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

Aris Water Solutions Inc
Buy, Hold or Sell?

Let's analyze Aris Water Solutions Inc together

I guess you are interested in Aris Water Solutions 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 Aris Water Solutions 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 Aris Water Solutions Inc

I send you an email if I find something interesting about Aris Water Solutions Inc.

1. Quick Overview

1.1. Quick analysis of Aris Water Solutions Inc (30 sec.)










1.2. What can you expect buying and holding a share of Aris Water Solutions Inc? (30 sec.)

How much money do you get?

How much money do you get?
$0.77
When do you have the money?
1 year
How often do you get paid?
55.6%

What is your share worth?

Current worth
$23.50
Expected worth in 1 year
$24.89
How sure are you?
81.5%

+ What do you gain per year?

Total Gains per Share
$2.15
Return On Investment
7.5%

For what price can you sell your share?

Current Price per Share
$28.64
Expected price per share
$25.79 - $
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Aris Water Solutions Inc (5 min.)




Live pricePrice per Share (EOD)
$28.64
Intrinsic Value Per Share
$11.81 - $25.55
Total Value Per Share
$35.32 - $49.05

2.2. Growth of Aris Water Solutions Inc (5 min.)




Is Aris Water Solutions Inc growing?

Current yearPrevious yearGrowGrow %
How rich?$726.7m$666.6m$40.4m5.7%

How much money is Aris Water Solutions Inc making?

Current yearPrevious yearGrowGrow %
Making money$6.6m$5.8m$809.2k12.2%
Net Profit Margin6.3%6.3%--

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

2.3. Financial Health of Aris Water Solutions 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 Aris Water Solutions Inc?

Welcome investor! Aris Water Solutions Inc's management wants to use your money to grow the business. In return you get a share of Aris Water Solutions Inc.

First you should know what it really means to hold a share of Aris Water Solutions Inc. And how you can make/lose money.

Speculation

The Price per Share of Aris Water Solutions Inc is $28.64. 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 Aris Water Solutions 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 Aris Water Solutions 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 $23.50. Based on the TTM, the Book Value Change Per Share is $0.35 per quarter. Based on the YOY, the Book Value Change Per Share is $0.10 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 $0.19 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Aris Water Solutions Inc.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps0.240.8%0.220.8%0.120.4%0.050.2%0.040.1%
Usd Book Value Change Per Share0.291.0%0.351.2%0.100.3%1.184.1%0.853.0%
Usd Dividend Per Share0.210.7%0.190.7%0.170.6%1.575.5%1.113.9%
Usd Total Gains Per Share0.501.7%0.541.9%0.270.9%2.759.6%1.966.8%
Usd Price Per Share16.87-13.77-10.63-8.32-5.86-
Price to Earnings Ratio17.41-15.93-27.52-19.62-13.80-
Price-to-Total Gains Ratio33.73-25.62--7.64--143.12--143.12-
Price to Book Ratio0.72-0.60-0.49-0.39-0.27-
Price-to-Total Gains Ratio33.73-25.62--7.64--143.12--143.12-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share28.64
Number of shares34
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.191.57
Usd Book Value Change Per Share0.351.18
Usd Total Gains Per Share0.542.75
Gains per Quarter (34 shares)18.2593.66
Gains per Year (34 shares)73.02374.64
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1264763214161365
25294136428322740
3781412096424821115
41041882828556431490
513023535510698041865
615628242812839652240
7182329501149711252615
8208376574171112862990
9234423647192514473365
10260470720213916083740

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%11.01.00.091.7%14.05.00.073.7%22.05.00.081.5%49.013.00.079.0%
Book Value Change Per Share4.00.00.0100.0%9.03.00.075.0%11.05.03.057.9%19.05.03.070.4%45.014.03.072.6%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%15.00.04.078.9%15.00.012.055.6%16.00.046.025.8%
Total Gains per Share4.00.00.0100.0%10.02.00.083.3%14.02.03.073.7%22.02.03.081.5%48.011.03.077.4%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Aris Water Solutions 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--0.2940.346-15%0.098+201%1.182-75%0.850-65%
Book Value Per Share--23.50522.999+2%21.726+8%18.396+28%13.207+78%
Current Ratio--1.7201.310+31%1.265+36%1.270+35%1.119+54%
Debt To Asset Ratio--0.4830.492-2%0.499-3%0.462+5%0.462+4%
Debt To Equity Ratio--1.9782.052-4%2.111-6%1.534+29%1.338+48%
Dividend Per Share--0.2060.191+8%0.174+18%1.573-87%1.107-81%
Enterprise Value---123521769.750-243206245.438+97%-323373750.000+162%-205669177.479+67%-205669177.479+67%
Eps--0.2420.215+13%0.122+98%0.051+375%0.041+495%
Ev To Ebitda Ratio---0.640-1.336+109%-2.124+232%-1.251+96%-1.251+96%
Ev To Sales Ratio---0.275-0.583+112%-0.866+215%-0.530+93%-0.530+93%
Free Cash Flow Per Share--0.7360.141+421%-0.292+140%-0.216+129%-0.135+118%
Free Cash Flow To Equity Per Share--0.6850.067+922%-0.217+132%-0.008+101%0.023+2933%
Gross Profit Margin--1.0000.983+2%1.0000%0.996+0%-1.094+209%
Intrinsic Value_10Y_max--25.547--------
Intrinsic Value_10Y_min--11.814--------
Intrinsic Value_1Y_max---0.081--------
Intrinsic Value_1Y_min---0.249--------
Intrinsic Value_3Y_max--1.768--------
Intrinsic Value_3Y_min--0.489--------
Intrinsic Value_5Y_max--6.045--------
Intrinsic Value_5Y_min--2.576--------
Market Cap878755392.000+41%521613230.250423500754.563+23%326004750.000+60%255636466.855+104%179892328.528+190%
Net Profit Margin--0.0670.063+6%0.063+6%0.018+275%0.025+170%
Operating Margin--0.2520.252+0%0.201+26%0.184+37%0.152+66%
Operating Ratio--0.7480.747+0%0.800-7%0.816-8%0.849-12%
Pb Ratio1.218+41%0.7180.597+20%0.490+47%0.389+84%0.274+162%
Pe Ratio29.565+41%17.41515.931+9%27.519-37%19.615-11%13.803+26%
Price Per Share28.640+41%16.87013.770+23%10.625+59%8.325+103%5.858+188%
Price To Free Cash Flow Ratio9.729+41%5.731-1.226+121%5.594+2%0.023+24941%0.016+35484%
Price To Total Gains Ratio57.267+41%33.73325.624+32%-7.642+123%-143.122+524%-143.122+524%
Quick Ratio--1.6701.247+34%1.185+41%1.199+39%0.977+71%
Return On Assets--0.0050.005+12%0.004+22%0.001+346%0.004+45%
Return On Equity--0.0220.020+10%0.019+18%0.008+186%0.011+106%
Total Gains Per Share--0.5000.537-7%0.272+84%2.755-82%1.956-74%
Usd Book Value--726764000.000707059750.000+3%666617250.000+9%564730947.316+29%405448703.667+79%
Usd Book Value Change Per Share--0.2940.346-15%0.098+201%1.182-75%0.850-65%
Usd Book Value Per Share--23.50522.999+2%21.726+8%18.396+28%13.207+78%
Usd Dividend Per Share--0.2060.191+8%0.174+18%1.573-87%1.107-81%
Usd Enterprise Value---123521769.750-243206245.438+97%-323373750.000+162%-205669177.479+67%-205669177.479+67%
Usd Eps--0.2420.215+13%0.122+98%0.051+375%0.041+495%
Usd Free Cash Flow--22756000.0004377500.000+420%-8963750.000+139%-6622157.895+129%-4135703.704+118%
Usd Free Cash Flow Per Share--0.7360.141+421%-0.292+140%-0.216+129%-0.135+118%
Usd Free Cash Flow To Equity Per Share--0.6850.067+922%-0.217+132%-0.008+101%0.023+2933%
Usd Market Cap878755392.000+41%521613230.250423500754.563+23%326004750.000+60%255636466.855+104%179892328.528+190%
Usd Price Per Share28.640+41%16.87013.770+23%10.625+59%8.325+103%5.858+188%
Usd Profit--7488000.0006618750.000+13%5809500.000+29%2098947.368+257%1624740.741+361%
Usd Revenue--112312000.000105240000.000+7%92715750.000+21%75298789.474+49%56467888.889+99%
Usd Total Gains Per Share--0.5000.537-7%0.272+84%2.755-82%1.956-74%
 EOD+4 -4MRQTTM+31 -9YOY+36 -35Y+29 -1110Y+28 -12

3.3 Fundamental Score

Let's check the fundamental score of Aris Water Solutions Inc based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1529.565
Price to Book Ratio (EOD)Between0-11.218
Net Profit Margin (MRQ)Greater than00.067
Operating Margin (MRQ)Greater than00.252
Quick Ratio (MRQ)Greater than11.670
Current Ratio (MRQ)Greater than11.720
Debt to Asset Ratio (MRQ)Less than10.483
Debt to Equity Ratio (MRQ)Less than11.978
Return on Equity (MRQ)Greater than0.150.022
Return on Assets (MRQ)Greater than0.050.005
Total5/10 (50.0%)

3.4 Technical Score

Let's check the technical score of Aris Water Solutions Inc based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5067.646
Ma 20Greater thanMa 5025.079
Ma 50Greater thanMa 10025.096
Ma 100Greater thanMa 20020.772
OpenGreater thanClose28.700
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Aris Water Solutions Inc

Aris Water Solutions, Inc., an environmental infrastructure and solutions company, provides water handling and recycling solutions. The company's produced water handling business gathers, transports, unless recycled, and handles produced water generated from oil and natural gas production. Its water solutions business develops and operates recycling facilities to treat, store, and recycle produced water. Aris Water Solutions, Inc. was founded in 2015 and is headquartered in Houston, Texas.

Fundamental data was last updated by Penke on 2025-01-15 07:00:04.

4.2 In-depth Summary

4.2.1. Financial Health Summary

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

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is cheap.
Based on the earnings, the company is fair priced.
Based on how much money comes from the company's main activities, the company is expensive.
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 Aris Water Solutions Inc earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Aris Water Solutions Inc to the Utilities - Regulated Water industry mean.
  • A Net Profit Margin of 6.7% means that $0.07 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Aris Water Solutions Inc:

  • The MRQ is 6.7%. The company is making a profit. +1
  • The TTM is 6.3%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ6.7%TTM6.3%+0.4%
TTM6.3%YOY6.3%0.0%
TTM6.3%5Y1.8%+4.5%
5Y1.8%10Y2.5%-0.7%
4.3.1.2. Return on Assets

Shows how efficient Aris Water Solutions Inc is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Aris Water Solutions Inc to the Utilities - Regulated Water industry mean.
  • 0.5% Return on Assets means that Aris Water Solutions Inc generated $0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Aris Water Solutions Inc:

  • The MRQ is 0.5%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.5%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.5%TTM0.5%+0.1%
TTM0.5%YOY0.4%+0.0%
TTM0.5%5Y0.1%+0.4%
5Y0.1%10Y0.4%-0.2%
4.3.1.3. Return on Equity

Shows how efficient Aris Water Solutions Inc is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Aris Water Solutions Inc to the Utilities - Regulated Water industry mean.
  • 2.2% Return on Equity means Aris Water Solutions Inc generated $0.02 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Aris Water Solutions Inc:

  • The MRQ is 2.2%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.0%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.2%TTM2.0%+0.2%
TTM2.0%YOY1.9%+0.1%
TTM2.0%5Y0.8%+1.2%
5Y0.8%10Y1.1%-0.3%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Aris Water Solutions Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Aris Water Solutions Inc is operating .

  • Measures how much profit Aris Water Solutions 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 Aris Water Solutions Inc to the Utilities - Regulated Water industry mean.
  • An Operating Margin of 25.2% means the company generated $0.25  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Aris Water Solutions Inc:

  • The MRQ is 25.2%. The company is operating very efficient. +2
  • The TTM is 25.2%. The company is operating very efficient. +2
Trends
Current periodCompared to+/- 
MRQ25.2%TTM25.2%+0.0%
TTM25.2%YOY20.1%+5.1%
TTM25.2%5Y18.4%+6.8%
5Y18.4%10Y15.2%+3.2%
4.3.2.2. Operating Ratio

Measures how efficient Aris Water Solutions Inc is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Utilities - Regulated Water industry mean).
  • An Operation Ratio of 0.75 means that the operating costs are $0.75 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Aris Water Solutions Inc:

  • The MRQ is 0.748. The company is efficient in keeping operating costs low. +1
  • The TTM is 0.747. The company is efficient in keeping operating costs low. +1
Trends
Current periodCompared to+/- 
MRQ0.748TTM0.747+0.001
TTM0.747YOY0.800-0.053
TTM0.7475Y0.816-0.069
5Y0.81610Y0.849-0.033
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Aris Water Solutions Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Aris Water Solutions Inc is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Utilities - Regulated Water industry mean).
  • A Current Ratio of 1.72 means the company has $1.72 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Aris Water Solutions Inc:

  • The MRQ is 1.720. The company is able to pay all its short-term debts. +1
  • The TTM is 1.310. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.720TTM1.310+0.410
TTM1.310YOY1.265+0.045
TTM1.3105Y1.270+0.040
5Y1.27010Y1.119+0.151
4.4.3.2. Quick Ratio

Measures if Aris Water Solutions Inc is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Aris Water Solutions Inc to the Utilities - Regulated Water industry mean.
  • A Quick Ratio of 1.67 means the company can pay off $1.67 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Aris Water Solutions Inc:

  • The MRQ is 1.670. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 1.247. The company is just able to pay all its short-term debts with the most liquid assets.
Trends
Current periodCompared to+/- 
MRQ1.670TTM1.247+0.423
TTM1.247YOY1.185+0.062
TTM1.2475Y1.199+0.048
5Y1.19910Y0.977+0.222
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Aris Water Solutions Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Aris Water Solutions Inc assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Aris Water Solutions Inc to Utilities - Regulated Water industry mean.
  • A Debt to Asset Ratio of 0.48 means that Aris Water Solutions Inc assets are financed with 48.3% credit (debt) and the remaining percentage (100% - 48.3%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Aris Water Solutions Inc:

  • The MRQ is 0.483. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.492. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.483TTM0.492-0.009
TTM0.492YOY0.499-0.007
TTM0.4925Y0.462+0.030
5Y0.46210Y0.4620.000
4.5.4.2. Debt to Equity Ratio

Measures if Aris Water Solutions Inc is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Aris Water Solutions Inc to the Utilities - Regulated Water industry mean.
  • A Debt to Equity ratio of 197.8% means that company has $1.98 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Aris Water Solutions Inc:

  • The MRQ is 1.978. The company is just able to pay all its debts with equity.
  • The TTM is 2.052. The company is just not able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ1.978TTM2.052-0.074
TTM2.052YOY2.111-0.059
TTM2.0525Y1.534+0.518
5Y1.53410Y1.338+0.196
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 Aris Water Solutions Inc generates.

  • Above 15 is considered overpriced but always compare Aris Water Solutions Inc to the Utilities - Regulated Water industry mean.
  • A PE ratio of 17.41 means the investor is paying $17.41 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Aris Water Solutions Inc:

  • The EOD is 29.565. Based on the earnings, the company is overpriced. -1
  • The MRQ is 17.415. Based on the earnings, the company is fair priced.
  • The TTM is 15.931. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD29.565MRQ17.415+12.150
MRQ17.415TTM15.931+1.484
TTM15.931YOY27.519-11.588
TTM15.9315Y19.615-3.684
5Y19.61510Y13.803+5.812
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 Aris Water Solutions Inc:

  • The EOD is 9.729. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 5.731. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is -1.226. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD9.729MRQ5.731+3.998
MRQ5.731TTM-1.226+6.957
TTM-1.226YOY5.594-6.820
TTM-1.2265Y0.023-1.249
5Y0.02310Y0.016+0.007
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 Aris Water Solutions Inc is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Utilities - Regulated Water industry mean).
  • A PB ratio of 0.72 means the investor is paying $0.72 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Aris Water Solutions Inc:

  • The EOD is 1.218. Based on the equity, the company is underpriced. +1
  • The MRQ is 0.718. Based on the equity, the company is cheap. +2
  • The TTM is 0.597. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD1.218MRQ0.718+0.501
MRQ0.718TTM0.597+0.121
TTM0.597YOY0.490+0.107
TTM0.5975Y0.389+0.207
5Y0.38910Y0.274+0.115
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 Aris Water Solutions Inc.

4.8.1. Institutions holding Aris Water Solutions Inc

Institutions are holding 87.232% of the shares of Aris Water Solutions Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Ameriprise Financial Inc8.60990.0114264175927636811.6838
2024-09-30BlackRock Inc6.81210.00072090139893514.4658
2024-09-30Ranger Investment Management LP6.71092.2292059106827774.1884
2024-09-30Vanguard Group Inc5.58940.0005171497718815212.3231
2024-09-30Wellington Management Company LLP3.11450.0028955613-73462-7.1386
2024-09-30Goldman Sachs Group Inc2.91510.002489444211170014.2703
2024-09-30Kayne Anderson Capital Advisors LP2.60010.3432797786-98784-11.018
2024-09-30Federated Hermes Inc2.57090.029278883600
2024-09-30Kennedy Capital Management Inc2.3630.2701725026240773.4349
2024-09-30First Trust Advisors L.P.2.21670.010968015210660.157
2024-09-30Acadian Asset Management LLC2.16130.0162663148-86696-11.5619
2024-09-30State Street Corp2.15860.00056623248049013.8338
2024-09-30Eagle Asset Management, Inc.2.09190.07756418486418480
2024-09-30Dimensional Fund Advisors, Inc.2.06080.00266323266835012.1193
2024-09-30Geode Capital Management, LLC2.01860.0009619349183043.0454
2024-09-30American Century Companies Inc1.99850.00661318712534725.6943
2024-09-30Wasatch Advisors LP1.70630.0433523533235944.7194
2024-09-30Scout Investment Advisors Inc1.4170.1989434768-70401-13.9361
2024-09-30JPMorgan Chase & Co1.31050.0005402093216158116.2546
2024-09-30Arrowstreet Capital Limited Partnership1.29790.0057398246267492204.5765
Total 61.7243.252318938658+1885731+10.0%

4.9.2. Funds holding Aris Water Solutions Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-11-30CT (Lux) American Smaller Com 9U USD4.59461.957214097551159578.9625
2024-09-30Ranger Small Cap4.48131.73481374982510873.8588
2024-11-30CT American Smaller Coms(US) InstAccGBP3.77182.03721157307-18895-1.6064
2024-11-30Vanguard Total Stock Mkt Idx Inv2.98790.001391676500
2024-09-30Federated Hermes Kaufmann Small Cap Grow2.57090.333778883600
2024-09-30Federated Hermes Kaufmann Small Cap A2.57090.333778883600
2024-08-31Kayne Anderson Energy Infrastructure2.42880.5883745240-291646-28.1271
2024-12-31iShares Russell 2000 ETF2.38610.0244732119-2800-0.381
2024-09-30Kennedy Small Cap Value2.3631.564772502615130826.3732
2024-09-30Ranger Micro Cap2.22974.195868412418478737.0065
2024-11-30Vanguard Institutional Extnd Mkt Idx Tr1.3110.008940226721810.5451
2024-12-31Eagle Small Cap Growth – Institutional1.17730.9572361232176075.1239
2024-12-31Avantis US Small Cap Value ETF1.14480.056735125800
2024-10-31Fidelity Small Cap Index0.90030.017276242-198-0.0716
2024-11-30ClearBridge Energy Midstream Opportunity0.88650.514227200000
2024-09-30JPM US Small Cap Value-Composite0.88640.5872271970162441148.3087
2024-12-31iShares Russell 2000 Value ETF0.7780.0464238719-6678-2.7213
2024-09-30Wasatch Micro Cap Value0.7621.1984233792107924.8395
2024-09-30Scout Small Cap Equity0.74951.4739229961-24581-9.657
2024-12-31Carillon Scout Small Cap I0.71492.0687219344-10617-4.6169
Total 39.695719.699712179775+340745+2.8%

5.3. Insider Transactions

Insiders are holding 21.105% of the shares of Aris Water Solutions Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2025-01-06S Corp GableSELL33118125.16
2025-01-03S Corp GableSELL3141025.04
2024-12-26S Corp GableSELL31640825.28
2024-12-24S Corp GableSELL16053925.18
2024-12-18S Corp GableSELL3873925.03
2024-12-16S Corp GableSELL5773125.55
2024-11-11Debra CoySELL150025.39
2024-08-12Brunt David Dylan VanSELL1481314.84
2024-05-13Amanda M BrockSELL6205416.43
2024-05-10Amanda M BrockSELL10794616.65
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

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

Summary
Total Assets1,404,659
Total Liabilities677,895
Total Stockholder Equity342,705
 As reported
Total Liabilities 677,895
Total Stockholder Equity+ 342,705
Total Assets = 1,404,659

Assets

Total Assets1,404,659
Total Current Assets153,557
Long-term Assets1,251,102
Total Current Assets
Cash And Cash Equivalents 32,760
Net Receivables 116,338
Other Current Assets 4,459
Total Current Assets  (as reported)153,557
Total Current Assets  (calculated)153,557
+/-0
Long-term Assets
Property Plant Equipment 990,078
Goodwill 34,585
Intangible Assets 204,487
Long-term Assets Other 5,986
Long-term Assets  (as reported)1,251,102
Long-term Assets  (calculated)1,235,136
+/- 15,966

Liabilities & Shareholders' Equity

Total Current Liabilities89,278
Long-term Liabilities588,617
Total Stockholder Equity342,705
Total Current Liabilities
Short-term Debt 1,836
Accounts payable 13,510
Other Current Liabilities 66,265
Total Current Liabilities  (as reported)89,278
Total Current Liabilities  (calculated)81,611
+/- 7,667
Long-term Liabilities
Long term Debt 452,194
Capital Lease Obligations 16,796
Long-term Liabilities Other 1,690
Long-term Liabilities  (as reported)588,617
Long-term Liabilities  (calculated)470,680
+/- 117,937
Total Stockholder Equity
Common Stock586
Retained Earnings 11,332
Other Stockholders Equity 330,787
Total Stockholder Equity (as reported)342,705
Total Stockholder Equity (calculated)342,705
+/-0
Other
Capital Stock586
Cash and Short Term Investments 32,760
Common Stock Shares Outstanding 30,920
Current Deferred Revenue-1,836
Liabilities and Stockholders Equity 1,404,659
Net Debt 436,230
Net Invested Capital 794,899
Net Working Capital 64,279
Property Plant and Equipment Gross 1,140,945
Short Long Term Debt Total 468,990



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312017-03-312016-12-312016-09-302016-03-312015-12-312015-09-302015-03-312014-12-312014-09-302014-03-312013-12-312013-09-302013-03-312012-12-312012-09-302012-03-312011-12-312011-09-302011-03-312010-12-312010-09-302010-03-312009-12-312009-09-302009-03-312008-12-312008-09-302008-03-312007-12-312007-09-302007-03-312006-12-312006-09-302006-03-312005-12-312005-09-302005-03-312004-12-312004-09-302004-03-312003-12-312003-09-302003-03-31
> Total Assets 
-2,304
5,650
-3,056
-3,007
6,191
-1,962
-1,727
7,933
-635
420
9,436
1,878
4,852
5,572
3,875
4,706
6,968
5,915
10,450
12,068
11,656
12,180
13,777
13,088
12,562
13,457
19,883
19,899
20,509
31,356
32,783
33,128
32,727
32,803
32,348
42,108
44,473
49,748
48,745
49,622
49,343
59,383
60,158
0
0
0
1,057,805
1,062,734
1,088,762
1,077,535
1,126,693
1,143,121
1,156,133
1,280,722
1,303,366
1,328,240
1,332,693
1,354,514
1,405,753
1,367,595
1,387,063
1,404,659
1,404,6591,387,0631,367,5951,405,7531,354,5141,332,6931,328,2401,303,3661,280,7221,156,1331,143,1211,126,6931,077,5351,088,7621,062,7341,057,80500060,15859,38349,34349,62248,74549,74844,47342,10832,34832,80332,72733,12832,78331,35620,50919,89919,88313,45712,56213,08813,77712,18011,65612,06810,4505,9156,9684,7063,8755,5724,8521,8789,436420-6357,933-1,727-1,9626,191-3,007-3,0565,650-2,304
   > Total Current Assets 
3,000
3,323
3,444
3,740
4,665
4,156
4,539
5,037
5,482
5,960
5,561
4,166
3,977
3,421
2,796
3,627
3,376
2,514
3,335
2,992
2,985
3,711
5,511
5,227
4,903
5,977
5,388
5,650
6,140
5,609
6,798
7,166
6,397
7,011
6,999
7,862
8,950
8,435
9,351
11,265
11,155
10,882
12,786
7,198
0
0
66,068
60,414
80,824
95,547
132,388
153,526
135,415
135,340
138,993
135,793
129,054
125,618
108,550
119,183
123,788
153,557
153,557123,788119,183108,550125,618129,054135,793138,993135,340135,415153,526132,38895,54780,82460,41466,068007,19812,78610,88211,15511,2659,3518,4358,9507,8626,9997,0116,3977,1666,7985,6096,1405,6505,3885,9774,9035,2275,5113,7112,9852,9923,3352,5143,3763,6272,7963,4213,9774,1665,5615,9605,4825,0374,5394,1564,6653,7403,4443,3233,000
       Cash And Cash Equivalents 
1,576
2,120
2,723
2,747
3,357
3,326
3,632
3,651
3,584
3,652
3,584
1,639
1,468
1,050
761
1,244
1,086
1,138
1,083
650
577
904
938
1,227
804
1,134
841
486
1,350
190
1,164
2,195
581
1,034
1,808
1,688
2,161
2,284
3,166
4,440
5,118
4,555
5,555
-7,198
0
0
24,932
21,185
31,123
36,389
60,055
67,779
35,135
25,180
1,122
25,508
4,016
24,184
5,063
20,654
11,526
32,760
32,76011,52620,6545,06324,1844,01625,5081,12225,18035,13567,77960,05536,38931,12321,18524,93200-7,1985,5554,5555,1184,4403,1662,2842,1611,6881,8081,0345812,1951,1641901,3504868411,1348041,2279389045776501,0831,1381,0861,2447611,0501,4681,6393,5843,6523,5843,6513,6323,3263,3572,7472,7232,1201,576
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
14,396
0
0
0
0
0
0
0
0
83
41
61
44
43
33
0
0
0
0
00003343446141830000000014,3960000000000000000000000000000000000000000000
       Net Receivables 
1,332
1,088
654
856
1,121
729
759
1,023
1,552
1,308
885
1,446
1,137
1,302
989
1,258
1,304
993
1,644
1,352
1,412
1,794
1,359
1,006
1,173
1,179
1,040
1,389
1,187
1,272
1,440
945
1,691
1,840
1,212
2,557
2,271
2,046
2,152
2,294
1,942
2,660
2,944
0
0
0
36,821
33,017
47,552
57,809
66,290
73,106
88,100
108,332
132,066
105,742
103,039
99,193
95,123
92,179
106,873
116,338
116,338106,87392,17995,12399,193103,039105,742132,066108,33288,10073,10666,29057,80947,55233,01736,8210002,9442,6601,9422,2942,1522,0462,2712,5571,2121,8401,6919451,4401,2721,1871,3891,0401,1791,1731,0061,3591,7941,4121,3521,6449931,3041,2589891,3021,1371,4468851,3081,5521,0237597291,1218566541,0881,332
       Other Current Assets 
92
115
67
137
187
101
148
363
346
1,000
1,092
1,081
1,372
1,069
1,046
1,125
986
383
608
990
996
1,013
3,214
2,994
2,926
3,664
3,341
3,592
3,452
3,939
4,036
3,872
3,945
3,976
3,685
3,468
4,349
3,940
3,849
4,346
3,963
3,522
4,088
0
0
0
4,315
6,212
2,149
1,349
26,234
12,641
12,180
1,828
5,805
36,553
49,720
25,537
5,494
3,824
2,071
4,459
4,4592,0713,8245,49425,53749,72036,5535,8051,82812,18012,64126,2341,3492,1496,2124,3150004,0883,5223,9634,3463,8493,9404,3493,4683,6853,9763,9453,8724,0363,9393,4523,5923,3413,6642,9262,9943,2141,0139969906083839861,1251,0461,0691,3721,0811,0921,0003463631481011871376711592
   > Long-term Assets 
0
2,327
0
0
1,526
0
0
0
0
0
0
0
875
2,151
1,079
1,079
3,592
3,401
7,115
9,076
8,671
8,469
8,266
7,861
7,659
7,480
14,495
14,249
14,369
25,747
25,985
25,962
26,330
25,792
25,349
34,246
35,523
41,313
39,394
38,357
38,188
48,501
47,372
0
0
0
991,737
999,121
1,007,938
981,988
994,305
989,595
1,020,718
1,145,382
1,164,373
1,192,447
1,203,639
1,228,896
1,297,203
1,248,412
1,263,275
1,251,102
1,251,1021,263,2751,248,4121,297,2031,228,8961,203,6391,192,4471,164,3731,145,3821,020,718989,595994,305981,9881,007,938999,121991,73700047,37248,50138,18838,35739,39441,31335,52334,24625,34925,79226,33025,96225,98525,74714,36914,24914,4957,4807,6597,8618,2668,4698,6719,0767,1153,4013,5921,0791,0792,15187500000001,526002,3270
       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
1,840
1,775
1,890
1,951
2,104
1,568
1,863
2,062
1,948
1,771
1,849
1,868
2,421
2,196
2,210
2,521
2,366
2,260
0
0
0
618,188
635,152
649,980
631,474
633,007
635,117
675,600
807,619
828,238
867,123
889,444
926,125
936,440
964,345
990,985
990,078
990,078990,985964,345936,440926,125889,444867,123828,238807,619675,600635,117633,007631,474649,980635,152618,1880002,2602,3662,5212,2102,1962,4211,8681,8491,7711,9482,0621,8631,5682,1041,9511,8901,7751,8400000000000000000000000000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
875
1,079
1,079
1,079
2,196
2,196
0
5,439
5,439
5,439
5,439
5,439
5,439
5,439
5,439
5,439
5,439
12,238
12,239
12,198
12,326
12,326
12,367
17,201
18,517
21,168
21,639
21,639
21,634
28,034
28,037
0
0
0
34,585
34,585
34,585
34,585
34,585
34,585
34,585
34,585
34,585
34,585
34,585
34,585
34,585
34,585
34,585
34,585
34,58534,58534,58534,58534,58534,58534,58534,58534,58534,58534,58534,58534,58534,58534,58534,58500028,03728,03421,63421,63921,63921,16818,51717,20112,36712,32612,32612,19812,23912,2385,4395,4395,4395,4395,4395,4395,4395,4395,4395,43902,1962,1961,0791,0791,079875000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
1,072
0
0
1,396
1,205
1,217
3,637
3,232
3,030
2,827
2,422
2,220
2,041
1,682
1,553
1,439
4,394
4,249
4,099
3,901
3,744
3,612
7,233
8,092
10,116
8,660
8,275
7,890
10,225
9,702
0
0
0
337,535
329,384
321,233
313,081
304,930
295,746
286,562
277,379
269,845
260,394
250,942
241,550
232,277
223,013
213,750
204,487
204,487213,750223,013232,277241,550250,942260,394269,845277,379286,562295,746304,930313,081321,233329,384337,5350009,70210,2257,8908,2758,66010,1168,0927,2333,6123,7443,9014,0994,2494,3941,4391,5531,6822,0412,2202,4222,8273,0303,2323,6371,2171,2051,396001,0720000000000000
       Long-term Assets Other 
0
2,327
0
0
1,526
0
0
0
0
0
0
0
0
0
0
0
-330
-2,525
3,389
0
0
0
0
0
0
3,273
3,274
3,287
3,097
4,361
4,375
4,351
4,420
4,278
4,092
4,541
4,595
5,210
5,146
5,098
5,031
6,908
6,709
0
0
0
1,429
-999,121
2,140
2,848
1,850
1,708
1,566
1,422
1,281
1,139
998
853
5,995
5,740
5,445
5,986
5,9865,4455,7405,9958539981,1391,2811,4221,5661,7081,8502,8482,140-999,1211,4290006,7096,9085,0315,0985,1465,2104,5954,5414,0924,2784,4204,3514,3754,3613,0973,2873,2743,2730000003,389-2,525-330000000000001,526002,3270
> Total Liabilities 
4,452
12,480
4,449
4,181
12,742
3,543
3,274
11,542
1,871
1,461
9,748
870
802
9,209
466
409
9,297
11,239
17,736
14,420
13,517
14,131
14,558
13,870
12,820
13,268
11,574
11,308
11,293
20,970
18,433
17,079
16,330
16,077
15,142
21,940
23,240
22,799
20,521
20,865
20,017
28,861
28,110
0
0
0
349,512
351,621
447,445
456,961
524,154
549,736
561,140
613,900
646,279
667,018
663,327
675,720
717,860
666,193
674,883
677,895
677,895674,883666,193717,860675,720663,327667,018646,279613,900561,140549,736524,154456,961447,445351,621349,51200028,11028,86120,01720,86520,52122,79923,24021,94015,14216,07716,33017,07918,43320,97011,29311,30811,57413,26812,82013,87014,55814,13113,51714,42017,73611,2399,2974094669,2098028709,7481,4611,87111,5423,2743,54312,7424,1814,44912,4804,452
   > Total Current Liabilities 
7,825
8,136
8,291
8,236
8,727
8,169
8,378
8,948
9,050
9,110
8,918
8,749
8,809
8,642
6,960
7,238
8,851
7,505
8,235
9,269
8,218
8,854
9,203
9,145
8,321
8,975
8,053
7,992
8,073
17,292
13,534
11,955
11,780
11,584
11,167
13,375
13,099
12,941
12,132
13,216
13,070
13,941
14,120
0
0
0
45,789
47,784
49,366
58,010
49,045
67,195
76,932
123,324
91,414
105,529
112,860
113,340
96,698
109,088
94,907
89,278
89,27894,907109,08896,698113,340112,860105,52991,414123,32476,93267,19549,04558,01049,36647,78445,78900014,12013,94113,07013,21612,13212,94113,09913,37511,16711,58411,78011,95513,53417,2928,0737,9928,0538,9758,3219,1459,2038,8548,2189,2698,2357,5058,8517,2386,9608,6428,8098,7498,9189,1109,0508,9488,3788,1698,7278,2368,2918,1367,825
       Short-term Debt 
258
400
1,000
1,000
1,000
1,000
1,000
1,200
1,400
1,400
1,400
1,520
1,184
1,023
483
233
676
434
376
117
200
218
192
549
745
127
1,207
1,000
1,084
4,469
338
450
562
619
675
855
1,094
1,338
1,929
2,172
2,417
2,921
2,940
0
0
0
0
0
0
41,767
37,967
1,092
1,045
1,025
1,176
1,204
1,185
1,504
7,139
5,449
3,618
1,836
1,8363,6185,4497,1391,5041,1851,2041,1761,0251,0451,09237,96741,7670000002,9402,9212,4172,1721,9291,3381,0948556756195624503384,4691,0841,0001,2071277455491922182001173764346762334831,0231,1841,5201,4001,4001,4001,2001,0001,0001,0001,0001,000400258
       Accounts payable 
226
401
230
196
260
248
208
323
435
322
500
234
671
703
208
393
408
126
314
788
317
462
490
498
365
561
375
647
725
1,406
792
710
866
554
656
999
766
708
723
574
718
1,150
832
0
0
0
16,067
14,132
10,414
10,067
7,082
19,281
19,283
35,823
22,982
27,733
36,718
30,974
25,925
37,814
42,112
13,510
13,51042,11237,81425,92530,97436,71827,73322,98235,82319,28319,2817,08210,06710,41414,13216,0670008321,1507185747237087669996565548667107921,406725647375561365498490462317788314126408393208703671234500322435323208248260196230401226
       Other Current Liabilities 
2,169
2,055
1,853
1,676
2,014
1,619
1,833
7,265
7,055
6,641
6,343
6,320
6,279
6,361
5,714
6,057
7,437
4,420
5,036
7,851
7,188
7,661
5,921
5,804
5,042
5,594
1,616
1,301
1,338
2,473
3,176
2,224
2,829
2,562
2,421
4,002
3,443
3,568
3,315
3,335
3,172
4,541
3,967
0
0
0
29,722
33,652
38,952
4,840
2,660
46,822
56,604
86,476
67,256
76,592
6,835
82,366
63,634
65,825
46,228
66,265
66,26546,22865,82563,63482,3666,83576,59267,25686,47656,60446,8222,6604,84038,95233,65229,7220003,9674,5413,1723,3353,3153,5683,4434,0022,4212,5622,8292,2243,1762,4731,3381,3011,6165,5945,0425,8045,9217,6617,1887,8515,0364,4207,4376,0575,7146,3616,2796,3206,3436,6417,0557,2651,8331,6192,0141,6761,8532,0552,169
   > Long-term Liabilities 
444
4,344
553
553
4,015
211
211
2,594
87
41
830
41
33
567
1,556
1,549
446
244
5,244
5,151
5,299
5,277
5,355
4,725
4,499
4,293
3,521
3,316
3,220
3,678
4,899
5,124
4,550
4,493
3,975
8,565
10,141
9,858
8,389
7,649
6,947
14,920
13,990
0
0
0
303,723
297,000
398,079
398,951
475,109
482,541
484,208
490,576
554,865
561,489
550,467
562,380
621,162
557,105
579,976
588,617
588,617579,976557,105621,162562,380550,467561,489554,865490,576484,208482,541475,109398,951398,079297,000303,72300013,99014,9206,9477,6498,3899,85810,1418,5653,9754,4934,5505,1244,8993,6783,2203,3163,5214,2934,4994,7255,3555,2775,2995,1515,2442444461,5491,556567334183041872,5942112114,0155535534,344444
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
392,518
392,986
393,453
428,921
435,389
423,856
0
0
0
0
0
00000423,856435,389428,921393,453392,986392,518000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6,837
6,964
7,368
83,058
84,625
85,591
97,123
118,225
126,100
118,495
118,513
0
0
0
0
0000118,513118,495126,100118,22597,12385,59184,62583,0587,3686,9646,83700000000000000000000000000000000000000000000000
> Total Stockholder Equity
-6,756
-6,830
-7,505
-7,188
-6,551
-5,505
-5,001
-3,609
-2,506
-1,041
-312
1,008
850
718
1,366
1,808
2,896
3,490
4,257
4,187
4,665
4,759
5,219
5,561
6,131
7,831
8,309
8,591
9,216
10,386
14,350
16,049
16,397
16,726
17,206
20,168
21,233
26,949
28,224
28,757
29,326
30,522
32,048
545,508
0
0
708,293
711,113
641,317
620,574
212,869
211,464
212,824
276,257
309,508
312,085
315,596
319,291
323,904
331,775
336,273
342,705
342,705336,273331,775323,904319,291315,596312,085309,508276,257212,824211,464212,869620,574641,317711,113708,29300545,50832,04830,52229,32628,75728,22426,94921,23320,16817,20616,72616,39716,04914,35010,3869,2168,5918,3097,8316,1315,5615,2194,7594,6654,1874,2573,4902,8961,8081,3667188501,008-312-1,041-2,506-3,609-5,001-5,505-6,551-7,188-7,505-6,830-6,756
   Common Stock
6
5
5
5
5
5
5
6
6
6
6
7
7
7
7
7
7
7
7
8
8
8
8
8
8
8
8
8
8
9
12
13
13
13
14
14
15
17
17
17
17
17
17
0
0
0
633,915
636,742
641,317
620,574
535
535
535
569
576
578
578
578
581
585
585
586
586585585581578578578576569535535535620,574641,317636,742633,91500017171717171715141413131312988888888887777777766665555556
   Retained Earnings 
-101,198
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-93,086
-92,452
-92,396
-92,170
-92,122
-91,946
-91,920
-91,408
-91,285
-90,744
-88,792
-88,731
-88,521
-88,009
-87,892
-88,463
-88,762
-89,198
-89,038
-88,864
-88,500
-88,161
-87,793
-86,956
-86,508
-86,050
-85,452
-84,027
0
0
0
0
0
0
0
-457
-4,741
-5,415
-7,094
-7,722
-7,170
-5,291
-2,683
-87
4,652
7,235
11,332
11,3327,2354,652-87-2,683-5,291-7,170-7,722-7,094-5,415-4,741-4570000000-84,027-85,452-86,050-86,508-86,956-87,793-88,161-88,500-88,864-89,038-89,198-88,762-88,463-87,892-88,009-88,521-88,731-88,792-90,744-91,285-91,408-91,920-91,946-92,122-92,170-92,396-92,452-93,08600000000000000-101,198
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
212,926
215,805
217,839
282,917
319,545
322,167
323,799
0
0
0
0
0
00000323,799322,167319,545282,917217,839215,805212,92600000000000000000000000000000000000000000000000000
   Treasury Stock000000000-135-135-13500000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
94,436
-7,687
-7,510
-7,193
-6,059
-5,510
-5,006
-3,615
-2,512
-1,047
-318
1,001
843
731
1,407
1,853
2,941
3,486
4,259
4,213
4,696
4,776
5,224
5,579
6,163
7,862
97,048
97,123
97,218
98,296
102,817
104,816
105,607
105,784
106,077
108,638
109,356
114,700
115,139
115,243
115,364
115,957
116,062
0
0
0
0
0
0
0
212,791
215,670
217,704
282,782
316,654
318,677
320,309
321,396
323,410
326,538
328,453
330,787
330,787328,453326,538323,410321,396320,309318,677316,654282,782217,704215,670212,7910000000116,062115,957115,364115,243115,139114,700109,356108,638106,077105,784105,607104,816102,81798,29697,21897,12397,0487,8626,1635,5795,2244,7764,6964,2134,2593,4862,9411,8531,4077318431,001-318-1,047-2,512-3,615-5,006-5,510-6,059-7,193-7,510-7,68794,436



5.3. Balance Sheets

Currency in USD. All numbers in thousands.




5.4. Cash Flows

Currency in USD. All numbers in thousands.