Professional Documents
Culture Documents
Sector Report For Basic Materials
Sector Report For Basic Materials
Sector Report For Basic Materials
ValuEngineInc TM
Just as important as the percentages shown for our ten predictive variables for each stock is the way they are ranked against the
8000 plus stocks in our database. This is sometimes confusing to newcomers to ValuEngine.com. Each of these quantitative
measurements is ranked on a scale of 1 to 100. Generally the higher the ranking, the more positive the influence each
measurement has on the overall attractiveness of the stock. In other words a high rank is always better. For example:
• Valuation rank 70: 30% of stocks are more undervalued
• Momentum rank 70: 30% of stocks have higher momentum
• Sharpe Ratio rank 70: 30% of stocks have a higher Sharpe Ratio
• Volatility rank 70: 30% of stocks have less volatility
• Size rank 70: 30% of companies have higher market capitalization
• P/E rank 70: 30% of stocks have lower P/E ratios
© 2023 ValuEngine Inc. All rights reserved. (321) 325-0519 support@valuengine.com page 1
Sector Report for ValuEngine
ValuEngineInc TM
VALUATION COMPARISON
Valuation Valuation Rank Sharpe Ratio Sharpe Ratio Rank Market Cap (bil) Size Rank
Business Services 4.41% 53 -0.3273 41 6.4002 49
Transportation 12.13% 43 -0.0525 54 9.6540 61
Utilities 5.70% 52 0.0222 60 18.5320 80
Finance 4.77% 53 -0.0527 55 7.3469 52
Oils-Energy 21.16% 37 -0.0433 53 11.9575 62
Aerospace 16.42% 41 -0.0149 56 14.2157 61
Computer and Technology 10.84% 49 -0.1222 51 12.7212 58
Multi-Sector Conglomerates 10.72% 45 -0.2542 49 16.8478 60
Construction 29.75% 30 0.1036 64 7.0150 67
Industrial Products 19.87% 42 -0.0350 58 9.0727 60
Basic Materials 24.52% 37 -0.0585 55 7.3805 61
Auto-Tires-Trucks 3.53% 49 -0.3529 41 18.2015 61
Medical -3.22% 63 -0.4716 33 5.8557 40
Retail-Wholesale 10.07% 50 -0.1923 49 15.2204 59
Consumer Discretionary 9.20% 51 -0.2744 42 7.4849 55
Consumer Staples 9.33% 49 -0.1789 48 17.0988 60
© 2023 ValuEngine Inc. All rights reserved. (321) 325-0519 support@valuengine.com page 2
Sector Report for ValuEngine
ValuEngineInc TM
RATIO COMPARISON
P/E Ratio P/E Ratio Rank M/B Ratio M/B Ratio Rank P/S Ratio P/S Ratio Rank
Business Services 24.6007 45 6.5568 42 3.9429 54
Transportation 14.0757 66 3.1594 58 2.2494 66
Utilities 17.7766 63 3.6687 47 2.3296 51
Finance 12.5909 74 2.0570 65 3.9754 45
Oils-Energy 16.6783 62 3.3809 52 2.4765 56
Aerospace 28.0748 47 8.6286 34 4.6790 50
Computer and Technology 29.1282 45 8.1771 37 4.0309 48
Multi-Sector Conglomerates 13.7604 60 4.0424 51 1.7061 66
Construction 19.0403 64 7.0382 41 1.5726 64
Industrial Products 22.3356 54 5.8929 40 2.3427 57
Basic Materials 19.0514 56 3.4969 53 4.6217 57
Auto-Tires-Trucks 17.1527 50 5.3781 55 6.5516 59
Medical 26.4315 25 5.2731 48 10.2096 35
Retail-Wholesale 22.0093 54 6.2665 42 1.6425 71
Consumer Discretionary 22.6791 53 6.3863 47 1.8528 65
Consumer Staples 24.0159 51 6.8142 40 1.8307 61
© 2023 ValuEngine Inc. All rights reserved. (321) 325-0519 support@valuengine.com page 3
Sector Report for ValuEngine
ValuEngineInc TM
© 2023 ValuEngine Inc. All rights reserved. (321) 325-0519 support@valuengine.com page 4
Sector Report for ValuEngine
ValuEngineInc TM
© 2023 ValuEngine Inc. All rights reserved. (321) 325-0519 support@valuengine.com page 5
Sector Report for ValuEngine
ValuEngineInc TM
One Year Forecast Return - Top Stocks One Year Forecast Return - Bottom Stocks
Ticker Company Name Forecast Return Ranking Ticker Company Name Forecast Return Ranking
AMRSQ AMYRIS INC 32.70% 100 VNTRQ VENATOR MAT PLC -38.36% 1
ZOM ZOMEDICA CORP 22.17% 99 WSTRF WESTERN URANIUM -24.61% 1
GORO GOLD RESOURCE 15.75% 96 UEC URANIUM ENERGY -24.28% 1
LODE COMSTOCK MINING 12.87% 93 HYFM HYDROFARM HLDGS -24.28% 1
ODV OSISKO DEVELOP 12.68% 93 DYLLF DEEP YELLOW LTD -19.85% 2
USAS AMERS G&S CP 12.37% 92 DNN DENISON MINES -19.18% 2
ADMG ADAMANT DRI PRC 12.28% 92 VALE VALE SA -18.66% 2
ARREF AMERIGO RES LTD 12.19% 92 WRK WESTROCK CO -17.11% 2
ITRG INTEGRA RESRCS 12.17% 92 CF CF INDUS HLDGS -16.91% 2
MUX MCEWEN MINING 11.96% 91 AMLI AMER LITHIUM CP -16.46% 2
FSM FORTUNA SILVER 11.26% 91 GRWG GROWGENERATION -16.23% 2
AVD AMER VANGUARD 11.21% 91 TECK TECK RESOURCES -15.99% 2
USGO US GOLDMINING 10.47% 90 GSM FERROGLOBE PLC -15.80% 3
UAMY US ANTIMONY CP 10.25% 89 NTR NUTRIEN LTD -15.60% 3
AG FIRST MAJESTIC 10.23% 89 NSRCF NEXTSOURCE MTRL -15.15% 3
HBM HUDBAY MINERALS 10.08% 89 NXE NEXGEN ENERGY -14.55% 3
AUMN GOLDEN MINERALS 10.06% 89 UUUU ENERGY FUELS -14.53% 3
GPRE GREEN PLAINS 10.05% 89 IP INTL PAPER -14.45% 3
CMP COMPASS MINERLS 10.03% 89 YARIY YARA INTL-ADR -14.40% 3
AKZOY AKZO NOBEL NV 10.02% 89 RYI RYERSON HOLDING -14.38% 3
© 2023 ValuEngine Inc. All rights reserved. (321) 325-0519 support@valuengine.com page 6
Sector Report for ValuEngine
ValuEngineInc TM
© 2023 ValuEngine Inc. All rights reserved. (321) 325-0519 support@valuengine.com page 7
Sector Report for ValuEngine
ValuEngineInc TM
© 2023 ValuEngine Inc. All rights reserved. (321) 325-0519 support@valuengine.com page 8
Sector Report for ValuEngine
ValuEngineInc TM
© 2023 ValuEngine Inc. All rights reserved. (321) 325-0519 support@valuengine.com page 9
Sector Report for ValuEngine
ValuEngineInc TM
BALANCE SHEET (# of company) 2023 (18) 2022 (288) 2021 (294) 2020 (282) 2019 (276) 2018 (264)
Cash 36,070.25 239,385.23 246,054.91 229,641.11 153,865.36 171,442.09
Marketable Securities 3,043.08 39,672.46 36,188.63 30,775.49 29,004.22 38,573.22
Receivables 26,146.41 264,719.47 275,474.94 224,512.28 216,778.78 242,801.88
Inventory 46,283.2 369,867.75 340,127.19 272,467.84 275,483.31 289,963.09
Raw Materials 4,847.07 115,385.5 104,464.31 81,995.7 80,281.06 81,859.05
Work in Progress 5,535.3 56,989.11 54,999.96 41,961.93 35,114.58 35,964.39
Finished Goods 5,668.94 144,896.45 100,300.17 82,367.12 86,961.59 95,633.54
Notes Receivable 6,730.7 17,283.89 6,677.66 6,078.66 13,728.61 12,237.13
Other Current Assets 6,790.74 70,225.6 68,728.07 63,216.58 54,350.34 101,436.24
Total Current Assets 125,064.41 1,001,148 968,948.88 826,693.06 743,216.62 856,459.81
Property, Plant & Equipment 172,768.31 2,151,173 2,098,675 2,039,670 1,923,833 1,780,715
Accumulated Depreciation 88,216.6 1,131,142 1,083,784 1,070,348 975,096.69 884,203.38
Net Property, Plant & Equipment 139,837.92 1,139,701 1,129,694 1,100,838 1,098,670 1,047,724
Investment & Advances 27,032 160,774.92 168,540.86 156,209.02 154,562.83 146,075.53
Other non-current Assets 1,612.65 27,484.01 26,929.92 23,760.33 22,376.34 24,746.64
Deferred Charges 3,019.69 53,517.67 59,630.3 62,166.04 59,565.1 55,892.43
Intangibles 23,971.49 354,082 364,015 364,218.09 368,680.5 396,218.5
Deposits & other assets 4,702.62 69,138.2 66,280.02 64,627.75 57,593.16 55,536
TOTAL ASSETS 325,929.16 2,822,560 2,802,070 2,616,278 2,520,071 2,584,728
Notes Payable 16,534.47 61,023.52 56,492.31 45,503.59 48,639.41 47,126.38
Accounts Payable 15,280.25 258,935.94 259,810.72 206,068.59 202,535.62 220,644
Current Portion of Long-term Debt 19,404.43 78,404.57 71,714.8 79,834.97 81,015.42 72,569.41
Current Portion of Capital Leases 50.34 788.16 551.16 496.58 656.38 331.04
Accrued Expenses 2,094.45 36,753.11 40,668.28 32,637.45 29,953.1 36,781.23
Income Taxes Payable 2,147.57 20,736.28 23,405.27 13,952 13,069.75 16,048.83
Other Current Liabilities 15,131.04 116,503.67 116,733.77 105,442.93 107,962.78 119,963.7
Total Current Liabilities 70,642.69 576,075.06 572,701.31 490,270.72 486,650.03 513,466.09
Mortgages -- -- -- -- -- --
Deferred Charges (taxes/income) 8,285.98 117,096.13 111,900.32 107,141.29 110,459.02 109,683.27
Convertible Debt -- 328.53 357.56 302.68 233.88 209.5
Long Term Debt 58,391.04 528,871.88 546,245.88 583,780.5 528,344.5 529,595.75
Non-Current Capital Leases 228.7 2,709.43 1,959.78 2,011.81 3,569.01 681.73
Other Long-Term Liabilities 24,907.42 211,838.84 245,635.98 256,686.97 237,816.89 228,983.3
Minority Interest (liabilities) 18.46 333.33 1,265.3 1,877.51 1,438.87 1,035.38
Total Liabilities 162,499.8 1,451,661 1,495,128 1,457,030 1,382,721 1,383,672
Preferred Stock 0.35 70.78 763.04 771.1 1,479.21 1,470.73
Common Stock, Net 12,623.49 330,095.75 319,043.94 307,367.56 313,677.03 305,617.28
Capital Surplus 6,839.63 405,517.53 425,738.94 422,626.28 405,520.25 425,902.53
Retained Earnings 120,592.95 765,207.88 660,187.88 524,365.88 496,151.72 556,796.88
Treasury Stock 1,870.72 119,369.05 99,090.61 78,079.73 73,841.16 74,086.84
Other Equity 25,243.63 -10,625.52 301.71 -18,174.38 -6,253.17 -17,921.62
Total Shareholders' Equity 163,429.36 1,370,897 1,306,941 1,159,249 1,137,338 1,201,051
Total Liabilites & Shareholders Equity 325,929.16 2,822,560 2,802,070 2,616,278 2,520,059 2,584,728
© 2023 ValuEngine Inc. All rights reserved. (321) 325-0519 support@valuengine.com page 10
Sector Report for ValuEngine
ValuEngineInc TM
INCOME STATEMENT (# of company) 2023 (24) 2022 (293) 2021 (296) 2020 (284) 2019 (278) 2018 (269)
Net Sales or Revenues 275,409.5 2,305,103 2,090,383 1,602,428 1,749,961 1,845,089
Cost of Goods Sold 141,777.42 1,668,121 1,480,998 1,212,644 1,352,143 1,396,281
Gross Profit 86,920.83 598,723.69 601,364.81 384,786.12 391,573.69 432,658.66
Research & Development Expense 305.88 19,192.64 12,987.02 11,614.38 12,122 14,742.21
Selling, General & Admin. Expense 39,502.23 202,353.44 204,112.66 212,485.22 208,746.47 184,277.45
Income Before Depr., Depl., Amort. 47,112.65 377,176.69 384,172.5 160,685.91 170,599.48 233,542.34
Depreciation, Depletion, Amort. 5,061.28 32,281.11 35,319.29 39,463.48 33,650.86 28,694.22
Non-Operating Income 151.83 16,185.02 12,459.39 -7,954.19 4,391.5 1,642.45
Interest Expense 2,939.39 33,673.61 31,096.64 36,596.82 35,743.77 35,958.31
Pretax Income 38,361.87 327,618.66 331,421.06 82,851.26 107,924.47 170,111.7
Provision for Income Taxes 11,302.58 83,785.91 85,271.91 30,659.07 34,739.59 41,342.92
Minority Interest 2,092.99 11,777.81 14,639.13 5,051.25 3,367 6,638.98
Investment Gains (Losses) -- 1,283.24 738.29 445.93 574.5 468.38
Other Income -- 1.27 6.47 -4.57 0.78 3.74
Income Before Extraordinaries & Disc Oper. 29,438.36 248,838.7 249,816.61 54,198.91 74,406.45 130,203.34
Extraordinary Items & Discontinued Oper. 2.72 17,403.94 1,239.33 33,245.8 8,907.31 9,258.29
Net Income 27,757.93 254,661.7 236,464.77 82,423.09 79,987.62 133,093.55
Average Shares used for Diluted EPS 14,391.48 110,352.22 109,203.84 105,849.11 102,877.16 99,501.48
Average Shares used for Basic EPS 14,376.71 109,885.67 108,639.88 105,510.89 102,432.29 98,955.97
Income Before Non-Recurring Items 30,415.42 268,512.91 258,035.59 92,181.8 111,054.07 138,177.66
Income From Non-Recurring Items -147.96 -31,175.11 -20,937.99 -42,546.11 -38,993.8 -16,101.64
EPS - Basic, net 52.09 778.41 596.07 84.11 -19.98 141.66
EPS - Diluted, net 52.1 777.78 605.54 82.04 -24.33 133.29
EPS - Diluted, before non-recurring Items 63.43 853.31 602.1 225.3 187.62 184.82
CASH FLOW STATEMENT (# of company) 2023 (18) 2022 (288) 2021 (294) 2020 (281) 2019 (275) 2018 (263)
Net Income (Cash Flow) 37,967.1 282,735.88 289,323.25 97,462.33 96,592.42 149,971.95
Depreciation, Depletion, Amortization-CF 14,431.88 121,069.02 115,243.45 128,007.02 115,587.27 104,266.14
Net Increase(decrease) in Assets/Liabilities -6,772.37 -65,015.04 -59,113.04 -8,076.52 -10,835.41 -40,641.73
Cash from(used in) Discontinued Oper. -- 2,479.36 -494.31 -30,545.44 -223.71 3,332.26
Other Adjustments - Net -11,149.49 -28,534.19 -18,111.64 31,131.74 21,224.67 344.24
Net Cash from (used by) Operating Act. 34,477.1 312,734.88 327,616.81 219,261.53 222,350.02 217,397.83
Increase/Decrease in Prop, Plant, & Equ. -17,040.38 -133,328.06 -128,308.23 -112,839.18 -120,544.6 -107,156.84
Acquisition/Disposition of Subsidiaires -5,767.66 -24,334.34 -21,223.06 7,721.96 -9,228.15 -13,962.68
Increase (decrease) in Investments 950.37 -3,453.35 3,609.55 -14,146.53 10,396.24 -12,673.82
Other Cash inflow from Investment Act. -418.54 3,419.68 10,304.66 17,936.74 -1,668.57 5,264.76
Net Cash from (used by) Invesment Act. -22,276.21 -157,694.41 -135,574.97 -101,331.71 -121,047.34 -128,529.68
Issuance (purchase) of Equity Shares -2,000.24 -51,333.78 -27,416.6 733.45 -31,462.67 -21,557.03
Issuance (repayment) of Debt Securities 5,303.2 14,949.54 -26,901 25,135.21 -3,834 -17,012.47
Increase (decrease) in Bank & Other 1,103.71 -1,511.7 -18,480.49 -11,570.13 1,797.31 -1,908.84
Payment of Dividends & Other Cash Dist. -18,824.68 -101,642.73 -90,000.07 -53,317.22 -65,352.23 -56,533.83
Other Cash from (used by) Financing Act. -1,534.07 -12,404.48 -17,417.9 99.23 -20,725.92 -14,111.91
Net Cash from (used by) Financing Act. -15,952.09 -151,942.64 -182,383.88 -38,924.23 -119,575.16 -111,125.47
Net Change in Cash & Cash Equivalents -2,861.72 3,109.01 9,620.42 79,490.7 -18,211.42 -14,405.61
© 2023 ValuEngine Inc. All rights reserved. (321) 325-0519 support@valuengine.com page 11
Sector Report for ValuEngine
ValuEngineInc TM
BALANCE SHEET (# of company) 2023Q2 (211) 2023Q1 (248) 2022Q4 (276) 2022Q3 (253) 2022Q2 (286) 2022Q1 (260)
Cash 131,003.37 161,772.06 218,276.88 172,175.98 217,672.44 179,796.92
Marketable Securities 11,231.11 27,817.97 36,481.28 25,384.12 41,351.81 27,168.81
Receivables 125,359.09 192,306.34 244,918.52 209,522.42 296,730.66 227,328.81
Inventory 175,423.72 264,809.62 352,884.47 285,262.97 371,980.06 291,016.25
Raw Materials 43,845.9 54,235.7 104,126.64 59,386.59 60,803.45 55,035.27
Work in Progress 16,331.78 16,645.97 46,796.49 19,925.96 22,736.4 17,089.33
Finished Goods 63,031.78 74,936.62 133,209.44 79,168.02 76,022.55 73,301.78
Notes Receivable 832.02 7,719.74 15,780.16 9,237.25 8,930.65 17,676.57
Other Current Assets 35,718.34 48,437.69 68,001.93 62,328.34 76,101.7 66,852.12
Total Current Assets 479,567.53 702,859.5 936,345.44 763,908.44 1,012,768 809,843.38
Property, Plant & Equipment 686,146 582,959.5 1,853,844 623,851.94 740,039.19 579,032.12
Accumulated Depreciation 320,762.34 279,670.88 959,213.62 322,673.09 357,170.81 282,883.19
Net Property, Plant & Equipment 800,208.56 809,751.62 1,078,732 782,787.06 1,076,579 812,204.31
Investment & Advances 64,778.57 105,221.06 147,190.14 115,625.95 153,300.7 119,705.61
Other non-current Assets 17,853.89 16,917.3 24,290.09 18,763.09 26,083.17 17,214.43
Deferred Charges 35,366.03 43,433.29 51,162.98 42,972.97 52,114.05 47,642.56
Intangibles 244,907.56 293,498.97 343,162.66 288,242.81 353,338.31 303,574.34
Deposits & other assets 50,991.98 61,481.33 64,151.94 61,374.57 71,064.12 64,614.97
TOTAL ASSETS 1,707,161 2,048,712 2,661,086 2,088,425 2,760,893 2,191,336
Notes Payable 3,276.54 30,989.9 44,425.06 27,544.92 50,645.55 31,207.62
Accounts Payable 122,125.41 158,715.09 236,903.11 178,262.45 264,607.66 191,648.97
Current Portion of Long-term Debt 35,166.87 57,426.25 74,109.91 60,138.79 97,541.73 62,838.59
Current Portion of Capital Leases 737.26 425.58 716.6 349.64 572.19 367.26
Accrued Expenses 32,685.71 32,924.76 35,224.76 37,055 36,435.44 37,494.13
Income Taxes Payable 5,469.95 8,957.41 15,763.39 9,346.64 19,453.16 14,798.41
Other Current Liabilities 53,995.61 78,027.42 110,796.41 90,766.55 110,484.36 100,540.56
Total Current Liabilities 256,239.05 371,406.69 535,251.38 410,333.75 589,998.12 443,301.12
Mortgages -- -- -- -- -- --
Deferred Charges (taxes/income) 72,619.88 76,838.48 111,392.91 74,501.14 99,531.59 76,827.04
Convertible Debt 401.6 436.58 324.44 326.48 288.17 379.66
Long Term Debt 340,411.41 408,359.91 499,374.22 400,465.5 501,635.22 420,078
Non-Current Capital Leases 2,571.29 1,466.87 2,582.15 1,276.82 2,084.35 1,431.69
Other Long-Term Liabilities 158,479.62 157,732.08 203,939.84 169,682.86 225,992.88 192,721.8
Minority Interest (liabilities) 329.82 371.86 336.81 446.94 795.61 923.87
Total Liabilities 843,870.25 1,029,951 1,367,987 1,069,886 1,434,817 1,149,071
Preferred Stock 10.39 64.43 70.74 60.51 71.86 72.37
Common Stock, Net 249,728.27 259,712.02 292,749.69 249,005.19 328,530.09 259,590.64
Capital Surplus 278,355.78 305,775.59 393,626.69 319,157 332,087.72 322,555.5
Retained Earnings 390,466.22 488,036.78 726,943.75 506,789.91 678,660.38 493,114.84
Treasury Stock 92,616.18 91,397.2 118,147.31 106,905.4 105,801.55 94,379.84
Other Equity -36,118.39 -10,464.19 -8,004.49 -10,239.96 20,195.23 1,024.02
Total Shareholders' Equity 863,291 1,018,760 1,293,095 1,018,540 1,322,868 1,042,265
Total Liabilites & Shareholders Equity 1,707,161 2,048,712 2,661,086 2,088,425 2,757,687 2,191,336
© 2023 ValuEngine Inc. All rights reserved. (321) 325-0519 support@valuengine.com page 12
Sector Report for ValuEngine
ValuEngineInc TM
INCOME STATEMENT (# of company) 2023Q2 (236) 2023Q1 (254) 2022Q4 (257) 2022Q3 (259) 2022Q2 (262) 2022Q1 (261)
Net Sales or Revenues 345,318.28 358,274.34 374,411.69 402,917.94 451,432.5 423,721.41
Cost of Goods Sold 179,584.28 235,409.44 260,162.59 276,697.34 322,098.81 274,833
Gross Profit 58,061.11 70,132.9 63,560.45 78,917.89 118,831.59 106,339.23
Research & Development Expense 1,825.2 2,553.8 2,920.54 2,780.89 2,761.81 2,634.65
Selling, General & Admin. Expense 19,032.87 26,551.88 30,982.83 26,905.57 35,792.88 28,672.01
Income Before Depr., Depl., Amort. 37,202.92 41,026.97 29,700.48 49,231.21 80,255.72 75,009.71
Depreciation, Depletion, Amort. 4,661.24 6,969.09 2,593.49 5,145.11 5,392.76 5,443.08
Non-Operating Income 2,878.88 5,968.93 524.07 4,144.54 5,368.95 4,842.4
Interest Expense 4,252.28 6,288.52 6,635.57 6,780.18 7,144.47 6,070.07
Pretax Income 31,201.85 33,735.2 18,834.77 41,506.62 73,177.23 70,557.27
Provision for Income Taxes 9,119.59 8,227.48 8,687.46 8,819.96 17,229.7 13,736.37
Minority Interest 1,738.91 1,637.36 1,149.94 1,338.3 2,447.45 2,079.47
Investment Gains (Losses) 629.88 503.45 185.64 474.85 332.92 290.82
Other Income -- -- 0.09 0.03 -- --
Income Before Extraordinaries & Disc Oper. 25,612.12 28,345.21 16,358.84 35,674.04 55,057.97 54,398.82
Extraordinary Items & Discontinued Oper. -401.19 -154.95 4,180.31 -145.92 2,262.84 901.95
Net Income 25,211.2 28,190.26 20,539.49 35,529.32 57,289.94 55,292.02
Average Shares used for Diluted EPS 72,330.66 72,378.67 75,925.12 78,955.2 79,562.27 93,049.95
Average Shares used for Basic EPS 71,982.7 72,053.46 75,669.05 78,298.99 79,169.62 92,672.14
Income Before Non-Recurring Items 29,472.81 31,206.36 30,223.02 39,643.02 58,952.45 56,966.8
Income From Non-Recurring Items -3,835.31 -2,862.1 -13,833.16 -3,918.66 -4,194.73 -2,892.1
EPS - Basic, net 137.57 140.19 114.12 143.37 234.39 225.21
EPS - Diluted, net 135.31 138.21 112.6 140.98 229.67 221.5
EPS - Diluted, before non-recurring Items 152.11 158.65 130.33 160.9 265.74 221.26
CASH FLOW STATEMENT (# of company) 2023Q2 (209) 2023Q1 (248) 2022Q4 (271) 2022Q3 (252) 2022Q2 (283) 2022Q1 (260)
Net Income (Cash Flow) 76,222.11 44,296.53 219,962 147,613.16 186,372.25 82,162.27
Depreciation, Depletion, Amortization-CF 38,271.85 28,042.34 100,344.59 59,210.08 56,731.79 31,813.08
Net Increase(decrease) in Assets/Liabilities -15,617.01 -28,082.71 -51,112.26 -57,719.31 -81,844.16 -52,145.95
Cash from(used in) Discontinued Oper. -1,699.49 -1,436.92 751.66 -1,211.81 1,958.21 -1,092.35
Other Adjustments - Net -6,908.61 -3,567.73 -20,540.1 -11,763.29 -25,085.1 -9,771.78
Net Cash from (used by) Operating Act. 90,263.55 39,250.36 249,407.77 136,126.56 138,147.34 50,980.16
Increase/Decrease in Prop, Plant, & Equ. -52,172.6 -35,664.11 -111,123.43 -66,042.24 -61,070.36 -33,986.98
Acquisition/Disposition of Subsidiaires -8,999.04 -2,848.05 -23,490.27 -10,548.73 -9,152.98 -3,058.42
Increase (decrease) in Investments 2,091.01 -127.24 -1,505.04 -4,478.12 -3,867.41 -1,437.15
Other Cash inflow from Investment Act. -750.12 462.01 4,865.49 7,276.91 2,045.37 1,100.79
Net Cash from (used by) Invesment Act. -60,320.47 -38,179.49 -131,255.81 -74,399.41 -72,126.55 -37,382.15
Issuance (purchase) of Equity Shares -10,574.25 -7,044.26 -50,472.34 -40,910.72 -26,344.69 -10,225.28
Issuance (repayment) of Debt Securities 9,273.34 8,377.98 21,094.24 8,843.08 11,393.6 426.99
Increase (decrease) in Bank & Other -906.88 5,197.55 600.36 12,049.63 8,692.39 8,974.21
Payment of Dividends & Other Cash Dist. -36,089.84 -14,431.46 -83,955.73 -41,737.7 -65,777.96 -15,611.15
Other Cash from (used by) Financing Act. -1,791.53 -429.03 -9,245.9 1,763.01 -4,055.8 1,684.46
Net Cash from (used by) Financing Act. -40,566.63 -8,270.48 -121,978.81 -58,513.99 -76,349.57 -14,751.24
Net Change in Cash & Cash Equivalents -10,712.97 -5,875.6 -5,581.36 3,376.8 -9,781.66 1,811.01
© 2023 ValuEngine Inc. All rights reserved. (321) 325-0519 support@valuengine.com page 13
Sector Report for ValuEngine
ValuEngineInc TM
DISCLOSURES
ValuEngine offers equity recommendations and related return estimates to investors and their advisors. It uses a three-class Buy-
Hold-Sell rating system. This is a consolidated version of the firm's five class rating system: most favorable and favorable ratings
are buys; neutral ratings are holds and the categories unfavorable and most unfavorable are sells.
STOCK RATINGS: The terms below are used to rate a stock's 12-month performance:
1. Buy: Expected to outperform the SP500 producing above average returns.
2. Hold: Expected to perform in line with the SP500 with average returns.
3. Sell: Expected to underperform the SP500 producing below-average returns.
ValuEngine does not offer brokerage or investment banking services. ValuEngine adheres to professional standards and abides by
formal codes of ethics that put the interests of clients ahead of their own. The following are specific disclosures made by
ValuEngine with regards to this research report:
1. ValuEngine, Inc. does not make a market in this security.
2. ValuEngine, Inc. has not received compensation from the companies discussed above in the last 12 months.
3. ValuEngine has not managed or co-managed a public offering for any companies in the above report in the last 12 months.
4. None of ValuEngine's management, the analysts involved, nor a member of the research analyst's household serves as an
officer, director or advisory board member of the companies discussed in this report.
5. The research analyst over this company or members of his/her household do not have a financial interest in these
companies discussed in this report.
6. ValuEngine, Inc. or its affiliates do not beneficially own 1% or more of any class of common equity securities of the subject
companies.
7. Each research analyst primarily responsible for the content of this research report, in whole or in part, certifies that with
respect to each security or issuer that the analyst covered in this report: a). all of the views expressed accurately reflect his
or her personal views about those securities or issuers; and b). no part of his or her compensation was, is, or will be, directly
or indirectly, related to the specific recommendations or views expressed by that research analyst in the research report.
DISCLAIMERS
This communication is issued by ValuEngine, Inc. This is not a personal recommendation, nor an offer to buy or sell nor a
solicitation to buy or sell any securities, investment products or other financial instruments or services. This material is distributed
for general informational and educational purposes only and is not intended to constitute legal, tax, accounting or investment
advice. The information contained herein accurately reflects the opinion of ValuEngine at the time the report was released. The
opinions of ValuEngine are subject to change at any time without notice and without obligation of notification. No warranty is made
as to the accuracy of the information contained herein. The statements in this document shall not be considered as an objective or
independent explanation of the matters. Please note that this document (a) has not been prepared in accordance with legal
requirements designed to promote the independence of investment research, and (b) is not subject to any prohibition on dealing
ahead of the dissemination or publication of investment research. Intended for recipient only and not for further distribution without
the consent of ValuEngine Inc.
CONTACT US
ValuEngine, Inc., PO Box 399, Melbourne, FL 32902
(321) 325-0519
support@valuengine.com
© 2023 ValuEngine Inc. All rights reserved. (321) 325-0519 support@valuengine.com page 14