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

Arbor Realty Trust
Buy, Hold or Sell?

Let's analyze Arbor together

I guess you are interested in Arbor Realty Trust. 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 Arbor Realty Trust. 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 Arbor Realty Trust

I send you an email if I find something interesting about Arbor Realty Trust.

1. Quick Overview

1.1. Quick analysis of Arbor (30 sec.)










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

How much money do you get?

How much money do you get?
$1.85
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$66.21
Expected worth in 1 year
$117.78
How sure are you?
95.0%

+ What do you gain per year?

Total Gains per Share
$53.42
Return On Investment
367.1%

For what price can you sell your share?

Current Price per Share
$14.55
Expected price per share
$14.14 - $15.49
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Arbor (5 min.)




Live pricePrice per Share (EOD)
$14.55
Intrinsic Value Per Share
$37.47 - $366.01
Total Value Per Share
$103.68 - $432.22

2.2. Growth of Arbor (5 min.)




Is Arbor growing?

Current yearPrevious yearGrowGrow %
How rich?$13.5b$3.1b$2.6b45.7%

How much money is Arbor making?

Current yearPrevious yearGrowGrow %
Making money$71.5m$91.9m-$20.4m-28.6%
Net Profit Margin68.6%100.2%--

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

2.3. Financial Health of Arbor (5 min.)




3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Arbor?

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

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

Speculation

The Price per Share of Arbor is $14.55. 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 Arbor.
  • 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 Arbor, 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 $66.21. Based on the TTM, the Book Value Change Per Share is $12.89 per quarter. Based on the YOY, the Book Value Change Per Share is $0.07 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 $0.46 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Arbor.

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 Eps0.281.9%0.332.3%0.382.6%0.332.3%0.211.5%
Usd Book Value Change Per Share50.70348.5%12.8988.6%0.070.5%2.9920.6%1.5810.9%
Usd Dividend Per Share0.483.3%0.463.2%0.432.9%0.352.4%0.211.5%
Usd Total Gains Per Share51.18351.8%13.3591.8%0.503.4%3.3422.9%1.8012.3%
Usd Price Per Share15.56-14.59-13.67-13.97-11.37-
Price to Earnings Ratio13.73-11.40-9.11-9.74-25.07-
Price-to-Total Gains Ratio0.30-21.41-29.61-15.15-41.17-
Price to Book Ratio0.24-0.78-0.93-1.19-1.64-
Price-to-Total Gains Ratio0.30-21.41-29.61-15.15-41.17-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share14.55
Number of shares68
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.460.35
Usd Book Value Change Per Share12.892.99
Usd Total Gains Per Share13.353.34
Gains per Quarter (68 shares)908.06227.03
Gains per Year (68 shares)3,632.24908.13
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
11253507362294814898
22517014725418816281806
3376105201088628224422714
4502140271451837632563622
5627175341815047040704530
6753210412178256448845438
7878245472541465956986346
81004280542904675365127254
91129315613267884773278162
101255350683631094181419070

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 Share4.00.00.0100.0%12.00.00.0100.0%19.01.00.095.0%39.01.00.097.5%73.010.00.088.0%
Book Value Change Per Share2.02.00.050.0%8.04.00.066.7%15.05.00.075.0%33.07.00.082.5%59.024.00.071.1%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%83.00.00.0100.0%
Total Gains per Share4.00.00.0100.0%11.01.00.091.7%18.02.00.090.0%38.02.00.095.0%69.014.00.083.1%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Arbor Realty Trust 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--50.70312.893+293%0.073+69386%2.993+1594%1.584+3100%
Book Value Per Share--66.21127.708+139%14.651+352%14.636+352%9.440+601%
Current Ratio---4.701-100%0.876-100%4.202-100%2.719-100%
Debt To Asset Ratio--0.0210.594-97%0.808-97%0.768-97%0.753-97%
Debt To Equity Ratio--0.0942.883-97%4.394-98%4.310-98%3.819-98%
Dividend Per Share--0.4800.461+4%0.428+12%0.346+39%0.212+127%
Eps--0.2830.332-15%0.379-25%0.329-14%0.211+34%
Free Cash Flow Per Share--2.0720.995+108%0.525+294%0.516+302%0.314+559%
Free Cash Flow To Equity Per Share---15.934-5.778-64%-2.239-86%1.572-1113%1.128-1513%
Gross Profit Margin--1.0000.862+16%0.860+16%0.868+15%0.750+33%
Intrinsic Value_10Y_max--366.007--------
Intrinsic Value_10Y_min--37.467--------
Intrinsic Value_1Y_max--8.607--------
Intrinsic Value_1Y_min--1.693--------
Intrinsic Value_3Y_max--47.252--------
Intrinsic Value_3Y_min--6.902--------
Intrinsic Value_5Y_max--111.689--------
Intrinsic Value_5Y_min--14.061--------
Market Cap2744260833.600-16%3195204128.0403120189129.103+2%2949413972.578+8%2797079396.783+14%2225684432.808+44%
Net Profit Margin--1.8680.686+172%1.002+86%0.568+229%0.469+298%
Operating Margin--8.0492.836+184%2.688+199%1.598+404%1.253+542%
Operating Ratio--1.4950.516+190%0.413+262%0.631+137%181.227-99%
Pb Ratio0.220-7%0.2350.778-70%0.933-75%1.188-80%1.643-86%
Pe Ratio12.840-7%13.73111.404+20%9.114+51%9.742+41%25.072-45%
Price Per Share14.550-7%15.56014.585+7%13.670+14%13.970+11%11.371+37%
Price To Free Cash Flow Ratio1.755-7%1.8776.185-70%2.837-34%2.046-8%-0.240+113%
Price To Total Gains Ratio0.284-7%0.30421.407-99%29.615-99%15.153-98%41.168-99%
Quick Ratio---0.883-100%1.028-100%4.700-100%2.958-100%
Return On Assets--0.0040.005-13%0.006-25%0.006-28%0.006-29%
Return On Equity--0.0190.023-17%0.030-37%0.032-40%0.029-35%
Total Gains Per Share--51.18413.354+283%0.501+10116%3.339+1433%1.796+2749%
Usd Book Value--13596288000.0005817960000.000+134%3157369500.000+331%2974949600.000+357%1887624294.625+620%
Usd Book Value Change Per Share--50.70312.893+293%0.073+69386%2.993+1594%1.584+3100%
Usd Book Value Per Share--66.21127.708+139%14.651+352%14.636+352%9.440+601%
Usd Dividend Per Share--0.4800.461+4%0.428+12%0.346+39%0.212+127%
Usd Eps--0.2830.332-15%0.379-25%0.329-14%0.211+34%
Usd Free Cash Flow--425519000.000210997499.750+102%111760250.000+281%104509649.950+307%62953095.025+576%
Usd Free Cash Flow Per Share--2.0720.995+108%0.525+294%0.516+302%0.314+559%
Usd Free Cash Flow To Equity Per Share---15.934-5.778-64%-2.239-86%1.572-1113%1.128-1513%
Usd Market Cap2744260833.600-16%3195204128.0403120189129.103+2%2949413972.578+8%2797079396.783+14%2225684432.808+44%
Usd Price Per Share14.550-7%15.56014.585+7%13.670+14%13.970+11%11.371+37%
Usd Profit--58175000.00071532250.000-19%91981500.000-37%71451000.000-19%45504584.800+28%
Usd Revenue--31142000.000241554250.000-87%146965500.000-79%154869800.000-80%105407538.000-70%
Usd Total Gains Per Share--51.18413.354+283%0.501+10116%3.339+1433%1.796+2749%
 EOD+4 -4MRQTTM+22 -14YOY+22 -145Y+22 -1410Y+26 -10

3.3 Fundamental Score

Let's check the fundamental score of Arbor Realty Trust based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1512.840
Price to Book Ratio (EOD)Between0-10.220
Net Profit Margin (MRQ)Greater than01.868
Operating Margin (MRQ)Greater than08.049
Quick Ratio (MRQ)Greater than10.000
Current Ratio (MRQ)Greater than10.000
Debt to Asset Ratio (MRQ)Less than10.021
Debt to Equity Ratio (MRQ)Less than10.094
Return on Equity (MRQ)Greater than0.150.019
Return on Assets (MRQ)Greater than0.050.004
Total6/10 (60.0%)

3.4 Technical Score

Let's check the technical score of Arbor Realty Trust based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5047.585
Ma 20Greater thanMa 5014.723
Ma 50Greater thanMa 10014.745
Ma 100Greater thanMa 20013.857
OpenGreater thanClose14.670
Total3/5 (60.0%)

4. In-depth Analysis

4.1 About Arbor Realty Trust

Arbor Realty Trust, Inc. invests in a diversified portfolio of structured finance assets in the multifamily, single-family rental, and commercial real estate markets in the United States. The company operates through Structured Business and Agency Business segments. It primarily invests in bridge and mezzanine loans, including junior participating interests in first mortgages, and preferred and direct equity, as well as real estate-related joint ventures, real estate-related notes, and various mortgage-related securities. In addition, the company offers bridge financing products to borrowers who seek short-term capital to be used in an acquisition of property; financing by making preferred equity investments in entities that directly or indirectly own real property; mezzanine financing in the form of loans that are subordinate to a conventional first mortgage loan and senior to the borrower's equity in a transaction; junior participation financing in the form of a junior participating interest in the senior debt; and financing products to borrowers who are looking to acquire conventional, workforce, and affordable single-family housing. Further, it underwrites, originates, sells, and services multifamily mortgage loans through conduit/commercial mortgage-backed securities programs. The company qualifies as a real estate investment trust for federal income tax purposes. It generally would not be subject to federal corporate income taxes if it distributes at least 90% of its taxable income to its stockholders. Arbor Realty Trust, Inc. was incorporated in 2003 and is headquartered in Uniondale, New York.

Fundamental data was last updated by Penke on 2024-11-14 08:39:05.

4.2 In-depth Summary

4.2.1. Financial Health Summary

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

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is cheap.
Based on the earnings, the company is 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 Arbor earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Arbor to the REIT - Mortgage industry mean.
  • A Net Profit Margin of 186.8% means that $1.87 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Arbor Realty Trust:

  • The MRQ is 186.8%. The company is making a huge profit. +2
  • The TTM is 68.6%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ186.8%TTM68.6%+118.2%
TTM68.6%YOY100.2%-31.6%
TTM68.6%5Y56.8%+11.9%
5Y56.8%10Y46.9%+9.9%
4.3.1.2. Return on Assets

Shows how efficient Arbor is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Arbor to the REIT - Mortgage industry mean.
  • 0.4% Return on Assets means that Arbor generated $0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Arbor Realty Trust:

  • The MRQ is 0.4%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.5%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.4%TTM0.5%-0.1%
TTM0.5%YOY0.6%-0.1%
TTM0.5%5Y0.6%-0.1%
5Y0.6%10Y0.6%0.0%
4.3.1.3. Return on Equity

Shows how efficient Arbor is using its investors money to generate profit.

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

Let's take a look of the Return on Equity trends of Arbor Realty Trust:

  • The MRQ is 1.9%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.3%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.9%TTM2.3%-0.4%
TTM2.3%YOY3.0%-0.7%
TTM2.3%5Y3.2%-0.9%
5Y3.2%10Y2.9%+0.2%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Arbor Realty Trust.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Arbor is operating .

  • Measures how much profit Arbor 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 Arbor to the REIT - Mortgage industry mean.
  • An Operating Margin of 804.9% means the company generated $8.05  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Arbor Realty Trust:

  • The MRQ is 804.9%. The company is operating very efficient. +2
  • The TTM is 283.6%. The company is operating very efficient. +2
Trends
Current periodCompared to+/- 
MRQ804.9%TTM283.6%+521.2%
TTM283.6%YOY268.8%+14.9%
TTM283.6%5Y159.8%+123.9%
5Y159.8%10Y125.3%+34.4%
4.3.2.2. Operating Ratio

Measures how efficient Arbor is keeping operating costs low.

  • Below 1 is considered healthy (always compare to REIT - Mortgage industry mean).
  • An Operation Ratio of 1.50 means that the operating costs are $1.50 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Arbor Realty Trust:

  • The MRQ is 1.495. The company is inefficient in keeping operating costs low. -1
  • The TTM is 0.516. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ1.495TTM0.516+0.979
TTM0.516YOY0.413+0.104
TTM0.5165Y0.631-0.114
5Y0.63110Y181.227-180.596
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Arbor Realty Trust.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Arbor is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to REIT - Mortgage industry mean).
  • A Current Ratio of 0.00 means the company has $0.00 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Arbor Realty Trust:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM4.701-4.701
TTM4.701YOY0.876+3.825
TTM4.7015Y4.202+0.499
5Y4.20210Y2.719+1.484
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Arbor to the REIT - Mortgage industry mean.
  • A Quick Ratio of 0.00 means the company can pay off $0.00 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Arbor Realty Trust:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM0.883-0.883
TTM0.883YOY1.028-0.146
TTM0.8835Y4.700-3.817
5Y4.70010Y2.958+1.741
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Arbor Realty Trust.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Arbor assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Arbor to REIT - Mortgage industry mean.
  • A Debt to Asset Ratio of 0.02 means that Arbor assets are financed with 2.1% credit (debt) and the remaining percentage (100% - 2.1%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Arbor Realty Trust:

  • The MRQ is 0.021. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.594. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.021TTM0.594-0.573
TTM0.594YOY0.808-0.214
TTM0.5945Y0.768-0.174
5Y0.76810Y0.753+0.015
4.5.4.2. Debt to Equity Ratio

Measures if Arbor is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Arbor to the REIT - Mortgage industry mean.
  • A Debt to Equity ratio of 9.4% means that company has $0.09 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Arbor Realty Trust:

  • The MRQ is 0.094. The company is very able to pay all its debts with equity. +2
  • The TTM is 2.883. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ0.094TTM2.883-2.789
TTM2.883YOY4.394-1.511
TTM2.8835Y4.310-1.427
5Y4.31010Y3.819+0.491
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 Arbor generates.

  • Above 15 is considered overpriced but always compare Arbor to the REIT - Mortgage industry mean.
  • A PE ratio of 13.73 means the investor is paying $13.73 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Arbor Realty Trust:

  • The EOD is 12.840. Based on the earnings, the company is underpriced. +1
  • The MRQ is 13.731. Based on the earnings, the company is underpriced. +1
  • The TTM is 11.404. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD12.840MRQ13.731-0.891
MRQ13.731TTM11.404+2.327
TTM11.404YOY9.114+2.290
TTM11.4045Y9.742+1.662
5Y9.74210Y25.072-15.330
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 Arbor Realty Trust:

  • The EOD is 1.755. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 1.877. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 6.185. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD1.755MRQ1.877-0.122
MRQ1.877TTM6.185-4.308
TTM6.185YOY2.837+3.349
TTM6.1855Y2.046+4.139
5Y2.04610Y-0.240+2.287
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 Arbor is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to REIT - Mortgage industry mean).
  • A PB ratio of 0.24 means the investor is paying $0.24 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Arbor Realty Trust:

  • The EOD is 0.220. Based on the equity, the company is cheap. +2
  • The MRQ is 0.235. Based on the equity, the company is cheap. +2
  • The TTM is 0.778. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.220MRQ0.235-0.015
MRQ0.235TTM0.778-0.543
TTM0.778YOY0.933-0.155
TTM0.7785Y1.188-0.410
5Y1.18810Y1.643-0.455
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 Arbor Realty Trust.

4.8.1. Institutions holding Arbor Realty Trust

Institutions are holding 60.332% of the shares of Arbor Realty Trust.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30BlackRock Inc13.60820.0083256662361089800.4264
2024-06-30Vanguard Group Inc10.26740.0053193652466436083.4378
2024-06-30State Street Corp3.80430.0045717516226940.0376
2024-06-30Goldman Sachs Group Inc2.8570.01315388502-1870805-25.7711
2024-06-30Geode Capital Management, LLC2.25520.005442535871412163.4339
2024-06-30Morgan Stanley - Brokerage Accounts1.99870.002137697481111523.0381
2024-06-30Wasatch Advisors LP1.43890.20832713928-776283-22.2417
2024-06-30Cooperman Leon G1.26251.4418238119400
2024-06-30Charles Schwab Investment Management Inc1.22280.006323063421499626.9543
2024-06-30Northern Trust Corp0.99440.00451875508-89778-4.5682
2024-06-30Azora Capital LP0.81881.0215443741064484221.8183
2024-06-30Bank of New York Mellon Corp0.75370.00391421552431653.1316
2024-06-30Ameriprise Financial Inc0.61860.004511666919990.0857
2024-06-30LSV Asset Management0.58860.0349111011900
2024-06-30Van Eck Associates Corporation0.52520.02029904849197010.2358
2024-06-30NORGES BANK0.4910.002926014-310831-25.131
2024-09-30Principal Financial Group Inc0.47110.0076888572-40905-4.4009
2024-06-30Two Sigma Investments LLC0.47030.029886976-360225-28.8827
2024-06-30Amvescap Plc.0.45160.0026851676-32756-3.7036
2024-06-30Melia Wealth LLC0.38425.671472457293941.3135
Total 45.28258.495785406483-1113959-1.3%

4.9.2. Funds holding Arbor Realty Trust

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31iShares Core S&P Small-Cap ETF6.34280.2091196304600
2024-09-30Vanguard Total Stock Mkt Idx Inv2.81640.0047531207156580.1066
2024-09-30Vanguard Small Cap Index2.11050.04033980535-54854-1.3593
2024-10-31iShares Russell 2000 ETF1.99760.0819376770200
2024-09-30Vanguard Small Cap Value Index Inv1.60970.08053036092-2103-0.0692
2024-09-30Vanguard Institutional Extnd Mkt Idx Tr1.51290.0408285343740640.1426
2024-10-31iShares Mortgage Real Estate Capped ETF1.15654.9971218125900
2024-10-31iShares S&P Small-Cap 600 Value ETF1.03650.4131195488000
2024-09-30Wasatch Small Cap Value1.0181.7956192005051678736.8275
2024-08-31Fidelity Small Cap Index1.00520.09451895871-44656-2.3012
2024-10-31SPDR® Portfolio S&P 600™ Sm Cap ETF0.88590.2091670960126000.7598
2024-10-31iShares Russell 2000 Value ETF0.86790.195163689200
2024-09-30Vanguard Tax-Managed Small Cap Adm0.70690.21411333192398653.0824
2024-10-31State St Russell Sm/Mid Cp® Indx NL Cl C0.61970.03831168767-40400-3.3411
2024-09-30Fidelity Extended Market Index0.58270.0411098968-39483-3.4681
2024-10-31SPDR® S&P 600 Small Cap Value ETF0.57910.4096109215323660.2171
2024-10-31VanEck Mortgage REIT Income ETF0.53915.1517101686000
2024-10-31Schwab US Small-Cap ETF™0.48320.075491144400
2024-09-30Vanguard Russell 2000 ETF0.44790.10578447319830513.1701
2024-09-30Principal SmallCap S&P 600 Idx SP0.37250.2096702563-25895-3.5548
Total 26.69114.406950341473+472254+0.9%

5.3. Insider Transactions

Insiders are holding 2.464% of the shares of Arbor Realty Trust.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-09-05David Erwin FriedmanBUY177513.09
2024-03-18William C GreenBUY1020912.93
2023-11-29Ivan KaufmanBUY1000012.05
2023-11-27Ivan KaufmanBUY2000012.04
2023-11-27Paul ElenioBUY250012.03
2023-11-24Ivan KaufmanBUY2000012.15
2023-11-21Ivan KaufmanBUY1500012.23
2023-11-21Paul ElenioBUY250012.2
2023-11-16Paul ElenioBUY750012.37
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Reversals in quarterly reports

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

 2023-09-302023-12-312024-03-312024-06-302024-09-30
Net Debt  8,500,804-34,7458,466,0591,557,54110,023,600-349,1669,674,434-10,076,804-402,370



5.2. Latest Balance Sheet

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

Summary
Total Assets13,881,458
Total Liabilities285,170
Total Stockholder Equity3,033,645
 As reported
Total Liabilities 285,170
Total Stockholder Equity+ 3,033,645
Total Assets = 13,881,458

Assets

Total Assets13,881,458
Total Current Assets687,540
Long-term Assets88,510
Total Current Assets
Cash And Cash Equivalents 687,540
Net Receivables 96,823
Inventory 867,446
Other Current Assets -964,269
Total Current Assets  (as reported)687,540
Total Current Assets  (calculated)687,540
+/-0
Long-term Assets
Goodwill 88,510
Long Term Investments 232,321
Intangible Assets 376,403
Long-term Assets  (as reported)88,510
Long-term Assets  (calculated)697,234
+/- 608,724

Liabilities & Shareholders' Equity

Total Current Liabilities0
Long-term Liabilities285,170
Total Stockholder Equity3,033,645
Total Current Liabilities
Short-term Debt 1,138,240
Short Long Term Debt 544,846
Other Current Liabilities -1,138,240
Total Current Liabilities  (as reported)0
Total Current Liabilities  (calculated)544,846
+/- 544,846
Long-term Liabilities
Long-term Liabilities  (as reported)285,170
Long-term Liabilities  (calculated)0
+/- 285,170
Total Stockholder Equity
Common Stock1,886
Retained Earnings 34,816
Other Stockholders Equity 2,996,943
Total Stockholder Equity (as reported)3,033,645
Total Stockholder Equity (calculated)3,033,645
+/-0
Other
Capital Stock635,570
Cash and Short Term Investments 687,540
Common Stock Shares Outstanding 205,347
Liabilities and Stockholders Equity 13,881,458
Net Debt -402,370
Net Invested Capital 10,028,769
Short Long Term Debt Total 285,170



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-31
> Total Assets 
338,164
549,414
743,274
877,982
912,295
1,053,956
1,205,873
1,234,819
1,396,075
1,597,557
1,662,821
1,817,014
2,204,345
2,500,892
2,921,308
2,931,273
2,901,494
2,822,290
2,902,070
2,768,697
2,579,236
2,495,754
2,302,770
2,191,884
2,060,775
1,946,564
1,821,518
1,798,000
1,731,208
1,766,684
1,763,634
1,749,448
1,776,714
1,753,501
1,690,970
1,666,978
1,701,881
1,856,950
1,933,343
1,976,560
1,877,472
1,900,310
1,902,973
1,917,155
1,880,423
1,901,690
1,833,046
1,847,430
1,827,392
1,872,420
1,916,746
2,650,221
2,970,786
2,914,428
2,935,445
3,058,178
3,625,945
3,748,768
4,204,320
4,534,260
4,612,175
4,597,725
5,601,730
5,395,634
6,239,160
6,934,650
6,390,124
6,689,218
7,660,986
8,130,859
9,060,800
12,169,584
15,073,845
16,308,906
17,579,590
17,762,129
17,038,985
16,588,224
16,157,627
15,902,689
15,738,636
15,104,856
14,197,212
13,881,458
13,881,45814,197,21215,104,85615,738,63615,902,68916,157,62716,588,22417,038,98517,762,12917,579,59016,308,90615,073,84512,169,5849,060,8008,130,8597,660,9866,689,2186,390,1246,934,6506,239,1605,395,6345,601,7304,597,7254,612,1754,534,2604,204,3203,748,7683,625,9453,058,1782,935,4452,914,4282,970,7862,650,2211,916,7461,872,4201,827,3921,847,4301,833,0461,901,6901,880,4231,917,1551,902,9731,900,3101,877,4721,976,5601,933,3431,856,9501,701,8811,666,9781,690,9701,753,5011,776,7141,749,4481,763,6341,766,6841,731,2081,798,0001,821,5181,946,5642,060,7752,191,8842,302,7702,495,7542,579,2362,768,6972,902,0702,822,2902,901,4942,931,2732,921,3082,500,8922,204,3451,817,0141,662,8211,597,5571,396,0751,234,8191,205,8731,053,956912,295877,982743,274549,414338,164
   > Total Current Assets 
0
62,558
60,249
66,548
6,401,701
72,623
141,091
48,911
19,427,309
33,141,921
6,386
32,505,399
7,756,857
8,106,495
9,946,584
14,405,394
22,219,541
24,807,403
56,307,097
26,828,906
832,041
14,506,315
29,664,440
27,381,623
64,624,275
92,025,847
23,182,596
27,357,185
104,422,982
71,489,182
88,083
107,015
121,597
99,172
68,146
44,401
32,742
81,517
53,224
78,946
109,183
46,925
50,619
101,834
67,299
107,993
142,128
133,911
199,400
174,135
160,619
76,829
144,049
110,151
85,862
89,458
104,374
102,548
106,968
92,598
160,063
124,505
198,917
135,285
6,128,460
222,330
384,182
192,204
339,528
260,228
215,658
380,730
12,385,628
14,329,097
15,174
15,181
14,789
774,544
846,362
895,298
928,974
13,883,476
13,022,427
687,540
687,54013,022,42713,883,476928,974895,298846,362774,54414,78915,18115,17414,329,09712,385,628380,730215,658260,228339,528192,204384,182222,3306,128,460135,285198,917124,505160,06392,598106,968102,548104,37489,45885,862110,151144,04976,829160,619174,135199,400133,911142,128107,99367,299101,83450,61946,925109,18378,94653,22481,51732,74244,40168,14699,172121,597107,01588,08371,489,182104,422,98227,357,18523,182,59692,025,84764,624,27527,381,62329,664,44014,506,315832,04126,828,90656,307,09724,807,40322,219,54114,405,3949,946,5848,106,4957,756,85732,505,3996,38633,141,92119,427,30948,911141,09172,6236,401,70166,54860,24962,5580
       Cash And Cash Equivalents 
6,115
5,329
6,167
16,651
6,402
29,271
103,108
15,284
19,427
5,786
6,386
8,508
7,757
8,106
9,947
14,405
22,220
12,961
46,195
22,861
832
14,212
29,517
27,264
64,624
56,094
22,124
26,300
101,125
67,145
42,396
59,352
55,236
53,455
64,282
40,849
29,189
77,965
50,712
64,659
60,390
32,704
47,814
72,874
50,418
105,434
130,064
115,613
188,709
145,133
160,178
71,614
138,645
104,843
80,759
84,751
104,374
102,548
106,968
92,598
160,063
124,505
198,917
135,285
299,687
222,330
384,182
192,204
339,528
260,228
215,658
380,730
404,580
350,814
341,991
389,651
534,357
774,544
846,362
895,298
928,974
1,454,692
955,713
687,540
687,540955,7131,454,692928,974895,298846,362774,544534,357389,651341,991350,814404,580380,730215,658260,228339,528192,204384,182222,330299,687135,285198,917124,505160,06392,598106,968102,548104,37484,75180,759104,843138,64571,614160,178145,133188,709115,613130,064105,43450,41872,87447,81432,70460,39064,65950,71277,96529,18940,84964,28253,45555,23659,35242,39667,145101,12526,30022,12456,09464,62427,26429,51714,21283222,86146,19512,96122,22014,4059,9478,1067,7578,5086,3865,78619,42715,284103,10829,2716,40216,6516,1675,3296,115
       Short-term Investments 
0
57,229
54,083
49,897
0
43,352
37,983
33,627
35,496
27,355,740
0
23,997,008
84,772
115,043
198,550
127,095
139,136
11,846,043
10,111,759
3,968,278
93,219
293,946
146,973
117,579
27,935
35,931,923
1,058,789
1,088,184
3,298,418
4,344,613
4,246,973
4,276,368
4,276,368
4,276,368
3,864,552
3,552,736
3,553
3,553
2,512
2,747
37,316
2,776
2,805
2,529
2,500
2,558
823
647
2,022
412
441
5,215
5,403
5,308
5,102
4,707
684
2,763
2,121
926
6,113
3,068
4,568
5,098
1,435
12,683
2,214
3,547
3,892
4,480
2,387
2,196
11,981,048
13,978,283
14,832
14,791
14,255
9,776
1,342
3,341
6,547
1,678
1,834
0
01,8341,6786,5473,3411,3429,77614,25514,79114,83213,978,28311,981,0482,1962,3874,4803,8923,5472,21412,6831,4355,0984,5683,0686,1139262,1212,7636844,7075,1025,3085,4035,2154414122,0226478232,5582,5002,5292,8052,77637,3162,7472,5123,5533,5533,552,7363,864,5524,276,3684,276,3684,276,3684,246,9734,344,6133,298,4181,088,1841,058,78935,931,92327,935117,579146,973293,94693,2193,968,27810,111,75911,846,043139,136127,095198,550115,04384,77223,997,008027,355,74035,49633,62737,98343,352049,89754,08357,2290
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
15,639
0
0
15,240
8,108
22,548
7,900
335
2,149
1,995
577
656
140
207
3,917
24
459
25
53
98
281
358
628
37
11
2,500
675
8,082
436
782
493
1,465
37,030
5,629
12,613
688
3,719
10,162
97,505
1,287
1,975
16,986
5,011
10,651
13,821
8,416
23,814
12,449
19,705
11,084
12,664
84,318
53,744
53,037
24,740
77,419
113,105
73,263
211,655
64,421
104,365
105,097
96,823
96,823105,097104,36564,421211,65573,263113,10577,41924,74053,03753,74484,31812,66411,08419,70512,44923,8148,41613,82110,6515,01116,9861,9751,28797,50510,1623,71968812,6135,62937,0301,4654937824368,0826752,5001137628358281985325459243,9172071406565771,9952,1493357,90022,5488,10815,2400015,639000000000000000000000
       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
19,048
19,048
19,048
19,048
19,048
19,048
43,692
47,086
65,704
45,577
3,658
-364
-24
-459
-25
11,487
11,380
11,163
-358
25,802
14,345
-11
8,742
16,977
587
28,155
-782
-493
-1,465
-37,030
-5,629
-12,613
-688
-3,719
-10,162
-97,505
-1,287
-1,975
-16,986
-5,011
5,818,122
1,322,267
465,849
768,762
1,242,330
-551,972
-475,832
-963,322
-84,318
-921,648
-1,182,980
-1,336,922
-1,325,584
-1,592,493
-1,316,491
-1,526,111
-1,601,628
-1,559,057
-1,060,810
-964,269
-964,269-1,060,810-1,559,057-1,601,628-1,526,111-1,316,491-1,592,493-1,325,584-1,336,922-1,182,980-921,648-84,318-963,322-475,832-551,9721,242,330768,762465,8491,322,2675,818,122-5,011-16,986-1,975-1,287-97,505-10,162-3,719-688-12,613-5,629-37,030-1,465-493-78228,15558716,9778,742-1114,34525,802-35811,16311,38011,487-25-459-24-3643,65845,57765,70447,08643,69219,04819,04819,04819,04819,04819,048000000000000000000000000
   > Long-term Assets 
0
57,229
54,083
58,337
905,893,476
56,902
37,983
50,227
1,376,648,048
27,356
46,708
47,511
2,196,588,354
28,910
44,246
278,077
2,879,273,993
259,949
363,436
90,360
2,578,404,448
145,301
135,296
133,431
1,996,150,497
100,698
65,825
1,692,700
1,626,784,946
225,315
1,675,551
1,642,433
1,655,117
1,654,329
1,622,823
1,622,577
1,669,140
1,775,433
1,880,119
1,897,614
1,768,290
1,853,385
1,852,354
1,815,322
1,813,123
1,793,697
1,690,918
1,713,519
1,627,992
1,698,286
1,756,128
2,573,392
2,826,737
2,804,277
2,849,584
2,968,719
3,521,571
3,646,220
4,097,352
4,441,662
4,452,112
4,473,220
5,402,813
5,260,349
110,700
109,371
108,040
106,716
105,451
104,278
103,106
101,933
100,760
99,587
98
97
96
723,059
93,723
92,551
91,378
1,221,380
1,174,785
88,510
88,5101,174,7851,221,38091,37892,55193,723723,05996979899,587100,760101,933103,106104,278105,451106,716108,040109,371110,7005,260,3495,402,8134,473,2204,452,1124,441,6624,097,3523,646,2203,521,5712,968,7192,849,5842,804,2772,826,7372,573,3921,756,1281,698,2861,627,9921,713,5191,690,9181,793,6971,813,1231,815,3221,852,3541,853,3851,768,2901,897,6141,880,1191,775,4331,669,1401,622,5771,622,8231,654,3291,655,1171,642,4331,675,551225,3151,626,784,9461,692,70065,825100,6981,996,150,497133,431135,296145,3012,578,404,44890,360363,436259,9492,879,273,993278,07744,24628,9102,196,588,35447,51146,70827,3561,376,648,04850,22737,98356,902905,893,47658,33754,08357,2290
       Property Plant Equipment 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
46,892
0
46,479
46,479
0
0
0
0
0
23,100
0
155,181
151,904
148,768
128,398
127,909
127,077
126,461
124,148
125,139
124,274
112,418
111,718
110,791
120,831
90,738
84,926
84,078
71,888
70,759
60,846
31,698
0
19,763
19,492
18,753
17,399
17,355
16,787
16,675
14,650
14,563
14,446
14,473
13,382
13,129
13,220
13,270
12,990
2,894
1,485
1,447
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000001,4471,4852,89412,99013,27013,22013,12913,38214,47314,44614,56314,65016,67516,78717,35517,39918,75319,49219,763031,69860,84670,75971,88884,07884,92690,738120,831110,791111,718112,418124,274125,139124,148126,461127,077127,909128,398148,768151,904155,181023,1000000046,47946,479046,892000000000000000000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
99,933
97,490
96,089
119,689
123,167
121,766
120,366
118,965
117,565
116,165
114,764
113,364
112,026
110,700
109,371
108,040
106,716
105,451
104,278
103,106
101,933
100,760
99,587
98,414
97,242
96,069
94,896
93,723
92,551
56,626
90,205
89,032
88,510
88,51089,03290,20556,62692,55193,72394,89696,06997,24298,41499,587100,760101,933103,106104,278105,451106,716108,040109,371110,700112,026113,364114,764116,165117,565118,965120,366121,766123,167119,68996,08997,49099,933000000000000000000000000000000000000000000000000000
       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
1,435,916
1,436,728
0
0
0
0
102,568
1,503,350
1,639,535
1,605,327
1,539,858
1,590,958
1,507,175
1,558,095
1,478,726
1,631,720
1,504,176
1,551,805
1,489,874
1,645,140
1,550,246
2,008,964
2,403,049
2,254,249
2,227,296
2,381,006
2,928,060
3,048,811
3,450,771
3,670,591
3,779,752
3,664,136
4,555,557
4,543,774
5,181,819
5,758,807
5,344,558
5,742,592
6,442,585
6,881,145
200,949
204,581
13,304,817
14,573,774
15,601,778
15,577,167
235,677
14,132,116
13,984,501
217,967
234,582
245,657
228,952
232,321
232,321228,952245,657234,582217,96713,984,50114,132,116235,67715,577,16715,601,77814,573,77413,304,817204,581200,9496,881,1456,442,5855,742,5925,344,5585,758,8075,181,8194,543,7744,555,5573,664,1363,779,7523,670,5913,450,7713,048,8112,928,0602,381,0062,227,2962,254,2492,403,0492,008,9641,550,2461,645,1401,489,8741,551,8051,504,1761,631,7201,478,7261,558,0951,507,1751,590,9581,539,8581,605,3271,639,5351,503,350102,56800001,436,7281,435,916000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
224,297
227,743
238,931
243,083
247,876
252,608
255,732
257,021
259,401
273,770
277,639
276,648
283,688
286,420
288,954
313,288
335,235
379,974
406,980
418,653
417,283
422,734
422,036
411,534
403,886
401,471
396,634
394,410
392,203
426,006
385,520
380,719
376,403
376,403380,719385,520426,006392,203394,410396,634401,471403,886411,534422,036422,734417,283418,653406,980379,974335,235313,288288,954286,420283,688276,648277,639273,770259,401257,021255,732252,608247,876243,083238,931227,743224,297000000000000000000000000000000000000000000000000000
       Long-term Assets Other 
0
-57,229
-54,083
-58,337
905,841,639
-56,902
-37,983
-50,227
1,376,618,433
-27,356
-46,708
-47,511
2,196,516,440
-28,910
-44,246
-278,077
2,879,008,318
-259,949
-363,436
-90,360
2,578,269,885
-145,301
-135,296
-133,431
1,996,024,535
-100,698
-65,825
-1,592,800
1,626,715,809
-225,315
1,453,611
1,425,740
1,432,051
1,396,975
1,367,742
1,381,322
1,563,019
1,656,451
1,770,640
1,847,188
1,726,294
1,845,929
1,844,960
1,807,770
1,805,755
1,769,955
1,665,726
1,685,044
1,595,100
1,662,947
1,717,038
2,201,984
2,462,152
2,422,663
2,440,632
2,542,788
3,095,707
3,209,733
3,646,880
3,992,075
3,964,234
3,966,337
4,895,625
4,732,756
-416,919
-418,061
-497,298
-535,817
-549,772
-604,246
-619,602
-621,864
-652,894
-680,568
-760,391
-742,896
-733,121
-723,059
-622,426
-610,170
-625,836
380,889
476,082
0
0476,082380,889-625,836-610,170-622,426-723,059-733,121-742,896-760,391-680,568-652,894-621,864-619,602-604,246-549,772-535,817-497,298-418,061-416,9194,732,7564,895,6253,966,3373,964,2343,992,0753,646,8803,209,7333,095,7072,542,7882,440,6322,422,6632,462,1522,201,9841,717,0381,662,9471,595,1001,685,0441,665,7261,769,9551,805,7551,807,7701,844,9601,845,9291,726,2941,847,1881,770,6401,656,4511,563,0191,381,3221,367,7421,396,9751,432,0511,425,7401,453,611-225,3151,626,715,809-1,592,800-65,825-100,6981,996,024,535-133,431-135,296-145,3012,578,269,885-90,360-363,436-259,9492,879,008,318-278,077-44,246-28,9102,196,516,440-47,511-46,708-27,3561,376,618,433-50,227-37,983-56,902905,841,639-58,337-54,083-57,2290
> Total Liabilities 
183,417
394,568
455,011
582,062
589,292
723,690
858,696
883,200
1,044,775
1,235,343
1,296,901
1,463,340
1,842,766
2,129,602
2,429,479
2,441,833
2,433,376
2,386,880
2,432,891
2,309,924
2,298,242
2,209,302
2,030,828
1,968,936
1,962,141
1,843,065
1,578,444
1,563,400
1,524,793
1,547,122
1,556,575
1,551,778
1,603,654
1,572,920
1,478,577
1,454,654
1,470,620
1,493,561
1,536,119
1,538,808
1,439,876
1,432,420
1,426,382
1,382,989
1,344,967
1,350,764
1,276,824
1,281,766
1,262,301
1,311,066
1,351,073
1,924,789
2,223,748
2,154,762
2,097,464
2,212,435
2,761,389
2,860,898
3,260,808
3,567,788
3,546,609
3,520,342
4,415,752
4,197,238
4,883,133
5,708,600
5,132,348
5,365,982
6,178,301
6,460,167
7,104,033
10,034,177
12,523,861
13,536,858
14,666,594
14,808,123
13,967,106
13,430,767
12,997,986
12,662,188
12,484,031
11,870,548
11,010,573
285,170
285,17011,010,57311,870,54812,484,03112,662,18812,997,98613,430,76713,967,10614,808,12314,666,59413,536,85812,523,86110,034,1777,104,0336,460,1676,178,3015,365,9825,132,3485,708,6004,883,1334,197,2384,415,7523,520,3423,546,6093,567,7883,260,8082,860,8982,761,3892,212,4352,097,4642,154,7622,223,7481,924,7891,351,0731,311,0661,262,3011,281,7661,276,8241,350,7641,344,9671,382,9891,426,3821,432,4201,439,8761,538,8081,536,1191,493,5611,470,6201,454,6541,478,5771,572,9201,603,6541,551,7781,556,5751,547,1221,524,7931,563,4001,578,4441,843,0651,962,1411,968,9362,030,8282,209,3022,298,2422,309,9242,432,8912,386,8802,433,3762,441,8332,429,4792,129,6021,842,7661,463,3401,296,9011,235,3431,044,775883,200858,696723,690589,292582,062455,011394,568183,417
   > Total Current Liabilities 
0
0
78,000
69,200
74,600
79,200
93,200
85,300
94,200
85,000
94,500
101,100
103,300
117,400
256,500
227,100
238,000
249,200
151,600
163,000
245,100
229,600
172,000
172,200
184,800
186,800
178,200
183,800
183,500
158,700
160,700
166,500
167,200
212,500
231,000
236,600
231,800
220,900
217,900
219,400
140,800
136,600
133,900
55,200
51,900
47,600
50,400
54,000
54,500
47,000
47,100
288,000
284,500
279,200
284,400
299,900
299,000
283,800
289,000
304,072
323,406
312,653
321,592
346,916
353,464
351,068
1,235,613
1,449,940
2,234,883
549,734
465,450
652,958
722,879
585,748
436,736
706,528
3,841,814
3,650,876
543,048
517,759
577,334
1,078,657
3,011,095
0
03,011,0951,078,657577,334517,759543,0483,650,8763,841,814706,528436,736585,748722,879652,958465,450549,7342,234,8831,449,9401,235,613351,068353,464346,916321,592312,653323,406304,072289,000283,800299,000299,900284,400279,200284,500288,00047,10047,00054,50054,00050,40047,60051,90055,200133,900136,600140,800219,400217,900220,900231,800236,600231,000212,500167,200166,500160,700158,700183,500183,800178,200186,800184,800172,200172,000229,600245,100163,000151,600249,200238,000227,100256,500117,400103,300101,10094,50085,00094,20085,30093,20079,20074,60069,20078,00000
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
15,127
20,836
0
0
0
0
0
0
0
0
0
542,876
483,626
433,519
416,659
370,973
144,648
0
77,123,133
0
87,204
100,366
161,563
193,751
69,859
77,123,133
130,662
189,571
176,826
91,931
1,750
322,438
22,204
71,306
180,386
397,975
322,737
122,463
136,252
183,926
259,172
431,060
906,637
855,077
505,815
562,327
528,573
626,063
910,504
1,169,586
1,135,627
1,032,495
1,621,678
1,385,764
1,678,288
1,846,473
1,235,613
1,449,940
2,234,883
549,734
465,450
652,958
4,481,579
585,748
436,736
706,528
3,841,814
3,650,876
543,048
517,759
577,334
1,078,657
1,006,867
1,138,240
1,138,2401,006,8671,078,657577,334517,759543,0483,650,8763,841,814706,528436,736585,7484,481,579652,958465,450549,7342,234,8831,449,9401,235,6131,846,4731,678,2881,385,7641,621,6781,032,4951,135,6271,169,586910,504626,063528,573562,327505,815855,077906,637431,060259,172183,926136,252122,463322,737397,975180,38671,30622,204322,4381,75091,931176,826189,571130,66277,123,13369,859193,751161,563100,36687,204077,123,1330144,648370,973416,659433,519483,626542,87600000000020,83615,1270000000000
       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
74,026
0
0
0
30,198
0
259,172
431,060
38,704
855,077
1,979,329
117,806
54,340
177,790
155,520
165,124
217,214
1,032,495
1,621,678
1,385,764
1,678,288
1,846,473
1,235,613
1,449,940
2,234,883
549,734
465,450
652,958
722,879
585,748
436,736
706,528
418,123
3,650,876
543,048
517,759
577,334
434,794
346,226
544,846
544,846346,226434,794577,334517,759543,0483,650,876418,123706,528436,736585,748722,879652,958465,450549,7342,234,8831,449,9401,235,6131,846,4731,678,2881,385,7641,621,6781,032,495217,214165,124155,520177,79054,340117,8061,979,329855,07738,704431,060259,172030,19800074,02600000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
235
4,745
864
1,998
1,207
1,493
3,200
17,437
0
-77,123,133
-77,123,133
-77,123,133
-77,229,499
-77,123,133
23,609
26,141
-189,571
-176,826
-91,931
23,120
-322,438
-77,123,133
33,430
35,626
31,431
38,687
53,916
38,058
44,426
0
119,407
137,058
128,228
138,425
119,357
149,829
69,416
78,494
77,544
78,662
76,657
99,515
85,621
92,248
84,550
70,716
77,106
91,690
81,661
74,568
97,928
123,211
119,608
143,004
73,036
73,587
71,762
102,495
0
0
0
0
0
00000102,49571,76273,58773,036143,004119,608123,21197,92874,56881,66191,69077,10670,71684,55092,24885,62199,51576,65778,66277,54478,49469,416149,829119,357138,425128,228137,058119,407044,42638,05853,91638,68731,43135,62633,430-77,123,133-322,43823,120-91,931-176,826-189,57126,14123,609-77,123,133-77,229,499-77,123,133-77,123,133-77,123,133017,4373,2001,4931,2071,9988644,745235000000000000000000000
       Other Current Liabilities 
0
0
78,000
69,200
74,600
79,200
93,200
85,300
94,200
85,000
79,373
80,264
103,300
117,400
-76,866,633
-76,896,033
-76,885,133
-76,873,933
-76,971,533
-76,960,133
-76,878,033
-77,436,644
-77,439,505
-77,385,315
-77,356,990
-77,308,513
-77,091,074
-76,942,533
166,063
-76,964,433
73,496
66,134
5,637
125,115
161,141
212,991
-76,891,333
-77,091,804
-77,082,059
-76,995,664
139,050
-77,308,971
111,696
-16,106
-128,486
-350,375
-272,337
-68,463
-81,752
-136,926
-212,072
-143,060
-622,137
-575,877
-221,415
-262,427
-229,573
-342,263
-621,504
-865,514
-812,221
-719,842
-1,300,086
-1,038,848
-1,324,824
-1,495,405
0
0
0
0
0
0
-3,758,700
-585,748
-436,736
-706,528
-3,841,814
-3,650,876
-543,048
-517,759
-577,334
-1,078,657
2,004,228
-1,138,240
-1,138,2402,004,228-1,078,657-577,334-517,759-543,048-3,650,876-3,841,814-706,528-436,736-585,748-3,758,700000000-1,495,405-1,324,824-1,038,848-1,300,086-719,842-812,221-865,514-621,504-342,263-229,573-262,427-221,415-575,877-622,137-143,060-212,072-136,926-81,752-68,463-272,337-350,375-128,486-16,106111,696-77,308,971139,050-76,995,664-77,082,059-77,091,804-76,891,333212,991161,141125,1155,63766,13473,496-76,964,433166,063-76,942,533-77,091,074-77,308,513-77,356,990-77,385,315-77,439,505-77,436,644-76,878,033-76,960,133-76,971,533-76,873,933-76,885,133-76,896,033-76,866,633117,400103,30080,26479,37385,00094,20085,30093,20079,20074,60069,20078,00000
   > Long-term Liabilities 
0
132,292
425,700
561,400
574,900
705,300
829,000
861,700
1,014,300
1,215,900
1,268,200
1,426,400
1,804,900
2,079,000
2,250,600
2,291,100
2,268,200
2,205,200
2,281,300
2,146,700
2,053,100
1,981,600
1,860,800
1,798,700
1,779,300
1,658,200
1,402,200
1,379,600
1,343,300
1,390,400
1,397,800
1,387,200
1,438,400
1,362,400
1,249,500
1,220,000
1,240,800
1,274,600
1,320,200
1,320,400
1,299,100
1,295,800
1,292,500
1,327,800
1,279,100
1,303,200
1,226,400
1,227,800
1,207,800
1,264,100
1,304,000
1,791,600
2,099,100
2,038,300
1,976,500
2,077,800
2,631,100
2,750,400
3,145,300
3,432,875
3,393,531
3,375,829
4,263,119
4,020,704
4,701,086
5,507,404
3,582,820
3,586,497
3,589,781
3,888,346
4,733,092
6,218,575
7,575,122
262,483
263
346
280
3,650,876
281,737
282,428
283,118
11,464,133
7,999,478
285,170
285,1707,999,47811,464,133283,118282,428281,7373,650,876280346263262,4837,575,1226,218,5754,733,0923,888,3463,589,7813,586,4973,582,8205,507,4044,701,0864,020,7044,263,1193,375,8293,393,5313,432,8753,145,3002,750,4002,631,1002,077,8001,976,5002,038,3002,099,1001,791,6001,304,0001,264,1001,207,8001,227,8001,226,4001,303,2001,279,1001,327,8001,292,5001,295,8001,299,1001,320,4001,320,2001,274,6001,240,8001,220,0001,249,5001,362,4001,438,4001,387,2001,397,8001,390,4001,343,3001,379,6001,402,2001,658,2001,779,3001,798,7001,860,8001,981,6002,053,1002,146,7002,281,3002,205,2002,268,2002,291,1002,250,6002,079,0001,804,9001,426,4001,268,2001,215,9001,014,300861,700829,000705,300574,900561,400425,700132,2920
       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
1,397,755
1,372,308
0
0
0
0
1,076,429
1,014,480
1,008,339
951,093
855,165
750,444
707,530
679,402
621,373
374,944
366,686
286,265
278,037
278,373
1,012,241
1,259,730
1,061,481
1,057,303
1,333,765
1,396,118
1,884,579
1,988,265
2,088,327
2,118,184
2,111,059
2,198,634
2,480,723
2,483,961
2,875,021
3,510,767
3,582,820
3,586,497
3,589,781
3,888,346
4,733,092
6,218,575
7,575,122
8,786,312
9,656,877
9,744,496
9,658,748
9,342,739
8,928,778
12,269,784
0
0
0
0
000012,269,7848,928,7789,342,7399,658,7489,744,4969,656,8778,786,3127,575,1226,218,5754,733,0923,888,3463,589,7813,586,4973,582,8203,510,7672,875,0212,483,9612,480,7232,198,6342,111,0592,118,1842,088,3271,988,2651,884,5791,396,1181,333,7651,057,3031,061,4811,259,7301,012,241278,373278,037286,265366,686374,944621,373679,402707,530750,444855,165951,0931,008,3391,014,4801,076,42900001,372,3081,397,755000000000000000000000000000000
       Long-term Liabilities Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
78,367
81,198
0
0
0
0
160,265
330,881
330,099
329,099
325,343
322,849
600,878
598,851
507,582
546,413
548,714
819,122
809,954
804,340
44,932
114,591
118,572
114,154
119,458
134,633
198,408
177,154
183,483
202,474
221,261
212,556
213,836
241,892
237,576
266,810
243,199
252,439
261,947
275,264
281,185
317,963
343,949
328,119
317,253
357,459
392,957
365,390
387,633
0
0
0
0
0
00000387,633365,390392,957357,459317,253328,119343,949317,963281,185275,264261,947252,439243,199266,810237,576241,892213,836212,556221,261202,474183,483177,154198,408134,633119,458114,154118,572114,59144,932804,340809,954819,122548,714546,413507,582598,851600,878322,849325,343329,099330,099330,881160,265000081,19878,367000000000000000000000000000000
       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
77,123
77,123
0
0
0
0
77,123
77,123
77,123
77,123
77,123
77,123
77,123
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000000000000000000077,12377,12377,12377,12377,12377,12377,123000077,12377,123000000000000000000000000000000
> Total Stockholder Equity
111,116
111,219
239,547
247,345
262,753
269,484
283,709
287,802
287,609
296,621
300,165
289,524
296,111
304,453
414,231
413,077
395,263
367,880
469,179
458,951
281,006
284,570
270,002
220,949
96,694
101,559
241,135
234,600
204,415
217,627
205,125
195,736
171,126
178,648
210,460
210,392
229,329
361,454
395,289
436,788
437,596
467,890
476,591
534,166
535,455
550,926
556,222
565,664
565,091
561,355
565,673
570,619
587,141
596,936
674,580
680,502
695,825
714,606
769,999
797,313
895,238
909,243
1,017,019
1,028,014
1,184,610
1,076,178
1,105,906
1,193,037
1,344,371
1,528,431
1,832,858
2,008,873
2,418,122
2,638,785
2,779,477
2,820,839
2,936,996
3,021,506
3,023,708
3,104,785
3,117,973
3,099,685
3,054,929
3,033,645
3,033,6453,054,9293,099,6853,117,9733,104,7853,023,7083,021,5062,936,9962,820,8392,779,4772,638,7852,418,1222,008,8731,832,8581,528,4311,344,3711,193,0371,105,9061,076,1781,184,6101,028,0141,017,019909,243895,238797,313769,999714,606695,825680,502674,580596,936587,141570,619565,673561,355565,091565,664556,222550,926535,455534,166476,591467,890437,596436,788395,289361,454229,329210,392210,460178,648171,126195,736205,125217,627204,415234,600241,135101,55996,694220,949270,002284,570281,006458,951469,179367,880395,263413,077414,231304,453296,111289,524300,165296,621287,609287,802283,709269,484262,753247,345239,547111,219111,116
   Common Stock
82
82
155
160
165
167
169
170
171
171
173
173
174
175
205
207
208
209
250
254
254
254
257
257
257
257
258
300
258
264
264
265
268
268
304
304
339
457
458
518
518
528
531
531
531
536
536
536
510
514
514
514
514
519
613
617
617
625
686
757
840
860
942
948
1,097
1,106
1,122
1,159
1,232
1,337
1,417
1,430
1,514
1,602
1,685
1,715
1,782
1,838
1,831
1,885
1,885
1,895
1,885
1,886
1,8861,8851,8951,8851,8851,8311,8381,7821,7151,6851,6021,5141,4301,4171,3371,2321,1591,1221,1061,0979489428608407576866256176176135195145145145145105365365365315315315285185184584573393043042682682652642642583002582572572572572542542542502092082072051751741731731711711701691671651601558282
   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
-190,784
-193,230
0
0
0
0
-207,558
-205,077
-207,260
-209,207
-212,231
-212,748
-207,803
-150,967
-152,483
-144,039
-141,188
-133,492
-136,118
-142,632
-140,103
-137,441
-125,134
-118,264
-117,380
-112,070
-101,926
-88,528
-87,128
-78,316
-74,133
-74,589
-72,321
-65,790
-60,920
-177,589
-167,165
-120,539
-63,442
-35,498
-12,084
10,674
62,532
75,828
83,271
79,531
97,049
107,697
107,561
0
0
0
0
0
00000107,561107,69797,04979,53183,27175,82862,53210,674-12,084-35,498-63,442-120,539-167,165-177,589-60,920-65,790-72,321-74,589-74,133-78,316-87,128-88,528-101,926-112,070-117,380-118,264-125,134-137,441-140,103-142,632-136,118-133,492-141,188-144,039-152,483-150,967-207,803-212,748-212,231-209,207-207,260-205,077-207,5580000-193,230-190,784000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
-407
-1,643
-1,074
-690
-480
-3,188
-1,609
-439
5,992
10,166
1,168
2,153
-69
16,289
-2,988
-29,001
-63,605
-31,003
-32,586
-96,607
-89,248
-57,210
-62,768
-53,331
-74,836
-64,655
-70,000
-55,169
-46,196
-48,184
-52,811
-47,704
-43,774
-43,704
-43,052
-39,562
-36,421
-31,305
-28,902
-25,237
-22,728
-20,222
-17,173
-14,668
-9,334
-7,624
-6,342
-4,841
-3,745
-2,436
-1,142
321
588
441
206
176
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-633,684
-633,684
-633,684
0
0
-633,684
-633,68400-633,684-633,684-633,684000000000000000000000176206441588321-1,142-2,436-3,745-4,841-6,342-7,624-9,334-14,668-17,173-20,222-22,728-25,237-28,902-31,305-36,421-39,562-43,052-43,704-43,774-47,704-52,811-48,184-46,196-55,169-70,000-64,655-74,836-53,331-62,768-57,210-89,248-96,607-32,586-31,003-63,605-29,001-2,98816,289-692,1531,16810,1665,992-439-1,609-3,188-480-690-1,074-1,643-4070
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
454,655
455,140
0
0
0
0
493,211
582,279
582,843
623,825
623,993
630,644
631,890
629,580
629,881
631,568
632,303
632,767
616,244
617,921
618,403
619,180
621,932
624,585
701,397
702,241
707,450
713,001
766,933
785,364
879,029
893,471
998,897
1,003,355
1,154,932
1,163,161
1,182,449
1,222,945
1,317,109
1,473,120
1,620,898
1,635,134
1,797,913
1,927,621
2,060,837
2,105,909
2,204,481
2,278,287
2,280,632
2,364,395
0
0
0
0
00002,364,3952,280,6322,278,2872,204,4812,105,9092,060,8371,927,6211,797,9131,635,1341,620,8981,473,1201,317,1091,222,9451,182,4491,163,1611,154,9321,003,355998,897893,471879,029785,364766,933713,001707,450702,241701,397624,585621,932619,180618,403617,921616,244632,767632,303631,568629,881629,580631,890630,644623,993623,825582,843582,279493,2110000455,140454,655000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000-17,101-17,101-17,101-17,101-17,101-17,101-17,101-17,101-17,101-17,101-17,101-17,101-17,101-17,101-17,101-16,416-13,628-10,826-10,670-10,670-7,023-7,023-7,023-7,023-7,023-7,023-7,023-7,023-7,023-7,023-7,023-7,023-7,023-7,023-7,023-7,023-6,27600000000000
   Other Stockholders Equity 
0
112,216
241,342
247,969
254,428
258,997
262,273
266,025
266,386
265,549
267,507
264,883
266,014
270,151
342,703
352,770
358,353
365,647
435,569
439,944
440,298
440,761
442,710
443,353
443,353
443,353
443,663
443,800
440,017
443,985
443,829
441,512
439,579
439,011
456,990
456,990
476,110
565,179
565,742
606,724
606,892
613,543
614,789
612,479
612,780
614,467
615,202
615,666
616,244
617,921
618,403
619,180
621,932
624,585
701,397
702,241
707,450
713,001
766,933
785,364
879,029
893,471
998,897
1,003,355
1,154,932
1,163,161
1,182,449
1,222,945
1,317,109
1,473,120
1,620,898
1,635,134
1,797,913
1,927,621
2,060,837
2,105,909
2,204,481
2,278,287
2,914,316
2,998,079
3,000,872
2,372,336
2,361,466
2,996,943
2,996,9432,361,4662,372,3363,000,8722,998,0792,914,3162,278,2872,204,4812,105,9092,060,8371,927,6211,797,9131,635,1341,620,8981,473,1201,317,1091,222,9451,182,4491,163,1611,154,9321,003,355998,897893,471879,029785,364766,933713,001707,450702,241701,397624,585621,932619,180618,403617,921616,244615,666615,202614,467612,780612,479614,789613,543606,892606,724565,742565,179476,110456,990456,990439,011439,579441,512443,829443,985440,017443,800443,663443,353443,353443,353442,710440,761440,298439,944435,569365,647358,353352,770342,703270,151266,014264,883267,507265,549266,386266,025262,273258,997254,428247,969241,342112,2160



5.4. Balance Sheets

Currency in USD. All numbers in thousands.