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

American Public Education Inc
Buy, Hold or Sell?

Let's analyze American Public Education Inc together

I guess you are interested in American Public Education Inc. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of American Public Education Inc. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

Get notifications about American Public Education Inc

I send you an email if I find something interesting about American Public Education Inc.

1. Quick Overview

1.1. Quick analysis of American Public Education Inc (30 sec.)










1.2. What can you expect buying and holding a share of American Public Education Inc? (30 sec.)

How much money do you get?

How much money do you get?
$0.34
When do you have the money?
1 year
How often do you get paid?
22.5%

What is your share worth?

Current worth
$15.92
Expected worth in 1 year
$16.00
How sure are you?
72.5%

+ What do you gain per year?

Total Gains per Share
$0.43
Return On Investment
2.1%

For what price can you sell your share?

Current Price per Share
$20.96
Expected price per share
$19.91 - $
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of American Public Education Inc (5 min.)




Live pricePrice per Share (EOD)
$20.96
Intrinsic Value Per Share
$2.63 - $71.04
Total Value Per Share
$18.55 - $86.96

2.2. Growth of American Public Education Inc (5 min.)




Is American Public Education Inc growing?

Current yearPrevious yearGrowGrow %
How rich?$290.4m$314.7m-$24.8m-8.6%

How much money is American Public Education Inc making?

Current yearPrevious yearGrowGrow %
Making money$4m-$16.7m$20.7m513.4%
Net Profit Margin2.6%-11.3%--

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

2.3. Financial Health of American Public Education Inc (5 min.)




2.4. Comparing to competitors in the Education & Training Services industry (5 min.)




  Industry Rankings (Education & Training Services)  


Richest
#33 / 119

Most Revenue
#34 / 119

Most Profit
#49 / 119
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 Public Education Inc?

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

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

Speculation

The Price per Share of American Public Education Inc is $20.96. 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 Public Education Inc.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in American Public Education Inc, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is $15.92. Based on the TTM, the Book Value Change Per Share is $0.02 per quarter. Based on the YOY, the Book Value Change Per Share is $-0.21 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 $0.09 per quarter.
Based on historical numbers we can estimate the returns while holding a share of American Public Education Inc.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps0.120.6%0.231.1%-0.96-4.6%-0.32-1.5%0.010.0%
Usd Book Value Change Per Share-0.38-1.8%0.020.1%-0.21-1.0%-0.05-0.3%0.080.4%
Usd Dividend Per Share0.080.4%0.090.4%0.080.4%0.040.2%0.020.1%
Usd Total Gains Per Share-0.30-1.4%0.110.5%-0.13-0.6%-0.02-0.1%0.100.5%
Usd Price Per Share14.75-14.05-6.86-19.08-23.26-
Price to Earnings Ratio29.75-91.19--4.87-16.63-25.18-
Price-to-Total Gains Ratio-49.25-97.21-42.55-77.21-115.64-
Price to Book Ratio0.93-0.87-0.39-1.05-1.41-
Price-to-Total Gains Ratio-49.25-97.21-42.55-77.21-115.64-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share20.96
Number of shares47
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.090.04
Usd Book Value Change Per Share0.02-0.05
Usd Total Gains Per Share0.11-0.02
Gains per Quarter (47 shares)5.06-0.75
Gains per Year (47 shares)20.25-3.01
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1164107-10-13
23283014-20-16
348125021-30-19
464177028-40-22
581219035-50-25
6972511042-60-28
71132913049-70-31
81293315056-80-34
91453717063-90-37
101614119070-100-40

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%6.06.00.050.0%13.07.00.065.0%32.08.00.080.0%67.08.00.089.3%
Book Value Change Per Share2.02.00.050.0%5.07.00.041.7%10.010.00.050.0%26.014.00.065.0%56.016.03.074.7%
Dividend per Share4.00.00.0100.0%9.00.03.075.0%9.00.011.045.0%9.00.031.022.5%10.00.065.013.3%
Total Gains per Share3.01.00.075.0%8.04.00.066.7%13.07.00.065.0%29.011.00.072.5%59.013.03.078.7%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of American Public Education Inc compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share---0.3830.022-1844%-0.208-46%-0.053-86%0.080-576%
Book Value Per Share--15.91616.204-2%17.052-7%17.996-12%16.742-5%
Current Ratio--2.6452.807-6%2.489+6%3.445-23%3.755-30%
Debt To Asset Ratio--0.4900.484+1%0.465+5%0.366+34%0.270+81%
Debt To Equity Ratio--0.9610.938+3%0.874+10%0.660+46%0.436+120%
Dividend Per Share--0.0840.086-2%0.081+4%0.037+125%0.019+350%
Enterprise Value--152222250.000126483047.000+20%-31733850.000+121%304335923.000-50%445961290.050-66%
Eps--0.1240.225-45%-0.963+877%-0.317+355%0.010+1111%
Ev To Ebitda Ratio--4.1323.180+30%-2.280+155%8.105-49%9.518-57%
Ev To Sales Ratio--0.2490.206+21%-0.054+122%0.869-71%1.396-82%
Free Cash Flow Per Share--0.4250.309+38%0.165+158%0.340+25%0.409+4%
Free Cash Flow To Equity Per Share--0.3320.099+235%-0.385+216%0.787-58%0.524-37%
Gross Profit Margin---13.792-41.739+203%6.881-300%-4.850-65%-4.058-71%
Intrinsic Value_10Y_max--71.043--------
Intrinsic Value_10Y_min--2.632--------
Intrinsic Value_1Y_max--2.434--------
Intrinsic Value_1Y_min--1.325--------
Intrinsic Value_3Y_max--10.884--------
Intrinsic Value_3Y_min--3.085--------
Intrinsic Value_5Y_max--23.639--------
Intrinsic Value_5Y_min--3.850--------
Market Cap371245616.000+28%269143250.000251182547.000+7%127407400.000+111%346684873.000-22%416449865.050-35%
Net Profit Margin--0.0150.026-44%-0.113+864%-0.030+306%0.022-34%
Operating Margin--0.0270.056-52%0.020+37%0.103-74%0.122-78%
Operating Ratio--0.9730.944+3%0.997-2%0.950+2%0.911+7%
Pb Ratio1.317+30%0.9270.867+7%0.395+135%1.048-12%1.413-34%
Pe Ratio42.270+30%29.74691.186-67%-4.871+116%16.634+79%25.185+18%
Price Per Share20.960+30%14.75014.045+5%6.858+115%19.079-23%23.265-37%
Price To Free Cash Flow Ratio12.317+30%8.6684.498+93%0.912+850%-5.428+163%7.483+16%
Price To Total Gains Ratio-69.989-42%-49.25397.210-151%42.551-216%77.213-164%115.637-143%
Quick Ratio--2.2922.394-4%1.952+17%3.126-27%3.492-34%
Return On Assets--0.0040.007-45%-0.029+840%-0.008+295%0.005-26%
Return On Equity--0.0080.014-44%-0.057+829%-0.020+352%0.002+415%
Total Gains Per Share---0.2990.108-378%-0.127-57%-0.016-95%0.099-402%
Usd Book Value--290418000.000289890500.000+0%314727500.000-8%328874400.000-12%301597975.000-4%
Usd Book Value Change Per Share---0.3830.022-1844%-0.208-46%-0.053-86%0.080-576%
Usd Book Value Per Share--15.91616.204-2%17.052-7%17.996-12%16.742-5%
Usd Dividend Per Share--0.0840.086-2%0.081+4%0.037+125%0.019+350%
Usd Enterprise Value--152222250.000126483047.000+20%-31733850.000+121%304335923.000-50%445961290.050-66%
Usd Eps--0.1240.225-45%-0.963+877%-0.317+355%0.010+1111%
Usd Free Cash Flow--7763000.0005503000.000+41%2659500.000+192%6082050.000+28%7284400.000+7%
Usd Free Cash Flow Per Share--0.4250.309+38%0.165+158%0.340+25%0.409+4%
Usd Free Cash Flow To Equity Per Share--0.3320.099+235%-0.385+216%0.787-58%0.524-37%
Usd Market Cap371245616.000+28%269143250.000251182547.000+7%127407400.000+111%346684873.000-22%416449865.050-35%
Usd Price Per Share20.960+30%14.75014.045+5%6.858+115%19.079-23%23.265-37%
Usd Profit--2262000.0004040750.000-44%-16705500.000+839%-5840800.000+358%65100.000+3375%
Usd Revenue--153122000.000153313250.0000%150044750.000+2%124114550.000+23%100586525.000+52%
Usd Total Gains Per Share---0.2990.108-378%-0.127-57%-0.016-95%0.099-402%
 EOD+3 -5MRQTTM+15 -25YOY+25 -155Y+14 -2610Y+12 -28

3.3 Fundamental Score

Let's check the fundamental score of American Public Education Inc based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1542.270
Price to Book Ratio (EOD)Between0-11.317
Net Profit Margin (MRQ)Greater than00.015
Operating Margin (MRQ)Greater than00.027
Quick Ratio (MRQ)Greater than12.292
Current Ratio (MRQ)Greater than12.645
Debt to Asset Ratio (MRQ)Less than10.490
Debt to Equity Ratio (MRQ)Less than10.961
Return on Equity (MRQ)Greater than0.150.008
Return on Assets (MRQ)Greater than0.050.004
Total6/10 (60.0%)

3.4 Technical Score

Let's check the technical score of American Public Education Inc based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5075.529
Ma 20Greater thanMa 5019.823
Ma 50Greater thanMa 10016.737
Ma 100Greater thanMa 20016.365
OpenGreater thanClose21.210
Total5/5 (100.0%)

4. In-depth Analysis

4.1 About American Public Education Inc

American Public Education, Inc., together with its subsidiaries, provides online and campus-based postsecondary education and career learning in the United States. It operates through three segments: American Public University System, Rasmussen University, and Hondros College of Nursing. The company offers 184 degree programs and 134 certificate programs in various fields of study, including nursing, national security, military studies, intelligence, homeland security, business, health science, information technology, justice studies, education, and liberal arts; and career learning opportunities in leadership, finance, human resources, and other fields of study critical to the federal government workforce. It also provides nursing-and health sciences-focused postsecondary education, pre-licensure nursing programs, diploma in practical nursing, and an associate degree in nursing. The company was incorporated in 1991 and is headquartered in Charles Town, West Virginia.

Fundamental data was last updated by Penke on 2024-12-05 12:33:07.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a 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 less efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is able to pay all its short-term debts.
The company is very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is 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 cheap.
Based on the earnings, the company is expensive.
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 American Public Education Inc earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare American Public Education Inc to the Education & Training Services industry mean.
  • A Net Profit Margin of 1.5% means that $0.01 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of American Public Education Inc:

  • The MRQ is 1.5%. The company is making a profit. +1
  • The TTM is 2.6%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ1.5%TTM2.6%-1.2%
TTM2.6%YOY-11.3%+13.9%
TTM2.6%5Y-3.0%+5.7%
5Y-3.0%10Y2.2%-5.3%
Compared to industry (Education & Training Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5%4.2%-2.7%
TTM2.6%4.2%-1.6%
YOY-11.3%3.6%-14.9%
5Y-3.0%-1.7%-1.3%
10Y2.2%1.7%+0.5%
4.3.1.2. Return on Assets

Shows how efficient American Public Education Inc is using its assets to generate profit.

  • Above 5% is considered healthy but always compare American Public Education Inc to the Education & Training Services industry mean.
  • 0.4% Return on Assets means that American Public Education Inc generated $0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of American Public Education Inc:

  • The MRQ is 0.4%. 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+/- 
MRQ0.4%TTM0.7%-0.3%
TTM0.7%YOY-2.9%+3.7%
TTM0.7%5Y-0.8%+1.5%
5Y-0.8%10Y0.5%-1.3%
Compared to industry (Education & Training Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4%0.9%-0.5%
TTM0.7%0.7%+0.0%
YOY-2.9%0.7%-3.6%
5Y-0.8%-0.2%-0.6%
10Y0.5%0.7%-0.2%
4.3.1.3. Return on Equity

Shows how efficient American Public Education Inc is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare American Public Education Inc to the Education & Training Services industry mean.
  • 0.8% Return on Equity means American Public Education Inc generated $0.01 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of American Public Education Inc:

  • The MRQ is 0.8%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.4%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.8%TTM1.4%-0.6%
TTM1.4%YOY-5.7%+7.1%
TTM1.4%5Y-2.0%+3.4%
5Y-2.0%10Y0.2%-2.1%
Compared to industry (Education & Training Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8%2.0%-1.2%
TTM1.4%1.4%0.0%
YOY-5.7%1.0%-6.7%
5Y-2.0%-0.1%-1.9%
10Y0.2%1.4%-1.2%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of American Public Education Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient American Public Education Inc is operating .

  • Measures how much profit American Public Education Inc makes for each $1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare American Public Education Inc to the Education & Training Services industry mean.
  • An Operating Margin of 2.7% means the company generated $0.03  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of American Public Education Inc:

  • The MRQ is 2.7%. The company is operating less efficient.
  • The TTM is 5.6%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ2.7%TTM5.6%-2.9%
TTM5.6%YOY2.0%+3.6%
TTM5.6%5Y10.3%-4.7%
5Y10.3%10Y12.2%-2.0%
Compared to industry (Education & Training Services)
PeriodCompanyIndustry (mean)+/- 
MRQ2.7%5.5%-2.8%
TTM5.6%5.6%+0.0%
YOY2.0%4.8%-2.8%
5Y10.3%3.7%+6.6%
10Y12.2%6.8%+5.4%
4.3.2.2. Operating Ratio

Measures how efficient American Public Education Inc is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Education & Training Services industry mean).
  • An Operation Ratio of 0.97 means that the operating costs are $0.97 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of American Public Education Inc:

  • The MRQ is 0.973. The company is less efficient in keeping operating costs low.
  • The TTM is 0.944. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.973TTM0.944+0.029
TTM0.944YOY0.997-0.053
TTM0.9445Y0.950-0.006
5Y0.95010Y0.911+0.039
Compared to industry (Education & Training Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9731.097-0.124
TTM0.9441.113-0.169
YOY0.9971.132-0.135
5Y0.9501.143-0.193
10Y0.9111.081-0.170
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of American Public Education Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if American Public Education Inc is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Education & Training Services industry mean).
  • A Current Ratio of 2.65 means the company has $2.65 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of American Public Education Inc:

  • The MRQ is 2.645. The company is able to pay all its short-term debts. +1
  • The TTM is 2.807. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ2.645TTM2.807-0.162
TTM2.807YOY2.489+0.318
TTM2.8075Y3.445-0.638
5Y3.44510Y3.755-0.311
Compared to industry (Education & Training Services)
PeriodCompanyIndustry (mean)+/- 
MRQ2.6451.123+1.522
TTM2.8071.177+1.630
YOY2.4891.311+1.178
5Y3.4451.550+1.895
10Y3.7551.445+2.310
4.4.3.2. Quick Ratio

Measures if American Public Education Inc is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare American Public Education Inc to the Education & Training Services industry mean.
  • A Quick Ratio of 2.29 means the company can pay off $2.29 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of American Public Education Inc:

  • The MRQ is 2.292. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 2.394. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ2.292TTM2.394-0.102
TTM2.394YOY1.952+0.442
TTM2.3945Y3.126-0.732
5Y3.12610Y3.492-0.366
Compared to industry (Education & Training Services)
PeriodCompanyIndustry (mean)+/- 
MRQ2.2920.834+1.458
TTM2.3940.815+1.579
YOY1.9521.206+0.746
5Y3.1261.254+1.872
10Y3.4921.323+2.169
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of American Public Education Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of American Public Education Inc assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare American Public Education Inc to Education & Training Services industry mean.
  • A Debt to Asset Ratio of 0.49 means that American Public Education Inc assets are financed with 49.0% credit (debt) and the remaining percentage (100% - 49.0%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of American Public Education Inc:

  • The MRQ is 0.490. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.484. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.490TTM0.484+0.006
TTM0.484YOY0.465+0.019
TTM0.4845Y0.366+0.117
5Y0.36610Y0.270+0.096
Compared to industry (Education & Training Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4900.472+0.018
TTM0.4840.476+0.008
YOY0.4650.487-0.022
5Y0.3660.503-0.137
10Y0.2700.464-0.194
4.5.4.2. Debt to Equity Ratio

Measures if American Public Education Inc is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare American Public Education Inc to the Education & Training Services industry mean.
  • A Debt to Equity ratio of 96.1% means that company has $0.96 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of American Public Education Inc:

  • The MRQ is 0.961. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.938. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.961TTM0.938+0.024
TTM0.938YOY0.874+0.063
TTM0.9385Y0.660+0.277
5Y0.66010Y0.436+0.224
Compared to industry (Education & Training Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9610.906+0.055
TTM0.9380.909+0.029
YOY0.8740.947-0.073
5Y0.6600.957-0.297
10Y0.4360.945-0.509
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 Public Education Inc generates.

  • Above 15 is considered overpriced but always compare American Public Education Inc to the Education & Training Services industry mean.
  • A PE ratio of 29.75 means the investor is paying $29.75 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of American Public Education Inc:

  • The EOD is 42.270. Based on the earnings, the company is overpriced. -1
  • The MRQ is 29.746. Based on the earnings, the company is overpriced. -1
  • The TTM is 91.186. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD42.270MRQ29.746+12.524
MRQ29.746TTM91.186-61.440
TTM91.186YOY-4.871+96.057
TTM91.1865Y16.634+74.552
5Y16.63410Y25.185-8.551
Compared to industry (Education & Training Services)
PeriodCompanyIndustry (mean)+/- 
EOD42.2703.337+38.933
MRQ29.7464.507+25.239
TTM91.1864.404+86.782
YOY-4.8714.124-8.995
5Y16.6348.555+8.079
10Y25.1859.899+15.286
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 Public Education Inc:

  • The EOD is 12.317. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 8.668. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 4.498. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD12.317MRQ8.668+3.649
MRQ8.668TTM4.498+4.169
TTM4.498YOY0.912+3.586
TTM4.4985Y-5.428+9.926
5Y-5.42810Y7.483-12.911
Compared to industry (Education & Training Services)
PeriodCompanyIndustry (mean)+/- 
EOD12.3173.724+8.593
MRQ8.6684.028+4.640
TTM4.4983.510+0.988
YOY0.9123.316-2.404
5Y-5.4280.246-5.674
10Y7.4831.887+5.596
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 Public Education Inc is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Education & Training Services industry mean).
  • A PB ratio of 0.93 means the investor is paying $0.93 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of American Public Education Inc:

  • The EOD is 1.317. Based on the equity, the company is underpriced. +1
  • The MRQ is 0.927. Based on the equity, the company is cheap. +2
  • The TTM is 0.867. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD1.317MRQ0.927+0.390
MRQ0.927TTM0.867+0.060
TTM0.867YOY0.395+0.472
TTM0.8675Y1.048-0.181
5Y1.04810Y1.413-0.365
Compared to industry (Education & Training Services)
PeriodCompanyIndustry (mean)+/- 
EOD1.3171.025+0.292
MRQ0.9270.998-0.071
TTM0.8671.003-0.136
YOY0.3951.138-0.743
5Y1.0481.585-0.537
10Y1.4131.741-0.328
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 Public Education Inc.

4.8.1. Institutions holding American Public Education Inc

Institutions are holding 93.84% of the shares of American Public Education Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30325 Capital LLC12.816714.1769227010898682476.8983
2024-06-30BlackRock Inc8.2580.0006146265771401195.3736
2024-09-30Redwood Capital Management, LLC7.11932.83281260979-141103-10.0638
2024-09-30Prescott Group Capital Management LLC7.08462.6879125483011509010.0979
2024-09-30Vanguard Group Inc6.05340.00031072181851008.6214
2024-09-30Renaissance Technologies Corp5.46590.0215968122-35889-3.5746
2024-06-30Bank of America Corp5.44010.001596354836480.38
2024-09-30Ameriprise Financial Inc4.1030.0028726717-246765-25.3487
2024-09-30Dimensional Fund Advisors, Inc.3.88330.00256878099559616.1422
2024-09-30Goldman Sachs Group Inc2.95820.0012523951278125.6057
2024-09-30American Century Companies Inc2.65480.00447022411858033.7216
2024-09-30Geode Capital Management, LLC2.28190.000540416825730.6407
2024-09-30AQR Capital Management LLC1.97390.00713496153496150
2024-09-30Systematic Financial Management LP1.9550.1301346275-538-0.1551
2024-09-30State Street Corp1.55760.00022758895898427.1935
2024-09-30Foundry Partners, LLC1.51060.1954267550-15211-5.3795
2024-09-30Bridgeway Capital Management, LLC1.15910.0655205292-14012-6.3893
2024-09-30Hillsdale Investment Management Inc.1.12560.2265199368-22800-10.2625
2024-09-30Arrowstreet Capital Limited Partnership1.11750.00251979243778223.5928
2024-09-30Northern Trust Corp0.79660.000314108785072151.8736
Total 79.315120.360114048294+2204369+15.7%

4.9.2. Funds holding American Public Education Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31Vanguard Total Stock Mkt Idx Inv3.28360.000558160100
2024-09-30Columbia Small Cap Value I2.46980.419437458-177471-28.8604
2024-10-31Columbia Small Cap Value I A2.46980.444743745800
2024-11-27iShares Russell 2000 ETF2.46360.0111436347-910-0.2081
2024-11-28Avantis US Small Cap Value ETF2.38660.05434227147250.1718
2024-09-30Foundry Partners Micro Cap Value2.23210.9595395350-32575-7.6123
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr1.58270.0039280334-6402-2.2327
2024-09-30Fidelity Small Cap Index0.90830.0086160872-85-0.0528
2024-11-27iShares Russell 2000 Value ETF0.79340.02071405221820.1297
2024-10-31Columbia VP Small Cap Value 10.77010.4431136405-2809-2.0178
2024-09-30DFA US Targeted Value I0.73720.01413057600
2024-09-30Fidelity Extended Market Index0.58440.0037103507-3244-3.0388
2024-11-28Dimensional US Targeted Value ETF0.54660.01729680800
2024-11-27EA Bridgeway Omni Small-Cap Value ETF0.49940.114488449960.1087
2024-10-31BlackRock Advantage Small Cap Core Instl0.42450.02837518700
2024-09-30DFA US Micro Cap I0.42130.01447462100
2024-10-31Vanguard Russell 2000 ETF0.40440.008971629-442-0.6133
2024-10-31State St Russell Sm Cap® Indx SL Cl I0.3760.01056660000
2024-09-30Bridgeway Omni Small-Cap Value0.3450.0716110000
2024-09-30Bridgeway Omni Small-Cap Value N0.3450.0716110000
Total 24.04382.71884258638-222935-5.2%

5.3. Insider Transactions

Insiders are holding 3.858% of the shares of American Public Education Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-08-30Michael David BranerBUY1787216.77
2024-08-26Michael David BranerBUY1439315.69
2024-08-22Michael David BranerBUY2653914.71
2024-08-20Michael David BranerBUY5917914.05
2024-08-14Michael David BranerBUY6430413.81
2024-05-22Craig S MacgibbonSELL651917.35
2024-05-20Craig S MacgibbonSELL150018.4
2024-02-29Daniel S PiankoSELL255410.49
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 Assets569,588
Total Liabilities279,170
Total Stockholder Equity290,418
 As reported
Total Liabilities 279,170
Total Stockholder Equity+ 290,418
Total Assets = 569,588

Assets

Total Assets569,588
Total Current Assets236,501
Long-term Assets333,087
Total Current Assets
Cash And Cash Equivalents 162,249
Net Receivables 42,648
Inventory 5,360
Other Current Assets 26,244
Total Current Assets  (as reported)236,501
Total Current Assets  (calculated)236,501
+/-0
Long-term Assets
Property Plant Equipment 190,292
Goodwill 59,593
Intangible Assets 28,234
Long-term Assets Other 4,424
Long-term Assets  (as reported)333,087
Long-term Assets  (calculated)282,543
+/- 50,544

Liabilities & Shareholders' Equity

Total Current Liabilities89,408
Long-term Liabilities189,762
Total Stockholder Equity290,418
Total Current Liabilities
Short-term Debt 27,076
Accounts payable 10,460
Other Current Liabilities 24,553
Total Current Liabilities  (as reported)89,408
Total Current Liabilities  (calculated)62,089
+/- 27,319
Long-term Liabilities
Long term Debt 93,092
Capital Lease Obligations Min Short Term Debt83,132
Long-term Liabilities  (as reported)189,762
Long-term Liabilities  (calculated)176,224
+/- 13,538
Total Stockholder Equity
Common Stock177
Accumulated Other Comprehensive Income 190
Other Stockholders Equity 303,670
Total Stockholder Equity (as reported)290,418
Total Stockholder Equity (calculated)304,037
+/- 13,619
Other
Capital Stock39,868
Cash and Short Term Investments 162,249
Common Stock Shares Outstanding 18,247
Current Deferred Revenue27,319
Liabilities and Stockholders Equity 569,588
Net Debt 41,051
Net Invested Capital 343,819
Net Working Capital 147,093
Property Plant and Equipment Gross 190,292
Short Long Term Debt Total 203,300



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-31
> Total Assets 
0
0
0
22,444
0
0
0
28,750
41,670
33,993
39,219
48,980
54,696
61,247
71,036
78,813
85,635
91,357
105,105
115,753
127,715
134,659
139,827
141,839
158,410
158,546
178,712
198,891
208,814
210,984
229,125
237,603
246,740
250,425
266,737
271,655
282,257
272,739
292,511
297,904
300,507
291,442
311,489
303,896
314,398
315,412
313,324
320,712
320,317
324,895
329,901
339,038
346,231
351,738
358,025
370,958
377,747
376,084
361,106
354,897
345,259
361,701
370,199
371,018
463,199
468,916
723,187
725,608
771,410
662,068
660,827
615,056
618,522
558,807
555,271
557,386
558,980
560,703
569,588
569,588560,703558,980557,386555,271558,807618,522615,056660,827662,068771,410725,608723,187468,916463,199371,018370,199361,701345,259354,897361,106376,084377,747370,958358,025351,738346,231339,038329,901324,895320,317320,712313,324315,412314,398303,896311,489291,442300,507297,904292,511272,739282,257271,655266,737250,425246,740237,603229,125210,984208,814198,891178,712158,546158,410141,839139,827134,659127,715115,753105,10591,35785,63578,81371,03661,24754,69648,98039,21933,99341,67028,75000022,444000
   > Total Current Assets 
0
0
0
11,734
0
0
0
18,993
31,661
23,451
26,726
34,841
38,526
43,934
52,915
58,004
64,212
68,327
79,649
88,382
97,916
101,517
102,640
98,003
112,627
111,654
127,236
138,722
144,608
137,402
135,888
141,074
143,316
145,273
160,817
116,585
125,843
112,999
130,266
136,218
136,488
123,531
141,528
131,111
141,162
143,117
155,137
163,719
165,634
173,690
180,056
191,133
201,501
210,364
219,731
232,570
238,444
239,951
230,010
222,909
215,505
234,987
247,632
251,810
343,556
350,467
189,908
202,637
224,900
230,736
228,673
186,091
195,857
188,976
203,125
217,382
223,757
223,495
236,501
236,501223,495223,757217,382203,125188,976195,857186,091228,673230,736224,900202,637189,908350,467343,556251,810247,632234,987215,505222,909230,010239,951238,444232,570219,731210,364201,501191,133180,056173,690165,634163,719155,137143,117141,162131,111141,528123,531136,488136,218130,266112,999125,843116,585160,817145,273143,316141,074135,888137,402144,608138,722127,236111,654112,62798,003102,640101,51797,91688,38279,64968,32764,21258,00452,91543,93438,52634,84126,72623,45131,66118,99300011,734000
       Cash And Cash Equivalents 
0
0
0
5,511
0
0
0
11,678
15,846
18,154
20,261
26,951
31,752
34,884
41,350
47,714
52,968
57,115
63,788
74,866
85,534
86,163
86,596
81,352
96,530
94,503
107,306
119,006
125,826
116,713
101,561
114,901
120,550
128,116
143,780
94,820
99,680
89,801
108,639
115,634
112,337
103,724
113,829
105,734
119,985
124,092
137,691
146,351
147,804
157,128
166,259
179,205
186,168
193,597
197,596
212,131
215,928
220,833
210,103
202,740
196,839
216,038
228,009
227,686
320,816
316,953
114,887
122,627
144,543
157,719
158,800
102,558
108,961
112,803
127,859
116,660
153,197
156,191
162,249
162,249156,191153,197116,660127,859112,803108,961102,558158,800157,719144,543122,627114,887316,953320,816227,686228,009216,038196,839202,740210,103220,833215,928212,131197,596193,597186,168179,205166,259157,128147,804146,351137,691124,092119,985105,734113,829103,724112,337115,634108,63989,80199,68094,820143,780128,116120,550114,901101,561116,713125,826119,006107,30694,50396,53081,35286,59686,16385,53474,86663,78857,11552,96847,71441,35034,88431,75226,95120,26118,15415,84611,6780005,511000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
10,500
10,495
10,490
9,668
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000009,66810,49010,49510,50000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
0
0
0
5,420
0
0
0
6,127
14,343
3,948
4,953
5,985
4,467
6,802
8,944
7,494
8,018
7,904
12,233
9,527
7,769
10,730
10,569
11,049
9,890
10,605
12,276
11,102
9,093
10,541
23,227
15,381
12,597
8,023
8,895
12,735
13,346
9,314
6,624
8,159
11,188
6,368
10,133
7,917
9,541
9,278
7,060
6,949
10,433
9,321
7,146
7,136
7,924
10,455
16,471
14,957
15,824
11,175
13,591
13,082
9,177
9,523
12,060
17,652
13,442
24,048
35,269
41,329
38,430
31,585
31,689
45,224
42,262
34,157
33,219
51,447
44,889
42,909
42,648
42,64842,90944,88951,44733,21934,15742,26245,22431,68931,58538,43041,32935,26924,04813,44217,65212,0609,5239,17713,08213,59111,17515,82414,95716,47110,4557,9247,1367,1469,32110,4336,9497,0609,2789,5417,91710,1336,36811,1888,1596,6249,31413,34612,7358,8958,02312,59715,38123,22710,5419,09311,10212,27610,6059,89011,04910,56910,7307,7699,52712,2337,9048,0187,4948,9446,8024,4675,9854,9533,94814,3436,1270005,420000
       Other Current Assets 
0
0
0
96
0
0
0
33
1,472
1,349
1,512
1,905
2,307
2,248
2,621
2,796
3,226
3,308
3,628
3,989
4,613
4,624
5,475
5,602
6,207
6,546
7,654
8,614
9,689
10,148
11,100
10,792
5,056
9,134
8,142
9,030
12,817
13,884
15,003
12,425
12,963
13,439
17,566
17,460
11,636
9,747
10,386
10,419
7,397
7,241
6,651
4,792
7,409
6,312
5,664
5,482
6,692
7,943
6,316
7,087
9,489
9,426
7,563
6,472
9,298
9,466
39,752
38,681
41,927
41,432
15,646
38,309
22,623
19,114
18,925
49,275
25,671
24,395
26,244
26,24424,39525,67149,27518,92519,11422,62338,30915,64641,43241,92738,68139,7529,4669,2986,4727,5639,4269,4897,0876,3167,9436,6925,4825,6646,3127,4094,7926,6517,2417,39710,41910,3869,74711,63617,46017,56613,43912,96312,42515,00313,88412,8179,0308,1429,1345,05610,79211,10010,1489,6898,6147,6546,5466,2075,6025,4754,6244,6133,9893,6283,3083,2262,7962,6212,2482,3071,9051,5121,3491,4723300096000
   > Long-term Assets 
0
0
0
10,710
0
0
0
9,757
10,009
10,542
12,493
14,139
16,170
17,313
18,121
20,809
21,423
23,030
25,456
27,371
29,799
33,142
37,187
43,836
45,783
46,892
51,476
60,169
64,206
73,582
93,237
96,529
103,424
105,152
105,920
155,070
156,414
159,740
162,245
161,686
164,019
167,911
169,961
172,785
173,236
172,295
158,187
156,993
154,683
151,205
149,845
147,905
144,730
141,374
138,294
138,388
139,303
136,133
131,096
131,988
129,754
126,714
122,567
119,208
119,643
118,449
533,279
522,971
546,510
431,332
432,154
428,965
422,665
369,831
352,146
340,004
335,223
337,208
333,087
333,087337,208335,223340,004352,146369,831422,665428,965432,154431,332546,510522,971533,279118,449119,643119,208122,567126,714129,754131,988131,096136,133139,303138,388138,294141,374144,730147,905149,845151,205154,683156,993158,187172,295173,236172,785169,961167,911164,019161,686162,245159,740156,414155,070105,920105,152103,42496,52993,23773,58264,20660,16951,47646,89245,78343,83637,18733,14229,79927,37125,45623,03021,42320,80918,12117,31316,17014,13912,49310,54210,0099,75700010,710000
       Property Plant Equipment 
0
0
0
9,532
0
0
0
9,363
9,583
9,810
10,845
13,364
14,659
16,065
16,868
19,622
20,117
21,434
23,834
25,294
28,385
31,620
35,473
42,415
44,203
45,197
50,106
58,759
62,770
72,589
79,479
82,840
85,607
87,344
88,097
90,733
91,827
94,049
96,188
102,424
104,278
108,240
109,858
109,281
108,005
107,490
99,155
97,687
95,728
93,685
92,169
92,374
90,247
87,460
84,849
86,881
95,404
92,447
88,982
90,153
87,423
84,562
80,307
77,177
77,009
74,998
186,451
180,360
204,536
210,226
209,642
209,762
208,333
204,747
200,092
187,526
187,407
192,186
190,292
190,292192,186187,407187,526200,092204,747208,333209,762209,642210,226204,536180,360186,45174,99877,00977,17780,30784,56287,42390,15388,98292,44795,40486,88184,84987,46090,24792,37492,16993,68595,72897,68799,155107,490108,005109,281109,858108,240104,278102,42496,18894,04991,82790,73388,09787,34485,60782,84079,47972,58962,77058,75950,10645,19744,20342,41535,47331,62028,38525,29423,83421,43420,11719,62216,86816,06514,65913,36410,8459,8109,5839,3630009,532000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
38,148
38,148
38,148
38,634
38,634
38,634
38,634
38,634
38,634
38,634
38,634
38,634
38,634
33,899
33,899
33,899
33,899
33,899
33,899
33,899
33,899
28,044
28,044
26,563
26,563
26,563
26,563
26,563
26,563
26,563
26,563
243,766
243,486
243,993
112,593
112,593
112,593
112,593
59,593
59,593
59,593
59,593
59,593
59,593
59,59359,59359,59359,59359,59359,593112,593112,593112,593112,593243,993243,486243,76626,56326,56326,56326,56326,56326,56326,56326,56328,04428,04433,89933,89933,89933,89933,89933,89933,89933,89938,63438,63438,63438,63438,63438,63438,63438,63438,63438,63438,14838,14838,14800000000000000000000000000000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
12,750
12,664
16,616
16,618
16,557
16,597
17,054
18,606
18,590
12,051
12,013
12,302
12,306
15,915
17,465
17,536
14,561
14,611
14,651
14,672
14,716
12,481
12,280
12,309
11,998
11,966
10,479
10,485
10,502
10,502
10,501
10,502
10,500
10,495
10,490
9,668
9,668
0
82,094
64,641
60,687
0
0
0
0
0
0
0
0
0000000060,68764,64182,09409,6689,66810,49010,49510,50010,50210,50110,50210,50210,48510,47911,96611,99812,30912,28012,48114,71614,67214,65114,61114,56117,53617,46515,91512,30612,30212,01312,05118,59018,60617,05416,59716,55716,61816,61612,66412,750000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
46,097
38,148
38,148
38,634
45,442
38,634
38,634
38,634
44,548
38,634
38,634
-4,735
-4,735
-4,735
33,899
33,899
4,606
33,899
33,899
33,899
3,721
0
0
0
4,043
4,043
0
0
3,721
0
0
88,936
85,082
82,094
64,641
60,687
54,734
50,790
35,845
32,796
31,539
30,282
29,025
28,234
28,23429,02530,28231,53932,79635,84550,79054,73460,68764,64182,09485,08288,936003,721004,0434,0430003,72133,89933,89933,8994,60633,89933,899-4,735-4,735-4,73538,63438,63444,54838,63438,63438,63445,44238,63438,14838,14846,09700000000000000000000000000000000000
       Other Assets 
0
0
0
0
0
0
0
394
0
732
1,648
775
1,511
1,248
1,253
1,187
1,306
1,596
1,622
2,077
1,414
1,522
1,714
1,421
1,580
1,695
1,370
1,410
1,436
993
13,758
13,689
17,817
17,808
17,823
64,337
64,587
65,691
66,057
59,262
59,741
59,671
60,103
63,504
65,231
64,805
59,032
59,306
58,955
57,520
57,676
55,531
8,304
7,706
7,548
1,599
5,376
5,157
5,049
1,049
5,267
5,087
5,197
24,211
5,581
7,220
4,458
14,043
13,587
43,872
44,732
47,376
47,049
65,446
0
0
0
0
0
0000065,44647,04947,37644,73243,87213,58714,0434,4587,2205,58124,2115,1975,0875,2671,0495,0495,1575,3761,5997,5487,7068,30455,53157,67657,52058,95559,30659,03264,80565,23163,50460,10359,67159,74159,26266,05765,69164,58764,33717,82317,80817,81713,68913,7589931,4361,4101,3701,6951,5801,4211,7141,5221,4142,0771,6221,5961,3061,1871,2531,2481,5117751,64873203940000000
> Total Liabilities 
0
0
0
7,905
0
0
0
11,929
22,334
12,368
15,027
15,473
16,656
18,480
23,501
25,338
25,444
24,521
32,456
33,735
36,925
34,511
41,982
44,539
53,398
48,351
58,662
65,058
66,194
62,605
73,495
66,450
68,090
61,455
65,498
64,586
65,933
58,022
67,625
63,686
61,040
59,102
73,918
66,743
67,017
60,347
56,541
56,042
51,196
50,553
49,879
49,632
52,452
48,629
47,974
49,692
56,294
57,628
60,328
58,164
59,910
68,090
72,155
64,093
62,555
65,791
318,749
309,996
348,229
346,066
345,475
265,329
275,609
273,927
273,881
265,410
270,507
272,008
279,170
279,170272,008270,507265,410273,881273,927275,609265,329345,475346,066348,229309,996318,74965,79162,55564,09372,15568,09059,91058,16460,32857,62856,29449,69247,97448,62952,45249,63249,87950,55351,19656,04256,54160,34767,01766,74373,91859,10261,04063,68667,62558,02265,93364,58665,49861,45568,09066,45073,49562,60566,19465,05858,66248,35153,39844,53941,98234,51136,92533,73532,45624,52125,44425,33823,50118,48016,65615,47315,02712,36822,33411,9290007,905000
   > Total Current Liabilities 
0
0
0
5,993
0
0
0
8,548
18,941
10,810
12,891
13,408
14,471
15,312
20,260
21,647
21,623
20,255
27,906
28,963
32,100
28,912
36,210
37,586
46,468
41,027
49,970
56,688
56,801
53,086
63,832
55,070
55,977
50,948
55,134
54,258
52,344
44,090
53,047
48,250
45,009
42,615
57,419
50,799
51,006
44,274
43,983
42,175
39,833
39,705
40,648
43,351
45,321
41,376
40,961
44,328
40,530
42,191
45,697
45,278
45,751
53,852
59,793
55,058
50,490
54,330
90,129
83,678
93,702
95,055
95,838
70,758
79,326
79,190
82,276
73,989
79,625
78,875
89,408
89,40878,87579,62573,98982,27679,19079,32670,75895,83895,05593,70283,67890,12954,33050,49055,05859,79353,85245,75145,27845,69742,19140,53044,32840,96141,37645,32143,35140,64839,70539,83342,17543,98344,27451,00650,79957,41942,61545,00948,25053,04744,09052,34454,25855,13450,94855,97755,07063,83253,08656,80156,68849,97041,02746,46837,58636,21028,91232,10028,96327,90620,25521,62321,64720,26015,31214,47113,40812,89110,81018,9418,5480005,993000
       Short-term Debt 
0
0
0
1,820
0
0
0
29
29
3,639
0
4,323
3,656
0
0
0
1,617
0
0
0
4,679
0
0
0
4,423
0
0
0
1,688
0
0
0
0
782
0
0
1,928
0
0
0
0
0
0
0
0
22,347
19,095
559
0
0
0
1,710
2,668
0
0
0
1,925
1,963
2,001
2,283
2,332
2,379
2,474
2,392
2,165
2,143
22,626
22,455
23,166
23,452
23,088
14,396
13,517
14,032
14,207
26,618
13,247
24,498
27,076
27,07624,49813,24726,61814,20714,03213,51714,39623,08823,45223,16622,45522,6262,1432,1652,3922,4742,3792,3322,2832,0011,9631,9250002,6681,71000055919,09522,347000000001,9280078200001,6880004,4230004,6790001,6170003,6564,32303,63929290001,820000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,925
0
0
0
0
0
0
0
0
0
8,750
8,750
8,750
8,750
8,750
0
0
0
0
0
0
0
0
000000008,7508,7508,7508,7508,7500000000001,92500000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
1,112
0
0
0
1,502
1,109
1,176
1,965
2,471
1,878
1,600
4,277
4,946
3,935
3,549
4,724
6,756
4,487
5,449
6,551
9,422
10,162
8,831
10,880
16,318
13,255
15,185
19,012
17,251
15,247
8,705
12,179
11,563
12,411
11,315
11,888
11,029
6,251
7,051
7,952
6,264
7,171
22,347
19,095
6,853
4,837
6,411
5,041
8,844
4,952
6,546
4,303
9,110
2,403
4,923
3,965
3,546
5,006
5,034
4,489
3,757
2,681
3,047
9,066
13,497
11,273
26,550
26,577
3,808
6,797
5,657
7,976
8,663
7,338
6,999
10,460
10,4606,9997,3388,6637,9765,6576,7973,80826,57726,55011,27313,4979,0663,0472,6813,7574,4895,0345,0063,5463,9654,9232,4039,1104,3036,5464,9528,8445,0416,4114,8376,85319,09522,3477,1716,2647,9527,0516,25111,02911,88811,31512,41111,56312,1798,70515,24717,25119,01215,18513,25516,31810,8808,83110,1629,4226,5515,4494,4876,7564,7243,5493,9354,9464,2771,6001,8782,4711,9651,1761,1091,5020001,112000
       Other Current Liabilities 
0
0
0
278
0
0
0
3,165
2,797
574
4,088
2,772
910
13,712
6,373
7,075
5,248
6,133
8,285
8,003
8,421
7,518
10,110
9,349
9,444
9,561
11,974
14,486
14,780
13,797
16,202
12,042
11,657
15,651
14,193
17,866
11,526
9,559
13,896
13,416
15,017
14,190
16,936
14,808
17,937
22,347
19,095
14,124
11,822
12,492
13,613
13,423
15,744
14,896
14,467
16,908
15,179
16,251
19,123
22,023
18,439
25,656
27,339
26,805
23,968
27,515
32,447
25,950
31,343
17,664
18,588
28,794
30,146
30,948
30,850
14,878
32,106
21,755
24,553
24,55321,75532,10614,87830,85030,94830,14628,79418,58817,66431,34325,95032,44727,51523,96826,80527,33925,65618,43922,02319,12316,25115,17916,90814,46714,89615,74413,42313,61312,49211,82214,12419,09522,34717,93714,80816,93614,19015,01713,41613,8969,55911,52617,86614,19315,65111,65712,04216,20213,79714,78014,48611,9749,5619,4449,34910,1107,5188,4218,0038,2856,1335,2487,0756,37313,7129102,7724,0885742,7973,165000278000
   > Long-term Liabilities 
0
0
0
1,912
0
0
0
3,381
3,393
1,558
2,136
2,065
2,185
3,168
3,241
3,691
3,821
4,266
4,550
4,772
4,825
5,599
5,772
6,953
6,930
7,324
8,692
8,370
9,393
9,519
9,663
11,380
12,113
10,507
10,364
10,328
13,589
13,932
14,578
15,436
16,031
16,487
16,499
15,944
16,011
16,073
12,558
13,867
11,363
10,848
9,231
6,281
7,131
7,253
7,013
5,364
15,764
15,437
14,631
12,886
14,159
14,238
12,362
9,035
12,065
11,461
228,620
226,318
254,527
251,011
249,637
194,571
196,283
194,737
191,605
191,421
190,882
193,133
189,762
189,762193,133190,882191,421191,605194,737196,283194,571249,637251,011254,527226,318228,62011,46112,0659,03512,36214,23814,15912,88614,63115,43715,7645,3647,0137,2537,1316,2819,23110,84811,36313,86712,55816,07316,01115,94416,49916,48716,03115,43614,57813,93213,58910,32810,36410,50712,11311,3809,6639,5199,3938,3708,6927,3246,9306,9535,7725,5994,8254,7724,5504,2663,8213,6913,2413,1682,1852,0652,1361,5583,3933,3810001,912000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
153,336
151,771
150,212
148,645
147,070
93,151
93,557
93,941
0
0
0
0
0
0000093,94193,55793,151147,070148,645150,212151,771153,336000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
15,436
0
0
0
15,944
0
0
0
8,775
11,363
10,848
9,231
6,281
7,131
7,253
7,013
5,364
6,076
6,255
5,963
3,391
5,269
5,961
5,365
2,580
4,226
4,228
1,864
5,059
7,456
0
0
0
0
0
0
0
0
0
0
00000000007,4565,0591,8644,2284,2262,5805,3655,9615,2693,3915,9636,2556,0765,3647,0137,2537,1316,2819,23110,84811,3638,77500015,94400015,436000000000000000000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,550
4,772
4,825
5,599
5,772
6,953
6,930
7,324
8,692
8,370
9,393
9,519
9,663
11,380
12,113
10,507
10,364
10,328
13,589
13,932
14,578
15,436
16,031
16,487
16,499
15,944
16,011
16,073
12,558
13,867
11,363
10,848
9,231
6,281
7,131
7,253
7,013
5,364
6,076
6,255
5,963
3,391
5,269
5,961
5,365
2,580
4,226
4,228
1,864
5,059
7,456
0
0
0
0
0
0
0
0
0
0
00000000007,4565,0591,8644,2284,2262,5805,3655,9615,2693,3915,9636,2556,0765,3647,0137,2537,1316,2819,23110,84811,36313,86712,55816,07316,01115,94416,49916,48716,03115,43614,57813,93213,58910,32810,36410,50712,11311,3809,6639,5199,3938,3708,6927,3246,9306,9535,7725,5994,8254,7724,550000000000000000000
> Total Stockholder Equity
0
0
0
14,539
0
0
0
16,821
19,336
21,625
24,192
33,507
38,040
42,767
47,535
53,475
60,191
66,836
72,649
82,018
90,790
100,148
97,845
97,300
105,012
110,195
120,050
133,833
142,620
148,379
155,630
171,153
178,650
188,970
201,239
207,069
216,324
214,717
224,886
234,218
239,467
232,340
237,571
237,153
247,381
255,065
256,783
264,670
269,121
274,342
280,022
289,406
293,779
303,109
310,051
321,266
321,453
318,456
300,778
296,733
285,349
293,611
298,044
306,925
400,644
403,125
404,438
415,612
423,181
316,002
315,352
349,727
342,913
284,880
281,390
291,976
288,473
288,695
290,418
290,418288,695288,473291,976281,390284,880342,913349,727315,352316,002423,181415,612404,438403,125400,644306,925298,044293,611285,349296,733300,778318,456321,453321,266310,051303,109293,779289,406280,022274,342269,121264,670256,783255,065247,381237,153237,571232,340239,467234,218224,886214,717216,324207,069201,239188,970178,650171,153155,630148,379142,620133,833120,050110,195105,01297,30097,845100,14890,79082,01872,64966,83660,19153,47547,53542,76738,04033,50724,19221,62519,33616,82100014,539000
   Common Stock
0
0
0
117
0
0
0
118
10
121
122
177
178
178
179
180
181
182
182
183
184
185
186
186
186
187
178
178
180
180
181
178
177
176
177
176
176
173
173
172
171
166
165
160
161
161
161
161
162
162
162
163
164
164
164
164
166
163
156
152
148
148
148
148
187
187
187
187
189
189
189
189
190
178
178
176
176
177
177
17717717617617817819018918918918918718718718714814814814815215616316616416416416416316216216216116116116116016516617117217317317617617717617717818118018017817818718618618618518418318218218118017917817817712212110118000117000
   Retained Earnings Total Equity
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-62,924
-54,545
-46,897
-39,872
-34,283
-24,677
-16,820
-7,844
-26,383
-13,398
-4,315
4,926
15,751
13,526
19,912
35,652
39,171
41,980
51,005
47,702
56,544
64,392
70,017
61,705
65,457
63,293
73,633
80,229
80,556
87,448
91,957
95,786
100,152
108,569
112,880
119,338
124,837
133,930
134,941
130,314
110,931
105,961
94,778
101,467
104,109
111,180
119,287
119,818
119,551
128,932
134,265
24,236
20,474
13,891
6,323
-54,011
0
0
0
0
0
00000-54,0116,32313,89120,47424,236134,265128,932119,551119,818119,287111,180104,109101,46794,778105,961110,931130,314134,941133,930124,837119,338112,880108,569100,15295,78691,95787,44880,55680,22973,63363,29365,45761,70570,01764,39256,54447,70251,00541,98039,17135,65219,91213,52615,7514,926-4,315-13,398-26,383-7,844-16,820-24,677-34,283-39,872-46,897-54,545-62,924000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
0
0
0
0
0
-6,546
-6,546
-6,546
-6,546
-10,688
-10,688
0
0
-14,575
0
0
0
-20,366
0
0
0
-28,474
0
0
0
-38,444
0
0
0
-50,839
0
0
0
-64,059
0
0
0
-76,762
0
0
0
-86,749
-86,749
0
0
-99,177
0
0
0
-114,364
0
0
0
-119,918
0
0
0
0
0
0
0
108
1,432
1,942
3,137
3,102
2,627
2,880
2,537
1,644
1,350
867
190
1908671,3501,6442,5372,8802,6273,1023,1371,9421,4321080000000-119,918000-114,364000-99,17700-86,749-86,749000-76,762000-64,059000-50,839000-38,444000-28,474000-20,366000-14,57500-10,688-10,688-6,546-6,546-6,546-6,54600000000000
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
135,391
136,380
137,503
139,835
141,117
141,757
142,930
144,497
146,255
147,053
150,151
151,154
152,370
157,449
158,561
153,142
161,891
164,913
165,143
166,842
168,169
169,654
169,279
170,469
171,949
173,700
173,587
174,675
176,066
177,061
177,002
178,394
179,708
180,674
180,735
183,607
185,050
187,172
186,346
187,979
189,691
190,620
190,423
191,996
193,787
195,597
281,170
283,120
284,700
286,385
287,295
289,635
291,552
292,854
294,082
296,142
0
0
0
0
0
00000296,142294,082292,854291,552289,635287,295286,385284,700283,120281,170195,597193,787191,996190,423190,620189,691187,979186,346187,172185,050183,607180,735180,674179,708178,394177,002177,061176,066174,675173,587173,700171,949170,469169,279169,654168,169166,842165,143164,913161,891153,142158,561157,449152,370151,154150,151147,053146,255144,497142,930141,757141,117139,835137,503136,380135,391000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000-12,672-7,881-3,39600-26,645-21,284-19,966-9,175000000-295000000000000000
   Other Stockholders Equity 
0
0
0
25,895
0
0
0
26,378
15,139
27,609
27,952
134,551
135,678
136,480
137,431
142,471
133,260
134,590
135,391
150,955
137,503
139,835
131,942
142,157
121,646
117,852
146,255
175,527
146,755
143,273
139,698
195,893
158,561
153,142
161,891
215,752
165,143
166,842
168,169
233,713
169,279
170,469
171,949
250,462
173,587
174,675
176,066
263,810
177,002
178,394
179,708
279,851
180,735
183,607
185,050
301,536
186,346
187,979
189,691
310,538
190,423
191,996
193,787
195,597
281,170
283,120
284,700
286,385
287,295
289,635
291,552
292,854
294,082
296,142
297,848
299,561
300,137
302,001
303,670
303,670302,001300,137299,561297,848296,142294,082292,854291,552289,635287,295286,385284,700283,120281,170195,597193,787191,996190,423310,538189,691187,979186,346301,536185,050183,607180,735279,851179,708178,394177,002263,810176,066174,675173,587250,462171,949170,469169,279233,713168,169166,842165,143215,752161,891153,142158,561195,893139,698143,273146,755175,527146,255117,852121,646142,157131,942139,835137,503150,955135,391134,590133,260142,471137,431136,480135,678134,55127,95227,60915,13926,37800025,895000



5.3. Balance Sheets

Currency in USD. All numbers in thousands.