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

B&G Foods Inc
Buy, Hold or Sell?

Let's analyze B&G Foods Inc together

I guess you are interested in B&G Foods 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 B&G Foods 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 B&G Foods Inc

I send you an email if I find something interesting about B&G Foods Inc.

1. Quick Overview

1.1. Quick analysis of B&G Foods Inc (30 sec.)










1.2. What can you expect buying and holding a share of B&G Foods Inc? (30 sec.)

How much money do you get?

How much money do you get?
$0.76
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$9.51
Expected worth in 1 year
$8.41
How sure are you?
85.0%

+ What do you gain per year?

Total Gains per Share
$-0.35
Return On Investment
-4.5%

For what price can you sell your share?

Current Price per Share
$7.83
Expected price per share
$6.12 - $8.09
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of B&G Foods Inc (5 min.)




Live pricePrice per Share (EOD)
$7.83
Intrinsic Value Per Share
$6.04 - $57.42
Total Value Per Share
$15.55 - $66.94

2.2. Growth of B&G Foods Inc (5 min.)




Is B&G Foods Inc growing?

Current yearPrevious yearGrowGrow %
How rich?$755.3m$859.2m-$74.9m-9.6%

How much money is B&G Foods Inc making?

Current yearPrevious yearGrowGrow %
Making money-$6.5m-$11.1m$4.5m69.3%
Net Profit Margin-1.4%-2.4%--

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

2.3. Financial Health of B&G Foods Inc (5 min.)




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




  Industry Rankings (Packaged Foods)  


Richest
#125 / 487

Most Revenue
#138 / 487

Most Profit
#445 / 487

Most Efficient
#380 / 487
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of B&G Foods Inc?

Welcome investor! B&G Foods Inc's management wants to use your money to grow the business. In return you get a share of B&G Foods Inc.

First you should know what it really means to hold a share of B&G Foods Inc. And how you can make/lose money.

Speculation

The Price per Share of B&G Foods Inc is $7.83. 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 B&G Foods 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 B&G Foods 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 $9.51. Based on the TTM, the Book Value Change Per Share is $-0.28 per quarter. Based on the YOY, the Book Value Change Per Share is $0.00 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is $0.19 per quarter.
Based on historical numbers we can estimate the returns while holding a share of B&G Foods 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 Eps0.091.2%-0.08-1.1%-0.14-1.8%0.070.8%0.243.0%
Usd Book Value Change Per Share-0.12-1.6%-0.28-3.5%0.000.0%-0.06-0.7%0.131.6%
Usd Dividend Per Share0.192.4%0.192.4%0.243.0%0.324.1%0.334.2%
Usd Total Gains Per Share0.070.8%-0.09-1.1%0.233.0%0.263.4%0.465.8%
Usd Price Per Share8.88-9.73-12.62-19.85-26.23-
Price to Earnings Ratio23.62-34.85-30.71-109.20-70.12-
Price-to-Total Gains Ratio135.73-2.47-44.67--114.09-10.65-
Price to Book Ratio0.93-0.98-1.16-1.86-2.95-
Price-to-Total Gains Ratio135.73-2.47-44.67--114.09-10.65-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share7.83
Number of shares127
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.190.32
Usd Book Value Change Per Share-0.28-0.06
Usd Total Gains Per Share-0.090.26
Gains per Quarter (127 shares)-11.1433.62
Gains per Year (127 shares)-44.54134.46
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
196-141-55163-29124
2192-281-100327-58258
3288-422-145490-87392
4384-562-190654-116526
5480-703-235817-145660
6576-843-280981-174794
7672-984-3251144-203928
8768-1124-3701308-2321062
9864-1265-4151471-2611196
10960-1406-4601635-2901330

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share3.01.00.075.0%8.04.00.066.7%16.04.00.080.0%36.04.00.090.0%89.010.00.089.9%
Book Value Change Per Share0.04.00.00.0%4.08.00.033.3%8.012.00.040.0%19.021.00.047.5%51.048.00.051.5%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%80.00.019.080.8%
Total Gains per Share2.02.00.050.0%8.04.00.066.7%15.05.00.075.0%34.06.00.085.0%87.012.00.087.9%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of B&G Foods 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---0.124-0.277+123%-0.003-98%-0.057-54%0.126-198%
Book Value Per Share--9.5129.893-4%10.854-12%10.611-10%9.781-3%
Current Ratio--1.6412.385-31%3.322-51%3.087-47%3.148-48%
Debt To Asset Ratio--0.7790.769+1%0.775+1%0.768+1%0.760+3%
Debt To Equity Ratio--3.5263.338+6%3.445+2%3.330+6%3.199+10%
Dividend Per Share--0.1890.189+0%0.237-20%0.322-41%0.330-43%
Enterprise Value---1903306480.000-1798694535.680-5%-1837899621.760-3%-1155373192.112-39%-307014370.480-84%
Eps--0.094-0.083+188%-0.140+249%0.065+44%0.237-60%
Ev To Ebitda Ratio---6.395-43.199+576%-6.203-3%-11.520+80%-4.164-35%
Ev To Sales Ratio---1.032-0.930-10%-0.876-15%-0.575-44%-0.033-97%
Free Cash Flow Per Share---0.0090.363-102%0.594-101%0.362-102%0.342-103%
Free Cash Flow To Equity Per Share--0.181-1.139+728%0.784-77%0.151+20%0.526-65%
Gross Profit Margin--1.0000.369+171%0.947+6%0.856+17%0.848+18%
Intrinsic Value_10Y_max--57.424--------
Intrinsic Value_10Y_min--6.036--------
Intrinsic Value_1Y_max--2.005--------
Intrinsic Value_1Y_min--1.182--------
Intrinsic Value_3Y_max--8.883--------
Intrinsic Value_3Y_min--3.072--------
Intrinsic Value_5Y_max--19.204--------
Intrinsic Value_5Y_min--4.423--------
Market Cap619853368.320-14%705107520.000770856964.320-9%999246378.240-29%1571680257.888-55%2076726329.520-66%
Net Profit Margin--0.016-0.014+185%-0.024+249%0.010+55%0.049-67%
Operating Margin--0.1240.067+85%0.108+15%0.104+20%0.128-3%
Operating Ratio--0.8890.885+0%0.886+0%0.887+0%0.868+2%
Pb Ratio0.823-13%0.9340.982-5%1.162-20%1.856-50%2.948-68%
Pe Ratio20.824-13%23.61734.854-32%30.705-23%109.205-78%70.121-66%
Price Per Share7.830-13%8.8809.725-9%12.623-30%19.851-55%26.232-66%
Price To Free Cash Flow Ratio-228.915+12%-259.612-54.444-79%6.397-4159%-7.096-97%21.233-1323%
Price To Total Gains Ratio119.683-13%135.7322.470+5396%44.673+204%-114.086+184%10.655+1174%
Quick Ratio--0.3990.568-30%0.778-49%0.816-51%0.969-59%
Return On Assets--0.002-0.002+190%-0.003+224%0.002+31%0.006-66%
Return On Equity--0.010-0.008+184%-0.014+237%0.006+63%0.025-61%
Total Gains Per Share--0.065-0.088+234%0.234-72%0.265-75%0.457-86%
Usd Book Value--755307000.000784250250.000-4%859246750.000-12%840201750.000-10%774387325.000-2%
Usd Book Value Change Per Share---0.124-0.277+123%-0.003-98%-0.057-54%0.126-198%
Usd Book Value Per Share--9.5129.893-4%10.854-12%10.611-10%9.781-3%
Usd Dividend Per Share--0.1890.189+0%0.237-20%0.322-41%0.330-43%
Usd Enterprise Value---1903306480.000-1798694535.680-5%-1837899621.760-3%-1155373192.112-39%-307014370.480-84%
Usd Eps--0.094-0.083+188%-0.140+249%0.065+44%0.237-60%
Usd Free Cash Flow---679000.00028724250.000-102%47060250.000-101%28683500.000-102%27069275.000-103%
Usd Free Cash Flow Per Share---0.0090.363-102%0.594-101%0.362-102%0.342-103%
Usd Free Cash Flow To Equity Per Share--0.181-1.139+728%0.784-77%0.151+20%0.526-65%
Usd Market Cap619853368.320-14%705107520.000770856964.320-9%999246378.240-29%1571680257.888-55%2076726329.520-66%
Usd Price Per Share7.830-13%8.8809.725-9%12.623-30%19.851-55%26.232-66%
Usd Profit--7464000.000-6565500.000+188%-11118000.000+249%5160250.000+45%18730050.000-60%
Usd Revenue--461073000.000489753500.000-6%526854250.000-12%505027200.000-9%431380275.000+7%
Usd Total Gains Per Share--0.065-0.088+234%0.234-72%0.265-75%0.457-86%
 EOD+3 -5MRQTTM+22 -18YOY+13 -275Y+16 -2410Y+7 -33

3.3 Fundamental Score

Let's check the fundamental score of B&G Foods Inc based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1520.824
Price to Book Ratio (EOD)Between0-10.823
Net Profit Margin (MRQ)Greater than00.016
Operating Margin (MRQ)Greater than00.124
Quick Ratio (MRQ)Greater than10.399
Current Ratio (MRQ)Greater than11.641
Debt to Asset Ratio (MRQ)Less than10.779
Debt to Equity Ratio (MRQ)Less than13.526
Return on Equity (MRQ)Greater than0.150.010
Return on Assets (MRQ)Greater than0.050.002
Total5/10 (50.0%)

3.4 Technical Score

Let's check the technical score of B&G Foods Inc based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5063.996
Ma 20Greater thanMa 506.847
Ma 50Greater thanMa 1007.519
Ma 100Greater thanMa 2007.993
OpenGreater thanClose7.720
Total1/5 (20.0%)

4. In-depth Analysis

4.1 About B&G Foods Inc

B&G Foods, Inc. manufactures, sells, and distributes a portfolio of shelf-stable and frozen foods, and household products in the United States, Canada, and Puerto Rico. The company's products include frozen and canned vegetables, vegetables, canola and other cooking oils, vegetable shortening, cooking sprays, oatmeal and other hot cereals, fruit spreads, canned meats and beans, bagel chips, spices, seasonings, hot sauces, wine vinegar, maple syrups, molasses, salad dressings, pizza crusts, Mexican-style sauces, dry soups, taco shells and kits, salsas, pickles, peppers, tomato-based products, crackers, baking powder and soda, corn starch, nut clusters, and other specialty products. It markets its products under various brands, including Ac'cent, B&G, B&M, Baker's Joy, Bear Creek Country Kitchens, Brer Rabbit, Canoleo, Cary's, Clabber Girl, Cream of Rice, Cream of Wheat, Crisco, Dash, Davis, Devonsheer, Don Pepino, Durkee, Grandma's Molasses, Green Giant, Joan of Arc, Las Palmas, Le Sueur, MacDonald's, Mama Mary's, Maple Grove Farms of Vermont, McCann's, Molly McButter, New York Flatbreads, New York Style, Old London, Ortega, Polaner, Red Devil, Regina, Rumford, Sa-són, Sclafani, Spice Islands, Spring Tree, Sugar Twin, Tone's, Trappey's, TrueNorth, Underwood, Vermont Maid, Victoria, Weber, and Wright's. The company also sells, markets, and distributes household products under the Static Guard brand. It sells and distributes its products directly, as well as through a network of independent brokers and distributors to supermarket chains, foodservice outlets, mass merchants, warehouse clubs, non-food outlets, and specialty distributors. The company was formerly known as B&G Foods Holdings Corp. and changed its name to B&G Foods, Inc. in October 2004. B&G Foods, Inc. was founded in 1822 and is headquartered in Parsippany, New Jersey.

Fundamental data was last updated by Penke on 2024-12-07 16:52:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a loss.
Using its assets, the company is very inefficient in making profit.
Using its investors money, the company is very 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 just not 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 cheap.
Based on the earnings, the company is overpriced.
Based on how much money comes from the company's main activities, the company is expensive.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit B&G Foods Inc earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare B&G Foods Inc to the Packaged Foods industry mean.
  • A Net Profit Margin of 1.6% means that $0.02 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of B&G Foods Inc:

  • The MRQ is 1.6%. The company is making a profit. +1
  • The TTM is -1.4%. The company is making a loss. -1
Trends
Current periodCompared to+/- 
MRQ1.6%TTM-1.4%+3.0%
TTM-1.4%YOY-2.4%+1.0%
TTM-1.4%5Y1.0%-2.4%
5Y1.0%10Y4.9%-3.8%
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6%3.2%-1.6%
TTM-1.4%3.3%-4.7%
YOY-2.4%2.8%-5.2%
5Y1.0%3.2%-2.2%
10Y4.9%3.5%+1.4%
4.3.1.2. Return on Assets

Shows how efficient B&G Foods Inc is using its assets to generate profit.

  • Above 5% is considered healthy but always compare B&G Foods Inc to the Packaged Foods industry mean.
  • 0.2% Return on Assets means that B&G Foods Inc generated $0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of B&G Foods Inc:

  • The MRQ is 0.2%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is -0.2%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ0.2%TTM-0.2%+0.4%
TTM-0.2%YOY-0.3%+0.1%
TTM-0.2%5Y0.2%-0.4%
5Y0.2%10Y0.6%-0.5%
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2%1.1%-0.9%
TTM-0.2%1.1%-1.3%
YOY-0.3%1.1%-1.4%
5Y0.2%1.2%-1.0%
10Y0.6%1.2%-0.6%
4.3.1.3. Return on Equity

Shows how efficient B&G Foods Inc is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare B&G Foods Inc to the Packaged Foods industry mean.
  • 1.0% Return on Equity means B&G Foods Inc generated $0.01 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of B&G Foods Inc:

  • The MRQ is 1.0%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is -0.8%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ1.0%TTM-0.8%+1.8%
TTM-0.8%YOY-1.4%+0.5%
TTM-0.8%5Y0.6%-1.4%
5Y0.6%10Y2.5%-1.9%
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0%2.3%-1.3%
TTM-0.8%2.4%-3.2%
YOY-1.4%2.2%-3.6%
5Y0.6%2.4%-1.8%
10Y2.5%2.6%-0.1%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of B&G Foods Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient B&G Foods Inc is operating .

  • Measures how much profit B&G Foods 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 B&G Foods Inc to the Packaged Foods industry mean.
  • An Operating Margin of 12.4% means the company generated $0.12  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of B&G Foods Inc:

  • The MRQ is 12.4%. The company is operating less efficient.
  • The TTM is 6.7%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ12.4%TTM6.7%+5.7%
TTM6.7%YOY10.8%-4.1%
TTM6.7%5Y10.4%-3.6%
5Y10.4%10Y12.8%-2.4%
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ12.4%5.6%+6.8%
TTM6.7%5.1%+1.6%
YOY10.8%4.1%+6.7%
5Y10.4%4.4%+6.0%
10Y12.8%4.8%+8.0%
4.3.2.2. Operating Ratio

Measures how efficient B&G Foods Inc is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Packaged Foods industry mean).
  • An Operation Ratio of 0.89 means that the operating costs are $0.89 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of B&G Foods Inc:

  • The MRQ is 0.889. The company is less efficient in keeping operating costs low.
  • The TTM is 0.885. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.889TTM0.885+0.004
TTM0.885YOY0.886-0.001
TTM0.8855Y0.887-0.002
5Y0.88710Y0.868+0.019
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8891.355-0.466
TTM0.8851.265-0.380
YOY0.8861.155-0.269
5Y0.8871.127-0.240
10Y0.8681.054-0.186
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of B&G Foods Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if B&G Foods Inc is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Packaged Foods industry mean).
  • A Current Ratio of 1.64 means the company has $1.64 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of B&G Foods Inc:

  • The MRQ is 1.641. The company is able to pay all its short-term debts. +1
  • The TTM is 2.385. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.641TTM2.385-0.744
TTM2.385YOY3.322-0.937
TTM2.3855Y3.087-0.701
5Y3.08710Y3.148-0.061
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6411.566+0.075
TTM2.3851.573+0.812
YOY3.3221.622+1.700
5Y3.0871.650+1.437
10Y3.1481.671+1.477
4.4.3.2. Quick Ratio

Measures if B&G Foods Inc is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare B&G Foods Inc to the Packaged Foods industry mean.
  • A Quick Ratio of 0.40 means the company can pay off $0.40 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of B&G Foods Inc:

  • The MRQ is 0.399. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.568. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.399TTM0.568-0.169
TTM0.568YOY0.778-0.210
TTM0.5685Y0.816-0.248
5Y0.81610Y0.969-0.153
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3990.590-0.191
TTM0.5680.612-0.044
YOY0.7780.671+0.107
5Y0.8160.725+0.091
10Y0.9690.792+0.177
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of B&G Foods Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of B&G Foods Inc assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare B&G Foods Inc to Packaged Foods industry mean.
  • A Debt to Asset Ratio of 0.78 means that B&G Foods Inc assets are financed with 77.9% credit (debt) and the remaining percentage (100% - 77.9%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of B&G Foods Inc:

  • The MRQ is 0.779. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.769. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.779TTM0.769+0.010
TTM0.769YOY0.775-0.005
TTM0.7695Y0.768+0.001
5Y0.76810Y0.760+0.009
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7790.465+0.314
TTM0.7690.475+0.294
YOY0.7750.485+0.290
5Y0.7680.482+0.286
10Y0.7600.484+0.276
4.5.4.2. Debt to Equity Ratio

Measures if B&G Foods Inc is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare B&G Foods Inc to the Packaged Foods industry mean.
  • A Debt to Equity ratio of 352.6% means that company has $3.53 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of B&G Foods Inc:

  • The MRQ is 3.526. The company is unable to pay all its debts with equity. -1
  • The TTM is 3.338. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ3.526TTM3.338+0.187
TTM3.338YOY3.445-0.106
TTM3.3385Y3.330+0.008
5Y3.33010Y3.199+0.131
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ3.5260.874+2.652
TTM3.3380.902+2.436
YOY3.4450.963+2.482
5Y3.3300.976+2.354
10Y3.1991.039+2.160
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 B&G Foods Inc generates.

  • Above 15 is considered overpriced but always compare B&G Foods Inc to the Packaged Foods industry mean.
  • A PE ratio of 23.62 means the investor is paying $23.62 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of B&G Foods Inc:

  • The EOD is 20.824. Based on the earnings, the company is fair priced.
  • The MRQ is 23.617. Based on the earnings, the company is fair priced.
  • The TTM is 34.854. Based on the earnings, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD20.824MRQ23.617-2.793
MRQ23.617TTM34.854-11.237
TTM34.854YOY30.705+4.148
TTM34.8545Y109.205-74.351
5Y109.20510Y70.121+39.084
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
EOD20.82413.440+7.384
MRQ23.61712.748+10.869
TTM34.85412.577+22.277
YOY30.70513.495+17.210
5Y109.20516.729+92.476
10Y70.12119.039+51.082
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 B&G Foods Inc:

  • The EOD is -228.915. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -259.612. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -54.444. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-228.915MRQ-259.612+30.697
MRQ-259.612TTM-54.444-205.168
TTM-54.444YOY6.397-60.841
TTM-54.4445Y-7.096-47.348
5Y-7.09610Y21.233-28.329
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
EOD-228.9156.864-235.779
MRQ-259.6126.390-266.002
TTM-54.4444.533-58.977
YOY6.3970.566+5.831
5Y-7.0961.694-8.790
10Y21.2331.420+19.813
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 B&G Foods Inc is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Packaged Foods industry mean).
  • A PB ratio of 0.93 means the investor is paying $0.93 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of B&G Foods Inc:

  • The EOD is 0.823. Based on the equity, the company is cheap. +2
  • The MRQ is 0.934. Based on the equity, the company is cheap. +2
  • The TTM is 0.982. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.823MRQ0.934-0.110
MRQ0.934TTM0.982-0.048
TTM0.982YOY1.162-0.180
TTM0.9825Y1.856-0.874
5Y1.85610Y2.948-1.092
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
EOD0.8231.550-0.727
MRQ0.9341.433-0.499
TTM0.9821.540-0.558
YOY1.1621.584-0.422
5Y1.8561.908-0.052
10Y2.9482.503+0.445
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 B&G Foods Inc.

4.8.1. Institutions holding B&G Foods Inc

Institutions are holding 67.286% of the shares of B&G Foods Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30BlackRock Inc15.5040.002212273600-465394-3.6533
2024-09-30Vanguard Group Inc12.10890.00159585859-23842-0.2481
2024-09-30State Street Corp3.75490.00112972528-3201-0.1076
2024-09-30Dimensional Fund Advisors, Inc.3.29530.0056260865969024135.9797
2024-09-30American Century Companies Inc2.47490.0101195925131889719.4407
2024-09-30Morgan Stanley - Brokerage Accounts2.28930.00121812324-1873118-50.8248
2024-09-30Geode Capital Management, LLC2.27810.00131803408249951.4055
2024-09-30Charles Schwab Investment Management Inc1.77140.00241402302-345850-19.7837
2024-09-30Bank of New York Mellon Corp1.41030.00181116483-83556-6.9628
2024-09-30Northern Trust Corp1.00170.0012792960117121.4991
2024-09-30Amvescap Plc.0.91940.0013727801-112100-13.3468
2024-09-30Gilman Hill Asset Management, LLC0.8040.945636506347685.7779
2024-09-30Dana Investment Advisors Inc0.80280.1868635543-74701-10.5177
2024-09-30Bridgeway Capital Management, LLC0.67280.1023532620160803.113
2024-09-30Savoir Faire Capital Management LP0.54231.9476429321-98929-18.7277
2024-09-30AQR Capital Management LLC0.53460.0052423197-203610-32.4837
2024-09-30Renaissance Technologies Corp0.53350.0056422300-32735-7.194
2024-09-30Two Sigma Investments LLC0.49230.007638970019055595.6866
2024-09-30Verition Fund Managegment, LLC0.47930.0173793943687993480.8778
2024-09-30Principal Financial Group Inc0.47130.0018373072-16740-4.2944
Total 52.14113.248641276828-1677729-4.1%

4.9.2. Funds holding B&G Foods Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-11-27iShares Core S&P Small-Cap ETF6.45430.0361510944126580.052
2024-10-31Vanguard Total Stock Mkt Idx Inv3.0970.0012245174235410.1446
2024-11-27iShares Russell 2000 ETF2.67540.01752117962-4424-0.2084
2024-10-31Vanguard Small Cap Index2.38610.0106188893737000.1963
2024-11-28Avantis US Small Cap Value ETF2.26470.0749179279370470.3946
2024-10-31Vanguard Small Cap Value Index Inv1.60960.01871274245-440-0.0345
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr1.57340.00981245552-4180-0.3345
2024-10-31Vanguard Consumer Staples ETF1.11330.089988136769270.7922
2024-11-27iShares S&P Small-Cap 600 Value ETF1.03020.0709815541-3220-0.3933
2024-08-31Fidelity Small Cap Index1.00930.0248799038-14884-1.8287
2024-11-27iShares Russell 2000 Value ETF0.95150.03617532079720.1292
2024-11-27SPDR® Portfolio S&P 600™ Sm Cap ETF0.90150.03587136505320.0746
2024-09-30DFA US Small Cap Value I0.66550.0279526817407148.3756
2024-11-28Schwab Fundamental U.S. Small CompanyETF0.6610.035252325700
2024-09-30Fidelity Extended Market Index0.5820.0098460705-15459-3.2466
2024-10-31State St Russell Sm/Mid Cp® Indx NL Cl C0.57830.0087457827-17100-3.6006
2024-11-27SPDR® S&P 600 Small Cap Value ETF0.56690.069744875200
2024-10-31Vanguard Tax-Managed Small Cap Adm0.56230.0407445173-77822-14.8801
2024-11-28Dimensional US Targeted Value ETF0.56040.025644364700
2024-11-27WisdomTree US SmallCap Dividend ETF0.5020.120639738900
Total 29.74470.764523547042-71438-0.3%

5.3. Insider Transactions

Insiders are holding 2.94% of the shares of B&G Foods Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-11-15Eric H HartBUY50006.25
2024-11-13Andrew D VogelBUY75006.36
2024-11-08Scott E LernerBUY76116.57
2024-11-08Stephen SherrillBUY700006.63
2024-09-03Jordan E GreenbergSELL80008.33
2024-05-13Bruce C WachaBUY52008.59
2024-05-13Scott E LernerBUY117558.51
2024-05-13Stephen SherrillBUY1250008.59
2024-01-27Ellen M SchumSELL1843.91
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
Current Deferred Revenue 1,704-1,229475155630-390240-79,866-79,626



5.2. Latest Balance Sheet

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

Summary
Total Assets3,418,415
Total Liabilities2,663,108
Total Stockholder Equity755,307
 As reported
Total Liabilities 2,663,108
Total Stockholder Equity+ 755,307
Total Assets = 3,418,415

Assets

Total Assets3,418,415
Total Current Assets882,507
Long-term Assets2,535,908
Total Current Assets
Cash And Cash Equivalents 54,694
Net Receivables 159,986
Inventory 618,093
Other Current Assets 49,734
Total Current Assets  (as reported)882,507
Total Current Assets  (calculated)882,507
+/-0
Long-term Assets
Property Plant Equipment 339,101
Goodwill 548,675
Intangible Assets 1,612,146
Long-term Assets Other 25,011
Long-term Assets  (as reported)2,535,908
Long-term Assets  (calculated)2,524,933
+/- 10,975

Liabilities & Shareholders' Equity

Total Current Liabilities537,632
Long-term Liabilities2,125,476
Total Stockholder Equity755,307
Total Current Liabilities
Short-term Debt 303,554
Short Long Term Debt 265,392
Accounts payable 175,739
Other Current Liabilities 56,505
Total Current Liabilities  (as reported)537,632
Total Current Liabilities  (calculated)801,190
+/- 263,558
Long-term Liabilities
Long term Debt 1,813,961
Capital Lease Obligations 60,991
Long-term Liabilities Other 22,430
Long-term Liabilities  (as reported)2,125,476
Long-term Liabilities  (calculated)1,897,382
+/- 228,094
Total Stockholder Equity
Common Stock792
Retained Earnings 756,253
Accumulated Other Comprehensive Income -10,106
Other Stockholders Equity 8,368
Total Stockholder Equity (as reported)755,307
Total Stockholder Equity (calculated)755,307
+/-0
Other
Capital Stock792
Cash and Short Term Investments 54,694
Common Stock Shares Outstanding 79,404
Current Deferred Revenue-79,626
Liabilities and Stockholders Equity 3,418,415
Net Debt 2,085,650
Net Invested Capital 2,834,660
Net Working Capital 344,875
Property Plant and Equipment Gross 793,862
Short Long Term Debt Total 2,140,344



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-31
> Total Assets 
463,615
468,343
468,084
457,016
419,153
426,341
429,290
426,006
419,978
428,958
431,577
430,673
419,129
428,397
552,753
549,939
549,309
564,765
570,280
595,952
587,820
593,673
599,579
594,175
622,756
621,218
622,841
616,205
830,225
839,573
846,178
847,590
839,211
834,936
836,903
825,090
823,797
834,402
917,102
816,894
846,979
858,679
862,864
871,723
865,802
881,230
882,922
1,132,923
1,129,084
1,144,068
1,145,730
1,191,968
1,183,675
1,403,260
1,420,841
1,484,343
1,483,046
1,707,313
1,697,992
1,649,353
1,656,363
1,734,903
1,763,067
2,571,715
2,538,594
2,556,458
2,826,688
3,043,505
3,066,705
3,129,938
3,229,471
3,561,038
3,438,763
3,355,113
3,431,983
3,054,799
3,074,183
3,171,767
3,572,257
3,227,590
3,318,784
3,251,822
3,278,905
3,767,570
3,741,204
3,761,415
3,946,138
3,828,545
3,839,351
3,916,922
3,983,574
3,841,609
3,752,443
3,718,707
3,956,850
3,463,290
3,360,524
3,351,549
3,418,415
3,418,4153,351,5493,360,5243,463,2903,956,8503,718,7073,752,4433,841,6093,983,5743,916,9223,839,3513,828,5453,946,1383,761,4153,741,2043,767,5703,278,9053,251,8223,318,7843,227,5903,572,2573,171,7673,074,1833,054,7993,431,9833,355,1133,438,7633,561,0383,229,4713,129,9383,066,7053,043,5052,826,6882,556,4582,538,5942,571,7151,763,0671,734,9031,656,3631,649,3531,697,9921,707,3131,483,0461,484,3431,420,8411,403,2601,183,6751,191,9681,145,7301,144,0681,129,0841,132,923882,922881,230865,802871,723862,864858,679846,979816,894917,102834,402823,797825,090836,903834,936839,211847,590846,178839,573830,225616,205622,841621,218622,756594,175599,579593,673587,820595,952570,280564,765549,309549,939552,753428,397419,129430,673431,577428,958419,978426,006429,290426,341419,153457,016468,084468,343463,615
   > Total Current Assets 
102,256
107,589
110,476
125,308
91,305
101,484
105,939
106,280
97,100
104,261
108,631
108,811
98,043
107,477
115,886
113,680
113,706
129,533
135,488
147,455
140,195
149,166
155,881
150,826
149,764
148,598
151,110
145,321
156,895
165,912
174,798
176,922
166,879
164,781
170,420
163,842
164,246
176,119
260,343
165,920
194,166
207,591
213,440
215,071
211,797
229,154
232,520
150,224
149,987
166,792
171,671
164,096
160,356
366,116
192,836
181,737
185,356
204,792
232,110
196,519
207,607
289,559
258,202
463,161
461,993
486,765
754,925
549,776
573,223
631,335
724,516
886,595
767,830
687,343
965,317
586,096
572,102
597,437
1,003,255
661,793
771,722
717,849
752,621
737,301
729,396
750,191
932,778
834,456
859,872
916,760
1,149,417
1,018,817
936,846
914,556
1,280,711
802,824
785,321
796,576
882,507
882,507796,576785,321802,8241,280,711914,556936,8461,018,8171,149,417916,760859,872834,456932,778750,191729,396737,301752,621717,849771,722661,7931,003,255597,437572,102586,096965,317687,343767,830886,595724,516631,335573,223549,776754,925486,765461,993463,161258,202289,559207,607196,519232,110204,792185,356181,737192,836366,116160,356164,096171,671166,792149,987150,224232,520229,154211,797215,071213,440207,591194,166165,920260,343176,119164,246163,842170,420164,781166,879176,922174,798165,912156,895145,321151,110148,598149,764150,826155,881149,166140,195147,455135,488129,533113,706113,680115,886107,47798,043108,811108,631104,26197,100106,280105,939101,48491,305125,308110,476107,589102,256
       Cash And Cash Equivalents 
4,191
8,575
7,522
13,433
5,551
9,668
7,352
15,055
8,816
10,579
9,737
15,866
11,311
13,896
2,997
8,092
3,352
13,926
9,742
28,525
23,001
22,397
22,858
25,429
22,713
21,541
20,901
29,626
28,046
37,426
34,624
36,606
33,326
24,086
31,899
32,559
33,498
29,594
117,628
39,930
69,358
80,500
87,525
98,738
99,572
101,531
98,107
16,738
19,964
21,441
15,350
19,219
16,146
202,407
12,299
4,107
17,004
4,010
5,981
1,490
23,670
98,540
45,943
5,246
65,180
107,568
240,580
28,833
31,801
51,670
22,615
206,506
118,144
62,840
26,171
11,648
11,284
19,911
267,006
11,315
127,068
181,200
56,967
52,182
43,128
40,322
27,062
33,690
41,470
43,026
60,064
45,442
35,898
42,772
359,926
41,094
42,460
40,323
54,694
54,69440,32342,46041,094359,92642,77235,89845,44260,06443,02641,47033,69027,06240,32243,12852,18256,967181,200127,06811,315267,00619,91111,28411,64826,17162,840118,144206,50622,61551,67031,80128,833240,580107,56865,1805,24645,94398,54023,6701,4905,9814,01017,0044,10712,299202,40716,14619,21915,35021,44119,96416,73898,107101,53199,57298,73887,52580,50069,35839,930117,62829,59433,49832,55931,89924,08633,32636,60634,62437,42628,04629,62620,90121,54122,71325,42922,85822,39723,00128,5259,74213,9263,3528,0922,99713,89611,31115,8669,73710,5798,81615,0557,3529,6685,55113,4337,5228,5754,191
       Net Receivables 
17,914
25,153
24,769
24,171
20,262
19,554
22,536
21,621
17,073
21,814
20,591
21,900
18,774
19,336
26,232
22,348
25,632
27,566
28,918
35,233
35,296
32,789
36,132
32,487
27,659
29,075
29,627
31,606
36,016
32,895
38,919
42,931
35,217
37,870
39,011
38,799
33,432
31,442
35,901
35,352
32,842
29,558
33,008
34,616
32,658
34,480
36,418
42,005
41,636
40,659
44,507
47,619
50,163
51,388
61,966
66,185
55,825
69,607
80,984
70,367
60,931
54,562
66,476
72,226
72,584
85,613
97,964
130,052
152,130
134,238
180,910
158,186
176,546
153,859
184,542
153,105
164,295
146,549
180,004
152,842
219,650
145,412
181,776
148,696
150,704
131,868
186,996
149,565
165,327
163,805
187,519
158,043
167,641
155,651
163,779
151,003
139,310
153,856
159,986
159,986153,856139,310151,003163,779155,651167,641158,043187,519163,805165,327149,565186,996131,868150,704148,696181,776145,412219,650152,842180,004146,549164,295153,105184,542153,859176,546158,186180,910134,238152,130130,05297,96485,61372,58472,22666,47654,56260,93170,36780,98469,60755,82566,18561,96651,38850,16347,61944,50740,65941,63642,00536,41834,48032,65834,61633,00829,55832,84235,35235,90131,44233,43238,79939,01137,87035,21742,93138,91932,89536,01631,60629,62729,07527,65932,48736,13232,78935,29635,23328,91827,56625,63222,34826,23219,33618,77421,90020,59121,81417,07321,62122,53619,55420,26224,17124,76925,15317,914
       Inventory 
73,012
66,157
70,299
63,626
62,058
66,856
70,710
66,142
67,265
66,275
73,695
67,536
64,163
69,110
81,553
80,789
81,191
84,447
89,005
79,109
76,833
88,519
92,123
85,530
92,431
90,693
93,903
78,269
87,606
90,255
95,418
93,181
95,137
99,283
95,688
88,899
93,883
111,008
103,554
86,134
88,765
94,110
89,355
74,563
77,457
89,905
94,277
85,234
85,989
100,882
107,236
89,757
87,747
103,942
109,965
101,251
103,495
119,748
132,856
106,557
107,020
119,112
133,209
312,880
260,517
262,742
341,254
356,590
359,839
420,356
487,390
501,849
455,364
446,273
487,432
401,355
375,393
404,754
526,074
472,187
399,189
356,803
476,275
492,804
497,481
533,631
670,305
609,794
612,768
667,668
805,188
726,468
700,882
674,682
644,060
568,980
560,589
559,594
618,093
618,093559,594560,589568,980644,060674,682700,882726,468805,188667,668612,768609,794670,305533,631497,481492,804476,275356,803399,189472,187526,074404,754375,393401,355487,432446,273455,364501,849487,390420,356359,839356,590341,254262,742260,517312,880133,209119,112107,020106,557132,856119,748103,495101,251109,965103,94287,74789,757107,236100,88285,98985,23494,27789,90577,45774,56389,35594,11088,76586,134103,554111,00893,88388,89995,68899,28395,13793,18195,41890,25587,60678,26993,90390,69392,43185,53092,12388,51976,83379,10989,00584,44781,19180,78981,55369,11064,16367,53673,69566,27567,26566,14270,71066,85662,05863,62670,29966,15773,012
       Other Current Assets 
7,139
7,704
7,886
20,685
3,434
5,406
5,341
3,462
3,946
5,593
4,608
3,509
3,795
5,135
5,104
2,451
3,531
3,594
7,823
4,588
5,065
5,461
4,768
750
750
750
6,679
5,820
5,227
5,336
5,837
4,204
3,199
3,542
3,822
3,585
3,433
4,075
3,260
4,504
3,201
3,423
3,552
7,154
2,110
3,238
3,718
6,247
2,398
3,810
4,578
7,501
6,300
8,379
8,606
10,194
9,032
11,427
12,289
18,105
15,986
17,345
12,574
72,809
63,712
30,842
75,127
34,301
29,453
25,071
33,601
20,054
17,776
24,371
267,172
19,988
21,130
26,223
30,171
25,449
25,815
34,434
37,603
43,619
38,083
44,370
48,415
41,407
40,307
42,261
108,463
37,550
32,425
41,451
44,123
41,747
42,962
42,803
49,734
49,73442,80342,96241,74744,12341,45132,42537,550108,46342,26140,30741,40748,41544,37038,08343,61937,60334,43425,81525,44930,17126,22321,13019,988267,17224,37117,77620,05433,60125,07129,45334,30175,12730,84263,71272,80912,57417,34515,98618,10512,28911,4279,03210,1948,6068,3796,3007,5014,5783,8102,3986,2473,7183,2382,1107,1543,5523,4233,2014,5043,2604,0753,4333,5853,8223,5423,1994,2045,8375,3365,2275,8206,6797507507504,7685,4615,0654,5887,8233,5943,5312,4515,1045,1353,7953,5094,6085,5933,9463,4625,3415,4063,43420,6857,8867,7047,139
   > Long-term Assets 
361,359
360,754
357,608
331,708
327,848
324,857
323,351
319,726
322,878
324,697
322,946
321,862
321,086
320,920
436,867
436,259
435,603
435,232
434,792
448,497
447,625
444,507
443,698
443,349
472,992
472,620
471,731
470,884
673,330
673,661
671,380
670,668
672,332
670,155
666,483
661,248
659,551
658,283
656,759
650,974
652,813
651,088
649,424
656,652
654,005
652,076
650,402
982,699
979,097
977,276
974,059
1,027,872
1,023,319
1,037,144
1,228,005
1,302,606
1,297,690
1,502,521
1,465,882
1,452,834
1,448,756
1,445,344
1,504,865
2,108,554
2,076,601
2,069,693
2,071,763
2,493,729
2,493,482
2,498,603
2,504,955
2,674,443
2,670,933
2,667,770
2,466,666
2,468,703
2,502,081
2,574,330
2,569,002
2,565,797
2,547,062
2,533,973
2,526,284
3,030,269
3,011,808
3,011,224
3,013,360
2,994,089
2,979,479
3,000,162
2,834,157
2,822,792
2,815,597
2,804,151
2,676,139
2,660,466
2,575,203
2,554,973
2,535,908
2,535,9082,554,9732,575,2032,660,4662,676,1392,804,1512,815,5972,822,7922,834,1573,000,1622,979,4792,994,0893,013,3603,011,2243,011,8083,030,2692,526,2842,533,9732,547,0622,565,7972,569,0022,574,3302,502,0812,468,7032,466,6662,667,7702,670,9332,674,4432,504,9552,498,6032,493,4822,493,7292,071,7632,069,6932,076,6012,108,5541,504,8651,445,3441,448,7561,452,8341,465,8821,502,5211,297,6901,302,6061,228,0051,037,1441,023,3191,027,872974,059977,276979,097982,699650,402652,076654,005656,652649,424651,088652,813650,974656,759658,283659,551661,248666,483670,155672,332670,668671,380673,661673,330470,884471,731472,620472,992443,349443,698444,507447,625448,497434,792435,232435,603436,259436,867320,920321,086321,862322,946324,697322,878319,726323,351324,857327,848331,708357,608360,754361,359
       Property Plant Equipment 
41,611
42,593
42,302
38,275
37,024
36,646
37,385
36,431
36,846
37,860
37,813
37,414
37,323
37,843
43,647
43,940
43,868
44,081
44,224
43,774
43,600
41,180
41,069
40,190
40,051
40,719
40,709
40,269
43,619
46,086
48,305
49,658
53,983
54,369
52,878
51,059
51,548
52,712
53,062
53,598
53,748
54,056
54,425
60,812
60,025
60,198
60,610
61,930
61,296
62,384
62,241
104,746
103,098
107,069
108,078
110,374
108,923
113,671
114,621
116,197
115,495
115,542
118,311
163,642
162,629
163,743
168,008
245,344
248,645
258,333
266,381
272,192
271,750
271,955
276,761
282,553
320,082
347,381
344,283
343,632
327,953
319,752
316,382
404,070
391,123
394,537
401,237
406,637
397,517
413,079
398,610
386,287
382,650
375,367
373,357
374,166
363,933
352,838
339,101
339,101352,838363,933374,166373,357375,367382,650386,287398,610413,079397,517406,637401,237394,537391,123404,070316,382319,752327,953343,632344,283347,381320,082282,553276,761271,955271,750272,192266,381258,333248,645245,344168,008163,743162,629163,642118,311115,542115,495116,197114,621113,671108,923110,374108,078107,069103,098104,74662,24162,38461,29661,93060,61060,19860,02560,81254,42554,05653,74853,59853,06252,71251,54851,05952,87854,36953,98349,65848,30546,08643,61940,26940,70940,71940,05140,19041,06941,18043,60043,77444,22444,08143,86843,94043,64737,84337,32337,41437,81337,86036,84636,43137,38536,64637,02438,27542,30242,59341,611
       Goodwill 
0
0
0
0
0
0
0
0
112,319
112,319
112,319
112,319
112,319
112,319
188,946
188,629
188,629
188,629
188,629
188,629
188,629
188,629
188,629
189,028
214,814
198,072
198,076
198,076
253,714
253,763
253,677
253,353
253,353
253,353
253,353
253,353
253,353
253,353
253,353
253,353
253,353
253,353
253,353
253,744
253,744
253,744
253,744
262,827
262,827
262,977
262,977
267,940
267,940
268,008
296,910
319,292
320,317
371,954
370,096
370,424
370,539
370,589
388,044
473,145
473,145
472,545
473,956
614,278
615,770
615,770
615,770
649,292
650,568
652,143
585,153
584,435
584,435
597,827
595,913
596,391
599,557
598,860
598,860
644,747
644,801
645,070
644,869
644,871
644,949
649,105
619,095
619,241
619,256
619,399
619,221
619,399
548,661
548,589
548,675
548,675548,589548,661619,399619,221619,399619,256619,241619,095649,105644,949644,871644,869645,070644,801644,747598,860598,860599,557596,391595,913597,827584,435584,435585,153652,143650,568649,292615,770615,770615,770614,278473,956472,545473,145473,145388,044370,589370,539370,424370,096371,954320,317319,292296,910268,008267,940267,940262,977262,977262,827262,827253,744253,744253,744253,744253,353253,353253,353253,353253,353253,353253,353253,353253,353253,353253,353253,353253,677253,763253,714198,076198,076198,072214,814189,028188,629188,629188,629188,629188,629188,629188,629188,629188,946112,319112,319112,319112,319112,319112,31900000000
       Intangible Assets 
0
0
0
0
0
0
0
0
162,781
50,462
162,781
162,781
162,781
162,781
193,481
193,481
193,481
193,481
193,481
193,481
193,481
193,481
193,481
194,264
198,564
214,966
214,778
214,589
354,826
353,213
351,601
349,988
348,375
346,763
345,150
343,538
341,925
340,313
338,700
337,088
335,475
333,863
332,250
332,001
330,362
328,725
327,088
634,522
632,500
630,477
628,455
637,196
635,129
641,873
803,488
844,141
840,894
985,546
951,101
947,895
945,222
942,549
982,622
1,442,340
1,438,932
1,430,165
1,426,895
1,629,482
1,624,059
1,619,793
1,615,528
1,748,220
1,743,711
1,739,102
1,600,061
1,595,569
1,591,078
1,622,477
1,619,848
1,615,126
1,610,404
1,606,164
1,601,429
1,971,326
1,965,897
1,961,498
1,955,597
1,927,119
1,922,090
1,920,656
1,793,034
1,788,157
1,782,952
1,778,097
1,653,008
1,627,836
1,622,335
1,617,047
1,612,146
1,612,1461,617,0471,622,3351,627,8361,653,0081,778,0971,782,9521,788,1571,793,0341,920,6561,922,0901,927,1191,955,5971,961,4981,965,8971,971,3261,601,4291,606,1641,610,4041,615,1261,619,8481,622,4771,591,0781,595,5691,600,0611,739,1021,743,7111,748,2201,615,5281,619,7931,624,0591,629,4821,426,8951,430,1651,438,9321,442,340982,622942,549945,222947,895951,101985,546840,894844,141803,488641,873635,129637,196628,455630,477632,500634,522327,088328,725330,362332,001332,250333,863335,475337,088338,700340,313341,925343,538345,150346,763348,375349,988351,601353,213354,826214,589214,778214,966198,564194,264193,481193,481193,481193,481193,481193,481193,481193,481193,481162,781162,781162,781162,78150,462162,78100000000
       Long-term Assets Other 
10,016
10,805
10,326
9,767
9,291
8,814
8,705
8,195
10,932
124,056
10,033
9,348
8,663
7,977
10,793
10,209
9,625
9,041
8,458
22,613
21,915
21,217
18,737
16,486
19,563
18,863
18,168
17,950
21,171
20,599
17,797
17,021
16,621
15,670
15,102
13,298
12,725
11,905
11,644
4,954
10,237
9,816
9,396
4,656
9,874
9,409
8,960
21,724
22,474
21,438
20,386
15,815
17,152
20,194
19,529
26,684
27,556
31,350
30,064
18,318
17,500
16,664
15,888
24,135
1,895
3,240
2,904
-3,277
4,048
3,715
6,292
1,617
1,520
1,479
1,439
1,206
1,136
1,083
3,580
3,277
3,191
3,017
2,853
5,948
5,859
5,598
6,240
6,916
7,081
7,171
14,004
19,088
20,790
20,816
20,262
23,484
24,307
24,768
25,011
25,01124,76824,30723,48420,26220,81620,79019,08814,0047,1717,0816,9166,2405,5985,8595,9482,8533,0173,1913,2773,5801,0831,1361,2061,4391,4791,5201,6176,2923,7154,048-3,2772,9043,2401,89524,13515,88816,66417,50018,31830,06431,35027,55626,68419,52920,19417,15215,81520,38621,43822,47421,7248,9609,4099,8744,6569,3969,81610,2374,95411,64411,90512,72513,29815,10215,67016,62117,02117,79720,59921,17117,95018,16818,86319,56316,48618,73721,21721,91522,6138,4589,0419,62510,20910,7937,9778,6639,34810,033124,05610,9328,1958,7058,8149,2919,76710,32610,80510,016
       Deferred Long Term Asset Charges 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
960
992
984
3,122
3,384
3,091
3,252
4,940
5,350
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000005,3504,9403,2523,0913,3843,12298499296000000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
406,098
409,682
409,234
400,228
361,757
367,251
369,065
363,170
354,124
358,397
357,155
352,592
338,807
344,045
465,175
456,760
450,812
460,475
508,990
503,691
496,876
506,643
513,677
510,901
540,813
541,100
543,533
540,718
755,586
656,162
668,067
672,955
671,413
667,260
675,295
680,442
679,331
689,898
687,739
591,286
629,481
639,456
641,208
641,138
632,145
643,583
645,691
897,376
891,502
902,293
899,011
830,793
819,855
1,054,779
1,072,676
1,105,980
1,106,595
1,331,761
1,344,774
1,311,358
1,317,113
1,268,942
1,296,364
2,114,030
1,919,724
1,934,001
2,021,840
2,257,848
2,275,738
2,342,272
2,438,082
2,680,219
2,566,115
2,528,099
2,599,397
2,154,750
2,197,064
2,303,407
2,728,842
2,415,048
2,522,497
2,434,673
2,435,529
2,935,693
2,900,590
2,919,810
3,115,516
2,908,291
2,925,385
2,976,741
3,142,000
2,973,443
2,890,624
2,852,344
3,116,211
2,627,827
2,579,304
2,586,538
2,663,108
2,663,1082,586,5382,579,3042,627,8273,116,2112,852,3442,890,6242,973,4433,142,0002,976,7412,925,3852,908,2913,115,5162,919,8102,900,5902,935,6932,435,5292,434,6732,522,4972,415,0482,728,8422,303,4072,197,0642,154,7502,599,3972,528,0992,566,1152,680,2192,438,0822,342,2722,275,7382,257,8482,021,8401,934,0011,919,7242,114,0301,296,3641,268,9421,317,1131,311,3581,344,7741,331,7611,106,5951,105,9801,072,6761,054,779819,855830,793899,011902,293891,502897,376645,691643,583632,145641,138641,208639,456629,481591,286687,739689,898679,331680,442675,295667,260671,413672,955668,067656,162755,586540,718543,533541,100540,813510,901513,677506,643496,876503,691508,990460,475450,812456,760465,175344,045338,807352,592357,155358,397354,124363,170369,065367,251361,757400,228409,234409,682406,098
   > Total Current Liabilities 
44,976
51,344
54,787
56,265
44,138
52,539
57,649
56,394
30,138
38,546
40,748
38,829
29,214
43,361
41,720
46,343
39,223
47,553
47,174
45,671
37,075
46,375
51,064
46,990
50,304
49,431
49,767
42,280
48,504
48,310
57,425
61,817
54,244
51,981
58,160
49,471
44,163
53,910
143,848
48,952
48,537
55,677
53,570
61,226
48,864
59,331
58,269
71,867
67,273
79,235
76,922
104,278
93,403
101,505
118,638
105,714
94,560
124,949
116,242
92,692
90,710
88,769
105,896
134,868
111,626
99,130
184,423
205,695
165,232
169,618
223,712
201,486
203,227
184,354
601,413
258,462
266,538
198,154
289,494
216,908
209,299
229,886
294,265
245,652
207,573
218,414
299,461
244,287
248,344
280,064
351,049
271,534
230,684
231,181
842,928
262,418
244,235
489,972
537,632
537,632489,972244,235262,418842,928231,181230,684271,534351,049280,064248,344244,287299,461218,414207,573245,652294,265229,886209,299216,908289,494198,154266,538258,462601,413184,354203,227201,486223,712169,618165,232205,695184,42399,130111,626134,868105,89688,76990,71092,692116,242124,94994,560105,714118,638101,50593,403104,27876,92279,23567,27371,86758,26959,33148,86461,22653,57055,67748,53748,952143,84853,91044,16349,47158,16051,98154,24461,81757,42548,31048,50442,28049,76749,43150,30446,99051,06446,37537,07545,67147,17447,55339,22346,34341,72043,36129,21438,82940,74838,54630,13856,39457,64952,53944,13856,26554,78751,34444,976
       Short-term Debt 
15,306
15,534
15,841
16,009
14,039
15,269
16,352
17,436
580
433
403
370
336
5,670
1,500
1,500
1,500
1,500
1,500
0
0
0
18,479
0
0
0
18,398
13,946
0
0
2,574
0
0
0
648
0
0
0
90,000
0
0
0
0
0
0
0
0
9,750
11,625
13,500
15,375
40,375
37,937
43,200
48,750
26,250
22,500
45,000
20,625
18,750
20,625
22,500
24,375
33,750
1,140
1,140
10,515
10,515
10,515
1,821,464
872
2,983
2,096,897
2,073,874
352,198
26,684
9,124
9,915
9,990
15,438
15,306
15,446
10,731
11,034
9,952
9,801
11,060
12,420
13,502
16,256
16,078
65,662
16,715
16,331
571,715
40,009
40,299
303,238
303,554
303,554303,23840,29940,009571,71516,33116,71565,66216,07816,25613,50212,42011,0609,8019,95211,03410,73115,44615,30615,4389,9909,9159,12426,684352,1982,073,8742,096,8972,9838721,821,46410,51510,51510,5151,1401,14033,75024,37522,50020,62518,75020,62545,00022,50026,25048,75043,20037,93740,37515,37513,50011,6259,7500000000090,0000006480002,5740013,94618,39800018,4790001,5001,5001,5001,5001,5005,67033637040343358017,43616,35215,26914,03916,00915,84115,53415,306
       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
18,750
0
0
0
33,750
1,140
1,140
10,515
10,515
1,769,606
1,821,464
1,852,932
2,217,574
2,096,897
2,073,874
352,198
0
9,124
0
0
5,625
4,500
4,500
0
0
0
0
0
0
0
0
0
50,000
0
0
555,439
22,000
22,000
265,392
265,392
265,392265,39222,00022,000555,4390050,0000000000004,5004,5005,625009,1240352,1982,073,8742,096,8972,217,5741,852,9321,821,4641,769,60610,51510,5151,1401,14033,75000018,75000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
16,231
20,696
26,714
24,781
17,103
21,279
27,797
21,256
16,776
17,153
24,377
18,826
16,467
19,343
21,720
19,816
21,341
23,805
30,688
25,861
22,067
25,341
26,563
26,337
24,264
27,747
23,748
21,520
21,938
23,828
25,147
32,126
25,706
27,817
30,045
27,286
25,774
30,893
31,036
22,574
25,462
25,892
26,613
15,531
21,024
23,535
28,072
24,427
24,783
28,533
29,308
25,050
23,208
28,237
25,369
42,638
29,857
42,623
49,706
38,052
26,278
30,811
34,163
49,593
41,772
38,562
97,285
98,033
76,675
93,683
137,205
122,358
111,313
115,595
156,267
140,000
126,208
113,536
177,115
114,936
102,629
122,887
185,362
126,537
125,165
119,578
202,675
129,861
152,309
164,118
228,248
127,809
131,316
136,308
182,191
123,778
132,907
126,210
175,739
175,739126,210132,907123,778182,191136,308131,316127,809228,248164,118152,309129,861202,675119,578125,165126,537185,362122,887102,629114,936177,115113,536126,208140,000156,267115,595111,313122,358137,20593,68376,67598,03397,28538,56241,77249,59334,16330,81126,27838,05249,70642,62329,85742,63825,36928,23723,20825,05029,30828,53324,78324,42728,07223,53521,02415,53126,61325,89225,46222,57431,03630,89325,77427,28630,04527,81725,70632,12625,14723,82821,93821,52023,74827,74724,26426,33726,56325,34122,06725,86130,68823,80521,34119,81621,72019,34316,46718,82624,37717,15316,77621,25627,79721,27917,10324,78126,71420,69616,231
       Other Current Liabilities 
13,439
15,114
12,232
15,475
12,996
15,991
13,500
17,702
12,782
20,960
15,968
19,633
12,411
18,348
18,500
25,027
16,382
22,248
14,986
19,810
15,008
21,034
4,240
20,653
26,040
21,684
4,240
4,240
26,566
24,482
32,278
29,691
28,538
24,164
27,467
22,185
18,389
23,017
22,812
26,378
23,075
29,785
26,957
45,695
27,840
35,796
30,197
37,690
30,865
37,202
30,384
38,853
32,258
30,068
42,408
36,826
42,203
37,326
41,618
35,890
43,807
35,458
47,358
51,525
69,854
56,495
76,097
93,272
88,557
75,935
86,395
78,989
91,914
68,759
89,696
86,838
97,930
74,293
97,011
86,080
89,636
89,256
91,412
107,980
71,322
88,912
85,263
102,006
82,533
89,539
97,309
78,063
82,653
75,196
87,318
112,145
70,399
60,284
56,505
56,50560,28470,399112,14587,31875,19682,65378,06397,30989,53982,533102,00685,26388,91271,322107,98091,41289,25689,63686,08097,01174,29397,93086,83889,69668,75991,91478,98986,39575,93588,55793,27276,09756,49569,85451,52547,35835,45843,80735,89041,61837,32642,20336,82642,40830,06832,25838,85330,38437,20230,86537,69030,19735,79627,84045,69526,95729,78523,07526,37822,81223,01718,38922,18527,46724,16428,53829,69132,27824,48226,5664,2404,24021,68426,04020,6534,24021,03415,00819,81014,98622,24816,38225,02718,50018,34812,41119,63315,96820,96012,78217,70213,50015,99112,99615,47512,23215,11413,439
   > Long-term Liabilities 
361,122
358,338
354,447
343,963
317,619
314,712
311,416
306,776
323,986
319,851
316,407
313,763
309,593
300,684
423,455
410,417
411,589
412,922
461,816
458,020
459,801
460,268
462,613
463,911
490,509
491,669
493,766
498,438
707,082
607,852
610,642
611,138
617,169
615,279
617,135
630,971
635,168
635,988
543,891
542,334
580,944
583,779
587,638
579,912
583,281
584,252
587,422
825,509
824,229
823,058
822,089
726,515
726,452
953,274
954,038
1,000,266
1,012,035
1,206,812
1,228,532
1,218,666
1,226,403
1,180,173
1,190,468
1,979,162
1,808,098
1,834,871
1,837,417
2,052,153
2,110,506
2,172,654
2,214,370
2,478,733
2,362,888
2,343,745
1,997,984
1,896,288
1,930,526
2,105,253
2,439,348
2,198,140
2,313,198
2,204,787
2,141,264
2,690,041
2,693,017
2,701,396
2,816,055
2,664,004
2,677,041
2,696,677
2,790,951
2,701,909
2,659,940
2,621,163
2,273,283
2,365,409
2,335,069
2,096,566
2,125,476
2,125,4762,096,5662,335,0692,365,4092,273,2832,621,1632,659,9402,701,9092,790,9512,696,6772,677,0412,664,0042,816,0552,701,3962,693,0172,690,0412,141,2642,204,7872,313,1982,198,1402,439,3482,105,2531,930,5261,896,2881,997,9842,343,7452,362,8882,478,7332,214,3702,172,6542,110,5062,052,1531,837,4171,834,8711,808,0981,979,1621,190,4681,180,1731,226,4031,218,6661,228,5321,206,8121,012,0351,000,266954,038953,274726,452726,515822,089823,058824,229825,509587,422584,252583,281579,912587,638583,779580,944542,334543,891635,988635,168630,971617,135615,279617,169611,138610,642607,852707,082498,438493,766491,669490,509463,911462,613460,268459,801458,020461,816412,922411,589410,417423,455300,684309,593313,763316,407319,851323,986306,776311,416314,712317,619343,963354,447358,338361,122
       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
477,908
477,988
710,357
706,244
702,131
698,019
597,314
593,175
821,422
815,841
844,635
852,178
1,000,265
1,024,686
1,007,107
1,011,527
961,947
954,491
1,725,866
1,545,825
1,545,999
1,537,943
1,715,268
1,769,606
1,821,464
1,852,932
2,217,574
2,096,897
2,073,874
1,723,110
1,635,881
1,636,754
1,802,626
2,133,487
1,874,158
1,974,861
1,874,442
1,804,586
2,334,086
2,329,994
2,325,908
2,406,830
2,267,759
2,281,195
2,292,139
2,418,090
2,340,844
2,281,464
2,245,630
1,930,140
0
0
0
0
00001,930,1402,245,6302,281,4642,340,8442,418,0902,292,1392,281,1952,267,7592,406,8302,325,9082,329,9942,334,0861,804,5861,874,4421,974,8611,874,1582,133,4871,802,6261,636,7541,635,8811,723,1102,073,8742,096,8972,217,5741,852,9321,821,4641,769,6061,715,2681,537,9431,545,9991,545,8251,725,866954,491961,9471,011,5271,007,1071,024,6861,000,265852,178844,635815,841821,422593,175597,314698,019702,131706,244710,357477,988477,908000000000000000000000000000000000000000000000
       Deferred Long Term Asset Charges 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
960
992
984
3,122
3,384
3,091
3,252
4,940
5,350
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000005,3504,9403,2523,0913,3843,12298499296000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
291
0
0
0
347
0
348
335
317
299
281
263
245
227
209
190
4,972
6,959
4,771
5,865
6,376
12,312
6,274
6,872
23,671
24,807
22,285
22,790
19,265
18,745
18,657
19,422
4,232
3,098
1,810
2,083
9,409
8,015
8,323
6,890
8,038
7,380
4,406
4,781
8,692
8,972
2,131
2,356
7,352
6,100
4,846
5,339
3,212
2,346
3,077
3,119
21,405
22,178
22,692
17,779
24,881
265,991
269,871
274,874
260,407
262,468
267,206
271,446
291,985
307,824
302,342
311,169
331,996
339,482
343,686
362,690
340,638
343,218
343,759
315,771
309,338
0
324,587
289,358
0
0
0
0
0000289,358324,5870309,338315,771343,759343,218340,638362,690343,686339,482331,996311,169302,342307,824291,985271,446267,206262,468260,407274,874269,871265,99124,88117,77922,69222,17821,4053,1193,0772,3463,2125,3394,8466,1007,3522,3562,1318,9728,6924,7814,4067,3808,0386,8908,3238,0159,4092,0831,8103,0984,23219,42218,65718,74519,26522,79022,28524,80723,6716,8726,27412,3126,3765,8654,7716,9594,972190209227245263281299317335348034700029100000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
104,534
107,351
105,743
109,970
112,604
117,180
121,163
125,897
127,446
133,416
146,939
150,885
204,416
201,490
204,207
208,776
213,380
230,638
250,084
259,927
285,795
296,355
315,480
318,722
328,498
343,659
236,278
241,137
243,873
252,867
235,902
239,881
243,754
252,131
254,339
268,854
268,962
0
4,600
0
0
0
3,700
0
0
0
2,800
0
0
0
0
0
0
0
00000002,8000003,7000004,6000268,962268,854254,339252,131243,754239,881235,902252,867243,873241,137236,278343,659328,498318,722315,480296,355285,795259,927250,084230,638213,380208,776204,207201,490204,416150,885146,939133,416127,446125,897121,163117,180112,604109,970105,743107,351104,534000000000000000000000000000000000000000000000
> Total Stockholder Equity
57,517
58,651
58,850
56,788
57,396
59,090
60,225
62,836
65,854
70,561
74,422
78,081
80,322
84,352
87,578
93,179
98,497
104,290
61,290
92,261
90,944
87,030
85,902
83,274
81,943
80,118
79,308
75,487
74,639
183,411
178,111
174,635
167,798
167,676
161,608
144,648
144,466
144,504
229,363
225,608
217,498
219,223
221,656
230,585
233,657
237,647
237,231
235,547
237,582
241,775
246,719
361,175
363,820
348,481
348,165
378,363
376,451
375,552
353,218
337,995
339,250
465,961
466,703
457,685
618,870
622,457
804,848
785,657
790,967
787,666
791,389
880,819
872,648
827,014
832,586
900,049
877,119
868,360
843,415
812,542
796,287
817,149
843,376
831,877
840,614
841,605
830,622
920,254
913,966
940,181
841,574
868,166
861,819
866,363
840,639
835,463
781,220
765,011
755,307
755,307765,011781,220835,463840,639866,363861,819868,166841,574940,181913,966920,254830,622841,605840,614831,877843,376817,149796,287812,542843,415868,360877,119900,049832,586827,014872,648880,819791,389787,666790,967785,657804,848622,457618,870457,685466,703465,961339,250337,995353,218375,552376,451378,363348,165348,481363,820361,175246,719241,775237,582235,547237,231237,647233,657230,585221,656219,223217,498225,608229,363144,504144,466144,648161,608167,676167,798174,635178,111183,41174,63975,48779,30880,11881,94383,27485,90287,03090,94492,26161,290104,29098,49793,17987,57884,35280,32278,08174,42270,56165,85462,83660,22559,09057,39656,78858,85058,65157,517
   Common Stock
0
0
0
0
0
0
0
0
0
0
0
1
0
0
0
1
0
1
1
276
276
276
276
276
276
276
276
276
276
368
368
368
368
368
368
362
360
359
474
474
476
476
476
476
479
479
477
477
484
484
484
526
529
529
529
534
536
537
537
537
538
580
580
580
626
627
664
664
665
665
665
665
666
659
659
656
653
654
640
640
641
642
643
643
648
648
649
685
689
717
717
717
722
723
786
786
791
792
792
7927927917867867237227177177176896856496486486436436426416406406546536566596596666656656656656646646276265805805805385375375375365345295295295264844844844774774794794764764764764744743593603623683683683683683682762762762762762762762762762761101000100000000000
   Retained Earnings 
1,175
2,319
2,508
446
1,054
2,748
3,833
6,444
9,462
14,169
18,030
21,689
23,930
27,960
31,186
36,857
42,171
47,922
29,976
-64,790
-66,072
-69,976
-71,156
-53,057
-50,105
-47,796
-44,353
-42,037
-37,963
-34,226
-29,380
-24,212
-19,803
-16,273
-13,383
-14,479
-8,566
-2,537
1,624
2,962
3,288
11,781
21,063
35,341
48,646
61,245
73,329
85,584
102,362
118,388
135,285
144,844
164,478
163,045
178,395
197,187
214,964
231,102
226,689
238,143
257,710
276,458
296,273
307,233
340,429
370,680
403,090
416,658
449,422
471,483
504,213
634,121
654,668
662,644
694,632
806,556
823,347
841,598
864,588
843,796
841,593
860,564
881,910
866,828
875,722
872,513
865,378
934,191
928,746
929,002
865,499
876,798
865,286
865,256
782,515
785,090
744,851
748,789
756,253
756,253748,789744,851785,090782,515865,256865,286876,798865,499929,002928,746934,191865,378872,513875,722866,828881,910860,564841,593843,796864,588841,598823,347806,556694,632662,644654,668634,121504,213471,483449,422416,658403,090370,680340,429307,233296,273276,458257,710238,143226,689231,102214,964197,187178,395163,045164,478144,844135,285118,388102,36285,58473,32961,24548,64635,34121,06311,7813,2882,9621,624-2,537-8,566-14,479-13,383-16,273-19,803-24,212-29,380-34,226-37,963-42,037-44,353-47,796-50,105-53,057-71,156-69,976-66,072-64,79029,97647,92242,17136,85731,18627,96023,93021,68918,03014,1699,4626,4443,8332,7481,0544462,5082,3191,175
   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
182,398
169,556
159,916
145,010
133,104
120,953
226,900
209,775
195,781
179,965
183,113
163,443
146,374
128,487
110,349
92,021
199,832
180,726
162,568
288,269
263,978
417,237
387,699
355,967
327,143
297,303
266,789
234,827
186,745
156,193
116,339
75,001
46,284
0
0
0
0
0
0
0
0
0
3,547
0
29,632
0
0
0
0
60,455
0
0
0
0
000060,455000029,63203,54700000000046,28475,001116,339156,193186,745234,827266,789297,303327,143355,967387,699417,237263,978288,269162,568180,726199,83292,021110,349128,487146,374163,443183,113179,965195,781209,775226,900120,953133,104145,010159,916169,556182,398000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
56,342
56,332
56,342
56,342
56,342
56,342
56,392
56,392
56,392
56,392
56,392
56,392
56,392
56,392
56,392
56,396
56,396
56,396
31,317
156,800
156,800
156,800
156,800
136,112
131,872
127,632
123,392
119,152
114,912
217,832
210,024
202,197
194,400
186,957
179,308
171,123
164,771
158,371
238,287
231,549
222,785
215,694
208,539
201,770
191,304
182,398
169,556
159,916
145,010
133,104
120,953
226,900
209,775
195,781
179,965
183,113
163,443
146,374
128,487
110,349
92,021
199,832
180,726
162,568
288,269
263,978
417,237
387,699
355,967
327,143
297,303
266,789
234,827
186,745
156,193
116,339
75,001
46,284
-21,813
-31,894
-45,947
-44,057
-39,177
-35,594
-35,756
312,615
-35,405
3,547
-15,469
29,632
-24,642
-9,349
-4,189
384
60,455
46,990
32,894
21,288
8,368
8,36821,28832,89446,99060,455384-4,189-9,349-24,64229,632-15,4693,547-35,405312,615-35,756-35,594-39,177-44,057-45,947-31,894-21,81346,28475,001116,339156,193186,745234,827266,789297,303327,143355,967387,699417,237263,978288,269162,568180,726199,83292,021110,349128,487146,374163,443183,113179,965195,781209,775226,900120,953133,104145,010159,916169,556182,398191,304201,770208,539215,694222,785231,549238,287158,371164,771171,123179,308186,957194,400202,197210,024217,832114,912119,152123,392127,632131,872136,112156,800156,800156,800156,80031,31756,39656,39656,39656,39256,39256,39256,39256,39256,39256,39256,39256,39256,34256,34256,34256,34256,33256,342



5.4. Balance Sheets

Currency in USD. All numbers in thousands.