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

Bank of New York Mellon
Buy, Hold or Sell?

Let's analyze Bank of New York Mellon together

I guess you are interested in Bank of New York Mellon. 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 Bank of New York Mellon. 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 Bank of New York Mellon

I send you an email if I find something interesting about Bank of New York Mellon.

1. Quick Overview

1.1. Quick analysis of Bank of New York Mellon (30 sec.)










1.2. What can you expect buying and holding a share of Bank of New York Mellon? (30 sec.)

How much money do you get?

How much money do you get?
$2.03
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$57.12
Expected worth in 1 year
$61.63
How sure are you?
82.5%

+ What do you gain per year?

Total Gains per Share
$6.54
Return On Investment
8.3%

For what price can you sell your share?

Current Price per Share
$78.83
Expected price per share
$74.30 - $82.72
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Bank of New York Mellon (5 min.)




Live pricePrice per Share (EOD)
$78.83
Intrinsic Value Per Share
$6.68 - $41.92
Total Value Per Share
$63.81 - $99.04

2.2. Growth of Bank of New York Mellon (5 min.)




Is Bank of New York Mellon growing?

Current yearPrevious yearGrowGrow %
How rich?$42.3b$40.9b$349.2m0.8%

How much money is Bank of New York Mellon making?

Current yearPrevious yearGrowGrow %
Making money$884.2m$907.5m-$23.2m-2.6%
Net Profit Margin19.5%21.4%--

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

2.3. Financial Health of Bank of New York Mellon (5 min.)




3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Bank of New York Mellon?

Welcome investor! Bank of New York Mellon's management wants to use your money to grow the business. In return you get a share of Bank of New York Mellon.

First you should know what it really means to hold a share of Bank of New York Mellon. And how you can make/lose money.

Speculation

The Price per Share of Bank of New York Mellon is $78.83. 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 Bank of New York Mellon.
  • 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 Bank of New York Mellon, 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 $57.12. Based on the TTM, the Book Value Change Per Share is $1.13 per quarter. Based on the YOY, the Book Value Change Per Share is $0.91 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 $0.51 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Bank of New York Mellon.

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 Eps1.592.0%1.181.5%1.071.4%1.041.3%0.941.2%
Usd Book Value Change Per Share2.413.1%1.131.4%0.911.2%0.640.8%0.560.7%
Usd Dividend Per Share0.570.7%0.510.6%0.460.6%0.420.5%0.340.4%
Usd Total Gains Per Share2.983.8%1.632.1%1.371.7%1.061.4%0.891.1%
Usd Price Per Share71.86-60.36-44.53-47.86-46.80-
Price to Earnings Ratio11.28-23.41-11.41-14.35-14.78-
Price-to-Total Gains Ratio24.08-44.56-35.13-294.63-164.12-
Price to Book Ratio1.26-1.10-0.87-0.93-1.05-
Price-to-Total Gains Ratio24.08-44.56-35.13-294.63-164.12-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share78.83
Number of shares12
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.510.42
Usd Book Value Change Per Share1.130.64
Usd Total Gains Per Share1.631.06
Gains per Quarter (12 shares)19.6112.78
Gains per Year (12 shares)78.4451.11
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1245468203141
249108146416192
3731622246192143
49721730282123194
5122271380102154245
6146325458122184296
7170379536143215347
8194433614163246398
9219487692183277449
10243541770204307500

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%139.03.00.097.9%
Book Value Change Per Share4.00.00.0100.0%9.03.00.075.0%15.05.00.075.0%30.010.00.075.0%114.028.00.080.3%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%142.00.00.0100.0%
Total Gains per Share4.00.00.0100.0%9.03.00.075.0%16.04.00.080.0%33.07.00.082.5%124.018.00.087.3%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Bank of New York Mellon 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--2.4121.128+114%0.908+166%0.640+277%0.556+334%
Book Value Per Share--57.12354.606+5%51.294+11%51.358+11%45.057+27%
Current Ratio--8.4783.485+143%6.699+27%9.564-11%14.445-41%
Debt To Asset Ratio--0.9010.9030%0.9020%0.9030%0.896+1%
Debt To Equity Ratio--9.1709.348-2%9.2040%9.377-2%8.817+4%
Dividend Per Share--0.5730.506+13%0.458+25%0.425+35%0.339+69%
Enterprise Value---325511131200.000-348297063875.000+7%-201570486877.500-38%-219920918890.084-32%-164236173187.292-50%
Eps--1.5931.175+36%1.068+49%1.037+54%0.945+69%
Ev To Ebitda Ratio---41.183-59.223+44%-36.019-13%62.777-166%23.578-275%
Ev To Sales Ratio---17.854-19.459+9%-11.972-33%-13.176-26%-10.226-43%
Free Cash Flow Per Share---0.926-1.384+50%3.016-131%1.191-178%1.068-187%
Free Cash Flow To Equity Per Share---13.6253.512-488%-7.487-45%2.806-586%1.376-1090%
Gross Profit Margin--1.0000.886+13%0.950+5%0.943+6%0.938+7%
Intrinsic Value_10Y_max--41.920--------
Intrinsic Value_10Y_min--6.684--------
Intrinsic Value_1Y_max--7.347--------
Intrinsic Value_1Y_min--3.683--------
Intrinsic Value_3Y_max--19.676--------
Intrinsic Value_3Y_min--8.522--------
Intrinsic Value_5Y_max--29.115--------
Intrinsic Value_5Y_min--10.535--------
Market Cap57315560001.280+7%53325868800.00045612186125.000+17%35596513122.500+50%39393481109.916+35%43564726812.708+22%
Net Profit Margin--0.2590.195+33%0.214+21%0.209+24%0.228+14%
Operating Margin--0.3350.286+17%0.330+2%0.314+7%0.394-15%
Operating Ratio--1.0070.830+21%0.501+101%0.019+5159%-0.226+122%
Pb Ratio1.380+9%1.2581.103+14%0.869+45%0.928+36%1.054+19%
Pe Ratio12.373+9%11.27923.411-52%11.409-1%14.349-21%14.784-24%
Price Per Share78.830+9%71.86060.355+19%44.533+61%47.865+50%46.796+54%
Price To Free Cash Flow Ratio-21.288-10%-19.405-5.237-73%5.617-446%-0.897-95%-15.535-20%
Price To Total Gains Ratio26.414+9%24.07944.565-46%35.135-31%294.635-92%164.125-85%
Quick Ratio--3.3121.136+192%8.747-62%60.135-94%59.545-94%
Return On Assets--0.0030.002+34%0.002+27%0.002+39%0.002+23%
Return On Equity--0.0280.021+31%0.022+27%0.021+37%0.022+29%
Total Gains Per Share--2.9841.634+83%1.366+119%1.065+180%0.894+234%
Usd Book Value--42390000000.00041320500000.000+3%40971250000.000+3%42477000000.0000%41460150000.000+2%
Usd Book Value Change Per Share--2.4121.128+114%0.908+166%0.640+277%0.556+334%
Usd Book Value Per Share--57.12354.606+5%51.294+11%51.358+11%45.057+27%
Usd Dividend Per Share--0.5730.506+13%0.458+25%0.425+35%0.339+69%
Usd Enterprise Value---325511131200.000-348297063875.000+7%-201570486877.500-38%-219920918890.084-32%-164236173187.292-50%
Usd Eps--1.5931.175+36%1.068+49%1.037+54%0.945+69%
Usd Free Cash Flow---687000000.000-1064000000.000+55%2399000000.000-129%968250000.000-171%977225000.000-170%
Usd Free Cash Flow Per Share---0.926-1.384+50%3.016-131%1.191-178%1.068-187%
Usd Free Cash Flow To Equity Per Share---13.6253.512-488%-7.487-45%2.806-586%1.376-1090%
Usd Market Cap57315560001.280+7%53325868800.00045612186125.000+17%35596513122.500+50%39393481109.916+35%43564726812.708+22%
Usd Price Per Share78.830+9%71.86060.355+19%44.533+61%47.865+50%46.796+54%
Usd Profit--1182000000.000884250000.000+34%907500000.000+30%868600000.000+36%893800000.000+32%
Usd Revenue--4558000000.0004488250000.000+2%4202250000.000+8%4137750000.000+10%3935800000.000+16%
Usd Total Gains Per Share--2.9841.634+83%1.366+119%1.065+180%0.894+234%
 EOD+5 -3MRQTTM+34 -6YOY+26 -145Y+24 -1610Y+22 -18

3.3 Fundamental Score

Let's check the fundamental score of Bank of New York Mellon based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1512.373
Price to Book Ratio (EOD)Between0-11.380
Net Profit Margin (MRQ)Greater than00.259
Operating Margin (MRQ)Greater than00.335
Quick Ratio (MRQ)Greater than13.312
Current Ratio (MRQ)Greater than18.478
Debt to Asset Ratio (MRQ)Less than10.901
Debt to Equity Ratio (MRQ)Less than19.170
Return on Equity (MRQ)Greater than0.150.028
Return on Assets (MRQ)Greater than0.050.003
Total6/10 (60.0%)

3.4 Technical Score

Let's check the technical score of Bank of New York Mellon based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5047.672
Ma 20Greater thanMa 5080.050
Ma 50Greater thanMa 10077.620
Ma 100Greater thanMa 20072.438
OpenGreater thanClose80.090
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Bank of New York Mellon

The Bank of New York Mellon Corporation provides a range of financial products and services in the United States and internationally. The company operates through Securities Services, Market and Wealth Services, Investment and Wealth Management, and other segments. The Securities Services segment offers custody, trust and depositary, accounting, exchange-traded funds, middle-office solutions, transfer agency, services for private equity and real estate funds, foreign exchange, securities lending, liquidity/lending services, and data analytics. This segment also provides trustee, paying agency, fiduciary, escrow and other financial, issuer, and support services for brokers and investors. The Market and Wealth Services segment offers clearing and custody, investment, wealth and retirement solutions, technology and enterprise data management, trading, and prime brokerage services. This segment also provides integrated cash management solutions, including payments, foreign exchange, liquidity management, receivables processing and payables management, and trade finance and processing services. The Investment and Wealth Management segment offers investment management strategies and distribution of investment products, investment management, custody, wealth and estate planning, private banking, investment, and information management services. The Other segment engages in the provision of leasing, corporate treasury, derivative and other trading, corporate and bank-owned life insurance, renewable energy investment, and business exit services. It serves central banks and sovereigns, financial institutions, asset managers, insurance companies, corporations, local authorities and high net-worth individuals, and family offices. The Bank of New York Mellon Corporation was founded in 1784 and is headquartered in New York, New York.

Fundamental data was last updated by Penke on 2024-12-07 17:04:05.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is very able to pay all its short-term debts.
The company is just 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 underpriced.
Based on the earnings, the company is fair priced.
Based on how much money comes from the company's main activities, the company is 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 Bank of New York Mellon earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Bank of New York Mellon to the Banks - Diversified industry mean.
  • A Net Profit Margin of 25.9% means that $0.26 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Bank of New York Mellon:

  • The MRQ is 25.9%. The company is making a huge profit. +2
  • The TTM is 19.5%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ25.9%TTM19.5%+6.4%
TTM19.5%YOY21.4%-1.8%
TTM19.5%5Y20.9%-1.4%
5Y20.9%10Y22.8%-1.9%
4.3.1.2. Return on Assets

Shows how efficient Bank of New York Mellon is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Bank of New York Mellon to the Banks - Diversified industry mean.
  • 0.3% Return on Assets means that Bank of New York Mellon generated $0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Bank of New York Mellon:

  • The MRQ is 0.3%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.2%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.3%TTM0.2%+0.1%
TTM0.2%YOY0.2%0.0%
TTM0.2%5Y0.2%+0.0%
5Y0.2%10Y0.2%0.0%
4.3.1.3. Return on Equity

Shows how efficient Bank of New York Mellon is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Bank of New York Mellon to the Banks - Diversified industry mean.
  • 2.8% Return on Equity means Bank of New York Mellon generated $0.03 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Bank of New York Mellon:

  • The MRQ is 2.8%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.1%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.8%TTM2.1%+0.7%
TTM2.1%YOY2.2%-0.1%
TTM2.1%5Y2.1%+0.1%
5Y2.1%10Y2.2%-0.1%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Bank of New York Mellon.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Bank of New York Mellon is operating .

  • Measures how much profit Bank of New York Mellon 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 Bank of New York Mellon to the Banks - Diversified industry mean.
  • An Operating Margin of 33.5% means the company generated $0.33  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Bank of New York Mellon:

  • The MRQ is 33.5%. The company is operating very efficient. +2
  • The TTM is 28.6%. The company is operating very efficient. +2
Trends
Current periodCompared to+/- 
MRQ33.5%TTM28.6%+4.9%
TTM28.6%YOY33.0%-4.3%
TTM28.6%5Y31.4%-2.8%
5Y31.4%10Y39.4%-8.0%
4.3.2.2. Operating Ratio

Measures how efficient Bank of New York Mellon is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Banks - Diversified industry mean).
  • An Operation Ratio of 1.01 means that the operating costs are $1.01 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Bank of New York Mellon:

  • The MRQ is 1.007. The company is inefficient in keeping operating costs low. -1
  • The TTM is 0.830. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ1.007TTM0.830+0.177
TTM0.830YOY0.501+0.329
TTM0.8305Y0.019+0.811
5Y0.01910Y-0.226+0.246
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Bank of New York Mellon.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Bank of New York Mellon is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Banks - Diversified industry mean).
  • A Current Ratio of 8.48 means the company has $8.48 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Bank of New York Mellon:

  • The MRQ is 8.478. The company is very able to pay all its short-term debts. +2
  • The TTM is 3.485. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ8.478TTM3.485+4.993
TTM3.485YOY6.699-3.214
TTM3.4855Y9.564-6.079
5Y9.56410Y14.445-4.881
4.4.3.2. Quick Ratio

Measures if Bank of New York Mellon is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Bank of New York Mellon to the Banks - Diversified industry mean.
  • A Quick Ratio of 3.31 means the company can pay off $3.31 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Bank of New York Mellon:

  • The MRQ is 3.312. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 1.136. The company is just able to pay all its short-term debts with the most liquid assets.
Trends
Current periodCompared to+/- 
MRQ3.312TTM1.136+2.176
TTM1.136YOY8.747-7.611
TTM1.1365Y60.135-58.999
5Y60.13510Y59.545+0.590
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Bank of New York Mellon.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Bank of New York Mellon assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Bank of New York Mellon to Banks - Diversified industry mean.
  • A Debt to Asset Ratio of 0.90 means that Bank of New York Mellon assets are financed with 90.1% credit (debt) and the remaining percentage (100% - 90.1%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Bank of New York Mellon:

  • The MRQ is 0.901. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.903. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.901TTM0.903-0.002
TTM0.903YOY0.902+0.001
TTM0.9035Y0.9030.000
5Y0.90310Y0.896+0.006
4.5.4.2. Debt to Equity Ratio

Measures if Bank of New York Mellon is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Bank of New York Mellon to the Banks - Diversified industry mean.
  • A Debt to Equity ratio of 917.0% means that company has $9.17 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Bank of New York Mellon:

  • The MRQ is 9.170. The company is unable to pay all its debts with equity. -1
  • The TTM is 9.348. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ9.170TTM9.348-0.178
TTM9.348YOY9.204+0.144
TTM9.3485Y9.377-0.028
5Y9.37710Y8.817+0.559
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 Bank of New York Mellon generates.

  • Above 15 is considered overpriced but always compare Bank of New York Mellon to the Banks - Diversified industry mean.
  • A PE ratio of 11.28 means the investor is paying $11.28 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Bank of New York Mellon:

  • The EOD is 12.373. Based on the earnings, the company is underpriced. +1
  • The MRQ is 11.279. Based on the earnings, the company is underpriced. +1
  • The TTM is 23.411. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD12.373MRQ11.279+1.094
MRQ11.279TTM23.411-12.132
TTM23.411YOY11.409+12.002
TTM23.4115Y14.349+9.063
5Y14.34910Y14.784-0.436
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 Bank of New York Mellon:

  • The EOD is -21.288. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -19.405. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -5.237. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-21.288MRQ-19.405-1.882
MRQ-19.405TTM-5.237-14.168
TTM-5.237YOY5.617-10.854
TTM-5.2375Y-0.897-4.341
5Y-0.89710Y-15.535+14.638
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 Bank of New York Mellon is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Banks - Diversified industry mean).
  • A PB ratio of 1.26 means the investor is paying $1.26 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Bank of New York Mellon:

  • The EOD is 1.380. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.258. Based on the equity, the company is underpriced. +1
  • The TTM is 1.103. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.380MRQ1.258+0.122
MRQ1.258TTM1.103+0.155
TTM1.103YOY0.869+0.234
TTM1.1035Y0.928+0.174
5Y0.92810Y1.054-0.126
4.6.2. Total Gains per Share

2.4. Latest News of Bank of New York Mellon

Does Bank of New York Mellon 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 Bank of New York Mellon to keep up to date. Note: the news is often already included in the price.

DateTitleRead
2024-12-09
13:00
Why the Coolest Job in Tech Might Actually Be in a BankRead
2024-11-21
19:25
Brad Keselowski reunites with crew chief Jeremy BullinsRead

4.7 Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of Bank of New York Mellon.

4.8.1. Institutions holding Bank of New York Mellon

Institutions are holding 87.822% of the shares of Bank of New York Mellon.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Vanguard Group Inc9.94990.093172343246-233495-0.3217
2024-06-30BlackRock Inc8.79030.0866639124013131150.4923
2024-09-30Dodge & Cox6.6741.971948524949-6246833-11.4052
2024-09-30State Street Corp4.58180.0974333135946590962.0184
2024-09-30FMR Inc2.65980.084619338722851240478.627
2024-09-30Geode Capital Management, LLC2.43630.102717714007-16814-0.0948
2024-06-30NORGES BANK2.34170.15231702566913926128.9081
2024-09-30Artisan Partners Limited Partnership2.25041.747316362107-943248-5.4506
2024-09-30Arnhold & S. Bleichroeder Advisers, LLC2.15892.320615697056-13872-0.0883
2024-09-30Ameriprise Financial Inc1.62110.217211786575137013913.1536
2024-09-30Nuveen Asset Management, LLC1.43440.2104104295023723653.7025
2024-09-30Harris Associates L.P.1.31780.89869581606-199464-2.0393
2024-09-30Wells Fargo & Co1.12850.13358205382-122052-1.4657
2024-09-30Morgan Stanley - Brokerage Accounts1.11810.04248129641-7747393-48.7962
2024-09-30Northern Trust Corp1.10120.09428006929-406512-4.8317
2024-09-30Legal & General Group PLC1.07840.11747840923-217141-2.6947
2024-09-30Amvescap Plc.1.02060.1037420506142078423.6808
2024-09-30LSV Asset Management1.01741.13937397333-171800-2.2697
2024-09-30Dimensional Fund Advisors, Inc.1.00360.12727297308443830.6119
2024-09-30Amundi0.96320.18897003073-2132898-23.3462
Total 54.64749.9286397330529-4366624-1.1%

4.9.2. Funds holding Bank of New York Mellon

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Dodge & Cox Stock I4.59692.078533423024-3026000-8.302
2024-10-31Vanguard Total Stock Mkt Idx Inv3.20580.101523308566-78893-0.3373
2024-10-31Vanguard Institutional 500 Index Trust2.68980.1152195569682257701.1679
2024-10-31First Eagle Global A1.51511.47911101607700
2024-09-30Fidelity 500 Index1.24770.10889071752-141208-1.5327
2024-11-27SPDR® S&P 500® ETF Trust1.24410.11859045852-50344-0.5535
2024-11-27iShares Core S&P 500 ETF1.14540.11878328312257830.3105
2024-09-30Oakmark Investor0.99582.2531724053000
2024-09-30Columbia Dividend Value0.86921.06646319798-57800-0.9063
2024-10-31Columbia Dividend Income Inst0.86781.13776309788-10010-0.1584
2024-10-31Vanguard Value Index Inv0.86070.25696257999201730.3234
2024-11-27The Financial Select Sector SPDR® ETF0.75480.849548806445220.0825
2024-10-31Vanguard Institutional Index I0.6450.11534689315-4468-0.0952
2024-08-31CREF Stock R10.59360.2284315640-7269-0.1682
2024-09-30Victory Sycamore Established Value R0.56051.514075000-840000-17.0905
2024-10-31Vanguard Dividend Appreciation ETF0.55610.3035404353490160.2235
2024-10-31State St S&P 500® Indx SL Cl III0.4920.11463577566104000.2915
2024-10-31Vanguard High Dividend Yield ETF0.41840.31583042016102860.3393
2024-09-30Artisan Global Value I USD Acc0.38993.89572834678-68594-2.3626
2024-09-30Blackrock Eq Idx Fund CF0.3810.107427703461242794.6967
Total 24.029616.2737174714825-3854357-2.2%

5.3. Insider Transactions

Insiders are holding 0.183% of the shares of Bank of New York Mellon.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-10-15Hanneke SmitsSELL1647576.47
2024-10-15J Kevin MccarthySELL2500076.31
2024-07-18Hanneke SmitsSELL1500064.11
2024-05-08Senthilkumar SanthanakrishnanSELL1564357.65
2024-05-07Kurtis R KurimskySELL621557.93
2024-04-19J Kevin MccarthySELL4000056.15
2024-04-18Catherine KeatingSELL5407054.88
2024-02-08Catherine KeatingSELL449854.81
2024-01-16Hanneke SmitsSELL1542555.16
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 Stockholders Equity  2,097,000-340,0001,757,000-847,000910,000-523,000387,000-641,000-254,000



5.2. Latest Balance Sheet

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

Summary
Total Assets427,461,000
Total Liabilities385,071,000
Total Stockholder Equity41,992,000
 As reported
Total Liabilities 385,071,000
Total Stockholder Equity+ 41,992,000
Total Assets = 427,461,000

Assets

Total Assets427,461,000
Total Current Assets213,466,000
Long-term Assets393,432,000
Total Current Assets
Cash And Cash Equivalents 116,210,000
Short-term Investments 49,715,000
Net Receivables 27,446,000
Inventory -33,680,000
Total Current Assets  (as reported)213,466,000
Total Current Assets  (calculated)159,691,000
+/- 53,775,000
Long-term Assets
Property Plant Equipment 3,380,000
Goodwill 16,338,000
Long Term Investments 157,797,000
Intangible Assets 5,336,000
Long-term Assets Other 210,581,000
Long-term Assets  (as reported)393,432,000
Long-term Assets  (calculated)393,432,000
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities25,180,000
Long-term Liabilities283,973,000
Total Stockholder Equity41,992,000
Total Current Liabilities
Short-term Debt 301,000
Short Long Term Debt 301,000
Accounts payable 19,741,000
Other Current Liabilities -25,180,000
Total Current Liabilities  (as reported)25,180,000
Total Current Liabilities  (calculated)-4,837,000
+/- 30,017,000
Long-term Liabilities
Long term Debt 33,600,000
Long-term Liabilities  (as reported)283,973,000
Long-term Liabilities  (calculated)33,600,000
+/- 250,373,000
Total Stockholder Equity
Common Stock14,000
Retained Earnings 41,756,000
Other Stockholders Equity -254,000
Total Stockholder Equity (as reported)41,992,000
Total Stockholder Equity (calculated)41,516,000
+/- 476,000
Other
Capital Stock4,357,000
Cash and Short Term Investments 6,234,000
Common Stock Shares Outstanding 742,080
Current Deferred Revenue216,000
Liabilities and Stockholders Equity 427,461,000
Net Debt -82,309,000
Net Invested Capital 71,550,000
Net Working Capital 188,286,000
Short Long Term Debt Total 33,901,000



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-311993-12-311993-09-301993-06-301993-03-311992-12-311992-09-301992-06-301992-03-311991-12-311991-09-301991-06-301991-03-311990-12-311990-09-301990-06-301990-03-311989-12-311989-09-301989-06-301989-03-311988-12-311988-09-301988-06-301988-03-311987-12-311987-09-301987-06-301987-03-311986-12-311986-09-301986-06-301986-03-311985-12-311985-09-30
> Total Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
49,593,000
48,856,500
47,845,900
47,846,000
48,953,500
47,814,500
45,389,900
39,436,500
41,359,700
40,323,600
39,426,000
40,149,000
41,337,000
42,379,000
40,909,000
40,047,000
41,045,000
45,544,000
45,546,000
48,008,000
52,347,000
50,306,000
48,879,000
52,280,000
53,464,000
51,087,000
53,720,000
53,317,000
51,467,000
52,388,000
55,765,000
58,384,000
61,242,000
61,222,000
59,961,000
59,611,000
63,003,000
63,812,000
63,503,000
64,917,000
67,771,000
63,158,000
74,756,000
76,041,000
76,661,000
75,409,000
77,114,000
73,073,000
76,831,000
89,677,000
81,025,000
76,779,000
80,805,000
80,987,000
77,564,000
79,548,000
99,604,000
95,193,000
92,397,000
92,652,000
97,536,000
93,175,000
94,529,000
96,537,000
103,063,000
101,766,000
102,074,000
103,611,000
108,881,000
106,636,000
103,370,000
99,848,000
126,333,000
183,972,000
197,656,000
204,935,000
201,225,000
267,510,000
237,009,000
203,478,000
203,012,000
212,007,000
212,224,000
210,251,000
235,693,000
254,157,000
247,259,000
266,444,000
304,706,000
322,187,000
325,266,000
300,169,000
330,283,000
339,944,000
358,990,000
355,942,000
359,822,000
371,952,000
374,310,000
368,241,000
400,740,000
386,296,000
385,303,000
399,088,000
396,525,000
377,371,000
393,780,000
372,870,000
372,351,000
374,114,000
333,469,000
337,536,000
354,815,000
354,397,000
371,758,000
373,597,000
352,928,000
349,770,000
362,873,000
346,132,000
381,168,000
373,168,000
381,508,000
468,155,000
442,316,000
428,398,000
469,633,000
464,984,000
466,963,000
470,533,000
444,438,000
473,811,000
452,621,000
427,953,000
405,783,000
425,112,000
430,382,000
405,248,000
409,953,000
434,728,000
428,539,000
427,461,000
427,461,000428,539,000434,728,000409,953,000405,248,000430,382,000425,112,000405,783,000427,953,000452,621,000473,811,000444,438,000470,533,000466,963,000464,984,000469,633,000428,398,000442,316,000468,155,000381,508,000373,168,000381,168,000346,132,000362,873,000349,770,000352,928,000373,597,000371,758,000354,397,000354,815,000337,536,000333,469,000374,114,000372,351,000372,870,000393,780,000377,371,000396,525,000399,088,000385,303,000386,296,000400,740,000368,241,000374,310,000371,952,000359,822,000355,942,000358,990,000339,944,000330,283,000300,169,000325,266,000322,187,000304,706,000266,444,000247,259,000254,157,000235,693,000210,251,000212,224,000212,007,000203,012,000203,478,000237,009,000267,510,000201,225,000204,935,000197,656,000183,972,000126,333,00099,848,000103,370,000106,636,000108,881,000103,611,000102,074,000101,766,000103,063,00096,537,00094,529,00093,175,00097,536,00092,652,00092,397,00095,193,00099,604,00079,548,00077,564,00080,987,00080,805,00076,779,00081,025,00089,677,00076,831,00073,073,00077,114,00075,409,00076,661,00076,041,00074,756,00063,158,00067,771,00064,917,00063,503,00063,812,00063,003,00059,611,00059,961,00061,222,00061,242,00058,384,00055,765,00052,388,00051,467,00053,317,00053,720,00051,087,00053,464,00052,280,00048,879,00050,306,00052,347,00048,008,00045,546,00045,544,00041,045,00040,047,00040,909,00042,379,00041,337,00040,149,00039,426,00040,323,60041,359,70039,436,50045,389,90047,814,50048,953,50047,846,00047,845,90048,856,50049,593,000000000000000000
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,043,100
4,136,600
0
3,974,200
4,360,500
4,088,500
2,710,900
2,329,900
2,498,100
2,523,000
2,782,000
3,487,000
2,541,000
5,518,000
4,994,000
4,558,000
4,905,000
5,002,000
3,684,000
8,320,000
3,999,000
4,185,000
4,951,000
4,578,000
3,246,000
5,963,000
4,043,000
5,133,000
6,086,000
7,734,000
10,221,000
10,303,000
7,333,000
8,251,000
8,408,000
9,593,000
10,700,000
8,858,000
9,662,000
10,413,000
11,257,000
10,445,000
10,454,000
9,227,000
9,643,000
8,816,000
6,712,000
10,286,000
9,584,000
77,949,000
73,478,000
77,420,000
77,608,000
10,056,000
8,757,000
11,311,000
9,330,000
12,343,000
12,827,000
13,225,000
12,269,000
12,363,000
11,712,000
10,349,000
10,908,000
12,550,000
11,421,000
15,382,000
19,231,000
45,076,000
16,042,000
30,954,000
38,894,000
98,571,000
8,412,000
6,500,000
63,825,000
136,872,000
30,179,000
17,023,000
15,730,000
131,315,000
15,468,000
22,103,000
16,345,000
135,584,000
25,153,000
57,106,000
68,935,000
209,866,000
62,629,000
76,871,000
73,663,000
241,667,000
78,662,000
77,764,000
96,064,000
226,049,000
83,135,000
106,281,000
34,882,000
222,084,000
90,261,000
103,711,000
82,956,000
211,315,000
96,971,000
88,620,000
80,881,000
124,710,000
65,637,000
74,697,000
76,355,000
163,150,000
92,041,000
75,779,000
75,365,000
147,547,000
61,350,000
6,214,000
7,314,000
173,070,000
33,113,000
26,622,000
25,372,000
225,108,000
30,328,000
30,979,000
32,014,000
172,710,000
206,016,000
28,125,000
169,648,000
160,905,000
138,698,000
137,907,000
126,463,000
178,653,000
184,067,000
182,674,000
213,466,000
213,466,000182,674,000184,067,000178,653,000126,463,000137,907,000138,698,000160,905,000169,648,00028,125,000206,016,000172,710,00032,014,00030,979,00030,328,000225,108,00025,372,00026,622,00033,113,000173,070,0007,314,0006,214,00061,350,000147,547,00075,365,00075,779,00092,041,000163,150,00076,355,00074,697,00065,637,000124,710,00080,881,00088,620,00096,971,000211,315,00082,956,000103,711,00090,261,000222,084,00034,882,000106,281,00083,135,000226,049,00096,064,00077,764,00078,662,000241,667,00073,663,00076,871,00062,629,000209,866,00068,935,00057,106,00025,153,000135,584,00016,345,00022,103,00015,468,000131,315,00015,730,00017,023,00030,179,000136,872,00063,825,0006,500,0008,412,00098,571,00038,894,00030,954,00016,042,00045,076,00019,231,00015,382,00011,421,00012,550,00010,908,00010,349,00011,712,00012,363,00012,269,00013,225,00012,827,00012,343,0009,330,00011,311,0008,757,00010,056,00077,608,00077,420,00073,478,00077,949,0009,584,00010,286,0006,712,0008,816,0009,643,0009,227,00010,454,00010,445,00011,257,00010,413,0009,662,0008,858,00010,700,0009,593,0008,408,0008,251,0007,333,00010,303,00010,221,0007,734,0006,086,0005,133,0004,043,0005,963,0003,246,0004,578,0004,951,0004,185,0003,999,0008,320,0003,684,0005,002,0004,905,0004,558,0004,994,0005,518,0002,541,0003,487,0002,782,0002,523,0002,498,1002,329,9002,710,9004,088,5004,360,5003,974,20004,136,6004,043,1000000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,530,100
3,746,300
0
3,563,300
3,952,800
3,712,600
2,379,400
2,016,400
2,237,800
2,255,000
2,529,000
3,254,000
2,296,000
5,317,000
4,764,000
4,369,000
4,688,000
4,780,000
3,463,000
8,086,000
3,759,000
3,895,000
4,677,000
4,298,000
3,001,000
5,693,000
3,786,000
4,837,000
5,785,000
7,419,000
9,949,000
10,008,000
7,035,000
7,895,000
8,057,000
9,229,000
10,360,000
8,503,000
9,331,000
10,118,000
10,973,000
10,126,000
10,098,000
8,896,000
9,269,000
8,462,000
6,415,000
10,009,000
9,250,000
9,841,000
8,320,000
10,650,000
8,199,000
9,852,000
8,513,000
11,067,000
9,051,000
12,129,000
12,518,000
12,948,000
11,913,000
12,078,000
11,399,000
10,018,000
10,551,000
12,159,000
11,043,000
14,988,000
18,825,000
16,336,000
15,633,000
26,147,000
34,168,000
41,458,000
45,404,000
43,886,000
97,561,000
97,285,000
74,971,000
63,646,000
67,713,000
67,855,000
68,197,000
78,544,000
79,751,000
72,424,000
87,453,000
122,270,000
127,446,000
130,739,000
101,217,000
120,508,000
118,687,000
138,747,000
123,453,000
126,235,000
144,213,000
146,119,000
131,489,000
153,289,000
129,068,000
123,147,000
115,808,000
131,940,000
110,662,000
134,886,000
115,016,000
107,192,000
99,732,000
77,949,000
85,006,000
92,456,000
96,621,000
108,871,000
111,253,000
96,611,000
94,291,000
88,000,000
80,360,000
90,747,000
95,946,000
114,683,000
174,298,000
135,549,000
129,316,000
165,327,000
155,278,000
152,779,000
153,768,000
121,336,000
160,102,000
142,755,000
126,024,000
113,854,000
137,720,000
136,944,000
125,322,000
125,191,000
135,138,000
132,938,000
116,210,000
116,210,000132,938,000135,138,000125,191,000125,322,000136,944,000137,720,000113,854,000126,024,000142,755,000160,102,000121,336,000153,768,000152,779,000155,278,000165,327,000129,316,000135,549,000174,298,000114,683,00095,946,00090,747,00080,360,00088,000,00094,291,00096,611,000111,253,000108,871,00096,621,00092,456,00085,006,00077,949,00099,732,000107,192,000115,016,000134,886,000110,662,000131,940,000115,808,000123,147,000129,068,000153,289,000131,489,000146,119,000144,213,000126,235,000123,453,000138,747,000118,687,000120,508,000101,217,000130,739,000127,446,000122,270,00087,453,00072,424,00079,751,00078,544,00068,197,00067,855,00067,713,00063,646,00074,971,00097,285,00097,561,00043,886,00045,404,00041,458,00034,168,00026,147,00015,633,00016,336,00018,825,00014,988,00011,043,00012,159,00010,551,00010,018,00011,399,00012,078,00011,913,00012,948,00012,518,00012,129,0009,051,00011,067,0008,513,0009,852,0008,199,00010,650,0008,320,0009,841,0009,250,00010,009,0006,415,0008,462,0009,269,0008,896,00010,098,00010,126,00010,973,00010,118,0009,331,0008,503,00010,360,0009,229,0008,057,0007,895,0007,035,00010,008,0009,949,0007,419,0005,785,0004,837,0003,786,0005,693,0003,001,0004,298,0004,677,0003,895,0003,759,0008,086,0003,463,0004,780,0004,688,0004,369,0004,764,0005,317,0002,296,0003,254,0002,529,0002,255,0002,237,8002,016,4002,379,4003,712,6003,952,8003,563,30003,746,3003,530,1000000000000000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
11,127,000
0
0
0
11,414,000
0
0
0
6,489,000
0
0
0
13,115,000
0
0
0
13,900,000
0
0
0
11,069,000
0
0
0
19,377,000
0
0
0
46,518,000
0
0
10,865,000
37,693,000
0
42,126,000
48,032,000
51,632,000
51,462,000
1,180,000
58,238,000
62,652,000
62,751,000
78,008,000
84,635,000
78,467,000
94,983,000
95,495,000
95,148,000
92,619,000
94,878,000
91,570,000
77,099,000
79,309,000
80,216,000
85,688,000
95,559,000
98,330,000
87,717,000
79,608,000
76,682,000
75,867,000
76,294,000
76,547,000
78,270,000
73,822,000
75,580,000
78,274,000
80,054,000
79,543,000
50,542,000
53,126,000
55,161,000
58,876,000
56,181,000
57,767,000
58,438,000
57,763,000
60,441,000
70,750,000
64,171,000
59,271,000
56,698,000
52,209,000
48,795,000
45,471,000
40,018,000
41,323,000
41,678,000
46,631,000
45,408,000
43,478,000
41,657,000
44,117,000
49,485,000
48,203,000
49,715,000
49,715,00048,203,00049,485,00044,117,00041,657,00043,478,00045,408,00046,631,00041,678,00041,323,00040,018,00045,471,00048,795,00052,209,00056,698,00059,271,00064,171,00070,750,00060,441,00057,763,00058,438,00057,767,00056,181,00058,876,00055,161,00053,126,00050,542,00079,543,00080,054,00078,274,00075,580,00073,822,00078,270,00076,547,00076,294,00075,867,00076,682,00079,608,00087,717,00098,330,00095,559,00085,688,00080,216,00079,309,00077,099,00091,570,00094,878,00092,619,00095,148,00095,495,00094,983,00078,467,00084,635,00078,008,00062,751,00062,652,00058,238,0001,180,00051,462,00051,632,00048,032,00042,126,000037,693,00010,865,0000046,518,00000019,377,00000011,069,00000013,900,00000013,115,0000006,489,00000011,414,00000011,127,0000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
513,000
390,300
0
410,900
407,700
375,900
331,500
313,500
260,300
268,000
253,000
233,000
245,000
201,000
230,000
189,000
217,000
222,000
221,000
234,000
240,000
290,000
274,000
280,000
245,000
270,000
257,000
296,000
301,000
315,000
272,000
295,000
298,000
356,000
351,000
364,000
340,000
355,000
331,000
295,000
284,000
319,000
356,000
331,000
374,000
354,000
297,000
277,000
334,000
236,000
256,000
248,000
267,000
204,000
244,000
244,000
279,000
214,000
309,000
277,000
356,000
285,000
313,000
331,000
357,000
391,000
378,000
394,000
406,000
9,363,000
409,000
4,807,000
4,726,000
10,595,000
723,000
4,757,000
6,205,000
619,000
500,000
529,000
699,000
11,828,000
748,000
524,000
580,000
508,000
546,000
628,000
645,000
660,000
599,000
628,000
545,000
10,301,000
537,000
614,000
545,000
621,000
533,000
624,000
565,000
607,000
557,000
574,000
530,000
562,000
545,000
540,000
522,000
568,000
551,000
567,000
547,000
610,000
610,000
663,000
640,000
671,000
651,000
658,000
596,000
624,000
576,000
5,163,000
5,445,000
510,000
6,640,000
6,844,000
6,033,000
5,903,000
5,896,000
6,025,000
723,000
858,000
978,000
963,000
1,141,000
8,585,000
6,454,000
7,431,000
27,446,000
27,446,0007,431,0006,454,0008,585,0001,141,000963,000978,000858,000723,0006,025,0005,896,0005,903,0006,033,0006,844,0006,640,000510,0005,445,0005,163,000576,000624,000596,000658,000651,000671,000640,000663,000610,000610,000547,000567,000551,000568,000522,000540,000545,000562,000530,000574,000557,000607,000565,000624,000533,000621,000545,000614,000537,00010,301,000545,000628,000599,000660,000645,000628,000546,000508,000580,000524,000748,00011,828,000699,000529,000500,000619,0006,205,0004,757,000723,00010,595,0004,726,0004,807,000409,0009,363,000406,000394,000378,000391,000357,000331,000313,000285,000356,000277,000309,000214,000279,000244,000244,000204,000267,000248,000256,000236,000334,000277,000297,000354,000374,000331,000356,000319,000284,000295,000331,000355,000340,000364,000351,000356,000298,000295,000272,000315,000301,000296,000257,000270,000245,000280,000274,000290,000240,000234,000221,000222,000217,000189,000230,000201,000245,000233,000253,000268,000260,300313,500331,500375,900407,700410,9000390,300513,0000000000000000000
       Other Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
67,872,000
64,902,000
66,522,000
69,142,000
63,958,000
67,194,000
83,212,000
80,803,000
74,564,000
74,295,000
78,742,000
75,310,000
76,799,000
79,475,000
87,387,000
85,392,000
84,034,000
86,387,000
87,867,000
81,723,000
79,261,000
76,164,000
92,454,000
122,760,000
135,007,000
135,874,000
146,305,000
141,366,000
119,477,000
106,485,000
117,120,000
122,024,000
122,352,000
-16,735,000
-35,374,000
-21,513,000
-9,772,000
-24,702,000
-57,795,000
-54,874,000
-52,272,000
-17,843,000
8,835,000
-73,343,000
-100,065,000
-82,329,000
-84,006,000
-102,548,000
-152,873,000
-140,457,000
-160,061,000
-135,181,000
-129,455,000
-121,894,000
-130,669,000
-116,774,000
-139,975,000
-120,979,000
-113,295,000
-104,939,000
-83,181,000
-90,904,000
-92,456,000
-101,540,000
-114,994,000
-116,104,000
-101,511,000
-99,016,000
-92,817,000
-86,904,000
-90,914,000
-93,059,000
-118,528,000
161,115,000
166,888,000
-242,904,117
-256,690,000
-235,328,000
206,849,000
208,147,000
179,424,000
210,290,000
189,053,000
171,182,000
156,991,000
184,197,000
192,286,000
172,322,000
178,653,000
184,067,000
182,674,000
179,786,000
179,786,000182,674,000184,067,000178,653,000172,322,000192,286,000184,197,000156,991,000171,182,000189,053,000210,290,000179,424,000208,147,000206,849,000-235,328,000-256,690,000-242,904,117166,888,000161,115,000-118,528,000-93,059,000-90,914,000-86,904,000-92,817,000-99,016,000-101,511,000-116,104,000-114,994,000-101,540,000-92,456,000-90,904,000-83,181,000-104,939,000-113,295,000-120,979,000-139,975,000-116,774,000-130,669,000-121,894,000-129,455,000-135,181,000-160,061,000-140,457,000-152,873,000-102,548,000-84,006,000-82,329,000-100,065,000-73,343,0008,835,000-17,843,000-52,272,000-54,874,000-57,795,000-24,702,000-9,772,000-21,513,000-35,374,000-16,735,000122,352,000122,024,000117,120,000106,485,000119,477,000141,366,000146,305,000135,874,000135,007,000122,760,00092,454,00076,164,00079,261,00081,723,00087,867,00086,387,00084,034,00085,392,00087,387,00079,475,00076,799,00075,310,00078,742,00074,295,00074,564,00080,803,00083,212,00067,194,00063,958,00069,142,00066,522,00064,902,00067,872,00000000000000000000000000000000000000000000000000000000000000000000
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,771,900
4,802,000
0
4,952,600
4,830,900
4,328,400
3,838,700
4,384,700
4,832,400
4,992,000
5,339,000
5,279,000
7,135,000
6,102,000
5,532,000
5,810,000
7,739,000
7,867,000
9,032,000
8,033,000
7,150,000
6,505,000
7,238,000
7,093,000
7,019,000
6,534,000
6,803,000
6,659,000
6,885,000
7,475,000
7,592,000
7,513,000
8,347,000
10,079,000
9,922,000
9,082,000
9,221,000
8,908,000
8,484,000
8,575,000
8,546,000
16,507,000
16,638,000
18,741,000
17,833,000
20,376,000
19,729,000
20,541,000
23,611,000
3,076,000
3,301,000
3,385,000
3,379,000
29,159,000
30,963,000
31,725,000
34,811,000
33,799,000
33,922,000
32,017,000
32,863,000
33,796,000
34,380,000
37,738,000
37,988,000
38,746,000
40,220,000
39,052,000
30,963,000
35,570,000
35,013,000
39,569,000
77,991,000
82,501,000
24,648,000
24,536,000
24,056,000
79,606,000
23,240,000
23,402,000
23,278,000
84,338,000
23,109,000
23,008,000
25,568,000
112,780,000
25,435,000
25,434,000
25,130,000
125,337,000
24,789,000
24,582,000
24,556,000
145,705,000
24,240,000
24,102,000
24,121,000
146,602,000
24,093,000
24,100,000
160,429,000
161,816,000
23,120,000
23,219,000
22,954,000
150,787,000
22,762,000
22,638,000
22,458,000
143,908,000
22,211,000
22,603,000
22,635,000
149,732,000
22,668,000
22,478,000
22,480,000
149,691,000
23,570,000
23,467,000
23,521,000
160,967,000
23,824,000
23,896,000
24,000,000
196,310,000
23,973,000
23,893,000
23,783,000
203,085,000
196,227,000
424,496,000
181,655,000
178,759,000
170,032,000
167,163,000
161,176,000
231,300,000
250,661,000
245,865,000
393,432,000
393,432,000245,865,000250,661,000231,300,000161,176,000167,163,000170,032,000178,759,000181,655,000424,496,000196,227,000203,085,00023,783,00023,893,00023,973,000196,310,00024,000,00023,896,00023,824,000160,967,00023,521,00023,467,00023,570,000149,691,00022,480,00022,478,00022,668,000149,732,00022,635,00022,603,00022,211,000143,908,00022,458,00022,638,00022,762,000150,787,00022,954,00023,219,00023,120,000161,816,000160,429,00024,100,00024,093,000146,602,00024,121,00024,102,00024,240,000145,705,00024,556,00024,582,00024,789,000125,337,00025,130,00025,434,00025,435,000112,780,00025,568,00023,008,00023,109,00084,338,00023,278,00023,402,00023,240,00079,606,00024,056,00024,536,00024,648,00082,501,00077,991,00039,569,00035,013,00035,570,00030,963,00039,052,00040,220,00038,746,00037,988,00037,738,00034,380,00033,796,00032,863,00032,017,00033,922,00033,799,00034,811,00031,725,00030,963,00029,159,0003,379,0003,385,0003,301,0003,076,00023,611,00020,541,00019,729,00020,376,00017,833,00018,741,00016,638,00016,507,0008,546,0008,575,0008,484,0008,908,0009,221,0009,082,0009,922,00010,079,0008,347,0007,513,0007,592,0007,475,0006,885,0006,659,0006,803,0006,534,0007,019,0007,093,0007,238,0006,505,0007,150,0008,033,0009,032,0007,867,0007,739,0005,810,0005,532,0006,102,0007,135,0005,279,0005,339,0004,992,0004,832,4004,384,7003,838,7004,328,4004,830,9004,952,60004,802,0004,771,9000000000000000000
       Property Plant Equipment 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
858,000
851,800
846,800
847,000
836,900
832,000
822,200
792,100
764,300
748,900
734,000
724,000
715,000
706,000
718,000
862,000
853,000
953,000
945,000
934,000
926,000
918,000
914,000
906,000
900,000
906,000
902,000
898,000
888,000
883,000
875,000
865,000
857,000
851,000
835,000
838,000
843,000
850,000
856,000
856,000
854,000
848,000
893,000
894,000
885,000
901,000
924,000
928,000
935,000
940,000
992,000
1,053,000
1,013,000
976,000
975,000
977,000
1,108,000
1,088,000
1,398,000
1,388,000
1,404,000
1,426,000
1,097,000
1,070,000
1,050,000
1,040,000
1,060,000
1,059,000
963,000
1,009,000
1,050,000
1,064,000
1,119,000
1,701,000
1,731,000
1,714,000
1,698,000
1,678,000
1,686,000
1,718,000
1,685,000
1,682,000
1,602,000
1,583,000
1,548,000
1,677,000
1,693,000
1,662,000
1,729,000
1,705,000
1,681,000
1,715,000
1,711,000
1,690,000
1,659,000
1,624,000
1,595,000
1,569,000
1,655,000
1,613,000
1,590,000
1,351,000
1,394,000
1,410,000
1,412,000
1,361,000
1,379,000
1,377,000
1,399,000
1,338,000
1,303,000
1,307,000
1,640,000
1,631,000
1,634,000
1,702,000
1,752,000
1,832,000
1,832,000
3,010,000
2,970,000
3,149,000
3,625,000
3,514,000
3,598,000
3,617,000
3,602,000
3,521,000
3,442,000
3,422,000
3,431,000
3,359,000
3,354,000
3,311,000
3,256,000
3,248,000
3,241,000
3,234,000
3,163,000
3,136,000
3,267,000
3,380,000
3,380,0003,267,0003,136,0003,163,0003,234,0003,241,0003,248,0003,256,0003,311,0003,354,0003,359,0003,431,0003,422,0003,442,0003,521,0003,602,0003,617,0003,598,0003,514,0003,625,0003,149,0002,970,0003,010,0001,832,0001,832,0001,752,0001,702,0001,634,0001,631,0001,640,0001,307,0001,303,0001,338,0001,399,0001,377,0001,379,0001,361,0001,412,0001,410,0001,394,0001,351,0001,590,0001,613,0001,655,0001,569,0001,595,0001,624,0001,659,0001,690,0001,711,0001,715,0001,681,0001,705,0001,729,0001,662,0001,693,0001,677,0001,548,0001,583,0001,602,0001,682,0001,685,0001,718,0001,686,0001,678,0001,698,0001,714,0001,731,0001,701,0001,119,0001,064,0001,050,0001,009,000963,0001,059,0001,060,0001,040,0001,050,0001,070,0001,097,0001,426,0001,404,0001,388,0001,398,0001,088,0001,108,000977,000975,000976,0001,013,0001,053,000992,000940,000935,000928,000924,000901,000885,000894,000893,000848,000854,000856,000856,000850,000843,000838,000835,000851,000857,000865,000875,000883,000888,000898,000902,000906,000900,000906,000914,000918,000926,000934,000945,000953,000853,000862,000718,000706,000715,000724,000734,000748,900764,300792,100822,200832,000836,900847,000846,800851,800858,000000000000000000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,065,000
2,198,000
2,298,000
2,345,000
2,497,000
2,540,000
3,149,000
3,156,000
3,276,000
3,355,000
3,373,000
3,386,000
3,477,000
3,487,000
3,492,000
3,613,000
3,619,000
3,848,000
3,784,000
3,801,000
5,172,000
5,131,000
5,120,000
15,764,000
16,331,000
16,581,000
16,565,000
16,335,000
15,898,000
15,805,000
16,040,000
16,022,000
16,249,000
16,077,000
16,106,000
18,073,000
18,042,000
18,156,000
18,191,000
18,045,000
17,904,000
18,002,000
17,909,000
17,984,000
18,075,000
17,920,000
17,919,000
18,025,000
18,073,000
18,100,000
18,196,000
17,992,000
17,869,000
17,663,000
17,807,000
17,679,000
17,618,000
17,604,000
17,501,000
17,449,000
17,316,000
17,355,000
17,457,000
17,543,000
17,564,000
17,596,000
17,418,000
17,390,000
17,350,000
17,367,000
17,337,000
17,248,000
17,386,000
17,240,000
17,253,000
17,357,000
17,496,000
17,469,000
17,487,000
17,420,000
17,512,000
17,462,000
17,271,000
16,412,000
16,150,000
16,192,000
16,246,000
16,159,000
16,261,000
16,228,000
16,217,000
16,338,000
16,338,00016,217,00016,228,00016,261,00016,159,00016,246,00016,192,00016,150,00016,412,00017,271,00017,462,00017,512,00017,420,00017,487,00017,469,00017,496,00017,357,00017,253,00017,240,00017,386,00017,248,00017,337,00017,367,00017,350,00017,390,00017,418,00017,596,00017,564,00017,543,00017,457,00017,355,00017,316,00017,449,00017,501,00017,604,00017,618,00017,679,00017,807,00017,663,00017,869,00017,992,00018,196,00018,100,00018,073,00018,025,00017,919,00017,920,00018,075,00017,984,00017,909,00018,002,00017,904,00018,045,00018,191,00018,156,00018,042,00018,073,00016,106,00016,077,00016,249,00016,022,00016,040,00015,805,00015,898,00016,335,00016,565,00016,581,00016,331,00015,764,0005,120,0005,131,0005,172,0003,801,0003,784,0003,848,0003,619,0003,613,0003,492,0003,487,0003,477,0003,386,0003,373,0003,355,0003,276,0003,156,0003,149,0002,540,0002,497,0002,345,0002,298,0002,198,0002,065,00000000000000000000000000000000000000000000000000000000000000000000
       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
44,745,000
48,807,000
65,784,000
61,870,000
65,493,000
53,144,000
59,203,000
55,627,000
54,310,000
61,400,000
63,987,000
64,539,000
73,427,000
86,168,000
70,835,000
71,811,000
73,597,000
99,045,000
98,474,000
99,040,000
121,287,000
116,535,000
115,813,000
116,016,000
111,473,000
114,055,000
113,312,000
113,453,000
107,304,000
108,877,000
104,691,000
109,356,000
107,171,000
100,645,000
97,020,000
184,158,000
178,609,000
181,993,000
188,219,000
192,288,000
215,210,000
224,917,000
169,481,000
172,705,000
173,213,000
170,166,000
175,592,000
175,739,000
168,566,000
162,151,000
156,831,000
152,724,000
147,702,000
144,795,000
138,924,000
139,048,000
152,237,000
149,973,000
157,797,000
157,797,000149,973,000152,237,000139,048,000138,924,000144,795,000147,702,000152,724,000156,831,000162,151,000168,566,000175,739,000175,592,000170,166,000173,213,000172,705,000169,481,000224,917,000215,210,000192,288,000188,219,000181,993,000178,609,000184,158,00097,020,000100,645,000107,171,000109,356,000104,691,000108,877,000107,304,000113,453,000113,312,000114,055,000111,473,000116,016,000115,813,000116,535,000121,287,00099,040,00098,474,00099,045,00073,597,00071,811,00070,835,00086,168,00073,427,00064,539,00063,987,00061,400,00054,310,00055,627,00059,203,00053,144,00065,493,00061,870,00065,784,00048,807,00044,745,00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,084,000
2,248,000
2,372,000
2,403,000
2,575,000
2,620,000
3,973,000
3,972,000
4,092,000
4,142,000
4,165,000
4,170,000
4,270,000
4,280,000
4,277,000
4,426,000
4,430,000
4,744,000
4,669,000
4,673,000
1,841,000
6,965,000
6,953,000
22,857,000
6,921,000
6,353,000
6,273,000
6,043,000
5,856,000
5,717,000
5,677,000
5,574,000
6,183,000
5,449,000
5,354,000
5,818,000
5,696,000
5,617,000
5,514,000
5,380,000
5,152,000
5,072,000
4,962,000
4,882,000
5,926,000
4,696,000
4,588,000
4,527,000
4,452,000
4,380,000
4,314,000
4,215,000
4,127,000
4,047,000
4,000,000
3,914,000
3,842,000
3,781,000
3,738,000
3,671,000
3,598,000
3,549,000
3,506,000
3,461,000
3,411,000
3,370,000
3,308,000
3,258,000
3,220,000
3,193,000
3,160,000
3,124,000
3,107,000
3,070,000
4,823,000
4,858,000
3,012,000
4,888,000
4,908,000
4,940,000
5,087,000
5,083,000
5,081,000
2,902,000
2,901,000
2,890,000
2,881,000
2,859,000
5,284,000
5,294,000
5,323,000
5,336,000
5,336,0005,323,0005,294,0005,284,0002,859,0002,881,0002,890,0002,901,0002,902,0005,081,0005,083,0005,087,0004,940,0004,908,0004,888,0003,012,0004,858,0004,823,0003,070,0003,107,0003,124,0003,160,0003,193,0003,220,0003,258,0003,308,0003,370,0003,411,0003,461,0003,506,0003,549,0003,598,0003,671,0003,738,0003,781,0003,842,0003,914,0004,000,0004,047,0004,127,0004,215,0004,314,0004,380,0004,452,0004,527,0004,588,0004,696,0005,926,0004,882,0004,962,0005,072,0005,152,0005,380,0005,514,0005,617,0005,696,0005,818,0005,354,0005,449,0006,183,0005,574,0005,677,0005,717,0005,856,0006,043,0006,273,0006,353,0006,921,00022,857,0006,953,0006,965,0001,841,0004,673,0004,669,0004,744,0004,430,0004,426,0004,277,0004,280,0004,270,0004,170,0004,165,0004,142,0004,092,0003,972,0003,973,0002,620,0002,575,0002,403,0002,372,0002,248,0002,084,00000000000000000000000000000000000000000000000000000000000000000000
       Earning Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
178,829,000
205,956,000
192,328,000
181,863,000
202,642,000
224,112,000
217,731,000
220,426,000
224,839,000
222,458,000
223,920,000
221,725,000
0
0
0
0
0
0
0
0
0
0
0
00000000000221,725,000223,920,000222,458,000224,839,000220,426,000217,731,000224,112,000202,642,000181,863,000192,328,000205,956,000178,829,00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
49,593,000
40,041,500
38,907,300
47,846,000
40,026,700
38,623,100
36,973,000
32,886,900
34,645,100
32,993,100
31,911,000
32,028,000
32,571,000
32,703,000
29,289,000
29,521,000
30,677,000
32,900,000
32,677,000
35,292,000
35,994,000
39,157,000
38,189,000
40,091,000
41,793,000
40,822,000
41,223,000
42,471,000
39,675,000
39,417,000
40,556,000
40,571,000
43,426,000
45,542,000
41,631,000
41,281,000
44,328,000
43,891,000
45,737,000
46,771,000
48,783,000
43,355,000
47,804,000
48,949,000
48,693,000
47,933,000
47,922,000
46,632,000
46,004,000
56,482,000
30,264,000
30,562,000
31,114,000
35,840,000
38,349,000
39,828,000
56,568,000
51,052,000
46,255,000
45,903,000
52,294,000
48,043,000
48,370,000
50,445,000
54,976,000
52,870,000
50,778,000
51,970,000
54,447,000
56,442,000
22,724,000
48,793,000
55,810,000
67,087,000
16,584,000
171,875,000
170,189,000
179,629,000
20,531,000
150,059,000
162,587,000
172,999,000
-3,429,000
171,674,000
190,582,000
212,244,000
-1,105,000
215,856,000
222,166,000
228,122,000
-9,937,000
212,751,000
228,830,000
241,725,000
-28,382,000
253,040,000
257,956,000
251,767,000
1,659,000
261,013,000
270,359,000
190,985,000
1,403,000
285,707,000
269,595,000
271,461,000
31,678,000
253,137,000
261,093,000
270,775,000
64,851,000
249,688,000
257,515,000
255,407,000
58,876,000
258,888,000
254,671,000
251,925,000
65,635,000
261,212,000
351,487,000
342,333,000
47,471,000
411,218,000
391,798,000
379,026,000
48,215,000
410,683,000
412,091,000
414,736,000
68,643,000
71,568,000
74,034,000
76,650,000
66,119,000
116,382,000
125,312,000
117,609,000
0
0
0
-179,437,000
-179,437,000000117,609,000125,312,000116,382,00066,119,00076,650,00074,034,00071,568,00068,643,000414,736,000412,091,000410,683,00048,215,000379,026,000391,798,000411,218,00047,471,000342,333,000351,487,000261,212,00065,635,000251,925,000254,671,000258,888,00058,876,000255,407,000257,515,000249,688,00064,851,000270,775,000261,093,000253,137,00031,678,000271,461,000269,595,000285,707,0001,403,000190,985,000270,359,000261,013,0001,659,000251,767,000257,956,000253,040,000-28,382,000241,725,000228,830,000212,751,000-9,937,000228,122,000222,166,000215,856,000-1,105,000212,244,000190,582,000171,674,000-3,429,000172,999,000162,587,000150,059,00020,531,000179,629,000170,189,000171,875,00016,584,00067,087,00055,810,00048,793,00022,724,00056,442,00054,447,00051,970,00050,778,00052,870,00054,976,00050,445,00048,370,00048,043,00052,294,00045,903,00046,255,00051,052,00056,568,00039,828,00038,349,00035,840,00031,114,00030,562,00030,264,00056,482,00046,004,00046,632,00047,922,00047,933,00048,693,00048,949,00047,804,00043,355,00048,783,00046,771,00045,737,00043,891,00044,328,00041,281,00041,631,00045,542,00043,426,00040,571,00040,556,00039,417,00039,675,00042,471,00041,223,00040,822,00041,793,00040,091,00038,189,00039,157,00035,994,00035,292,00032,677,00032,900,00030,677,00029,521,00029,289,00032,703,00032,571,00032,028,00031,911,00032,993,10034,645,10032,886,90036,973,00038,623,10040,026,70047,846,00038,907,30040,041,50049,593,000000000000000000
> Total Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
46,515,000
46,092,200
45,030,000
45,030,000
46,091,800
44,953,900
42,504,200
36,627,000
38,514,700
37,450,700
36,524,000
37,194,000
37,986,000
38,963,000
37,394,000
36,476,000
37,450,000
41,581,000
41,474,000
43,979,000
48,225,000
46,085,000
44,583,000
47,733,000
48,699,000
45,987,000
48,488,000
48,073,000
46,400,000
47,271,000
50,038,000
52,764,000
55,305,000
55,230,000
53,959,000
53,499,000
56,735,000
57,498,000
56,755,000
58,111,000
60,991,000
56,762,000
68,113,000
69,317,000
69,654,000
67,990,000
69,462,000
65,518,000
69,044,000
81,710,000
74,708,000
70,425,000
74,195,000
74,354,000
70,880,000
72,674,000
91,491,000
86,970,000
83,969,000
83,892,000
88,751,000
84,121,000
85,239,000
87,202,000
93,592,000
92,158,000
92,198,000
93,510,000
98,825,000
96,169,000
91,777,000
88,321,000
114,504,000
155,015,000
168,253,000
176,460,000
172,656,000
239,997,000
208,959,000
175,241,000
175,708,000
183,691,000
183,221,000
179,791,000
204,588,000
221,307,000
214,102,000
232,304,000
269,983,000
287,658,000
291,065,000
265,340,000
294,898,000
302,805,000
321,548,000
319,268,000
322,891,000
333,969,000
335,776,000
329,272,000
361,266,000
346,698,000
346,002,000
360,208,000
357,101,000
338,172,000
354,805,000
333,585,000
333,054,000
333,741,000
293,889,000
297,705,000
314,317,000
313,293,000
330,012,000
331,473,000
311,182,000
307,909,000
322,005,000
304,663,000
339,333,000
331,698,000
339,780,000
426,776,000
398,350,000
383,051,000
423,513,000
419,581,000
421,169,000
426,481,000
401,047,000
431,659,000
411,476,000
388,057,000
364,933,000
384,310,000
389,280,000
364,117,000
368,944,000
393,966,000
387,418,000
385,071,000
385,071,000387,418,000393,966,000368,944,000364,117,000389,280,000384,310,000364,933,000388,057,000411,476,000431,659,000401,047,000426,481,000421,169,000419,581,000423,513,000383,051,000398,350,000426,776,000339,780,000331,698,000339,333,000304,663,000322,005,000307,909,000311,182,000331,473,000330,012,000313,293,000314,317,000297,705,000293,889,000333,741,000333,054,000333,585,000354,805,000338,172,000357,101,000360,208,000346,002,000346,698,000361,266,000329,272,000335,776,000333,969,000322,891,000319,268,000321,548,000302,805,000294,898,000265,340,000291,065,000287,658,000269,983,000232,304,000214,102,000221,307,000204,588,000179,791,000183,221,000183,691,000175,708,000175,241,000208,959,000239,997,000172,656,000176,460,000168,253,000155,015,000114,504,00088,321,00091,777,00096,169,00098,825,00093,510,00092,198,00092,158,00093,592,00087,202,00085,239,00084,121,00088,751,00083,892,00083,969,00086,970,00091,491,00072,674,00070,880,00074,354,00074,195,00070,425,00074,708,00081,710,00069,044,00065,518,00069,462,00067,990,00069,654,00069,317,00068,113,00056,762,00060,991,00058,111,00056,755,00057,498,00056,735,00053,499,00053,959,00055,230,00055,305,00052,764,00050,038,00047,271,00046,400,00048,073,00048,488,00045,987,00048,699,00047,733,00044,583,00046,085,00048,225,00043,979,00041,474,00041,581,00037,450,00036,476,00037,394,00038,963,00037,986,00037,194,00036,524,00037,450,70038,514,70036,627,00042,504,20044,953,90046,091,80045,030,00045,030,00046,092,20046,515,000000000000000000
   > Total Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
45,552,000
45,141,000
44,156,000
44,156,000
45,220,000
44,086,000
41,639,000
35,765,000
37,661,000
36,217,000
35,292,000
35,962,000
36,769,000
37,409,000
39,785,000
34,781,000
35,469,000
39,841,000
39,884,000
42,439,000
46,699,000
44,609,000
42,809,000
46,001,000
46,989,000
44,151,000
46,640,000
46,143,000
44,487,000
45,455,000
48,222,000
50,947,000
53,504,000
53,403,000
52,150,000
51,540,000
54,732,000
55,476,000
54,669,000
55,922,000
58,714,000
54,346,000
65,302,000
66,488,000
66,825,000
65,033,000
66,426,000
62,510,000
65,990,000
78,583,000
69,732,000
65,154,000
68,527,000
68,826,000
726,000
1,113,000
1,058,000
1,112,000
916,000
1,013,000
1,236,000
1,025,000
946,000
1,020,000
1,181,000
1,402,000
1,032,000
1,329,000
1,218,000
1,322,000
9,241,000
6,739,000
7,900,000
7,917,000
11,657,000
31,000
25,000
10,908,000
9,412,000
279,000
272,000
163,000
10,733,000
6,000
7,000
9,000
9,972,000
13,000
36,000
44,000
12,681,000
1,070,000
1,564,000
1,278,000
16,433,000
78,000
111,000
1,851,000
15,803,000
27,000
27,000
3,654,000
21,181,000
21,959,000
22,050,000
22,236,000
22,423,000
22,836,000
22,270,000
22,155,000
21,741,000
2,543,000
876,000
2,501,000
23,259,000
3,936,000
2,508,000
735,000
21,670,000
2,773,000
8,894,000
3,538,000
22,717,000
1,121,000
665,000
671,000
25,085,000
24,248,000
24,205,000
26,809,000
25,150,000
26,608,000
25,769,000
23,741,000
23,435,000
22,598,000
21,084,000
17,441,000
103,249,000
101,519,000
95,176,000
25,180,000
25,180,00095,176,000101,519,000103,249,00017,441,00021,084,00022,598,00023,435,00023,741,00025,769,00026,608,00025,150,00026,809,00024,205,00024,248,00025,085,000671,000665,0001,121,00022,717,0003,538,0008,894,0002,773,00021,670,000735,0002,508,0003,936,00023,259,0002,501,000876,0002,543,00021,741,00022,155,00022,270,00022,836,00022,423,00022,236,00022,050,00021,959,00021,181,0003,654,00027,00027,00015,803,0001,851,000111,00078,00016,433,0001,278,0001,564,0001,070,00012,681,00044,00036,00013,0009,972,0009,0007,0006,00010,733,000163,000272,000279,0009,412,00010,908,00025,00031,00011,657,0007,917,0007,900,0006,739,0009,241,0001,322,0001,218,0001,329,0001,032,0001,402,0001,181,0001,020,000946,0001,025,0001,236,0001,013,000916,0001,112,0001,058,0001,113,000726,00068,826,00068,527,00065,154,00069,732,00078,583,00065,990,00062,510,00066,426,00065,033,00066,825,00066,488,00065,302,00054,346,00058,714,00055,922,00054,669,00055,476,00054,732,00051,540,00052,150,00053,403,00053,504,00050,947,00048,222,00045,455,00044,487,00046,143,00046,640,00044,151,00046,989,00046,001,00042,809,00044,609,00046,699,00042,439,00039,884,00039,841,00035,469,00034,781,00039,785,00037,409,00036,769,00035,962,00035,292,00036,217,00037,661,00035,765,00041,639,00044,086,00045,220,00044,156,00044,156,00045,141,00045,552,000000000000000000
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,556,100
1,944,400
0
1,810,700
1,959,600
1,831,300
1,480,800
1,597,400
1,314,600
1,128,000
1,117,000
2,671,000
2,807,000
3,029,000
2,801,000
3,161,000
3,039,000
2,781,000
4,382,000
7,323,000
0
4,738,000
6,337,000
4,414,000
3,709,000
3,706,000
4,387,000
4,385,000
4,189,000
4,144,000
4,342,000
4,694,000
4,945,000
4,673,000
5,066,000
5,626,000
5,230,000
4,536,000
3,632,000
3,703,000
3,834,000
3,825,000
4,710,000
4,626,000
4,199,000
1,687,000
1,961,000
2,044,000
2,074,000
2,363,000
1,577,000
2,052,000
0
625,000
998,000
916,000
987,000
834,000
855,000
1,100,000
851,000
833,000
906,000
1,058,000
1,270,000
860,000
1,158,000
1,026,000
1,121,000
1,775,000
0
0
0
4,079,000
31,000
25,000
10,908,000
138,000
279,000
272,000
163,000
12,000
7,000
7,000
9,000
10,000
13,000
36,000
44,000
10,000
1,070,000
1,564,000
1,278,000
338,000
78,000
111,000
1,851,000
96,000
27,000
27,000
3,654,000
786,000
869,000
706,000
648,000
523,000
828,000
1,098,000
993,000
754,000
2,543,000
876,000
2,501,000
3,075,000
3,936,000
2,508,000
735,000
1,939,000
2,773,000
8,894,000
3,538,000
3,959,000
1,121,000
665,000
671,000
350,000
421,000
501,000
807,000
39,911,000
40,101,000
37,723,000
35,437,000
41,669,000
51,676,000
43,740,000
32,940,000
36,677,000
34,810,000
301,000
301,000
301,000301,00034,810,00036,677,00032,940,00043,740,00051,676,00041,669,00035,437,00037,723,00040,101,00039,911,000807,000501,000421,000350,000671,000665,0001,121,0003,959,0003,538,0008,894,0002,773,0001,939,000735,0002,508,0003,936,0003,075,0002,501,000876,0002,543,000754,000993,0001,098,000828,000523,000648,000706,000869,000786,0003,654,00027,00027,00096,0001,851,000111,00078,000338,0001,278,0001,564,0001,070,00010,00044,00036,00013,00010,0009,0007,0007,00012,000163,000272,000279,000138,00010,908,00025,00031,0004,079,0000001,775,0001,121,0001,026,0001,158,000860,0001,270,0001,058,000906,000833,000851,0001,100,000855,000834,000987,000916,000998,000625,00002,052,0001,577,0002,363,0002,074,0002,044,0001,961,0001,687,0004,199,0004,626,0004,710,0003,825,0003,834,0003,703,0003,632,0004,536,0005,230,0005,626,0005,066,0004,673,0004,945,0004,694,0004,342,0004,144,0004,189,0004,385,0004,387,0003,706,0003,709,0004,414,0006,337,0004,738,00007,323,0004,382,0002,781,0003,039,0003,161,0002,801,0003,029,0002,807,0002,671,0001,117,0001,128,0001,314,6001,597,4001,480,8001,831,3001,959,6001,810,70001,944,4001,556,1000000000000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
60,920,000
0
0
0
63,291,000
14,803,000
7,611,000
8,052,000
750,000
13,692,000
66,431,000
68,974,000
3,700,000
2,250,000
1,450,000
250,000
7,527,000
2,773,000
8,894,000
3,538,000
3,959,000
1,121,000
665,000
1,091,000
350,000
348,000
451,000
807,000
0
0
0
0
0
0
0
0
0
0
301,000
301,000
301,000301,0000000000000807,000451,000348,000350,0001,091,000665,0001,121,0003,959,0003,538,0008,894,0002,773,0007,527,000250,0001,450,0002,250,0003,700,00068,974,00066,431,00013,692,000750,0008,052,0007,611,00014,803,00063,291,00000060,920,000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
392,800
323,900
0
320,500
296,000
280,000
268,800
245,600
228,500
225,000
182,000
188,000
139,000
146,000
119,000
123,000
120,000
111,000
130,000
180,000
179,000
213,000
247,000
241,000
228,000
190,000
180,000
177,000
195,000
167,000
154,000
144,000
177,000
182,000
170,000
152,000
173,000
188,000
160,000
126,000
116,000
131,000
137,000
111,000
148,000
127,000
122,000
90,000
124,000
92,000
71,000
53,000
123,000
101,000
115,000
142,000
125,000
82,000
158,000
136,000
174,000
113,000
114,000
123,000
132,000
172,000
171,000
192,000
201,000
7,466,000
6,739,000
7,900,000
7,917,000
7,578,000
7,727,000
9,596,000
10,971,000
9,274,000
133,594,000
8,492,000
10,458,000
10,721,000
14,596,000
14,845,000
16,435,000
9,962,000
10,550,000
11,512,000
13,097,000
12,671,000
12,959,000
13,305,000
13,675,000
16,095,000
14,986,000
15,267,000
15,293,000
15,707,000
16,822,000
17,242,000
20,155,000
21,181,000
21,959,000
22,050,000
22,236,000
21,900,000
22,008,000
21,172,000
21,162,000
20,987,000
21,306,000
21,622,000
21,176,000
20,184,000
20,172,000
19,123,000
18,683,000
19,731,000
19,310,000
18,946,000
18,364,000
18,758,000
24,016,000
25,012,000
23,514,000
25,085,000
23,827,000
23,704,000
26,002,000
25,150,000
26,608,000
25,769,000
23,741,000
23,435,000
22,598,000
21,084,000
17,441,000
18,395,000
19,392,000
17,569,000
19,741,000
19,741,00017,569,00019,392,00018,395,00017,441,00021,084,00022,598,00023,435,00023,741,00025,769,00026,608,00025,150,00026,002,00023,704,00023,827,00025,085,00023,514,00025,012,00024,016,00018,758,00018,364,00018,946,00019,310,00019,731,00018,683,00019,123,00020,172,00020,184,00021,176,00021,622,00021,306,00020,987,00021,162,00021,172,00022,008,00021,900,00022,236,00022,050,00021,959,00021,181,00020,155,00017,242,00016,822,00015,707,00015,293,00015,267,00014,986,00016,095,00013,675,00013,305,00012,959,00012,671,00013,097,00011,512,00010,550,0009,962,00016,435,00014,845,00014,596,00010,721,00010,458,0008,492,000133,594,0009,274,00010,971,0009,596,0007,727,0007,578,0007,917,0007,900,0006,739,0007,466,000201,000192,000171,000172,000132,000123,000114,000113,000174,000136,000158,00082,000125,000142,000115,000101,000123,00053,00071,00092,000124,00090,000122,000127,000148,000111,000137,000131,000116,000126,000160,000188,000173,000152,000170,000182,000177,000144,000154,000167,000195,000177,000180,000190,000228,000241,000247,000213,000179,000180,000130,000111,000120,000123,000119,000146,000139,000188,000182,000225,000228,500245,600268,800280,000296,000320,5000323,900392,8000000000000000000
       Other Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
45,552,000
45,141,000
44,156,000
44,156,000
43,088,800
41,830,400
39,527,700
34,015,400
35,818,000
34,673,900
33,939,000
34,663,000
33,910,000
34,463,000
36,610,000
31,861,000
32,185,000
36,682,000
36,992,000
37,927,000
39,196,000
44,430,000
37,858,000
39,417,000
42,334,000
40,214,000
42,744,000
41,576,000
39,925,000
41,071,000
43,911,000
46,451,000
48,666,000
48,281,000
47,295,000
46,304,000
48,954,000
50,073,000
49,945,000
52,130,000
54,885,000
50,396,000
61,346,000
61,641,000
62,088,000
60,686,000
64,612,000
60,427,000
63,856,000
76,385,000
67,277,000
63,506,000
66,422,000
68,703,000
-726,000
-1,113,000
-1,058,000
-1,112,000
-916,000
-1,013,000
-1,236,000
-1,025,000
-946,000
-1,020,000
-1,181,000
-1,402,000
-1,032,000
-1,329,000
-1,218,000
-1,322,000
-9,241,000
-6,739,000
-7,900,000
-7,917,000
-11,657,000
-7,727,000
-9,596,000
-10,971,000
-9,412,000
158,757,000
-8,492,000
-10,458,000
-10,733,000
-1,000
188,536,000
205,275,000
-9,972,000
-10,550,000
-11,512,000
-13,097,000
-12,681,000
-12,959,000
-13,305,000
-13,675,000
-16,433,000
-14,986,000
-15,267,000
-15,293,000
-15,803,000
-16,822,000
-17,242,000
-20,155,000
-786,000
-21,959,000
-22,050,000
-22,236,000
-22,423,000
-22,836,000
-22,270,000
-22,155,000
-21,741,000
-21,306,000
-21,622,000
-21,176,000
-23,259,000
-20,172,000
-19,123,000
-18,683,000
-21,670,000
-19,310,000
-18,946,000
-18,364,000
-22,717,000
-24,016,000
-25,012,000
-23,514,000
-25,085,000
-24,248,000
-189,000
-185,000
-40,074,000
-40,290,000
-25,769,000
-35,619,000
-41,833,000
-51,872,000
-43,957,000
-33,145,000
-24,134,000
-23,991,000
-22,599,000
-25,180,000
-25,180,000-22,599,000-23,991,000-24,134,000-33,145,000-43,957,000-51,872,000-41,833,000-35,619,000-25,769,000-40,290,000-40,074,000-185,000-189,000-24,248,000-25,085,000-23,514,000-25,012,000-24,016,000-22,717,000-18,364,000-18,946,000-19,310,000-21,670,000-18,683,000-19,123,000-20,172,000-23,259,000-21,176,000-21,622,000-21,306,000-21,741,000-22,155,000-22,270,000-22,836,000-22,423,000-22,236,000-22,050,000-21,959,000-786,000-20,155,000-17,242,000-16,822,000-15,803,000-15,293,000-15,267,000-14,986,000-16,433,000-13,675,000-13,305,000-12,959,000-12,681,000-13,097,000-11,512,000-10,550,000-9,972,000205,275,000188,536,000-1,000-10,733,000-10,458,000-8,492,000158,757,000-9,412,000-10,971,000-9,596,000-7,727,000-11,657,000-7,917,000-7,900,000-6,739,000-9,241,000-1,322,000-1,218,000-1,329,000-1,032,000-1,402,000-1,181,000-1,020,000-946,000-1,025,000-1,236,000-1,013,000-916,000-1,112,000-1,058,000-1,113,000-726,00068,703,00066,422,00063,506,00067,277,00076,385,00063,856,00060,427,00064,612,00060,686,00062,088,00061,641,00061,346,00050,396,00054,885,00052,130,00049,945,00050,073,00048,954,00046,304,00047,295,00048,281,00048,666,00046,451,00043,911,00041,071,00039,925,00041,576,00042,744,00040,214,00042,334,00039,417,00037,858,00044,430,00039,196,00037,927,00036,992,00036,682,00032,185,00031,861,00036,610,00034,463,00033,910,00034,663,00033,939,00034,673,90035,818,00034,015,40039,527,70041,830,40043,088,80044,156,00044,156,00045,141,00045,552,000000000000000000
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
963,000
951,000
874,000
874,000
872,000
868,000
865,000
862,000
854,000
1,234,000
1,232,000
1,232,000
1,227,000
1,554,000
1,695,000
1,695,000
1,981,000
1,740,000
1,590,000
1,540,000
1,526,000
1,476,000
1,774,000
1,732,000
1,710,000
1,836,000
1,848,000
1,930,000
1,913,000
1,816,000
2,416,000
2,417,000
2,801,000
2,827,000
2,809,000
3,259,000
3,303,000
3,322,000
3,386,000
3,689,000
3,777,000
3,916,000
4,311,000
4,329,000
4,329,000
4,457,000
4,536,000
4,508,000
4,555,000
4,627,000
4,976,000
5,271,000
5,668,000
5,528,000
5,440,000
5,685,000
6,515,000
6,298,000
6,121,000
6,276,000
6,025,000
6,137,000
5,821,000
7,389,000
7,586,000
7,529,000
7,817,000
8,309,000
8,207,000
8,434,000
10,398,000
11,299,000
12,605,000
16,424,000
18,713,000
176,429,000
172,631,000
229,089,000
16,620,000
174,962,000
175,436,000
183,528,000
17,711,000
178,596,000
192,309,000
207,859,000
19,375,000
218,974,000
257,860,000
276,963,000
22,107,000
253,942,000
283,544,000
291,481,000
19,910,000
309,248,000
313,321,000
321,660,000
20,527,000
319,087,000
352,110,000
218,726,000
21,050,000
20,401,000
20,375,000
21,430,000
22,070,000
21,686,000
23,573,000
24,374,000
25,217,000
294,953,000
313,419,000
310,765,000
31,007,000
327,526,000
308,671,000
307,167,000
32,390,000
301,887,000
330,433,000
328,145,000
28,100,000
425,654,000
397,681,000
382,376,000
26,334,000
25,350,000
25,629,000
25,043,000
25,150,000
26,608,000
27,610,000
23,741,000
23,435,000
22,598,000
33,834,000
29,933,000
265,695,000
292,447,000
292,242,000
283,973,000
283,973,000292,242,000292,447,000265,695,00029,933,00033,834,00022,598,00023,435,00023,741,00027,610,00026,608,00025,150,00025,043,00025,629,00025,350,00026,334,000382,376,000397,681,000425,654,00028,100,000328,145,000330,433,000301,887,00032,390,000307,167,000308,671,000327,526,00031,007,000310,765,000313,419,000294,953,00025,217,00024,374,00023,573,00021,686,00022,070,00021,430,00020,375,00020,401,00021,050,000218,726,000352,110,000319,087,00020,527,000321,660,000313,321,000309,248,00019,910,000291,481,000283,544,000253,942,00022,107,000276,963,000257,860,000218,974,00019,375,000207,859,000192,309,000178,596,00017,711,000183,528,000175,436,000174,962,00016,620,000229,089,000172,631,000176,429,00018,713,00016,424,00012,605,00011,299,00010,398,0008,434,0008,207,0008,309,0007,817,0007,529,0007,586,0007,389,0005,821,0006,137,0006,025,0006,276,0006,121,0006,298,0006,515,0005,685,0005,440,0005,528,0005,668,0005,271,0004,976,0004,627,0004,555,0004,508,0004,536,0004,457,0004,329,0004,329,0004,311,0003,916,0003,777,0003,689,0003,386,0003,322,0003,303,0003,259,0002,809,0002,827,0002,801,0002,417,0002,416,0001,816,0001,913,0001,930,0001,848,0001,836,0001,710,0001,732,0001,774,0001,476,0001,526,0001,540,0001,590,0001,740,0001,981,0001,695,0001,695,0001,554,0001,227,0001,232,0001,232,0001,234,000854,000862,000865,000868,000872,000874,000874,000951,000963,000000000000000000
       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
24,075,000
27,090,000
42,439,000
39,847,000
39,625,000
26,220,000
31,920,000
30,178,000
29,034,000
27,850,000
28,409,000
28,086,000
29,410,000
27,555,000
28,755,000
27,472,000
28,461,000
28,629,000
30,169,000
28,484,000
28,612,000
26,499,000
26,834,000
26,571,000
27,761,000
30,866,000
29,521,000
29,606,000
30,184,000
33,137,000
35,014,000
34,991,000
32,854,000
34,893,000
34,583,000
35,869,000
35,698,000
33,892,000
33,448,000
32,941,000
35,663,000
34,789,000
32,625,000
32,365,000
30,264,000
32,531,000
30,962,000
32,149,000
31,145,000
33,725,000
28,177,000
30,855,000
33,027,000
33,834,000
29,933,000
0
0
0
0
000029,933,00033,834,00033,027,00030,855,00028,177,00033,725,00031,145,00032,149,00030,962,00032,531,00030,264,00032,365,00032,625,00034,789,00035,663,00032,941,00033,448,00033,892,00035,698,00035,869,00034,583,00034,893,00032,854,00034,991,00035,014,00033,137,00030,184,00029,606,00029,521,00030,866,00027,761,00026,571,00026,834,00026,499,00028,612,00028,484,00030,169,00028,629,00028,461,00027,472,00028,755,00027,555,00029,410,00028,086,00028,409,00027,850,00029,034,00030,178,00031,920,00026,220,00039,625,00039,847,00042,439,00027,090,00024,075,00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Warrants
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0