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?
What is your share worth?
+ What do you gain per year?
2. Detailed Analysis
2.1. Valuation of Ares Management LP (5 min.)
2.2. Growth of Ares Management LP (5 min.)
Is Ares Management LP growing?
Current year | Previous year | Grow | Grow % | |
---|---|---|---|---|
How rich? | $5.8b | $3.9b | $1.3b | 24.8% |
How much money is Ares Management LP making?
Current year | Previous year | Grow | Grow % | |
---|---|---|---|---|
Making money | $111.9m | $175.3m | -$63.4m | -56.7% |
Net Profit Margin | 11.8% | 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)
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.
How much money are you going to get?
MRQ | TTM | YOY | 5Y | 10Y | ||||||
---|---|---|---|---|---|---|---|---|---|---|
$ | % of Price per Share | $ | % of Price per Share | $ | % of Price per Share | $ | % of Price per Share | $ | % of Price per Share | |
Usd Eps | 0.59 | 0.3% | 0.56 | 0.3% | 0.52 | 0.3% | 0.37 | 0.2% | 0.22 | 0.1% |
Usd Book Value Change Per Share | 0.27 | 0.2% | 2.26 | 1.3% | 0.69 | 0.4% | 1.00 | 0.6% | 0.02 | 0.0% |
Usd Dividend Per Share | 2.81 | 1.6% | 1.84 | 1.0% | 1.25 | 0.7% | 0.98 | 0.6% | 0.62 | 0.4% |
Usd Total Gains Per Share | 3.08 | 1.7% | 4.09 | 2.3% | 1.94 | 1.1% | 1.98 | 1.1% | 0.64 | 0.4% |
Usd Price Per Share | 155.84 | - | 135.26 | - | 87.78 | - | 78.03 | - | 48.66 | - |
Price to Earnings Ratio | 66.02 | - | 67.85 | - | 49.07 | - | 41.14 | - | 121.20 | - |
Price-to-Total Gains Ratio | 50.56 | - | 34.96 | - | 60.15 | - | 513.22 | - | 241.15 | - |
Price to Book Ratio | 5.32 | - | 5.13 | - | 4.37 | - | 4.18 | - | 3.39 | - |
Price-to-Total Gains Ratio | 50.56 | - | 34.96 | - | 60.15 | - | 513.22 | - | 241.15 | - |
When do you get the money?
Usd Investment | |
---|---|
Usd Price Per Share | 176.85 |
Number of shares | 5 |
Gains per Quarter | Trailing 12 Months | 5 Year |
---|---|---|
Usd Dividend Per Share | 1.84 | 0.98 |
Usd Book Value Change Per Share | 2.26 | 1.00 |
Usd Total Gains Per Share | 4.09 | 1.98 |
Gains per Quarter (5 shares) | 20.47 | 9.92 |
Gains per Year (5 shares) | 81.89 | 39.67 |
Years | Return on Investment (TTM) | Return on Investment (5Y) | ||||
---|---|---|---|---|---|---|
Dividend | Book Value gain | Total gains | Dividend | Book Value gain | Total gains | |
Broker costs | - | - | -10 | - | - | -10 |
1 | 37 | 45 | 72 | 20 | 20 | 30 |
2 | 73 | 90 | 154 | 39 | 40 | 70 |
3 | 110 | 136 | 236 | 59 | 60 | 110 |
4 | 147 | 181 | 318 | 79 | 80 | 150 |
5 | 184 | 226 | 400 | 98 | 100 | 190 |
6 | 220 | 271 | 482 | 118 | 120 | 230 |
7 | 257 | 316 | 564 | 138 | 140 | 270 |
8 | 294 | 361 | 646 | 157 | 160 | 310 |
9 | 330 | 407 | 728 | 177 | 180 | 350 |
10 | 367 | 452 | 810 | 197 | 200 | 390 |
How sure are you?
Based on the past periods, how sure are you to get value out of your investment.
Linear %
Trailing 12 Months | 3Y | 5 Year | 10 Year | ALLTIME | ||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
% | % | % | % | % | ||||||||||||||||
Earnings Per Share | 4.0 | 0.0 | 0.0 | 100.0% | 11.0 | 1.0 | 0.0 | 91.7% | 18.0 | 2.0 | 0.0 | 90.0% | 34.0 | 6.0 | 0.0 | 85.0% | 41.0 | 7.0 | 0.0 | 85.4% |
Book Value Change Per Share | 4.0 | 0.0 | 0.0 | 100.0% | 9.0 | 3.0 | 0.0 | 75.0% | 16.0 | 4.0 | 0.0 | 80.0% | 29.0 | 11.0 | 0.0 | 72.5% | 30.0 | 15.0 | 3.0 | 62.5% |
Dividend per Share | 4.0 | 0.0 | 0.0 | 100.0% | 12.0 | 0.0 | 0.0 | 100.0% | 20.0 | 0.0 | 0.0 | 100.0% | 40.0 | 0.0 | 0.0 | 100.0% | 47.0 | 0.0 | 1.0 | 97.9% |
Total Gains per Share | 4.0 | 0.0 | 0.0 | 100.0% | 12.0 | 0.0 | 0.0 | 100.0% | 20.0 | 0.0 | 0.0 | 100.0% | 35.0 | 5.0 | 0.0 | 87.5% | 39.0 | 9.0 | 0.0 | 81.3% |
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 Quarter | Trailing 12 Months | +/- | Year-Over-Year | +/- | 5 Year | +/- | 10 Year | +/- | |
---|---|---|---|---|---|---|---|---|---|---|---|
Book Value Change Per Share | - | - | 0.273 | 2.259 | -88% | 0.694 | -61% | 1.000 | -73% | 0.018 | +1382% |
Book Value Per Share | - | - | 29.292 | 26.477 | +11% | 20.022 | +46% | 18.045 | +62% | 14.064 | +108% |
Current Ratio | - | - | 5.065 | 1.784 | +184% | 0.565 | +796% | 0.944 | +437% | 1.119 | +353% |
Debt To Asset Ratio | - | - | 0.760 | 0.784 | -3% | 0.824 | -8% | 0.823 | -8% | 0.812 | -6% |
Debt To Equity Ratio | - | - | 8.980 | 9.964 | -10% | 11.062 | -19% | 10.862 | -17% | 8.379 | +7% |
Dividend Per Share | - | - | 2.809 | 1.835 | +53% | 1.245 | +126% | 0.983 | +186% | 0.624 | +350% |
Enterprise Value | - | - | 12987860757.120 | 9056947746.520 | +43% | -115633000.000 | +101% | 423180474.304 | +2969% | -1333269911.368 | +110% |
Eps | - | - | 0.590 | 0.560 | +5% | 0.520 | +14% | 0.367 | +61% | 0.222 | +166% |
Ev To Ebitda Ratio | - | - | 8.411 | 4.708 | +79% | 0.256 | +3190% | -1.809 | +122% | -3.504 | +142% |
Ev To Sales Ratio | - | - | 2.730 | 2.499 | +9% | 0.015 | +17525% | -3.171 | +216% | -3.353 | +223% |
Free Cash Flow Per Share | - | - | 11.575 | 3.539 | +227% | 0.107 | +10745% | -0.290 | +103% | -0.928 | +108% |
Free Cash Flow To Equity Per Share | - | - | 7.668 | 1.287 | +496% | -0.070 | +101% | 0.672 | +1041% | 0.358 | +2041% |
Gross Profit Margin | - | - | -0.855 | 0.496 | -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 Cap | 35085271500.000 | +11% | 31280838757.120 | 27006579996.520 | +16% | 17413682250.000 | +80% | 15515734174.304 | +102% | 9678420963.632 | +223% |
Net Profit Margin | - | - | 0.100 | 0.118 | -16% | 0.196 | -49% | -0.003 | +103% | 0.024 | +317% |
Operating Margin | - | - | 0.365 | 0.580 | -37% | 0.398 | -8% | 0.568 | -36% | 0.442 | -17% |
Operating Ratio | - | - | 1.204 | 0.769 | +57% | 0.746 | +61% | 1.075 | +12% | 1.015 | +19% |
Pb Ratio | 6.038 | +12% | 5.320 | 5.126 | +4% | 4.375 | +22% | 4.182 | +27% | 3.388 | +57% |
Pe Ratio | 74.916 | +12% | 66.016 | 67.854 | -3% | 49.073 | +35% | 41.143 | +60% | 121.200 | -46% |
Price Per Share | 176.850 | +12% | 155.840 | 135.255 | +15% | 87.775 | +78% | 78.034 | +100% | 48.656 | +220% |
Price To Free Cash Flow Ratio | 3.820 | +12% | 3.366 | 4.789 | -30% | -0.166 | +105% | 11.411 | -71% | -1.903 | +157% |
Price To Total Gains Ratio | 57.373 | +12% | 50.557 | 34.958 | +45% | 60.148 | -16% | 513.221 | -90% | 241.145 | -79% |
Quick Ratio | - | - | 0.654 | 0.860 | -24% | -1.464 | +324% | 0.590 | +11% | 2.899 | -77% |
Return On Assets | - | - | 0.005 | 0.005 | +6% | 0.008 | -39% | 0.005 | +6% | 0.003 | +41% |
Return On Equity | - | - | 0.057 | 0.058 | -1% | 0.106 | -46% | 0.059 | -3% | 0.038 | +50% |
Total Gains Per Share | - | - | 3.082 | 4.094 | -25% | 1.939 | +59% | 1.983 | +55% | 0.643 | +380% |
Usd Book Value | - | - | 5879534000.000 | 5285333000.000 | +11% | 3972228000.000 | +48% | 3586544600.000 | +64% | 2796221650.000 | +110% |
Usd Book Value Change Per Share | - | - | 0.273 | 2.259 | -88% | 0.694 | -61% | 1.000 | -73% | 0.018 | +1382% |
Usd Book Value Per Share | - | - | 29.292 | 26.477 | +11% | 20.022 | +46% | 18.045 | +62% | 14.064 | +108% |
Usd Dividend Per Share | - | - | 2.809 | 1.835 | +53% | 1.245 | +126% | 0.983 | +186% | 0.624 | +350% |
Usd Eps | - | - | 0.590 | 0.560 | +5% | 0.520 | +14% | 0.367 | +61% | 0.222 | +166% |
Usd Free Cash Flow | - | - | 2323381000.000 | 706807750.000 | +229% | 21174750.000 | +10872% | -56629750.000 | +102% | -183499725.000 | +108% |
Usd Free Cash Flow Per Share | - | - | 11.575 | 3.539 | +227% | 0.107 | +10745% | -0.290 | +103% | -0.928 | +108% |
Usd Free Cash Flow To Equity Per Share | - | - | 7.668 | 1.287 | +496% | -0.070 | +101% | 0.672 | +1041% | 0.358 | +2041% |
Usd Market Cap | 35085271500.000 | +11% | 31280838757.120 | 27006579996.520 | +16% | 17413682250.000 | +80% | 15515734174.304 | +102% | 9678420963.632 | +223% |
Usd Price Per Share | 176.850 | +12% | 155.840 | 135.255 | +15% | 87.775 | +78% | 78.034 | +100% | 48.656 | +220% |
Usd Profit | - | - | 118460000.000 | 111942249.750 | +6% | 175376500.000 | -32% | 94722199.950 | +25% | 56810399.975 | +109% |
Usd Revenue | - | - | 1189496000.000 | 934880500.000 | +27% | 878906750.000 | +35% | 789296700.000 | +51% | 537799575.000 | +121% |
Usd Total Gains Per Share | - | - | 3.082 | 4.094 | -25% | 1.939 | +59% | 1.983 | +55% | 0.643 | +380% |
EOD | +4 -4 | MRQ | TTM | +27 -12 | YOY | +25 -14 | 5Y | +29 -10 | 10Y | +30 -9 |
3.3 Fundamental Score
Penke's Stock Scanner
Indicator | Condition | Value | ||
---|---|---|---|---|
Price to Earnings Ratio (EOD) | Between | 0-15 | 74.916 | |
Price to Book Ratio (EOD) | Between | 0-1 | 6.038 | |
Net Profit Margin (MRQ) | Greater than | 0 | 0.100 | |
Operating Margin (MRQ) | Greater than | 0 | 0.365 | |
Quick Ratio (MRQ) | Greater than | 1 | 0.654 | |
Current Ratio (MRQ) | Greater than | 1 | 5.065 | |
Debt to Asset Ratio (MRQ) | Less than | 1 | 0.760 | |
Debt to Equity Ratio (MRQ) | Less than | 1 | 8.980 | |
Return on Equity (MRQ) | Greater than | 0.15 | 0.057 | |
Return on Assets (MRQ) | Greater than | 0.05 | 0.005 | |
Total | 4/10 (40.0%) |
3.4 Technical Score
Penke's Symbol Scanner
Indicator | Condition | Value | ||
---|---|---|---|---|
Rsi | Greater than | 50 | 60.160 | |
Ma 20 | Greater than | Ma 50 | 172.457 | |
Ma 50 | Greater than | Ma 100 | 166.718 | |
Ma 100 | Greater than | Ma 200 | 156.078 | |
Open | Greater than | Close | 175.880 | |
Total | 4/5 (80.0%) |
4. In-depth Analysis
4.1 About Ares Management LP
- https://www.aresmgmt.com
- Asset Management
- 2918
- 2000 Avenue of the Stars, Los Angeles, CA, United States, 90067
Google Maps Bing Maps
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
Compared to previous year | Compared 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. |
Compared to previous year | Compared to industry | |
---|---|---|
The company is operating very efficient. | ||
The company is efficient in keeping operating costs low. |
Compared to previous year | Compared 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. |
Compared to previous year | Compared 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
Compared to previous year | Compared 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. |
4.3 Financial Health
4.3.1. Profitability
4.3.1 Profitability
4.3.1.1. Net Profit Margin
- Above 10% is considered healthy but always compare Ares 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:
Trends
- The YOY is 19.6%. Compared to the TTM, the mid term is trending down. -2
- The 5Y is -0.3%. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is 2.4%. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 10.0% | TTM | 11.8% | -1.9% | |
TTM | 11.8% | YOY | 19.6% | -7.8% | |
TTM | 11.8% | 5Y | -0.3% | +12.1% | |
5Y | -0.3% | 10Y | 2.4% | -2.6% |
Compared to industry (Asset Management)
Let compare the company's Net Profit Margin with the average (mean) in the Asset Management industry:
- The MRQ average (mean) in the Asset Management industry is 55.2%. trending down. -2
- The TTM average (mean) in the Asset Management industry is 52.7%. trending down. -2
4.3.1.2. Return on Assets
- 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:
Trends
- The YOY is 0.8%. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 0.5%. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is 0.3%. Compared to the 5Y term, the 10Y term is trending up. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 0.5% | TTM | 0.5% | +0.0% | |
TTM | 0.5% | YOY | 0.8% | -0.3% | |
TTM | 0.5% | 5Y | 0.5% | +0.0% | |
5Y | 0.5% | 10Y | 0.3% | +0.1% |
Compared to industry (Asset Management)
Let compare the company's Return on Assets with the average (mean) in the Asset Management industry:
- The MRQ average (mean) in the Asset Management industry is 1.3%. trending down. -2
- The TTM average (mean) in the Asset Management industry is 1.4%. trending down. -2
4.3.1.3. Return on Equity
- 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:
Trends
- The YOY is 10.6%. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 5.9%. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 3.8%. Compared to the 5Y term, the 10Y term is trending up. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 5.7% | TTM | 5.8% | -0.1% | |
TTM | 5.8% | YOY | 10.6% | -4.8% | |
TTM | 5.8% | 5Y | 5.9% | -0.1% | |
5Y | 5.9% | 10Y | 3.8% | +2.1% |
Compared to industry (Asset Management)
Let compare the company's Return on Equity with the average (mean) in the Asset Management industry:
- The MRQ average (mean) in the Asset Management industry is 2.5%. trending up. +2
- The TTM average (mean) in the Asset Management industry is 2.7%. trending up. +2
4.3.2. Operating Efficiency of Ares Management LP.
4.3.2. Operating Efficiency
4.3.2.1. Operating Margin
- 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:
Trends
- The YOY is 39.8%. Compared to the TTM, the mid term is trending up. +2
- The 5Y is 56.8%. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is 44.2%. Compared to the 5Y term, the 10Y term is trending up. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 36.5% | TTM | 58.0% | -21.5% | |
TTM | 58.0% | YOY | 39.8% | +18.2% | |
TTM | 58.0% | 5Y | 56.8% | +1.2% | |
5Y | 56.8% | 10Y | 44.2% | +12.6% |
Compared to industry (Asset Management)
Let compare the company's Operating Margin with the average (mean) in the Asset Management industry:
- The MRQ average (mean) in the Asset Management industry is 82.4%. trending down. -2
- The TTM average (mean) in the Asset Management industry is 71.5%. trending down. -2
4.3.2.2. Operating Ratio
- 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:
Trends
- The YOY is 0.746. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 1.075. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 1.015. Compared to the 5Y term, the 10Y term is trending up. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 1.204 | TTM | 0.769 | +0.435 | |
TTM | 0.769 | YOY | 0.746 | +0.023 | |
TTM | 0.769 | 5Y | 1.075 | -0.306 | |
5Y | 1.075 | 10Y | 1.015 | +0.060 |
Compared to industry (Asset Management)
Let compare the company's Operating Ratio with the average (mean) in the Asset Management industry:
- The MRQ average (mean) in the Asset Management industry is 0.642. trending up. -2
- The TTM average (mean) in the Asset Management industry is 0.596. trending up. -2
4.4.3. Liquidity of Ares Management LP.
4.4.3. Liquidity
4.4.3.1. Current Ratio
- Above 1.5 is considered healthy (always compare to Asset Management industry mean).
- A Current Ratio of 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:
Trends
- The YOY is 0.565. Compared to the TTM, the mid term is trending up. +2
- The 5Y is 0.944. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is 1.119. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 5.065 | TTM | 1.784 | +3.281 | |
TTM | 1.784 | YOY | 0.565 | +1.218 | |
TTM | 1.784 | 5Y | 0.944 | +0.840 | |
5Y | 0.944 | 10Y | 1.119 | -0.175 |
Compared to industry (Asset Management)
Let compare the company's Current Ratio with the average (mean) in the Asset Management industry:
- The MRQ average (mean) in the Asset Management industry is 2.781. trending up. +2
- The TTM average (mean) in the Asset Management industry is 3.155. trending down. -2
4.4.3.2. Quick Ratio
- Above 1 is considered healthy but always compare Ares 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:
Trends
- The YOY is -1.464. Compared to the TTM, the mid term is trending up. +2
- The 5Y is 0.590. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is 2.899. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 0.654 | TTM | 0.860 | -0.206 | |
TTM | 0.860 | YOY | -1.464 | +2.324 | |
TTM | 0.860 | 5Y | 0.590 | +0.270 | |
5Y | 0.590 | 10Y | 2.899 | -2.310 |
Compared to industry (Asset Management)
Let compare the company's Quick Ratio with the average (mean) in the Asset Management industry:
- The MRQ average (mean) in the Asset Management industry is 2.825. trending down. -2
- The TTM average (mean) in the Asset Management industry is 3.385. trending down. -2
4.5.4. Solvency of Ares Management LP.
4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio
- 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:
Trends
- The YOY is 0.824. Compared to the TTM, the mid term is trending down. +2
- The 5Y is 0.823. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 0.812. Compared to the 5Y term, the 10Y term is trending up. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 0.760 | TTM | 0.784 | -0.024 | |
TTM | 0.784 | YOY | 0.824 | -0.040 | |
TTM | 0.784 | 5Y | 0.823 | -0.039 | |
5Y | 0.823 | 10Y | 0.812 | +0.011 |
Compared to industry (Asset Management)
Let compare the company's Debt to Asset Ratio with the average (mean) in the Asset Management industry:
- The MRQ average (mean) in the Asset Management industry is 0.177. trending up. -2
- The TTM average (mean) in the Asset Management industry is 0.172. trending up. -2
4.5.4.2. Debt to Equity Ratio
- Below 2 is considered healthy but always compare Ares 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:
Trends
- The YOY is 11.062. Compared to the TTM, the mid term is trending down. +2
- The 5Y is 10.862. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 8.379. Compared to the 5Y term, the 10Y term is trending up. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 8.980 | TTM | 9.964 | -0.984 | |
TTM | 9.964 | YOY | 11.062 | -1.098 | |
TTM | 9.964 | 5Y | 10.862 | -0.898 | |
5Y | 10.862 | 10Y | 8.379 | +2.483 |
Compared to industry (Asset Management)
Let compare the company's Debt to Equity Ratio with the average (mean) in the Asset Management industry:
- The MRQ average (mean) in the Asset Management industry is 0.208. trending up. -2
- The TTM average (mean) in the Asset Management industry is 0.198. trending up. -2
4.6. Market Valuation
4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio
- Above 15 is considered overpriced but always compare Ares 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:
Trends
- The YOY is 49.073. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 41.143. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is 121.200. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
EOD | 74.916 | MRQ | 66.016 | +8.900 | |
MRQ | 66.016 | TTM | 67.854 | -1.838 | |
TTM | 67.854 | YOY | 49.073 | +18.781 | |
TTM | 67.854 | 5Y | 41.143 | +26.711 | |
5Y | 41.143 | 10Y | 121.200 | -80.057 |
Compared to industry (Asset Management)
Let compare the company's Price to Earnings Ratio with the average (mean) in the Asset Management industry:
- The MRQ average (mean) in the Asset Management industry is 6.783. trending up. -2
- The TTM average (mean) in the Asset Management industry is 6.842. trending up. -2
4.6.2.2. Price To Free Cash Flow Ratio
Let's take a look of the Price To Free Cash Flow Ratio trends of Ares 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
- The YOY is -0.166. Compared to the TTM, the mid term is trending up. +2
- The 5Y is 11.411. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is -1.903. Compared to the 5Y term, the 10Y term is trending up. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
EOD | 3.820 | MRQ | 3.366 | +0.454 | |
MRQ | 3.366 | TTM | 4.789 | -1.423 | |
TTM | 4.789 | YOY | -0.166 | +4.955 | |
TTM | 4.789 | 5Y | 11.411 | -6.622 | |
5Y | 11.411 | 10Y | -1.903 | +13.314 |
Compared to industry (Asset Management)
Let compare the company's priceToFreeCashFlowRatio with the average (mean) in the Asset Management industry:
- The MRQ average (mean) in the Asset Management industry is 4.139. trending down. +2
- The TTM average (mean) in the Asset Management industry is 4.297. trending up. -2
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio
- At or below 1 is considered healthy (always compare to Asset Management industry mean).
- A PB ratio of 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:
Trends
- The YOY is 4.375. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 4.182. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is 3.388. Compared to the 5Y term, the 10Y term is trending up. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
EOD | 6.038 | MRQ | 5.320 | +0.717 | |
MRQ | 5.320 | TTM | 5.126 | +0.194 | |
TTM | 5.126 | YOY | 4.375 | +0.751 | |
TTM | 5.126 | 5Y | 4.182 | +0.944 | |
5Y | 4.182 | 10Y | 3.388 | +0.794 |
Compared to industry (Asset Management)
Let compare the company's Price to Book Ratio with the average (mean) in the Asset Management industry:
- The MRQ average (mean) in the Asset Management industry is 0.907. trending up. -2
- The TTM average (mean) in the Asset Management industry is 0.910. trending up. -2
4.6.2. Total Gains per Share
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.
Date | Title | Read |
---|---|---|
2024-11-21 22:31 | League One Volleyball raises $100M before launch Jan. 8 | Read |
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.
Date | Name | Total Shares | Total Assets | Current Shares | Change | % |
---|---|---|---|---|---|---|
2024-06-30 | Wellington Management Company LLP | 9.242 | 0.4438 | 18652689 | 1111627 | 6.3373 |
2024-06-30 | Vanguard Group Inc | 8.9288 | 0.0461 | 18020416 | 1421071 | 8.561 |
2024-06-30 | Sumitomo Mitsui Financial Group Inc | 6.622 | 55.4002 | 13364740 | 0 | 0 |
2024-06-30 | BlackRock Inc | 6.3658 | 0.0388 | 12847660 | 599751 | 4.8968 |
2024-06-30 | Capital World Investors | 5.2173 | 0.2288 | 10529860 | -545851 | -4.9284 |
2024-06-30 | JPMorgan Chase & Co | 3.7482 | 0.0828 | 7564717 | 4198832 | 124.7467 |
2024-06-30 | FMR Inc | 3.0907 | 0.0532 | 6237858 | -778908 | -11.1007 |
2024-06-30 | Massachusetts Financial Services Company | 2.5063 | 0.2072 | 5058394 | 1867933 | 58.5474 |
2024-06-30 | Capital Research & Mgmt Co - Division 3 | 2.5037 | 0.1387 | 5053040 | -516667 | -9.2764 |
2024-06-30 | Morgan Stanley - Brokerage Accounts | 1.8843 | 0.0196 | 3802880 | 224314 | 6.2683 |
2024-06-30 | Franklin Resources Inc | 1.8132 | 0.1499 | 3659404 | -84655 | -2.261 |
2024-06-30 | State Street Corp | 1.8032 | 0.0212 | 3639295 | 144457 | 4.1334 |
2024-09-30 | Principal Financial Group Inc | 1.412 | 0.2446 | 2849737 | 678549 | 31.2524 |
2024-06-30 | LRI Investments, LLC | 1.3985 | 42.8137 | 2822565 | 2822565 | 0 |
2024-06-30 | Geode Capital Management, LLC | 1.3749 | 0.0325 | 2774824 | 182408 | 7.0362 |
2024-06-30 | Bank of America Corp | 1.3715 | 0.0326 | 2768027 | 232074 | 9.1514 |
2024-06-30 | Amvescap Plc. | 1.3241 | 0.0753 | 2672348 | 1062297 | 65.9791 |
2024-06-30 | NORGES BANK | 1.1509 | 0.0463 | 2322878 | 594838 | 34.4227 |
2024-06-30 | American Century Companies Inc | 1.1478 | 0.189 | 2316584 | 453657 | 24.3518 |
2024-06-30 | Atlantic Trust Group, LLC | 0.9338 | 0.4799 | 1884726 | -709 | -0.0376 |
Total | 63.839 | 100.7442 | 128842642 | +13667583 | +10.6% |
4.9.2. Funds holding Ares Management LP
Date | Name | Total Shares | Total Assets | Current Shares | Change | % |
---|---|---|---|---|---|---|
2024-09-30 | Vanguard Total Stock Mkt Idx Inv | 2.7791 | 0.0498 | 5608837 | -143752 | -2.4989 |
2024-09-30 | American Funds Income Fund of Amer A | 2.4724 | 0.6023 | 4990000 | 0 | 0 |
2024-09-30 | American Funds SMALLCAP World A | 2.0776 | 0.8478 | 4193143 | -102690 | -2.3905 |
2024-09-30 | Vanguard Mid Cap Index Institutional | 1.8527 | 0.3322 | 3739214 | -147768 | -3.8016 |
2024-09-30 | JPMorgan Equity Income I | 1.511 | 1.0216 | 3049605 | 45147 | 1.5027 |
2024-09-30 | JPM US Equity Income-Composite | 1.511 | 1.0218 | 3049605 | 509821 | 20.0734 |
2024-09-30 | Vanguard Institutional Extnd Mkt Idx Tr | 1.359 | 0.3923 | 2742699 | 86023 | 3.238 |
2024-09-30 | Fidelity Magellan | 1.318 | 1.1428 | 2660005 | 1100 | 0.0414 |
2024-09-30 | Vanguard Equity-Income Inv | 1.2296 | 0.6502 | 2481597 | -181252 | -6.8067 |
2024-09-30 | MFS Growth Equity | 1.1891 | 0.8038 | 2399943 | -1380 | -0.0575 |
2024-09-30 | MFS Growth B | 1.1891 | 0.8037 | 2399943 | -1380 | -0.0575 |
2024-09-30 | BlackRock Mid-Cap Growth Equity Instl | 1.1341 | 3.2349 | 2288981 | -171575 | -6.973 |
2024-09-30 | Principal Aligned MidCap Equity | 1.0673 | 1.1987 | 2154129 | 497979 | 30.0685 |
2024-09-30 | Principal MidCap R5 | 1.0673 | 1.1989 | 2154129 | 23031 | 1.0807 |
2024-09-30 | Vanguard Growth Index Investor | 1.0229 | 0.1231 | 2064532 | 47012 | 2.3302 |
2024-09-30 | American Funds Fundamental Invs A | 0.8479 | 0.188 | 1711248 | -621 | -0.0363 |
2024-09-30 | Capital Group Fundamental Invtrs Comp | 0.8479 | 0.188 | 1711248 | -621 | -0.0363 |
2024-09-30 | Vanguard US Growth Investor | 0.8229 | 0.5575 | 1660793 | -64472 | -3.7369 |
2024-09-30 | Capital Group World Growth & Inc Cmp | 0.8178 | 0.1989 | 1650434 | -793 | -0.048 |
2024-09-30 | American Funds Capital World Gr&Inc A | 0.8178 | 0.1989 | 1650434 | -793 | -0.048 |
Total | 26.9345 | 14.7552 | 54360519 | +393016 | +0.7% |
5.3. Insider Transactions
Insiders are holding 13.803% of the shares of Ares Management LP.
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.
5.2. Latest Balance Sheet
Balance Sheet of 2024-09-30. Currency in USD. All numbers in thousands.
Summary
As reported | |
---|---|
Total Liabilities | 18,643,116 |
Total Stockholder Equity | + 2,076,075 |
Total Assets | = 24,522,650 |
Assets
Total Current Assets
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 Liabilities
Long-term Liabilities
Long-term Liabilities (as reported) | 18,107,430 |
---|---|
Long-term Liabilities (calculated) | 0 |
+/- | 18,107,430 |
5.3. Balance Sheets Structured
Currency in USD. All numbers in thousands.
Trend | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | |||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
> Total Assets |
| 24,522,650 | 24,192,557 | 24,413,270 | 24,730,500 | 23,383,893 | 23,118,806 | 21,928,582 | 22,002,839 | 21,206,326 | 21,226,215 | 21,131,203 | 21,605,164 | 19,934,398 | 18,639,587 | 16,535,929 | 15,168,992 | 14,928,993 | 13,719,957 | 13,216,929 | 12,014,196 | 11,596,756 | 10,979,749 | 10,489,314 | 10,154,692 | 10,421,600 | 10,144,735 | 8,560,082 | 8,563,522 | 8,019,437 | 6,244,449 | 5,718,103 | 5,829,712 | 5,319,134 | 4,671,604 | 4,336,333 | 4,321,408 | 4,499,922 | 20,443,660 | 21,618,156 | 21,641,253 | 22,015,235 | 21,592,330 | 22,035,501 | 23,655,384 | 0 | 0 | 0 | 24,495,877 | ||||||||||||||||||||||||||||||||||||||||||||||||
> Total Current Assets |
| 2,713,306 | 2,524,966 | 2,614,902 | 2,770,961 | 2,053,182 | 1,941,552 | 2,051,283 | 2,199,412 | 1,804,538 | 1,832,104 | 1,629,177 | 2,550,782 | 2,566,837 | 2,059,246 | 1,685,793 | 1,687,469 | 1,768,198 | 1,690,459 | 2,331,445 | 1,184,285 | 1,073,779 | 950,510 | 962,442 | 839,060 | 1,193,441 | 1,388,252 | 930,416 | 2,035,954 | 2,189,090 | 1,866,849 | 1,496,458 | 1,757,774 | 1,431,220 | 1,375,277 | 1,000,884 | 1,000,211 | 1,233,461 | 2,055,823 | 2,090,303 | 2,139,607 | 2,211,981 | 2,522,027 | 2,204,391 | 2,518,568 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
Cash And Cash Equivalents |
| 350,138 | 1,525,486 | 1,545,707 | 1,497,785 | 1,197,145 | 1,088,991 | 1,027,183 | 1,114,628 | 1,045,476 | 1,076,977 | 829,252 | 1,392,846 | 1,877,137 | 1,431,781 | 1,167,143 | 1,062,189 | 1,233,937 | 1,148,440 | 1,682,074 | 744,705 | 727,824 | 623,548 | 658,445 | 494,891 | 882,773 | 961,722 | 648,010 | 675,429 | 986,046 | 561,908 | 450,301 | 798,141 | 550,039 | 498,120 | 233,805 | 280,990 | 473,621 | 1,482,829 | 1,387,389 | 1,463,255 | 1,443,231 | 1,483,095 | 1,313,291 | 1,677,805 | 0 | 0 | 0 | 1,776,097 | ||||||||||||||||||||||||||||||||||||||||||||||||
Short-term Investments |
| 0 | 0 | 2,995,570 | 0 | -17,658,743 | -17,557,165 | 0 | 3,974,734 | 4,112,393 | 3,927,506 | 3,861,835 | 3,684,264 | 0 | 0 | 1,000,040 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 647,335 | 647,335 | 4,915,029 | 3,441,802 | 488,480 | 3,330,203 | 3,127,521 | 2,529,173 | 2,553,169 | 2,559,783 | 2,785,753 | 17,847,829 | 18,990,943 | 19,113,201 | 18,525 | 18,666,232 | 19,485,067 | 20,912,776 | 0 | 0 | 0 | 14,051 | ||||||||||||||||||||||||||||||||||||||||||||||||
Net Receivables |
| 0 | 999,480 | 866,607 | 1,273,176 | 856,037 | 852,561 | 1,024,100 | 1,084,784 | 759,062 | 755,127 | 799,925 | 1,157,936 | 689,700 | 627,465 | 518,650 | 625,280 | 534,261 | 542,019 | 649,371 | 439,580 | 345,955 | 326,962 | 303,997 | 344,169 | 310,668 | 426,530 | 282,406 | 1,360,525 | 1,203,044 | 1,304,941 | 1,046,157 | 959,633 | 881,181 | 877,157 | 767,079 | 718,987 | 759,286 | 572,994 | 702,914 | 643,618 | 750,225 | 960,454 | 883,443 | 827,419 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
Other Current Assets |
| 0 | -2,524,966 | 202,588 | -2,770,961 | -2,053,182 | -1,941,552 | -2,051,283 | -2,199,412 | -1,804,538 | -3,927,506 | 103,617 | 86,891 | 150,431 | 92,668 | 77,115 | 78,355 | 75,647 | 60,195 | 82,403 | 68,568 | 66,493 | 62,350 | 48,908 | 48,988 | 43,204 | 42,052 | 39,528 | -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 | -19,080,467 | 18,525 | -18,587,754 | -19,477,410 | -20,899,432 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
> Long-term Assets |
| 3,073,787 | 21,667,591 | 21,798,368 | 21,959,539 | 21,330,711 | 21,177,254 | 19,877,299 | 19,803,427 | 19,401,788 | 19,394,111 | 19,502,026 | 19,054,382 | 17,367,561 | 16,580,341 | 14,850,136 | 13,481,523 | 13,160,795 | 12,029,498 | 10,885,484 | 10,829,911 | 10,522,977 | 10,029,239 | 9,526,872 | 9,315,632 | 9,228,159 | 8,756,483 | 7,629,666 | 6,527,568 | 5,830,347 | 4,377,600 | 4,221,645 | 4,071,938 | 3,887,914 | 3,296,327 | 3,335,449 | 3,321,197 | 3,522,510 | 18,387,837 | 19,527,853 | 19,501,646 | 19,803,254 | 19,070,303 | 19,831,110 | 21,136,816 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
Property Plant Equipment |
| 426,483 | 231,518 | 237,019 | 371,549 | 259,537 | 170,911 | 154,970 | 235,628 | 159,686 | 153,929 | 161,088 | 238,912 | 176,511 | 166,889 | 157,908 | 215,616 | 136,392 | 140,041 | 145,225 | 206,289 | 148,170 | 152,579 | 156,075 | 65,069 | 0 | 0 | 61,151 | 61,151 | 0 | 0 | 0 | 40,759 | 0 | 0 | 0 | 38,147 | 0 | 0 | 34,055 | 34,055 | 0 | 0 | 0 | 27,852 | 0 | 0 | 0 | 18,778 | ||||||||||||||||||||||||||||||||||||||||||||||||
Goodwill |
| 1,133,074 | 1,130,327 | 1,130,085 | 1,123,976 | 997,801 | 998,020 | 998,937 | 999,656 | 996,740 | 998,444 | 1,000,289 | 787,972 | 787,750 | 787,751 | 370,020 | 371,047 | 369,494 | 143,734 | 143,742 | 143,855 | 143,721 | 143,779 | 143,822 | 143,786 | 143,827 | 143,848 | 143,968 | 143,895 | 143,880 | 143,824 | 143,755 | 143,724 | 143,818 | 143,855 | 144,017 | 144,067 | 144,123 | 144,210 | 144,080 | 85,582 | 85,679 | 85,806 | 60,531 | 58,159 | 0 | 0 | 0 | 8,185 | ||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Investments |
| 0 | 18,630,408 | 18,804,801 | 19,226,519 | 18,661,530 | 4,466,226 | 4,100,683 | 3,974,734 | 4,112,393 | 3,927,506 | 3,861,835 | 16,500,942 | 3,322,665 | 14,508,929 | 1,931,978 | 1,682,759 | 1,601,916 | 1,479,487 | 1,937,967 | 1,663,664 | 1,779,864 | 1,566,042 | 1,475,955 | 1,326,137 | 1,415,648 | 1,466,247 | 7,290,965 | 7,307,413 | 0 | 0 | 0 | 3,798,674 | 0 | 0 | 0 | 3,028,070 | 0 | 0 | 0 | 77,514 | 77,308 | 140,227 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
Intangible Assets |
| 969,976 | 1,001,126 | 1,030,076 | 1,058,495 | 1,033,590 | 1,130,673 | 1,166,607 | 1,208,220 | 1,238,108 | 1,453,678 | 1,490,591 | 1,422,818 | 1,452,690 | 902,666 | 210,411 | 222,088 | 231,395 | 40,036 | 41,674 | 7,975 | 8,380 | 29,011 | 30,223 | 31,578 | 32,756 | 33,999 | 37,178 | 40,465 | 44,115 | 47,766 | 53,040 | 58,315 | 64,191 | 70,568 | 77,689 | 84,971 | 93,617 | 103,736 | 120,268 | 40,948 | 46,993 | 53,326 | 59,938 | 68,742 | 0 | 0 | 0 | 76,253 | ||||||||||||||||||||||||||||||||||||||||||||||||
Long-term Assets Other |
| 0 | 653,888 | 23,892,540 | 157,451 | 378,253 | 319,536 | 329,950 | 111,623 | 320,576 | 308,582 | 326,041 | 64,340 | 266,926 | 214,106 | 231,606 | 42,890 | 216,742 | 220,568 | 269,674 | 33,817 | 315,082 | 354,992 | 348,020 | 33,760 | 104,305 | 101,380 | 106,569 | 43,554 | 105,967 | 106,447 | 86,550 | 23,735 | 69,440 | 68,194 | 64,590 | 62,750 | 58,876 | 73,924 | 73,932 | 28,428 | 97,680 | 126,486 | 103,966 | 40,392 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
> Total Liabilities |
| 18,643,116 | 18,435,543 | 19,382,799 | 20,256,187 | 19,365,439 | 19,126,336 | 17,849,212 | 18,204,221 | 17,738,678 | 17,558,068 | 17,463,582 | 17,790,738 | 16,393,872 | 15,198,472 | 14,115,361 | 12,697,218 | 12,558,112 | 11,716,209 | 11,241,333 | 10,155,598 | 9,753,974 | 9,377,425 | 9,009,490 | 8,760,351 | 8,930,281 | 8,609,486 | 6,994,887 | 7,103,230 | 6,641,516 | 4,995,976 | 4,540,485 | 4,452,450 | 3,971,206 | 3,380,483 | 3,398,379 | 3,353,001 | 3,761,099 | 14,724,379 | 15,754,231 | 15,943,318 | 16,350,206 | 15,803,734 | 15,922,998 | 17,264,840 | 0 | 0 | 0 | 16,373,470 | ||||||||||||||||||||||||||||||||||||||||||||||||
> Total Current Liabilities |
| 535,686 | 3,775,906 | 3,904,147 | 3,791,183 | 3,769,880 | 3,819,684 | 3,624,395 | 3,421,490 | 3,520,723 | 3,593,090 | 3,544,575 | 4,018,063 | 3,357,854 | 3,395,879 | 2,157,326 | 1,712,532 | 1,830,379 | 1,556,939 | 1,599,539 | 1,657,435 | 1,755,860 | 1,484,755 | 1,648,276 | 1,571,919 | 1,567,315 | 1,817,149 | 1,411,796 | 1,495,882 | 1,538,847 | 1,302,422 | 1,009,810 | 983,818 | 860,602 | 790,815 | 638,465 | 576,905 | 755,779 | 968,582 | 1,228,309 | 1,282,414 | 1,834,923 | 1,804,110 | 1,060,837 | 2,744,510 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
Short-term Debt |
| 535,686 | 137,241 | 78,241 | 125,241 | 326,902 | 206,816 | 77,496 | 168,046 | 149,546 | 155,367 | 145,088 | 127,771 | 99,240 | 122,409 | 110,409 | 121,909 | 162,733 | 166,572 | 34,409 | 106,050 | 122,868 | 124,686 | 150,733 | 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 | 1,304,707 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
Short Long Term Debt |
| 0 | 137,241 | 78,241 | 125,241 | 0 | 0 | 77,496 | 168,046 | 149,546 | 155,367 | 145,088 | 71,500 | 10,000 | 104,500 | 21,000 | 71,500 | 138,824 | 81,572 | 0 | 71,500 | 71,500 | 99,533 | 109,574 | 115,124 | 117,956 | 118,132 | 120,694 | 119,542 | 102,099 | 3,688,179 | 48,656 | 3,391,966 | 34,960 | 12,484 | 12,484 | 214 | 0 | 0 | 0 | 868 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
Accounts payable |
| 508,811 | 444,816 | 452,107 | 423,407 | 507,822 | 492,492 | 448,803 | 400,207 | 427,125 | 356,162 | 357,178 | 382,931 | 297,826 | 237,355 | 218,051 | 162,113 | 177,567 | 164,992 | 163,099 | 150,030 | 154,775 | 152,485 | 132,351 | 167,097 | 154,400 | 142,267 | 160,279 | 146,271 | 145,343 | 118,383 | 108,640 | 104,392 | 102,647 | 115,358 | 121,733 | 112,249 | 146,102 | 176,293 | 180,449 | 169,899 | 161,586 | 219,373 | 129,631 | 163,325 | 0 | 0 | 0 | 1,227,976 | ||||||||||||||||||||||||||||||||||||||||||||||||
Other Current Liabilities |
| -508,811 | 3,633,303 | 3,861,529 | 3,242,535 | 2,935,156 | 3,120,376 | 3,098,096 | 2,853,237 | 2,944,052 | 3,081,561 | 3,042,309 | 3,507,361 | 2,960,788 | 3,036,115 | 790,279 | 1,428,510 | 1,490,079 | 1,225,375 | 1,402,031 | 1,401,355 | 1,478,217 | 1,207,584 | 1,365,192 | 1,195,538 | 1,279,171 | 1,537,660 | 1,116,578 | 1,211,413 | 1,278,463 | 724,458 | 863,228 | 824,356 | 722,995 | 662,973 | 504,248 | 11,066 | 31,310 | 84,474 | 86,219 | 48,945 | 1,537,958 | 57,587 | 56,585 | 79,655 | 0 | 0 | 0 | 254,087 | ||||||||||||||||||||||||||||||||||||||||||||||||
> Long-term Liabilities |
| 18,107,430 | 15,219,561 | 16,032,051 | 16,465,004 | 15,595,559 | 15,306,652 | 14,224,817 | 14,782,731 | 14,217,955 | 13,964,978 | 13,919,007 | 13,772,675 | 13,036,018 | 11,802,593 | 11,958,035 | 10,984,686 | 10,727,733 | 10,159,270 | 9,641,794 | 8,498,163 | 7,998,114 | 7,892,670 | 7,361,214 | 7,188,432 | 7,362,966 | 6,792,337 | 5,583,091 | 5,607,348 | 5,102,669 | 3,693,554 | 3,530,675 | 3,468,632 | 3,110,604 | 2,589,668 | 2,759,914 | 2,776,096 | 3,005,320 | 13,755,797 | 14,525,922 | 14,660,904 | 14,515,283 | 13,999,624 | 14,862,161 | 14,520,330 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
Long term Debt Total |
| 0 | 0 | 0 | 0 | 0 | 2,491,884 | 2,369,292 | 2,273,854 | 2,018,462 | 1,967,989 | 1,942,624 | 1,503,709 | 1,238,325 | 1,088,050 | 811,279 | 642,998 | 642,665 | 642,474 | 1,046,775 | 316,609 | 246,442 | 566,277 | 566,113 | 480,952 | 350,789 | 370,628 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 205,127 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
Capital Lease Obligations Min Short Term Debt |
| -535,686 | 166,964 | 230,095 | 194,331 | 0 | 0 | 113,594 | 22,570 | 43,634 | 33,808 | 52,224 | 77,304 | 115,441 | 75,880 | 76,185 | 58,327 | -996 | -2,051 | 135,419 | 62,767 | 51,210 | 54,506 | 32,304 | -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 | -1,304,707 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
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 | 23,505 | 0 | 23,521 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
Long-term Liabilities Other |
| 0 | 0 | 0 | 0 | 0 | 2,786,380 | 2,556,320 | 2,472,825 | 2,595,199 | 2,469,939 | 2,484,060 | 2,395,427 | 2,110,024 | 1,806,430 | 1,155,176 | 993,614 | 741,635 | 715,181 | 532,665 | 829,764 | 905,949 | 772,592 | 704,278 | 641,737 | 688,100 | 730,782 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 355,199 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
Deferred Long Term Liability |
| 0 | 0 | 0 | 0 | 4,537 | 4,861 | 0 | 5,510 | 19,666 | 20,234 | 20,711 | 14,389 | 14,944 | 15,393 | 10,245 | 9,515 | 10,022 | 10,388 | 7,163 | 6,357 | 5,528 | 5,816 | 6,110 | 0 | 5,365 | 5,757 | 6,150 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,610 | 0 | 22,694 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
> Total Stockholder Equity |
| 2,076,075 | 2,001,768 | 1,767,494 | 1,893,399 | 1,733,179 | 1,750,004 | 1,669,894 | 1,589,239 | 1,511,661 | 1,639,366 | 1,693,048 | 1,825,227 | 1,753,260 | 1,622,282 | 1,161,499 | 1,193,685 | 1,142,171 | 945,057 | 898,612 | 768,290 | 752,121 | 635,499 | 599,678 | 587,924 | 1,491,319 | 1,535,249 | 1,565,195 | 1,460,292 | 1,377,921 | 1,248,473 | 1,177,618 | 1,377,262 | 1,347,928 | 1,291,121 | 937,954 | 644,801 | 994,871 | 5,719,281 | 5,863,925 | 5,697,935,000 | 5,665,029 | 5,788,596 | 543,269 | 6,425,627 | 0 | 0 | 0 | 493,685 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common Stock |
| 3,130 | 3,125 | 3,097 | 3,076 | 3,060 | 3,044 | 3,018 | 2,946 | 2,942 | 2,937 | 2,935 | 2,905 | 2,899 | 2,842 | 2,620 | 2,596 | 2,584 | 2,501 | 2,476 | 1,152 | 1,147 | 1,075 | 1,031 | 1,016 | 301,721 | 349,981 | -298,760 | -298,553 | 0 | 0 | 0 | 301,790 | 0 | 0 | 0 | 251,537 | 0 | 0 | 0 | 285,025 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
Retained Earnings Total Equity | 0 | 0 | 0 | 0 | 0 | -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 | -29,336 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -135,573 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||
Accumulated Other Comprehensive Income |
| 8,450 | -10,481 | -10,480 | -5,630 | -17,265 | -9,687 | -12,345 | -14,986 | -28,819 | -17,192 | -6,019 | -1,855 | -2,571 | 696 | -62 | 483 | -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 | -1,182 | 618 | 1,262 | -35,083 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
Capital Surplus |
| 0 | 0 | 0 | 0 | 0 | 2,182,173 | 2,100,043 | 1,970,754 | 1,911,736 | 1,880,321 | 1,851,057 | 1,913,559 | 1,881,913 | 1,750,144 | 1,033,735 | 1,043,669 | 1,011,697 | 800,077 | 746,595 | 525,244 | 507,531 | 379,789 | 332,305 | 326,007 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||
Other Stockholders Equity |
| 2,856,893 | 2,721,980 | 2,387,437 | 2,391,036 | 2,262,735 | 2,182,173 | 2,100,043 | 1,970,754 | 1,911,736 | 1,880,321 | 1,851,057 | 1,913,559 | 1,881,913 | 1,750,144 | 1,033,735 | 1,043,669 | 1,011,697 | 800,077 | 746,595 | 525,244 | 507,531 | 379,789 | 332,305 | 326,007 | 1,498,722 | 1,243,246 | 1,573,196 | 1,468,500 | 1,083,646 | 957,115 | 886,595 | 1,087,440 | 1,357,313 | 1,299,653 | 943,596 | 649,420 | 997,128 | 5,720,361 | 5,866,051 | 5,697,936,386 | 5,666,211 | 5,787,978 | 666,415 | 6,425,627 | 0 | 0 | 0 | 0 |
5.4. Balance Sheets
Currency in USD. All numbers in thousands.
5.5. Cash Flows
Currency in USD. All numbers in thousands.