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

American Realty Investors Inc
Buy, Hold or Sell?

Let's analyze American Realty Investors Inc together

I guess you are interested in American Realty Investors 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 American Realty Investors 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 American Realty Investors Inc

I send you an email if I find something interesting about American Realty Investors Inc.

1. Quick Overview

1.1. Quick analysis of American Realty Investors Inc (30 sec.)










1.2. What can you expect buying and holding a share of American Realty Investors Inc? (30 sec.)

How much money do you get?

How much money do you get?
$0.00
When do you have the money?
1 year
How often do you get paid?
55.0%

What is your share worth?

Current worth
$49.68
Expected worth in 1 year
$48.55
How sure are you?
62.5%

+ What do you gain per year?

Total Gains per Share
$-1.13
Return On Investment
-6.4%

For what price can you sell your share?

Current Price per Share
$17.73
Expected price per share
$13.11 - $19.68
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of American Realty Investors Inc (5 min.)




Live pricePrice per Share (EOD)
$17.73
Intrinsic Value Per Share
$-36.51 - $61.34
Total Value Per Share
$13.18 - $111.02

2.2. Growth of American Realty Investors Inc (5 min.)




Is American Realty Investors Inc growing?

Current yearPrevious yearGrowGrow %
How rich?$802.4m$816.4m-$2.2m-0.3%

How much money is American Realty Investors Inc making?

Current yearPrevious yearGrowGrow %
Making money$87.7k$11.6m-$11.5m-13,216.5%
Net Profit Margin1.4%88.8%--

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

2.3. Financial Health of American Realty Investors Inc (5 min.)




2.4. Comparing to competitors in the Real Estate Services industry (5 min.)




  Industry Rankings (Real Estate Services)  

3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of American Realty Investors Inc?

Welcome investor! American Realty Investors Inc's management wants to use your money to grow the business. In return you get a share of American Realty Investors Inc.

First you should know what it really means to hold a share of American Realty Investors Inc. And how you can make/lose money.

Speculation

The Price per Share of American Realty Investors Inc is $17.73. 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 American Realty Investors 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 American Realty Investors 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 $49.68. Based on the TTM, the Book Value Change Per Share is $-0.28 per quarter. Based on the YOY, the Book Value Change Per Share is $1.01 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 $0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of American Realty Investors 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-0.03-0.2%0.010.0%0.754.2%1.216.8%0.864.9%
Usd Book Value Change Per Share-1.07-6.0%-0.28-1.6%1.015.7%1.568.8%1.025.7%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.010.0%
Usd Total Gains Per Share-1.07-6.0%-0.28-1.6%1.015.7%1.568.8%1.035.8%
Usd Price Per Share17.54-16.77-22.09-15.01-12.42-
Price to Earnings Ratio-159.52--25.54-190.37-45.19-19.51-
Price-to-Total Gains Ratio-16.44-59.82-312.45-67.84-76.41-
Price to Book Ratio0.35-0.33-0.44-0.49-0.65-
Price-to-Total Gains Ratio-16.44-59.82-312.45-67.84-76.41-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share17.73
Number of shares56
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share-0.281.56
Usd Total Gains Per Share-0.281.56
Gains per Quarter (56 shares)-15.8087.44
Gains per Year (56 shares)-63.20349.77
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10-63-730349340
20-126-1361699690
30-190-199110481040
40-253-262113981390
50-316-325117471740
60-379-388220972090
70-442-451224462440
80-506-514227962790
90-569-577231453140
100-632-640334953490

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%9.03.00.075.0%15.05.00.075.0%24.016.00.060.0%51.046.02.051.5%
Book Value Change Per Share2.02.00.050.0%9.03.00.075.0%14.06.00.070.0%23.015.02.057.5%50.041.08.050.5%
Dividend per Share0.00.04.00.0%0.00.012.00.0%2.00.018.010.0%22.00.018.055.0%71.00.028.071.7%
Total Gains per Share2.02.00.050.0%9.03.00.075.0%14.06.00.070.0%25.015.00.062.5%59.040.00.059.6%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of American Realty Investors 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---1.067-0.282-74%1.005-206%1.560-168%1.018-205%
Book Value Per Share--49.68350.411-1%50.276-1%33.655+48%23.001+116%
Current Ratio--8.51923.789-64%2.098+306%8.438+1%7.257+17%
Debt To Asset Ratio--0.2300.208+11%0.262-12%0.434-47%0.619-63%
Debt To Equity Ratio--0.3990.349+14%0.474-16%1.261-68%4.181-90%
Dividend Per Share----0%-0%0.001-100%0.008-100%
Enterprise Value--174659834.220213571618.620-18%273129737.885-36%-27663912.468+116%-365935038.107+310%
Eps---0.0270.005-606%0.752-104%1.213-102%0.862-103%
Ev To Ebitda Ratio--8.40721.576-61%-8.306+199%-1.236+115%-7.652+191%
Ev To Sales Ratio--3.7624.325-13%5.529-32%-0.700+119%-3.542+194%
Free Cash Flow Per Share--0.835-0.455+154%-0.479+157%-0.332+140%-1.623+294%
Free Cash Flow To Equity Per Share--0.987-0.481+149%-3.222+426%-1.433+245%-1.567+259%
Gross Profit Margin--5.4392.110+158%1.000+444%1.222+345%1.111+390%
Intrinsic Value_10Y_max--61.340--------
Intrinsic Value_10Y_min---36.506--------
Intrinsic Value_1Y_max---0.349--------
Intrinsic Value_1Y_min---6.049--------
Intrinsic Value_3Y_max--3.901--------
Intrinsic Value_3Y_min---16.211--------
Intrinsic Value_5Y_max--14.120--------
Intrinsic Value_5Y_min---24.145--------
Market Cap286374960.000+1%283306834.220270829368.620+5%359147487.885-21%242887587.533+17%201773886.893+40%
Net Profit Margin---0.0380.014-369%0.888-104%2.217-102%1.423-103%
Operating Margin--0.1620.055+191%0.405-60%3.201-95%1.761-91%
Operating Ratio--1.1781.246-5%1.165+1%1.285-8%1.113+6%
Pb Ratio0.357+1%0.3530.333+6%0.440-20%0.489-28%0.652-46%
Pe Ratio-161.248-1%-159.520-25.544-84%190.367-184%45.193-453%19.515-917%
Price Per Share17.730+1%17.54016.768+5%22.093-21%15.009+17%12.419+41%
Price To Free Cash Flow Ratio5.305+1%5.248-22.888+536%15.303-66%-5.787+210%-4.684+189%
Price To Total Gains Ratio-16.620-1%-16.44259.817-127%312.447-105%67.836-124%76.412-122%
Quick Ratio--9.85928.506-65%2.454+302%9.200+7%7.551+31%
Return On Assets--0.0000.000-587%0.010-104%0.018-102%0.018-102%
Return On Equity---0.0010.000-652%0.019-104%0.038-102%0.053-101%
Total Gains Per Share---1.067-0.282-74%1.005-206%1.561-168%1.026-204%
Usd Book Value--802486000.000814235000.000-1%816490000.000-2%544479850.000+47%373318925.000+115%
Usd Book Value Change Per Share---1.067-0.282-74%1.005-206%1.560-168%1.018-205%
Usd Book Value Per Share--49.68350.411-1%50.276-1%33.655+48%23.001+116%
Usd Dividend Per Share----0%-0%0.001-100%0.008-100%
Usd Enterprise Value--174659834.220213571618.620-18%273129737.885-36%-27663912.468+116%-365935038.107+310%
Usd Eps---0.0270.005-606%0.752-104%1.213-102%0.862-103%
Usd Free Cash Flow--13495000.000-7354000.000+154%-7957250.000+159%-5399200.000+140%-26780650.000+298%
Usd Free Cash Flow Per Share--0.835-0.455+154%-0.479+157%-0.332+140%-1.623+294%
Usd Free Cash Flow To Equity Per Share--0.987-0.481+149%-3.222+426%-1.433+245%-1.567+259%
Usd Market Cap286374960.000+1%283306834.220270829368.620+5%359147487.885-21%242887587.533+17%201773886.893+40%
Usd Price Per Share17.730+1%17.54016.768+5%22.093-21%15.009+17%12.419+41%
Usd Profit---444000.00087750.000-606%11685250.000-104%19496100.000-102%17814475.000-102%
Usd Revenue--11607000.00012331500.000-6%12440500.000-7%11607800.0000%19329300.000-40%
Usd Total Gains Per Share---1.067-0.282-74%1.005-206%1.561-168%1.026-204%
 EOD+4 -4MRQTTM+12 -26YOY+15 -235Y+23 -1710Y+22 -18

3.3 Fundamental Score

Let's check the fundamental score of American Realty Investors Inc based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-161.248
Price to Book Ratio (EOD)Between0-10.357
Net Profit Margin (MRQ)Greater than0-0.038
Operating Margin (MRQ)Greater than00.162
Quick Ratio (MRQ)Greater than19.859
Current Ratio (MRQ)Greater than18.519
Debt to Asset Ratio (MRQ)Less than10.230
Debt to Equity Ratio (MRQ)Less than10.399
Return on Equity (MRQ)Greater than0.15-0.001
Return on Assets (MRQ)Greater than0.050.000
Total6/10 (60.0%)

3.4 Technical Score

Let's check the technical score of American Realty Investors Inc based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5071.547
Ma 20Greater thanMa 5015.590
Ma 50Greater thanMa 10015.314
Ma 100Greater thanMa 20016.415
OpenGreater thanClose17.600
Total3/5 (60.0%)

4. In-depth Analysis

4.1 About American Realty Investors Inc

American Realty Investors, Inc., together with its subsidiaries, acquires, develops, owns, and manages multifamily and commercial real estate properties in the Southern United States. It operates through two segments, Residential and Commercial. The company leases apartment units to residents; and office, industrial, and retail space to various for-profit businesses, as well as local, state, and federal agencies. It also offers tenant services, including parking and storage space rental; and sells land and properties. The company was incorporated in 1999 and is based in Dallas, Texas. American Realty Investors, Inc. is a subsidiary of Realty Advisors, Inc.

Fundamental data was last updated by Penke on 2024-12-07 15:25:07.

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 less efficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is very able to pay all its short-term debts.
The company is very 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 very 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 expensive.
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 American Realty Investors Inc earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare American Realty Investors Inc to the Real Estate Services industry mean.
  • A Net Profit Margin of -3.8% means that $-0.04 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of American Realty Investors Inc:

  • The MRQ is -3.8%. The company is making a loss. -1
  • The TTM is 1.4%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ-3.8%TTM1.4%-5.2%
TTM1.4%YOY88.8%-87.4%
TTM1.4%5Y221.7%-220.3%
5Y221.7%10Y142.3%+79.4%
Compared to industry (Real Estate Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-3.8%2.3%-6.1%
TTM1.4%1.2%+0.2%
YOY88.8%4.5%+84.3%
5Y221.7%7.8%+213.9%
10Y142.3%12.2%+130.1%
4.3.1.2. Return on Assets

Shows how efficient American Realty Investors Inc is using its assets to generate profit.

  • Above 5% is considered healthy but always compare American Realty Investors Inc to the Real Estate Services industry mean.
  • 0.0% Return on Assets means that American Realty Investors Inc generated $0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of American Realty Investors Inc:

  • The MRQ is 0.0%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is 0.0%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.0%TTM0.0%-0.1%
TTM0.0%YOY1.0%-1.0%
TTM0.0%5Y1.8%-1.8%
5Y1.8%10Y1.8%-0.1%
Compared to industry (Real Estate Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0%0.2%-0.2%
TTM0.0%0.2%-0.2%
YOY1.0%0.4%+0.6%
5Y1.8%0.8%+1.0%
10Y1.8%1.1%+0.7%
4.3.1.3. Return on Equity

Shows how efficient American Realty Investors Inc is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare American Realty Investors Inc to the Real Estate Services industry mean.
  • -0.1% Return on Equity means American Realty Investors Inc generated $0.00 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of American Realty Investors Inc:

  • The MRQ is -0.1%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is 0.0%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ-0.1%TTM0.0%-0.1%
TTM0.0%YOY1.9%-1.9%
TTM0.0%5Y3.8%-3.7%
5Y3.8%10Y5.3%-1.5%
Compared to industry (Real Estate Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.1%0.5%-0.6%
TTM0.0%0.5%-0.5%
YOY1.9%0.9%+1.0%
5Y3.8%1.5%+2.3%
10Y5.3%2.4%+2.9%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of American Realty Investors Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient American Realty Investors Inc is operating .

  • Measures how much profit American Realty Investors 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 American Realty Investors Inc to the Real Estate Services industry mean.
  • An Operating Margin of 16.2% means the company generated $0.16  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of American Realty Investors Inc:

  • The MRQ is 16.2%. The company is operating efficient. +1
  • The TTM is 5.5%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ16.2%TTM5.5%+10.6%
TTM5.5%YOY40.5%-34.9%
TTM5.5%5Y320.1%-314.6%
5Y320.1%10Y176.1%+144.0%
Compared to industry (Real Estate Services)
PeriodCompanyIndustry (mean)+/- 
MRQ16.2%15.3%+0.9%
TTM5.5%11.8%-6.3%
YOY40.5%12.2%+28.3%
5Y320.1%13.6%+306.5%
10Y176.1%15.5%+160.6%
4.3.2.2. Operating Ratio

Measures how efficient American Realty Investors Inc is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Real Estate Services industry mean).
  • An Operation Ratio of 1.18 means that the operating costs are $1.18 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of American Realty Investors Inc:

  • The MRQ is 1.178. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.246. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.178TTM1.246-0.068
TTM1.246YOY1.165+0.081
TTM1.2465Y1.285-0.039
5Y1.28510Y1.113+0.172
Compared to industry (Real Estate Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1781.004+0.174
TTM1.2461.006+0.240
YOY1.1650.975+0.190
5Y1.2850.987+0.298
10Y1.1131.011+0.102
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of American Realty Investors Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if American Realty Investors Inc is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Real Estate Services industry mean).
  • A Current Ratio of 8.52 means the company has $8.52 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of American Realty Investors Inc:

  • The MRQ is 8.519. The company is very able to pay all its short-term debts. +2
  • The TTM is 23.789. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ8.519TTM23.789-15.269
TTM23.789YOY2.098+21.691
TTM23.7895Y8.438+15.350
5Y8.43810Y7.257+1.182
Compared to industry (Real Estate Services)
PeriodCompanyIndustry (mean)+/- 
MRQ8.5191.380+7.139
TTM23.7891.400+22.389
YOY2.0981.571+0.527
5Y8.4381.779+6.659
10Y7.2571.855+5.402
4.4.3.2. Quick Ratio

Measures if American Realty Investors Inc is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare American Realty Investors Inc to the Real Estate Services industry mean.
  • A Quick Ratio of 9.86 means the company can pay off $9.86 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of American Realty Investors Inc:

  • The MRQ is 9.859. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 28.506. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ9.859TTM28.506-18.647
TTM28.506YOY2.454+26.052
TTM28.5065Y9.200+19.306
5Y9.20010Y7.551+1.649
Compared to industry (Real Estate Services)
PeriodCompanyIndustry (mean)+/- 
MRQ9.8590.356+9.503
TTM28.5060.395+28.111
YOY2.4540.767+1.687
5Y9.2001.063+8.137
10Y7.5511.105+6.446
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of American Realty Investors Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of American Realty Investors Inc assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare American Realty Investors Inc to Real Estate Services industry mean.
  • A Debt to Asset Ratio of 0.23 means that American Realty Investors Inc assets are financed with 23.0% credit (debt) and the remaining percentage (100% - 23.0%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of American Realty Investors Inc:

  • The MRQ is 0.230. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.208. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.230TTM0.208+0.022
TTM0.208YOY0.262-0.053
TTM0.2085Y0.434-0.226
5Y0.43410Y0.619-0.185
Compared to industry (Real Estate Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2300.516-0.286
TTM0.2080.518-0.310
YOY0.2620.519-0.257
5Y0.4340.516-0.082
10Y0.6190.525+0.094
4.5.4.2. Debt to Equity Ratio

Measures if American Realty Investors Inc is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare American Realty Investors Inc to the Real Estate Services industry mean.
  • A Debt to Equity ratio of 39.9% means that company has $0.40 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of American Realty Investors Inc:

  • The MRQ is 0.399. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.349. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.399TTM0.349+0.050
TTM0.349YOY0.474-0.125
TTM0.3495Y1.261-0.911
5Y1.26110Y4.181-2.921
Compared to industry (Real Estate Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3991.066-0.667
TTM0.3491.066-0.717
YOY0.4741.059-0.585
5Y1.2611.139+0.122
10Y4.1811.257+2.924
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 American Realty Investors Inc generates.

  • Above 15 is considered overpriced but always compare American Realty Investors Inc to the Real Estate Services industry mean.
  • A PE ratio of -159.52 means the investor is paying $-159.52 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of American Realty Investors Inc:

  • The EOD is -161.248. Based on the earnings, the company is expensive. -2
  • The MRQ is -159.520. Based on the earnings, the company is expensive. -2
  • The TTM is -25.544. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-161.248MRQ-159.520-1.728
MRQ-159.520TTM-25.544-133.976
TTM-25.544YOY190.367-215.910
TTM-25.5445Y45.193-70.737
5Y45.19310Y19.515+25.678
Compared to industry (Real Estate Services)
PeriodCompanyIndustry (mean)+/- 
EOD-161.2483.558-164.806
MRQ-159.5203.974-163.494
TTM-25.5444.655-30.199
YOY190.3677.163+183.204
5Y45.1939.458+35.735
10Y19.5159.796+9.719
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 American Realty Investors Inc:

  • The EOD is 5.305. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 5.248. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is -22.888. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD5.305MRQ5.248+0.057
MRQ5.248TTM-22.888+28.137
TTM-22.888YOY15.303-38.191
TTM-22.8885Y-5.787-17.102
5Y-5.78710Y-4.684-1.102
Compared to industry (Real Estate Services)
PeriodCompanyIndustry (mean)+/- 
EOD5.3055.117+0.188
MRQ5.2485.424-0.176
TTM-22.8884.970-27.858
YOY15.3033.598+11.705
5Y-5.7875.152-10.939
10Y-4.6844.596-9.280
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 American Realty Investors Inc is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Real Estate Services industry mean).
  • A PB ratio of 0.35 means the investor is paying $0.35 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of American Realty Investors Inc:

  • The EOD is 0.357. Based on the equity, the company is cheap. +2
  • The MRQ is 0.353. Based on the equity, the company is cheap. +2
  • The TTM is 0.333. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.357MRQ0.353+0.004
MRQ0.353TTM0.333+0.020
TTM0.333YOY0.440-0.107
TTM0.3335Y0.489-0.156
5Y0.48910Y0.652-0.163
Compared to industry (Real Estate Services)
PeriodCompanyIndustry (mean)+/- 
EOD0.3570.768-0.411
MRQ0.3530.779-0.426
TTM0.3330.789-0.456
YOY0.4400.838-0.398
5Y0.4891.075-0.586
10Y0.6521.184-0.532
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 American Realty Investors Inc.

4.8.1. Institutions holding American Realty Investors Inc

Institutions are holding 3.03% of the shares of American Realty Investors Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Wealth Alliance Advisory Group, LLC0.92870.552615000000
2024-06-30BlackRock Inc0.5884095040-940-0.9794
2024-09-30CALDWELL SUTTER CAPITAL INC0.48830.644778877-1905-2.3582
2024-09-30Geode Capital Management, LLC0.20180.000132601-753-2.2576
2024-09-30Vanguard Group Inc0.144202328410634.7838
2024-09-30Northern Trust Corp0.12660.0001204529264.7424
2024-09-30State Street Corp0.1221019725-200-1.0038
2024-09-30Renaissance Technologies Corp0.10590.000517099-200-1.1561
2024-09-30Royal Bank of Canada0.050608172320.3931
2024-09-30BNP Paribas Arbitrage, SA0.03010.0001486445071262.465
2024-09-30Morgan Stanley - Brokerage Accounts0.02420391575723.9709
2024-06-30Bank of America Corp0.02040329758021.3471
2024-09-30JPMorgan Chase & Co0.0173027981478111.9697
2024-09-30New York State Common Retirement Fund0.01720.0001278600
2024-09-30Barclays PLC0.0122019671416256.9873
2024-09-30Rhumbline Advisers0.0114018491297.5
2024-09-30Citigroup Inc0.007101140755196.1039
2024-09-30UBS Group AG0.0070113236247.013
2024-09-30MIRAE ASSET GLOBAL ETFS HOLDINGS Ltd.0.0054087386817360
2024-09-30Corebridge Financial Inc0.00490.0001798-4-0.4988
Total 2.91381.1983470669+8871+1.9%

4.9.2. Funds holding American Realty Investors Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-11-27iShares Russell 2000 ETF0.21810.000735234-70-0.1983
2024-09-30Fidelity Small Cap Index0.09420.001152197044.8502
2024-11-27iShares Russell 2000 Value ETF0.09290.001814999200.1335
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr0.0910.00021469900
2024-09-30Fidelity Extended Market Index0.05420.00048759-673-7.1353
2024-09-30RBC Microcap Value I0.04950.121800000
2024-10-31Vanguard Russell 2000 ETF0.03980.00076436-34-0.5255
2024-10-31State St Russell Sm Cap® Indx SL Cl I0.03220.0008520000
2024-11-27iShares Micro-Cap ETF0.02230.0059360900
2024-10-31Schwab Small Cap Index0.02030.0007328100
2024-10-31State St Russell Sm/Mid Cp® Indx NL Cl C0.01940.0001313400
2024-09-30NT R2000 Index Fund - NL0.01820.00082937-870-22.8526
2024-10-31iShares Russell 2000 Small-Cap Idx Instl0.01810.00082920-3294-53.0093
2024-09-30Northern Trust Russell 2000 Value Index0.01760.0019285000
2024-09-30NT R2000 Value Index Fund - L0.01760.0019285000
2024-09-30BlackRock Extended Equity Market K0.01530.00032473-1-0.0404
2024-09-30Fidelity Total Market Index0.015202463-2353-48.858
2024-09-30Bridgeway Ultra-Small Company Market0.01460.0237236300
2024-09-30NT R2000 Index Fund - DC - NL - 20.01460.00082352-661-21.9383
2024-09-30Nuveen Small Cap Blend Idx R60.01310.001211000
Total 0.87820.1645141888-7232-5.1%

5.3. Insider Transactions

Insiders are holding 91.069% of the shares of American Realty Investors Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2023-06-08Bradford A PhillipsBUY9519.72
2023-06-05Bradford A PhillipsBUY2520
2023-05-26Bradford A PhillipsBUY30017.89
2023-05-24Bradford A PhillipsBUY30017.49
2023-05-15Bradford A PhillipsBUY25017.5
2023-05-02Bradford A PhillipsBUY56517.98
2023-04-24Bradford A PhillipsBUY100018.01
2023-04-19Bradford A PhillipsBUY200020
2022-10-18Bradford A PhillipsBUY100015.9
2022-10-14Bradford A PhillipsBUY94015.94
2022-10-03Bradford A PhillipsBUY46615.9
2022-09-30Bradford A PhillipsBUY33515.9
2022-09-26Bradford A PhillipsBUY114.8
2022-09-21Bradford A PhillipsBUY141514.74
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Reversals in quarterly reports

I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.

 2023-09-302023-12-312024-03-312024-06-302024-09-30
Other Current Assets  -455,63345,443-410,1902,852-407,3386,688-400,650430,23829,588
Other Current Liabilities  -7,3115,236-2,075-7,485-9,5606,357-3,2036,2853,082
Net Debt  135,225-31,609103,616-14,84188,77515,123103,898-143,431-39,533



5.2. Latest Balance Sheet

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

Summary
Total Assets1,042,718
Total Liabilities240,232
Total Stockholder Equity602,172
 As reported
Total Liabilities 240,232
Total Stockholder Equity+ 602,172
Total Assets = 1,042,718

Assets

Total Assets1,042,718
Total Current Assets397,231
Long-term Assets634,861
Total Current Assets
Cash And Cash Equivalents 39,533
Short-term Investments 92,052
Net Receivables 236,058
Other Current Assets 29,588
Total Current Assets  (as reported)397,231
Total Current Assets  (calculated)397,231
+/-0
Long-term Assets
Long Term Investments 10,626
Long-term Assets Other 634,861
Long-term Assets  (as reported)634,861
Long-term Assets  (calculated)645,487
+/- 10,626

Liabilities & Shareholders' Equity

Total Current Liabilities46,627
Long-term Liabilities230,441
Total Stockholder Equity602,172
Total Current Liabilities
Accounts payable 43,545
Other Current Liabilities 3,082
Total Current Liabilities  (as reported)46,627
Total Current Liabilities  (calculated)46,627
+/-0
Long-term Liabilities
Long term Debt 183,814
Long-term Liabilities  (as reported)230,441
Long-term Liabilities  (calculated)183,814
+/- 46,627
Total Stockholder Equity
Common Stock162
Retained Earnings 538,860
Other Stockholders Equity 61,349
Total Stockholder Equity (as reported)602,172
Total Stockholder Equity (calculated)600,371
+/- 1,801
Other
Capital Stock1,963
Cash and Short Term Investments 131,585
Common Stock Shares Outstanding 16,152
Current Deferred Revenue9,791
Liabilities and Stockholders Equity 1,042,718
Net Debt -39,533
Net Invested Capital 784,185
Net Working Capital 350,604
Short Long Term Debt Total 183,814



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-31
> Total Assets 
918,238
900,681
789,637
787,015
793,085
799,808
780,378
758,763
758,763
713,331
695,055
709,045
709,045
1,287,087
1,219,256
1,240,181
1,240,181
1,230,613
1,267,163
1,190,843
1,198,208
1,179,490
1,257,021
1,345,795
1,395,706
1,357,778
1,374,442
1,493,671
1,493,671
1,698,055
1,758,116
1,777,854
1,746,709
1,749,596
1,827,310
1,842,153
1,810,981
1,787,861
1,811,835
1,806,054
1,795,894
1,765,357
1,718,461
1,557,275
1,495,633
1,401,351
1,324,131
1,235,471
1,235,471
1,160,245
1,133,590
1,135,345
1,135,345
1,058,613
1,065,376
943,322
940,156
922,225
935,986
965,498
945,688
1,076,618
1,087,111
1,117,368
1,107,267
1,131,675
1,139,396
1,174,909
1,213,725
1,232,736
1,232,564
1,296,720
1,296,720
1,349,104
1,402,438
826,149
826,149
817,553
832,362
830,641
815,071
828,289
807,587
865,764
823,137
808,252
772,663
770,569
729,438
736,059
1,150,150
1,197,479
1,113,420
1,060,742
1,062,278
1,023,484
1,022,179
1,026,376
1,042,718
1,042,7181,026,3761,022,1791,023,4841,062,2781,060,7421,113,4201,197,4791,150,150736,059729,438770,569772,663808,252823,137865,764807,587828,289815,071830,641832,362817,553826,149826,1491,402,4381,349,1041,296,7201,296,7201,232,5641,232,7361,213,7251,174,9091,139,3961,131,6751,107,2671,117,3681,087,1111,076,618945,688965,498935,986922,225940,156943,3221,065,3761,058,6131,135,3451,135,3451,133,5901,160,2451,235,4711,235,4711,324,1311,401,3511,495,6331,557,2751,718,4611,765,3571,795,8941,806,0541,811,8351,787,8611,810,9811,842,1531,827,3101,749,5961,746,7091,777,8541,758,1161,698,0551,493,6711,493,6711,374,4421,357,7781,395,7061,345,7951,257,0211,179,4901,198,2081,190,8431,267,1631,230,6131,240,1811,240,1811,219,2561,287,087709,045709,045695,055713,331758,763758,763780,378799,808793,085787,015789,637900,681918,238
   > Total Current Assets 
0
0
116,973
110,169
122,157
150,173
147,460
143,051
143,051
153,875
169,619
221,765
93,851
87,150
98,878
165,906
9,543
93,249
92,480
22,401
115,912
91,903
100,127
13,904
88,557
24,692
19,230
0
7,035
16,696
23,518
11,560
14,043
1,452
4,604
9,088
2,236
3,764
1,825
4,887
1,071
4,885
6,711
12,649
12,441
14,956
21,859
20,312
20,312
18,090
7,801
120,610
120,610
113,894
114,564
200,267
210,091
204,000
204,333
217,345
199,407
234,085
212,919
209,333
189,537
179,579
174,275
207,157
230,303
233,632
234,514
238,944
238,944
275,262
282,988
303,050
303,050
303,505
329,286
325,507
305,244
316,087
298,415
346,981
339,589
314,352
328,121
325,941
305,532
309,851
471,168
589,908
509,854
457,763
455,633
412,202
407,338
400,650
397,231
397,231400,650407,338412,202455,633457,763509,854589,908471,168309,851305,532325,941328,121314,352339,589346,981298,415316,087305,244325,507329,286303,505303,050303,050282,988275,262238,944238,944234,514233,632230,303207,157174,275179,579189,537209,333212,919234,085199,407217,345204,333204,000210,091200,267114,564113,894120,610120,6107,80118,09020,31220,31221,85914,95612,44112,6496,7114,8851,0714,8871,8253,7642,2369,0884,6041,45214,04311,56023,51816,6967,035019,23024,69288,55713,904100,12791,903115,91222,40192,48093,2499,543165,90698,87887,15093,851221,765169,619153,875143,051143,051147,460150,173122,157110,169116,97300
       Cash And Cash Equivalents 
0
0
6,754
4,177
7,678
5,966
5,014
709
709
2,631
3,283
8,432
8,432
4,949
7,451
9,543
9,543
7,003
11,155
22,401
39,692
12,686
16,538
13,904
8,731
16,383
10,450
7,035
7,035
5,470
9,323
11,560
7,838
47
3,199
6,042
2,236
3,764
1,825
4,887
1,071
4,885
6,711
12,649
8,393
10,479
9,360
20,312
20,312
18,090
6,738
17,141
17,141
9,333
9,425
16,437
18,384
13,721
4,383
12,299
19,700
19,157
11,989
15,232
10,239
19,152
7,343
17,522
55,284
58,260
57,982
42,920
42,920
28,116
23,768
36,428
36,428
37,644
63,075
51,228
39,946
42,461
32,986
36,814
53,865
46,009
63,873
50,748
13,794
38,236
131,236
113,445
55,340
58,870
47,203
79,067
93,052
77,060
39,533
39,53377,06093,05279,06747,20358,87055,340113,445131,23638,23613,79450,74863,87346,00953,86536,81432,98642,46139,94651,22863,07537,64436,42836,42823,76828,11642,92042,92057,98258,26055,28417,5227,34319,15210,23915,23211,98919,15719,70012,2994,38313,72118,38416,4379,4259,33317,14117,1416,73818,09020,31220,3129,36010,4798,39312,6496,7114,8851,0714,8871,8253,7642,2366,0423,199477,83811,5609,3235,4707,0357,03510,45016,3838,73113,90416,53812,68639,69222,40111,1557,0039,5439,5437,4514,9498,4328,4323,2832,6317097095,0145,9667,6784,1776,75400
       Short-term Investments 
0
0
263
153
137
140
78,154
96
96
90
68
209
209
5,081
5,078
5,020
5,020
5,439
5,838
6,670
7,344
7,607
7,508
7,446
7,936
8,309
8,780
9,038
9,038
11,226
14,195
13,157
6,205
1,405
1,405
2,775
2,775
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
32,929
27,736
26,171
28,813
49,266
36,135
52,183
42,214
45,711
30,664
30,188
33,598
38,399
31,259
37,585
42,950
45,618
55,383
64,652
72,670
0
0
0
0
0
0
0
0
0
0
0
0
16,001
32,585
7,883
75,330
119,787
158,086
136,972
134,185
90,448
76,153
81,421
92,052
92,05281,42176,15390,448134,185136,972158,086119,78775,3307,88332,58516,00100000000000072,67064,65255,38345,61842,95037,58531,25938,39933,59830,18830,66445,71142,21452,18336,13549,26628,81326,17127,73632,9290000000000000000002,7752,7751,4051,4056,20513,15714,19511,2269,0389,0388,7808,3097,9367,4467,5087,6077,3446,6705,8385,4395,0205,0205,0785,0812092096890969678,15414013715326300
       Net Receivables 
0
0
16,401
16,408
30,097
31,327
31,799
32,959
32,959
35,722
46,456
85,210
85,210
77,120
86,349
75,228
75,228
80,807
75,487
67,894
68,876
71,610
76,081
81,440
71,890
60,536
55,183
53,631
53,631
81,515
89,117
86,445
85,598
74,563
89,091
0
72,189
72,814
91,798
0
83,555
82,511
108,529
0
4,048
4,477
12,499
-13,383
101,540
101,235
1,063
103,469
103,469
104,561
105,139
150,901
163,971
164,108
171,137
155,780
143,572
162,745
158,716
148,390
148,634
130,239
133,334
151,236
143,760
137,787
133,582
150,406
150,406
182,494
186,550
196,435
196,435
221,258
229,346
242,196
237,140
243,512
237,399
259,961
264,528
246,344
244,158
237,206
237,522
244,272
246,652
247,793
241,240
250,983
238,100
242,687
238,133
242,169
236,058
236,058242,169238,133242,687238,100250,983241,240247,793246,652244,272237,522237,206244,158246,344264,528259,961237,399243,512237,140242,196229,346221,258196,435196,435186,550182,494150,406150,406133,582137,787143,760151,236133,334130,239148,634148,390158,716162,745143,572155,780171,137164,108163,971150,901105,139104,561103,469103,4691,063101,235101,540-13,38312,4994,4774,0480108,52982,51183,555091,79872,81472,189089,09174,56385,59886,44589,11781,51553,63153,63155,18360,53671,89081,44076,08171,61068,87667,89475,48780,80775,22875,22886,34977,12085,21085,21046,45635,72232,95932,95931,79931,32730,09716,40816,40100
       Other Current Assets 
0
0
93,555
110,016
84,245
112,740
32,493
0
109,287
115,432
119,812
0
127,914
1,186,526
1,106,979
0
76,115
1,124,002
1,161,333
89,979
1,068,931
1,074,249
1,143,573
1,229,698
1,293,856
1,259,270
1,286,756
0
0
0
0
0
0
0
0
271
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
32,929
27,736
26,171
28,813
49,266
36,135
52,183
42,214
45,711
30,664
30,188
33,598
38,399
31,259
37,585
42,950
54,760
45,618
64,652
72,670
70,187
70,187
44,603
36,865
32,083
28,158
30,114
28,030
50,206
21,196
21,999
20,090
21,986
21,631
19,460
17,950
-594,571
-509,854
-457,763
-455,633
-410,190
-407,338
-400,650
29,588
29,588-400,650-407,338-410,190-455,633-457,763-509,854-594,57117,95019,46021,63121,98620,09021,99921,19650,20628,03030,11428,15832,08336,86544,60370,18770,18772,67064,65245,61854,76042,95037,58531,25938,39933,59830,18830,66445,71142,21452,18336,13549,26628,81326,17127,73632,9290000000000000000000271000000001,286,7561,259,2701,293,8561,229,6981,143,5731,074,2491,068,93189,9791,161,3331,124,00276,11501,106,9791,186,526127,9140119,812115,432109,287032,493112,74084,245110,01693,55500
   > Long-term Assets 
0
0
672,664
676,846
670,928
649,635
632,918
0
615,712
559,456
525,436
0
568,479
1,135,297
1,041,719
0
13,387
1,080,283
1,083,634
13,338
1,000,085
996,821
1,050,103
13,307
1,202,251
13,280
13,273
0
1,297,480
1,456,832
1,496,037
1,445,406
1,488,182
1,564,422
1,626,323
1,833,065
1,808,745
1,784,097
1,810,010
1,801,167
1,794,823
1,760,472
1,711,750
1,544,626
1,483,192
1,386,395
1,302,272
1,228,542
1,215,159
1,142,155
1,125,789
1,116
1,014,735
944,719
950,812
743,055
730,065
718,225
731,653
748,153
746,281
842,533
874,192
908,035
917,730
952,096
965,121
967,752
983,422
999,104
998,050
1,169,871
1,057,776
1,073,842
1,119,450
649,157
523,099
514,048
503,076
505,134
509,827
512,202
509,172
518,783
483,548
493,900
444,542
444,628
423,906
426,208
678,982
607,571
603,566
602,979
606,645
611,282
614,841
625,726
634,861
634,861625,726614,841611,282606,645602,979603,566607,571678,982426,208423,906444,628444,542493,900483,548518,783509,172512,202509,827505,134503,076514,048523,099649,1571,119,4501,073,8421,057,7761,169,871998,050999,104983,422967,752965,121952,096917,730908,035874,192842,533746,281748,153731,653718,225730,065743,055950,812944,7191,014,7351,1161,125,7891,142,1551,215,1591,228,5421,302,2721,386,3951,483,1921,544,6261,711,7501,760,4721,794,8231,801,1671,810,0101,784,0971,808,7451,833,0651,626,3231,564,4221,488,1821,445,4061,496,0371,456,8321,297,480013,27313,2801,202,25113,3071,050,103996,8211,000,08513,3381,083,6341,080,28313,38701,041,7191,135,297568,4790525,436559,456615,7120632,918649,635670,928676,846672,66400
       Property Plant Equipment 
457,095
445,731
658,706
660,771
654,861
633,684
617,035
385,575
600,118
543,891
511,927
290,039
471,752
1,112,084
1,019,049
848,784
1,060,888
1,061,940
1,064,497
990,561
978,143
974,271
1,027,493
1,119,488
1,175,298
997,255
1,157,577
1,071,804
1,272,424
1,425,572
1,463,004
1,421,539
1,465,706
1,528,005
1,595,222
1,613,402
1,605,660
1,576,186
1,595,877
1,581,521
1,592,228
1,551,514
1,477,688
1,332,585
1,293,414
1,202,757
1,123,028
1,026,630
1,026,630
962,439
943,795
1,032
930,433
873,107
870,787
700,294
683,614
671,160
462,902
699,763
696,606
801,914
825,211
853,507
855,371
901,404
909,709
901,006
911,724
930,647
939,243
988,117
862,323
901,725
201,287
381,043
294,253
289,814
310,174
379,824
327,908
327,412
376,483
374,811
349,460
343,955
299,683
296,363
284,480
283,696
270,161
493,821
502,941
501,262
502,031
501,586
503,139
513,327
0
0513,327503,139501,586502,031501,262502,941493,821270,161283,696284,480296,363299,683343,955349,460374,811376,483327,412327,908379,824310,174289,814294,253381,043201,287901,725862,323988,117939,243930,647911,724901,006909,709901,404855,371853,507825,211801,914696,606699,763462,902671,160683,614700,294870,787873,107930,4331,032943,795962,4391,026,6301,026,6301,123,0281,202,7571,293,4141,332,5851,477,6881,551,5141,592,2281,581,5211,595,8771,576,1861,605,6601,613,4021,595,2221,528,0051,465,7061,421,5391,463,0041,425,5721,272,4241,071,8041,157,577997,2551,175,2981,119,4881,027,493974,271978,143990,5611,064,4971,061,9401,060,888848,7841,019,0491,112,084471,752290,039511,927543,891600,118385,575617,035633,684654,861660,771658,706445,731457,095
       Goodwill 
0
0
0
0
0
0
0
0
0
0
11,858
13,784
13,784
11,858
11,858
11,858
11,858
11,858
11,858
11,858
11,858
11,858
11,858
11,858
11,858
11,858
11,858
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
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000000000000000000000000000000000000000000000000000000011,85811,85811,85811,85811,85811,85811,85811,85811,85811,85811,85811,85811,85811,85813,78413,78411,8580000000000
       Long 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
0
0
12,138
12,498
10,746
7,848
7,437
8
8
10
10
10
4
4
3,833
4,137
4,279
0
1,299
120,567
128,608
121,976
129,722
125,098
132,651
127,837
113,168
108,890
118,491
135,472
133,500
131,524
133,660
132,122
167,415
7,947
8,507
8,623
61,412
57,144
60,425
55,764
60,336
58,438
61,621
59,803
59,251
313,399
28,226
12,669
10,022
10,256
10,060
10,543
10,203
10,626
10,62610,20310,54310,06010,25610,02212,66928,226313,39959,25159,80361,62158,43860,33655,76460,42557,14461,4128,6238,5077,947167,415132,122133,660131,524133,500135,472118,491108,890113,168127,837132,651125,098129,722121,976128,608120,5671,29904,2794,1373,83344101010887,4377,84810,74612,49812,138000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
13,958
16,075
16,067
15,951
15,883
15,594
15,594
15,565
1,651
1,744
1,744
1,553
1,541
1,529
1,529
1,504
1,492
1,480
1,507
1,480
1,463
1,449
1,435
1,422
1,415
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
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000000000000000000000000000000000000000000000000001,4151,4221,4351,4491,4631,4801,5071,4801,4921,5041,5291,5291,5411,5531,7441,7441,65115,56515,59415,59415,88315,95116,06716,07513,95800
       Long-term Assets Other 
0
0
-42,141
-44,930
-38,256
-74,735
-78,154
0
-78,029
-81,260
-83,064
0
-568,479
-1,135,297
-1,041,719
0
-1,070,895
-1,080,283
-1,083,634
-998,773
-1,000,085
-996,821
-1,050,103
-1,133,009
-1,202,251
-1,149,039
-1,171,366
0
-1,297,480
-1,456,832
-1,496,037
-1,445,406
-1,488,182
-1,564,422
-1,626,323
77,003
72,189
72,814
91,798
83,144
83,555
82,511
221,499
88,614
177,626
171,500
166,746
76,243
177,783
172,279
174,369
76,134
76,134
61,197
69,688
38,972
42,461
43,232
264,614
44,111
45,213
39,320
43,829
46,163
56,620
44,824
49,388
60,659
65,557
62,163
52,472
63,263
189,057
165,124
910,659
66,055
152,845
149,323
119,993
57,655
119,788
123,378
75,545
83,547
78,324
89,609
86,421
86,644
79,623
83,261
95,422
85,524
87,956
91,695
94,358
99,636
101,159
102,196
634,861
634,861102,196101,15999,63694,35891,69587,95685,52495,42283,26179,62386,64486,42189,60978,32483,54775,545123,378119,78857,655119,993149,323152,84566,055910,659165,124189,05763,26352,47262,16365,55760,65949,38844,82456,62046,16343,82939,32045,21344,111264,61443,23242,46138,97269,68861,19776,13476,134174,369172,279177,78376,243166,746171,500177,62688,614221,49982,51183,55583,14491,79872,81472,18977,003-1,626,323-1,564,422-1,488,182-1,445,406-1,496,037-1,456,832-1,297,4800-1,171,366-1,149,039-1,202,251-1,133,009-1,050,103-996,821-1,000,085-998,773-1,083,634-1,080,283-1,070,8950-1,041,719-1,135,297-568,4790-83,064-81,260-78,0290-78,154-74,735-38,256-44,930-42,14100
> Total Liabilities 
782,203
752,369
678,457
671,037
677,961
679,354
659,324
645,267
645,267
616,649
605,655
611,863
611,863
1,166,100
1,090,998
1,104,323
1,104,323
1,104,146
1,151,682
1,029,941
1,015,047
1,000,186
1,063,103
1,138,213
1,184,919
1,148,152
1,171,021
1,254,988
1,254,988
1,495,235
1,545,374
1,523,307
1,417,159
1,424,444
1,500,676
1,626,475
1,525,725
1,537,187
1,569,402
1,594,705
1,599,030
1,588,826
1,553,071
1,457,040
1,405,796
1,298,672
1,226,847
1,140,214
1,140,214
1,068,975
1,042,379
1,050,241
1,050,241
964,423
979,211
808,461
801,620
782,332
791,186
785,910
763,983
891,218
908,447
940,479
934,610
955,718
968,662
998,778
1,043,843
1,074,592
1,064,808
1,130,837
1,130,837
1,175,937
1,209,099
505,022
505,022
506,887
533,901
534,125
514,167
530,709
500,369
535,358
469,516
488,292
427,640
433,718
378,020
364,611
394,398
385,311
297,033
244,052
241,563
206,973
203,953
206,659
240,232
240,232206,659203,953206,973241,563244,052297,033385,311394,398364,611378,020433,718427,640488,292469,516535,358500,369530,709514,167534,125533,901506,887505,022505,0221,209,0991,175,9371,130,8371,130,8371,064,8081,074,5921,043,843998,778968,662955,718934,610940,479908,447891,218763,983785,910791,186782,332801,620808,461979,211964,4231,050,2411,050,2411,042,3791,068,9751,140,2141,140,2141,226,8471,298,6721,405,7961,457,0401,553,0711,588,8261,599,0301,594,7051,569,4021,537,1871,525,7251,626,4751,500,6761,424,4441,417,1591,523,3071,545,3741,495,2351,254,9881,254,9881,171,0211,148,1521,184,9191,138,2131,063,1031,000,1861,015,0471,029,9411,151,6821,104,1461,104,3231,104,3231,090,9981,166,100611,863611,863605,655616,649645,267645,267659,324679,354677,961671,037678,457752,369782,203
   > Total Current Liabilities 
0
0
44,830
83,800
85,300
101,200
82,200
342,700
342,700
80,200
233,500
273,500
136,430
113,195
133,774
323,700
117,554
106,803
113,003
90,020
88,158
88,932
99,335
22,549
111,224
112,896
116,698
288,400
130,223
140,280
142,066
122,430
116,606
90,813
126,233
147,920
131,402
136,723
152,575
175,776
179,688
194,600
234,753
205,259
182,065
171,793
199,475
199,351
199,351
183,309
172,577
107,236
107,236
85,278
97,259
73,271
59,400
60,757
55,917
52,442
48,317
43,916
46,412
44,383
34,762
36,989
43,312
56,303
45,183
48,303
41,485
43,002
43,002
35,484
38,996
30,474
30,474
32,170
34,475
32,004
23,644
30,318
26,625
277,649
251,704
63,577
48,647
234,475
204,658
205,986
257,110
246,302
245,570
234,261
231,772
14,499
12,335
15,910
46,627
46,62715,91012,33514,499231,772234,261245,570246,302257,110205,986204,658234,47548,64763,577251,704277,64926,62530,31823,64432,00434,47532,17030,47430,47438,99635,48443,00243,00241,48548,30345,18356,30343,31236,98934,76244,38346,41243,91648,31752,44255,91760,75759,40073,27197,25985,278107,236107,236172,577183,309199,351199,351199,475171,793182,065205,259234,753194,600179,688175,776152,575136,723131,402147,920126,23390,813116,606122,430142,066140,280130,223288,400116,698112,896111,22422,54999,33588,93288,15890,020113,003106,803117,554323,700133,774113,195136,430273,500233,50080,200342,700342,70082,200101,20085,30083,80044,83000
       Short-term Debt 
0
0
14,561
13,485
15,948
12,307
28,703
28,040
28,040
26,005
10,990
8,558
8,558
5,900
25,198
21,194
21,194
21,509
18,773
18,663
18,627
22,630
22,548
22,549
22,549
22,452
22,452
22,452
22,452
22,546
17,546
17,546
17,546
0
0
0
0
0
0
70,083
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
657,507
0
0
0
804,384
0
0
0
850,719
906,894
934,826
944,611
1,013,756
77,342
78,548
0
0
33,904
30,188
28,847
24,762
24,762
25,660
21,609
242,711
224,817
9,791
9,791
183,392
169,205
168,160
158,501
188,004
187,179
184,372
182,428
23,299
0
0
0
00023,299182,428184,372187,179188,004158,501168,160169,205183,3929,7919,791224,817242,71121,60925,66024,76224,76228,84730,18833,9040078,54877,3421,013,756944,611934,826906,894850,719000804,384000657,507000000000000000000070,08300000017,54617,54617,54622,54622,45222,45222,45222,45222,54922,54922,54822,63018,62718,66318,77321,50921,19421,19425,1985,9008,5588,55810,99026,00528,04028,04028,70312,30715,94813,48514,56100
       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
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
657,507
0
0
0
804,384
0
0
0
850,719
906,894
934,826
944,611
1,013,756
1,039,426
1,065,358
0
0
0
0
0
0
0
0
0
0
0
0
0
183,392
169,205
168,160
158,501
188,004
187,179
184,372
182,428
0
0
0
0
0000182,428184,372187,179188,004158,501168,160169,205183,39200000000000001,065,3581,039,4261,013,756944,611934,826906,894850,719000804,384000657,50700000000000000000000000000000000000000000000000000000000000
       Accounts payable 
33,139
25,719
30,269
41,221
45,175
63,713
44,513
48,960
48,960
58,087
89,618
127,872
127,872
107,295
108,576
96,360
96,360
85,294
94,230
71,357
69,531
66,302
76,787
93,842
88,675
90,444
94,246
107,771
107,771
117,734
124,520
104,884
99,060
90,813
126,233
147,920
131,402
136,723
149,756
155,202
86,569
87,105
96,537
88,506
79,278
76,204
96,411
120,601
110,307
91,921
95,886
11
96,314
85,278
88,829
73,271
59,400
60,757
55,917
52,442
48,317
43,916
46,412
44,383
34,762
36,989
43,312
56,303
45,183
48,303
41,485
152,422
39,373
31,655
37,304
184,150
25,576
26,292
30,896
24,768
20,604
23,508
23,284
27,299
23,502
56,856
45,169
44,518
32,181
32,267
95,414
53,100
55,750
47,597
46,864
11,866
9,560
12,994
43,545
43,54512,9949,56011,86646,86447,59755,75053,10095,41432,26732,18144,51845,16956,85623,50227,29923,28423,50820,60424,76830,89626,29225,576184,15037,30431,65539,373152,42241,48548,30345,18356,30343,31236,98934,76244,38346,41243,91648,31752,44255,91760,75759,40073,27188,82985,27896,3141195,88691,921110,307120,60196,41176,20479,27888,50696,53787,10586,569155,202149,756136,723131,402147,920126,23390,81399,060104,884124,520117,734107,771107,77194,24690,44488,67593,84276,78766,30269,53171,35794,23085,29496,36096,360108,576107,295127,872127,87289,61858,08748,96048,96044,51363,71345,17541,22130,26925,71933,139
       Other Current Liabilities 
0
0
0
29,094
24,177
25,180
8,984
0
265,700
-3,892
132,892
0
-136,430
-113,195
-133,774
0
-117,554
-106,803
-113,003
-90,020
-88,158
-88,932
-99,335
-93,842
-111,224
-112,896
-116,698
0
-130,223
-140,280
-142,066
-122,430
-116,606
-90,813
-126,233
0
0
0
2,819
-49,509
22,709
32,397
34,069
12,219
0
0
0
17,000
10,294
13,816
0
8,500
-62,226
-76,148
-67,718
-76,148
-76,148
-76,148
-76,148
-74,409
-74,409
-69
-69
-91,336
-91,347
-91,360
-91,370
-91,380
-91,390
-91,087
-78,336
7,214
-73,703
3,829
-37,734
0
4,898
5,878
3,579
7,236
3,040
6,810
3,341
-12,182
-6,406
6,721
3,478
-3,226
-6,519
-4,232
-6,596
-4,593
-7,150
-7,499
-7,311
-2,075
-9,560
-3,203
3,082
3,082-3,203-9,560-2,075-7,311-7,499-7,150-4,593-6,596-4,232-6,519-3,2263,4786,721-6,406-12,1823,3416,8103,0407,2363,5795,8784,8980-37,7343,829-73,7037,214-78,336-91,087-91,390-91,380-91,370-91,360-91,347-91,336-69-69-74,409-74,409-76,148-76,148-76,148-76,148-67,718-76,148-62,2268,500013,81610,29417,00000012,21934,06932,39722,709-49,5092,819000-126,233-90,813-116,606-122,430-142,066-140,280-130,2230-116,698-112,896-111,224-93,842-99,335-88,932-88,158-90,020-113,003-106,803-117,5540-133,774-113,195-136,4300132,892-3,892265,70008,98425,18024,17729,094000
   > Long-term Liabilities 
0
0
648,188
629,800
632,800
611,700
610,800
0
326,200
558,600
391,700
0
358,298
879,081
877,566
0
907,809
910,655
853,381
741,648
754,470
743,820
780,707
817,944
853,040
847,812
952,802
0
1,022,370
1,265,046
1,272,435
1,221,987
1,205,266
1,221,729
1,295,162
1,478,555
1,394,323
1,400,464
1,416,827
1,418,929
1,419,342
1,394,226
1,318,318
1,251,781
1,223,731
1,126,879
1,027,372
1,019,613
940,863
885,666
869,802
839
943,005
879,145
881,952
735,190
742,220
721,575
735,269
733,468
715,666
847,302
862,035
896,096
899,848
918,729
925,350
942,475
998,660
1,026,289
1,023,323
978,415
1,087,835
1,140,453
1,170,103
320,872
474,548
474,717
499,426
502,121
490,523
500,391
473,744
257,709
217,812
424,715
378,993
199,243
173,362
158,625
137,288
139,009
51,463
9,791
9,791
192,474
191,618
190,749
230,441
230,441190,749191,618192,4749,7919,79151,463139,009137,288158,625173,362199,243378,993424,715217,812257,709473,744500,391490,523502,121499,426474,717474,548320,8721,170,1031,140,4531,087,835978,4151,023,3231,026,289998,660942,475925,350918,729899,848896,096862,035847,302715,666733,468735,269721,575742,220735,190881,952879,145943,005839869,802885,666940,8631,019,6131,027,3721,126,8791,223,7311,251,7811,318,3181,394,2261,419,3421,418,9291,416,8271,400,4641,394,3231,478,5551,295,1621,221,7291,205,2661,221,9871,272,4351,265,0461,022,3700952,802847,812853,040817,944780,707743,820754,470741,648853,381910,655907,8090877,566879,081358,2980391,700558,600326,2000610,800611,700632,800629,800648,18800
       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
819,513
814,975
855,619
833,969
800,162
790
766
751
757
751
619
629
621,663
597,469
638,891
0
755,508
782,570
797,962
801,905
820,921
827,789
845,107
830,742
826,309
832,762
898,750
892,191
921,461
319,958
286,968
293,473
293,079
250,725
254,873
260,969
481,541
452,135
242,711
224,817
211,333
185,004
183,392
169,205
168,160
285,998
188,004
187,179
184,372
182,428
0
0
0
0
0000182,428184,372187,179188,004285,998168,160169,205183,392185,004211,333224,817242,711452,135481,541260,969254,873250,725293,079293,473286,968319,958921,461892,191898,750832,762826,309830,742845,107827,789820,921801,905797,962782,570755,5080638,891597,469621,663629619751757751766790800,162833,969855,619814,975819,513000000000000000000000000000000000000000000000
       Warrants
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
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
46,408
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
0000000000000000000000000000000000000000046,408000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
3,022
0
0
0
3,017
0
0
124,309
4,139
116,227
179,724
104,856
10,546
120,153
108,197
204,071
8,258
191,046
190,064
205,609
9,356
220,655
195,042
111,647
11,589
0
89,909
130,873
5,929
0
0
0
7,925
0
0
0
20,574
70,410
75,098
104,147
104,534
102,787
95,589
103,064
78,750
79,072
77,572
76,691
73,148
73,148
76,148
76,148
76,148
76,148
76,148
76,148
74,409
74,409
72,633
71,672
91,336
91,347
91,360
91,370
91,380
91,390
91,087
78,336
77,332
77,342
78,548
39,426
33,904
40,571
41,551
40,436
36,579
36,831
37,927
34,104
32,309
24,515
9,791
9,791
9,791
10,402
9,791
9,791
10,390
0
10,992
10,816
0
0
0
0
000010,81610,992010,3909,7919,79110,4029,7919,7919,79124,51532,30934,10437,92736,83136,57940,43641,55140,57133,90439,42678,54877,34277,33278,33691,08791,39091,38091,37091,36091,34791,33671,67272,63374,40974,40976,14876,14876,14876,14876,14876,14873,14873,14876,69177,57279,07278,750103,06495,589102,787104,534104,14775,09870,41020,5740007,9250005,929130,87389,909011,589111,647195,042220,6559,356205,609190,064191,0468,258204,071108,197120,15310,546104,856179,724116,2274,139124,309003,0170003,022000
       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
0
0
0
0
0
0
95,589
103,064
78,750
79,072
77,572
77
73
73
76
76
76
76
76,148
76,148
74,409
0
72,633
71,672
80,476
91,347
91,360
91,370
91,380
91,390
91,087
78,336
77,332
77,342
78,548
39,426
33,904
30,359
30,188
28,847
24,762
24,762
25,660
21,609
19,821
9,791
9,791
9,791
9,791
9,791
9,791
9,791
9,791
9,791
9,791
0
0
0
0
0
000009,7919,7919,7919,7919,7919,7919,7919,7919,7919,79119,82121,60925,66024,76224,76228,84730,18830,35933,90439,42678,54877,34277,33278,33691,08791,39091,38091,37091,36091,34780,47671,67272,633074,40976,14876,1487676767673737777,57279,07278,750103,06495,589000000000000000000000000000000000000000000000
> Total Stockholder Equity
40,535
38,362
67,696
73,402
75,017
82,944
83,420
89,853
85,884
74,489
69,811
77,242
77,242
63,868
74,310
75,680
75,680
69,157
59,761
103,009
124,412
121,308
136,829
148,397
140,005
140,521
135,999
160,489
160,489
141,272
151,196
192,386
253,992
252,957
255,232
215,678
205,724
176,735
166,236
139,377
124,655
108,203
99,566
38,818
30,653
66,213
65,680
55,744
55,744
55,813
55,679
85
50,471
57,866
50,744
89,807
92,663
93,485
97,670
124,340
126,954
130,109
124,537
122,957
119,255
121,691
117,662
121,877
115,821
104,518
113,608
112,074
112,074
118,642
136,549
258,320
258,325
249,288
238,962
239,499
242,445
240,139
248,126
236,791
254,859
227,531
246,942
240,138
251,452
267,764
570,053
613,487
616,465
616,590
619,578
617,003
618,780
619,947
602,172
602,172619,947618,780617,003619,578616,590616,465613,487570,053267,764251,452240,138246,942227,531254,859236,791248,126240,139242,445239,499238,962249,288258,325258,320136,549118,642112,074112,074113,608104,518115,821121,877117,662121,691119,255122,957124,537130,109126,954124,34097,67093,48592,66389,80750,74457,86650,4718555,67955,81355,74455,74465,68066,21330,65338,81899,566108,203124,655139,377166,236176,735205,724215,678255,232252,957253,992192,386151,196141,272160,489160,489135,999140,521140,005148,397136,829121,308124,412103,00959,76169,15775,68075,68074,31063,86877,24277,24269,81174,48985,88489,85383,42082,94475,01773,40267,69638,36240,535
   Common Stock
135
115
124
118
118
118
118
114
114
114
114
114
114
114
114
114
114
114
114
114
114
114
114
114
114
114
114
114
114
114
114
114
114
114
114
114
114
114
114
114
114
114
114
114
115
115
115
115
115
115
115
0
115
115
115
115
115
115
141
141
141
156
156
156
156
156
156
159
159
159
159
159
159
164
164
164
164
164
164
164
164
164
164
162
162
162
162
162
162
162
162
162
162
162
162
162
162
162
162
1621621621621621621621621621621621621621621621621641641641641641641641641641641591591591591591591561561561561561561411411411151151151151151150115115115115115115115114114114114114114114114114114114114114114114114114114114114114114114114114114114114114114114114114114114114114118118118118124115135
   Retained Earnings Total Equity
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
-42,545
-42,192
-47,486
-53,786
-49,121
-49
-53
-53
-44
-51
-12
-8
-6,727
-8,046
19,090
0
23,597
18,435
17,130
13,925
16,414
12,660
14,398
8,684
-2,202
7,154
5,967
5,307
11,161
31,512
179,666
173,519
170,741
163,170
163,708
166,654
164,348
172,335
172,738
190,806
163,478
182,889
176,085
187,399
203,711
506,000
549,434
552,412
552,537
0
0
0
0
0
00000552,537552,412549,434506,000203,711187,399176,085182,889163,478190,806172,738172,335164,348166,654163,708163,170170,741173,519179,66631,51211,1615,3075,9677,154-2,2028,68414,39812,66016,41413,92517,13018,43523,597019,090-8,046-6,727-8-12-51-44-53-53-49-49,121-53,786-47,486-42,192-42,545000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
-4,943
-148,413
-136,622
-134,408
-125,546
-125,546
2,734
2,408
-100,598
3,204
-182,144
-358
-178,838
101
-655
-1,060
-1,548
-173
89
185
253
550
923
1,875
2,000
1,784
1,907
5,048
228
2,961
2,961
2,961
4,331
2,185
2,185
2,185
2,186
2,000
-1,960
-786
-786
-786
-786
-786
-1,000
-786
-786
-786
-1,000
-786
-786
-786
0
-120,468
-123,137
0
-129,477
-133,800
-138,961
-145,101
-150,038
-155,332
-159,991
-165,681
-165,597
-171,607
-177,700
-183,762
-56,327
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-1,801
-1,801
-162
-1,801
0
-1,801
-1,8010-1,801-162-1,801-1,801000000000000000000000-56,327-183,762-177,700-171,607-165,597-165,681-159,991-155,332-150,038-145,101-138,961-133,800-129,4770-123,137-120,4680-786-786-786-1,000-786-786-786-1,000-786-786-786-786-786-1,9602,0002,1862,1852,1852,1854,3312,9612,9612,9612285,0481,9071,7842,0001,87592355025318589-173-1,548-1,060-655101-178,838-358-182,1443,204-100,5982,4082,734-125,546-125,546-134,408-136,622-148,413-4,943000
   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
110,916
110,030
105,388
106,127
107,092
106
106
105
104
104
103
102
101,584
108,844
108,378
0
110,546
110,136
109,861
109,364
109,311
109,036
111,510
111,168
110,751
110,485
110,138
112,132
111,907
109,463
84,885
84,818
84,773
82,018
82,017
82,017
82,017
82,017
62,092
62,090
62,090
62,090
62,090
62,090
62,090
62,090
62,090
62,090
62,090
62,090
0
0
0
0
000062,09062,09062,09062,09062,09062,09062,09062,09062,09062,09062,09062,09282,01782,01782,01782,01782,01884,77384,81884,885109,463111,907112,132110,138110,485110,751111,168111,510109,036109,311109,364109,861110,136110,5460108,378108,844101,584102103104104105106106107,092106,127105,388110,030110,916000000000000000000000000000000000000000000000
   Treasury Stock000000000000000-2-6,395-6,395-6,395-6,395-6,395-6,395-6,395-6,395-6,395-6,395-6,395-6,395-6,395-6,395-6,395-6,395-6,395-6,395-6,395-6,395-6,395-6,395-6,395-6,395-6,395-6,395-6-6-6-6-6-6-6-6,395-6,395-6,395-6,395-6,395-6,395-6,333-6,250-6,074-5,954-5,954-5,954-5,954-5,954-5,954-5,954-12,978-12,876-12,664-11,502-15,588-15,177-15,146-15,146-15,146-15,146-15,146-15,146-15,146-15,146-15,146-11,367-10,259-9,966-9,924-9,924-9,924-9,92400000-16-16-17-17-27-8-28
   Other Stockholders Equity 
0
0
111,887
112,284
265,407
248,773
246,587
0
237,730
112,184
95,336
0
93,954
82,909
82,365
0
82,540
82,905
81,146
76,643
81,132
76,642
76,643
78,243
78,243
78,243
78,234
0
78,232
91,036
101,221
87,613
86,682
98,736
109,462
86,655
86,073
85,992
85,692
85,127
85,123
85,003
84,831
82,287
84,012
104,521
103,635
-786
98,993
100,697
100,001
-1
99,305
97,972
97,276
96,579
216,353
218,326
102,449
231,460
235,057
243,112
248,842
253,504
258,301
262,907
268,322
270,712
276,380
282,056
287,852
0
103,743
105,512
103,068
0
78,490
78,378
75,623
75,622
75,622
75,622
75,622
62,090
62,090
62,090
62,090
62,090
62,090
62,090
62,090
62,090
62,090
63,891
63,891
61,638
61,664
61,664
61,349
61,34961,66461,66461,63863,89163,89162,09062,09062,09062,09062,09062,09062,09062,09062,09062,09075,62275,62275,62275,62275,62378,37878,4900103,068105,512103,7430287,852282,056276,380270,712268,322262,907258,301253,504248,842243,112235,057231,460102,449218,326216,35396,57997,27697,97299,305-1100,001100,69798,993-786103,635104,52184,01282,28784,83185,00385,12385,12785,69285,99286,07386,655109,46298,73686,68287,613101,22191,03678,232078,23478,24378,24378,24376,64376,64281,13276,64381,14682,90582,540082,36582,90993,954095,336112,184237,7300246,587248,773265,407112,284111,88700



5.4. Balance Sheets

Currency in USD. All numbers in thousands.