25 XP   0   0   10

Walt Disney Company
Buy, Hold or Sell?

Let's analyse Walt Disney Company together

PenkeI guess you are interested in Walt Disney Company. 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 Walt Disney Company. 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.

You can find me behind Let's Analyse Together in the top-right of each section.

Get notifications about Walt Disney Company

I send you an email if I find something interesting about Walt Disney Company.

Quick analysis of Walt Disney Company (30 sec.)










What can you expect buying and holding a share of Walt Disney Company? (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?
57.5%

What is your share worth?

Current worth
$57.49
Expected worth in 1 year
$55.63
How sure are you?
80.0%

+ What do you gain per year?

Total Gains per Share
$-1.86
Return On Investment
-1.7%

For what price can you sell your share?

Current Price per Share
$112.77
Expected price per share
$102.64 - $124.55
How sure are you?
50%

1. Valuation of Walt Disney Company (5 min.)




Live pricePrice per Share (EOD)

$112.77

Intrinsic Value Per Share

$15.53 - $73.03

Total Value Per Share

$73.03 - $130.53

2. Growth of Walt Disney Company (5 min.)




Is Walt Disney Company growing?

Current yearPrevious yearGrowGrow %
How rich?$105.5b$106.7b$3.1b2.9%

How much money is Walt Disney Company making?

Current yearPrevious yearGrowGrow %
Making money$746.5m$853m-$106.5m-14.3%
Net Profit Margin3.3%3.9%--

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

3. Financial Health of Walt Disney Company (5 min.)




4. Comparing to competitors in the Entertainment industry (5 min.)




  Industry Rankings (Entertainment)  


Richest
#1 / 230

Most Revenue
#1 / 230

Most Profit
#2 / 230

What can you expect buying and holding a share of Walt Disney Company? (5 min.)

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

What can you expect buying and holding a share of Walt Disney Company?

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

Speculation

The Price per Share of Walt Disney Company is $112.77. 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 Walt Disney Company.
  • 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 Walt Disney Company, 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 $57.49. Based on the TTM, the Book Value Change Per Share is $-0.47 per quarter. Based on the YOY, the Book Value Change Per Share is $0.72 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 Walt Disney Company.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps1.040.9%0.410.4%0.450.4%0.400.4%0.850.8%
Usd Book Value Change Per Share-4.12-3.7%-0.47-0.4%0.720.6%1.361.2%0.790.7%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.250.2%0.440.4%
Usd Total Gains Per Share-4.12-3.7%-0.47-0.4%0.720.6%1.611.4%1.241.1%
Usd Price Per Share90.29-90.19-103.19-124.84-113.10-
Price to Earnings Ratio21.67-27.40-115.68-316.64-168.52-
Price-to-Total Gains Ratio-21.93-114.82-270.07-144.30-290.37-
Price to Book Ratio1.57-1.51-1.78-2.21-3.01-
Price-to-Total Gains Ratio-21.93-114.82-270.07-144.30-290.37-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share112.77
Number of shares8
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.25
Usd Book Value Change Per Share-0.471.36
Usd Total Gains Per Share-0.471.61
Gains per Quarter (8 shares)-3.7312.91
Gains per Year (8 shares)-14.9051.62
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10-15-2584442
20-30-40168794
30-45-5524131146
40-60-7032174198
50-75-8540218250
60-89-10048261302
70-104-11556305354
80-119-13064349406
90-134-14573392458
100-149-16081436510

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 Share3.01.00.075.0%11.01.00.091.7%17.03.00.085.0%37.03.00.092.5%131.06.00.095.6%
Book Value Change Per Share3.01.00.075.0%11.01.00.091.7%15.05.00.075.0%27.013.00.067.5%102.035.00.074.5%
Dividend per Share0.00.04.00.0%0.00.012.00.0%6.00.014.030.0%23.00.017.057.5%105.00.032.076.6%
Total Gains per Share3.01.00.075.0%11.01.00.091.7%16.04.00.080.0%32.08.00.080.0%113.024.00.082.5%

Fundamentals of Walt Disney Company

About Walt Disney Company

The Walt Disney Company operates as an entertainment company worldwide. It operates through three segments: Entertainment, Sports, and Experiences. The company produces and distributes film and television video streaming content under the ABC Television Network, Disney, Freeform, FX, Fox, National Geographic, and Star brand television channels, as well as ABC television stations and A+E television networks; and produces original content under the ABC Signature, Disney Branded Television, FX Productions, Lucasfilm, Marvel, National Geographic Studios, Pixar, Searchlight Pictures, Twentieth Century Studios, 20th Television, and Walt Disney Pictures banners. It also offers direct-to-consumer streaming services through Disney+, Disney+ Hotstar, Hulu, and Star+; sports-related entertainment services through ESPN, ESPN on ABC, ESPN+ DTC, and Star; sale/licensing of film and episodic content to third-party television and VOD services; theatrical, home entertainment, and music distribution services; DVD and Blu-ray discs, electronic home video licenses, and VOD rental services; staging and licensing of live entertainment events; and post-production services. In addition, the company operates theme parks and resorts comprising Walt Disney World Resort, Disneyland Resort, Disneyland Paris, Hong Kong Disneyland Resort, Shanghai Disney Resort, Disney Cruise Line, Disney Vacation Club, National Geographic Expeditions, and Adventures by Disney, as well as Aulani, a Disney resort and spa in Hawaii. It also licenses its intellectual property to a third party for operations of the Tokyo Disney Resort; licenses trade names, characters, visual, literary, and other IP for use on merchandise, published materials, and games; operates a direct-to-home satellite distribution platform; sells branded merchandise through retail, online, and wholesale businesses; and develops and publishes books, comic books, and magazines. The company was founded in 1923 and is based in Burbank, California.

Fundamental data was last updated by Penke on 2024-04-13 11:44:05.

Financial Health

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

Valuation

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is overpriced.
Based on how much money comes from the company's main activities, the company is underpriced.

1.1. Profitability of Walt Disney Company.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Walt Disney Company earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Walt Disney Company to the Entertainment industry mean.
  • A Net Profit Margin of 8.1% means that $0.08 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Walt Disney Company:

  • The MRQ is 8.1%. The company is making a profit. +1
  • The TTM is 3.3%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ8.1%TTM3.3%+4.8%
TTM3.3%YOY3.9%-0.6%
TTM3.3%5Y3.2%+0.1%
5Y3.2%10Y10.2%-7.0%
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ8.1%-0.9%+9.0%
TTM3.3%-2.1%+5.4%
YOY3.9%-1.2%+5.1%
5Y3.2%-10.6%+13.8%
10Y10.2%-7.6%+17.8%
1.1.2. Return on Assets

Shows how efficient Walt Disney Company is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Walt Disney Company to the Entertainment industry mean.
  • 1.0% Return on Assets means that Walt Disney Company generated $0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Walt Disney Company:

  • The MRQ is 1.0%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.4%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.0%TTM0.4%+0.6%
TTM0.4%YOY0.4%0.0%
TTM0.4%5Y0.4%+0.0%
5Y0.4%10Y1.5%-1.1%
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0%-0.4%+1.4%
TTM0.4%-0.4%+0.8%
YOY0.4%-0.2%+0.6%
5Y0.4%-0.9%+1.3%
10Y1.5%-0.5%+2.0%
1.1.3. Return on Equity

Shows how efficient Walt Disney Company is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Walt Disney Company to the Entertainment industry mean.
  • 1.9% Return on Equity means Walt Disney Company generated $0.02 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Walt Disney Company:

  • The MRQ is 1.9%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 0.7%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.9%TTM0.7%+1.1%
TTM0.7%YOY0.9%-0.2%
TTM0.7%5Y0.8%0.0%
5Y0.8%10Y3.1%-2.3%
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ1.9%0.3%+1.6%
TTM0.7%0.2%+0.5%
YOY0.9%-0.1%+1.0%
5Y0.8%-1.5%+2.3%
10Y3.1%-1.2%+4.3%

1.2. Operating Efficiency of Walt Disney Company.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Walt Disney Company is operating .

  • Measures how much profit Walt Disney Company 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 Walt Disney Company to the Entertainment industry mean.
  • An Operating Margin of 14.4% means the company generated $0.14  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Walt Disney Company:

  • The MRQ is 14.4%. The company is operating less efficient.
  • The TTM is 12.9%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ14.4%TTM12.9%+1.5%
TTM12.9%YOY7.3%+5.7%
TTM12.9%5Y8.9%+4.0%
5Y8.9%10Y16.9%-8.0%
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ14.4%0.8%+13.6%
TTM12.9%1.7%+11.2%
YOY7.3%2.2%+5.1%
5Y8.9%-4.4%+13.3%
10Y16.9%-1.5%+18.4%
1.2.2. Operating Ratio

Measures how efficient Walt Disney Company is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Entertainment industry mean).
  • An Operation Ratio of 0.88 means that the operating costs are $0.88 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Walt Disney Company:

  • The MRQ is 0.875. The company is less efficient in keeping operating costs low.
  • The TTM is 1.112. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ0.875TTM1.112-0.237
TTM1.112YOY1.053+0.060
TTM1.1125Y1.051+0.062
5Y1.05110Y0.941+0.110
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8751.334-0.459
TTM1.1121.284-0.172
YOY1.0531.277-0.224
5Y1.0511.378-0.327
10Y0.9411.257-0.316

1.3. Liquidity of Walt Disney Company.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Walt Disney Company is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Entertainment industry mean).
  • A Current Ratio of 0.84 means the company has $0.84 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Walt Disney Company:

  • The MRQ is 0.837. The company is just not able to pay all its short-term debts. -1
  • The TTM is 0.991. The company is just not able to pay all its short-term debts. -1
Trends
Current periodCompared to+/- 
MRQ0.837TTM0.991-0.154
TTM0.991YOY1.020-0.029
TTM0.9915Y1.039-0.048
5Y1.03910Y1.011+0.027
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8371.105-0.268
TTM0.9911.105-0.114
YOY1.0201.187-0.167
5Y1.0391.265-0.226
10Y1.0111.328-0.317
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Walt Disney Company to the Entertainment industry mean.
  • A Quick Ratio of 0.69 means the company can pay off $0.69 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Walt Disney Company:

  • The MRQ is 0.687. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.809. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.687TTM0.809-0.122
TTM0.809YOY0.861-0.053
TTM0.8095Y0.908-0.100
5Y0.90810Y0.845+0.064
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6870.568+0.119
TTM0.8090.584+0.225
YOY0.8610.696+0.165
5Y0.9080.776+0.132
10Y0.8450.830+0.015

1.4. Solvency of Walt Disney Company.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Walt Disney Company assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Walt Disney Company to Entertainment industry mean.
  • A Debt to Asset Ratio of 0.47 means that Walt Disney Company assets are financed with 46.7% credit (debt) and the remaining percentage (100% - 46.7%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Walt Disney Company:

  • The MRQ is 0.467. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.458. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.467TTM0.458+0.008
TTM0.458YOY0.474-0.016
TTM0.4585Y0.487-0.028
5Y0.48710Y0.475+0.012
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4670.567-0.100
TTM0.4580.564-0.106
YOY0.4740.568-0.094
5Y0.4870.560-0.073
10Y0.4750.527-0.052
1.4.2. Debt to Equity Ratio

Measures if Walt Disney Company is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Walt Disney Company to the Entertainment industry mean.
  • A Debt to Equity ratio of 91.6% means that company has $0.92 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Walt Disney Company:

  • The MRQ is 0.916. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.941. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.916TTM0.941-0.025
TTM0.941YOY1.030-0.089
TTM0.9415Y1.092-0.150
5Y1.09210Y1.021+0.071
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9161.198-0.282
TTM0.9411.217-0.276
YOY1.0301.154-0.124
5Y1.0921.285-0.193
10Y1.0211.252-0.231

2. Market Valuation of Walt Disney Company

2.1. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings Walt Disney Company generates.

  • Above 15 is considered overpriced but always compare Walt Disney Company to the Entertainment industry mean.
  • A PE ratio of 21.67 means the investor is paying $21.67 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Walt Disney Company:

  • The EOD is 27.071. Based on the earnings, the company is overpriced. -1
  • The MRQ is 21.675. Based on the earnings, the company is fair priced.
  • The TTM is 27.396. Based on the earnings, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD27.071MRQ21.675+5.396
MRQ21.675TTM27.396-5.721
TTM27.396YOY115.680-88.284
TTM27.3965Y316.641-289.245
5Y316.64110Y168.520+148.121
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
EOD27.071-0.086+27.157
MRQ21.675-0.158+21.833
TTM27.396-0.716+28.112
YOY115.6802.529+113.151
5Y316.6415.100+311.541
10Y168.5209.737+158.783
2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Walt Disney Company:

  • The EOD is 58.390. Based on how much money comes from the company's main activities, the company is overpriced. -1
  • The MRQ is 46.750. Based on how much money comes from the company's main activities, the company is fair priced.
  • The TTM is 26.428. Based on how much money comes from the company's main activities, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD58.390MRQ46.750+11.640
MRQ46.750TTM26.428+20.322
TTM26.428YOY84.033-57.605
TTM26.4285Y55.940-29.512
5Y55.94010Y45.695+10.245
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
EOD58.3901.543+56.847
MRQ46.7501.300+45.450
TTM26.4280.725+25.703
YOY84.0330.960+83.073
5Y55.9400.919+55.021
10Y45.6950.161+45.534
2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of Walt Disney Company is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Entertainment industry mean).
  • A PB ratio of 1.57 means the investor is paying $1.57 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Walt Disney Company:

  • The EOD is 1.961. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.570. Based on the equity, the company is underpriced. +1
  • The TTM is 1.507. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.961MRQ1.570+0.391
MRQ1.570TTM1.507+0.064
TTM1.507YOY1.779-0.272
TTM1.5075Y2.213-0.707
5Y2.21310Y3.008-0.795
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
EOD1.9611.162+0.799
MRQ1.5701.278+0.292
TTM1.5071.340+0.167
YOY1.7791.494+0.285
5Y2.2131.695+0.518
10Y3.0082.251+0.757
2. Total Gains per Share

3. Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of Walt Disney Company.

3.1. Institutions holding Walt Disney Company

Institutions are holding 67.506% of the shares of Walt Disney Company.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2023-12-31Vanguard Group Inc8.25620.298715144350215557481.0379
2023-12-31BlackRock Inc6.62390.279712150276428113102.3686
2023-12-31State Street Corporation4.12530.33347567092430637244.2196
2023-12-31Morgan Stanley - Brokerage Accounts2.61810.38214802375537053118.3607
2023-12-31Geode Capital Management, LLC1.88660.3259346065466713411.9783
2023-12-31Trian Fund Management LP1.76341.671132337856-530451-1.6139
2023-12-31State Farm Mutual Automobile Ins Co1.75452.794532182796-1430516-4.2558
2023-12-31Northern Trust Corp1.2220.366322415575-2443901-9.8309
2023-12-31NORGES BANK1.17050.338821471340497646430.1698
2023-12-31Goldman Sachs Group Inc1.09640.16320110692703074253.7521
2023-12-31Bank of New York Mellon Corp1.09120.366420015354-761461-3.665
2023-12-31FMR Inc1.04220.1326191167579878982106.9411
2023-12-31Bank of America Corp0.8450.14115499108-1066718-6.4393
2023-12-31Royal Bank of Canada0.80090.309714690888-193366-1.2991
2023-12-31Loomis, Sayles & Company LP0.79032.004414496834804910.5583
2023-12-31Legal & General Group PLC0.75730.321813891634305748028.2208
2023-12-31Amundi0.73410.543513465950179528215.3829
2023-12-31Franklin Resources Inc0.67970.526312466869-551718-4.2379
2023-12-31Newport Trust Co.0.67612.98612401911-140043-1.1166
2023-12-31T. Rowe Price Associates, Inc.0.64040.1425117468151935091.6749
Total 38.573754.4277707557870+31702210+4.5%

3.2. Funds holding Walt Disney Company

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-02-29Vanguard Total Stock Mkt Idx Inv3.12970.413157407339-123801-0.2152
2024-02-29Vanguard Institutional 500 Index Trust2.49070.4767456871774660891.0307
2024-03-28SPDR® S&P 500 ETF Trust1.21260.5065222428281306800.591
2024-02-29Fidelity 500 Index1.19640.4753219453482208241.0165
2024-03-28iShares Core S&P 500 ETF1.03660.508190148781397760.7405
2024-02-29Vanguard Institutional Index I0.65710.475112053745-48383-0.3998
2024-02-29State St S&P 500® Indx SL Cl III0.48260.47298851846299000.3389
2024-02-29Vanguard Growth Index Investor0.46380.4278506743748300.8875
2024-02-29Vanguard Value Index Inv0.41690.52587647193262660.3447
2024-03-28Communication Services Sel Sect SPDR®ETF0.38884.82557131128193320.2718
2024-03-31Blackrock Eq Idx Fund CF0.35730.50526553369122150.1867
2024-03-28SPDR® Dow Jones Industrial Avrg ETF Tr0.30822.00915654065327400.5824
2023-12-31Blackrock Russ 1000 Eq Idx Composite0.30410.3759557774255777420
2024-03-31Russell 1000 Index Fund0.30060.46375513680-16038-0.29
2024-03-28iShares Russell 1000 Value ETF0.25571.02134689451-9724-0.2069
2023-12-31Vanguard PRIMECAP Inv0.2420.567544386051390513.2341
2024-02-29Templeton Growth A0.22392.6621410721000
2024-02-29Loomis Sayles Growth Y0.21513.231239453361763864.68
2023-12-31NT S&P 500 Index Fund - NL0.21410.41053927743-90885-2.2616
2023-12-31MS INVF Global Opportunity Z0.2092.7238341771656434.5152
Total 14.105223.0724258729603+6922643+2.7%

3.3. Insider Transactions

Insiders are holding 0.068% of the shares of Walt Disney Company.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-04-01Sonia L ColemanSELL1857121.92
2024-01-02Sonia L ColemanSELL89890.11
2023-12-18Brent WoodfordSELL1878892.99
2023-12-07Amy ChangBUY107892.69
2023-08-01Sonia L ColemanSELL95989.05
2023-04-25Brent WoodfordSELL114599.16

4. Summary

4.1. Key Performance Indicators

The key performance indicators of Walt Disney Company 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---4.117-0.466-89%0.720-672%1.361-402%0.793-619%
Book Value Per Share--57.49459.939-4%58.214-1%56.944+1%41.804+38%
Current Ratio--0.8370.991-16%1.020-18%1.039-19%1.011-17%
Debt To Asset Ratio--0.4670.458+2%0.474-2%0.487-4%0.475-2%
Debt To Equity Ratio--0.9160.941-3%1.030-11%1.092-16%1.021-10%
Dividend Per Share----0%-0%0.252-100%0.444-100%
Eps--1.0410.407+156%0.452+130%0.404+158%0.853+22%
Free Cash Flow Per Share--0.4831.082-55%0.013+3669%0.361+34%0.732-34%
Free Cash Flow To Equity Per Share---3.880-0.238-94%-0.736-81%0.033-11877%0.061-6468%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--73.032--------
Intrinsic Value_10Y_min--15.535--------
Intrinsic Value_1Y_max--3.569--------
Intrinsic Value_1Y_min--1.711--------
Intrinsic Value_3Y_max--13.580--------
Intrinsic Value_3Y_min--5.037--------
Intrinsic Value_5Y_max--27.037--------
Intrinsic Value_5Y_min--8.225--------
Market Cap206854014608.640+20%165682150000.000165446734163.680+0%189286006052.160-12%229002678900.512-28%207459537896.944-20%
Net Profit Margin--0.0810.033+147%0.039+107%0.032+152%0.102-21%
Operating Margin--0.1440.129+12%0.073+98%0.089+62%0.169-14%
Operating Ratio--0.8751.112-21%1.053-17%1.051-17%0.941-7%
Pb Ratio1.961+20%1.5701.507+4%1.779-12%2.213-29%3.008-48%
Pe Ratio27.071+20%21.67527.396-21%115.680-81%316.641-93%168.520-87%
Price Per Share112.770+20%90.29090.188+0%103.193-13%124.843-28%113.099-20%
Price To Free Cash Flow Ratio58.390+20%46.75026.428+77%84.033-44%55.940-16%45.695+2%
Price To Total Gains Ratio-27.393-25%-21.933114.824-119%270.068-108%144.304-115%290.373-108%
Quick Ratio--0.6870.809-15%0.861-20%0.908-24%0.845-19%
Return On Assets--0.0100.004+160%0.004+130%0.004+166%0.015-35%
Return On Equity--0.0190.007+154%0.009+109%0.008+139%0.031-38%
Total Gains Per Share---4.117-0.466-89%0.720-672%1.613-355%1.236-433%
Usd Book Value--105501000000.000109956250000.000-4%106781750000.000-1%104454800000.000+1%76681200000.000+38%
Usd Book Value Change Per Share---4.117-0.466-89%0.720-672%1.361-402%0.793-619%
Usd Book Value Per Share--57.49459.939-4%58.214-1%56.944+1%41.804+38%
Usd Dividend Per Share----0%-0%0.252-100%0.444-100%
Usd Eps--1.0410.407+156%0.452+130%0.404+158%0.853+22%
Usd Free Cash Flow--886000000.0001984500000.000-55%23500000.000+3670%663050000.000+34%1342850000.000-34%
Usd Free Cash Flow Per Share--0.4831.082-55%0.013+3669%0.361+34%0.732-34%
Usd Free Cash Flow To Equity Per Share---3.880-0.238-94%-0.736-81%0.033-11877%0.061-6468%
Usd Market Cap206854014608.640+20%165682150000.000165446734163.680+0%189286006052.160-12%229002678900.512-28%207459537896.944-20%
Usd Price Per Share112.770+20%90.29090.188+0%103.193-13%124.843-28%113.099-20%
Usd Profit--1911000000.000746500000.000+156%853000000.000+124%744950000.000+157%1567475000.000+22%
Usd Revenue--23549000000.00022233750000.000+6%21103750000.000+12%19110350000.000+23%16417050000.000+43%
Usd Total Gains Per Share---4.117-0.466-89%0.720-672%1.613-355%1.236-433%
 EOD+3 -5MRQTTM+14 -19YOY+18 -155Y+21 -1410Y+13 -22

4.2. Fundamental Score

Let's check the fundamental score of Walt Disney Company based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1527.071
Price to Book Ratio (EOD)Between0-11.961
Net Profit Margin (MRQ)Greater than00.081
Operating Margin (MRQ)Greater than00.144
Quick Ratio (MRQ)Greater than10.687
Current Ratio (MRQ)Greater than10.837
Debt to Asset Ratio (MRQ)Less than10.467
Debt to Equity Ratio (MRQ)Less than10.916
Return on Equity (MRQ)Greater than0.150.019
Return on Assets (MRQ)Greater than0.050.010
Total4/10 (40.0%)

4.3. Technical Score

Let's check the technical score of Walt Disney Company based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5044.111
Ma 20Greater thanMa 50116.102
Ma 50Greater thanMa 100113.952
Ma 100Greater thanMa 200104.101
OpenGreater thanClose111.220
Total3/5 (60.0%)



Reversals in quarterly reports

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

 2022-12-312023-03-312023-06-302023-09-302023-12-31
Total Other Income Expense Net -576,000102,000-474,000-1,996,000-2,470,0001,676,000-794,000975,000181,000



Latest Balance Sheet

Balance Sheet of 2023-12-31. Currency in USD. All numbers in thousands.

Summary
Total Assets197,774,000
Total Liabilities92,273,000
Total Stockholder Equity100,721,000
 As reported
Total Liabilities 92,273,000
Total Stockholder Equity+ 100,721,000
Total Assets = 197,774,000

Assets

Total Assets197,774,000
Total Current Assets25,971,000
Long-term Assets171,803,000
Total Current Assets
Cash And Cash Equivalents 7,192,000
Net Receivables 14,115,000
Inventory 1,954,000
Other Current Assets 1,301,000
Total Current Assets  (as reported)25,971,000
Total Current Assets  (calculated)24,562,000
+/- 1,409,000
Long-term Assets
Property Plant Equipment 35,321,000
Goodwill 77,066,000
Long Term Investments 3,084,000
Intangible Assets 45,364,000
Long-term Assets Other 3,927,000
Long-term Assets  (as reported)171,803,000
Long-term Assets  (calculated)164,762,000
+/- 7,041,000

Liabilities & Shareholders' Equity

Total Current Liabilities31,033,000
Long-term Liabilities61,240,000
Total Stockholder Equity100,721,000
Total Current Liabilities
Short-term Debt 6,087,000
Short Long Term Debt 6,087,000
Accounts payable 12,406,000
Other Current Liabilities 6,270,000
Total Current Liabilities  (as reported)31,033,000
Total Current Liabilities  (calculated)30,850,000
+/- 183,000
Long-term Liabilities
Long term Debt 41,603,000
Long-term Liabilities Other 12,596,000
Long-term Liabilities  (as reported)61,240,000
Long-term Liabilities  (calculated)54,199,000
+/- 7,041,000
Total Stockholder Equity
Common Stock57,640,000
Retained Earnings 47,490,000
Accumulated Other Comprehensive Income -3,502,000
Other Stockholders Equity -907,000
Total Stockholder Equity (as reported)100,721,000
Total Stockholder Equity (calculated)100,721,000
+/-0
Other
Capital Stock57,640,000
Cash and Short Term Investments 7,192,000
Common Stock Shares Outstanding 1,835,000
Current Deferred Revenue6,270,000
Liabilities and Stockholders Equity 197,774,000
Net Debt 40,498,000
Net Invested Capital 148,411,000
Net Working Capital -5,062,000
Property Plant and Equipment Gross 78,896,000
Short Long Term Debt Total 47,690,000



Balance Sheet

Currency in USD. All numbers in thousands.

 Trend2023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-311993-12-311993-09-301993-06-301993-03-311992-12-311992-09-301992-06-301992-03-311991-12-311991-09-301991-06-301991-03-311990-12-311990-09-301990-06-301990-03-311989-12-311989-09-301989-06-301989-03-311988-12-311988-09-301988-06-301988-03-311987-12-311987-09-301987-06-301987-03-311986-12-311986-09-301986-06-301986-03-311985-12-311985-09-30
> Total Assets 
2,897,300
0
0
0
3,121,000
0
0
0
3,806,300
0
0
0
5,108,900
0
0
0
6,657,200
6,883,100
6,892,900
8,013,600
8,022,300
8,567,800
8,370,200
8,907,500
9,428,500
10,326,800
10,203,500
10,398,600
10,861,700
11,986,400
11,519,500
11,086,500
11,751,100
12,600,300
12,822,200
12,659,900
12,826,300
13,805,000
14,048,200
14,381,300
14,605,800
15,276,000
36,767,000
36,578,000
37,306,000
38,677,000
39,137,000
38,300,000
37,776,000
39,944,000
39,317,000
40,036,000
41,378,000
43,537,000
43,474,000
43,244,000
43,679,000
46,373,000
45,583,000
44,777,000
45,027,000
45,802,000
44,457,000
45,872,000
43,699,000
50,462,000
50,480,000
50,223,000
50,045,000
50,876,000
50,756,000
50,006,000
49,988,000
51,520,000
55,096,000
54,561,000
53,902,000
55,449,000
55,047,000
53,892,000
53,158,000
53,667,000
53,624,000
59,357,000
59,998,000
60,993,000
59,605,000
59,667,000
60,928,000
62,772,000
62,291,000
61,582,000
62,497,000
64,901,000
63,032,000
62,584,000
63,117,000
69,314,000
68,760,000
68,305,000
69,206,000
70,950,000
70,588,000
71,105,000
72,124,000
73,877,000
75,233,000
75,291,000
74,898,000
80,642,000
81,358,000
80,565,000
81,241,000
83,166,000
82,580,000
83,723,000
84,186,000
87,035,000
85,715,000
87,367,000
88,182,000
90,121,000
90,264,000
90,914,000
92,033,000
91,576,000
91,807,000
92,752,000
95,789,000
97,734,000
97,943,000
98,792,000
98,598,000
99,941,000
214,342,000
209,475,000
193,984,000
200,948,000
206,294,000
207,649,000
201,549,000
201,888,000
200,250,000
202,221,000
203,609,000
203,311,000
202,453,000
204,074,000
203,631,000
202,124,000
204,858,000
203,783,000
205,579,000
197,774,000
197,774,000205,579,000203,783,000204,858,000202,124,000203,631,000204,074,000202,453,000203,311,000203,609,000202,221,000200,250,000201,888,000201,549,000207,649,000206,294,000200,948,000193,984,000209,475,000214,342,00099,941,00098,598,00098,792,00097,943,00097,734,00095,789,00092,752,00091,807,00091,576,00092,033,00090,914,00090,264,00090,121,00088,182,00087,367,00085,715,00087,035,00084,186,00083,723,00082,580,00083,166,00081,241,00080,565,00081,358,00080,642,00074,898,00075,291,00075,233,00073,877,00072,124,00071,105,00070,588,00070,950,00069,206,00068,305,00068,760,00069,314,00063,117,00062,584,00063,032,00064,901,00062,497,00061,582,00062,291,00062,772,00060,928,00059,667,00059,605,00060,993,00059,998,00059,357,00053,624,00053,667,00053,158,00053,892,00055,047,00055,449,00053,902,00054,561,00055,096,00051,520,00049,988,00050,006,00050,756,00050,876,00050,045,00050,223,00050,480,00050,462,00043,699,00045,872,00044,457,00045,802,00045,027,00044,777,00045,583,00046,373,00043,679,00043,244,00043,474,00043,537,00041,378,00040,036,00039,317,00039,944,00037,776,00038,300,00039,137,00038,677,00037,306,00036,578,00036,767,00015,276,00014,605,80014,381,30014,048,20013,805,00012,826,30012,659,90012,822,20012,600,30011,751,10011,086,50011,519,50011,986,40010,861,70010,398,60010,203,50010,326,8009,428,5008,907,5008,370,2008,567,8008,022,3008,013,6006,892,9006,883,1006,657,2000005,108,9000003,806,3000003,121,0000002,897,300
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,175,900
2,227,300
2,051,800
2,918,700
2,528,600
2,776,100
2,570,100
2,967,000
3,108,300
3,312,900
3,110,000
3,554,000
4,694,000
4,796,600
5,223,000
4,733,600
5,611,600
4,743,800
4,814,400
4,502,800
5,445,100
6,440,100
6,256,300
6,566,700
6,659,000
7,108,000
8,654,000
8,317,000
8,938,000
10,277,000
9,903,000
10,772,000
11,283,000
13,012,000
12,222,000
12,550,000
9,375,000
10,794,000
10,326,000
9,782,000
10,200,000
11,752,000
10,944,000
10,234,000
10,007,000
8,911,000
8,111,000
9,464,000
7,029,000
9,265,000
9,540,000
8,892,000
7,849,000
8,734,000
8,665,000
7,968,000
8,314,000
10,076,000
10,748,000
10,167,000
9,369,000
10,378,000
10,182,000
9,508,000
8,845,000
9,810,000
9,663,000
9,165,000
9,562,000
11,115,000
9,514,000
10,818,000
11,314,000
13,268,000
12,396,000
11,243,000
11,666,000
13,472,000
11,977,000
11,499,000
11,889,000
12,945,000
12,487,000
12,601,000
12,225,000
13,994,000
13,220,000
13,643,000
13,757,000
15,060,000
14,537,000
14,754,000
13,709,000
14,322,000
15,003,000
14,205,000
14,109,000
15,763,000
15,046,000
15,205,000
15,176,000
17,240,000
15,646,000
16,512,000
16,758,000
17,768,000
16,999,000
17,617,000
16,966,000
16,665,000
16,270,000
17,151,000
15,889,000
17,274,000
16,808,000
17,729,000
16,825,000
17,537,000
34,277,000
31,370,000
28,124,000
27,776,000
33,274,000
41,330,000
35,251,000
34,874,000
32,877,000
33,966,000
33,657,000
32,913,000
31,427,000
31,422,000
29,098,000
26,912,000
28,263,000
30,174,000
32,763,000
25,971,000
25,971,00032,763,00030,174,00028,263,00026,912,00029,098,00031,422,00031,427,00032,913,00033,657,00033,966,00032,877,00034,874,00035,251,00041,330,00033,274,00027,776,00028,124,00031,370,00034,277,00017,537,00016,825,00017,729,00016,808,00017,274,00015,889,00017,151,00016,270,00016,665,00016,966,00017,617,00016,999,00017,768,00016,758,00016,512,00015,646,00017,240,00015,176,00015,205,00015,046,00015,763,00014,109,00014,205,00015,003,00014,322,00013,709,00014,754,00014,537,00015,060,00013,757,00013,643,00013,220,00013,994,00012,225,00012,601,00012,487,00012,945,00011,889,00011,499,00011,977,00013,472,00011,666,00011,243,00012,396,00013,268,00011,314,00010,818,0009,514,00011,115,0009,562,0009,165,0009,663,0009,810,0008,845,0009,508,00010,182,00010,378,0009,369,00010,167,00010,748,00010,076,0008,314,0007,968,0008,665,0008,734,0007,849,0008,892,0009,540,0009,265,0007,029,0009,464,0008,111,0008,911,00010,007,00010,234,00010,944,00011,752,00010,200,0009,782,00010,326,00010,794,0009,375,00012,550,00012,222,00013,012,00011,283,00010,772,0009,903,00010,277,0008,938,0008,317,0008,654,0007,108,0006,659,0006,566,7006,256,3006,440,1005,445,1004,502,8004,814,4004,743,8005,611,6004,733,6005,223,0004,796,6004,694,0003,554,0003,110,0003,312,9003,108,3002,967,0002,570,1002,776,1002,528,6002,918,7002,051,8002,227,3002,175,9000000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
380,800
400,300
443,500
1,217,200
819,800
784,000
790,400
760,100
886,100
630,700
694,300
679,500
764,800
733,200
420,200
185,700
363,000
685,100
673,600
707,000
186,900
1,137,600
882,300
956,700
1,076,500
997,000
281,000
357,000
278,000
707,000
1,140,000
528,000
317,000
887,000
597,000
853,000
127,000
1,194,000
790,000
851,000
414,000
992,000
860,000
690,000
842,000
1,200,000
663,000
2,448,000
618,000
845,000
1,869,000
2,196,000
1,239,000
1,380,000
1,752,000
1,370,000
1,583,000
1,462,000
3,148,000
3,023,000
2,042,000
2,166,000
1,941,000
2,034,000
1,723,000
1,819,000
2,031,000
1,953,000
2,411,000
2,437,000
2,182,000
3,464,000
3,670,000
3,414,000
3,860,000
2,589,000
3,001,000
3,795,000
3,369,000
3,128,000
3,417,000
3,204,000
3,075,000
2,951,000
2,722,000
3,039,000
3,094,000
3,519,000
3,185,000
3,766,000
3,731,000
4,374,000
3,387,000
3,207,000
3,952,000
3,932,000
3,931,000
4,397,000
4,078,000
4,090,000
3,421,000
5,077,000
3,745,000
4,475,000
4,269,000
4,301,000
5,015,000
5,227,000
4,610,000
3,736,000
3,800,000
4,336,000
4,017,000
4,677,000
4,179,000
4,326,000
4,150,000
4,455,000
10,108,000
6,728,000
5,418,000
6,833,000
14,339,000
23,115,000
17,914,000
17,068,000
15,890,000
16,070,000
15,959,000
14,444,000
13,272,000
12,959,000
11,615,000
8,470,000
10,399,000
11,458,000
14,182,000
7,192,000
7,192,00014,182,00011,458,00010,399,0008,470,00011,615,00012,959,00013,272,00014,444,00015,959,00016,070,00015,890,00017,068,00017,914,00023,115,00014,339,0006,833,0005,418,0006,728,00010,108,0004,455,0004,150,0004,326,0004,179,0004,677,0004,017,0004,336,0003,800,0003,736,0004,610,0005,227,0005,015,0004,301,0004,269,0004,475,0003,745,0005,077,0003,421,0004,090,0004,078,0004,397,0003,931,0003,932,0003,952,0003,207,0003,387,0004,374,0003,731,0003,766,0003,185,0003,519,0003,094,0003,039,0002,722,0002,951,0003,075,0003,204,0003,417,0003,128,0003,369,0003,795,0003,001,0002,589,0003,860,0003,414,0003,670,0003,464,0002,182,0002,437,0002,411,0001,953,0002,031,0001,819,0001,723,0002,034,0001,941,0002,166,0002,042,0003,023,0003,148,0001,462,0001,583,0001,370,0001,752,0001,380,0001,239,0002,196,0001,869,000845,000618,0002,448,000663,0001,200,000842,000690,000860,000992,000414,000851,000790,0001,194,000127,000853,000597,000887,000317,000528,0001,140,000707,000278,000357,000281,000997,0001,076,500956,700882,3001,137,600186,900707,000673,600685,100363,000185,700420,200733,200764,800679,500694,300630,700886,100760,100790,400784,000819,8001,217,200443,500400,300380,8000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
26,000
13,000
11,000
1,000
1,000
0
0
0
0
0
0
3,611,000
3,903,000
4,037,000
4,309,000
4,045,000
0
0
0
0
0
0
0
0
0
0
00000000004,045,0004,309,0004,037,0003,903,0003,611,0000000001,0001,00011,00013,00026,00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
908,500
944,200
730,200
803,700
851,500
1,124,200
961,500
1,114,900
1,128,200
1,459,400
1,181,200
1,459,900
1,298,900
1,851,500
1,506,900
1,195,500
1,390,300
1,782,700
1,590,000
1,436,000
1,670,500
2,073,700
1,839,100
1,449,900
1,792,800
2,416,000
3,309,000
3,029,000
3,343,000
4,131,000
3,638,000
3,544,000
3,726,000
4,600,000
3,871,000
3,694,000
3,999,000
4,242,000
4,036,000
3,319,000
3,633,000
4,406,000
3,979,000
3,800,000
3,599,000
4,381,000
3,974,000
3,683,000
3,343,000
4,606,000
4,006,000
3,637,000
4,049,000
4,765,000
4,382,000
4,171,000
4,238,000
5,670,000
4,612,000
4,529,000
4,558,000
5,334,000
5,354,000
4,870,000
4,585,000
5,265,000
4,727,000
4,743,000
4,707,000
6,313,000
4,949,000
5,139,000
5,032,000
6,994,000
5,595,000
5,669,000
5,373,000
6,106,000
4,939,000
4,944,000
4,854,000
5,972,000
5,478,000
5,744,000
5,784,000
7,028,000
6,075,000
6,212,000
6,182,000
6,787,000
6,283,000
5,951,000
6,540,000
7,315,000
7,154,000
6,568,000
6,967,000
8,013,000
7,588,000
7,543,000
7,822,000
8,591,000
8,161,000
8,012,000
8,019,000
10,298,000
8,874,000
8,958,000
9,065,000
9,878,000
9,293,000
9,636,000
8,633,000
9,886,000
9,678,000
10,071,000
9,334,000
10,123,000
14,593,000
15,673,000
15,481,000
17,100,000
14,532,000
12,622,000
12,708,000
14,051,000
12,533,000
13,355,000
13,367,000
14,882,000
13,746,000
13,685,000
12,652,000
13,993,000
12,770,000
13,112,000
12,330,000
14,115,000
14,115,00012,330,00013,112,00012,770,00013,993,00012,652,00013,685,00013,746,00014,882,00013,367,00013,355,00012,533,00014,051,00012,708,00012,622,00014,532,00017,100,00015,481,00015,673,00014,593,00010,123,0009,334,00010,071,0009,678,0009,886,0008,633,0009,636,0009,293,0009,878,0009,065,0008,958,0008,874,00010,298,0008,019,0008,012,0008,161,0008,591,0007,822,0007,543,0007,588,0008,013,0006,967,0006,568,0007,154,0007,315,0006,540,0005,951,0006,283,0006,787,0006,182,0006,212,0006,075,0007,028,0005,784,0005,744,0005,478,0005,972,0004,854,0004,944,0004,939,0006,106,0005,373,0005,669,0005,595,0006,994,0005,032,0005,139,0004,949,0006,313,0004,707,0004,743,0004,727,0005,265,0004,585,0004,870,0005,354,0005,334,0004,558,0004,529,0004,612,0005,670,0004,238,0004,171,0004,382,0004,765,0004,049,0003,637,0004,006,0004,606,0003,343,0003,683,0003,974,0004,381,0003,599,0003,800,0003,979,0004,406,0003,633,0003,319,0004,036,0004,242,0003,999,0003,694,0003,871,0004,600,0003,726,0003,544,0003,638,0004,131,0003,343,0003,029,0003,309,0002,416,0001,792,8001,449,9001,839,1002,073,7001,670,5001,436,0001,590,0001,782,7001,390,3001,195,5001,506,9001,851,5001,298,9001,459,9001,181,2001,459,4001,128,2001,114,900961,5001,124,200851,500803,700730,200944,200908,5000000000000000000
       Other Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
662,300
654,700
647,400
626,800
588,100
609,500
538,800
778,600
782,400
916,500
845,900
1,022,200
2,167,500
1,808,300
2,876,300
2,888,800
3,249,400
1,802,400
2,048,200
1,766,800
2,919,400
2,630,600
2,910,000
3,432,200
2,965,700
2,911,000
4,186,000
4,077,000
4,366,000
4,631,000
4,219,000
5,792,000
6,298,000
6,618,000
6,819,000
7,083,000
4,350,000
4,522,000
4,650,000
4,794,000
5,357,000
5,629,000
5,378,000
5,090,000
4,864,000
2,763,000
2,328,000
2,127,000
1,331,000
2,540,000
2,448,000
1,865,000
748,000
1,334,000
1,278,000
1,182,000
632,000
1,610,000
1,571,000
1,242,000
710,000
1,442,000
1,450,000
1,221,000
1,162,000
1,366,000
1,513,000
1,079,000
1,158,000
1,103,000
1,169,000
1,019,000
663,000
1,267,000
1,238,000
1,131,000
666,000
1,373,000
1,412,000
1,174,000
743,000
1,403,000
1,547,000
1,422,000
813,000
8,487,000
1,547,000
1,319,000
859,000
1,495,000
1,552,000
1,462,000
1,480,000
734,000
831,000
826,000
605,000
643,000
622,000
572,000
801,000
932,000
998,000
887,000
962,000
924,000
781,000
847,000
693,000
931,000
740,000
665,000
588,000
558,000
536,000
769,000
635,000
778,000
1,248,000
1,035,000
979,000
938,000
1,002,000
899,000
875,000
852,000
844,000
830,000
817,000
1,117,000
1,182,000
1,283,000
1,199,000
1,319,000
1,374,000
1,335,000
1,286,000
1,301,000
1,301,0001,286,0001,335,0001,374,0001,319,0001,199,0001,283,0001,182,0001,117,000817,000830,000844,000852,000875,000899,0001,002,000938,000979,0001,035,0001,248,000778,000635,000769,000536,000558,000588,000665,000740,000931,000693,000847,000781,000924,000962,000887,000998,000932,000801,000572,000622,000643,000605,000826,000831,000734,0001,480,0001,462,0001,552,0001,495,000859,0001,319,0001,547,0008,487,000813,0001,422,0001,547,0001,403,000743,0001,174,0001,412,0001,373,000666,0001,131,0001,238,0001,267,000663,0001,019,0001,169,0001,103,0001,158,0001,079,0001,513,0001,366,0001,162,0001,221,0001,450,0001,442,000710,0001,242,0001,571,0001,610,000632,0001,182,0001,278,0001,334,000748,0001,865,0002,448,0002,540,0001,331,0002,127,0002,328,0002,763,0004,864,0005,090,0005,378,0005,629,0005,357,0004,794,0004,650,0004,522,0004,350,0007,083,0006,819,0006,618,0006,298,0005,792,0004,219,0004,631,0004,366,0004,077,0004,186,0002,911,0002,965,7003,432,2002,910,0002,630,6002,919,4001,766,8002,048,2001,802,4003,249,4002,888,8002,876,3001,808,3002,167,5001,022,200845,900916,500782,400778,600538,800609,500588,100626,800647,400654,700662,3000000000000000000
   > Long-term Assets 
2,897,300
0
0
0
3,121,000
0
0
0
3,806,300
0
0
0
5,108,900
0
0
0
4,481,300
4,655,800
4,841,100
5,094,900
5,493,700
5,791,700
5,800,100
5,940,500
6,320,200
7,013,900
7,093,500
6,844,600
6,167,700
7,189,800
6,296,500
6,352,900
6,139,500
7,856,500
8,007,800
8,157,100
7,381,200
7,364,900
7,791,900
7,814,600
7,946,800
8,168,000
28,113,000
28,261,000
28,368,000
28,400,000
29,234,000
27,528,000
26,493,000
26,932,000
27,095,000
27,486,000
32,003,000
32,743,000
33,148,000
33,462,000
33,479,000
34,621,000
34,639,000
34,543,000
35,020,000
36,891,000
36,346,000
36,408,000
36,670,000
41,197,000
40,940,000
41,331,000
42,196,000
42,142,000
42,091,000
42,038,000
41,674,000
41,444,000
44,348,000
44,394,000
44,533,000
45,071,000
44,865,000
44,384,000
44,313,000
43,857,000
43,961,000
50,192,000
50,436,000
49,878,000
50,091,000
48,849,000
49,614,000
49,504,000
49,895,000
50,339,000
50,831,000
51,429,000
51,055,000
51,085,000
51,228,000
56,369,000
56,273,000
55,704,000
56,981,000
56,956,000
57,368,000
57,462,000
58,367,000
58,817,000
60,696,000
60,537,000
61,189,000
66,320,000
66,355,000
66,360,000
67,132,000
67,403,000
67,534,000
68,518,000
69,010,000
69,795,000
70,069,000
70,855,000
71,424,000
72,353,000
73,265,000
73,297,000
75,067,000
74,911,000
75,537,000
75,601,000
79,900,000
80,460,000
81,135,000
81,063,000
81,773,000
82,404,000
180,065,000
178,105,000
165,860,000
173,172,000
173,020,000
166,319,000
166,298,000
167,014,000
167,373,000
168,255,000
169,952,000
170,398,000
171,026,000
172,652,000
174,533,000
175,212,000
176,595,000
173,609,000
172,816,000
171,803,000
171,803,000172,816,000173,609,000176,595,000175,212,000174,533,000172,652,000171,026,000170,398,000169,952,000168,255,000167,373,000167,014,000166,298,000166,319,000173,020,000173,172,000165,860,000178,105,000180,065,00082,404,00081,773,00081,063,00081,135,00080,460,00079,900,00075,601,00075,537,00074,911,00075,067,00073,297,00073,265,00072,353,00071,424,00070,855,00070,069,00069,795,00069,010,00068,518,00067,534,00067,403,00067,132,00066,360,00066,355,00066,320,00061,189,00060,537,00060,696,00058,817,00058,367,00057,462,00057,368,00056,956,00056,981,00055,704,00056,273,00056,369,00051,228,00051,085,00051,055,00051,429,00050,831,00050,339,00049,895,00049,504,00049,614,00048,849,00050,091,00049,878,00050,436,00050,192,00043,961,00043,857,00044,313,00044,384,00044,865,00045,071,00044,533,00044,394,00044,348,00041,444,00041,674,00042,038,00042,091,00042,142,00042,196,00041,331,00040,940,00041,197,00036,670,00036,408,00036,346,00036,891,00035,020,00034,543,00034,639,00034,621,00033,479,00033,462,00033,148,00032,743,00032,003,00027,486,00027,095,00026,932,00026,493,00027,528,00029,234,00028,400,00028,368,00028,261,00028,113,0008,168,0007,946,8007,814,6007,791,9007,364,9007,381,2008,157,1008,007,8007,856,5006,139,5006,352,9006,296,5007,189,8006,167,7006,844,6007,093,5007,013,9006,320,2005,940,5005,800,1005,791,7005,493,7005,094,9004,841,1004,655,8004,481,3000005,108,9000003,806,3000003,121,0000002,897,300
       Property Plant Equipment 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,397,300
3,467,700
3,589,700
3,739,500
3,910,500
4,086,300
4,231,300
4,366,700
4,571,600
4,687,800
4,762,000
4,753,100
4,798,700
4,946,000
5,047,000
5,120,900
5,228,200
5,380,700
5,540,600
5,707,200
5,814,500
5,928,400
6,013,200
6,131,900
6,190,300
6,440,000
7,632,000
7,618,000
8,031,000
8,270,000
8,443,000
8,812,000
8,951,000
9,226,000
9,450,000
9,797,000
10,346,000
10,486,000
10,781,000
11,237,000
11,346,000
11,551,000
11,781,000
11,942,000
12,310,000
12,514,000
12,589,000
12,678,000
12,907,000
12,876,000
12,830,000
12,740,000
12,780,000
12,713,000
12,735,000
12,626,000
12,678,000
12,570,000
16,278,000
16,248,000
16,482,000
16,827,000
16,796,000
16,690,000
16,968,000
16,721,000
16,719,000
17,006,000
17,167,000
17,144,000
17,034,000
17,065,000
17,433,000
17,356,000
17,557,000
17,550,000
17,532,000
17,305,000
17,210,000
17,287,000
17,597,000
17,434,000
17,334,000
17,154,000
17,806,000
18,486,000
18,898,000
19,207,000
19,695,000
19,760,000
20,842,000
20,944,000
21,512,000
21,671,000
21,650,000
21,875,000
22,380,000
22,567,000
22,681,000
23,013,000
23,332,000
23,660,000
23,762,000
24,436,000
25,179,000
25,487,000
26,421,000
26,865,000
27,349,000
27,054,000
27,399,000
27,733,000
28,406,000
28,584,000
29,200,000
29,373,000
29,540,000
29,797,000
31,017,000
31,392,000
31,603,000
31,895,000
32,151,000
31,891,000
32,078,000
32,263,000
32,137,000
32,377,000
32,624,000
32,681,000
32,917,000
33,583,000
33,596,000
34,200,000
34,579,000
34,577,000
34,941,000
35,321,000
35,321,00034,941,00034,577,00034,579,00034,200,00033,596,00033,583,00032,917,00032,681,00032,624,00032,377,00032,137,00032,263,00032,078,00031,891,00032,151,00031,895,00031,603,00031,392,00031,017,00029,797,00029,540,00029,373,00029,200,00028,584,00028,406,00027,733,00027,399,00027,054,00027,349,00026,865,00026,421,00025,487,00025,179,00024,436,00023,762,00023,660,00023,332,00023,013,00022,681,00022,567,00022,380,00021,875,00021,650,00021,671,00021,512,00020,944,00020,842,00019,760,00019,695,00019,207,00018,898,00018,486,00017,806,00017,154,00017,334,00017,434,00017,597,00017,287,00017,210,00017,305,00017,532,00017,550,00017,557,00017,356,00017,433,00017,065,00017,034,00017,144,00017,167,00017,006,00016,719,00016,721,00016,968,00016,690,00016,796,00016,827,00016,482,00016,248,00016,278,00012,570,00012,678,00012,626,00012,735,00012,713,00012,780,00012,740,00012,830,00012,876,00012,907,00012,678,00012,589,00012,514,00012,310,00011,942,00011,781,00011,551,00011,346,00011,237,00010,781,00010,486,00010,346,0009,797,0009,450,0009,226,0008,951,0008,812,0008,443,0008,270,0008,031,0007,618,0007,632,0006,440,0006,190,3006,131,9006,013,2005,928,4005,814,5005,707,2005,540,6005,380,7005,228,2005,120,9005,047,0004,946,0004,798,7004,753,1004,762,0004,687,8004,571,6004,366,7004,231,3004,086,3003,910,5003,739,5003,589,7003,467,7003,397,3000000000000000000
       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
17,131,000
17,060,000
17,028,000
17,083,000
16,978,000
16,978,000
16,978,000
16,966,000
16,966,000
16,966,000
16,966,000
16,966,000
16,966,000
16,966,000
16,974,000
16,974,000
16,974,000
16,985,000
22,534,000
22,505,000
22,545,000
22,701,000
22,015,000
22,085,000
22,070,000
22,094,000
22,121,000
22,151,000
22,392,000
22,368,000
22,366,000
21,683,000
23,794,000
23,691,000
23,709,000
24,100,000
24,121,000
24,127,000
24,136,000
24,145,000
24,170,000
25,113,000
25,044,000
25,110,000
27,433,000
27,428,000
27,342,000
27,324,000
27,324,000
27,350,000
27,924,000
27,881,000
27,849,000
27,855,000
27,848,000
27,826,000
27,818,000
27,817,000
27,802,000
27,810,000
27,793,000
27,831,000
27,835,000
31,426,000
31,430,000
31,350,000
31,306,000
31,269,000
31,289,000
75,057,000
77,801,000
80,293,000
80,314,000
80,320,000
77,233,000
77,689,000
77,800,000
77,861,000
77,835,000
78,071,000
78,052,000
78,019,000
77,945,000
77,897,000
77,867,000
77,878,000
77,881,000
77,067,000
77,066,000
77,066,00077,067,00077,881,00077,878,00077,867,00077,897,00077,945,00078,019,00078,052,00078,071,00077,835,00077,861,00077,800,00077,689,00077,233,00080,320,00080,314,00080,293,00077,801,00075,057,00031,289,00031,269,00031,306,00031,350,00031,430,00031,426,00027,835,00027,831,00027,793,00027,810,00027,802,00027,817,00027,818,00027,826,00027,848,00027,855,00027,849,00027,881,00027,924,00027,350,00027,324,00027,324,00027,342,00027,428,00027,433,00025,110,00025,044,00025,113,00024,170,00024,145,00024,136,00024,127,00024,121,00024,100,00023,709,00023,691,00023,794,00021,683,00022,366,00022,368,00022,392,00022,151,00022,121,00022,094,00022,070,00022,085,00022,015,00022,701,00022,545,00022,505,00022,534,00016,985,00016,974,00016,974,00016,974,00016,966,00016,966,00016,966,00016,966,00016,966,00016,966,00016,966,00016,978,00016,978,00016,978,00017,083,00017,028,00017,060,00017,131,00000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,600,000
0
0
0
4,258,000
0
0
0
3,202,000
3,206,000
3,148,000
3,155,000
2,899,000
2,970,000
4,080,000
3,872,000
3,224,000
3,312,000
3,180,000
3,611,000
3,903,000
4,037,000
4,309,000
4,045,000
3,935,000
3,549,000
3,356,000
3,236,000
3,218,000
3,169,000
3,387,000
3,062,000
3,080,000
3,084,000
3,084,0003,080,0003,062,0003,387,0003,169,0003,218,0003,236,0003,356,0003,549,0003,935,0004,045,0004,309,0004,037,0003,903,0003,611,0003,180,0003,312,0003,224,0003,872,0004,080,0002,970,0002,899,0003,155,0003,148,0003,206,0003,202,0000004,258,0000002,600,000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
17,697,000
18,092,000
17,978,000
17,864,000
18,494,000
16,983,000
16,011,000
16,095,000
15,955,000
15,859,000
15,769,000
15,706,000
15,800,000
15,778,000
15,695,000
17,386,000
17,002,000
16,616,000
16,117,000
15,791,000
15,172,000
14,769,000
14,540,000
19,849,000
19,796,000
19,780,000
19,859,000
19,742,000
19,745,000
19,759,000
19,752,000
19,744,000
19,741,000
19,768,000
19,781,000
19,771,000
19,773,000
19,768,000
19,705,000
19,685,000
2,712,000
8,435,000
8,142,000
8,036,000
8,099,000
7,405,000
7,617,000
7,422,000
2,473,000
7,657,000
7,822,000
7,986,000
2,284,000
2,305,000
2,247,000
5,371,000
5,091,000
5,065,000
5,081,000
5,193,000
5,139,000
5,094,000
5,121,000
5,063,000
5,142,000
5,069,000
5,015,000
7,532,000
7,493,000
7,430,000
7,370,000
7,313,000
7,262,000
7,268,000
7,434,000
7,369,000
7,302,000
7,237,000
7,172,000
7,104,000
7,052,000
6,995,000
6,949,000
6,892,000
6,845,000
6,797,000
6,995,000
6,930,000
6,962,000
6,892,000
6,812,000
6,747,000
26,985,000
25,114,000
23,215,000
22,669,000
22,037,000
19,589,000
19,173,000
18,642,000
18,123,000
17,601,000
17,115,000
16,574,000
15,875,000
15,334,000
14,837,000
14,347,000
13,887,000
13,478,000
13,061,000
45,364,000
45,364,00013,061,00013,478,00013,887,00014,347,00014,837,00015,334,00015,875,00016,574,00017,115,00017,601,00018,123,00018,642,00019,173,00019,589,00022,037,00022,669,00023,215,00025,114,00026,985,0006,747,0006,812,0006,892,0006,962,0006,930,0006,995,0006,797,0006,845,0006,892,0006,949,0006,995,0007,052,0007,104,0007,172,0007,237,0007,302,0007,369,0007,434,0007,268,0007,262,0007,313,0007,370,0007,430,0007,493,0007,532,0005,015,0005,069,0005,142,0005,063,0005,121,0005,094,0005,139,0005,193,0005,081,0005,065,0005,091,0005,371,0002,247,0002,305,0002,284,0007,986,0007,822,0007,657,0002,473,0007,422,0007,617,0007,405,0008,099,0008,036,0008,142,0008,435,0002,712,00019,685,00019,705,00019,768,00019,773,00019,771,00019,781,00019,768,00019,741,00019,744,00019,752,00019,759,00019,745,00019,742,00019,859,00019,780,00019,796,00019,849,00014,540,00014,769,00015,172,00015,791,00016,117,00016,616,00017,002,00017,386,00015,695,00015,778,00015,800,00015,706,00015,769,00015,859,00015,955,00016,095,00016,011,00016,983,00018,494,00017,864,00017,978,00018,092,00017,697,000000000000000000000000000000000000000000000
       Long-term Assets Other 
2,897,300
0
0
0
3,121,000
0
0
0
3,806,300
0
0
0
5,108,900
0
0
0
1,084,000
1,188,100
1,251,400
1,355,400
1,583,200
1,705,400
1,568,800
1,573,800
1,748,600
2,326,100
2,331,500
2,091,500
1,369,000
2,243,800
1,249,500
1,232,000
911,300
2,475,800
2,467,200
2,449,900
1,566,700
1,436,500
1,778,700
1,682,700
1,756,500
1,728,000
2,784,000
2,551,000
2,359,000
2,266,000
2,297,000
1,733,000
1,531,000
1,611,000
1,690,000
1,830,000
5,888,000
6,551,000
6,567,000
6,447,000
6,438,000
5,684,000
5,856,000
5,985,000
6,593,000
8,586,000
8,585,000
8,961,000
9,223,000
8,472,000
8,314,000
8,811,000
9,557,000
9,687,000
9,611,000
9,653,000
9,244,000
9,130,000
8,329,000
8,378,000
8,270,000
8,473,000
8,296,000
7,926,000
7,640,000
7,451,000
7,545,000
2,217,000
2,622,000
2,153,000
2,257,000
2,364,000
2,479,000
2,656,000
7,771,000
3,011,000
3,326,000
3,746,000
7,629,000
7,459,000
7,147,000
7,192,000
7,550,000
7,189,000
6,079,000
6,665,000
6,705,000
6,520,000
5,111,000
7,139,000
7,115,000
7,083,000
6,829,000
2,251,000
2,323,000
2,244,000
2,426,000
2,423,000
2,424,000
2,430,000
2,342,000
2,603,000
2,783,000
2,865,000
2,421,000
2,346,000
2,244,000
2,316,000
2,340,000
2,380,000
2,333,000
2,297,000
2,390,000
2,373,000
2,401,000
2,653,000
3,365,000
3,424,000
31,718,000
29,522,000
19,623,000
26,618,000
27,367,000
26,940,000
8,433,000
27,071,000
28,049,000
29,562,000
8,658,000
31,418,000
32,452,000
34,520,000
36,622,000
37,393,000
38,730,000
37,307,000
11,076,000
3,927,000
3,927,00011,076,00037,307,00038,730,00037,393,00036,622,00034,520,00032,452,00031,418,0008,658,00029,562,00028,049,00027,071,0008,433,00026,940,00027,367,00026,618,00019,623,00029,522,00031,718,0003,424,0003,365,0002,653,0002,401,0002,373,0002,390,0002,297,0002,333,0002,380,0002,340,0002,316,0002,244,0002,346,0002,421,0002,865,0002,783,0002,603,0002,342,0002,430,0002,424,0002,423,0002,426,0002,244,0002,323,0002,251,0006,829,0007,083,0007,115,0007,139,0005,111,0006,520,0006,705,0006,665,0006,079,0007,189,0007,550,0007,192,0007,147,0007,459,0007,629,0003,746,0003,326,0003,011,0007,771,0002,656,0002,479,0002,364,0002,257,0002,153,0002,622,0002,217,0007,545,0007,451,0007,640,0007,926,0008,296,0008,473,0008,270,0008,378,0008,329,0009,130,0009,244,0009,653,0009,611,0009,687,0009,557,0008,811,0008,314,0008,472,0009,223,0008,961,0008,585,0008,586,0006,593,0005,985,0005,856,0005,684,0006,438,0006,447,0006,567,0006,551,0005,888,0001,830,0001,690,0001,611,0001,531,0001,733,0002,297,0002,266,0002,359,0002,551,0002,784,0001,728,0001,756,5001,682,7001,778,7001,436,5001,566,7002,449,9002,467,2002,475,800911,3001,232,0001,249,5002,243,8001,369,0002,091,5002,331,5002,326,1001,748,6001,573,8001,568,8001,705,4001,583,2001,355,4001,251,4001,188,1001,084,0000005,108,9000003,806,3000003,121,0000002,897,300
> Total Liabilities 
1,712,400
0
0
0
1,702,300
0
0
0
1,960,900
0
0
0
2,749,600
0
0
0
3,613,200
3,677,000
3,606,000
4,669,000
4,533,700
5,058,900
4,811,700
5,226,900
5,557,200
6,228,700
5,945,800
5,931,300
6,157,100
6,877,700
6,228,200
5,917,400
6,720,600
7,192,700
7,186,700
6,845,700
7,318,000
8,190,700
7,996,000
8,007,200
7,955,000
8,152,000
20,898,000
20,344,000
21,220,000
21,885,000
22,280,000
21,033,000
20,491,000
21,684,000
20,691,000
20,822,000
21,990,000
23,536,000
23,119,000
22,433,000
22,704,000
23,007,000
21,833,000
20,617,000
20,571,000
21,948,000
21,047,000
22,036,000
20,645,000
27,240,000
26,959,000
26,493,000
26,166,000
27,132,000
26,755,000
25,686,000
25,769,000
27,042,000
29,603,000
28,403,000
27,023,000
28,204,000
27,003,000
25,685,000
25,700,000
27,028,000
26,500,000
25,567,000
26,835,000
27,127,000
26,734,000
26,908,000
28,880,000
31,065,000
30,357,000
27,567,000
28,830,000
30,986,000
28,733,000
27,186,000
27,692,000
31,356,000
29,791,000
28,704,000
29,864,000
31,211,000
30,276,000
30,183,000
32,671,000
34,454,000
35,321,000
33,218,000
32,940,000
37,272,000
37,214,000
34,658,000
33,091,000
35,870,000
34,940,000
35,111,000
36,008,000
39,242,000
35,978,000
36,860,000
39,527,000
41,923,000
42,254,000
42,768,000
44,710,000
44,399,000
44,540,000
46,701,000
49,637,000
49,509,000
48,142,000
47,584,000
44,643,000
44,424,000
108,900,000
104,222,000
91,132,000
97,146,000
102,321,000
108,024,000
104,037,000
103,830,000
101,054,000
101,607,000
101,385,000
99,718,000
98,440,000
98,216,000
95,253,000
93,246,000
94,488,000
92,841,000
92,567,000
92,273,000
92,273,00092,567,00092,841,00094,488,00093,246,00095,253,00098,216,00098,440,00099,718,000101,385,000101,607,000101,054,000103,830,000104,037,000108,024,000102,321,00097,146,00091,132,000104,222,000108,900,00044,424,00044,643,00047,584,00048,142,00049,509,00049,637,00046,701,00044,540,00044,399,00044,710,00042,768,00042,254,00041,923,00039,527,00036,860,00035,978,00039,242,00036,008,00035,111,00034,940,00035,870,00033,091,00034,658,00037,214,00037,272,00032,940,00033,218,00035,321,00034,454,00032,671,00030,183,00030,276,00031,211,00029,864,00028,704,00029,791,00031,356,00027,692,00027,186,00028,733,00030,986,00028,830,00027,567,00030,357,00031,065,00028,880,00026,908,00026,734,00027,127,00026,835,00025,567,00026,500,00027,028,00025,700,00025,685,00027,003,00028,204,00027,023,00028,403,00029,603,00027,042,00025,769,00025,686,00026,755,00027,132,00026,166,00026,493,00026,959,00027,240,00020,645,00022,036,00021,047,00021,948,00020,571,00020,617,00021,833,00023,007,00022,704,00022,433,00023,119,00023,536,00021,990,00020,822,00020,691,00021,684,00020,491,00021,033,00022,280,00021,885,00021,220,00020,344,00020,898,0008,152,0007,955,0008,007,2007,996,0008,190,7007,318,0006,845,7007,186,7007,192,7006,720,6005,917,4006,228,2006,877,7006,157,1005,931,3005,945,8006,228,7005,557,2005,226,9004,811,7005,058,9004,533,7004,669,0003,606,0003,677,0003,613,2000002,749,6000001,960,9000001,702,3000001,712,400
   > Total Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,776,100
1,277,000
1,261,300
1,200,200
1,695,700
1,412,900
1,308,400
1,508,500
1,858,900
1,978,900
1,880,100
2,146,700
2,354,300
2,308,700
2,210,100
2,329,800
2,821,100
2,974,100
2,932,600
2,835,200
2,859,800
3,157,500
3,233,400
3,170,300
3,042,700
3,360,000
13,133,000
11,203,000
11,260,000
10,543,000
7,792,000
8,357,000
9,435,000
11,031,000
8,628,000
8,488,000
7,525,000
7,229,000
7,120,000
6,663,000
7,707,000
8,444,000
8,846,000
7,885,000
8,402,000
8,167,000
5,904,000
5,975,000
6,219,000
6,856,000
6,607,000
6,468,000
7,819,000
8,331,000
7,904,000
7,513,000
8,669,000
9,555,000
12,776,000
12,158,000
11,059,000
11,264,000
8,596,000
8,036,000
9,168,000
10,236,000
9,467,000
9,351,000
10,210,000
10,587,000
10,277,000
9,545,000
11,391,000
12,383,000
11,256,000
10,039,000
11,591,000
12,604,000
10,186,000
8,606,000
8,934,000
11,667,000
10,052,000
9,489,000
11,000,000
12,747,000
12,803,000
12,766,000
12,088,000
13,524,000
12,724,000
11,117,000
12,813,000
14,498,000
13,453,000
11,341,000
11,704,000
15,696,000
15,162,000
13,351,000
13,292,000
16,804,000
13,410,000
14,826,000
16,334,000
18,796,000
17,073,000
18,072,000
16,842,000
19,317,000
17,365,000
17,094,000
19,595,000
19,875,000
19,728,000
20,214,000
17,860,000
17,619,000
44,376,000
44,593,000
31,521,000
34,797,000
35,473,000
30,917,000
26,628,000
26,546,000
26,642,000
27,413,000
31,077,000
30,037,000
29,601,000
30,704,000
29,073,000
27,070,000
28,056,000
28,234,000
31,139,000
31,033,000
31,033,00031,139,00028,234,00028,056,00027,070,00029,073,00030,704,00029,601,00030,037,00031,077,00027,413,00026,642,00026,546,00026,628,00030,917,00035,473,00034,797,00031,521,00044,593,00044,376,00017,619,00017,860,00020,214,00019,728,00019,875,00019,595,00017,094,00017,365,00019,317,00016,842,00018,072,00017,073,00018,796,00016,334,00014,826,00013,410,00016,804,00013,292,00013,351,00015,162,00015,696,00011,704,00011,341,00013,453,00014,498,00012,813,00011,117,00012,724,00013,524,00012,088,00012,766,00012,803,00012,747,00011,000,0009,489,00010,052,00011,667,0008,934,0008,606,00010,186,00012,604,00011,591,00010,039,00011,256,00012,383,00011,391,0009,545,00010,277,00010,587,00010,210,0009,351,0009,467,00010,236,0009,168,0008,036,0008,596,00011,264,00011,059,00012,158,00012,776,0009,555,0008,669,0007,513,0007,904,0008,331,0007,819,0006,468,0006,607,0006,856,0006,219,0005,975,0005,904,0008,167,0008,402,0007,885,0008,846,0008,444,0007,707,0006,663,0007,120,0007,229,0007,525,0008,488,0008,628,00011,031,0009,435,0008,357,0007,792,00010,543,00011,260,00011,203,00013,133,0003,360,0003,042,7003,170,3003,233,4003,157,5002,859,8002,835,2002,932,6002,974,1002,821,1002,329,8002,210,1002,308,7002,354,3002,146,7001,880,1001,978,9001,858,9001,508,5001,308,4001,412,9001,695,7001,200,2001,261,3001,277,0001,776,1000000000000000000
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
513,800
0
0
0
337,300
0
0
0
128,900
0
0
0
181,400
0
0
0
0
0
0
0
117,600
0
0
0
0
0
6,200,000
4,700,000
4,304,000
3,000,000
1,500,000
2,100,000
2,863,000
4,200,000
2,400,000
2,600,000
2,123,000
2,028,000
2,017,000
1,734,000
2,415,000
2,459,000
2,837,000
2,481,000
2,502,000
1,974,000
175,000
454,000
829,000
780,000
867,000
585,000
1,663,000
1,820,000
1,781,000
1,855,000
2,457,000
2,332,000
5,354,000
5,216,000
4,093,000
3,405,000
1,523,000
1,609,000
2,310,000
2,754,000
2,303,000
2,692,000
2,682,000
1,759,000
2,399,000
1,947,000
3,280,000
2,945,000
2,861,000
2,050,000
3,529,000
3,771,000
2,187,000
1,142,000
1,206,000
2,642,000
2,241,000
1,823,000
2,350,000
2,822,000
4,084,000
4,062,000
3,055,000
3,160,000
3,447,000
2,569,000
3,614,000
4,815,000
3,556,000
2,219,000
1,512,000
3,687,000
4,695,000
3,216,000
2,164,000
4,376,000
2,771,000
3,119,000
4,563,000
5,950,000
5,755,000
5,312,000
3,687,000
5,698,000
4,865,000
3,338,000
6,172,000
6,009,000
5,918,000
5,992,000
3,790,000
3,489,000
19,158,000
21,923,000
8,857,000
10,018,000
12,676,000
10,224,000
5,711,000
5,397,000
5,243,000
4,728,000
5,866,000
6,783,000
5,399,000
5,580,000
3,070,000
3,249,000
3,452,000
2,645,000
4,330,000
6,087,000
6,087,0004,330,0002,645,0003,452,0003,249,0003,070,0005,580,0005,399,0006,783,0005,866,0004,728,0005,243,0005,397,0005,711,00010,224,00012,676,00010,018,0008,857,00021,923,00019,158,0003,489,0003,790,0005,992,0005,918,0006,009,0006,172,0003,338,0004,865,0005,698,0003,687,0005,312,0005,755,0005,950,0004,563,0003,119,0002,771,0004,376,0002,164,0003,216,0004,695,0003,687,0001,512,0002,219,0003,556,0004,815,0003,614,0002,569,0003,447,0003,160,0003,055,0004,062,0004,084,0002,822,0002,350,0001,823,0002,241,0002,642,0001,206,0001,142,0002,187,0003,771,0003,529,0002,050,0002,861,0002,945,0003,280,0001,947,0002,399,0001,759,0002,682,0002,692,0002,303,0002,754,0002,310,0001,609,0001,523,0003,405,0004,093,0005,216,0005,354,0002,332,0002,457,0001,855,0001,781,0001,820,0001,663,000585,000867,000780,000829,000454,000175,0001,974,0002,502,0002,481,0002,837,0002,459,0002,415,0001,734,0002,017,0002,028,0002,123,0002,600,0002,400,0004,200,0002,863,0002,100,0001,500,0003,000,0004,304,0004,700,0006,200,00000000117,6000000000181,400000128,900000337,300000513,8000000000000000000
       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
2,114,000
0
0
0
2,133,000
0
5,755,000
5,312,000
2,166,000
5,698,000
4,865,000
22,187,000
3,400,000
2,098,000
1,767,000
2,759,000
2,785,000
2,790,000
19,158,000
21,923,000
8,857,000
10,018,000
12,676,000
10,224,000
5,711,000
5,397,000
5,243,000
4,728,000
5,866,000
6,783,000
5,399,000
5,580,000
3,070,000
3,249,000
3,452,000
2,645,000
4,330,000
6,087,000
6,087,0004,330,0002,645,0003,452,0003,249,0003,070,0005,580,0005,399,0006,783,0005,866,0004,728,0005,243,0005,397,0005,711,00010,224,00012,676,00010,018,0008,857,00021,923,00019,158,0002,790,0002,785,0002,759,0001,767,0002,098,0003,400,00022,187,0004,865,0005,698,0002,166,0005,312,0005,755,00002,133,0000002,114,00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,011,400
1,277,000
1,261,300
1,200,200
1,158,100
1,412,900
1,308,400
1,508,500
1,433,800
1,978,900
1,880,100
2,146,700
1,791,900
2,308,700
2,210,100
2,329,800
2,530,100
2,974,100
2,932,600
2,835,200
2,474,800
3,157,500
3,233,400
3,170,300
2,842,500
3,360,000
6,933,000
6,503,000
6,374,000
7,543,000
6,292,000
6,257,000
5,577,000
6,831,000
6,228,000
5,888,000
4,767,000
4,384,000
4,210,000
4,147,000
3,628,000
5,267,000
5,117,000
4,618,000
4,278,000
5,495,000
4,813,000
4,668,000
3,822,000
5,373,000
4,811,000
4,916,000
3,820,000
5,675,000
4,952,000
4,509,000
4,095,000
5,950,000
5,738,000
5,418,000
4,531,000
6,259,000
5,261,000
4,831,000
5,339,000
5,900,000
5,095,000
4,811,000
5,917,000
6,916,000
5,396,000
5,137,000
3,996,000
7,084,000
5,399,000
5,246,000
4,355,000
6,638,000
5,213,000
2,070,000
4,002,000
4,343,000
4,879,000
5,100,000
4,413,000
7,118,000
5,150,000
5,602,000
4,546,000
7,671,000
5,908,000
5,516,000
4,619,000
6,767,000
6,325,000
5,658,000
4,899,000
8,590,000
6,581,000
6,379,000
5,371,000
9,069,000
6,823,000
7,794,000
5,504,000
9,320,000
7,252,000
8,719,000
6,860,000
9,979,000
8,077,000
9,374,000
6,490,000
9,574,000
9,022,000
9,763,000
6,503,000
10,696,000
20,503,000
17,647,000
13,778,000
18,920,000
17,048,000
16,986,000
12,663,000
16,846,000
17,062,000
18,317,000
16,357,000
18,709,000
19,669,000
20,858,000
16,205,000
18,149,000
18,591,000
12,641,000
15,125,000
12,406,000
12,406,00015,125,00012,641,00018,591,00018,149,00016,205,00020,858,00019,669,00018,709,00016,357,00018,317,00017,062,00016,846,00012,663,00016,986,00017,048,00018,920,00013,778,00017,647,00020,503,00010,696,0006,503,0009,763,0009,022,0009,574,0006,490,0009,374,0008,077,0009,979,0006,860,0008,719,0007,252,0009,320,0005,504,0007,794,0006,823,0009,069,0005,371,0006,379,0006,581,0008,590,0004,899,0005,658,0006,325,0006,767,0004,619,0005,516,0005,908,0007,671,0004,546,0005,602,0005,150,0007,118,0004,413,0005,100,0004,879,0004,343,0004,002,0002,070,0005,213,0006,638,0004,355,0005,246,0005,399,0007,084,0003,996,0005,137,0005,396,0006,916,0005,917,0004,811,0005,095,0005,900,0005,339,0004,831,0005,261,0006,259,0004,531,0005,418,0005,738,0005,950,0004,095,0004,509,0004,952,0005,675,0003,820,0004,916,0004,811,0005,373,0003,822,0004,668,0004,813,0005,495,0004,278,0004,618,0005,117,0005,267,0003,628,0004,147,0004,210,0004,384,0004,767,0005,888,0006,228,0006,831,0005,577,0006,257,0006,292,0007,543,0006,374,0006,503,0006,933,0003,360,0002,842,5003,170,3003,233,4003,157,5002,474,8002,835,2002,932,6002,974,1002,530,1002,329,8002,210,1002,308,7001,791,9002,146,7001,880,1001,978,9001,433,8001,508,5001,308,4001,412,9001,158,1001,200,2001,261,3001,277,0001,011,4000000000000000000
       Other Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
250,900
0
0
0
200,300
0
0
0
296,200
0
0
0
381,000
0
0
0
291,000
0
0
0
267,400
0
0
0
200,200
0
0
0
582,000
0
0
0
995,000
0
0
0
635,000
817,000
893,000
782,000
1,664,000
718,000
892,000
786,000
1,622,000
698,000
916,000
853,000
1,568,000
703,000
929,000
967,000
2,336,000
836,000
1,171,000
1,149,000
2,117,000
1,273,000
1,684,000
1,524,000
2,435,000
1,600,000
1,812,000
1,596,000
1,519,000
1,582,000
2,069,000
1,848,000
1,611,000
1,912,000
2,482,000
2,461,000
2,162,000
2,354,000
2,996,000
2,743,000
2,082,000
2,195,000
5,213,000
2,697,000
1,614,000
2,341,000
4,879,000
5,100,000
1,696,000
7,118,000
5,150,000
5,602,000
1,816,000
7,671,000
5,908,000
5,516,000
1,774,000
6,767,000
6,325,000
5,658,000
1,904,000
8,590,000
6,581,000
6,379,000
2,224,000
9,069,000
6,823,000
7,794,000
2,340,000
9,320,000
7,252,000
8,719,000
2,270,000
9,979,000
8,077,000
9,374,000
2,365,000
9,574,000
9,022,000
9,763,000
2,976,000
10,696,000
434,000
293,000
4,164,000
19,755,000
17,906,000
16,986,000
4,138,000
16,846,000
17,062,000
18,317,000
4,537,000
18,709,000
19,669,000
20,858,000
4,008,000
18,149,000
18,591,000
6,474,000
5,546,000
6,270,000
6,270,0005,546,0006,474,00018,591,00018,149,0004,008,00020,858,00019,669,00018,709,0004,537,00018,317,00017,062,00016,846,0004,138,00016,986,00017,906,00019,755,0004,164,000293,000434,00010,696,0002,976,0009,763,0009,022,0009,574,0002,365,0009,374,0008,077,0009,979,0002,270,0008,719,0007,252,0009,320,0002,340,0007,794,0006,823,0009,069,0002,224,0006,379,0006,581,0008,590,0001,904,0005,658,0006,325,0006,767,0001,774,0005,516,0005,908,0007,671,0001,816,0005,602,0005,150,0007,118,0001,696,0005,100,0004,879,0002,341,0001,614,0002,697,0005,213,0002,195,0002,082,0002,743,0002,996,0002,354,0002,162,0002,461,0002,482,0001,912,0001,611,0001,848,0002,069,0001,582,0001,519,0001,596,0001,812,0001,600,0002,435,0001,524,0001,684,0001,273,0002,117,0001,149,0001,171,000836,0002,336,000967,000929,000703,0001,568,000853,000916,000698,0001,622,000786,000892,000718,0001,664,000782,000893,000817,000635,000000995,000000582,000000200,200000267,400000291,000000381,000000296,200000200,300000250,9000000000000000000
   > Long-term Liabilities 
1,712,400
0
0
0
1,702,300
0
0
0
1,960,900
0
0
0
2,749,600
0
0
0
1,837,100
2,400,000
2,344,700
3,468,800
2,838,000
3,646,000
3,503,300
3,718,400
3,698,300
4,249,800
4,065,700
3,784,600
3,802,800
4,569,000
4,018,100
3,587,600
3,899,500
4,218,600
4,254,100
4,010,500
4,458,200
5,033,200
4,762,600
4,836,900
4,912,300
4,792,000
7,765,000
9,141,000
9,960,000
11,342,000
14,488,000
12,676,000
11,056,000
10,653,000
12,063,000
12,334,000
14,465,000
16,307,000
15,999,000
15,770,000
14,997,000
14,563,000
12,987,000
12,732,000
12,169,000
13,781,000
15,143,000
16,061,000
14,426,000
20,384,000
20,352,000
20,025,000
18,347,000
18,801,000
18,851,000
18,173,000
17,100,000
17,487,000
16,827,000
16,245,000
15,964,000
16,940,000
18,407,000
17,649,000
16,532,000
16,792,000
17,033,000
16,216,000
16,625,000
16,540,000
16,457,000
17,363,000
17,489,000
18,682,000
19,101,000
17,528,000
17,239,000
18,382,000
18,547,000
18,580,000
18,758,000
19,689,000
19,739,000
19,215,000
18,864,000
18,464,000
17,473,000
17,417,000
20,583,000
20,930,000
22,597,000
22,101,000
20,127,000
22,774,000
23,761,000
23,317,000
21,387,000
20,174,000
19,778,000
21,760,000
22,716,000
22,438,000
22,568,000
22,034,000
23,193,000
23,127,000
25,181,000
24,696,000
27,868,000
25,082,000
27,175,000
29,607,000
30,042,000
29,634,000
28,414,000
27,370,000
26,783,000
26,805,000
64,524,000
59,629,000
59,611,000
62,349,000
66,848,000
77,107,000
77,409,000
77,284,000
74,412,000
74,194,000
70,308,000
69,681,000
68,839,000
67,512,000
66,180,000
66,176,000
66,432,000
64,607,000
61,428,000
61,240,000
61,240,00061,428,00064,607,00066,432,00066,176,00066,180,00067,512,00068,839,00069,681,00070,308,00074,194,00074,412,00077,284,00077,409,00077,107,00066,848,00062,349,00059,611,00059,629,00064,524,00026,805,00026,783,00027,370,00028,414,00029,634,00030,042,00029,607,00027,175,00025,082,00027,868,00024,696,00025,181,00023,127,00023,193,00022,034,00022,568,00022,438,00022,716,00021,760,00019,778,00020,174,00021,387,00023,317,00023,761,00022,774,00020,127,00022,101,00022,597,00020,930,00020,583,00017,417,00017,473,00018,464,00018,864,00019,215,00019,739,00019,689,00018,758,00018,580,00018,547,00018,382,00017,239,00017,528,00019,101,00018,682,00017,489,00017,363,00016,457,00016,540,00016,625,00016,216,00017,033,00016,792,00016,532,00017,649,00018,407,00016,940,00015,964,00016,245,00016,827,00017,487,00017,100,00018,173,00018,851,00018,801,00018,347,00020,025,00020,352,00020,384,00014,426,00016,061,00015,143,00013,781,00012,169,00012,732,00012,987,00014,563,00014,997,00015,770,00015,999,00016,307,00014,465,00012,334,00012,063,00010,653,00011,056,00012,676,00014,488,00011,342,0009,960,0009,141,0007,765,0004,792,0004,912,3004,836,9004,762,6005,033,2004,458,2004,010,5004,254,1004,218,6003,899,5003,587,6004,018,1004,569,0003,802,8003,784,6004,065,7004,249,8003,698,3003,718,4003,503,3003,646,0002,838,0003,468,8002,344,7002,400,0001,837,1000002,749,6000001,960,9000001,702,3000001,712,400
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
17,176,000
37,803,000
36,311,000
38,129,000
38,309,000
43,052,000
54,468,000
53,188,000
52,878,000
50,903,000
51,110,000
48,540,000
47,349,000
46,624,000
46,022,000
45,299,000
45,128,000
45,066,000
44,544,000
42,101,000
0
042,101,00044,544,00045,066,00045,128,00045,299,00046,022,00046,624,00047,349,00048,540,00051,110,00050,903,00052,878,00053,188,00054,468,00043,052,00038,309,00038,129,00036,311,00037,803,00017,176,0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,103,000
8,897,000
0
9,029,000
9,096,000
9,162,000
9,249,000
9,330,000
9,410,000
9,492,000
9,213,000
9,283,000
9,354,000
9,425,000
0
8,743,000
8,814,000
8,886,000
0
0
008,886,0008,814,0008,743,00009,425,0009,354,0009,283,0009,213,0009,492,0009,410,0009,330,0009,249,0009,162,0009,096,0009,029,00008,897,0001,103,00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
0
2,723,000
2,629,000
2,377,000
2,696,000
2,699,000
2,657,000
2,756,000
2,871,000
3,223,000
3,075,000
2,925,000
3,111,000
3,199,000
3,156,000
3,401,000
3,916,000
3,972,000
4,089,000
3,280,000
3,750,000
3,707,000
3,611,000
3,571,000
3,913,000
4,115,000
3,789,000
2,839,000
3,315,000
3,521,000
3,184,000
2,750,000
3,672,000
3,851,000
3,748,000
3,538,000
3,770,000
3,646,000
3,392,000
5,218,000
5,542,000
5,654,000
5,165,000
5,880,000
5,954,000
5,944,000
5,336,000
6,507,000
6,825,000
6,809,000
6,497,000
6,895,000
7,287,000
7,290,000
7,048,000
4,287,000
4,473,000
4,641,000
4,480,000
5,713,000
5,857,000
5,994,000
5,767,000
6,174,000
6,288,000
5,770,000
5,491,000
7,532,000
6,402,000
6,381,000
6,581,000
6,314,000
6,726,000
9,648,000
9,689,000
9,699,000
9,629,000
26,721,000
23,318,000
21,516,000
21,270,000
20,827,000
19,860,000
21,581,000
24,406,000
23,509,000
23,084,000
21,768,000
22,332,000
22,215,000
21,490,000
20,881,000
21,048,000
0
20,063,000
15,863,000
0
015,863,00020,063,000021,048,00020,881,00021,490,00022,215,00022,332,00021,768,00023,084,00023,509,00024,406,00021,581,00019,860,00020,827,00021,270,00021,516,00023,318,00026,721,0009,629,0009,699,0009,689,0009,648,0006,726,0006,314,0006,581,0006,381,0006,402,0007,532,0005,491,0005,770,0006,288,0006,174,0005,767,0005,994,0005,857,0005,713,0004,480,0004,641,0004,473,0004,287,0007,048,0007,290,0007,287,0006,895,0006,497,0006,809,0006,825,0006,507,0005,336,0005,944,0005,954,0005,880,0005,165,0005,654,0005,542,0005,218,0003,392,0003,646,0003,770,0003,538,0003,748,0003,851,0003,672,0002,750,0003,184,0003,521,0003,315,0002,839,0003,789,0004,115,0003,913,0003,571,0003,611,0003,707,0003,750,0003,280,0004,089,0003,972,0003,916,0003,401,0003,156,0003,199,0003,111,0002,925,0003,075,0003,223,0002,871,0002,756,0002,657,0002,699,0002,696,0002,377,0002,629,0002,723,0000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
220,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
11,208,000
10,404,000
0
8,364,000
7,965,000
7,055,000
7,288,000
7,201,000
6,894,000
6,835,000
7,246,000
8,124,000
8,407,000
8,034,000
0
8,236,000
8,134,000
7,304,000
0
0
007,304,0008,134,0008,236,00008,034,0008,407,0008,124,0007,246,0006,835,0006,894,0007,201,0007,288,0007,055,0007,965,0008,364,000010,404,00011,208,0000000000000000000000000000220,000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
1,184,900
0
0
0
1,418,700
0
0
0
1,845,400
0
0
0
2,359,300
0
0
0
3,044,000
3,206,100
3,286,900
3,344,600
3,488,600
3,508,900
3,558,500
3,680,600
3,871,300
4,098,100
4,257,700
4,467,300
4,704,600
5,108,700
5,291,300
5,169,100
5,030,500
5,407,600
5,635,500
5,814,200
5,508,300
5,614,300
6,052,200
6,374,100
6,650,800
7,124,000
15,869,000
16,234,000
16,086,000
16,792,000
16,857,000
17,267,000
17,285,000
18,260,000
18,626,000
19,214,000
19,388,000
20,001,000
20,355,000
20,811,000
20,975,000
22,995,000
23,356,000
23,826,000
24,100,000
23,468,000
22,991,000
23,474,000
22,672,000
22,759,000
23,027,000
23,309,000
23,445,000
23,285,000
23,510,000
23,932,000
23,791,000
24,034,000
24,760,000
25,491,000
26,081,000
26,336,000
26,963,000
27,054,000
26,210,000
25,351,000
25,950,000
32,534,000
31,820,000
32,508,000
31,743,000
31,557,000
30,753,000
30,380,000
30,788,000
32,779,000
32,323,000
32,655,000
33,272,000
34,296,000
33,734,000
36,180,000
37,480,000
37,959,000
37,519,000
37,797,000
38,650,000
38,946,000
37,385,000
37,257,000
38,049,000
40,006,000
39,759,000
41,016,000
42,089,000
43,536,000
45,429,000
44,324,000
44,889,000
45,520,000
44,958,000
44,165,000
46,038,000
46,519,000
44,525,000
43,958,000
44,124,000
44,193,000
43,265,000
43,210,000
43,784,000
42,531,000
41,315,000
43,289,000
45,151,000
46,088,000
48,773,000
50,316,000
89,938,000
90,472,000
88,877,000
89,757,000
90,407,000
85,866,000
83,583,000
84,071,000
85,540,000
86,741,000
88,553,000
89,864,000
90,636,000
92,500,000
95,008,000
96,149,000
97,859,000
97,610,000
99,277,000
100,721,000
100,721,00099,277,00097,610,00097,859,00096,149,00095,008,00092,500,00090,636,00089,864,00088,553,00086,741,00085,540,00084,071,00083,583,00085,866,00090,407,00089,757,00088,877,00090,472,00089,938,00050,316,00048,773,00046,088,00045,151,00043,289,00041,315,00042,531,00043,784,00043,210,00043,265,00044,193,00044,124,00043,958,00044,525,00046,519,00046,038,00044,165,00044,958,00045,520,00044,889,00044,324,00045,429,00043,536,00042,089,00041,016,00039,759,00040,006,00038,049,00037,257,00037,385,00038,946,00038,650,00037,797,00037,519,00037,959,00037,480,00036,180,00033,734,00034,296,00033,272,00032,655,00032,323,00032,779,00030,788,00030,380,00030,753,00031,557,00031,743,00032,508,00031,820,00032,534,00025,950,00025,351,00026,210,00027,054,00026,963,00026,336,00026,081,00025,491,00024,760,00024,034,00023,791,00023,932,00023,510,00023,285,00023,445,00023,309,00023,027,00022,759,00022,672,00023,474,00022,991,00023,468,00024,100,00023,826,00023,356,00022,995,00020,975,00020,811,00020,355,00020,001,00019,388,00019,214,00018,626,00018,260,00017,285,00017,267,00016,857,00016,792,00016,086,00016,234,00015,869,0007,124,0006,650,8006,374,1006,052,2005,614,3005,508,3005,814,2005,635,5005,407,6005,030,5005,169,1005,291,3005,108,7004,704,6004,467,3004,257,7004,098,1003,871,3003,680,6003,558,5003,508,9003,488,6003,344,6003,286,9003,206,1003,044,0000002,359,3000001,845,4000001,418,7000001,184,900
   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
0
9,324,000
11,545,000
11,751,000
11,853,000
9,920,000
12,079,000
12,083,000
12,106,000
12,096,000
12,100,000
12,107,000
12,105,000
12,107,000
12,097,000
12,117,000
12,138,000
12,154,000
12,185,000
12,327,000
12,393,000
12,447,000
12,559,000
12,822,000
12,926,000
13,288,000
13,401,000
13,782,000
21,629,000
22,377,000
22,943,000
23,537,000
23,990,000
24,207,000
24,419,000
24,602,000
26,274,000
26,546,000
26,662,000
26,693,000
26,840,000
27,038,000
27,571,000
28,100,000
28,542,000
28,736,000
29,271,000
29,938,000
30,159,000
30,296,000
30,525,000
30,948,000
31,427,000
31,731,000
32,662,000
32,929,000
33,245,000
33,440,000
33,679,000
33,942,000
34,123,000
34,301,000
34,488,000
34,720,000
34,930,000
35,122,000
35,249,000
35,448,000
35,683,000
35,859,000
35,906,000
36,100,000
36,119,000
36,248,000
36,254,000
36,411,000
36,574,000
36,779,000
36,799,000
53,419,000
53,718,000
53,907,000
53,995,000
54,230,000
54,386,000
54,497,000
54,663,000
55,000,000
55,174,000
55,471,000
55,500,000
55,823,000
56,087,000
56,398,000
56,579,000
56,919,000
57,136,000
57,383,000
57,640,000
57,640,00057,383,00057,136,00056,919,00056,579,00056,398,00056,087,00055,823,00055,500,00055,471,00055,174,00055,000,00054,663,00054,497,00054,386,00054,230,00053,995,00053,907,00053,718,00053,419,00036,799,00036,779,00036,574,00036,411,00036,254,00036,248,00036,119,00036,100,00035,906,00035,859,00035,683,00035,448,00035,249,00035,122,00034,930,00034,720,00034,488,00034,301,00034,123,00033,942,00033,679,00033,440,00033,245,00032,929,00032,662,00031,731,00031,427,00030,948,00030,525,00030,296,00030,159,00029,938,00029,271,00028,736,00028,542,00028,100,00027,571,00027,038,00026,840,00026,693,00026,662,00026,546,00026,274,00024,602,00024,419,00024,207,00023,990,00023,537,00022,943,00022,377,00021,629,00013,782,00013,401,00013,288,00012,926,00012,822,00012,559,00012,447,00012,393,00012,327,00012,185,00012,154,00012,138,00012,117,00012,097,00012,107,00012,105,00012,107,00012,100,00012,096,00012,106,00012,083,00012,079,0009,920,00011,853,00011,751,00011,545,0009,324,00000000000000000000000000000000000000000000000000000000000
   Retained Earnings 
929,200
0
0
0
1,135,500
0
0
0
1,538,200
0
0
0
2,009,700
0
0
0
2,651,200
2,809,300
2,968,400
3,187,500
3,401,100
3,552,700
3,656,500
3,799,300
3,950,500
4,135,800
4,272,400
4,465,700
4,661,900
4,894,100
5,065,600
4,944,400
4,833,100
5,168,100
5,376,200
5,603,600
5,790,300
6,233,900
6,502,500
6,773,700
6,990,400
7,439,000
7,340,000
7,671,000
7,933,000
8,607,000
8,851,000
9,235,000
9,557,000
10,222,000
10,499,000
10,792,000
10,981,000
11,603,000
11,829,000
12,196,000
12,281,000
12,162,000
12,239,000
12,600,000
12,767,000
12,293,000
11,726,000
12,118,000
12,171,000
12,181,000
12,440,000
12,804,000
12,979,000
12,806,000
13,035,000
13,435,000
13,817,000
14,075,000
14,612,000
15,216,000
15,732,000
15,965,000
16,663,000
17,514,000
17,775,000
17,990,000
18,723,000
19,848,000
20,630,000
21,694,000
22,625,000
23,926,000
24,805,000
25,248,000
26,381,000
27,660,000
28,413,000
28,575,000
29,191,000
30,137,000
31,033,000
31,225,000
32,173,000
33,493,000
34,327,000
34,873,000
35,814,000
37,288,000
38,375,000
38,762,000
39,907,000
41,720,000
42,965,000
43,022,000
44,517,000
46,364,000
47,758,000
48,089,000
49,989,000
52,235,000
53,734,000
53,969,000
56,058,000
57,425,000
59,028,000
60,734,000
62,870,000
64,321,000
66,088,000
67,327,000
69,708,000
70,863,000
72,606,000
75,763,000
78,704,000
80,364,000
82,679,000
84,887,000
41,212,000
41,382,000
42,494,000
43,202,000
43,721,000
39,004,000
38,315,000
38,456,000
39,365,000
40,311,000
40,429,000
41,547,000
42,032,000
43,462,000
43,636,000
44,955,000
46,236,000
45,794,000
46,093,000
47,490,000
47,490,00046,093,00045,794,00046,236,00044,955,00043,636,00043,462,00042,032,00041,547,00040,429,00040,311,00039,365,00038,456,00038,315,00039,004,00043,721,00043,202,00042,494,00041,382,00041,212,00084,887,00082,679,00080,364,00078,704,00075,763,00072,606,00070,863,00069,708,00067,327,00066,088,00064,321,00062,870,00060,734,00059,028,00057,425,00056,058,00053,969,00053,734,00052,235,00049,989,00048,089,00047,758,00046,364,00044,517,00043,022,00042,965,00041,720,00039,907,00038,762,00038,375,00037,288,00035,814,00034,873,00034,327,00033,493,00032,173,00031,225,00031,033,00030,137,00029,191,00028,575,00028,413,00027,660,00026,381,00025,248,00024,805,00023,926,00022,625,00021,694,00020,630,00019,848,00018,723,00017,990,00017,775,00017,514,00016,663,00015,965,00015,732,00015,216,00014,612,00014,075,00013,817,00013,435,00013,035,00012,806,00012,979,00012,804,00012,440,00012,181,00012,171,00012,118,00011,726,00012,293,00012,767,00012,600,00012,239,00012,162,00012,281,00012,196,00011,829,00011,603,00010,981,00010,792,00010,499,00010,222,0009,557,0009,235,0008,851,0008,607,0007,933,0007,671,0007,340,0007,439,0006,990,4006,773,7006,502,5006,233,9005,790,3005,603,6005,376,2005,168,1004,833,1004,944,4005,065,6004,894,1004,661,9004,465,7004,272,4004,135,8003,950,5003,799,3003,656,5003,552,7003,401,1003,187,5002,968,4002,809,3002,651,2000002,009,7000001,538,2000001,135,500000929,200
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00-907,000-907,000-907,0000-907,000-907,000-907,000-907,000-907,000-907,000-907,000-907,000-907,000-907,000-907,000-907,000-907,000-907,000-67,588,000-67,588,000-67,588,000-66,619,000-65,324,000-64,011,000-60,587,000-58,144,000-56,168,000-54,703,000-53,112,000-51,595,000-49,556,000-47,204,000-43,932,000-42,897,000-42,412,000-41,109,000-39,669,000-37,836,000-36,300,000-34,582,000-33,189,000-32,389,000-31,540,000-31,671,000-30,698,000-30,325,000-29,456,000-28,656,000-26,692,000-25,265,000-24,460,000-23,663,000-22,483,000-21,234,000-21,019,000-22,693,000-22,659,000-22,659,000-22,659,000-22,555,000-21,096,000-20,073,000-19,148,000-18,102,000-16,377,000-14,435,000-12,136,000-11,179,000-8,337,000-5,978,000-5,461,000-4,281,000-3,223,000-2,306,000-1,873,000-1,862,000-1,525,000-1,526,000-1,526,000-1,527,000-1,527,000-1,527,000-1,527,000-1,556,000-1,560,000-1,584,000-1,599,000-1,605,000-827,000-903,000-923,000-740,000-608,000-615,0000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
255,700
0
0
0
283,200
0
0
0
307,200
0
0
0
349,600
0
0
0
1,610,100
1,614,100
1,535,800
1,374,400
1,492,600
1,361,300
1,307,100
1,286,400
1,588,600
1,630,100
1,653,100
1,669,400
2,042,300
2,214,200
2,225,300
2,224,300
2,483,800
2,595,400
2,697,900
2,750,800
2,345,100
2,107,000
2,380,100
2,544,100
2,698,900
2,835,000
12,732,000
12,919,000
12,601,000
12,749,000
12,734,000
12,788,000
12,585,000
12,992,000
13,262,000
13,762,000
13,789,000
14,000,000
14,295,000
14,562,000
5,590,000
6,101,000
6,419,000
6,520,000
8,661,000
6,524,000
6,812,000
6,990,000
6,515,000
6,931,000
7,120,000
7,085,000
6,926,000
-1,527,000
-1,527,000
-1,527,000
-1,527,000
-1,526,000
-1,526,000
-1,525,000
-1,862,000
-1,873,000
-2,306,000
-3,223,000
-4,281,000
-5,461,000
-5,978,000
-8,337,000
-11,179,000
-12,136,000
-14,435,000
-16,377,000
-18,102,000
-19,148,000
-20,073,000
-21,096,000
-22,555,000
-22,659,000
-22,659,000
-22,659,000
-22,693,000
-21,019,000
-21,234,000
-22,483,000
-23,663,000
-24,460,000
-25,265,000
-26,692,000
-28,656,000
-29,456,000
-30,325,000
-30,698,000
-31,671,000
-31,540,000
-32,389,000
-33,189,000
-34,582,000
-36,300,000
-37,836,000
-39,669,000
-41,109,000
-42,412,000
-42,897,000
-43,932,000
-47,204,000
-49,556,000
-51,595,000
-53,112,000
-54,703,000
-56,168,000
-58,144,000
-60,587,000
-64,011,000
-65,324,000
-66,619,000
-67,588,000
-67,588,000
-67,588,000
-907,000
-907,000
-907,000
-907,000
-907,000
-907,000
-907,000
-907,000
-907,000
-907,000
-907,000
-907,000
-907,000
-907,000
-907,000
-907,000
-907,000
-907,000
-907,000
-907,000
-907,000-907,000-907,000-907,000-907,000-907,000-907,000-907,000-907,000-907,000-907,000-907,000-907,000-907,000-907,000-907,000-907,000-907,000-907,000-907,000-67,588,000-67,588,000-67,588,000-66,619,000-65,324,000-64,011,000-60,587,000-58,144,000-56,168,000-54,703,000-53,112,000-51,595,000-49,556,000-47,204,000-43,932,000-42,897,000-42,412,000-41,109,000-39,669,000-37,836,000-36,300,000-34,582,000-33,189,000-32,389,000-31,540,000-31,671,000-30,698,000-30,325,000-29,456,000-28,656,000-26,692,000-25,265,000-24,460,000-23,663,000-22,483,000-21,234,000-21,019,000-22,693,000-22,659,000-22,659,000-22,659,000-22,555,000-21,096,000-20,073,000-19,148,000-18,102,000-16,377,000-14,435,000-12,136,000-11,179,000-8,337,000-5,978,000-5,461,000-4,281,000-3,223,000-2,306,000-1,873,000-1,862,000-1,525,000-1,526,000-1,526,000-1,527,000-1,527,000-1,527,000-1,527,0006,926,0007,085,0007,120,0006,931,0006,515,0006,990,0006,812,0006,524,0008,661,0006,520,0006,419,0006,101,0005,590,00014,562,00014,295,00014,000,00013,789,00013,762,00013,262,00012,992,00012,585,00012,788,00012,734,00012,749,00012,601,00012,919,00012,732,0002,835,0002,698,9002,544,1002,380,1002,107,0002,345,1002,750,8002,697,9002,595,4002,483,8002,224,3002,225,3002,214,2002,042,3001,669,4001,653,1001,630,1001,588,6001,286,4001,307,1001,361,3001,492,6001,374,4001,535,8001,614,1001,610,100000349,600000307,200000283,200000255,700



Balance Sheet

Currency in USD. All numbers in thousands.




Cash Flow

Currency in USD. All numbers in thousands.




Income Statement

Currency in USD. All numbers in thousands.


Latest Income Statement (annual, 2023-09-30)

Gross Profit (+$)
totalRevenue88,898,000
Cost of Revenue-79,906,000
Gross Profit8,992,0008,992,000
 
Operating Income (+$)
Gross Profit8,992,000
Operating Expense--85,508,000
Operating Income3,390,00094,500,000
 
Operating Expense (+$)
Research Development0
Selling General Administrative15,336,000
Selling And Marketing Expenses0
Operating Expense-85,508,00015,336,000
 
Net Interest Income (+$)
Interest Income427,000
Interest Expense-1,209,000
Other Finance Cost-427,000
Net Interest Income-1,209,000
 
Pretax Income (+$)
Operating Income3,390,000
Net Interest Income-1,209,000
Other Non-Operating Income Expenses0
Income Before Tax (EBT)4,769,0006,404,000
EBIT - interestExpense = 8,661,000
3,733,000
3,563,000
Interest Expense1,209,000
Earnings Before Interest and Taxes (EBIT)9,870,0005,978,000
Earnings Before Interest and Taxes (EBITDA)15,239,000
 
After tax Income (+$)
Income Before Tax4,769,000
Tax Provision-1,379,000
Net Income From Continuing Ops3,390,0003,390,000
Net Income2,354,000
Net Income Applicable To Common Shares2,354,000
 
Non-recurring Events
Discontinued Operations0
Extraordinary Items0
Effect of Accounting Charges0
Other Items0
Non Recurring0
Other Operating Expenses79,906,000
Total Other Income/Expenses Net-3,014,0001,209,000
 

Technical Analysis of Walt Disney Company
The psychology behind the price

Technical indicators reflecting market sentiment and the collective psychology of you and other traders. Your emotions and other traders' emotions, such as fear and greed, play a significant role in driving price movements.

General trend

First of all, I'm going to put something in the back of your mind. One of the most stable factors that gives you more confidence as a trader: the general trend of Walt Disney Company. The general trend of Walt Disney Company is BULLISH with 57.1% confidence. It is very important for your mental being to use each indicator with this in mind. But beware, also the general trend flips once in a while! You can use moving averages to determine Walt Disney Company's overall trend. For convenience I use the most commonly used moving averages: 20, 50, 100 & 200. Of course you can use other moving averages or other indicators to determine the trend.

Indicator phases

Some of the indicators I use have 3 zones: overbought, oversold and neutral. Transitions between these zones (market phases) provide valuable trading signals and insights. Expecially with the general trend mind, I use the highlighted phases:

Indicator zone transitionsBullish trend (57.1%) Bearish trend (-57.1%)
Overbought to neutralBullish pullback=Bearish reversal
Upper to lower neutralBullish correction=Bearish continuation
Nuetral to oversoldOversold=Oversold
Oversold to neutralBullish reversal=Bearish correction
Lower to upper neutralBullish continuation=Bearish pullback
Nuetral to overboughtOverbought=Overbought

1. Price Targets

1.1 Support & Resistance

Support and resistance are levels on a price chart that act as barriers or zones where the price of an asset tends to stop, reverse, or experience a significant amount of buying or selling pressure.

Support is a price level at which demand for an asset is strong enough to prevent the price from falling further.
Resistance is a price level at which selling pressure becomes significant enough to prevent the price of an asset from rising further.


Score

Let's take a look at the Support & Resistance of Walt Disney Company.

The long score for the Support & Resistance is 0/1.
The longshort score for the Support & Resistance is 0/(-1 +1).

  • Between support/resistance: The price is trading between support and resistance lines.

The bullish price targets are: 123.74 < 124.55.

The bearish price targets are: 109.20 > 105.83 > 102.64.

Tweet this
Walt Disney Company Daily Support & Resistance Chart

2. Trend Indicators

2.1 Moving Averages

Shows the moving average of the selected period.

  • Moving averages are lagging trend indicators.
  • There are many types of moving averages.
  • Moving averages are also used within other indicators.

Score

Let's take a look at the Moving Averages of Walt Disney Company. The current mas is .

The long score for the Moving Averages is 11/14.
The longshort score for the Moving Averages is 8/(-14 +14).

  • MA 20 trending down: The MA 20 is trending down. -1
  • Close < MA 20: The price is below the MA 20. -1
  • MA 20 > MA 50: The MA 20 is higher than the MA 50. +1
  • MA 20 > MA 100: The MA 20 is higher than the MA 100. +1
  • MA 20 > MA 200: The MA 20 is higher than the MA 200. +1
  • MA 50 trending up: The MA 50 is trending up. +1
  • Close < MA 50: The price is below the MA 50. -1
  • MA 50 > MA 100: The MA 50 is higher than the MA 100. +1
  • MA 50 > MA 200: The MA 50 is higher than the MA 200. +1
  • MA 100 trending up: The MA 100 is trending up. +1
  • Close > MA 100: The price is above the MA 100. +1
  • MA 100 > MA 200: The MA 100 is higher than the MA 200. +1
  • MA 200 trending up: The MA 200 is trending up. +1
  • Close > MA 200: The price is above the MA 200. +1

Directionalities and relatives.

Moving AverageAmount of candlesTrendPrice +/-vs. MA 50vs. MA 100vs. MA 200
MA 2020
MA 5050-
MA 100100--
MA 200200---

Explanation: https://www.youtube.com/watch?v=xwW8h0lrQ-I

Walt Disney Company Daily Moving Averages Chart
2.2 Moving Average Convergence/Divergence (MACD)

Shows the momentum of the selected period based on two moving averages.

  • MACD is a lagging momentum indicator.
  • Uses two moving averages.
  • Can show buy or sell signals based on momentum.
  • Can show overbought. and oversold. levels.

Score

Let's take a look at the Moving Average Convergence/Divergence (MACD) of Walt Disney Company. The current macd is -0.4508998.

The long score for the Moving Average Convergence/Divergence (MACD) is 0/4.
The longshort score for the Moving Average Convergence/Divergence (MACD) is -4/(-4 +4).

  • MACD line < signal line: The MACD line is below the signal line, which indicates a bearish signal in the market. This means that the negative momentum is currently stronger than the average momentum, suggesting that sellers are more active than buyers, and there's a higher probability of the Walt Disney Company price going down in the near term. -2
  • MACD < 0: The MACD is below the zero line (centerline), it indicates a bearish signal for Walt Disney Company. This means that the short-term moving average is lower than the long-term moving average, signaling negative momentum and suggesting a higher likelihood of the Walt Disney Company price continuing to fall in the near future. It indicates that sellers are gaining control, and there is negativism in the market, leading to potential price decreases. -1
  • Trending down: The MACD line is trending down. This indicates that the short-term moving average is falling faster than the long-term moving average, suggesting negative momentum in the market. This signals that sellers are becoming more active and insecure, leading to potential price decreases as traders anticipate further losses and are willing to sell at lower prices. -1
Walt Disney Company Daily Moving Average Convergence/Divergence (MACD) ChartWalt Disney Company Daily Moving Average Convergence/Divergence (MACD) Chart
2.3 Directional Movement Index (DMI)

The DMI is a collection of 3 indicators: +DI (Plus Direction Indicator), -DI (Minus Direction Indicator) and ADX (Average Directional Index). The ADX helps you determine the strength of a trend.


Score

Let's take a look at the Directional Movement Index (DMI) of Walt Disney Company. The current adx is 23.83.

The long score for the Directional Movement Index (DMI) is 0/7.
The longshort score for the Directional Movement Index (DMI) is -1/(-7 +7).

  • PLUS_ID < MINUS_DI: The +DI line is below the -DI line. This indicates a bearish signal in the market, as the negative directional movement is currently stronger than the positive directional movement, showing that sellers have the upper hand. Market psychology suggests that traders are pessimistic, expecting further price decreases, and are more willing to sell Walt Disney Company shares, leading to potential downward momentum in its price. -1
  • PLUS_ID < MINUS_DI && ADX < 25 && ADX trending down: The ADX is below 25 and indicates a weak or no trend. Also, the ADX is declining so there is no trend indication.
Walt Disney Company Daily Directional Movement Index (DMI) Chart
2.4 Parabolic SAR

Shows the current trend and potential entry and exit signals.

  • Parabolic SAR (stop and reverse) is a lagging trend indicator.
  • Shows the current trend.
  • Shows potential entry signals.
  • Shows  potential exit signals.
  • Can be used to place trailing stoplosses..

Score

Let's take a look at the Parabolic SAR of Walt Disney Company. The current sar is 114.34.

The long score for the Parabolic SAR is 0/1.
The longshort score for the Parabolic SAR is -1/(-1 +1).

  • Close < SAR: The price is below the SAR. It's generally considered a bearish signal. -1
Walt Disney Company Daily Parabolic SAR Chart

3. Momentum Indicators

3.1 Relative Strength Index (RSI)

Measures the speed and change of price movements.

  • Leading momentum indicator, meaning the signals are instant.
  • Ranges between 0 and 100.
  • Above 70 is considered overbought.
  • Below 30 is considered oversold.
  • Above or below 50 can also be used to determine price trend or support and resistance.
  • RSI divergence looks at a deviation between RSI and price movement. Penketrading automatically calculates RSI divergences.
  • Can be used in many different ways

Score

Let's take a look at the Relative Strength Index (RSI) of Walt Disney Company. The current rsi is 44.11. The current phase is Correction in bull market.

The long score for the Relative Strength Index (RSI) is 0/13.
The longshort score for the Relative Strength Index (RSI) is -4/(-13 +13).

  • Correction in bull market: Moderate price decline, potential pause in the uptrend. Reassess the market, wait for signs of stabilization.
  • Trending down: The RSI is trending down. -1
Walt Disney Company Daily Relative Strength Index (RSI) ChartWalt Disney Company Daily Relative Strength Index (RSI) Chart
3.2 Stochastic Oscillator

Compares a certain price to multiple prices ranging over time.

  • Leading momentum indicator, meaning the signals are instant.
  • Used to determine overbought and oversold areas much like the RSI.
  • Ranges between 0 and 100.
  • Above 80 is considered overbought.
  • Below 20 is considered oversold.
  • Consists of two lines named K and D.
  • K compares the highest high and lowest low on the selected price range.
  • The D line is a moving average of the K line.
  • Can be used to spot divergences

Score

Let's take a look at the Stochastic Oscillator of Walt Disney Company. The current phase is Correction in bull market.

The long score for the Stochastic Oscillator is 0/6.
The longshort score for the Stochastic Oscillator is -4/(-6 +6).

  • STOCH < 50: The STOCH %K is below 50. There are more sellers than buyers. -1
  • STOCH %K line < STOCH %D line: The STOCH %K line is below the STOCH %D line, which indicates a bearish signal in the market. This means that the negative momentum is currently stronger than the average momentum, suggesting that sellers are more active than buyers, and there's a higher probability of the Walt Disney Company price going down in the near term. -2
  • Trending down: The STOCH %K is trending down. -1
Walt Disney Company Daily Stochastic Oscillator ChartWalt Disney Company Daily Stochastic Oscillator Chart
3.3 Commodity Channel Index (CCI)

Measures the difference between the current price and the historical average price.

  • Lagging or leading Momentum indicator
  • When the CCI is above zero, the price is above the historical average
  • When the CCI is below zero, the price is below the historical average
  • Used for spotting trends
    • If the CCI moves from negative or near zero to positive 100 that might indicate an uptrend
    • If the CCI moves from positive or near zero to negative -100 that might indicate a downtrend

Score

Let's take a look at the Commodity Channel Index (CCI) of Walt Disney Company. The current cci is -94.11401657.

Walt Disney Company Daily Commodity Channel Index (CCI) ChartWalt Disney Company Daily Commodity Channel Index (CCI) Chart
3.4 Chande Momentum Oscillator (CMO)

Measures the difference between the sum of recent gains and the sum of recent losses. Then divides the result by the sum of all price movements in that period.

  • Lagging momentum indicator
  • Ranges between +100 and -100
  • Considered overbought above +50
  • Considered oversold below -50
  • It's possible to add a moving average that acts as a signal line

Score

Let's take a look at the Chande Momentum Oscillator (CMO) of Walt Disney Company. The current cmo is -20.65002529.

The long score for the Chande Momentum Oscillator (CMO) is 0/1.
The longshort score for the Chande Momentum Oscillator (CMO) is -1/(-1 +1).

  • CMO < 0: The CMO is below 0, the momentum of the price is negative, indicating a potential downtrend in the price. -1
Walt Disney Company Daily Chande Momentum Oscillator (CMO) ChartWalt Disney Company Daily Chande Momentum Oscillator (CMO) Chart
3.5 Williams %R

 Shows the current price relative to the highest high over the last 14 days.
 

  • Lagging momentum indicator
  • Ranging between 0 and -100
  • Above -20 is considered overbought
  • Below -80 is considered oversold
  • Is prone to give false signals

Score

Let's take a look at the Williams %R of Walt Disney Company. The current willr is -70.72570726.

The long score for the Williams %R is 0/1.
The longshort score for the Williams %R is 0/(-1 +1).

  • WILLR between -80 and -20: The Williams %R is between -80 and -20. This indicates that Walt Disney Company is trading in a neutral price range, neither oversold nor overbought, suggesting a balanced market condition without any extreme price signals.
Walt Disney Company Daily Williams %R ChartWalt Disney Company Daily Williams %R Chart

4. Volatility Indicators

4.1 Bollinger Bands

Shows if the price is to high or to low relative to an average.

  • Lagging volatility indicator
  • Uses 3 bands: one upper, one lower and one in the middle
  • Works best when the middle band reflects an intermediate trend (MA20).
  • When the price is moving closer to the upper band, the market might be overbought
  • When the price is moving closer to the lower band, the market might be oversold 

Score

Let's take a look at the Bollinger Bands of Walt Disney Company.

Walt Disney Company Daily Bollinger Bands Chart
4.2 Average True Range (ATR)
Measures market volatility
  • Leading volatility indicator
  • Can be used to determine stop-loss positions
  • Calculated by:
    • Current high minus the current low
    • Current high minus the previous close
    • Current low minus the previous close
  • The larger the range of the candles, the greater the ATR value

Score

Let's take a look at the Average True Range (ATR) of Walt Disney Company. The current atr is 2.25648498.

Walt Disney Company Daily Average True Range (ATR) ChartWalt Disney Company Daily Average True Range (ATR) Chart

5. Volume Indicators

5.1 On-Balance Volume (OBV)

 Measures market volatility

  • Leading momentum indicator
  • Calculation:
    • If the closing price is above the previous closing price: OBV = previous OBV + current volume
    • If the closing price is below the previous closing price: OBV = previous OBV - current volume
    • If the closing price is the same as the previous closing price than the OBV is the same.
  • Can be used to confirm price trends
  • Can be used with divergences

Score

Let's take a look at the On-Balance Volume (OBV) of Walt Disney Company. The current obv is 15,856,695.

Walt Disney Company Daily On-Balance Volume (OBV) ChartWalt Disney Company Daily On-Balance Volume (OBV) Chart
5.2 Money Flow Index (MFI)

Measures the flow of money in and out of a security

  • Lagging momentum indicator
  • Looks like RSI but uses volume as an extra metric (RSI only considers price)
  • Above 80 is considered overbought
  • Below 20 is considered oversold
  • Can be used with divergences

Score

Let's take a look at the Money Flow Index (MFI) of Walt Disney Company. The current mfi is 30.71.

The long score for the Money Flow Index (MFI) is 0/2.
The longshort score for the Money Flow Index (MFI) is -1/(-2 +2).

  • MFI < 50: -1
Walt Disney Company Daily Money Flow Index (MFI) ChartWalt Disney Company Daily Money Flow Index (MFI) Chart

6. Summary

6.1. Notifications

TypeNotificationDate
PenkeCurrently no notifications for Walt Disney Company.

6.2. Trading Signals

Below you will find trading signals as the indicator is commonly used. This doesn't mean you should use it that way. Learn from these, but don't use them blindly. I recommend using at least 4 indicators, 1 from each category: trend, momentum, volatility and volume.

DateIndicatorSignal
2023-12-05CMO SHORT ENTRY LONG CLOSEZero line crossover to downside
WILLR SHORT ENTRY LONG CLOSE-80 crossover to downside
2023-12-06STOCH SHORT EXITThe %K line crosses above the %D line.
2023-12-07CMO LONG ENTRY SHORT CLOSEZero line crossover to upside
2023-12-11STOCH LONG EXITThe %K line crosses below the %D line.
2023-12-12CMO SHORT ENTRY LONG CLOSEZero line crossover to downside
WILLR SHORT ENTRY LONG CLOSE-80 crossover to downside
2023-12-13STOCH SHORT EXITThe %K line crosses above the %D line.
CMO LONG ENTRY SHORT CLOSEZero line crossover to upside
ATR LONG ENTRY SHORT CLOSEPrice closed above (close + ATR).
2023-12-14SAR LONG ENTRY SHORT CLOSEThe price broke the SAR to the upside.
2023-12-18STOCH LONG EXITThe %K line crosses below the %D line.
2023-12-19STOCH SHORT EXITThe %K line crosses above the %D line.
WILLR LONG ENTRY SHORT CLOSE-20 crossover to upside
2023-12-20STOCH LONG EXITThe %K line crosses below the %D line.
CMO SHORT ENTRY LONG CLOSEZero line crossover to downside
ATR SHORT ENTRY LONG CLOSEPrice closed below (close - ATR).
2023-12-22CCI SHORT ENTRY LONG CLOSE-100 crossover to downside
2023-12-26WILLR SHORT ENTRY LONG CLOSE-80 crossover to downside
2023-12-27DMI SHORT ENTRY LONG CLOSEThe +DI crossed the -DI to the downside. The trend is reversing to a down trend.
SAR SHORT ENTRY LONG CLOSEThe price broke the SAR to the downside
2023-12-28STOCH SHORT EXITThe %K line crosses above the %D line.
2024-01-02DMI LONG ENTRY SHORT CLOSEThe +DI crossed the -DI to the upside. The trend is reversing to an up trend.
2024-01-03CMO LONG ENTRY SHORT CLOSEZero line crossover to upside
2024-01-04STOCH LONG EXITThe %K line crosses below the %D line.
CMO SHORT ENTRY LONG CLOSEZero line crossover to downside
WILLR SHORT ENTRY LONG CLOSE-80 crossover to downside
2024-01-08STOCH SHORT EXITThe %K line crosses above the %D line.
CMO LONG ENTRY SHORT CLOSEZero line crossover to upside
2024-01-09DMI SHORT ENTRY LONG CLOSEThe +DI crossed the -DI to the downside. The trend is reversing to a down trend.
STOCH LONG EXITThe %K line crosses below the %D line.
CCI SHORT ENTRY LONG CLOSE-100 crossover to downside
CMO SHORT ENTRY LONG CLOSEZero line crossover to downside
WILLR SHORT ENTRY LONG CLOSE-80 crossover to downside
ATR SHORT ENTRY LONG CLOSEPrice closed below (close - ATR).
2024-01-11STOCH SHORT EXITThe %K line crosses above the %D line.
2024-01-12DMI LONG ENTRY SHORT CLOSEThe +DI crossed the -DI to the upside. The trend is reversing to an up trend.
2024-01-16SAR LONG ENTRY SHORT CLOSEThe price broke the SAR to the upside.
CMO LONG ENTRY SHORT CLOSEZero line crossover to upside
WILLR LONG ENTRY SHORT CLOSE-20 crossover to upside
ATR LONG ENTRY SHORT CLOSEPrice closed above (close + ATR).
2024-01-17STOCH LONG EXITThe %K line crosses below the %D line.
CMO SHORT ENTRY LONG CLOSEZero line crossover to downside
ATR SHORT ENTRY LONG CLOSEPrice closed below (close - ATR).
2024-01-18MACD LONG ENTRY SHORT CLOSEThe MACD line crosses above the signal line.
STOCH SHORT EXITThe %K line crosses above the %D line.
CMO LONG ENTRY SHORT CLOSEZero line crossover to upside
ATR LONG ENTRY SHORT CLOSEPrice closed above (close + ATR).
2024-01-19CCI LONG ENTRY SHORT CLOSE100 crossover to upside
WILLR LONG ENTRY SHORT CLOSE-20 crossover to upside
BB SHORT ENTRY LONG CLOSEPrice closed above the lower band.
2024-01-22ATR LONG ENTRY SHORT CLOSEPrice closed above (close + ATR).
2024-01-23STOCH LONG EXITThe %K line crosses below the %D line.
2024-01-25STOCH SHORT EXITThe %K line crosses above the %D line.
WILLR LONG ENTRY SHORT CLOSE-20 crossover to upside
2024-01-29BB SHORT ENTRY LONG CLOSEPrice closed above the lower band.
ATR LONG ENTRY SHORT CLOSEPrice closed above (close + ATR).
2024-01-30STOCH LONG EXITThe %K line crosses below the %D line.
2024-02-01STOCH SHORT EXITThe %K line crosses above the %D line.
2024-02-05STOCH LONG EXITThe %K line crosses below the %D line.
2024-02-06STOCH SHORT EXITThe %K line crosses above the %D line.
CCI LONG ENTRY SHORT CLOSE100 crossover to upside
ATR LONG ENTRY SHORT CLOSEPrice closed above (close + ATR).
2024-02-08STOCH LONG EXITThe %K line crosses below the %D line.
BB SHORT ENTRY LONG CLOSEPrice closed above the lower band.
ATR LONG ENTRY SHORT CLOSEPrice closed above (close + ATR).
2024-02-12WILLR LONG ENTRY SHORT CLOSE-20 crossover to upside
2024-02-13STOCH SHORT EXITThe %K line crosses above the %D line.
2024-02-16STOCH LONG EXITThe %K line crosses below the %D line.
2024-02-20RSI SHORT ENTRY LONG CLOSE70 crossover to downside
2024-02-21SAR SHORT ENTRY LONG CLOSEThe price broke the SAR to the downside
2024-02-23MACD SHORT ENTRY LONG CLOSEThe MACD line crosses below the signal line.
2024-02-27STOCH SHORT EXITThe %K line crosses above the %D line.
2024-02-28STOCH LONG EXITThe %K line crosses below the %D line.
2024-02-29SAR LONG ENTRY SHORT CLOSEThe price broke the SAR to the upside.
STOCH SHORT EXITThe %K line crosses above the %D line.
WILLR LONG ENTRY SHORT CLOSE-20 crossover to upside
2024-03-04CCI LONG ENTRY SHORT CLOSE100 crossover to upside
2024-03-05STOCH LONG EXITThe %K line crosses below the %D line.
2024-03-06RSI SHORT ENTRY LONG CLOSE70 crossover to downside
ATR SHORT ENTRY LONG CLOSEPrice closed below (close - ATR).
2024-03-08STOCH SHORT EXITThe %K line crosses above the %D line.
2024-03-13CCI LONG ENTRY SHORT CLOSE100 crossover to upside
2024-03-14STOCH LONG EXITThe %K line crosses below the %D line.
2024-03-18STOCH SHORT EXITThe %K line crosses above the %D line.
CCI LONG ENTRY SHORT CLOSE100 crossover to upside
2024-03-19WILLR LONG ENTRY SHORT CLOSE-20 crossover to upside
2024-03-20BB SHORT ENTRY LONG CLOSEPrice closed above the lower band.
2024-03-21MACD LONG ENTRY SHORT CLOSEThe MACD line crosses above the signal line.
STOCH LONG EXITThe %K line crosses below the %D line.
2024-03-22RSI SHORT ENTRY LONG CLOSE70 crossover to downside
2024-03-25STOCH SHORT EXITThe %K line crosses above the %D line.
WILLR LONG ENTRY SHORT CLOSE-20 crossover to upside
BB SHORT ENTRY LONG CLOSEPrice closed above the lower band.
ATR LONG ENTRY SHORT CLOSEPrice closed above (close + ATR).
2024-03-26MFI LONG ENTRY SHORT CLOSE80 crossover to upside
2024-03-27STOCH LONG EXITThe %K line crosses below the %D line.
2024-04-02STOCH SHORT EXITThe %K line crosses above the %D line.
2024-04-03SAR SHORT ENTRY LONG CLOSEThe price broke the SAR to the downside
RSI SHORT ENTRY LONG CLOSE70 crossover to downside
STOCH LONG EXITThe %K line crosses below the %D line.
ATR SHORT ENTRY LONG CLOSEPrice closed below (close - ATR).
MFI SHORT ENTRY LONG CLOSE80 crossover to downside
2024-04-04MACD SHORT ENTRY LONG CLOSEThe MACD line crosses below the signal line.
CMO SHORT ENTRY LONG CLOSEZero line crossover to downside
2024-04-05CMO LONG ENTRY SHORT CLOSEZero line crossover to upside
2024-04-08CMO SHORT ENTRY LONG CLOSEZero line crossover to downside
2024-04-09CMO LONG ENTRY SHORT CLOSEZero line crossover to upside
2024-04-10CMO SHORT ENTRY LONG CLOSEZero line crossover to downside
WILLR SHORT ENTRY LONG CLOSE-80 crossover to downside
2024-04-12ATR SHORT ENTRY LONG CLOSEPrice closed below (close - ATR).
2024-04-15DMI SHORT ENTRY LONG CLOSEThe +DI crossed the -DI to the downside. The trend is reversing to a down trend.
CCI SHORT ENTRY LONG CLOSE-100 crossover to downside
2024-04-16STOCH SHORT EXITThe %K line crosses above the %D line.
2024-04-17STOCH LONG EXITThe %K line crosses below the %D line.
2024-04-19STOCH SHORT EXITThe %K line crosses above the %D line.
2024-04-22MFI SHORT ENTRY LONG CLOSE20 crossover to downside
2024-04-23MFI LONG ENTRY SHORT CLOSE20 crossover to upside
2024-04-25STOCH LONG EXITThe %K line crosses below the %D line.

6.3. Candlestick Patterns

Walt Disney Company Daily Candlestick Chart
DateCandlestick Pattern

6.4. Technical Score

Let's check the technical score of Walt Disney Company based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5044.111
Ma 20Greater thanMa 50116.102
Ma 50Greater thanMa 100113.952
Ma 100Greater thanMa 200104.101
OpenGreater thanClose111.220
Total3/5 (60.0%)
Penke

Good job! You gained 25 XP and 0   0   10 . What's next:

  • Share my analysis of Walt Disney Company with someone you think should read this too:
  • Are you bullish or bearish on Walt Disney Company? Let me know what you think in the comments.
  • Do you want an email if I find something interesting about Walt Disney Company? Add an email alert using the form below.
  • Join the community if you want to keep your earnings and track your progress: Join the community
  • Is this analysis useful to you? Support me via But Me a Coffee. I'll analyze the stock market faster for you!

Get notifications about Walt Disney Company

I send you an email if I find something interesting about Walt Disney Company.


Comments

How you think about this?

Leave a comment

Stay informed about Walt Disney Company.

Receive notifications about Walt Disney Company in your mailbox!