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

Blackstone Mortgage Trust Inc
Buy, Hold or Sell?

Let's analyze Blackstone Mortgage Trust Inc together

I guess you are interested in Blackstone Mortgage Trust 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 Mortgage Trust 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 Mortgage Trust Inc

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

1. Quick Overview

1.1. Quick analysis of Blackstone Mortgage Trust Inc (30 sec.)










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

How much money do you get?

How much money do you get?
$2.47
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$22.23
Expected worth in 1 year
$18.49
How sure are you?
82.5%

+ What do you gain per year?

Total Gains per Share
$-1.27
Return On Investment
-6.6%

For what price can you sell your share?

Current Price per Share
$19.29
Expected price per share
$17.56 - $19.43
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Blackstone Mortgage Trust Inc (5 min.)




Live pricePrice per Share (EOD)
$19.29
Intrinsic Value Per Share
$12.65 - $26.78
Total Value Per Share
$34.88 - $49.01

2.2. Growth of Blackstone Mortgage Trust Inc (5 min.)




Is Blackstone Mortgage Trust Inc growing?

Current yearPrevious yearGrowGrow %
How rich?$3.8b$4.5b-$436.8m-10.6%

How much money is Blackstone Mortgage Trust Inc making?

Current yearPrevious yearGrowGrow %
Making money-$60.9m$50.4m-$111.3m-182.9%
Net Profit Margin-38.0%29.5%--

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

2.3. Financial Health of Blackstone Mortgage Trust Inc (5 min.)




3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Blackstone Mortgage Trust Inc?

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

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

Speculation

The Price per Share of Blackstone Mortgage Trust Inc is $19.29. 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 Mortgage Trust 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 Blackstone Mortgage Trust 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 $22.23. Based on the TTM, the Book Value Change Per Share is $-0.94 per quarter. Based on the YOY, the Book Value Change Per Share is $0.18 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 $0.62 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Blackstone Mortgage Trust 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 Eps-0.32-1.7%-0.35-1.8%0.281.4%0.251.3%0.301.5%
Usd Book Value Change Per Share-0.79-4.1%-0.94-4.9%0.180.9%0.020.1%0.341.8%
Usd Dividend Per Share0.623.2%0.623.2%0.603.1%0.562.9%0.452.3%
Usd Total Gains Per Share-0.17-0.9%-0.32-1.6%0.784.0%0.593.0%0.794.1%
Usd Price Per Share19.01-19.40-20.40-24.76-27.72-
Price to Earnings Ratio-14.64--105.38-7.18--10.58-7.03-
Price-to-Total Gains Ratio-114.00--236.54-6.13--34.42-20.06-
Price to Book Ratio0.86-0.82-0.79-1.03-1.53-
Price-to-Total Gains Ratio-114.00--236.54-6.13--34.42-20.06-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share19.29
Number of shares51
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.620.56
Usd Book Value Change Per Share-0.940.02
Usd Total Gains Per Share-0.320.59
Gains per Quarter (51 shares)-16.2029.96
Gains per Year (51 shares)-64.80119.85
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1126-191-751155110
2252-382-14023010230
3378-573-20534415350
4504-764-27045920470
5631-955-33557425590
6757-1145-40068930710
7883-1336-46580435830
81009-1527-53091940950
91135-1718-5951033451070
101261-1909-6601148501190

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 Share0.04.00.00.0%7.05.00.058.3%14.06.00.070.0%34.06.00.085.0%102.027.00.079.1%
Book Value Change Per Share0.04.00.00.0%5.07.00.041.7%11.09.00.055.0%26.014.00.065.0%73.054.02.056.6%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%85.00.044.065.9%
Total Gains per Share0.04.00.00.0%6.06.00.050.0%13.07.00.065.0%33.07.00.082.5%89.039.01.069.0%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Blackstone Mortgage Trust 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---0.787-0.936+19%0.175-549%0.025-3288%0.338-333%
Book Value Per Share--22.23323.628-6%25.676-13%24.095-8%19.936+12%
Current Ratio--1.92823.769-92%1.817+6%12.258-84%6.440-70%
Debt To Asset Ratio--0.8200.8200%0.818+0%0.800+2%0.767+7%
Debt To Equity Ratio--4.5734.5890%4.510+1%4.072+12%3.438+33%
Dividend Per Share--0.6200.618+0%0.602+3%0.563+10%0.452+37%
Enterprise Value---13959851709.990-15006017879.745+7%-16338036398.065+17%-12481516504.125-11%-7414349751.023-47%
Eps---0.325-0.350+8%0.277-217%0.251-230%0.297-209%
Ev To Ebitda Ratio---18864.664-4725.479-75%-49.531-100%-653.255-97%-328.549-98%
Ev To Sales Ratio---31.174-22.885-27%-23.106-26%-21.560-31%-13.864-56%
Free Cash Flow Per Share--0.5020.564-11%0.678-26%0.551-9%0.446+13%
Free Cash Flow To Equity Per Share---7.712-3.609-53%-1.400-82%1.948-496%2.511-407%
Gross Profit Margin--1.0001.037-4%1.0000%1.007-1%1.0040%
Intrinsic Value_10Y_max--26.775--------
Intrinsic Value_10Y_min--12.645--------
Intrinsic Value_1Y_max--2.435--------
Intrinsic Value_1Y_min--1.706--------
Intrinsic Value_3Y_max--7.506--------
Intrinsic Value_3Y_min--4.777--------
Intrinsic Value_5Y_max--12.805--------
Intrinsic Value_5Y_min--7.440--------
Market Cap3336957655.680+1%3300841290.0103370174120.255-2%3604363351.935-8%4336812845.875-24%4821841323.978-32%
Net Profit Margin---0.504-0.380-24%0.295-270%0.346-246%0.524-196%
Operating Margin---0.0090.968-101%1.150-101%1.205-101%1.637-101%
Operating Ratio--1.2790.220+480%0.187+583%0.374+242%0.546+134%
Pb Ratio0.868+1%0.8550.821+4%0.794+8%1.033-17%1.531-44%
Pe Ratio-14.851-1%-14.636-105.380+620%7.178-304%-10.576-28%7.027-308%
Price Per Share19.290+1%19.01019.403-2%20.395-7%24.763-23%27.720-31%
Price To Free Cash Flow Ratio9.612+1%9.4738.645+10%7.548+26%11.730-19%15.732-40%
Price To Total Gains Ratio-115.678-1%-113.998-236.541+107%6.133-1959%-34.423-70%20.060-668%
Quick Ratio--1.8711.522+23%0.048+3762%0.655+186%0.888+111%
Return On Assets---0.003-0.003+2%0.002-230%0.002-221%0.004-166%
Return On Equity---0.015-0.015+3%0.011-232%0.010-244%0.016-192%
Total Gains Per Share---0.167-0.318+90%0.777-121%0.588-128%0.789-121%
Usd Book Value--3860397000.0004104271500.000-6%4541152250.000-15%4225590600.000-9%3477454025.000+11%
Usd Book Value Change Per Share---0.787-0.936+19%0.175-549%0.025-3288%0.338-333%
Usd Book Value Per Share--22.23323.628-6%25.676-13%24.095-8%19.936+12%
Usd Dividend Per Share--0.6200.618+0%0.602+3%0.563+10%0.452+37%
Usd Enterprise Value---13959851709.990-15006017879.745+7%-16338036398.065+17%-12481516504.125-11%-7414349751.023-47%
Usd Eps---0.325-0.350+8%0.277-217%0.251-230%0.297-209%
Usd Free Cash Flow--87115000.00097924000.000-11%119817000.000-27%96605500.000-10%77734675.000+12%
Usd Free Cash Flow Per Share--0.5020.564-11%0.678-26%0.551-9%0.446+13%
Usd Free Cash Flow To Equity Per Share---7.712-3.609-53%-1.400-82%1.948-496%2.511-407%
Usd Market Cap3336957655.680+1%3300841290.0103370174120.255-2%3604363351.935-8%4336812845.875-24%4821841323.978-32%
Usd Price Per Share19.290+1%19.01019.403-2%20.395-7%24.763-23%27.720-31%
Usd Profit---56384000.000-60914000.000+8%50485500.000-212%44513200.000-227%51905625.000-209%
Usd Revenue--111951000.000217362750.000-48%176995500.000-37%153537700.000-27%118363200.000-5%
Usd Total Gains Per Share---0.167-0.318+90%0.777-121%0.588-128%0.789-121%
 EOD+4 -4MRQTTM+18 -22YOY+8 -315Y+7 -3310Y+13 -27

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-14.851
Price to Book Ratio (EOD)Between0-10.868
Net Profit Margin (MRQ)Greater than0-0.504
Operating Margin (MRQ)Greater than0-0.009
Quick Ratio (MRQ)Greater than11.871
Current Ratio (MRQ)Greater than11.928
Debt to Asset Ratio (MRQ)Less than10.820
Debt to Equity Ratio (MRQ)Less than14.573
Return on Equity (MRQ)Greater than0.15-0.015
Return on Assets (MRQ)Greater than0.05-0.003
Total4/10 (40.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5061.568
Ma 20Greater thanMa 5018.840
Ma 50Greater thanMa 10018.590
Ma 100Greater thanMa 20018.247
OpenGreater thanClose19.290
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Blackstone Mortgage Trust Inc

Blackstone Mortgage Trust, Inc., a real estate finance company, originates senior loans collateralized by commercial properties in North America, Europe, and Australia. The company originates and acquires senior floating rate mortgage loans that are secured by a first-priority mortgage on commercial real estate assets. It operates as a real estate investment trust for federal income tax purposes. The company was formerly known as Capital Trust, Inc. and changed its name to Blackstone Mortgage Trust, Inc. in May 2013. Blackstone Mortgage Trust, Inc. was incorporated in 1998 and is headquartered in New York, New York.

Fundamental data was last updated by Penke on 2024-12-07 17:53:05.

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 loss.
Using its assets, the company is very inefficient in making profit.
Using its investors money, the company is very inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very efficient.
The company is very efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is very able to pay all its short-term debts.
The company is very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is just able to pay all its debts by selling its assets.
The company is unable to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is cheap.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is cheap.
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 Mortgage Trust Inc earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Blackstone Mortgage Trust Inc to the REIT - Mortgage industry mean.
  • A Net Profit Margin of -50.4% means that $-0.50 for each $1 in revenue is generated as profit.

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

  • The MRQ is -50.4%. The company is making a huge loss. -2
  • The TTM is -38.0%. The company is making a huge loss. -2
Trends
Current periodCompared to+/- 
MRQ-50.4%TTM-38.0%-12.3%
TTM-38.0%YOY29.5%-67.6%
TTM-38.0%5Y34.6%-72.6%
5Y34.6%10Y52.4%-17.9%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Blackstone Mortgage Trust Inc to the REIT - Mortgage industry mean.
  • -0.3% Return on Assets means that Blackstone Mortgage Trust Inc generated $0.00 profit for each $1 in assets.

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

  • The MRQ is -0.3%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -0.3%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-0.3%TTM-0.3%+0.0%
TTM-0.3%YOY0.2%-0.5%
TTM-0.3%5Y0.2%-0.5%
5Y0.2%10Y0.4%-0.2%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Blackstone Mortgage Trust Inc to the REIT - Mortgage industry mean.
  • -1.5% Return on Equity means Blackstone Mortgage Trust Inc generated $-0.01 for each $1 the owners (shareholders) invested.

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

  • The MRQ is -1.5%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -1.5%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-1.5%TTM-1.5%+0.0%
TTM-1.5%YOY1.1%-2.6%
TTM-1.5%5Y1.0%-2.5%
5Y1.0%10Y1.6%-0.6%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Blackstone Mortgage Trust Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Blackstone Mortgage Trust Inc is operating .

  • Measures how much profit Blackstone Mortgage Trust 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 Blackstone Mortgage Trust Inc to the REIT - Mortgage industry mean.
  • An Operating Margin of -0.9% 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 Mortgage Trust Inc:

  • The MRQ is -0.9%. The company is operating very inefficient. -2
  • The TTM is 96.8%. The company is operating very efficient. +2
Trends
Current periodCompared to+/- 
MRQ-0.9%TTM96.8%-97.7%
TTM96.8%YOY115.0%-18.2%
TTM96.8%5Y120.5%-23.7%
5Y120.5%10Y163.7%-43.2%
4.3.2.2. Operating Ratio

Measures how efficient Blackstone Mortgage Trust Inc is keeping operating costs low.

  • Below 1 is considered healthy (always compare to REIT - Mortgage industry mean).
  • An Operation Ratio of 1.28 means that the operating costs are $1.28 for each $1 in net sales.

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

  • The MRQ is 1.279. The company is inefficient in keeping operating costs low. -1
  • The TTM is 0.220. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ1.279TTM0.220+1.059
TTM0.220YOY0.187+0.033
TTM0.2205Y0.374-0.154
5Y0.37410Y0.546-0.171
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Blackstone Mortgage Trust Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Blackstone Mortgage Trust Inc is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to REIT - Mortgage industry mean).
  • A Current Ratio of 1.93 means the company has $1.93 in assets for each $1 in short-term debts.

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

  • The MRQ is 1.928. The company is able to pay all its short-term debts. +1
  • The TTM is 23.769. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ1.928TTM23.769-21.841
TTM23.769YOY1.817+21.952
TTM23.7695Y12.258+11.511
5Y12.25810Y6.440+5.818
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Blackstone Mortgage Trust Inc to the REIT - Mortgage industry mean.
  • A Quick Ratio of 1.87 means the company can pay off $1.87 for each $1 in debt (using most liquid assets).

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

  • The MRQ is 1.871. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 1.522. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ1.871TTM1.522+0.350
TTM1.522YOY0.048+1.473
TTM1.5225Y0.655+0.866
5Y0.65510Y0.888-0.233
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Blackstone Mortgage Trust Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Blackstone Mortgage Trust Inc to REIT - Mortgage industry mean.
  • A Debt to Asset Ratio of 0.82 means that Blackstone Mortgage Trust Inc assets are financed with 82.0% credit (debt) and the remaining percentage (100% - 82.0%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.820. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.820. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.820TTM0.8200.000
TTM0.820YOY0.818+0.003
TTM0.8205Y0.800+0.020
5Y0.80010Y0.767+0.033
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Blackstone Mortgage Trust Inc to the REIT - Mortgage industry mean.
  • A Debt to Equity ratio of 457.3% means that company has $4.57 debt for each $1 in shareholders equity.

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

  • The MRQ is 4.573. The company is unable to pay all its debts with equity. -1
  • The TTM is 4.589. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ4.573TTM4.589-0.016
TTM4.589YOY4.510+0.079
TTM4.5895Y4.072+0.517
5Y4.07210Y3.438+0.633
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 Mortgage Trust Inc generates.

  • Above 15 is considered overpriced but always compare Blackstone Mortgage Trust Inc to the REIT - Mortgage industry mean.
  • A PE ratio of -14.64 means the investor is paying $-14.64 for every $1 in earnings.

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

  • The EOD is -14.851. Based on the earnings, the company is expensive. -2
  • The MRQ is -14.636. Based on the earnings, the company is expensive. -2
  • The TTM is -105.380. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-14.851MRQ-14.636-0.216
MRQ-14.636TTM-105.380+90.745
TTM-105.380YOY7.178-112.559
TTM-105.3805Y-10.576-94.805
5Y-10.57610Y7.027-17.602
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 Mortgage Trust Inc:

  • The EOD is 9.612. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 9.473. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 8.645. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD9.612MRQ9.473+0.140
MRQ9.473TTM8.645+0.827
TTM8.645YOY7.548+1.098
TTM8.6455Y11.730-3.085
5Y11.73010Y15.732-4.003
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 Mortgage Trust Inc is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to REIT - Mortgage industry mean).
  • A PB ratio of 0.86 means the investor is paying $0.86 for each $1 in book value.

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

  • The EOD is 0.868. Based on the equity, the company is cheap. +2
  • The MRQ is 0.855. Based on the equity, the company is cheap. +2
  • The TTM is 0.821. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.868MRQ0.855+0.013
MRQ0.855TTM0.821+0.034
TTM0.821YOY0.794+0.027
TTM0.8215Y1.033-0.212
5Y1.03310Y1.531-0.498
4.6.2. Total Gains per Share

4.7 Holders & Insider Transactions

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

4.8.1. Institutions holding Blackstone Mortgage Trust Inc

Institutions are holding 66.827% of the shares of Blackstone Mortgage Trust Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30BlackRock Inc16.99250.0116293950476033852.0957
2024-09-30Vanguard Group Inc10.5990.006218335036135330.0739
2024-09-30Blackstone Inc4.59510.6591794895500
2024-09-30State Street Corp3.80550.00526583104-7292-0.1106
2024-09-30Geode Capital Management, LLC2.32860.00624028292-11242-0.2783
2024-09-30Morgan Stanley - Brokerage Accounts1.62870.00392817475-2876851-50.5214
2024-09-30Charles Schwab Investment Management Inc1.39510.00882413347-364488-13.1213
2024-09-30Northern Trust Corp1.21020.00652093454-555750-20.978
2024-09-30Balyasny Asset Management LLC1.17440.0632031504-99685-4.6774
2024-06-30NORGES BANK1.08830.00491882605609223.3443
2024-06-30Bank of America Corp0.84410.00231460279-29318-1.9682
2024-09-30Goldman Sachs Group Inc0.77130.0041133417916975814.5787
2024-09-30Artemis Investment Management LLP0.73290.3671126791312679130
2024-09-30Bank of New York Mellon Corp0.68940.00421192597-171617-12.5799
2024-09-30UBS Group AG0.63150.0045109240085120.7853
2024-09-30First Trust Advisors L.P.0.52560.0165909258733208416.4771
2024-09-30Mesirow Institutional Investment Management, Inc.0.50451.26728726498726490
2024-09-30Principal Financial Group Inc0.47310.0086818486-37772-4.4113
2024-09-30Nuveen Asset Management, LLC0.46010.004379589625033945.8869
2024-06-30Van Eck Associates Corporation0.45410.019478549914010221.7079
Total 50.9042.473688057975-336940.0%

4.9.2. Funds holding Blackstone Mortgage Trust Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-11-27iShares Core S&P Small-Cap ETF6.5380.23031131001453100.047
2024-10-31Vanguard Total Stock Mkt Idx Inv3.02390.00555231007-39867-0.7564
2024-11-27iShares Russell 2000 ETF2.87780.11874978353-10402-0.2085
2024-10-31Vanguard Small Cap Index2.38930.0495413317781000.1964
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr1.50680.04372606598-9262-0.3541
2024-10-31Vanguard Small Cap Value Index Inv1.33810.07272314711-964-0.0416
2024-08-31Fidelity Small Cap Index1.03510.12121790591-43655-2.38
2024-11-27iShares S&P Small-Cap 600 Value ETF1.02790.44531778197-6024-0.3376
2024-11-27iShares Russell 2000 Value ETF1.00880.2409174503922540.1293
2024-11-27iShares Mortgage Real Estate Capped ETF0.93014.7951160898928940.1802
2024-11-27SPDR® Portfolio S&P 600™ Sm Cap ETF0.91480.2285158250011680.0739
2024-10-31Vanguard Tax-Managed Small Cap Adm0.67060.22661160070-24177-2.0416
2024-10-31State St Russell Sm/Mid Cp® Indx NL Cl C0.60730.04261050532-38100-3.4998
2024-09-30Fidelity Extended Market Index0.58620.04621014095-42879-4.0568
2024-11-27SPDR® S&P 600 Small Cap Value ETF0.57680.446599779300
2024-11-28Schwab US Small-Cap ETF™0.48620.08178409974720.0562
2024-11-28VanEck Mortgage REIT Income ETF0.48275.291183495500
2024-10-31Vanguard Russell 2000 ETF0.45760.1175791564-4930-0.619
2024-11-28Schwab Fundamental U.S. Small CompanyETF0.42710.143373889000
2024-10-31Principal SmallCap S&P 600 Idx SP0.3740.23464693900
Total 27.259112.980947155011-200062-0.4%

5.3. Insider Transactions

Insiders are holding 1.318% of the shares of Blackstone Mortgage Trust Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-12-02Anthony F Marone JrSELL50619.11
2024-09-17Anthony F Marone JrSELL50319.44
2024-09-09Anthony F Marone JrSELL49118.05
2024-08-30Anthony F Marone JrSELL50118.48
2024-08-08Henry N NassauBUY1000017.52
2024-08-05Katharine A KeenanBUY1600017.16
2024-08-02Timothy Steven JohnsonBUY5705017.5
2024-06-17Anthony F Marone JrSELL100217.56
2024-06-17Katharine A KeenanSELL450817.53
2024-06-10Katharine A KeenanSELL229617.04
2024-06-10Anthony F Marone JrSELL48917.06
2024-05-30Anthony F Marone JrSELL50317.02
2024-05-30Katharine A KeenanSELL225917.04
2024-03-11Anthony F Marone JrSELL48520.25
2024-03-11Katharine A KeenanSELL227520.25
2024-03-01Anthony F Marone JrSELL50620.39
2024-03-01Katharine A KeenanSELL227420.42
2023-12-11Anthony F Marone JrSELL48521.23
2023-12-11Katharine A KeenanSELL227421.23
2023-12-06Anthony F Marone JrSELL40022.52
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
Long-term Assets  116,271-7,441108,830-75,57233,25826,76060,018-160,532-100,514
Gross Profit  136,488-9,065127,423-3,958123,465318,967442,432-460,267-17,835
EBIT  57,111293,696350,807-256,90793,900339,323433,223-434,252-1,029



5.2. Latest Balance Sheet

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

Summary
Total Assets21,443,194
Total Liabilities17,582,797
Total Stockholder Equity3,844,592
 As reported
Total Liabilities 17,582,797
Total Stockholder Equity+ 3,844,592
Total Assets = 21,443,194

Assets

Total Assets21,443,194
Total Current Assets21,543,708
Long-term Assets-100,514
Total Current Assets
Cash And Cash Equivalents 322,104
Net Receivables 20,591,458
Inventory 629,500
Other Current Assets 646
Total Current Assets  (as reported)21,543,708
Total Current Assets  (calculated)21,543,708
+/-0
Long-term Assets
Intangible Assets 18,602
Long-term Assets Other -18,602
Long-term Assets  (as reported)-100,514
Long-term Assets  (calculated)0
+/- 100,514

Liabilities & Shareholders' Equity

Total Current Liabilities11,175,570
Long-term Liabilities0
Total Stockholder Equity3,844,592
Total Current Liabilities
Short-term Debt 11,001,491
Accounts payable 74,168
Other Current Liabilities -11,075,659
Total Current Liabilities  (as reported)11,175,570
Total Current Liabilities  (calculated)0
+/- 11,175,570
Long-term Liabilities
Long-term Liabilities  (as reported)0
Long-term Liabilities  (calculated)0
+/-0
Total Stockholder Equity
Common Stock1,730
Retained Earnings -1,689,534
Accumulated Other Comprehensive Income 11,091
Other Stockholders Equity 5,521,305
Total Stockholder Equity (as reported)3,844,592
Total Stockholder Equity (calculated)3,844,592
+/-0
Other
Cash and Short Term Investments 322,104
Common Stock Shares Outstanding 173,637
Liabilities and Stockholders Equity 21,443,194
Net Debt 17,019,389
Net Working Capital 10,368,138
Short Long Term Debt Total 17,341,493



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301993-12-311993-09-301993-06-301993-03-311992-12-311992-09-301992-06-301992-03-311991-12-311991-09-301991-06-301991-03-311990-12-311990-09-301990-06-301990-03-311989-12-311989-09-301989-06-301989-03-311988-12-311988-09-301988-06-301988-03-311987-12-311987-09-301987-06-301987-03-311986-12-311986-09-301986-06-301986-03-311985-12-311985-09-30
> Total Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
72,300
72,200
71,900
66,200
65,800
65,800
64,100
55,500
0
50,100
50,400
42,200
0
0
36,500
36,800
36,500
36,700
33,500
31,000
30,700
30,000
30,000
25,000
68,300
112,300
317,400
445,200
637,300
742,500
766,400
812,700
815,500
810,300
827,800
741,010
718,232
676,659
644,392
644,392
645,630
688,108
678,800
678,800
469,081
440,396
384,976
384,469
392,886
392,766
397,144
465,803
472,200
786,992
877,766
1,000,749
1,033,137
1,332,755
1,557,530
1,918,318
2,174,926
2,269,665
2,648,564
2,939,989
3,188,716
3,099,547
3,211,482
3,306,532
3,139,215
3,067,719
2,838,627
2,602,486
2,528,096
2,390,624
1,936,635
4,571,984
4,502,883
4,235,851
4,120,690
3,891,120
2,365,400
1,539,889
1,366,316
605,558
584,237
581,197
322,343
365,153
1,087,105
1,577,310
2,212,780
2,894,387
3,754,769
4,098,473
4,588,521
5,085,698
10,466,061
9,851,868
9,376,573
9,554,766
9,488,461
8,510,941
8,812,615
8,954,659
9,719,088
9,776,917
10,258,825
11,211,290
12,382,347
12,419,475
14,467,375
14,796,220
14,565,004
15,082,416
16,551,871
16,758,089
17,663,123
16,876,804
16,958,955
17,354,710
17,901,747
20,705,872
22,703,289
24,068,841
25,443,247
24,798,629
25,353,985
25,385,667
24,862,636
24,043,419
24,036,178
23,265,863
22,636,599
21,443,194
21,443,19422,636,59923,265,86324,036,17824,043,41924,862,63625,385,66725,353,98524,798,62925,443,24724,068,84122,703,28920,705,87217,901,74717,354,71016,958,95516,876,80417,663,12316,758,08916,551,87115,082,41614,565,00414,796,22014,467,37512,419,47512,382,34711,211,29010,258,8259,776,9179,719,0888,954,6598,812,6158,510,9419,488,4619,554,7669,376,5739,851,86810,466,0615,085,6984,588,5214,098,4733,754,7692,894,3872,212,7801,577,3101,087,105365,153322,343581,197584,237605,5581,366,3161,539,8892,365,4003,891,1204,120,6904,235,8514,502,8834,571,9841,936,6352,390,6242,528,0962,602,4862,838,6273,067,7193,139,2153,306,5323,211,4823,099,5473,188,7162,939,9892,648,5642,269,6652,174,9261,918,3181,557,5301,332,7551,033,1371,000,749877,766786,992472,200465,803397,144392,766392,886384,469384,976440,396469,081678,800678,800688,108645,630644,392644,392676,659718,232741,010827,800810,300815,500812,700766,400742,500637,300445,200317,400112,30068,30025,00030,00030,00030,70031,00033,50036,70036,50036,80036,5000042,20050,40050,100055,50064,10065,80065,80066,20071,90072,20072,3000000000000000000000000
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,500
400
400
700
1,400
1,600
2,000
1,600
0
20,900
20,800
4,600
0
0
4,400
18,200
17,800
17,900
5,500
17,300
8,700
5,100
5,400
9,000
2,900
4,100
50,400
14,300
17,700
24,900
55,000
33,200
23,000
25,000
48,700
34,398
19,238
16,949
0
18,840
16,687
14,072
0
17,457
19,625
13,560
15,039
13,925
9,109
13,853
12,917
26,554
42,602
12,456
38,894
28,084
19,960
22,398
24,974
20,109
72,049
43,815
26,142
37,286
40,029
39,148
44,847
136,809
2,234,468
2,171,713
53,154
1,711,703
1,669,396
1,621,078
1,186,198
767,741
746,684
637,382
54,035
114,349
57,090
53,164
54,100
37,198
34,604
38,867
156,923
154,861
59,746
10,283
52,342
70,834
120,456
63,343
51,810
18,474
104,252
138,600
96,450
110,622
181,796
94,061
75,567
64,275
33,521
61,221
69,654
57,396
107,057
86,987
105,662
79,437
80,584
84,289
150,090
355,018
17,421,189
16,718,705
16,689,136
17,168,128
17,597,450
20,487,258
637,255
406,517
25,443,247
421,310
24,983,083
25,075,581
24,601,730
23,673,973
567,269
22,851,928
22,576,581
21,543,708
21,543,70822,576,58122,851,928567,26923,673,97324,601,73025,075,58124,983,083421,31025,443,247406,517637,25520,487,25817,597,45017,168,12816,689,13616,718,70517,421,189355,018150,09084,28980,58479,437105,66286,987107,05757,39669,65461,22133,52164,27575,56794,061181,796110,62296,450138,600104,25218,47451,81063,343120,45670,83452,34210,28359,746154,861156,92338,86734,60437,19854,10053,16457,090114,34954,035637,382746,684767,7411,186,1981,621,0781,669,3961,711,70353,1542,171,7132,234,468136,80944,84739,14840,02937,28626,14243,81572,04920,10924,97422,39819,96028,08438,89412,45642,60226,55412,91713,8539,10913,92515,03913,56019,62517,457014,07216,68718,840016,94919,23834,39848,70025,00023,00033,20055,00024,90017,70014,30050,4004,1002,9009,0005,4005,1008,70017,3005,50017,90017,80018,2004,400004,60020,80020,90001,6002,0001,6001,4007004004001,5000000000000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,500
400
400
700
400
300
700
400
0
2,800
3,800
3,500
0
0
3,400
4,500
4,200
4,300
4,800
5,100
4,200
2,800
4,700
8,300
2,100
4,100
49,300
7,100
9,800
16,400
46,600
24,800
14,800
16,800
38,700
27,621
11,554
8,995
11,388
11,388
11,954
7,825
11,651
11,651
15,692
8,731
10,186
11,176
5,583
10,179
8,738
23,124
39,865
7,963
24,583
22,248
14,487
14,412
24,974
5,203
10,233
26,720
26,142
22,187
24,479
23,877
25,829
122,528
95,262
115,240
45,382
18,268
19,533
28,575
27,954
26,004
26,495
24,149
24,449
27,779
28,430
28,219
34,818
37,198
34,604
38,867
15,423
15,361
59,746
10,283
52,342
70,834
120,456
63,343
51,810
18,474
104,252
138,600
96,450
110,622
181,796
94,061
75,567
64,275
33,521
61,221
69,654
57,396
107,057
86,987
105,662
79,437
80,584
84,289
150,090
355,018
1,259,836
427,028
289,970
280,126
289,552
211,180
551,154
309,425
283,580
271,899
291,340
515,808
482,856
421,495
350,014
413,986
373,876
322,104
322,104373,876413,986350,014421,495482,856515,808291,340271,899283,580309,425551,154211,180289,552280,126289,970427,0281,259,836355,018150,09084,28980,58479,437105,66286,987107,05757,39669,65461,22133,52164,27575,56794,061181,796110,62296,450138,600104,25218,47451,81063,343120,45670,83452,34210,28359,74615,36115,42338,86734,60437,19834,81828,21928,43027,77924,44924,14926,49526,00427,95428,57519,53318,26845,382115,24095,262122,52825,82923,87724,47922,18726,14226,72010,2335,20324,97414,41214,48722,24824,5837,96339,86523,1248,73810,1795,58311,17610,1868,73115,69211,65111,6517,82511,95411,38811,3888,99511,55427,62138,70016,80014,80024,80046,60016,4009,8007,10049,3004,1002,1008,3004,7002,8004,2005,1004,8004,3004,2004,5003,400003,5003,8002,80004007003004007004004001,5000000000000000000000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
611
0
0
0
1,264
0
0
0
1,707
913
3,787
3,741
5,696
15,756
14,645
18,231
18,821
160
155
155
155
0
0
0
0
4,213
10,225
13,715
12,985
12,512
15,433
16,145
14,246
11,702
21,972
76,396
10,096
10,677
11,392
10,855
11,591
387
2,591
3,730
8,657
434
14,023
268
4,086
1,424
743
1,628
1,214
3,119
6,276
2,719
9,916
5,384
14,000
25,009
1,079
1
327
7,762
522
31,789
19,860
35,858
30,531
51,884
83,982
94,352
7,349
16,907
12,689
114,558
1,890
25,922
4,878
0
04,87825,9221,890114,55812,68916,9077,34994,35283,98251,88430,53135,85819,86031,7895227,76232711,07925,00914,0005,3849,9162,7196,2763,1191,2141,6287431,4244,08626814,0234348,6573,7302,59138711,59110,85511,39210,67710,09676,39621,97211,70214,24616,14515,43312,51212,98513,71510,2254,213000015515515516018,82118,23114,64515,7565,6963,7413,7879131,7070001,2640006110000000000000000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,000
1,300
1,300
1,200
0
18,100
17,000
1,100
0
0
1,000
13,700
13,600
13,600
700
12,200
4,500
2,300
700
700
800
0
1,100
7,200
7,900
8,500
8,400
8,400
8,200
8,200
10,000
6,777
7,684
7,954
7,452
7,452
4,733
6,247
5,806
5,806
3,933
4,829
4,853
2,749
3,526
3,674
4,179
3,430
2,737
4,493
14,311
5,836
5,473
7,986
15,116
14,906
61,816
17,095
18,016
26,062
22,115
42,927
19,018
14,281
16,729
12,855
7,772
4,907
5,088
4,913
4,764
6,945
13,581
21,042
57,419
22,934
21,225
25,809
61,128
10,060
10,695
32,880
5,868
13,693
30,697
36,045
39,974
79,323
120,704
103,059
86,016
85,381
216,055
319,118
37,161
36,901
36,022
31,323
32,871
30,962
33,485
34,715
38,573
39,926
52,481
45,762
56,679
61,148
51,065
60,907
66,649
72,578
60,792
61,528
66,757
67,472
72,485
78,689
86,101
97,092
124,020
149,411
190,887
182,968
189,518
191,204
217,255
22,552,189
196,814
20,591,458
20,591,458196,81422,552,189217,255191,204189,518182,968190,887149,411124,02097,09286,10178,68972,48567,47266,75761,52860,79272,57866,64960,90751,06561,14856,67945,76252,48139,92638,57334,71533,48530,96232,87131,32336,02236,90137,161319,118216,05585,38186,016103,059120,70479,32339,97436,04530,69713,6935,86832,88010,69510,06061,12825,80921,22522,93457,41921,04213,5816,9454,7644,9135,0884,9077,77212,85516,72914,28119,01842,92722,11526,06218,01617,09561,81614,90615,1167,9865,4735,83614,3114,4932,7373,4304,1793,6743,5262,7494,8534,8293,9335,8065,8066,2474,7337,4527,4527,9547,6846,77710,0008,2008,2008,4008,4008,5007,9007,2001,10008007007002,3004,50012,20070013,60013,60013,7001,000001,10017,00018,10001,2001,3001,3001,00000000000000000000000000000
       Other Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,725
2,687
3,291
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
20,114
29,537
-30,697
-36,045
-39,974
-79,323
-120,704
-103,059
-86,016
-85,381
-216,055
-319,118
-37,161
-36,901
-36,022
-31,323
-32,871
-30,962
-33,485
-34,715
-38,573
-39,926
-52,481
-45,762
-56,679
-61,148
-51,065
-60,907
-66,649
-72,578
84,003
79,057
119,678
100,039
-17,719,935
-315,635
-714,879
-427,398
208,744
-422,985
-549,398
-796,537
-720,787
-674,670
-717,272
214,820
221,567
646
646221,567214,820-717,272-674,670-720,787-796,537-549,398-422,985208,744-427,398-714,879-315,635-17,719,935100,039119,67879,05784,003-72,578-66,649-60,907-51,065-61,148-56,679-45,762-52,481-39,926-38,573-34,715-33,485-30,962-32,871-31,323-36,022-36,901-37,161-319,118-216,055-85,381-86,016-103,059-120,704-79,323-39,974-36,045-30,69729,53720,1140000000000000000000000000000000000003,2912,6872,725000000000000000000000000000000000000000000000000000000000000000000000
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
43,200
46,500
41,900
35,400
35,100
34,900
33,500
39,100
0
27,600
27,400
23,300
0
0
18,400
18,300
18,300
18,200
17,200
13,400
21,700
24,200
22,700
13,100
62,200
101,700
12,300
9,900
68,000
83,100
80,800
270,500
264,400
263,300
259,800
266,407
272,203
241,927
0
237,895
314,982
376,003
0
363,057
257,249
245,294
249,987
202,787
207,939
208,567
200,176
238,552
216,230
250,564
269,141
265,197
257,755
429,330
1,532,556
814,873
844,831
845,452
2,622,422
3,609
3,609
3,659
877,841
4,258
4,160
4,160
854,594
1,706
1,706
1,706
750,437
1,711
1,711
1,155
516,710
658
1,597
1,750
1,312,216
2,691
2,727
3,094
165,420
31,748
1,027,359
1,567,027
2,160,438
2,823,553
3,634,313
4,035,130
4,536,711
5,067,224
10,361,809
9,713,268
9,280,123
9,444,144
9,306,665
8,416,880
8,737,048
8,890,384
9,685,567
9,715,696
10,189,171
11,153,894
12,275,290
12,332,488
14,361,713
14,716,783
14,484,420
14,998,127
16,401,781
16,403,071
79,955
77,297
269,819
77,597
77,754
77,916
78,083
54,674
85,227
96,942
370,902
29,357
22,975
116,271
108,830
33,258
60,018
-100,514
-100,51460,01833,258108,830116,27122,97529,357370,90296,94285,22754,67478,08377,91677,75477,597269,81977,29779,95516,403,07116,401,78114,998,12714,484,42014,716,78314,361,71312,332,48812,275,29011,153,89410,189,1719,715,6969,685,5678,890,3848,737,0488,416,8809,306,6659,444,1449,280,1239,713,26810,361,8095,067,2244,536,7114,035,1303,634,3132,823,5532,160,4381,567,0271,027,35931,748165,4203,0942,7272,6911,312,2161,7501,597658516,7101,1551,7111,711750,4371,7061,7061,706854,5944,1604,1604,258877,8413,6593,6093,6092,622,422845,452844,831814,8731,532,556429,330257,755265,197269,141250,564216,230238,552200,176208,567207,939202,787249,987245,294257,249363,0570376,003314,982237,8950241,927272,203266,407259,800263,300264,400270,50080,80083,10068,0009,90012,300101,70062,20013,10022,70024,20021,70013,40017,20018,20018,30018,30018,4000023,30027,40027,600039,10033,50034,90035,10035,40041,90046,50043,2000000000000000000000000
       Property Plant Equipment 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
43,200
46,500
41,900
35,400
35,100
34,900
33,500
39,100
0
27,600
27,400
23,300
0
0
18,400
18,300
18,300
18,200
17,200
13,400
9,700
8,600
8,600
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
543
0
0
0
523
0
0
0
390
0
0
0
292
0
0
0
307
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000000000000000000000000000000000000000000000000000000000000003070002920003900005230005430000000000000008,6008,6009,70013,40017,20018,20018,30018,30018,4000023,30027,40027,600039,10033,50034,90035,10035,40041,90046,50043,2000000000000000000000000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,235
2,235
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000000000000000000000000000000000000002,2352,23500000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
9,851
10,611
10,399
16,983
19,597
18,710
154,806
311,678
974,690
1,454,586
2,110,368
2,733,553
3,502,217
3,921,216
4,439,104
4,954,953
10,138,729
9,385,087
9,086,448
9,316,525
2,806
1,678
0
0
0
0
0
0
0
96,050
96,167
95,877
94,595
92,580
86,638
16,250,914
16,161,353
16,291,677
16,399,166
16,888,002
77,754
77,916
78,083
0
0
0
0
0
0
0
0
0
0
0
0000000000078,08377,91677,75416,888,00216,399,16616,291,67716,161,35316,250,91486,63892,58094,59595,87796,16796,05000000001,6782,8069,316,5259,086,4489,385,08710,138,7294,954,9534,439,1043,921,2163,502,2172,733,5532,110,3681,454,586974,690311,678154,80618,71019,59716,98310,39910,6119,851000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,235
2,235
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
18,602
18,60200000000000000000000000000000000000000000000000000000000000002,2352,23500000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
27,600
25,300
29,600
30,100
29,300
29,300
28,600
14,800
0
1,600
2,200
14,300
0
0
13,700
300
400
600
10,800
300
300
700
1,900
2,900
3,200
6,500
254,700
421,000
551,600
634,500
630,600
509,000
528,100
522,000
519,300
440,205
426,791
417,783
276,131
387,657
313,961
298,033
418,538
298,286
192,207
181,542
119,950
167,757
175,838
170,346
184,051
200,697
213,368
523,972
569,731
707,468
755,422
881,027
1,557,530
1,083,336
1,258,046
1,380,398
2,648,564
2,899,094
3,145,078
3,056,740
2,288,794
3,165,465
900,587
891,846
1,930,879
889,077
856,994
767,840
1,936,635
3,802,532
3,754,488
3,597,314
3,549,945
3,776,113
2,306,713
1,484,975
1,366,316
565,669
546,906
539,236
322,343
178,544
53,937
61,677
62,454
64,217
96,342
99,049
77,620
92,951
223,461
326,614
31,824
14,588
39,271
3,387
4,086
1,424
743
9,617
5,414
9,784
27
106,129
965
250
324
478
1,115
994
161,979
80,802
16,958,955
108,985
226,543
140,698
21,987,951
23,607,650
375,918
24,280,377
370,902
280,729
237,931
253,175
23,360,079
380,677
278,264
21,443,194
21,443,194278,264380,67723,360,079253,175237,931280,729370,90224,280,377375,91823,607,65021,987,951140,698226,543108,98516,958,95580,802161,9799941,115478324250965106,129279,7845,4149,6177431,4244,0863,38739,27114,58831,824326,614223,46192,95177,62099,04996,34264,21762,45461,67753,937178,544322,343539,236546,906565,6691,366,3161,484,9752,306,7133,776,1133,549,9453,597,3143,754,4883,802,5321,936,635767,840856,994889,0771,930,879891,846900,5873,165,4652,288,7943,056,7403,145,0782,899,0942,648,5641,380,3981,258,0461,083,3361,557,530881,027755,422707,468569,731523,972213,368200,697184,051170,346175,838167,757119,950181,542192,207298,286418,538298,033313,961387,657276,131417,783426,791440,205519,300522,000528,100509,000630,600634,500551,600421,000254,7006,5003,2002,9001,90070030030010,80060040030013,7000014,3002,2001,600014,80028,60029,30029,30030,10029,60025,30027,6000000000000000000000000
> Total Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
16,000
15,300
15,400
15,400
15,300
15,400
13,800
16,800
0
12,900
13,100
13,600
0
0
8,800
8,900
8,500
8,600
8,600
5,700
5,600
5,400
5,500
1,000
44,500
56,900
174,100
299,300
488,200
592,500
472,200
509,900
514,500
507,300
522,900
429,414
405,349
366,631
338,584
338,584
361,863
439,126
428,231
428,231
208,518
250,196
211,932
304,096
214,730
206,013
211,661
366,166
333,615
475,898
561,269
682,557
714,462
1,000,148
1,218,680
1,570,690
1,815,607
1,922,072
2,222,292
2,513,831
2,736,627
2,659,153
2,803,245
2,803,140
2,658,521
2,589,239
2,437,183
2,275,145
2,196,139
2,177,378
2,105,802
4,862,618
4,796,543
4,662,502
4,531,877
4,015,454
2,481,570
1,650,742
1,495,255
588,560
561,997
543,231
168,890
202,708
285,438
773,768
1,456,030
1,885,987
2,472,744
2,588,614
3,087,635
3,583,000
7,970,574
7,351,706
6,870,842
7,052,933
6,979,367
6,006,143
6,319,012
6,458,677
7,212,615
7,251,125
7,341,419
8,284,779
9,353,685
9,111,482
11,092,768
11,344,631
10,788,579
11,321,799
12,767,190
13,083,662
13,767,339
12,972,852
13,054,724
13,450,617
13,944,792
16,435,320
18,084,578
19,399,004
20,780,260
20,114,722
20,809,785
20,824,968
20,296,447
19,549,898
19,648,674
19,101,276
18,632,001
17,582,797
17,582,79718,632,00119,101,27619,648,67419,549,89820,296,44720,824,96820,809,78520,114,72220,780,26019,399,00418,084,57816,435,32013,944,79213,450,61713,054,72412,972,85213,767,33913,083,66212,767,19011,321,79910,788,57911,344,63111,092,7689,111,4829,353,6858,284,7797,341,4197,251,1257,212,6156,458,6776,319,0126,006,1436,979,3677,052,9336,870,8427,351,7067,970,5743,583,0003,087,6352,588,6142,472,7441,885,9871,456,030773,768285,438202,708168,890543,231561,997588,5601,495,2551,650,7422,481,5704,015,4544,531,8774,662,5024,796,5434,862,6182,105,8022,177,3782,196,1392,275,1452,437,1832,589,2392,658,5212,803,1402,803,2452,659,1532,736,6272,513,8312,222,2921,922,0721,815,6071,570,6901,218,6801,000,148714,462682,557561,269475,898333,615366,166211,661206,013214,730304,096211,932250,196208,518428,231428,231439,126361,863338,584338,584366,631405,349429,414522,900507,300514,500509,900472,200592,500488,200299,300174,10056,90044,5001,0005,5005,4005,6005,7008,6008,6008,5008,9008,8000013,60013,10012,900016,80013,80015,40015,30015,40015,40015,30016,0000000000000000000000000
   > Total Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,200
0
66,000
49,000
45,000
46,000
39,000
24,000
32,000
29,000
29,000
107,000
187,000
169,000
169,000
208,000
215,000
172,000
150,000
166,000
161,000
161,000
209,000
192,000
194,000
243,000
131,000
145,000
176,000
3,979
266,000
514,000
629,000
958,000
1,154,000
1,333,000
1,260,000
1,407,000
1,386,000
1,260,000
1,201,000
1,051,000
907,000
837,000
825,000
780,000
775,000
767,000
750,000
680,000
518,000
287,000
227,000
203,000
110,000
93,000
100,000
101,000
143,000
291,000
781,000
1,245,000
1,635,000
1,893,000
2,012,000
96,000
2,758,000
7,184,000
108,000
107,000
106,000
206,000
111,000
88,000
177,000
117,000
108,000
147,000
115,000
121,000
130,587
138,695
144,474
169,837
154,948
198,061
183,243
9,456,118
8,676,218
7,920,082
8,168,628
8,757,633
11,207,182
12,318,939
13,140,892
198,470
13,253,644
13,618,153
14,124,014
13,512,350
12,871,810
12,780,915
12,473,932
247,353
11,175,570
11,175,570247,35312,473,93212,780,91512,871,81013,512,35014,124,01413,618,15313,253,644198,47013,140,89212,318,93911,207,1828,757,6338,168,6287,920,0828,676,2189,456,118183,243198,061154,948169,837144,474138,695130,587121,000115,000147,000108,000117,000177,00088,000111,000206,000106,000107,000108,0007,184,0002,758,00096,0002,012,0001,893,0001,635,0001,245,000781,000291,000143,000101,000100,00093,000110,000203,000227,000287,000518,000680,000750,000767,000775,000780,000825,000837,000907,0001,051,0001,201,0001,260,0001,386,0001,407,0001,260,0001,333,0001,154,000958,000629,000514,000266,0003,979176,000145,000131,000243,000194,000192,000209,000161,000161,000166,000150,000172,000215,000208,000169,000169,000187,000107,00029,00029,00032,00024,00039,00046,00045,00049,00066,00004,200000000000000000000000000000000000000000000000000000
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,200
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
29,000
33,000
0
0
0
0
0
0
0
0
369,751
0
333,877
351,433
704,444
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7,686
11,920
0
0
0
139,184
6,119
74,472
274,913
40,181
205,341
355,494
721,817
2,040,783
250,239
6,674,987
6,350,336
6,020,005
6,172,351
5,724,180
4,682,256
5,052,419
5,208,588
5,293,408
5,579,341
4,771,672
4,411,246
5,158,687
5,362,970
7,457,933
9,137,666
8,065,675
8,567,394
9,753,059
9,019,652
9,431,109
8,651,313
7,896,863
8,142,728
8,729,281
11,170,330
12,280,042
13,092,408
13,905,949
13,188,692
13,528,164
14,051,435
13,431,039
12,793,344
12,683,095
12,387,289
4,277,856
11,001,491
11,001,4914,277,85612,387,28912,683,09512,793,34413,431,03914,051,43513,528,16413,188,69213,905,94913,092,40812,280,04211,170,3308,729,2818,142,7287,896,8638,651,3139,431,1099,019,6529,753,0598,567,3948,065,6759,137,6667,457,9335,362,9705,158,6874,411,2464,771,6725,579,3415,293,4085,208,5885,052,4194,682,2565,724,1806,172,3516,020,0056,350,3366,674,987250,2392,040,783721,817355,494205,34140,181274,91374,4726,119139,18400011,9207,686000000000000000000704,444351,433333,8770369,7510000000033,00029,0000000000000000000004,200000000000000000000000000000000000000000000000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,010,814
0
0
0
6,778,611
0
0
0
6,231,403
6,281,797
7,102,806
7,156,534
7,205,504
8,177,321
9,239,332
0
0
9,137,666
8,065,675
8,567,394
9,753,059
9,019,652
9,431,109
8,651,313
7,896,863
8,142,728
8,729,281
11,170,330
12,280,042
13,092,408
13,905,949
13,188,692
13,528,164
14,051,435
13,431,039
12,793,344
12,683,095
12,387,289
12,096,705
0
012,096,70512,387,28912,683,09512,793,34413,431,03914,051,43513,528,16413,188,69213,905,94913,092,40812,280,04211,170,3308,729,2818,142,7287,896,8638,651,3139,431,1099,019,6529,753,0598,567,3948,065,6759,137,666009,239,3328,177,3217,205,5047,156,5347,102,8066,281,7976,231,4030006,778,6110003,010,81400000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7,358
4,043
11,756
10,329
5,386
9,233
11,420
9,842
9,930
10,111
7,755
9,067
6,873
5,809
838
11,041
8,637
10,087
13,907
17,388
16,656
15,237
17,818
24,957
17,895
21,388
23,474
-3,609
24,979
30,364
31,392
65,682
29,623
30,092
26,783
10,918
6,653
7,784
9,741
10,026
8,560
12,661
11,913
10,535
9,342
8,618
7,717
11,920
14,566
12,320
17,834
21,209
30,760
36,879
47,495
56,972
66,711
71,345
83,011
61,013
62,862
83,182
95,153
93,679
99,684
119,316
38,167
10,824
13,409
14,954
22,555
16,287
24,886
22,871
27,127
30,171
32,854
31,564
32,371
29,839
34,002
25,009
24,905
23,219
25,900
28,352
36,852
38,897
48,484
63,233
64,952
89,989
72,579
81,311
78,466
97,820
86,643
90,223
74,168
74,16890,22386,64397,82078,46681,31172,57989,98964,95263,23348,48438,89736,85228,35225,90023,21924,90525,00934,00229,83932,37131,56432,85430,17127,12722,87124,88616,28722,55514,95413,40910,82438,167119,31699,68493,67995,15383,18262,86261,01383,01171,34566,71156,97247,49536,87930,76021,20917,83412,32014,56611,9207,7178,6189,34210,53511,91312,6618,56010,0269,7417,7846,65310,91826,78330,09229,62365,68231,39230,36424,979-3,60923,47421,38817,89524,95717,81815,23716,65617,38813,90710,0878,63711,0418385,8096,8739,0677,75510,1119,9309,84211,4209,2335,38610,32911,7564,0437,358000000000000000000000000000000000000000000000000000000000
       Other Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
66,000
49,000
45,000
46,000
39,000
24,000
32,000
0
29,000
107,000
187,000
0
169,000
208,000
215,000
172,000
150,000
131,191
127,162
161,000
209,000
192,000
194,000
243,000
0
0
0
-369,751
266,000
180,123
277,567
253,556
1,148,859
1,329,450
1,257,273
1,407,000
1,384,282
1,258,872
1,199,361
1,051,000
905,479
837,000
825,000
777,968
775,000
767,000
750,000
678,047
518,000
287,000
219,314
189,812
95,434
93,000
100,000
79,791
106,121
254,121
458,592
1,188,028
1,362,948
1,466,161
1,207,172
-2,005,796
2,444,899
425,831
-6,337,489
-6,006,684
-6,166,035
-5,518,180
-4,571,256
-4,975,243
-5,044,997
-5,191,362
-5,493,896
-4,640,959
-4,321,132
-5,060,558
-5,259,510
-7,349,409
-9,026,046
-7,927,402
-8,444,817
-9,584,837
-8,870,411
105,644
-8,060,677
3,274,222
3,261,848
3,078,085
97,350
104,271
105,576
-13,770,712
-13,253,644
-13,618,153
-14,124,014
-13,512,350
-12,871,810
-12,780,915
-12,473,932
157,130
-11,075,659
-11,075,659157,130-12,473,932-12,780,915-12,871,810-13,512,350-14,124,014-13,618,153-13,253,644-13,770,712105,576104,27197,3503,078,0853,261,8483,274,222-8,060,677105,644-8,870,411-9,584,837-8,444,817-7,927,402-9,026,046-7,349,409-5,259,510-5,060,558-4,321,132-4,640,959-5,493,896-5,191,362-5,044,997-4,975,243-4,571,256-5,518,180-6,166,035-6,006,684-6,337,489425,8312,444,899-2,005,7961,207,1721,466,1611,362,9481,188,028458,592254,121106,12179,791100,00093,00095,434189,812219,314287,000518,000678,047750,000767,000775,000777,968825,000837,000905,4791,051,0001,199,3611,258,8721,384,2821,407,0001,257,2731,329,4501,148,859253,556277,567180,123266,000-369,751000243,000194,000192,000209,000161,000127,162131,191150,000172,000215,000208,000169,0000187,000107,00029,000032,00024,00039,00046,00045,00049,00066,00000000000000000000000000000000000000000000000000000000
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
14,400
14,700
14,700
14,700
14,700
14,600
13,000
15,700
0
12,400
12,400
13,400
0
0
8,700
8,700
8,400
8,300
8,300
5,200
5,200
5,200
5,200
900
900
16,600
167,000
291,100
474,500
574,500
455,400
590,000
611,000
608,000
623,000
537,000
528,000
482,000
0
457,000
402,000
400,000
0
407,000
149,000
124,000
129,000
154,000
138,000
134,000
143,000
157,000
142,000
282,000
318,000
665,575
695,706
981,591
823,744
1,305,000
1,302,000
1,293,000
1,264,000
1,360,000
1,404,000
1,399,000
1,396,000
1,417,000
1,399,000
1,388,000
1,385,000
1,368,000
1,359,000
1,352,000
1,326,000
4,088,000
4,030,000
3,913,000
3,852,000
3,484,000
2,189,000
1,413,000
1,274,000
534,000
526,000
506,000
148,000
146,000
83,000
83,000
250,000
289,000
622,000
609,000
3,011,000
871,000
799,000
7,257,000
6,777,000
6,953,000
6,786,000
5,896,000
6,231,000
6,282,000
7,096,000
7,149,000
7,201,000
8,175,000
9,238,000
8,988,116
10,964,556
11,212,348
10,647,804
11,184,675
12,591,227
12,923,926
4,158,917
4,149,562
4,564,265
4,716,688
5,056,678
4,784,993
5,227,018
5,653,458
20,581,790
13,253,644
13,618,153
14,124,014
6,608,216
6,528,430
6,616,574
6,480,266
18,384,648
0
018,384,6486,480,2666,616,5746,528,4306,608,21614,124,01413,618,15313,253,64420,581,7905,653,4585,227,0184,784,9935,056,6784,716,6884,564,2654,149,5624,158,91712,923,92612,591,22711,184,67510,647,80411,212,34810,964,5568,988,1169,238,0008,175,0007,201,0007,149,0007,096,0006,282,0006,231,0005,896,0006,786,0006,953,0006,777,0007,257,000799,000871,0003,011,000609,000622,000289,000250,00083,00083,000146,000148,000506,000526,000534,0001,274,0001,413,0002,189,0003,484,0003,852,0003,913,0004,030,0004,088,0001,326,0001,352,0001,359,0001,368,0001,385,0001,388,0001,399,0001,417,0001,396,0001,399,0001,404,0001,360,0001,264,0001,293,0001,302,0001,305,000823,744981,591695,706665,575318,000282,000142,000157,000143,000134,000138,000154,000129,000124,000149,000407,0000400,000402,000457,0000482,000528,000537,000623,000608,000611,000590,000455,400574,500474,500291,100167,00016,6009009005,2005,2005,2005,2008,3008,3008,4008,7008,7000013,40012,40012,400015,70013,00014,60014,70014,70014,70014,70014,4000000000000000000000000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7,529
7,686
7,847
8,010
8,176
8,326
8,497
8,671
8,848
9,030
159,524
160,094
160,671
161,259
161,853
162,460
163,073
163,699
164,026
164,696
165,373
166,064
166,762
167,475
448,047
562,741
563,911
778,070
779,416
780,951
609,911
610,684
1,103,070
1,102,922
1,349,213
1,348,577
1,659,873
1,658,982
1,658,093
1,853,050
618,111
618,985
2,341,292
2,569,609
2,717,498
2,715,507
3,023,972
2,801,581
2,798,983
0
0
0
0
0
000002,798,9832,801,5813,023,9722,715,5072,717,4982,569,6092,341,292618,985618,1111,853,0501,658,0931,658,9821,659,8731,348,5771,349,2131,102,9221,103,070610,684609,911780,951779,416778,070563,911562,741448,047167,475166,762166,064165,373164,696164,026163,699163,073162,460161,853161,259160,671160,094159,5249,0308,8488,6718,4978,3268,1768,0107,8477,6867,529000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,061
2,938
2,559
2,163
8,566
3,326
19,984
11,189
7,039
19,515
34,684
2,809
23,153
6,550
14,744
3,207
6,129
2,097
2,180
836
326
3,519
739
228
296
2,332
5,529
6,312
247,415
3,589
7,120
21,181
37,365
18,130
21,571
49,632
47,030
33,898
34,508
30,950
32,645
36,944
41,229
37,913
33,369
35,137
36,808
33,759
23,157
21,193
19,089
0
6,119
0
0
0
0
0
0
496,080
0
0
0
19,731
0
615,901
519,721
210
531,011
6,928
7,167
4,911
2,166
1,250
3,676
128,212
132,283
140,775
2,760
0
0
177,313
0
10,031
17,359
4,037
159,424
53,927
6,525
30,551
11,577
76,965
59,251
0
-55,810
0
0
0
0
0000-55,810059,25176,96511,57730,5516,52553,927159,4244,03717,35910,0310177,313002,760140,775132,283128,2123,6761,2502,1664,9117,1676,928531,011210519,721615,901019,731000496,0800000006,119019,08921,19323,15733,75936,80835,13733,36937,91341,22936,94432,64530,95034,50833,89847,03049,63221,57118,13037,36521,1817,1203,589247,4156,3125,5292,3322962287393,5193268362,1802,0976,1293,20714,7446,55023,1532,80934,68419,5157,03911,18919,9843,3268,5662,1632,5592,9383,061000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
56,300
56,900
56,500
50,800
50,500
50,400
50,300
38,700
0
37,200
37,300
28,600
0
0
27,700
27,900
28,000
28,100
24,900
25,300
25,100
24,600
24,500
24,000
23,800
55,400
143,300
145,900
149,100
150,000
148,700
157,100
155,100
156,900
158,600
165,053
166,140
163,086
158,666
158,666
136,226
101,241
102,628
102,628
112,223
101,331
84,056
80,373
88,929
97,407
96,017
99,637
138,585
311,094
316,497
318,192
318,675
332,607
338,850
347,628
359,319
347,593
426,272
426,158
452,089
440,394
408,237
503,392
480,694
478,480
401,444
327,341
331,957
213,246
-169,167
-290,634
-293,660
-426,651
-411,187
-111,043
-110,947
-100,165
-110,424
-38,566
-34,385
-24,559
73,444
76,095
712,689
713,327
717,909
970,083
1,239,308
1,477,739
1,465,371
1,456,935
2,483,124
2,487,125
2,492,588
2,495,417
2,496,417
2,503,694
2,493,603
2,495,982
2,506,473
2,519,614
2,911,066
2,921,213
3,023,480
3,300,772
3,364,124
3,439,398
3,747,363
3,742,793
3,762,583
3,650,920
3,874,763
3,883,364
3,886,067
3,883,023
3,930,961
4,236,550
4,588,187
4,642,938
4,637,591
4,658,406
4,518,794
4,535,227
4,540,662
4,470,870
4,367,711
4,144,753
3,984,504
3,844,592
3,844,5923,984,5044,144,7534,367,7114,470,8704,540,6624,535,2274,518,7944,658,4064,637,5914,642,9384,588,1874,236,5503,930,9613,883,0233,886,0673,883,3643,874,7633,650,9203,762,5833,742,7933,747,3633,439,3983,364,1243,300,7723,023,4802,921,2132,911,0662,519,6142,506,4732,495,9822,493,6032,503,6942,496,4172,495,4172,492,5882,487,1252,483,1241,456,9351,465,3711,477,7391,239,308970,083717,909713,327712,68976,09573,444-24,559-34,385-38,566-110,424-100,165-110,947-111,043-411,187-426,651-293,660-290,634-169,167213,246331,957327,341401,444478,480480,694503,392408,237440,394452,089426,158426,272347,593359,319347,628338,850332,607318,675318,192316,497311,094138,58599,63796,01797,40788,92980,37384,056101,331112,223102,628102,628101,241136,226158,666158,666163,086166,140165,053158,600156,900155,100157,100148,700150,000149,100145,900143,30055,40023,80024,00024,50024,60025,10025,30024,90028,10028,00027,90027,7000028,60037,30037,200038,70050,30050,40050,50050,80056,50056,90056,3000000000000000000000000
   Common Stock
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
200
200
234
229
226
221
221
202
187
187
187