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

Apollo Commercial Real Estate Finance Inc
Buy, Hold or Sell?

Let's analyze Apollo Commercial Real Estate Finance Inc together

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

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

Get notifications about Apollo Commercial Real Estate Finance Inc

I send you an email if I find something interesting about Apollo Commercial Real Estate Finance Inc.

1. Quick Overview

1.1. Quick analysis of Apollo Commercial Real Estate Finance Inc (30 sec.)










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

How much money do you get?

How much money do you get?
$1.52
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$13.51
Expected worth in 1 year
$11.38
How sure are you?
75.0%

+ What do you gain per year?

Total Gains per Share
$-0.61
Return On Investment
-6.6%

For what price can you sell your share?

Current Price per Share
$9.24
Expected price per share
$8.71 - $9.6959229357798
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Apollo Commercial Real Estate Finance Inc (5 min.)




Live pricePrice per Share (EOD)
$9.24
Intrinsic Value Per Share
$-3.02 - $8.62
Total Value Per Share
$10.49 - $22.13

2.2. Growth of Apollo Commercial Real Estate Finance Inc (5 min.)




Is Apollo Commercial Real Estate Finance Inc growing?

Current yearPrevious yearGrowGrow %
How rich?$1.8b$2.2b-$251.8m-12.4%

How much money is Apollo Commercial Real Estate Finance Inc making?

Current yearPrevious yearGrowGrow %
Making money-$28.4m-$36.2m$7.7m27.4%
Net Profit Margin29.7%-684.8%--

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

2.3. Financial Health of Apollo Commercial Real Estate Finance Inc (5 min.)




3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Apollo Commercial Real Estate Finance Inc?

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

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

Speculation

The Price per Share of Apollo Commercial Real Estate Finance Inc is $9.24. 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 Apollo Commercial Real Estate Finance Inc.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

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

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is $13.51. Based on the TTM, the Book Value Change Per Share is $-0.53 per quarter. Based on the YOY, the Book Value Change Per Share is $0.25 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is $0.38 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Apollo Commercial Real Estate Finance Inc.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps-0.66-7.2%-0.20-2.2%-0.02-0.2%0.111.2%0.182.0%
Usd Book Value Change Per Share-0.69-7.4%-0.53-5.8%0.252.7%-0.18-2.0%0.182.0%
Usd Dividend Per Share0.384.1%0.384.1%0.374.0%0.363.9%0.353.8%
Usd Total Gains Per Share-0.31-3.3%-0.15-1.7%0.626.7%0.182.0%0.535.8%
Usd Price Per Share9.19-10.47-10.38-11.48-14.49-
Price to Earnings Ratio-3.47-2.82--10.44-5.33-15.14-
Price-to-Total Gains Ratio-29.77-13.25-9.41-12.93-15.19-
Price to Book Ratio0.68-0.72-0.66-0.80-1.12-
Price-to-Total Gains Ratio-29.77-13.25-9.41-12.93-15.19-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share9.24
Number of shares108
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.380.36
Usd Book Value Change Per Share-0.53-0.18
Usd Total Gains Per Share-0.150.18
Gains per Quarter (108 shares)-16.5519.49
Gains per Year (108 shares)-66.1977.94
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1164-230-76156-7868
2328-461-142312-156146
3492-691-208468-234224
4657-921-274624-312302
5821-1152-340780-390380
6985-1382-406936-468458
71149-1612-4721092-546536
81313-1843-5381248-624614
91477-2073-6041404-702692
101641-2303-6701560-780770

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 Share2.02.00.050.0%8.04.00.066.7%15.05.00.075.0%35.05.00.087.5%54.06.00.090.0%
Book Value Change Per Share0.04.00.00.0%4.08.00.033.3%9.011.00.045.0%17.023.00.042.5%32.028.00.053.3%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%59.00.01.098.3%
Total Gains per Share2.02.00.050.0%8.04.00.066.7%13.07.00.065.0%30.010.00.075.0%50.010.00.083.3%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Apollo Commercial Real Estate Finance Inc compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share---0.688-0.533-22%0.249-376%-0.181-74%0.183-476%
Book Value Per Share--13.51514.446-6%15.791-14%14.535-7%13.788-2%
Current Ratio--0.0491.571-97%0.121-60%2.158-98%1.192-96%
Debt To Asset Ratio--0.7950.780+2%0.757+5%0.726+9%0.613+30%
Debt To Equity Ratio--3.8693.557+9%3.120+24%2.758+40%1.885+105%
Dividend Per Share--0.3790.3800%0.370+2%0.361+5%0.349+9%
Enterprise Value---5764925659.870-5532209348.928-4%-5325847149.878-8%-4055773726.024-30%-1671363529.073-71%
Eps---0.662-0.204-69%-0.019-97%0.113-687%0.182-464%
Ev To Ebitda Ratio--86.15715.952+440%231.149-63%45.365+90%24.570+251%
Ev To Sales Ratio--26.782-2.880+111%-105.334+493%-28.579+207%-12.089+145%
Free Cash Flow Per Share--0.0170.057-71%0.386-96%0.287-94%0.289-94%
Free Cash Flow To Equity Per Share---1.684-0.187-89%-0.862-49%0.836-301%0.900-287%
Gross Profit Margin--1.0000.971+3%1.0000%0.994+1%0.997+0%
Intrinsic Value_10Y_max--8.616--------
Intrinsic Value_10Y_min---3.021--------
Intrinsic Value_1Y_max--1.114--------
Intrinsic Value_1Y_min--0.854--------
Intrinsic Value_3Y_max--3.156--------
Intrinsic Value_3Y_min--1.580--------
Intrinsic Value_5Y_max--4.968--------
Intrinsic Value_5Y_min--1.218--------
Market Cap1276737073.920+0%1270488340.1301471535151.073-14%1498057850.123-15%1818562973.976-30%2171494295.927-41%
Net Profit Margin--1.7010.297+472%-6.848+503%-0.985+158%-0.105+106%
Operating Margin--0.3540.110+221%4.260-92%1.863-81%1.918-82%
Operating Ratio---0.717-0.076-89%3.311-122%1.002-172%0.744-196%
Pb Ratio0.684+1%0.6800.723-6%0.657+3%0.798-15%1.125-40%
Pe Ratio-3.488-1%-3.4692.819-223%-10.442+201%5.334-165%15.137-123%
Price Per Share9.240+1%9.19010.465-12%10.380-11%11.483-20%14.485-37%
Price To Free Cash Flow Ratio138.788+1%138.03769.086+100%8.321+1559%-14.252+110%2.116+6423%
Price To Total Gains Ratio-29.935-1%-29.77313.248-325%9.408-416%12.935-330%15.188-296%
Quick Ratio--0.0490.093-48%0.210-77%2.317-98%1.661-97%
Return On Assets---0.010-0.003-69%-0.004-62%0.002-737%0.006-255%
Return On Equity---0.049-0.015-69%-0.016-68%0.004-1326%0.013-470%
Total Gains Per Share---0.309-0.153-50%0.620-150%0.180-271%0.532-158%
Usd Book Value--1868388000.0002030401000.000-8%2282209500.000-18%2267004400.000-18%2081263975.000-10%
Usd Book Value Change Per Share---0.688-0.533-22%0.249-376%-0.181-74%0.183-476%
Usd Book Value Per Share--13.51514.446-6%15.791-14%14.535-7%13.788-2%
Usd Dividend Per Share--0.3790.3800%0.370+2%0.361+5%0.349+9%
Usd Enterprise Value---5764925659.870-5532209348.928-4%-5325847149.878-8%-4055773726.024-30%-1671363529.073-71%
Usd Eps---0.662-0.204-69%-0.019-97%0.113-687%0.182-464%
Usd Free Cash Flow--2301000.0008112750.000-72%56635500.000-96%45569350.000-95%43852525.000-95%
Usd Free Cash Flow Per Share--0.0170.057-71%0.386-96%0.287-94%0.289-94%
Usd Free Cash Flow To Equity Per Share---1.684-0.187-89%-0.862-49%0.836-301%0.900-287%
Usd Market Cap1276737073.920+0%1270488340.1301471535151.073-14%1498057850.123-15%1818562973.976-30%2171494295.927-41%
Usd Price Per Share9.240+1%9.19010.465-12%10.380-11%11.483-20%14.485-37%
Usd Profit---91549000.000-28437000.000-69%-36232000.000-60%11134550.000-922%26928725.000-440%
Usd Revenue---53813000.00082303750.000-165%47542500.000-213%70723300.000-176%63265725.000-185%
Usd Total Gains Per Share---0.309-0.153-50%0.620-150%0.180-271%0.532-158%
 EOD+4 -4MRQTTM+9 -31YOY+6 -335Y+10 -3010Y+10 -30

3.3 Fundamental Score

Let's check the fundamental score of Apollo Commercial Real Estate Finance Inc based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-3.488
Price to Book Ratio (EOD)Between0-10.684
Net Profit Margin (MRQ)Greater than01.701
Operating Margin (MRQ)Greater than00.354
Quick Ratio (MRQ)Greater than10.049
Current Ratio (MRQ)Greater than10.049
Debt to Asset Ratio (MRQ)Less than10.795
Debt to Equity Ratio (MRQ)Less than13.869
Return on Equity (MRQ)Greater than0.15-0.049
Return on Assets (MRQ)Greater than0.05-0.010
Total4/10 (40.0%)

3.4 Technical Score

Let's check the technical score of Apollo Commercial Real Estate Finance Inc based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5055.980
Ma 20Greater thanMa 509.170
Ma 50Greater thanMa 1008.990
Ma 100Greater thanMa 2009.461
OpenGreater thanClose9.180
Total2/5 (40.0%)

4. In-depth Analysis

4.1 About Apollo Commercial Real Estate Finance Inc

Apollo Commercial Real Estate Finance, Inc. operates as a real estate investment trust (REIT) that originates, acquires, invests in, and manages commercial first mortgage loans, subordinate financings, and other commercial real estate-related debt investments in the United States, the United Kingdom, and Europe. It is qualified as a REIT under the Internal Revenue Code. As a REIT, it would not be subject to federal income taxes, if the company distributes at least 90% of its REIT taxable income to its stockholders. Apollo Commercial Real Estate Finance, Inc. was incorporated in 2009 and is based in New York, New York.

Fundamental data was last updated by Penke on 2024-12-07 15:24:05.

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 very inefficient in making profit.
Using its investors money, the company is very inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
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 cheap.
Based on the earnings, the company is cheap.
Based on how much money comes from the company's main activities, the company is overpriced.
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 Apollo Commercial Real Estate Finance Inc earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Apollo Commercial Real Estate Finance Inc to the REIT - Mortgage industry mean.
  • A Net Profit Margin of 170.1% means that $1.70 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Apollo Commercial Real Estate Finance Inc:

  • The MRQ is 170.1%. The company is making a huge profit. +2
  • The TTM is 29.7%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ170.1%TTM29.7%+140.4%
TTM29.7%YOY-684.8%+714.6%
TTM29.7%5Y-98.5%+128.2%
5Y-98.5%10Y-10.5%-88.0%
4.3.1.2. Return on Assets

Shows how efficient Apollo Commercial Real Estate Finance Inc is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Apollo Commercial Real Estate Finance Inc to the REIT - Mortgage industry mean.
  • -1.0% Return on Assets means that Apollo Commercial Real Estate Finance Inc generated $-0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Apollo Commercial Real Estate Finance Inc:

  • The MRQ is -1.0%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -0.3%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-1.0%TTM-0.3%-0.7%
TTM-0.3%YOY-0.4%+0.1%
TTM-0.3%5Y0.2%-0.5%
5Y0.2%10Y0.6%-0.5%
4.3.1.3. Return on Equity

Shows how efficient Apollo Commercial Real Estate Finance Inc is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Apollo Commercial Real Estate Finance Inc to the REIT - Mortgage industry mean.
  • -4.9% Return on Equity means Apollo Commercial Real Estate Finance Inc generated $-0.05 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Apollo Commercial Real Estate Finance Inc:

  • The MRQ is -4.9%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -1.5%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-4.9%TTM-1.5%-3.4%
TTM-1.5%YOY-1.6%+0.0%
TTM-1.5%5Y0.4%-1.9%
5Y0.4%10Y1.3%-0.9%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Apollo Commercial Real Estate Finance Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Apollo Commercial Real Estate Finance Inc is operating .

  • Measures how much profit Apollo Commercial Real Estate Finance Inc makes for each $1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Apollo Commercial Real Estate Finance Inc to the REIT - Mortgage industry mean.
  • An Operating Margin of 35.4% means the company generated $0.35  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Apollo Commercial Real Estate Finance Inc:

  • The MRQ is 35.4%. The company is operating very efficient. +2
  • The TTM is 11.0%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ35.4%TTM11.0%+24.4%
TTM11.0%YOY426.0%-414.9%
TTM11.0%5Y186.3%-175.2%
5Y186.3%10Y191.8%-5.5%
4.3.2.2. Operating Ratio

Measures how efficient Apollo Commercial Real Estate Finance Inc is keeping operating costs low.

  • Below 1 is considered healthy (always compare to REIT - Mortgage industry mean).
  • An Operation Ratio of -0.72 means that the operating costs are $-0.72 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Apollo Commercial Real Estate Finance Inc:

  • The MRQ is -0.717.
  • The TTM is -0.076.
Trends
Current periodCompared to+/- 
MRQ-0.717TTM-0.076-0.641
TTM-0.076YOY3.311-3.386
TTM-0.0765Y1.002-1.077
5Y1.00210Y0.744+0.258
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Apollo Commercial Real Estate Finance Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Apollo Commercial Real Estate Finance Inc is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to REIT - Mortgage industry mean).
  • A Current Ratio of 0.05 means the company has $0.05 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Apollo Commercial Real Estate Finance Inc:

  • The MRQ is 0.049. The company is unable to pay all its short-term debts. -2
  • The TTM is 1.571. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ0.049TTM1.571-1.522
TTM1.571YOY0.121+1.450
TTM1.5715Y2.158-0.587
5Y2.15810Y1.192+0.966
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Apollo Commercial Real Estate Finance Inc to the REIT - Mortgage industry mean.
  • A Quick Ratio of 0.05 means the company can pay off $0.05 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Apollo Commercial Real Estate Finance Inc:

  • The MRQ is 0.049. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.093. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.049TTM0.093-0.044
TTM0.093YOY0.210-0.117
TTM0.0935Y2.317-2.224
5Y2.31710Y1.661+0.657
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Apollo Commercial Real Estate Finance Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Apollo Commercial Real Estate Finance Inc assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Apollo Commercial Real Estate Finance Inc to REIT - Mortgage industry mean.
  • A Debt to Asset Ratio of 0.79 means that Apollo Commercial Real Estate Finance Inc assets are financed with 79.5% credit (debt) and the remaining percentage (100% - 79.5%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Apollo Commercial Real Estate Finance Inc:

  • The MRQ is 0.795. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.780. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.795TTM0.780+0.015
TTM0.780YOY0.757+0.023
TTM0.7805Y0.726+0.054
5Y0.72610Y0.613+0.113
4.5.4.2. Debt to Equity Ratio

Measures if Apollo Commercial Real Estate Finance Inc is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Apollo Commercial Real Estate Finance Inc to the REIT - Mortgage industry mean.
  • A Debt to Equity ratio of 386.9% means that company has $3.87 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Apollo Commercial Real Estate Finance Inc:

  • The MRQ is 3.869. The company is unable to pay all its debts with equity. -1
  • The TTM is 3.557. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ3.869TTM3.557+0.313
TTM3.557YOY3.120+0.437
TTM3.5575Y2.758+0.799
5Y2.75810Y1.885+0.873
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 Apollo Commercial Real Estate Finance Inc generates.

  • Above 15 is considered overpriced but always compare Apollo Commercial Real Estate Finance Inc to the REIT - Mortgage industry mean.
  • A PE ratio of -3.47 means the investor is paying $-3.47 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Apollo Commercial Real Estate Finance Inc:

  • The EOD is -3.488. Based on the earnings, the company is expensive. -2
  • The MRQ is -3.469. Based on the earnings, the company is expensive. -2
  • The TTM is 2.819. Based on the earnings, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD-3.488MRQ-3.469-0.019
MRQ-3.469TTM2.819-6.289
TTM2.819YOY-10.442+13.261
TTM2.8195Y5.334-2.515
5Y5.33410Y15.137-9.803
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 Apollo Commercial Real Estate Finance Inc:

  • The EOD is 138.788. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is 138.037. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is 69.086. Based on how much money comes from the company's main activities, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD138.788MRQ138.037+0.751
MRQ138.037TTM69.086+68.950
TTM69.086YOY8.321+60.765
TTM69.0865Y-14.252+83.339
5Y-14.25210Y2.116-16.368
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 Apollo Commercial Real Estate Finance Inc is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to REIT - Mortgage industry mean).
  • A PB ratio of 0.68 means the investor is paying $0.68 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Apollo Commercial Real Estate Finance Inc:

  • The EOD is 0.684. Based on the equity, the company is cheap. +2
  • The MRQ is 0.680. Based on the equity, the company is cheap. +2
  • The TTM is 0.723. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.684MRQ0.680+0.004
MRQ0.680TTM0.723-0.043
TTM0.723YOY0.657+0.066
TTM0.7235Y0.798-0.075
5Y0.79810Y1.125-0.326
4.6.2. Total Gains per Share

4.7 Holders & Insider Transactions

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

4.8.1. Institutions holding Apollo Commercial Real Estate Finance Inc

Institutions are holding 65.697% of the shares of Apollo Commercial Real Estate Finance Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30BlackRock Inc16.4060.00522668925-369508-1.6039
2024-09-30Vanguard Group Inc10.92880.002515100816-320978-2.0813
2024-09-30State Street Corp3.71910.0025138838-61247-1.1778
2024-09-30Geode Capital Management, LLC2.30050.00243178675-30915-0.9632
2024-09-30Charles Schwab Investment Management Inc1.52070.00372101289-22068-1.0393
2024-09-30Morgan Stanley - Brokerage Accounts1.46050.00132017980-2059802-50.5128
2024-09-30Amvescap Plc.1.30570.003218041711339678.021
2024-09-30MIRAE ASSET GLOBAL ETFS HOLDINGS Ltd.1.18240.03381633737221801.3763
2024-09-30Northern Trust Corp1.09940.0023151907084820.5615
2024-09-30Allspring Global Investments Holdings, LLC1.00740.01981391964-372460-21.1094
2024-06-30Van Eck Associates Corporation0.74860.0144103431625128032.0905
2024-09-30Bank of New York Mellon Corp0.69960.0017966657-108139-10.0614
2024-06-30Arete Wealth Advisors, LLC0.48730.541267335032500.485
2024-06-30NORGES BANK0.48190.001665828-356845-34.8934
2024-09-30Apollo Management Holdings LP0.48170.084666557300
2024-09-30Principal Financial Group Inc0.4350.003601074-45235-6.999
2024-09-30Hotchkis & Wiley Capital Management LLC0.41850.017757821062001.0839
2024-09-30Goldman Sachs Group Inc0.41610.000957497120385354.9294
2024-09-30Citadel Advisors Llc0.38690.001534577-37470-6.5502
2024-09-30Nuveen Asset Management, LLC0.38150.00145270877363916.2398
Total 45.86760.742963377108-3081816-4.9%

4.9.2. Funds holding Apollo Commercial Real Estate Finance Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-11-27iShares Core S&P Small-Cap ETF5.96370.0811824038742840.052
2024-10-31Vanguard Total Stock Mkt Idx Inv3.21440.00234441522-71898-1.593
2024-11-27iShares Russell 2000 ETF2.97320.04744108250-8582-0.2085
2024-10-31Vanguard Small Cap Index2.51490.0203347493368000.1961
2024-10-31Vanguard Small Cap Value Index Inv1.69650.0362344162-808-0.0345
2024-11-27iShares Mortgage Real Estate Capped ETF1.5513.0872214305138540.1802
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr1.38110.01561908285-6333-0.3308
2024-09-30Fidelity Small Cap Index1.07280.04961482403-13878-0.9275
2024-11-27iShares Russell 2000 Value ETF1.02560.0945141711418300.1293
2024-11-27Invesco KBW High Dividend Yld Fincl ETF0.95173.0337131498100
2024-11-27SPDR® Portfolio S&P 600™ Sm Cap ETF0.84290.081311646668560.0736
2024-10-31Allspring Special Small Cap Value A0.7860.18231086070-55000-4.82
2024-11-28VanEck Mortgage REIT Income ETF0.69562.943996108800
2024-10-31State St Russell Sm/Mid Cp® Indx NL Cl C0.64670.0177893605-31300-3.3841
2024-11-28Schwab Fundamental U.S. Small CompanyETF0.5970.077382493554020.6592
2024-11-27iShares S&P Small-Cap 600 Growth ETF0.55590.102476816500
2024-09-30Fidelity Extended Market Index0.54480.0166752824-60594-7.4493
2024-11-27Global X SuperDividend™ ETF0.50270.818269464900
2024-10-31Vanguard Russell 2000 ETF0.47060.0471650218-4046-0.6184
2024-11-28Schwab US Small-Cap ETF™0.44330.02886125653440.0562
Total 28.430410.783339283873-229069-0.6%

5.3. Insider Transactions

Insiders are holding 0.655% of the shares of Apollo Commercial Real Estate Finance Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-09-06Pamela G CarltonSELL83310.32
2024-08-08Scott PrinceSELL493510.12
2024-05-01Mark C BidermanSELL1500010
2024-04-15Stuart RothsteinSELL4000010.6
2024-01-16Stuart RothsteinSELL4000011.45
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
Gross Profit  51,6691,38953,058-2,41150,647131,044181,691-266,526-84,835
Total Revenue 81,1572,33683,4931,12484,617130,301214,918-268,731-53,813



5.2. Latest Balance Sheet

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

Summary
Total Assets9,098,089
Total Liabilities7,229,701
Total Stockholder Equity1,868,388
 As reported
Total Liabilities 7,229,701
Total Stockholder Equity+ 1,868,388
Total Assets = 9,098,089

Assets

Total Assets9,098,089
Total Current Assets272,617
Long-term Assets8,825,472
Total Current Assets
Cash And Cash Equivalents 194,287
Net Receivables 78,330
Total Current Assets  (as reported)272,617
Total Current Assets  (calculated)272,617
+/-0
Long-term Assets
Other Assets 9,098,089
Long-term Assets  (as reported)8,825,472
Long-term Assets  (calculated)9,098,089
+/- 272,617

Liabilities & Shareholders' Equity

Total Current Liabilities5,611,059
Long-term Liabilities0
Total Stockholder Equity1,868,388
Total Current Liabilities
Short-term Debt 5,524,825
Short Long Term Debt 5,524,825
Accounts payable 39,715
Other Current Liabilities -5,564,540
Total Current Liabilities  (as reported)5,611,059
Total Current Liabilities  (calculated)5,524,825
+/- 86,234
Long-term Liabilities
Long-term Liabilities  (as reported)0
Long-term Liabilities  (calculated)0
+/-0
Total Stockholder Equity
Common Stock1,382
Retained Earnings -824,838
Other Stockholders Equity 2,691,776
Total Stockholder Equity (as reported)1,868,388
Total Stockholder Equity (calculated)1,868,320
+/- 68
Other
Capital Stock1,450
Cash and Short Term Investments 194,287
Common Stock Shares Outstanding 138,247
Liabilities and Stockholders Equity 9,098,089
Net Debt 6,923,447
Net Invested Capital 8,986,054
Net Working Capital -5,338,442
Short Long Term Debt Total 7,117,734



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-30
> Total Assets 
210,002
335,100
520,579
539,443
785,497
858,147
902,490
895,533
910,611
891,230
705,221
703,514
684,241
788,430
923,512
898,119
952,751
907,504
1,015,611
1,554,750
1,783,012
1,845,147
2,022,371
2,333,438
2,527,803
2,719,943
2,856,496
2,979,087
3,198,947
3,482,977
3,808,565
3,826,537
3,932,942
4,088,605
4,242,172
4,981,000
4,974,469
5,095,819
5,341,597
5,624,409
6,352,418
6,888,363
7,174,186
6,969,514
6,932,569
6,940,020
7,225,371
7,954,364
7,717,832
8,416,695
8,817,018
9,552,941
9,824,019
9,568,352
9,508,229
9,360,359
9,156,978
9,296,730
9,224,992
9,272,389
9,098,089
9,098,0899,272,3899,224,9929,296,7309,156,9789,360,3599,508,2299,568,3529,824,0199,552,9418,817,0188,416,6957,717,8327,954,3647,225,3716,940,0206,932,5696,969,5147,174,1866,888,3636,352,4185,624,4095,341,5975,095,8194,974,4694,981,0004,242,1724,088,6053,932,9423,826,5373,808,5653,482,9773,198,9472,979,0872,856,4962,719,9432,527,8032,333,4382,022,3711,845,1471,783,0121,554,7501,015,611907,504952,751898,119923,512788,430684,241703,514705,221891,230910,611895,533902,490858,147785,497539,443520,579335,100210,002
   > Total Current Assets 
210,001
129,969
6
14
58,778
38
48
24
44
0
31
12
68
0
226
157
87
0
126
63
59
0
40
49
30
1
23
39
255
1
143
214
140
78
98,310
76,384
99,188
109,806
109,343
116,472
160,934
452,282
582,138
487,165
438,234
325,498
294,060
204,581
243,414
384,325
260,119
241,619
380,776
222,030
331,533
308,052
307,845
297,792
246,262
8,596,769
272,617
272,6178,596,769246,262297,792307,845308,052331,533222,030380,776241,619260,119384,325243,414204,581294,060325,498438,234487,165582,138452,282160,934116,472109,343109,80699,18876,38498,3107814021414312553923130494005963126087157226068123104424483858,778146129,969210,001
       Cash And Cash Equivalents 
210,001
130,000
5,538
14,291
58,793
37,894
48,219
24,481
44,450
21,568
31,452
11,959
67,994
108,619
225,723
156,797
86,824
20,096
126,473
63,335
58,649
40,641
39,962
48,848
20,158
67,415
23,035
38,631
254,643
200,996
142,905
214,016
140,229
77,671
98,310
76,384
99,188
109,806
109,343
116,472
160,934
452,282
582,138
487,165
438,234
325,498
294,060
204,581
243,414
343,106
215,749
241,619
319,264
222,030
331,533
308,052
307,845
225,438
161,190
174,703
194,287
194,287174,703161,190225,438307,845308,052331,533222,030319,264241,619215,749343,106243,414204,581294,060325,498438,234487,165582,138452,282160,934116,472109,343109,80699,18876,38498,31077,671140,229214,016142,905200,996254,64338,63123,03567,41520,15848,84839,96240,64158,64963,335126,47320,09686,824156,797225,723108,61967,99411,95931,45221,56844,45024,48148,21937,89458,79314,2915,538130,000210,001
       Short-term Investments 
0
0
373,233
374,006
376,138
0
349,662
338,804
316,067
47,439
151,964
125,631
81,405
67,079
64,216
52,909
37,559
33,362
25,477
23,281
17,919
17,105
1,026
262
246
3,327
1,938
15,342
5,037
5,906
3,009
57,665
76
0
0
10,297
15,341
23,700
8,715
19,502
35,729
0
57,561
49,294
13,654
0
0
0
9,787
16,788
41,251
139,748
249,220
128,640
88,905
63,546
94,037
29,425
47,284
47,749
0
047,74947,28429,42594,03763,54688,905128,640249,220139,74841,25116,7889,78700013,65449,29457,561035,72919,5028,71523,70015,34110,297007657,6653,0095,9065,03715,3421,9383,3272462621,02617,10517,91923,28125,47733,36237,55952,90964,21667,07981,405125,631151,96447,439316,067338,804349,6620376,138374,006373,23300
       Net Receivables 
0
1,200
3,110
3,457
4,294
5,553
8,250
7,429
9,143
8,075
5,959
11,195
4,107
4,277
4,475
4,830
5,673
6,022
6,220
15,183
17,072
10,829
12,634
12,817
14,424
16,908
23,495
19,185
18,025
19,281
22,297
21,998
27,895
23,101
25,548
27,195
31,255
33,399
36,085
39,047
36,908
35,581
41,860
44,016
38,401
40,559
37,646
39,411
35,446
41,219
44,370
46,387
61,512
65,383
65,738
71,569
68,643
72,354
85,072
74,981
78,330
78,33074,98185,07272,35468,64371,56965,73865,38361,51246,38744,37041,21935,44639,41137,64640,55938,40144,01641,86035,58136,90839,04736,08533,39931,25527,19525,54823,10127,89521,99822,29719,28118,02519,18523,49516,90814,42412,81712,63410,82917,07215,1836,2206,0225,6734,8304,4754,2774,10711,1955,9598,0759,1437,4298,2505,5534,2943,4573,1101,2000
       Other Current Assets 
0
-1,231
-8,642
-17,734
-4,309
-43,409
-56,421
-31,886
-53,549
-29,643
-37,380
-23,142
-72,033
-179,975
-294,188
-214,379
-129,969
-59,480
-158,044
-101,736
-93,581
-68,575
-52,556
-61,616
-34,552
-84,322
-46,507
-57,777
-272,413
-220,276
-165,059
-235,800
-167,984
-100,694
-25,548
-27,195
-31,255
-33,399
-36,085
-39,047
-36,908
-35,581
-41,860
93,310
53,865
111,784
107,891
-243,992
-278,860
-384,325
-260,119
-46,387
-542,835
-287,413
-397,271
-379,621
-376,488
-297,792
85,072
74,981
-78,330
-78,33074,98185,072-297,792-376,488-379,621-397,271-287,413-542,835-46,387-260,119-384,325-278,860-243,992107,891111,78453,86593,310-41,860-35,581-36,908-39,047-36,085-33,399-31,255-27,195-25,548-100,694-167,984-235,800-165,059-220,276-272,413-57,777-46,507-84,322-34,552-61,616-52,556-68,575-93,581-101,736-158,044-59,480-129,969-214,379-294,188-179,975-72,033-23,142-37,380-29,643-53,549-31,886-56,421-43,409-4,309-17,734-8,642-1,2310
   > Long-term Assets 
0
203,900
373,233
374,006
550,564
820,253
623,984
605,743
574,584
869,662
330,896
354,570
299,590
679,811
262,673
237,117
288,219
848,024
176,611
348,005
710,337
1,804,506
693,796
693,263
686,467
2,635,620
648,643
628,001
518,411
3,281,981
431,159
254,484
191,902
4,010,934
389
389
639
4,986,013
455
1,025
950
6,436,081
6,592,048
1,202
3,433
6,614,522
1,596
155,534
154,549
8,073,589
246
9,264,935
291,104
9,346,322
539,300
478,581
495,299
8,479,440
637,736
675,620
8,825,472
8,825,472675,620637,7368,479,440495,299478,581539,3009,346,322291,1049,264,9352468,073,589154,549155,5341,5966,614,5223,4331,2026,592,0486,436,0819501,0254554,986,0136393893894,010,934191,902254,484431,1593,281,981518,411628,001648,6432,635,620686,467693,263693,7961,804,506710,337348,005176,611848,024288,219237,117262,673679,811299,590354,570330,896869,662574,584605,743623,984820,253550,564374,006373,233203,9000
       Property Plant Equipment 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
153,848
152,817
151,788
0
0
291,104
302,688
539,300
478,581
495,299
519,498
627,099
665,568
0
0665,568627,099519,498495,299478,581539,300302,688291,10400151,788152,817153,84800000000000000000000000000000000000000000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
233,152
0
0
0
0
0
429,402
0
0
658,583
670,495
0
955,428
1,019,702
0
154,391
153,799
153,193
152,451
151,726
2,485,196
2,867,453
3,323,713
3,278,334
3,558,600
3,679,758
4,067,494
4,877,032
4,843,387
4,951,293
5,195,714
5,463,246
6,150,303
6,375,093
6,488,179
6,437,131
6,450,691
6,539,882
6,820,074
7,520,105
7,267,091
7,874,048
8,391,293
9,077,108
8,980,526
8,810,630
8,560,973
0
0
0
0
0
0
0000008,560,9738,810,6308,980,5269,077,1088,391,2937,874,0487,267,0917,520,1056,820,0746,539,8826,450,6916,437,1316,488,1796,375,0936,150,3035,463,2465,195,7144,951,2934,843,3874,877,0324,067,4943,679,7583,558,6003,278,3343,323,7132,867,4532,485,196151,726152,451153,193153,799154,39101,019,702955,4280670,495658,58300429,40200000233,15200000000
       Long-term Assets Other 
0
-203,600
-373,233
-374,006
-550,564
177,469
-623,984
-605,743
-574,584
315,667
-330,896
-354,570
-299,590
400,923
-262,673
-237,117
-288,219
656,576
-176,611
-348,005
-710,337
1,073,372
-693,796
-693,263
-686,467
1,966,695
-648,643
-628,001
-518,411
2,782,450
-431,159
-254,484
-191,902
4,010,934
389
389
639
4,986,013
455
1,025
950
6,436,081
6,592,048
1,202
3,433
6,614,522
1,596
1,686
-8,055
7,905,013
-41,005
-139,748
-249,220
8,914,994
-88,905
-63,546
-94,037
7,930,517
-36,647
10,052
0
010,052-36,6477,930,517-94,037-63,546-88,9058,914,994-249,220-139,748-41,0057,905,013-8,0551,6861,5966,614,5223,4331,2026,592,0486,436,0819501,0254554,986,0136393893894,010,934-191,902-254,484-431,1592,782,450-518,411-628,001-648,6431,966,695-686,467-693,263-693,7961,073,372-710,337-348,005-176,611656,576-288,219-237,117-262,673400,923-299,590-354,570-330,896315,667-574,584-605,743-623,984177,469-550,564-374,006-373,233-203,6000
> Total Liabilities 
12,092
139,800
323,506
340,836
483,393
560,309
608,066
602,995
574,566
554,252
366,844
362,196
256,820
241,506
232,327
212,125
269,864
224,548
327,699
704,752
927,326
990,078
975,889
1,288,594
1,143,408
1,344,519
1,499,446
1,647,564
1,451,912
1,550,750
1,879,589
1,663,845
1,835,365
2,000,462
1,894,642
2,638,347
2,456,098
2,586,072
2,801,773
2,953,010
3,722,908
4,258,388
4,773,275
4,604,008
4,613,288
4,669,491
4,949,618
5,659,756
5,411,390
6,122,069
6,566,000
7,279,629
7,416,334
7,213,848
7,160,668
7,145,368
6,945,196
7,087,997
7,177,557
7,275,341
7,229,701
7,229,7017,275,3417,177,5577,087,9976,945,1967,145,3687,160,6687,213,8487,416,3347,279,6296,566,0006,122,0695,411,3905,659,7564,949,6184,669,4914,613,2884,604,0084,773,2754,258,3883,722,9082,953,0102,801,7732,586,0722,456,0982,638,3471,894,6422,000,4621,835,3651,663,8451,879,5891,550,7501,451,9121,647,5641,499,4461,344,5191,143,4081,288,594975,889990,078927,326704,752327,699224,548269,864212,125232,327241,506256,820362,196366,844554,252574,566602,995608,066560,309483,393340,836323,506139,80012,092
   > Total Current Liabilities 
75
11,700
17,100
17,100
52,400
20,200
20,300
20,900
13,700
12,300
11,500
11,500
13,800
16,300
20,400
20,800
42,700
22,500
21,500
119,200
143,500
121,400
153,600
162,900
160,200
163,300
167,100
180,600
189,200
161,000
151,900
81,900
84,900
84,800
95,900
90,400
89,100
114,550
756,333
727,442
631,088
2,753,148
2,879,872
3,458,602
3,497,241
3,468,419
3,448,869
3,717,146
3,485,930
25,250
23,770
220,100
46,471
722,204
5,380,569
5,417,824
5,194,074
5,582,821
5,652,563
1,400,479
5,611,059
5,611,0591,400,4795,652,5635,582,8215,194,0745,417,8245,380,569722,20446,471220,10023,77025,2503,485,9303,717,1463,448,8693,468,4193,497,2413,458,6022,879,8722,753,148631,088727,442756,333114,55089,10090,40095,90084,80084,90081,900151,900161,000189,200180,600167,100163,300160,200162,900153,600121,400143,500119,20021,50022,50042,70020,80020,40016,30013,80011,50011,50012,30013,70020,90020,30020,20052,40017,10017,10011,70075
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
136
117
0
0
166,550
146,426
156,969
0
33,095
174,565
149,242
958,242
43,397
115,667
67,859
1,284,795
0
0
0
1,474,776
1,812,396
4,435
11,746
5,644
14,499
2,547,937
0
0
2,159,767
1,801,303
2,559,318
2,913,007
3,377,256
3,440,177
3,478,083
3,449,665
3,430,379
3,689,659
3,450,858
4,159,330
4,582,019
5,193,861
5,364,119
494,844
5,332,603
5,379,274
5,147,427
5,551,809
5,610,491
1,245,809
5,524,825
5,524,8251,245,8095,610,4915,551,8095,147,4275,379,2745,332,603494,8445,364,1195,193,8614,582,0194,159,3303,450,8583,689,6593,430,3793,449,6653,478,0833,440,1773,377,2562,913,0072,559,3181,801,3032,159,767002,547,93714,4995,64411,7464,4351,812,3961,474,7760001,284,79567,859115,66743,397958,242149,242174,56533,0950156,969146,426166,550001171360000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
958,242
0
0
0
1,284,795
0
0
0
1,474,776
1,812,396
1,586,293
1,762,288
1,921,388
1,813,220
2,547,937
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,582,019
5,193,861
5,364,119
5,309,302
5,332,603
5,379,274
5,147,427
5,551,809
5,610,491
5,639,676
5,524,825
5,524,8255,639,6765,610,4915,551,8095,147,4275,379,2745,332,6035,309,3025,364,1195,193,8614,582,019000000000000002,547,9371,813,2201,921,3881,762,2881,586,2931,812,3961,474,7760001,284,795000958,242000000000000000000000
       Accounts payable 
75
259
1,141
733
761
683
1,088
1,101
1,241
1,746
1,289
1,294
1,520
1,265
1,524
1,367
1,719
2,660
2,289
5,260
3,602
7,578
3,319
8,253
4,668
9,246
8,562
24,504
26,367
17,681
8,652
12,346
8,852
70,906
9,732
81,397
10,994
104,746
91,557
20,621
23,771
100,712
23,748
18,425
19,158
18,754
18,490
27,487
35,072
25,250
23,770
24,631
46,471
31,190
47,966
38,550
46,647
31,012
42,072
31,983
39,715
39,71531,98342,07231,01246,64738,55047,96631,19046,47124,63123,77025,25035,07227,48718,49018,75419,15818,42523,748100,71223,77120,62191,557104,74610,99481,3979,73270,9068,85212,3468,65217,68126,36724,5048,5629,2464,6688,2533,3197,5783,6025,2602,2892,6601,7191,3671,5241,2651,5201,2941,2891,7461,2411,1011,0886837617331,14125975
       Other Current Liabilities 
0
11,441
15,959
16,367
51,639
19,517
19,212
19,799
12,459
12,300
10,211
10,206
12,280
15,035
-147,674
-126,993
-115,988
19,840
-13,884
-60,625
-9,344
113,822
106,884
38,980
87,673
154,054
158,538
156,096
162,833
143,319
143,248
65,119
64,302
8,250
71,669
9,003
78,106
9,804
736,395
706,821
607,317
2,730,137
2,856,124
-3,458,602
-3,497,241
-3,468,419
-3,448,869
-3,717,146
-3,485,930
-25,250
-4,582,019
-4,998,392
-5,364,119
196,170
-5,380,569
-5,417,824
-5,194,074
-5,582,821
-5,652,563
113,287
-5,564,540
-5,564,540113,287-5,652,563-5,582,821-5,194,074-5,417,824-5,380,569196,170-5,364,119-4,998,392-4,582,019-25,250-3,485,930-3,717,146-3,448,869-3,468,419-3,497,241-3,458,6022,856,1242,730,137607,317706,821736,3959,80478,1069,00371,6698,25064,30265,119143,248143,319162,833156,096158,538154,05487,67338,980106,884113,822-9,344-60,625-13,88419,840-115,988-126,993-147,67415,03512,28010,20610,21112,30012,45919,79919,21219,51751,63916,36715,95911,4410
   > Long-term Liabilities 
0
128,100
306,400
323,700
431,000
540,100
587,800
582,100
560,900
542,000
355,300
350,700
243,000
225,200
211,900
191,300
227,200
202,000
306,200
585,600
783,800
868,700
822,300
1,125,700
983,200
1,173,900
1,332,300
1,467,000
1,262,700
1,389,800
1,727,700
1,581,900
1,750,500
1,915,700
1,798,700
2,547,900
2,367,000
2,471,522
2,045,440
2,225,568
3,091,820
1,505,240
1,893,403
1,266,719
1,275,619
1,303,077
1,607,056
2,056,580
2,017,503
2,013,294
2,009,374
2,489,574
46,471
6,491,644
222,467
185,869
176,018
1,403,016
1,402,101
5,874,862
0
05,874,8621,402,1011,403,016176,018185,869222,4676,491,64446,4712,489,5742,009,3742,013,2942,017,5032,056,5801,607,0561,303,0771,275,6191,266,7191,893,4031,505,2403,091,8202,225,5682,045,4402,471,5222,367,0002,547,9001,798,7001,915,7001,750,5001,581,9001,727,7001,389,8001,262,7001,467,0001,332,3001,173,900983,2001,125,700822,300868,700783,800585,600306,200202,000227,200191,300211,900225,200243,000350,700355,300542,000560,900582,100587,800540,100431,000323,700306,400128,1000
       Long term Debt Total 
0
0
0
0
0
0
0
0
265,005
0
0
0
0
0
83
0
0
0
139,163
0
246,054
246,464
0
249,414
247,736
248,173
248,617
249,069
249,528
249,994
250,468
255,384
483,657
590,541
600,471
587,063
370,174
592,000
558,664
1,062,958
1,072,956
1,068,880
1,099,706
1,048,762
4,514,139
4,550,032
4,814,646
5,538,468
5,275,466
5,982,623
6,412,237
7,025,541
6,845,419
6,791,336
6,797,066
4,615,630
3,833,510
0
0
0
0
00003,833,5104,615,6306,797,0666,791,3366,845,4197,025,5416,412,2375,982,6235,275,4665,538,4684,814,6464,550,0324,514,1391,048,7621,099,7061,068,8801,072,9561,062,958558,664592,000370,174587,063600,471590,541483,657255,384250,468249,994249,528249,069248,617248,173247,736249,4140246,464246,0540139,1630008300000265,00500000000
       Long-term Liabilities Other 
0
0
0
0
0
0
0
0
296,805
0
0
0
0
0
211,944
0
0
202,033
166,994
0
653,724
711,778
0
999,343
854,844
1,043,975
1,200,617
1,332,322
1,124,086
1,224,782
1,561,928
1,330,909
1,278,631
1,401,753
1,286,079
2,042,271
2,076,409
1,984,268
2,233,496
1,879,793
2,639,518
3,179,078
3,663,301
3,545,288
89,222
109,861
125,608
111,848
126,341
129,673
144,409
244,456
561,153
412,784
354,068
0
0
0
0
0
0
000000354,068412,784561,153244,456144,409129,673126,341111,848125,608109,86189,2223,545,2883,663,3013,179,0782,639,5181,879,7932,233,4961,984,2682,076,4092,042,2711,286,0791,401,7531,278,6311,330,9091,561,9281,224,7821,124,0861,332,3221,200,6171,043,975854,844999,3430711,778653,7240166,994202,03300211,94400000296,80500000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7,444
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000000000000000007,444000000000000000000000
> Total Stockholder Equity
197,910
195,300
197,073
198,607
302,104
297,838
294,424
292,538
336,045
336,978
338,377
341,318
427,421
546,924
691,185
685,994
682,887
682,956
687,912
849,998
855,686
855,069
1,046,482
1,044,844
1,384,395
1,375,424
1,357,050
1,331,523
1,747,035
1,932,227
1,928,976
2,162,692
2,097,577
2,088,143
2,347,530
2,342,653
2,518,371
2,509,747
2,539,824
2,671,399
2,629,510
2,629,975
2,400,911
2,365,506
2,319,281
2,270,529
2,275,753
2,294,608
2,306,442
2,294,626
2,251,018
2,273,312
2,407,685
2,354,504
2,347,561
2,214,991
2,211,782
2,208,733
2,047,435
1,997,048
1,868,388
1,868,3881,997,0482,047,4352,208,7332,211,7822,214,9912,347,5612,354,5042,407,6852,273,3122,251,0182,294,6262,306,4422,294,6082,275,7532,270,5292,319,2812,365,5062,400,9112,629,9752,629,5102,671,3992,539,8242,509,7472,518,3712,342,6532,347,5302,088,1432,097,5772,162,6921,928,9761,932,2271,747,0351,331,5231,357,0501,375,4241,384,3951,044,8441,046,482855,069855,686849,998687,912682,956682,887685,994691,185546,924427,421341,318338,377336,978336,045292,538294,424297,838302,104198,607197,073195,300197,910
   Common Stock
107
100
107
107
176
175
175
176
206
206
206
206
206
280
369
369
369
369
371
468
468
469
584
584
671
672
674
674
808
914
916
1,054
1,055
1,071
1,230
1,230
1,338
1,339
1,363
1,535
1,535
1,535
1,537
1,483
1,433
1,393
1,398
1,399
1,399
1,399
1,405
1,406
1,406
1,406
1,413
1,413
1,414
1,414
1,421
1,385
1,382
1,3821,3851,4211,4141,4141,4131,4131,4061,4061,4061,4051,3991,3991,3991,3981,3931,4331,4831,5371,5351,5351,5351,3631,3391,3381,2301,2301,0711,0551,054916914808674674672671584584469468468371369369369369280206206206206206176175175176107107100107
   Retained Earnings Total Equity000000-368,475-363,877-306,179-436,034-453,809-427,883-411,642-419,071-433,568-438,724-422,071-417,156-421,337-196,945-193,512-147,746-132,776-130,170-113,572-106,687-97,873-83,143-67,166-75,240-53,035-48,070-54,950-77,939-50,973-32,328-22,225-15,9650-10,485-11,6610-13,404-14,18800-4,29700000000000000
   Accumulated Other Comprehensive Income 
0
-1,100
2,336
4,364
7,883
6,359
4,482
2,842
487
563
382
975
99
-30
-188
-662
-619
-870
-887
-794
-754
-2,985
-3,407
-2,667
-2,614
-3,173
-2,255
-2,747
-2,674
-3,811
-3,560
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,709,253
0
0
0
0
0
0
0
0
-68
-68
0
0
0
-68
-68000-68-68000000002,709,253000000000000000-3,560-3,811-2,674-2,747-2,255-3,173-2,614-2,667-3,407-2,985-754-794-887-870-619-662-188-30999753825634872,8424,4826,3597,8834,3642,336-1,1000
   Capital Surplus 
0
0
0
0
0
0
0
0
335,352
0
0
0
0
0
695,266
0
0
697,610
701,797
0
867,598
868,035
0
1,062,857
1,408,448
1,410,138
1,409,489
1,411,420
1,803,667
1,983,010
1,984,471
2,236,694
2,163,539
2,170,078
2,444,036
2,447,973
2,630,468
2,638,441
2,671,100
2,817,542
2,821,419
2,825,317
2,820,643
2,781,111
2,739,851
2,707,792
2,707,855
2,712,212
2,716,617
2,721,042
2,703,354
2,707,872
2,712,390
2,716,907
2,714,555
2,718,920
2,723,170
0
0
0
0
00002,723,1702,718,9202,714,5552,716,9072,712,3902,707,8722,703,3542,721,0422,716,6172,712,2122,707,8552,707,7922,739,8512,781,1112,820,6432,825,3172,821,4192,817,5422,671,1002,638,4412,630,4682,447,9732,444,0362,170,0782,163,5392,236,6941,984,4711,983,0101,803,6671,411,4201,409,4891,410,1381,408,4481,062,8570868,035867,5980701,797697,61000695,26600000335,35200000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
197,803
198,500
198,826
199,168
294,045
291,304
289,767
289,520
335,352
336,209
337,789
337,923
422,273
546,065
695,266
695,572
696,337
697,610
701,797
860,421
867,598
868,035
1,062,064
1,062,857
1,408,448
1,410,138
1,409,489
1,411,420
1,803,667
1,983,010
1,984,471
2,236,694
2,163,539
2,170,078
2,444,036
2,447,973
2,630,468
2,638,441
2,671,100
2,817,542
2,821,419
2,825,317
2,820,643
2,781,111
2,739,851
2,707,792
-1,398
2,712,212
2,716,617
2,721,042
2,703,354
2,707,872
2,712,390
2,716,907
2,714,555
2,718,988
2,723,238
2,727,488
2,724,395
2,690,660
2,691,776
2,691,7762,690,6602,724,3952,727,4882,723,2382,718,9882,714,5552,716,9072,712,3902,707,8722,703,3542,721,0422,716,6172,712,212-1,3982,707,7922,739,8512,781,1112,820,6432,825,3172,821,4192,817,5422,671,1002,638,4412,630,4682,447,9732,444,0362,170,0782,163,5392,236,6941,984,4711,983,0101,803,6671,411,4201,409,4891,410,1381,408,4481,062,8571,062,064868,035867,598860,421701,797697,610696,337695,572695,266546,065422,273337,923337,789336,209335,352289,520289,767291,304294,045199,168198,826198,500197,803



5.4. Balance Sheets

Currency in USD. All numbers in thousands.




5.5. Cash Flows

Currency in USD. All numbers in thousands.