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

Appfolio Inc
Buy, Hold or Sell?

Let's analyze Appfolio Inc together

I guess you are interested in Appfolio 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 Appfolio 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 Appfolio Inc

I send you an email if I find something interesting about Appfolio Inc.

1. Quick Overview

1.1. Quick analysis of Appfolio Inc (30 sec.)










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

How much money do you get?

How much money do you get?
$0.00
When do you have the money?
1 year
How often do you get paid?
0.0%

What is your share worth?

Current worth
$11.23
Expected worth in 1 year
$15.26
How sure are you?
65.0%

+ What do you gain per year?

Total Gains per Share
$4.03
Return On Investment
1.6%

For what price can you sell your share?

Current Price per Share
$255.87
Expected price per share
$236.00 - $274.56
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Appfolio Inc (5 min.)




Live pricePrice per Share (EOD)
$255.87
Intrinsic Value Per Share
$26.10 - $89.88
Total Value Per Share
$37.33 - $101.11

2.2. Growth of Appfolio Inc (5 min.)




Is Appfolio Inc growing?

Current yearPrevious yearGrowGrow %
How rich?$412.8m$248.6m$106.5m30.0%

How much money is Appfolio Inc making?

Current yearPrevious yearGrowGrow %
Making money$32.9m-$11.8m$44.7m135.9%
Net Profit Margin17.3%-9.6%--

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

2.3. Financial Health of Appfolio Inc (5 min.)




3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of Appfolio Inc is $255.87. 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 Appfolio 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 Appfolio 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 $11.23. Based on the TTM, the Book Value Change Per Share is $1.01 per quarter. Based on the YOY, the Book Value Change Per Share is $-0.14 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 $0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Appfolio 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 Eps0.900.4%0.900.4%-0.34-0.1%0.270.1%0.140.1%
Usd Book Value Change Per Share1.120.4%1.010.4%-0.14-0.1%0.380.2%0.260.1%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share1.120.4%1.010.4%-0.14-0.1%0.380.2%0.260.1%
Usd Price Per Share235.40-224.99-146.16-151.13-95.10-
Price to Earnings Ratio65.54-63.04--24.13--364.41--153.47-
Price-to-Total Gains Ratio209.63-225.21--206.10-236.15-453.78-
Price to Book Ratio20.96-23.29-21.20-21.08-17.83-
Price-to-Total Gains Ratio209.63-225.21--206.10-236.15-453.78-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share255.87
Number of shares3
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share1.010.38
Usd Total Gains Per Share1.010.38
Gains per Quarter (3 shares)3.021.15
Gains per Year (3 shares)12.104.61
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1012205-5
202414090
3036260145
40483801810
50605002315
60736202820
70857403225
80978603730
901099804235
10012111004640

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%5.07.00.041.7%11.09.00.055.0%22.018.00.055.0%22.021.01.050.0%
Book Value Change Per Share4.00.00.0100.0%7.05.00.058.3%13.07.00.065.0%26.014.00.065.0%27.015.02.061.4%
Dividend per Share0.00.04.00.0%0.00.012.00.0%0.00.020.00.0%0.00.040.00.0%0.00.044.00.0%
Total Gains per Share4.00.00.0100.0%7.05.00.058.3%13.07.00.065.0%26.014.00.065.0%27.015.02.061.4%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Appfolio 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--1.1231.008+11%-0.140+112%0.385+192%0.262+328%
Book Value Per Share--11.2329.678+16%6.970+61%7.542+49%4.862+131%
Current Ratio--6.2035.271+18%2.994+107%3.536+75%2.783+123%
Debt To Asset Ratio--0.2110.234-10%0.329-36%0.317-33%0.380-44%
Debt To Equity Ratio--0.2680.307-13%0.493-46%0.508-47%0.533-50%
Dividend Per Share----0%-0%-0%-0%
Enterprise Value--8873260400.0008416519285.000+5%5276650355.000+68%5448268746.500+63%3584676248.684+148%
Eps--0.8980.897+0%-0.339+138%0.272+230%0.143+527%
Ev To Ebitda Ratio--47.23052.559-10%-163.911+447%177.792-73%405.793-88%
Ev To Sales Ratio--10.78211.004-2%9.100+18%11.914-9%10.468+3%
Free Cash Flow Per Share--1.5191.183+28%0.166+815%0.291+422%0.155+881%
Free Cash Flow To Equity Per Share--1.2860.914+41%0.035+3562%0.094+1272%0.146+778%
Gross Profit Margin--0.2300.242-5%1.664-86%7.834-97%4.232-95%
Intrinsic Value_10Y_max--89.883--------
Intrinsic Value_10Y_min--26.101--------
Intrinsic Value_1Y_max--2.868--------
Intrinsic Value_1Y_min--0.965--------
Intrinsic Value_3Y_max--13.297--------
Intrinsic Value_3Y_min--4.345--------
Intrinsic Value_5Y_max--29.365--------
Intrinsic Value_5Y_min--9.286--------
Market Cap5905454013.000-47%8652362400.0008256796785.000+5%5227310855.000+66%5404102446.500+60%3383475411.250+156%
Net Profit Margin--0.1600.173-7%-0.096+160%0.093+73%0.038+318%
Operating Margin--0.2070.182+14%-0.127+161%0.098+110%0.031+563%
Operating Ratio--0.7930.816-3%1.091-27%1.005-21%1.020-22%
Pb Ratio22.781+8%20.95923.289-10%21.195-1%21.077-1%17.834+18%
Pe Ratio71.235+8%65.53663.035+4%-24.129+137%-364.415+656%-153.466+334%
Price Per Share255.870+8%235.400224.988+5%146.158+61%151.134+56%95.098+148%
Price To Free Cash Flow Ratio42.118+8%38.74849.160-21%514.087-92%-385.301+1094%-103.665+368%
Price To Total Gains Ratio227.864+8%209.635225.214-7%-206.100+198%236.150-11%453.784-54%
Quick Ratio--9.8267.984+23%4.111+139%4.733+108%3.682+167%
Return On Assets--0.0630.072-12%-0.033+152%0.024+167%0.009+598%
Return On Equity--0.0800.094-15%-0.051+164%0.033+141%0.014+490%
Total Gains Per Share--1.1231.008+11%-0.140+112%0.385+192%0.262+328%
Usd Book Value--412827000.000355186500.000+16%248681000.000+66%268748600.000+54%171834475.000+140%
Usd Book Value Change Per Share--1.1231.008+11%-0.140+112%0.385+192%0.262+328%
Usd Book Value Per Share--11.2329.678+16%6.970+61%7.542+49%4.862+131%
Usd Dividend Per Share----0%-0%-0%-0%
Usd Enterprise Value--8873260400.0008416519285.000+5%5276650355.000+68%5448268746.500+63%3584676248.684+148%
Usd Eps--0.8980.897+0%-0.339+138%0.272+230%0.143+527%
Usd Free Cash Flow--55824000.00043433500.000+29%6108000.000+814%10653850.000+424%5768700.000+868%
Usd Free Cash Flow Per Share--1.5191.183+28%0.166+815%0.291+422%0.155+881%
Usd Free Cash Flow To Equity Per Share--1.2860.914+41%0.035+3562%0.094+1272%0.146+778%
Usd Market Cap5905454013.000-47%8652362400.0008256796785.000+5%5227310855.000+66%5404102446.500+60%3383475411.250+156%
Usd Price Per Share255.870+8%235.400224.988+5%146.158+61%151.134+56%95.098+148%
Usd Profit--33006000.00032900500.000+0%-11816500.000+136%9988800.000+230%5819775.000+467%
Usd Revenue--205733000.000190592000.000+8%143168250.000+44%120982700.000+70%78399000.000+162%
Usd Total Gains Per Share--1.1231.008+11%-0.140+112%0.385+192%0.262+328%
 EOD+2 -6MRQTTM+29 -9YOY+35 -35Y+31 -710Y+31 -7

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1571.235
Price to Book Ratio (EOD)Between0-122.781
Net Profit Margin (MRQ)Greater than00.160
Operating Margin (MRQ)Greater than00.207
Quick Ratio (MRQ)Greater than19.826
Current Ratio (MRQ)Greater than16.203
Debt to Asset Ratio (MRQ)Less than10.211
Debt to Equity Ratio (MRQ)Less than10.268
Return on Equity (MRQ)Greater than0.150.080
Return on Assets (MRQ)Greater than0.050.063
Total7/10 (70.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5061.962
Ma 20Greater thanMa 50246.138
Ma 50Greater thanMa 100228.031
Ma 100Greater thanMa 200228.294
OpenGreater thanClose263.000
Total3/5 (60.0%)

4. In-depth Analysis

4.1 About Appfolio Inc

AppFolio, Inc., together with its subsidiaries, provides cloud business management solutions for the real estate industry in the United States. The company provides a cloud-based platform that enables users to automate and optimize common workflows; tools that assist with leasing, maintenance, and accounting; and other technology and services offered by third parties. It offers AppFolio Property Manager Core, a platform that provides the basic functionalities required to operate a property management business, as well as serves as a system of record; AppFolio Property Manager Plus, which offers housing management, student housing management, complex accounting, leasing insights, large-scale operations support, role-based permissions, stack integrations, and enhanced customer support services; AppFolio Property Manager Max offers customer relationship management functionality, field customization, customer database functionality, and customer success management services; and AppFolio Investment Manager, a software that provides investment management, asset management, and relationship management solutions. The company also provides value-added services that are designed to enhance, automate, and streamline processes and workflows for property management businesses, such as electronic payment, tenant screening, and insurance services. AppFolio, Inc. was incorporated in 2006 and is headquartered in Goleta, California.

Fundamental data was last updated by Penke on 2024-12-05 12:37:04.

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 efficient 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 efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is very able to pay all its short-term debts.
The company is very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is 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 expensive.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is fair priced.
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 Appfolio Inc earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Appfolio Inc to the Software - Application industry mean.
  • A Net Profit Margin of 16.0% means that $0.16 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Appfolio Inc:

  • The MRQ is 16.0%. The company is making a huge profit. +2
  • The TTM is 17.3%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ16.0%TTM17.3%-1.3%
TTM17.3%YOY-9.6%+27.0%
TTM17.3%5Y9.3%+8.0%
5Y9.3%10Y3.8%+5.5%
4.3.1.2. Return on Assets

Shows how efficient Appfolio Inc is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Appfolio Inc to the Software - Application industry mean.
  • 6.3% Return on Assets means that Appfolio Inc generated $0.06 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Appfolio Inc:

  • The MRQ is 6.3%. Using its assets, the company is efficient in making profit. +1
  • The TTM is 7.2%. Using its assets, the company is efficient in making profit. +1
Trends
Current periodCompared to+/- 
MRQ6.3%TTM7.2%-0.9%
TTM7.2%YOY-3.3%+10.4%
TTM7.2%5Y2.4%+4.8%
5Y2.4%10Y0.9%+1.5%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Appfolio Inc to the Software - Application industry mean.
  • 8.0% Return on Equity means Appfolio Inc generated $0.08 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Appfolio Inc:

  • The MRQ is 8.0%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 9.4%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ8.0%TTM9.4%-1.4%
TTM9.4%YOY-5.1%+14.5%
TTM9.4%5Y3.3%+6.1%
5Y3.3%10Y1.4%+2.0%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Appfolio Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Appfolio Inc is operating .

  • Measures how much profit Appfolio 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 Appfolio Inc to the Software - Application industry mean.
  • An Operating Margin of 20.7% means the company generated $0.21  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Appfolio Inc:

  • The MRQ is 20.7%. The company is operating efficient. +1
  • The TTM is 18.2%. The company is operating efficient. +1
Trends
Current periodCompared to+/- 
MRQ20.7%TTM18.2%+2.5%
TTM18.2%YOY-12.7%+30.8%
TTM18.2%5Y9.8%+8.3%
5Y9.8%10Y3.1%+6.7%
4.3.2.2. Operating Ratio

Measures how efficient Appfolio Inc is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Software - Application industry mean).
  • An Operation Ratio of 0.79 means that the operating costs are $0.79 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Appfolio Inc:

  • The MRQ is 0.793. The company is efficient in keeping operating costs low. +1
  • The TTM is 0.816. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.793TTM0.816-0.023
TTM0.816YOY1.091-0.275
TTM0.8165Y1.005-0.189
5Y1.00510Y1.020-0.015
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Appfolio Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Software - Application industry mean).
  • A Current Ratio of 6.20 means the company has $6.20 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Appfolio Inc:

  • The MRQ is 6.203. The company is very able to pay all its short-term debts. +2
  • The TTM is 5.271. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ6.203TTM5.271+0.933
TTM5.271YOY2.994+2.277
TTM5.2715Y3.536+1.735
5Y3.53610Y2.783+0.753
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Appfolio Inc to the Software - Application industry mean.
  • A Quick Ratio of 9.83 means the company can pay off $9.83 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Appfolio Inc:

  • The MRQ is 9.826. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 7.984. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ9.826TTM7.984+1.842
TTM7.984YOY4.111+3.873
TTM7.9845Y4.733+3.251
5Y4.73310Y3.682+1.051
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Appfolio Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Appfolio Inc assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Appfolio Inc to Software - Application industry mean.
  • A Debt to Asset Ratio of 0.21 means that Appfolio Inc assets are financed with 21.1% credit (debt) and the remaining percentage (100% - 21.1%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Appfolio Inc:

  • The MRQ is 0.211. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.234. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.211TTM0.234-0.023
TTM0.234YOY0.329-0.095
TTM0.2345Y0.317-0.083
5Y0.31710Y0.380-0.063
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Appfolio Inc to the Software - Application industry mean.
  • A Debt to Equity ratio of 26.8% means that company has $0.27 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Appfolio Inc:

  • The MRQ is 0.268. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.307. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.268TTM0.307-0.039
TTM0.307YOY0.493-0.187
TTM0.3075Y0.508-0.201
5Y0.50810Y0.533-0.025
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 Appfolio Inc generates.

  • Above 15 is considered overpriced but always compare Appfolio Inc to the Software - Application industry mean.
  • A PE ratio of 65.54 means the investor is paying $65.54 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Appfolio Inc:

  • The EOD is 71.235. Based on the earnings, the company is expensive. -2
  • The MRQ is 65.536. Based on the earnings, the company is expensive. -2
  • The TTM is 63.035. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD71.235MRQ65.536+5.699
MRQ65.536TTM63.035+2.501
TTM63.035YOY-24.129+87.165
TTM63.0355Y-364.415+427.450
5Y-364.41510Y-153.466-210.949
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 Appfolio Inc:

  • The EOD is 42.118. Based on how much money comes from the company's main activities, the company is fair priced.
  • The MRQ is 38.748. Based on how much money comes from the company's main activities, the company is fair priced.
  • The TTM is 49.160. Based on how much money comes from the company's main activities, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD42.118MRQ38.748+3.369
MRQ38.748TTM49.160-10.412
TTM49.160YOY514.087-464.927
TTM49.1605Y-385.301+434.461
5Y-385.30110Y-103.665-281.636
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 Appfolio Inc is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Software - Application industry mean).
  • A PB ratio of 20.96 means the investor is paying $20.96 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Appfolio Inc:

  • The EOD is 22.781. Based on the equity, the company is expensive. -2
  • The MRQ is 20.959. Based on the equity, the company is expensive. -2
  • The TTM is 23.289. Based on the equity, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD22.781MRQ20.959+1.823
MRQ20.959TTM23.289-2.330
TTM23.289YOY21.195+2.093
TTM23.2895Y21.077+2.212
5Y21.07710Y17.834+3.242
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 Appfolio Inc.

4.8.1. Institutions holding Appfolio Inc

Institutions are holding 84.386% of the shares of Appfolio Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Vanguard Group Inc6.61750.0101240435324423811.3067
2024-06-30BlackRock Inc5.94110.0122158592-426196-16.4886
2024-09-30Ashe Capital Management, LLC3.845826.1956139730800
2024-09-30Brown Capital Management, LLC2.21464.0759804645-105534-11.5949
2024-09-30State Street Corp1.79760.0063653136492388.1534
2024-09-30Gilder Gagnon Howe & CO LLC1.50651.5414547351-12645-2.2581
2024-09-30Lord, Abbett & Co LLC1.26410.3522459285-44877-8.9013
2024-09-30AQR Capital Management LLC1.26030.148457925399385682.2429
2024-09-30Geode Capital Management, LLC1.13680.0079413032327438.61
2024-09-30Amvescap Plc.1.12150.01854074848855627.7668
2024-09-30DF Dent & Co Inc0.9681.0073516913218110.072
2024-09-30Nellore Capital Management LLC0.863210.06043136193417012.2276
2024-09-30Macquarie Group Ltd0.84220.07783060125449421.666
2024-09-30GW&K Investment Management, LLC0.72240.5287262457-11564-4.2201
2024-06-30NORGES BANK0.72030.00962617163972417.8943
2024-09-30Renaissance Technologies Corp0.63770.082231700127005.7991
2024-09-30Franklin Resources Inc0.62930.01412286555438631.2081
2024-09-30Morgan Stanley - Brokerage Accounts0.6290.0039228550-120838-34.5856
2024-09-30Driehaus Capital Management LLC0.58620.4304212984-14648-6.4349
2024-09-30Bank of New York Mellon Corp0.55560.0088201866-39935-16.5156
Total 33.859744.590612302361+265578+2.2%

4.9.2. Funds holding Appfolio Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-11-27iShares Core S&P Mid-Cap ETF2.03360.18673886014750.2
2024-10-31Vanguard Total Stock Mkt Idx Inv1.82210.008662015-2434-0.3663
2024-10-31Vanguard Small Cap Index1.42950.070951937210000.1929
2024-10-31Vanguard Information Technology ETF1.06180.088338578417630.4591
2024-06-30Brown Capital Mgmt Small Co Inv0.99885.1893362881-128291-26.1194
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr0.9310.0648338246-1230-0.3623
2024-10-31Vanguard Small Cap Growth Index Inv0.78580.1636285498-340-0.1189
2024-09-30Invesco OFI Small Cap Growth0.67881.19422466196805638.1132
2024-09-30Invesco Discovery A0.67881.194324661953022.1971
2024-10-31Franklin DynaTech A0.55050.166320000000
2024-09-30Delaware Ivy Mid Cap Growth A0.53970.691119609542472.2137
2024-09-30Lord Abbett Developing Growth A0.53341.825619379900
2024-09-30Lord Abbett & Co. Growth Equity- SA0.50420.68471831911831910
2024-09-30Lord Abbett Growth Leaders I0.50420.688918319100
2024-10-31SPDR® S&P MIDCAP 400 ETF Trust0.49810.1651180964-2666-1.4518
2024-06-30UBS: US Equity Small Cap Growth0.47881.619817397600
2024-10-31DF Dent Mid Cap Growth0.47062.71831709864596936.7702
2024-06-30Franklin Innovation Composite0.41280.14261500001500000
2024-11-27iShares S&P Mid-Cap 400 Growth ETF0.39440.364914329500
2024-09-30Fidelity Extended Market Index0.36820.075413379279616.3267
Total 15.675117.30215695183+334003+5.9%

5.3. Insider Transactions

Insiders are holding 3.72% of the shares of Appfolio Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-12-02Scanlan Agnes BundySELL500255.42
2024-11-27Maurice J DucaSELL60254.48
2024-11-25Maurice J DucaSELL2577250.75
2024-11-22Maurice J DucaSELL2701240.08
2024-11-20Maurice J DucaSELL1059229.1
2024-11-18Maurice J DucaSELL2510229.21
2024-11-15William Shane TriggSELL3500229.85
2024-11-13Matthew S MazzaSELL5090236.24
2024-11-11Matthew S MazzaSELL926229.04
2024-09-25Maurice J DucaSELL1296236.77
2024-09-23Maurice J DucaSELL1842235.71
2024-09-20Maurice J DucaSELL2700234.05
2024-09-18Maurice J DucaSELL200232.18
2024-08-30Maurice J DucaSELL2274233.01
2024-08-28Maurice J DucaSELL500232.59
2024-08-26Maurice J DucaSELL2968234.87
2024-08-16William Shane TriggSELL3501218.98
2024-08-15Matthew S MazzaSELL2371221.22
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 Assets523,297
Total Liabilities110,470
Total Stockholder Equity412,827
 As reported
Total Liabilities 110,470
Total Stockholder Equity+ 412,827
Total Assets = 523,297

Assets

Total Assets523,297
Total Current Assets395,143
Long-term Assets128,154
Total Current Assets
Cash And Cash Equivalents 62,417
Short-term Investments 268,951
Net Receivables 25,581
Other Current Assets 38,194
Total Current Assets  (as reported)395,143
Total Current Assets  (calculated)395,143
+/-0
Long-term Assets
Property Plant Equipment 43,222
Goodwill 56,060
Intangible Assets 16,330
Long-term Assets Other 12,542
Long-term Assets  (as reported)128,154
Long-term Assets  (calculated)128,154
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities63,697
Long-term Liabilities46,773
Total Stockholder Equity412,827
Total Current Liabilities
Short-term Debt 3,141
Accounts payable 509
Other Current Liabilities 60,047
Total Current Liabilities  (as reported)63,697
Total Current Liabilities  (calculated)63,697
+/-0
Long-term Liabilities
Capital Lease Obligations Min Short Term Debt38,402
Long-term Liabilities Other 8,371
Long-term Liabilities  (as reported)46,773
Long-term Liabilities  (calculated)46,773
+/-0
Total Stockholder Equity
Common Stock4
Retained Earnings 187,314
Accumulated Other Comprehensive Income 475
Other Stockholders Equity 225,034
Total Stockholder Equity (as reported)412,827
Total Stockholder Equity (calculated)412,827
+/-0
Other
Capital Stock4
Cash and Short Term Investments 331,368
Common Stock Shares Outstanding 36,756
Current Deferred Revenue-3,141
Liabilities and Stockholders Equity 523,297
Net Debt -20,874
Net Invested Capital 412,827
Net Working Capital 331,446
Property Plant and Equipment Gross 43,222
Short Long Term Debt Total 41,543



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-31
> Total Assets 
27,707
0
0
0
25,434
36,014
98,296
94,191
90,481
89,580
89,754
89,010
92,583
92,894
99,583
105,747
110,248
114,065
123,958
136,189
175,741
200,582
226,094
233,828
260,102
293,427
320,351
386,272
389,480
378,697
399,072
407,387
408,017
400,034
375,428
384,882
381,217
370,700
351,359
378,600
408,889
438,770
479,317
523,297
523,297479,317438,770408,889378,600351,359370,700381,217384,882375,428400,034408,017407,387399,072378,697389,480386,272320,351293,427260,102233,828226,094200,582175,741136,189123,958114,065110,248105,74799,58392,89492,58389,01089,75489,58090,48194,19198,29636,01425,43400027,707
   > Total Current Assets 
0
11,269
0
0
7,807
15,642
74,282
44,718
27,506
28,297
29,049
24,292
32,220
34,274
40,107
50,989
53,842
55,627
64,527
61,973
107,998
57,547
64,064
64,665
61,791
92,710
102,744
201,853
199,353
181,452
189,867
197,376
158,595
169,574
156,383
176,794
201,468
211,878
209,482
239,877
272,357
306,666
348,797
395,143
395,143348,797306,666272,357239,877209,482211,878201,468176,794156,383169,574158,595197,376189,867181,452199,353201,853102,74492,71061,79164,66564,06457,547107,99861,97364,52755,62753,84250,98940,10734,27432,22024,29229,04928,29727,50644,71874,28215,6427,8070011,2690
       Cash And Cash Equivalents 
11,269
-11,269
0
0
5,412
12,034
69,924
11,758
12,063
11,268
10,963
7,603
10,699
7,969
7,389
14,781
16,109
8,549
18,010
13,745
74,076
16,783
19,514
20,121
15,813
56,779
53,315
144,028
140,263
44,744
48,610
84,444
57,847
49,536
42,626
67,232
70,769
103,925
24,698
59,937
49,509
59,464
59,889
62,417
62,41759,88959,46449,50959,93724,698103,92570,76967,23242,62649,53657,84784,44448,61044,744140,263144,02853,31556,77915,81320,12119,51416,78374,07613,74518,0108,54916,10914,7817,3897,96910,6997,60310,96311,26812,06311,75869,92412,0345,41200-11,26911,269
       Short-term Investments 
0
22,538
0
0
10,235
0
0
28,151
10,235
9,947
11,234
10,018
15,473
19,355
24,739
28,396
29,800
37,290
34,710
31,823
16,631
17,712
19,425
20,355
22,876
7,952
20,930
32,689
28,256
103,341
102,978
76,034
64,600
78,389
75,425
72,018
89,297
65,022
139,273
131,589
162,196
184,298
221,693
268,951
268,951221,693184,298162,196131,589139,27365,02289,29772,01875,42578,38964,60076,034102,978103,34128,25632,68920,9307,95222,87620,35519,42517,71216,63131,82334,71037,29029,80028,39624,73919,35515,47310,01811,2349,94710,23528,1510010,2350022,5380
       Net Receivables 
0
0
0
0
1,191
1,856
2,524
2,238
2,048
2,642
3,045
2,707
2,511
3,815
4,231
3,419
3,387
4,535
5,554
5,489
5,516
7,966
8,180
8,039
7,562
9,617
12,663
9,416
10,057
12,524
14,973
12,184
12,595
16,154
16,175
14,884
16,503
17,416
20,033
20,359
20,709
26,179
25,691
25,581
25,58125,69126,17920,70920,35920,03317,41616,50314,88416,17516,15412,59512,18414,97312,52410,0579,41612,6639,6177,5628,0398,1807,9665,5165,4895,5544,5353,3873,4194,2313,8152,5112,7073,0452,6422,0482,2382,5241,8561,1910000
       Inventory 
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
00000000000000000000000000000000000000000000
   > Long-term Assets 
0
-11,269
0
0
17,627
20,372
24,014
49,473
62,975
61,283
60,705
64,718
60,363
58,620
59,476
54,758
56,406
58,438
59,431
74,216
67,743
143,035
162,030
169,163
198,311
200,717
217,607
184,419
190,127
197,245
209,205
210,011
249,422
230,460
219,045
208,088
179,749
158,822
141,877
138,723
127,626
132,104
130,520
128,154
128,154130,520132,104127,626138,723141,877158,822179,749208,088219,045230,460249,422210,011209,205197,245190,127184,419217,607200,717198,311169,163162,030143,03567,74374,21659,43158,43856,40654,75859,47658,62060,36364,71860,70561,28362,97549,47324,01420,37217,62700-11,2690
       Property Plant Equipment 
1,744
0
0
0
2,623
3,340
3,564
4,115
6,107
6,964
7,143
6,867
7,077
6,635
6,674
7,005
6,696
6,463
6,528
6,699
6,871
23,173
23,370
26,275
42,547
49,286
52,055
51,210
57,000
56,551
68,307
70,774
72,189
71,152
57,498
56,172
49,595
46,638
46,943
46,931
47,647
46,471
44,932
43,222
43,22244,93246,47147,64746,93146,94346,63849,59556,17257,49871,15272,18970,77468,30756,55157,00051,21052,05549,28642,54726,27523,37023,1736,8716,6996,5286,4636,6967,0056,6746,6357,0776,8677,1436,9646,1074,1153,5643,3402,6230001,744
       Goodwill 
4,998
0
0
0
4,998
4,998
6,737
6,737
6,737
6,737
6,737
6,737
6,737
6,737
6,737
6,737
6,737
6,737
6,737
15,548
15,548
57,496
58,518
58,392
58,425
58,425
58,425
56,147
56,147
56,147
56,147
56,147
56,147
56,147
56,147
56,060
56,060
56,060
56,060
56,060
56,060
56,060
56,060
56,060
56,06056,06056,06056,06056,06056,06056,06056,06056,06056,14756,14756,14756,14756,14756,14756,14756,14758,42558,42558,42558,39258,51857,49615,54815,5486,7376,7376,7376,7376,7376,7376,7376,7376,7376,7376,7376,7376,7374,9984,9980004,998
       Long Term Investments 
0
0
0
0
34,417
0
0
23,704
34,417
30,910
28,977
31,930
26,688
24,933
25,636
20,423
22,401
21,971
22,550
19,861
11,256
6,300
3,586
4,698
12,089
6,676
5,933
5,135
6,770
11,806
11,541
9,287
61,076
45,851
49,909
45,200
25,161
12,723
0
0
0
0
0
0
00000012,72325,16145,20049,90945,85161,0769,28711,54111,8066,7705,1355,9336,67612,0894,6983,5866,30011,25619,86122,55021,97122,40120,42325,63624,93326,68831,93028,97730,91034,41723,7040034,4170000
       Intangible Assets 
12,344
0
0
0
9,124
9,625
12,666
13,838
14,538
15,399
16,612
17,891
18,644
19,119
19,192
19,374
19,334
19,461
19,532
25,351
26,380
49,040
48,661
50,299
51,400
52,708
54,129
51,087
51,816
52,724
53,242
53,575
52,923
49,835
46,904
41,812
40,148
34,681
30,450
26,997
23,919
18,974
17,345
16,330
16,33017,34518,97423,91926,99730,45034,68140,14841,81246,90449,83552,92353,57553,24252,72451,81651,08754,12952,70851,40050,29948,66149,04026,38025,35119,53219,46119,33419,37419,19219,11918,64417,89116,61215,39914,53813,83812,6669,6259,12400012,344
       Long-term Assets Other 
0
-11,269
0
0
882
2,409
1,047
1,079
1,176
1,273
1,236
1,293
1,217
1,196
1,237
1,219
1,238
3,806
4,084
6,757
7,688
7,026
6,191
6,303
6,276
6,410
6,354
6,014
6,213
6,616
7,194
7,394
7,087
7,475
8,587
8,844
8,785
8,720
8,424
8,735
17,356
10,599
-6,462
12,542
12,542-6,46210,59917,3568,7358,4248,7208,7858,8448,5877,4757,0877,3947,1946,6166,2136,0146,3546,4106,2766,3036,1917,0267,6886,7574,0843,8061,2381,2191,2371,1961,2171,2931,2361,2731,1761,0791,0472,40988200-11,2690
> Total Liabilities 
8,500
0
0
0
76,901
27,701
27,817
17,865
17,784
19,580
20,673
19,541
22,901
22,401
24,418
25,070
25,169
21,526
22,980
27,826
83,895
105,527
107,879
108,411
128,152
168,552
175,847
101,756
103,560
92,913
111,805
115,688
110,636
111,291
110,437
113,010
115,671
130,131
125,406
115,944
111,577
99,575
107,905
110,470
110,470107,90599,575111,577115,944125,406130,131115,671113,010110,437111,291110,636115,688111,80592,913103,560101,756175,847168,552128,152108,411107,879105,52783,89527,82622,98021,52625,16925,07024,41822,40122,90119,54120,67319,58017,78417,86527,81727,70176,9010008,500
   > Total Current Liabilities 
5,823
0
0
0
13,528
17,981
18,059
17,239
16,905
17,834
18,808
17,794
21,361
20,945
23,044
23,832
23,912
20,365
21,913
20,784
28,213
38,159
41,816
42,270
47,451
38,649
47,307
56,151
49,805
43,037
48,785
49,202
52,642
54,020
54,719
57,765
61,343
79,827
74,711
74,147
69,766
56,057
63,349
63,697
63,69763,34956,05769,76674,14774,71179,82761,34357,76554,71954,02052,64249,20248,78543,03749,80556,15147,30738,64947,45142,27041,81638,15928,21320,78421,91320,36523,91223,83223,04420,94521,36117,79418,80817,83416,90517,23918,05917,98113,5280005,823
       Short-term Debt 
0
0
0
0
4,871
126
231
9,822
8,499
9,571
9,986
9,216
11,594
10,146
13,062
14,077
14,999
12,391
14,531
15,208
1,213
1,213
1,208
1,208
1,208
1,520
1,833
45,496
42,052
32,882
38,973
39,061
43,485
1,992
3,451
3,802
3,357
3,132
3,052
3,056
3,626
3,796
3,875
3,141
3,1413,8753,7963,6263,0563,0523,1323,3573,8023,4511,99243,48539,06138,97332,88242,05245,4961,8331,5201,2081,2081,2081,2131,21315,20814,53112,39114,99914,07713,06210,14611,5949,2169,9869,5718,4999,8222311264,8710000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,213
1,213
1,208
1,208
1,208
1,520
1,833
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000001,8331,5201,2081,2081,2081,2131,21300000000000000000000
       Accounts payable 
217
0
0
0
2,088
2,760
3,057
2,403
2,369
1,470
1,090
574
937
700
398
1,164
610
1,099
1,840
1,108
1,481
1,557
1,579
1,539
1,927
2,509
3,402
3,591
1,040
2,262
2,411
2,493
1,704
4,809
1,338
1,508
2,473
740
1,532
1,350
1,141
1,531
1,256
509
5091,2561,5311,1411,3501,5327402,4731,5081,3384,8091,7042,4932,4112,2621,0403,5913,4022,5091,9271,5391,5791,5571,4811,1081,8401,0996101,1643987009375741,0901,4702,3692,4033,0572,7602,088000217
       Other Current Liabilities 
5,606
0
0
0
2,797
10,860
10,515
572
1,084
1,135
1,631
1,377
1,192
1,402
1,547
1,083
1,223
1,129
1,751
1,296
22,105
31,344
35,100
35,360
39,730
28,888
36,974
4,607
4,451
4,758
4,196
4,910
4,941
43,527
46,855
56,257
58,870
79,087
73,179
68,741
64,999
50,730
58,218
60,047
60,04758,21850,73064,99968,74173,17979,08758,87056,25746,85543,5274,9414,9104,1964,7584,4514,60736,97428,88839,73035,36035,10031,34422,1051,2961,7511,1291,2231,0831,5471,4021,1921,3771,6311,1351,08457210,51510,8602,7970005,606
   > Long-term Liabilities 
0
0
0
0
63,373
9,720
9,758
626
879
1,746
1,865
1,747
1,540
1,456
1,374
1,238
1,257
1,161
1,067
7,042
55,682
67,368
66,063
66,141
80,701
129,903
128,540
45,605
53,755
49,876
63,020
66,486
57,994
57,271
55,718
55,245
54,328
50,304
50,695
41,797
41,114
43,518
44,556
46,773
46,77344,55643,51841,11441,79750,69550,30454,32855,24555,71857,27157,99466,48663,02049,87653,75545,605128,540129,90380,70166,14166,06367,36855,6827,0421,0671,1611,2571,2381,3741,4561,5401,7471,8651,7468796269,7589,72063,3730000
       Long term Debt Total 
0
0
0
0
0
0
9,318
0
0
0
0
0
0
0
0
0
0
0
0
0
48,602
48,290
47,979
47,677
47,375
95,760
95,146
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000095,14695,76047,37547,67747,97948,29048,60200000000000009,318000000
       Capital Lease Obligations Min Short Term Debt
0
0
0
0
-4,871
-126
-231
-9,822
-8,499
-9,571
-9,986
-9,216
-11,594
-10,146
-13,062
-14,077
-14,999
-12,391
-14,531
-15,208
-1,213
17,851
16,863
17,240
32,104
32,623
31,561
-12,741
-1,906
6,716
14,963
17,498
12,248
52,993
50,593
49,454
46,880
42,125
36,502
38,052
41,114
40,469
39,447
38,402
38,40239,44740,46941,11438,05236,50242,12546,88049,45450,59352,99312,24817,49814,9636,716-1,906-12,74131,56132,62332,10417,24016,86317,851-1,213-15,208-14,531-12,391-14,999-14,077-13,062-10,146-11,594-9,216-9,986-9,571-8,499-9,822-231-126-4,8710000
       Long-term Liabilities Other 
0
0
0
0
0
0
440
626
879
1,746
1,865
1,747
1,540
1,456
1,374
1,238
1,257
1,161
1,067
7,042
7,080
19,078
18,084
18,464
33,326
34,143
33,394
35,475
0
40,770
54,904
58,618
56,316
57,271
55,718
55,245
4,091
50,304
11,141
689
697
3,049
5,109
8,371
8,3715,1093,04969768911,14150,3044,09155,24555,71857,27156,31658,61854,90440,770035,47533,39434,14333,32618,46418,08419,0787,0807,0421,0671,1611,2571,2381,3741,4561,5401,7471,8651,746879626440000000
       Deferred Long Term Liability 
0
0
0
0
8
0
0
0
0
0
0
0
200
0
0
0
200
2,600
2,800
3,300
4,000
0
0
0
4,700
0
0
10,130
4,800
9,106
8,116
7,868
6,000
0
0
0
7,700
0
0
0
0
0
0
0
00000007,7000006,0007,8688,1169,1064,80010,130004,7000004,0003,3002,8002,600200000200000000080000
> Total Stockholder Equity
19,207
19,207
0
0
-51,467
8,313
70,479
76,326
72,697
70,000
69,081
69,469
69,682
70,493
75,165
80,677
85,079
92,539
100,978
108,363
91,846
95,055
118,215
125,417
131,950
124,875
144,504
284,516
285,920
285,784
287,267
291,699
297,381
288,743
264,991
271,872
265,546
240,569
225,953
262,656
298,009
339,195
371,412
412,827
412,827371,412339,195298,009262,656225,953240,569265,546271,872264,991288,743297,381291,699287,267285,784285,920284,516144,504124,875131,950125,417118,21595,05591,846108,363100,97892,53985,07980,67775,16570,49369,68269,46969,08170,00072,69776,32670,4798,313-51,4670019,20719,207
   Common Stock
1
0
0
0
1
2
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
44444444444444444444444444444444444444210001
   Retained Earnings Total Equity
0
0
0
0
0
0
-60,032
-64,792
-68,682
-72,285
-74,549
-75,674
-76,963
-76,303
-73,506
-69,824
-67,247
-59,963
-52,489
-46,965
-44,316
-40,591
-17,440
-12,462
-8,034
-6,051
13,206
150,882
150,369
150,848
152,869
152,728
151,397
137,110
107,140
102,978
83,278
48,168
29,267
0
0
0
0
0
0000029,26748,16883,278102,978107,140137,110151,397152,728152,869150,848150,369150,88213,206-6,051-8,034-12,462-17,440-40,591-44,316-46,965-52,489-59,963-67,247-69,824-73,506-76,303-76,963-75,674-74,549-72,285-68,682-64,792-60,032000000
   Accumulated Other Comprehensive Income 
0
-43,959
0
0
-1,954
-2,242
-2,484
-1
-153
147
220
124
-51
-29
-49
-23
-209
-357
-289
-232
-178
-49
18
38
33
165
131
90
56
38
-10
-17
-194
-1,539
-1,939
-2,553
-1,684
-921
-587
-9
99
-115
-184
475
475-184-11599-9-587-921-1,684-2,553-1,939-1,539-194-17-10385690131165333818-49-178-232-289-357-209-23-49-29-51124220147-153-1-2,484-2,242-1,95400-43,9590
   Capital Surplus 
0
0
0
0
0
0
130,507
141,115
141,528
142,134
143,406
145,015
146,692
146,821
148,716
150,520
152,531
152,855
153,752
155,556
157,898
157,253
157,195
159,399
161,509
156,513
156,919
159,296
161,247
160,650
160,160
164,740
171,930
178,924
185,542
197,199
209,704
219,074
223,025
0
0
0
0
0
00000223,025219,074209,704197,199185,542178,924171,930164,740160,160160,650161,247159,296156,919156,513161,509159,399157,195157,253157,898155,556153,752152,855152,531150,520148,716146,821146,692145,015143,406142,134141,528141,115130,507000000
   Treasury Stock00000-25,756-25,756-25,756-25,756-25,756-25,756-25,756-25,756-25,756-25,756-25,756-25,756-25,756-25,756-21,562-21,562-21,562-21,562-21,56200000000000000000000
   Other Stockholders Equity 
0
0
0
0
-59,666
67,185
34,695
46,924
141,528
142,134
143,406
145,015
146,692
146,821
148,716
150,520
152,531
152,855
153,752
155,556
136,336
135,691
135,633
137,837
139,947
130,757
131,163
133,540
135,491
134,894
134,404
138,984
146,174
153,168
159,786
171,443
183,948
193,318
197,269
206,949
211,229
214,663
217,284
225,034
225,034217,284214,663211,229206,949197,269193,318183,948171,443159,786153,168146,174138,984134,404134,894135,491133,540131,163130,757139,947137,837135,633135,691136,336155,556153,752152,855152,531150,520148,716146,821146,692145,015143,406142,134141,52846,92434,69567,185-59,6660000



5.3. Balance Sheets

Currency in USD. All numbers in thousands.




5.4. Cash Flows

Currency in USD. All numbers in thousands.




5.5. Income Statements

Currency in USD. All numbers in thousands.