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

Beasley Broadcast Group Inc
Buy, Hold or Sell?

Let's analyze Beasley Broadcast Group Inc together

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

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

Get notifications about Beasley Broadcast Group Inc

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

1. Quick Overview

1.1. Quick analysis of Beasley Broadcast Group Inc (30 sec.)










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

How much money do you get?

How much money do you get?
$0.00
When do you have the money?
1 year
How often do you get paid?
62.5%

What is your share worth?

Current worth
$95.35
Expected worth in 1 year
$185.94
How sure are you?
60.0%

+ What do you gain per year?

Total Gains per Share
$90.59
Return On Investment
1,044.9%

For what price can you sell your share?

Current Price per Share
$8.67
Expected price per share
$7.66 - $12.00
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Beasley Broadcast Group Inc (5 min.)




Live pricePrice per Share (EOD)
$8.67
Intrinsic Value Per Share
$-156.07 - $-16.43
Total Value Per Share
$-60.72 - $78.91

2.2. Growth of Beasley Broadcast Group Inc (5 min.)




Is Beasley Broadcast Group Inc growing?

Current yearPrevious yearGrowGrow %
How rich?$145.8m$198.6m-$50.3m-34.0%

How much money is Beasley Broadcast Group Inc making?

Current yearPrevious yearGrowGrow %
Making money$638.8k-$26.7m$27.4m4,295.2%
Net Profit Margin0.8%-42.6%--

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

2.3. Financial Health of Beasley Broadcast Group Inc (5 min.)




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




  Industry Rankings (Broadcasting)  


Richest
#1 / 71

Most Profit
#71 / 71
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of Beasley Broadcast Group Inc is $8.67. 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 Beasley Broadcast Group Inc.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

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

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is $95.35. Based on the TTM, the Book Value Change Per Share is $22.65 per quarter. Based on the YOY, the Book Value Change Per Share is $-0.88 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 $0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Beasley Broadcast Group Inc.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps-2.33-26.9%-0.53-6.1%-0.71-8.2%-0.31-3.6%0.030.3%
Usd Book Value Change Per Share90.431,043.1%22.65261.2%-0.88-10.2%4.2649.2%2.2826.3%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.020.2%0.030.4%
Usd Total Gains Per Share90.431,043.1%22.65261.2%-0.88-10.2%4.2849.4%2.3126.6%
Usd Price Per Share10.77-3.27-0.91-2.06-4.33-
Price to Earnings Ratio-1.16-181.81--1.12-42.37-24.87-
Price-to-Total Gains Ratio0.12-7.91--2.72-5.63-1,296.17-
Price to Book Ratio0.11-0.15-0.14-0.19-0.51-
Price-to-Total Gains Ratio0.12-7.91--2.72-5.63-1,296.17-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share8.67
Number of shares115
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.02
Usd Book Value Change Per Share22.654.26
Usd Total Gains Per Share22.654.28
Gains per Quarter (115 shares)2,604.50492.15
Gains per Year (115 shares)10,418.011,968.62
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
101041810408819611959
2020836208261639223928
3031254312442458825897
4041672416623178437866
5052090520803998049835
606250862498471176511804
707292672916551372513773
808334483334631568615742
909376293752711764717711
100104180104170781960819680

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share2.02.00.050.0%4.08.00.033.3%7.013.00.035.0%25.015.00.062.5%77.022.00.077.8%
Book Value Change Per Share3.01.00.075.0%4.08.00.033.3%7.013.00.035.0%23.017.00.057.5%64.035.00.064.6%
Dividend per Share0.00.04.00.0%0.00.012.00.0%5.00.015.025.0%25.00.015.062.5%47.00.052.047.5%
Total Gains per Share3.01.00.075.0%4.08.00.033.3%7.013.00.035.0%24.016.00.060.0%73.026.00.073.7%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

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

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--90.43422.648+299%-0.883+101%4.263+2022%2.277+3871%
Book Value Per Share--95.34627.528+246%6.672+1329%12.213+681%152.398-37%
Current Ratio--1.6011.772-10%1.819-12%1.883-15%2.292-30%
Debt To Asset Ratio--0.7450.743+0%0.708+5%0.683+9%0.643+16%
Debt To Equity Ratio--2.9192.888+1%2.464+18%2.211+32%1.876+56%
Dividend Per Share----0%-0%0.017-100%0.032-100%
Enterprise Value---381370535.830-377616197.677-1%-413773797.730+8%-396101667.264+4%-4458441708.165+1069%
Eps---2.328-0.531-77%-0.710-69%-0.312-87%0.028-8489%
Ev To Ebitda Ratio---32.317-15.803-51%-20.436-37%-16.389-49%-253.620+685%
Ev To Sales Ratio---1.638-1.587-3%-1.643+0%-1.712+4%-41.114+2409%
Free Cash Flow Per Share---3.556-0.891-75%-0.011-100%-0.220-94%-0.036-99%
Free Cash Flow To Equity Per Share---3.591-1.008-72%-0.028-99%-0.214-94%-0.010-100%
Gross Profit Margin--1.000-129.353+13035%1.408-29%-24.989+2599%-11.995+1299%
Intrinsic Value_10Y_max---16.433--------
Intrinsic Value_10Y_min---156.070--------
Intrinsic Value_1Y_max---0.363--------
Intrinsic Value_1Y_min---3.730--------
Intrinsic Value_3Y_max---2.070--------
Intrinsic Value_3Y_min---21.590--------
Intrinsic Value_5Y_max---4.956--------
Intrinsic Value_5Y_min---50.689--------
Market Cap8138442.300-102%16472941.17021639869.323-24%27045576.770-39%45181030.686-64%109712631.660-85%
Net Profit Margin---0.0610.008-877%-0.426+597%-0.130+113%0.054-213%
Operating Margin--0.0200.111-82%0.063-68%0.032-37%0.091-78%
Operating Ratio--1.8681.190+57%1.147+63%1.510+24%1.377+36%
Pb Ratio0.091-24%0.1130.146-23%0.140-20%0.194-42%0.505-78%
Pe Ratio-0.931+19%-1.157181.805-101%-1.119-3%42.372-103%24.873-105%
Price Per Share8.670-24%10.7703.271+229%0.908+1086%2.062+422%4.332+149%
Price To Free Cash Flow Ratio-0.609+19%-0.757-2.316+206%0.736-203%0.928-182%5.431-114%
Price To Total Gains Ratio0.096-24%0.1197.914-98%-2.719+2383%5.632-98%1296.166-100%
Quick Ratio---506.416-125.344-75%1.607-31620%-23.660-95%14.947-3488%
Return On Assets---0.0060.001-717%-0.042+582%-0.010+68%0.004-258%
Return On Equity---0.0240.004-687%-0.164+571%-0.038+58%0.004-667%
Total Gains Per Share--90.43422.648+299%-0.883+101%4.280+2013%2.309+3817%
Usd Book Value--145833131.000148256811.750-2%198627444.250-27%225012691.950-35%3489910687.475-96%
Usd Book Value Change Per Share--90.43422.648+299%-0.883+101%4.263+2022%2.277+3871%
Usd Book Value Per Share--95.34627.528+246%6.672+1329%12.213+681%152.398-37%
Usd Dividend Per Share----0%-0%0.017-100%0.032-100%
Usd Eps---2.328-0.531-77%-0.710-69%-0.312-87%0.028-8489%
Usd Free Cash Flow---5439357.000-1417720.500-74%-338491.750-94%-1503615.800-72%1147481.225-574%
Usd Free Cash Flow Per Share---3.556-0.891-75%-0.011-100%-0.220-94%-0.036-99%
Usd Free Cash Flow To Equity Per Share---3.591-1.008-72%-0.028-99%-0.214-94%-0.010-100%
Usd Market Cap8138442.300-102%16472941.17021639869.323-24%27045576.770-39%45181030.686-64%109712631.660-85%
Usd Price Per Share8.670-24%10.7703.271+229%0.908+1086%2.062+422%4.332+149%
Usd Profit---3560575.000638817.000-657%-26799546.000+653%-6844472.100+92%1326901.750-368%
Usd Revenue--58190116.00059688694.250-3%63346903.000-8%59807983.750-3%53411720.575+9%
Usd Total Gains Per Share--90.43422.648+299%-0.883+101%4.280+2013%2.309+3817%
 EOD+2 -6MRQTTM+10 -27YOY+17 -205Y+17 -2210Y+13 -26

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-0.931
Price to Book Ratio (EOD)Between0-10.091
Net Profit Margin (MRQ)Greater than0-0.061
Operating Margin (MRQ)Greater than00.020
Quick Ratio (MRQ)Greater than1-506.416
Current Ratio (MRQ)Greater than11.601
Debt to Asset Ratio (MRQ)Less than10.745
Debt to Equity Ratio (MRQ)Less than12.919
Return on Equity (MRQ)Greater than0.15-0.024
Return on Assets (MRQ)Greater than0.05-0.006
Total4/10 (40.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5042.096
Ma 20Greater thanMa 508.641
Ma 50Greater thanMa 10010.916
Ma 100Greater thanMa 20011.537
OpenGreater thanClose9.408
Total1/5 (20.0%)

4. In-depth Analysis

4.1 About Beasley Broadcast Group Inc

Beasley Broadcast Group, Inc., a multi-platform media company, owns and operates radio stations in the United States. The company offers local and national advertisers integrated marketing solutions across audio, digital, and event platforms. It operates Houston Outlaws, an esports team that competes in the Overwatch League; and an esports team that competes in the Rocket League. Beasley Broadcast Group, Inc. was founded in 1961 and is based in Naples, Florida.

Fundamental data was last updated by Penke on 2024-12-05 13:37:06.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is not making a profit/loss.
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 less efficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is able to pay all its short-term debts.
The company is unable 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 unable 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 expensive.
Based on how much money comes from the company's main activities, the company is expensive.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Beasley Broadcast Group Inc to the Broadcasting industry mean.
  • A Net Profit Margin of -6.1% means that $-0.06 for each $1 in revenue is generated as profit.

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

  • The MRQ is -6.1%. The company is making a loss. -1
  • The TTM is 0.8%. The company is not making a profit/loss.
Trends
Current periodCompared to+/- 
MRQ-6.1%TTM0.8%-6.9%
TTM0.8%YOY-42.6%+43.4%
TTM0.8%5Y-13.0%+13.8%
5Y-13.0%10Y5.4%-18.4%
Compared to industry (Broadcasting)
PeriodCompanyIndustry (mean)+/- 
MRQ-6.1%0.6%-6.7%
TTM0.8%-1.0%+1.8%
YOY-42.6%-1.5%-41.1%
5Y-13.0%1.7%-14.7%
10Y5.4%4.0%+1.4%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Beasley Broadcast Group Inc to the Broadcasting industry mean.
  • -0.6% Return on Assets means that Beasley Broadcast Group Inc generated $-0.01 profit for each $1 in assets.

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

  • The MRQ is -0.6%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is 0.1%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ-0.6%TTM0.1%-0.7%
TTM0.1%YOY-4.2%+4.3%
TTM0.1%5Y-1.0%+1.1%
5Y-1.0%10Y0.4%-1.4%
Compared to industry (Broadcasting)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.6%--0.6%
TTM0.1%-0.2%+0.3%
YOY-4.2%--4.2%
5Y-1.0%0.2%-1.2%
10Y0.4%0.8%-0.4%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Beasley Broadcast Group Inc to the Broadcasting industry mean.
  • -2.4% Return on Equity means Beasley Broadcast Group Inc generated $-0.02 for each $1 the owners (shareholders) invested.

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

  • The MRQ is -2.4%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is 0.4%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ-2.4%TTM0.4%-2.9%
TTM0.4%YOY-16.4%+16.8%
TTM0.4%5Y-3.8%+4.3%
5Y-3.8%10Y0.4%-4.3%
Compared to industry (Broadcasting)
PeriodCompanyIndustry (mean)+/- 
MRQ-2.4%0.3%-2.7%
TTM0.4%-0.3%+0.7%
YOY-16.4%0.4%-16.8%
5Y-3.8%0.3%-4.1%
10Y0.4%1.1%-0.7%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Beasley Broadcast Group Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Beasley Broadcast Group Inc is operating .

  • Measures how much profit Beasley Broadcast Group Inc makes for each $1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Beasley Broadcast Group Inc to the Broadcasting industry mean.
  • An Operating Margin of 2.0% means the company generated $0.02  for each $1 in revenue (before taxes).

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

  • The MRQ is 2.0%. The company is operating less efficient.
  • The TTM is 11.1%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ2.0%TTM11.1%-9.1%
TTM11.1%YOY6.3%+4.8%
TTM11.1%5Y3.2%+7.9%
5Y3.2%10Y9.1%-6.0%
Compared to industry (Broadcasting)
PeriodCompanyIndustry (mean)+/- 
MRQ2.0%3.3%-1.3%
TTM11.1%1.2%+9.9%
YOY6.3%5.8%+0.5%
5Y3.2%6.2%-3.0%
10Y9.1%8.1%+1.0%
4.3.2.2. Operating Ratio

Measures how efficient Beasley Broadcast Group Inc is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Broadcasting industry mean).
  • An Operation Ratio of 1.87 means that the operating costs are $1.87 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Beasley Broadcast Group Inc:

  • The MRQ is 1.868. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.190. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.868TTM1.190+0.678
TTM1.190YOY1.147+0.043
TTM1.1905Y1.510-0.320
5Y1.51010Y1.377+0.132
Compared to industry (Broadcasting)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8681.126+0.742
TTM1.1901.094+0.096
YOY1.1471.011+0.136
5Y1.5100.978+0.532
10Y1.3770.954+0.423
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Beasley Broadcast Group Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Broadcasting industry mean).
  • A Current Ratio of 1.60 means the company has $1.60 in assets for each $1 in short-term debts.

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

  • The MRQ is 1.601. The company is able to pay all its short-term debts. +1
  • The TTM is 1.772. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.601TTM1.772-0.171
TTM1.772YOY1.819-0.047
TTM1.7725Y1.883-0.111
5Y1.88310Y2.292-0.409
Compared to industry (Broadcasting)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6011.589+0.012
TTM1.7721.589+0.183
YOY1.8191.522+0.297
5Y1.8831.749+0.134
10Y2.2921.632+0.660
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Beasley Broadcast Group Inc to the Broadcasting industry mean.
  • A Quick Ratio of -506.42 means the company can pay off $-506.42 for each $1 in debt (using most liquid assets).

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

  • The MRQ is -506.416. The company is unable to pay all its short-term debts with the most liquid assets. -2
  • The TTM is -125.344. The company is unable to pay all its short-term debts with the most liquid assets. -2
Trends
Current periodCompared to+/- 
MRQ-506.416TTM-125.344-381.073
TTM-125.344YOY1.607-126.950
TTM-125.3445Y-23.660-101.684
5Y-23.66010Y14.947-38.607
Compared to industry (Broadcasting)
PeriodCompanyIndustry (mean)+/- 
MRQ-506.4161.009-507.425
TTM-125.3441.017-126.361
YOY1.6071.072+0.535
5Y-23.6601.097-24.757
10Y14.9471.132+13.815
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Beasley Broadcast Group Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Beasley Broadcast Group Inc to Broadcasting industry mean.
  • A Debt to Asset Ratio of 0.74 means that Beasley Broadcast Group Inc assets are financed with 74.5% credit (debt) and the remaining percentage (100% - 74.5%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.745. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.743. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.745TTM0.743+0.002
TTM0.743YOY0.708+0.035
TTM0.7435Y0.683+0.060
5Y0.68310Y0.643+0.040
Compared to industry (Broadcasting)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7450.558+0.187
TTM0.7430.561+0.182
YOY0.7080.515+0.193
5Y0.6830.518+0.165
10Y0.6430.514+0.129
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Beasley Broadcast Group Inc to the Broadcasting industry mean.
  • A Debt to Equity ratio of 291.9% means that company has $2.92 debt for each $1 in shareholders equity.

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

  • The MRQ is 2.919. The company is unable to pay all its debts with equity. -1
  • The TTM is 2.888. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ2.919TTM2.888+0.031
TTM2.888YOY2.464+0.424
TTM2.8885Y2.211+0.677
5Y2.21110Y1.876+0.335
Compared to industry (Broadcasting)
PeriodCompanyIndustry (mean)+/- 
MRQ2.9191.174+1.745
TTM2.8881.214+1.674
YOY2.4641.112+1.352
5Y2.2111.228+0.983
10Y1.8761.165+0.711
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 Beasley Broadcast Group Inc generates.

  • Above 15 is considered overpriced but always compare Beasley Broadcast Group Inc to the Broadcasting industry mean.
  • A PE ratio of -1.16 means the investor is paying $-1.16 for every $1 in earnings.

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

  • The EOD is -0.931. Based on the earnings, the company is expensive. -2
  • The MRQ is -1.157. Based on the earnings, the company is expensive. -2
  • The TTM is 181.805. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-0.931MRQ-1.157+0.226
MRQ-1.157TTM181.805-182.962
TTM181.805YOY-1.119+182.924
TTM181.8055Y42.372+139.434
5Y42.37210Y24.873+17.498
Compared to industry (Broadcasting)
PeriodCompanyIndustry (mean)+/- 
EOD-0.9311.104-2.035
MRQ-1.1571.354-2.511
TTM181.805-0.091+181.896
YOY-1.119-0.518-0.601
5Y42.3723.105+39.267
10Y24.87312.297+12.576
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 Beasley Broadcast Group Inc:

  • The EOD is -0.609. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -0.757. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -2.316. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-0.609MRQ-0.757+0.148
MRQ-0.757TTM-2.316+1.559
TTM-2.316YOY0.736-3.052
TTM-2.3165Y0.928-3.244
5Y0.92810Y5.431-4.504
Compared to industry (Broadcasting)
PeriodCompanyIndustry (mean)+/- 
EOD-0.6090.558-1.167
MRQ-0.7570.819-1.576
TTM-2.3160.425-2.741
YOY0.7362.075-1.339
5Y0.9283.157-2.229
10Y5.4313.076+2.355
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 Beasley Broadcast Group Inc is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Broadcasting industry mean).
  • A PB ratio of 0.11 means the investor is paying $0.11 for each $1 in book value.

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

  • The EOD is 0.091. Based on the equity, the company is cheap. +2
  • The MRQ is 0.113. Based on the equity, the company is cheap. +2
  • The TTM is 0.146. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.091MRQ0.113-0.022
MRQ0.113TTM0.146-0.033
TTM0.146YOY0.140+0.005
TTM0.1465Y0.194-0.048
5Y0.19410Y0.505-0.312
Compared to industry (Broadcasting)
PeriodCompanyIndustry (mean)+/- 
EOD0.0910.759-0.668
MRQ0.1130.823-0.710
TTM0.1460.911-0.765
YOY0.1400.818-0.678
5Y0.1941.116-0.922
10Y0.5052.109-1.604
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 Beasley Broadcast Group Inc.

4.8.1. Institutions holding Beasley Broadcast Group Inc

Institutions are holding 15.017% of the shares of Beasley Broadcast Group Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30Bank of America Corp0.80760286180880.0308
2024-06-30BlackRock Inc0.145505155200
2024-09-30Gamco Investors, Inc. Et Al2.0970.00413715517995.0882
2024-09-30Gabelli Funds LLC1.29810.001823000850058.6207
2024-09-30Vanguard Group Inc1.0901019315-22-0.1138
2024-09-30Geode Capital Management, LLC0.9308016493-2226-11.8917
2024-09-30SignatureFD, LLC0.25090.0009444565117.1587
2024-09-30UBS Group AG0.0420744-145-16.3105
2024-09-30Tower Research Capital LLC0.02250.0001398-308-43.6261
2024-06-30Royal Bank of Canada0.000207100
2024-06-30U.S. Bancorp0.000103800
2024-09-30Wells Fargo & Co0.001017-750-97.7836
2024-09-30Barclays PLC0.00020330
2024-09-30Morgan Stanley - Brokerage Accounts0.00010220
2024-09-30JPMorgan Chase & Co0.00010100
2024-09-30State Street Corp000-739-100
2024-09-30NJ State Employees Deferred Compnstin Pl000-750-100
2024-09-30Susquehanna International Group, LLP000-1805-100
2024-09-30Northern Trust Corp000-2040-100
2024-09-30Bridgeway Capital Management, LLC000-4411-100
Total 6.68620.0069439414-2153-0.5%

4.9.2. Funds holding Beasley Broadcast Group Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30Gabelli Small Cap Growth AAA0.46560.00631650001500010
2024-06-30TETON Westwood Mighty Mites AAA0.45150.0375160000-18000-10.1124
2024-06-30Gabelli Global Small & Mid Cap Value Tru0.16930.0316000000
2024-06-30Gabelli Multimedia0.11290.01574000000
2024-06-30Gabelli Global Mini Mites I0.07050.15842500000
2024-09-301290 VT GAMCO Small Company Value IB1.38280.007124500-500-2
2024-10-31Vanguard Total Stock Mkt Idx Inv0.887501572500
2024-09-30Fidelity Nasdaq Composite Index0.79630.00091410900
2024-09-30GAMCO SMID Cap Value0.23420.0215415000
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr0.18880334500
2024-09-301290 VT GAMCO Mergers & Acquisitions IB0.1270.0143225000
2024-09-30Bridgeway Ultra-Small Company Market0.12590.01372231-2180-49.4219
2024-06-30SSgA U.S. Total Market Index Strategy0.00580205060842.1637
2024-10-31SEI GMF Hi Yld Fxd Inc USD Inv Acc0.11040.0034195619560
2024-09-30Fidelity Extended Market Index0.095901700-2240-56.8528
2024-06-30NT Quality SCC US Fund - L0.0040.0004143300
2024-09-30NT Ext Equity Mkt Idx Fd - L0.07250.0002128500
2024-09-30Northern Trust Extended Eq Market Idx0.07250.0002128500
2024-10-31SEI US High Yield Bond Class F0.06690.0033118511850
2024-09-30Gabelli Asset Mgt Sm-Cap Val0.04520.02680000
Total 5.48550.3399528004-4171-0.8%

5.3. Insider Transactions

Insiders are holding 25.785% of the shares of Beasley Broadcast Group Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-11-20Brian E BeasleyBUY508.11
2024-11-15Brian E BeasleyBUY258.72
2024-11-11Brian E BeasleyBUY508.53
2024-11-07Brian E BeasleyBUY1259.75
2024-11-07Caroline BeasleyBUY10009.98
2024-09-12Brian E BeasleyBUY24010.8
2024-09-12Bruce G BeasleyBUY25011
2024-09-12Caroline BeasleyBUY30011.2
2024-09-10Caroline BeasleyBUY35010
2024-02-15Brian E BeasleyBUY6017
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 Assets571,479
Total Liabilities425,646
Total Stockholder Equity145,833
 As reported
Total Liabilities 425,646
Total Stockholder Equity+ 145,833
Total Assets = 571,479

Assets

Total Assets571,479
Total Current Assets87,575
Long-term Assets483,903
Total Current Assets
Cash And Cash Equivalents 27,802
Short-term Investments -27,774,198
Net Receivables 49,112
Other Current Assets 10,662
Total Current Assets  (as reported)87,575
Total Current Assets  (calculated)-27,686,622
+/- 27,774,198
Long-term Assets
Property Plant Equipment 80,116
Intangible Assets 2,139
Long-term Assets Other 401,648
Long-term Assets  (as reported)483,903
Long-term Assets  (calculated)483,903
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities54,693
Long-term Liabilities370,953
Total Stockholder Equity145,833
Total Current Liabilities
Short-term Debt 8,250
Accounts payable 19,138
Other Current Liabilities 27,305
Total Current Liabilities  (as reported)54,693
Total Current Liabilities  (calculated)54,693
+/-0
Long-term Liabilities
Long term Debt 265,210
Capital Lease Obligations 37,920
Long-term Liabilities Other 7,400
Long-term Liabilities  (as reported)370,953
Long-term Liabilities  (calculated)310,530
+/- 60,423
Total Stockholder Equity
Common Stock35
Retained Earnings 21,214
Accumulated Other Comprehensive Income 346
Other Stockholders Equity 124,238
Total Stockholder Equity (as reported)145,833
Total Stockholder Equity (calculated)145,833
+/-0
Other
Capital Stock35
Cash and Short Term Investments 27,802
Common Stock Shares Outstanding 1,530
Liabilities and Stockholders Equity 571,479
Net Debt 275,328
Net Invested Capital 411,043
Net Working Capital 32,883
Property Plant and Equipment Gross 80,116
Short Long Term Debt Total 303,130



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-31
> Total Assets 
0
0
0
185,861
199,877
224,882
224,192
218,159
331,471
334,361
326,411
318,594
278,126
279,636
281,181
282,091
284,765
285,332
280,122
277,891
278,311
281,750
283,865
286,300
286,337
283,441
285,783
280,817
279,901
280,073
298,874
297,968
341,444
342,664
341,463
337,152
334,480
332,155
333,392
264,636
263,753
264,352
249,732
249,926
249,458
250,749
251,729
253,012
252,893
254,666
256,493
254,989
255,182
257,602
258,728
259,373,000
260,780
260,967,000
262,869
264,209
262,332
263,951
263,716
315,967
314,122
315,492
310,134,000
311,402
311,839
311,316
312,963
661,670
638,161
630,475
631,920
654,719
636,203
642,916
681,774
681,085
719,305
723,896
739,883
759,993
748,659
734,605
735,537
738,614
762,099
771,864
762,949
762,088
746,633
748,610
744,983
707,437
698,128
698,426
594,381
594,718
566,280
573,168
571,479
571,479573,168566,280594,718594,381698,426698,128707,437744,983748,610746,633762,088762,949771,864762,099738,614735,537734,605748,659759,993739,883723,896719,305681,085681,774642,916636,203654,719631,920630,475638,161661,670312,963311,316311,839311,402310,134,000315,492314,122315,967263,716263,951262,332264,209262,869260,967,000260,780259,373,000258,728257,602255,182254,989256,493254,666252,893253,012251,729250,749249,458249,926249,732264,352263,753264,636333,392332,155334,480337,152341,463342,664341,444297,968298,874280,073279,901280,817285,783283,441286,337286,300283,865281,750278,311277,891280,122285,332284,765282,091281,181279,636278,126318,594326,411334,361331,471218,159224,192224,882199,877185,861000
   > Total Current Assets 
0
0
0
30,248
26,865
30,066
30,067
28,705
30,929
27,701
33,617
32,309
29,393
30,874
33,270
34,987
34,457
34,935
35,299
34,786
34,765
36,177
39,485
41,721
43,289
41,710
45,056
43,135
42,315
41,620
39,031
36,075
35,714
37,596
36,474
34,404
32,158
29,279
31,129
26,830
26,242
27,525
27,152
27,819
27,277
29,175
30,703
32,240
31,789
34,197
36,214
34,839
35,126
37,427
32,836
33,391
35,354
36,314
34,585
35,852
33,712
35,004
34,777
35,538
34,292
35,911
34,082
37,080
37,826
37,725
38,918
103,419
83,796
83,550
85,218
84,661
66,630
73,865
72,331
70,946
66,981
69,706
69,923
79,658
18,479
64,238
68,744
77,525
101,863
114,354
109,237
112,199
99,515
101,862
93,418
105,661
92,108
104,391
91,320
86,647
80,594
88,423
87,575
87,57588,42380,59486,64791,320104,39192,108105,66193,418101,86299,515112,199109,237114,354101,86377,52568,74464,23818,47979,65869,92369,70666,98170,94672,33173,86566,63084,66185,21883,55083,796103,41938,91837,72537,82637,08034,08235,91134,29235,53834,77735,00433,71235,85234,58536,31435,35433,39132,83637,42735,12634,83936,21434,19731,78932,24030,70329,17527,27727,81927,15227,52526,24226,83031,12929,27932,15834,40436,47437,59635,71436,07539,03141,62042,31543,13545,05641,71043,28941,72139,48536,17734,76534,78635,29934,93534,45734,98733,27030,87429,39332,30933,61727,70130,92928,70530,06730,06626,86530,248000
       Cash And Cash Equivalents 
0
0
0
7,003
7,292
6,508
7,327
5,743
8,567
2,276
4,603
4,999
1,238
3,318
2,635
5,448
9,422
7,147
7,701
7,730
10,065
8,407
10,407
14,850
17,149
12,799
15,753
16,279
14,116
13,049
12,632
8,546
7,072
6,850
6,090
6,551
5,028
3,150
4,984
3,454
4,502
4,875
5,286
5,893
6,899
7,923
9,626
10,660
10,720
11,907
15,090
13,610
15,317
15,397
11,352
11,661,000
14,223
12,992,000
12,490
14,299
12,719
12,091
13,221
14,259
12,347
11,571
11,096,000
14,318
15,557
14,121
16,651
20,325
18,871
17,047
15,455
13,922
13,170
14,822
9,980
13,434
16,394
12,272
11,899
18,648
18,479
22,841
15,492
20,759
56,211
57,141
48,142
51,379
50,707
45,918
32,849
39,535
35,895
35,491
29,665
26,734
27,763
33,294
27,802
27,80233,29427,76326,73429,66535,49135,89539,53532,84945,91850,70751,37948,14257,14156,21120,75915,49222,84118,47918,64811,89912,27216,39413,4349,98014,82213,17013,92215,45517,04718,87120,32516,65114,12115,55714,31811,096,00011,57112,34714,25913,22112,09112,71914,29912,49012,992,00014,22311,661,00011,35215,39715,31713,61015,09011,90710,72010,6609,6267,9236,8995,8935,2864,8754,5023,4544,9843,1505,0286,5516,0906,8507,0728,54612,63213,04914,11616,27915,75312,79917,14914,85010,4078,40710,0657,7307,7017,1479,4225,4482,6353,3181,2384,9994,6032,2768,5675,7437,3276,5087,2927,003000
       Net Receivables 
0
0
0
21,327
17,880
21,273
20,478
20,537
18,978
21,237
22,144
24,301
20,790
20,884
20,620
23,168
18,831
21,217
21,136
24,001
19,249
22,368
24,330
23,874
22,518
26,216
24,896
23,060
20,961
22,771
22,691
25,616
23,777
26,308
26,367
25,077
24,324
23,261
23,120
21,577
18,624
18,012
18,729
19,858
17,534
18,540
18,712
18,377
16,071
17,525
16,714
17,760
15,397
16,829
16,999
18,175
16,736
17,732
17,107
17,195
15,686
16,571
16,363
17,638
17,621
19,786
18,542
19,848
18,316
18,946
19,175
56,064
55,767
57,555
60,894
60,601
40,018
46,159
46,784
52,417
41,376
47,487
49,058
54,577
46,694
29,692
38,558
47,395
36,687
44,339
47,198
53,378
42,112
45,629
46,697
56,684
47,488
55,299
47,687
53,424
46,509
47,175
49,112
49,11247,17546,50953,42447,68755,29947,48856,68446,69745,62942,11253,37847,19844,33936,68747,39538,55829,69246,69454,57749,05847,48741,37652,41746,78446,15940,01860,60160,89457,55555,76756,06419,17518,94618,31619,84818,54219,78617,62117,63816,36316,57115,68617,19517,10717,73216,73618,17516,99916,82915,39717,76016,71417,52516,07118,37718,71218,54017,53419,85818,72918,01218,62421,57723,12023,26124,32425,07726,36726,30823,77725,61622,69122,77120,96123,06024,89626,21622,51823,87424,33022,36819,24924,00121,13621,21718,83123,16820,62020,88420,79024,30122,14421,23718,97820,53720,47821,27317,88021,327000
       Other Current Assets 
0
0
0
1,918
1,693
2,285
2,261
2,426
3,384
4,188
6,869
3,009
7,364
6,673
1,013
993
6,204
6,570
6,462
3,055
5,451
5,401
4,749
2,996
3,623
2,694
1,193
972
609
149
3,708
1,913
4,865
4,437
4,017
2,776
2,807
2,868
3,025
1,799
3,115
4,638
3,137
2,068
2,844
2,712
2,365
1,742
2,299
2,795
2,800
2,010
2,139
2,395
2,117
2,172
2,067
2,222
2,492
2,523
2,365
2,975
2,340
2,784
2,017
1,449
1,562
1,017
922
896
1,087
22,120
1,962
1,814
1,812
4,136
4,420
4,218
5,508
1,960
4,499
3,933
2,319
2,916
4,017
8,040
9,198
6,884
5,079
8,067
5,156
3,397
2,865
3,984
3,903
4,364
8,726
13,601
13,968
10,827
6,322
7,953
10,662
10,6627,9536,32210,82713,96813,6018,7264,3643,9033,9842,8653,3975,1568,0675,0796,8849,1988,0404,0172,9162,3193,9334,4991,9605,5084,2184,4204,1361,8121,8141,96222,1201,0878969221,0171,5621,4492,0172,7842,3402,9752,3652,5232,4922,2222,0672,1722,1172,3952,1392,0102,8002,7952,2991,7422,3652,7122,8442,0683,1374,6383,1151,7993,0252,8682,8072,7764,0174,4374,8651,9133,7081496099721,1932,6943,6232,9964,7495,4015,4513,0556,4626,5706,2049931,0136,6737,3643,0096,8694,1883,3842,4262,2612,2851,6931,918000
   > Long-term Assets 
0
0
0
155,613
173,012
194,816
194,126
189,453
300,543
306,659
292,795
286,285
248,734
248,761
247,911
247,104
250,308
250,398
244,823
243,105
243,546
245,574
244,379
244,580
243,048
241,732
240,727
237,682
237,586
238,453
259,843
261,893
305,730
305,068
304,989
302,748
302,322
302,875
302,263
237,806
237,511
236,827
222,580
222,107
222,182
221,573
221,025
220,772
221,104
220,469
220,279
220,150
220,056
220,175
225,892
225,982
225,426
224,653
228,284
228,357
228,620
228,946
228,939
280,429
279,830
279,581
276,053
274,322
274,013
273,591
274,045
558,251
554,365
546,925
546,702
570,058
569,573
569,051
609,442
610,139
652,324
654,190
669,960
680,402
730,180
670,427
667,192
661,089
660,235
657,510
653,712
649,890
647,118
646,748
651,565
609,283
606,020
594,035
503,061
508,072
485,685
484,745
483,903
483,903484,745485,685508,072503,061594,035606,020609,283651,565646,748647,118649,890653,712657,510660,235661,089667,192670,427730,180680,402669,960654,190652,324610,139609,442569,051569,573570,058546,702546,925554,365558,251274,045273,591274,013274,322276,053279,581279,830280,429228,939228,946228,620228,357228,284224,653225,426225,982225,892220,175220,056220,150220,279220,469221,104220,772221,025221,573222,182222,107222,580236,827237,511237,806302,263302,875302,322302,748304,989305,068305,730261,893259,843238,453237,586237,682240,727241,732243,048244,580244,379245,574243,546243,105244,823250,398250,308247,104247,911248,761248,734286,285292,795306,659300,543189,453194,126194,816173,012155,613000
       Property Plant Equipment 
0
0
0
15,773
16,556
19,455
19,355
15,620
19,399
21,127
21,315
20,260
18,431
18,054
18,548
18,078
17,664
17,396
17,273
16,980
17,393
18,426
18,618
18,730
18,149
18,223
18,295
19,008
19,082
19,779
24,980
25,788
26,764
26,598
26,798
27,093
26,919
26,524
26,253
25,809
25,283
24,191
23,539
21,913
21,556
21,113
20,724
20,575
20,243
19,970
19,893
19,761
18,493
18,452
18,988
19,067
18,819
18,856
19,964
20,137
20,713
20,924
17,896
28,254
28,014
27,697
27,988
27,523
27,394
27,336
25,565
60,167
59,728
59,129
59,108
59,319
58,980
58,420
58,514
57,754
95,047
97,123
98,016
93,929
95,338
94,508
91,687
88,421
92,338
90,477
87,544
84,318
84,140
89,942
95,562
94,592
91,533
91,141
89,406
86,242
84,411
83,351
80,116
80,11683,35184,41186,24289,40691,14191,53394,59295,56289,94284,14084,31887,54490,47792,33888,42191,68794,50895,33893,92998,01697,12395,04757,75458,51458,42058,98059,31959,10859,12959,72860,16725,56527,33627,39427,52327,98827,69728,01428,25417,89620,92420,71320,13719,96418,85618,81919,06718,98818,45218,49319,76119,89319,97020,24320,57520,72421,11321,55621,91323,53924,19125,28325,80926,25326,52426,91927,09326,79826,59826,76425,78824,98019,77919,08219,00818,29518,22318,14918,73018,61818,42617,39316,98017,27317,39617,66418,07818,54818,05418,43120,26021,31521,12719,39915,62019,35519,45516,55615,773000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
11,974
11,974
11,974
11,973,571
11,974
11,974
11,974
10,128,224
10,128
10,128
10,128
10,128,224
10,128
10,128
10,128
10,128,224
10,128
10,128
19,767
19,932
29,253
29,489
29,489
29,489
29,489
29,489
29,489
13,629
13,629
13,629
13,629
13,629
13,629
13,629
13,629
13,629
13,629
13,629
13,629
13,629
13,629
13,629
13,629
13,629
13,629
13,629
13,629
13,629
13,629
13,629
7,062
8,858
8,858
8,858
5,337
5,337
5,337
5,337
5,337
3,393
3,393
3,393
3,393
15,275
15,275
15,275
25,377
25,377
25,377
25,377
25,377
28,597
28,597
28,597
28,597
28,597
28,597
28,597
28,597
28,597
28,597
22,740
23,662
13,265
13,265
13,265
2,683
922
922
922
0
09229229222,68313,26513,26513,26523,66222,74028,59728,59728,59728,59728,59728,59728,59728,59728,59728,59725,37725,37725,37725,37725,37715,27515,27515,2753,3933,3933,3933,3935,3375,3375,3375,3375,3378,8588,8588,8587,06213,62913,62913,62913,62913,62913,62913,62913,62913,62913,62913,62913,62913,62913,62913,62913,62913,62913,62913,62913,62913,62913,62913,62929,48929,48929,48929,48929,48929,48929,25319,93219,76710,12810,12810,128,22410,12810,12810,12810,128,22410,12810,12810,12810,128,22411,97411,97411,97411,973,57111,97411,97411,974000000000000
       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
3,075
3,008
2,940
2,870
2,800
2,729
2,656
2,582
2,501
2,403
2,306
2,207
1,931
1,840
1,748
1,656
1,562
1,469
800
0
0
0
1,900
0
0
0
1,900
0
0
0
0
0
0
0
7,900
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000007,90000000001,9000001,9000008001,4691,5621,6561,7481,8401,9312,2072,3062,4032,5012,5822,6562,7292,8002,8702,9403,0083,0750000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
137,287
151,339
169,944
168,884
164,894
273,000
277,348
263,328
258,135
218,984
219,337
217,984
217,815
217,590
16,036
217,236
217,007
216,702
216,537
216,373
216,209
213,303
213,303
213,303
209,790
199,661
199,661
206,324
206,324
240,522
240,522
240,522
238,372
238,372
238,372
238,372
191,749
191,749
179,029
178,914
178,914
178,914
178,914
178,914
178,914
178,914
178,914
178,914
178,914
178,959
178,959
183,102
183,252
183,282
183,282
186,089
186,175
186,240
186,330
109,117
235,686
235,469
235,534
235,399
235,264
235,195
235,125
232,890
477,107
477,744
478,388
478,326
489,737
489,733
489,677
519,593
519,559
519,514
519,440
532,419
546,862
539,175
538,292
537,423
534,418
533,463
532,652
531,842
531,111
528,592
526,377
524,747
495,470
495,228
484,945
401,470
395,729
395,657
395,584
2,139
2,139395,584395,657395,729401,470484,945495,228495,470524,747526,377528,592531,111531,842532,652533,463534,418537,423538,292539,175546,862532,419519,440519,514519,559519,593489,677489,733489,737478,326478,388477,744477,107232,890235,125235,195235,264235,399235,534235,469235,686109,117186,330186,240186,175186,089183,282183,282183,252183,102178,959178,959178,914178,914178,914178,914178,914178,914178,914178,914178,914178,914179,029191,749191,749238,372238,372238,372238,372240,522240,522240,522206,324206,324199,661199,661209,790213,303213,303213,303216,209216,373216,537216,702217,007217,23616,036217,590217,815217,984219,337218,984258,135263,328277,348273,000164,894168,884169,944151,339137,287000
       Other Assets 
0
0
0
0
156,456
175,361
174,770
173,834
281,143
285,533
271,479
266,025
230,302
230,708
229,363
229,026
232,644
233,002
227,550
226,125
226,153
227,147
225,762
225,849
224,899
223,508
222,433
218,674
218,504
218,674
234,863
236,105
278,966
278,470
278,191
275,655
275,403
276,352
276,010
211,997
212,228
212,636
199,041
200,194
200,625
200,461
200,302
200,197
200,860
200,499
200,385
200,389
201,563
201,723
206,904
259,113,627
0
260,706,033
0
0
0
0
0
0
0
0
309,823,866
0
0
0
0
0
0
0
0
0
5,585
0
5,957
0
0
0
14,148
-67
11,695
-60
-399
552,966
0
5,784
0
762,088
695,926
0
60,569
-7,506
0
0
0
547,534,000
0
539,874,000
570,907,521
570,907,521539,874,0000547,534,000000-7,50660,5690695,926762,08805,7840552,966-399-6011,695-6714,1480005,95705,585000000000309,823,86600000000260,706,0330259,113,627206,904201,723201,563200,389200,385200,499200,860200,197200,302200,461200,625200,194199,041212,636212,228211,997276,010276,352275,403275,655278,191278,470278,966236,105234,863218,674218,504218,674222,433223,508224,899225,849225,762227,147226,153226,125227,550233,002232,644229,026229,363230,708230,302266,025271,479285,533281,143173,834174,770175,361156,4560000
> Total Liabilities 
0
0
0
188,780
119,674
144,622
143,256
139,201
255,096
262,086
265,680
261,393
231,203
230,111
230,177
227,911
226,277
222,055
214,370
208,480
208,598
207,457
206,626
205,225
204,234
198,553
197,004
192,819
192,849
191,926
211,557
210,376
255,042
255,723
255,127
251,967
249,568
245,404
245,250
217,110
215,974
215,255
199,138
197,486
196,237
195,007
193,476
190,785
188,592
187,234
186,321
181,342
179,180
177,649
177,449
176,324,000
175,315
172,960,000
172,286
170,583
168,948
168,210
166,164
185,425
183,301
182,870
179,024,000
177,865
177,463
175,322
176,124
459,178
429,741
418,756
414,904
368,553
368,218
370,721
407,844
406,051
443,504
444,679
458,414
475,521
474,105
477,544
478,434
471,513
509,359
518,557
511,016
499,006
487,092
503,073
498,699
485,286
478,027
488,617
451,933
445,740
417,153
424,080
425,646
425,646424,080417,153445,740451,933488,617478,027485,286498,699503,073487,092499,006511,016518,557509,359471,513478,434477,544474,105475,521458,414444,679443,504406,051407,844370,721368,218368,553414,904418,756429,741459,178176,124175,322177,463177,865179,024,000182,870183,301185,425166,164168,210168,948170,583172,286172,960,000175,315176,324,000177,449177,649179,180181,342186,321187,234188,592190,785193,476195,007196,237197,486199,138215,255215,974217,110245,250245,404249,568251,967255,127255,723255,042210,376211,557191,926192,849192,819197,004198,553204,234205,225206,626207,457208,598208,480214,370222,055226,277227,911230,177230,111231,203261,393265,680262,086255,096139,201143,256144,622119,674188,780000
   > Total Current Liabilities 
0
0
0
25,824
10,778
12,400
12,119
10,148
13,658
19,572
27,905
26,415
22,875
25,501
15,920
15,921
15,424
16,107
16,469
7,987
8,376
10,302
13,387
15,140
18,277
15,876
17,630
10,734
11,331
12,289
15,035
15,734
12,140
12,298
13,658
12,450
12,219
13,097
15,424
13,354
13,599
14,242
14,011
16,041
15,508
15,565
15,976
15,278
15,214
15,189
15,836
15,049
14,884
15,733
13,842
12,636
13,044
14,309
14,924
14,316
12,533
14,348
12,685
14,027
12,290
11,976
10,824
10,899
11,087
11,502
17,186
33,947
25,974
27,379
26,770
28,961
28,929
31,426
34,884
28,859
33,149
36,596
42,296
53,192
45,964
46,462
48,356
40,460
37,647
49,439
43,771
44,502
37,810
49,865
47,433
56,695
51,022
60,719
48,347
48,296
41,965
49,922
54,693
54,69349,92241,96548,29648,34760,71951,02256,69547,43349,86537,81044,50243,77149,43937,64740,46048,35646,46245,96453,19242,29636,59633,14928,85934,88431,42628,92928,96126,77027,37925,97433,94717,18611,50211,08710,89910,82411,97612,29014,02712,68514,34812,53314,31614,92414,30913,04412,63613,84215,73314,88415,04915,83615,18915,21415,27815,97615,56515,50816,04114,01114,24213,59913,35415,42413,09712,21912,45013,65812,29812,14015,73415,03512,28911,33110,73417,63015,87618,27715,14013,38710,3028,3767,98716,46916,10715,42415,92115,92025,50122,87526,41527,90519,57213,65810,14812,11912,40010,77825,824000
       Short-term Debt 
0
0
0
10,614
8
8
8
8
9
7,509
11,259
15,009
14,690
16,320
6,545
7,319
7,317
7,316
7,316
169,986,906
0
1,875
3,750
5,625
7,500
7,500
7,500
144,375,000
0
1,250
2,500
3,750
3,750
0
0
191,055,556
0
1,576
3,089
4,463
5,900
5,834
5,026
4,987
4,959
5,671
6,356
6,925
7,466
7,357
7,234
6,848
6,688
6,943
4,500
3,500
4,625
5,500
5,563
4,250
2,938
5,113
3,113
3,113
2,891
1,169
86
1,484
59
60
5,029
6,686
62
63
63
2,314
65
66
66
67
6,444
6,678
7,093
14,805
10,077
12,282
9,905
7,076
8,231
8,485
8,102
7,696
7,667
9,385
8,105
8,166
8,141
8,318
8,342
16,166
16,168
16,567
8,250
8,25016,56716,16816,1668,3428,3188,1418,1668,1059,3857,6677,6968,1028,4858,2317,0769,90512,28210,07714,8057,0936,6786,444676666652,3146363626,6865,02960591,484861,1692,8913,1133,1135,1132,9384,2505,5635,5004,6253,5004,5006,9436,6886,8487,2347,3577,4666,9256,3565,6714,9594,9875,0265,8345,9004,4633,0891,5760191,055,556003,7503,7502,5001,2500144,375,0007,5007,5007,5005,6253,7501,8750169,986,9067,3167,3167,3177,3196,54516,32014,69015,00911,2597,5099888810,614000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,113
0
0
0
1,484
59
60
5,029
6,686
62
212,441
63
2,314
65
66
66
67
6,376
0
0
7,500
2,750
5,000
2,750
0
0
0
0
0
0
2,000
0
0
0
0
0
0
0
0
0
0000000002,0000000002,7505,0002,7507,500006,376676666652,31463212,441626,6865,02960591,4840003,113000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
5,027
5,227
6,793
3,485
2,355
3,581
2,973
4,552
3,189
446
1,770
2,022
1,479
1,012
1,975
1,901
1,997
2,026
1,636
1,635
2,552
1,759
1,044
1,242
1,770
3,250
2,489
2,866
3,450
3,364
2,078
3,354
4,208
2,866
2,171
4,314
2,347
2,647
3,506
4,418
3,439
2,769
2,293
2,162
689
1,013
894
1,313
1,921
966
781
1,035
1,156
899
918
1,122
1,675
1,487
1,238
1,118
1,814
854
2,261
2,403
2,588
2,171
2,121
2,380
7,170
4,894
8,536
7,846
9,124
7,429
9,388
14,563
10,862
8,346
10,502
13,771
12,504
11,805
10,503
13,224
13,288
6,581
6,558
6,828
7,610
7,356
9,637
12,817
19,345
15,632
20,071
15,380
14,299
11,714
13,738
19,138
19,13813,73811,71414,29915,38020,07115,63219,34512,8179,6377,3567,6106,8286,5586,58113,28813,22410,50311,80512,50413,77110,5028,34610,86214,5639,3887,4299,1247,8468,5364,8947,1702,3802,1212,1712,5882,4032,2618541,8141,1181,2381,4871,6751,1229188991,1561,0357819661,9211,3138941,0136892,1622,2932,7693,4394,4183,5062,6472,3474,3142,1712,8664,2083,3542,0783,3643,4502,8662,4893,2501,7701,2421,0441,7592,5521,6351,6362,0261,9971,9011,9751,0121,4792,0221,7704463,1894,5522,9733,5812,3553,4856,7935,2275,027000
       Other Current Liabilities 
0
0
0
10,183
5,543
5,599
8,625
7,784
1,848
2,759
5,581
2,921
2,512
2,098
1,723
3,103
2,523
2,243
1,967
2,037
6,350
1,768
1,971
1,829
1,877
976
826
863
8,081
8,550
9,669
8,534
8,777
10,220
10,304
8,242
9,353
1,046
8,021
1,017
5,053
4,902
4,567
3,142
3,142
2,530
2,332
7,646
6,735
6,491
7,282
4,049
7,042
7,794
8,200
7,067
7,520
7,891
8,240
7,568
8,108
7,998
8,455
8,260
8,546
8,379
8,335
5,670
8,857
9,322
9,777
18,292
21,018
18,780
18,861
15,630
21,435
21,972
20,254
16,062
18,359
19,416
21,432
22,245
24,081
23,677
25,228
16,363
22,836
34,396
28,840
26,111
22,787
30,843
26,510
24,487
27,250
32,331
24,625
21,083
14,083
19,617
27,305
27,30519,61714,08321,08324,62532,33127,25024,48726,51030,84322,78726,11128,84034,39622,83616,36325,22823,67724,08122,24521,43219,41618,35916,06220,25421,97221,43515,63018,86118,78021,01818,2929,7779,3228,8575,6708,3358,3798,5468,2608,4557,9988,1087,5688,2407,8917,5207,0678,2007,7947,0424,0497,2826,4916,7357,6462,3322,5303,1423,1424,5674,9025,0531,0178,0211,0469,3538,24210,30410,2208,7778,5349,6698,5508,0818638269761,8771,8291,9711,7686,3502,0371,9672,2432,5233,1031,7232,0982,5122,9215,5812,7591,8487,7848,6255,5995,54310,183000
   > Long-term Liabilities 
0
0
0
162,956
108,896
132,222
131,137
129,053
241,438
242,514
237,776
234,977
208,327
204,610
214,256
211,990
210,853
205,947
197,901
200,493
200,222
197,154
193,239
190,085
185,957
182,677
179,374
182,085
181,518
179,637
196,522
194,643
242,902
243,425
241,469
239,517
237,349
232,308
229,826
203,756
202,374
201,014
185,128
181,445
180,730
179,441
177,500
175,507
173,378
172,045
170,486
166,292
164,295
161,916
163,607
163,687
162,271
158,651
157,361
156,266
156,416
153,862
153,479
171,398
171,011
170,894
168,200
166,966
166,376
163,820
158,938
425,231
403,767
391,377
388,134
339,592
339,290
339,294
372,960
377,192
410,355
408,082
416,119
422,396
254,196
431,142
430,477
431,052
471,712
469,118
467,245
454,504
449,282
453,207
451,266
434,760
427,005
427,898
403,586
397,444
375,187
374,158
370,953
370,953374,158375,187397,444403,586427,898427,005434,760451,266453,207449,282454,504467,245469,118471,712431,052430,477431,142254,196422,396416,119408,082410,355377,192372,960339,294339,290339,592388,134391,377403,767425,231158,938163,820166,376166,966168,200170,894171,011171,398153,479153,862156,416156,266157,361158,651162,271163,687163,607161,916164,295166,292170,486172,045173,378175,507177,500179,441180,730181,445185,128201,014202,374203,756229,826232,308237,349239,517241,469243,425242,902194,643196,522179,637181,518182,085179,374182,677185,957190,085193,239197,154200,222200,493197,901205,947210,853211,990214,256204,610208,327234,977237,776242,514241,438129,053131,137132,222108,896162,956000
       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
128,392
125,356
119,885
116,693
113,226
114,375
113,250
111,125
106,750
104,688
102,625
100,563
97,138
95,859
94,581
93,303
92,025
90,108
0
0
0
0
0
0
0
0
0
0
0
0
243,276
241,243
237,244
245,228
248,787
257,501
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000257,501248,787245,228237,244241,243243,27600000000000090,10892,02593,30394,58195,85997,138100,563102,625104,688106,750111,125113,250114,375113,226116,693119,885125,356128,3920000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
2,916
2,400
2,149
1,810
219
249
359
79
0
91
0
0
0
0
0
0
0
0
0
1,150
1,151
1,151
1,152
1,151
1,151
1,151
1,151
1,151
5,716
5,704
4,945
5,180
1,595
1,459
1,417
1,151
1,151
1,151
1,151
1,132
1,104
1,075
1,045
1,017
988
958
929
900
871
841
811
780
820
789
1,175
1,055
2,765
2,698
2,631
2,565
17,000
16,818
14,926
14,812
11,843
127,120
128,671
129,151
133,915
133,655
134,180
134,643
138,771
136,311
141,178
141,817
143,072
135,320
133,972
133,430
131,966
126,082
128,931
127,454
0
0
0
0
0
0
0
0
00000000127,454128,931126,082131,966133,430133,972135,320143,072141,817141,178136,311138,771134,643134,180133,655133,915129,151128,671127,12011,84314,81214,92616,81817,0002,5652,6312,6982,7651,0551,1757898207808118418719009299589881,0171,0451,0751,1041,1321,1511,1511,1511,1511,4171,4591,5955,1804,9455,7045,7161,1511,1511,1511,1511,1511,1521,1511,1511,150000000000910793592492191,8102,1492,4002,91600000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
42,502
43,998
45,304
46,528
47,644
48,216
49,450
50,188
50,972
51,774
52,771
55,013
55,913
56,840
75,997
76,918
77,694
77,036
77,739
78,714
79,148
79,225
160,539
160,101
164,072
166,412
115,283
115,339
116,956
117,503
122,913
0
123,938
124,450
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000124,450123,9380122,913117,503116,956115,339115,283166,412164,072160,101160,53979,22579,14878,71477,73977,03677,69476,91875,99756,84055,91355,01352,77151,77450,97250,18849,45048,21647,64446,52845,30443,99842,5020000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
-2,919
80,203
80,260
80,937
78,958
76,375
72,275
60,731
57,201
46,924
49,525
51,005
54,180
58,488
63,278
65,752
69,410
69,713
74,294
77,238
81,075
82,103
84,888
88,780
87,998
87,052
88,146
87,317
87,592
86,402
86,940
86,336
85,186
84,912
86,750
88,141
47,526
47,779
49,096
50,594
52,440
53,221
55,742
58,253
62,226
64,301
67,432
70,171
73,647
76,002
79,954
81,279
83,049,000
85,465
88,007,000
90,583
93,626
93,384
95,741
97,552
130,542
130,821
132,622
131,110,000
133,537
134,376
135,994
136,839
202,492
208,420
211,719
217,016
286,166
267,984
272,195
273,930
275,034
275,801
279,217
281,469
284,539
274,554
257,121
257,502
267,727
252,740
253,307
251,933
263,082
259,541
245,537
246,284
222,151
220,101
209,809
142,448
148,979
149,127
149,088
145,833
145,833149,088149,127148,979142,448209,809220,101222,151246,284245,537259,541263,082251,933253,307252,740267,727257,502257,121274,554284,539281,469279,217275,801275,034273,930272,195267,984286,166217,016211,719208,420202,492136,839135,994134,376133,537131,110,000132,622130,821130,54297,55295,74193,38493,62690,58388,007,00085,46583,049,00081,27979,95476,00273,64770,17167,43264,30162,22658,25355,74253,22152,44050,59449,09647,77947,52688,14186,75084,91285,18686,33686,94086,40287,59287,31788,14687,05287,99888,78084,88882,10381,07577,23874,29469,71369,41065,75263,27858,48854,18051,00549,52546,92457,20160,73172,27576,37578,95880,93780,26080,203-2,919000
   Common Stock
0
0
0
4,530
24
24
24
24
24
24
24
24
24
24
24
24
24
24
24
24
24
24
24
24
24
24
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
26
26
26
26
26
26
26
26
26
26
26
26
26
26
26
26
26
26
26
32
32
32
32
32
32
32
32
32
32
32
32
32
32
33
34
33
33
33
33
33
33
33
33
33
34
34
34
34
34
34
35
3534343434343433333333333333333334333232323232323232323232323232262626262626262626262626262626262626262525252525252525252525252525252525252525252525252525242424242424242424242424242424242424242424244,530000
   Retained Earnings Total Equity
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-34,189
-31,840
-28,451
-26,043
-22,182
-21,025
-19,347
-16,927
-14,569
-11,382
-8,825
-9,168
-7,174
-5,742
27,066
27,334
28,834
27,065
29,302
30,087
31,520
32,178
72,402
78,603
81,223
86,007
154,389
149,865
153,416
154,680
155,399
154,428
157,308
158,963
162,350
152,115
134,499
132,113
143,304
133,071
133,259
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000133,259133,071143,304132,113134,499152,115162,350158,963157,308154,428155,399154,680153,416149,865154,38986,00781,22378,60372,40232,17831,52030,08729,30227,06528,83427,33427,066-5,742-7,174-9,168-8,825-11,382-14,569-16,927-19,347-21,025-22,182-26,043-28,451-31,840-34,1890000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
-8,858
0
-16,444
-17,275
-16,677
-16,677
-16,677
-16,677
-14,846
-14,846
-14,846
-14,846
-10,680
2,332
2,739
2,091
2,439
2,474
3,282
2,523
2,671
2,035
1,164
-1,690
-1,656
752
539
372
287
285
595
347
25
82
769
634
-2,802
-2,789
-2,323
-2,439
-2,172
-2,090
-1,673
-1,368
-818
-329
-178
42
17
18
5
10
14
0
6
21
25
3
7
30
22
52
89
83
75
40
26
21
-722
-736
-809
-810
425
-310
-310
-310
88
88
88
88
-436
-436
-436
-436
-1,427
-1,427
-1,427
-1,427
-1,046
-1,046
-1,046
-1,059
499
499
499
499
346
346
346
346
346346346346499499499499-1,059-1,046-1,046-1,046-1,427-1,427-1,427-1,427-436-436-436-43688888888-310-310-310425-810-809-736-7222126407583895222307325216014105181742-178-329-818-1,368-1,673-2,090-2,172-2,439-2,323-2,789-2,8026347698225347595285287372539752-1,656-1,6901,1642,0352,6712,5233,2822,4742,4392,0912,7392,332-10,680-14,846-14,846-14,846-14,846-16,677-16,677-16,677-16,677-17,275-16,4440-8,858000
   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
116,198
116,372
116,483
116,533
116,641
116,808
116,896
117,082
117,267
116,648
117,130
117,605
117,977
118,345
118,535
118,754
119,026
119,298
119,496
119,731
119,936
120,137
146,340
146,538
147,312
147,854
147,987
148,605
149,309
149,796
149,963
151,720
152,268
152,870
153,255
153,521
153,720
156,488
154,005
150,035
150,438
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000150,438150,035154,005156,488153,720153,521153,255152,870152,268151,720149,963149,796149,309148,605147,987147,854147,312146,538146,340120,137119,936119,731119,496119,298119,026118,754118,535118,345117,977117,605117,130116,648117,267117,082116,896116,808116,641116,533116,483116,372116,1980000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000-28,995-28,973-28,188-30,697-30,694-30,678-30,662-30,484-30,479-30,467-30,448-30,268-30,251-30,208-16,667-16,066-16,038-16,016-15,560-15,524-15,514-15,508-15,362-15,361-15,353-15,345-15,107-15,107-15,096-15,082-14,730-14,730-14,723-14,716-14,540-14,540-14,536-14,531-14,428-14,428-14,424-14,418-14,214-14,214-14,212-14,025-13,922-13,919-13,918-13,817-13,756-12,665-12,664-12,477-11,913-11,465-10,997-9,921-8,412-6,672-4,494-3,677-2,488-1,613-754-623-623-3980000000000000000000000
   Other Stockholders Equity 
0
0
0
34,226
107,687
123,201
123,929
123,311
123,311
123,311
123,311
121,480
121,480
121,480
121,480
117,314
106,634
106,634
106,644
106,654
106,679
106,679
106,281
106,056
106,092
105,962
108,948
108,107
104,629
104,266
102,719
101,576
100,733
100,280
100,389
100,495
100,430
100,631
101,003
100,288
100,520
100,663
100,897
101,124
101,298
101,360
101,480
101,571
101,606
101,774
101,944
102,056
102,002
102,105
102,269
102,357
102,366
102,544
101,918
102,400
102,523
102,881
103,238
103,428
103,409
103,673
103,937
104,134
104,223
104,422
104,613
130,780
130,521
131,273
131,787
131,320
118,398
119,057
119,528
119,516
121,253
121,789
122,386
122,592
122,843
123,026
125,791
125,817
121,063
121,442
121,688
121,875
122,073
122,375
122,636
121,455
122,942
123,081
123,256
123,555
123,696
123,933
124,238
124,238123,933123,696123,555123,256123,081122,942121,455122,636122,375122,073121,875121,688121,442121,063125,817125,791123,026122,843122,592122,386121,789121,253119,516119,528119,057118,398131,320131,787131,273130,521130,780104,613104,422104,223104,134103,937103,673103,409103,428103,238102,881102,523102,400101,918102,544102,366102,357102,269102,105102,002102,056101,944101,774101,606101,571101,480101,360101,298101,124100,897100,663100,520100,288101,003100,631100,430100,495100,389100,280100,733101,576102,719104,266104,629108,107108,948105,962106,092106,056106,281106,679106,679106,654106,644106,634106,634117,314121,480121,480121,480121,480123,311123,311123,311123,311123,929123,201107,68734,226000



5.3. Balance Sheets

Currency in USD. All numbers in thousands.