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

Cumulus Media Inc Class A
Buy, Hold or Sell?

Let's analyze Cumulus Media Inc Class A together

I guess you are interested in Cumulus Media Inc Class A. 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 Cumulus Media Inc Class A. 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 Cumulus Media Inc Class A

I send you an email if I find something interesting about Cumulus Media Inc Class A.

1. Quick Overview

1.1. Quick analysis of Cumulus Media Inc Class A (30 sec.)










1.2. What can you expect buying and holding a share of Cumulus Media Inc Class A? (30 sec.)

How much money do you get?

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

What is your share worth?

Current worth
$13.98
Expected worth in 1 year
$4.96
How sure are you?
48.8%

+ What do you gain per year?

Total Gains per Share
$-9.02
Return On Investment
-1,073.6%

For what price can you sell your share?

Current Price per Share
$0.84
Expected price per share
$0.631 - $1.25
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Cumulus Media Inc Class A (5 min.)




Live pricePrice per Share (EOD)
$0.84
Intrinsic Value Per Share
$-9.14 - $25.10
Total Value Per Share
$4.84 - $39.08

2.2. Growth of Cumulus Media Inc Class A (5 min.)




Is Cumulus Media Inc Class A growing?

Current yearPrevious yearGrowGrow %
How rich?$236.7m$389m-$128.6m-49.4%

How much money is Cumulus Media Inc Class A making?

Current yearPrevious yearGrowGrow %
Making money-$37.5m-$4.9m-$32.5m-86.8%
Net Profit Margin-17.5%-2.4%--

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

2.3. Financial Health of Cumulus Media Inc Class A (5 min.)




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




  Industry Rankings (Broadcasting)  


Richest
#31 / 68

Most Revenue
#26 / 68

Most Profit
#54 / 68
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Cumulus Media Inc Class A?

Welcome investor! Cumulus Media Inc Class A's management wants to use your money to grow the business. In return you get a share of Cumulus Media Inc Class A.

First you should know what it really means to hold a share of Cumulus Media Inc Class A. And how you can make/lose money.

Speculation

The Price per Share of Cumulus Media Inc Class A is $0.84. 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 Cumulus Media Inc Class A.
  • 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 Cumulus Media Inc Class A, 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 $13.98. Based on the TTM, the Book Value Change Per Share is $-2.25 per quarter. Based on the YOY, the Book Value Change Per Share is $0.33 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is $0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Cumulus Media Inc Class A.

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-0.61-72.5%-2.24-267.2%-0.27-31.9%-0.56-67.1%-0.14-16.9%
Usd Book Value Change Per Share-0.59-70.3%-2.25-268.4%0.3339.2%-0.42-49.9%-0.11-12.5%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share-0.59-70.3%-2.25-268.4%0.3339.2%-0.42-49.9%-0.11-12.5%
Usd Price Per Share1.31-3.07-4.77-7.22-5.81-
Price to Earnings Ratio-0.54--0.53--133.61--38.16--13.36-
Price-to-Total Gains Ratio-2.22--2.12-7.47-8.42-8.18-
Price to Book Ratio0.09-0.19-0.22-0.37-0.29-
Price-to-Total Gains Ratio-2.22--2.12-7.47-8.42-8.18-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.84
Number of shares1190
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share-2.25-0.42
Usd Total Gains Per Share-2.25-0.42
Gains per Quarter (1190 shares)-2,682.93-498.83
Gains per Year (1190 shares)-10,731.73-1,995.30
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10-10732-107420-1995-2005
20-21463-214740-3991-4000
30-32195-322060-5986-5995
40-42927-429380-7981-7990
50-53659-536700-9977-9985
60-64390-644020-11972-11980
70-75122-751340-13967-13975
80-85854-858660-15962-15970
90-96586-965980-17958-17965
100-107317-1073300-19953-19960

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%4.08.00.033.3%6.014.00.030.0%19.022.00.046.3%51.055.00.048.1%
Book Value Change Per Share0.04.00.00.0%6.06.00.050.0%9.011.00.045.0%20.020.01.048.8%51.051.04.048.1%
Dividend per Share0.00.04.00.0%0.00.012.00.0%0.00.020.00.0%0.00.041.00.0%23.00.083.021.7%
Total Gains per Share0.04.00.00.0%6.06.00.050.0%9.011.00.045.0%20.020.01.048.8%54.049.03.050.9%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Cumulus Media Inc Class A 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---0.590-2.255+282%0.329-280%-0.419-29%-0.105-82%
Book Value Per Share--13.98015.516-10%21.928-36%19.381-28%11.187+25%
Current Ratio--1.8941.937-2%2.233-15%2.740-31%3.258-42%
Debt To Asset Ratio--0.8260.814+1%0.750+10%0.772+7%0.883-6%
Debt To Equity Ratio--4.7624.406+8%2.997+59%3.457+38%75.241-94%
Dividend Per Share----0%-0%-0%-0%
Enterprise Value---1053233858.810-1026551913.795-3%-980778768.718-7%-984303586.335-7%-1012283652.612-4%
Eps---0.609-2.245+268%-0.268-56%-0.564-7%-0.142-77%
Ev To Ebitda Ratio---12.303-23.505+91%-178.616+1352%-43.959+257%-32.619+165%
Ev To Sales Ratio---1.293-1.240-4%-1.129-13%-1.138-12%-1.099-15%
Free Cash Flow Per Share--0.035-0.549+1656%0.241-85%0.207-83%0.318-89%
Free Cash Flow To Equity Per Share---0.079-0.682+764%-0.777+884%-0.254+222%-0.488+518%
Gross Profit Margin--1.0002.301-57%1.060-6%1.274-22%0.971+3%
Intrinsic Value_10Y_max--25.101--------
Intrinsic Value_10Y_min---9.136--------
Intrinsic Value_1Y_max--1.453--------
Intrinsic Value_1Y_min--0.473--------
Intrinsic Value_3Y_max--5.175--------
Intrinsic Value_3Y_min--0.228--------
Intrinsic Value_5Y_max--9.873--------
Intrinsic Value_5Y_min---1.325--------
Market Cap14005824.000-58%22187141.19051310086.205-57%84687981.283-74%144471463.665-85%113126586.148-80%
Net Profit Margin---0.051-0.175+245%-0.024-52%-0.052+2%-0.119+134%
Operating Margin--0.033-0.084+357%0.020+64%0.020+61%0.064-49%
Operating Ratio--0.9671.000-3%1.036-7%0.976-1%0.939+3%
Pb Ratio0.060-56%0.0940.191-51%0.217-57%0.369-75%0.290-68%
Pe Ratio-0.345+36%-0.537-0.533-1%-133.608+24761%-38.155+7000%-13.365+2387%
Price Per Share0.840-56%1.3103.065-57%4.773-73%7.218-82%5.811-77%
Price To Free Cash Flow Ratio5.948-56%9.276-8.729+194%1.421+553%-15.650+269%-7.655+183%
Price To Total Gains Ratio-1.423+36%-2.219-2.116-5%7.474-130%8.422-126%8.178-127%
Quick Ratio--1.6681.718-3%2.039-18%2.428-31%2.686-38%
Return On Assets---0.008-0.026+249%-0.003-58%-0.006-14%-0.013+76%
Return On Equity---0.044-0.138+216%-0.013-70%-0.033-24%-0.796+1725%
Total Gains Per Share---0.590-2.255+282%0.329-280%-0.419-29%-0.105-82%
Usd Book Value--236779000.000260457000.000-9%389069500.000-39%375391300.000-37%200048756.098+18%
Usd Book Value Change Per Share---0.590-2.255+282%0.329-280%-0.419-29%-0.105-82%
Usd Book Value Per Share--13.98015.516-10%21.928-36%19.381-28%11.187+25%
Usd Dividend Per Share----0%-0%-0%-0%
Usd Enterprise Value---1053233858.810-1026551913.795-3%-980778768.718-7%-984303586.335-7%-1012283652.612-4%
Usd Eps---0.609-2.245+268%-0.268-56%-0.564-7%-0.142-77%
Usd Free Cash Flow--598000.000-9200750.000+1639%4706500.000-87%4244250.000-86%7899731.707-92%
Usd Free Cash Flow Per Share--0.035-0.549+1656%0.241-85%0.207-83%0.318-89%
Usd Free Cash Flow To Equity Per Share---0.079-0.682+764%-0.777+884%-0.254+222%-0.488+518%
Usd Market Cap14005824.000-58%22187141.19051310086.205-57%84687981.283-74%144471463.665-85%113126586.148-80%
Usd Price Per Share0.840-56%1.3103.065-57%4.773-73%7.218-82%5.811-77%
Usd Profit---10321000.000-37560000.000+264%-4966750.000-52%-9731850.000-6%-32262658.537+213%
Usd Revenue--203598000.000207450250.000-2%218629250.000-7%221235300.000-8%254679097.561-20%
Usd Total Gains Per Share---0.590-2.255+282%0.329-280%-0.419-29%-0.105-82%
 EOD+4 -4MRQTTM+21 -17YOY+7 -315Y+8 -3010Y+15 -23

3.3 Fundamental Score

Let's check the fundamental score of Cumulus Media Inc Class A based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-0.345
Price to Book Ratio (EOD)Between0-10.060
Net Profit Margin (MRQ)Greater than0-0.051
Operating Margin (MRQ)Greater than00.033
Quick Ratio (MRQ)Greater than11.668
Current Ratio (MRQ)Greater than11.894
Debt to Asset Ratio (MRQ)Less than10.826
Debt to Equity Ratio (MRQ)Less than14.762
Return on Equity (MRQ)Greater than0.15-0.044
Return on Assets (MRQ)Greater than0.05-0.008
Total5/10 (50.0%)

3.4 Technical Score

Let's check the technical score of Cumulus Media Inc Class A based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5055.094
Ma 20Greater thanMa 500.769
Ma 50Greater thanMa 1000.769
Ma 100Greater thanMa 2001.075
OpenGreater thanClose0.840
Total1/5 (20.0%)

4. In-depth Analysis

4.1 About Cumulus Media Inc Class A

Cumulus Media Inc., an audio-first media company, owns and operates radio stations in the United States. It owns and operates stations in various markets, as well as affiliated stations through Westwood One. The company's content portfolio includes sports, news, talk, and entertainment programming from various brands, including the NFL, the NCAA, the Masters, CNN, AP News, the Academy of Country Music Awards, and other partners. In addition, the company provides digital marketing services, such as email marketing, geo-targeted display and video solutions, website and microsite building, hosting, social media management, reputation and listing management, and search engine marketing and optimization; influencers, audio solutions, research and insights, and live event services; and advertising performance guarantee services. The company serves advertisers through broadcast and on-demand digital, mobile, social, and voice-activated platforms. Cumulus Media Inc. was founded in 2002 and is based in Atlanta, Georgia.

Fundamental data was last updated by Penke on 2025-01-16 16:13:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a 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 inefficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is 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 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 Cumulus Media Inc Class A earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Cumulus Media Inc Class A to the Broadcasting industry mean.
  • A Net Profit Margin of -5.1% means that $-0.05 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Cumulus Media Inc Class A:

  • The MRQ is -5.1%. The company is making a loss. -1
  • The TTM is -17.5%. The company is making a huge loss. -2
Trends
Current periodCompared to+/- 
MRQ-5.1%TTM-17.5%+12.4%
TTM-17.5%YOY-2.4%-15.1%
TTM-17.5%5Y-5.2%-12.3%
5Y-5.2%10Y-11.9%+6.7%
Compared to industry (Broadcasting)
PeriodCompanyIndustry (mean)+/- 
MRQ-5.1%-0.6%-4.5%
TTM-17.5%-1.6%-15.9%
YOY-2.4%-0.3%-2.1%
5Y-5.2%2.4%-7.6%
10Y-11.9%4.0%-15.9%
4.3.1.2. Return on Assets

Shows how efficient Cumulus Media Inc Class A is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Cumulus Media Inc Class A to the Broadcasting industry mean.
  • -0.8% Return on Assets means that Cumulus Media Inc Class A generated $-0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Cumulus Media Inc Class A:

  • The MRQ is -0.8%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -2.6%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-0.8%TTM-2.6%+1.9%
TTM-2.6%YOY-0.3%-2.3%
TTM-2.6%5Y-0.6%-2.0%
5Y-0.6%10Y-1.3%+0.7%
Compared to industry (Broadcasting)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.8%-0.2%-0.6%
TTM-2.6%-0.3%-2.3%
YOY-0.3%-0.1%-0.2%
5Y-0.6%0.3%-0.9%
10Y-1.3%0.7%-2.0%
4.3.1.3. Return on Equity

Shows how efficient Cumulus Media Inc Class A is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Cumulus Media Inc Class A to the Broadcasting industry mean.
  • -4.4% Return on Equity means Cumulus Media Inc Class A generated $-0.04 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Cumulus Media Inc Class A:

  • The MRQ is -4.4%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -13.8%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-4.4%TTM-13.8%+9.4%
TTM-13.8%YOY-1.3%-12.5%
TTM-13.8%5Y-3.3%-10.4%
5Y-3.3%10Y-79.6%+76.2%
Compared to industry (Broadcasting)
PeriodCompanyIndustry (mean)+/- 
MRQ-4.4%0.3%-4.7%
TTM-13.8%-0.3%-13.5%
YOY-1.3%0.6%-1.9%
5Y-3.3%0.3%-3.6%
10Y-79.6%1.2%-80.8%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Cumulus Media Inc Class A.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Cumulus Media Inc Class A is operating .

  • Measures how much profit Cumulus Media Inc Class A 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 Cumulus Media Inc Class A to the Broadcasting industry mean.
  • An Operating Margin of 3.3% means the company generated $0.03  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Cumulus Media Inc Class A:

  • The MRQ is 3.3%. The company is operating less efficient.
  • The TTM is -8.4%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ3.3%TTM-8.4%+11.7%
TTM-8.4%YOY2.0%-10.4%
TTM-8.4%5Y2.0%-10.5%
5Y2.0%10Y6.4%-4.4%
Compared to industry (Broadcasting)
PeriodCompanyIndustry (mean)+/- 
MRQ3.3%1.8%+1.5%
TTM-8.4%1.1%-9.5%
YOY2.0%6.8%-4.8%
5Y2.0%7.0%-5.0%
10Y6.4%8.5%-2.1%
4.3.2.2. Operating Ratio

Measures how efficient Cumulus Media Inc Class A is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Broadcasting industry mean).
  • An Operation Ratio of 0.97 means that the operating costs are $0.97 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Cumulus Media Inc Class A:

  • The MRQ is 0.967. The company is less efficient in keeping operating costs low.
  • The TTM is 1.000. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.967TTM1.000-0.032
TTM1.000YOY1.036-0.036
TTM1.0005Y0.976+0.024
5Y0.97610Y0.939+0.037
Compared to industry (Broadcasting)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9671.137-0.170
TTM1.0001.079-0.079
YOY1.0361.007+0.029
5Y0.9760.986-0.010
10Y0.9390.954-0.015
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Cumulus Media Inc Class A.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Cumulus Media Inc Class A is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Broadcasting industry mean).
  • A Current Ratio of 1.89 means the company has $1.89 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Cumulus Media Inc Class A:

  • The MRQ is 1.894. The company is able to pay all its short-term debts. +1
  • The TTM is 1.937. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.894TTM1.937-0.042
TTM1.937YOY2.233-0.296
TTM1.9375Y2.740-0.803
5Y2.74010Y3.258-0.518
Compared to industry (Broadcasting)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8941.591+0.303
TTM1.9371.589+0.348
YOY2.2331.551+0.682
5Y2.7401.736+1.004
10Y3.2581.603+1.655
4.4.3.2. Quick Ratio

Measures if Cumulus Media Inc Class A is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Cumulus Media Inc Class A to the Broadcasting industry mean.
  • A Quick Ratio of 1.67 means the company can pay off $1.67 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Cumulus Media Inc Class A:

  • The MRQ is 1.668. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 1.718. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ1.668TTM1.718-0.050
TTM1.718YOY2.039-0.320
TTM1.7185Y2.428-0.709
5Y2.42810Y2.686-0.258
Compared to industry (Broadcasting)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6681.026+0.642
TTM1.7181.052+0.666
YOY2.0391.138+0.901
5Y2.4281.191+1.237
10Y2.6861.187+1.499
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Cumulus Media Inc Class A.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Cumulus Media Inc Class A assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Cumulus Media Inc Class A to Broadcasting industry mean.
  • A Debt to Asset Ratio of 0.83 means that Cumulus Media Inc Class A assets are financed with 82.6% credit (debt) and the remaining percentage (100% - 82.6%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Cumulus Media Inc Class A:

  • The MRQ is 0.826. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.814. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.826TTM0.814+0.012
TTM0.814YOY0.750+0.065
TTM0.8145Y0.772+0.042
5Y0.77210Y0.883-0.111
Compared to industry (Broadcasting)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8260.562+0.264
TTM0.8140.562+0.252
YOY0.7500.491+0.259
5Y0.7720.510+0.262
10Y0.8830.515+0.368
4.5.4.2. Debt to Equity Ratio

Measures if Cumulus Media Inc Class A is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Cumulus Media Inc Class A to the Broadcasting industry mean.
  • A Debt to Equity ratio of 476.2% means that company has $4.76 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Cumulus Media Inc Class A:

  • The MRQ is 4.762. The company is unable to pay all its debts with equity. -1
  • The TTM is 4.406. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ4.762TTM4.406+0.356
TTM4.406YOY2.997+1.408
TTM4.4065Y3.457+0.949
5Y3.45710Y75.241-71.784
Compared to industry (Broadcasting)
PeriodCompanyIndustry (mean)+/- 
MRQ4.7621.198+3.564
TTM4.4061.198+3.208
YOY2.9971.017+1.980
5Y3.4571.223+2.234
10Y75.2411.336+73.905
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 Cumulus Media Inc Class A generates.

  • Above 15 is considered overpriced but always compare Cumulus Media Inc Class A to the Broadcasting industry mean.
  • A PE ratio of -0.54 means the investor is paying $-0.54 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Cumulus Media Inc Class A:

  • The EOD is -0.345. Based on the earnings, the company is expensive. -2
  • The MRQ is -0.537. Based on the earnings, the company is expensive. -2
  • The TTM is -0.533. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-0.345MRQ-0.537+0.193
MRQ-0.537TTM-0.533-0.004
TTM-0.533YOY-133.608+133.075
TTM-0.5335Y-38.155+37.622
5Y-38.15510Y-13.365-24.791
Compared to industry (Broadcasting)
PeriodCompanyIndustry (mean)+/- 
EOD-0.345-0.096-0.249
MRQ-0.537-0.096-0.441
TTM-0.533-0.180-0.353
YOY-133.6083.044-136.652
5Y-38.1553.604-41.759
10Y-13.36510.831-24.196
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 Cumulus Media Inc Class A:

  • The EOD is 5.948. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 9.276. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is -8.729. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD5.948MRQ9.276-3.328
MRQ9.276TTM-8.729+18.005
TTM-8.729YOY1.421-10.151
TTM-8.7295Y-15.650+6.921
5Y-15.65010Y-7.655-7.995
Compared to industry (Broadcasting)
PeriodCompanyIndustry (mean)+/- 
EOD5.9483.691+2.257
MRQ9.2764.818+4.458
TTM-8.7293.306-12.035
YOY1.4215.838-4.417
5Y-15.6506.243-21.893
10Y-7.6555.000-12.655
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 Cumulus Media Inc Class A is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Broadcasting industry mean).
  • A PB ratio of 0.09 means the investor is paying $0.09 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Cumulus Media Inc Class A:

  • The EOD is 0.060. Based on the equity, the company is cheap. +2
  • The MRQ is 0.094. Based on the equity, the company is cheap. +2
  • The TTM is 0.191. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.060MRQ0.094-0.034
MRQ0.094TTM0.191-0.097
TTM0.191YOY0.217-0.026
TTM0.1915Y0.369-0.178
5Y0.36910Y0.290+0.079
Compared to industry (Broadcasting)
PeriodCompanyIndustry (mean)+/- 
EOD0.0600.792-0.732
MRQ0.0940.905-0.811
TTM0.1910.937-0.746
YOY0.2170.795-0.578
5Y0.3691.295-0.926
10Y0.2902.156-1.866
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 Cumulus Media Inc Class A.

4.8.1. Institutions holding Cumulus Media Inc Class A

Institutions are holding 46.02% of the shares of Cumulus Media Inc Class A.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Zazove Associates LLC8.58620.2043145842800
2024-09-30Capital World Investors4.58840.000277936800
2024-09-30Vanguard Group Inc3.9825067645800
2024-09-30Dimensional Fund Advisors, Inc.3.16760.0002538030-11743-2.136
2024-09-30Oak Hill Advisors LP3.1310.104253181300
2024-09-30BlackRock Inc1.08580184437-17960-8.8736
2024-09-30Bridgeway Capital Management, LLC1.03720.0051761808040.4584
2024-09-30Geode Capital Management, LLC0.89990152859-14731-8.7899
2024-09-30Garden State Investment Advisory Services LLC0.85660.05251455001455000
2024-09-30CastleKnight Management LP0.7330.006712450000
2024-09-30Balanced Rock Investment Advisor0.63420.11061077181713918.9216
2024-09-30ING Investment Management LLC0.58640.000199605-15247-13.2753
2024-09-30UBS Group AG0.4693079719726710.0301
2024-09-30Northern Trust Corp0.358206084800
2024-09-30State Street Corp0.352805991900
2024-09-30Barclays PLC0.290504933700
2024-09-30Renaissance Technologies Corp0.22780.00013870010002.6525
2024-09-30HSBC Holdings PLC0.22410380626491.7347
2024-09-30Sigma Planning Corp0.21050.001435754-4167-10.4381
2024-09-30Goldman Sachs Group Inc0.201103415322016.8885
Total 31.62310.48535371388+110712+2.1%

4.9.2. Funds holding Cumulus Media Inc Class A

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Capital Guardian US High Yield FI S13.30770.003356183600
2024-09-30American Funds American High-Inc A3.30770.003356183600
2024-11-30Vanguard Total Stock Mkt Idx Inv2.4886042269800
2024-11-30Vanguard Institutional Extnd Mkt Idx Tr1.33740.000222716100
2024-09-30American Funds Income Fund of Amer A1.28070.000221753200
2024-12-31Dimensional US Targeted Value ETF0.67820.0007115194-105-0.0911
2024-11-30DFA US Targeted Value I0.56320.000595669-24688-20.5123
2024-11-30Fidelity Extended Market Index0.4460.000175749-499-0.6544
2024-09-30Bridgeway Ultra-Small Company Market0.44150.0561750003000066.6667
2024-11-30DFA US Small Cap I0.4380.00037440000
2024-09-30Bridgeway Omni Small-Cap Value0.25490.004543300-30000-40.9277
2024-09-30Bridgeway Omni Small-Cap Value N0.25490.004543300-30000-40.9277
2024-12-31Dimensional US Small Cap ETF0.22790.00033871200
2024-09-30Bridgeway Ultra-Small Company0.22670.05983850000
2024-12-31iShares Micro-Cap ETF0.21690.00253684200
2024-12-31Extended Equity Market Fund K0.20810.000235352-487-1.3589
2024-11-30Voya Floating Rate I0.19190.01253259700
2024-11-30Fidelity Total Market Index0.162602762700
2024-12-31Russell 2500 Alpha Tilts Fund T0.13680.0013232384331.8987
2024-11-30Fidelity Series Total Market Index0.106401807100
Total 16.27610.15032764614-55346-2.0%

5.3. Insider Transactions

Insiders are holding 17.469% of the shares of Cumulus Media Inc Class A.

DateOwnerTypeAmountPricePost Transaction AmountLink
2022-05-02David Edward MilnerSELL300013.62
2022-05-02Richard DenningSELL250013.71
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
EBIT  -13,590-48,928-62,51854,183-8,335-959-9,29415,9756,681
Income Tax Expense  1,55016,19717,747-16,2481,499-720779-820-41



5.2. Latest Balance Sheet

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

Summary
Total Assets1,364,354
Total Liabilities1,127,575
Total Stockholder Equity236,779
 As reported
Total Liabilities 1,127,575
Total Stockholder Equity+ 236,779
Total Assets = 1,364,354

Assets

Total Assets1,364,354
Total Current Assets254,535
Long-term Assets1,109,819
Total Current Assets
Cash And Cash Equivalents 52,154
Net Receivables 171,989
Other Current Assets 30,392
Total Current Assets  (as reported)254,535
Total Current Assets  (calculated)254,535
+/-0
Long-term Assets
Property Plant Equipment 272,466
Goodwill 741,635
Intangible Assets 825,307
Long-term Assets  (as reported)1,109,819
Long-term Assets  (calculated)1,839,408
+/- 729,589

Liabilities & Shareholders' Equity

Total Current Liabilities134,382
Long-term Liabilities993,193
Total Stockholder Equity236,779
Total Current Liabilities
Short-term Debt 52,862
Accounts payable 107,951
Other Current Liabilities -26,431
Total Current Liabilities  (as reported)134,382
Total Current Liabilities  (calculated)134,382
+/-0
Long-term Liabilities
Long term Debt 670,313
Capital Lease Obligations 127,638
Long-term Liabilities Other 207,246
Long-term Liabilities  (as reported)993,193
Long-term Liabilities  (calculated)1,005,197
+/- 12,004
Total Stockholder Equity
Retained Earnings -73,577
Other Stockholders Equity 310,356
Total Stockholder Equity (as reported)236,779
Total Stockholder Equity (calculated)236,779
+/-0
Other
Cash and Short Term Investments 52,154
Common Stock Shares Outstanding 16,937
Current Deferred Revenue-107,951
Liabilities and Stockholders Equity 1,364,354
Net Debt 745,797
Net Invested Capital 907,092
Net Working Capital 120,153
Property Plant and Equipment Gross 272,466
Short Long Term Debt Total 797,951



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-05-052016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-31
> Total Assets 
0
242,500
523,100
517,600
517,600
552,500
823,000
918,156
918,156
895,231
923,374
954,935
954,935
994,612
979,279
965,317
1,299,700
1,499,484
1,438,514
1,355,514
1,345,328
1,374,219
1,439,138
1,477,630
1,572,180
1,590,815
1,591,247
1,616,397
1,666,139
1,669,230
1,679,752
1,406,366
1,400,080
1,426,004
1,411,099
1,333,147
1,323,779
1,327,714
1,247,714
1,060,542
1,052,674
1,081,130
1,085,233
543,519
523,554
504,459
338,193
334,064
323,083
324,165
324,067
319,636
318,876
367,201
4,072,080
4,040,591
3,935,823
3,914,456
3,848,218
3,743,575
3,717,730
3,690,184
3,677,139
3,870,435
3,832,222
3,797,900
3,746,655
3,745,441
3,713,386
3,707,628
3,123,738
3,024,787
2,986,672
2,986,672
2,966,508
3,051,264
2,412,691
2,413,478
2,404,428
2,342,374
2,027,319
2,029,874
1,813,234
1,809,388
1,775,152
1,880,677
1,826,348
1,782,060
1,761,332
1,802,572
1,753,295
1,917,072
1,859,738
1,842,268
1,676,306
1,722,471
1,717,382
1,699,886
1,624,212
1,635,306
1,609,031
1,566,028
1,523,537
1,521,092
1,440,301
1,418,533
1,384,733
1,364,354
1,364,3541,384,7331,418,5331,440,3011,521,0921,523,5371,566,0281,609,0311,635,3061,624,2121,699,8861,717,3821,722,4711,676,3061,842,2681,859,7381,917,0721,753,2951,802,5721,761,3321,782,0601,826,3481,880,6771,775,1521,809,3881,813,2342,029,8742,027,3192,342,3742,404,4282,413,4782,412,6913,051,2642,966,5082,986,6722,986,6723,024,7873,123,7383,707,6283,713,3863,745,4413,746,6553,797,9003,832,2223,870,4353,677,1393,690,1843,717,7303,743,5753,848,2183,914,4563,935,8234,040,5914,072,080367,201318,876319,636324,067324,165323,083334,064338,193504,459523,554543,5191,085,2331,081,1301,052,6741,060,5421,247,7141,327,7141,323,7791,333,1471,411,0991,426,0041,400,0801,406,3661,679,7521,669,2301,666,1391,616,3971,591,2471,590,8151,572,1801,477,6301,439,1381,374,2191,345,3281,355,5141,438,5141,499,4841,299,700965,317979,279994,612954,935954,935923,374895,231918,156918,156823,000552,500517,600517,600523,100242,5000
   > Total Current Assets 
0
24,800
71,600
55,700
55,700
56,300
258,600
281,453
281,453
143,661
183,765
64,013
64,013
61,542
56,625
66,047
73,285
281,225
213,015
131,428
58,148
91,006
68,169
73,388
63,983
79,121
72,719
95,576
65,846
70,594
76,811
71,238
64,874
81,557
73,926
62,882
59,366
66,504
74,470
90,617
82,663
110,999
116,618
100,489
82,412
56,909
65,812
64,714
57,187
60,522
60,858
59,693
44,389
79,148
344,556
324,339
257,462
362,300
312,554
353,119
306,226
312,368
324,807
377,055
366,600
373,981
342,444
370,826
388,729
405,206
429,879
359,275
356,798
356,798
352,204
453,758
439,927
455,546
455,287
401,710
393,620
398,468
413,793
420,003
394,991
440,186
414,866
377,085
380,681
432,790
395,810
556,497
502,964
494,656
352,623
392,097
406,516
397,967
336,200
356,701
345,271
314,148
286,996
288,713
286,897
276,241
261,062
254,535
254,535261,062276,241286,897288,713286,996314,148345,271356,701336,200397,967406,516392,097352,623494,656502,964556,497395,810432,790380,681377,085414,866440,186394,991420,003413,793398,468393,620401,710455,287455,546439,927453,758352,204356,798356,798359,275429,879405,206388,729370,826342,444373,981366,600377,055324,807312,368306,226353,119312,554362,300257,462324,339344,55679,14844,38959,69360,85860,52257,18764,71465,81256,90982,412100,489116,618110,99982,66390,61774,47066,50459,36662,88273,92681,55764,87471,23876,81170,59465,84695,57672,71979,12163,98373,38868,16991,00658,148131,428213,015281,22573,28566,04756,62561,54264,01364,013183,765143,661281,453281,453258,60056,30055,70055,70071,60024,8000
       Cash And Cash Equivalents 
0
1,900
40,200
24,900
24,900
9,100
202,100
219,581
219,581
73,710
42,467
10,979
10,979
8,602
6,223
5,308
15,324
209,465
142,876
60,380
4,491
29,384
5,192
6,720
2,084
3,470
1,418
31,960
5,710
2,669
8,189
5,121
2,085
13,027
6,694
2,392
4,997
1,284
12,449
32,286
30,037
52,195
61,291
53,003
44,877
12,382
19,192
16,224
14,950
12,028
12,565
12,814
2,435
29,553
47,076
30,592
31,633
19,083
46,976
88,050
82,806
46,216
64,170
32,792
37,270
20,117
26,757
7,271
22,758
32,734
84,245
31,657
58,874
58,874
49,798
157,601
131,259
151,153
141,195
69,431
102,891
120,122
37,444
53,978
27,584
15,333
20,500
7,751
15,142
105,728
196,914
353,722
271,761
293,806
124,978
152,917
177,028
181,095
108,694
118,149
107,433
118,883
92,420
82,807
80,660
68,339
53,492
52,154
52,15453,49268,33980,66082,80792,420118,883107,433118,149108,694181,095177,028152,917124,978293,806271,761353,722196,914105,72815,1427,75120,50015,33327,58453,97837,444120,122102,89169,431141,195151,153131,259157,60149,79858,87458,87431,65784,24532,73422,7587,27126,75720,11737,27032,79264,17046,21682,80688,05046,97619,08331,63330,59247,07629,5532,43512,81412,56512,02814,95016,22419,19212,38244,87753,00361,29152,19530,03732,28612,4491,2844,9972,3926,69413,0272,0855,1218,1892,6695,71031,9601,4183,4702,0846,7205,19229,3844,49160,380142,876209,46515,3245,3086,2238,60210,97910,97942,46773,710219,581219,581202,1009,10024,90024,90040,2001,9000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
13,000
0
0
0
13,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
189
789
789
789
629
629
604
604
604
600
3,477
3,854
3,854
3,854
3,254
5,921
6,096
3,729
3,729
6,146
6,146
6,386
10,346
10,055
8,414
8,421
8,422
7,981
9,791
0
7,645
4,550
8,025
7,816
7,822
7,680
8,999
9,004
29,226
7,708
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000007,70829,2269,0048,9997,6807,8227,8168,0254,5507,64509,7917,9818,4228,4218,41410,05510,3466,3866,1466,1463,7293,7296,0965,9213,2543,8543,8543,8543,47760060460460462962978978978918900000000000000000000000013,00000013,000000000000000000
       Net Receivables 
0
20,100
27,600
28,100
28,100
41,500
48,300
53,521
53,521
61,444
40,159
43,498
43,498
41,627
38,646
34,394
38,629
52,639
49,338
47,367
41,502
51,970
51,047
51,215
48,081
61,708
60,579
54,834
51,083
62,073
59,098
54,258
49,963
55,935
55,310
55,013
46,233
58,568
56,432
52,496
46,874
53,573
50,481
44,199
33,602
40,218
39,505
42,992
36,508
44,729
42,077
41,872
36,354
44,752
240,770
242,771
197,253
240,954
229,169
213,667
170,025
210,813
202,693
269,224
236,357
257,968
243,311
250,763
221,927
246,737
232,694
247,574
210,099
222,340
226,804
225,382
236,570
219,394
231,573
236,309
239,471
217,622
236,960
240,480
253,501
229,495
237,762
246,192
245,389
207,952
157,618
166,891
203,261
166,755
182,162
203,226
198,832
178,882
191,172
200,864
212,298
168,420
169,672
176,075
182,201
172,827
175,906
171,989
171,989175,906172,827182,201176,075169,672168,420212,298200,864191,172178,882198,832203,226182,162166,755203,261166,891157,618207,952245,389246,192237,762229,495253,501240,480236,960217,622239,471236,309231,573219,394236,570225,382226,804222,340210,099247,574232,694246,737221,927250,763243,311257,968236,357269,224202,693210,813170,025213,667229,169240,954197,253242,771240,77044,75236,35441,87242,07744,72936,50842,99239,50540,21833,60244,19950,48153,57346,87452,49656,43258,56846,23355,01355,31055,93549,96354,25859,09862,07351,08354,83460,57961,70848,08151,21551,04751,97041,50247,36749,33852,63938,62934,39438,64641,62743,49843,49840,15961,44453,52153,52148,30041,50028,10028,10027,60020,1000
       Other Current Assets 
0
2,800
3,800
0
2,700
5,700
8,200
0
8,351
8,507
101,139
9,536
9,536
11,313
11,756
26,345
19,332
19,121
20,801
23,681
12,155
9,652
11,930
15,453
13,818
13,943
10,722
8,782
9,053
5,852
9,524
11,859
12,826
12,595
11,922
5,477
8,136
6,652
5,589
5,835
5,752
5,231
4,846
3,287
3,933
4,309
7,115
5,498
5,729
3,765
6,216
5,007
5,600
4,843
56,710
24,807
28,576
102,263
36,409
45,481
47,299
21,952
23,640
68,893
86,827
74,503
47,023
87,730
90,473
72,157
59,361
26,906
32,877
72,421
22,800
36,075
33,923
47,033
44,547
58,140
42,259
51,720
30,163
37,387
31,452
35,339
30,685
33,585
31,285
42,715
40,757
35,359
27,942
34,095
32,521
35,954
30,656
37,990
36,334
37,688
25,540
26,845
24,904
29,831
24,036
35,075
31,664
30,392
30,39231,66435,07524,03629,83124,90426,84525,54037,68836,33437,99030,65635,95432,52134,09527,94235,35940,75742,71531,28533,58530,68535,33931,45237,38730,16351,72042,25958,14044,54747,03333,92336,07522,80072,42132,87726,90659,36172,15790,47387,73047,02374,50386,82768,89323,64021,95247,29945,48136,409102,26328,57624,80756,7104,8435,6005,0076,2163,7655,7295,4987,1154,3093,9333,2874,8465,2315,7525,8355,5896,6528,1365,47711,92212,59512,82611,8599,5245,8529,0538,78210,72213,94313,81815,45311,9309,65212,15523,68120,80119,12119,33226,34511,75611,3139,5369,536101,1398,5078,35108,2005,7002,70003,8002,8000
   > Long-term Assets 
0
217,700
451,500
0
461,900
496,200
564,400
636,703
636,703
751,570
739,609
890,922
890,922
933,070
922,654
899,270
1,226,415
1,218,259
1,225,499
1,224,086
1,287,180
1,283,213
1,370,969
1,404,242
1,508,197
1,511,694
1,518,528
1,520,821
1,600,293
1,598,636
1,602,941
1,335,128
1,335,206
1,344,447
1,337,173
1,270,265
1,264,413
1,261,210
1,173,244
969,925
970,011
970,131
968,615
443,030
441,142
447,550
272,381
269,350
265,896
263,643
263,209
259,943
274,487
288,053
3,727,524
3,716,252
3,678,361
3,552,156
3,535,664
3,390,456
3,411,504
3,377,816
3,352,332
3,493,380
3,465,622
3,423,919
3,404,211
3,374,615
3,324,657
3,302,422
2,693,859
2,665,512
2,629,874
2,471,842
2,614,304
2,597,506
1,972,764
1,957,932
1,949,141
1,940,664
1,633,699
1,631,406
1,399,441
1,389,385
1,380,161
1,440,491
1,411,482
1,404,975
1,380,651
1,369,782
1,357,485
1,360,575
1,356,774
1,347,612
1,323,683
1,330,374
1,310,866
1,301,919
1,288,012
1,278,605
1,263,760
1,251,880
1,236,541
1,232,379
1,153,404
1,142,292
1,123,671
1,109,819
1,109,8191,123,6711,142,2921,153,4041,232,3791,236,5411,251,8801,263,7601,278,6051,288,0121,301,9191,310,8661,330,3741,323,6831,347,6121,356,7741,360,5751,357,4851,369,7821,380,6511,404,9751,411,4821,440,4911,380,1611,389,3851,399,4411,631,4061,633,6991,940,6641,949,1411,957,9321,972,7642,597,5062,614,3042,471,8422,629,8742,665,5122,693,8593,302,4223,324,6573,374,6153,404,2113,423,9193,465,6223,493,3803,352,3323,377,8163,411,5043,390,4563,535,6643,552,1563,678,3613,716,2523,727,524288,053274,487259,943263,209263,643265,896269,350272,381447,550441,142443,030968,615970,131970,011969,9251,173,2441,261,2101,264,4131,270,2651,337,1731,344,4471,335,2061,335,1281,602,9411,598,6361,600,2931,520,8211,518,5281,511,6941,508,1971,404,2421,370,9691,283,2131,287,1801,224,0861,225,4991,218,2591,226,415899,270922,654933,070890,922890,922739,609751,570636,703636,703564,400496,200461,9000451,500217,7000
       Property Plant Equipment 
0
17,400
38,400
41,400
41,400
49,200
58,000
66,963
66,963
78,453
76,535
79,829
79,829
87,269
86,589
82,974
95,293
93,991
94,707
92,064
92,054
89,417
92,234
91,149
92,984
89,834
90,492
93,206
95,723
92,102
91,126
87,588
86,604
76,235
74,350
71,474
68,700
66,197
63,849
61,735
61,436
59,282
57,549
55,124
53,028
50,353
48,377
46,981
44,655
43,005
41,730
39,684
38,927
37,981
260,787
278,070
271,816
234,891
261,967
255,903
251,459
246,528
240,915
254,702
246,447
232,244
224,720
221,497
193,459
189,882
182,513
169,437
165,622
165,037
165,037
162,692
162,063
156,834
157,168
157,507
191,604
193,322
235,527
235,738
235,898
384,889
375,720
376,503
376,370
367,467
364,099
376,591
366,260
358,178
344,616
345,545
334,457
331,611
324,754
322,393
325,343
320,210
309,648
309,388
302,572
294,239
281,268
272,466
272,466281,268294,239302,572309,388309,648320,210325,343322,393324,754331,611334,457345,545344,616358,178366,260376,591364,099367,467376,370376,503375,720384,889235,898235,738235,527193,322191,604157,507157,168156,834162,063162,692165,037165,037165,622169,437182,513189,882193,459221,497224,720232,244246,447254,702240,915246,528251,459255,903261,967234,891271,816278,070260,78737,98138,92739,68441,73043,00544,65546,98148,37750,35353,02855,12457,54959,28261,43661,73563,84966,19768,70071,47474,35076,23586,60487,58891,12692,10295,72393,20690,49289,83492,98491,14992,23489,41792,05492,06494,70793,99195,29382,97486,58987,26979,82979,82976,53578,45366,96366,96358,00049,20041,40041,40038,40017,4000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
231,884
226,485
228,516
231,596
0
0
246,393
245,508
278,059
278,299
282,803
276,060
287,170
287,354
285,928
185,517
185,517
185,814
185,853
176,791
176,791
176,791
159,729
98,300
98,300
98,300
98,300
58,891
58,891
59,584
57,827
56,121
56,121
56,121
56,121
56,079
60,422
60,422
1,313,197
1,334,512
1,335,191
1,292,725
1,296,348
1,195,594
1,205,166
1,204,953
1,205,195
1,256,741
1,256,015
1,256,015
1,255,519
1,253,823
1,252,694
1,253,065
703,354
703,354
703,354
703,354
703,354
703,354
135,214
135,214
135,214
135,214
135,214
135,214
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
741,635
741,6350000000000000000000000000135,214135,214135,214135,214135,214135,214703,354703,354703,354703,354703,354703,3541,253,0651,252,6941,253,8231,255,5191,256,0151,256,0151,256,7411,205,1951,204,9531,205,1661,195,5941,296,3481,292,7251,335,1911,334,5121,313,19760,42260,42256,07956,12156,12156,12156,12157,82759,58458,89158,89198,30098,30098,30098,300159,729176,791176,791176,791185,853185,814185,517185,517285,928287,354287,170276,060282,803278,299278,059245,508246,39300231,596228,516226,485231,8840000000000000000
       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
17,300
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000000000000000017,3000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
181,500
391,000
404,200
404,200
431,100
486,200
530,052
530,052
598,355
569,360
762,996
762,996
818,010
812,797
791,863
1,112,313
1,106,471
1,113,082
1,117,842
1,180,914
1,183,222
1,267,401
1,299,709
1,403,349
1,404,214
1,410,772
1,408,796
1,490,076
1,490,250
1,489,801
1,226,857
1,041,491
984,352
988,227
934,140
934,138
934,786
871,486
783,638
783,683
784,656
784,728
325,134
325,106
334,332
162,995
161,380
161,723
161,632
161,623
160,970
171,214
170,745
2,067,372
2,015,924
1,985,688
1,940,954
1,897,795
1,861,134
1,878,894
1,856,268
1,835,482
1,911,827
1,892,768
1,872,697
1,858,120
1,840,355
1,820,282
1,802,985
1,769,834
1,752,596
1,737,470
159,404
1,719,463
1,705,433
1,656,682
1,647,200
1,638,109
1,630,087
1,286,803
1,282,098
1,145,741
1,137,421
1,129,187
1,043,215
1,023,461
1,016,345
994,873
989,882
980,146
975,211
969,977
964,290
958,678
968,006
962,295
956,613
950,283
944,613
923,295
917,614
911,101
907,021
837,629
833,510
829,387
825,307
825,307829,387833,510837,629907,021911,101917,614923,295944,613950,283956,613962,295968,006958,678964,290969,977975,211980,146989,882994,8731,016,3451,023,4611,043,2151,129,1871,137,4211,145,7411,282,0981,286,8031,630,0871,638,1091,647,2001,656,6821,705,4331,719,463159,4041,737,4701,752,5961,769,8341,802,9851,820,2821,840,3551,858,1201,872,6971,892,7681,911,8271,835,4821,856,2681,878,8941,861,1341,897,7951,940,9541,985,6882,015,9242,067,372170,745171,214160,970161,623161,632161,723161,380162,995334,332325,106325,134784,728784,656783,683783,638871,486934,786934,138934,140988,227984,3521,041,4911,226,8571,489,8011,490,2501,490,0761,408,7961,410,7721,404,2141,403,3491,299,7091,267,4011,183,2221,180,9141,117,8421,113,0821,106,4711,112,313791,863812,797818,010762,996762,996569,360598,355530,052530,052486,200431,100404,200404,200391,000181,5000
       Other Assets 
0
0
0
0
0
0
0
0
615,467
669,849
663,074
811,093
793,481
845,801
836,065
816,296
1,131,122
1,124,268
1,130,792
1,132,022
1,195,126
1,193,796
1,278,735
1,313,093
1,415,213
1,421,860
1,428,036
1,427,615
1,504,570
1,506,534
1,511,815
1,247,540
1,248,602
1,268,212
1,262,823
1,198,791
1,195,713
1,195,013
1,109,395
908,190
908,575
910,849
911,066
387,906
388,114
397,197
224,004
222,369
221,241
220,638
221,479
220,259
235,560
250,072
3,466,737
3,438,182
3,406,545
3,290,078
3,273,697
3,134,553
3,160,045
3,131,288
3,111,417
3,238,678
3,219,175
3,191,675
3,179,491
3,153,118
3,131,198
3,112,540
2,511,346
2,496,075
2,464,252
0
2,449,267
2,434,814
1,810,701
1,801,098
1,791,973
1,783,157
1,442,095
20,772
18,173
16,226
15,076
12,387
11,774
11,715
9,028
12,433
13,240
8,773
20,537
25,144
20,389
16,823
14,114
13,695
12,975
11,599
12,628
14,056
0
0
0
0
0
0
00000014,05612,62811,59912,97513,69514,11416,82320,38925,14420,5378,77313,24012,4339,02811,71511,77412,38715,07616,22618,17320,7721,442,0951,783,1571,791,9731,801,0981,810,7012,434,8142,449,26702,464,2522,496,0752,511,3463,112,5403,131,1983,153,1183,179,4913,191,6753,219,1753,238,6783,111,4173,131,2883,160,0453,134,5533,273,6973,290,0783,406,5453,438,1823,466,737250,072235,560220,259221,479220,638221,241222,369224,004397,197388,114387,906911,066910,849908,575908,1901,109,3951,195,0131,195,7131,198,7911,262,8231,268,2121,248,6021,247,5401,511,8151,506,5341,504,5701,427,6151,428,0361,421,8601,415,2131,313,0931,278,7351,193,7961,195,1261,132,0221,130,7921,124,2681,131,122816,296836,065845,801793,481811,093663,074669,849615,46700000000
> Total Liabilities 
0
155,500
261,300
258,800
258,800
307,100
317,700
323,714
323,714
328,118
325,020
363,355
363,355
414,332
405,958
541,433
783,736
777,647
717,128
634,674
618,036
650,148
683,211
693,327
719,039
718,742
711,552
740,064
786,093
781,536
853,351
820,356
830,884
1,037,036
1,030,128
996,140
985,711
984,619
973,625
941,264
936,415
935,965
938,012
791,666
775,363
740,777
717,849
706,576
695,412
683,698
673,318
660,945
643,279
689,677
3,765,687
3,749,878
3,661,471
3,635,949
3,516,199
3,425,073
3,408,798
3,354,386
3,408,706
3,357,695
3,325,846
3,271,631
3,213,427
3,203,861
3,180,052
3,158,113
3,104,094
3,008,755
2,984,188
2,984,188
2,962,169
2,999,869
2,904,429
2,911,504
2,896,247
2,832,565
2,723,434
2,730,824
1,482,602
1,464,912
1,385,323
1,489,822
1,392,049
1,329,946
1,306,116
1,355,060
1,341,285
1,520,004
1,462,147
1,465,852
1,304,631
1,321,976
1,297,885
1,281,263
1,220,471
1,225,430
1,200,626
1,180,896
1,144,263
1,137,625
1,153,719
1,146,117
1,138,682
1,127,575
1,127,5751,138,6821,146,1171,153,7191,137,6251,144,2631,180,8961,200,6261,225,4301,220,4711,281,2631,297,8851,321,9761,304,6311,465,8521,462,1471,520,0041,341,2851,355,0601,306,1161,329,9461,392,0491,489,8221,385,3231,464,9121,482,6022,730,8242,723,4342,832,5652,896,2472,911,5042,904,4292,999,8692,962,1692,984,1882,984,1883,008,7553,104,0943,158,1133,180,0523,203,8613,213,4273,271,6313,325,8463,357,6953,408,7063,354,3863,408,7983,425,0733,516,1993,635,9493,661,4713,749,8783,765,687689,677643,279660,945673,318683,698695,412706,576717,849740,777775,363791,666938,012935,965936,415941,264973,625984,619985,711996,1401,030,1281,037,036830,884820,356853,351781,536786,093740,064711,552718,742719,039693,327683,211650,148618,036634,674717,128777,647783,736541,433405,958414,332363,355363,355325,020328,118323,714323,714317,700307,100258,800258,800261,300155,5000
   > Total Current Liabilities 
0
11,300
22,000
19,800
19,800
22,200
15,500
27,570
27,570
27,855
26,364
46,745
46,745
60,217
52,934
51,849
61,730
52,877
57,449
51,181
35,113
35,443
36,785
48,846
49,573
54,737
62,484
60,035
62,983
63,220
23,566
29,561
37,788
39,073
39,614
38,326
35,907
35,660
33,928
37,406
26,449
34,827
33,728
28,044
25,556
62,100
57,424
68,195
89,596
76,011
63,365
42,782
32,005
32,761
167,329
178,435
148,886
130,750
155,700
195,243
164,921
104,284
140,641
156,320
173,619
121,673
132,145
155,622
146,983
122,173
151,144
122,770
129,896
129,896
107,216
111,510
100,791
112,823
89,383
100,166
36,157
86,661
129,103
109,878
116,898
135,635
147,554
159,307
139,562
126,145
109,494
131,831
129,036
136,749
123,841
136,904
139,814
137,526
131,348
140,950
145,608
137,785
134,591
134,395
143,739
139,841
138,823
134,382
134,382138,823139,841143,739134,395134,591137,785145,608140,950131,348137,526139,814136,904123,841136,749129,036131,831109,494126,145139,562159,307147,554135,635116,898109,878129,10386,66136,157100,16689,383112,823100,791111,510107,216129,896129,896122,770151,144122,173146,983155,622132,145121,673173,619156,320140,641104,284164,921195,243155,700130,750148,886178,435167,32932,76132,00542,78263,36576,01189,59668,19557,42462,10025,55628,04433,72834,82726,44937,40633,92835,66035,90738,32639,61439,07337,78829,56123,56663,22062,98360,03562,48454,73749,57348,84636,78535,44335,11351,18157,44952,87761,73051,84952,93460,21746,74546,74526,36427,85527,57027,57015,50022,20019,80019,80022,00011,3000
       Short-term Debt 
0
0
0
0
0
1,000
0
20
20
20
20
208
208
583
770
770
2,325
1,870
3,714
5,558
7,402
11,715
14,500
27,313
30,125
31,531
37,674
40,957
43,491
43,364
0
0
5,000
7,500
7,500
7,500
7,500
7,500
7,500
13,490
7,400
7,400
7,400
7,400
7,400
46,456
38,383
49,026
54,196
45,357
35,404
15,165
5,982
610,000
9,938
13,250
13,250
13,250
13,250
76,468
48,868
13,250
38,092
5,937
19,376
0
0
7,605
0
0
0
294
0
0
0
0
2,384,157
0
0
2,311,225
2,332,209
2,310,078
13,000
13,000
13,000
47,948
47,172
40,621
39,712
38,777
35,180
33,771
33,371
33,237
28,053
28,154
28,395
28,614
28,512
28,376
27,970
27,953
27,778
27,732
55,030
27,335
53,768
52,862
52,86253,76827,33555,03027,73227,77827,95327,97028,37628,51228,61428,39528,15428,05333,23733,37133,77135,18038,77739,71240,62147,17247,94813,00013,00013,0002,310,0782,332,2092,311,225002,384,15700002940007,6050019,3765,93738,09213,25048,86876,46813,25013,25013,25013,2509,938610,0005,98215,16535,40445,35754,19649,02638,38346,4567,4007,4007,4007,4007,40013,4907,5007,5007,5007,5007,5007,5005,0000043,36443,49140,95737,67431,53130,12527,31314,50011,7157,4025,5583,7141,8702,3257707705832082082020202001,00000000
       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
2,485,127
0
0
0
2,402,901
0
0
0
0
2,384,157
0
0
2,311,225
2,332,209
2,310,078
13,000
13,000
13,000
13,000
13,000
5,250
5,250
5,250
5,250
5,250
5,250
5,250
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000005,2505,2505,2505,2505,2505,2505,25013,00013,00013,00013,00013,0002,310,0782,332,2092,311,225002,384,15700002,402,9010002,485,1270000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
11,200
22,000
0
19,000
20,400
14,400
0
26,540
26,877
25,496
3,947
45,858
59,008
51,650
50,271
58,559
50,193
53,237
45,165
25,807
22,845
20,884
21,500
18,060
23,206
24,810
19,078
19,492
19,856
23,566
1,932
32,788
31,573
32,114
2,626
28,407
28,160
26,428
1,129
19,049
20,171
19,427
2,484
18,156
15,644
19,041
819
4,952
5,607
3,971
399
26,023
4,074
5,845
20,920
4,674
5,392
5,623
8,467
105,405
82,492
98,835
16,532
154,243
121,673
132,145
33,176
146,983
122,173
151,144
15,866
129,896
107,216
107,216
111,510
17,289
112,823
89,383
100,166
1,928
86,661
116,103
96,878
14,273
87,687
100,382
118,686
3,184
87,368
74,314
98,060
6,787
103,512
95,788
108,750
6,641
108,912
102,836
112,574
10,963
109,832
106,813
106,663
15,891
112,506
111,939
107,951
107,951111,939112,50615,891106,663106,813109,83210,963112,574102,836108,9126,641108,75095,788103,5126,78798,06074,31487,3683,184118,686100,38287,68714,27396,878116,10386,6611,928100,16689,383112,82317,289111,510107,216107,216129,89615,866151,144122,173146,98333,176132,145121,673154,24316,53298,83582,492105,4058,4675,6235,3924,67420,9205,8454,07426,0233993,9715,6074,95281919,04115,64418,1562,48419,42720,17119,0491,12926,42828,16028,4072,62632,11431,57332,7881,93223,56619,85619,49219,07824,81023,20618,06021,50020,88422,84525,80745,16553,23750,19358,55950,27151,65059,00845,8583,94725,49626,87726,540014,40020,40019,000022,00011,2000
       Other Current Liabilities 
0
100
0
0
800
800
1,100
0
1,010
958
848
42,261
679
626
514
808
846
814
498
458
1,904
883
1,401
33
1,388
23,206
24,810
15,873
19,492
21,252
0
27,629
32,788
31,573
32,114
27,951
28,407
28,160
26,428
22,567
19,049
7,256
6,901
18,101
18,156
15,644
19,041
5,534
13,726
10,272
7,294
7,252
26,023
28,687
151,546
-412,506
130,962
112,108
12,022
-449,610
10,648
8,542
3,714
-366,655
154,243
0
0
108,841
0
0
0
100,610
125,550
0
102,513
106,753
83,502
0
0
200
34,229
23,200
116,103
96,878
77,241
87,687
100,382
118,686
56,871
87,368
74,314
98,060
67,840
103,512
95,788
108,750
98,422
108,912
-5,441
-4,071
100,703
109,832
106,813
106,663
72,818
112,506
-26,884
-26,431
-26,431-26,884112,50672,818106,663106,813109,832100,703-4,071-5,441108,91298,422108,75095,788103,51267,84098,06074,31487,36856,871118,686100,38287,68777,24196,878116,10323,20034,2292000083,502106,753102,5130125,550100,610000108,84100154,243-366,6553,7148,54210,648-449,61012,022112,108130,962-412,506151,54628,68726,0237,2527,29410,27213,7265,53419,04115,64418,15618,1016,9017,25619,04922,56726,42828,16028,40727,95132,11431,57332,78827,629021,25219,49215,87324,81023,2061,388331,4018831,90445849881484680851462667942,2618489581,01001,100800800001000
   > Long-term Liabilities 
0
144,200
239,300
0
239,000
284,900
302,200
296,144
296,144
300,263
298,656
316,610
316,610
354,115
353,024
489,584
722,006
724,770
659,679
583,493
582,923
614,705
646,426
644,481
669,466
664,005
649,068
680,029
723,110
718,316
829,785
790,795
793,096
997,963
990,514
957,814
949,804
948,959
939,697
903,858
909,966
901,138
904,284
763,622
749,807
678,677
660,425
638,381
605,816
607,687
609,953
618,163
611,274
656,916
3,598,358
3,571,443
3,512,585
3,505,199
3,360,499
3,229,830
3,243,877
3,250,102
3,268,065
3,201,375
3,152,227
3,149,958
3,081,282
3,048,239
3,033,069
3,035,940
2,952,950
2,885,985
2,854,292
2,252,335
2,854,953
2,888,359
2,803,638
2,798,681
2,806,864
2,732,399
2,687,277
2,644,163
1,353,499
1,355,034
1,268,425
1,354,187
1,244,495
1,170,639
1,166,554
1,228,915
1,231,791
1,388,173
1,333,111
1,329,103
1,180,790
1,185,072
1,158,071
1,143,737
1,089,123
1,084,480
1,055,018
1,043,111
1,009,672
1,003,230
1,009,980
1,006,276
999,859
993,193
993,193999,8591,006,2761,009,9801,003,2301,009,6721,043,1111,055,0181,084,4801,089,1231,143,7371,158,0711,185,0721,180,7901,329,1031,333,1111,388,1731,231,7911,228,9151,166,5541,170,6391,244,4951,354,1871,268,4251,355,0341,353,4992,644,1632,687,2772,732,3992,806,8642,798,6812,803,6382,888,3592,854,9532,252,3352,854,2922,885,9852,952,9503,035,9403,033,0693,048,2393,081,2823,149,9583,152,2273,201,3753,268,0653,250,1023,243,8773,229,8303,360,4993,505,1993,512,5853,571,4433,598,358656,916611,274618,163609,953607,687605,816638,381660,425678,677749,807763,622904,284901,138909,966903,858939,697948,959949,804957,814990,514997,963793,096790,795829,785718,316723,110680,029649,068664,005669,466644,481646,426614,705582,923583,493659,679724,770722,006489,584353,024354,115316,610316,610298,656300,263296,144296,144302,200284,900239,0000239,300144,2000
       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
2,280,103
2,227,287
0
2,171,990
2,068,705
2,624,599
2,649,647
2,650,359
2,576,230
1,985,956
1,967,647
1,962,901
1,923,987
1,875,127
1,876,177
1,877,239
1,878,313
1,815,300
1,803,233
1,805,047
1,805,047
1,806,879
2,384,157
1,782,352
1,784,213
1,705,560
0
0
1,287,000
1,283,750
1,230,299
1,201,668
1,083,406
1,007,515
2,012,986
1,065,598
1,064,679
0
507,350
0
0
0
798,924
445,308
396,170
393,651
714,456
375,508
343,759
0
0
0
0
0
00000343,759375,508714,456393,651396,170445,308798,924000507,35001,064,6791,065,5982,012,9861,007,5151,083,4061,201,6681,230,2991,283,7501,287,000001,705,5601,784,2131,782,3522,384,1571,806,8791,805,0471,805,0471,803,2331,815,3001,878,3131,877,2391,876,1771,875,1271,923,9871,962,9011,967,6471,985,9562,576,2302,650,3592,649,6472,624,5992,068,7052,171,99002,227,2872,280,103000000000000000000000000000000000000000000000000000000
       Warrants
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
236,462
141,708
143,738
144,736
145,742
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000000000000000000000000145,742144,736143,738141,708236,462000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
2,087
1,823
1,635
1,924
1,747
1,551
1,262
2,984
3,022
2,510
1,907
1,941
2,419
4,374
1,984
1,112
9,001
5,292
5,150
4,642
3,250
19,386
18,265
17,925
16,975
16,493
17,223
17,020
17,597
14,365
14,986
18,158
29,673
12,921
12,668
30,543
31,336
31,507
34,235
32,598
17,804
17,771
18,011
17,590
17,223
17,887
68,961
63,938
61,838
62,512
48,129
45,313
43,884
41,122
39,587
79,913
74,074
76,551
71,756
55,121
51,299
49,199
45,157
44,804
42,268
0
39,325
37,309
31,431
30,469
28,938
27,235
2,687,277
219,307
66,499
71,284
38,126
37,868
45,825
48,389
48,731
52,797
48,060
240,848
236,177
235,803
236,538
238,808
233,509
229,602
228,039
227,048
218,918
217,665
216,442
0
0
0
0
0
00000216,442217,665218,918227,048228,039229,602233,509238,808236,538235,803236,177240,84848,06052,79748,73148,38945,82537,86838,12671,28466,499219,3072,687,27727,23528,93830,46931,43137,30939,325042,26844,80445,15749,19951,29955,12171,75676,55174,07479,91339,58741,12243,88445,31348,12962,51261,83863,93868,96117,88717,22317,59018,01117,77117,80432,59834,23531,50731,33630,54312,66812,92129,67318,15814,98614,36517,59717,02017,22316,49316,97517,92518,26519,3863,2504,6425,1505,2929,0011,1121,9844,3742,4191,9411,9072,5103,0222,9841,2621,5511,7471,9241,6351,8232,08700000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
29,029
528,357
556,771
0
542,466
562,811
559,918
550,346
558,621
575,007
500,506
500,506
500,506
475,539
507,991
495,593
499,502
419,480
415,881
406,745
407,963
407,963
440,967
388,050
381,451
388,682
393,939
0
0
42,401
46,618
12,384
12,179
20,109
22,742
21,038
26,599
16,255
0
0
0
0
0
0
0
0
0
653
653
653
0
0
0
0
0
0000065365365300000000016,25526,59921,03822,74220,10912,17912,38446,61842,40100393,939388,682381,451388,050440,967407,963407,963406,745415,881419,480499,502495,593507,991475,539500,506500,506500,506575,007558,621550,346559,918562,811542,4660556,771528,35729,02900000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
87,000
261,800
0
258,800
245,400
505,300
0
594,442
567,113
598,354
591,580
591,580
580,280
573,321
423,884
515,964
721,837
721,386
720,840
727,292
724,071
755,927
784,303
853,141
872,073
879,695
876,333
880,046
887,694
826,401
586,010
569,196
388,968
380,971
337,007
338,068
343,095
274,089
119,278
116,259
145,165
147,221
-248,147
-251,809
-236,318
-379,656
-372,512
-372,329
-359,533
-349,251
-341,309
-324,403
-322,476
306,393
290,713
274,352
278,507
332,019
318,502
308,932
335,798
268,433
512,740
506,376
526,269
533,228
541,580
533,334
549,515
19,644
16,032
2,484
4,339
4,339
51,395
-491,738
-498,026
-491,819
-490,191
-696,115
-700,950
330,632
344,476
389,829
390,855
434,299
452,114
455,216
447,512
412,010
397,068
397,591
376,416
371,675
400,495
419,497
418,623
403,741
409,876
408,405
385,132
379,274
383,467
286,582
272,416
246,051
236,779
236,779246,051272,416286,582383,467379,274385,132408,405409,876403,741418,623419,497400,495371,675376,416397,591397,068412,010447,512455,216452,114434,299390,855389,829344,476330,632-700,950-696,115-490,191-491,819-498,026-491,73851,3954,3394,3392,48416,03219,644549,515533,334541,580533,228526,269506,376512,740268,433335,798308,932318,502332,019278,507274,352290,713306,393-322,476-324,403-341,309-349,251-359,533-372,329-372,512-379,656-236,318-251,809-248,147147,221145,165116,259119,278274,089343,095338,068337,007380,971388,968569,196586,010826,401887,694880,046876,333879,695872,073853,141784,303755,927724,071727,292720,840721,386721,837515,964423,884573,321580,280591,580591,580598,354567,113594,4420505,300245,400258,8000261,80087,0000
   Common Stock
0
-31,600
-129,300
0
-133,700
-143,000
300
0
348
352
352
352
352
352
352
359
524
622
625
626
637
639
653
660
698
698
699
699
701
705
705
705
707
707
657
660
666
662
659
659
660
660
660
660
660
660
660
660
660
660
660
660
660
660
1,560
1,738
1,759
1,893
1,981
1,987
1,998
2,024
2,074
2,383
2,426
2,543
2,547
2,555
2,558
2,559
2,561
2,564
2,567
2,567
2,567
293
321
321
321
321
321
321
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000003213213213213213212932,5672,5672,5672,5642,5612,5592,5582,5552,5472,5432,4262,3832,0742,0241,9981,9871,9811,8931,7591,7381,5606606606606606606606606606606606606606606606596596626666606577077077057057057016996996986986606536396376266256225243593523523523523523523480300-143,000-133,7000-129,300-31,6000
   Retained Earnings Total Equity
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-1,031,873
-972,335
-985,473
0
-989,459
-933,412
-1,018,202
-1,027,191
-1,000,089
-993,053
-842,119
-851,388
-836,251
-833,712
-830,350
-842,365
-830,066
-1,372,245
-1,376,844
-1,391,273
-1,390,207
-1,390,207
-1,343,886
-1,887,564
-1,894,390
-1,888,713
-1,887,439
-2,093,554
-2,098,555
4,980
17,693
61,425
61,876
104,737
121,060
122,682
115,331
79,015
63,212
62,963
41,046
35,155
62,603
80,241
79,336
87,990
96,530
96,476
75,009
73,941
0
0
0
0
0
0000073,94175,00996,47696,53087,99079,33680,24162,60335,15541,04662,96363,21279,015115,331122,682121,060104,73761,87661,42517,6934,980-2,098,555-2,093,554-1,887,439-1,888,713-1,894,390-1,887,564-1,343,886-1,390,207-1,390,207-1,391,273-1,376,844-1,372,245-830,066-842,365-830,350-833,712-836,251-851,388-842,119-993,053-1,000,089-1,027,191-1,018,202-933,412-989,4590-985,473-972,335-1,031,87300000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
-1,500
-1,500
-4,000
-4,000
-7,500
-9,600
-12,102
-12,102
-9,984
-10,583
-18,505
-9,984
-9,984
-9,984
-19,401
-19,401
-9,984
-9,984
-9,984
-8,996
-12,829
-11,199
-4,591
-7,237
-1,783
-3,318
-2,125
-1,297
-4,271
1,541
2,409
5,347
7,942
2,125
7,028
7,027
6,621
5,793
4,800
3,807
2,814
1,821
828
1,000
0
0
-152,016
-152,016
0
0
-160,753
-160,753
0
-110,937
-170,187
-115,814
-27,187
-70,854
-187,435
0
0
-77,241
-186,913
0
0
0
-220,738
0
0
0
-251,594
0
0
0
0
0
0
0
0
-307,031
0
-1,687
-7,684
-14,981
0
0
0
-41,652
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000-41,652000-14,981-7,684-1,6870-307,03100000000-251,594000-220,738000-186,913-77,24100-187,435-70,854-27,187-115,814-170,187-110,9370-160,753-160,75300-152,016-152,016001,0008281,8212,8143,8074,8005,7936,6217,0277,0282,1257,9425,3472,4091,541-4,271-1,297-2,125-3,318-1,783-7,237-4,591-11,199-12,829-8,996-9,984-9,984-9,984-19,401-19,401-9,984-9,984-9,984-18,505-10,583-9,984-12,102-12,102-9,600-7,500-4,000-4,000-1,500-1,5000
   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
959,885
1,528,316
1,526,114
0
1,517,988
1,515,407
1,514,849
1,514,098
1,511,689
1,510,329
1,603,669
1,612,552
1,591,447
1,595,910
1,600,963
1,604,825
1,606,220
1,618,636
1,619,622
1,620,500
1,621,289
1,621,289
1,624,298
1,624,815
1,625,353
1,625,883
1,626,237
1,626,428
1,626,594
325,652
326,783
328,404
329,612
330,718
332,210
333,705
334,424
335,409
336,270
337,042
338,099
339,457
340,829
342,233
343,740
345,427
346,945
348,462
349,588
351,080
0
0
0
0
0
00000351,080349,588348,462346,945345,427343,740342,233340,829339,457338,099337,042336,270335,409334,424333,705332,210330,718329,612328,404326,783325,6521,626,5941,626,4281,626,2371,625,8831,625,3531,624,8151,624,2981,621,2891,621,2891,620,5001,619,6221,618,6361,606,2201,604,8251,600,9631,595,9101,591,4471,612,5521,603,6691,510,3291,511,6891,514,0981,514,8491,515,4071,517,98801,526,1141,528,316959,88500000000000000000000000000000000000000000000000000000
   Treasury Stock000000000-29,676-4,453-2,977-2,937-2,937-2,729-2,414-2,414-2,414-2,243-1,171-1,156-1,156-633000-229,310-229,310-229,310-229,310-229,310-229,310-229,310-229,310-229,310-229,310-229,310-229,308-229,198-231,684-231,588-231,517-231,470-257,214-251,193-250,917-250,697-252,341-252,001-251,957-251,915-251,344-251,666-251,148-251,148-251,360-256,792-256,632-256,516-256,639-261,382-261,279-260,407-260,644-265,278-266,858-263,037-263,377-267,084-273,136-277,039-282,195-282,194-276,874-327,222-136,093-110,379-77,987-14,640-14,640-14,6400000000000-9,417-9,417000000000000000
   Other Stockholders Equity 
0
99,900
277,700
0
280,100
283,600
396,300
0
528,678
522,153
518,257
0
512,284
504,062
499,583
369,770
576,508
762,824
823,646
884,284
886,789
888,611
920,417
937,279
1,010,709
1,010,969
1,010,841
996,435
998,495
1,000,307
937,850
906,308
885,697
698,179
694,780
696,286
699,155
701,647
704,003
704,183
706,396
706,006
703,055
702,398
702,860
704,276
704,929
705,563
705,890
706,382
706,933
868,117
708,152
708,737
1,277,168
1,331,188
1,270,196
1,175,029
1,263,450
1,450,283
1,261,757
1,260,992
1,259,412
1,539,389
1,355,338
1,359,977
1,364,393
1,590,113
1,373,141
1,377,022
1,389,328
1,641,906
1,391,190
0
1,391,979
1,394,988
1,395,505
1,396,043
1,396,573
1,396,927
1,704,149
1,397,284
327,339
334,467
343,385
328,979
329,562
331,054
374,186
332,181
332,995
333,856
334,628
335,370
336,520
337,892
339,256
339,287
315,751
313,346
311,929
310,123
305,333
306,804
307,985
307,973
309,307
310,356
310,356309,307307,973307,985306,804305,333310,123311,929313,346315,751339,287339,256337,892336,520335,370334,628333,856332,995332,181374,186331,054329,562328,979343,385334,467327,3391,397,2841,704,1491,396,9271,396,5731,396,0431,395,5051,394,9881,391,97901,391,1901,641,9061,389,3281,377,0221,373,1411,590,1131,364,3931,359,9771,355,3381,539,3891,259,4121,260,9921,261,7571,450,2831,263,4501,175,0291,270,1961,331,1881,277,168708,737708,152868,117706,933706,382705,890705,563704,929704,276702,860702,398703,055706,006706,396704,183704,003701,647699,155696,286694,780698,179885,697906,308937,8501,000,307998,495996,4351,010,8411,010,9691,010,709937,279920,417888,611886,789884,284823,646762,824576,508369,770499,583504,062512,2840518,257522,153528,6780396,300283,600280,1000277,70099,9000



5.4. Balance Sheets

Currency in USD. All numbers in thousands.