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

Amark Preci
Buy, Hold or Sell?

Let's analyze Amark together

I guess you are interested in Amark Preci. 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 Amark Preci. 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 Amark Preci

I send you an email if I find something interesting about Amark Preci.

1. Quick Overview

1.1. Quick analysis of Amark (30 sec.)










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

How much money do you get?

How much money do you get?
$0.78
When do you have the money?
1 year
How often do you get paid?
82.5%

What is your share worth?

Current worth
$27.72
Expected worth in 1 year
$31.67
How sure are you?
90.0%

+ What do you gain per year?

Total Gains per Share
$4.73
Return On Investment
15.8%

For what price can you sell your share?

Current Price per Share
$29.99
Expected price per share
$26.59 - $34.35
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Amark (5 min.)




Live pricePrice per Share (EOD)
$29.99
Intrinsic Value Per Share
$-125.99 - $-104.99
Total Value Per Share
$-98.27 - $-77.27

2.2. Growth of Amark (5 min.)




Is Amark growing?

Current yearPrevious yearGrowGrow %
How rich?$664.7m$571.2m$52.8m8.5%

How much money is Amark making?

Current yearPrevious yearGrowGrow %
Making money$14.6m$32.5m-$17.8m-121.6%
Net Profit Margin0.6%1.3%--

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

2.3. Financial Health of Amark (5 min.)




2.4. Comparing to competitors in the Capital Markets industry (5 min.)




  Industry Rankings (Capital Markets)  


Richest
#109 / 365

Most Revenue
#13 / 365

Most Profit
#117 / 365

Most Efficient
#252 / 365
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Amark?

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

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

Speculation

The Price per Share of Amark is $29.99. 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 Amark.
  • 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 Amark, 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 $27.72. Based on the TTM, the Book Value Change Per Share is $0.99 per quarter. Based on the YOY, the Book Value Change Per Share is $0.82 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 $0.19 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Amark.

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 Eps0.371.2%0.622.1%1.324.4%1.163.9%0.602.0%
Usd Book Value Change Per Share-0.73-2.4%0.993.3%0.822.7%1.234.1%0.642.1%
Usd Dividend Per Share0.190.6%0.190.6%0.431.4%0.501.7%0.250.8%
Usd Total Gains Per Share-0.54-1.8%1.183.9%1.254.2%1.725.7%0.893.0%
Usd Price Per Share44.16-34.37-34.04-35.71-24.98-
Price to Earnings Ratio29.47-21.30-6.85-12.23-29.71-
Price-to-Total Gains Ratio-82.51-6.61-37.84-29.89-111.52-
Price to Book Ratio1.59-1.30-1.47-2.67-3.80-
Price-to-Total Gains Ratio-82.51-6.61-37.84-29.89-111.52-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share29.99
Number of shares33
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.190.50
Usd Book Value Change Per Share0.991.23
Usd Total Gains Per Share1.181.72
Gains per Quarter (33 shares)39.0156.89
Gains per Year (33 shares)156.05227.54
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
12613014665162218
251261302131324446
377391458196486674
4102522614262649902
51286527703278111130
61547839263929731358
7179913108245811351586
82051043123852312971814
92311174139458814592042
102561304155065416222270

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%36.04.00.090.0%46.04.00.092.0%
Book Value Change Per Share3.01.00.075.0%10.02.00.083.3%17.03.00.085.0%33.07.00.082.5%37.010.03.074.0%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%18.00.02.090.0%33.00.07.082.5%39.00.011.078.0%
Total Gains per Share3.01.00.075.0%11.01.00.091.7%19.01.00.095.0%36.04.00.090.0%43.05.02.086.0%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Amark Preci 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---0.7280.988-174%0.819-189%1.229-159%0.638-214%
Book Value Per Share--27.72026.284+5%23.232+19%16.959+63%9.930+179%
Current Ratio--1.6631.730-4%1.452+14%1.437+16%1.291+29%
Debt To Asset Ratio--0.6720.650+3%0.637+6%0.714-6%0.791-15%
Debt To Equity Ratio--2.2331.949+15%1.766+26%3.507-36%5.321-58%
Dividend Per Share--0.1930.1940%0.429-55%0.495-61%0.255-24%
Eps--0.3750.623-40%1.322-72%1.158-68%0.602-38%
Free Cash Flow Per Share---5.318-0.386-93%-3.698-30%-0.333-94%-0.331-94%
Free Cash Flow To Equity Per Share---0.7170.328-319%0.033-2256%0.308-333%0.311-330%
Gross Profit Margin--1.0000.846+18%0.864+16%0.891+12%0.947+6%
Intrinsic Value_10Y_max---104.992--------
Intrinsic Value_10Y_min---125.988--------
Intrinsic Value_1Y_max---2.658--------
Intrinsic Value_1Y_min---3.812--------
Intrinsic Value_3Y_max---13.979--------
Intrinsic Value_3Y_min---19.155--------
Intrinsic Value_5Y_max---32.524--------
Intrinsic Value_5Y_min---42.820--------
Market Cap695291159.000-52%1058934720.000817111661.000+30%837150329.311+26%858716296.512+23%594571928.193+78%
Net Profit Margin--0.0030.006-45%0.013-75%0.013-75%0.007-52%
Operating Margin---0.0010.005-120%0.017-106%0.018-106%0.010-110%
Operating Ratio--0.9940.990+0%0.983+1%0.984+1%0.992+0%
Pb Ratio1.082-47%1.5931.305+22%1.468+9%2.666-40%3.798-58%
Pe Ratio20.012-47%29.46721.303+38%6.847+330%12.231+141%29.708-1%
Price Per Share29.990-47%44.16034.368+28%34.036+30%35.709+24%24.981+77%
Price To Free Cash Flow Ratio-1.410+32%-2.0760.008-24751%-1.306-37%-0.981-53%-0.168-92%
Price To Total Gains Ratio-56.034+32%-82.5106.612-1348%37.838-318%29.887-376%111.515-174%
Quick Ratio--0.1200.235-49%0.315-62%0.361-67%0.343-65%
Return On Assets--0.0040.008-46%0.021-79%0.022-79%0.012-63%
Return On Equity--0.0150.024-40%0.057-74%0.086-83%0.052-72%
Total Gains Per Share---0.5351.182-145%1.247-143%1.724-131%0.893-160%
Usd Book Value--664717000.000624163250.000+6%571299000.000+16%408930050.000+63%238092550.000+179%
Usd Book Value Change Per Share---0.7280.988-174%0.819-189%1.229-159%0.638-214%
Usd Book Value Per Share--27.72026.284+5%23.232+19%16.959+63%9.930+179%
Usd Dividend Per Share--0.1930.1940%0.429-55%0.495-61%0.255-24%
Usd Eps--0.3750.623-40%1.322-72%1.158-68%0.602-38%
Usd Free Cash Flow---127529000.000-10134500.000-92%-91237250.000-28%-8221950.000-94%-7917175.000-94%
Usd Free Cash Flow Per Share---5.318-0.386-93%-3.698-30%-0.333-94%-0.331-94%
Usd Free Cash Flow To Equity Per Share---0.7170.328-319%0.033-2256%0.308-333%0.311-330%
Usd Market Cap695291159.000-52%1058934720.000817111661.000+30%837150329.311+26%858716296.512+23%594571928.193+78%
Usd Price Per Share29.990-47%44.16034.368+28%34.036+30%35.709+24%24.981+77%
Usd Profit--8984000.00014675750.000-39%32515500.000-72%27822250.000-68%14433950.000-38%
Usd Revenue--2715096000.0002486716500.000+9%2476668500.000+10%2075312000.000+31%1844177250.000+47%
Usd Total Gains Per Share---0.5351.182-145%1.247-143%1.724-131%0.893-160%
 EOD+4 -4MRQTTM+9 -27YOY+10 -265Y+13 -2310Y+14 -22

3.3 Fundamental Score

Let's check the fundamental score of Amark Preci based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1520.012
Price to Book Ratio (EOD)Between0-11.082
Net Profit Margin (MRQ)Greater than00.003
Operating Margin (MRQ)Greater than0-0.001
Quick Ratio (MRQ)Greater than10.120
Current Ratio (MRQ)Greater than11.663
Debt to Asset Ratio (MRQ)Less than10.672
Debt to Equity Ratio (MRQ)Less than12.233
Return on Equity (MRQ)Greater than0.150.015
Return on Assets (MRQ)Greater than0.050.004
Total3/10 (30.0%)

3.4 Technical Score

Let's check the technical score of Amark Preci based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5030.535
Ma 20Greater thanMa 5031.337
Ma 50Greater thanMa 10037.660
Ma 100Greater thanMa 20037.977
OpenGreater thanClose30.350
Total2/5 (40.0%)

4. In-depth Analysis

4.1 About Amark Preci

A-Mark Precious Metals, Inc., together with its subsidiaries, operates as a precious metals trading company. It operates through three segments: Wholesale Sales & Ancillary Services, Direct-to-Consumer, and Secured Lending. The Wholesale Sales & Ancillary Services segment sells gold, silver, platinum, and palladium in the form of bars, plates, powders, wafers, grains, ingots, and coins. This segment also offers various ancillary services, including financing, storage, consignment, logistics, and various customized financial programs; and designs and produces minted silver products. The Direct-to-Consumer segment provides access to an array of gold, silver, copper, platinum, and palladium products primarily through its websites. It operates various websites targeting specific niches within the precious metals retail market. This segment also operates as a direct retailer of precious metals to the investor community and markets its precious metal products on television, radio, and the internet, as well as through customer service outreach. The Secured Lending segment originates and acquires commercial loans secured by bullion and numismatic coins; and serves coin and precious metal dealers, investors, and collectors. It serves customers, including financial institutions, bullion retailers, industrial manufacturers and fabricators, sovereign mints, refiners, coin and metal dealers, investors, collectors, and e-commerce and other retail customers. The company has operations in the United States, rest of North America, Europe, the Asia Pacific, Africa, and Australia. A-Mark Precious Metals, Inc. was founded in 1965 and is headquartered in El Segundo, California. A-Mark Precious Metals, Inc. operates as a subsidiary of Spectrum Group International, Inc.

Fundamental data was last updated by Penke on 2024-11-14 10:00:10.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is not making a profit/loss.
Using its assets, the company is 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 inefficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is able to pay all its short-term debts.
The company is 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 able to pay all its debts by selling its assets.
The company is just 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 fair priced.
Based on how much money comes from the company's main activities, the company is cheap.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Amark to the Capital Markets industry mean.
  • A Net Profit Margin of 0.3% means that $0.00 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Amark Preci:

  • The MRQ is 0.3%. The company is not making a profit/loss.
  • The TTM is 0.6%. The company is not making a profit/loss.
Trends
Current periodCompared to+/- 
MRQ0.3%TTM0.6%-0.3%
TTM0.6%YOY1.3%-0.7%
TTM0.6%5Y1.3%-0.7%
5Y1.3%10Y0.7%+0.6%
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3%10.6%-10.3%
TTM0.6%10.6%-10.0%
YOY1.3%11.7%-10.4%
5Y1.3%12.5%-11.2%
10Y0.7%13.7%-13.0%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Amark to the Capital Markets industry mean.
  • 0.4% Return on Assets means that Amark generated $0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Amark Preci:

  • The MRQ is 0.4%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.8%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.4%TTM0.8%-0.4%
TTM0.8%YOY2.1%-1.2%
TTM0.8%5Y2.2%-1.3%
5Y2.2%10Y1.2%+0.9%
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4%0.4%+0.0%
TTM0.8%0.3%+0.5%
YOY2.1%0.3%+1.8%
5Y2.2%0.4%+1.8%
10Y1.2%0.4%+0.8%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Amark to the Capital Markets industry mean.
  • 1.5% Return on Equity means Amark generated $0.01 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Amark Preci:

  • The MRQ is 1.5%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.4%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.5%TTM2.4%-1.0%
TTM2.4%YOY5.7%-3.3%
TTM2.4%5Y8.6%-6.2%
5Y8.6%10Y5.2%+3.5%
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5%1.9%-0.4%
TTM2.4%1.7%+0.7%
YOY5.7%1.5%+4.2%
5Y8.6%2.0%+6.6%
10Y5.2%2.0%+3.2%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Amark Preci.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Amark is operating .

  • Measures how much profit Amark 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 Amark to the Capital Markets industry mean.
  • An Operating Margin of -0.1% means the company generated $0.00  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Amark Preci:

  • The MRQ is -0.1%. The company is operating very inefficient. -2
  • The TTM is 0.5%. The company is operating inefficient. -1
Trends
Current periodCompared to+/- 
MRQ-0.1%TTM0.5%-0.6%
TTM0.5%YOY1.7%-1.2%
TTM0.5%5Y1.8%-1.3%
5Y1.8%10Y1.0%+0.7%
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.1%15.9%-16.0%
TTM0.5%16.2%-15.7%
YOY1.7%6.7%-5.0%
5Y1.8%2.0%-0.2%
10Y1.0%4.2%-3.2%
4.3.2.2. Operating Ratio

Measures how efficient Amark is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Capital Markets industry mean).
  • An Operation Ratio of 0.99 means that the operating costs are $0.99 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Amark Preci:

  • The MRQ is 0.994. The company is less efficient in keeping operating costs low.
  • The TTM is 0.990. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.994TTM0.990+0.004
TTM0.990YOY0.983+0.007
TTM0.9905Y0.984+0.005
5Y0.98410Y0.992-0.008
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9941.000-0.006
TTM0.9901.000-0.010
YOY0.9830.945+0.038
5Y0.9840.902+0.082
10Y0.9920.890+0.102
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Amark Preci.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Capital Markets industry mean).
  • A Current Ratio of 1.66 means the company has $1.66 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Amark Preci:

  • The MRQ is 1.663. The company is able to pay all its short-term debts. +1
  • The TTM is 1.730. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.663TTM1.730-0.067
TTM1.730YOY1.452+0.278
TTM1.7305Y1.437+0.293
5Y1.43710Y1.291+0.146
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6631.830-0.167
TTM1.7301.918-0.188
YOY1.4522.052-0.600
5Y1.4372.159-0.722
10Y1.2912.592-1.301
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Amark to the Capital Markets industry mean.
  • A Quick Ratio of 0.12 means the company can pay off $0.12 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Amark Preci:

  • The MRQ is 0.120. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.235. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.120TTM0.235-0.115
TTM0.235YOY0.315-0.081
TTM0.2355Y0.361-0.126
5Y0.36110Y0.343+0.018
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1201.424-1.304
TTM0.2351.469-1.234
YOY0.3151.638-1.323
5Y0.3611.869-1.508
10Y0.3432.200-1.857
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Amark Preci.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Amark to Capital Markets industry mean.
  • A Debt to Asset Ratio of 0.67 means that Amark assets are financed with 67.2% credit (debt) and the remaining percentage (100% - 67.2%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Amark Preci:

  • The MRQ is 0.672. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.650. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.672TTM0.650+0.023
TTM0.650YOY0.637+0.013
TTM0.6505Y0.714-0.064
5Y0.71410Y0.791-0.077
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6720.662+0.010
TTM0.6500.639+0.011
YOY0.6370.625+0.012
5Y0.7140.606+0.108
10Y0.7910.601+0.190
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Amark to the Capital Markets industry mean.
  • A Debt to Equity ratio of 223.3% means that company has $2.23 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Amark Preci:

  • The MRQ is 2.233. The company is just not able to pay all its debts with equity.
  • The TTM is 1.949. The company is just able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ2.233TTM1.949+0.284
TTM1.949YOY1.766+0.183
TTM1.9495Y3.507-1.558
5Y3.50710Y5.321-1.814
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
MRQ2.2331.639+0.594
TTM1.9491.703+0.246
YOY1.7661.537+0.229
5Y3.5071.531+1.976
10Y5.3211.776+3.545
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 Amark generates.

  • Above 15 is considered overpriced but always compare Amark to the Capital Markets industry mean.
  • A PE ratio of 29.47 means the investor is paying $29.47 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Amark Preci:

  • The EOD is 20.012. Based on the earnings, the company is fair priced.
  • The MRQ is 29.467. Based on the earnings, the company is overpriced. -1
  • The TTM is 21.303. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD20.012MRQ29.467-9.455
MRQ29.467TTM21.303+8.164
TTM21.303YOY6.847+14.456
TTM21.3035Y12.231+9.072
5Y12.23110Y29.708-17.478
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
EOD20.01210.586+9.426
MRQ29.4679.360+20.107
TTM21.3039.496+11.807
YOY6.8477.763-0.916
5Y12.2319.721+2.510
10Y29.70811.911+17.797
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 Amark Preci:

  • The EOD is -1.410. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -2.076. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is 0.008. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD-1.410MRQ-2.076+0.666
MRQ-2.076TTM0.008-2.084
TTM0.008YOY-1.306+1.315
TTM0.0085Y-0.981+0.989
5Y-0.98110Y-0.168-0.813
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
EOD-1.4100.942-2.352
MRQ-2.0760.934-3.010
TTM0.0080.371-0.363
YOY-1.306-0.494-0.812
5Y-0.981-0.197-0.784
10Y-0.168-0.222+0.054
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 Amark is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Capital Markets industry mean).
  • A PB ratio of 1.59 means the investor is paying $1.59 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Amark Preci:

  • The EOD is 1.082. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.593. Based on the equity, the company is underpriced. +1
  • The TTM is 1.305. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.082MRQ1.593-0.511
MRQ1.593TTM1.305+0.288
TTM1.305YOY1.468-0.163
TTM1.3055Y2.666-1.361
5Y2.66610Y3.798-1.132
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
EOD1.0821.194-0.112
MRQ1.5931.066+0.527
TTM1.3051.030+0.275
YOY1.4680.986+0.482
5Y2.6661.224+1.442
10Y3.7981.419+2.379
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 Amark Preci.

4.8.1. Institutions holding Amark Preci

Institutions are holding 66.637% of the shares of Amark Preci.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30American Century Companies Inc6.28860.02891456987-355490-19.6135
2024-06-30BlackRock Inc5.98030.0011385551-73963-5.0676
2024-06-30Praetorian PR LLC5.826816.042813500001219359.929
2024-06-30Dimensional Fund Advisors, Inc.4.77650.00941106649-77218-6.5225
2024-06-30Vanguard Group Inc4.36330.00061010914-27361-2.6352
2024-06-30Amvescap Plc.3.58150.0057829794143381.7583
2024-06-30State Street Corp1.90050.0006440315220705.2768
2024-06-30Charles Schwab Investment Management Inc1.87630.0027434712-91206-17.3422
2024-06-30Geode Capital Management, LLC1.76840.0012409705-3886-0.9396
2024-06-30Morgan Stanley - Brokerage Accounts1.74070.0005403300276104217.0697
2024-06-30Goldman Sachs Group Inc1.59840.0023703204376713.4027
2024-06-30Citadel Advisors Llc1.38590.0021321091240799299.9041
2024-06-30Jacobs Asset Management, LLC1.29486.1623300000-34248-10.2463
2024-06-30Wedbush Morgan Securities Inc1.25380.3361290492-22721-7.2542
2024-06-30Flat Footed LLC1.20650.85152795372795370
2024-06-30Northern Trust Corp0.77680.001179969-6785-3.6331
2024-06-30Driehaus Capital Management LLC0.76030.05521761631761630
2024-06-30Royal Bank of Canada0.74380.00131723375126042.3367
2024-06-30Nuveen Asset Management, LLC0.71630.0016165962-177097-51.6229
2024-06-30Bank of New York Mellon Corp0.71040.001164580106736.9347
Total 48.549923.507511248378+366671+3.3%

4.9.2. Funds holding Amark Preci

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Fidelity Dividend Growth4.34220.5428100670000
2024-09-30American Century Small Cap Value Inv4.04930.7309938787-211213-18.3663
2024-09-30American Century U.S. Small Cap Value4.04930.7348938787-211213-18.3663
2024-09-30Vanguard Total Stock Mkt Idx Inv3.7980.002288054027870046.308
2024-10-31iShares Russell 2000 ETF1.97770.0263458516-1036-0.2254
2024-09-30Vanguard Institutional Extnd Mkt Idx Tr1.17780.0111273060-3322-1.202
2024-09-30DFA US Targeted Value I0.9850.073122835600
2024-09-30Fidelity Advisor Dividend Growth I0.86780.528420120000
2024-08-31Fidelity Small Cap Index0.77560.0257179820-3915-2.1308
2024-10-31iShares Russell 2000 Value ETF0.72150.052516727300
2024-10-31Schwab Fundamental U.S. Small CompanyETF0.7140.070716554300
2024-09-30DFA US Small Cap I0.71320.043516534500
2024-10-31Invesco FTSE RAFI US 1500 Small-Mid ETF0.67070.239215548600
2024-10-31Dimensional US Targeted Value ETF0.60740.052414082500
2024-09-30American Century US Small Cap Val Eq Tr0.57730.7261133838-24693-15.5761
2024-10-31State St Russell Sm/Mid Cp® Indx NL Cl C0.55720.0112129181-3800-2.8576
2024-09-30DFA US Micro Cap I0.54110.072412545400
2024-06-30Bridgeway Small Cap Value0.50550.7763117186-77500-39.8077
2024-06-30Bridgeway Small-Cap Value0.50550.7776117186-77500-39.8077
2024-09-30Heptagon Driehaus US Micro Cap Eq C$ Acc0.45570.50581056423117241.8585
Total 28.59186.0036628725-304320-4.6%

5.3. Insider Transactions

Insiders are holding 22.393% of the shares of Amark Preci.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-09-20Michael R WittmeyerSELL1097543.3
2024-09-20Gregory N RobertsSELL432044
2024-09-18Gregory N RobertsSELL768044.03
2024-09-18Kathleen Taylor-simpsonSELL2500043.98
2024-09-18Michael R WittmeyerSELL2584144.35
2024-09-16Gregory N RobertsSELL2200045.44
2024-09-16Jess M RavichSELL1450045.68
2024-05-28Carol MeltzerSELL50039.25
2024-05-20Gregory N RobertsSELL500039.21
2024-05-20Carol MeltzerSELL50039.16
2024-05-17Gregory N RobertsSELL1000038.68
2024-05-14Gregory N RobertsSELL1500038.93
2024-05-13Michael R WittmeyerSELL1844837.63
2024-05-10Moorhead JohnSELL250038.46
2024-02-29Gregory N RobertsSELL869625.3
2024-02-27Jess M RavichBUY2000025.63
2024-02-15Michael R WittmeyerSELL2255826.29
2024-02-13Michael R WittmeyerSELL2238326.06
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Reversals in quarterly reports

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

 2023-09-302023-12-312024-03-312024-06-302024-09-30
EBITDA  1,26022,87424,134-9,92814,2066,42320,629-28,096-7,467
Depreciation and Amortization  2,792192,8111382,949-1042,845-7,554-4,709
Interest Expense  9,82334510,168-2619,907-2749,633-19,620-9,987



5.2. Latest Balance Sheet

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

Summary
Total Assets2,029,017
Total Liabilities1,364,300
Total Stockholder Equity611,060
 As reported
Total Liabilities 1,364,300
Total Stockholder Equity+ 611,060
Total Assets = 2,029,017

Assets

Total Assets2,029,017
Total Current Assets1,645,542
Long-term Assets383,475
Total Current Assets
Cash And Cash Equivalents 46,924
Net Receivables 71,831
Inventory 735,555
Other Current Assets 791,232
Total Current Assets  (as reported)1,645,542
Total Current Assets  (calculated)1,645,542
+/-0
Long-term Assets
Property Plant Equipment 28,998
Goodwill 199,937
Intangible Assets 97,807
Long-term Assets Other 5,728
Long-term Assets  (as reported)383,475
Long-term Assets  (calculated)332,470
+/- 51,005

Liabilities & Shareholders' Equity

Total Current Liabilities989,616
Long-term Liabilities374,684
Total Stockholder Equity611,060
Total Current Liabilities
Short-term Debt 6,694
Other Current Liabilities 655,366
Total Current Liabilities  (as reported)989,616
Total Current Liabilities  (calculated)662,060
+/- 327,556
Long-term Liabilities
Long-term Liabilities  (as reported)374,684
Long-term Liabilities  (calculated)0
+/- 374,684
Total Stockholder Equity
Common Stock242
Retained Earnings 466,556
Accumulated Other Comprehensive Income 167
Other Stockholders Equity 144,095
Total Stockholder Equity (as reported)611,060
Total Stockholder Equity (calculated)611,060
+/-0
Other
Cash and Short Term Investments 46,924
Common Stock Shares Outstanding 23,980
Current Deferred Revenue327,556
Liabilities and Stockholders Equity 2,029,017
Net Debt 300,764
Net Working Capital 655,926
Short Long Term Debt Total 347,688



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-30
> Total Assets 
309,115
0
0
0
309,608
271,352
293,437
299,971
305,138
321,997
373,938
334,087
325,902
389,196
363,079
417,382
437,147
483,529
536,984
523,005
478,500
516,540
527,123
706,818
743,001
726,552
684,091
657,772
705,362
827,197
700,942
940,957
758,035
920,750
1,007,126
1,233,353
1,191,581
1,247,282
1,135,932
1,346,583
1,442,659
1,240,407
1,582,378
1,592,903
1,545,571
1,579,237
1,623,858
1,669,487
1,826,716
2,029,017
2,029,0171,826,7161,669,4871,623,8581,579,2371,545,5711,592,9031,582,3781,240,4071,442,6591,346,5831,135,9321,247,2821,191,5811,233,3531,007,126920,750758,035940,957700,942827,197705,362657,772684,091726,552743,001706,818527,123516,540478,500523,005536,984483,529437,147417,382363,079389,196325,902334,087373,938321,997305,138299,971293,437271,352309,608000309,115
   > Total Current Assets 
0
11,273
0
0
300,370
262,137
284,378
290,193
295,323
311,246
362,591
322,695
312,626
376,034
347,572
398,693
418,261
456,668
509,355
494,743
447,021
479,779
487,930
667,776
706,983
691,315
647,934
621,293
668,850
783,235
657,243
899,679
714,019
872,926
951,520
1,000,905
964,227
1,014,636
909,694
1,125,897
1,181,125
979,260
1,315,430
1,324,342
1,267,191
1,294,923
1,340,281
1,349,191
1,442,203
1,645,542
1,645,5421,442,2031,349,1911,340,2811,294,9231,267,1911,324,3421,315,430979,2601,181,1251,125,897909,6941,014,636964,2271,000,905951,520872,926714,019899,679657,243783,235668,850621,293647,934691,315706,983667,776487,930479,779447,021494,743509,355456,668418,261398,693347,572376,034312,626322,695362,591311,246295,323290,193284,378262,137300,3700011,2730
       Cash And Cash Equivalents 
11,273
0
0
0
21,565
16,617
15,015
7,873
13,193
4,657
5,113
16,201
20,927
5,044
3,375
12,972
17,142
16,753
13,270
6,440
13,059
8,357
12,011
4,941
6,291
22,714
11,830
4,749
8,320
12,461
11,558
95,503
52,325
24,370
14,922
38,766
101,405
29,609
19,352
28,549
37,783
64,635
72,499
78,101
39,318
48,245
28,495
35,167
48,636
46,924
46,92448,63635,16728,49548,24539,31878,10172,49964,63537,78328,54919,35229,609101,40538,76614,92224,37052,32595,50311,55812,4618,3204,74911,83022,7146,2914,94112,0118,35713,0596,44013,27016,75317,14212,9723,3755,04420,92716,2015,1134,65713,1937,87315,01516,61721,56500011,273
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
20,889
30,013
160,988
154,742
130,618
88,620
87,450
79,766
49,327
57,287
24,014
25,530
19,279
19,520
12,772
22,066
0
022,06612,77219,52019,27925,53024,01457,28749,32779,76687,45088,620130,618154,742160,98830,01320,889000000000000000000000000000000000
       Net Receivables 
0
0
0
0
94,509
56,905
83,326
63,788
83,779
100,412
110,430
111,051
87,632
104,784
86,647
99,000
120,827
111,869
164,313
136,786
130,533
136,885
137,052
152,274
147,833
140,784
129,559
128,512
153,666
175,616
178,407
147,812
112,852
159,891
197,681
165,441
201,968
214,845
211,297
211,474
223,257
198,161
271,870
211,807
161,393
152,761
127,851
185,978
151,225
71,831
71,831151,225185,978127,851152,761161,393211,807271,870198,161223,257211,474211,297214,845201,968165,441197,681159,891112,852147,812178,407175,616153,666128,512129,559140,784147,833152,274137,052136,885130,533136,786164,313111,869120,82799,00086,647104,78487,632111,051110,430100,41283,77963,78883,32656,90594,5090000
       Other Current Assets 
20,784
0
0
0
21,918
13,248
26,008
24,731
22,797
46,937
23,277
8,871
12,566
11,700
17,771
12,748
35,235
30,431
40,849
5,986
18,770
22,953
3,632
11,144
272,743
238,012
230,260
221,613
214,003
222,960
204,347
243,235
227,561
275,484
221,235
235,777
403,863
423,897
402,783
321,058
217,041
345,290
558,051
480,751
546,818
5,535
37,473
38,411
145,198
791,232
791,232145,19838,41137,4735,535546,818480,751558,051345,290217,041321,058402,783423,897403,863235,777221,235275,484227,561243,235204,347222,960214,003221,613230,260238,012272,74311,1443,63222,95318,7705,98640,84930,43135,23512,74817,77111,70012,5668,87123,27746,93722,79724,73126,00813,24821,91800020,784
   > Long-term Assets 
0
0
0
0
9,238
9,215
9,059
9,778
9,815
10,751
11,347
11,392
13,276
13,162
15,507
18,689
18,886
26,861
27,629
28,262
31,479
36,761
39,193
39,042
36,018
35,237
36,157
36,479
36,512
43,962
43,699
41,278
44,016
47,824
55,606
232,448
227,354
232,646
226,238
220,686
261,534
261,147
266,948
268,561
278,380
284,314
283,577
320,296
384,513
383,475
383,475384,513320,296283,577284,314278,380268,561266,948261,147261,534220,686226,238232,646227,354232,44855,60647,82444,01641,27843,69943,96236,51236,47936,15735,23736,01839,04239,19336,76131,47928,26227,62926,86118,88618,68915,50713,16213,27611,39211,34710,7519,8159,7789,0599,2159,2380000
       Property Plant Equipment 
1,174
0
0
0
1,213
1,285
1,226
1,541
1,678
1,599
1,491
1,375
2,850
2,832
3,009
3,338
3,482
5,730
6,063
6,746
6,607
8,320
7,890
7,863
8,018
7,694
7,261
6,977
6,731
11,514
11,136
10,461
9,898
9,734
9,555
14,330
14,311
16,259
16,502
16,316
16,327
16,458
17,295
16,883
17,632
18,516
19,511
21,364
29,806
28,998
28,99829,80621,36419,51118,51617,63216,88317,29516,45816,32716,31616,50216,25914,31114,3309,5559,7349,89810,46111,13611,5146,7316,9777,2617,6948,0187,8637,8908,3206,6076,7466,0635,7303,4823,3383,0092,8322,8501,3751,4911,5991,6781,5411,2261,2851,2130001,174
       Goodwill 
4,884
0
0
0
4,884
4,884
4,884
4,884
4,884
4,884
4,884
4,884
4,884
4,884
4,884
4,884
4,620
8,881
8,881
8,881
8,881
10,331
10,331
10,331
8,881
8,881
8,881
8,881
8,881
8,881
8,881
8,881
8,881
8,881
8,881
101,673
100,943
100,943
100,943
100,943
100,943
100,943
100,943
100,943
100,943
100,943
100,943
120,956
200,133
199,937
199,937200,133120,956100,943100,943100,943100,943100,943100,943100,943100,943100,943100,943100,943101,6738,8818,8818,8818,8818,8818,8818,8818,8818,8818,8818,88110,33110,33110,3318,8818,8818,8818,8814,6204,8844,8844,8844,8844,8844,8844,8844,8844,8844,8844,8844,8840004,884
       Long Term Investments 
0
0
0
0
0
0
0
500
500
1,611
2,411
2,311
3,150
3,150
5,436
600
500
0
0
0
7,967
0
8,146
8,245
8,388
8,636
10,447
11,621
11,885
11,897
11,999
12,277
16,763
20,889
30,013
12,429
18,467
29,683
30,904
32,511
70,828
73,022
76,251
80,995
88,535
91,220
91,886
93,735
50,458
0
050,45893,73591,88691,22088,53580,99576,25173,02270,82832,51130,90429,68318,46712,42930,01320,88916,76312,27711,99911,89711,88511,62110,4478,6368,3888,2458,14607,9670005006005,4363,1503,1502,3112,4111,6115005000000000
       Intangible Assets 
8,410
0
0
0
3,141
3,046
2,949
2,853
2,753
2,657
2,561
2,465
2,369
2,273
2,178
2,082
1,987
4,391
4,280
4,172
4,065
8,910
8,656
8,405
6,861
6,609
6,357
6,105
5,852
5,599
5,494
5,234
4,974
4,820
4,657
101,516
93,633
85,761
77,889
70,716
67,965
65,253
67,000
64,281
62,630
60,465
58,299
74,917
101,663
97,807
97,807101,66374,91758,29960,46562,63064,28167,00065,25367,96570,71677,88985,76193,633101,5164,6574,8204,9745,2345,4945,5995,8526,1056,3576,6096,8618,4058,6568,9104,0654,1724,2804,3911,9872,0822,1782,2732,3692,4652,5612,6572,7532,8532,9493,0463,1410008,410
       Long-term Assets Other 
0
0
0
0
0
0
-5,993
-5,993
0
0
-3,707
700
650
650
600
600
500
7,859
8,000
7,900
7,967
8,000
8,100
8,245
8,400
8,600
10,447
36,479
36,512
3,000
3,500
3,500
3,500
3,500
2,500
2,500
-4,423
7,346
0
200
1,130
5,471
5,459
5,459
4,773
13,170
12,938
9,324
-97,714
5,728
5,728-97,7149,32412,93813,1704,7735,4595,4595,4711,13020007,346-4,4232,5002,5003,5003,5003,5003,5003,00036,51236,47910,4478,6008,4008,2458,1008,0007,9677,9008,0007,859500600600650650700-3,70700-5,993-5,993000000
       Deferred Long Term Asset Charges 
0
0
0
0
0
0
0
0
0
0
0
357
23
23
0
0
424
0
453
517
3,959
1,176
4,170
4,198
3,870
3,417
3,211
2,895
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000002,8953,2113,4173,8704,1984,1701,1763,959517453042400232335700000000000
> Total Liabilities 
253,544
0
0
0
256,354
220,695
240,494
252,095
255,682
271,341
321,560
280,315
269,940
328,166
301,011
354,428
373,838
414,956
465,934
450,819
405,477
443,199
454,100
634,753
673,893
655,738
612,294
584,725
632,796
754,162
626,408
854,590
653,141
802,109
888,698
919,675
827,639
875,655
731,144
903,091
952,188
734,517
1,042,798
1,030,765
945,178
996,152
1,038,478
1,082,487
1,167,160
1,364,300
1,364,3001,167,1601,082,4871,038,478996,152945,1781,030,7651,042,798734,517952,188903,091731,144875,655827,639919,675888,698802,109653,141854,590626,408754,162632,796584,725612,294655,738673,893634,753454,100443,199405,477450,819465,934414,956373,838354,428301,011328,166269,940280,315321,560271,341255,682252,095240,494220,695256,354000253,544
   > Total Current Liabilities 
253,211
0
0
0
255,802
220,143
239,942
251,543
255,649
271,308
321,527
280,315
269,940
328,166
300,699
354,160
366,593
405,150
460,884
448,023
404,360
433,354
446,124
626,711
665,869
561,129
525,725
498,005
540,937
657,354
529,761
758,101
556,760
705,898
792,654
800,703
709,585
757,160
614,538
787,977
836,735
615,464
1,020,392
1,009,423
924,061
704,978
719,660
764,809
883,770
989,616
989,616883,770764,809719,660704,978924,0611,009,4231,020,392615,464836,735787,977614,538757,160709,585800,703792,654705,898556,760758,101529,761657,354540,937498,005525,725561,129665,869626,711446,124433,354404,360448,023460,884405,150366,593354,160300,699328,166269,940280,315321,527271,308255,649251,543239,942220,143255,802000253,211
       Short-term Debt 
0
0
0
0
95,000
99,700
106,000
119,800
135,200
128,000
151,000
132,800
147,000
176,900
162,500
190,000
212,000
203,500
185,500
213,500
180,500
219,000
214,000
210,000
200,000
179,000
139,000
149,000
167,000
204,000
180,000
175,000
135,000
214,000
175,000
165,000
185,000
194,000
160,000
255,000
215,000
63,000
688,788
616,748
666,139
484,794
521,847
510,237
526,111
6,694
6,694526,111510,237521,847484,794666,139616,748688,78863,000215,000255,000160,000194,000185,000165,000175,000214,000135,000175,000180,000204,000167,000149,000139,000179,000200,000210,000214,000219,000180,500213,500185,500203,500212,000190,000162,500176,900147,000132,800151,000128,000135,200119,800106,00099,70095,0000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
168,519
0
0
0
195,925
0
0
0
275,710
216,519
259,358
228,845
321,468
365,692
360,560
557,658
601,512
0
0
149,000
167,000
204,000
180,000
175,000
135,000
214,000
175,000
165,000
185,000
194,000
160,000
255,000
215,000
63,000
341,528
616,748
666,139
484,794
521,847
510,237
526,111
0
0526,111510,237521,847484,794666,139616,748341,52863,000215,000255,000160,000194,000185,000165,000175,000214,000135,000175,000180,000204,000167,000149,00000601,512557,658360,560365,692321,468228,845259,358216,519275,710000195,925000168,51900000000
       Accounts payable 
7,451
0
0
0
1,531
1,685
2,853
409
366
960
5,723
754
128
1,026
9,048
2,508
603
5,503
5,471
692
277
7,711
830
677
175
866
498
8,871
1,246
12,644
1,426
5,949
2,316
17,226
1,259
21,167
1,561
20,716
3,726
21,827
2,571
24,575
9,321
6,809
25,465
3,066
3,810
3,602
12,005
0
012,0053,6023,8103,06625,4656,8099,32124,5752,57121,8273,72620,7161,56121,1671,25917,2262,3165,9491,42612,6441,2468,8714988661756778307,7112776925,4715,5036032,5089,0481,0261287545,7239603664092,8531,6851,5310007,451
       Other Current Liabilities 
90,464
0
0
0
116,738
86,429
90,517
91,779
77,167
110,029
126,308
74,167
73,734
75,294
86,799
123,041
111,075
141,418
219,977
192,156
183,424
170,397
173,993
368,000
420,972
322,479
342,313
289,471
313,456
369,610
288,734
363,978
283,679
283,998
477,673
414,552
328,608
392,272
292,447
318,069
443,619
344,706
148,079
132,178
51,094
65,949
72,355
72,179
50,375
655,366
655,36650,37572,17972,35565,94951,094132,178148,079344,706443,619318,069292,447392,272328,608414,552477,673283,998283,679363,978288,734369,610313,456289,471342,313322,479420,972368,000173,993170,397183,424192,156219,977141,418111,075123,04186,79975,29473,73474,167126,308110,02977,16791,77990,51786,429116,73800090,464
   > Long-term Liabilities 
0
0
0
0
552
552
552
552
33
33
33
1,100
149
1,593
312
268
7,245
9,806
5,050
2,796
1,117
9,845
7,976
8,042
8,024
94,609
86,569
86,720
91,859
96,808
96,647
96,489
96,381
96,211
96,044
118,972
118,054
118,495
116,606
115,114
115,453
119,053
22,406
21,342
21,117
291,174
318,818
317,678
283,390
374,684
374,684283,390317,678318,818291,17421,11721,34222,406119,053115,453115,114116,606118,495118,054118,97296,04496,21196,38196,48996,64796,80891,85986,72086,56994,6098,0248,0427,9769,8451,1172,7965,0509,8067,2452683121,5931491,1003333335525525525520000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6,818
6,873
6,993
7,226
0
86,569
86,720
91,859
92,017
92,181
92,347
92,517
92,692
92,874
93,060
0
93,446
93,650
93,859
0
0
0
0
0
0
0
0
0
0
000000000093,85993,65093,446093,06092,87492,69292,51792,34792,18192,01791,85986,72086,56907,2266,9936,8736,818000000000000000000000
       Deferred Long Term Asset Charges 
0
0
0
0
0
0
0
0
0
0
0
357
23
23
0
0
424
0
453
517
3,959
1,176
4,170
4,198
3,870
3,417
3,211
2,895
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000002,8953,2113,4173,8704,1984,1701,1763,959517453042400232335700000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
33
0
0
0
909
0
0
0
7,245
1,117
1,117
1,117
1,117
1,123
1,103
1,049
798
296
0
0
0
4,791
0
4,142
62
62
3,170
25,912
19,514
18,091
22,956
14,951
21,380
20,871
15,501
14,788
16,677
0
0
0
0
0
0000016,67714,78815,50120,87121,38014,95122,95618,09119,51425,9123,17062624,14204,7910002967981,0491,1031,1231,1171,1171,1171,1177,2450009090003300000000
       Deferred Long Term Liability 
0
0
0
0
0
0
552
552
33
33
33
0
0
0
312
268
7,245
8,689
3,933
1,679
0
1,900
0
0
0
0
0
0
0
0
0
0
62
62
62
20,382
0
18,091
16,331
14,951
0
0
0
0
0
0
0
0
0
0
000000000014,95116,33118,091020,38262626200000000001,90001,6793,9338,6897,245268312000333333552552000000
> Total Stockholder Equity
55,571
0
0
0
53,254
50,657
52,943
47,876
49,456
50,656
52,378
53,772
55,962
61,030
62,068
62,954
63,309
65,130
67,617
68,614
69,591
69,943
69,478
68,564
65,698
68,090
68,948
70,227
69,658
69,952
71,430
82,976
101,004
114,128
113,626
308,568
362,623
370,208
403,224
441,764
488,609
504,917
538,491
560,971
599,123
581,659
583,759
583,166
605,333
611,060
611,060605,333583,166583,759581,659599,123560,971538,491504,917488,609441,764403,224370,208362,623308,568113,626114,128101,00482,97671,43069,95269,65870,22768,94868,09065,69868,56469,47869,94369,59168,61467,61765,13063,30962,95462,06861,03055,96253,77252,37850,65649,45647,87652,94350,65753,25400055,571
   Common Stock
75
0
0
0
75
75
74
74
70
70
70
70
70
70
70
70
71
71
71
71
71
71
71
71
71
71
71
71
71
71
71
71
71
71
72
112
113
114
115
116
234
235
236
236
237
239
239
239
240
242
2422402392392392372362362352341161151141131127271717171717171717171717171717171717170707070707070707474757500075
   Retained Earnings 
31,296
0
0
0
28,810
26,176
28,424
25,520
27,069
28,207
29,869
31,205
33,422
38,437
39,421
40,440
41,018
42,476
44,734
45,338
45,994
45,910
45,143
43,947
40,910
42,391
42,968
43,958
43,135
43,263
44,497
55,818
73,644
86,174
84,461
161,086
212,090
215,475
247,269
284,651
321,849
338,816
372,297
403,473
440,639
426,679
440,445
440,490
464,538
466,556
466,556464,538440,490440,445426,679440,639403,473372,297338,816321,849284,651247,269215,475212,090161,08684,46186,17473,64455,81844,49743,26343,13543,95842,96842,39140,91043,94745,14345,91045,99445,33844,73442,47641,01840,44039,42138,43733,42231,20529,86928,20727,06925,52028,42426,17628,81000031,296
   Capital Surplus 
0
0
0
0
0
0
24,445
22,282
22,317
22,379
22,439
22,497
22,470
22,523
22,577
22,444
22,220
22,583
22,812
23,205
23,526
23,962
24,264
24,546
24,717
25,628
25,909
26,198
26,452
26,618
26,862
27,087
27,289
27,883
29,093
147,370
0
154,619
155,840
156,997
166,526
165,814
167,009
168,253
0
0
0
0
0
0
000000168,253167,009165,814166,526156,997155,840154,6190147,37029,09327,88327,28927,08726,86226,61826,45226,19825,90925,62824,71724,54624,26423,96223,52623,20522,81222,58322,22022,44422,57722,52322,47022,49722,43922,37922,31722,28224,445000000
   Treasury Stock000000-9,7620000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
25,552
25,713
25,879
23,857
24,045
24,240
24,430
24,616
22,470
24,940
25,202
25,278
25,263
25,851
26,355
27,053
27,411
28,220
29,053
29,759
30,314
31,671
32,399
33,130
33,847
34,428
35,084
35,931
36,556
37,497
39,049
-112
150,420
154,619
155,840
156,997
166,526
165,814
167,009
158,491
159,272
155,579
144,036
143,335
140,494
144,095
144,095140,494143,335144,036155,579159,272158,491167,009165,814166,526156,997155,840154,619150,420-11239,04937,49736,55635,93135,08434,42833,84733,13032,39931,67130,31429,75929,05328,22027,41127,05326,35525,85125,26325,27825,20224,94022,47024,61624,43024,24024,04523,85725,87925,71325,5520000



5.4. Balance Sheets

Currency in USD. All numbers in thousands.




5.5. Cash Flows

Currency in USD. All numbers in thousands.