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

Blackstone Group Inc
Buy, Hold or Sell?

Let's analyze Blackstone together

I guess you are interested in Blackstone Group Inc. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of Blackstone Group Inc. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

Get notifications about Blackstone Group Inc

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

1. Quick Overview

1.1. Quick analysis of Blackstone (30 sec.)










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

How much money do you get?

How much money do you get?
$5.73
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$25.34
Expected worth in 1 year
$25.86
How sure are you?
75.0%

+ What do you gain per year?

Total Gains per Share
$6.25
Return On Investment
3.3%

For what price can you sell your share?

Current Price per Share
$188.42
Expected price per share
$157.31 - $200.96
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Blackstone (5 min.)




Live pricePrice per Share (EOD)
$188.42
Intrinsic Value Per Share
$67.46 - $128.84
Total Value Per Share
$92.79 - $154.17

2.2. Growth of Blackstone (5 min.)




Is Blackstone growing?

Current yearPrevious yearGrowGrow %
How rich?$19.4b$19b-$401m-2.1%

How much money is Blackstone making?

Current yearPrevious yearGrowGrow %
Making money$556.1m$449.2m$106.8m19.2%
Net Profit Margin26.5%22.2%--

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

2.3. Financial Health of Blackstone (5 min.)




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




  Industry Rankings (Asset Management)  


Richest
#9 / 719

Most Revenue
#27 / 719

Most Profit
#19 / 719

Most Efficient
#439 / 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 Blackstone?

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

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

Speculation

The Price per Share of Blackstone is $188.42. 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 Blackstone.
  • 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 Blackstone, 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 $25.34. Based on the TTM, the Book Value Change Per Share is $0.13 per quarter. Based on the YOY, the Book Value Change Per Share is $-0.44 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 $1.43 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Blackstone.

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 Eps1.020.5%0.730.4%0.600.3%0.840.4%0.620.3%
Usd Book Value Change Per Share1.060.6%0.130.1%-0.44-0.2%0.250.1%0.070.0%
Usd Dividend Per Share1.390.7%1.430.8%1.470.8%1.460.8%1.120.6%
Usd Total Gains Per Share2.451.3%1.560.8%1.030.5%1.710.9%1.180.6%
Usd Price Per Share153.13-134.81-90.54-94.79-64.10-
Price to Earnings Ratio37.67-71.05-70.47-345.77-171.15-
Price-to-Total Gains Ratio62.41-137.49-282.84-90.68-53.33-
Price to Book Ratio6.04-5.51-3.58-3.96-3.10-
Price-to-Total Gains Ratio62.41-137.49-282.84-90.68-53.33-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share188.42
Number of shares5
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share1.431.46
Usd Book Value Change Per Share0.130.25
Usd Total Gains Per Share1.561.71
Gains per Quarter (5 shares)7.818.55
Gains per Year (5 shares)31.2434.19
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
12932129524
257552581058
386883871592
41151011411620126
51431314514625160
61721617617530194
72001820720436228
82292123823341262
92582326926246296
102862630029151330

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%11.01.00.091.7%18.02.00.090.0%36.04.00.090.0%55.021.00.072.4%
Book Value Change Per Share2.02.00.050.0%5.07.00.041.7%11.09.00.055.0%23.017.00.057.5%48.025.03.063.2%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%73.00.03.096.1%
Total Gains per Share4.00.00.0100.0%11.01.00.091.7%17.03.00.085.0%30.010.00.075.0%56.017.03.073.7%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

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

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--1.0590.130+713%-0.441+142%0.254+318%0.066+1509%
Book Value Per Share--25.33624.438+4%25.3840%23.984+6%19.913+27%
Current Ratio--1.0130.777+30%12.856-92%8.229-88%4.219-76%
Debt To Asset Ratio--0.5430.542+0%0.543+0%0.511+6%0.510+6%
Debt To Equity Ratio--3.2983.204+3%3.115+6%2.592+27%2.392+38%
Dividend Per Share--1.3941.432-3%1.470-5%1.456-4%1.116+25%
Enterprise Value--96889603445.58083614186578.665+16%56580532377.873+71%57265139779.082+69%37665224661.999+157%
Eps--1.0160.727+40%0.597+70%0.841+21%0.615+65%
Ev To Ebitda Ratio--1274863.203318738.795+300%24.994+5100507%63766.440+1899%31887.022+3898%
Ev To Sales Ratio--14.56511.151+31%8.026+81%6.926+110%6.106+139%
Free Cash Flow Per Share--3.6571.349+171%1.204+204%1.307+180%0.683+436%
Free Cash Flow To Equity Per Share--1.992-0.365+118%-0.156+108%-0.046+102%0.019+10566%
Gross Profit Margin--0.067-0.940+1504%-1.710+2655%0.070-4%0.535-87%
Intrinsic Value_10Y_max--128.836--------
Intrinsic Value_10Y_min--67.458--------
Intrinsic Value_1Y_max--6.580--------
Intrinsic Value_1Y_min--3.437--------
Intrinsic Value_3Y_max--24.594--------
Intrinsic Value_3Y_min--13.267--------
Intrinsic Value_5Y_max--48.425--------
Intrinsic Value_5Y_min--26.242--------
Market Cap136039806767.360+14%117646772445.580103006719578.665+14%68110612127.873+73%71689209229.082+64%51252932511.999+130%
Net Profit Margin--0.4700.265+77%0.222+112%0.266+76%0.179+162%
Operating Margin---0.0050.357-102%0.419-101%0.384-101%0.364-101%
Operating Ratio--1.5110.748+102%1.221+24%0.771+96%0.701+116%
Pb Ratio7.437+19%6.0445.510+10%3.579+69%3.955+53%3.104+95%
Pe Ratio46.348+19%37.66771.050-47%70.470-47%345.772-89%171.145-78%
Price Per Share188.420+19%153.130134.805+14%90.535+69%94.791+62%64.104+139%
Price To Free Cash Flow Ratio12.879+19%10.4673885.498-100%27.268-62%795.331-99%409.218-97%
Price To Total Gains Ratio76.795+19%62.412137.493-55%282.837-78%90.676-31%53.329+17%
Quick Ratio--1.0130.600+69%27.555-96%15.017-93%7.717-87%
Return On Assets--0.0180.014+35%0.011+71%0.019-1%0.015+21%
Return On Equity--0.1110.080+39%0.061+81%0.084+32%0.068+64%
Total Gains Per Share--2.4541.562+57%1.029+138%1.709+44%1.182+108%
Usd Book Value--19464941000.00018672971000.000+4%19074023000.000+2%17976098800.000+8%15888280700.000+23%
Usd Book Value Change Per Share--1.0590.130+713%-0.441+142%0.254+318%0.066+1509%
Usd Book Value Per Share--25.33624.438+4%25.3840%23.984+6%19.913+27%
Usd Dividend Per Share--1.3941.432-3%1.470-5%1.456-4%1.116+25%
Usd Enterprise Value--96889603445.58083614186578.665+16%56580532377.873+71%57265139779.082+69%37665224661.999+157%
Usd Eps--1.0160.727+40%0.597+70%0.841+21%0.615+65%
Usd Free Cash Flow--2809897000.0001033773750.000+172%908683750.000+209%976443550.000+188%494009300.000+469%
Usd Free Cash Flow Per Share--3.6571.349+171%1.204+204%1.307+180%0.683+436%
Usd Free Cash Flow To Equity Per Share--1.992-0.365+118%-0.156+108%-0.046+102%0.019+10566%
Usd Market Cap136039806767.360+14%117646772445.580103006719578.665+14%68110612127.873+73%71689209229.082+64%51252932511.999+130%
Usd Price Per Share188.420+19%153.130134.805+14%90.535+69%94.791+62%64.104+139%
Usd Profit--780835000.000556108750.000+40%449233500.000+74%682642300.000+14%512761650.000+52%
Usd Revenue--1663044000.0002098989000.000-21%1979034250.000-16%2273597250.000-27%1806304800.000-8%
Usd Total Gains Per Share--2.4541.562+57%1.029+138%1.709+44%1.182+108%
 EOD+4 -4MRQTTM+30 -10YOY+26 -145Y+26 -1410Y+30 -10

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1546.348
Price to Book Ratio (EOD)Between0-17.437
Net Profit Margin (MRQ)Greater than00.470
Operating Margin (MRQ)Greater than0-0.005
Quick Ratio (MRQ)Greater than11.013
Current Ratio (MRQ)Greater than11.013
Debt to Asset Ratio (MRQ)Less than10.543
Debt to Equity Ratio (MRQ)Less than13.298
Return on Equity (MRQ)Greater than0.150.111
Return on Assets (MRQ)Greater than0.050.018
Total4/10 (40.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5056.606
Ma 20Greater thanMa 50188.564
Ma 50Greater thanMa 100175.395
Ma 100Greater thanMa 200158.852
OpenGreater thanClose190.490
Total5/5 (100.0%)

4. In-depth Analysis

4.1 About Blackstone Group Inc

Blackstone Inc. is an alternative asset management firm specializing in private equity, real estate, hedge fund solutions, credit, secondary funds of funds, public debt and equity and multi-asset class strategies. The firm typically invests in early-stage, seed, middle market, mature, late venture and later stage companies. It also provide capital markets services. The real estate segment specializes in opportunistic, core+ investments as well as debt investment opportunities collateralized by commercial real estate, and stabilized income-oriented commercial real estate across North America, Europe and Asia. The firm's corporate private equity business pursues transactions throughout the world across a variety of transaction types, including large buyouts, recapitalization, special situations, distressed mortgage loans, mid-cap buyouts, buy and build platforms, which involves multiple acquisitions behind a single management team and platform, and growth equity/development projects involving significant majority stakes in portfolio companies and minority investments in operating companies, shipping, real estate, corporate or consumer loans, and alternative energy greenfield development projects in energy and power, property, dislocated markets, shipping opportunities, financial institution breakups, re-insurance, and improving freight mobility, financial services, healthcare, life sciences, infrastructure, enterprise tech and consumer, as well as consumer technologies. The firm considers investment in Asia and Latin America. It seeks to invest between $0.25 million and $900 million per transaction. It invests in companies with enterprise value between $500 million and $5000 million. It has a three year investment period. The firm prefers to take majority and minority stakes. Its hedge fund business manages a broad range of commingled and customized fund solutions and its credit business focuses on loans, and securities of non-investment grade companies spread across the capital structure including senior debt, sub

Fundamental data was last updated by Penke on 2024-12-07 17:52:05.

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 less efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very efficient.
The company is efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just not 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 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 overpriced.
Based on the earnings, the company is expensive.
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 Blackstone earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Blackstone to the Asset Management industry mean.
  • A Net Profit Margin of 47.0% means that $0.47 for each $1 in revenue is generated as profit.

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

  • The MRQ is 47.0%. The company is making a huge profit. +2
  • The TTM is 26.5%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ47.0%TTM26.5%+20.4%
TTM26.5%YOY22.2%+4.4%
TTM26.5%5Y26.6%-0.1%
5Y26.6%10Y17.9%+8.7%
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ47.0%55.4%-8.4%
TTM26.5%53.8%-27.3%
YOY22.2%63.4%-41.2%
5Y26.6%58.2%-31.6%
10Y17.9%54.6%-36.7%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Blackstone to the Asset Management industry mean.
  • 1.8% Return on Assets means that Blackstone generated $0.02 profit for each $1 in assets.

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

  • The MRQ is 1.8%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.4%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.8%TTM1.4%+0.5%
TTM1.4%YOY1.1%+0.3%
TTM1.4%5Y1.9%-0.5%
5Y1.9%10Y1.5%+0.3%
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8%1.4%+0.4%
TTM1.4%1.5%-0.1%
YOY1.1%0.8%+0.3%
5Y1.9%1.6%+0.3%
10Y1.5%1.9%-0.4%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Blackstone to the Asset Management industry mean.
  • 11.1% Return on Equity means Blackstone generated $0.11 for each $1 the owners (shareholders) invested.

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

  • The MRQ is 11.1%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 8.0%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ11.1%TTM8.0%+3.1%
TTM8.0%YOY6.1%+1.9%
TTM8.0%5Y8.4%-0.4%
5Y8.4%10Y6.8%+1.7%
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ11.1%2.6%+8.5%
TTM8.0%2.8%+5.2%
YOY6.1%1.7%+4.4%
5Y8.4%2.7%+5.7%
10Y6.8%3.2%+3.6%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Blackstone Group Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Blackstone is operating .

  • Measures how much profit Blackstone 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 Blackstone to the Asset Management industry mean.
  • An Operating Margin of -0.5% means the company generated $-0.01  for each $1 in revenue (before taxes).

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

  • The MRQ is -0.5%. The company is operating very inefficient. -2
  • The TTM is 35.7%. The company is operating very efficient. +2
Trends
Current periodCompared to+/- 
MRQ-0.5%TTM35.7%-36.3%
TTM35.7%YOY41.9%-6.2%
TTM35.7%5Y38.4%-2.7%
5Y38.4%10Y36.4%+2.0%
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.5%80.4%-80.9%
TTM35.7%72.1%-36.4%
YOY41.9%55.6%-13.7%
5Y38.4%53.3%-14.9%
10Y36.4%50.9%-14.5%
4.3.2.2. Operating Ratio

Measures how efficient Blackstone is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Asset Management industry mean).
  • An Operation Ratio of 1.51 means that the operating costs are $1.51 for each $1 in net sales.

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

  • The MRQ is 1.511. The company is inefficient in keeping operating costs low. -1
  • The TTM is 0.748. The company is efficient in keeping operating costs low. +1
Trends
Current periodCompared to+/- 
MRQ1.511TTM0.748+0.763
TTM0.748YOY1.221-0.472
TTM0.7485Y0.771-0.023
5Y0.77110Y0.701+0.070
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5110.744+0.767
TTM0.7480.633+0.115
YOY1.2210.587+0.634
5Y0.7710.548+0.223
10Y0.7010.546+0.155
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Blackstone Group Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Blackstone 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 1.01 means the company has $1.01 in assets for each $1 in short-term debts.

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

  • The MRQ is 1.013. The company is just able to pay all its short-term debts.
  • The TTM is 0.777. The company is just not able to pay all its short-term debts. -1
Trends
Current periodCompared to+/- 
MRQ1.013TTM0.777+0.236
TTM0.777YOY12.856-12.079
TTM0.7775Y8.229-7.452
5Y8.22910Y4.219+4.010
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0132.579-1.566
TTM0.7773.046-2.269
YOY12.8563.789+9.067
5Y8.2295.074+3.155
10Y4.2197.610-3.391
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Blackstone to the Asset Management industry mean.
  • A Quick Ratio of 1.01 means the company can pay off $1.01 for each $1 in debt (using most liquid assets).

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

  • The MRQ is 1.013. The company is just able to pay all its short-term debts with the most liquid assets.
  • The TTM is 0.600. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ1.013TTM0.600+0.413
TTM0.600YOY27.555-26.955
TTM0.6005Y15.017-14.418
5Y15.01710Y7.717+7.300
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0132.555-1.542
TTM0.6003.010-2.410
YOY27.5554.291+23.264
5Y15.0176.649+8.368
10Y7.7178.927-1.210
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Blackstone Group Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Blackstone to Asset Management industry mean.
  • A Debt to Asset Ratio of 0.54 means that Blackstone assets are financed with 54.3% credit (debt) and the remaining percentage (100% - 54.3%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.543. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.542. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.543TTM0.542+0.001
TTM0.542YOY0.543-0.001
TTM0.5425Y0.511+0.031
5Y0.51110Y0.510+0.001
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5430.178+0.365
TTM0.5420.172+0.370
YOY0.5430.172+0.371
5Y0.5110.169+0.342
10Y0.5100.176+0.334
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Blackstone to the Asset Management industry mean.
  • A Debt to Equity ratio of 329.8% means that company has $3.30 debt for each $1 in shareholders equity.

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

  • The MRQ is 3.298. The company is unable to pay all its debts with equity. -1
  • The TTM is 3.204. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ3.298TTM3.204+0.094
TTM3.204YOY3.115+0.089
TTM3.2045Y2.592+0.612
5Y2.59210Y2.392+0.200
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ3.2980.214+3.084
TTM3.2040.205+2.999
YOY3.1150.209+2.906
5Y2.5920.237+2.355
10Y2.3920.242+2.150
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 Blackstone generates.

  • Above 15 is considered overpriced but always compare Blackstone to the Asset Management industry mean.
  • A PE ratio of 37.67 means the investor is paying $37.67 for every $1 in earnings.

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

  • The EOD is 46.348. Based on the earnings, the company is overpriced. -1
  • The MRQ is 37.667. Based on the earnings, the company is overpriced. -1
  • The TTM is 71.050. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD46.348MRQ37.667+8.681
MRQ37.667TTM71.050-33.383
TTM71.050YOY70.470+0.580
TTM71.0505Y345.772-274.722
5Y345.77210Y171.145+174.626
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
EOD46.3487.619+38.729
MRQ37.6676.786+30.881
TTM71.0506.780+64.270
YOY70.4703.385+67.085
5Y345.7725.588+340.184
10Y171.1457.166+163.979
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 Blackstone Group Inc:

  • The EOD is 12.879. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 10.467. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 3,885.498. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD12.879MRQ10.467+2.412
MRQ10.467TTM3,885.498-3,875.030
TTM3,885.498YOY27.268+3,858.230
TTM3,885.4985Y795.331+3,090.167
5Y795.33110Y409.218+386.112
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
EOD12.8794.450+8.429
MRQ10.4674.189+6.278
TTM3,885.4984.772+3,880.726
YOY27.2683.191+24.077
5Y795.3313.719+791.612
10Y409.2182.898+406.320
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 Blackstone 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 6.04 means the investor is paying $6.04 for each $1 in book value.

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

  • The EOD is 7.437. Based on the equity, the company is overpriced. -1
  • The MRQ is 6.044. Based on the equity, the company is overpriced. -1
  • The TTM is 5.510. Based on the equity, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD7.437MRQ6.044+1.393
MRQ6.044TTM5.510+0.534
TTM5.510YOY3.579+1.931
TTM5.5105Y3.955+1.555
5Y3.95510Y3.104+0.851
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
EOD7.4370.961+6.476
MRQ6.0440.911+5.133
TTM5.5100.914+4.596
YOY3.5790.929+2.650
5Y3.9551.010+2.945
10Y3.1041.164+1.940
4.6.2. Total Gains per Share

2.4. Latest News of Blackstone Group Inc

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

DateTitleRead
2024-11-23
03:00
He Bought a Sub Shop as a Teen. Now He’s Selling Jersey Mike’s for $8 Billion.Read

4.7 Holders & Insider Transactions

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

4.8.1. Institutions holding Blackstone Group Inc

Institutions are holding 71.642% of the shares of Blackstone Group Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Vanguard Group Inc8.69410.181660053468642481.3267
2024-06-30BlackRock Inc6.22530.1324472625486806161.4611
2024-09-30Capital World Investors4.97530.8967377723366176561.6624
2024-09-30State Street Corp3.95420.1871300204263487511.1754
2024-09-30Morgan Stanley - Brokerage Accounts3.62460.305527517671-22184041-44.6344
2024-09-30JPMorgan Chase & Co2.78020.246421107324579811837.8734
2024-09-30Capital Research & Mgmt Co - Division 32.11150.471216030613-234224-1.4401
2024-09-30Geode Capital Management, LLC1.96210.184148964133363082.3098
2024-09-30Edgewood Management LLC1.52174.771211552589-269789-2.282
2024-06-30Bank of America Corp1.46480.1217111205491881101.7207
2024-09-30Royal Bank of Canada1.24970.29669487997132657316.2542
2024-09-30Aristotle Capital Management LLC0.83881.77536368117-1175589-15.5837
2024-09-30Northern Trust Corp0.83440.15886334534-48503-0.7599
2024-09-30Legal & General Group PLC0.79090.19166004588-261619-4.1751
2024-06-30NORGES BANK0.780.109559217795073329.37
2024-09-30UBS Group AG0.76440.19365802955-42567-0.7282
2024-09-30Amvescap Plc.0.73970.1665616025157899439.1128
2024-06-30Atlantic Trust Group, LLC0.7081.21755374962-51985-0.9579
2024-09-30Wells Fargo & Co0.69530.1835278613709661.3627
2024-09-30DZ BANK AG Deutsche Zentral-Genossenschaftsbank Frankfurt am Main0.66530.758150506255047025140195.1389
Total 45.380312.5472344526010-6903620-2.0%

4.9.2. Funds holding Blackstone Group Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31Vanguard Total Stock Mkt Idx Inv2.99580.220422744178-81187-0.3557
2024-10-31Vanguard Institutional 500 Index Trust2.5140.2503190865492264301.2006
2024-09-30Capital Group Wash Mutual Invtrs Comp1.40820.85071069105400
2024-09-30American Funds Washington Mutual A1.40820.85071069105400
2024-09-30Fidelity 500 Index1.1660.22618851952476300.541
2024-11-27SPDR® S&P 500® ETF Trust1.16460.26788841525-49184-0.5532
2024-11-27iShares Core S&P 500 ETF1.07040.26778126429251340.3102
2024-10-31Vanguard Growth Index Investor0.98360.47717467121461090.6213
2024-09-30Edgewood Growth Instl0.83874.82066367028-36489-0.5698
2024-09-30Capital Group Fundamental Invtrs Comp0.82330.674962502643477365.8913
2024-09-30American Funds Fundamental Invs A0.82330.674962502643477365.8913
2024-09-30Capital Group Growth Fnd of Amer Comp0.7710.3075853658-114003-1.9103
2024-09-30American Funds Growth Fund of Amer A0.7710.3075853658-114003-1.9103
2024-09-30American Funds American Balanced A0.75930.3714576482300
2024-11-27The Financial Select Sector SPDR® ETF0.70541.9157535528844200.0826
2024-09-30JPMorgan Large Cap Growth I0.65840.78094998852128519334.6072
2024-09-30American Funds Capital World Gr&Inc A0.62340.56044732754-2273-0.048
2024-09-30Capital Group World Growth & Inc Cmp0.62340.56044732754-2273-0.048
2024-10-31Vanguard Institutional Index I0.60280.25044576239-1696-0.037
2024-09-30American Funds New Perspective A0.51480.4098390820900
Total 21.225615.0442161143653+1929280+1.2%

5.3. Insider Transactions

Insiders are holding 0.973% of the shares of Blackstone Group Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-11-07John G FinleySELL42249175.94
2024-10-01Joseph BarattaSELL116448150.81
2024-08-07John G FinleySELL35000131.74
2024-07-03Joseph BarattaSELL116448123
2024-05-06Ruth PoratBUY219119.48
2024-03-03Bx Buzz Ml-1 Gp LlcSELL250931611.1
2024-02-21Reginald J BrownBUY2400125.62
2024-02-12Ruth PoratBUY232127.08
2024-02-09Joseph BarattaSELL28852128.05
2024-02-08John G FinleySELL49000127.93
2023-12-21David PayneSELL5500128.21
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Reversals in quarterly reports

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

 2023-09-302023-12-312024-03-312024-06-302024-09-30
Other Current Liabilities  -1,588,748-851,513-2,440,261416,902-2,023,3591,938,620-84,7392,705,2692,620,530
Net Debt  10,121,379-1,099,5609,021,819-2,1829,019,637210,0449,229,681-11,583,013-2,353,332
EBIT  1,255,210-966,189289,0211,693,3161,982,337-671,6871,310,650-1,319,631-8,981
Operating Income  1,102,611-648,281454,3301,528,0071,982,337-671,6871,310,650-2,160,936-850,286



5.2. Latest Balance Sheet

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

Summary
Total Assets42,575,442
Total Liabilities23,110,501
Total Stockholder Equity7,007,657
 As reported
Total Liabilities 23,110,501
Total Stockholder Equity+ 7,007,657
Total Assets = 42,575,442

Assets

Total Assets42,575,442
Total Current Assets2,653,336
Long-term Assets34,922,296
Total Current Assets
Cash And Cash Equivalents 2,353,332
Net Receivables 300,004
Total Current Assets  (as reported)2,653,336
Total Current Assets  (calculated)2,653,336
+/-0
Long-term Assets
Property Plant Equipment 2,115,370
Goodwill 1,890,202
Long Term Investments 28,464,652
Intangible Assets 174,265
Other Assets 4,999,810
Long-term Assets  (as reported)34,922,296
Long-term Assets  (calculated)37,644,299
+/- 2,722,003

Liabilities & Shareholders' Equity

Total Current Liabilities2,620,530
Long-term Liabilities1,091,779
Total Stockholder Equity7,007,657
Total Current Liabilities
Short-term Debt 44,892
Other Current Liabilities 2,620,530
Total Current Liabilities  (as reported)2,620,530
Total Current Liabilities  (calculated)2,665,422
+/- 44,892
Long-term Liabilities
Long-term Liabilities  (as reported)1,091,779
Long-term Liabilities  (calculated)0
+/- 1,091,779
Total Stockholder Equity
Common Stock7
Retained Earnings 760,471
Accumulated Other Comprehensive Income -10,609
Other Stockholders Equity 6,257,788
Total Stockholder Equity (as reported)7,007,657
Total Stockholder Equity (calculated)7,007,657
+/-0
Other
Capital Stock7
Cash and Short Term Investments 2,353,332
Common Stock Shares Outstanding 768,280
Liabilities and Stockholders Equity 42,575,442
Net Debt -2,353,332
Net Invested Capital 17,759,903
Net Working Capital 32,806
Property Plant and Equipment Gross 1,956,772
Short Long Term Debt Total 10,752,246



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-311999-12-31
> Total Assets 
26,204,091
0
0
0
21,121,124
0
0
0
33,891,044
39,365,506
18,779,891
12,970,014
13,174,200
13,216,384
13,489,918
11,949,257
9,257,911
7,674,509
7,698,732
8,729,981
9,409,024
13,486,317
16,473,309
17,740,891
18,844,605
19,248,767
22,331,131
22,068,796
21,909,129
26,546,361
26,142,570
27,800,439
28,931,552
27,977,999
27,742,878
28,034,882
29,678,606
30,028,545
30,059,309
30,513,856
31,510,894
32,406,601
24,683,501
23,618,703
22,526,080
22,050,904
23,041,658
24,413,520
26,403,337
28,337,164
30,127,931
31,761,987
34,428,910
27,933,375
30,075,297
30,460,357
28,924,650
29,874,951
30,972,213
32,385,771
32,585,506
26,946,494
28,844,381
25,041,565
26,269,252
29,709,986
33,297,192
39,038,092
41,196,408
43,344,078
41,631,308
40,259,321
42,524,227
41,086,439
41,582,784
41,663,823
40,293,649
39,706,302
40,585,029
42,575,442
42,575,44240,585,02939,706,30240,293,64941,663,82341,582,78441,086,43942,524,22740,259,32141,631,30843,344,07841,196,40839,038,09233,297,19229,709,98626,269,25225,041,56528,844,38126,946,49432,585,50632,385,77130,972,21329,874,95128,924,65030,460,35730,075,29727,933,37534,428,91031,761,98730,127,93128,337,16426,403,33724,413,52023,041,65822,050,90422,526,08023,618,70324,683,50132,406,60131,510,89430,513,85630,059,30930,028,54529,678,60628,034,88227,742,87827,977,99928,931,55227,800,43926,142,57026,546,36121,909,12922,068,79622,331,13119,248,76718,844,60517,740,89116,473,30913,486,3179,409,0248,729,9817,698,7327,674,5099,257,91111,949,25713,489,91813,216,38413,174,20012,970,01418,779,89139,365,50633,891,04400021,121,12400026,204,091
   > Total Current Assets 
866,158
0
0
0
19,154,939
0
0
0
32,985,519
36,667,770
3,172,576
962,959
1,081,715
897,108
8,395,431
8,236,233
5,465,926
3,489,631
3,628,938
4,616,318
4,909,970
9,693,381
12,562,940
13,804,368
14,826,205
15,159,186
18,129,462
17,888,211
18,013,944
22,406,736
22,097,613
23,883,885
1,347,666
1,521,890
1,597,217
1,743,545
1,934,238
1,896,369
2,305,568
1,880,067
1,971,793
2,394,509
2,826,220
2,259,666
2,450,477
2,033,405
2,185,472
2,288,774
2,609,948
3,577,834
2,854,863
2,222,002
2,879,659
2,485,860
2,627,968
2,813,610
2,844,079
2,282,630
2,286,510
3,224,340
3,147,516
5,471,167
4,906,624
5,923,800
6,087,157
6,853,350
6,209,815
9,225,817
7,413,221
30,611,893
8,849,475
8,345,022
8,861,614
34,454,506
8,238,669
8,063,733
2,955,866
2,504,471
2,381,436
2,653,336
2,653,3362,381,4362,504,4712,955,8668,063,7338,238,66934,454,5068,861,6148,345,0228,849,47530,611,8937,413,2219,225,8176,209,8156,853,3506,087,1575,923,8004,906,6245,471,1673,147,5163,224,3402,286,5102,282,6302,844,0792,813,6102,627,9682,485,8602,879,6592,222,0022,854,8633,577,8342,609,9482,288,7742,185,4722,033,4052,450,4772,259,6662,826,2202,394,5091,971,7931,880,0672,305,5681,896,3691,934,2381,743,5451,597,2171,521,8901,347,66623,883,88522,097,61322,406,73618,013,94417,888,21118,129,46215,159,18614,826,20513,804,36812,562,9409,693,3814,909,9704,616,3183,628,9383,489,6315,465,9268,236,2338,395,431897,1081,081,715962,9593,172,57636,667,77032,985,51900019,154,939000866,158
       Cash And Cash Equivalents 
64,972
0
0
0
-1,132,080
0
0
0
129,443
-964,194
1,433,363
610,193
868,629
672,669
217,660
1,134,954
503,737
776,303
784,579
486,470
952,096
627,257
506,739
1,016,229
588,621
455,811
434,803
592,982
754,744
391,304
412,545
833,515
709,502
815,266
660,977
888,938
831,998
787,521
1,223,073
943,519
1,412,472
1,135,472
2,164,640
1,380,404
1,837,324
1,372,552
1,495,466
1,781,882
1,837,253
2,303,680
1,745,547
1,315,687
1,992,497
1,746,948
1,710,251
1,937,963
2,207,841
1,570,741
1,484,444
2,468,563
2,172,441
2,068,326
1,976,512
2,628,895
1,999,484
2,862,422
2,467,444
5,011,433
2,119,738
3,868,567
4,183,380
3,480,003
4,252,003
2,830,971
3,280,204
2,971,614
3,272,063
2,672,182
2,600,829
2,353,332
2,353,3322,600,8292,672,1823,272,0632,971,6143,280,2042,830,9714,252,0033,480,0034,183,3803,868,5672,119,7385,011,4332,467,4442,862,4221,999,4842,628,8951,976,5122,068,3262,172,4412,468,5631,484,4441,570,7412,207,8411,937,9631,710,2511,746,9481,992,4971,315,6871,745,5472,303,6801,837,2531,781,8821,495,4661,372,5521,837,3241,380,4042,164,6401,135,4721,412,472943,5191,223,073787,521831,998888,938660,977815,266709,502833,515412,545391,304754,744592,982434,803455,811588,6211,016,229506,739627,257952,096486,470784,579776,303503,7371,134,954217,660672,669868,629610,1931,433,363-964,194129,443000-1,132,08000064,972
       Short-term Investments 
0
0
0
0
20,287,019
0
0
0
31,544,490
37,631,964
467,766
312,865
163,696
7,066,972
7,195,586
5,468,327
2,830,942
2,397,134
2,527,339
3,812,208
3,565,483
7,671,574
10,501,480
11,026,730
11,974,472
12,676,464
15,319,002
14,848,396
15,128,299
19,748,524
19,351,458
20,766,700
1,652,429
1,499,419
1,353,148
1,219,507
1,194,866
1,373,294
1,291,630
1,611,489
1,808,092
2,049,249
836,116
939,699
792,025
593,892
780,146
1,198,293
1,123,656
1,461,539
1,526,033
1,665,730
1,929,531
703,182
288,675
408,561
0
0
0
0
0
0
0
0
0
0
0
0
22,163,322
25,104,195
27,323,758
26,256,148
30,068,474
30,068,474
0
0
0
0
-26,373,172
0
0-26,373,172000030,068,47430,068,47426,256,14827,323,75825,104,19522,163,322000000000000408,561288,675703,1821,929,5311,665,7301,526,0331,461,5391,123,6561,198,293780,146593,892792,025939,699836,1162,049,2491,808,0921,611,4891,291,6301,373,2941,194,8661,219,5071,353,1481,499,4191,652,42920,766,70019,351,45819,748,52415,128,29914,848,39615,319,00212,676,46411,974,47211,026,73010,501,4807,671,5743,565,4833,812,2082,527,3392,397,1342,830,9425,468,3277,195,5867,066,972163,696312,865467,76637,631,96431,544,49000020,287,0190000
       Net Receivables 
866,158
0
0
0
0
0
0
0
1,311,586
0
1,271,447
2,180,389
1,881,190
1,484,563
2,152,713
1,489,271
1,222,007
679,528
607,267
597,396
1,066,214
1,118,010
1,164,545
1,082,273
1,291,288
1,148,576
1,285,016
1,185,289
1,266,654
1,399,061
1,386,479
1,375,674
1,758,231
1,765,311
1,933,295
1,809,340
2,080,400
2,065,297
2,131,719
1,984,021
1,687,729
2,405,045
1,918,891
2,089,920
1,853,950
1,800,379
1,982,312
1,817,304
2,215,073
2,943,278
2,820,890
2,933,066
2,916,146
2,591,308
2,933,666
2,893,284
2,630,361
3,032,180
3,013,803
3,219,940
3,569,948
3,402,841
2,930,112
3,294,905
4,087,673
3,990,928
3,742,371
4,214,384
5,293,483
4,521,824
4,666,095
4,865,019
4,609,611
5,024,699
4,958,465
5,092,119
4,659,886
4,894,526
5,115,607
300,004
300,0045,115,6074,894,5264,659,8865,092,1194,958,4655,024,6994,609,6114,865,0194,666,0954,521,8245,293,4834,214,3843,742,3713,990,9284,087,6733,294,9052,930,1123,402,8413,569,9483,219,9403,013,8033,032,1802,630,3612,893,2842,933,6662,591,3082,916,1462,933,0662,820,8902,943,2782,215,0731,817,3041,982,3121,800,3791,853,9502,089,9201,918,8912,405,0451,687,7291,984,0212,131,7192,065,2972,080,4001,809,3401,933,2951,765,3111,758,2311,375,6741,386,4791,399,0611,266,6541,185,2891,285,0161,148,5761,291,2881,082,2731,164,5451,118,0101,066,214597,396607,267679,5281,222,0071,489,2712,152,7131,484,5631,881,1902,180,3891,271,44701,311,5860000000866,158
       Other Current Assets 
-64,972
0
0
0
8,191
0
0
0
15,776
0
0
-2,140,488
-1,831,800
-8,327,096
79,426
143,681
1,916
-363,334
-290,247
-279,756
-673,823
276,540
390,176
287,445
181,425
229,723
93,975
194,931
139,485
83,761
88,524
105,581
-1,120,067
-1,058,687
-997,055
-954,733
-978,160
-956,449
-1,049,224
-1,047,473
-1,128,408
-1,146,008
-1,257,311
-1,210,658
-1,240,797
-1,139,526
-1,292,306
-1,310,412
-1,442,378
-1,669,124
-1,711,574
-2,026,751
-2,028,984
-1,852,396
-2,015,949
-2,017,637
-1,994,123
-2,320,291
-2,211,737
-2,464,163
-2,594,873
-2,706,112
-2,431,512
-2,817,304
-5,156,027
-3,015,318
-6,319,491
-9,339,548
-7,493,215
-8,501,039
-8,978,751
-8,439,380
-9,103,326
-8,045,992
-8,454,113
-8,201,914
-7,931,949
-7,566,708
-7,716,436
-7,997,764
-7,997,764-7,716,436-7,566,708-7,931,949-8,201,914-8,454,113-8,045,992-9,103,326-8,439,380-8,978,751-8,501,039-7,493,215-9,339,548-6,319,491-3,015,318-5,156,027-2,817,304-2,431,512-2,706,112-2,594,873-2,464,163-2,211,737-2,320,291-1,994,123-2,017,637-2,015,949-1,852,396-2,028,984-2,026,751-1,711,574-1,669,124-1,442,378-1,310,412-1,292,306-1,139,526-1,240,797-1,210,658-1,257,311-1,146,008-1,128,408-1,047,473-1,049,224-956,449-978,160-954,733-997,055-1,058,687-1,120,067105,58188,52483,761139,485194,93193,975229,723181,425287,445390,176276,540-673,823-279,756-290,247-363,3341,916143,68179,426-8,327,096-1,831,800-2,140,4880015,7760008,191000-64,972
   > Long-term Assets 
4,018,959
0
0
0
0
0
0
0
31,263,573
0
14,634,984
2,266,398
2,202,155
2,937,111
5,094,487
3,713,024
3,791,985
4,184,878
4,069,794
4,113,663
4,499,054
3,792,936
3,910,369
3,936,523
4,018,400
4,089,581
4,201,669
4,180,585
3,895,185
4,139,625
4,044,957
3,916,554
27,335,868
26,198,066
25,969,388
26,195,360
27,744,368
27,969,468
27,723,020
28,540,251
29,539,101
29,932,464
21,795,905
21,273,755
19,870,710
19,972,198
20,812,301
22,035,420
23,674,894
24,714,695
27,273,068
29,539,985
31,549,251
25,447,515
27,447,329
27,646,747
26,080,571
27,592,321
28,685,703
6,956,971
7,156,308
19,571,820
22,112,832
17,534,813
18,751,354
21,218,904
25,366,398
28,364,498
32,018,629
4,055,782
30,347,859
29,266,278
30,557,721
4,351,779
30,046,234
30,304,960
6,119
37,201,831
38,203,593
34,922,296
34,922,29638,203,59337,201,8316,11930,304,96030,046,2344,351,77930,557,72129,266,27830,347,8594,055,78232,018,62928,364,49825,366,39821,218,90418,751,35417,534,81322,112,83219,571,8207,156,3086,956,97128,685,70327,592,32126,080,57127,646,74727,447,32925,447,51531,549,25129,539,98527,273,06824,714,69523,674,89422,035,42020,812,30119,972,19819,870,71021,273,75521,795,90529,932,46429,539,10128,540,25127,723,02027,969,46827,744,36826,195,36025,969,38826,198,06627,335,8683,916,5544,044,9574,139,6253,895,1854,180,5854,201,6694,089,5814,018,4003,936,5233,910,3693,792,9364,499,0544,113,6634,069,7944,184,8783,791,9853,713,0245,094,4872,937,1112,202,1552,266,39814,634,984031,263,57300000004,018,959
       Property Plant Equipment 
526,943
0
0
0
26,330
0
0
0
43,679
0
0
0
64,370
64,370
-7,140,587
-5,468,327
118,966
-2,396,164
-2,527,339
-3,458,490
117,415
-7,671,574
-10,501,480
-12,144,046
144,881
-12,676,464
-15,319,002
-14,848,396
149,690
-19,748,524
-19,351,458
-20,766,700
142,390
141,445
143,804
138,433
137,088
131,715
132,196
133,999
135,740
132,448
138,902
174,028
135,543
139,318
139,350
135,260
126,784
130,693
128,075
128,910
126,566
123,973
122,318
116,615
120,372
655,476
649,148
641,789
625,541
702,256
733,179
744,853
758,750
977,059
965,611
985,003
1,033,599
868,437
886,911
887,832
896,981
894,067
888,190
864,691
1,384,060
1,340,128
1,517,459
2,115,370
2,115,3701,517,4591,340,1281,384,060864,691888,190894,067896,981887,832886,911868,4371,033,599985,003965,611977,059758,750744,853733,179702,256625,541641,789649,148655,476120,372116,615122,318123,973126,566128,910128,075130,693126,784135,260139,350139,318135,543174,028138,902132,448135,740133,999132,196131,715137,088138,433143,804141,445142,390-20,766,700-19,351,458-19,748,524149,690-14,848,396-15,319,002-12,676,464144,881-12,144,046-10,501,480-7,671,574117,415-3,458,490-2,527,339-2,396,164118,966-5,468,327-7,140,58764,37064,37000043,67900026,330000526,943
       Goodwill 
1,901,485
0
0
0
0
0
0
0
0
0
1,551,175
1,606,514
1,597,474
1,689,976
1,689,976
1,695,848
1,703,602
1,703,602
1,703,602
1,703,602
1,703,602
1,703,602
1,703,602
1,703,602
1,703,602
1,703,602
1,703,602
1,703,602
1,703,602
1,703,602
1,703,602
1,703,602
1,703,602
1,703,602
1,703,602
1,787,392
1,787,392
1,787,392
1,787,392
1,787,392
1,787,392
1,787,392
1,787,392
1,787,392
1,718,519
1,718,519
1,718,519
1,718,519
1,718,519
1,718,519
1,718,519
1,718,519
1,778,192
1,778,192
1,778,192
1,778,192
1,869,860
1,869,860
1,869,860
1,869,860
1,869,860
1,869,860
1,869,860
1,869,860
1,901,485
1,890,185
1,890,202
1,890,202
1,890,202
1,890,202
1,890,202
1,890,202
1,890,202
1,890,202
1,890,202
1,890,202
1,890,202
1,890,202
1,890,202
1,890,202
1,890,2021,890,2021,890,2021,890,2021,890,2021,890,2021,890,2021,890,2021,890,2021,890,2021,890,2021,890,2021,890,2021,890,2021,890,1851,901,4851,869,8601,869,8601,869,8601,869,8601,869,8601,869,8601,869,8601,869,8601,778,1921,778,1921,778,1921,778,1921,718,5191,718,5191,718,5191,718,5191,718,5191,718,5191,718,5191,718,5191,787,3921,787,3921,787,3921,787,3921,787,3921,787,3921,787,3921,787,3921,787,3921,703,6021,703,6021,703,6021,703,6021,703,6021,703,6021,703,6021,703,6021,703,6021,703,6021,703,6021,703,6021,703,6021,703,6021,703,6021,703,6021,703,6021,703,6021,703,6021,695,8481,689,9761,689,9761,597,4741,606,5141,551,1750000000001,901,485
       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
10,501,480
11,026,730
11,974,472
12,676,464
15,319,002
14,848,396
15,128,299
19,748,524
19,351,458
20,766,700
20,847,270
19,954,586
19,897,566
20,151,386
21,729,523
21,905,850
21,627,145
22,121,153
22,765,589
22,896,254
15,919,810
15,298,755
14,324,097
14,625,032
15,136,500
15,957,934
17,694,975
18,138,258
20,549,367
22,385,192
24,434,049
19,763,563
22,008,182
22,094,920
20,377,031
21,180,950
22,242,040
22,204,460
22,281,682
16,430,701
18,973,373
14,423,456
15,617,142
17,943,309
22,188,805
25,104,195
28,665,043
30,068,474
27,323,758
26,256,148
27,553,251
26,985,951
27,048,621
27,339,857
26,317,512
26,085,954
26,615,335
28,464,652
28,464,65226,615,33526,085,95426,317,51227,339,85727,048,62126,985,95127,553,25126,256,14827,323,75830,068,47428,665,04325,104,19522,188,80517,943,30915,617,14214,423,45618,973,37316,430,70122,281,68222,204,46022,242,04021,180,95020,377,03122,094,92022,008,18219,763,56324,434,04922,385,19220,549,36718,138,25817,694,97515,957,93415,136,50014,625,03214,324,09715,298,75515,919,81022,896,25422,765,58922,121,15321,627,14521,905,85021,729,52320,151,38619,897,56619,954,58620,847,27020,766,70019,351,45819,748,52415,128,29914,848,39615,319,00212,676,46411,974,47211,026,73010,501,4800000000000000000000000
       Intangible Assets 
347,955
0
0
0
0
0
0
0
0
0
715,088
659,884
604,681
1,247,135
1,206,450
1,117,038
1,077,526
1,038,013
998,500
958,989
919,477
879,965
860,634
820,169
779,311
738,465
720,134
678,291
595,488
689,565
652,874
622,280
598,535
575,622
554,043
587,144
560,748
534,490
508,924
483,839
458,833
434,033
409,828
380,303
345,547
322,719
299,892
278,219
262,604
251,640
240,677
229,713
409,828
395,336
380,844
366,368
468,507
450,757
433,007
415,257
397,508
379,758
362,008
344,258
347,955
340,478
321,780
303,082
284,384
265,686
246,988
232,096
217,287
230,295
219,221
210,210
201,208
192,227
183,246
174,265
174,265183,246192,227201,208210,210219,221230,295217,287232,096246,988265,686284,384303,082321,780340,478347,955344,258362,008379,758397,508415,257433,007450,757468,507366,368380,844395,336409,828229,713240,677251,640262,604278,219299,892322,719345,547380,303409,828434,033458,833483,839508,924534,490560,748587,144554,043575,622598,535622,280652,874689,565595,488678,291720,134738,465779,311820,169860,634879,965919,477958,989998,5001,038,0131,077,5261,117,0381,206,4501,247,135604,681659,884715,088000000000347,955
       Long-term Assets Other 
0
0
0
0
0
0
0
0
-6,028
0
-14,634,984
-7,496,713
-7,986,836
-7,821,858
1,398,054
160,596
-2,784,474
596,967
518,920
160,306
-2,750,435
184,193
259,965
1,412,752
-11,826,159
253,356
339,986
330,975
-14,940,593
455,888
458,646
375,418
4,044,071
2,456,275
2,249,055
2,206,190
3,519,274
2,378,015
2,478,440
2,785,907
4,294,523
3,438,819
2,226,271
2,256,425
3,342,385
1,861,172
2,224,701
2,651,333
3,868,619
3,207,597
3,338,913
3,809,972
4,796,173
2,665,240
2,412,212
2,541,432
3,199,883
2,691,287
2,709,521
-19,200,604
-18,072,679
-1,392,352
-1,319,301
-1,305,707
-18,751,354
-1,402,271
-1,322,144
-1,116,612
-1,581,637
-30,153,629
-1,646,400
-1,767,869
-2,062,722
-26,976,190
-2,176,983
-2,184,880
-32,124,376
5,436,526
5,707,419
-34,922,296
-34,922,2965,707,4195,436,526-32,124,376-2,184,880-2,176,983-26,976,190-2,062,722-1,767,869-1,646,400-30,153,629-1,581,637-1,116,612-1,322,144-1,402,271-18,751,354-1,305,707-1,319,301-1,392,352-18,072,679-19,200,6042,709,5212,691,2873,199,8832,541,4322,412,2122,665,2404,796,1733,809,9723,338,9133,207,5973,868,6192,651,3332,224,7011,861,1723,342,3852,256,4252,226,2713,438,8194,294,5232,785,9072,478,4402,378,0153,519,2742,206,1902,249,0552,456,2754,044,071375,418458,646455,888-14,940,593330,975339,986253,356-11,826,1591,412,752259,965184,193-2,750,435160,306518,920596,967-2,784,474160,5961,398,054-7,821,858-7,986,836-7,496,713-14,634,9840-6,02800000000
> Total Liabilities 
11,678,743
0
0
0
2,082,771
0
0
0
2,373,271
2,587,625
3,460,706
2,841,794
2,868,199
3,184,821
3,682,503
3,299,272
3,363,789
2,077,965
2,048,864
2,845,764
2,865,491
6,490,396
9,346,729
10,085,097
10,591,248
10,817,952
13,049,899
13,496,537
12,656,843
16,521,512
15,878,830
16,958,709
17,716,605
16,611,765
15,742,167
15,530,358
15,300,935
15,256,784
14,248,604
14,122,669
14,177,347
14,452,617
10,771,733
10,948,432
10,295,623
10,139,824
10,926,238
12,059,485
13,888,404
15,234,305
16,870,932
18,300,365
20,699,355
14,408,566
15,439,701
15,753,374
15,170,564
15,728,250
16,907,127
17,756,310
17,482,454
15,368,386
16,348,351
11,541,887
11,678,743
12,884,798
14,750,178
18,160,227
19,490,362
21,103,051
20,297,210
20,523,936
22,843,160
22,372,614
22,492,305
22,853,102
22,218,435
21,228,868
21,910,734
23,110,501
23,110,50121,910,73421,228,86822,218,43522,853,10222,492,30522,372,61422,843,16020,523,93620,297,21021,103,05119,490,36218,160,22714,750,17812,884,79811,678,74311,541,88716,348,35115,368,38617,482,45417,756,31016,907,12715,728,25015,170,56415,753,37415,439,70114,408,56620,699,35518,300,36516,870,93215,234,30513,888,40412,059,48510,926,23810,139,82410,295,62310,948,43210,771,73314,452,61714,177,34714,122,66914,248,60415,256,78415,300,93515,530,35815,742,16716,611,76517,716,60516,958,70915,878,83016,521,51212,656,84313,496,53713,049,89910,817,95210,591,24810,085,0979,346,7296,490,3962,865,4912,845,7642,048,8642,077,9653,363,7893,299,2723,682,5033,184,8212,868,1992,841,7943,460,7062,587,6252,373,2710002,082,77100011,678,743
   > Total Current Liabilities 
0
0
0
0
0
0
0
0
157,355
0
149,874
8,506,000
8,817,000
8,619,000
2,641,592
2,290,376
1,872,472
1,482,103
1,468,988
1,545,207
2,207,868
2,517,305
2,994,058
3,349,361
3,275,662
3,283,148
3,597,662
3,678,198
3,543,601
3,556,104
3,564,158
3,908,407
10,414,000
10,597,000
10,840,000
11,561,000
12,905,000
13,696,000
14,326,000
15,997,000
15,513,000
15,885,000
11,706,000
10,943,000
10,139,000
9,602,000
10,137,000
10,871,000
11,076,000
11,882,000
12,428,000
12,594,000
12,966,000
12,112,000
12,833,000
13,311,000
12,593,564
13,395,154
13,987,720
14,401,113
14,494,999
1,000,708
919,195
804,009
717,104
838,930
1,205,182
871,661
937,169
871,661
991,620
1,141,905
1,158,071
1,053,128
1,377,838
1,588,748
2,440,261
5,378,212
5,703,156
2,620,530
2,620,5305,703,1565,378,2122,440,2611,588,7481,377,8381,053,1281,158,0711,141,905991,620871,661937,169871,6611,205,182838,930717,104804,009919,1951,000,70814,494,99914,401,11313,987,72013,395,15412,593,56413,311,00012,833,00012,112,00012,966,00012,594,00012,428,00011,882,00011,076,00010,871,00010,137,0009,602,00010,139,00010,943,00011,706,00015,885,00015,513,00015,997,00014,326,00013,696,00012,905,00011,561,00010,840,00010,597,00010,414,0003,908,4073,564,1583,556,1043,543,6013,678,1983,597,6623,283,1483,275,6623,349,3612,994,0582,517,3052,207,8681,545,2071,468,9881,482,1031,872,4722,290,3762,641,5928,619,0008,817,0008,506,000149,8740157,35500000000
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
1,084,803
1,196,858
1,084,235
734,802
986,021
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8,984,276
0
0
0
6,179,183
0
56,353
62,095
8,953,066
94,646
11,267,312
12,668,812
14,976,074
9,519,578
10,435,267
10,435,267
0
0
207,676
163,059
154,118
105,133
80,620
80,597
986,021
58,050
116,730
281,229
178,080
177,965
441,946
313,138
232,103
137,387
94,315
329,160
163,003
124,596
84,739
44,892
44,89284,739124,596163,003329,16094,315137,387232,103313,138441,946177,965178,080281,229116,73058,050986,02180,59780,620105,133154,118163,059207,6760010,435,26710,435,2679,519,57814,976,07412,668,81211,267,31294,6468,953,06662,09556,35306,179,1830008,984,276000000000000000000000000986,021734,8021,084,2351,196,8581,084,80300000000000
       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
8,984,276
0
0
0
6,179,183
0
56,353
62,095
8,953,066
94,646
11,267,312
12,668,812
14,976,074
9,519,578
10,435,267
10,435,267
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000000010,435,26710,435,2679,519,57814,976,07412,668,81211,267,31294,6468,953,06662,09556,35306,179,1830008,984,2760000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
113,064
0
0
0
157,355
217,922
149,874
164,899
250,445
210,987
175,150
170,498
173,436
208,681
163,451
139,743
308,857
448,329
671,300
623,730
691,807
658,939
735,814
698,583
828,873
1,011,428
823,413
825,153
1,038,888
1,386,791
1,096,167
1,115,206
872,086
1,418,699
1,390,617
2,048,754
1,194,579
1,246,739
936,976
821,871
648,662
561,402
654,799
973,919
1,081,782
1,707,050
1,739,358
1,395,030
2,043,522
1,252,231
950,802
829,496
875,979
735,667
929,688
1,069,475
806,159
1,000,708
919,195
804,009
717,104
838,930
1,205,182
871,661
937,169
1,053,128
991,620
1,141,905
1,158,071
1,575,938
1,377,838
1,588,748
2,277,258
2,023,359
0
0
002,023,3592,277,2581,588,7481,377,8381,575,9381,158,0711,141,905991,6201,053,128937,169871,6611,205,182838,930717,104804,009919,1951,000,708806,1591,069,475929,688735,667875,979829,496950,8021,252,2312,043,5221,395,0301,739,3581,707,0501,081,782973,919654,799561,402648,662821,871936,9761,246,7391,194,5792,048,7541,390,6171,418,699872,0861,115,2061,096,1671,386,7911,038,888825,153823,4131,011,428828,873698,583735,814658,939691,807623,730671,300448,329308,857139,743163,451208,681173,436170,498175,150210,987250,445164,899149,874217,922157,355000113,0640000
       Other Current Liabilities 
0
0
0
0
46,044
0
0
0
-157,355
43,194
-149,874
7,256,298
7,369,697
7,323,778
1,062,141
590,437
1,699,036
1,273,422
1,305,537
1,405,464
1,899,011
2,068,976
2,322,758
2,725,631
2,583,855
2,624,209
2,861,848
2,979,615
2,714,728
2,544,676
2,740,745
3,083,254
9,375,112
9,210,209
9,743,833
10,445,794
12,032,914
12,277,301
12,935,383
13,948,246
14,318,421
14,638,261
10,769,024
10,121,129
9,490,338
9,040,598
9,482,201
9,897,081
9,994,218
10,174,950
10,688,642
11,198,970
10,922,478
10,859,769
11,882,198
12,481,504
11,717,585
12,659,487
13,058,032
13,331,638
13,688,840
-1,000,708
-919,195
-804,009
-717,104
-838,930
-116,730
-281,229
-178,080
-359,432
-991,620
-1,141,905
-1,158,071
-522,810
-1,377,838
-1,588,748
-2,440,261
-2,023,359
-84,739
2,620,530
2,620,530-84,739-2,023,359-2,440,261-1,588,748-1,377,838-522,810-1,158,071-1,141,905-991,620-359,432-178,080-281,229-116,730-838,930-717,104-804,009-919,195-1,000,70813,688,84013,331,63813,058,03212,659,48711,717,58512,481,50411,882,19810,859,76910,922,47811,198,97010,688,64210,174,9509,994,2189,897,0819,482,2019,040,5989,490,33810,121,12910,769,02414,638,26114,318,42113,948,24612,935,38312,277,30112,032,91410,445,7949,743,8339,210,2099,375,1123,083,2542,740,7452,544,6762,714,7282,979,6152,861,8482,624,2092,583,8552,725,6312,322,7582,068,9761,899,0111,405,4641,305,5371,273,4221,699,036590,4371,062,1417,323,7787,369,6977,256,298-149,87443,194-157,35500046,0440000
   > Long-term Liabilities 
0
0
0
0
837,627
0
0
0
-263,954
1,405,509
-2,956,972
145,000
130,000
452,000
1,040,911
1,008,896
1,491,317
1,028,447
1,034,699
1,766,613
1,183,934
4,518,439
6,895,158
6,735,736
7,315,586
7,534,804
9,452,237
9,818,339
9,113,242
12,965,408
12,314,672
13,050,302
13,051,000
11,905,000
11,364,000
10,802,000
10,467,000
9,987,000
8,989,000
7,814,000
8,924,000
9,063,000
5,837,000
6,159,000
6,117,000
6,358,000
6,742,000
7,245,000
8,866,000
9,797,000
11,189,000
12,582,000
14,815,000
9,307,000
10,195,000
10,162,000
9,951,862
10,011,155
10,676,138
11,270,245
11,080,723
1,000,708
919,195
804,009
717,104
838,930
1,205,182
871,661
937,169
17,288,566
991,620
1,141,905
1,158,071
20,049,923
13,331,930
13,092,993
22,212,316
15,850,656
16,207,578
1,091,779
1,091,77916,207,57815,850,65622,212,31613,092,99313,331,93020,049,9231,158,0711,141,905991,62017,288,566937,169871,6611,205,182838,930717,104804,009919,1951,000,70811,080,72311,270,24510,676,13810,011,1559,951,86210,162,00010,195,0009,307,00014,815,00012,582,00011,189,0009,797,0008,866,0007,245,0006,742,0006,358,0006,117,0006,159,0005,837,0009,063,0008,924,0007,814,0008,989,0009,987,00010,467,00010,802,00011,364,00011,905,00013,051,00013,050,30212,314,67212,965,4089,113,2429,818,3399,452,2377,534,8047,315,5866,735,7366,895,1584,518,4391,183,9341,766,6131,034,6991,028,4471,491,3171,008,8961,040,911452,000130,000145,000-2,956,9721,405,509-263,954000837,6270000
       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
6,352,671
6,735,736
7,198,898
7,325,138
9,300,142
9,412,191
8,867,568
12,693,529
12,110,532
12,875,686
13,051,404
11,904,958
11,363,892
10,801,714
10,466,504
9,987,304
8,989,184
7,814,377
8,937,638
9,063,490
5,836,622
6,158,702
6,116,747
6,357,782
6,741,728
7,244,634
8,866,366
9,796,933
11,188,779
12,581,638
14,815,436
9,307,266
10,195,403
10,161,886
9,951,862
10,011,155
10,676,138
11,270,245
11,080,723
10,392,903
10,839,568
5,570,888
5,644,653
5,573,965
5,594,648
7,527,576
7,748,163
8,937,456
9,365,274
9,263,080
12,349,584
12,311,469
12,299,855
12,111,377
0
0
0
0
000012,111,37712,299,85512,311,46912,349,5849,263,0809,365,2748,937,4567,748,1637,527,5765,594,6485,573,9655,644,6535,570,88810,839,56810,392,90311,080,72311,270,24510,676,13810,011,1559,951,86210,161,88610,195,4039,307,26614,815,43612,581,63811,188,7799,796,9338,866,3667,244,6346,741,7286,357,7826,116,7476,158,7025,836,6229,063,4908,937,6387,814,3778,989,1849,987,30410,466,50410,801,71411,363,89211,904,95813,051,40412,875,68612,110,53212,693,5298,867,5689,412,1919,300,1427,325,1387,198,8986,735,7366,352,6710000000000000000000000
       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
671,164
775,185
723,948
585,606
618,417
1,258,295
1,450,970
1,556,185
1,639,127
1,978,286
2,117,602
1,950,442
2,176,354
2,284,169
2,443,479
2,441,854
2,510,047
196,600
183,161
183,459
177,054
174,005
194,150
185,390
188,658
190,700
201,377
210,944
209,010
158,799
153,504
141,779
136,941
101,310
93,667
87,651
72,066
68,564
63,384
65,161
65,546
65,568
66,824
68,028
41,430
1,275,491
1,344,188
1,715,006
1,644,697
0
0
0
0
0
0
0000001,644,6971,715,0061,344,1881,275,49141,43068,02866,82465,56865,54665,16163,38468,56472,06687,65193,667101,310136,941141,779153,504158,799209,010210,944201,377190,700188,658185,390194,150174,005177,054183,459183,161196,6002,510,0472,441,8542,443,4792,284,1692,176,3541,950,4422,117,6021,978,2861,639,1271,556,1851,450,9701,258,295618,417585,606723,948775,185671,1640000000000000000000000000
       Other Liabilities 
0
0
0
0
1,086,036
0
0
0
750,846
395,536
2,386,029
1,328,609
1,101,510
1,230,946
1,775,713
1,127,630
2,389,000
1,521,301
1,485,646
1,568,473
1,410,066
1,645,573
1,748,093
1,701,434
1,762,287
1,939,129
1,881,290
1,944,273
282,814
1,723,993
1,763,742
1,787,656
420,959
1,882,827
1,824,009
1,810,168
427,950
445,780
527,465
805,168
950,844
954,309
1,292,540
1,235,059
661,549
727,038
1,257,531
1,301,923
1,246,156
1,229,002
1,289,808
1,278,490
585,051
795,379
899,528
941,073
1,072,240
1,045,452
1,081,899
984,969
1,054,029
1,247,098
1,268,571
1,064,336
1,135,041
1,161,775
1,226,504
1,426,209
1,906,098
1,881,054
2,001,391
2,060,891
2,272,105
2,216,579
0
2,092,837
0
0
0
0
00002,092,83702,216,5792,272,1052,060,8912,001,3911,881,0541,906,0981,426,2091,226,5041,161,7751,135,0411,064,3361,268,5711,247,0981,054,029984,9691,081,8991,045,4521,072,240941,073899,528795,379585,0511,278,4901,289,8081,229,0021,246,1561,301,9231,257,531727,038661,5491,235,0591,292,540954,309950,844805,168527,465445,780427,9501,810,1681,824,0091,882,827420,9591,787,6561,763,7421,723,993282,8141,944,2731,881,2901,939,1291,762,2871,701,4341,748,0931,645,5731,410,0661,568,4731,485,6461,521,3012,389,0001,127,6301,775,7131,230,9461,101,5101,328,6092,386,029395,536750,8460001,086,0360000
> Total Stockholder Equity
14,525,348
0
0
0
1,824,945
0
0
0
2,722,879
2,890,442
4,558,855
4,319,366
4,226,845
4,145,376
4,000,823
3,813,857
3,509,157
3,430,846
3,351,753
3,340,251
3,379,127
3,738,220
3,840,629
4,138,224
4,363,096
4,421,486
4,605,787
4,133,102
4,670,663
5,148,782
5,382,185
5,366,587
5,466,847
5,476,259
5,538,900
5,671,564
6,306,766
6,345,452
6,744,316
6,702,730
7,060,267
7,458,786
7,140,329
6,517,100
6,269,788
6,090,411
6,162,500
6,297,322
6,461,042
6,658,421
6,510,680
6,586,013
6,636,347
6,514,206
7,047,349
6,987,517
6,379,224
6,468,642
6,308,355
6,714,413
7,009,784
5,384,619
5,660,994
6,179,890
6,652,043
7,844,150
8,406,156
9,054,043
9,422,893
9,659,967
8,631,167
7,585,676
7,655,911
7,090,837
7,219,447
7,132,823
6,816,798
6,955,068
6,833,573
7,007,657
7,007,6576,833,5736,955,0686,816,7987,132,8237,219,4477,090,8377,655,9117,585,6768,631,1679,659,9679,422,8939,054,0438,406,1567,844,1506,652,0436,179,8905,660,9945,384,6197,009,7846,714,4136,308,3556,468,6426,379,2246,987,5177,047,3496,514,2066,636,3476,586,0136,510,6806,658,4216,461,0426,297,3226,162,5006,090,4116,269,7886,517,1007,140,3297,458,7867,060,2676,702,7306,744,3166,345,4526,306,7665,671,5645,538,9005,476,2595,466,8475,366,5875,382,1855,148,7824,670,6634,133,1024,605,7874,421,4864,363,0964,138,2243,840,6293,738,2203,379,1273,340,2513,351,7533,430,8463,509,1573,813,8574,000,8234,145,3764,226,8454,319,3664,558,8552,890,4422,722,8790001,824,94500014,525,348
   Common Stock
7
0
0
0
1,818,749
0
0
0
2,712,605
2,884,165
4,558,505
4,318,973
4,226,500
4,144,519
3,999,764
3,814,142
3,509,448
3,433,752
3,351,177
3,340,428
3,376,707
3,736,511
3,839,019
4,132,225
4,358,794
4,418,385
4,603,157
4,131,257
4,668,705
5,145,485
5,380,253
5,365,184
5,464,677
5,478,211
5,537,746
5,669,930
6,303,300
6,343,034
6,738,567
6,712,137
7,081,131
7,500,800
7,176,451
6,566,990
6,322,307
6,136,475
6,208,387
6,344,792
6,523,929
6,713,622
6,558,159
6,620,434
6,670,365
6,541,409
7,105,225
7,024,079
6,415,700
6,501,072
6,335,897
7
7
7
7
7
7
7
7
7
7
7
7
7
7
7
7
7
7
7
7
7
7777777777777777777776,335,8976,501,0726,415,7007,024,0797,105,2256,541,4096,670,3656,620,4346,558,1596,713,6226,523,9296,344,7926,208,3876,136,4756,322,3076,566,9907,176,4517,500,8007,081,1316,712,1376,738,5676,343,0346,303,3005,669,9305,537,7465,478,2115,464,6775,365,1845,380,2535,145,4854,668,7054,131,2574,603,1574,418,3854,358,7944,132,2253,839,0193,736,5113,376,7073,340,4283,351,1773,433,7523,509,4483,814,1423,999,7644,144,5194,226,5004,318,9734,558,5052,884,1652,712,6050001,818,7490007
   Retained Earnings 
335,762
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
551,737
470,583
295,544
211,758
-50,111
386,864
764,741
966,931
737,079
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
456,814
609,625
-871,948
-574,295
-36,432
335,762
1,408,768
2,133,794
3,031,765
3,647,785
3,805,918
2,803,100
1,869,463
1,748,106
1,156,109
1,160,278
1,114,009
660,734
796,201
607,564
760,471
760,471607,564796,201660,7341,114,0091,160,2781,156,1091,748,1061,869,4632,803,1003,805,9183,647,7853,031,7652,133,7941,408,768335,762-36,432-574,295-871,948609,625456,814000000000000000000000000000737,079966,931764,741386,864-50,111211,758295,544470,583551,7370000000000000000000000335,762
   Accumulated Other Comprehensive Income 
-15,831
0
0
0
0
0
0
0
0
0
350
393
345
1,000
1,059
-285
-291
-2,906
576
-177
2,420
1,709
1,610
5,999
4,302
3,101
2,630
1,845
1,958
3,297
1,932
1,403
2,000
-2,000
1,000
2,000
3,000
2,000
6,000
-9,000
-21,000
-42,000
-36,000
-50,000
-53,000
-46,000
-46,000
-47,000
-63,000
-55,000
-47,000
-34,000
-34,000
-27,000
-58,000
-37,000
-36,000
-32,000
-28,000
-35,000
-28,000
-41,533
-36,758
-27,407
-15,831
-11,454
-10,245
-15,357
-19,626
-15,357
-42,225
-74,800
-27,475
-25,754
-17,205
-38,258
-19,133
-31,282
-34,617
-10,609
-10,609-34,617-31,282-19,133-38,258-17,205-25,754-27,475-74,800-42,225-15,357-19,626-15,357-10,245-11,454-15,831-27,407-36,758-41,533-28,000-35,000-28,000-32,000-36,000-37,000-58,000-27,000-34,000-34,000-47,000-55,000-63,000-47,000-46,000-46,000-53,000-50,000-36,000-42,000-21,000-9,0006,0002,0003,0002,0001,000-2,0002,0001,4031,9323,2971,9581,8452,6303,1014,3025,9991,6101,7092,420-177576-2,906-291-2851,0591,000345393350000000000-15,831
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6,292,765
6,428,647
6,298,093
6,272,040
6,243,722
6,332,105
6,446,829
6,282,600
6,037,628
5,794,727
5,879,796
5,870,285
5,791,006
5,935,273
5,957,054
6,076,367
6,057,065
0
0
0
0
00006,057,0656,076,3675,957,0545,935,2735,791,0065,870,2855,879,7965,794,7276,037,6286,282,6006,446,8296,332,1056,243,7226,272,0406,298,0936,428,6476,292,76500000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
14,205,410
0
0
0
6,196
0
0
0
10,274
6,277
350
393
345
-143
0
0
0
0
0
0
0
0
6,584,093
-551,737
-470,583
-295,544
-211,758
50,111
-386,864
-764,741
-966,931
-737,079
170
48
154
-366
466
418
-251
-407
136
-14
-122
110
481
-64
113
-470
113
-201
-479
-421
-18
-203
124
438
-476
-430
458
6,292,592
6,428,152
6,256,560
6,235,282
6,216,315
6,332,105
6,435,375
6,272,355
6,022,271
5,794,727
5,869,399
5,870,285
5,791,006
5,907,798
5,960,475
6,059,162
6,018,807
6,175,190
6,190,142
6,260,619
6,257,788
6,257,7886,260,6196,190,1426,175,1906,018,8076,059,1625,960,4755,907,7985,791,0065,870,2855,869,3995,794,7276,022,2716,272,3556,435,3756,332,1056,216,3156,235,2826,256,5606,428,1526,292,592458-430-476438124-203-18-421-479-201113-470113-64481110-122-14136-407-251418466-36615448170-737,079-966,931-764,741-386,86450,111-211,758-295,544-470,583-551,7376,584,09300000000-1433453933506,27710,2740006,19600014,205,410



5.4. Balance Sheets

Currency in USD. All numbers in thousands.