Armada Hflr Pr
Buy, Hold or Sell?
Let's analyze Armada Hflr Pr together
I guess you are interested in Armada Hflr Pr. 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 Armada Hflr Pr. 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 Armada Hflr Pr
I send you an email if I find something interesting about Armada Hflr Pr.
1. Quick Overview
1.1. Quick analysis of Armada Hflr Pr (30 sec.)
1.2. What can you expect buying and holding a share of Armada Hflr Pr? (30 sec.)
How much money do you get?
What is your share worth?
+ What do you gain per year?
2. Detailed Analysis
2.1. Valuation of Armada Hflr Pr (5 min.)
2.2. Growth of Armada Hflr Pr (5 min.)
Is Armada Hflr Pr growing?
Current year | Previous year | Grow | Grow % | |
---|---|---|---|---|
How rich? | $881.4m | $881.5m | -$61.8m | -7.5% |
How much money is Armada Hflr Pr making?
Current year | Previous year | Grow | Grow % | |
---|---|---|---|---|
Making money | -$754.5k | $7.3m | -$8.1m | -1,076.0% |
Net Profit Margin | -0.4% | 4.7% | - | - |
How much money comes from the company's main activities?
2.3. Financial Health of Armada Hflr Pr (5 min.)
3. Summary and Key Metrics
3.1. What can you expect buying and holding a share of Armada Hflr Pr?
Welcome investor! Armada Hflr Pr's management wants to use your money to grow the business. In return you get a share of Armada Hflr Pr.
First you should know what it really means to hold a share of Armada Hflr Pr. And how you can make/lose money.
Speculation
The Price per Share of Armada Hflr Pr is $11.08. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.
If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:
- The fundamentals: the financial health trends of Armada Hflr Pr.
- 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 Armada Hflr Pr, 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 $9.90. Based on the TTM, the Book Value Change Per Share is $0.05 per quarter. Based on the YOY, the Book Value Change Per Share is $-0.16 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 $0.23 per quarter.
How much money are you going to get?
MRQ | TTM | YOY | 5Y | 10Y | ||||||
---|---|---|---|---|---|---|---|---|---|---|
$ | % of Price per Share | $ | % of Price per Share | $ | % of Price per Share | $ | % of Price per Share | $ | % of Price per Share | |
Usd Eps | -0.06 | -0.5% | -0.01 | -0.1% | 0.07 | 0.6% | 0.08 | 0.7% | 0.07 | 0.7% |
Usd Book Value Change Per Share | 1.03 | 9.3% | 0.05 | 0.5% | -0.16 | -1.4% | 0.10 | 0.9% | 0.20 | 1.8% |
Usd Dividend Per Share | 0.24 | 2.1% | 0.23 | 2.1% | 0.22 | 2.0% | 0.20 | 1.8% | 0.16 | 1.5% |
Usd Total Gains Per Share | 1.27 | 11.5% | 0.29 | 2.6% | 0.07 | 0.6% | 0.30 | 2.7% | 0.36 | 3.3% |
Usd Price Per Share | 10.83 | - | 11.17 | - | 11.31 | - | 12.08 | - | 12.73 | - |
Price to Earnings Ratio | -47.86 | - | 7.11 | - | 64.45 | - | 87.21 | - | 73.67 | - |
Price-to-Total Gains Ratio | 8.52 | - | 63.10 | - | 49.22 | - | 179.79 | - | 160.03 | - |
Price to Book Ratio | 1.09 | - | 1.21 | - | 1.14 | - | 1.28 | - | 2.26 | - |
Price-to-Total Gains Ratio | 8.52 | - | 63.10 | - | 49.22 | - | 179.79 | - | 160.03 | - |
When do you get the money?
Usd Investment | |
---|---|
Usd Price Per Share | 11.08 |
Number of shares | 90 |
Gains per Quarter | Trailing 12 Months | 5 Year |
---|---|---|
Usd Dividend Per Share | 0.23 | 0.20 |
Usd Book Value Change Per Share | 0.05 | 0.10 |
Usd Total Gains Per Share | 0.29 | 0.30 |
Gains per Quarter (90 shares) | 25.73 | 26.60 |
Gains per Year (90 shares) | 102.92 | 106.40 |
Years | Return on Investment (TTM) | Return on Investment (5Y) | ||||
---|---|---|---|---|---|---|
Dividend | Book Value gain | Total gains | Dividend | Book Value gain | Total gains | |
Broker costs | - | - | -10 | - | - | -10 |
1 | 84 | 19 | 93 | 72 | 34 | 96 |
2 | 168 | 38 | 196 | 144 | 69 | 202 |
3 | 252 | 56 | 299 | 216 | 103 | 308 |
4 | 337 | 75 | 402 | 288 | 138 | 414 |
5 | 421 | 94 | 505 | 360 | 172 | 520 |
6 | 505 | 113 | 608 | 432 | 206 | 626 |
7 | 589 | 131 | 711 | 504 | 241 | 732 |
8 | 673 | 150 | 814 | 576 | 275 | 838 |
9 | 757 | 169 | 917 | 648 | 310 | 944 |
10 | 841 | 188 | 1020 | 720 | 344 | 1050 |
How sure are you?
Based on the past periods, how sure are you to get value out of your investment.
Linear %
Trailing 12 Months | 3Y | 5 Year | 10 Year | ALLTIME | ||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
% | % | % | % | % | ||||||||||||||||
Earnings Per Share | 2.0 | 2.0 | 0.0 | 50.0% | 10.0 | 2.0 | 0.0 | 83.3% | 18.0 | 2.0 | 0.0 | 90.0% | 38.0 | 2.0 | 0.0 | 95.0% | 49.0 | 3.0 | 0.0 | 94.2% |
Book Value Change Per Share | 1.0 | 3.0 | 0.0 | 25.0% | 3.0 | 9.0 | 0.0 | 25.0% | 9.0 | 11.0 | 0.0 | 45.0% | 24.0 | 16.0 | 0.0 | 60.0% | 27.0 | 23.0 | 2.0 | 51.9% |
Dividend per Share | 4.0 | 0.0 | 0.0 | 100.0% | 12.0 | 0.0 | 0.0 | 100.0% | 20.0 | 0.0 | 0.0 | 100.0% | 40.0 | 0.0 | 0.0 | 100.0% | 49.0 | 0.0 | 3.0 | 94.2% |
Total Gains per Share | 3.0 | 1.0 | 0.0 | 75.0% | 9.0 | 3.0 | 0.0 | 75.0% | 17.0 | 3.0 | 0.0 | 85.0% | 37.0 | 3.0 | 0.0 | 92.5% | 45.0 | 5.0 | 2.0 | 86.5% |
3.2. Key Performance Indicators
The key performance indicators of Armada Hflr Pr compared to the Most Recent Quarter (MRQ).
End of day | +/- | Most Recent Quarter | Trailing 12 Months | +/- | Year-Over-Year | +/- | 5 Year | +/- | 10 Year | +/- | |
---|---|---|---|---|---|---|---|---|---|---|---|
Book Value Change Per Share | - | - | 1.034 | 0.052 | +1882% | -0.155 | +115% | 0.096 | +982% | 0.196 | +426% |
Book Value Per Share | - | - | 9.899 | 9.232 | +7% | 9.911 | 0% | 9.467 | +5% | 7.011 | +41% |
Current Ratio | - | - | 1.867 | 1.338 | +40% | 1.935 | -4% | 2.668 | -30% | 2.521 | -26% |
Debt To Asset Ratio | - | - | 0.656 | 0.681 | -4% | 0.627 | +5% | 0.629 | +4% | 0.642 | +2% |
Debt To Equity Ratio | - | - | 2.530 | 2.978 | -15% | 1.690 | +50% | 1.888 | +34% | 3.262 | -22% |
Dividend Per Share | - | - | 0.238 | 0.234 | +2% | 0.223 | +6% | 0.200 | +19% | 0.164 | +45% |
Eps | - | - | -0.057 | -0.009 | -85% | 0.067 | -185% | 0.078 | -173% | 0.073 | -178% |
Free Cash Flow Per Share | - | - | 0.446 | 0.288 | +55% | 0.328 | +36% | 0.291 | +53% | 0.228 | +96% |
Free Cash Flow To Equity Per Share | - | - | 0.560 | 0.379 | +48% | 0.571 | -2% | 0.266 | +110% | 0.424 | +32% |
Gross Profit Margin | - | - | 1.000 | 1.000 | 0% | 1.000 | 0% | 1.000 | 0% | 1.000 | 0% |
Intrinsic Value_10Y_max | - | - | 15.074 | - | - | - | - | - | - | - | - |
Intrinsic Value_10Y_min | - | - | 10.940 | - | - | - | - | - | - | - | - |
Intrinsic Value_1Y_max | - | - | 1.227 | - | - | - | - | - | - | - | - |
Intrinsic Value_1Y_min | - | - | 0.949 | - | - | - | - | - | - | - | - |
Intrinsic Value_3Y_max | - | - | 3.902 | - | - | - | - | - | - | - | - |
Intrinsic Value_3Y_min | - | - | 2.996 | - | - | - | - | - | - | - | - |
Intrinsic Value_5Y_max | - | - | 6.838 | - | - | - | - | - | - | - | - |
Intrinsic Value_5Y_min | - | - | 5.185 | - | - | - | - | - | - | - | - |
Market Cap | 883006151.680 | -9% | 964443047.790 | 991831014.970 | -3% | 1005716766.665 | -4% | 1016067211.471 | -5% | 1041025044.584 | -7% |
Net Profit Margin | - | - | -0.027 | -0.004 | -84% | 0.047 | -157% | 0.089 | -130% | 0.102 | -126% |
Operating Margin | - | - | 0.077 | 0.094 | -18% | 0.174 | -56% | 0.168 | -54% | 0.170 | -55% |
Operating Ratio | - | - | 0.867 | 0.919 | -6% | 0.867 | 0% | 0.874 | -1% | 0.873 | -1% |
Pb Ratio | 1.119 | +2% | 1.094 | 1.213 | -10% | 1.141 | -4% | 1.284 | -15% | 2.262 | -52% |
Pe Ratio | -48.963 | -2% | -47.858 | 7.105 | -774% | 64.449 | -174% | 87.212 | -155% | 73.666 | -165% |
Price Per Share | 11.080 | +2% | 10.830 | 11.173 | -3% | 11.308 | -4% | 12.082 | -10% | 12.729 | -15% |
Price To Free Cash Flow Ratio | 6.205 | +2% | 6.065 | 12.910 | -53% | 10.547 | -42% | 12.602 | -52% | 4.434 | +37% |
Price To Total Gains Ratio | 8.713 | +2% | 8.516 | 63.105 | -87% | 49.220 | -83% | 179.787 | -95% | 160.028 | -95% |
Quick Ratio | - | - | 1.856 | 1.091 | +70% | 2.197 | -16% | 3.206 | -42% | 2.743 | -32% |
Return On Assets | - | - | -0.002 | 0.000 | -84% | 0.003 | -163% | 0.004 | -146% | 0.006 | -133% |
Return On Equity | - | - | -0.008 | -0.001 | -87% | 0.008 | -191% | 0.011 | -169% | 0.025 | -130% |
Total Gains Per Share | - | - | 1.272 | 0.286 | +345% | 0.068 | +1776% | 0.296 | +330% | 0.361 | +252% |
Usd Book Value | - | - | 881492000.000 | 819688250.000 | +8% | 881545500.000 | 0% | 799618600.000 | +10% | 581294500.000 | +52% |
Usd Book Value Change Per Share | - | - | 1.034 | 0.052 | +1882% | -0.155 | +115% | 0.096 | +982% | 0.196 | +426% |
Usd Book Value Per Share | - | - | 9.899 | 9.232 | +7% | 9.911 | 0% | 9.467 | +5% | 7.011 | +41% |
Usd Dividend Per Share | - | - | 0.238 | 0.234 | +2% | 0.223 | +6% | 0.200 | +19% | 0.164 | +45% |
Usd Eps | - | - | -0.057 | -0.009 | -85% | 0.067 | -185% | 0.078 | -173% | 0.073 | -178% |
Usd Free Cash Flow | - | - | 39753000.000 | 25572000.000 | +55% | 29220250.000 | +36% | 24549250.000 | +62% | 18838575.000 | +111% |
Usd Free Cash Flow Per Share | - | - | 0.446 | 0.288 | +55% | 0.328 | +36% | 0.291 | +53% | 0.228 | +96% |
Usd Free Cash Flow To Equity Per Share | - | - | 0.560 | 0.379 | +48% | 0.571 | -2% | 0.266 | +110% | 0.424 | +32% |
Usd Market Cap | 883006151.680 | -9% | 964443047.790 | 991831014.970 | -3% | 1005716766.665 | -4% | 1016067211.471 | -5% | 1041025044.584 | -7% |
Usd Price Per Share | 11.080 | +2% | 10.830 | 11.173 | -3% | 11.308 | -4% | 12.082 | -10% | 12.729 | -15% |
Usd Profit | - | - | -5038000.000 | -754500.000 | -85% | 7363750.000 | -168% | 8848450.000 | -157% | 7871675.000 | -164% |
Usd Revenue | - | - | 187652000.000 | 189315000.000 | -1% | 156932250.000 | +20% | 121841050.000 | +54% | 91723500.000 | +105% |
Usd Total Gains Per Share | - | - | 1.272 | 0.286 | +345% | 0.068 | +1776% | 0.296 | +330% | 0.361 | +252% |
EOD | +3 -5 | MRQ | TTM | +23 -12 | YOY | +15 -20 | 5Y | +20 -15 | 10Y | +20 -15 |
3.3 Fundamental Score
Penke's Stock Scanner
Indicator | Condition | Value | ||
---|---|---|---|---|
Price to Earnings Ratio (EOD) | Between | 0-15 | -48.963 | |
Price to Book Ratio (EOD) | Between | 0-1 | 1.119 | |
Net Profit Margin (MRQ) | Greater than | 0 | -0.027 | |
Operating Margin (MRQ) | Greater than | 0 | 0.077 | |
Quick Ratio (MRQ) | Greater than | 1 | 1.856 | |
Current Ratio (MRQ) | Greater than | 1 | 1.867 | |
Debt to Asset Ratio (MRQ) | Less than | 1 | 0.656 | |
Debt to Equity Ratio (MRQ) | Less than | 1 | 2.530 | |
Return on Equity (MRQ) | Greater than | 0.15 | -0.008 | |
Return on Assets (MRQ) | Greater than | 0.05 | -0.002 | |
Total | 4/10 (40.0%) |
3.4 Technical Score
Penke's Symbol Scanner
Indicator | Condition | Value | ||
---|---|---|---|---|
Rsi | Greater than | 50 | 48.965 | |
Ma 20 | Greater than | Ma 50 | 11.042 | |
Ma 50 | Greater than | Ma 100 | 11.041 | |
Ma 100 | Greater than | Ma 200 | 11.330 | |
Open | Greater than | Close | 11.050 | |
Total | 2/5 (40.0%) |
4. In-depth Analysis
4.1 About Armada Hflr Pr
- https://www.armadahoffler.com
- 164
- 222 Central Park Avenue, Virginia Beach, VA, United States, 23462-3039
Google Maps Bing Maps
Armada Hoffler Properties, Inc. (the Company) is a vertically integrated, self-managed real estate investment trust (REIT) with over four decades of experience developing, building, acquiring, and managing high-quality retail, office, and multifamily properties located primarily in the Mid-Atlantic and Southeastern United States. In addition to the ownership of the Company's operating property portfolio, the Company develops and builds properties for its own account and through joint ventures between the Company and unaffiliated partners and also invests in development projects through real estate financing arrangements. The Company also provides general construction and development services to third-party clients. The Company's construction and development experience includes mid- and high-rise office buildings, retail strip malls, retail power centers, multifamily apartment communities, hotels and conference centers, single- and multi-tenant industrial, distribution, and manufacturing facilities, educational, medical, and special purpose facilities, government projects, parking garages, and mixed-use town centers. The Company is the sole general partner of Armada Hoffler, L.P. (the Operating Partnership) and, as of March 31, 2024, owned 75.5% of the economic interest in the Operating Partnership, of which 0.1% is held as general partnership units. The operations of the Company are conducted primarily through the Operating Partnership and the wholly owned subsidiaries thereof.
Fundamental data was last updated by Penke on 2024-11-16 11:56:04.
4.2 In-depth Summary
4.2.1. Financial Health Summary
Compared to previous year | Compared to industry | |
---|---|---|
The company is not making a profit/loss. | ||
Using its assets, the company is very inefficient in making profit. | ||
Using its investors money, the company is very inefficient in making profit. |
Compared to previous year | Compared to industry | |
---|---|---|
The company is operating less efficient. | ||
The company is less efficient in keeping operating costs low. |
Compared to previous year | Compared to industry | |
---|---|---|
The company is just able to pay all its short-term debts. | ||
The company is just able to pay all its short-term debts with the most liquid assets. |
Compared to previous year | Compared to industry | |
---|---|---|
The company is able to pay all its debts by selling its assets. | ||
The company is unable to pay all its debts with equity. |
4.2.2. Valuation Summary
Compared to previous year | Compared to industry | |
---|---|---|
Based on the equity, the company is underpriced. | ||
Based on the earnings, the company is cheap. | ||
Based on how much money comes from the company's main activities, the company is cheap. |
4.3 Financial Health
4.3.1. Profitability
4.3.1 Profitability
4.3.1.1. Net Profit Margin
- Above 10% is considered healthy but always compare Armada Hflr Pr to the REIT - Diversified industry mean.
- A Net Profit Margin of -2.7% means that $-0.03 for each $1 in revenue is generated as profit.
Let's take a look of the Net Profit Margin trends of Armada Hflr Pr:
Trends
- The YOY is 4.7%. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 8.9%. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 10.2%. Compared to the 5Y term, the 10Y term is trending down. -2
4.3.1.2. Return on Assets
- Above 5% is considered healthy but always compare Armada Hflr Pr to the REIT - Diversified industry mean.
- -0.2% Return on Assets means that Armada Hflr Pr generated $0.00 profit for each $1 in assets.
Let's take a look of the Return on Assets trends of Armada Hflr Pr:
Trends
- The YOY is 0.3%. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 0.4%. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 0.6%. Compared to the 5Y term, the 10Y term is trending down. -2
4.3.1.3. Return on Equity
- Above 15%-20% is considered healthy but always compare Armada Hflr Pr to the REIT - Diversified industry mean.
- -0.8% Return on Equity means Armada Hflr Pr generated $-0.01 for each $1 the owners (shareholders) invested.
Let's take a look of the Return on Equity trends of Armada Hflr Pr:
Trends
- The YOY is 0.8%. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 1.1%. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 2.5%. Compared to the 5Y term, the 10Y term is trending down. -2
4.3.2. Operating Efficiency of Armada Hflr Pr.
4.3.2. Operating Efficiency
4.3.2.1. Operating Margin
- Measures how much profit Armada Hflr Pr 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 Armada Hflr Pr to the REIT - Diversified industry mean.
- An Operating Margin of 7.7% means the company generated $0.08 for each $1 in revenue (before taxes).
Let's take a look of the Operating Margin trends of Armada Hflr Pr:
Trends
- The YOY is 17.4%. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 16.8%. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 17.0%. Compared to the 5Y term, the 10Y term is trending down. -2
4.3.2.2. Operating Ratio
- Below 1 is considered healthy (always compare to REIT - Diversified industry mean).
- An Operation Ratio of 0.87 means that the operating costs are $0.87 for each $1 in net sales.
Let's take a look of the Operating Ratio trends of Armada Hflr Pr:
Trends
- The YOY is 0.867. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 0.874. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is 0.873. Compared to the 5Y term, the 10Y term is trending up. -2
4.4.3. Liquidity of Armada Hflr Pr.
4.4.3. Liquidity
4.4.3.1. Current Ratio
- Above 1.5 is considered healthy (always compare to REIT - Diversified industry mean).
- A Current Ratio of 1.87 means the company has $1.87 in assets for each $1 in short-term debts.
Let's take a look of the Current Ratio trends of Armada Hflr Pr:
Trends
- The YOY is 1.935. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 2.668. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 2.521. Compared to the 5Y term, the 10Y term is trending up. +2
4.4.3.2. Quick Ratio
- Above 1 is considered healthy but always compare Armada Hflr Pr to the REIT - Diversified industry mean.
- A Quick Ratio of 1.86 means the company can pay off $1.86 for each $1 in debt (using most liquid assets).
Let's take a look of the Quick Ratio trends of Armada Hflr Pr:
Trends
- The YOY is 2.197. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 3.206. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 2.743. Compared to the 5Y term, the 10Y term is trending up. +2
4.5.4. Solvency of Armada Hflr Pr.
4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio
- Below 1 (100%) is considered healthy but always compare Armada Hflr Pr to REIT - Diversified industry mean.
- A Debt to Asset Ratio of 0.66 means that Armada Hflr Pr assets are financed with 65.6% credit (debt) and the remaining percentage (100% - 65.6%) is financed by its owners/shareholders.
Let's take a look of the Debt to Asset Ratio trends of Armada Hflr Pr:
Trends
- The YOY is 0.627. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 0.629. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is 0.642. Compared to the 5Y term, the 10Y term is trending down. +2
4.5.4.2. Debt to Equity Ratio
- Below 2 is considered healthy but always compare Armada Hflr Pr to the REIT - Diversified industry mean.
- A Debt to Equity ratio of 253.0% means that company has $2.53 debt for each $1 in shareholders equity.
Let's take a look of the Debt to Equity Ratio trends of Armada Hflr Pr:
Trends
- The YOY is 1.690. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 1.888. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is 3.262. Compared to the 5Y term, the 10Y term is trending down. +2
4.6. Market Valuation
4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio
- Above 15 is considered overpriced but always compare Armada Hflr Pr to the REIT - Diversified industry mean.
- A PE ratio of -47.86 means the investor is paying $-47.86 for every $1 in earnings.
Let's take a look of the Price to Earnings Ratio trends of Armada Hflr Pr:
Trends
- The YOY is 64.449. Compared to the TTM, the mid term is trending down. +2
- The 5Y is 87.212. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 73.666. Compared to the 5Y term, the 10Y term is trending up. -2
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 Armada Hflr Pr:
- The EOD is 6.205. Based on how much money comes from the company's main activities, the company is cheap. +2
- The MRQ is 6.065. Based on how much money comes from the company's main activities, the company is cheap. +2
- The TTM is 12.910. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
- The YOY is 10.547. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 12.602. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is 4.434. Compared to the 5Y term, the 10Y term is trending up. -2
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio
- At or below 1 is considered healthy (always compare to REIT - Diversified industry mean).
- A PB ratio of 1.09 means the investor is paying $1.09 for each $1 in book value.
Let's take a look of the Price to Book Ratio trends of Armada Hflr Pr:
Trends
- The YOY is 1.141. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 1.284. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 2.262. Compared to the 5Y term, the 10Y term is trending down. +2
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 Armada Hflr Pr.
4.8.1. Institutions holding Armada Hflr Pr
Institutions are holding 88.501% of the shares of Armada Hflr Pr.
Date | Name | Total Shares | Total Assets | Current Shares | Change | % |
---|---|---|---|---|---|---|
2024-06-30 | BlackRock Inc | 15.9605 | 0.0032 | 12719935 | 175917 | 1.4024 |
2024-06-30 | Vanguard Group Inc | 9.5823 | 0.0016 | 7636735 | -120818 | -1.5574 |
2024-06-30 | State Street Corp | 4.5701 | 0.0018 | 3642192 | -76260 | -2.0509 |
2024-06-30 | Macquarie Group Ltd | 4.4003 | 0.0446 | 3506839 | 17348 | 0.4971 |
2024-06-30 | Morgan Stanley - Brokerage Accounts | 2.8761 | 0.001 | 2292152 | 795524 | 53.1544 |
2024-06-30 | FMR Inc | 2.7559 | 0.0016 | 2196311 | 123051 | 5.9351 |
2024-06-30 | Franklin Resources Inc | 2.226 | 0.0061 | 1774038 | 351143 | 24.6781 |
2024-06-30 | Geode Capital Management, LLC | 2.1444 | 0.0017 | 1709034 | 40756 | 2.443 |
2024-06-30 | Renaissance Technologies Corp | 1.9256 | 0.0289 | 1534609 | -143300 | -8.5404 |
2024-06-30 | Aristotle Capital Boston, LLC | 1.5897 | 0.4728 | 1266908 | -18675 | -1.4526 |
2024-06-30 | Charles Schwab Investment Management Inc | 1.481 | 0.0025 | 1180313 | -362691 | -23.5055 |
2024-06-30 | Amvescap Plc. | 1.3842 | 0.0026 | 1103141 | -94230 | -7.8697 |
2024-06-30 | Mesirow Institutional Investment Management, Inc. | 1.3285 | 1.0297 | 1058787 | 9599 | 0.9149 |
2024-06-30 | Arnhold & S. Bleichroeder Advisers, LLC | 1.1072 | 0.0219 | 882431 | -88500 | -9.115 |
2024-06-30 | LSV Asset Management | 0.9194 | 0.0178 | 732701 | -9367 | -1.2623 |
2024-06-30 | Phocas Financial Corp | 0.8925 | 0.0316 | 711254 | -27971 | -3.7838 |
2024-06-30 | Northern Trust Corp | 0.8775 | 0.0013 | 699304 | -923 | -0.1318 |
2024-06-30 | Nuveen Asset Management, LLC | 0.8664 | 0.0023 | 690465 | -131091 | -15.9564 |
2024-06-30 | Bank of New York Mellon Corp | 0.8171 | 0.0014 | 651184 | -5333 | -0.8123 |
2024-06-30 | Silvercrest Asset Management Group LLC | 0.7876 | 0.0478 | 627693 | -471202 | -42.8796 |
Total | 58.4923 | 1.7222 | 46616026 | -37023 | -0.1% |
4.9.2. Funds holding Armada Hflr Pr
Date | Name | Total Shares | Total Assets | Current Shares | Change | % |
---|---|---|---|---|---|---|
2024-10-31 | iShares Core S&P Small-Cap ETF | 5.446 | 0.0557 | 4340272 | 4548 | 0.1049 |
2024-09-30 | Vanguard Real Estate Index Investor | 3.8843 | 0.0463 | 3095604 | 407771 | 15.171 |
2024-09-30 | Delaware Small Cap Core I | 3.6426 | 0.413 | 2903046 | 405206 | 16.2223 |
2024-09-30 | Vanguard Total Stock Mkt Idx Inv | 3.0529 | 0.0015 | 2433062 | 307385 | 14.4606 |
2024-10-31 | iShares Russell 2000 ETF | 2.1358 | 0.0272 | 1702124 | -3822 | -0.224 |
2024-09-30 | Putnam Core Equity Fund Y | 1.8823 | 0.3252 | 1500115 | 121010 | 8.7745 |
2024-09-30 | Putnam U.S. Core Equity Concentrated | 1.8823 | 0.3459 | 1500115 | 121010 | 8.7745 |
2024-08-31 | FIAM Small Cap Core CIT Cl B | 1.8359 | 0.3561 | 1463150 | 19000 | 1.3157 |
2024-06-30 | FIAM Small Cap Core Composite | 1.7932 | 0.3489 | 1429150 | 122600 | 9.3835 |
2024-09-30 | Vanguard Institutional Extnd Mkt Idx Tr | 1.3552 | 0.0107 | 1080011 | 8177 | 0.7629 |
2024-10-31 | Invesco KBW Premium Yield Eq REIT ETF | 0.96 | 3.3414 | 765118 | 0 | 0 |
2024-08-31 | Fidelity Small Cap Index | 0.8967 | 0.0323 | 714664 | -12958 | -1.7809 |
2024-09-30 | First Eagle Small Cap Opportunity I | 0.8367 | 0.3745 | 666808 | -24537 | -3.5492 |
2024-09-30 | First Eagle US Small Cap Strategy | 0.8367 | 0.3764 | 666808 | -140628 | -17.4166 |
2024-10-31 | SPDR® Portfolio S&P 600™ Sm Cap ETF | 0.7542 | 0.0552 | 601031 | 4520 | 0.7577 |
2024-06-30 | Phocas Small Cap Value Equity | 0.747 | 1.1013 | 595360 | -13011 | -2.1387 |
2024-10-31 | iShares Russell 2000 Value ETF | 0.7315 | 0.051 | 582981 | 0 | 0 |
2024-09-30 | Vanguard Real Estate II Index | 0.6306 | 0.054 | 502526 | 74290 | 17.3479 |
2024-09-30 | iShares Envir&Lw Carb Tilt REIdx(UK)LAcc | 0.5196 | 0.0458 | 414094 | -140577 | -25.3442 |
2024-09-30 | Vanguard Tax-Managed Small Cap Adm | 0.517 | 0.0461 | 412022 | -76723 | -15.698 |
Total | 34.3405 | 7.4085 | 27368061 | +1183261 | +4.3% |
5.3. Insider Transactions
Insiders are holding 1.788% of the shares of Armada Hflr Pr.
5. Financial Statements
5.1. Latest Balance Sheet
Balance Sheet of 2024-09-30. Currency in USD. All numbers in thousands.
Summary
As reported | |
---|---|
Total Liabilities | 1,679,647 |
Total Stockholder Equity | + 663,852 |
Total Assets | = 2,561,139 |
Assets
Total Current Assets
Long-term Assets
Property Plant Equipment | 112,279 |
Intangible Assets | 97,698 |
Long-term Assets (as reported) | 209,977 |
---|---|
Long-term Assets (calculated) | 209,977 |
+/- | 0 |
Liabilities & Shareholders' Equity
Total Current Liabilities
Long-term Liabilities
Long-term Liabilities (as reported) | 1,544,289 |
---|---|
Long-term Liabilities (calculated) | 0 |
+/- | 1,544,289 |
5.2. Balance Sheets Structured
Currency in USD. All numbers in thousands.
Trend | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
> Total Assets |
| 2,561,139 | 2,569,986 | 2,601,144 | 2,562,898 | 2,533,084 | 2,471,054 | 2,232,015 | 2,242,310 | 2,187,571 | 2,265,535 | 2,251,955 | 1,938,063 | 1,984,384 | 1,920,458 | 1,933,981 | 1,916,971 | 1,841,272 | 1,798,866 | 1,846,090 | 1,804,897 | 1,761,059 | 1,730,027 | 1,359,254 | 1,265,382 | 1,217,858 | 1,132,371 | 1,101,789 | 1,043,123 | 1,030,998 | 1,014,338 | 992,904 | 982,468 | 931,845 | 894,472 | 809,983 | 689,547 | 694,093 | 633,056 | 604,001 | 590,906 | 567,335 | 516,115 | 478,912 | 435,282 | 406,851 | 399,307 | 333,313 | 331,813 | 326,305 | 0 | 0 | 340,134 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
> Total Current Assets |
| 321,436 | 296,597 | 317,358 | 329,420 | 250,253 | 231,909 | 275,354 | 298,254 | 284,646 | 393,325 | 303,860 | 295,307 | 265,078 | 209,823 | 226,763 | 254,159 | 317,944 | 328,937 | 289,780 | 264,490 | 239,429 | 205,574 | 208,458 | 200,191 | 162,044 | 146,495 | 146,055 | 145,843 | 150,297 | 156,008 | 139,732 | 139,334 | 132,796 | 115,681 | 80,927 | 136,475 | 89,826 | 91,514 | 112,430 | 78,897 | 57,158 | 53,029 | 49,002 | 53,125 | 44,658 | 53,775 | 46,354 | 51,270 | 46,623 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash And Cash Equivalents |
| 43,852 | 21,697 | 43,861 | 30,166 | 32,662 | 34,054 | 33,817 | 48,139 | 54,700 | 69,731 | 32,910 | 35,247 | 28,038 | 43,493 | 24,762 | 40,998 | 73,579 | 70,979 | 48,096 | 39,232 | 44,195 | 23,109 | 15,577 | 21,254 | 17,732 | 12,279 | 15,804 | 19,959 | 19,721 | 18,587 | 10,039 | 21,942 | 23,890 | 19,984 | 18,810 | 26,989 | 15,191 | 27,356 | 31,479 | 25,883 | 17,101 | 16,271 | 13,444 | 18,882 | 9,775 | 14,737 | 4,101 | 9,400 | 8,420 | 0 | 0 | 13,449 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Short-term Investments |
| 0 | 32,540 | 35,024 | 28,862 | 39,922 | 24,922 | 21,338 | 71,983 | 64,470 | 24,270 | 20,777 | 1,451,624 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,916 | 3,139 | 3,502 | 2,957 | 3,195 | 3,139 | 3,649 | 3,251 | 3,471 | 3,158 | 3,695 | 2,824 | 4,243 | 3,090 | 4,026 | 4,224 | 4,425 | 3,224 | 2,754 | 2,160 | 2,966 | 3,117 | 4,402 | 3,725 | 0 | 0 | 0 | 4,335 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Receivables |
| 275,710 | 150,722 | 164,215 | 172,076 | 215,248 | 195,812 | 238,918 | 246,389 | 225,081 | 201,233 | 183,620 | 174,113 | 162,863 | 156,581 | 192,175 | 202,564 | 238,720 | 253,826 | 236,992 | 219,451 | 191,823 | 179,613 | 188,570 | 175,211 | 141,396 | 131,077 | 126,749 | 122,927 | 127,381 | 134,282 | 126,044 | 114,141 | 105,435 | 86,710 | 55,691 | 66,430 | 70,392 | 61,068 | 49,043 | 40,252 | 35,632 | 33,534 | 32,804 | 32,083 | 31,917 | 35,921 | 37,851 | 34,838 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Other Current Assets |
| 1,874 | 125,569 | 111,209 | 129,424 | -162,518 | -137,623 | -207,713 | -68,257 | -236,781 | 122,361 | 87,330 | 104,292 | 74,177 | 9,749 | 9,826 | 20,974 | 5,645 | 4,132 | 4,692 | 16,539 | 3,411 | 2,852 | 3,382 | 11,012 | 2,916 | 3,139 | 3,502 | 12,294 | 3,195 | 3,139 | 3,649 | 13,382 | 3,471 | 3,158 | 3,695 | 8,828 | 4,243 | 3,090 | 4,026 | 9,615 | 4,425 | 3,224 | 2,754 | 7,455 | 2,966 | 3,117 | 4,402 | 7,032 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
> Long-term Assets |
| 209,977 | 2,273,389 | 2,283,786 | 2,233,478 | 2,282,831 | 2,239,145 | 1,956,661 | 1,944,056 | 1,902,925 | 1,872,210 | 1,948,095 | 1,642,756 | 1,719,306 | 1,710,635 | 1,707,218 | 1,662,812 | 1,523,328 | 1,469,929 | 1,556,310 | 1,540,407 | 1,521,630 | 1,524,453 | 1,150,796 | 1,065,191 | 1,055,814 | 985,876 | 955,734 | 897,280 | 880,701 | 858,330 | 853,172 | 843,134 | 799,049 | 778,791 | 729,056 | 553,072 | 604,267 | 541,542 | 491,571 | 512,009 | 510,177 | 463,086 | 429,910 | 382,157 | 362,193 | 345,532 | 286,959 | 280,543 | 263,335 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Property Plant Equipment |
| 112,279 | 22,954 | 23,018 | 23,085 | 115,722 | 116,212 | 68,884 | 69,228 | 69,571 | 69,820 | 70,151 | 70,482 | 70,813 | 80,184 | 80,525 | 56,304 | 56,509 | 56,744 | 56,980 | 57,218 | 57,456 | 57,683 | 32,242 | 987,811 | 980,256 | 916,232 | 887,697 | 829,916 | 811,921 | 788,385 | 779,785 | 908,287 | 726,667 | 712,565 | 667,294 | 633,591 | 555,620 | 499,713 | 459,379 | 478,901 | 477,768 | 438,271 | 404,111 | 357,748 | 338,994 | 321,675 | 262,682 | 0 | 263,335 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Investments |
| 0 | 152,615 | 152,190 | 142,031 | 125,672 | 102,371 | 93,080 | 71,983 | 64,470 | 53,260 | 20,777 | 12,685 | 9,174 | 6,999 | 4,967 | 2,243 | 0 | 0 | 0 | 1,460 | 0 | 0 | 0 | 23,132 | 16,811 | 14,538 | 12,821 | 11,411 | 11,169 | 10,950 | 10,794 | 10,235 | 10,360 | 0 | 0 | 40,232 | 0 | 0 | 27,882 | 8,538 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Intangible Assets |
| 97,698 | 101,418 | 105,175 | 109,137 | 127,020 | 131,181 | 100,006 | 103,870 | 103,297 | 107,147 | 111,530 | 62,038 | 65,197 | 55,807 | 60,006 | 58,154 | 57,958 | 55,832 | 65,014 | 68,702 | 0 | 0 | 0 | 29,182 | 0 | 0 | 0 | 29,881 | 0 | 0 | 38,853 | 38,853 | 0 | 0 | 18,418 | 18,418 | 0 | 0 | 5,247 | 5,247 | 0 | 0 | 4,369 | 4,369 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Long-term Assets Other |
| 0 | 161,915 | 2,244,665 | 1,929,663 | 104,275 | 81,962 | 1,694,691 | 1,697,575 | 1,665,587 | 1,641,983 | 1,745,637 | 45,927 | 42,051 | 40,358 | 38,054 | 43,324 | 1,408,861 | 1,357,353 | 1,434,316 | 1,414,487 | 1,464,174 | 1,466,770 | 1,118,554 | 1,013,806 | 1,039,003 | 971,338 | 942,913 | 855,988 | 869,532 | 847,380 | 842,378 | 794,046 | 788,689 | 778,791 | 729,056 | 534,654 | 604,267 | 541,542 | 491,571 | 506,762 | 510,177 | 463,086 | 429,910 | 377,788 | 362,193 | 345,532 | 286,959 | 280,543 | -263,335 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
> Total Liabilities |
| 1,679,647 | 1,780,580 | 1,798,467 | 1,757,720 | 1,666,440 | 1,589,392 | 1,358,153 | 1,338,296 | 1,276,657 | 1,379,199 | 1,383,751 | 1,158,240 | 1,219,628 | 1,152,839 | 1,173,229 | 1,160,169 | 1,089,835 | 1,151,920 | 1,207,689 | 1,149,450 | 1,124,474 | 1,123,585 | 881,568 | 809,492 | 757,722 | 675,401 | 684,888 | 622,840 | 599,565 | 581,817 | 641,789 | 633,490 | 621,877 | 605,730 | 554,731 | 463,827 | 508,444 | 458,693 | 441,133 | 429,000 | 404,580 | 408,915 | 368,874 | 329,761 | 298,900 | 287,756 | 376,054 | 373,154 | 364,631 | 0 | 0 | 377,533 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
> Total Current Liabilities |
| 172,151 | 190,309 | 257,797 | 473,802 | 162,838 | 144,951 | 112,902 | 137,826 | 103,413 | 169,439 | 113,433 | 107,000 | 111,322 | 43,002 | 51,620 | 79,809 | 83,577 | 90,278 | 72,240 | 76,491 | 58,188 | 55,570 | 61,819 | 69,050 | 63,060 | 53,955 | 55,084 | 66,216 | 67,775 | 74,637 | 78,288 | 72,101 | 68,367 | 58,475 | 53,600 | 60,763 | 62,949 | 48,989 | 41,119 | 51,810 | 50,809 | 42,601 | 35,339 | 36,143 | 35,402 | 30,429 | 31,815 | 33,791 | 58,213 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Short-term Debt |
| 0 | 29,223 | 67,993 | 73,745 | 206,127 | 160,128 | 111,130 | 67,131 | 45,231 | 91,204 | 75,179 | 15,144 | 968,424 | 964,396 | 975,147 | 20,004 | 886,509 | 0 | 0 | 17,477 | 0 | 0 | 0 | 22,814 | 0 | 580,446 | 589,634 | 20,619 | 488,609 | 465,291 | 522,394 | 17,929 | 0 | 0 | 0 | 15,105 | 0 | 0 | 0 | 13,158 | 0 | 0 | 0 | 11,630 | 406 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Short Long Term Debt |
| 0 | 6,122 | 66,488 | 273,127 | 206,127 | 160,128 | 111,130 | 67,131 | 45,231 | 91,204 | 75,179 | 15,144 | 0 | 0 | 0 | 20,004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 580,446 | 589,634 | 517,331 | 488,609 | 465,291 | 522,394 | 523,009 | 0 | 0 | 0 | 378,675 | 0 | 0 | 0 | 356,356 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Accounts payable |
| 160,270 | 164,769 | 169,581 | 159,331 | 139,711 | 126,640 | 96,166 | 120,311 | 87,677 | 70,315 | 57,015 | 60,755 | 48,627 | 38,865 | 48,558 | 73,721 | 76,492 | 80,958 | 65,929 | 71,185 | 54,855 | 53,781 | 58,197 | 66,013 | 61,293 | 52,244 | 52,849 | 62,625 | 62,543 | 67,857 | 68,465 | 61,934 | 61,807 | 55,582 | 50,423 | 58,539 | 60,437 | 47,306 | 39,913 | 50,757 | 47,389 | 41,374 | 34,205 | 34,602 | 33,132 | 25,572 | 22,538 | 19,847 | 4,676 | 0 | 0 | 23,569 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Other Current Liabilities |
| -172,151 | -23,101 | -165,706 | 314,471 | -206,127 | -160,128 | -111,130 | -67,131 | -45,231 | -7,155 | -33,815 | 26,220 | 60,021 | 0 | 0 | -20,004 | 0 | 0 | 0 | 17,477 | 0 | 0 | 0 | 22,814 | 0 | 0 | 0 | 20,619 | 0 | 0 | 0 | 17,929 | 0 | 0 | 0 | 15,105 | 2,512 | 1,683 | 1,206 | 13,158 | 3,420 | 1,227 | 1,134 | 11,630 | 406 | 1,599 | 4,240 | 9,708 | 53,537 | 0 | 0 | 3,450 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
> Long-term Liabilities |
| 1,544,289 | 1,590,271 | 1,540,670 | 1,283,918 | 1,503,602 | 1,444,441 | 1,245,251 | 1,200,470 | 1,173,244 | 1,209,760 | 1,270,318 | 1,051,240 | 1,108,306 | 1,109,837 | 1,121,609 | 1,080,360 | 1,006,258 | 1,061,642 | 1,135,449 | 1,072,959 | 1,066,286 | 1,068,015 | 819,749 | 740,442 | 694,662 | 621,446 | 629,804 | 556,624 | 531,790 | 507,180 | 563,501 | 561,389 | 553,510 | 547,255 | 501,131 | 403,064 | 445,495 | 409,704 | 400,014 | 377,190 | 353,771 | 366,314 | 333,535 | 293,618 | 263,498 | 257,327 | 344,239 | 339,363 | 283,195 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Long term Debt Total |
| 0 | 0 | 0 | 0 | 1,412,735 | 1,367,020 | 1,190,370 | 1,104,968 | 1,104,952 | 1,128,093 | 1,170,644 | 948,722 | 990,502 | 982,866 | 1,008,118 | 1,013,666 | 942,334 | 1,012,006 | 1,056,778 | 1,003,919 | 979,887 | 987,143 | 779,914 | 745,035 | 699,291 | 621,165 | 631,150 | 564,717 | 536,769 | 523,837 | 579,851 | 573,310 | 565,196 | 551,143 | 504,549 | 429,660 | 420,145 | 429,571 | 397,994 | 401,628 | 375,612 | 384,471 | 344,318 | 305,884 | 273,518 | 261,848 | 351,018 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Capital Lease Obligations Min Short Term Debt |
| 0 | 94,477 | 55,552 | 49,652 | -81,135 | -35,303 | -32,949 | 11,023 | 32,886 | -13,234 | 2,720 | 62,664 | -890,739 | -876,680 | -887,536 | 39,609 | -826,979 | 59,478 | 59,428 | 63,200 | 59,278 | 59,162 | 41,697 | -22,814 | 0 | -580,446 | -589,634 | -20,619 | -488,609 | -465,291 | -522,394 | -17,929 | 0 | 0 | 0 | -15,105 | 0 | 0 | 0 | -13,158 | 0 | 0 | 0 | -11,630 | -406 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Warrants |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,000 | 2,000 | 2,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Long-term Liabilities Other |
| 0 | 53,464 | 55,295 | 23,920 | 56,818 | 54,973 | 148,732 | 54,055 | 147,404 | 228,220 | 54,952 | 55,876 | 62,197 | 57,725 | 149,524 | 122,603 | 126,834 | 117,209 | 128,832 | 122,422 | 63,637 | 59,508 | 82,128 | 46,203 | 40,912 | 41,000 | 40,170 | 39,352 | 41,181 | 39,889 | 39,107 | 39,209 | 39,517 | 45,315 | 40,193 | 25,471 | 79,509 | 22,833 | 36,284 | 17,961 | 17,979 | 16,474 | 16,264 | 15,873 | 15,736 | 12,991 | 11,254 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Deferred Long Term Liability |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25,732 | 0 | 0 | 0 | 24,656 | 0 | 0 | 0 | 31,692 | 0 | 0 | 0 | 20,684 | 0 | 0 | 0 | 15,687 | 0 | 0 | 0 | 15,220 | 0 | 0 | 0 | 15,181 | 0 | 0 | 0 | 18,751 | 0 | 0 | 0 | 22,470 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
> Total Stockholder Equity |
| 663,852 | 562,734 | 571,403 | 572,622 | 866,644 | 881,662 | 873,862 | 904,014 | 910,914 | 886,336 | 868,204 | 779,823 | 764,756 | 767,619 | 760,752 | 756,802 | 751,437 | 646,946 | 638,401 | 655,447 | 636,585 | 606,442 | 477,686 | 455,890 | 274,912 | 456,970 | 224,961 | 420,283 | 232,179 | 432,521 | 149,671 | 348,978 | 309,968 | 288,742 | 255,252 | 225,720 | 10,092 | 174,363 | 162,868 | 161,906 | 9,811 | -49,464 | -42,906 | -47,423 | -44,993 | -42,975 | -42,741 | -41,341 | -38,326 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Common Stock |
| 797 | 674 | 670 | 668 | 679 | 679 | 679 | 677 | 677 | 677 | 675 | 630 | 613 | 610 | 599 | 591 | 579 | 570 | 565 | 563 | 549 | 528 | 523 | 500 | 496 | 488 | 452 | 449 | 449 | 449 | 377 | 374 | 342 | 328 | 310 | 300 | 262 | 258 | 251 | 250 | 250 | 193 | 193 | 192 | 192 | 192 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Retained Earnings Total Equity | 0 | 0 | 0 | 0 | 0 | -142,233 | -137,961 | -126,875 | -122,838 | -135,942 | -145,687 | -141,360 | -130,904 | -124,697 | -119,053 | -112,356 | -107,262 | -107,263 | -115,390 | -106,676 | -100,087 | -95,490 | -88,949 | -82,699 | -76,386 | -70,648 | -65,190 | -61,166 | -56,755 | -55,709 | -50,629 | -49,345 | -46,066 | -45,114 | -41,244 | -53,010 | -53,225 | -51,447 | -53,572 | -54,413 | -53,695 | -51,307 | -49,550 | -47,934 | -46,195 | -43,934 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Accumulated Other Comprehensive Income |
| 1,000 | 4,557 | 4,870 | 4,906 | 11,433 | 13,498 | 12,140 | 14,679 | 15,202 | 10,091 | 6,476 | -33 | -5,420 | -5,914 | -6,385 | -8,868 | -9,767 | -10,470 | -9,393 | -4,240 | -5,308 | -4,502 | -1,981 | -1,283 | -47 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,000 | -648 | -972 | -344 | -495 | 161,906 | 162,755 | 107,200 | 110,038 | 105,521 | 107,951 | 111,551 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Capital Surplus |
| 0 | 0 | 0 | 0 | 589,291 | 589,030 | 588,712 | 587,884 | 588,707 | 588,012 | 587,474 | 525,030 | 500,889 | 496,111 | 482,483 | 472,747 | 464,632 | 460,339 | 457,804 | 455,680 | 430,193 | 394,269 | 389,547 | 357,353 | 350,849 | 338,577 | 289,699 | 287,407 | 288,485 | 288,162 | 199,923 | 197,114 | 153,571 | 133,915 | 113,105 | 102,906 | 64,027 | 59,831 | 51,877 | 51,472 | 51,179 | 1,650 | 1,473 | 1,247 | 1,010 | 767 | 1 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -185,649 | -174,363 | -162,868 | -161,906 | -162,755 | -107,200 | -110,038 | -105,521 | -107,951 | -111,551 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Other Stockholders Equity |
| 713,809 | 587,117 | 582,049 | 580,687 | 608,842 | 838,633 | 827,919 | 844,448 | 846,788 | 840,425 | 835,655 | 749,501 | 729,382 | 726,535 | 714,506 | 706,350 | 696,802 | 700,763 | 699,369 | 702,550 | 678,181 | 642,656 | 389,547 | 357,353 | 350,849 | 527,130 | 289,699 | 481,000 | 288,485 | 487,781 | 199,923 | 397,949 | 355,692 | 333,528 | 296,186 | 102,906 | 64,027 | 59,831 | 51,877 | 216,069 | 63,256 | 1,650 | 6,451 | 319 | 1,010 | 767 | -42,741 | -41,341 | -38,326 | 0 | 0 | 0 |
5.3. Balance Sheets
Currency in USD. All numbers in thousands.
5.4. Cash Flows
Currency in USD. All numbers in thousands.