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

Apollo Global Management LLC Class A
Buy, Hold or Sell?

Let's analyze Apollo together

I guess you are interested in Apollo Global Management LLC Class A. 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 Apollo Global Management LLC Class A. 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 Apollo Global Management LLC Class A

I send you an email if I find something interesting about Apollo Global Management LLC Class A.

1. Quick Overview

1.1. Quick analysis of Apollo (30 sec.)










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

How much money do you get?

How much money do you get?
$1.84
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$-75.82
Expected worth in 1 year
$-182.18
How sure are you?
82.5%

+ What do you gain per year?

Total Gains per Share
$-104.52
Return On Investment
-59.8%

For what price can you sell your share?

Current Price per Share
$174.73
Expected price per share
$144.78 - $176.75
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Apollo (5 min.)




Live pricePrice per Share (EOD)
$174.73
Intrinsic Value Per Share
$63.39 - $115.13
Total Value Per Share
$-12.43 - $39.31

2.2. Growth of Apollo (5 min.)




Is Apollo growing?

Current yearPrevious yearGrowGrow %
How rich?-$44.6b$11b-$2b-22.4%

How much money is Apollo making?

Current yearPrevious yearGrowGrow %
Making money$1.4b$429.7m$1b70.6%
Net Profit Margin17.5%17.9%--

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

2.3. Financial Health of Apollo (5 min.)




2.4. Comparing to competitors in the Asset Management industry (5 min.)




  Industry Rankings (Asset Management)  


Richest
#722 / 722

Most Revenue
#9 / 722

Most Profit
#8 / 722

Most Efficient
#475 / 722
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of Apollo is $174.73. 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 Apollo.
  • 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 Apollo, 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 $-75.82. Based on the TTM, the Book Value Change Per Share is $-26.59 per quarter. Based on the YOY, the Book Value Change Per Share is $6.40 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 $0.46 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Apollo.

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 Eps1.380.8%2.441.4%0.510.3%0.570.3%0.330.2%
Usd Book Value Change Per Share-123.96-70.9%-26.59-15.2%6.403.7%-4.04-2.3%-2.17-1.2%
Usd Dividend Per Share0.390.2%0.460.3%0.430.2%0.350.2%0.270.2%
Usd Total Gains Per Share-123.58-70.7%-26.13-15.0%6.833.9%-3.69-2.1%-1.90-1.1%
Usd Price Per Share124.91-112.16-73.38-68.36-46.79-
Price to Earnings Ratio22.68-15.03-52.83-23.80-30.70-
Price-to-Total Gains Ratio-1.01-18.12-55.18-45.88-148.49-
Price to Book Ratio-1.65-1.39-5.45-4.35-5.23-
Price-to-Total Gains Ratio-1.01-18.12-55.18-45.88-148.49-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share174.73
Number of shares5
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.460.35
Usd Book Value Change Per Share-26.59-4.04
Usd Total Gains Per Share-26.13-3.69
Gains per Quarter (5 shares)-130.65-18.46
Gains per Year (5 shares)-522.60-73.83
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
19-532-5337-81-84
218-1064-105614-162-158
328-1595-157921-243-232
437-2127-210228-323-306
546-2659-262535-404-380
655-3191-314842-485-454
764-3723-367149-566-528
873-4254-419456-647-602
983-4786-471763-728-676
1092-5318-524070-808-750

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%10.02.00.083.3%17.03.00.085.0%33.07.00.082.5%49.015.00.076.6%
Book Value Change Per Share3.01.00.075.0%9.03.00.075.0%16.04.00.080.0%27.013.00.067.5%45.017.02.070.3%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%62.00.02.096.9%
Total Gains per Share3.01.00.075.0%9.03.00.075.0%17.03.00.085.0%33.07.00.082.5%53.010.01.082.8%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Apollo Global Management LLC Class A 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---123.963-26.589-79%6.400-2037%-4.042-97%-2.168-98%
Book Value Per Share---75.82014.739-614%19.012-499%14.901-609%9.731-879%
Current Ratio--0.0580.626-91%0.842-93%1.105-95%1.192-95%
Debt To Asset Ratio--1.1530.977+18%0.802+44%0.813+42%0.734+57%
Debt To Equity Ratio--18.87420.247-7%18.391+3%16.834+12%10.607+78%
Dividend Per Share--0.3870.459-16%0.427-9%0.351+10%0.271+43%
Enterprise Value---248616010000.000-227051017543.238-9%-20114168385.480-92%-56348423063.744-77%-23149802003.872-91%
Eps--1.3772.441-44%0.510+170%0.570+141%0.330+317%
Ev To Ebitda Ratio---30.012-25.130-16%10.700-380%1.055-2945%-1.710-94%
Ev To Sales Ratio---7.996-7.516-6%2.294-449%-1.856-77%1.392-674%
Free Cash Flow Per Share--2.893-0.370+113%2.463+17%0.579+400%0.445+551%
Free Cash Flow To Equity Per Share--27.08823.494+15%17.274+57%10.416+160%5.254+416%
Gross Profit Margin--1.0000.706+42%1.0000%0.941+6%0.971+3%
Intrinsic Value_10Y_max--115.126--------
Intrinsic Value_10Y_min--63.388--------
Intrinsic Value_1Y_max--4.643--------
Intrinsic Value_1Y_min--2.572--------
Intrinsic Value_3Y_max--19.203--------
Intrinsic Value_3Y_min--11.047--------
Intrinsic Value_5Y_max--40.098--------
Intrinsic Value_5Y_min--23.095--------
Market Cap98865029680.000+26%73571990000.00066834732456.763+10%42628571614.520+73%39729210836.257+85%27001949896.128+172%
Net Profit Margin--0.1040.175-40%0.179-42%0.046+126%0.141-26%
Operating Margin--0.7940.408+94%0.274+190%0.149+434%0.288+176%
Operating Ratio--0.2060.597-66%0.750-73%0.913-77%0.755-73%
Pb Ratio-2.305-40%-1.6471.386-219%5.450-130%4.345-138%5.227-132%
Pe Ratio31.725+29%22.67915.027+51%52.833-57%23.801-5%30.704-26%
Price Per Share174.730+29%124.910112.155+11%73.380+70%68.360+83%46.794+167%
Price To Free Cash Flow Ratio15.099+29%10.79413.018-17%-4.398+141%9.954+8%19.529-45%
Price To Total Gains Ratio-1.414-40%-1.01118.122-106%55.177-102%45.883-102%148.494-101%
Quick Ratio--0.0910.111-18%10.433-99%4.892-98%3.168-97%
Return On Assets--0.0030.005-39%0.009-70%0.006-52%0.010-72%
Return On Equity--0.0450.098-54%0.099-54%-0.002+104%0.039+17%
Total Gains Per Share---123.576-26.130-79%6.827-1910%-3.691-97%-1.897-98%
Usd Book Value---44658000000.0009004250000.000-596%11024442750.000-505%8671017700.000-615%5626021825.000-894%
Usd Book Value Change Per Share---123.963-26.589-79%6.400-2037%-4.042-97%-2.168-98%
Usd Book Value Per Share---75.82014.739-614%19.012-499%14.901-609%9.731-879%
Usd Dividend Per Share--0.3870.459-16%0.427-9%0.351+10%0.271+43%
Usd Eps--1.3772.441-44%0.510+170%0.570+141%0.330+317%
Usd Free Cash Flow--1704000000.000-233750000.000+114%1430750000.000+19%333105150.000+412%254417875.000+570%
Usd Free Cash Flow Per Share--2.893-0.370+113%2.463+17%0.579+400%0.445+551%
Usd Free Cash Flow To Equity Per Share--27.08823.494+15%17.274+57%10.416+160%5.254+416%
Usd Market Cap98865029680.000+26%73571990000.00066834732456.763+10%42628571614.520+73%39729210836.257+85%27001949896.128+172%
Usd Price Per Share174.730+29%124.910112.155+11%73.380+70%68.360+83%46.794+167%
Usd Profit--811000000.0001461750000.000-45%429710250.000+89%201049450.000+303%146909900.000+452%
Usd Revenue--7773000000.0007969250000.000-2%4553333500.000+71%3271836150.000+138%1860457050.000+318%
Usd Total Gains Per Share---123.576-26.130-79%6.827-1910%-3.691-97%-1.897-98%
 EOD+4 -4MRQTTM+14 -25YOY+16 -225Y+21 -1810Y+21 -18

3.3 Fundamental Score

Let's check the fundamental score of Apollo Global Management LLC Class A based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1531.725
Price to Book Ratio (EOD)Between0-1-2.305
Net Profit Margin (MRQ)Greater than00.104
Operating Margin (MRQ)Greater than00.794
Quick Ratio (MRQ)Greater than10.091
Current Ratio (MRQ)Greater than10.058
Debt to Asset Ratio (MRQ)Less than11.153
Debt to Equity Ratio (MRQ)Less than118.874
Return on Equity (MRQ)Greater than0.150.045
Return on Assets (MRQ)Greater than0.050.003
Total2/10 (20.0%)

3.4 Technical Score

Let's check the technical score of Apollo Global Management LLC Class A based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5068.651
Ma 20Greater thanMa 50167.780
Ma 50Greater thanMa 100150.430
Ma 100Greater thanMa 200132.155
OpenGreater thanClose173.000
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Apollo Global Management LLC Class A

Apollo Global Management, Inc. is a private equity firm specializing in investments in credit, private equity, infrastructure, secondaries and real estate markets. The firm prefers to invest in private and public markets. The firm's private equity investments include traditional buyouts, recapitalization, distressed buyouts and debt investments in real estate, corporate partner buyouts, distressed asset, corporate carve-outs, middle market, growth, venture capital, turnaround, bridge, corporate restructuring, special situation, acquisition, and industry consolidation transactions. For credit strategies, the firm focuses to invest in multi-sector credit, semi-liquid credit, direct lending, first lien, unitranche, whole loans and private credit. The firm provides its services to endowment and sovereign wealth funds, as well as other institutional and individual investors. It manages client focused portfolios. The firm launches and manages hedge funds for its clients. It also manages real estate funds and private equity funds for its clients. The firm invests in the fixed income and alternative investment markets across the globe. Its fixed income investments include income-oriented senior loans, bonds, collateralized loan obligations, structured credit, opportunistic credit, non-performing loans, distressed debt, mezzanine debt, and value oriented fixed income securities. The firm seeks to invest in chemicals, commodities, consumer and retail, oil and gas, metals, mining, agriculture, commodities, distribution and transportation, financial and business services, manufacturing and industrial, media distribution, cable, entertainment and leisure, telecom, technology, natural resources, energy, packaging and materials, and satellite and wireless industries. It also focuses on clean energy, sustainable industry, climate solutions, energy transition, industrial decarbonization, sustainable mobility, sustainable resource use, and sustainable real estate. It seeks to invest in companies based in across Africa, Asia, North

Fundamental data was last updated by Penke on 2024-11-16 13:03:04.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is less efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very efficient.
The company is very efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is unable to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is just able to pay all its debts by selling its assets.
The company is unable 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 Apollo earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Apollo to the Asset Management industry mean.
  • A Net Profit Margin of 10.4% means that $0.10 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Apollo Global Management LLC Class A:

  • The MRQ is 10.4%. The company is making a huge profit. +2
  • The TTM is 17.5%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ10.4%TTM17.5%-7.0%
TTM17.5%YOY17.9%-0.5%
TTM17.5%5Y4.6%+12.8%
5Y4.6%10Y14.1%-9.5%
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ10.4%55.2%-44.8%
TTM17.5%52.7%-35.2%
YOY17.9%63.6%-45.7%
5Y4.6%58.3%-53.7%
10Y14.1%54.3%-40.2%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Apollo to the Asset Management industry mean.
  • 0.3% Return on Assets means that Apollo generated $0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Apollo Global Management LLC Class A:

  • The MRQ is 0.3%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.5%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.3%TTM0.5%-0.2%
TTM0.5%YOY0.9%-0.5%
TTM0.5%5Y0.6%-0.1%
5Y0.6%10Y1.0%-0.4%
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3%1.3%-1.0%
TTM0.5%1.4%-0.9%
YOY0.9%0.7%+0.2%
5Y0.6%1.6%-1.0%
10Y1.0%1.9%-0.9%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Apollo to the Asset Management industry mean.
  • 4.5% Return on Equity means Apollo generated $0.05 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Apollo Global Management LLC Class A:

  • The MRQ is 4.5%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 9.8%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ4.5%TTM9.8%-5.3%
TTM9.8%YOY9.9%-0.1%
TTM9.8%5Y-0.2%+10.0%
5Y-0.2%10Y3.9%-4.1%
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ4.5%2.5%+2.0%
TTM9.8%2.7%+7.1%
YOY9.9%1.7%+8.2%
5Y-0.2%2.6%-2.8%
10Y3.9%3.2%+0.7%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Apollo Global Management LLC Class A.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Apollo is operating .

  • Measures how much profit Apollo 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 Apollo to the Asset Management industry mean.
  • An Operating Margin of 79.4% means the company generated $0.79  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Apollo Global Management LLC Class A:

  • The MRQ is 79.4%. The company is operating very efficient. +2
  • The TTM is 40.8%. The company is operating very efficient. +2
Trends
Current periodCompared to+/- 
MRQ79.4%TTM40.8%+38.6%
TTM40.8%YOY27.4%+13.4%
TTM40.8%5Y14.9%+26.0%
5Y14.9%10Y28.8%-13.9%
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ79.4%82.4%-3.0%
TTM40.8%71.5%-30.7%
YOY27.4%57.1%-29.7%
5Y14.9%52.9%-38.0%
10Y28.8%50.7%-21.9%
4.3.2.2. Operating Ratio

Measures how efficient Apollo is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Asset Management industry mean).
  • An Operation Ratio of 0.21 means that the operating costs are $0.21 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Apollo Global Management LLC Class A:

  • The MRQ is 0.206. The company is very efficient in keeping operating costs low. +2
  • The TTM is 0.597. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ0.206TTM0.597-0.391
TTM0.597YOY0.750-0.153
TTM0.5975Y0.913-0.316
5Y0.91310Y0.755+0.158
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2060.642-0.436
TTM0.5970.596+0.001
YOY0.7500.583+0.167
5Y0.9130.548+0.365
10Y0.7550.555+0.200
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Apollo Global Management LLC Class A.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Asset Management industry mean).
  • A Current Ratio of 0.06 means the company has $0.06 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Apollo Global Management LLC Class A:

  • The MRQ is 0.058. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.626. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.058TTM0.626-0.568
TTM0.626YOY0.842-0.216
TTM0.6265Y1.105-0.479
5Y1.10510Y1.192-0.087
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0582.781-2.723
TTM0.6263.155-2.529
YOY0.8423.803-2.961
5Y1.1055.160-4.055
10Y1.1927.718-6.526
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Apollo to the Asset Management industry mean.
  • A Quick Ratio of 0.09 means the company can pay off $0.09 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Apollo Global Management LLC Class A:

  • The MRQ is 0.091. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.111. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.091TTM0.111-0.021
TTM0.111YOY10.433-10.322
TTM0.1115Y4.892-4.780
5Y4.89210Y3.168+1.724
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0912.825-2.734
TTM0.1113.385-3.274
YOY10.4334.406+6.027
5Y4.8926.733-1.841
10Y3.1689.109-5.941
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Apollo Global Management LLC Class A.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Apollo to Asset Management industry mean.
  • A Debt to Asset Ratio of 1.15 means that Apollo assets are financed with 115.3% credit (debt) and the remaining percentage (100% - 115.3%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Apollo Global Management LLC Class A:

  • The MRQ is 1.153. The company is just not able to pay all its debts by selling its assets. -1
  • The TTM is 0.977. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ1.153TTM0.977+0.175
TTM0.977YOY0.802+0.176
TTM0.9775Y0.813+0.164
5Y0.81310Y0.734+0.080
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1530.177+0.976
TTM0.9770.172+0.805
YOY0.8020.174+0.628
5Y0.8130.169+0.644
10Y0.7340.177+0.557
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Apollo to the Asset Management industry mean.
  • A Debt to Equity ratio of 1,887.4% means that company has $18.87 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Apollo Global Management LLC Class A:

  • The MRQ is 18.874. The company is unable to pay all its debts with equity. -1
  • The TTM is 20.247. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ18.874TTM20.247-1.373
TTM20.247YOY18.391+1.856
TTM20.2475Y16.834+3.413
5Y16.83410Y10.607+6.227
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ18.8740.208+18.666
TTM20.2470.198+20.049
YOY18.3910.209+18.182
5Y16.8340.238+16.596
10Y10.6070.246+10.361
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 Apollo generates.

  • Above 15 is considered overpriced but always compare Apollo to the Asset Management industry mean.
  • A PE ratio of 22.68 means the investor is paying $22.68 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Apollo Global Management LLC Class A:

  • The EOD is 31.725. Based on the earnings, the company is overpriced. -1
  • The MRQ is 22.679. Based on the earnings, the company is fair priced.
  • The TTM is 15.027. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD31.725MRQ22.679+9.046
MRQ22.679TTM15.027+7.652
TTM15.027YOY52.833-37.806
TTM15.0275Y23.801-8.774
5Y23.80110Y30.704-6.903
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
EOD31.7257.536+24.189
MRQ22.6796.783+15.896
TTM15.0276.842+8.185
YOY52.8333.370+49.463
5Y23.8015.558+18.243
10Y30.7047.001+23.703
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 Apollo Global Management LLC Class A:

  • The EOD is 15.099. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The MRQ is 10.794. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 13.018. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD15.099MRQ10.794+4.305
MRQ10.794TTM13.018-2.224
TTM13.018YOY-4.398+17.416
TTM13.0185Y9.954+3.064
5Y9.95410Y19.529-9.574
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
EOD15.0994.172+10.927
MRQ10.7944.139+6.655
TTM13.0184.297+8.721
YOY-4.3983.087-7.485
5Y9.9543.758+6.196
10Y19.5292.945+16.584
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 Apollo is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Asset Management industry mean).
  • A PB ratio of -1.65 means the investor is paying $-1.65 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Apollo Global Management LLC Class A:

  • The EOD is -2.305. Based on the equity, the company is expensive. -2
  • The MRQ is -1.647. Based on the equity, the company is expensive. -2
  • The TTM is 1.386. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD-2.305MRQ-1.647-0.657
MRQ-1.647TTM1.386-3.033
TTM1.386YOY5.450-4.064
TTM1.3865Y4.345-2.960
5Y4.34510Y5.227-0.881
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
EOD-2.3050.959-3.264
MRQ-1.6470.907-2.554
TTM1.3860.910+0.476
YOY5.4500.930+4.520
5Y4.3451.004+3.341
10Y5.2271.160+4.067
4.6.2. Total Gains per Share

2.4. Latest News of Apollo Global Management LLC Class A

Does Apollo Global Management LLC Class A still have the same value as the quarterly reports suggest? Recent changes may be an indication that the value of the company is changing. Read the news from Apollo Global Management LLC Class A to keep up to date. Note: the news is often already included in the price.

DateTitleRead
2024-11-20
17:38
Apollo Global Shares Fall as CEO Marc Rowan Considered for Trump Treasury JobRead

4.7 Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of Apollo Global Management LLC Class A.

4.8.1. Institutions holding Apollo Global Management LLC Class A

Institutions are holding 62.049% of the shares of Apollo Global Management LLC Class A.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30Vanguard Group Inc7.29020.0936412491725551251.3641
2024-06-30Capital World Investors5.56440.606231484135-211924-0.6686
2024-06-30BlackRock Inc4.20320.063623782284-3471092-12.7364
2024-06-30FMR Inc3.18940.136418046223303425320.2122
2024-06-30Morgan Stanley - Brokerage Accounts2.35710.060913336784-164098-1.2155
2024-06-30Tiger Technology Management LLC2.17126.70721228519300
2024-06-30Capital Research & Mgmt Co - Division 31.92470.264710890316883760.8181
2024-06-30State Street Corp1.85270.0541104826791232541.1898
2024-06-30NORGES BANK1.31720.13157452700116430118.5151
2024-06-30Capital Research Global Investors1.30220.19097368290262972555.4962
2024-06-30Franklin Resources Inc1.2460.2559705031368974110.844
2024-06-30ClearBridge Advisors, LLC1.1540.62626529589-465158-6.6501
2024-06-30T. Rowe Price Associates, Inc.1.0980.08786212502-189561-2.9609
2024-06-30Millennium Management LLC1.02690.31775810607198974752.0759
2024-06-30Geode Capital Management, LLC0.96550.05665462998-2427239-30.7626
2024-06-30Legal & General Group PLC0.77470.115943832171268592.9805
2024-06-30UBS Asset Mgmt Americas Inc0.76050.14584302772111645735.0391
2024-06-30Brave Warrior Advisors LLC0.6689.88993779701-24683-0.6488
2024-06-30Mariner Wealth Advisors LLC0.65920.85333729707135190.3638
2024-06-30D. E. Shaw & Co LP0.55870.34913161073-180092-5.3901
Total 40.083821.0073226800255+4397510+1.9%

4.9.2. Funds holding Apollo Global Management LLC Class A

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Vanguard Total Stock Mkt Idx Inv2.23540.0912648210517680.411
2024-09-30American Funds Fundamental Invs A1.92940.961510916807-3960-0.0363
2024-09-30Capital Group Fundamental Invtrs Comp1.92940.961510916807-3960-0.0363
2024-09-30Vanguard Mid Cap Index Institutional1.49220.60138443060-80189-0.9408
2024-09-30American Funds Growth Fund of Amer A1.26190.3055714019200
2024-09-30Capital Group Growth Fnd of Amer Comp1.26190.3055714019200
2024-09-30Capital Group Wash Mutual Invtrs Comp1.25360.4604709286100
2024-09-30American Funds Washington Mutual A1.25360.4604709286100
2024-09-30Vanguard Institutional Extnd Mkt Idx Tr1.18630.76956712522221320.3308
2024-09-30American Funds Income Fund of Amer A1.04550.5723591567900
2024-09-30American Funds American Balanced A0.87380.2599494411600
2024-09-30Vanguard Growth Index Investor0.76730.207543417251331183.163
2024-09-30Putnam Large Cap Value A0.57231.23953238177705422.227
2024-09-30Putnam US Large Cap Value Equity0.57231.283132381771922686.3123
2024-10-31State St Russell Sm/Mid Cp® Indx NL Cl C0.57081.02953229805-91900-2.7667
2024-09-30Vanguard Mid-Cap Growth ETF0.49621.33092807553-54964-1.9201
2024-09-30American Funds IS® Asset Allocation 10.46491.1915263062700
2024-09-30Fidelity Extended Market Index0.46280.78342618585-12364-0.4699
2024-09-30VA CollegeAmerica Amcap 529A0.46270.36512618023-1535-0.0586
2024-09-30Capital Group AMCAP Composite0.46270.36512618023-1535-0.0586
Total 20.55513.5434116304002+219421+0.2%

5.3. Insider Transactions

Insiders are holding 26.755% of the shares of Apollo Global Management LLC Class A.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-08-06Pauline RichardsBUY2351104.92
2024-05-08Martin KellySELL30000111.29
2024-03-19Leon D BlackSELL450000110.71
2024-02-24Leon D BlackSELL300000111.51
2024-02-22Leon D BlackSELL500000111.44
2024-02-20Whitney ChatterjeeSELL12000111.1
2024-02-12James C ZelterSELL150000109.16
2024-02-12Martin KellySELL14000109.09
2023-11-28James C ZelterSELL7000090.85
2023-11-17James C ZelterSELL8750086.16
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
Depreciation and Amortization  241,000-24,000217,00021,000238,00022,000260,000-4,361,000-4,101,000



5.2. Latest Balance Sheet

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

Summary
Total Assets292,490,000
Total Liabilities337,148,000
Total Stockholder Equity17,863,000
 As reported
Total Liabilities 337,148,000
Total Stockholder Equity+ 17,863,000
Total Assets = 292,490,000

Assets

Total Assets292,490,000
Total Current Assets14,960,000
Long-term Assets41,764,000
Total Current Assets
Cash And Cash Equivalents 16,660,000
Short-term Investments 409,000
Net Receivables 8,026,000
Inventory 17,627,000
Other Current Assets -25,653,000
Total Current Assets  (as reported)14,960,000
Total Current Assets  (calculated)17,069,000
+/- 2,109,000
Long-term Assets
Goodwill 4,335,000
Intangible Assets 6,971,000
Long-term Assets Other -11,306,000
Long-term Assets  (as reported)41,764,000
Long-term Assets  (calculated)0
+/- 41,764,000

Liabilities & Shareholders' Equity

Total Current Liabilities258,005,000
Long-term Liabilities79,143,000
Total Stockholder Equity17,863,000
Total Current Liabilities
Accounts payable 3,908,000
Other Current Liabilities 8,661,000
Total Current Liabilities  (as reported)258,005,000
Total Current Liabilities  (calculated)12,569,000
+/- 245,436,000
Long-term Liabilities
Long-term Liabilities  (as reported)79,143,000
Long-term Liabilities  (calculated)0
+/- 79,143,000
Total Stockholder Equity
Retained Earnings 4,865,000
Accumulated Other Comprehensive Income -3,473,000
Other Stockholders Equity 15,073,000
Total Stockholder Equity (as reported)17,863,000
Total Stockholder Equity (calculated)16,465,000
+/- 1,398,000
Other
Cash and Short Term Investments 14,960,000
Common Stock Shares Outstanding 589,000
Current Deferred Revenue245,436,000
Liabilities and Stockholders Equity 292,490,000
Net Debt -6,853,000
Net Working Capital -243,045,000
Short Long Term Debt Total 9,807,000



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302008-12-312008-09-302008-03-312007-03-31
> Total Assets 
0
4,637,060
0
2,474,532
0
3,075,727
3,385,197
0
4,974,048
5,282,124
6,552,372
6,515,039
7,389,727
5,330,771
7,975,873
9,100,674
19,232,157
19,569,404
20,636,858
21,289,337
20,620,024
22,148,374
22,477,981
22,912,382
22,447,391
24,097,605
23,178,837
23,647,801
4,901,700
4,818,050
4,559,808
4,360,767
5,162,231
5,490,215
5,629,553
6,261,563
6,221,920
6,860,354
6,991,070
6,948,497
6,639,013
6,972,158
5,991,654
6,721,500
7,348,244
8,064,304
8,542,117
16,322,797
17,958,408
18,627,870
23,669,084
27,410,138
27,541,346
28,290,642
30,501,894
261,555,000
247,850,000
250,340,000
13,793,947
13,368,661
281,984,000
283,235,000
313,488,000
334,051,000
346,504,000
292,490,000
292,490,000346,504,000334,051,000313,488,000283,235,000281,984,00013,368,66113,793,947250,340,000247,850,000261,555,00030,501,89428,290,64227,541,34627,410,13823,669,08418,627,87017,958,40816,322,7978,542,1178,064,3047,348,2446,721,5005,991,6546,972,1586,639,0136,948,4976,991,0706,860,3546,221,9206,261,5635,629,5535,490,2155,162,2314,360,7674,559,8084,818,0504,901,70023,647,80123,178,83724,097,60522,447,39122,912,38222,477,98122,148,37420,620,02421,289,33720,636,85819,569,40419,232,1579,100,6747,975,8735,330,7717,389,7276,515,0396,552,3725,282,1244,974,04803,385,1973,075,72702,474,53204,637,0600
   > Total Current Assets 
0
3,829,412
0
1,568,120
0
2,221,051
2,544,731
0
4,154,528
4,492,011
5,787,742
5,768,079
6,643,295
4,552,111
7,189,170
8,320,789
18,373,228
18,735,969
19,817,683
5,369,142
4,953,369
4,742,017
4,821,003
4,505,221
4,528,540
4,000,718
3,551,096
2,781,292
2,045,406
1,828,907
1,624,549
1,340,198
2,005,824
2,280,745
2,455,537
2,827,871
2,683,039
2,854,770
3,181,532
1,586,563
1,672,923
1,431,170
1,188,330
1,152,296
1,554,185
1,839,754
1,993,464
2,034,803
2,278,336
3,251,592
3,023,763
3,967,144
4,690,956
4,417,218
2,118,894
120,195,000
118,617,000
119,123,000
3,084,695
3,213,889
148,894,000
150,707,000
176,609,000
189,987,000
197,171,000
14,960,000
14,960,000197,171,000189,987,000176,609,000150,707,000148,894,0003,213,8893,084,695119,123,000118,617,000120,195,0002,118,8944,417,2184,690,9563,967,1443,023,7633,251,5922,278,3362,034,8031,993,4641,839,7541,554,1851,152,2961,188,3301,431,1701,672,9231,586,5633,181,5322,854,7702,683,0392,827,8712,455,5372,280,7452,005,8241,340,1981,624,5491,828,9072,045,4062,781,2923,551,0964,000,7184,528,5404,505,2214,821,0034,742,0174,953,3695,369,14219,817,68318,735,96918,373,2288,320,7897,189,1704,552,1116,643,2955,768,0795,787,7424,492,0114,154,52802,544,7312,221,05101,568,12003,829,4120
       Cash And Cash Equivalents 
0
898,106
0
381,367
0
489,025
366,226
0
483,503
590,171
469,825
459,844
1,032,012
840,603
912,221
913,351
1,984,721
2,336,639
2,628,921
2,619,599
2,720,988
2,162,342
2,174,707
2,184,099
2,285,024
2,314,893
2,294,615
1,600,923
921,641
869,192
674,115
582,536
892,242
986,435
854,982
1,152,184
1,125,203
985,269
844,185
1,063,085
1,152,108
907,869
659,418
767,894
1,012,810
1,284,616
1,556,202
1,276,881
1,611,585
2,644,175
2,448,823
2,725,882
2,630,448
2,762,816
917,183
10,562,000
13,064,000
11,515,000
1,310,313
1,377,564
12,311,000
12,935,000
17,691,000
19,716,000
17,983,000
16,660,000
16,660,00017,983,00019,716,00017,691,00012,935,00012,311,0001,377,5641,310,31311,515,00013,064,00010,562,000917,1832,762,8162,630,4482,725,8822,448,8232,644,1751,611,5851,276,8811,556,2021,284,6161,012,810767,894659,418907,8691,152,1081,063,085844,185985,2691,125,2031,152,184854,982986,435892,242582,536674,115869,192921,6411,600,9232,294,6152,314,8932,285,0242,184,0992,174,7072,162,3422,720,9882,619,5992,628,9212,336,6391,984,721913,351912,221840,6031,032,012459,844469,825590,171483,5030366,226489,0250381,3670898,1060
       Short-term Investments 
0
2,037,065
0
958,645
0
1,425,010
1,554,155
0
1,630,877
1,722,662
3,263,164
2,145,515
3,251,564
2,878,636
5,159,431
5,764,808
14,493,254
14,115,914
14,827,631
14,827,631
8,356
9,093
9,199
9,244
7,646
7,520
6,353
6,247
6,397
5,431
5,700
5,356
5,269
4,776
4,680
4,946
1,049,529
198,900
364,649
225,510
1,182,771
390,448
392,932
707,316
713,061
551,681
554,387
864,749
764,923
9,900,593
14,133,001
15,403,434
13,659,631
14,005,354
14,737,051
107,394,000
103,699,000
105,457,000
5,582,000
122,786,000
133,607,000
135,772,000
2,235,000
896,000
1,492,000
409,000
409,0001,492,000896,0002,235,000135,772,000133,607,000122,786,0005,582,000105,457,000103,699,000107,394,00014,737,05114,005,35413,659,63115,403,43414,133,0019,900,593764,923864,749554,387551,681713,061707,316392,932390,4481,182,771225,510364,649198,9001,049,5294,9464,6804,7765,2695,3565,7005,4316,3976,2476,3537,5207,6469,2449,1999,0938,35614,827,63114,827,63114,115,91414,493,2545,764,8085,159,4312,878,6363,251,5642,145,5153,263,1641,722,6621,630,87701,554,1551,425,0100958,64502,037,0650
       Net Receivables 
0
890,873
0
222,264
0
300,284
617,532
0
529,275
846,293
2,011,436
2,360,906
2,334,578
808,811
1,045,322
1,569,612
1,550,409
1,900,346
2,051,568
2,741,134
2,224,025
2,570,582
2,620,817
2,311,878
2,235,870
1,678,305
1,217,255
1,174,122
1,117,368
954,284
896,313
752,306
1,108,313
1,289,534
1,517,575
1,670,741
1,552,813
1,865,336
2,143,930
345,439
343,214
352,333
395,364
380,952
471,368
487,538
417,483
695,284
539,628
545,545
510,593
466,057
467,445
540,294
493,826
367,000
408,000
430,000
726,253
775,115
503,000
508,000
4,603,000
5,624,000
6,667,000
8,026,000
8,026,0006,667,0005,624,0004,603,000508,000503,000775,115726,253430,000408,000367,000493,826540,294467,445466,057510,593545,545539,628695,284417,483487,538471,368380,952395,364352,333343,214345,4392,143,9301,865,3361,552,8131,670,7411,517,5751,289,5341,108,313752,306896,313954,2841,117,3681,174,1221,217,2551,678,3052,235,8702,311,8782,620,8172,570,5822,224,0252,741,1342,051,5681,900,3461,550,4091,569,6121,045,322808,8112,334,5782,360,9062,011,436846,293529,2750617,532300,2840222,2640890,8730
       Other Current Assets 
0
3,368
0
5,844
0
6,732
6,818
0
1,504,413
1,326,308
36,754
795,173
17,877
15,710
57,855
60,311
332,127
373,445
299,978
8,409
8,356
9,093
25,479
9,244
7,646
7,520
39,226
6,247
6,397
5,431
54,121
5,356
5,269
4,776
82,980
4,946
5,023
-194,735
-171,232
-47,471
177,601
-219,480
-259,384
-648,202
-643,054
-484,081
-479,419
-802,111
-637,800
61,872
64,347
775,205
1,593,063
1,114,108
765,650
1,872,000
1,446,000
1,721,000
-17,648,000
-23,671,000
-20,823,000
-19,880,000
1,763,000
1,577,000
1,095,000
-25,653,000
-25,653,0001,095,0001,577,0001,763,000-19,880,000-20,823,000-23,671,000-17,648,0001,721,0001,446,0001,872,000765,6501,114,1081,593,063775,20564,34761,872-637,800-802,111-479,419-484,081-643,054-648,202-259,384-219,480177,601-47,471-171,232-194,7355,0234,94682,9804,7765,2695,35654,1215,4316,3976,24739,2267,5207,6469,24425,4799,0938,3568,409299,978373,445332,12760,31157,85515,71017,877795,17336,7541,326,3081,504,41306,8186,73205,84403,3680
   > Long-term Assets 
0
807,648
0
906,412
0
854,676
840,466
0
819,520
790,113
764,630
746,960
746,432
778,660
786,703
779,885
858,929
833,435
819,175
15,920,195
15,666,655
17,406,357
17,656,978
18,407,161
17,918,851
20,096,887
19,627,741
20,866,509
2,856,294
2,989,143
2,935,259
3,020,569
3,156,407
3,209,470
3,174,016
3,433,692
3,538,881
4,005,584
3,809,538
5,361,934
4,966,090
5,540,988
4,803,324
5,569,204
5,794,059
6,224,550
6,548,653
14,287,994
15,680,072
15,376,278
20,645,321
23,442,994
22,850,390
23,873,424
28,383,000
141,360,000
129,233,000
131,217,000
10,709,252
10,154,772
133,090,000
132,528,000
136,879,000
144,064,000
149,333,000
41,764,000
41,764,000149,333,000144,064,000136,879,000132,528,000133,090,00010,154,77210,709,252131,217,000129,233,000141,360,00028,383,00023,873,42422,850,39023,442,99420,645,32115,376,27815,680,07214,287,9946,548,6536,224,5505,794,0595,569,2044,803,3245,540,9884,966,0905,361,9343,809,5384,005,5843,538,8813,433,6923,174,0163,209,4703,156,4073,020,5692,935,2592,989,1432,856,29420,866,50919,627,74120,096,88717,918,85118,407,16117,656,97817,406,35715,666,65515,920,195819,175833,435858,929779,885786,703778,660746,432746,960764,630790,113819,5200840,466854,6760906,4120807,6480
       Property Plant Equipment 
0
20,831
0
68,063
0
68,812
67,794
0
63,703
62,526
44,696
42,566
50,500
54,343
52,683
50,811
50,980
53,916
53,452
51,933
50,945
49,510
40,251
39,128
37,781
36,773
35,906
36,074
34,813
32,975
31,636
0
0
0
25,154
0
0
0
19,184
18,460
18,253
19,297
19,990
102,845
120,575
216,720
190,696
241,212
375,640
374,528
375,130
373,337
444,847
474,246
450,531
0
822,326
0
590,732
623,779
954,735
0
0
0
0
0
00000954,735623,779590,7320822,3260450,531474,246444,847373,337375,130374,528375,640241,212190,696216,720120,575102,84519,99019,29718,25318,46019,18400025,15400031,63632,97534,81336,07435,90636,77337,78139,12840,25149,51050,94551,93353,45253,91650,98050,81152,68354,34350,50042,56644,69662,52663,703067,79468,812068,063020,8310
       Goodwill 
0
47,897
0
47,897
0
47,897
47,897
0
48,894
48,894
48,894
48,894
48,894
48,894
48,894
48,894
48,894
48,894
48,894
48,894
48,894
48,894
49,243
49,243
49,243
49,243
49,243
49,243
88,852
88,852
88,852
88,852
88,852
88,852
88,852
88,852
88,852
88,852
88,852
88,852
88,852
88,852
88,852
88,852
88,852
88,852
93,911
93,911
116,958
116,958
116,958
116,958
116,958
116,958
116,958
4,312,000
4,417,000
4,322,000
263,744
263,744
4,329,000
4,324,000
4,329,000
4,328,000
4,328,000
4,335,000
4,335,0004,328,0004,328,0004,329,0004,324,0004,329,000263,744263,7444,322,0004,417,0004,312,000116,958116,958116,958116,958116,958116,958116,95893,91193,91188,85288,85288,85288,85288,85288,85288,85288,85288,85288,85288,85288,85288,85288,85288,85288,85288,85288,85249,24349,24349,24349,24349,24349,24348,89448,89448,89448,89448,89448,89448,89448,89448,89448,89448,89448,89448,89448,894047,89747,897047,897047,8970
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
2,181,439
1,764,034
0
0
0
0
2,138,096
2,155,995
0
2,190,241
2,393,883
2,640,676
2,882,683
2,868,324
2,880,006
0
973,835
1,097,619
1,154,749
1,133,559
1,324,552
1,390,998
1,494,744
1,575,687
1,576,839
1,906,964
2,095,553
3,424,195
3,230,588
3,805,613
3,115,544
3,653,403
3,933,011
4,024,590
4,823,028
3,369,425
3,346,435
3,977,069
4,995,411
6,700,817
21,570,150
7,986,606
9,666,475
6,970,485
100,245,000
6,090,938
5,644,167
5,650,246
5,549,629
101,400,000
106,702,000
111,320,000
114,533,000
0
0114,533,000111,320,000106,702,000101,400,0005,549,6295,650,2465,644,1676,090,938100,245,0006,970,4859,666,4757,986,60621,570,1506,700,8174,995,4113,977,0693,346,4353,369,4254,823,0284,024,5903,933,0113,653,4033,115,5443,805,6133,230,5883,424,1952,095,5531,906,9641,576,8391,575,6871,494,7441,390,9981,324,5521,133,5591,154,7491,097,619973,83502,880,0062,868,3242,882,6832,640,6762,393,8832,190,24102,155,9952,138,09600001,764,0342,181,439000000000000
       Intangible Assets 
0
91,218
0
81,728
0
72,227
69,051
0
62,700
59,691
64,574
61,321
56,937
53,319
81,846
75,790
163,740
151,427
137,856
126,112
114,809
104,662
94,927
85,816
77,222
68,628
60,039
51,672
44,789
36,219
28,620
28,132
26,372
24,693
22,721
21,006
19,754
19,153
18,842
17,861
17,306
18,877
18,899
19,373
19,323
19,945
20,615
21,329
24,222
25,161
23,586
22,656
20,584
16,458
14,846
0
6,603,000
6,603,000
179,215
5,428,000
168,435
5,428,000
0
0
0
6,971,000
6,971,0000005,428,000168,4355,428,000179,2156,603,0006,603,000014,84616,45820,58422,65623,58625,16124,22221,32920,61519,94519,32319,37318,89918,87717,30617,86118,84219,15319,75421,00622,72124,69326,37228,13228,62036,21944,78951,67260,03968,62877,22285,81694,927104,662114,809126,112137,856151,427163,74075,79081,84653,31956,93761,32164,57459,69162,700069,05172,227081,728091,2180
       Other Assets 
0
0
0
0
0
0
2,317,833
0
0
0
4,005,883
3,580,709
3,965,373
3,618,663
5,934,570
6,554,193
15,633,330
15,268,878
15,866,196
15,868,262
15,615,710
17,356,847
17,623,140
18,368,033
17,881,070
20,060,114
19,591,835
20,830,435
2,821,481
2,956,168
2,903,623
3,020,569
3,156,407
3,209,470
3,148,862
3,433,692
3,538,881
3,806,684
3,790,354
426,326
428,027
405,844
383,974
295,057
351,148
592,840
675,131
1,122,188
1,012,684
981,846
15,403,793
825,776
697,851
28,290,642
1,132,017
425,080,000
77,992,000
81,015,000
79,798,000
173,654,000
2,473,000
1,492,000
313,617,000
0
0
235,766,000
235,766,00000313,617,0001,492,0002,473,000173,654,00079,798,00081,015,00077,992,000425,080,0001,132,01728,290,642697,851825,77615,403,793981,8461,012,6841,122,188675,131592,840351,148295,057383,974405,844428,027426,3263,790,3543,806,6843,538,8813,433,6923,148,8623,209,4703,156,4073,020,5692,903,6232,956,1682,821,48120,830,43519,591,83520,060,11417,881,07018,368,03317,623,14017,356,84715,615,71015,868,26215,866,19615,268,87815,633,3306,554,1935,934,5703,618,6633,965,3733,580,7094,005,8830002,317,833000000
> Total Liabilities 
0
2,482,864
0
2,148,747
0
2,070,874
2,086,087
0
3,117,223
3,119,390
3,470,953
3,267,372
3,684,683
3,177,148
5,327,552
6,115,600
14,311,814
14,577,035
14,933,475
15,113,636
14,382,972
15,762,872
15,789,259
16,125,460
15,780,213
17,928,695
17,235,376
17,849,028
3,302,740
3,298,627
3,170,827
3,173,773
3,647,520
3,879,350
3,762,025
3,913,772
3,868,732
4,268,371
4,093,274
4,041,741
3,817,036
3,978,329
3,539,814
4,279,260
4,807,254
5,221,871
5,503,990
12,823,763
13,716,471
14,438,866
17,373,119
18,511,267
17,912,200
18,066,543
18,537,494
241,277,000
239,689,000
247,454,000
9,295,046
8,771,791
264,657,000
265,560,000
288,243,000
307,035,000
318,090,000
337,148,000
337,148,000318,090,000307,035,000288,243,000265,560,000264,657,0008,771,7919,295,046247,454,000239,689,000241,277,00018,537,49418,066,54317,912,20018,511,26717,373,11914,438,86613,716,47112,823,7635,503,9905,221,8714,807,2544,279,2603,539,8143,978,3293,817,0364,041,7414,093,2744,268,3713,868,7323,913,7723,762,0253,879,3503,647,5203,173,7733,170,8273,298,6273,302,74017,849,02817,235,37617,928,69515,780,21316,125,46015,789,25915,762,87214,382,97215,113,63614,933,47514,577,03514,311,8146,115,6005,327,5523,177,1483,684,6833,267,3723,470,9533,119,3903,117,22302,086,0872,070,87402,148,74702,482,8640
   > Total Current Liabilities 
0
1,028,765
0
1,069,907
0
983,381
936,349
0
913,684
986,541
1,533,008
871,404
1,646,525
1,257,688
1,243,885
1,443,225
1,704,276
1,896,556
1,681,794
2,673,341
2,529,877
2,655,030
2,657,765
2,606,900
2,372,280
2,247,815
1,782,911
1,823,848
1,716,511
1,741,812
1,690,797
1,677,250
1,648,140
1,814,276
1,782,706
1,839,989
1,738,304
1,958,214
1,748,172
1,426,240
1,324,843
1,433,767
1,130,910
1,179,799
1,250,389
1,537,509
1,439,059
1,945,035
1,419,001
1,681,546
1,642,027
2,154,250
2,217,539
2,586,058
2,931,796
175,806,000
174,601,000
177,997,000
3,330,429
3,411,929
198,415,000
201,283,000
216,445,000
232,647,000
242,657,000
258,005,000
258,005,000242,657,000232,647,000216,445,000201,283,000198,415,0003,411,9293,330,429177,997,000174,601,000175,806,0002,931,7962,586,0582,217,5392,154,2501,642,0271,681,5461,419,0011,945,0351,439,0591,537,5091,250,3891,179,7991,130,9101,433,7671,324,8431,426,2401,748,1721,958,2141,738,3041,839,9891,782,7061,814,2761,648,1401,677,2501,690,7971,741,8121,716,5111,823,8481,782,9112,247,8152,372,2802,606,9002,657,7652,655,0302,529,8772,673,3411,681,7941,896,5561,704,2761,443,2251,243,8851,257,6881,646,525871,4041,533,008986,541913,6840936,349983,38101,069,90701,028,7650
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
728,273
728,273
728,273
750,000
750,000
500,000
516,919
534,956
531,010
532,180
532,295
530,700
551,295
365,126
365,913
362,074
362,909
367,489
369,797
370,864
73,043
69,196
72,258
71,359
69,793
70,754
67,801
54,466
36,604
37,270
38,887
40,530
38,919
39,337
38,410
37,732
37,000
35,000
33,000
50,000
34,000
33,000
31,000
31,000
16,000
0
0
0016,00031,00031,00033,00034,00050,00033,00035,00037,00037,73238,41039,33738,91940,53038,88737,27036,60454,46667,80170,75469,79371,35972,25869,19673,043370,864369,797367,489362,909362,074365,913365,126551,295530,700532,295532,180531,010534,956516,919500,000750,000750,000728,273728,273728,2730000000000000000000
       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
15,151,065
0
0
0
1,826,525
0
0
0
2,140,159
2,151,661
2,244,286
2,335,115
2,366,002
2,389,535
2,238,928
0
0
0
0
67,801
72,387
72,995
74,323
77,546
80,823
38,919
39,337
38,410
37,732
37,000
35,000
33,000
35,000
34,000
33,000
31,000
31,000
16,000
0
0
0016,00031,00031,00033,00034,00035,00033,00035,00037,00037,73238,41039,33738,91980,82377,54674,32372,99572,38767,80100002,238,9282,389,5352,366,0022,335,1152,244,2862,151,6612,140,1590001,826,52500015,151,06500000000000000000000000000
       Accounts payable 
0
662,742
0
48,891
0
546,113
548,593
0
33,095
568,162
517,645
537,648
864,579
309,051
578,764
605,196
713,476
872,494
38,337
42,801
49,986
53,278
40,675
78,640
61,359
76,080
48,336
49,030
50,811
59,349
92,012
98,661
116,814
116,277
57,465
72,170
60,094
79,062
68,873
81,548
74,466
82,008
70,878
83,766
89,776
96,820
94,364
100,229
119,934
143,664
119,982
130,691
141,688
209,312
145,054
3,208,000
2,937,000
3,032,000
167,764
185,285
3,286,000
3,657,000
3,338,000
3,425,000
3,638,000
3,908,000
3,908,0003,638,0003,425,0003,338,0003,657,0003,286,000185,285167,7643,032,0002,937,0003,208,000145,054209,312141,688130,691119,982143,664119,934100,22994,36496,82089,77683,76670,87882,00874,46681,54868,87379,06260,09472,17057,465116,277116,81498,66192,01259,34950,81149,03048,33676,08061,35978,64040,67553,27849,98642,80138,337872,494713,476605,196578,764309,051864,579537,648517,645568,16233,0950548,593546,113048,8910662,7420
       Other Current Liabilities 
0
87,211
0
656,115
0
88,932
66,332
0
609,274
126,791
763,888
603,556
540,343
690,972
432,374
567,970
710,102
751,525
1,391,300
1,593,219
1,455,163
1,606,401
1,587,611
1,441,140
1,538,194
1,338,639
1,000,005
1,023,143
958,162
948,989
890,210
851,758
1,007,739
1,127,570
1,188,274
1,233,643
1,194,626
1,354,274
1,180,289
1,126,367
1,071,999
1,097,456
877,576
842,782
997,585
1,200,731
1,205,590
1,680,115
1,198,641
1,378,920
1,451,146
1,858,608
1,961,568
2,163,132
2,629,322
8,192,000
7,058,000
8,038,000
2,939,945
2,987,263
10,737,000
8,530,000
213,076,000
8,972,000
-232,027,000
8,661,000
8,661,000-232,027,0008,972,000213,076,0008,530,00010,737,0002,987,2632,939,9458,038,0007,058,0008,192,0002,629,3222,163,1321,961,5681,858,6081,451,1461,378,9201,198,6411,680,1151,205,5901,200,731997,585842,782877,5761,097,4561,071,9991,126,3671,180,2891,354,2741,194,6261,233,6431,188,2741,127,5701,007,739851,758890,210948,989958,1621,023,1431,000,0051,338,6391,538,1941,441,1401,587,6111,606,4011,455,1631,593,2191,391,300751,525710,102567,970432,374690,972540,343603,556763,888126,791609,274066,33288,9320656,115087,2110
   > Long-term Liabilities 
0
1,454,099
0
1,078,840
0
1,087,493
1,149,738
0
2,203,539
2,132,849
1,937,945
2,395,968
2,038,158
1,919,460
4,083,667
4,672,375
12,607,538
12,680,479
13,251,681
12,440,295
11,853,095
13,107,842
13,131,494
13,518,560
13,407,933
15,680,880
15,452,465
16,025,180
1,586,229
1,556,815
1,480,030
1,496,523
1,999,380
2,065,074
1,979,319
2,073,783
2,130,428
2,310,157
2,345,102
2,615,501
2,492,193
2,544,562
2,408,904
3,099,461
3,556,865
3,684,362
4,064,931
10,878,728
12,297,470
12,757,320
15,731,092
16,357,017
15,694,661
15,480,485
15,605,698
65,471,000
65,088,000
69,457,000
5,964,617
5,359,862
66,242,000
64,277,000
71,798,000
74,388,000
75,433,000
79,143,000
79,143,00075,433,00074,388,00071,798,00064,277,00066,242,0005,359,8625,964,61769,457,00065,088,00065,471,00015,605,69815,480,48515,694,66116,357,01715,731,09212,757,32012,297,47010,878,7284,064,9313,684,3623,556,8653,099,4612,408,9042,544,5622,492,1932,615,5012,345,1022,310,1572,130,4282,073,7831,979,3192,065,0741,999,3801,496,5231,480,0301,556,8151,586,22916,025,18015,452,46515,680,88013,407,93313,518,56013,131,49413,107,84211,853,09512,440,29513,251,68112,680,47912,607,5384,672,3754,083,6671,919,4602,038,1582,395,9681,937,9452,132,8492,203,53901,149,7381,087,49301,078,84001,454,0990
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
738,784
738,623
0
0
0
0
737,818
737,711
0
728,273
750,000
750,000
999,008
1,015,952
1,034,014
0
1,031,288
1,031,428
1,025,255
1,046,012
1,355,521
1,355,994
1,352,447
1,353,572
1,358,444
1,361,044
1,362,402
1,361,711
1,357,640
1,361,024
1,360,448
1,903,862
2,350,915
2,348,440
3,500,747
4,513,438
5,099,895
5,615,514
5,627,192
5,584,271
5,653,037
5,651,315
5,745,415
2,815,348
2,862,955
2,860,045
2,864,107
2,856,842
3,787,643
7,037,000
0
0
0
0
00007,037,0003,787,6432,856,8422,864,1072,860,0452,862,9552,815,3485,745,4155,651,3155,653,0375,584,2715,627,1925,615,5145,099,8954,513,4383,500,7472,348,4402,350,9151,903,8621,360,4481,361,0241,357,6401,361,7111,362,4021,361,0441,358,4441,353,5721,352,4471,355,9941,355,5211,046,0121,025,2551,031,4281,031,28801,034,0141,015,952999,008750,000750,000728,2730737,711737,8180000738,623738,784000000000000
       Warrants
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
782,702
1,400,730
1,416,711
1,750,054
1,770,034
1,790,014
1,002,761
1,023,707
1,031,914
1,041,596
284,631
0
0
0
0
0
00000284,6311,041,5961,031,9141,023,7071,002,7611,790,0141,770,0341,750,0541,416,7111,400,730782,70200000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
360,038
0
0
0
308,291
339,996
362,059
299,307
385,287
487,431
901,807
907,578
917,348
1,319,613
1,216,671
1,097,677
910,544
1,282,825
917,231
1,292,948
949,794
1,009,304
335,570
298,069
307,244
292,593
255,248
318,662
324,540
402,802
273,292
356,695
417,173
865,278
733,269
809,469
726,622
754,845
693,010
880,246
876,245
2,495,935
1,851,436
1,808,027
12,839,981
2,182,325
1,938,797
1,284,636
1,843,070
203,262,000
222,831,000
229,567,000
228,941,000
225,860,000
238,137,000
239,295,000
0
0
0
0
0000239,295,000238,137,000225,860,000228,941,000229,567,000222,831,000203,262,0001,843,0701,284,6361,938,7972,182,32512,839,9811,808,0271,851,4362,495,935876,245880,246693,010754,845726,622809,469733,269865,278417,173356,695273,292402,802324,540318,662255,248292,593307,244298,069335,5701,009,304949,7941,292,948917,2311,282,825910,5441,097,6771,216,6711,319,613917,348907,578901,807487,431385,287299,307362,059339,996308,291000360,038000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
241,603
257,665
0
0
0
0
252,157
309,048
0
267,078
279,479
337,120
272,727
316,177
199,614
0
175,358
201,179
177,875
175,536
158,461
204,516
174,893
171,267
116,095
155,081
128,146
145,282
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,713,000
4,890,000
5,191,000
5,576,000
0
5,166,000
5,448,000
0
0
0
0
00005,448,0005,166,00005,576,0005,191,0004,890,0004,713,000000000000000000145,282128,146155,081116,095171,267174,893204,516158,461175,536177,875201,179175,3580199,614316,177272,727337,120279,479267,0780309,048252,1570000257,665241,603000000000000
> Total Stockholder Equity
0
80,503
0
-497,058
0
-399,079
-304,036
0
-265,924
-155,780
150,902
260,781
797,943
408,827
726,401
776,571
2,694,062
2,596,473
2,666,818
2,758,371
2,723,293
2,712,282
2,637,269
2,513,627
2,391,983
1,995,214
1,786,482
1,656,947
739,755
716,110
649,505
549,360
685,310
723,094
835,116
1,177,340
1,222,049
1,329,491
1,462,926
1,554,870
1,550,055
1,627,409
1,376,196
1,321,491
1,379,273
1,764,617
1,852,222
556,638
929,031
1,089,564
1,429,315
1,937,165
2,365,081
2,647,906
3,789,141
10,993,000
3,679,000
-1,339,000
1,848,251
1,783,621
8,229,000
8,442,000
14,044,000
14,787,000
15,273,000
17,863,000
17,863,00015,273,00014,787,00014,044,0008,442,0008,229,0001,783,6211,848,251-1,339,0003,679,00010,993,0003,789,1412,647,9062,365,0811,937,1651,429,3151,089,564929,031556,6381,852,2221,764,6171,379,2731,321,4911,376,1961,627,4091,550,0551,554,8701,462,9261,329,4911,222,0491,177,340835,116723,094685,310549,360649,505716,110739,7551,656,9471,786,4821,995,2142,391,9832,513,6272,637,2692,712,2822,723,2932,758,3712,666,8182,596,4732,694,062776,571726,401408,827797,943260,781150,902-155,780-265,9240-304,036-399,0790-497,058080,5030
   Common Stock
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
2
2
2
2
2
2
2
0
6
6
6
172,000
-554,213
5
1,388,000
1,398,000
0
0
001,398,0001,388,0005-554,213172,00066602222222000000000000000000000000000000000000000000000000
   Retained Earnings Total Equity
0
0
0
0
0
0
0
0
0
0
0
0
-1,959,696
-2,434,557
0
0
0
4,992,369
-2,142,020
-1,915,855
6,237,052
-1,722,459
-1,568,487
-1,496,949
-1,425,244
-1,422,874
-1,400,661
0
-1,342,133
-1,328,624
-1,348,384
-1,403,254
-1,236,677
-1,147,798
-986,186
-838,686
-755,465
-560,613
-379,460
-481,772
-430,335
-273,535
-473,276
-372,576
-222,007
0
0
-1,075,323
-653,745
-396,895
0
477,343
990,798
1,078,856
1,143,899
0
0
-3,901
0
0
73,057
0
0
0
0
0
0000073,05700-3,901001,143,8991,078,856990,798477,3430-396,895-653,745-1,075,32300-222,007-372,576-473,276-273,535-430,335-481,772-379,460-560,613-755,465-838,686-986,186-1,147,798-1,236,677-1,403,254-1,348,384-1,328,624-1,342,1330-1,400,661-1,422,874-1,425,244-1,496,949-1,568,487-1,722,4596,237,052-1,915,855-2,142,0204,992,369000-2,434,557-1,959,696000000000000
   Accumulated Other Comprehensive Income 
0
-6,566
0
-6,836
0
-5,099
-4,088
0
-2,483
-2,108
-1,529
-1,104
-1,247
-832
-488
-93
324
168
144
1,760,412
1,667,592
1,693,210
1,581,174
1,515,238
1,404,112
1,062,461
932,860
911,934
-3,054
-5,947
-7,620
-5,078
-6,975
-5,450
-8,723
-11,803
-3,022
-2,061
-1,809
-815
-3,130
-3,600
-4,159
-4,810
-5,192
-6,827
-4,578
-8,201
-3,879
2,722
-2,071
-2,586
-2,542
-3,102
-5,374
-4,676,000
-9,790,000
-13,758,000
-10,340
-10,809
-6,392,000
-8,095,000
-5,575,000
-5,640,000
-5,820,000
-3,473,000
-3,473,000-5,820,000-5,640,000-5,575,000-8,095,000-6,392,000-10,809-10,340-13,758,000-9,790,000-4,676,000-5,374-3,102-2,542-2,586-2,0712,722-3,879-8,201-4,578-6,827-5,192-4,810-4,159-3,600-3,130-815-1,809-2,061-3,022-11,803-8,723-5,450-6,975-5,078-7,620-5,947-3,054911,934932,8601,062,4611,404,1121,515,2381,581,1741,693,2101,667,5921,760,412144168324-93-488-832-1,247-1,104-1,529-2,108-2,4830-4,088-5,0990-6,8360-6,5660
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
2,757,158
2,847,054
0
0
0
0
3,043,334
2,913,814
0
2,741,531
2,624,582
2,495,338
2,413,115
2,355,627
2,254,283
0
2,084,942
2,050,681
2,005,509
1,957,692
1,928,962
1,876,342
1,830,025
1,763,146
1,716,138
1,627,767
1,579,797
1,483,244
1,429,307
1,350,331
1,299,418
1,144,664
1,052,259
1,217,231
1,302,587
1,085,949
1,032,442
929,524
877,173
908,195
822,612
1,017,939
2,096,403
970,498
1,378,038
1,242,618
1,304,378
1,240,217
1,353,930
14,605,000
0
0
0
0
000014,605,0001,353,9301,240,2171,304,3781,242,6181,378,038970,4982,096,4031,017,939822,612908,195877,173929,5241,032,4421,085,9491,302,5871,217,2311,052,2591,144,6641,299,4181,350,3311,429,3071,483,2441,579,7971,627,7671,716,1381,763,1461,830,0251,876,3421,928,9621,957,6922,005,5092,050,6812,084,94202,254,2832,355,6272,413,1152,495,3382,624,5822,741,53102,913,8143,043,33400002,847,0542,757,158000000000000
   Treasury Stock000000000000000000000000000000000000000000000-6,237,052-6,175,701-5,703,383-4,992,36900000000000000000
   Other Stockholders Equity 
0
1,145,580
0
1,384,143
0
1,640,610
1,729,593
0
1,906,281
1,990,404
2,090,249
2,170,592
2,758,886
2,844,216
3,153,086
3,125,118
5,080,994
4,909,686
4,808,694
2,913,814
2,931,769
2,741,531
2,624,582
2,495,338
2,413,115
2,355,627
2,254,283
2,114,747
2,084,942
2,050,681
2,005,509
1,957,692
1,928,962
1,876,342
1,830,025
1,763,146
1,716,138
1,627,767
1,579,797
1,483,244
1,429,307
1,350,331
1,299,418
1,144,664
1,052,259
1,217,231
1,302,587
1,085,949
1,032,442
929,524
877,173
908,195
822,612
1,017,939
2,096,403
15,762,000
15,412,000
15,256,000
3,563,378
1,240,217
13,913,787
14,605,000
15,249,000
15,167,000
15,319,000
15,073,000
15,073,00015,319,00015,167,00015,249,00014,605,00013,913,7871,240,2173,563,37815,256,00015,412,00015,762,0002,096,4031,017,939822,612908,195877,173929,5241,032,4421,085,9491,302,5871,217,2311,052,2591,144,6641,299,4181,350,3311,429,3071,483,2441,579,7971,627,7671,716,1381,763,1461,830,0251,876,3421,928,9621,957,6922,005,5092,050,6812,084,9422,114,7472,254,2832,355,6272,413,1152,495,3382,624,5822,741,5312,931,7692,913,8144,808,6944,909,6865,080,9943,125,1183,153,0862,844,2162,758,8862,170,5922,090,2491,990,4041,906,28101,729,5931,640,61001,384,14301,145,5800



5.4. Balance Sheets

Currency in USD. All numbers in thousands.