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

American Homes 4 Rent
Buy, Hold or Sell?

Let's analyze American Homes 4 Rent together

I guess you are interested in American Homes 4 Rent. 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 American Homes 4 Rent. 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 American Homes 4 Rent

I send you an email if I find something interesting about American Homes 4 Rent.

1. Quick Overview

1.1. Quick analysis of American Homes 4 Rent (30 sec.)










1.2. What can you expect buying and holding a share of American Homes 4 Rent? (30 sec.)

How much money do you get?

How much money do you get?
$1.03
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$20.86
Expected worth in 1 year
$21.26
How sure are you?
75.0%

+ What do you gain per year?

Total Gains per Share
$1.43
Return On Investment
3.8%

For what price can you sell your share?

Current Price per Share
$37.69
Expected price per share
$34.65 - $41.41
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of American Homes 4 Rent (5 min.)




Live pricePrice per Share (EOD)
$37.69
Intrinsic Value Per Share
$9.60 - $24.84
Total Value Per Share
$30.46 - $45.70

2.2. Growth of American Homes 4 Rent (5 min.)




Is American Homes 4 Rent growing?

Current yearPrevious yearGrowGrow %
How rich?$7.6b$7.4b$10.2m0.1%

How much money is American Homes 4 Rent making?

Current yearPrevious yearGrowGrow %
Making money$91.4m$111.7m-$20.3m-22.2%
Net Profit Margin21.4%28.1%--

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

2.3. Financial Health of American Homes 4 Rent (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 American Homes 4 Rent?

Welcome investor! American Homes 4 Rent's management wants to use your money to grow the business. In return you get a share of American Homes 4 Rent.

First you should know what it really means to hold a share of American Homes 4 Rent. And how you can make/lose money.

Speculation

The Price per Share of American Homes 4 Rent is $37.69. 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 American Homes 4 Rent.
  • 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 American Homes 4 Rent, 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 $20.86. Based on the TTM, the Book Value Change Per Share is $0.10 per quarter. Based on the YOY, the Book Value Change Per Share is $0.28 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 $0.26 per quarter.
Based on historical numbers we can estimate the returns while holding a share of American Homes 4 Rent.

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 Eps0.210.6%0.250.7%0.260.7%0.160.4%0.070.2%
Usd Book Value Change Per Share-0.04-0.1%0.100.3%0.280.7%0.230.6%0.240.6%
Usd Dividend Per Share0.270.7%0.260.7%0.160.4%0.150.4%0.110.3%
Usd Total Gains Per Share0.220.6%0.360.9%0.441.2%0.381.0%0.350.9%
Usd Price Per Share38.39-37.07-32.68-33.80-27.08-
Price to Earnings Ratio45.79-38.28-32.98-75.82--231.33-
Price-to-Total Gains Ratio171.21-73.71-885.55-259.72--261.28-
Price to Book Ratio1.84-1.84-1.62-1.81-1.63-
Price-to-Total Gains Ratio171.21-73.71-885.55-259.72--261.28-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share37.69
Number of shares26
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.260.15
Usd Book Value Change Per Share0.100.23
Usd Total Gains Per Share0.360.38
Gains per Quarter (26 shares)9.279.95
Gains per Year (26 shares)37.0839.80
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1271027162430
2542064324870
381311014871110
4107411386495150
51345117580119190
61616121296143230
718872249112167270
821582286128190310
924292323144214350
10269102360160238390

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%28.012.00.070.0%28.023.00.054.9%
Book Value Change Per Share2.02.00.050.0%9.03.00.075.0%16.04.00.080.0%28.012.00.070.0%35.013.03.068.6%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%44.00.07.086.3%
Total Gains per Share3.01.00.075.0%10.02.00.083.3%17.03.00.085.0%30.010.00.075.0%37.011.03.072.5%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of American Homes 4 Rent 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---0.0440.098-145%0.277-116%0.229-119%0.238-119%
Book Value Per Share--20.86320.220+3%20.192+3%18.682+12%16.358+28%
Current Ratio--0.7530.915-18%1.213-38%1.078-30%1.649-54%
Debt To Asset Ratio--0.4010.411-3%0.400+0%0.380+5%0.373+7%
Debt To Equity Ratio--0.7340.743-1%0.7350%0.680+8%0.682+8%
Dividend Per Share--0.2690.258+4%0.161+67%0.154+75%0.109+145%
Enterprise Value--9174792080.0008813631470.000+4%7233230390.000+27%8327339536.000+10%6510317866.000+41%
Eps--0.2100.248-15%0.255-18%0.156+34%0.070+201%
Ev To Ebitda Ratio--10.46410.255+2%7.828+34%11.464-9%11.045-5%
Ev To Sales Ratio--5.1545.145+0%4.530+14%5.892-13%5.611-8%
Free Cash Flow Per Share--0.5490.520+5%0.335+64%0.355+55%0.118+363%
Free Cash Flow To Equity Per Share---1.1120.365-405%0.343-425%0.604-284%0.388-387%
Gross Profit Margin--1.0000.998+0%1.0000%1.000+0%1.000+0%
Intrinsic Value_10Y_max--24.838--------
Intrinsic Value_10Y_min--9.600--------
Intrinsic Value_1Y_max--1.772--------
Intrinsic Value_1Y_min--0.560--------
Intrinsic Value_3Y_max--5.871--------
Intrinsic Value_3Y_min--2.041--------
Intrinsic Value_5Y_max--10.629--------
Intrinsic Value_5Y_min--3.903--------
Market Cap13902785680.000-2%14160996080.00013675007220.000+4%12055659140.000+17%12468058036.000+14%9990621466.000+42%
Net Profit Margin--0.1740.214-19%0.281-38%0.183-5%0.107+62%
Operating Margin--0.2240.228-2%0.542-59%0.456-51%0.336-33%
Operating Ratio--0.7710.835-8%0.679+14%0.7720%0.797-3%
Pb Ratio1.807-2%1.8401.838+0%1.618+14%1.811+2%1.634+13%
Pe Ratio44.960-2%45.79538.276+20%32.978+39%75.821-40%-231.333+605%
Price Per Share37.690-2%38.39037.073+4%32.683+17%33.801+14%27.084+42%
Price To Free Cash Flow Ratio17.173-2%17.49229.941-42%39.707-56%40.302-57%31.751-45%
Price To Total Gains Ratio168.089-2%171.21173.710+132%885.546-81%259.724-34%-261.276+253%
Quick Ratio--0.4350.840-48%0.704-38%0.707-38%1.150-62%
Return On Assets--0.0060.007-17%0.009-33%0.006+2%0.004+72%
Return On Equity--0.0110.013-16%0.016-33%0.011+4%0.006+79%
Total Gains Per Share--0.2240.357-37%0.438-49%0.383-41%0.347-35%
Usd Book Value--7695604000.0007458560000.000+3%7448335750.000+3%6891302500.000+12%6033838100.000+28%
Usd Book Value Change Per Share---0.0440.098-145%0.277-116%0.229-119%0.238-119%
Usd Book Value Per Share--20.86320.220+3%20.192+3%18.682+12%16.358+28%
Usd Dividend Per Share--0.2690.258+4%0.161+67%0.154+75%0.109+145%
Usd Enterprise Value--9174792080.0008813631470.000+4%7233230390.000+27%8327339536.000+10%6510317866.000+41%
Usd Eps--0.2100.248-15%0.255-18%0.156+34%0.070+201%
Usd Free Cash Flow--202388000.000191881500.000+5%123388500.000+64%130954650.000+55%43668075.000+363%
Usd Free Cash Flow Per Share--0.5490.520+5%0.335+64%0.355+55%0.118+363%
Usd Free Cash Flow To Equity Per Share---1.1120.365-405%0.343-425%0.604-284%0.388-387%
Usd Market Cap13902785680.000-2%14160996080.00013675007220.000+4%12055659140.000+17%12468058036.000+14%9990621466.000+42%
Usd Price Per Share37.690-2%38.39037.073+4%32.683+17%33.801+14%27.084+42%
Usd Profit--77307000.00091453250.000-15%111797500.000-31%68097800.000+14%39638650.000+95%
Usd Revenue--445055000.000428140000.000+4%398968500.000+12%359438500.000+24%292716200.000+52%
Usd Total Gains Per Share--0.2240.357-37%0.438-49%0.383-41%0.347-35%
 EOD+4 -4MRQTTM+22 -18YOY+18 -215Y+23 -1710Y+24 -16

3.3 Fundamental Score

Let's check the fundamental score of American Homes 4 Rent based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1544.960
Price to Book Ratio (EOD)Between0-11.807
Net Profit Margin (MRQ)Greater than00.174
Operating Margin (MRQ)Greater than00.224
Quick Ratio (MRQ)Greater than10.435
Current Ratio (MRQ)Greater than10.753
Debt to Asset Ratio (MRQ)Less than10.401
Debt to Equity Ratio (MRQ)Less than10.734
Return on Equity (MRQ)Greater than0.150.011
Return on Assets (MRQ)Greater than0.050.006
Total4/10 (40.0%)

3.4 Technical Score

Let's check the technical score of American Homes 4 Rent based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5051.046
Ma 20Greater thanMa 5037.701
Ma 50Greater thanMa 10037.554
Ma 100Greater thanMa 20038.016
OpenGreater thanClose37.250
Total3/5 (60.0%)

4. In-depth Analysis

4.1 About American Homes 4 Rent

AMH (NYSE: AMH) is a leading large-scale integrated owner, operator and developer of single-family rental homes. We're an internally managed Maryland real estate investment trust (REIT) focused on acquiring, developing, renovating, leasing and managing homes as rental properties. Our goal is to simplify the experience of leasing a home and deliver peace of mind to households across the country. In recent years, we've been named one of Fortune's 2023 Best Workplaces in Real Estate, a 2024 Great Place to Work, a 2023 Most Loved Workplace, a 2023 Top U.S. Homebuilder by Builder100, and one of America's Most Responsible Companies 2024 and Most Trustworthy Companies in America 2024 by Newsweek and Statista Inc. As of March 31, 2024, we owned nearly 60,000 single-family properties in the Southeast, Midwest, Southwest and Mountain West regions of the United States.

Fundamental data was last updated by Penke on 2024-12-07 14:51:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge 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 efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just not able 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 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 American Homes 4 Rent earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare American Homes 4 Rent to the REIT - Residential industry mean.
  • A Net Profit Margin of 17.4% means that $0.17 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of American Homes 4 Rent:

  • The MRQ is 17.4%. The company is making a huge profit. +2
  • The TTM is 21.4%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ17.4%TTM21.4%-4.0%
TTM21.4%YOY28.1%-6.7%
TTM21.4%5Y18.3%+3.1%
5Y18.3%10Y10.7%+7.6%
4.3.1.2. Return on Assets

Shows how efficient American Homes 4 Rent is using its assets to generate profit.

  • Above 5% is considered healthy but always compare American Homes 4 Rent to the REIT - Residential industry mean.
  • 0.6% Return on Assets means that American Homes 4 Rent generated $0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of American Homes 4 Rent:

  • The MRQ is 0.6%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.7%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.6%TTM0.7%-0.1%
TTM0.7%YOY0.9%-0.2%
TTM0.7%5Y0.6%+0.1%
5Y0.6%10Y0.4%+0.2%
4.3.1.3. Return on Equity

Shows how efficient American Homes 4 Rent is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare American Homes 4 Rent to the REIT - Residential industry mean.
  • 1.1% Return on Equity means American Homes 4 Rent generated $0.01 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of American Homes 4 Rent:

  • The MRQ is 1.1%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.3%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.1%TTM1.3%-0.2%
TTM1.3%YOY1.6%-0.3%
TTM1.3%5Y1.1%+0.2%
5Y1.1%10Y0.6%+0.4%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of American Homes 4 Rent.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient American Homes 4 Rent is operating .

  • Measures how much profit American Homes 4 Rent 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 American Homes 4 Rent to the REIT - Residential industry mean.
  • An Operating Margin of 22.4% means the company generated $0.22  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of American Homes 4 Rent:

  • The MRQ is 22.4%. The company is operating efficient. +1
  • The TTM is 22.8%. The company is operating efficient. +1
Trends
Current periodCompared to+/- 
MRQ22.4%TTM22.8%-0.4%
TTM22.8%YOY54.2%-31.4%
TTM22.8%5Y45.6%-22.8%
5Y45.6%10Y33.6%+12.0%
4.3.2.2. Operating Ratio

Measures how efficient American Homes 4 Rent is keeping operating costs low.

  • Below 1 is considered healthy (always compare to REIT - Residential industry mean).
  • An Operation Ratio of 0.77 means that the operating costs are $0.77 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of American Homes 4 Rent:

  • The MRQ is 0.771. The company is efficient in keeping operating costs low. +1
  • The TTM is 0.835. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.771TTM0.835-0.064
TTM0.835YOY0.679+0.156
TTM0.8355Y0.772+0.063
5Y0.77210Y0.797-0.025
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of American Homes 4 Rent.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if American Homes 4 Rent is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to REIT - Residential industry mean).
  • A Current Ratio of 0.75 means the company has $0.75 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of American Homes 4 Rent:

  • The MRQ is 0.753. The company is just not able to pay all its short-term debts. -1
  • The TTM is 0.915. The company is just not able to pay all its short-term debts. -1
Trends
Current periodCompared to+/- 
MRQ0.753TTM0.915-0.162
TTM0.915YOY1.213-0.298
TTM0.9155Y1.078-0.163
5Y1.07810Y1.649-0.572
4.4.3.2. Quick Ratio

Measures if American Homes 4 Rent is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare American Homes 4 Rent to the REIT - Residential industry mean.
  • A Quick Ratio of 0.44 means the company can pay off $0.44 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of American Homes 4 Rent:

  • The MRQ is 0.435. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.840. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.435TTM0.840-0.404
TTM0.840YOY0.704+0.136
TTM0.8405Y0.707+0.132
5Y0.70710Y1.150-0.442
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of American Homes 4 Rent.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of American Homes 4 Rent assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare American Homes 4 Rent to REIT - Residential industry mean.
  • A Debt to Asset Ratio of 0.40 means that American Homes 4 Rent assets are financed with 40.1% credit (debt) and the remaining percentage (100% - 40.1%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of American Homes 4 Rent:

  • The MRQ is 0.401. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.411. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.401TTM0.411-0.011
TTM0.411YOY0.400+0.011
TTM0.4115Y0.380+0.031
5Y0.38010Y0.373+0.007
4.5.4.2. Debt to Equity Ratio

Measures if American Homes 4 Rent is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare American Homes 4 Rent to the REIT - Residential industry mean.
  • A Debt to Equity ratio of 73.4% means that company has $0.73 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of American Homes 4 Rent:

  • The MRQ is 0.734. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.743. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.734TTM0.743-0.009
TTM0.743YOY0.735+0.008
TTM0.7435Y0.680+0.063
5Y0.68010Y0.682-0.002
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 American Homes 4 Rent generates.

  • Above 15 is considered overpriced but always compare American Homes 4 Rent to the REIT - Residential industry mean.
  • A PE ratio of 45.79 means the investor is paying $45.79 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of American Homes 4 Rent:

  • The EOD is 44.960. Based on the earnings, the company is overpriced. -1
  • The MRQ is 45.795. Based on the earnings, the company is overpriced. -1
  • The TTM is 38.276. Based on the earnings, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD44.960MRQ45.795-0.835
MRQ45.795TTM38.276+7.519
TTM38.276YOY32.978+5.298
TTM38.2765Y75.821-37.545
5Y75.82110Y-231.333+307.154
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 American Homes 4 Rent:

  • The EOD is 17.173. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The MRQ is 17.492. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The TTM is 29.941. Based on how much money comes from the company's main activities, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD17.173MRQ17.492-0.319
MRQ17.492TTM29.941-12.449
TTM29.941YOY39.707-9.766
TTM29.9415Y40.302-10.360
5Y40.30210Y31.751+8.551
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 American Homes 4 Rent is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to REIT - Residential industry mean).
  • A PB ratio of 1.84 means the investor is paying $1.84 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of American Homes 4 Rent:

  • The EOD is 1.807. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.840. Based on the equity, the company is underpriced. +1
  • The TTM is 1.838. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.807MRQ1.840-0.034
MRQ1.840TTM1.838+0.002
TTM1.838YOY1.618+0.220
TTM1.8385Y1.811+0.027
5Y1.81110Y1.634+0.177
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 American Homes 4 Rent.

4.8.1. Institutions holding American Homes 4 Rent

Institutions are holding 88.113% of the shares of American Homes 4 Rent.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Vanguard Group Inc12.09940.030744708221-479046-1.0601
2024-06-30BlackRock Inc11.04740.034340821026-34840-0.0853
2024-06-30NORGES BANK5.9450.1222196737600
2024-09-30State Street Corp4.70130.027117371677-343955-1.9415
2024-09-30Principal Financial Group Inc4.05180.316614971791-799506-5.0694
2024-09-30JPMorgan Chase & Co3.54950.0384131154832142421.6606
2024-09-30Cohen & Steers Inc2.35340.59486959884786265.8246
2024-09-30FMR Inc2.22610.0192822559293711612.8575
2024-09-30T. Rowe Price Associates, Inc.2.17760.03568046279-934674-10.4073
2024-09-30Geode Capital Management, LLC1.81060.0208669024868150.102
2024-06-30Deutsche Bank AG1.42330.0882525928457663212.3142
2024-09-30Dimensional Fund Advisors, Inc.1.32790.04574906771-28789-0.5833
2024-09-30Nuveen Asset Management, LLC1.21210.04834478682613761.3894
2024-09-30Charles Schwab Investment Management Inc1.14310.0314224013623671.4986
2024-09-30Massachusetts Financial Services Company1.05560.04473900356-51484-1.3028
2024-09-30Goldman Sachs Group Inc1.02770.02353797510132359953.5023
2024-09-30Burgundy Asset Management Ltd1.0241.43843783796921562.4963
2024-09-30CI Investments Inc0.98580.532236426962201626.4327
2024-09-30Duff & Phelps Inv Mgmt Co (IL)0.96141.567135523011992345.9418
2024-09-30Morgan Stanley - Brokerage Accounts0.82420.00853045373-4204653-57.995
Total 60.94725.0663225204463-2704622-1.2%

4.9.2. Funds holding American Homes 4 Rent

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31Vanguard Real Estate Index Investor3.50660.661612957054-34567-0.2661
2024-11-27iShares Core S&P Mid-Cap ETF2.73420.385410103184198240.1966
2024-10-31Vanguard Total Stock Mkt Idx Inv2.65340.029804638-28605-0.2909
2024-10-31Vanguard Small Cap Index2.11120.18067801142152500.1959
2024-10-31Principal Real Estate Securities R51.27472.508647099541306852.8538
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr1.26190.15144662761-16434-0.3512
2024-10-31Vanguard Small Cap Growth Index Inv1.15920.41614283213-9456-0.2203
2024-03-15Fidelity US REIT Mother Fund0.98522.43393640300-35000-0.9523
2024-09-30JPMorgan Mid Cap Value L0.92680.9478342465900
2024-09-30JPM US Mid Cap Value-MA0.92680.949934246592776328.822
2024-09-30T. Rowe Price Real Assets Tr I-Z0.8990.81993321768-443590-11.7808
2024-06-30JPM US Mid Cap Value-Composite0.85170.90813147027-34539-1.0856
2024-09-30Cohen & Steers Instl Realty Shares0.84531.5173312332232631811.6667
2024-09-30Cohen & Steers Realty Shares L0.76621.4798283103754240323.6999
2024-10-31SPDR® S&P MIDCAP 400 ETF Trust0.66970.38272474769-36439-1.4511
2024-09-30T. Rowe Price Real Assets0.64640.8182388663-136541-5.4071
2024-10-31Vanguard Real Estate II Index0.5720.7666211370526110.1237
2024-10-31State St Russell Sm/Mid Cp® Indx NL Cl C0.57050.16532108044-73300-3.3603
2024-09-30Fidelity Extended Market Index0.49660.16871835151-101723-5.2519
2024-09-30DFA Real Estate Securities I0.49550.8957183101800
Total 24.352916.577489986068+364529+0.4%

5.3. Insider Transactions

Insiders are holding 7.703% of the shares of American Homes 4 Rent.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-05-08Douglas N BenhamBUY350023
2024-05-06Jack E CorriganBUY1000022.78
2024-03-08Bryan SmithSELL5000036.77
2024-02-29Jack E CorriganBUY97624.2
2024-02-27Matthew J HartSELL726336.76
2024-02-26Brian ReitzSELL300035.53
2023-12-13Jack E CorriganBUY100024.32
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 Assets12,844,285
Total Liabilities5,148,681
Total Stockholder Equity7,011,494
 As reported
Total Liabilities 5,148,681
Total Stockholder Equity+ 7,011,494
Total Assets = 12,844,285

Assets

Total Assets12,844,285
Total Current Assets368,259
Long-term Assets12,476,026
Total Current Assets
Cash And Cash Equivalents 162,477
Net Receivables 50,410
Other Current Assets 155,372
Total Current Assets  (as reported)368,259
Total Current Assets  (calculated)368,259
+/-0
Long-term Assets
Property Plant Equipment 14,428
Goodwill 120,279
Long Term Investments 154,997
Long-term Assets Other 12,186,322
Long-term Assets  (as reported)12,476,026
Long-term Assets  (calculated)12,476,026
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities488,994
Long-term Liabilities4,659,687
Total Stockholder Equity7,011,494
Total Current Liabilities
Short-term Debt 3,591,714
Accounts payable 1,022
Other Current Liabilities 304,302
Total Current Liabilities  (as reported)488,994
Total Current Liabilities  (calculated)3,897,038
+/- 3,408,044
Long-term Liabilities
Long term Debt 4,518,813
Capital Lease Obligations 16,029
Long-term Liabilities Other 96,316
Long-term Liabilities  (as reported)4,659,687
Long-term Liabilities  (calculated)4,631,158
+/- 28,529
Total Stockholder Equity
Common Stock3,665
Retained Earnings -407,251
Accumulated Other Comprehensive Income 2,756
Other Stockholders Equity 7,412,232
Total Stockholder Equity (as reported)7,011,494
Total Stockholder Equity (calculated)7,011,402
+/- 92
Other
Capital Stock3,757
Cash and Short Term Investments 162,477
Common Stock Shares Outstanding 367,601
Current Deferred Revenue-3,085,137
Liabilities and Stockholders Equity 12,844,285
Net Debt 4,372,365
Net Invested Capital 11,530,215
Net Working Capital -120,735
Property Plant and Equipment Gross 14,428
Short Long Term Debt Total 4,534,842



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-31
> Total Assets 
3,523
0
0
0
921,458
1,678,261
3,482,695
3,885,261
4,224,144
4,524,033
4,982,557
5,536,344
6,227,351
6,576,550
6,686,962
6,965,816
6,807,786
8,097,710
8,252,400
8,086,499
8,107,210
8,490,605
8,146,307
8,509,876
8,608,768
8,958,033
8,830,448
8,971,426
9,001,481
9,191,038
9,142,623
9,140,121
9,100,109
9,201,365
9,271,774
9,600,363
9,593,625
9,686,701
9,968,726
10,505,367
10,962,433
11,441,385
11,854,752
12,098,842
12,175,059
12,420,013
12,522,438
12,559,377
11,757,225
12,761,092
13,303,940
12,844,285
12,844,28513,303,94012,761,09211,757,22512,559,37712,522,43812,420,01312,175,05912,098,84211,854,75211,441,38510,962,43310,505,3679,968,7269,686,7019,593,6259,600,3639,271,7749,201,3659,100,1099,140,1219,142,6239,191,0389,001,4818,971,4268,830,4488,958,0338,608,7688,509,8768,146,3078,490,6058,107,2108,086,4998,252,4008,097,7106,807,7866,965,8166,686,9626,576,5506,227,3515,536,3444,982,5574,524,0334,224,1443,885,2613,482,6951,678,261921,4580003,523
   > Total Current Assets 
0
0
0
0
415,745
557,418
300,558
209,966
221,494
166,096
347,743
229,473
315,777
327,607
316,194
481,361
304,531
363,346
568,021
380,102
401,453
792,325
352,607
547,916
384,818
629,977
487,440
553,487
350,275
491,500
498,085
517,206
395,793
343,011
334,878
624,186
469,792
439,754
417,153
454,244
449,979
514,732
533,205
623,904
597,158
797,741
767,154
668,577
59,385
328,968
925,858
368,259
368,259925,858328,96859,385668,577767,154797,741597,158623,904533,205514,732449,979454,244417,153439,754469,792624,186334,878343,011395,793517,206498,085491,500350,275553,487487,440629,977384,818547,916352,607792,325401,453380,102568,021363,346304,531481,361316,194327,607315,777229,473347,743166,096221,494209,966300,558557,418415,7450000
       Cash And Cash Equivalents 
0
0
0
0
397,198
519,410
251,406
158,065
148,989
103,249
239,075
103,939
108,787
115,693
90,657
238,417
57,686
71,438
270,369
106,308
118,799
495,802
67,325
243,547
46,156
203,883
53,504
110,138
30,284
154,584
119,176
171,209
37,575
33,108
32,010
315,808
137,060
75,237
40,585
63,997
48,198
56,626
70,375
97,244
69,155
255,559
199,601
69,514
59,385
283,291
881,646
162,477
162,477881,646283,29159,38569,514199,601255,55969,15597,24470,37556,62648,19863,99740,58575,237137,060315,80832,01033,10837,575171,209119,176154,58430,284110,13853,504203,88346,156243,54767,325495,802118,799106,308270,36971,43857,686238,41790,657115,693108,787103,939239,075103,249148,989158,065251,406519,410397,1980000
       Short-term Investments 
0
0
0
0
10,968
22,623
13,572
21,282
26,430
24,081
46,912
60,685
77,198
114,179
118,516
118,444
121,627
142,828
133,996
120,609
133,594
142,745
137,496
149,366
171,851
241,707
246,877
251,245
146,034
145,940
181,187
182,894
202,056
151,326
141,302
135,251
163,171
177,936
182,701
110,586
121,950
109,861
115,172
110,409
107,347
339,502
359,473
0
0
0
0
0
00000359,473339,502107,347110,409115,172109,861121,950110,586182,701177,936163,171135,251141,302151,326202,056182,894181,187145,940146,034251,245246,877241,707171,851149,366137,496142,745133,594120,609133,996142,828121,627118,444118,516114,17977,19860,68546,91224,08126,43021,28213,57222,62310,9680000
       Net Receivables 
0
0
0
0
6,586
8,808
7,644
6,758
6,863
6,180
5,646
5,637
11,009
11,289
12,184
17,527
13,936
16,998
19,280
21,818
17,618
18,721
19,262
35,429
30,144
28,115
28,049
36,078
29,027
32,813
31,988
36,302
29,618
29,956
32,331
46,908
41,544
49,714
50,916
53,414
41,587
43,869
38,001
50,395
47,752
49,424
45,911
53,773
42,823
45,677
44,212
50,410
50,41044,21245,67742,82353,77345,91149,42447,75250,39538,00143,86941,58753,41450,91649,71441,54446,90832,33129,95629,61836,30231,98832,81329,02736,07828,04928,11530,14435,42919,26218,72117,61821,81819,28016,99813,93617,52712,18411,28911,0095,6375,6466,1806,8636,7587,6448,8086,5860000
       Other Current Assets 
0
0
0
0
11,961
29,200
41,508
45,143
65,642
56,667
103,022
119,897
195,981
200,625
213,353
225,417
232,909
274,910
278,372
251,976
265,036
277,802
266,020
268,940
308,518
397,979
405,887
407,271
290,964
304,103
346,921
309,695
328,600
195,262
183,364
171,906
179,903
199,647
200,735
210,713
231,983
246,499
255,088
263,469
-293,761
-486,264
-435,381
-323,806
-291,403
158,465
163,266
155,372
155,372163,266158,465-291,403-323,806-435,381-486,264-293,761263,469255,088246,499231,983210,713200,735199,647179,903171,906183,364195,262328,600309,695346,921304,103290,964407,271405,887397,979308,518268,940266,020277,802265,036251,976278,372274,910232,909225,417213,353200,625195,981119,897103,02256,66765,64245,14341,50829,20011,9610000
   > Long-term Assets 
0
0
0
0
505,713
1,120,843
3,182,137
3,675,295
4,002,650
4,357,937
4,634,814
5,306,871
5,911,574
6,248,943
6,370,768
6,484,455
6,503,255
7,734,364
7,684,379
7,706,397
7,705,757
7,698,280
7,793,700
7,961,960
8,223,950
8,328,056
8,343,008
8,417,939
8,651,206
8,699,538
8,644,538
8,622,915
8,704,316
8,858,354
8,936,896
8,976,177
9,123,833
9,246,947
9,551,573
10,051,123
10,512,454
10,926,653
11,321,547
11,474,938
11,577,901
11,622,272
11,755,284
11,890,800
120,279
12,432,124
12,378,082
12,476,026
12,476,02612,378,08212,432,124120,27911,890,80011,755,28411,622,27211,577,90111,474,93811,321,54710,926,65310,512,45410,051,1239,551,5739,246,9479,123,8338,976,1778,936,8968,858,3548,704,3168,622,9158,644,5388,699,5388,651,2068,417,9398,343,0088,328,0568,223,9507,961,9607,793,7007,698,2807,705,7577,706,3977,684,3797,734,3646,503,2556,484,4556,370,7686,248,9435,911,5745,306,8714,634,8144,357,9374,002,6503,675,2953,182,1371,120,843505,7130000
       Property Plant Equipment 
0
0
0
0
505,713
1,120,843
3,039,504
3,530,122
3,861,422
4,218,654
4,483,794
5,117,743
5,710,671
6,037,355
6,162,148
6,267,464
6,289,938
7,561,189
7,521,659
7,545,398
7,547,856
7,542,196
7,633,784
7,802,499
8,064,980
8,169,080
8,183,921
8,258,557
8,077,041
8,542,940
8,068,974
8,066,159
8,117,662
8,228,393
8,312,181
8,367,657
18,772
18,553
17,863
17,611
17,269
17,300
19,446
18,815
19,129
18,254
17,389
17,145
16,623
15,748
15,295
14,428
14,42815,29515,74816,62317,14517,38918,25419,12918,81519,44617,30017,26917,61117,86318,55318,7728,367,6578,312,1818,228,3938,117,6628,066,1598,068,9748,542,9408,077,0418,258,5578,183,9218,169,0808,064,9807,802,4997,633,7847,542,1967,547,8567,545,3987,521,6597,561,1896,289,9386,267,4646,162,1486,037,3555,710,6715,117,7434,483,7944,218,6543,861,4223,530,1223,039,5041,120,843505,7130000
       Goodwill 
0
0
0
0
0
0
120,655
120,655
120,655
120,655
120,655
120,655
120,655
120,655
120,655
120,655
120,655
120,655
120,655
120,317
120,279
120,279
120,279
120,279
120,279
120,279
120,279
120,279
120,279
120,279
120,279
120,279
120,279
120,279
120,279
120,279
120,279
120,279
120,279
120,279
120,279
120,279
120,279
120,279
120,279
120,279
120,279
120,279
120,279
120,279
120,279
120,279
120,279120,279120,279120,279120,279120,279120,279120,279120,279120,279120,279120,279120,279120,279120,279120,279120,279120,279120,279120,279120,279120,279120,279120,279120,279120,279120,279120,279120,279120,279120,279120,279120,317120,655120,655120,655120,655120,655120,655120,655120,655120,655120,655120,655120,655120,655000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
25,666
0
0
0
65,366
0
0
0
25,666
0
0
0
68,007
67,091
66,153
78,413
8,492,575
8,542,940
8,489,607
8,469,193
8,551,531
8,712,409
8,790,951
8,830,232
8,977,888
9,101,002
129,300
9,905,178
10,366,509
10,780,708
274,415
300,400
133,013
280,115
134,017
143,016
139,864
114,567
150,128
154,997
154,997150,128114,567139,864143,016134,017280,115133,013300,400274,41510,780,70810,366,5099,905,178129,3009,101,0028,977,8888,830,2328,790,9518,712,4098,551,5318,469,1938,489,6078,542,9408,492,57578,41366,15367,09168,00700025,66600065,36600025,666000000000000
       Intangible Assets 
0
0
0
0
0
0
8,698
3,262
-4,100
-7,665
-11,583
-13,835
-16,738
-13,265
-17,155
-22,399
-20,044
3,779
-9,271
-6,489
-2,066
-5,365
-7,944
-10,559
-5,249
-7,966
-7,273
-8,876
-10,472
-10,332
-9,780
-8,768
-8,142
-8,671
-9,088
-9,524
-10,162
0
0
0
0
0
0
10,835
10,237
9,685
9,035
8,369
0
0
0
0
00008,3699,0359,68510,23710,835000000-10,162-9,524-9,088-8,671-8,142-8,768-9,780-10,332-10,472-8,876-7,273-7,966-5,249-10,559-7,944-5,365-2,066-6,489-9,2713,779-20,044-22,399-17,155-13,265-16,738-13,835-11,583-7,665-4,1003,2628,698000000
       Long-term Assets Other 
0
0
0
0
0
0
21,978
24,518
24,673
26,293
41,948
5,160,550
25,666
25,666
25,666
25,666
25,666
25,666
25,666
25,666
25,666
25,666
25,666
25,666
25,666
8,190,077
8,197,063
8,271,994
8,505,261
8,563,925
8,498,593
8,476,970
8,558,371
8,646,876
8,720,972
8,755,251
8,951,935
9,062,783
9,374,329
9,868,424
10,320,155
10,653,547
11,040,984
11,199,769
11,305,480
11,349,406
11,500,988
11,627,505
136,640
12,681,287
970,706
12,186,322
12,186,322970,70612,681,287136,64011,627,50511,500,98811,349,40611,305,48011,199,76911,040,98410,653,54710,320,1559,868,4249,374,3299,062,7838,951,9358,755,2518,720,9728,646,8768,558,3718,476,9708,498,5938,563,9258,505,2618,271,9948,197,0638,190,07725,66625,66625,66625,66625,66625,66625,66625,66625,66625,66625,66625,66625,6665,160,55041,94826,29324,67324,51821,978000000
> Total Liabilities 
49
0
0
0
16,294
49,798
831,359
395,968
573,485
889,925
1,216,362
1,349,487
2,057,757
2,436,856
2,577,099
2,950,684
2,872,553
3,657,443
3,373,053
3,233,618
3,169,590
3,219,009
2,734,553
2,671,449
2,732,944
3,117,383
2,961,686
2,982,422
3,027,739
3,215,666
3,147,100
3,132,932
3,081,319
3,176,610
3,241,965
3,145,924
3,121,195
3,200,521
3,795,221
3,922,712
4,224,004
4,330,606
4,890,491
4,956,407
5,000,401
4,902,109
4,972,193
5,008,841
5,035,307
5,056,361
5,591,953
5,148,681
5,148,6815,591,9535,056,3615,035,3075,008,8414,972,1934,902,1095,000,4014,956,4074,890,4914,330,6064,224,0043,922,7123,795,2213,200,5213,121,1953,145,9243,241,9653,176,6103,081,3193,132,9323,147,1003,215,6663,027,7392,982,4222,961,6863,117,3832,732,9442,671,4492,734,5533,219,0093,169,5903,233,6183,373,0533,657,4432,872,5532,950,6842,577,0992,436,8562,057,7571,349,4871,216,362889,925573,485395,968831,35949,79816,29400049
   > Total Current Liabilities 
0
0
0
0
14,563
46,483
96,478
92,649
76,870
86,796
86,182
145,959
149,706
143,991
159,900
234,651
158,844
133,957
215,307
316,067
177,206
127,618
240,598
189,460
367,587
184,112
287,305
310,719
474,196
185,887
306,043
295,817
247,822
346,950
417,036
324,732
303,783
387,644
986,907
388,048
693,526
804,085
498,279
567,240
614,403
520,364
594,154
633,795
2,500,226
406,066
446,658
488,994
488,994446,658406,0662,500,226633,795594,154520,364614,403567,240498,279804,085693,526388,048986,907387,644303,783324,732417,036346,950247,822295,817306,043185,887474,196310,719287,305184,112367,587189,460240,598127,618177,206316,067215,307133,957158,844234,651159,900143,991149,706145,95986,18286,79676,87092,64996,47846,48314,5630000
       Short-term Debt 
0
0
0
0
0
0
670,000
238,000
375,000
671,000
0
82,000
1,778,034
45,000
177,000
0
2,524,395
438,000
142,000
75,000
2,922,574
29,622
92,000
197,913
140,000
492,282
492,406
492,603
250,000
887,439
887,777
888,113
888,453
105,000
130,000
889,467
19,166
80,000
620,000
1,621,342
350,000
410,000
2,492,610
2,493,898
130,000
2,496,423
2,497,691
2,498,959
2,500,226
482,967
478,051
3,591,714
3,591,714478,051482,9672,500,2262,498,9592,497,6912,496,423130,0002,493,8982,492,610410,000350,0001,621,342620,00080,00019,166889,467130,000105,000888,453888,113887,777887,439250,000492,603492,406492,282140,000197,91392,00029,6222,922,57475,000142,000438,0002,524,3950177,00045,0001,778,03482,0000671,000375,000238,000670,000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
1,778,034
0
0
0
2,524,395
438,000
142,000
75,000
2,922,574
2,944,096
2,434,703
2,339,235
111,697
112,597
113,533
114,507
0
0
0
0
0
105,000
130,000
0
0
80,000
620,000
0
350,000
410,000
0
0
130,000
0
0
0
90,000
0
0
0
00090,000000130,00000410,000350,0000620,00080,00000130,000105,00000000114,507113,533112,597111,6972,339,2352,434,7032,944,0962,922,57475,000142,000438,0002,524,3950001,778,034000000000000
       Accounts payable 
0
0
0
0
259
5,926
75,318
91,637
901
1,893
1,402
135,789
149,706
141,382
158,037
234,651
154,751
139
215,307
241,067
177,206
250
897
1,091
222,867
272
282,734
305,935
219,229
1,805
301,219
295,544
243,193
241,950
287,036
324,732
298,949
307,644
366,907
388,048
343,526
394,085
4,708
3,426
5,719
5,577
3,925
6,068
36,056
305
388
1,022
1,02238830536,0566,0683,9255,5775,7193,4264,708394,085343,526388,048366,907307,644298,949324,732287,036241,950243,193295,544301,2191,805219,229305,935282,734272222,8671,091897250177,206241,067215,307139154,751234,651158,037141,382149,706135,7891,4021,89390191,63775,3185,9262590000
       Other Current Liabilities 
49
0
0
0
14,304
40,557
21,160
1,012
75,969
84,903
84,780
10,170
101,904
2,609
1,863
181,139
4,093
133,818
144,675
-177,845
106,767
75,220
76,860
188,369
149,910
183,840
204,159
227,723
140,595
184,082
218,073
209,763
157,953
155,115
197,405
232,923
174,398
194,448
244,216
264,817
217,881
241,697
-2,025,852
-1,962,205
451,762
-2,015,786
-1,903,537
-1,865,164
-527,164
2,512,603
2,971,273
304,302
304,3022,971,2732,512,603-527,164-1,865,164-1,903,537-2,015,786451,762-1,962,205-2,025,852241,697217,881264,817244,216194,448174,398232,923197,405155,115157,953209,763218,073184,082140,595227,723204,159183,840149,910188,36976,86075,220106,767-177,845144,675133,8184,093181,1391,8632,609101,90410,17084,78084,90375,9691,01221,16040,55714,30400049
   > Long-term Liabilities 
0
0
0
0
1,731
3,315
734,881
303,319
496,615
803,129
1,130,180
1,203,528
1,908,051
2,292,865
2,417,199
2,716,033
2,713,709
3,523,486
3,157,746
2,917,551
2,992,384
3,091,391
2,493,955
2,481,989
2,365,357
2,933,271
2,674,381
2,671,703
2,553,543
3,029,779
2,841,057
2,837,115
2,833,497
2,829,660
2,824,929
2,821,192
2,817,412
2,812,877
2,808,314
3,534,664
3,530,478
3,526,521
4,392,212
4,389,167
4,385,998
4,381,745
4,378,039
4,375,046
2,535,081
4,650,295
5,145,295
4,659,687
4,659,6875,145,2954,650,2952,535,0814,375,0464,378,0394,381,7454,385,9984,389,1674,392,2123,526,5213,530,4783,534,6642,808,3142,812,8772,817,4122,821,1922,824,9292,829,6602,833,4972,837,1152,841,0573,029,7792,553,5432,671,7032,674,3812,933,2712,365,3572,481,9892,493,9553,091,3912,992,3842,917,5513,157,7463,523,4862,713,7092,716,0332,417,1992,292,8651,908,0511,203,5281,130,180803,129496,615303,319734,8813,3151,7310000
       Long term Debt Total 
0
0
0
0
0
0
0
0
28,150
99,543
0
128,470
0
179,476
176,536
179,841
183,499
3,018,497
3,015,746
2,917,551
2,992,384
2,672,407
2,221,915
2,209,791
1,977,308
1,973,242
1,969,322
1,965,417
2,454,311
2,844,639
2,841,057
2,837,115
2,833,497
2,829,660
2,824,929
2,821,192
2,817,412
2,812,877
2,808,314
3,534,664
3,530,478
3,526,521
4,392,212
4,389,167
4,515,998
4,381,745
4,378,039
4,375,046
0
0
0
0
00004,375,0464,378,0394,381,7454,515,9984,389,1674,392,2123,526,5213,530,4783,534,6642,808,3142,812,8772,817,4122,821,1922,824,9292,829,6602,833,4972,837,1152,841,0572,844,6392,454,3111,965,4171,969,3221,973,2421,977,3082,209,7912,221,9152,672,4072,992,3842,917,5513,015,7463,018,497183,499179,841176,536179,4760128,470099,54328,15000000000
       Other Liabilities 
0
0
0
0
5,012
15,828
21,160
1,012
28,150
36,648
62,268
67,590
57,960
57,840
57,260
60,260
62,790
63,090
63,240
65,730
69,810
75,220
76,860
68,469
29,470
129,861
107,034
106,077
4,967
4,944
4,824
273
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000002734,8244,9444,967106,077107,034129,86129,47068,46976,86075,22069,81065,73063,24063,09062,79060,26057,26057,84057,96067,59062,26836,64828,1501,01221,16015,8285,0120000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8,986
7,777
0
0
0
0
0
0
0
0
13,134
12,224
11,490
10,835
10,237
9,685
0
8,369
0
0
0
0
00008,36909,68510,23710,83511,49012,22413,134000000007,7778,986000000000000000000000000000000
> Total Stockholder Equity
3,474
0
0
0
904,674
1,243,971
1,934,686
2,771,997
2,934,944
2,920,447
3,054,343
3,476,240
3,450,101
3,422,299
3,394,792
3,303,007
3,259,345
3,686,887
4,129,812
4,098,779
4,192,936
4,529,992
4,673,057
5,103,589
5,149,629
5,116,109
5,148,530
5,268,659
5,251,965
5,259,870
5,312,464
5,325,279
5,335,426
5,340,527
5,345,561
5,769,009
5,789,094
5,806,455
5,497,584
5,906,093
6,059,571
6,432,882
6,287,287
6,467,266
6,495,987
6,833,809
6,863,572
6,864,690
6,967,524
7,017,429
7,025,154
7,011,494
7,011,4947,025,1547,017,4296,967,5246,864,6906,863,5726,833,8096,495,9876,467,2666,287,2876,432,8826,059,5715,906,0935,497,5845,806,4555,789,0945,769,0095,345,5615,340,5275,335,4265,325,2795,312,4645,259,8705,251,9655,268,6595,148,5305,116,1095,149,6295,103,5894,673,0574,529,9924,192,9364,098,7794,129,8123,686,8873,259,3453,303,0073,394,7923,422,2993,450,1013,476,2403,054,3432,920,4472,934,9442,771,9971,934,6861,243,971904,6740003,474
   Common Stock
0
0
0
0
387
860
1,300
1,854
1,854
1,854
1,854
2,114
2,114
2,114
2,114
2,080
2,078
2,395
2,383
2,384
2,433
2,589
2,591
2,742
2,867
2,850
2,960
2,965
2,966
2,972
3,004
3,006
3,007
3,009
3,011
3,162
3,166
3,172
3,228
3,344
3,380
3,482
3,483
3,534
3,535
3,617
3,620
3,620
3,649
3,663
3,665
3,665
3,6653,6653,6633,6493,6203,6203,6173,5353,5343,4833,4823,3803,3443,2283,1723,1663,1623,0113,0093,0073,0063,0042,9722,9662,9652,9602,8502,8672,7422,5912,5892,4332,3842,3832,3952,0782,0802,1142,1142,1142,1141,8541,8541,8541,8541,3008603870000
   Retained Earnings Total Equity00000-385,434-403,303-440,791-464,444-452,155-445,709-438,710-452,949-457,404-445,103-443,522-454,697-461,435-461,706-465,368-473,893-482,354-489,820-491,214-493,995-494,326-462,504-453,953-417,609-405,426-392,282-378,578-368,795-335,684-313,364-296,865-265,988-226,797-198,5260-140,2770-86,430-63,479-39,686-32,027000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
0
3,489,293
-91
-95
-212
-196
-229
-229
-199
-148
-102
-62
-370
28
95
-370
-432
-478
75
9,508
9,267
9,026
7,393
7,202
7,062
6,862
6,658
6,452
6,247
6,041
5,840
13,576
1,991
1,933
1,814
1,698
1,575
1,455
1,332
1,212
1,090
965
843
721
597
2,756
2,7565977218439651,0901,2121,3321,4551,5751,6981,8141,9331,99113,5765,8406,0416,2476,4526,6586,8627,0627,2027,3939,0269,2679,50875-478-432-3709528-370-62-102-148-199-229-229-196-212-95-913,489,2930000000
   Capital Surplus 
0
0
0
0
0
0
1,965,413
2,809,829
2,996,478
3,004,928
0
3,614,428
0
3,618,769
3,619,503
3,566,892
3,554,063
3,997,747
4,462,743
4,464,792
4,568,616
4,919,315
5,075,460
5,517,978
5,600,256
5,565,871
5,630,321
5,750,309
5,732,466
5,739,162
5,784,398
5,788,950
5,790,775
5,792,418
5,797,384
6,214,149
6,223,256
6,234,456
5,949,615
6,353,611
6,492,933
6,873,257
6,734,292
6,926,629
6,931,819
7,232,191
7,244,204
7,251,465
0
0
0
0
00007,251,4657,244,2047,232,1916,931,8196,926,6296,734,2926,873,2576,492,9336,353,6115,949,6156,234,4566,223,2566,214,1495,797,3845,792,4185,790,7755,788,9505,784,3985,739,1625,732,4665,750,3095,630,3215,565,8715,600,2565,517,9785,075,4604,919,3154,568,6164,464,7924,462,7433,997,7473,554,0633,566,8923,619,5033,618,76903,614,42803,004,9282,996,4782,809,8291,965,413000000
   Treasury Stock0000000000000000000000000000000000000000000-3,650,659-3,489,2930000000
   Other Stockholders Equity 
0
0
0
0
914,565
1,261,141
1,965,413
2,809,829
2,996,569
3,005,023
3,160,486
3,614,428
3,618,207
3,618,769
3,619,503
3,566,892
3,554,063
3,997,747
4,463,113
4,464,792
4,568,616
4,919,685
5,075,892
5,518,456
5,600,256
5,565,871
5,630,321
5,750,309
5,732,466
5,739,162
5,784,398
5,788,950
5,790,775
5,792,418
5,797,384
6,214,149
6,223,256
6,234,456
5,949,615
6,353,611
6,492,933
6,873,257
6,734,292
6,926,629
6,931,819
7,232,191
7,244,204
7,251,465
7,357,940
7,394,461
7,406,098
7,412,232
7,412,2327,406,0987,394,4617,357,9407,251,4657,244,2047,232,1916,931,8196,926,6296,734,2926,873,2576,492,9336,353,6115,949,6156,234,4566,223,2566,214,1495,797,3845,792,4185,790,7755,788,9505,784,3985,739,1625,732,4665,750,3095,630,3215,565,8715,600,2565,518,4565,075,8924,919,6854,568,6164,464,7924,463,1133,997,7473,554,0633,566,8923,619,5033,618,7693,618,2073,614,4283,160,4863,005,0232,996,5692,809,8291,965,4131,261,141914,5650000



5.3. Balance Sheets

Currency in USD. All numbers in thousands.




5.4. Cash Flows

Currency in USD. All numbers in thousands.