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

Tesla Inc
Buy, Hold or Sell?

Let's analyze Tesla together

I guess you are interested in Tesla 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 Tesla 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 Tesla Inc

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

1. Quick Overview

1.1. Quick analysis of Tesla (30 sec.)










1.2. What can you expect buying and holding a share of Tesla? (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?
5.0%

What is your share worth?

Current worth
$19.32
Expected worth in 1 year
$23.64
How sure are you?
77.5%

+ What do you gain per year?

Total Gains per Share
$4.32
Return On Investment
1.8%

For what price can you sell your share?

Current Price per Share
$244.50
Expected price per share
$202.59 - $268.94
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Tesla (5 min.)




Live pricePrice per Share (EOD)
$244.50
Intrinsic Value Per Share
$8.03 - $23.91
Total Value Per Share
$27.36 - $43.23

2.2. Growth of Tesla (5 min.)




Is Tesla growing?

Current yearPrevious yearGrowGrow %
How rich?$67.2b$47.1b$15.5b24.8%

How much money is Tesla making?

Current yearPrevious yearGrowGrow %
Making money$3b$3b$48.7m1.6%
Net Profit Margin12.6%13.0%--

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

2.3. Financial Health of Tesla (5 min.)




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




  Industry Rankings (Auto Manufacturers)  


Richest
#11 / 122

Most Revenue
#16 / 122

Most Profit
#8 / 122
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of Tesla is $244.50. 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 Tesla.
  • 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 Tesla, 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 $19.32. Based on the TTM, the Book Value Change Per Share is $1.08 per quarter. Based on the YOY, the Book Value Change Per Share is $1.03 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 Tesla.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps0.420.2%0.890.4%0.880.4%0.530.2%0.220.1%
Usd Book Value Change Per Share0.610.3%1.080.4%1.030.4%0.850.3%0.480.2%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share0.610.3%1.080.4%1.030.4%0.850.3%0.480.2%
Usd Price Per Share197.88-218.09-214.42-502.93-383.28-
Price to Earnings Ratio116.51-99.35-63.59-2,294.66-1,041.69-
Price-to-Total Gains Ratio322.01-298.10-223.95-1,159.46-3,316.95-
Price to Book Ratio10.24-12.33-15.94-78.57-234.23-
Price-to-Total Gains Ratio322.01-298.10-223.95-1,159.46-3,316.95-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share244.5
Number of shares4
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share1.080.85
Usd Total Gains Per Share1.080.85
Gains per Quarter (4 shares)4.323.42
Gains per Year (4 shares)17.2813.67
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
101770144
20352402718
30524104132
40695805546
50867506860
601049208274
7012110909688
801381260109102
901561430123116
1001731600137130

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%23.017.00.057.5%24.043.00.035.8%
Book Value Change Per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%31.09.00.077.5%41.023.03.061.2%
Dividend per Share0.00.04.00.0%0.00.012.00.0%0.00.020.00.0%2.00.038.05.0%2.00.065.03.0%
Total Gains per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%31.09.00.077.5%41.023.03.061.2%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Tesla 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--0.6151.080-43%1.034-41%0.854-28%0.476+29%
Book Value Per Share--19.32317.962+8%13.570+42%10.223+89%5.728+237%
Current Ratio--1.9111.761+9%1.538+24%1.506+27%1.479+29%
Debt To Asset Ratio--0.4040.408-1%0.437-8%0.524-23%0.666-39%
Debt To Equity Ratio--0.6860.699-2%0.796-14%1.453-53%3.293-79%
Dividend Per Share----0%-0%-0%0.001-100%
Eps--0.4250.888-52%0.881-52%0.532-20%0.221+92%
Free Cash Flow Per Share--0.3850.123+213%0.444-13%0.269+43%0.062+517%
Free Cash Flow To Equity Per Share--1.1210.554+103%0.317+254%0.370+203%0.205+446%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.020-2%
Intrinsic Value_10Y_max--23.910--------
Intrinsic Value_10Y_min--8.033--------
Intrinsic Value_1Y_max--1.587--------
Intrinsic Value_1Y_min--0.346--------
Intrinsic Value_3Y_max--5.386--------
Intrinsic Value_3Y_min--1.444--------
Intrinsic Value_5Y_max--9.927--------
Intrinsic Value_5Y_min--2.975--------
Market Cap781089448704.000+12%688820280000.000760745815000.000-9%744338030000.000-7%1683297267930.362-59%1262752500645.964-45%
Net Profit Margin--0.0580.126-54%0.130-56%0.092-37%-0.025+143%
Operating Margin--0.0870.080+9%0.136-36%0.101-13%-0.002+102%
Operating Ratio--0.9130.925-1%0.864+6%0.901+1%1.004-9%
Pb Ratio12.653+19%10.24112.329-17%15.936-36%78.573-87%234.234-96%
Pe Ratio143.962+19%116.51299.351+17%63.589+83%2294.662-95%1041.695-89%
Price Per Share244.500+19%197.880218.093-9%214.415-8%502.932-61%383.282-48%
Price To Free Cash Flow Ratio158.788+19%128.511107.657+19%195.073-34%351.640-63%65.617+96%
Price To Total Gains Ratio397.875+19%322.010298.102+8%223.950+44%1159.461-72%3316.950-90%
Quick Ratio--1.8361.605+14%1.144+61%1.152+59%1.012+81%
Return On Assets--0.0130.029-55%0.037-65%0.023-44%0.003+414%
Return On Equity--0.0220.050-56%0.068-67%0.046-52%-0.038+272%
Total Gains Per Share--0.6151.080-43%1.034-41%0.854-28%0.477+29%
Usd Book Value--67263000000.00062636750000.000+7%47109750000.000+43%35052700000.000+92%19496046300.000+245%
Usd Book Value Change Per Share--0.6151.080-43%1.034-41%0.854-28%0.476+29%
Usd Book Value Per Share--19.32317.962+8%13.570+42%10.223+89%5.728+237%
Usd Dividend Per Share----0%-0%-0%0.001-100%
Usd Eps--0.4250.888-52%0.881-52%0.532-20%0.221+92%
Usd Free Cash Flow--1340000000.000429250000.000+212%1540500000.000-13%911020000.000+47%225284925.000+495%
Usd Free Cash Flow Per Share--0.3850.123+213%0.444-13%0.269+43%0.062+517%
Usd Free Cash Flow To Equity Per Share--1.1210.554+103%0.317+254%0.370+203%0.205+446%
Usd Market Cap781089448704.000+12%688820280000.000760745815000.000-9%744338030000.000-7%1683297267930.362-59%1262752500645.964-45%
Usd Price Per Share244.500+19%197.880218.093-9%214.415-8%502.932-61%383.282-48%
Usd Profit--1478000000.0003097500000.000-52%3048750000.000-52%1832750000.000-19%769163175.000+92%
Usd Revenue--25500000000.00023829500000.000+7%23507000000.000+8%16204100000.000+57%9526194525.000+168%
Usd Total Gains Per Share--0.6151.080-43%1.034-41%0.854-28%0.477+29%
 EOD+4 -4MRQTTM+18 -15YOY+14 -195Y+17 -1610Y+28 -8

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15143.962
Price to Book Ratio (EOD)Between0-112.653
Net Profit Margin (MRQ)Greater than00.058
Operating Margin (MRQ)Greater than00.087
Quick Ratio (MRQ)Greater than11.836
Current Ratio (MRQ)Greater than11.911
Debt to Asset Ratio (MRQ)Less than10.404
Debt to Equity Ratio (MRQ)Less than10.686
Return on Equity (MRQ)Greater than0.150.022
Return on Assets (MRQ)Greater than0.050.013
Total6/10 (60.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5053.237
Ma 20Greater thanMa 50243.648
Ma 50Greater thanMa 100224.785
Ma 100Greater thanMa 200214.972
OpenGreater thanClose243.560
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Tesla Inc

Tesla, Inc. designs, develops, manufactures, leases, and sells electric vehicles, and energy generation and storage systems in the United States, China, and internationally. The company operates in two segments, Automotive, and Energy Generation and Storage. The Automotive segment offers electric vehicles, as well as sells automotive regulatory credits; and non-warranty after-sales vehicle, used vehicles, body shop and parts, supercharging, retail merchandise, and vehicle insurance services. This segment also provides sedans and sport utility vehicles through direct and used vehicle sales, a network of Tesla Superchargers, and in-app upgrades; purchase financing and leasing services; services for electric vehicles through its company-owned service locations and Tesla mobile service technicians; and vehicle limited warranties and extended service plans. The Energy Generation and Storage segment engages in the design, manufacture, installation, sale, and leasing of solar energy generation and energy storage products, and related services to residential, commercial, and industrial customers and utilities through its website, stores, and galleries, as well as through a network of channel partners; and provision of service and repairs to its energy product customers, including under warranty, as well as various financing options to its solar customers. The company was formerly known as Tesla Motors, Inc. and changed its name to Tesla, Inc. in February 2017. Tesla, Inc. was incorporated in 2003 and is headquartered in Austin, Texas.

Fundamental data was last updated by Penke on 2024-10-03 12:31:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is less efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less 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 very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

4.2.2. Valuation Summary

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

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Tesla to the Auto Manufacturers industry mean.
  • A Net Profit Margin of 5.8% means that $0.06 for each $1 in revenue is generated as profit.

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

  • The MRQ is 5.8%. The company is making a profit. +1
  • The TTM is 12.6%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ5.8%TTM12.6%-6.8%
TTM12.6%YOY13.0%-0.4%
TTM12.6%5Y9.2%+3.4%
5Y9.2%10Y-2.5%+11.7%
Compared to industry (Auto Manufacturers)
PeriodCompanyIndustry (mean)+/- 
MRQ5.8%4.2%+1.6%
TTM12.6%4.3%+8.3%
YOY13.0%3.8%+9.2%
5Y9.2%2.9%+6.3%
10Y-2.5%3.1%-5.6%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Tesla to the Auto Manufacturers industry mean.
  • 1.3% Return on Assets means that Tesla generated $0.01 profit for each $1 in assets.

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

  • The MRQ is 1.3%. Using its assets, the company is less efficient in making profit.
  • The TTM is 2.9%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.3%TTM2.9%-1.6%
TTM2.9%YOY3.7%-0.8%
TTM2.9%5Y2.3%+0.6%
5Y2.3%10Y0.3%+2.1%
Compared to industry (Auto Manufacturers)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3%1.0%+0.3%
TTM2.9%1.0%+1.9%
YOY3.7%0.9%+2.8%
5Y2.3%0.7%+1.6%
10Y0.3%0.6%-0.3%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Tesla to the Auto Manufacturers industry mean.
  • 2.2% Return on Equity means Tesla generated $0.02 for each $1 the owners (shareholders) invested.

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

  • The MRQ is 2.2%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 5.0%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ2.2%TTM5.0%-2.8%
TTM5.0%YOY6.8%-1.7%
TTM5.0%5Y4.6%+0.4%
5Y4.6%10Y-3.8%+8.4%
Compared to industry (Auto Manufacturers)
PeriodCompanyIndustry (mean)+/- 
MRQ2.2%2.9%-0.7%
TTM5.0%2.9%+2.1%
YOY6.8%2.6%+4.2%
5Y4.6%2.1%+2.5%
10Y-3.8%2.1%-5.9%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Tesla Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Tesla is operating .

  • Measures how much profit Tesla 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 Tesla to the Auto Manufacturers industry mean.
  • An Operating Margin of 8.7% means the company generated $0.09  for each $1 in revenue (before taxes).

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

  • The MRQ is 8.7%. The company is operating less efficient.
  • The TTM is 8.0%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ8.7%TTM8.0%+0.7%
TTM8.0%YOY13.6%-5.5%
TTM8.0%5Y10.1%-2.0%
5Y10.1%10Y-0.2%+10.3%
Compared to industry (Auto Manufacturers)
PeriodCompanyIndustry (mean)+/- 
MRQ8.7%6.6%+2.1%
TTM8.0%3.4%+4.6%
YOY13.6%4.4%+9.2%
5Y10.1%3.6%+6.5%
10Y-0.2%4.2%-4.4%
4.3.2.2. Operating Ratio

Measures how efficient Tesla is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Auto Manufacturers industry mean).
  • An Operation Ratio of 0.91 means that the operating costs are $0.91 for each $1 in net sales.

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

  • The MRQ is 0.913. The company is less efficient in keeping operating costs low.
  • The TTM is 0.925. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.913TTM0.925-0.012
TTM0.925YOY0.864+0.061
TTM0.9255Y0.901+0.024
5Y0.90110Y1.004-0.103
Compared to industry (Auto Manufacturers)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9131.518-0.605
TTM0.9251.548-0.623
YOY0.8641.324-0.460
5Y0.9011.545-0.644
10Y1.0041.352-0.348
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Tesla Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Auto Manufacturers industry mean).
  • A Current Ratio of 1.91 means the company has $1.91 in assets for each $1 in short-term debts.

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

  • The MRQ is 1.911. The company is able to pay all its short-term debts. +1
  • The TTM is 1.761. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.911TTM1.761+0.150
TTM1.761YOY1.538+0.223
TTM1.7615Y1.506+0.254
5Y1.50610Y1.479+0.027
Compared to industry (Auto Manufacturers)
PeriodCompanyIndustry (mean)+/- 
MRQ1.9111.193+0.718
TTM1.7611.179+0.582
YOY1.5381.207+0.331
5Y1.5061.232+0.274
10Y1.4791.199+0.280
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Tesla to the Auto Manufacturers industry mean.
  • A Quick Ratio of 1.84 means the company can pay off $1.84 for each $1 in debt (using most liquid assets).

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

  • The MRQ is 1.836. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 1.605. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ1.836TTM1.605+0.231
TTM1.605YOY1.144+0.462
TTM1.6055Y1.152+0.454
5Y1.15210Y1.012+0.140
Compared to industry (Auto Manufacturers)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8360.589+1.247
TTM1.6050.604+1.001
YOY1.1440.730+0.414
5Y1.1520.809+0.343
10Y1.0120.802+0.210
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Tesla Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Tesla to Auto Manufacturers industry mean.
  • A Debt to Asset Ratio of 0.40 means that Tesla assets are financed with 40.4% credit (debt) and the remaining percentage (100% - 40.4%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.404. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.408. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.404TTM0.408-0.004
TTM0.408YOY0.437-0.029
TTM0.4085Y0.524-0.116
5Y0.52410Y0.666-0.142
Compared to industry (Auto Manufacturers)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4040.639-0.235
TTM0.4080.637-0.229
YOY0.4370.635-0.198
5Y0.5240.637-0.113
10Y0.6660.639+0.027
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Tesla to the Auto Manufacturers industry mean.
  • A Debt to Equity ratio of 68.6% means that company has $0.69 debt for each $1 in shareholders equity.

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

  • The MRQ is 0.686. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.699. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.686TTM0.699-0.013
TTM0.699YOY0.796-0.098
TTM0.6995Y1.453-0.754
5Y1.45310Y3.293-1.841
Compared to industry (Auto Manufacturers)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6861.859-1.173
TTM0.6991.802-1.103
YOY0.7961.802-1.006
5Y1.4531.928-0.475
10Y3.2931.890+1.403
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 Tesla generates.

  • Above 15 is considered overpriced but always compare Tesla to the Auto Manufacturers industry mean.
  • A PE ratio of 116.51 means the investor is paying $116.51 for every $1 in earnings.

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

  • The EOD is 143.962. Based on the earnings, the company is expensive. -2
  • The MRQ is 116.512. Based on the earnings, the company is expensive. -2
  • The TTM is 99.351. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD143.962MRQ116.512+27.450
MRQ116.512TTM99.351+17.161
TTM99.351YOY63.589+35.762
TTM99.3515Y2,294.662-2,195.311
5Y2,294.66210Y1,041.695+1,252.967
Compared to industry (Auto Manufacturers)
PeriodCompanyIndustry (mean)+/- 
EOD143.9625.662+138.300
MRQ116.5125.727+110.785
TTM99.3516.008+93.343
YOY63.5895.906+57.683
5Y2,294.6626.609+2,288.053
10Y1,041.69512.394+1,029.301
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 Tesla Inc:

  • The EOD is 158.788. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is 128.511. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is 107.657. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD158.788MRQ128.511+30.277
MRQ128.511TTM107.657+20.854
TTM107.657YOY195.073-87.416
TTM107.6575Y351.640-243.983
5Y351.64010Y65.617+286.023
Compared to industry (Auto Manufacturers)
PeriodCompanyIndustry (mean)+/- 
EOD158.788-0.271+159.059
MRQ128.511-0.660+129.171
TTM107.657-0.325+107.982
YOY195.0730.320+194.753
5Y351.6400.199+351.441
10Y65.617-0.096+65.713
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 Tesla is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Auto Manufacturers industry mean).
  • A PB ratio of 10.24 means the investor is paying $10.24 for each $1 in book value.

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

  • The EOD is 12.653. Based on the equity, the company is expensive. -2
  • The MRQ is 10.241. Based on the equity, the company is expensive. -2
  • The TTM is 12.329. Based on the equity, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD12.653MRQ10.241+2.413
MRQ10.241TTM12.329-2.088
TTM12.329YOY15.936-3.607
TTM12.3295Y78.573-66.244
5Y78.57310Y234.234-155.661
Compared to industry (Auto Manufacturers)
PeriodCompanyIndustry (mean)+/- 
EOD12.6531.334+11.319
MRQ10.2411.249+8.992
TTM12.3291.470+10.859
YOY15.9361.372+14.564
5Y78.5731.765+76.808
10Y234.2341.897+232.337
4.6.2. Total Gains per Share

2.4. Latest News of Tesla Inc

Does Tesla Inc still have the same value as the quarterly reports suggest? Recent changes may be an indication that the value of the company is changing. Read the news from Tesla Inc to keep up to date. Note: the news is often already included in the price.

DateTitleRead
2024-10-08
11:42
What's the Best "Magnificent Seven" Stock to Buy If Kamala Harris Wins in November?Read
2024-10-08
00:09
Cramer Says To Buy Tesla, Inc. (TSLA) Ahead Of ‘We, Robot’ EventRead
2024-10-07
19:46
Trump Media stock spikes 15% after Elon Musk came to a campaign rallyRead
2024-10-07
19:20
Tesla Cybertrucks are still being insured by Geico — despite claims otherwiseRead
2024-10-07
18:13
DJT stock surges following Elon Musk cameo at Trump rallyRead
2024-10-07
18:08
Elon Musk’s America PAC offers bounty for contact info of millions of registered voters in battleground statesRead
2024-10-07
17:57
No, Geico is not canceling mass coverage on the Cybertruck, despite what you might have readRead
2024-10-07
15:34
LVO Amends TSLA Partnership: Can Streaming Upgrade Boost the Stock?Read
2024-10-07
15:00
Here is What to Know Beyond Why Tesla, Inc. (TSLA) is a Trending StockRead
2024-10-07
05:06
Musk vs. Buffett: Which Investor Do Benzinga Readers Trust To Turn $1,000 Into $100,000 Faster?Read

4.7 Holders & Insider Transactions

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

4.8.1. Institutions holding Tesla Inc

Institutions are holding 47.06% of the shares of Tesla Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30Vanguard Group Inc7.43820.903323762323940211191.7214
2024-06-30BlackRock Inc5.95010.851319008441217158450.9109
2024-06-30State Street Corp3.56750.985511396836421399941.9136
2024-06-30Geode Capital Management, LLC1.8261.00995833381214253012.5045
2024-06-30Capital World Investors1.33691.37814270878736130569.2416
2024-06-30Morgan Stanley - Brokerage Accounts1.26070.616740275799-40094377-49.8871
2024-06-30JPMorgan Chase & Co1.00810.523532206264419341514.9696
2024-06-30NORGES BANK0.96510.911530831666-739312-2.3417
2024-06-30T. Rowe Price Associates, Inc.0.83850.634326787373483281922.0128
2024-06-30Northern Trust Corp0.75620.8055241568011489400.6204
2024-06-30FMR Inc0.74850.3029239127678868043.8513
2024-06-30Legal & General Group PLC0.69520.983822208792-522875-2.3002
2024-06-30UBS Asset Mgmt Americas Inc0.67081.216721431059482732229.0737
2024-06-30Bank of America Corp0.64170.358520499889220619612.0599
2024-06-30Goldman Sachs Group Inc0.62890.672320091288363478922.0873
2024-06-30Bank of New York Mellon Corp0.55470.664717720365-314112-1.7417
2024-06-30Loomis, Sayles & Company LP0.51144.455516336280207669814.5635
2024-06-30Charles Schwab Investment Management Inc0.50850.6124162438566104733.9049
2024-06-30BAMCO Inc0.48578.793215516436-1701359-9.8814
2024-06-30Baillie Gifford & Co Limited.0.44742.203414293286-3542636-19.8624
Total 30.840128.883985230535-10581900-1.1%

4.9.2. Funds holding Tesla Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-08-31Vanguard Total Stock Mkt Idx Inv2.68691.0685858374793568130.4174
2024-08-31Vanguard Institutional 500 Index Trust2.27191.2527725780985697240.7912
2024-08-31Invesco QQQ Trust1.13672.69743631297500
2024-07-31Fidelity 500 Index1.06171.38513391780318420.0054
2024-08-31SPDR® S&P 500® ETF Trust1.02891.250332870467-171080-0.5178
2024-08-30iShares Core S&P 500 ETF0.95251.24893042761516530.0054
2024-08-31Vanguard Growth Index Investor0.84782.2767270839131081660.401
2024-06-30American Funds Growth Fund of Amer A0.73631.655723522615352878717.6494
2024-06-30Capital Group Growth Fnd of Amer Comp0.73631.655723522615352878717.6494
2024-08-31Vanguard Institutional Index I0.55761.252717812317-114627-0.6394
2024-08-31The Consumer Discret Sel SectSPDR® ETF0.436115.822913930526-13850-0.0993
2024-08-31State St S&P 500® Indx SL Cl III0.42061.241913435981202000.1506
2024-06-30Capital Group New Perspective Comp0.35381.6075113041566754636.3551
2024-06-30American Funds New Perspective A0.35381.6075113041566754636.3551
2024-06-30Baron Partners Retail0.31333.724810000000-1725000-14.7122
2024-08-30iShares Russell 1000 Growth ETF0.31112.20849939972-5658-0.0569
2024-06-30Blackrock Eq Idx Fund CF0.30731.18739817578-81479-0.8231
2024-08-31Russell 1000 Index Fund0.27031.142986362851351991.5904
2024-06-30Blackrock Russ 1000 Eq Idx Composite0.26461.1018454118917261.0969
2024-06-30American Funds IS® Growth 10.23973.45627656300920001.2162
Total 15.286978.8441488364969+7674129+1.6%

5.3. Insider Transactions

Insiders are holding 12.998% of the shares of Tesla Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-09-23Vaibhav TanejaSELL8000250
2024-09-06Xiaotong ZhuSELL297221.77
2024-07-25Robyn M DenholmSELL66364219.96
2024-06-06Xiaotong ZhuSELL650174.21
2024-05-06Robyn M DenholmSELL93705184.86
2024-04-01Andrew D BaglinoSELL10500176.2
2024-03-12Robyn M DenholmSELL93705175.44
2024-03-06Xiaotong ZhuSELL687177.11
2024-02-29Andrew D BaglinoSELL10500204.17
2024-02-21Robyn M DenholmSELL93706194.73
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

Balance Sheet of 2024-06-30. Currency in USD. All numbers in thousands.

Summary
Total Assets112,832,000
Total Liabilities45,569,000
Total Stockholder Equity66,468,000
 As reported
Total Liabilities 45,569,000
Total Stockholder Equity+ 66,468,000
Total Assets = 112,832,000

Assets

Total Assets112,832,000
Total Current Assets52,977,000
Long-term Assets59,855,000
Total Current Assets
Cash And Cash Equivalents 15,009,000
Short-term Investments 16,085,000
Net Receivables 3,737,000
Inventory 14,195,000
Other Current Assets 3,951,000
Total Current Assets  (as reported)52,977,000
Total Current Assets  (calculated)52,977,000
+/-0
Long-term Assets
Property Plant Equipment 32,902,000
Goodwill 249,000
Long Term Investments 184,000
Intangible Assets 164,000
Long-term Assets Other 4,041,000
Long-term Assets  (as reported)59,855,000
Long-term Assets  (calculated)37,540,000
+/- 22,315,000

Liabilities & Shareholders' Equity

Total Current Liabilities27,729,000
Long-term Liabilities17,840,000
Total Stockholder Equity66,468,000
Total Current Liabilities
Short-term Debt 3,012,000
Short Long Term Debt 2,024,000
Accounts payable 13,056,000
Other Current Liabilities 8,868,000
Total Current Liabilities  (as reported)27,729,000
Total Current Liabilities  (calculated)26,960,000
+/- 769,000
Long-term Liabilities
Long term Debt 5,338,000
Capital Lease Obligations 5,153,000
Long-term Liabilities Other 898,000
Long-term Liabilities  (as reported)17,840,000
Long-term Liabilities  (calculated)11,389,000
+/- 6,451,000
Total Stockholder Equity
Common Stock3,000
Retained Earnings 30,489,000
Accumulated Other Comprehensive Income -467,000
Other Stockholders Equity 36,443,000
Total Stockholder Equity (as reported)66,468,000
Total Stockholder Equity (calculated)66,468,000
+/-0
Other
Capital Stock3,000
Cash and Short Term Investments 31,094,000
Common Stock Shares Outstanding 3,481,000
Current Deferred Revenue2,793,000
Liabilities and Stockholders Equity 112,832,000
Net Debt -2,494,000
Net Invested Capital 73,830,000
Net Working Capital 25,248,000
Property Plant and Equipment Gross 61,756,000
Short Long Term Debt Total 12,515,000



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-03-312007-12-312007-03-31
> Total Assets 
8,709
12,925
12,925
51,699
51,699
32,606
155,916
155,916
130,424
145,320
147,974
361,621
386,082
407,289
646,155
700,250
713,448
761,100
776,869
809,177
1,114,190
1,143,778
1,887,844
2,166,209
2,416,930
4,500,410
5,054,464
5,437,533
5,849,251
6,120,030
6,468,185
7,547,497
8,092,460
9,191,702
11,868,952
12,592,397
22,664,076
25,053,726
26,043,705
28,107,074
28,655,372
27,271,429
27,910,000
29,262,713
29,739,614
28,912,524
31,872,597
32,795,000
34,309,000
37,250,000
38,135,000
45,691,000
52,148,000
52,972,000
55,146,000
57,834,000
62,131,000
66,038,000
68,513,000
74,426,000
82,338,000
86,833,000
90,591,000
93,941,000
106,618,000
109,226,000
112,832,000
112,832,000109,226,000106,618,00093,941,00090,591,00086,833,00082,338,00074,426,00068,513,00066,038,00062,131,00057,834,00055,146,00052,972,00052,148,00045,691,00038,135,00037,250,00034,309,00032,795,00031,872,59728,912,52429,739,61429,262,71327,910,00027,271,42928,655,37228,107,07426,043,70525,053,72622,664,07612,592,39711,868,9529,191,7028,092,4607,547,4976,468,1856,120,0305,849,2515,437,5335,054,4644,500,4102,416,9302,166,2091,887,8441,143,7781,114,190809,177776,869761,100713,448700,250646,155407,289386,082361,621147,974145,320130,424155,916155,91632,60651,69951,69912,92512,9258,709
   > Total Current Assets 
5,577
7,857
7,857
31,427
31,427
25,140
131,950
131,950
100,559
100,602
90,034
241,133
235,886
226,906
417,758
412,121
372,838
358,897
317,126
284,541
524,768
525,993
1,129,542
1,218,766
1,265,939
3,156,047
3,441,694
3,362,914
3,180,073
2,921,417
2,628,621
2,998,795
2,782,006
3,239,543
5,203,705
5,172,412
6,259,796
7,027,889
6,359,444
7,068,733
6,570,520
6,383,920
6,699,797
7,920,491
8,307,000
7,677,822
10,181,952
10,940,000
12,103,000
14,893,000
15,336,000
21,744,000
26,717,000
24,705,000
24,693,000
25,002,000
27,100,000
29,050,000
31,222,000
35,990,000
40,917,000
42,997,000
43,875,000
45,026,000
49,616,000
50,535,000
52,977,000
52,977,00050,535,00049,616,00045,026,00043,875,00042,997,00040,917,00035,990,00031,222,00029,050,00027,100,00025,002,00024,693,00024,705,00026,717,00021,744,00015,336,00014,893,00012,103,00010,940,00010,181,9527,677,8228,307,0007,920,4916,699,7976,383,9206,570,5207,068,7336,359,4447,027,8896,259,7965,172,4125,203,7053,239,5432,782,0062,998,7952,628,6212,921,4173,180,0733,362,9143,441,6943,156,0471,265,9391,218,7661,129,542525,993524,768284,541317,126358,897372,838412,121417,758226,906235,886241,13390,034100,602100,559131,950131,95025,14031,42731,4277,8577,8575,577
       Cash And Cash Equivalents 
4,303
2,319
2,319
9,277
9,277
17,407
106,547
106,547
69,627
61,546
47,304
96,563
99,558
100,655
319,380
213,328
255,266
218,570
210,554
85,693
201,890
214,417
746,057
795,116
845,889
2,393,908
2,674,910
2,370,735
1,905,713
1,510,076
1,150,673
1,426,036
1,196,908
1,441,789
3,246,301
3,084,257
3,393,216
4,006,593
3,035,924
3,530,030
3,367,914
2,665,673
2,236,424
2,967,504
3,686,000
2,198,169
4,954,740
5,338,000
6,268,000
8,080,000
8,615,000
14,531,000
19,384,000
17,141,000
16,229,000
16,065,000
17,576,000
17,505,000
18,324,000
19,532,000
16,253,000
16,048,000
15,296,000
15,932,000
16,398,000
11,805,000
15,009,000
15,009,00011,805,00016,398,00015,932,00015,296,00016,048,00016,253,00019,532,00018,324,00017,505,00017,576,00016,065,00016,229,00017,141,00019,384,00014,531,0008,615,0008,080,0006,268,0005,338,0004,954,7402,198,1693,686,0002,967,5042,236,4242,665,6733,367,9143,530,0303,035,9244,006,5933,393,2163,084,2573,246,3011,441,7891,196,9081,426,0361,150,6731,510,0761,905,7132,370,7352,674,9102,393,908845,889795,116746,057214,417201,89085,693210,554218,570255,266213,328319,380100,65599,55896,56347,30461,54669,627106,547106,54717,4079,2779,2772,3192,3194,303
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
88,130
73,597
42,943
11,251
65,060
25,061
25,009
21,960
22,861
19,094
16,719
1,362
1,265
3,012
189,111
11,714
17,331
17,947
20,693
20,591
25,223
22,628
23,980
24,525
23,711
105,519
88,946
118,369
138,181
155,323
120,194
146,822
158,627
192,551
0
0
0
0
0
0
0
0
0
0
30,000
131,000
508,000
591,000
1,575,000
5,932,000
6,354,000
7,779,000
10,145,000
12,696,000
15,058,000
16,085,000
16,085,00015,058,00012,696,00010,145,0007,779,0006,354,0005,932,0001,575,000591,000508,000131,00030,0000000000000192,551158,627146,822120,194155,323138,181118,36988,946105,51923,71124,52523,98022,62825,22320,59120,69317,94717,33111,714189,1113,0121,2651,36216,71919,09422,86121,96025,00925,06165,06011,25142,94373,59788,13000000000000
       Net Receivables 
15
830
830
3,320
3,320
872
1,386
1,386
3,488
5,931
6,467
8,062
6,710
20,260
23,308
18,250
9,539
13,589
11,023
9,164
26,842
46,139
113,544
47,580
49,109
72,380
96,607
156,889
226,604
200,052
138,648
119,964
168,965
318,056
178,594
326,895
499,142
440,349
453,539
607,734
515,381
652,848
569,874
1,155,001
949,000
1,046,945
1,147,100
1,128,000
1,324,000
1,274,000
1,485,000
1,757,000
1,886,000
1,890,000
2,129,000
1,962,000
1,913,000
2,311,000
2,081,000
2,192,000
2,952,000
2,993,000
3,447,000
2,520,000
3,508,000
3,887,000
3,737,000
3,737,0003,887,0003,508,0002,520,0003,447,0002,993,0002,952,0002,192,0002,081,0002,311,0001,913,0001,962,0002,129,0001,890,0001,886,0001,757,0001,485,0001,274,0001,324,0001,128,0001,147,1001,046,945949,0001,155,001569,874652,848515,381607,734453,539440,349499,142326,895178,594318,056168,965119,964138,648200,052226,604156,88996,60772,38049,10947,580113,54446,13926,8429,16411,02313,5899,53918,25023,30820,2606,7108,0626,4675,9313,4881,3861,3868723,3203,32083083015
       Inventory 
527
4,163
4,163
16,650
16,650
5,806
19,653
19,653
23,222
28,588
29,518
39,508
45,182
50,823
54,312
49,216
50,082
55,427
66,669
159,048
268,504
237,618
254,891
347,545
340,355
450,730
596,927
752,492
953,675
1,054,840
1,212,279
1,293,717
1,277,838
1,301,961
1,609,607
1,604,571
2,067,454
2,220,336
2,438,111
2,471,382
2,263,537
2,565,826
3,324,643
3,314,127
3,113,000
3,836,850
3,382,358
3,581,000
3,552,000
4,494,000
4,018,000
4,218,000
4,101,000
4,132,000
4,733,000
5,199,000
5,757,000
6,691,000
8,108,000
10,327,000
12,839,000
14,375,000
14,356,000
13,721,000
13,626,000
16,033,000
14,195,000
14,195,00016,033,00013,626,00013,721,00014,356,00014,375,00012,839,00010,327,0008,108,0006,691,0005,757,0005,199,0004,733,0004,132,0004,101,0004,218,0004,018,0004,494,0003,552,0003,581,0003,382,3583,836,8503,113,0003,314,1273,324,6432,565,8262,263,5372,471,3822,438,1112,220,3362,067,4541,604,5711,609,6071,301,9611,277,8381,293,7171,212,2791,054,840953,675752,492596,927450,730340,355347,545254,891237,618268,504159,04866,66955,42750,08249,21654,31250,82345,18239,50829,51828,58823,22219,65319,6535,80616,65016,6504,1634,163527
       Other Current Assets 
733
545
545
0
2,180
1,056
0
4,364
4,222
4,537
6,745
97,000
84,436
55,168
20,758
66,267
9,414
46,302
28,880
30,636
8,438
11,100
13,688
28,525
27,574
48,869
61,536
65,467
76,134
135,756
106,430
133,855
115,667
153,757
144,678
132,978
194,465
271,665
313,501
321,406
268,365
379,379
422,034
325,232
366,000
464,908
569,748
660,000
959,000
1,045,000
1,218,000
1,238,000
1,346,000
1,542,000
1,602,000
1,746,000
1,723,000
2,035,000
2,118,000
2,364,000
2,941,000
2,741,000
2,997,000
2,708,000
3,388,000
3,752,000
3,951,000
3,951,0003,752,0003,388,0002,708,0002,997,0002,741,0002,941,0002,364,0002,118,0002,035,0001,723,0001,746,0001,602,0001,542,0001,346,0001,238,0001,218,0001,045,000959,000660,000569,748464,908366,000325,232422,034379,379268,365321,406313,501271,665194,465132,978144,678153,757115,667133,855106,430135,75676,13465,46761,53648,86927,57428,52513,68811,1008,43830,63628,88046,3029,41466,26720,75855,16884,43697,0006,7454,5374,2224,36401,0562,1800545545733
   > Long-term Assets 
3,132
5,068
5,068
20,272
20,272
7,466
23,966
23,966
29,865
44,718
57,940
120,488
150,196
180,383
228,397
288,129
340,610
402,203
459,743
524,636
576,567
617,785
758,302
947,443
1,150,991
1,344,363
1,612,769
2,074,619
2,650,594
3,198,613
3,839,564
4,548,702
5,285,933
5,952,159
6,665,247
7,419,985
16,404,280
18,025,837
19,684,261
21,038,341
22,084,852
20,887,509
21,210,203
21,342,222
21,433,000
21,234,702
21,690,645
21,855,000
22,206,000
22,357,000
22,799,000
23,947,000
25,431,000
28,267,000
30,453,000
32,832,000
35,031,000
36,988,000
37,291,000
38,436,000
41,421,000
43,836,000
46,716,000
48,915,000
57,002,000
58,691,000
59,855,000
59,855,00058,691,00057,002,00048,915,00046,716,00043,836,00041,421,00038,436,00037,291,00036,988,00035,031,00032,832,00030,453,00028,267,00025,431,00023,947,00022,799,00022,357,00022,206,00021,855,00021,690,64521,234,70221,433,00021,342,22221,210,20320,887,50922,084,85221,038,34119,684,26118,025,83716,404,2807,419,9856,665,2475,952,1595,285,9334,548,7023,839,5643,198,6132,650,5942,074,6191,612,7691,344,3631,150,991947,443758,302617,785576,567524,636459,743402,203340,610288,129228,397180,383150,196120,48857,94044,71829,86523,96623,9667,46620,27220,2725,0685,0683,132
       Property Plant Equipment 
3,000
4,698
4,698
18,793
18,793
5,884
19,473
19,473
23,535
26,866
33,156
42,896
122,599
152,513
200,180
259,794
310,171
376,174
433,642
498,037
562,300
591,057
727,047
923,306
1,120,919
1,301,118
1,567,048
2,022,069
2,596,011
3,136,252
3,766,263
4,464,536
5,194,737
5,837,224
6,526,976
7,258,345
15,036,917
16,555,136
18,218,554
19,516,596
20,491,616
19,180,724
19,591,426
19,733,969
19,691,000
19,318,095
19,600,979
19,845,000
20,199,000
20,468,000
20,876,000
21,990,000
23,375,000
24,844,000
27,030,000
29,248,000
31,176,000
32,639,000
33,684,000
34,563,000
36,635,000
38,669,000
41,041,000
42,793,000
29,725,000
31,436,000
32,902,000
32,902,00031,436,00029,725,00042,793,00041,041,00038,669,00036,635,00034,563,00033,684,00032,639,00031,176,00029,248,00027,030,00024,844,00023,375,00021,990,00020,876,00020,468,00020,199,00019,845,00019,600,97919,318,09519,691,00019,733,96919,591,42619,180,72420,491,61619,516,59618,218,55416,555,13615,036,9177,258,3456,526,9765,837,2245,194,7374,464,5363,766,2633,136,2522,596,0112,022,0691,567,0481,301,1181,120,919923,306727,047591,057562,300498,037433,642376,174310,171259,794200,180152,513122,59942,89633,15626,86623,53519,47319,4735,88418,79318,7934,6984,6983,000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
40,984
43,766
45,236
60,237
61,284
64,284
65,226
68,000
74,312
153,475
186,000
198,000
193,000
196,000
203,000
207,000
206,000
203,000
201,000
200,000
200,000
196,000
191,000
194,000
195,000
263,000
250,000
253,000
250,000
249,000
249,000250,000253,000250,000263,000195,000194,000191,000196,000200,000200,000201,000203,000206,000207,000203,000196,000193,000198,000186,000153,47574,31268,00065,22664,28461,28460,23745,23643,76640,9840000000000000000000000000000000000000
       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
506,302
486,350
472,663
463,878
456,652
449,754
434,841
422,897
421,548
413,181
400,308
398,000
1,000
0
0
0
0
1,331,000
1,311,000
1,260,000
0
0
0
0
0
0
0
0
0
184,000
184,000
184,000184,0000000000001,260,0001,311,0001,331,00000001,000398,000400,308413,181421,548422,897434,841449,754456,652463,878472,663486,350506,302000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
14,508
14,531
14,508
14,508
14,508
14,508
14,508
14,392
14,267
14,150
14,029
13,837
13,930
13,662
13,541
13,420
0
0
0
0
12,816
0
0
0
376,145
388,608
380,847
372,238
361,502
346,428
300,406
291,476
282,000
273,568
327,358
351,000
339,000
323,000
312,000
318,000
313,000
299,000
283,000
269,000
1,517,000
254,000
241,000
228,000
215,000
204,000
202,000
191,000
178,000
171,000
164,000
164,000171,000178,000191,000202,000204,000215,000228,000241,000254,0001,517,000269,000283,000299,000313,000318,000312,000323,000339,000351,000327,358273,568282,000291,476300,406346,428361,502372,238380,847388,608376,14500012,816000013,42013,54113,66213,93013,83714,02914,15014,26714,39214,50814,50814,50814,50814,50814,53114,508000000000000
       Long-term Assets Other 
133
370
370
1,479
1,479
1,583
4,493
4,493
6,330
17,852
24,784
77,592
27,597
27,870
28,217
28,335
9,524
26,029
26,101
26,599
-576,567
12,578
17,226
10,300
30,072
29,583
32,180
39,130
54,583
62,361
73,301
84,166
78,380
114,935
138,271
161,640
991,218
1,041,109
1,041,094
1,104,271
1,166,193
1,299,073
1,254,087
1,233,979
1,380,000
1,564,204
1,607,316
1,472,000
1,469,000
1,373,000
1,415,000
1,436,000
1,536,000
2,918,000
2,937,000
3,114,000
2,138,000
3,895,000
3,170,000
3,454,000
3,392,000
4,768,000
5,210,000
5,681,000
4,201,000
4,241,000
4,041,000
4,041,0004,241,0004,201,0005,681,0005,210,0004,768,0003,392,0003,454,0003,170,0003,895,0002,138,0003,114,0002,937,0002,918,0001,536,0001,436,0001,415,0001,373,0001,469,0001,472,0001,607,3161,564,2041,380,0001,233,9791,254,0871,299,0731,166,1931,104,2711,041,0941,041,109991,218161,640138,271114,93578,38084,16673,30162,36154,58339,13032,18029,58330,07210,30017,22612,578-576,56726,59926,10126,0299,52428,33528,21727,87027,59777,59224,78417,8526,3304,4934,4931,5831,4791,479370370133
> Total Liabilities 
38,171
62,853
62,853
251,413
251,413
95,987
386,561
386,561
383,947
101,141
457,749
141,698
179,034
239,551
297,703
406,132
489,403
607,226
714,654
837,052
989,490
975,195
1,258,418
1,602,044
1,749,809
3,588,355
4,102,131
4,479,439
4,937,541
5,294,033
5,752,251
6,232,841
7,003,516
8,221,338
9,348,658
9,911,909
16,758,951
18,892,636
19,461,590
21,929,414
23,023,050
21,551,023
22,642,887
23,409,144
23,426,010
22,874,618
24,722,136
25,313,000
26,199,000
26,578,000
26,798,000
28,191,000
28,469,000
28,507,000
28,896,000
29,340,000
31,116,000
30,632,000
30,855,000
33,302,000
36,440,000
37,598,000
38,409,000
39,446,000
43,009,000
44,046,000
45,569,000
45,569,00044,046,00043,009,00039,446,00038,409,00037,598,00036,440,00033,302,00030,855,00030,632,00031,116,00029,340,00028,896,00028,507,00028,469,00028,191,00026,798,00026,578,00026,199,00025,313,00024,722,13622,874,61823,426,01023,409,14422,642,88721,551,02323,023,05021,929,41419,461,59018,892,63616,758,9519,911,9099,348,6588,221,3387,003,5166,232,8415,752,2515,294,0334,937,5414,479,4394,102,1313,588,3551,749,8091,602,0441,258,418975,195989,490837,052714,654607,226489,403406,132297,703239,551179,034141,698457,749101,141383,947386,561386,56195,987251,413251,41362,85362,85338,171
   > Total Current Liabilities 
12,824
21,984
21,984
87,935
87,935
14,372
60,999
60,999
57,489
59,105
68,634
69,328
85,565
112,976
138,736
154,181
191,339
216,930
251,038
334,254
343,180
475,629
451,068
517,247
575,374
702,458
833,002
1,070,989
1,304,417
1,335,575
1,457,586
1,553,845
1,622,315
1,843,371
2,352,924
2,991,666
5,827,005
6,245,439
6,546,355
6,468,940
7,636,147
8,650,359
9,141,362
9,775,324
9,992,136
9,242,800
9,588,773
10,146,000
10,667,000
11,986,000
12,270,000
13,302,000
14,248,000
14,877,000
16,371,000
18,051,000
19,705,000
21,455,000
21,821,000
24,611,000
26,709,000
27,436,000
27,592,000
26,640,000
28,748,000
29,453,000
27,729,000
27,729,00029,453,00028,748,00026,640,00027,592,00027,436,00026,709,00024,611,00021,821,00021,455,00019,705,00018,051,00016,371,00014,877,00014,248,00013,302,00012,270,00011,986,00010,667,00010,146,0009,588,7739,242,8009,992,1369,775,3249,141,3628,650,3597,636,1476,468,9406,546,3556,245,4395,827,0052,991,6662,352,9241,843,3711,622,3151,553,8451,457,5861,335,5751,304,4171,070,989833,002702,458575,374517,247451,068475,629343,180334,254251,038216,930191,339154,181138,736112,97685,56569,32868,63459,10557,48960,99960,99914,37287,93587,93521,98421,98412,824
       Short-term Debt 
0
0
0
0
341
0
0
243
290
293
296
291
279
275
287
388
8,983
21,864
38,098
54,029
55,206
56,293
5,695
588,473
7,904
598,272
603,412
607,218
632,128
630,332
638,275
651,809
633,166
635,285
626,826
260,771
1,150,147
1,003,311
816,533
424,224
858,026
1,998,030
2,103,185
2,106,538
2,567,699
1,705,711
1,791,085
2,030,000
1,785,000
3,499,000
3,679,000
3,425,000
2,132,000
2,128,000
1,855,000
1,716,000
1,589,000
2,058,000
1,945,000
1,883,000
1,502,000
1,404,000
1,459,000
1,967,000
2,373,000
3,165,000
3,012,000
3,012,0003,165,0002,373,0001,967,0001,459,0001,404,0001,502,0001,883,0001,945,0002,058,0001,589,0001,716,0001,855,0002,128,0002,132,0003,425,0003,679,0003,499,0001,785,0002,030,0001,791,0851,705,7112,567,6992,106,5382,103,1851,998,030858,026424,224816,5331,003,3111,150,147260,771626,826635,285633,166651,809638,275630,332632,128607,218603,412598,2727,904588,4735,69556,29355,20654,02938,09821,8648,983388287275279291296293290243003410000
       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
669,295
0
0
0
675,212
635,285
626,826
260,771
1,210,962
1,003,311
9,557,406
424,581
963,932
1,998,032
2,103,185
2,106,538
2,283,746
1,705,711
1,791,085
2,030,000
1,785,000
2,851,000
3,317,000
2,766,000
2,132,000
1,415,000
1,082,000
1,716,000
1,088,000
1,168,000
1,057,000
979,000
1,016,000
1,404,000
1,459,000
1,967,000
1,975,000
2,135,000
2,024,000
2,024,0002,135,0001,975,0001,967,0001,459,0001,404,0001,016,000979,0001,057,0001,168,0001,088,0001,716,0001,082,0001,415,0002,132,0002,766,0003,317,0002,851,0001,785,0002,030,0001,791,0851,705,7112,283,7462,106,5382,103,1851,998,032963,932424,5819,557,4061,003,3111,210,962260,771626,826635,285675,212000669,2950000000000000000000000000000
       Accounts payable 
1,342
3,546
3,546
0
14,184
3,772
0
17,357
15,086
18,190
25,634
26,990
28,951
49,660
57,199
53,627
56,141
64,333
78,601
162,025
343,180
344,915
317,352
376,970
412,221
504,452
604,985
843,933
1,046,830
1,086,099
1,184,738
1,284,300
1,338,945
1,452,008
1,673,090
2,301,302
1,860,341
2,075,333
2,359,316
2,385,778
2,390,250
2,603,498
3,030,493
3,596,984
3,404,451
3,248,827
3,133,587
3,468,000
3,771,000
3,970,000
3,638,000
4,958,000
6,051,000
6,648,000
7,558,000
8,260,000
10,025,000
11,171,000
11,212,000
13,897,000
15,255,000
15,904,000
15,273,000
13,937,000
14,431,000
14,725,000
13,056,000
13,056,00014,725,00014,431,00013,937,00015,273,00015,904,00015,255,00013,897,00011,212,00011,171,00010,025,0008,260,0007,558,0006,648,0006,051,0004,958,0003,638,0003,970,0003,771,0003,468,0003,133,5873,248,8273,404,4513,596,9843,030,4932,603,4982,390,2502,385,7782,359,3162,075,3331,860,3412,301,3021,673,0901,452,0081,338,9451,284,3001,184,7381,086,0991,046,830843,933604,985504,452412,221376,970317,352344,915343,180162,02578,60164,33356,14153,62757,19949,66028,95126,99025,63418,19015,08617,35703,77214,18403,5463,5461,342
       Other Current Liabilities 
11,482
17,420
17,420
0
69,337
10,257
0
40,028
40,736
33,911
34,605
38,570
51,700
19,809
24,993
97,900
123,870
125,067
128,962
112,819
-195,928
-56,293
-5,695
-588,473
-7,904
-598,272
-603,412
-607,218
-632,128
-630,332
-638,275
-651,809
-633,166
-635,285
-626,826
-260,771
1,389,532
1,708,903
1,853,568
2,021,120
2,518,699
2,527,543
2,489,234
2,595,044
2,597,093
2,757,176
3,149,701
2,938,000
3,222,000
2,543,000
3,110,000
2,953,000
3,855,000
3,764,000
4,453,000
5,443,000
5,719,000
5,507,000
5,624,000
5,820,000
7,142,000
7,321,000
7,658,000
7,636,000
9,080,000
8,539,000
8,868,000
8,868,0008,539,0009,080,0007,636,0007,658,0007,321,0007,142,0005,820,0005,624,0005,507,0005,719,0005,443,0004,453,0003,764,0003,855,0002,953,0003,110,0002,543,0003,222,0002,938,0003,149,7012,757,1762,597,0932,595,0442,489,2342,527,5432,518,6992,021,1201,853,5681,708,9031,389,532-260,771-626,826-635,285-633,166-651,809-638,275-630,332-632,128-607,218-603,412-598,272-7,904-588,473-5,695-56,293-195,928112,819128,962125,067123,87097,90024,99319,80951,70038,57034,60533,91140,73640,028010,25769,337017,42017,42011,482
   > Long-term Liabilities 
25,347
40,870
40,870
163,478
163,478
81,615
325,562
325,562
326,458
42,036
389,115
72,370
93,469
126,575
158,967
251,951
298,064
390,296
463,616
502,798
646,310
499,566
807,350
1,084,797
1,174,435
2,885,897
3,269,129
3,408,450
3,633,124
3,958,458
4,294,665
4,678,996
5,381,201
6,377,967
6,995,734
6,920,243
10,931,946
12,647,197
12,915,235
15,460,474
15,386,903
12,900,664
13,501,525
13,633,820
13,433,874
13,631,818
15,133,363
15,167,000
15,532,000
14,592,000
14,528,000
14,889,000
14,221,000
13,630,000
12,525,000
11,289,000
11,411,000
9,177,000
9,034,000
8,691,000
9,731,000
10,162,000
10,817,000
12,806,000
14,261,000
14,593,000
17,840,000
17,840,00014,593,00014,261,00012,806,00010,817,00010,162,0009,731,0008,691,0009,034,0009,177,00011,411,00011,289,00012,525,00013,630,00014,221,00014,889,00014,528,00014,592,00015,532,00015,167,00015,133,36313,631,81813,433,87413,633,82013,501,52512,900,66415,386,90315,460,47412,915,23512,647,19710,931,9466,920,2436,995,7346,377,9675,381,2014,678,9964,294,6653,958,4583,633,1243,408,4503,269,1292,885,8971,174,4351,084,797807,350499,566646,310502,798463,616390,296298,064251,951158,967126,57593,46972,370389,11542,036326,458325,562325,56281,615163,478163,47840,87040,87025,347
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
134,536
225,661
271,165
344,044
400,875
420,485
411,460
399,245
587,989
593,431
598,974
1,532,539
1,781,123
1,799,441
1,818,785
1,899,937
1,999,343
1,981,394
2,040,375
2,484,329
2,620,002
2,443,420
5,860,049
7,148,416
7,122,862
9,581,616
9,415,700
8,761,070
9,510,696
9,669,879
9,403,672
9,787,950
11,234,401
11,313,000
11,634,000
10,726,000
0
0
9,607,000
9,053,000
7,871,000
6,438,000
5,245,000
3,153,000
2,898,000
2,096,000
1,597,000
1,272,000
872,000
2,426,000
0
0
0
0002,426,000872,0001,272,0001,597,0002,096,0002,898,0003,153,0005,245,0006,438,0007,871,0009,053,0009,607,0000010,726,00011,634,00011,313,00011,234,4019,787,9509,403,6729,669,8799,510,6968,761,0709,415,7009,581,6167,122,8627,148,4165,860,0492,443,4202,620,0022,484,3292,040,3751,981,3941,999,3431,899,9371,818,7851,799,4411,781,1231,532,539598,974593,431587,989399,245411,460420,485400,875344,044271,165225,661134,53600000000000000
       Warrants
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
77,498
0
69,942
66,083
62,161
58,196
54,277
50,273
46,181
42,045
42,626
37,146
11,270
375,823
371,579
369,065
403,300
397,804
405,837
539,536
551,264
555,964
570,284
580,227
600,000
0
692,000
657,000
656,000
655,000
601,000
605,000
605,000
568,000
459,000
421,000
421,000
0
407,000
0
0
0
0
0
00000407,0000421,000421,000459,000568,000605,000605,000601,000655,000656,000657,000692,0000600,000580,227570,284555,964551,264539,536405,837397,804403,300369,065371,579375,82311,27037,14642,62642,04546,18150,27354,27758,19662,16166,08369,942077,49800000000000000000000000
       Other Liabilities 
0
0
0
0
6,884
0
0
0
6,433
15,648
23,832
15,247
21,145
23,670
24,431
26,290
26,899
27,460
27,253
30,761
38,922
40,327
183,884
344,156
468,855
567,172
654,628
752,277
953,394
1,147,438
1,318,247
1,651,495
2,104,822
2,506,683
2,925,106
3,374,829
4,869,302
5,392,532
5,698,054
5,803,642
5,862,062
4,079,624
2,283,763
2,285,172
2,317,802
2,797,416
2,823,616
2,784,000
2,905,000
2,891,000
3,010,000
3,151,000
4,614,000
3,247,000
3,210,000
4,851,000
5,598,000
4,210,000
4,314,000
4,700,000
5,970,000
6,501,000
7,014,000
10,380,000
0
0
0
00010,380,0007,014,0006,501,0005,970,0004,700,0004,314,0004,210,0005,598,0004,851,0003,210,0003,247,0004,614,0003,151,0003,010,0002,891,0002,905,0002,784,0002,823,6162,797,4162,317,8022,285,1722,283,7634,079,6245,862,0625,803,6425,698,0545,392,5324,869,3023,374,8292,925,1062,506,6832,104,8221,651,4951,318,2471,147,438953,394752,277654,628567,172468,855344,156183,88440,32738,92230,76127,25327,46026,89926,29024,43123,67021,14515,24723,83215,6486,4330006,8840000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
11,074
11,725
11,984
11,755
11,139
12,211
13,752
5,323
68,293
131,298
181,180
210,817
234,980
254,321
292,271
312,850
334,628
362,261
446,105
496,997
533,253
581,202
851,790
955,078
1,035,579
1,082,870
1,177,799
818,250
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000818,2501,177,7991,082,8701,035,579955,078851,790581,202533,253496,997446,105362,261334,628312,850292,271254,321234,980210,817181,180131,29868,2935,32313,75212,21111,13911,75511,98411,72511,07400000000000000
> Total Stockholder Equity
-29,462
-49,929
-49,929
0
-199,714
-63,381
0
-230,645
-253,523
44,179
-309,775
219,923
207,048
167,738
348,452
294,118
224,045
153,874
62,215
-27,875
124,700
168,583
629,426
564,165
667,121
912,055
952,333
958,094
911,710
825,997
715,934
1,314,656
1,088,944
970,364
2,520,294
2,680,488
4,752,911
4,987,719
5,105,752
4,711,480
4,237,242
4,450,695
3,906,421
4,508,838
4,923,243
4,605,596
5,715,393
6,040,000
6,618,000
9,173,000
9,855,000
16,031,000
22,225,000
23,017,000
24,804,000
27,053,000
30,189,000
34,085,000
36,376,000
39,851,000
44,704,000
48,054,000
51,130,000
53,466,000
62,634,000
64,378,000
66,468,000
66,468,00064,378,00062,634,00053,466,00051,130,00048,054,00044,704,00039,851,00036,376,00034,085,00030,189,00027,053,00024,804,00023,017,00022,225,00016,031,0009,855,0009,173,0006,618,0006,040,0005,715,3934,605,5964,923,2434,508,8383,906,4214,450,6954,237,2424,711,4805,105,7524,987,7194,752,9112,680,4882,520,294970,3641,088,9441,314,656715,934825,997911,710958,094952,333912,055667,121564,165629,426168,583124,700-27,87562,215153,874224,045294,118348,452167,738207,048219,923-309,77544,179-253,523-230,6450-63,381-199,7140-49,929-49,929-29,462
   Common Stock
5
5
5
0
21
2
0
21
7
78
8
93
95
96
104
104
104
105
105
106
115
115
121
123
123
124
125
125
126
126
127
131
131
134
148
150
161
161
163
168
169
170
170
171
173
174
179
180
1,000
185
186
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,0003,0003,0003,0003,0003,0003,0003,0001,0001,0001,0001,0001,0001,0001,0001,0001861851,00018017917417317117017016916816316116115014813413113112712612612512512412312312111511510610510510410410496959387872102210555
   Retained Earnings 
-30,533
-51,229
-51,229
-204,914
-204,914
-65,164
-236,412
-236,412
-260,654
-290,173
-328,689
-363,624
-414,982
-463,922
-522,826
-587,903
-669,392
-759,265
-864,871
-975,674
-1,065,606
-1,054,357
-1,084,858
-1,123,355
-1,139,620
-1,189,420
-1,251,327
-1,326,041
-1,433,682
-1,587,841
-1,772,068
-2,001,926
-2,322,323
-2,604,590
-2,897,778
-2,875,900
-2,997,237
-3,343,187
-3,679,584
-4,298,960
-4,974,299
-5,051,292
-5,768,831
-5,457,315
-5,317,832
-5,923,305
-6,331,639
-6,188,000
-6,083,000
-6,104,000
-6,000,000
-5,669,000
-5,399,000
-4,750,000
-3,608,000
-1,990,000
331,000
3,649,000
5,908,000
9,198,000
12,885,000
15,398,000
18,101,000
19,954,000
27,882,000
29,011,000
30,489,000
30,489,00029,011,00027,882,00019,954,00018,101,00015,398,00012,885,0009,198,0005,908,0003,649,000331,000-1,990,000-3,608,000-4,750,000-5,399,000-5,669,000-6,000,000-6,104,000-6,083,000-6,188,000-6,331,639-5,923,305-5,317,832-5,457,315-5,768,831-5,051,292-4,974,299-4,298,960-3,679,584-3,343,187-2,997,237-2,875,900-2,897,778-2,604,590-2,322,323-2,001,926-1,772,068-1,587,841-1,433,682-1,326,041-1,251,327-1,189,420-1,139,620-1,123,355-1,084,858-1,054,357-1,065,606-975,674-864,871-759,265-669,392-587,903-522,826-463,922-414,982-363,624-328,689-290,173-260,654-236,412-236,412-65,164-204,914-204,914-51,229-51,229-30,533
   Accumulated Other Comprehensive Income 
-800
-1,707
-1,707
-6,826
-6,826
-3,183
-11,139
-11,139
-12,730
-14,689
-17,211
-361,621
-21,993
-24,818
-24,619
-24
-3
-6
-38,381
-45,350
-57,543
-74,933
-94,965
-116,382
-140,142
0
0
0
-22
-15,965
-14,804
-23,985
-3,556
13,565
34,193
25,310
-23,740
-20,769
10,961
21,250
33,348
82,921
18,545
8,271
-8,218
-35,019
-5,605
-120,000
-36,000
-113,000
-40,000
125,000
363,000
143,000
206,000
120,000
54,000
-50,000
-477,000
-942,000
-361,000
-225,000
-410,000
-692,000
-143,000
-399,000
-467,000
-467,000-399,000-143,000-692,000-410,000-225,000-361,000-942,000-477,000-50,00054,000120,000206,000143,000363,000125,000-40,000-113,000-36,000-120,000-5,605-35,019-8,2188,27118,54582,92133,34821,25010,961-20,769-23,74025,31034,19313,565-3,556-23,985-14,804-15,965-22000-140,142-116,382-94,965-74,933-57,543-45,350-38,381-6-3-24-24,619-24,818-21,993-361,621-17,211-14,689-12,730-11,139-11,139-3,183-6,826-6,826-1,707-1,707-800
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
871,174
881,941
893,336
913,040
926,981
947,693
1,190,191
1,222,825
1,714,163
1,687,397
1,806,617
2,101,352
2,203,535
2,284,010
2,345,266
2,429,677
2,502,679
3,340,436
3,414,692
3,561,256
5,383,731
5,530,928
7,773,727
8,351,514
8,774,212
8,989,022
9,178,024
9,418,896
9,656,537
9,957,711
10,249,120
10,563,746
12,052,458
12,348,000
12,736,819
15,390,000
15,895,000
21,574,000
27,260,000
27,623,000
28,205,000
28,922,000
29,803,000
30,485,000
30,944,000
31,592,000
32,177,000
32,878,000
33,436,000
34,201,000
0
0
0
00034,201,00033,436,00032,878,00032,177,00031,592,00030,944,00030,485,00029,803,00028,922,00028,205,00027,623,00027,260,00021,574,00015,895,00015,390,00012,736,81912,348,00012,052,45810,563,74610,249,1209,957,7119,656,5379,418,8969,178,0248,989,0228,774,2128,351,5147,773,7275,530,9285,383,7313,561,2563,414,6923,340,4362,502,6792,429,6772,345,2662,284,0102,203,5352,101,3521,806,6171,687,3971,714,1631,222,8251,190,191947,693926,981913,040893,336881,941871,17400000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
1,867
3,001
3,001
0
5,179
4,964
0
5,746
7,124
334,274
36,117
583,454
621,935
631,564
871,174
881,941
893,336
913,040
926,981
947,693
1,190,191
1,222,825
1,714,163
1,687,397
1,806,618
2,101,351
2,203,535
2,284,010
2,345,266
2,429,677
2,502,679
3,340,436
3,414,692
3,561,255
5,383,731
5,530,928
7,773,727
8,351,514
8,774,212
8,989,022
9,178,024
9,418,896
9,656,537
9,957,711
10,249,120
10,563,746
12,052,458
12,348,000
12,736,000
15,390,000
15,895,000
21,574,000
27,260,000
27,623,000
28,205,000
28,922,000
29,803,000
30,485,000
30,944,000
31,592,000
32,177,000
32,878,000
33,436,000
34,201,000
34,892,000
35,763,000
36,443,000
36,443,00035,763,00034,892,00034,201,00033,436,00032,878,00032,177,00031,592,00030,944,00030,485,00029,803,00028,922,00028,205,00027,623,00027,260,00021,574,00015,895,00015,390,00012,736,00012,348,00012,052,45810,563,74610,249,1209,957,7119,656,5379,418,8969,178,0248,989,0228,774,2128,351,5147,773,7275,530,9285,383,7313,561,2553,414,6923,340,4362,502,6792,429,6772,345,2662,284,0102,203,5352,101,3511,806,6181,687,3971,714,1631,222,8251,190,191947,693926,981913,040893,336881,941871,174631,564621,935583,45436,117334,2747,1245,74604,9645,17903,0013,0011,867



5.3. Balance Sheets

Currency in USD. All numbers in thousands.