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

BlackRock Inc
Buy, Hold or Sell?

Let's analyze Blackrock together

I guess you are interested in BlackRock 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 BlackRock 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 BlackRock Inc

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

1. Quick Overview

1.1. Quick analysis of Blackrock (30 sec.)










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

How much money do you get?

How much money do you get?
$19.71
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$281.67
Expected worth in 1 year
$300.99
How sure are you?
97.5%

+ What do you gain per year?

Total Gains per Share
$39.04
Return On Investment
3.7%

For what price can you sell your share?

Current Price per Share
$1,056.54
Expected price per share
$968.95 - $1,068
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Blackrock (5 min.)




Live pricePrice per Share (EOD)
$1,056.54
Intrinsic Value Per Share
$25.63 - $244.15
Total Value Per Share
$307.30 - $525.82

2.2. Growth of Blackrock (5 min.)




Is Blackrock growing?

Current yearPrevious yearGrowGrow %
How rich?$43.6b$39.5b$2.6b6.2%

How much money is Blackrock making?

Current yearPrevious yearGrowGrow %
Making money$1.5b$1.3b$172m11.3%
Net Profit Margin30.1%30.6%--

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

2.3. Financial Health of Blackrock (5 min.)




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




  Industry Rankings (Asset Management)  


Richest
#4 / 719

Most Revenue
#13 / 719

Most Profit
#7 / 719

Most Efficient
#422 / 719
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Blackrock?

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

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

Speculation

The Price per Share of Blackrock is $1,057. 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 Blackrock.
  • 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 Blackrock, 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 $281.67. Based on the TTM, the Book Value Change Per Share is $4.83 per quarter. Based on the YOY, the Book Value Change Per Share is $4.06 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 $4.93 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Blackrock.

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 Eps10.531.0%9.800.9%8.690.8%8.870.8%7.440.7%
Usd Book Value Change Per Share8.940.8%4.830.5%4.060.4%3.390.3%3.060.3%
Usd Dividend Per Share4.890.5%4.930.5%4.880.5%4.400.4%3.500.3%
Usd Total Gains Per Share13.831.3%9.760.9%8.940.8%7.790.7%6.570.6%
Usd Price Per Share949.51-845.58-678.85-708.81-558.09-
Price to Earnings Ratio22.54-21.58-19.85-20.07-18.85-
Price-to-Total Gains Ratio68.66-89.59-77.52-131.34-101.49-
Price to Book Ratio3.37-3.10-2.66-2.83-2.51-
Price-to-Total Gains Ratio68.66-89.59-77.52-131.34-101.49-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share1056.54
Number of shares0
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share4.934.40
Usd Book Value Change Per Share4.833.39
Usd Total Gains Per Share9.767.79
Gains per Quarter (0 shares)0.000.00
Gains per Year (0 shares)0.000.00
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
100-1000-10
200-1000-10
300-1000-10
400-1000-10
500-1000-10
600-1000-10
700-1000-10
800-1000-10
900-1000-10
1000-1000-10

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%99.01.00.099.0%
Book Value Change Per Share4.00.00.0100.0%10.02.00.083.3%16.04.00.080.0%34.06.00.085.0%86.014.00.086.0%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%85.00.015.085.0%
Total Gains per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%39.01.00.097.5%92.08.00.092.0%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of BlackRock 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--8.9424.831+85%4.058+120%3.386+164%3.064+192%
Book Value Per Share--281.665272.548+3%255.646+10%249.156+13%217.261+30%
Current Ratio--18.63115.498+20%13.325+40%17.384+7%21.663-14%
Debt To Asset Ratio--0.6720.666+1%0.670+0%0.722-7%0.786-15%
Debt To Equity Ratio--2.1662.098+3%2.114+2%2.867-24%4.452-51%
Dividend Per Share--4.8884.928-1%4.880+0%4.401+11%3.502+40%
Enterprise Value--73873166886.08057939478782.160+28%31471840185.760+135%13140719056.884+462%-46457316181.559+163%
Eps--10.5319.804+7%8.694+21%8.868+19%7.439+42%
Ev To Ebitda Ratio--8.4567.495+13%4.805+76%1.577+436%-9.675+214%
Ev To Sales Ratio--3.4372.864+20%1.793+92%0.584+488%-4.118+220%
Free Cash Flow Per Share--8.3106.809+22%6.111+36%6.419+29%5.343+56%
Free Cash Flow To Equity Per Share--23.54710.539+123%1.890+1146%3.878+507%2.248+947%
Gross Profit Margin--1.0000.956+5%0.933+7%0.947+6%0.927+8%
Intrinsic Value_10Y_max--244.155--------
Intrinsic Value_10Y_min--25.631--------
Intrinsic Value_1Y_max--26.357--------
Intrinsic Value_1Y_min--18.296--------
Intrinsic Value_3Y_max--77.752--------
Intrinsic Value_3Y_min--41.676--------
Intrinsic Value_5Y_max--127.409--------
Intrinsic Value_5Y_min--50.304--------
Market Cap163635867112.320+10%147059166886.080130962978782.160+12%105138840185.760+40%109939719056.884+34%88503533818.441+66%
Net Profit Margin--0.3030.301+1%0.306-1%0.302+0%0.306-1%
Operating Margin---0.263-100%0.344-100%0.353-100%0.381-100%
Operating Ratio---0.2360.325-173%0.568-141%0.549-143%0.573-141%
Pb Ratio3.751+10%3.3713.100+9%2.657+27%2.829+19%2.510+34%
Pe Ratio25.082+10%22.54121.579+4%19.846+14%20.069+12%18.854+20%
Price Per Share1056.540+10%949.510845.583+12%678.845+40%708.810+34%558.090+70%
Price To Free Cash Flow Ratio31.786+10%28.566-9.864+135%1.512+1789%0.217+13035%-1.134+104%
Price To Total Gains Ratio76.394+10%68.65589.593-23%77.518-11%131.338-48%101.490-32%
Quick Ratio--15.54012.893+21%8.872+75%10.448+49%8.927+74%
Return On Assets--0.0120.012+2%0.011+9%0.010+25%0.007+67%
Return On Equity--0.0400.038+5%0.035+12%0.037+7%0.035+13%
Total Gains Per Share--13.8309.759+42%8.938+55%7.787+78%6.565+111%
Usd Book Value--43624000000.00042212000000.000+3%39594250000.000+10%38657000000.000+13%34595700000.000+26%
Usd Book Value Change Per Share--8.9424.831+85%4.058+120%3.386+164%3.064+192%
Usd Book Value Per Share--281.665272.548+3%255.646+10%249.156+13%217.261+30%
Usd Dividend Per Share--4.8884.928-1%4.880+0%4.401+11%3.502+40%
Usd Enterprise Value--73873166886.08057939478782.160+28%31471840185.760+135%13140719056.884+462%-46457316181.559+163%
Usd Eps--10.5319.804+7%8.694+21%8.868+19%7.439+42%
Usd Free Cash Flow--1287000000.0001054500000.000+22%946500000.000+36%995100000.000+29%849425000.000+52%
Usd Free Cash Flow Per Share--8.3106.809+22%6.111+36%6.419+29%5.343+56%
Usd Free Cash Flow To Equity Per Share--23.54710.539+123%1.890+1146%3.878+507%2.248+947%
Usd Market Cap163635867112.320+10%147059166886.080130962978782.160+12%105138840185.760+40%109939719056.884+34%88503533818.441+66%
Usd Price Per Share1056.540+10%949.510845.583+12%678.845+40%708.810+34%558.090+70%
Usd Profit--1631000000.0001518500000.000+7%1346500000.000+21%1375650000.000+19%1182100000.000+38%
Usd Revenue--5374000000.0005036250000.000+7%4391250000.000+22%4540100000.000+18%3842200000.000+40%
Usd Total Gains Per Share--13.8309.759+42%8.938+55%7.787+78%6.565+111%
 EOD+4 -4MRQTTM+30 -10YOY+31 -95Y+34 -610Y+32 -8

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1525.082
Price to Book Ratio (EOD)Between0-13.751
Net Profit Margin (MRQ)Greater than00.303
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than115.540
Current Ratio (MRQ)Greater than118.631
Debt to Asset Ratio (MRQ)Less than10.672
Debt to Equity Ratio (MRQ)Less than12.166
Return on Equity (MRQ)Greater than0.150.040
Return on Assets (MRQ)Greater than0.050.012
Total4/10 (40.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5062.582
Ma 20Greater thanMa 501,039.032
Ma 50Greater thanMa 1001,013.750
Ma 100Greater thanMa 200950.278
OpenGreater thanClose1,056.860
Total5/5 (100.0%)

4. In-depth Analysis

4.1 About BlackRock Inc

BlackRock, Inc. is a publicly owned investment manager. The firm primarily provides its services to institutional, intermediary, and individual investors including corporate, public, union, and industry pension plans, insurance companies, third-party mutual funds, endowments, public institutions, governments, foundations, charities, sovereign wealth funds, corporations, official institutions, and banks. It also provides global risk management and advisory services. The firm manages separate client-focused equity, fixed income, and balanced portfolios. It also launches and manages open-end and closed-end mutual funds, offshore funds, unit trusts, and alternative investment vehicles including structured funds. The firm launches equity, fixed income, balanced, and real estate mutual funds. It also launches equity, fixed income, balanced, currency, commodity, and multi-asset exchange traded funds. The firm also launches and manages hedge funds. It invests in the public equity, fixed income, real estate, currency, commodity, and alternative markets across the globe. The firm primarily invests in growth and value stocks of small-cap, mid-cap, SMID-cap, large-cap, and multi-cap companies. It also invests in dividend-paying equity securities. The firm invests in investment grade municipal securities, government securities including securities issued or guaranteed by a government or a government agency or instrumentality, corporate bonds, and asset-backed and mortgage-backed securities. It employs fundamental and quantitative analysis with a focus on bottom-up and top-down approach to make its investments. The firm employs liquidity, asset allocation, balanced, real estate, and alternative strategies to make its investments. In real estate sector, it seeks to invest in Poland and Germany. The firm benchmarks the performance of its portfolios against various S&P, Russell, Barclays, MSCI, Citigroup, and Merrill Lynch indices. BlackRock, Inc. was founded in 1988 and is based in New York City with additional offices in Boston

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

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 less efficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very efficient.
The company is very efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is very able to pay all its short-term debts.
The company is very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is just not able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is fair priced.
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 Blackrock earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Blackrock to the Asset Management industry mean.
  • A Net Profit Margin of 30.3% means that $0.30 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of BlackRock Inc:

  • The MRQ is 30.3%. The company is making a huge profit. +2
  • The TTM is 30.1%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ30.3%TTM30.1%+0.2%
TTM30.1%YOY30.6%-0.4%
TTM30.1%5Y30.2%-0.1%
5Y30.2%10Y30.6%-0.4%
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ30.3%55.4%-25.1%
TTM30.1%53.8%-23.7%
YOY30.6%63.4%-32.8%
5Y30.2%58.2%-28.0%
10Y30.6%54.6%-24.0%
4.3.1.2. Return on Assets

Shows how efficient Blackrock is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Blackrock to the Asset Management industry mean.
  • 1.2% Return on Assets means that Blackrock generated $0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of BlackRock Inc:

  • The MRQ is 1.2%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.2%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.2%TTM1.2%+0.0%
TTM1.2%YOY1.1%+0.1%
TTM1.2%5Y1.0%+0.2%
5Y1.0%10Y0.7%+0.2%
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2%1.4%-0.2%
TTM1.2%1.5%-0.3%
YOY1.1%0.8%+0.3%
5Y1.0%1.6%-0.6%
10Y0.7%1.9%-1.2%
4.3.1.3. Return on Equity

Shows how efficient Blackrock is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Blackrock to the Asset Management industry mean.
  • 4.0% Return on Equity means Blackrock generated $0.04 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of BlackRock Inc:

  • The MRQ is 4.0%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 3.8%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ4.0%TTM3.8%+0.2%
TTM3.8%YOY3.5%+0.3%
TTM3.8%5Y3.7%+0.1%
5Y3.7%10Y3.5%+0.2%
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ4.0%2.6%+1.4%
TTM3.8%2.8%+1.0%
YOY3.5%1.7%+1.8%
5Y3.7%2.7%+1.0%
10Y3.5%3.2%+0.3%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of BlackRock Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Blackrock is operating .

  • Measures how much profit Blackrock 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 Blackrock to the Asset Management industry mean.
  • An Operating Margin of 0.0% means the company generated $0.00  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of BlackRock Inc:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM26.3%-26.3%
TTM26.3%YOY34.4%-8.1%
TTM26.3%5Y35.3%-9.0%
5Y35.3%10Y38.1%-2.8%
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ-80.4%-80.4%
TTM26.3%72.1%-45.8%
YOY34.4%55.6%-21.2%
5Y35.3%53.3%-18.0%
10Y38.1%50.9%-12.8%
4.3.2.2. Operating Ratio

Measures how efficient Blackrock is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Asset Management industry mean).
  • An Operation Ratio of -0.24 means that the operating costs are $-0.24 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of BlackRock Inc:

  • The MRQ is -0.236.
  • The TTM is 0.325. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ-0.236TTM0.325-0.560
TTM0.325YOY0.568-0.243
TTM0.3255Y0.549-0.224
5Y0.54910Y0.573-0.024
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.2360.744-0.980
TTM0.3250.633-0.308
YOY0.5680.587-0.019
5Y0.5490.548+0.001
10Y0.5730.546+0.027
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of BlackRock Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Blackrock is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Asset Management industry mean).
  • A Current Ratio of 18.63 means the company has $18.63 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of BlackRock Inc:

  • The MRQ is 18.631. The company is very able to pay all its short-term debts. +2
  • The TTM is 15.498. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ18.631TTM15.498+3.133
TTM15.498YOY13.325+2.173
TTM15.4985Y17.384-1.886
5Y17.38410Y21.663-4.278
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ18.6312.579+16.052
TTM15.4983.046+12.452
YOY13.3253.789+9.536
5Y17.3845.074+12.310
10Y21.6637.610+14.053
4.4.3.2. Quick Ratio

Measures if Blackrock is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Blackrock to the Asset Management industry mean.
  • A Quick Ratio of 15.54 means the company can pay off $15.54 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of BlackRock Inc:

  • The MRQ is 15.540. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 12.893. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ15.540TTM12.893+2.647
TTM12.893YOY8.872+4.021
TTM12.8935Y10.448+2.445
5Y10.44810Y8.927+1.521
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ15.5402.555+12.985
TTM12.8933.010+9.883
YOY8.8724.291+4.581
5Y10.4486.649+3.799
10Y8.9278.9270.000
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of BlackRock Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Blackrock assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Blackrock to Asset Management industry mean.
  • A Debt to Asset Ratio of 0.67 means that Blackrock assets are financed with 67.2% credit (debt) and the remaining percentage (100% - 67.2%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of BlackRock Inc:

  • The MRQ is 0.672. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.666. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.672TTM0.666+0.006
TTM0.666YOY0.670-0.004
TTM0.6665Y0.722-0.056
5Y0.72210Y0.786-0.064
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6720.178+0.494
TTM0.6660.172+0.494
YOY0.6700.172+0.498
5Y0.7220.169+0.553
10Y0.7860.176+0.610
4.5.4.2. Debt to Equity Ratio

Measures if Blackrock is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Blackrock to the Asset Management industry mean.
  • A Debt to Equity ratio of 216.6% means that company has $2.17 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of BlackRock Inc:

  • The MRQ is 2.166. The company is just not able to pay all its debts with equity.
  • The TTM is 2.098. The company is just not able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ2.166TTM2.098+0.068
TTM2.098YOY2.114-0.016
TTM2.0985Y2.867-0.769
5Y2.86710Y4.452-1.586
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ2.1660.214+1.952
TTM2.0980.205+1.893
YOY2.1140.209+1.905
5Y2.8670.237+2.630
10Y4.4520.242+4.210
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 Blackrock generates.

  • Above 15 is considered overpriced but always compare Blackrock to the Asset Management industry mean.
  • A PE ratio of 22.54 means the investor is paying $22.54 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of BlackRock Inc:

  • The EOD is 25.082. Based on the earnings, the company is overpriced. -1
  • The MRQ is 22.541. Based on the earnings, the company is fair priced.
  • The TTM is 21.579. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD25.082MRQ22.541+2.541
MRQ22.541TTM21.579+0.963
TTM21.579YOY19.846+1.733
TTM21.5795Y20.069+1.509
5Y20.06910Y18.854+1.215
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
EOD25.0827.619+17.463
MRQ22.5416.786+15.755
TTM21.5796.780+14.799
YOY19.8463.385+16.461
5Y20.0695.588+14.481
10Y18.8547.166+11.688
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 BlackRock Inc:

  • The EOD is 31.786. Based on how much money comes from the company's main activities, the company is fair priced.
  • The MRQ is 28.566. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The TTM is -9.864. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD31.786MRQ28.566+3.220
MRQ28.566TTM-9.864+38.431
TTM-9.864YOY1.512-11.376
TTM-9.8645Y0.217-10.082
5Y0.21710Y-1.134+1.351
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
EOD31.7864.450+27.336
MRQ28.5664.189+24.377
TTM-9.8644.772-14.636
YOY1.5123.191-1.679
5Y0.2173.719-3.502
10Y-1.1342.898-4.032
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 Blackrock is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Asset Management industry mean).
  • A PB ratio of 3.37 means the investor is paying $3.37 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of BlackRock Inc:

  • The EOD is 3.751. Based on the equity, the company is fair priced.
  • The MRQ is 3.371. Based on the equity, the company is fair priced.
  • The TTM is 3.100. Based on the equity, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD3.751MRQ3.371+0.380
MRQ3.371TTM3.100+0.271
TTM3.100YOY2.657+0.442
TTM3.1005Y2.829+0.271
5Y2.82910Y2.510+0.319
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
EOD3.7510.961+2.790
MRQ3.3710.911+2.460
TTM3.1000.914+2.186
YOY2.6570.929+1.728
5Y2.8291.010+1.819
10Y2.5101.164+1.346
4.6.2. Total Gains per Share

2.4. Latest News of BlackRock Inc

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

DateTitleRead
2024-12-10
11:30
Now You Can Avoid Taxes Like the Rich and FamousRead
2024-12-07
11:30
Dividend Stocks Are Primed for a Comeback in 2025Read
2024-12-06
14:22
Trump Is Ready to Unleash Bitcoin and Other Cryptos. Hang On to Your Wallets.Read
2024-12-06
02:25
Australia’s Chalmers Has Chance to Build RBA Rate-Setting Board With Enormous FirepowerRead
2024-12-03
18:58
Humana Taps Global Infrastructure Partners Finance Chief as CFORead

4.7 Holders & Insider Transactions

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

4.8.1. Institutions holding BlackRock Inc

Institutions are holding 80.909% of the shares of BlackRock Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30Vanguard Group Inc8.92190.199913215837335750.2547
2024-06-30BlackRock Inc6.42380.16969515504-88746-0.924
2024-06-30State Street Corp4.01060.20445940826120810.2038
2024-06-30Temasek Holdings Ltd.3.465518.76655133360178690.3493
2024-06-30Bank of America Corp3.46540.35715133311-63630-1.2244
2024-06-30Capital Research Global Investors3.05990.78345325901783544.0961
2024-06-30Morgan Stanley - Brokerage Accounts2.93190.26464342978-4136254-48.781
2024-06-30Charles Schwab Investment Management Inc2.54410.565337684671371243.7761
2024-06-30Capital World Investors2.17250.41313218145-302859-8.6015
2024-06-30Geode Capital Management, LLC1.88110.19192786395457251.6684
2024-06-30Wells Fargo & Co1.77350.50152627078-27189-1.0244
2024-06-30NORGES BANK1.63830.285524268361936268.6703
2024-06-30Fisher Asset Management, LLC1.45240.73692151382827333.9994
2024-06-30FMR Inc1.44320.10772137830-290661-11.9688
2024-06-30JPMorgan Chase & Co1.22210.11711810343-544450-23.1209
2024-06-30Ameriprise Financial Inc1.12410.35471665044467282.8874
2024-06-30Capital Research & Mgmt Co - Division 30.94670.22731402276-806233-36.5058
2024-06-30Northern Trust Corp0.93780.18431389101-58583-4.0467
2024-06-30Legal & General Group PLC0.80830.2111197274223111.8989
2024-06-30Massachusetts Financial Services Company0.73710.26421091813-21839-1.961
Total 50.960224.905675486390-5570318-7.4%

4.9.2. Funds holding BlackRock Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31Vanguard Total Stock Mkt Idx Inv2.99990.25184443635-15337-0.344
2024-10-31Vanguard Institutional 500 Index Trust2.49140.28313690503433881.1897
2024-11-28Schwab US Dividend Equity ETF™1.94154.3298287597834720.1209
2024-09-30American Funds Washington Mutual A1.59351.16472360464865083.8043
2024-09-30Capital Group Wash Mutual Invtrs Comp1.59351.16472360464865083.8043
2024-09-30Fidelity 500 Index1.15550.27121711690-9194-0.5343
2024-11-27SPDR® S&P 500® ETF Trust1.15440.27941709944-9512-0.5532
2024-11-27iShares Core S&P 500 ETF1.06080.2792157129048380.3089
2024-09-30American Funds Income Fund of Amer A0.84260.9178124809700
2024-10-31Vanguard Value Index Inv0.80590.638119378137150.3122
2024-09-30Capital Group Growth Fnd of Amer Comp0.77670.3741115053843887861.6696
2024-09-30American Funds Growth Fund of Amer A0.77670.3741115053843887861.6696
2024-11-27The Financial Select Sector SPDR® ETF0.6991.997710354518500.0822
2024-09-30American Funds Capital Income Bldr A0.65570.8341971324257302.721
2024-09-30American Funds Invmt Co of Amer A0.65050.5988963624-81253-7.7763
2024-09-30Capital Group Investment Co of Amer Comp0.65050.5988963624-81253-7.7763
2024-10-31Vanguard Institutional Index I0.59740.2831884915-353-0.0399
2024-09-30MFS Large Cap Value Equity0.51651.1901765074-16917-2.1633
2024-10-31MFS Value A0.51311.2509759993-5081-0.6641
2024-10-31Vanguard Dividend Appreciation ETF0.50850.73675323617470.2325
Total 21.983617.817432564163+915612+2.8%

5.3. Insider Transactions

Insiders are holding 0.878% of the shares of BlackRock Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-12-06Mark WiedmanSELL361901045.9
2024-12-06Christopher J MeadeSELL180001045.83
2024-12-05Robert L GoldsteinSELL540001046.03
2024-08-30Mark WiedmanSELL12000900
2024-08-15Mark WiedmanSELL12000875.03
2024-08-12Mark WiedmanSELL11061852.95
2024-08-06Laurence FinkSELL29450843.25
2024-08-02Pamela DaleySELL1531842.08
2024-07-16Mark WiedmanSELL27000834.42
2024-05-20Laurence FinkSELL30978807.29
2024-05-10Mark WiedmanSELL9000795
2024-02-28Laurence FinkSELL30978809.92
2024-02-23Rachel LordSELL36059818.06
2024-02-12Stephen CohenSELL950805.55
2024-02-07Christopher J MeadeSELL3100793.86
2024-02-05J. Richard KushelSELL520784.69
2024-02-05Marc D ComercheroSELL450785.11
2024-02-02Martin SmallSELL7036786.36
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
Total Operating Expenses  588,0001,579,0002,167,000-15,0002,152,000-1,645,000507,000-2,735,000-2,228,000



5.2. Latest Balance Sheet

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

Summary
Total Assets132,816,000
Total Liabilities89,192,000
Total Stockholder Equity41,178,000
 As reported
Total Liabilities 89,192,000
Total Stockholder Equity+ 41,178,000
Total Assets = 132,816,000

Assets

Total Assets132,816,000
Total Current Assets26,996,000
Long-term Assets105,820,000
Total Current Assets
Cash And Cash Equivalents 14,037,000
Short-term Investments 1,969,000
Net Receivables 4,542,000
Other Current Assets 6,448,000
Total Current Assets  (as reported)26,996,000
Total Current Assets  (calculated)26,996,000
+/-0
Long-term Assets
Property Plant Equipment 2,514,000
Goodwill 15,665,000
Intangible Assets 18,134,000
Long-term Assets Other 61,187,000
Long-term Assets  (as reported)105,820,000
Long-term Assets  (calculated)97,500,000
+/- 8,320,000

Liabilities & Shareholders' Equity

Total Current Liabilities1,449,000
Long-term Liabilities87,743,000
Total Stockholder Equity41,178,000
Total Current Liabilities
Other Current Liabilities 1,449,000
Total Current Liabilities  (as reported)1,449,000
Total Current Liabilities  (calculated)1,449,000
+/-0
Long-term Liabilities
Long-term Liabilities  (as reported)87,743,000
Long-term Liabilities  (calculated)0
+/- 87,743,000
Total Stockholder Equity
Common Stock2,000
Retained Earnings 34,732,000
Accumulated Other Comprehensive Income -632,000
Other Stockholders Equity 7,076,000
Total Stockholder Equity (as reported)41,178,000
Total Stockholder Equity (calculated)41,178,000
+/-0
Other
Cash and Short Term Investments 16,006,000
Common Stock Shares Outstanding 149,600
Liabilities and Stockholders Equity 132,816,000
Net Debt 142,000
Net Working Capital 25,547,000
Short Long Term Debt Total 14,179,000



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-31
> Total Assets 
0
0
443,400
447,582
388,430
433,729
492,495
537,003
500,443
571,234
643,770
684,478
666,644
734,294
789,574
864,188
836,397
900,668
3,484,802
967,223
909,442
966,452
1,077,001
1,145,235
1,493,918
1,562,544
1,673,104
1,848,000
1,841,052
1,923,921
17,874,676
20,469,492
20,881,989
21,992,177
23,078,534
22,561,515
21,816,404
22,017,252
21,696,672
19,924,000
19,223,000
20,409,000
21,380,000
177,994,000
168,060,000
162,266,000
174,504,000
178,459,000
178,422,000
185,048,000
174,282,000
179,896,000
185,518,000
182,480,000
192,828,000
200,451,000
200,738,000
193,745,000
212,717,000
219,873,000
216,297,000
231,693,000
222,812,000
239,808,000
242,714,000
237,008,000
222,216,000
225,261,000
222,958,000
222,055,000
226,739,000
220,177,000
230,586,000
217,488,000
220,567,000
220,217,000
216,017,000
195,549,000
174,862,000
159,573,000
165,008,000
163,347,000
163,872,000
168,622,000
149,020,000
157,342,000
165,118,000
176,982,000
173,859,000
176,962,000
169,636,000
152,648,000
143,327,000
125,966,000
115,430,000
117,628,000
121,398,000
122,644,000
118,585,000
123,211,000
123,988,000
125,271,000
132,816,000
132,816,000125,271,000123,988,000123,211,000118,585,000122,644,000121,398,000117,628,000115,430,000125,966,000143,327,000152,648,000169,636,000176,962,000173,859,000176,982,000165,118,000157,342,000149,020,000168,622,000163,872,000163,347,000165,008,000159,573,000174,862,000195,549,000216,017,000220,217,000220,567,000217,488,000230,586,000220,177,000226,739,000222,055,000222,958,000225,261,000222,216,000237,008,000242,714,000239,808,000222,812,000231,693,000216,297,000219,873,000212,717,000193,745,000200,738,000200,451,000192,828,000182,480,000185,518,000179,896,000174,282,000185,048,000178,422,000178,459,000174,504,000162,266,000168,060,000177,994,00021,380,00020,409,00019,223,00019,924,00021,696,67222,017,25221,816,40422,561,51523,078,53421,992,17720,881,98920,469,49217,874,6761,923,9211,841,0521,848,0001,673,1041,562,5441,493,9181,145,2351,077,001966,452909,442967,2233,484,802900,668836,397864,188789,574734,294666,644684,478643,770571,234500,443537,003492,495433,729388,430447,582443,40000
   > Total Current Assets 
0
0
228,000
230,648
170,499
207,698
260,060
299,263
260,257
327,592
398,327
432,280
405,737
460,236
514,965
587,438
561,327
618,172
3,204,049
688,138
635,902
692,762
804,336
867,424
942,256
947,230
1,057,707
1,234,567
1,211,589
1,291,719
8,294,231
2,124,670
2,301,144
2,433,904
3,476,575
3,241,842
2,685,017
2,996,638
3,001,870
3,242,000
2,856,000
3,476,000
4,073,000
6,627,000
4,741,000
4,330,000
4,856,000
5,705,000
5,138,000
6,427,000
5,201,000
5,662,000
5,098,000
5,794,000
7,100,000
32,515,000
30,303,000
27,628,000
32,460,000
30,911,000
27,398,000
36,291,000
32,804,000
45,127,000
46,670,000
40,656,000
39,991,000
40,834,000
39,255,000
40,029,000
39,466,000
37,325,000
40,176,000
36,029,000
38,147,000
35,420,000
37,642,000
34,134,000
31,054,000
32,480,000
30,215,000
27,763,000
29,230,000
23,474,000
22,278,000
22,823,000
25,350,000
28,706,000
25,803,000
26,376,000
25,482,000
20,193,000
18,146,000
17,231,000
16,025,000
16,445,000
15,689,000
16,451,000
15,942,000
19,173,000
19,108,000
19,828,000
26,996,000
26,996,00019,828,00019,108,00019,173,00015,942,00016,451,00015,689,00016,445,00016,025,00017,231,00018,146,00020,193,00025,482,00026,376,00025,803,00028,706,00025,350,00022,823,00022,278,00023,474,00029,230,00027,763,00030,215,00032,480,00031,054,00034,134,00037,642,00035,420,00038,147,00036,029,00040,176,00037,325,00039,466,00040,029,00039,255,00040,834,00039,991,00040,656,00046,670,00045,127,00032,804,00036,291,00027,398,00030,911,00032,460,00027,628,00030,303,00032,515,0007,100,0005,794,0005,098,0005,662,0005,201,0006,427,0005,138,0005,705,0004,856,0004,330,0004,741,0006,627,0004,073,0003,476,0002,856,0003,242,0003,001,8702,996,6382,685,0173,241,8423,476,5752,433,9042,301,1442,124,6708,294,2311,291,7191,211,5891,234,5671,057,707947,230942,256867,424804,336692,762635,902688,1383,204,049618,172561,327587,438514,965460,236405,737432,280398,327327,592260,257299,263260,060207,698170,499230,648228,00000
       Cash And Cash Equivalents 
0
0
0
157,129
88,670
116,633
158,928
192,590
145,377
99,231
152,832
186,451
111,828
169,533
213,675
255,234
191,214
180,833
241,567
315,941
301,109
296,696
379,431
457,673
312,286
367,386
396,514
484,223
368,098
368,687
943,901
1,160,304
1,018,828
1,356,250
2,320,579
1,656,200
1,194,180
1,427,522
1,793,293
2,032,000
1,793,000
2,305,000
2,763,000
4,708,000
2,703,000
2,183,000
2,636,000
3,460,000
2,779,000
2,861,000
2,983,000
3,560,000
2,647,000
3,639,000
4,515,000
4,903,000
4,232,000
3,793,000
4,080,000
4,551,000
4,585,000
5,497,000
6,324,000
6,001,000
4,572,000
4,971,000
5,749,000
6,231,000
5,084,000
5,237,000
5,615,000
6,175,000
5,814,000
5,582,000
6,247,000
7,038,000
6,081,000
6,724,000
6,580,000
6,488,000
4,061,000
4,023,000
4,607,000
4,829,000
4,406,000
5,466,000
6,507,000
8,664,000
6,267,000
6,416,000
7,361,000
9,323,000
7,262,000
6,481,000
6,797,000
7,416,000
5,644,000
6,834,000
7,316,000
8,736,000
9,374,000
10,228,000
14,037,000
14,037,00010,228,0009,374,0008,736,0007,316,0006,834,0005,644,0007,416,0006,797,0006,481,0007,262,0009,323,0007,361,0006,416,0006,267,0008,664,0006,507,0005,466,0004,406,0004,829,0004,607,0004,023,0004,061,0006,488,0006,580,0006,724,0006,081,0007,038,0006,247,0005,582,0005,814,0006,175,0005,615,0005,237,0005,084,0006,231,0005,749,0004,971,0004,572,0006,001,0006,324,0005,497,0004,585,0004,551,0004,080,0003,793,0004,232,0004,903,0004,515,0003,639,0002,647,0003,560,0002,983,0002,861,0002,779,0003,460,0002,636,0002,183,0002,703,0004,708,0002,763,0002,305,0001,793,0002,032,0001,793,2931,427,5221,194,1801,656,2002,320,5791,356,2501,018,8281,160,304943,901368,687368,098484,223396,514367,386312,286457,673379,431296,696301,109315,941241,567180,833191,214255,234213,675169,533111,828186,451152,83299,231145,377192,590158,928116,63388,670157,129000
       Short-term Investments 
0
0
2,500
2,255
2,196
10,004
14,207
13,316
20,703
142,444
140,708
139,126
170,245
163,003
180,462
208,743
244,637
304,717
2,550,443
234,923
177,288
236,369
240,513
227,497
325,392
282,807
292,267
298,668
338,361
347,253
1,616,211
2,097,574
2,194,863
2,484,127
2,680,751
0
1,922,928
1,941,525
2,145,744
0
0
0
0
0
0
0
0
0
0
1,331,000
0
0
0
0
0
217,000
249,000
368,000
448,000
428,000
508,000
387,000
414,000
472,000
803,000
593,000
565,000
720,000
666,000
628,000
607,000
566,000
869,000
667,000
638,000
779,000
614,000
385,000
472,000
0
505,000
515,000
521,000
0
0
0
0
0
0
0
0
7,262,000
7,615,000
7,302,000
6,907,000
1,331,000
0
0
0
1,871,000
1,683,000
1,951,000
1,969,000
1,969,0001,951,0001,683,0001,871,0000001,331,0006,907,0007,302,0007,615,0007,262,00000000000521,000515,000505,0000472,000385,000614,000779,000638,000667,000869,000566,000607,000628,000666,000720,000565,000593,000803,000472,000414,000387,000508,000428,000448,000368,000249,000217,000000001,331,00000000000002,145,7441,941,5251,922,92802,680,7512,484,1272,194,8632,097,5741,616,211347,253338,361298,668292,267282,807325,392227,497240,513236,369177,288234,9232,550,443304,717244,637208,743180,462163,003170,245139,126140,708142,44420,70313,31614,20710,0042,1962,2552,50000
       Net Receivables 
0
0
0
2,111
72,468
72,249
77,641
83,284
86,430
78,216
97,266
96,659
114,450
118,711
111,844
114,070
115,527
119,448
226,646
127,316
147,156
146,185
170,707
165,342
245,100
243,796
274,672
339,578
387,279
438,276
1,043,840
1,077,550
1,354,807
1,155,743
1,252,602
1,410,793
1,490,837
1,773,592
1,449,996
1,210,000
1,063,000
1,171,000
1,310,000
1,919,000
2,038,000
2,147,000
2,220,000
2,245,000
2,359,000
2,235,000
2,218,000
2,102,000
2,451,000
2,155,000
2,585,000
4,591,000
5,132,000
4,409,000
6,418,000
4,572,000
5,051,000
6,740,000
5,514,000
5,472,000
6,731,000
3,248,000
3,458,000
3,267,000
3,782,000
4,069,000
4,012,000
3,358,000
4,324,000
4,178,000
4,469,000
4,192,000
4,314,000
4,450,000
4,899,000
5,337,000
5,363,000
5,294,000
5,924,000
3,179,000
3,095,000
2,990,000
3,706,000
3,535,000
3,825,000
3,790,000
4,015,000
3,789,000
3,801,000
3,471,000
3,361,000
3,264,000
3,580,000
3,806,000
3,886,000
6,346,000
3,961,000
3,987,000
4,542,000
4,542,0003,987,0003,961,0006,346,0003,886,0003,806,0003,580,0003,264,0003,361,0003,471,0003,801,0003,789,0004,015,0003,790,0003,825,0003,535,0003,706,0002,990,0003,095,0003,179,0005,924,0005,294,0005,363,0005,337,0004,899,0004,450,0004,314,0004,192,0004,469,0004,178,0004,324,0003,358,0004,012,0004,069,0003,782,0003,267,0003,458,0003,248,0006,731,0005,472,0005,514,0006,740,0005,051,0004,572,0006,418,0004,409,0005,132,0004,591,0002,585,0002,155,0002,451,0002,102,0002,218,0002,235,0002,359,0002,245,0002,220,0002,147,0002,038,0001,919,0001,310,0001,171,0001,063,0001,210,0001,449,9961,773,5921,490,8371,410,7931,252,6021,155,7431,354,8071,077,5501,043,840438,276387,279339,578274,672243,796245,100165,342170,707146,185147,156127,316226,646119,448115,527114,070111,844118,711114,45096,65997,26678,21686,43083,28477,64172,24972,4682,111000
       Other Current Assets 
0
0
225,500
69,153
7,165
8,812
9,284
10,073
7,747
7,701
7,521
10,044
9,214
8,989
8,984
9,391
9,949
13,174
185,393
9,958
10,349
13,512
13,685
16,912
59,478
53,241
94,254
112,098
117,851
137,503
4,690,279
-2,210,758
-2,267,354
-2,562,216
-2,777,357
174,849
-1,922,928
-2,146,001
-2,387,163
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
23,690,000
21,534,000
19,976,000
22,560,000
22,524,000
18,522,000
24,875,000
21,618,000
34,585,000
36,515,000
33,161,000
31,488,000
32,435,000
31,214,000
31,580,000
30,666,000
28,748,000
31,069,000
27,062,000
28,205,000
25,369,000
27,739,000
23,386,000
20,026,000
21,140,000
21,245,000
18,768,000
19,079,000
15,896,000
15,244,000
14,620,000
15,358,000
16,867,000
15,711,000
16,170,000
14,106,000
-15,047,000
7,083,000
-23,000
5,867,000
5,765,000
-10,743,000
-12,339,000
4,740,000
4,846,000
4,090,000
5,296,000
6,448,000
6,448,0005,296,0004,090,0004,846,0004,740,000-12,339,000-10,743,0005,765,0005,867,000-23,0007,083,000-15,047,00014,106,00016,170,00015,711,00016,867,00015,358,00014,620,00015,244,00015,896,00019,079,00018,768,00021,245,00021,140,00020,026,00023,386,00027,739,00025,369,00028,205,00027,062,00031,069,00028,748,00030,666,00031,580,00031,214,00032,435,00031,488,00033,161,00036,515,00034,585,00021,618,00024,875,00018,522,00022,524,00022,560,00019,976,00021,534,00023,690,0000000000000000000-2,387,163-2,146,001-1,922,928174,849-2,777,357-2,562,216-2,267,354-2,210,7584,690,279137,503117,851112,09894,25453,24159,47816,91213,68513,51210,3499,958185,39313,1749,9499,3918,9848,9899,21410,0447,5217,7017,74710,0739,2848,8127,16569,153225,50000
   > Long-term Assets 
0
0
215,400
216,934
217,931
226,031
232,435
237,740
240,186
243,642
245,443
252,198
260,907
274,058
274,609
276,750
275,070
282,496
280,753
279,085
273,540
273,690
272,665
277,811
551,662
615,314
615,397
613,433
629,463
632,202
9,580,445
11,354,231
11,384,986
11,527,398
11,494,242
19,319,673
12,314,625
12,307,660
12,295,061
16,682,000
16,367,000
16,933,000
17,307,000
171,367,000
163,319,000
157,936,000
169,648,000
172,754,000
173,284,000
178,621,000
169,081,000
174,234,000
180,420,000
176,686,000
185,728,000
167,936,000
170,435,000
166,117,000
180,257,000
188,962,000
188,899,000
195,402,000
190,008,000
194,681,000
196,044,000
196,352,000
182,225,000
184,427,000
183,703,000
182,026,000
187,273,000
182,852,000
190,410,000
181,459,000
182,420,000
184,797,000
178,375,000
161,415,000
143,808,000
127,093,000
134,793,000
135,584,000
134,642,000
145,148,000
126,742,000
134,519,000
139,768,000
148,276,000
148,056,000
150,586,000
144,154,000
132,455,000
125,181,000
108,735,000
99,405,000
101,183,000
105,709,000
106,193,000
102,643,000
104,038,000
104,880,000
105,443,000
105,820,000
105,820,000105,443,000104,880,000104,038,000102,643,000106,193,000105,709,000101,183,00099,405,000108,735,000125,181,000132,455,000144,154,000150,586,000148,056,000148,276,000139,768,000134,519,000126,742,000145,148,000134,642,000135,584,000134,793,000127,093,000143,808,000161,415,000178,375,000184,797,000182,420,000181,459,000190,410,000182,852,000187,273,000182,026,000183,703,000184,427,000182,225,000196,352,000196,044,000194,681,000190,008,000195,402,000188,899,000188,962,000180,257,000166,117,000170,435,000167,936,000185,728,000176,686,000180,420,000174,234,000169,081,000178,621,000173,284,000172,754,000169,648,000157,936,000163,319,000171,367,00017,307,00016,933,00016,367,00016,682,00012,295,06112,307,66012,314,62519,319,67311,494,24211,527,39811,384,98611,354,2319,580,445632,202629,463613,433615,397615,314551,662277,811272,665273,690273,540279,085280,753282,496275,070276,750274,609274,058260,907252,198245,443243,642240,186237,740232,435226,031217,931216,934215,40000
       Property Plant Equipment 
0
0
18,700
22,677
26,087
28,661
37,678
45,598
50,658
56,728
61,142
70,510
79,420
92,772
93,527
93,923
92,215
90,292
88,455
87,006
87,716
88,098
88,377
93,701
107,977
115,323
123,687
129,451
136,972
142,526
193,752
214,784
226,710
245,120
250,481
266,460
270,607
265,399
274,295
260,000
256,000
252,000
250,000
445,000
450,000
433,000
429,000
428,000
479,000
521,000
545,000
537,000
545,000
571,000
560,000
557,000
529,000
524,000
523,000
525,000
508,000
496,000
468,000
467,000
537,000
545,000
543,000
581,000
581,000
576,000
564,000
559,000
546,000
549,000
571,000
592,000
589,000
581,000
588,000
643,000
656,000
659,000
669,000
715,000
714,000
697,000
693,000
681,000
671,000
741,000
2,501,000
2,383,000
2,434,000
2,443,000
2,456,000
2,547,000
2,540,000
2,509,000
2,487,000
2,533,000
2,516,000
2,511,000
2,514,000
2,514,0002,511,0002,516,0002,533,0002,487,0002,509,0002,540,0002,547,0002,456,0002,443,0002,434,0002,383,0002,501,000741,000671,000681,000693,000697,000714,000715,000669,000659,000656,000643,000588,000581,000589,000592,000571,000549,000546,000559,000564,000576,000581,000581,000543,000545,000537,000467,000468,000496,000508,000525,000523,000524,000529,000557,000560,000571,000545,000537,000545,000521,000479,000428,000429,000433,000450,000445,000250,000252,000256,000260,000274,295265,399270,607266,460250,481245,120226,710214,784193,752142,526136,972129,451123,687115,323107,97793,70188,37788,09887,71687,00688,45590,29292,21593,92393,52792,77279,42070,51061,14256,72850,65845,59837,67828,66126,08722,67718,70000
       Goodwill 
0
0
0
194,257
191,844
0
0
0
0
0
0
0
0
0
0
174,955
0
0
0
177,945
177,945
177,945
176,924
176,924
187,637
189,890
189,814
189,814
200,352
199,385
3,504,726
5,257,017
5,306,882
5,461,961
5,454,521
5,519,714
5,500,414
5,535,174
5,543,993
5,533,000
5,736,000
5,723,000
5,718,000
12,570,000
12,641,000
12,640,000
12,641,000
12,805,000
12,804,000
12,802,000
12,797,000
12,792,000
12,899,000
12,888,000
12,908,000
12,910,000
12,904,000
12,899,000
12,938,000
12,980,000
12,975,000
12,971,000
12,966,000
12,961,000
12,975,000
12,970,000
12,965,000
13,123,000
13,119,000
13,128,000
13,124,000
13,118,000
13,113,000
13,199,000
13,226,000
13,220,000
13,217,000
13,215,000
13,526,000
13,526,000
13,524,000
14,511,000
14,552,000
14,562,000
14,559,000
14,556,000
14,554,000
14,551,000
15,348,000
15,362,000
15,360,000
15,351,000
15,349,000
15,346,000
15,344,000
15,341,000
15,339,000
15,338,000
15,516,000
15,524,000
15,522,000
15,653,000
15,665,000
15,665,00015,653,00015,522,00015,524,00015,516,00015,338,00015,339,00015,341,00015,344,00015,346,00015,349,00015,351,00015,360,00015,362,00015,348,00014,551,00014,554,00014,556,00014,559,00014,562,00014,552,00014,511,00013,524,00013,526,00013,526,00013,215,00013,217,00013,220,00013,226,00013,199,00013,113,00013,118,00013,124,00013,128,00013,119,00013,123,00012,965,00012,970,00012,975,00012,961,00012,966,00012,971,00012,975,00012,980,00012,938,00012,899,00012,904,00012,910,00012,908,00012,888,00012,899,00012,792,00012,797,00012,802,00012,804,00012,805,00012,641,00012,640,00012,641,00012,570,0005,718,0005,723,0005,736,0005,533,0005,543,9935,535,1745,500,4145,519,7145,454,5215,461,9615,306,8825,257,0173,504,726199,385200,352189,814189,814189,890187,637176,924176,924177,945177,945177,945000174,9550000000000191,844194,257000
       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
1,096,000
1,463,000
1,512,000
1,540,000
1,528,000
1,598,000
1,525,000
1,631,000
1,951,000
1,879,000
1,864,000
1,750,000
1,711,000
1,773,000
1,878,000
2,151,000
2,092,000
2,095,000
1,951,000
1,921,000
2,204,000
1,436,000
1,372,000
1,578,000
1,504,000
1,476,000
1,731,000
1,595,000
1,857,000
1,942,000
1,928,000
1,981,000
2,050,000
1,813,000
1,760,000
1,796,000
1,917,000
1,989,000
2,117,000
5,489,000
5,240,000
5,171,000
6,307,000
6,919,000
7,145,000
7,595,000
7,101,000
7,262,000
7,615,000
7,302,000
6,907,000
7,466,000
8,172,000
9,124,000
9,835,000
7,777,000
8,562,000
8,173,000
0
08,173,0008,562,0007,777,0009,835,0009,124,0008,172,0007,466,0006,907,0007,302,0007,615,0007,262,0007,101,0007,595,0007,145,0006,919,0006,307,0005,171,0005,240,0005,489,0002,117,0001,989,0001,917,0001,796,0001,760,0001,813,0002,050,0001,981,0001,928,0001,942,0001,857,0001,595,0001,731,0001,476,0001,504,0001,578,0001,372,0001,436,0002,204,0001,921,0001,951,0002,095,0002,092,0002,151,0001,878,0001,773,0001,711,0001,750,0001,864,0001,879,0001,951,0001,631,0001,525,0001,598,0001,528,0001,540,0001,512,0001,463,0001,096,00000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
196,700
0
0
197,370
194,757
192,142
189,528
186,914
184,301
181,688
181,487
181,286
181,082
182,827
182,855
192,204
192,298
192,079
185,824
185,592
184,288
184,110
443,685
499,991
491,710
483,982
292,139
290,291
5,881,967
5,882,430
5,851,394
5,820,317
5,789,240
6,553,122
6,543,604
6,507,087
6,476,773
6,441,000
6,405,000
6,371,000
6,335,000
17,648,000
17,626,000
17,586,000
17,546,000
17,512,000
17,472,000
17,434,000
17,395,000
17,356,000
17,480,000
17,441,000
17,442,000
17,402,000
17,362,000
17,322,000
17,513,000
17,501,000
17,459,000
17,418,000
17,378,000
17,344,000
17,429,000
17,394,000
17,360,000
17,372,000
17,347,000
17,412,000
17,387,000
17,363,000
17,338,000
17,423,000
17,400,000
17,389,000
17,378,000
17,367,000
17,854,000
17,839,000
17,824,000
18,477,000
18,407,000
18,369,000
18,344,000
18,317,000
18,290,000
18,263,000
18,516,000
18,514,000
18,476,000
18,453,000
18,415,000
18,377,000
18,339,000
18,302,000
18,265,000
18,228,000
18,291,000
18,258,000
18,219,000
18,217,000
18,134,000
18,134,00018,217,00018,219,00018,258,00018,291,00018,228,00018,265,00018,302,00018,339,00018,377,00018,415,00018,453,00018,476,00018,514,00018,516,00018,263,00018,290,00018,317,00018,344,00018,369,00018,407,00018,477,00017,824,00017,839,00017,854,00017,367,00017,378,00017,389,00017,400,00017,423,00017,338,00017,363,00017,387,00017,412,00017,347,00017,372,00017,360,00017,394,00017,429,00017,344,00017,378,00017,418,00017,459,00017,501,00017,513,00017,322,00017,362,00017,402,00017,442,00017,441,00017,480,00017,356,00017,395,00017,434,00017,472,00017,512,00017,546,00017,586,00017,626,00017,648,0006,335,0006,371,0006,405,0006,441,0006,476,7736,507,0876,543,6046,553,1225,789,2405,820,3175,851,3945,882,4305,881,967290,291292,139483,982491,710499,991443,685184,110184,288185,592185,824192,079192,298192,204182,855182,827181,082181,286181,487181,688184,301186,914189,528192,142194,757197,37000196,70000
       Other Assets 
0
0
0
0
201,205
216,186
218,248
215,531
217,978
337,059
332,530
330,858
343,388
335,478
354,764
385,064
403,123
473,962
432,546
418,291
347,984
393,090
396,847
412,970
728,533
771,532
814,494
832,866
879,731
915,741
15,459,907
6,990,591
7,195,859
8,030,875
8,107,717
18,785,978
6,816,762
6,712,954
6,399,741
16,256,000
15,916,000
16,547,000
16,914,000
170,484,000
162,542,000
157,174,000
168,927,000
172,138,000
172,542,000
179,273,000
168,325,000
173,322,000
179,610,000
175,946,000
185,044,000
192,292,000
193,054,000
186,754,000
203,298,000
211,901,000
207,767,000
221,042,000
212,912,000
230,478,000
233,900,000
228,485,000
212,754,000
215,188,000
214,045,000
212,672,000
217,293,000
210,121,000
220,079,000
207,654,000
209,874,000
208,820,000
206,315,000
128,138,000
109,771,000
92,572,000
99,971,000
17,000
97,959,000
104,037,000
86,818,000
94,884,000
102,828,000
131,288,000
109,935,000
132,139,000
165,621,000
95,000,000
160,847,000
72,546,000
62,226,000
61,776,000
71,234,000
70,802,000
67,641,000
70,738,000
123,988,000
0
0
00123,988,00070,738,00067,641,00070,802,00071,234,00061,776,00062,226,00072,546,000160,847,00095,000,000165,621,000132,139,000109,935,000131,288,000102,828,00094,884,00086,818,000104,037,00097,959,00017,00099,971,00092,572,000109,771,000128,138,000206,315,000208,820,000209,874,000207,654,000220,079,000210,121,000217,293,000212,672,000214,045,000215,188,000212,754,000228,485,000233,900,000230,478,000212,912,000221,042,000207,767,000211,901,000203,298,000186,754,000193,054,000192,292,000185,044,000175,946,000179,610,000173,322,000168,325,000179,273,000172,542,000172,138,000168,927,000157,174,000162,542,000170,484,00016,914,00016,547,00015,916,00016,256,0006,399,7416,712,9546,816,76218,785,9788,107,7178,030,8757,195,8596,990,59115,459,907915,741879,731832,866814,494771,532728,533412,970396,847393,090347,984418,291432,546473,962403,123385,064354,764335,478343,388330,858332,530337,059217,978215,531218,248216,186201,2050000
> Total Liabilities 
0
0
295,000
167,056
88,424
112,542
148,947
168,762
98,629
142,362
186,248
198,361
143,640
173,076
193,650
229,534
168,195
191,681
2,519,361
252,676
182,191
202,212
333,328
359,714
623,493
698,352
796,328
916,143
835,742
862,818
6,398,994
8,578,520
8,798,769
9,480,352
10,351,343
10,386,350
9,422,699
9,343,155
8,640,516
7,367,000
6,949,000
7,451,000
8,089,000
153,392,000
143,192,000
137,112,000
148,824,000
152,125,000
151,706,000
160,378,000
149,343,000
154,534,000
159,915,000
157,558,000
167,519,000
174,834,000
175,071,000
167,920,000
186,531,000
193,203,000
189,596,000
204,627,000
195,528,000
212,288,000
215,058,000
208,878,000
193,735,000
196,217,000
193,972,000
192,900,000
197,178,000
190,833,000
201,071,000
187,601,000
190,150,000
187,926,000
183,434,000
162,679,000
141,789,000
126,033,000
132,637,000
130,687,000
130,268,000
133,693,000
114,510,000
123,308,000
129,102,000
139,326,000
136,019,000
138,572,000
131,270,000
113,755,000
104,468,000
87,661,000
77,313,000
78,843,000
82,333,000
82,748,000
77,954,000
81,971,000
82,243,000
83,032,000
89,192,000
89,192,00083,032,00082,243,00081,971,00077,954,00082,748,00082,333,00078,843,00077,313,00087,661,000104,468,000113,755,000131,270,000138,572,000136,019,000139,326,000129,102,000123,308,000114,510,000133,693,000130,268,000130,687,000132,637,000126,033,000141,789,000162,679,000183,434,000187,926,000190,150,000187,601,000201,071,000190,833,000197,178,000192,900,000193,972,000196,217,000193,735,000208,878,000215,058,000212,288,000195,528,000204,627,000189,596,000193,203,000186,531,000167,920,000175,071,000174,834,000167,519,000157,558,000159,915,000154,534,000149,343,000160,378,000151,706,000152,125,000148,824,000137,112,000143,192,000153,392,0008,089,0007,451,0006,949,0007,367,0008,640,5169,343,1559,422,69910,386,35010,351,3439,480,3528,798,7698,578,5206,398,994862,818835,742916,143796,328698,352623,493359,714333,328202,212182,191252,6762,519,361191,681168,195229,534193,650173,076143,640198,361186,248142,36298,629168,762148,947112,54288,424167,056295,00000
   > Total Current Liabilities 
0
0
16,100
28,905
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
9,435,000
9,630,000
10,637,000
10,863,000
2,289,905
9,055,000
8,941,000
8,563,000
1,674,000
1,088,000
1,333,000
1,603,000
5,000,000
2,924,000
2,519,000
2,631,000
2,745,000
1,930,000
2,625,000
2,399,000
2,428,000
3,491,000
3,438,000
4,598,000
1,169,000
1,657,000
1,271,000
3,322,000
1,084,000
1,615,000
3,091,000
1,576,000
1,035,000
1,714,000
1,284,000
1,343,000
1,068,000
1,385,000
1,615,000
1,354,000
1,094,000
2,000,000
1,520,000
1,652,000
1,161,000
1,421,000
1,216,000
6,394,000
1,292,000
6,191,000
1,277,000
1,252,000
1,167,000
982,000
914,000
988,000
1,028,000
1,196,000
1,238,000
1,402,000
1,397,000
1,451,000
1,324,000
1,601,000
1,294,000
1,183,000
1,156,000
1,217,000
1,240,000
1,445,000
1,351,000
1,449,000
1,449,0001,351,0001,445,0001,240,0001,217,0001,156,0001,183,0001,294,0001,601,0001,324,0001,451,0001,397,0001,402,0001,238,0001,196,0001,028,000988,000914,000982,0001,167,0001,252,0001,277,0006,191,0001,292,0006,394,0001,216,0001,421,0001,161,0001,652,0001,520,0002,000,0001,094,0001,354,0001,615,0001,385,0001,068,0001,343,0001,284,0001,714,0001,035,0001,576,0003,091,0001,615,0001,084,0003,322,0001,271,0001,657,0001,169,0004,598,0003,438,0003,491,0002,428,0002,399,0002,625,0001,930,0002,745,0002,631,0002,519,0002,924,0005,000,0001,603,0001,333,0001,088,0001,674,0008,563,0008,941,0009,055,0002,289,90510,863,00010,637,0009,630,0009,435,00000000000000000000000000000028,90516,10000
       Short-term Debt 
0
0
16,100
28,200
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
550,000
360,000
450,000
300,000
300,000
300,000
200,000
200,000
200,000
200,000
200,000
2,234,000
880,000
444,000
100,000
100,000
17,236,000
600,000
100,000
100,000
1,647,000
1,539,000
1,943,000
100,000
100,000
19,426,000
0
0
0
5,936,000
5,937,000
4,938,000
4,938,000
4,947,000
0
4,930,000
0
0
0
4,915,000
0
4,970,000
5,000,000
5,014,000
5,036,000
4,994,000
4,991,000
0
4,966,000
0
0
0
0
0
0
4,966,000
0
0
1,946,000
7,488,000
1,842,000
1,815,000
1,773,000
1,835,000
1,823,000
1,814,000
1,000,000
1,175,000
9,860,000
1,821,000
0
01,821,0009,860,0001,175,0001,000,0001,814,0001,823,0001,835,0001,773,0001,815,0001,842,0007,488,0001,946,000004,966,0000000004,966,00004,991,0004,994,0005,036,0005,014,0005,000,0004,970,00004,915,0000004,930,00004,947,0004,938,0004,938,0005,937,0005,936,00000019,426,000100,000100,0001,943,0001,539,0001,647,000100,000100,000600,00017,236,000100,000100,000444,000880,0002,234,000200,000200,000200,000200,000200,000300,000300,000300,000450,000360,000550,000000000000000000000000000000028,20016,10000
       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
750,000
0
0
0
4,930,000
0
0
0
4,915,000
0
4,970,000
5,000,000
5,014,000
5,036,000
4,994,000
4,994,000
0
4,966,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000004,966,00004,994,0004,994,0005,036,0005,014,0005,000,0004,970,00004,915,0000004,930,000000750,000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
705
48,088
39,761
41,140
27,014
36,544
43,426
58,645
35,047
50,234
37,752
35,195
13,986
55,930
49,494
108,567
19,430
74,817
49,919
55,959
27,185
89,910
49,338
80,478
75,779
174,626
110,764
748,548
753,839
902,078
937,237
1,022,818
788,968
1,215,245
1,029,636
731,367
545,000
551,000
628,000
712,000
845,000
2,044,000
2,075,000
1,234,000
1,068,000
1,366,000
1,128,000
2,299,000
923,000
1,835,000
848,000
1,427,000
1,055,000
1,657,000
1,271,000
3,322,000
1,084,000
1,615,000
3,091,000
1,576,000
1,035,000
1,714,000
1,284,000
1,343,000
1,068,000
1,385,000
1,615,000
1,354,000
1,094,000
2,000,000
1,520,000
1,652,000
1,161,000
1,421,000
1,216,000
1,403,000
1,292,000
1,225,000
1,277,000
1,252,000
1,167,000
982,000
914,000
988,000
1,028,000
1,196,000
1,238,000
1,402,000
1,207,000
1,451,000
1,324,000
1,601,000
1,202,000
1,183,000
1,156,000
1,217,000
886,000
1,445,000
1,351,000
0
01,351,0001,445,000886,0001,217,0001,156,0001,183,0001,202,0001,601,0001,324,0001,451,0001,207,0001,402,0001,238,0001,196,0001,028,000988,000914,000982,0001,167,0001,252,0001,277,0001,225,0001,292,0001,403,0001,216,0001,421,0001,161,0001,652,0001,520,0002,000,0001,094,0001,354,0001,615,0001,385,0001,068,0001,343,0001,284,0001,714,0001,035,0001,576,0003,091,0001,615,0001,084,0003,322,0001,271,0001,657,0001,055,0001,427,000848,0001,835,000923,0002,299,0001,128,0001,366,0001,068,0001,234,0002,075,0002,044,000845,000712,000628,000551,000545,000731,3671,029,6361,215,245788,9681,022,818937,237902,078753,839748,548110,764174,62675,77980,47849,33889,91027,18555,95949,91974,81719,430108,56749,49455,93013,98635,19537,75250,23435,04758,64543,42636,54427,01441,14039,76148,088705000
       Other Current Liabilities 
0
0
0
0
38,800
63,950
96,498
138,141
60,596
93,630
115,785
146,019
0
0
0
197,024
92,581
118,200
162,650
213,115
0
0
0
210,984
0
0
0
522,637
0
0
865,295
8,681,161
8,177,922
9,339,763
10,413,000
1,200,937
8,755,000
8,641,000
8,363,000
929,000
888,000
1,133,000
1,403,000
1,921,000
2,044,000
2,075,000
1,297,000
1,577,000
564,000
897,000
2,299,000
1,405,000
1,844,000
1,899,000
9,000
14,000
602,000
948,000
1,322,000
1,747,000
668,000
1,079,000
1,487,000
1,865,000
684,000
1,137,000
1,561,000
1,971,000
672,000
1,064,000
1,481,000
1,880,000
769,000
1,140,000
1,614,000
2,153,000
788,000
22,960,000
19,575,000
20,996,000
20,791,000
18,446,000
18,699,000
15,759,000
14,786,000
14,397,000
-3,742,000
-3,673,000
1,196,000
1,238,000
-1,946,000
-7,298,000
-1,842,000
-4,616,000
-4,468,000
-541,000
-1,823,000
-1,814,000
-437,000
-277,000
5,072,000
470,000
1,449,000
1,449,000470,0005,072,000-277,000-437,000-1,814,000-1,823,000-541,000-4,468,000-4,616,000-1,842,000-7,298,000-1,946,0001,238,0001,196,000-3,673,000-3,742,00014,397,00014,786,00015,759,00018,699,00018,446,00020,791,00020,996,00019,575,00022,960,000788,0002,153,0001,614,0001,140,000769,0001,880,0001,481,0001,064,000672,0001,971,0001,561,0001,137,000684,0001,865,0001,487,0001,079,000668,0001,747,0001,322,000948,000602,00014,0009,0001,899,0001,844,0001,405,0002,299,000897,000564,0001,577,0001,297,0002,075,0002,044,0001,921,0001,403,0001,133,000888,000929,0008,363,0008,641,0008,755,0001,200,93710,413,0009,339,7638,177,9228,681,161865,29500522,637000210,984000213,115162,650118,20092,581197,024000146,019115,78593,63060,596138,14196,49863,95038,8000000
   > Long-term Liabilities 
0
0
137,100
28,200
0
0
0
0
0
0
7,344
0
0
0
0
0
0
0
2,035,637
0
0
0
0
4,810
250,000
250,000
250,000
253,791
253,791
253,170
531,359
253,000
253,000
252,000
947,000
8,096,445
947,000
947,000
947,000
5,693,000
5,861,000
6,118,000
6,486,000
148,392,000
140,268,000
134,593,000
146,193,000
149,380,000
149,776,000
157,753,000
146,944,000
152,106,000
156,424,000
154,120,000
162,921,000
173,665,000
173,414,000
166,649,000
183,209,000
192,119,000
187,981,000
201,536,000
193,952,000
211,253,000
213,344,000
207,594,000
192,392,000
195,149,000
192,587,000
191,285,000
195,824,000
189,739,000
199,071,000
186,081,000
188,498,000
186,765,000
182,013,000
161,463,000
135,395,000
124,741,000
126,446,000
129,410,000
129,016,000
132,526,000
113,528,000
122,394,000
128,114,000
138,298,000
134,823,000
137,334,000
129,868,000
112,358,000
103,017,000
86,337,000
75,712,000
77,549,000
81,150,000
81,592,000
76,737,000
80,731,000
80,798,000
81,681,000
87,743,000
87,743,00081,681,00080,798,00080,731,00076,737,00081,592,00081,150,00077,549,00075,712,00086,337,000103,017,000112,358,000129,868,000137,334,000134,823,000138,298,000128,114,000122,394,000113,528,000132,526,000129,016,000129,410,000126,446,000124,741,000135,395,000161,463,000182,013,000186,765,000188,498,000186,081,000199,071,000189,739,000195,824,000191,285,000192,587,000195,149,000192,392,000207,594,000213,344,000211,253,000193,952,000201,536,000187,981,000192,119,000183,209,000166,649,000173,414,000173,665,000162,921,000154,120,000156,424,000152,106,000146,944,000157,753,000149,776,000149,380,000146,193,000134,593,000140,268,000148,392,0006,486,0006,118,0005,861,0005,693,000947,000947,000947,0008,096,445947,000252,000253,000253,000531,359253,170253,791253,791250,000250,000250,0004,81000002,035,63700000007,34400000028,200137,10000
       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
3,286,000
3,262,000
3,258,000
3,259,000
3,255,000
4,688,000
4,690,000
4,690,000
4,690,000
6,185,000
6,186,000
5,687,000
5,687,000
4,938,000
4,938,000
4,939,000
5,936,000
0
0
0
0
0
4,950,000
4,930,000
4,968,000
4,950,000
4,961,000
4,915,000
5,619,000
4,970,000
5,000,000
5,014,000
5,036,000
4,994,000
4,991,000
4,979,000
4,966,000
5,964,000
5,932,000
4,955,000
5,933,000
7,190,000
7,227,000
7,264,000
7,232,000
6,491,000
6,474,000
7,446,000
7,430,000
6,635,000
6,591,000
6,654,000
6,669,000
7,904,000
7,884,000
0
0
0
0
00007,884,0007,904,0006,669,0006,654,0006,591,0006,635,0007,430,0007,446,0006,474,0006,491,0007,232,0007,264,0007,227,0007,190,0005,933,0004,955,0005,932,0005,964,0004,966,0004,979,0004,991,0004,994,0005,036,0005,014,0005,000,0004,970,0005,619,0004,915,0004,961,0004,950,0004,968,0004,930,0004,950,000000005,936,0004,939,0004,938,0004,938,0005,687,0005,687,0006,186,0006,185,0004,690,0004,690,0004,690,0004,688,0003,255,0003,259,0003,258,0003,262,0003,286,00000000000000000000000000000000000000000000000
       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
79,000
94,000
54,000
6,000
4,000
4,000
1,000
92,000
79,000
38,000
28,000
32,000
36,000
70,000
41,000
54,000
88,000
47,000
49,000
35,000
180,000
258,000
258,000
464,000
517,000
520,000
600,000
194,000
309,000
271,000
320,000
416,000
561,000
686,000
603,000
1,107,000
1,009,000
710,000
1,137,000
1,316,000
1,440,000
1,248,000
2,084,000
2,322,000
2,411,000
2,242,000
1,437,000
1,087,000
1,263,000
1,103,000
828,000
909,000
1,235,000
0
0
0
0
0
0
0000001,235,000909,000828,0001,103,0001,263,0001,087,0001,437,0002,242,0002,411,0002,322,0002,084,0001,248,0001,440,0001,316,0001,137,000710,0001,009,0001,107,000603,000686,000561,000416,000320,000271,000309,000194,000600,000520,000517,000464,000258,000258,000180,00035,00049,00047,00088,00054,00041,00070,00036,00032,00028,00038,00079,00092,0001,0004,0004,0006,00054,00094,00079,00000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
1,536
791
3,269
3,607
1,489
5,306
11,818
17,295
93,406
135,324
158,455
18,524
19,684
23,987
106,960
20,131
107,374
152,293
277,369
121,545
283,583
399,014
465,850
63,936
407,325
498,884
4,531,981
4,781,571
4,882,966
5,382,701
5,331,577
5,203,791
4,522,237
4,407,379
3,897,428
3,025,000
3,117,000
3,515,000
3,912,000
139,871,000
130,503,000
124,599,000
136,301,000
139,423,000
139,724,000
146,356,000
135,325,000
140,541,000
146,338,000
142,572,000
151,448,000
158,750,000
159,414,000
153,300,000
169,644,000
177,979,000
173,892,000
186,645,000
178,583,000
196,072,000
198,681,000
196,511,000
180,960,000
183,397,000
182,010,000
180,372,000
184,550,000
178,104,000
187,653,000
174,990,000
176,918,000
176,060,000
172,673,000
132,324,000
114,165,000
97,035,000
104,047,000
103,026,000
101,975,000
109,077,000
90,967,000
98,570,000
103,124,000
111,218,000
110,048,000
112,223,000
104,970,000
92,994,000
85,535,000
69,176,000
59,699,000
61,004,000
0
0
60,507,000
0
0
0
0
000060,507,0000061,004,00059,699,00069,176,00085,535,00092,994,000104,970,000112,223,000110,048,000111,218,000103,124,00098,570,00090,967,000109,077,000101,975,000103,026,000104,047,00097,035,000114,165,000132,324,000172,673,000176,060,000176,918,000174,990,000187,653,000178,104,000184,550,000180,372,000182,010,000183,397,000180,960,000196,511,000198,681,000196,072,000178,583,000186,645,000173,892,000177,979,000169,644,000153,300,000159,414,000158,750,000151,448,000142,572,000146,338,000140,541,000135,325,000146,356,000139,724,000139,423,000136,301,000124,599,000130,503,000139,871,0003,912,0003,515,0003,117,0003,025,0003,897,4284,407,3794,522,2375,203,7915,331,5775,382,7014,882,9664,781,5714,531,981498,884407,32563,936465,850399,014283,583121,545277,369152,293107,37420,131106,96023,98719,68418,524158,455135,32493,40617,29511,8185,3061,4893,6073,2697911,5360000
       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
5,577,000
5,601,000
5,548,000
5,477,000
5,526,000
5,440,000
5,366,000
5,323,000
5,429,000
5,385,000
5,311,000
5,293,000
5,379,000
5,318,000
5,237,000
5,085,000
5,241,000
5,177,000
5,056,000
4,989,000
5,077,000
4,999,000
4,921,000
4,851,000
4,937,000
4,899,000
4,832,000
4,840,000
5,030,000
4,981,000
4,966,000
3,538,000
3,516,000
3,511,000
3,555,000
3,571,000
3,654,000
3,825,000
3,792,000
3,734,000
3,610,000
3,664,000
3,742,000
3,673,000
3,794,000
3,907,000
3,659,000
2,758,000
2,857,000
2,801,000
2,695,000
3,381,000
3,443,000
0
0
0
0
0
0
0000003,443,0003,381,0002,695,0002,801,0002,857,0002,758,0003,659,0003,907,0003,794,0003,673,0003,742,0003,664,0003,610,0003,734,0003,792,0003,825,0003,654,0003,571,0003,555,0003,511,0003,516,0003,538,0004,966,0004,981,0005,030,0004,840,0004,832,0004,899,0004,937,0004,851,0004,921,0004,999,0005,077,0004,989,0005,056,0005,177,0005,241,0005,085,0005,237,0005,318,0005,379,0005,293,0005,311,0005,385,0005,429,0005,323,0005,366,0005,440,0005,526,0005,477,0005,548,0005,601,0005,577,00000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
148,400
280,526
300,006
321,187
343,548
368,241
401,814
428,872
457,522
486,117
523,004
561,218
595,924
634,654
668,202
708,987
696,260
713,308
722,951
755,253
734,949
768,352
846,395
853,615
867,190
922,243
988,942
1,041,150
10,607,285
10,781,880
10,998,741
11,103,118
11,268,312
11,596,955
11,814,209
12,129,709
12,187,164
12,066,000
12,073,000
12,745,000
13,060,000
24,329,000
24,648,000
24,954,000
25,400,000
26,094,000
26,479,000
24,424,000
24,727,000
25,048,000
25,303,000
24,672,000
25,057,000
25,403,000
25,345,000
25,589,000
25,999,000
26,460,000
26,478,000
26,881,000
27,106,000
27,366,000
27,375,000
27,776,000
28,136,000
28,503,000
28,394,000
28,568,000
28,904,000
29,098,000
29,156,000
29,555,000
30,042,000
31,825,000
31,978,000
32,130,000
32,415,000
32,374,000
31,309,000
31,893,000
32,407,000
33,547,000
33,013,000
32,730,000
33,873,000
35,283,000
35,380,000
36,033,000
36,817,000
37,693,000
37,489,000
37,089,000
37,162,000
37,744,000
37,712,000
38,208,000
38,627,000
39,347,000
39,725,000
40,102,000
41,178,000
41,178,00040,102,00039,725,00039,347,00038,627,00038,208,00037,712,00037,744,00037,162,00037,089,00037,489,00037,693,00036,817,00036,033,00035,380,00035,283,00033,873,00032,730,00033,013,00033,547,00032,407,00031,893,00031,309,00032,374,00032,415,00032,130,00031,978,00031,825,00030,042,00029,555,00029,156,00029,098,00028,904,00028,568,00028,394,00028,503,00028,136,00027,776,00027,375,00027,366,00027,106,00026,881,00026,478,00026,460,00025,999,00025,589,00025,345,00025,403,00025,057,00024,672,00025,303,00025,048,00024,727,00024,424,00026,479,00026,094,00025,400,00024,954,00024,648,00024,329,00013,060,00012,745,00012,073,00012,066,00012,187,16412,129,70911,814,20911,596,95511,268,31211,103,11810,998,74110,781,88010,607,2851,041,150988,942922,243867,190853,615846,395768,352734,949755,253722,951713,308696,260708,987668,202634,654595,924561,218523,004486,117457,522428,872401,814368,241343,548321,187300,006280,526148,40000
   Common Stock
0
0
500
639
639
639
639
640
645
645
644
646
649
650
651
652
654
653
653
653
653
651
650
647
654
655
653
653
652
651
1,174
1,174
1,174
1,174
1,174
1,186
1,186
1,186
1,186
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,1861,1861,1861,1861,1741,1741,1741,1741,17465165265365365565464765065165365365365365465265165064964664464564564063963963963950000
   Retained Earnings Total Equity
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
13,291,000
24,553,000
2,663,000
2,902,000
3,260,000
3,723,000
4,019,000
4,390,000
4,736,000
5,046,000
5,333,000
5,627,000
6,010,000
6,444,000
6,767,000
7,210,000
7,653,000
8,208,000
8,598,000
9,080,000
9,673,000
10,164,000
10,597,000
11,052,000
11,533,000
12,033,000
12,271,000
12,684,000
13,183,000
13,660,000
14,073,000
14,523,000
15,065,000
16,966,000
17,529,000
18,138,000
18,852,000
19,282,000
19,779,000
20,267,000
20,873,000
21,662,000
21,872,000
22,532,000
23,340,000
24,334,000
24,872,000
25,620,000
26,672,000
27,688,000
28,338,000
28,678,000
29,348,000
29,876,000
30,237,000
0
0
0
0
0
0
00000030,237,00029,876,00029,348,00028,678,00028,338,00027,688,00026,672,00025,620,00024,872,00024,334,00023,340,00022,532,00021,872,00021,662,00020,873,00020,267,00019,779,00019,282,00018,852,00018,138,00017,529,00016,966,00015,065,00014,523,00014,073,00013,660,00013,183,00012,684,00012,271,00012,033,00011,533,00011,052,00010,597,00010,164,0009,673,0009,080,0008,598,0008,208,0007,653,0007,210,0006,767,0006,444,0006,010,0005,627,0005,333,0005,046,0004,736,0004,390,0004,019,0003,723,0003,260,0002,902,0002,663,00024,553,00013,291,000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
-231
-259
-83
-812
-2,477
-1,574
-1,590
-1,391
-3,537
-4,906
-2,907
-3,527
231
318
5,447
2,622
6,027
6,290
5,203
5,970
8,254
6,623
4,680
4,490
2,673
3,460
6,049
7,352
44,666
45,412
62,369
85,478
71,020
91,620
91,504
-53,615
-186,000
-192,000
-81,000
-88,000
-96,000
-165,000
-186,000
-95,000
-96,000
-52,000
-40,000
-110,000
-127,000
-90,000
-126,000
-58,000
-59,000
-166,000
-198,000
-79,000
-35,000
-35,000
1,000
-169,000
-273,000
-439,000
-339,000
-408,000
-448,000
-474,000
-560,000
-598,000
-716,000
-677,000
-575,000
-473,000
-432,000
-301,000
-575,000
-616,000
-691,000
-623,000
-664,000
-784,000
-571,000
-810,000
-781,000
-601,000
-337,000
-411,000
-388,000
-526,000
-550,000
-675,000
-1,091,000
-1,472,000
-1,101,000
-975,000
-880,000
-1,101,000
-840,000
-933,000
-978,000
-632,000
-632,000-978,000-933,000-840,000-1,101,000-880,000-975,000-1,101,000-1,472,000-1,091,000-675,000-550,000-526,000-388,000-411,000-337,000-601,000-781,000-810,000-571,000-784,000-664,000-623,000-691,000-616,000-575,000-301,000-432,000-473,000-575,000-677,000-716,000-598,000-560,000-474,000-448,000-408,000-339,000-439,000-273,000-169,0001,000-35,000-35,000-79,000-198,000-166,000-59,000-58,000-126,000-90,000-127,000-110,000-40,000-52,000-96,000-95,000-186,000-165,000-96,000-88,000-81,000-192,000-186,000-53,61591,50491,62071,02085,47862,36945,41244,6667,3526,0493,4602,6734,4904,6806,6238,2545,9705,2036,2906,0272,6225,447318231-3,527-2,907-4,906-3,537-1,391-1,590-1,574-2,477-812-83-259-231000
   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
22,174,000
22,284,000
22,400,000
22,502,000
22,455,000
20,023,000
20,150,000
20,275,000
20,107,000
19,224,000
19,322,000
19,419,000
19,210,000
19,302,000
19,391,000
19,473,000
19,087,000
19,181,000
19,270,000
19,386,000
19,126,000
19,252,000
19,327,000
19,405,000
19,027,000
19,132,000
19,236,000
19,337,000
18,929,000
19,038,000
19,145,000
19,256,000
18,856,000
18,953,000
19,048,000
19,168,000
18,827,000
18,947,000
19,058,000
19,186,000
18,885,000
19,007,000
19,150,000
19,293,000
19,121,000
19,297,000
19,462,000
19,640,000
19,302,000
19,469,000
19,609,000
19,772,000
19,427,000
19,571,000
19,687,000
0
0
0
0
000019,687,00019,571,00019,427,00019,772,00019,609,00019,469,00019,302,00019,640,00019,462,00019,297,00019,121,00019,293,00019,150,00019,007,00018,885,00019,186,00019,058,00018,947,00018,827,00019,168,00019,048,00018,953,00018,856,00019,256,00019,145,00019,038,00018,929,00019,337,00019,236,00019,132,00019,027,00019,405,00019,327,00019,252,00019,126,00019,386,00019,270,00019,181,00019,087,00019,473,00019,391,00019,302,00019,210,00019,419,00019,322,00019,224,00020,107,00020,275,00020,150,00020,023,00022,455,00022,502,00022,400,00022,284,00022,174,00000000000000000000000000000000000000000000000
   Treasury Stock000000-10,979,000-10,805,000-10,325,000-9,969,000-9,478,000-9,087,000-8,793,000-8,498,000-8,204,000-8,009,000-8,018,000-8,030,000-6,936,000-6,732,000-6,742,000-6,659,000-6,676,000-5,387,000-4,871,000-4,388,000-4,108,000-3,967,000-3,697,000-3,433,000-3,171,000-3,185,000-2,919,000-2,690,000-2,432,000-2,489,000-2,318,000-2,191,000-1,927,000-1,894,000-1,657,000-1,416,000-1,180,000-1,210,000-993,000-750,000-523,000-432,000-274,000-124,000-104,000-218,000-128,000-1,000-2,000-111,000-124,000-137,000-3,000-140,000-143,000-143,000-168,000-201,000-210,182-235,434-331,977-371,514-276,424-222,031-119,454-57,354-52,035-33,809-43,157-59,057-62,787-59,246-33,821-51,354-64,320-69,285-78,296-50,083-46,492-9,252-10,212-5,431-3,913-3,272-3,132-604-765-2,852-4,346-160000000
   Other Stockholders Equity 
0
0
52,400
167,184
167,467
167,791
167,391
167,537
175,609
176,437
177,712
177,973
183,458
186,835
188,374
193,024
191,163
188,146
150,886
136,093
106,172
107,418
112,144
109,435
161,939
137,036
108,868
112,033
144,797
156,115
9,719,704
9,742,093
9,858,356
9,811,881
9,794,056
9,902,582
9,961,743
10,107,167
10,196,947
10,260,000
10,303,000
10,748,000
10,860,000
21,987,000
22,034,000
22,147,000
22,139,000
22,390,000
22,452,000
20,022,000
20,021,000
20,056,000
20,002,000
19,099,000
19,047,000
18,987,000
18,687,000
18,552,000
18,398,000
18,263,000
17,907,000
17,765,000
17,613,000
17,492,000
17,199,000
17,061,000
17,009,000
16,916,000
16,595,000
16,442,000
16,317,000
16,152,000
15,758,000
15,605,000
15,448,000
15,289,000
14,748,000
14,565,000
14,177,000
13,781,000
12,151,000
12,288,000
12,316,000
12,454,000
11,949,000
10,977,000
11,132,000
11,284,000
10,917,000
10,799,000
10,669,000
10,553,000
9,824,000
9,500,000
9,284,000
8,967,000
8,448,000
8,231,000
8,015,000
7,842,000
7,535,000
7,220,000
7,076,000
7,076,0007,220,0007,535,0007,842,0008,015,0008,231,0008,448,0008,967,0009,284,0009,500,0009,824,00010,553,00010,669,00010,799,00010,917,00011,284,00011,132,00010,977,00011,949,00012,454,00012,316,00012,288,00012,151,00013,781,00014,177,00014,565,00014,748,00015,289,00015,448,00015,605,00015,758,00016,152,00016,317,00016,442,00016,595,00016,916,00017,009,00017,061,00017,199,00017,492,00017,613,00017,765,00017,907,00018,263,00018,398,00018,552,00018,687,00018,987,00019,047,00019,099,00020,002,00020,056,00020,021,00020,022,00022,452,00022,390,00022,139,00022,147,00022,034,00021,987,00010,860,00010,748,00010,303,00010,260,00010,196,94710,107,1679,961,7439,902,5829,794,0569,811,8819,858,3569,742,0939,719,704156,115144,797112,033108,868137,036161,939109,435112,144107,418106,172136,093150,886188,146191,163193,024188,374186,835183,458177,973177,712176,437175,609167,537167,391167,791167,467167,18452,40000



5.4. Balance Sheets

Currency in USD. All numbers in thousands.