25 XP   0   0   10

J W Mays Inc
Buy, Hold or Sell?

Let's analyse J W Mays Inc together

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

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

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

Get notifications about J W Mays Inc

I send you an email if I find something interesting about J W Mays Inc.

Quick analysis of J W Mays Inc (30 sec.)










What can you expect buying and holding a share of J W Mays Inc? (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?
2.5%

What is your share worth?

Current worth
$26.44
Expected worth in 1 year
$26.40
How sure are you?
62.5%

+ What do you gain per year?

Total Gains per Share
$-0.04
Return On Investment
-0.1%

For what price can you sell your share?

Current Price per Share
$43.25
Expected price per share
$41.00 - $45.48
How sure are you?
50%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1. Valuation of J W Mays Inc (5 min.)




Live pricePrice per Share (EOD)

$43.25

Intrinsic Value Per Share

$-0.06 - $42.95

Total Value Per Share

$26.38 - $69.40

2. Growth of J W Mays Inc (5 min.)




Is J W Mays Inc growing?

Current yearPrevious yearGrowGrow %
How rich?$53.3m$53.5m-$92.5k-0.2%

How much money is J W Mays Inc making?

Current yearPrevious yearGrowGrow %
Making money-$20.7k-$178k$157.3k758.7%
Net Profit Margin-0.4%-3.4%--

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

3. Financial Health of J W Mays Inc (5 min.)




4. Comparing to competitors in the Real Estate Services industry (5 min.)




  Industry Rankings (Real Estate Services)  


Richest
#349 / 470

Most Revenue
#362 / 470

Most Profit
#283 / 470

Most Efficient
#280 / 470
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

What can you expect buying and holding a share of J W Mays Inc? (5 min.)

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

What can you expect buying and holding a share of J W Mays Inc?

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

Speculation

The Price per Share of J W Mays Inc is $43.25. 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 J W Mays Inc.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in J W Mays Inc, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is $26.44. Based on the TTM, the Book Value Change Per Share is $-0.01 per quarter. Based on the YOY, the Book Value Change Per Share is $-0.09 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 J W Mays Inc.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps-0.07-0.2%-0.010.0%-0.09-0.2%0.010.0%0.120.3%
Usd Book Value Change Per Share-0.07-0.2%-0.010.0%-0.09-0.2%0.010.0%0.120.3%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share-0.07-0.2%-0.010.0%-0.09-0.2%0.010.0%0.120.3%
Usd Price Per Share45.37-45.24-39.37-33.82-38.73-
Price to Earnings Ratio-154.42-39.08--207.15--85.00--24.42-
Price-to-Total Gains Ratio-617.70-156.30--828.59--357.88--100.00-
Price to Book Ratio1.72-1.71-1.48-1.27-1.57-
Price-to-Total Gains Ratio-617.70-156.30--828.59--357.88--100.00-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share43.25
Number of shares23
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share-0.010.01
Usd Total Gains Per Share-0.010.01
Gains per Quarter (23 shares)-0.240.12
Gains per Year (23 shares)-0.950.48
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10-1-1100-10
20-2-1201-10
30-3-1301-10
40-4-1402-10
50-5-1502-10
60-6-1603-10
70-7-1703-10
80-8-1804-10
90-9-1904-10
100-9-2005-10

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 Share2.02.00.050.0%3.09.00.025.0%7.013.00.035.0%25.015.00.062.5%97.036.00.072.9%
Book Value Change Per Share2.02.00.050.0%3.09.00.025.0%7.013.00.035.0%25.015.00.062.5%89.043.01.066.9%
Dividend per Share0.00.04.00.0%0.00.012.00.0%0.00.020.00.0%1.00.039.02.5%1.00.0132.00.8%
Total Gains per Share2.02.00.050.0%3.09.00.025.0%7.013.00.035.0%25.015.00.062.5%89.043.01.066.9%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

Fundamentals of J W Mays Inc

About J W Mays Inc

J.W. Mays, Inc. owns, operates, and leases commercial real estate properties in United States. The company's properties are located in Brooklyn, Jamaica, Fishkill, Levittown, and Massapequa of New York; and Circleville of Ohio. The company was founded in 1924 and is based in Brooklyn, New York.

Fundamental data was last updated by Penke on 2023-11-10 20:50:04.

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is not making a profit/loss.
Using its assets, the company is very inefficient in making profit.
Using its investors money, the company is very inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating inefficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is very able to pay all its short-term debts.
The company is very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is 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 expensive.
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.1. Profitability of J W Mays Inc.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit J W Mays Inc earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare J W Mays Inc to the Real Estate Services industry mean.
  • A Net Profit Margin of -2.7% means that $-0.03 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of J W Mays Inc:

  • The MRQ is -2.7%. The company is making a loss. -1
  • The TTM is -0.4%. The company is not making a profit/loss.
Trends
Current periodCompared to+/- 
MRQ-2.7%TTM-0.4%-2.3%
TTM-0.4%YOY-3.4%+3.0%
TTM-0.4%5Y0.1%-0.5%
5Y0.1%10Y4.9%-4.8%
Compared to industry (Real Estate Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-2.7%5.1%-7.8%
TTM-0.4%3.8%-4.2%
YOY-3.4%13.1%-16.5%
5Y0.1%9.8%-9.7%
10Y4.9%11.6%-6.7%
1.1.2. Return on Assets

Shows how efficient J W Mays Inc is using its assets to generate profit.

  • Above 5% is considered healthy but always compare J W Mays Inc to the Real Estate Services industry mean.
  • -0.2% Return on Assets means that J W Mays Inc generated $0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of J W Mays Inc:

  • The MRQ is -0.2%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is 0.0%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-0.2%TTM0.0%-0.1%
TTM0.0%YOY-0.2%+0.2%
TTM0.0%5Y0.0%-0.1%
5Y0.0%10Y0.4%-0.3%
Compared to industry (Real Estate Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.2%0.4%-0.6%
TTM0.0%0.4%-0.4%
YOY-0.2%1.2%-1.4%
5Y0.0%1.0%-1.0%
10Y0.4%1.3%-0.9%
1.1.3. Return on Equity

Shows how efficient J W Mays Inc is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare J W Mays Inc to the Real Estate Services industry mean.
  • -0.3% Return on Equity means J W Mays Inc generated $0.00 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of J W Mays Inc:

  • The MRQ is -0.3%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is 0.0%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-0.3%TTM0.0%-0.2%
TTM0.0%YOY-0.3%+0.3%
TTM0.0%5Y0.0%-0.1%
5Y0.0%10Y0.5%-0.5%
Compared to industry (Real Estate Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.3%1.1%-1.4%
TTM0.0%1.1%-1.1%
YOY-0.3%2.6%-2.9%
5Y0.0%2.3%-2.3%
10Y0.5%2.7%-2.2%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.2. Operating Efficiency of J W Mays Inc.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient J W Mays Inc is operating .

  • Measures how much profit J W Mays Inc makes for each $1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare J W Mays Inc to the Real Estate Services industry mean.
  • An Operating Margin of -2.2% means the company generated $-0.02  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of J W Mays Inc:

  • The MRQ is -2.2%. The company is operating very inefficient. -2
  • The TTM is 0.9%. The company is operating inefficient. -1
Trends
Current periodCompared to+/- 
MRQ-2.2%TTM0.9%-3.1%
TTM0.9%YOY-3.2%+4.1%
TTM0.9%5Y-0.8%+1.7%
5Y-0.8%10Y6.0%-6.8%
Compared to industry (Real Estate Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-2.2%15.6%-17.8%
TTM0.9%12.4%-11.5%
YOY-3.2%19.8%-23.0%
5Y-0.8%15.6%-16.4%
10Y6.0%14.0%-8.0%
1.2.2. Operating Ratio

Measures how efficient J W Mays Inc is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Real Estate Services industry mean).
  • An Operation Ratio of 1.02 means that the operating costs are $1.02 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of J W Mays Inc:

  • The MRQ is 1.022. The company is inefficient in keeping operating costs low. -1
  • The TTM is 0.991. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ1.022TTM0.991+0.031
TTM0.991YOY1.032-0.041
TTM0.9915Y1.009-0.018
5Y1.00910Y0.940+0.069
Compared to industry (Real Estate Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0221.069-0.047
TTM0.9911.089-0.098
YOY1.0321.072-0.040
5Y1.0091.112-0.103
10Y0.9401.021-0.081
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.3. Liquidity of J W Mays Inc.

1.3. Liquidity
1.3.1. Current Ratio

Measures if J W Mays Inc is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Real Estate Services industry mean).
  • A Current Ratio of 2.78 means the company has $2.78 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of J W Mays Inc:

  • The MRQ is 2.776. The company is able to pay all its short-term debts. +1
  • The TTM is 3.177. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ2.776TTM3.177-0.402
TTM3.177YOY3.303-0.126
TTM3.1775Y2.801+0.377
5Y2.80110Y2.516+0.285
Compared to industry (Real Estate Services)
PeriodCompanyIndustry (mean)+/- 
MRQ2.7761.499+1.277
TTM3.1771.481+1.696
YOY3.3031.618+1.685
5Y2.8011.761+1.040
10Y2.5161.743+0.773
1.3.2. Quick Ratio

Measures if J W Mays Inc is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare J W Mays Inc to the Real Estate Services industry mean.
  • A Quick Ratio of 3.25 means the company can pay off $3.25 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of J W Mays Inc:

  • The MRQ is 3.253. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 3.497. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ3.253TTM3.497-0.245
TTM3.497YOY3.490+0.007
TTM3.4975Y3.090+0.408
5Y3.09010Y2.633+0.457
Compared to industry (Real Estate Services)
PeriodCompanyIndustry (mean)+/- 
MRQ3.2530.501+2.752
TTM3.4970.525+2.972
YOY3.4900.904+2.586
5Y3.0900.987+2.103
10Y2.6330.954+1.679
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.4. Solvency of J W Mays Inc.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of J W Mays Inc assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare J W Mays Inc to Real Estate Services industry mean.
  • A Debt to Asset Ratio of 0.42 means that J W Mays Inc assets are financed with 42.0% credit (debt) and the remaining percentage (100% - 42.0%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of J W Mays Inc:

  • The MRQ is 0.420. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.422. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.420TTM0.422-0.002
TTM0.422YOY0.436-0.013
TTM0.4225Y0.388+0.034
5Y0.38810Y0.318+0.070
Compared to industry (Real Estate Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4200.524-0.104
TTM0.4220.522-0.100
YOY0.4360.512-0.076
5Y0.3880.528-0.140
10Y0.3180.527-0.209
1.4.2. Debt to Equity Ratio

Measures if J W Mays Inc is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare J W Mays Inc to the Real Estate Services industry mean.
  • A Debt to Equity ratio of 72.4% means that company has $0.72 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of J W Mays Inc:

  • The MRQ is 0.724. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.731. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.724TTM0.731-0.007
TTM0.731YOY0.772-0.041
TTM0.7315Y0.667+0.064
5Y0.66710Y0.500+0.167
Compared to industry (Real Estate Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7241.088-0.364
TTM0.7311.068-0.337
YOY0.7721.042-0.270
5Y0.6671.169-0.502
10Y0.5001.268-0.768
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

2. Market Valuation of J W Mays Inc

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 J W Mays Inc generates.

  • Above 15 is considered overpriced but always compare J W Mays Inc to the Real Estate Services industry mean.
  • A PE ratio of -154.42 means the investor is paying $-154.42 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of J W Mays Inc:

  • The EOD is -147.209. Based on the earnings, the company is expensive. -2
  • The MRQ is -154.425. Based on the earnings, the company is expensive. -2
  • The TTM is 39.075. Based on the earnings, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD-147.209MRQ-154.425+7.216
MRQ-154.425TTM39.075-193.500
TTM39.075YOY-207.147+246.223
TTM39.0755Y-84.996+124.071
5Y-84.99610Y-24.423-60.573
Compared to industry (Real Estate Services)
PeriodCompanyIndustry (mean)+/- 
EOD-147.2094.410-151.619
MRQ-154.4255.447-159.872
TTM39.0757.133+31.942
YOY-207.1478.630-215.777
5Y-84.9969.045-94.041
10Y-24.4239.879-34.302
2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of J W Mays Inc:

  • The EOD is -19.799. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -20.770. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -3.748. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-19.799MRQ-20.770+0.971
MRQ-20.770TTM-3.748-17.022
TTM-3.748YOY-0.405-3.344
TTM-3.7485Y-1.127-2.621
5Y-1.12710Y27.897-29.024
Compared to industry (Real Estate Services)
PeriodCompanyIndustry (mean)+/- 
EOD-19.7995.115-24.914
MRQ-20.7705.187-25.957
TTM-3.7483.945-7.693
YOY-0.4055.994-6.399
5Y-1.1275.502-6.629
10Y27.8975.173+22.724
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.
2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of J W Mays Inc is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Real Estate Services industry mean).
  • A PB ratio of 1.72 means the investor is paying $1.72 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of J W Mays Inc:

  • The EOD is 1.636. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.716. Based on the equity, the company is underpriced. +1
  • The TTM is 1.707. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.636MRQ1.716-0.080
MRQ1.716TTM1.707+0.009
TTM1.707YOY1.483+0.224
TTM1.7075Y1.272+0.435
5Y1.27210Y1.569-0.297
Compared to industry (Real Estate Services)
PeriodCompanyIndustry (mean)+/- 
EOD1.6360.736+0.900
MRQ1.7160.822+0.894
TTM1.7070.830+0.877
YOY1.4831.088+0.395
5Y1.2721.070+0.202
10Y1.5691.195+0.374
2. Total Gains per Share

3. Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of J W Mays Inc.

3.1. Institutions holding J W Mays Inc

Institutions are holding 3.386% of the shares of J W Mays Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2023-06-30Raffles Associates LP2.20462.61314443900
2023-06-30Dimensional Fund Advisors, Inc.0.42180.00018503-260-2.967
2023-06-30JANE STREET GROUP, LLC0.41070.000182783614.5598
2023-06-30JBF Capital, Inc.0.19780.0365398800
2023-06-30BlackRock Inc0.054401097-42-3.6874
2023-06-30Tower Research Capital LLC0.01890.0006380-153-28.7054
2023-06-30Morgan Stanley - Brokerage Accounts0.005010000
2023-06-30Wells Fargo & Co0.00030600
2023-06-30UBS Group AG000-100-100
Total 3.31352.650466791-194-0.3%

3.2. Funds holding J W Mays Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2023-09-30DFA US Core Equity 2 I0.13460.0004271300
2023-09-30DFA US Micro Cap I0.13390.002270000
2023-09-30Fidelity® Extended Market Index0.13170.0004265448222.1915
2023-09-30Vanguard Institutional Extnd Mkt Idx Tr0.10770.0001217250029.9043
2023-09-30DFA US Core Equity 1 I0.04460.000290000
2023-10-31iShares Micro-Cap ETF0.04250.005585600
2023-09-30Northern Trust Extended Eq Market Idx0.02720.000554900
2023-09-30NT Ext Equity Mkt Idx Fd - L0.02720.000554900
2023-08-31DFA US Core Equity Class F0.0250.000850400
2023-10-31Dimensional US Core Equity 2 ETF0.0180.000136200
2023-09-30DFA US Vector Equity I0.01490.000330000
2023-09-30NT Quality SCC US Fund - L0.01080.0043218-9-3.9648
2023-09-30NT Quality Small Cap Core0.01080.0044218-9-3.9648
2023-09-30DFA US Small Cap I0.00990.000120000
2023-10-31iShares Core S&P Total US Stock Mkt ETF0.0053010600
2023-09-30State St US Extended Mkt Indx NL Cl C0.0050.000210000
2023-09-30State St US Ttl Mkt Indx SL SF Cl II0.0050.000110000
2023-03-31SSgA U.S. Extended Market Index Class I0.0050.000210000
2023-03-31Vanguard Instl Ttl Stck Mkt Idx Tr0.005010000
2023-06-30Northern Trust Wilshire 50000.00370.00017400
Total 0.76780.020215475+964+6.2%

3.3. Insider Transactions

Insiders are holding 80.558% of the shares of J W Mays Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2021-12-07Enterprises Corp. GailoydBUY500042
2021-08-12Enterprises Corp. GailoydBUY1038339.08
2020-12-11Enterprises Corp. GailoydBUY900023
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

4. Summary

4.1. Key Performance Indicators

The key performance indicators of J W Mays Inc compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share---0.073-0.010-86%-0.088+20%0.005-1500%0.123-160%
Book Value Per Share--26.44426.5030%26.5490%26.632-1%25.127+5%
Current Ratio--2.7763.177-13%3.303-16%2.801-1%2.516+10%
Debt To Asset Ratio--0.4200.422-1%0.436-4%0.388+8%0.318+32%
Debt To Equity Ratio--0.7240.731-1%0.772-6%0.667+9%0.500+45%
Dividend Per Share----0%-0%-0%0.000-100%
Eps---0.073-0.010-86%-0.088+20%0.005-1500%0.119-162%
Free Cash Flow Per Share---0.5460.146-475%-0.005-99%-0.142-74%0.000-4103832%
Free Cash Flow To Equity Per Share---0.704-0.009-99%-0.154-78%-0.147-79%-0.010-99%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--42.952--------
Intrinsic Value_10Y_min---0.064--------
Intrinsic Value_1Y_max--0.624--------
Intrinsic Value_1Y_min---0.009--------
Intrinsic Value_3Y_max--4.679--------
Intrinsic Value_3Y_min---0.024--------
Intrinsic Value_5Y_max--12.116--------
Intrinsic Value_5Y_min---0.037--------
Market Cap87182485.000-5%91455938.60091183808.300+0%79361258.600+15%68173931.573+34%78076879.176+17%
Net Profit Margin---0.027-0.004-85%-0.034+25%0.001-2778%0.049-156%
Operating Margin---0.0220.009-335%-0.032+45%-0.008-63%0.060-136%
Operating Ratio--1.0220.991+3%1.032-1%1.009+1%0.940+9%
Pb Ratio1.636-5%1.7161.707+1%1.483+16%1.272+35%1.569+9%
Pe Ratio-147.209+5%-154.42539.075-495%-207.147+34%-84.996-45%-24.423-84%
Price Per Share43.250-5%45.37045.235+0%39.370+15%33.820+34%38.733+17%
Price To Free Cash Flow Ratio-19.799+5%-20.770-3.748-82%-0.405-98%-1.127-95%27.897-174%
Price To Total Gains Ratio-588.836+5%-617.699156.301-495%-828.590+34%-357.876-42%-99.998-84%
Quick Ratio--3.2533.497-7%3.490-7%3.090+5%2.633+24%
Return On Assets---0.0020.000-86%-0.002+16%0.000-451%0.004-142%
Return On Equity---0.0030.000-86%-0.003+20%0.000-1681%0.005-157%
Total Gains Per Share---0.073-0.010-86%-0.088+20%0.005-1500%0.123-160%
Usd Book Value--53304705.00053424144.7500%53516710.5000%53683954.700-1%50649631.075+5%
Usd Book Value Change Per Share---0.073-0.010-86%-0.088+20%0.005-1500%0.123-160%
Usd Book Value Per Share--26.44426.5030%26.5490%26.632-1%25.127+5%
Usd Dividend Per Share----0%-0%-0%0.000-100%
Usd Eps---0.073-0.010-86%-0.088+20%0.005-1500%0.119-162%
Usd Free Cash Flow---1100826.000293900.750-475%-11067.250-99%-285892.850-74%26.825-4103832%
Usd Free Cash Flow Per Share---0.5460.146-475%-0.005-99%-0.142-74%0.000-4103832%
Usd Free Cash Flow To Equity Per Share---0.704-0.009-99%-0.154-78%-0.147-79%-0.010-99%
Usd Market Cap87182485.000-5%91455938.60091183808.300+0%79361258.600+15%68173931.573+34%78076879.176+17%
Usd Price Per Share43.250-5%45.37045.235+0%39.370+15%33.820+34%38.733+17%
Usd Profit---148059.000-20741.000-86%-178092.750+20%10574.650-1500%236594.850-163%
Usd Revenue--5405506.0005644113.750-4%5349008.750+1%5209769.750+4%4940493.125+9%
Usd Total Gains Per Share---0.073-0.010-86%-0.088+20%0.005-1500%0.123-160%
 EOD+3 -5MRQTTM+7 -26YOY+20 -135Y+7 -2610Y+11 -24

4.2. Fundamental Score

Let's check the fundamental score of J W Mays Inc based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-147.209
Price to Book Ratio (EOD)Between0-11.636
Net Profit Margin (MRQ)Greater than0-0.027
Operating Margin (MRQ)Greater than0-0.022
Quick Ratio (MRQ)Greater than13.253
Current Ratio (MRQ)Greater than12.776
Debt to Asset Ratio (MRQ)Less than10.420
Debt to Equity Ratio (MRQ)Less than10.724
Return on Equity (MRQ)Greater than0.15-0.003
Return on Assets (MRQ)Greater than0.05-0.002
Total4/10 (40.0%)

4.3. Technical Score

Let's check the technical score of J W Mays Inc based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5028.738
Ma 20Greater thanMa 5044.735
Ma 50Greater thanMa 10046.089
Ma 100Greater thanMa 20046.302
OpenGreater thanClose43.250
Total1/5 (20.0%)



Latest Balance Sheet

Balance Sheet of 2023-07-31. Currency in USD. All numbers in thousands.

Summary
Total Assets91,915
Total Liabilities38,611
Total Stockholder Equity53,305
 As reported
Total Liabilities 38,611
Total Stockholder Equity+ 53,305
Total Assets = 91,915

Assets

Total Assets91,915
Total Current Assets7,562
Long-term Assets7,562
Total Current Assets
Cash And Cash Equivalents 1,216
Short-term Investments 2,300
Net Receivables 3,044
Total Current Assets  (as reported)7,562
Total Current Assets  (calculated)6,561
+/- 1,002
Long-term Assets
Property Plant Equipment 30,914
Long-term Assets Other 53,439
Long-term Assets  (as reported)84,353
Long-term Assets  (calculated)84,353
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities2,724
Long-term Liabilities35,886
Total Stockholder Equity53,305
Total Current Liabilities
Accounts payable 1,718
Other Current Liabilities 1,006
Total Current Liabilities  (as reported)2,724
Total Current Liabilities  (calculated)2,724
+/-0
Long-term Liabilities
Long term Debt 5,144
Capital Lease Obligations Min Short Term Debt26,512
Long-term Liabilities  (as reported)35,886
Long-term Liabilities  (calculated)31,656
+/- 4,230
Total Stockholder Equity
Common Stock2,178
Retained Earnings 49,068
Other Stockholders Equity 2,058
Total Stockholder Equity (as reported)53,305
Total Stockholder Equity (calculated)53,305
+/-0
Other
Capital Stock2,178
Cash and Short Term Investments 3,516
Common Stock Shares Outstanding 2,016
Liabilities and Stockholders Equity 91,915
Net Debt 30,440
Net Invested Capital 58,449
Net Working Capital 4,838
Short Long Term Debt Total 31,656



Balance Sheet

Currency in USD. All numbers in thousands.

 Trend2023-07-312023-04-302023-01-312022-10-312022-07-312022-04-302022-01-312021-10-312021-07-312021-04-302021-01-312020-10-312020-07-312020-04-302020-01-312019-10-312019-07-312019-04-302019-01-312018-10-312018-07-312018-04-302018-01-312017-10-312017-07-312017-04-302017-01-312016-10-312016-07-312016-04-302016-01-312015-10-312015-07-312015-04-302015-01-312014-10-312014-07-312014-04-302014-01-312013-10-312013-07-312013-04-302013-01-312012-10-312012-07-312012-04-302012-01-312011-10-312011-07-312011-04-302011-01-312010-10-312010-07-312010-04-302010-01-312009-10-312009-07-312009-04-302009-01-312008-10-312008-07-312008-04-302008-01-312007-10-312007-07-312007-04-302007-01-312006-10-312006-07-312006-04-302006-01-312005-10-312005-07-312005-04-302005-01-312004-10-312004-07-312004-04-302004-01-312003-10-312003-07-312003-04-302003-01-312002-10-312002-07-312002-04-302002-01-312001-10-312001-07-312001-04-302001-01-312000-10-312000-07-312000-04-302000-01-311999-10-311999-07-311999-04-301999-01-311998-10-311998-07-311998-04-301998-01-311997-10-311997-07-311997-04-301997-01-311996-10-311996-07-311996-04-301996-01-311995-10-311995-07-311995-04-301995-01-311994-10-311994-07-311994-04-301994-01-311993-10-311993-07-311993-04-301993-01-311992-10-311992-07-311992-04-301992-01-311991-10-311991-07-311991-04-301991-01-311990-10-311990-07-311990-04-301990-01-311989-10-311989-07-311989-04-301989-01-311988-10-311988-07-311988-04-301988-01-311987-10-311987-07-311987-04-301987-01-311986-10-311986-07-311986-04-301986-01-311985-10-311985-07-31
> Total Assets 
0
0
0
0
34,100
0
0
0
31,900
0
0
0
32,000
0
0
0
30,300
0
31,700
31,700
32,100
31,300
30,900
31,000
31,900
32,000
32,000
32,200
32,200
32,500
35,800
35,600
36,400
37,100
36,200
36,600
37,300
37,200
36,200
35,800
36,100
36,500
37,500
36,900
37,800
37,400
38,200
39,700
40,400
40,700
41,900
43,000
41,400
41,400
41,500
41,800
41,700
41,800
41,800
41,814
42,485
42,482
43,095
45,249
45,578
47,022
47,309
48,120
48,266
47,232
47,591
47,241
48,346
48,559
49,712
49,511
51,809
52,874
55,232
56,815
57,177
57,116
57,497
57,531
57,290
56,357
56,421
56,300
60,162
58,328
57,133
57,462
57,283
56,184
56,066
54,987
55,707
56,164
55,644
56,804
55,245
55,928
56,275
55,916
56,341
54,888
55,464
55,136
55,385
55,824
56,221
56,622
56,694
56,729
57,670
57,800
61,177
61,248
62,398
62,365
66,436
66,465
66,499
66,448
63,545
63,877
63,395
64,032
64,849
65,117
65,490
65,502
66,562
67,155
67,026
67,873
68,789
85,762
88,104
101,213
100,420
99,002
99,211
98,071
97,509
96,039
95,075
94,159
94,011
93,377
92,180
92,457
91,915
91,91592,45792,18093,37794,01194,15995,07596,03997,50998,07199,21199,002100,420101,21388,10485,76268,78967,87367,02667,15566,56265,50265,49065,11764,84964,03263,39563,87763,54566,44866,49966,46566,43662,36562,39861,24861,17757,80057,67056,72956,69456,62256,22155,82455,38555,13655,46454,88856,34155,91656,27555,92855,24556,80455,64456,16455,70754,98756,06656,18457,28357,46257,13358,32860,16256,30056,42156,35757,29057,53157,49757,11657,17756,81555,23252,87451,80949,51149,71248,55948,34647,24147,59147,23248,26648,12047,30947,02245,57845,24943,09542,48242,48541,81441,80041,80041,70041,80041,50041,40041,40043,00041,90040,70040,40039,70038,20037,40037,80036,90037,50036,50036,10035,80036,20037,20037,30036,60036,20037,10036,40035,60035,80032,50032,20032,20032,00032,00031,90031,00030,90031,30032,10031,70031,700030,30000032,00000031,90000034,1000000
   > Total Current Assets 
0
0
0
0
13,100
0
0
0
11,100
0
0
0
11,500
0
0
0
16,400
0
15,200
15,200
14,700
13,400
11,900
11,300
10,000
9,400
9,400
8,500
8,500
8,500
7,100
6,700
7,200
7,600
7,000
7,200
7,000
6,100
5,000
4,600
4,700
4,400
4,800
4,100
4,800
4,300
4,400
4,500
4,700
5,000
6,300
7,700
2,700
2,600
2,600
3,100
3,000
3,000
2,900
2,545
3,005
2,736
2,542
2,907
2,861
4,300
4,540
4,708
5,183
4,194
4,459
4,439
4,251
3,244
3,820
1,614
2,759
3,031
2,510
2,966
2,667
2,116
2,290
1,953
4,329
3,254
3,667
3,941
7,988
5,433
3,883
3,905
3,863
3,455
3,857
3,201
3,564
4,302
4,419
5,232
4,264
5,078
5,688
4,812
5,513
3,977
3,811
3,251
3,880
4,262
7,884
6,742
6,014
4,881
5,606
5,235
7,952
8,164
9,011
8,940
11,973
11,827
12,028
11,417
9,155
9,540
8,984
9,133
10,059
9,878
10,419
10,365
10,710
10,709
9,926
9,961
10,451
10,325
9,490
11,621
12,758
11,975
11,249
10,995
11,137
10,477
10,291
10,014
10,231
10,124
7,565
9,890
7,562
7,5629,8907,56510,12410,23110,01410,29110,47711,13710,99511,24911,97512,75811,6219,49010,32510,4519,9619,92610,70910,71010,36510,4199,87810,0599,1338,9849,5409,15511,41712,02811,82711,9738,9409,0118,1647,9525,2355,6064,8816,0146,7427,8844,2623,8803,2513,8113,9775,5134,8125,6885,0784,2645,2324,4194,3023,5643,2013,8573,4553,8633,9053,8835,4337,9883,9413,6673,2544,3291,9532,2902,1162,6672,9662,5103,0312,7591,6143,8203,2444,2514,4394,4594,1945,1834,7084,5404,3002,8612,9072,5422,7363,0052,5452,9003,0003,0003,1002,6002,6002,7007,7006,3005,0004,7004,5004,4004,3004,8004,1004,8004,4004,7004,6005,0006,1007,0007,2007,0007,6007,2006,7007,1008,5008,5008,5009,4009,40010,00011,30011,90013,40014,70015,20015,200016,40000011,50000011,10000013,1000000
       Cash And Cash Equivalents 
0
0
0
0
2,600
0
0
0
1,800
0
0
0
1,900
0
0
0
12,100
0
14,200
14,200
6,000
7,100
3,600
1,100
800
700
600
600
600
1,600
700
600
900
600
500
1,000
600
400
600
500
500
600
400
400
400
500
300
700
200
1,300
1,100
600
1,000
1,500
1,300
2,000
1,500
2,000
1,800
1,744
1,529
1,631
1,097
1,771
1,003
3,206
3,119
3,591
2,951
2,731
2,330
2,920
1,862
1,884
447
464
603
1,807
662
1,644
523
700
605
906
2,335
1,986
1,791
2,338
5,965
4,081
1,876
2,376
1,475
1,981
1,229
1,742
654
2,230
2,116
2,915
1,552
2,767
2,793
2,864
2,656
2,005
1,363
904
1,340
2,348
2,500
2,231
665
1,887
1,653
1,420
1,893
2,687
2,829
3,562
4,086
4,507
4,534
4,820
5,229
6,016
5,023
5,369
5,381
5,708
5,161
6,478
5,255
6,148
4,469
5,330
4,118
4,993
3,146
6,127
3,260
3,821
1,493
2,316
1,552
2,096
1,151
1,910
1,021
2,608
1,353
2,360
1,216
1,2162,3601,3532,6081,0211,9101,1512,0961,5522,3161,4933,8213,2606,1273,1464,9934,1185,3304,4696,1485,2556,4785,1615,7085,3815,3695,0236,0165,2294,8204,5344,5074,0863,5622,8292,6871,8931,4201,6531,8876652,2312,5002,3481,3409041,3632,0052,6562,8642,7932,7671,5522,9152,1162,2306541,7421,2291,9811,4752,3761,8764,0815,9652,3381,7911,9862,3359066057005231,6446621,8076034644471,8841,8622,9202,3302,7312,9513,5913,1193,2061,0031,7711,0971,6311,5291,7441,8002,0001,5002,0001,3001,5001,0006001,1001,3002007003005004004004006005005006004006001,0005006009006007001,6006006006007008001,1003,6007,1006,00014,20014,200012,1000001,9000001,8000002,6000000
       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
41
42
42
43
43
44
44
44
45
45
45
45
45
45
45
1,626
45
45
45
46
46
46
46
46
46
46
46
46
47
47
48
48
49
49
49
50
50
50
225
224
402
351
598
704
652
748
643
432
381
443
344
2,702
2,546
2,460
1,269
1,270
1,334
1,354
1,432
1,438
1,477
1,462
1,441
1,168
1,434
2,062
2,003
2,127
2,721
2,816
2,935
3,132
2,723
3,142
3,124
3,123
3,428
3,580
3,604
3,770
3,487
3,745
3,607
3,924
4,191
3,901
3,849
3,440
3,375
2,761
2,574
2,646
2,647
2,300
2,3002,6472,6462,5742,7613,3753,4403,8493,9014,1913,9243,6073,7453,4873,7703,6043,5803,4283,1233,1243,1422,7233,1322,9352,8162,7212,1272,0032,0621,4341,1681,4411,4621,4771,4381,4321,3541,3341,2701,2692,4602,5462,702344443381432643748652704598351402224225505050494949484847474646464646464646464545451,62645454545454545444444434342424100000000000000000000000000000000000000000000000000000000000
       Net Receivables 
0
0
0
0
400
0
0
0
700
0
0
0
700
0
0
0
3,300
0
400
400
700
400
600
700
700
400
600
7,800
7,800
6,100
400
5,300
400
5,500
5,400
5,200
5,200
4,900
3,200
200
200
200
300
200
300
200
200
300
600
400
300
300
500
300
300
300
400
300
100
70
216
434
346
315
619
430
325
304
552
458
579
401
433
271
184
74
181
210
102
70
141
287
112
98
86
201
258
629
126
312
411
98
171
226
172
193
269
223
160
746
506
371
503
341
580
277
461
766
277
353
470
493
635
313
557
909
1,757
1,692
1,896
1,858
1,334
1,407
1,334
744
310
595
267
162
172
213
286
110
261
222
430
154
412
416
364
637
2,220
2,443
2,672
2,379
2,417
2,313
2,628
2,443
2,771
2,465
2,580
2,613
3,044
3,0442,6132,5802,4652,7712,4432,6282,3132,4172,3792,6722,4432,2206373644164121544302222611102862131721622675953107441,3341,4071,3341,8581,8961,6921,7579095573136354934703532777664612775803415033715067461602232691931722261719841131212662925820186981122871417010221018174184271433401579458552304325430619315346434216701003004003003003005003003004006003002002003002003002002002003,2004,9005,2005,2005,4005,5004005,3004006,1007,8007,80060040070070060040070040040003,3000007000007000004000000
       Other Current Assets 
0
0
0
0
1,700
0
0
0
1,600
0
0
0
1,500
0
0
0
1,000
0
600
600
8,000
5,900
7,700
9,500
8,500
8,300
8,200
100
100
800
6,000
800
5,900
1,500
1,100
1,000
1,200
800
1,200
3,900
4,000
3,600
4,100
3,500
4,100
3,600
3,900
3,500
3,900
3,300
4,900
6,800
1,200
800
1,000
800
1,100
700
1,000
689
1,218
629
1,056
778
1,195
620
1,051
768
98
22
53
256
231
127
116
259
318
114
265
458
302
147
46
123
8
8
8
8
17
17
17
263
14
14
583
257
257
697
214
1,169
1,855
1,342
1,688
956
1,529
1,052
1,555
1,200
1,819
1,217
409
224
258
17
81
17
2,948
2,354
7
7
83
115
89
70
1,553
926
14
14
16
15
98
1,054
2,052
1,215
1,905
1,049
2,341
1,312
2,209
1,370
3,533
2,103
3,160
2,109
3,267
2,220
3,072
2,286
3,678
2,476
986
1,281
0
01,2819862,4763,6782,2863,0722,2203,2672,1093,1602,1033,5331,3702,2091,3122,3411,0491,9051,2152,0521,05498151614149261,553708911583772,3542,9481781172582244091,2171,8191,2001,5551,0521,5299561,6881,3421,8551,16921469725725758314142631717178888123461473024582651143182591161272312565322987681,0516201,1957781,0566291,2186891,0007001,1008001,0008001,2006,8004,9003,3003,9003,5003,9003,6004,1003,5004,1003,6004,0003,9001,2008001,2001,0001,1001,5005,9008006,0008001001008,2008,3008,5009,5007,7005,9008,00060060001,0000001,5000001,6000001,7000000
   > Long-term Assets 
0
0
0
0
21,000
0
0
0
20,800
0
0
0
20,500
0
0
0
13,900
0
16,500
16,500
17,400
17,900
19,000
19,700
21,900
22,600
22,600
23,700
23,700
24,000
28,700
28,900
29,200
29,500
29,200
29,400
30,300
31,100
31,200
31,200
31,400
32,100
32,700
32,800
33,000
33,100
33,800
35,200
35,700
35,700
35,600
35,300
38,700
38,800
38,900
38,700
38,700
38,800
38,900
39,269
39,480
39,746
40,553
42,342
42,716
42,721
42,769
43,412
43,083
43,038
43,132
42,803
44,094
45,315
45,892
47,897
49,050
49,844
52,722
53,849
54,510
55,000
55,207
55,578
52,961
53,102
52,754
52,358
52,174
52,895
53,250
53,557
53,421
52,729
52,210
51,786
52,144
51,863
51,225
51,572
50,981
50,851
50,587
51,103
50,828
50,912
51,652
51,884
51,505
51,562
48,337
49,881
50,680
51,848
52,064
52,565
53,225
53,084
53,387
53,425
54,463
54,638
54,471
55,031
54,391
54,337
54,411
54,899
54,789
55,240
55,071
55,137
55,853
56,446
57,099
57,911
58,338
75,436
78,614
89,592
87,662
87,027
87,961
87,076
86,372
85,562
84,784
84,145
83,781
83,253
84,615
82,566
84,353
84,35382,56684,61583,25383,78184,14584,78485,56286,37287,07687,96187,02787,66289,59278,61475,43658,33857,91157,09956,44655,85355,13755,07155,24054,78954,89954,41154,33754,39155,03154,47154,63854,46353,42553,38753,08453,22552,56552,06451,84850,68049,88148,33751,56251,50551,88451,65250,91250,82851,10350,58750,85150,98151,57251,22551,86352,14451,78652,21052,72953,42153,55753,25052,89552,17452,35852,75453,10252,96155,57855,20755,00054,51053,84952,72249,84449,05047,89745,89245,31544,09442,80343,13243,03843,08343,41242,76942,72142,71642,34240,55339,74639,48039,26938,90038,80038,70038,70038,90038,80038,70035,30035,60035,70035,70035,20033,80033,10033,00032,80032,70032,10031,40031,20031,20031,10030,30029,40029,20029,50029,20028,90028,70024,00023,70023,70022,60022,60021,90019,70019,00017,90017,40016,50016,500013,90000020,50000020,80000021,0000000
       Property Plant Equipment 
0
0
0
0
19,600
0
0
0
19,100
0
0
0
18,900
0
0
0
12,300
0
14,600
14,600
15,600
15,800
17,100
17,800
18,200
18,400
18,500
19,300
19,300
19,500
24,100
24,100
24,200
24,500
24,500
24,700
25,100
25,200
25,200
25,300
25,300
25,800
26,000
26,000
26,100
26,300
26,900
28,300
28,100
28,100
28,200
28,100
28,200
28,400
28,400
28,400
28,800
29,000
29,100
1,159
29,554
29,761
30,305
31,643
31,763
31,541
31,627
32,114
32,368
32,732
32,982
32,933
33,482
34,610
36,857
38,897
40,154
40,765
42,890
44,030
44,637
45,029
45,069
45,556
45,794
45,476
45,185
44,979
44,970
44,970
45,010
45,368
45,424
45,292
45,183
45,023
45,037
44,851
44,472
44,958
44,541
44,340
44,268
44,371
44,691
44,742
44,823
44,586
44,259
44,086
43,668
44,677
45,634
46,651
46,342
46,623
47,459
47,423
47,446
47,542
48,191
48,606
48,634
49,223
49,065
49,168
49,317
49,447
49,485
50,078
49,875
50,005
50,793
51,149
51,554
52,443
53,129
26,526
28,221
37,699
37,077
36,453
35,826
35,198
34,566
33,932
33,295
32,656
32,108
31,464
30,816
31,417
30,914
30,91431,41730,81631,46432,10832,65633,29533,93234,56635,19835,82636,45337,07737,69928,22126,52653,12952,44351,55451,14950,79350,00549,87550,07849,48549,44749,31749,16849,06549,22348,63448,60648,19147,54247,44647,42347,45946,62346,34246,65145,63444,67743,66844,08644,25944,58644,82344,74244,69144,37144,26844,34044,54144,95844,47244,85145,03745,02345,18345,29245,42445,36845,01044,97044,97044,97945,18545,47645,79445,55645,06945,02944,63744,03042,89040,76540,15438,89736,85734,61033,48232,93332,98232,73232,36832,11431,62731,54131,76331,64330,30529,76129,5541,15929,10029,00028,80028,40028,40028,40028,20028,10028,20028,10028,10028,30026,90026,30026,10026,00026,00025,80025,30025,30025,20025,20025,10024,70024,50024,50024,20024,10024,10019,50019,30019,30018,50018,40018,20017,80017,10015,80015,60014,60014,600012,30000018,90000019,10000019,6000000
       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
1,462
0
0
0
2,062
0
0
0
2,816
0
3,132
2,053
461
3,124
3,123
3,428
3,580
3,604
3,770
3,487
3,745
0
0
0
0
0
0
0
0
0
0
0
0
0000000000003,7453,4873,7703,6043,5803,4283,1233,1244612,0533,13202,8160002,0620001,462000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
9,696
9,853
9,926
9,985
10,248
10,698
10,954
11,180
11,143
11,298
10,715
10,306
10,150
9,869
10,613
10,705
9,035
9,000
8,896
9,078
9,832
9,819
9,873
9,971
10,138
10,022
7,167
7,627
7,569
7,380
7,204
7,813
8,240
8,189
7,997
7,438
7,026
6,763
7,106
7,011
6,753
6,614
6,440
6,511
6,320
6,732
6,137
6,169
6,829
7,298
7,246
7,476
7,246
7,624
7,455
6,466
6,992
7,277
7,120
7,093
7,379
7,359
7,733
7,472
7,004
7,242
7,388
7,171
7,221
8,173
8,121
8,097
8,329
3,870
743
5,297
5,546
3,709
5,209
4,913
4,871
4,749
2,987
2,891
95,046
3,834
3,739
1,332
3,454
5,631
3,615
5,979
6,747
0
0
006,7475,9793,6155,6313,4541,3323,7393,83495,0462,8912,9874,7494,8714,9135,2093,7095,5465,2977433,8708,3298,0978,1218,1737,2217,1717,3887,2427,0047,4727,7337,3597,3797,0937,1207,2776,9926,4667,4557,6247,2467,4767,2467,2986,8296,1696,1376,7326,3206,5116,4406,6146,7537,0117,1066,7637,0267,4387,9978,1898,2407,8137,2047,3807,5697,6277,16710,02210,1389,9719,8739,8199,8329,0788,8969,0009,03510,70510,6139,86910,15010,30610,71511,29811,14311,18010,95410,69810,2489,9859,9269,8539,6960000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
0
0
0
0
21,200
0
0
0
17,100
0
0
0
19,000
0
0
0
5,400
0
7,300
7,300
8,400
7,900
7,800
8,200
7,100
6,900
6,600
6,100
6,100
6,100
8,400
7,800
8,400
9,200
8,400
8,900
9,700
9,700
8,700
8,400
8,800
9,300
10,400
9,800
10,700
10,100
10,800
12,300
12,400
12,300
13,200
13,100
11,300
11,100
10,900
10,900
10,600
10,500
10,400
10,392
10,682
10,517
10,849
12,619
12,545
13,496
13,369
13,533
13,614
12,456
12,403
12,119
12,640
12,371
13,314
12,994
14,813
15,743
17,991
19,686
19,839
19,545
19,978
19,831
19,651
18,888
18,960
18,820
20,465
18,663
17,687
17,998
17,830
16,796
16,640
15,113
15,421
15,530
14,886
15,932
14,427
14,892
15,410
14,799
14,908
13,096
13,328
12,857
12,674
12,599
12,982
13,288
13,270
12,944
13,958
13,839
17,067
16,658
17,491
17,020
20,051
19,698
19,544
18,998
15,574
15,488
14,626
14,617
14,849
14,653
12,463
12,292
13,469
14,141
13,718
13,909
14,181
31,025
33,424
47,118
46,718
45,715
45,978
44,880
43,409
42,330
41,561
40,702
40,624
39,930
38,688
39,004
38,611
38,61139,00438,68839,93040,62440,70241,56142,33043,40944,88045,97845,71546,71847,11833,42431,02514,18113,90913,71814,14113,46912,29212,46314,65314,84914,61714,62615,48815,57418,99819,54419,69820,05117,02017,49116,65817,06713,83913,95812,94413,27013,28812,98212,59912,67412,85713,32813,09614,90814,79915,41014,89214,42715,93214,88615,53015,42115,11316,64016,79617,83017,99817,68718,66320,46518,82018,96018,88819,65119,83119,97819,54519,83919,68617,99115,74314,81312,99413,31412,37112,64012,11912,40312,45613,61413,53313,36913,49612,54512,61910,84910,51710,68210,39210,40010,50010,60010,90010,90011,10011,30013,10013,20012,30012,40012,30010,80010,10010,7009,80010,4009,3008,8008,4008,7009,7009,7008,9008,4009,2008,4007,8008,4006,1006,1006,1006,6006,9007,1008,2007,8007,9008,4007,3007,30005,40000019,00000017,10000021,2000000
   > Total Current Liabilities 
0
0
0
0
13,600
0
0
0
11,100
0
0
0
13,900
0
0
0
2,500
0
2,300
2,300
2,300
2,000
2,100
2,700
1,700
1,300
1,300
1,000
1,000
1,000
3,300
2,800
3,400
3,000
700
1,400
2,400
2,500
1,700
2,400
2,200
2,300
2,400
2,100
2,600
2,600
2,600
2,700
2,800
2,800
3,600
3,300
1,600
1,600
3,700
2,100
1,900
2,000
2,000
1,560
1,986
2,020
1,737
1,981
1,925
1,869
1,717
1,948
2,343
1,441
1,522
1,416
3,676
3,531
4,630
2,625
3,166
1,329
2,451
2,843
2,287
2,178
2,808
4,332
4,478
3,768
2,404
2,535
4,584
3,070
2,412
2,671
4,011
3,511
3,728
2,907
3,124
2,479
2,968
4,133
2,970
4,415
4,920
5,333
5,145
3,371
3,435
2,294
2,028
2,004
4,231
4,211
3,105
2,916
3,508
3,429
4,478
4,349
4,537
4,250
4,737
4,559
5,689
5,240
5,294
5,064
4,062
3,792
3,802
3,401
3,558
3,381
3,699
4,405
3,910
9,021
8,636
4,715
5,619
5,693
2,938
3,291
4,161
3,672
3,467
3,143
3,074
2,861
3,373
3,298
2,682
2,445
2,724
2,7242,4452,6823,2983,3732,8613,0743,1433,4673,6724,1613,2912,9385,6935,6194,7158,6369,0213,9104,4053,6993,3813,5583,4013,8023,7924,0625,0645,2945,2405,6894,5594,7374,2504,5374,3494,4783,4293,5082,9163,1054,2114,2312,0042,0282,2943,4353,3715,1455,3334,9204,4152,9704,1332,9682,4793,1242,9073,7283,5114,0112,6712,4123,0704,5842,5352,4043,7684,4784,3322,8082,1782,2872,8432,4511,3293,1662,6254,6303,5313,6761,4161,5221,4412,3431,9481,7171,8691,9251,9811,7372,0201,9861,5602,0002,0001,9002,1003,7001,6001,6003,3003,6002,8002,8002,7002,6002,6002,6002,1002,4002,3002,2002,4001,7002,5002,4001,4007003,0003,4002,8003,3001,0001,0001,0001,3001,3001,7002,7002,1002,0002,3002,3002,30002,50000013,90000011,10000013,6000000
       Short-term Debt 
0
0
0
0
5,500
0
0
0
4,100
0
0
0
900
0
0
0
1,100
0
1,200
1,200
100
200
200
200
200
200
200
200
200
200
2,600
200
200
200
200
400
600
400
400
1,300
400
400
500
600
500
500
700
900
900
900
900
900
900
900
3,200
1,500
1,500
1,500
1,500
952
1,160
1,169
1,135
951
1,012
1,024
911
813
728
669
708
716
2,518
2,612
2,473
584
704
556
524
645
1,082
1,061
1,070
2,938
2,347
2,203
802
810
865
936
991
1,020
2,068
1,764
1,753
1,258
1,207
967
1,822
1,759
1,712
2,761
2,527
3,536
3,346
1,217
1,201
156
159
149
1,164
1,167
170
173
176
240
240
240
139
149
151
152
1,154
1,155
1,134
1,135
160
161
163
164
166
167
169
170
172
5,288
5,287
2,021
2,211
2,505
2,505
810
28,470
28,470
0
27,512
0
26,844
1,051
26,264
25,925
994
0
099425,92526,2641,05126,844027,512028,47028,4708102,5052,5052,2112,0215,2875,2881721701691671661641631611601,1351,1341,1551,1541521511491392402402401761731701,1671,1641491591561,2011,2173,3463,5362,5272,7611,7121,7591,8229671,2071,2581,7531,7642,0681,0209919368658108022,2032,3472,9381,0701,0611,0826455245567045842,4732,6122,5187167086697288139111,0241,0129511,1351,1691,1609521,5001,5001,5001,5003,2009009009009009009009007005005006005004004001,3004004006004002002002002002,6002002002002002002002002002001001,2001,20001,1000009000004,1000005,5000000
       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
6,421
0
0
0
128
0
0
0
1,157
0
1,062
1,194
163
164
166
126
25
170
172
5,288
5,287
778
990
1,346
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000001,3469907785,2875,288172170251261661641631,1941,06201,1570001280006,42100000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
300
300
1,200
600
600
1,100
100
200
100
200
200
200
200
2,000
100
200
100
100
100
100
0
0
100
100
100
900
900
100
100
100
0
100
100
100
0
0
100
100
0
100
100
15
44
70
61
33
29
64
44
28
56
74
65
45
47
112
412
42
88
122
106
55
66
111
606
36
62
113
79
251
90
132
142
170
39
127
163
94
91
95
91
83
95
163
147
220
143
139
72
41
85
70
81
55
58
84
171
134
144
114
94
79
40
69
100
96
80
85
109
96
79
53
70
18
74
58
46
36
31
49
106
162
68
2,482
3,291
2,857
2,633
2,301
2,263
1,876
2,322
2,256
1,704
1,452
1,718
1,7181,4521,7042,2562,3221,8762,2632,3012,6332,8573,2912,48268162106493136465874187053799610985809610069407994114144134171845855817085417213914322014716395839195919416312739170142132902517911362366061116655106122884241211247456574562844642933617044151001000100100001001001000100100100900900100100100001001001001002001002,0002002002002001002001001,1006006001,200300300000000000000000000
       Other Current Liabilities 
0
0
0
0
8,100
0
0
0
7,000
0
0
0
13,000
0
0
0
1,400
0
800
800
1,000
1,400
1,500
1,400
1,400
900
1,000
600
800
600
500
600
3,100
2,600
400
900
1,700
2,000
1,300
1,100
1,700
1,800
1,900
600
2,100
2,000
1,800
1,800
1,900
1,800
2,600
2,400
700
700
400
600
400
400
500
593
782
781
541
132
204
213
143
478
1,560
697
18
7
1,111
807
1,744
1,999
2,375
10
1,822
770
1,139
1,007
1,132
89
800
3
10
4
1,481
3
19
25
119
62
1,812
1,555
1,826
1,417
2,055
3,292
1,163
1,490
2,246
1,577
1,656
2,015
2,162
2,097
1,785
1,785
2,985
2,989
2,877
2,659
3,161
3,054
2,927
2,828
3,137
2,855
3,380
3,171
3,269
2,822
3,059
3,114
3,356
3,389
3,560
3,185
3,323
3,195
3,456
4,177
3,692
3,697
3,318
3,889
3,288
2,990
2,226
810
-32,145
814
834
842
811
985
1,051
1,042
978
994
1,006
1,0069949781,0421,051985811842834814-32,1458102,2262,9903,2883,8893,3183,6973,6924,1773,4563,1953,3233,1853,5603,3893,3563,1143,0592,8223,2693,1713,3802,8553,1372,8282,9273,0543,1612,6592,8772,9892,9851,7851,7852,0972,1622,0151,6561,5772,2461,4901,1633,2922,0551,4171,8261,5551,81262119251931,4814103800891,1321,0071,1397701,822102,3751,9991,7448071,1117186971,5604781432132041325417817825935004004006004007007002,4002,6001,8001,9001,8001,8002,0002,1006001,9001,8001,7001,1001,3002,0001,7009004002,6003,1006005006008006001,0009001,4001,4001,5001,4001,00080080001,40000013,0000007,0000008,1000000
   > Long-term Liabilities 
0
0
0
0
7,600
0
0
0
6,000
0
0
0
5,100
0
0
0
2,900
0
5,000
5,000
6,100
5,900
5,700
5,500
5,400
5,600
5,300
5,100
5,100
5,100
5,100
5,000
5,000
6,200
7,700
7,500
7,300
7,200
7,000
6,000
6,600
7,000
8,000
7,700
8,100
7,500
8,200
9,600
9,600
9,500
9,600
9,800
9,700
9,500
7,200
8,800
8,700
8,500
8,400
8,833
8,695
8,497
9,112
10,637
10,620
11,627
11,652
11,585
11,271
11,015
10,881
10,702
8,965
8,840
8,685
10,369
11,646
14,414
15,540
16,842
17,552
17,367
17,170
15,499
15,173
15,120
16,555
16,285
15,882
15,593
15,275
15,327
13,819
13,286
12,912
12,206
12,298
13,051
11,918
11,799
11,457
10,477
10,489
9,466
9,763
9,724
9,893
10,563
10,646
10,595
8,752
9,077
10,165
10,028
10,449
10,410
12,589
12,309
12,955
12,770
15,315
15,139
13,854
13,758
10,280
10,424
10,563
10,825
11,047
11,251
8,905
8,911
9,770
9,736
9,808
4,888
5,545
26,310
27,805
41,426
43,780
42,424
41,817
41,209
39,942
39,186
38,487
37,841
37,250
36,632
36,006
36,558
35,886
35,88636,55836,00636,63237,25037,84138,48739,18639,94241,20941,81742,42443,78041,42627,80526,3105,5454,8889,8089,7369,7708,9118,90511,25111,04710,82510,56310,42410,28013,75813,85415,13915,31512,77012,95512,30912,58910,41010,44910,02810,1659,0778,75210,59510,64610,5639,8939,7249,7639,46610,48910,47711,45711,79911,91813,05112,29812,20612,91213,28613,81915,32715,27515,59315,88216,28516,55515,12015,17315,49917,17017,36717,55216,84215,54014,41411,64610,3698,6858,8408,96510,70210,88111,01511,27111,58511,65211,62710,62010,6379,1128,4978,6958,8338,4008,5008,7008,8007,2009,5009,7009,8009,6009,5009,6009,6008,2007,5008,1007,7008,0007,0006,6006,0007,0007,2007,3007,5007,7006,2005,0005,0005,1005,1005,1005,1005,3005,6005,4005,5005,7005,9006,1005,0005,00002,9000005,1000006,0000007,6000000
       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
7,593
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,572
5,539
5,481
5,446
5,410
5,374
5,339
5,301
5,264
5,227
5,190
1,270
690
4,471
4,215
8,275
9,351
9,079
8,803
8,524
0
0
0
6,653
6,358
6,060
5,759
5,453
0
05,4535,7596,0606,3586,6530008,5248,8039,0799,3518,2754,2154,4716901,2705,1905,2275,2645,3015,3395,3745,4105,4465,4815,5395,5720000000000000000007,593000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
406
425
362
338
357
363
364
367
386
412
399
416
411
0
569
0
0
647
642
742
916
980
924
1,003
1,072
1,024
1,031
1,132
1,132
1,133
1,078
1,079
1,074
1,443
1,369
1,282
1,210
864
805
782
783
613
556
754
860
882
922
881
806
796
773
748
528
693
640
679
689
746
2,925
2,634
2,376
2,081
1,835
1,513
1,166
1,005
989
963
949
1,049
1,020
1,062
1,224
3,652
844
5,761
5,888
6,158
6,235
6,203
5,940
5,750
5,551
5,394
5,414
5,332
5,416
5,282
5,172
5,329
5,343
5,349
0
0
0
0005,3495,3435,3295,1725,2825,4165,3325,4145,3945,5515,7505,9406,2036,2356,1585,8885,7618443,6521,2241,0621,0201,0499499639891,0051,1661,5131,8352,0812,3762,6342,9257466896796406935287487737968068819228828607545566137837828058641,2101,2821,3691,4431,0741,0791,0781,1331,1321,1321,0311,0241,0721,0039249809167426426470056904114163994123863673643633573383624254060000000000000000000000000000000000000000000000000000000000
       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
2,131
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,196
0
0
1,021
4,617
4,825
5,021
5,349
5,637
5,877
3,566
3,610
4,506
4,509
4,618
4,888
5,096
5,170
5,123
4,898
4,741
4,584
4,544
4,518
3,739
3,552
3,454
3,345
4,292
4,307
4,322
4,303
0
04,3034,3224,3074,2923,3453,4543,5523,7394,5184,5444,5844,7414,8985,1235,1705,0964,8884,6184,5094,5063,6103,5665,8775,6375,3495,0214,8254,6171,021002,196000000000000002,131000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
0
12,900
0
0
0
14,800
0
0
0
13,000
0
0
0
24,900
0
24,400
24,400
23,700
23,400
23,100
22,800
24,800
25,100
25,400
26,100
26,100
26,400
27,400
27,800
28,000
27,900
27,800
27,700
27,600
27,500
27,500
27,400
27,300
27,200
27,100
27,100
27,100
27,300
27,400
27,400
28,000
28,400
28,700
29,900
30,100
30,300
30,600
30,900
31,100
31,300
31,400
31,421
31,803
31,965
32,246
32,630
33,033
33,526
33,940
34,587
34,652
34,776
35,188
35,123
35,705
36,188
36,398
36,517
36,996
37,132
37,242
37,130
37,339
37,571
37,519
37,700
37,639
37,469
37,462
37,479
39,697
39,665
39,446
39,464
39,454
39,388
39,427
39,873
40,286
40,634
40,758
40,872
40,818
41,036
40,866
41,116
41,433
41,793
42,136
42,279
42,710
43,225
43,238
43,335
43,424
43,785
43,712
43,961
44,109
44,590
44,906
45,346
46,385
46,767
46,955
47,450
47,971
48,389
48,770
49,415
50,000
50,464
53,027
53,210
53,093
53,014
53,308
53,964
54,608
54,737
54,679
54,094
53,702
53,287
53,232
53,191
54,100
53,709
53,513
53,456
53,388
53,447
53,492
53,453
53,305
53,30553,45353,49253,44753,38853,45653,51353,70954,10053,19153,23253,28753,70254,09454,67954,73754,60853,96453,30853,01453,09353,21053,02750,46450,00049,41548,77048,38947,97147,45046,95546,76746,38545,34644,90644,59044,10943,96143,71243,78543,42443,33543,23843,22542,71042,27942,13641,79341,43341,11640,86641,03640,81840,87240,75840,63440,28639,87339,42739,38839,45439,46439,44639,66539,69737,47937,46237,46937,63937,70037,51937,57137,33937,13037,24237,13236,99636,51736,39836,18835,70535,12335,18834,77634,65234,58733,94033,52633,03332,63032,24631,96531,80331,42131,40031,30031,10030,90030,60030,30030,10029,90028,70028,40028,00027,40027,40027,30027,10027,10027,10027,20027,30027,40027,50027,50027,60027,70027,80027,90028,00027,80027,40026,40026,10026,10025,40025,10024,80022,80023,10023,40023,70024,40024,400024,90000013,00000014,80000012,9000000
   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
2,200
2,200
2,200
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,178
2,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,1782,2002,2002,20000000000000000000000000000000000000000000000000000000000
   Retained Earnings Total Equity
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
37,442
37,756
37,896
38,340
38,841
38,830
38,903
39,004
39,440
39,383
39,601
39,743
40,182
40,511
40,933
41,952
42,353
42,576
43,027
43,470
43,932
44,255
44,862
45,395
45,791
48,245
48,563
48,369
48,777
49,071
49,727
50,371
50,500
50,443
49,858
49,465
49,050
48,996
48,954
0
0
0
49,220
49,151
49,210
49,255
49,216
0
049,21649,25549,21049,15149,22000048,95448,99649,05049,46549,85850,44350,50050,37149,72749,07148,77748,36948,56348,24545,79145,39544,86244,25543,93243,47043,02742,57642,35341,95240,93340,51140,18239,74339,60139,38339,44039,00438,90338,83038,84138,34037,89637,75637,44200000000000000000000000000000000000000000000000000