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

Ares Management LP
Buy, Hold or Sell?

Let's analyze Ares Management LP together

I guess you are interested in Ares Management LP. 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 Management LP. 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 Management LP

I send you an email if I find something interesting about Ares Management LP.

1. Quick Overview

1.1. Quick analysis of Ares Management LP (30 sec.)










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

How much money do you get?

How much money do you get?
$7.34
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$29.29
Expected worth in 1 year
$38.33
How sure are you?
87.5%

+ What do you gain per year?

Total Gains per Share
$16.38
Return On Investment
9.3%

For what price can you sell your share?

Current Price per Share
$176.85
Expected price per share
$152.71 - $
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Ares Management LP (5 min.)




Live pricePrice per Share (EOD)
$176.85
Intrinsic Value Per Share
$193.57 - $317.19
Total Value Per Share
$222.86 - $346.48

2.2. Growth of Ares Management LP (5 min.)




Is Ares Management LP growing?

Current yearPrevious yearGrowGrow %
How rich?$5.8b$3.9b$1.3b24.8%

How much money is Ares Management LP making?

Current yearPrevious yearGrowGrow %
Making money$111.9m$175.3m-$63.4m-56.7%
Net Profit Margin11.8%19.6%--

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

2.3. Financial Health of Ares Management LP (5 min.)




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




  Industry Rankings (Asset Management)  


Richest
#41 / 722

Most Revenue
#42 / 722

Most Profit
#84 / 722

Most Efficient
#504 / 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 Management LP?

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

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

Speculation

The Price per Share of Ares Management LP is $176.85. 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 Management LP.
  • 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 Management LP, 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 $29.29. Based on the TTM, the Book Value Change Per Share is $2.26 per quarter. Based on the YOY, the Book Value Change Per Share is $0.69 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 $1.84 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Ares Management LP.

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 Eps0.590.3%0.560.3%0.520.3%0.370.2%0.220.1%
Usd Book Value Change Per Share0.270.2%2.261.3%0.690.4%1.000.6%0.020.0%
Usd Dividend Per Share2.811.6%1.841.0%1.250.7%0.980.6%0.620.4%
Usd Total Gains Per Share3.081.7%4.092.3%1.941.1%1.981.1%0.640.4%
Usd Price Per Share155.84-135.26-87.78-78.03-48.66-
Price to Earnings Ratio66.02-67.85-49.07-41.14-121.20-
Price-to-Total Gains Ratio50.56-34.96-60.15-513.22-241.15-
Price to Book Ratio5.32-5.13-4.37-4.18-3.39-
Price-to-Total Gains Ratio50.56-34.96-60.15-513.22-241.15-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share176.85
Number of shares5
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share1.840.98
Usd Book Value Change Per Share2.261.00
Usd Total Gains Per Share4.091.98
Gains per Quarter (5 shares)20.479.92
Gains per Year (5 shares)81.8939.67
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1374572202030
27390154394070
31101362365960110
41471813187980150
518422640098100190
6220271482118120230
7257316564138140270
8294361646157160310
9330407728177180350
10367452810197200390

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%18.02.00.090.0%34.06.00.085.0%41.07.00.085.4%
Book Value Change Per Share4.00.00.0100.0%9.03.00.075.0%16.04.00.080.0%29.011.00.072.5%30.015.03.062.5%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%47.00.01.097.9%
Total Gains per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%35.05.00.087.5%39.09.00.081.3%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Ares Management LP 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--0.2732.259-88%0.694-61%1.000-73%0.018+1382%
Book Value Per Share--29.29226.477+11%20.022+46%18.045+62%14.064+108%
Current Ratio--5.0651.784+184%0.565+796%0.944+437%1.119+353%
Debt To Asset Ratio--0.7600.784-3%0.824-8%0.823-8%0.812-6%
Debt To Equity Ratio--8.9809.964-10%11.062-19%10.862-17%8.379+7%
Dividend Per Share--2.8091.835+53%1.245+126%0.983+186%0.624+350%
Enterprise Value--12987860757.1209056947746.520+43%-115633000.000+101%423180474.304+2969%-1333269911.368+110%
Eps--0.5900.560+5%0.520+14%0.367+61%0.222+166%
Ev To Ebitda Ratio--8.4114.708+79%0.256+3190%-1.809+122%-3.504+142%
Ev To Sales Ratio--2.7302.499+9%0.015+17525%-3.171+216%-3.353+223%
Free Cash Flow Per Share--11.5753.539+227%0.107+10745%-0.290+103%-0.928+108%
Free Cash Flow To Equity Per Share--7.6681.287+496%-0.070+101%0.672+1041%0.358+2041%
Gross Profit Margin---0.8550.496-272%1.000-185%0.899-195%0.950-190%
Intrinsic Value_10Y_max--317.192--------
Intrinsic Value_10Y_min--193.572--------
Intrinsic Value_1Y_max--6.847--------
Intrinsic Value_1Y_min--0.215--------
Intrinsic Value_3Y_max--39.579--------
Intrinsic Value_3Y_min--17.263--------
Intrinsic Value_5Y_max--95.223--------
Intrinsic Value_5Y_min--52.394--------
Market Cap35085271500.000+11%31280838757.12027006579996.520+16%17413682250.000+80%15515734174.304+102%9678420963.632+223%
Net Profit Margin--0.1000.118-16%0.196-49%-0.003+103%0.024+317%
Operating Margin--0.3650.580-37%0.398-8%0.568-36%0.442-17%
Operating Ratio--1.2040.769+57%0.746+61%1.075+12%1.015+19%
Pb Ratio6.038+12%5.3205.126+4%4.375+22%4.182+27%3.388+57%
Pe Ratio74.916+12%66.01667.854-3%49.073+35%41.143+60%121.200-46%
Price Per Share176.850+12%155.840135.255+15%87.775+78%78.034+100%48.656+220%
Price To Free Cash Flow Ratio3.820+12%3.3664.789-30%-0.166+105%11.411-71%-1.903+157%
Price To Total Gains Ratio57.373+12%50.55734.958+45%60.148-16%513.221-90%241.145-79%
Quick Ratio--0.6540.860-24%-1.464+324%0.590+11%2.899-77%
Return On Assets--0.0050.005+6%0.008-39%0.005+6%0.003+41%
Return On Equity--0.0570.058-1%0.106-46%0.059-3%0.038+50%
Total Gains Per Share--3.0824.094-25%1.939+59%1.983+55%0.643+380%
Usd Book Value--5879534000.0005285333000.000+11%3972228000.000+48%3586544600.000+64%2796221650.000+110%
Usd Book Value Change Per Share--0.2732.259-88%0.694-61%1.000-73%0.018+1382%
Usd Book Value Per Share--29.29226.477+11%20.022+46%18.045+62%14.064+108%
Usd Dividend Per Share--2.8091.835+53%1.245+126%0.983+186%0.624+350%
Usd Eps--0.5900.560+5%0.520+14%0.367+61%0.222+166%
Usd Free Cash Flow--2323381000.000706807750.000+229%21174750.000+10872%-56629750.000+102%-183499725.000+108%
Usd Free Cash Flow Per Share--11.5753.539+227%0.107+10745%-0.290+103%-0.928+108%
Usd Free Cash Flow To Equity Per Share--7.6681.287+496%-0.070+101%0.672+1041%0.358+2041%
Usd Market Cap35085271500.000+11%31280838757.12027006579996.520+16%17413682250.000+80%15515734174.304+102%9678420963.632+223%
Usd Price Per Share176.850+12%155.840135.255+15%87.775+78%78.034+100%48.656+220%
Usd Profit--118460000.000111942249.750+6%175376500.000-32%94722199.950+25%56810399.975+109%
Usd Revenue--1189496000.000934880500.000+27%878906750.000+35%789296700.000+51%537799575.000+121%
Usd Total Gains Per Share--3.0824.094-25%1.939+59%1.983+55%0.643+380%
 EOD+4 -4MRQTTM+27 -12YOY+25 -145Y+29 -1010Y+30 -9

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1574.916
Price to Book Ratio (EOD)Between0-16.038
Net Profit Margin (MRQ)Greater than00.100
Operating Margin (MRQ)Greater than00.365
Quick Ratio (MRQ)Greater than10.654
Current Ratio (MRQ)Greater than15.065
Debt to Asset Ratio (MRQ)Less than10.760
Debt to Equity Ratio (MRQ)Less than18.980
Return on Equity (MRQ)Greater than0.150.057
Return on Assets (MRQ)Greater than0.050.005
Total4/10 (40.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5060.160
Ma 20Greater thanMa 50172.457
Ma 50Greater thanMa 100166.718
Ma 100Greater thanMa 200156.078
OpenGreater thanClose175.880
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Ares Management LP

Ares Management Corporation operates as an alternative asset manager in the United States, Europe, and Asia. The company's Tradable Credit Group segment manages various types of investment funds, such as commingled and separately managed accounts for institutional investors, and publicly traded vehicles and sub-advised funds for retail investors in the tradable and non-investment grade corporate credit markets. Its Direct Lending Group segment provides financing solutions to small-to-medium sized companies. The company's Private Equity Group segment focuses on majority or shared-control investments primarily in under-capitalized companies. Its Real Estate Group segment invests in new developments and the repositioning of assets, with a focus on control or majority-control investments; and originates and invests in a range of self-originated financing opportunities for middle-market owners and operators of commercial real estate. The firm was previously known as Ares Management, L.P. Ares Management Corporation was founded in 1997 and is headquartered in Los Angeles, California with additional offices in the United States, Europe and Asia. Ares Management GP LLC is the general partner of the company.

Fundamental data was last updated by Penke on 2024-11-16 13:14:02.

4.2 In-depth Summary

4.2.1. Financial Health Summary

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

4.2.2. Valuation Summary

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

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Ares Management LP earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Ares Management LP to the Asset Management industry mean.
  • A Net Profit Margin of 10.0% means that $0.10 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Ares Management LP:

  • The MRQ is 10.0%. The company is making a profit. +1
  • The TTM is 11.8%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ10.0%TTM11.8%-1.9%
TTM11.8%YOY19.6%-7.8%
TTM11.8%5Y-0.3%+12.1%
5Y-0.3%10Y2.4%-2.6%
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ10.0%55.2%-45.2%
TTM11.8%52.7%-40.9%
YOY19.6%63.6%-44.0%
5Y-0.3%58.3%-58.6%
10Y2.4%54.3%-51.9%
4.3.1.2. Return on Assets

Shows how efficient Ares Management LP is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Ares Management LP to the Asset Management industry mean.
  • 0.5% Return on Assets means that Ares Management LP generated $0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Ares Management LP:

  • The MRQ is 0.5%. 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+/- 
MRQ0.5%TTM0.5%+0.0%
TTM0.5%YOY0.8%-0.3%
TTM0.5%5Y0.5%+0.0%
5Y0.5%10Y0.3%+0.1%
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5%1.3%-0.8%
TTM0.5%1.4%-0.9%
YOY0.8%0.7%+0.1%
5Y0.5%1.6%-1.1%
10Y0.3%1.9%-1.6%
4.3.1.3. Return on Equity

Shows how efficient Ares Management LP is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Ares Management LP to the Asset Management industry mean.
  • 5.7% Return on Equity means Ares Management LP generated $0.06 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Ares Management LP:

  • The MRQ is 5.7%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 5.8%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ5.7%TTM5.8%-0.1%
TTM5.8%YOY10.6%-4.8%
TTM5.8%5Y5.9%-0.1%
5Y5.9%10Y3.8%+2.1%
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ5.7%2.5%+3.2%
TTM5.8%2.7%+3.1%
YOY10.6%1.7%+8.9%
5Y5.9%2.6%+3.3%
10Y3.8%3.2%+0.6%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Ares Management LP.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Ares Management LP is operating .

  • Measures how much profit Ares Management LP 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 Management LP to the Asset Management industry mean.
  • An Operating Margin of 36.5% means the company generated $0.37  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Ares Management LP:

  • The MRQ is 36.5%. The company is operating very efficient. +2
  • The TTM is 58.0%. The company is operating very efficient. +2
Trends
Current periodCompared to+/- 
MRQ36.5%TTM58.0%-21.5%
TTM58.0%YOY39.8%+18.2%
TTM58.0%5Y56.8%+1.2%
5Y56.8%10Y44.2%+12.6%
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ36.5%82.4%-45.9%
TTM58.0%71.5%-13.5%
YOY39.8%57.1%-17.3%
5Y56.8%52.9%+3.9%
10Y44.2%50.7%-6.5%
4.3.2.2. Operating Ratio

Measures how efficient Ares Management LP is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Asset Management industry mean).
  • An Operation Ratio of 1.20 means that the operating costs are $1.20 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Ares Management LP:

  • The MRQ is 1.204. The company is inefficient in keeping operating costs low. -1
  • The TTM is 0.769. The company is efficient in keeping operating costs low. +1
Trends
Current periodCompared to+/- 
MRQ1.204TTM0.769+0.435
TTM0.769YOY0.746+0.023
TTM0.7695Y1.075-0.306
5Y1.07510Y1.015+0.060
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2040.642+0.562
TTM0.7690.596+0.173
YOY0.7460.583+0.163
5Y1.0750.548+0.527
10Y1.0150.555+0.460
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Ares Management LP.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Ares Management LP 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 5.07 means the company has $5.07 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Ares Management LP:

  • The MRQ is 5.065. The company is very able to pay all its short-term debts. +2
  • The TTM is 1.784. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ5.065TTM1.784+3.281
TTM1.784YOY0.565+1.218
TTM1.7845Y0.944+0.840
5Y0.94410Y1.119-0.175
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ5.0652.781+2.284
TTM1.7843.155-1.371
YOY0.5653.803-3.238
5Y0.9445.160-4.216
10Y1.1197.718-6.599
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Ares Management LP to the Asset Management industry mean.
  • A Quick Ratio of 0.65 means the company can pay off $0.65 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Ares Management LP:

  • The MRQ is 0.654. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.860. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.654TTM0.860-0.206
TTM0.860YOY-1.464+2.324
TTM0.8605Y0.590+0.270
5Y0.59010Y2.899-2.310
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6542.825-2.171
TTM0.8603.385-2.525
YOY-1.4644.406-5.870
5Y0.5906.733-6.143
10Y2.8999.109-6.210
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Ares Management LP.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Ares Management LP assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Ares Management LP to Asset Management industry mean.
  • A Debt to Asset Ratio of 0.76 means that Ares Management LP assets are financed with 76.0% credit (debt) and the remaining percentage (100% - 76.0%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Ares Management LP:

  • The MRQ is 0.760. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.784. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.760TTM0.784-0.024
TTM0.784YOY0.824-0.040
TTM0.7845Y0.823-0.039
5Y0.82310Y0.812+0.011
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7600.177+0.583
TTM0.7840.172+0.612
YOY0.8240.174+0.650
5Y0.8230.169+0.654
10Y0.8120.177+0.635
4.5.4.2. Debt to Equity Ratio

Measures if Ares Management LP is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Ares Management LP to the Asset Management industry mean.
  • A Debt to Equity ratio of 898.0% means that company has $8.98 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Ares Management LP:

  • The MRQ is 8.980. The company is unable to pay all its debts with equity. -1
  • The TTM is 9.964. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ8.980TTM9.964-0.984
TTM9.964YOY11.062-1.098
TTM9.9645Y10.862-0.898
5Y10.86210Y8.379+2.483
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ8.9800.208+8.772
TTM9.9640.198+9.766
YOY11.0620.209+10.853
5Y10.8620.238+10.624
10Y8.3790.246+8.133
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 Management LP generates.

  • Above 15 is considered overpriced but always compare Ares Management LP to the Asset Management industry mean.
  • A PE ratio of 66.02 means the investor is paying $66.02 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Ares Management LP:

  • The EOD is 74.916. Based on the earnings, the company is expensive. -2
  • The MRQ is 66.016. Based on the earnings, the company is expensive. -2
  • The TTM is 67.854. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD74.916MRQ66.016+8.900
MRQ66.016TTM67.854-1.838
TTM67.854YOY49.073+18.781
TTM67.8545Y41.143+26.711
5Y41.14310Y121.200-80.057
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
EOD74.9167.536+67.380
MRQ66.0166.783+59.233
TTM67.8546.842+61.012
YOY49.0733.370+45.703
5Y41.1435.558+35.585
10Y121.2007.001+114.199
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 Management LP:

  • The EOD is 3.820. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 3.366. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 4.789. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD3.820MRQ3.366+0.454
MRQ3.366TTM4.789-1.423
TTM4.789YOY-0.166+4.955
TTM4.7895Y11.411-6.622
5Y11.41110Y-1.903+13.314
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
EOD3.8204.172-0.352
MRQ3.3664.139-0.773
TTM4.7894.297+0.492
YOY-0.1663.087-3.253
5Y11.4113.758+7.653
10Y-1.9032.945-4.848
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 Management LP 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 5.32 means the investor is paying $5.32 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Ares Management LP:

  • The EOD is 6.038. Based on the equity, the company is overpriced. -1
  • The MRQ is 5.320. Based on the equity, the company is overpriced. -1
  • The TTM is 5.126. Based on the equity, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD6.038MRQ5.320+0.717
MRQ5.320TTM5.126+0.194
TTM5.126YOY4.375+0.751
TTM5.1265Y4.182+0.944
5Y4.18210Y3.388+0.794
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
EOD6.0380.959+5.079
MRQ5.3200.907+4.413
TTM5.1260.910+4.216
YOY4.3750.930+3.445
5Y4.1821.004+3.178
10Y3.3881.160+2.228
4.6.2. Total Gains per Share

2.4. Latest News of Ares Management LP

Does Ares Management LP 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 Ares Management LP to keep up to date. Note: the news is often already included in the price.

DateTitleRead
2024-11-21
22:31
League One Volleyball raises $100M before launch Jan. 8Read

4.7 Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of Ares Management LP.

4.8.1. Institutions holding Ares Management LP

Institutions are holding 83.933% of the shares of Ares Management LP.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30Wellington Management Company LLP9.2420.44381865268911116276.3373
2024-06-30Vanguard Group Inc8.92880.04611802041614210718.561
2024-06-30Sumitomo Mitsui Financial Group Inc6.62255.40021336474000
2024-06-30BlackRock Inc6.36580.0388128476605997514.8968
2024-06-30Capital World Investors5.21730.228810529860-545851-4.9284
2024-06-30JPMorgan Chase & Co3.74820.082875647174198832124.7467
2024-06-30FMR Inc3.09070.05326237858-778908-11.1007
2024-06-30Massachusetts Financial Services Company2.50630.20725058394186793358.5474
2024-06-30Capital Research & Mgmt Co - Division 32.50370.13875053040-516667-9.2764
2024-06-30Morgan Stanley - Brokerage Accounts1.88430.019638028802243146.2683
2024-06-30Franklin Resources Inc1.81320.14993659404-84655-2.261
2024-06-30State Street Corp1.80320.021236392951444574.1334
2024-09-30Principal Financial Group Inc1.4120.2446284973767854931.2524
2024-06-30LRI Investments, LLC1.398542.8137282256528225650
2024-06-30Geode Capital Management, LLC1.37490.032527748241824087.0362
2024-06-30Bank of America Corp1.37150.032627680272320749.1514
2024-06-30Amvescap Plc.1.32410.07532672348106229765.9791
2024-06-30NORGES BANK1.15090.0463232287859483834.4227
2024-06-30American Century Companies Inc1.14780.189231658445365724.3518
2024-06-30Atlantic Trust Group, LLC0.93380.47991884726-709-0.0376
Total 63.839100.7442128842642+13667583+10.6%

4.9.2. Funds holding Ares Management LP

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Vanguard Total Stock Mkt Idx Inv2.77910.04985608837-143752-2.4989
2024-09-30American Funds Income Fund of Amer A2.47240.6023499000000
2024-09-30American Funds SMALLCAP World A2.07760.84784193143-102690-2.3905
2024-09-30Vanguard Mid Cap Index Institutional1.85270.33223739214-147768-3.8016
2024-09-30JPMorgan Equity Income I1.5111.02163049605451471.5027
2024-09-30JPM US Equity Income-Composite1.5111.0218304960550982120.0734
2024-09-30Vanguard Institutional Extnd Mkt Idx Tr1.3590.39232742699860233.238
2024-09-30Fidelity Magellan1.3181.1428266000511000.0414
2024-09-30Vanguard Equity-Income Inv1.22960.65022481597-181252-6.8067
2024-09-30MFS Growth Equity1.18910.80382399943-1380-0.0575
2024-09-30MFS Growth B1.18910.80372399943-1380-0.0575
2024-09-30BlackRock Mid-Cap Growth Equity Instl1.13413.23492288981-171575-6.973
2024-09-30Principal Aligned MidCap Equity1.06731.1987215412949797930.0685
2024-09-30Principal MidCap R51.06731.19892154129230311.0807
2024-09-30Vanguard Growth Index Investor1.02290.12312064532470122.3302
2024-09-30American Funds Fundamental Invs A0.84790.1881711248-621-0.0363
2024-09-30Capital Group Fundamental Invtrs Comp0.84790.1881711248-621-0.0363
2024-09-30Vanguard US Growth Investor0.82290.55751660793-64472-3.7369
2024-09-30Capital Group World Growth & Inc Cmp0.81780.19891650434-793-0.048
2024-09-30American Funds Capital World Gr&Inc A0.81780.19891650434-793-0.048
Total 26.934514.755254360519+393016+0.7%

5.3. Insider Transactions

Insiders are holding 13.803% of the shares of Ares Management LP.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-11-11Ryan BerrySELL1671175
2024-11-06Ryan BerrySELL18329175.18
2024-10-17Ryan BerrySELL40000167.99
2024-10-04Ryan BerrySELL20000160.07
2024-09-18Ryan BerrySELL12500154.4
2024-09-16Ryan BerrySELL12500148.42
2024-09-12Bennett RosenthalSELL75000143.05
2024-09-12Ryan BerrySELL1144.01
2024-09-09Ryan BerrySELL10000142.12
2024-09-05Ryan BerrySELL57500140.74
2024-09-03Bennett RosenthalSELL26579142.66
2024-08-30David B KaplanSELL14536145.63
2024-08-30Michael J AroughetiSELL14962145.62
2024-08-29Bennett RosenthalSELL13533145.12
2024-08-28David B KaplanSELL27687145.3
2024-08-28Michael J AroughetiSELL27628145.31
2024-08-26David B KaplanSELL19262146.74
2024-08-26Michael J AroughetiSELL19040146.73
2024-08-23David B KaplanSELL36059146.35
2024-08-23Michael J AroughetiSELL36469146.36
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  2,935,156307,3793,242,535618,9943,861,529-228,2263,633,303-4,142,114-508,811
Accumulated Other Comprehensive Income  -17,26511,635-5,630-4,850-10,480-1-10,48118,9318,450
Net Working Capital  -1,716,698696,476-1,020,222-269,023-1,289,24538,305-1,250,9403,428,5602,177,620
Depreciation and Amortization  105,524-67,98637,538-89436,644-39336,251-84,608-48,357



5.2. Latest Balance Sheet

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

Summary
Total Assets24,522,650
Total Liabilities18,643,116
Total Stockholder Equity2,076,075
 As reported
Total Liabilities 18,643,116
Total Stockholder Equity+ 2,076,075
Total Assets = 24,522,650

Assets

Total Assets24,522,650
Total Current Assets2,713,306
Long-term Assets3,073,787
Total Current Assets
Cash And Cash Equivalents 350,138
Total Current Assets  (as reported)2,713,306
Total Current Assets  (calculated)350,138
+/- 2,363,168
Long-term Assets
Property Plant Equipment 426,483
Goodwill 1,133,074
Intangible Assets 969,976
Long-term Assets  (as reported)3,073,787
Long-term Assets  (calculated)2,529,533
+/- 544,254

Liabilities & Shareholders' Equity

Total Current Liabilities535,686
Long-term Liabilities18,107,430
Total Stockholder Equity2,076,075
Total Current Liabilities
Short-term Debt 535,686
Accounts payable 508,811
Other Current Liabilities -508,811
Total Current Liabilities  (as reported)535,686
Total Current Liabilities  (calculated)535,686
+/-0
Long-term Liabilities
Long-term Liabilities  (as reported)18,107,430
Long-term Liabilities  (calculated)0
+/- 18,107,430
Total Stockholder Equity
Common Stock3,130
Retained Earnings -792,398
Accumulated Other Comprehensive Income 8,450
Other Stockholders Equity 2,856,893
Total Stockholder Equity (as reported)2,076,075
Total Stockholder Equity (calculated)2,076,075
+/-0
Other
Cash and Short Term Investments 350,138
Common Stock Shares Outstanding 200,724
Liabilities and Stockholders Equity 24,522,650
Net Debt 185,548
Net Working Capital 2,177,620
Short Long Term Debt Total 535,686



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-31
> Total Assets 
24,495,877
0
0
0
23,655,384
22,035,501
21,592,330
22,015,235
21,641,253
21,618,156
20,443,660
4,499,922
4,321,408
4,336,333
4,671,604
5,319,134
5,829,712
5,718,103
6,244,449
8,019,437
8,563,522
8,560,082
10,144,735
10,421,600
10,154,692
10,489,314
10,979,749
11,596,756
12,014,196
13,216,929
13,719,957
14,928,993
15,168,992
16,535,929
18,639,587
19,934,398
21,605,164
21,131,203
21,226,215
21,206,326
22,002,839
21,928,582
23,118,806
23,383,893
24,730,500
24,413,270
24,192,557
24,522,650
24,522,65024,192,55724,413,27024,730,50023,383,89323,118,80621,928,58222,002,83921,206,32621,226,21521,131,20321,605,16419,934,39818,639,58716,535,92915,168,99214,928,99313,719,95713,216,92912,014,19611,596,75610,979,74910,489,31410,154,69210,421,60010,144,7358,560,0828,563,5228,019,4376,244,4495,718,1035,829,7125,319,1344,671,6044,336,3334,321,4084,499,92220,443,66021,618,15621,641,25322,015,23521,592,33022,035,50123,655,38400024,495,877
   > Total Current Assets 
0
0
0
0
2,518,568
2,204,391
2,522,027
2,211,981
2,139,607
2,090,303
2,055,823
1,233,461
1,000,211
1,000,884
1,375,277
1,431,220
1,757,774
1,496,458
1,866,849
2,189,090
2,035,954
930,416
1,388,252
1,193,441
839,060
962,442
950,510
1,073,779
1,184,285
2,331,445
1,690,459
1,768,198
1,687,469
1,685,793
2,059,246
2,566,837
2,550,782
1,629,177
1,832,104
1,804,538
2,199,412
2,051,283
1,941,552
2,053,182
2,770,961
2,614,902
2,524,966
2,713,306
2,713,3062,524,9662,614,9022,770,9612,053,1821,941,5522,051,2832,199,4121,804,5381,832,1041,629,1772,550,7822,566,8372,059,2461,685,7931,687,4691,768,1981,690,4592,331,4451,184,2851,073,779950,510962,442839,0601,193,4411,388,252930,4162,035,9542,189,0901,866,8491,496,4581,757,7741,431,2201,375,2771,000,8841,000,2111,233,4612,055,8232,090,3032,139,6072,211,9812,522,0272,204,3912,518,5680000
       Cash And Cash Equivalents 
1,776,097
0
0
0
1,677,805
1,313,291
1,483,095
1,443,231
1,463,255
1,387,389
1,482,829
473,621
280,990
233,805
498,120
550,039
798,141
450,301
561,908
986,046
675,429
648,010
961,722
882,773
494,891
658,445
623,548
727,824
744,705
1,682,074
1,148,440
1,233,937
1,062,189
1,167,143
1,431,781
1,877,137
1,392,846
829,252
1,076,977
1,045,476
1,114,628
1,027,183
1,088,991
1,197,145
1,497,785
1,545,707
1,525,486
350,138
350,1381,525,4861,545,7071,497,7851,197,1451,088,9911,027,1831,114,6281,045,4761,076,977829,2521,392,8461,877,1371,431,7811,167,1431,062,1891,233,9371,148,4401,682,074744,705727,824623,548658,445494,891882,773961,722648,010675,429986,046561,908450,301798,141550,039498,120233,805280,990473,6211,482,8291,387,3891,463,2551,443,2311,483,0951,313,2911,677,8050001,776,097
       Short-term Investments 
14,051
0
0
0
20,912,776
19,485,067
18,666,232
18,525
19,113,201
18,990,943
17,847,829
2,785,753
2,559,783
2,553,169
2,529,173
3,127,521
3,330,203
488,480
3,441,802
4,915,029
647,335
647,335
0
0
0
0
0
0
0
0
0
0
0
1,000,040
0
0
3,684,264
3,861,835
3,927,506
4,112,393
3,974,734
0
-17,557,165
-17,658,743
0
2,995,570
0
0
002,995,5700-17,658,743-17,557,16503,974,7344,112,3933,927,5063,861,8353,684,264001,000,04000000000000647,335647,3354,915,0293,441,802488,4803,330,2033,127,5212,529,1732,553,1692,559,7832,785,75317,847,82918,990,94319,113,20118,52518,666,23219,485,06720,912,77600014,051
       Net Receivables 
0
0
0
0
827,419
883,443
960,454
750,225
643,618
702,914
572,994
759,286
718,987
767,079
877,157
881,181
959,633
1,046,157
1,304,941
1,203,044
1,360,525
282,406
426,530
310,668
344,169
303,997
326,962
345,955
439,580
649,371
542,019
534,261
625,280
518,650
627,465
689,700
1,157,936
799,925
755,127
759,062
1,084,784
1,024,100
852,561
856,037
1,273,176
866,607
999,480
0
0999,480866,6071,273,176856,037852,5611,024,1001,084,784759,062755,127799,9251,157,936689,700627,465518,650625,280534,261542,019649,371439,580345,955326,962303,997344,169310,668426,530282,4061,360,5251,203,0441,304,9411,046,157959,633881,181877,157767,079718,987759,286572,994702,914643,618750,225960,454883,443827,4190000
       Other Current Assets 
0
0
0
0
-20,899,432
-19,477,410
-18,587,754
18,525
-19,080,467
-18,990,943
-17,847,829
-2,785,199
-2,559,549
-2,553,169
-2,529,173
-3,127,521
-3,330,203
-488,480
-3,441,802
-4,915,029
-647,335
39,528
42,052
43,204
48,988
48,908
62,350
66,493
68,568
82,403
60,195
75,647
78,355
77,115
92,668
150,431
86,891
103,617
-3,927,506
-1,804,538
-2,199,412
-2,051,283
-1,941,552
-2,053,182
-2,770,961
202,588
-2,524,966
0
0-2,524,966202,588-2,770,961-2,053,182-1,941,552-2,051,283-2,199,412-1,804,538-3,927,506103,61786,891150,43192,66877,11578,35575,64760,19582,40368,56866,49362,35048,90848,98843,20442,05239,528-647,335-4,915,029-3,441,802-488,480-3,330,203-3,127,521-2,529,173-2,553,169-2,559,549-2,785,199-17,847,829-18,990,943-19,080,46718,525-18,587,754-19,477,410-20,899,4320000
   > Long-term Assets 
0
0
0
0
21,136,816
19,831,110
19,070,303
19,803,254
19,501,646
19,527,853
18,387,837
3,522,510
3,321,197
3,335,449
3,296,327
3,887,914
4,071,938
4,221,645
4,377,600
5,830,347
6,527,568
7,629,666
8,756,483
9,228,159
9,315,632
9,526,872
10,029,239
10,522,977
10,829,911
10,885,484
12,029,498
13,160,795
13,481,523
14,850,136
16,580,341
17,367,561
19,054,382
19,502,026
19,394,111
19,401,788
19,803,427
19,877,299
21,177,254
21,330,711
21,959,539
21,798,368
21,667,591
3,073,787
3,073,78721,667,59121,798,36821,959,53921,330,71121,177,25419,877,29919,803,42719,401,78819,394,11119,502,02619,054,38217,367,56116,580,34114,850,13613,481,52313,160,79512,029,49810,885,48410,829,91110,522,97710,029,2399,526,8729,315,6329,228,1598,756,4837,629,6666,527,5685,830,3474,377,6004,221,6454,071,9383,887,9143,296,3273,335,4493,321,1973,522,51018,387,83719,527,85319,501,64619,803,25419,070,30319,831,11021,136,8160000
       Property Plant Equipment 
18,778
0
0
0
27,852
0
0
0
34,055
34,055
0
0
38,147
0
0
0
40,759
0
0
0
61,151
61,151
0
0
65,069
156,075
152,579
148,170
206,289
145,225
140,041
136,392
215,616
157,908
166,889
176,511
238,912
161,088
153,929
159,686
235,628
154,970
170,911
259,537
371,549
237,019
231,518
426,483
426,483231,518237,019371,549259,537170,911154,970235,628159,686153,929161,088238,912176,511166,889157,908215,616136,392140,041145,225206,289148,170152,579156,07565,0690061,15161,15100040,75900038,1470034,05534,05500027,85200018,778
       Goodwill 
8,185
0
0
0
58,159
60,531
85,806
85,679
85,582
144,080
144,210
144,123
144,067
144,017
143,855
143,818
143,724
143,755
143,824
143,880
143,895
143,968
143,848
143,827
143,786
143,822
143,779
143,721
143,855
143,742
143,734
369,494
371,047
370,020
787,751
787,750
787,972
1,000,289
998,444
996,740
999,656
998,937
998,020
997,801
1,123,976
1,130,085
1,130,327
1,133,074
1,133,0741,130,3271,130,0851,123,976997,801998,020998,937999,656996,740998,4441,000,289787,972787,750787,751370,020371,047369,494143,734143,742143,855143,721143,779143,822143,786143,827143,848143,968143,895143,880143,824143,755143,724143,818143,855144,017144,067144,123144,210144,08085,58285,67985,80660,53158,1590008,185
       Long Term Investments 
0
0
0
0
0
0
140,227
77,308
77,514
0
0
0
3,028,070
0
0
0
3,798,674
0
0
0
7,307,413
7,290,965
1,466,247
1,415,648
1,326,137
1,475,955
1,566,042
1,779,864
1,663,664
1,937,967
1,479,487
1,601,916
1,682,759
1,931,978
14,508,929
3,322,665
16,500,942
3,861,835
3,927,506
4,112,393
3,974,734
4,100,683
4,466,226
18,661,530
19,226,519
18,804,801
18,630,408
0
018,630,40818,804,80119,226,51918,661,5304,466,2264,100,6833,974,7344,112,3933,927,5063,861,83516,500,9423,322,66514,508,9291,931,9781,682,7591,601,9161,479,4871,937,9671,663,6641,779,8641,566,0421,475,9551,326,1371,415,6481,466,2477,290,9657,307,4130003,798,6740003,028,07000077,51477,308140,227000000
       Intangible Assets 
76,253
0
0
0
68,742
59,938
53,326
46,993
40,948
120,268
103,736
93,617
84,971
77,689
70,568
64,191
58,315
53,040
47,766
44,115
40,465
37,178
33,999
32,756
31,578
30,223
29,011
8,380
7,975
41,674
40,036
231,395
222,088
210,411
902,666
1,452,690
1,422,818
1,490,591
1,453,678
1,238,108
1,208,220
1,166,607
1,130,673
1,033,590
1,058,495
1,030,076
1,001,126
969,976
969,9761,001,1261,030,0761,058,4951,033,5901,130,6731,166,6071,208,2201,238,1081,453,6781,490,5911,422,8181,452,690902,666210,411222,088231,39540,03641,6747,9758,38029,01130,22331,57832,75633,99937,17840,46544,11547,76653,04058,31564,19170,56877,68984,97193,617103,736120,26840,94846,99353,32659,93868,74200076,253
       Long-term Assets Other 
0
0
0
0
40,392
103,966
126,486
97,680
28,428
73,932
73,924
58,876
62,750
64,590
68,194
69,440
23,735
86,550
106,447
105,967
43,554
106,569
101,380
104,305
33,760
348,020
354,992
315,082
33,817
269,674
220,568
216,742
42,890
231,606
214,106
266,926
64,340
326,041
308,582
320,576
111,623
329,950
319,536
378,253
157,451
23,892,540
653,888
0
0653,88823,892,540157,451378,253319,536329,950111,623320,576308,582326,04164,340266,926214,106231,60642,890216,742220,568269,67433,817315,082354,992348,02033,760104,305101,380106,56943,554105,967106,44786,55023,73569,44068,19464,59062,75058,87673,92473,93228,42897,680126,486103,96640,3920000
> Total Liabilities 
16,373,470
0
0
0
17,264,840
15,922,998
15,803,734
16,350,206
15,943,318
15,754,231
14,724,379
3,761,099
3,353,001
3,398,379
3,380,483
3,971,206
4,452,450
4,540,485
4,995,976
6,641,516
7,103,230
6,994,887
8,609,486
8,930,281
8,760,351
9,009,490
9,377,425
9,753,974
10,155,598
11,241,333
11,716,209
12,558,112
12,697,218
14,115,361
15,198,472
16,393,872
17,790,738
17,463,582
17,558,068
17,738,678
18,204,221
17,849,212
19,126,336
19,365,439
20,256,187
19,382,799
18,435,543
18,643,116
18,643,11618,435,54319,382,79920,256,18719,365,43919,126,33617,849,21218,204,22117,738,67817,558,06817,463,58217,790,73816,393,87215,198,47214,115,36112,697,21812,558,11211,716,20911,241,33310,155,5989,753,9749,377,4259,009,4908,760,3518,930,2818,609,4866,994,8877,103,2306,641,5164,995,9764,540,4854,452,4503,971,2063,380,4833,398,3793,353,0013,761,09914,724,37915,754,23115,943,31816,350,20615,803,73415,922,99817,264,84000016,373,470
   > Total Current Liabilities 
0
0
0
0
2,744,510
1,060,837
1,804,110
1,834,923
1,282,414
1,228,309
968,582
755,779
576,905
638,465
790,815
860,602
983,818
1,009,810
1,302,422
1,538,847
1,495,882
1,411,796
1,817,149
1,567,315
1,571,919
1,648,276
1,484,755
1,755,860
1,657,435
1,599,539
1,556,939
1,830,379
1,712,532
2,157,326
3,395,879
3,357,854
4,018,063
3,544,575
3,593,090
3,520,723
3,421,490
3,624,395
3,819,684
3,769,880
3,791,183
3,904,147
3,775,906
535,686
535,6863,775,9063,904,1473,791,1833,769,8803,819,6843,624,3953,421,4903,520,7233,593,0903,544,5754,018,0633,357,8543,395,8792,157,3261,712,5321,830,3791,556,9391,599,5391,657,4351,755,8601,484,7551,648,2761,571,9191,567,3151,817,1491,411,7961,495,8821,538,8471,302,4221,009,810983,818860,602790,815638,465576,905755,779968,5821,228,3091,282,4141,834,9231,804,1101,060,8372,744,5100000
       Short-term Debt 
0
0
0
0
1,304,707
1,832,000
159,373
135,379
91,874
142,535
87,315
161,734
11,734
12,484
12,484
34,960
55,070
37,942
83,725
115,041
138,198
134,939
137,222
133,744
209,284
150,733
124,686
122,868
106,050
34,409
166,572
162,733
121,909
110,409
122,409
99,240
127,771
145,088
155,367
149,546
168,046
77,496
206,816
326,902
125,241
78,241
137,241
535,686
535,686137,24178,241125,241326,902206,81677,496168,046149,546155,367145,088127,77199,240122,409110,409121,909162,733166,57234,409106,050122,868124,686150,733209,284133,744137,222134,939138,198115,04183,72537,94255,07034,96012,48412,48411,734161,73487,315142,53591,874135,379159,3731,832,0001,304,7070000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
868
0
0
0
214
12,484
12,484
34,960
3,391,966
48,656
3,688,179
102,099
119,542
120,694
118,132
117,956
115,124
109,574
99,533
71,500
71,500
0
81,572
138,824
71,500
21,000
104,500
10,000
71,500
145,088
155,367
149,546
168,046
77,496
0
0
125,241
78,241
137,241
0
0137,24178,241125,2410077,496168,046149,546155,367145,08871,50010,000104,50021,00071,500138,82481,572071,50071,50099,533109,574115,124117,956118,132120,694119,542102,0993,688,17948,6563,391,96634,96012,48412,48421400086800000000
       Accounts payable 
1,227,976
0
0
0
163,325
129,631
219,373
161,586
169,899
180,449
176,293
146,102
112,249
121,733
115,358
102,647
104,392
108,640
118,383
145,343
146,271
160,279
142,267
154,400
167,097
132,351
152,485
154,775
150,030
163,099
164,992
177,567
162,113
218,051
237,355
297,826
382,931
357,178
356,162
427,125
400,207
448,803
492,492
507,822
423,407
452,107
444,816
508,811
508,811444,816452,107423,407507,822492,492448,803400,207427,125356,162357,178382,931297,826237,355218,051162,113177,567164,992163,099150,030154,775152,485132,351167,097154,400142,267160,279146,271145,343118,383108,640104,392102,647115,358121,733112,249146,102176,293180,449169,899161,586219,373129,631163,3250001,227,976
       Other Current Liabilities 
254,087
0
0
0
79,655
56,585
57,587
1,537,958
48,945
86,219
84,474
31,310
11,066
504,248
662,973
722,995
824,356
863,228
724,458
1,278,463
1,211,413
1,116,578
1,537,660
1,279,171
1,195,538
1,365,192
1,207,584
1,478,217
1,401,355
1,402,031
1,225,375
1,490,079
1,428,510
790,279
3,036,115
2,960,788
3,507,361
3,042,309
3,081,561
2,944,052
2,853,237
3,098,096
3,120,376
2,935,156
3,242,535
3,861,529
3,633,303
-508,811
-508,8113,633,3033,861,5293,242,5352,935,1563,120,3763,098,0962,853,2372,944,0523,081,5613,042,3093,507,3612,960,7883,036,115790,2791,428,5101,490,0791,225,3751,402,0311,401,3551,478,2171,207,5841,365,1921,195,5381,279,1711,537,6601,116,5781,211,4131,278,463724,458863,228824,356722,995662,973504,24811,06631,31084,47486,21948,9451,537,95857,58756,58579,655000254,087
   > Long-term Liabilities 
0
0
0
0
14,520,330
14,862,161
13,999,624
14,515,283
14,660,904
14,525,922
13,755,797
3,005,320
2,776,096
2,759,914
2,589,668
3,110,604
3,468,632
3,530,675
3,693,554
5,102,669
5,607,348
5,583,091
6,792,337
7,362,966
7,188,432
7,361,214
7,892,670
7,998,114
8,498,163
9,641,794
10,159,270
10,727,733
10,984,686
11,958,035
11,802,593
13,036,018
13,772,675
13,919,007
13,964,978
14,217,955
14,782,731
14,224,817
15,306,652
15,595,559
16,465,004
16,032,051
15,219,561
18,107,430
18,107,43015,219,56116,032,05116,465,00415,595,55915,306,65214,224,81714,782,73114,217,95513,964,97813,919,00713,772,67513,036,01811,802,59311,958,03510,984,68610,727,73310,159,2709,641,7948,498,1637,998,1147,892,6707,361,2147,188,4327,362,9666,792,3375,583,0915,607,3485,102,6693,693,5543,530,6753,468,6323,110,6042,589,6682,759,9142,776,0963,005,32013,755,79714,525,92214,660,90414,515,28313,999,62414,862,16114,520,3300000
       Long term Debt Total 
0
0
0
0
0
0
205,127
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
370,628
350,789
480,952
566,113
566,277
246,442
316,609
1,046,775
642,474
642,665
642,998
811,279
1,088,050
1,238,325
1,503,709
1,942,624
1,967,989
2,018,462
2,273,854
2,369,292
2,491,884
0
0
0
0
0
000002,491,8842,369,2922,273,8542,018,4621,967,9891,942,6241,503,7091,238,3251,088,050811,279642,998642,665642,4741,046,775316,609246,442566,277566,113480,952350,789370,628000000000000000205,127000000
       Capital Lease Obligations Min Short Term Debt
0
0
0
0
-1,304,707
-1,832,000
-159,373
-135,379
-91,874
-142,535
-87,315
-161,734
-11,734
-12,484
-12,484
-34,960
-55,070
-37,942
-83,725
-115,041
-138,198
-134,939
-137,222
-133,744
-209,284
32,304
54,506
51,210
62,767
135,419
-2,051
-996
58,327
76,185
75,880
115,441
77,304
52,224
33,808
43,634
22,570
113,594
0
0
194,331
230,095
166,964
-535,686
-535,686166,964230,095194,33100113,59422,57043,63433,80852,22477,304115,44175,88076,18558,327-996-2,051135,41962,76751,21054,50632,304-209,284-133,744-137,222-134,939-138,198-115,041-83,725-37,942-55,070-34,960-12,484-12,484-11,734-161,734-87,315-142,535-91,874-135,379-159,373-1,832,000-1,304,7070000
       Warrants
0
0
0
0
0
0
0
0
0
0
0
0
0
0
23,521
0
23,505
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000000023,505023,52100000000000000
       Long-term Liabilities Other 
0
0
0
0
0
0
355,199
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
730,782
688,100
641,737
704,278
772,592
905,949
829,764
532,665
715,181
741,635
993,614
1,155,176
1,806,430
2,110,024
2,395,427
2,484,060
2,469,939
2,595,199
2,472,825
2,556,320
2,786,380
0
0
0
0
0
000002,786,3802,556,3202,472,8252,595,1992,469,9392,484,0602,395,4272,110,0241,806,4301,155,176993,614741,635715,181532,665829,764905,949772,592704,278641,737688,100730,782000000000000000355,199000000
       Deferred Long Term Liability 
0
0
0
0
0
0
22,694
0
7,610
0
0
0
0
0
0
0
0
0
0
0
0
6,150
5,757
5,365
0
6,110
5,816
5,528
6,357
7,163
10,388
10,022
9,515
10,245
15,393
14,944
14,389
20,711
20,234
19,666
5,510
0
4,861
4,537
0
0
0
0
00004,5374,86105,51019,66620,23420,71114,38914,94415,39310,2459,51510,02210,3887,1636,3575,5285,8166,11005,3655,7576,1500000000000007,610022,694000000
> Total Stockholder Equity
493,685
0
0
0
6,425,627
543,269
5,788,596
5,665,029
5,697,935,000
5,863,925
5,719,281
994,871
644,801
937,954
1,291,121
1,347,928
1,377,262
1,177,618
1,248,473
1,377,921
1,460,292
1,565,195
1,535,249
1,491,319
587,924
599,678
635,499
752,121
768,290
898,612
945,057
1,142,171
1,193,685
1,161,499
1,622,282
1,753,260
1,825,227
1,693,048
1,639,366
1,511,661
1,589,239
1,669,894
1,750,004
1,733,179
1,893,399
1,767,494
2,001,768
2,076,075
2,076,0752,001,7681,767,4941,893,3991,733,1791,750,0041,669,8941,589,2391,511,6611,639,3661,693,0481,825,2271,753,2601,622,2821,161,4991,193,6851,142,171945,057898,612768,290752,121635,499599,678587,9241,491,3191,535,2491,565,1951,460,2921,377,9211,248,4731,177,6181,377,2621,347,9281,291,121937,954644,801994,8715,719,2815,863,9255,697,935,0005,665,0295,788,596543,2696,425,627000493,685
   Common Stock
0
0
0
0
0
0
0
0
285,025
0
0
0
251,537
0
0
0
301,790
0
0
0
-298,553
-298,760
349,981
301,721
1,016
1,031
1,075
1,147
1,152
2,476
2,501
2,584
2,596
2,620
2,842
2,899
2,905
2,935
2,937
2,942
2,946
3,018
3,044
3,060
3,076
3,097
3,125
3,130
3,1303,1253,0973,0763,0603,0443,0182,9462,9422,9372,9352,9052,8992,8422,6202,5962,5842,5012,4761,1521,1471,0751,0311,016301,721349,981-298,760-298,553000301,790000251,537000285,02500000000
   Retained Earnings Total Equity00000-425,526-420,822-369,475-374,198-226,700-154,925-89,382-128,981-131,400-173,555-151,824-164,084-145,045-138,371-50,820-44,308-35,247-25,179-29,3360000000-135,5730000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
-35,083
1,262
618
-1,182
-1,386
-2,126
-1,080
-2,257
-4,619
-5,642
-8,532
-9,385
-8,939
-7,738
-7,403
-4,486
-4,208
-4,001
-6,758
-7,403
-8,524
-7,240
-8,879
-11,010
-6,047
-10,849
-11,237
-6,787
483
-62
696
-2,571
-1,855
-6,019
-17,192
-28,819
-14,986
-12,345
-9,687
-17,265
-5,630
-10,480
-10,481
8,450
8,450-10,481-10,480-5,630-17,265-9,687-12,345-14,986-28,819-17,192-6,019-1,855-2,571696-62483-6,787-11,237-10,849-6,047-11,010-8,879-7,240-8,524-7,403-6,758-4,001-4,208-4,486-7,403-7,738-8,939-9,385-8,532-5,642-4,619-2,257-1,080-2,126-1,386-1,1826181,262-35,0830000
   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
326,007
332,305
379,789
507,531
525,244
746,595
800,077
1,011,697
1,043,669
1,033,735
1,750,144
1,881,913
1,913,559
1,851,057
1,880,321
1,911,736
1,970,754
2,100,043
2,182,173
0
0
0
0
0
000002,182,1732,100,0431,970,7541,911,7361,880,3211,851,0571,913,5591,881,9131,750,1441,033,7351,043,6691,011,697800,077746,595525,244507,531379,789332,305326,007000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
6,425,627
666,415
5,787,978
5,666,211
5,697,936,386
5,866,051
5,720,361
997,128
649,420
943,596
1,299,653
1,357,313
1,087,440
886,595
957,115
1,083,646
1,468,500
1,573,196
1,243,246
1,498,722
326,007
332,305
379,789
507,531
525,244
746,595
800,077
1,011,697
1,043,669
1,033,735
1,750,144
1,881,913
1,913,559
1,851,057
1,880,321
1,911,736
1,970,754
2,100,043
2,182,173
2,262,735
2,391,036
2,387,437
2,721,980
2,856,893
2,856,8932,721,9802,387,4372,391,0362,262,7352,182,1732,100,0431,970,7541,911,7361,880,3211,851,0571,913,5591,881,9131,750,1441,033,7351,043,6691,011,697800,077746,595525,244507,531379,789332,305326,0071,498,7221,243,2461,573,1961,468,5001,083,646957,115886,5951,087,4401,357,3131,299,653943,596649,420997,1285,720,3615,866,0515,697,936,3865,666,2115,787,978666,4156,425,6270000



5.4. Balance Sheets

Currency in USD. All numbers in thousands.




5.5. Cash Flows

Currency in USD. All numbers in thousands.