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

Alexandria Real Estate Equities Inc
Buy, Hold or Sell?

Let's analyze Alexandria Real Estate Equities Inc together

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

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

Get notifications about Alexandria Real Estate Equities Inc

I send you an email if I find something interesting about Alexandria Real Estate Equities Inc.

1. Quick Overview

1.1. Quick analysis of Alexandria Real Estate Equities Inc (30 sec.)










1.2. What can you expect buying and holding a share of Alexandria Real Estate Equities Inc? (30 sec.)

How much money do you get?

How much money do you get?
$5.07
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$129.91
Expected worth in 1 year
$129.86
How sure are you?
90.0%

+ What do you gain per year?

Total Gains per Share
$5.01
Return On Investment
4.7%

For what price can you sell your share?

Current Price per Share
$106.75
Expected price per share
$98.32 - $123.10
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Alexandria Real Estate Equities Inc (5 min.)




Live pricePrice per Share (EOD)
$106.75
Intrinsic Value Per Share
$-6.95 - $211.81
Total Value Per Share
$122.96 - $341.72

2.2. Growth of Alexandria Real Estate Equities Inc (5 min.)




Is Alexandria Real Estate Equities Inc growing?

Current yearPrevious yearGrowGrow %
How rich?$22.7b$22.7b-$25.2m-0.1%

How much money is Alexandria Real Estate Equities Inc making?

Current yearPrevious yearGrowGrow %
Making money$193.2m$37.8m$155.4m80.4%
Net Profit Margin25.3%5.5%--

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

2.3. Financial Health of Alexandria Real Estate Equities Inc (5 min.)




3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Alexandria Real Estate Equities Inc?

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

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

Speculation

The Price per Share of Alexandria Real Estate Equities Inc is $106.75. 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 Alexandria Real Estate Equities Inc.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

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

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is $129.91. Based on the TTM, the Book Value Change Per Share is $-0.01 per quarter. Based on the YOY, the Book Value Change Per Share is $2.08 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 $1.27 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Alexandria Real Estate Equities Inc.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps0.940.9%1.111.0%0.350.3%0.860.8%0.520.5%
Usd Book Value Change Per Share0.210.2%-0.010.0%2.082.0%3.933.7%2.682.5%
Usd Dividend Per Share1.301.2%1.271.2%1.181.1%1.021.0%0.740.7%
Usd Total Gains Per Share1.511.4%1.251.2%3.273.1%4.964.6%3.423.2%
Usd Price Per Share118.75-122.85-121.21-151.11-132.40-
Price to Earnings Ratio31.51-47.03-107.88-127.09-75.38-
Price-to-Total Gains Ratio78.61-118.40-74.14-58.03--112.37-
Price to Book Ratio0.91-0.95-0.93-1.58-2.59-
Price-to-Total Gains Ratio78.61-118.40-74.14-58.03--112.37-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share106.75
Number of shares9
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share1.271.02
Usd Book Value Change Per Share-0.013.93
Usd Total Gains Per Share1.254.96
Gains per Quarter (9 shares)11.2844.60
Gains per Year (9 shares)45.13178.40
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
146-03537142168
291-18074283346
3137-1125111425524
4182-2170148566702
5228-2215184708880
6274-32602218491058
7319-33052589911236
8365-435029511321414
9411-439533212741592
10456-544036914151770

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%11.01.00.091.7%19.01.00.095.0%33.07.00.082.5%101.010.00.091.0%
Book Value Change Per Share2.02.00.050.0%9.03.00.075.0%17.03.00.085.0%32.08.00.080.0%82.029.00.073.9%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%111.00.00.0100.0%
Total Gains per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%36.04.00.090.0%103.08.00.092.8%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Alexandria Real Estate Equities Inc compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--0.209-0.013+106%2.085-90%3.931-95%2.682-92%
Book Value Per Share--129.911129.818+0%129.9630%105.399+23%69.206+88%
Current Ratio--0.3000.373-20%0.428-30%0.380-21%0.308-3%
Debt To Asset Ratio--0.4100.398+3%0.377+9%0.402+2%0.453-9%
Debt To Equity Ratio--0.8660.819+6%0.731+19%0.800+8%0.946-8%
Dividend Per Share--1.3011.267+3%1.183+10%1.025+27%0.742+75%
Enterprise Value--5530915500.0007074794450.000-22%8312623675.000-33%14829155410.000-63%14588984940.500-62%
Eps--0.9421.106-15%0.353+167%0.864+9%0.521+81%
Ev To Ebitda Ratio--2.6744.084-35%4.540-41%10.659-75%15.730-83%
Ev To Sales Ratio--1.7822.308-23%3.002-41%6.794-74%10.063-82%
Free Cash Flow Per Share--2.7321.813+51%0.797+243%-1.504+155%-1.553+157%
Free Cash Flow To Equity Per Share--2.8742.587+11%3.042-6%2.776+4%1.539+87%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--211.808--------
Intrinsic Value_10Y_min---6.951--------
Intrinsic Value_1Y_max--4.496--------
Intrinsic Value_1Y_min---5.310--------
Intrinsic Value_3Y_max--26.259--------
Intrinsic Value_3Y_min---12.054--------
Intrinsic Value_5Y_max--63.391--------
Intrinsic Value_5Y_min---14.470--------
Market Cap18655843500.000-11%20752987500.00021469511700.000-3%21183338925.000-2%26407412010.000-21%23138532490.500-10%
Net Profit Margin--0.2120.253-16%0.055+286%0.259-18%0.193+10%
Operating Margin--0.2870.303-5%0.627-54%0.570-50%0.460-37%
Operating Ratio--0.7360.703+5%0.797-8%0.745-1%0.732+1%
Pb Ratio0.822-11%0.9140.946-3%0.933-2%1.585-42%2.592-65%
Pe Ratio28.322-11%31.50647.029-33%107.882-71%127.086-75%75.380-58%
Price Per Share106.750-11%118.750122.850-3%121.213-2%151.105-21%132.400-10%
Price To Free Cash Flow Ratio9.770-11%10.86847.044-77%19.836-45%17.360-37%-9.318+186%
Price To Total Gains Ratio70.668-11%78.612118.395-34%74.139+6%58.027+35%-112.368+243%
Quick Ratio--0.2630.334-21%0.678-61%0.973-73%0.735-64%
Return On Assets--0.0040.005-17%0.001+308%0.005-19%0.004+3%
Return On Equity--0.0090.011-14%0.002+351%0.011-14%0.009+6%
Total Gains Per Share--1.5111.254+20%3.268-54%4.956-70%3.424-56%
Usd Book Value--22703450000.00022687307000.000+0%22712537000.0000%18419763700.000+23%12094635000.000+88%
Usd Book Value Change Per Share--0.209-0.013+106%2.085-90%3.931-95%2.682-92%
Usd Book Value Per Share--129.911129.818+0%129.9630%105.399+23%69.206+88%
Usd Dividend Per Share--1.3011.267+3%1.183+10%1.025+27%0.742+75%
Usd Enterprise Value--5530915500.0007074794450.000-22%8312623675.000-33%14829155410.000-63%14588984940.500-62%
Usd Eps--0.9421.106-15%0.353+167%0.864+9%0.521+81%
Usd Free Cash Flow--477392000.000316917750.000+51%139248500.000+243%-262766650.000+155%-271474550.000+157%
Usd Free Cash Flow Per Share--2.7321.813+51%0.797+243%-1.504+155%-1.553+157%
Usd Free Cash Flow To Equity Per Share--2.8742.587+11%3.042-6%2.776+4%1.539+87%
Usd Market Cap18655843500.000-11%20752987500.00021469511700.000-3%21183338925.000-2%26407412010.000-21%23138532490.500-10%
Usd Price Per Share106.750-11%118.750122.850-3%121.213-2%151.105-21%132.400-10%
Usd Profit--164674000.000193277750.000-15%37866000.000+335%146828150.000+12%92915400.000+77%
Usd Revenue--775744000.000767200500.000+1%699691000.000+11%609707400.000+27%441885525.000+76%
Usd Total Gains Per Share--1.5111.254+20%3.268-54%4.956-70%3.424-56%
 EOD+4 -4MRQTTM+19 -20YOY+18 -215Y+20 -1910Y+23 -16

3.3 Fundamental Score

Let's check the fundamental score of Alexandria Real Estate Equities Inc based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1528.322
Price to Book Ratio (EOD)Between0-10.822
Net Profit Margin (MRQ)Greater than00.212
Operating Margin (MRQ)Greater than00.287
Quick Ratio (MRQ)Greater than10.263
Current Ratio (MRQ)Greater than10.300
Debt to Asset Ratio (MRQ)Less than10.410
Debt to Equity Ratio (MRQ)Less than10.866
Return on Equity (MRQ)Greater than0.150.009
Return on Assets (MRQ)Greater than0.050.004
Total5/10 (50.0%)

3.4 Technical Score

Let's check the technical score of Alexandria Real Estate Equities Inc based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5043.543
Ma 20Greater thanMa 50107.700
Ma 50Greater thanMa 100112.647
Ma 100Greater thanMa 200114.972
OpenGreater thanClose104.970
Total0/5 (0.0%)

4. In-depth Analysis

4.1 About Alexandria Real Estate Equities Inc

Alexandria Real Estate Equities, Inc. (NYSE: ARE), an S&P 500® company, is a best-in-class, mission-driven life science REIT making a positive and lasting impact on the world. As the pioneer of the life science real estate niche since our founding in 1994, Alexandria is the preeminent and longest-tenured owner, operator, and developer of collaborative life science mega campuses in AAA innovation cluster locations, including Greater Boston, the San Francisco Bay Area, San Diego, Seattle, Maryland, Research Triangle, and New York City. Alexandria has a total market capitalization of $34.4 billion and an asset base in North America of 74.1 million SF as of March 31, 2024, which includes 42.2 million RSF of operating properties, 5.3 million RSF of Class A/A+ properties undergoing construction and one committed near-term project expected to commence construction in the next two years, 2.5 million RSF of priority anticipated development and redevelopment projects, and 24.1 million SF of future development projects. Alexandria has a longstanding and proven track record of developing Class A/A+ properties clustered in life science mega campuses that provide our innovative tenants with highly dynamic and collaborative environments that enhance their ability to successfully recruit and retain world-class talent and inspire productivity, efficiency, creativity, and success. Alexandria also provides strategic capital to transformative life science companies through our venture capital platform. We believe our unique business model and diligent underwriting ensure a high-quality and diverse tenant base that results in higher occupancy levels, longer lease terms, higher rental income, higher returns, and greater long-term asset value.

Fundamental data was last updated by Penke on 2024-12-07 15:22:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

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

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is cheap.
Based on the earnings, the company is overpriced.
Based on how much money comes from the company's main activities, the company is fair priced.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Alexandria Real Estate Equities Inc earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Alexandria Real Estate Equities Inc to the REIT - Office industry mean.
  • A Net Profit Margin of 21.2% means that $0.21 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Alexandria Real Estate Equities Inc:

  • The MRQ is 21.2%. The company is making a huge profit. +2
  • The TTM is 25.3%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ21.2%TTM25.3%-4.1%
TTM25.3%YOY5.5%+19.8%
TTM25.3%5Y25.9%-0.7%
5Y25.9%10Y19.3%+6.6%
4.3.1.2. Return on Assets

Shows how efficient Alexandria Real Estate Equities Inc is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Alexandria Real Estate Equities Inc to the REIT - Office industry mean.
  • 0.4% Return on Assets means that Alexandria Real Estate Equities Inc generated $0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Alexandria Real Estate Equities Inc:

  • The MRQ is 0.4%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.5%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.4%TTM0.5%-0.1%
TTM0.5%YOY0.1%+0.4%
TTM0.5%5Y0.5%0.0%
5Y0.5%10Y0.4%+0.1%
4.3.1.3. Return on Equity

Shows how efficient Alexandria Real Estate Equities Inc is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Alexandria Real Estate Equities Inc to the REIT - Office industry mean.
  • 0.9% Return on Equity means Alexandria Real Estate Equities Inc generated $0.01 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Alexandria Real Estate Equities Inc:

  • The MRQ is 0.9%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.1%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.9%TTM1.1%-0.1%
TTM1.1%YOY0.2%+0.9%
TTM1.1%5Y1.1%0.0%
5Y1.1%10Y0.9%+0.2%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Alexandria Real Estate Equities Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Alexandria Real Estate Equities Inc is operating .

  • Measures how much profit Alexandria Real Estate Equities Inc makes for each $1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Alexandria Real Estate Equities Inc to the REIT - Office industry mean.
  • An Operating Margin of 28.7% means the company generated $0.29  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Alexandria Real Estate Equities Inc:

  • The MRQ is 28.7%. The company is operating very efficient. +2
  • The TTM is 30.3%. The company is operating very efficient. +2
Trends
Current periodCompared to+/- 
MRQ28.7%TTM30.3%-1.5%
TTM30.3%YOY62.7%-32.4%
TTM30.3%5Y57.0%-26.8%
5Y57.0%10Y46.0%+11.0%
4.3.2.2. Operating Ratio

Measures how efficient Alexandria Real Estate Equities Inc is keeping operating costs low.

  • Below 1 is considered healthy (always compare to REIT - Office industry mean).
  • An Operation Ratio of 0.74 means that the operating costs are $0.74 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Alexandria Real Estate Equities Inc:

  • The MRQ is 0.736. The company is efficient in keeping operating costs low. +1
  • The TTM is 0.703. The company is efficient in keeping operating costs low. +1
Trends
Current periodCompared to+/- 
MRQ0.736TTM0.703+0.033
TTM0.703YOY0.797-0.094
TTM0.7035Y0.745-0.042
5Y0.74510Y0.732+0.013
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Alexandria Real Estate Equities Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Alexandria Real Estate Equities Inc is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to REIT - Office industry mean).
  • A Current Ratio of 0.30 means the company has $0.30 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Alexandria Real Estate Equities Inc:

  • The MRQ is 0.300. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.373. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.300TTM0.373-0.073
TTM0.373YOY0.428-0.055
TTM0.3735Y0.380-0.007
5Y0.38010Y0.308+0.071
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Alexandria Real Estate Equities Inc to the REIT - Office industry mean.
  • A Quick Ratio of 0.26 means the company can pay off $0.26 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Alexandria Real Estate Equities Inc:

  • The MRQ is 0.263. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.334. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.263TTM0.334-0.072
TTM0.334YOY0.678-0.344
TTM0.3345Y0.973-0.638
5Y0.97310Y0.735+0.237
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Alexandria Real Estate Equities Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Alexandria Real Estate Equities Inc assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Alexandria Real Estate Equities Inc to REIT - Office industry mean.
  • A Debt to Asset Ratio of 0.41 means that Alexandria Real Estate Equities Inc assets are financed with 41.0% credit (debt) and the remaining percentage (100% - 41.0%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Alexandria Real Estate Equities Inc:

  • The MRQ is 0.410. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.398. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.410TTM0.398+0.012
TTM0.398YOY0.377+0.021
TTM0.3985Y0.402-0.004
5Y0.40210Y0.453-0.051
4.5.4.2. Debt to Equity Ratio

Measures if Alexandria Real Estate Equities Inc is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Alexandria Real Estate Equities Inc to the REIT - Office industry mean.
  • A Debt to Equity ratio of 86.6% means that company has $0.87 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Alexandria Real Estate Equities Inc:

  • The MRQ is 0.866. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.819. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.866TTM0.819+0.048
TTM0.819YOY0.731+0.088
TTM0.8195Y0.800+0.019
5Y0.80010Y0.946-0.146
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 Alexandria Real Estate Equities Inc generates.

  • Above 15 is considered overpriced but always compare Alexandria Real Estate Equities Inc to the REIT - Office industry mean.
  • A PE ratio of 31.51 means the investor is paying $31.51 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Alexandria Real Estate Equities Inc:

  • The EOD is 28.322. Based on the earnings, the company is overpriced. -1
  • The MRQ is 31.506. Based on the earnings, the company is overpriced. -1
  • The TTM is 47.029. Based on the earnings, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD28.322MRQ31.506-3.184
MRQ31.506TTM47.029-15.523
TTM47.029YOY107.882-60.853
TTM47.0295Y127.086-80.057
5Y127.08610Y75.380+51.706
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 Alexandria Real Estate Equities Inc:

  • The EOD is 9.770. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 10.868. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 47.044. Based on how much money comes from the company's main activities, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD9.770MRQ10.868-1.098
MRQ10.868TTM47.044-36.176
TTM47.044YOY19.836+27.209
TTM47.0445Y17.360+29.684
5Y17.36010Y-9.318+26.677
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 Alexandria Real Estate Equities Inc is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to REIT - Office industry mean).
  • A PB ratio of 0.91 means the investor is paying $0.91 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Alexandria Real Estate Equities Inc:

  • The EOD is 0.822. Based on the equity, the company is cheap. +2
  • The MRQ is 0.914. Based on the equity, the company is cheap. +2
  • The TTM is 0.946. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.822MRQ0.914-0.092
MRQ0.914TTM0.946-0.032
TTM0.946YOY0.933+0.014
TTM0.9465Y1.585-0.638
5Y1.58510Y2.592-1.007
4.6.2. Total Gains per Share

2.4. Latest News of Alexandria Real Estate Equities Inc

Does Alexandria Real Estate Equities Inc still have the same value as the quarterly reports suggest? Recent changes may be an indication that the value of the company is changing. Read the news from Alexandria Real Estate Equities Inc to keep up to date. Note: the news is often already included in the price.

DateTitleRead
2024-12-07
16:39
Syrian protesters topple Hafez al-Assad statue, residents and activists sayRead
2024-12-07
11:43
Capitals look to continue road success at MontrealRead
2024-12-07
11:43
India's M&M renames electric car amid aviation giant IndiGo's trademark challengeRead
2024-12-07
01:01
Fitch affirms Ukraine's 'RD' rating as war with Russia drags onRead
2024-12-06
21:50
Attorney for Sean 'Diddy' Combs accusers sues law firm Quinn EmanuelRead
2024-12-06
21:34
Credit Agricole ups Banco BPM stake in UniCredit duelRead
2024-12-06
00:42
What are the next steps for the EU-Mercosur trade deal?Read
2024-12-05
17:46
Elon Musk brings Trump's 'government efficiency' push to Capitol HillRead
2024-12-05
17:45
NFL releases list of Walter Payton Award nomineesRead
2024-12-05
17:36
Toronto's WNBA franchise unveils name, logoRead

4.7 Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of Alexandria Real Estate Equities Inc.

4.8.1. Institutions holding Alexandria Real Estate Equities Inc

Institutions are holding 94.796% of the shares of Alexandria Real Estate Equities Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Vanguard Group Inc14.93420.05552609937374610.0286
2024-06-30BlackRock Inc9.72540.045169963982306361.3756
2024-06-30NORGES BANK9.41710.28761645747118060.011
2024-09-30State Street Corp6.05680.0517105850381128641.0778
2024-09-30Apg Investments Us Inc4.00535.5486999794-147145-2.0589
2024-09-30Principal Financial Group Inc2.67440.30574673834-746197-13.7674
2024-09-30Canada Pension Plan Investment Board2.36040.46394125165518531.273
2024-09-30Geode Capital Management, LLC2.3110.03874038820-6542-0.1617
2024-09-30Amvescap Plc.2.17420.08713799663-318201-7.7273
2024-09-30Victory Capital Management Inc.2.07470.41483625848-158430-4.1865
2024-09-30JPMorgan Chase & Co1.51160.02392641717-109166-3.9684
2024-09-30Legal & General Group PLC1.50920.06532637523-63848-2.3635
2024-09-30Charles Schwab Investment Management Inc1.40240.05562450902729343.0671
2024-09-30Dimensional Fund Advisors, Inc.1.3430.06762347114-58956-2.4503
2024-09-30Goldman Sachs Group Inc1.1380.0381988758-327868-14.1528
2024-06-30M&G PLC0.94930.76571659092776864.9125
2024-09-30Morgan Stanley - Brokerage Accounts0.88180.01331541016-1923982-55.5262
2024-09-30Northern Trust Corp0.87430.02971527993-75277-4.6952
2024-09-30Bank of New York Mellon Corp0.6630.02561158633-24798-2.0954
2024-09-30Massachusetts Financial Services Company0.64490.041126977-18882-1.6478
Total 66.6518.4227116481129-3424052-2.9%

4.9.2. Funds holding Alexandria Real Estate Equities Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31Vanguard Real Estate Index Investor3.54551.00146196151-17002-0.2736
2024-10-31Vanguard Total Stock Mkt Idx Inv3.1520.03555508478-19538-0.3534
2024-10-31Vanguard Institutional 500 Index Trust2.36070.0364125594474161.1627
2024-10-31Vanguard Mid Cap Index Institutional2.12370.2367371137467240.1815
2024-09-30Victory Sycamore Established Value R1.2961.38692265000-240000-9.5808
2024-11-27SPDR® S&P 500® ETF Trust1.09540.03391914360-10672-0.5544
2024-09-30Fidelity 500 Index1.09510.03791913835-25248-1.3021
2024-11-27iShares Core S&P 500 ETF1.00530.0338175693154280.3099
2024-10-31Vanguard Value Index Inv0.85010.0903148565837800.2551
2024-10-31Principal Equity Income A0.72261.5561126291300
2024-10-31Vanguard Mid-Cap Value ETF0.68840.4343120302245360.3785
2024-10-31iShares Envir&Lw Carb Tilt REIdx(UK)LAcc0.6681.4109116748700
2024-11-27Invesco S&P 500® Equal Weight ETF0.63130.1659110321280640.7363
2024-11-27The Real Estate Select Sector SPDR®0.6131.4894107129364260.6035
2024-03-05AMOne Shinko US-REIT Open0.57464.2243100410142147572.3406
2024-10-31Vanguard Institutional Index I0.56560.036988514-124-0.0125
2024-09-30JPMorgan Equity Income I0.54520.2432952722-5407-0.5643
2024-09-30JPM US Equity Income-Composite0.54520.2433952722-20927-2.1493
2024-10-31Vanguard Real Estate II Index0.52241.048191298013750.1508
2024-11-28Schwab US REIT ETF™0.51661.220490282600
Total 23.116714.964340399173+166306+0.4%

5.3. Insider Transactions

Insiders are holding 0.897% of the shares of Alexandria Real Estate Equities Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-06-04Real Estate Equitie AlexandriaSELL1500004.21
2024-03-01Peter M MogliaSELL3200122.9
2024-02-26Joel S MarcusSELL7500118.92
2023-12-13Daniel J RyanSELL10000118.07
2023-12-13Kristina Fukuzaki-carlsonSELL2500117.03
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

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

Summary
Total Assets38,488,128
Total Liabilities15,784,678
Total Stockholder Equity18,217,631
 As reported
Total Liabilities 15,784,678
Total Stockholder Equity+ 18,217,631
Total Assets = 38,488,128

Assets

Total Assets38,488,128
Total Current Assets715,744
Long-term Assets37,772,384
Total Current Assets
Cash And Cash Equivalents 562,606
Net Receivables 64,790
Other Current Assets 88,348
Total Current Assets  (as reported)715,744
Total Current Assets  (calculated)715,744
+/-0
Long-term Assets
Property Plant Equipment 1,328,723
Long Term Investments 1,559,497
Long-term Assets Other 34,884,164
Long-term Assets  (as reported)37,772,384
Long-term Assets  (calculated)37,772,384
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities2,389,638
Long-term Liabilities13,395,040
Total Stockholder Equity18,217,631
Total Current Liabilities
Short-term Debt 454,589
Short Long Term Debt 454,589
Accounts payable 469,970
Other Current Liabilities 813,265
Total Current Liabilities  (as reported)2,389,638
Total Current Liabilities  (calculated)2,192,413
+/- 197,225
Long-term Liabilities
Long term Debt 12,237,012
Capital Lease Obligations 648,338
Long-term Liabilities Other 443,269
Long-term Liabilities  (as reported)13,395,040
Long-term Liabilities  (calculated)13,328,619
+/- 66,421
Total Stockholder Equity
Common Stock1,722
Accumulated Other Comprehensive Income -22,529
Other Stockholders Equity 18,238,438
Total Stockholder Equity (as reported)18,217,631
Total Stockholder Equity (calculated)18,217,631
+/-0
Other
Capital Stock1,722
Cash and Short Term Investments 562,606
Common Stock Shares Outstanding 172,058
Current Deferred Revenue651,814
Liabilities and Stockholders Equity 38,488,128
Net Debt 12,777,333
Net Invested Capital 30,909,232
Net Working Capital -1,673,894
Property Plant and Equipment Gross 1,328,723
Short Long Term Debt Total 13,339,939



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-31
> Total Assets 
161,700
230,000
231,500
248,500
372,100
420,900
476,200
530,300
549,900
562,300
620,100
643,100
661,275
699,626
765,934
780,984
820,110
879,561
928,788
962,146
977,986
1,041,754
1,079,325
1,159,243
1,211,291
1,231,751
1,211,145
1,272,577
1,294,820
1,379,744
1,523,679
1,872,284
2,004,211
2,091,696
2,196,799
2,362,450
2,511,125
2,576,639
3,305,842
3,617,477
3,721,731
3,846,886
4,307,003
4,642,094
4,685,045
4,803,608
4,933,140
5,131,096
5,235,181
5,286,653
5,393,337
5,457,227
5,468,534
5,565,159
5,748,625
5,905,861
5,983,343
6,343,284
6,455,556
6,574,129
6,718,091
6,841,739
6,965,017
7,150,116
7,090,919
7,379,289
7,358,369
7,529,764
7,756,039
7,815,649
8,020,314
8,136,036
8,405,221
8,524,891
8,737,344
8,911,120
8,971,532
8,775,584
9,293,901
10,354,888
10,868,626
11,245,667
11,545,323
12,103,953
12,821,196
13,562,190
14,105,566
14,464,956
15,480,206
16,039,470
17,058,154
18,390,503
19,701,935
20,069,108
21,910,671
22,827,878
25,234,346
27,018,850
28,558,718
30,219,373
32,844,256
33,244,053
34,368,614
35,523,399
36,912,465
36,659,257
36,783,293
36,771,402
37,699,046
37,847,865
38,488,128
38,488,12837,847,86537,699,04636,771,40236,783,29336,659,25736,912,46535,523,39934,368,61433,244,05332,844,25630,219,37328,558,71827,018,85025,234,34622,827,87821,910,67120,069,10819,701,93518,390,50317,058,15416,039,47015,480,20614,464,95614,105,56613,562,19012,821,19612,103,95311,545,32311,245,66710,868,62610,354,8889,293,9018,775,5848,971,5328,911,1208,737,3448,524,8918,405,2218,136,0368,020,3147,815,6497,756,0397,529,7647,358,3697,379,2897,090,9197,150,1166,965,0176,841,7396,718,0916,574,1296,455,5566,343,2845,983,3435,905,8615,748,6255,565,1595,468,5345,457,2275,393,3375,286,6535,235,1815,131,0964,933,1404,803,6084,685,0454,642,0944,307,0033,846,8863,721,7313,617,4773,305,8422,576,6392,511,1252,362,4502,196,7992,091,6962,004,2111,872,2841,523,6791,379,7441,294,8201,272,5771,211,1451,231,7511,211,2911,159,2431,079,3251,041,754977,986962,146928,788879,561820,110780,984765,934699,626661,275643,100620,100562,300549,900530,300476,200420,900372,100248,500231,500230,000161,700
   > Total Current Assets 
4,400
21,900
8,000
5,700
5,700
13,800
14,300
16,100
10,400
18,300
11,800
12,800
10,857
9,256
10,510
11,611
14,713
12,667
11,649
11,499
7,876
4,442
5,110
6,431
6,980
6,468
5,046
6,954
6,860
5,127
7,681
5,700
7,349
4,588
7,816
8,675
9,260
7,303
12,833
9,278
16,116
13,377
40,744
14,789
16,507
13,520
22,240
77,614
131,273
74,978
72,069
74,530
73,690
76,313
115,740
96,724
85,214
65,412
79,655
86,019
86,197
87,080
105,028
189,367
126,270
340,696
93,164
95,323
116,043
96,874
102,098
123,443
157,972
122,087
123,500
202,449
206,608
256,000
280,264
202,127
237,840
206,691
209,787
347,992
270,240
330,545
244,921
281,928
325,450
247,453
463,638
253,380
597,789
248,748
642,309
605,038
763,294
364,283
650,976
422,606
1,080,820
524,731
991,132
865,589
1,306,581
1,049,809
700,817
781,752
877,310
679,375
715,744
715,744679,375877,310781,752700,8171,049,8091,306,581865,589991,132524,7311,080,820422,606650,976364,283763,294605,038642,309248,748597,789253,380463,638247,453325,450281,928244,921330,545270,240347,992209,787206,691237,840202,127280,264256,000206,608202,449123,500122,087157,972123,443102,09896,874116,04395,32393,164340,696126,270189,367105,02887,08086,19786,01979,65565,41285,21496,724115,74076,31373,69074,53072,06974,978131,27377,61422,24013,52016,50714,78940,74413,37716,1169,27812,8337,3039,2608,6757,8164,5887,3495,7007,6815,1276,8606,9545,0466,4686,9806,4315,1104,4427,87611,49911,64912,66714,71311,61110,5109,25610,85712,80011,80018,30010,40016,10014,30013,8005,7005,7008,00021,9004,400
       Cash And Cash Equivalents 
2,800
21,900
6,800
2,100
1,500
2,000
1,200
1,600
1,500
2,900
2,500
3,400
1,968
733
775
2,776
5,796
3,666
2,720
2,376
5,012
2,942
3,593
3,790
3,674
3,998
3,225
4,985
4,356
3,030
5,330
3,158
3,770
2,390
4,551
3,911
3,430
3,647
7,821
2,948
9,012
7,017
33,743
8,030
7,654
7,072
15,391
71,161
125,281
70,313
68,280
70,628
70,980
73,254
110,811
91,232
78,196
60,925
73,056
78,539
77,361
80,937
94,904
140,971
87,001
302,205
53,839
57,696
74,970
61,701
67,023
86,011
90,641
68,617
76,383
125,098
146,197
256,000
157,928
125,032
151,209
124,877
118,562
254,381
221,645
287,029
204,181
234,181
261,372
198,909
410,675
189,681
445,255
206,860
446,255
568,532
492,184
323,876
325,872
361,348
775,060
420,258
533,824
825,193
1,263,452
924,370
532,390
618,190
731,695
565,853
562,606
562,606565,853731,695618,190532,390924,3701,263,452825,193533,824420,258775,060361,348325,872323,876492,184568,532446,255206,860445,255189,681410,675198,909261,372234,181204,181287,029221,645254,381118,562124,877151,209125,032157,928256,000146,197125,09876,38368,61790,64186,01167,02361,70174,97057,69653,839302,20587,001140,97194,90480,93777,36178,53973,05660,92578,19691,232110,81173,25470,98070,62868,28070,313125,28171,16115,3917,0727,6548,03033,7437,0179,0122,9487,8213,6473,4303,9114,5512,3903,7703,1585,3303,0304,3564,9853,2253,9983,6743,7903,5932,9425,0122,3762,7203,6665,7962,7767757331,9683,4002,5002,9001,5001,6001,2002,0001,5002,1006,80021,9002,800
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6,995
0
0
0
11,528
0
0
0
8,020
0
0
0
11,057
0
0
0
17,669
0
0
0
21,013
0
0
0
34,360
46,943
48,332
56,399
51,911
65,612
71,927
68,040
67,782
54,770
51,683
60,002
47,291
35,832
37,660
35,295
28,354
30,513
23,432
27,929
23,332
39,803
41,897
44,863
39,947
30,008
30,914
30,654
27,709
30,454
174,802
177,577
236,389
283,062
360,614
330,570
353,465
316,163
360,050
320,989
342,477
394,471
424,920
485,262
523,254
724,310
34,812
29,699
0
0
0
0
0
0
0
0
0
0
0
0
24,980,669
1,661,101
1,657,461
1,624,921
1,615,074
1,573,018
0
0
0
0
0
0
0000001,573,0181,615,0741,624,9211,657,4611,661,10124,980,66900000000000029,69934,812724,310523,254485,262424,920394,471342,477320,989360,050316,163353,465330,570360,614283,062236,389177,577174,80230,45427,70930,65430,91430,00839,94744,86341,89739,80323,33227,92923,43230,51328,35435,29537,66035,83247,29160,00251,68354,77067,78268,04071,92765,61251,91156,39948,33246,94334,36000021,01300017,66900011,0570008,02000011,5280006,995000000000000000
       Net Receivables 
1,600
0
1,200
3,600
4,200
11,800
13,100
14,500
8,900
15,400
9,300
9,400
8,889
8,523
9,735
8,835
8,917
9,001
8,929
9,123
2,864
1,500
1,517
2,641
3,306
2,470
1,821
1,969
2,504
2,097
2,351
2,542
3,579
2,198
3,265
4,764
5,830
3,656
5,012
6,330
7,104
6,360
7,001
6,759
8,853
6,448
6,849
6,453
5,992
4,665
3,789
3,902
2,710
3,059
4,929
5,492
7,018
4,487
6,599
7,480
8,836
6,143
10,124
8,449
9,261
7,577
8,671
9,918
10,619
10,654
10,830
10,548
10,627
9,279
10,124
27,115
26,651
9,000
16,511
47,735
48,333
46,915
48,591
49,258
11,258
8,704
11,041
9,798
9,645
9,228
10,668
10,691
53,582
7,208
47,749
7,333
49,750
6,710
90,169
7,379
92,601
7,069
64,950
7,614
8,197
62,192
62,465
64,149
64,238
64,259
64,790
64,79064,25964,23864,14962,46562,1928,1977,61464,9507,06992,6017,37990,1696,71049,7507,33347,7497,20853,58210,69110,6689,2289,6459,79811,0418,70411,25849,25848,59146,91548,33347,73516,5119,00026,65127,11510,1249,27910,62710,54810,83010,65410,6199,9188,6717,5779,2618,44910,1246,1438,8367,4806,5994,4877,0185,4924,9293,0592,7103,9023,7894,6655,9926,4536,8496,4488,8536,7597,0016,3607,1046,3305,0123,6565,8304,7643,2652,1983,5792,5422,3512,0972,5041,9691,8212,4703,3062,6411,5171,5002,8649,1238,9299,0018,9178,8359,7358,5238,8899,4009,30015,4008,90014,50013,10011,8004,2003,6001,20001,600
       Other Current 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
-7,104
-6,360
-29,964
-6,759
-8,853
-6,448
-6,849
-6,453
-5,992
-4,665
-3,789
-3,902
-2,710
-3,059
-4,929
-5,492
-7,018
-4,487
-6,599
-164,558
-8,836
-6,143
-10,124
39,947
30,008
30,914
30,654
27,709
30,454
24,519
24,245
26,884
56,704
44,191
36,993
50,236
33,760
-9,000
105,825
29,360
38,298
34,899
42,634
44,353
76,398
53,184
55,193
64,613
89,969
76,378
68,949
95,360
98,952
61,696
148,305
110,701
221,360
204,300
234,935
254,762
213,159
153,144
392,358
81,881
-1,328,674
-982,759
-590,268
99,413
90,896
54,095
88,348
88,34854,09590,89699,413-590,268-982,759-1,328,67481,881392,358153,144213,159254,762234,935204,300221,360110,701148,30561,69698,95295,36068,94976,37889,96964,61355,19353,18476,39844,35342,63434,89938,29829,360105,825-9,00033,76050,23636,99344,19156,70426,88424,24524,51930,45427,70930,65430,91430,00839,947-10,124-6,143-8,836-164,558-6,599-4,487-7,018-5,492-4,929-3,059-2,710-3,902-3,789-4,665-5,992-6,453-6,849-6,448-8,853-6,759-29,964-6,360-7,1040000000000000000000000000000000000000000
   > Long-term Assets 
161,700
230,000
231,500
248,500
372,100
420,900
476,200
530,300
549,900
562,300
620,100
643,100
661,275
699,626
765,934
780,984
820,110
879,561
928,788
962,146
977,986
1,041,754
1,079,325
1,159,243
1,211,291
1,231,751
1,211,145
1,272,577
1,294,820
1,379,744
1,523,679
1,872,284
2,004,211
2,091,696
2,196,799
2,362,450
2,511,125
2,576,639
3,305,842
3,617,477
3,721,731
3,846,886
4,307,003
4,642,094
4,685,045
4,803,608
4,933,140
5,131,096
5,235,181
5,286,653
5,393,337
5,457,227
5,468,534
5,565,159
5,748,625
5,905,861
5,983,343
6,343,284
6,455,556
6,574,129
6,718,091
6,841,739
6,965,017
6,960,749
6,964,649
7,038,593
7,265,205
7,434,441
7,639,996
7,718,775
7,918,216
8,012,593
8,247,249
8,402,804
8,613,844
8,708,671
8,764,924
8,519,584
9,013,637
10,152,761
10,630,786
11,038,976
11,335,536
11,755,961
12,550,956
13,231,645
13,860,645
14,183,028
15,154,756
15,792,017
16,594,516
18,137,123
19,104,146
19,820,360
21,268,362
22,222,840
24,471,052
26,654,567
27,907,742
29,796,767
31,763,436
32,719,322
33,377,482
34,657,810
35,605,884
35,609,448
36,082,476
35,989,650
36,821,736
37,168,490
37,772,384
37,772,38437,168,49036,821,73635,989,65036,082,47635,609,44835,605,88434,657,81033,377,48232,719,32231,763,43629,796,76727,907,74226,654,56724,471,05222,222,84021,268,36219,820,36019,104,14618,137,12316,594,51615,792,01715,154,75614,183,02813,860,64513,231,64512,550,95611,755,96111,335,53611,038,97610,630,78610,152,7619,013,6378,519,5848,764,9248,708,6718,613,8448,402,8048,247,2498,012,5937,918,2167,718,7757,639,9967,434,4417,265,2057,038,5936,964,6496,960,7496,965,0176,841,7396,718,0916,574,1296,455,5566,343,2845,983,3435,905,8615,748,6255,565,1595,468,5345,457,2275,393,3375,286,6535,235,1815,131,0964,933,1404,803,6084,685,0454,642,0944,307,0033,846,8863,721,7313,617,4773,305,8422,576,6392,511,1252,362,4502,196,7992,091,6962,004,2111,872,2841,523,6791,379,7441,294,8201,272,5771,211,1451,231,7511,211,2911,159,2431,079,3251,041,754977,986962,146928,788879,561820,110780,984765,934699,626661,275643,100620,100562,300549,900530,300476,200420,900372,100248,500231,500230,000161,700
       Property Plant Equipment 
147,300
198,800
214,900
230,000
349,000
390,500
441,700
493,700
515,400
526,000
579,100
598,800
610,472
643,098
693,769
705,745
732,577
776,114
829,780
861,876
876,024
938,066
966,569
1,044,808
1,092,599
1,107,752
1,086,081
1,135,676
1,148,340
1,230,383
1,348,967
1,680,102
1,803,558
1,882,018
1,975,381
2,118,156
2,256,099
2,310,088
3,009,614
3,322,582
3,394,872
3,507,609
3,952,271
4,290,217
4,326,193
4,436,104
4,564,460
4,722,470
4,791,558
4,890,130
4,971,165
5,039,128
5,055,223
5,155,737
5,237,709
5,444,814
5,498,465
5,855,352
5,925,292
6,008,440
6,113,252
6,208,354
6,300,027
6,424,578
6,375,182
6,453,379
6,613,761
6,776,914
6,930,262
7,030,117
7,197,630
7,226,016
7,388,059
7,442,875
7,654,209
41,679
41,045
7,775,000
56,607
96,138
90,427
96,224
104,894
108,122
148,654
203,188
224,167
228,717
523,719
567,419
660,472
743,682
822,607
782,409
954,334
982,988
1,105,755
1,174,849
1,207,520
1,261,975
1,469,282
1,426,035
1,372,693
1,345,609
1,315,350
1,230,447
1,195,268
1,149,409
685,612
685,919
1,328,723
1,328,723685,919685,6121,149,4091,195,2681,230,4471,315,3501,345,6091,372,6931,426,0351,469,2821,261,9751,207,5201,174,8491,105,755982,988954,334782,409822,607743,682660,472567,419523,719228,717224,167203,188148,654108,122104,89496,22490,42796,13856,6077,775,00041,04541,6797,654,2097,442,8757,388,0597,226,0167,197,6307,030,1176,930,2626,776,9146,613,7616,453,3796,375,1826,424,5786,300,0276,208,3546,113,2526,008,4405,925,2925,855,3525,498,4655,444,8145,237,7095,155,7375,055,2235,039,1284,971,1654,890,1304,791,5584,722,4704,564,4604,436,1044,326,1934,290,2173,952,2713,507,6093,394,8723,322,5823,009,6142,310,0882,256,0992,118,1561,975,3811,882,0181,803,5581,680,1021,348,9671,230,3831,148,3401,135,6761,086,0811,107,7521,092,5991,044,808966,569938,066876,024861,876829,780776,114732,577705,745693,769643,098610,472598,800579,100526,000515,400493,700441,700390,500349,000230,000214,900198,800147,300
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
36,678
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
353,795
0
0
0
127,212
127,165
132,433
133,580
50,221
50,457
58,083
33,692
110,618
169,865
192,972
197,970
237,507
290,405
334,162
340,190
346,890
325,665
326,858
330,792
332,349
2,005,769
2,393,018
2,439,011
1,915,047
38,456
37,587
38,285
38,435
1,611,373
37,801
1,469,461
1,487,298
1,552,224
1,534,883
1,559,497
1,559,4971,534,8831,552,2241,487,2981,469,46137,8011,611,37338,43538,28537,58738,4561,915,0472,439,0112,393,0182,005,769332,349330,792326,858325,665346,890340,190334,162290,405237,507197,970192,972169,865110,61833,69258,08350,45750,221133,580132,433127,165127,212000353,79500000000000000036,6780000000000000000000000000000000000000000000000000000000
       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
19,272
0
0
0
41,139
39,945
38,748
37,586
76,321
70,070
74,755
78,929
77,663
107,574
152,433
157,658
150,340
157,194
158,569
186,845
281,650
337,849
312,885
450,954
462,324
550,408
595,454
632,075
609,872
729,774
683,258
638,024
615,638
589,807
524,456
492,685
461,613
426,670
398,033
0
0398,033426,670461,613492,685524,456589,807615,638638,024683,258729,774609,872632,075595,454550,408462,324450,954312,885337,849281,650186,845158,569157,194150,340157,658152,433107,57477,66378,92974,75570,07076,32137,58638,74839,94541,13900019,27200000000000000000000000000000000000000000000000000000000000000000000000
       Long-term Assets Other 
14,400
31,200
16,600
18,500
23,100
30,400
34,500
36,600
34,500
36,300
41,000
44,300
50,803
56,528
72,165
75,239
87,533
103,447
99,008
100,270
101,962
103,688
112,756
114,435
118,692
123,999
125,064
136,901
146,480
149,361
174,712
192,182
200,653
209,678
221,418
244,294
255,026
266,551
296,228
294,895
326,859
339,277
354,732
351,877
358,852
367,504
368,680
408,626
443,623
396,523
422,172
418,099
413,311
409,422
510,916
461,047
484,878
487,932
530,264
565,689
604,839
633,385
664,990
6,845,701
6,841,106
6,915,988
7,136,042
7,294,153
7,470,674
7,543,973
7,740,639
7,776,204
7,964,187
8,042,190
8,283,274
8,186,315
8,280,551
252,584
8,502,461
9,663,925
10,095,431
10,459,749
10,711,688
11,013,967
11,508,127
12,044,732
12,481,152
12,824,540
13,339,728
13,832,582
14,603,400
15,905,957
16,832,392
17,392,628
18,652,291
19,296,389
21,397,558
23,156,813
24,331,607
26,619,745
28,594,597
29,598,239
30,341,583
31,658,692
32,679,161
32,845,206
33,417,747
33,352,943
34,583,900
1,311,072
34,884,164
34,884,1641,311,07234,583,90033,352,94333,417,74732,845,20632,679,16131,658,69230,341,58329,598,23928,594,59726,619,74524,331,60723,156,81321,397,55819,296,38918,652,29117,392,62816,832,39215,905,95714,603,40013,832,58213,339,72812,824,54012,481,15212,044,73211,508,12711,013,96710,711,68810,459,74910,095,4319,663,9258,502,461252,5848,280,5518,186,3158,283,2748,042,1907,964,1877,776,2047,740,6397,543,9737,470,6747,294,1537,136,0426,915,9886,841,1066,845,701664,990633,385604,839565,689530,264487,932484,878461,047510,916409,422413,311418,099422,172396,523443,623408,626368,680367,504358,852351,877354,732339,277326,859294,895296,228266,551255,026244,294221,418209,678200,653192,182174,712149,361146,480136,901125,064123,999118,692114,435112,756103,688101,962100,27099,008103,44787,53375,23972,16556,52850,80344,30041,00036,30034,50036,60034,50030,40023,10018,50016,60031,20014,400
> Total Liabilities 
123,400
61,900
64,200
81,600
205,100
221,000
275,800
330,500
323,800
299,340
356,600
380,500
398,361
420,083
441,842
461,832
506,034
543,699
599,922
629,508
571,334
634,581
592,706
673,390
723,599
742,278
709,783
765,442
783,096
775,098
909,569
1,251,811
1,292,270
1,375,385
1,356,044
1,512,535
1,657,937
1,419,226
1,895,318
2,208,348
2,371,600
2,476,267
2,756,576
3,062,768
2,918,474
2,977,862
3,117,312
3,460,900
3,231,423
-5,245,666
-5,352,047
3,092,589
-5,427,442
3,025,143
2,855,795
2,919,533
2,983,651
2,887,427
3,024,697
3,141,236
3,279,089
3,385,154
3,448,397
3,647,058
3,595,638
3,379,814
3,377,395
3,550,823
3,751,534
3,826,766
4,063,199
4,226,478
4,608,369
4,685,772
4,962,166
4,617,156
4,784,241
5,123,000
5,000,980
4,972,610
5,422,299
5,591,176
5,640,512
5,620,784
6,087,849
6,562,055
6,692,182
6,570,242
7,125,292
7,628,001
8,094,534
8,224,025
8,787,670
9,000,132
9,575,551
9,384,100
10,452,384
10,837,033
11,586,597
11,186,123
12,663,640
12,781,917
13,113,235
12,840,152
14,225,698
13,892,005
14,070,411
14,148,409
14,943,128
15,180,998
15,784,678
15,784,67815,180,99814,943,12814,148,40914,070,41113,892,00514,225,69812,840,15213,113,23512,781,91712,663,64011,186,12311,586,59710,837,03310,452,3849,384,1009,575,5519,000,1328,787,6708,224,0258,094,5347,628,0017,125,2926,570,2426,692,1826,562,0556,087,8495,620,7845,640,5125,591,1765,422,2994,972,6105,000,9805,123,0004,784,2414,617,1564,962,1664,685,7724,608,3694,226,4784,063,1993,826,7663,751,5343,550,8233,377,3953,379,8143,595,6383,647,0583,448,3973,385,1543,279,0893,141,2363,024,6972,887,4272,983,6512,919,5332,855,7953,025,143-5,427,4423,092,589-5,352,047-5,245,6663,231,4233,460,9003,117,3122,977,8622,918,4743,062,7682,756,5762,476,2672,371,6002,208,3481,895,3181,419,2261,657,9371,512,5351,356,0441,375,3851,292,2701,251,811909,569775,098783,096765,442709,783742,278723,599673,390592,706634,581571,334629,508599,922543,699506,034461,832441,842420,083398,361380,500356,600299,340323,800330,500275,800221,000205,10081,60064,20061,900123,400
   > Total Current Liabilities 
0
0
9,000
11,000
12,000
14,000
17,000
21,000
172,000
148,000
24,000
30,000
28,000
28,000
30,000
3,885
2,614
43,000
47,000
57,000
273,000
51,000
51,000
58,000
58,000
60,000
55,000
56,000
64,000
91,000
63,000
65,000
74,000
73,000
104,000
126,000
134,000
134,000
232,000
241,000
253,000
261,000
313,000
350,000
367,000
360,000
387,000
494,000
443,000
414,000
430,000
387,000
365,000
1,446,000
378,000
393,000
372,000
392,000
423,000
30,493
167,000
379,000
413,000
1,031,109
965,108
420,390
520,552
693,762
1,005,753
1,062,905
704,084
851,899
926,550
1,073,925
1,341,285
664,448
842,613
1,006,000
970,929
702,504
709,142
950,509
976,199
740,953
1,367,051
947,950
1,421,178
1,299,987
1,281,789
1,785,796
1,699,851
1,830,546
1,128,794
1,916,862
1,263,358
1,920,805
1,102,525
2,296,024
2,192,692
2,664,247
1,388,062
2,660,469
2,019,399
2,680,390
3,062,929
1,748,736
1,940,890
2,001,077
1,859,681
2,057,916
2,389,638
2,389,6382,057,9161,859,6812,001,0771,940,8901,748,7363,062,9292,680,3902,019,3992,660,4691,388,0622,664,2472,192,6922,296,0241,102,5251,920,8051,263,3581,916,8621,128,7941,830,5461,699,8511,785,7961,281,7891,299,9871,421,178947,9501,367,051740,953976,199950,509709,142702,504970,9291,006,000842,613664,4481,341,2851,073,925926,550851,899704,0841,062,9051,005,753693,762520,552420,390965,1081,031,109413,000379,000167,00030,493423,000392,000372,000393,000378,0001,446,000365,000387,000430,000414,000443,000494,000387,000360,000367,000350,000313,000261,000253,000241,000232,000134,000134,000126,000104,00073,00074,00065,00063,00091,00064,00056,00055,00060,00058,00058,00051,00051,000273,00057,00047,00043,0002,6143,88530,00028,00028,00030,00024,000148,000172,00021,00017,00014,00012,00011,0009,00000
       Short-term Debt 
0
0
0
0
0
0
0
0
172,000
148,000
0
0
0
0
0
3,885
2,614
0
0
0
273,000
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
1,446,000
0
1,498,000
0
0
814,000
0
716,536
928,783
962,794
566,000
554,000
0
14,000
204,000
506,000
571,000
142,000
304,000
421,000
624,000
843,000
151,000
299,000
722,794
416,000
28,000
77,163
300,000
314,000
50,000
490,000
248,543
413,000
208,000
137,073
514,000
343,000
384,000
221,000
440,000
249,989
99,991
229,406
299,990
749,978
269,990
0
149,958
386,666
350,038
374,536
30
0
32
17,264
10,851
454,589
454,58910,85117,26432030374,536350,038386,666149,9580269,990749,978299,990229,40699,991249,989440,000221,000384,000343,000514,000137,073208,000413,000248,543490,00050,000314,000300,00077,16328,000416,000722,794299,000151,000843,000624,000421,000304,000142,000571,000506,000204,00014,0000554,000566,000962,794928,783716,5360814,000001,498,00001,446,00000000000000000000000000000000000273,0000002,6143,88500000148,000172,00000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,679,488
0
0
0
3,940,006
3,146,862
3,171,507
3,582,932
4,167,612
3,883,266
4,776,360
211,280
4,764,910
330,463
533,285
192,875
4,606
4,592
4,027
1,172
4,797
221,000
440,000
249,989
99,991
0
299,990
749,978
269,990
0
149,958
386,666
0
374,536
0
0
99,952
0
199,552
454,589
454,589199,552099,95200374,5360386,666149,9580269,990749,978299,990099,991249,989440,000221,0004,7971,1724,0274,5924,606192,875533,285330,4634,764,910211,2804,776,3603,883,2664,167,6123,582,9323,171,5073,146,8623,940,0060003,679,48800000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
21,791
21,471
22,782
23,123
37,689
34,144
38,975
48,057
41,889
40,154
39,384
47,118
45,264
48,476
41,883
43,408
50,717
38,090
46,234
48,581
57,091
55,680
65,454
86,391
93,873
91,826
149,278
158,119
170,593
176,993
227,140
247,289
264,850
251,652
280,822
386,811
331,715
312,313
325,720
282,516
284,830
300,035
294,833
31,114
31,172
34,068
35,287
86,419
323,002
348,037
376,785
423,708
367,153
368,249
452,139
435,342
443,893
434,528
504,535
489,085
156,269
126,510
143,556
239,838
266,266
593,628
269,915
366,174
391,030
327,363
338,296
349,884
783,986
849,274
907,094
981,707
1,171,377
1,157,417
1,241,276
1,320,268
242,994
1,343,181
318,280
1,669,832
320,322
1,825,387
558,065
2,210,410
389,085
2,317,940
458,760
2,471,259
2,479,047
366,357
516,414
524,439
432,296
434,668
469,970
469,970434,668432,296524,439516,414366,3572,479,0472,471,259458,7602,317,940389,0852,210,410558,0651,825,387320,3221,669,832318,2801,343,181242,9941,320,2681,241,2761,157,4171,171,377981,707907,094849,274783,986349,884338,296327,363391,030366,174269,915593,628266,266239,838143,556126,510156,269489,085504,535434,528443,893435,342452,139368,249367,153423,708376,785348,037323,00286,41935,28734,06831,17231,114294,833300,035284,830282,516325,720312,313331,715386,811280,822251,652264,850247,289227,140176,993170,593158,119149,27891,82693,87386,39165,45455,68057,09148,58146,23438,09050,71743,40841,88348,47645,26447,11839,38440,15441,88948,05738,97534,14437,68923,12322,78221,47121,791000000000000
       Other Current Liabilities 
0
0
9,000
11,000
12,000
14,000
17,000
21,000
-147,000
-125,000
24,000
30,000
28,000
28,000
30,000
27,115
43,386
43,000
47,000
57,000
-221,000
51,000
51,000
58,000
58,000
60,000
55,000
56,000
64,000
91,000
63,000
65,000
74,000
73,000
104,000
126,000
134,000
134,000
232,000
241,000
253,000
261,000
313,000
350,000
367,000
360,000
387,000
494,000
443,000
414,000
430,000
387,000
365,000
-1,063,000
378,000
393,000
372,000
392,000
423,000
390,507
-549,536
-549,783
-549,794
-102,477
43,955
52,141
54,413
-133,821
55,860
57,377
57,549
-134,885
144,593
121,043
145,145
62,005
64,275
-310,422
66,705
76,914
1,813
81,602
83,402
92,145
-159,194
98,676
-136,505
-140,643
1,143
-124,395
-134,092
-149,585
376,727
-149,651
417,125
-125,769
484,396
-120,137
585,560
-143,077
653,971
-151,777
800,036
-590,529
-252,441
881,397
921,350
1,476,606
-1,544,880
-1,752,025
813,265
813,265-1,752,025-1,544,8801,476,606921,350881,397-252,441-590,529800,036-151,777653,971-143,077585,560-120,137484,396-125,769417,125-149,651376,727-149,585-134,092-124,3951,143-140,643-136,50598,676-159,19492,14583,40281,6021,81376,91466,705-310,42264,27562,005145,145121,043144,593-134,88557,54957,37755,860-133,82154,41352,14143,955-102,477-549,794-549,783-549,536390,507423,000392,000372,000393,000378,000-1,063,000365,000387,000430,000414,000443,000494,000387,000360,000367,000350,000313,000261,000253,000241,000232,000134,000134,000126,000104,00073,00074,00065,00063,00091,00064,00056,00055,00060,00058,00058,00051,00051,000-221,00057,00047,00043,00043,38627,11530,00028,00028,00030,00024,000-125,000-147,00021,00017,00014,00012,00011,0009,00000
   > Long-term Liabilities 
123,400
61,900
64,200
81,600
205,100
221,000
275,800
330,500
323,800
299,340
356,600
380,500
398,361
420,083
441,842
461,832
506,034
543,699
599,922
629,508
571,334
634,581
592,706
673,390
723,599
742,278
709,783
765,442
783,096
775,098
909,569
1,251,811
1,292,270
1,375,385
1,356,044
1,512,535
1,657,937
1,419,226
1,895,318
2,208,348
2,371,600
2,476,267
2,756,576
3,062,768
2,918,474
2,977,862
3,117,312
3,460,900
3,231,423
2,827,000
2,666,000
3,092,589
2,763,000
3,008,129
2,855,795
2,919,533
2,983,651
2,887,427
3,024,697
3,141,236
3,279,089
3,385,154
3,448,397
2,615,949
2,630,530
2,959,424
2,856,843
2,857,061
2,745,781
2,763,861
3,359,115
3,374,579
3,681,819
3,611,847
3,620,881
3,952,708
3,941,628
4,117,000
4,030,051
4,270,106
4,713,157
4,640,667
4,664,313
4,879,831
4,720,798
5,614,105
5,271,004
5,270,255
5,843,503
5,842,205
6,394,683
6,393,479
7,658,876
7,083,270
8,312,193
7,463,295
9,349,859
8,541,009
9,393,905
8,521,876
11,275,578
10,121,448
11,093,836
10,159,762
11,162,769
12,143,269
12,129,521
12,147,332
13,083,447
13,123,082
13,395,040
13,395,04013,123,08213,083,44712,147,33212,129,52112,143,26911,162,76910,159,76211,093,83610,121,44811,275,5788,521,8769,393,9058,541,0099,349,8597,463,2958,312,1937,083,2707,658,8766,393,4796,394,6835,842,2055,843,5035,270,2555,271,0045,614,1054,720,7984,879,8314,664,3134,640,6674,713,1574,270,1064,030,0514,117,0003,941,6283,952,7083,620,8813,611,8473,681,8193,374,5793,359,1152,763,8612,745,7812,857,0612,856,8432,959,4242,630,5302,615,9493,448,3973,385,1543,279,0893,141,2363,024,6972,887,4272,983,6512,919,5332,855,7953,008,1292,763,0003,092,5892,666,0002,827,0003,231,4233,460,9003,117,3122,977,8622,918,4743,062,7682,756,5762,476,2672,371,6002,208,3481,895,3181,419,2261,657,9371,512,5351,356,0441,375,3851,292,2701,251,811909,569775,098783,096765,442709,783742,278723,599673,390592,706634,581571,334629,508599,922543,699506,034461,832441,842420,083398,361380,500356,600299,340323,800330,500275,800221,000205,10081,60064,20061,900123,400
       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
1,086,162
990,466
978,329
1,845,366
0
0
0
0
716,144
730,714
711,029
708,653
708,831
597,511
615,551
636,825
652,209
3,482,926
3,468,966
3,471,232
3,814,795
3,792,499
4,044,537
3,913,094
4,136,025
4,430,686
4,475,385
4,503,040
4,714,807
4,720,798
5,614,105
5,271,004
5,270,255
5,843,503
5,842,205
6,394,683
6,393,479
7,084,135
7,083,270
7,573,182
7,463,295
8,540,918
8,541,009
8,513,609
8,791,866
10,303,247
10,121,448
10,139,182
10,159,762
11,162,769
11,183,363
11,202,835
0
0
0
0
000011,202,83511,183,36311,162,76910,159,76210,139,18210,121,44810,303,2478,791,8668,513,6098,541,0098,540,9187,463,2957,573,1827,083,2707,084,1356,393,4796,394,6835,842,2055,843,5035,270,2555,271,0045,614,1054,720,7984,714,8074,503,0404,475,3854,430,6864,136,0253,913,0944,044,5373,792,4993,814,7953,471,2323,468,9663,482,926652,209636,825615,551597,511708,831708,653711,029730,714716,14400001,845,366978,329990,4661,086,1620000000000000000000000000000000000000000000000000000000
       Warrants
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
15,920
15,915
15,899
15,931
0
0
0
0
14,564
14,534
14,505
14,475
14,444
14,413
14,381
14,348
14,315
14,282
14,248
14,218
14,218
14,218
9,218
9,012
11,307
11,320
11,410
11,418
11,509
10,212
10,861
10,771
10,786
10,889
10,994
12,099
12,300
12,013
12,122
11,232
11,342
11,454
11,567
11,681
0
9,612
9,612
9,612
9,612
44,862
52,628
0
0
0
0
0
0000052,62844,8629,6129,6129,6129,612011,68111,56711,45411,34211,23212,12212,01312,30012,09910,99410,88910,78610,77110,86110,21211,50911,41811,41011,32011,3079,0129,21814,21814,21814,21814,24814,28214,31514,34814,38114,41314,44414,47514,50514,53414,564000015,93115,89915,91515,9200000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
30,576
0
0
0
56,347
0
0
0
58,512
0
0
0
56,435
0
0
0
64,865
0
0
0
105,869
0
0
0
183,482
0
0
0
27,575
0
0
0
32,105
0
0
0
21,686
0
0
0
31,114
0
0
0
238,974
129,638
0
0
318,188
0
0
0
337,305
0
0
0
361,257
489,350
405,102
443,038
349,518
362,201
311,188
335,266
365,497
521,607
406,826
401,774
413,948
413,803
454,839
461,151
489,518
758,283
762,831
766,752
849,466
816,387
817,810
965,015
1,039,061
1,085,317
1,147,907
1,219,847
1,262,249
1,377,789
1,476,901
1,525,974
1,674,818
0
0
1,751,754
0
0
0
0
00001,751,754001,674,8181,525,9741,476,9011,377,7891,262,2491,219,8471,147,9071,085,3171,039,061965,015817,810816,387849,466766,752762,831758,283489,518461,151454,839413,803413,948401,774406,826521,607365,497335,266311,188362,201349,518443,038405,102489,350361,257000337,305000318,18800129,638238,97400031,11400021,68600032,10500027,575000183,482000105,86900064,86500056,43500058,51200056,34700030,576000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
201,798
0
0
0
203,990
0
0
0
210,176
0
0
0
231,955
236,399
241,631
254,935
255,130
256,539
261,949
266,463
283,107
281,722
288,111
277,104
272,673
317,242
342,710
329,952
402,898
502,272
498,434
540,556
548,022
0
520,610
545,004
0
0
0
0
0000545,004520,6100548,022540,556498,434502,272402,898329,952342,710317,242272,673277,104288,111281,722283,107266,463261,949256,539255,130254,935241,631236,399231,955000210,176000203,990000201,79800000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
38,300
168,100
167,300
166,900
167,000
199,900
200,400
199,800
226,100
262,960
263,500
262,600
262,914
279,543
324,092
319,152
314,076
335,862
328,866
332,638
406,652
407,173
486,619
485,853
487,692
489,473
501,362
507,135
511,724
604,646
614,110
620,473
711,941
716,311
820,623
829,800
832,990
1,137,237
1,353,135
1,351,652
1,291,661
1,312,190
1,490,708
1,503,820
1,691,714
1,750,958
1,740,708
1,670,196
1,962,854
5,245,666
5,352,047
2,323,408
5,427,442
2,498,348
5,706,999
2,928,825
2,942,332
3,398,583
3,373,494
3,374,301
3,379,770
3,396,521
3,455,890
3,441,851
3,433,603
3,937,622
3,919,028
3,916,789
3,922,736
3,906,802
3,875,198
3,828,439
3,780,548
3,822,876
3,759,162
3,975,087
3,865,720
4,022,000
3,910,078
4,895,796
4,952,431
5,157,164
5,406,970
5,949,666
6,194,597
6,460,461
6,872,783
7,341,965
7,566,577
7,629,020
7,790,232
8,865,826
9,322,586
9,431,440
10,701,814
11,725,712
12,990,406
14,191,022
14,723,238
16,189,542
16,929,981
17,139,335
17,616,335
18,972,387
18,883,994
18,797,438
18,627,911
18,471,175
18,412,595
18,258,621
18,217,631
18,217,63118,258,62118,412,59518,471,17518,627,91118,797,43818,883,99418,972,38717,616,33517,139,33516,929,98116,189,54214,723,23814,191,02212,990,40611,725,71210,701,8149,431,4409,322,5868,865,8267,790,2327,629,0207,566,5777,341,9656,872,7836,460,4616,194,5975,949,6665,406,9705,157,1644,952,4314,895,7963,910,0784,022,0003,865,7203,975,0873,759,1623,822,8763,780,5483,828,4393,875,1983,906,8023,922,7363,916,7893,919,0283,937,6223,433,6033,441,8513,455,8903,396,5213,379,7703,374,3013,373,4943,398,5832,942,3322,928,8255,706,9992,498,3485,427,4422,323,4085,352,0475,245,6661,962,8541,670,1961,740,7081,750,9581,691,7141,503,8201,490,7081,312,1901,291,6611,351,6521,353,1351,137,237832,990829,800820,623716,311711,941620,473614,110604,646511,724507,135501,362489,473487,692485,853486,619407,173406,652332,638328,866335,862314,076319,152324,092279,543262,914262,600263,500262,960226,100199,800200,400199,900167,000166,900167,300168,10038,300
   Common Stock
0
0
0
0
0
100
100
100
100
136
100
100
138
144
155
155
157
162
163
163
168
169
190
190
190
191
192
193
194
194
195
196
211
212
224
224
226
264
290
290
291
292
312
316
317
318
318
319
390
390
437
438
439
496
549
550
551
614
614
616
616
622
632
632
633
710
711
712
712
713
714
715
716
717
718
725
729
1,000
768
877
899
921
943
998
1,007
1,033
1,058
1,110
1,112
1,120
1,132
1,208
1,243
1,246
1,333
1,367
1,457
1,507
1,532
1,580
1,614
1,615
1,626
1,707
1,709
1,709
1,710
1,719
1,720
1,720
1,722
1,7221,7201,7201,7191,7101,7091,7091,7071,6261,6151,6141,5801,5321,5071,4571,3671,3331,2461,2431,2081,1321,1201,1121,1101,0581,0331,0079989439218998777681,00072972571871771671571471371271271171063363263262261661661461455155054949643943843739039031931831831731631229229129029026422622422421221119619519419419319219119019019016916816316316215715515514413810010013610010010010000000
   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
734
360
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000000000000000000000000000000003607340000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
0
0
0
0
0
-1,300
0
0
6,703
1,541
-6,362
-2,748
-9,150
-7,931
-6,549
-7,185
-11,700
-10,256
-9,437
-9,465
-10,231
-7,706
-8,995
-1,444
6,473
6,037
9,274
8,607
28,904
35,033
36,506
40,096
25,619
24,595
19,295
36,159
26,341
8,093
-32,692
-4,631
-16,528
-87,209
-79,868
-53,013
-44,162
-33,730
-26,990
-40,377
-33,348
-18,335
-7,193
-6,272
-32,202
-34,511
-23,088
-37,370
-19,729
-24,833
-22,890
-39,565
-40,026
-36,204
-18,429
-16,245
-28,711
-628
29,213
83,980
35,238
49,191
-8,533
8,000
-31,745
5,355
21,460
22,677
43,864
50,024
1,228
-2,485
-3,811
-10,435
-10,712
-11,134
-11,549
-9,749
-15,606
-13,080
-10,638
-6,625
-5,799
-4,508
-6,029
-7,294
-5,727
-11,851
-24,725
-20,812
-20,536
-16,589
-24,984
-15,896
-23,815
-27,710
-22,529
-22,529-27,710-23,815-15,896-24,984-16,589-20,536-20,812-24,725-11,851-5,727-7,294-6,029-4,508-5,799-6,625-10,638-13,080-15,606-9,749-11,549-11,134-10,712-10,435-3,811-2,4851,22850,02443,86422,67721,4605,355-31,7458,000-8,53349,19135,23883,98029,213-628-28,711-16,245-18,429-36,204-40,026-39,565-22,890-24,833-19,729-37,370-23,088-34,511-32,202-6,272-7,193-18,335-33,348-40,377-26,990-33,730-44,162-53,013-79,868-87,209-16,528-4,631-32,6928,09326,34136,15919,29524,59525,61940,09636,50635,03328,9048,6079,2746,0376,473-1,444-8,995-7,706-10,231-9,465-9,437-10,256-11,700-7,185-6,549-7,931-9,150-2,748-6,3621,5416,70300-1,30000000000000
   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
2,566,238
2,568,976
3,024,603
3,025,444
0
0
0
0
3,086,052
3,075,860
3,596,477
3,578,343
3,572,281
3,560,453
3,542,334
3,523,195
3,461,189
3,383,456
3,371,016
3,356,043
3,558,008
3,529,660
3,693,807
3,649,263
4,672,650
4,855,686
5,059,180
5,287,777
5,824,258
6,117,976
6,387,527
6,801,150
7,286,954
7,518,716
7,581,573
7,743,188
8,874,367
9,336,949
9,443,274
10,711,119
11,730,970
12,994,748
14,194,023
14,727,735
16,195,256
16,934,094
17,149,571
17,639,434
18,991,492
18,902,821
18,812,318
18,651,185
0
0
0
0
000018,651,18518,812,31818,902,82118,991,49217,639,43417,149,57116,934,09416,195,25614,727,73514,194,02312,994,74811,730,97010,711,1199,443,2749,336,9498,874,3677,743,1887,581,5737,518,7167,286,9546,801,1506,387,5276,117,9765,824,2585,287,7775,059,1804,855,6864,672,6503,649,2633,693,8073,529,6603,558,0083,356,0433,371,0163,383,4563,461,1893,523,1953,542,3343,560,4533,572,2813,578,3433,596,4773,075,8603,086,05200003,025,4443,024,6032,568,9762,566,2380000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
15,700
184,700
178,400
173,800
169,300
199,800
200,300
199,700
226,000
224,236
224,800
225,200
224,188
240,811
278,646
278,868
281,693
299,860
299,265
301,818
316,945
318,101
402,041
399,831
400,851
402,659
415,313
409,925
414,317
410,932
413,569
421,835
512,996
520,261
604,357
607,405
609,120
909,739
1,140,088
1,139,629
1,142,437
1,146,101
1,334,417
1,365,773
1,374,451
1,375,633
1,377,280
1,377,448
1,662,694
4,918,651
5,016,134
1,977,062
5,074,355
2,158,591
2,504,365
2,566,238
2,568,976
3,024,603
3,025,444
3,028,558
3,022,242
3,053,269
3,094,987
3,086,052
3,075,860
3,596,477
3,578,343
3,572,281
3,560,453
3,542,334
3,523,195
3,461,189
3,383,456
3,371,016
3,356,043
3,558,008
3,529,660
4,013,000
3,649,263
4,672,650
4,855,686
5,059,180
5,287,777
5,824,258
6,117,976
6,387,527
6,801,150
7,286,954
7,518,716
7,581,573
7,743,188
8,874,367
9,336,949
9,443,274
10,711,119
11,730,970
12,994,748
14,194,023
14,727,735
14,968,041
15,672,601
15,615,864
17,639,434
16,484,875
18,902,821
18,812,318
18,651,185
18,485,352
18,434,690
18,284,611
18,238,438
18,238,43818,284,61118,434,69018,485,35218,651,18518,812,31818,902,82116,484,87517,639,43415,615,86415,672,60114,968,04114,727,73514,194,02312,994,74811,730,97010,711,1199,443,2749,336,9498,874,3677,743,1887,581,5737,518,7167,286,9546,801,1506,387,5276,117,9765,824,2585,287,7775,059,1804,855,6864,672,6503,649,2634,013,0003,529,6603,558,0083,356,0433,371,0163,383,4563,461,1893,523,1953,542,3343,560,4533,572,2813,578,3433,596,4773,075,8603,086,0523,094,9873,053,2693,022,2423,028,5583,025,4443,024,6032,568,9762,566,2382,504,3652,158,5915,074,3551,977,0625,016,1344,918,6511,662,6941,377,4481,377,2801,375,6331,374,4511,365,7731,334,4171,146,1011,142,4371,139,6291,140,088909,739609,120607,405604,357520,261512,996421,835413,569410,932414,317409,925415,313402,659400,851399,831402,041318,101316,945301,818299,265299,860281,693278,868278,646240,811224,188225,200224,800224,236226,000199,700200,300199,800169,300173,800178,400184,70015,700



5.3. Balance Sheets

Currency in USD. All numbers in thousands.