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

Alexander & Baldwin Holdings Inc
Buy, Hold or Sell?

Let's analyze Alexander & Baldwin Holdings Inc together

I guess you are interested in Alexander & Baldwin Holdings Inc. 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 Alexander & Baldwin Holdings Inc. 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 Alexander & Baldwin Holdings Inc

I send you an email if I find something interesting about Alexander & Baldwin Holdings Inc.

1. Quick Overview

1.1. Quick analysis of Alexander & Baldwin Holdings Inc (30 sec.)










1.2. What can you expect buying and holding a share of Alexander & Baldwin Holdings Inc? (30 sec.)

How much money do you get?

How much money do you get?
$0.67
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$13.71
Expected worth in 1 year
$13.15
How sure are you?
67.5%

+ What do you gain per year?

Total Gains per Share
$0.12
Return On Investment
0.6%

For what price can you sell your share?

Current Price per Share
$19.68
Expected price per share
$18.15 - $20.07
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Alexander & Baldwin Holdings Inc (5 min.)




Live pricePrice per Share (EOD)
$19.68
Intrinsic Value Per Share
$-1.50 - $8.44
Total Value Per Share
$12.21 - $22.15

2.2. Growth of Alexander & Baldwin Holdings Inc (5 min.)




Is Alexander & Baldwin Holdings Inc growing?

Current yearPrevious yearGrowGrow %
How rich?$998.1m$777.8m$224.4m22.4%

How much money is Alexander & Baldwin Holdings Inc making?

Current yearPrevious yearGrowGrow %
Making money$11.1m-$6.2m$17.4m156.3%
Net Profit Margin18.6%-2.8%--

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

2.3. Financial Health of Alexander & Baldwin Holdings Inc (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 Alexander & Baldwin Holdings Inc?

Welcome investor! Alexander & Baldwin Holdings Inc's management wants to use your money to grow the business. In return you get a share of Alexander & Baldwin Holdings Inc.

First you should know what it really means to hold a share of Alexander & Baldwin Holdings Inc. And how you can make/lose money.

Speculation

The Price per Share of Alexander & Baldwin Holdings Inc is $19.68. 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 Alexander & Baldwin Holdings Inc.
  • 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 Alexander & Baldwin Holdings Inc, 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 $13.71. Based on the TTM, the Book Value Change Per Share is $-0.14 per quarter. Based on the YOY, the Book Value Change Per Share is $-0.33 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 $0.17 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Alexander & Baldwin Holdings Inc.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps0.261.3%0.150.8%-0.13-0.7%0.050.3%0.070.4%
Usd Book Value Change Per Share-0.07-0.4%-0.14-0.7%-0.33-1.7%-0.09-0.5%-0.08-0.4%
Usd Dividend Per Share0.221.1%0.170.9%0.281.4%0.241.2%0.251.3%
Usd Total Gains Per Share0.150.8%0.030.1%-0.06-0.3%0.150.8%0.170.9%
Usd Price Per Share19.20-17.91-18.24-17.94-25.68-
Price to Earnings Ratio18.39--7.87-26.58-44.24--206.83-
Price-to-Total Gains Ratio126.20-64.42-36.66-41.72-724.24-
Price to Book Ratio1.40-1.30-37.71-8.51-5.28-
Price-to-Total Gains Ratio126.20-64.42-36.66-41.72-724.24-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share19.68
Number of shares50
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.170.24
Usd Book Value Change Per Share-0.14-0.09
Usd Total Gains Per Share0.030.15
Gains per Quarter (50 shares)1.457.57
Gains per Year (50 shares)5.7830.29
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
134-28-449-1820
267-56297-3750
3101-848146-5580
4135-11114194-73110
5168-13920243-91140
6202-16726291-110170
7235-19532340-128200
8269-22338389-146230
9303-25144437-164260
10336-27950486-183290

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 Share3.01.00.075.0%10.02.00.083.3%17.03.00.085.0%29.011.00.072.5%42.012.00.077.8%
Book Value Change Per Share1.03.00.025.0%3.09.00.025.0%7.013.00.035.0%15.025.00.037.5%26.026.02.048.1%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%46.00.08.085.2%
Total Gains per Share3.01.00.075.0%8.04.00.066.7%15.05.00.075.0%27.013.00.067.5%38.014.02.070.4%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Alexander & Baldwin Holdings Inc 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---0.070-0.139+98%-0.332+373%-0.091+30%-0.081+15%
Book Value Per Share--13.70813.786-1%10.701+28%14.029-2%15.305-10%
Current Ratio--0.2820.324-13%1.452-81%1.419-80%1.424-80%
Debt To Asset Ratio--0.3950.390+1%0.562-30%0.456-13%0.459-14%
Debt To Equity Ratio--0.6530.640+2%0.979-33%0.804-19%0.852-23%
Dividend Per Share--0.2220.168+32%0.276-19%0.243-8%0.254-13%
Enterprise Value--764185400.000680301355.480+12%339117551.360+125%484711655.944+58%944993096.116-19%
Eps--0.2610.153+70%-0.132+151%0.050+423%0.075+249%
Ev To Ebitda Ratio--6.1505.760+7%2.741+124%3.226+91%8.110-24%
Ev To Sales Ratio--3.0843.017+2%1.453+112%1.627+90%2.292+35%
Free Cash Flow Per Share--0.0220.163-86%0.136-84%0.163-86%0.044-50%
Free Cash Flow To Equity Per Share---0.172-0.164-5%0.033-622%-0.206+20%-0.233+35%
Gross Profit Margin--0.6180.912-32%0.999-38%0.978-37%0.989-38%
Intrinsic Value_10Y_max--8.443--------
Intrinsic Value_10Y_min---1.497--------
Intrinsic Value_1Y_max--0.554--------
Intrinsic Value_1Y_min--0.122--------
Intrinsic Value_3Y_max--1.887--------
Intrinsic Value_3Y_min--0.133--------
Intrinsic Value_5Y_max--3.488--------
Intrinsic Value_5Y_min---0.112--------
Market Cap1429415393.280+2%1398086400.0001302307355.480+7%1326117551.360+5%1303937855.944+7%1865501196.116-25%
Net Profit Margin--0.3070.186+65%-0.028+109%0.061+399%0.072+327%
Operating Margin--0.3560.368-3%0.395-10%0.228+56%0.165+116%
Operating Ratio--0.6440.556+16%1.018-37%0.835-23%0.862-25%
Pb Ratio1.436+2%1.4011.300+8%37.712-96%8.507-84%5.278-73%
Pe Ratio18.852+2%18.392-7.868+143%26.579-31%44.236-58%-206.826+1225%
Price Per Share19.680+2%19.20017.913+7%18.238+5%17.936+7%25.676-25%
Price To Free Cash Flow Ratio221.695+2%216.28870.024+209%33.077+554%37.827+472%24.385+787%
Price To Total Gains Ratio129.351+2%126.19664.421+96%36.663+244%41.715+203%724.236-83%
Quick Ratio--0.1980.265-25%0.262-24%0.636-69%0.707-72%
Return On Assets--0.0120.007+70%-0.003+130%0.002+462%0.003+349%
Return On Equity--0.0190.011+71%-0.006+131%0.004+440%0.008+129%
Total Gains Per Share--0.1520.029+426%-0.057+137%0.151+0%0.174-12%
Usd Book Value--998182000.0001002270000.0000%777850000.000+28%1019794000.000-2%1112044500.000-10%
Usd Book Value Change Per Share---0.070-0.139+98%-0.332+373%-0.091+30%-0.081+15%
Usd Book Value Per Share--13.70813.786-1%10.701+28%14.029-2%15.305-10%
Usd Dividend Per Share--0.2220.168+32%0.276-19%0.243-8%0.254-13%
Usd Enterprise Value--764185400.000680301355.480+12%339117551.360+125%484711655.944+58%944993096.116-19%
Usd Eps--0.2610.153+70%-0.132+151%0.050+423%0.075+249%
Usd Free Cash Flow--1616000.00011842500.000-86%9875000.000-84%11878500.000-86%3206750.000-50%
Usd Free Cash Flow Per Share--0.0220.163-86%0.136-84%0.163-86%0.044-50%
Usd Free Cash Flow To Equity Per Share---0.172-0.164-5%0.033-622%-0.206+20%-0.233+35%
Usd Market Cap1429415393.280+2%1398086400.0001302307355.480+7%1326117551.360+5%1303937855.944+7%1865501196.116-25%
Usd Price Per Share19.680+2%19.20017.913+7%18.238+5%17.936+7%25.676-25%
Usd Profit--19004000.00011148500.000+70%-6275000.000+133%3704700.000+413%5419850.000+251%
Usd Revenue--61944000.00056773250.000+9%56700000.000+9%76479650.000-19%103097325.000-40%
Usd Total Gains Per Share--0.1520.029+426%-0.057+137%0.151+0%0.174-12%
 EOD+4 -4MRQTTM+21 -19YOY+27 -135Y+26 -1410Y+17 -23

3.3 Fundamental Score

Let's check the fundamental score of Alexander & Baldwin Holdings Inc based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1518.852
Price to Book Ratio (EOD)Between0-11.436
Net Profit Margin (MRQ)Greater than00.307
Operating Margin (MRQ)Greater than00.356
Quick Ratio (MRQ)Greater than10.198
Current Ratio (MRQ)Greater than10.282
Debt to Asset Ratio (MRQ)Less than10.395
Debt to Equity Ratio (MRQ)Less than10.653
Return on Equity (MRQ)Greater than0.150.019
Return on Assets (MRQ)Greater than0.050.012
Total4/10 (40.0%)

3.4 Technical Score

Let's check the technical score of Alexander & Baldwin Holdings Inc based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5057.216
Ma 20Greater thanMa 5019.478
Ma 50Greater thanMa 10019.068
Ma 100Greater thanMa 20019.063
OpenGreater thanClose19.550
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Alexander & Baldwin Holdings Inc

Alexander & Baldwin, Inc. (NYSE: ALEX) (A&B) is the only publicly-traded real estate investment trust to focus exclusively on Hawai'i commercial real estate and is the state's largest owner of grocery-anchored, neighborhood shopping centers. A&B owns, operates and manages approximately 3.9 million square feet of commercial space in Hawai'i, including 22 retail centers, 13 industrial assets and four office properties, as well as 142.0 acres of ground lease assets. A&B is expanding and strengthening its CRE portfolio and achieving its strategic focus on commercial real estate in Hawai'i. Over its 154-year history, A&B has evolved with the state's economy and played a leadership role in the development of the agricultural, transportation, tourism, construction, residential and commercial real estate industries.

Fundamental data was last updated by Penke on 2024-12-07 14:28:02.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very efficient.
The company is very efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is unable to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is overpriced.
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 Alexander & Baldwin Holdings Inc earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Alexander & Baldwin Holdings Inc to the REIT - Retail industry mean.
  • A Net Profit Margin of 30.7% means that $0.31 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Alexander & Baldwin Holdings Inc:

  • The MRQ is 30.7%. The company is making a huge profit. +2
  • The TTM is 18.6%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ30.7%TTM18.6%+12.0%
TTM18.6%YOY-2.8%+21.5%
TTM18.6%5Y6.1%+12.5%
5Y6.1%10Y7.2%-1.0%
4.3.1.2. Return on Assets

Shows how efficient Alexander & Baldwin Holdings Inc is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Alexander & Baldwin Holdings Inc to the REIT - Retail industry mean.
  • 1.2% Return on Assets means that Alexander & Baldwin Holdings Inc generated $0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Alexander & Baldwin Holdings Inc:

  • The MRQ is 1.2%. Using its assets, the company is less efficient in making profit.
  • The TTM is 0.7%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.2%TTM0.7%+0.5%
TTM0.7%YOY-0.3%+1.0%
TTM0.7%5Y0.2%+0.5%
5Y0.2%10Y0.3%-0.1%
4.3.1.3. Return on Equity

Shows how efficient Alexander & Baldwin Holdings Inc is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Alexander & Baldwin Holdings Inc to the REIT - Retail industry mean.
  • 1.9% Return on Equity means Alexander & Baldwin Holdings Inc generated $0.02 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Alexander & Baldwin Holdings Inc:

  • The MRQ is 1.9%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.1%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.9%TTM1.1%+0.8%
TTM1.1%YOY-0.6%+1.7%
TTM1.1%5Y0.4%+0.8%
5Y0.4%10Y0.8%-0.5%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Alexander & Baldwin Holdings Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Alexander & Baldwin Holdings Inc is operating .

  • Measures how much profit Alexander & Baldwin Holdings Inc 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 Alexander & Baldwin Holdings Inc to the REIT - Retail industry mean.
  • An Operating Margin of 35.6% means the company generated $0.36  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Alexander & Baldwin Holdings Inc:

  • The MRQ is 35.6%. The company is operating very efficient. +2
  • The TTM is 36.8%. The company is operating very efficient. +2
Trends
Current periodCompared to+/- 
MRQ35.6%TTM36.8%-1.2%
TTM36.8%YOY39.5%-2.8%
TTM36.8%5Y22.8%+14.0%
5Y22.8%10Y16.5%+6.3%
4.3.2.2. Operating Ratio

Measures how efficient Alexander & Baldwin Holdings Inc is keeping operating costs low.

  • Below 1 is considered healthy (always compare to REIT - Retail industry mean).
  • An Operation Ratio of 0.64 means that the operating costs are $0.64 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Alexander & Baldwin Holdings Inc:

  • The MRQ is 0.644. The company is efficient in keeping operating costs low. +1
  • The TTM is 0.556. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ0.644TTM0.556+0.087
TTM0.556YOY1.018-0.462
TTM0.5565Y0.835-0.278
5Y0.83510Y0.862-0.028
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Alexander & Baldwin Holdings Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Alexander & Baldwin Holdings Inc is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to REIT - Retail industry mean).
  • A Current Ratio of 0.28 means the company has $0.28 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Alexander & Baldwin Holdings Inc:

  • The MRQ is 0.282. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.324. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.282TTM0.324-0.042
TTM0.324YOY1.452-1.128
TTM0.3245Y1.419-1.096
5Y1.41910Y1.424-0.005
4.4.3.2. Quick Ratio

Measures if Alexander & Baldwin Holdings Inc is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Alexander & Baldwin Holdings Inc to the REIT - Retail industry mean.
  • A Quick Ratio of 0.20 means the company can pay off $0.20 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Alexander & Baldwin Holdings Inc:

  • The MRQ is 0.198. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.265. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.198TTM0.265-0.066
TTM0.265YOY0.262+0.003
TTM0.2655Y0.636-0.372
5Y0.63610Y0.707-0.071
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Alexander & Baldwin Holdings Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Alexander & Baldwin Holdings Inc assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Alexander & Baldwin Holdings Inc to REIT - Retail industry mean.
  • A Debt to Asset Ratio of 0.40 means that Alexander & Baldwin Holdings Inc assets are financed with 39.5% credit (debt) and the remaining percentage (100% - 39.5%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Alexander & Baldwin Holdings Inc:

  • The MRQ is 0.395. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.390. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.395TTM0.390+0.005
TTM0.390YOY0.562-0.172
TTM0.3905Y0.456-0.066
5Y0.45610Y0.459-0.003
4.5.4.2. Debt to Equity Ratio

Measures if Alexander & Baldwin Holdings Inc is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Alexander & Baldwin Holdings Inc to the REIT - Retail industry mean.
  • A Debt to Equity ratio of 65.3% means that company has $0.65 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Alexander & Baldwin Holdings Inc:

  • The MRQ is 0.653. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.640. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.653TTM0.640+0.013
TTM0.640YOY0.979-0.339
TTM0.6405Y0.804-0.164
5Y0.80410Y0.852-0.048
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 Alexander & Baldwin Holdings Inc generates.

  • Above 15 is considered overpriced but always compare Alexander & Baldwin Holdings Inc to the REIT - Retail industry mean.
  • A PE ratio of 18.39 means the investor is paying $18.39 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Alexander & Baldwin Holdings Inc:

  • The EOD is 18.852. Based on the earnings, the company is fair priced.
  • The MRQ is 18.392. Based on the earnings, the company is fair priced.
  • The TTM is -7.868. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD18.852MRQ18.392+0.460
MRQ18.392TTM-7.868+26.260
TTM-7.868YOY26.579-34.447
TTM-7.8685Y44.236-52.104
5Y44.23610Y-206.826+251.062
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 Alexander & Baldwin Holdings Inc:

  • The EOD is 221.695. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is 216.288. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is 70.024. Based on how much money comes from the company's main activities, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD221.695MRQ216.288+5.407
MRQ216.288TTM70.024+146.264
TTM70.024YOY33.077+36.947
TTM70.0245Y37.827+32.197
5Y37.82710Y24.385+13.443
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 Alexander & Baldwin Holdings Inc is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to REIT - Retail industry mean).
  • A PB ratio of 1.40 means the investor is paying $1.40 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Alexander & Baldwin Holdings Inc:

  • The EOD is 1.436. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.401. Based on the equity, the company is underpriced. +1
  • The TTM is 1.300. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.436MRQ1.401+0.035
MRQ1.401TTM1.300+0.101
TTM1.300YOY37.712-36.412
TTM1.3005Y8.507-7.208
5Y8.50710Y5.278+3.230
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 Alexander & Baldwin Holdings Inc.

4.8.1. Institutions holding Alexander & Baldwin Holdings Inc

Institutions are holding 88.525% of the shares of Alexander & Baldwin Holdings Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30BlackRock Inc18.19230.005113213622-101608-0.7631
2024-09-30Vanguard Group Inc15.84810.00411510922-80882-0.6978
2024-09-30State Street Corp5.82120.003342280893632239.3981
2024-09-30Franklin Resources Inc4.58530.01683330463-769334-18.7652
2024-09-30Reinhart Mahoney Capital Management Inc3.51621.86222553912722402.9109
2024-09-30Charles Schwab Investment Management Inc2.71280.0072197039319035710.694
2024-09-30Geode Capital Management, LLC2.58330.00291876341234411.2651
2024-09-30Fuller & Thaler Asset Management Inc1.69850.0931233692-24167-1.9213
2024-09-30Morgan Stanley - Brokerage Accounts1.50150.00151090576-558170-33.8542
2024-09-30Victory Capital Management Inc.1.32920.0179965435290063.0975
2024-09-30London Company of Virginia1.24160.0912901779133701.5049
2024-09-30Northern Trust Corp1.13770.0026826311297263.7317
2024-09-30Bank of New York Mellon Corp0.97890.0025711040-30358-4.0947
2024-09-30ClearBridge Advisors, LLC0.84220.0092611730-4621-0.7497
2024-09-30JPMorgan Chase & Co0.80260.000958297414020731.6661
2024-09-30Legal & General Group PLC0.74440.0022540668-59911-9.9755
2024-09-30Qube Research & Technologies0.71460.014751905315191341.3774
2024-09-30Nuveen Asset Management, LLC0.71140.0028516710-185270-26.3925
2024-09-30ArrowMark Colorado Holdings, LLC (ArrowMark Partners)0.70220.125451000000
2024-09-30UBS Asset Mgmt Americas Inc0.66260.0024481253382327386.4778
Total 66.32662.267848174963-418511-0.9%

4.9.2. Funds holding Alexander & Baldwin Holdings Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-11-27iShares Core S&P Small-Cap ETF6.5950.1003479016824840.0519
2024-10-31Vanguard Real Estate Index Investor3.93620.07712858958-4028-0.1407
2024-10-31Vanguard Total Stock Mkt Idx Inv3.13480.00252276876-19480-0.8483
2024-11-27iShares Russell 2000 ETF2.90660.05182111121-4410-0.2085
2024-09-30Franklin US Small Cap Value Equity2.89420.96292102169-618382-22.73
2024-10-31Franklin Small Cap Value A2.89420.9529210216900
2024-10-31Vanguard Small Cap Index2.51140.0223182409835500.195
2024-10-31Vanguard Small Cap Value Index Inv1.69420.03951230520-424-0.0344
2024-09-30FullerThaler Behavioral Small-Cap Value1.53880.20071117645-220-0.0197
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr1.49590.01861086494-3210-0.2946
2024-09-30Undiscovered Managers Behavioral Val L1.45550.2003105719700
2024-08-31Fidelity Small Cap Index1.06650.0562774644-23046-2.8891
2024-11-27iShares S&P Small-Cap 600 Value ETF1.02690.192745876-2860-0.382
2024-11-27iShares Russell 2000 Value ETF1.00390.10357291869420.1294
2024-11-27SPDR® Portfolio S&P 600™ Sm Cap ETF0.91340.09856634524880.0736
2024-10-31Franklin Small Cap Value VIP 10.80310.953558328300
2024-09-30Reinhart Genesis PMV Advisor0.76661.9019556836400007.7394
2024-10-31Vanguard Tax-Managed Small Cap Adm0.72820.105652888000
2024-09-30Meridian Contrarian Legacy0.70221.677551000000
2024-08-31CREF Stock R10.65880.007347849400
Total 38.72647.724928128066-628596-2.2%

5.3. Insider Transactions

Insiders are holding 1.375% of the shares of Alexander & Baldwin Holdings Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-11-15Meredith J ChingSELL70019.25
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Reversals in quarterly reports

I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.

 2023-09-302023-12-312024-03-312024-06-302024-09-30
Accumulated Other Comprehensive Income  8,600-5,4003,2007793,9791,2295,208-7,267-2,059



5.2. Latest Balance Sheet

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

Summary
Total Assets1,650,002
Total Liabilities651,820
Total Stockholder Equity998,182
 As reported
Total Liabilities 651,820
Total Stockholder Equity+ 998,182
Total Assets = 1,650,002

Assets

Total Assets1,650,002
Total Current Assets48,299
Long-term Assets41,293
Total Current Assets
Cash And Cash Equivalents 17,919
Net Receivables 16,108
Other Current Assets 14,272
Total Current Assets  (as reported)48,299
Total Current Assets  (calculated)48,299
+/-0
Long-term Assets
Goodwill 8,729
Long Term Investments 5,907
Intangible Assets 32,564
Long-term Assets Other 26,657
Long-term Assets  (as reported)41,293
Long-term Assets  (calculated)73,857
+/- 32,564

Liabilities & Shareholders' Equity

Total Current Liabilities171,468
Long-term Liabilities480,352
Total Stockholder Equity998,182
Total Current Liabilities
Short-term Debt 73,432
Accounts payable 4,910
Other Current Liabilities 94,059
Total Current Liabilities  (as reported)171,468
Total Current Liabilities  (calculated)172,401
+/- 933
Long-term Liabilities
Long term Debt 472,179
Long-term Liabilities  (as reported)480,352
Long-term Liabilities  (calculated)472,179
+/- 8,173
Total Stockholder Equity
Common Stock1,810,443
Accumulated Other Comprehensive Income -2,059
Other Stockholders Equity -810,202
Total Stockholder Equity (as reported)998,182
Total Stockholder Equity (calculated)998,182
+/-0
Other
Capital Stock1,810,443
Cash and Short Term Investments 17,919
Common Stock Shares Outstanding 72,817
Current Deferred Revenue72,499
Liabilities and Stockholders Equity 1,650,002
Net Debt 454,260
Net Invested Capital 1,470,361
Net Working Capital -123,169
Short Long Term Debt Total 472,179



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-30
> Total Assets 
0
0
2,544,000
1,424,700
1,424,900
1,438,400
1,437,300
1,490,000
1,518,200
1,845,200
2,285,200
2,295,500
2,283,700
2,295,200
2,329,900
2,288,200
2,269,600
2,245,500
2,243,500
2,319,000
2,239,200
2,224,200
2,156,300
2,160,600
2,177,000
2,208,300
2,231,200
2,310,700
2,272,200
2,276,200
2,225,200
2,249,600
2,184,500
2,121,700
2,084,300
2,174,600
2,106,200
2,114,900
2,036,000
1,991,900
1,956,000
1,963,500
1,879,800
1,854,600
1,854,100
1,847,900
1,787,300
1,756,100
1,794,100
1,785,900
1,646,200
1,636,290
1,641,909
1,650,002
1,650,0021,641,9091,636,2901,646,2001,785,9001,794,1001,756,1001,787,3001,847,9001,854,1001,854,6001,879,8001,963,5001,956,0001,991,9002,036,0002,114,9002,106,2002,174,6002,084,3002,121,7002,184,5002,249,6002,225,2002,276,2002,272,2002,310,7002,231,2002,208,3002,177,0002,160,6002,156,3002,224,2002,239,2002,319,0002,243,5002,245,5002,269,6002,288,2002,329,9002,295,2002,283,7002,295,5002,285,2001,845,2001,518,2001,490,0001,437,3001,438,4001,424,9001,424,7002,544,00000
   > Total Current Assets 
0
0
275,000
0
83,800
70,400
63,400
74,600
71,100
149,700
171,400
190,100
183,800
175,000
175,900
179,200
183,300
152,900
152,500
157,900
143,200
144,600
138,300
130,600
159,000
239,800
309,100
195,600
167,300
174,800
404,200
458,100
234,900
237,200
222,600
325,600
277,300
303,000
229,100
201,600
176,200
196,900
234,400
219,600
220,300
213,500
263,100
241,600
19,700
270,200
55,800
49,045
62,004
48,299
48,29962,00449,04555,800270,20019,700241,600263,100213,500220,300219,600234,400196,900176,200201,600229,100303,000277,300325,600222,600237,200234,900458,100404,200174,800167,300195,600309,100239,800159,000130,600138,300144,600143,200157,900152,500152,900183,300179,200175,900175,000183,800190,100171,400149,70071,10074,60063,40070,40083,8000275,00000
       Cash And Cash Equivalents 
0
0
22,000
9,000
2,500
4,100
1,100
1,200
700
4,100
3,300
5,500
6,200
9,200
2,800
3,400
2,300
4,100
1,300
3,500
6,400
5,800
2,200
15,300
11,000
13,300
68,900
26,500
9,500
7,500
11,400
3,000
5,500
7,200
15,200
131,600
96,200
117,100
57,200
32,000
19,900
26,500
70,000
33,700
33,200
7,300
33,300
10,700
8,200
11,800
13,700
15,919
29,759
17,919
17,91929,75915,91913,70011,8008,20010,70033,3007,30033,20033,70070,00026,50019,90032,00057,200117,10096,200131,60015,2007,2005,5003,00011,4007,5009,50026,50068,90013,30011,00015,3002,2005,8006,4003,5001,3004,1002,3003,4002,8009,2006,2005,5003,3004,1007001,2001,1004,1002,5009,00022,00000
       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
397,000
0
0
0
2,400
100
0
0
0
0
0
0
0
0
109,000
8,000
0
3,300
5,900
5,500
4,400
5,200
9,600
4,100
5,829
7,046
0
07,0465,8294,1009,6005,2004,4005,5005,9003,30008,000109,000000000001002,400000397,000000000000000000000000000000
       Net Receivables 
0
0
173,000
0
7,300
7,700
8,200
9,500
6,800
51,600
59,300
54,800
62,500
57,000
64,800
61,600
70,900
64,800
80,400
76,000
61,700
78,900
72,200
71,400
77,500
93,200
95,200
92,100
74,600
69,900
95,800
123,100
98,400
96,500
79,400
59,300
62,000
68,500
57,700
47,100
41,500
42,600
40,500
50,700
40,700
42,000
13,000
12,200
11,500
10,900
28,100
19,122
18,246
16,108
16,10818,24619,12228,10010,90011,50012,20013,00042,00040,70050,70040,50042,60041,50047,10057,70068,50062,00059,30079,40096,50098,400123,10095,80069,90074,60092,10095,20093,20077,50071,40072,20078,90061,70076,00080,40064,80070,90061,60064,80057,00062,50054,80059,30051,6006,8009,5008,2007,7007,3000173,00000
       Other Current Assets 
0
0
40,000
13,000
1,500
1,900
11,300
6,800
4,800
7,300
17,000
18,300
15,200
18,600
15,600
20,800
15,400
11,400
14,900
14,700
9,100
12,600
19,600
15,900
34,400
39,400
11,400
14,700
38,400
41,300
15,900
115,100
102,600
109,400
107,100
107,900
98,700
97,900
95,600
95,100
90,500
105,400
102,600
109,100
121,800
134,100
89,000
92,600
91,200
102,600
14,200
14,240
14,235
14,272
14,27214,23514,24014,200102,60091,20092,60089,000134,100121,800109,100102,600105,40090,50095,10095,60097,90098,700107,900107,100109,400102,600115,10015,90041,30038,40014,70011,40039,40034,40015,90019,60012,6009,10014,70014,90011,40015,40020,80015,60018,60015,20018,30017,0007,3004,8006,80011,3001,9001,50013,00040,00000
   > Long-term Assets 
0
0
2,269,000
0
1,341,100
1,368,000
1,373,900
1,415,400
1,447,100
1,695,500
2,113,800
2,105,400
2,099,900
2,120,200
2,154,000
2,109,000
2,086,300
2,092,600
2,091,000
2,161,100
2,096,000
2,079,600
2,018,000
2,030,000
2,018,000
1,968,500
1,922,100
2,115,100
2,104,900
2,101,400
1,821,000
1,791,500
1,949,600
1,884,500
1,861,700
1,849,000
1,828,900
1,811,900
1,806,900
1,790,300
1,779,800
1,766,600
1,645,400
1,635,000
1,633,800
1,634,400
1,524,200
1,514,500
53,500
1,515,700
1,590,400
1,587,245
1,579,905
41,293
41,2931,579,9051,587,2451,590,4001,515,70053,5001,514,5001,524,2001,634,4001,633,8001,635,0001,645,4001,766,6001,779,8001,790,3001,806,9001,811,9001,828,9001,849,0001,861,7001,884,5001,949,6001,791,5001,821,0002,101,4002,104,9002,115,1001,922,1001,968,5002,018,0002,030,0002,018,0002,079,6002,096,0002,161,1002,091,0002,092,6002,086,3002,109,0002,154,0002,120,2002,099,9002,105,4002,113,8001,695,5001,447,1001,415,4001,373,9001,368,0001,341,10002,269,00000
       Property Plant Equipment 
0
0
1,634,000
977,800
990,700
988,400
838,700
1,010,300
1,028,200
1,255,800
1,522,800
1,519,400
1,519,500
1,263,600
1,301,700
1,495,100
1,465,700
1,470,100
1,452,900
1,337,100
1,275,600
1,256,100
1,231,600
1,226,100
1,235,100
1,212,400
1,147,500
1,317,600
1,321,000
1,322,300
1,322,000
158,900
155,800
154,100
146,200
143,300
139,800
130,700
129,400
126,900
130,500
129,300
103,600
103,100
105,900
106,600
7,900
5,300
4,600
4,400
1,700
1,377,716
1,369,039
0
01,369,0391,377,7161,7004,4004,6005,3007,900106,600105,900103,100103,600129,300130,500126,900129,400130,700139,800143,300146,200154,100155,800158,9001,322,0001,322,3001,321,0001,317,6001,147,5001,212,4001,235,1001,226,1001,231,6001,256,1001,275,6001,337,1001,452,9001,470,1001,465,7001,495,1001,301,7001,263,6001,519,5001,519,4001,522,8001,255,8001,028,2001,010,300838,700988,400990,700977,8001,634,00000
       Goodwill 
0
0
0
0
0
0
127,900
0
0
9,200
99,600
100,000
100,000
102,900
102,300
102,300
102,300
102,300
102,300
102,300
102,300
102,300
102,300
102,300
102,300
102,300
102,300
102,300
102,300
102,300
65,100
65,100
65,100
15,400
15,400
15,400
10,500
10,500
10,500
10,500
10,500
10,500
8,700
8,700
8,700
8,700
8,700
8,700
8,700
8,700
8,700
8,729
8,729
8,729
8,7298,7298,7298,7008,7008,7008,7008,7008,7008,7008,7008,70010,50010,50010,50010,50010,50010,50015,40015,40015,40065,10065,10065,100102,300102,300102,300102,300102,300102,300102,300102,300102,300102,300102,300102,300102,300102,300102,300102,300102,900100,000100,00099,6009,20000127,900000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
341,400
344,200
342,600
348,600
418,600
403,400
409,500
413,600
416,400
422,700
432,200
430,800
390,800
395,300
398,700
402,000
401,700
397,000
388,300
379,200
171,400
1,567,500
1,728,700
1,715,000
1,700,100
1,690,300
1,678,600
1,670,700
1,667,000
124,000
116,800
1,626,800
1,533,100
1,523,200
1,519,200
1,519,100
1,507,600
1,500,500
1,505,400
7,400
6,900
6,828
6,765
5,907
5,9076,7656,8286,9007,4001,505,4001,500,5001,507,6001,519,1001,519,2001,523,2001,533,1001,626,800116,800124,0001,667,0001,670,7001,678,6001,690,3001,700,1001,715,0001,728,7001,567,500171,400379,200388,300397,000401,700402,000398,700395,300390,800430,800432,200422,700416,400413,600409,500403,400418,600348,600342,600344,200341,4000000000000
       Intangible Assets 
0
0
11,800
0
0
0
8,300
0
0
9,200
74,100
70,700
67,500
64,300
63,900
61,700
58,800
56,500
54,400
60,400
58,100
55,800
53,800
51,900
50,300
48,700
46,900
80,500
77,800
75,900
68,400
61,000
82,300
78,700
74,900
71,200
67,900
64,000
61,900
59,100
56,400
53,900
51,600
49,400
47,400
45,400
43,600
41,800
40,200
38,300
36,300
34,730
33,312
32,564
32,56433,31234,73036,30038,30040,20041,80043,60045,40047,40049,40051,60053,90056,40059,10061,90064,00067,90071,20074,90078,70082,30061,00068,40075,90077,80080,50046,90048,70050,30051,90053,80055,80058,10060,40054,40056,50058,80061,70063,90064,30067,50070,70074,1009,200008,30000011,80000
       Other Assets 
0
0
343,900
359,100
350,400
379,600
391,200
405,100
418,900
439,700
591,000
586,000
580,400
602,200
628,300
613,900
620,600
622,500
638,100
639,100
631,900
630,900
606,900
2,030,000
2,018,000
1,968,500
1,956,400
230,200
210,500
216,100
413,700
439,300
125,400
94,000
79,300
88,000
78,100
77,500
1,847,000
73,800
69,000
1,680,000
1,832,000
1,815,300
1,667,900
1,677,400
1,683,300
0
1,720,900
1,719,300
1,556,800
1,573,433
0
1,560,410
1,560,41001,573,4331,556,8001,719,3001,720,90001,683,3001,677,4001,667,9001,815,3001,832,0001,680,00069,00073,8001,847,00077,50078,10088,00079,30094,000125,400439,300413,700216,100210,500230,2001,956,4001,968,5002,018,0002,030,000606,900630,900631,900639,100638,100622,500620,600613,900628,300602,200580,400586,000591,000439,700418,900405,100391,200379,600350,400359,100343,90000
> Total Liabilities 
0
0
1,421,000
696,100
543,600
532,900
522,900
568,900
590,500
910,800
1,110,400
1,086,700
1,064,700
1,065,600
1,115,100
1,049,200
1,020,600
999,700
1,016,400
1,099,100
1,022,200
1,009,400
943,100
946,100
959,400
985,200
1,580,100
985,500
941,800
927,600
1,016,900
1,044,100
991,900
993,300
955,600
1,063,800
1,001,600
1,004,700
939,900
892,100
853,800
863,400
806,300
784,200
710,400
712,600
743,600
736,100
1,784,900
747,400
643,200
629,964
640,337
651,820
651,820640,337629,964643,200747,4001,784,900736,100743,600712,600710,400784,200806,300863,400853,800892,100939,9001,004,7001,001,6001,063,800955,600993,300991,9001,044,1001,016,900927,600941,800985,5001,580,100985,200959,400946,100943,1001,009,4001,022,2001,099,1001,016,400999,7001,020,6001,049,2001,115,1001,065,6001,064,7001,086,7001,110,400910,800590,500568,900522,900532,900543,600696,1001,421,00000
   > Total Current Liabilities 
0
0
278,000
88,800
83,700
56,200
69,600
69,000
76,700
87,500
218,200
162,500
148,000
149,300
183,000
148,500
136,200
127,100
184,700
186,200
184,000
181,500
165,100
130,900
128,200
129,600
926,800
123,300
120,900
120,700
129,400
119,000
116,500
122,700
150,300
115,200
105,800
112,600
126,300
108,900
121,500
180,800
197,900
109,600
186,800
195,700
256,400
86,600
77,000
155,800
168,100
164,115
162,317
171,468
171,468162,317164,115168,100155,80077,00086,600256,400195,700186,800109,600197,900180,800121,500108,900126,300112,600105,800115,200150,300122,700116,500119,000129,400120,700120,900123,300926,800129,600128,200130,900165,100181,500184,000186,200184,700127,100136,200148,500183,000149,300148,000162,500218,20087,50076,70069,00069,60056,20083,70088,800278,00000
       Short-term Debt 
0
0
52,000
0
28,400
8,100
15,500
20,300
21,100
26,900
105,200
51,700
46,000
46,900
74,500
71,100
48,800
47,700
90,400
91,900
88,000
82,400
42,400
48,800
44,100
41,600
46,000
42,800
35,800
37,100
39,000
65,400
65,900
68,400
29,100
67,400
66,800
763,000
300
68,700
70,700
142,000
552,100
70,000
512,600
506,500
477,100
149,700
75,700
6,500
162,300
139,212
81,129
73,432
73,43281,129139,212162,3006,50075,700149,700477,100506,500512,60070,000552,100142,00070,70068,700300763,00066,80067,40029,10068,40065,90065,40039,00037,10035,80042,80046,00041,60044,10048,80042,40082,40088,00091,90090,40047,70048,80071,10074,50046,90046,00051,700105,20026,90021,10020,30015,5008,10028,400052,00000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
74,500
0
0
0
90,400
0
0
0
42,400
561,600
576,500
41,600
46,000
42,800
35,800
37,100
39,000
11,300
0
0
28,500
0
0
0
0
0
0
142,000
0
0
0
0
0
0
0
0
0
0
0
0
000000000000142,00000000028,5000011,30039,00037,10035,80042,80046,00041,600576,500561,60042,40000090,40000074,50000000000000000
       Accounts payable 
0
0
156,000
21,300
27,000
20,400
26,200
24,200
23,300
22,900
32,600
31,800
32,200
37,100
37,600
32,400
35,600
30,100
35,500
28,800
27,300
30,100
35,200
31,600
32,200
36,000
43,300
32,600
40,100
33,700
34,200
26,700
19,300
15,000
17,800
12,300
12,400
10,400
9,800
13,200
12,400
11,400
9,900
13,200
14,800
18,500
4,500
4,900
5,200
6,100
5,800
4,350
5,241
4,910
4,9105,2414,3505,8006,1005,2004,9004,50018,50014,80013,2009,90011,40012,40013,2009,80010,40012,40012,30017,80015,00019,30026,70034,20033,70040,10032,60043,30036,00032,20031,60035,20030,10027,30028,80035,50030,10035,60032,40037,60037,10032,20031,80032,60022,90023,30024,20026,20020,40027,00021,300156,00000
       Other Current Liabilities 
0
0
8,000
34,000
28,300
27,700
27,900
24,500
32,300
37,700
58,200
61,500
65,400
59,800
50,800
41,200
47,500
45,600
56,100
61,000
65,500
66,300
66,400
45,900
48,700
46,700
830,900
41,000
43,000
46,300
50,300
92,300
97,200
107,700
95,500
102,900
93,400
34,200
50,200
95,700
109,100
-42,400
-432,600
96,400
-409,300
105,900
-294,000
-139,900
75,700
71,300
-70,400
-139,212
-81,129
94,059
94,059-81,129-139,212-70,40071,30075,700-139,900-294,000105,900-409,30096,400-432,600-42,400109,10095,70050,20034,20093,400102,90095,500107,70097,20092,30050,30046,30043,00041,000830,90046,70048,70045,90066,40066,30065,50061,00056,10045,60047,50041,20050,80059,80065,40061,50058,20037,70032,30024,50027,90027,70028,30034,0008,00000
   > Long-term Liabilities 
0
0
1,143,000
0
459,900
476,700
453,300
499,900
513,800
823,300
892,200
924,200
916,700
916,300
932,100
900,700
884,400
872,600
831,700
912,900
838,200
827,900
778,000
815,200
831,200
855,600
653,300
862,200
820,900
806,900
887,500
925,100
875,400
870,600
805,300
948,600
895,800
892,100
813,600
783,200
732,300
682,600
608,400
674,600
523,600
516,900
487,200
649,500
675,000
591,600
475,100
465,849
478,020
480,352
480,352478,020465,849475,100591,600675,000649,500487,200516,900523,600674,600608,400682,600732,300783,200813,600892,100895,800948,600805,300870,600875,400925,100887,500806,900820,900862,200653,300855,600831,200815,200778,000827,900838,200912,900831,700872,600884,400900,700932,100916,300916,700924,200892,200823,300513,800499,900453,300476,700459,90001,143,00000
       Long term Debt Total 
0
0
0
0
223,800
244,000
220,000
270,000
285,500
587,300
605,500
634,900
630,100
637,900
631,500
589,700
568,600
546,700
497,800
591,800
532,000
523,900
472,700
511,200
530,800
584,200
585,200
795,800
755,000
741,300
739,100
775,000
727,700
732,400
704,600
819,600
768,600
763,600
687,100
654,600
597,800
627,700
532,700
522,200
475,900
0
0
0
0
0
0
0
0
0
000000000475,900522,200532,700627,700597,800654,600687,100763,600768,600819,600704,600732,400727,700775,000739,100741,300755,000795,800585,200584,200530,800511,200472,700523,900532,000591,800497,800546,700568,600589,700631,500637,900630,100634,900605,500587,300285,500270,000220,000244,000223,8000000
       Warrants
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
9,800
11,600
11,600
11,600
11,600
10,800
10,800
10,800
10,800
8,000
8,000
8,000
8,000
7,900
7,900
7,900
7,900
6,300
6,200
6,200
6,400
6,500
6,500
6,700
6,800
6,900
7,400
7,700
8,100
8,000
7,600
9,200
0
0
0
0
0
000009,2007,6008,0008,1007,7007,4006,9006,8006,7006,5006,5006,4006,2006,2006,3007,9007,9007,9007,9008,0008,0008,0008,00010,80010,80010,80010,80011,60011,60011,60011,6009,80000000000000000000
       Other Liabilities 
0
0
79,500
79,500
79,600
76,400
80,400
81,800
82,200
86,700
98,000
95,300
85,700
83,800
106,600
105,200
104,900
105,200
120,200
111,800
111,200
108,200
112,500
110,700
106,800
58,100
60,100
57,500
57,300
57,100
140,000
118,400
119,300
117,000
103,000
101,700
101,200
102,400
101,600
103,600
105,900
103,300
124,800
126,100
79,700
81,700
78,900
0
0
82,000
0
0
0
0
000082,0000078,90081,70079,700126,100124,800103,300105,900103,600101,600102,400101,200101,700103,000117,000119,300118,400140,00057,10057,30057,50060,10058,100106,800110,700112,500108,200111,200111,800120,200105,200104,900105,200106,60083,80085,70095,30098,00086,70082,20081,80080,40076,40079,60079,50079,50000
       Deferred Long Term Liability 
0
0
0
0
156,500
156,300
152,900
148,100
146,100
149,300
188,700
194,000
200,900
194,600
194,000
205,800
210,900
210,900
202,100
197,700
183,400
184,200
182,000
182,500
182,800
202,500
0
3,000
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
000000000000000000000000003,0000202,500182,800182,500182,000184,200183,400197,700202,100210,900210,900205,800194,000194,600200,900194,000188,700149,300146,100148,100152,900156,300156,5000000
> Total Stockholder Equity
0
0
1,123,000
728,600
881,300
905,500
914,400
921,100
927,700
934,400
1,174,800
1,208,800
1,208,700
1,229,600
1,203,900
1,227,500
1,237,200
1,245,800
1,227,100
1,216,300
1,217,000
1,211,100
1,209,300
1,210,600
1,213,400
1,218,900
646,400
1,320,600
1,325,400
1,343,300
1,202,600
1,200,100
1,187,900
1,124,800
1,125,100
1,107,200
1,104,600
1,110,200
1,096,100
1,099,800
1,102,200
1,093,300
1,066,600
1,070,400
1,136,000
1,127,200
1,035,700
1,012,400
1,023,700
1,028,800
1,003,000
1,006,326
1,001,572
998,182
998,1821,001,5721,006,3261,003,0001,028,8001,023,7001,012,4001,035,7001,127,2001,136,0001,070,4001,066,6001,093,3001,102,2001,099,8001,096,1001,110,2001,104,6001,107,2001,125,1001,124,8001,187,9001,200,1001,202,6001,343,3001,325,4001,320,600646,4001,218,9001,213,4001,210,6001,209,3001,211,1001,217,0001,216,3001,227,1001,245,8001,237,2001,227,5001,203,9001,229,6001,208,7001,208,8001,174,800934,400927,700921,100914,400905,500881,300728,6001,123,00000
   Common Stock
0
0
0
0
928,200
938,000
939,800
940,400
942,400
943,900
1,142,300
1,144,700
1,146,000
1,147,400
1,147,300
1,147,700
1,149,200
1,150,300
1,151,700
1,153,800
1,154,800
1,156,200
1,157,300
1,157,700
1,158,900
1,160,500
1,161,700
1,789,400
1,790,800
1,792,100
1,793,400
1,794,000
1,795,900
1,797,400
1,800,100
1,801,600
1,803,100
1,804,500
1,805,500
1,806,200
1,807,500
1,809,000
1,810,500
1,809,600
1,811,200
1,809,400
1,808,400
1,807,600
1,810,300
1,809,800
1,809,100
1,808,009
1,809,271
1,810,443
1,810,4431,809,2711,808,0091,809,1001,809,8001,810,3001,807,6001,808,4001,809,4001,811,2001,809,6001,810,5001,809,0001,807,5001,806,2001,805,5001,804,5001,803,1001,801,6001,800,1001,797,4001,795,9001,794,0001,793,4001,792,1001,790,8001,789,4001,161,7001,160,5001,158,9001,157,7001,157,3001,156,2001,154,8001,153,8001,151,7001,150,3001,149,2001,147,7001,147,3001,147,4001,146,0001,144,7001,142,300943,900942,400940,400939,800938,000928,2000000
   Retained Earnings Total Equity
0
0
0
0
0
13,400
21,800
26,900
31,700
36,000
53,700
83,900
91,100
99,300
101,000
123,700
131,100
134,100
117,200
106,800
103,400
98,700
95,200
95,400
96,500
99,400
-473,000
-428,400
-426,000
-410,500
-538,900
-541,300
-554,000
-617,600
-626,200
-638,700
-643,400
-640,400
-649,400
-650,400
-649,200
-656,000
-663,200
-666,400
-677,100
-686,700
-774,500
-785,400
-788,100
0
0
0
0
0
00000-788,100-785,400-774,500-686,700-677,100-666,400-663,200-656,000-649,200-650,400-649,400-640,400-643,400-638,700-626,200-617,600-554,000-541,300-538,900-410,500-426,000-428,400-473,00099,40096,50095,40095,20098,700103,400106,800117,200134,100131,100123,700101,00099,30091,10083,90053,70036,00031,70026,90021,80013,40000000
   Accumulated Other Comprehensive Income 
0
0
-92,000
0
-46,900
-45,900
-47,200
-46,200
-46,400
-45,500
-30,100
-29,100
-28,400
-28,000
-44,400
-43,900
-43,100
-42,200
-45,300
-44,300
-44,800
-43,800
-43,200
-42,500
-42,000
-41,000
-42,300
-40,400
-39,400
-38,300
-51,900
-52,600
-54,000
-55,000
-48,800
-55,100
-55,100
-53,900
-60,000
-56,000
-56,100
-59,700
-80,700
-72,800
1,900
4,500
1,800
-2,200
1,500
8,600
3,200
3,979
5,208
-2,059
-2,0595,2083,9793,2008,6001,500-2,2001,8004,5001,900-72,800-80,700-59,700-56,100-56,000-60,000-53,900-55,100-55,100-48,800-55,000-54,000-52,600-51,900-38,300-39,400-40,400-42,300-41,000-42,000-42,500-43,200-43,800-44,800-44,300-45,300-42,200-43,100-43,900-44,400-28,000-28,400-29,100-30,100-45,500-46,400-46,200-47,200-45,900-46,9000-92,00000
   Capital Surplus 000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
262,000
0
-46,900
-45,900
-47,200
-46,200
-46,400
-45,500
8,900
9,300
-28,400
10,900
-44,400
-43,900
-43,100
3,600
3,500
-44,300
3,600
-43,800
-43,200
-42,500
-42,000
-41,000
-42,300
-40,400
-39,400
-38,300
-51,900
-52,600
-54,000
-55,000
-48,800
-600
-55,100
100
-60,000
-706,400
-705,300
-59,700
1,714,000
-72,800
-29,500
641,200
-214,200
-7,600
-788,100
-789,600
0
-805,662
-812,907
-810,202
-810,202-812,907-805,6620-789,600-788,100-7,600-214,200641,200-29,500-72,8001,714,000-59,700-705,300-706,400-60,000100-55,100-600-48,800-55,000-54,000-52,600-51,900-38,300-39,400-40,400-42,300-41,000-42,000-42,500-43,200-43,8003,600-44,3003,5003,600-43,100-43,900-44,40010,900-28,4009,3008,900-45,500-46,400-46,200-47,200-45,900-46,9000262,00000



5.4. Balance Sheets

Currency in USD. All numbers in thousands.




5.5. Cash Flows

Currency in USD. All numbers in thousands.