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

Atlanta Braves Holdings, Inc. Series A Common Stock
Buy, Hold or Sell?

Let's analyze Atlanta Braves Holdings, Inc. Series A Common Stock together

I guess you are interested in Atlanta Braves Holdings, Inc. Series A Common Stock. 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 Atlanta Braves Holdings, Inc. Series A Common Stock. 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 Atlanta Braves Holdings, Inc. Series A Common Stock

I send you an email if I find something interesting about Atlanta Braves Holdings, Inc. Series A Common Stock.

1. Quick Overview

1.1. Quick analysis of Atlanta Braves Holdings, Inc. Series A Common Stock (30 sec.)










1.2. What can you expect buying and holding a share of Atlanta Braves Holdings, Inc. Series A Common Stock? (30 sec.)

How much money do you get?

How much money do you get?
$0.27
When do you have the money?
1 year
How often do you get paid?
65.0%

What is your share worth?

Current worth
$8.61
Expected worth in 1 year
$7.88
How sure are you?
52.5%

+ What do you gain per year?

Total Gains per Share
$-0.45
Return On Investment
-1.1%

For what price can you sell your share?

Current Price per Share
$41.12
Expected price per share
$39.67 - $42.74
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Atlanta Braves Holdings, Inc. Series A Common Stock (5 min.)




Live pricePrice per Share (EOD)
$41.12
Intrinsic Value Per Share
$-265.44 - $3.86
Total Value Per Share
$-256.83 - $12.46

2.2. Growth of Atlanta Braves Holdings, Inc. Series A Common Stock (5 min.)




Is Atlanta Braves Holdings, Inc. Series A Common Stock growing?

Current yearPrevious yearGrowGrow %
How rich?$542.4m$331.8m$192.8m36.8%

How much money is Atlanta Braves Holdings, Inc. Series A Common Stock making?

Current yearPrevious yearGrowGrow %
Making money-$11.1m-$147.2m$136.1m1,223.5%
Net Profit Margin-43.1%-284.3%--

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

2.3. Financial Health of Atlanta Braves Holdings, Inc. Series A Common Stock (5 min.)




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




  Industry Rankings (Entertainment)  


Richest
#45 / 233

Most Revenue
#68 / 233

Most Profit
#182 / 233

Most Efficient
#189 / 233
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Atlanta Braves Holdings, Inc. Series A Common Stock?

Welcome investor! Atlanta Braves Holdings, Inc. Series A Common Stock's management wants to use your money to grow the business. In return you get a share of Atlanta Braves Holdings, Inc. Series A Common Stock.

First you should know what it really means to hold a share of Atlanta Braves Holdings, Inc. Series A Common Stock. And how you can make/lose money.

Speculation

The Price per Share of Atlanta Braves Holdings, Inc. Series A Common Stock is $41.12. 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 Atlanta Braves Holdings, Inc. Series A Common Stock.
  • 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 Atlanta Braves Holdings, Inc. Series A Common Stock, 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 $8.61. Based on the TTM, the Book Value Change Per Share is $-0.18 per quarter. Based on the YOY, the Book Value Change Per Share is $0.73 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 $0.07 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Atlanta Braves Holdings, Inc. Series A Common Stock.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps0.160.4%-0.18-0.4%6.8316.6%2.796.8%2.195.3%
Usd Book Value Change Per Share0.140.3%-0.18-0.4%0.731.8%0.090.2%21.8453.1%
Usd Dividend Per Share0.000.0%0.070.2%0.130.3%0.461.1%0.300.7%
Usd Total Gains Per Share0.140.3%-0.11-0.3%0.862.1%0.551.3%22.1453.8%
Usd Price Per Share42.15-42.04-36.81-31.24-23.93-
Price to Earnings Ratio66.29-13.76--20.06--1.61--5.28-
Price-to-Total Gains Ratio304.85-57.81-320.98-56.71-39.69-
Price to Book Ratio4.90-5.01-7.82-5.20-3.85-
Price-to-Total Gains Ratio304.85-57.81-320.98-56.71-39.69-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share41.12
Number of shares24
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.070.46
Usd Book Value Change Per Share-0.180.09
Usd Total Gains Per Share-0.110.55
Gains per Quarter (24 shares)-2.7013.16
Gains per Year (24 shares)-10.8052.62
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
17-17-2144843
213-35-32881796
320-52-4313325149
426-69-5417734202
533-87-6522142255
639-104-7626550308
746-121-8730959361
852-138-9835467414
959-156-10939876467
1065-173-12044284520

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%9.03.00.075.0%11.09.00.055.0%22.018.00.055.0%26.018.00.059.1%
Book Value Change Per Share2.02.00.050.0%6.06.00.050.0%9.011.00.045.0%17.023.00.042.5%17.027.00.038.6%
Dividend per Share1.00.03.025.0%8.00.04.066.7%16.00.04.080.0%26.00.014.065.0%26.00.018.059.1%
Total Gains per Share2.02.00.050.0%7.05.00.058.3%11.09.00.055.0%21.019.00.052.5%21.023.00.047.7%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Atlanta Braves Holdings, Inc. Series A Common Stock 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--0.138-0.180+230%0.729-81%0.088+58%21.842-99%
Book Value Per Share--8.6058.411+2%5.411+59%23.839-64%1.703+405%
Current Ratio--0.6970.767-9%1.140-39%1.214-43%1.451-52%
Debt To Asset Ratio--0.6520.666-2%0.780-16%0.758-14%0.935-30%
Debt To Equity Ratio--1.9132.052-7%4.352-56%3.625-47%3.150-39%
Dividend Per Share---0.068-100%0.135-100%0.460-100%0.295-100%
Enterprise Value--1743165850.0001719809069.498+1%1234844404.055+41%-245305591.150+114%-37030911.425+102%
Eps--0.159-0.178+212%6.830-98%2.786-94%2.189-93%
Ev To Ebitda Ratio--11.425-7.261+164%47.515-76%-28.356+348%-16.387+243%
Ev To Sales Ratio--1.4995.234-71%3.925-62%0.789+90%1.244+20%
Free Cash Flow Per Share---0.184-0.055-70%-0.153-17%-0.139-24%-0.463+152%
Free Cash Flow To Equity Per Share--0.4470.252+78%-0.311+170%-0.101+122%-0.968+316%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.566-36%
Intrinsic Value_10Y_max--3.856--------
Intrinsic Value_10Y_min---265.435--------
Intrinsic Value_1Y_max--0.089--------
Intrinsic Value_1Y_min---6.095--------
Intrinsic Value_3Y_max--0.494--------
Intrinsic Value_3Y_min---36.180--------
Intrinsic Value_5Y_max--1.172--------
Intrinsic Value_5Y_min---85.616--------
Market Cap424284384.000-526%2657093850.0002623154569.248+1%2257883404.055+18%1872021308.800+42%1431337175.264+86%
Net Profit Margin--0.034-0.431+1350%-2.843+8347%-1.029+3086%-1.109+3318%
Operating Margin--0.067-0.364+644%-2.585+3960%-0.996+1587%-1.190+1878%
Operating Ratio--0.9051.427-37%18.157-95%6.192-85%9.212-90%
Pb Ratio4.778-3%4.8985.006-2%7.821-37%5.195-6%3.851+27%
Pe Ratio64.675-3%66.29513.758+382%-20.058+130%-1.612+102%-5.285+108%
Price Per Share41.120-3%42.15042.040+0%36.810+15%31.243+35%23.933+76%
Price To Free Cash Flow Ratio-55.904+2%-57.304-223.381+290%1.749-3377%-55.654-3%-28.355-51%
Price To Total Gains Ratio297.398-3%304.84757.806+427%320.983-5%56.710+438%39.686+668%
Quick Ratio--0.5871.974-70%3.833-85%2.287-74%3.355-82%
Return On Assets--0.006-0.007+208%-0.099+1643%-0.017+369%-0.005+177%
Return On Equity--0.019-0.023+222%-0.522+2865%-0.096+609%-0.051+369%
Total Gains Per Share--0.138-0.112+181%0.863-84%0.548-75%22.137-99%
Usd Book Value--542467000.000524768500.250+3%331883250.000+63%1292230350.050-58%350015175.025+55%
Usd Book Value Change Per Share--0.138-0.180+230%0.729-81%0.088+58%21.842-99%
Usd Book Value Per Share--8.6058.411+2%5.411+59%23.839-64%1.703+405%
Usd Dividend Per Share---0.068-100%0.135-100%0.460-100%0.295-100%
Usd Enterprise Value--1743165850.0001719809069.498+1%1234844404.055+41%-245305591.150+114%-37030911.425+102%
Usd Eps--0.159-0.178+212%6.830-98%2.786-94%2.189-93%
Usd Free Cash Flow---11592000.000-3265750.000-72%-9654750.000-17%-8334100.000-28%-25042050.000+116%
Usd Free Cash Flow Per Share---0.184-0.055-70%-0.153-17%-0.139-24%-0.463+152%
Usd Free Cash Flow To Equity Per Share--0.4470.252+78%-0.311+170%-0.101+122%-0.968+316%
Usd Market Cap424284384.000-526%2657093850.0002623154569.248+1%2257883404.055+18%1872021308.800+42%1431337175.264+86%
Usd Price Per Share41.120-3%42.15042.040+0%36.810+15%31.243+35%23.933+76%
Usd Profit--10020000.000-11125249.750+211%-147240000.000+1569%-26238099.950+362%-5069049.975+151%
Usd Revenue--290674000.000169594500.000+71%156486750.000+86%130482500.000+123%193816250.000+50%
Usd Total Gains Per Share--0.138-0.112+181%0.863-84%0.548-75%22.137-99%
 EOD+3 -5MRQTTM+28 -11YOY+21 -185Y+23 -1610Y+26 -14

3.3 Fundamental Score

Let's check the fundamental score of Atlanta Braves Holdings, Inc. Series A Common Stock based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1564.675
Price to Book Ratio (EOD)Between0-14.778
Net Profit Margin (MRQ)Greater than00.034
Operating Margin (MRQ)Greater than00.067
Quick Ratio (MRQ)Greater than10.587
Current Ratio (MRQ)Greater than10.697
Debt to Asset Ratio (MRQ)Less than10.652
Debt to Equity Ratio (MRQ)Less than11.913
Return on Equity (MRQ)Greater than0.150.019
Return on Assets (MRQ)Greater than0.050.006
Total3/10 (30.0%)

3.4 Technical Score

Let's check the technical score of Atlanta Braves Holdings, Inc. Series A Common Stock based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5041.164
Ma 20Greater thanMa 5041.883
Ma 50Greater thanMa 10042.386
Ma 100Greater thanMa 20043.343
OpenGreater thanClose41.618
Total2/5 (40.0%)

4. In-depth Analysis

4.1 About Atlanta Braves Holdings, Inc. Series A Common Stock

Atlanta Braves Holdings, Inc., through its subsidiary, Braves Holdings, LLC, owns and operates the Atlanta Braves Major League Baseball Club. It also owns the mixed-use real estate development, the Battery Atlanta, as well as operates the Atlanta Braves Major League Baseball Club's stadium, Truist Park. The company was incorporated in 2022 and is headquartered in Atlanta, Georgia.

Fundamental data was last updated by Penke on 2024-12-05 13:36:04.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge loss.
Using its assets, the company is very inefficient in making profit.
Using its investors money, the company is very inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very inefficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just not able to pay all its short-term debts.
The company is very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is just not 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 overpriced.
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 Atlanta Braves Holdings, Inc. Series A Common Stock earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Atlanta Braves Holdings, Inc. Series A Common Stock to the Entertainment industry mean.
  • A Net Profit Margin of 3.4% means that $0.03 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Atlanta Braves Holdings, Inc. Series A Common Stock:

  • The MRQ is 3.4%. The company is making a profit. +1
  • The TTM is -43.1%. The company is making a huge loss. -2
Trends
Current periodCompared to+/- 
MRQ3.4%TTM-43.1%+46.5%
TTM-43.1%YOY-284.3%+241.2%
TTM-43.1%5Y-102.9%+59.9%
5Y-102.9%10Y-110.9%+8.0%
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ3.4%-1.8%+5.2%
TTM-43.1%-2.8%-40.3%
YOY-284.3%-2.9%-281.4%
5Y-102.9%-10.5%-92.4%
10Y-110.9%-9.2%-101.7%
4.3.1.2. Return on Assets

Shows how efficient Atlanta Braves Holdings, Inc. Series A Common Stock is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Atlanta Braves Holdings, Inc. Series A Common Stock to the Entertainment industry mean.
  • 0.6% Return on Assets means that Atlanta Braves Holdings, Inc. Series A Common Stock generated $0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Atlanta Braves Holdings, Inc. Series A Common Stock:

  • The MRQ is 0.6%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is -0.7%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ0.6%TTM-0.7%+1.3%
TTM-0.7%YOY-9.9%+9.2%
TTM-0.7%5Y-1.7%+1.0%
5Y-1.7%10Y-0.5%-1.2%
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6%-0.4%+1.0%
TTM-0.7%-0.5%-0.2%
YOY-9.9%-0.3%-9.6%
5Y-1.7%-0.8%-0.9%
10Y-0.5%-0.5%+0.0%
4.3.1.3. Return on Equity

Shows how efficient Atlanta Braves Holdings, Inc. Series A Common Stock is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Atlanta Braves Holdings, Inc. Series A Common Stock to the Entertainment industry mean.
  • 1.9% Return on Equity means Atlanta Braves Holdings, Inc. Series A Common Stock generated $0.02 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Atlanta Braves Holdings, Inc. Series A Common Stock:

  • The MRQ is 1.9%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is -2.3%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ1.9%TTM-2.3%+4.2%
TTM-2.3%YOY-52.2%+49.9%
TTM-2.3%5Y-9.6%+7.3%
5Y-9.6%10Y-5.1%-4.5%
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ1.9%0.3%+1.6%
TTM-2.3%0.2%-2.5%
YOY-52.2%-0.1%-52.1%
5Y-9.6%-1.3%-8.3%
10Y-5.1%-0.9%-4.2%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Atlanta Braves Holdings, Inc. Series A Common Stock.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Atlanta Braves Holdings, Inc. Series A Common Stock is operating .

  • Measures how much profit Atlanta Braves Holdings, Inc. Series A Common Stock 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 Atlanta Braves Holdings, Inc. Series A Common Stock to the Entertainment industry mean.
  • An Operating Margin of 6.7% means the company generated $0.07  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Atlanta Braves Holdings, Inc. Series A Common Stock:

  • The MRQ is 6.7%. The company is operating less efficient.
  • The TTM is -36.4%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ6.7%TTM-36.4%+43.1%
TTM-36.4%YOY-258.5%+222.1%
TTM-36.4%5Y-99.6%+63.2%
5Y-99.6%10Y-119.0%+19.4%
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ6.7%4.1%+2.6%
TTM-36.4%1.3%-37.7%
YOY-258.5%3.0%-261.5%
5Y-99.6%-1.9%-97.7%
10Y-119.0%-2.1%-116.9%
4.3.2.2. Operating Ratio

Measures how efficient Atlanta Braves Holdings, Inc. Series A Common Stock is keeping operating costs low.

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

Let's take a look of the Operating Ratio trends of Atlanta Braves Holdings, Inc. Series A Common Stock:

  • The MRQ is 0.905. The company is less efficient in keeping operating costs low.
  • The TTM is 1.427. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ0.905TTM1.427-0.522
TTM1.427YOY18.157-16.731
TTM1.4275Y6.192-4.765
5Y6.19210Y9.212-3.019
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9051.138-0.233
TTM1.4271.103+0.324
YOY18.1571.167+16.990
5Y6.1921.260+4.932
10Y9.2121.201+8.011
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Atlanta Braves Holdings, Inc. Series A Common Stock.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Atlanta Braves Holdings, Inc. Series A Common Stock is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Entertainment industry mean).
  • A Current Ratio of 0.70 means the company has $0.70 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Atlanta Braves Holdings, Inc. Series A Common Stock:

  • The MRQ is 0.697. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.767. The company is just not able to pay all its short-term debts. -1
Trends
Current periodCompared to+/- 
MRQ0.697TTM0.767-0.070
TTM0.767YOY1.140-0.373
TTM0.7675Y1.214-0.447
5Y1.21410Y1.451-0.237
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6971.116-0.419
TTM0.7671.102-0.335
YOY1.1401.141-0.001
5Y1.2141.218-0.004
10Y1.4511.259+0.192
4.4.3.2. Quick Ratio

Measures if Atlanta Braves Holdings, Inc. Series A Common Stock is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Atlanta Braves Holdings, Inc. Series A Common Stock to the Entertainment industry mean.
  • A Quick Ratio of 0.59 means the company can pay off $0.59 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Atlanta Braves Holdings, Inc. Series A Common Stock:

  • The MRQ is 0.587. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 1.974. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ0.587TTM1.974-1.387
TTM1.974YOY3.833-1.859
TTM1.9745Y2.287-0.313
5Y2.28710Y3.355-1.069
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5870.541+0.046
TTM1.9740.564+1.410
YOY3.8330.632+3.201
5Y2.2870.757+1.530
10Y3.3550.870+2.485
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Atlanta Braves Holdings, Inc. Series A Common Stock.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Atlanta Braves Holdings, Inc. Series A Common Stock assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Atlanta Braves Holdings, Inc. Series A Common Stock to Entertainment industry mean.
  • A Debt to Asset Ratio of 0.65 means that Atlanta Braves Holdings, Inc. Series A Common Stock assets are financed with 65.2% credit (debt) and the remaining percentage (100% - 65.2%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Atlanta Braves Holdings, Inc. Series A Common Stock:

  • The MRQ is 0.652. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.666. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.652TTM0.666-0.015
TTM0.666YOY0.780-0.114
TTM0.6665Y0.758-0.091
5Y0.75810Y0.935-0.177
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6520.552+0.100
TTM0.6660.560+0.106
YOY0.7800.562+0.218
5Y0.7580.575+0.183
10Y0.9350.522+0.413
4.5.4.2. Debt to Equity Ratio

Measures if Atlanta Braves Holdings, Inc. Series A Common Stock is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Atlanta Braves Holdings, Inc. Series A Common Stock to the Entertainment industry mean.
  • A Debt to Equity ratio of 191.3% means that company has $1.91 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Atlanta Braves Holdings, Inc. Series A Common Stock:

  • The MRQ is 1.913. The company is just able to pay all its debts with equity.
  • The TTM is 2.052. The company is just not able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ1.913TTM2.052-0.139
TTM2.052YOY4.352-2.300
TTM2.0525Y3.625-1.573
5Y3.62510Y3.150+0.475
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ1.9131.122+0.791
TTM2.0521.169+0.883
YOY4.3521.172+3.180
5Y3.6251.325+2.300
10Y3.1501.256+1.894
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 Atlanta Braves Holdings, Inc. Series A Common Stock generates.

  • Above 15 is considered overpriced but always compare Atlanta Braves Holdings, Inc. Series A Common Stock to the Entertainment industry mean.
  • A PE ratio of 66.29 means the investor is paying $66.29 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Atlanta Braves Holdings, Inc. Series A Common Stock:

  • The EOD is 64.675. Based on the earnings, the company is expensive. -2
  • The MRQ is 66.295. Based on the earnings, the company is expensive. -2
  • The TTM is 13.758. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD64.675MRQ66.295-1.620
MRQ66.295TTM13.758+52.537
TTM13.758YOY-20.058+33.815
TTM13.7585Y-1.612+15.370
5Y-1.61210Y-5.285+3.673
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
EOD64.675-0.353+65.028
MRQ66.295-0.402+66.697
TTM13.758-0.377+14.135
YOY-20.058-0.030-20.028
5Y-1.6124.413-6.025
10Y-5.2859.996-15.281
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 Atlanta Braves Holdings, Inc. Series A Common Stock:

  • The EOD is -55.904. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -57.304. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -223.381. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-55.904MRQ-57.304+1.400
MRQ-57.304TTM-223.381+166.076
TTM-223.381YOY1.749-225.129
TTM-223.3815Y-55.654-167.727
5Y-55.65410Y-28.355-27.299
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
EOD-55.9041.354-57.258
MRQ-57.3041.238-58.542
TTM-223.3810.139-223.520
YOY1.7490.870+0.879
5Y-55.6540.493-56.147
10Y-28.355-0.533-27.822
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 Atlanta Braves Holdings, Inc. Series A Common Stock is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Entertainment industry mean).
  • A PB ratio of 4.90 means the investor is paying $4.90 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Atlanta Braves Holdings, Inc. Series A Common Stock:

  • The EOD is 4.778. Based on the equity, the company is fair priced.
  • The MRQ is 4.898. Based on the equity, the company is fair priced.
  • The TTM is 5.006. Based on the equity, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD4.778MRQ4.898-0.120
MRQ4.898TTM5.006-0.108
TTM5.006YOY7.821-2.815
TTM5.0065Y5.195-0.189
5Y5.19510Y3.851+1.345
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
EOD4.7781.302+3.476
MRQ4.8981.224+3.674
TTM5.0061.339+3.667
YOY7.8211.408+6.413
5Y5.1951.668+3.527
10Y3.8512.370+1.481
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 Atlanta Braves Holdings, Inc. Series A Common Stock.

4.8.1. Institutions holding Atlanta Braves Holdings, Inc. Series A Common Stock

Institutions are holding 75.312% of the shares of Atlanta Braves Holdings, Inc. Series A Common Stock.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Gamco Investors, Inc. Et Al3.60360.96572239236-73302-3.1698
2024-09-30Gabelli Funds LLC1.3510.255183952120000.2388
2024-06-30BlackRock Inc1.16390.0007723244127701.7974
2024-09-30Vanguard Group Inc0.96690.0005600847247404.2943
2024-09-30Morgan Stanley - Brokerage Accounts0.65150.0012404826-227768-36.0054
2024-09-30Geode Capital Management, LLC0.45110.00128033137981.3734
2024-09-30State Street Corp0.42960.000526696834321.3023
2024-09-30Renaissance Technologies Corp0.42490.01672640003110013.3534
2024-09-30Dimensional Fund Advisors, Inc.0.37010.0024229998-1080-0.4674
2024-09-30Third Avenue Management LLC0.26461.133216443800
2024-09-30Roundview Capital LLC0.25820.49160459-1226-0.7583
2024-09-30The Colony Group LLC0.16620.013910325211491.1253
2024-09-30Northern Trust Corp0.15320.00079520819602.1019
2024-09-30Bislett Management, LLC0.12072.11657500000
2024-09-30Susquehanna International Group, LLP0.10630.000566029-4155-5.9202
2024-09-30Chickasaw Capital Management, LLC0.10440.11716486800
2024-09-30Shapiro Capital Management Co Inc0.07820.06448600-10900-18.3193
2024-09-30Aurora Investment Counsel0.07361.043745754310.0678
2024-09-30Goldman Sachs Group Inc0.07210.0003447931956177.5246
2024-09-30Hawk Ridge Management LLC0.06970.07884333100
Total 10.87986.30256760703-217890-3.2%

4.9.2. Funds holding Atlanta Braves Holdings, Inc. Series A Common Stock

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-301290 VT GAMCO Small Company Value IB0.58420.414436300000
2024-11-27iShares Russell 2000 ETF0.4990.0161310083-644-0.2073
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr0.39090.0094242910-2123-0.8664
2024-06-30Gabelli Dividend & Income0.35730.335222200000
2024-10-31Vanguard Total Stock Mkt Idx Inv0.30860.0005191742-18832-8.9432
2024-06-30Gabelli Small Cap Growth AAA0.26770.396616632113210.8006
2024-09-30Small Cap Value Select0.26463.71831644381644380
2024-09-30Third Avenue Small Cap Value Composite0.26463.718316443800
2024-09-30Third Avenue Small Cap Value Instl0.26463.718116443800
2024-06-30Gabelli Asset AAA0.19280.306311980000
2024-06-30Gabelli Equity Trust0.18990.253311800030002.6087
2024-09-30Fidelity Small Cap Index0.16480.0157102419-2016-1.9304
2024-11-27iShares Russell 2000 Growth ETF0.1490.02919259600
2024-10-31CI Disciplined Growth Private0.13682.6828500000
2024-09-301290 VT GAMCO Mergers & Acquisitions IB0.1362.10438450000
2024-09-30Fidelity Extended Market Index0.12350.007876761-560-0.7243
2024-10-31State St Russell Sm/Mid Cp® Indx NL Cl C0.10620.006265981-2100-3.0846
2024-09-30DFA US Micro Cap I0.09830.03376110700
2024-06-30Gabelli Multimedia0.09661.47596000020003.4483
2024-09-30DFA US Small Cap I0.08960.0145569400
Total 4.68519.25522911228+144484+5.0%

5.3. Insider Transactions

Insiders are holding 2.767% of the shares of Atlanta Braves Holdings, Inc. Series A Common Stock.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-11-22Gamco Investors, Inc. Et AlBUY30041.5
2024-10-11Mario J GabelliBUY35241.5
2024-07-03Mario J GabelliBUY50042.29
2024-06-24Associated Capital Group, Inc.BUY200039.96
2024-05-31Mario J GabelliBUY50041.4
2024-01-22Gamco Investors, Inc. Et AlSELL20043
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 Assets1,557,247
Total Liabilities1,014,780
Total Stockholder Equity530,422
 As reported
Total Liabilities 1,014,780
Total Stockholder Equity+ 530,422
Total Assets = 1,557,247

Assets

Total Assets1,557,247
Total Current Assets224,138
Long-term Assets1,333,109
Total Current Assets
Cash And Cash Equivalents 100,852
Net Receivables 88,053
Other Current Assets 35,233
Total Current Assets  (as reported)224,138
Total Current Assets  (calculated)224,138
+/-0
Long-term Assets
Property Plant Equipment 801,136
Goodwill 175,764
Long Term Investments 113,929
Intangible Assets 123,703
Long-term Assets Other 78,088
Long-term Assets  (as reported)1,333,109
Long-term Assets  (calculated)1,292,620
+/- 40,489

Liabilities & Shareholders' Equity

Total Current Liabilities321,658
Long-term Liabilities693,122
Total Stockholder Equity530,422
Total Current Liabilities
Short-term Debt 137,626
Short Long Term Debt 137,626
Other Current Liabilities 101,618
Total Current Liabilities  (as reported)321,658
Total Current Liabilities  (calculated)376,870
+/- 55,212
Long-term Liabilities
Long term Debt 502,473
Capital Lease Obligations 103,520
Long-term Liabilities Other 35,633
Long-term Liabilities  (as reported)693,122
Long-term Liabilities  (calculated)641,626
+/- 51,496
Total Stockholder Equity
Common Stock103
Retained Earnings -566,519
Accumulated Other Comprehensive Income -7,500
Other Stockholders Equity 1,104,338
Total Stockholder Equity (as reported)530,422
Total Stockholder Equity (calculated)530,422
+/-0
Other
Capital Stock621
Cash and Short Term Investments 100,852
Common Stock Shares Outstanding 63,039
Current Deferred Revenue82,414
Liabilities and Stockholders Equity 1,557,247
Net Debt 743,619
Net Invested Capital 1,170,521
Net Working Capital -97,520
Property Plant and Equipment Gross 1,159,685
Short Long Term Debt Total 743,619



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-31
> Total Assets 
9,054,843,000
2,346,000
2,364,000
2,406,000
2,312,000
2,236,000
2,266,000
2,325,000
605,000
2,539,000
2,529,000
816,000
849,000
999,000
1,285,000
1,369,000
1,548,000
1,658,000
1,734,000
1,803,000
1,866,000
1,947,000
1,939,000
1,913,000
1,805,000
1,479,000
1,549,000
1,594,000
1,593,000
1,715,000
1,702,000
1,628,000
1,571,000
1,572,000
1,605,000
1,625,000
44,351,000
1,663,000
1,609,000
1,534,000
1,477,000
1,518,000
1,509,102
1,518,839
1,560,589
1,602,189
1,573,817
1,557,247
1,557,2471,573,8171,602,1891,560,5891,518,8391,509,1021,518,0001,477,0001,534,0001,609,0001,663,00044,351,0001,625,0001,605,0001,572,0001,571,0001,628,0001,702,0001,715,0001,593,0001,594,0001,549,0001,479,0001,805,0001,913,0001,939,0001,947,0001,866,0001,803,0001,734,0001,658,0001,548,0001,369,0001,285,000999,000849,000816,0002,529,0002,539,000605,0002,325,0002,266,0002,236,0002,312,0002,406,0002,364,0002,346,0009,054,843,000
   > Total Current Assets 
1,828,182,000
0
2,365,000
2,481,000
1,828,182
1,801,000
2,274,000
2,171,000
71,000
2,737,000
0
79,000
32,000
76,000
224,000
164,000
139,000
152,000
209,000
203,000
220,000
276,000
269,000
259,000
257,000
223,000
254,000
293,000
267,000
377,000
366,000
294,000
244,000
243,000
287,000
311,000
4,812,000
399,000
362,000
305,000
274,000
300,000
264,129
243,848
218,019
287,441
248,296
224,138
224,138248,296287,441218,019243,848264,129300,000274,000305,000362,000399,0004,812,000311,000287,000243,000244,000294,000366,000377,000267,000293,000254,000223,000257,000259,000269,000276,000220,000203,000209,000152,000139,000164,000224,00076,00032,00079,00002,737,00071,0002,171,0002,274,0001,801,0001,828,1822,481,0002,365,00001,828,182,000
       Cash And Cash Equivalents 
520,945,000
0
937,000
1,171,000
520,945
377,000
566,000
377,000
11,000
1,172,000
0
31,000
13,000
44,000
149,000
109,000
107,000
115,000
128,000
129,000
132,000
114,000
113,000
78,000
107,000
163,000
127,000
142,000
142,000
321,000
308,000
213,000
151,000
181,000
168,000
134,000
2,814,000
311,000
207,000
159,000
151,000
215,000
130,537
106,715
137,717
181,461
161,356
100,852
100,852161,356181,461137,717106,715130,537215,000151,000159,000207,000311,0002,814,000134,000168,000181,000151,000213,000308,000321,000142,000142,000127,000163,000107,00078,000113,000114,000132,000129,000128,000115,000107,000109,000149,00044,00013,00031,00001,172,00011,000377,000566,000377,000520,9451,171,000937,0000520,945,000
       Short-term Investments 
67,000
0
0
0
0
0
240,000
296,000
199,000
73,000
0
19,000
533,000
-8,000
-8,000
-8,000
1,309,000
-8,000
-8,000
-8,000
1,114,000
-8,000
-8,000
-8,000
-8,000
-8,000
0
0
0
0
0
1,106
1,018
0
881
0
0
833,000
851,000
914,000
857,000
899,000
0
1,039,386
0
1,895,860
0
0
001,895,86001,039,3860899,000857,000914,000851,000833,0000088101,0181,10600000-8,000-8,000-8,000-8,000-8,0001,114,000-8,000-8,000-8,0001,309,000-8,000-8,000-8,000533,00019,000073,000199,000296,000240,0000000067,000
       Net Receivables 
106,142,000
0
1,198,000
1,103,000
106,142
1,134,000
1,163,000
1,158,000
106,142
1,194,000
0
1,118,000
247,000
12,000
48,000
39,000
15,000
9,000
59,000
51,000
32,000
80,000
67,000
41,000
21,000
26,000
83,000
49,000
28,000
30,000
29,000
41,000
30,000
25,000
55,000
50,000
828,000
43,000
74,000
65,000
45,000
23,000
54,491
99,095
62,922
40,242
58,730
88,053
88,05358,73040,24262,92299,09554,49123,00045,00065,00074,00043,000828,00050,00055,00025,00030,00041,00029,00030,00028,00049,00083,00026,00021,00041,00067,00080,00032,00051,00059,0009,00015,00039,00048,00012,000247,0001,118,00001,194,000106,1421,158,0001,163,0001,134,000106,1421,103,0001,198,0000106,142,000
       Inventory 
25,337,000
0
0
0
25,337
0
0
0
25,337
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
788,000
0
0
0
0
0
52,033
19,814
0
27,556
0
0
0027,556019,81452,03300000788,00000000000000000000000000000025,33700025,33700025,337,000
       Other Current Assets 
1,175,758,000
0
230,000
207,000
1,175,758
290,000
305,000
340,000
60,000
298,000
0
48,000
19,000
20,000
27,000
16,000
17,000
28,000
22,000
23,000
56,000
82,000
89,000
140,000
129,000
34,000
44,000
102,000
97,000
26,000
29,000
40,000
63,000
37,000
64,000
127,000
1,170,000
45,000
81,000
81,000
78,000
62,000
27,068
18,224
29,949
65,738
28,210
35,233
35,23328,21065,73829,94918,22427,06862,00078,00081,00081,00045,0001,170,000127,00064,00037,00063,00040,00029,00026,00097,000102,00044,00034,000129,000140,00089,00082,00056,00023,00022,00028,00017,00016,00027,00020,00019,00048,0000298,00060,000340,000305,000290,0001,175,758207,000230,00001,175,758,000
   > Long-term Assets 
7,226,661,000
2,346,000
2,364,000
2,406,000
2,312,000
2,236,000
2,266,000
2,325,000
534,000
2,539,000
2,529,000
737,000
817,000
923,000
1,061,000
1,205,000
1,409,000
1,506,000
1,525,000
1,600,000
1,646,000
1,671,000
1,670,000
1,654,000
1,548,000
1,256,000
1,295,000
1,301,000
1,326,000
1,338,000
1,336,000
1,334,000
1,327,000
1,329,000
1,318,000
1,314,000
39,539,000
1,264,000
1,247,000
1,229,000
1,203,000
1,218,000
1,244,973
1,274,991
1,342,570
1,314,748
1,325,521
1,333,109
1,333,1091,325,5211,314,7481,342,5701,274,9911,244,9731,218,0001,203,0001,229,0001,247,0001,264,00039,539,0001,314,0001,318,0001,329,0001,327,0001,334,0001,336,0001,338,0001,326,0001,301,0001,295,0001,256,0001,548,0001,654,0001,670,0001,671,0001,646,0001,600,0001,525,0001,506,0001,409,0001,205,0001,061,000923,000817,000737,0002,529,0002,539,000534,0002,325,0002,266,0002,236,0002,312,0002,406,0002,364,0002,346,0007,226,661,000
       Property Plant Equipment 
1,571,922,000
0
1,773,000
1,792,000
1,571,922
1,812,000
1,806,000
1,786,000
71,000
1,769,000
0
278,000
362,000
459,000
602,000
737,000
930,000
1,037,000
1,058,000
1,084,000
1,099,000
1,174,000
1,156,000
1,145,000
1,041,000
729,000
752,000
766,000
795,000
804,000
817,000
823,000
799,000
802,000
791,000
777,000
2,010,000
758,000
748,000
734,000
730,000
729,000
738,857
749,490
769,449
788,250
801,064
801,136
801,136801,064788,250769,449749,490738,857729,000730,000734,000748,000758,0002,010,000777,000791,000802,000799,000823,000817,000804,000795,000766,000752,000729,0001,041,0001,145,0001,156,0001,174,0001,099,0001,084,0001,058,0001,037,000930,000737,000602,000459,000362,000278,00001,769,00071,0001,786,0001,806,0001,812,0001,571,9221,792,0001,773,00001,571,922,000
       Goodwill 
1,815,365,000
0
14,221,000
14,203,000
1,815,365
14,389,000
14,389,000
14,391,000
180,000
14,345,000
0
180,000
180,000
180,000
180,000
180,000
180,000
180,000
180,000
180,000
180,000
180,000
180,000
180,000
180,000
180,000
180,000
180,000
180,000
180,000
180,000
180,000
180,000
180,000
180,000
180,000
19,248,000
176,000
176,000
176,000
176,000
176,000
175,764
175,764
175,764
175,764
175,764
175,764
175,764175,764175,764175,764175,764175,764176,000176,000176,000176,000176,00019,248,000180,000180,000180,000180,000180,000180,000180,000180,000180,000180,000180,000180,000180,000180,000180,000180,000180,000180,000180,000180,000180,000180,000180,000180,000180,000014,345,000180,00014,391,00014,389,00014,389,0001,815,36514,203,00014,221,00001,815,365,000
       Long Term Investments 
4,733,000
0
4,685,000
4,638,000
4,623,000
4,520,000
4,467,000
4,397,000
1,667,000
1,469,000
0
1,300,000
1,648,000
1,680,000
1,615,000
2,405,000
1,309,000
582,000
750,000
1,120,000
1,114,000
1,573,000
1,429,000
1,730,000
1,641,000
1,641,000
1,694,000
1,698,000
1,625,000
1,442,000
1,274,000
87,000
1,018,000
943,000
102,000
1,016,000
945,000
947,000
966,000
1,028,000
952,000
993,000
1,126,000
105,614
99,213
100,140
107,321
113,929
113,929107,321100,14099,213105,6141,126,000993,000952,0001,028,000966,000947,000945,0001,016,000102,000943,0001,018,00087,0001,274,0001,442,0001,625,0001,698,0001,694,0001,641,0001,641,0001,730,0001,429,0001,573,0001,114,0001,120,000750,000582,0001,309,0002,405,0001,615,0001,680,0001,648,0001,300,00001,469,0001,667,0004,397,0004,467,0004,520,0004,623,0004,638,0004,685,00004,733,000
       Intangible Assets 
2,519,610,000
0
10,661,000
10,637,000
2,519,610
10,881,000
10,843,000
10,818,000
221,000
10,754,000
0
214,000
213,000
210,000
207,000
212,000
216,000
215,000
216,000
202,000
192,000
192,000
185,000
181,000
180,000
180,000
187,000
178,000
177,000
176,000
173,000
168,000
167,000
167,000
164,000
165,000
14,782,000
148,000
144,000
149,000
148,000
152,000
123,703
123,703
123,703
123,703
123,703
123,703
123,703123,703123,703123,703123,703123,703152,000148,000149,000144,000148,00014,782,000165,000164,000167,000167,000168,000173,000176,000177,000178,000187,000180,000180,000181,000185,000192,000192,000202,000216,000215,000216,000212,000207,000210,000213,000214,000010,754,000221,00010,818,00010,843,00010,881,0002,519,61010,637,00010,661,00002,519,610,000
       Long-term Assets Other 
1,319,764,000
0
179,000
192,000
1,319,764
290,000
296,000
282,000
16,000
356,000
0
-2,412,000
15,000
-1,774,000
-1,840,000
-1,997,000
14,000
-2,628,000
-2,677,000
-2,799,000
22,000
-1,490,000
-1,507,000
-1,567,000
47,000
-1,688,000
-1,751,000
-1,799,000
75,000
-1,887,000
-1,934,000
-1,989,000
-2,039,000
-1,960,000
-2,075,000
-2,136,000
2,554,000
-2,162,000
-2,189,000
-2,037,000
54,000
-2,021,000
107,759
-1,919,580
118,182
-2,075,109
-2,092,331
78,088
78,088-2,092,331-2,075,109118,182-1,919,580107,759-2,021,00054,000-2,037,000-2,189,000-2,162,0002,554,000-2,136,000-2,075,000-1,960,000-2,039,000-1,989,000-1,934,000-1,887,00075,000-1,799,000-1,751,000-1,688,00047,000-1,567,000-1,507,000-1,490,00022,000-2,799,000-2,677,000-2,628,00014,000-1,997,000-1,840,000-1,774,00015,000-2,412,0000356,00016,000282,000296,000290,0001,319,764192,000179,00001,319,764,000
> Total Liabilities 
5,015,278,000
7,645,000
9,571,000
9,964,000
10,660,000
9,816,000
11,138,000
11,251,000
234,000
11,790,000
12,152,000
454,000
498,000
663,000
824,000
929,000
1,148,000
1,308,000
1,386,000
1,433,000
1,439,000
1,565,000
1,558,000
1,491,000
1,367,000
1,109,000
1,146,000
1,176,000
1,215,000
1,288,000
1,335,000
1,291,000
1,280,000
1,338,000
1,344,000
1,325,000
25,514,000
1,373,000
1,252,000
1,195,000
1,183,000
1,282,000
1,287,220
943,188
1,019,947
1,110,942
1,049,099
1,014,780
1,014,7801,049,0991,110,9421,019,947943,1881,287,2201,282,0001,183,0001,195,0001,252,0001,373,00025,514,0001,325,0001,344,0001,338,0001,280,0001,291,0001,335,0001,288,0001,215,0001,176,0001,146,0001,109,0001,367,0001,491,0001,558,0001,565,0001,439,0001,433,0001,386,0001,308,0001,148,000929,000824,000663,000498,000454,00012,152,00011,790,000234,00011,251,00011,138,0009,816,00010,660,0009,964,0009,571,0007,645,0005,015,278,000
   > Total Current Liabilities 
2,314,588,000
2,452,000
2,424,000
2,760,000
3,172,000
3,291,000
3,321,000
3,231,000
42,000
2,684,000
2,970,000
38,000
77,000
218,000
139,000
92,000
168,000
186,000
163,000
157,000
91,000
204,000
136,000
43,000
84,000
123,000
170,000
119,000
188,000
265,000
558,000
225,000
173,000
219,000
153,000
109,000
6,610,000
361,000
277,000
208,000
233,000
335,000
220,165
189,301
233,673
359,871
388,170
321,658
321,658388,170359,871233,673189,301220,165335,000233,000208,000277,000361,0006,610,000109,000153,000219,000173,000225,000558,000265,000188,000119,000170,000123,00084,00043,000136,000204,00091,000157,000163,000186,000168,00092,000139,000218,00077,00038,0002,970,0002,684,00042,0003,231,0003,321,0003,291,0003,172,0002,760,0002,424,0002,452,0002,314,588,000
       Short-term Debt 
4,234,000
4,000
4,000
496,000
777,000
770,000
762,000
754,000
4,234
258,000
258,000
256,000
1,797,000
256,000
256,000
609,000
5,000
48,000
5,000
43,000
13,000
31,000
14,000
14,000
14,000
13,000
13,000
7,000
59,000
114,000
382,000
95,000
59,000
57,000
12,000
12,000
2,891,000
156,000
80,000
75,000
75,000
75,000
7,205
7,786
42,823
42,547
137,673
137,626
137,626137,67342,54742,8237,7867,20575,00075,00075,00080,000156,0002,891,00012,00012,00057,00059,00095,000382,000114,00059,0007,00013,00013,00014,00014,00014,00031,00013,00043,0005,00048,0005,000609,000256,000256,0001,797,000256,000258,000258,0004,234754,000762,000770,000777,000496,0004,0004,0004,234,000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
410,000
502,000
43,000
13,000
31,000
14,000
14,000
14,000
13,000
13,000
0
59,000
114,000
382,000
95,000
59,000
778,000
12,000
2,573,000
2,891,000
156,000
387,000
75,000
75,000
75,000
7,205
7,786
42,153
42,547
137,673
137,626
137,626137,67342,54742,1537,7867,20575,00075,00075,000387,000156,0002,891,0002,573,00012,000778,00059,00095,000382,000114,00059,000013,00013,00014,00014,00014,00031,00013,00043,000502,000410,00000000000000000000
       Accounts payable 
295,000
0
651,000
646,000
670,000
675,000
674,000
699,000
20,000
667,000
0
26,000
24,000
46,000
72,000
66,000
141,000
118,000
87,000
108,000
58,000
68,000
56,000
31,000
29,000
39,000
62,000
57,000
63,000
51,000
70,000
63,000
53,000
66,000
65,000
55,000
1,832,000
58,000
71,000
58,000
55,000
66,000
65,426
68,339
73,096
99,118
99,483
0
099,48399,11873,09668,33965,42666,00055,00058,00071,00058,0001,832,00055,00065,00066,00053,00063,00070,00051,00063,00057,00062,00039,00029,00031,00056,00068,00058,000108,00087,000118,000141,00066,00072,00046,00024,00026,0000667,00020,000699,000674,000675,000670,000646,000651,0000295,000
       Other Current Liabilities 
836,216,000
822,000
801,000
737,000
820,000
803,000
847,000
856,000
-1,456,372
696,000
956,000
-1,961,000
-1,744,000
-167,000
-257,000
-610,000
-17,000
-104,000
-41,000
-21,000
-31,000
-35,000
-31,000
-47,000
-13,000
-24,000
97,000
17,000
-4,000
-8,000
-15,000
-21,000
-29,000
-31,000
-27,000
-31,000
97,000
-19,000
-5,000
-3,000
-2,000
3,000
5,524
7,056
5,769
5,839
4,733
101,618
101,6184,7335,8395,7697,0565,5243,000-2,000-3,000-5,000-19,00097,000-31,000-27,000-31,000-29,000-21,000-15,000-8,000-4,00017,00097,000-24,000-13,000-47,000-31,000-35,000-31,000-21,000-41,000-104,000-17,000-610,000-257,000-167,000-1,744,000-1,961,000956,000696,000-1,456,372856,000847,000803,000820,000737,000801,000822,000836,216,000
   > Long-term Liabilities 
3,600,837,000
5,193,000
7,147,000
7,204,000
7,488,000
6,525,000
7,817,000
8,020,000
192,000
9,106,000
9,182,000
416,000
421,000
445,000
685,000
837,000
980,000
1,122,000
1,223,000
1,276,000
1,348,000
1,361,000
1,422,000
1,448,000
1,283,000
986,000
976,000
1,057,000
1,027,000
1,023,000
777,000
1,066,000
1,107,000
1,119,000
1,191,000
1,216,000
18,904,000
1,012,000
975,000
987,000
950,000
947,000
1,067,055
753,887
786,274
751,071
660,929
693,122
693,122660,929751,071786,274753,8871,067,055947,000950,000987,000975,0001,012,00018,904,0001,216,0001,191,0001,119,0001,107,0001,066,000777,0001,023,0001,027,0001,057,000976,000986,0001,283,0001,448,0001,422,0001,361,0001,348,0001,276,0001,223,0001,122,000980,000837,000685,000445,000421,000416,0009,182,0009,106,000192,0008,020,0007,817,0006,525,0007,488,0007,204,0007,147,0005,193,0003,600,837,000
       Long term Debt Total 
536,000
0
4,359,000
4,385,000
4,778,000
3,898,000
5,177,000
5,320,000
5,595,000
6,213,000
0
6,546,000
6,626,000
6,862,000
7,275,000
7,510,000
8,013,000
13,306,000
13,519,000
13,445,000
13,186,000
14,077,000
13,252,000
13,380,000
13,371,000
14,026,000
14,411,000
14,707,000
15,416,000
14,553,000
14,980,000
15,414,000
16,686,000
17,330,000
17,420,000
15,525,000
15,699,000
16,467,000
16,971,000
17,066,000
14,953,000
15,690,000
15,432,000
0
0
0
0
0
0000015,432,00015,690,00014,953,00017,066,00016,971,00016,467,00015,699,00015,525,00017,420,00017,330,00016,686,00015,414,00014,980,00014,553,00015,416,00014,707,00014,411,00014,026,00013,371,00013,380,00013,252,00014,077,00013,186,00013,445,00013,519,00013,306,0008,013,0007,510,0007,275,0006,862,0006,626,0006,546,00006,213,0005,595,0005,320,0005,177,0003,898,0004,778,0004,385,0004,359,0000536,000
       Long term Debt 
536,000
0
4,359,000
4,385,000
4,778,000
3,898,000
5,177,000
5,320,000
5,595,000
6,213,000
0
6,546,000
6,626,000
6,862,000
7,275,000
7,510,000
8,013,000
13,306,000
13,519,000
13,445,000
13,186,000
14,077,000
13,252,000
13,380,000
13,371,000
14,026,000
14,411,000
14,707,000
15,416,000
14,553,000
14,980,000
615,000
16,686,000
17,330,000
679,000
15,525,000
15,699,000
16,467,000
16,971,000
17,066,000
14,953,000
15,690,000
15,432,000
547,485
527,116
537,366
462,363
502,473
502,473462,363537,366527,116547,48515,432,00015,690,00014,953,00017,066,00016,971,00016,467,00015,699,00015,525,000679,00017,330,00016,686,000615,00014,980,00014,553,00015,416,00014,707,00014,411,00014,026,00013,371,00013,380,00013,252,00014,077,00013,186,00013,445,00013,519,00013,306,0008,013,0007,510,0007,275,0006,862,0006,626,0006,546,00006,213,0005,595,0005,320,0005,177,0003,898,0004,778,0004,385,0004,359,0000536,000
       Capital Lease Obligations 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
107,220
0
106,014
106,751
103,586
105,844
102,450
103,520
103,520102,450105,844103,586106,751106,0140107,2200000000000000000000000000000000000000000
       Warrants
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
575,000
575,000
575,000
575,000
575,000
576,000
578,000
0
0
0
0
0
0
0
0
00000000578,000576,000575,000575,000575,000575,000575,000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
712,000
721,000
743,000
699,000
793,000
811,000
840,000
806,000
525,000
524,000
536,000
532,000
443,000
445,000
451,000
496,000
504,000
512,000
3,237,000
519,000
493,000
0
464,000
483,000
0
0
0
0
0
0
0
0000000483,000464,0000493,000519,0003,237,000512,000504,000496,000451,000445,000443,000532,000536,000524,000525,000806,000840,000811,000793,000699,000743,000721,000712,00000000000000000000
       Long-term Liabilities Other 
131,000
0
276,000
263,000
234,000
225,000
204,000
375,000
348,000
354,000
0
502,000
561,000
626,000
716,000
765,000
751,000
762,000
777,000
786,000
779,000
891,000
884,000
886,000
864,000
978,000
1,011,000
1,006,000
1,047,000
1,115,000
1,121,000
404,000
1,101,000
1,083,000
464,000
1,017,000
987,000
932,000
894,000
868,000
2,975,000
2,967,000
2,938,000
32,257
33,676
37,657
35,288
35,633
35,63335,28837,65733,67632,2572,938,0002,967,0002,975,000868,000894,000932,000987,0001,017,000464,0001,083,0001,101,000404,0001,121,0001,115,0001,047,0001,006,0001,011,000978,000864,000886,000884,000891,000779,000786,000777,000762,000751,000765,000716,000626,000561,000502,0000354,000348,000375,000204,000225,000234,000263,000276,0000131,000
       Deferred Long Term Liability 
841,000
0
2,512,000
2,556,000
2,476,000
2,402,000
2,436,000
2,325,000
2,438,000
2,539,000
0
2,429,000
1,667,000
1,788,000
1,852,000
2,009,000
2,025,000
2,646,000
2,693,000
2,814,000
1,478,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000001,478,0002,814,0002,693,0002,646,0002,025,0002,009,0001,852,0001,788,0001,667,0002,429,00002,539,0002,438,0002,325,0002,436,0002,402,0002,476,0002,556,0002,512,0000841,000
> Total Stockholder Equity
4,039,565,000
14,277,000
14,376,000
14,419,000
14,081,000
14,141,000
13,976,000
14,021,000
371,000
11,308,000
11,075,000
362,000
351,000
327,000
447,000
425,000
385,000
335,000
333,000
355,000
413,000
377,000
376,000
417,000
446,000
378,000
411,000
426,000
378,000
427,000
367,000
337,000
291,000
234,000
261,000
300,000
14,672,000
290,000
357,000
339,000
294,000
229,000
210,593
563,606
528,597
479,202
512,673
530,422
530,422512,673479,202528,597563,606210,593229,000294,000339,000357,000290,00014,672,000300,000261,000234,000291,000337,000367,000427,000378,000426,000411,000378,000446,000417,000376,000377,000413,000355,000333,000335,000385,000425,000447,000327,000351,000362,00011,075,00011,308,000371,00014,021,00013,976,00014,141,00014,081,00014,419,00014,376,00014,277,0004,039,565,000
   Common Stock
5,263,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
371,000
1,000
1,000
362,000
351,000
1,000
447,000
425,000
385,000
335,000
333,000
355,000
413,000
377,000
376,000
417,000
446,000
378,000
411,000
426,000
378,000
427,000
367,000
337,000
291,000
234,000
261,000
300,000
5,000
290,000
357,000
339,000
5,000
727,287
730,620
617
619
619
620
103
103620619619617730,620727,2875,000339,000357,000290,0005,000300,000261,000234,000291,000337,000367,000427,000378,000426,000411,000378,000446,000417,000376,000377,000413,000355,000333,000335,000385,000425,000447,0001,000351,000362,0001,0001,000371,0001,0001,0001,0001,0001,0001,0001,0005,263,000
   Retained Earnings 
-6,311,390,000
11,141,000
11,237,000
11,307,000
11,859,000
11,881,000
11,931,000
11,964,000
-6,311,390
11,333,000
11,112,000
11,037,000
10,981,000
11,346,000
11,426,000
11,608,000
11,727,000
11,706,000
11,800,000
11,968,000
13,081,000
13,247,000
13,419,000
13,684,000
13,644,000
13,484,000
13,600,000
13,793,000
13,642,000
13,671,000
13,339,000
13,225,000
12,320,000
12,204,000
12,621,000
12,949,000
12,718,000
441,000
80,000
471,016
296,249
-487,058
-515,971
-522,018
-554,376
-605,648
-576,539
-566,519
-566,519-576,539-605,648-554,376-522,018-515,971-487,058296,249471,01680,000441,00012,718,00012,949,00012,621,00012,204,00012,320,00013,225,00013,339,00013,671,00013,642,00013,793,00013,600,00013,484,00013,644,00013,684,00013,419,00013,247,00013,081,00011,968,00011,800,00011,706,00011,727,00011,608,00011,426,00011,346,00010,981,00011,037,00011,112,00011,333,000-6,311,39011,964,00011,931,00011,881,00011,859,00011,307,00011,237,00011,141,000-6,311,390,000
   Capital Surplus 
3,348,000
0
3,153,000
3,115,000
2,217,000
2,255,000
2,036,000
2,057,000
0
0
0
0
0
78,000
268,000
147,000
87,000
3,331,000
3,695,000
3,900,000
3,892,000
3,764,000
3,533,000
3,246,000
2,984,000
3,261,000
3,016,000
2,780,000
2,575,000
2,371,000
3,110,000
2,943,000
2,688,000
2,428,000
2,225,000
1,971,000
1,954,000
1,654,000
1,527,000
1,367,000
1,408,000
1,395,000
1,469,000
0
0
0
0
0
000001,469,0001,395,0001,408,0001,367,0001,527,0001,654,0001,954,0001,971,0002,225,0002,428,0002,688,0002,943,0003,110,0002,371,0002,575,0002,780,0003,016,0003,261,0002,984,0003,246,0003,533,0003,764,0003,892,0003,900,0003,695,0003,331,00087,000147,000268,00078,000000002,057,0002,036,0002,255,0002,217,0003,115,0003,153,00003,348,000
   Treasury Stock000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
10,345,692,000
3,135,000
3,153,000
3,115,000
2,221,000
2,255,000
2,038,000
2,059,000
6,311,390
2,000
2,000
-10,991,000
-51,000
-10,975,000
45,000
46,000
13,000
14,000
25,000
36,000
51,000
64,000
78,000
93,000
96,000
92,000
105,000
117,000
-13,514,000
141,000
155,000
168,000
178,000
192,000
261,000
300,000
1,954,000
290,000
-80,000
-471,016
-2,249
-7,471
-47,000
1,088,517
1,089,625
1,091,572
1,096,021
1,104,338
1,104,3381,096,0211,091,5721,089,6251,088,517-47,000-7,471-2,249-471,016-80,000290,0001,954,000300,000261,000192,000178,000168,000155,000141,000-13,514,000117,000105,00092,00096,00093,00078,00064,00051,00036,00025,00014,00013,00046,00045,000-10,975,000-51,000-10,991,0002,0002,0006,311,3902,059,0002,038,0002,255,0002,221,0003,115,0003,153,0003,135,00010,345,692,000



5.3. Balance Sheets

Currency in USD. All numbers in thousands.




5.4. Cash Flows

Currency in USD. All numbers in thousands.