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

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?

How much money do you get?
$1.15
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$11.38
Expected worth in 1 year
$11.52
How sure are you?
80.0%

+ What do you gain per year?

Total Gains per Share
$1.28
Return On Investment
13.1%

For what price can you sell your share?

Current Price per Share
$9.84
Expected price per share
$8.9315 - $
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Barings (5 min.)




Live pricePrice per Share (EOD)
$9.84
Intrinsic Value Per Share
$10.40 - $34.97
Total Value Per Share
$21.78 - $46.36

2.2. Growth of Barings (5 min.)




Is Barings growing?

Current yearPrevious yearGrowGrow %
How rich?$1.2b$1.2b$2.6m0.2%

How much money is Barings making?

Current yearPrevious yearGrowGrow %
Making money$9.3m$24.2m-$14.8m-158.6%
Net Profit Margin51.7%68.3%--

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

2.3. Financial Health of Barings (5 min.)




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




  Industry Rankings (Asset Management)  

3rd party ad coffee SUPPORTERis ad-free.

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.
Based on historical numbers we can estimate the returns while holding a share of Barings.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps-0.53-5.4%0.090.9%0.181.8%0.131.3%0.060.6%
Usd Book Value Change Per Share0.030.3%0.030.3%0.000.0%0.303.0%0.151.6%
Usd Dividend Per Share0.373.8%0.292.9%0.252.5%0.181.9%0.161.6%
Usd Total Gains Per Share0.404.1%0.323.3%0.252.6%0.484.9%0.313.2%
Usd Price Per Share9.80-9.35-8.21-9.18-12.39-
Price to Earnings Ratio-4.63-5.46--37.48--0.58-42.33-
Price-to-Total Gains Ratio24.22-33.06--80.38-17.04-5.86-
Price to Book Ratio0.86-0.82-0.74-1.15-2.02-
Price-to-Total Gains Ratio24.22-33.06--80.38-17.04-5.86-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share9.84
Number of shares101
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.290.18
Usd Book Value Change Per Share0.030.30
Usd Total Gains Per Share0.320.48
Gains per Quarter (101 shares)32.4448.50
Gains per Year (101 shares)129.76194.00
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
11161312074120184
223327250147241378
334940380221361572
446554510294482766
558167640368602960
6698817704427221154
7814949005158431348
893010810305899631542
91047121116066310831736
101163135129073612041930

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share3.01.00.075.0%9.03.00.075.0%16.04.00.080.0%32.08.00.080.0%64.012.01.083.1%
Book Value Change Per Share2.02.00.050.0%6.06.00.050.0%12.08.00.060.0%19.021.00.047.5%48.027.02.062.3%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%72.00.05.093.5%
Total Gains per Share4.00.00.0100.0%10.02.00.083.3%17.03.00.085.0%32.08.00.080.0%64.011.02.083.1%
3rd party ad coffee SUPPORTERis ad-free.

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 QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--0.0330.0330%0.003+1142%0.298-89%0.155-79%
Book Value Per Share--11.38311.352+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--0.5380.545-1%0.560-4%0.564-5%0.524+3%
Debt To Equity Ratio--1.1741.201-2%1.271-8%1.304-10%1.129+4%
Dividend Per Share--0.3710.288+29%0.249+49%0.182+104%0.157+136%
Enterprise Value---365757285.40013864908938.658-103%19392721364.423-102%6894713957.034-105%4045184859.592-109%
Eps---0.5290.088-703%0.182-391%0.125-522%0.058-1005%
Ev To Ebitda Ratio--infinfnan%4.371inf%infnan%infnan%
Ev To Sales Ratio--infinfnan%163.929inf%infnan%infnan%
Free Cash Flow Per Share--0.9130.722+26%-0.198+122%-0.144+116%-0.143+116%
Free Cash Flow To Equity Per Share--0.5110.038+1236%-0.204+140%0.026+1873%-0.004+101%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
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 Cap1038700560.000+0%1036009714.600991307938.658+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 Ratio0.864+0%0.8610.824+5%0.736+17%1.152-25%2.016-57%
Pe Ratio-4.6510%-4.6325.462-185%-37.481+709%-0.581-87%42.326-111%
Price Per Share9.840+0%9.8009.353+5%8.210+19%9.183+7%12.393-21%
Price To Free Cash Flow Ratio2.694+0%2.6834.715-43%-3.834+243%1.165+130%4.250-37%
Price To Total Gains Ratio24.319+0%24.22133.063-27%-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---0.0210.003-737%0.009-342%0.005-529%0.003-884%
Return On Equity---0.0470.008-710%0.020-333%0.011-542%0.005-1005%
Total Gains Per Share--0.4050.321+26%0.252+60%0.480-16%0.312+30%
Usd Book Value--1203311000.0001203405500.0000%1200787750.000+0%956245095.600+26%771741168.300+56%
Usd Book Value Change Per Share--0.0330.0330%0.003+1142%0.298-89%0.155-79%
Usd Book Value Per Share--11.38311.352+0%11.160+2%8.959+27%7.261+57%
Usd Dividend Per Share--0.3710.288+29%0.249+49%0.182+104%0.157+136%
Usd Eps---0.5290.088-703%0.182-391%0.125-522%0.058-1005%
Usd Free Cash Flow--96547000.00076580500.000+26%-21368500.000+122%-14971840.050+116%-14990645.975+116%
Usd Free Cash Flow Per Share--0.9130.722+26%-0.198+122%-0.144+116%-0.143+116%
Usd Free Cash Flow To Equity Per Share--0.5110.038+1236%-0.204+140%0.026+1873%-0.004+101%
Usd Market Cap1038700560.000+0%1036009714.600991307938.658+5%883227614.423+17%977382974.534+6%1312210025.767-21%
Usd Price Per Share9.840+0%9.8009.353+5%8.210+19%9.183+7%12.393-21%
Usd Profit---55910000.0009360250.000-697%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--0.4050.321+26%0.252+60%0.480-16%0.312+30%
 EOD+5 -3MRQTTM+19 -17YOY+21 -175Y+19 -1710Y+18 -18

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-4.651
Price to Book Ratio (EOD)Between0-10.864
Net Profit Margin (MRQ)Greater than00.000
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.000
Current Ratio (MRQ)Greater than10.000
Debt to Asset Ratio (MRQ)Less than10.538
Debt to Equity Ratio (MRQ)Less than11.174
Return on Equity (MRQ)Greater than0.15-0.047
Return on Assets (MRQ)Greater than0.05-0.021
Total2/10 (20.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5043.936
Ma 20Greater thanMa 5010.009
Ma 50Greater thanMa 1009.847
Ma 100Greater thanMa 2009.797
OpenGreater thanClose9.830
Total3/5 (60.0%)

4. In-depth Analysis

4.1 About Barings BDC Inc

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

Profitability Details
 Compared to previous yearCompared 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.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very efficient.
The company is very efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is very able to pay all its short-term debts.
The company is 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 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 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.
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 Barings earns for each $1 of revenue.

  • 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
Current periodCompared to+/- 
MRQ-TTM51.7%-51.7%
TTM51.7%YOY68.3%-16.6%
TTM51.7%5Y34.8%+16.9%
5Y34.8%10Y8.7%+26.1%
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ-55.2%-55.2%
TTM51.7%52.7%-1.0%
YOY68.3%63.6%+4.7%
5Y34.8%58.3%-23.5%
10Y8.7%54.3%-45.6%
4.3.1.2. Return on Assets

Shows how efficient Barings is using its assets to generate profit.

  • 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:

  • The MRQ is -2.1%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is 0.3%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ-2.1%TTM0.3%-2.5%
TTM0.3%YOY0.9%-0.5%
TTM0.3%5Y0.5%-0.2%
5Y0.5%10Y0.3%+0.2%
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ-2.1%1.3%-3.4%
TTM0.3%1.4%-1.1%
YOY0.9%0.7%+0.2%
5Y0.5%1.6%-1.1%
10Y0.3%1.9%-1.6%
4.3.1.3. Return on Equity

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

  • 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:

  • The MRQ is -4.7%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is 0.8%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ-4.7%TTM0.8%-5.4%
TTM0.8%YOY2.0%-1.2%
TTM0.8%5Y1.1%-0.3%
5Y1.1%10Y0.5%+0.5%
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ-4.7%2.5%-7.2%
TTM0.8%2.7%-1.9%
YOY2.0%1.7%+0.3%
5Y1.1%2.6%-1.5%
10Y0.5%3.2%-2.7%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Barings BDC Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Barings is operating .

  • 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
Current periodCompared to+/- 
MRQ-TTM147.6%-147.6%
TTM147.6%YOY516.2%-368.5%
TTM147.6%5Y216.5%-68.9%
5Y216.5%10Y131.8%+84.7%
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ-82.4%-82.4%
TTM147.6%71.5%+76.1%
YOY516.2%57.1%+459.1%
5Y216.5%52.9%+163.6%
10Y131.8%50.7%+81.1%
4.3.2.2. Operating Ratio

Measures how efficient Barings is keeping operating costs low.

  • 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
Current periodCompared to+/- 
MRQ-TTM0.276-0.276
TTM0.276YOY0.450-0.174
TTM0.2765Y0.760-0.484
5Y0.76010Y1.272-0.512
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.642-0.642
TTM0.2760.596-0.320
YOY0.4500.583-0.133
5Y0.7600.548+0.212
10Y1.2720.555+0.717
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Barings BDC Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • 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
Current periodCompared to+/- 
MRQ-TTM2,175.704-2,175.704
TTM2,175.704YOY3,452.906-1,277.202
TTM2,175.7045Y1,128.514+1,047.189
5Y1,128.51410Y187,927.091-186,798.577
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ-2.781-2.781
TTM2,175.7043.155+2,172.549
YOY3,452.9063.803+3,449.103
5Y1,128.5145.160+1,123.354
10Y187,927.0917.718+187,919.373
4.4.3.2. Quick Ratio

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

  • 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
Current periodCompared to+/- 
MRQ-TTM50,819.701-50,819.701
TTM50,819.701YOY99,721.423-48,901.722
TTM50,819.7015Y30,108.680+20,711.020
5Y30,108.68010Y3,380,128.570-3,350,019.889
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ-2.825-2.825
TTM50,819.7013.385+50,816.316
YOY99,721.4234.406+99,717.017
5Y30,108.6806.733+30,101.947
10Y3,380,128.5709.109+3,380,119.461
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Barings BDC Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Barings assets are financed with debt.

  • 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:

  • The MRQ is 0.538. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.545. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.538TTM0.545-0.007
TTM0.545YOY0.560-0.015
TTM0.5455Y0.564-0.019
5Y0.56410Y0.524+0.040
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5380.177+0.361
TTM0.5450.172+0.373
YOY0.5600.174+0.386
5Y0.5640.169+0.395
10Y0.5240.177+0.347
4.5.4.2. Debt to Equity Ratio

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

  • 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:

  • The MRQ is 1.174. The company is able to pay all its debts with equity. +1
  • The TTM is 1.201. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.174TTM1.201-0.028
TTM1.201YOY1.271-0.070
TTM1.2015Y1.304-0.103
5Y1.30410Y1.129+0.176
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1740.208+0.966
TTM1.2010.198+1.003
YOY1.2710.209+1.062
5Y1.3040.238+1.066
10Y1.1290.246+0.883
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 Barings generates.

  • 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:

  • The EOD is -4.651. Based on the earnings, the company is expensive. -2
  • The MRQ is -4.632. Based on the earnings, the company is expensive. -2
  • The TTM is 5.462. Based on the earnings, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD-4.651MRQ-4.632-0.019
MRQ-4.632TTM5.462-10.095
TTM5.462YOY-37.481+42.944
TTM5.4625Y-0.581+6.043
5Y-0.58110Y42.326-42.907
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
EOD-4.6517.536-12.187
MRQ-4.6326.783-11.415
TTM5.4626.842-1.380
YOY-37.4813.370-40.851
5Y-0.5815.558-6.139
10Y42.3267.001+35.325
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
Current periodCompared to+/- 
EOD2.694MRQ2.683+0.011
MRQ2.683TTM4.715-2.032
TTM4.715YOY-3.834+8.549
TTM4.7155Y1.165+3.550
5Y1.16510Y4.250-3.084
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
EOD2.6944.172-1.478
MRQ2.6834.139-1.456
TTM4.7154.297+0.418
YOY-3.8343.087-6.921
5Y1.1653.758-2.593
10Y4.2502.945+1.305
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 Barings is to cheap or to expensive compared to its book value.

  • 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:

  • The EOD is 0.864. Based on the equity, the company is cheap. +2
  • The MRQ is 0.861. Based on the equity, the company is cheap. +2
  • The TTM is 0.824. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.864MRQ0.861+0.004
MRQ0.861TTM0.824+0.037
TTM0.824YOY0.736+0.088
TTM0.8245Y1.152-0.328
5Y1.15210Y2.016-0.864
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
EOD0.8640.959-0.095
MRQ0.8610.907-0.046
TTM0.8240.910-0.086
YOY0.7360.930-0.194
5Y1.1521.004+0.148
10Y2.0161.160+0.856
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.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30Barings LLC12.92143.22871363968100
2024-06-30Ares Management LLC3.77931.15123989409-113448-2.7651
2024-09-30Private Management Group Inc2.84281.0373000828-14512-0.4813
2024-06-30Van Eck Associates Corporation2.02590.0296213848732163817.7031
2024-06-30Two Sigma Advisers, LLC1.23140.0282129980045950054.6829
2024-06-30Punch & Associates Inv Mgmt Inc1.19540.7182126186315170.1204
2024-06-30UBS Group AG1.07110.00271130640-19524-1.6975
2024-09-30Raymond James Finl Svs Advisors, Inc.1.05090.0145110933427011032.1857
2024-06-30Morgan Stanley - Brokerage Accounts0.9690.00041022814-95802-8.5643
2024-06-30Amvescap Plc.0.96880.00211022664-4151-0.4043
2024-06-30Two Sigma Investments LLC0.94610.0221998684-9190-0.9118
2024-06-30Callodine Capital Management, LP0.92482.2158976249-964577-49.6993
2024-06-30Legal & General Group PLC0.81190.0019857053-7753-0.8965
2024-06-30Bank of America Corp0.61860.000665299213497526.0561
2024-06-30NICOLA WEALTH MANAGEMENT LTD.0.58170.730461400000
2024-06-30Dimension Capital Management LLC0.57221.1954603990-152734-20.1836
2024-09-30Hennion & Walsh Asset Management Inc0.50980.2462538094-38300-6.6448
2024-06-30Confluence Investment Management LLC0.48260.071550944777641.5476
2024-06-30T. Rowe Price Associates, Inc.0.44150.0005465995-125600-21.2307
2024-06-30BlackRock Inc0.43820.0001462606-19115-3.9681
Total 34.383410.697136294630-369202-1.0%

4.9.2. Funds holding Barings BDC Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31VanEck BDC Income ETF2.02981.7161214268300
2024-10-31Invesco KBW High Dividend Yld Fincl ETF1.03132.7406108867400
2024-10-31Embark Small Cap Equity Institutional0.71650.4314756340157812.131
2024-05-31First Trust Specialty Finance0.36955.466239000000
2024-10-31iShares Listed Private Eq ETF USD Dist0.31870.353933642300
2024-09-30Putnam BDC Income ETF0.30462.8295321500219247.3183
2024-09-30T. Rowe Price Financial Services0.29510.199231154200
2024-04-30BankInvest Børsnoterede Alt. Akk. W0.28092.306229654800
2024-09-30SEB Listed Private Equity Fund ID (EUR)0.22681.810523944000
2024-09-30Royce Micro Cap Trust0.2040.380621530000
2024-09-30Undrly L&G Pen PMC Diversified0.18660.0115196999-2518-1.262
2024-06-30Cliffwater Enhanced Lending I0.11040.029311649031922.8173
2024-09-30Confluence BDC-Wrap0.10057.81651061361245413.2939
2024-10-31Virtus Private Credit ETF0.07711.51898136800
2024-05-20Nikko Active BDC Mother0.07541.298679592-50764-38.9426
2024-10-31Invesco Global Listed Private Equity ETF0.05770.23156090800
2024-08-31Mediobanca SICAV PE Strat C0.04930.41185200000
2024-10-31FlexShares® Listed Priv Eq ETF USD Acc0.04040.12764262000
2024-09-30AZ Fd1 AZ Alt Glb Mcr Opp B-AZ C0.03791.182540000-5000-11.1111
2024-10-31Cambria Micro and Smcp Shld Yld ETF0.02640.96842792000
Total 6.538931.83086902483-4931-0.1%

5.3. Insider Transactions

Insiders are holding 0.489% of the shares of Barings BDC Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-05-09Michael FrenoBUY275009.73
2024-02-28Stephen R ByersBUY5709.7
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 Assets2,605,078
Total Liabilities0
Total Stockholder Equity1,194,441
 As reported
Total Liabilities 0
Total Stockholder Equity+ 1,194,441
Total Assets = 2,605,078

Assets

Total Assets2,605,078
Total Current Assets44,379
Long-term Assets0
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 Liabilities0
Long-term Liabilities0
Total Stockholder Equity1,194,441
Total Current Liabilities
Accounts payable 16,664
Other Current Liabilities -16,664
Total Current Liabilities  (as reported)0
Total Current Liabilities  (calculated)0
+/-0
Long-term Liabilities
Long-term Liabilities  (as reported)0
Long-term Liabilities  (calculated)0
+/-0
Total Stockholder Equity
Common Stock106
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.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312004-12-31
> Total Assets 
22,934
43,744
0
0
54,696
1,052
127,468
129,551
131,912
136,179
143,799
188,068
197,231
213,667
207,904
216,565
225,952
261,051
258,806
292,221
319,911
388,045
465,819
486,732
559,457
583,195
698,710
705,351
704,532
794,535
768,871
783,800
806,663
814,889
798,770
830,871
941,506
984,106
997,112
1,013,726
1,031,488
1,039,317
1,016,168
1,070,295
1,127,745
1,159,651
1,234,263
1,250,871
1,189,299
1,223,064
1,187,115
1,093,295
1,377,434
1,167,577
1,211,171
1,226,183
1,214,152
1,252,635
1,096,943
1,065,126
1,222,567
1,677,039
1,727,114
1,806,347
1,799,534
2,160,906
2,849,410
2,829,478
2,646,988
2,709,957
2,726,921
2,730,413
2,741,710
2,677,453
2,698,686
2,603,643
2,605,078
2,605,0782,603,6432,698,6862,677,4532,741,7102,730,4132,726,9212,709,9572,646,9882,829,4782,849,4102,160,9061,799,5341,806,3471,727,1141,677,0391,222,5671,065,1261,096,9431,252,6351,214,1521,226,1831,211,1711,167,5771,377,4341,093,2951,187,1151,223,0641,189,2991,250,8711,234,2631,159,6511,127,7451,070,2951,016,1681,039,3171,031,4881,013,726997,112984,106941,506830,871798,770814,889806,663783,800768,871794,535704,532705,351698,710583,195559,457486,732465,819388,045319,911292,221258,806261,051225,952216,565207,904213,667197,231188,068143,799136,179131,912129,551127,4681,05254,6960043,74422,934
   > Total Current Assets 
0
0
0
0
0
280
72,973
45,277
36,095
6,067
16,015
19,167
16,200
2,556
17,901
36,439
33,780
21,788
44,513
45,937
74,691
27,193
74,821
69,822
87,778
55,200
145,259
98,176
64,081
55,200
41,173
121,310
163,906
54,820
94,544
83,663
88,503
66,868
118,970
124,382
58,620
52,615,418
70,946
124,930
168,337
107,087,663
90,603
64,999,516,000
81,004
191,849,697
207,912
216,488
161,679
52,615
70,719
52,558
69,804
107,088
114,494
18,454
7,112
62,651
21,168
37,293
1,410,334
1,793,476
379,821
2,143,337
244,317
202,125
97,196,000
109,992
80,386,000
108,785,000
41,672
204,952
44,379
44,379204,95241,672108,785,00080,386,000109,99297,196,000202,125244,3172,143,337379,8211,793,4761,410,33437,29321,16862,6517,11218,454114,494107,08869,80452,55870,71952,615161,679216,488207,912191,849,69781,00464,999,516,00090,603107,087,663168,337124,93070,94652,615,41858,620124,382118,97066,86888,50383,66394,54454,820163,906121,31041,17355,20064,08198,176145,25955,20087,77869,82274,82127,19374,69145,93744,51321,78833,78036,43917,9012,55616,20019,16716,0156,06736,09545,27772,97328000000
       Cash And Cash Equivalents 
2,849
6,067
0
0
0
31
72,791
45,148
35,790
21,788
15,611
18,707
15,931
27,193
17,432
35,919
33,414
55,200
43,273
44,885
74,087
54,820
73,421
68,243
85,449
66,868
142,514
93,728
60,111
72,300
37,042
117,131
160,020
133,304
90,838
79,593
84,012
78,759
111,764
117,547
53,034
52,615
64,163
124,930
168,337
107,088
90,603
65,000
81,004
191,850
207,912
216,488
116,679
12,427
3,057
12,927
12,838
21,992
7,459
18,454
14,787
88,999
37,027
30,704
41,386
84,254
154,431
197,770
137,323
139,415
55,395
80,330
49,758
70,528
50,740
84,363
0
084,36350,74070,52849,75880,33055,395139,415137,323197,770154,43184,25441,38630,70437,02788,99914,78718,4547,45921,99212,83812,9273,05712,427116,679216,488207,912191,85081,00465,00090,603107,088168,337124,93064,16352,61553,034117,547111,76478,75984,01279,59390,838133,304160,020117,13137,04272,30060,11193,728142,51466,86885,44968,24373,42154,82074,08744,88543,27355,20033,41435,91917,43227,19315,93118,70715,61121,78835,79045,14872,791310006,0672,849
       Short-term Investments 
0
0
0
0
0
-49,384
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-325,977
0
0
0
-507,065
0
0
0
-706,789
0
0
0
-664,359
0
0
0
-887,209
0
0
0
976,299,439
0
0
0
1,036,869,274
0
1,169,311,637,687
0
1,015,268,062
0
0
45,000
45,224
62,414
34,423
51,552
-1,173,634
100,460
58,046
210,503
-29,836
73,566
10,574
1,355,088
1,490,113
0
1,928,010
2,333
2,449
2,553,497,952
-63,294
2,519,050,925
2,486,168,484
-56,461
-54,896
0
0-54,896-56,4612,486,168,4842,519,050,925-63,2942,553,497,9522,4492,3331,928,01001,490,1131,355,08810,57473,566-29,836210,50358,046100,460-1,173,63451,55234,42362,41445,22445,000001,015,268,06201,169,311,637,68701,036,869,274000976,299,439000-887,209000-664,359000-706,789000-507,065000-325,977000000000000000-49,38400000
       Net Receivables 
0
0
0
0
0
135
200
129
305
305
404
460
268
680
469
520
366
677
1,240
1,052
604
868
1,401
1,580
2,329
1,883
2,745
4,448
3,970
2,650
4,132
4,179
3,885
5,256
3,706
4,070
4,491
7,409
7,206
6,835
5,585
4,892
6,783
9,426
6,966
10,190
5,495
9,155
9,744
7,807
7,806
11,395
176,917
28,919
9,372
5,323
35,735
50,521
10,714
7,069
83,236
69,030
67,549
180,440
86,435
253,377
225,390
178,430
106,994
62,710
51,892
74,362
101,229
52,897
43,831
62,751
44,379
44,37962,75143,83152,897101,22974,36251,89262,710106,994178,430225,390253,37786,435180,44067,54969,03083,2367,06910,71450,52135,7355,3239,37228,919176,91711,3957,8067,8079,7449,1555,49510,1906,9669,4266,7834,8925,5856,8357,2067,4094,4914,0703,7065,2563,8854,1794,1322,6503,9704,4482,7451,8832,3291,5801,4018686041,0521,24067736652046968026846040430530512920013500000
       Other Current Assets 
0
0
0
0
0
0
71
51
30
47
178
161
113
95
295
227
276
287
349
262
240
119
338
555
508
623
470
402
451
403
594
510
786
832
3,473
593
644
439
616
646
978
947
1,834
1,904
1,690
1,660
1,848
1,934
1,828
1,936
2,413
2,279
175,410
27,034
7,010
1,434
32,025
46,367
6,123
-7,069
-83,236
-65,542
-67,549
-221,718
-61,438
-337,630
-379,821
-376,200
-244,317
-202,125
-107,287
-154,692
-150,987
62,664
75,247
98,487
0
098,48775,24762,664-150,987-154,692-107,287-202,125-244,317-376,200-379,821-337,630-61,438-221,718-67,549-65,542-83,236-7,0696,12346,36732,0251,4347,01027,034175,4102,2792,4131,9361,8281,9341,8481,6601,6901,9041,8349479786466164396445933,4738327865105944034514024706235085553381192402623492872762272959511316117847305171000000
   > Long-term Assets 
0
0
0
0
0
57,905
13
21
35
37,677
1,619
2,168
2,466
56,388
887
550
472
34
637
286
257
48
461
404
342
29
837
858
1,275
29
958
2,427
2,834
47
3,687
4,393
3,849
58
3,324
4,234
6,169
105,698
4,676
5,495
3,150
106,494
678
1,051,967,000
1,288
81,149
1,317
1,734
1,081,190
106
1,189,384
1,200,613
1,158,221
106
1,071,753
1,034,041
1,116,272
106
1,614,124
1,589,409
1,666,783
1,850,260
2,462,825
461,066
2,397,877
2,503,529
2,616,048
2,569,286
2,584,075
2,546,516
2,583,998
2,398,691
0
02,398,6912,583,9982,546,5162,584,0752,569,2862,616,0482,503,5292,397,877461,0662,462,8251,850,2601,666,7831,589,4091,614,1241061,116,2721,034,0411,071,7531061,158,2211,200,6131,189,3841061,081,1901,7341,31781,1491,2881,051,967,000678106,4943,1505,4954,676105,6986,1694,2343,324583,8494,3933,687472,8342,427958291,27585883729342404461482572866373447255088756,3882,4662,1681,61937,67735211357,90500000
       Property Plant Equipment 
0
0
0
0
0
0
13
21
35
34
33
40
48
48
42
37
35
29
23
39
46
48
59
51
50
58
61
56
55
56
57
54
54
61
76
75
98
109
115
117
119
106
124
120
123
106
107
96
91
81
67
54
0
106
0
0
0
106
0
0
0
106
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000001060001060001060546781919610710612312012410611911711510998757661545457565556615850515948463923293537424848403334352113000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
858,405
1,081,190
1,121,856
1,189,384
1,200,613
1,158,221
1,173,644
1,071,753
1,034,041
1,123,947
1,539,232
1,633,471
1,598,553
1,677,920
1,850,260
2,462,825
2,435,116
65,385
54,594
59,934
63,294
2,584,075
2,546,516
2,583,998
2,450,556
0
02,450,5562,583,9982,546,5162,584,07563,29459,93454,59465,3852,435,1162,462,8251,850,2601,677,9201,598,5531,633,4711,539,2321,123,9471,034,0411,071,7531,173,6441,158,2211,200,6131,189,3841,121,8561,081,190858,405000000000000000000000000000000000000000000000000000
       Long-term Assets Other 
0
0
0
0
0
2,909
-54,092
-84,328
-95,879
-76,731
-127,392
-165,984
-177,764
-125,765
-186,211
-176,495
-188,391
-201,313
-210,477
-241,314
-240,578
-325,990
-384,187
-409,400
-464,380
-507,108
-544,435
-598,404
-631,310
-706,829
-715,526
-650,097
-630,476
-664,387
-690,010
-736,277
-841,622
-887,274
-877,411
-884,898
-968,099
-871,684
-939,976
-930,823
-947,732
-931,520
-1,133,209
95,252,591
-1,091,192
-935,216
-963,985
-858,405
-1,081,190
-1,121,856
-1,189,384
-1,200,613
-1,158,221
-1,173,644
-1,071,753
-1,034,041
-1,116,272
-1,509,396
-1,614,124
-1,589,409
-1,666,783
34,266
-2,462,825
-1,974,050
-2,397,877
-2,503,529
-2,616,048
-2,569,286
-2,584,075
-2,546,516
-2,583,998
-51,865
0
0-51,865-2,583,998-2,546,516-2,584,075-2,569,286-2,616,048-2,503,529-2,397,877-1,974,050-2,462,82534,266-1,666,783-1,589,409-1,614,124-1,509,396-1,116,272-1,034,041-1,071,753-1,173,644-1,158,221-1,200,613-1,189,384-1,121,856-1,081,190-858,405-963,985-935,216-1,091,19295,252,591-1,133,209-931,520-947,732-930,823-939,976-871,684-968,099-884,898-877,411-887,274-841,622-736,277-690,010-664,387-630,476-650,097-715,526-706,829-631,310-598,404-544,435-507,108-464,380-409,400-384,187-325,990-240,578-241,314-210,477-201,313-188,391-176,495-186,211-125,765-177,764-165,984-127,392-76,731-95,879-84,328-54,0922,90900000
> Total Liabilities 
17,930
32,379
0
0
31,952
1,051
36,737
36,948
36,712
42,707
49,561
93,061
102,062
122,242
120,095
122,285
121,736
131,952
129,113
158,412
141,482
207,566
216,601
229,932
228,013
248,908
286,567
290,192
285,830
377,200
346,558
352,708
365,398
369,097
360,139
385,097
394,057
453,279
477,496
498,909
515,754
530,950
511,820
572,044
508,390
548,494
505,056
542,926
558,906
581,788
545,603
434,988
766,452
604,610
627,010
643,103
641,707
681,760
651,198
574,653
696,590
959,234
999,231
1,062,220
1,054,713
1,418,976
1,531,854
1,576,603
1,418,927
1,517,628
1,521,920
1,522,816
1,543,486
1,480,894
1,486,810
1,401,767
0
01,401,7671,486,8101,480,8941,543,4861,522,8161,521,9201,517,6281,418,9271,576,6031,531,8541,418,9761,054,7131,062,220999,231959,234696,590574,653651,198681,760641,707643,103627,010604,610766,452434,988545,603581,788558,906542,926505,056548,494508,390572,044511,820530,950515,754498,909477,496453,279394,057385,097360,139369,097365,398352,708346,558377,200285,830290,192286,567248,908228,013229,932216,601207,566141,482158,412129,113131,952121,736122,285120,095122,242102,06293,06149,56142,70736,71236,94836,7371,05131,9520032,37917,930
   > Total Current Liabilities 
230
579
0
0
152
-774
900
1,100
900
5,700
2,500
4,000
9,000
7,100
5,000
7,200
6,600
10,100
7,200
3,900
2,500
5,100
2,000
5,800
3,800
9,700
3,700
7,300
7,200
14,100
4,000
10,000
11,000
15,100
6,400
11,000
9,100
16,300
7,800
28,100
12,700
16,900
8,300
12,500
9,200
13,300
5,500
8,700
8,500
16,000
10,500
14,500
556,500
34,600
7,010
11,162
10,908
12,607
21,503
6,336
50,908
6,065
376,709
9,821
374,265
717,556
42,089
718,222
37,473
44,171
12,401
10,184
13,491
12,512
14,944
36,778
0
036,77814,94412,51213,49110,18412,40144,17137,473718,22242,089717,556374,2659,821376,7096,06550,9086,33621,50312,60710,90811,1627,01034,600556,50014,50010,50016,0008,5008,7005,50013,3009,20012,5008,30016,90012,70028,1007,80016,3009,10011,0006,40015,10011,00010,0004,00014,1007,2007,3003,7009,7003,8005,8002,0005,1002,5003,9007,20010,1006,6007,2005,0007,1009,0004,0002,5005,7009001,100900-77415200579230
       Short-term Debt 
0
0
0
0
0
0
975
1,172
1,126
655
1,572
0
5,100
5
0
13
88
28
6
15
2
646
36
31
39
1,328
0
0
0
3,136
0
0
0
1,028
0
0
0
1,877
0
0
0
4,987,582
0
0
0
2,053,211
0
0
550,445
1,330,732
22,000
420,549
70,000
570,000
96,667
0
0
6,978
48,200
0
49,534
3,603
570,000
0
374,265
717,556
0
718,222
718,592
718,978
769,112
772,087
0
0
0
0
0
00000772,087769,112718,978718,592718,2220717,556374,2650570,0003,60349,534048,2006,9780096,667570,00070,000420,54922,0001,330,732550,445002,053,2110004,987,5820001,8770001,0280003,1360001,3283931366462156288813055,10001,5726551,1261,172975000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
427,963
0
0
0
514,048
0
0
0
535,157
0
0
550,445
565,800
535,138
420,549
70,000
190,000
96,667
0
0
107,200
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000107,2000096,667190,00070,000420,549535,138565,800550,44500535,157000514,048000427,9630000000000000000000000000000000000000
       Accounts payable 
0
13
0
0
0
606
157
678
171
699
186
738
267
1,882
512
2,243
571
2,334
596
2,434
524
2,389
614
3,112
814
3,522
1,206
3,551
857
9,542
2,773
7,406
8,201
10,512
2,837
6,239
4,891
10,510
4,549
23,957
6,564
11,178
3,797
7,216
6,174
10,794
4,861
7,727
7,264
13,861
9,089
12,632
556,048
34,610
7,010
11,162
10,908
12,607
21,503
2,519
2,141
9,813
6,612
9,821
7,088
34,831
42,089
33,625
37,473
44,171
12,401
10,184
13,491
12,512
14,944
22,278
16,664
16,66422,27814,94412,51213,49110,18412,40144,17137,47333,62542,08934,8317,0889,8216,6129,8132,1412,51921,50312,60710,90811,1627,01034,610556,04812,6329,08913,8617,2647,7274,86110,7946,1747,2163,79711,1786,56423,9574,54910,5104,8916,2392,83710,5128,2017,4062,7739,5428573,5511,2063,5228143,1126142,3895242,4345962,3345712,2435121,882267738186699171678157606000130
       Other Current Liabilities 
230
566
0
0
152
-606
523
422
729
4,949
2,314
4,000
3,583
5,188
4,488
4,932
6,005
7,707
6,572
1,414
1,926
2,514
1,380
2,681
2,980
4,775
2,494
3,749
6,343
1,347
1,227
2,594
2,799
3,524
3,563
4,761
4,209
3,284
3,251
4,143
6,136
4,987
4,503
5,284
3,026
2,016
639
973
1,236
1,343
-20,716
1,868
-69,548
-574,998
-96,667
0
0
4,924
-48,200
3,817
48,768
-2,200
370,097
-9,821
-7,029
-8,045
-42,089
-33,625
-37,473
-44,171
-12,401
-10,184
-13,491
-12,512
-14,944
14,500
-16,664
-16,66414,500-14,944-12,512-13,491-10,184-12,401-44,171-37,473-33,625-42,089-8,045-7,029-9,821370,097-2,20048,7683,817-48,2004,92400-96,667-574,998-69,5481,868-20,7161,3431,2369736392,0163,0265,2844,5034,9876,1364,1433,2513,2844,2094,7613,5633,5242,7992,5941,2271,3476,3433,7492,4944,7752,9802,6811,3802,5141,9261,4146,5727,7076,0054,9324,4885,1883,5834,0002,3144,949729422523-60615200566230
   > Long-term Liabilities 
0
0
0
0
0
33,804
35,800
35,800
35,800
37,000
47,100
89,100
93,100
115,100
115,100
115,100
115,100
121,900
121,900
154,500
139,000
202,500
214,600
224,100
224,200
239,200
282,900
282,900
278,600
363,100
342,600
342,700
354,400
354,000
353,700
374,100
385,000
428,000
469,700
470,800
503,100
514,000
503,500
559,500
499,200
535,200
499,600
534,200
550,400
565,800
535,100
420,500
210,000
570,000
620,000
631,941
630,799
669,153
629,695
568,317
128,002
545,951
985,326
1,042,675
1,036,930
1,372,746
1,475,058
858,381
37,473
44,171
12,401
1,491,877
1,516,313
1,440,497
1,451,163
1,364,989
0
01,364,9891,451,1631,440,4971,516,3131,491,87712,40144,17137,473858,3811,475,0581,372,7461,036,9301,042,675985,326545,951128,002568,317629,695669,153630,799631,941620,000570,000210,000420,500535,100565,800550,400534,200499,600535,200499,200559,500503,500514,000503,100470,800469,700428,000385,000374,100353,700354,000354,400342,700342,600363,100278,600282,900282,900239,200224,200224,100214,600202,500139,000154,500121,900121,900115,100115,100115,100115,10093,10089,10047,10037,00035,80035,80035,80033,80400000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
620,000
631,941
630,799
669,153
629,695
0
0
0
0
0
0
0
0
0
719,478
735,655
722,280
721,839
0
0
0
0
0
00000721,839722,280735,655719,478000000000629,695669,153630,799631,941620,000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
2,793
0
0
50
4,679
0
38
113
75
38
38
48
38
43
38
45
4,925
0
0
0
6,348
0
0
0
4,083
0
0
0
5,871
0
16,962
0
4,988
0
0
0
2,054
0
0
1,197
4,794
1,250
1,681
554,218
28,533
636
2,970
2,621
4,924
13,862
0
0
1,549
0
2,873
59
26,786
21,195
14,594
18,768
35,565
0
135
424
0
0
0
0
0000424135035,56518,76814,59421,19526,786592,87301,5490013,8624,9242,6212,97063628,533554,2181,6811,2504,7941,197002,0540004,988016,96205,8710004,0830006,3480004,92545384338483838751133804,67950002,793000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,231
0
0
0
3,480
0
0
0
2,700
0
0
5,440
5,187
4,931
4,673
40
252
6,473
6,002
5,654
5,366
5,033
4,706
4,440
4,111
3,803
3,476
3,145
2,985
4,102
3,982
3,603
3,224
0
4,859
4,411
0
0
0
0
00004,4114,85903,2243,6033,9824,1022,9853,1453,4763,8034,1114,4404,7065,0335,3665,6546,0026,473252404,6734,9315,1875,440002,7000003,4800001,2310000000000000000000000000000000000000
> Total Stockholder Equity
5,004
11,365
0
0
22,744
1
90,731
92,603
95,200
93,472
94,238
95,006
95,169
91,425
87,809
94,280
104,216
129,099
129,693
133,809
178,429
180,479
249,218
256,800
331,444
334,287
412,143
415,160
418,703
417,335
422,313
431,092
441,266
445,792
438,631
445,774
547,450
530,827
519,615
514,817
515,734
508,368
504,348
498,251
619,355
611,156
729,207
707,945
630,393
641,275
641,512
658,306
610,982
562,967
584,161
583,080
572,445
570,875
445,745
490,473
525,977
717,805
727,883
744,128
744,822
741,931
1,317,556
1,252,875
1,228,061
1,192,329
1,205,001
1,207,597
1,198,224
1,196,559
1,211,876
1,201,876
1,194,441
1,194,4411,201,8761,211,8761,196,5591,198,2241,207,5971,205,0011,192,3291,228,0611,252,8751,317,556741,931744,822744,128727,883717,805525,977490,473445,745570,875572,445583,080584,161562,967610,982658,306641,512641,275630,393707,945729,207611,156619,355498,251504,348508,368515,734514,817519,615530,827547,450445,774438,631445,792441,266431,092422,313417,335418,703415,160412,143334,287331,444256,800249,218180,479178,429133,809129,693129,099104,21694,28087,80991,42595,16995,00694,23893,47295,20092,60390,731122,7440011,3655,004
   Common Stock
0
0
0
0
0
0
7
7
7
7
7
7
7
7
7
8
10
12
12
12
15
15
19
19
23
23
27
27
27
27
28
28
28
28
28
28
33
33
33
33
33
33
34
34
40
40
48
48
48
48
48
48
51
51
51
50
49
49
48
48
48
65
65
65
65
65
111
110
109
108
108
107
107
106
106
106
106
10610610610610710710810810911011165656565654848484949505151514848484848484040343433333333333328282828282827272727232319191515121212108777777777000000
   Retained Earnings Total Equity00000-637,632-651,082-663,754-347,61600000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
3,905
4,060
4,646
5,880
6,516
3,756
4,137
3,452
1,466
-2,491
-8,561
-13,066
-8,752
-8,344
-6,482
-4,249
-3,139
1,439
7,814
15,318
9,119
15,796
17,792
12,331
13,986
17,537
24,497
24,427
36,722
13,442
10,872
0
-24,253
0
0
0
-57,035
-54,217
-63,869
-71,857
-81,604
-92,230
-113,304
-187,951
-190,693
-188,894
-183,151
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000-183,151-188,894-190,693-187,951-113,304-92,230-81,604-71,857-63,869-54,217-57,035000-24,253010,87213,44236,72224,42724,49717,53713,98612,33117,79215,7969,11915,3187,8141,439-3,139-4,249-6,482-8,344-8,752-13,066-8,561-2,4911,4663,4524,1373,7566,5165,8804,6464,0603,90500000
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
879,033
875,246
866,352
853,766
848,983
0
0
0
0
0
0
0
0
0
1,575,568
1,855,975
1,855,975
1,845,122
0
0
0
0
0
000001,845,1221,855,9751,855,9751,575,568000000000848,983853,766866,352875,246879,033000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
-3,904
85,973
86,618
87,599
85,210
86,949
87,014
87,121
87,837
87,973
100,628
115,371
136,769
138,107
140,279
182,663
183,603
247,761
248,968
316,104
318,297
396,320
397,341
386,511
396,539
398,034
398,470
406,379
400,432
418,027
428,742
534,133
542,120
508,606
508,645
502,035
549,242
550,903
553,235
684,618
686,835
819,124
821,352
822,780
823,615
823,787
825,265
880,866
884,894
879,033
875,246
866,352
853,766
848,983
846,637
846,637
1,027,707
1,027,707
1,027,707
1,027,707
1,027,687
1,597,257
1,584,076
1,575,568
1,855,975
1,855,975
1,845,122
1,845,122
1,854,457
1,853,350
1,851,442
1,849,484
1,849,4841,851,4421,853,3501,854,4571,845,1221,845,1221,855,9751,855,9751,575,5681,584,0761,597,2571,027,6871,027,7071,027,7071,027,7071,027,707846,637846,637848,983853,766866,352875,246879,033884,894880,866825,265823,787823,615822,780821,352819,124686,835684,618553,235550,903549,242502,035508,645508,606542,120534,133428,742418,027400,432406,379398,470398,034396,539386,511397,341396,320318,297316,104248,968247,761183,603182,663140,279138,107136,769115,371100,62887,97387,83787,12187,01486,94985,21087,59986,61885,973-3,90400000



5.3. Balance Sheets

Currency in USD. All numbers in thousands.