Ares Capital Corporation
Buy, Hold or Sell?
Let's analyze Ares Capital Corporation together
I guess you are interested in Ares Capital Corporation. 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 Ares Capital Corporation. 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 Ares Capital Corporation
I send you an email if I find something interesting about Ares Capital Corporation.
1. Quick Overview
1.1. Quick analysis of Ares Capital Corporation (30 sec.)
1.2. What can you expect buying and holding a share of Ares Capital Corporation? (30 sec.)
How much money do you get?
What is your share worth?
+ What do you gain per year?
2. Detailed Analysis
2.1. Valuation of Ares Capital Corporation (5 min.)
2.2. Growth of Ares Capital Corporation (5 min.)
Is Ares Capital Corporation growing?
Current year | Previous year | Grow | Grow % | |
---|---|---|---|---|
How rich? | $12.7b | $10.1b | $1.8b | 15.4% |
How much money is Ares Capital Corporation making?
Current year | Previous year | Grow | Grow % | |
---|---|---|---|---|
Making money | $394.5m | $320.7m | $73.7m | 18.7% |
Net Profit Margin | 69.5% | 91.3% | - | - |
How much money comes from the company's main activities?
2.3. Financial Health of Ares Capital Corporation (5 min.)
2.4. Comparing to competitors in the Asset Management industry (5 min.)
Industry Rankings (Asset Management)
3. Summary and Key Metrics
3.1. What can you expect buying and holding a share of Ares Capital Corporation?
Welcome investor! Ares Capital Corporation's management wants to use your money to grow the business. In return you get a share of Ares Capital Corporation.
First you should know what it really means to hold a share of Ares Capital Corporation. And how you can make/lose money.
Speculation
The Price per Share of Ares Capital Corporation is $22.10. 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 Ares Capital Corporation.
- 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 Ares Capital Corporation, 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 $19.77. Based on the TTM, the Book Value Change Per Share is $0.76 per quarter. Based on the YOY, the Book Value Change Per Share is $0.53 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 $0.43 per quarter.
How much money are you going to get?
MRQ | TTM | YOY | 5Y | 10Y | ||||||
---|---|---|---|---|---|---|---|---|---|---|
$ | % of Price per Share | $ | % of Price per Share | $ | % of Price per Share | $ | % of Price per Share | $ | % of Price per Share | |
Usd Eps | 0.61 | 2.8% | 0.61 | 2.8% | 0.50 | 2.2% | 0.43 | 1.9% | 0.34 | 1.5% |
Usd Book Value Change Per Share | 0.63 | 2.9% | 0.76 | 3.4% | 0.53 | 2.4% | 0.42 | 1.9% | 0.29 | 1.3% |
Usd Dividend Per Share | 0.44 | 2.0% | 0.43 | 1.9% | 0.39 | 1.8% | 0.33 | 1.5% | 0.28 | 1.3% |
Usd Total Gains Per Share | 1.08 | 4.9% | 1.18 | 5.4% | 0.93 | 4.2% | 0.75 | 3.4% | 0.57 | 2.6% |
Usd Price Per Share | 20.94 | - | 20.66 | - | 18.75 | - | 18.40 | - | 17.29 | - |
Price to Earnings Ratio | 8.58 | - | 8.59 | - | 10.81 | - | 10.61 | - | 17.65 | - |
Price-to-Total Gains Ratio | 19.44 | - | 17.78 | - | 21.90 | - | 24.00 | - | 61.11 | - |
Price to Book Ratio | 1.06 | - | 1.11 | - | 1.19 | - | 1.31 | - | 1.50 | - |
Price-to-Total Gains Ratio | 19.44 | - | 17.78 | - | 21.90 | - | 24.00 | - | 61.11 | - |
When do you get the money?
Usd Investment | |
---|---|
Usd Price Per Share | 22.1 |
Number of shares | 45 |
Gains per Quarter | Trailing 12 Months | 5 Year |
---|---|---|
Usd Dividend Per Share | 0.43 | 0.33 |
Usd Book Value Change Per Share | 0.76 | 0.42 |
Usd Total Gains Per Share | 1.18 | 0.75 |
Gains per Quarter (45 shares) | 53.23 | 33.87 |
Gains per Year (45 shares) | 212.92 | 135.49 |
Years | Return on Investment (TTM) | Return on Investment (5Y) | ||||
---|---|---|---|---|---|---|
Dividend | Book Value gain | Total gains | Dividend | Book Value gain | Total gains | |
Broker costs | - | - | -10 | - | - | -10 |
1 | 77 | 136 | 203 | 60 | 75 | 125 |
2 | 153 | 273 | 416 | 121 | 150 | 260 |
3 | 230 | 409 | 629 | 181 | 226 | 395 |
4 | 306 | 546 | 842 | 241 | 301 | 530 |
5 | 383 | 682 | 1055 | 301 | 376 | 665 |
6 | 459 | 818 | 1268 | 362 | 451 | 800 |
7 | 536 | 955 | 1481 | 422 | 527 | 935 |
8 | 612 | 1091 | 1694 | 482 | 602 | 1070 |
9 | 689 | 1227 | 1907 | 542 | 677 | 1205 |
10 | 765 | 1364 | 2120 | 603 | 752 | 1340 |
How sure are you?
Based on the past periods, how sure are you to get value out of your investment.
Linear %
Trailing 12 Months | 3Y | 5 Year | 10 Year | ALLTIME | ||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
% | % | % | % | % | ||||||||||||||||
Earnings Per Share | 4.0 | 0.0 | 0.0 | 100.0% | 12.0 | 0.0 | 0.0 | 100.0% | 19.0 | 1.0 | 0.0 | 95.0% | 39.0 | 1.0 | 0.0 | 97.5% | 77.0 | 3.0 | 0.0 | 96.3% |
Book Value Change Per Share | 4.0 | 0.0 | 0.0 | 100.0% | 11.0 | 1.0 | 0.0 | 91.7% | 18.0 | 2.0 | 0.0 | 90.0% | 31.0 | 9.0 | 0.0 | 77.5% | 62.0 | 18.0 | 0.0 | 77.5% |
Dividend per Share | 4.0 | 0.0 | 0.0 | 100.0% | 12.0 | 0.0 | 0.0 | 100.0% | 20.0 | 0.0 | 0.0 | 100.0% | 40.0 | 0.0 | 0.0 | 100.0% | 79.0 | 0.0 | 1.0 | 98.8% |
Total Gains per Share | 4.0 | 0.0 | 0.0 | 100.0% | 12.0 | 0.0 | 0.0 | 100.0% | 19.0 | 1.0 | 0.0 | 95.0% | 39.0 | 1.0 | 0.0 | 97.5% | 77.0 | 3.0 | 0.0 | 96.3% |
3.2. Key Performance Indicators
The key performance indicators of Ares Capital Corporation compared to the Most Recent Quarter (MRQ).
End of day | +/- | Most Recent Quarter | Trailing 12 Months | +/- | Year-Over-Year | +/- | 5 Year | +/- | 10 Year | +/- | |
---|---|---|---|---|---|---|---|---|---|---|---|
Book Value Change Per Share | - | - | 0.633 | 0.758 | -16% | 0.534 | +19% | 0.418 | +51% | 0.291 | +117% |
Book Value Per Share | - | - | 19.770 | 18.655 | +6% | 15.777 | +25% | 14.327 | +38% | 12.055 | +64% |
Current Ratio | - | - | 0.968 | 1.427 | -32% | 16.517 | -94% | 6.940 | -86% | 161.867 | -99% |
Debt To Asset Ratio | - | - | 0.529 | 0.524 | +1% | 0.544 | -3% | 0.544 | -3% | 0.489 | +8% |
Debt To Equity Ratio | - | - | 1.122 | 1.100 | +2% | 1.195 | -6% | 1.196 | -6% | 0.985 | +14% |
Dividend Per Share | - | - | 0.444 | 0.425 | +4% | 0.393 | +13% | 0.335 | +33% | 0.280 | +59% |
Enterprise Value | - | - | -312167889.920 | 639565631.040 | -149% | 367733195.040 | -185% | 1308199241.696 | -124% | 3594815052.784 | -109% |
Eps | - | - | 0.610 | 0.611 | 0% | 0.496 | +23% | 0.429 | +42% | 0.335 | +82% |
Ev To Ebitda Ratio | - | - | -0.130 | 0.087 | -249% | 0.289 | -145% | 0.818 | -116% | 4.174 | -103% |
Ev To Sales Ratio | - | - | -0.104 | 0.330 | -131% | 0.130 | -180% | 0.816 | -113% | 5.480 | -102% |
Free Cash Flow Per Share | - | - | -0.806 | -0.227 | -72% | 0.197 | -509% | -0.342 | -58% | -0.233 | -71% |
Free Cash Flow To Equity Per Share | - | - | -0.088 | 0.639 | -114% | 0.094 | -194% | 0.155 | -157% | 0.083 | -206% |
Gross Profit Margin | - | - | 1.000 | 0.999 | +0% | 1.000 | 0% | 1.000 | +0% | 1.000 | +0% |
Intrinsic Value_10Y_max | - | - | -6.560 | - | - | - | - | - | - | - | - |
Intrinsic Value_10Y_min | - | - | -48.951 | - | - | - | - | - | - | - | - |
Intrinsic Value_1Y_max | - | - | -0.892 | - | - | - | - | - | - | - | - |
Intrinsic Value_1Y_min | - | - | -2.064 | - | - | - | - | - | - | - | - |
Intrinsic Value_3Y_max | - | - | -2.501 | - | - | - | - | - | - | - | - |
Intrinsic Value_3Y_min | - | - | -8.699 | - | - | - | - | - | - | - | - |
Intrinsic Value_5Y_max | - | - | -3.895 | - | - | - | - | - | - | - | - |
Intrinsic Value_5Y_min | - | - | -18.021 | - | - | - | - | - | - | - | - |
Market Cap | 14278280307.200 | +5% | 13528832110.080 | 13346315631.040 | +1% | 12114733195.040 | +12% | 11885699241.696 | +14% | 11170735352.784 | +21% |
Net Profit Margin | - | - | 0.525 | 0.695 | -25% | 0.913 | -43% | 0.716 | -27% | 0.800 | -34% |
Operating Margin | - | - | 0.800 | 1.218 | -34% | 2.017 | -60% | 1.353 | -41% | 1.243 | -36% |
Operating Ratio | - | - | 0.839 | 0.310 | +171% | 0.344 | +144% | 0.319 | +163% | 0.636 | +32% |
Pb Ratio | 1.118 | +5% | 1.059 | 1.109 | -5% | 1.190 | -11% | 1.308 | -19% | 1.497 | -29% |
Pe Ratio | 9.060 | +5% | 8.584 | 8.590 | 0% | 10.805 | -21% | 10.606 | -19% | 17.647 | -51% |
Price Per Share | 22.100 | +5% | 20.940 | 20.658 | +1% | 18.751 | +12% | 18.397 | +14% | 17.290 | +21% |
Price To Free Cash Flow Ratio | -6.851 | -6% | -6.492 | -41.230 | +535% | 0.059 | -11153% | 65.850 | -110% | 41.603 | -116% |
Price To Total Gains Ratio | 20.515 | +5% | 19.438 | 17.784 | +9% | 21.898 | -11% | 24.003 | -19% | 61.114 | -68% |
Quick Ratio | - | - | 0.968 | 1.399 | -31% | 281.167 | -100% | 72.344 | -99% | 3805.942 | -100% |
Return On Assets | - | - | 0.015 | 0.016 | -7% | 0.014 | +2% | 0.014 | +7% | 0.014 | +6% |
Return On Equity | - | - | 0.031 | 0.033 | -6% | 0.031 | -1% | 0.029 | +6% | 0.027 | +16% |
Total Gains Per Share | - | - | 1.077 | 1.183 | -9% | 0.926 | +16% | 0.753 | +43% | 0.571 | +89% |
Usd Book Value | - | - | 12773000000.000 | 12052500000.000 | +6% | 10193250000.000 | +25% | 9256400000.000 | +38% | 7788191775.000 | +64% |
Usd Book Value Change Per Share | - | - | 0.633 | 0.758 | -16% | 0.534 | +19% | 0.418 | +51% | 0.291 | +117% |
Usd Book Value Per Share | - | - | 19.770 | 18.655 | +6% | 15.777 | +25% | 14.327 | +38% | 12.055 | +64% |
Usd Dividend Per Share | - | - | 0.444 | 0.425 | +4% | 0.393 | +13% | 0.335 | +33% | 0.280 | +59% |
Usd Eps | - | - | 0.610 | 0.611 | 0% | 0.496 | +23% | 0.429 | +42% | 0.335 | +82% |
Usd Free Cash Flow | - | - | -521000000.000 | -146750000.000 | -72% | 127500000.000 | -509% | -220900000.000 | -58% | -150235925.000 | -71% |
Usd Free Cash Flow Per Share | - | - | -0.806 | -0.227 | -72% | 0.197 | -509% | -0.342 | -58% | -0.233 | -71% |
Usd Free Cash Flow To Equity Per Share | - | - | -0.088 | 0.639 | -114% | 0.094 | -194% | 0.155 | -157% | 0.083 | -206% |
Usd Market Cap | 14278280307.200 | +5% | 13528832110.080 | 13346315631.040 | +1% | 12114733195.040 | +12% | 11885699241.696 | +14% | 11170735352.784 | +21% |
Usd Price Per Share | 22.100 | +5% | 20.940 | 20.658 | +1% | 18.751 | +12% | 18.397 | +14% | 17.290 | +21% |
Usd Profit | - | - | 394000000.000 | 394500000.000 | 0% | 320750000.000 | +23% | 277100000.000 | +42% | 216555975.000 | +82% |
Usd Revenue | - | - | 751000000.000 | 614250000.000 | +22% | 348000000.000 | +116% | 387200000.000 | +94% | 278734025.000 | +169% |
Usd Total Gains Per Share | - | - | 1.077 | 1.183 | -9% | 0.926 | +16% | 0.753 | +43% | 0.571 | +89% |
EOD | +5 -3 | MRQ | TTM | +13 -26 | YOY | +22 -16 | 5Y | +24 -15 | 10Y | +22 -17 |
3.3 Fundamental Score
Penke's Stock Scanner
Indicator | Condition | Value | ||
---|---|---|---|---|
Price to Earnings Ratio (EOD) | Between | 0-15 | 9.060 | |
Price to Book Ratio (EOD) | Between | 0-1 | 1.118 | |
Net Profit Margin (MRQ) | Greater than | 0 | 0.525 | |
Operating Margin (MRQ) | Greater than | 0 | 0.800 | |
Quick Ratio (MRQ) | Greater than | 1 | 0.968 | |
Current Ratio (MRQ) | Greater than | 1 | 0.968 | |
Debt to Asset Ratio (MRQ) | Less than | 1 | 0.529 | |
Debt to Equity Ratio (MRQ) | Less than | 1 | 1.122 | |
Return on Equity (MRQ) | Greater than | 0.15 | 0.031 | |
Return on Assets (MRQ) | Greater than | 0.05 | 0.015 | |
Total | 4/10 (40.0%) |
3.4 Technical Score
Penke's Symbol Scanner
Indicator | Condition | Value | ||
---|---|---|---|---|
Rsi | Greater than | 50 | 65.620 | |
Ma 20 | Greater than | Ma 50 | 21.783 | |
Ma 50 | Greater than | Ma 100 | 21.439 | |
Ma 100 | Greater than | Ma 200 | 20.876 | |
Open | Greater than | Close | 22.210 | |
Total | 5/5 (100.0%) |
4. In-depth Analysis
4.1 About Ares Capital Corporation
- https://www.arescapitalcorp.com
- Asset Management
- 0
- 1800 Avenue of the Stars, Los Angeles, CA, United States, 90067-4733
Google Maps Bing Maps
Ares Capital Corporation is a business development company specializing in acquisition, recapitalization, mezzanine debt, restructurings, rescue financing, and leveraged buyout transactions of middle market companies. It also makes growth capital and general refinancing. It prefers to make investments in companies engaged in the basic and growth manufacturing, business services, consumer products, health care products and services, and information technology service sectors. The fund will also consider investments in industries such as restaurants, retail, oil and gas, and technology sectors. It focuses on investments in Northeast, Mid-Atlantic, Southeast and Southwest regions from its New York office, the Midwest region, from the Chicago office, and the Western region from the Los Angeles office. The fund typically invests between $20 million and $200 million and a maximum of $400 million in companies with an EBITDA between $10 million and $250 million. It makes debt investments between $10 million and $100 million The fund invests through revolvers, first lien loans, warrants, unitranche structures, second lien loans, mezzanine debt, private high yield, junior capital, subordinated debt, and non-control preferred and common equity. The fund also selectively considers third-party-led senior and subordinated debt financings and opportunistically considers the purchase of stressed and discounted debt positions. The fund prefers to be an agent and/or lead the transactions in which it invests. The fund also seeks board representation in its portfolio companies.
Fundamental data was last updated by Penke on 2024-12-05 12:44:07.
4.2 In-depth Summary
4.2.1. Financial Health Summary
Compared to previous year | Compared to industry | |
---|---|---|
The company is making a huge profit. | ||
Using its assets, the company is less efficient in making profit. | ||
Using its investors money, the company is inefficient in making profit. |
Compared to previous year | Compared to industry | |
---|---|---|
The company is operating very efficient. | ||
The company is very efficient in keeping operating costs low. |
Compared to previous year | Compared to industry | |
---|---|---|
The company is just able to pay all its short-term debts. | ||
The company is able to pay all its short-term debts with the most liquid assets. |
Compared to previous year | Compared to industry | |
---|---|---|
The company is able to pay all its debts by selling its assets. | ||
The company is able to pay all its debts with equity. |
4.2.2. Valuation Summary
Compared to previous year | Compared to industry | |
---|---|---|
Based on the equity, the company is underpriced. | ||
Based on the earnings, the company is underpriced. | ||
Based on how much money comes from the company's main activities, the company is expensive. |
4.3 Financial Health
4.3.1. Profitability
4.3.1 Profitability
4.3.1.1. Net Profit Margin
- Above 10% is considered healthy but always compare Ares Capital Corporation to the Asset Management industry mean.
- A Net Profit Margin of 52.5% means that $0.52 for each $1 in revenue is generated as profit.
Let's take a look of the Net Profit Margin trends of Ares Capital Corporation:
Trends
- The YOY is 91.3%. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 71.6%. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 80.0%. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 52.5% | TTM | 69.5% | -17.1% | |
TTM | 69.5% | YOY | 91.3% | -21.7% | |
TTM | 69.5% | 5Y | 71.6% | -2.0% | |
5Y | 71.6% | 10Y | 80.0% | -8.4% |
Compared to industry (Asset Management)
Let compare the company's Net Profit Margin with the average (mean) in the Asset Management industry:
- The MRQ average (mean) in the Asset Management industry is 55.2%. trending down. -2
- The TTM average (mean) in the Asset Management industry is 52.7%. trending up. +2
4.3.1.2. Return on Assets
- Above 5% is considered healthy but always compare Ares Capital Corporation to the Asset Management industry mean.
- 1.5% Return on Assets means that Ares Capital Corporation generated $0.01 profit for each $1 in assets.
Let's take a look of the Return on Assets trends of Ares Capital Corporation:
Trends
- The YOY is 1.4%. Compared to the TTM, the mid term is trending up. +2
- The 5Y is 1.4%. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is 1.4%. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 1.5% | TTM | 1.6% | -0.1% | |
TTM | 1.6% | YOY | 1.4% | +0.1% | |
TTM | 1.6% | 5Y | 1.4% | +0.2% | |
5Y | 1.4% | 10Y | 1.4% | 0.0% |
Compared to industry (Asset Management)
Let compare the company's Return on Assets with the average (mean) in the Asset Management industry:
- The MRQ average (mean) in the Asset Management industry is 1.3%. trending up. +2
- The TTM average (mean) in the Asset Management industry is 1.4%. trending up. +2
4.3.1.3. Return on Equity
- Above 15%-20% is considered healthy but always compare Ares Capital Corporation to the Asset Management industry mean.
- 3.1% Return on Equity means Ares Capital Corporation generated $0.03 for each $1 the owners (shareholders) invested.
Let's take a look of the Return on Equity trends of Ares Capital Corporation:
Trends
- The YOY is 3.1%. Compared to the TTM, the mid term is trending up. +2
- The 5Y is 2.9%. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is 2.7%. Compared to the 5Y term, the 10Y term is trending up. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 3.1% | TTM | 3.3% | -0.2% | |
TTM | 3.3% | YOY | 3.1% | +0.2% | |
TTM | 3.3% | 5Y | 2.9% | +0.4% | |
5Y | 2.9% | 10Y | 2.7% | +0.2% |
Compared to industry (Asset Management)
Let compare the company's Return on Equity with the average (mean) in the Asset Management industry:
- The MRQ average (mean) in the Asset Management industry is 2.5%. trending up. +2
- The TTM average (mean) in the Asset Management industry is 2.7%. trending up. +2
4.3.2. Operating Efficiency of Ares Capital Corporation.
4.3.2. Operating Efficiency
4.3.2.1. Operating Margin
- Measures how much profit Ares Capital Corporation 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 Ares Capital Corporation to the Asset Management industry mean.
- An Operating Margin of 80.0% means the company generated $0.80 for each $1 in revenue (before taxes).
Let's take a look of the Operating Margin trends of Ares Capital Corporation:
Trends
- The YOY is 201.7%. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 135.3%. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 124.3%. Compared to the 5Y term, the 10Y term is trending up. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 80.0% | TTM | 121.8% | -41.8% | |
TTM | 121.8% | YOY | 201.7% | -79.9% | |
TTM | 121.8% | 5Y | 135.3% | -13.4% | |
5Y | 135.3% | 10Y | 124.3% | +11.0% |
Compared to industry (Asset Management)
Let compare the company's Operating Margin with the average (mean) in the Asset Management industry:
- The MRQ average (mean) in the Asset Management industry is 82.4%. trending down. -2
- The TTM average (mean) in the Asset Management industry is 71.5%. trending up. +2
4.3.2.2. Operating Ratio
- Below 1 is considered healthy (always compare to Asset Management industry mean).
- An Operation Ratio of 0.84 means that the operating costs are $0.84 for each $1 in net sales.
Let's take a look of the Operating Ratio trends of Ares Capital Corporation:
Trends
- The YOY is 0.344. Compared to the TTM, the mid term is trending down. +2
- The 5Y is 0.319. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 0.636. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 0.839 | TTM | 0.310 | +0.529 | |
TTM | 0.310 | YOY | 0.344 | -0.035 | |
TTM | 0.310 | 5Y | 0.319 | -0.009 | |
5Y | 0.319 | 10Y | 0.636 | -0.318 |
Compared to industry (Asset Management)
Let compare the company's Operating Ratio with the average (mean) in the Asset Management industry:
- The MRQ average (mean) in the Asset Management industry is 0.642. trending up. -2
- The TTM average (mean) in the Asset Management industry is 0.596. trending down. +2
4.4.3. Liquidity of Ares Capital Corporation.
4.4.3. Liquidity
4.4.3.1. Current Ratio
- Above 1.5 is considered healthy (always compare to Asset Management industry mean).
- A Current Ratio of 0.97 means the company has $0.97 in assets for each $1 in short-term debts.
Let's take a look of the Current Ratio trends of Ares Capital Corporation:
Trends
- The YOY is 16.517. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 6.940. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 161.867. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 0.968 | TTM | 1.427 | -0.459 | |
TTM | 1.427 | YOY | 16.517 | -15.090 | |
TTM | 1.427 | 5Y | 6.940 | -5.512 | |
5Y | 6.940 | 10Y | 161.867 | -154.928 |
Compared to industry (Asset Management)
Let compare the company's Current Ratio with the average (mean) in the Asset Management industry:
- The MRQ average (mean) in the Asset Management industry is 2.781. trending down. -2
- The TTM average (mean) in the Asset Management industry is 3.155. trending down. -2
4.4.3.2. Quick Ratio
- Above 1 is considered healthy but always compare Ares Capital Corporation to the Asset Management industry mean.
- A Quick Ratio of 0.97 means the company can pay off $0.97 for each $1 in debt (using most liquid assets).
Let's take a look of the Quick Ratio trends of Ares Capital Corporation:
Trends
- The YOY is 281.167. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 72.344. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 3,805.942. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 0.968 | TTM | 1.399 | -0.431 | |
TTM | 1.399 | YOY | 281.167 | -279.767 | |
TTM | 1.399 | 5Y | 72.344 | -70.945 | |
5Y | 72.344 | 10Y | 3,805.942 | -3,733.598 |
Compared to industry (Asset Management)
Let compare the company's Quick Ratio with the average (mean) in the Asset Management industry:
- The MRQ average (mean) in the Asset Management industry is 2.825. trending down. -2
- The TTM average (mean) in the Asset Management industry is 3.385. trending down. -2
4.5.4. Solvency of Ares Capital Corporation.
4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio
- Below 1 (100%) is considered healthy but always compare Ares Capital Corporation to Asset Management industry mean.
- A Debt to Asset Ratio of 0.53 means that Ares Capital Corporation assets are financed with 52.9% credit (debt) and the remaining percentage (100% - 52.9%) is financed by its owners/shareholders.
Let's take a look of the Debt to Asset Ratio trends of Ares Capital Corporation:
Trends
- The YOY is 0.544. Compared to the TTM, the mid term is trending down. +2
- The 5Y is 0.544. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 0.489. Compared to the 5Y term, the 10Y term is trending up. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 0.529 | TTM | 0.524 | +0.005 | |
TTM | 0.524 | YOY | 0.544 | -0.020 | |
TTM | 0.524 | 5Y | 0.544 | -0.020 | |
5Y | 0.544 | 10Y | 0.489 | +0.054 |
Compared to industry (Asset Management)
Let compare the company's Debt to Asset Ratio with the average (mean) in the Asset Management industry:
- The MRQ average (mean) in the Asset Management industry is 0.177. trending up. -2
- The TTM average (mean) in the Asset Management industry is 0.172. trending up. -2
4.5.4.2. Debt to Equity Ratio
- Below 2 is considered healthy but always compare Ares Capital Corporation to the Asset Management industry mean.
- A Debt to Equity ratio of 112.2% means that company has $1.12 debt for each $1 in shareholders equity.
Let's take a look of the Debt to Equity Ratio trends of Ares Capital Corporation:
Trends
- The YOY is 1.195. Compared to the TTM, the mid term is trending down. +2
- The 5Y is 1.196. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 0.985. Compared to the 5Y term, the 10Y term is trending up. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 1.122 | TTM | 1.100 | +0.022 | |
TTM | 1.100 | YOY | 1.195 | -0.095 | |
TTM | 1.100 | 5Y | 1.196 | -0.096 | |
5Y | 1.196 | 10Y | 0.985 | +0.212 |
Compared to industry (Asset Management)
Let compare the company's Debt to Equity Ratio with the average (mean) in the Asset Management industry:
- The MRQ average (mean) in the Asset Management industry is 0.208. trending up. -2
- The TTM average (mean) in the Asset Management industry is 0.198. trending up. -2
4.6. Market Valuation
4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio
- Above 15 is considered overpriced but always compare Ares Capital Corporation to the Asset Management industry mean.
- A PE ratio of 8.58 means the investor is paying $8.58 for every $1 in earnings.
Let's take a look of the Price to Earnings Ratio trends of Ares Capital Corporation:
Trends
- The YOY is 10.805. Compared to the TTM, the mid term is trending down. +2
- The 5Y is 10.606. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 17.647. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
EOD | 9.060 | MRQ | 8.584 | +0.476 | |
MRQ | 8.584 | TTM | 8.590 | -0.006 | |
TTM | 8.590 | YOY | 10.805 | -2.215 | |
TTM | 8.590 | 5Y | 10.606 | -2.015 | |
5Y | 10.606 | 10Y | 17.647 | -7.041 |
Compared to industry (Asset Management)
Let compare the company's Price to Earnings Ratio with the average (mean) in the Asset Management industry:
- The MRQ average (mean) in the Asset Management industry is 6.783. trending up. -2
- The TTM average (mean) in the Asset Management industry is 6.842. trending up. -2
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 Ares Capital Corporation:
- The EOD is -6.851. Based on how much money comes from the company's main activities, the company is expensive. -2
- The MRQ is -6.492. Based on how much money comes from the company's main activities, the company is expensive. -2
- The TTM is -41.230. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
- The YOY is 0.059. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 65.850. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 41.603. Compared to the 5Y term, the 10Y term is trending up. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
EOD | -6.851 | MRQ | -6.492 | -0.360 | |
MRQ | -6.492 | TTM | -41.230 | +34.738 | |
TTM | -41.230 | YOY | 0.059 | -41.288 | |
TTM | -41.230 | 5Y | 65.850 | -107.079 | |
5Y | 65.850 | 10Y | 41.603 | +24.246 |
Compared to industry (Asset Management)
Let compare the company's priceToFreeCashFlowRatio with the average (mean) in the Asset Management industry:
- The MRQ average (mean) in the Asset Management industry is 4.139. trending down. -2
- The TTM average (mean) in the Asset Management industry is 4.297. trending down. -2
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio
- At or below 1 is considered healthy (always compare to Asset Management industry mean).
- A PB ratio of 1.06 means the investor is paying $1.06 for each $1 in book value.
Let's take a look of the Price to Book Ratio trends of Ares Capital Corporation:
Trends
- The YOY is 1.190. Compared to the TTM, the mid term is trending down. +2
- The 5Y is 1.308. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 1.497. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
EOD | 1.118 | MRQ | 1.059 | +0.059 | |
MRQ | 1.059 | TTM | 1.109 | -0.050 | |
TTM | 1.109 | YOY | 1.190 | -0.081 | |
TTM | 1.109 | 5Y | 1.308 | -0.198 | |
5Y | 1.308 | 10Y | 1.497 | -0.189 |
Compared to industry (Asset Management)
Let compare the company's Price to Book Ratio with the average (mean) in the Asset Management industry:
- The MRQ average (mean) in the Asset Management industry is 0.907. trending up. -2
- The TTM average (mean) in the Asset Management industry is 0.910. trending up. -2
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 Ares Capital Corporation.
4.8.1. Institutions holding Ares Capital Corporation
Institutions are holding 30.039% of the shares of Ares Capital Corporation.
Date | Name | Total Shares | Total Assets | Current Shares | Change | % |
---|---|---|---|---|---|---|
2024-09-30 | Morgan Stanley - Brokerage Accounts | 2.1406 | 0.021 | 13829893 | -18191621 | -56.8106 |
2024-06-30 | Van Eck Associates Corporation | 1.808 | 0.3459 | 11681109 | 1961166 | 20.1767 |
2024-06-30 | Bank of America Corp | 1.03 | 0.0123 | 6654676 | 477551 | 7.731 |
2024-09-30 | Legal & General Group PLC | 0.7579 | 0.0214 | 4896378 | -445919 | -8.347 |
2024-09-30 | Ameriprise Financial Inc | 0.6739 | 0.0234 | 4353904 | 239385 | 5.8181 |
2024-09-30 | Royal Bank of Canada | 0.6715 | 0.0186 | 4338705 | -1222922 | -21.9886 |
2024-09-30 | Confluence Investment Management LLC | 0.5938 | 1.0738 | 3836573 | 63999 | 1.6964 |
2024-09-30 | FMR Inc | 0.5688 | 0.0047 | 3674845 | -1622077 | -30.623 |
2024-09-30 | International Assets Investment Management, LLC | 0.5593 | 0.5765 | 3613285 | 3449395 | 2104.7013 |
2024-09-30 | LPL Financial Corp | 0.5576 | 0.0336 | 3602842 | 110595 | 3.1669 |
2024-09-30 | Advisors Capital Management, LLC | 0.5291 | 1.1646 | 3418125 | 161054 | 4.9447 |
2024-09-30 | JPMorgan Chase & Co | 0.5243 | 0.0054 | 3387097 | 104710 | 3.1901 |
2024-09-30 | Wells Fargo & Co | 0.5187 | 0.0159 | 3351188 | 39514 | 1.1932 |
2024-09-30 | Amvescap Plc. | 0.4379 | 0.0114 | 2829326 | 2434125 | 615.9208 |
2024-09-30 | Goldman Sachs Group Inc | 0.3498 | 0.0076 | 2260011 | 348557 | 18.2352 |
2024-09-30 | Sound Income Strategies | 0.3432 | 2.9881 | 2217277 | 79074 | 3.6982 |
2024-09-30 | Stifel Financial Corp | 0.3385 | 0.048 | 2187083 | 47036 | 2.1979 |
2024-09-30 | UBS Group AG | 0.3377 | 0.01 | 2181490 | -106913 | -4.6719 |
2024-09-30 | Ares Management LLC | 0.3333 | 1.2504 | 2153544 | 90293 | 4.3762 |
2024-09-30 | Allen Investment Management LLC | 0.3238 | 0.5204 | 2091726 | 313234 | 17.6123 |
Total | 13.3977 | 8.153 | 86559077 | -11669764 | -13.5% |
4.9.2. Funds holding Ares Capital Corporation
Date | Name | Total Shares | Total Assets | Current Shares | Change | % |
---|---|---|---|---|---|---|
2024-11-28 | VanEck BDC Income ETF | 1.9714 | 21.7881 | 12736509 | 8390 | 0.0659 |
2024-09-30 | Fidelity Dividend Growth | 0.4705 | 0.7773 | 3039912 | -226400 | -6.9314 |
2024-09-30 | Confluence Equity Income | 0.427 | 2.0274 | 2758508 | -129965 | -4.4994 |
2024-11-27 | iShares Listed Private Eq ETF USD Dist | 0.2913 | 3.6391 | 1881742 | 0 | 0 |
2024-09-30 | Capital Advisors Equity Dividend Strgy | 0.2222 | 1.9814 | 1435700 | 45518 | 3.2742 |
2024-08-31 | Dynamic Alternative Yield Series IP | 0.1857 | 2.5033 | 1200000 | 0 | 0 |
2024-09-30 | Undrly L&G Pen PMC Diversified | 0.1781 | 0.144 | 1150483 | -170 | -0.0148 |
2024-09-30 | Undrly Fid DC L&G Fut Wld Mlt Asst MAGJ | 0.1519 | 0 | 981337 | 981337 | 0 |
2024-03-31 | Advisors Capital Balanced | 0.1515 | 1.7929 | 978731 | 60204 | 6.5544 |
2024-11-28 | FlexShares® Listed Priv Eq ETF USD Acc | 0.1417 | 5.8491 | 915210 | 0 | 0 |
2024-09-30 | Fidelity Advisor Dividend Growth I | 0.0981 | 0.7891 | 633597 | -31000 | -4.6645 |
2024-10-31 | Putnam BDC Income ETF | 0.0961 | 12.0584 | 620781 | -6732 | -1.0728 |
2024-10-31 | Carnegie Listed Private Equity A | 0.0936 | 1.561 | 604460 | 11528 | 1.9442 |
2024-10-31 | Columbia Flexible Capital Income Inst | 0.0905 | 0.9939 | 585000 | -15000 | -2.5 |
2024-10-31 | Columbia Dividend Opportunity A | 0.0799 | 0.4997 | 516400 | 0 | 0 |
2024-10-31 | Tri-Continental Corporation | 0.0735 | 0.5275 | 475000 | 0 | 0 |
2024-06-30 | CCLA COIF Charities Investment Acc | 0.0708 | 0.1991 | 457303 | 0 | 0 |
2024-06-30 | CCLA CBF CoE Investment Acc | 0.0703 | 0.3469 | 454076 | 0 | 0 |
2024-06-30 | CCLA COIF Charities Ethical Invmt Acc | 0.0692 | 0.3121 | 447130 | 0 | 0 |
2024-09-30 | Chartwell Dividend Value | 0.0649 | 2.0154 | 419243 | 0 | 0 |
Total | 4.9982 | 59.8057 | 32291122 | +697710 | +2.2% |
5.3. Insider Transactions
Insiders are holding 0.531% of the shares of Ares Capital Corporation.
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.
2023-09-30 | 2023-12-31 | 2024-03-31 | 2024-06-30 | 2024-09-30 | ||||||
---|---|---|---|---|---|---|---|---|---|---|
Other Current Liabilities | -218,000 | -1,488,000 | -1,706,000 | 1,421,000 | -285,000 | -740,000 | -1,025,000 | 1,357,000 | 332,000 | |
Net Debt | 11,044,000 | 356,000 | 11,400,000 | -165,000 | 11,235,000 | 1,091,000 | 12,326,000 | -12,812,000 | -486,000 |
5.2. Latest Balance Sheet
Balance Sheet of 2024-09-30. Currency in USD. All numbers in thousands.
Summary
As reported | |
---|---|
Total Liabilities | 14,327,000 |
Total Stockholder Equity | + 12,773,000 |
Total Assets | = 27,100,000 |
Assets
Total Current Assets
Long-term Assets
Property Plant Equipment | 7,000 |
Long Term Investments | 25,918,000 |
Long-term Assets Other | -25,918,000 |
Long-term Assets (as reported) | 7,000 |
---|---|
Long-term Assets (calculated) | 7,000 |
+/- | 0 |
Liabilities & Shareholders' Equity
Total Current Liabilities
Long-term Liabilities
Long-term Liabilities (as reported) | 14,314,000 |
---|---|
Long-term Liabilities (calculated) | 0 |
+/- | 14,314,000 |
Total Stockholder Equity
Common Stock | 1,000 |
Retained Earnings | 728,000 |
Other Stockholders Equity | 12,044,000 |
Total Stockholder Equity (as reported) | 12,773,000 |
---|---|
Total Stockholder Equity (calculated) | 12,773,000 |
+/- | 0 |
5.3. Balance Sheets Structured
Currency in USD. All numbers in thousands.
Trend | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
> Total Assets |
| 27,100,000 | 26,092,000 | 24,256,000 | 23,800,000 | 22,920,000 | 22,231,000 | 21,812,000 | 22,398,000 | 22,038,000 | 21,797,000 | 20,463,000 | 20,843,000 | 19,154,000 | 18,026,000 | 16,021,000 | 16,196,000 | 14,950,000 | 14,517,000 | 15,806,000 | 14,905,000 | 14,458,000 | 13,846,000 | 13,962,000 | 12,895,000 | 12,255,000 | 12,297,000 | 12,693,000 | 12,347,000 | 12,041,000 | 12,328,000 | 11,990,000 | 9,245,000 | 9,135,858 | 9,207,643 | 9,365,536 | 9,531,356 | 9,172,971 | 9,124,861 | 8,917,459 | 9,497,773 | 9,203,059 | 8,560,219 | 8,199,523 | 8,141,504 | 7,754,145 | 7,130,824 | 6,353,062 | 6,401,224 | 6,301,187 | 5,807,478 | 5,609,138 | 5,387,437 | 5,045,506 | 4,911,531 | 4,707,043 | 4,562,546 | 4,432,181 | 4,073,702 | 2,379,347 | 2,313,515 | 2,065,081 | 2,047,055 | 2,044,929 | 2,091,333 | 2,184,510 | 2,201,056 | 1,996,362 | 1,829,405 | 1,690,339 | 1,704,490 | 1,512,280 | 1,347,991 | 1,122,556 | 942,430 | 778,621 | 613,645 | 444,928 | 360,834 | 360,471 | 221,000 | 2 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Total Current Assets |
| 755,000 | 1,012,000 | 1,041,000 | 796,000 | 742,000 | 592,000 | 553,000 | 483,000 | 438,000 | 439,000 | 828,000 | 594,000 | 1,304,000 | 487,000 | 435,000 | 254,000 | 357,000 | 394,000 | 571,000 | 176,000 | 374,000 | 677,000 | 686,000 | 296,000 | 892,000 | 598,000 | 391,000 | 316,000 | 446,000 | 646,000 | 375,000 | 335,000 | 245,754 | 250,518 | 221,241 | 395,024,000 | 382,488 | 437,817 | 272,179 | 355,536,000 | 275,862 | 376,231 | 287,887 | 273,610,000 | 255,990 | 219,984 | 218,442 | 378,041,000 | 265,440 | 202,704 | 317,654 | 292,931 | 290,353 | 190,076 | 356,606 | 182,176 | 282,391 | 279,682 | 159,118 | 127,246 | 97,357 | 73,369 | 65,580 | 106,933 | 78,581 | 102,222 | 52,301 | 44,872,494,000 | 66,136 | 79,510 | 68,439 | 101,660 | 78,542 | 52,699 | 26,992 | 16,613 | 18,847 | 57,272 | 27,947 | 27,947 | 2 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash And Cash Equivalents |
| 486,000 | 681,000 | 509,000 | 535,000 | 527,000 | 411,000 | 359,000 | 303,000 | 257,000 | 204,000 | 695,000 | 372,000 | 1,193,000 | 377,000 | 337,000 | 254,000 | 233,000 | 278,000 | 460,000 | 176,000 | 253,000 | 572,000 | 572,000 | 296,000 | 799,000 | 509,000 | 302,000 | 316,000 | 341,000 | 536,000 | 247,000 | 223,000 | 125,089 | 125,926 | 77,169 | 257,056 | 247,123 | 299,079 | 131,977 | 194,555 | 107,878 | 223,154 | 146,639 | 149,629 | 135,487 | 100,517 | 102,451 | 269,043 | 105,463 | 101,265 | 216,412 | 120,782 | 103,146 | 84,889 | 246,233 | 100,752 | 134,362 | 138,778 | 83,813 | 99,227 | 61,469 | 46,297 | 48,016 | 89,383 | 61,409 | 77,047 | 25,054 | 21,142 | 48,708 | 61,544 | 54,333 | 91,539 | 67,610 | 44,845 | 19,034 | 16,613 | 15,409 | 53,892 | 119,607 | 27,000 | 2 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Short-term Investments |
| 0 | 7,000 | 1,000 | 0 | 0 | 21,496,500 | 21,148,000 | 17,296,000 | 17,227,000 | 17,323,000 | 16,269,000 | 17,056,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9,046,440,504 | 0 | 0 | 0 | 9,019,350,621 | 0 | 0 | 0 | 7,625,264,103 | 0 | 0 | 0 | 5,918,630,445 | 0 | 0 | 0 | 5,089,411,494 | 0 | 0 | 0 | 4,313,672,010 | 4,145,640,210 | 3,790,225,980 | 0 | 0 | 1,965,756,276 | 1,960,508,529 | 0 | 0 | 0 | 0 | 1,934,302 | 1,774,202 | 1,615,573 | 1,616,013 | 1,433,748 | 1,235,822 | 0 | 0 | 0 | 0 | 0 | 0 | -52,771 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Receivables |
| 269,000 | 331,000 | 464,000 | 261,000 | 259,000 | 186,000 | 194,000 | 180,000 | 181,000 | 235,000 | 133,000 | 222,000 | 135,000 | 312,000 | 100,000 | 223,000 | 136,000 | 183,000 | 134,000 | 131,000 | 125,000 | 105,000 | 142,000 | 103,000 | 154,000 | 145,000 | 93,000 | 94,000 | 139,000 | 143,000 | 203,000 | 141,000 | 142,329 | 125,850 | 162,020 | 137,968 | 135,365 | 142,704 | 196,585 | 161,840 | 196,228 | 154,040 | 148,168 | 252,547 | 133,624 | 119,611 | 116,041 | 109,129 | 159,977 | 101,439 | 101,242 | 99,628 | 105,223 | 105,187 | 110,373 | 81,424 | 88,184 | 78,690 | 45,443 | 28,019 | 21,159 | 27,072 | 17,564 | 17,550 | 17,172 | 25,175 | 28,222 | 25,073 | 17,570 | 18,990 | 15,328 | 11,147 | 12,608 | 6,962 | 8,984 | 7,410 | 3,603 | 3,878 | 4,549 | 10,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other Current Assets |
| -1,006,000 | 80,000 | 68,000 | -825,000 | -864,000 | -639,000 | -571,000 | -517,000 | -543,000 | -496,000 | 19,000 | -80,000 | 20,000 | -312,000 | 237,000 | 72,000 | 43,000 | 23,000 | 655,000 | -131,000 | 0 | 0 | 0 | 4,000 | 0 | 6,000 | 2,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,000 | 0 | 0 | 0 | 1,537 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 72,521 | 81,984 | 0 | 0 | 0 | 59,845 | 62,214 | 29,862 | 0 | 14,729 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Long-term Assets |
| 7,000 | 25,080,000 | 23,215,000 | 22,884,000 | 13,000 | 15,000 | 21,166,000 | 21,800,000 | 21,360,000 | 21,193,000 | 19,510,000 | 20,036,000 | 31,000 | 34,000 | 36,000 | 38,000 | 85,000 | 90,000 | 94,000 | 94,000 | 99,000 | 101,000 | 105,000 | 12,599,000 | 11,220,000 | 11,527,000 | 12,199,000 | 12,031,000 | 11,456,000 | 11,498,000 | 11,407,000 | 8,910,000 | 8,804,651 | 8,900,377 | 9,072,101 | 9,136,332,000 | 8,692,480 | 8,573,395 | 8,481,881 | 9,142,237,000 | 8,783,580 | 8,067,942 | 7,799,596 | 7,867,894,000 | 7,385,285 | 6,814,960 | 6,030,459 | 6,023,183,000 | 6,035,747 | 5,604,774 | 5,291,484 | 5,094,506 | 4,755,153 | 4,721,455 | 4,350,437 | 4,380,370 | 4,149,790 | 3,794,020 | 2,220,229 | 2,186,269 | 1,967,724 | 1,973,686 | 1,979,349 | 1,984,400 | 2,105,929 | 2,098,834 | 1,934,302 | 1,784,532,243,000 | 1,615,573 | 1,616,013 | 1,433,748 | 1,246,331 | 1,032,987 | 878,161 | 747,145 | 597,032 | 424,413 | 302,298 | 235,331 | 192,509 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property Plant Equipment |
| 7,000 | 8,000 | 9,000 | 10,000 | 13,000 | 15,000 | 18,000 | 20,000 | 21,000 | 23,000 | 24,000 | 27,000 | 31,000 | 34,000 | 36,000 | 38,000 | 85,000 | 90,000 | 94,000 | 94,000 | 99,000 | 101,000 | 105,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Investments |
| 25,918,000 | 24,973,000 | 23,124,000 | 22,874,000 | 21,929,000 | 21,496,000 | 21,148,000 | 21,780,000 | 21,339,000 | 21,170,000 | 19,486,000 | 20,009,000 | 17,677,000 | 17,136,000 | 15,429,000 | 15,515,000 | 14,358,000 | 13,842,000 | 14,370,000 | 14,426,000 | 13,892,000 | 12,992,000 | 13,064,000 | 12,417,000 | 11,220,000 | 11,527,000 | 12,199,000 | 11,841,000 | 11,456,000 | 11,498,000 | 11,407,000 | 8,820,000 | 8,804,651 | 8,900,377 | 0 | 9,056,000 | 0 | 0 | 0 | 9,028,379 | 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 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Intangible Assets |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 250 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long-term Assets Other |
| -25,918,000 | 99,000 | 82,000 | -22,884,000 | -21,929,000 | -21,496,000 | -21,166,000 | -21,800,000 | -21,360,000 | -21,193,000 | -19,510,000 | -20,036,000 | -17,677,000 | -17,136,000 | -15,429,000 | -15,515,000 | -14,358,000 | -13,842,000 | -14,370,000 | -14,426,000 | -13,892,000 | -12,992,000 | -13,064,000 | 182,000 | -11,220,000 | -11,527,000 | -12,199,000 | 190,000 | -11,456,000 | -11,498,000 | -11,407,000 | 90,000 | -8,804,651 | -8,900,377 | -9,072,101 | 9,127,276,504 | -8,692,480 | -8,573,395 | -8,481,881 | 9,133,208,621 | -8,783,580 | -8,067,942 | -7,799,596 | 7,860,261,103 | -7,385,285 | -6,814,960 | -6,030,459 | 6,017,258,445 | 99,582 | 99,961 | 86,953 | 0 | 0 | 78,292 | 87,404 | 62,380 | 0 | 0 | 29,862 | 14,455 | 0 | 11,215 | 10,245 | 11,423 | 12,235 | 8,382 | -1,934,302 | 1,784,530,468,798 | -1,615,573 | -1,616,013 | -1,433,748 | 10,509 | -1,032,987 | -878,161 | -747,145 | 11,063 | -424,413 | -302,298 | -235,331 | 9,509 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Total Liabilities |
| 14,327,000 | 13,728,000 | 12,384,000 | 12,599,000 | 12,105,000 | 11,877,000 | 11,763,000 | 12,843,000 | 12,602,000 | 12,462,000 | 11,084,000 | 11,975,000 | 10,617,000 | 9,948,000 | 8,389,000 | 9,020,000 | 7,987,000 | 7,826,000 | 9,223,000 | 7,438,000 | 7,085,000 | 6,478,000 | 6,623,000 | 5,595,000 | 4,942,000 | 5,027,000 | 5,515,000 | 5,249,000 | 5,013,000 | 5,277,000 | 4,955,000 | 4,080,000 | 3,926,879 | 3,989,602 | 4,185,592 | 4,358,024 | 3,893,169 | 3,842,420 | 3,662,042 | 4,214,058 | 3,953,411 | 3,626,575 | 3,300,957 | 3,237,060 | 3,361,789 | 2,782,779 | 2,374,465 | 2,412,878 | 2,392,461 | 2,360,979 | 2,175,877 | 2,240,172 | 1,942,228 | 1,777,250 | 1,544,035 | 1,512,013 | 1,653,705 | 1,362,429 | 810,365 | 1,055,627 | 842,490 | 958,333 | 956,858 | 996,454 | 938,328 | 872,508 | 890,251 | 704,855 | 546,013 | 599,350 | 684,517 | 558,558 | 383,287 | 365,446 | 207,245 | 44,033 | 91,818 | 13,901 | 14,151 | 61,000 | 500 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Total Current Liabilities |
| 780,000 | 1,285,000 | 572,000 | 373,000 | 20,000 | 24,000 | 208,000 | 294,000 | 356,000 | 322,000 | 162,000 | 427,000 | 48,000 | 53,000 | 56,000 | 202,000 | 108,000 | 113,000 | 119,000 | 186,000 | 128,000 | 131,000 | 137,000 | 188,000 | 195,000 | 293,000 | 224,000 | 245,000 | 243,000 | 312,000 | 245,000 | 102,000 | 88,025 | 84,427 | 90,872 | 111,921 | 104,919 | 125,803 | 104,831 | 129,030 | 122,478 | 138,274 | 119,415 | 111,577 | 87,710 | 96,517 | 82,738 | 85,421 | 179,811 | 166,171 | 157,011 | 629,570 | 142,016 | 157,108 | 115,991 | 671,812 | 129,562 | 117,491 | 39,007 | 560,306 | 74,619 | 79,078 | 54,239 | 201,968 | 36,176 | 24,774 | 886,099 | 691,814 | 543,109 | 596,261 | 682,653 | 546,073 | 17,287 | 20,246 | 8,363 | 28,669 | 89,227 | 3,928 | 8,303 | 56,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Short-term Debt |
| 13,000 | 639,000 | 15,000 | 1,333,000 | 20,000 | 24,000 | 28,000 | 766,000 | 33,000 | 37,000 | 39,000 | 11,063,000 | 48,000 | 53,000 | 56,000 | 8,491,000 | 108,000 | 113,000 | 119,000 | 6,971,000 | 128,000 | 131,000 | 137,000 | 300,000 | 0 | 4,562,300 | 5,138,300 | 271,000 | 4,640,000 | 4,838,000 | 0 | 162,000 | 0 | 0 | 0 | 802,000 | 0 | 0 | 0 | 3,924,482 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 463,000 | 0 | 0 | 0 | 538,308 | 0 | 0 | 0 | 474,144 | 0 | 0 | 114,300 | 114,300 | 0 | 0 | 865,643 | 681,528 | 527,500 | 552,000 | 670,000 | 482,000 | 0 | 0 | 0 | 18,000 | 82,000 | 0 | 0 | 56,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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 | 137,000 | 300,000 | 0 | 4,562,300 | 5,138,300 | 271,000 | 4,640,000 | 4,838,000 | 0 | 162,000 | 0 | 0 | 0 | 802,000 | 0 | 0 | 0 | 3,924,482 | 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 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accounts payable |
| 448,000 | 400,000 | 285,000 | 373,000 | 218,000 | 214,000 | 208,000 | 294,000 | 356,000 | 322,000 | 162,000 | 427,000 | 306,000 | 283,000 | 163,000 | 202,000 | 150,000 | 198,000 | 171,000 | 186,000 | 213,000 | 171,000 | 138,000 | 188,000 | 195,000 | 293,000 | 224,000 | 245,000 | 243,000 | 312,000 | 245,000 | 102,000 | 88,025 | 84,427 | 90,872 | 111,921 | 104,919 | 125,803 | 104,831 | 129,030 | 122,478 | 138,274 | 119,415 | 111,577 | 87,710 | 96,517 | 82,738 | 85,421 | 46,271 | 38,970 | 39,035 | 74,074 | 37,201 | 39,703 | 32,339 | 81,107 | 113,237 | 98,537 | 35,841 | 19,667 | 489 | 16,744 | 52,208 | 54,679 | 32,347 | 22,133 | 20,456 | 10,286 | 15,609 | 44,261 | 12,653 | 64,073 | 17,287 | 20,246 | 8,363 | 10,669 | 7,227 | 3,928 | 8,303 | 1,556 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other Current Liabilities |
| 332,000 | -1,025,000 | -285,000 | -1,706,000 | -218,000 | -214,000 | -28,000 | -294,000 | -33,000 | -37,000 | -162,000 | -427,000 | -306,000 | -283,000 | -163,000 | -202,000 | -150,000 | -198,000 | -171,000 | -186,000 | -213,000 | -171,000 | -138,000 | -188,000 | -195,000 | -293,000 | -224,000 | -245,000 | -243,000 | -312,000 | -245,000 | -102,000 | -88,025 | -84,427 | -90,872 | -111,921 | -104,919 | -125,803 | -104,831 | -129,030 | -122,478 | -138,274 | -119,415 | -111,577 | -87,710 | -96,517 | -82,738 | -85,421 | 133,540 | 127,201 | 117,976 | 92,496 | 104,815 | 117,405 | 83,652 | 52,397 | 16,325 | 18,954 | 3,166 | 66,495 | 74,130 | 62,334 | 2,031 | 32,989 | 3,829 | 2,641 | -886,099 | -691,814 | -543,109 | -596,261 | -682,653 | -546,073 | -17,287 | -20,246 | -8,363 | -28,669 | -89,227 | -3,928 | -8,303 | 3,691 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Long-term Liabilities |
| 14,314,000 | 12,443,000 | 11,812,000 | 11,935,000 | 12,085,000 | 11,853,000 | 208,000 | 294,000 | 356,000 | 322,000 | 162,000 | 427,000 | 10,569,000 | 9,895,000 | 8,333,000 | 59,000 | 7,879,000 | 7,713,000 | 9,104,000 | 121,000 | 6,957,000 | 6,347,000 | 6,486,000 | 5,214,000 | 4,546,000 | 4,542,000 | 5,118,000 | 4,854,000 | 4,640,000 | 4,838,000 | 4,585,000 | 3,874,000 | 3,720,916 | 3,785,354 | 3,984,812 | 4,138,479 | 3,653,304 | 3,582,199 | 3,429,164 | 3,924,482 | 3,679,201 | 3,357,415 | 3,058,693 | 2,986,275 | 3,137,883 | 2,562,440 | 2,179,127 | 2,195,872 | 2,212,650 | 2,194,808 | 2,018,866 | 1,610,602 | 1,800,212 | 1,620,142 | 1,428,044 | 840,201 | 1,524,143 | 1,244,938 | 771,358 | 495,321 | 767,871 | 879,255 | 902,619 | 794,486 | 902,152 | 847,734 | 0 | 681,500 | 0 | 0 | 670,000 | 482,000 | 366,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long term Debt Total |
| 0 | 0 | 0 | 0 | 0 | 11,371,000 | 11,164,000 | 12,210,000 | 11,816,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,179,000 | 6,971,000 | 6,598,000 | 6,024,000 | 6,197,000 | 5,214,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long-term Liabilities Other |
| 0 | 0 | 0 | 0 | 0 | 271,000 | 323,000 | 308,000 | 569,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Total Stockholder Equity |
| 12,773,000 | 12,364,000 | 11,872,000 | 11,201,000 | 10,815,000 | 10,354,000 | 10,049,000 | 9,555,000 | 9,436,000 | 9,335,000 | 9,379,000 | 8,868,000 | 8,537,000 | 8,078,000 | 7,632,000 | 7,176,000 | 6,963,000 | 6,691,000 | 6,583,000 | 7,467,000 | 7,373,000 | 7,368,000 | 7,339,000 | 7,300,000 | 7,313,000 | 7,270,000 | 7,178,000 | 7,098,000 | 7,028,000 | 7,051,000 | 7,035,000 | 5,165,000 | 5,208,979 | 5,218,041 | 5,179,944 | 5,173,332 | 5,279,802 | 5,282,441 | 5,255,417 | 5,283,715 | 5,249,648 | 4,933,644 | 4,898,566 | 4,904,444 | 4,392,356 | 4,348,045 | 3,978,597 | 3,988,346 | 3,908,726 | 3,446,499 | 3,433,261 | 3,147,265 | 3,103,278 | 3,134,281 | 3,163,008 | 3,050,533 | 2,778,476 | 2,711,273 | 1,568,982 | 1,257,888 | 1,222,591 | 1,088,722 | 1,088,071 | 1,094,879 | 1,246,182 | 1,328,548 | 1,106,111 | 1,124,550 | 1,144,325 | 1,105,140 | 827,762 | 789,433 | 739,269 | 576,984 | 571,375 | 569,612 | 353,109 | 346,933 | 346,320 | 160,000 | 2 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Common Stock |
| 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 314 | 314 | 314 | 314 | 314 | 314 | 314 | 314 | 314 | 299 | 298 | 298 | 269 | 268 | 249 | 249 | 248 | 222 | 222 | 205 | 205 | 205 | 205 | 204 | 193 | 192 | 133 | 110 | 110 | 97 | 97 | 97 | 97 | 97 | 73 | 73 | 73 | 70 | 54 | 52 | 49 | 38 | 38 | 38 | 23 | 23 | 23 | 11 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Retained Earnings Total Equity |
| 0 | 0 | 0 | 0 | 0 | 80,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accumulated Other Comprehensive Income |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -697,000 | -969,000 | -1,077,000 | -293,000 | 179,000 | 183,000 | 162,000 | 127,000 | 121,000 | 78,000 | -14,000 | -94,000 | -178,000 | -155,000 | -171,000 | -127,000 | -104,000 | -95,000 | -133,000 | -145,000 | -55,000 | -52,000 | -79,000 | -45,000 | -2,000 | -60,000 | -89,000 | -78,000 | -73,000 | -112,000 | -144,000 | -129,000 | -154,210 | -201,305 | -204,336 | -232,845 | -132,277 | -74,558 | -115,987 | -143,661 | 146,657 | -111,522 | -166,785 | -235,823 | -277,717 | -307,333 | -308,000 | -293,539 | -153,213 | -71,016 | -33,000 | -19,126 | 3,301 | 10,371 | 1,795 | -2,850 | 11,299 | 12,753 | 10,542 | 10,382 | 7,408 | -115 | 4,796 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Capital Surplus |
| 0 | 0 | 0 | 0 | 0 | 10,273,000 | 10,033,000 | 9,556,000 | 9,370,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,660,000 | 7,760,000 | 7,194,000 | 7,185,000 | 7,177,000 | 7,173,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Treasury 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 | 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 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other Stockholders Equity |
| 12,044,000 | 11,721,000 | 11,251,000 | 10,738,000 | 10,505,000 | 10,273,000 | 10,033,000 | 9,556,000 | 9,370,000 | 9,139,000 | 9,071,000 | 8,553,000 | 8,373,000 | 8,059,000 | 7,914,000 | 7,656,000 | 8,357,000 | 8,629,000 | 8,737,000 | 8,053,000 | 7,015,000 | 7,002,000 | 7,015,000 | 7,046,000 | 7,272,000 | 7,291,000 | 7,291,000 | 7,273,000 | 7,284,000 | 7,275,000 | 7,237,000 | 5,255,000 | 5,315,927 | 5,334,382 | 5,320,246 | 5,318,912 | 5,380,739 | 5,391,357 | 5,380,338 | 5,361,247 | 5,311,333 | 5,039,273 | 5,011,844 | 4,990,931 | 4,472,404 | 4,491,357 | 4,145,649 | 4,145,007 | 4,089,457 | 3,657,160 | 3,652,760 | 3,390,354 | 3,271,595 | 3,271,594 | 3,313,850 | 3,205,326 | 2,656,890 | 2,650,799 | 1,771,630 | 1,490,458 | 1,505,031 | 1,395,958 | 1,395,974 | 1,395,958 | 1,399,298 | 1,399,467 | 1,101,918 | 1,136,599 | 1,140,951 | 1,094,284 | 822,000 | 785,193 | 727,921 | 564,192 | 560,795 | 559,193 | 345,678 | 347,025 | 341,019 | 159,989 | 2 |
5.4. Balance Sheets
Currency in USD. All numbers in thousands.