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

BGC Group Inc.
Buy, Hold or Sell?

Let's analyze BGC Group Inc. together

I guess you are interested in BGC 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 BGC 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 BGC Group Inc.

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

1. Quick Overview

1.1. Quick analysis of BGC Group Inc. (30 sec.)










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

How much money do you get?

How much money do you get?
$0.06
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$2.18
Expected worth in 1 year
$2.57
How sure are you?
70.0%

+ What do you gain per year?

Total Gains per Share
$0.45
Return On Investment
5.0%

For what price can you sell your share?

Current Price per Share
$9.04
Expected price per share
$8.3655 - $11.47
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of BGC Group Inc. (5 min.)




Live pricePrice per Share (EOD)
$9.04
Intrinsic Value Per Share
$-2.89 - $4.74
Total Value Per Share
$-0.71 - $6.92

2.2. Growth of BGC Group Inc. (5 min.)




Is BGC Group Inc. growing?

Current yearPrevious yearGrowGrow %
How rich?$1b$802.2m$174.7m17.9%

How much money is BGC Group Inc. making?

Current yearPrevious yearGrowGrow %
Making money$30.4m$4.9m$25.4m83.6%
Net Profit Margin5.6%1.0%--

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

2.3. Financial Health of BGC Group Inc. (5 min.)




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




  Industry Rankings (Capital Markets)  

3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of BGC Group Inc. is $9.04. 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 BGC 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 BGC 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 $2.18. Based on the TTM, the Book Value Change Per Share is $0.10 per quarter. Based on the YOY, the Book Value Change Per Share is $0.09 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 $0.02 per quarter.
Based on historical numbers we can estimate the returns while holding a share of BGC 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 Eps0.030.3%0.060.7%0.010.1%0.030.4%0.040.4%
Usd Book Value Change Per Share0.010.1%0.101.1%0.091.0%0.000.0%0.010.1%
Usd Dividend Per Share0.020.2%0.020.2%0.020.2%0.050.6%0.080.9%
Usd Total Gains Per Share0.030.4%0.111.2%0.111.2%0.050.6%0.101.1%
Usd Price Per Share9.18-8.12-4.68-5.00-7.34-
Price to Earnings Ratio74.49-40.71-64.74-21.28-12.46-
Price-to-Total Gains Ratio279.27-127.75-19.66-8.37-17.88-
Price to Book Ratio4.21-3.97-2.72-2.89-7.40-
Price-to-Total Gains Ratio279.27-127.75-19.66-8.37-17.88-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share9.04
Number of shares110
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.020.05
Usd Book Value Change Per Share0.100.00
Usd Total Gains Per Share0.110.05
Gains per Quarter (110 shares)12.355.78
Gains per Year (110 shares)49.4023.10
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
17433923013
214858845136
32012813768159
42717018691282
5342132351132105
6412562841363128
7482983331593151
8543413821814174
9613834312044197
10684264802265220

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%11.01.00.091.7%16.04.00.080.0%30.010.00.075.0%79.029.00.073.1%
Book Value Change Per Share4.00.00.0100.0%8.04.00.066.7%12.08.00.060.0%20.019.01.050.0%64.043.01.059.3%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%98.00.010.090.7%
Total Gains per Share4.00.00.0100.0%9.03.00.075.0%14.06.00.070.0%28.012.00.070.0%76.032.00.070.4%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of BGC 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--0.0120.097-87%0.090-86%0.001+1104%0.011+11%
Book Value Per Share--2.1792.041+7%1.743+25%1.730+26%1.855+17%
Current Ratio--1.5791.742-9%1.464+8%1.425+11%1.545+2%
Debt To Asset Ratio--0.7620.756+1%0.790-4%0.812-6%0.816-7%
Debt To Equity Ratio--3.8823.497+11%4.141-6%4.988-22%6.620-41%
Dividend Per Share--0.0200.015+32%0.017+18%0.051-60%0.084-76%
Enterprise Value--1638856360.0001411631577.500+16%-372857977.500+123%-691683848.000+142%107259163.043+1428%
Eps--0.0310.064-52%0.007+344%0.034-9%0.038-18%
Ev To Ebitda Ratio--6.3304.773+33%-8.640+236%-8.827+239%-1.801+128%
Ev To Sales Ratio--0.7530.663+14%-0.183+124%-0.360+148%-0.062+108%
Free Cash Flow Per Share--0.1420.160-11%0.127+11%0.142-1%0.076+86%
Free Cash Flow To Equity Per Share---0.0720.073-198%0.061-218%0.000-100%-0.016-77%
Gross Profit Margin---0.1780.290-161%-0.222+25%0.598-130%0.769-123%
Intrinsic Value_10Y_max--4.739--------
Intrinsic Value_10Y_min---2.891--------
Intrinsic Value_1Y_max--0.503--------
Intrinsic Value_1Y_min--0.205--------
Intrinsic Value_3Y_max--1.490--------
Intrinsic Value_3Y_min--0.190--------
Intrinsic Value_5Y_max--2.451--------
Intrinsic Value_5Y_min---0.289--------
Market Cap3348669120.000-31%4394025360.0003884751327.500+13%2183589522.500+101%2372601902.000+85%3116847038.043+41%
Net Profit Margin--0.0270.056-52%0.010+176%0.035-22%0.030-8%
Operating Margin--0.0820.103-20%0.030+172%0.028+190%0.041+102%
Operating Ratio--1.0000.934+7%0.917+9%0.931+7%1.141-12%
Pb Ratio4.148-2%4.2133.972+6%2.717+55%2.885+46%7.395-43%
Pe Ratio73.354-2%74.49040.713+83%64.743+15%21.281+250%12.462+498%
Price Per Share9.040-2%9.1808.118+13%4.678+96%5.003+84%7.339+25%
Price To Free Cash Flow Ratio15.964-2%16.21127.130-40%17.628-8%11.053+47%-0.678+104%
Price To Total Gains Ratio275.007-2%279.266127.752+119%19.661+1320%8.372+3236%17.882+1462%
Quick Ratio--1.5671.510+4%1.227+28%1.134+38%1.680-7%
Return On Assets--0.0030.007-55%0.001+170%0.004-20%0.003+2%
Return On Equity--0.0170.034-50%0.006+177%0.024-28%0.012+46%
Total Gains Per Share--0.0330.112-71%0.107-69%0.053-37%0.096-66%
Usd Book Value--1043058000.000976988749.750+7%802258000.000+30%806887499.950+29%813754624.975+28%
Usd Book Value Change Per Share--0.0120.097-87%0.090-86%0.001+1104%0.011+11%
Usd Book Value Per Share--2.1792.041+7%1.743+25%1.730+26%1.855+17%
Usd Dividend Per Share--0.0200.015+32%0.017+18%0.051-60%0.084-76%
Usd Enterprise Value--1638856360.0001411631577.500+16%-372857977.500+123%-691683848.000+142%107259163.043+1428%
Usd Eps--0.0310.064-52%0.007+344%0.034-9%0.038-18%
Usd Free Cash Flow--67762000.00076284500.000-11%68286250.000-1%66431450.000+2%32166600.000+111%
Usd Free Cash Flow Per Share--0.1420.160-11%0.127+11%0.142-1%0.076+86%
Usd Free Cash Flow To Equity Per Share---0.0720.073-198%0.061-218%0.000-100%-0.016-77%
Usd Market Cap3348669120.000-31%4394025360.0003884751327.500+13%2183589522.500+101%2372601902.000+85%3116847038.043+41%
Usd Price Per Share9.040-2%9.1808.118+13%4.678+96%5.003+84%7.339+25%
Usd Profit--14747000.00030432500.000-52%4979500.000+196%17850350.000-17%17893725.000-18%
Usd Revenue--544167000.000538419000.000+1%486289000.000+12%500842950.000+9%611759575.000-11%
Usd Total Gains Per Share--0.0330.112-71%0.107-69%0.053-37%0.096-66%
 EOD+4 -4MRQTTM+16 -24YOY+29 -115Y+20 -2010Y+24 -16

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1573.354
Price to Book Ratio (EOD)Between0-14.148
Net Profit Margin (MRQ)Greater than00.027
Operating Margin (MRQ)Greater than00.082
Quick Ratio (MRQ)Greater than11.567
Current Ratio (MRQ)Greater than11.579
Debt to Asset Ratio (MRQ)Less than10.762
Debt to Equity Ratio (MRQ)Less than13.882
Return on Equity (MRQ)Greater than0.150.017
Return on Assets (MRQ)Greater than0.050.003
Total5/10 (50.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5033.908
Ma 20Greater thanMa 509.664
Ma 50Greater thanMa 1009.792
Ma 100Greater thanMa 2009.608
OpenGreater thanClose9.060
Total3/5 (60.0%)

4. In-depth Analysis

4.1 About BGC Group Inc.

BGC Group, Inc. operates as a financial brokerage and technology company in the United States and internationally. The company offers various brokerage products, such as fixed income, such as government bonds, corporate bonds, and other debt instruments, as well as related interest rate derivatives and credit derivatives; equities, energy and commodities, shipping, insurance, and futures and options. It also provides trade execution, connectivity solutions, brokerage services, clearing, trade compression and other post-trade services, information, and other back-office services to an assortment of financial and non-financial institutions. In addition, the company offers electronic and hybrid brokerage, other financial technology solutions, market data and related information services. Further, its integrated platform is designed to provide flexibility to customers with regard to price discovery, execution and processing of transactions, Hybrid, or in various markets, as well as fully electronic brokerage services in connection with transactions executed either OTC or through an exchange. The company primarily serves banks, broker-dealers, investment banks, trading firms, hedge funds, governments, and corporations, as well as investment firms. BGC Group, Inc. was founded in 1945 and is headquartered in New York, New York.

Fundamental data was last updated by Penke on 2024-12-12 00:27:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is less efficient 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 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 just 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 fair priced.
Based on the earnings, the company is overpriced.
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 BGC Group Inc. earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare BGC Group Inc. to the Capital Markets industry mean.
  • A Net Profit Margin of 2.7% means that $0.03 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of BGC Group Inc. :

  • The MRQ is 2.7%. The company is making a profit. +1
  • The TTM is 5.6%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ2.7%TTM5.6%-2.9%
TTM5.6%YOY1.0%+4.6%
TTM5.6%5Y3.5%+2.1%
5Y3.5%10Y3.0%+0.5%
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
MRQ2.7%10.9%-8.2%
TTM5.6%10.6%-5.0%
YOY1.0%11.8%-10.8%
5Y3.5%12.5%-9.0%
10Y3.0%13.4%-10.4%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare BGC Group Inc. to the Capital Markets industry mean.
  • 0.3% Return on Assets means that BGC Group Inc. generated $0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of BGC Group Inc. :

  • The MRQ is 0.3%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.7%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.3%TTM0.7%-0.4%
TTM0.7%YOY0.1%+0.6%
TTM0.7%5Y0.4%+0.3%
5Y0.4%10Y0.3%+0.1%
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3%0.4%-0.1%
TTM0.7%0.3%+0.4%
YOY0.1%0.3%-0.2%
5Y0.4%0.4%+0.0%
10Y0.3%0.4%-0.1%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare BGC Group Inc. to the Capital Markets industry mean.
  • 1.7% Return on Equity means BGC Group Inc. generated $0.02 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of BGC Group Inc. :

  • The MRQ is 1.7%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 3.4%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.7%TTM3.4%-1.7%
TTM3.4%YOY0.6%+2.8%
TTM3.4%5Y2.4%+1.1%
5Y2.4%10Y1.2%+1.2%
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7%1.9%-0.2%
TTM3.4%1.7%+1.7%
YOY0.6%1.5%-0.9%
5Y2.4%2.0%+0.4%
10Y1.2%2.0%-0.8%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of BGC Group Inc. .

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient BGC Group Inc. is operating .

  • Measures how much profit BGC 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 BGC Group Inc. to the Capital Markets industry mean.
  • An Operating Margin of 8.2% means the company generated $0.08  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of BGC Group Inc. :

  • The MRQ is 8.2%. The company is operating less efficient.
  • The TTM is 10.3%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ8.2%TTM10.3%-2.1%
TTM10.3%YOY3.0%+7.3%
TTM10.3%5Y2.8%+7.5%
5Y2.8%10Y4.1%-1.2%
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
MRQ8.2%18.5%-10.3%
TTM10.3%17.2%-6.9%
YOY3.0%6.7%-3.7%
5Y2.8%2.1%+0.7%
10Y4.1%4.2%-0.1%
4.3.2.2. Operating Ratio

Measures how efficient BGC Group Inc. is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Capital Markets industry mean).
  • An Operation Ratio of 1.00 means that the operating costs are $1.00 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of BGC Group Inc. :

  • The MRQ is 1.000. The company is inefficient in keeping operating costs low. -1
  • The TTM is 0.934. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ1.000TTM0.934+0.066
TTM0.934YOY0.917+0.017
TTM0.9345Y0.931+0.003
5Y0.93110Y1.141-0.210
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0001.0000.000
TTM0.9340.990-0.056
YOY0.9170.945-0.028
5Y0.9310.889+0.042
10Y1.1410.898+0.243
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of BGC Group Inc. .

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Capital Markets industry mean).
  • A Current Ratio of 1.58 means the company has $1.58 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of BGC Group Inc. :

  • The MRQ is 1.579. The company is able to pay all its short-term debts. +1
  • The TTM is 1.742. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.579TTM1.742-0.164
TTM1.742YOY1.464+0.279
TTM1.7425Y1.425+0.317
5Y1.42510Y1.545-0.119
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5791.851-0.272
TTM1.7421.958-0.216
YOY1.4642.047-0.583
5Y1.4252.118-0.693
10Y1.5452.572-1.027
4.4.3.2. Quick Ratio

Measures if BGC 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 BGC Group Inc. to the Capital Markets industry mean.
  • A Quick Ratio of 1.57 means the company can pay off $1.57 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of BGC Group Inc. :

  • The MRQ is 1.567. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 1.510. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ1.567TTM1.510+0.057
TTM1.510YOY1.227+0.283
TTM1.5105Y1.134+0.376
5Y1.13410Y1.680-0.546
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5671.220+0.347
TTM1.5101.425+0.085
YOY1.2271.606-0.379
5Y1.1341.851-0.717
10Y1.6801.982-0.302
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of BGC Group Inc. .

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare BGC Group Inc. to Capital Markets industry mean.
  • A Debt to Asset Ratio of 0.76 means that BGC Group Inc. assets are financed with 76.2% credit (debt) and the remaining percentage (100% - 76.2%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.762. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.756. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.762TTM0.756+0.006
TTM0.756YOY0.790-0.034
TTM0.7565Y0.812-0.056
5Y0.81210Y0.816-0.005
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7620.661+0.101
TTM0.7560.639+0.117
YOY0.7900.623+0.167
5Y0.8120.606+0.206
10Y0.8160.601+0.215
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare BGC Group Inc. to the Capital Markets industry mean.
  • A Debt to Equity ratio of 388.2% means that company has $3.88 debt for each $1 in shareholders equity.

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

  • The MRQ is 3.882. The company is unable to pay all its debts with equity. -1
  • The TTM is 3.497. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ3.882TTM3.497+0.385
TTM3.497YOY4.141-0.645
TTM3.4975Y4.988-1.491
5Y4.98810Y6.620-1.632
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
MRQ3.8821.641+2.241
TTM3.4971.639+1.858
YOY4.1411.537+2.604
5Y4.9881.531+3.457
10Y6.6201.776+4.844
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 BGC Group Inc. generates.

  • Above 15 is considered overpriced but always compare BGC Group Inc. to the Capital Markets industry mean.
  • A PE ratio of 74.49 means the investor is paying $74.49 for every $1 in earnings.

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

  • The EOD is 73.354. Based on the earnings, the company is expensive. -2
  • The MRQ is 74.490. Based on the earnings, the company is expensive. -2
  • The TTM is 40.713. Based on the earnings, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD73.354MRQ74.490-1.136
MRQ74.490TTM40.713+33.777
TTM40.713YOY64.743-24.030
TTM40.7135Y21.281+19.432
5Y21.28110Y12.462+8.819
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
EOD73.35410.584+62.770
MRQ74.4909.296+65.194
TTM40.7139.396+31.317
YOY64.7437.672+57.071
5Y21.2819.815+11.466
10Y12.46211.929+0.533
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 BGC Group Inc. :

  • The EOD is 15.964. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The MRQ is 16.211. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The TTM is 27.130. Based on how much money comes from the company's main activities, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD15.964MRQ16.211-0.247
MRQ16.211TTM27.130-10.919
TTM27.130YOY17.628+9.502
TTM27.1305Y11.053+16.077
5Y11.05310Y-0.678+11.731
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
EOD15.9640.919+15.045
MRQ16.2110.800+15.411
TTM27.1300.270+26.860
YOY17.628-0.437+18.065
5Y11.053-0.196+11.249
10Y-0.678-0.276-0.402
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 BGC Group Inc. is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Capital Markets industry mean).
  • A PB ratio of 4.21 means the investor is paying $4.21 for each $1 in book value.

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

  • The EOD is 4.148. Based on the equity, the company is fair priced.
  • The MRQ is 4.213. Based on the equity, the company is fair priced.
  • The TTM is 3.972. Based on the equity, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD4.148MRQ4.213-0.064
MRQ4.213TTM3.972+0.240
TTM3.972YOY2.717+1.255
TTM3.9725Y2.885+1.087
5Y2.88510Y7.395-4.510
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
EOD4.1481.228+2.920
MRQ4.2131.069+3.144
TTM3.9721.034+2.938
YOY2.7170.986+1.731
5Y2.8851.224+1.661
10Y7.3951.419+5.976
4.6.2. Total Gains per Share

2.4. Latest News of BGC Group Inc.

Does BGC Group Inc. still have the same value as the quarterly reports suggest? Recent changes may be an indication that the value of the company is changing. Read the news from BGC Group Inc. to keep up to date. Note: the news is often already included in the price.

DateTitleRead
2024-11-24
03:00
Howard Lutnick’s Other Top Client: Crypto Giant TetherRead

4.7 Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of BGC Group Inc. .

4.8.1. Institutions holding BGC Group Inc.

Institutions are holding 76.58% of the shares of BGC Group Inc. .

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30BlackRock Inc9.47070.008545448003-1707884-3.6218
2024-09-30Vanguard Group Inc8.47410.006740665438-842662-2.0301
2024-09-30Rubric Capital Management LP3.53682.538916972580-2027420-10.6706
2024-09-30State Street Corp3.12650.005615003497886340.5943
2024-09-30FMR Inc2.17050.005810415981187459721.9472
2024-09-30AltraVue Capital, LLC2.07478.22229956070-176550-1.7424
2024-09-30Geode Capital Management, LLC1.86960.00678972058390280.4369
2024-09-30Boston Partners Global Investors, Inc1.71290.08918219858-1075977-11.5748
2024-09-30Dimensional Fund Advisors, Inc.1.63250.017478340684333835.856
2024-09-30Morgan Stanley - Brokerage Accounts1.18970.00385709107-6378243-52.7679
2024-09-30Amvescap Plc.1.18560.01015689503171994543.3284
2024-09-30Alua Capital Management LP1.01043.012548489253132908182.5686
2024-09-30Nuveen Asset Management, LLC0.98320.01224718211-33280-0.7004
2024-09-30Charles Schwab Investment Management Inc0.98210.0083471283467700.1439
2024-09-30Northern Trust Corp0.80750.00583874915268790.6985
2024-09-30Bank of New York Mellon Corp0.70790.00583397300-359794-9.5764
2024-09-30Philosophy Capital Management LLC0.61372.13932945138-2509047-46.0022
2024-09-30JPMorgan Chase & Co0.58360.002280059256838925.4631
2024-09-30Private Capital Management, LLC0.56672.6762719660-29380-1.0687
2024-09-30Principal Financial Group Inc0.55070.01342642508-479868-15.3687
Total 43.249418.7901207546246-7729572-3.7%

4.9.2. Funds holding BGC Group Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-11-30iShares Core S&P Small-Cap ETF4.45540.21972138077700
2024-10-31Vanguard Total Stock Mkt Idx Inv2.32930.006111177849-59429-0.5289
2024-10-31Vanguard Small Cap Index1.8720.05538983260175960.1963
2024-11-30iShares Russell 2000 ETF1.76020.1008844676400
2024-10-31Vanguard Small Cap Value Index Inv1.26510.09816070874-2102-0.0346
2024-10-31Fidelity Value1.20170.59155766800-645800-10.0708
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr1.18110.04895667753-31409-0.5511
2024-09-30Fidelity Small Cap Index0.7720.12393704862-76742-2.0294
2024-11-29SPDR® Portfolio S&P 600™ Sm Cap ETF0.720.2514345507231800.0921
2024-11-30iShares Russell 2000 Value ETF0.6410.2147307624100
2024-10-31Vanguard Tax-Managed Small Cap Adm0.55670.2685267147500
2024-10-31State St Russell Sm/Mid Cp® Indx NL Cl C0.47060.04712258297-79900-3.4172
2024-10-31Fidelity Extended Market Index0.43630.0492093549-106955-4.8605
2024-09-30Nuveen Quant Small Cap Equity R60.40750.5108195542000
2024-10-31Neuberger Berman Long Short Instl0.4050.3802194361600
2024-11-30iShares S&P Small-Cap 600 Growth ETF0.40120.2681192529700
2024-09-30Vanguard Explorer Inv0.3970.0777190490000
2024-10-31Fidelity Select Brokerage & Inv Mgmt0.3841.6671184270016000.0869
2024-11-30Schwab US Small-Cap ETF™0.3820.0897183303120640.1127
2024-11-29Invesco S&P SmallCap Momentum ETF0.37741.21211811015263321.4754
Total 20.41556.280797969552-951565-1.0%
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Reversals in quarterly reports

I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.

 2023-09-302023-12-312024-03-312024-06-302024-09-30
Other Current Liabilities  -866,072572,471-293,601-645,663-939,264-41,934-981,1981,986,4331,005,235



5.2. Latest Balance Sheet

Balance Sheet of 2024-09-30. Currency in USD. All numbers in thousands.

Summary
Total Assets4,381,727
Total Liabilities3,338,669
Total Stockholder Equity860,107
 As reported
Total Liabilities 3,338,669
Total Stockholder Equity+ 860,107
Total Assets = 4,381,727

Assets

Total Assets4,381,727
Total Current Assets2,686,968
Long-term Assets1,714,792
Total Current Assets
Cash And Cash Equivalents 583,500
Net Receivables 2,083,435
Other Current Assets 20,033
Total Current Assets  (as reported)2,686,968
Total Current Assets  (calculated)2,686,968
+/-0
Long-term Assets
Property Plant Equipment 188,193
Goodwill 505,555
Long Term Investments 254,234
Intangible Assets 197,400
Long-term Assets Other 569,410
Long-term Assets  (as reported)1,714,792
Long-term Assets  (calculated)1,714,792
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities1,701,933
Long-term Liabilities1,634,774
Total Stockholder Equity860,107
Total Current Liabilities
Short-term Debt 1,962
Accounts payable 694,736
Other Current Liabilities 1,005,235
Total Current Liabilities  (as reported)1,701,933
Total Current Liabilities  (calculated)1,701,933
+/-0
Long-term Liabilities
Long term Debt 1,442,668
Long-term Liabilities  (as reported)1,634,774
Long-term Liabilities  (calculated)1,442,668
+/- 192,106
Total Stockholder Equity
Common Stock5,284
Retained Earnings -1,041,840
Accumulated Other Comprehensive Income -45,634
Other Stockholders Equity 1,942,297
Total Stockholder Equity (as reported)860,107
Total Stockholder Equity (calculated)860,107
+/-0
Other
Capital Stock5,284
Cash and Short Term Investments 583,500
Common Stock Shares Outstanding 478,652
Liabilities and Stockholders Equity 4,381,727
Net Debt 859,168
Net Invested Capital 2,302,775
Net Working Capital 965,002
Property Plant and Equipment Gross 609,349
Short Long Term Debt Total 1,442,668



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-03-312012-12-312012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-31
> Total Assets 
540,300
569,800
571,600
563,700
592,600
624,000
635,100
651,000
682,000
1,604,600
1,719,500
1,568,300
143,818
167,276
163,465
155,122
198,309
210,871
204,331
203,099
203,997
228,927
249,536
252,711
243,194
260,369
285,555
297,568
309,198
318,598
304,613
310,133
291,980
291,906
292,294
280,934
285,177
288,822
294,156
292,837
297,818
294,222
301,595
283,972
300,977
1,781,024
1,552,643
1,068,341
1,195,683
2,214,513
1,562,856
1,464,549
1,921,588
1,565,949
1,470,408
1,470,314
1,758,881
1,829,408
1,902,003
1,405,185
1,852,847
1,875,521
1,639,407
2,500,359
2,077,827
3,072,894
2,452,413
2,683,787
2,751,127
5,290,242
3,971,726
4,117,846
3,991,454
4,549,727
5,112,384
4,811,909
3,508,400
2,293,800
2,277,000
2,284,500
2,235,300
2,280,300
6,848,673
8,732,296
3,432,757
5,044,876
5,391,818
6,548,057
3,905,526
5,728,159
4,502,354
4,594,285
3,949,300
5,570,665
5,133,479
5,415,607
3,342,166
4,941,282
4,886,889
4,671,086
3,074,971
4,484,271
4,081,687
3,858,258
3,175,937
4,375,652
4,259,195
4,381,727
4,381,7274,259,1954,375,6523,175,9373,858,2584,081,6874,484,2713,074,9714,671,0864,886,8894,941,2823,342,1665,415,6075,133,4795,570,6653,949,3004,594,2854,502,3545,728,1593,905,5266,548,0575,391,8185,044,8763,432,7578,732,2966,848,6732,280,3002,235,3002,284,5002,277,0002,293,8003,508,4004,811,9095,112,3844,549,7273,991,4544,117,8463,971,7265,290,2422,751,1272,683,7872,452,4133,072,8942,077,8272,500,3591,639,4071,875,5211,852,8471,405,1851,902,0031,829,4081,758,8811,470,3141,470,4081,565,9491,921,5881,464,5491,562,8562,214,5131,195,6831,068,3411,552,6431,781,024300,977283,972301,595294,222297,818292,837294,156288,822285,177280,934292,294291,906291,980310,133304,613318,598309,198297,568285,555260,369243,194252,711249,536228,927203,997203,099204,331210,871198,309155,122163,465167,276143,8181,568,3001,719,5001,604,600682,000651,000635,100624,000592,600563,700571,600569,800540,300
   > Total Current Assets 
362,400
388,500
387,600
361,800
381,300
400,500
397,700
390,300
417,200
1,073,600
1,147,200
1,017,900
128,540
147,707
133,864
122,164
161,886
154,018
149,115
159,899
158,933
166,891
194,294
187,999
175,115
198,648
216,985
228,500
232,988
239,598
223,067
209,688
189,664
182,159
184,311
178,435
177,247
178,161
191,121
187,847
194,773
190,878
200,185
165,210
136,062
1,359,936
1,200,039
750,109
867,421
1,225,241
1,255,576
1,137,132
1,568,869
1,251,435
1,131,678
1,141,660
1,428,023
1,502,433
1,561,215
997,205
1,399,666
1,425,908
3,234,600
3,223,100
2,998,400
3,012,500
3,065,500
2,911,900
2,396,100
2,239,700
2,214,100
1,953,500
1,741,900
1,884,100
1,779,500
1,699,400
1,599,200
1,657,800
1,641,900
1,649,700
1,595,000
1,655,600
3,070,730
4,255,634
1,892,712
3,036,764
3,356,570
4,501,314
2,353,362
4,184,352
2,964,229
3,040,125
2,372,375
3,995,290
3,727,084
4,029,185
1,978,710
3,585,277
3,528,741
3,299,068
1,671,217
3,049,380
2,660,881
2,426,335
1,747,007
2,847,465
2,578,882
2,686,968
2,686,9682,578,8822,847,4651,747,0072,426,3352,660,8813,049,3801,671,2173,299,0683,528,7413,585,2771,978,7104,029,1853,727,0843,995,2902,372,3753,040,1252,964,2294,184,3522,353,3624,501,3143,356,5703,036,7641,892,7124,255,6343,070,7301,655,6001,595,0001,649,7001,641,9001,657,8001,599,2001,699,4001,779,5001,884,1001,741,9001,953,5002,214,1002,239,7002,396,1002,911,9003,065,5003,012,5002,998,4003,223,1003,234,6001,425,9081,399,666997,2051,561,2151,502,4331,428,0231,141,6601,131,6781,251,4351,568,8691,137,1321,255,5761,225,241867,421750,1091,200,0391,359,936136,062165,210200,185190,878194,773187,847191,121178,161177,247178,435184,311182,159189,664209,688223,067239,598232,988228,500216,985198,648175,115187,999194,294166,891158,933159,899149,115154,018161,886122,164133,864147,707128,5401,017,9001,147,2001,073,600417,200390,300397,700400,500381,300361,800387,600388,500362,400
       Cash And Cash Equivalents 
2,900
10,500
7,500
4,200
7,700
10,600
5,600
3,400
6,800
74,000
88,200
38,000
46
565
464
122,164
161,886
154,018
149,115
159,899
753
166,891
194,294
187,999
175,115
3,574
216,985
228,500
232,988
239,598
37,116
19,884
12,960
20,567
12,291
37,070
12,195
37,495
94,149
21,838
5,333
3,624
11,141
38,051
17,555
305,505
152,134
204,930
366,322
378,029
428,744
471,501
391,919
343,957
316,928
366,502
453,650
289,849
432,316
369,713
313,898
373,840
388,409
338,414
716,919
639,018
558,192
411,068
664,078
425,649
364,013
424,390
461,207
456,116
427,558
448,515
502,024
83,400
96,600
72,200
84,700
53,500
398,469
364,399
336,535
331,668
399,429
413,951
415,379
455,016
463,554
492,303
593,646
574,384
420,302
450,830
553,598
509,206
496,489
473,344
484,989
493,496
526,293
559,587
655,641
566,791
586,145
583,500
583,500586,145566,791655,641559,587526,293493,496484,989473,344496,489509,206553,598450,830420,302574,384593,646492,303463,554455,016415,379413,951399,429331,668336,535364,399398,46953,50084,70072,20096,60083,400502,024448,515427,558456,116461,207424,390364,013425,649664,078411,068558,192639,018716,919338,414388,409373,840313,898369,713432,316289,849453,650366,502316,928343,957391,919471,501428,744378,029366,322204,930152,134305,50517,55538,05111,1413,6245,33321,83894,14937,49512,19537,07012,29120,56712,96019,88437,116239,598232,988228,500216,9853,574175,115187,999194,294166,891753159,899149,115154,018161,886122,1644645654638,00088,20074,0006,8003,4005,60010,6007,7004,2007,50010,5002,900
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
128,494
147,142
133,400
0
0
0
0
0
0
0
0
0
0
0
0
173,182
0
0
0
189,804
176,704
161,592
172,020
141,365
165,052
140,666
96,972
166,009
2,209
187,254
94,719
62,159
3,507
31,672
19,577
1,807
-19,093
-19,911
-17,916
4,063
-16,092
38,206
88,776
15,696
65,749
15,107
18,752
17,520
55,888
37,856
32,003
32,150
78,121
78,194
86,039
213,607
177,227
89,403
80,745
144,243
682,761
224,464
471,575
391,960
200,177
197,296
202,984
291,563
241,183
185,418
135,523
228,396
90,472
90,135
74,857
73,618
57,525
57,529
58,685
58,547
58,572
59,527
49,222
37,430
40,838
37,513
39,150
0
0
0
0
0
0
0
0
0
00000000039,15037,51340,83837,43049,22259,52758,57258,54758,68557,52957,52573,61874,85790,13590,472228,396135,523185,418241,183291,563202,984197,296200,177391,960471,575224,464682,761144,24380,74589,403177,227213,60786,03978,19478,12132,15032,00337,85655,88817,52018,75215,10765,74915,69688,77638,206-16,0924,063-17,916-19,911-19,0931,80719,57731,6723,50762,15994,719187,2542,209166,00996,972140,666165,052141,365172,020161,592176,704189,804000173,182000000000000133,400147,142128,494000000000000
       Net Receivables 
156,200
175,300
186,700
162,400
169,100
175,200
181,800
163,400
162,300
523,400
585,600
479,400
-524,100
-517,600
-434,600
-476,800
-846,400
-700,100
-657,100
-366,000
-390,920
-574,000
-514,900
-503,800
-514,900
-149,226
-327,900
-564,000
-640,400
-668,300
-273,800
-728,200
-774,600
-809,100
-790,700
-997,300
-1,111,100
-1,308,600
-1,384,800
-1,423,800
-569,400
-1,766,400
94,325
490,270
115,000
843,441
818,577
387,047
501,099
847,212
779,773
661,568
1,176,950
869,272
725,974
759,462
908,624
1,197,477
1,106,811
430,923
1,029,880
1,014,212
1,223,947
1,458,371
630,653
1,669,251
1,099,023
1,308,971
952,247
2,825,490
1,511,726
1,564,468
1,170,005
2,095,264
2,399,365
2,144,247
772,051
2,201,017
2,233,251
2,939,465
1,112,293
1,782,745
2,147,443
3,244,161
1,166,482
2,259,118
2,539,405
3,745,112
881,308
2,648,574
1,484,611
1,556,000
724,117
2,249,106
1,834,023
2,200,999
1,074,650
2,682,520
2,671,569
2,516,213
880,736
2,208,916
1,597,758
1,529,820
720,558
1,919,118
1,638,672
2,083,435
2,083,4351,638,6721,919,118720,5581,529,8201,597,7582,208,916880,7362,516,2132,671,5692,682,5201,074,6502,200,9991,834,0232,249,106724,1171,556,0001,484,6112,648,574881,3083,745,1122,539,4052,259,1181,166,4823,244,1612,147,4431,782,7451,112,2932,939,4652,233,2512,201,017772,0512,144,2472,399,3652,095,2641,170,0051,564,4681,511,7262,825,490952,2471,308,9711,099,0231,669,251630,6531,458,3711,223,9471,014,2121,029,880430,9231,106,8111,197,477908,624759,462725,974869,2721,176,950661,568779,773847,212501,099387,047818,577843,441115,000490,27094,325-1,766,400-569,400-1,423,800-1,384,800-1,308,600-1,111,100-997,300-790,700-809,100-774,600-728,200-273,800-668,300-640,400-564,000-327,900-149,226-514,900-503,800-514,900-574,000-390,920-366,000-657,100-700,100-846,400-476,800-434,600-517,600-524,100479,400585,600523,400162,300163,400181,800175,200169,100162,400186,700175,300156,200
       Inventory 
165,600
169,800
160,200
163,600
171,900
183,300
178,800
198,500
219,500
442,800
435,600
441,200
464,200
459,000
378,600
408,000
403,700
400,400
379,700
315,000
325,900
314,000
287,200
258,300
264,900
263,400
247,000
256,700
263,100
261,900
273,800
315,500
338,600
333,100
317,400
363,900
389,000
399,200
478,800
563,100
569,400
633,400
641,100
928,800
987,700
1,089,000
1,067,600
953,200
989,400
975,500
962,300
850,300
1,108,500
1,136,500
1,162,300
1,118,900
1,324,300
1,385,900
1,251,500
1,228,700
1,267,800
1,259,600
1,251,600
1,350,700
1,239,600
1,328,300
1,338,400
1,278,200
1,018,800
978,100
897,800
842,800
807,800
828,000
771,500
779,600
768,200
818,100
770,800
733,200
736,100
728,700
0
0
0
0
0
0
0
0
0
0
0
0
0
3,692,733
1,654,650
3,220,486
3,193,362
3,014,591
1,399,767
2,735,260
16,314
2,122,221
1,441,107
2,522,543
0
0
002,522,5431,441,1072,122,22116,3142,735,2601,399,7673,014,5913,193,3623,220,4861,654,6503,692,7330000000000000728,700736,100733,200770,800818,100768,200779,600771,500828,000807,800842,800897,800978,1001,018,8001,278,2001,338,4001,328,3001,239,6001,350,7001,251,6001,259,6001,267,8001,228,7001,251,5001,385,9001,324,3001,118,9001,162,3001,136,5001,108,500850,300962,300975,500989,400953,2001,067,6001,089,000987,700928,800641,100633,400569,400563,100478,800399,200389,000363,900317,400333,100338,600315,500273,800261,900263,100256,700247,000263,400264,900258,300287,200314,000325,900315,000379,700400,400403,700408,000378,600459,000464,200441,200435,600442,800219,500198,500178,800183,300171,900163,600160,200169,800165,600
       Other Current Assets 
37,700
32,900
33,200
31,600
32,600
31,400
31,500
25,000
28,600
33,400
37,800
59,300
59,900
58,600
56,000
68,800
442,700
299,700
277,400
51,000
158,180
260,000
227,700
245,500
250,000
195,074
80,900
307,300
377,300
406,400
185,951
412,700
436,000
476,000
473,300
633,400
722,100
909,400
906,000
860,700
187,231
1,133,000
1,121,000
150,932
1,647,000
179,318
209,751
151,224
1,126,200
1,177,000
47,059
1,113,000
1,027,000
1,081,300
-1,162,300
2,398
1,377,000
1,458,600
3,336
167,975
17,362
1,353,900
1,371,096
1,382,000
1,348,100
1,368,400
1,428,000
1,361,300
1,171,500
1,094,000
1,214,000
1,031,800
33,244
969,600
945,200
799,600
30,192
-1,444,717
-1,458,751
-2,095,165
-622,398
-1,324,744
0
0
122,268
0
0
0
261,177
202,346
223,446
244,230
308,685
257,512
1,085,224
1,021,845
32,564
14,380
12,652
12,517
51,683
16,424
205,201
16,407
47,653
18,317
-2,224,817
20,033
20,033-2,224,81718,31747,65316,407205,20116,42451,68312,51712,65214,38032,5641,021,8451,085,224257,512308,685244,230223,446202,346261,177000122,26800-1,324,744-622,398-2,095,165-1,458,751-1,444,71730,192799,600945,200969,60033,2441,031,8001,214,0001,094,0001,171,5001,361,3001,428,0001,368,4001,348,1001,382,0001,371,0961,353,90017,362167,9753,3361,458,6001,377,0002,398-1,162,3001,081,3001,027,0001,113,00047,0591,177,0001,126,200151,224209,751179,3181,647,000150,9321,121,0001,133,000187,231860,700906,000909,400722,100633,400473,300476,000436,000412,700185,951406,400377,300307,30080,900195,074250,000245,500227,700260,000158,18051,000277,400299,700442,70068,80056,00058,60059,90059,30037,80033,40028,60025,00031,50031,40032,60031,60033,20032,90037,700
   > Long-term Assets 
177,900
181,300
184,000
201,900
211,300
223,500
237,400
260,700
264,800
531,000
572,300
550,400
15,279
19,570
29,601
32,959
36,423
56,854
55,215
43,200
45,064
62,036
55,243
64,712
68,079
61,721
68,570
69,068
76,210
79,000
81,546
100,445
102,316
109,747
107,983
102,499
107,930
110,661
103,035
104,990
103,045
103,344
101,410
118,762
164,915
421,088
352,604
318,232
328,262
989,272
307,280
327,417
352,719
314,514
338,730
328,654
330,858
326,975
340,788
407,980
453,181
449,613
1,685,300
1,664,000
1,568,100
1,296,000
1,256,300
1,110,400
970,600
903,300
876,000
769,200
724,800
703,300
687,100
670,200
642,400
636,000
635,100
634,800
640,300
624,700
2,150,748
2,288,267
1,086,469
1,175,724
1,161,877
1,165,894
1,552,164
1,543,807
1,538,125
1,554,160
1,576,925
1,575,375
1,406,395
1,386,422
1,363,456
1,356,005
1,358,148
1,372,018
1,403,754
1,434,891
1,420,806
1,431,923
1,428,930
1,528,187
1,680,313
1,714,792
1,714,7921,680,3131,528,1871,428,9301,431,9231,420,8061,434,8911,403,7541,372,0181,358,1481,356,0051,363,4561,386,4221,406,3951,575,3751,576,9251,554,1601,538,1251,543,8071,552,1641,165,8941,161,8771,175,7241,086,4692,288,2672,150,748624,700640,300634,800635,100636,000642,400670,200687,100703,300724,800769,200876,000903,300970,6001,110,4001,256,3001,296,0001,568,1001,664,0001,685,300449,613453,181407,980340,788326,975330,858328,654338,730314,514352,719327,417307,280989,272328,262318,232352,604421,088164,915118,762101,410103,344103,045104,990103,035110,661107,930102,499107,983109,747102,316100,44581,54679,00076,21069,06868,57061,72168,07964,71255,24362,03645,06443,20055,21556,85436,42332,95929,60119,57015,279550,400572,300531,000264,800260,700237,400223,500211,300201,900184,000181,300177,900
       Property Plant Equipment 
128,500
133,300
136,000
155,600
165,800
178,000
192,900
210,800
213,900
361,100
430,800
438,700
13,574
16,803
20,483
23,441
26,748
30,430
14,993
19,137
20,546
22,813
23,832
26,384
24,555
26,038
28,563
34,467
41,638
44,012
46,568
50,605
54,380
56,849
60,469
58,291
56,421
56,412
56,732
57,207
57,483
53,064
60,680
61,257
60,627
137,991
140,382
136,812
135,433
133,760
134,120
132,966
136,859
134,379
136,248
133,428
133,291
132,336
129,233
136,068
135,568
141,918
141,109
139,548
127,615
119,745
116,645
114,367
112,020
162,219
147,261
150,679
145,873
145,378
148,018
155,340
165,867
529,000
536,600
530,400
530,300
526,100
210,462
216,131
157,169
169,599
179,324
195,380
204,841
203,015
214,296
218,654
214,782
211,233
204,531
199,349
190,112
186,456
181,942
182,079
183,478
181,059
182,624
176,399
302,465
176,786
304,675
188,193
188,193304,675176,786302,465176,399182,624181,059183,478182,079181,942186,456190,112199,349204,531211,233214,782218,654214,296203,015204,841195,380179,324169,599157,169216,131210,462526,100530,300530,400536,600529,000165,867155,340148,018145,378145,873150,679147,261162,219112,020114,367116,645119,745127,615139,548141,109141,918135,568136,068129,233132,336133,291133,428136,248134,379136,859132,966134,120133,760135,433136,812140,382137,99160,62761,25760,68053,06457,48357,20756,73256,41256,42158,29160,46956,84954,38050,60546,56844,01241,63834,46728,56326,03824,55526,38423,83222,81320,54619,13714,99330,43026,74823,44120,48316,80313,574438,700430,800361,100213,900210,800192,900178,000165,800155,600136,000133,300128,500
       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
12,184
12,184
12,184
12,184
12,184
12,184
12,184
12,184
12,184
12,184
67,826
67,826
63,500
63,500
75,726
75,851
77,118
76,802
76,663
87,133
82,853
83,085
83,564
81,651
141,142
142,179
142,204
164,874
163,474
163,339
171,415
184,237
244,805
392,570
888,932
933,579
953,923
811,766
814,105
816,156
830,246
863,690
12,100
12,200
11,100
11,000
11,000
946,855
979,627
504,646
560,181
560,284
552,427
555,335
552,001
552,023
553,688
556,211
556,392
487,434
486,885
486,919
487,751
487,214
487,021
486,585
502,017
503,374
500,797
506,344
506,548
505,426
505,555
505,555505,426506,548506,344500,797503,374502,017486,585487,021487,214487,751486,919486,885487,434556,392556,211553,688552,023552,001555,335552,427560,284560,181504,646979,627946,85511,00011,00011,10012,20012,100863,690830,246816,156814,105811,766953,923933,579888,932392,570244,805184,237171,415163,339163,474164,874142,204142,179141,14281,65183,56483,08582,85387,13376,66376,80277,11875,85175,72663,50063,50067,82667,82612,18412,18412,18412,18412,18412,18412,18412,18412,18412,18400000000000000000000000000000000000
       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
37,800
74,741
77,894
80,112
80,550
81,171
169,667
89,138
234,942
254,234
254,234234,94289,138169,66781,17180,55080,11277,89474,74137,80000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
30,800
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,648
6,564
9,122
9,856
10,259
16,985
19,528
18,766
19,647
19,288
18,927
18,380
18,821
18,906
28,046
26,890
26,189
24,985
23,540
11,261
9,820
14,089
6,949
6,203
5,981
5,984
8,822
5,523
14,529
14,101
17,066
16,240
15,456
14,451
13,912
13,083
12,297
11,651
13,603
12,952
12,456
11,528
16,994
16,299
21,249
20,320
19,854
18,180
17,741
17,219
24,747
27,980
307,295
337,189
320,400
233,967
228,493
223,758
219,059
247,723
27,100
26,100
24,400
23,300
22,100
690,149
699,221
298,779
319,101
310,751
308,500
303,224
302,424
296,403
291,339
287,157
281,571
219,291
212,048
207,747
204,110
200,237
196,550
192,783
204,553
200,461
196,532
211,285
206,355
201,823
197,400
197,400201,823206,355211,285196,532200,461204,553192,783196,550200,237204,110207,747212,048219,291281,571287,157291,339296,403302,424303,224308,500310,751319,101298,779699,221690,14922,10023,30024,40026,10027,100247,723219,059223,758228,493233,967320,400337,189307,29527,98024,74717,21917,74118,18019,85420,32021,24916,29916,99411,52812,45612,95213,60311,65112,29713,08313,91214,45115,45616,24017,06614,10114,5295,5238,8225,9845,9816,2036,94914,0899,82011,26123,54024,98526,18926,89028,04618,90618,82118,38018,92719,28819,64718,76619,52816,98510,2599,8569,1226,5644,6480000000000000030,80000
       Long-term Assets Other 
49,400
48,000
17,200
46,300
45,500
45,500
44,500
49,900
50,900
169,900
141,500
111,700
1,705
2,767
9,118
9,517
-17,125
21,775
33,659
14,941
14,662
28,964
14,425
18,801
24,757
16,036
20,719
15,674
16,192
16,167
16,072
21,794
21,046
26,709
22,529
20,668
28,064
32,245
20,030
28,650
27,175
30,596
17,730
32,056
86,581
200,742
130,295
41,261
37,696
687,119
43,642
56,148
78,383
51,157
62,611
62,363
61,632
58,937
80,993
74,809
100,052
87,334
1,288,638
1,269,906
1,151,642
877,583
814,695
476,520
218,611
-611,579
-683,407
-852,708
-1,203,980
-770,951
-1,032,724
-997,214
-888,896
47,600
49,500
59,400
67,600
58,100
-2,150,748
-2,288,267
-88,715
-1,175,724
-1,161,877
-1,165,894
340,170
447,156
436,374
450,007
355,126
485,837
461,379
452,841
309,868
441,178
450,955
431,627
310,621
467,150
453,797
477,024
23,632
544,371
661,412
569,410
569,410661,412544,37123,632477,024453,797467,150310,621431,627450,955441,178309,868452,841461,379485,837355,126450,007436,374447,156340,170-1,165,894-1,161,877-1,175,724-88,715-2,288,267-2,150,74858,10067,60059,40049,50047,600-888,896-997,214-1,032,724-770,951-1,203,980-852,708-683,407-611,579218,611476,520814,695877,5831,151,6421,269,9061,288,63887,334100,05274,80980,99358,93761,63262,36362,61151,15778,38356,14843,642687,11937,69641,261130,295200,74286,58132,05617,73030,59627,17528,65020,03032,24528,06420,66822,52926,70921,04621,79416,07216,16716,19215,67420,71916,03624,75718,80114,42528,96414,66214,94133,65921,775-17,1259,5179,1182,7671,705111,700141,500169,90050,90049,90044,50045,50045,50046,30017,20048,00049,400
> Total Liabilities 
424,500
479,000
463,700
441,300
457,100
471,700
462,400
473,800
498,000
1,425,000
1,523,500
1,391,000
13,232
21,344
26,384
22,865
20,275
23,769
39,056
29,917
24,501
29,298
41,700
34,256
15,968
22,824
30,435
25,883
24,055
23,839
33,625
39,919
31,217
39,395
46,620
34,830
34,734
38,102
43,225
37,662
40,966
44,756
57,433
50,101
65,852
1,403,433
1,200,492
727,139
860,641
1,873,527
1,221,621
1,130,471
1,629,782
1,251,043
1,142,710
1,138,458
1,411,455
1,472,223
1,524,114
904,218
1,347,642
1,462,450
1,211,995
2,088,474
1,375,080
2,392,851
1,818,737
2,042,970
2,169,205
4,711,346
3,245,763
3,143,052
2,748,884
3,380,260
3,959,890
3,624,884
2,351,514
2,112,800
2,154,000
2,161,500
2,103,500
2,147,000
5,181,319
6,842,137
2,569,583
4,166,230
4,540,372
5,748,518
3,160,199
5,012,203
3,739,676
3,791,660
3,141,071
4,700,243
4,344,134
4,730,442
2,678,851
4,205,618
4,156,196
3,959,742
2,341,763
3,683,253
3,262,540
3,002,599
2,277,781
3,450,781
3,217,325
3,338,669
3,338,6693,217,3253,450,7812,277,7813,002,5993,262,5403,683,2532,341,7633,959,7424,156,1964,205,6182,678,8514,730,4424,344,1344,700,2433,141,0713,791,6603,739,6765,012,2033,160,1995,748,5184,540,3724,166,2302,569,5836,842,1375,181,3192,147,0002,103,5002,161,5002,154,0002,112,8002,351,5143,624,8843,959,8903,380,2602,748,8843,143,0523,245,7634,711,3462,169,2052,042,9701,818,7372,392,8511,375,0802,088,4741,211,9951,462,4501,347,642904,2181,524,1141,472,2231,411,4551,138,4581,142,7101,251,0431,629,7821,130,4711,221,6211,873,527860,641727,1391,200,4921,403,43365,85250,10157,43344,75640,96637,66243,22538,10234,73434,83046,62039,39531,21739,91933,62523,83924,05525,88330,43522,82415,96834,25641,70029,29824,50129,91739,05623,76920,27522,86526,38421,34413,2321,391,0001,523,5001,425,000498,000473,800462,400471,700457,100441,300463,700479,000424,500
   > Total Current Liabilities 
147,500
141,400
133,400
135,900
143,900
149,500
147,300
156,500
127,200
524,200
583,600
549,700
13,232
21,344
26,384
22,865
20,275
23,769
39,056
29,917
24,501
29,298
41,700
34,256
15,968
22,824
30,435
25,883
24,055
23,839
33,625
31,908
23,311
31,593
38,922
27,237
27,245
30,718
35,945
33,587
36,995
37,279
50,364
43,249
47,178
1,140,079
941,422
474,560
583,735
1,600,480
935,331
859,054
1,352,879
989,881
867,003
856,014
1,124,902
1,187,400
1,096,873
572,302
1,009,345
929,799
1,977,600
2,012,500
1,529,400
1,663,300
1,744,700
1,666,200
1,458,800
1,318,100
1,310,100
1,071,800
949,300
1,001,100
947,500
855,900
901,100
825,300
818,000
831,300
793,200
733,300
2,544,802
3,577,709
1,529,814
2,869,014
3,167,684
4,289,667
1,764,887
3,382,214
2,190,199
2,235,240
1,583,736
3,163,947
2,894,138
3,180,595
1,392,880
2,925,224
2,900,425
2,711,706
1,100,246
2,369,613
1,691,420
1,644,680
689,879
2,332,805
1,574,495
1,701,933
1,701,9331,574,4952,332,805689,8791,644,6801,691,4202,369,6131,100,2462,711,7062,900,4252,925,2241,392,8803,180,5952,894,1383,163,9471,583,7362,235,2402,190,1993,382,2141,764,8874,289,6673,167,6842,869,0141,529,8143,577,7092,544,802733,300793,200831,300818,000825,300901,100855,900947,5001,001,100949,3001,071,8001,310,1001,318,1001,458,8001,666,2001,744,7001,663,3001,529,4002,012,5001,977,600929,7991,009,345572,3021,096,8731,187,4001,124,902856,014867,003989,8811,352,879859,054935,3311,600,480583,735474,560941,4221,140,07947,17843,24950,36437,27936,99533,58735,94530,71827,24527,23738,92231,59323,31131,90833,62523,83924,05525,88330,43522,82415,96834,25641,70029,29824,50129,91739,05623,76920,27522,86526,38421,34413,232549,700583,600524,200127,200156,500147,300149,500143,900135,900133,400141,400147,500
       Short-term Debt 
25,200
0
0
0
0
0
0
0
0
0
12,600
13,200
12,000
21,000
21,600
19,000
27,900
25,700
34,400
25,000
16,200
16,600
13,600
21,900
23,200
39,800
33,500
2,300
2,800
3,100
1,500
1,100
2,000
3,600
1,900
6,400
7,100
20,000
-690,370
-653,693
-683,648
-801,501
-784,670
-664,577
-1,033,200
289,117
293,200
230,500
187,600
179,000
132,200
53,000
69,900
111,700
118,400
121,000
181,800
211,700
183,900
13,600
60,000
228,700
511,200
611,300
250,300
285,600
422,200
407,400
403,500
60,000
50,000
75,000
154,900
172,800
133,800
96,100
67,500
59,600
150,000
6,313
6,046
403,726
75,187
4,995
15,502
5,133
5,219
4,803
73,910
301,005
226,250
3,546
350,602
3,510
5,997
3,677
3,584
4,221
3,818
1,850
1,917
75,263
17,175
238,878
33,306
275,000
323,809
1,962
1,962323,809275,00033,306238,87817,17575,2631,9171,8503,8184,2213,5843,6775,9973,510350,6023,546226,250301,00573,9104,8035,2195,13315,5024,99575,187403,7266,0466,313150,00059,60067,50096,100133,800172,800154,90075,00050,00060,000403,500407,400422,200285,600250,300611,300511,200228,70060,00013,600183,900211,700181,800121,000118,400111,70069,90053,000132,200179,000187,600230,500293,200289,117-1,033,200-664,577-784,670-801,501-683,648-653,693-690,37020,0007,1006,4001,9003,6002,0001,1001,5003,1002,8002,30033,50039,80023,20021,90013,60016,60016,20025,00034,40025,70027,90019,00021,60021,00012,00013,20012,60000000000025,200
       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
3,818
1,850
1,917
1,968
0
238,878
239,180
275,000
0
0
00275,000239,180238,87801,9681,9171,8503,81800000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
60,800
80,700
74,600
80,500
82,200
91,200
87,500
99,600
83,600
353,300
384,100
360,300
6,326
12,916
18,412
22,865
12,907
19,996
34,443
23,095
21,920
26,309
34,003
15,399
13,240
19,671
26,889
19,560
21,991
20,282
30,209
20,046
21,019
27,146
32,865
19,649
27,245
26,619
692,300
655,400
684,300
803,400
785,800
206,847
1,033,200
210,581
193,381
169,578
661,000
680,800
747,600
449,514
840,300
810,000
860,300
439,739
1,049,700
1,105,600
931,135
20,067
937,700
969,600
44,630
316,285
75,603
498,859
493,966
450,952
93,226
642,181
651,427
800,070
714,823
2,148,460
2,426,356
2,249,525
384,822
2,337,233
2,388,989
3,096,880
32,187
2,196,247
1,070,895
1,230,132
11,956
1,192,154
1,310,937
1,181,316
11,950
1,191,856
1,195,512
1,197,615
11,838
1,435,951
652,366
627,994
1,335,532
637,678
632,825
619,367
1,634
688,801
623,803
627,194
76
664,264
657,389
694,736
694,736657,389664,26476627,194623,803688,8011,634619,367632,825637,6781,335,532627,994652,3661,435,95111,8381,197,6151,195,5121,191,85611,9501,181,3161,310,9371,192,15411,9561,230,1321,070,8952,196,24732,1873,096,8802,388,9892,337,233384,8222,249,5252,426,3562,148,460714,823800,070651,427642,18193,226450,952493,966498,85975,603316,28544,630969,600937,70020,067931,1351,105,6001,049,700439,739860,300810,000840,300449,514747,600680,800661,000169,578193,381210,5811,033,200206,847785,800803,400684,300655,400692,30026,61927,24519,64932,86527,14621,01920,04630,20920,28221,99119,56026,88919,67113,24015,39934,00326,30921,92023,09534,44319,99612,90722,86518,41212,9166,326360,300384,100353,30083,60099,60087,50091,20082,20080,50074,60080,70060,800
       Other Current Liabilities 
61,500
60,700
58,800
55,400
61,700
58,300
59,800
56,900
43,600
170,900
186,900
176,200
6,907
8,429
7,972
11,494
7,368
3,773
4,613
6,822
2,581
2,989
7,697
18,857
2,728
3,153
3,546
4,023
2,064
457
1,916
6,013
292
847
4,157
-963
189,300
-15,901
-660,393
-679,061
-649,432
-769,304
-737,764
-171,758
-1,195,774
621,538
734,384
290,887
583,735
1,600,480
935,331
399,735
1,352,879
981,646
-111,697
411,561
1,124,902
1,187,400
165,738
444,421
949,345
929,799
-614,912
-355,285
-399,636
-547,859
-542,966
-494,952
-798,504
584,919
572,673
170,730
49,454
-1,167,360
-1,496,856
-1,393,625
-587,746
-1,511,933
-1,720,989
-2,271,893
717,167
-1,866,673
1,398,720
2,342,582
1,162,869
1,671,727
1,851,528
3,103,548
1,358,740
1,889,353
988,214
1,032,236
965,352
1,721,796
2,235,775
2,548,924
911,130
2,276,193
2,256,565
2,082,362
605,922
1,671,276
-623,803
-866,072
-293,601
-939,264
-981,198
1,005,235
1,005,235-981,198-939,264-293,601-866,072-623,8031,671,276605,9222,082,3622,256,5652,276,193911,1302,548,9242,235,7751,721,796965,3521,032,236988,2141,889,3531,358,7403,103,5481,851,5281,671,7271,162,8692,342,5821,398,720-1,866,673717,167-2,271,893-1,720,989-1,511,933-587,746-1,393,625-1,496,856-1,167,36049,454170,730572,673584,919-798,504-494,952-542,966-547,859-399,636-355,285-614,912929,799949,345444,421165,7381,187,4001,124,902411,561-111,697981,6461,352,879399,735935,3311,600,480583,735290,887734,384621,538-1,195,774-171,758-737,764-769,304-649,432-679,061-660,393-15,901189,300-9634,1578472926,0131,9164572,0644,0233,5463,1532,72818,8577,6972,9892,5816,8224,6133,7737,36811,4947,9728,4296,907176,200186,900170,90043,60056,90059,80058,30061,70055,40058,80060,70061,500
   > Long-term Liabilities 
277,000
337,600
330,300
305,400
313,200
322,200
315,100
317,300
370,800
900,800
939,900
841,300
890,200
880,400
729,400
701,700
680,200
519,500
523,300
498,000
500,300
470,900
470,000
530,300
509,400
505,500
497,300
456,900
483,200
498,800
475,100
8,011
7,906
7,802
7,698
7,593
7,489
7,384
7,280
4,075
3,971
7,477
7,069
6,852
18,674
263,354
259,070
252,579
276,906
273,047
286,290
271,417
276,903
261,162
275,707
282,444
286,553
284,823
427,241
331,916
338,297
532,651
1,453,000
1,431,300
1,637,900
1,635,200
1,583,100
1,545,500
1,356,900
1,396,800
1,374,000
1,316,700
1,256,300
1,306,500
1,216,500
1,218,500
1,171,600
1,287,500
1,336,000
1,330,200
1,310,300
1,413,700
1,829,840
2,454,822
774,728
1,008,231
1,062,221
1,105,498
1,395,312
1,629,989
1,549,477
1,556,420
1,557,335
1,536,296
1,449,996
1,549,847
1,285,971
1,280,394
1,255,771
1,248,036
1,241,517
1,313,640
1,571,120
1,357,919
1,587,902
1,117,976
1,642,830
1,634,774
1,634,7741,642,8301,117,9761,587,9021,357,9191,571,1201,313,6401,241,5171,248,0361,255,7711,280,3941,285,9711,549,8471,449,9961,536,2961,557,3351,556,4201,549,4771,629,9891,395,3121,105,4981,062,2211,008,231774,7282,454,8221,829,8401,413,7001,310,3001,330,2001,336,0001,287,5001,171,6001,218,5001,216,5001,306,5001,256,3001,316,7001,374,0001,396,8001,356,9001,545,5001,583,1001,635,2001,637,9001,431,3001,453,000532,651338,297331,916427,241284,823286,553282,444275,707261,162276,903271,417286,290273,047276,906252,579259,070263,35418,6746,8527,0697,4773,9714,0757,2807,3847,4897,5937,6987,8027,9068,011475,100498,800483,200456,900497,300505,500509,400530,300470,000470,900500,300498,000523,300519,500680,200701,700729,400880,400890,200841,300939,900900,800370,800317,300315,100322,200313,200305,400330,300337,600277,000
       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
1,394,675
0
0
0
0
0
000001,394,675000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
122,991
40,968
2,918
15,578
0
0
0
0
0
0000015,5782,91840,968122,991000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
115,800
90,800
107,900
122,400
135,500
152,300
172,700
177,200
184,000
179,600
196,000
177,300
130,586
145,932
137,080
132,258
178,034
187,103
165,275
173,182
179,497
199,629
207,836
218,455
227,225
237,545
255,120
271,685
285,143
294,759
270,988
270,214
260,763
252,511
245,674
246,104
250,443
250,720
250,931
255,175
256,852
249,466
244,162
233,871
235,125
206,575
185,694
188,250
335,042
197,271
202,769
201,889
181,117
201,570
221,544
236,917
258,913
278,828
305,424
316,654
327,932
320,375
334,292
329,423
464,368
448,623
415,722
430,284
401,516
394,462
546,696
527,768
651,123
854,703
846,405
889,554
844,341
165,300
120,200
120,200
129,200
130,600
952,618
1,022,337
768,373
784,583
766,337
722,175
686,900
659,794
697,758
729,448
748,939
792,732
722,910
630,904
619,752
675,808
670,786
652,019
669,645
728,166
732,548
844,145
885,083
912,108
858,133
860,107
860,107858,133912,108885,083844,145732,548728,166669,645652,019670,786675,808619,752630,904722,910792,732748,939729,448697,758659,794686,900722,175766,337784,583768,3731,022,337952,618130,600129,200120,200120,200165,300844,341889,554846,405854,703651,123527,768546,696394,462401,516430,284415,722448,623464,368329,423334,292320,375327,932316,654305,424278,828258,913236,917221,544201,570181,117201,889202,769197,271335,042188,250185,694206,575235,125233,871244,162249,466256,852255,175250,931250,720250,443246,104245,674252,511260,763270,214270,988294,759285,143271,685255,120237,545227,225218,455207,836199,629179,497173,182165,275187,103178,034132,258137,080145,932130,586177,300196,000179,600184,000177,200172,700152,300135,500122,400107,90090,800115,800
   Common Stock
0
0
0
0
0
0
0
0
0
0
400
400
510
518
519
519
544
550
550
549
550
550
550
552
552
554
557
561
563
563
564
564
564
564
565
564
565
566
567
569
569
570
570
573
575
894
894
918
918
940
959
971
988
1,072
1,116
1,139
4,352
4,558
4,621
21,633
21,339
17,690
20,635
20,705
14,426
14,152
11,835
26,001
49,933
59,404
57,326
58,354
53,002
53,070
47,624
47,916
45,745
600
600
600
600
600
40,110
39,520
3,876
3,898
3,943
3,987
4,043
4,075
4,097
4,117
4,194
4,317
4,628
4,719
4,818
4,914
4,977
5,102
5,178
5,337
5,545
5,067
5,131
5,198
5,248
5,284
5,2845,2485,1985,1315,0675,5455,3375,1785,1024,9774,9144,8184,7194,6284,3174,1944,1174,0974,0754,0433,9873,9433,8983,87639,52040,11060060060060060045,74547,91647,62453,07053,00258,35457,32659,40449,93326,00111,83514,15214,42620,70520,63517,69021,33921,6334,6214,5584,3521,1391,1161,0729889719599409189188948945755735705705695695675665655645655645645645645635635615575545525525505505505495505505445195195185104004000000000000
   Retained Earnings 
20,900
7,000
24,100
38,700
51,000
67,700
88,000
103,200
109,400
120,700
136,500
130,600
-17,513
-56,540
-67,827
-72,999
-75,291
-76,263
-99,113
-91,326
-85,470
-65,778
-58,112
-49,359
-39,885
-31,782
-21,820
-13,263
-2,566
6,476
12,211
12,587
13,927
12,468
14,341
14,631
15,151
14,775
14,273
17,521
18,168
9,728
3,722
-17,282
-17,808
-5,808
-1,045
1,958
10,038
18,106
2,689
-2,171
-11,390
-15,610
-22,125
-23,616
-28,721
-39,422
-62,518
-80,726
-96,122
-117,963
-147,452
-160,066
-167,923
-186,291
-204,812
-223,901
-268,920
-281,374
-306,513
-303,234
-273,492
-297,816
-326,018
-309,544
-358,526
-98,300
-178,200
-201,400
-195,300
-197,700
-860,107
-798,717
-1,105,019
-1,090,585
-1,124,860
-1,176,741
-1,241,754
-1,277,956
-1,253,434
-1,237,657
-1,265,504
-1,226,187
-1,211,870
-1,244,718
-1,171,919
-1,149,657
-1,138,628
-1,136,566
-1,138,066
-1,122,827
-1,146,350
-1,134,204
-1,119,182
-1,074,819
-1,046,827
-1,041,840
-1,041,840-1,046,827-1,074,819-1,119,182-1,134,204-1,146,350-1,122,827-1,138,066-1,136,566-1,138,628-1,149,657-1,171,919-1,244,718-1,211,870-1,226,187-1,265,504-1,237,657-1,253,434-1,277,956-1,241,754-1,176,741-1,124,860-1,090,585-1,105,019-798,717-860,107-197,700-195,300-201,400-178,200-98,300-358,526-309,544-326,018-297,816-273,492-303,234-306,513-281,374-268,920-223,901-204,812-186,291-167,923-160,066-147,452-117,963-96,122-80,726-62,518-39,422-28,721-23,616-22,125-15,610-11,390-2,1712,68918,10610,0381,958-1,045-5,808-17,808-17,2823,7229,72818,16817,52114,27314,77515,15114,63114,34112,46813,92712,58712,2116,476-2,566-13,263-21,820-31,782-39,885-49,359-58,112-65,778-85,470-91,326-99,113-76,263-75,291-72,999-67,827-56,540-17,513130,600136,500120,700109,400103,20088,00067,70051,00038,70024,1007,00020,900
   Accumulated Other Comprehensive Income 
-28,800
-35,200
-37,900
-42,800
-46,800
-46,800
-54,800
-59,000
-62,900
-556,200
-563,700
-88,400
-88,400
-88,400
-1,250
-1,250
-1,467
-4,729
-4,287
-2,692
-2,393
-2,094
-1,795
-1,496
-2,654
-2,241
-1,643
-1,192
-748
-606
-471
-3,080
-2,427
-1,747
-1,162
-1,592
-1,101
-763
-1,720
42,085
-20
24
-88
-61
119,000
108,000
-2,970
-3,942
-3,408
-1,462
532
-36
-1,350
-4,912
-660
-977
-220
278
-5,131
-3,752
-2,322
-5,333
-4,182
-4,917
-6,060
-5,809
-5,981
6,196
4,303
-17,853
-16,252
-25,942
-25,056
-19,073
-20,743
-19,976
-23,199
-17,774
-13,001
-8,236
-10,486
-8,754
-19,374
-21,553
-24,465
-23,553
-26,390
-33,652
-32,028
-44,082
-46,570
-39,405
-28,930
-32,284
-30,605
-36,232
-40,548
-37,123
-46,456
-53,083
-45,431
-43,522
-41,128
-45,819
-38,582
-43,270
-49,908
-45,634
-45,634-49,908-43,270-38,582-45,819-41,128-43,522-45,431-53,083-46,456-37,123-40,548-36,232-30,605-32,284-28,930-39,405-46,570-44,082-32,028-33,652-26,390-23,553-24,465-21,553-19,374-8,754-10,486-8,236-13,001-17,774-23,199-19,976-20,743-19,073-25,056-25,942-16,252-17,8534,3036,196-5,981-5,809-6,060-4,917-4,182-5,333-2,322-3,752-5,131278-220-977-660-4,912-1,350-36532-1,462-3,408-3,942-2,970108,000119,000-61-8824-2042,085-1,720-763-1,101-1,592-1,162-1,747-2,427-3,080-471-606-748-1,192-1,643-2,241-2,654-1,496-1,795-2,094-2,393-2,692-4,287-4,729-1,467-1,250-1,250-88,400-88,400-88,400-563,700-556,200-62,900-59,000-54,800-46,800-46,800-42,800-37,900-35,200-28,800
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,667,812
0
0
0
0
0
000002,667,812000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000-753,331000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
123,700
119,000
121,700
126,500
131,300
131,400
139,500
133,000
137,500
615,100
622,800
134,700
147,589
201,954
205,558
205,908
254,169
267,465
268,045
266,572
266,730
266,871
267,113
270,434
269,132
270,934
277,946
285,499
287,894
288,326
258,684
260,143
248,699
241,226
231,930
232,501
235,828
236,142
237,811
234,989
238,135
239,144
239,958
250,641
252,358
211,489
188,815
189,316
327,494
179,687
198,589
203,125
192,869
221,020
239,413
257,200
283,502
313,414
368,452
379,499
405,037
425,981
465,291
473,701
623,925
626,571
614,680
621,988
616,200
634,285
812,135
798,590
896,669
1,118,522
1,145,542
1,171,158
1,034,653
1,202,304
1,223,249
1,333,654
1,419,026
1,680,424
1,791,989
1,803,087
1,893,981
1,894,823
1,913,644
1,928,581
1,956,795
1,977,757
1,993,665
2,002,393
2,039,179
2,046,886
1,960,757
1,907,135
1,827,401
1,857,674
1,850,893
1,836,566
1,847,964
1,889,178
1,914,481
2,019,101
2,037,716
2,024,999
1,949,620
1,942,297
1,942,2971,949,6202,024,9992,037,7162,019,1011,914,4811,889,1781,847,9641,836,5661,850,8931,857,6741,827,4011,907,1351,960,7572,046,8862,039,1792,002,3931,993,6651,977,7571,956,7951,928,5811,913,6441,894,8231,893,9811,803,0871,791,9891,680,4241,419,0261,333,6541,223,2491,202,3041,034,6531,171,1581,145,5421,118,522896,669798,590812,135634,285616,200621,988614,680626,571623,925473,701465,291425,981405,037379,499368,452313,414283,502257,200239,413221,020192,869203,125198,589179,687327,494189,316188,815211,489252,358250,641239,958239,144238,135234,989237,811236,142235,828232,501231,930241,226248,699260,143258,684288,326287,894285,499277,946270,934269,132270,434267,113266,871266,730266,572268,045267,465254,169205,908205,558201,954147,589134,700622,800615,100137,500133,000139,500131,400131,300126,500121,700119,000123,700



5.4. Balance Sheets

Currency in USD. All numbers in thousands.