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

Apartment Investment and Management Co
Buy, Hold or Sell?

Let's analyze Apartment Investment and Management Co together

I guess you are interested in Apartment Investment and Management Co. 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 Apartment Investment and Management Co. 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 Apartment Investment and Management Co

I send you an email if I find something interesting about Apartment Investment and Management Co.

1. Quick Overview

1.1. Quick analysis of Apartment Investment and Management Co (30 sec.)










1.2. What can you expect buying and holding a share of Apartment Investment and Management Co? (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?
75.0%

What is your share worth?

Current worth
$3.31
Expected worth in 1 year
$1.34
How sure are you?
55.0%

+ What do you gain per year?

Total Gains per Share
$-1.96
Return On Investment
-22.8%

For what price can you sell your share?

Current Price per Share
$8.62
Expected price per share
$8.08 - $9.485
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Apartment Investment and Management Co (5 min.)




Live pricePrice per Share (EOD)
$8.62
Intrinsic Value Per Share
$17.12 - $49.84
Total Value Per Share
$20.43 - $53.15

2.2. Growth of Apartment Investment and Management Co (5 min.)




Is Apartment Investment and Management Co growing?

Current yearPrevious yearGrowGrow %
How rich?$467.3m$772.7m-$240.1m-45.1%

How much money is Apartment Investment and Management Co making?

Current yearPrevious yearGrowGrow %
Making money-$61m-$54.2m-$6.7m-11.1%
Net Profit Margin-121.7%-128.7%--

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

2.3. Financial Health of Apartment Investment and Management Co (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 Apartment Investment and Management Co?

Welcome investor! Apartment Investment and Management Co's management wants to use your money to grow the business. In return you get a share of Apartment Investment and Management Co.

First you should know what it really means to hold a share of Apartment Investment and Management Co. And how you can make/lose money.

Speculation

The Price per Share of Apartment Investment and Management Co is $8.62. 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 Apartment Investment and Management Co.
  • 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 Apartment Investment and Management Co, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is $3.31. Based on the TTM, the Book Value Change Per Share is $-0.49 per quarter. Based on the YOY, the Book Value Change Per Share is $-0.35 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 Apartment Investment and Management Co.

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-0.16-1.8%-0.43-5.0%-0.36-4.2%-0.02-0.3%0.323.7%
Usd Book Value Change Per Share-0.18-2.1%-0.49-5.7%-0.35-4.1%-0.41-4.7%-0.13-1.6%
Usd Dividend Per Share0.000.0%0.000.0%0.010.1%0.212.4%0.283.3%
Usd Total Gains Per Share-0.18-2.1%-0.49-5.7%-0.35-4.0%-0.20-2.3%0.151.7%
Usd Price Per Share9.04-8.34-7.53-13.77-28.54-
Price to Earnings Ratio-14.55--12.40--56.55--14.98-59.54-
Price-to-Total Gains Ratio-50.28--39.98-754.79-73.62--767.88-
Price to Book Ratio2.73-2.24-1.42-2.01-2.96-
Price-to-Total Gains Ratio-50.28--39.98-754.79-73.62--767.88-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share8.62
Number of shares116
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.21
Usd Book Value Change Per Share-0.49-0.41
Usd Total Gains Per Share-0.49-0.20
Gains per Quarter (116 shares)-56.95-23.46
Gains per Year (116 shares)-227.79-93.84
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10-228-23896-189-104
20-456-466191-379-198
30-683-694287-568-292
40-911-922382-758-386
50-1139-1150478-947-480
60-1367-1378574-1137-574
70-1595-1606669-1326-668
80-1822-1834765-1516-762
90-2050-2062860-1705-856
100-2278-2290956-1894-950

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 Share0.04.00.00.0%3.09.00.025.0%7.013.00.035.0%27.013.00.067.5%83.031.00.072.8%
Book Value Change Per Share0.04.00.00.0%5.07.00.041.7%8.012.00.040.0%16.024.00.040.0%50.064.00.043.9%
Dividend per Share0.00.04.00.0%4.00.08.033.3%10.00.010.050.0%30.00.010.075.0%104.00.010.091.2%
Total Gains per Share0.04.00.00.0%5.07.00.041.7%9.011.00.045.0%22.018.00.055.0%74.040.00.064.9%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Apartment Investment and Management Co compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share---0.180-0.491+173%-0.353+97%-0.408+127%-0.135-25%
Book Value Per Share--3.3083.770-12%5.310-38%6.051-45%8.581-61%
Current Ratio--1.5001.760-15%2.097-28%2.399-37%1.366+10%
Debt To Asset Ratio--0.7740.745+4%0.650+19%0.708+9%0.719+8%
Debt To Equity Ratio--6.9655.502+27%2.727+155%3.767+85%3.266+113%
Dividend Per Share----0%0.006-100%0.206-100%0.281-100%
Enterprise Value---240524312.320-255186279.200+6%-182470792.500-24%-35432853.816-85%1016945088.052-124%
Eps---0.155-0.432+178%-0.359+131%-0.025-84%0.315-149%
Ev To Ebitda Ratio--4.4197.908-44%-1.876+142%0.647+583%2.227+98%
Ev To Sales Ratio---1.131-1.253+11%-0.994-12%-0.620-45%0.734-254%
Free Cash Flow Per Share--0.668-0.011+102%-0.424+163%-0.125+119%-0.157+123%
Free Cash Flow To Equity Per Share--0.8230.080+929%-0.126+115%0.151+444%-0.289+135%
Gross Profit Margin--1.0001.0000%1.0000%0.962+4%-4.429+543%
Intrinsic Value_10Y_max--49.844--------
Intrinsic Value_10Y_min--17.117--------
Intrinsic Value_1Y_max--0.210--------
Intrinsic Value_1Y_min---0.231--------
Intrinsic Value_3Y_max--4.277--------
Intrinsic Value_3Y_min--0.988--------
Intrinsic Value_5Y_max--12.741--------
Intrinsic Value_5Y_min--4.041--------
Market Cap1217738711.040-5%1277071687.6801177830220.800+8%1095879957.500+17%2034325396.185-37%4284468638.052-70%
Net Profit Margin---0.413-1.217+195%-1.287+212%-0.186-55%0.053-874%
Operating Margin---0.699-1.024+46%-1.213+74%-0.392-44%0.017-4244%
Operating Ratio--1.0000.998+0%0.956+5%1.049-5%0.914+9%
Pb Ratio2.606-5%2.7332.245+22%1.418+93%2.009+36%2.964-8%
Pe Ratio-13.878+5%-14.555-12.403-15%-56.548+289%-14.983+3%59.545-124%
Price Per Share8.620-5%9.0408.338+8%7.533+20%13.768-34%28.542-68%
Price To Free Cash Flow Ratio3.228-5%3.386-6.766+300%-4.547+234%7.457-55%-15.385+554%
Price To Total Gains Ratio-47.946+5%-50.282-39.983-20%754.789-107%73.615-168%-767.877+1427%
Quick Ratio--1.2781.736-26%2.227-43%2.621-51%1.425-10%
Return On Assets---0.011-0.029+177%-0.025+134%-0.005-51%0.005-304%
Return On Equity---0.095-0.199+109%-0.099+4%-0.041-57%0.006-1589%
Total Gains Per Share---0.180-0.491+173%-0.348+94%-0.202+12%0.147-223%
Usd Book Value--467356000.000532574500.000-12%772733500.000-40%893526900.000-48%1285240700.000-64%
Usd Book Value Change Per Share---0.180-0.491+173%-0.353+97%-0.408+127%-0.135-25%
Usd Book Value Per Share--3.3083.770-12%5.310-38%6.051-45%8.581-61%
Usd Dividend Per Share----0%0.006-100%0.206-100%0.281-100%
Usd Enterprise Value---240524312.320-255186279.200+6%-182470792.500-24%-35432853.816-85%1016945088.052-124%
Usd Eps---0.155-0.432+178%-0.359+131%-0.025-84%0.315-149%
Usd Free Cash Flow--94298000.000-1557500.000+102%-61784750.000+166%-18243800.000+119%-23250900.025+125%
Usd Free Cash Flow Per Share--0.668-0.011+102%-0.424+163%-0.125+119%-0.157+123%
Usd Free Cash Flow To Equity Per Share--0.8230.080+929%-0.126+115%0.151+444%-0.289+135%
Usd Market Cap1217738711.040-5%1277071687.6801177830220.800+8%1095879957.500+17%2034325396.185-37%4284468638.052-70%
Usd Price Per Share8.620-5%9.0408.338+8%7.533+20%13.768-34%28.542-68%
Usd Profit---21936000.000-61037000.000+178%-54238250.000+147%-4325500.000-80%45994350.000-148%
Usd Revenue--53158000.00050965250.000+4%44903000.000+18%32718200.000+62%155728675.000-66%
Usd Total Gains Per Share---0.180-0.491+173%-0.348+94%-0.202+12%0.147-223%
 EOD+4 -4MRQTTM+24 -13YOY+21 -185Y+15 -2510Y+12 -28

3.3 Fundamental Score

Let's check the fundamental score of Apartment Investment and Management Co based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-13.878
Price to Book Ratio (EOD)Between0-12.606
Net Profit Margin (MRQ)Greater than0-0.413
Operating Margin (MRQ)Greater than0-0.699
Quick Ratio (MRQ)Greater than11.278
Current Ratio (MRQ)Greater than11.500
Debt to Asset Ratio (MRQ)Less than10.774
Debt to Equity Ratio (MRQ)Less than16.965
Return on Equity (MRQ)Greater than0.15-0.095
Return on Assets (MRQ)Greater than0.05-0.011
Total3/10 (30.0%)

3.4 Technical Score

Let's check the technical score of Apartment Investment and Management Co based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5044.363
Ma 20Greater thanMa 508.769
Ma 50Greater thanMa 1008.672
Ma 100Greater thanMa 2008.822
OpenGreater thanClose8.750
Total3/5 (60.0%)

4. In-depth Analysis

4.1 About Apartment Investment and Management Co

Aimco is a diversified real estate company primarily focused on value add and opportunistic investments, targeting the U.S. multifamily sector. Aimco's mission is to make real estate investments where outcomes are enhanced through our human capital so that substantial value is created for investors, teammates, and the communities in which we operate. Aimco is traded on the New York Stock Exchange as AIV.

Fundamental data was last updated by Penke on 2024-12-07 14:12:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge 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 very inefficient.
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 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 expensive.
Based on how much money comes from the company's main activities, the company is expensive.
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 Apartment Investment and Management Co earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Apartment Investment and Management Co to the REIT - Residential industry mean.
  • A Net Profit Margin of -41.3% means that $-0.41 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Apartment Investment and Management Co:

  • The MRQ is -41.3%. The company is making a huge loss. -2
  • The TTM is -121.7%. The company is making a huge loss. -2
Trends
Current periodCompared to+/- 
MRQ-41.3%TTM-121.7%+80.5%
TTM-121.7%YOY-128.7%+7.0%
TTM-121.7%5Y-18.6%-103.2%
5Y-18.6%10Y5.3%-23.9%
4.3.1.2. Return on Assets

Shows how efficient Apartment Investment and Management Co is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Apartment Investment and Management Co to the REIT - Residential industry mean.
  • -1.1% Return on Assets means that Apartment Investment and Management Co generated $-0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Apartment Investment and Management Co:

  • The MRQ is -1.1%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -2.9%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-1.1%TTM-2.9%+1.9%
TTM-2.9%YOY-2.5%-0.4%
TTM-2.9%5Y-0.5%-2.4%
5Y-0.5%10Y0.5%-1.0%
4.3.1.3. Return on Equity

Shows how efficient Apartment Investment and Management Co is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Apartment Investment and Management Co to the REIT - Residential industry mean.
  • -9.5% Return on Equity means Apartment Investment and Management Co generated $-0.10 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Apartment Investment and Management Co:

  • The MRQ is -9.5%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -19.9%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-9.5%TTM-19.9%+10.4%
TTM-19.9%YOY-9.9%-10.0%
TTM-19.9%5Y-4.1%-15.8%
5Y-4.1%10Y0.6%-4.8%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Apartment Investment and Management Co.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Apartment Investment and Management Co is operating .

  • Measures how much profit Apartment Investment and Management Co 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 Apartment Investment and Management Co to the REIT - Residential industry mean.
  • An Operating Margin of -69.9% means the company generated $-0.70  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Apartment Investment and Management Co:

  • The MRQ is -69.9%. The company is operating very inefficient. -2
  • The TTM is -102.4%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ-69.9%TTM-102.4%+32.5%
TTM-102.4%YOY-121.3%+18.9%
TTM-102.4%5Y-39.2%-63.2%
5Y-39.2%10Y1.7%-40.8%
4.3.2.2. Operating Ratio

Measures how efficient Apartment Investment and Management Co is keeping operating costs low.

  • Below 1 is considered healthy (always compare to REIT - Residential industry mean).
  • An Operation Ratio of 1.00 means that the operating costs are $1.00 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Apartment Investment and Management Co:

  • The MRQ is 1.000. The company is inefficient in keeping operating costs low. -1
  • The TTM is 0.998. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ1.000TTM0.998+0.002
TTM0.998YOY0.956+0.042
TTM0.9985Y1.049-0.051
5Y1.04910Y0.914+0.134
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Apartment Investment and Management Co.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Apartment Investment and Management Co is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to REIT - Residential industry mean).
  • A Current Ratio of 1.50 means the company has $1.50 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Apartment Investment and Management Co:

  • The MRQ is 1.500. The company is just able to pay all its short-term debts.
  • The TTM is 1.760. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.500TTM1.760-0.260
TTM1.760YOY2.097-0.337
TTM1.7605Y2.399-0.640
5Y2.39910Y1.366+1.033
4.4.3.2. Quick Ratio

Measures if Apartment Investment and Management Co is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Apartment Investment and Management Co to the REIT - Residential industry mean.
  • A Quick Ratio of 1.28 means the company can pay off $1.28 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Apartment Investment and Management Co:

  • The MRQ is 1.278. The company is able to pay all its short-term debts with the most liquid assets. +1
  • The TTM is 1.736. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ1.278TTM1.736-0.458
TTM1.736YOY2.227-0.491
TTM1.7365Y2.621-0.886
5Y2.62110Y1.425+1.196
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Apartment Investment and Management Co.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Apartment Investment and Management Co assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Apartment Investment and Management Co to REIT - Residential industry mean.
  • A Debt to Asset Ratio of 0.77 means that Apartment Investment and Management Co assets are financed with 77.4% credit (debt) and the remaining percentage (100% - 77.4%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Apartment Investment and Management Co:

  • The MRQ is 0.774. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.745. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.774TTM0.745+0.029
TTM0.745YOY0.650+0.094
TTM0.7455Y0.708+0.036
5Y0.70810Y0.719-0.011
4.5.4.2. Debt to Equity Ratio

Measures if Apartment Investment and Management Co is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Apartment Investment and Management Co to the REIT - Residential industry mean.
  • A Debt to Equity ratio of 696.5% means that company has $6.96 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Apartment Investment and Management Co:

  • The MRQ is 6.965. The company is unable to pay all its debts with equity. -1
  • The TTM is 5.502. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ6.965TTM5.502+1.463
TTM5.502YOY2.727+2.775
TTM5.5025Y3.767+1.735
5Y3.76710Y3.266+0.501
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 Apartment Investment and Management Co generates.

  • Above 15 is considered overpriced but always compare Apartment Investment and Management Co to the REIT - Residential industry mean.
  • A PE ratio of -14.55 means the investor is paying $-14.55 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Apartment Investment and Management Co:

  • The EOD is -13.878. Based on the earnings, the company is expensive. -2
  • The MRQ is -14.555. Based on the earnings, the company is expensive. -2
  • The TTM is -12.403. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-13.878MRQ-14.555+0.676
MRQ-14.555TTM-12.403-2.151
TTM-12.403YOY-56.548+44.144
TTM-12.4035Y-14.983+2.580
5Y-14.98310Y59.545-74.528
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 Apartment Investment and Management Co:

  • The EOD is 3.228. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 3.386. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is -6.766. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD3.228MRQ3.386-0.157
MRQ3.386TTM-6.766+10.152
TTM-6.766YOY-4.547-2.219
TTM-6.7665Y7.457-14.223
5Y7.45710Y-15.385+22.843
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 Apartment Investment and Management Co is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to REIT - Residential industry mean).
  • A PB ratio of 2.73 means the investor is paying $2.73 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Apartment Investment and Management Co:

  • The EOD is 2.606. Based on the equity, the company is underpriced. +1
  • The MRQ is 2.733. Based on the equity, the company is underpriced. +1
  • The TTM is 2.245. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD2.606MRQ2.733-0.127
MRQ2.733TTM2.245+0.488
TTM2.245YOY1.418+0.826
TTM2.2455Y2.009+0.235
5Y2.00910Y2.964-0.955
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 Apartment Investment and Management Co.

4.8.1. Institutions holding Apartment Investment and Management Co

Institutions are holding 86.225% of the shares of Apartment Investment and Management Co.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30Goldman Sachs Group Inc0.0496071972-36527-33.6657
2024-06-30Teachers Retirement System Of The State Of Kentucky0.03380.01724900700
2024-06-30DekaBank Deutsche Girozentrale0.02340.002434014-86600-71.7993
2024-06-30Mercer Global Advisors Inc.0.0166024156-484-1.9643
2024-06-30Advisor Group Holdings, Inc.0.00150.00022141-2829-56.9215
2024-06-30JONES FINANCIAL COMPANIES LLLP0.00040565400242.4242
2024-06-30Covestor Ltd0.00020.0058241-2-0.823
2024-06-30Steward Partners Investment Advisory, LLC0048-131-73.1844
2024-06-30IFP Advisors, LLC00.000133330
2024-06-30Sunbelt Securities0084100
2024-06-30TD PRIVATE CLIENT WEALTH LLC00100
2024-09-30Gardner Lewis Asset Management L P000-399274-100
2024-06-30CIBC World Markets Corp000-45342-100
2024-06-30CCM Partners LP000-6339-100
2024-09-30United Services Automobile Association000-10382-100
2024-06-30(Junk)CommonWealth PPS000-57941-100
2024-06-30Advantus Capital Management, Inc.000-11881-100
2024-06-30Federated Hermes Inc000-24565-100
2024-06-30State Of Wisconsin Investment Board000-159180-100
2024-06-30Morgan Stanley - Brokerage Accounts000-2209824-100
Total 0.12550.0257182186-3050864-1,674.6%

4.9.2. Funds holding Apartment Investment and Management Co

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-03-15Fidelity US REIT Mother Fund2.29631.9193333207040100013.681
2024-03-18Daiwa US-REIT Open Mother Fund1.14961.01771668137-393568-19.0894
2024-06-30Empower Real Estate Index Inv0.08590.577712471720851.7002
2024-06-13AMOne DIAM World REIT Index Fund D1M0.08060.3955116951-10697-8.3801
2024-05-20MUAM G-REIT Mother Fund0.06050.39298780800
2024-03-26SMTAM Global REIT Index Mother Fund0.05610.34798144900
2024-06-30Empower S&P Mid Cap 400® Index Inv0.05120.209474323800712.074
2024-06-30Leadersel Event Driven B Acc0.0451.7366653002000044.1501
2024-03-31Fidelity Global Monthly Income Ser F0.04420.0681640876701.0565
2024-05-31GMO Implementation0.04220.095361215612150
2024-05-13AMOne Foreign REIT Passive Fund MF0.03950.418257261-8472-12.8885
2024-06-24Nomura Overseas REIT Index Mother0.03870.41855620020003.69
2024-03-31MoA Mid Cap Value Fund0.03861.03515605200
2024-03-31B&I Global Real Estate Securities Fund S0.03741.290454333-5550-9.2681
2024-03-25Resona RAM Dev Country REIT Mother Fund0.03440.3402499871250.2507
2024-03-31Fidelity Global Real Estate Series F0.02911.3124422082790.6654
2024-03-31Sesfikile BCI Global Property B0.02881.73114172500
2024-06-17Nikko Overseas REIT Index (N Hdg) Mother0.02660.420338608-2860-6.8969
2024-03-31PIMCO GIS Strategic Inc E USD Acc0.0240.25093479814344.298
2024-03-31CBRE Listed US Real Estate Composite0.0232.1733416-734-2.1493
Total 4.231716.14756140645+74934+1.2%

5.3. Insider Transactions

Insiders are holding 8.521% of the shares of Apartment Investment and Management Co.

DateOwnerTypeAmountPricePost Transaction AmountLink
2022-05-31Jay P LeuppBUY21456.31
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 Assets2,067,572
Total Liabilities1,600,216
Total Stockholder Equity229,766
 As reported
Total Liabilities 1,600,216
Total Stockholder Equity+ 229,766
Total Assets = 2,067,572

Assets

Total Assets2,067,572
Total Current Assets187,680
Long-term Assets1,879,892
Total Current Assets
Cash And Cash Equivalents 82,620
Net Receivables 77,272
Other Current Assets 27,788
Total Current Assets  (as reported)187,680
Total Current Assets  (calculated)187,680
+/-0
Long-term Assets
Property Plant Equipment 118,568
Long Term Investments 38,398
Long-term Assets Other 1,694,301
Long-term Assets  (as reported)1,879,892
Long-term Assets  (calculated)1,851,267
+/- 28,625

Liabilities & Shareholders' Equity

Total Current Liabilities125,140
Long-term Liabilities1,475,076
Total Stockholder Equity229,766
Total Current Liabilities
Other Current Liabilities 125,140
Total Current Liabilities  (as reported)125,140
Total Current Liabilities  (calculated)125,140
+/-0
Long-term Liabilities
Long term Debt 1,250,619
Capital Lease Obligations Min Short Term Debt121,277
Long-term Liabilities  (as reported)1,475,076
Long-term Liabilities  (calculated)1,371,896
+/- 103,180
Total Stockholder Equity
Common Stock1,369
Retained Earnings -208,940
Other Stockholders Equity 437,337
Total Stockholder Equity (as reported)229,766
Total Stockholder Equity (calculated)229,766
+/-0
Other
Capital Stock1,369
Cash and Short Term Investments 82,620
Common Stock Shares Outstanding 136,749
Liabilities and Stockholders Equity 2,067,572
Net Debt 1,289,276
Net Invested Capital 1,480,385
Net Working Capital 62,540
Property Plant and Equipment Gross 118,568
Short Long Term Debt Total 1,371,896



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-30
> Total Assets 
540,000
532,000
828,000
816,000
1,166,000
1,608,000
2,100,000
2,220,000
3,054,000
3,122,000
4,249,000
4,292,000
4,400,000
4,507,000
5,685,000
6,019,000
6,337,000
7,156,000
7,700,000
8,137,000
8,082,000
8,055,000
8,301,000
9,675,000
9,449,000
10,111,000
10,316,000
10,371,000
10,235,000
10,183,000
10,088,000
10,343,000
10,359,000
10,185,000
10,072,000
10,331,000
10,421,000
10,263,000
10,019,000
10,366,000
10,393,000
10,221,000
10,290,000
10,306,000
10,399,000
10,519,000
10,607,000
10,552,000
10,327,000
9,898,000
9,442,000
9,083,000
8,841,000
8,474,000
7,907,000
7,885,000
7,708,000
7,617,000
7,379,000
7,261,000
7,165,000
7,042,000
6,872,000
6,824,000
6,947,000
6,565,000
6,401,000
6,370,000
6,471,000
6,490,000
6,079,000
6,083,000
6,079,000
5,937,000
6,097,000
5,908,412
6,158,000
6,218,000
6,144,194
6,142,000
6,274,000
6,294,000
6,233,000
6,187,000
6,199,000
6,169,000
6,079,000
6,255,000
6,544,000
6,185,000
6,190,004
6,283,769
6,240,804
6,539,178
6,828,739
7,048,245
7,121,147
6,153,052
1,840,492
2,217,890
2,312,139
2,394,195
2,434,101
2,593,844
2,419,412
2,296,244
2,181,223
2,189,175
2,216,352
2,250,866
2,089,475
2,119,891
2,057,114
2,067,572
2,067,5722,057,1142,119,8912,089,4752,250,8662,216,3522,189,1752,181,2232,296,2442,419,4122,593,8442,434,1012,394,1952,312,1392,217,8901,840,4926,153,0527,121,1477,048,2456,828,7396,539,1786,240,8046,283,7696,190,0046,185,0006,544,0006,255,0006,079,0006,169,0006,199,0006,187,0006,233,0006,294,0006,274,0006,142,0006,144,1946,218,0006,158,0005,908,4126,097,0005,937,0006,079,0006,083,0006,079,0006,490,0006,471,0006,370,0006,401,0006,565,0006,947,0006,824,0006,872,0007,042,0007,165,0007,261,0007,379,0007,617,0007,708,0007,885,0007,907,0008,474,0008,841,0009,083,0009,442,0009,898,00010,327,00010,552,00010,607,00010,519,00010,399,00010,306,00010,290,00010,221,00010,393,00010,366,00010,019,00010,263,00010,421,00010,331,00010,072,00010,185,00010,359,00010,343,00010,088,00010,183,00010,235,00010,371,00010,316,00010,111,0009,449,0009,675,0008,301,0008,055,0008,082,0008,137,0007,700,0007,156,0006,337,0006,019,0005,685,0004,507,0004,400,0004,292,0004,249,0003,122,0003,054,0002,220,0002,100,0001,608,0001,166,000816,000828,000532,000540,000
   > Total Current Assets 
8,000
3,000
17,000
17,000
41,000
70,000
66,000
61,000
75,000
56,000
71,000
39,000
52,000
56,000
102,000
137,000
91,000
107,000
160,000
192,000
270,000
168,000
8,199,662
243,872
184,911
197,779
185,106
242,000
239,000
236,000
165,508
162,569
149,322
178,897
180,387
192,689
237,495
217,979
219,209
285,646
389,293
238,852
315,596
323,599
334,374
414,498
281,924
235,021
408,602
310,750
388,808
173,922
179,843
168,618
141,082
122,728
125,510
193,193
161,180
140,709
126,617
116,679
604,000
126,191
415,656
205,415
186,930
151,913
264,221
283,937
116,891
38,250
34,161
28,723
129,843
164,490
46,835
146,479
50,789
165,141
155,897
148,961
162,326
165,534
164,460
156,243
189,063
118,984
147,247
100,879
139,217
263,186
134,858
159,624
278,453
5,403
398,408
569,615
353,266
309,097
355,465
325,858
244,582
251,056
394,217
290,204
268,780
227,997
251,730
155,687
215,687
217,769
188,019
187,680
187,680188,019217,769215,687155,687251,730227,997268,780290,204394,217251,056244,582325,858355,465309,097353,266569,615398,4085,403278,453159,624134,858263,186139,217100,879147,247118,984189,063156,243164,460165,534162,326148,961155,897165,14150,789146,47946,835164,490129,84328,72334,16138,250116,891283,937264,221151,913186,930205,415415,656126,191604,000116,679126,617140,709161,180193,193125,510122,728141,082168,618179,843173,922388,808310,750408,602235,021281,924414,498334,374323,599315,596238,852389,293285,646219,209217,979237,495192,689180,387178,897149,322162,569165,508236,000239,000242,000185,106197,779184,911243,8728,199,662168,000270,000192,000160,000107,00091,000137,000102,00056,00052,00039,00071,00056,00075,00061,00066,00070,00041,00017,00017,0003,0008,000
       Cash And Cash Equivalents 
2,000
1,000
13,000
12,000
22,000
46,000
37,000
36,000
49,000
44,000
71,000
39,000
52,000
56,000
102,000
137,000
91,000
107,000
157,000
114,000
135,000
69,000
80,000
107,000
61,000
87,000
97,000
107,000
106,000
127,000
114,000
88,000
91,000
123,000
105,000
120,000
149,000
140,000
162,000
224,000
323,000
182,000
230,000
257,000
258,000
337,000
210,000
163,000
330,000
219,000
300,000
93,000
112,000
107,000
81,000
78,000
78,000
145,000
111,000
81,000
85,000
76,000
91,000
83,000
313,000
103,000
84,000
50,000
47,000
68,000
56,000
38,000
34,000
29,000
29,000
164,490
47,000
45,000
50,789
64,000
55,000
48,000
61,000
65,000
64,000
56,000
77,000
70,000
67,000
58,000
36,858
162,286
33,958
58,724
142,902
-5,403
398,408
228,368
289,582
226,081
286,066
253,138
233,374
109,011
81,799
206,366
206,460
166,149
164,990
95,680
139,267
140,403
109,398
82,620
82,620109,398140,403139,26795,680164,990166,149206,460206,36681,799109,011233,374253,138286,066226,081289,582228,368398,408-5,403142,90258,72433,958162,28636,85858,00067,00070,00077,00056,00064,00065,00061,00048,00055,00064,00050,78945,00047,000164,49029,00029,00034,00038,00056,00068,00047,00050,00084,000103,000313,00083,00091,00076,00085,00081,000111,000145,00078,00078,00081,000107,000112,00093,000300,000219,000330,000163,000210,000337,000258,000257,000230,000182,000323,000224,000162,000140,000149,000120,000105,000123,00091,00088,000114,000127,000106,000107,00097,00087,00061,000107,00080,00069,000135,000114,000157,000107,00091,000137,000102,00056,00052,00039,00071,00044,00049,00036,00037,00046,00022,00012,00013,0001,0002,000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
68,763
71,172
46,267
0
0
0
0
0
10,806
0
0
13,315
44,241
27,434
29,778
58,411
-15,145
354,365
61,448
63,982
60,508
8,998
9,161
5,255
5,072
3,699
0
03,6995,0725,2559,1618,99860,50863,98261,448354,365-15,14558,41129,77827,43444,24113,3150010,8060000046,26771,17268,763000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
6,000
2,000
4,000
5,000
19,000
24,000
29,000
25,000
26,000
12,000
0
0
0
0
0
0
0
0
3,000
78,000
135,000
99,000
100,000
137,000
124,000
110,000
131,000
135,000
133,000
109,000
119,000
133,000
128,000
111,000
114,000
126,000
134,000
119,000
103,000
83,000
91,000
81,000
107,000
92,000
110,000
109,000
106,000
107,000
111,000
125,000
129,000
114,000
95,000
88,000
84,000
64,000
60,000
59,000
50,000
67,000
46,000
41,000
42,000
43,000
36,000
37,000
34,020
34,000
30,000
33,000
3,145
0
0
0
0
0
0
0
0
0
0
0
13,042
0
0
0
17,035
0
0
0
55,630
0
0
0
20,949
0
0
534,127
44,038
64,461
41,614
45,123
45,338
45,148
229,389
42,539
39,014
39,363
59,365
39,802
76,420
77,366
78,621
77,272
77,27278,62177,36676,42039,80259,36539,36339,01442,539229,38945,14845,33845,12341,61464,46144,038534,1270020,94900055,63000017,03500013,042000000000003,14533,00030,00034,00034,02037,00036,00043,00042,00041,00046,00067,00050,00059,00060,00064,00084,00088,00095,000114,000129,000125,000111,000107,000106,000109,000110,00092,000107,00081,00091,00083,000103,000119,000134,000126,000114,000111,000128,000133,000119,000109,000133,000135,000131,000110,000124,000137,000100,00099,000135,00078,0003,0000000000012,00026,00025,00029,00024,00019,0005,0004,0002,0006,000
       Other Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8,019,662
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
57,656
19,415
-177,070
67,913
187,221
163,937
60,891
250
-54,839
-47,277
73,843
0
0
0
197,463
101,141
91,897
49,961
101,326
100,534
100,460
100,243
94,063
48,984
-13,753
42,879
59,966
100,900
100,900
100,900
135,551
33,933
44,100
35,488
19,646
18,555
27,785
27,597
31,724
96,897
-271,336
41,299
40,669
-233,648
-237,879
-159,917
-202,433
18,589
-175,172
27,788
27,788-175,17218,589-202,433-159,917-237,879-233,64840,66941,299-271,33696,89731,72427,59727,78518,55519,64635,48844,10033,933135,551100,900100,900100,90059,96642,879-13,75348,98494,063100,243100,460100,534101,32649,96191,897101,141197,46300073,843-47,277-54,83925060,891163,937187,22167,913-177,07019,41557,656000000000000000000000000000000000000000008,019,6620000000000000000000000
   > Long-term Assets 
532,000
519,000
772,000
763,000
1,073,000
1,481,000
1,860,000
1,942,000
2,743,000
2,834,000
3,637,000
3,725,000
3,826,000
3,924,000
5,117,000
5,462,000
5,801,000
6,474,000
-408,198
7,453,000
7,368,000
7,438,000
101,338
36,413
36,707
36,239
36,680
9,736,000
9,559,000
9,501,000
26,065
21,742
18,235
29,613
20,139
20,770
14,312
8,257
9,835
9,432
6,219
3,934
4,379
2,719
5,139
12,583
14,426
15,256
11,059
12,706
28,326
27,052
28,332
33,267
42,015
45,909
49,943
55,290
58,736
59,435
61,919
61,589
51,933
6,338,000
6,531,344
6,359,585
6,214,070
6,218,087
6,206,779
6,206,063
5,962,109
6,044,750
6,044,839
5,908,277
5,967,157
5,950,063
6,021,776
6,071,521
6,093,405
5,976,859
6,118,103
6,145,039
6,070,674
6,021,466
6,034,540
6,012,757
5,889,937
6,136,016
6,396,753
6,084,121
6,050,787
6,020,583
6,105,946
6,379,554
6,550,286
-5,403
6,722,739
5,583,437
1,487,226
1,908,793
1,956,674
2,068,337
2,189,519
2,342,788
2,025,195
2,006,040
1,912,443
1,961,178
1,964,622
2,095,179
1,873,788
1,902,122
1,869,095
1,879,892
1,879,8921,869,0951,902,1221,873,7882,095,1791,964,6221,961,1781,912,4432,006,0402,025,1952,342,7882,189,5192,068,3371,956,6741,908,7931,487,2265,583,4376,722,739-5,4036,550,2866,379,5546,105,9466,020,5836,050,7876,084,1216,396,7536,136,0165,889,9376,012,7576,034,5406,021,4666,070,6746,145,0396,118,1035,976,8596,093,4056,071,5216,021,7765,950,0635,967,1575,908,2776,044,8396,044,7505,962,1096,206,0636,206,7796,218,0876,214,0706,359,5856,531,3446,338,00051,93361,58961,91959,43558,73655,29049,94345,90942,01533,26728,33227,05228,32612,70611,05915,25614,42612,5835,1392,7194,3793,9346,2199,4329,8358,25714,31220,77020,13929,61318,23521,74226,0659,501,0009,559,0009,736,00036,68036,23936,70736,413101,3387,438,0007,368,0007,453,000-408,1986,474,0005,801,0005,462,0005,117,0003,924,0003,826,0003,725,0003,637,0002,834,0002,743,0001,942,0001,860,0001,481,0001,073,000763,000772,000519,000532,000
       Property Plant Equipment 
514,000
501,000
745,000
742,000
945,000
1,108,000
1,504,000
1,538,000
2,287,000
2,355,000
2,574,000
2,591,000
2,679,000
2,757,000
4,096,000
4,507,000
4,954,000
5,471,000
6,099,000
6,486,000
6,469,000
6,447,000
6,587,000
7,795,000
7,830,000
8,548,000
8,616,000
9,020,000
8,841,000
8,887,000
8,145,000
8,955,000
8,948,000
8,651,000
8,228,000
9,061,000
9,148,000
8,787,000
8,189,000
9,256,000
9,152,000
9,136,000
8,759,000
9,116,000
9,190,000
9,228,000
7,887,000
9,285,000
8,865,000
8,371,000
7,126,000
8,022,000
7,693,000
7,440,000
6,711,000
6,913,000
6,810,000
6,685,000
6,154,000
6,417,000
6,263,000
6,179,000
5,590,000
6,005,000
5,945,000
5,751,000
5,235,000
5,498,000
5,541,000
5,510,000
5,391,000
5,369,000
5,265,000
5,225,000
5,473,000
5,484,023
5,564,185
5,580,271
5,529,461
5,528,000
5,474,000
5,756,000
5,755,000
5,745,000
5,767,000
5,772,000
5,630,000
5,735,000
5,936,000
5,731,000
5,723,475
5,731,353
5,806,500
6,138,392
6,081,218
6,025,659
6,008,489
6,039,984
111,140
455,097
454,680
449,765
429,768
532,285
139,599
103,990
110,269
110,625
118,972
109,311
16,869
17,111
16,864
118,568
118,56816,86417,11116,869109,311118,972110,625110,269103,990139,599532,285429,768449,765454,680455,097111,1406,039,9846,008,4896,025,6596,081,2186,138,3925,806,5005,731,3535,723,4755,731,0005,936,0005,735,0005,630,0005,772,0005,767,0005,745,0005,755,0005,756,0005,474,0005,528,0005,529,4615,580,2715,564,1855,484,0235,473,0005,225,0005,265,0005,369,0005,391,0005,510,0005,541,0005,498,0005,235,0005,751,0005,945,0006,005,0005,590,0006,179,0006,263,0006,417,0006,154,0006,685,0006,810,0006,913,0006,711,0007,440,0007,693,0008,022,0007,126,0008,371,0008,865,0009,285,0007,887,0009,228,0009,190,0009,116,0008,759,0009,136,0009,152,0009,256,0008,189,0008,787,0009,148,0009,061,0008,228,0008,651,0008,948,0008,955,0008,145,0008,887,0008,841,0009,020,0008,616,0008,548,0007,830,0007,795,0006,587,0006,447,0006,469,0006,486,0006,099,0005,471,0004,954,0004,507,0004,096,0002,757,0002,679,0002,591,0002,574,0002,355,0002,287,0001,538,0001,504,0001,108,000945,000742,000745,000501,000514,000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
101,338
0
0
0
0
0
0
0
99,800
0
0
0
88,100
0
0
0
81,900
0
0
0
81,900
0
0
0
81,900
0
0
0
0
0
0
0
0
70,451
68,961
68,414
67,100
66,249
65,402
64,416
61,900
0
0
0
54,500
0
0
0
49,000
0
0
0
45,100
0
0
0
43,900
0
0
39,461
39,400
38,312
37,808
37,808
37,808
37,808
37,808
37,808
37,800
37,808
37,808
37,808
37,808
37,808
37,808
37,808
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000037,80837,80837,80837,80837,80837,80837,80837,80037,80837,80837,80837,80837,80837,80838,31239,40039,4610043,90000045,10000049,00000054,50000061,90064,41665,40266,24967,10068,41468,96170,4510000000081,90000081,90000081,90000088,10000099,8000000000101,3380000000000000000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
59,282
57,604
74,349
63,942
0
0
0
0
0
0
0
0
0
0
0
0
77,089
0
0
0
80,903
0
0
0
88,559
0
0
0
95,430
83,600
84,600
87,000
96,237
90,100
91,700
92,900
280,258
286,472
293,427
300,326
26,144
327,329
334,880
330,016
337,797
390,448
405,651
424,236
174,347
235,408
244,663
180,840
88,191
88,225
41,356
38,398
38,39841,35688,22588,191180,840244,663235,408174,347424,236405,651390,448337,797330,016334,880327,32926,144300,326293,427286,472280,25892,90091,70090,10096,23787,00084,60083,60095,43000088,55900080,90300077,08900000000000063,94274,34957,60459,2820000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
101,338
0
0
0
0
0
0
0
99,800
0
0
0
88,100
0
0
0
81,900
0
0
0
81,900
0
0
0
81,900
0
0
0
0
0
0
0
0
70,451
68,961
68,414
67,100
66,249
65,402
64,416
61,900
0
0
0
54,500
0
0
0
1,000
0
0
0
4,000
0
0
0
61,847
0
0
39,461
53,268
38,312
37,808
37,808
47,801
37,808
37,808
37,808
23,933
0
0
0
44,855
0
0
0
7,264
5,745
4,820
4,756
3,269
2,114
1,602
1,176
14,160
13,890
13,632
13,573
13,494
13,438
13,400
0
013,40013,43813,49413,57313,63213,89014,1601,1761,6022,1143,2694,7564,8205,7457,26400044,85500023,93337,80837,80837,80847,80137,80837,80838,31253,26839,4610061,8470004,0000001,00000054,50000061,90064,41665,40266,24967,10068,41468,96170,4510000000081,90000081,90000081,90000088,10000099,8000000000101,3380000000000000000000000
       Other Assets 
540,000
10,000
39,000
36,000
52,000
57,000
174,000
217,000
236,000
232,000
541,000
528,000
522,000
527,000
466,000
420,000
445,000
575,000
7,948,198
492,000
444,000
449,000
8,126,108
9,394,715
9,227,382
9,876,982
10,094,214
393,000
437,000
446,000
9,896,427
10,158,689
10,191,443
9,976,490
9,871,474
10,117,541
10,169,193
10,036,764
9,789,956
10,070,922
9,997,488
9,978,214
9,970,025
9,979,682
10,059,487
10,091,919
10,310,650
10,301,723
9,907,339
9,574,544
9,024,866
8,882,026
8,632,825
8,272,115
7,723,903
7,716,363
7,532,547
7,368,517
7,159,084
7,060,856
6,976,464
6,863,732
6,216,067
359,809
6,495,752
6,323,045
6,180,050
6,183,610
6,176,873
6,173,138
6,023,662
6,044,750
6,044,839
5,908,277
6,068,057
6,050,963
6,110,859
6,172,421
6,093,405
6,077,759
6,219,003
6,245,939
6,171,574
6,122,366
6,135,440
6,113,657
6,002,254
297,921
280,964
263,067
112,284
36,103
364,197
302,161
24,880
7,048,245
279,412
274,398
1,550,910
17,284
152,159
1,371,812
1,862,930
1,615,925
1,852,716
1,631,584
46,087
1,668,362
47,656
2,045,875
1,857,882
1,889,404
0
1,771,858
1,771,85801,889,4041,857,8822,045,87547,6561,668,36246,0871,631,5841,852,7161,615,9251,862,9301,371,812152,15917,2841,550,910274,398279,4127,048,24524,880302,161364,19736,103112,284263,067280,964297,9216,002,2546,113,6576,135,4406,122,3666,171,5746,245,9396,219,0036,077,7596,093,4056,172,4216,110,8596,050,9636,068,0575,908,2776,044,8396,044,7506,023,6626,173,1386,176,8736,183,6106,180,0506,323,0456,495,752359,8096,216,0676,863,7326,976,4647,060,8567,159,0847,368,5177,532,5477,716,3637,723,9038,272,1158,632,8258,882,0269,024,8669,574,5449,907,33910,301,72310,310,65010,091,91910,059,4879,979,6829,970,0259,978,2149,997,48810,070,9229,789,95610,036,76410,169,19310,117,5419,871,4749,976,49010,191,44310,158,6899,896,427446,000437,000393,00010,094,2149,876,9829,227,3829,394,7158,126,108449,000444,000492,0007,948,198575,000445,000420,000466,000527,000522,000528,000541,000232,000236,000217,000174,00057,00052,00036,00039,00010,000540,000
> Total Liabilities 
362,000
360,000
612,000
535,000
778,000
981,000
1,055,000
1,065,000
1,660,000
1,600,000
2,346,000
2,139,000
2,127,000
2,210,000
3,426,000
3,746,000
4,095,000
4,628,000
5,198,000
5,423,000
5,402,000
5,303,000
5,590,000
6,777,000
6,186,000
6,881,000
7,153,000
7,276,000
7,242,000
7,276,000
7,227,000
7,349,000
7,516,000
7,226,000
7,064,000
7,422,000
7,552,000
7,429,000
7,303,000
7,712,000
7,676,000
7,848,000
7,950,000
7,959,000
8,126,000
8,482,000
8,857,000
9,001,000
8,733,000
8,313,000
8,176,000
7,698,000
7,500,000
7,184,000
6,637,000
6,688,000
6,548,000
6,403,000
6,313,000
6,227,000
6,176,000
6,081,000
5,964,000
5,962,000
5,799,000
5,690,000
5,486,000
5,482,000
5,619,000
5,607,000
5,112,000
5,100,000
4,939,000
4,709,000
4,869,000
4,292,885
4,529,000
4,616,000
4,292,363
4,539,000
4,503,000
4,611,000
4,439,000
4,499,000
4,705,000
4,715,000
4,416,000
4,585,000
4,929,000
4,059,000
4,490,585
4,400,133
4,477,586
4,833,719
5,048,090
5,330,790
5,423,135
4,081,883
1,277,138
1,632,427
1,746,740
1,829,362
1,838,074
1,974,627
1,542,576
1,285,352
1,389,039
1,413,297
1,448,945
1,495,401
1,497,865
1,541,313
1,564,360
1,600,216
1,600,2161,564,3601,541,3131,497,8651,495,4011,448,9451,413,2971,389,0391,285,3521,542,5761,974,6271,838,0741,829,3621,746,7401,632,4271,277,1384,081,8835,423,1355,330,7905,048,0904,833,7194,477,5864,400,1334,490,5854,059,0004,929,0004,585,0004,416,0004,715,0004,705,0004,499,0004,439,0004,611,0004,503,0004,539,0004,292,3634,616,0004,529,0004,292,8854,869,0004,709,0004,939,0005,100,0005,112,0005,607,0005,619,0005,482,0005,486,0005,690,0005,799,0005,962,0005,964,0006,081,0006,176,0006,227,0006,313,0006,403,0006,548,0006,688,0006,637,0007,184,0007,500,0007,698,0008,176,0008,313,0008,733,0009,001,0008,857,0008,482,0008,126,0007,959,0007,950,0007,848,0007,676,0007,712,0007,303,0007,429,0007,552,0007,422,0007,064,0007,226,0007,516,0007,349,0007,227,0007,276,0007,242,0007,276,0007,153,0006,881,0006,186,0006,777,0005,590,0005,303,0005,402,0005,423,0005,198,0004,628,0004,095,0003,746,0003,426,0002,210,0002,127,0002,139,0002,346,0001,600,0001,660,0001,065,0001,055,000981,000778,000535,000612,000360,000362,000
   > Total Current Liabilities 
83,000
108,000
294,000
219,000
238,000
319,000
300,000
294,000
514,000
425,000
954,000
505,000
410,000
479,000
901,000
867,000
888,000
1,173,000
1,060,000
1,064,000
1,020,000
945,000
1,197,000
1,394,000
968,000
1,231,000
1,422,000
1,347,000
1,057,000
1,101,000
1,576,000
1,197,000
1,388,000
1,391,000
1,514,000
1,339,000
1,327,000
1,370,000
1,498,000
1,100,000
1,069,000
1,214,000
1,456,000
1,022,000
1,121,000
1,186,000
2,454,000
1,439,000
1,450,000
1,452,000
2,106,000
978,000
1,013,000
1,026,000
1,158,000
984,000
904,000
860,000
1,131,000
786,000
806,000
821,000
1,191,000
761,000
709,000
752,000
1,073,000
769,000
775,000
777,000
724,000
705,000
733,000
747,000
734,000
127,542
663,000
680,000
100,175
621,000
547,000
555,000
554,000
528,000
612,000
574,000
577,000
580,000
693,000
412,000
414,920
471,110
480,139
579,009
542,500
528,258
879,392
103,668
62,988
95,733
91,496
95,943
97,400
114,761
133,653
125,132
106,600
97,220
118,744
111,049
90,125
131,554
126,155
125,140
125,140126,155131,55490,125111,049118,74497,220106,600125,132133,653114,76197,40095,94391,49695,73362,988103,668879,392528,258542,500579,009480,139471,110414,920412,000693,000580,000577,000574,000612,000528,000554,000555,000547,000621,000100,175680,000663,000127,542734,000747,000733,000705,000724,000777,000775,000769,0001,073,000752,000709,000761,0001,191,000821,000806,000786,0001,131,000860,000904,000984,0001,158,0001,026,0001,013,000978,0002,106,0001,452,0001,450,0001,439,0002,454,0001,186,0001,121,0001,022,0001,456,0001,214,0001,069,0001,100,0001,498,0001,370,0001,327,0001,339,0001,514,0001,391,0001,388,0001,197,0001,576,0001,101,0001,057,0001,347,0001,422,0001,231,000968,0001,394,0001,197,000945,0001,020,0001,064,0001,060,0001,173,000888,000867,000901,000479,000410,000505,000954,000425,000514,000294,000300,000319,000238,000219,000294,000108,00083,000
       Short-term Debt 
28,000
52,000
205,000
140,000
105,000
107,000
53,000
41,000
168,000
101,000
418,000
124,000
0
112,000
209,000
277,000
294,000
406,000
255,000
276,000
233,000
109,000
214,000
230,000
36,707
275,000
291,000
367,000
28,071
160,000
81,000
128,000
286,000
168,000
69,000
276,000
275,000
232,000
217,000
42,000
0
155,000
140,000
130,000
154,000
75,000
0
219,000
145,000
5,000
0
15,000
0
15,000
0
15,000
0
0
5,540,123
5,475,902
5,404,606
5,294,241
0
0
0
0
3,536
4,713,460
0
0
2,871
4,394,823
0
0
2,286
0
0
0
3,854,079
3,917,590
3,955,638
4,055,541
34,391
3,971,036
249,000
249,000
250,000
250,000
250,000
0
160,360
0
0
0
0
0
348,440
39,968
39,968
19,747
13,527
6,699
27,197
19,924
1,046
494
2,905
2,304
1,451
1,198
10,342
2,691
1,961
0
01,9612,69110,3421,1981,4512,3042,9054941,04619,92427,1976,69913,52719,74739,96839,968348,44000000160,3600250,000250,000250,000249,000249,0003,971,03634,3914,055,5413,955,6383,917,5903,854,0790002,286004,394,8232,871004,713,4603,53600005,294,2415,404,6065,475,9025,540,1230015,000015,000015,00005,000145,000219,000075,000154,000130,000140,000155,000042,000217,000232,000275,000276,00069,000168,000286,000128,00081,000160,00028,071367,000291,000275,00036,707230,000214,000109,000233,000276,000255,000406,000294,000277,000209,000112,0000124,000418,000101,000168,00041,00053,000107,000105,000140,000205,00052,00028,000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,140,412
0
0
0
3,854,079
3,917,590
3,955,638
4,055,541
3,887,807
3,971,036
4,344,371
4,392,555
4,090,706
4,256,102
4,261,209
0
0
0
0
0
275,000
593,845
0
39,968
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000039,9680593,845275,000000004,261,2094,256,1024,090,7064,392,5554,344,3713,971,0363,887,8074,055,5413,955,6383,917,5903,854,0790004,140,41200000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
188,909
194,006
243,286
27,000
27,000
14,000
18,000
11,000
12,000
11,000
14,000
11,000
16,000
20,000
16,000
31,000
27,000
41,000
46,000
35,000
41,000
47,000
45,000
34,000
28,000
30,000
39,000
55,000
31,000
42,000
58,000
65,000
32,000
31,000
36,000
64,000
33,000
33,000
36,000
30,000
21,000
28,000
24,000
27,000
22,000
26,000
25,000
33,000
23,000
27,000
28,000
31,000
25,000
33,000
27,000
43,000
36,000
37,000
40,000
42,000
50,860
315,357
362,057
36,123
38,000
43,000
48,000
36,677
261,553
525,276
455,336
2,476
224,606
234,308
242,782
226,230
293,279
299,313
397,216
360,574
349,099
353,787
356,538
62,988
95,733
91,496
95,943
97,400
114,761
133,653
125,132
0
97,220
0
0
0
0
0
0
00000097,2200125,132133,653114,76197,40095,94391,49695,73362,988356,538353,787349,099360,574397,216299,313293,279226,230242,782234,308224,6062,476455,336525,276261,55336,67748,00043,00038,00036,123362,057315,35750,86042,00040,00037,00036,00043,00027,00033,00025,00031,00028,00027,00023,00033,00025,00026,00022,00027,00024,00028,00021,00030,00036,00033,00033,00064,00036,00031,00032,00065,00058,00042,00031,00055,00039,00030,00028,00034,00045,00047,00041,00035,00046,00041,00027,00031,00016,00020,00016,00011,00014,00011,00012,00011,00018,00014,00027,00027,000243,286194,006188,909000000000000000
       Other Current Liabilities 
55,000
56,000
89,000
79,000
133,000
212,000
247,000
253,000
346,000
324,000
536,000
381,000
410,000
367,000
692,000
590,000
594,000
767,000
778,000
788,000
773,000
818,000
962,925
1,129,077
903,230
905,761
1,104,555
933,940
978,736
900,871
1,437,976
1,008,894
1,029,755
1,151,711
1,362,797
974,437
951,465
1,046,896
1,237,165
930,787
940,186
861,844
1,095,316
858,281
919,861
1,040,417
2,374,574
1,172,744
1,262,941
1,398,294
2,013,674
902,948
951,668
941,733
945,515
902,091
826,057
780,710
1,045,264
704,565
718,081
734,411
1,106,067
600,108
548,903
590,946
909,887
620,348
625,762
638,610
570,354
566,653
602,706
620,147
607,832
0
0
0
53
523,039
446,181
460,510
502,348
511,132
347,645
311,078
312,037
318,186
443,000
412,000
414,920
471,110
480,139
579,009
542,500
528,258
530,952
63,700
62,988
75,986
77,969
89,244
70,203
94,837
132,607
124,638
103,695
94,916
117,293
109,851
186,830
125,163
126,155
125,140
125,140126,155125,163186,830109,851117,29394,916103,695124,638132,60794,83770,20389,24477,96975,98662,98863,700530,952528,258542,500579,009480,139471,110414,920412,000443,000318,186312,037311,078347,645511,132502,348460,510446,181523,03953000607,832620,147602,706566,653570,354638,610625,762620,348909,887590,946548,903600,1081,106,067734,411718,081704,5651,045,264780,710826,057902,091945,515941,733951,668902,9482,013,6741,398,2941,262,9411,172,7442,374,5741,040,417919,861858,2811,095,316861,844940,186930,7871,237,1651,046,896951,465974,4371,362,7971,151,7111,029,7551,008,8941,437,976900,871978,736933,9401,104,555905,761903,2301,129,077962,925818,000773,000788,000778,000767,000594,000590,000692,000367,000410,000381,000536,000324,000346,000253,000247,000212,000133,00079,00089,00056,00055,000
   > Long-term Liabilities 
279,000
252,000
318,000
316,000
540,000
662,000
755,000
771,000
1,146,000
1,175,000
1,392,000
1,634,000
1,717,000
1,731,000
2,525,000
2,879,000
3,207,000
3,455,000
4,138,000
4,359,000
4,382,000
4,358,000
4,393,000
5,383,000
5,218,000
5,650,000
5,731,000
5,929,000
6,185,000
6,175,000
5,651,000
6,152,000
6,128,000
5,835,000
5,550,000
6,083,000
6,225,000
6,059,000
5,805,000
6,612,000
6,607,000
6,634,000
6,494,000
6,937,000
7,005,000
7,296,000
6,403,000
7,562,000
7,283,000
6,861,000
6,070,000
6,720,000
6,487,000
6,158,000
5,479,000
5,704,000
5,644,000
5,543,000
5,182,000
5,441,000
5,370,000
5,260,000
4,773,000
5,201,000
5,090,000
4,938,000
4,413,000
4,713,000
4,844,000
4,830,000
4,388,000
4,395,000
4,206,000
3,962,000
4,135,000
4,165,343
3,866,000
3,936,000
4,192,188
3,918,000
3,956,000
4,056,000
3,885,000
3,971,000
4,093,000
4,141,000
3,839,000
4,005,000
4,236,000
3,647,000
4,075,665
3,929,023
3,997,447
4,254,710
4,505,590
4,802,532
4,543,743
3,978,215
1,214,150
1,536,694
1,655,244
1,733,419
1,740,674
1,859,866
1,408,923
1,160,220
1,282,439
1,316,077
1,330,201
1,384,352
1,407,740
1,409,759
1,438,205
1,475,076
1,475,0761,438,2051,409,7591,407,7401,384,3521,330,2011,316,0771,282,4391,160,2201,408,9231,859,8661,740,6741,733,4191,655,2441,536,6941,214,1503,978,2154,543,7434,802,5324,505,5904,254,7103,997,4473,929,0234,075,6653,647,0004,236,0004,005,0003,839,0004,141,0004,093,0003,971,0003,885,0004,056,0003,956,0003,918,0004,192,1883,936,0003,866,0004,165,3434,135,0003,962,0004,206,0004,395,0004,388,0004,830,0004,844,0004,713,0004,413,0004,938,0005,090,0005,201,0004,773,0005,260,0005,370,0005,441,0005,182,0005,543,0005,644,0005,704,0005,479,0006,158,0006,487,0006,720,0006,070,0006,861,0007,283,0007,562,0006,403,0007,296,0007,005,0006,937,0006,494,0006,634,0006,607,0006,612,0005,805,0006,059,0006,225,0006,083,0005,550,0005,835,0006,128,0006,152,0005,651,0006,175,0006,185,0005,929,0005,731,0005,650,0005,218,0005,383,0004,393,0004,358,0004,382,0004,359,0004,138,0003,455,0003,207,0002,879,0002,525,0001,731,0001,717,0001,634,0001,392,0001,175,0001,146,000771,000755,000662,000540,000316,000318,000252,000279,000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,688,447
0
0
0
4,337,785
0
4,206,202
3,962,236
4,135,139
3,888,284
3,866,007
3,935,899
3,873,160
3,917,590
3,955,638
4,055,541
3,884,632
4,000,000
4,300,000
8,362,140
7,634,020
4,029,343
4,261,209
3,646,789
7,990,970
3,929,023
3,997,447
4,254,710
4,505,590
4,802,532
4,892,183
4,406,797
982,094
964,000
1,076,317
1,157,682
1,180,834
1,226,990
1,148,188
940,409
1,162,824
1,084,982
1,182,255
1,237,882
0
0
0
0
00001,237,8821,182,2551,084,9821,162,824940,4091,148,1881,226,9901,180,8341,157,6821,076,317964,000982,0944,406,7974,892,1834,802,5324,505,5904,254,7103,997,4473,929,0237,990,9703,646,7894,261,2094,029,3437,634,0208,362,1404,300,0004,000,0003,884,6324,055,5413,955,6383,917,5903,873,1603,935,8993,866,0073,888,2844,135,1393,962,2364,206,20204,337,7850004,688,447000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
87,937
87,942
87,942
87,937
87,926
86,201
86,200
103,201
103,201
101,606
101,537
101,537
101,537
101,378
101,332
101,320
101,291
101,195
101,178
101,178
101,780
101,066
100,941
83,820
4,263
4,111
4,177
4,304
33,794
37,232
51,814
158,135
0
167,129
0
0
0
0
0
0
000000167,1290158,13551,81437,23233,7944,3044,1774,1114,26383,820100,941101,066101,780101,178101,178101,195101,291101,320101,332101,378101,537101,537101,537101,606103,201103,20186,20086,20187,92687,93787,94287,94287,93700000000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
26,797
31,835
32,899
33,943
253,733
301,065
291,863
296,816
574,056
419,294
423,882
405,030
495,057
573,793
506,509
514,389
526,895
563,115
647,272
537,066
534,486
526,993
643,731
546,616
532,422
557,274
610,043
620,183
490,069
507,283
650,144
713,213
659,039
733,864
899,457
706,729
523,827
589,701
560,727
534,980
529,742
476,535
484,286
436,243
419,032
434,637
463,479
438,877
435,340
379,986
415,664
447,246
443,069
450,711
457,418
395,370
391,962
406,578
412,597
389,928
353,741
350,421
407,751
383,080
365,565
270,137
259,554
263,342
278,421
277,993
241,590
196,439
11,814
302,918
242,782
0
0
35,946
0
63,595
0
0
0
131,560
140,832
128,279
139,851
124,747
123,641
136,950
121,344
121,954
0
147,946
146,470
0
0
0
0
0000146,470147,9460121,954121,344136,950123,641124,747139,851128,279140,832131,56000063,595035,94600242,782302,91811,814196,439241,590277,993278,421263,342259,554270,137365,565383,080407,751350,421353,741389,928412,597406,578391,962395,370457,418450,711443,069447,246415,664379,986435,340438,877463,479434,637419,032436,243484,286476,535529,742534,980560,727589,701523,827706,729899,457733,864659,039713,213650,144507,283490,069620,183610,043557,274532,422546,616643,731526,993534,486537,066647,272563,115526,895514,389506,509573,793495,057405,030423,882419,294574,056296,816291,863301,065253,73333,94332,89931,83526,797000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
150,815
153,345
147,082
150,357
0
0
0
0
128,577
123,652
0
0
107,775
102,347
93,294
86,853
81,882
76,682
70,303
65,694
64,052
59,961
57,819
46,490
49,366
16,868
30,710
27,844
12,487
11,814
0
0
45,224
0
0
0
24,880
0
0
0
131,560
125,732
22,899
126,851
124,747
123,641
136,950
121,344
20,460
114,883
18,493
13,465
0
0
0
0
000013,46518,493114,88320,460121,344136,950123,641124,747126,85122,899125,732131,56000024,88000045,2240011,81412,48727,84430,71016,86849,36646,49057,81959,96164,05265,69470,30376,68281,88286,85393,294102,347107,77500123,652128,5770000150,357147,082153,345150,8150000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
178,000
172,000
216,000
281,000
388,000
627,000
1,045,000
1,155,000
1,394,000
1,522,000
1,903,000
2,153,000
2,273,000
2,297,000
2,259,000
2,273,000
2,242,000
2,528,000
2,502,000
2,714,000
2,680,000
2,752,000
2,711,000
2,898,000
3,263,000
3,230,000
3,163,000
3,095,000
2,993,000
2,907,000
2,861,000
2,994,000
2,843,000
2,959,000
3,008,000
2,909,000
2,869,000
2,834,000
2,716,000
2,654,000
2,717,000
2,373,000
2,340,000
2,347,000
2,273,000
2,037,000
1,750,000
1,551,000
1,594,000
1,585,000
1,266,000
1,385,000
1,341,000
1,290,000
1,270,000
1,197,000
1,160,000
1,214,000
1,066,000
1,034,000
989,000
961,000
908,000
862,000
1,148,000
876,000
915,000
888,000
851,000
882,000
967,000
983,000
1,140,000
1,228,000
1,228,000
1,615,527
1,628,910
1,601,690
1,622,391
1,603,000
1,771,000
1,683,000
1,794,000
1,688,000
1,495,000
1,454,000
1,663,000
1,670,000
1,615,000
2,126,000
1,699,419
1,883,636
1,763,218
1,705,459
1,780,649
518,280
1,698,012
2,055,875
499,778
520,917
502,721
499,034
500,565
510,381
741,124
766,829
547,852
531,839
522,182
508,888
349,652
335,831
253,536
229,766
229,766253,536335,831349,652508,888522,182531,839547,852766,829741,124510,381500,565499,034502,721520,917499,7782,055,8751,698,012518,2801,780,6491,705,4591,763,2181,883,6361,699,4192,126,0001,615,0001,670,0001,663,0001,454,0001,495,0001,688,0001,794,0001,683,0001,771,0001,603,0001,622,3911,601,6901,628,9101,615,5271,228,0001,228,0001,140,000983,000967,000882,000851,000888,000915,000876,0001,148,000862,000908,000961,000989,0001,034,0001,066,0001,214,0001,160,0001,197,0001,270,0001,290,0001,341,0001,385,0001,266,0001,585,0001,594,0001,551,0001,750,0002,037,0002,273,0002,347,0002,340,0002,373,0002,717,0002,654,0002,716,0002,834,0002,869,0002,909,0003,008,0002,959,0002,843,0002,994,0002,861,0002,907,0002,993,0003,095,0003,163,0003,230,0003,263,0002,898,0002,711,0002,752,0002,680,0002,714,0002,502,0002,528,0002,242,0002,273,0002,259,0002,297,0002,273,0002,153,0001,903,0001,522,0001,394,0001,155,0001,045,000627,000388,000281,000216,000172,000178,000
   Common Stock
0
0
0
0
0
0
0
0
0
0
0
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,563
1,563
1,564
1,563
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
1,491
1,488
1,488
1,489
1,489
1,487
1,489
1,489
1,490
1,491
1,496
1,498
1,498
1,497
1,492
1,492
1,466
1,448
1,438
1,420
1,406
1,402
1,372
1,369
1,3691,3721,4021,4061,4201,4381,4481,4661,4921,4921,4971,4981,4981,4961,4911,4901,4891,4891,4871,4891,4891,4881,4881,4912,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0001,5631,5641,5631,5631,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,00000000000000
   Retained Earnings 
-11,000
-12,000
-14,000
-17,000
-22,000
-25,000
-31,000
-34,000
-48,000
-64,000
-88,000
-122,000
-149,000
-182,000
-216,000
-245,000
-294,000
-331,000
-365,000
-421,000
-472,000
-527,000
-572,000
-588,000
-634,000
-685,000
-777,000
-853,000
-894,000
-960,000
-998,000
-1,060,000
-1,122,000
-1,043,000
-1,048,000
-1,125,000
-1,176,000
-1,228,000
-1,351,000
-1,364,000
-1,405,000
-1,509,000
-1,752,000
-1,553,000
-1,608,000
-1,701,000
-2,478,000
-2,057,000
-1,868,000
-1,959,000
-2,336,000
-2,372,000
-2,413,000
-2,465,000
-2,492,000
-2,568,000
-2,597,000
-2,638,000
-2,681,000
-2,727,000
-2,774,000
-2,804,000
-2,841,000
-2,874,000
-2,897,000
-2,902,000
-2,863,000
-2,893,000
-2,918,000
-2,886,000
-2,799,000
-2,772,000
-2,735,000
-2,648,000
-2,650,000
-159,126
-2,589,000
-2,617,000
-159,126
-2,625,000
-2,455,000
-2,496,000
-2,385,000
-2,490,000
-2,531,000
-2,573,000
-2,367,000
-2,345,000
-2,402,000
-1,894,000
-1,947,507
-1,742,998
-1,741,765
-1,797,851
-1,722,402
-1,776,782
-1,798,561
-1,884,602
-16,839
3,375
-16,315
-21,377
-22,775
-14,571
224,567
250,996
49,904
41,087
37,486
35,207
-116,292
-126,478
-187,004
-208,940
-208,940-187,004-126,478-116,29235,20737,48641,08749,904250,996224,567-14,571-22,775-21,377-16,3153,375-16,839-1,884,602-1,798,561-1,776,782-1,722,402-1,797,851-1,741,765-1,742,998-1,947,507-1,894,000-2,402,000-2,345,000-2,367,000-2,573,000-2,531,000-2,490,000-2,385,000-2,496,000-2,455,000-2,625,000-159,126-2,617,000-2,589,000-159,126-2,650,000-2,648,000-2,735,000-2,772,000-2,799,000-2,886,000-2,918,000-2,893,000-2,863,000-2,902,000-2,897,000-2,874,000-2,841,000-2,804,000-2,774,000-2,727,000-2,681,000-2,638,000-2,597,000-2,568,000-2,492,000-2,465,000-2,413,000-2,372,000-2,336,000-1,959,000-1,868,000-2,057,000-2,478,000-1,701,000-1,608,000-1,553,000-1,752,000-1,509,000-1,405,000-1,364,000-1,351,000-1,228,000-1,176,000-1,125,000-1,048,000-1,043,000-1,122,000-1,060,000-998,000-960,000-894,000-853,000-777,000-685,000-634,000-588,000-572,000-527,000-472,000-421,000-365,000-331,000-294,000-245,000-216,000-182,000-149,000-122,000-88,000-64,000-48,000-34,000-31,000-25,000-22,000-17,000-14,000-12,000-11,000
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,070,882
3,084,572
3,095,994
3,106,079
0
0
0
0
3,712,684
3,716,564
0
0
3,701,339
3,700,369
3,692,854
3,694,101
3,696,143
4,065,411
4,064,959
4,064,729
4,064,659
4,068,196
4,066,476
4,052,649
4,051,722
4,051,645
3,897,621
3,898,441
3,900,042
3,885,279
3,887,260
3,888,312
3,515,641
3,495,295
3,498,629
3,497,333
3,497,367
3,488,611
3,491,277
4,000,925
515,127
516,051
517,540
518,913
521,842
523,455
515,065
514,341
496,482
489,304
483,258
472,261
0
0
0
0
0000472,261483,258489,304496,482514,341515,065523,455521,842518,913517,540516,051515,1274,000,9253,491,2773,488,6113,497,3673,497,3333,498,6293,495,2953,515,6413,888,3123,887,2603,885,2793,900,0423,898,4413,897,6214,051,6454,051,7224,052,6494,066,4764,068,1964,064,6594,064,7294,064,9594,065,4113,696,1433,694,1013,692,8543,700,3693,701,339003,716,5643,712,68400003,106,0793,095,9943,084,5723,070,8820000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
189,000
184,000
230,000
298,000
410,000
652,000
1,229,000
1,405,000
1,740,000
1,916,000
2,220,000
2,535,000
2,713,000
2,798,000
2,890,000
3,005,000
3,109,000
3,508,000
3,779,000
4,330,000
4,481,000
4,663,000
2,791,480
2,967,480
3,359,480
3,375,480
3,400,480
3,959,000
3,912,000
3,890,000
3,324,750
3,317,750
3,250,750
3,197,500
3,203,500
3,234,750
3,239,750
3,254,750
5,214,750
5,990,000
6,031,000
6,052,500
6,069,500
6,121,500
6,061,500
5,970,500
5,864,500
5,980,500
5,699,500
5,668,500
2,906,500
5,943,500
6,535,000
3,726,000
3,732,000
3,735,000
3,739,000
3,835,000
3,728,000
3,742,000
3,753,000
3,762,000
3,097,886
3,071,848
3,683,784
3,714,886
3,712,886
3,716,886
3,703,886
3,703,886
3,701,886
3,700,886
3,692,874
3,694,874
3,696,874
1,620,973
-7,402
-6,810
1,626,868
6,925,874
4,065,874
6,703,000
4,051,000
6,548,000
3,898,000
3,898,000
3,899,000
3,884,000
3,887,000
3,888,000
3,515,435
3,495,146
3,498,495
3,497,821
3,497,562
1,780,311
3,491,084
3,933,159
515,127
516,051
517,540
518,913
521,842
523,455
515,065
514,341
496,482
489,304
483,258
472,261
464,538
460,907
439,168
437,337
437,337439,168460,907464,538472,261483,258489,304496,482514,341515,065523,455521,842518,913517,540516,051515,1273,933,1593,491,0841,780,3113,497,5623,497,8213,498,4953,495,1463,515,4353,888,0003,887,0003,884,0003,899,0003,898,0003,898,0006,548,0004,051,0006,703,0004,065,8746,925,8741,626,868-6,810-7,4021,620,9733,696,8743,694,8743,692,8743,700,8863,701,8863,703,8863,703,8863,716,8863,712,8863,714,8863,683,7843,071,8483,097,8863,762,0003,753,0003,742,0003,728,0003,835,0003,739,0003,735,0003,732,0003,726,0006,535,0005,943,5002,906,5005,668,5005,699,5005,980,5005,864,5005,970,5006,061,5006,121,5006,069,5006,052,5006,031,0005,990,0005,214,7503,254,7503,239,7503,234,7503,203,5003,197,5003,250,7503,317,7503,324,7503,890,0003,912,0003,959,0003,400,4803,375,4803,359,4802,967,4802,791,4804,663,0004,481,0004,330,0003,779,0003,508,0003,109,0003,005,0002,890,0002,798,0002,713,0002,535,0002,220,0001,916,0001,740,0001,405,0001,229,000652,000410,000298,000230,000184,000189,000



5.3. Balance Sheets

Currency in USD. All numbers in thousands.