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

ADEIA CORP
Buy, Hold or Sell?

Let's analyze Adeia together

I guess you are interested in ADEIA CORP. 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 ADEIA CORP. 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 ADEIA CORP

I send you an email if I find something interesting about ADEIA CORP.

1. Quick Overview

1.1. Quick analysis of Adeia (30 sec.)










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

How much money do you get?

How much money do you get?
$0.19
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$3.34
Expected worth in 1 year
$3.64
How sure are you?
55.0%

+ What do you gain per year?

Total Gains per Share
$0.49
Return On Investment
3.7%

For what price can you sell your share?

Current Price per Share
$13.36
Expected price per share
$11.30 - $14.03
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Adeia (5 min.)




Live pricePrice per Share (EOD)
$13.36
Intrinsic Value Per Share
$-13.60 - $7.09
Total Value Per Share
$-10.26 - $10.44

2.2. Growth of Adeia (5 min.)




Is Adeia growing?

Current yearPrevious yearGrowGrow %
How rich?$378.2m$322.7m$38.2m10.6%

How much money is Adeia making?

Current yearPrevious yearGrowGrow %
Making money$10.3m$32.1m-$21.7m-210.9%
Net Profit Margin11.9%30.4%--

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

2.3. Financial Health of Adeia (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 Adeia?

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

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

Speculation

The Price per Share of Adeia is $13.36. 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 Adeia.
  • 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 Adeia, 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 $3.34. Based on the TTM, the Book Value Change Per Share is $0.07 per quarter. Based on the YOY, the Book Value Change Per Share is $-1.48 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 $0.05 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Adeia.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps0.171.3%0.090.7%0.292.2%-0.06-0.4%0.000.0%
Usd Book Value Change Per Share0.151.1%0.070.6%-1.48-11.1%-0.09-0.7%-0.03-0.3%
Usd Dividend Per Share0.050.4%0.050.4%0.473.5%0.141.0%0.110.9%
Usd Total Gains Per Share0.201.5%0.120.9%-1.01-7.6%0.050.4%0.080.6%
Usd Price Per Share11.91-11.60-10.01-21.33-34.03-
Price to Earnings Ratio17.44-106.39-60.84--13.09--10.27-
Price-to-Total Gains Ratio59.48--127.28-68.61-42.45-48.73-
Price to Book Ratio3.56-3.63-3.48-3.12-6.49-
Price-to-Total Gains Ratio59.48--127.28-68.61-42.45-48.73-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share13.36
Number of shares74
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.050.14
Usd Book Value Change Per Share0.07-0.09
Usd Total Gains Per Share0.120.05
Gains per Quarter (74 shares)9.083.53
Gains per Year (74 shares)36.3114.13
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
114222641-274
228446282-5418
3436698123-8032
45788134164-10746
571111170204-13460
685133206245-16174
799155242286-18788
8114177278327-214102
9128199314368-241116
10142221350409-268130

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%9.03.00.075.0%12.08.00.060.0%22.018.00.055.0%54.029.00.065.1%
Book Value Change Per Share3.01.00.075.0%8.04.00.066.7%11.09.00.055.0%17.023.00.042.5%50.033.00.060.2%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%49.00.034.059.0%
Total Gains per Share3.01.00.075.0%8.04.00.066.7%12.08.00.060.0%22.018.00.055.0%57.026.00.068.7%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of ADEIA CORP 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--0.1520.075+104%-1.479+1073%-0.090+159%-0.034+122%
Book Value Per Share--3.3433.198+5%2.878+16%7.835-57%6.332-47%
Current Ratio--3.4232.665+28%2.185+57%2.943+16%7.282-53%
Debt To Asset Ratio--0.6510.667-2%0.719-10%0.563+16%0.450+45%
Debt To Equity Ratio--1.8642.006-7%2.584-28%1.463+27%1.090+71%
Dividend Per Share--0.0480.048+0%0.466-90%0.138-65%0.114-58%
Enterprise Value--731540840.000675278677.500+8%382988022.500+91%1549517288.700-53%3257083231.413-78%
Eps--0.1710.091+87%0.289-41%-0.059+134%-0.005+103%
Ev To Ebitda Ratio--6.5044.300+51%1.637+297%7.951-18%115.248-94%
Ev To Sales Ratio--2.1241.963+8%0.991+114%2.412-12%10.104-79%
Free Cash Flow Per Share--0.2010.307-35%0.340-41%0.486-59%0.395-49%
Free Cash Flow To Equity Per Share---0.585-0.121-79%-0.433-26%-0.062-89%0.114-614%
Gross Profit Margin--1.0000.799+25%1.0000%0.960+4%0.980+2%
Intrinsic Value_10Y_max--7.092--------
Intrinsic Value_10Y_min---13.602--------
Intrinsic Value_1Y_max--1.455--------
Intrinsic Value_1Y_min--0.979--------
Intrinsic Value_3Y_max--3.805--------
Intrinsic Value_3Y_min--0.930--------
Intrinsic Value_5Y_max--5.471--------
Intrinsic Value_5Y_min---1.322--------
Market Cap1459780400.000+8%1347306840.0001309432927.500+3%1122176772.500+20%2344436638.700-43%3724895931.413-64%
Net Profit Margin--0.2240.119+88%0.304-26%-0.012+106%0.016+1261%
Operating Margin---0.204-100%0.443-100%0.174-100%0.182-100%
Operating Ratio--0.6730.766-12%1.185-43%0.948-29%0.889-24%
Pb Ratio3.996+11%3.5623.628-2%3.476+2%3.119+14%6.489-45%
Pe Ratio19.563+11%17.440106.395-84%60.842-71%-13.088+175%-10.274+159%
Price Per Share13.360+11%11.91011.601+3%10.008+19%21.327-44%34.026-65%
Price To Free Cash Flow Ratio16.625+11%14.82110.937+36%9.006+65%13.824+7%33.547-56%
Price To Total Gains Ratio66.718+11%59.477-127.276+314%68.606-13%42.453+40%48.733+22%
Quick Ratio--4.5613.130+46%2.236+104%3.140+45%10.721-57%
Return On Assets--0.0180.009+88%0.027-34%0.000+18169%0.007+138%
Return On Equity--0.0510.028+81%0.102-50%0.010+435%0.010+437%
Total Gains Per Share--0.2000.123+63%-1.013+606%0.048+320%0.080+152%
Usd Book Value--378215000.000360981000.000+5%322718000.000+17%860037800.000-56%693838650.000-45%
Usd Book Value Change Per Share--0.1520.075+104%-1.479+1073%-0.090+159%-0.034+122%
Usd Book Value Per Share--3.3433.198+5%2.878+16%7.835-57%6.332-47%
Usd Dividend Per Share--0.0480.048+0%0.466-90%0.138-65%0.114-58%
Usd Enterprise Value--731540840.000675278677.500+8%382988022.500+91%1549517288.700-53%3257083231.413-78%
Usd Eps--0.1710.091+87%0.289-41%-0.059+134%-0.005+103%
Usd Free Cash Flow--22727000.00034713750.000-35%38138750.000-40%53510500.000-58%43341050.000-48%
Usd Free Cash Flow Per Share--0.2010.307-35%0.340-41%0.486-59%0.395-49%
Usd Free Cash Flow To Equity Per Share---0.585-0.121-79%-0.433-26%-0.062-89%0.114-614%
Usd Market Cap1459780400.000+8%1347306840.0001309432927.500+3%1122176772.500+20%2344436638.700-43%3724895931.413-64%
Usd Price Per Share13.360+11%11.91011.601+3%10.008+19%21.327-44%34.026-65%
Usd Profit--19314000.00010323750.000+87%32100500.000-40%-6317950.000+133%-488175.000+103%
Usd Revenue--86101000.00085930750.000+0%101302750.000-15%165577350.000-48%121843750.000-29%
Usd Total Gains Per Share--0.2000.123+63%-1.013+606%0.048+320%0.080+152%
 EOD+4 -4MRQTTM+32 -8YOY+20 -195Y+16 -2410Y+16 -24

3.3 Fundamental Score

Let's check the fundamental score of ADEIA CORP based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1519.563
Price to Book Ratio (EOD)Between0-13.996
Net Profit Margin (MRQ)Greater than00.224
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than14.561
Current Ratio (MRQ)Greater than13.423
Debt to Asset Ratio (MRQ)Less than10.651
Debt to Equity Ratio (MRQ)Less than11.864
Return on Equity (MRQ)Greater than0.150.051
Return on Assets (MRQ)Greater than0.050.018
Total4/10 (40.0%)

3.4 Technical Score

Let's check the technical score of ADEIA CORP based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5061.323
Ma 20Greater thanMa 5012.240
Ma 50Greater thanMa 10012.239
Ma 100Greater thanMa 20011.945
OpenGreater thanClose13.430
Total5/5 (100.0%)

4. In-depth Analysis

4.1 About ADEIA CORP

Adeia Inc., together with its subsidiaries, operates as a media and semiconductor intellectual property licensing company in the United States, Canada, Asia, Europe, the Middle East, and internationally. The company licenses its patent portfolios across various markets, including multichannel video programming distributors comprising cable, satellite, and telecommunications television providers that aggregate and distribute linear content over networks, as well as television providers that aggregate and stream linear content over broadband networks; over-the-top video service providers and social media companies, such as subscription video-on-demand and advertising-supported streaming service providers, as well as content providers, networks, and media companies. It also licenses consumer electronics manufacturers, which includes producers of smart televisions, streaming media devices, video game consoles, mobile devices, content storage devices, and other connected media devices; semiconductors, including providers of sensors, radio frequency components, memory, and logic devices; and social media companies that allow users to stream and upload user-generated content. The company licenses its innovations under the Adeia brand name. Adeia Inc. was formerly known as Xperi Corporation and changed its name to Adeia Inc. in December 2019. The company was incorporated in 2019 and is headquartered in San Jose, California.

Fundamental data was last updated by Penke on 2024-11-20 22:19:06.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating efficient.
The company is efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is 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 just not 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 fair priced.
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 Adeia earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Adeia to the Software - Application industry mean.
  • A Net Profit Margin of 22.4% means that $0.22 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of ADEIA CORP:

  • The MRQ is 22.4%. The company is making a huge profit. +2
  • The TTM is 11.9%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ22.4%TTM11.9%+10.5%
TTM11.9%YOY30.4%-18.5%
TTM11.9%5Y-1.2%+13.2%
5Y-1.2%10Y1.6%-2.9%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Adeia to the Software - Application industry mean.
  • 1.8% Return on Assets means that Adeia generated $0.02 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of ADEIA CORP:

  • The MRQ is 1.8%. Using its assets, the company is less efficient in making profit.
  • The TTM is 0.9%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.8%TTM0.9%+0.8%
TTM0.9%YOY2.7%-1.8%
TTM0.9%5Y0.0%+0.9%
5Y0.0%10Y0.7%-0.7%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Adeia to the Software - Application industry mean.
  • 5.1% Return on Equity means Adeia generated $0.05 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of ADEIA CORP:

  • The MRQ is 5.1%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 2.8%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ5.1%TTM2.8%+2.3%
TTM2.8%YOY10.2%-7.4%
TTM2.8%5Y1.0%+1.9%
5Y1.0%10Y1.0%+0.0%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of ADEIA CORP.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Adeia is operating .

  • Measures how much profit Adeia 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 Adeia to the Software - Application 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 ADEIA CORP:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM20.4%-20.4%
TTM20.4%YOY44.3%-23.9%
TTM20.4%5Y17.4%+3.1%
5Y17.4%10Y18.2%-0.8%
4.3.2.2. Operating Ratio

Measures how efficient Adeia is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Software - Application industry mean).
  • An Operation Ratio of 0.67 means that the operating costs are $0.67 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of ADEIA CORP:

  • The MRQ is 0.673. The company is efficient in keeping operating costs low. +1
  • The TTM is 0.766. The company is efficient in keeping operating costs low. +1
Trends
Current periodCompared to+/- 
MRQ0.673TTM0.766-0.092
TTM0.766YOY1.185-0.419
TTM0.7665Y0.948-0.182
5Y0.94810Y0.889+0.059
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of ADEIA CORP.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Software - Application industry mean).
  • A Current Ratio of 3.42 means the company has $3.42 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of ADEIA CORP:

  • The MRQ is 3.423. The company is very able to pay all its short-term debts. +2
  • The TTM is 2.665. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ3.423TTM2.665+0.757
TTM2.665YOY2.185+0.481
TTM2.6655Y2.943-0.278
5Y2.94310Y7.282-4.339
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Adeia to the Software - Application industry mean.
  • A Quick Ratio of 4.56 means the company can pay off $4.56 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of ADEIA CORP:

  • The MRQ is 4.561. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 3.130. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ4.561TTM3.130+1.431
TTM3.130YOY2.236+0.894
TTM3.1305Y3.140-0.011
5Y3.14010Y10.721-7.580
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of ADEIA CORP.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Adeia to Software - Application industry mean.
  • A Debt to Asset Ratio of 0.65 means that Adeia assets are financed with 65.1% credit (debt) and the remaining percentage (100% - 65.1%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of ADEIA CORP:

  • The MRQ is 0.651. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.667. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.651TTM0.667-0.016
TTM0.667YOY0.719-0.052
TTM0.6675Y0.563+0.104
5Y0.56310Y0.450+0.113
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Adeia to the Software - Application industry mean.
  • A Debt to Equity ratio of 186.4% means that company has $1.86 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of ADEIA CORP:

  • The MRQ is 1.864. The company is just able to pay all its debts with equity.
  • The TTM is 2.006. The company is just not able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ1.864TTM2.006-0.142
TTM2.006YOY2.584-0.578
TTM2.0065Y1.463+0.543
5Y1.46310Y1.090+0.373
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 Adeia generates.

  • Above 15 is considered overpriced but always compare Adeia to the Software - Application industry mean.
  • A PE ratio of 17.44 means the investor is paying $17.44 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of ADEIA CORP:

  • The EOD is 19.563. Based on the earnings, the company is fair priced.
  • The MRQ is 17.440. Based on the earnings, the company is fair priced.
  • The TTM is 106.395. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD19.563MRQ17.440+2.123
MRQ17.440TTM106.395-88.955
TTM106.395YOY60.842+45.553
TTM106.3955Y-13.088+119.483
5Y-13.08810Y-10.274-2.815
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 ADEIA CORP:

  • The EOD is 16.625. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The MRQ is 14.821. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 10.937. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD16.625MRQ14.821+1.804
MRQ14.821TTM10.937+3.883
TTM10.937YOY9.006+1.931
TTM10.9375Y13.824-2.887
5Y13.82410Y33.547-19.723
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 Adeia is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Software - Application industry mean).
  • A PB ratio of 3.56 means the investor is paying $3.56 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of ADEIA CORP:

  • The EOD is 3.996. Based on the equity, the company is fair priced.
  • The MRQ is 3.562. Based on the equity, the company is fair priced.
  • The TTM is 3.628. Based on the equity, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD3.996MRQ3.562+0.434
MRQ3.562TTM3.628-0.066
TTM3.628YOY3.476+0.152
TTM3.6285Y3.119+0.509
5Y3.11910Y6.489-3.370
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 ADEIA CORP.

4.8.1. Institutions holding ADEIA CORP

Institutions are holding 99.385% of the shares of ADEIA CORP.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30BlackRock Inc15.46150.004316894002-546301-3.1324
2024-09-30Vanguard Group Inc13.06940.0031142802761152420.8136
2024-06-30Ameriprise Financial Inc12.94440.0428141436534828173.5343
2024-06-30Rubric Capital Management LP4.24661.3608464000900
2024-06-30Pacer Advisors, INC.4.16220.11534547817109178431.5907
2024-06-30State Street Corp3.89440.00214255249-143337-3.2587
2024-09-30LSV Asset Management3.11720.08693405994-349900-9.316
2024-06-30Neuberger Berman Group LLC2.8270.02843088883-352878-10.2528
2024-06-30Harvey Partners LLC2.63953.8792884000-307500-9.635
2024-09-30Dimensional Fund Advisors, Inc.2.5560.00812792791445331.6204
2024-06-30Geode Capital Management, LLC2.32270.002525379381262385.2344
2024-06-30Boston Partners Global Investors, Inc2.02130.03082208602-87514-3.8114
2024-09-30Manufacturers Life Insurance Co1.86450.02132037219-17442-0.8489
2024-06-30Systematic Financial Management LP1.68990.62741846460257961.4168
2024-06-30Morgan Stanley - Brokerage Accounts1.32360.00061446272-133736-8.4643
2024-06-30Bank of New York Mellon Corp1.10850.00261211230172291.443
2024-09-30Northern Trust Corp1.04180.0022113835411140.098
2024-06-30Wellington Management Company LLP0.98610.0022107745346554876.0817
2024-09-30TSP Capital Management Group/LLC0.94513.80411032674254962.5314
2024-09-30Charles Schwab Investment Management Inc0.88360.0022965423338453.6331
Total 79.105310.026786434299+491034+0.6%

4.9.2. Funds holding ADEIA CORP

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Columbia Seligman Technology Growth6.67740.64567296106-430000-5.5655
2024-09-30Columbia Seligman Tech & Info A6.67740.64617296106-430000-5.5655
2024-10-31iShares Core S&P Small-Cap ETF6.33730.102692439800
2024-10-31Pacer US Small Cap Cash Cows 100 ETF3.61660.57193951694-1018-0.0258
2024-10-31Vanguard Total Stock Mkt Idx Inv2.99010.0024326714753210.1631
2024-10-31iShares Russell 2000 ETF2.6030.05222844112-6398-0.2245
2024-09-30Harvey Partners Small-Cap Opportunity2.5473.747327829641873747.2189
2024-10-31Vanguard Small Cap Index2.37830.0212259863850960.1965
2024-10-31Vanguard Information Technology ETF2.22920.03342435747107920.445
2024-09-30JHancock Small Cap Core NAV1.7081.0712186627800
2024-10-31Vanguard Small Cap Value Index Inv1.60440.03761753034-604-0.0344
2024-09-30Vanguard Institutional Extnd Mkt Idx Tr1.51740.01811658034-22622-1.346
2024-09-30Columbia Seligman Global Tech A1.28920.6907140860600
2024-08-31Fidelity Small Cap Index1.02070.05151115306-26693-2.3374
2024-09-30Neuberger Berman Intrinsic Value I0.9480.978103580100
2024-10-31SPDR® Portfolio S&P 600™ Sm Cap ETF0.88180.101696353272800.7613
2024-10-31iShares Russell 2000 Growth ETF0.75450.086382443900
2024-10-31Vanguard Tax-Managed Small Cap Adm0.65080.0948711058-26943-3.6508
2024-10-31iShares S&P Small-Cap 600 Value ETF0.61950.12066769486630.098
2024-10-31State St Russell Sm/Mid Cp® Indx NL Cl C0.59370.0179648719-23900-3.5533
Total 47.64439.090452058667-751652-1.4%

5.3. Insider Transactions

Insiders are holding 1.078% of the shares of ADEIA CORP.

DateOwnerTypeAmountPricePost Transaction AmountLink
2023-11-20Mark KokesSELL204879.91
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
Other Current Liabilities  16,2302,08018,310-5,12113,1893,15116,340-80,289-63,949
Accumulated Other Comprehensive Income  -6961-8-63-71-25-96247151



5.2. Latest Balance Sheet

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

Summary
Total Assets1,083,165
Total Liabilities704,950
Total Stockholder Equity378,215
 As reported
Total Liabilities 704,950
Total Stockholder Equity+ 378,215
Total Assets = 1,083,165

Assets

Total Assets1,083,165
Total Current Assets244,710
Long-term Assets838,455
Total Current Assets
Cash And Cash Equivalents 60,698
Short-term Investments 28,486
Net Receivables 208,421
Total Current Assets  (as reported)244,710
Total Current Assets  (calculated)297,605
+/- 52,895
Long-term Assets
Property Plant Equipment 15,290
Goodwill 313,660
Intangible Assets 297,361
Long-term Assets Other 212,144
Long-term Assets  (as reported)838,455
Long-term Assets  (calculated)838,455
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities71,498
Long-term Liabilities633,452
Total Stockholder Equity378,215
Total Current Liabilities
Short-term Debt 24,732
Short Long Term Debt 24,732
Accounts payable 7,717
Other Current Liabilities -63,949
Total Current Liabilities  (as reported)71,498
Total Current Liabilities  (calculated)-6,768
+/- 78,266
Long-term Liabilities
Long term Debt 499,692
Capital Lease Obligations 9,500
Long-term Liabilities Other 17,684
Long-term Liabilities  (as reported)633,452
Long-term Liabilities  (calculated)526,876
+/- 106,576
Total Stockholder Equity
Common Stock124
Retained Earnings -27,730
Accumulated Other Comprehensive Income 151
Other Stockholders Equity 405,670
Total Stockholder Equity (as reported)378,215
Total Stockholder Equity (calculated)378,215
+/-0
Other
Capital Stock124
Cash and Short Term Investments 89,184
Common Stock Shares Outstanding 113,124
Current Deferred Revenue20,576
Liabilities and Stockholders Equity 1,083,165
Net Debt 472,906
Net Invested Capital 902,639
Net Working Capital 173,212
Property Plant and Equipment Gross 32,159
Short Long Term Debt Total 533,604



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-31
> Total Assets 
0
0
31,612
70,081
74,841
88,502
104,944
139,682
156,479
168,949
177,558
190,127
199,247
210,010
297,718
321,288
347,265
372,951
403,550
444,436
454,698
467,342
481,216
501,589
576,241
582,247
606,068
616,318
638,401
662,543
696,213
711,854
723,271
745,299
711,214
720,154
708,928
718,987
718,989
703,777
651,850
630,765
557,573
487,671
501,119
447,068
556,523
577,123
568,038
565,878
550,923
539,352
513,037
507,328
524,533
1,186,436
1,143,303
1,125,406
1,099,696
1,110,024
1,226,360
1,173,030
1,139,776
1,235,107
1,138,861
1,074,737
1,038,148
1,047,945
1,057,209
2,752,607
2,668,695
2,701,176
2,634,912
2,576,794
2,524,542
2,470,022
2,478,830
2,481,301
2,160,727
1,210,526
1,153,818
1,122,607
1,124,071
1,105,556
1,079,340
1,068,674
1,083,165
1,083,1651,068,6741,079,3401,105,5561,124,0711,122,6071,153,8181,210,5262,160,7272,481,3012,478,8302,470,0222,524,5422,576,7942,634,9122,701,1762,668,6952,752,6071,057,2091,047,9451,038,1481,074,7371,138,8611,235,1071,139,7761,173,0301,226,3601,110,0241,099,6961,125,4061,143,3031,186,436524,533507,328513,037539,352550,923565,878568,038577,123556,523447,068501,119487,671557,573630,765651,850703,777718,989718,987708,928720,154711,214745,299723,271711,854696,213662,543638,401616,318606,068582,247576,241501,589481,216467,342454,698444,436403,550372,951347,265321,288297,718210,010199,247190,127177,558168,949156,479139,682104,94488,50274,84170,08131,61200
   > Total Current Assets 
0
0
29,764
68,254
72,819
86,538
102,819
128,077
143,995
158,447
166,806
134,425
143,947
155,309
182,095
220,655
227,224
254,380
285,007
313,840
254,747
267,192
286,081
303,387
381,188
380,416
401,317
412,261
436,423
462,473
495,123
505,680
523,721
549,617
562,768
518,202
517,701
503,324
508,977
474,761
431,242
417,928
410,153
393,337
414,087
363,011
430,812
475,510
469,757
479,667
431,304
411,658
392,832
397,508
423,435
199,941
169,618
192,028
194,042
245,517
326,026
306,235
303,100
397,528
335,207
307,834
305,305
281,215
313,493
544,786
515,120
546,304
545,653
520,210
518,707
519,474
531,533
577,755
553,964
258,713
208,803
200,374
219,784
205,842
206,121
219,383
244,710
244,710219,383206,121205,842219,784200,374208,803258,713553,964577,755531,533519,474518,707520,210545,653546,304515,120544,786313,493281,215305,305307,834335,207397,528303,100306,235326,026245,517194,042192,028169,618199,941423,435397,508392,832411,658431,304479,667469,757475,510430,812363,011414,087393,337410,153417,928431,242474,761508,977503,324517,701518,202562,768549,617523,721505,680495,123462,473436,423412,261401,317380,416381,188303,387286,081267,192254,747313,840285,007254,380227,224220,655182,095155,309143,947134,425166,806158,447143,995128,077102,81986,53872,81968,25429,76400
       Cash And Cash Equivalents 
0
0
132
64,379
67,980
76,286
96,376
108,339
127,127
138,046
146,142
127,594
133,677
146,503
156,784
194,076
204,259
198,911
230,596
207,158
126,827
175,142
52,710
87,890
153,761
115,675
160,412
107,873
106,115
116,878
119,675
69,268
108,592
77,086
91,398
55,758
78,913
115,438
124,954
103,802
73,736
76,770
78,276
359,587
74,304
31,638
47,338
50,908
17,306
21,412
32,028
22,599
33,435
43,427
50,401
65,626
60,548
74,415
88,535
138,260
34,966
55,804
51,866
113,625
76,489
50,508
75,717
74,551
108,405
174,013
115,725
170,188
134,759
128,960
165,438
201,121
214,095
275,319
271,092
114,555
82,429
60,470
51,855
54,560
58,024
66,454
60,698
60,69866,45458,02454,56051,85560,47082,429114,555271,092275,319214,095201,121165,438128,960134,759170,188115,725174,013108,40574,55175,71750,50876,489113,62551,86655,80434,966138,26088,53574,41560,54865,62650,40143,42733,43522,59932,02821,41217,30650,90847,33831,63874,304359,58778,27676,77073,736103,802124,954115,43878,91355,75891,39877,086108,59269,268119,675116,878106,115107,873160,412115,675153,76187,89052,710175,142126,827207,158230,596198,911204,259194,076156,784146,503133,677127,594146,142138,046127,127108,33996,37676,28667,98064,37913200
       Short-term Investments 
0
0
25,059
0
0
0
0
0
0
0
0
0
0
0
0
0
0
37,371
35,223
82,566
92,692
69,111
207,958
188,610
207,503
241,364
217,946
280,085
311,267
320,453
353,980
405,737
390,903
449,986
444,191
436,687
411,519
359,357
340,952
338,801
328,977
303,736
298,538
285,865
304,717
297,605
351,370
383,513
417,968
410,481
355,157
359,145
330,012
328,331
345,854
47,379
53,138
53,533
60,225
62,432
45,824
39,449
53,569
40,739
31,000
47,810
46,751
46,926
34,067
25,564
87,258
86,947
102,145
70,201
71,863
60,534
52,720
10,495
1,399
0
0
23,841
30,245
29,012
30,963
27,997
28,486
28,48627,99730,96329,01230,24523,841001,39910,49552,72060,53471,86370,201102,14586,94787,25825,56434,06746,92646,75147,81031,00040,73953,56939,44945,82462,43260,22553,53353,13847,379345,854328,331330,012359,145355,157410,481417,968383,513351,370297,605304,717285,865298,538303,736328,977338,801340,952359,357411,519436,687444,191449,986390,903405,737353,980320,453311,267280,085217,946241,364207,503188,610207,95869,11192,69282,56635,22337,3710000000000000025,05900
       Net Receivables 
0
0
3,052
2,540
4,839
8,129
5,482
3,263
4,781
3,351
5,794
4,602
6,566
4,407
9,095
6,783
15,241
9,303
9,008
13,464
23,554
11,830
7,650
14,724
10,814
14,174
13,651
10,237
6,754
11,289
8,804
11,797
8,220
7,106
8,237
8,599
7,920
5,456
14,083
11,595
5,048
2,237
2,497
5,449
2,572
2,472
2,662
4,478
7,473
6,970
3,254
1,784
5,629
3,645
4,947
67,786
44,430
48,119
36,130
27,876
227,872
194,560
180,636
225,730
210,485
196,306
167,508
146,003
157,514
308,847
276,053
248,406
271,088
250,548
238,659
221,360
221,981
250,683
236,223
132,234
114,881
105,115
127,534
114,570
109,755
115,604
208,421
208,421115,604109,755114,570127,534105,115114,881132,234236,223250,683221,981221,360238,659250,548271,088248,406276,053308,847157,514146,003167,508196,306210,485225,730180,636194,560227,87227,87636,13048,11944,43067,7864,9473,6455,6291,7843,2546,9707,4734,4782,6622,4722,5725,4492,4972,2375,04811,59514,0835,4567,9208,5998,2377,1068,22011,7978,80411,2896,75410,23713,65114,17410,81414,7247,65011,83023,55413,4649,0089,30315,2416,7839,0954,4076,5664,6025,7943,3514,7813,2635,4828,1294,8392,5403,05200
       Other Current Assets 
0
0
1,521
1,335
0
2,123
961
16,475
12,087
17,050
14,870
1,039
2,514
1,366
12,796
13,434
1,067
7,230
2,469
8,835
4,196
3,711
4,773
8,220
5,214
5,068
5,131
6,255
4,278
5,740
4,499
9,900
7,288
6,538
10,160
13,665
15,823
18,417
23,695
15,176
18,198
13,346
26,370
27,921
20,653
18,779
16,852
17,121
2,186
20,218
2,468
28,130
2,691
3,162
2,918
19,150
8,096
15,961
8,552
16,949
17,364
3,046
2,043
2,373
2,960
3,100
4,019
2,569
3,533
6,678
36,084
40,763
6,682
70,501
7,267
36,459
6,725
6,837
7,605
11,924
11,493
1,325
568
7,700
7,379
9,328
3,142
3,1429,3287,3797,7005681,32511,49311,9247,6056,8376,72536,4597,26770,5016,68240,76336,0846,6783,5332,5694,0193,1002,9602,3732,0433,04617,36416,9498,55215,9618,09619,1502,9183,1622,69128,1302,46820,2182,18617,12116,85218,77920,65327,92126,37013,34618,19815,17623,69518,41715,82313,66510,1606,5387,2889,9004,4995,7404,2786,2555,1315,0685,2148,2204,7733,7114,1968,8352,4697,2301,06713,43412,7961,3662,5141,03914,87017,05012,08716,4759612,12301,3351,52100
   > Long-term Assets 
0
0
1,848
1,827
2,022
1,964
2,125
11,605
12,484
10,502
10,752
55,702
55,300
54,701
115,623
100,633
120,041
118,571
118,543
130,596
199,951
200,150
195,135
198,202
195,053
201,831
204,751
204,057
201,978
200,070
201,090
206,174
199,550
195,682
148,446
201,952
191,227
215,663
210,012
229,016
220,608
212,837
147,420
94,334
87,032
84,057
125,711
101,613
98,281
86,211
119,619
127,694
120,205
109,820
101,098
986,495
973,685
933,378
905,654
864,507
900,334
866,795
836,676
837,579
803,654
766,903
732,843
766,730
743,716
2,207,821
2,153,575
2,154,872
2,089,259
2,056,584
2,005,835
1,950,548
1,947,297
1,903,546
1,606,763
951,813
945,015
922,233
904,287
899,714
873,219
849,291
838,455
838,455849,291873,219899,714904,287922,233945,015951,8131,606,7631,903,5461,947,2971,950,5482,005,8352,056,5842,089,2592,154,8722,153,5752,207,821743,716766,730732,843766,903803,654837,579836,676866,795900,334864,507905,654933,378973,685986,495101,098109,820120,205127,694119,61986,21198,281101,613125,71184,05787,03294,334147,420212,837220,608229,016210,012215,663191,227201,952148,446195,682199,550206,174201,090200,070201,978204,057204,751201,831195,053198,202195,135200,150199,951130,596118,543118,571120,041100,633115,62354,70155,30055,70210,75210,50212,48411,6052,1251,9642,0221,8271,84800
       Property Plant Equipment 
0
0
1,743
1,725
1,804
1,841
1,980
2,484
3,345
4,056
4,486
8,751
8,099
7,781
25,232
24,705
25,880
26,334
27,493
29,443
29,693
29,859
34,603
36,984
40,378
41,655
42,429
42,483
43,270
49,041
47,568
42,121
39,585
37,406
35,845
36,319
35,544
49,462
50,987
71,744
68,050
55,912
53,220
9,481
4,926
4,652
4,363
4,322
0
0
0
3,748
0
0
0
38,855
37,586
37,172
35,901
34,442
33,423
32,984
31,769
31,037
47,448
53,720
52,462
50,663
48,291
160,161
149,662
143,433
134,640
141,483
132,123
129,472
124,764
120,245
119,418
10,543
10,080
10,061
10,001
16,455
16,209
15,825
15,290
15,29015,82516,20916,45510,00110,06110,08010,543119,418120,245124,764129,472132,123141,483134,640143,433149,662160,16148,29150,66352,46253,72047,44831,03731,76932,98433,42334,44235,90137,17237,58638,8550003,7480004,3224,3634,6524,9269,48153,22055,91268,05071,74450,98749,46235,54436,31935,84537,40639,58542,12147,56849,04143,27042,48342,42941,65540,37836,98434,60329,85929,69329,44327,49326,33425,88024,70525,2327,7818,0998,7514,4864,0563,3452,4841,9801,8411,8041,7251,74300
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
24,054
24,196
36,305
35,425
35,425
35,425
35,425
35,489
42,980
42,732
42,732
40,444
40,444
45,150
45,150
45,150
45,150
49,422
49,422
49,653
49,653
49,653
0
0
0
3,566
6,844
6,664
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
382,963
386,413
386,413
385,574
385,574
385,574
385,784
385,784
385,784
385,784
385,784
385,784
385,784
385,784
846,913
846,913
847,029
847,029
851,088
851,088
851,088
850,100
850,100
564,215
313,660
313,660
313,660
313,660
313,660
313,660
313,660
313,660
313,660313,660313,660313,660313,660313,660313,660313,660564,215850,100850,100851,088851,088851,088847,029847,029846,913846,913385,784385,784385,784385,784385,784385,784385,784385,784385,574385,574385,574386,413386,413382,9630000000000000006,6646,8443,56600049,65349,65349,65349,42249,42245,15045,15045,15045,15040,44440,44442,73242,73242,98035,48935,42535,42535,42535,42536,30524,19624,054000000000000
       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
113,679
110,513
0
0
0
0
0
0
000000110,513113,6790000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
36,911
12,483
12,209
28,422
27,529
57,032
55,113
53,225
51,336
74,539
75,137
72,235
71,312
68,690
70,670
75,214
77,753
75,889
79,091
81,758
89,956
85,864
84,178
86,402
141,326
135,115
131,683
126,128
120,432
103,793
97,597
93,342
92,575
81,289
78,719
74,655
72,925
69,829
66,489
96,502
95,089
89,067
83,015
76,963
541,879
513,325
485,174
457,405
431,789
404,623
378,055
353,847
327,720
302,261
276,948
251,802
232,275
209,766
1,056,266
1,005,522
1,004,379
951,996
908,245
864,485
817,916
778,680
739,354
736,489
432,476
408,787
385,232
367,146
347,172
330,991
310,961
297,361
297,361310,961330,991347,172367,146385,232408,787432,476736,489739,354778,680817,916864,485908,245951,9961,004,3791,005,5221,056,266209,766232,275251,802276,948302,261327,720353,847378,055404,623431,789457,405485,174513,325541,87976,96383,01589,06795,08996,50266,48969,82972,92574,65578,71981,28992,57593,34297,597103,793120,432126,128131,683135,115141,32686,40284,17885,86489,95681,75879,09175,88977,75375,21470,67068,69071,31272,23575,13774,53951,33653,22555,11357,03227,52928,42212,20912,48336,91100000000000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
153,239
147,172
188,953
189,347
182,441
195,134
212,488
213,280
0
0
0
0
0
00000213,280212,488195,134182,441189,347188,953147,172153,23900000000000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
0
0
4,379
4,092
4,536
6,214
5,845
4,706
4,357
6,196
6,246
10,169
10,326
17,520
51,236
15,433
22,327
25,689
37,850
26,112
37,868
39,325
49,889
54,685
80,250
51,717
48,315
44,133
46,864
46,131
51,743
47,271
37,291
37,786
41,314
45,847
43,636
48,831
51,992
60,377
52,324
47,473
39,588
40,969
46,902
42,874
42,549
35,764
24,590
26,177
24,699
24,195
20,970
21,514
20,070
678,651
646,317
668,555
663,521
674,448
615,999
601,682
597,966
616,960
550,791
496,248
475,189
502,845
495,558
1,403,140
1,382,728
1,250,057
1,198,035
1,142,524
1,153,388
1,129,594
1,124,183
1,125,076
1,181,672
909,114
831,204
799,586
780,246
748,934
729,389
709,538
704,950
704,950709,538729,389748,934780,246799,586831,204909,1141,181,6721,125,0761,124,1831,129,5941,153,3881,142,5241,198,0351,250,0571,382,7281,403,140495,558502,845475,189496,248550,791616,960597,966601,682615,999674,448663,521668,555646,317678,65120,07021,51420,97024,19524,69926,17724,59035,76442,54942,87446,90240,96939,58847,47352,32460,37751,99248,83143,63645,84741,31437,78637,29147,27151,74346,13146,86444,13348,31551,71780,25054,68549,88939,32537,86826,11237,85025,68922,32715,43351,23617,52010,32610,1696,2466,1964,3574,7065,8456,2144,5364,0924,37900
   > Total Current Liabilities 
0
0
4,379
4,092
4,536
6,214
5,845
4,706
4,357
6,196
6,246
10,169
10,326
17,519
42,246
15,433
22,327
25,689
37,850
18,365
25,756
27,213
37,777
42,086
67,651
39,118
35,116
32,702
35,433
34,102
38,684
36,768
26,788
28,414
31,942
36,747
34,536
39,490
42,502
50,872
46,314
41,721
33,068
35,142
42,007
39,950
39,921
34,026
22,452
24,271
22,067
20,778
17,714
18,185
17,395
51,017
51,461
59,435
61,583
96,822
45,702
38,653
41,191
54,150
39,608
40,595
37,741
48,119
43,262
214,455
207,947
224,671
187,892
179,890
208,623
189,747
196,440
210,899
225,395
160,675
98,558
86,111
81,912
102,038
92,604
73,223
71,498
71,49873,22392,604102,03881,91286,11198,558160,675225,395210,899196,440189,747208,623179,890187,892224,671207,947214,45543,26248,11937,74140,59539,60854,15041,19138,65345,70296,82261,58359,43551,46151,01717,39518,18517,71420,77822,06724,27122,45234,02639,92139,95042,00735,14233,06841,72146,31450,87242,50239,49034,53636,74731,94228,41426,78836,76838,68434,10235,43332,70235,11639,11867,65142,08637,77727,21325,75618,36537,85025,68922,32715,43342,24617,51910,32610,1696,2466,1964,3574,7065,8456,2144,5364,0924,37900
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6,568
10,516
9,590
8,769
12,159
14,321
14,999
21,333
29,869
1,385
26,698
8,331
12
317
6,470
0
3,566
0
2,447
1,042
0
0
0
0
0
2,300
0
26,115
23,228
29,970
25,578
26,732
16,884
17,427
0
0
0
0
0
0
0
6,000
6,000
6,000
6,000
34,451
0
0
0
0
4,855
5,648
5,784
5,845
5,536
61,629
43,704
43,689
60,744
36,028
52,481
36,095
52,429
52,529
54,233
103,776
36,344
38,630
39,267
66,648
37,369
25,135
24,732
24,73225,13537,36966,64839,26738,63036,344103,77654,23352,52952,42936,09552,48136,02860,74443,68943,70461,6295,5365,8455,7845,6484,855000034,4516,0006,0006,0006,000000000017,42716,88426,73225,57829,97023,22826,11502,300000001,0422,44703,56606,470317128,33126,6981,38529,86921,33314,99914,32112,1598,7699,59010,5166,56800000000000000
       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
36,037
36,095
36,152
36,210
36,267
103,776
36,344
36,400
36,988
66,145
36,926
24,753
24,732
24,73224,75336,92666,14536,98836,40036,344103,77636,26736,21036,15236,09536,03700000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
693
876
1,411
1,051
1,033
984
1,360
1,798
1,673
3,043
2,275
2,015
3,031
3,895
3,870
2,675
2,775
2,301
2,877
2,841
3,654
2,924
2,669
2,440
3,523
2,354
2,810
2,469
2,776
4,765
2,137
2,725
4,395
7,203
5,408
9,280
13,086
14,437
10,743
6,135
5,885
3,209
1,447
800
2,124
3,509
1,454
1,364
892
1,090
845
1,221
803
7,531
4,239
6,580
6,273
4,233
3,624
2,790
3,361
2,764
1,773
4,485
3,390
4,650
3,890
21,242
18,829
13,045
24,474
14,352
16,081
7,811
11,835
14,679
25,286
8,546
4,079
15,534
10,136
9,623
4,855
4,788
7,717
7,7174,7884,8559,62310,13615,5344,0798,54625,28614,67911,8357,81116,08114,35224,47413,04518,82921,2423,8904,6503,3904,4851,7732,7643,3612,7903,6244,2336,2736,5804,2397,5318031,2218451,0908921,3641,4543,5092,1248001,4473,2095,8856,13510,74314,43713,0869,2805,4087,2034,3952,7252,1374,7652,7762,4692,8102,3543,5232,4402,6692,9243,6542,8412,8772,3012,7752,6753,8703,8953,0312,0152,2753,0431,6731,7981,3609841,0331,0511,41187669300
       Other Current Liabilities 
0
0
3,223
3,014
3,043
5,115
4,782
3,615
2,942
4,294
4,424
6,802
7,378
14,841
31,788
376
8,247
13,779
21,888
1,274
7,378
2,343
1,578
31,692
29,020
21,815
24,942
24,697
20,757
26,507
28,575
26,249
18,300
22,135
26,122
26,934
23,983
27,045
25,193
33,866
29,992
4,874
2,758
407
13,886
11,297
11,507
2,873
11,079
12,612
13,418
12,883
13,184
14,247
14,658
36,591
38,395
42,887
44,732
55,452
37,481
31,757
37,378
48,256
30,152
29,627
27,857
36,904
31,665
92,945
108,369
134,818
70,146
93,602
96,072
110,705
83,263
99,688
107,955
31,277
29,427
11,859
16,230
18,310
13,189
16,340
-63,949
-63,94916,34013,18918,31016,23011,85929,42731,277107,95599,68883,263110,70596,07293,60270,146134,818108,36992,94531,66536,90427,85729,62730,15248,25637,37831,75737,48155,45244,73242,88738,39536,59114,65814,24713,18412,88313,41812,61211,0792,87311,50711,29713,8864072,7584,87429,99233,86625,19327,04523,98326,93426,12222,13518,30026,24928,57526,50720,75724,69724,94221,81529,02031,6921,5782,3437,3781,27421,88813,7798,24737631,78814,8417,3786,8024,4244,2942,9423,6154,7825,1153,0433,0143,22300
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
1
8,990
0
0
0
0
7,747
12,112
12,112
12,112
12,599
12,599
12,599
13,199
11,431
11,431
12,029
13,059
10,503
10,503
9,372
9,372
9,100
9,100
9,341
9,490
9,505
6,010
5,752
6,520
5,827
4,895
2,924
2,628
1,738
2,138
1,906
2,632
3,417
3,256
3,329
2,675
627,634
594,856
609,120
601,938
577,626
570,297
563,029
556,775
562,810
511,183
455,653
437,448
454,726
452,296
1,188,685
1,174,781
1,025,386
1,010,143
962,634
944,765
939,847
927,743
914,177
956,277
748,439
732,646
713,475
698,334
646,896
636,785
636,315
633,452
633,452636,315636,785646,896698,334713,475732,646748,439956,277914,177927,743939,847944,765962,6341,010,1431,025,3861,174,7811,188,685452,296454,726437,448455,653511,183562,810556,775563,029570,297577,626601,938609,120594,856627,6342,6753,3293,2563,4172,6321,9062,1381,7382,6282,9244,8955,8276,5205,7526,0109,5059,4909,3419,1009,1009,3729,37210,50310,50313,05912,02911,43111,43113,19912,59912,59912,59912,11212,11212,1127,74700008,99010000000000000
       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
729,392
0
0
752,170
619,580
610,594
0
0
0
0
0
0
000000610,594619,580752,17000729,392000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
149,203
155,797
155,480
154,466
157,018
118,028
117,823
118,338
0
0
0
0
0
00000118,338117,823118,028157,018154,466155,480155,797149,20300000000000000000000000000000000000000000000000000000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
19,848
0
0
26,240
0
0
0
0
0
0
0
0
0000000026,2400019,848000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
27,233
65,989
70,305
82,288
99,099
134,976
152,122
162,753
171,312
179,958
188,921
192,490
246,482
305,855
324,938
347,262
365,700
418,324
416,830
428,017
431,327
446,904
495,991
530,530
557,753
572,185
591,537
616,412
644,470
664,583
685,980
707,513
669,900
674,307
665,292
670,156
666,997
643,400
599,526
583,292
517,985
446,702
454,217
404,194
513,974
541,359
543,448
539,701
526,224
515,157
492,067
485,814
504,463
507,785
496,986
456,851
436,175
435,576
610,361
571,348
541,810
619,442
589,734
580,490
565,363
547,911
565,010
1,353,311
1,290,574
1,456,877
1,443,393
1,441,542
1,379,726
1,349,633
1,364,816
1,367,240
992,387
301,412
322,614
323,021
343,825
356,622
349,951
359,136
378,215
378,215359,136349,951356,622343,825323,021322,614301,412992,3871,367,2401,364,8161,349,6331,379,7261,441,5421,443,3931,456,8771,290,5741,353,311565,010547,911565,363580,490589,734619,442541,810571,348610,361435,576436,175456,851496,986507,785504,463485,814492,067515,157526,224539,701543,448541,359513,974404,194454,217446,702517,985583,292599,526643,400666,997670,156665,292674,307669,900707,513685,980664,583644,470616,412591,537572,185557,753530,530495,991446,904431,327428,017416,830418,324365,700347,262324,938305,855246,482192,490188,921179,958171,312162,753152,122134,97699,09982,28870,30565,98927,23300
   Common Stock
0
0
7
38
38
40
41
42
43
44
44
45
46
46
47
47
48
48
48
48
48
48
49
49
49
50
50
50
51
51
51
51
52
52
52
52
52
52
53
53
53
54
55
530,817
56
57
57
58
58
58
58
58
59
59
59
59
60
60
60
60
61
62
62
62
63
63
63
64
65
109
110
110
112
112
113
113
116
116
117
117
119
119
120
121
122
123
124
12412312212112011911911711711611611311311211211011010965646363636262626160606060595959595858585858575756530,81755545353535252525252525151515150505049494948484848484847474646454444434241403838700
   Retained Earnings Total Equity
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
187,814
0
0
-197,427
-123,697
-94,676
0
0
0
0
0
0
000000-94,676-123,697-197,42700187,814000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
-153
-87,071
-66
-51
-414
-524
-3,148
-2,649
-2,245
0
0
0
0
0
1
-298
-494
-1,575
-1,678
-2,323
-777
-281
18
-29
-55
263
458
732
299
446
551
-50
24
283
170
374
119
147
-107
60
133
50
92
-145
-333
183
-507
-512
-1,437
26
393
33
-148
-110
-94
-110
-303
-520
-456
-382
-328
-150
-60
-7
-53
-327
170
819
1,264
185
299
-297
-752
-1,766
-3,648
-5,129
-51
-47
-81
-69
-8
-71
-96
151
151-96-71-8-69-81-47-51-5,129-3,648-1,766-752-2972991851,264819170-327-53-7-60-150-328-382-456-520-303-110-94-110-1483339326-1,437-512-507183-333-145925013360-10714711937417028324-50551446299732458263-55-2918-281-777-2,323-1,678-1,575-494-298100000-2,245-2,649-3,148-524-414-51-66-87,071-153000
   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
0
0
0
0
0
0
0
0
0
0
1,340,480
0
0
1,405,433
636,266
635,001
0
0
0
0
0
0
000000635,001636,2661,405,433001,340,480000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000-217,783-211,223-210,60700-178,022000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
138
157,178
157,338
160,627
163,617
167,359
172,671
178,200
181,230
182,720
188,066
192,847
199,483
245,019
253,007
265,470
273,025
312,843
310,204
321,410
330,721
337,063
346,185
368,588
383,724
391,825
401,031
410,728
419,484
426,522
436,559
446,401
454,125
452,192
459,826
465,212
468,182
469,705
476,658
497,897
508,895
490,844
489,127
467,737
474,321
470,110
446,626
427,953
392,417
369,673
337,015
316,673
321,558
344,080
353,305
362,108
363,488
367,263
361,039
360,020
362,003
366,500
374,377
380,728
391,064
399,583
407,655
1,228,145
1,199,936
1,191,253
1,178,823
1,183,226
1,172,310
1,162,458
1,158,927
1,174,057
1,194,826
425,043
417,218
416,240
412,799
412,834
405,326
406,153
405,670
405,670406,153405,326412,834412,799416,240417,218425,0431,194,8261,174,0571,158,9271,162,4581,172,3101,183,2261,178,8231,191,2531,199,9361,228,145407,655399,583391,064380,728374,377366,500362,003360,020361,039367,263363,488362,108353,305344,080321,558316,673337,015369,673392,417427,953446,626470,110474,321467,737489,127490,844508,895497,897476,658469,705468,182465,212459,826452,192454,125446,401436,559426,522419,484410,728401,031391,825383,724368,588346,185337,063330,721321,410310,204312,843273,025265,470253,007245,019199,483192,847188,066182,720181,230178,200172,671167,359163,617160,627157,338157,17813800



5.4. Balance Sheets

Currency in USD. All numbers in thousands.