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

Bel Fuse A Inc
Buy, Hold or Sell?

Let's analyze Bel Fuse A Inc together

I guess you are interested in Bel Fuse A 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 Bel Fuse A 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 Bel Fuse A Inc

I send you an email if I find something interesting about Bel Fuse A Inc.

1. Quick Overview

1.1. Quick analysis of Bel Fuse A Inc (30 sec.)










1.2. What can you expect buying and holding a share of Bel Fuse A Inc? (30 sec.)

How much money do you get?

How much money do you get?
$0.28
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$29.27
Expected worth in 1 year
$33.39
How sure are you?
80.0%

+ What do you gain per year?

Total Gains per Share
$4.40
Return On Investment
4.5%

For what price can you sell your share?

Current Price per Share
$98.27
Expected price per share
$83.71 - $106.93
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Bel Fuse A Inc (5 min.)




Live pricePrice per Share (EOD)
$98.27
Intrinsic Value Per Share
$42.30 - $155.38
Total Value Per Share
$71.57 - $184.65

2.2. Growth of Bel Fuse A Inc (5 min.)




Is Bel Fuse A Inc growing?

Current yearPrevious yearGrowGrow %
How rich?$367.3m$291.5m$61.1m17.3%

How much money is Bel Fuse A Inc making?

Current yearPrevious yearGrowGrow %
Making money$13.6m$18.9m-$5.2m-38.4%
Net Profit Margin10.4%11.4%--

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

2.3. Financial Health of Bel Fuse A Inc (5 min.)




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




  Industry Rankings (Electronic Components)  


Richest
#162 / 520

Most Revenue
#172 / 520

Most Profit
#103 / 520

Most Efficient
#117 / 520
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Bel Fuse A Inc?

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

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

Speculation

The Price per Share of Bel Fuse A Inc is $98.27. 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 Bel Fuse A 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 Bel Fuse A 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 $29.27. Based on the TTM, the Book Value Change Per Share is $1.03 per quarter. Based on the YOY, the Book Value Change Per Share is $1.56 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is $0.07 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Bel Fuse A 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 Eps0.640.7%1.101.1%2.592.6%1.151.2%0.430.4%
Usd Book Value Change Per Share0.320.3%1.031.0%1.561.6%0.770.8%0.240.2%
Usd Dividend Per Share0.060.1%0.070.1%0.070.1%0.070.1%0.070.1%
Usd Total Gains Per Share0.390.4%1.101.1%1.631.7%0.840.9%0.310.3%
Usd Price Per Share99.43-78.95-43.37-34.04-26.13-
Price to Earnings Ratio38.61-20.72-4.66-7.45-7.79-
Price-to-Total Gains Ratio255.34-105.54-27.92-36.31-105.87-
Price to Book Ratio3.40-2.79-1.88-1.53-1.39-
Price-to-Total Gains Ratio255.34-105.54-27.92-36.31-105.87-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share98.27
Number of shares10
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.070.07
Usd Book Value Change Per Share1.030.77
Usd Total Gains Per Share1.100.84
Gains per Quarter (10 shares)10.998.39
Gains per Year (10 shares)43.9733.56
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
13413433124
26827856258
3812412289292
41116516611123126
51420621014154160
61724725416185194
71928829819216228
82232934222247262
92537138625277296
102841243027308330

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 Share4.00.00.0100.0%12.00.00.0100.0%18.02.00.090.0%33.07.00.082.5%117.025.01.081.8%
Book Value Change Per Share4.00.00.0100.0%12.00.00.0100.0%18.02.00.090.0%31.09.00.077.5%104.036.03.072.7%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%102.00.041.071.3%
Total Gains per Share4.00.00.0100.0%12.00.00.0100.0%18.02.00.090.0%32.08.00.080.0%107.034.02.074.8%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Bel Fuse A 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--0.3251.030-68%1.561-79%0.771-58%0.245+33%
Book Value Per Share--29.27228.187+4%22.873+28%19.613+49%17.335+69%
Current Ratio--4.0013.963+1%2.905+38%3.208+25%2.987+34%
Debt To Asset Ratio--0.3710.381-2%0.480-23%0.533-30%0.579-36%
Debt To Equity Ratio--0.5910.616-4%0.939-37%1.221-52%1.447-59%
Dividend Per Share--0.0650.070-7%0.067-4%0.068-5%0.068-5%
Enterprise Value--1165057500.000887497392.573+31%361434585.100+222%235365980.870+395%120831350.110+864%
Eps--0.6441.097-41%2.593-75%1.149-44%0.427+51%
Ev To Ebitda Ratio--19.11411.084+72%3.338+473%2.683+612%1.540+1141%
Ev To Sales Ratio--2.3561.706+38%0.544+333%0.417+465%0.216+988%
Free Cash Flow Per Share--1.8921.644+15%1.661+14%0.896+111%0.684+177%
Free Cash Flow To Equity Per Share--1.6521.242+33%0.612+170%0.543+204%0.212+678%
Gross Profit Margin--1.0000.996+0%0.948+5%0.680+47%0.840+19%
Intrinsic Value_10Y_max--155.380--------
Intrinsic Value_10Y_min--42.297--------
Intrinsic Value_1Y_max--6.477--------
Intrinsic Value_1Y_min--3.010--------
Intrinsic Value_3Y_max--26.392--------
Intrinsic Value_3Y_min--10.161--------
Intrinsic Value_5Y_max--54.661--------
Intrinsic Value_5Y_min--18.483--------
Market Cap207866600.200-500%1247846500.000987651392.573+26%553130835.100+126%427033780.870+192%323077491.357+286%
Net Profit Margin--0.0650.104-37%0.114-43%0.066-1%0.023+179%
Operating Margin--0.0940.137-31%0.152-38%0.085+11%0.051+83%
Operating Ratio--0.8990.860+5%0.857+5%0.913-2%0.934-4%
Pb Ratio3.357-1%3.3972.789+22%1.881+81%1.534+121%1.394+144%
Pe Ratio38.159-1%38.60920.719+86%4.664+728%7.446+419%7.788+396%
Price Per Share98.270-1%99.43078.947+26%43.372+129%34.041+192%26.128+281%
Price To Free Cash Flow Ratio12.983-1%13.13624.289-46%7.422+77%13.212-1%58.730-78%
Price To Total Gains Ratio252.357-1%255.336105.543+142%27.921+815%36.309+603%105.866+141%
Quick Ratio--2.5302.629-4%1.437+76%1.731+46%1.626+56%
Return On Assets--0.0140.024-43%0.034-59%0.018-25%0.007+104%
Return On Equity--0.0220.039-44%0.064-66%0.037-41%0.008+162%
Total Gains Per Share--0.3891.099-65%1.628-76%0.839-54%0.313+24%
Usd Book Value--367362000.000352748000.000+4%291577500.000+26%245446650.000+50%213186475.000+72%
Usd Book Value Change Per Share--0.3251.030-68%1.561-79%0.771-58%0.245+33%
Usd Book Value Per Share--29.27228.187+4%22.873+28%19.613+49%17.335+69%
Usd Dividend Per Share--0.0650.070-7%0.067-4%0.068-5%0.068-5%
Usd Enterprise Value--1165057500.000887497392.573+31%361434585.100+222%235365980.870+395%120831350.110+864%
Usd Eps--0.6441.097-41%2.593-75%1.149-44%0.427+51%
Usd Free Cash Flow--23748000.00020578250.000+15%21183500.000+12%11259500.000+111%8453000.000+181%
Usd Free Cash Flow Per Share--1.8921.644+15%1.661+14%0.896+111%0.684+177%
Usd Free Cash Flow To Equity Per Share--1.6521.242+33%0.612+170%0.543+204%0.212+678%
Usd Market Cap207866600.200-500%1247846500.000987651392.573+26%553130835.100+126%427033780.870+192%323077491.357+286%
Usd Price Per Share98.270-1%99.43078.947+26%43.372+129%34.041+192%26.128+281%
Usd Profit--8080000.00013699000.000-41%18958750.000-57%10027200.000-19%4083675.000+98%
Usd Revenue--123638000.000131235750.000-6%167251500.000-26%140168500.000-12%135908275.000-9%
Usd Total Gains Per Share--0.3891.099-65%1.628-76%0.839-54%0.313+24%
 EOD+4 -4MRQTTM+21 -19YOY+21 -195Y+24 -1610Y+34 -6

3.3 Fundamental Score

Let's check the fundamental score of Bel Fuse A Inc based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1538.159
Price to Book Ratio (EOD)Between0-13.357
Net Profit Margin (MRQ)Greater than00.065
Operating Margin (MRQ)Greater than00.094
Quick Ratio (MRQ)Greater than12.530
Current Ratio (MRQ)Greater than14.001
Debt to Asset Ratio (MRQ)Less than10.371
Debt to Equity Ratio (MRQ)Less than10.591
Return on Equity (MRQ)Greater than0.150.022
Return on Assets (MRQ)Greater than0.050.014
Total6/10 (60.0%)

3.4 Technical Score

Let's check the technical score of Bel Fuse A Inc based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5050.749
Ma 20Greater thanMa 5096.439
Ma 50Greater thanMa 10099.863
Ma 100Greater thanMa 20093.843
OpenGreater thanClose98.800
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Bel Fuse A Inc

Bel Fuse Inc. designs, manufactures, markets, and sells products that power, protect, and connect electronic circuits. The company's products are used in the networking, telecommunications, computing, general industrial, high-speed data transmission, military, commercial aerospace, transportation, and e-Mobility industries. It provides power solutions and protection products, including front-end power supplies, board-mount power products, industrial and transportation power products, external power products, and circuit protection products. The company also offers connectivity solutions, such as expanded beam fiber optic connectors, cable assemblies, and active optical devices; copper-based connectors/cable assemblies; radio frequency connectors, cable assemblies, microwave devices, and low loss cables; and ethernet, I/O, and industrial and power connectivity products. In addition, it provides magnetic solutions comprising integrated connector modules, power transformers, SMD power inductors and SMPS transformers, and ethernet discrete components. The company sells its products through direct strategic account managers, regional sales managers working with independent sales representative organizations, and authorized distributors in the United States, the People's Republic of China, Macao, the United Kingdom, Slovakia, Germany, India, Switzerland, and internationally. Bel Fuse Inc. was incorporated in 1949 and is headquartered in West Orange, New Jersey.

Fundamental data was last updated by Penke on 2024-12-05 13:48:04.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is less efficient 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 less 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 very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is fair priced.
Based on how much money comes from the company's main activities, the company is underpriced.
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 Bel Fuse A Inc earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Bel Fuse A Inc to the Electronic Components industry mean.
  • A Net Profit Margin of 6.5% means that $0.07 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Bel Fuse A Inc:

  • The MRQ is 6.5%. The company is making a profit. +1
  • The TTM is 10.4%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ6.5%TTM10.4%-3.9%
TTM10.4%YOY11.4%-1.0%
TTM10.4%5Y6.6%+3.8%
5Y6.6%10Y2.3%+4.3%
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
MRQ6.5%4.2%+2.3%
TTM10.4%3.7%+6.7%
YOY11.4%4.3%+7.1%
5Y6.6%4.2%+2.4%
10Y2.3%4.4%-2.1%
4.3.1.2. Return on Assets

Shows how efficient Bel Fuse A Inc is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Bel Fuse A Inc to the Electronic Components industry mean.
  • 1.4% Return on Assets means that Bel Fuse A Inc generated $0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Bel Fuse A Inc:

  • The MRQ is 1.4%. Using its assets, the company is less efficient in making profit.
  • The TTM is 2.4%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.4%TTM2.4%-1.0%
TTM2.4%YOY3.4%-1.0%
TTM2.4%5Y1.8%+0.6%
5Y1.8%10Y0.7%+1.2%
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4%0.9%+0.5%
TTM2.4%0.8%+1.6%
YOY3.4%1.0%+2.4%
5Y1.8%1.1%+0.7%
10Y0.7%1.0%-0.3%
4.3.1.3. Return on Equity

Shows how efficient Bel Fuse A Inc is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Bel Fuse A Inc to the Electronic Components industry mean.
  • 2.2% Return on Equity means Bel Fuse A Inc generated $0.02 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Bel Fuse A Inc:

  • The MRQ is 2.2%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 3.9%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.2%TTM3.9%-1.7%
TTM3.9%YOY6.4%-2.5%
TTM3.9%5Y3.7%+0.2%
5Y3.7%10Y0.8%+2.9%
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
MRQ2.2%1.6%+0.6%
TTM3.9%1.5%+2.4%
YOY6.4%1.8%+4.6%
5Y3.7%2.0%+1.7%
10Y0.8%2.0%-1.2%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Bel Fuse A Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Bel Fuse A Inc is operating .

  • Measures how much profit Bel Fuse A 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 Bel Fuse A Inc to the Electronic Components industry mean.
  • An Operating Margin of 9.4% means the company generated $0.09  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Bel Fuse A Inc:

  • The MRQ is 9.4%. The company is operating less efficient.
  • The TTM is 13.7%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ9.4%TTM13.7%-4.3%
TTM13.7%YOY15.2%-1.5%
TTM13.7%5Y8.5%+5.2%
5Y8.5%10Y5.1%+3.3%
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
MRQ9.4%5.1%+4.3%
TTM13.7%4.0%+9.7%
YOY15.2%4.4%+10.8%
5Y8.5%5.0%+3.5%
10Y5.1%4.5%+0.6%
4.3.2.2. Operating Ratio

Measures how efficient Bel Fuse A Inc is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Electronic Components industry mean).
  • An Operation Ratio of 0.90 means that the operating costs are $0.90 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Bel Fuse A Inc:

  • The MRQ is 0.899. The company is less efficient in keeping operating costs low.
  • The TTM is 0.860. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.899TTM0.860+0.039
TTM0.860YOY0.857+0.003
TTM0.8605Y0.913-0.053
5Y0.91310Y0.934-0.021
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8991.445-0.546
TTM0.8601.225-0.365
YOY0.8571.284-0.427
5Y0.9131.330-0.417
10Y0.9341.228-0.294
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Bel Fuse A Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Bel Fuse A Inc is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Electronic Components industry mean).
  • A Current Ratio of 4.00 means the company has $4.00 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Bel Fuse A Inc:

  • The MRQ is 4.001. The company is very able to pay all its short-term debts. +2
  • The TTM is 3.963. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ4.001TTM3.963+0.038
TTM3.963YOY2.905+1.057
TTM3.9635Y3.208+0.755
5Y3.20810Y2.987+0.221
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
MRQ4.0011.883+2.118
TTM3.9631.903+2.060
YOY2.9051.887+1.018
5Y3.2081.901+1.307
10Y2.9871.845+1.142
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Bel Fuse A Inc to the Electronic Components industry mean.
  • A Quick Ratio of 2.53 means the company can pay off $2.53 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Bel Fuse A Inc:

  • The MRQ is 2.530. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 2.629. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ2.530TTM2.629-0.099
TTM2.629YOY1.437+1.191
TTM2.6295Y1.731+0.898
5Y1.73110Y1.626+0.105
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
MRQ2.5301.043+1.487
TTM2.6291.179+1.450
YOY1.4371.157+0.280
5Y1.7311.226+0.505
10Y1.6261.225+0.401
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Bel Fuse A Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Bel Fuse A Inc assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Bel Fuse A Inc to Electronic Components industry mean.
  • A Debt to Asset Ratio of 0.37 means that Bel Fuse A Inc assets are financed with 37.1% credit (debt) and the remaining percentage (100% - 37.1%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Bel Fuse A Inc:

  • The MRQ is 0.371. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.381. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.371TTM0.381-0.009
TTM0.381YOY0.480-0.100
TTM0.3815Y0.533-0.152
5Y0.53310Y0.579-0.046
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3710.425-0.054
TTM0.3810.422-0.041
YOY0.4800.419+0.061
5Y0.5330.442+0.091
10Y0.5790.426+0.153
4.5.4.2. Debt to Equity Ratio

Measures if Bel Fuse A Inc is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Bel Fuse A Inc to the Electronic Components industry mean.
  • A Debt to Equity ratio of 59.1% means that company has $0.59 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Bel Fuse A Inc:

  • The MRQ is 0.591. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.616. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.591TTM0.616-0.025
TTM0.616YOY0.939-0.323
TTM0.6165Y1.221-0.605
5Y1.22110Y1.447-0.226
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5910.754-0.163
TTM0.6160.747-0.131
YOY0.9390.754+0.185
5Y1.2210.819+0.402
10Y1.4470.810+0.637
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 Bel Fuse A Inc generates.

  • Above 15 is considered overpriced but always compare Bel Fuse A Inc to the Electronic Components industry mean.
  • A PE ratio of 38.61 means the investor is paying $38.61 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Bel Fuse A Inc:

  • The EOD is 38.159. Based on the earnings, the company is overpriced. -1
  • The MRQ is 38.609. Based on the earnings, the company is overpriced. -1
  • The TTM is 20.719. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD38.159MRQ38.609-0.450
MRQ38.609TTM20.719+17.891
TTM20.719YOY4.664+16.054
TTM20.7195Y7.446+13.272
5Y7.44610Y7.788-0.342
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
EOD38.15917.808+20.351
MRQ38.60918.447+20.162
TTM20.71919.258+1.461
YOY4.66414.934-10.270
5Y7.44620.611-13.165
10Y7.78824.430-16.642
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 Bel Fuse A Inc:

  • The EOD is 12.983. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 13.136. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 24.289. Based on how much money comes from the company's main activities, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD12.983MRQ13.136-0.153
MRQ13.136TTM24.289-11.153
TTM24.289YOY7.422+16.867
TTM24.2895Y13.212+11.077
5Y13.21210Y58.730-45.518
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
EOD12.9835.540+7.443
MRQ13.1364.908+8.228
TTM24.2892.924+21.365
YOY7.4222.365+5.057
5Y13.2121.477+11.735
10Y58.7301.516+57.214
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 Bel Fuse A Inc is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Electronic Components industry mean).
  • A PB ratio of 3.40 means the investor is paying $3.40 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Bel Fuse A Inc:

  • The EOD is 3.357. Based on the equity, the company is fair priced.
  • The MRQ is 3.397. Based on the equity, the company is fair priced.
  • The TTM is 2.789. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD3.357MRQ3.397-0.040
MRQ3.397TTM2.789+0.607
TTM2.789YOY1.881+0.909
TTM2.7895Y1.534+1.255
5Y1.53410Y1.394+0.139
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
EOD3.3572.010+1.347
MRQ3.3971.906+1.491
TTM2.7891.949+0.840
YOY1.8811.916-0.035
5Y1.5342.170-0.636
10Y1.3942.280-0.886
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 Bel Fuse A Inc.

4.8.1. Institutions holding Bel Fuse A Inc

Institutions are holding 48.392% of the shares of Bel Fuse A Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Brown Advisory Holdings Inc1.43560.022518009932251.8233
2024-09-30Gabelli Funds LLC1.34710.1211169000-30000-15.0754
2024-09-30Gamco Investors, Inc. Et Al0.84840.1083106438-23100-17.8326
2024-09-30Dimensional Fund Advisors, Inc.0.71480.002289671-2303-2.504
2024-06-30BlackRock Inc0.6480.000281298777282177.2549
2024-09-30JPMorgan Chase & Co0.53870.000567581660274248.8417
2024-09-30Vanguard Group Inc0.49020.000161499-13398-17.8886
2024-09-30Renaissance Technologies Corp0.33440.006341953760022.1232
2024-09-30Geode Capital Management, LLC0.26860.00033369427788.9856
2024-09-30State Street Corp0.20030.000125125287612.9264
2024-09-30Santa Monica Partners LP0.18681.37232343400
2024-09-30Advisory Research Inc0.15340.33991924200
2024-09-30American Century Companies Inc0.15140.001118988189880
2024-09-30Royce & Associates, LP0.14990.0171880500
2024-09-30Northern Trust Corp0.13780.0003172879153112.5277
2024-09-30Janney Montgomery Scott LLC0.11080.00391390600
2024-09-30Morgan Stanley - Brokerage Accounts0.0530.00016653285174.9868
2024-09-30Citadel Advisors Llc0.04360.00015474229772.3009
2024-09-30Bank of New York Mellon Corp0.03440.00014312-1177-21.4429
2024-09-30Sierra Summit Advisors LLC0.03380.097424442440
Total 7.8812.0934988703+127789+12.9%

4.9.2. Funds holding Bel Fuse A Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30Gabelli Small Cap Growth AAA1.58630.929199000-2500-1.2407
2024-10-31Brown Advisory Small-Cap Fdmtl Val Inv0.85950.763107825-1118-1.0262
2024-09-301290 VT GAMCO Small Company Value IB0.80510.272101000-14700-12.7053
2024-10-31Vanguard Information Technology ETF0.38680.005448531700.1444
2024-11-27iShares Russell 2000 ETF0.31910.004840037-84-0.2094
2024-06-30GDL Fund0.31882.117840000-4000-9.0909
2024-06-30TETON Westwood Mighty Mites AAA0.27630.998634660-18740-35.0936
2024-06-30Gabelli Equity Trust0.26460.139533200-2300-6.4789
2024-09-30DFA US Micro Cap I0.26340.04293304700
2024-11-28Avantis US Small Cap Value ETF0.17560.0132220323191.4692
2024-09-30Advisory Research Partners0.15341.67891924200
2024-09-30Royce Micro Cap Trust0.14990.33731880500
2024-11-27iShares Russell 2000 Value ETF0.1370.011817185220.1282
2024-08-31Fidelity Small Cap Index0.13690.005417169-58-0.3367
2024-09-30JPMorgan Small Cap Value I0.13420.12541683310371160.4921
2024-09-30DFA US Small Cap Value I0.10760.00813500-1866-12.1437
2024-09-30JPMorgan US Small Company L0.10070.1216126307780160.4124
2024-09-30DFA US Small Cap I0.08760.00651099500
2024-10-31State St Russell Sm Cap® Indx SL Cl I0.06380.0084800000
2024-11-28Dimensional US Targeted Value ETF0.06240.0065782300
Total 6.3897.596801514-26804-3.3%

5.3. Insider Transactions

Insiders are holding 24.553% of the shares of Bel Fuse A Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2020-05-20Avi D EdenSELL10009.3513000
2020-03-16Daniel BernsteinBUY16727.94
2020-03-11Daniel BernsteinBUY43008.24
2020-03-05Daniel BernsteinBUY50409.9916075
2019-08-12Peter E GilbertBUY500010.5223750
2019-05-21Avi D EdenSELL100019.5614000
2019-05-20Craig BrosiousSELL40020.075710
2018-11-09Craig BrosiousSELL1600256102
2018-11-07Daniel BernsteinSELL300024.8312000
2018-11-06Dennis AckermanSELL164225.7410858
2017-11-09Daniel BernsteinSELL300024.6115000
2017-11-09Dennis AckermanSELL250024.6312500
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 Assets584,417
Total Liabilities217,055
Total Stockholder Equity367,362
 As reported
Total Liabilities 217,055
Total Stockholder Equity+ 367,362
Total Assets = 584,417

Assets

Total Assets584,417
Total Current Assets387,649
Long-term Assets196,768
Total Current Assets
Cash And Cash Equivalents 134,266
Short-term Investments 29,541
Net Receivables 81,310
Inventory 124,885
Total Current Assets  (as reported)387,649
Total Current Assets  (calculated)370,002
+/- 17,647
Long-term Assets
Property Plant Equipment 59,636
Goodwill 26,922
Long Term Investments 10,014
Intangible Assets 45,850
Long-term Assets Other 37,734
Long-term Assets  (as reported)196,768
Long-term Assets  (calculated)180,156
+/- 16,612

Liabilities & Shareholders' Equity

Total Current Liabilities96,887
Long-term Liabilities120,168
Total Stockholder Equity367,362
Total Current Liabilities
Short-term Debt 12,902
Accounts payable 37,139
Other Current Liabilities 44,267
Total Current Liabilities  (as reported)96,887
Total Current Liabilities  (calculated)94,308
+/- 2,579
Long-term Liabilities
Long term Debt 60,000
Capital Lease Obligations 23,259
Long-term Liabilities Other 3,547
Long-term Liabilities  (as reported)120,168
Long-term Liabilities  (calculated)86,806
+/- 33,362
Total Stockholder Equity
Common Stock1,258
Retained Earnings 347,702
Accumulated Other Comprehensive Income -12,155
Other Stockholders Equity 30,557
Total Stockholder Equity (as reported)367,362
Total Stockholder Equity (calculated)367,362
+/-0
Other
Capital Stock1,258
Cash and Short Term Investments 134,266
Common Stock Shares Outstanding 12,550
Current Deferred Revenue2,579
Liabilities and Stockholders Equity 584,417
Net Debt -51,007
Net Invested Capital 427,362
Net Working Capital 290,762
Property Plant and Equipment Gross 140,615
Short Long Term Debt Total 83,259



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-311993-12-311993-09-301993-06-301993-03-311992-12-311992-09-301992-06-301992-03-311991-12-311991-09-301991-06-301991-03-311990-12-311990-09-301990-06-301990-03-311989-12-311989-09-301989-06-301989-03-311988-12-311988-09-301988-06-301988-03-311987-12-311987-09-301987-06-301987-03-311986-12-311986-09-301986-06-301986-03-311985-12-311985-09-30
> Total Assets 
0
20,500
0
0
0
24,400
0
0
0
31,200
0
0
0
33,400
33,200
34,000
34,700
34,600
35,700
36,800
35,500
34,500
34,300
29,800
28,800
28,400
29,800
33,000
39,200
50,000
51,800
53,000
54,400
53,100
51,900
49,800
50,700
51,700
53,800
58,600
61,600
64,500
66,700
67,500
69,500
71,600
72,800
76,000
79,200
83,200
85,500
90,600
96,600
103,600
108,700
113,800
118,300
125,200
129,486
139,622
155,013
169,513
169,914
159,761
160,371
147,517
147,270
150,914
151,642
146,893
166,322
169,343
174,920
181,817
187,721
201,273
214,660
217,777
228,256
223,933
234,020
242,056
255,073
262,695
277,365
268,498
276,504
282,426
288,324
293,860
298,151
302,522
288,502
261,784
248,724
251,093
244,493
245,946
250,557
260,461
274,162
277,172
277,172
284,423
279,118
276,911
279,336
280,146
285,055
275,218
285,364
289,416
318,506
308,050
290,904
494,843
638,799
636,152
617,069
619,137
605,942
587,011
444,681
445,493
439,623
426,740
426,489
429,939
428,488
431,265
435,394
436,748
447,903
443,524
454,240
449,675
434,345
470,674
444,119
461,143
457,952
453,866
455,146
473,879
487,583
511,846
520,281
542,360
553,816
560,466
574,526
552,419
559,068
571,631
555,337
567,604
584,417
584,417567,604555,337571,631559,068552,419574,526560,466553,816542,360520,281511,846487,583473,879455,146453,866457,952461,143444,119470,674434,345449,675454,240443,524447,903436,748435,394431,265428,488429,939426,489426,740439,623445,493444,681587,011605,942619,137617,069636,152638,799494,843290,904308,050318,506289,416285,364275,218285,055280,146279,336276,911279,118284,423277,172277,172274,162260,461250,557245,946244,493251,093248,724261,784288,502302,522298,151293,860288,324282,426276,504268,498277,365262,695255,073242,056234,020223,933228,256217,777214,660201,273187,721181,817174,920169,343166,322146,893151,642150,914147,270147,517160,371159,761169,914169,513155,013139,622129,486125,200118,300113,800108,700103,60096,60090,60085,50083,20079,20076,00072,80071,60069,50067,50066,70064,50061,60058,60053,80051,70050,70049,80051,90053,10054,40053,00051,80050,00039,20033,00029,80028,40028,80029,80034,30034,50035,50036,80035,70034,60034,70034,00033,20033,40000031,20000024,40000020,5000
   > Total Current Assets 
0
13,200
0
0
0
14,400
0
0
0
17,100
0
0
0
17,200
16,900
17,200
17,600
17,000
17,000
17,600
15,800
14,500
14,500
15,600
14,700
14,300
15,600
18,500
25,900
31,900
32,600
33,000
33,900
32,300
29,800
26,900
27,100
28,200
29,800
30,900
33,700
36,600
39,200
40,100
42,200
44,300
45,200
46,600
49,500
53,400
55,700
60,800
66,500
54,500
59,800
64,700
69,000
77,100
81,699
91,600
106,332
119,216
118,591
102,825
104,658
97,220
98,059
101,736
100,629
94,504
105,700
107,815
115,237
121,465
128,878
144,140
157,627
159,768
156,744
148,991
159,838
165,232
176,057
184,798
193,686
186,296
192,828
198,084
203,315
206,231
205,170
215,400
200,460
193,619
185,309
186,985
193,200
195,830
171,504
182,860
198,401
203,564
203,564
213,210
210,695
207,689
207,317
209,551
199,226
191,136
187,948
192,985
213,537
204,194
188,105
298,877
317,877
310,656
305,405
305,547
297,181
285,454
258,954
261,702
258,878
255,442
257,199
261,383
259,502
266,099
269,979
279,120
292,486
290,509
283,262
281,412
278,061
283,435
264,905
285,372
284,709
280,216
279,360
299,427
315,545
329,016
334,090
361,102
377,365
381,408
382,601
354,254
363,016
381,478
364,339
376,021
387,649
387,649376,021364,339381,478363,016354,254382,601381,408377,365361,102334,090329,016315,545299,427279,360280,216284,709285,372264,905283,435278,061281,412283,262290,509292,486279,120269,979266,099259,502261,383257,199255,442258,878261,702258,954285,454297,181305,547305,405310,656317,877298,877188,105204,194213,537192,985187,948191,136199,226209,551207,317207,689210,695213,210203,564203,564198,401182,860171,504195,830193,200186,985185,309193,619200,460215,400205,170206,231203,315198,084192,828186,296193,686184,798176,057165,232159,838148,991156,744159,768157,627144,140128,878121,465115,237107,815105,70094,504100,629101,73698,05997,220104,658102,825118,591119,216106,33291,60081,69977,10069,00064,70059,80054,50066,50060,80055,70053,40049,50046,60045,20044,30042,20040,10039,20036,60033,70030,90029,80028,20027,10026,90029,80032,30033,90033,00032,60031,90025,90018,50015,60014,30014,70015,60014,50014,50015,80017,60017,00017,00017,60017,20016,90017,20000017,10000014,40000013,2000
       Cash And Cash Equivalents 
0
8,500
0
0
0
7,800
0
0
0
8,900
0
0
0
8,300
7,900
7,300
6,400
6,300
5,400
4,600
3,400
3,200
2,700
3,100
3,400
2,300
2,300
3,700
7,100
17,100
11,200
7,700
7,300
8,100
5,000
2,700
2,500
2,800
2,200
2,700
4,400
8,300
12,100
17,700
21,400
23,500
21,900
20,600
24,900
29,200
31,600
34,900
41,100
14,900
14,800
15,800
21,200
31,400
38,765
44,865
56,393
62,587
63,942
62,794
63,000
69,279
68,879
63,337
62,411
59,003
41,650
40,988
50,724
57,461
64,687
74,831
65,707
71,198
70,086
54,052
61,966
51,998
53,250
78,446
80,888
76,761
69,071
99,604
102,051
83,875
88,874
88,126
82,771
74,955
90,918
97,976
116,008
124,231
79,875
75,655
76,474
83,829
87,650
93,513
96,503
88,241
86,255
81,829
69,525
71,262
53,312
38,599
46,920
62,123
53,906
87,769
83,140
77,138
78,632
71,408
76,292
85,040
69,045
67,468
67,015
73,411
72,281
58,663
62,106
69,354
66,852
55,730
54,296
53,911
43,191
58,395
64,816
73,150
68,431
75,288
81,129
84,939
74,040
66,425
61,961
61,756
51,235
65,830
70,895
70,266
77,840
65,053
100,225
89,371
71,320
84,976
134,266
134,26684,97671,32089,371100,22565,05377,84070,26670,89565,83051,23561,75661,96166,42574,04084,93981,12975,28868,43173,15064,81658,39543,19153,91154,29655,73066,85269,35462,10658,66372,28173,41167,01567,46869,04585,04076,29271,40878,63277,13883,14087,76953,90662,12346,92038,59953,31271,26269,52581,82986,25588,24196,50393,51387,65083,82976,47475,65579,875124,231116,00897,97690,91874,95582,77188,12688,87483,875102,05199,60469,07176,76180,88878,44653,25051,99861,96654,05270,08671,19865,70774,83164,68757,46150,72440,98841,65059,00362,41163,33768,87969,27963,00062,79463,94262,58756,39344,86538,76531,40021,20015,80014,80014,90041,10034,90031,60029,20024,90020,60021,90023,50021,40017,70012,1008,3004,4002,7002,2002,8002,5002,7005,0008,1007,3007,70011,20017,1007,1003,7002,3002,3003,4003,1002,7003,2003,4004,6005,4006,3006,4007,3007,9008,3000008,9000007,8000008,5000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,900
2,300
359
1,129
1,045
231
231
180
6,000
2,343
2,351
4,089
5,433
4,966
61
1,297
1,308
5,039
5,713
1,493
21,526
23,120
18,471
18,456
20,548
38,463
43,201
15,874
15,927
15,576
34,251
4,593
4,169
3,273
24,862
23,323
16,552
17,748
15,471
16,796
10,822
2
2
0
1,414
1,706
7,069
6,152
5,745
5,731
5,673
5,534
5,248
2
2
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
37,548
49,900
58,822
29,541
29,54158,82249,90037,548000000000000000000000000000000000000000000225,2485,5345,6735,7315,7456,1527,0691,7061,41402210,82216,79615,47117,74816,55223,32324,8623,2734,1694,59334,25115,57615,92715,87443,20138,46320,54818,45618,47123,12021,5261,4935,7135,0391,3081,297614,9665,4334,0892,3512,3436,0001802312311,0451,1293592,3001,90000000000000000000000000000000000000000000000000000000000
       Net Receivables 
0
2,100
0
0
0
3,300
0
0
0
3,800
0
0
0
4,500
3,700
4,600
4,700
4,500
4,800
5,800
5,500
4,800
5,200
6,100
5,700
5,700
6,200
7,200
8,800
7,500
7,700
6,400
7,800
6,100
5,600
5,900
7,400
8,100
10,000
11,100
11,500
11,700
10,500
10,600
9,800
8,900
8,400
10,600
9,800
11,200
10,200
12,200
13,000
17,100
20,200
20,300
20,100
18,800
16,734
21,648
24,206
25,166
19,109
15,115
16,204
9,815
10,218
15,505
17,008
16,839
28,021
31,491
32,898
30,382
29,507
34,502
33,513
33,248
33,920
40,436
39,738
39,305
39,881
47,342
52,519
43,766
42,466
42,724
47,794
55,385
45,306
54,168
49,153
46,047
33,967
36,250
33,299
38,038
44,730
53,501
59,664
57,682
46,286
51,039
48,102
41,978
39,106
44,921
48,190
46,041
51,637
65,608
72,122
65,538
59,633
99,953
110,004
99,605
93,820
98,493
92,866
86,268
76,856
82,639
84,185
74,416
72,728
89,228
83,643
78,808
90,430
88,972
97,577
91,939
94,229
84,248
79,110
75,485
69,070
78,346
69,736
71,372
74,070
86,917
86,031
87,135
93,683
98,777
103,221
107,274
108,965
106,913
94,265
96,922
92,608
87,059
81,310
81,31087,05992,60896,92294,265106,913108,965107,274103,22198,77793,68387,13586,03186,91774,07071,37269,73678,34669,07075,48579,11084,24894,22991,93997,57788,97290,43078,80883,64389,22872,72874,41684,18582,63976,85686,26892,86698,49393,82099,605110,00499,95359,63365,53872,12265,60851,63746,04148,19044,92139,10641,97848,10251,03946,28657,68259,66453,50144,73038,03833,29936,25033,96746,04749,15354,16845,30655,38547,79442,72442,46643,76652,51947,34239,88139,30539,73840,43633,92033,24833,51334,50229,50730,38232,89831,49128,02116,83917,00815,50510,2189,81516,20415,11519,10925,16624,20621,64816,73418,80020,10020,30020,20017,10013,00012,20010,20011,2009,80010,6008,4008,9009,80010,60010,50011,70011,50011,10010,0008,1007,4005,9005,6006,1007,8006,4007,7007,5008,8007,2006,2005,7005,7006,1005,2004,8005,5005,8004,8004,5004,7004,6003,7004,5000003,8000003,3000002,1000
       Other Current Assets 
0
400
0
0
0
100
0
0
0
100
0
0
0
200
800
1,000
1,400
1,800
1,800
1,700
1,600
500
500
300
400
600
400
300
2,600
300
6,200
10,400
10,300
9,300
10,700
9,900
8,800
8,500
8,000
7,300
7,300
5,800
6,200
2,300
2,400
3,500
5,100
4,800
3,100
800
3,300
3,800
2,800
700
1,100
800
1,000
400
964
1,260
862
972
1,281
790
1,429
827
841
955
772
682
1,246
482
2,090
2,354
2,946
2,887
2,836
696
754
798
817
828
828
848
848
848
961
4,194
3,717
24,649
3,644
3,488
2,848
2,734
6,533
4,344
3,276
1,768
3,288
3,582
3,504
3,377
3,857
6,237
6,187
18,378
19,428
19,703
19,998
18,907
22,303
22,174
22,716
6,514
6,590
12,449
11,227
20,283
21,045
24,405
23,420
15,636
13,072
12,259
11,334
8,744
10,540
10,500
9,231
10,218
10,004
27,970
26,179
24,591
21,057
20,560
23,926
27,524
23,091
27,012
30,197
23,772
24,513
29,915
39,374
40,742
33,831
35,902
38,868
31,403
29,982
25,023
28,529
21,097
20,052
76,055
47,188
47,18876,05520,05221,09728,52925,02329,98231,40338,86835,90233,83140,74239,37429,91524,51323,77230,19727,01223,09127,52423,92620,56021,05724,59126,17927,97010,00410,2189,23110,50010,5408,74411,33412,25913,07215,63623,42024,40521,04520,28311,22712,4496,5906,51422,71622,17422,30318,90719,99819,70319,42818,3786,1876,2373,8573,3773,5043,5823,2881,7683,2764,3446,5332,7342,8483,4883,64424,6493,7174,1949618488488488288288177987546962,8362,8872,9462,3542,0904821,2466827729558418271,4297901,2819728621,2609644001,0008001,1007002,8003,8003,3008003,1004,8005,1003,5002,4002,3006,2005,8007,3007,3008,0008,5008,8009,90010,7009,30010,30010,4006,2003002,6003004006004003005005001,6001,7001,8001,8001,4001,0008002000001000001000004000
   > Long-term Assets 
0
7,300
0
0
0
10,000
0
0
0
14,100
0
0
0
16,200
16,300
16,800
17,100
17,600
18,700
19,200
19,700
20,000
19,800
14,200
14,100
14,100
14,200
14,500
13,300
18,100
19,200
20,000
20,500
20,800
22,100
22,900
23,600
23,500
24,000
27,700
27,900
27,900
27,500
27,400
27,300
27,300
27,600
29,400
29,700
29,800
29,800
29,800
30,100
49,100
48,900
49,100
49,300
48,100
47,787
48,022
48,681
50,297
51,322
56,936
55,713
50,296
49,211
49,177
51,013
52,389
60,621
61,528
59,683
60,352
58,844
57,133
57,033
58,009
71,512
74,942
74,183
76,824
79,017
77,897
83,679
82,201
83,677
84,342
85,009
87,629
92,981
87,122
88,042
68,165
63,415
64,108
51,293
50,116
79,053
77,601
75,761
73,608
73,608
71,213
68,423
69,222
72,019
70,595
85,829
84,082
97,416
96,431
104,969
103,856
102,799
195,966
320,922
325,496
311,664
313,590
308,761
301,557
185,727
183,791
180,745
171,298
169,290
168,556
168,986
165,166
165,415
157,628
155,417
153,015
170,978
168,263
156,284
187,239
179,214
175,771
173,243
173,650
175,787
174,452
172,038
182,830
186,191
181,258
176,451
179,058
191,925
198,165
196,052
190,153
190,998
191,583
196,768
196,768191,583190,998190,153196,052198,165191,925179,058176,451181,258186,191182,830172,038174,452175,787173,650173,243175,771179,214187,239156,284168,263170,978153,015155,417157,628165,415165,166168,986168,556169,290171,298180,745183,791185,727301,557308,761313,590311,664325,496320,922195,966102,799103,856104,96996,43197,41684,08285,82970,59572,01969,22268,42371,21373,60873,60875,76177,60179,05350,11651,29364,10863,41568,16588,04287,12292,98187,62985,00984,34283,67782,20183,67977,89779,01776,82474,18374,94271,51258,00957,03357,13358,84460,35259,68361,52860,62152,38951,01349,17749,21150,29655,71356,93651,32250,29748,68148,02247,78748,10049,30049,10048,90049,10030,10029,80029,80029,80029,70029,40027,60027,30027,30027,40027,50027,90027,90027,70024,00023,50023,60022,90022,10020,80020,50020,00019,20018,10013,30014,50014,20014,10014,10014,20019,80020,00019,70019,20018,70017,60017,10016,80016,30016,20000014,10000010,0000007,3000
       Property Plant Equipment 
0
6,900
0
0
0
8,800
0
0
0
11,900
0
0
0
13,200
13,200
13,500
13,800
13,900
14,600
14,900
15,500
15,800
15,700
13,500
13,400
13,400
13,500
13,800
12,100
16,800
17,900
18,700
19,200
19,500
20,600
21,400
22,000
22,200
22,700
26,500
26,800
26,700
26,400
26,300
26,200
26,300
26,800
28,600
29,100
29,100
29,200
29,300
29,500
35,500
35,700
36,100
36,800
36,000
36,040
36,650
37,698
39,738
41,167
41,578
40,947
36,354
35,641
35,768
37,287
37,605
48,082
47,455
45,450
44,120
42,845
41,301
40,104
41,245
41,446
42,600
41,639
42,379
42,713
42,529
43,641
44,289
45,044
40,523
40,225
41,113
41,217
41,030
41,307
39,936
38,699
37,960
36,622
35,943
42,504
47,835
46,157
44,793
44,793
42,365
41,042
39,414
38,634
37,656
37,237
34,988
38,823
38,269
40,338
40,896
39,344
67,051
74,104
70,661
67,830
62,981
61,510
57,611
55,985
53,713
52,073
48,755
46,647
44,947
43,664
43,495
43,322
42,944
42,994
43,932
60,886
60,229
58,766
60,447
56,820
53,961
50,555
48,718
50,480
47,813
46,867
59,462
62,695
60,339
56,055
58,384
58,820
61,217
59,853
57,014
57,364
57,027
59,636
59,63657,02757,36457,01459,85361,21758,82058,38456,05560,33962,69559,46246,86747,81350,48048,71850,55553,96156,82060,44758,76660,22960,88643,93242,99442,94443,32243,49543,66444,94746,64748,75552,07353,71355,98557,61161,51062,98167,83070,66174,10467,05139,34440,89640,33838,26938,82334,98837,23737,65638,63439,41441,04242,36544,79344,79346,15747,83542,50435,94336,62237,96038,69939,93641,30741,03041,21741,11340,22540,52345,04444,28943,64142,52942,71342,37941,63942,60041,44641,24540,10441,30142,84544,12045,45047,45548,08237,60537,28735,76835,64136,35440,94741,57841,16739,73837,69836,65036,04036,00036,80036,10035,70035,50029,50029,30029,20029,10029,10028,60026,80026,30026,20026,30026,40026,70026,80026,50022,70022,20022,00021,40020,60019,50019,20018,70017,90016,80012,10013,80013,50013,40013,40013,50015,70015,80015,50014,90014,60013,90013,80013,50013,20013,20000011,9000008,8000006,9000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
13,654
13,654
0
0
0
0
0
0
0
0
0
0
0
0
0
0
22,427,934
24,118
24,189
28,117
28,117
28,117
28,117
28,117
28,447
28,620
28,686
28,524
14,334
14,204
14,359
2,047
1,957
19,883
4,548
4,526
4,264
4,375
4,427
4,297
4,163
6,903
6,604
22,279
14,218
22,038
22,231
27,222
18,360
18,641
55,644
130,224
117,573
117,678
122,287
122,006
121,634
17,479
19,264
19,167
17,951
18,358
19,358
20,028
20,177
20,419
18,972
19,135
19,817
20,070
20,017
10,778
21,993
22,219
22,252
22,873
23,966
26,623
28,178
25,846
26,651
26,272
24,771
23,775
25,099
25,400
25,897
25,463
26,642
25,347
25,415
26,922
26,92225,41525,34726,64225,46325,89725,40025,09923,77524,77126,27226,65125,84628,17826,62323,96622,87322,25222,21921,99310,77820,01720,07019,81719,13518,97220,41920,17720,02819,35818,35817,95119,16719,26417,479121,634122,006122,287117,678117,573130,22455,64418,64118,36027,22222,23122,03814,21822,2796,6046,9034,1634,2974,4274,3754,2644,5264,54819,8831,9572,04714,35914,20414,33428,52428,68628,62028,44728,11728,11728,11728,11728,11724,18924,11822,427,9340000000000000013,65413,65400000000000000000000000000000000000000000000000000000000000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
9,975
11,009
9,978
10,282
10,324
9,943
10,014
10,0149,94310,32410,2829,97811,0099,975000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
600
0
0
0
1,700
0
0
0
2,600
2,600
2,700
2,700
3,000
3,400
3,600
3,600
3,600
3,500
200
200
200
0
0
0
200
200
200
200
200
200
200
200
200
200
200
200
100
100
0
0
0
0
0
0
0
0
0
0
13,200
12,800
12,500
12,100
11,700
11,371
10,994
10,618
10,241
9,848
15,037
14,457
0
13,297
13,119
12,976
7,625
11,641
12,792
12,912
13,520
13,311
13,019
12,728
12,574
26,975
28,442
25,868
25,210
2,836
2,599
2,169
1,892
1,668
1,475
1,279
1,181
1,138
1,170
993
926
810
11,789
678
551
16,666
25,218
25,078
11,291
11,263
11,158
11,001
10,877
10,848
10,712
10,727
20,963
20,067
19,710
22,700
29,472
28,987
49,689
84,151
95,502
90,686
92,199
89,978
87,827
81,656
79,215
77,318
74,828
73,372
72,108
70,886
69,366
68,286
65,784
64,161
62,689
61,267
59,476
57,509
72,365
70,215
68,466
67,068
65,789
64,319
62,655
62,698
60,995
58,878
56,563
54,725
54,111
53,163
52,021
50,662
49,391
47,868
46,715
45,850
45,85046,71547,86849,39150,66252,02153,16354,11154,72556,56358,87860,99562,69862,65564,31965,78967,06868,46670,21572,36557,50959,47661,26762,68964,16165,78468,28669,36670,88672,10873,37274,82877,31879,21581,65687,82789,97892,19990,68695,50284,15149,68928,98729,47222,70019,71020,06720,96310,72710,71210,84810,87711,00111,15811,26311,29125,07825,21816,66655167811,7898109269931,1701,1381,1811,2791,4751,6681,8922,1692,5992,83625,21025,86828,44226,97512,57412,72813,01913,31113,52012,91212,79211,6417,62512,97613,11913,297014,45715,0379,84810,24110,61810,99411,37111,70012,10012,50012,80013,20000000000001001002002002002002002002002002002002002000002002002003,5003,6003,6003,6003,4003,0002,7002,7002,6002,6000001,70000060000000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,369
0
0
0
30,962
0
27,095
27,199
29,764
26,354
26,354
788
32,128
33,388
29,928
29,127
26,577
28,755
28,541
29,231
30,932
29,982
31,092
32,747
49,394
-1
35,806
36,627
35,722
38,346
39,585
41,896
35,925
44,567
0
0
0
0
0
0
00000044,56735,92541,89639,58538,34635,72236,62735,806-149,39432,74731,09229,98230,93229,23128,54128,75526,57729,12729,92833,38832,12878826,35426,35429,76427,19927,095030,9620005,369000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
0
2,300
0
0
0
3,500
0
0
0
4,700
0
0
0
3,700
3,700
4,500
6,300
6,800
7,800
8,900
7,500
6,000
5,500
6,900
4,600
3,100
3,500
4,700
8,400
5,600
6,000
6,200
6,200
4,800
4,500
4,700
5,300
5,800
5,600
8,300
9,000
8,600
8,300
7,500
8,300
8,200
8,100
9,100
9,800
10,400
9,400
10,800
13,100
14,800
14,700
15,300
14,300
14,900
15,368
19,319
25,142
28,497
21,228
22,045
23,276
18,054
18,472
20,626
19,982
16,234
34,161
34,257
34,592
34,962
35,612
40,515
43,822
39,315
48,499
37,080
39,581
40,479
45,682
49,664
56,674
46,347
45,293
50,588
52,431
49,333
48,730
54,447
50,968
44,011
32,357
32,901
36,221
37,014
42,436
48,715
51,381
56,839
56,839
61,452
56,531
55,831
57,254
43,910
61,836
59,827
75,564
77,382
97,165
79,348
59,708
260,259
409,506
411,274
397,083
390,375
373,786
353,889
310,858
292,953
277,627
268,306
265,661
260,316
250,393
273,305
271,219
273,451
274,592
267,054
276,087
269,399
263,704
302,623
282,287
293,215
279,181
268,067
268,823
277,281
287,381
303,103
304,925
316,365
317,783
298,120
296,463
247,929
237,657
231,073
208,680
211,189
217,055
217,055211,189208,680231,073237,657247,929296,463298,120317,783316,365304,925303,103287,381277,281268,823268,067279,181293,215282,287302,623263,704269,399276,087267,054274,592273,451271,219273,305250,393260,316265,661268,306277,627292,953310,858353,889373,786390,375397,083411,274409,506260,25959,70879,34897,16577,38275,56459,82761,83643,91057,25455,83156,53161,45256,83956,83951,38148,71542,43637,01436,22132,90132,35744,01150,96854,44748,73049,33352,43150,58845,29346,34756,67449,66445,68240,47939,58137,08048,49939,31543,82240,51535,61234,96234,59234,25734,16116,23419,98220,62618,47218,05423,27622,04521,22828,49725,14219,31915,36814,90014,30015,30014,70014,80013,10010,8009,40010,4009,8009,1008,1008,2008,3007,5008,3008,6009,0008,3005,6005,8005,3004,7004,5004,8006,2006,2006,0005,6008,4004,7003,5003,1004,6006,9005,5006,0007,5008,9007,8006,8006,3004,5003,7003,7000004,7000003,5000002,3000
   > Total Current Liabilities 
0
1,600
0
0
0
2,800
0
0
0
3,800
0
0
0
2,700
2,800
3,500
5,600
4,900
5,800
6,900
5,300
4,900
4,600
5,900
3,700
2,300
2,700
3,900
7,600
4,900
5,400
5,500
5,500
4,400
4,100
4,400
5,200
5,500
5,300
8,000
8,400
8,000
7,800
7,100
7,900
7,500
7,300
8,200
8,900
9,400
8,500
9,900
12,100
13,700
13,600
14,500
13,100
14,000
14,571
18,252
24,337
21,496
13,893
15,302
16,667
13,522
14,002
15,729
14,917
11,715
20,985
21,250
21,574
19,714
20,502
24,415
30,901
32,144
41,485
33,243
36,555
37,029
42,022
45,842
52,661
41,619
35,185
35,296
35,552
33,060
32,059
37,408
37,620
29,634
22,144
22,493
26,585
27,997
33,176
38,985
41,792
46,268
46,268
50,196
44,211
42,425
43,789
43,190
49,588
46,388
61,700
63,236
83,720
66,890
46,661
108,938
136,501
121,803
122,261
128,654
120,624
122,026
99,605
101,345
98,104
92,327
89,397
97,502
97,611
87,300
85,884
96,205
101,291
106,030
90,685
87,151
86,525
90,472
76,676
88,179
89,734
87,536
89,695
105,093
106,236
112,012
109,440
128,750
137,082
136,304
129,857
126,874
117,682
110,609
86,501
89,755
96,887
96,88789,75586,501110,609117,682126,874129,857136,304137,082128,750109,440112,012106,236105,09389,69587,53689,73488,17976,67690,47286,52587,15190,685106,030101,29196,20585,88487,30097,61197,50289,39792,32798,104101,34599,605122,026120,624128,654122,261121,803136,501108,93846,66166,89083,72063,23661,70046,38849,58843,19043,78942,42544,21150,19646,26846,26841,79238,98533,17627,99726,58522,49322,14429,63437,62037,40832,05933,06035,55235,29635,18541,61952,66145,84242,02237,02936,55533,24341,48532,14430,90124,41520,50219,71421,57421,25020,98511,71514,91715,72914,00213,52216,66715,30213,89321,49624,33718,25214,57114,00013,10014,50013,60013,70012,1009,9008,5009,4008,9008,2007,3007,5007,9007,1007,8008,0008,4008,0005,3005,5005,2004,4004,1004,4005,5005,5005,4004,9007,6003,9002,7002,3003,7005,9004,6004,9005,3006,9005,8004,9005,6003,5002,8002,7000003,8000002,8000001,6000
       Short-term Debt 
0
200
0
0
0
200
0
0
0
0
0
0
0
0
0
100
300
1,700
1,800
2,200
600
600
600
600
100
0
0
0
0
0
0
0
0
0
0
0
0
300
300
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,000
2,000
0
2,000
2,000
2,000
2,000
2,000
10,000
483
481
3,888,920
0
0
0
1,653,144
0
0
0
9,452
0
0
0
5,756
0
0
0
1,048
0
0
0
561
0
0
0
1,071
0
0
169
205
122
349
12,532
12,739
4,688
7,729
12,257
13,943
14,781
16,130
16,125
24,772
9,896
9,725
10,453
11,395
13,504
14,440
15,551
2,641
2,642
2,506
2,507
2,508
9,495
10,235
10,782
12,866
6,940
8,772
10,470
11,877
13,188
14,253
5,623
6,880
7,063
7,251
5,904
5,870
5,239
6,181
6,190
6,835
11,460
11,984
12,902
12,90211,98411,4606,8356,1906,1815,2395,8705,9047,2517,0636,8805,62314,25313,18811,87710,4708,7726,94012,86610,78210,2359,4952,5082,5072,5062,6422,64115,55114,44013,50411,39510,4539,7259,89624,77216,12516,13014,78113,94312,2577,7294,68812,73912,532349122205169001,0710005610001,0480005,7560009,4520001,653,1440003,888,92048148310,0002,0002,0002,0002,0002,00002,0002,00000000000000000000000000000000003003000000000000001006006006006002,2001,8001,7003001000000000002000002000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,733
0
0
0
24,772
0
9,725
10,453
11,395
13,504
130,515
465
2,641
2,642
2,506
2,507
2,508
3,252
3,997
4,743
5,489
817
2,305
3,794
5,286
6,779
8,273
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000008,2736,7795,2863,7942,3058175,4894,7433,9973,2522,5082,5072,5062,6422,641465130,51513,50411,39510,4539,725024,7720001,733000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
500
700
1,000
1,200
1,500
1,400
1,200
2,000
1,900
1,700
1,000
800
1,500
1,800
1,900
1,300
1,500
1,600
1,300
1,300
1,200
1,200
2,000
3,200
2,700
4,300
3,700
3,400
2,700
1,800
2,100
3,300
2,700
3,000
2,900
3,500
2,700
3,200
3,900
5,000
5,600
5,600
3,200
4,400
4,077
5,894
9,028
13,038
7,160
8,300
5,623
4,624
4,994
6,646
5,438
5,100
7,935
8,757
8,315
7,515
8,528
11,184
12,356
8,814
14,478
14,007
14,536
14,561
17,066
19,772
22,006
17,245
16,230
15,491
18,836
16,145
17,202
20,847
19,230
14,285
10,773
10,848
13,983
17,194
19,160
22,789
23,165
21,180
17,721
22,036
18,740
18,459
20,261
19,721
20,522
18,862
25,135
29,934
35,244
29,518
23,192
58,369
63,929
61,926
63,442
64,777
51,621
49,798
49,134
50,148
46,388
47,235
46,598
48,821
45,493
47,947
48,169
59,370
62,415
56,171
48,126
42,764
38,890
44,423
38,800
44,826
40,130
39,774
42,452
53,020
57,610
65,960
64,615
70,020
66,191
64,589
60,237
51,754
43,984
40,441
32,818
36,415
37,139
37,13936,41532,81840,44143,98451,75460,23764,58966,19170,02064,61565,96057,61053,02042,45239,77440,13044,82638,80044,42338,89042,76448,12656,17162,41559,37048,16947,94745,49348,82146,59847,23546,38850,14849,13449,79851,62164,77763,44261,92663,92958,36923,19229,51835,24429,93425,13518,86220,52219,72120,26118,45918,74022,03617,72121,18023,16522,78919,16017,19413,98310,84810,77314,28519,23020,84717,20216,14518,83615,49116,23017,24522,00619,77217,06614,56114,53614,00714,4788,81412,35611,1848,5287,5158,3158,7577,9355,1005,4386,6464,9944,6245,6238,3007,16013,0389,0285,8944,0774,4003,2005,6005,6005,0003,9003,2002,7003,5002,9003,0002,7003,3002,1001,8002,7003,4003,7004,3002,7003,2002,0001,2001,2001,3001,3001,6001,5001,3001,9001,8001,5008001,0001,7001,9002,0001,2001,4001,5001,2001,00070050000000000000000
       Other Current Liabilities 
0
1,400
0
0
0
2,600
0
0
0
3,800
0
0
0
2,700
2,300
2,700
4,300
2,000
2,500
3,300
3,500
2,300
2,100
3,600
2,600
1,500
1,200
2,100
5,700
3,600
3,900
3,900
4,200
3,100
2,900
3,200
3,200
2,000
2,600
3,700
4,700
4,600
5,100
5,300
5,800
4,200
4,600
5,200
6,000
5,900
5,800
6,700
8,200
8,700
8,000
8,900
9,900
9,600
10,494
12,359
15,309
8,458
6,732
7,002
11,044
8,897
9,008
9,083
9,479
6,615
412
522
13,260
756
1,201
1,176
1,298
-3,300,670
7,698
9,638
11,048
10,388
24,956
26,070
30,655
11,661
18,954
19,806
16,716
4,802
14,857
16,561
18,390
4,841
11,371
11,645
12,602
8,940
14,016
16,196
18,627
23,504
28,547
28,160
25,471
23,742
23,528
23,469
28,166
25,887
35,236
31,760
71,188
21,638
41,973
101,209
124,244
38,001
44,038
47,747
52,878
44,135
40,575
41,472
41,263
30,287
2,086
5,074
36,567
32,557
7,664
34,329
36,369
46,855
33,064
34,152
36,853
29,452
30,936
34,581
39,134
30,180
34,055
37,820
43,003
34,711
33,785
44,057
56,022
56,998
57,236
65,397
64,568
60,772
39,617
39,036
44,267
44,26739,03639,61760,77264,56865,39757,23656,99856,02244,05733,78534,71143,00337,82034,05530,18039,13434,58130,93629,45236,85334,15233,06446,85536,36934,3297,66432,55736,5675,0742,08630,28741,26341,47240,57544,13552,87847,74744,03838,001124,244101,20941,97321,63871,18831,76035,23625,88728,16623,46923,52823,74225,47128,16028,54723,50418,62716,19614,0168,94012,60211,64511,3714,84118,39016,56114,8574,80216,71619,80618,95411,66130,65526,07024,95610,38811,0489,6387,698-3,300,6701,2981,1761,20175613,2605224126,6159,4799,0839,0088,89711,0447,0026,7328,45815,30912,35910,4949,6009,9008,9008,0008,7008,2006,7005,8005,9006,0005,2004,6004,2005,8005,3005,1004,6004,7003,7002,6002,0003,2003,2002,9003,1004,2003,9003,9003,6005,7002,1001,2001,5002,6003,6002,1002,3003,5003,3002,5002,0004,3002,7002,3002,7000003,8000002,6000001,4000
   > Long-term Liabilities 
0
700
0
0
0
700
0
0
0
900
0
0
0
1,000
900
1,000
700
1,900
2,000
2,000
2,200
1,100
900
1,000
900
800
800
800
800
700
600
700
700
400
400
300
100
300
300
300
600
600
500
400
400
700
800
900
900
1,000
900
900
1,000
1,100
1,100
800
1,200
900
797
1,067
805
7,001
7,335
6,743
6,609
4,532
4,470
4,897
5,065
4,519
13,176
13,007
13,018
15,248
15,110
16,100
12,922
7,172
7,014
3,837
3,026
3,451
3,660
3,822
4,013
4,728
10,109
15,292
16,878
16,273
16,671
17,039
13,348
14,377
10,213
10,408
9,636
9,017
9,260
9,730
9,589
10,571
10,571
11,256
12,320
13,406
13,465
720
12,248
13,439
13,864
14,146
13,445
12,458
13,047
151,321
273,005
289,471
274,822
261,721
253,162
231,863
211,253
191,608
179,523
175,979
176,264
162,814
152,782
186,005
185,335
177,246
173,301
161,024
185,402
182,248
177,179
212,151
205,611
205,036
189,447
180,531
179,128
172,188
181,145
191,091
195,485
187,615
180,701
161,816
166,606
121,055
119,975
120,464
122,179
121,434
120,168
120,168121,434122,179120,464119,975121,055166,606161,816180,701187,615195,485191,091181,145172,188179,128180,531189,447205,036205,611212,151177,179182,248185,402161,024173,301177,246185,335186,005152,782162,814176,264175,979179,523191,608211,253231,863253,162261,721274,822289,471273,005151,32113,04712,45813,44514,14613,86413,43912,24872013,46513,40612,32011,25610,57110,5719,5899,7309,2609,0179,63610,40810,21314,37713,34817,03916,67116,27316,87815,29210,1094,7284,0133,8223,6603,4513,0263,8377,0147,17212,92216,10015,11015,24813,01813,00713,1764,5195,0654,8974,4704,5326,6096,7437,3357,0018051,0677979001,2008001,1001,1001,0009009001,0009009008007004004005006006003003003001003004004007007006007008008008008009001,0009001,1002,2002,0002,0001,9007001,0009001,0000009000007000007000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
206,156
190,120
181,594
0
152,017
146,776
136,267
0
129,473
116,075
105,479
0
119,390
112,958
112,331
111,705
110,333
108,960
107,588
138,215
134,258
0
0
110,294
107,472
0
112,500
0
0
112,500
0
95,000
0
0
0
0
0
0
0
000000095,0000112,50000112,5000107,472110,29400134,258138,215107,588108,960110,333111,705112,331112,958119,3900105,479116,075129,4730136,267146,776152,0170181,594190,120206,1560000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
9,048
0
0
0
64,755
0
41,956
41,781
46,129
45,275
46,739
1,415
65,952
65,945
64,288
60,970
49,319
61,371
60,541
58,349
60,170
61,273
61,630
58,711
62,173
65,124
62,181
62,701
63,923
64,695
58,050
55,709
49,466
51,534
0
0
0
0
0
0
00000051,53449,46655,70958,05064,69563,92362,70162,18165,12462,17358,71161,63061,27360,17058,34960,54161,37149,31960,97064,28865,94565,9521,41546,73945,27546,12941,78141,956064,7550009,048000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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