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

Barnes Group Inc
Buy, Hold or Sell?

Let's analyze Barnes Group Inc together

I guess you are interested in Barnes Group Inc. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of Barnes Group Inc. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

Get notifications about Barnes Group Inc

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

1. Quick Overview

1.1. Quick analysis of Barnes Group Inc (30 sec.)










1.2. What can you expect buying and holding a share of Barnes Group Inc? (30 sec.)

How much money do you get?

How much money do you get?
$0.63
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$25.43
Expected worth in 1 year
$24.67
How sure are you?
67.5%

+ What do you gain per year?

Total Gains per Share
$-0.13
Return On Investment
-0.3%

For what price can you sell your share?

Current Price per Share
$47.07
Expected price per share
$45.93 - $47.40
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Barnes Group Inc (5 min.)




Live pricePrice per Share (EOD)
$47.07
Intrinsic Value Per Share
$6.38 - $23.26
Total Value Per Share
$31.81 - $48.69

2.2. Growth of Barnes Group Inc (5 min.)




Is Barnes Group Inc growing?

Current yearPrevious yearGrowGrow %
How rich?$1.3b$1.3b-$41.5m-3.2%

How much money is Barnes Group Inc making?

Current yearPrevious yearGrowGrow %
Making money-$9.9m$6m-$16m-161.2%
Net Profit Margin-2.7%2.0%--

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

2.3. Financial Health of Barnes Group Inc (5 min.)




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




  Industry Rankings (Specialty Industrial Machinery)  


Richest
#112 / 730

Most Revenue
#157 / 730

Most Profit
#696 / 730

Most Efficient
#584 / 730
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Barnes Group Inc?

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

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

Speculation

The Price per Share of Barnes Group Inc is $47.07. 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 Barnes Group Inc.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Barnes Group Inc, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is $25.43. Based on the TTM, the Book Value Change Per Share is $-0.19 per quarter. Based on the YOY, the Book Value Change Per Share is $0.34 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 $0.16 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Barnes Group Inc.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps-0.04-0.1%-0.19-0.4%0.120.3%0.180.4%0.380.8%
Usd Book Value Change Per Share0.551.2%-0.19-0.4%0.340.7%0.090.2%0.120.2%
Usd Dividend Per Share0.160.3%0.160.3%0.160.3%0.160.3%0.150.3%
Usd Total Gains Per Share0.701.5%-0.03-0.1%0.501.1%0.250.5%0.260.6%
Usd Price Per Share40.41-37.90-39.32-41.40-45.46-
Price to Earnings Ratio-241.74-12.36-20.98-63.16-39.83-
Price-to-Total Gains Ratio57.41--1.36-100.84-36.21-40.83-
Price to Book Ratio1.59-1.48-1.48-1.58-1.89-
Price-to-Total Gains Ratio57.41--1.36-100.84-36.21-40.83-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share47.07
Number of shares21
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.160.16
Usd Book Value Change Per Share-0.190.09
Usd Total Gains Per Share-0.030.25
Gains per Quarter (21 shares)-0.665.21
Gains per Year (21 shares)-2.6520.85
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
113-16-1313811
227-32-16271532
340-48-19402353
453-64-22533074
567-80-25673895
680-96-288045116
793-112-319353137
8106-128-3410660158
9120-144-3712068179
10133-160-4013375200

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 Share2.02.00.050.0%8.04.00.066.7%16.04.00.080.0%35.05.00.087.5%131.08.00.094.2%
Book Value Change Per Share2.02.00.050.0%6.06.00.050.0%12.08.00.060.0%24.016.00.060.0%93.046.00.066.9%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%139.00.00.0100.0%
Total Gains per Share2.02.00.050.0%7.05.00.058.3%13.07.00.065.0%27.013.00.067.5%112.027.00.080.6%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Barnes Group Inc compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--0.545-0.190+135%0.343+59%0.090+508%0.115+373%
Book Value Per Share--25.42725.724-1%26.592-4%26.169-3%24.218+5%
Current Ratio--2.2842.305-1%2.369-4%2.263+1%2.269+1%
Debt To Asset Ratio--0.5760.584-1%0.476+21%0.500+15%0.488+18%
Debt To Equity Ratio--1.3571.406-3%0.947+43%1.029+32%0.977+39%
Dividend Per Share--0.1590.158+0%0.158+0%0.158+0%0.147+8%
Enterprise Value--383275875.380167747266.120+128%807834464.258-53%829466986.807-54%1236991093.331-69%
Eps---0.042-0.194+364%0.119-135%0.182-123%0.384-111%
Ev To Ebitda Ratio--1.2901.075+20%4.183-69%4.386-71%5.160-75%
Ev To Sales Ratio--0.2470.110+124%0.616-60%0.656-62%0.927-73%
Free Cash Flow Per Share--0.6770.152+347%0.255+165%0.474+43%0.621+9%
Free Cash Flow To Equity Per Share---0.003-0.842+31657%3.557-100%0.507-101%0.580-100%
Gross Profit Margin--1.0001.0000%1.0000%0.431+132%0.708+41%
Intrinsic Value_10Y_max--23.261--------
Intrinsic Value_10Y_min--6.384--------
Intrinsic Value_1Y_max--2.466--------
Intrinsic Value_1Y_min--0.860--------
Intrinsic Value_3Y_max--7.306--------
Intrinsic Value_3Y_min--2.408--------
Intrinsic Value_5Y_max--12.022--------
Intrinsic Value_5Y_min--3.753--------
Market Cap2397745800.000+14%2073146875.3801943061016.120+7%2011570464.258+3%2117995836.807-2%2391996143.331-13%
Net Profit Margin---0.006-0.027+380%0.020-128%0.030-118%0.062-109%
Operating Margin--0.1130.071+60%0.065+73%0.079+43%0.111+2%
Operating Ratio--0.8880.900-1%0.937-5%0.898-1%0.874+2%
Pb Ratio1.851+14%1.5891.478+8%1.478+8%1.583+0%1.894-16%
Pe Ratio-281.579-16%-241.73812.356-2056%20.977-1252%63.157-483%39.829-707%
Price Per Share47.070+14%40.41037.900+7%39.323+3%41.400-2%45.459-11%
Price To Free Cash Flow Ratio17.382+14%14.922-11.011+174%-300.802+2116%-54.617+466%-17.450+217%
Price To Total Gains Ratio66.868+14%57.407-1.363+102%100.836-43%36.213+59%40.828+41%
Quick Ratio--1.0741.071+0%1.180-9%1.148-6%1.246-14%
Return On Assets---0.001-0.003+378%0.003-123%0.004-119%0.009-108%
Return On Equity---0.002-0.008+380%0.004-138%0.007-124%0.017-110%
Total Gains Per Share--0.704-0.032+104%0.501+40%0.248+184%0.262+168%
Usd Book Value--1304486000.0001318649000.000-1%1360228250.000-4%1338548550.000-3%1270037350.000+3%
Usd Book Value Change Per Share--0.545-0.190+135%0.343+59%0.090+508%0.115+373%
Usd Book Value Per Share--25.42725.724-1%26.592-4%26.169-3%24.218+5%
Usd Dividend Per Share--0.1590.158+0%0.158+0%0.158+0%0.147+8%
Usd Enterprise Value--383275875.380167747266.120+128%807834464.258-53%829466986.807-54%1236991093.331-69%
Usd Eps---0.042-0.194+364%0.119-135%0.182-123%0.384-111%
Usd Free Cash Flow--34732000.0007759000.000+348%13059500.000+166%24246100.000+43%32830525.000+6%
Usd Free Cash Flow Per Share--0.6770.152+347%0.255+165%0.474+43%0.621+9%
Usd Free Cash Flow To Equity Per Share---0.003-0.842+31657%3.557-100%0.507-101%0.580-100%
Usd Market Cap2397745800.000+14%2073146875.3801943061016.120+7%2011570464.258+3%2117995836.807-2%2391996143.331-13%
Usd Price Per Share47.070+14%40.41037.900+7%39.323+3%41.400-2%45.459-11%
Usd Profit---2144000.000-9950500.000+364%6087250.000-135%9333900.000-123%20453750.000-110%
Usd Revenue--387794000.000404135250.000-4%337200500.000+15%333357350.000+16%336384575.000+15%
Usd Total Gains Per Share--0.704-0.032+104%0.501+40%0.248+184%0.262+168%
 EOD+5 -3MRQTTM+31 -8YOY+16 -235Y+17 -2310Y+20 -20

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-281.579
Price to Book Ratio (EOD)Between0-11.851
Net Profit Margin (MRQ)Greater than0-0.006
Operating Margin (MRQ)Greater than00.113
Quick Ratio (MRQ)Greater than11.074
Current Ratio (MRQ)Greater than12.284
Debt to Asset Ratio (MRQ)Less than10.576
Debt to Equity Ratio (MRQ)Less than11.357
Return on Equity (MRQ)Greater than0.15-0.002
Return on Assets (MRQ)Greater than0.05-0.001
Total4/10 (40.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5070.631
Ma 20Greater thanMa 5046.900
Ma 50Greater thanMa 10046.724
Ma 100Greater thanMa 20042.655
OpenGreater thanClose47.040
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Barnes Group Inc

Barnes Group Inc. provides engineered products, industrial technologies, and solutions in the United States and internationally. The company operates through two segments: Industrial and Aerospace. The Industrial segment offers precision components, products, and systems used by various customers in end-markets, such as mobility, industrial equipment, automation, personal care, packaging, electronics, and medical devices. This segment also designs and manufactures hot runner systems, mold cavity sensors and process control systems, and precision high cavitation mold assemblies for injection molding applications; provides force and motion control solutions for various metal forming and other industrial markets; and designs and develops robotic grippers, end-of-arm tooling systems, sensors, and other automation components for intelligent robotic handling solutions and industrial automation applications. In addition, it manufactures and supplies precision mechanical products, including mechanical springs, and high-precision punched and fine-blanked components used in mobility and industrial applications. This segment sells its products primarily through its direct sales force and distribution channels. The Aerospace segment produces fabricated and precision machined components and assemblies for turbine engines; and nacelles and structures for commercial and defense-related aircraft. It also provides aircraft engine component maintenance, repair, and overhaul services for turbine engine manufacturers, commercial airlines, and defense market; and manufactures and delivers aerospace aftermarket spare parts. This segment serves original equipment manufacturing industry. Barnes Group Inc. was founded in 1857 and is headquartered in Bristol, Connecticut.

Fundamental data was last updated by Penke on 2024-12-07 16:08:05.

4.2 In-depth Summary

4.2.1. Financial Health Summary

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

4.2.2. Valuation Summary

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

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Barnes Group Inc earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Barnes Group Inc to the Specialty Industrial Machinery industry mean.
  • A Net Profit Margin of -0.6% means that $-0.01 for each $1 in revenue is generated as profit.

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

  • The MRQ is -0.6%. The company is not making a profit/loss.
  • The TTM is -2.7%. The company is making a loss. -1
Trends
Current periodCompared to+/- 
MRQ-0.6%TTM-2.7%+2.1%
TTM-2.7%YOY2.0%-4.7%
TTM-2.7%5Y3.0%-5.7%
5Y3.0%10Y6.2%-3.2%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.6%5.6%-6.2%
TTM-2.7%5.1%-7.8%
YOY2.0%5.2%-3.2%
5Y3.0%4.7%-1.7%
10Y6.2%4.8%+1.4%
4.3.1.2. Return on Assets

Shows how efficient Barnes Group Inc is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Barnes Group Inc to the Specialty Industrial Machinery industry mean.
  • -0.1% Return on Assets means that Barnes Group Inc generated $0.00 profit for each $1 in assets.

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

  • The MRQ is -0.1%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -0.3%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-0.1%TTM-0.3%+0.3%
TTM-0.3%YOY0.3%-0.6%
TTM-0.3%5Y0.4%-0.7%
5Y0.4%10Y0.9%-0.5%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.1%1.0%-1.1%
TTM-0.3%1.0%-1.3%
YOY0.3%1.0%-0.7%
5Y0.4%1.0%-0.6%
10Y0.9%1.1%-0.2%
4.3.1.3. Return on Equity

Shows how efficient Barnes Group Inc is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Barnes Group Inc to the Specialty Industrial Machinery industry mean.
  • -0.2% Return on Equity means Barnes Group Inc generated $0.00 for each $1 the owners (shareholders) invested.

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

  • The MRQ is -0.2%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -0.8%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-0.2%TTM-0.8%+0.6%
TTM-0.8%YOY0.4%-1.2%
TTM-0.8%5Y0.7%-1.5%
5Y0.7%10Y1.7%-1.0%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.2%2.4%-2.6%
TTM-0.8%2.1%-2.9%
YOY0.4%2.2%-1.8%
5Y0.7%1.9%-1.2%
10Y1.7%2.2%-0.5%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Barnes Group Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Barnes Group Inc is operating .

  • Measures how much profit Barnes Group Inc makes for each $1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Barnes Group Inc to the Specialty Industrial Machinery industry mean.
  • An Operating Margin of 11.3% means the company generated $0.11  for each $1 in revenue (before taxes).

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

  • The MRQ is 11.3%. The company is operating less efficient.
  • The TTM is 7.1%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ11.3%TTM7.1%+4.2%
TTM7.1%YOY6.5%+0.6%
TTM7.1%5Y7.9%-0.8%
5Y7.9%10Y11.1%-3.2%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ11.3%9.1%+2.2%
TTM7.1%6.8%+0.3%
YOY6.5%6.1%+0.4%
5Y7.9%5.8%+2.1%
10Y11.1%5.3%+5.8%
4.3.2.2. Operating Ratio

Measures how efficient Barnes Group Inc is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Specialty Industrial Machinery 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 Barnes Group Inc:

  • The MRQ is 0.888. The company is less efficient in keeping operating costs low.
  • The TTM is 0.900. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.888TTM0.900-0.012
TTM0.900YOY0.937-0.037
TTM0.9005Y0.898+0.002
5Y0.89810Y0.874+0.025
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8881.445-0.557
TTM0.9001.366-0.466
YOY0.9371.343-0.406
5Y0.8981.354-0.456
10Y0.8741.197-0.323
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Barnes Group Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Barnes Group Inc is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • A Current Ratio of 2.28 means the company has $2.28 in assets for each $1 in short-term debts.

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

  • The MRQ is 2.284. The company is able to pay all its short-term debts. +1
  • The TTM is 2.305. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ2.284TTM2.305-0.021
TTM2.305YOY2.369-0.063
TTM2.3055Y2.263+0.042
5Y2.26310Y2.269-0.006
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ2.2841.693+0.591
TTM2.3051.701+0.604
YOY2.3691.686+0.683
5Y2.2631.721+0.542
10Y2.2691.654+0.615
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Barnes Group Inc to the Specialty Industrial Machinery industry mean.
  • A Quick Ratio of 1.07 means the company can pay off $1.07 for each $1 in debt (using most liquid assets).

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

  • The MRQ is 1.074. The company is just able to pay all its short-term debts with the most liquid assets.
  • The TTM is 1.071. The company is just able to pay all its short-term debts with the most liquid assets.
Trends
Current periodCompared to+/- 
MRQ1.074TTM1.071+0.003
TTM1.071YOY1.180-0.108
TTM1.0715Y1.148-0.076
5Y1.14810Y1.246-0.098
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0740.726+0.348
TTM1.0710.809+0.262
YOY1.1800.884+0.296
5Y1.1480.956+0.192
10Y1.2460.967+0.279
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Barnes Group Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Barnes Group Inc assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Barnes Group Inc to Specialty Industrial Machinery industry mean.
  • A Debt to Asset Ratio of 0.58 means that Barnes Group Inc assets are financed with 57.6% credit (debt) and the remaining percentage (100% - 57.6%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.576. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.584. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.576TTM0.584-0.008
TTM0.584YOY0.476+0.108
TTM0.5845Y0.500+0.084
5Y0.50010Y0.488+0.012
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5760.490+0.086
TTM0.5840.491+0.093
YOY0.4760.506-0.030
5Y0.5000.502-0.002
10Y0.4880.495-0.007
4.5.4.2. Debt to Equity Ratio

Measures if Barnes Group Inc is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Barnes Group Inc to the Specialty Industrial Machinery industry mean.
  • A Debt to Equity ratio of 135.7% means that company has $1.36 debt for each $1 in shareholders equity.

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

  • The MRQ is 1.357. The company is able to pay all its debts with equity. +1
  • The TTM is 1.406. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.357TTM1.406-0.049
TTM1.406YOY0.947+0.459
TTM1.4065Y1.029+0.377
5Y1.02910Y0.977+0.053
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3570.963+0.394
TTM1.4060.959+0.447
YOY0.9471.038-0.091
5Y1.0291.075-0.046
10Y0.9771.053-0.076
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings Barnes Group Inc generates.

  • Above 15 is considered overpriced but always compare Barnes Group Inc to the Specialty Industrial Machinery industry mean.
  • A PE ratio of -241.74 means the investor is paying $-241.74 for every $1 in earnings.

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

  • The EOD is -281.579. Based on the earnings, the company is expensive. -2
  • The MRQ is -241.738. Based on the earnings, the company is expensive. -2
  • The TTM is 12.356. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD-281.579MRQ-241.738-39.841
MRQ-241.738TTM12.356-254.094
TTM12.356YOY20.977-8.621
TTM12.3565Y63.157-50.801
5Y63.15710Y39.829+23.328
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD-281.57919.620-301.199
MRQ-241.73818.125-259.863
TTM12.35619.321-6.965
YOY20.97718.587+2.390
5Y63.15721.755+41.402
10Y39.82927.976+11.853
4.6.2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Barnes Group Inc:

  • The EOD is 17.382. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The MRQ is 14.922. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is -11.011. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD17.382MRQ14.922+2.459
MRQ14.922TTM-11.011+25.933
TTM-11.011YOY-300.802+289.791
TTM-11.0115Y-54.617+43.606
5Y-54.61710Y-17.450-37.167
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD17.3826.829+10.553
MRQ14.9226.646+8.276
TTM-11.0112.685-13.696
YOY-300.8021.815-302.617
5Y-54.6171.475-56.092
10Y-17.4501.243-18.693
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio

Measures if the stock price of Barnes Group Inc is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • A PB ratio of 1.59 means the investor is paying $1.59 for each $1 in book value.

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

  • The EOD is 1.851. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.589. Based on the equity, the company is underpriced. +1
  • The TTM is 1.478. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.851MRQ1.589+0.262
MRQ1.589TTM1.478+0.112
TTM1.478YOY1.4780.000
TTM1.4785Y1.583-0.106
5Y1.58310Y1.894-0.311
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD1.8512.305-0.454
MRQ1.5892.027-0.438
TTM1.4782.145-0.667
YOY1.4782.208-0.730
5Y1.5832.472-0.889
10Y1.8942.886-0.992
4.6.2. Total Gains per Share

4.7 Holders & Insider Transactions

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

4.8.1. Institutions holding Barnes Group Inc

Institutions are holding 93.766% of the shares of Barnes Group Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30BlackRock Inc14.82980.00717554321-273803-3.4977
2024-09-30Vanguard Group Inc10.50160.00395349509-256413-4.574
2024-09-30Dimensional Fund Advisors, Inc.6.93380.03463532104-55507-1.5472
2024-09-30Irenic Capital Management LP5.04949.1285257214200
2024-09-30State Street Corp3.90090.00331987143-5393-0.2707
2024-06-30Bank of America Corp3.15580.00591607590306111.9411
2024-09-30DePrince Race & Zollo Inc2.83681.1158144504526056021.9977
2024-09-30FMR Inc2.79980.00351426195-450051-23.9868
2024-09-30Geode Capital Management, LLC2.0910.00351065164-36633-3.3248
2024-09-30Aristotle Capital Boston, LLC1.85561.2649945219-28119-2.8889
2024-09-30Westwood Holdings Group Inc1.79420.155791398112730416.1825
2024-09-30Kennedy Capital Management Inc1.63420.7428832447-77060-8.4727
2024-09-30Charles Schwab Investment Management Inc1.61160.0063820924-22574-2.6762
2024-09-30Morgan Stanley - Brokerage Accounts1.51180.0023770098-583006-43.0866
2024-09-30Palisade Capital Management LLc1.32990.7261677454-40939-5.6987
2024-09-30Brown Advisory Holdings Inc1.25060.0323637059-24837-3.7524
2024-09-30Simcoe Capital Management, LLC1.18873.20956055216055210
2024-09-30Goldman Sachs Group Inc1.13470.0038578012-87982-13.2106
2024-09-30Northern Trust Corp1.12820.0038574712-31522-5.1996
2024-09-30Mason Capital Management LLC1.07624.4078548218-501861-47.7927
Total 67.614620.861434442858-1451704-4.2%

4.9.2. Funds holding Barnes Group Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-11-27iShares Core S&P Small-Cap ETF5.79530.1464295212714940.0506
2024-10-31Vanguard Total Stock Mkt Idx Inv2.94940.00411502416-8376-0.5544
2024-11-27iShares Russell 2000 ETF2.52630.07481286902-2688-0.2084
2024-10-31Vanguard Small Cap Index2.24540.0351114382722500.1971
2024-09-30DFA US Small Cap Value I1.92820.2371982216-21233-2.116
2024-10-31Vanguard Small Cap Value Index Inv1.51970.0624774140-268-0.0346
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr1.33860.0294681862-2546-0.372
2024-09-30Fidelity Value1.30920.27366690000
2024-09-30Fidelity Small Cap Index0.92660.0695472035-3216-0.6767
2024-11-27iShares S&P Small-Cap 600 Value ETF0.91610.2846466685-1668-0.3561
2024-11-27iShares Russell 2000 Value ETF0.8890.15224528685840.1291
2024-09-30DFA US Targeted Value I0.87740.130944695000
2024-06-30Fidelity Global Small Cap Opps F0.85431.639943520098002.3037
2024-09-30American Beacon Small Cp Val R50.85290.356643444500
2024-11-27SPDR® Portfolio S&P 600™ Sm Cap ETF0.81810.14664167243080.074
2024-09-30Palisade Small Cap Core Equity0.73131.0676372519-36008-8.8141
2024-09-30First Eagle US Small Cap Strategy0.66940.7051340978-6439-1.8534
2024-09-30Westwood Quality SmallCap Fund Inst0.66891.19573407344645215.7849
2024-09-30Westwood Mgt SmallCap Value0.66891.19413407344645215.7849
2024-11-28Schwab Fundamental U.S. Small CompanyETF0.65930.158733587000
Total 29.14437.963814846132+24898+0.2%

5.3. Insider Transactions

Insiders are holding 9.168% of the shares of Barnes Group Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2023-11-07Hans-peter MannerBUY5000022.78
2023-11-03Jay B KnollBUY450022.6
2023-11-03Marian AckerBUY200022.51
2023-11-02Thomas J HookBUY452721.38
2023-10-31Neal J KeatingBUY200020.06
2023-10-31Thomas J HookBUY1456520.66
2023-06-09Mylle H MangumBUY4641.74
2023-05-02Neal J KeatingBUY250041.59
2023-03-10Mylle H MangumBUY4839.6
2022-12-09Mylle H MangumBUY4740.69
2022-11-07Julie K StreichBUY810037.56
2022-11-07Thomas J HookBUY3500038.09
2022-11-07Elijah Kent BarnesBUY333038
2022-11-03Dawn N EdwardsSELL340035.42
2022-11-01Richard J HippleBUY120035.81
2022-11-01Thomas J HookBUY2750036.27
2022-09-09Mylle H MangumBUY6632.49
2022-06-10Mylle H MangumBUY6035.59
2022-05-10Mylle H MangumSELL500032.25
2022-03-10Mylle H MangumBUY5042.48
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

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

Summary
Total Assets3,075,032
Total Liabilities1,770,546
Total Stockholder Equity1,304,486
 As reported
Total Liabilities 1,770,546
Total Stockholder Equity+ 1,304,486
Total Assets = 3,075,032

Assets

Total Assets3,075,032
Total Current Assets866,731
Long-term Assets2,208,301
Total Current Assets
Cash And Cash Equivalents 80,675
Net Receivables 327,063
Inventory 353,230
Other Current Assets 105,763
Total Current Assets  (as reported)866,731
Total Current Assets  (calculated)866,731
+/-0
Long-term Assets
Property Plant Equipment 351,735
Goodwill 1,081,960
Intangible Assets 655,927
Long-term Assets Other 107,012
Long-term Assets  (as reported)2,208,301
Long-term Assets  (calculated)2,196,634
+/- 11,667

Liabilities & Shareholders' Equity

Total Current Liabilities379,479
Long-term Liabilities1,391,067
Total Stockholder Equity1,304,486
Total Current Liabilities
Short-term Debt 10,271
Short Long Term Debt 10,271
Accounts payable 142,571
Other Current Liabilities 226,637
Total Current Liabilities  (as reported)379,479
Total Current Liabilities  (calculated)389,750
+/- 10,271
Long-term Liabilities
Long term Debt 1,135,162
Long-term Liabilities Other 94,955
Long-term Liabilities  (as reported)1,391,067
Long-term Liabilities  (calculated)1,230,117
+/- 160,950
Total Stockholder Equity
Common Stock648
Retained Earnings 1,479,586
Accumulated Other Comprehensive Income -190,404
Other Stockholders Equity 14,656
Total Stockholder Equity (as reported)1,304,486
Total Stockholder Equity (calculated)1,304,486
+/-0
Other
Capital Stock648
Cash and Short Term Investments 80,675
Common Stock Shares Outstanding 51,303
Current Deferred Revenue42,831
Liabilities and Stockholders Equity 3,075,032
Net Debt 1,064,758
Net Invested Capital 2,449,919
Net Working Capital 487,252
Property Plant and Equipment Gross 858,051
Short Long Term Debt Total 1,145,433



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-311993-12-311993-09-301993-06-301993-03-311992-12-311992-09-301992-06-301992-03-311991-12-311991-09-301991-06-301991-03-311990-12-311990-09-301990-06-301990-03-311989-12-311989-09-301989-06-301989-03-311988-12-311988-09-301988-06-301988-03-311987-12-311987-09-301987-06-301987-03-311986-12-311986-09-301986-06-301986-03-311985-12-311985-09-30
> Total Assets 
0
253,600
0
0
0
277,800
0
0
0
297,900
0
0
0
311,900
0
324,400
327,000
328,100
339,900
339,300
342,200
342,400
343,500
350,800
349,400
341,900
342,500
343,500
343,900
348,300
342,800
345,200
341,900
333,300
339,000
343,500
350,900
352,000
364,600
362,900
364,000
361,500
373,600
390,200
393,600
390,000
403,200
414,100
417,200
408,000
427,300
424,100
427,500
418,900
420,100
413,200
517,900
516,300
531,846
613,770
672,633
636,941
638,096
638,489
648,570
636,505
654,237
689,357
673,177
652,530
773,699
795,979
820,453
830,820
860,593
889,587
908,458
928,323
962,491
963,119
1,013,045
999,908
1,065,917
1,258,057
1,330,933
1,336,451
1,393,656
1,453,816
1,488,243
1,539,335
1,606,561
1,598,626
1,528,743
1,447,634
1,413,988
1,412,921
1,378,488
1,351,990
1,351,811
1,339,972
1,403,613
1,403,257
1,450,862
1,485,704
1,466,617
1,440,365
1,465,418
1,457,232
1,878,879
1,868,596
1,875,608
1,734,970
1,779,174
2,123,673
2,134,667
2,214,624
2,155,961
2,073,885
2,023,637
2,078,643
2,078,078
2,061,866
2,076,839
2,075,023
2,221,883
2,137,539
2,195,653
2,286,375
2,346,531
2,365,716
2,416,196
2,362,900
2,344,443
2,808,970
2,799,675
2,795,235
2,707,914
2,738,335
2,667,605
2,588,496
2,610,116
2,676,226
2,600,264
2,626,871
2,586,589
2,576,820
2,555,355
2,401,096
2,311,054
2,413,730
2,444,369
2,440,679
3,277,334
3,308,014
3,273,767
3,037,087
3,075,032
3,075,0323,037,0873,273,7673,308,0143,277,3342,440,6792,444,3692,413,7302,311,0542,401,0962,555,3552,576,8202,586,5892,626,8712,600,2642,676,2262,610,1162,588,4962,667,6052,738,3352,707,9142,795,2352,799,6752,808,9702,344,4432,362,9002,416,1962,365,7162,346,5312,286,3752,195,6532,137,5392,221,8832,075,0232,076,8392,061,8662,078,0782,078,6432,023,6372,073,8852,155,9612,214,6242,134,6672,123,6731,779,1741,734,9701,875,6081,868,5961,878,8791,457,2321,465,4181,440,3651,466,6171,485,7041,450,8621,403,2571,403,6131,339,9721,351,8111,351,9901,378,4881,412,9211,413,9881,447,6341,528,7431,598,6261,606,5611,539,3351,488,2431,453,8161,393,6561,336,4511,330,9331,258,0571,065,917999,9081,013,045963,119962,491928,323908,458889,587860,593830,820820,453795,979773,699652,530673,177689,357654,237636,505648,570638,489638,096636,941672,633613,770531,846516,300517,900413,200420,100418,900427,500424,100427,300408,000417,200414,100403,200390,000393,600390,200373,600361,500364,000362,900364,600352,000350,900343,500339,000333,300341,900345,200342,800348,300343,900343,500342,500341,900349,400350,800343,500342,400342,200339,300339,900328,100327,000324,4000311,900000297,900000277,800000253,6000
   > Total Current Assets 
0
142,600
0
0
0
157,800
0
0
0
171,100
0
0
0
182,000
0
187,500
186,600
188,800
198,700
198,000
198,000
193,100
192,800
200,800
197,900
191,400
194,400
196,500
196,100
186,000
180,100
182,900
178,000
168,700
173,500
175,500
181,000
175,500
188,200
184,900
181,300
172,800
184,600
197,000
196,600
190,300
202,900
209,500
212,700
203,000
221,700
216,400
218,200
207,200
213,700
205,800
221,200
219,200
236,222
259,166
280,727
241,348
252,542
250,820
261,159
256,535
261,668
277,226
263,644
238,637
291,975
311,757
326,065
312,100
319,472
330,656
337,930
335,929
381,571
382,842
386,428
378,665
409,613
432,563
458,428
461,214
478,528
487,846
510,639
521,367
562,052
560,730
526,587
477,509
480,655
456,885
411,744
402,680
401,651
407,470
448,936
450,208
484,726
519,823
535,630
529,994
552,023
566,301
635,360
618,540
777,719
652,643
683,463
577,196
598,158
613,419
611,043
588,396
597,722
635,842
610,867
611,588
589,001
612,406
624,925
608,492
656,065
695,149
743,753
768,721
804,372
806,242
763,573
806,146
797,421
794,324
772,406
764,390
756,591
665,522
648,715
642,345
648,403
664,669
672,057
680,209
686,512
690,423
682,074
732,304
754,150
766,917
903,413
906,720
915,000
866,372
866,731
866,731866,372915,000906,720903,413766,917754,150732,304682,074690,423686,512680,209672,057664,669648,403642,345648,715665,522756,591764,390772,406794,324797,421806,146763,573806,242804,372768,721743,753695,149656,065608,492624,925612,406589,001611,588610,867635,842597,722588,396611,043613,419598,158577,196683,463652,643777,719618,540635,360566,301552,023529,994535,630519,823484,726450,208448,936407,470401,651402,680411,744456,885480,655477,509526,587560,730562,052521,367510,639487,846478,528461,214458,428432,563409,613378,665386,428382,842381,571335,929337,930330,656319,472312,100326,065311,757291,975238,637263,644277,226261,668256,535261,159250,820252,542241,348280,727259,166236,222219,200221,200205,800213,700207,200218,200216,400221,700203,000212,700209,500202,900190,300196,600197,000184,600172,800181,300184,900188,200175,500181,000175,500173,500168,700178,000182,900180,100186,000196,100196,500194,400191,400197,900200,800192,800193,100198,000198,000198,700188,800186,600187,5000182,000000171,100000157,800000142,6000
       Cash And Cash Equivalents 
0
12,600
0
0
0
22,400
0
0
0
15,000
0
0
0
18,100
0
15,900
18,900
18,000
16,500
18,000
17,500
17,000
14,100
15,000
16,900
18,000
16,500
21,800
22,000
39,100
21,900
27,100
24,300
24,100
18,000
16,700
19,000
22,000
17,800
15,000
16,700
17,900
15,800
24,400
21,400
24,000
21,100
29,200
36,500
32,500
40,400
37,100
44,800
40,200
40,300
34,000
39,100
43,600
43,873
42,602
44,808
23,303
31,180
35,107
37,934
48,868
30,669
38,025
38,923
28,355
32,061
51,071
63,253
49,788
32,274
39,170
33,696
36,335
38,988
32,258
31,489
28,112
36,541
37,576
32,150
35,360
25,032
22,393
22,619
20,600
22,233
25,140
25,618
20,958
19,959
16,122
14,221
17,427
15,353
14,345
23,724
13,450
16,827
16,577
38,843
62,505
77,489
90,978
87,354
86,356
99,872
197,398
230,285
70,856
61,411
62,240
63,007
46,039
45,622
81,967
65,763
83,926
76,859
101,326
71,941
66,447
88,283
104,805
134,471
145,290
104,701
120,462
79,387
100,719
103,507
94,870
80,468
93,805
112,827
74,238
77,485
79,145
84,900
91,134
93,475
102,860
75,255
72,278
71,585
76,858
78,684
74,673
90,040
89,827
81,638
65,909
80,675
80,67565,90981,63889,82790,04074,67378,68476,85871,58572,27875,255102,86093,47591,13484,90079,14577,48574,238112,82793,80580,46894,870103,507100,71979,387120,462104,701145,290134,471104,80588,28366,44771,941101,32676,85983,92665,76381,96745,62246,03963,00762,24061,41170,856230,285197,39899,87286,35687,35490,97877,48962,50538,84316,57716,82713,45023,72414,34515,35317,42714,22116,12219,95920,95825,61825,14022,23320,60022,61922,39325,03235,36032,15037,57636,54128,11231,48932,25838,98836,33533,69639,17032,27449,78863,25351,07132,06128,35538,92338,02530,66948,86837,93435,10731,18023,30344,80842,60243,87343,60039,10034,00040,30040,20044,80037,10040,40032,50036,50029,20021,10024,00021,40024,40015,80017,90016,70015,00017,80022,00019,00016,70018,00024,10024,30027,10021,90039,10022,00021,80016,50018,00016,90015,00014,10017,00017,50018,00016,50018,00018,90015,900018,10000015,00000022,40000012,6000
       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
1,100
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000001,1000000000000000000000000000000000000000000000000000000000
       Net Receivables 
0
58,600
0
0
0
63,300
0
0
0
71,800
0
0
0
73,300
0
80,900
78,900
79,300
87,900
88,500
87,100
83,600
85,100
91,300
92,700
82,800
86,100
87,800
90,200
76,000
83,200
80,500
81,600
77,700
91,200
92,700
91,600
86,900
99,800
98,300
94,600
86,100
92,900
94,800
95,700
88,100
101,300
99,700
94,900
91,800
98,300
93,000
90,300
82,800
88,900
91,100
100,000
91,700
106,324
114,631
122,033
107,434
117,950
114,771
115,839
94,124
112,969
119,939
111,216
97,533
129,358
128,569
128,282
119,130
138,476
141,507
146,880
138,941
154,580
163,127
163,281
155,595
171,435
183,368
203,272
190,775
216,260
222,247
228,967
211,346
242,742
239,907
216,336
173,215
196,485
193,434
164,850
160,269
173,545
176,543
189,693
197,715
230,050
233,337
225,676
200,460
205,642
205,262
257,091
253,202
226,744
229,934
230,167
258,664
291,703
298,020
282,858
275,890
286,002
283,918
275,055
261,757
267,853
271,809
287,293
287,123
302,569
313,491
325,189
348,943
394,910
378,790
372,531
382,253
377,826
371,644
370,052
348,974
335,409
256,955
248,053
251,460
252,548
260,203
260,146
262,257
272,345
281,773
260,163
291,883
297,901
311,977
348,456
353,923
308,732
345,482
327,063
327,063345,482308,732353,923348,456311,977297,901291,883260,163281,773272,345262,257260,146260,203252,548251,460248,053256,955335,409348,974370,052371,644377,826382,253372,531378,790394,910348,943325,189313,491302,569287,123287,293271,809267,853261,757275,055283,918286,002275,890282,858298,020291,703258,664230,167229,934226,744253,202257,091205,262205,642200,460225,676233,337230,050197,715189,693176,543173,545160,269164,850193,434196,485173,215216,336239,907242,742211,346228,967222,247216,260190,775203,272183,368171,435155,595163,281163,127154,580138,941146,880141,507138,476119,130128,282128,569129,35897,533111,216119,939112,96994,124115,839114,771117,950107,434122,033114,631106,32491,700100,00091,10088,90082,80090,30093,00098,30091,80094,90099,700101,30088,10095,70094,80092,90086,10094,60098,30099,80086,90091,60092,70091,20077,70081,60080,50083,20076,00090,20087,80086,10082,80092,70091,30085,10083,60087,10088,50087,90079,30078,90080,900073,30000071,80000063,30000058,6000
       Other Current Assets 
0
15,700
0
0
0
13,300
0
0
0
14,300
0
0
0
16,000
0
16,500
15,400
17,400
17,800
16,900
16,800
18,000
19,300
19,900
19,000
23,600
24,700
24,000
22,000
18,600
20,900
19,800
18,500
16,400
17,100
16,600
16,600
15,800
15,700
15,900
14,800
12,100
13,700
13,800
13,800
13,300
14,300
14,200
16,000
17,600
17,700
17,600
16,800
19,800
21,800
18,700
18,100
17,500
17,563
17,824
19,546
22,097
20,812
20,942
25,939
27,822
28,618
30,822
28,092
23,940
27,052
27,710
28,826
33,402
35,743
32,777
34,799
37,759
39,903
38,224
33,193
35,720
34,542
37,153
37,236
36,119
37,243
39,141
42,452
42,585
44,212
44,423
41,238
42,531
41,296
41,304
39,140
34,192
20,382
19,651
23,617
22,661
20,536
39,980
43,648
50,509
51,986
54,021
60,718
52,762
271,961
39,087
43,048
36,430
34,832
35,963
50,887
54,423
54,481
59,655
56,728
57,294
33,166
34,353
32,282
27,163
27,595
28,483
31,591
32,526
54,544
55,943
53,281
57,184
58,839
68,125
67,408
88,905
67,404
71,709
41,008
73,732
77,490
77,795
79,594
75,437
83,795
75,739
81,472
80,161
84,894
85,395
94,248
97,749
188,477
104,689
105,763
105,763104,689188,47797,74994,24885,39584,89480,16181,47275,73983,79575,43779,59477,79577,49073,73241,00871,70967,40488,90567,40868,12558,83957,18453,28155,94354,54432,52631,59128,48327,59527,16332,28234,35333,16657,29456,72859,65554,48154,42350,88735,96334,83236,43043,04839,087271,96152,76260,71854,02151,98650,50943,64839,98020,53622,66123,61719,65120,38234,19239,14041,30441,29642,53141,23844,42344,21242,58542,45239,14137,24336,11937,23637,15334,54235,72033,19338,22439,90337,75934,79932,77735,74333,40228,82627,71027,05223,94028,09230,82228,61827,82225,93920,94220,81222,09719,54617,82417,56317,50018,10018,70021,80019,80016,80017,60017,70017,60016,00014,20014,30013,30013,80013,80013,70012,10014,80015,90015,70015,80016,60016,60017,10016,40018,50019,80020,90018,60022,00024,00024,70023,60019,00019,90019,30018,00016,80016,90017,80017,40015,40016,500016,00000014,30000013,30000015,7000
   > Long-term Assets 
0
111,000
0
0
0
120,000
0
0
0
126,800
0
0
0
129,900
0
136,900
140,400
139,300
141,200
141,300
144,200
149,300
150,700
150,000
151,500
150,500
148,100
147,000
147,800
162,300
162,700
162,300
163,900
164,600
165,500
168,000
169,900
176,500
176,400
178,000
182,700
188,700
189,000
193,200
197,000
199,700
200,300
204,600
204,500
205,000
205,600
207,700
209,300
211,700
206,400
207,400
296,700
297,100
295,624
354,604
391,906
395,593
385,554
387,669
387,411
379,970
392,569
412,131
409,533
413,893
481,724
484,222
494,388
518,720
541,121
558,931
570,528
592,394
580,920
580,277
626,617
621,243
656,304
825,494
872,505
875,237
915,128
965,970
977,604
1,017,968
1,044,509
1,037,896
1,002,156
970,125
933,333
956,036
966,744
949,310
950,160
932,502
954,677
953,049
966,136
965,881
930,987
910,371
913,395
890,931
1,243,519
1,250,056
1,097,889
1,082,327
1,095,711
1,546,477
1,536,509
1,601,205
1,544,918
1,485,489
1,425,915
1,442,801
1,467,211
1,450,278
1,487,838
1,462,617
1,596,958
1,529,047
1,539,588
1,591,226
1,602,778
1,596,995
1,611,824
1,556,658
1,580,870
2,002,824
2,002,254
2,000,911
1,935,508
1,973,945
1,911,014
1,922,974
1,961,401
2,033,881
1,951,861
1,962,202
1,914,532
1,896,611
1,868,843
1,710,673
1,628,980
1,681,426
1,690,219
1,673,762
2,373,921
2,401,294
2,358,767
2,170,715
2,208,301
2,208,3012,170,7152,358,7672,401,2942,373,9211,673,7621,690,2191,681,4261,628,9801,710,6731,868,8431,896,6111,914,5321,962,2021,951,8612,033,8811,961,4011,922,9741,911,0141,973,9451,935,5082,000,9112,002,2542,002,8241,580,8701,556,6581,611,8241,596,9951,602,7781,591,2261,539,5881,529,0471,596,9581,462,6171,487,8381,450,2781,467,2111,442,8011,425,9151,485,4891,544,9181,601,2051,536,5091,546,4771,095,7111,082,3271,097,8891,250,0561,243,519890,931913,395910,371930,987965,881966,136953,049954,677932,502950,160949,310966,744956,036933,333970,1251,002,1561,037,8961,044,5091,017,968977,604965,970915,128875,237872,505825,494656,304621,243626,617580,277580,920592,394570,528558,931541,121518,720494,388484,222481,724413,893409,533412,131392,569379,970387,411387,669385,554395,593391,906354,604295,624297,100296,700207,400206,400211,700209,300207,700205,600205,000204,500204,600200,300199,700197,000193,200189,000188,700182,700178,000176,400176,500169,900168,000165,500164,600163,900162,300162,700162,300147,800147,000148,100150,500151,500150,000150,700149,300144,200141,300141,200139,300140,400136,9000129,900000126,800000120,000000111,0000
       Property Plant Equipment 
0
87,700
0
0
0
87,600
0
0
0
96,100
0
0
0
100,400
0
99,100
100,600
107,500
109,300
109,000
110,000
111,900
111,700
110,900
110,800
114,300
112,200
110,200
109,600
104,400
104,500
103,500
104,300
103,000
104,400
106,900
108,700
112,600
113,100
115,600
120,800
122,900
123,800
124,900
128,800
131,100
132,300
135,800
135,500
133,800
136,200
135,900
138,200
139,200
135,400
135,100
147,700
145,100
143,731
149,514
165,335
163,766
162,743
160,246
155,520
152,943
162,173
164,741
160,950
159,440
157,550
156,577
152,392
154,088
153,933
154,416
159,714
166,284
161,083
157,352
157,276
157,056
161,144
244,307
208,373
209,645
213,241
217,213
222,306
230,545
239,797
243,318
238,991
235,035
229,751
236,159
234,820
224,963
218,186
213,004
219,755
218,434
225,185
227,201
216,263
210,784
213,060
207,348
226,639
233,097
213,840
214,735
224,411
302,558
307,169
306,612
302,882
299,435
292,122
298,058
310,220
308,856
315,291
312,900
342,470
334,489
338,117
348,539
353,945
359,298
363,987
353,302
358,868
370,531
367,871
370,208
363,585
356,603
348,923
349,485
353,264
370,947
356,272
357,403
347,541
341,462
335,286
320,174
308,954
320,139
321,585
320,461
395,014
449,477
348,509
351,879
351,735
351,735351,879348,509449,477395,014320,461321,585320,139308,954320,174335,286341,462347,541357,403356,272370,947353,264349,485348,923356,603363,585370,208367,871370,531358,868353,302363,987359,298353,945348,539338,117334,489342,470312,900315,291308,856310,220298,058292,122299,435302,882306,612307,169302,558224,411214,735213,840233,097226,639207,348213,060210,784216,263227,201225,185218,434219,755213,004218,186224,963234,820236,159229,751235,035238,991243,318239,797230,545222,306217,213213,241209,645208,373244,307161,144157,056157,276157,352161,083166,284159,714154,416153,933154,088152,392156,577157,550159,440160,950164,741162,173152,943155,520160,246162,743163,766165,335149,514143,731145,100147,700135,100135,400139,200138,200135,900136,200133,800135,500135,800132,300131,100128,800124,900123,800122,900120,800115,600113,100112,600108,700106,900104,400103,000104,300103,500104,500104,400109,600110,200112,200114,300110,800110,900111,700111,900110,000109,000109,300107,500100,60099,1000100,40000096,10000087,60000087,7000
       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
155,667
0
159,026
0
159,836
160,162
168,969
169,529
164,594
212,549
222,795
220,092
220,118,000
220,297
220,550
225,497
221,856,000
223,299,000
223,051,000
234,084,000
235,299
236,559
291,631
349,478
358,600
358,044
363,512
377,025
380,486
398,866
394,694
370,327
361,930
350,750
364,791
375,383
373,564
367,703
358,930
381,421
384,241
393,394
405,972
389,972
366,104
372,498
361,863
577,503
579,905
439,240
439,447
452,935
649,697
645,604
640,585
613,298
594,949
568,778
583,448
595,131
587,992
600,303
589,194
666,040
633,436
644,958
674,785
685,990
690,223
705,294
671,926
688,227
955,524
944,809
951,450
922,608
933,022
920,202
934,001
969,255
1,011,580
971,851
986,061
967,481
955,370
945,407
827,131
784,952
835,472
847,821
842,152
1,152,074
1,183,624
1,102,353
1,046,822
1,081,960
1,081,9601,046,8221,102,3531,183,6241,152,074842,152847,821835,472784,952827,131945,407955,370967,481986,061971,8511,011,580969,255934,001920,202933,022922,608951,450944,809955,524688,227671,926705,294690,223685,990674,785644,958633,436666,040589,194600,303587,992595,131583,448568,778594,949613,298640,585645,604649,697452,935439,447439,240579,905577,503361,863372,498366,104389,972405,972393,394384,241381,421358,930367,703373,564375,383364,791350,750361,930370,327394,694398,866380,486377,025363,512358,044358,600349,478291,631236,559235,299234,084,000223,051,000223,299,000221,856,000225,497220,550220,297220,118,000220,092222,795212,549164,594169,529168,969160,162159,8360159,0260155,6670000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
654
2,274
2,867
3,362
1,412
773
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000007731,4123,3622,8672,274654000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
19,800
0
0
0
26,100
0
0
0
25,600
0
0
0
25,000
0
24,800
24,600
24,700
24,500
24,600
24,400
24,300
24,200
24,000
23,900
23,700
23,500
23,400
23,200
21,800
0
0
0
21,200
21,100
20,900
20,800
20,600
20,500
20,300
20,200
20,000
19,800
19,700
19,600
19,400
19,300
19,100
19,000
18,800
18,600
18,500
18,400
18,200
18,100
18,000
88,700
88,600
88,037
133,818
147,578
155,667
155,673
0
161,877
159,836
160,162
168,969
169,529
164,594
212,549
222,795
220,092
282,041
306,024
323,721
329,327
347,303
347,657
364,702
399,978
163,849
184,849
217,519
242,020
236,561
270,617
306,102
304,173
330,458
327,755
323,603
320,513
316,817
311,893
310,083
307,384
303,689
299,557
295,585
294,193
290,798
289,291
286,160
281,282
272,092
269,158
264,949
389,545
383,972
375,663
370,645
366,979
534,293
523,002
591,747
570,368
554,694
528,999
523,898
528,051
528,322
524,577
512,170
542,083
522,258
515,677
520,061
514,331
507,042
501,809
485,528
489,977
636,538
617,562
607,391
583,328
581,116
563,692
558,280
560,466
564,132
541,148
534,836
517,324
500,246
486,835
461,161
436,683
442,492
435,489
422,922
721,610
706,471
684,392
662,666
655,927
655,927662,666684,392706,471721,610422,922435,489442,492436,683461,161486,835500,246517,324534,836541,148564,132560,466558,280563,692581,116583,328607,391617,562636,538489,977485,528501,809507,042514,331520,061515,677522,258542,083512,170524,577528,322528,051523,898528,999554,694570,368591,747523,002534,293366,979370,645375,663383,972389,545264,949269,158272,092281,282286,160289,291290,798294,193295,585299,557303,689307,384310,083311,893316,817320,513323,603327,755330,458304,173306,102270,617236,561242,020217,519184,849163,849399,978364,702347,657347,303329,327323,721306,024282,041220,092222,795212,549164,594169,529168,969160,162159,836161,8770155,673155,667147,578133,81888,03788,60088,70018,00018,10018,20018,40018,50018,60018,80019,00019,10019,30019,40019,60019,70019,80020,00020,20020,30020,50020,60020,80020,90021,10021,20000021,80023,20023,40023,50023,70023,90024,00024,20024,30024,40024,60024,50024,70024,60024,800025,00000025,60000026,10000019,8000
       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
151,893
205,090
226,571
231,827
222,811
227,423
231,891
227,027
230,396
247,390
248,583
254,453
324,174
327,645
341,996
364,632
387,188
404,515
410,814
426,110
419,837
422,925
469,341
464,187
495,160
581,187
664,132
665,592
701,887
748,757
755,298
787,423
804,712
794,578
763,165
735,090
703,582
719,877
731,924
724,347
731,974
719,498
734,922
734,615
740,951
738,680
714,724
699,587
700,335
683,583
1,016,880
1,016,959
884,049
867,592
871,300
1,243,919
1,229,340
1,294,593
1,242,036
1,186,054
1,133,793
1,144,743
1,156,991
1,141,422
1,172,547
1,149,717
1,254,488
1,194,558
1,201,471
1,242,687
1,248,833
1,237,697
1,247,837
43,035
40,436
38,819
37,923
37,434
34,183
71,793
78,197
81,208
78,416
87,222
82,590
83,902
82,186
99,533
101,315
102,207
98,391
83,323
85,324
88,227
105,223
0
0
0
0
0000105,22388,22785,32483,32398,391102,207101,31599,53382,18683,90282,59087,22278,41681,20878,19771,79334,18337,43437,92338,81940,43643,0351,247,8371,237,6971,248,8331,242,6871,201,4711,194,5581,254,4881,149,7171,172,5471,141,4221,156,9911,144,7431,133,7931,186,0541,242,0361,294,5931,229,3401,243,919871,300867,592884,0491,016,9591,016,880683,583700,335699,587714,724738,680740,951734,615734,922719,498731,974724,347731,924719,877703,582735,090763,165794,578804,712787,423755,298748,757701,887665,592664,132581,187495,160464,187469,341422,925419,837426,110410,814404,515387,188364,632341,996327,645324,174254,453248,583247,390230,396227,027231,891227,423222,811231,827226,571205,090151,8930000000000000000000000000000000000000000000000000000000000
       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
45,922
40,344
42,722
41,078
29,027
24,147
47,661
44,452
42,673
31,544
29,961
46,955
37,318
29,523
2,314
869
32
783
10,061
8,837
8,961
2,750
1,139
22,750
22,726
19,375
25,433
25,111
31,496
31,942
0
9,848
14,857
11,336
0
19,609
19,255
16,302
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000016,30219,25519,609011,33614,8579,848031,94231,49625,11125,43319,37522,72622,7501,1392,7508,9618,83710,061783328692,31429,52337,31846,95529,96131,54442,67344,45247,66124,14729,02741,07842,72240,34445,922000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
0
139,600
0
0
0
154,800
0
0
0
200,800
0
0
0
199,100
0
190,400
213,400
215,500
225,200
220,200
219,100
216,000
218,400
221,900
215,100
203,100
203,000
204,500
203,600
254,700
249,900
251,200
247,300
241,500
244,700
243,500
244,400
244,900
248,500
238,400
235,100
232,700
238,600
247,000
243,300
232,800
235,900
237,900
237,400
227,100
236,500
238,100
239,000
230,200
232,900
223,100
332,500
335,700
352,156
425,991
472,657
435,608
433,960
434,081
448,038
437,668
452,543
470,470
455,732
444,310
538,152
500,875
518,358
509,081
534,601
553,227
564,924
586,438
603,473
587,177
617,183
604,703
647,466
768,146
821,957
816,656
850,220
877,136
864,263
885,388
891,603
853,572
804,781
864,223
831,242
789,697
708,463
667,277
665,981
661,662
677,210
691,138
696,151
673,509
683,070
717,965
715,990
716,518
1,096,550
1,068,478
1,077,213
759,980
762,628
982,259
985,964
1,040,925
1,000,290
962,092
917,614
923,463
916,527
934,113
910,156
896,720
1,018,261
969,181
978,886
987,103
1,016,930
1,105,395
1,120,610
1,169,737
1,137,538
1,605,914
1,575,172
1,583,850
1,497,216
1,467,807
1,422,645
1,330,790
1,302,460
1,293,549
1,248,897
1,236,478
1,193,360
1,148,054
1,114,325
1,081,002
1,043,998
1,067,403
1,063,821
1,063,692
1,940,283
1,945,751
1,942,418
1,760,589
1,770,546
1,770,5461,760,5891,942,4181,945,7511,940,2831,063,6921,063,8211,067,4031,043,9981,081,0021,114,3251,148,0541,193,3601,236,4781,248,8971,293,5491,302,4601,330,7901,422,6451,467,8071,497,2161,583,8501,575,1721,605,9141,137,5381,169,7371,120,6101,105,3951,016,930987,103978,886969,1811,018,261896,720910,156934,113916,527923,463917,614962,0921,000,2901,040,925985,964982,259762,628759,9801,077,2131,068,4781,096,550716,518715,990717,965683,070673,509696,151691,138677,210661,662665,981667,277708,463789,697831,242864,223804,781853,572891,603885,388864,263877,136850,220816,656821,957768,146647,466604,703617,183587,177603,473586,438564,924553,227534,601509,081518,358500,875538,152444,310455,732470,470452,543437,668448,038434,081433,960435,608472,657425,991352,156335,700332,500223,100232,900230,200239,000238,100236,500227,100237,400237,900235,900232,800243,300247,000238,600232,700235,100238,400248,500244,900244,400243,500244,700241,500247,300251,200249,900254,700203,600204,500203,000203,100215,100221,900218,400216,000219,100220,200225,200215,500213,400190,4000199,100000200,800000154,800000139,6000
   > Total Current Liabilities 
0
88,500
0
0
0
103,200
0
0
0
85,100
0
0
0
79,900
0
92,100
94,700
99,600
109,300
104,700
105,600
101,700
105,100
107,600
102,300
88,400
89,400
91,300
91,500
92,500
87,600
89,700
86,000
81,700
84,500
84,500
86,100
87,200
91,700
81,100
78,400
77,500
85,400
93,100
90,500
80,800
85,500
88,400
88,700
89,900
101,200
97,400
99,600
100,300
103,800
94,100
114,300
116,000
134,779
145,149
163,087
126,846
125,496
125,927
138,435
183,604
194,315
147,467
140,247
132,079
157,697
154,752
201,919
192,479
177,004
194,337
200,694
224,432
233,600
226,471
247,825
257,857
263,452
252,943
285,291
295,060
309,076
351,016
353,170
344,320
285,045
276,591
224,323
189,158
178,161
175,194
189,201
189,288
282,984
292,784
292,537
282,864
271,696
207,617
213,801
197,678
159,679
167,795
214,836
199,895
248,142
386,800
282,881
300,318
286,261
344,629
297,209
265,090
259,522
252,646
248,801
252,550
236,294
262,866
305,938
301,883
288,944
307,642
338,203
315,761
354,800
358,120
336,796
357,860
369,031
373,646
347,004
342,875
351,569
333,948
317,217
295,379
297,591
307,433
307,556
310,394
282,348
284,862
283,722
305,073
312,996
334,756
380,589
396,610
379,208
387,129
379,479
379,479387,129379,208396,610380,589334,756312,996305,073283,722284,862282,348310,394307,556307,433297,591295,379317,217333,948351,569342,875347,004373,646369,031357,860336,796358,120354,800315,761338,203307,642288,944301,883305,938262,866236,294252,550248,801252,646259,522265,090297,209344,629286,261300,318282,881386,800248,142199,895214,836167,795159,679197,678213,801207,617271,696282,864292,537292,784282,984189,288189,201175,194178,161189,158224,323276,591285,045344,320353,170351,016309,076295,060285,291252,943263,452257,857247,825226,471233,600224,432200,694194,337177,004192,479201,919154,752157,697132,079140,247147,467194,315183,604138,435125,927125,496126,846163,087145,149134,779116,000114,30094,100103,800100,30099,60097,400101,20089,90088,70088,40085,50080,80090,50093,10085,40077,50078,40081,10091,70087,20086,10084,50084,50081,70086,00089,70087,60092,50091,50091,30089,40088,400102,300107,600105,100101,700105,600104,700109,30099,60094,70092,100079,90000085,100000103,20000088,5000
       Short-term Debt 
0
6,900
0
0
0
24,500
0
0
0
17,800
0
0
0
13,200
0
28,600
30,800
26,100
30,800
25,800
26,000
31,000
35,100
38,200
32,700
25,100
24,500
20,600
17,000
16,900
10,000
10,800
12,100
12,600
17,900
9,900
7,000
10,100
14,600
6,300
3,300
2,900
4,200
18,400
9,300
1,800
3,800
5,700
5,000
2,400
8,800
2,600
2,500
6,800
18,300
10,900
22,300
12,100
33,922
35,461
41,262
6,896
8,990
4,181
6,541
53,076
65,583
8,279
8,227
6,837
6,849
6,762
26,794
16,804
6,815
7,628
11,126
9,410
14,822
11,214
21,614
44,084
39,990
21,060
20,999
50,764
52,048
62,460
62,678
49,982
48,261
45,281
37,429
24,291
27,199
19,185
23,393
30,162
119,718
121,021
115,334
98,071
97,840
4,654
8,913
12,904
6,259
2,380
8,625
4,494
66,320
67,140
62,533
57,083
58,251
68,971
26,580
8,890
17,204
22,613
12,032
24,195
10,059
21,792
15,411
32,892
7,828
11,887
18,564
6,999
17,904
25,062
2,559
7,659
28,282
30,648
20,244
9,758
30,240
7,152
16,310
4,391
9,558
1,997
3,768
3,735
2,680
1,506
1,339
1,445
1,513
9,498
4,441
21,778
20,947
17,065
10,271
10,27117,06520,94721,7784,4419,4981,5131,4451,3391,5062,6803,7353,7681,9979,5584,39116,3107,15230,2409,75820,24430,64828,2827,6592,55925,06217,9046,99918,56411,8877,82832,89215,41121,79210,05924,19512,03222,61317,2048,89026,58068,97158,25157,08362,53367,14066,3204,4948,6252,3806,25912,9048,9134,65497,84098,071115,334121,021119,71830,16223,39319,18527,19924,29137,42945,28148,26149,98262,67862,46052,04850,76420,99921,06039,99044,08421,61411,21414,8229,41011,1267,6286,81516,80426,7946,7626,8496,8378,2278,27965,58353,0766,5414,1818,9906,89641,26235,46133,92212,10022,30010,90018,3006,8002,5002,6008,8002,4005,0005,7003,8001,8009,30018,4004,2002,9003,3006,30014,60010,1007,0009,90017,90012,60012,10010,80010,00016,90017,00020,60024,50025,10032,70038,20035,10031,00026,00025,80030,80026,10030,80028,600013,20000017,80000024,5000006,9000
       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
0
0
0
862
0
0
0
1,515
0
21,792
15,411
2,067
7,828
506,609
1,689
1,330
3,008
2,662
2,496
5,522
28,282
30,648
20,244
9,758
30,240
7,152
16,310
4,391
9,558
1,997
3,768
3,735
2,680
1,506
1,339
1,445
1,513
9,498
4,441
10,884
20,947
17,065
10,271
10,27117,06520,94710,8844,4419,4981,5131,4451,3391,5062,6803,7353,7681,9979,5584,39116,3107,15230,2409,75820,24430,64828,2825,5222,4962,6623,0081,3301,689506,6097,8282,06715,41121,79201,515000862000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
27,700
27,900
26,600
31,700
32,900
33,600
28,200
30,800
31,300
28,900
24,200
27,700
27,300
28,200
25,000
29,700
28,900
27,600
27,200
27,900
31,500
31,400
31,400
34,800
31,400
31,700
31,800
34,100
31,400
33,600
30,400
35,900
37,800
38,400
37,800
44,500
42,100
42,200
38,400
40,200
42,600
45,400
57,500
55,201
59,030
57,312
59,767
63,118
66,929
70,581
71,410
67,453
69,693
68,526
63,389
78,405
72,921
93,265
97,155
98,473
120,496
114,383
135,983
146,653
138,174
141,746
120,158
142,488
144,411
156,825
141,345
163,454
182,344
180,623
187,136
142,916
133,213
103,462
80,495
74,479
78,121
85,980
85,588
93,375
96,223
97,014
98,191
98,268
106,769
101,322
92,524
92,686
91,157
107,052
99,037
85,227
92,469
92,580
88,721
98,421
101,380
95,122
94,803
103,015
107,030
105,413
97,035
95,306
104,882
109,050
112,024
122,860
127,393
127,750
127,521
132,076
130,849
130,756
143,419
132,329
132,018
122,066
118,509
116,065
104,374
91,959
112,428
118,756
124,458
124,603
131,076
134,816
137,561
136,485
145,060
153,362
144,137
156,060
164,264
145,694
152,271
142,571
142,571152,271145,694164,264156,060144,137153,362145,060136,485137,561134,816131,076124,603124,458118,756112,42891,959104,374116,065118,509122,066132,018132,329143,419130,756130,849132,076127,521127,750127,393122,860112,024109,050104,88295,30697,035105,413107,030103,01594,80395,122101,38098,42188,72192,58092,46985,22799,037107,05291,15792,68692,524101,322106,76998,26898,19197,01496,22393,37585,58885,98078,12174,47980,495103,462133,213142,916187,136180,623182,344163,454141,345156,825144,411142,488120,158141,746138,174146,653135,983114,383120,49698,47397,15593,26572,92178,40563,38968,52669,69367,45371,41070,58166,92963,11859,76757,31259,03055,20157,50045,40042,60040,20038,40042,20042,10044,50037,80038,40037,80035,90030,40033,60031,40034,10031,80031,70031,40034,80031,40031,40031,50027,90027,20027,60028,90029,70025,00028,20027,30027,70024,20028,90031,30030,80028,20033,60032,90031,70026,60027,90027,700000000000000000
       Other Current Liabilities 
0
81,600
0
0
0
78,700
0
0
0
67,300
0
0
0
66,700
0
35,800
36,000
46,900
46,800
46,000
46,000
42,500
39,200
38,100
40,700
39,100
37,200
43,400
46,300
50,600
47,900
50,000
46,300
41,900
38,700
43,100
47,700
45,700
42,300
43,400
43,400
42,800
47,100
43,300
47,600
48,600
45,800
44,900
45,300
49,700
47,900
52,700
54,900
55,100
45,300
40,600
46,600
46,400
45,656
50,658
64,513
60,183
53,388
54,817
61,313
59,118
61,279
69,495
63,494
61,853
72,443
75,069
81,860
-22,240,480
71,716
66,213
75,185
-25,435,961
72,125
77,083
84,465
93,615
80,974
87,472
107,467
-24,820,049
93,574
106,212
109,869
-28,979,798
93,868
98,097
83,432
-27,565,628
76,483
77,888
79,828
73,538
69,891
75,540
80,189
86,602
75,588
96,194
103,566
-28,736,750
60,734
74,258
99,159
-33,809,636
23,809
227,191
127,768
131,090
129,589
174,278
175,507
136,053
139,303
123,003
131,356
114,867
130,929
136,192
146,357
122,155
158,256
168,362
191,889
140,769
204,820
202,209
203,481
149,260
208,420
210,980
204,694
159,532
205,264
222,422
163,449
138,695
134,231
150,197
152,895
150,209
126,744
-18,536,205
-21,586,102
130,711
126,994
189,132
220,117
119,002
212,567
217,793
226,637
226,637217,793212,567119,002220,117189,132126,994130,711-21,586,102-18,536,205126,744150,209152,895150,197134,231138,695163,449222,422205,264159,532204,694210,980208,420149,260203,481202,209204,820140,769191,889168,362158,256122,155146,357136,192130,929114,867131,356123,003139,303136,053175,507174,278129,589131,090127,768227,19123,809-33,809,63699,15974,25860,734-28,736,750103,56696,19475,58886,60280,18975,54069,89173,53879,82877,88876,483-27,565,62883,43298,09793,868-28,979,798109,869106,21293,574-24,820,049107,46787,47280,97493,61584,46577,08372,125-25,435,96175,18566,21371,716-22,240,48081,86075,06972,44361,85363,49469,49561,27959,11861,31354,81753,38860,18364,51350,65845,65646,40046,60040,60045,30055,10054,90052,70047,90049,70045,30044,90045,80048,60047,60043,30047,10042,80043,40043,40042,30045,70047,70043,10038,70041,90046,30050,00047,90050,60046,30043,40037,20039,10040,70038,10039,20042,50046,00046,00046,80046,90036,00035,800066,70000067,30000078,70000081,6000
   > Long-term Liabilities 
0
51,100
0
0
0
51,600
0
0
0
115,700
0
0
0
119,200
0
98,300
118,700
115,900
115,900
115,500
113,500
114,300
113,300
114,300
112,800
114,700
113,600
113,200
112,100
162,200
162,300
161,500
161,300
159,800
160,200
159,000
158,300
157,700
156,800
157,300
156,700
155,200
153,200
153,900
152,800
152,000
150,400
149,500
148,700
137,200
135,300
140,700
139,400
129,900
129,100
129,000
218,200
219,700
217,377
280,842
309,570
308,762
308,464
308,154
309,603
254,064
258,228
323,003
315,485
312,231
380,455
346,123
316,439
316,602
357,597
358,890
364,230
362,006
369,873
360,706
369,358
346,846
384,014
515,203
536,666
521,596
541,144
526,120
511,093
541,068
606,558
576,981
580,458
675,065
653,081
614,503
519,262
477,989
382,997
368,878
384,673
408,274
424,455
465,892
469,269
520,287
556,311
548,723
881,714
868,583
829,071
373,180
479,747
681,941
699,703
696,296
703,081
697,002
658,092
670,817
667,726
681,563
673,862
633,854
712,323
667,298
689,942
679,461
678,727
789,634
765,810
811,617
800,742
1,248,054
1,206,141
1,210,204
1,150,212
1,124,932
1,071,076
996,842
985,243
998,170
951,306
929,045
885,804
837,660
831,977
796,140
760,276
762,330
750,825
728,936
1,559,694
1,549,141
1,563,210
1,373,460
1,391,067
1,391,0671,373,4601,563,2101,549,1411,559,694728,936750,825762,330760,276796,140831,977837,660885,804929,045951,306998,170985,243996,8421,071,0761,124,9321,150,2121,210,2041,206,1411,248,054800,742811,617765,810789,634678,727679,461689,942667,298712,323633,854673,862681,563667,726670,817658,092697,002703,081696,296699,703681,941479,747373,180829,071868,583881,714548,723556,311520,287469,269465,892424,455408,274384,673368,878382,997477,989519,262614,503653,081675,065580,458576,981606,558541,068511,093526,120541,144521,596536,666515,203384,014346,846369,358360,706369,873362,006364,230358,890357,597316,602316,439346,123380,455312,231315,485323,003258,228254,064309,603308,154308,464308,762309,570280,842217,377219,700218,200129,000129,100129,900139,400140,700135,300137,200148,700149,500150,400152,000152,800153,900153,200155,200156,700157,300156,800157,700158,300159,000160,200159,800161,300161,500162,300162,200112,100113,200113,600114,700112,800114,300113,300114,300113,500115,500115,900115,900118,70098,3000119,200000115,70000051,60000051,1000
       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
224,038
241,679
259,647
280,076
327,730
338,828
333,148
369,550
383,461
678,050
642,119
604,370
177,242
285,600
490,341
503,076
501,945
513,215
495,844
462,791
474,730
467,962
485,711
493,396
457,310
512,060
468,062
491,123
494,222
497,429
525,597
503,180
565,193
560,645
936,357
877,540
889,087
856,082
825,017
783,424
711,357
701,413
699,868
664,015
654,483
628,689
599,932
594,976
582,537
556,354
569,639
563,943
564,930
1,307,853
0
0
0
0
00001,307,853564,930563,943569,639556,354582,537594,976599,932628,689654,483664,015699,868