25 XP   0   0   10

Universal Corporation
Buy, Hold or Sell?

Let's analyse Universal Corporation together

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

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

Get notifications about Universal Corporation

I send you an email if I find something interesting about Universal Corporation.

Quick analysis of Universal Corporation (30 sec.)










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

How much money do you get?

How much money do you get?
$2.35
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$58.22
Expected worth in 1 year
$60.24
How sure are you?
77.5%

+ What do you gain per year?

Total Gains per Share
$4.38
Return On Investment
8.5%

For what price can you sell your share?

Current Price per Share
$51.46
Expected price per share
$46.48 - $58.95
How sure are you?
50%

1. Valuation of Universal Corporation (5 min.)




Live pricePrice per Share (EOD)

$51.46

Intrinsic Value Per Share

$-187.89 - $-100.87

Total Value Per Share

$-129.67 - $-42.65

2. Growth of Universal Corporation (5 min.)




Is Universal Corporation growing?

Current yearPrevious yearGrowGrow %
How rich?$1.4b$1.3b$56.4m3.9%

How much money is Universal Corporation making?

Current yearPrevious yearGrowGrow %
Making money$33.2m$23m$10.2m30.8%
Net Profit Margin4.6%3.3%--

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

3. Financial Health of Universal Corporation (5 min.)




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




  Industry Rankings (Tobacco)  


Richest
#10 / 30

Most Revenue
#13 / 30

Most Profit
#16 / 30

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

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

What can you expect buying and holding a share of Universal Corporation?

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

Speculation

The Price per Share of Universal Corporation is $51.46. 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 Universal Corporation.
  • 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 Universal Corporation, 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 $58.22. Based on the TTM, the Book Value Change Per Share is $0.51 per quarter. Based on the YOY, the Book Value Change Per Share is $0.43 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 $0.59 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Universal Corporation.

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 Eps2.124.1%1.332.6%0.961.9%0.961.9%0.861.7%
Usd Book Value Change Per Share1.553.0%0.511.0%0.430.8%0.170.3%0.230.4%
Usd Dividend Per Share0.781.5%0.591.1%0.771.5%0.731.4%0.661.3%
Usd Total Gains Per Share2.334.5%1.092.1%1.202.3%0.901.7%0.881.7%
Usd Price Per Share67.32-54.34-54.36-53.07-54.67-
Price to Earnings Ratio7.92--31.43-22.58-18.77-12.51-
Price-to-Total Gains Ratio28.84-57.17--49.02-27.64-30.89-
Price to Book Ratio1.16-0.95-0.99-0.97-1.02-
Price-to-Total Gains Ratio28.84-57.17--49.02-27.64-30.89-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share51.46
Number of shares19
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.590.73
Usd Book Value Change Per Share0.510.17
Usd Total Gains Per Share1.090.90
Gains per Quarter (19 shares)20.8017.05
Gains per Year (19 shares)83.2268.20
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1453873551358
2897715611026126
313411523916639194
417915432222152262
522419240527665330
626823148833178398
731326957138691466
8358308654441104534
9403346737497117602
10447385820552130670

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share3.01.00.075.0%11.01.00.091.7%19.01.00.095.0%35.05.00.087.5%123.013.00.090.4%
Book Value Change Per Share2.02.00.050.0%6.06.00.050.0%8.012.00.040.0%21.019.00.052.5%92.044.00.067.6%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%136.00.00.0100.0%
Total Gains per Share3.01.00.075.0%10.02.00.083.3%16.04.00.080.0%31.09.00.077.5%108.028.00.079.4%

Fundamentals of Universal Corporation

About Universal Corporation

Universal Corporation processes and supplies leaf tobacco and plant-based ingredients worldwide. The company operates through two segments, Tobacco Operations; and Ingredients Operations. It is involved in the procuring, financing, processing, packing, storing, and shipping leaf tobacco for sale to manufacturers of consumer tobacco products. The company contracts, purchases, processes, and sells flue-cured, burley, and oriental tobaccos that are primarily used in the manufacture of cigarettes; and dark air-cured tobaccos principally used in the manufacture of cigars, natural wrapped cigars and cigarillos, smokeless, and pipe tobacco products. It also provides value-added services, including blending, chemical, and physical testing of tobacco; service cutting for various manufacturers; manufacturing reconstituted leaf tobacco; just-in-time inventory management services; electronic nicotine delivery systems; and smoke testing services for customers. In addition, the company offers testing services for crop protection agents and tobacco constituents in seed, leaf, and finished products, including e-cigarette liquids and vapors; and analytical services that include chemical compound testing in finished tobacco products and mainstream smoke. Further, it provides a various value-added manufacturing processes to produce specialty vegetable and fruit-based ingredients, as well as botanical extracts and flavorings for human and pet food markets; and recycles waste materials from tobacco production. Universal Corporation was founded in 1886 and is headquartered in Richmond, Virginia.

Fundamental data was last updated by Penke on 2024-04-05 04:47:05.

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is very able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

Valuation

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 cheap.

1.1. Profitability of Universal Corporation.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Universal Corporation to the Tobacco industry mean.
  • A Net Profit Margin of 6.5% 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 Universal Corporation:

  • The MRQ is 6.5%. The company is making a profit. +1
  • The TTM is 4.6%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ6.5%TTM4.6%+1.9%
TTM4.6%YOY3.3%+1.2%
TTM4.6%5Y3.9%+0.7%
5Y3.9%10Y4.1%-0.2%
Compared to industry (Tobacco)
PeriodCompanyIndustry (mean)+/- 
MRQ6.5%7.2%-0.7%
TTM4.6%9.5%-4.9%
YOY3.3%11.0%-7.7%
5Y3.9%9.9%-6.0%
10Y4.1%11.0%-6.9%
1.1.2. Return on Assets

Shows how efficient Universal Corporation is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Universal Corporation to the Tobacco industry mean.
  • 1.9% Return on Assets means that Universal Corporation generated $0.02 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Universal Corporation:

  • The MRQ is 1.9%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.2%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.9%TTM1.2%+0.7%
TTM1.2%YOY0.8%+0.4%
TTM1.2%5Y1.0%+0.2%
5Y1.0%10Y1.1%-0.1%
Compared to industry (Tobacco)
PeriodCompanyIndustry (mean)+/- 
MRQ1.9%3.1%-1.2%
TTM1.2%2.9%-1.7%
YOY0.8%3.8%-3.0%
5Y1.0%2.4%-1.4%
10Y1.1%3.8%-2.7%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Universal Corporation to the Tobacco industry mean.
  • 3.8% Return on Equity means Universal Corporation generated $0.04 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Universal Corporation:

  • The MRQ is 3.8%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.4%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ3.8%TTM2.4%+1.4%
TTM2.4%YOY1.7%+0.7%
TTM2.4%5Y1.8%+0.6%
5Y1.8%10Y1.9%-0.1%
Compared to industry (Tobacco)
PeriodCompanyIndustry (mean)+/- 
MRQ3.8%5.6%-1.8%
TTM2.4%4.8%-2.4%
YOY1.7%5.7%-4.0%
5Y1.8%6.0%-4.2%
10Y1.9%8.2%-6.3%

1.2. Operating Efficiency of Universal Corporation.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Universal Corporation is operating .

  • Measures how much profit Universal Corporation 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 Universal Corporation to the Tobacco industry mean.
  • An Operating Margin of 11.2% means the company generated $0.11  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Universal Corporation:

  • The MRQ is 11.2%. The company is operating less efficient.
  • The TTM is 7.3%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ11.2%TTM7.3%+3.9%
TTM7.3%YOY6.9%+0.4%
TTM7.3%5Y7.1%+0.2%
5Y7.1%10Y7.0%+0.0%
Compared to industry (Tobacco)
PeriodCompanyIndustry (mean)+/- 
MRQ11.2%9.0%+2.2%
TTM7.3%8.1%-0.8%
YOY6.9%17.0%-10.1%
5Y7.1%16.4%-9.3%
10Y7.0%14.6%-7.6%
1.2.2. Operating Ratio

Measures how efficient Universal Corporation is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Tobacco industry mean).
  • An Operation Ratio of 0.89 means that the operating costs are $0.89 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Universal Corporation:

  • The MRQ is 0.892. The company is less efficient in keeping operating costs low.
  • The TTM is 0.926. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.892TTM0.926-0.034
TTM0.926YOY0.931-0.005
TTM0.9265Y0.929-0.003
5Y0.92910Y0.930-0.001
Compared to industry (Tobacco)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8921.233-0.341
TTM0.9261.294-0.368
YOY0.9310.983-0.052
5Y0.9291.034-0.105
10Y0.9301.004-0.074

1.3. Liquidity of Universal Corporation.

1.3. Liquidity
1.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Tobacco industry mean).
  • A Current Ratio of 3.22 means the company has $3.22 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Universal Corporation:

  • The MRQ is 3.222. The company is very able to pay all its short-term debts. +2
  • The TTM is 3.271. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ3.222TTM3.271-0.049
TTM3.271YOY2.934+0.337
TTM3.2715Y4.193-0.922
5Y4.19310Y4.741-0.548
Compared to industry (Tobacco)
PeriodCompanyIndustry (mean)+/- 
MRQ3.2221.691+1.531
TTM3.2711.725+1.546
YOY2.9342.091+0.843
5Y4.1932.069+2.124
10Y4.7411.812+2.929
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Universal Corporation to the Tobacco industry mean.
  • A Quick Ratio of 0.87 means the company can pay off $0.87 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Universal Corporation:

  • The MRQ is 0.868. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.859. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.868TTM0.859+0.009
TTM0.859YOY0.818+0.041
TTM0.8595Y1.274-0.415
5Y1.27410Y1.520-0.246
Compared to industry (Tobacco)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8680.469+0.399
TTM0.8590.582+0.277
YOY0.8180.734+0.084
5Y1.2740.925+0.349
10Y1.5200.749+0.771

1.4. Solvency of Universal Corporation.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Universal Corporation assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Universal Corporation to Tobacco industry mean.
  • A Debt to Asset Ratio of 0.49 means that Universal Corporation assets are financed with 48.5% credit (debt) and the remaining percentage (100% - 48.5%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Universal Corporation:

  • The MRQ is 0.485. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.489. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.485TTM0.489-0.004
TTM0.489YOY0.497-0.008
TTM0.4895Y0.445+0.044
5Y0.44510Y0.410+0.035
Compared to industry (Tobacco)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4850.463+0.022
TTM0.4890.442+0.047
YOY0.4970.447+0.050
5Y0.4450.505-0.060
10Y0.4100.479-0.069
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Universal Corporation to the Tobacco industry mean.
  • A Debt to Equity ratio of 97.0% means that company has $0.97 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Universal Corporation:

  • The MRQ is 0.970. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.986. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.970TTM0.986-0.015
TTM0.986YOY1.018-0.032
TTM0.9865Y0.840+0.146
5Y0.84010Y0.730+0.110
Compared to industry (Tobacco)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9700.680+0.290
TTM0.9860.739+0.247
YOY1.0180.663+0.355
5Y0.8400.835+0.005
10Y0.7300.828-0.098

2. Market Valuation of Universal Corporation

2.1. Earnings Per Share
2.1. Price to Earnings Ratio

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

  • Above 15 is considered overpriced but always compare Universal Corporation to the Tobacco industry mean.
  • A PE ratio of 7.92 means the investor is paying $7.92 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Universal Corporation:

  • The EOD is 6.057. Based on the earnings, the company is cheap. +2
  • The MRQ is 7.924. Based on the earnings, the company is underpriced. +1
  • The TTM is -31.425. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD6.057MRQ7.924-1.867
MRQ7.924TTM-31.425+39.349
TTM-31.425YOY22.578-54.003
TTM-31.4255Y18.767-50.192
5Y18.76710Y12.506+6.260
Compared to industry (Tobacco)
PeriodCompanyIndustry (mean)+/- 
EOD6.05710.683-4.626
MRQ7.92410.290-2.366
TTM-31.42510.786-42.211
YOY22.57811.870+10.708
5Y18.7679.666+9.101
10Y12.50614.367-1.861
2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Universal Corporation:

  • The EOD is -4.454. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -5.827. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is 0.691. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD-4.454MRQ-5.827+1.373
MRQ-5.827TTM0.691-6.517
TTM0.691YOY0.705-0.014
TTM0.6915Y6.921-6.230
5Y6.92110Y-0.551+7.472
Compared to industry (Tobacco)
PeriodCompanyIndustry (mean)+/- 
EOD-4.4545.361-9.815
MRQ-5.8275.510-11.337
TTM0.6912.376-1.685
YOY0.7056.310-5.605
5Y6.92110.624-3.703
10Y-0.55110.617-11.168
2. Book Value per Share
2.3. Price to Book Ratio

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

  • At or below 1 is considered healthy (always compare to Tobacco industry mean).
  • A PB ratio of 1.16 means the investor is paying $1.16 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Universal Corporation:

  • The EOD is 0.884. Based on the equity, the company is cheap. +2
  • The MRQ is 1.156. Based on the equity, the company is underpriced. +1
  • The TTM is 0.947. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.884MRQ1.156-0.272
MRQ1.156TTM0.947+0.210
TTM0.947YOY0.986-0.039
TTM0.9475Y0.973-0.027
5Y0.97310Y1.018-0.044
Compared to industry (Tobacco)
PeriodCompanyIndustry (mean)+/- 
EOD0.8841.324-0.440
MRQ1.1561.156+0.000
TTM0.9471.615-0.668
YOY0.9861.359-0.373
5Y0.9731.143-0.170
10Y1.0181.835-0.817
2. Total Gains per Share

3. Holders & Insider Transactions

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

3.1. Institutions holding Universal Corporation

Institutions are holding 85.379% of the shares of Universal Corporation.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2023-12-31BlackRock Inc16.17290.006839742021679234.4117
2023-12-31Vanguard Group Inc11.9770.00432943146-15033-0.5082
2023-12-31Dimensional Fund Advisors, Inc.7.75890.03751906609108750.5737
2023-12-31State Street Corporation6.01170.00481477278467053.2648
2023-12-31Pzena Investment Management, LLC4.42380.27511087062-30401-2.7205
2023-12-31Pacer Advisors, INC.4.30330.2015105744910574490
2023-12-31Amvescap Plc.3.63120.0143892309-247289-21.6997
2023-12-31Geode Capital Management, LLC2.11760.0037520363223604.4899
2023-12-31Charles Schwab Investment Management Inc1.96630.008348317559301.2425
2023-12-31Bank of New York Mellon Corp1.66130.0056408233124263.1394
2023-12-31Victory Capital Management Inc.1.53980.0268378376280167.9963
2023-12-31Morgan Stanley - Brokerage Accounts1.330.001932681211268452.6246
2023-12-31Mirae Asset Global Investments (Korea) Co Ltd1.08770.0366267286-7494-2.7273
2023-12-31Renaissance Technologies Corp1.07360.0275263811-17200-6.1208
2023-12-31Northern Trust Corp1.03940.003125540669022.7774
2023-12-31First Trust Advisors L.P.0.95250.0172234049-7361-3.0492
2023-12-31Advisors Asset Management0.87710.2962215532-16139-6.9663
2023-12-31Goldman Sachs Group Inc0.7780.0012191190121618174.8088
2023-12-31Davenport & Company LLC0.69840.0785171627-49408-22.353
2023-12-31Adams Asset Advisors LLC0.61491.3687151106-23547-13.4822
Total 70.01542.419617205021+1179016+6.9%

3.2. Funds holding Universal Corporation

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-02-29iShares Core S&P Small-Cap ETF6.81060.1037167359227000.1616
2024-02-29Pacer US Small Cap Cash Cows 100 ETF5.67440.7524139438060640.4368
2024-02-29Vanguard Total Stock Mkt Idx Inv2.98770.0023734169-3481-0.4719
2024-01-31DFA US Small Cap Value I2.5270.2377620959-15143-2.3806
2024-02-29Vanguard Small Cap Index2.44750.020560143056010.94
2024-02-29iShares Russell 2000 ETF2.43050.046597258-98-0.0164
2024-02-29Invesco High Yield Eq Div Achiev™ ETF1.80221.77244285100
2024-02-29Vanguard Small Cap Value Index Inv1.66250.036940852716800.4129
2024-02-29Vanguard Institutional Extnd Mkt Idx Tr1.50630.0174370137-1848-0.4968
2024-02-29iShares S&P Small-Cap 600 Value ETF1.25970.21123095598100.2623
2024-02-29SPDR® S&P Global Div Aristocrats ETF1.02891.1691252830-183272-42.025
2024-01-31DFA US Targeted Value I1.00320.110824652100
2023-12-31Victory Market Neutral Income I1.00260.5442463804410021.8015
2024-02-29Global X SuperDividend™ US ETF0.98621.968242339-6953-2.7891
2023-12-31Fidelity Small Cap Index0.97960.063824070834321.4464
2024-02-29Schwab Fundamental US Small Company ETF0.96260.1434236538820.0347
2024-02-01iShares Russell 2000 Value ETF0.92950.11562284052880.1263
2024-02-29SPDR® Portfolio S&P 600 Sm Cap ETF0.90270.1037221831450.0203
2024-02-29Dimensional US Targeted Value ETF0.83860.10382060711020.0495
2024-02-29Vanguard Tax-Managed Small Cap Adm0.78080.103719187400
Total 38.52317.6269466359-145891-1.5%

3.3. Insider Transactions

Insiders are holding 2.886% of the shares of Universal Corporation.

DateOwnerTypeAmountPricePost Transaction AmountLink
2023-11-22Candace C FormacekSELL376754.94
2023-11-20Robert C SleddSELL200053.74
2023-08-08Lennart R FreemanSELL184748.76
2023-06-08Preston Douglas WignerSELL300053

4. Summary

4.1. Key Performance Indicators

The key performance indicators of Universal Corporation compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--1.5510.506+206%0.427+263%0.171+805%0.229+577%
Book Value Per Share--58.21657.328+2%55.137+6%54.470+7%53.767+8%
Current Ratio--3.2223.271-1%2.934+10%4.193-23%4.741-32%
Debt To Asset Ratio--0.4850.489-1%0.497-2%0.445+9%0.410+18%
Debt To Equity Ratio--0.9700.986-2%1.018-5%0.840+16%0.730+33%
Dividend Per Share--0.7840.589+33%0.774+1%0.726+8%0.655+20%
Eps--2.1241.329+60%0.964+120%0.961+121%0.863+146%
Free Cash Flow Per Share---2.888-0.040-99%-1.406-51%0.290-1095%0.472-712%
Free Cash Flow To Equity Per Share---1.0870.130-934%-0.379-65%0.511-313%0.141-869%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max---100.867--------
Intrinsic Value_10Y_min---187.890--------
Intrinsic Value_1Y_max--0.152--------
Intrinsic Value_1Y_min---4.181--------
Intrinsic Value_3Y_max---7.362--------
Intrinsic Value_3Y_min---25.323--------
Intrinsic Value_5Y_max---24.303--------
Intrinsic Value_5Y_min---60.288--------
Market Cap1264536872.000-33%1686758408.2801357278339.143+24%1355584055.760+24%1325487538.471+27%1401061480.817+20%
Net Profit Margin--0.0650.046+42%0.033+96%0.039+67%0.041+59%
Operating Margin--0.1120.073+54%0.069+63%0.071+59%0.070+60%
Operating Ratio--0.8920.926-4%0.931-4%0.929-4%0.930-4%
Pb Ratio0.884-31%1.1560.947+22%0.986+17%0.973+19%1.018+14%
Pe Ratio6.057-31%7.924-31.425+497%22.578-65%18.767-58%12.506-37%
Price Per Share51.460-31%67.32054.340+24%54.355+24%53.074+27%54.667+23%
Price To Free Cash Flow Ratio-4.454+24%-5.8270.691-944%0.705-926%6.921-184%-0.551-91%
Price To Total Gains Ratio22.042-31%28.83557.174-50%-49.015+270%27.639+4%30.887-7%
Quick Ratio--0.8680.859+1%0.818+6%1.274-32%1.520-43%
Return On Assets--0.0190.012+56%0.008+122%0.010+96%0.011+74%
Return On Equity--0.0380.024+58%0.017+119%0.018+110%0.019+100%
Total Gains Per Share--2.3351.095+113%1.201+94%0.897+160%0.885+164%
Usd Book Value--1458650000.0001431572250.000+2%1375075750.000+6%1359824900.000+7%1375787150.000+6%
Usd Book Value Change Per Share--1.5510.506+206%0.427+263%0.171+805%0.229+577%
Usd Book Value Per Share--58.21657.328+2%55.137+6%54.470+7%53.767+8%
Usd Dividend Per Share--0.7840.589+33%0.774+1%0.726+8%0.655+20%
Usd Eps--2.1241.329+60%0.964+120%0.961+121%0.863+146%
Usd Free Cash Flow---72373000.000-883750.000-99%-35048500.000-52%7311950.000-1090%14616100.000-595%
Usd Free Cash Flow Per Share---2.888-0.040-99%-1.406-51%0.290-1095%0.472-712%
Usd Free Cash Flow To Equity Per Share---1.0870.130-934%-0.379-65%0.511-313%0.141-869%
Usd Market Cap1264536872.000-33%1686758408.2801357278339.143+24%1355584055.760+24%1325487538.471+27%1401061480.817+20%
Usd Price Per Share51.460-31%67.32054.340+24%54.355+24%53.074+27%54.667+23%
Usd Profit--53216000.00033246750.000+60%23021500.000+131%23816550.000+123%25283800.000+110%
Usd Revenue--821507000.000667923000.000+23%630704500.000+30%560809850.000+46%548972050.000+50%
Usd Total Gains Per Share--2.3351.095+113%1.201+94%0.897+160%0.885+164%
 EOD+3 -5MRQTTM+25 -10YOY+28 -75Y+24 -1110Y+23 -12

4.2. Fundamental Score

Let's check the fundamental score of Universal Corporation based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-156.057
Price to Book Ratio (EOD)Between0-10.884
Net Profit Margin (MRQ)Greater than00.065
Operating Margin (MRQ)Greater than00.112
Quick Ratio (MRQ)Greater than10.868
Current Ratio (MRQ)Greater than13.222
Debt to Asset Ratio (MRQ)Less than10.485
Debt to Equity Ratio (MRQ)Less than10.970
Return on Equity (MRQ)Greater than0.150.038
Return on Assets (MRQ)Greater than0.050.019
Total7/10 (70.0%)

4.3. Technical Score

Let's check the technical score of Universal Corporation based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose50.470
Total0/1 (0.0%)



Reversals in quarterly reports

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

 2022-12-312023-03-312023-06-302023-09-302023-12-31
Total Other Income Expense Net -13,9127,661-6,2512,810-3,441857-2,5843,7701,186



Latest Balance Sheet

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

Summary
Total Assets2,833,874
Total Liabilities1,375,224
Total Stockholder Equity1,417,076
 As reported
Total Liabilities 1,375,224
Total Stockholder Equity+ 1,417,076
Total Assets = 2,833,874

Assets

Total Assets2,833,874
Total Current Assets2,013,629
Long-term Assets820,245
Total Current Assets
Cash And Cash Equivalents 74,102
Net Receivables 468,415
Inventory 1,205,276
Other Current Assets 88,051
Total Current Assets  (as reported)2,013,629
Total Current Assets  (calculated)1,835,844
+/- 177,785
Long-term Assets
Property Plant Equipment 395,343
Goodwill 213,891
Long Term Investments 75,335
Intangible Assets 71,697
Long-term Assets Other 49,124
Long-term Assets  (as reported)820,245
Long-term Assets  (calculated)805,390
+/- 14,855

Liabilities & Shareholders' Equity

Total Current Liabilities624,874
Long-term Liabilities750,350
Total Stockholder Equity1,417,076
Total Current Liabilities
Short-term Debt 375,730
Short Long Term Debt 365,327
Accounts payable 89,423
Other Current Liabilities 140,101
Total Current Liabilities  (as reported)624,874
Total Current Liabilities  (calculated)970,581
+/- 345,707
Long-term Liabilities
Long term Debt 617,225
Capital Lease Obligations 32,453
Long-term Liabilities Other 26,609
Long-term Liabilities  (as reported)750,350
Long-term Liabilities  (calculated)676,287
+/- 74,063
Total Stockholder Equity
Common Stock344,467
Retained Earnings 1,152,863
Accumulated Other Comprehensive Income -80,254
Total Stockholder Equity (as reported)1,417,076
Total Stockholder Equity (calculated)1,417,076
+/-0
Other
Capital Stock344,467
Cash and Short Term Investments 74,102
Common Stock Shares Outstanding 25,056
Current Deferred Revenue19,620
Liabilities and Stockholders Equity 2,833,874
Net Debt 940,903
Net Invested Capital 2,399,628
Net Working Capital 1,388,755
Property Plant and Equipment Gross 1,101,985
Short Long Term Debt Total 1,015,005



Balance Sheet

Currency in USD. All numbers in thousands.

 Trend2023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-311993-12-311993-09-301993-06-301993-03-311992-12-311992-09-301992-06-301992-03-311991-12-311991-09-301991-06-301991-03-311990-12-311990-09-301990-06-301990-03-311989-12-311989-09-301989-06-301989-03-311988-12-311988-09-301988-06-301988-03-311987-12-311987-09-301987-06-301987-03-311986-12-311986-09-301986-06-301986-03-311985-12-311985-09-30
> Total Assets 
0
0
0
604,000
0
0
0
943,400
0
0
0
1,006,600
0
0
0
1,062,100
0
1,440,100
1,121,500
1,170,700
1,499,700
1,625,800
1,472,800
1,275,600
1,363,200
1,318,300
1,275,500
1,261,400
1,421,600
1,329,600
1,455,100
1,562,000
1,758,300
1,783,200
1,731,600
1,667,000
1,798,100
1,853,000
1,736,700
1,808,000
1,955,100
2,049,600
2,004,600
1,889,500
2,002,900
2,152,200
2,160,800
1,982,000
2,022,600
2,320,300
2,196,400
2,056,700
2,050,100
2,147,800
2,002,800
1,823,100
1,921,400
2,059,700
1,844,555
1,748,104
1,916,775
1,930,901
1,872,447
1,782,373
1,991,287
1,928,276
1,849,376
1,844,415
2,069,165
2,052,881
2,155,631
2,243,074
2,395,170
2,379,952
2,498,400
2,748,326
2,842,616
2,789,673
2,885,324
3,117,234
3,080,245
2,959,380
2,901,341
3,105,958
2,552,937
2,328,614
2,328,822
2,377,842
2,308,120
2,322,834
2,134,112
2,379,703
2,186,322
2,097,255
2,138,176
2,255,469
2,296,482
2,224,286
2,371,040
2,457,399
2,494,438
2,318,846
2,227,867
2,397,625
2,303,639
2,269,639
2,266,919
2,354,502
2,285,199
2,300,725
2,306,155
2,436,650
2,483,558
2,340,429
2,270,907
2,401,404
2,480,891
2,298,826
2,198,473
2,212,728
2,253,990
2,237,034
2,232,797
2,213,884
2,218,513
2,226,929
2,123,405
2,104,988
2,139,510
2,149,967
2,168,632
2,169,168
2,272,246
2,228,616
2,133,184
2,177,884
2,218,232
2,150,719
2,120,921
2,106,840
2,242,292
2,388,641
2,341,924
2,396,093
2,425,798
2,593,528
2,586,345
2,779,378
2,813,997
2,764,903
2,639,182
2,887,659
2,861,772
2,833,874
2,833,8742,861,7722,887,6592,639,1822,764,9032,813,9972,779,3782,586,3452,593,5282,425,7982,396,0932,341,9242,388,6412,242,2922,106,8402,120,9212,150,7192,218,2322,177,8842,133,1842,228,6162,272,2462,169,1682,168,6322,149,9672,139,5102,104,9882,123,4052,226,9292,218,5132,213,8842,232,7972,237,0342,253,9902,212,7282,198,4732,298,8262,480,8912,401,4042,270,9072,340,4292,483,5582,436,6502,306,1552,300,7252,285,1992,354,5022,266,9192,269,6392,303,6392,397,6252,227,8672,318,8462,494,4382,457,3992,371,0402,224,2862,296,4822,255,4692,138,1762,097,2552,186,3222,379,7032,134,1122,322,8342,308,1202,377,8422,328,8222,328,6142,552,9373,105,9582,901,3412,959,3803,080,2453,117,2342,885,3242,789,6732,842,6162,748,3262,498,4002,379,9522,395,1702,243,0742,155,6312,052,8812,069,1651,844,4151,849,3761,928,2761,991,2871,782,3731,872,4471,930,9011,916,7751,748,1041,844,5552,059,7001,921,4001,823,1002,002,8002,147,8002,050,1002,056,7002,196,4002,320,3002,022,6001,982,0002,160,8002,152,2002,002,9001,889,5002,004,6002,049,6001,955,1001,808,0001,736,7001,853,0001,798,1001,667,0001,731,6001,783,2001,758,3001,562,0001,455,1001,329,6001,421,6001,261,4001,275,5001,318,3001,363,2001,275,6001,472,8001,625,8001,499,7001,170,7001,121,5001,440,10001,062,1000001,006,600000943,400000604,000000
   > Total Current Assets 
0
0
0
234,200
0
0
0
571,400
0
0
0
610,200
0
0
0
638,600
0
1,002,500
684,700
717,000
1,000,200
1,107,000
933,600
877,500
953,600
1,031,400
986,300
970,500
1,123,000
1,034,800
1,000,300
1,086,900
1,281,500
1,286,000
1,226,100
1,186,000
1,319,900
1,336,100
1,205,800
1,262,400
1,406,500
1,476,200
1,428,700
1,329,000
1,429,000
1,583,300
1,583,500
1,431,200
1,469,600
1,726,500
1,604,600
1,430,300
1,407,800
1,480,100
1,328,000
1,170,300
1,276,100
1,406,300
1,195,809
1,088,150
1,260,822
1,270,526
1,200,392
1,132,646
1,318,975
1,230,555
1,134,738
1,105,037
1,311,070
1,271,991
1,322,462
1,374,997
1,503,072
1,469,142
1,542,300
1,795,725
1,846,530
1,759,433
1,788,808
2,008,826
1,953,662
1,849,496
1,802,598
2,041,863
1,691,561
1,497,473
1,545,365
1,602,455
1,552,587
1,512,295
1,417,060
1,687,547
1,516,009
1,428,841
1,503,919
1,608,705
1,616,508
1,529,777
1,693,076
1,798,887
1,830,942
1,661,515
1,578,234
1,795,128
1,745,351
1,712,353
1,690,629
1,797,151
1,723,481
1,741,566
1,745,973
1,834,653
1,880,043
1,737,956
1,673,247
1,807,228
1,899,993
1,738,592
1,634,610
1,640,443
1,683,856
1,661,082
1,638,546
1,633,746
1,640,980
1,665,014
1,561,399
1,539,302
1,571,853
1,577,774
1,589,043
1,598,665
1,698,928
1,684,427
1,588,145
1,602,058
1,649,558
1,578,893
1,479,617
1,462,665
1,594,654
1,604,795
1,555,358
1,604,462
1,657,922
1,745,312
1,748,011
1,935,145
1,991,393
1,951,889
1,802,890
2,054,789
2,047,713
2,013,629
2,013,6292,047,7132,054,7891,802,8901,951,8891,991,3931,935,1451,748,0111,745,3121,657,9221,604,4621,555,3581,604,7951,594,6541,462,6651,479,6171,578,8931,649,5581,602,0581,588,1451,684,4271,698,9281,598,6651,589,0431,577,7741,571,8531,539,3021,561,3991,665,0141,640,9801,633,7461,638,5461,661,0821,683,8561,640,4431,634,6101,738,5921,899,9931,807,2281,673,2471,737,9561,880,0431,834,6531,745,9731,741,5661,723,4811,797,1511,690,6291,712,3531,745,3511,795,1281,578,2341,661,5151,830,9421,798,8871,693,0761,529,7771,616,5081,608,7051,503,9191,428,8411,516,0091,687,5471,417,0601,512,2951,552,5871,602,4551,545,3651,497,4731,691,5612,041,8631,802,5981,849,4961,953,6622,008,8261,788,8081,759,4331,846,5301,795,7251,542,3001,469,1421,503,0721,374,9971,322,4621,271,9911,311,0701,105,0371,134,7381,230,5551,318,9751,132,6461,200,3921,270,5261,260,8221,088,1501,195,8091,406,3001,276,1001,170,3001,328,0001,480,1001,407,8001,430,3001,604,6001,726,5001,469,6001,431,2001,583,5001,583,3001,429,0001,329,0001,428,7001,476,2001,406,5001,262,4001,205,8001,336,1001,319,9001,186,0001,226,1001,286,0001,281,5001,086,9001,000,3001,034,8001,123,000970,500986,3001,031,400953,600877,500933,6001,107,0001,000,200717,000684,7001,002,5000638,600000610,200000571,400000234,200000
       Cash And Cash Equivalents 
0
0
0
24,000
0
0
0
42,700
0
0
0
53,100
0
0
0
68,400
0
129,700
61,800
50,800
58,800
79,500
58,200
59,500
59,500
118,600
78,200
82,700
47,900
74,000
66,200
119,700
90,900
66,200
71,300
164,500
67,700
65,700
64,400
158,100
80,100
147,700
175,300
214,800
80,300
93,100
133,400
109,100
97,600
122,200
110,500
79,800
87,600
80,500
89,500
92,800
82,800
87,100
75,440
61,395
64,767
68,287
75,936
109,540
59,400
71,739
61,836
58,003
84,355
149,477
48,610
44,659
57,183
135,793
39,300
52,686
47,521
70,523
58,625
64,223
81,378
30,619
66,632
93,518
348,432
220,438
358,236
320,764
381,094
502,277
186,070
141,805
40,765
87,971
212,626
131,167
61,991
164,170
245,953
61,781
43,816
91,427
141,007
93,795
45,505
152,368
261,699
207,393
115,690
341,572
367,864
124,469
74,631
191,867
163,532
148,457
29,567
120,315
248,783
130,439
68,970
167,625
319,447
316,087
294,894
411,507
283,993
128,605
41,203
146,578
234,128
66,008
67,876
138,358
297,556
167,996
53,173
64,734
107,430
100,015
57,084
95,405
197,221
84,688
100,682
99,305
81,648
86,566
58,855
71,283
64,690
80,518
99,683
74,102
74,10299,68380,51864,69071,28358,85586,56681,64899,305100,68284,688197,22195,40557,084100,015107,43064,73453,173167,996297,556138,35867,87666,008234,128146,57841,203128,605283,993411,507294,894316,087319,447167,62568,970130,439248,783120,31529,567148,457163,532191,86774,631124,469367,864341,572115,690207,393261,699152,36845,50593,795141,00791,42743,81661,781245,953164,17061,991131,167212,62687,97140,765141,805186,070502,277381,094320,764358,236220,438348,43293,51866,63230,61981,37864,22358,62570,52347,52152,68639,300135,79357,18344,65948,610149,47784,35558,00361,83671,73959,400109,54075,93668,28764,76761,39575,44087,10082,80092,80089,50080,50087,60079,800110,500122,20097,600109,100133,40093,10080,300214,800175,300147,70080,100158,10064,40065,70067,700164,50071,30066,20090,900119,70066,20074,00047,90082,70078,200118,60059,50059,50058,20079,50058,80050,80061,800129,700068,40000053,10000042,70000024,000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
94,460
94,460
0
0
0
0
0
0
0
0
0
0
0
0
0
0
58,889
28,939
15,950
5,939
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
82,628
85,610
84,218
85,064
84,517
0
0
0
0
0
0
0
0
0
00000000084,51785,06484,21885,61082,62800000000000000000000000000000000000000000000005,93915,95028,93958,8890000000000000094,46094,46000000000000000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
0
0
0
106,600
0
0
0
234,300
0
0
0
259,300
0
0
0
277,300
0
518,900
277,800
283,800
465,900
540,300
429,600
392,600
359,500
378,500
435,400
320,800
448,800
409,900
415,100
365,900
453,400
509,100
480,500
397,100
529,900
585,300
440,000
406,000
451,900
476,900
549,200
402,100
472,500
525,700
612,600
515,700
452,700
433,600
464,700
442,100
407,600
497,300
373,500
343,800
352,900
381,900
332,124
371,470
358,787
349,034
297,217
333,677
358,923
284,226
255,848
306,844
458,193
226,581
317,415
378,379
413,835
363,516
434,000
437,281
459,199
424,559
499,722
493,941
478,675
492,193
485,228
501,417
304,480
333,257
298,396
260,443
281,246
280,593
274,825
241,037
318,510
377,829
283,754
245,418
333,184
282,397
278,630
263,456
383,783
328,468
346,008
369,801
426,281
407,453
398,160
352,491
422,617
357,328
402,302
321,653
435,952
329,896
475,390
321,096
388,869
290,576
436,269
323,170
363,333
268,394
430,975
265,459
303,363
283,051
441,661
271,560
389,233
348,974
379,159
349,295
462,872
414,107
399,061
281,293
420,637
296,729
352,194
254,989
377,139
360,873
368,066
331,947
360,554
402,041
389,977
367,626
520,585
542,570
414,283
448,850
424,333
468,415
468,415424,333448,850414,283542,570520,585367,626389,977402,041360,554331,947368,066360,873377,139254,989352,194296,729420,637281,293399,061414,107462,872349,295379,159348,974389,233271,560441,661283,051303,363265,459430,975268,394363,333323,170436,269290,576388,869321,096475,390329,896435,952321,653402,302357,328422,617352,491398,160407,453426,281369,801346,008328,468383,783263,456278,630282,397333,184245,418283,754377,829318,510241,037274,825280,593281,246260,443298,396333,257304,480501,417485,228492,193478,675493,941499,722424,559459,199437,281434,000363,516413,835378,379317,415226,581458,193306,844255,848284,226358,923333,677297,217349,034358,787371,470332,124381,900352,900343,800373,500497,300407,600442,100464,700433,600452,700515,700612,600525,700472,500402,100549,200476,900451,900406,000440,000585,300529,900397,100480,500509,100453,400365,900415,100409,900448,800320,800435,400378,500359,500392,600429,600540,300465,900283,800277,800518,9000277,300000259,300000234,300000106,600000
       Other Current Assets 
0
0
0
11,900
0
0
0
16,100
0
0
0
30,300
0
0
0
13,600
0
19,700
17,500
26,300
35,900
39,400
35,200
19,300
14,400
20,500
20,800
22,700
25,100
18,200
17,600
32,000
32,400
20,100
35,500
36,000
39,800
30,900
33,600
31,800
37,000
23,300
18,000
28,100
28,900
23,800
29,000
36,900
31,100
119,600
151,800
146,300
112,000
31,200
154,600
121,700
81,600
97,700
119,199
92,593
99,999
109,175
101,266
88,681
111,910
105,107
111,040
77,946
24,165
142,336
163,304
150,129
157,884
148,483
131,940
163,129
187,761
194,060
54,808
216,361
205,080
181,514
171,960
225,031
143,585
211,622
218,313
129,111
170,543
173,161
211,336
209,470
239,599
219,436
64,964
80,031
206,314
64,234
128,319
72,042
139,019
65,784
73,864
77,527
70,444
71,121
141,514
65,610
142,199
68,999
124,213
126,202
130,721
127,086
142,755
78,186
83,754
80,683
81,570
72,898
75,122
67,456
70,400
50,772
56,026
61,856
81,252
71,823
94,294
92,959
88,209
71,511
73,862
70,309
71,197
75,689
70,338
61,450
67,498
65,675
69,564
68,928
66,806
85,016
76,050
76,255
116,779
90,380
87,910
79,495
99,840
93,153
95,634
88,051
88,05195,63493,15399,84079,49587,91090,380116,77976,25576,05085,01666,80668,92869,56465,67567,49861,45070,33875,68971,19770,30973,86271,51188,20992,95994,29471,82381,25261,85656,02650,77270,40067,45675,12272,89881,57080,68383,75478,186142,755127,086130,721126,202124,21368,999142,19965,610141,51471,12170,44477,52773,86465,784139,01972,042128,31964,234206,31480,03164,964219,436239,599209,470211,336173,161170,543129,111218,313211,622143,585225,031171,960181,514205,080216,36154,808194,060187,761163,129131,940148,483157,884150,129163,304142,33624,16577,946111,040105,107111,91088,681101,266109,17599,99992,593119,19997,70081,600121,700154,60031,200112,000146,300151,800119,60031,10036,90029,00023,80028,90028,10018,00023,30037,00031,80033,60030,90039,80036,00035,50020,10032,40032,00017,60018,20025,10022,70020,80020,50014,40019,30035,20039,40035,90026,30017,50019,700013,60000030,30000016,10000011,900000
   > Long-term Assets 
0
0
0
369,800
0
0
0
372,000
0
0
0
396,400
0
0
0
423,500
0
437,600
436,800
453,700
499,500
518,800
539,200
398,100
409,600
286,900
289,200
290,900
298,600
294,800
454,800
475,100
476,800
497,200
505,500
481,000
478,200
516,900
530,900
545,600
548,600
573,400
575,900
560,500
573,900
568,900
577,300
550,800
553,000
593,800
591,800
626,400
642,300
667,700
674,800
652,800
645,300
653,400
648,746
659,954
655,953
660,375
672,055
649,727
672,312
697,721
714,638
739,378
758,095
780,890
833,169
868,077
892,098
910,810
956,100
952,601
996,086
1,030,240
1,096,516
1,108,408
1,126,583
1,109,884
1,098,743
1,064,095
861,376
831,141
783,457
775,387
755,533
810,539
717,052
692,156
670,313
668,414
634,257
646,764
679,974
694,509
677,964
658,512
663,496
657,331
649,633
602,497
558,288
557,286
576,290
557,351
561,718
559,159
560,182
601,997
603,515
602,473
597,660
594,176
580,898
560,234
563,863
572,285
570,134
575,952
594,251
580,138
577,533
561,915
562,006
565,686
567,657
572,193
579,589
570,503
573,318
544,189
545,039
575,826
568,674
571,826
641,304
644,175
647,638
783,846
786,566
791,630
767,876
848,216
838,334
844,233
822,604
813,014
836,292
832,870
814,059
820,245
820,245814,059832,870836,292813,014822,604844,233838,334848,216767,876791,630786,566783,846647,638644,175641,304571,826568,674575,826545,039544,189573,318570,503579,589572,193567,657565,686562,006561,915577,533580,138594,251575,952570,134572,285563,863560,234580,898594,176597,660602,473603,515601,997560,182559,159561,718557,351576,290557,286558,288602,497649,633657,331663,496658,512677,964694,509679,974646,764634,257668,414670,313692,156717,052810,539755,533775,387783,457831,141861,3761,064,0951,098,7431,109,8841,126,5831,108,4081,096,5161,030,240996,086952,601956,100910,810892,098868,077833,169780,890758,095739,378714,638697,721672,312649,727672,055660,375655,953659,954648,746653,400645,300652,800674,800667,700642,300626,400591,800593,800553,000550,800577,300568,900573,900560,500575,900573,400548,600545,600530,900516,900478,200481,000505,500497,200476,800475,100454,800294,800298,600290,900289,200286,900409,600398,100539,200518,800499,500453,700436,800437,6000423,500000396,400000372,000000369,800000
       Property Plant Equipment 
0
0
0
73,200
0
0
0
137,100
0
0
0
158,900
0
0
0
166,400
0
178,500
180,500
186,300
187,600
227,700
238,300
210,300
213,600
225,100
226,400
227,400
238,000
235,000
276,800
277,800
272,300
275,800
281,100
269,200
267,000
292,900
294,900
334,400
336,800
330,800
328,600
320,400
321,900
321,200
315,300
309,700
309,900
337,300
333,700
329,800
341,600
359,300
354,800
348,300
356,200
357,300
354,311
347,345
347,627
349,443
347,347
338,095
349,532
364,092
376,879
392,496
420,649
435,619
490,008
513,381
529,000
544,462
560,900
576,073
590,723
606,640
623,670
622,708
620,565
603,465
582,097
577,355
391,927
380,622
360,158
356,457
340,041
340,289
334,833
326,913
325,630
319,529
312,287
316,263
322,908
327,988
329,487
327,112
329,856
321,042
316,703
310,169
304,411
303,755
303,192
297,635
298,479
293,401
287,468
287,342
288,731
290,732
296,546
304,730
304,932
305,340
305,389
312,080
314,453
325,614
325,887
323,016
322,232
321,408
317,340
316,073
316,781
316,884
323,794
323,490
322,543
307,286
302,494
333,897
330,269
329,461
354,409
353,255
356,937
366,519
380,740
382,928
369,254
381,995
385,361
386,199
384,026
388,331
391,667
393,837
392,926
395,343
395,343392,926393,837391,667388,331384,026386,199385,361381,995369,254382,928380,740366,519356,937353,255354,409329,461330,269333,897302,494307,286322,543323,490323,794316,884316,781316,073317,340321,408322,232323,016325,887325,614314,453312,080305,389305,340304,932304,730296,546290,732288,731287,342287,468293,401298,479297,635303,192303,755304,411310,169316,703321,042329,856327,112329,487327,988322,908316,263312,287319,529325,630326,913334,833340,289340,041356,457360,158380,622391,927577,355582,097603,465620,565622,708623,670606,640590,723576,073560,900544,462529,000513,381490,008435,619420,649392,496376,879364,092349,532338,095347,347349,443347,627347,345354,311357,300356,200348,300354,800359,300341,600329,800333,700337,300309,900309,700315,300321,200321,900320,400328,600330,800336,800334,400294,900292,900267,000269,200281,100275,800272,300277,800276,800235,000238,000227,400226,400225,100213,600210,300238,300227,700187,600186,300180,500178,5000166,400000158,900000137,10000073,200000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
112,847
111,341
111,413
117,863
117,330
117,939
119,408
119,674
121,333
0
0
0
128,927
0
0
0
134,519
0
0
0
136,130
142,750
106,274
104,265
104,284
104,371
104,493
104,689
106,647
106,413
106,267
106,137
104,175
0
0
0
103,937
0
0
0
98,256
0
0
0
98,277
0
0
0
98,380
0
0
0
99,080
0
0
0
99,085
0
0
0
99,031
0
0
0
98,803
0
0
0
98,807
0
0
0
0
0
0
0
0
126,862
126,910
180,655
173,051
173,041
172,964
214,023
213,998
213,902
213,803
213,881
213,922
213,893
213,856
213,891
213,891213,856213,893213,922213,881213,803213,902213,998214,023172,964173,041173,051180,655126,910126,8620000000098,80700098,80300099,03100099,08500099,08000098,38000098,27700098,256000103,937000104,175106,137106,267106,413106,647104,689104,493104,371104,284104,265106,274142,750136,130000134,519000128,927000121,333119,674119,408117,939117,330117,863111,413111,341112,84700000000000000000000000000000000000000000000000000000000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
95,494
107,588
103,821
115,478
113,745
88,217
84,306
93,312
89,189
91,024
92,775
94,405
96,992
99,362
95,095
95,305
94,802
88,841
82,341
76,512
78,450
79,995
75,351
82,441
79,510
81,441
75,574
78,457
82,645
86,247
86,246
89,302
83,327
83,962
80,558
80,482
276,401
273,243
276,595
77,543
328,496
326,366
452,044
84,218
85,064
432,412
500,360
81,006
499,133
481,856
467,020
76,184
475,923
70,618
75,335
75,33570,618475,92376,184467,020481,856499,13381,006500,360432,41285,06484,218452,044326,366328,49677,543276,595273,243276,40180,48280,55883,96283,32789,30286,24686,24782,64578,45775,57481,44179,51082,44175,35179,99578,45076,51282,34188,84194,80295,30595,09599,36296,99294,40592,77591,02489,18993,31284,30688,217113,745115,478103,821107,58895,494000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
28,200
0
0
0
57,100
0
0
0
58,100
0
0
0
28,500
0
28,500
28,500
30,200
30,000
46,700
43,000
33,700
12,600
19,200
13,400
11,600
11,200
10,700
116,300
139,800
138,100
137,000
147,300
151,400
149,400
150,500
150,500
149,300
147,300
155,700
151,900
149,300
147,200
145,700
143,400
140,200
144,200
142,800
140,900
139,500
139,500
140,200
139,000
138,800
137,400
136,300
133,951
130,643
129,377
126,668
15,051
123,532
11,368
10,694
10,035
125,269
6,576
125,629
127,058
132,903
132,472
132,853
134,700
133,844
136,135
138,362
138,053
135,420
135,164
134,817
136,130
142,750
106,274
104,265
104,284
104,371
104,493
104,689
106,647
106,413
106,267
106,137
106,097
106,030
106,036
106,000
105,561
105,409
105,444
99,602
99,546
99,461
99,365
99,293
99,266
99,211
99,145
99,118
99,048
99,738
99,648
99,537
99,453
99,429
99,291
99,220
99,146
99,120
99,049
99,035
99,071
99,059
99,033
98,869
98,888
99,023
99,059
98,981
98,927
98,892
98,860
98,008
97,994
98,029
97,998
98,042
144,687
17,114
16,309
74,710
72,304
69,904
67,510
95,790
92,571
89,352
86,129
82,917
80,101
77,290
74,475
71,697
71,69774,47577,29080,10182,91786,12989,35292,57195,79067,51069,90472,30474,71016,30917,114144,68798,04297,99898,02997,99498,00898,86098,89298,92798,98199,05999,02398,88898,86999,03399,05999,07199,03599,04999,12099,14699,22099,29199,42999,45399,53799,64899,73899,04899,11899,14599,21199,26699,29399,36599,46199,54699,602105,444105,409105,561106,000106,036106,030106,097106,137106,267106,413106,647104,689104,493104,371104,284104,265106,274142,750136,130134,817135,164135,420138,053138,362136,135133,844134,700132,853132,472132,903127,058125,6296,576125,26910,03510,69411,368123,53215,051126,668129,377130,643133,951136,300137,400138,800139,000140,200139,500139,500140,900142,800144,200140,200143,400145,700147,200149,300151,900155,700147,300149,300150,500150,500149,400151,400147,300137,000138,100139,800116,30010,70011,20011,60013,40019,20012,60033,70043,00046,70030,00030,20028,50028,500028,50000058,10000057,10000028,200000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
294,435
312,609
308,326
310,932
324,708
311,632
322,780
333,629
337,759
346,882
337,446
345,271
343,161
354,696
0
0
166,112
376,528
405,363
423,600
472,846
485,700
506,018
506,419
516,646
486,740
469,449
450,519
423,299
418,930
415,492
470,250
382,219
365,243
344,683
348,885
321,970
330,501
357,066
366,521
348,477
331,400
333,640
336,289
332,930
292,328
253,877
253,531
273,098
259,716
263,239
265,758
272,714
314,655
314,784
311,741
301,114
289,446
275,966
254,894
258,474
260,205
255,681
250,338
268,364
257,122
255,301
240,507
244,666
249,613
250,876
255,309
59,304
55,267
57,748
52,262
64,069
62,915
61,335
66,540
64,665
67,746
64,854
528,481
76,253
1
73,631
75,368
65,398
79,592
67,768
55,320
74,418
74,384
62,184
0
062,18474,38474,41855,32067,76879,59265,39875,36873,631176,253528,48164,85467,74664,66566,54061,33562,91564,06952,26257,74855,26759,304255,309250,876249,613244,666240,507255,301257,122268,364250,338255,681260,205258,474254,894275,966289,446301,114311,741314,784314,655272,714265,758263,239259,716273,098253,531253,877292,328332,930336,289333,640331,400348,477366,521357,066330,501321,970348,885344,683365,243382,219470,250415,492418,930423,299450,519469,449486,740516,646506,419506,018485,700472,846423,600405,363376,528166,11200354,696343,161345,271337,446346,882337,759333,629322,780311,632324,708310,932308,326312,609294,4350000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
28,627
30,177
36,373
18,177
12,957
14,879
13,683
23,634
21,219
21,808
21,227
23,783
29,482
28,026
27,760
14,562
18,616
18,861
12,358
6,301
8,414
20,661
21,999
23,853
20,860
25,720
24,266
25,422
25,451
23,136
21,049
17,118
19,162
20,473
13,959
13,357
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000013,35713,95920,47319,16217,11821,04923,13625,45125,42224,26625,72020,86023,85321,99920,6618,4146,30112,35818,86118,61614,56227,76028,02629,48223,78321,22721,80821,21923,63413,68314,87912,95718,17736,37330,17728,627000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
0
0
0
310,200
0
0
0
617,700
0
0
0
649,700
0
0
0
673,600
0
1,021,900
711,900
771,200
1,102,500
1,210,800
1,000,500
881,500
953,500
1,022,200
963,500
956,100
1,092,800
976,300
1,027,500
1,141,600
1,362,100
1,371,000
1,321,200
1,284,500
1,414,300
1,459,400
1,342,100
1,400,800
1,537,400
1,616,000
1,564,000
1,443,800
1,541,700
1,672,500
1,668,200
1,481,700
1,509,900
1,767,400
1,626,100
1,477,100
1,486,600
1,561,000
1,410,300
1,247,700
1,350,400
1,500,500
1,288,141
1,213,488
1,377,401
1,397,930
1,295,308
1,201,933
1,403,192
1,338,577
1,247,418
1,228,120
1,436,438
1,425,874
1,518,229
1,588,450
1,712,954
1,662,953
1,738,600
1,949,355
2,034,694
1,957,033
2,027,691
2,270,299
2,216,968
2,118,713
1,918,671
2,108,623
1,570,691
1,322,478
1,292,267
1,330,024
1,227,226
1,206,218
1,015,299
1,303,580
1,149,910
1,046,599
1,104,932
1,175,686
1,175,010
1,072,803
1,242,665
1,342,012
1,332,809
1,129,871
1,028,462
1,192,900
1,135,499
1,061,580
1,060,929
1,148,082
1,037,241
1,024,276
1,018,498
1,122,145
1,124,099
949,119
860,015
1,010,813
1,102,011
894,274
801,379
828,886
866,279
817,838
779,735
788,968
779,615
745,427
796,827
783,144
810,528
779,294
783,330
806,896
893,828
838,833
753,306
825,806
879,649
797,508
831,637
828,507
963,416
1,071,626
993,499
1,054,538
1,092,372
1,234,286
1,201,576
1,419,319
1,459,264
1,364,161
1,202,230
1,474,480
1,444,264
1,375,224
1,375,2241,444,2641,474,4801,202,2301,364,1611,459,2641,419,3191,201,5761,234,2861,092,3721,054,538993,4991,071,626963,416828,507831,637797,508879,649825,806753,306838,833893,828806,896783,330779,294810,528783,144796,827745,427779,615788,968779,735817,838866,279828,886801,379894,2741,102,0111,010,813860,015949,1191,124,0991,122,1451,018,4981,024,2761,037,2411,148,0821,060,9291,061,5801,135,4991,192,9001,028,4621,129,8711,332,8091,342,0121,242,6651,072,8031,175,0101,175,6861,104,9321,046,5991,149,9101,303,5801,015,2991,206,2181,227,2261,330,0241,292,2671,322,4781,570,6912,108,6231,918,6712,118,7132,216,9682,270,2992,027,6911,957,0332,034,6941,949,3551,738,6001,662,9531,712,9541,588,4501,518,2291,425,8741,436,4381,228,1201,247,4181,338,5771,403,1921,201,9331,295,3081,397,9301,377,4011,213,4881,288,1411,500,5001,350,4001,247,7001,410,3001,561,0001,486,6001,477,1001,626,1001,767,4001,509,9001,481,7001,668,2001,672,5001,541,7001,443,8001,564,0001,616,0001,537,4001,400,8001,342,1001,459,4001,414,3001,284,5001,321,2001,371,0001,362,1001,141,6001,027,500976,3001,092,800956,100963,5001,022,200953,500881,5001,000,5001,210,8001,102,500771,200711,9001,021,9000673,600000649,700000617,700000310,200000
   > Total Current Liabilities 
0
0
0
150,400
0
0
0
398,800
0
0
0
429,100
0
0
0
438,200
0
774,200
447,900
452,900
747,700
834,500
647,100
654,000
729,400
791,000
679,400
697,200
824,900
721,600
772,800
786,400
959,000
947,600
888,400
868,000
996,800
1,054,300
932,200
997,600
1,161,800
1,234,900
1,138,700
1,029,200
1,138,300
1,270,000
1,255,800
1,083,700
1,119,000
1,375,400
1,241,500
1,101,500
1,129,100
1,197,900
1,058,900
898,500
1,029,100
1,174,300
946,435
883,234
1,048,301
952,354
673,856
581,765
764,418
673,127
696,337
673,431
777,451
772,193
897,187
824,281
952,352
729,856
752,800
1,012,608
993,307
982,613
969,761
1,212,311
1,161,406
1,149,502
937,806
1,113,904
622,695
581,449
692,974
711,293
605,962
586,129
402,326
686,408
628,490
505,095
549,875
619,006
627,337
454,704
614,999
720,740
807,049
614,042
512,351
674,911
583,145
429,564
392,708
491,608
377,918
567,442
622,597
733,970
759,967
515,237
454,977
620,429
723,234
374,302
270,913
299,025
333,152
290,692
246,270
274,460
261,594
238,739
267,996
258,986
280,912
256,527
267,720
303,701
390,259
358,327
253,748
290,942
352,444
270,627
267,399
265,600
408,164
346,346
293,157
353,168
399,409
547,785
518,724
742,012
798,447
598,227
441,987
717,872
701,145
624,874
624,874701,145717,872441,987598,227798,447742,012518,724547,785399,409353,168293,157346,346408,164265,600267,399270,627352,444290,942253,748358,327390,259303,701267,720256,527280,912258,986267,996238,739261,594274,460246,270290,692333,152299,025270,913374,302723,234620,429454,977515,237759,967733,970622,597567,442377,918491,608392,708429,564583,145674,911512,351614,042807,049720,740614,999454,704627,337619,006549,875505,095628,490686,408402,326586,129605,962711,293692,974581,449622,6951,113,904937,8061,149,5021,161,4061,212,311969,761982,613993,3071,012,608752,800729,856952,352824,281897,187772,193777,451673,431696,337673,127764,418581,765673,856952,3541,048,301883,234946,4351,174,3001,029,100898,5001,058,9001,197,9001,129,1001,101,5001,241,5001,375,4001,119,0001,083,7001,255,8001,270,0001,138,3001,029,2001,138,7001,234,9001,161,800997,600932,2001,054,300996,800868,000888,400947,600959,000786,400772,800721,600824,900697,200679,400791,000729,400654,000647,100834,500747,700452,900447,900774,2000438,200000429,100000398,800000150,400000
       Short-term Debt 
0
0
0
39,400
0
0
0
200,600
0
0
0
208,400
0
0
0
229,300
0
362,500
236,700
217,500
331,300
483,400
362,300
378,500
383,600
403,300
348,800
402,400
433,500
332,500
428,400
445,800
577,200
578,800
565,700
547,200
607,000
582,600
30,100
682,500
704,500
922,500
663,600
635,000
661,400
664,100
627,700
617,900
603,900
671,200
703,400
620,800
574,100
556,500
570,500
526,400
481,400
572,000
548,349
477,306
557,929
466,564
242,636
193,216
256,693
169,465
296,175
251,212
324,570
308,021
438,501
366,129
355,836
236,811
244,000
451,794
448,570
483,176
552,909
651,898
608,867
624,280
457,186
496,384
188,488
191,796
295,159
288,221
271,173
289,632
126,229
260,590
340,011
220,177
248,108
250,625
301,376
166,252
192,013
303,899
472,727
299,769
244,291
358,302
298,444
145,165
144,266
167,355
102,396
297,423
316,568
345,609
408,016
187,341
179,155
322,870
478,099
116,771
59,862
86,553
86,095
65,894
66,179
70,753
71,002
52,052
59,133
45,064
98,268
50,804
45,421
73,291
148,049
129,316
54,023
82,578
163,943
100,986
87,856
102,672
244,518
138,617
109,192
161,335
193,967
261,737
192,942
465,227
593,117
359,233
206,968
370,505
311,848
375,730
375,730311,848370,505206,968359,233593,117465,227192,942261,737193,967161,335109,192138,617244,518102,67287,856100,986163,94382,57854,023129,316148,04973,29145,42150,80498,26845,06459,13352,05271,00270,75366,17965,89486,09586,55359,862116,771478,099322,870179,155187,341408,016345,609316,568297,423102,396167,355144,266145,165298,444358,302244,291299,769472,727303,899192,013166,252301,376250,625248,108220,177340,011260,590126,229289,632271,173288,221295,159191,796188,488496,384457,186624,280608,867651,898552,909483,176448,570451,794244,000236,811355,836366,129438,501308,021324,570251,212296,175169,465256,693193,216242,636466,564557,929477,306548,349572,000481,400526,400570,500556,500574,100620,800703,400671,200603,900617,900627,700664,100661,400635,000663,600922,500704,500682,50030,100582,600607,000547,200565,700578,800577,200445,800428,400332,500433,500402,400348,800403,300383,600378,500362,300483,400331,300217,500236,700362,5000229,300000208,400000200,60000039,400000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
179,155
0
0
0
432,912
0
0
0
445,325
70,753
71,002
52,052
427,866
413,885
467,177
419,802
414,507
442,465
0
0
54,023
73,640
155,352
92,592
78,033
92,758
235,413
129,603
101,294
153,337
184,982
252,609
182,639
454,659
582,382
348,073
195,564
359,832
301,379
365,327
365,327301,379359,832195,564348,073582,382454,659182,639252,609184,982153,337101,294129,603235,41392,75878,03392,592155,35273,64054,02300442,465414,507419,802467,177413,885427,86652,05271,00270,753445,325000432,912000179,155000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
192,700
0
368,900
162,200
216,800
290,900
250,800
241,000
243,100
231,900
214,300
218,600
224,500
230,900
229,900
234,200
263,000
265,700
238,100
233,700
234,100
224,300
266,700
241,900
218,800
234,300
242,200
255,700
229,000
217,200
291,200
316,800
286,200
259,800
320,600
290,100
303,100
262,200
302,200
275,500
249,500
263,000
289,400
248,690
266,835
268,980
260,965
245,192
246,574
257,914
279,113
251,959
298,894
252,094
311,589
301,980
363,131
352,201
329,872
331,963
320,915
309,662
314,024
299,731
355,950
364,045
344,015
335,728
384,084
216,267
203,527
220,825
259,144
195,445
182,679
220,697
233,612
200,630
230,841
19,191
100
6,988
17,398
6,464
977
140
15,355
4,154
322
2,607
7,207
295
54
233
164,885
230,387
275,698
222,234
228,471
212,487
198,127
155,976
159,016
143,393
176,613
155,922
154,340
128,870
168,381
133,133
142,447
160,746
190,545
142,393
154,345
179,835
199,214
167,834
145,577
145,612
179,307
158,787
137,659
140,257
133,621
133,151
163,837
140,766
158,031
159,496
230,162
277,350
235,706
167,153
208,244
89,043
89,857
70,903
89,423
89,42370,90389,85789,043208,244167,153235,706277,350230,162159,496158,031140,766163,837133,151133,621140,257137,659158,787179,307145,612145,577167,834199,214179,835154,345142,393190,545160,746142,447133,133168,381128,870154,340155,922176,613143,393159,016155,976198,127212,487228,471222,234275,698230,387164,885233542957,2072,6073224,15415,3551409776,46417,3986,98810019,191230,841200,630233,612220,697182,679195,445259,144220,825203,527216,267384,084335,728344,015364,045355,950299,731314,024309,662320,915331,963329,872352,201363,131301,980311,589252,094298,894251,959279,113257,914246,574245,192260,965268,980266,835248,690289,400263,000249,500275,500302,200262,200303,100290,100320,600259,800286,200316,800291,200217,200229,000255,700242,200234,300218,800241,900266,700224,300234,100233,700238,100265,700263,000234,200229,900230,900224,500218,600214,300231,900243,100241,000250,800290,900216,800162,200368,9000192,700000000000000000
       Other Current Liabilities 
0
0
0
111,000
0
0
0
198,200
0
0
0
220,700
0
0
0
16,200
0
42,800
49,000
18,600
125,500
100,300
43,800
32,400
113,900
173,400
112,000
70,300
160,500
159,200
110,200
77,600
116,100
130,700
89,000
86,700
165,500
205,000
660,200
96,300
223,000
70,200
219,400
165,200
259,700
314,700
311,300
179,600
255,300
383,600
248,000
177,600
292,800
339,200
212,900
122,600
284,700
312,900
149,396
139,093
221,392
224,825
136,060
119,955
249,811
224,549
148,203
106,685
45,615
152,583
156,706
82,673
220,535
132,482
159,929
214,113
207,766
157,547
68,487
176,852
163,168
156,355
110,897
203,089
203,115
172,268
158,471
148,054
124,611
98,811
29,916
173,078
70,217
37,431
14,162
57,288
248,884
233,022
308,664
144,477
247,554
87,934
255,480
250,699
225,762
232,131
231,315
254,828
227,480
44,597
50,728
48,592
36,846
39,646
47,466
38,285
31,436
33,065
37,475
31,531
24,035
29,249
34,783
26,920
20,125
30,039
37,110
21,536
23,444
27,439
35,443
27,782
29,278
27,079
32,438
24,660
23,201
23,752
29,044
18,732
22,446
29,394
34,434
24,495
20,727
29,545
34,708
21,641
25,533
25,385
142,915
154,074
151,889
140,101
140,101151,889154,074142,91525,38525,53321,64134,70829,54520,72724,49534,43429,39422,44618,73229,04423,75223,20124,66032,43827,07929,27827,78235,44327,43923,44421,53637,11030,03920,12526,92034,78329,24924,03531,53137,47533,06531,43638,28547,46639,64636,84648,59250,72844,597227,480254,828231,315232,131225,762250,699255,48087,934247,554144,477308,664233,022248,88457,28814,16237,43170,217173,07829,91698,811124,611148,054158,471172,268203,115203,089110,897156,355163,168176,85268,487157,547207,766214,113159,929132,482220,53582,673156,706152,58345,615106,685148,203224,549249,811119,955136,060224,825221,392139,093149,396312,900284,700122,600212,900339,200292,800177,600248,000383,600255,300179,600311,300314,700259,700165,200219,40070,200223,00096,300660,200205,000165,50086,70089,000130,700116,10077,600110,200159,200160,50070,300112,000173,400113,90032,40043,800100,300125,50018,60049,00042,800016,200000220,700000198,200000111,000000
   > Long-term Liabilities 
0
0
0
159,800
0
0
0
218,900
0
0
0
220,600
0
0
0
235,400
0
247,700
264,000
318,300
354,800
376,300
353,400
227,500
224,100
231,200
284,100
258,900
267,900
254,700
254,700
355,200
403,100
423,400
432,800
416,500
417,500
405,100
409,900
403,200
375,600
381,100
425,300
414,600
403,400
402,500
412,400
398,000
390,900
392,000
384,600
375,600
357,500
363,100
351,400
349,200
321,300
326,200
341,706
330,254
329,100
445,576
621,452
620,168
638,774
665,450
551,081
554,689
658,987
653,681
621,042
764,169
760,602
933,097
985,800
936,747
1,041,387
974,420
1,057,930
1,057,988
1,055,562
969,211
980,865
994,719
947,996
741,029
599,293
618,731
621,264
620,089
612,973
617,172
521,420
541,504
555,057
556,680
547,673
618,099
627,666
621,272
525,760
515,829
516,111
517,989
552,354
632,016
668,221
656,474
659,323
456,834
395,901
388,175
364,132
433,882
405,038
390,384
378,777
519,972
530,466
529,861
533,127
527,146
533,465
514,508
518,021
506,688
528,831
524,158
529,616
522,767
515,610
503,195
503,569
480,506
499,558
534,864
527,205
526,881
564,238
562,907
555,252
725,280
700,342
701,370
692,963
686,501
682,852
677,307
660,817
765,934
760,243
756,608
743,119
750,350
750,350743,119756,608760,243765,934660,817677,307682,852686,501692,963701,370700,342725,280555,252562,907564,238526,881527,205534,864499,558480,506503,569503,195515,610522,767529,616524,158528,831506,688518,021514,508533,465527,146533,127529,861530,466519,972378,777390,384405,038433,882364,132388,175395,901456,834659,323656,474668,221632,016552,354517,989516,111515,829525,760621,272627,666618,099547,673556,680555,057541,504521,420617,172612,973620,089621,264618,731599,293741,029947,996994,719980,865969,2111,055,5621,057,9881,057,930974,4201,041,387936,747985,800933,097760,602764,169621,042653,681658,987554,689551,081665,450638,774620,168621,452445,576329,100330,254341,706326,200321,300349,200351,400363,100357,500375,600384,600392,000390,900398,000412,400402,500403,400414,600425,300381,100375,600403,200409,900405,100417,500416,500432,800423,400403,100355,200254,700254,700267,900258,900284,100231,200224,100227,500353,400376,300354,800318,300264,000247,7000235,400000220,600000218,900000159,800000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
368,438
368,503
368,568
368,633
368,698
368,764
368,829
368,894
518,047
518,172
518,297
518,422
518,547
518,547
518,798
518,923
616,750
616,809
616,948
617,086
0
0617,086616,948616,809616,750518,923518,798518,547518,547518,422518,297518,172518,047368,894368,829368,764368,698368,633368,568368,503368,4380000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
28,627
30,177
36,373
18,177
12,957
14,879
13,683
23,634
21,219
21,808
21,227
23,783
29,482
28,026
27,760
14,562
18,616
18,861
12,358
6,301
8,414
20,661
21,999
23,853
20,860
25,720
24,266
25,422
25,451
23,136
21,049
17,118
19,162
20,473
13,959
13,357
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000013,35713,95920,47319,16217,11821,04923,13625,45125,42224,26625,72020,86023,85321,99920,6618,4146,30112,35818,86118,61614,56227,76028,02629,48223,78321,22721,80821,21923,63413,68314,87912,95718,17736,37330,17728,627000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
91,870
95,243
97,314
95,026
93,690
98,439
105,825
105,755
114,230
102,457
125,236
113,767
103,812
136,827
0
0
135,460
134,915
152,023
181,919
175,344
177,834
178,338
162,690
181,642
191,812
170,447
158,222
170,532
189,946
182,003
171,564
173,236
173,604
164,468
153,405
170,407
175,858
160,733
162,269
166,774
164,098
153,835
148,380
153,071
151,341
193,778
187,837
231,138
226,274
226,306
226,043
172,467
168,592
131,009
129,110
119,538
119,038
109,542
107,129
133,838
130,076
131,060
123,822
133,971
134,262
121,418
108,968
112,113
108,501
105,974
121,866
146,524
134,021
134,307
112,068
131,055
143,198
113,860
118,740
132,418
131,016
126,436
184,524
162,445
162,247
152,011
145,342
134,688
129,782
113,989
122,154
0
0
103,229
0
0103,22900122,154113,989129,782134,688145,342152,011162,247162,445184,524126,436131,016132,418118,740113,860143,198131,055112,068134,307134,021146,524121,866105,974108,501112,113108,968121,418134,262133,971123,822131,060130,076133,838107,129109,542119,038119,538129,110131,009168,592172,467226,043226,306226,274231,138187,837193,778151,341153,071148,380153,835164,098166,774162,269160,733175,858170,407153,405164,468173,604173,236171,564182,003189,946170,532158,222170,447191,812181,642162,690178,338177,834175,344181,919152,023134,915135,46000136,827103,812113,767125,236102,457114,230105,755105,82598,43993,69095,02697,31495,24391,8700000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
293,800
0
0
0
325,700
0
0
0
356,900
0
0
0
386,400
0
415,500
407,000
397,100
394,500
412,100
421,400
389,800
405,600
291,800
307,300
301,700
325,100
349,500
424,600
417,900
393,900
406,700
404,900
377,500
378,900
388,900
388,900
390,000
390,500
407,000
411,600
417,300
432,400
450,800
462,300
469,600
486,200
521,200
536,100
547,900
531,700
551,100
554,800
539,000
534,400
523,900
516,444
497,779
504,035
496,368
536,811
552,129
562,077
564,315
574,075
587,995
606,008
603,080
610,318
620,278
648,800
683,643
759,800
766,699
774,693
800,611
822,388
816,185
832,162
808,207
964,871
979,961
973,086
991,202
1,030,733
1,045,532
1,075,775
1,109,631
1,115,631
1,072,952
1,029,124
1,043,795
1,029,473
1,075,937
1,115,427
1,142,721
1,122,570
1,110,513
1,154,693
1,176,860
1,185,606
1,189,496
1,152,911
1,189,827
1,183,451
1,181,684
1,223,652
1,247,977
1,258,571
1,290,141
1,332,604
1,359,101
1,378,230
1,357,877
1,347,965
1,368,544
1,362,725
1,349,737
1,352,607
1,382,050
1,414,222
1,388,321
1,402,556
1,441,946
1,286,489
1,282,059
1,288,381
1,324,944
1,342,429
1,321,677
1,336,341
1,344,485
1,337,087
1,310,341
1,298,659
1,309,796
1,246,665
1,236,244
1,239,500
1,270,525
1,307,299
1,303,825
1,297,332
1,316,004
1,340,543
1,325,763
1,324,854
1,360,792
1,397,088
1,380,720
1,384,189
1,417,076
1,417,0761,384,1891,380,7201,397,0881,360,7921,324,8541,325,7631,340,5431,316,0041,297,3321,303,8251,307,2991,270,5251,239,5001,236,2441,246,6651,309,7961,298,6591,310,3411,337,0871,344,4851,336,3411,321,6771,342,4291,324,9441,288,3811,282,0591,286,4891,441,9461,402,5561,388,3211,414,2221,382,0501,352,6071,349,7371,362,7251,368,5441,347,9651,357,8771,378,2301,359,1011,332,6041,290,1411,258,5711,247,9771,223,6521,181,6841,183,4511,189,8271,152,9111,189,4961,185,6061,176,8601,154,6931,110,5131,122,5701,142,7211,115,4271,075,9371,029,4731,043,7951,029,1241,072,9521,115,6311,109,6311,075,7751,045,5321,030,733991,202973,086979,961964,871808,207832,162816,185822,388800,611774,693766,699759,800683,643648,800620,278610,318603,080606,008587,995574,075564,315562,077552,129536,811496,368504,035497,779516,444523,900534,400539,000554,800551,100531,700547,900536,100521,200486,200469,600462,300450,800432,400417,300411,600407,000390,500390,000388,900388,900378,900377,500404,900406,700393,900417,900424,600349,500325,100301,700307,300291,800405,600389,800421,400412,100394,500397,100407,000415,5000386,400000356,900000325,700000293,800000
   Common Stock
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
75,800
74,400
72,500
68,794
66,274
65,333
64,007
73,621
85,582
85,437
84,303
84,016
90,157
89,372
87,920
87,035
90,665
95,169
94,912
112,500
111,896
112,224
112,914
117,520
118,010
118,933
118,933
120,618
124,032
124,601
130,564
176,453
196,809
198,086
198,581
206,436
200,763
193,643
193,020
194,037
195,437
195,227
195,679
195,001
194,960
194,523
193,263
191,608
192,590
193,644
194,806
196,135
196,410
197,435
197,805
202,579
201,557
202,844
204,104
206,446
206,538
207,552
205,699
206,002
206,018
207,349
206,941
208,946
209,044
210,569
319,509
321,207
321,215
320,121
321,832
321,559
322,889
324,626
326,323
326,600
325,515
324,927
324,388
321,502
322,449
323,761
325,350
326,673
327,471
328,836
330,306
330,662
332,520
333,540
335,160
337,247
338,445
339,241
344,467
344,467339,241338,445337,247335,160333,540332,520330,662330,306328,836327,471326,673325,350323,761322,449321,502324,388324,927325,515326,600326,323324,626322,889321,559321,832320,121321,215321,207319,509210,569209,044208,946206,941207,349206,018206,002205,699207,552206,538206,446204,104202,844201,557202,579197,805197,435196,410196,135194,806193,644192,590191,608193,263194,523194,960195,001195,679195,227195,437194,037193,020193,643200,763206,436198,581198,086196,809176,453130,564124,601124,032120,618118,933118,933118,010117,520112,914112,224111,896112,50094,91295,16990,66587,03587,92089,37290,15784,01684,30385,43785,58273,62164,00765,33366,27468,79472,50074,40075,8000000000000000000000000000000000000000000000000000000000
   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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
768,772
798,269
824,244
825,751
823,793
800,763
844,150
854,654
862,480
895,107
910,454
918,509
949,271
959,242
982,109
993,093
972,068
971,391
997,380
1,020,155
998,560
1,005,353
1,033,986
1,066,064
1,044,674
1,054,004
1,090,148
1,034,841
1,024,567
1,027,147
1,058,556
1,080,934
1,072,230
1,084,763
1,093,829
1,106,178
1,084,987
1,088,608
1,089,718
1,076,760
1,064,927
1,053,295
1,067,437
1,087,663
1,074,586
1,074,629
1,090,110
1,094,192
1,081,309
1,080,920
1,102,887
1,136,898
1,114,822
0
0
001,114,8221,136,8981,102,8871,080,9201,081,3091,094,1921,090,1101,074,6291,074,5861,087,6631,067,4371,053,2951,064,9271,076,7601,089,7181,088,6081,084,9871,106,1781,093,8291,084,7631,072,2301,080,9341,058,5561,027,1471,024,5671,034,8411,090,1481,054,0041,044,6741,066,0641,033,9861,005,353998,5601,020,155997,380971,391972,068993,093982,109959,242949,271918,509910,454895,107862,480854,654844,150800,763823,793825,751824,244798,269768,772000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income -80,254-74,667-72,547-77,057-77,255-89,606-88,066-84,311-104,412-106,133-98,232-107,037-122,262-137,556-151,132-151,597-104,310-114,876-100,161-95,691-75,667-73,048-73,442-60,064-55,444-58,887-63,723-69,559-71,723-73,579-76,959-72,350-70,439-71,657-66,403-74,994-47,168-44,001-33,752-34,332-40,135-42,505-73,710-75,540-73,305-81,913-90,229-80,361-62,152-54,519-39,910-44,776-53,670-51,122-66,242-52,667-36,084-36,745-45,207-64,547-50,263-30,944-12,156-15,483-31,521-33,674-38,603-40,976-30,675-33,844-38,115-47,280-44,509-37,280-36,621-28,895-23,081-31,164-34,927-63,800-53,688-61,213-63,060-51,846-59,637-60,912-71,221-76,278-71,814-75,467-73,999-66,963-77,911-67,759-67,985-60,890-50,700-46,000-46,800-415,600-407,900-395,100-386,000-382,600-379,900-370,000-366,200-370,000-366,200-358,500-345,500-341,500-335,500-327,000-317,400-494,100-286,300-275,800-270,000-261,600-258,000-250,100-246,500-246,800-238,600-232,000-219,400-221,700-213,800-201,500-197,900-230,400-225,500-205,400-199,200-195,000-188,1000-175,500000-154,200000-135,500000-93,900000
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
106,000
0
0
0
146,000
0
0
0
163,100
0
0
0
184,000
0
196,900
206,500
208,700
216,300
240,900
249,500
209,800
215,300
223,400
234,600
230,300
249,100
252,100
323,600
322,900
321,300
330,300
331,300
330,200
339,900
354,200
560,500
383,800
392,500
399,000
400,100
402,500
419,500
423,200
420,200
411,500
408,400
425,100
421,100
407,200
382,500
455,800
458,900
-100
373,800
376,500
369,202
362,940
372,914
358,132
372,969
0
351,809
363,864
365,903
381,742
395,319
0
0
0
0
0
31,900
0
0
0
117,520
0
0
0
193,546
124,032
213,024
130,564
176,453
196,809
198,086
198,581
206,436
200,763
193,643
193,020
194,037
195,437
195,227
195,679
195,001
194,960
194,523
193,263
191,608
192,590
193,644
194,806
196,135
196,410
197,435
213,023
213,023
213,023
213,023
213,023
213,023
213,023
213,023
212,633
211,562
211,562
211,562
211,562
211,562
211,562
211,562
104,012
-69,559
-63,723
-58,887
-55,444
-60,064
-73,442
-73,048
-75,667
-95,691
-100,161
-114,876
-104,310
-151,597
-151,132
444
-122,262
550,235
1
36,094
43,238
-84,311
-88,066
-89,606
-77,255
-77,057
-72,547
-74,667
0
0-74,667-72,547-77,057-77,255-89,606-88,066-84,31143,23836,0941550,235-122,262444-151,132-151,597-104,310-114,876-100,161-95,691-75,667-73,048-73,442-60,064-55,444-58,887-63,723-69,559104,012211,562211,562211,562211,562211,562211,562211,562212,633213,023213,023213,023213,023213,023213,023213,023213,023197,435196,410196,135194,806193,644192,590191,608193,263194,523194,960195,001195,679195,227195,437194,037193,020193,643200,763206,436198,581198,086196,809176,453130,564213,024124,032193,546000117,52000031,90000000395,319381,742365,903363,864351,8090372,969358,132372,914362,940369,202376,500373,800-100458,900455,800382,500407,200421,100425,100408,400411,500420,200423,200419,500402,500400,100399,000392,500383,800560,500354,200339,900330,200331,300330,300321,300322,900323,600252,100249,100230,300234,600223,400215,300209,800249,500240,900216,300208,700206,500196,9000184,000000163,100000146,000000106,000000



Balance Sheet

Currency in USD. All numbers in thousands.




Cash Flow

Currency in USD. All numbers in thousands.




Income Statement

Currency in USD. All numbers in thousands.


Latest Income Statement (annual, 2023-03-31)

Gross Profit (+$)
totalRevenue2,569,824
Cost of Revenue-2,111,539
Gross Profit458,285458,285
 
Operating Income (+$)
Gross Profit458,285
Operating Expense-277,213
Operating Income181,072181,072
 
Operating Expense (+$)
Research Development0
Selling General Administrative277,213
Selling And Marketing Expenses0
Operating Expense277,213277,213
 
Net Interest Income (+$)
Interest Income6,023
Interest Expense-49,300
Other Finance Cost-0
Net Interest Income-43,277
 
Pretax Income (+$)
Operating Income181,072
Net Interest Income-43,277
Other Non-Operating Income Expenses7,814
Income Before Tax (EBT)141,969220,175
EBIT - interestExpense = 131,772
135,785
173,352
Interest Expense49,300
Earnings Before Interest and Taxes (EBIT)181,072191,269
Earnings Before Interest and Taxes (EBITDA)248,569
 
After tax Income (+$)
Income Before Tax141,969
Tax Provision-11,733
Net Income From Continuing Ops130,236130,236
Net Income124,052
Net Income Applicable To Common Shares124,052
 
Non-recurring Events
Discontinued Operations0
Extraordinary Items0
Effect of Accounting Charges0
Other Items0
Non Recurring0
Other Operating Expenses2,388,752
Total Other Income/Expenses Net-39,10335,463
 

Technical Analysis of Universal Corporation
The psychology behind the price

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

General trend

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

Indicator phases

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

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

1. Price Targets

1.1 Support & Resistance

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

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


Score

Let's take a look at the Support & Resistance of Universal Corporation.

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

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

The bullish price targets are: 51.01 < 51.82 < 58.95.

The bearish price targets are: 47.74 > 46.60 > 46.48.

Tweet this
Universal Corporation Daily Support & Resistance Chart

2. Trend Indicators

2.1 Moving Averages

Shows the moving average of the selected period.

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

Score

Let's take a look at the Moving Averages of Universal Corporation. The current mas is .

Directionalities and relatives.

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

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

Universal Corporation Daily Moving Averages Chart
2.2 Moving Average Convergence/Divergence (MACD)

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

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

Score

Let's take a look at the Moving Average Convergence/Divergence (MACD) of Universal Corporation.

Universal Corporation Daily Moving Average Convergence/Divergence (MACD) ChartUniversal Corporation Daily Moving Average Convergence/Divergence (MACD) Chart
2.3 Directional Movement Index (DMI)

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


Score

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

Universal Corporation Daily Directional Movement Index (DMI) Chart
2.4 Parabolic SAR

Shows the current trend and potential entry and exit signals.

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

Score

Let's take a look at the Parabolic SAR of Universal Corporation.

Universal Corporation Daily Parabolic SAR Chart

3. Momentum Indicators

3.1 Relative Strength Index (RSI)

Measures the speed and change of price movements.

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

Score

Let's take a look at the Relative Strength Index (RSI) of Universal Corporation.

Universal Corporation Daily Relative Strength Index (RSI) ChartUniversal Corporation Daily Relative Strength Index (RSI) Chart
3.2 Stochastic Oscillator

Compares a certain price to multiple prices ranging over time.

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

Score

Let's take a look at the Stochastic Oscillator of Universal Corporation.

Universal Corporation Daily Stochastic Oscillator ChartUniversal Corporation Daily Stochastic Oscillator Chart
3.3 Commodity Channel Index (CCI)

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

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

Score

Let's take a look at the Commodity Channel Index (CCI) of Universal Corporation.

Universal Corporation Daily Commodity Channel Index (CCI) ChartUniversal Corporation Daily Commodity Channel Index (CCI) Chart
3.4 Chande Momentum Oscillator (CMO)

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

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

Score

Let's take a look at the Chande Momentum Oscillator (CMO) of Universal Corporation.

Universal Corporation Daily Chande Momentum Oscillator (CMO) ChartUniversal Corporation Daily Chande Momentum Oscillator (CMO) Chart
3.5 Williams %R

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

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

Score

Let's take a look at the Williams %R of Universal Corporation.

Universal Corporation Daily Williams %R ChartUniversal Corporation Daily Williams %R Chart

4. Volatility Indicators

4.1 Bollinger Bands

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

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

Score

Let's take a look at the Bollinger Bands of Universal Corporation.

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

Score

Let's take a look at the Average True Range (ATR) of Universal Corporation.

Universal Corporation Daily Average True Range (ATR) ChartUniversal Corporation Daily Average True Range (ATR) Chart

5. Volume Indicators

5.1 On-Balance Volume (OBV)

 Measures market volatility

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

Score

Let's take a look at the On-Balance Volume (OBV) of Universal Corporation.

Universal Corporation Daily On-Balance Volume (OBV) ChartUniversal Corporation Daily On-Balance Volume (OBV) Chart
5.2 Money Flow Index (MFI)

Measures the flow of money in and out of a security

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

Score

Let's take a look at the Money Flow Index (MFI) of Universal Corporation.

Universal Corporation Daily Money Flow Index (MFI) ChartUniversal Corporation Daily Money Flow Index (MFI) Chart

6. Summary

6.1. Notifications

TypeNotificationDate
PenkeCurrently no notifications for Universal Corporation.

6.2. Trading Signals

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

DateIndicatorSignal
2023-11-28STOCH LONG EXITThe %K line crosses below the %D line.
2023-11-30CCI LONG ENTRY SHORT CLOSE100 crossover to upside
2023-12-01STOCH SHORT EXITThe %K line crosses above the %D line.
BB SHORT ENTRY LONG CLOSEPrice closed above the lower band.
ATR LONG ENTRY SHORT CLOSEPrice closed above (close + ATR).
2023-12-04ATR LONG ENTRY SHORT CLOSEPrice closed above (close + ATR).
2023-12-05STOCH LONG EXITThe %K line crosses below the %D line.
2023-12-06ATR SHORT ENTRY LONG CLOSEPrice closed below (close - ATR).
2023-12-07STOCH SHORT EXITThe %K line crosses above the %D line.
WILLR LONG ENTRY SHORT CLOSE-20 crossover to upside
2023-12-11STOCH LONG EXITThe %K line crosses below the %D line.
2023-12-12STOCH SHORT EXITThe %K line crosses above the %D line.
2023-12-13ATR LONG ENTRY SHORT CLOSEPrice closed above (close + ATR).
2023-12-14STOCH LONG EXITThe %K line crosses below the %D line.
ATR LONG ENTRY SHORT CLOSEPrice closed above (close + ATR).
2023-12-15MFI LONG ENTRY SHORT CLOSE80 crossover to upside
2023-12-19STOCH SHORT EXITThe %K line crosses above the %D line.
WILLR LONG ENTRY SHORT CLOSE-20 crossover to upside
BB SHORT ENTRY LONG CLOSEPrice closed above the lower band.
ATR LONG ENTRY SHORT CLOSEPrice closed above (close + ATR).
2024-01-02STOCH LONG EXITThe %K line crosses below the %D line.
2024-01-03MACD SHORT ENTRY LONG CLOSEThe MACD line crosses below the signal line.
SAR SHORT ENTRY LONG CLOSEThe price broke the SAR to the downside
RSI SHORT ENTRY LONG CLOSE70 crossover to downside
ATR SHORT ENTRY LONG CLOSEPrice closed below (close - ATR).
2024-01-05CMO SHORT ENTRY LONG CLOSEZero line crossover to downside
ATR SHORT ENTRY LONG CLOSEPrice closed below (close - ATR).
2024-01-08WILLR SHORT ENTRY LONG CLOSE-80 crossover to downside
MFI SHORT ENTRY LONG CLOSE80 crossover to downside
2024-01-09DMI SHORT ENTRY LONG CLOSEThe +DI crossed the -DI to the downside. The trend is reversing to a down trend.
2024-01-11STOCH SHORT EXITThe %K line crosses above the %D line.
CCI SHORT ENTRY LONG CLOSE-100 crossover to downside
2024-01-16STOCH LONG EXITThe %K line crosses below the %D line.
ATR SHORT ENTRY LONG CLOSEPrice closed below (close - ATR).
2024-01-18STOCH SHORT EXITThe %K line crosses above the %D line.
2024-01-19MFI SHORT ENTRY LONG CLOSE20 crossover to downside
2024-01-23SAR LONG ENTRY SHORT CLOSEThe price broke the SAR to the upside.
STOCH LONG EXITThe %K line crosses below the %D line.
2024-01-25SAR SHORT ENTRY LONG CLOSEThe price broke the SAR to the downside
STOCH SHORT EXITThe %K line crosses above the %D line.
2024-01-29STOCH LONG EXITThe %K line crosses below the %D line.
2024-01-30STOCH SHORT EXITThe %K line crosses above the %D line.
MFI LONG ENTRY SHORT CLOSE20 crossover to upside
2024-01-31STOCH LONG EXITThe %K line crosses below the %D line.
WILLR SHORT ENTRY LONG CLOSE-80 crossover to downside
MFI SHORT ENTRY LONG CLOSE20 crossover to downside
2024-02-01SAR LONG ENTRY SHORT CLOSEThe price broke the SAR to the upside.
STOCH SHORT EXITThe %K line crosses above the %D line.
CMO LONG ENTRY SHORT CLOSEZero line crossover to upside
ATR LONG ENTRY SHORT CLOSEPrice closed above (close + ATR).
MFI LONG ENTRY SHORT CLOSE20 crossover to upside
2024-02-02CMO SHORT ENTRY LONG CLOSEZero line crossover to downside
2024-02-05STOCH LONG EXITThe %K line crosses below the %D line.
2024-02-07SAR SHORT ENTRY LONG CLOSEThe price broke the SAR to the downside
CCI SHORT ENTRY LONG CLOSE-100 crossover to downside
WILLR SHORT ENTRY LONG CLOSE-80 crossover to downside
2024-02-08STOCH SHORT EXITThe %K line crosses above the %D line.
BB LONG ENTRY SHORT CLOSEPrice closed below the lower band.
ATR SHORT ENTRY LONG CLOSEPrice closed below (close - ATR).
2024-02-09STOCH LONG EXITThe %K line crosses below the %D line.
WILLR SHORT ENTRY LONG CLOSE-80 crossover to downside
ATR SHORT ENTRY LONG CLOSEPrice closed below (close - ATR).
MFI SHORT ENTRY LONG CLOSE20 crossover to downside
2024-02-12MFI LONG ENTRY SHORT CLOSE20 crossover to upside
2024-02-13BB LONG ENTRY SHORT CLOSEPrice closed below the lower band.
ATR SHORT ENTRY LONG CLOSEPrice closed below (close - ATR).
2024-02-15STOCH SHORT EXITThe %K line crosses above the %D line.
2024-02-16STOCH LONG EXITThe %K line crosses below the %D line.
2024-02-20MFI SHORT ENTRY LONG CLOSE20 crossover to downside
2024-02-21STOCH SHORT EXITThe %K line crosses above the %D line.
MFI LONG ENTRY SHORT CLOSE20 crossover to upside
2024-02-22MFI SHORT ENTRY LONG CLOSE20 crossover to downside
2024-02-23MFI LONG ENTRY SHORT CLOSE20 crossover to upside
2024-02-26STOCH LONG EXITThe %K line crosses below the %D line.
2024-02-29STOCH SHORT EXITThe %K line crosses above the %D line.
2024-03-05MACD LONG ENTRY SHORT CLOSEThe MACD line crosses above the signal line.
SAR LONG ENTRY SHORT CLOSEThe price broke the SAR to the upside.
RSI LONG ENTRY SHORT CLOSE30 crossover to upside
2024-03-08CMO LONG ENTRY SHORT CLOSEZero line crossover to upside
WILLR LONG ENTRY SHORT CLOSE-20 crossover to upside
2024-03-11STOCH LONG EXITThe %K line crosses below the %D line.
2024-03-12STOCH SHORT EXITThe %K line crosses above the %D line.
WILLR LONG ENTRY SHORT CLOSE-20 crossover to upside
BB SHORT ENTRY LONG CLOSEPrice closed above the lower band.
2024-03-13CCI LONG ENTRY SHORT CLOSE100 crossover to upside
2024-03-14STOCH LONG EXITThe %K line crosses below the %D line.
CMO SHORT ENTRY LONG CLOSEZero line crossover to downside
2024-03-15STOCH SHORT EXITThe %K line crosses above the %D line.
CCI LONG ENTRY SHORT CLOSE100 crossover to upside
CMO LONG ENTRY SHORT CLOSEZero line crossover to upside
BB SHORT ENTRY LONG CLOSEPrice closed above the lower band.
2024-03-18WILLR LONG ENTRY SHORT CLOSE-20 crossover to upside
MFI LONG ENTRY SHORT CLOSE80 crossover to upside
2024-03-19STOCH LONG EXITThe %K line crosses below the %D line.
2024-03-20STOCH SHORT EXITThe %K line crosses above the %D line.
CCI LONG ENTRY SHORT CLOSE100 crossover to upside
2024-03-21DMI LONG ENTRY SHORT CLOSEThe +DI crossed the -DI to the upside. The trend is reversing to an up trend.
STOCH LONG EXITThe %K line crosses below the %D line.
2024-03-22DMI SHORT ENTRY LONG CLOSEThe +DI crossed the -DI to the downside. The trend is reversing to a down trend.
CMO SHORT ENTRY LONG CLOSEZero line crossover to downside
ATR SHORT ENTRY LONG CLOSEPrice closed below (close - ATR).
2024-03-25SAR SHORT ENTRY LONG CLOSEThe price broke the SAR to the downside
2024-03-26MFI SHORT ENTRY LONG CLOSE80 crossover to downside
2024-03-27DMI LONG ENTRY SHORT CLOSEThe +DI crossed the -DI to the upside. The trend is reversing to an up trend.
STOCH SHORT EXITThe %K line crosses above the %D line.
CMO LONG ENTRY SHORT CLOSEZero line crossover to upside
2024-03-28SAR LONG ENTRY SHORT CLOSEThe price broke the SAR to the upside.
CCI LONG ENTRY SHORT CLOSE100 crossover to upside
BB SHORT ENTRY LONG CLOSEPrice closed above the lower band.
2024-04-01SAR SHORT ENTRY LONG CLOSEThe price broke the SAR to the downside
STOCH LONG EXITThe %K line crosses below the %D line.
2024-04-02CMO SHORT ENTRY LONG CLOSEZero line crossover to downside
2024-04-03DMI SHORT ENTRY LONG CLOSEThe +DI crossed the -DI to the downside. The trend is reversing to a down trend.
2024-04-05MACD SHORT ENTRY LONG CLOSEThe MACD line crosses below the signal line.
CCI SHORT ENTRY LONG CLOSE-100 crossover to downside
WILLR SHORT ENTRY LONG CLOSE-80 crossover to downside
BB LONG ENTRY SHORT CLOSEPrice closed below the lower band.
ATR SHORT ENTRY LONG CLOSEPrice closed below (close - ATR).
2024-04-08MACD LONG ENTRY SHORT CLOSEThe MACD line crosses above the signal line.
STOCH SHORT EXITThe %K line crosses above the %D line.
CMO LONG ENTRY SHORT CLOSEZero line crossover to upside
ATR LONG ENTRY SHORT CLOSEPrice closed above (close + ATR).
2024-04-09SAR LONG ENTRY SHORT CLOSEThe price broke the SAR to the upside.
2024-04-10STOCH LONG EXITThe %K line crosses below the %D line.
CCI SHORT ENTRY LONG CLOSE-100 crossover to downside
CMO SHORT ENTRY LONG CLOSEZero line crossover to downside
ATR SHORT ENTRY LONG CLOSEPrice closed below (close - ATR).
2024-04-11MACD SHORT ENTRY LONG CLOSEThe MACD line crosses below the signal line.
2024-04-15STOCH SHORT EXITThe %K line crosses above the %D line.
2024-04-16MACD LONG ENTRY SHORT CLOSEThe MACD line crosses above the signal line.
CMO LONG ENTRY SHORT CLOSEZero line crossover to upside
2024-04-17STOCH LONG EXITThe %K line crosses below the %D line.
CMO SHORT ENTRY LONG CLOSEZero line crossover to downside
2024-04-18STOCH SHORT EXITThe %K line crosses above the %D line.
CMO LONG ENTRY SHORT CLOSEZero line crossover to upside
WILLR LONG ENTRY SHORT CLOSE-20 crossover to upside

6.3. Candlestick Patterns

Universal Corporation Daily Candlestick Chart
DateCandlestick Pattern

6.4. Technical Score

Let's check the technical score of Universal Corporation based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose50.470
Total0/1 (0.0%)
Penke

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

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

Get notifications about Universal Corporation

I send you an email if I find something interesting about Universal Corporation.


Comments

How you think about this?

Leave a comment

Stay informed about Universal Corporation.

Receive notifications about Universal Corporation in your mailbox!