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

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?

How much money do you get?
$1.70
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$19.77
Expected worth in 1 year
$22.80
How sure are you?
97.5%

+ What do you gain per year?

Total Gains per Share
$4.73
Return On Investment
21.4%

For what price can you sell your share?

Current Price per Share
$22.10
Expected price per share
$20.84 - $
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Ares Capital Corporation (5 min.)




Live pricePrice per Share (EOD)
$22.10
Intrinsic Value Per Share
$-48.95 - $-6.56
Total Value Per Share
$-29.18 - $13.21

2.2. Growth of Ares Capital Corporation (5 min.)




Is Ares Capital Corporation growing?

Current yearPrevious yearGrowGrow %
How rich?$12.7b$10.1b$1.8b15.4%

How much money is Ares Capital Corporation making?

Current yearPrevious yearGrowGrow %
Making money$394.5m$320.7m$73.7m18.7%
Net Profit Margin69.5%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)  


Richest
#16 / 722

Most Revenue
#64 / 722

Most Profit
#33 / 722

Most Efficient
#290 / 722
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of 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.
Based on historical numbers we can estimate the returns while holding a share of Ares Capital Corporation.

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 Eps0.612.8%0.612.8%0.502.2%0.431.9%0.341.5%
Usd Book Value Change Per Share0.632.9%0.763.4%0.532.4%0.421.9%0.291.3%
Usd Dividend Per Share0.442.0%0.431.9%0.391.8%0.331.5%0.281.3%
Usd Total Gains Per Share1.084.9%1.185.4%0.934.2%0.753.4%0.572.6%
Usd Price Per Share20.94-20.66-18.75-18.40-17.29-
Price to Earnings Ratio8.58-8.59-10.81-10.61-17.65-
Price-to-Total Gains Ratio19.44-17.78-21.90-24.00-61.11-
Price to Book Ratio1.06-1.11-1.19-1.31-1.50-
Price-to-Total Gains Ratio19.44-17.78-21.90-24.00-61.11-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share22.1
Number of shares45
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.430.33
Usd Book Value Change Per Share0.760.42
Usd Total Gains Per Share1.180.75
Gains per Quarter (45 shares)53.2333.87
Gains per Year (45 shares)212.92135.49
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1771362036075125
2153273416121150260
3230409629181226395
4306546842241301530
53836821055301376665
64598181268362451800
75369551481422527935
8612109116944826021070
9689122719075426771205
10765136421206037521340

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%12.00.00.0100.0%19.01.00.095.0%39.01.00.097.5%77.03.00.096.3%
Book Value Change Per Share4.00.00.0100.0%11.01.00.091.7%18.02.00.090.0%31.09.00.077.5%62.018.00.077.5%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%79.00.01.098.8%
Total Gains per Share4.00.00.0100.0%12.00.00.0100.0%19.01.00.095.0%39.01.00.097.5%77.03.00.096.3%
3rd party ad coffee SUPPORTERis ad-free.

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 QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--0.6330.758-16%0.534+19%0.418+51%0.291+117%
Book Value Per Share--19.77018.655+6%15.777+25%14.327+38%12.055+64%
Current Ratio--0.9681.427-32%16.517-94%6.940-86%161.867-99%
Debt To Asset Ratio--0.5290.524+1%0.544-3%0.544-3%0.489+8%
Debt To Equity Ratio--1.1221.100+2%1.195-6%1.196-6%0.985+14%
Dividend Per Share--0.4440.425+4%0.393+13%0.335+33%0.280+59%
Enterprise Value---312167889.920639565631.040-149%367733195.040-185%1308199241.696-124%3594815052.784-109%
Eps--0.6100.6110%0.496+23%0.429+42%0.335+82%
Ev To Ebitda Ratio---0.1300.087-249%0.289-145%0.818-116%4.174-103%
Ev To Sales Ratio---0.1040.330-131%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---0.0880.639-114%0.094-194%0.155-157%0.083-206%
Gross Profit Margin--1.0000.999+0%1.0000%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 Cap14278280307.200+5%13528832110.08013346315631.040+1%12114733195.040+12%11885699241.696+14%11170735352.784+21%
Net Profit Margin--0.5250.695-25%0.913-43%0.716-27%0.800-34%
Operating Margin--0.8001.218-34%2.017-60%1.353-41%1.243-36%
Operating Ratio--0.8390.310+171%0.344+144%0.319+163%0.636+32%
Pb Ratio1.118+5%1.0591.109-5%1.190-11%1.308-19%1.497-29%
Pe Ratio9.060+5%8.5848.5900%10.805-21%10.606-19%17.647-51%
Price Per Share22.100+5%20.94020.658+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 Ratio20.515+5%19.43817.784+9%21.898-11%24.003-19%61.114-68%
Quick Ratio--0.9681.399-31%281.167-100%72.344-99%3805.942-100%
Return On Assets--0.0150.016-7%0.014+2%0.014+7%0.014+6%
Return On Equity--0.0310.033-6%0.031-1%0.029+6%0.027+16%
Total Gains Per Share--1.0771.183-9%0.926+16%0.753+43%0.571+89%
Usd Book Value--12773000000.00012052500000.000+6%10193250000.000+25%9256400000.000+38%7788191775.000+64%
Usd Book Value Change Per Share--0.6330.758-16%0.534+19%0.418+51%0.291+117%
Usd Book Value Per Share--19.77018.655+6%15.777+25%14.327+38%12.055+64%
Usd Dividend Per Share--0.4440.425+4%0.393+13%0.335+33%0.280+59%
Usd Eps--0.6100.6110%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---0.0880.639-114%0.094-194%0.155-157%0.083-206%
Usd Market Cap14278280307.200+5%13528832110.08013346315631.040+1%12114733195.040+12%11885699241.696+14%11170735352.784+21%
Usd Price Per Share22.100+5%20.94020.658+1%18.751+12%18.397+14%17.290+21%
Usd Profit--394000000.000394500000.0000%320750000.000+23%277100000.000+42%216555975.000+82%
Usd Revenue--751000000.000614250000.000+22%348000000.000+116%387200000.000+94%278734025.000+169%
Usd Total Gains Per Share--1.0771.183-9%0.926+16%0.753+43%0.571+89%
 EOD+5 -3MRQTTM+13 -26YOY+22 -165Y+24 -1510Y+22 -17

3.3 Fundamental Score

Let's check the fundamental score of Ares Capital Corporation based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-159.060
Price to Book Ratio (EOD)Between0-11.118
Net Profit Margin (MRQ)Greater than00.525
Operating Margin (MRQ)Greater than00.800
Quick Ratio (MRQ)Greater than10.968
Current Ratio (MRQ)Greater than10.968
Debt to Asset Ratio (MRQ)Less than10.529
Debt to Equity Ratio (MRQ)Less than11.122
Return on Equity (MRQ)Greater than0.150.031
Return on Assets (MRQ)Greater than0.050.015
Total4/10 (40.0%)

3.4 Technical Score

Let's check the technical score of Ares Capital Corporation based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5065.620
Ma 20Greater thanMa 5021.783
Ma 50Greater thanMa 10021.439
Ma 100Greater thanMa 20020.876
OpenGreater thanClose22.210
Total5/5 (100.0%)

4. In-depth Analysis

4.1 About Ares Capital Corporation

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

Profitability Details
 Compared to previous yearCompared 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.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very efficient.
The company is very efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is 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.
Solvency Details
 Compared to previous yearCompared 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

Valuation Details
 Compared to previous yearCompared 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.
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 Ares Capital Corporation earns for each $1 of revenue.

  • 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:

  • The MRQ is 52.5%. The company is making a huge profit. +2
  • The TTM is 69.5%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ52.5%TTM69.5%-17.1%
TTM69.5%YOY91.3%-21.7%
TTM69.5%5Y71.6%-2.0%
5Y71.6%10Y80.0%-8.4%
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ52.5%55.2%-2.7%
TTM69.5%52.7%+16.8%
YOY91.3%63.6%+27.7%
5Y71.6%58.3%+13.3%
10Y80.0%54.3%+25.7%
4.3.1.2. Return on Assets

Shows how efficient Ares Capital Corporation is using its assets to generate profit.

  • 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:

  • The MRQ is 1.5%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.6%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.5%TTM1.6%-0.1%
TTM1.6%YOY1.4%+0.1%
TTM1.6%5Y1.4%+0.2%
5Y1.4%10Y1.4%0.0%
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5%1.3%+0.2%
TTM1.6%1.4%+0.2%
YOY1.4%0.7%+0.7%
5Y1.4%1.6%-0.2%
10Y1.4%1.9%-0.5%
4.3.1.3. Return on Equity

Shows how efficient Ares Capital Corporation is using its investors money to generate profit.

  • 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:

  • The MRQ is 3.1%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 3.3%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ3.1%TTM3.3%-0.2%
TTM3.3%YOY3.1%+0.2%
TTM3.3%5Y2.9%+0.4%
5Y2.9%10Y2.7%+0.2%
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ3.1%2.5%+0.6%
TTM3.3%2.7%+0.6%
YOY3.1%1.7%+1.4%
5Y2.9%2.6%+0.3%
10Y2.7%3.2%-0.5%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Ares Capital Corporation.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Ares Capital Corporation is operating .

  • 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:

  • The MRQ is 80.0%. The company is operating very efficient. +2
  • The TTM is 121.8%. The company is operating very efficient. +2
Trends
Current periodCompared to+/- 
MRQ80.0%TTM121.8%-41.8%
TTM121.8%YOY201.7%-79.9%
TTM121.8%5Y135.3%-13.4%
5Y135.3%10Y124.3%+11.0%
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ80.0%82.4%-2.4%
TTM121.8%71.5%+50.3%
YOY201.7%57.1%+144.6%
5Y135.3%52.9%+82.4%
10Y124.3%50.7%+73.6%
4.3.2.2. Operating Ratio

Measures how efficient Ares Capital Corporation is keeping operating costs low.

  • 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:

  • The MRQ is 0.839. The company is less efficient in keeping operating costs low.
  • The TTM is 0.310. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ0.839TTM0.310+0.529
TTM0.310YOY0.344-0.035
TTM0.3105Y0.319-0.009
5Y0.31910Y0.636-0.318
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8390.642+0.197
TTM0.3100.596-0.286
YOY0.3440.583-0.239
5Y0.3190.548-0.229
10Y0.6360.555+0.081
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Ares Capital Corporation.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Ares Capital Corporation is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Asset Management industry mean).
  • A Current Ratio of 0.97 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:

  • The MRQ is 0.968. The company is just not able to pay all its short-term debts. -1
  • The TTM is 1.427. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ0.968TTM1.427-0.459
TTM1.427YOY16.517-15.090
TTM1.4275Y6.940-5.512
5Y6.94010Y161.867-154.928
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9682.781-1.813
TTM1.4273.155-1.728
YOY16.5173.803+12.714
5Y6.9405.160+1.780
10Y161.8677.718+154.149
4.4.3.2. Quick Ratio

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

  • 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:

  • The MRQ is 0.968. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 1.399. The company is able to pay all its short-term debts with the most liquid assets. +1
Trends
Current periodCompared to+/- 
MRQ0.968TTM1.399-0.431
TTM1.399YOY281.167-279.767
TTM1.3995Y72.344-70.945
5Y72.34410Y3,805.942-3,733.598
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9682.825-1.857
TTM1.3993.385-1.986
YOY281.1674.406+276.761
5Y72.3446.733+65.611
10Y3,805.9429.109+3,796.833
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Ares Capital Corporation.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Ares Capital Corporation assets are financed with debt.

  • 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:

  • The MRQ is 0.529. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.524. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.529TTM0.524+0.005
TTM0.524YOY0.544-0.020
TTM0.5245Y0.544-0.020
5Y0.54410Y0.489+0.054
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5290.177+0.352
TTM0.5240.172+0.352
YOY0.5440.174+0.370
5Y0.5440.169+0.375
10Y0.4890.177+0.312
4.5.4.2. Debt to Equity Ratio

Measures if Ares Capital Corporation is able to pay off its debts by using shareholders equity.

  • 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:

  • The MRQ is 1.122. The company is able to pay all its debts with equity. +1
  • The TTM is 1.100. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.122TTM1.100+0.022
TTM1.100YOY1.195-0.095
TTM1.1005Y1.196-0.096
5Y1.19610Y0.985+0.212
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1220.208+0.914
TTM1.1000.198+0.902
YOY1.1950.209+0.986
5Y1.1960.238+0.958
10Y0.9850.246+0.739
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 Ares Capital Corporation generates.

  • 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:

  • The EOD is 9.060. Based on the earnings, the company is underpriced. +1
  • The MRQ is 8.584. Based on the earnings, the company is underpriced. +1
  • The TTM is 8.590. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD9.060MRQ8.584+0.476
MRQ8.584TTM8.590-0.006
TTM8.590YOY10.805-2.215
TTM8.5905Y10.606-2.015
5Y10.60610Y17.647-7.041
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
EOD9.0607.536+1.524
MRQ8.5846.783+1.801
TTM8.5906.842+1.748
YOY10.8053.370+7.435
5Y10.6065.558+5.048
10Y17.6477.001+10.646
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
Current periodCompared to+/- 
EOD-6.851MRQ-6.492-0.360
MRQ-6.492TTM-41.230+34.738
TTM-41.230YOY0.059-41.288
TTM-41.2305Y65.850-107.079
5Y65.85010Y41.603+24.246
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
EOD-6.8514.172-11.023
MRQ-6.4924.139-10.631
TTM-41.2304.297-45.527
YOY0.0593.087-3.028
5Y65.8503.758+62.092
10Y41.6032.945+38.658
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 Ares Capital Corporation is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Asset Management industry mean).
  • A PB ratio of 1.06 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:

  • The EOD is 1.118. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.059. Based on the equity, the company is underpriced. +1
  • The TTM is 1.109. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.118MRQ1.059+0.059
MRQ1.059TTM1.109-0.050
TTM1.109YOY1.190-0.081
TTM1.1095Y1.308-0.198
5Y1.30810Y1.497-0.189
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
EOD1.1180.959+0.159
MRQ1.0590.907+0.152
TTM1.1090.910+0.199
YOY1.1900.930+0.260
5Y1.3081.004+0.304
10Y1.4971.160+0.337
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.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Morgan Stanley - Brokerage Accounts2.14060.02113829893-18191621-56.8106
2024-06-30Van Eck Associates Corporation1.8080.345911681109196116620.1767
2024-06-30Bank of America Corp1.030.012366546764775517.731
2024-09-30Legal & General Group PLC0.75790.02144896378-445919-8.347
2024-09-30Ameriprise Financial Inc0.67390.023443539042393855.8181
2024-09-30Royal Bank of Canada0.67150.01864338705-1222922-21.9886
2024-09-30Confluence Investment Management LLC0.59381.07383836573639991.6964
2024-09-30FMR Inc0.56880.00473674845-1622077-30.623
2024-09-30International Assets Investment Management, LLC0.55930.5765361328534493952104.7013
2024-09-30LPL Financial Corp0.55760.033636028421105953.1669
2024-09-30Advisors Capital Management, LLC0.52911.164634181251610544.9447
2024-09-30JPMorgan Chase & Co0.52430.005433870971047103.1901
2024-09-30Wells Fargo & Co0.51870.01593351188395141.1932
2024-09-30Amvescap Plc.0.43790.011428293262434125615.9208
2024-09-30Goldman Sachs Group Inc0.34980.0076226001134855718.2352
2024-09-30Sound Income Strategies0.34322.98812217277790743.6982
2024-09-30Stifel Financial Corp0.33850.0482187083470362.1979
2024-09-30UBS Group AG0.33770.012181490-106913-4.6719
2024-09-30Ares Management LLC0.33331.25042153544902934.3762
2024-09-30Allen Investment Management LLC0.32380.5204209172631323417.6123
Total 13.39778.15386559077-11669764-13.5%

4.9.2. Funds holding Ares Capital Corporation

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-11-28VanEck BDC Income ETF1.971421.78811273650983900.0659
2024-09-30Fidelity Dividend Growth0.47050.77733039912-226400-6.9314
2024-09-30Confluence Equity Income0.4272.02742758508-129965-4.4994
2024-11-27iShares Listed Private Eq ETF USD Dist0.29133.6391188174200
2024-09-30Capital Advisors Equity Dividend Strgy0.22221.98141435700455183.2742
2024-08-31Dynamic Alternative Yield Series IP0.18572.5033120000000
2024-09-30Undrly L&G Pen PMC Diversified0.17810.1441150483-170-0.0148
2024-09-30Undrly Fid DC L&G Fut Wld Mlt Asst MAGJ0.151909813379813370
2024-03-31Advisors Capital Balanced0.15151.7929978731602046.5544
2024-11-28FlexShares® Listed Priv Eq ETF USD Acc0.14175.849191521000
2024-09-30Fidelity Advisor Dividend Growth I0.09810.7891633597-31000-4.6645
2024-10-31Putnam BDC Income ETF0.096112.0584620781-6732-1.0728
2024-10-31Carnegie Listed Private Equity A0.09361.561604460115281.9442
2024-10-31Columbia Flexible Capital Income Inst0.09050.9939585000-15000-2.5
2024-10-31Columbia Dividend Opportunity A0.07990.499751640000
2024-10-31Tri-Continental Corporation0.07350.527547500000
2024-06-30CCLA COIF Charities Investment Acc0.07080.199145730300
2024-06-30CCLA CBF CoE Investment Acc0.07030.346945407600
2024-06-30CCLA COIF Charities Ethical Invmt Acc0.06920.312144713000
2024-09-30Chartwell Dividend Value0.06492.015441924300
Total 4.998259.805732291122+697710+2.2%

5.3. Insider Transactions

Insiders are holding 0.531% of the shares of Ares Capital Corporation.

DateOwnerTypeAmountPricePost Transaction AmountLink
2023-05-02Michael Kort SchnabelBUY1500017.84
2022-09-14Penelope F RollBUY250019.04
2022-08-03Penelope F RollBUY2500019.77
2022-06-15Steven B MckeeverBUY277517.95
2022-06-14Michael J AroughetiBUY30000017.75
2022-05-19Michael Lewis SmithBUY5400018.64
2022-03-14Mary Beth HensonBUY600020.05
2021-12-14Penelope F RollSELL2580519.96
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Reversals in quarterly reports

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

 2023-09-302023-12-312024-03-312024-06-302024-09-30
Other Current Liabilities  -218,000-1,488,000-1,706,0001,421,000-285,000-740,000-1,025,0001,357,000332,000
Net Debt  11,044,000356,00011,400,000-165,00011,235,0001,091,00012,326,000-12,812,000-486,000



5.2. Latest Balance Sheet

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

Summary
Total Assets27,100,000
Total Liabilities14,327,000
Total Stockholder Equity12,773,000
 As reported
Total Liabilities 14,327,000
Total Stockholder Equity+ 12,773,000
Total Assets = 27,100,000

Assets

Total Assets27,100,000
Total Current Assets755,000
Long-term Assets7,000
Total Current Assets
Cash And Cash Equivalents 486,000
Net Receivables 269,000
Inventory 1,006,000
Other Current Assets -1,006,000
Total Current Assets  (as reported)755,000
Total Current Assets  (calculated)755,000
+/-0
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 Liabilities780,000
Long-term Liabilities14,314,000
Total Stockholder Equity12,773,000
Total Current Liabilities
Short-term Debt 13,000
Accounts payable 448,000
Other Current Liabilities 332,000
Total Current Liabilities  (as reported)780,000
Total Current Liabilities  (calculated)793,000
+/- 13,000
Long-term Liabilities
Long-term Liabilities  (as reported)14,314,000
Long-term Liabilities  (calculated)0
+/- 14,314,000
Total Stockholder Equity
Common Stock1,000
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
Other
Capital Stock1,000
Cash and Short Term Investments 486,000
Common Stock Shares Outstanding 635,000
Liabilities and Stockholders Equity 27,100,000
Net Debt -486,000
Net Invested Capital 26,307,000
Net Working Capital -25,000
Short Long Term Debt Total 13,000



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-30
> Total Assets 
2
221,000
360,471
360,834
444,928
613,645
778,621
942,430
1,122,556
1,347,991
1,512,280
1,704,490
1,690,339
1,829,405
1,996,362
2,201,056
2,184,510
2,091,333
2,044,929
2,047,055
2,065,081
2,313,515
2,379,347
4,073,702
4,432,181
4,562,546
4,707,043
4,911,531
5,045,506
5,387,437
5,609,138
5,807,478
6,301,187
6,401,224
6,353,062
7,130,824
7,754,145
8,141,504
8,199,523
8,560,219
9,203,059
9,497,773
8,917,459
9,124,861
9,172,971
9,531,356
9,365,536
9,207,643
9,135,858
9,245,000
11,990,000
12,328,000
12,041,000
12,347,000
12,693,000
12,297,000
12,255,000
12,895,000
13,962,000
13,846,000
14,458,000
14,905,000
15,806,000
14,517,000
14,950,000
16,196,000
16,021,000
18,026,000
19,154,000
20,843,000
20,463,000
21,797,000
22,038,000
22,398,000
21,812,000
22,231,000
22,920,000
23,800,000
24,256,000
26,092,000
27,100,000
27,100,00026,092,00024,256,00023,800,00022,920,00022,231,00021,812,00022,398,00022,038,00021,797,00020,463,00020,843,00019,154,00018,026,00016,021,00016,196,00014,950,00014,517,00015,806,00014,905,00014,458,00013,846,00013,962,00012,895,00012,255,00012,297,00012,693,00012,347,00012,041,00012,328,00011,990,0009,245,0009,135,8589,207,6439,365,5369,531,3569,172,9719,124,8618,917,4599,497,7739,203,0598,560,2198,199,5238,141,5047,754,1457,130,8246,353,0626,401,2246,301,1875,807,4785,609,1385,387,4375,045,5064,911,5314,707,0434,562,5464,432,1814,073,7022,379,3472,313,5152,065,0812,047,0552,044,9292,091,3332,184,5102,201,0561,996,3621,829,4051,690,3391,704,4901,512,2801,347,9911,122,556942,430778,621613,645444,928360,834360,471221,0002
   > Total Current Assets 
2
27,947
27,947
57,272
18,847
16,613
26,992
52,699
78,542
101,660
68,439
79,510
66,136
44,872,494,000
52,301
102,222
78,581
106,933
65,580
73,369
97,357
127,246
159,118
279,682
282,391
182,176
356,606
190,076
290,353
292,931
317,654
202,704
265,440
378,041,000
218,442
219,984
255,990
273,610,000
287,887
376,231
275,862
355,536,000
272,179
437,817
382,488
395,024,000
221,241
250,518
245,754
335,000
375,000
646,000
446,000
316,000
391,000
598,000
892,000
296,000
686,000
677,000
374,000
176,000
571,000
394,000
357,000
254,000
435,000
487,000
1,304,000
594,000
828,000
439,000
438,000
483,000
553,000
592,000
742,000
796,000
1,041,000
1,012,000
755,000
755,0001,012,0001,041,000796,000742,000592,000553,000483,000438,000439,000828,000594,0001,304,000487,000435,000254,000357,000394,000571,000176,000374,000677,000686,000296,000892,000598,000391,000316,000446,000646,000375,000335,000245,754250,518221,241395,024,000382,488437,817272,179355,536,000275,862376,231287,887273,610,000255,990219,984218,442378,041,000265,440202,704317,654292,931290,353190,076356,606182,176282,391279,682159,118127,24697,35773,36965,580106,93378,581102,22252,30144,872,494,00066,13679,51068,439101,66078,54252,69926,99216,61318,84757,27227,94727,9472
       Cash And Cash Equivalents 
2
27,000
119,607
53,892
15,409
16,613
19,034
44,845
67,610
91,539
54,333
61,544
48,708
21,142
25,054
77,047
61,409
89,383
48,016
46,297
61,469
99,227
83,813
138,778
134,362
100,752
246,233
84,889
103,146
120,782
216,412
101,265
105,463
269,043
102,451
100,517
135,487
149,629
146,639
223,154
107,878
194,555
131,977
299,079
247,123
257,056
77,169
125,926
125,089
223,000
247,000
536,000
341,000
316,000
302,000
509,000
799,000
296,000
572,000
572,000
253,000
176,000
460,000
278,000
233,000
254,000
337,000
377,000
1,193,000
372,000
695,000
204,000
257,000
303,000
359,000
411,000
527,000
535,000
509,000
681,000
486,000
486,000681,000509,000535,000527,000411,000359,000303,000257,000204,000695,000372,0001,193,000377,000337,000254,000233,000278,000460,000176,000253,000572,000572,000296,000799,000509,000302,000316,000341,000536,000247,000223,000125,089125,92677,169257,056247,123299,079131,977194,555107,878223,154146,639149,629135,487100,517102,451269,043105,463101,265216,412120,782103,14684,889246,233100,752134,362138,77883,81399,22761,46946,29748,01689,38361,40977,04725,05421,14248,70861,54454,33391,53967,61044,84519,03416,61315,40953,892119,60727,0002
       Short-term Investments 
0
0
-52,771
0
0
0
0
0
0
1,235,822
1,433,748
1,616,013
1,615,573
1,774,202
1,934,302
0
0
0
0
1,960,508,529
1,965,756,276
0
0
3,790,225,980
4,145,640,210
4,313,672,010
0
0
0
5,089,411,494
0
0
0
5,918,630,445
0
0
0
7,625,264,103
0
0
0
9,019,350,621
0
0
0
9,046,440,504
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
17,056,000
16,269,000
17,323,000
17,227,000
17,296,000
21,148,000
21,496,500
0
0
1,000
7,000
0
07,0001,0000021,496,50021,148,00017,296,00017,227,00017,323,00016,269,00017,056,000000000000000000000000009,046,440,5040009,019,350,6210007,625,264,1030005,918,630,4450005,089,411,4940004,313,672,0104,145,640,2103,790,225,980001,965,756,2761,960,508,52900001,934,3021,774,2021,615,5731,616,0131,433,7481,235,822000000-52,77100
       Net Receivables 
0
10,000
4,549
3,878
3,603
7,410
8,984
6,962
12,608
11,147
15,328
18,990
17,570
25,073
28,222
25,175
17,172
17,550
17,564
27,072
21,159
28,019
45,443
78,690
88,184
81,424
110,373
105,187
105,223
99,628
101,242
101,439
159,977
109,129
116,041
119,611
133,624
252,547
148,168
154,040
196,228
161,840
196,585
142,704
135,365
137,968
162,020
125,850
142,329
141,000
203,000
143,000
139,000
94,000
93,000
145,000
154,000
103,000
142,000
105,000
125,000
131,000
134,000
183,000
136,000
223,000
100,000
312,000
135,000
222,000
133,000
235,000
181,000
180,000
194,000
186,000
259,000
261,000
464,000
331,000
269,000
269,000331,000464,000261,000259,000186,000194,000180,000181,000235,000133,000222,000135,000312,000100,000223,000136,000183,000134,000131,000125,000105,000142,000103,000154,000145,00093,00094,000139,000143,000203,000141,000142,329125,850162,020137,968135,365142,704196,585161,840196,228154,040148,168252,547133,624119,611116,041109,129159,977101,439101,24299,628105,223105,187110,37381,42488,18478,69045,44328,01921,15927,07217,56417,55017,17225,17528,22225,07317,57018,99015,32811,14712,6086,9628,9847,4103,6033,8784,54910,0000
       Other Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
14,729
0
29,862
62,214
59,845
0
0
0
81,984
72,521
0
0
0
0
0
0
0
0
0
0
0
1,537
0
0
0
4,000
0
0
0
0
0
0
0
0
2,000
6,000
0
4,000
0
0
0
-131,000
655,000
23,000
43,000
72,000
237,000
-312,000
20,000
-80,000
19,000
-496,000
-543,000
-517,000
-571,000
-639,000
-864,000
-825,000
68,000
80,000
-1,006,000
-1,006,00080,00068,000-825,000-864,000-639,000-571,000-517,000-543,000-496,00019,000-80,00020,000-312,000237,00072,00043,00023,000655,000-131,0000004,00006,0002,000000000004,0000001,5370000000000072,52181,98400059,84562,21429,862014,72900000000000000000000
   > Long-term Assets 
0
192,509
235,331
302,298
424,413
597,032
747,145
878,161
1,032,987
1,246,331
1,433,748
1,616,013
1,615,573
1,784,532,243,000
1,934,302
2,098,834
2,105,929
1,984,400
1,979,349
1,973,686
1,967,724
2,186,269
2,220,229
3,794,020
4,149,790
4,380,370
4,350,437
4,721,455
4,755,153
5,094,506
5,291,484
5,604,774
6,035,747
6,023,183,000
6,030,459
6,814,960
7,385,285
7,867,894,000
7,799,596
8,067,942
8,783,580
9,142,237,000
8,481,881
8,573,395
8,692,480
9,136,332,000
9,072,101
8,900,377
8,804,651
8,910,000
11,407,000
11,498,000
11,456,000
12,031,000
12,199,000
11,527,000
11,220,000
12,599,000
105,000
101,000
99,000
94,000
94,000
90,000
85,000
38,000
36,000
34,000
31,000
20,036,000
19,510,000
21,193,000
21,360,000
21,800,000
21,166,000
15,000
13,000
22,884,000
23,215,000
25,080,000
7,000
7,00025,080,00023,215,00022,884,00013,00015,00021,166,00021,800,00021,360,00021,193,00019,510,00020,036,00031,00034,00036,00038,00085,00090,00094,00094,00099,000101,000105,00012,599,00011,220,00011,527,00012,199,00012,031,00011,456,00011,498,00011,407,0008,910,0008,804,6518,900,3779,072,1019,136,332,0008,692,4808,573,3958,481,8819,142,237,0008,783,5808,067,9427,799,5967,867,894,0007,385,2856,814,9606,030,4596,023,183,0006,035,7475,604,7745,291,4845,094,5064,755,1534,721,4554,350,4374,380,3704,149,7903,794,0202,220,2292,186,2691,967,7241,973,6861,979,3491,984,4002,105,9292,098,8341,934,3021,784,532,243,0001,615,5731,616,0131,433,7481,246,3311,032,987878,161747,145597,032424,413302,298235,331192,5090
       Property Plant Equipment 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
105,000
101,000
99,000
94,000
94,000
90,000
85,000
38,000
36,000
34,000
31,000
27,000
24,000
23,000
21,000
20,000
18,000
15,000
13,000
10,000
9,000
8,000
7,000
7,0008,0009,00010,00013,00015,00018,00020,00021,00023,00024,00027,00031,00034,00036,00038,00085,00090,00094,00094,00099,000101,000105,0000000000000000000000000000000000000000000000000000000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
9,028,379
0
0
0
9,056,000
0
8,900,377
8,804,651
8,820,000
11,407,000
11,498,000
11,456,000
11,841,000
12,199,000
11,527,000
11,220,000
12,417,000
13,064,000
12,992,000
13,892,000
14,426,000
14,370,000
13,842,000
14,358,000
15,515,000
15,429,000
17,136,000
17,677,000
20,009,000
19,486,000
21,170,000
21,339,000
21,780,000
21,148,000
21,496,000
21,929,000
22,874,000
23,124,000
24,973,000
25,918,000
25,918,00024,973,00023,124,00022,874,00021,929,00021,496,00021,148,00021,780,00021,339,00021,170,00019,486,00020,009,00017,677,00017,136,00015,429,00015,515,00014,358,00013,842,00014,370,00014,426,00013,892,00012,992,00013,064,00012,417,00011,220,00011,527,00012,199,00011,841,00011,456,00011,498,00011,407,0008,820,0008,804,6518,900,37709,056,0000009,028,37900000000000000000000000000000000000000000
       Intangible Assets 
250
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000000000000000000000000000000000000000000000000000000000000000250
       Long-term Assets Other 
0
9,509
-235,331
-302,298
-424,413
11,063
-747,145
-878,161
-1,032,987
10,509
-1,433,748
-1,616,013
-1,615,573
1,784,530,468,798
-1,934,302
8,382
12,235
11,423
10,245
11,215
0
14,455
29,862
0
0
62,380
87,404
78,292
0
0
86,953
99,961
99,582
6,017,258,445
-6,030,459
-6,814,960
-7,385,285
7,860,261,103
-7,799,596
-8,067,942
-8,783,580
9,133,208,621
-8,481,881
-8,573,395
-8,692,480
9,127,276,504
-9,072,101
-8,900,377
-8,804,651
90,000
-11,407,000
-11,498,000
-11,456,000
190,000
-12,199,000
-11,527,000
-11,220,000
182,000
-13,064,000
-12,992,000
-13,892,000
-14,426,000
-14,370,000
-13,842,000
-14,358,000
-15,515,000
-15,429,000
-17,136,000
-17,677,000
-20,036,000
-19,510,000
-21,193,000
-21,360,000
-21,800,000
-21,166,000
-21,496,000
-21,929,000
-22,884,000
82,000
99,000
-25,918,000
-25,918,00099,00082,000-22,884,000-21,929,000-21,496,000-21,166,000-21,800,000-21,360,000-21,193,000-19,510,000-20,036,000-17,677,000-17,136,000-15,429,000-15,515,000-14,358,000-13,842,000-14,370,000-14,426,000-13,892,000-12,992,000-13,064,000182,000-11,220,000-11,527,000-12,199,000190,000-11,456,000-11,498,000-11,407,00090,000-8,804,651-8,900,377-9,072,1019,127,276,504-8,692,480-8,573,395-8,481,8819,133,208,621-8,783,580-8,067,942-7,799,5967,860,261,103-7,385,285-6,814,960-6,030,4596,017,258,44599,58299,96186,9530078,29287,40462,3800029,86214,455011,21510,24511,42312,2358,382-1,934,3021,784,530,468,798-1,615,573-1,616,013-1,433,74810,509-1,032,987-878,161-747,14511,063-424,413-302,298-235,3319,5090
> Total Liabilities 
500
61,000
14,151
13,901
91,818
44,033
207,245
365,446
383,287
558,558
684,517
599,350
546,013
704,855
890,251
872,508
938,328
996,454
956,858
958,333
842,490
1,055,627
810,365
1,362,429
1,653,705
1,512,013
1,544,035
1,777,250
1,942,228
2,240,172
2,175,877
2,360,979
2,392,461
2,412,878
2,374,465
2,782,779
3,361,789
3,237,060
3,300,957
3,626,575
3,953,411
4,214,058
3,662,042
3,842,420
3,893,169
4,358,024
4,185,592
3,989,602
3,926,879
4,080,000
4,955,000
5,277,000
5,013,000
5,249,000
5,515,000
5,027,000
4,942,000
5,595,000
6,623,000
6,478,000
7,085,000
7,438,000
9,223,000
7,826,000
7,987,000
9,020,000
8,389,000
9,948,000
10,617,000
11,975,000
11,084,000
12,462,000
12,602,000
12,843,000
11,763,000
11,877,000
12,105,000
12,599,000
12,384,000
13,728,000
14,327,000
14,327,00013,728,00012,384,00012,599,00012,105,00011,877,00011,763,00012,843,00012,602,00012,462,00011,084,00011,975,00010,617,0009,948,0008,389,0009,020,0007,987,0007,826,0009,223,0007,438,0007,085,0006,478,0006,623,0005,595,0004,942,0005,027,0005,515,0005,249,0005,013,0005,277,0004,955,0004,080,0003,926,8793,989,6024,185,5924,358,0243,893,1693,842,4203,662,0424,214,0583,953,4113,626,5753,300,9573,237,0603,361,7892,782,7792,374,4652,412,8782,392,4612,360,9792,175,8772,240,1721,942,2281,777,2501,544,0351,512,0131,653,7051,362,429810,3651,055,627842,490958,333956,858996,454938,328872,508890,251704,855546,013599,350684,517558,558383,287365,446207,24544,03391,81813,90114,15161,000500
   > Total Current Liabilities 
0
56,000
8,303
3,928
89,227
28,669
8,363
20,246
17,287
546,073
682,653
596,261
543,109
691,814
886,099
24,774
36,176
201,968
54,239
79,078
74,619
560,306
39,007
117,491
129,562
671,812
115,991
157,108
142,016
629,570
157,011
166,171
179,811
85,421
82,738
96,517
87,710
111,577
119,415
138,274
122,478
129,030
104,831
125,803
104,919
111,921
90,872
84,427
88,025
102,000
245,000
312,000
243,000
245,000
224,000
293,000
195,000
188,000
137,000
131,000
128,000
186,000
119,000
113,000
108,000
202,000
56,000
53,000
48,000
427,000
162,000
322,000
356,000
294,000
208,000
24,000
20,000
373,000
572,000
1,285,000
780,000
780,0001,285,000572,000373,00020,00024,000208,000294,000356,000322,000162,000427,00048,00053,00056,000202,000108,000113,000119,000186,000128,000131,000137,000188,000195,000293,000224,000245,000243,000312,000245,000102,00088,02584,42790,872111,921104,919125,803104,831129,030122,478138,274119,415111,57787,71096,51782,73885,421179,811166,171157,011629,570142,016157,108115,991671,812129,562117,49139,007560,30674,61979,07854,239201,96836,17624,774886,099691,814543,109596,261682,653546,07317,28720,2468,36328,66989,2273,9288,30356,0000
       Short-term Debt 
0
56,000
0
0
82,000
18,000
0
0
0
482,000
670,000
552,000
527,500
681,528
865,643
0
0
114,300
114,300
0
0
474,144
0
0
0
538,308
0
0
0
463,000
0
0
0
0
0
0
0
0
0
0
0
3,924,482
0
0
0
802,000
0
0
0
162,000
0
4,838,000
4,640,000
271,000
5,138,300
4,562,300
0
300,000
137,000
131,000
128,000
6,971,000
119,000
113,000
108,000
8,491,000
56,000
53,000
48,000
11,063,000
39,000
37,000
33,000
766,000
28,000
24,000
20,000
1,333,000
15,000
639,000
13,000
13,000639,00015,0001,333,00020,00024,00028,000766,00033,00037,00039,00011,063,00048,00053,00056,0008,491,000108,000113,000119,0006,971,000128,000131,000137,000300,00004,562,3005,138,300271,0004,640,0004,838,0000162,000000802,0000003,924,48200000000000463,000000538,308000474,14400114,300114,30000865,643681,528527,500552,000670,000482,00000018,00082,0000056,0000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,924,482
0
0
0
802,000
0
0
0
162,000
0
4,838,000
4,640,000
271,000
5,138,300
4,562,300
0
300,000
137,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000137,000300,00004,562,3005,138,300271,0004,640,0004,838,0000162,000000802,0000003,924,48200000000000000000000000000000000000000000
       Accounts payable 
0
1,556
8,303
3,928
7,227
10,669
8,363
20,246
17,287
64,073
12,653
44,261
15,609
10,286
20,456
22,133
32,347
54,679
52,208
16,744
489
19,667
35,841
98,537
113,237
81,107
32,339
39,703
37,201
74,074
39,035
38,970
46,271
85,421
82,738
96,517
87,710
111,577
119,415
138,274
122,478
129,030
104,831
125,803
104,919
111,921
90,872
84,427
88,025
102,000
245,000
312,000
243,000
245,000
224,000
293,000
195,000
188,000
138,000
171,000
213,000
186,000
171,000
198,000
150,000
202,000
163,000
283,000
306,000
427,000
162,000
322,000
356,000
294,000
208,000
214,000
218,000
373,000
285,000
400,000
448,000
448,000400,000285,000373,000218,000214,000208,000294,000356,000322,000162,000427,000306,000283,000163,000202,000150,000198,000171,000186,000213,000171,000138,000188,000195,000293,000224,000245,000243,000312,000245,000102,00088,02584,42790,872111,921104,919125,803104,831129,030122,478138,274119,415111,57787,71096,51782,73885,42146,27138,97039,03574,07437,20139,70332,33981,107113,23798,53735,84119,66748916,74452,20854,67932,34722,13320,45610,28615,60944,26112,65364,07317,28720,2468,36310,6697,2273,9288,3031,5560
       Other Current Liabilities 
0
3,691
-8,303
-3,928
-89,227
-28,669
-8,363
-20,246
-17,287
-546,073
-682,653
-596,261
-543,109
-691,814
-886,099
2,641
3,829
32,989
2,031
62,334
74,130
66,495
3,166
18,954
16,325
52,397
83,652
117,405
104,815
92,496
117,976
127,201
133,540
-85,421
-82,738
-96,517
-87,710
-111,577
-119,415
-138,274
-122,478
-129,030
-104,831
-125,803
-104,919
-111,921
-90,872
-84,427
-88,025
-102,000
-245,000
-312,000
-243,000
-245,000
-224,000
-293,000
-195,000
-188,000
-138,000
-171,000
-213,000
-186,000
-171,000
-198,000
-150,000
-202,000
-163,000
-283,000
-306,000
-427,000
-162,000
-37,000
-33,000
-294,000
-28,000
-214,000
-218,000
-1,706,000
-285,000
-1,025,000
332,000
332,000-1,025,000-285,000-1,706,000-218,000-214,000-28,000-294,000-33,000-37,000-162,000-427,000-306,000-283,000-163,000-202,000-150,000-198,000-171,000-186,000-213,000-171,000-138,000-188,000-195,000-293,000-224,000-245,000-243,000-312,000-245,000-102,000-88,025-84,427-90,872-111,921-104,919-125,803-104,831-129,030-122,478-138,274-119,415-111,577-87,710-96,517-82,738-85,421133,540127,201117,97692,496104,815117,40583,65252,39716,32518,9543,16666,49574,13062,3342,03132,9893,8292,641-886,099-691,814-543,109-596,261-682,653-546,073-17,287-20,246-8,363-28,669-89,227-3,928-8,3033,6910
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
366,000
482,000
670,000
0
0
681,500
0
847,734
902,152
794,486
902,619
879,255
767,871
495,321
771,358
1,244,938
1,524,143
840,201
1,428,044
1,620,142
1,800,212
1,610,602
2,018,866
2,194,808
2,212,650
2,195,872
2,179,127
2,562,440
3,137,883
2,986,275
3,058,693
3,357,415
3,679,201
3,924,482
3,429,164
3,582,199
3,653,304
4,138,479
3,984,812
3,785,354
3,720,916
3,874,000
4,585,000
4,838,000
4,640,000
4,854,000
5,118,000
4,542,000
4,546,000
5,214,000
6,486,000
6,347,000
6,957,000
121,000
9,104,000
7,713,000
7,879,000
59,000
8,333,000
9,895,000
10,569,000
427,000
162,000
322,000
356,000
294,000
208,000
11,853,000
12,085,000
11,935,000
11,812,000
12,443,000
14,314,000
14,314,00012,443,00011,812,00011,935,00012,085,00011,853,000208,000294,000356,000322,000162,000427,00010,569,0009,895,0008,333,00059,0007,879,0007,713,0009,104,000121,0006,957,0006,347,0006,486,0005,214,0004,546,0004,542,0005,118,0004,854,0004,640,0004,838,0004,585,0003,874,0003,720,9163,785,3543,984,8124,138,4793,653,3043,582,1993,429,1643,924,4823,679,2013,357,4153,058,6932,986,2753,137,8832,562,4402,179,1272,195,8722,212,6502,194,8082,018,8661,610,6021,800,2121,620,1421,428,044840,2011,524,1431,244,938771,358495,321767,871879,255902,619794,486902,152847,7340681,50000670,000482,000366,00000000000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,214,000
6,197,000
6,024,000
6,598,000
6,971,000
8,179,000
0
0
0
0
0
0
0
0
0
11,816,000
12,210,000
11,164,000
11,371,000
0
0
0
0
0
0000011,371,00011,164,00012,210,00011,816,0000000000008,179,0006,971,0006,598,0006,024,0006,197,0005,214,000000000000000000000000000000000000000000000000000000000000
       Long-term Liabilities Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
569,000
308,000
323,000
271,000
0
0
0
0
0
00000271,000323,000308,000569,000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
2
160,000
346,320
346,933
353,109
569,612
571,375
576,984
739,269
789,433
827,762
1,105,140
1,144,325
1,124,550
1,106,111
1,328,548
1,246,182
1,094,879
1,088,071
1,088,722
1,222,591
1,257,888
1,568,982
2,711,273
2,778,476
3,050,533
3,163,008
3,134,281
3,103,278
3,147,265
3,433,261
3,446,499
3,908,726
3,988,346
3,978,597
4,348,045
4,392,356
4,904,444
4,898,566
4,933,644
5,249,648
5,283,715
5,255,417
5,282,441
5,279,802
5,173,332
5,179,944
5,218,041
5,208,979
5,165,000
7,035,000
7,051,000
7,028,000
7,098,000
7,178,000
7,270,000
7,313,000
7,300,000
7,339,000
7,368,000
7,373,000
7,467,000
6,583,000
6,691,000
6,963,000
7,176,000
7,632,000
8,078,000
8,537,000
8,868,000
9,379,000
9,335,000
9,436,000
9,555,000
10,049,000
10,354,000
10,815,000
11,201,000
11,872,000
12,364,000
12,773,000
12,773,00012,364,00011,872,00011,201,00010,815,00010,354,00010,049,0009,555,0009,436,0009,335,0009,379,0008,868,0008,537,0008,078,0007,632,0007,176,0006,963,0006,691,0006,583,0007,467,0007,373,0007,368,0007,339,0007,300,0007,313,0007,270,0007,178,0007,098,0007,028,0007,051,0007,035,0005,165,0005,208,9795,218,0415,179,9445,173,3325,279,8025,282,4415,255,4175,283,7155,249,6484,933,6444,898,5664,904,4444,392,3564,348,0453,978,5973,988,3463,908,7263,446,4993,433,2613,147,2653,103,2783,134,2813,163,0083,050,5332,778,4762,711,2731,568,9821,257,8881,222,5911,088,7221,088,0711,094,8791,246,1821,328,5481,106,1111,124,5501,144,3251,105,140827,762789,433739,269576,984571,375569,612353,109346,933346,320160,0002
   Common Stock
0
11
23
23
23
38
38
38
49
52
54
70
73
73
73
97
97
97
97
97
110
110
133
192
193
204
205
205
205
205
222
222
248
249
249
268
269
298
298
299
314
314
314
314
314
314
314
314
314
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,0001,0001,0001,0001,0001,0001,0001,000000000000000000000000000314314314314314314314314314299298298269268249249248222222205205205205204193192133110110979797979773737370545249383838232323110
   Retained Earnings Total Equity
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
80,000
0
0
0
0
0
0000080,000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
4,796
-115
7,408
10,382
10,542
12,753
11,299
-2,850
1,795
10,371
3,301
-19,126
-33,000
-71,016
-153,213
-293,539
-308,000
-307,333
-277,717
-235,823
-166,785
-111,522
146,657
-143,661
-115,987
-74,558
-132,277
-232,845
-204,336
-201,305
-154,210
-129,000
-144,000
-112,000
-73,000
-78,000
-89,000
-60,000
-2,000
-45,000
-79,000
-52,000
-55,000
-145,000
-133,000
-95,000
-104,000
-127,000
-171,000
-155,000
-178,000
-94,000
-14,000
78,000
121,000
127,000
162,000
183,000
179,000
-293,000
-1,077,000
-969,000
-697,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000-697,000-969,000-1,077,000-293,000179,000183,000162,000127,000121,00078,000-14,000-94,000-178,000-155,000-171,000-127,000-104,000-95,000-133,000-145,000-55,000-52,000-79,000-45,000-2,000-60,000-89,000-78,000-73,000-112,000-144,000-129,000-154,210-201,305-204,336-232,845-132,277-74,558-115,987-143,661146,657-111,522-166,785-235,823-277,717-307,333-308,000-293,539-153,213-71,016-33,000-19,1263,30110,3711,795-2,85011,29912,75310,54210,3827,408-1154,79600
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7,173,000
7,177,000
7,185,000
7,194,000
7,760,000
7,660,000
0
0
0
0
0
0
0
0
0
9,370,000
9,556,000
10,033,000
10,273,000
0
0
0
0
0
0000010,273,00010,033,0009,556,0009,370,0000000000007,660,0007,760,0007,194,0007,185,0007,177,0007,173,000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
2
159,989
341,019
347,025
345,678
559,193
560,795
564,192
727,921
785,193
822,000
1,094,284
1,140,951
1,136,599
1,101,918
1,399,467
1,399,298
1,395,958
1,395,974
1,395,958
1,505,031
1,490,458
1,771,630
2,650,799
2,656,890
3,205,326
3,313,850
3,271,594
3,271,595
3,390,354
3,652,760
3,657,160
4,089,457
4,145,007
4,145,649
4,491,357
4,472,404
4,990,931
5,011,844
5,039,273
5,311,333
5,361,247
5,380,338
5,391,357
5,380,739
5,318,912
5,320,246
5,334,382
5,315,927
5,255,000
7,237,000
7,275,000
7,284,000
7,273,000
7,291,000
7,291,000
7,272,000
7,046,000
7,015,000
7,002,000
7,015,000
8,053,000
8,737,000
8,629,000
8,357,000
7,656,000
7,914,000
8,059,000
8,373,000
8,553,000
9,071,000
9,139,000
9,370,000
9,556,000
10,033,000
10,273,000
10,505,000
10,738,000
11,251,000
11,721,000
12,044,000
12,044,00011,721,00011,251,00010,738,00010,505,00010,273,00010,033,0009,556,0009,370,0009,139,0009,071,0008,553,0008,373,0008,059,0007,914,0007,656,0008,357,0008,629,0008,737,0008,053,0007,015,0007,002,0007,015,0007,046,0007,272,0007,291,0007,291,0007,273,0007,284,0007,275,0007,237,0005,255,0005,315,9275,334,3825,320,2465,318,9125,380,7395,391,3575,380,3385,361,2475,311,3335,039,2735,011,8444,990,9314,472,4044,491,3574,145,6494,145,0074,089,4573,657,1603,652,7603,390,3543,271,5953,271,5943,313,8503,205,3262,656,8902,650,7991,771,6301,490,4581,505,0311,395,9581,395,9741,395,9581,399,2981,399,4671,101,9181,136,5991,140,9511,094,284822,000785,193727,921564,192560,795559,193345,678347,025341,019159,9892



5.4. Balance Sheets

Currency in USD. All numbers in thousands.