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?
What is your share worth?
+ What do you gain per year?
2. Detailed Analysis
2.1. Valuation of Apollo Commercial Real Estate Finance Inc (5 min.)
2.2. Growth of Apollo Commercial Real Estate Finance Inc (5 min.)
Is Apollo Commercial Real Estate Finance Inc growing?
Current year | Previous year | Grow | Grow % | |
---|---|---|---|---|
How rich? | $1.8b | $2.2b | -$251.8m | -12.4% |
How much money is Apollo Commercial Real Estate Finance Inc making?
Current year | Previous year | Grow | Grow % | |
---|---|---|---|---|
Making money | -$28.4m | -$36.2m | $7.7m | 27.4% |
Net Profit Margin | 29.7% | -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.)
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.
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 | -0.66 | -7.2% | -0.20 | -2.2% | -0.02 | -0.2% | 0.11 | 1.2% | 0.18 | 2.0% |
Usd Book Value Change Per Share | -0.69 | -7.4% | -0.53 | -5.8% | 0.25 | 2.7% | -0.18 | -2.0% | 0.18 | 2.0% |
Usd Dividend Per Share | 0.38 | 4.1% | 0.38 | 4.1% | 0.37 | 4.0% | 0.36 | 3.9% | 0.35 | 3.8% |
Usd Total Gains Per Share | -0.31 | -3.3% | -0.15 | -1.7% | 0.62 | 6.7% | 0.18 | 2.0% | 0.53 | 5.8% |
Usd Price Per Share | 9.19 | - | 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 Ratio | 0.68 | - | 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 | |
---|---|
Usd Price Per Share | 9.24 |
Number of shares | 108 |
Gains per Quarter | Trailing 12 Months | 5 Year |
---|---|---|
Usd Dividend Per Share | 0.38 | 0.36 |
Usd Book Value Change Per Share | -0.53 | -0.18 |
Usd Total Gains Per Share | -0.15 | 0.18 |
Gains per Quarter (108 shares) | -16.55 | 19.49 |
Gains per Year (108 shares) | -66.19 | 77.94 |
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 | 164 | -230 | -76 | 156 | -78 | 68 |
2 | 328 | -461 | -142 | 312 | -156 | 146 |
3 | 492 | -691 | -208 | 468 | -234 | 224 |
4 | 657 | -921 | -274 | 624 | -312 | 302 |
5 | 821 | -1152 | -340 | 780 | -390 | 380 |
6 | 985 | -1382 | -406 | 936 | -468 | 458 |
7 | 1149 | -1612 | -472 | 1092 | -546 | 536 |
8 | 1313 | -1843 | -538 | 1248 | -624 | 614 |
9 | 1477 | -2073 | -604 | 1404 | -702 | 692 |
10 | 1641 | -2303 | -670 | 1560 | -780 | 770 |
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 | 2.0 | 2.0 | 0.0 | 50.0% | 8.0 | 4.0 | 0.0 | 66.7% | 15.0 | 5.0 | 0.0 | 75.0% | 35.0 | 5.0 | 0.0 | 87.5% | 54.0 | 6.0 | 0.0 | 90.0% |
Book Value Change Per Share | 0.0 | 4.0 | 0.0 | 0.0% | 4.0 | 8.0 | 0.0 | 33.3% | 9.0 | 11.0 | 0.0 | 45.0% | 17.0 | 23.0 | 0.0 | 42.5% | 32.0 | 28.0 | 0.0 | 53.3% |
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% | 59.0 | 0.0 | 1.0 | 98.3% |
Total Gains per Share | 2.0 | 2.0 | 0.0 | 50.0% | 8.0 | 4.0 | 0.0 | 66.7% | 13.0 | 7.0 | 0.0 | 65.0% | 30.0 | 10.0 | 0.0 | 75.0% | 50.0 | 10.0 | 0.0 | 83.3% |
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 Quarter | Trailing 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 | - | - | 13.515 | 14.446 | -6% | 15.791 | -14% | 14.535 | -7% | 13.788 | -2% |
Current Ratio | - | - | 0.049 | 1.571 | -97% | 0.121 | -60% | 2.158 | -98% | 1.192 | -96% |
Debt To Asset Ratio | - | - | 0.795 | 0.780 | +2% | 0.757 | +5% | 0.726 | +9% | 0.613 | +30% |
Debt To Equity Ratio | - | - | 3.869 | 3.557 | +9% | 3.120 | +24% | 2.758 | +40% | 1.885 | +105% |
Dividend Per Share | - | - | 0.379 | 0.380 | 0% | 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 | - | - | 86.157 | 15.952 | +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 | - | - | 0.017 | 0.057 | -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 | - | - | 1.000 | 0.971 | +3% | 1.000 | 0% | 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 Cap | 1276737073.920 | +0% | 1270488340.130 | 1471535151.073 | -14% | 1498057850.123 | -15% | 1818562973.976 | -30% | 2171494295.927 | -41% |
Net Profit Margin | - | - | 1.701 | 0.297 | +472% | -6.848 | +503% | -0.985 | +158% | -0.105 | +106% |
Operating Margin | - | - | 0.354 | 0.110 | +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 Ratio | 0.684 | +1% | 0.680 | 0.723 | -6% | 0.657 | +3% | 0.798 | -15% | 1.125 | -40% |
Pe Ratio | -3.488 | -1% | -3.469 | 2.819 | -223% | -10.442 | +201% | 5.334 | -165% | 15.137 | -123% |
Price Per Share | 9.240 | +1% | 9.190 | 10.465 | -12% | 10.380 | -11% | 11.483 | -20% | 14.485 | -37% |
Price To Free Cash Flow Ratio | 138.788 | +1% | 138.037 | 69.086 | +100% | 8.321 | +1559% | -14.252 | +110% | 2.116 | +6423% |
Price To Total Gains Ratio | -29.935 | -1% | -29.773 | 13.248 | -325% | 9.408 | -416% | 12.935 | -330% | 15.188 | -296% |
Quick Ratio | - | - | 0.049 | 0.093 | -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 | - | - | 1868388000.000 | 2030401000.000 | -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 | - | - | 13.515 | 14.446 | -6% | 15.791 | -14% | 14.535 | -7% | 13.788 | -2% |
Usd Dividend Per Share | - | - | 0.379 | 0.380 | 0% | 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 | - | - | 2301000.000 | 8112750.000 | -72% | 56635500.000 | -96% | 45569350.000 | -95% | 43852525.000 | -95% |
Usd Free Cash Flow Per Share | - | - | 0.017 | 0.057 | -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 Cap | 1276737073.920 | +0% | 1270488340.130 | 1471535151.073 | -14% | 1498057850.123 | -15% | 1818562973.976 | -30% | 2171494295.927 | -41% |
Usd Price Per Share | 9.240 | +1% | 9.190 | 10.465 | -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 | - | - | -53813000.000 | 82303750.000 | -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 -4 | MRQ | TTM | +9 -31 | YOY | +6 -33 | 5Y | +10 -30 | 10Y | +10 -30 |
3.3 Fundamental Score
Penke's Stock Scanner
Indicator | Condition | Value | ||
---|---|---|---|---|
Price to Earnings Ratio (EOD) | Between | 0-15 | -3.488 | |
Price to Book Ratio (EOD) | Between | 0-1 | 0.684 | |
Net Profit Margin (MRQ) | Greater than | 0 | 1.701 | |
Operating Margin (MRQ) | Greater than | 0 | 0.354 | |
Quick Ratio (MRQ) | Greater than | 1 | 0.049 | |
Current Ratio (MRQ) | Greater than | 1 | 0.049 | |
Debt to Asset Ratio (MRQ) | Less than | 1 | 0.795 | |
Debt to Equity Ratio (MRQ) | Less than | 1 | 3.869 | |
Return on Equity (MRQ) | Greater than | 0.15 | -0.049 | |
Return on Assets (MRQ) | Greater than | 0.05 | -0.010 | |
Total | 4/10 (40.0%) |
3.4 Technical Score
Penke's Symbol Scanner
Indicator | Condition | Value | ||
---|---|---|---|---|
Rsi | Greater than | 50 | 55.980 | |
Ma 20 | Greater than | Ma 50 | 9.170 | |
Ma 50 | Greater than | Ma 100 | 8.990 | |
Ma 100 | Greater than | Ma 200 | 9.461 | |
Open | Greater than | Close | 9.180 | |
Total | 2/5 (40.0%) |
4. In-depth Analysis
4.1 About Apollo Commercial Real Estate Finance Inc
- https://www.apollocref.com
- 0
- 9 West 57th Street, New York, NY, United States, 10019
Google Maps Bing Maps
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
Compared to previous year | Compared 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. |
Compared to previous year | Compared to industry | |
---|---|---|
The company is operating less efficient. | ||
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 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. |
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 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:
Trends
- The YOY is -684.8%. Compared to the TTM, the mid term is trending up. +2
- The 5Y is -98.5%. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is -10.5%. Compared to the 5Y term, the 10Y term is trending down. -2
4.3.1.2. Return on Assets
- 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:
Trends
- The YOY is -0.4%. Compared to the TTM, the mid term is trending up. +2
- The 5Y is 0.2%. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 0.6%. Compared to the 5Y term, the 10Y term is trending down. -2
4.3.1.3. Return on Equity
- 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:
Trends
- The YOY is -1.6%. Compared to the TTM, the mid term is trending up. +2
- The 5Y is 0.4%. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 1.3%. Compared to the 5Y term, the 10Y term is trending down. -2
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 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:
Trends
- The YOY is 426.0%. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 186.3%. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 191.8%. Compared to the 5Y term, the 10Y term is trending down. -2
4.3.2.2. Operating Ratio
- 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:
Trends
- The YOY is 3.311. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 1.002. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 0.744. Compared to the 5Y term, the 10Y term is trending up. -2
4.4.3. Liquidity of Apollo Commercial Real Estate Finance Inc.
4.4.3. Liquidity
4.4.3.1. Current Ratio
- 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:
Trends
- The YOY is 0.121. Compared to the TTM, the mid term is trending up. +2
- The 5Y is 2.158. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 1.192. Compared to the 5Y term, the 10Y term is trending up. +2
4.4.3.2. Quick Ratio
- 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:
Trends
- The YOY is 0.210. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 2.317. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 1.661. Compared to the 5Y term, the 10Y term is trending up. +2
4.5.4. Solvency of Apollo Commercial Real Estate Finance Inc.
4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio
- 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:
Trends
- The YOY is 0.757. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 0.726. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is 0.613. Compared to the 5Y term, the 10Y term is trending up. -2
4.5.4.2. Debt to Equity Ratio
- 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:
Trends
- The YOY is 3.120. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 2.758. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is 1.885. Compared to the 5Y term, the 10Y term is 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 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:
Trends
- The YOY is -10.442. Compared to the TTM, the mid term is trending up. +2
- The 5Y is 5.334. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 15.137. Compared to the 5Y term, the 10Y term is trending down. +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 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
- The YOY is 8.321. Compared to the TTM, the mid term is trending up. -2
- The 5Y is -14.252. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is 2.116. Compared to the 5Y term, the 10Y term is trending down. -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 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:
Trends
- The YOY is 0.657. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 0.798. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 1.125. Compared to the 5Y term, the 10Y term is trending down. +2
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.
Date | Name | Total Shares | Total Assets | Current Shares | Change | % |
---|---|---|---|---|---|---|
2024-06-30 | BlackRock Inc | 16.406 | 0.005 | 22668925 | -369508 | -1.6039 |
2024-09-30 | Vanguard Group Inc | 10.9288 | 0.0025 | 15100816 | -320978 | -2.0813 |
2024-09-30 | State Street Corp | 3.7191 | 0.002 | 5138838 | -61247 | -1.1778 |
2024-09-30 | Geode Capital Management, LLC | 2.3005 | 0.0024 | 3178675 | -30915 | -0.9632 |
2024-09-30 | Charles Schwab Investment Management Inc | 1.5207 | 0.0037 | 2101289 | -22068 | -1.0393 |
2024-09-30 | Morgan Stanley - Brokerage Accounts | 1.4605 | 0.0013 | 2017980 | -2059802 | -50.5128 |
2024-09-30 | Amvescap Plc. | 1.3057 | 0.0032 | 1804171 | 133967 | 8.021 |
2024-09-30 | MIRAE ASSET GLOBAL ETFS HOLDINGS Ltd. | 1.1824 | 0.0338 | 1633737 | 22180 | 1.3763 |
2024-09-30 | Northern Trust Corp | 1.0994 | 0.0023 | 1519070 | 8482 | 0.5615 |
2024-09-30 | Allspring Global Investments Holdings, LLC | 1.0074 | 0.0198 | 1391964 | -372460 | -21.1094 |
2024-06-30 | Van Eck Associates Corporation | 0.7486 | 0.0144 | 1034316 | 251280 | 32.0905 |
2024-09-30 | Bank of New York Mellon Corp | 0.6996 | 0.0017 | 966657 | -108139 | -10.0614 |
2024-06-30 | Arete Wealth Advisors, LLC | 0.4873 | 0.5412 | 673350 | 3250 | 0.485 |
2024-06-30 | NORGES BANK | 0.4819 | 0.001 | 665828 | -356845 | -34.8934 |
2024-09-30 | Apollo Management Holdings LP | 0.4817 | 0.0846 | 665573 | 0 | 0 |
2024-09-30 | Principal Financial Group Inc | 0.435 | 0.003 | 601074 | -45235 | -6.999 |
2024-09-30 | Hotchkis & Wiley Capital Management LLC | 0.4185 | 0.0177 | 578210 | 6200 | 1.0839 |
2024-09-30 | Goldman Sachs Group Inc | 0.4161 | 0.0009 | 574971 | 203853 | 54.9294 |
2024-09-30 | Citadel Advisors Llc | 0.3869 | 0.001 | 534577 | -37470 | -6.5502 |
2024-09-30 | Nuveen Asset Management, LLC | 0.3815 | 0.0014 | 527087 | 73639 | 16.2398 |
Total | 45.8676 | 0.7429 | 63377108 | -3081816 | -4.9% |
4.9.2. Funds holding Apollo Commercial Real Estate Finance Inc
Date | Name | Total Shares | Total Assets | Current Shares | Change | % |
---|---|---|---|---|---|---|
2024-11-27 | iShares Core S&P Small-Cap ETF | 5.9637 | 0.0811 | 8240387 | 4284 | 0.052 |
2024-10-31 | Vanguard Total Stock Mkt Idx Inv | 3.2144 | 0.0023 | 4441522 | -71898 | -1.593 |
2024-11-27 | iShares Russell 2000 ETF | 2.9732 | 0.0474 | 4108250 | -8582 | -0.2085 |
2024-10-31 | Vanguard Small Cap Index | 2.5149 | 0.0203 | 3474933 | 6800 | 0.1961 |
2024-10-31 | Vanguard Small Cap Value Index Inv | 1.6965 | 0.036 | 2344162 | -808 | -0.0345 |
2024-11-27 | iShares Mortgage Real Estate Capped ETF | 1.551 | 3.0872 | 2143051 | 3854 | 0.1802 |
2024-10-31 | Vanguard Institutional Extnd Mkt Idx Tr | 1.3811 | 0.0156 | 1908285 | -6333 | -0.3308 |
2024-09-30 | Fidelity Small Cap Index | 1.0728 | 0.0496 | 1482403 | -13878 | -0.9275 |
2024-11-27 | iShares Russell 2000 Value ETF | 1.0256 | 0.0945 | 1417114 | 1830 | 0.1293 |
2024-11-27 | Invesco KBW High Dividend Yld Fincl ETF | 0.9517 | 3.0337 | 1314981 | 0 | 0 |
2024-11-27 | SPDR® Portfolio S&P 600™ Sm Cap ETF | 0.8429 | 0.0813 | 1164666 | 856 | 0.0736 |
2024-10-31 | Allspring Special Small Cap Value A | 0.786 | 0.1823 | 1086070 | -55000 | -4.82 |
2024-11-28 | VanEck Mortgage REIT Income ETF | 0.6956 | 2.9439 | 961088 | 0 | 0 |
2024-10-31 | State St Russell Sm/Mid Cp® Indx NL Cl C | 0.6467 | 0.0177 | 893605 | -31300 | -3.3841 |
2024-11-28 | Schwab Fundamental U.S. Small CompanyETF | 0.597 | 0.0773 | 824935 | 5402 | 0.6592 |
2024-11-27 | iShares S&P Small-Cap 600 Growth ETF | 0.5559 | 0.1024 | 768165 | 0 | 0 |
2024-09-30 | Fidelity Extended Market Index | 0.5448 | 0.0166 | 752824 | -60594 | -7.4493 |
2024-11-27 | Global X SuperDividend™ ETF | 0.5027 | 0.8182 | 694649 | 0 | 0 |
2024-10-31 | Vanguard Russell 2000 ETF | 0.4706 | 0.0471 | 650218 | -4046 | -0.6184 |
2024-11-28 | Schwab US Small-Cap ETF™ | 0.4433 | 0.0288 | 612565 | 344 | 0.0562 |
Total | 28.4304 | 10.7833 | 39283873 | -229069 | -0.6% |
5.3. Insider Transactions
Insiders are holding 0.655% of the shares of Apollo Commercial Real Estate Finance Inc.
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.
2023-09-30 | 2023-12-31 | 2024-03-31 | 2024-06-30 | 2024-09-30 | ||||||
---|---|---|---|---|---|---|---|---|---|---|
Gross Profit | 51,669 | 1,389 | 53,058 | -2,411 | 50,647 | 131,044 | 181,691 | -266,526 | -84,835 | |
Total Revenue | 81,157 | 2,336 | 83,493 | 1,124 | 84,617 | 130,301 | 214,918 | -268,731 | -53,813 |
5.2. Latest Balance Sheet
Balance Sheet of 2024-09-30. Currency in USD. All numbers in thousands.
Summary
As reported | |
---|---|
Total Liabilities | 7,229,701 |
Total Stockholder Equity | + 1,868,388 |
Total Assets | = 9,098,089 |
Assets
Total Current Assets
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 Liabilities
Long-term Liabilities
Long-term Liabilities (as reported) | 0 |
---|---|
Long-term Liabilities (calculated) | 0 |
+/- | 0 |
Total Stockholder Equity
Common Stock | 1,382 |
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 |
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 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
> Total Assets |
| 9,098,089 | 9,272,389 | 9,224,992 | 9,296,730 | 9,156,978 | 9,360,359 | 9,508,229 | 9,568,352 | 9,824,019 | 9,552,941 | 8,817,018 | 8,416,695 | 7,717,832 | 7,954,364 | 7,225,371 | 6,940,020 | 6,932,569 | 6,969,514 | 7,174,186 | 6,888,363 | 6,352,418 | 5,624,409 | 5,341,597 | 5,095,819 | 4,974,469 | 4,981,000 | 4,242,172 | 4,088,605 | 3,932,942 | 3,826,537 | 3,808,565 | 3,482,977 | 3,198,947 | 2,979,087 | 2,856,496 | 2,719,943 | 2,527,803 | 2,333,438 | 2,022,371 | 1,845,147 | 1,783,012 | 1,554,750 | 1,015,611 | 907,504 | 952,751 | 898,119 | 923,512 | 788,430 | 684,241 | 703,514 | 705,221 | 891,230 | 910,611 | 895,533 | 902,490 | 858,147 | 785,497 | 539,443 | 520,579 | 335,100 | 210,002 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Total Current Assets |
| 272,617 | 8,596,769 | 246,262 | 297,792 | 307,845 | 308,052 | 331,533 | 222,030 | 380,776 | 241,619 | 260,119 | 384,325 | 243,414 | 204,581 | 294,060 | 325,498 | 438,234 | 487,165 | 582,138 | 452,282 | 160,934 | 116,472 | 109,343 | 109,806 | 99,188 | 76,384 | 98,310 | 78 | 140 | 214 | 143 | 1 | 255 | 39 | 23 | 1 | 30 | 49 | 40 | 0 | 59 | 63 | 126 | 0 | 87 | 157 | 226 | 0 | 68 | 12 | 31 | 0 | 44 | 24 | 48 | 38 | 58,778 | 14 | 6 | 129,969 | 210,001 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash And Cash Equivalents |
| 194,287 | 174,703 | 161,190 | 225,438 | 307,845 | 308,052 | 331,533 | 222,030 | 319,264 | 241,619 | 215,749 | 343,106 | 243,414 | 204,581 | 294,060 | 325,498 | 438,234 | 487,165 | 582,138 | 452,282 | 160,934 | 116,472 | 109,343 | 109,806 | 99,188 | 76,384 | 98,310 | 77,671 | 140,229 | 214,016 | 142,905 | 200,996 | 254,643 | 38,631 | 23,035 | 67,415 | 20,158 | 48,848 | 39,962 | 40,641 | 58,649 | 63,335 | 126,473 | 20,096 | 86,824 | 156,797 | 225,723 | 108,619 | 67,994 | 11,959 | 31,452 | 21,568 | 44,450 | 24,481 | 48,219 | 37,894 | 58,793 | 14,291 | 5,538 | 130,000 | 210,001 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Short-term Investments |
| 0 | 47,749 | 47,284 | 29,425 | 94,037 | 63,546 | 88,905 | 128,640 | 249,220 | 139,748 | 41,251 | 16,788 | 9,787 | 0 | 0 | 0 | 13,654 | 49,294 | 57,561 | 0 | 35,729 | 19,502 | 8,715 | 23,700 | 15,341 | 10,297 | 0 | 0 | 76 | 57,665 | 3,009 | 5,906 | 5,037 | 15,342 | 1,938 | 3,327 | 246 | 262 | 1,026 | 17,105 | 17,919 | 23,281 | 25,477 | 33,362 | 37,559 | 52,909 | 64,216 | 67,079 | 81,405 | 125,631 | 151,964 | 47,439 | 316,067 | 338,804 | 349,662 | 0 | 376,138 | 374,006 | 373,233 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Receivables |
| 78,330 | 74,981 | 85,072 | 72,354 | 68,643 | 71,569 | 65,738 | 65,383 | 61,512 | 46,387 | 44,370 | 41,219 | 35,446 | 39,411 | 37,646 | 40,559 | 38,401 | 44,016 | 41,860 | 35,581 | 36,908 | 39,047 | 36,085 | 33,399 | 31,255 | 27,195 | 25,548 | 23,101 | 27,895 | 21,998 | 22,297 | 19,281 | 18,025 | 19,185 | 23,495 | 16,908 | 14,424 | 12,817 | 12,634 | 10,829 | 17,072 | 15,183 | 6,220 | 6,022 | 5,673 | 4,830 | 4,475 | 4,277 | 4,107 | 11,195 | 5,959 | 8,075 | 9,143 | 7,429 | 8,250 | 5,553 | 4,294 | 3,457 | 3,110 | 1,200 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other Current Assets |
| -78,330 | 74,981 | 85,072 | -297,792 | -376,488 | -379,621 | -397,271 | -287,413 | -542,835 | -46,387 | -260,119 | -384,325 | -278,860 | -243,992 | 107,891 | 111,784 | 53,865 | 93,310 | -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 | -1,231 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Long-term Assets |
| 8,825,472 | 675,620 | 637,736 | 8,479,440 | 495,299 | 478,581 | 539,300 | 9,346,322 | 291,104 | 9,264,935 | 246 | 8,073,589 | 154,549 | 155,534 | 1,596 | 6,614,522 | 3,433 | 1,202 | 6,592,048 | 6,436,081 | 950 | 1,025 | 455 | 4,986,013 | 639 | 389 | 389 | 4,010,934 | 191,902 | 254,484 | 431,159 | 3,281,981 | 518,411 | 628,001 | 648,643 | 2,635,620 | 686,467 | 693,263 | 693,796 | 1,804,506 | 710,337 | 348,005 | 176,611 | 848,024 | 288,219 | 237,117 | 262,673 | 679,811 | 299,590 | 354,570 | 330,896 | 869,662 | 574,584 | 605,743 | 623,984 | 820,253 | 550,564 | 374,006 | 373,233 | 203,900 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property Plant Equipment |
| 0 | 665,568 | 627,099 | 519,498 | 495,299 | 478,581 | 539,300 | 302,688 | 291,104 | 0 | 0 | 151,788 | 152,817 | 153,848 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Investments |
| 0 | 0 | 0 | 0 | 0 | 0 | 8,560,973 | 8,810,630 | 8,980,526 | 9,077,108 | 8,391,293 | 7,874,048 | 7,267,091 | 7,520,105 | 6,820,074 | 6,539,882 | 6,450,691 | 6,437,131 | 6,488,179 | 6,375,093 | 6,150,303 | 5,463,246 | 5,195,714 | 4,951,293 | 4,843,387 | 4,877,032 | 4,067,494 | 3,679,758 | 3,558,600 | 3,278,334 | 3,323,713 | 2,867,453 | 2,485,196 | 151,726 | 152,451 | 153,193 | 153,799 | 154,391 | 0 | 1,019,702 | 955,428 | 0 | 670,495 | 658,583 | 0 | 0 | 429,402 | 0 | 0 | 0 | 0 | 0 | 233,152 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long-term Assets Other |
| 0 | 10,052 | -36,647 | 7,930,517 | -94,037 | -63,546 | -88,905 | 8,914,994 | -249,220 | -139,748 | -41,005 | 7,905,013 | -8,055 | 1,686 | 1,596 | 6,614,522 | 3,433 | 1,202 | 6,592,048 | 6,436,081 | 950 | 1,025 | 455 | 4,986,013 | 639 | 389 | 389 | 4,010,934 | -191,902 | -254,484 | -431,159 | 2,782,450 | -518,411 | -628,001 | -648,643 | 1,966,695 | -686,467 | -693,263 | -693,796 | 1,073,372 | -710,337 | -348,005 | -176,611 | 656,576 | -288,219 | -237,117 | -262,673 | 400,923 | -299,590 | -354,570 | -330,896 | 315,667 | -574,584 | -605,743 | -623,984 | 177,469 | -550,564 | -374,006 | -373,233 | -203,600 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Total Liabilities |
| 7,229,701 | 7,275,341 | 7,177,557 | 7,087,997 | 6,945,196 | 7,145,368 | 7,160,668 | 7,213,848 | 7,416,334 | 7,279,629 | 6,566,000 | 6,122,069 | 5,411,390 | 5,659,756 | 4,949,618 | 4,669,491 | 4,613,288 | 4,604,008 | 4,773,275 | 4,258,388 | 3,722,908 | 2,953,010 | 2,801,773 | 2,586,072 | 2,456,098 | 2,638,347 | 1,894,642 | 2,000,462 | 1,835,365 | 1,663,845 | 1,879,589 | 1,550,750 | 1,451,912 | 1,647,564 | 1,499,446 | 1,344,519 | 1,143,408 | 1,288,594 | 975,889 | 990,078 | 927,326 | 704,752 | 327,699 | 224,548 | 269,864 | 212,125 | 232,327 | 241,506 | 256,820 | 362,196 | 366,844 | 554,252 | 574,566 | 602,995 | 608,066 | 560,309 | 483,393 | 340,836 | 323,506 | 139,800 | 12,092 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Total Current Liabilities |
| 5,611,059 | 1,400,479 | 5,652,563 | 5,582,821 | 5,194,074 | 5,417,824 | 5,380,569 | 722,204 | 46,471 | 220,100 | 23,770 | 25,250 | 3,485,930 | 3,717,146 | 3,448,869 | 3,468,419 | 3,497,241 | 3,458,602 | 2,879,872 | 2,753,148 | 631,088 | 727,442 | 756,333 | 114,550 | 89,100 | 90,400 | 95,900 | 84,800 | 84,900 | 81,900 | 151,900 | 161,000 | 189,200 | 180,600 | 167,100 | 163,300 | 160,200 | 162,900 | 153,600 | 121,400 | 143,500 | 119,200 | 21,500 | 22,500 | 42,700 | 20,800 | 20,400 | 16,300 | 13,800 | 11,500 | 11,500 | 12,300 | 13,700 | 20,900 | 20,300 | 20,200 | 52,400 | 17,100 | 17,100 | 11,700 | 75 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Short-term Debt |
| 5,524,825 | 1,245,809 | 5,610,491 | 5,551,809 | 5,147,427 | 5,379,274 | 5,332,603 | 494,844 | 5,364,119 | 5,193,861 | 4,582,019 | 4,159,330 | 3,450,858 | 3,689,659 | 3,430,379 | 3,449,665 | 3,478,083 | 3,440,177 | 3,377,256 | 2,913,007 | 2,559,318 | 1,801,303 | 2,159,767 | 0 | 0 | 2,547,937 | 14,499 | 5,644 | 11,746 | 4,435 | 1,812,396 | 1,474,776 | 0 | 0 | 0 | 1,284,795 | 67,859 | 115,667 | 43,397 | 958,242 | 149,242 | 174,565 | 33,095 | 0 | 156,969 | 146,426 | 166,550 | 0 | 0 | 117 | 136 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Short Long Term Debt |
| 5,524,825 | 5,639,676 | 5,610,491 | 5,551,809 | 5,147,427 | 5,379,274 | 5,332,603 | 5,309,302 | 5,364,119 | 5,193,861 | 4,582,019 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,547,937 | 1,813,220 | 1,921,388 | 1,762,288 | 1,586,293 | 1,812,396 | 1,474,776 | 0 | 0 | 0 | 1,284,795 | 0 | 0 | 0 | 958,242 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accounts payable |
| 39,715 | 31,983 | 42,072 | 31,012 | 46,647 | 38,550 | 47,966 | 31,190 | 46,471 | 24,631 | 23,770 | 25,250 | 35,072 | 27,487 | 18,490 | 18,754 | 19,158 | 18,425 | 23,748 | 100,712 | 23,771 | 20,621 | 91,557 | 104,746 | 10,994 | 81,397 | 9,732 | 70,906 | 8,852 | 12,346 | 8,652 | 17,681 | 26,367 | 24,504 | 8,562 | 9,246 | 4,668 | 8,253 | 3,319 | 7,578 | 3,602 | 5,260 | 2,289 | 2,660 | 1,719 | 1,367 | 1,524 | 1,265 | 1,520 | 1,294 | 1,289 | 1,746 | 1,241 | 1,101 | 1,088 | 683 | 761 | 733 | 1,141 | 259 | 75 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other Current Liabilities |
| -5,564,540 | 113,287 | -5,652,563 | -5,582,821 | -5,194,074 | -5,417,824 | -5,380,569 | 196,170 | -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 | -3,458,602 | 2,856,124 | 2,730,137 | 607,317 | 706,821 | 736,395 | 9,804 | 78,106 | 9,003 | 71,669 | 8,250 | 64,302 | 65,119 | 143,248 | 143,319 | 162,833 | 156,096 | 158,538 | 154,054 | 87,673 | 38,980 | 106,884 | 113,822 | -9,344 | -60,625 | -13,884 | 19,840 | -115,988 | -126,993 | -147,674 | 15,035 | 12,280 | 10,206 | 10,211 | 12,300 | 12,459 | 19,799 | 19,212 | 19,517 | 51,639 | 16,367 | 15,959 | 11,441 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Long-term Liabilities |
| 0 | 5,874,862 | 1,402,101 | 1,403,016 | 176,018 | 185,869 | 222,467 | 6,491,644 | 46,471 | 2,489,574 | 2,009,374 | 2,013,294 | 2,017,503 | 2,056,580 | 1,607,056 | 1,303,077 | 1,275,619 | 1,266,719 | 1,893,403 | 1,505,240 | 3,091,820 | 2,225,568 | 2,045,440 | 2,471,522 | 2,367,000 | 2,547,900 | 1,798,700 | 1,915,700 | 1,750,500 | 1,581,900 | 1,727,700 | 1,389,800 | 1,262,700 | 1,467,000 | 1,332,300 | 1,173,900 | 983,200 | 1,125,700 | 822,300 | 868,700 | 783,800 | 585,600 | 306,200 | 202,000 | 227,200 | 191,300 | 211,900 | 225,200 | 243,000 | 350,700 | 355,300 | 542,000 | 560,900 | 582,100 | 587,800 | 540,100 | 431,000 | 323,700 | 306,400 | 128,100 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long term Debt Total |
| 0 | 0 | 0 | 0 | 3,833,510 | 4,615,630 | 6,797,066 | 6,791,336 | 6,845,419 | 7,025,541 | 6,412,237 | 5,982,623 | 5,275,466 | 5,538,468 | 4,814,646 | 4,550,032 | 4,514,139 | 1,048,762 | 1,099,706 | 1,068,880 | 1,072,956 | 1,062,958 | 558,664 | 592,000 | 370,174 | 587,063 | 600,471 | 590,541 | 483,657 | 255,384 | 250,468 | 249,994 | 249,528 | 249,069 | 248,617 | 248,173 | 247,736 | 249,414 | 0 | 246,464 | 246,054 | 0 | 139,163 | 0 | 0 | 0 | 83 | 0 | 0 | 0 | 0 | 0 | 265,005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long-term Liabilities Other |
| 0 | 0 | 0 | 0 | 0 | 0 | 354,068 | 412,784 | 561,153 | 244,456 | 144,409 | 129,673 | 126,341 | 111,848 | 125,608 | 109,861 | 89,222 | 3,545,288 | 3,663,301 | 3,179,078 | 2,639,518 | 1,879,793 | 2,233,496 | 1,984,268 | 2,076,409 | 2,042,271 | 1,286,079 | 1,401,753 | 1,278,631 | 1,330,909 | 1,561,928 | 1,224,782 | 1,124,086 | 1,332,322 | 1,200,617 | 1,043,975 | 854,844 | 999,343 | 0 | 711,778 | 653,724 | 0 | 166,994 | 202,033 | 0 | 0 | 211,944 | 0 | 0 | 0 | 0 | 0 | 296,805 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Deferred Long Term Liability |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,444 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Total Stockholder Equity |
| 1,868,388 | 1,997,048 | 2,047,435 | 2,208,733 | 2,211,782 | 2,214,991 | 2,347,561 | 2,354,504 | 2,407,685 | 2,273,312 | 2,251,018 | 2,294,626 | 2,306,442 | 2,294,608 | 2,275,753 | 2,270,529 | 2,319,281 | 2,365,506 | 2,400,911 | 2,629,975 | 2,629,510 | 2,671,399 | 2,539,824 | 2,509,747 | 2,518,371 | 2,342,653 | 2,347,530 | 2,088,143 | 2,097,577 | 2,162,692 | 1,928,976 | 1,932,227 | 1,747,035 | 1,331,523 | 1,357,050 | 1,375,424 | 1,384,395 | 1,044,844 | 1,046,482 | 855,069 | 855,686 | 849,998 | 687,912 | 682,956 | 682,887 | 685,994 | 691,185 | 546,924 | 427,421 | 341,318 | 338,377 | 336,978 | 336,045 | 292,538 | 294,424 | 297,838 | 302,104 | 198,607 | 197,073 | 195,300 | 197,910 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Common Stock |
| 1,382 | 1,385 | 1,421 | 1,414 | 1,414 | 1,413 | 1,413 | 1,406 | 1,406 | 1,406 | 1,405 | 1,399 | 1,399 | 1,399 | 1,398 | 1,393 | 1,433 | 1,483 | 1,537 | 1,535 | 1,535 | 1,535 | 1,363 | 1,339 | 1,338 | 1,230 | 1,230 | 1,071 | 1,055 | 1,054 | 916 | 914 | 808 | 674 | 674 | 672 | 671 | 584 | 584 | 469 | 468 | 468 | 371 | 369 | 369 | 369 | 369 | 280 | 206 | 206 | 206 | 206 | 206 | 176 | 175 | 175 | 176 | 107 | 107 | 100 | 107 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Retained Earnings Total Equity | 0 | 0 | 0 | 0 | 0 | 0 | -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 | -15,965 | 0 | -10,485 | -11,661 | 0 | -13,404 | -14,188 | 0 | 0 | -4,297 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accumulated Other Comprehensive Income |
| -68 | 0 | 0 | 0 | -68 | -68 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,709,253 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -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 | -30 | 99 | 975 | 382 | 563 | 487 | 2,842 | 4,482 | 6,359 | 7,883 | 4,364 | 2,336 | -1,100 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Capital Surplus |
| 0 | 0 | 0 | 0 | 2,723,170 | 2,718,920 | 2,714,555 | 2,716,907 | 2,712,390 | 2,707,872 | 2,703,354 | 2,721,042 | 2,716,617 | 2,712,212 | 2,707,855 | 2,707,792 | 2,739,851 | 2,781,111 | 2,820,643 | 2,825,317 | 2,821,419 | 2,817,542 | 2,671,100 | 2,638,441 | 2,630,468 | 2,447,973 | 2,444,036 | 2,170,078 | 2,163,539 | 2,236,694 | 1,984,471 | 1,983,010 | 1,803,667 | 1,411,420 | 1,409,489 | 1,410,138 | 1,408,448 | 1,062,857 | 0 | 868,035 | 867,598 | 0 | 701,797 | 697,610 | 0 | 0 | 695,266 | 0 | 0 | 0 | 0 | 0 | 335,352 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other Stockholders Equity |
| 2,691,776 | 2,690,660 | 2,724,395 | 2,727,488 | 2,723,238 | 2,718,988 | 2,714,555 | 2,716,907 | 2,712,390 | 2,707,872 | 2,703,354 | 2,721,042 | 2,716,617 | 2,712,212 | -1,398 | 2,707,792 | 2,739,851 | 2,781,111 | 2,820,643 | 2,825,317 | 2,821,419 | 2,817,542 | 2,671,100 | 2,638,441 | 2,630,468 | 2,447,973 | 2,444,036 | 2,170,078 | 2,163,539 | 2,236,694 | 1,984,471 | 1,983,010 | 1,803,667 | 1,411,420 | 1,409,489 | 1,410,138 | 1,408,448 | 1,062,857 | 1,062,064 | 868,035 | 867,598 | 860,421 | 701,797 | 697,610 | 696,337 | 695,572 | 695,266 | 546,065 | 422,273 | 337,923 | 337,789 | 336,209 | 335,352 | 289,520 | 289,767 | 291,304 | 294,045 | 199,168 | 198,826 | 198,500 | 197,803 |
5.4. Balance Sheets
Currency in USD. All numbers in thousands.
5.5. Cash Flows
Currency in USD. All numbers in thousands.