333232313131303031303028242423222222221817171717171616161616161616161616161616000000000000000000000000
   Retained Earnings Total 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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
938
-133,543
-143,068
0
0
0
-168,539
-174,679
-181,940
-194,986
-196,485
-201,652
-207,346
-208,489
-208,284
-208,293
-209,524
-210,294
-210,887
-214,591
-217,871
-222,185
-225,397
-227,629
-230,203
-232,773
-232,933
-235,467
-237,831
-238,857
-236,091
-235,984
-232,581
-229,066
-225,395
-223,350
-221,971
-221,810
-221,230
-224,455
-229,658
-248,265
-252,273
-259,275
-267,768
-273,580
-281,552
-288,439
-294,103
0
0
0
0
0
00000-294,103-288,439-281,552-273,580-267,768-259,275-252,273-248,265-229,658-224,455-221,230-221,810-221,971-223,350-225,395-229,066-232,581-235,984-236,091-238,857-237,831-235,467-232,933-232,773-230,203-227,629-225,397-222,185-217,871-214,591-210,887-210,294-209,524-208,293-208,284-208,489-207,346-201,652-196,485-194,986-181,940-174,679-168,539000-143,068-133,543938000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
-300
0
-300
0
-400
-500
-700
-800
-900
-900
-1,000
-1,100
-800
-900
-900
-1,000
-1,100
-1,100
-1,900
-1,900
-2,000
-2,058
-2,120
-2,180
-2,265
-2,265
-2,265
0
-2,493
-2,493
-2,493
-2,493
-1,108
-1,108
-1,108
-1,108
-1,098
-1,098
-1,098
-1,098
-1,054
-1,054
-1,054
-1,054
-1,099
-1,099
-1,099
-1,099
-1,285
-1,285
-1,285
-1,285
-1,641
-1,641
-1,641
-30
69
24
32
19
-2
-21
-14
-12
-10
-6
-11
-40
-35
-152,751
-160,000
-164,000
-169,000
0
0
0
-196,485
-202,000
0
-208,000
-18,253
-208,000
-210,000
-210,000
-211,000
-215,000
-218,000
-222,000
-226,000
-226,000
0
-233,000
-233,000
-235,000
-238,000
-239,000
-20,096
-236,000
-233,000
-229,000
-225,000
-223,000
-222,000
-222,000
0
-224,455
-229,658
-248,265
-252,273
-259,275
0
-273,580
-281,552
-288,439
-294,103
-299,236
0
-336,955
-343,884
0
0-343,884-336,9550-299,236-294,103-288,439-281,552-273,5800-259,275-252,273-248,265-229,658-224,4550-222,000-222,000-223,000-225,000-229,000-233,000-236,000-20,096-239,000-238,000-235,000-233,000-233,0000-226,000-226,000-222,000-218,000-215,000-211,000-210,000-210,000-208,000-18,253-208,0000-202,000-196,485000-169,000-164,000-160,000-152,751-35-40-11-6-10-12-14-21-219322469-30-1,641-1,641-1,641-1,285-1,285-1,285-1,285-1,099-1,099-1,099-1,099-1,054-1,054-1,054-1,054-1,098-1,098-1,098-1,098-1,108-1,108-1,108-1,108-2,493-2,493-2,493-2,4930-2,265-2,265-2,265-2,180-2,120-2,058-2,000-1,900-1,900-1,100-1,100-1,000-900-900-800-1,100-1,000-900-900-800-700-500-4000-3000-300000
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
205,932
206,969
207,927
208,835
209,373
210,276
211,165
212,083
213,063
213,866
214,619
215,325
216,918
222,696
223,141
223,572
223,980
224,397
224,867
225,129
225,455
227,565
227,889
228,265
230,657
237,321
237,486
239,179
241,790
241,970
256,626
261,990
262,215
273,815
274,041
276,163
278,828
279,401
279,905
340,058
349,077
352,030
352,779
353,403
354,641
356,907
357,875
362,262
368,527
0
0
0
0
0
00000368,527362,262357,875356,907354,641353,403352,779352,030349,077340,058279,905279,401278,828276,163274,041273,815262,215261,990256,626241,970241,790239,179237,486237,321230,657228,265227,889227,565225,455225,129224,867224,397223,980223,572223,141222,696216,918215,325214,619213,866213,063212,083211,165210,276209,373208,835207,927206,969205,932000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
300
0
400
0
18,500
21,600
22,000
22,100
22,100
22,100
22,300
22,400
22,000
22,200
22,100
22,200
22,300
22,400
24,200
24,300
25,000
25,422
25,857
26,968
27,054
27,054
27,054
24,789
0
27,282
27,285
27,285
25,895
25,887
25,981
26,743
26,785
26,806
26,824
27,353
28,804
49,736
49,777
51,760
51,979
53,908
61,543
63,938
130,303
139,079
145,479
152,270
155,953
159,095
162,002
163,305
165,864
168,164
170,843
174,759
183,756
186,455
189,105
191,538
201,702
204,308
205,921
206,929
207,927
361,586
369,373
374,276
380,165
212,083
213,063
213,866
410,619
417,325
216,918
430,696
241,394
431,572
433,980
434,397
435,867
440,129
443,455
449,565
453,889
228,265
230,657
470,321
470,486
474,179
479,790
480,970
276,722
497,990
495,215
502,815
499,041
499,163
500,828
501,401
279,905
564,513
578,735
600,295
605,052
612,678
354,641
356,907
357,875
362,262
368,527
376,057
381,263
382,387
386,775
387,988