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

Eumundi Group Ltd
Buy, Hold or Sell?

Let's analyze Eumundi Group Ltd together

I guess you are interested in Eumundi Group Ltd. 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 Eumundi Group Ltd. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

Get notifications about Eumundi Group Ltd

I send you an email if I find something interesting about Eumundi Group Ltd.

1. Quick Overview

1.1. Quick analysis of Eumundi Group Ltd (30 sec.)










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

How much money do you get?

How much money do you get?
A$0.01
When do you have the money?
1 year
How often do you get paid?
82.1%

What is your share worth?

Current worth
A$1.39
Expected worth in 1 year
A$1.50
How sure are you?
84.6%

+ What do you gain per year?

Total Gains per Share
A$0.12
Return On Investment
10.6%

For what price can you sell your share?

Current Price per Share
A$1.14
Expected price per share
A$1.0983 - A$1.17
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Eumundi Group Ltd (5 min.)




Live pricePrice per Share (EOD)
A$1.14
Intrinsic Value Per Share
A$0.54 - A$2.56
Total Value Per Share
A$1.93 - A$3.95

2.2. Growth of Eumundi Group Ltd (5 min.)




Is Eumundi Group Ltd growing?

Current yearPrevious yearGrowGrow %
How rich?$45.1m$42.6m$1.5m3.5%

How much money is Eumundi Group Ltd making?

Current yearPrevious yearGrowGrow %
Making money$996.9k$374.7k$622.2k62.4%
Net Profit Margin13.6%5.2%--

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

2.3. Financial Health of Eumundi Group Ltd (5 min.)




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




  Industry Rankings (Lodging)  


Richest
#99 / 141

Most Revenue
#106 / 141

Most Profit
#71 / 141
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Eumundi Group Ltd?

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

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

Speculation

The Price per Share of Eumundi Group Ltd is A$1.14. 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 Eumundi Group Ltd.
  • 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 Eumundi Group Ltd, 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 A$1.39. Based on the TTM, the Book Value Change Per Share is A$0.03 per quarter. Based on the YOY, the Book Value Change Per Share is A$0.03 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 A$0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Eumundi Group Ltd.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 A$% of Price per ShareA$% of Price per ShareA$% of Price per ShareA$% of Price per ShareA$% of Price per Share
Usd Eps0.032.5%0.021.8%0.010.7%0.011.1%0.011.0%
Usd Book Value Change Per Share0.032.6%0.021.7%0.021.5%0.021.7%0.011.3%
Usd Dividend Per Share0.000.1%0.000.1%0.000.1%0.000.1%0.000.1%
Usd Total Gains Per Share0.032.7%0.021.8%0.021.6%0.021.7%0.021.4%
Usd Price Per Share0.80-0.78-0.75-0.69-0.53-
Price to Earnings Ratio7.03-10.76--5.68-7.12-9.53-
Price-to-Total Gains Ratio25.59-184.92-435.97-498.12-395.86-
Price to Book Ratio0.85-0.84-0.85-0.98-0.83-
Price-to-Total Gains Ratio25.59-184.92-435.97-498.12-395.86-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.771324
Number of shares1296
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.020.02
Usd Total Gains Per Share0.020.02
Gains per Quarter (1296 shares)26.5025.58
Gains per Year (1296 shares)106.01102.32
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
17999639992
2131992027198194
32029830810297296
42739741413396398
53349752017495500
64059662620594602
74769573223693704
85479483827792806
96089494430891908
10679931050339901010

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 Share3.00.00.0100.0%9.02.00.081.8%15.04.00.078.9%35.04.00.089.7%86.020.032.062.3%
Book Value Change Per Share2.00.01.066.7%5.01.05.045.5%8.03.08.042.1%17.04.018.043.6%40.018.080.029.0%
Dividend per Share3.00.00.0100.0%11.00.00.0100.0%16.00.03.084.2%32.00.07.082.1%36.00.0102.026.1%
Total Gains per Share3.00.00.0100.0%10.01.00.090.9%15.02.02.078.9%33.02.04.084.6%58.016.064.042.0%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

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

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--0.0440.028+55%0.026+70%0.028+55%0.022+102%
Book Value Per Share--1.3861.357+2%1.309+6%1.076+29%0.893+55%
Current Ratio--0.7460.731+2%0.418+78%0.742+1%1.129-34%
Debt To Asset Ratio--0.3740.385-3%0.415-10%0.440-15%0.402-7%
Debt To Equity Ratio--0.5970.626-5%0.710-16%0.908-34%0.815-27%
Dividend Per Share--0.0020.002+17%0.001+84%0.001+137%0.002+5%
Eps--0.0420.031+37%0.011+265%0.018+127%0.017+148%
Free Cash Flow Per Share--0.0360.032+11%0.011+215%0.011+227%0.006+486%
Free Cash Flow To Equity Per Share--0.001-0.002+283%-0.001+186%0.008-86%0.014-91%
Gross Profit Margin--1.0000.839+19%1.088-8%1.040-4%0.821+22%
Intrinsic Value_10Y_max--2.562--------
Intrinsic Value_10Y_min--0.544--------
Intrinsic Value_1Y_max--0.115--------
Intrinsic Value_1Y_min--0.030--------
Intrinsic Value_3Y_max--0.453--------
Intrinsic Value_3Y_min--0.111--------
Intrinsic Value_5Y_max--0.922--------
Intrinsic Value_5Y_min--0.216--------
Market Cap54931128.000-4%56858536.00055252362.667+3%53365109.000+7%49453231.579+15%37391715.200+52%
Net Profit Margin--0.1780.136+31%0.052+241%0.102+75%0.104+72%
Operating Margin--0.2360.222+6%0.193+22%0.131+80%0.155+52%
Operating Ratio--0.7640.783-2%0.844-9%0.747+2%0.683+12%
Pb Ratio0.822-4%0.8510.845+1%0.846+1%0.979-13%0.829+3%
Pe Ratio6.792-4%7.03010.756-35%-5.685+181%7.123-1%9.534-26%
Price Per Share1.140-4%1.1801.147+3%1.108+7%1.026+15%0.776+52%
Price To Free Cash Flow Ratio8.026-4%8.3089.743-15%24.732-66%10.153-18%3.581+132%
Price To Total Gains Ratio24.721-4%25.589184.920-86%435.969-94%498.120-95%395.865-94%
Quick Ratio--0.3650.348+5%0.224+63%0.386-6%0.425-14%
Return On Assets--0.0190.014+37%0.005+284%0.008+123%0.010+99%
Return On Equity--0.0300.022+35%0.009+250%0.017+74%0.019+61%
Total Gains Per Share--0.0460.030+53%0.027+71%0.029+58%0.024+93%
Usd Book Value--45199586.40044246031.467+2%42687708.900+6%35093675.172+29%29122841.771+55%
Usd Book Value Change Per Share--0.0300.019+55%0.017+70%0.019+55%0.015+102%
Usd Book Value Per Share--0.9380.918+2%0.886+6%0.728+29%0.604+55%
Usd Dividend Per Share--0.0020.001+17%0.001+84%0.001+137%0.001+5%
Usd Eps--0.0280.021+37%0.008+265%0.012+127%0.011+148%
Usd Free Cash Flow--1157662.6001038468.233+11%368070.400+215%354217.976+227%197541.212+486%
Usd Free Cash Flow Per Share--0.0240.022+11%0.008+215%0.007+227%0.004+486%
Usd Free Cash Flow To Equity Per Share--0.001-0.001+283%-0.001+186%0.006-86%0.009-91%
Usd Market Cap37166401.205-4%38470485.45837383748.580+3%36106832.749+7%33460056.486+15%25299234.504+52%
Usd Price Per Share0.771-4%0.7980.776+3%0.749+7%0.694+15%0.525+52%
Usd Profit--1368084.523996969.874+37%374751.825+265%566705.880+141%475857.967+187%
Usd Revenue--7667231.2007129672.500+8%6488255.700+18%5120918.321+50%4407767.083+74%
Usd Total Gains Per Share--0.0310.020+53%0.018+71%0.020+58%0.016+93%
 EOD+4 -4MRQTTM+33 -3YOY+31 -55Y+29 -710Y+27 -9

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-156.792
Price to Book Ratio (EOD)Between0-10.822
Net Profit Margin (MRQ)Greater than00.178
Operating Margin (MRQ)Greater than00.236
Quick Ratio (MRQ)Greater than10.365
Current Ratio (MRQ)Greater than10.746
Debt to Asset Ratio (MRQ)Less than10.374
Debt to Equity Ratio (MRQ)Less than10.597
Return on Equity (MRQ)Greater than0.150.030
Return on Assets (MRQ)Greater than0.050.019
Total6/10 (60.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5057.444
Ma 20Greater thanMa 501.134
Ma 50Greater thanMa 1001.133
Ma 100Greater thanMa 2001.147
OpenGreater thanClose1.140
Total3/5 (60.0%)

4. In-depth Analysis

4.1 About Eumundi Group Ltd

Eumundi Group Limited engages in the hotel operation and property investment businesses in Australia. The company owns and operates public hotels with bar, bistro, and gaming facilities; conducts commercial and retail liquor sales through owned and leased premises; and owns hotel and commercial retail real estate lease, as well as operates the Ashmore Tavern, Aspley central Taverns, and Quench Liquor hotels. It also owns and leases investment property assets to retail and hotel tenants. In addition, it operates Aspley Central Property, The Plough Inn, and Court House Hotel properties. The company was incorporated in 1989 and is headquartered in Ashmore, Australia.

Fundamental data was last updated by Penke on 2024-08-31 08:31:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is less efficient 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 efficient.
The company is efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is unable 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.

4.2.2. Valuation Summary

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

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Eumundi Group Ltd earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Eumundi Group Ltd to the Lodging industry mean.
  • A Net Profit Margin of 17.8% means that $0.18 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Eumundi Group Ltd:

  • The MRQ is 17.8%. The company is making a huge profit. +2
  • The TTM is 13.6%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ17.8%TTM13.6%+4.2%
TTM13.6%YOY5.2%+8.4%
TTM13.6%5Y10.2%+3.4%
5Y10.2%10Y10.4%-0.2%
Compared to industry (Lodging)
PeriodCompanyIndustry (mean)+/- 
MRQ17.8%5.2%+12.6%
TTM13.6%4.9%+8.7%
YOY5.2%3.6%+1.6%
5Y10.2%-10.4%+20.6%
10Y10.4%-2.8%+13.2%
4.3.1.2. Return on Assets

Shows how efficient Eumundi Group Ltd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Eumundi Group Ltd to the Lodging industry mean.
  • 1.9% Return on Assets means that Eumundi Group Ltd generated $0.02 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Eumundi Group Ltd:

  • The MRQ is 1.9%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.4%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.9%TTM1.4%+0.5%
TTM1.4%YOY0.5%+0.9%
TTM1.4%5Y0.8%+0.5%
5Y0.8%10Y1.0%-0.1%
Compared to industry (Lodging)
PeriodCompanyIndustry (mean)+/- 
MRQ1.9%0.6%+1.3%
TTM1.4%0.6%+0.8%
YOY0.5%0.5%0.0%
5Y0.8%-0.1%+0.9%
10Y1.0%0.5%+0.5%
4.3.1.3. Return on Equity

Shows how efficient Eumundi Group Ltd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Eumundi Group Ltd to the Lodging industry mean.
  • 3.0% Return on Equity means Eumundi Group Ltd generated $0.03 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Eumundi Group Ltd:

  • The MRQ is 3.0%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.2%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ3.0%TTM2.2%+0.8%
TTM2.2%YOY0.9%+1.4%
TTM2.2%5Y1.7%+0.5%
5Y1.7%10Y1.9%-0.1%
Compared to industry (Lodging)
PeriodCompanyIndustry (mean)+/- 
MRQ3.0%1.1%+1.9%
TTM2.2%1.0%+1.2%
YOY0.9%1.1%-0.2%
5Y1.7%-0.4%+2.1%
10Y1.9%0.9%+1.0%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Eumundi Group Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Eumundi Group Ltd is operating .

  • Measures how much profit Eumundi Group Ltd 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 Eumundi Group Ltd to the Lodging industry mean.
  • An Operating Margin of 23.6% means the company generated $0.24  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Eumundi Group Ltd:

  • The MRQ is 23.6%. The company is operating efficient. +1
  • The TTM is 22.2%. The company is operating efficient. +1
Trends
Current periodCompared to+/- 
MRQ23.6%TTM22.2%+1.4%
TTM22.2%YOY19.3%+2.9%
TTM22.2%5Y13.1%+9.1%
5Y13.1%10Y15.5%-2.3%
Compared to industry (Lodging)
PeriodCompanyIndustry (mean)+/- 
MRQ23.6%15.2%+8.4%
TTM22.2%9.2%+13.0%
YOY19.3%9.1%+10.2%
5Y13.1%-4.6%+17.7%
10Y15.5%2.3%+13.2%
4.3.2.2. Operating Ratio

Measures how efficient Eumundi Group Ltd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Lodging industry mean).
  • An Operation Ratio of 0.76 means that the operating costs are $0.76 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Eumundi Group Ltd:

  • The MRQ is 0.764. The company is efficient in keeping operating costs low. +1
  • The TTM is 0.783. The company is efficient in keeping operating costs low. +1
Trends
Current periodCompared to+/- 
MRQ0.764TTM0.783-0.019
TTM0.783YOY0.844-0.061
TTM0.7835Y0.747+0.036
5Y0.74710Y0.683+0.064
Compared to industry (Lodging)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7641.318-0.554
TTM0.7831.209-0.426
YOY0.8441.096-0.252
5Y0.7471.409-0.662
10Y0.6831.226-0.543
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Eumundi Group Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Eumundi Group Ltd is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Lodging industry mean).
  • A Current Ratio of 0.75 means the company has $0.75 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Eumundi Group Ltd:

  • The MRQ is 0.746. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.731. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.746TTM0.731+0.015
TTM0.731YOY0.418+0.313
TTM0.7315Y0.742-0.011
5Y0.74210Y1.129-0.387
Compared to industry (Lodging)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7461.104-0.358
TTM0.7311.124-0.393
YOY0.4181.092-0.674
5Y0.7421.259-0.517
10Y1.1291.292-0.163
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Eumundi Group Ltd to the Lodging industry mean.
  • A Quick Ratio of 0.36 means the company can pay off $0.36 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Eumundi Group Ltd:

  • The MRQ is 0.365. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.348. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.365TTM0.348+0.017
TTM0.348YOY0.224+0.124
TTM0.3485Y0.386-0.038
5Y0.38610Y0.425-0.039
Compared to industry (Lodging)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3650.248+0.117
TTM0.3480.354-0.006
YOY0.2240.569-0.345
5Y0.3860.651-0.265
10Y0.4250.788-0.363
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Eumundi Group Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Eumundi Group Ltd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Eumundi Group Ltd to Lodging industry mean.
  • A Debt to Asset Ratio of 0.37 means that Eumundi Group Ltd assets are financed with 37.4% credit (debt) and the remaining percentage (100% - 37.4%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Eumundi Group Ltd:

  • The MRQ is 0.374. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.385. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.374TTM0.385-0.011
TTM0.385YOY0.415-0.030
TTM0.3855Y0.440-0.055
5Y0.44010Y0.402+0.038
Compared to industry (Lodging)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3740.481-0.107
TTM0.3850.479-0.094
YOY0.4150.494-0.079
5Y0.4400.476-0.036
10Y0.4020.464-0.062
4.5.4.2. Debt to Equity Ratio

Measures if Eumundi Group Ltd is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Eumundi Group Ltd to the Lodging industry mean.
  • A Debt to Equity ratio of 59.7% means that company has $0.60 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Eumundi Group Ltd:

  • The MRQ is 0.597. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.626. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.597TTM0.626-0.029
TTM0.626YOY0.710-0.084
TTM0.6265Y0.908-0.282
5Y0.90810Y0.815+0.093
Compared to industry (Lodging)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5970.837-0.240
TTM0.6260.869-0.243
YOY0.7100.969-0.259
5Y0.9080.882+0.026
10Y0.8150.907-0.092
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings Eumundi Group Ltd generates.

  • Above 15 is considered overpriced but always compare Eumundi Group Ltd to the Lodging industry mean.
  • A PE ratio of 7.03 means the investor is paying $7.03 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Eumundi Group Ltd:

  • The EOD is 6.792. Based on the earnings, the company is cheap. +2
  • The MRQ is 7.030. Based on the earnings, the company is cheap. +2
  • The TTM is 10.756. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD6.792MRQ7.030-0.238
MRQ7.030TTM10.756-3.726
TTM10.756YOY-5.685+16.440
TTM10.7565Y7.123+3.633
5Y7.12310Y9.534-2.411
Compared to industry (Lodging)
PeriodCompanyIndustry (mean)+/- 
EOD6.79212.581-5.789
MRQ7.03012.333-5.303
TTM10.75613.773-3.017
YOY-5.6852.139-7.824
5Y7.1234.041+3.082
10Y9.53416.723-7.189
4.6.2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Eumundi Group Ltd:

  • The EOD is 8.026. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 8.308. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 9.743. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD8.026MRQ8.308-0.282
MRQ8.308TTM9.743-1.435
TTM9.743YOY24.732-14.989
TTM9.7435Y10.153-0.410
5Y10.15310Y3.581+6.572
Compared to industry (Lodging)
PeriodCompanyIndustry (mean)+/- 
EOD8.0267.677+0.349
MRQ8.3088.101+0.207
TTM9.7436.895+2.848
YOY24.7325.165+19.567
5Y10.1532.090+8.063
10Y3.5810.824+2.757
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio

Measures if the stock price of Eumundi Group Ltd is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Lodging industry mean).
  • A PB ratio of 0.85 means the investor is paying $0.85 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Eumundi Group Ltd:

  • The EOD is 0.822. Based on the equity, the company is cheap. +2
  • The MRQ is 0.851. Based on the equity, the company is cheap. +2
  • The TTM is 0.845. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.822MRQ0.851-0.029
MRQ0.851TTM0.845+0.006
TTM0.845YOY0.846-0.001
TTM0.8455Y0.979-0.134
5Y0.97910Y0.829+0.150
Compared to industry (Lodging)
PeriodCompanyIndustry (mean)+/- 
EOD0.8221.050-0.228
MRQ0.8511.101-0.250
TTM0.8451.119-0.274
YOY0.8461.062-0.216
5Y0.9791.100-0.121
10Y0.8291.420-0.591
4.6.2. Total Gains per Share

4.7 Holders & Insider Transactions

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

3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Reversals in quarterly reports

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

 2023-03-312023-06-302023-09-302023-12-312024-06-30
Total Other Income Expense Net -2,051-1,838-3,8883,351-538-153-69071121



5.2. Latest Balance Sheet

Balance Sheet of 2024-06-30. All numbers in thousands.

Summary
Total Assets106,715
Total Liabilities39,911
Total Stockholder Equity66,804
 As reported
Total Liabilities 39,911
Total Stockholder Equity+ 66,804
Total Assets = 106,715

Assets

Total Assets106,715
Total Current Assets3,431
Long-term Assets103,284
Total Current Assets
Cash And Cash Equivalents 1,431
Short-term Investments 30
Net Receivables 186
Inventory 1,387
Other Current Assets 397
Total Current Assets  (as reported)3,431
Total Current Assets  (calculated)3,431
+/-0
Long-term Assets
Property Plant Equipment 53,765
Long-term Assets Other 2,419
Long-term Assets  (as reported)103,284
Long-term Assets  (calculated)56,184
+/- 47,100

Liabilities & Shareholders' Equity

Total Current Liabilities4,600
Long-term Liabilities35,311
Total Stockholder Equity66,804
Total Current Liabilities
Short-term Debt 144
Accounts payable 3,502
Other Current Liabilities 590
Total Current Liabilities  (as reported)4,600
Total Current Liabilities  (calculated)4,236
+/- 364
Long-term Liabilities
Long-term Liabilities  (as reported)35,311
Long-term Liabilities  (calculated)0
+/- 35,311
Total Stockholder Equity
Common Stock33,080
Retained Earnings 12,596
Other Stockholders Equity 21,128
Total Stockholder Equity (as reported)66,804
Total Stockholder Equity (calculated)66,804
+/-0
Other
Cash and Short Term Investments 1,461
Common Stock Shares Outstanding 47,494
Current Deferred Revenue364
Liabilities and Stockholders Equity 106,715
Net Debt 25,182
Net Working Capital -1,169
Short Long Term Debt Total 26,613



5.3. Balance Sheets Structured

All numbers in thousands.

 Trend2024-06-302023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-311993-12-311993-09-301993-06-301993-03-311992-12-311992-09-301992-06-301992-03-311991-12-311991-09-301991-06-301991-03-311990-12-311990-09-301990-06-301990-03-311989-12-31
> Total 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
7,324
0
0
0
0
0
0
0
9,228
0
0
9,649
9,649
9,818
9,818
9,424
9,423
9,646
9,646
9,273
9,273
9,855
9,855
9,554
9,554
10,035
10,035
46,839
46,839
49,703
49,703
45,259
45,652
40,315
40,315
43,732
43,732
43,010
43,010
63,877
63,877
67,859
67,859
69,984
69,984
69,398
69,398
62,722
65,757
59,016
59,016
55,843
55,843
55,363
55,363
55,684
55,684
54,668
54,668
51,719
51,719
53,108
53,108
50,904
50,904
53,109
53,109
52,888
52,888
54,276
54,276
41,506
41,506
41,937
41,937
45,431
45,431
50,066
50,066
49,682
49,682
65,257
65,257
67,007
67,007
68,780
68,780
73,778
73,778
77,734
77,734
68,905
68,905
74,597
74,597
81,774
81,774
91,780
91,780
103,120
103,120
109,595
109,595
106,180
106,180
106,107
106,107
106,715
106,715106,107106,107106,180106,180109,595109,595103,120103,12091,78091,78081,77481,77474,59774,59768,90568,90577,73477,73473,77873,77868,78068,78067,00767,00765,25765,25749,68249,68250,06650,06645,43145,43141,93741,93741,50641,50654,27654,27652,88852,88853,10953,10950,90450,90453,10853,10851,71951,71954,66854,66855,68455,68455,36355,36355,84355,84359,01659,01665,75762,72269,39869,39869,98469,98467,85967,85963,87763,87743,01043,01043,73243,73240,31540,31545,65245,25949,70349,70346,83946,83910,03510,0359,5549,5549,8559,8559,2739,2739,6469,6469,4239,4249,8189,8189,6499,649009,22800000007,324000000000000000000000000000000
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,116
0
0
0
0
0
0
0
1,396
0
0
0
1,720
0
0
0
1,862
0
0
0
1,985
0
0
0
2,414
0
0
0
2,998
0
0
0
3,368
0
0
0
3,776
0
0
0
4,508
0
0
0
3,453
0
0
0
3,480
0
0
0
3,115
0
0
0
3,692
0
0
0
2,358
3,148
3,148
3,357
3,357
3,817
3,817
3,539
3,539
16,915
16,915
3,502
3,502
3,703
3,703
3,586
3,586
3,279
3,279
3,011
3,011
3,170
3,170
2,735
2,735
3,434
3,434
2,823
2,823
3,871
3,871
2,621
2,621
4,126
4,126
3,158
3,158
3,342
3,342
3,874
3,874
4,120
4,120
3,510
3,510
3,457
3,457
3,431
3,4313,4573,4573,5103,5104,1204,1203,8743,8743,3423,3423,1583,1584,1264,1262,6212,6213,8713,8712,8232,8233,4343,4342,7352,7353,1703,1703,0113,0113,2793,2793,5863,5863,7033,7033,5023,50216,91516,9153,5393,5393,8173,8173,3573,3573,1483,1482,3580003,6920003,1150003,4800003,4530004,5080003,7760003,3680002,9980002,4140001,9850001,8620001,7200001,39600000001,116000000000000000000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
399
0
0
0
0
0
0
0
457
0
0
0
596
0
0
0
683
0
0
0
811
0
0
0
1,165
0
0
0
1,022
0
0
0
2,060
0
0
0
2,447
0
0
0
2,474
0
0
0
1,256
0
0
0
1,259
0
0
0
751
0
0
0
937
0
0
0
684
977
977
972
972
1,240
1,240
1,401
1,401
1,410
1,410
1,449
1,449
1,414
1,414
1,512
1,512
1,253
1,253
838
838
1,072
1,072
983
983
1,175
1,175
954
954
1,726
1,726
693
693
1,367
1,367
1,468
1,468
1,247
1,247
1,831
1,831
1,781
1,781
1,606
1,606
1,382
1,382
1,431
1,4311,3821,3821,6061,6061,7811,7811,8311,8311,2471,2471,4681,4681,3671,3676936931,7261,7269549541,1751,1759839831,0721,0728388381,2531,2531,5121,5121,4141,4141,4491,4491,4101,4101,4011,4011,2401,2409729729779776840009370007510001,2590001,2560002,4740002,4470002,0600001,0220001,1650008110006830005960004570000000399000000000000000000000000000000
       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
113
0
0
0
41
0
0
0
41
0
0
0
41
0
0
0
135
0
0
0
538
0
0
0
101
0
0
0
239
0
0
0
0
0
0
0
0
0
0
0
48
39
39
80
36
35
35
40
0
0
0
92
0
0
0
96
0
0
0
44
44
0
0
53
53
0
0
60
60
0
0
19
19
0
0
29
29
0
0
196
196
0
0
39
39
0
0
30
3000393900196196002929001919006060005353004444000960009200040353536803939480000000000023900010100053800013500041000410004100011300000000000000000000000000000000000000000000000000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
122
0
0
0
0
0
0
0
132
0
0
246
201
153
153
255
255
292
292
171
171
328
328
123
122
154
154
353
353
300
300
214
214
576
576
279
279
306
306
313
313
517
517
406
406
417
417
480
441
391
391
455
412
537
537
1,071
1,043
1,998
1,998
100
100
380
380
395
395
146
146
169
169
107
107
211
211
248
248
183
183
215
215
304
304
229
229
179
179
240
240
323
305
298
298
731
347
989
989
188
188
188
188
222
222
418
418
175
224
242
242
186
1862422422241754184182222221881881881889899893477312982983053232402401791792292293043042152151831832482482112111071071691691461463953953803801001001,9981,9981,0431,071537537412455391391441480417417406406517517313313306306279279576576214214300300353353154154122123328328171171292292255255153153201246001320000000122000000000000000000000000000000
       Other Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
36
0
0
0
0
0
0
0
15
0
0
0
10
79
79
0
150
133
133
68
57
207
207
126
126
687
687
375
20
433
433
54
289
120
120
116
116
152
152
73
12
146
146
100
10
262
262
197
10
427
427
313
153
422
422
333
153
386
386
203
54
326
326
318
44
407
407
332
40
13,536
13,536
303
92
391
391
341
96
324
324
334
44
336
336
255
53
370
370
335
60
331
331
0
411
360
360
312
283
434
434
290
335
326
326
358
309
375
375
397
3973753753093583263263352904344342833123603604110331331603353703705325533633644334324324963413913919230313,53613,5364033240740744318326326542033863861533334224221533134274271019726226210100146146127315215211611612012028954433433203756876871261262072075768133133150079791000015000000036000000000000000000000000000000
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6,208
0
0
0
0
0
0
0
7,832
0
0
0
7,929
0
0
0
7,562
0
0
0
7,288
0
0
0
7,139
0
0
0
43,841
0
0
0
42,284
0
0
0
39,956
0
0
0
59,369
0
0
0
66,531
0
0
0
62,277
0
0
0
52,728
0
0
0
51,992
0
0
0
49,361
9,599
9,599
10,011
47,547
10,244
10,244
24,765
49,349
24,761
24,761
25,404
38,004
25,645
25,645
28,145
41,845
33,087
33,087
32,971
46,671
34,458
34,458
33,272
64,272
33,838
33,838
37,435
70,955
39,457
39,457
33,501
66,284
35,942
35,942
43,074
78,616
43,082
43,082
51,091
99,246
105,475
105,475
102,670
102,670
102,650
102,650
103,284
103,284102,650102,650102,670102,670105,475105,47599,24651,09143,08243,08278,61643,07435,94235,94266,28433,50139,45739,45770,95537,43533,83833,83864,27233,27234,45834,45846,67132,97133,08733,08741,84528,14525,64525,64538,00425,40424,76124,76149,34924,76510,24410,24447,54710,0119,5999,59949,36100051,99200052,72800062,27700066,53100059,36900039,95600042,28400043,8410007,1390007,2880007,5620007,9290007,83200000006,208000000000000000000000000000000
       Property Plant Equipment 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6,104
0
0
0
0
0
0
0
6,399
0
0
6,381
6,381
6,250
6,250
6,183
6,183
6,169
6,169
6,085
6,085
6,012
6,012
5,954
5,954
6,100
6,100
12,708
12,708
14,630
14,630
11,271
11,271
11,311
11,311
11,833
11,833
11,813
11,813
13,616
13,616
13,657
13,657
12,292
15,792
14,104
14,104
10,200
10,200
10,212
10,212
7,783
7,783
7,774
7,774
9,030
9,030
8,946
8,946
8,892
8,892
9,489
9,489
9,917
9,917
9,688
9,688
24,217
24,217
24,214
24,214
24,857
24,857
25,099
25,099
27,600
27,600
32,544
32,544
32,429
32,429
33,917
33,917
32,732
32,732
33,299
33,299
35,628
35,628
37,651
37,651
31,696
31,696
34,138
34,138
40,704
40,704
40,713
40,713
48,723
48,723
53,502
53,502
53,900
53,900
53,900
53,900
53,765
53,76553,90053,90053,90053,90053,50253,50248,72348,72340,71340,71340,70440,70434,13834,13831,69631,69637,65137,65135,62835,62833,29933,29932,73232,73233,91733,91732,42932,42932,54432,54427,60027,60025,09925,09924,85724,85724,21424,21424,21724,2179,6889,6889,9179,9179,4899,4898,8928,8928,9468,9469,0309,0307,7747,7747,7837,78310,21210,21210,20010,20014,10414,10415,79212,29213,65713,65713,61613,61611,81311,81311,83311,83311,31111,31111,27111,27114,63014,63012,70812,7086,1006,1005,9545,9546,0126,0126,0856,0856,1696,1696,1836,1836,2506,2506,3816,381006,39900000006,104000000000000000000000000000000
       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
33,520
0
0
0
32,700
0
0
0
35,535
0
0
0
48,150
0
0
0
46,349
0
0
0
00046,34900048,15000035,53500032,70000033,5200000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
104
0
0
0
0
0
0
0
102
0
0
100
100
100
100
98
98
97
97
97
97
96
96
95
95
96
96
98
98
96
96
89
89
88
88
87
87
86
86
85
85
2,009
2,009
5,382
1,882
1,751
1,751
1,078
4,113
978
978
896
896
77
77
76
76
75
75
74
74
73
73
72
72
549
549
548
548
547
547
547
547
546
546
545
545
543
543
542
542
541
541
540
540
539
539
1,807
1,807
1,806
1,806
1,805
1,805
1,804
1,804
2,370
2,370
2,369
2,369
2,368
2,368
2,419
2,419
2,419
2,419
2,419
2,419
0
02,4192,4192,4192,4192,4192,4192,3682,3682,3692,3692,3702,3701,8041,8041,8051,8051,8061,8061,8071,8075395395405405415415425425435435455455465465475475475475485485495497272737374747575767677778968969789784,1131,0781,7511,7511,8825,3822,0092,0098585868687878888898996969898969695959696979797979898100100100100001020000000104000000000000000000000000000000
       Other 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
1,549
1,549
1,595
1,595
1,378
1,378
1,259
1,259
1,203
1,203
1,119
1,119
1,185
1,185
1,092
1,092
31,133
31,133
31,011
31,011
30,855
31,013
26,090
26,090
28,123
28,123
28,060
28,060
45,753
45,753
49,898
49,898
54,239
50,739
51,488
51,488
49,042
52,077
45,017
45,017
44,945
44,945
44,233
44,233
42,962
42,962
41,277
41,277
40,469
40,469
40,361
40,361
37,536
37,630
39,048
39,048
24,584
25,132
12,600
12,600
12,600
13,147
12,589
12,589
13,700
14,245
13,700
13,700
13,700
14,242
27,629
27,629
31,000
31,000
31,508
31,508
33,520
33,520
34,406
34,406
32,783
32,783
34,529
34,529
35,542
35,542
45,356
45,356
48,155
48,155
49,554
49,554
46,351
46,351
0
0
0
00046,35146,35149,55449,55448,15548,15545,35645,35635,54235,54234,52934,52932,78332,78334,40634,40633,52033,52031,50831,50831,00031,00027,62927,62914,24213,70013,70013,70014,24513,70012,58912,58913,14712,60012,60012,60025,13224,58439,04839,04837,63037,53640,36140,36140,46940,46941,27741,27742,96242,96244,23344,23344,94544,94545,01745,01752,07749,04251,48851,48850,73954,23949,89849,89845,75345,75328,06028,06028,12328,12326,09026,09031,01330,85531,01131,01131,13331,1331,0921,0921,1851,1851,1191,1191,2031,2031,2591,2591,3781,3781,5951,5951,5491,54900000000000000000000000000000000000000000
> Total 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
8,176
0
0
0
0
0
0
0
7,542
0
0
5,278
5,278
5,170
5,170
4,528
4,528
4,608
4,608
4,266
4,266
4,531
4,531
4,362
4,362
4,516
4,516
34,249
34,249
32,293
32,293
26,727
27,430
19,899
19,899
20,494
20,494
19,175
19,175
36,598
36,598
38,270
38,270
43,853
43,853
47,300
47,300
44,821
45,731
44,131
44,131
43,290
43,290
39,482
39,482
38,164
38,164
36,710
36,710
34,026
34,026
34,330
34,330
33,992
33,992
28,077
28,077
26,906
26,906
26,376
26,376
12,880
12,880
12,748
12,748
13,496
13,496
13,657
13,657
13,461
13,461
28,439
28,439
28,454
28,454
28,801
28,801
32,814
32,814
35,842
35,842
32,730
32,730
35,380
35,380
37,023
37,023
43,086
43,086
45,381
45,381
46,123
46,123
43,469
43,469
41,417
41,417
39,911
39,91141,41741,41743,46943,46946,12346,12345,38145,38143,08643,08637,02337,02335,38035,38032,73032,73035,84235,84232,81432,81428,80128,80128,45428,45428,43928,43913,46113,46113,65713,65713,49613,49612,74812,74812,88012,88026,37626,37626,90626,90628,07728,07733,99233,99234,33034,33034,02634,02636,71036,71038,16438,16439,48239,48243,29043,29044,13144,13145,73144,82147,30047,30043,85343,85338,27038,27036,59836,59819,17519,17520,49420,49419,89919,89927,43026,72732,29332,29334,24934,2494,5164,5164,3624,3624,5314,5314,2664,2664,6084,6084,5284,5285,1705,1705,2785,278007,54200000008,176000000000000000000000000000000
   > Total Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,463
0
0
0
0
0
0
0
5,064
0
0
5,091
5,091
5,028
5,028
4,438
4,438
4,489
4,489
4,137
4,137
4,400
4,400
1,514
1,513
1,776
1,776
6,300
6,300
4,656
4,656
2,430
2,915
2,542
2,542
2,447
2,447
3,758
3,758
2,621
2,621
3,291
3,291
2,791
2,791
2,845
2,845
26,015
26,015
26,543
26,543
25,418
25,418
3,096
3,096
2,920
2,920
2,960
2,960
2,676
2,676
3,380
3,380
2,253
2,253
2,363
2,363
2,582
2,582
2,856
2,856
2,782
2,782
3,068
3,068
3,404
3,404
3,204
3,204
2,873
2,873
2,999
2,999
2,879
2,879
5,065
5,065
3,652
3,652
3,473
3,473
2,677
2,677
4,867
4,867
4,220
4,220
4,492
4,492
5,695
5,695
35,386
35,386
4,877
4,877
4,781
4,781
4,600
4,6004,7814,7814,8774,87735,38635,3865,6955,6954,4924,4924,2204,2204,8674,8672,6772,6773,4733,4733,6523,6525,0655,0652,8792,8792,9992,9992,8732,8733,2043,2043,4043,4043,0683,0682,7822,7822,8562,8562,5822,5822,3632,3632,2532,2533,3803,3802,6762,6762,9602,9602,9202,9203,0963,09625,41825,41826,54326,54326,01526,0152,8452,8452,7912,7913,2913,2912,6212,6213,7583,7582,4472,4472,5422,5422,9152,4304,6564,6566,3006,3001,7761,7761,5131,5144,4004,4004,1374,1374,4894,4894,4384,4385,0285,0285,0915,091005,06400000005,463000000000000000000000000000000
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
200
0
0
0
0
0
0
0
348
0
0
0
4,268
0
0
0
3,452
0
0
0
3,219
0
0
0
301
0
0
0
4,537
0
0
0
1,278
0
0
0
834
0
0
0
800
0
0
0
600
0
0
0
23,686
0
0
0
23,211
0
0
0
868
0
0
0
870
0
0
0
36
0
0
0
0
0
0
0
0
0
0
0
0
7,532
7,532
7,765
7,765
22,131
22,131
21,587
21,587
1,545
1,545
0
133
0
0
0
141
0
0
0
217
0
0
227
227
29,625
29,817
0
192
0
153
144
1441530192029,81729,6252272270021700014100013301,5451,54521,58721,58722,13122,1317,7657,7657,5327,5320000000000003600087000086800023,21100023,6860006000008000008340001,2780004,5370003010003,2190003,4520004,2680003480000000200000000000000000000000000000000
       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
7,532
7,532
7,765
7,765
22,131
22,131
21,587
21,587
1,545
1,545
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000001,5451,54521,58721,58722,13122,1317,7657,7657,5327,53200000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
625
0
0
0
0
0
0
0
756
0
0
755
755
1,194
1,194
897
897
1,090
1,090
868
868
1,198
1,198
1,122
1,122
1,386
1,386
1,496
1,496
0
0
566
992
0
0
589
589
1,223
1,223
1,619
1,619
2,138
2,138
1,875
1,875
2,362
2,362
1,543
1,543
1,910
1,910
1,918
1,918
1,948
1,948
1,874
1,874
1,782
1,782
1,012
1,488
2,130
2,130
1,355
1,355
1,993
1,993
1,616
1,616
2,361
2,361
1,627
1,627
2,480
2,480
2,033
2,033
2,761
2,761
1,607
1,607
2,605
2,605
1,507
1,507
3,119
3,119
2,354
2,363
2,913
2,913
1,202
1,202
4,204
4,204
2,182
2,182
3,523
3,523
2,568
2,568
4,401
4,401
1,871
1,871
3,708
3,708
3,502
3,5023,7083,7081,8711,8714,4014,4012,5682,5683,5233,5232,1822,1824,2044,2041,2021,2022,9132,9132,3632,3543,1193,1191,5071,5072,6052,6051,6071,6072,7612,7612,0332,0332,4802,4801,6271,6272,3612,3611,6161,6161,9931,9931,3551,3552,1302,1301,4881,0121,7821,7821,8741,8741,9481,9481,9181,9181,9101,9101,5431,5432,3622,3621,8751,8752,1382,1381,6191,6191,2231,22358958900992566001,4961,4961,3861,3861,1221,1221,1981,1988688681,0901,0908978971,1941,194755755007560000000625000000000000000000000000000000
       Other Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
37
0
0
0
0
0
0
0
4,308
0
0
69
4,336
70
70
90
90
45
45
51
51
59
59
91
91
92
92
267
128
2,014
2,014
586
112
1,751
1,751
1,024
145
185
185
202
141
353
353
316
262
283
283
786
285
307
307
289
289
148
148
178
178
306
306
794
204
1,250
1,250
898
898
370
370
966
966
495
495
1,155
1,155
588
588
1,371
1,371
443
443
1,266
1,266
394
394
1,372
1,372
1,946
1,946
1,298
1,156
560
560
1,475
1,334
663
663
2,038
1,821
969
969
3,127
3,127
1,360
676
3,006
3,006
1,073
610
590
5906101,0733,0063,0066761,3603,1273,1279699691,8212,0386636631,3341,4755605601,1561,2981,9461,9461,3721,3723943941,2661,2664434431,3711,3715885881,1551,1554954959669663703708988981,2501,2502047943063061781781481482892893073072857862832832623163533531412021851851451,0241,7511,7511125862,0142,01412826792929191595951514545909070704,33669004,308000000037000000000000000000000000000000
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,713
0
0
0
0
0
0
0
2,478
0
0
0
187
0
0
0
90
0
0
0
129
0
0
0
2,848
0
0
0
27,949
0
0
0
24,515
0
0
0
18,047
0
0
0
33,977
0
0
0
41,062
0
0
0
19,716
0
0
0
17,872
0
0
0
35,244
0
0
0
31,350
30,950
30,950
31,739
31,739
25,715
25,715
24,324
24,324
23,140
23,140
9,679
10,098
9,330
9,330
8,734
10,092
7,532
7,532
7,765
10,588
22,131
22,131
21,587
25,575
19,962
19,962
25,034
29,162
28,008
28,008
27,824
30,053
27,473
27,473
27,885
32,803
33,061
33,061
31,432
39,686
10,737
10,737
38,592
38,592
36,636
36,636
35,311
35,31136,63636,63638,59238,59210,73710,73739,68631,43233,06133,06132,80327,88527,47327,47330,05327,82428,00828,00829,16225,03419,96219,96225,57521,58722,13122,13110,5887,7657,5327,53210,0928,7349,3309,33010,0989,67923,14023,14024,32424,32425,71525,71531,73931,73930,95030,95031,35000035,24400017,87200019,71600041,06200033,97700018,04700024,51500027,9490002,848000129000900001870002,47800000002,713000000000000000000000000000000
       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
22,131
0
21,587
0
19,962
0
25,246
0
28,361
0
28,115
0
27,750
0
28,336
0
33,400
0
31,656
0
1,240
0
29,971
0
0
0
00029,97101,240031,656033,400028,336027,750028,115028,361025,246019,962021,587022,1310000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
56
56
58
58
41
41
40
40
41
41
40
40
15
15
18
18
8
8
16
16
15
15
15
15
15
15
18
18
18
18
18
18
6
6
6
6
7
7
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,921
2,921
2,823
2,823
3,309
3,309
3,988
3,988
3,774
3,774
3,916
3,916
4,008
4,008
1,938
1,938
2,763
2,763
4,467
4,467
5,194
5,194
8,030
8,030
9,497
9,497
8,621
8,621
0
0
0
0008,6218,6219,4979,4978,0308,0305,1945,1944,4674,4672,7632,7631,9381,9384,0084,0083,9163,9163,7743,7743,9883,9883,3093,3092,8232,8232,9212,92100000000000000000000000000007766661818181818181515151515151616881818151540404141404041415858565600000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-852
0
0
0
0
0
0
0
1,687
0
0
4,371
4,371
4,648
4,648
4,895
4,895
5,038
5,038
5,007
5,007
5,324
5,324
5,192
5,192
5,519
5,519
12,590
12,590
17,410
17,410
18,532
18,222
20,416
20,416
23,238
23,238
23,835
23,835
27,279
27,279
29,444
29,444
25,985
25,985
21,957
21,957
17,800
19,925
14,785
14,785
12,462
12,462
15,881
15,881
17,520
17,520
17,958
17,958
17,693
17,693
15,272
15,272
13,354
16,912
21,685
21,685
22,635
25,982
24,326
24,326
24,922
28,626
25,485
25,485
26,699
31,935
27,496
27,496
27,246
36,221
26,855
26,855
29,126
38,553
30,261
30,261
30,978
40,964
31,582
31,582
29,884
36,175
32,483
32,483
34,147
44,751
37,814
37,814
41,054
57,739
63,472
63,472
62,711
62,711
64,690
64,690
66,804
66,80464,69064,69062,71162,71163,47263,47257,73941,05437,81437,81444,75134,14732,48332,48336,17529,88431,58231,58240,96430,97830,26130,26138,55329,12626,85526,85536,22127,24627,49627,49631,93526,69925,48525,48528,62624,92224,32624,32625,98222,63521,68521,68516,91213,35415,27215,27217,69317,69317,95817,95817,52017,52015,88115,88112,46212,46214,78514,78519,92517,80021,95721,95725,98525,98529,44429,44427,27927,27923,83523,83523,23823,23820,41620,41618,22218,53217,41017,41012,59012,5905,5195,5195,1925,1925,3245,3245,0075,0075,0385,0384,8954,8954,6484,6484,3714,371001,6870000000-852000000000000000000000000000000
   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
7,200
0
0
0
0
0
0
0
7,200
0
0
9,293
9,293
9,293
9,293
9,293
9,293
9,293
9,293
9,293
9,293
9,293
9,293
9,293
9,293
9,293
9,293
10,827
10,827
12,969
12,969
13,013
12,969
13,013
13,013
13,013
13,013
13,013
13,013
13,013
13,013
13,300
13,300
8,695
8,695
8,695
8,695
8,695
8,695
8,695
8,695
8,695
8,695
11,038
11,038
11,038
11,038
11,038
11,038
11,038
11,038
11,038
11,038
11,038
11,038
17,184
17,184
18,572
18,572
18,572
18,572
19,192
19,192
20,061
20,061
20,733
20,733
21,812
21,812
21,812
21,812
21,812
21,812
21,812
21,812
22,969
22,969
24,128
24,128
25,032
25,032
25,938
25,938
25,938
25,938
25,938
25,938
25,938
25,938
27,276
27,276
28,657
28,657
30,081
30,081
31,555
31,555
33,080
33,08031,55531,55530,08130,08128,65728,65727,27627,27625,93825,93825,93825,93825,93825,93825,93825,93825,03225,03224,12824,12822,96922,96921,81221,81221,81221,81221,81221,81221,81221,81220,73320,73320,06120,06119,19219,19218,57218,57218,57218,57217,18417,18411,03811,03811,03811,03811,03811,03811,03811,03811,03811,03811,03811,0388,6958,6958,6958,6958,6958,6958,6958,6958,6958,69513,30013,30013,01313,01313,01313,01313,01313,01313,01313,01312,96913,01312,96912,96910,82710,8279,2939,2939,2939,2939,2939,2939,2939,2939,2939,2939,2939,2939,2939,2939,2939,293007,20000000007,200000000000000000000000000000000
   Retained Earnings Total Equity000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-334
0
0
0
0
0
0
0
-518
0
0
0
-1,013
0
0
0
-1,276
0
0
0
-1,448
0
0
0
-1,740
0
0
0
6,700
0
0
0
6,821
0
0
0
5,270
0
0
0
6,884
0
0
0
8,048
0
0
0
6,171
0
0
0
2,180
0
0
0
3,059
0
0
0
3,054
0
0
0
3,558
0
0
0
3,347
0
0
0
3,704
0
0
0
5,236
0
0
0
8,975
0
0
0
9,427
0
0
0
9,986
0
0
0
6,291
0
0
0
10,604
0
0
16,685
16,685
19,989
19,989
20,425
20,425
20,922
20,922
0
020,92220,92220,42520,42519,98919,98916,68516,6850010,6040006,2910009,9860009,4270008,9750005,2360003,7040003,3470003,5580003,0540003,0590002,1800006,1710008,0480006,8840005,2700006,8210006,700000-1,740000-1,448000-1,276000-1,013000-5180000000-334000000000000000000000000000000
   Capital Surplus 000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
334
0
0
0
0
0
0
0
518
0
0
0
1,013
0
0
0
1,276
0
0
0
1,448
0
0
0
1,740
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-15,272
-15,272
-13,354
0
-21,685
-21,685
-22,635
0
-24,326
-24,326
-24,922
0
-25,485
-25,485
-26,699
0
-27,496
-27,496
-27,246
8,975
-26,855
-26,855
-29,126
9,427
-30,261
-30,261
-30,978
9,986
-31,582
-31,582
-29,884
6,291
-32,483
-32,483
-34,147
10,604
-37,814
-37,814
-41,054
16,685
0
0
0
-42,286
0
0
21,128
21,12800-42,28600016,685-41,054-37,814-37,81410,604-34,147-32,483-32,4836,291-29,884-31,582-31,5829,986-30,978-30,261-30,2619,427-29,126-26,855-26,8558,975-27,246-27,496-27,4960-26,699-25,485-25,4850-24,922-24,326-24,3260-22,635-21,685-21,6850-13,354-15,272-15,2720000000000000000000000000000000000001,7400001,4480001,2760001,0130005180000000334000000000000000000000000000000



5.4. Balance Sheets

All numbers in thousands.