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

Acacia Research Corporation
Buy, Hold or Sell?

Let's analyze Acacia Research Corporation together

I guess you are interested in Acacia Research Corporation. 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 Acacia Research Corporation. 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 Acacia Research Corporation

I send you an email if I find something interesting about Acacia Research Corporation.

1. Quick Overview

1.1. Quick analysis of Acacia Research Corporation (30 sec.)










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

How much money do you get?

How much money do you get?
$0.00
When do you have the money?
1 year
How often do you get paid?
52.5%

What is your share worth?

Current worth
$5.79
Expected worth in 1 year
$6.51
How sure are you?
40.0%

+ What do you gain per year?

Total Gains per Share
$0.71
Return On Investment
15.9%

For what price can you sell your share?

Current Price per Share
$4.48
Expected price per share
$4.11 - $5.265
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Acacia Research Corporation (5 min.)




Live pricePrice per Share (EOD)
$4.48
Intrinsic Value Per Share
$-4.25 - $3.91
Total Value Per Share
$1.54 - $9.70

2.2. Growth of Acacia Research Corporation (5 min.)




Is Acacia Research Corporation growing?

Current yearPrevious yearGrowGrow %
How rich?$578.5m$366m$222.6m37.8%

How much money is Acacia Research Corporation making?

Current yearPrevious yearGrowGrow %
Making money$13m-$6.5m$19.6m150.4%
Net Profit Margin-3.1%-74.8%--

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

2.3. Financial Health of Acacia Research Corporation (5 min.)




2.4. Comparing to competitors in the Business Equipment & Supplies industry (5 min.)




  Industry Rankings (Business Equipment & Supplies)  

3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Acacia Research Corporation?

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

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

Speculation

The Price per Share of Acacia Research Corporation is $4.48. 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 Acacia Research Corporation.
  • 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 Acacia Research Corporation, 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 $5.79. Based on the TTM, the Book Value Change Per Share is $0.18 per quarter. Based on the YOY, the Book Value Change Per Share is $0.54 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is $0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Acacia Research Corporation.

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-0.14-3.1%0.132.9%-0.07-1.6%0.061.4%-0.05-1.2%
Usd Book Value Change Per Share-0.17-3.8%0.184.0%0.5412.2%0.204.5%0.010.3%
Usd Dividend Per Share0.000.0%0.000.0%0.010.1%0.000.1%0.010.3%
Usd Total Gains Per Share-0.17-3.8%0.184.0%0.5512.3%0.204.5%0.030.6%
Usd Price Per Share4.66-4.73-3.97-4.51-5.06-
Price to Earnings Ratio-8.31--184.11-14.87--22.09--15.69-
Price-to-Total Gains Ratio-27.64-139.59--11.77-54.20-11.30-
Price to Book Ratio0.80-0.80-1.13-1.70-1.73-
Price-to-Total Gains Ratio-27.64-139.59--11.77-54.20-11.30-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share4.48
Number of shares223
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.180.20
Usd Total Gains Per Share0.180.20
Gains per Quarter (223 shares)39.7845.45
Gains per Year (223 shares)159.12181.79
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
101591493179172
203183086357354
3047746710536536
4063662613714718
5079678516893900
609559441910711082
70111411032312501264
80127312622614291446
90143214212916071628
100159115803217861810

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 Share1.03.00.025.0%5.07.00.041.7%11.09.00.055.0%13.027.00.032.5%33.084.00.028.2%
Book Value Change Per Share3.01.00.075.0%7.05.00.058.3%13.07.00.065.0%15.025.00.037.5%47.069.01.040.2%
Dividend per Share0.00.04.00.0%7.00.05.058.3%14.00.06.070.0%21.00.019.052.5%28.00.089.023.9%
Total Gains per Share3.01.00.075.0%7.05.00.058.3%13.07.00.065.0%16.024.00.040.0%48.068.01.041.0%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Acacia Research Corporation 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---0.1690.178-195%0.545-131%0.200-184%0.015-1247%
Book Value Per Share--5.7945.892-2%3.736+55%3.381+71%3.216+80%
Current Ratio--16.39217.258-5%9.839+67%8.641+90%8.209+100%
Debt To Asset Ratio--0.1820.132+39%0.306-40%0.392-53%0.242-25%
Debt To Equity Ratio--0.2390.167+43%0.519-54%1.005-76%0.554-57%
Dividend Per Share----0%0.005-100%0.004-100%0.012-100%
Enterprise Value--747217009.180798138324.805-6%662973734.363+13%645157584.834+16%658278117.267+14%
Eps---0.1400.130-207%-0.074-48%0.064-318%-0.053-62%
Ev To Ebitda Ratio--51.86126.474+96%-30.408+159%-15.508+130%-31.052+160%
Ev To Sales Ratio--8.0146.745+19%15.455-48%26.562-70%20.440-61%
Free Cash Flow Per Share--0.062-0.213+444%-0.108+274%-0.063+201%-0.045+172%
Free Cash Flow To Equity Per Share---0.131-0.066-49%0.085-255%0.020-770%-0.017-87%
Gross Profit Margin--1.0993.151-65%0.757+45%1.381-20%1.257-13%
Intrinsic Value_10Y_max--3.908--------
Intrinsic Value_10Y_min---4.253--------
Intrinsic Value_1Y_max---0.097--------
Intrinsic Value_1Y_min---0.449--------
Intrinsic Value_3Y_max--0.081--------
Intrinsic Value_3Y_min---1.336--------
Intrinsic Value_5Y_max--0.708--------
Intrinsic Value_5Y_min---2.205--------
Market Cap436209536.000-7%465323009.180472526324.805-2%388152984.363+20%441358934.834+5%493724242.267-6%
Net Profit Margin---0.600-0.031-95%-0.748+25%2.166-128%-0.218-64%
Operating Margin---0.264-0.034-87%-1.160+339%-1.634+518%-0.240-9%
Operating Ratio--1.4411.026+40%2.213-35%2.580-44%2.159-33%
Pb Ratio0.773-4%0.8040.803+0%1.126-29%1.696-53%1.730-54%
Pe Ratio-7.991+4%-8.312-184.105+2115%14.867-156%-22.094+166%-15.695+89%
Price Per Share4.480-4%4.6604.730-1%3.970+17%4.505+3%5.057-8%
Price To Free Cash Flow Ratio18.053-4%18.7782.759+581%11.670+61%-93.219+596%-40.288+315%
Price To Total Gains Ratio-26.570+4%-27.637139.590-120%-11.767-57%54.198-151%11.295-345%
Quick Ratio--16.92316.661+2%11.175+51%10.410+63%9.987+69%
Return On Assets---0.0200.022-191%-0.013-32%0.010-298%-0.026+31%
Return On Equity---0.0260.023-215%-0.025-4%-0.015-40%-0.041+60%
Total Gains Per Share---0.1690.178-195%0.550-131%0.204-183%0.027-733%
Usd Book Value--578566000.000588631000.000-2%366010000.000+58%332625200.000+74%314878500.000+84%
Usd Book Value Change Per Share---0.1690.178-195%0.545-131%0.200-184%0.015-1247%
Usd Book Value Per Share--5.7945.892-2%3.736+55%3.381+71%3.216+80%
Usd Dividend Per Share----0%0.005-100%0.004-100%0.012-100%
Usd Enterprise Value--747217009.180798138324.805-6%662973734.363+13%645157584.834+16%658278117.267+14%
Usd Eps---0.1400.130-207%-0.074-48%0.064-318%-0.053-62%
Usd Free Cash Flow--6195000.000-21393500.000+445%-10508000.000+270%-6237200.000+201%-4431950.000+172%
Usd Free Cash Flow Per Share--0.062-0.213+444%-0.108+274%-0.063+201%-0.045+172%
Usd Free Cash Flow To Equity Per Share---0.131-0.066-49%0.085-255%0.020-770%-0.017-87%
Usd Market Cap436209536.000-7%465323009.180472526324.805-2%388152984.363+20%441358934.834+5%493724242.267-6%
Usd Price Per Share4.480-4%4.6604.730-1%3.970+17%4.505+3%5.057-8%
Usd Profit---13996000.00013032000.000-207%-6568750.000-53%9122450.000-253%-3689725.000-74%
Usd Revenue--23310000.00041444750.000-44%11478000.000+103%18815500.000+24%22313500.000+4%
Usd Total Gains Per Share---0.1690.178-195%0.550-131%0.204-183%0.027-733%
 EOD+4 -4MRQTTM+7 -31YOY+23 -175Y+20 -2010Y+19 -21

3.3 Fundamental Score

Let's check the fundamental score of Acacia Research Corporation based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-7.991
Price to Book Ratio (EOD)Between0-10.773
Net Profit Margin (MRQ)Greater than0-0.600
Operating Margin (MRQ)Greater than0-0.264
Quick Ratio (MRQ)Greater than116.923
Current Ratio (MRQ)Greater than116.392
Debt to Asset Ratio (MRQ)Less than10.182
Debt to Equity Ratio (MRQ)Less than10.239
Return on Equity (MRQ)Greater than0.15-0.026
Return on Assets (MRQ)Greater than0.05-0.020
Total5/10 (50.0%)

3.4 Technical Score

Let's check the technical score of Acacia Research Corporation based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5047.457
Ma 20Greater thanMa 504.499
Ma 50Greater thanMa 1004.562
Ma 100Greater thanMa 2004.668
OpenGreater thanClose4.500
Total1/5 (20.0%)

4. In-depth Analysis

4.1 About Acacia Research Corporation

Acacia Research Corporation focuses on acquiring and managing companies across technology, energy, and industrials verticals. The company operates through three segments, Intellectual Property Operations, Industrial Operations, and Energy Operations. The Intellectual Property Operations segment invests in IP and related absolute return assets; and engages in the licensing and enforcement of patented technologies. The Industrial Operations segment designs and manufactures printers and consumable products for various industrial printing applications. The Energy Operations segment engages in the acquisition, exploration, development, and production of oil and natural gas resources located in Texas and Oklahoma. Acacia Research Corporation was incorporated in 1993 and is headquartered in New York, New York.

Fundamental data was last updated by Penke on 2024-12-05 11:24:04.

4.2 In-depth Summary

4.2.1. Financial Health Summary

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

4.2.2. Valuation Summary

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

  • Above 10% is considered healthy but always compare Acacia Research Corporation to the Business Equipment & Supplies industry mean.
  • A Net Profit Margin of -60.0% means that $-0.60 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Acacia Research Corporation:

  • The MRQ is -60.0%. The company is making a huge loss. -2
  • The TTM is -3.1%. The company is making a loss. -1
Trends
Current periodCompared to+/- 
MRQ-60.0%TTM-3.1%-56.9%
TTM-3.1%YOY-74.8%+71.7%
TTM-3.1%5Y216.6%-219.7%
5Y216.6%10Y-21.8%+238.4%
Compared to industry (Business Equipment & Supplies)
PeriodCompanyIndustry (mean)+/- 
MRQ-60.0%4.2%-64.2%
TTM-3.1%4.1%-7.2%
YOY-74.8%3.6%-78.4%
5Y216.6%3.4%+213.2%
10Y-21.8%3.9%-25.7%
4.3.1.2. Return on Assets

Shows how efficient Acacia Research Corporation is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Acacia Research Corporation to the Business Equipment & Supplies industry mean.
  • -2.0% Return on Assets means that Acacia Research Corporation generated $-0.02 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Acacia Research Corporation:

  • The MRQ is -2.0%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is 2.2%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ-2.0%TTM2.2%-4.1%
TTM2.2%YOY-1.3%+3.5%
TTM2.2%5Y1.0%+1.2%
5Y1.0%10Y-2.6%+3.6%
Compared to industry (Business Equipment & Supplies)
PeriodCompanyIndustry (mean)+/- 
MRQ-2.0%1.0%-3.0%
TTM2.2%1.1%+1.1%
YOY-1.3%0.9%-2.2%
5Y1.0%1.0%0.0%
10Y-2.6%1.2%-3.8%
4.3.1.3. Return on Equity

Shows how efficient Acacia Research Corporation is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Acacia Research Corporation to the Business Equipment & Supplies industry mean.
  • -2.6% Return on Equity means Acacia Research Corporation generated $-0.03 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Acacia Research Corporation:

  • The MRQ is -2.6%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is 2.3%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ-2.6%TTM2.3%-4.8%
TTM2.3%YOY-2.5%+4.7%
TTM2.3%5Y-1.5%+3.8%
5Y-1.5%10Y-4.1%+2.6%
Compared to industry (Business Equipment & Supplies)
PeriodCompanyIndustry (mean)+/- 
MRQ-2.6%1.9%-4.5%
TTM2.3%2.0%+0.3%
YOY-2.5%1.7%-4.2%
5Y-1.5%1.8%-3.3%
10Y-4.1%2.1%-6.2%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Acacia Research Corporation.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Acacia Research Corporation is operating .

  • Measures how much profit Acacia Research Corporation 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 Acacia Research Corporation to the Business Equipment & Supplies industry mean.
  • An Operating Margin of -26.4% means the company generated $-0.26  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Acacia Research Corporation:

  • The MRQ is -26.4%. The company is operating very inefficient. -2
  • The TTM is -3.4%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ-26.4%TTM-3.4%-23.0%
TTM-3.4%YOY-116.0%+112.6%
TTM-3.4%5Y-163.4%+159.9%
5Y-163.4%10Y-24.0%-139.4%
Compared to industry (Business Equipment & Supplies)
PeriodCompanyIndustry (mean)+/- 
MRQ-26.4%7.8%-34.2%
TTM-3.4%5.5%-8.9%
YOY-116.0%3.8%-119.8%
5Y-163.4%4.1%-167.5%
10Y-24.0%4.4%-28.4%
4.3.2.2. Operating Ratio

Measures how efficient Acacia Research Corporation is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Business Equipment & Supplies industry mean).
  • An Operation Ratio of 1.44 means that the operating costs are $1.44 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Acacia Research Corporation:

  • The MRQ is 1.441. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.026. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.441TTM1.026+0.415
TTM1.026YOY2.213-1.187
TTM1.0265Y2.580-1.554
5Y2.58010Y2.159+0.421
Compared to industry (Business Equipment & Supplies)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4411.378+0.063
TTM1.0261.243-0.217
YOY2.2131.019+1.194
5Y2.5801.049+1.531
10Y2.1591.017+1.142
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Acacia Research Corporation.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Acacia Research Corporation is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Business Equipment & Supplies industry mean).
  • A Current Ratio of 16.39 means the company has $16.39 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Acacia Research Corporation:

  • The MRQ is 16.392. The company is very able to pay all its short-term debts. +2
  • The TTM is 17.258. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ16.392TTM17.258-0.866
TTM17.258YOY9.839+7.420
TTM17.2585Y8.641+8.617
5Y8.64110Y8.209+0.432
Compared to industry (Business Equipment & Supplies)
PeriodCompanyIndustry (mean)+/- 
MRQ16.3921.806+14.586
TTM17.2581.821+15.437
YOY9.8391.808+8.031
5Y8.6411.855+6.786
10Y8.2091.795+6.414
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Acacia Research Corporation to the Business Equipment & Supplies industry mean.
  • A Quick Ratio of 16.92 means the company can pay off $16.92 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Acacia Research Corporation:

  • The MRQ is 16.923. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 16.661. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ16.923TTM16.661+0.262
TTM16.661YOY11.175+5.486
TTM16.6615Y10.410+6.251
5Y10.41010Y9.987+0.423
Compared to industry (Business Equipment & Supplies)
PeriodCompanyIndustry (mean)+/- 
MRQ16.9230.819+16.104
TTM16.6610.943+15.718
YOY11.1751.033+10.142
5Y10.4101.144+9.266
10Y9.9871.210+8.777
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Acacia Research Corporation.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Acacia Research Corporation assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Acacia Research Corporation to Business Equipment & Supplies industry mean.
  • A Debt to Asset Ratio of 0.18 means that Acacia Research Corporation assets are financed with 18.2% credit (debt) and the remaining percentage (100% - 18.2%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Acacia Research Corporation:

  • The MRQ is 0.182. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.132. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.182TTM0.132+0.051
TTM0.132YOY0.306-0.174
TTM0.1325Y0.392-0.260
5Y0.39210Y0.242+0.150
Compared to industry (Business Equipment & Supplies)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1820.433-0.251
TTM0.1320.433-0.301
YOY0.3060.420-0.114
5Y0.3920.411-0.019
10Y0.2420.421-0.179
4.5.4.2. Debt to Equity Ratio

Measures if Acacia Research Corporation is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Acacia Research Corporation to the Business Equipment & Supplies industry mean.
  • A Debt to Equity ratio of 23.9% means that company has $0.24 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Acacia Research Corporation:

  • The MRQ is 0.239. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.167. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.239TTM0.167+0.071
TTM0.167YOY0.519-0.352
TTM0.1675Y1.005-0.838
5Y1.00510Y0.554+0.451
Compared to industry (Business Equipment & Supplies)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2390.783-0.544
TTM0.1670.832-0.665
YOY0.5190.769-0.250
5Y1.0050.722+0.283
10Y0.5540.771-0.217
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 Acacia Research Corporation generates.

  • Above 15 is considered overpriced but always compare Acacia Research Corporation to the Business Equipment & Supplies industry mean.
  • A PE ratio of -8.31 means the investor is paying $-8.31 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Acacia Research Corporation:

  • The EOD is -7.991. Based on the earnings, the company is expensive. -2
  • The MRQ is -8.312. Based on the earnings, the company is expensive. -2
  • The TTM is -184.105. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-7.991MRQ-8.312+0.321
MRQ-8.312TTM-184.105+175.793
TTM-184.105YOY14.867-198.972
TTM-184.1055Y-22.094-162.011
5Y-22.09410Y-15.695-6.399
Compared to industry (Business Equipment & Supplies)
PeriodCompanyIndustry (mean)+/- 
EOD-7.99116.392-24.383
MRQ-8.31214.723-23.035
TTM-184.10518.522-202.627
YOY14.86715.920-1.053
5Y-22.09415.912-38.006
10Y-15.69523.902-39.597
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 Acacia Research Corporation:

  • The EOD is 18.053. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The MRQ is 18.778. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The TTM is 2.759. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD18.053MRQ18.778-0.725
MRQ18.778TTM2.759+16.019
TTM2.759YOY11.670-8.911
TTM2.7595Y-93.219+95.978
5Y-93.21910Y-40.288-52.931
Compared to industry (Business Equipment & Supplies)
PeriodCompanyIndustry (mean)+/- 
EOD18.0535.473+12.580
MRQ18.7784.361+14.417
TTM2.7594.076-1.317
YOY11.6704.722+6.948
5Y-93.2193.080-96.299
10Y-40.2883.206-43.494
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 Acacia Research Corporation is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Business Equipment & Supplies industry mean).
  • A PB ratio of 0.80 means the investor is paying $0.80 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Acacia Research Corporation:

  • The EOD is 0.773. Based on the equity, the company is cheap. +2
  • The MRQ is 0.804. Based on the equity, the company is cheap. +2
  • The TTM is 0.803. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.773MRQ0.804-0.031
MRQ0.804TTM0.803+0.002
TTM0.803YOY1.126-0.324
TTM0.8035Y1.696-0.893
5Y1.69610Y1.730-0.034
Compared to industry (Business Equipment & Supplies)
PeriodCompanyIndustry (mean)+/- 
EOD0.7731.884-1.111
MRQ0.8041.788-0.984
TTM0.8031.957-1.154
YOY1.1262.081-0.955
5Y1.6962.121-0.425
10Y1.7302.627-0.897
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 Acacia Research Corporation.

4.8.1. Institutions holding Acacia Research Corporation

Institutions are holding 88.79% of the shares of Acacia Research Corporation.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Starboard Value LP62.77576.05496112359500
2024-09-30State Street Corp3.23680.000631516472659939.2178
2024-06-30BlackRock Inc2.61730.000325484121042534.2654
2024-09-30Vanguard Group Inc2.32520.00022263964428331.9284
2024-09-30Dimensional Fund Advisors, Inc.2.13630.0024208009430779917.3673
2024-09-30Goldman Sachs Group Inc1.89440.0014184449816964851146.173
2024-09-30Renaissance Technologies Corp1.68720.011516428001325578.7772
2024-09-30Royce & Associates, LP1.14810.04741117915-166079-12.9346
2024-09-30Formidable Asset Management LLC1.01950.7389992665-199514-16.7352
2024-09-30Krilogy Advisors LLC0.99480.310796860015560019.139
2024-09-30Pacific Ridge Capital Partners, LLC0.95721.0291932001-92559-9.034
2024-09-30Geode Capital Management, LLC0.94220.0004917406-7399-0.8001
2024-06-30Roumell Asset Management, LLC0.74716.839472746300
2024-09-30Acuitas Investments, LLC0.48530.9819472566-25350-5.0912
2024-09-30Tidal Investments LLC.0.40420.0194393584313528.6552
2024-09-30American Century Companies Inc0.37760.001367625225543158.7414
2024-09-30Northern Trust Corp0.33250.00033237663460.107
2024-09-30Westerly Capital Management LLC0.28240.72022750002500010
2024-09-30Brandywine Global Investment Mgmt LLC0.25470.0076247953-7410-2.9018
2024-09-30Prescott Group Capital Management LLC0.18180.11981769821769820
Total 84.800316.887482568536+2666432+3.2%

4.9.2. Funds holding Acacia Research Corporation

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-07-31Strategic Advisers Small-Mid Cap2.26680.11112207133-169194-7.12
2024-10-31Vanguard Total Stock Mkt Idx Inv1.40320.0004136626700
2024-11-27iShares Russell 2000 ETF1.07540.00581047088-2184-0.2081
2024-03-31Pacific Ridge Capital Ptnrs Micro Cp Val0.86241.3207839662-48090-5.4171
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr0.62110.002560472300
2024-09-30Royce Small-Cap Opportunity Invmt0.50980.1877496381-10000-1.9748
2024-11-28Formidable ETF0.42948.625441814300
2024-09-30Fidelity Small Cap Index0.4050.0067394327-208-0.0527
2024-11-27iShares Russell 2000 Value ETF0.40020.01263896375040.1295
2024-09-30Roumell Opportunistic Value Instl0.36993.2327360189-367274-50.487
2024-11-28Avantis US Small Cap Value ETF0.35630.009734693510730.3102
2024-10-31FTGF RY US SmCp Opp A USD Dis(A)0.35360.1939344299208496.4458
2024-11-28Dimensional US Targeted Value ETF0.32580.012331724300
2024-10-31Adara Smaller Companies0.32480.2345316220-4720-1.4707
2024-09-30DFA US Targeted Value I0.28880.0095281163207237.9569
2024-09-30Royce Micro Cap Trust0.28770.2355280131-175789-38.557
2024-09-30Fidelity Extended Market Index0.2290.002522297834411.5674
2024-09-30DFA US Small Cap I0.22680.006122083600
2024-03-31Acuitas US Microcap Strategy0.22660.2982220630-1290-0.5813
2024-09-30DFA US Small Cap Value I0.21470.00582090745358634.4631
Total 11.177314.513610883059-678573-6.2%

5.3. Insider Transactions

Insiders are holding 1.783% of the shares of Acacia Research Corporation.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-11-25Isaac T KohlbergSELL150004.57
2024-05-17Jason W SonciniBUY50005.36
2024-05-16Martin D Jr. McnultyBUY145345.25
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
Tax Provision  -197-1,948-2,1451,036-1,109-5,952-7,06112,5585,497



5.2. Latest Balance Sheet

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

Summary
Total Assets707,572
Total Liabilities129,006
Total Stockholder Equity540,178
 As reported
Total Liabilities 129,006
Total Stockholder Equity+ 540,178
Total Assets = 707,572

Assets

Total Assets707,572
Total Current Assets457,646
Long-term Assets249,926
Total Current Assets
Cash And Cash Equivalents 360,050
Short-term Investments 50,850
Net Receivables 10,733
Inventory 12,218
Other Current Assets 23,795
Total Current Assets  (as reported)457,646
Total Current Assets  (calculated)457,646
+/-0
Long-term Assets
Property Plant Equipment 3,732
Goodwill 8,990
Intangible Assets 30,872
Long-term Assets Other 197,908
Long-term Assets  (as reported)249,926
Long-term Assets  (calculated)241,502
+/- 8,424

Liabilities & Shareholders' Equity

Total Current Liabilities27,919
Long-term Liabilities101,087
Total Stockholder Equity540,178
Total Current Liabilities
Accounts payable 6,443
Other Current Liabilities 19,010
Total Current Liabilities  (as reported)27,919
Total Current Liabilities  (calculated)25,453
+/- 2,466
Long-term Liabilities
Long term Debt 70,000
Capital Lease Obligations Min Short Term Debt2,366
Long-term Liabilities Other 1,771
Long-term Liabilities  (as reported)101,087
Long-term Liabilities  (calculated)74,137
+/- 26,950
Total Stockholder Equity
Common Stock99
Retained Earnings -262,357
Other Stockholders Equity 802,436
Total Stockholder Equity (as reported)540,178
Total Stockholder Equity (calculated)540,178
+/-0
Other
Capital Stock99
Cash and Short Term Investments 410,900
Common Stock Shares Outstanding 99,855
Current Deferred Revenue1,268
Liabilities and Stockholders Equity 707,572
Net Debt -358,799
Net Invested Capital 610,178
Net Working Capital 429,727
Property Plant and Equipment Gross 205,380
Short Long Term Debt Total 1,251



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-31
> Total Assets 
0
2,600
5,600
4,463
4,463
6,944
7,829
5,378
5,066
6,314
8,720
8,854
16,105
22,154
21,238
19,769
17,829
16,279
22,813
51,791
78,930
69,903
110,732
98,516
111,362
110,523
114,595
110,859
102,648
92,940
82,724
47,212
44,698
42,919
94,094
39,978
39,477
38,573
34,926
33,058
71,000
67,658
68,251
68,893
65,468
108,685
107,995
65,770
74,525
71,804
74,375
71,051
68,685
67,405
72,206
73,074
78,529
75,579
76,074
78,256
90,778
91,447
142,229
134,784
337,222
340,175
367,984
352,877
663,593
694,701
693,746
668,717
714,532
680,592
640,209
593,393
574,726
568,676
548,920
536,348
507,364
503,964
467,647
347,901
339,813
296,408
323,226
296,003
272,861
264,490
441,210
308,768
317,835
250,467
220,276
223,949
219,097
203,762
186,930
218,161
213,721
394,146
426,515
515,520
568,958
627,732
749,834
798,856
661,440
561,699
485,269
482,928
556,604
534,708
529,147
633,545
631,725
753,593
707,572
707,572753,593631,725633,545529,147534,708556,604482,928485,269561,699661,440798,856749,834627,732568,958515,520426,515394,146213,721218,161186,930203,762219,097223,949220,276250,467317,835308,768441,210264,490272,861296,003323,226296,408339,813347,901467,647503,964507,364536,348548,920568,676574,726593,393640,209680,592714,532668,717693,746694,701663,593352,877367,984340,175337,222134,784142,22991,44790,77878,25676,07475,57978,52973,07472,20667,40568,68571,05174,37571,80474,52565,770107,995108,68565,46868,89368,25167,65871,00033,05834,92638,57339,47739,97894,09442,91944,69847,21282,72492,940102,648110,859114,595110,523111,36298,516110,73269,90378,93051,79122,81316,27917,82919,76921,23822,15416,1058,8548,7206,3145,0665,3787,8296,9444,4634,4635,6002,6000
   > Total Current Assets 
0
2,100
4,800
2,915
2,915
2,693
2,519
1,906
1,680
2,956
2,346
1,796
6,395
10,338
8,831
7,980
6,728
5,939
12,792
41,217
65,391
55,786
86,497
78,024
90,643
90,281
93,845
86,174
78,561
69,093
62,067
40,567
38,326
36,965
55,448
34,327
33,925
33,138
31,412
29,712
43,171
40,978
42,796
44,787
42,848
57,727
59,019
46,834
56,770
53,998
58,054
54,198
48,886
48,977
54,670
56,970
62,575
60,849
53,245
57,926
70,847
71,935
124,185
112,181
316,976
321,720
350,664
325,048
453,496
441,970
430,478
324,563
377,900
345,361
311,994
273,728
253,289
254,952
248,351
218,708
201,780
210,749
187,340
183,877
186,589
194,896
227,990
188,490
169,682
136,633
162,388
139,695
188,203
143,982
157,103
201,472
195,522
183,500
173,459
171,765
162,385
364,123
366,050
457,669
482,810
544,460
669,431
730,682
596,719
500,165
427,195
427,985
505,191
485,792
484,447
554,512
553,147
493,934
457,646
457,646493,934553,147554,512484,447485,792505,191427,985427,195500,165596,719730,682669,431544,460482,810457,669366,050364,123162,385171,765173,459183,500195,522201,472157,103143,982188,203139,695162,388136,633169,682188,490227,990194,896186,589183,877187,340210,749201,780218,708248,351254,952253,289273,728311,994345,361377,900324,563430,478441,970453,496325,048350,664321,720316,976112,181124,18571,93570,84757,92653,24560,84962,57556,97054,67048,97748,88654,19858,05453,99856,77046,83459,01957,72742,84844,78742,79640,97843,17129,71231,41233,13833,92534,32755,44836,96538,32640,56762,06769,09378,56186,17493,84590,28190,64378,02486,49755,78665,39141,21712,7925,9396,7287,9808,83110,3386,3951,7962,3462,9561,6801,9062,5192,6932,9152,9154,8002,1000
       Cash And Cash Equivalents 
0
1,100
3,000
789
789
935
392
176
443
1,809
1,307
1,367
6,106
10,046
8,536
7,508
6,553
5,720
12,442
37,631
62,171
54,674
44,485
35,953
52,769
47,920
40,234
59,451
50,123
49,712
38,126
39,792
37,097
33,787
34,302
28,142
29,500
28,474
29,366
15,750
32,932
12,141
16,836
14,498
9,193
17,045
27,791
32,215
39,899
35,067
44,169
40,467
40,083
41,059
40,710
48,279
50,878
56,123
42,800
51,735
67,525
67,501
83,426
102,515
313,611
299,415
310,663
314,733
315,498
296,866
264,151
221,804
193,161
148,909
118,303
126,685
133,403
146,040
154,257
134,466
101,548
119,084
157,775
135,223
145,329
139,772
116,016
127,540
54,321
63,220
101,081
136,604
150,289
100,150
109,562
128,809
73,285
63,487
66,861
57,359
58,678
164,280
162,564
165,546
144,807
185,710
217,957
308,943
289,369
263,945
241,874
287,786
364,227
355,188
344,733
340,091
438,762
386,988
360,050
360,050386,988438,762340,091344,733355,188364,227287,786241,874263,945289,369308,943217,957185,710144,807165,546162,564164,28058,67857,35966,86163,48773,285128,809109,562100,150150,289136,604101,08163,22054,321127,540116,016139,772145,329135,223157,775119,084101,548134,466154,257146,040133,403126,685118,303148,909193,161221,804264,151296,866315,498314,733310,663299,415313,611102,51583,42667,50167,52551,73542,80056,12350,87848,27940,71041,05940,08340,46744,16935,06739,89932,21527,79117,0459,19314,49816,83612,14132,93215,75029,36628,47429,50028,14234,30233,78737,09739,79238,12649,71250,12359,45140,23447,92052,76935,95344,48554,67462,17137,63112,4425,7206,5537,5088,53610,0466,1061,3671,3071,8094431763929357897893,0001,1000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
40,863
40,600
34,727
39,513
49,567
25,110
25,643
16,699
19,697
0
0
2,053
19,257
5,059
3,029
2,999
998
12,896
8,250
27,017
24,176
24,462
28,472
33,646
26,511
12,783
13,294
15,308
11,245
10,966
3,005
2,151
2,150
0
0
0
0
0
0
0
0
0
0
0
6,514
6,597
134,185
132,496
146,647
89,475
134,287
171,216
166,998
130,017
95,590
74,798
72,459
58,558
53,289
37,090
10,721
10,725
11,523
32,243
30,326
19,443
90,927
55,052
57,487
0
29,359
34,694
33,848
36,654
94,587
101,416
102,470
110,983
99,433
19,697
140,480
285,785
330,931
342,787
424,776
398,528
283,234
205,181
159,306
98,358
97,474
89,603
101,261
68,884
28,734
23,990
50,850
50,85023,99028,73468,884101,26189,60397,47498,358159,306205,181283,234398,528424,776342,787330,931285,785140,48019,69799,433110,983102,470101,41694,58736,65433,84834,69429,359057,48755,05290,92719,44330,32632,24311,52310,72510,72137,09053,28958,55872,45974,79895,590130,017166,998171,216134,28789,475146,647132,496134,1856,5976,514000000000002,1502,1513,00510,96611,24515,30813,29412,78326,51133,64628,47224,46224,17627,0178,25012,8969982,9993,0295,05919,2572,0530019,69716,69925,64325,11049,56739,51334,72740,60040,8630000000000000000000000
       Net Receivables 
0
0
100
2,098
2,098
1,708
2,065
1,168
1,062
992
989
345
80
63
67
376
57
54
159
378
44
82
82
68
474
112
1,376
0
0
0
2,552
0
225
197
444
5,282
333
418
290
312
1,040
737
668
4,421
3,686
4,847
2,762
649
2,222
2,220
1,211
1,409
4,273
4,386
10,466
7,436
9,390
2,532
6,535
5,110
1,835
2,595
38,980
7,987
1,198
20,366
32,560
2,915
1,280
10,822
16,635
9,843
45,351
16,781
16,812
6,341
13,540
25,185
12,702
20,168
30,007
37,550
12,757
33,500
25,175
4,325
63,700
26,750
7,781
14,245
300
153
4,754
5,629
10,572
32,884
23,964
15,308
1,799
511
621
1,393
263
506
4,425
12,750
21,951
9,517
9,141
13,692
7,040
8,231
8,666
6,267
5,896
80,555
15,372
18,772
10,733
10,73318,77215,37280,5555,8966,2678,6668,2317,04013,6929,1419,51721,95112,7504,4255062631,3936215111,79915,30823,96432,88410,5725,6294,75415330014,2457,78126,75063,7004,32525,17533,50012,75737,55030,00720,16812,70225,18513,5406,34116,81216,78145,3519,84316,63510,8221,2802,91532,56020,3661,1987,98738,9802,5951,8355,1106,5352,5329,3907,43610,4664,3864,2731,4091,2112,2202,2226492,7624,8473,6864,4216687371,0403122904183335,28244419722502,5520001,3761124746882824437815954573766763803459899921,0621,1682,0651,7082,0982,09810000
       Other Current Assets 
0
900
1,600
29
29
50
63
400
175
155
50
84
110
110
110
96
118
165
191
3,000
3,176
18
440
1,034
2,189
2,340
2,507
1,613
2,795
2,682
1,692
775
1,004
928
1,445
903
1,063
1,247
758
754
949
1,083
1,116
1,406
1,497
2,189
1,955
1,187
1,355
1,403
1,429
1,356
1,525
1,381
1,344
1,255
2,307
2,194
3,910
1,081
1,487
1,839
1,779
1,679
2,167
1,939
927
803
2,431
1,786
3,045
3,441
5,101
8,455
9,881
7,546
7,617
5,790
5,794
4,355
5,057
5,146
4,926
4,219
4,352
4,310
3,697
3,245
5,138
4,116
3,520
2,938
3,801
3,509
3,121
3,125
3,686
3,289
2,329
2,912
3,653
1,894
1,685
5,832
2,647
2,283
3,986
4,764
4,961
5,291
5,173
19,388
20,099
20,728
20,182
146,072
60,399
96,846
23,795
23,79596,84660,399146,07220,18220,72820,09919,3885,1735,2914,9614,7643,9862,2832,6475,8321,6851,8943,6532,9122,3293,2893,6863,1253,1213,5093,8012,9383,5204,1165,1383,2453,6974,3104,3524,2194,9265,1465,0574,3555,7945,7907,6177,5469,8818,4555,1013,4413,0451,7862,4318039271,9392,1671,6791,7791,8391,4871,0813,9102,1942,3071,2551,3441,3811,5251,3561,4291,4031,3551,1871,9552,1891,4971,4061,1161,0839497547581,2471,0639031,4459281,0047751,6922,6822,7951,6132,5072,3402,1891,034440183,1763,000191165118961101101108450155175400635029291,6009000
   > Long-term Assets 
0
500
800
1,548
1,548
4,250
5,310
3,472
3,386
3,358
6,375
7,058
9,710
11,816
12,407
11,789
11,101
10,340
10,021
10,574
13,539
14,117
24,235
20,492
20,719
20,242
20,750
24,685
24,087
23,847
20,657
6,645
6,372
5,954
38,646
5,651
5,552
5,435
3,514
3,346
27,829
26,680
25,455
24,106
22,620
50,958
48,976
18,936
17,755
17,806
16,321
16,853
19,799
18,428
17,536
16,104
15,954
14,730
22,829
20,330
19,931
19,512
18,044
22,603
20,246
18,455
17,320
27,829
210,097
252,731
263,268
344,154
336,632
335,231
328,215
319,665
321,437
313,724
300,569
317,640
305,584
293,215
280,307
164,024
153,224
101,512
95,236
107,513
103,179
127,857
278,822
169,073
129,632
106,485
63,173
22,477
23,575
20,262
13,471
46,396
51,336
30,023
60,465
57,851
86,148
83,272
80,403
68,174
64,721
61,534
58,074
54,943
51,413
48,916
44,700
79,033
78,578
259,659
249,926
249,926259,65978,57879,03344,70048,91651,41354,94358,07461,53464,72168,17480,40383,27286,14857,85160,46530,02351,33646,39613,47120,26223,57522,47763,173106,485129,632169,073278,822127,857103,179107,51395,236101,512153,224164,024280,307293,215305,584317,640300,569313,724321,437319,665328,215335,231336,632344,154263,268252,731210,09727,82917,32018,45520,24622,60318,04419,51219,93120,33022,82914,73015,95416,10417,53618,42819,79916,85316,32117,80617,75518,93648,97650,95822,62024,10625,45526,68027,8293,3463,5145,4355,5525,65138,6465,9546,3726,64520,65723,84724,08724,68520,75020,24220,71920,49224,23514,11713,53910,57410,02110,34011,10111,78912,40711,8169,7107,0586,3753,3583,3863,4725,3104,2501,5481,5488005000
       Property Plant Equipment 
0
100
0
64
64
92
102
117
130
207
223
242
236
272
411
530
585
555
951
1,154
1,623
2,060
3,142
3,727
4,814
5,516
5,510
4,906
4,610
4,575
4,350
180
147
118
3,024
71
97
101
103
104
107
137
126
121
118
2,344
2,259
221
243
322
303
323
309
281
253
221
196
181
186
163
147
145
136
135
172
177
232
220
212
342
317
339
536
607
778
766
782
701
634
500
421
374
319
272
231
189
155
127
94
0
0
0
0
0
0
0
0
0
0
1,264
1,395
1,249
1,101
951
845
759
671
6,210
6,219
6,298
6,093
5,542
4,889
3,860
4,135
29,345
28,759
196,541
3,732
3,732196,54128,75929,3454,1353,8604,8895,5426,0936,2986,2196,2106717598459511,1011,2491,3951,2640000000000941271551892312723193744215006347017827667786075363393173422122202321771721351361451471631861811962212532813093233033222432212,2592,34411812112613710710410310197713,0241181471804,3504,5754,6104,9065,5105,5164,8143,7273,1422,0601,6231,15495155558553041127223624222320713011710292646401000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
758
0
0
0
1,158
0
0
0
1,012
885
1,689
4,970
3,904
3,669
3,139
4,126
4,627
4,627
4,627
4,684
1,834
1,834
1,776
1,776
1,776
1,776
1,776
160
121
121
121
121
121
121
17,039
17,039
121
121
121
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
36,202
36,217
36,217
30,149
30,149
30,149
30,149
30,149
30,149
30,149
30,149
30,149
30,149
30,149
30,149
0
0
0
0
30,100
0
0
0
30,100
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7,470
7,470
7,470
7,470
7,541
7,541
7,541
7,541
8,990
8,990
8,990
8,990
8,9908,9908,9908,9907,5417,5417,5417,5417,4707,4707,4707,47000000000000000030,10000030,100000030,14930,14930,14930,14930,14930,14930,14930,14930,14930,14930,14930,14936,21736,21736,20200000000000000000012112112117,03917,0391211211211211211211601,7761,7761,7761,7761,7761,8341,8344,6844,6274,6274,6274,1263,1393,6693,9044,9701,6898851,0120001,15800075800000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
10,194
18,616
19,749
2,400
2,284
2,195
8,195
8,195
8,195
8,195
8,195
9,070
2,674
1,500
1,387
4,063
982
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000009824,0631,3871,5002,6749,0708,1958,1958,1958,1958,1952,1952,2842,40019,74918,61610,19400000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
4,203
3,877
6,883
6,506
6,146
4,610
5,400
5,323
4,960
3,534
3,283
3,074
9,226
9,038
8,475
8,101
7,711
11,855
11,406
10,857
10,308
5,902
5,776
5,593
35,283
5,342
5,217
5,091
3,327
3,163
27,580
26,464
25,250
23,907
22,302
28,526
26,931
18,515
17,309
17,279
15,814
16,307
16,530
15,386
14,559
12,419
11,516
10,706
18,211
17,510
17,127
16,710
15,242
19,803
17,586
15,836
14,665
25,188
171,262
214,204
226,317
313,529
305,809
303,489
296,272
288,432
290,197
282,524
269,435
286,636
274,659
262,337
249,486
162,642
151,882
100,958
94,716
86,319
80,804
75,233
67,360
61,917
56,587
23,099
18,147
6,587
9,681
9,534
8,671
7,814
12,550
19,245
18,071
16,912
45,050
42,438
39,826
48,793
45,759
42,725
39,692
36,658
33,624
30,590
27,557
33,556
29,690
36,017
30,872
30,87236,01729,69033,55627,55730,59033,62436,65839,69242,72545,75948,79339,82642,43845,05016,91218,07119,24512,5507,8148,6719,5349,6816,58718,14723,09956,58761,91767,36075,23380,80486,31994,716100,958151,882162,642249,486262,337274,659286,636269,435282,524290,197288,432296,272303,489305,809313,529226,317214,204171,26225,18814,66515,83617,58619,80315,24216,71017,12717,51018,21110,70611,51612,41914,55915,38616,53016,30715,81417,27917,30918,51526,93128,52622,30223,90725,25026,46427,5803,1633,3275,0915,2175,34235,2835,5935,7765,90210,30810,85711,40611,8557,7118,1018,4759,0389,2263,0743,2833,5344,9605,3235,4004,6106,1466,5066,8833,8774,2030000000000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
11,916
12,057
21,093
16,765
15,905
14,726
15,240
19,779
19,477
19,272
16,307
6,465
6,225
5,836
5,710
5,580
5,455
5,334
3,411
3,242
27,722
26,543
25,329
23,985
22,502
21,348
20,027
18,715
17,512
17,484
16,018
16,530
19,490
18,147
17,283
15,883
15,758
14,549
22,643
20,167
19,784
19,367
17,908
22,468
20,074
18,278
17,088
27,609
209,885
252,389
262,951
343,815
336,096
334,624
327,437
318,899
320,655
313,023
299,935
317,140
305,163
292,841
279,988
163,752
152,993
101,323
105,275
107,386
103,085
127,857
278,822
169,073
1,193
187
183
236
216
1,658
2,126
35,818
36,004
5,466
60,465
39,988
40,253
40,075
39,906
5,701
5,273
5,041
4,819
5,202
0
6,925
0
0
0
0
0
000006,92505,2024,8195,0415,2735,70139,90640,07540,25339,98860,4655,46636,00435,8182,1261,6582162361831871,193169,073278,822127,857103,085107,386105,275101,323152,993163,752279,988292,841305,163317,140299,935313,023320,655318,899327,437334,624336,096343,815262,951252,389209,88527,60917,08818,27820,07422,46817,90819,36719,78420,16722,64314,54915,75815,88317,28318,14719,49016,53016,01817,48417,51218,71520,02721,34822,50223,98525,32926,54327,7223,2423,4115,3345,4555,5805,7105,8366,2256,46516,30719,27219,47719,77915,24014,72615,90516,76521,09312,05711,91600000000000000000000
> Total Liabilities 
0
100
2,200
358
358
794
1,328
822
1,302
1,084
1,608
447
1,471
1,368
1,378
1,828
1,748
1,848
5,572
6,529
21,416
17,651
32,531
38,372
28,790
36,466
47,949
52,127
50,300
50,187
61,154
5,183
4,784
4,750
27,974
4,188
4,745
5,438
3,707
3,472
4,696
3,254
5,194
6,647
4,627
10,313
11,037
4,276
7,204
4,641
9,597
6,247
6,431
8,221
13,491
14,527
20,419
16,873
21,727
22,287
15,850
14,706
33,519
20,931
31,564
30,965
44,859
30,765
55,436
70,997
72,435
50,239
82,188
61,688
34,936
31,195
39,506
46,625
41,994
47,300
34,145
33,138
28,172
33,746
33,753
29,842
48,493
28,560
15,170
19,243
36,267
13,109
50,782
16,091
18,134
32,709
32,263
22,145
12,621
43,203
51,930
229,490
224,224
222,991
440,810
480,629
513,972
368,381
315,968
293,525
202,788
213,606
200,917
199,275
25,549
43,936
42,121
156,848
129,006
129,006156,84842,12143,93625,549199,275200,917213,606202,788293,525315,968368,381513,972480,629440,810222,991224,224229,49051,93043,20312,62122,14532,26332,70918,13416,09150,78213,10936,26719,24315,17028,56048,49329,84233,75333,74628,17233,13834,14547,30041,99446,62539,50631,19534,93661,68882,18850,23972,43570,99755,43630,76544,85930,96531,56420,93133,51914,70615,85022,28721,72716,87320,41914,52713,4918,2216,4316,2479,5974,6417,2044,27611,03710,3134,6276,6475,1943,2544,6963,4723,7075,4384,7454,18827,9744,7504,7845,18361,15450,18750,30052,12747,94936,46628,79038,37232,53117,65121,4166,5295,5721,8481,7481,8281,3781,3681,4714471,6081,0841,3028221,3287943583582,2001000
   > Total Current Liabilities 
0
100
2,200
354
354
499
1,078
629
1,151
933
1,457
447
309
186
176
366
267
314
779
1,293
1,554
1,168
4,673
18,159
26,140
33,856
42,211
13,778
13,151
15,517
22,498
4,027
3,665
3,667
24,170
1,676
2,269
2,998
2,802
2,603
3,415
2,117
4,137
5,838
4,500
7,208
9,156
4,245
7,123
4,574
9,437
6,126
6,290
8,068
13,268
14,328
19,181
16,225
19,079
21,918
15,484
14,426
33,229
19,859
30,915
30,336
44,251
30,133
22,431
37,751
37,514
21,993
53,863
42,086
33,373
26,002
35,440
43,100
38,341
45,911
32,734
31,706
26,720
33,225
33,198
29,278
47,921
28,191
14,790
18,666
27,515
9,557
48,977
13,620
16,260
31,035
31,347
20,014
10,571
11,715
10,709
123,493
138,314
124,816
137,979
171,390
204,449
200,190
194,409
136,220
85,437
87,209
90,213
77,806
21,433
27,636
25,846
44,204
27,919
27,91944,20425,84627,63621,43377,80690,21387,20985,437136,220194,409200,190204,449171,390137,979124,816138,314123,49310,70911,71510,57120,01431,34731,03516,26013,62048,9779,55727,51518,66614,79028,19147,92129,27833,19833,22526,72031,70632,73445,91138,34143,10035,44026,00233,37342,08653,86321,99337,51437,75122,43130,13344,25130,33630,91519,85933,22914,42615,48421,91819,07916,22519,18114,32813,2688,0686,2906,1269,4374,5747,1234,2459,1567,2084,5005,8384,1372,1173,4152,6032,8022,9982,2691,67624,1703,6673,6654,02722,49815,51713,15113,77842,21133,85626,14018,1594,6731,1681,5541,2937793142673661761863094471,4579331,1516291,0784993543542,2001000
       Short-term Debt 
0
0
2,000
0
0
0
800
553
450
435
435
226
0
0
0
0
0
0
0
0
0
0
100
0
0
0
760
934
955
976
2,085
0
0
0
0
0
0
0
0
0
0
0
0
1,360
0
0
0
1,828
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
435
0
113,401
113,933
115,663
116,211
145,477
182,855
181,248
169,867
117,161
61,350
60,450
62,843
61,780
1,190
1,248
1,094
990
0
09901,0941,2481,19061,78062,84360,45061,350117,161169,867181,248182,855145,477116,211115,663113,933113,40104350000000000000000000000000000000000000000000000000001,8280001,3600000000000002,08597695593476000010000000000002264354354505538000002,00000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
113,401
113,933
115,663
116,211
145,477
182,855
181,248
168,661
115,828
61,350
60,450
61,350
60,450
0
0
0
0
0
0000060,45061,35060,45061,350115,828168,661181,248182,855145,477116,211115,663113,933113,40100000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
100
200
129
129
84
35
76
240
114
111
0
164
186
176
0
267
314
779
0
1,554
1,168
4,573
7,767
6,341
6,880
8,129
837
4,424
5,699
7,773
2,524
2,129
2,115
3,862
1,572
2,139
2,585
2,209
2,175
2,367
1,232
2,096
81
1,785
4,027
5,883
1,834
2,834
2,147
3,446
3,462
3,354
2,915
3,568
208
3,799
4,533
5,766
381
8,080
9,120
8,367
659
9,179
30,965
44,859
354
23,144
38,405
16,388
9,485
17,127
22,100
16,310
11,555
12,295
16,788
16,564
14,860
12,705
11,525
17,477
17,347
14,580
11,424
22,687
14,283
11,712
9,239
7,691
7,956
9,040
8,855
9,067
8,347
11,448
9,461
8,268
1,765
3,136
3,235
2,707
1,019
3,633
2,625
2,196
5,440
5,298
5,484
5,097
6,036
8,413
5,789
8,530
3,261
4,702
3,191
6,443
6,4433,1914,7023,2618,5305,7898,4136,0365,0975,4845,2985,4402,1962,6253,6331,0192,7073,2353,1361,7658,2689,46111,4488,3479,0678,8559,0407,9567,6919,23911,71214,28322,68711,42414,58017,34717,47711,52512,70514,86016,56416,78812,29511,55516,31022,10017,1279,48516,38838,40523,14435444,85930,9659,1796598,3679,1208,0803815,7664,5333,7992083,5682,9153,3543,4623,4462,1472,8341,8345,8834,0271,785812,0961,2322,3672,1752,2092,5852,1391,5723,8622,1152,1292,5247,7735,6994,4248378,1296,8806,3417,7674,5731,1681,5540779314267017618616401111142407635841291292001000
       Other Current Liabilities 
0
0
0
225
225
415
242
0
461
384
912
220
145
0
0
366
0
0
0
1,293
1,554
1,168
4,573
18,159
26,140
33,856
41,451
12,844
12,196
14,541
20,413
3,791
1,536
1,552
1,560
1,447
130
413
593
2,515
481
447
1,331
3,758
2,115
2,652
2,343
223
3,889
2,176
5,529
2,343
2,564
4,881
9,244
14,010
15,888
13,015
14,499
20,408
15,474
14,426
33,229
19,859
30,915
30,336
44,251
29,779
22,431
37,751
21,126
12,508
36,736
19,986
17,063
14,447
23,145
26,312
21,777
31,051
20,029
20,181
9,243
15,878
18,618
17,854
25,234
13,908
3,078
9,427
19,824
1,601
39,937
4,765
7,193
22,688
19,899
10,553
2,303
9,488
7,573
6,857
21,674
7,545
18,135
23,288
19,398
12,388
17,522
8,805
17,587
19,494
17,498
8,947
10,236
21,362
18,737
37,453
19,010
19,01037,45318,73721,36210,2368,94717,49819,49417,5878,80517,52212,38819,39823,28818,1357,54521,6746,8577,5739,4882,30310,55319,89922,6887,1934,76539,9371,60119,8249,4273,07813,90825,23417,85418,61815,8789,24320,18120,02931,05121,77726,31223,14514,44717,06319,98636,73612,50821,12637,75122,43129,77944,25130,33630,91519,85933,22914,42615,47420,40814,49913,01515,88814,0109,2444,8812,5642,3435,5292,1763,8892232,3432,6522,1153,7581,3314474812,5155934131301,4471,5601,5521,5363,79120,41314,54112,19612,84441,45133,85626,14018,1594,5731,1681,5541,293000366001452209123844610242415225225000
   > Long-term Liabilities 
0
0
0
4
4
295
250
194
151
302
151
0
1,162
1,182
1,202
1,462
1,241
1,261
1,281
5,236
19,862
16,483
27,858
20,213
2,650
2,610
5,738
38,349
37,149
34,670
38,656
1,156
1,119
1,083
3,804
2,512
2,476
2,440
905
869
1,281
1,137
1,057
809
127
3,105
1,881
31
81
67
160
121
141
153
223
199
1,238
648
2,648
369
366
280
290
1,072
649
629
608
632
33,005
33,246
34,921
28,246
28,325
19,602
1,563
5,193
4,066
3,525
3,653
1,389
1,411
1,432
1,452
521
555
564
572
369
380
577
8,752
3,552
1,805
2,471
1,874
1,674
916
2,131
2,050
31,488
41,221
105,997
85,910
98,175
302,831
309,239
309,523
168,191
121,559
157,305
117,351
126,397
110,704
121,469
4,116
16,300
16,275
112,644
101,087
101,087112,64416,27516,3004,116121,469110,704126,397117,351157,305121,559168,191309,523309,239302,83198,17585,910105,99741,22131,4882,0502,1319161,6741,8742,4711,8053,5528,7525773803695725645555211,4521,4321,4111,3893,6533,5254,0665,1931,56319,60228,32528,24634,92133,24633,0056326086296491,0722902803663692,6486481,2381992231531411211606781311,8813,1051278091,0571,1371,2818699052,4402,4762,5123,8041,0831,1191,15638,65634,67037,14938,3495,7382,6102,65020,21327,85816,48319,8625,2361,2811,2611,2411,4621,2021,1821,162015130215119425029544000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
17,974
21,682
29,513
25,682
26,728
40,419
41,191
41,411
0
0
0
0
0
0
0
0
0
0
0
0
00000000000041,41141,19140,41926,72825,68229,51321,68217,974000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
340
340
0
0
0
0
1,000
372
219
266
0
0
0
0
0
1,500
1,500
1,500
0
0
448
339
295
83
127
10
17
31
81
67
160
121
141
153
223
199
1,238
648
2,648
369
366
280
290
1,072
649
629
608
632
642
654
659
415
494
2,323
1,322
319
319
319
310
228
250
271
291
311
345
354
362
369
380
577
8,752
3,552
1,805
2,471
1,874
1,674
916
2,131
2,050
4,161
9,424
65,835
48,993
59,572
249,790
254,594
253,755
132,963
88,851
114,307
74,294
87,765
0
84,536
0
0
0
0
0
0000084,536087,76574,294114,30788,851132,963253,755254,594249,79059,57248,99365,8359,4244,1612,0502,1319161,6741,8742,4711,8053,5528,7525773803693623543453112912712502283103193193191,3222,3234944156596546426326086296491,0722902803663692,6486481,238199223153141121160678131171012783295339448001,5001,5001,500000002662193721,000000034034000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
32,363
32,592
33,616
27,831
27,831
17,279
17,748
4,874
3,747
3,206
3,343
1,161
1,161
1,161
1,161
210
210
210
210
0
0
0
0
0
0
0
0
0
0
0
0
3,568
2,610
6,952
5,604
6,640
18,243
18,464
18,527
0
13,908
15,837
0
742
502
125
0
0
0
0
0
00000125502742015,83713,908018,52718,46418,2436,6405,6046,9522,6103,5680000000000002102102102101,1611,1611,1611,1613,3433,2063,7474,87417,74817,27927,83127,83133,61632,59232,36300000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
800
1,800
4,105
4,094
6,150
6,501
4,555
3,764
4,829
6,944
8,180
14,544
20,786
19,860
17,941
16,081
14,431
16,722
45,262
57,514
52,252
78,201
60,144
69,777
64,875
63,465
58,732
52,348
42,753
21,570
40,542
38,772
37,039
64,990
34,663
33,605
32,355
30,439
28,808
65,822
63,922
62,571
61,803
60,398
98,372
96,958
61,494
67,321
67,163
64,778
64,804
62,254
59,184
58,715
58,547
58,110
58,706
54,347
53,462
74,928
76,740
108,710
110,871
305,658
309,210
323,125
319,949
608,157
623,704
621,311
618,478
632,344
618,904
605,273
562,198
535,220
522,051
506,926
489,048
473,219
470,826
439,475
314,155
306,060
266,566
274,733
267,443
257,691
245,247
404,943
295,659
267,053
234,376
202,142
191,240
186,834
179,784
172,476
173,125
159,958
162,823
200,458
281,487
116,206
135,155
223,914
419,433
334,430
243,119
257,706
258,280
344,645
324,391
492,556
568,266
568,264
560,696
540,178
540,178560,696568,264568,266492,556324,391344,645258,280257,706243,119334,430419,433223,914135,155116,206281,487200,458162,823159,958173,125172,476179,784186,834191,240202,142234,376267,053295,659404,943245,247257,691267,443274,733266,566306,060314,155439,475470,826473,219489,048506,926522,051535,220562,198605,273618,904632,344618,478621,311623,704608,157319,949323,125309,210305,658110,871108,71076,74074,92853,46254,34758,70658,11058,54758,71559,18462,25464,80464,77867,16367,32161,49496,95898,37260,39861,80362,57163,92265,82228,80830,43932,35533,60534,66364,99037,03938,77240,54221,57042,75352,34858,73263,46564,87569,77760,14478,20152,25257,51445,26216,72214,43116,08117,94119,86020,78614,5448,1806,9444,8293,7644,5556,5016,1504,0944,1051,8008000
   Common Stock
0
0
0
3,935
3,935
4,346
4,798
4,082
4,256
5,528
8,758
10,713
17,958
25,822
26,807
26,737
26,881
27,267
31,981
14
14
15
16
16
18
18
20
20
20
20
20
20
20
20
46
20
20
20
20
20
27
27
28
28
28
67
69
28
28
29
30
30
30
30
31
31
32
32
32
32
33
34
35
36
43
43
43
43
50
50
50
49
49
50
50
49
50
50
50
50
51
51
51
51
50
50
50
50
51
51
51
51
51
49
50
50
50
50
50
50
50
49
49
49
49
50
50
49
47
41
38
43
58
58
99
100
100
100
99
9910010010099585843384147495050494949495050505050505049515151515150505050515151515050505049505049495050504343434336353433323232323131303030302928286967282828272720202020204620202020202020201818161615141431,98127,26726,88126,73726,80725,82217,95810,7138,7585,5284,2564,0824,7984,3463,9353,935000
   Retained Earnings Total Equity00000-316,121-297,342-306,7890-316,493-254,9900-382,215-471,819-491,326-326,708-406,451-444,799-450,947-439,656-440,290-432,682-426,925-422,541-411,172-377,977-349,550-320,018-209,815-368,280-354,028-342,198-331,587-338,669-298,096-288,131-172,221-144,911-141,225-128,095-111,851-99,436-86,487-62,066-28,733-13,022-519-5,632-15,455-8,836-15,157-65,085-60,896-71,69900000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
-20
-25
-30
0
-44
-84
-90
0
-122
-142
-163
0
-220
-259
-298
0
0
0
0
0
0
0
-4
-4
-108
1
-11
-504
-504
-504
-1,230
-573
-573
-573
-573
-348
-348
-348
-348
-406
-406
-56
16
-411
-411
67,163
2
-3
-4
-2
-528
-659
0
0
0
-784
0
0
0
-870
0
0
-1,913
-1,830
600
797
382
-1,166
-317
-658
-783
-947
-976
-784
-781
-353
-440
-413
-233
-215
-148
-171
-59
-76
-49
-62
-38
-88
-125
-202
-122
0
0
0
0
0
-8,720
-9,400
-10,134
0
0
0
0
0
-15,904
-40,744
0
-19,924
0
-23,154
-529,147
0
0
0
0
0000-529,147-23,1540-19,9240-40,744-15,90400000-10,134-9,400-8,72000000-122-202-125-88-38-62-49-76-59-171-148-215-233-413-440-353-781-784-976-947-783-658-317-1,166382797600-1,830-1,91300-870000-784000-659-528-2-4-3267,163-411-41116-56-406-406-348-348-348-348-573-573-573-573-1,230-504-504-504-111-108-4-40000000-298-259-2200-163-142-1220-90-84-440-30-25-200000
   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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
379,001
384,283
386,821
618,683
627,825
631,000
644,982
650,966
651,346
653,326
653,314
650,934
651,053
648,760
646,595
644,404
641,207
637,029
633,146
634,882
636,332
639,118
642,453
644,794
646,627
647,930
648,996
649,724
650,265
650,814
651,156
651,148
651,688
651,988
652,003
651,441
650,843
650,130
651,416
650,753
650,194
649,349
0
647,640
646,352
0
663,284
740,187
738,712
0
0
0
0
0
00000738,712740,187663,2840646,352647,6400649,349650,194650,753651,416650,130650,843651,441652,003651,988651,688651,148651,156650,814650,265649,724648,996647,930646,627644,794642,453639,118636,332634,882633,146637,029641,207644,404646,595648,760651,053650,934653,314653,326651,346650,966644,982631,000627,825618,683386,821384,283379,00100000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000-98,258-98,258-98,2580-86,781-58,2670-43,270-43,270-43,270-43,270-43,270-43,270-40,586-39,272-39,272-39,272-39,272-39,272-39,272-39,272-34,640-34,640-34,640-34,640-34,640-34,640-34,640-34,640-34,640-34,640-34,640-34,640-34,640-34,640-34,640-34,640-34,640-34,640-26,731-26,731-26,731-26,73100000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
2,500
3,000
-197
-208
-119
-111
-89
-2
53
174
173
412
374
263
100
320
359
338
62,341
78,155
79,129
116,167
116,180
135,291
135,160
158,241
158,724
158,767
158,871
158,311
106,061
105,785
105,629
244,432
105,702
105,633
105,536
105,462
105,165
144,053
143,913
144,120
144,493
145,497
317,716
321,604
149,685
151,169
237,379
156,409
159,972
161,912
163,881
166,357
167,468
169,387
172,631
173,047
174,456
176,625
182,302
189,596
197,896
379,453
380,866
382,576
386,821
618,683
627,825
631,000
618,251
624,235
624,615
626,595
618,674
616,294
616,413
614,120
611,955
609,764
606,567
602,389
598,506
600,242
601,692
604,478
607,813
610,154
611,987
613,290
614,356
615,084
610,993
611,542
613,731
613,709
612,416
612,716
586,668
610,855
607,573
606,860
570,494
595,706
594,229
592,393
586,355
589,373
518,827
527,589
565,026
620,451
640,454
806,942
807,895
808,079
808,957
802,436
802,436808,957808,079807,895806,942640,454620,451565,026527,589518,827589,373586,355592,393594,229595,706570,494606,860607,573610,855586,668612,716612,416613,709613,731611,542610,993615,084614,356613,290611,987610,154607,813604,478601,692600,242598,506602,389606,567609,764611,955614,120616,413616,294618,674626,595624,615624,235618,251631,000627,825618,683386,821382,576380,866379,453197,896189,596182,302176,625174,456173,047172,631169,387167,468166,357163,881161,912159,972156,409237,379151,169149,685321,604317,716145,497144,493144,120143,913144,053105,165105,462105,536105,633105,702244,432105,629105,785106,061158,311158,871158,767158,724158,241135,160135,291116,180116,16779,12978,15562,34133835932010026337441217317453-2-89-111-119-208-1973,0002,5000



5.4. Balance Sheets

Currency in USD. All numbers in thousands.