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

Burlington Stores Inc
Buy, Hold or Sell?

Let's analyze Burlington Stores Inc together

I guess you are interested in Burlington Stores 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 Burlington Stores 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 Burlington Stores Inc

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

1. Quick Overview

1.1. Quick analysis of Burlington Stores Inc (30 sec.)










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

How much money do you get?

How much money do you get?
$0.00
When do you have the money?
1 year
How often do you get paid?
0.0%

What is your share worth?

Current worth
$16.64
Expected worth in 1 year
$20.58
How sure are you?
70.0%

+ What do you gain per year?

Total Gains per Share
$3.94
Return On Investment
1.3%

For what price can you sell your share?

Current Price per Share
$292.81
Expected price per share
$279.51 - $298.89
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Burlington Stores Inc (5 min.)




Live pricePrice per Share (EOD)
$292.81
Intrinsic Value Per Share
$-92.55 - $33.89
Total Value Per Share
$-75.91 - $50.53

2.2. Growth of Burlington Stores Inc (5 min.)




Is Burlington Stores Inc growing?

Current yearPrevious yearGrowGrow %
How rich?$1b$765.2m$222m22.5%

How much money is Burlington Stores Inc making?

Current yearPrevious yearGrowGrow %
Making money$107m$66.4m$40.6m38.0%
Net Profit Margin3.9%2.6%--

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

2.3. Financial Health of Burlington Stores Inc (5 min.)




2.4. Comparing to competitors in the Apparel Retail industry (5 min.)




  Industry Rankings (Apparel Retail)  


Richest
#15 / 86

Most Profit
#12 / 86
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Burlington Stores Inc?

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

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

Speculation

The Price per Share of Burlington Stores Inc is $292.81. 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 Burlington Stores Inc.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Burlington Stores Inc, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is $16.64. Based on the TTM, the Book Value Change Per Share is $0.99 per quarter. Based on the YOY, the Book Value Change Per Share is $0.77 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 $0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Burlington Stores Inc.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps1.150.4%1.660.6%1.020.3%0.920.3%0.950.3%
Usd Book Value Change Per Share0.590.2%0.990.3%0.770.3%0.600.2%0.460.2%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share0.590.2%0.990.3%0.770.3%0.600.2%0.460.2%
Usd Price Per Share260.32-188.11-185.81-211.88-155.32-
Price to Earnings Ratio56.76-36.88-87.34-88.68-60.45-
Price-to-Total Gains Ratio441.47-279.94-790.11-262.85-301.18-
Price to Book Ratio15.65-12.11-15.82-24.97-0.01-
Price-to-Total Gains Ratio441.47-279.94-790.11-262.85-301.18-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share292.81
Number of shares3
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.990.60
Usd Total Gains Per Share0.990.60
Gains per Quarter (3 shares)2.961.79
Gains per Year (3 shares)11.827.17
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1012207-3
2024140144
30352602211
40473802918
50595003625
60716204332
70837405039
80958605746
901069806553
10011811007260

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%12.00.00.0100.0%18.02.00.090.0%37.03.00.092.5%40.010.00.080.0%
Book Value Change Per Share4.00.00.0100.0%10.02.00.083.3%16.04.00.080.0%28.012.00.070.0%30.017.03.060.0%
Dividend per Share0.00.04.00.0%0.00.012.00.0%0.00.020.00.0%0.00.040.00.0%6.00.044.012.0%
Total Gains per Share4.00.00.0100.0%10.02.00.083.3%16.04.00.080.0%28.012.00.070.0%33.016.01.066.0%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Burlington Stores Inc compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--0.5900.985-40%0.772-24%0.598-1%0.463+27%
Book Value Per Share--16.63915.322+9%11.720+42%10.063+65%5.167+222%
Current Ratio--1.0361.096-5%1.159-11%1.262-18%1.150-10%
Debt To Asset Ratio--0.8630.872-1%0.892-3%0.906-5%0.954-9%
Debt To Equity Ratio--6.3076.827-8%8.344-24%11.166-44%8.839-29%
Dividend Per Share----0%-0%-0%-0%
Enterprise Value--10654675960.0006160825142.515+73%6414484070.000+66%8652333075.503+23%6340542901.876+68%
Eps--1.1471.662-31%1.016+13%0.916+25%0.953+20%
Ev To Ebitda Ratio--13.1276.640+98%8.886+48%5.982+119%6.156+113%
Ev To Sales Ratio--1.0800.600+80%0.691+56%1.092-1%0.868+24%
Free Cash Flow Per Share---0.5591.319-142%1.323-142%0.931-160%0.965-158%
Free Cash Flow To Equity Per Share---1.2760.459-378%0.154-926%0.365-450%0.194-757%
Gross Profit Margin--1.0000.838+19%0.557+79%0.787+27%0.738+35%
Intrinsic Value_10Y_max--33.893--------
Intrinsic Value_10Y_min---92.551--------
Intrinsic Value_1Y_max--3.799--------
Intrinsic Value_1Y_min--0.662--------
Intrinsic Value_3Y_max--11.109--------
Intrinsic Value_3Y_min---6.605--------
Intrinsic Value_5Y_max--18.047--------
Intrinsic Value_5Y_min---23.235--------
Market Cap18640987344.000+10%16745864960.00012116973392.515+38%12133217820.000+38%14064949625.503+19%10500093126.876+59%
Net Profit Margin--0.0300.039-24%0.026+14%0.011+183%0.027+13%
Operating Margin--0.0470.061-23%0.049-4%0.021+125%0.045+4%
Operating Ratio--0.9570.940+2%0.954+0%0.981-2%0.956+0%
Pb Ratio17.598+11%15.64512.108+29%15.815-1%24.970-37%0.009+168533%
Pe Ratio63.842+11%56.75836.875+54%87.343-35%88.681-36%60.449-6%
Price Per Share292.810+11%260.320188.110+38%185.805+40%211.876+23%155.324+68%
Price To Free Cash Flow Ratio-130.936-12%-116.407-28.757-75%60.968-291%14.855-884%-873.216+650%
Price To Total Gains Ratio496.570+11%441.471279.941+58%790.113-44%262.851+68%301.178+47%
Quick Ratio--0.3490.401-13%0.372-6%0.547-36%0.329+6%
Return On Assets--0.0090.014-32%0.009+2%0.009+7%0.016-42%
Return On Equity--0.0690.108-36%0.084-18%0.054+27%0.164-58%
Total Gains Per Share--0.5900.985-40%0.772-24%0.598-1%0.463+27%
Usd Book Value--1070337000.000987292750.000+8%765241500.000+40%663270450.000+61%338980800.000+216%
Usd Book Value Change Per Share--0.5900.985-40%0.772-24%0.598-1%0.463+27%
Usd Book Value Per Share--16.63915.322+9%11.720+42%10.063+65%5.167+222%
Usd Dividend Per Share----0%-0%-0%-0%
Usd Enterprise Value--10654675960.0006160825142.515+73%6414484070.000+66%8652333075.503+23%6340542901.876+68%
Usd Eps--1.1471.662-31%1.016+13%0.916+25%0.953+20%
Usd Free Cash Flow---35964000.00085185500.000-142%86550000.000-142%62365050.000-158%66304350.000-154%
Usd Free Cash Flow Per Share---0.5591.319-142%1.323-142%0.931-160%0.965-158%
Usd Free Cash Flow To Equity Per Share---1.2760.459-378%0.154-926%0.365-450%0.194-757%
Usd Market Cap18640987344.000+10%16745864960.00012116973392.515+38%12133217820.000+38%14064949625.503+19%10500093126.876+59%
Usd Price Per Share292.810+11%260.320188.110+38%185.805+40%211.876+23%155.324+68%
Usd Profit--73760000.000107070750.000-31%66405750.000+11%60858500.000+21%65152625.000+13%
Usd Revenue--2465517000.0002560693500.000-4%2274183250.000+8%2116677900.000+16%1794793500.000+37%
Usd Total Gains Per Share--0.5900.985-40%0.772-24%0.598-1%0.463+27%
 EOD+5 -3MRQTTM+15 -23YOY+22 -165Y+25 -1310Y+26 -12

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1563.842
Price to Book Ratio (EOD)Between0-117.598
Net Profit Margin (MRQ)Greater than00.030
Operating Margin (MRQ)Greater than00.047
Quick Ratio (MRQ)Greater than10.349
Current Ratio (MRQ)Greater than11.036
Debt to Asset Ratio (MRQ)Less than10.863
Debt to Equity Ratio (MRQ)Less than16.307
Return on Equity (MRQ)Greater than0.150.069
Return on Assets (MRQ)Greater than0.050.009
Total4/10 (40.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5065.384
Ma 20Greater thanMa 50276.786
Ma 50Greater thanMa 100263.886
Ma 100Greater thanMa 200262.911
OpenGreater thanClose289.640
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Burlington Stores Inc

Burlington Stores, Inc. operates as a retailer of branded merchandise in the United States. The company provides fashion-focused merchandise, including women's ready-to-wear apparel, menswear, youth apparel, footwear, accessories, toys, gifts, and coats, as well as baby, home, and beauty products. It operates stores under the Burlington Stores, and Cohoes Fashions brand names in Washington D.C. and Puerto Rico. Burlington Stores, Inc. was founded in 1972 and is headquartered in Burlington, New Jersey.

Fundamental data was last updated by Penke on 2024-11-16 15:40:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

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

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is expensive.
Based on the earnings, the company is overpriced.
Based on how much money comes from the company's main activities, the company is expensive.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Burlington Stores Inc earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Burlington Stores Inc to the Apparel Retail industry mean.
  • A Net Profit Margin of 3.0% means that $0.03 for each $1 in revenue is generated as profit.

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

  • The MRQ is 3.0%. The company is making a profit. +1
  • The TTM is 3.9%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ3.0%TTM3.9%-0.9%
TTM3.9%YOY2.6%+1.3%
TTM3.9%5Y1.1%+2.9%
5Y1.1%10Y2.7%-1.6%
Compared to industry (Apparel Retail)
PeriodCompanyIndustry (mean)+/- 
MRQ3.0%2.4%+0.6%
TTM3.9%2.3%+1.6%
YOY2.6%2.9%-0.3%
5Y1.1%1.0%+0.1%
10Y2.7%1.9%+0.8%
4.3.1.2. Return on Assets

Shows how efficient Burlington Stores Inc is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Burlington Stores Inc to the Apparel Retail industry mean.
  • 0.9% Return on Assets means that Burlington Stores Inc generated $0.01 profit for each $1 in assets.

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

  • The MRQ is 0.9%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 1.4%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ0.9%TTM1.4%-0.4%
TTM1.4%YOY0.9%+0.5%
TTM1.4%5Y0.9%+0.5%
5Y0.9%10Y1.6%-0.7%
Compared to industry (Apparel Retail)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9%0.8%+0.1%
TTM1.4%1.0%+0.4%
YOY0.9%0.9%+0.0%
5Y0.9%0.7%+0.2%
10Y1.6%1.0%+0.6%
4.3.1.3. Return on Equity

Shows how efficient Burlington Stores Inc is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Burlington Stores Inc to the Apparel Retail industry mean.
  • 6.9% Return on Equity means Burlington Stores Inc generated $0.07 for each $1 the owners (shareholders) invested.

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

  • The MRQ is 6.9%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 10.8%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ6.9%TTM10.8%-3.9%
TTM10.8%YOY8.4%+2.3%
TTM10.8%5Y5.4%+5.3%
5Y5.4%10Y16.4%-11.0%
Compared to industry (Apparel Retail)
PeriodCompanyIndustry (mean)+/- 
MRQ6.9%3.7%+3.2%
TTM10.8%3.1%+7.7%
YOY8.4%3.0%+5.4%
5Y5.4%1.0%+4.4%
10Y16.4%2.4%+14.0%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Burlington Stores Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Burlington Stores Inc is operating .

  • Measures how much profit Burlington Stores Inc makes for each $1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Burlington Stores Inc to the Apparel Retail industry mean.
  • An Operating Margin of 4.7% means the company generated $0.05  for each $1 in revenue (before taxes).

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

  • The MRQ is 4.7%. The company is operating less efficient.
  • The TTM is 6.1%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ4.7%TTM6.1%-1.4%
TTM6.1%YOY4.9%+1.2%
TTM6.1%5Y2.1%+4.0%
5Y2.1%10Y4.5%-2.4%
Compared to industry (Apparel Retail)
PeriodCompanyIndustry (mean)+/- 
MRQ4.7%4.7%+0.0%
TTM6.1%5.5%+0.6%
YOY4.9%4.9%+0.0%
5Y2.1%2.1%0.0%
10Y4.5%2.9%+1.6%
4.3.2.2. Operating Ratio

Measures how efficient Burlington Stores Inc is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Apparel Retail industry mean).
  • An Operation Ratio of 0.96 means that the operating costs are $0.96 for each $1 in net sales.

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

  • The MRQ is 0.957. The company is less efficient in keeping operating costs low.
  • The TTM is 0.940. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.957TTM0.940+0.016
TTM0.940YOY0.954-0.014
TTM0.9405Y0.981-0.041
5Y0.98110Y0.956+0.025
Compared to industry (Apparel Retail)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9571.014-0.057
TTM0.9401.027-0.087
YOY0.9541.013-0.059
5Y0.9811.023-0.042
10Y0.9561.008-0.052
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Burlington Stores Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Burlington Stores Inc is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Apparel Retail industry mean).
  • A Current Ratio of 1.04 means the company has $1.04 in assets for each $1 in short-term debts.

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

  • The MRQ is 1.036. The company is just able to pay all its short-term debts.
  • The TTM is 1.096. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.036TTM1.096-0.060
TTM1.096YOY1.159-0.063
TTM1.0965Y1.262-0.166
5Y1.26210Y1.150+0.112
Compared to industry (Apparel Retail)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0361.555-0.519
TTM1.0961.626-0.530
YOY1.1591.651-0.492
5Y1.2621.691-0.429
10Y1.1501.793-0.643
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Burlington Stores Inc to the Apparel Retail industry mean.
  • A Quick Ratio of 0.35 means the company can pay off $0.35 for each $1 in debt (using most liquid assets).

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

  • The MRQ is 0.349. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.401. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.349TTM0.401-0.053
TTM0.401YOY0.372+0.030
TTM0.4015Y0.547-0.146
5Y0.54710Y0.329+0.219
Compared to industry (Apparel Retail)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3490.404-0.055
TTM0.4010.449-0.048
YOY0.3720.590-0.218
5Y0.5470.682-0.135
10Y0.3290.731-0.402
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Burlington Stores Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Burlington Stores Inc assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Burlington Stores Inc to Apparel Retail industry mean.
  • A Debt to Asset Ratio of 0.86 means that Burlington Stores Inc assets are financed with 86.3% credit (debt) and the remaining percentage (100% - 86.3%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.863. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.872. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.863TTM0.872-0.008
TTM0.872YOY0.892-0.020
TTM0.8725Y0.906-0.034
5Y0.90610Y0.954-0.048
Compared to industry (Apparel Retail)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8630.578+0.285
TTM0.8720.576+0.296
YOY0.8920.567+0.325
5Y0.9060.579+0.327
10Y0.9540.500+0.454
4.5.4.2. Debt to Equity Ratio

Measures if Burlington Stores Inc is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Burlington Stores Inc to the Apparel Retail industry mean.
  • A Debt to Equity ratio of 630.7% means that company has $6.31 debt for each $1 in shareholders equity.

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

  • The MRQ is 6.307. The company is unable to pay all its debts with equity. -1
  • The TTM is 6.827. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ6.307TTM6.827-0.520
TTM6.827YOY8.344-1.516
TTM6.8275Y11.166-4.338
5Y11.16610Y8.839+2.327
Compared to industry (Apparel Retail)
PeriodCompanyIndustry (mean)+/- 
MRQ6.3071.151+5.156
TTM6.8271.291+5.536
YOY8.3441.231+7.113
5Y11.1661.352+9.814
10Y8.8391.185+7.654
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 Burlington Stores Inc generates.

  • Above 15 is considered overpriced but always compare Burlington Stores Inc to the Apparel Retail industry mean.
  • A PE ratio of 56.76 means the investor is paying $56.76 for every $1 in earnings.

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

  • The EOD is 63.842. Based on the earnings, the company is expensive. -2
  • The MRQ is 56.758. Based on the earnings, the company is expensive. -2
  • The TTM is 36.875. Based on the earnings, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD63.842MRQ56.758+7.084
MRQ56.758TTM36.875+19.883
TTM36.875YOY87.343-50.467
TTM36.8755Y88.681-51.806
5Y88.68110Y60.449+28.232
Compared to industry (Apparel Retail)
PeriodCompanyIndustry (mean)+/- 
EOD63.8425.847+57.995
MRQ56.7587.850+48.908
TTM36.8759.916+26.959
YOY87.3434.174+83.169
5Y88.6817.107+81.574
10Y60.44910.948+49.501
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 Burlington Stores Inc:

  • The EOD is -130.936. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -116.407. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -28.757. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-130.936MRQ-116.407-14.529
MRQ-116.407TTM-28.757-87.650
TTM-28.757YOY60.968-89.725
TTM-28.7575Y14.855-43.612
5Y14.85510Y-873.216+888.071
Compared to industry (Apparel Retail)
PeriodCompanyIndustry (mean)+/- 
EOD-130.9362.934-133.870
MRQ-116.4074.364-120.771
TTM-28.7572.781-31.538
YOY60.9682.791+58.177
5Y14.8553.101+11.754
10Y-873.2161.713-874.929
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 Burlington Stores Inc is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Apparel Retail industry mean).
  • A PB ratio of 15.65 means the investor is paying $15.65 for each $1 in book value.

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

  • The EOD is 17.598. Based on the equity, the company is expensive. -2
  • The MRQ is 15.645. Based on the equity, the company is expensive. -2
  • The TTM is 12.108. Based on the equity, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD17.598MRQ15.645+1.953
MRQ15.645TTM12.108+3.537
TTM12.108YOY15.815-3.707
TTM12.1085Y24.970-12.862
5Y24.97010Y0.009+24.960
Compared to industry (Apparel Retail)
PeriodCompanyIndustry (mean)+/- 
EOD17.5981.309+16.289
MRQ15.6451.452+14.193
TTM12.1081.432+10.676
YOY15.8151.455+14.360
5Y24.9702.065+22.905
10Y0.0092.188-2.179
4.6.2. Total Gains per Share

2.4. Latest News of Burlington Stores Inc

Does Burlington Stores 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 Burlington Stores Inc to keep up to date. Note: the news is often already included in the price.

DateTitleRead
2024-11-26
17:07
Burlington Stores Revenue Surges, Outlook Signals Offerings Resonating Ahead of HolidaysRead
2024-11-25
21:45
TJX Stock Isn’t a Bargain Like the Clothes It Sells. It’s Worth Buying Anyway.Read
2024-11-22
18:30
AI Server Leader Dell Stays In Rally Mode Ahead Of Quarterly Results; CrowdStrike Also On TapRead

4.7 Holders & Insider Transactions

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

4.8.1. Institutions holding Burlington Stores Inc

Institutions are holding 102.626% of the shares of Burlington Stores Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30Vanguard Group Inc10.02140.029463798451649992.6549
2024-06-30BlackRock Inc9.92050.03436315594231540.368
2024-06-30Capital Research & Mgmt Co - Division 39.55890.30076085448-1309298-17.7058
2024-06-30Morgan Stanley - Brokerage Accounts8.52130.050454248441315142.4845
2024-06-30JPMorgan Chase & Co5.92240.074337703103006738.6658
2024-06-30T. Rowe Price Investment Management,Inc.4.04090.38972572546-1454536-36.1189
2024-06-30State Street Corp3.40410.02272167120-19336-0.8844
2024-06-30T. Rowe Price Associates, Inc.2.32480.04251479994-204251-12.1272
2024-06-30Citadel Advisors Llc1.86030.05751184287-213916-15.2994
2024-06-30FMR Inc1.74040.0171107953-323736-22.6122
2024-06-30HHG PLC1.69980.13911082145-7654-0.7023
2024-06-30Geode Capital Management, LLC1.660.02221056800322083.1435
2024-06-30SRS Investment Management, LLC1.58023.28621006019798059383.756
2024-06-301832 Asset Management L.P1.29530.1608824618-4600-0.5547
2024-06-30NORGES BANK1.23530.0282786395383955.133
2024-06-30Bank of New York Mellon Corp1.21270.0351772010644109.1026
2024-06-30Ameriprise Financial Inc1.21210.050177167912104118.6034
2024-06-30Anomaly Capital Management, LP1.14696.668273017518776034.6156
2024-06-30Alyeska Investment Group, L.P.1.12760.9848717827-63209-8.093
2024-06-30ClearBridge Advisors, LLC1.04230.1293663527140802.168
Total 70.527212.522544899136-1724243-3.8%

4.9.2. Funds holding Burlington Stores Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30VA CollegeAmerica Amcap 529A3.20230.59972038665-797164-28.1104
2024-09-30Capital Group AMCAP Composite3.20230.59972038665-797164-28.1104
2024-09-30Vanguard Total Stock Mkt Idx Inv3.17480.0303202114514960.0741
2024-10-31iShares Core S&P Mid-Cap ETF3.12170.5386198734510720.054
2024-09-30Capital Group Growth Fnd of Amer Comp2.98490.17151900277-312266-14.1134
2024-09-30American Funds Growth Fund of Amer A2.98490.17151900277-312266-14.1134
2024-09-30Eaton Vance Atlanta Capital SMID-Cap I2.24182.4295142716800
2024-09-30Vanguard Mid Cap Index Institutional2.12320.20311351705-14111-1.0332
2024-09-30T. Rowe Price Mid-Cap Growth1.75980.94131120300-2400-0.2138
2024-09-30T. Rowe Price US Mid-Cap Growth Equity1.75980.94131120300-3100-0.2759
2024-09-30Vanguard Institutional Extnd Mkt Idx Tr1.47980.2278942061-33113-3.3956
2024-09-30Vanguard Growth Index Investor1.25770.0807800654431035.6898
2024-09-30Vanguard Explorer Inv0.90460.6744575889-184285-24.2425
2024-09-30Janus Inst Mid Cap Growth CF0.8970.6601571031-133228-18.9175
2024-08-31Janus Henderson Enterprise D0.8970.6811571031-82997-12.6901
2024-09-30American Funds Fundamental Invs A0.88820.105565434-185576-24.7102
2024-09-30Capital Group Fundamental Invtrs Comp0.88820.105565434-185576-24.7102
2024-09-30MFS Mid Cap Growth A0.8380.9347533510270905.3493
2024-09-30MFS Mid Cap Growth Equity0.8380.93475335105335100
2024-09-30Strategic Advisers U.S. Total Stock{mg}0.80550.171551279345280.8909
Total 36.249511.201523077194-2432447-10.5%

5.3. Insider Transactions

Insiders are holding 0.388% of the shares of Burlington Stores Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-10-07Travis MarquetteSELL84250.91
2024-09-19Paul SullivanSELL1705277.05
2024-08-01Jennifer VecchioSELL494255.37
2024-03-20Jennifer VecchioSELL5025225.24
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

Balance Sheet of 2024-07-31. Currency in USD. All numbers in thousands.

Summary
Total Assets7,821,436
Total Liabilities6,751,099
Total Stockholder Equity1,070,337
 As reported
Total Liabilities 6,751,099
Total Stockholder Equity+ 1,070,337
Total Assets = 7,821,436

Assets

Total Assets7,821,436
Total Current Assets2,257,924
Long-term Assets5,563,512
Total Current Assets
Cash And Cash Equivalents 659,910
Net Receivables 99,659
Inventory 1,222,714
Other Current Assets 275,641
Total Current Assets  (as reported)2,257,924
Total Current Assets  (calculated)2,257,924
+/-0
Long-term Assets
Property Plant Equipment 5,207,987
Goodwill 47,064
Intangible Assets 238,000
Long-term Assets Other 48,181
Long-term Assets  (as reported)5,563,512
Long-term Assets  (calculated)5,541,232
+/- 22,280

Liabilities & Shareholders' Equity

Total Current Liabilities2,178,655
Long-term Liabilities4,572,444
Total Stockholder Equity1,070,337
Total Current Liabilities
Short-term Debt 945,590
Short Long Term Debt 167,892
Accounts payable 1,017,449
Other Current Liabilities 215,616
Total Current Liabilities  (as reported)2,178,655
Total Current Liabilities  (calculated)2,346,547
+/- 167,892
Long-term Liabilities
Long term Debt 1,234,521
Capital Lease Obligations 3,409,406
Long-term Liabilities Other 74,092
Long-term Liabilities  (as reported)4,572,444
Long-term Liabilities  (calculated)4,718,019
+/- 145,575
Total Stockholder Equity
Common Stock8
Retained Earnings 1,136,338
Accumulated Other Comprehensive Income 25,541
Other Stockholders Equity -91,550
Total Stockholder Equity (as reported)1,070,337
Total Stockholder Equity (calculated)1,070,337
+/-0
Other
Capital Stock8
Cash and Short Term Investments 659,910
Common Stock Shares Outstanding 64,328
Liabilities and Stockholders Equity 7,821,436
Net Debt 4,151,909
Net Invested Capital 2,472,750
Net Working Capital 79,269
Property Plant and Equipment Gross 5,207,987
Short Long Term Debt Total 4,811,819



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-07-312024-04-302024-01-312023-10-312023-07-312023-04-302023-01-312022-10-312022-07-312022-04-302022-01-312021-10-312021-07-312021-04-302021-01-312020-10-312020-07-312020-04-302020-01-312019-10-312019-07-312019-04-302019-01-312018-10-312018-07-312018-04-302018-01-312017-10-312017-07-312017-04-302017-01-312016-10-312016-07-312016-04-302016-01-312015-10-312015-07-312015-04-302015-01-312014-10-312014-07-312014-04-302014-01-312013-10-312013-07-312013-04-302013-01-312012-10-312012-07-312012-04-30
> Total Assets 
0
0
0
2,478,082
2,594,200
2,565,900
2,980,892
2,621,092
2,547,759
2,555,302
2,796,901
2,624,569
2,683,114
2,673,624
2,805,317
2,580,147
2,605,901
2,566,254
2,688,120
2,574,483
2,558,858
2,611,768
2,843,363
2,812,829
2,825,446
2,930,621
3,206,914
3,079,172
5,065,239
5,046,437
5,507,587
5,593,859
6,640,677
6,369,934
6,908,796
6,781,092
7,051,044
6,992,501
7,277,827
7,089,513
6,933,482
6,733,361
7,101,510
7,269,597
7,003,879
6,915,538
7,493,700
7,706,840
7,695,252
7,821,436
7,821,4367,695,2527,706,8407,493,7006,915,5387,003,8797,269,5977,101,5106,733,3616,933,4827,089,5137,277,8276,992,5017,051,0446,781,0926,908,7966,369,9346,640,6775,593,8595,507,5875,046,4375,065,2393,079,1723,206,9142,930,6212,825,4462,812,8292,843,3632,611,7682,558,8582,574,4832,688,1202,566,2542,605,9012,580,1472,805,3172,673,6242,683,1142,624,5692,796,9012,555,3022,547,7592,621,0922,980,8922,565,9002,594,2002,478,082000
   > Total Current Assets 
0
0
0
879,654
1,001,686
959,594
1,364,875
1,016,520
951,014
938,573
1,156,499
987,483
1,056,572
1,037,023
1,145,331
932,982
981,490
932,031
1,046,876
928,324
914,724
948,463
1,150,455
1,100,433
1,100,901
1,173,993
1,398,627
1,271,900
1,251,801
1,185,909
1,415,145
1,417,371
2,229,880
1,891,790
2,634,861
2,510,616
2,738,098
2,663,915
2,772,065
2,547,644
2,181,242
1,936,103
2,099,781
2,283,792
1,990,465
1,917,070
2,214,832
2,327,024
2,238,127
2,257,924
2,257,9242,238,1272,327,0242,214,8321,917,0701,990,4652,283,7922,099,7811,936,1032,181,2422,547,6442,772,0652,663,9152,738,0982,510,6162,634,8611,891,7902,229,8801,417,3711,415,1451,185,9091,251,8011,271,9001,398,6271,173,9931,100,9011,100,4331,150,455948,463914,724928,3241,046,876932,031981,490932,9821,145,3311,037,0231,056,572987,4831,156,499938,573951,0141,016,5201,364,875959,5941,001,686879,654000
       Cash And Cash Equivalents 
0
0
0
43,336
102,672
33,407
31,557
132,984
69,490
29,291
29,437
25,349
34,748
27,231
28,847
20,915
28,100
30,469
32,799
81,597
29,588
32,648
48,080
133,286
83,008
89,585
85,377
112,274
105,031
97,207
140,514
403,074
1,488,470
1,077,146
1,348,691
1,380,276
1,530,600
1,344,318
1,185,383
1,091,091
627,050
454,985
428,583
872,623
532,443
520,974
615,863
925,359
742,332
659,910
659,910742,332925,359615,863520,974532,443872,623428,583454,985627,0501,091,0911,185,3831,344,3181,530,6001,380,2761,348,6911,077,1461,488,470403,074140,51497,207105,031112,27485,37789,58583,008133,28648,08032,64829,58881,59732,79930,46928,10020,91528,84727,23134,74825,34929,43729,29169,490132,98431,55733,407102,67243,336000
       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
5,065
4,390
2,213
483
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000004832,2134,3905,0650000000000000000000000000
       Net Receivables 
0
0
0
41,734
46,362
41,640
54,619
35,678
44,084
43,678
53,484
49,716
45,717
38,979
49,018
38,571
51,371
41,902
59,757
43,252
52,980
58,941
78,995
71,649
82,758
71,026
86,069
58,752
99,461
98,201
117,493
91,508
12,375
50,255
72,728
62,161
83,350
78,761
90,705
54,089
77,708
70,858
80,641
71,091
78,477
80,742
91,579
74,361
100,654
99,659
99,659100,65474,36191,57980,74278,47771,09180,64170,85877,70854,08990,70578,76183,35062,16172,72850,25512,37591,508117,49398,20199,46158,75286,06971,02682,75871,64978,99558,94152,98043,25259,75741,90251,37138,57149,01838,97945,71749,71653,48443,67844,08435,67854,61941,64046,36241,734000
       Other Current Assets 
0
0
0
114,394
125,433
136,239
376,273
127,806
129,813
154,094
173,698
123,710
153,794
168,472
133,455
89,968
97,325
114,695
131,851
101,584
106,619
129,889
119,717
142,936
148,576
169,456
170,585
146,691
151,496
166,714
152,752
145,541
103,127
156,835
346,456
327,391
356,573
412,684
436,228
381,455
219,380
143,564
145,470
131,691
136,751
148,711
178,261
239,463
254,341
275,641
275,641254,341239,463178,261148,711136,751131,691145,470143,564219,380381,455436,228412,684356,573327,391346,456156,835103,127145,541152,752166,714151,496146,691170,585169,456148,576142,936119,717129,889106,619101,584131,851114,69597,32589,968133,455168,472153,794123,710173,698154,094129,813127,806376,273136,239125,433114,394000
   > Long-term Assets 
0
0
0
1,598,428
1,592,514
1,606,306
1,616,017
1,604,572
1,596,745
1,616,729
1,640,402
1,637,086
1,626,542
1,636,601
1,659,986
1,647,165
1,624,411
1,634,223
1,641,244
1,646,159
1,644,134
1,663,305
1,692,908
1,712,396
1,724,545
1,756,628
1,808,287
1,807,272
3,813,438
3,860,528
4,092,442
4,176,488
4,410,797
4,478,144
4,273,935
4,270,476
4,312,946
4,328,586
4,505,762
4,541,869
4,752,240
4,797,258
5,001,729
4,985,805
5,013,414
4,998,468
5,278,868
5,379,816
5,457,125
5,563,512
5,563,5125,457,1255,379,8165,278,8684,998,4685,013,4144,985,8055,001,7294,797,2584,752,2404,541,8694,505,7624,328,5864,312,9464,270,4764,273,9354,478,1444,410,7974,176,4884,092,4423,860,5283,813,4381,807,2721,808,2871,756,6281,724,5451,712,3961,692,9081,663,3051,644,1341,646,1591,641,2441,634,2231,624,4111,647,1651,659,9861,636,6011,626,5421,637,0861,640,4021,616,7291,596,7451,604,5721,616,0171,606,3061,592,5141,598,428000
       Property Plant Equipment 
0
0
0
878,305
871,610
882,190
895,412
902,657
907,772
932,566
964,217
970,419
967,054
986,395
1,018,188
1,018,570
1,011,869
1,024,919
1,040,297
1,049,447
1,055,171
1,080,181
1,111,949
1,134,772
1,148,257
1,178,989
1,239,483
1,253,705
3,432,937
3,478,390
3,713,663
3,800,284
3,843,843
3,888,395
3,907,745
3,908,229
3,955,341
3,974,384
4,153,556
4,190,710
4,384,285
4,441,234
4,618,137
4,613,937
4,646,708
4,625,064
4,898,200
5,013,093
5,083,708
5,207,987
5,207,9875,083,7085,013,0934,898,2004,625,0644,646,7084,613,9374,618,1374,441,2344,384,2854,190,7104,153,5563,974,3843,955,3413,908,2293,907,7453,888,3953,843,8433,800,2843,713,6633,478,3903,432,9371,253,7051,239,4831,178,9891,148,2571,134,7721,111,9491,080,1811,055,1711,049,4471,040,2971,024,9191,011,8691,018,5701,018,188986,395967,054970,419964,217932,566907,772902,657895,412882,190871,610878,305000
       Goodwill 
0
0
0
47,064
47,064
47,064
47,064
47,064
47,064
47,064
47,064
47,064
47,064
47,064
47,064
47,064
47,064
47,064
47,064
47,064
47,064
47,064
47,064
47,064
47,064
47,064
47,064
47,064
47,064
47,064
47,064
47,064
47,064
47,064
47,064
47,064
47,064
47,064
47,064
47,064
47,064
47,064
47,064
47,064
47,064
47,064
47,064
47,064
47,064
47,064
47,06447,06447,06447,06447,06447,06447,06447,06447,06447,06447,06447,06447,06447,06447,06447,06447,06447,06447,06447,06447,06447,06447,06447,06447,06447,06447,06447,06447,06447,06447,06447,06447,06447,06447,06447,06447,06447,06447,06447,06447,06447,06447,06447,06447,06447,06447,064000
       Intangible Assets 
0
0
0
560,081
551,200
544,315
537,429
530,553
523,933
517,349
510,807
504,397
498,291
492,250
486,210
476,753
470,482
464,581
458,680
451,180
445,150
439,221
433,374
426,947
421,605
416,448
411,149
402,324
238,941
238,829
238,780
238,731
238,683
238,634
238,585
238,000
238,000
238,000
238,000
238,000
238,000
238,000
238,000
238,000
238,000
238,000
238,000
238,000
238,000
238,000
238,000238,000238,000238,000238,000238,000238,000238,000238,000238,000238,000238,000238,000238,000238,000238,585238,634238,683238,731238,780238,829238,941402,324411,149416,448421,605426,947433,374439,221445,150451,180458,680464,581470,482476,753486,210492,250498,291504,397510,807517,349523,933530,553537,429544,315551,200560,081000
> Total Liabilities 
0
0
0
3,587,540
4,050,187
4,081,057
3,196,676
2,771,560
2,684,026
2,695,448
2,964,766
2,690,520
2,713,466
2,714,261
2,927,254
2,679,169
2,711,139
2,669,988
2,823,524
2,624,295
2,599,766
2,707,668
2,953,896
2,726,055
2,714,175
2,777,328
3,013,531
2,756,462
4,786,691
4,731,300
5,115,999
5,065,710
6,361,576
6,107,674
6,622,220
6,316,338
6,511,152
6,316,806
6,561,020
6,329,096
6,217,326
6,099,484
6,462,782
6,474,692
6,202,405
6,089,679
6,643,224
6,709,908
6,663,826
6,751,099
6,751,0996,663,8266,709,9086,643,2246,089,6796,202,4056,474,6926,462,7826,099,4846,217,3266,329,0966,561,0206,316,8066,511,1526,316,3386,622,2206,107,6746,361,5765,065,7105,115,9994,731,3004,786,6912,756,4623,013,5312,777,3282,714,1752,726,0552,953,8962,707,6682,599,7662,624,2952,823,5242,669,9882,711,1392,679,1692,927,2542,714,2612,713,4662,690,5202,964,7662,695,4482,684,0262,771,5603,196,6764,081,0574,050,1873,587,540000
   > Total Current Liabilities 
0
0
0
740,055
861,972
836,042
1,219,021
903,816
826,170
836,256
1,078,907
933,117
894,676
870,431
1,032,719
886,588
874,909
838,900
1,019,659
996,834
947,320
923,296
1,127,675
1,119,631
1,091,649
1,120,089
1,403,396
1,247,742
1,343,890
1,315,768
1,607,646
1,461,901
1,355,406
1,225,197
1,740,646
1,683,996
1,728,701
1,803,484
2,079,495
1,947,647
1,729,496
1,609,050
1,878,409
1,911,951
1,718,513
1,643,702
1,954,576
2,028,786
2,097,322
2,178,655
2,178,6552,097,3222,028,7861,954,5761,643,7021,718,5131,911,9511,878,4091,609,0501,729,4961,947,6472,079,4951,803,4841,728,7011,683,9961,740,6461,225,1971,355,4061,461,9011,607,6461,315,7681,343,8901,247,7421,403,3961,120,0891,091,6491,119,6311,127,675923,296947,320996,8341,019,659838,900874,909886,5881,032,719870,431894,676933,1171,078,907836,256826,170903,8161,219,021836,042861,972740,055000
       Short-term Debt 
0
0
0
784
9,737
9,663
231,460
59,026
1,070
1,250
13,275
1,167
1,195
1,340
1,376
1,403
1,452
1,512
1,574
1,638
1,696
1,823
1,942
13,164
13,040
2,755
2,800
2,924
276,400
280,587
297,058
305,762
272,695
280,971
297,580
308,528
317,221
340,377
360,391
373,150
389,213
389,881
404,584
414,745
416,375
414,133
426,273
836,493
564,590
945,590
945,590564,590836,493426,273414,133416,375414,745404,584389,881389,213373,150360,391340,377317,221308,528297,580280,971272,695305,762297,058280,587276,4002,9242,8002,75513,04013,1641,9421,8231,6961,6381,5741,5121,4521,4031,3761,3401,1951,16713,2751,2501,07059,026231,4609,6639,737784000
       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
13,867
13,970
13,703
168,642
167,892
167,892168,64213,70313,97013,867000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
500,406
630,660
555,593
708,399
542,987
575,912
564,531
766,510
621,682
631,790
590,498
704,187
598,199
594,381
546,035
691,971
640,326
608,919
603,960
764,563
736,252
726,635
761,658
967,236
848,561
707,672
690,597
888,434
759,107
701,922
492,349
920,944
862,638
906,960
979,973
1,174,252
1,080,802
962,208
800,742
953,680
955,793
829,212
773,494
939,658
956,350
929,759
1,017,449
1,017,449929,759956,350939,658773,494829,212955,793953,680800,742962,2081,080,8021,174,252979,973906,960862,638920,944492,349701,922759,107888,434690,597707,672848,561967,236761,658726,635736,252764,563603,960608,919640,326691,971546,035594,381598,199704,187590,498631,790621,682766,510564,531575,912542,987708,399555,593630,660500,406000
       Other Current Liabilities 
0
0
0
238,865
221,575
270,786
279,162
301,803
249,188
270,475
299,122
310,268
261,691
278,593
327,156
286,986
279,076
291,353
326,114
354,870
336,705
317,513
361,170
370,215
351,974
355,676
433,360
396,257
359,818
344,584
422,154
397,032
380,789
451,877
522,122
512,830
504,520
483,134
544,852
493,695
378,075
418,427
520,145
541,413
472,926
456,075
588,645
235,943
602,973
215,616
215,616602,973235,943588,645456,075472,926541,413520,145418,427378,075493,695544,852483,134504,520512,830522,122451,877380,789397,032422,154344,584359,818396,257433,360355,676351,974370,215361,170317,513336,705354,870326,114291,353279,076286,986327,156278,593261,691310,268299,122270,475249,188301,803279,162270,786221,575238,865000
   > Long-term Liabilities 
0
0
0
2,847,485
3,188,215
3,245,015
1,977,655
1,867,744
1,857,856
1,859,192
1,885,859
1,757,403
1,818,790
1,843,830
1,894,535
1,792,581
1,836,230
1,831,088
1,803,865
1,627,461
1,652,446
1,784,372
1,826,221
1,606,424
1,622,526
1,657,239
1,610,135
1,508,720
3,442,801
3,415,532
3,508,353
3,603,809
5,006,170
4,882,477
4,881,574
4,632,342
4,782,451
4,513,322
4,481,525
4,381,449
4,487,830
4,490,434
4,584,373
4,562,741
4,483,892
4,445,977
4,688,648
4,681,122
4,566,504
4,572,444
4,572,4444,566,5044,681,1224,688,6484,445,9774,483,8924,562,7414,584,3734,490,4344,487,8304,381,4494,481,5254,513,3224,782,4514,632,3424,881,5744,882,4775,006,1703,603,8093,508,3533,415,5323,442,8011,508,7201,610,1351,657,2391,622,5261,606,4241,826,2211,784,3721,652,4461,627,4611,803,8651,831,0881,836,2301,792,5811,894,5351,843,8301,818,7901,757,4031,885,8591,859,1921,857,8561,867,7441,977,6553,245,0153,188,2152,847,485000
> Total Stockholder Equity
0
0
0
-1,109,458
-1,455,987
-1,515,157
-215,784
-150,468
-136,267
-140,146
-167,865
-65,951
-30,352
-40,637
-121,937
-99,022
-105,238
-103,734
-135,404
-49,812
-40,908
-95,900
-110,533
86,774
111,271
153,293
193,383
322,710
278,548
315,137
391,588
528,149
279,101
262,260
286,576
464,754
539,892
675,695
716,807
760,417
716,156
633,877
638,728
794,905
801,474
825,859
850,476
996,932
1,031,426
1,070,337
1,070,3371,031,426996,932850,476825,859801,474794,905638,728633,877716,156760,417716,807675,695539,892464,754286,576262,260279,101528,149391,588315,137278,548322,710193,383153,293111,27186,774-110,533-95,900-40,908-49,812-135,404-103,734-105,238-99,022-121,937-40,637-30,352-65,951-167,865-140,146-136,267-150,468-215,784-1,515,157-1,455,987-1,109,458000
   Common Stock
0
0
0
47
47
47
7
7
7
7
7
7
7
7
7
7
7
7
7
7
7
7
7
7
7
7
7
7
7
7
7
7
7
7
7
7
7
7
7
7
7
7
7
8
8
8
8
8
8
8
88888887777777777777777777777777777777777777474747000
   Retained Earnings Total Equity00000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
-722,870
0
0
0
0
0
0
-745
-1,744
-843
-2,541
-5,844
-8,992
-9,986
-11,867
-11,186
-7,191
-6,797
-6,544
-4,492
-1,887
-244
102
624
-3,613
-7,070
-17,142
-17,645
-18,960
-27,461
-27,394
-24,692
-23,015
-20,031
-22,595
-13,102
-4,441
18,461
13,771
37,024
28,748
28,868
36,154
42,386
33,533
37,925
25,541
25,54137,92533,53342,38636,15428,86828,74837,02413,77118,461-4,441-13,102-22,595-20,031-23,015-24,692-27,394-27,461-18,960-17,645-17,142-7,070-3,613624102-244-1,887-4,492-6,544-6,797-7,191-11,186-11,867-9,986-8,992-5,844-2,541-843-1,744-745000000-722,870000
   Capital Surplus 00000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
722,866
-4
-4
1,340,202
1,341,934
1,344,361
1,346,952
1,354,192
1,362,240
1,371,243
1,351,757
1,258,645
1,185,935
1,143,199
1,126,190
1,061,435
1,017,471
974,030
871,883
810,319
764,318
704,585
675,304
638,022
587,235
468,165
430,259
410,754
342,305
435,486
465,359
478,957
499,464
383,433
419,246
437,246
350,559
267,222
177,667
142,482
121,734
95,435
81,642
51,476
-20,673
-69,085
-91,550
-91,550-69,085-20,67351,47681,64295,435121,734142,482177,667267,222350,559437,246419,246383,433499,464478,957465,359435,486342,305410,754430,259468,165587,235638,022675,304704,585764,318810,319871,883974,0301,017,4711,061,4351,126,1901,143,1991,185,9351,258,6451,351,7571,371,2431,362,2401,354,1921,346,9521,344,3611,341,9341,340,202-4-4722,866000



5.3. Balance Sheets

Currency in USD. All numbers in thousands.




5.4. Cash Flows

Currency in USD. All numbers in thousands.