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

Addus HomeCare Corporation
Buy, Hold or Sell?

Let's analyze Addus together

I guess you are interested in Addus HomeCare 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 Addus HomeCare 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 Addus HomeCare Corporation

I send you an email if I find something interesting about Addus HomeCare Corporation.

1. Quick Overview

1.1. Quick analysis of Addus (30 sec.)










1.2. What can you expect buying and holding a share of Addus? (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?
0.0%

What is your share worth?

Current worth
$52.26
Expected worth in 1 year
$66.78
How sure are you?
97.5%

+ What do you gain per year?

Total Gains per Share
$14.52
Return On Investment
11.8%

For what price can you sell your share?

Current Price per Share
$123.09
Expected price per share
$114.97 - $134.32
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Addus (5 min.)




Live pricePrice per Share (EOD)
$123.09
Intrinsic Value Per Share
$63.67 - $145.46
Total Value Per Share
$115.93 - $197.72

2.2. Growth of Addus (5 min.)




Is Addus growing?

Current yearPrevious yearGrowGrow %
How rich?$947.6m$658.2m$167m20.2%

How much money is Addus making?

Current yearPrevious yearGrowGrow %
Making money$18.4m$14.4m$3.9m21.7%
Net Profit Margin6.5%5.6%--

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

2.3. Financial Health of Addus (5 min.)




2.4. Comparing to competitors in the Medical Care Facilities industry (5 min.)




  Industry Rankings (Medical Care Facilities)  


Richest
#31 / 181

Most Revenue
#56 / 181

Most Profit
#44 / 181
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of Addus is $123.09. 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 Addus.
  • 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 Addus, 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 $52.26. Based on the TTM, the Book Value Change Per Share is $3.63 per quarter. Based on the YOY, the Book Value Change Per Share is $0.96 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 Addus.

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 Eps1.110.9%1.020.8%0.800.6%0.690.6%0.450.4%
Usd Book Value Change Per Share1.431.2%3.632.9%0.960.8%1.321.1%1.140.9%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share1.431.2%3.632.9%0.960.8%1.321.1%1.140.9%
Usd Price Per Share133.03-111.33-96.04-96.77-69.05-
Price to Earnings Ratio29.91-27.53-30.52-37.71-55.35-
Price-to-Total Gains Ratio92.85-70.11-101.19-103.16-127.46-
Price to Book Ratio2.55-2.45-2.65-2.89-3.33-
Price-to-Total Gains Ratio92.85-70.11-101.19-103.16-127.46-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share123.09
Number of shares8
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share3.631.32
Usd Total Gains Per Share3.631.32
Gains per Quarter (8 shares)29.0410.54
Gains per Year (8 shares)116.1642.15
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1011610604232
2023222208474
303483380126116
404654540169158
505815700211200
606976860253242
708138020295284
809299180337326
90104510340379368
100116211500421410

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%65.01.00.098.5%
Book Value Change Per Share4.00.00.0100.0%12.00.00.0100.0%19.01.00.095.0%39.01.00.097.5%62.02.02.093.9%
Dividend per Share0.00.04.00.0%0.00.012.00.0%0.00.020.00.0%0.00.040.00.0%8.00.058.012.1%
Total Gains per Share4.00.00.0100.0%12.00.00.0100.0%19.01.00.095.0%39.01.00.097.5%62.02.02.093.9%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Addus HomeCare 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--1.4333.630-61%0.958+50%1.317+9%1.137+26%
Book Value Per Share--52.26045.512+15%36.303+44%34.206+53%22.486+132%
Current Ratio--2.1091.710+23%1.610+31%2.234-6%2.565-18%
Debt To Asset Ratio--0.1780.237-25%0.312-43%0.317-44%0.318-44%
Debt To Equity Ratio--0.2170.319-32%0.456-52%0.481-55%0.481-55%
Dividend Per Share----0%-0%-0%-0%
Eps--1.1121.015+10%0.796+40%0.692+61%0.448+148%
Free Cash Flow Per Share--2.5691.743+47%1.336+92%1.145+124%0.683+276%
Free Cash Flow To Equity Per Share--2.7321.914+43%1.347+103%1.482+84%1.280+113%
Gross Profit Margin--0.8240.913-10%1.000-18%0.983-16%0.991-17%
Intrinsic Value_10Y_max--145.465--------
Intrinsic Value_10Y_min--63.671--------
Intrinsic Value_1Y_max--7.230--------
Intrinsic Value_1Y_min--3.373--------
Intrinsic Value_3Y_max--27.323--------
Intrinsic Value_3Y_min--12.799--------
Intrinsic Value_5Y_max--54.165--------
Intrinsic Value_5Y_min--25.074--------
Market Cap2232003279.000-8%2412246293.0002018803355.750+19%1741412258.500+39%1754694754.250+37%1252004422.775+93%
Net Profit Margin--0.0700.065+7%0.056+24%0.053+31%0.043+61%
Operating Margin--0.0860.093-7%0.081+6%0.076+13%0.063+37%
Operating Ratio--0.8990.904-1%0.919-2%0.923-3%0.938-4%
Pb Ratio2.355-8%2.5462.449+4%2.653-4%2.894-12%3.330-24%
Pe Ratio27.674-8%29.90927.529+9%30.522-2%37.714-21%55.351-46%
Price Per Share123.090-8%133.030111.333+19%96.035+39%96.768+37%69.045+93%
Price To Free Cash Flow Ratio11.976-8%12.94318.045-28%20.251-36%36.387-64%14.048-8%
Price To Total Gains Ratio85.916-8%92.85470.109+32%101.189-8%103.160-10%127.457-27%
Quick Ratio--2.0291.620+25%1.502+35%2.142-5%2.425-16%
Return On Assets--0.0170.017+2%0.015+16%0.014+26%0.014+27%
Return On Equity--0.0210.023-6%0.022-3%0.020+5%0.020+6%
Total Gains Per Share--1.4333.630-61%0.958+50%1.317+9%1.137+26%
Usd Book Value--947634000.000825281499.750+15%658277750.000+44%620262849.950+53%407732574.975+132%
Usd Book Value Change Per Share--1.4333.630-61%0.958+50%1.317+9%1.137+26%
Usd Book Value Per Share--52.26045.512+15%36.303+44%34.206+53%22.486+132%
Usd Dividend Per Share----0%-0%-0%-0%
Usd Eps--1.1121.015+10%0.796+40%0.692+61%0.448+148%
Usd Free Cash Flow--46593000.00031598000.000+47%24230000.000+92%20756050.000+124%12384225.000+276%
Usd Free Cash Flow Per Share--2.5691.743+47%1.336+92%1.145+124%0.683+276%
Usd Free Cash Flow To Equity Per Share--2.7321.914+43%1.347+103%1.482+84%1.280+113%
Usd Market Cap2232003279.000-8%2412246293.0002018803355.750+19%1741412258.500+39%1754694754.250+37%1252004422.775+93%
Usd Price Per Share123.090-8%133.030111.333+19%96.035+39%96.768+37%69.045+93%
Usd Profit--20163000.00018412500.000+10%14425000.000+40%12697250.000+59%8196825.000+146%
Usd Revenue--289787000.000283451500.000+2%257337500.000+13%234600350.000+24%172868200.000+68%
Usd Total Gains Per Share--1.4333.630-61%0.958+50%1.317+9%1.137+26%
 EOD+4 -4MRQTTM+24 -10YOY+30 -45Y+29 -510Y+29 -5

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1527.674
Price to Book Ratio (EOD)Between0-12.355
Net Profit Margin (MRQ)Greater than00.070
Operating Margin (MRQ)Greater than00.086
Quick Ratio (MRQ)Greater than12.029
Current Ratio (MRQ)Greater than12.109
Debt to Asset Ratio (MRQ)Less than10.178
Debt to Equity Ratio (MRQ)Less than10.217
Return on Equity (MRQ)Greater than0.150.021
Return on Assets (MRQ)Greater than0.050.017
Total6/10 (60.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5044.431
Ma 20Greater thanMa 50123.896
Ma 50Greater thanMa 100127.311
Ma 100Greater thanMa 200127.071
OpenGreater thanClose122.980
Total2/5 (40.0%)

4. In-depth Analysis

4.1 About Addus HomeCare Corporation

Addus HomeCare Corporation, together with its subsidiaries, provides personal care services to elderly, chronically ill, disabled persons, and individuals who are at risk of hospitalization or institutionalization in the United States. The company operates through three segments: Personal Care, Hospice, and Home Health. The Personal Care segment provides non-medical assistance with activities of daily living. This segment offers services that include assistance with bathing, grooming, oral care, feeding and dressing, medication reminders, meal planning and preparation, housekeeping, and transportation services. The Hospice segment provides palliative nursing care, social work, spiritual counseling, homemaker, and bereavement counseling services for people who are terminally ill, as well as related services for their families. The Home Health segment offers skilled nursing and physical, occupational, and speech therapy for the individuals who requires assistance during an illness or after hospitalization. The company's payor clients include federal, state, and local governmental agencies; managed care organizations; commercial insurers; and private individuals. Addus HomeCare Corporation was founded in 1979 and is headquartered in Frisco, Texas.

Fundamental data was last updated by Penke on 2024-11-14 09:14:04.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
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 less efficient.
The company is less 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 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 underpriced.
Based on the earnings, the company is overpriced.
Based on how much money comes from the company's main activities, the company is underpriced.
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 Addus earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Addus to the Medical Care Facilities industry mean.
  • A Net Profit Margin of 7.0% means that $0.07 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Addus HomeCare Corporation:

  • The MRQ is 7.0%. The company is making a profit. +1
  • The TTM is 6.5%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ7.0%TTM6.5%+0.5%
TTM6.5%YOY5.6%+0.9%
TTM6.5%5Y5.3%+1.2%
5Y5.3%10Y4.3%+1.0%
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ7.0%4.5%+2.5%
TTM6.5%3.2%+3.3%
YOY5.6%2.3%+3.3%
5Y5.3%3.2%+2.1%
10Y4.3%3.5%+0.8%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Addus to the Medical Care Facilities industry mean.
  • 1.7% Return on Assets means that Addus generated $0.02 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Addus HomeCare Corporation:

  • The MRQ is 1.7%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.7%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.7%TTM1.7%+0.0%
TTM1.7%YOY1.5%+0.2%
TTM1.7%5Y1.4%+0.3%
5Y1.4%10Y1.4%+0.0%
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7%1.2%+0.5%
TTM1.7%1.1%+0.6%
YOY1.5%0.6%+0.9%
5Y1.4%1.0%+0.4%
10Y1.4%1.0%+0.4%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Addus to the Medical Care Facilities industry mean.
  • 2.1% Return on Equity means Addus generated $0.02 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Addus HomeCare Corporation:

  • The MRQ is 2.1%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.3%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.1%TTM2.3%-0.1%
TTM2.3%YOY2.2%+0.1%
TTM2.3%5Y2.0%+0.2%
5Y2.0%10Y2.0%+0.0%
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ2.1%3.1%-1.0%
TTM2.3%2.9%-0.6%
YOY2.2%1.9%+0.3%
5Y2.0%2.4%-0.4%
10Y2.0%2.6%-0.6%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Addus HomeCare Corporation.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Addus is operating .

  • Measures how much profit Addus 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 Addus to the Medical Care Facilities industry mean.
  • An Operating Margin of 8.6% means the company generated $0.09  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Addus HomeCare Corporation:

  • The MRQ is 8.6%. The company is operating less efficient.
  • The TTM is 9.3%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ8.6%TTM9.3%-0.7%
TTM9.3%YOY8.1%+1.2%
TTM9.3%5Y7.6%+1.7%
5Y7.6%10Y6.3%+1.3%
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ8.6%7.8%+0.8%
TTM9.3%6.8%+2.5%
YOY8.1%7.8%+0.3%
5Y7.6%6.9%+0.7%
10Y6.3%7.7%-1.4%
4.3.2.2. Operating Ratio

Measures how efficient Addus is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Medical Care Facilities industry mean).
  • An Operation Ratio of 0.90 means that the operating costs are $0.90 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Addus HomeCare Corporation:

  • The MRQ is 0.899. The company is less efficient in keeping operating costs low.
  • The TTM is 0.904. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.899TTM0.904-0.005
TTM0.904YOY0.919-0.015
TTM0.9045Y0.923-0.019
5Y0.92310Y0.938-0.015
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8991.036-0.137
TTM0.9041.074-0.170
YOY0.9190.995-0.076
5Y0.9231.003-0.080
10Y0.9380.983-0.045
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Addus HomeCare Corporation.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Medical Care Facilities industry mean).
  • A Current Ratio of 2.11 means the company has $2.11 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Addus HomeCare Corporation:

  • The MRQ is 2.109. The company is able to pay all its short-term debts. +1
  • The TTM is 1.710. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ2.109TTM1.710+0.398
TTM1.710YOY1.610+0.100
TTM1.7105Y2.234-0.523
5Y2.23410Y2.565-0.331
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ2.1091.238+0.871
TTM1.7101.263+0.447
YOY1.6101.319+0.291
5Y2.2341.375+0.859
10Y2.5651.426+1.139
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Addus to the Medical Care Facilities industry mean.
  • A Quick Ratio of 2.03 means the company can pay off $2.03 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Addus HomeCare Corporation:

  • The MRQ is 2.029. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 1.620. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ2.029TTM1.620+0.409
TTM1.620YOY1.502+0.118
TTM1.6205Y2.142-0.521
5Y2.14210Y2.425-0.284
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ2.0290.704+1.325
TTM1.6200.779+0.841
YOY1.5021.030+0.472
5Y2.1421.161+0.981
10Y2.4251.184+1.241
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Addus HomeCare Corporation.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Addus to Medical Care Facilities industry mean.
  • A Debt to Asset Ratio of 0.18 means that Addus assets are financed with 17.8% credit (debt) and the remaining percentage (100% - 17.8%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Addus HomeCare Corporation:

  • The MRQ is 0.178. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.237. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.178TTM0.237-0.059
TTM0.237YOY0.312-0.075
TTM0.2375Y0.317-0.080
5Y0.31710Y0.318-0.001
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1780.519-0.341
TTM0.2370.521-0.284
YOY0.3120.524-0.212
5Y0.3170.545-0.228
10Y0.3180.530-0.212
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Addus to the Medical Care Facilities industry mean.
  • A Debt to Equity ratio of 21.7% means that company has $0.22 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Addus HomeCare Corporation:

  • The MRQ is 0.217. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.319. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.217TTM0.319-0.102
TTM0.319YOY0.456-0.137
TTM0.3195Y0.481-0.162
5Y0.48110Y0.481+0.000
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2170.943-0.726
TTM0.3190.950-0.631
YOY0.4560.976-0.520
5Y0.4811.107-0.626
10Y0.4811.190-0.709
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 Addus generates.

  • Above 15 is considered overpriced but always compare Addus to the Medical Care Facilities industry mean.
  • A PE ratio of 29.91 means the investor is paying $29.91 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Addus HomeCare Corporation:

  • The EOD is 27.674. Based on the earnings, the company is overpriced. -1
  • The MRQ is 29.909. Based on the earnings, the company is overpriced. -1
  • The TTM is 27.529. Based on the earnings, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD27.674MRQ29.909-2.235
MRQ29.909TTM27.529+2.380
TTM27.529YOY30.522-2.993
TTM27.5295Y37.714-10.184
5Y37.71410Y55.351-17.638
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
EOD27.67413.670+14.004
MRQ29.90912.976+16.933
TTM27.52913.741+13.788
YOY30.52213.820+16.702
5Y37.71416.490+21.224
10Y55.35120.773+34.578
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 Addus HomeCare Corporation:

  • The EOD is 11.976. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 12.943. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 18.045. Based on how much money comes from the company's main activities, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD11.976MRQ12.943-0.967
MRQ12.943TTM18.045-5.102
TTM18.045YOY20.251-2.205
TTM18.0455Y36.387-18.342
5Y36.38710Y14.048+22.339
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
EOD11.9768.848+3.128
MRQ12.9438.926+4.017
TTM18.0456.587+11.458
YOY20.2517.236+13.015
5Y36.3876.297+30.090
10Y14.0486.683+7.365
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 Addus is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Medical Care Facilities industry mean).
  • A PB ratio of 2.55 means the investor is paying $2.55 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Addus HomeCare Corporation:

  • The EOD is 2.355. Based on the equity, the company is underpriced. +1
  • The MRQ is 2.546. Based on the equity, the company is underpriced. +1
  • The TTM is 2.449. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD2.355MRQ2.546-0.190
MRQ2.546TTM2.449+0.096
TTM2.449YOY2.653-0.204
TTM2.4495Y2.894-0.445
5Y2.89410Y3.330-0.436
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
EOD2.3551.656+0.699
MRQ2.5461.868+0.678
TTM2.4491.964+0.485
YOY2.6532.218+0.435
5Y2.8942.396+0.498
10Y3.3302.817+0.513
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 Addus HomeCare Corporation.

4.8.1. Institutions holding Addus HomeCare Corporation

Institutions are holding 101.382% of the shares of Addus HomeCare Corporation.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30BlackRock Inc15.83610.0076287158628955311.2141
2024-06-30Vanguard Group Inc7.63860.003113851091086428.5111
2024-06-30Morgan Stanley - Brokerage Accounts7.4150.006134456833591033.3027
2024-06-30Wasatch Advisors LP5.14660.5796933230626550204.3009
2024-06-30Point72 Asset Management, L.P.4.1130.226674582431560273.3579
2024-06-30Dimensional Fund Advisors, Inc.3.93890.021771425354210.7648
2024-06-30Silvercrest Asset Management Group LLC3.9120.5657093727113611.1457
2024-06-30Wellington Management Company LLP3.75220.0141680384-21525-3.0666
2024-06-30State Street Corp3.50530.0032635620181382.9374
2024-09-30Principal Financial Group Inc2.78970.03715058537540917.5189
2024-06-30WCM Investment Management2.6710.1308484341-2741-0.5627
2024-06-30Geode Capital Management, LLC2.18190.004395650295408.0686
2024-06-30Amvescap Plc.1.81620.0081329337-77232-18.996
2024-06-30Millennium Management LLC1.7450.017316418254705412.725
2024-09-30TimesSquare Capital Management, LLC1.52710.551727691564902.3999
2024-06-30Northern Trust Corp1.43050.0051259389-7594-2.8444
2024-06-30Summit Creek Advisors LLC1.3833.9886250786-17438-6.5013
2024-06-30T. Rowe Price Associates, Inc.1.27570.0032231323-85119-26.8988
2024-06-30Charles Schwab Investment Management Inc1.15070.00462086542062310.9679
2024-06-30Tributary Capital Management, LLC1.14912.00492083706090.2931
Total 74.37768.18213486982+1946679+14.4%

4.9.2. Funds holding Addus HomeCare Corporation

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31iShares Core S&P Small-Cap ETF6.28970.1682114052710920.0958
2024-09-30Vanguard Total Stock Mkt Idx Inv3.11510.00435648716270.1111
2024-09-30Wasatch Small Cap Growth Investor2.46652.75834472576609917.3416
2024-10-31iShares Russell 2000 ETF2.4480.0815443892-994-0.2234
2024-06-30Calvert US Small-Cap Strategy1.95321.440735417215289275.9599
2024-09-30Calvert Small-Cap A1.91661.62834753400
2024-09-30Vanguard Institutional Extnd Mkt Idx Tr1.49520.03312711256100.2255
2024-09-30JNL Multi-Manager Small Cap Value I1.14421.462520747500
2024-09-30T. Rowe Price Integrated US Sm Gr Eq0.92520.2564167759-4303-2.5008
2024-09-30T. Rowe Price Integrated US SmCapGrEq0.92520.2564167759-4303-2.5008
2024-08-31Fidelity Small Cap Index0.88950.0786161291-4351-2.6267
2024-09-30Tributary Small Cap Equity0.87592.2082158825410.0258
2024-09-30Wasatch Micro Cap0.87533.0935158726-19834-11.1078
2024-10-31SPDR® Portfolio S&P 600™ Sm Cap ETF0.87470.167415860312000.7624
2024-09-30Principal U.S. Small Cap Equity0.83490.84221514004710045.1582
2024-09-30Principal SmallCap R50.83490.8421514002490019.6838
2024-09-30Nationwide WCM Focused Sm Cp Instl Svc0.74236.9892134600-5400-3.8571
2024-10-31Bridge Builder Small/Mid Cap Value0.74130.196113441200
2024-09-30Tributary Small Company Instl0.72662.209413176300
2024-09-30Vanguard Tax-Managed Small Cap Adm0.70090.1745127102-2105-1.6292
Total 30.775224.89055580493+253271+4.5%

5.3. Insider Transactions

Insiders are holding 1.747% of the shares of Addus HomeCare Corporation.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-09-10Esteban LopezSELL500127.5
2024-09-04Esteban LopezSELL500130.03
2024-08-26Michael D WattenbargerSELL21917133.29
2024-06-17Roberton James StevensonSELL217116.13
2024-04-01Roberton James StevensonSELL109103.93
2024-03-04Monica RainesSELL23593.86
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
Interest Expense  2,6194963,115-3572,758-6442,114-4,346-2,232
Total Other Income Expense Net -2,619-1,997-4,6162,281-2,335695-1,6402,9751,335



5.2. Latest Balance Sheet

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

Summary
Total Assets1,152,901
Total Liabilities205,267
Total Stockholder Equity947,634
 As reported
Total Liabilities 205,267
Total Stockholder Equity+ 947,634
Total Assets = 1,152,901

Assets

Total Assets1,152,901
Total Current Assets332,814
Long-term Assets820,087
Total Current Assets
Cash And Cash Equivalents 222,852
Net Receivables 97,437
Other Current Assets 12,525
Total Current Assets  (as reported)332,814
Total Current Assets  (calculated)332,814
+/-0
Long-term Assets
Property Plant Equipment 68,251
Goodwill 663,614
Intangible Assets 86,606
Long-term Assets Other 1,616
Long-term Assets  (as reported)820,087
Long-term Assets  (calculated)820,087
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities157,818
Long-term Liabilities47,449
Total Stockholder Equity947,634
Total Current Liabilities
Short-term Debt 11,155
Accounts payable 27,726
Other Current Liabilities 118,937
Total Current Liabilities  (as reported)157,818
Total Current Liabilities  (calculated)157,818
+/-0
Long-term Liabilities
Long-term Liabilities  (as reported)47,449
Long-term Liabilities  (calculated)0
+/- 47,449
Total Stockholder Equity
Common Stock18
Retained Earnings 356,904
Other Stockholders Equity 590,712
Total Stockholder Equity (as reported)947,634
Total Stockholder Equity (calculated)947,634
+/-0
Other
Cash and Short Term Investments 222,852
Common Stock Shares Outstanding 17,065
Liabilities and Stockholders Equity 1,152,901
Net Debt -173,089
Net Working Capital 174,996
Short Long Term Debt Total 49,763



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302007-12-31
> Total Assets 
118,656
0
135,748
0
145,920
144,832
161,315
166,086
167,998
173,699
166,924
159,539
170,050
156,341
154,692
154,385
150,510
152,702
149,857
151,350
155,155
156,717
163,934
162,542
165,135
175,347
180,803
183,290
188,015
195,021
192,612
229,218
242,902
230,440
231,030
238,664
256,194
267,901
267,110
272,853
343,426
430,778
355,388
378,923
408,684
619,110
636,748
644,819
636,748
695,431
892,582
877,577
889,160
924,915
947,585
987,211
964,528
945,933
937,994
931,083
928,384
1,035,728
1,024,426
1,014,000
1,116,554
1,152,901
1,152,9011,116,5541,014,0001,024,4261,035,728928,384931,083937,994945,933964,528987,211947,585924,915889,160877,577892,582695,431636,748644,819636,748619,110408,684378,923355,388430,778343,426272,853267,110267,901256,194238,664231,030230,440242,902229,218192,612195,021188,015183,290180,803175,347165,135162,542163,934156,717155,155151,350149,857152,702150,510154,385154,692156,341170,050159,539166,924173,699167,998166,086161,315144,832145,9200135,7480118,656
   > Total Current Assets 
0
0
64,783
0
77,445
76,494
84,378
90,320
92,866
91,595
85,798
79,375
90,818
88,306
88,861
88,997
85,388
88,051
87,836
91,197
95,394
97,405
91,480
89,128
81,147
91,508
97,372
96,432
101,844
109,389
102,561
127,424
142,524
133,025
131,010
139,289
157,724
148,290
151,085
154,427
173,856
261,065
185,504
193,459
196,704
386,476
269,387
278,051
269,387
299,380
287,697
275,140
290,410
299,707
324,341
276,229
256,372
240,142
222,807
209,210
207,790
211,249
200,004
191,847
294,988
332,814
332,814294,988191,847200,004211,249207,790209,210222,807240,142256,372276,229324,341299,707290,410275,140287,697299,380269,387278,051269,387386,476196,704193,459185,504261,065173,856154,427151,085148,290157,724139,289131,010133,025142,524127,424102,561109,389101,84496,43297,37291,50881,14789,12891,48097,40595,39491,19787,83688,05185,38888,99788,86188,30690,81879,37585,79891,59592,86690,32084,37876,49477,445064,78300
       Cash And Cash Equivalents 
21
0
6,113
0
850
2,620
518
1,220
935
612
816
1,255
24,105
1,297
2,020
1,319
1,493
1,713
1,737
17,784
38,777
29,464
15,565
16,965
19,541
14,124
13,363
7,396
42,024
14,877
4,104
9,080
8,240
39,446
8,013
19,156
15,873
45,688
53,754
63,406
69,217
147,477
70,406
66,170
54,792
239,609
111,714
130,463
111,714
170,331
145,078
125,547
139,400
152,379
168,895
124,763
120,917
105,644
79,961
73,543
84,188
79,750
64,791
76,719
173,305
222,852
222,852173,30576,71964,79179,75084,18873,54379,961105,644120,917124,763168,895152,379139,400125,547145,078170,331111,714130,463111,714239,60954,79266,17070,406147,47769,21763,40653,75445,68815,87319,1568,01339,4468,2409,0804,10414,87742,0247,39613,36314,12419,54116,96515,56529,46438,77717,7841,7371,7131,4931,3192,0201,29724,1051,2558166129351,2205182,62085006,113021
       Net Receivables 
0
0
49,697
0
63,341
62,506
71,223
76,512
76,695
75,805
70,954
64,845
51,285
69,918
72,368
73,836
69,141
71,400
71,303
60,640
45,136
56,047
61,354
59,042
48,725
62,121
68,333
74,370
47,063
78,395
84,959
105,771
121,124
80,454
116,999
116,783
137,967
96,927
88,952
84,990
99,140
106,653
108,000
120,143
132,764
138,045
153,236
143,349
153,236
118,623
132,650
138,806
138,270
133,814
136,955
142,214
124,554
126,253
125,501
125,441
104,252
121,112
116,076
105,426
109,818
97,437
97,437109,818105,426116,076121,112104,252125,441125,501126,253124,554142,214136,955133,814138,270138,806132,650118,623153,236143,349153,236138,045132,764120,143108,000106,65399,14084,99088,95296,927137,967116,783116,99980,454121,124105,77184,95978,39547,06374,37068,33362,12148,72559,04261,35456,04745,13660,64071,30371,40069,14173,83672,36869,91851,28564,84570,95475,80576,69576,51271,22362,50663,341049,69700
       Inventory 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7,503
7,258
10,061
10,909
8,326
8,326
8,326
8,326
8,508
8,508
8,508
8,508
8,640
8,640
8,640
8,640
0
1,530
0
3,957
0
2,230
2,939
0
0
0
0
0
0
0
2,040
0
0
0
0
0
0
2,070
0
0
0
0
0
0
0
7,980
0
0
007,98000000002,0700000002,04000000002,9392,23003,95701,53008,6408,6408,6408,6408,5088,5088,5088,5088,3268,3268,3268,32610,90910,0617,2587,503000000000000000000
   > Long-term Assets 
0
0
70,965
0
68,475
68,338
76,937
75,766
75,132
82,104
81,126
80,164
79,232
68,035
65,831
65,388
65,122
64,651
62,021
60,153
59,761
59,312
72,454
73,414
83,988
83,839
83,431
86,858
86,171
85,632
90,051
101,794
100,378
97,415
100,020
99,375
98,470
119,611
116,025
118,426
169,570
169,713
169,884
185,464
211,980
232,634
367,361
352,977
367,361
396,051
604,885
602,437
598,750
625,208
623,244
710,982
708,156
705,791
715,187
721,873
720,594
824,479
824,422
822,153
821,566
820,087
820,087821,566822,153824,422824,479720,594721,873715,187705,791708,156710,982623,244625,208598,750602,437604,885396,051367,361352,977367,361232,634211,980185,464169,884169,713169,570118,426116,025119,61198,47099,375100,02097,415100,378101,79490,05185,63286,17186,85883,43183,83983,98873,41472,45459,31259,76160,15362,02164,65165,12265,38865,83168,03579,23280,16481,12682,10475,13275,76676,93768,33868,475070,96500
       Property Plant Equipment 
3,941
0
3,421
0
3,184
3,064
3,133
3,013
3,053
3,151
2,923
2,724
2,576
2,482
2,490
2,563
2,813
2,852
2,489
2,476
2,502
2,471
2,634
3,897
6,958
7,646
7,695
8,075
8,062
8,187
8,619
7,683
7,634
5,993
6,648
7,049
7,191
7,494
7,489
7,384
8,398
9,453
10,658
27,534
29,688
29,499
12,156
34,494
33,267
55,147
57,740
57,647
55,899
55,038
54,531
60,596
58,940
57,931
60,162
67,297
68,079
67,699
69,444
68,571
67,526
68,251
68,25167,52668,57169,44467,69968,07967,29760,16257,93158,94060,59654,53155,03855,89957,64757,74055,14733,26734,49412,15629,49929,68827,53410,6589,4538,3987,3847,4897,4947,1917,0496,6485,9937,6347,6838,6198,1878,0628,0757,6957,6466,9583,8972,6342,4712,5022,4762,4892,8522,8132,5632,4902,4822,5762,7242,9233,1513,0533,0133,1333,0643,18403,42103,941
       Goodwill 
44,097
0
47,926
0
48,216
48,186
59,482
59,481
59,613
63,702
63,930
63,891
63,851
50,735
50,695
50,655
50,615
50,576
50,536
50,496
50,456
50,416
60,026
59,986
64,324
64,237
64,220
66,088
66,002
65,962
68,844
73,931
73,891
73,851
73,906
73,906
73,906
91,821
90,339
93,090
133,082
134,063
135,442
135,399
145,812
162,016
275,368
275,364
275,368
286,552
469,072
469,036
469,476
497,919
504,392
574,086
574,752
575,205
582,837
583,972
583,656
662,981
662,995
663,391
663,851
663,614
663,614663,851663,391662,995662,981583,656583,972582,837575,205574,752574,086504,392497,919469,476469,036469,072286,552275,368275,364275,368162,016145,812135,399135,442134,063133,08293,09090,33991,82173,90673,90673,90673,85173,89173,93168,84465,96266,00266,08864,22064,23764,32459,98660,02650,41650,45650,49650,53650,57650,61550,65550,69550,73563,85163,89163,93063,70259,61359,48159,48248,18648,216047,926044,097
       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
900
0
0
0
900
0
0
0
900
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000000090000090000090000000000000000000000000000
       Intangible Assets 
63,158
0
17,035
0
15,059
14,070
13,082
12,347
11,611
14,423
13,570
12,882
12,193
8,592
8,044
7,625
7,206
6,787
6,370
6,030
5,691
5,352
8,762
8,538
11,753
11,043
10,347
11,540
10,946
10,179
10,351
19,280
17,953
16,671
15,413
14,367
13,320
16,243
16,596
16,480
28,090
26,197
23,784
22,531
36,480
41,119
57,079
55,304
57,079
52,873
71,549
69,395
67,247
66,332
64,321
76,300
74,464
72,655
72,188
70,604
68,859
93,799
91,983
90,191
88,398
86,606
86,60688,39890,19191,98393,79968,85970,60472,18872,65574,46476,30064,32166,33267,24769,39571,54952,87357,07955,30457,07941,11936,48022,53123,78426,19728,09016,48016,59616,24313,32014,36715,41316,67117,95319,28010,35110,17910,94611,54010,34711,04311,7538,5388,7625,3525,6916,0306,3706,7877,2067,6258,0448,59212,19312,88213,57014,42311,61112,34713,08214,07015,059017,035063,158
       Long-term Assets Other 
0
0
1,360
0
1,006
2,111
731
737
667
764
703
667
612
560
513
456
399
347
298
-7,007
-7,046
-7,085
132
-8,233
-8,273
-8,313
269
-8,253
-8,247
-8,104
1,337
-8,640
-8,640
-8,640
93,372
92,326
91,279
112,117
108,536
111,042
161,172
160,260
159,226
16,691
18,260
17,972
355,205
352,977
21,111
35,842
6,524
583,115
580,042
606,594
604,761
691,909
-708,156
-705,791
-715,187
-721,873
-720,594
-824,479
0
0
1,791
1,616
1,6161,79100-824,479-720,594-721,873-715,187-705,791-708,156691,909604,761606,594580,042583,1156,52435,84221,111352,977355,20517,97218,26016,691159,226160,260161,172111,042108,536112,11791,27992,32693,372-8,640-8,640-8,6401,337-8,104-8,247-8,253269-8,313-8,273-8,233132-7,085-7,046-7,0072983473994565135606126677037646677377312,1111,00601,36000
       Deferred Long Term Asset Charges 
0
0
0
0
0
0
0
0
0
0
0
0
0
5,666
4,089
4,089
4,089
4,089
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000000000000000000000000004,0894,0894,0894,0895,6660000000000000
> Total Liabilities 
84,106
0
101,173
0
110,193
108,100
80,748
84,098
84,290
87,203
78,833
70,547
79,628
74,872
68,251
67,248
61,836
62,092
55,440
43,567
44,887
43,896
50,078
45,995
45,651
52,395
52,847
52,673
53,589
57,331
50,886
86,828
94,584
79,979
72,102
74,096
88,058
95,631
92,030
92,032
157,067
162,968
79,855
97,295
119,343
149,122
161,156
158,011
161,156
187,831
373,906
347,667
345,105
366,864
373,241
401,433
364,751
331,096
304,454
282,197
262,033
351,394
317,732
288,857
194,899
205,267
205,267194,899288,857317,732351,394262,033282,197304,454331,096364,751401,433373,241366,864345,105347,667373,906187,831161,156158,011161,156149,122119,34397,29579,855162,968157,06792,03292,03095,63188,05874,09672,10279,97994,58486,82850,88657,33153,58952,67352,84752,39545,65145,99550,07843,89644,88743,56755,44062,09261,83667,24868,25174,87279,62870,54778,83387,20384,29084,09880,748108,100110,1930101,173084,106
   > Total Current Liabilities 
29,498
0
35,876
0
44,412
45,656
38,897
39,279
39,471
41,948
37,132
40,211
45,039
46,470
43,293
40,498
39,836
41,592
39,190
40,470
41,790
40,799
46,637
42,554
42,210
46,028
43,205
43,283
45,104
49,337
42,189
48,943
47,591
50,441
49,620
52,219
47,072
55,259
52,170
51,382
56,336
62,338
61,504
67,384
69,324
76,286
87,528
84,606
87,528
93,743
143,901
118,088
116,944
112,533
117,689
104,357
128,004
128,188
131,146
124,659
133,902
139,639
145,117
141,591
147,532
157,818
157,818147,532141,591145,117139,639133,902124,659131,146128,188128,004104,357117,689112,533116,944118,088143,90193,74387,52884,60687,52876,28669,32467,38461,50462,33856,33651,38252,17055,25947,07252,21949,62050,44147,59148,94342,18949,33745,10443,28343,20546,02842,21042,55446,63740,79941,79040,47039,19041,59239,83640,49843,29346,47045,03940,21137,13241,94839,47139,27938,89745,65644,412035,876029,498
       Short-term Debt 
0
0
7,101
0
10,139
10,223
7,388
3,768
4,737
6,369
5,158
5,582
6,000
6,250
6,569
5,152
3,527
1,902
208
5,496
5,470
3,239
1,868
2,132
2,497
978
986
993
1,091
1,100
1,109
2,217
2,286
2,244
2,531
2,551
3,052
3,407
3,099
2,761
2,494
2,318
62
5,154
955
970
728
956
7,962
2,095
971
972
973
9,713
9,774
10,766
10,702
10,866
10,801
11,099
11,334
11,434
11,339
11,307
11,224
11,155
11,15511,22411,30711,33911,43411,33411,09910,80110,86610,70210,7669,7749,7139739729712,0957,9629567289709555,154622,3182,4942,7613,0993,4073,0522,5512,5312,2442,2862,2171,1091,1001,0919939869782,4972,1321,8683,2395,4705,4962081,9023,5275,1526,5696,2506,0005,5825,1586,3694,7373,7687,38810,22310,13907,10100
       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
3,663
0
0
0
1,109
0
2,286
2,244
2,531
2,551
44,038
3,407
3,099
2,130
2,201
2,204
62
5,154
955
970
728
956
948
2,095
971
972
973
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000009739729712,0959489567289709555,154622,2042,2012,1303,0993,40744,0382,5512,5312,2442,28601,1090003,66300000000000000000000000000
       Accounts payable 
2,599
0
3,879
0
3,381
3,887
3,763
4,486
5,411
4,600
3,304
3,524
5,246
4,661
5,266
3,720
4,929
4,589
4,117
4,818
5,415
4,379
4,633
3,715
4,769
3,613
3,951
2,995
3,507
4,869
4,748
4,275
4,590
4,268
4,486
5,453
3,430
4,910
4,271
6,468
7,094
6,737
12,238
11,506
13,230
14,741
86,800
83,650
19,641
17,270
23,705
23,459
23,942
23,167
19,358
21,004
21,346
19,545
22,092
21,758
20,699
21,375
26,183
22,022
20,188
27,726
27,72620,18822,02226,18321,37520,69921,75822,09219,54521,34621,00419,35823,16723,94223,45923,70517,27019,64183,65086,80014,74113,23011,50612,2386,7377,0946,4684,2714,9103,4305,4534,4864,2684,5904,2754,7484,8693,5072,9953,9513,6134,7693,7154,6334,3795,4154,8184,1174,5894,9293,7205,2664,6615,2463,5243,3044,6005,4114,4863,7633,8873,38103,87902,599
       Other Current Liabilities 
17,654
0
22,721
0
28,859
29,675
25,557
28,584
26,913
28,871
26,529
28,621
31,465
33,241
29,313
29,410
29,286
33,081
32,717
30,139
30,895
33,162
40,077
36,702
34,941
41,434
1,000
1,000
920
1,250
1,250
1,250
39,625
392
40,382
3,253
39,297
45,539
43,046
40,844
847
847
48,435
5,154
48,118
52,966
0
0
58,082
57,873
87,138
20,368
8,094
7,674
4,173
66,721
90,552
92,921
93,780
88,909
99,733
105,060
80,194
97,547
82,932
118,937
118,93782,93297,54780,194105,06099,73388,90993,78092,92190,55266,7214,1737,6748,09420,36887,13857,87358,0820052,96648,1185,15448,43584784740,84443,04645,53939,2973,25340,38239239,6251,2501,2501,2509201,0001,00041,43434,94136,70240,07733,16230,89530,13932,71733,08129,28629,41029,31333,24131,46528,62126,52928,87126,91328,58425,55729,67528,859022,721017,654
   > Long-term Liabilities 
0
0
65,297
0
65,781
62,444
41,851
44,819
44,819
45,255
41,701
30,336
34,589
28,402
24,958
26,750
22,000
20,500
16,250
3,097
3,097
3,097
3,441
3,441
3,441
6,367
9,642
9,390
8,485
7,994
8,697
37,885
46,993
29,538
22,482
21,877
40,986
40,372
39,860
40,650
100,731
100,630
18,351
29,911
50,019
72,836
73,628
73,405
73,628
94,088
230,005
229,579
228,161
254,331
255,552
297,076
236,747
202,908
173,308
157,538
128,131
211,755
172,615
147,266
47,367
47,449
47,44947,367147,266172,615211,755128,131157,538173,308202,908236,747297,076255,552254,331228,161229,579230,00594,08873,62873,40573,62872,83650,01929,91118,351100,630100,73140,65039,86040,37240,98621,87722,48229,53846,99337,8858,6977,9948,4859,3909,6426,3673,4413,4413,4413,0973,0973,09716,25020,50022,00026,75024,95828,40234,58930,33641,70145,25544,81944,81941,85162,44465,781065,29700
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
34,027
28,402
24,958
26,750
22,000
20,500
16,250
0
0
0
0
0
0
2,926
2,677
2,425
2,440
2,162
1,882
31,070
40,178
22,723
22,482
21,877
40,986
40,372
39,860
39,396
99,358
98,891
17,222
17,375
36,231
59,248
59,164
59,112
59,048
59,561
193,901
193,839
193,714
220,707
220,912
256,127
196,342
163,557
0
108,487
0
0
0
0
0
0
000000108,4870163,557196,342256,127220,912220,707193,714193,839193,90159,56159,04859,11259,16459,24836,23117,37517,22298,89199,35839,39639,86040,37240,98621,87722,48222,72340,17831,0701,8822,1622,4402,4252,6772,92600000016,25020,50022,00026,75024,95828,40234,027000000000000
       Deferred Long Term Asset Charges 
0
0
0
0
0
0
0
0
0
0
0
0
0
5,666
4,089
4,089
4,089
4,089
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000000000000000000000000004,0894,0894,0894,0895,6660000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
1,103
1,112
1,122
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,120
1,120
200
0
0
0
0
0
0
0
0
0
446
1,254
1,373
1,739
1,129
857
859
1,029
163
655
655
550
588
117
108
115
1,781
0
2,062
2,183
6,057
0
0
0
0
0
0
0
00000006,0572,1832,06201,7811151081175885506556551631,0298598571,1291,7391,3731,2544460000000002001,1201,120000000000000001,1221,1121,103000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,097
3,097
3,097
3,441
3,441
3,441
3,441
5,845
5,845
5,845
5,832
6,815
6,815
6,815
6,815
0
0
0
0
0
0
946
1,098
494
615
617
866
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000008666176154941,0989460000006,8156,8156,8156,8155,8325,8455,8455,8453,4413,4413,4413,4413,0973,0973,0970000000000000000000
> Total Stockholder Equity
34,550
0
34,575
0
35,727
36,732
80,567
81,988
83,708
86,496
88,091
88,992
90,422
81,469
86,441
87,137
88,674
90,610
94,417
107,783
110,268
112,821
113,856
116,547
119,484
122,952
127,956
130,617
134,426
137,690
141,726
142,390
148,318
150,461
158,928
164,568
168,136
172,270
175,080
180,821
186,359
267,810
275,533
281,628
289,341
469,988
475,592
486,808
475,592
507,600
518,676
529,910
544,055
558,051
574,344
585,778
599,777
614,837
633,540
648,886
666,351
684,334
706,694
725,143
921,655
947,634
947,634921,655725,143706,694684,334666,351648,886633,540614,837599,777585,778574,344558,051544,055529,910518,676507,600475,592486,808475,592469,988289,341281,628275,533267,810186,359180,821175,080172,270168,136164,568158,928150,461148,318142,390141,726137,690134,426130,617127,956122,952119,484116,547113,856112,821110,268107,78394,41790,61088,67487,13786,44181,46990,42288,99288,09186,49683,70881,98880,56736,73235,727034,575034,550
   Common Stock
1
0
1
0
1
1
10
11
11
11
11
11
11
11
11
11
11
12
11
11
11
11
11
11
11
11
11
11
11
11
11
11
12
12
12
12
12
12
12
12
12
13
13
13
13
15
15
16
15
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
18
18
181816161616161616161616161616161615161515131313131212121212121212121111111111111111111111111111121111111111111111111110110101
   Retained Earnings Total Equity
0
0
0
0
0
0
0
0
0
0
0
0
8,160
-889
3,993
4,622
6,086
7,883
11,628
24,889
27,321
29,888
30,773
33,127
35,856
39,093
43,016
45,178
48,431
51,318
54,639
54,796
57,396
59,095
66,663
70,922
73,622
77,029
79,105
83,963
88,260
91,806
97,837
102,699
108,217
113,084
116,032
124,690
131,597
140,716
149,165
158,059
169,656
181,233
194,291
202,761
214,011
225,554
0
252,991
0
0
0
0
0
0
000000252,9910225,554214,011202,761194,291181,233169,656158,059149,165140,716131,597124,690116,032113,084108,217102,69997,83791,80688,26083,96379,10577,02973,62270,92266,66359,09557,39654,79654,63951,31848,43145,17843,01639,09335,85633,12730,77329,88827,32124,88911,6287,8836,0864,6223,993-8898,160000000000000
   Accumulated Other Comprehensive Income 00000000000000000-10,0270-10,027000-6,10100-4,843-4,843000-10,173000-9,15200-7,453-7,453000-6,540000-5,31700-4,891-4,89100-4,057-4,05700-3,154-3,154000-2,20700
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
82,251
82,347
82,437
82,504
82,577
82,715
82,778
82,883
82,936
82,922
83,072
83,409
83,617
83,848
84,929
85,428
85,984
86,396
87,076
87,583
90,910
91,354
92,253
93,634
94,502
95,229
95,963
96,846
98,087
175,991
177,683
178,916
181,111
356,889
359,545
362,102
363,248
366,868
369,495
371,835
374,383
376,802
380,037
383,001
385,750
389,267
0
395,879
0
0
0
0
0
0
000000395,8790389,267385,750383,001380,037376,802374,383371,835369,495366,868363,248362,102359,545356,889181,111178,916177,683175,99198,08796,84695,96395,22994,50293,63492,25391,35490,91087,58387,07686,39685,98485,42884,92983,84883,61783,40983,07282,92282,93682,88382,77882,71582,57782,50482,43782,34782,251000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
-5,586
0
-9,937
-11,022
83,765
80,673
80,739
82,048
86,163
82,154
82,251
82,347
87,328
82,504
82,577
82,715
88,095
82,883
82,936
82,922
89,612
83,409
83,617
83,848
92,382
85,428
85,984
86,361
96,228
87,583
90,910
91,354
102,426
93,634
94,502
95,229
100,806
96,846
98,087
175,991
183,784
178,916
181,111
356,889
0
0
369,572
366,868
369,495
371,835
374,383
376,802
380,037
383,001
385,750
389,267
393,208
395,879
398,492
401,064
403,846
406,465
584,896
590,712
590,712584,896406,465403,846401,064398,492395,879393,208389,267385,750383,001380,037376,802374,383371,835369,495366,868369,57200356,889181,111178,916183,784175,99198,08796,846100,80695,22994,50293,634102,42691,35490,91087,58396,22886,36185,98485,42892,38283,84883,61783,40989,61282,92282,93682,88388,09582,71582,57782,50487,32882,34782,25182,15486,16382,04880,73980,67383,765-11,022-9,9370-5,58600



5.4. Balance Sheets

Currency in USD. All numbers in thousands.