Barings BDC Inc
Buy, Hold or Sell?
Let's analyze Barings together
I guess you are interested in Barings BDC 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 Barings BDC 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 Barings BDC Inc
I send you an email if I find something interesting about Barings BDC Inc.
1. Quick Overview
1.1. Quick analysis of Barings (30 sec.)
1.2. What can you expect buying and holding a share of Barings? (30 sec.)
How much money do you get?
What is your share worth?
+ What do you gain per year?
2. Detailed Analysis
2.1. Valuation of Barings (5 min.)
2.2. Growth of Barings (5 min.)
2.3. Financial Health of Barings (5 min.)
2.4. Comparing to competitors in the Asset Management industry (5 min.)
Industry Rankings (Asset Management)
3. Summary and Key Metrics
3.1. What can you expect buying and holding a share of Barings?
Welcome investor! Barings's management wants to use your money to grow the business. In return you get a share of Barings.
First you should know what it really means to hold a share of Barings. And how you can make/lose money.
Speculation
The Price per Share of Barings is $9.84. 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 Barings.
- 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 Barings, 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 $11.38. Based on the TTM, the Book Value Change Per Share is $0.03 per quarter. Based on the YOY, the Book Value Change Per Share is $0.00 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 $0.29 per quarter.
How much money are you going to get?
MRQ | TTM | YOY | 5Y | 10Y | ||||||
---|---|---|---|---|---|---|---|---|---|---|
$ | % of Price per Share | $ | % of Price per Share | $ | % of Price per Share | $ | % of Price per Share | $ | % of Price per Share | |
Usd Eps | -0.53 | -5.4% | 0.09 | 0.9% | 0.18 | 1.8% | 0.13 | 1.3% | 0.06 | 0.6% |
Usd Book Value Change Per Share | 0.03 | 0.3% | 0.03 | 0.3% | 0.00 | 0.0% | 0.30 | 3.0% | 0.15 | 1.6% |
Usd Dividend Per Share | 0.37 | 3.8% | 0.29 | 2.9% | 0.25 | 2.5% | 0.18 | 1.9% | 0.16 | 1.6% |
Usd Total Gains Per Share | 0.40 | 4.1% | 0.32 | 3.3% | 0.25 | 2.6% | 0.48 | 4.9% | 0.31 | 3.2% |
Usd Price Per Share | 9.80 | - | 9.35 | - | 8.21 | - | 9.18 | - | 12.39 | - |
Price to Earnings Ratio | -4.63 | - | 5.46 | - | -37.48 | - | -0.58 | - | 42.33 | - |
Price-to-Total Gains Ratio | 24.22 | - | 33.06 | - | -80.38 | - | 17.04 | - | 5.86 | - |
Price to Book Ratio | 0.86 | - | 0.82 | - | 0.74 | - | 1.15 | - | 2.02 | - |
Price-to-Total Gains Ratio | 24.22 | - | 33.06 | - | -80.38 | - | 17.04 | - | 5.86 | - |
When do you get the money?
Usd Investment | |
---|---|
Usd Price Per Share | 9.84 |
Number of shares | 101 |
Gains per Quarter | Trailing 12 Months | 5 Year |
---|---|---|
Usd Dividend Per Share | 0.29 | 0.18 |
Usd Book Value Change Per Share | 0.03 | 0.30 |
Usd Total Gains Per Share | 0.32 | 0.48 |
Gains per Quarter (101 shares) | 32.44 | 48.50 |
Gains per Year (101 shares) | 129.76 | 194.00 |
Years | Return on Investment (TTM) | Return on Investment (5Y) | ||||
---|---|---|---|---|---|---|
Dividend | Book Value gain | Total gains | Dividend | Book Value gain | Total gains | |
Broker costs | - | - | -10 | - | - | -10 |
1 | 116 | 13 | 120 | 74 | 120 | 184 |
2 | 233 | 27 | 250 | 147 | 241 | 378 |
3 | 349 | 40 | 380 | 221 | 361 | 572 |
4 | 465 | 54 | 510 | 294 | 482 | 766 |
5 | 581 | 67 | 640 | 368 | 602 | 960 |
6 | 698 | 81 | 770 | 442 | 722 | 1154 |
7 | 814 | 94 | 900 | 515 | 843 | 1348 |
8 | 930 | 108 | 1030 | 589 | 963 | 1542 |
9 | 1047 | 121 | 1160 | 663 | 1083 | 1736 |
10 | 1163 | 135 | 1290 | 736 | 1204 | 1930 |
How sure are you?
Based on the past periods, how sure are you to get value out of your investment.
Linear %
Trailing 12 Months | 3Y | 5 Year | 10 Year | ALLTIME | ||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
% | % | % | % | % | ||||||||||||||||
Earnings Per Share | 3.0 | 1.0 | 0.0 | 75.0% | 9.0 | 3.0 | 0.0 | 75.0% | 16.0 | 4.0 | 0.0 | 80.0% | 32.0 | 8.0 | 0.0 | 80.0% | 64.0 | 12.0 | 1.0 | 83.1% |
Book Value Change Per Share | 2.0 | 2.0 | 0.0 | 50.0% | 6.0 | 6.0 | 0.0 | 50.0% | 12.0 | 8.0 | 0.0 | 60.0% | 19.0 | 21.0 | 0.0 | 47.5% | 48.0 | 27.0 | 2.0 | 62.3% |
Dividend per Share | 4.0 | 0.0 | 0.0 | 100.0% | 12.0 | 0.0 | 0.0 | 100.0% | 20.0 | 0.0 | 0.0 | 100.0% | 40.0 | 0.0 | 0.0 | 100.0% | 72.0 | 0.0 | 5.0 | 93.5% |
Total Gains per Share | 4.0 | 0.0 | 0.0 | 100.0% | 10.0 | 2.0 | 0.0 | 83.3% | 17.0 | 3.0 | 0.0 | 85.0% | 32.0 | 8.0 | 0.0 | 80.0% | 64.0 | 11.0 | 2.0 | 83.1% |
3.2. Key Performance Indicators
The key performance indicators of Barings BDC Inc compared to the Most Recent Quarter (MRQ).
End of day | +/- | Most Recent Quarter | Trailing 12 Months | +/- | Year-Over-Year | +/- | 5 Year | +/- | 10 Year | +/- | |
---|---|---|---|---|---|---|---|---|---|---|---|
Book Value Change Per Share | - | - | 0.033 | 0.033 | 0% | 0.003 | +1142% | 0.298 | -89% | 0.155 | -79% |
Book Value Per Share | - | - | 11.383 | 11.352 | +0% | 11.160 | +2% | 8.959 | +27% | 7.261 | +57% |
Current Ratio | - | - | - | 2175.704 | -100% | 3452.906 | -100% | 1128.514 | -100% | 187927.091 | -100% |
Debt To Asset Ratio | - | - | 0.538 | 0.545 | -1% | 0.560 | -4% | 0.564 | -5% | 0.524 | +3% |
Debt To Equity Ratio | - | - | 1.174 | 1.201 | -2% | 1.271 | -8% | 1.304 | -10% | 1.129 | +4% |
Dividend Per Share | - | - | 0.371 | 0.288 | +29% | 0.249 | +49% | 0.182 | +104% | 0.157 | +136% |
Enterprise Value | - | - | -365757285.400 | 13864908938.658 | -103% | 19392721364.423 | -102% | 6894713957.034 | -105% | 4045184859.592 | -109% |
Eps | - | - | -0.529 | 0.088 | -703% | 0.182 | -391% | 0.125 | -522% | 0.058 | -1005% |
Ev To Ebitda Ratio | - | - | inf | inf | nan% | 4.371 | inf% | inf | nan% | inf | nan% |
Ev To Sales Ratio | - | - | inf | inf | nan% | 163.929 | inf% | inf | nan% | inf | nan% |
Free Cash Flow Per Share | - | - | 0.913 | 0.722 | +26% | -0.198 | +122% | -0.144 | +116% | -0.143 | +116% |
Free Cash Flow To Equity Per Share | - | - | 0.511 | 0.038 | +1236% | -0.204 | +140% | 0.026 | +1873% | -0.004 | +101% |
Gross Profit Margin | - | - | 1.000 | 1.000 | 0% | 1.000 | 0% | 1.000 | 0% | 1.000 | 0% |
Intrinsic Value_10Y_max | - | - | 34.973 | - | - | - | - | - | - | - | - |
Intrinsic Value_10Y_min | - | - | 10.397 | - | - | - | - | - | - | - | - |
Intrinsic Value_1Y_max | - | - | 0.632 | - | - | - | - | - | - | - | - |
Intrinsic Value_1Y_min | - | - | -0.300 | - | - | - | - | - | - | - | - |
Intrinsic Value_3Y_max | - | - | 4.088 | - | - | - | - | - | - | - | - |
Intrinsic Value_3Y_min | - | - | 0.256 | - | - | - | - | - | - | - | - |
Intrinsic Value_5Y_max | - | - | 10.183 | - | - | - | - | - | - | - | - |
Intrinsic Value_5Y_min | - | - | 2.075 | - | - | - | - | - | - | - | - |
Market Cap | 1038700560.000 | +0% | 1036009714.600 | 991307938.658 | +5% | 883227614.423 | +17% | 977382974.534 | +6% | 1312210025.767 | -21% |
Net Profit Margin | - | - | - | 0.517 | -100% | 0.683 | -100% | 0.348 | -100% | 0.087 | -100% |
Operating Margin | - | - | - | 1.476 | -100% | 5.162 | -100% | 2.165 | -100% | 1.318 | -100% |
Operating Ratio | - | - | - | 0.276 | -100% | 0.450 | -100% | 0.760 | -100% | 1.272 | -100% |
Pb Ratio | 0.864 | +0% | 0.861 | 0.824 | +5% | 0.736 | +17% | 1.152 | -25% | 2.016 | -57% |
Pe Ratio | -4.651 | 0% | -4.632 | 5.462 | -185% | -37.481 | +709% | -0.581 | -87% | 42.326 | -111% |
Price Per Share | 9.840 | +0% | 9.800 | 9.353 | +5% | 8.210 | +19% | 9.183 | +7% | 12.393 | -21% |
Price To Free Cash Flow Ratio | 2.694 | +0% | 2.683 | 4.715 | -43% | -3.834 | +243% | 1.165 | +130% | 4.250 | -37% |
Price To Total Gains Ratio | 24.319 | +0% | 24.221 | 33.063 | -27% | -80.375 | +432% | 17.039 | +42% | 5.857 | +314% |
Quick Ratio | - | - | - | 50819.701 | -100% | 99721.423 | -100% | 30108.680 | -100% | 3380128.570 | -100% |
Return On Assets | - | - | -0.021 | 0.003 | -737% | 0.009 | -342% | 0.005 | -529% | 0.003 | -884% |
Return On Equity | - | - | -0.047 | 0.008 | -710% | 0.020 | -333% | 0.011 | -542% | 0.005 | -1005% |
Total Gains Per Share | - | - | 0.405 | 0.321 | +26% | 0.252 | +60% | 0.480 | -16% | 0.312 | +30% |
Usd Book Value | - | - | 1203311000.000 | 1203405500.000 | 0% | 1200787750.000 | +0% | 956245095.600 | +26% | 771741168.300 | +56% |
Usd Book Value Change Per Share | - | - | 0.033 | 0.033 | 0% | 0.003 | +1142% | 0.298 | -89% | 0.155 | -79% |
Usd Book Value Per Share | - | - | 11.383 | 11.352 | +0% | 11.160 | +2% | 8.959 | +27% | 7.261 | +57% |
Usd Dividend Per Share | - | - | 0.371 | 0.288 | +29% | 0.249 | +49% | 0.182 | +104% | 0.157 | +136% |
Usd Eps | - | - | -0.529 | 0.088 | -703% | 0.182 | -391% | 0.125 | -522% | 0.058 | -1005% |
Usd Free Cash Flow | - | - | 96547000.000 | 76580500.000 | +26% | -21368500.000 | +122% | -14971840.050 | +116% | -14990645.975 | +116% |
Usd Free Cash Flow Per Share | - | - | 0.913 | 0.722 | +26% | -0.198 | +122% | -0.144 | +116% | -0.143 | +116% |
Usd Free Cash Flow To Equity Per Share | - | - | 0.511 | 0.038 | +1236% | -0.204 | +140% | 0.026 | +1873% | -0.004 | +101% |
Usd Market Cap | 1038700560.000 | +0% | 1036009714.600 | 991307938.658 | +5% | 883227614.423 | +17% | 977382974.534 | +6% | 1312210025.767 | -21% |
Usd Price Per Share | 9.840 | +0% | 9.800 | 9.353 | +5% | 8.210 | +19% | 9.183 | +7% | 12.393 | -21% |
Usd Profit | - | - | -55910000.000 | 9360250.000 | -697% | 24209500.000 | -331% | 11832965.500 | -572% | 5598079.725 | -1099% |
Usd Revenue | - | - | - | 40780500.000 | -100% | 47459750.000 | -100% | 33848807.050 | -100% | 25591839.475 | -100% |
Usd Total Gains Per Share | - | - | 0.405 | 0.321 | +26% | 0.252 | +60% | 0.480 | -16% | 0.312 | +30% |
EOD | +5 -3 | MRQ | TTM | +19 -17 | YOY | +21 -17 | 5Y | +19 -17 | 10Y | +18 -18 |
3.3 Fundamental Score
Penke's Stock Scanner
Indicator | Condition | Value | ||
---|---|---|---|---|
Price to Earnings Ratio (EOD) | Between | 0-15 | -4.651 | |
Price to Book Ratio (EOD) | Between | 0-1 | 0.864 | |
Net Profit Margin (MRQ) | Greater than | 0 | 0.000 | |
Operating Margin (MRQ) | Greater than | 0 | 0.000 | |
Quick Ratio (MRQ) | Greater than | 1 | 0.000 | |
Current Ratio (MRQ) | Greater than | 1 | 0.000 | |
Debt to Asset Ratio (MRQ) | Less than | 1 | 0.538 | |
Debt to Equity Ratio (MRQ) | Less than | 1 | 1.174 | |
Return on Equity (MRQ) | Greater than | 0.15 | -0.047 | |
Return on Assets (MRQ) | Greater than | 0.05 | -0.021 | |
Total | 2/10 (20.0%) |
3.4 Technical Score
Penke's Symbol Scanner
Indicator | Condition | Value | ||
---|---|---|---|---|
Rsi | Greater than | 50 | 43.936 | |
Ma 20 | Greater than | Ma 50 | 10.009 | |
Ma 50 | Greater than | Ma 100 | 9.847 | |
Ma 100 | Greater than | Ma 200 | 9.797 | |
Open | Greater than | Close | 9.830 | |
Total | 3/5 (60.0%) |
4. In-depth Analysis
4.1 About Barings BDC Inc
- https://www.barings.com/en-us/guest/funds/business
- Asset Management
- 0
- 300 South Tryon Street, Charlotte, NC, United States, 28202
Google Maps Bing Maps
Barings BDC, Inc. is a publicly traded, externally managed investment company that has elected to be treated as a business development company under the Investment Company Act of 1940. It seeks to invest primarily in senior secured loans, first lien debt, unitranche, second lien debt, subordinated debt, equity co-investments and senior secured private debt investments in private middle-market companies that operate across a wide range of industries. It specializes in mezzanine, leveraged buyouts, management buyouts, ESOPs, change of control transactions, acquisition financings, growth financing, and recapitalizations in lower middle market, mature, and later stage companies. It invests in manufacturing and distribution; business services and technology; transportation and logistics; consumer product and services. It invests in United States. It invests in companies with EBITDA of $10 million to $75 million, typically in private equity sponsor backed.
Fundamental data was last updated by Penke on 2024-11-16 14:14:03.
4.2 In-depth Summary
4.2.1. Financial Health Summary
Compared to previous year | Compared to industry | |
---|---|---|
The company is making a huge profit. | ||
Using its assets, the company is inefficient in making profit. | ||
Using its investors money, the company is inefficient in making profit. |
Compared to previous year | Compared to industry | |
---|---|---|
The company is operating very efficient. | ||
The company is very efficient in keeping operating costs low. |
Compared to previous year | Compared to industry | |
---|---|---|
The company is very 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. |
Compared to previous year | Compared 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
Compared to previous year | Compared to industry | |
---|---|---|
Based on the equity, the company is cheap. | ||
Based on the earnings, the company is cheap. | ||
Based on how much money comes from the company's main activities, the company is cheap. |
4.3 Financial Health
4.3.1. Profitability
4.3.1 Profitability
4.3.1.1. Net Profit Margin
- Above 10% is considered healthy but always compare Barings to the Asset Management industry mean.
- A Net Profit Margin of 0.0% means that $0.00 for each $1 in revenue is generated as profit.
Let's take a look of the Net Profit Margin trends of Barings BDC Inc:
- The MRQ is 0.0%. The data is not here.
Trends
- The YOY is 68.3%. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 34.8%. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is 8.7%. Compared to the 5Y term, the 10Y term is trending up. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | - | TTM | 51.7% | -51.7% | |
TTM | 51.7% | YOY | 68.3% | -16.6% | |
TTM | 51.7% | 5Y | 34.8% | +16.9% | |
5Y | 34.8% | 10Y | 8.7% | +26.1% |
Compared to industry (Asset Management)
Let compare the company's Net Profit Margin with the average (mean) in the Asset Management industry:
- The MRQ average (mean) in the Asset Management industry is 55.2%. trending down. -2
- The TTM average (mean) in the Asset Management industry is 52.7%. trending down. -2
4.3.1.2. Return on Assets
- Above 5% is considered healthy but always compare Barings to the Asset Management industry mean.
- -2.1% Return on Assets means that Barings generated $-0.02 profit for each $1 in assets.
Let's take a look of the Return on Assets trends of Barings BDC Inc:
Trends
- The YOY is 0.9%. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 0.5%. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 0.3%. Compared to the 5Y term, the 10Y term is trending up. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | -2.1% | TTM | 0.3% | -2.5% | |
TTM | 0.3% | YOY | 0.9% | -0.5% | |
TTM | 0.3% | 5Y | 0.5% | -0.2% | |
5Y | 0.5% | 10Y | 0.3% | +0.2% |
Compared to industry (Asset Management)
Let compare the company's Return on Assets with the average (mean) in the Asset Management industry:
- The MRQ average (mean) in the Asset Management industry is 1.3%. trending down. -2
- The TTM average (mean) in the Asset Management industry is 1.4%. trending down. -2
4.3.1.3. Return on Equity
- Above 15%-20% is considered healthy but always compare Barings to the Asset Management industry mean.
- -4.7% Return on Equity means Barings generated $-0.05 for each $1 the owners (shareholders) invested.
Let's take a look of the Return on Equity trends of Barings BDC Inc:
Trends
- The YOY is 2.0%. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 1.1%. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 0.5%. Compared to the 5Y term, the 10Y term is trending up. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | -4.7% | TTM | 0.8% | -5.4% | |
TTM | 0.8% | YOY | 2.0% | -1.2% | |
TTM | 0.8% | 5Y | 1.1% | -0.3% | |
5Y | 1.1% | 10Y | 0.5% | +0.5% |
Compared to industry (Asset Management)
Let compare the company's Return on Equity with the average (mean) in the Asset Management industry:
- The MRQ average (mean) in the Asset Management industry is 2.5%. trending down. -2
- The TTM average (mean) in the Asset Management industry is 2.7%. trending down. -2
4.3.2. Operating Efficiency of Barings BDC Inc.
4.3.2. Operating Efficiency
4.3.2.1. Operating Margin
- Measures how much profit Barings 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 Barings to the Asset Management industry mean.
- An Operating Margin of 0.0% means the company generated $0.00 for each $1 in revenue (before taxes).
Let's take a look of the Operating Margin trends of Barings BDC Inc:
- The MRQ is 0.0%. The data is not here.
Trends
- The YOY is 516.2%. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 216.5%. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 131.8%. Compared to the 5Y term, the 10Y term is trending up. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | - | TTM | 147.6% | -147.6% | |
TTM | 147.6% | YOY | 516.2% | -368.5% | |
TTM | 147.6% | 5Y | 216.5% | -68.9% | |
5Y | 216.5% | 10Y | 131.8% | +84.7% |
Compared to industry (Asset Management)
Let compare the company's Operating Margin with the average (mean) in the Asset Management industry:
- The MRQ average (mean) in the Asset Management industry is 82.4%. trending down. -2
- The TTM average (mean) in the Asset Management industry is 71.5%. trending up. +2
4.3.2.2. Operating Ratio
- Below 1 is considered healthy (always compare to Asset Management industry mean).
- An Operation Ratio of 0.00 means that the operating costs are $0.00 for each $1 in net sales.
Let's take a look of the Operating Ratio trends of Barings BDC Inc:
- The MRQ is 0.000. The data is not here.
Trends
- The YOY is 0.450. Compared to the TTM, the mid term is trending down. +2
- The 5Y is 0.760. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 1.272. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | - | TTM | 0.276 | -0.276 | |
TTM | 0.276 | YOY | 0.450 | -0.174 | |
TTM | 0.276 | 5Y | 0.760 | -0.484 | |
5Y | 0.760 | 10Y | 1.272 | -0.512 |
Compared to industry (Asset Management)
Let compare the company's Operating Ratio with the average (mean) in the Asset Management industry:
- The MRQ average (mean) in the Asset Management industry is 0.642. trending down. +2
- The TTM average (mean) in the Asset Management industry is 0.596. trending down. +2
4.4.3. Liquidity of Barings BDC Inc.
4.4.3. Liquidity
4.4.3.1. Current Ratio
- Above 1.5 is considered healthy (always compare to Asset Management industry mean).
- A Current Ratio of 0.00 means the company has $0.00 in assets for each $1 in short-term debts.
Let's take a look of the Current Ratio trends of Barings BDC Inc:
- The MRQ is 0.000. The data is not here.
Trends
- The YOY is 3,452.906. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 1,128.514. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is 187,927.091. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | - | TTM | 2,175.704 | -2,175.704 | |
TTM | 2,175.704 | YOY | 3,452.906 | -1,277.202 | |
TTM | 2,175.704 | 5Y | 1,128.514 | +1,047.189 | |
5Y | 1,128.514 | 10Y | 187,927.091 | -186,798.577 |
Compared to industry (Asset Management)
Let compare the company's Current Ratio with the average (mean) in the Asset Management industry:
- The MRQ average (mean) in the Asset Management industry is 2.781. trending down. -2
- The TTM average (mean) in the Asset Management industry is 3.155. trending up. +2
4.4.3.2. Quick Ratio
- Above 1 is considered healthy but always compare Barings to the Asset Management industry mean.
- A Quick Ratio of 0.00 means the company can pay off $0.00 for each $1 in debt (using most liquid assets).
Let's take a look of the Quick Ratio trends of Barings BDC Inc:
- The MRQ is 0.000. The data is not here.
Trends
- The YOY is 99,721.423. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 30,108.680. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is 3,380,128.570. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | - | TTM | 50,819.701 | -50,819.701 | |
TTM | 50,819.701 | YOY | 99,721.423 | -48,901.722 | |
TTM | 50,819.701 | 5Y | 30,108.680 | +20,711.020 | |
5Y | 30,108.680 | 10Y | 3,380,128.570 | -3,350,019.889 |
Compared to industry (Asset Management)
Let compare the company's Quick Ratio with the average (mean) in the Asset Management industry:
- The MRQ average (mean) in the Asset Management industry is 2.825. trending down. -2
- The TTM average (mean) in the Asset Management industry is 3.385. trending up. +2
4.5.4. Solvency of Barings BDC Inc.
4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio
- Below 1 (100%) is considered healthy but always compare Barings to Asset Management industry mean.
- A Debt to Asset Ratio of 0.54 means that Barings assets are financed with 53.8% credit (debt) and the remaining percentage (100% - 53.8%) is financed by its owners/shareholders.
Let's take a look of the Debt to Asset Ratio trends of Barings BDC Inc:
Trends
- The YOY is 0.560. Compared to the TTM, the mid term is trending down. +2
- The 5Y is 0.564. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 0.524. Compared to the 5Y term, the 10Y term is trending up. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 0.538 | TTM | 0.545 | -0.007 | |
TTM | 0.545 | YOY | 0.560 | -0.015 | |
TTM | 0.545 | 5Y | 0.564 | -0.019 | |
5Y | 0.564 | 10Y | 0.524 | +0.040 |
Compared to industry (Asset Management)
Let compare the company's Debt to Asset Ratio with the average (mean) in the Asset Management industry:
- The MRQ average (mean) in the Asset Management industry is 0.177. trending up. -2
- The TTM average (mean) in the Asset Management industry is 0.172. trending up. -2
4.5.4.2. Debt to Equity Ratio
- Below 2 is considered healthy but always compare Barings to the Asset Management industry mean.
- A Debt to Equity ratio of 117.4% means that company has $1.17 debt for each $1 in shareholders equity.
Let's take a look of the Debt to Equity Ratio trends of Barings BDC Inc:
Trends
- The YOY is 1.271. Compared to the TTM, the mid term is trending down. +2
- The 5Y is 1.304. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 1.129. Compared to the 5Y term, the 10Y term is trending up. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 1.174 | TTM | 1.201 | -0.028 | |
TTM | 1.201 | YOY | 1.271 | -0.070 | |
TTM | 1.201 | 5Y | 1.304 | -0.103 | |
5Y | 1.304 | 10Y | 1.129 | +0.176 |
Compared to industry (Asset Management)
Let compare the company's Debt to Equity Ratio with the average (mean) in the Asset Management industry:
- The MRQ average (mean) in the Asset Management industry is 0.208. trending up. -2
- The TTM average (mean) in the Asset Management industry is 0.198. trending up. -2
4.6. Market Valuation
4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio
- Above 15 is considered overpriced but always compare Barings to the Asset Management industry mean.
- A PE ratio of -4.63 means the investor is paying $-4.63 for every $1 in earnings.
Let's take a look of the Price to Earnings Ratio trends of Barings BDC Inc:
Trends
- The YOY is -37.481. Compared to the TTM, the mid term is trending up. +2
- The 5Y is -0.581. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is 42.326. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
EOD | -4.651 | MRQ | -4.632 | -0.019 | |
MRQ | -4.632 | TTM | 5.462 | -10.095 | |
TTM | 5.462 | YOY | -37.481 | +42.944 | |
TTM | 5.462 | 5Y | -0.581 | +6.043 | |
5Y | -0.581 | 10Y | 42.326 | -42.907 |
Compared to industry (Asset Management)
Let compare the company's Price to Earnings Ratio with the average (mean) in the Asset Management industry:
- The MRQ average (mean) in the Asset Management industry is 6.783. trending down. -2
- The TTM average (mean) in the Asset Management industry is 6.842. trending down. +2
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 Barings BDC Inc:
- The EOD is 2.694. Based on how much money comes from the company's main activities, the company is cheap. +2
- The MRQ is 2.683. Based on how much money comes from the company's main activities, the company is cheap. +2
- The TTM is 4.715. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
- The YOY is -3.834. Compared to the TTM, the mid term is trending up. +2
- The 5Y is 1.165. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is 4.250. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
EOD | 2.694 | MRQ | 2.683 | +0.011 | |
MRQ | 2.683 | TTM | 4.715 | -2.032 | |
TTM | 4.715 | YOY | -3.834 | +8.549 | |
TTM | 4.715 | 5Y | 1.165 | +3.550 | |
5Y | 1.165 | 10Y | 4.250 | -3.084 |
Compared to industry (Asset Management)
Let compare the company's priceToFreeCashFlowRatio with the average (mean) in the Asset Management industry:
- The MRQ average (mean) in the Asset Management industry is 4.139. trending down. +2
- The TTM average (mean) in the Asset Management industry is 4.297. trending up. -2
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio
- At or below 1 is considered healthy (always compare to Asset Management industry mean).
- A PB ratio of 0.86 means the investor is paying $0.86 for each $1 in book value.
Let's take a look of the Price to Book Ratio trends of Barings BDC Inc:
Trends
- The YOY is 0.736. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 1.152. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 2.016. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
EOD | 0.864 | MRQ | 0.861 | +0.004 | |
MRQ | 0.861 | TTM | 0.824 | +0.037 | |
TTM | 0.824 | YOY | 0.736 | +0.088 | |
TTM | 0.824 | 5Y | 1.152 | -0.328 | |
5Y | 1.152 | 10Y | 2.016 | -0.864 |
Compared to industry (Asset Management)
Let compare the company's Price to Book Ratio with the average (mean) in the Asset Management industry:
- The MRQ average (mean) in the Asset Management industry is 0.907. trending down. +2
- The TTM average (mean) in the Asset Management industry is 0.910. trending down. +2
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 Barings BDC Inc.
4.8.1. Institutions holding Barings BDC Inc
Institutions are holding 42.172% of the shares of Barings BDC Inc.
Date | Name | Total Shares | Total Assets | Current Shares | Change | % |
---|---|---|---|---|---|---|
2024-06-30 | Barings LLC | 12.9214 | 3.2287 | 13639681 | 0 | 0 |
2024-06-30 | Ares Management LLC | 3.7793 | 1.1512 | 3989409 | -113448 | -2.7651 |
2024-09-30 | Private Management Group Inc | 2.8428 | 1.037 | 3000828 | -14512 | -0.4813 |
2024-06-30 | Van Eck Associates Corporation | 2.0259 | 0.0296 | 2138487 | 321638 | 17.7031 |
2024-06-30 | Two Sigma Advisers, LLC | 1.2314 | 0.0282 | 1299800 | 459500 | 54.6829 |
2024-06-30 | Punch & Associates Inv Mgmt Inc | 1.1954 | 0.7182 | 1261863 | 1517 | 0.1204 |
2024-06-30 | UBS Group AG | 1.0711 | 0.0027 | 1130640 | -19524 | -1.6975 |
2024-09-30 | Raymond James Finl Svs Advisors, Inc. | 1.0509 | 0.0145 | 1109334 | 270110 | 32.1857 |
2024-06-30 | Morgan Stanley - Brokerage Accounts | 0.969 | 0.0004 | 1022814 | -95802 | -8.5643 |
2024-06-30 | Amvescap Plc. | 0.9688 | 0.0021 | 1022664 | -4151 | -0.4043 |
2024-06-30 | Two Sigma Investments LLC | 0.9461 | 0.0221 | 998684 | -9190 | -0.9118 |
2024-06-30 | Callodine Capital Management, LP | 0.9248 | 2.2158 | 976249 | -964577 | -49.6993 |
2024-06-30 | Legal & General Group PLC | 0.8119 | 0.0019 | 857053 | -7753 | -0.8965 |
2024-06-30 | Bank of America Corp | 0.6186 | 0.0006 | 652992 | 134975 | 26.0561 |
2024-06-30 | NICOLA WEALTH MANAGEMENT LTD. | 0.5817 | 0.7304 | 614000 | 0 | 0 |
2024-06-30 | Dimension Capital Management LLC | 0.5722 | 1.1954 | 603990 | -152734 | -20.1836 |
2024-09-30 | Hennion & Walsh Asset Management Inc | 0.5098 | 0.2462 | 538094 | -38300 | -6.6448 |
2024-06-30 | Confluence Investment Management LLC | 0.4826 | 0.0715 | 509447 | 7764 | 1.5476 |
2024-06-30 | T. Rowe Price Associates, Inc. | 0.4415 | 0.0005 | 465995 | -125600 | -21.2307 |
2024-06-30 | BlackRock Inc | 0.4382 | 0.0001 | 462606 | -19115 | -3.9681 |
Total | 34.3834 | 10.6971 | 36294630 | -369202 | -1.0% |
4.9.2. Funds holding Barings BDC Inc
Date | Name | Total Shares | Total Assets | Current Shares | Change | % |
---|---|---|---|---|---|---|
2024-10-31 | VanEck BDC Income ETF | 2.0298 | 1.7161 | 2142683 | 0 | 0 |
2024-10-31 | Invesco KBW High Dividend Yld Fincl ETF | 1.0313 | 2.7406 | 1088674 | 0 | 0 |
2024-10-31 | Embark Small Cap Equity Institutional | 0.7165 | 0.4314 | 756340 | 15781 | 2.131 |
2024-05-31 | First Trust Specialty Finance | 0.3695 | 5.4662 | 390000 | 0 | 0 |
2024-10-31 | iShares Listed Private Eq ETF USD Dist | 0.3187 | 0.3539 | 336423 | 0 | 0 |
2024-09-30 | Putnam BDC Income ETF | 0.3046 | 2.8295 | 321500 | 21924 | 7.3183 |
2024-09-30 | T. Rowe Price Financial Services | 0.2951 | 0.1992 | 311542 | 0 | 0 |
2024-04-30 | BankInvest Børsnoterede Alt. Akk. W | 0.2809 | 2.3062 | 296548 | 0 | 0 |
2024-09-30 | SEB Listed Private Equity Fund ID (EUR) | 0.2268 | 1.8105 | 239440 | 0 | 0 |
2024-09-30 | Royce Micro Cap Trust | 0.204 | 0.3806 | 215300 | 0 | 0 |
2024-09-30 | Undrly L&G Pen PMC Diversified | 0.1866 | 0.0115 | 196999 | -2518 | -1.262 |
2024-06-30 | Cliffwater Enhanced Lending I | 0.1104 | 0.0293 | 116490 | 3192 | 2.8173 |
2024-09-30 | Confluence BDC-Wrap | 0.1005 | 7.8165 | 106136 | 12454 | 13.2939 |
2024-10-31 | Virtus Private Credit ETF | 0.0771 | 1.5189 | 81368 | 0 | 0 |
2024-05-20 | Nikko Active BDC Mother | 0.0754 | 1.2986 | 79592 | -50764 | -38.9426 |
2024-10-31 | Invesco Global Listed Private Equity ETF | 0.0577 | 0.2315 | 60908 | 0 | 0 |
2024-08-31 | Mediobanca SICAV PE Strat C | 0.0493 | 0.4118 | 52000 | 0 | 0 |
2024-10-31 | FlexShares® Listed Priv Eq ETF USD Acc | 0.0404 | 0.1276 | 42620 | 0 | 0 |
2024-09-30 | AZ Fd1 AZ Alt Glb Mcr Opp B-AZ C | 0.0379 | 1.1825 | 40000 | -5000 | -11.1111 |
2024-10-31 | Cambria Micro and Smcp Shld Yld ETF | 0.0264 | 0.9684 | 27920 | 0 | 0 |
Total | 6.5389 | 31.8308 | 6902483 | -4931 | -0.1% |
5.3. Insider Transactions
5. Financial Statements
5.1. Latest Balance Sheet
Balance Sheet of 2024-09-30. Currency in USD. All numbers in thousands.
Summary
As reported | |
---|---|
Total Liabilities | 0 |
Total Stockholder Equity | + 1,194,441 |
Total Assets | = 2,605,078 |
Assets
Total Current Assets
Net Receivables | 44,379 |
Total Current Assets (as reported) | 44,379 |
---|---|
Total Current Assets (calculated) | 44,379 |
+/- | 0 |
Long-term Assets
Long-term Assets (as reported) | 0 |
---|---|
Long-term Assets (calculated) | 0 |
+/- | 0 |
Liabilities & Shareholders' Equity
Total Current Liabilities
Long-term Liabilities
Long-term Liabilities (as reported) | 0 |
---|---|
Long-term Liabilities (calculated) | 0 |
+/- | 0 |
Total Stockholder Equity
Common Stock | 106 |
Other Stockholders Equity | 1,849,484 |
Total Stockholder Equity (as reported) | 1,194,441 |
---|---|
Total Stockholder Equity (calculated) | 1,849,590 |
+/- | 655,149 |
Other
Common Stock Shares Outstanding | 105,715 |
Liabilities and Stockholders Equity | 2,605,078 |
5.2. Balance Sheets Structured
Currency in USD. All numbers in thousands.
Trend | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2004-12-31 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
> Total Assets |
| 2,605,078 | 2,603,643 | 2,698,686 | 2,677,453 | 2,741,710 | 2,730,413 | 2,726,921 | 2,709,957 | 2,646,988 | 2,829,478 | 2,849,410 | 2,160,906 | 1,799,534 | 1,806,347 | 1,727,114 | 1,677,039 | 1,222,567 | 1,065,126 | 1,096,943 | 1,252,635 | 1,214,152 | 1,226,183 | 1,211,171 | 1,167,577 | 1,377,434 | 1,093,295 | 1,187,115 | 1,223,064 | 1,189,299 | 1,250,871 | 1,234,263 | 1,159,651 | 1,127,745 | 1,070,295 | 1,016,168 | 1,039,317 | 1,031,488 | 1,013,726 | 997,112 | 984,106 | 941,506 | 830,871 | 798,770 | 814,889 | 806,663 | 783,800 | 768,871 | 794,535 | 704,532 | 705,351 | 698,710 | 583,195 | 559,457 | 486,732 | 465,819 | 388,045 | 319,911 | 292,221 | 258,806 | 261,051 | 225,952 | 216,565 | 207,904 | 213,667 | 197,231 | 188,068 | 143,799 | 136,179 | 131,912 | 129,551 | 127,468 | 1,052 | 54,696 | 0 | 0 | 43,744 | 22,934 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Total Current Assets |
| 44,379 | 204,952 | 41,672 | 108,785,000 | 80,386,000 | 109,992 | 97,196,000 | 202,125 | 244,317 | 2,143,337 | 379,821 | 1,793,476 | 1,410,334 | 37,293 | 21,168 | 62,651 | 7,112 | 18,454 | 114,494 | 107,088 | 69,804 | 52,558 | 70,719 | 52,615 | 161,679 | 216,488 | 207,912 | 191,849,697 | 81,004 | 64,999,516,000 | 90,603 | 107,087,663 | 168,337 | 124,930 | 70,946 | 52,615,418 | 58,620 | 124,382 | 118,970 | 66,868 | 88,503 | 83,663 | 94,544 | 54,820 | 163,906 | 121,310 | 41,173 | 55,200 | 64,081 | 98,176 | 145,259 | 55,200 | 87,778 | 69,822 | 74,821 | 27,193 | 74,691 | 45,937 | 44,513 | 21,788 | 33,780 | 36,439 | 17,901 | 2,556 | 16,200 | 19,167 | 16,015 | 6,067 | 36,095 | 45,277 | 72,973 | 280 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash And Cash Equivalents |
| 0 | 84,363 | 50,740 | 70,528 | 49,758 | 80,330 | 55,395 | 139,415 | 137,323 | 197,770 | 154,431 | 84,254 | 41,386 | 30,704 | 37,027 | 88,999 | 14,787 | 18,454 | 7,459 | 21,992 | 12,838 | 12,927 | 3,057 | 12,427 | 116,679 | 216,488 | 207,912 | 191,850 | 81,004 | 65,000 | 90,603 | 107,088 | 168,337 | 124,930 | 64,163 | 52,615 | 53,034 | 117,547 | 111,764 | 78,759 | 84,012 | 79,593 | 90,838 | 133,304 | 160,020 | 117,131 | 37,042 | 72,300 | 60,111 | 93,728 | 142,514 | 66,868 | 85,449 | 68,243 | 73,421 | 54,820 | 74,087 | 44,885 | 43,273 | 55,200 | 33,414 | 35,919 | 17,432 | 27,193 | 15,931 | 18,707 | 15,611 | 21,788 | 35,790 | 45,148 | 72,791 | 31 | 0 | 0 | 0 | 6,067 | 2,849 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Short-term Investments |
| 0 | -54,896 | -56,461 | 2,486,168,484 | 2,519,050,925 | -63,294 | 2,553,497,952 | 2,449 | 2,333 | 1,928,010 | 0 | 1,490,113 | 1,355,088 | 10,574 | 73,566 | -29,836 | 210,503 | 58,046 | 100,460 | -1,173,634 | 51,552 | 34,423 | 62,414 | 45,224 | 45,000 | 0 | 0 | 1,015,268,062 | 0 | 1,169,311,637,687 | 0 | 1,036,869,274 | 0 | 0 | 0 | 976,299,439 | 0 | 0 | 0 | -887,209 | 0 | 0 | 0 | -664,359 | 0 | 0 | 0 | -706,789 | 0 | 0 | 0 | -507,065 | 0 | 0 | 0 | -325,977 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -49,384 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Receivables |
| 44,379 | 62,751 | 43,831 | 52,897 | 101,229 | 74,362 | 51,892 | 62,710 | 106,994 | 178,430 | 225,390 | 253,377 | 86,435 | 180,440 | 67,549 | 69,030 | 83,236 | 7,069 | 10,714 | 50,521 | 35,735 | 5,323 | 9,372 | 28,919 | 176,917 | 11,395 | 7,806 | 7,807 | 9,744 | 9,155 | 5,495 | 10,190 | 6,966 | 9,426 | 6,783 | 4,892 | 5,585 | 6,835 | 7,206 | 7,409 | 4,491 | 4,070 | 3,706 | 5,256 | 3,885 | 4,179 | 4,132 | 2,650 | 3,970 | 4,448 | 2,745 | 1,883 | 2,329 | 1,580 | 1,401 | 868 | 604 | 1,052 | 1,240 | 677 | 366 | 520 | 469 | 680 | 268 | 460 | 404 | 305 | 305 | 129 | 200 | 135 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other Current Assets |
| 0 | 98,487 | 75,247 | 62,664 | -150,987 | -154,692 | -107,287 | -202,125 | -244,317 | -376,200 | -379,821 | -337,630 | -61,438 | -221,718 | -67,549 | -65,542 | -83,236 | -7,069 | 6,123 | 46,367 | 32,025 | 1,434 | 7,010 | 27,034 | 175,410 | 2,279 | 2,413 | 1,936 | 1,828 | 1,934 | 1,848 | 1,660 | 1,690 | 1,904 | 1,834 | 947 | 978 | 646 | 616 | 439 | 644 | 593 | 3,473 | 832 | 786 | 510 | 594 | 403 | 451 | 402 | 470 | 623 | 508 | 555 | 338 | 119 | 240 | 262 | 349 | 287 | 276 | 227 | 295 | 95 | 113 | 161 | 178 | 47 | 30 | 51 | 71 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Long-term Assets |
| 0 | 2,398,691 | 2,583,998 | 2,546,516 | 2,584,075 | 2,569,286 | 2,616,048 | 2,503,529 | 2,397,877 | 461,066 | 2,462,825 | 1,850,260 | 1,666,783 | 1,589,409 | 1,614,124 | 106 | 1,116,272 | 1,034,041 | 1,071,753 | 106 | 1,158,221 | 1,200,613 | 1,189,384 | 106 | 1,081,190 | 1,734 | 1,317 | 81,149 | 1,288 | 1,051,967,000 | 678 | 106,494 | 3,150 | 5,495 | 4,676 | 105,698 | 6,169 | 4,234 | 3,324 | 58 | 3,849 | 4,393 | 3,687 | 47 | 2,834 | 2,427 | 958 | 29 | 1,275 | 858 | 837 | 29 | 342 | 404 | 461 | 48 | 257 | 286 | 637 | 34 | 472 | 550 | 887 | 56,388 | 2,466 | 2,168 | 1,619 | 37,677 | 35 | 21 | 13 | 57,905 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property Plant Equipment |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 106 | 0 | 0 | 0 | 106 | 0 | 0 | 0 | 106 | 0 | 54 | 67 | 81 | 91 | 96 | 107 | 106 | 123 | 120 | 124 | 106 | 119 | 117 | 115 | 109 | 98 | 75 | 76 | 61 | 54 | 54 | 57 | 56 | 55 | 56 | 61 | 58 | 50 | 51 | 59 | 48 | 46 | 39 | 23 | 29 | 35 | 37 | 42 | 48 | 48 | 40 | 33 | 34 | 35 | 21 | 13 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Investments |
| 0 | 2,450,556 | 2,583,998 | 2,546,516 | 2,584,075 | 63,294 | 59,934 | 54,594 | 65,385 | 2,435,116 | 2,462,825 | 1,850,260 | 1,677,920 | 1,598,553 | 1,633,471 | 1,539,232 | 1,123,947 | 1,034,041 | 1,071,753 | 1,173,644 | 1,158,221 | 1,200,613 | 1,189,384 | 1,121,856 | 1,081,190 | 858,405 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long-term Assets Other |
| 0 | -51,865 | -2,583,998 | -2,546,516 | -2,584,075 | -2,569,286 | -2,616,048 | -2,503,529 | -2,397,877 | -1,974,050 | -2,462,825 | 34,266 | -1,666,783 | -1,589,409 | -1,614,124 | -1,509,396 | -1,116,272 | -1,034,041 | -1,071,753 | -1,173,644 | -1,158,221 | -1,200,613 | -1,189,384 | -1,121,856 | -1,081,190 | -858,405 | -963,985 | -935,216 | -1,091,192 | 95,252,591 | -1,133,209 | -931,520 | -947,732 | -930,823 | -939,976 | -871,684 | -968,099 | -884,898 | -877,411 | -887,274 | -841,622 | -736,277 | -690,010 | -664,387 | -630,476 | -650,097 | -715,526 | -706,829 | -631,310 | -598,404 | -544,435 | -507,108 | -464,380 | -409,400 | -384,187 | -325,990 | -240,578 | -241,314 | -210,477 | -201,313 | -188,391 | -176,495 | -186,211 | -125,765 | -177,764 | -165,984 | -127,392 | -76,731 | -95,879 | -84,328 | -54,092 | 2,909 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Total Liabilities |
| 0 | 1,401,767 | 1,486,810 | 1,480,894 | 1,543,486 | 1,522,816 | 1,521,920 | 1,517,628 | 1,418,927 | 1,576,603 | 1,531,854 | 1,418,976 | 1,054,713 | 1,062,220 | 999,231 | 959,234 | 696,590 | 574,653 | 651,198 | 681,760 | 641,707 | 643,103 | 627,010 | 604,610 | 766,452 | 434,988 | 545,603 | 581,788 | 558,906 | 542,926 | 505,056 | 548,494 | 508,390 | 572,044 | 511,820 | 530,950 | 515,754 | 498,909 | 477,496 | 453,279 | 394,057 | 385,097 | 360,139 | 369,097 | 365,398 | 352,708 | 346,558 | 377,200 | 285,830 | 290,192 | 286,567 | 248,908 | 228,013 | 229,932 | 216,601 | 207,566 | 141,482 | 158,412 | 129,113 | 131,952 | 121,736 | 122,285 | 120,095 | 122,242 | 102,062 | 93,061 | 49,561 | 42,707 | 36,712 | 36,948 | 36,737 | 1,051 | 31,952 | 0 | 0 | 32,379 | 17,930 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Total Current Liabilities |
| 0 | 36,778 | 14,944 | 12,512 | 13,491 | 10,184 | 12,401 | 44,171 | 37,473 | 718,222 | 42,089 | 717,556 | 374,265 | 9,821 | 376,709 | 6,065 | 50,908 | 6,336 | 21,503 | 12,607 | 10,908 | 11,162 | 7,010 | 34,600 | 556,500 | 14,500 | 10,500 | 16,000 | 8,500 | 8,700 | 5,500 | 13,300 | 9,200 | 12,500 | 8,300 | 16,900 | 12,700 | 28,100 | 7,800 | 16,300 | 9,100 | 11,000 | 6,400 | 15,100 | 11,000 | 10,000 | 4,000 | 14,100 | 7,200 | 7,300 | 3,700 | 9,700 | 3,800 | 5,800 | 2,000 | 5,100 | 2,500 | 3,900 | 7,200 | 10,100 | 6,600 | 7,200 | 5,000 | 7,100 | 9,000 | 4,000 | 2,500 | 5,700 | 900 | 1,100 | 900 | -774 | 152 | 0 | 0 | 579 | 230 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Short-term Debt |
| 0 | 0 | 0 | 0 | 0 | 772,087 | 769,112 | 718,978 | 718,592 | 718,222 | 0 | 717,556 | 374,265 | 0 | 570,000 | 3,603 | 49,534 | 0 | 48,200 | 6,978 | 0 | 0 | 96,667 | 570,000 | 70,000 | 420,549 | 22,000 | 1,330,732 | 550,445 | 0 | 0 | 2,053,211 | 0 | 0 | 0 | 4,987,582 | 0 | 0 | 0 | 1,877 | 0 | 0 | 0 | 1,028 | 0 | 0 | 0 | 3,136 | 0 | 0 | 0 | 1,328 | 39 | 31 | 36 | 646 | 2 | 15 | 6 | 28 | 88 | 13 | 0 | 5 | 5,100 | 0 | 1,572 | 655 | 1,126 | 1,172 | 975 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Short Long Term Debt |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 107,200 | 0 | 0 | 96,667 | 190,000 | 70,000 | 420,549 | 535,138 | 565,800 | 550,445 | 0 | 0 | 535,157 | 0 | 0 | 0 | 514,048 | 0 | 0 | 0 | 427,963 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accounts payable |
| 16,664 | 22,278 | 14,944 | 12,512 | 13,491 | 10,184 | 12,401 | 44,171 | 37,473 | 33,625 | 42,089 | 34,831 | 7,088 | 9,821 | 6,612 | 9,813 | 2,141 | 2,519 | 21,503 | 12,607 | 10,908 | 11,162 | 7,010 | 34,610 | 556,048 | 12,632 | 9,089 | 13,861 | 7,264 | 7,727 | 4,861 | 10,794 | 6,174 | 7,216 | 3,797 | 11,178 | 6,564 | 23,957 | 4,549 | 10,510 | 4,891 | 6,239 | 2,837 | 10,512 | 8,201 | 7,406 | 2,773 | 9,542 | 857 | 3,551 | 1,206 | 3,522 | 814 | 3,112 | 614 | 2,389 | 524 | 2,434 | 596 | 2,334 | 571 | 2,243 | 512 | 1,882 | 267 | 738 | 186 | 699 | 171 | 678 | 157 | 606 | 0 | 0 | 0 | 13 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other Current Liabilities |
| -16,664 | 14,500 | -14,944 | -12,512 | -13,491 | -10,184 | -12,401 | -44,171 | -37,473 | -33,625 | -42,089 | -8,045 | -7,029 | -9,821 | 370,097 | -2,200 | 48,768 | 3,817 | -48,200 | 4,924 | 0 | 0 | -96,667 | -574,998 | -69,548 | 1,868 | -20,716 | 1,343 | 1,236 | 973 | 639 | 2,016 | 3,026 | 5,284 | 4,503 | 4,987 | 6,136 | 4,143 | 3,251 | 3,284 | 4,209 | 4,761 | 3,563 | 3,524 | 2,799 | 2,594 | 1,227 | 1,347 | 6,343 | 3,749 | 2,494 | 4,775 | 2,980 | 2,681 | 1,380 | 2,514 | 1,926 | 1,414 | 6,572 | 7,707 | 6,005 | 4,932 | 4,488 | 5,188 | 3,583 | 4,000 | 2,314 | 4,949 | 729 | 422 | 523 | -606 | 152 | 0 | 0 | 566 | 230 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Long-term Liabilities |
| 0 | 1,364,989 | 1,451,163 | 1,440,497 | 1,516,313 | 1,491,877 | 12,401 | 44,171 | 37,473 | 858,381 | 1,475,058 | 1,372,746 | 1,036,930 | 1,042,675 | 985,326 | 545,951 | 128,002 | 568,317 | 629,695 | 669,153 | 630,799 | 631,941 | 620,000 | 570,000 | 210,000 | 420,500 | 535,100 | 565,800 | 550,400 | 534,200 | 499,600 | 535,200 | 499,200 | 559,500 | 503,500 | 514,000 | 503,100 | 470,800 | 469,700 | 428,000 | 385,000 | 374,100 | 353,700 | 354,000 | 354,400 | 342,700 | 342,600 | 363,100 | 278,600 | 282,900 | 282,900 | 239,200 | 224,200 | 224,100 | 214,600 | 202,500 | 139,000 | 154,500 | 121,900 | 121,900 | 115,100 | 115,100 | 115,100 | 115,100 | 93,100 | 89,100 | 47,100 | 37,000 | 35,800 | 35,800 | 35,800 | 33,804 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long term Debt Total |
| 0 | 0 | 0 | 0 | 0 | 721,839 | 722,280 | 735,655 | 719,478 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 629,695 | 669,153 | 630,799 | 631,941 | 620,000 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other Liabilities |
| 0 | 0 | 0 | 0 | 424 | 135 | 0 | 35,565 | 18,768 | 14,594 | 21,195 | 26,786 | 59 | 2,873 | 0 | 1,549 | 0 | 0 | 13,862 | 4,924 | 2,621 | 2,970 | 636 | 28,533 | 554,218 | 1,681 | 1,250 | 4,794 | 1,197 | 0 | 0 | 2,054 | 0 | 0 | 0 | 4,988 | 0 | 16,962 | 0 | 5,871 | 0 | 0 | 0 | 4,083 | 0 | 0 | 0 | 6,348 | 0 | 0 | 0 | 4,925 | 45 | 38 | 43 | 38 | 48 | 38 | 38 | 75 | 113 | 38 | 0 | 4,679 | 50 | 0 | 0 | 2,793 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Deferred Long Term Liability |
| 0 | 0 | 0 | 0 | 4,411 | 4,859 | 0 | 3,224 | 3,603 | 3,982 | 4,102 | 2,985 | 3,145 | 3,476 | 3,803 | 4,111 | 4,440 | 4,706 | 5,033 | 5,366 | 5,654 | 6,002 | 6,473 | 252 | 40 | 4,673 | 4,931 | 5,187 | 5,440 | 0 | 0 | 2,700 | 0 | 0 | 0 | 3,480 | 0 | 0 | 0 | 1,231 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Total Stockholder Equity |
| 1,194,441 | 1,201,876 | 1,211,876 | 1,196,559 | 1,198,224 | 1,207,597 | 1,205,001 | 1,192,329 | 1,228,061 | 1,252,875 | 1,317,556 | 741,931 | 744,822 | 744,128 | 727,883 | 717,805 | 525,977 | 490,473 | 445,745 | 570,875 | 572,445 | 583,080 | 584,161 | 562,967 | 610,982 | 658,306 | 641,512 | 641,275 | 630,393 | 707,945 | 729,207 | 611,156 | 619,355 | 498,251 | 504,348 | 508,368 | 515,734 | 514,817 | 519,615 | 530,827 | 547,450 | 445,774 | 438,631 | 445,792 | 441,266 | 431,092 | 422,313 | 417,335 | 418,703 | 415,160 | 412,143 | 334,287 | 331,444 | 256,800 | 249,218 | 180,479 | 178,429 | 133,809 | 129,693 | 129,099 | 104,216 | 94,280 | 87,809 | 91,425 | 95,169 | 95,006 | 94,238 | 93,472 | 95,200 | 92,603 | 90,731 | 1 | 22,744 | 0 | 0 | 11,365 | 5,004 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Common Stock |
| 106 | 106 | 106 | 106 | 107 | 107 | 108 | 108 | 109 | 110 | 111 | 65 | 65 | 65 | 65 | 65 | 48 | 48 | 48 | 49 | 49 | 50 | 51 | 51 | 51 | 48 | 48 | 48 | 48 | 48 | 48 | 40 | 40 | 34 | 34 | 33 | 33 | 33 | 33 | 33 | 33 | 28 | 28 | 28 | 28 | 28 | 28 | 27 | 27 | 27 | 27 | 23 | 23 | 19 | 19 | 15 | 15 | 12 | 12 | 12 | 10 | 8 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Retained Earnings Total Equity | 0 | 0 | 0 | 0 | 0 | -637,632 | -651,082 | -663,754 | -347,616 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accumulated Other Comprehensive Income |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -183,151 | -188,894 | -190,693 | -187,951 | -113,304 | -92,230 | -81,604 | -71,857 | -63,869 | -54,217 | -57,035 | 0 | 0 | 0 | -24,253 | 0 | 10,872 | 13,442 | 36,722 | 24,427 | 24,497 | 17,537 | 13,986 | 12,331 | 17,792 | 15,796 | 9,119 | 15,318 | 7,814 | 1,439 | -3,139 | -4,249 | -6,482 | -8,344 | -8,752 | -13,066 | -8,561 | -2,491 | 1,466 | 3,452 | 4,137 | 3,756 | 6,516 | 5,880 | 4,646 | 4,060 | 3,905 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Capital Surplus |
| 0 | 0 | 0 | 0 | 0 | 1,845,122 | 1,855,975 | 1,855,975 | 1,575,568 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 848,983 | 853,766 | 866,352 | 875,246 | 879,033 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other Stockholders Equity |
| 1,849,484 | 1,851,442 | 1,853,350 | 1,854,457 | 1,845,122 | 1,845,122 | 1,855,975 | 1,855,975 | 1,575,568 | 1,584,076 | 1,597,257 | 1,027,687 | 1,027,707 | 1,027,707 | 1,027,707 | 1,027,707 | 846,637 | 846,637 | 848,983 | 853,766 | 866,352 | 875,246 | 879,033 | 884,894 | 880,866 | 825,265 | 823,787 | 823,615 | 822,780 | 821,352 | 819,124 | 686,835 | 684,618 | 553,235 | 550,903 | 549,242 | 502,035 | 508,645 | 508,606 | 542,120 | 534,133 | 428,742 | 418,027 | 400,432 | 406,379 | 398,470 | 398,034 | 396,539 | 386,511 | 397,341 | 396,320 | 318,297 | 316,104 | 248,968 | 247,761 | 183,603 | 182,663 | 140,279 | 138,107 | 136,769 | 115,371 | 100,628 | 87,973 | 87,837 | 87,121 | 87,014 | 86,949 | 85,210 | 87,599 | 86,618 | 85,973 | -3,904 | 0 | 0 | 0 | 0 | 0 |
5.3. Balance Sheets
Currency in USD. All numbers in thousands.