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

Ares Commercial Real Estate
Buy, Hold or Sell?

Let's analyze Ares Commercial Real Estate together

I guess you are interested in Ares Commercial Real Estate. 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 Ares Commercial Real Estate. 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 Ares Commercial Real Estate

I send you an email if I find something interesting about Ares Commercial Real Estate.

1. Quick Overview

1.1. Quick analysis of Ares Commercial Real Estate (30 sec.)










1.2. What can you expect buying and holding a share of Ares Commercial Real Estate? (30 sec.)

How much money do you get?

How much money do you get?
$1.17
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$10.34
Expected worth in 1 year
$8.21
How sure are you?
70.0%

+ What do you gain per year?

Total Gains per Share
$-0.96
Return On Investment
-13.5%

For what price can you sell your share?

Current Price per Share
$7.08
Expected price per share
$6.2874062222222 - $7.6393072625698
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Ares Commercial Real Estate (5 min.)




Live pricePrice per Share (EOD)
$7.08
Intrinsic Value Per Share
$0.59 - $5.85
Total Value Per Share
$10.92 - $16.19

2.2. Growth of Ares Commercial Real Estate (5 min.)




Is Ares Commercial Real Estate growing?

Current yearPrevious yearGrowGrow %
How rich?$563.7m$709.9m-$116.7m-19.7%

How much money is Ares Commercial Real Estate making?

Current yearPrevious yearGrowGrow %
Making money-$15.9m$864.2k-$16.7m-105.4%
Net Profit Margin-207.6%2.1%--

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

2.3. Financial Health of Ares Commercial Real Estate (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 Ares Commercial Real Estate?

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

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

Speculation

The Price per Share of Ares Commercial Real Estate is $7.08. 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 Ares Commercial Real Estate.
  • 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 Ares Commercial Real Estate, 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 $10.34. Based on the TTM, the Book Value Change Per Share is $-0.53 per quarter. Based on the YOY, the Book Value Change Per Share is $-0.38 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 $0.29 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Ares Commercial Real Estate.

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-0.11-1.5%-0.29-4.1%0.020.2%0.050.8%0.111.5%
Usd Book Value Change Per Share-0.34-4.8%-0.53-7.5%-0.38-5.4%0.131.8%0.071.1%
Usd Dividend Per Share0.253.6%0.294.1%0.355.0%0.283.9%0.213.0%
Usd Total Gains Per Share-0.09-1.2%-0.24-3.4%-0.03-0.4%0.415.7%0.294.0%
Usd Price Per Share7.00-7.87-9.76-10.99-11.94-
Price to Earnings Ratio-16.23--10.72--4.87-14.72-17.74-
Price-to-Total Gains Ratio-81.27--57.83--163.35--36.04-8.76-
Price to Book Ratio0.68-0.72-0.75-0.96-1.28-
Price-to-Total Gains Ratio-81.27--57.83--163.35--36.04-8.76-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share7.08
Number of shares141
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.290.28
Usd Book Value Change Per Share-0.530.13
Usd Total Gains Per Share-0.240.41
Gains per Quarter (141 shares)-33.6957.13
Gains per Year (141 shares)-134.75228.52
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1165-300-14515771219
2330-600-280314143448
3496-900-415471214677
4661-1200-550629285906
5826-1500-6857863571135
6991-1800-8209434281364
71157-2100-95511004991593
81322-2400-109012575711822
91487-2700-122514146422051
101652-3000-136015727142280

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share0.04.00.00.0%6.06.00.050.0%13.07.00.065.0%33.07.00.082.5%41.010.00.080.4%
Book Value Change Per Share0.04.00.00.0%3.09.00.025.0%9.011.00.045.0%21.019.00.052.5%25.025.01.049.0%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%51.00.00.0100.0%
Total Gains per Share0.04.00.00.0%4.08.00.033.3%11.09.00.055.0%28.012.00.070.0%37.014.00.072.5%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Ares Commercial Real Estate 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---0.339-0.532+57%-0.381+12%0.127-368%0.075-555%
Book Value Per Share--10.33610.877-5%12.978-20%12.146-15%10.131+2%
Current Ratio--5.76660.527-90%8.096-29%13.842-58%13.832-58%
Debt To Asset Ratio--0.7090.717-1%0.708+0%0.706+0%0.7130%
Debt To Equity Ratio--2.4422.538-4%2.428+1%2.616-7%2.691-9%
Dividend Per Share--0.2530.293-14%0.352-28%0.279-9%0.211+20%
Eps---0.108-0.292+171%0.016-792%0.054-301%0.109-199%
Free Cash Flow Per Share--0.1550.177-13%0.237-35%0.201-23%0.177-13%
Free Cash Flow To Equity Per Share---2.197-1.512-31%-1.437-35%0.347-732%0.326-773%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--5.853--------
Intrinsic Value_10Y_min--0.587--------
Intrinsic Value_1Y_max--0.871--------
Intrinsic Value_1Y_min--0.603--------
Intrinsic Value_3Y_max--2.400--------
Intrinsic Value_3Y_min--1.351--------
Intrinsic Value_5Y_max--3.668--------
Intrinsic Value_5Y_min--1.589--------
Market Cap386158776.000+1%381795400.000428974403.000-11%534092919.445-29%599739220.299-36%651734977.900-41%
Net Profit Margin---0.353-2.076+488%0.021-1781%-0.154-56%0.231-253%
Operating Margin----0.6690%0.040-100%0.465-100%0.983-100%
Operating Ratio--0.7951.578-50%1.214-34%0.960-17%0.722+10%
Pb Ratio0.685+1%0.6770.720-6%0.753-10%0.961-30%1.282-47%
Pe Ratio-16.418-1%-16.233-10.716-34%-4.872-70%14.725-210%17.739-192%
Price Per Share7.080+1%7.0007.865-11%9.763-28%10.987-36%11.945-41%
Price To Free Cash Flow Ratio11.449+1%11.32011.179+1%10.409+9%14.387-21%14.271-21%
Price To Total Gains Ratio-82.196-1%-81.268-57.826-29%-163.350+101%-36.044-56%8.755-1028%
Quick Ratio--7.14337.730-81%8.183-13%9.437-24%11.635-39%
Return On Assets---0.003-0.007+140%0.000-914%0.001-335%0.003-187%
Return On Equity---0.010-0.026+150%0.001-903%0.005-308%0.013-178%
Total Gains Per Share---0.086-0.239+177%-0.028-67%0.405-121%0.285-130%
Usd Book Value--563753000.000593238500.000-5%709998000.000-21%663116600.000-15%552866850.000+2%
Usd Book Value Change Per Share---0.339-0.532+57%-0.381+12%0.127-368%0.075-555%
Usd Book Value Per Share--10.33610.877-5%12.978-20%12.146-15%10.131+2%
Usd Dividend Per Share--0.2530.293-14%0.352-28%0.279-9%0.211+20%
Usd Eps---0.108-0.292+171%0.016-792%0.054-301%0.109-199%
Usd Free Cash Flow--8432000.0009641000.000-13%12948000.000-35%10980950.000-23%9682175.000-13%
Usd Free Cash Flow Per Share--0.1550.177-13%0.237-35%0.201-23%0.177-13%
Usd Free Cash Flow To Equity Per Share---2.197-1.512-31%-1.437-35%0.347-732%0.326-773%
Usd Market Cap386158776.000+1%381795400.000428974403.000-11%534092919.445-29%599739220.299-36%651734977.900-41%
Usd Price Per Share7.080+1%7.0007.865-11%9.763-28%10.987-36%11.945-41%
Usd Profit---5880000.000-15935500.000+171%864250.000-780%2927550.000-301%5960175.000-199%
Usd Revenue--16653000.00023460000.000-29%25042250.000-34%23749150.000-30%19676025.000-15%
Usd Total Gains Per Share---0.086-0.239+177%-0.028-67%0.405-121%0.285-130%
 EOD+4 -4MRQTTM+16 -18YOY+7 -285Y+6 -2910Y+11 -24

3.3 Fundamental Score

Let's check the fundamental score of Ares Commercial Real Estate based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-16.418
Price to Book Ratio (EOD)Between0-10.685
Net Profit Margin (MRQ)Greater than0-0.353
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than17.143
Current Ratio (MRQ)Greater than15.766
Debt to Asset Ratio (MRQ)Less than10.709
Debt to Equity Ratio (MRQ)Less than12.442
Return on Equity (MRQ)Greater than0.15-0.010
Return on Assets (MRQ)Greater than0.05-0.003
Total4/10 (40.0%)

3.4 Technical Score

Let's check the technical score of Ares Commercial Real Estate based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5052.193
Ma 20Greater thanMa 507.013
Ma 50Greater thanMa 1006.809
Ma 100Greater thanMa 2006.896
OpenGreater thanClose7.200
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Ares Commercial Real Estate

Ares Commercial Real Estate Corporation, a specialty finance company, originates and invests in commercial real estate (CRE) loans and related investments in the United States. It provides a range of financing solutions for the owners, operators, and sponsors of CRE properties. The company originates senior mortgage loans, subordinate debt and preferred equity products, mezzanine loans, and other CRE investments, including commercial mortgage-backed securities. It has elected and qualified to be taxed as a real estate investment trust for the United States federal income tax purposes under the Internal Revenue Code of 1986. Ares Commercial Real Estate Corporation was incorporated in 2011 and is based in New York, New York.

Fundamental data was last updated by Penke on 2024-11-16 11:20:04.

4.2 In-depth Summary

4.2.1. Financial Health Summary

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

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is cheap.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is 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 Ares Commercial Real Estate earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Ares Commercial Real Estate to the REIT - Mortgage industry mean.
  • A Net Profit Margin of -35.3% means that $-0.35 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Ares Commercial Real Estate:

  • The MRQ is -35.3%. The company is making a huge loss. -2
  • The TTM is -207.6%. The company is making a huge loss. -2
Trends
Current periodCompared to+/- 
MRQ-35.3%TTM-207.6%+172.3%
TTM-207.6%YOY2.1%-209.7%
TTM-207.6%5Y-15.4%-192.3%
5Y-15.4%10Y23.1%-38.5%
4.3.1.2. Return on Assets

Shows how efficient Ares Commercial Real Estate is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Ares Commercial Real Estate to the REIT - Mortgage industry mean.
  • -0.3% Return on Assets means that Ares Commercial Real Estate generated $0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Ares Commercial Real Estate:

  • The MRQ is -0.3%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -0.7%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-0.3%TTM-0.7%+0.4%
TTM-0.7%YOY0.0%-0.8%
TTM-0.7%5Y0.1%-0.9%
5Y0.1%10Y0.3%-0.2%
4.3.1.3. Return on Equity

Shows how efficient Ares Commercial Real Estate is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Ares Commercial Real Estate to the REIT - Mortgage industry mean.
  • -1.0% Return on Equity means Ares Commercial Real Estate generated $-0.01 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Ares Commercial Real Estate:

  • The MRQ is -1.0%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -2.6%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-1.0%TTM-2.6%+1.6%
TTM-2.6%YOY0.1%-2.7%
TTM-2.6%5Y0.5%-3.1%
5Y0.5%10Y1.3%-0.8%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Ares Commercial Real Estate.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Ares Commercial Real Estate is operating .

  • Measures how much profit Ares Commercial Real Estate 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 Ares Commercial Real Estate to the REIT - Mortgage industry mean.
  • An Operating Margin of 0.0% means the company generated $0.00  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Ares Commercial Real Estate:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-66.9%+66.9%
TTM-66.9%YOY4.0%-70.9%
TTM-66.9%5Y46.5%-113.4%
5Y46.5%10Y98.3%-51.9%
4.3.2.2. Operating Ratio

Measures how efficient Ares Commercial Real Estate is keeping operating costs low.

  • Below 1 is considered healthy (always compare to REIT - Mortgage industry mean).
  • An Operation Ratio of 0.80 means that the operating costs are $0.80 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Ares Commercial Real Estate:

  • The MRQ is 0.795. The company is efficient in keeping operating costs low. +1
  • The TTM is 1.578. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ0.795TTM1.578-0.783
TTM1.578YOY1.214+0.364
TTM1.5785Y0.960+0.619
5Y0.96010Y0.722+0.237
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Ares Commercial Real Estate.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Ares Commercial Real Estate 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 5.77 means the company has $5.77 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Ares Commercial Real Estate:

  • The MRQ is 5.766. The company is very able to pay all its short-term debts. +2
  • The TTM is 60.527. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ5.766TTM60.527-54.761
TTM60.527YOY8.096+52.431
TTM60.5275Y13.842+46.685
5Y13.84210Y13.832+0.009
4.4.3.2. Quick Ratio

Measures if Ares Commercial Real Estate is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Ares Commercial Real Estate to the REIT - Mortgage industry mean.
  • A Quick Ratio of 7.14 means the company can pay off $7.14 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Ares Commercial Real Estate:

  • The MRQ is 7.143. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 37.730. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ7.143TTM37.730-30.586
TTM37.730YOY8.183+29.547
TTM37.7305Y9.437+28.293
5Y9.43710Y11.635-2.199
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Ares Commercial Real Estate.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Ares Commercial Real Estate assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Ares Commercial Real Estate to REIT - Mortgage industry mean.
  • A Debt to Asset Ratio of 0.71 means that Ares Commercial Real Estate assets are financed with 70.9% credit (debt) and the remaining percentage (100% - 70.9%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Ares Commercial Real Estate:

  • The MRQ is 0.709. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.717. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.709TTM0.717-0.008
TTM0.717YOY0.708+0.009
TTM0.7175Y0.706+0.011
5Y0.70610Y0.713-0.007
4.5.4.2. Debt to Equity Ratio

Measures if Ares Commercial Real Estate is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Ares Commercial Real Estate to the REIT - Mortgage industry mean.
  • A Debt to Equity ratio of 244.2% means that company has $2.44 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Ares Commercial Real Estate:

  • The MRQ is 2.442. The company is just not able to pay all its debts with equity.
  • The TTM is 2.538. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ2.442TTM2.538-0.095
TTM2.538YOY2.428+0.110
TTM2.5385Y2.616-0.079
5Y2.61610Y2.691-0.074
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 Ares Commercial Real Estate generates.

  • Above 15 is considered overpriced but always compare Ares Commercial Real Estate to the REIT - Mortgage industry mean.
  • A PE ratio of -16.23 means the investor is paying $-16.23 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Ares Commercial Real Estate:

  • The EOD is -16.418. Based on the earnings, the company is expensive. -2
  • The MRQ is -16.233. Based on the earnings, the company is expensive. -2
  • The TTM is -10.716. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-16.418MRQ-16.233-0.186
MRQ-16.233TTM-10.716-5.517
TTM-10.716YOY-4.872-5.844
TTM-10.7165Y14.725-25.441
5Y14.72510Y17.739-3.014
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 Ares Commercial Real Estate:

  • The EOD is 11.449. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 11.320. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 11.179. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD11.449MRQ11.320+0.129
MRQ11.320TTM11.179+0.141
TTM11.179YOY10.409+0.769
TTM11.1795Y14.387-3.208
5Y14.38710Y14.271+0.116
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 Ares Commercial Real Estate 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 0.68 means the investor is paying $0.68 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Ares Commercial Real Estate:

  • The EOD is 0.685. Based on the equity, the company is cheap. +2
  • The MRQ is 0.677. Based on the equity, the company is cheap. +2
  • The TTM is 0.720. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.685MRQ0.677+0.008
MRQ0.677TTM0.720-0.043
TTM0.720YOY0.753-0.033
TTM0.7205Y0.961-0.242
5Y0.96110Y1.282-0.320
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 Ares Commercial Real Estate.

4.8.1. Institutions holding Ares Commercial Real Estate

Institutions are holding 45.805% of the shares of Ares Commercial Real Estate.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30BlackRock Inc8.97070.000748919411461383.0793
2024-06-30Vanguard Group Inc5.32630.000429045741211954.3542
2024-06-30Amvescap Plc.3.94480.003215118333235118.2728
2024-06-30Geode Capital Management, LLC2.3030.00071255854500434.1502
2024-06-30State Street Corp1.8860.00031028469-187584-15.4256
2024-06-30Balyasny Asset Management LLC1.85620.01181012235-77506-7.1123
2024-06-30Hotchkis & Wiley Capital Management LLC1.56330.019885249014881021.1474
2024-06-30Arete Wealth Advisors, LLC1.44820.4311789741570637.7883
2024-06-30Wellington Management Company LLP1.12670.0007614420-153676-20.0074
2024-06-30Morgan Stanley - Brokerage Accounts1.07880.0002588306-45792-7.2216
2024-06-30Dana Investment Advisors Inc1.00160.1227546205-7336-1.3253
2024-06-30Van Eck Associates Corporation0.96220.00552469411119426.8909
2024-06-30Northern Trust Corp0.81430.0005444056-85300-16.1139
2024-06-30Citadel Advisors Llc0.67260.0005366805304229486.1752
2024-06-30Bi Asset Management Fondsmaeglerselskab A/S0.53630.03182924533521813.691
2024-06-30AXS Investments LLC0.49080.49592676665192624.0688
2024-06-30Bank of New York Mellon Corp0.3780.00032061431962610.5224
2024-06-30Knightsbridge Asset Management, LLC0.33810.15211843681843680
2024-06-30Goldman Sachs Group Inc0.2830.00021543156894980.7687
2024-06-30Charles Schwab Investment Management Inc0.27550.0002150262110847.9639
Total 35.25641.277919226180+1085000+5.6%

4.9.2. Funds holding Ares Commercial Real Estate

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31Invesco KBW High Dividend Yld Fincl ETF3.88983.5065212120800
2024-09-30Vanguard Total Stock Mkt Idx Inv2.97180.0007162058100
2024-10-31iShares Russell 2000 ETF2.65910.01361450047-3262-0.2245
2024-09-30Vanguard Institutional Extnd Mkt Idx Tr1.63390.0057891022238572.7511
2024-10-31iShares Mortgage Real Estate Capped ETF1.52120.818782956700
2024-08-31Fidelity Small Cap Index1.04110.0147567753-10204-1.7655
2024-10-31iShares Russell 2000 Value ETF0.93040.02650735500
2024-10-31VanEck Mortgage REIT Income ETF0.90681.075649448500
2024-10-31State St Russell Sm/Mid Cp® Indx NL Cl C0.59730.0046325728-11000-3.2667
2024-09-30Fidelity Extended Market Index0.59440.0054324130-28002-7.9521
2024-04-30BankInvest Børsnoterede Alt. Akk. W0.53631.66412924533521813.691
2024-09-30Vanguard Russell 2000 ETF0.44980.01382452822992513.8955
2024-09-30Hotchkis & Wiley Sm Cp Divers Val I0.43960.192323970000
2024-10-31State St Russell Sm Cap® Indx SL Cl I0.36330.01319811400
2024-10-31Invesco FTSE RAFI US 1500 Small-Mid ETF0.35380.048519293900
2024-09-30Principal SmallCap Value II Instl0.3470.1139189227-1029-0.5409
2024-10-31Hoya Capital High Dividend Yield ETF0.27951.070815242500
2024-09-30NT R2000 Index Fund - NL0.23520.014112825458674.7938
2024-09-30Schwab Small Cap Index0.23410.013812767700
2024-10-31AAM Core Plus0.2312.296112595021601.7449
Total 20.215410.911911023897+43530+0.4%

5.3. Insider Transactions

Insiders are holding 6.905% of the shares of Ares Commercial Real Estate.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-03-10Bryan Patrick DonohoeBUY350914.32
2024-01-30Bryan Patrick DonohoeSELL1886810.32
2024-01-29Anton FeingoldSELL589010.37
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  1,582,581-76,0511,506,530-126,4871,380,0435,8251,385,868-1,454,749-68,881



5.2. Latest Balance Sheet

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

Summary
Total Assets1,940,603
Total Liabilities1,376,850
Total Stockholder Equity563,753
 As reported
Total Liabilities 1,376,850
Total Stockholder Equity+ 563,753
Total Assets = 1,940,603

Assets

Total Assets1,940,603
Total Current Assets113,011
Long-term Assets1,827,592
Total Current Assets
Cash And Cash Equivalents 68,881
Short-term Investments 27,005
Net Receivables 17,125
Total Current Assets  (as reported)113,011
Total Current Assets  (calculated)113,011
+/-0
Long-term Assets
Other Assets 1,940,603
Long-term Assets  (as reported)1,827,592
Long-term Assets  (calculated)1,940,603
+/- 113,011

Liabilities & Shareholders' Equity

Total Current Liabilities19,601
Long-term Liabilities0
Total Stockholder Equity563,753
Total Current Liabilities
Accounts payable 1,686
Other Current Liabilities -1,686
Total Current Liabilities  (as reported)19,601
Total Current Liabilities  (calculated)0
+/- 19,601
Long-term Liabilities
Long-term Liabilities  (as reported)0
Long-term Liabilities  (calculated)0
+/-0
Total Stockholder Equity
Common Stock532
Retained Earnings -252,771
Accumulated Other Comprehensive Income 190
Other Stockholders Equity 815,802
Total Stockholder Equity (as reported)563,753
Total Stockholder Equity (calculated)563,753
+/-0
Other
Cash and Short Term Investments 95,886
Common Stock Shares Outstanding 54,464
Liabilities and Stockholders Equity 1,940,603
Net Debt -68,881
Net Working Capital 93,410
Short Long Term Debt Total 1,343,334



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-31
> Total Assets 
7,587
84,901
171,259
220,253
387,859
387,859
581,059
839,806
1,176,915
1,257,861
1,421,588
1,402,478
1,867,653
1,589,781
1,544,838
1,502,186
1,378,982
1,422,115
1,332,071
1,565,139
1,373,703
1,429,000
1,662,570
1,587,468
1,770,219
1,744,155
1,817,516
1,731,512
1,603,324
1,618,440
1,671,447
1,674,697
1,784,134
2,101,355
2,021,233
1,949,058
1,929,497
2,090,803
2,256,835
2,466,685
2,631,838
2,515,805
2,696,334
2,727,186
2,523,002
2,444,320
2,400,011
2,363,176
2,279,777
2,110,697
2,069,755
1,940,603
1,940,6032,069,7552,110,6972,279,7772,363,1762,400,0112,444,3202,523,0022,727,1862,696,3342,515,8052,631,8382,466,6852,256,8352,090,8031,929,4971,949,0582,021,2332,101,3551,784,1341,674,6971,671,4471,618,4401,603,3241,731,5121,817,5161,744,1551,770,2191,587,4681,662,5701,429,0001,373,7031,565,1391,332,0711,422,1151,378,9821,502,1861,544,8381,589,7811,867,6531,402,4781,421,5881,257,8611,176,915839,806581,059387,859387,859220,253171,25984,9017,587
   > Total Current Assets 
0
83,270
168,295
217,315
23,390
25,136
43,547
12,553
22,652
32,669
87,820
22,493
38,341
12,584
11,489
13,596
47,297
33,831
6,827
80,059
47,473
45,265
6,580
29,118
29,288
72,088
57,369
60,677
63,514
14,522
129,441
42,732
47,669
206,691
105,166
81,295
82,265
135,568
184,128
65,929
181,796
90,641
93,282
134,201
2,561,035
331,242
280,025
211,102
2,161,081
1,993,394
1,951,840
113,011
113,0111,951,8401,993,3942,161,081211,102280,025331,2422,561,035134,20193,28290,641181,79665,929184,128135,56882,26581,295105,166206,69147,66942,732129,44114,52263,51460,67757,36972,08829,28829,1186,58045,26547,47380,0596,82733,83147,29713,59611,48912,58438,34122,49387,82032,66922,65212,55343,54725,13623,390217,315168,29583,2700
       Cash And Cash Equivalents 
1,240
4,586
87,455
23,983
23,390
23,390
40,235
12,553
20,100
30,402
20,152
11,448
16,551
9,005
8,105
10,399
8,995
6,164
5,309
41,768
47,270
44,400
5,723
28,245
28,343
5,201
5,045
5,034
11,089
12,814
5,215
5,952
5,256
74,498
72,987
81,295
74,776
97,944
75,671
15,787
50,615
13,759
25,625
77,297
141,278
153,764
142,603
61,017
110,459
99,518
70,649
68,881
68,88170,64999,518110,45961,017142,603153,764141,27877,29725,62513,75950,61515,78775,67197,94474,77681,29572,98774,4985,2565,9525,21512,81411,0895,0345,0455,20128,34328,2455,72344,40047,27041,7685,3096,1648,99510,3998,1059,00516,55111,44820,15230,40220,10012,55340,23523,39023,39023,98387,4554,5861,240
       Short-term Investments 
0
912
78,173
190,539
3,210
3,719
4,670
4,717
4,027
1,343
1,760
867
3,198
6,878
6,032
9,349
30,380
9,554
11,732
379
375
380
379
379
379
379
379
379
0
0
0
0
0
0
0
0
0
413
266
165
2,979
8,498
10,692
27,730
27,936
28,007
27,970
28,136
28,060
28,148
28,113
27,005
27,00528,11328,14828,06028,13627,97028,00727,93627,73010,6928,4982,97916526641300000000037937937937937937938037537911,7329,55430,3809,3496,0326,8783,1988671,7601,3434,0274,7174,6703,7193,210190,53978,1739120
       Net Receivables 
0
521
580
871
1,746
1,746
3,312
692,325
2,552
2,267
67,668
11,045
21,790
3,579
3,384
3,197
38,302
27,667
1,518
38,291
203
865
857
873
945
66,887
52,324
55,643
52,425
1,708
124,226
36,780
42,413
132,193
32,179
1,752,745
7,489
37,624
108,457
50,142
131,181
76,882
67,657
134,201
132,475
131,293
92,157
105,123
1,966,639
1,874,737
2,484
17,125
17,1252,4841,874,7371,966,639105,12392,157131,293132,475134,20167,65776,882131,18150,142108,45737,6247,4891,752,74532,179132,19342,41336,780124,2261,70852,42555,64352,32466,88794587385786520338,2911,51827,66738,3023,1973,3843,57921,79011,04567,6682,2672,552692,3253,3121,7461,7468715805210
       Other Current Assets 
0
77,251
2,087
1,922
0
3,210
7,982
51,076
112,766
25,439
82,076
49,659
294,115
187,061
168,313
133,805
184,636
121,024
172,856
38,670
578
1,245
1,236
1,252
1,324
67,266
52,703
56,022
52,804
2,087
124,605
37,159
42,792
142,372
137,183
62,738
17,610
-100,543
-78,138
-18,311
-53,207
-16,026
-28,053
-79,836
-144,258
-156,723
-146,810
-66,722
83,983
19,139
46,043
0
046,04319,13983,983-66,722-146,810-156,723-144,258-79,836-28,053-16,026-53,207-18,311-78,138-100,54317,61062,738137,183142,37242,79237,159124,6052,08752,80456,02252,70367,2661,3241,2521,2361,24557838,670172,856121,024184,636133,805168,313187,061294,11549,65982,07625,439112,76651,0767,9823,21001,9222,08777,2510
   > Long-term Assets 
0
1,631
2,964
2,938
5,168
362,723
6,848
60,878
59,640
60,132
58,558
59,614
58,889
58,525
60,077
60,148
61,800
60,978
10,939
10,781
11,918
11,277
14,176
14,710
14,269
13,313
13,751
11,594
14,558
55,381
53,892
93,193
53,588
42,989
43,077
52,280
45,496
56,416
42,726
42,583
42,111
3,846
2,668,281
2,727,186
27,936
28,007
27,970
28,136
118,696
117,303
117,915
1,827,592
1,827,592117,915117,303118,69628,13627,97028,00727,9362,727,1862,668,2813,84642,11142,58342,72656,41645,49652,28043,07742,98953,58893,19353,89255,38114,55811,59413,75113,31314,26914,71014,17611,27711,91810,78110,93960,97861,80060,14860,07758,52558,88959,61458,55860,13259,64060,8786,848362,7235,1682,9382,9641,6310
       Property Plant Equipment 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
36,814
36,891
38,020
37,901
37,907
37,693
37,476
37,283
37,059
36,860
36,695
36,602
0
0
0
0
27,375
0
73,452
83,284
82,499
81,728
0
081,72882,49983,28473,452027,375000036,60236,69536,86037,05937,28337,47637,69337,90737,90138,02036,89136,81400000000000000000000000000000
       Long Term Investments 
0
77,251
78,173
190,539
353,500
409,943
525,994
716,790
1,047,728
1,111,402
1,217,369
1,263,004
1,665,590
1,451,145
1,410,698
1,364,004
1,205,003
1,267,971
1,100,000
1,473,920
1,313,937
1,372,078
1,641,435
1,543,261
1,726,283
1,658,375
1,746,017
1,658,862
1,524,873
1,548,158
1,487,735
1,538,393
1,682,498
1,870,639
1,890,453
1,778,199
1,815,219
1,908,001
2,032,408
2,363,499
2,414,383
2,421,772
2,605,893
2,508,609
27,936
2,200,580
2,228,100
28,136
28,060
28,148
28,113
0
028,11328,14828,06028,1362,228,1002,200,58027,9362,508,6092,605,8932,421,7722,414,3832,363,4992,032,4081,908,0011,815,2191,778,1991,890,4531,870,6391,682,4981,538,3931,487,7351,548,1581,524,8731,658,8621,746,0171,658,3751,726,2831,543,2611,641,4351,372,0781,313,9371,473,9201,100,0001,267,9711,205,0031,364,0041,410,6981,451,1451,665,5901,263,0041,217,3691,111,4021,047,728716,790525,994409,943353,500190,53978,17377,2510
       Intangible Assets 
0
0
0
0
0
0
0
60,878
59,640
60,132
58,558
59,614
58,889
58,525
60,077
60,148
61,800
60,978
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
10,642
0
0
0
0
000010,6420000000000000000000000000000060,97861,80060,14860,07758,52558,88959,61458,55860,13259,64060,8780000000
       Long-term Assets Other 
0
1,631
2,964
2,938
845
362,723
6,848
-60,878
-59,640
-60,132
-58,558
-59,614
-58,889
-58,525
-60,077
-60,148
-61,800
-60,978
10,939
10,781
11,918
11,277
14,176
14,710
14,269
13,313
13,751
11,594
14,558
18,567
17,001
55,173
15,687
5,082
5,384
14,804
8,213
19,357
5,866
5,888
5,509
3,846
2,668,281
2,699,456
-27,936
-28,007
-27,970
-28,136
7,352
6,656
8,074
0
08,0746,6567,352-28,136-27,970-28,007-27,9362,699,4562,668,2813,8465,5095,8885,86619,3578,21314,8045,3845,08215,68755,17317,00118,56714,55811,59413,75113,31314,26914,71014,17611,27711,91810,78110,939-60,978-61,800-60,148-60,077-58,525-58,889-59,614-58,558-60,132-59,640-60,8786,848362,7238452,9382,9641,6310
> Total Liabilities 
1,150
55,630
3,601
53,570
222,421
222,421
186,183
429,159
770,699
853,773
1,017,753
1,001,439
1,386,767
1,102,626
1,055,688
1,010,562
922,494
968,114
877,774
1,099,871
944,030
1,011,110
1,245,588
1,166,968
1,351,049
1,323,441
1,395,320
1,307,354
1,177,737
1,193,338
1,245,690
1,248,953
1,357,795
1,635,290
655,407
1,479,709
1,456,482
1,514,830
1,577,798
1,793,942
1,953,210
1,826,471
1,910,334
1,960,109
1,775,462
1,726,017
1,708,820
1,680,218
1,653,928
1,509,608
1,487,492
1,376,850
1,376,8501,487,4921,509,6081,653,9281,680,2181,708,8201,726,0171,775,4621,960,1091,910,3341,826,4711,953,2101,793,9421,577,7981,514,8301,456,4821,479,709655,4071,635,2901,357,7951,248,9531,245,6901,193,3381,177,7371,307,3541,395,3201,323,4411,351,0491,166,9681,245,5881,011,110944,0301,099,871877,774968,114922,4941,010,5621,055,6881,102,6261,386,7671,001,4391,017,753853,773770,699429,159186,183222,421222,42153,5703,60155,6301,150
   > Total Current Liabilities 
0
2,046
2,267
2,683
10,900
113,884
72,251
224,919
264,803
277,524
320,137
211,707
524,861
417,295
350,259
394,035
305,605
415,311
408,433
607,510
578,544
487,435
669,311
556,245
744,923
738,456
804,644
716,447
541
449,168
820
492,171
561,220
802,520
763,361
687,012
651,819
328,934
384,156
635,915
819,969
720,063
833,286
828,436
104,460
104,509
104,559
104,611
54,500
20,001
20,117
19,601
19,60120,11720,00154,500104,611104,559104,509104,460828,436833,286720,063819,969635,915384,156328,934651,819687,012763,361802,520561,220492,171820449,168541716,447804,644738,456744,923556,245669,311487,435578,544607,510408,433415,311305,605394,035350,259417,295524,861211,707320,137277,524264,803224,91972,251113,88410,9002,6832,2672,0460
       Short-term Debt 
0
47,289
0
48,790
112,096
112,096
68,905
224,919
264,419
277,142
319,778
211,238
524,363
416,946
349,934
393,744
305,306
415,079
408,304
607,420
578,544
487,096
668,959
555,871
744,509
738,003
804,179
715,967
36,280
448,286
57,380
491,418
560,502
801,829
748,701
687,012
651,428
328,934
383,557
635,366
819,399
719,374
832,411
827,049
705,231
104,509
104,559
654,507
52,237
204,104
204,104
0
0204,104204,10452,237654,507104,559104,509705,231827,049832,411719,374819,399635,366383,557328,934651,428687,012748,701801,829560,502491,41857,380448,28636,280715,967804,179738,003744,509555,871668,959487,096578,544607,420408,304415,079305,306393,744349,934416,946524,363211,238319,778277,142264,419224,91968,905112,096112,09648,790047,2890
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
120,766
0
0
0
271,543
0
601,794
879,102
271,194
576,506
1,231,608
1,152,950
617,504
592,507
634,143
573,396
0
0
0
58,980
30,500
50,000
0
50,000
651,428
328,934
383,557
635,366
819,399
719,374
832,411
827,049
705,231
698,153
681,257
654,507
639,817
0
0
0
000639,817654,507681,257698,153705,231827,049832,411719,374819,399635,366383,557328,934651,42850,000050,00030,50058,980000573,396634,143592,507617,5041,152,9501,231,608576,506271,194879,102601,7940271,543000120,766000000000000
       Accounts payable 
0
2,046
822
2,683
5,424
1,788
3,346
10,077
384
382
359
469
498
349
325
291
299
232
129
90
10,105
339
352
374
414
453
465
480
541
882
820
753
718
691
14,289
13,742
391
17,567
599
549
570
689
875
1,387
1,913
1,942
1,952
2,139
2,263
1,918
1,779
1,686
1,6861,7791,9182,2632,1391,9521,9421,9131,38787568957054959917,56739113,74214,28969171875382088254148046545341437435233910,1059012923229929132534949846935938238410,0773,3461,7885,4242,6838222,0460
       Other Current Liabilities 
0
2,046
1,445
2,683
2,316
-113,884
-72,251
-224,919
-264,803
-277,524
-320,137
-211,707
-524,861
-417,295
-350,259
-394,035
-305,605
-415,311
-408,433
-607,510
-578,544
-487,435
-669,311
-556,245
-744,923
-738,456
-804,644
-716,447
-36,280
-449,168
-57,380
-492,171
-561,220
-802,520
14,660
-687,012
-651,819
-328,934
-384,156
-635,915
-819,969
-720,063
-833,286
599,890
-602,684
-1,942
-1,952
-552,035
-54,500
-206,022
-101,132
-1,686
-1,686-101,132-206,022-54,500-552,035-1,952-1,942-602,684599,890-833,286-720,063-819,969-635,915-384,156-328,934-651,819-687,01214,660-802,520-561,220-492,171-57,380-449,168-36,280-716,447-804,644-738,456-744,923-556,245-669,311-487,435-578,544-607,510-408,433-415,311-305,605-394,035-350,259-417,295-524,861-211,707-320,137-277,524-264,803-224,919-72,251-113,8842,3162,6831,4452,0460
   > Long-term Liabilities 
0
53,584
1,334
50,887
72,741
99,449
99,915
150,595
462,842
527,374
529,082
595,986
596,141
408,824
398,936
352,906
324,105
255,343
174,861
284,736
149,878
457,008
494,799
479,042
378,806
435,510
444,683
444,797
379,082
587,019
606,410
606,870
607,034
654,263
655,407
666,128
675,498
1,139,530
1,143,655
1,107,476
1,083,151
1,056,092
1,023,079
1,960,109
1,671,002
1,621,508
1,604,261
1,575,607
1,601,691
1,489,607
1,467,375
0
01,467,3751,489,6071,601,6911,575,6071,604,2611,621,5081,671,0021,960,1091,023,0791,056,0921,083,1511,107,4761,143,6551,139,530675,498666,128655,407654,263607,034606,870606,410587,019379,082444,797444,683435,510378,806479,042494,799457,008149,878284,736174,861255,343324,105352,906398,936408,824596,141595,986529,082527,374462,842150,59599,91599,44972,74150,8871,33453,5840
       Long term Debt Total 
0
0
0
0
69,114
69,634
67,535
81,495
462,842
462,974
511,314
613,530
789,306
548,513
450,788
436,417
348,911
304,921
174,861
207,057
149,878
420,728
421,871
422,722
378,806
379,190
379,372
379,486
379,082
1,172,288
1,223,934
1,226,900
1,335,623
1,608,547
655,407
666,128
675,498
1,139,530
1,143,655
1,107,476
1,083,151
1,056,092
1,023,079
1,075,883
1,031,335
989,595
988,947
0
0
0
0
0
00000988,947989,5951,031,3351,075,8831,023,0791,056,0921,083,1511,107,4761,143,6551,139,530675,498666,128655,4071,608,5471,335,6231,226,9001,223,9341,172,288379,082379,486379,372379,190378,806422,722421,871420,728149,878207,057174,861304,921348,911436,417450,788548,513789,306613,530511,314462,974462,84281,49567,53569,63469,1140000
       Long-term Liabilities Other 
0
0
0
0
3,627
5,471
5,632
43,568
33,515
39,560
39,023
36,113
34,780
39,859
34,227
42,628
40,998
37,696
91,633
3,703
3,334
3,331
3,637
3,734
3,933
4,258
4,201
4,623
8,604
9,271
9,066
9,900
9,865
12,850
9,569
8,703
11,158
8,151
9,679
9,982
9,182
9,794
10,436
12,454
13,969
15,024
19,436
0
0
0
0
0
0000019,43615,02413,96912,45410,4369,7949,1829,9829,6798,15111,1588,7039,56912,8509,8659,9009,0669,2718,6044,6234,2014,2583,9333,7343,6373,3313,3343,70391,63337,69640,99842,62834,22739,85934,78036,11339,02339,56033,51543,5685,6325,4713,6270000
> Total Stockholder Equity
6,437
29,271
167,658
166,683
165,438
165,438
394,876
410,647
406,216
404,088
403,835
401,039
402,954
403,069
405,099
407,573
409,471
406,982
407,291
418,260
419,029
417,890
416,982
420,500
419,170
420,714
422,196
424,158
425,587
425,102
425,757
425,744
426,339
466,065
465,126
469,349
473,015
575,973
679,037
672,743
678,628
689,334
786,000
767,077
747,540
718,303
691,191
682,958
625,849
601,089
582,263
563,753
563,753582,263601,089625,849682,958691,191718,303747,540767,077786,000689,334678,628672,743679,037575,973473,015469,349465,126466,065426,339425,744425,757425,102425,587424,158422,196420,714419,170420,500416,982417,890419,029418,260407,291406,982409,471407,573405,099403,069402,954401,039403,835404,088406,216410,647394,876165,438165,438166,683167,65829,2716,437
   Common Stock
0
15
92
92
92
92
272
284
284
284
284
284
284
284
284
284
284
284
283
283
283
283
283
283
283
283
283
283
283
283
283
283
283
329
329
329
329
399
464
464
465
467
537
537
537
537
532
532
532
532
532
532
53253253253253253253753753753746746546446439932932932932928328328328328328328328328328328328328328328328428428428428428428428428428428427292929292150
   Retained Earnings 
6,437
-729
-1,509
-2,619
-3,854
-3,854
-9,401
-8,888
-13,473
-15,865
-16,379
-19,427
-17,674
-17,758
-15,943
-13,717
-11,992
-14,285
-13,005
-1,969
-1,310
-2,547
-3,552
-211
-1,750
-440
827
2,460
3,565
2,588
2,816
2,324
2,437
-30,953
-32,257
-28,401
-25,117
-23,625
-22,538
-29,110
-28,631
-29,170
-38,337
-56,889
-73,326
-99,111
-120,489
-129,387
-187,020
-213,145
-233,082
-252,771
-252,771-233,082-213,145-187,020-129,387-120,489-99,111-73,326-56,889-38,337-29,170-28,631-29,110-22,538-23,625-25,117-28,401-32,257-30,9532,4372,3242,8162,5883,5652,460827-440-1,750-211-3,552-2,547-1,310-1,969-13,005-14,285-11,992-13,717-15,943-17,758-17,674-19,427-16,379-15,865-13,473-8,888-9,401-3,854-3,854-2,619-1,509-7296,437
   Capital Surplus 
0
29,985
169,075
169,210
169,200
169,336
404,005
419,251
419,405
419,669
419,930
420,182
420,344
420,543
420,758
421,006
421,179
420,983
420,013
419,946
420,056
420,154
420,251
420,428
420,637
420,871
421,086
421,415
421,739
422,231
422,658
423,137
423,619
496,689
497,054
497,421
497,803
598,936
700,994
701,370
703,950
707,579
811,411
812,050
812,788
813,748
810,161
0
0
0
0
0
00000810,161813,748812,788812,050811,411707,579703,950701,370700,994598,936497,803497,421497,054496,689423,619423,137422,658422,231421,739421,415421,086420,871420,637420,428420,251420,154420,056419,946420,013420,983421,179421,006420,758420,543420,344420,182419,930419,669419,405419,251404,005169,336169,200169,210169,07529,9850
   Treasury Stock0000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
23,690
169,075
169,210
0
169,200
404,005
419,251
419,405
419,669
419,930
420,182
420,344
420,543
420,758
421,006
421,179
420,983
420,013
419,946
420,056
420,154
420,251
420,428
420,637
420,871
421,086
421,415
421,739
422,231
422,658
423,137
423,619
496,689
497,054
497,421
497,803
598,936
700,994
701,370
703,950
707,579
811,411
812,050
812,788
813,748
810,161
811,147
812,184
813,468
814,620
815,802
815,802814,620813,468812,184811,147810,161813,748812,788812,050811,411707,579703,950701,370700,994598,936497,803497,421497,054496,689423,619423,137422,658422,231421,739421,415421,086420,871420,637420,428420,251420,154420,056419,946420,013420,983421,179421,006420,758420,543420,344420,182419,930419,669419,405419,251404,005169,2000169,210169,07523,6900



5.4. Balance Sheets

Currency in USD. All numbers in thousands.




5.5. Cash Flows

Currency in USD. All numbers in thousands.