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

Alarm.com Holdings Inc
Buy, Hold or Sell?

Let's analyze Alarm together

I guess you are interested in Alarm.com 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 Alarm.com 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 Alarm.com Holdings Inc

I send you an email if I find something interesting about Alarm.com Holdings Inc.

1. Quick Overview

1.1. Quick analysis of Alarm (30 sec.)










1.2. What can you expect buying and holding a share of Alarm? (30 sec.)

How much money do you get?

How much money do you get?
$0.03
When do you have the money?
1 year
How often do you get paid?
22.5%

What is your share worth?

Current worth
$12.23
Expected worth in 1 year
$11.71
How sure are you?
90.0%

+ What do you gain per year?

Total Gains per Share
$-0.48
Return On Investment
-0.7%

For what price can you sell your share?

Current Price per Share
$68.27
Expected price per share
$56.60 - $74.97
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Alarm (5 min.)




Live pricePrice per Share (EOD)
$68.27
Intrinsic Value Per Share
$-82.58 - $-10.57
Total Value Per Share
$-70.36 - $1.66

2.2. Growth of Alarm (5 min.)




Is Alarm growing?

Current yearPrevious yearGrowGrow %
How rich?$730.9m$661m$65.1m9.0%

How much money is Alarm making?

Current yearPrevious yearGrowGrow %
Making money$31.2m$16.9m$14.3m45.8%
Net Profit Margin13.5%7.9%--

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

2.3. Financial Health of Alarm (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 Alarm?

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

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

Speculation

The Price per Share of Alarm is $68.27. 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 Alarm.
  • 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 Alarm, 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 $12.23. Based on the TTM, the Book Value Change Per Share is $-0.13 per quarter. Based on the YOY, the Book Value Change Per Share is $0.37 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 $0.01 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Alarm.

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 Eps0.610.9%0.550.8%0.310.5%0.350.5%0.220.3%
Usd Book Value Change Per Share0.170.2%-0.13-0.2%0.370.5%0.280.4%0.270.4%
Usd Dividend Per Share0.000.0%0.010.0%0.010.0%0.000.0%0.070.1%
Usd Total Gains Per Share0.170.2%-0.12-0.2%0.380.6%0.280.4%0.340.5%
Usd Price Per Share54.67-63.83-53.15-65.03-48.85-
Price to Earnings Ratio22.27-29.90-43.01-55.60-90.74-
Price-to-Total Gains Ratio322.78-129.19-165.98-178.29-95.14-
Price to Book Ratio4.47-4.96-4.38-6.05-6.63-
Price-to-Total Gains Ratio322.78-129.19-165.98-178.29-95.14-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share68.27
Number of shares14
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.010.00
Usd Book Value Change Per Share-0.130.28
Usd Total Gains Per Share-0.120.28
Gains per Quarter (14 shares)-1.693.91
Gains per Year (14 shares)-6.7615.65
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10-7-170156
21-14-2403122
31-22-3114638
42-29-3816254
52-36-4517770
63-43-5219386
73-51-591108102
84-58-661124118
94-65-732139134
105-72-802155150

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%38.02.00.095.0%44.03.00.093.6%
Book Value Change Per Share3.01.00.075.0%10.02.00.083.3%18.02.00.090.0%36.04.00.090.0%39.04.04.083.0%
Dividend per Share1.00.03.025.0%3.00.09.025.0%3.00.017.015.0%9.00.031.022.5%9.00.038.019.1%
Total Gains per Share3.01.00.075.0%10.02.00.083.3%18.02.00.090.0%36.04.00.090.0%39.04.04.083.0%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Alarm.com 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--0.169-0.129+176%0.373-55%0.276-39%0.270-37%
Book Value Per Share--12.22612.866-5%12.126+1%10.955+12%7.567+62%
Current Ratio--8.6647.219+20%5.423+60%6.170+40%4.973+74%
Debt To Asset Ratio--0.6290.561+12%0.518+22%0.486+30%0.416+51%
Debt To Equity Ratio--1.7961.410+27%1.120+60%1.029+75%0.788+128%
Dividend Per Share---0.008-100%0.008-100%0.003-100%0.071-100%
Enterprise Value--3198740240.3603565259234.258-10%2822513884.695+13%3455987499.249-7%2670764453.221+20%
Eps--0.6140.552+11%0.311+97%0.347+77%0.223+175%
Ev To Ebitda Ratio--17.12520.093-15%24.510-30%32.899-48%34.048-50%
Ev To Sales Ratio--3.3253.870-14%3.265+2%4.484-26%4.771-30%
Free Cash Flow Per Share---1.2200.168-828%0.542-325%0.316-486%0.228-635%
Free Cash Flow To Equity Per Share---1.2611.611-178%0.344-466%0.934-235%0.614-305%
Gross Profit Margin--0.2640.131+101%-0.455+273%-0.429+263%-1.538+683%
Intrinsic Value_10Y_max---10.565--------
Intrinsic Value_10Y_min---82.585--------
Intrinsic Value_1Y_max--0.702--------
Intrinsic Value_1Y_min---0.653--------
Intrinsic Value_3Y_max--0.767--------
Intrinsic Value_3Y_min---8.575--------
Intrinsic Value_5Y_max---0.786--------
Intrinsic Value_5Y_min---23.685--------
Market Cap3374524657.000+3%3268222240.3603597212484.258-9%2897841884.695+13%3471027949.249-6%2546853805.560+28%
Net Profit Margin--0.1530.135+13%0.079+94%0.095+60%0.082+86%
Operating Margin--0.1470.149-1%0.087+69%0.097+52%0.089+65%
Operating Ratio--0.8620.888-3%0.860+0%0.901-4%0.912-5%
Pb Ratio5.584+20%4.4714.955-10%4.377+2%6.051-26%6.629-33%
Pe Ratio27.815+20%22.27429.900-26%43.014-48%55.596-60%90.735-75%
Price Per Share68.270+20%54.67063.825-14%53.145+3%65.027-16%48.850+12%
Price To Free Cash Flow Ratio-13.992-25%-11.20519.366-158%-12.901+15%47.281-124%46.315-124%
Price To Total Gains Ratio403.076+20%322.779129.189+150%165.978+94%178.289+81%95.137+239%
Quick Ratio--7.9206.484+22%4.547+74%5.376+47%4.301+84%
Return On Assets--0.0190.019+0%0.012+50%0.017+11%0.018+6%
Return On Equity--0.0530.046+16%0.027+99%0.033+59%0.031+71%
Total Gains Per Share--0.169-0.121+171%0.382-56%0.280-39%0.340-50%
Usd Book Value--730911000.000726243250.000+1%661051750.000+11%588843550.000+24%398141725.000+84%
Usd Book Value Change Per Share--0.169-0.129+176%0.373-55%0.276-39%0.270-37%
Usd Book Value Per Share--12.22612.866-5%12.126+1%10.955+12%7.567+62%
Usd Dividend Per Share---0.008-100%0.008-100%0.003-100%0.071-100%
Usd Enterprise Value--3198740240.3603565259234.258-10%2822513884.695+13%3455987499.249-7%2670764453.221+20%
Usd Eps--0.6140.552+11%0.311+97%0.347+77%0.223+175%
Usd Free Cash Flow---72922000.0007858750.000-1028%29601000.000-346%16406800.000-544%11671400.000-725%
Usd Free Cash Flow Per Share---1.2200.168-828%0.542-325%0.316-486%0.228-635%
Usd Free Cash Flow To Equity Per Share---1.2611.611-178%0.344-466%0.934-235%0.614-305%
Usd Market Cap3374524657.000+3%3268222240.3603597212484.258-9%2897841884.695+13%3471027949.249-6%2546853805.560+28%
Usd Price Per Share68.270+20%54.67063.825-14%53.145+3%65.027-16%48.850+12%
Usd Profit--36682000.00031273000.000+17%16956000.000+116%18715800.000+96%12290525.000+198%
Usd Revenue--240497000.000230956000.000+4%215896000.000+11%196464400.000+22%139153475.000+73%
Usd Total Gains Per Share--0.169-0.121+171%0.382-56%0.280-39%0.340-50%
 EOD+5 -3MRQTTM+21 -19YOY+22 -185Y+20 -2010Y+24 -16

3.3 Fundamental Score

Let's check the fundamental score of Alarm.com Holdings Inc based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1527.815
Price to Book Ratio (EOD)Between0-15.584
Net Profit Margin (MRQ)Greater than00.153
Operating Margin (MRQ)Greater than00.147
Quick Ratio (MRQ)Greater than17.920
Current Ratio (MRQ)Greater than18.664
Debt to Asset Ratio (MRQ)Less than10.629
Debt to Equity Ratio (MRQ)Less than11.796
Return on Equity (MRQ)Greater than0.150.053
Return on Assets (MRQ)Greater than0.050.019
Total5/10 (50.0%)

3.4 Technical Score

Let's check the technical score of Alarm.com Holdings Inc based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5072.581
Ma 20Greater thanMa 5063.393
Ma 50Greater thanMa 10057.986
Ma 100Greater thanMa 20059.203
OpenGreater thanClose68.700
Total3/5 (60.0%)

4. In-depth Analysis

4.1 About Alarm.com Holdings Inc

Alarm.com Holdings, Inc. provides various Internet of Things (IoT) and solutions for residential, multi-family, small business, and enterprise commercial markets in North America and internationally. The company operates through two segments, Alarm.com and Other. It offers solutions to control and monitor security systems, as well as to IoT devices, including door locks, garage doors, thermostats, and video cameras; and video monitoring and analytics solutions, such as video analytics, escalated events, video doorbells, intelligent integration, live streaming, secure cloud storage, and video alerts. The company also provides scenes, video analytics triggers, thermostat schedules, responsive savings, precision comfort, energy usage monitoring, places feature, whole home water safety, and solar monitoring solutions, as well as heating, ventilation, and air conditioning monitoring services. In addition, it offers demand response programs, commercial grade video, commercial video analytics, access control, cell connectors, enterprise dashboard and multi-site management, energy savings, protection for valuables and inventory, temperature monitoring, and daily safeguard solutions. Further, the company provides a permission-based online portal that provides account management, sales, marketing, training, and support tools; a unified interface that displays key operational and customer experience indicators, including technician performance, system reliability and customer engagement metrics; installation and support services; MobileTech Application and Remote Toolkit; video health reports; smart gateway; AI-powered enhancements to professional monitoring and false alarm reduction; Web services and business intelligence; sales, marketing, and training services; and home builder programs. Additionally, it offers electric utility grid and water management, indoor gunshot detection, and health and wellness and data-rich emergency response solutions. The company was founded in 2000 and is based in Tysons, Virginia.

Fundamental data was last updated by Penke on 2024-12-05 12:03:04.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is very 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 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 fair priced.
Based on the earnings, the company is overpriced.
Based on how much money comes from the company's main activities, the company is underpriced.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Alarm earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Alarm to the Software - Application industry mean.
  • A Net Profit Margin of 15.3% means that $0.15 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Alarm.com Holdings Inc:

  • The MRQ is 15.3%. The company is making a huge profit. +2
  • The TTM is 13.5%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ15.3%TTM13.5%+1.8%
TTM13.5%YOY7.9%+5.6%
TTM13.5%5Y9.5%+3.9%
5Y9.5%10Y8.2%+1.4%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Alarm to the Software - Application industry mean.
  • 1.9% Return on Assets means that Alarm generated $0.02 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Alarm.com Holdings Inc:

  • The MRQ is 1.9%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.9%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.9%TTM1.9%+0.0%
TTM1.9%YOY1.2%+0.6%
TTM1.9%5Y1.7%+0.2%
5Y1.7%10Y1.8%-0.1%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Alarm to the Software - Application industry mean.
  • 5.3% Return on Equity means Alarm generated $0.05 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Alarm.com Holdings Inc:

  • The MRQ is 5.3%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 4.6%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ5.3%TTM4.6%+0.7%
TTM4.6%YOY2.7%+1.9%
TTM4.6%5Y3.3%+1.2%
5Y3.3%10Y3.1%+0.2%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Alarm.com Holdings Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Alarm is operating .

  • Measures how much profit Alarm 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 Alarm to the Software - Application industry mean.
  • An Operating Margin of 14.7% means the company generated $0.15  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Alarm.com Holdings Inc:

  • The MRQ is 14.7%. The company is operating less efficient.
  • The TTM is 14.9%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ14.7%TTM14.9%-0.2%
TTM14.9%YOY8.7%+6.2%
TTM14.9%5Y9.7%+5.2%
5Y9.7%10Y8.9%+0.8%
4.3.2.2. Operating Ratio

Measures how efficient Alarm is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Software - Application industry mean).
  • An Operation Ratio of 0.86 means that the operating costs are $0.86 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Alarm.com Holdings Inc:

  • The MRQ is 0.862. The company is less efficient in keeping operating costs low.
  • The TTM is 0.888. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.862TTM0.888-0.027
TTM0.888YOY0.860+0.029
TTM0.8885Y0.901-0.012
5Y0.90110Y0.912-0.011
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Alarm.com Holdings Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Software - Application industry mean).
  • A Current Ratio of 8.66 means the company has $8.66 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Alarm.com Holdings Inc:

  • The MRQ is 8.664. The company is very able to pay all its short-term debts. +2
  • The TTM is 7.219. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ8.664TTM7.219+1.445
TTM7.219YOY5.423+1.795
TTM7.2195Y6.170+1.049
5Y6.17010Y4.973+1.197
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Alarm to the Software - Application industry mean.
  • A Quick Ratio of 7.92 means the company can pay off $7.92 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Alarm.com Holdings Inc:

  • The MRQ is 7.920. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 6.484. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ7.920TTM6.484+1.436
TTM6.484YOY4.547+1.937
TTM6.4845Y5.376+1.108
5Y5.37610Y4.301+1.074
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Alarm.com Holdings Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Alarm to Software - Application industry mean.
  • A Debt to Asset Ratio of 0.63 means that Alarm assets are financed with 62.9% credit (debt) and the remaining percentage (100% - 62.9%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Alarm.com Holdings Inc:

  • The MRQ is 0.629. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.561. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.629TTM0.561+0.069
TTM0.561YOY0.518+0.043
TTM0.5615Y0.486+0.075
5Y0.48610Y0.416+0.070
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Alarm to the Software - Application industry mean.
  • A Debt to Equity ratio of 179.6% means that company has $1.80 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Alarm.com Holdings Inc:

  • The MRQ is 1.796. The company is just able to pay all its debts with equity.
  • The TTM is 1.410. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.796TTM1.410+0.386
TTM1.410YOY1.120+0.290
TTM1.4105Y1.029+0.381
5Y1.02910Y0.788+0.241
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 Alarm generates.

  • Above 15 is considered overpriced but always compare Alarm to the Software - Application industry mean.
  • A PE ratio of 22.27 means the investor is paying $22.27 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Alarm.com Holdings Inc:

  • The EOD is 27.815. Based on the earnings, the company is overpriced. -1
  • The MRQ is 22.274. Based on the earnings, the company is fair priced.
  • The TTM is 29.900. Based on the earnings, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD27.815MRQ22.274+5.541
MRQ22.274TTM29.900-7.626
TTM29.900YOY43.014-13.114
TTM29.9005Y55.596-25.695
5Y55.59610Y90.735-35.140
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 Alarm.com Holdings Inc:

  • The EOD is -13.992. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -11.205. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is 19.366. Based on how much money comes from the company's main activities, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD-13.992MRQ-11.205-2.787
MRQ-11.205TTM19.366-30.571
TTM19.366YOY-12.901+32.267
TTM19.3665Y47.281-27.914
5Y47.28110Y46.315+0.965
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 Alarm is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Software - Application industry mean).
  • A PB ratio of 4.47 means the investor is paying $4.47 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Alarm.com Holdings Inc:

  • The EOD is 5.584. Based on the equity, the company is overpriced. -1
  • The MRQ is 4.471. Based on the equity, the company is fair priced.
  • The TTM is 4.955. Based on the equity, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD5.584MRQ4.471+1.112
MRQ4.471TTM4.955-0.484
TTM4.955YOY4.377+0.578
TTM4.9555Y6.051-1.096
5Y6.05110Y6.629-0.578
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 Alarm.com Holdings Inc.

4.8.1. Institutions holding Alarm.com Holdings Inc

Institutions are holding 98.945% of the shares of Alarm.com Holdings Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30BlackRock Inc17.73920.012889030812234272.5741
2024-09-30Vanguard Group Inc12.4170.006162319352537494.2446
2024-09-30Disciplined Growth Investors Inc5.72812.972128748491638516.0439
2024-09-30Brown Capital Management, LLC5.58673.29862803880-395711-12.3675
2024-09-30State Street Corp3.94940.0044198214948410.2448
2024-09-30Morgan Stanley - Brokerage Accounts2.79050.00561400532-572016-28.9988
2024-09-30Geneva Capital Management2.60511.19361307482106300.8197
2024-09-30Riverbridge Partners LLC2.37460.87031191796-74961-5.9176
2024-09-30Goldman Sachs Group Inc2.30830.01021158530355673.1672
2024-09-30Geode Capital Management, LLC2.290.00511149333-591-0.0514
2024-09-30Dimensional Fund Advisors, Inc.2.22810.01481118231-44646-3.8393
2024-09-30Northern Trust Corp1.38210.006269363590191.3174
2024-09-30New York State Common Retirement Fund1.23730.0459621010-185604-23.0103
2024-06-30NORGES BANK1.15090.00555776226265512.1668
2024-09-30William Blair Investment Management, LLC1.12460.0761564431-1315653-69.9784
2024-09-30Charles Schwab Investment Management Inc1.03920.005452154375671.4722
2024-09-30Bank of New York Mellon Corp0.9350.0048469257-3691-0.7804
2024-09-30Qube Research & Technologies0.81980.033241143712747144.8895
2024-09-30Assenagon Asset Management SA0.75970.0384381277265936230.565
2024-09-30Handelsbanken Fonder AB0.74440.080837360050001.3565
Total 69.218.689934735610-1423160-4.1%

4.9.2. Funds holding Alarm.com Holdings Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-11-27iShares Core S&P Small-Cap ETF6.34030.2161318210515060.0473
2024-10-31Vanguard Total Stock Mkt Idx Inv2.96150.00461486333-8174-0.5469
2024-11-27iShares Russell 2000 ETF2.66930.10661339690-2800-0.2086
2024-06-30Brown Capital Mgmt Small Co Inv2.46814.60211238711-188705-13.22
2024-10-31Vanguard Small Cap Index2.33590.0411117237823000.1966
2024-10-31Vanguard Information Technology ETF2.13260.0629107032248330.4536
2024-09-30Disciplined Growth - Mid Cap Growth1.70383.00518551099267712.1554
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr1.46690.0362736219-6362-0.8567
2024-10-31Vanguard Small Cap Growth Index Inv1.28380.0947644304-1504-0.2329
2024-11-27iShares Cybersecurity and Tech ETF1.01863.47351120700
2024-09-30Fidelity Small Cap Index0.97520.0975489452-4386-0.8881
2024-11-27iShares S&P Small-Cap 600 Growth ETF0.96310.444848335900
2024-11-27SPDR® Portfolio S&P 600™ Sm Cap ETF0.89480.21634490853320.074
2024-11-27iShares Russell 2000 Growth ETF0.86550.208543440700
2024-07-31BBH Partner Fund Small Cap Equity0.846810.5594425000-75000-15
2024-10-31Nationwide Geneva Small Cap Gr Instl Svc0.83531.4273419210-1697-0.4032
2024-10-31Vanguard Tax-Managed Small Cap Adm0.70170.201435218600
2024-09-30DFA US Small Cap I0.66180.108333216800
2024-10-31State St Russell Sm/Mid Cp® Indx NL Cl C0.60680.0361304547-10600-3.3635
2024-09-30Fidelity Extended Market Index0.56970.0374285927-14127-4.7082
Total 32.301524.979416211719-211707-1.3%

5.3. Insider Transactions

Insiders are holding 5.334% of the shares of Alarm.com Holdings Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-11-20Stephen C EvansSELL262559.67
2024-08-23Daniel RamosSELL947661.81
2024-08-22Steve ValenzuelaSELL740060.27
2024-04-02Daniel RamosSELL141870
2024-04-02Stephen TrundleSELL321770
2024-04-02Steve ValenzuelaSELL171670
2024-03-07Steve ValenzuelaSELL83274.58
2024-02-29Steve ValenzuelaSELL708375.34
2024-02-27Daniel RamosSELL825074.44
2024-02-27Stephen C EvansSELL100074.12
2024-02-27Steve ValenzuelaSELL958373.89
2024-02-23Stephen TrundleSELL5000073.8
2024-02-15Daniel KerznerSELL2843369.98
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 Assets1,970,998
Total Liabilities1,240,087
Total Stockholder Equity690,301
 As reported
Total Liabilities 1,240,087
Total Stockholder Equity+ 690,301
Total Assets = 1,970,998

Assets

Total Assets1,970,998
Total Current Assets1,412,928
Long-term Assets558,070
Total Current Assets
Cash And Cash Equivalents 1,170,605
Net Receivables 120,977
Inventory 75,037
Other Current Assets 46,309
Total Current Assets  (as reported)1,412,928
Total Current Assets  (calculated)1,412,928
+/-0
Long-term Assets
Property Plant Equipment 118,289
Goodwill 154,669
Intangible Assets 66,044
Long-term Assets Other 38,900
Long-term Assets  (as reported)558,070
Long-term Assets  (calculated)377,902
+/- 180,168

Liabilities & Shareholders' Equity

Total Current Liabilities163,082
Long-term Liabilities1,077,005
Total Stockholder Equity690,301
Total Current Liabilities
Short-term Debt 7,305
Accounts payable 53,682
Other Current Liabilities 66,155
Total Current Liabilities  (as reported)163,082
Total Current Liabilities  (calculated)127,142
+/- 35,940
Long-term Liabilities
Long term Debt 981,977
Capital Lease Obligations 73,556
Long-term Liabilities Other 14,880
Long-term Liabilities  (as reported)1,077,005
Long-term Liabilities  (calculated)1,070,413
+/- 6,592
Total Stockholder Equity
Common Stock525
Retained Earnings 359,974
Accumulated Other Comprehensive Income 1,773
Other Stockholders Equity 328,029
Total Stockholder Equity (as reported)690,301
Total Stockholder Equity (calculated)690,301
+/-0
Other
Capital Stock525
Cash and Short Term Investments 1,170,605
Common Stock Shares Outstanding 59,781
Current Deferred Revenue13,114
Liabilities and Stockholders Equity 1,970,998
Net Debt -115,072
Net Invested Capital 1,672,278
Net Working Capital 1,249,846
Property Plant and Equipment Gross 118,289
Short Long Term Debt Total 1,055,533



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-31
> Total Assets 
0
0
99,487
99,487
106,038
116,133
0
120,932
126,731
119,222
223,125
226,095
235,868
241,930
250,348
261,245
335,640
356,241
374,658
371,641
380,043
402,796
427,360
440,985
479,902
505,421
501,006
557,799
624,075
662,645
698,045
731,687
1,114,545
1,156,791
1,181,754
1,232,015
1,224,790
1,255,541
1,309,773
1,329,375
1,357,530
1,382,720
1,411,497
1,439,563
1,486,982
1,855,247
1,970,998
1,970,9981,855,2471,486,9821,439,5631,411,4971,382,7201,357,5301,329,3751,309,7731,255,5411,224,7901,232,0151,181,7541,156,7911,114,545731,687698,045662,645624,075557,799501,006505,421479,902440,985427,360402,796380,043371,641374,658356,241335,640261,245250,348241,930235,868226,095223,125119,222126,731120,9320116,133106,03899,48799,48700
   > Total Current Assets 
0
0
55,456
55,456
61,661
68,266
0
71,844
70,648
60,228
166,316
161,050
171,552
177,600
183,549
190,184
119,259
137,196
155,235
163,936
174,164
193,911
213,474
228,063
240,581
268,491
263,693
243,674
309,301
348,089
387,112
397,414
795,778
837,791
870,767
917,620
888,578
885,995
879,997
891,088
880,863
897,837
931,169
956,780
997,863
1,342,746
1,412,928
1,412,9281,342,746997,863956,780931,169897,837880,863891,088879,997885,995888,578917,620870,767837,791795,778397,414387,112348,089309,301243,674263,693268,491240,581228,063213,474193,911174,164163,936155,235137,196119,259190,184183,549177,600171,552161,050166,31660,22870,64871,844068,26661,66155,45655,45600
       Cash And Cash Equivalents 
0
0
33,583
33,583
40,863
38,213
0
42,572
39,189
20,883
126,601
128,358
135,845
134,164
135,050
140,634
63,150
68,916
84,640
96,329
96,798
105,959
124,243
146,061
122,442
150,851
164,323
119,629
171,732
205,827
247,176
253,459
642,172
662,682
700,307
710,621
671,753
643,380
621,347
622,165
606,428
627,041
679,969
696,983
747,877
1,104,539
1,170,605
1,170,6051,104,539747,877696,983679,969627,041606,428622,165621,347643,380671,753710,621700,307662,682642,172253,459247,176205,827171,732119,629164,323150,851122,442146,061124,243105,95996,79896,32984,64068,91663,150140,634135,050134,164135,845128,358126,60120,88339,18942,572038,21340,86333,58333,58300
       Net Receivables 
0
0
16,579
16,579
15,327
19,499
0
17,259
16,790
23,568
21,746
21,348
23,532
27,502
28,734
29,810
38,889
41,986
41,201
40,634
43,634
52,553
55,461
49,510
56,123
60,021
64,897
76,373
81,894
76,591
81,883
83,326
88,406
92,612
90,624
105,548
103,067
108,256
118,833
124,283
125,885
123,285
110,267
130,626
128,451
123,651
120,977
120,977123,651128,451130,626110,267123,285125,885124,283118,833108,256103,067105,54890,62492,61288,40683,32681,88376,59181,89476,37364,89760,02156,12349,51055,46152,55343,63440,63441,20141,98638,88929,81028,73427,50223,53221,34821,74623,56816,79017,259019,49915,32716,57916,57900
       Other Current Assets 
0
0
2,776
2,776
2,972
4,576
0
1,919
3,201
3,371
4,535
4,870
4,592
6,481
8,261
9,197
9,931
16,031
15,777
12,796
20,842
20,681
16,864
9,502
36,302
33,724
13,495
13,504
18,834
15,265
17,854
16,348
17,972
22,886
23,310
26,175
27,322
26,038
27,498
29,056
30,676
29,748
26,685
33,031
35,812
50,674
46,309
46,30950,67435,81233,03126,68529,74830,67629,05627,49826,03827,32226,17523,31022,88617,97216,34817,85415,26518,83413,50413,49533,72436,3029,50216,86420,68120,84212,79615,77716,0319,9319,1978,2616,4814,5924,8704,5353,3713,2011,91904,5762,9722,7762,77600
   > Long-term Assets 
0
0
44,031
44,031
44,377
47,867
0
49,088
56,083
58,994
56,809
65,045
64,316
64,330
66,799
71,061
216,381
219,045
219,423
207,705
205,879
208,885
213,886
212,922
239,321
236,930
237,313
314,125
314,774
314,556
310,933
334,273
318,767
319,000
310,987
314,395
336,212
369,546
429,776
438,287
476,667
484,883
480,328
482,783
489,119
512,501
558,070
558,070512,501489,119482,783480,328484,883476,667438,287429,776369,546336,212314,395310,987319,000318,767334,273310,933314,556314,774314,125237,313236,930239,321212,922213,886208,885205,879207,705219,423219,045216,38171,06166,79964,33064,31665,04556,80958,99456,08349,088047,86744,37744,03144,03100
       Property Plant Equipment 
0
0
3,586
3,586
3,789
5,007
0
8,130
8,278
8,409
12,040
15,446
17,494
17,361
17,645
20,180
20,788
22,610
23,399
23,459
25,228
26,587
28,349
27,757
57,779
57,519
59,852
69,071
74,406
74,448
76,538
78,251
76,850
75,062
72,323
72,192
70,104
92,530
90,398
86,105
87,591
84,968
82,702
78,406
79,689
76,809
118,289
118,28976,80979,68978,40682,70284,96887,59186,10590,39892,53070,10472,19272,32375,06276,85078,25176,53874,44874,40669,07159,85257,51957,77927,75728,34926,58725,22823,45923,39922,61020,78820,18017,64517,36117,49415,44612,0408,4098,2788,13005,0073,7893,5863,58600
       Goodwill 
0
0
18,480
18,480
18,480
18,480
0
21,374
24,702
24,723
24,723
24,723
24,723
24,723
24,723
24,723
64,102
64,092
63,591
63,591
63,591
63,591
63,591
63,591
63,591
63,591
63,591
104,963
104,963
105,662
105,662
112,838
112,838
112,901
112,901
112,901
112,901
112,901
150,808
148,183
155,287
153,997
153,847
154,498
154,433
154,356
154,669
154,669154,356154,433154,498153,847153,997155,287148,183150,808112,901112,901112,901112,901112,901112,838112,838105,662105,662104,963104,96363,59163,59163,59163,59163,59163,59163,59163,59163,59164,09264,10224,72324,72324,72324,72324,72324,72324,72324,70221,374018,48018,48018,48018,48000
       Long Term Investments 
0
0
0
0
0
0
0
1,800
0
0
0
1,500
0
0
0
1,000
0
0
0
1,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000001,0000001,0000001,5000001,8000000000
       Intangible Assets 
0
0
7,662
7,662
5,565
5,179
0
5,092
8,006
7,441
6,879
6,318
5,820
5,385
4,950
4,568
104,664
101,144
97,863
94,286
90,466
86,669
82,868
79,067
75,560
72,181
68,802
103,438
99,420
95,402
91,384
103,259
98,998
94,737
90,476
91,406
86,831
82,264
87,171
82,458
85,645
87,841
82,498
78,564
74,358
69,928
66,044
66,04469,92874,35878,56482,49887,84185,64582,45887,17182,26486,83191,40690,47694,73798,998103,25991,38495,40299,420103,43868,80272,18175,56079,06782,86886,66990,46694,28697,863101,144104,6644,5684,9505,3855,8206,3186,8797,4418,0065,09205,1795,5657,6627,66200
       Other Assets 
0
0
0
40,445
0
0
0
40,958
47,805
50,585
44,769
49,599
46,822
46,969
49,154
50,881
195,593
196,435
196,024
184,246
24,794
30,338
37,478
40,107
42,391
41,439
42,968
34,753
34,185
35,644
35,149
73,380
30,081
34,500
35,287
37,896
64,876
80,451
101,399
120,441
0
158,077
161,281
0
0
0
0
0000161,281158,0770120,441101,39980,45164,87637,89635,28734,50030,08173,38035,14935,64434,18534,75342,96841,43942,39140,10737,47830,33824,794184,246196,024196,435195,59350,88149,15446,96946,82249,59944,76950,58547,80540,95800040,445000
       Deferred Long Term Asset Charges 
0
0
0
0
0
0
0
0
0
6,426
6,715
11,915
12,168
12,913
14,255
0
22,036
0
0
0
17,285
18,826
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000018,82617,28500022,036014,25512,91312,16811,9156,7156,426000000000
> Total Liabilities 
0
0
37,721
37,721
38,089
44,967
0
40,320
62,530
51,061
57,321
55,964
61,420
64,348
66,048
69,996
137,233
144,955
144,744
138,814
129,785
136,598
162,619
163,396
187,406
192,993
164,840
190,938
246,885
258,676
248,618
253,244
555,160
571,982
572,691
605,960
646,516
678,131
692,968
706,528
706,309
710,621
713,457
714,709
721,176
1,171,845
1,240,087
1,240,0871,171,845721,176714,709713,457710,621706,309706,528692,968678,131646,516605,960572,691571,982555,160253,244248,618258,676246,885190,938164,840192,993187,406163,396162,619136,598129,785138,814144,744144,955137,23369,99666,04864,34861,42055,96457,32151,06162,53040,320044,96738,08937,72137,72100
   > Total Current Liabilities 
0
0
22,798
22,798
23,831
28,786
0
22,748
43,503
31,658
33,503
29,079
33,343
35,813
37,213
39,699
41,003
48,223
49,129
44,503
37,341
45,646
73,006
75,270
75,643
83,216
56,705
75,795
77,659
92,769
82,828
90,244
91,073
104,102
101,687
129,339
107,469
141,386
151,141
164,936
161,230
165,929
171,917
175,337
181,195
145,215
163,082
163,082145,215181,195175,337171,917165,929161,230164,936151,141141,386107,469129,339101,687104,10291,07390,24482,82892,76977,65975,79556,70583,21675,64375,27073,00645,64637,34144,50349,12948,22341,00339,69937,21335,81333,34329,07933,50331,65843,50322,748028,78623,83122,79822,79800
       Short-term Debt 
0
0
2,000
2,000
2,125
0
0
7,727
-37,669
9,027
9,403
11,758
9,564
9,618
10,584
16,618
13,794
16,967
17,955
19,230
12,865
17,843
46,705
48,241
6,227
6,549
6,684
7,683
8,803
9,198
9,470
9,973
10,036
10,132
10,242
10,331
10,454
11,789
12,024
12,157
12,243
12,242
12,538
12,043
12,101
24,078
7,305
7,30524,07812,10112,04312,53812,24212,24312,15712,02411,78910,45410,33110,24210,13210,0369,9739,4709,1988,8037,6836,6846,5496,22748,24146,70517,84312,86519,23017,95516,96713,79416,61810,5849,6189,56411,7589,4039,027-37,6697,727002,1252,0002,00000
       Short Long Term Debt 
0
0
0
0
0
0
0
6,700
0
0
0
6,700
0
0
0
6,700
73,700
72,700
72,000
71,000
70,000
69,000
0
0
6,227
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000006,2270069,00070,00071,00072,00072,70073,7006,7000006,7000006,7000000000
       Accounts payable 
0
0
11,570
11,570
16,157
21,844
0
11,179
37,669
16,724
17,902
12,813
18,133
21,556
20,034
18,289
20,051
23,643
23,124
17,008
16,518
21,519
19,646
20,214
20,298
22,063
20,693
32,878
38,992
48,571
32,300
38,163
44,748
50,253
40,519
64,751
47,700
64,180
49,497
53,121
120,634
57,490
52,806
39,038
42,458
50,905
53,682
53,68250,90542,45839,03852,80657,490120,63453,12149,49764,18047,70064,75140,51950,25344,74838,16332,30048,57138,99232,87820,69322,06320,29820,21419,64621,51916,51817,00823,12423,64320,05118,28920,03421,55618,13312,81317,90216,72437,66911,179021,84416,15711,57011,57000
       Other Current Liabilities 
0
0
9,228
9,228
5,549
6,942
0
2,143
3,987
4,099
3,826
2,219
3,296
2,221
4,473
2,207
4,214
4,728
4,935
4,973
4,677
2,824
3,116
3,459
45,420
51,044
26,265
32,191
25,836
31,458
36,647
38,071
31,006
37,416
43,889
48,560
43,475
58,458
81,741
92,118
19,577
86,526
96,237
114,063
55,378
47,164
66,155
66,15547,16455,378114,06396,23786,52619,57792,11881,74158,45843,47548,56043,88937,41631,00638,07136,64731,45825,83632,19126,26551,04445,4203,4593,1162,8244,6774,9734,9354,7284,2142,2074,4732,2213,2962,2193,8264,0993,9872,14306,9425,5499,2289,22800
   > Long-term Liabilities 
0
0
14,923
14,923
14,258
16,181
0
17,572
19,027
19,403
23,818
26,885
28,077
28,535
28,835
30,297
96,230
96,732
95,615
94,311
92,444
90,952
89,613
88,126
111,763
109,777
108,135
115,143
169,226
165,907
165,790
163,000
464,087
467,880
471,004
476,621
539,047
536,745
541,827
541,592
545,079
544,692
541,540
539,372
539,981
1,026,630
1,077,005
1,077,0051,026,630539,981539,372541,540544,692545,079541,592541,827536,745539,047476,621471,004467,880464,087163,000165,790165,907169,226115,143108,135109,777111,76388,12689,61390,95292,44494,31195,61596,73296,23030,29728,83528,53528,07726,88523,81819,40319,02717,572016,18114,25814,92314,92300
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
6,700
6,700
6,700
6,700
6,700
6,700
0
73,700
72,700
72,000
0
70,000
69,000
68,000
67,000
66,000
65,000
64,000
63,000
113,000
112,000
111,000
110,000
412,772
416,921
421,112
425,345
488,024
488,804
489,586
490,370
492,000
491,940
0
0
0
0
0
00000491,940492,000490,370489,586488,804488,024425,345421,112416,921412,772110,000111,000112,000113,00063,00064,00065,00066,00067,00068,00069,00070,000072,00072,70073,70006,7006,7006,7006,7006,7006,700000000000
       Deferred Long Term Asset Charges 
0
0
0
0
0
0
0
0
0
6,426
6,715
11,915
12,168
12,913
14,255
0
22,036
0
0
0
17,285
18,826
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000018,82617,28500022,036014,25512,91312,16811,9156,7156,426000000000
       Warrants
0
0
0
0
0
0
0
0
0
404,912
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
11,210
10,974
10,716
10,711
10,691
10,884
11,372
11,889
12,888
15,281
16,127
23,029
23,988
25,840
27,868
0
0
0
0
0
0000027,86825,84023,98823,02916,12715,28112,88811,88911,37210,88410,69110,71110,71610,97411,21000000000000000000404,912000000000
       Other Liabilities 
0
0
0
9,423
0
0
0
10,872
12,327
12,703
17,118
20,185
21,377
21,835
22,135
23,597
22,530
24,032
23,615
23,311
22,444
21,952
21,613
21,126
9,458
9,274
8,844
14,944
15,962
15,421
16,185
15,303
15,824
17,268
17,570
18,685
19,259
16,329
22,167
23,842
0
27,300
25,568
0
0
0
0
000025,56827,300023,84222,16716,32919,25918,68517,57017,26815,82415,30316,18515,42115,96214,9448,8449,2749,45821,12621,61321,95222,44423,31123,61524,03222,53023,59722,13521,83521,37720,18517,11812,70312,32710,8720009,423000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
2,800
0
9,451
9,631
9,701
9,877
9,964
9,997
10,040
10,039
9,816
9,587
9,386
8,852
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000008,8529,3869,5879,81610,03910,0409,9979,9649,8779,7019,6319,45102,8000000000
> Total Stockholder Equity
0
0
61,766
61,766
67,949
71,166
0
80,612
64,201
68,161
165,804
170,131
174,448
177,582
184,300
191,249
198,407
211,286
229,914
232,827
250,258
266,198
264,741
277,589
292,496
312,428
336,166
355,651
366,216
393,253
438,716
467,752
548,501
573,437
597,174
613,167
562,993
561,283
593,776
598,859
625,381
644,231
667,698
688,546
728,094
645,469
690,301
690,301645,469728,094688,546667,698644,231625,381598,859593,776561,283562,993613,167597,174573,437548,501467,752438,716393,253366,216355,651336,166312,428292,496277,589264,741266,198250,258232,827229,914211,286198,407191,249184,300177,582174,448170,131165,80468,16164,20180,612071,16667,94961,76661,76600
   Common Stock
0
0
17
17
23
24
0
26
377
28
454
455
456
456
459
461
463
467
471
472
473
477
480
481
482
485
486
487
488
491
493
496
498
500
501
504
505
507
508
510
513
515
517
519
521
523
525
525523521519517515513510508507505504501500498496493491488487486485482481480477473472471467463461459456456455454283772602423171700
   Retained Earnings Total Equity
0
0
0
0
0
0
0
0
0
-134,281
-131,052
-128,063
-125,325
-123,452
-120,885
-117,909
-113,965
-104,100
-88,997
-88,677
-75,040
-64,307
-71,959
-64,031
-54,984
-41,188
-23,498
-10,463
-2,472
14,523
50,607
66,574
81,404
96,149
109,687
118,833
137,884
148,726
167,058
185,143
199,559
215,358
0
0
0
0
0
00000215,358199,559185,143167,058148,726137,884118,833109,68796,14981,40466,57450,60714,523-2,472-10,463-23,498-41,188-54,984-64,031-71,959-64,307-75,040-88,677-88,997-104,100-113,965-117,909-120,885-123,452-125,325-128,063-131,052-134,281000000000
   Accumulated Other Comprehensive Income 
0
0
56
56
88
87
0
0
0
0
-223,125
-8,530
0
0
0
0
-9,285
0
0
-14,861
0
0
0
-20,988
0
0
0
-27,542
0
0
0
0
0
0
0
0
0
0
0
0
170
828
76
1,398
1,251
1,095
1,773
1,7731,0951,2511,39876828170000000000000-27,542000-20,988000-14,86100-9,2850000-8,530-223,12500008788565600
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
296,444
297,781
299,359
300,578
304,726
308,697
311,909
314,919
318,440
321,032
324,825
330,028
336,220
341,139
346,998
353,131
359,178
365,627
373,349
383,388
392,765
405,831
471,748
481,937
492,135
498,979
453,084
468,698
483,225
497,199
509,132
518,249
0
0
0
0
0
00000518,249509,132497,199483,225468,698453,084498,979492,135481,937471,748405,831392,765383,388373,349365,627359,178353,131346,998341,139336,220330,028324,825321,032318,440314,919311,909308,697304,726300,578299,359297,781296,4440000000000
   Treasury Stock000000000-56,648-28,480-5,149-5,149-5,149-5,149-5,149-5,149-5,149-5,149000000000000000-42-42-42-42-42-42000-42000
   Other Stockholders Equity 
0
0
1,735
1,735
3,607
4,748
0
7,126
189,779
-42
296,402
297,739
299,317
300,578
304,726
308,697
311,909
314,919
318,440
335,893
324,825
330,028
336,220
362,127
346,998
353,131
359,178
393,169
368,200
378,239
387,616
400,682
466,599
476,788
486,986
493,830
424,604
412,050
426,210
413,206
425,139
427,530
432,223
420,443
436,541
320,559
328,029
328,029320,559436,541420,443432,223427,530425,139413,206426,210412,050424,604493,830486,986476,788466,599400,682387,616378,239368,200393,169359,178353,131346,998362,127336,220330,028324,825335,893318,440314,919311,909308,697304,726300,578299,317297,739296,402-42189,7797,12604,7483,6071,7351,73500



5.3. Balance Sheets

Currency in USD. All numbers in thousands.




5.4. Cash Flows

Currency in USD. All numbers in thousands.