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

Ardmore Shpng
Buy, Hold or Sell?

Let's analyze Ardmore Shpng together

I guess you are interested in Ardmore Shpng. 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 Ardmore Shpng. 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 Ardmore Shpng

I send you an email if I find something interesting about Ardmore Shpng.

1. Quick Overview

1.1. Quick analysis of Ardmore Shpng (30 sec.)










1.2. What can you expect buying and holding a share of Ardmore Shpng? (30 sec.)

How much money do you get?

How much money do you get?
$1.27
When do you have the money?
1 year
How often do you get paid?
70.0%

What is your share worth?

Current worth
$15.68
Expected worth in 1 year
$17.68
How sure are you?
55.0%

+ What do you gain per year?

Total Gains per Share
$3.28
Return On Investment
28.9%

For what price can you sell your share?

Current Price per Share
$11.35
Expected price per share
$10.70 - $13.07
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Ardmore Shpng (5 min.)




Live pricePrice per Share (EOD)
$11.35
Intrinsic Value Per Share
$31.16 - $78.20
Total Value Per Share
$46.83 - $93.88

2.2. Growth of Ardmore Shpng (5 min.)




Is Ardmore Shpng growing?

Current yearPrevious yearGrowGrow %
How rich?$664m$541.5m$103m16.0%

How much money is Ardmore Shpng making?

Current yearPrevious yearGrowGrow %
Making money$47.1m$36.5m$10.6m22.5%
Net Profit Margin41.3%32.4%--

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

2.3. Financial Health of Ardmore Shpng (5 min.)




2.4. Comparing to competitors in the Marine Shipping industry (5 min.)




  Industry Rankings (Marine Shipping)  


Richest
#75 / 187

Most Revenue
#83 / 187

Most Profit
#52 / 187
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Ardmore Shpng?

Welcome investor! Ardmore Shpng's management wants to use your money to grow the business. In return you get a share of Ardmore Shpng.

First you should know what it really means to hold a share of Ardmore Shpng. And how you can make/lose money.

Speculation

The Price per Share of Ardmore Shpng is $11.35. 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 Ardmore Shpng.
  • 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 Ardmore Shpng, 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 $15.68. Based on the TTM, the Book Value Change Per Share is $0.50 per quarter. Based on the YOY, the Book Value Change Per Share is $0.72 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 $0.32 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Ardmore Shpng.

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 Eps0.575.0%1.129.9%0.847.4%0.443.9%0.201.7%
Usd Book Value Change Per Share0.090.8%0.504.4%0.726.4%0.403.5%0.201.7%
Usd Dividend Per Share0.403.5%0.322.8%0.262.3%0.131.1%0.080.7%
Usd Total Gains Per Share0.494.3%0.827.2%0.988.7%0.534.6%0.282.4%
Usd Price Per Share18.10-17.79-13.66-9.41-8.93-
Price to Earnings Ratio7.94-4.56-4.67-3.48--1.48-
Price-to-Total Gains Ratio37.29-33.01-14.47-18.68-5.45-
Price to Book Ratio1.15-1.16-1.06-0.82-0.90-
Price-to-Total Gains Ratio37.29-33.01-14.47-18.68-5.45-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share11.35
Number of shares88
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.320.13
Usd Book Value Change Per Share0.500.40
Usd Total Gains Per Share0.820.53
Gains per Quarter (88 shares)72.0746.39
Gains per Year (88 shares)288.30185.58
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
111217627845140176
222435256690281362
3336528854136421548
44497051142181562734
55618811430226702920
6673105717182718421106
7785123320063169831292
88971409229436111231478
910091585258240712641664
1011211762287045214041850

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%10.02.00.083.3%13.07.00.065.0%22.018.00.055.0%26.025.01.050.0%
Book Value Change Per Share3.00.01.075.0%10.01.01.083.3%13.05.02.065.0%17.020.03.042.5%21.025.06.040.4%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%19.00.01.095.0%28.00.012.070.0%32.00.020.061.5%
Total Gains per Share4.00.00.0100.0%11.01.00.091.7%15.05.00.075.0%22.018.00.055.0%28.022.02.053.8%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Ardmore Shpng 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--0.0900.500-82%0.721-88%0.399-77%0.196-54%
Book Value Per Share--15.67515.312+2%12.892+22%10.527+49%9.606+63%
Current Ratio--3.5713.130+14%3.233+10%2.301+55%1.961+82%
Debt To Asset Ratio--0.0810.114-29%0.228-64%0.392-79%0.466-83%
Debt To Equity Ratio--0.0890.130-32%0.301-71%0.804-89%0.998-91%
Dividend Per Share--0.3950.319+24%0.262+51%0.128+208%0.081+386%
Enterprise Value--755557693.300713391587.325+6%463244974.000+63%158142880.615+378%63641261.833+1087%
Eps--0.5701.122-49%0.835-32%0.439+30%0.198+188%
Ev To Ebitda Ratio--5.6603.765+50%2.679+111%-17.360+407%-8.630+252%
Ev To Sales Ratio--1.9651.611+22%1.087+81%0.133+1373%0.063+3012%
Free Cash Flow Per Share--0.9120.494+84%1.084-16%0.415+119%-0.013+101%
Free Cash Flow To Equity Per Share--0.005-0.342+6897%0.009-47%-0.122+2526%-0.125+2595%
Gross Profit Margin--1.0000.989+1%0.962+4%0.988+1%0.994+1%
Intrinsic Value_10Y_max--78.201--------
Intrinsic Value_10Y_min--31.159--------
Intrinsic Value_1Y_max--3.350--------
Intrinsic Value_1Y_min--0.490--------
Intrinsic Value_3Y_max--13.485--------
Intrinsic Value_3Y_min--3.762--------
Intrinsic Value_5Y_max--27.742--------
Intrinsic Value_5Y_min--9.516--------
Market Cap476829390.000-61%766755693.300748760087.325+2%573875724.000+34%395518707.465+94%375289027.283+104%
Net Profit Margin--0.2510.413-39%0.324-22%0.121+107%0.046+442%
Operating Margin--0.2660.374-29%0.343-22%0.152+75%0.121+120%
Operating Ratio--1.0000.696+44%0.647+55%0.835+20%0.870+15%
Pb Ratio0.724-59%1.1551.1580%1.065+8%0.823+40%0.905+28%
Pe Ratio4.979-59%7.9394.559+74%4.665+70%3.482+128%-1.480+119%
Price Per Share11.350-59%18.10017.785+2%13.660+33%9.407+92%8.929+103%
Price To Free Cash Flow Ratio3.113-59%4.96424.348-80%3.290+51%4.192+18%11.139-55%
Price To Total Gains Ratio23.384-59%37.29033.006+13%14.469+158%18.679+100%5.449+584%
Quick Ratio--3.0302.633+15%2.691+13%1.859+63%1.578+92%
Return On Assets--0.0330.065-48%0.052-35%0.026+29%0.012+182%
Return On Equity--0.0360.073-50%0.069-47%0.031+18%0.012+191%
Total Gains Per Share--0.4850.819-41%0.982-51%0.527-8%0.278+75%
Usd Book Value--664041000.000644635750.000+3%541596000.000+23%442539499.450+50%403717630.500+64%
Usd Book Value Change Per Share--0.0900.500-82%0.721-88%0.399-77%0.196-54%
Usd Book Value Per Share--15.67515.312+2%12.892+22%10.527+49%9.606+63%
Usd Dividend Per Share--0.3950.319+24%0.262+51%0.128+208%0.081+386%
Usd Enterprise Value--755557693.300713391587.325+6%463244974.000+63%158142880.615+378%63641261.833+1087%
Usd Eps--0.5701.122-49%0.835-32%0.439+30%0.198+188%
Usd Free Cash Flow--38618000.00020854161.500+85%45540250.000-15%17467983.300+121%-538392.775+101%
Usd Free Cash Flow Per Share--0.9120.494+84%1.084-16%0.415+119%-0.013+101%
Usd Free Cash Flow To Equity Per Share--0.005-0.342+6897%0.009-47%-0.122+2526%-0.125+2595%
Usd Market Cap476829390.000-61%766755693.300748760087.325+2%573875724.000+34%395518707.465+94%375289027.283+104%
Usd Price Per Share11.350-59%18.10017.785+2%13.660+33%9.407+92%8.929+103%
Usd Profit--24144000.00047191250.000-49%36559500.000-34%18689148.550+29%8243374.025+193%
Usd Revenue--96118000.000111267250.000-14%109220500.000-12%83178972.500+16%64545577.500+49%
Usd Total Gains Per Share--0.4850.819-41%0.982-51%0.527-8%0.278+75%
 EOD+4 -4MRQTTM+25 -15YOY+18 -225Y+31 -910Y+34 -6

3.3 Fundamental Score

Let's check the fundamental score of Ardmore Shpng based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-154.979
Price to Book Ratio (EOD)Between0-10.724
Net Profit Margin (MRQ)Greater than00.251
Operating Margin (MRQ)Greater than00.266
Quick Ratio (MRQ)Greater than13.030
Current Ratio (MRQ)Greater than13.571
Debt to Asset Ratio (MRQ)Less than10.081
Debt to Equity Ratio (MRQ)Less than10.089
Return on Equity (MRQ)Greater than0.150.036
Return on Assets (MRQ)Greater than0.050.033
Total8/10 (80.0%)

3.4 Technical Score

Let's check the technical score of Ardmore Shpng based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5036.830
Ma 20Greater thanMa 5011.525
Ma 50Greater thanMa 10013.548
Ma 100Greater thanMa 20015.886
OpenGreater thanClose11.230
Total0/5 (0.0%)

4. In-depth Analysis

4.1 About Ardmore Shpng

Ardmore Shipping Corporation engages in the seaborne transportation of petroleum products and chemicals worldwide. The company's fleet consists of 22 owned vessels including 21 Eco-design and 1 Eco-mod vessel, and four chartered-in vessels. It serves oil majors, oil companies, oil and chemical traders, chemical companies, and pooling service providers. Ardmore Shipping Corporation was founded in 2010 and is headquartered in Pembroke, Bermuda.

Fundamental data was last updated by Penke on 2024-12-07 15:35:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is efficient in making profit.
Using its investors money, the company is less efficient 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 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 underpriced.
Based on the earnings, the company is cheap.
Based on how much money comes from the company's main activities, the company is underpriced.
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 Ardmore Shpng earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Ardmore Shpng to the Marine Shipping industry mean.
  • A Net Profit Margin of 25.1% means that $0.25 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Ardmore Shpng:

  • The MRQ is 25.1%. The company is making a huge profit. +2
  • The TTM is 41.3%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ25.1%TTM41.3%-16.2%
TTM41.3%YOY32.4%+8.9%
TTM41.3%5Y12.1%+29.2%
5Y12.1%10Y4.6%+7.5%
Compared to industry (Marine Shipping)
PeriodCompanyIndustry (mean)+/- 
MRQ25.1%15.9%+9.2%
TTM41.3%11.8%+29.5%
YOY32.4%14.8%+17.6%
5Y12.1%12.1%+0.0%
10Y4.6%8.3%-3.7%
4.3.1.2. Return on Assets

Shows how efficient Ardmore Shpng is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Ardmore Shpng to the Marine Shipping industry mean.
  • 3.3% Return on Assets means that Ardmore Shpng generated $0.03 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Ardmore Shpng:

  • The MRQ is 3.3%. Using its assets, the company is less efficient in making profit.
  • The TTM is 6.5%. Using its assets, the company is efficient in making profit. +1
Trends
Current periodCompared to+/- 
MRQ3.3%TTM6.5%-3.1%
TTM6.5%YOY5.2%+1.3%
TTM6.5%5Y2.6%+3.9%
5Y2.6%10Y1.2%+1.4%
Compared to industry (Marine Shipping)
PeriodCompanyIndustry (mean)+/- 
MRQ3.3%1.8%+1.5%
TTM6.5%1.5%+5.0%
YOY5.2%1.9%+3.3%
5Y2.6%1.4%+1.2%
10Y1.2%1.0%+0.2%
4.3.1.3. Return on Equity

Shows how efficient Ardmore Shpng is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Ardmore Shpng to the Marine Shipping industry mean.
  • 3.6% Return on Equity means Ardmore Shpng generated $0.04 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Ardmore Shpng:

  • The MRQ is 3.6%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 7.3%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ3.6%TTM7.3%-3.7%
TTM7.3%YOY6.9%+0.4%
TTM7.3%5Y3.1%+4.2%
5Y3.1%10Y1.2%+1.8%
Compared to industry (Marine Shipping)
PeriodCompanyIndustry (mean)+/- 
MRQ3.6%3.3%+0.3%
TTM7.3%2.6%+4.7%
YOY6.9%3.3%+3.6%
5Y3.1%2.9%+0.2%
10Y1.2%2.1%-0.9%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Ardmore Shpng.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Ardmore Shpng is operating .

  • Measures how much profit Ardmore Shpng 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 Ardmore Shpng to the Marine Shipping industry mean.
  • An Operating Margin of 26.6% means the company generated $0.27  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Ardmore Shpng:

  • The MRQ is 26.6%. The company is operating very efficient. +2
  • The TTM is 37.4%. The company is operating very efficient. +2
Trends
Current periodCompared to+/- 
MRQ26.6%TTM37.4%-10.8%
TTM37.4%YOY34.3%+3.1%
TTM37.4%5Y15.2%+22.2%
5Y15.2%10Y12.1%+3.1%
Compared to industry (Marine Shipping)
PeriodCompanyIndustry (mean)+/- 
MRQ26.6%20.6%+6.0%
TTM37.4%11.3%+26.1%
YOY34.3%17.7%+16.6%
5Y15.2%14.2%+1.0%
10Y12.1%11.1%+1.0%
4.3.2.2. Operating Ratio

Measures how efficient Ardmore Shpng is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Marine Shipping industry mean).
  • An Operation Ratio of 1.00 means that the operating costs are $1.00 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Ardmore Shpng:

  • The MRQ is 1.000. The company is inefficient in keeping operating costs low. -1
  • The TTM is 0.696. The company is efficient in keeping operating costs low. +1
Trends
Current periodCompared to+/- 
MRQ1.000TTM0.696+0.304
TTM0.696YOY0.647+0.050
TTM0.6965Y0.835-0.138
5Y0.83510Y0.870-0.035
Compared to industry (Marine Shipping)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0001.201-0.201
TTM0.6961.133-0.437
YOY0.6470.937-0.290
5Y0.8351.018-0.183
10Y0.8701.016-0.146
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Ardmore Shpng.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Ardmore Shpng is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Marine Shipping industry mean).
  • A Current Ratio of 3.57 means the company has $3.57 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Ardmore Shpng:

  • The MRQ is 3.571. The company is very able to pay all its short-term debts. +2
  • The TTM is 3.130. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ3.571TTM3.130+0.440
TTM3.130YOY3.233-0.102
TTM3.1305Y2.301+0.829
5Y2.30110Y1.961+0.340
Compared to industry (Marine Shipping)
PeriodCompanyIndustry (mean)+/- 
MRQ3.5711.502+2.069
TTM3.1301.488+1.642
YOY3.2331.485+1.748
5Y2.3011.422+0.879
10Y1.9611.360+0.601
4.4.3.2. Quick Ratio

Measures if Ardmore Shpng is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Ardmore Shpng to the Marine Shipping industry mean.
  • A Quick Ratio of 3.03 means the company can pay off $3.03 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Ardmore Shpng:

  • The MRQ is 3.030. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 2.633. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ3.030TTM2.633+0.396
TTM2.633YOY2.691-0.058
TTM2.6335Y1.859+0.775
5Y1.85910Y1.578+0.281
Compared to industry (Marine Shipping)
PeriodCompanyIndustry (mean)+/- 
MRQ3.0300.657+2.373
TTM2.6330.748+1.885
YOY2.6910.997+1.694
5Y1.8590.946+0.913
10Y1.5781.016+0.562
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Ardmore Shpng.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Ardmore Shpng assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Ardmore Shpng to Marine Shipping industry mean.
  • A Debt to Asset Ratio of 0.08 means that Ardmore Shpng assets are financed with 8.1% credit (debt) and the remaining percentage (100% - 8.1%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Ardmore Shpng:

  • The MRQ is 0.081. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.114. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.081TTM0.114-0.033
TTM0.114YOY0.228-0.114
TTM0.1145Y0.392-0.278
5Y0.39210Y0.466-0.074
Compared to industry (Marine Shipping)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0810.393-0.312
TTM0.1140.398-0.284
YOY0.2280.420-0.192
5Y0.3920.462-0.070
10Y0.4660.475-0.009
4.5.4.2. Debt to Equity Ratio

Measures if Ardmore Shpng is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Ardmore Shpng to the Marine Shipping industry mean.
  • A Debt to Equity ratio of 8.9% means that company has $0.09 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Ardmore Shpng:

  • The MRQ is 0.089. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.130. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.089TTM0.130-0.041
TTM0.130YOY0.301-0.171
TTM0.1305Y0.804-0.674
5Y0.80410Y0.998-0.194
Compared to industry (Marine Shipping)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0890.711-0.622
TTM0.1300.723-0.593
YOY0.3010.794-0.493
5Y0.8040.962-0.158
10Y0.9981.072-0.074
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 Ardmore Shpng generates.

  • Above 15 is considered overpriced but always compare Ardmore Shpng to the Marine Shipping industry mean.
  • A PE ratio of 7.94 means the investor is paying $7.94 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Ardmore Shpng:

  • The EOD is 4.979. Based on the earnings, the company is cheap. +2
  • The MRQ is 7.939. Based on the earnings, the company is underpriced. +1
  • The TTM is 4.559. Based on the earnings, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD4.979MRQ7.939-2.961
MRQ7.939TTM4.559+3.380
TTM4.559YOY4.665-0.106
TTM4.5595Y3.482+1.078
5Y3.48210Y-1.480+4.961
Compared to industry (Marine Shipping)
PeriodCompanyIndustry (mean)+/- 
EOD4.9796.378-1.399
MRQ7.9396.988+0.951
TTM4.5598.441-3.882
YOY4.6656.609-1.944
5Y3.4829.799-6.317
10Y-1.48010.517-11.997
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 Ardmore Shpng:

  • The EOD is 3.113. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 4.964. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 24.348. Based on how much money comes from the company's main activities, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD3.113MRQ4.964-1.851
MRQ4.964TTM24.348-19.384
TTM24.348YOY3.290+21.058
TTM24.3485Y4.192+20.156
5Y4.19210Y11.139-6.947
Compared to industry (Marine Shipping)
PeriodCompanyIndustry (mean)+/- 
EOD3.1134.381-1.268
MRQ4.9644.807+0.157
TTM24.3484.047+20.301
YOY3.2902.563+0.727
5Y4.1922.487+1.705
10Y11.1391.710+9.429
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 Ardmore Shpng is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Marine Shipping industry mean).
  • A PB ratio of 1.15 means the investor is paying $1.15 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Ardmore Shpng:

  • The EOD is 0.724. Based on the equity, the company is cheap. +2
  • The MRQ is 1.155. Based on the equity, the company is underpriced. +1
  • The TTM is 1.158. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD0.724MRQ1.155-0.431
MRQ1.155TTM1.158-0.003
TTM1.158YOY1.065+0.093
TTM1.1585Y0.823+0.335
5Y0.82310Y0.905-0.082
Compared to industry (Marine Shipping)
PeriodCompanyIndustry (mean)+/- 
EOD0.7240.876-0.152
MRQ1.1550.951+0.204
TTM1.1580.901+0.257
YOY1.0650.891+0.174
5Y0.8230.989-0.166
10Y0.9051.018-0.113
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 Ardmore Shpng.

4.8.1. Institutions holding Ardmore Shpng

Institutions are holding 73.275% of the shares of Ardmore Shpng.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Dimensional Fund Advisors, Inc.6.46040.01192714123-35343-1.2854
2024-06-30BlackRock Inc6.00190.00132521472238830.9562
2024-09-30Aristotle Capital Boston, LLC4.3331.09111820357807734.6432
2024-09-30American Century Companies Inc3.30930.0146139027826544323.5984
2024-09-30Renaissance Technologies Corp3.07430.03521291557-109424-7.8105
2024-09-30Arrowstreet Capital Limited Partnership2.9660.01921246057-13454-1.0682
2024-09-30Wellington Management Company LLP2.69960.00361134151-122202-9.7267
2024-09-30Private Management Group Inc2.46620.66131036097-4135-0.3975
2024-09-30RBF LLC2.2420.854594188000
2024-09-30Nuveen Asset Management, LLC1.8690.004785186-118738-13.1358
2024-09-30State Street Corp1.86230.000678236829220.3749
2024-09-30Morgan Stanley - Brokerage Accounts1.72040.001722754-1236938-63.119
2024-09-30Royce & Associates, LP1.59180.11668750-14930-2.1838
2024-09-30Vanguard Group Inc1.46870.0002617029445207.7763
2024-09-30Foundry Partners, LLC1.34560.5065565300387240217.4773
2024-09-30Geode Capital Management, LLC1.33860.0008562373-112203-16.6331
2024-09-30Wells Fargo & Co1.25960.0022529194-144908-21.4965
2024-09-30JPMorgan Chase & Co1.23340.0007518189-249642-32.5126
2024-09-30Qube Research & Technologies1.22460.013751446421897374.1048
2024-09-30Goldman Sachs Group Inc1.07810.0013452921-54916-10.8137
Total 49.54483.333720814500-1193079-5.7%

4.9.2. Funds holding Ardmore Shpng

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-11-28Avantis US Small Cap Value ETF2.92840.0877123025831610.2576
2024-11-27iShares Russell 2000 ETF2.69710.0161133083-2366-0.2084
2024-09-30DFA US Small Cap Value I1.59570.0725670358111321.6886
2024-09-30Fidelity Small Cap Index1.010.028424296-2368-0.555
2024-09-30Nuveen Quant Small Cap Equity R61.00210.216842098000
2024-11-27iShares Russell 2000 Value ETF0.95430.03284009135180.1294
2024-09-30Royce Small-Cap Opportunity Invmt0.92330.5699387908-26644-6.4272
2024-09-30DFA US Targeted Value I0.90750.05381247-42722-10.0767
2024-09-30Federated Hermes MDT Small Cap Core IS0.9020.492837894100
2024-09-30Federated Hermes MDT SCC Institutional0.9020.492537894100
2024-10-31Aristotle Small Cap Equity CIT B0.82741.468434758599652.9515
2024-09-30Foundry Partners Micro Cap Value0.72660.90913052503950014.8636
2024-10-31State St Russell Sm/Mid Cp® Indx NL Cl C0.72290.009530370000
2024-11-28Dimensional US Targeted Value ETF0.71520.029630046700
2024-10-31FTGF RY US SmCp Opp A USD Dis(A)0.65320.4821274406100943.819
2024-08-31CREF Stock R10.57270.0035240590-62100-20.516
2024-09-30DFA US Small Cap I0.54170.024622758500
2024-10-31Foundry Partnersl Sm Cp Val Inv0.53631.100922532000
2024-10-31Aristotle Small Cap Eq R60.51751.507321741129221.3623
2024-09-30Bridgeway Omni Small-Cap Value N0.51510.308721640000
Total 20.1517.90278465639-58908-0.7%
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
Net Debt  47,181-23,80623,375-17,2466,12906,129-23,691-17,562



5.2. Latest Balance Sheet

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

Summary
Total Assets722,813
Total Liabilities58,772
Total Stockholder Equity664,041
 As reported
Total Liabilities 58,772
Total Stockholder Equity+ 664,041
Total Assets = 722,813

Assets

Total Assets722,813
Total Current Assets132,763
Long-term Assets590,050
Total Current Assets
Cash And Cash Equivalents 47,574
Net Receivables 65,079
Inventory 11,574
Other Current Assets 8,536
Total Current Assets  (as reported)132,763
Total Current Assets  (calculated)132,763
+/-0
Long-term Assets
Property Plant Equipment 562,845
Long-term Assets Other 27,205
Long-term Assets  (as reported)590,050
Long-term Assets  (calculated)590,050
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities37,183
Long-term Liabilities21,589
Total Stockholder Equity664,041
Total Current Liabilities
Short-term Debt 9,377
Short Long Term Debt 2,517
Accounts payable 7,251
Other Current Liabilities 17,763
Total Current Liabilities  (as reported)37,183
Total Current Liabilities  (calculated)36,908
+/- 275
Long-term Liabilities
Long term Debt 20,000
Capital Lease Obligations Min Short Term Debt-1,882
Long-term Liabilities Other 954
Long-term Liabilities  (as reported)21,589
Long-term Liabilities  (calculated)19,072
+/- 2,517
Total Stockholder Equity
Common Stock440
Retained Earnings 167,389
Other Stockholders Equity 459,169
Total Stockholder Equity (as reported)664,041
Total Stockholder Equity (calculated)626,998
+/- 37,043
Other
Capital Stock37,483
Cash and Short Term Investments 47,574
Common Stock Shares Outstanding 42,362
Current Deferred Revenue2,792
Liabilities and Stockholders Equity 722,813
Net Debt -17,562
Net Invested Capital 649,515
Net Working Capital 95,580
Property Plant and Equipment Gross 562,845
Short Long Term Debt Total 30,012



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-31
> Total Assets 
160,631
162,772
0
0
179,960
214,399
238,959
363,874
357,966
357,966
498,102
557,349
570,841
633,672
705,697
750,803
778,198
778,198
804,711
879,936
883,643
869,843
875,744
861,711
845,540
852,448
854,910
837,322
844,760
809,847
783,257
766,676
772,438
772,438
780,158
762,004
752,008
727,103
732,980
728,557
724,531
721,758
733,043
720,102
723,859
708,384
686,400
690,951
704,134
742,030
742,030
722,813
722,813742,030742,030704,134690,951686,400708,384723,859720,102733,043721,758724,531728,557732,980727,103752,008762,004780,158772,438772,438766,676783,257809,847844,760837,322854,910852,448845,540861,711875,744869,843883,643879,936804,711778,198778,198750,803705,697633,672570,841557,349498,102357,966357,966363,874238,959214,399179,96000162,772160,631
   > Total Current Assets 
0
12,548
0
0
19,584
12,295
14,206
81,590
61,958
61,958
72,214
76,763
72,225
44,912
69,975
76,571
115,405
115,405
136,912
106,899
93,763
88,608
99,553
93,233
83,883
81,779
92,272
80,283
109,469
96,305
93,159
84,328
98,019
98,019
119,146
91,361
102,543
85,857
89,377
90,209
94,217
145,512
164,426
148,635
157,738
144,931
123,312
126,778
143,884
142,377
142,377
132,763
132,763142,377142,377143,884126,778123,312144,931157,738148,635164,426145,51294,21790,20989,37785,857102,54391,361119,14698,01998,01984,32893,15996,305109,46980,28392,27281,77983,88393,23399,55388,60893,763106,899136,912115,405115,40576,57169,97544,91272,22576,76372,21461,95861,95881,59014,20612,29519,5840012,5480
       Cash And Cash Equivalents 
5,460
4,486
0
0
15,334
6,575
9,856
76,978
56,861
56,861
65,987
65,998
59,880
22,084
41,888
43,306
40,109
40,109
103,129
52,970
55,953
45,240
54,814
45,814
39,457
35,284
47,891
33,271
56,903
52,288
54,842
46,214
51,723
51,723
72,913
58,217
58,365
50,196
55,421
54,477
55,449
53,246
45,385
50,622
50,569
52,553
50,760
46,805
48,624
47,396
47,396
47,574
47,57447,39647,39648,62446,80550,76052,55350,56950,62245,38553,24655,44954,47755,42150,19658,36558,21772,91351,72351,72346,21454,84252,28856,90333,27147,89135,28439,45745,81454,81445,24055,95352,970103,12940,10940,10943,30641,88822,08459,88065,99865,98756,86156,86176,9789,8566,57515,334004,4865,460
       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
6,577
4,927
0
201
0
0
0
0
0
0000020104,9276,5770000000000000000000000000000000000000000000
       Net Receivables 
0
2,571
0
0
1,363
1,722
1,073
1,410
1,065
1,065
1,898
4,243
5,622
13,400
16,795
21,902
26,213
26,213
19,911
21,493
23,231
26,815
28,031
28,784
27,265
28,219
26,013
28,826
28,246
28,360
24,401
24,839
30,165
30,165
33,248
19,725
17,808
19,491
16,634
18,523
20,304
27,623
51,921
65,474
79,843
68,936
50,793
56,234
60,343
75,168
75,168
65,079
65,07975,16875,16860,34356,23450,79368,93679,84365,47451,92127,62320,30418,52316,63419,49117,80819,72533,24830,16530,16524,83924,40128,36028,24628,82626,01328,21927,26528,78428,03126,81523,23121,49319,91126,21326,21321,90216,79513,4005,6224,2431,8981,0651,0651,4101,0731,7221,363002,5710
       Inventory 
622
565
0
0
666
830
978
1,222
1,131
1,131
1,680
2,856
2,486
3,818
4,229
4,128
3,969
3,969
4,752
6,588
7,339
7,971
7,681
9,151
9,632
10,918
12,488
14,774
12,812
11,264
9,748
9,028
10,159
10,159
6,571
8,921
10,274
9,055
9,457
10,268
11,095
15,084
18,638
19,178
15,718
14,537
14,895
12,558
11,934
13,208
13,208
11,574
11,57413,20813,20811,93412,55814,89514,53715,71819,17818,63815,08411,09510,2689,4579,05510,2748,9216,57110,15910,1599,0289,74811,26412,81214,77412,48810,9189,6329,1517,6817,9717,3396,5884,7523,9693,9694,1284,2293,8182,4862,8561,6801,1311,1311,22297883066600565622
   > Long-term Assets 
0
0
0
0
160,376
202,104
224,753
282,284
296,008
296,008
425,888
480,586
498,616
588,760
635,722
674,231
662,792
662,792
667,800
773,038
789,880
781,234
776,191
768,478
761,657
770,669
762,638
757,040
735,291
713,542
690,098
682,349
674,419
674,419
661,012
670,642
649,464
641,246
643,602
638,348
630,314
576,246
568,617
571,467
566,121
563,453
563,088
564,173
560,250
599,653
599,653
590,050
590,050599,653599,653560,250564,173563,088563,453566,121571,467568,617576,246630,314638,348643,602641,246649,464670,642661,012674,419674,419682,349690,098713,542735,291757,040762,638770,669761,657768,478776,191781,234789,880773,038667,800662,792662,792674,231635,722588,760498,616480,586425,888296,008296,008282,284224,753202,104160,3760000
       Property Plant Equipment 
145,878
148,097
0
0
154,491
195,781
218,133
276,582
290,715
290,715
416,001
468,660
485,604
575,061
622,238
660,488
658,629
658,629
645,279
765,928
785,950
777,692
769,941
760,740
752,263
763,739
754,997
747,320
724,614
702,210
679,091
671,752
662,953
662,953
648,547
656,994
633,121
626,498
618,393
612,081
604,459
553,502
549,882
550,626
547,469
544,137
540,170
550,152
523,566
571,293
571,293
562,845
562,845571,293571,293523,566550,152540,170544,137547,469550,626549,882553,502604,459612,081618,393626,498633,121656,994648,547662,953662,953671,752679,091702,210724,614747,320754,997763,739752,263760,740769,941777,692785,950765,928645,279658,629658,629660,488622,238575,061485,604468,660416,001290,715290,715276,582218,133195,781154,49100148,097145,878
       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
11,219
11,699
11,484
0
11,186
0
0
0
00011,186011,48411,69911,21900000000000000000000000000000000000000000000
       Long-term Assets Other 
0
0
0
0
5,885
6,323
6,620
5,702
5,292
5,292
9,887
11,926
13,012
13,699
13,484
13,744
4,163
4,163
22,520
7,110
3,930
3,542
6,250
7,738
9,393
6,930
7,641
9,719
10,677
11,332
11,007
10,597
11,466
11,466
12,465
13,648
16,344
15,377
25,210
26,267
25,855
22,744
18,174
9,397
7,433
7,617
11,718
3,321
26,284
19,160
19,160
27,205
27,20519,16019,16026,2843,32111,7187,6177,4339,39718,17422,74425,85526,26725,21015,37716,34413,64812,46511,46611,46610,59711,00711,33210,6779,7197,6416,9309,3937,7386,2503,5423,9307,11022,5204,1634,16313,74413,48413,69913,01211,9269,8875,2925,2925,7026,6206,3235,8850000
> Total Liabilities 
99,027
102,407
0
0
71,569
106,048
131,792
128,839
125,608
125,608
167,105
228,497
243,641
303,651
369,186
402,120
430,586
430,586
389,385
472,139
479,373
467,626
475,267
465,759
464,566
474,384
479,623
473,781
498,176
471,975
454,762
443,255
446,383
446,383
434,802
422,406
431,673
414,157
399,256
406,993
395,533
397,036
359,861
266,774
217,417
176,971
132,315
116,507
99,148
87,272
87,272
58,772
58,77287,27287,27299,148116,507132,315176,971217,417266,774359,861397,036395,533406,993399,256414,157431,673422,406434,802446,383446,383443,255454,762471,975498,176473,781479,623474,384464,566465,759475,267467,626479,373472,139389,385430,586430,586402,120369,186303,651243,641228,497167,105125,608125,608128,839131,792106,04871,56900102,40799,027
   > Total Current Liabilities 
39,027
43,857
0
0
11,289
22,473
17,861
17,590
17,047
17,047
22,435
29,297
31,210
36,938
42,645
47,096
69,858
69,858
47,401
64,383
59,016
57,899
59,901
59,548
58,258
62,543
64,976
69,437
75,538
61,929
58,426
56,340
60,429
60,429
52,006
54,912
62,900
57,482
58,109
58,917
58,500
78,407
64,857
125,838
52,929
43,817
42,580
33,839
73,749
40,680
40,680
37,183
37,18340,68040,68073,74933,83942,58043,81752,929125,83864,85778,40758,50058,91758,10957,48262,90054,91252,00660,42960,42956,34058,42661,92975,53869,43764,97662,54358,25859,54859,90157,89959,01664,38347,40169,85869,85847,09642,64536,93831,21029,29722,43517,04717,04717,59017,86122,47311,2890043,85739,027
       Short-term Debt 
0
40,571
0
0
6,820
17,110
10,619
10,649
10,679
10,679
13,556
19,766
21,098
25,396
28,372
34,065
54,286
54,286
35,100
49,521
41,987
41,873
41,055
39,787
40,609
42,013
42,405
42,741
49,161
39,391
37,931
37,999
38,481
38,481
36,315
40,056
41,374
36,995
39,775
36,135
36,460
60,567
42,340
103,984
21,142
21,661
13,974
12,272
47,554
7,887
7,887
9,377
9,3777,8877,88747,55412,27213,97421,66121,142103,98442,34060,56736,46036,13539,77536,99541,37440,05636,31538,48138,48137,99937,93139,39149,16142,74142,40542,01340,60939,78741,05541,87341,98749,52135,10054,28654,28634,06528,37225,39621,09819,76613,55610,67910,67910,64910,61917,1106,8200040,5710
       Short Long Term Debt 
0
40,571
0
0
0
17,119
0
0
119,239
0
0
0
17,876
0
0
0
27,015
412,000
377,000
457,278
41,827
451,601
456,421
36,488
37,072
37,172
34,481
34,022
22,835
21,309
19,772
19,798
20,216
32,638
17,695
21,280
22,456
17,880
15,050
15,077
15,103
15,795
15,138
13,800
12,927
13,216
6,579
6,434
6,436
0
0
2,517
2,517006,4366,4346,57913,21612,92713,80015,13815,79515,10315,07715,05017,88022,45621,28017,69532,63820,21619,79819,77221,30922,83534,02234,48137,17237,07236,488456,421451,60141,827457,278377,000412,00027,01500017,876000119,2390017,11900040,5710
       Accounts payable 
2,189
2,864
0
0
2,514
3,248
4,340
5,468
3,999
3,999
7,339
6,657
7,039
9,567
9,959
9,436
12,483
12,483
8,717
11,239
14,448
13,989
16,906
17,790
16,104
18,210
20,775
24,837
24,608
20,721
18,453
16,564
4,403
4,403
3,374
4,159
9,125
8,345
6,018
7,930
8,578
6,209
6,390
7,140
8,814
3,320
7,258
2,016
6,212
13,402
13,402
7,251
7,25113,40213,4026,2122,0167,2583,3208,8147,1406,3906,2098,5787,9306,0188,3459,1254,1593,3744,4034,40316,56418,45320,72124,60824,83720,77518,21016,10417,79016,90613,98914,44811,2398,71712,48312,4839,4369,9599,5677,0396,6577,3393,9993,9995,4684,3403,2482,514002,8642,189
       Other Current Liabilities 
973
423
0
0
1,104
1,181
1,660
598
563
563
744
1,549
1,531
1,479
1,728
1,733
1,897
1,897
1,449
2,013
2,073
2,037
1,940
1,971
1,544
2,319
1,796
1,859
1,769
1,817
2,042
1,777
17,158
17,158
169
324
397
350
11,341
13,489
11,392
10,771
14,672
14,007
21,753
18,356
19,737
19,204
18,598
19,391
19,391
17,763
17,76319,39119,39118,59819,20419,73718,35621,75314,00714,67210,77111,39213,48911,34135039732416917,15817,1581,7772,0421,8171,7691,8591,7962,3191,5441,9711,9402,0372,0732,0131,4491,8971,8971,7331,7281,4791,5311,5497445635635981,6601,1811,10400423973
   > Long-term Liabilities 
0
0
0
0
60,280
83,575
113,931
111,249
108,560
108,560
144,671
199,200
212,431
266,713
326,541
355,024
360,728
360,728
341,985
407,757
420,357
409,727
415,366
406,211
406,309
411,841
414,647
404,344
422,638
410,045
396,336
386,915
385,954
385,954
382,796
367,494
368,773
356,675
341,147
348,076
337,034
318,629
295,004
140,936
164,488
133,154
89,735
82,668
25,399
46,592
46,592
21,589
21,58946,59246,59225,39982,66889,735133,154164,488140,936295,004318,629337,034348,076341,147356,675368,773367,494382,796385,954385,954386,915396,336410,045422,638404,344414,647411,841406,309406,211415,366409,727420,357407,757341,985360,728360,728355,024326,541266,713212,431199,200144,671108,560108,560111,249113,93183,57560,2800000
       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
421,147
408,683
395,033
385,719
384,771
375,798
380,957
365,945
367,305
355,761
340,264
347,285
335,369
317,002
291,396
134,330
159,512
129,905
115,002
88,184
0
0
0
0
000088,184115,002129,905159,512134,330291,396317,002335,369347,285340,264355,761367,305365,945380,957375,798384,771385,719395,033408,683421,1470000000000000000000000000000
       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
943
943
943
943
1,007
0
0
1,007
0
0
0
0
00001,007001,0079439439439430000000000000000000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
5,134
0
0
0
4,230
0
0
0
3,730
4,000
5,000
4,192
3,721
3,353
3,844
4,588
4,565
4,536
5,226
7,283
7,551
8,862
8,515
8,083
7,669
10,172
8,773
7,346
10,216
9,058
8,450
10,090
8,879
5,345
4,627
6,889
7,433
0
7,923
11,344
0
0
0
0
000011,3447,92307,4336,8894,6275,3458,87910,0908,4509,05810,2167,3468,77310,1727,6698,0838,5158,8627,5517,2835,2264,5364,5654,5883,8443,3533,7214,1925,0004,0003,7300004,2300005,13400000000
> Total Stockholder Equity
61,604
60,365
0
0
108,391
108,350
107,167
235,035
232,358
232,358
330,997
328,852
327,200
330,022
336,511
348,682
347,611
347,611
415,326
407,797
404,270
402,217
400,477
395,952
380,974
378,065
375,287
363,542
346,584
337,872
328,495
323,421
326,056
326,056
345,356
339,598
320,335
312,945
333,724
321,564
328,998
324,722
373,182
453,328
506,442
531,413
554,085
574,444
604,986
654,758
654,758
664,041
664,041654,758654,758604,986574,444554,085531,413506,442453,328373,182324,722328,998321,564333,724312,945320,335339,598345,356326,056326,056323,421328,495337,872346,584363,542375,287378,065380,974395,952400,477402,217404,270407,797415,326347,611347,611348,682336,511330,022327,200328,852330,997232,358232,358235,035107,167108,350108,3910060,36561,604
   Common Stock
0
0
0
0
0
0
0
181
181
181
261
261
261
261
262
262
263
263
340
341
341
341
341
341
341
341
350
350
350
350
350
350
350
350
352
352
352
354
364
364
364
366
391
425
426
430
433
433
436
439
439
440
4404394394364334334304264253913663643643643543523523523503503503503503503503503413413413413413413413402632632622622612612612611811811810000000
   Retained Earnings Total Equity0000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
-12,400
0
0
0
-20,800
-20,800
0
0
-35,600
-35,600
0
0
-59,700
-59,700
-66,800
0
-76,242
0
0
0
-110,296
0
0
0
-135,400
0
0
0
-146,200
-146,200
-773
-705
-729
-141
-144
-151
1,044
4,048
5,253
2,069
1,468
745
0
-433
-436
0
0
0
000-436-43307451,4682,0695,2534,0481,044-151-144-141-729-705-773-146,200-146,200000-135,400000-110,296000-76,2420-66,800-59,700-59,70000-35,600-35,60000-20,800-20,800000-12,4000000
   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
414,508
414,950
415,516
416,155
416,841
415,935
416,811
417,618
418,181
418,698
424,630
425,312
426,102
426,671
445,051
467,372
468,006
468,730
469,583
470,400
0
0
0
0
0000470,400469,583468,730468,006467,372445,051426,671426,102425,312424,630418,698418,181417,618416,811415,935416,841416,155415,516414,950414,5080000000000000000000000000000
   Treasury Stock00000000000-15,636-15,636-15,636-15,636-15,636-15,349-15,349-15,349-15,349-15,349-15,349-15,349-15,349-15,349-15,349-12,909-15,349-4,272-4,272-4,272-4,272-4,272-4,272-4,272-1,279-1,279-1,279-1,279-1,279000000000000
   Other Stockholders Equity 
0
0
0
0
129,473
117,073
117,079
245,686
265,503
265,503
343,580
341,317
373,404
335,558
334,126
334,486
396,648
396,648
466,697
400,846
477,249
401,121
401,235
401,350
500,497
392,464
398,255
398,734
534,559
399,602
400,167
400,806
547,693
547,693
401,462
402,269
402,545
402,922
408,994
409,677
410,466
411,035
429,415
451,736
452,370
453,094
454,764
455,580
456,404
457,274
457,274
459,169
459,169457,274457,274456,404455,580454,764453,094452,370451,736429,415411,035410,466409,677408,994402,922402,545402,269401,462547,693547,693400,806400,167399,602534,559398,734398,255392,464500,497401,350401,235401,121477,249400,846466,697396,648396,648334,486334,126335,558373,404341,317343,580265,503265,503245,686117,079117,073129,4730000



5.4. Balance Sheets

Currency in USD. All numbers in thousands.




5.5. Cash Flows

Currency in USD. All numbers in thousands.