Astrana Health Inc
Buy, Hold or Sell?
Let's analyze Astrana Health Inc together
I guess you are interested in Astrana Health 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 Astrana Health 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 Astrana Health Inc
I send you an email if I find something interesting about Astrana Health Inc.
1. Quick Overview
1.1. Quick analysis of Astrana Health Inc (30 sec.)
1.2. What can you expect buying and holding a share of Astrana Health Inc? (30 sec.)
How much money do you get?
What is your share worth?
+ What do you gain per year?
2. Detailed Analysis
2.1. Valuation of Astrana Health Inc (5 min.)
2.2. Growth of Astrana Health Inc (5 min.)
Is Astrana Health Inc growing?
Current year | Previous year | Grow | Grow % | |
---|---|---|---|---|
How rich? | $507.1m | $583.9m | -$121.6m | -26.3% |
How much money is Astrana Health Inc making?
Current year | Previous year | Grow | Grow % | |
---|---|---|---|---|
Making money | $15.6m | $11.4m | $4.1m | 26.7% |
Net Profit Margin | 3.6% | 3.3% | - | - |
How much money comes from the company's main activities?
2.3. Financial Health of Astrana Health Inc (5 min.)
2.4. Comparing to competitors in the Medical Care Facilities industry (5 min.)
Industry Rankings (Medical Care Facilities)
3. Summary and Key Metrics
3.1. What can you expect buying and holding a share of Astrana Health Inc?
Welcome investor! Astrana Health Inc's management wants to use your money to grow the business. In return you get a share of Astrana Health Inc.
First you should know what it really means to hold a share of Astrana Health Inc. And how you can make/lose money.
Speculation
The Price per Share of Astrana Health Inc is $37.63. 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 Astrana Health 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 Astrana Health 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 $10.52. Based on the TTM, the Book Value Change Per Share is $-0.65 per quarter. Based on the YOY, the Book Value Change Per Share is $0.28 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 $0.33 per quarter.
How much money are you going to get?
MRQ | TTM | YOY | 5Y | 10Y | ||||||
---|---|---|---|---|---|---|---|---|---|---|
$ | % of Price per Share | $ | % of Price per Share | $ | % of Price per Share | $ | % of Price per Share | $ | % of Price per Share | |
Usd Eps | 0.33 | 0.9% | 0.33 | 0.9% | 0.25 | 0.7% | 0.30 | 0.8% | 0.15 | 0.4% |
Usd Book Value Change Per Share | 0.54 | 1.4% | -0.65 | -1.7% | 0.28 | 0.8% | 0.12 | 0.3% | 0.26 | 0.7% |
Usd Dividend Per Share | 0.00 | 0.0% | 0.33 | 0.9% | 0.02 | 0.1% | 0.21 | 0.6% | 0.15 | 0.4% |
Usd Total Gains Per Share | 0.54 | 1.4% | -0.33 | -0.9% | 0.30 | 0.8% | 0.33 | 0.9% | 0.42 | 1.1% |
Usd Price Per Share | 57.94 | - | 44.70 | - | 32.13 | - | 38.59 | - | 25.06 | - |
Price to Earnings Ratio | 43.40 | - | 34.87 | - | -14.69 | - | 23.79 | - | 46.28 | - |
Price-to-Total Gains Ratio | 106.72 | - | 54.71 | - | 312.64 | - | 97.39 | - | 193.57 | - |
Price to Book Ratio | 5.51 | - | 4.61 | - | 2.58 | - | 3.58 | - | 30.03 | - |
Price-to-Total Gains Ratio | 106.72 | - | 54.71 | - | 312.64 | - | 97.39 | - | 193.57 | - |
When do you get the money?
Usd Investment | |
---|---|
Usd Price Per Share | 37.63 |
Number of shares | 26 |
Gains per Quarter | Trailing 12 Months | 5 Year |
---|---|---|
Usd Dividend Per Share | 0.33 | 0.21 |
Usd Book Value Change Per Share | -0.65 | 0.12 |
Usd Total Gains Per Share | -0.33 | 0.33 |
Gains per Quarter (26 shares) | -8.47 | 8.58 |
Gains per Year (26 shares) | -33.87 | 34.33 |
Years | Return on Investment (TTM) | Return on Investment (5Y) | ||||
---|---|---|---|---|---|---|
Dividend | Book Value gain | Total gains | Dividend | Book Value gain | Total gains | |
Broker costs | - | - | -10 | - | - | -10 |
1 | 34 | -68 | -44 | 22 | 13 | 24 |
2 | 68 | -135 | -78 | 43 | 25 | 58 |
3 | 102 | -203 | -112 | 65 | 38 | 92 |
4 | 135 | -271 | -146 | 86 | 51 | 126 |
5 | 169 | -339 | -180 | 108 | 64 | 160 |
6 | 203 | -406 | -214 | 130 | 76 | 194 |
7 | 237 | -474 | -248 | 151 | 89 | 228 |
8 | 271 | -542 | -282 | 173 | 102 | 262 |
9 | 305 | -610 | -316 | 195 | 114 | 296 |
10 | 339 | -677 | -350 | 216 | 127 | 330 |
How sure are you?
Based on the past periods, how sure are you to get value out of your investment.
Linear %
Trailing 12 Months | 3Y | 5 Year | 10 Year | ALLTIME | ||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
% | % | % | % | % | ||||||||||||||||
Earnings Per Share | 4.0 | 0.0 | 0.0 | 100.0% | 11.0 | 1.0 | 0.0 | 91.7% | 19.0 | 1.0 | 0.0 | 95.0% | 27.0 | 13.0 | 0.0 | 67.5% | 31.0 | 52.0 | 0.0 | 37.3% |
Book Value Change Per Share | 3.0 | 1.0 | 0.0 | 75.0% | 9.0 | 3.0 | 0.0 | 75.0% | 14.0 | 6.0 | 0.0 | 70.0% | 22.0 | 17.0 | 1.0 | 55.0% | 31.0 | 42.0 | 10.0 | 37.3% |
Dividend per Share | 4.0 | 0.0 | 0.0 | 100.0% | 12.0 | 0.0 | 0.0 | 100.0% | 20.0 | 0.0 | 0.0 | 100.0% | 36.0 | 0.0 | 4.0 | 90.0% | 43.0 | 0.0 | 40.0 | 51.8% |
Total Gains per Share | 3.0 | 1.0 | 0.0 | 75.0% | 11.0 | 1.0 | 0.0 | 91.7% | 17.0 | 3.0 | 0.0 | 85.0% | 29.0 | 11.0 | 0.0 | 72.5% | 40.0 | 36.0 | 7.0 | 48.2% |
3.2. Key Performance Indicators
The key performance indicators of Astrana Health Inc compared to the Most Recent Quarter (MRQ).
End of day | +/- | Most Recent Quarter | Trailing 12 Months | +/- | Year-Over-Year | +/- | 5 Year | +/- | 10 Year | +/- | |
---|---|---|---|---|---|---|---|---|---|---|---|
Book Value Change Per Share | - | - | 0.538 | -0.651 | +221% | 0.283 | +90% | 0.122 | +340% | 0.263 | +105% |
Book Value Per Share | - | - | 10.516 | 9.648 | +9% | 12.474 | -16% | 10.615 | -1% | 6.845 | +54% |
Current Ratio | - | - | 1.908 | 1.842 | +4% | 2.626 | -27% | 2.701 | -29% | 2.149 | -11% |
Debt To Asset Ratio | - | - | 0.605 | 0.604 | +0% | 0.428 | +41% | 0.473 | +28% | 0.576 | +5% |
Debt To Equity Ratio | - | - | 1.105 | 1.070 | +3% | 0.773 | +43% | 1.095 | +1% | 1.098 | +1% |
Dividend Per Share | - | - | 0.005 | 0.326 | -99% | 0.019 | -77% | 0.208 | -98% | 0.155 | -97% |
Enterprise Value | - | - | 2366165276.720 | 1758197102.598 | +35% | 1354008585.663 | +75% | 1627321652.674 | +45% | 1089301211.587 | +117% |
Eps | - | - | 0.334 | 0.326 | +2% | 0.252 | +33% | 0.301 | +11% | 0.154 | +116% |
Ev To Ebitda Ratio | - | - | 13.779 | 16.937 | -19% | 11.478 | +20% | 19.354 | -29% | 47.980 | -71% |
Ev To Sales Ratio | - | - | 1.236 | 1.027 | +20% | 1.022 | +21% | 1.608 | -23% | 2.409 | -49% |
Free Cash Flow Per Share | - | - | 0.657 | 0.364 | +81% | 0.598 | +10% | 0.274 | +140% | 0.169 | +288% |
Free Cash Flow To Equity Per Share | - | - | 0.591 | 1.212 | -51% | 0.584 | +1% | 0.292 | +102% | 0.272 | +117% |
Gross Profit Margin | - | - | -0.318 | 0.671 | -147% | 1.000 | -132% | 0.934 | -134% | 0.967 | -133% |
Intrinsic Value_10Y_max | - | - | 20.017 | - | - | - | - | - | - | - | - |
Intrinsic Value_10Y_min | - | - | -6.757 | - | - | - | - | - | - | - | - |
Intrinsic Value_1Y_max | - | - | 1.142 | - | - | - | - | - | - | - | - |
Intrinsic Value_1Y_min | - | - | 0.450 | - | - | - | - | - | - | - | - |
Intrinsic Value_3Y_max | - | - | 4.090 | - | - | - | - | - | - | - | - |
Intrinsic Value_3Y_min | - | - | 0.385 | - | - | - | - | - | - | - | - |
Intrinsic Value_5Y_max | - | - | 7.832 | - | - | - | - | - | - | - | - |
Intrinsic Value_5Y_min | - | - | -0.742 | - | - | - | - | - | - | - | - |
Market Cap | 1717960020.000 | -63% | 2794086276.720 | 2142413102.598 | +30% | 1504076835.663 | +86% | 1796464552.674 | +56% | 1192537802.337 | +134% |
Net Profit Margin | - | - | 0.034 | 0.036 | -7% | 0.033 | +2% | 0.054 | -38% | -0.006 | +118% |
Operating Margin | - | - | 0.075 | 0.063 | +17% | 0.087 | -14% | 0.097 | -23% | 0.033 | +127% |
Operating Ratio | - | - | 0.941 | 0.954 | -1% | 0.925 | +2% | 0.910 | +3% | 0.970 | -3% |
Pb Ratio | 3.578 | -54% | 5.510 | 4.612 | +19% | 2.579 | +114% | 3.577 | +54% | 30.032 | -82% |
Pe Ratio | 28.188 | -54% | 43.403 | 34.867 | +24% | -14.693 | +134% | 23.785 | +82% | 46.280 | -6% |
Price Per Share | 37.630 | -54% | 57.940 | 44.698 | +30% | 32.128 | +80% | 38.592 | +50% | 25.065 | +131% |
Price To Free Cash Flow Ratio | 14.318 | -54% | 22.045 | 43.174 | -49% | -2.010 | +109% | 17.205 | +28% | 11.612 | +90% |
Price To Total Gains Ratio | 69.311 | -54% | 106.719 | 54.706 | +95% | 312.643 | -66% | 97.392 | +10% | 193.570 | -45% |
Quick Ratio | - | - | 1.850 | 1.790 | +3% | 2.554 | -28% | 3.053 | -39% | 2.292 | -19% |
Return On Assets | - | - | 0.013 | 0.013 | -6% | 0.011 | +14% | 0.015 | -15% | -0.019 | +249% |
Return On Equity | - | - | 0.023 | 0.023 | -3% | 0.020 | +16% | 0.032 | -30% | -0.040 | +273% |
Total Gains Per Share | - | - | 0.543 | -0.326 | +160% | 0.302 | +80% | 0.330 | +64% | 0.418 | +30% |
Usd Book Value | - | - | 507107000.000 | 462247250.000 | +10% | 583928500.000 | -13% | 493146050.000 | +3% | 318878916.125 | +59% |
Usd Book Value Change Per Share | - | - | 0.538 | -0.651 | +221% | 0.283 | +90% | 0.122 | +340% | 0.263 | +105% |
Usd Book Value Per Share | - | - | 10.516 | 9.648 | +9% | 12.474 | -16% | 10.615 | -1% | 6.845 | +54% |
Usd Dividend Per Share | - | - | 0.005 | 0.326 | -99% | 0.019 | -77% | 0.208 | -98% | 0.155 | -97% |
Usd Enterprise Value | - | - | 2366165276.720 | 1758197102.598 | +35% | 1354008585.663 | +75% | 1627321652.674 | +45% | 1089301211.587 | +117% |
Usd Eps | - | - | 0.334 | 0.326 | +2% | 0.252 | +33% | 0.301 | +11% | 0.154 | +116% |
Usd Free Cash Flow | - | - | 31686000.000 | 17472250.000 | +81% | 27877000.000 | +14% | 12799824.100 | +148% | 8258309.775 | +284% |
Usd Free Cash Flow Per Share | - | - | 0.657 | 0.364 | +81% | 0.598 | +10% | 0.274 | +140% | 0.169 | +288% |
Usd Free Cash Flow To Equity Per Share | - | - | 0.591 | 1.212 | -51% | 0.584 | +1% | 0.292 | +102% | 0.272 | +117% |
Usd Market Cap | 1717960020.000 | -63% | 2794086276.720 | 2142413102.598 | +30% | 1504076835.663 | +86% | 1796464552.674 | +56% | 1192537802.337 | +134% |
Usd Price Per Share | 37.630 | -54% | 57.940 | 44.698 | +30% | 32.128 | +80% | 38.592 | +50% | 25.065 | +131% |
Usd Profit | - | - | 16094000.000 | 15614000.000 | +3% | 11440250.000 | +41% | 13915874.550 | +16% | 7745117.325 | +108% |
Usd Revenue | - | - | 478710000.000 | 430591750.000 | +11% | 331958500.000 | +44% | 277000056.750 | +73% | 172535636.950 | +177% |
Usd Total Gains Per Share | - | - | 0.543 | -0.326 | +160% | 0.302 | +80% | 0.330 | +64% | 0.418 | +30% |
EOD | +4 -4 | MRQ | TTM | +26 -14 | YOY | +23 -17 | 5Y | +20 -20 | 10Y | +28 -12 |
3.3 Fundamental Score
Penke's Stock Scanner
Indicator | Condition | Value | ||
---|---|---|---|---|
Price to Earnings Ratio (EOD) | Between | 0-15 | 28.188 | |
Price to Book Ratio (EOD) | Between | 0-1 | 3.578 | |
Net Profit Margin (MRQ) | Greater than | 0 | 0.034 | |
Operating Margin (MRQ) | Greater than | 0 | 0.075 | |
Quick Ratio (MRQ) | Greater than | 1 | 1.850 | |
Current Ratio (MRQ) | Greater than | 1 | 1.908 | |
Debt to Asset Ratio (MRQ) | Less than | 1 | 0.605 | |
Debt to Equity Ratio (MRQ) | Less than | 1 | 1.105 | |
Return on Equity (MRQ) | Greater than | 0.15 | 0.023 | |
Return on Assets (MRQ) | Greater than | 0.05 | 0.013 | |
Total | 5/10 (50.0%) |
3.4 Technical Score
Penke's Symbol Scanner
Indicator | Condition | Value | ||
---|---|---|---|---|
Rsi | Greater than | 50 | 25.527 | |
Ma 20 | Greater than | Ma 50 | 41.379 | |
Ma 50 | Greater than | Ma 100 | 49.833 | |
Ma 100 | Greater than | Ma 200 | 50.447 | |
Open | Greater than | Close | 37.570 | |
Total | 1/5 (20.0%) |
4. In-depth Analysis
4.1 About Astrana Health Inc
- https://www.astranahealth.com
- Medical Care Facilities
- 1800
- 1668 S. Garfield Avenue, Alhambra, CA, United States, 91801
Google Maps Bing Maps
Astrana Health, Inc., Inc., a physician-centric technology-powered healthcare management company, provides medical care services in the United States. It operates through three segments: Care Partners, Care Delivery, and Care Enablement. The company is leveraging its proprietary population health management and healthcare delivery platform, operates an integrated, value-based healthcare model which empowers the providers in its network to deliver care to its patients. It offers care coordination services to patients, families, primary care physicians, specialists, acute care hospitals, alternative sites of inpatient care, physician groups, and health plans. The company's physician network consists of primary care physicians, specialist physicians and extenders, and hospitalists. It serves patients, primarily covered by private or public insurance, such as Medicare, Medicaid, and health maintenance organization plans; and non-insured patients. The company was formerly known as Apollo Medical Holdings, Inc. and changed its name to Astrana Health, Inc. in February 2024. Astrana Health, Inc. was incorporated in 1985 and is headquartered in Alhambra, California.
Fundamental data was last updated by Penke on 2024-12-05 18:43:04.
4.2 In-depth Summary
4.2.1. Financial Health Summary
Compared to previous year | Compared to industry | |
---|---|---|
The company is making a profit. | ||
Using its assets, the company is less efficient in making profit. | ||
Using its investors money, the company is inefficient in making profit. |
Compared to previous year | Compared to industry | |
---|---|---|
The company is operating less efficient. | ||
The company is less efficient in keeping operating costs low. |
Compared to previous year | Compared to industry | |
---|---|---|
The company is 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. |
Compared to previous year | Compared to industry | |
---|---|---|
The company is able to pay all its debts by selling its assets. | ||
The company is able to pay all its debts with equity. |
4.2.2. Valuation Summary
Compared to previous year | Compared to industry | |
---|---|---|
Based on the equity, the company is fair priced. | ||
Based on the earnings, the company is overpriced. | ||
Based on how much money comes from the company's main activities, the company is fair priced. |
4.3 Financial Health
4.3.1. Profitability
4.3.1 Profitability
4.3.1.1. Net Profit Margin
- Above 10% is considered healthy but always compare Astrana Health Inc to the Medical Care Facilities industry mean.
- A Net Profit Margin of 3.4% means that $0.03 for each $1 in revenue is generated as profit.
Let's take a look of the Net Profit Margin trends of Astrana Health Inc:
Trends
- The YOY is 3.3%. Compared to the TTM, the mid term is trending up. +2
- The 5Y is 5.4%. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is -0.6%. Compared to the 5Y term, the 10Y term is trending up. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 3.4% | TTM | 3.6% | -0.3% | |
TTM | 3.6% | YOY | 3.3% | +0.3% | |
TTM | 3.6% | 5Y | 5.4% | -1.8% | |
5Y | 5.4% | 10Y | -0.6% | +6.0% |
Compared to industry (Medical Care Facilities)
Let compare the company's Net Profit Margin with the average (mean) in the Medical Care Facilities industry:
- The MRQ average (mean) in the Medical Care Facilities industry is 4.5%. trending down. -2
- The TTM average (mean) in the Medical Care Facilities industry is 3.2%. trending up. +2
4.3.1.2. Return on Assets
- Above 5% is considered healthy but always compare Astrana Health Inc to the Medical Care Facilities industry mean.
- 1.3% Return on Assets means that Astrana Health Inc generated $0.01 profit for each $1 in assets.
Let's take a look of the Return on Assets trends of Astrana Health Inc:
Trends
- The YOY is 1.1%. Compared to the TTM, the mid term is trending up. +2
- The 5Y is 1.5%. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is -1.9%. Compared to the 5Y term, the 10Y term is trending up. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 1.3% | TTM | 1.3% | -0.1% | |
TTM | 1.3% | YOY | 1.1% | +0.2% | |
TTM | 1.3% | 5Y | 1.5% | -0.1% | |
5Y | 1.5% | 10Y | -1.9% | +3.3% |
Compared to industry (Medical Care Facilities)
Let compare the company's Return on Assets with the average (mean) in the Medical Care Facilities industry:
- The MRQ average (mean) in the Medical Care Facilities industry is 1.2%. trending up. +2
- The TTM average (mean) in the Medical Care Facilities industry is 1.1%. trending up. +2
4.3.1.3. Return on Equity
- Above 15%-20% is considered healthy but always compare Astrana Health Inc to the Medical Care Facilities industry mean.
- 2.3% Return on Equity means Astrana Health Inc generated $0.02 for each $1 the owners (shareholders) invested.
Let's take a look of the Return on Equity trends of Astrana Health Inc:
Trends
- The YOY is 2.0%. Compared to the TTM, the mid term is trending up. +2
- The 5Y is 3.2%. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is -4.0%. Compared to the 5Y term, the 10Y term is trending up. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 2.3% | TTM | 2.3% | -0.1% | |
TTM | 2.3% | YOY | 2.0% | +0.4% | |
TTM | 2.3% | 5Y | 3.2% | -0.9% | |
5Y | 3.2% | 10Y | -4.0% | +7.2% |
Compared to industry (Medical Care Facilities)
Let compare the company's Return on Equity with the average (mean) in the Medical Care Facilities industry:
- The MRQ average (mean) in the Medical Care Facilities industry is 3.1%. trending down. -2
- The TTM average (mean) in the Medical Care Facilities industry is 2.8%. trending down. -2
4.3.2. Operating Efficiency of Astrana Health Inc.
4.3.2. Operating Efficiency
4.3.2.1. Operating Margin
- Measures how much profit Astrana Health 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 Astrana Health Inc to the Medical Care Facilities industry mean.
- An Operating Margin of 7.5% means the company generated $0.07 for each $1 in revenue (before taxes).
Let's take a look of the Operating Margin trends of Astrana Health Inc:
Trends
- The YOY is 8.7%. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 9.7%. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 3.3%. Compared to the 5Y term, the 10Y term is trending up. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 7.5% | TTM | 6.3% | +1.1% | |
TTM | 6.3% | YOY | 8.7% | -2.4% | |
TTM | 6.3% | 5Y | 9.7% | -3.3% | |
5Y | 9.7% | 10Y | 3.3% | +6.4% |
Compared to industry (Medical Care Facilities)
Let compare the company's Operating Margin with the average (mean) in the Medical Care Facilities industry:
- The MRQ average (mean) in the Medical Care Facilities industry is 8.1%. trending down. -2
- The TTM average (mean) in the Medical Care Facilities industry is 6.8%. trending down. -2
4.3.2.2. Operating Ratio
- Below 1 is considered healthy (always compare to Medical Care Facilities industry mean).
- An Operation Ratio of 0.94 means that the operating costs are $0.94 for each $1 in net sales.
Let's take a look of the Operating Ratio trends of Astrana Health Inc:
Trends
- The YOY is 0.925. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 0.910. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is 0.970. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 0.941 | TTM | 0.954 | -0.013 | |
TTM | 0.954 | YOY | 0.925 | +0.029 | |
TTM | 0.954 | 5Y | 0.910 | +0.044 | |
5Y | 0.910 | 10Y | 0.970 | -0.060 |
Compared to industry (Medical Care Facilities)
Let compare the company's Operating Ratio with the average (mean) in the Medical Care Facilities industry:
- The MRQ average (mean) in the Medical Care Facilities industry is 1.000. trending down. +2
- The TTM average (mean) in the Medical Care Facilities industry is 1.039. trending down. +2
4.4.3. Liquidity of Astrana Health Inc.
4.4.3. Liquidity
4.4.3.1. Current Ratio
- Above 1.5 is considered healthy (always compare to Medical Care Facilities industry mean).
- A Current Ratio of 1.91 means the company has $1.91 in assets for each $1 in short-term debts.
Let's take a look of the Current Ratio trends of Astrana Health Inc:
Trends
- The YOY is 2.626. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 2.701. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 2.149. Compared to the 5Y term, the 10Y term is trending up. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 1.908 | TTM | 1.842 | +0.066 | |
TTM | 1.842 | YOY | 2.626 | -0.784 | |
TTM | 1.842 | 5Y | 2.701 | -0.859 | |
5Y | 2.701 | 10Y | 2.149 | +0.553 |
Compared to industry (Medical Care Facilities)
Let compare the company's Current Ratio with the average (mean) in the Medical Care Facilities industry:
- The MRQ average (mean) in the Medical Care Facilities industry is 1.246. trending up. +2
- The TTM average (mean) in the Medical Care Facilities industry is 1.263. trending up. +2
4.4.3.2. Quick Ratio
- Above 1 is considered healthy but always compare Astrana Health Inc to the Medical Care Facilities industry mean.
- A Quick Ratio of 1.85 means the company can pay off $1.85 for each $1 in debt (using most liquid assets).
Let's take a look of the Quick Ratio trends of Astrana Health Inc:
Trends
- The YOY is 2.554. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 3.053. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 2.292. Compared to the 5Y term, the 10Y term is trending up. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 1.850 | TTM | 1.790 | +0.060 | |
TTM | 1.790 | YOY | 2.554 | -0.764 | |
TTM | 1.790 | 5Y | 3.053 | -1.263 | |
5Y | 3.053 | 10Y | 2.292 | +0.760 |
Compared to industry (Medical Care Facilities)
Let compare the company's Quick Ratio with the average (mean) in the Medical Care Facilities industry:
- The MRQ average (mean) in the Medical Care Facilities industry is 0.730. trending up. +2
- The TTM average (mean) in the Medical Care Facilities industry is 0.797. trending up. +2
4.5.4. Solvency of Astrana Health Inc.
4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio
- Below 1 (100%) is considered healthy but always compare Astrana Health Inc to Medical Care Facilities industry mean.
- A Debt to Asset Ratio of 0.61 means that Astrana Health Inc assets are financed with 60.5% credit (debt) and the remaining percentage (100% - 60.5%) is financed by its owners/shareholders.
Let's take a look of the Debt to Asset Ratio trends of Astrana Health Inc:
Trends
- The YOY is 0.428. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 0.473. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is 0.576. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 0.605 | TTM | 0.604 | +0.002 | |
TTM | 0.604 | YOY | 0.428 | +0.176 | |
TTM | 0.604 | 5Y | 0.473 | +0.130 | |
5Y | 0.473 | 10Y | 0.576 | -0.103 |
Compared to industry (Medical Care Facilities)
Let compare the company's Debt to Asset Ratio with the average (mean) in the Medical Care Facilities industry:
- The MRQ average (mean) in the Medical Care Facilities industry is 0.519. trending up. -2
- The TTM average (mean) in the Medical Care Facilities industry is 0.522. trending up. -2
4.5.4.2. Debt to Equity Ratio
- Below 2 is considered healthy but always compare Astrana Health Inc to the Medical Care Facilities industry mean.
- A Debt to Equity ratio of 110.5% means that company has $1.10 debt for each $1 in shareholders equity.
Let's take a look of the Debt to Equity Ratio trends of Astrana Health Inc:
Trends
- The YOY is 0.773. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 1.095. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 1.098. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 1.105 | TTM | 1.070 | +0.035 | |
TTM | 1.070 | YOY | 0.773 | +0.297 | |
TTM | 1.070 | 5Y | 1.095 | -0.025 | |
5Y | 1.095 | 10Y | 1.098 | -0.003 |
Compared to industry (Medical Care Facilities)
Let compare the company's Debt to Equity Ratio with the average (mean) in the Medical Care Facilities industry:
- The MRQ average (mean) in the Medical Care Facilities industry is 0.943. trending up. -2
- The TTM average (mean) in the Medical Care Facilities industry is 0.950. trending up. -2
4.6. Market Valuation
4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio
- Above 15 is considered overpriced but always compare Astrana Health Inc to the Medical Care Facilities industry mean.
- A PE ratio of 43.40 means the investor is paying $43.40 for every $1 in earnings.
Let's take a look of the Price to Earnings Ratio trends of Astrana Health Inc:
Trends
- The YOY is -14.693. Compared to the TTM, the mid term is trending up. +2
- The 5Y is 23.785. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is 46.280. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
EOD | 28.188 | MRQ | 43.403 | -15.214 | |
MRQ | 43.403 | TTM | 34.867 | +8.535 | |
TTM | 34.867 | YOY | -14.693 | +49.561 | |
TTM | 34.867 | 5Y | 23.785 | +11.082 | |
5Y | 23.785 | 10Y | 46.280 | -22.494 |
Compared to industry (Medical Care Facilities)
Let compare the company's Price to Earnings Ratio with the average (mean) in the Medical Care Facilities industry:
- The MRQ average (mean) in the Medical Care Facilities industry is 12.736. trending up. -2
- The TTM average (mean) in the Medical Care Facilities industry is 13.741. trending up. -2
4.6.2.2. Price To Free Cash Flow Ratio
Let's take a look of the Price To Free Cash Flow Ratio trends of Astrana Health Inc:
- The EOD is 14.318. Based on how much money comes from the company's main activities, the company is cheap. +2
- The MRQ is 22.045. Based on how much money comes from the company's main activities, the company is underpriced. +1
- The TTM is 43.174. Based on how much money comes from the company's main activities, the company is fair priced.
Trends
- The YOY is -2.010. Compared to the TTM, the mid term is trending up. +2
- The 5Y is 17.205. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is 11.612. Compared to the 5Y term, the 10Y term is trending up. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
EOD | 14.318 | MRQ | 22.045 | -7.728 | |
MRQ | 22.045 | TTM | 43.174 | -21.129 | |
TTM | 43.174 | YOY | -2.010 | +45.184 | |
TTM | 43.174 | 5Y | 17.205 | +25.968 | |
5Y | 17.205 | 10Y | 11.612 | +5.593 |
Compared to industry (Medical Care Facilities)
Let compare the company's priceToFreeCashFlowRatio with the average (mean) in the Medical Care Facilities industry:
- The MRQ average (mean) in the Medical Care Facilities industry is 9.248. trending up. -2
- The TTM average (mean) in the Medical Care Facilities industry is 7.040. trending up. -2
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio
- At or below 1 is considered healthy (always compare to Medical Care Facilities industry mean).
- A PB ratio of 5.51 means the investor is paying $5.51 for each $1 in book value.
Let's take a look of the Price to Book Ratio trends of Astrana Health Inc:
Trends
- The YOY is 2.579. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 3.577. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is 30.032. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
EOD | 3.578 | MRQ | 5.510 | -1.931 | |
MRQ | 5.510 | TTM | 4.612 | +0.898 | |
TTM | 4.612 | YOY | 2.579 | +2.033 | |
TTM | 4.612 | 5Y | 3.577 | +1.035 | |
5Y | 3.577 | 10Y | 30.032 | -26.455 |
Compared to industry (Medical Care Facilities)
Let compare the company's Price to Book Ratio with the average (mean) in the Medical Care Facilities industry:
- The MRQ average (mean) in the Medical Care Facilities industry is 1.868. trending up. -2
- The TTM average (mean) in the Medical Care Facilities industry is 1.978. trending up. -2
4.6.2. Total Gains per Share
4.7 Holders & Insider Transactions
Let's take a look at which institutions, funds and insiders are holding shares of Astrana Health Inc.
4.8.1. Institutions holding Astrana Health Inc
Institutions are holding 46.006% of the shares of Astrana Health Inc.
Date | Name | Total Shares | Total Assets | Current Shares | Change | % |
---|---|---|---|---|---|---|
2024-06-30 | BlackRock Inc | 13.9772 | 0.0059 | 6381145 | -151147 | -2.3138 |
2024-09-30 | Vanguard Group Inc | 10.2186 | 0.0048 | 4665202 | -52885 | -1.1209 |
2024-09-30 | State Street Corp | 3.4767 | 0.0037 | 1587270 | 5474 | 0.3461 |
2024-09-30 | Geode Capital Management, LLC | 2.2299 | 0.0048 | 1018018 | 2451 | 0.2413 |
2024-09-30 | Dimensional Fund Advisors, Inc. | 2.0685 | 0.0133 | 944348 | 12993 | 1.3951 |
2024-09-30 | FMR Inc | 1.8302 | 0.003 | 835573 | 833653 | 43419.4271 |
2024-09-30 | 325 Capital LLC | 1.4915 | 16.7036 | 680907 | 59562 | 9.586 |
2024-09-30 | Steel Peak Wealth Management LLC | 1.4894 | 1.7152 | 679984 | -7192 | -1.0466 |
2024-09-30 | Loomis, Sayles & Company LP | 1.1436 | 0.0397 | 522109 | 522109 | 0 |
2024-09-30 | NorthCrest Asset Management, LLC | 1.0095 | 0.8074 | 460895 | 262332 | 132.1152 |
2024-09-30 | Charles Schwab Investment Management Inc | 0.9808 | 0.005 | 447796 | 25307 | 5.99 |
2024-09-30 | Northern Trust Corp | 0.929 | 0.004 | 424147 | -2239 | -0.5251 |
2024-09-30 | Morgan Stanley - Brokerage Accounts | 0.7504 | 0.0014 | 342586 | -333286 | -49.312 |
2024-09-30 | Fort Washington Investment Advisors Inc | 0.6567 | 0.1056 | 299803 | -200560 | -40.0829 |
2024-09-30 | Bank of New York Mellon Corp | 0.5886 | 0.0029 | 268702 | -47604 | -15.05 |
2024-09-30 | Goldman Sachs Group Inc | 0.567 | 0.0024 | 258869 | 104412 | 67.5994 |
2024-09-30 | Royal Bank of Canada | 0.5576 | 0.003 | 254571 | -8742 | -3.32 |
2024-09-30 | Bellevue Group AG | 0.5568 | 0.2386 | 254182 | 3565 | 1.4225 |
2024-09-30 | Amvescap Plc. | 0.5296 | 0.0027 | 241803 | 33038 | 15.8254 |
2024-09-30 | Atria Wealth Solutions, Inc. | 0.5199 | 0.149 | 237370 | 0 | 0 |
Total | 45.5715 | 19.816 | 20805280 | +1061241 | +5.1% |
4.9.2. Funds holding Astrana Health Inc
Date | Name | Total Shares | Total Assets | Current Shares | Change | % |
---|---|---|---|---|---|---|
2024-11-27 | iShares Core S&P Small-Cap ETF | 5.8782 | 0.1217 | 2683636 | 1386 | 0.0517 |
2024-10-31 | Vanguard Total Stock Mkt Idx Inv | 2.9332 | 0.0042 | 1339141 | -8553 | -0.6346 |
2024-11-27 | iShares Russell 2000 ETF | 2.6156 | 0.0635 | 1194127 | -2492 | -0.2083 |
2024-10-31 | Vanguard Small Cap Index | 2.3137 | 0.0373 | 1056275 | 2050 | 0.1945 |
2024-10-31 | Vanguard Institutional Extnd Mkt Idx Tr | 1.3535 | 0.0306 | 617906 | -2306 | -0.3718 |
2024-10-31 | Vanguard Small Cap Growth Index Inv | 1.2718 | 0.0861 | 580647 | -1340 | -0.2302 |
2024-09-30 | Fidelity Small Cap Index | 0.9616 | 0.0927 | 438993 | -2482 | -0.5622 |
2024-11-27 | iShares S&P Small-Cap 600 Growth ETF | 0.894 | 0.2509 | 408164 | 0 | 0 |
2024-11-27 | iShares Russell 2000 Growth ETF | 0.8539 | 0.1249 | 389819 | 0 | 0 |
2024-11-27 | SPDR® Portfolio S&P 600™ Sm Cap ETF | 0.8298 | 0.1219 | 378844 | 280 | 0.074 |
2024-09-30 | Loomis Sayles Small Cap Growth Instl | 0.6657 | 0.7452 | 303908 | 62210 | 25.7387 |
2024-09-30 | Small Company Equity - FTWA | 0.6471 | 1.2272 | 295419 | -200744 | -40.4593 |
2024-09-30 | Fort Washington Small Company Equity | 0.6471 | 1.2272 | 295419 | -200744 | -40.4593 |
2024-10-31 | Vanguard Tax-Managed Small Cap Adm | 0.6365 | 0.1676 | 290609 | 0 | 0 |
2024-10-31 | State St Russell Sm/Mid Cp® Indx NL Cl C | 0.5847 | 0.0319 | 266950 | -9400 | -3.4015 |
2024-07-31 | Bellevue Healthcare Ord | 0.5489 | 1.5471 | 250617 | 250617 | 0 |
2024-09-30 | Touchstone Small Company A | 0.5409 | 1.2251 | 246922 | -159850 | -39.2972 |
2024-09-30 | Fidelity Extended Market Index | 0.5299 | 0.0336 | 241902 | -13041 | -5.1153 |
2024-11-27 | SPDR® S&P 600 Small Cap Growth ETF | 0.4953 | 0.2481 | 226112 | 2336 | 1.0439 |
2024-09-30 | Fidelity Select Health Care Svcs Port | 0.4468 | 0.8696 | 204000 | 59000 | 40.6897 |
Total | 25.6482 | 8.2564 | 11709410 | -223073 | -1.9% |
5.3. Insider Transactions
Insiders are holding 23.699% of the shares of Astrana Health Inc.
5. Financial Statements
5.1. Latest Balance Sheet
Balance Sheet of 2024-09-30. Currency in USD. All numbers in thousands.
Summary
As reported | |
---|---|
Total Liabilities | 778,269 |
Total Stockholder Equity | + 704,616 |
Total Assets | = 1,285,376 |
Assets
Total Current Assets
Long-term Assets
Property Plant Equipment | 45,291 |
Goodwill | 409,711 |
Long Term Investments | 43,525 |
Intangible Assets | 109,108 |
Long-term Assets Other | 80,751 |
Long-term Assets (as reported) | 688,386 |
---|---|
Long-term Assets (calculated) | 688,386 |
+/- | 0 |
Liabilities & Shareholders' Equity
Total Current Liabilities
Long-term Liabilities
Total Stockholder Equity
Common Stock | 48 |
Retained Earnings | 293,234 |
Other Stockholders Equity | 411,334 |
Total Stockholder Equity (as reported) | 704,616 |
---|---|
Total Stockholder Equity (calculated) | 704,616 |
+/- | 0 |
Other
5.2. Balance Sheets Structured
Currency in USD. All numbers in thousands.
Trend | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2002-03-31 | 2001-12-31 | 2001-09-30 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
> Total Assets |
| 1,285,376 | 1,252,471 | 1,226,277 | 933,361 | 1,073,261 | 1,027,176 | 992,628 | 989,915 | 943,406 | 951,064 | 912,331 | 852,363 | 871,294 | 894,430 | 843,280 | 817,486 | 814,273 | 833,217 | 724,415 | 728,713 | 750,244 | 568,330 | 520,859 | 512,999 | 551,899 | 510,977 | 521,594 | 490,600 | 41,173 | 43,299 | 20,645 | 16,785 | 14,953 | 17,320 | 19,567 | 14,568 | 13,650 | 14,995 | 14,995 | 15,023 | 16,058 | 8,805 | 3,960 | 3,960 | 3,246 | 3,137 | 3,223 | 2,167 | 2,167 | 1,468 | 1,364 | 1,917 | 1,917 | 1,747 | 1,258 | 1,297 | 1,297 | 1,302 | 1,305 | 1,459 | 1,459 | 464 | 414 | 396 | 396 | 92 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Total Current Assets |
| 596,990 | 569,149 | 537,210 | 461,507 | 476,229 | 465,063 | 457,688 | 428,125 | 443,616 | 461,038 | 444,416 | 398,782 | 427,212 | 470,550 | 370,275 | 338,577 | 366,698 | 380,545 | 318,063 | 329,068 | 321,361 | 167,626 | 176,912 | 172,863 | 202,833 | 152,763 | 180,615 | 144,200 | 35,732 | 37,719 | 14,922 | 10,805 | 9,113 | 11,353 | 13,558 | 9,193 | 8,660 | 9,853 | 9,853 | 10,658 | 13,359 | 7,840 | 3,114 | 3,134 | 2,644 | 2,752 | 2,872 | 2,005 | 2,005 | 1,352 | 1,249 | 1,215 | 1,215 | 1,133 | 1,197 | 1,203 | 1,203 | 1,197 | 1,217 | 1,442 | 1,442 | 437 | 367 | 326 | 326 | 92 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash And Cash Equivalents |
| 347,994 | 325,310 | 334,796 | 293,807 | 273,941 | 293,921 | 274,613 | 288,027 | 184,016 | 234,223 | 237,942 | 233,097 | 204,768 | 177,287 | 205,876 | 193,470 | 166,082 | 152,441 | 80,892 | 103,189 | 230,298 | 52,726 | 93,008 | 106,892 | 119,779 | 101,132 | 103,732 | 99,700 | 30,204 | 31,206 | 8,664 | 3,989 | 3,794 | 6,510 | 9,270 | 4,645 | 3,925 | 5,014 | 5,014 | 6,952 | 3,950 | 5,762 | 1,451 | 1,451 | 1,012 | 1,252 | 1,177 | 501 | 501 | 259 | 164 | 250 | 250 | 343 | 397 | 502 | 502 | 534 | 666 | 863 | 863 | 91 | 84 | 148 | 148 | 91 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Short-term Investments |
| 2,354 | 2,383 | 2,490 | 2,498 | 3,021 | 3,789 | 4,114 | 5,567 | 33,281 | 39,490 | 42,893 | 53,417 | 128,558 | 187,206 | 66,931 | 67,695 | 118,309 | 117,656 | 117,075 | 116,539 | 1,154 | 1,150 | 1,143 | 1,127 | 1,142 | 1,131 | 1,138 | 1,100 | 0 | 0 | 0 | 1,153 | 0 | 0 | 0 | 1,041 | 0 | 0 | 0 | 1,035 | 422 | 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 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Receivables |
| 226,136 | 225,239 | 184,243 | 147,752 | 185,314 | 151,921 | 156,791 | 119,733 | 214,617 | 174,655 | 148,950 | 93,631 | 82,152 | 93,869 | 87,838 | 60,615 | 70,188 | 99,260 | 108,210 | 98,950 | 79,392 | 100,090 | 74,777 | 57,459 | 70,084 | 34,542 | 52,805 | 22,100 | 5,229 | 6,230 | 5,989 | 6,318 | 4,889 | 4,335 | 3,995 | 4,190 | 4,325 | 4,046 | 4,046 | 3,531 | 8,802 | 1,570 | 1,511 | 1,511 | 1,481 | 1,426 | 1,588 | 1,351 | 1,351 | 1,007 | 1,000 | 890 | 890 | 738 | 734 | 656 | 656 | 650 | 484 | 419 | 419 | 333 | 258 | 151 | 151 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other Current Assets |
| 20,506 | 16,217 | 15,681 | 17,450 | 13,953 | 15,087 | 22,170 | 14,798 | 11,702 | 12,670 | 14,631 | 18,637 | 11,734 | 12,188 | 9,630 | 16,747 | 12,119 | 11,188 | 11,886 | 10,390 | 10,516 | 13,659 | 7,984 | 8,388 | 11,828 | 15,958 | 22,940 | 23,150 | 298 | 283 | 269 | 499 | 430 | 509 | 294 | 8 | 410 | 514 | 793 | 176 | 185 | 100 | 98 | 171 | 116 | 40 | 35 | 107 | 153 | 86 | 2 | 83 | 75 | 52 | 38 | 0 | 46 | 13 | 0 | 0 | 159 | 13 | 0 | 0 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Long-term Assets |
| 688,386 | 683,322 | 689,067 | 471,854 | 597,032 | 562,113 | 534,940 | 561,790 | 499,790 | 490,026 | 467,915 | 453,581 | 444,082 | 423,880 | 473,005 | 478,909 | 447,575 | 452,672 | 406,352 | 399,645 | 428,884 | 400,704 | 343,947 | 340,136 | 349,065 | 358,214 | 340,979 | 346,476 | 5,441 | 5,580 | 5,722 | 5,979 | 5,840 | 5,966 | 6,008 | 5,375 | 4,990 | 5,142 | 265 | 4,365 | 2,699 | 965 | 846 | 826 | 602 | 385 | 351 | 162 | 162 | 116 | 115 | 702 | 702 | 614 | 61 | 94 | 94 | 106 | 88 | 17 | 17 | 27 | 47 | 69 | 69 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property Plant Equipment |
| 45,291 | 39,097 | 47,137 | 44,567 | 150,057 | 141,764 | 131,792 | 128,980 | 120,487 | 106,784 | 85,136 | 68,627 | 65,414 | 57,666 | 47,347 | 48,464 | 30,227 | 31,704 | 30,075 | 26,378 | 25,967 | 26,421 | 20,861 | 12,721 | 12,909 | 13,297 | 13,700 | 13,814 | 1,122 | 1,168 | 1,205 | 1,302 | 1,303 | 1,342 | 1,248 | 1,220 | 578 | 582 | 582 | 561 | 620 | 99 | 86 | 86 | 62 | 67 | 68 | 68 | 42 | 44 | 43 | 43 | 44 | 16 | 22 | 8 | 8 | 10 | 12 | 17 | 17 | 27 | 47 | 60 | 60 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Goodwill |
| 409,711 | 409,581 | 410,267 | 278,831 | 275,528 | 274,029 | 276,028 | 269,053 | 257,482 | 253,310 | 252,379 | 253,039 | 243,353 | 239,053 | 239,053 | 239,053 | 239,053 | 239,053 | 238,539 | 238,505 | 237,135 | 209,314 | 185,806 | 185,806 | 189,605 | 189,605 | 188,933 | 189,800 | 1,622 | 1,622 | 1,622 | 1,622 | 1,622 | 1,622 | 1,622 | 2,169 | 2,169 | 2,169 | 2,169 | 1,386 | 440 | 278 | 495 | 495 | 258 | 33 | 33 | 32 | 32 | 32 | 32 | 50 | 50 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Investments |
| 43,525 | 42,172 | 42,289 | 32,170 | 47,324 | 48,727 | 43,108 | 40,299 | 41,597 | 46,484 | 45,279 | 42,611 | 45,630 | 38,268 | 47,224 | 47,917 | 27,220 | 26,817 | 30,781 | 28,427 | 48,340 | 53,403 | 51,527 | 52,377 | 36,623 | 41,045 | 36,876 | 36,904 | 0 | 0 | 0 | 34,831 | 0 | 0 | 0 | 26,153 | 0 | 0 | 0 | 7,161 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Intangible Assets |
| 109,108 | 116,231 | 119,707 | 71,648 | 74,209 | 74,421 | 77,675 | 76,861 | 73,231 | 76,651 | 80,148 | 82,807 | 83,594 | 80,227 | 83,199 | 86,985 | 90,781 | 94,790 | 98,840 | 103,012 | 114,166 | 109,070 | 83,057 | 86,876 | 90,763 | 94,927 | 99,139 | 103,500 | 1,733 | 1,823 | 1,904 | 2,068 | 2,163 | 2,258 | 2,353 | 1,237 | 1,283 | 1,377 | 1,377 | 1,912 | 1,206 | 211 | 62 | 62 | 0 | 0 | 0 | 39 | 39 | 38 | 38 | 598 | 598 | 578 | 578 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other Assets |
| 0 | 0 | 0 | 0 | 0 | 20,072 | 5,441 | 6,056 | 0 | 0 | 4,973 | 6,497 | 5,779 | 0 | 23,716 | 55,286 | 23,219 | 23,233 | 7,221 | 2,427 | 14,879 | 19,592 | 2,292 | 19,451 | 14,587 | 19,761 | 17,331 | 332,662 | 0 | 0 | 0 | 258,470 | 0 | 0 | 0 | 9,048 | 0 | 0 | 0 | 2,001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Total Liabilities |
| 778,269 | 773,775 | 773,859 | 522,593 | 457,621 | 443,578 | 414,699 | 431,368 | 390,080 | 425,222 | 380,659 | 336,363 | 339,473 | 347,992 | 378,746 | 372,338 | 386,124 | 414,389 | 369,015 | 367,653 | 381,840 | 162,658 | 126,048 | 106,338 | 141,625 | 140,248 | 160,451 | 330,700 | 48,465 | 46,638 | 20,374 | 11,087 | 9,156 | 9,738 | 11,015 | 9,784 | 17,607 | 15,985 | 15,985 | 16,495 | 16,562 | 11,798 | 5,653 | 5,653 | 4,293 | 4,406 | 3,614 | 2,246 | 2,246 | 5,076 | 1,785 | 1,894 | 1,894 | 1,894 | 1,341 | 1,398 | 1,398 | 1,362 | 1,352 | 1,387 | 1,387 | 556 | 655 | 319 | 319 | 174 | 118 | 118 | 108 | 103 | 82 | 82 | 74 | 67 | 55 | 55 | 51 | 47 | 45 | 41 | 40 | 38 | 34 | 18 | 0 | 3 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Total Current Liabilities |
| 312,928 | 309,825 | 355,272 | 218,674 | 202,957 | 185,794 | 164,954 | 148,610 | 156,191 | 185,238 | 160,436 | 115,371 | 116,759 | 128,088 | 126,347 | 114,992 | 131,461 | 152,507 | 106,605 | 105,424 | 105,195 | 78,338 | 88,401 | 72,020 | 92,245 | 89,118 | 110,617 | 109,600 | 42,698 | 40,839 | 14,543 | 10,229 | 6,815 | 6,943 | 7,432 | 6,834 | 17,429 | 5,978 | 5,978 | 6,329 | 5,877 | 3,149 | 4,552 | 4,552 | 2,094 | 2,243 | 1,705 | 1,210 | 1,210 | 4,471 | 1,515 | 495 | 495 | 645 | 93 | 150 | 150 | 114 | 104 | 147 | 147 | 348 | 424 | 319 | 319 | 174 | 118 | 118 | 108 | 103 | 82 | 82 | 74 | 67 | 55 | 55 | 51 | 47 | 45 | 41 | 40 | 38 | 34 | 18 | 16 | 3 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Short-term Debt |
| 26,590 | 27,950 | 26,393 | 24,753 | 7,174 | 6,248 | 4,434 | 4,785 | 6,879 | 6,190 | 4,671 | 3,895 | 2,975 | 3,146 | 15,223 | 14,168 | 12,892 | 12,952 | 12,721 | 12,593 | 12,438 | 2,938 | 2,564 | 142 | 261 | 378 | 5,494 | 5,500 | 4,961 | 4,908 | 4,892 | 629 | 201 | 176 | 189 | 1,183 | 9,832 | 1,365 | 1,365 | 1,585 | 305 | 392 | 3,179 | 3,179 | 1,038 | 595 | 595 | 519 | 519 | 1,212 | 596 | 596 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 33 | 33 | 80 | 75 | 268 | 268 | 120 | 67 | 67 | 65 | 62 | 55 | 55 | 44 | 39 | 39 | 39 | 36 | 36 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Short Long Term Debt |
| 15,000 | 17,000 | 20,750 | 19,500 | 2,991 | 2,630 | 621 | 619 | 3,162 | 2,413 | 1,503 | 780 | 207 | 205 | 12,078 | 10,889 | 9,500 | 9,500 | 9,500 | 9,500 | 9,500 | 0 | 2,462 | 0 | 0 | 13,947 | 6,088 | 6,253 | 24 | 48 | 4,892 | 102 | 0 | 0 | 189 | 45 | 0 | 0 | 1,365 | 45 | 0 | 0 | 6,752 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accounts payable |
| 6,041 | 38,221 | 84,867 | 9,075 | 9,209 | 9,939 | 13,887 | 10,473 | 36,403 | 21,034 | 19,698 | 9,583 | 34,845 | 22,884 | 16,406 | 19,196 | 13,555 | 12,278 | 9,454 | 8,941 | 6,087 | 6,568 | 6,835 | 6,020 | 12,705 | 10,031 | 19,643 | 16,478 | 2,165 | 12,079 | 3,569 | 2,444 | 1,022 | 1,730 | 2,037 | 1,956 | 2,781 | 1,378 | 3,352 | 931 | 1,457 | 822 | 468 | 468 | 453 | 417 | 395 | 951 | 192 | 44 | 110 | 176 | 24 | 31 | 36 | 0 | 58 | 0 | 32 | 0 | 33 | 31 | 31 | 0 | 25 | 34 | 29 | 0 | 23 | 23 | 12 | 0 | 10 | 12 | 5 | 0 | 5 | 2 | 36 | 34 | 34 | 33 | 29 | 2 | 0 | 3 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other Current Liabilities |
| 278,051 | 241,036 | 235,473 | 184,102 | 185,752 | 168,960 | 144,938 | 132,821 | 112,365 | 137,984 | 116,039 | 85,095 | 61,680 | 72,464 | 75,443 | 68,640 | 92,762 | 124,216 | 83,766 | 74,998 | 69,692 | 53,361 | 45,710 | 56,833 | 79,029 | 78,000 | 84,769 | 87,490 | 35,571 | 23,852 | 6,083 | 7,156 | 5,592 | 5,037 | 5,206 | 3,696 | 4,817 | 3,235 | 1,261 | 3,813 | 4,115 | 1,934 | 906 | 905 | 604 | 1,231 | 715 | 159 | 499 | 3,215 | 809 | 90 | 471 | 614 | 57 | 0 | 92 | 114 | 72 | 0 | 81 | 238 | 319 | 0 | 26 | 20 | 21 | 0 | 20 | 18 | 15 | 0 | 20 | 16 | 11 | 0 | 10 | 9 | 8 | 7 | 7 | 6 | 5 | 16 | 16 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Long-term Liabilities |
| 465,341 | 463,950 | 418,587 | 303,919 | 254,664 | 257,784 | 249,745 | 282,758 | 233,889 | 239,984 | 220,223 | 220,992 | 222,714 | 219,904 | 252,399 | 257,346 | 254,663 | 261,882 | 262,410 | 262,229 | 276,645 | 84,320 | 37,647 | 34,318 | 49,380 | 51,130 | 49,835 | 44,721 | 5,767 | 5,799 | 5,831 | 858 | 2,341 | 2,795 | 3,583 | 2,950 | 177 | 10,008 | 10,008 | 10,166 | 10,685 | 8,649 | 1,101 | 1,101 | 2,199 | 2,163 | 1,910 | 1,036 | 1,036 | 605 | 270 | 1,399 | 1,399 | 1,249 | 1,249 | 1,248 | 1,248 | 1,248 | 1,248 | 1,240 | 1,240 | 208 | 231 | 0 | 293 | 154 | 96 | 0 | 88 | 85 | 0 | 0 | 54 | 51 | 44 | 0 | 41 | 38 | 36 | 34 | 34 | 33 | 29 | 0 | 0 | 3 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long term Debt Total |
| 0 | 0 | 0 | 0 | 0 | 205,136 | 204,944 | 203,389 | 199,150 | 199,068 | 183,101 | 182,917 | 182,813 | 182,705 | 226,937 | 230,211 | 226,051 | 230,455 | 230,105 | 232,172 | 234,149 | 45,067 | 13,492 | 517 | 13,543 | 13,569 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,692 | 7,040 | 7,297 | 0 | 0 | 1,101 | 0 | 2,163 | 2,036 | 1,910 | 1,036 | 150 | 150 | 150 | 1,399 | 1,249 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Warrants |
| 0 | 0 | 0 | 0 | 0 | 13,845 | 14,729 | 13,682 | 39,820 | 39,997 | 52,151 | 55,510 | 91,500 | 141,856 | 114,847 | 114,237 | 198,731 | 210,980 | 157,439 | 168,725 | 176,230 | 219,583 | 212,434 | 225,117 | 225,147 | 195,914 | 190,654 | 172,130 | 0 | 0 | 0 | 0 | 7,078 | 7,078 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other Liabilities |
| 0 | 0 | 0 | 0 | 0 | 33,718 | 25,501 | 23,302 | 17,665 | 22,963 | 22,892 | 9,127 | 25,824 | 21,242 | 10,038 | 10,959 | 11,659 | 13,654 | 16,332 | 18,269 | 31,384 | 27,837 | 18,178 | 20,801 | 35,837 | 37,561 | 49,241 | 19,185 | 131,960 | 133,152 | 5,000 | 1,998 | 0 | 0 | 2,811 | 127,281 | 0 | 0 | 2,144 | 33,116 | 0 | 0 | 2,360 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Deferred Long Term Liability |
| 0 | 0 | 0 | 0 | 0 | 12,335 | 3,695 | 3,042 | 4,701 | 9,257 | 9,686 | 9,127 | 19,592 | 21,242 | 10,038 | 10,959 | 11,659 | 13,654 | 16,332 | 18,269 | 30,199 | 26,652 | 16,993 | 19,616 | 34,652 | 27,759 | 0 | 0 | 767 | 799 | 831 | 858 | 2,341 | 2,795 | 3,583 | 2,950 | 0 | 174 | 2,316 | 2,638 | 2,840 | 0 | 366 | 2,638 | 0 | 0 | 0 | 0 | 0 | 455 | 105 | 120 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Total Stockholder Equity |
| 704,616 | 678,874 | 653,490 | 614,218 | 593,714 | 566,012 | 560,044 | 542,561 | 510,438 | 479,966 | 473,985 | 454,550 | 435,897 | 401,360 | 349,091 | 330,824 | 228,404 | 207,023 | 197,080 | 191,549 | 190,734 | 185,400 | 180,968 | 180,546 | 179,944 | 169,622 | 165,666 | 159,948 | -7,344 | -3,742 | -354 | 3,786 | 3,800 | 4,873 | 5,808 | 2,462 | -5,679 | -2,818 | -2,818 | -1,954 | -376 | -2,755 | -2,619 | -1,429 | -779 | -999 | -355 | -355 | -60 | -3,746 | -659 | -659 | -215 | -375 | -311 | 0 | -329 | -288 | -275 | 0 | -262 | -373 | -469 | 0 | -85 | -82 | -118 | 0 | -108 | -103 | -82 | 0 | -74 | -67 | -55 | 0 | -51 | -47 | -44 | -41 | -40 | -38 | -33 | -18 | -16 | -14 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Common Stock |
| 48 | 48 | 48 | 47 | 47 | 47 | 47 | 47 | 45 | 45 | 45 | 45 | 44 | 44 | 43 | 42 | 37 | 36 | 36 | 36 | 35 | 35 | 35 | 35 | 33 | 33 | 33 | 32 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 5 | 5 | 5 | 5 | 49 | 49 | 49 | 5 | 47 | 38 | 36 | 35 | 35 | 35 | 31 | 29 | 29 | 29 | 29 | 28 | 0 | 28 | 28 | 27 | 0 | 27 | 26 | 26 | 0 | 26 | 26 | 10 | 0 | 10 | 0 | 24 | 0 | 24 | 24 | 24 | 0 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Retained Earnings Total Equity |
| 0 | 0 | 0 | 0 | 0 | 208,719 | 207,300 | 192,678 | 195,278 | 169,292 | 157,893 | 143,629 | 129,859 | 95,580 | 82,922 | 69,771 | 59,714 | 43,001 | 35,957 | 31,905 | 25,177 | 21,473 | 17,928 | 17,788 | 17,100 | 7,562 | 4,897 | 1,735 | -45,149 | -41,266 | -37,654 | -33,091 | -31,358 | -30,000 | -28,685 | -24,040 | 0 | -21,823 | -19,341 | -18,341 | -16,649 | -18,025 | 0 | -15,581 | -14,418 | -13,404 | -11,871 | -11,022 | -10,199 | -5,478 | -2,275 | -2,118 | -1,691 | -1,749 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accumulated Other Comprehensive Income |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -16,023 | -16,023 | 0 | 0 | -14,001 | -14,001 | 0 | 0 | 0 | 0 | 0 | -559 | -559 | 0 | 0 | -767 | -698 | 0 | 0 | -560 | -560 | 0 | 33 | 19 | -352 | -352 | 0 | 0 | -236 | -230 | -230 | -225 | -215 | -213 | -213 | -209 | -203 | -200 | -200 | -198 | -192 | -186 | -186 | -177 | -156 | -160 | 238 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Capital Surplus |
| 0 | 0 | 0 | 0 | 0 | 357,246 | 352,697 | 360,097 | 315,115 | 310,629 | 316,047 | 310,876 | 305,994 | 305,736 | 266,126 | 261,011 | 168,653 | 163,986 | 161,087 | 159,608 | 165,522 | 163,892 | 163,006 | 162,723 | 162,811 | 162,028 | 160,736 | 158,181 | 26,836 | 26,556 | 26,332 | 25,909 | 24,190 | 23,904 | 23,525 | 19,419 | 0 | 16,602 | 16,518 | 16,338 | 16,191 | 15,203 | 0 | 14,388 | 13,943 | 12,770 | 11,489 | 11,249 | 10,796 | 1,742 | 1,695 | 1,429 | 1,447 | 1,345 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -79 | -3,608 | -456 | 0 | -23 | -147 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other Stockholders Equity |
| 411,334 | 401,686 | 395,473 | 371,037 | 362,889 | 357,246 | 352,697 | 360,097 | 315,115 | 310,629 | 316,047 | 310,876 | 305,994 | 305,736 | 266,126 | 261,011 | 168,653 | 163,986 | 161,087 | 159,608 | 165,522 | 163,892 | 163,006 | 162,723 | 162,811 | 162,028 | 160,736 | 0 | 26,836 | 26,556 | 26,332 | 25,909 | 24,190 | 23,904 | 23,525 | 19,419 | 16,671 | 16,518 | 0 | 16,338 | 16,191 | 15,203 | 14,148 | 14,105 | 13,601 | 12,368 | 10,633 | -616 | 10,104 | 1,701 | 1,429 | 0 | 1,447 | 1,345 | 1,058 | 0 | 986 | 986 | 939 | 0 | 942 | 750 | 550 | 0 | 558 | 471 | 598 | 0 | 598 | 607 | 584 | 0 | 584 | 584 | 584 | 0 | 584 | 584 | 584 | 584 | 584 | 584 | 584 | 584 | 584 | -38 |
5.3. Balance Sheets
Currency in USD. All numbers in thousands.