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

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?

How much money do you get?
$0.93
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$9.90
Expected worth in 1 year
$10.11
How sure are you?
92.5%

+ What do you gain per year?

Total Gains per Share
$1.14
Return On Investment
10.3%

For what price can you sell your share?

Current Price per Share
$11.08
Expected price per share
$10.64 - $11.35
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Armada Hflr Pr (5 min.)




Live pricePrice per Share (EOD)
$11.08
Intrinsic Value Per Share
$10.94 - $15.07
Total Value Per Share
$20.84 - $24.97

2.2. Growth of Armada Hflr Pr (5 min.)




Is Armada Hflr Pr growing?

Current yearPrevious yearGrowGrow %
How rich?$881.4m$881.5m-$61.8m-7.5%

How much money is Armada Hflr Pr making?

Current yearPrevious yearGrowGrow %
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.)




3rd party ad coffee SUPPORTERis ad-free.

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.
Based on historical numbers we can estimate the returns while holding a share of Armada Hflr Pr.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps-0.06-0.5%-0.01-0.1%0.070.6%0.080.7%0.070.7%
Usd Book Value Change Per Share1.039.3%0.050.5%-0.16-1.4%0.100.9%0.201.8%
Usd Dividend Per Share0.242.1%0.232.1%0.222.0%0.201.8%0.161.5%
Usd Total Gains Per Share1.2711.5%0.292.6%0.070.6%0.302.7%0.363.3%
Usd Price Per Share10.83-11.17-11.31-12.08-12.73-
Price to Earnings Ratio-47.86-7.11-64.45-87.21-73.67-
Price-to-Total Gains Ratio8.52-63.10-49.22-179.79-160.03-
Price to Book Ratio1.09-1.21-1.14-1.28-2.26-
Price-to-Total Gains Ratio8.52-63.10-49.22-179.79-160.03-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share11.08
Number of shares90
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.230.20
Usd Book Value Change Per Share0.050.10
Usd Total Gains Per Share0.290.30
Gains per Quarter (90 shares)25.7326.60
Gains per Year (90 shares)102.92106.40
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1841993723496
21683819614469202
325256299216103308
433775402288138414
542194505360172520
6505113608432206626
7589131711504241732
8673150814576275838
9757169917648310944
1084118810207203441050

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 Share2.02.00.050.0%10.02.00.083.3%18.02.00.090.0%38.02.00.095.0%49.03.00.094.2%
Book Value Change Per Share1.03.00.025.0%3.09.00.025.0%9.011.00.045.0%24.016.00.060.0%27.023.02.051.9%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%49.00.03.094.2%
Total Gains per Share3.01.00.075.0%9.03.00.075.0%17.03.00.085.0%37.03.00.092.5%45.05.02.086.5%
3rd party ad coffee SUPPORTERis ad-free.

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 QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--1.0340.052+1882%-0.155+115%0.096+982%0.196+426%
Book Value Per Share--9.8999.232+7%9.9110%9.467+5%7.011+41%
Current Ratio--1.8671.338+40%1.935-4%2.668-30%2.521-26%
Debt To Asset Ratio--0.6560.681-4%0.627+5%0.629+4%0.642+2%
Debt To Equity Ratio--2.5302.978-15%1.690+50%1.888+34%3.262-22%
Dividend Per Share--0.2380.234+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--0.4460.288+55%0.328+36%0.291+53%0.228+96%
Free Cash Flow To Equity Per Share--0.5600.379+48%0.571-2%0.266+110%0.424+32%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
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 Cap883006151.680-9%964443047.790991831014.970-3%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--0.0770.094-18%0.174-56%0.168-54%0.170-55%
Operating Ratio--0.8670.919-6%0.8670%0.874-1%0.873-1%
Pb Ratio1.119+2%1.0941.213-10%1.141-4%1.284-15%2.262-52%
Pe Ratio-48.963-2%-47.8587.105-774%64.449-174%87.212-155%73.666-165%
Price Per Share11.080+2%10.83011.173-3%11.308-4%12.082-10%12.729-15%
Price To Free Cash Flow Ratio6.205+2%6.06512.910-53%10.547-42%12.602-52%4.434+37%
Price To Total Gains Ratio8.713+2%8.51663.105-87%49.220-83%179.787-95%160.028-95%
Quick Ratio--1.8561.091+70%2.197-16%3.206-42%2.743-32%
Return On Assets---0.0020.000-84%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--1.2720.286+345%0.068+1776%0.296+330%0.361+252%
Usd Book Value--881492000.000819688250.000+8%881545500.0000%799618600.000+10%581294500.000+52%
Usd Book Value Change Per Share--1.0340.052+1882%-0.155+115%0.096+982%0.196+426%
Usd Book Value Per Share--9.8999.232+7%9.9110%9.467+5%7.011+41%
Usd Dividend Per Share--0.2380.234+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--39753000.00025572000.000+55%29220250.000+36%24549250.000+62%18838575.000+111%
Usd Free Cash Flow Per Share--0.4460.288+55%0.328+36%0.291+53%0.228+96%
Usd Free Cash Flow To Equity Per Share--0.5600.379+48%0.571-2%0.266+110%0.424+32%
Usd Market Cap883006151.680-9%964443047.790991831014.970-3%1005716766.665-4%1016067211.471-5%1041025044.584-7%
Usd Price Per Share11.080+2%10.83011.173-3%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--187652000.000189315000.000-1%156932250.000+20%121841050.000+54%91723500.000+105%
Usd Total Gains Per Share--1.2720.286+345%0.068+1776%0.296+330%0.361+252%
 EOD+3 -5MRQTTM+23 -12YOY+15 -205Y+20 -1510Y+20 -15

3.3 Fundamental Score

Let's check the fundamental score of Armada Hflr Pr based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-48.963
Price to Book Ratio (EOD)Between0-11.119
Net Profit Margin (MRQ)Greater than0-0.027
Operating Margin (MRQ)Greater than00.077
Quick Ratio (MRQ)Greater than11.856
Current Ratio (MRQ)Greater than11.867
Debt to Asset Ratio (MRQ)Less than10.656
Debt to Equity Ratio (MRQ)Less than12.530
Return on Equity (MRQ)Greater than0.15-0.008
Return on Assets (MRQ)Greater than0.05-0.002
Total4/10 (40.0%)

3.4 Technical Score

Let's check the technical score of Armada Hflr Pr based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5048.965
Ma 20Greater thanMa 5011.042
Ma 50Greater thanMa 10011.041
Ma 100Greater thanMa 20011.330
OpenGreater thanClose11.050
Total2/5 (40.0%)

4. In-depth Analysis

4.1 About Armada Hflr Pr

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

Profitability Details
 Compared to previous yearCompared 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.
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 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.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is unable to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is 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.
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 Armada Hflr Pr earns for each $1 of revenue.

  • 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:

  • The MRQ is -2.7%. The company is making a loss. -1
  • The TTM is -0.4%. The company is not making a profit/loss.
Trends
Current periodCompared to+/- 
MRQ-2.7%TTM-0.4%-2.3%
TTM-0.4%YOY4.7%-5.1%
TTM-0.4%5Y8.9%-9.3%
5Y8.9%10Y10.2%-1.3%
4.3.1.2. Return on Assets

Shows how efficient Armada Hflr Pr is using its assets to generate profit.

  • 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:

  • The MRQ is -0.2%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is 0.0%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-0.2%TTM0.0%-0.2%
TTM0.0%YOY0.3%-0.3%
TTM0.0%5Y0.4%-0.5%
5Y0.4%10Y0.6%-0.2%
4.3.1.3. Return on Equity

Shows how efficient Armada Hflr Pr is using its investors money to generate profit.

  • 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:

  • The MRQ is -0.8%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -0.1%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-0.8%TTM-0.1%-0.7%
TTM-0.1%YOY0.8%-0.9%
TTM-0.1%5Y1.1%-1.2%
5Y1.1%10Y2.5%-1.4%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Armada Hflr Pr.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Armada Hflr Pr is operating .

  • 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:

  • The MRQ is 7.7%. The company is operating less efficient.
  • The TTM is 9.4%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ7.7%TTM9.4%-1.7%
TTM9.4%YOY17.4%-8.0%
TTM9.4%5Y16.8%-7.5%
5Y16.8%10Y17.0%-0.2%
4.3.2.2. Operating Ratio

Measures how efficient Armada Hflr Pr is keeping operating costs low.

  • 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:

  • The MRQ is 0.867. The company is less efficient in keeping operating costs low.
  • The TTM is 0.919. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.867TTM0.919-0.052
TTM0.919YOY0.867+0.052
TTM0.9195Y0.874+0.045
5Y0.87410Y0.873+0.001
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Armada Hflr Pr.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Armada Hflr Pr is able to pay off Short-term Debt.

  • 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:

  • The MRQ is 1.867. The company is able to pay all its short-term debts. +1
  • The TTM is 1.338. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.867TTM1.338+0.529
TTM1.338YOY1.935-0.597
TTM1.3385Y2.668-1.330
5Y2.66810Y2.521+0.147
4.4.3.2. Quick Ratio

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

  • 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:

  • The MRQ is 1.856. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 1.091. The company is just able to pay all its short-term debts with the most liquid assets.
Trends
Current periodCompared to+/- 
MRQ1.856TTM1.091+0.765
TTM1.091YOY2.197-1.106
TTM1.0915Y3.206-2.115
5Y3.20610Y2.743+0.463
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Armada Hflr Pr.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Armada Hflr Pr assets are financed with debt.

  • 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:

  • The MRQ is 0.656. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.681. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.656TTM0.681-0.026
TTM0.681YOY0.627+0.055
TTM0.6815Y0.629+0.052
5Y0.62910Y0.642-0.012
4.5.4.2. Debt to Equity Ratio

Measures if Armada Hflr Pr is able to pay off its debts by using shareholders equity.

  • 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:

  • The MRQ is 2.530. The company is unable to pay all its debts with equity. -1
  • The TTM is 2.978. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ2.530TTM2.978-0.448
TTM2.978YOY1.690+1.288
TTM2.9785Y1.888+1.090
5Y1.88810Y3.262-1.374
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 Armada Hflr Pr generates.

  • 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:

  • The EOD is -48.963. Based on the earnings, the company is expensive. -2
  • The MRQ is -47.858. Based on the earnings, the company is expensive. -2
  • The TTM is 7.105. Based on the earnings, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD-48.963MRQ-47.858-1.105
MRQ-47.858TTM7.105-54.964
TTM7.105YOY64.449-57.344
TTM7.1055Y87.212-80.107
5Y87.21210Y73.666+13.546
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
Current periodCompared to+/- 
EOD6.205MRQ6.065+0.140
MRQ6.065TTM12.910-6.845
TTM12.910YOY10.547+2.362
TTM12.9105Y12.602+0.307
5Y12.60210Y4.434+8.168
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 Armada Hflr Pr is to cheap or to expensive compared to its book value.

  • 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:

  • The EOD is 1.119. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.094. Based on the equity, the company is underpriced. +1
  • The TTM is 1.213. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.119MRQ1.094+0.025
MRQ1.094TTM1.213-0.119
TTM1.213YOY1.141+0.072
TTM1.2135Y1.284-0.072
5Y1.28410Y2.262-0.978
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.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30BlackRock Inc15.96050.0032127199351759171.4024
2024-06-30Vanguard Group Inc9.58230.00167636735-120818-1.5574
2024-06-30State Street Corp4.57010.00183642192-76260-2.0509
2024-06-30Macquarie Group Ltd4.40030.04463506839173480.4971
2024-06-30Morgan Stanley - Brokerage Accounts2.87610.001229215279552453.1544
2024-06-30FMR Inc2.75590.001621963111230515.9351
2024-06-30Franklin Resources Inc2.2260.0061177403835114324.6781
2024-06-30Geode Capital Management, LLC2.14440.00171709034407562.443
2024-06-30Renaissance Technologies Corp1.92560.02891534609-143300-8.5404
2024-06-30Aristotle Capital Boston, LLC1.58970.47281266908-18675-1.4526
2024-06-30Charles Schwab Investment Management Inc1.4810.00251180313-362691-23.5055
2024-06-30Amvescap Plc.1.38420.00261103141-94230-7.8697
2024-06-30Mesirow Institutional Investment Management, Inc.1.32851.0297105878795990.9149
2024-06-30Arnhold & S. Bleichroeder Advisers, LLC1.10720.0219882431-88500-9.115
2024-06-30LSV Asset Management0.91940.0178732701-9367-1.2623
2024-06-30Phocas Financial Corp0.89250.0316711254-27971-3.7838
2024-06-30Northern Trust Corp0.87750.0013699304-923-0.1318
2024-06-30Nuveen Asset Management, LLC0.86640.0023690465-131091-15.9564
2024-06-30Bank of New York Mellon Corp0.81710.0014651184-5333-0.8123
2024-06-30Silvercrest Asset Management Group LLC0.78760.0478627693-471202-42.8796
Total 58.49231.722246616026-37023-0.1%

4.9.2. Funds holding Armada Hflr Pr

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31iShares Core S&P Small-Cap ETF5.4460.0557434027245480.1049
2024-09-30Vanguard Real Estate Index Investor3.88430.0463309560440777115.171
2024-09-30Delaware Small Cap Core I3.64260.413290304640520616.2223
2024-09-30Vanguard Total Stock Mkt Idx Inv3.05290.0015243306230738514.4606
2024-10-31iShares Russell 2000 ETF2.13580.02721702124-3822-0.224
2024-09-30Putnam Core Equity Fund Y1.88230.325215001151210108.7745
2024-09-30Putnam U.S. Core Equity Concentrated1.88230.345915001151210108.7745
2024-08-31FIAM Small Cap Core CIT Cl B1.83590.35611463150190001.3157
2024-06-30FIAM Small Cap Core Composite1.79320.348914291501226009.3835
2024-09-30Vanguard Institutional Extnd Mkt Idx Tr1.35520.0107108001181770.7629
2024-10-31Invesco KBW Premium Yield Eq REIT ETF0.963.341476511800
2024-08-31Fidelity Small Cap Index0.89670.0323714664-12958-1.7809
2024-09-30First Eagle Small Cap Opportunity I0.83670.3745666808-24537-3.5492
2024-09-30First Eagle US Small Cap Strategy0.83670.3764666808-140628-17.4166
2024-10-31SPDR® Portfolio S&P 600™ Sm Cap ETF0.75420.055260103145200.7577
2024-06-30Phocas Small Cap Value Equity0.7471.1013595360-13011-2.1387
2024-10-31iShares Russell 2000 Value ETF0.73150.05158298100
2024-09-30Vanguard Real Estate II Index0.63060.0545025267429017.3479
2024-09-30iShares Envir&Lw Carb Tilt REIdx(UK)LAcc0.51960.0458414094-140577-25.3442
2024-09-30Vanguard Tax-Managed Small Cap Adm0.5170.0461412022-76723-15.698
Total 34.34057.408527368061+1183261+4.3%

5.3. Insider Transactions

Insiders are holding 1.788% of the shares of Armada Hflr Pr.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-10-02Dennis H GartmanBUY450010.85
2024-09-26Daniel A HofflerBUY9523810.5
2024-07-10Dennis H GartmanBUY450011.09
2024-07-05A Russell KirkBUY86011.11
2024-05-16Eric E AppersonSELL4000011.59
2024-04-04A Russell KirkBUY91310.26
2024-03-15Dennis H GartmanBUY450010.37
2024-03-12George F AllenBUY171610.64
2024-01-04A Russell KirkBUY71512.26
2024-01-04Eric E AppersonBUY120312.18
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

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

Summary
Total Assets2,561,139
Total Liabilities1,679,647
Total Stockholder Equity663,852
 As reported
Total Liabilities 1,679,647
Total Stockholder Equity+ 663,852
Total Assets = 2,561,139

Assets

Total Assets2,561,139
Total Current Assets321,436
Long-term Assets209,977
Total Current Assets
Cash And Cash Equivalents 43,852
Net Receivables 275,710
Other Current Assets 1,874
Total Current Assets  (as reported)321,436
Total Current Assets  (calculated)321,436
+/-0
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 Liabilities172,151
Long-term Liabilities1,544,289
Total Stockholder Equity663,852
Total Current Liabilities
Accounts payable 160,270
Other Current Liabilities -172,151
Total Current Liabilities  (as reported)172,151
Total Current Liabilities  (calculated)-11,881
+/- 184,032
Long-term Liabilities
Long-term Liabilities  (as reported)1,544,289
Long-term Liabilities  (calculated)0
+/- 1,544,289
Total Stockholder Equity
Common Stock797
Accumulated Other Comprehensive Income 1,000
Other Stockholders Equity 713,809
Total Stockholder Equity (as reported)663,852
Total Stockholder Equity (calculated)715,606
+/- 51,754
Other
Cash and Short Term Investments 43,852
Common Stock Shares Outstanding 89,053
Current Deferred Revenue11,881
Liabilities and Stockholders Equity 2,561,139
Net Debt 1,407,980
Net Working Capital 149,285
Short Long Term Debt Total 1,451,832



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-31
> Total Assets 
340,134
0
0
326,305
331,813
333,313
399,307
406,851
435,282
478,912
516,115
567,335
590,906
604,001
633,056
694,093
689,547
809,983
894,472
931,845
982,468
992,904
1,014,338
1,030,998
1,043,123
1,101,789
1,132,371
1,217,858
1,265,382
1,359,254
1,730,027
1,761,059
1,804,897
1,846,090
1,798,866
1,841,272
1,916,971
1,933,981
1,920,458
1,984,384
1,938,063
2,251,955
2,265,535
2,187,571
2,242,310
2,232,015
2,471,054
2,533,084
2,562,898
2,601,144
2,569,986
2,561,139
2,561,1392,569,9862,601,1442,562,8982,533,0842,471,0542,232,0152,242,3102,187,5712,265,5352,251,9551,938,0631,984,3841,920,4581,933,9811,916,9711,841,2721,798,8661,846,0901,804,8971,761,0591,730,0271,359,2541,265,3821,217,8581,132,3711,101,7891,043,1231,030,9981,014,338992,904982,468931,845894,472809,983689,547694,093633,056604,001590,906567,335516,115478,912435,282406,851399,307333,313331,813326,30500340,134
   > Total Current Assets 
0
0
0
46,623
51,270
46,354
53,775
44,658
53,125
49,002
53,029
57,158
78,897
112,430
91,514
89,826
136,475
80,927
115,681
132,796
139,334
139,732
156,008
150,297
145,843
146,055
146,495
162,044
200,191
208,458
205,574
239,429
264,490
289,780
328,937
317,944
254,159
226,763
209,823
265,078
295,307
303,860
393,325
284,646
298,254
275,354
231,909
250,253
329,420
317,358
296,597
321,436
321,436296,597317,358329,420250,253231,909275,354298,254284,646393,325303,860295,307265,078209,823226,763254,159317,944328,937289,780264,490239,429205,574208,458200,191162,044146,495146,055145,843150,297156,008139,732139,334132,796115,68180,927136,47589,82691,514112,43078,89757,15853,02949,00253,12544,65853,77546,35451,27046,623000
       Cash And Cash Equivalents 
13,449
0
0
8,420
9,400
4,101
14,737
9,775
18,882
13,444
16,271
17,101
25,883
31,479
27,356
15,191
26,989
18,810
19,984
23,890
21,942
10,039
18,587
19,721
19,959
15,804
12,279
17,732
21,254
15,577
23,109
44,195
39,232
48,096
70,979
73,579
40,998
24,762
43,493
28,038
35,247
32,910
69,731
54,700
48,139
33,817
34,054
32,662
30,166
43,861
21,697
43,852
43,85221,69743,86130,16632,66234,05433,81748,13954,70069,73132,91035,24728,03843,49324,76240,99873,57970,97948,09639,23244,19523,10915,57721,25417,73212,27915,80419,95919,72118,58710,03921,94223,89019,98418,81026,98915,19127,35631,47925,88317,10116,27113,44418,8829,77514,7374,1019,4008,4200013,449
       Short-term Investments 
4,335
0
0
0
3,725
4,402
3,117
2,966
2,160
2,754
3,224
4,425
4,224
4,026
3,090
4,243
2,824
3,695
3,158
3,471
3,251
3,649
3,139
3,195
2,957
3,502
3,139
2,916
0
0
0
0
0
0
0
0
0
0
0
0
1,451,624
20,777
24,270
64,470
71,983
21,338
24,922
39,922
28,862
35,024
32,540
0
032,54035,02428,86239,92224,92221,33871,98364,47024,27020,7771,451,6240000000000002,9163,1393,5022,9573,1953,1393,6493,2513,4713,1583,6952,8244,2433,0904,0264,2244,4253,2242,7542,1602,9663,1174,4023,7250004,335
       Net Receivables 
0
0
0
0
34,838
37,851
35,921
31,917
32,083
32,804
33,534
35,632
40,252
49,043
61,068
70,392
66,430
55,691
86,710
105,435
114,141
126,044
134,282
127,381
122,927
126,749
131,077
141,396
175,211
188,570
179,613
191,823
219,451
236,992
253,826
238,720
202,564
192,175
156,581
162,863
174,113
183,620
201,233
225,081
246,389
238,918
195,812
215,248
172,076
164,215
150,722
275,710
275,710150,722164,215172,076215,248195,812238,918246,389225,081201,233183,620174,113162,863156,581192,175202,564238,720253,826236,992219,451191,823179,613188,570175,211141,396131,077126,749122,927127,381134,282126,044114,141105,43586,71055,69166,43070,39261,06849,04340,25235,63233,53432,80432,08331,91735,92137,85134,8380000
       Other Current Assets 
0
0
0
0
7,032
4,402
3,117
2,966
7,455
2,754
3,224
4,425
9,615
4,026
3,090
4,243
8,828
3,695
3,158
3,471
13,382
3,649
3,139
3,195
12,294
3,502
3,139
2,916
11,012
3,382
2,852
3,411
16,539
4,692
4,132
5,645
20,974
9,826
9,749
74,177
104,292
87,330
122,361
-236,781
-68,257
-207,713
-137,623
-162,518
129,424
111,209
125,569
1,874
1,874125,569111,209129,424-162,518-137,623-207,713-68,257-236,781122,36187,330104,29274,1779,7499,82620,9745,6454,1324,69216,5393,4112,8523,38211,0122,9163,1393,50212,2943,1953,1393,64913,3823,4713,1583,6958,8284,2433,0904,0269,6154,4253,2242,7547,4552,9663,1174,4027,0320000
   > Long-term Assets 
0
0
0
263,335
280,543
286,959
345,532
362,193
382,157
429,910
463,086
510,177
512,009
491,571
541,542
604,267
553,072
729,056
778,791
799,049
843,134
853,172
858,330
880,701
897,280
955,734
985,876
1,055,814
1,065,191
1,150,796
1,524,453
1,521,630
1,540,407
1,556,310
1,469,929
1,523,328
1,662,812
1,707,218
1,710,635
1,719,306
1,642,756
1,948,095
1,872,210
1,902,925
1,944,056
1,956,661
2,239,145
2,282,831
2,233,478
2,283,786
2,273,389
209,977
209,9772,273,3892,283,7862,233,4782,282,8312,239,1451,956,6611,944,0561,902,9251,872,2101,948,0951,642,7561,719,3061,710,6351,707,2181,662,8121,523,3281,469,9291,556,3101,540,4071,521,6301,524,4531,150,7961,065,1911,055,814985,876955,734897,280880,701858,330853,172843,134799,049778,791729,056553,072604,267541,542491,571512,009510,177463,086429,910382,157362,193345,532286,959280,543263,335000
       Property Plant Equipment 
0
0
0
263,335
0
262,682
321,675
338,994
357,748
404,111
438,271
477,768
478,901
459,379
499,713
555,620
633,591
667,294
712,565
726,667
908,287
779,785
788,385
811,921
829,916
887,697
916,232
980,256
987,811
32,242
57,683
57,456
57,218
56,980
56,744
56,509
56,304
80,525
80,184
70,813
70,482
70,151
69,820
69,571
69,228
68,884
116,212
115,722
23,085
23,018
22,954
112,279
112,27922,95423,01823,085115,722116,21268,88469,22869,57169,82070,15170,48270,81380,18480,52556,30456,50956,74456,98057,21857,45657,68332,242987,811980,256916,232887,697829,916811,921788,385779,785908,287726,667712,565667,294633,591555,620499,713459,379478,901477,768438,271404,111357,748338,994321,675262,6820263,335000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
8,538
27,882
0
0
40,232
0
0
10,360
10,235
10,794
10,950
11,169
11,411
12,821
14,538
16,811
23,132
0
0
0
1,460
0
0
0
2,243
4,967
6,999
9,174
12,685
20,777
53,260
64,470
71,983
93,080
102,371
125,672
142,031
152,190
152,615
0
0152,615152,190142,031125,672102,37193,08071,98364,47053,26020,77712,6859,1746,9994,9672,2430001,46000023,13216,81114,53812,82111,41111,16910,95010,79410,23510,3600040,2320027,8828,538000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
4,369
4,369
0
0
5,247
5,247
0
0
18,418
18,418
0
0
38,853
38,853
0
0
29,881
0
0
0
29,182
0
0
0
68,702
65,014
55,832
57,958
58,154
60,006
55,807
65,197
62,038
111,530
107,147
103,297
103,870
100,006
131,181
127,020
109,137
105,175
101,418
97,698
97,698101,418105,175109,137127,020131,181100,006103,870103,297107,147111,53062,03865,19755,80760,00658,15457,95855,83265,01468,70200029,18200029,8810038,85338,8530018,41818,418005,2475,247004,3694,36900000000
       Long-term Assets Other 
0
0
0
-263,335
280,543
286,959
345,532
362,193
377,788
429,910
463,086
510,177
506,762
491,571
541,542
604,267
534,654
729,056
778,791
788,689
794,046
842,378
847,380
869,532
855,988
942,913
971,338
1,039,003
1,013,806
1,118,554
1,466,770
1,464,174
1,414,487
1,434,316
1,357,353
1,408,861
43,324
38,054
40,358
42,051
45,927
1,745,637
1,641,983
1,665,587
1,697,575
1,694,691
81,962
104,275
1,929,663
2,244,665
161,915
0
0161,9152,244,6651,929,663104,27581,9621,694,6911,697,5751,665,5871,641,9831,745,63745,92742,05140,35838,05443,3241,408,8611,357,3531,434,3161,414,4871,464,1741,466,7701,118,5541,013,8061,039,003971,338942,913855,988869,532847,380842,378794,046788,689778,791729,056534,654604,267541,542491,571506,762510,177463,086429,910377,788362,193345,532286,959280,543-263,335000
> Total Liabilities 
377,533
0
0
364,631
373,154
376,054
287,756
298,900
329,761
368,874
408,915
404,580
429,000
441,133
458,693
508,444
463,827
554,731
605,730
621,877
633,490
641,789
581,817
599,565
622,840
684,888
675,401
757,722
809,492
881,568
1,123,585
1,124,474
1,149,450
1,207,689
1,151,920
1,089,835
1,160,169
1,173,229
1,152,839
1,219,628
1,158,240
1,383,751
1,379,199
1,276,657
1,338,296
1,358,153
1,589,392
1,666,440
1,757,720
1,798,467
1,780,580
1,679,647
1,679,6471,780,5801,798,4671,757,7201,666,4401,589,3921,358,1531,338,2961,276,6571,379,1991,383,7511,158,2401,219,6281,152,8391,173,2291,160,1691,089,8351,151,9201,207,6891,149,4501,124,4741,123,585881,568809,492757,722675,401684,888622,840599,565581,817641,789633,490621,877605,730554,731463,827508,444458,693441,133429,000404,580408,915368,874329,761298,900287,756376,054373,154364,63100377,533
   > Total Current Liabilities 
0
0
0
58,213
33,791
31,815
30,429
35,402
36,143
35,339
42,601
50,809
51,810
41,119
48,989
62,949
60,763
53,600
58,475
68,367
72,101
78,288
74,637
67,775
66,216
55,084
53,955
63,060
69,050
61,819
55,570
58,188
76,491
72,240
90,278
83,577
79,809
51,620
43,002
111,322
107,000
113,433
169,439
103,413
137,826
112,902
144,951
162,838
473,802
257,797
190,309
172,151
172,151190,309257,797473,802162,838144,951112,902137,826103,413169,439113,433107,000111,32243,00251,62079,80983,57790,27872,24076,49158,18855,57061,81969,05063,06053,95555,08466,21667,77574,63778,28872,10168,36758,47553,60060,76362,94948,98941,11951,81050,80942,60135,33936,14335,40230,42931,81533,79158,213000
       Short-term Debt 
0
0
0
0
0
0
0
406
11,630
0
0
0
13,158
0
0
0
15,105
0
0
0
17,929
522,394
465,291
488,609
20,619
589,634
580,446
0
22,814
0
0
0
17,477
0
0
886,509
20,004
975,147
964,396
968,424
15,144
75,179
91,204
45,231
67,131
111,130
160,128
206,127
73,745
67,993
29,223
0
029,22367,99373,745206,127160,128111,13067,13145,23191,20475,17915,144968,424964,396975,14720,004886,5090017,47700022,8140580,446589,63420,619488,609465,291522,39417,92900015,10500013,15800011,6304060000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
356,356
0
0
0
378,675
0
0
0
523,009
522,394
465,291
488,609
517,331
589,634
580,446
0
0
0
0
0
0
0
0
0
20,004
0
0
0
15,144
75,179
91,204
45,231
67,131
111,130
160,128
206,127
273,127
66,488
6,122
0
06,12266,488273,127206,127160,128111,13067,13145,23191,20475,17915,14400020,004000000000580,446589,634517,331488,609465,291522,394523,009000378,675000356,356000000000000
       Accounts payable 
23,569
0
0
4,676
19,847
22,538
25,572
33,132
34,602
34,205
41,374
47,389
50,757
39,913
47,306
60,437
58,539
50,423
55,582
61,807
61,934
68,465
67,857
62,543
62,625
52,849
52,244
61,293
66,013
58,197
53,781
54,855
71,185
65,929
80,958
76,492
73,721
48,558
38,865
48,627
60,755
57,015
70,315
87,677
120,311
96,166
126,640
139,711
159,331
169,581
164,769
160,270
160,270164,769169,581159,331139,711126,64096,166120,31187,67770,31557,01560,75548,62738,86548,55873,72176,49280,95865,92971,18554,85553,78158,19766,01361,29352,24452,84962,62562,54367,85768,46561,93461,80755,58250,42358,53960,43747,30639,91350,75747,38941,37434,20534,60233,13225,57222,53819,8474,6760023,569
       Other Current Liabilities 
3,450
0
0
53,537
9,708
4,240
1,599
406
11,630
1,134
1,227
3,420
13,158
1,206
1,683
2,512
15,105
0
0
0
17,929
0
0
0
20,619
0
0
0
22,814
0
0
0
17,477
0
0
0
-20,004
0
0
60,021
26,220
-33,815
-7,155
-45,231
-67,131
-111,130
-160,128
-206,127
314,471
-165,706
-23,101
-172,151
-172,151-23,101-165,706314,471-206,127-160,128-111,130-67,131-45,231-7,155-33,81526,22060,02100-20,00400017,47700022,81400020,61900017,92900015,1052,5121,6831,20613,1583,4201,2271,13411,6304061,5994,2409,70853,537003,450
   > Long-term Liabilities 
0
0
0
283,195
339,363
344,239
257,327
263,498
293,618
333,535
366,314
353,771
377,190
400,014
409,704
445,495
403,064
501,131
547,255
553,510
561,389
563,501
507,180
531,790
556,624
629,804
621,446
694,662
740,442
819,749
1,068,015
1,066,286
1,072,959
1,135,449
1,061,642
1,006,258
1,080,360
1,121,609
1,109,837
1,108,306
1,051,240
1,270,318
1,209,760
1,173,244
1,200,470
1,245,251
1,444,441
1,503,602
1,283,918
1,540,670
1,590,271
1,544,289
1,544,2891,590,2711,540,6701,283,9181,503,6021,444,4411,245,2511,200,4701,173,2441,209,7601,270,3181,051,2401,108,3061,109,8371,121,6091,080,3601,006,2581,061,6421,135,4491,072,9591,066,2861,068,015819,749740,442694,662621,446629,804556,624531,790507,180563,501561,389553,510547,255501,131403,064445,495409,704400,014377,190353,771366,314333,535293,618263,498257,327344,239339,363283,195000
       Long term Debt Total 
0
0
0
0
0
351,018
261,848
273,518
305,884
344,318
384,471
375,612
401,628
397,994
429,571
420,145
429,660
504,549
551,143
565,196
573,310
579,851
523,837
536,769
564,717
631,150
621,165
699,291
745,035
779,914
987,143
979,887
1,003,919
1,056,778
1,012,006
942,334
1,013,666
1,008,118
982,866
990,502
948,722
1,170,644
1,128,093
1,104,952
1,104,968
1,190,370
1,367,020
1,412,735
0
0
0
0
00001,412,7351,367,0201,190,3701,104,9681,104,9521,128,0931,170,644948,722990,502982,8661,008,1181,013,666942,3341,012,0061,056,7781,003,919979,887987,143779,914745,035699,291621,165631,150564,717536,769523,837579,851573,310565,196551,143504,549429,660420,145429,571397,994401,628375,612384,471344,318305,884273,518261,848351,01800000
       Capital Lease Obligations Min Short Term Debt
0
0
0
0
0
0
0
-406
-11,630
0
0
0
-13,158
0
0
0
-15,105
0
0
0
-17,929
-522,394
-465,291
-488,609
-20,619
-589,634
-580,446
0
-22,814
41,697
59,162
59,278
63,200
59,428
59,478
-826,979
39,609
-887,536
-876,680
-890,739
62,664
2,720
-13,234
32,886
11,023
-32,949
-35,303
-81,135
49,652
55,552
94,477
0
094,47755,55249,652-81,135-35,303-32,94911,02332,886-13,2342,72062,664-890,739-876,680-887,53639,609-826,97959,47859,42863,20059,27859,16241,697-22,8140-580,446-589,634-20,619-488,609-465,291-522,394-17,929000-15,105000-13,158000-11,630-4060000000
       Warrants
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
0
0
0
0
0
0
0
00000000000000000000000000002,0002,0002,000000000000000000000000
       Long-term Liabilities Other 
0
0
0
0
0
11,254
12,991
15,736
15,873
16,264
16,474
17,979
17,961
36,284
22,833
79,509
25,471
40,193
45,315
39,517
39,209
39,107
39,889
41,181
39,352
40,170
41,000
40,912
46,203
82,128
59,508
63,637
122,422
128,832
117,209
126,834
122,603
149,524
57,725
62,197
55,876
54,952
228,220
147,404
54,055
148,732
54,973
56,818
23,920
55,295
53,464
0
053,46455,29523,92056,81854,973148,73254,055147,404228,22054,95255,87662,19757,725149,524122,603126,834117,209128,832122,42263,63759,50882,12846,20340,91241,00040,17039,35241,18139,88939,10739,20939,51745,31540,19325,47179,50922,83336,28417,96117,97916,47416,26415,87315,73612,99111,25400000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
22,470
0
0
0
18,751
0
0
0
15,181
0
0
0
15,220
0
0
0
15,687
0
0
0
20,684
0
0
0
31,692
0
0
0
24,656
0
0
0
25,732
0
0
0
0
0
0
0
000000025,73200024,65600031,69200020,68400015,68700015,22000015,18100018,75100022,470000000000000
> Total Stockholder Equity
0
0
0
-38,326
-41,341
-42,741
-42,975
-44,993
-47,423
-42,906
-49,464
9,811
161,906
162,868
174,363
10,092
225,720
255,252
288,742
309,968
348,978
149,671
432,521
232,179
420,283
224,961
456,970
274,912
455,890
477,686
606,442
636,585
655,447
638,401
646,946
751,437
756,802
760,752
767,619
764,756
779,823
868,204
886,336
910,914
904,014
873,862
881,662
866,644
572,622
571,403
562,734
663,852
663,852562,734571,403572,622866,644881,662873,862904,014910,914886,336868,204779,823764,756767,619760,752756,802751,437646,946638,401655,447636,585606,442477,686455,890274,912456,970224,961420,283232,179432,521149,671348,978309,968288,742255,252225,72010,092174,363162,868161,9069,811-49,464-42,906-47,423-44,993-42,975-42,741-41,341-38,326000
   Common Stock
0
0
0
0
0
0
192
192
192
193
193
250
250
251
258
262
300
310
328
342
374
377
449
449
449
452
488
496
500
523
528
549
563
565
570
579
591
599
610
613
630
675
677
677
677
679
679
679
668
670
674
797
797674670668679679679677677677675630613610599591579570565563549528523500496488452449449449377374342328310300262258251250250193193192192192000000
   Retained Earnings Total Equity00000-142,233-137,961-126,875-122,838-135,942-145,687-141,360-130,904-124,697-119,053-112,356-107,262-107,263-115,390-106,676-100,087-95,490-88,949-82,699-76,386-70,648-65,190-61,166-56,755-55,709-50,629-49,345-46,066-45,114-41,244-53,010-53,225-51,447-53,572-54,413-53,695-51,307-49,550-47,934-46,195-43,934000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
111,551
107,951
105,521
110,038
107,200
162,755
161,906
-495
-344
-972
-648
-1,000
0
0
0
0
0
0
0
0
0
-47
-1,283
-1,981
-4,502
-5,308
-4,240
-9,393
-10,470
-9,767
-8,868
-6,385
-5,914
-5,420
-33
6,476
10,091
15,202
14,679
12,140
13,498
11,433
4,906
4,870
4,557
1,000
1,0004,5574,8704,90611,43313,49812,14014,67915,20210,0916,476-33-5,420-5,914-6,385-8,868-9,767-10,470-9,393-4,240-5,308-4,502-1,981-1,283-47000000000-1,000-648-972-344-495161,906162,755107,200110,038105,521107,951111,551000000
   Capital Surplus 
0
0
0
0
0
1
767
1,010
1,247
1,473
1,650
51,179
51,472
51,877
59,831
64,027
102,906
113,105
133,915
153,571
197,114
199,923
288,162
288,485
287,407
289,699
338,577
350,849
357,353
389,547
394,269
430,193
455,680
457,804
460,339
464,632
472,747
482,483
496,111
500,889
525,030
587,474
588,012
588,707
587,884
588,712
589,030
589,291
0
0
0
0
0000589,291589,030588,712587,884588,707588,012587,474525,030500,889496,111482,483472,747464,632460,339457,804455,680430,193394,269389,547357,353350,849338,577289,699287,407288,485288,162199,923197,114153,571133,915113,105102,90664,02759,83151,87751,47251,1791,6501,4731,2471,010767100000
   Treasury Stock000000000000000000000000000000000000-185,649-174,363-162,868-161,906-162,755-107,200-110,038-105,521-107,951-111,551000000
   Other Stockholders Equity 
0
0
0
-38,326
-41,341
-42,741
767
1,010
319
6,451
1,650
63,256
216,069
51,877
59,831
64,027
102,906
296,186
333,528
355,692
397,949
199,923
487,781
288,485
481,000
289,699
527,130
350,849
357,353
389,547
642,656
678,181
702,550
699,369
700,763
696,802
706,350
714,506
726,535
729,382
749,501
835,655
840,425
846,788
844,448
827,919
838,633
608,842
580,687
582,049
587,117
713,809
713,809587,117582,049580,687608,842838,633827,919844,448846,788840,425835,655749,501729,382726,535714,506706,350696,802700,763699,369702,550678,181642,656389,547357,353350,849527,130289,699481,000288,485487,781199,923397,949355,692333,528296,186102,90664,02759,83151,877216,06963,2561,6506,4513191,010767-42,741-41,341-38,326000



5.3. Balance Sheets

Currency in USD. All numbers in thousands.




5.4. Cash Flows

Currency in USD. All numbers in thousands.