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

Atlanticus Holdings Corporation
Buy, Hold or Sell?

Let's analyze Atlanticus together

I guess you are interested in Atlanticus Holdings Corporation. 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 Atlanticus Holdings Corporation. 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 Atlanticus Holdings Corporation

I send you an email if I find something interesting about Atlanticus Holdings Corporation.

1. Quick Overview

1.1. Quick analysis of Atlanticus (30 sec.)










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

How much money do you get?

How much money do you get?
$1.39
When do you have the money?
1 year
How often do you get paid?
70.0%

What is your share worth?

Current worth
$24.16
Expected worth in 1 year
$26.41
How sure are you?
82.5%

+ What do you gain per year?

Total Gains per Share
$3.63
Return On Investment
6.0%

For what price can you sell your share?

Current Price per Share
$60.39
Expected price per share
$43.00 - $64.70
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Atlanticus (5 min.)




Live pricePrice per Share (EOD)
$60.39
Intrinsic Value Per Share
$155.77 - $477.55
Total Value Per Share
$179.93 - $501.71

2.2. Growth of Atlanticus (5 min.)




Is Atlanticus growing?

Current yearPrevious yearGrowGrow %
How rich?$454.4m$391.4m$136.5m25.9%

How much money is Atlanticus making?

Current yearPrevious yearGrowGrow %
Making money$23.4m$26.9m-$3.4m-14.9%
Net Profit Margin7.3%31.1%--

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

2.3. Financial Health of Atlanticus (5 min.)




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




  Industry Rankings (Credit Services)  


Richest
#91 / 242

Most Revenue
#55 / 242

Most Profit
#85 / 242

Most Efficient
#149 / 242
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of Atlanticus is $60.39. 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 Atlanticus.
  • 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 Atlanticus, 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 $24.16. Based on the TTM, the Book Value Change Per Share is $0.56 per quarter. Based on the YOY, the Book Value Change Per Share is $0.93 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 $0.35 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Atlanticus.

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 Eps1.572.6%1.252.1%1.262.1%1.302.2%0.691.1%
Usd Book Value Change Per Share-6.21-10.3%0.560.9%0.931.5%1.202.0%0.651.1%
Usd Dividend Per Share0.380.6%0.350.6%0.330.5%0.370.6%0.280.5%
Usd Total Gains Per Share-5.83-9.7%0.911.5%1.262.1%1.572.6%0.921.5%
Usd Price Per Share35.08-32.88-31.41-31.53-17.35-
Price to Earnings Ratio5.58-6.77-6.92-8.08-6.37-
Price-to-Total Gains Ratio-6.02-11.30-26.04-30.63-23.34-
Price to Book Ratio1.45-1.18-1.51-2.62-2.68-
Price-to-Total Gains Ratio-6.02-11.30-26.04-30.63-23.34-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share60.39
Number of shares16
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.350.37
Usd Book Value Change Per Share0.561.20
Usd Total Gains Per Share0.911.57
Gains per Quarter (16 shares)14.5325.15
Gains per Year (16 shares)58.11100.61
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1223648247791
2447210648154192
36710816471231293
48914422295307394
5111180280119384495
6133216338143461596
7155252396166538697
8177287454190615798
9200323512214692899
102223595702387691000

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%12.00.00.0100.0%20.00.00.0100.0%32.08.00.080.0%73.030.00.070.9%
Book Value Change Per Share3.01.00.075.0%10.02.00.083.3%18.02.00.090.0%30.09.01.075.0%64.038.01.062.1%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%28.00.012.070.0%44.00.059.042.7%
Total Gains per Share3.01.00.075.0%11.01.00.091.7%19.01.00.095.0%33.07.00.082.5%71.032.00.068.9%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Atlanticus Holdings Corporation 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---6.2130.561-1206%0.930-768%1.201-617%0.649-1058%
Book Value Per Share--24.16328.148-14%20.732+17%15.688+54%7.658+216%
Current Ratio--2.3351.036+125%2.469-5%2.885-19%2.173+7%
Debt To Asset Ratio--0.8510.813+5%0.840+1%0.856-1%0.930-9%
Debt To Equity Ratio--5.6495.082+11%5.250+8%7.695-27%18.838-70%
Dividend Per Share--0.3850.346+11%0.330+17%0.371+4%0.275+40%
Enterprise Value---1541008360.000-1283533025.183-17%-1076577695.500-30%-700026478.137-55%-509265759.096-67%
Eps--1.5711.248+26%1.257+25%1.302+21%0.687+129%
Ev To Ebitda Ratio---1.089-2.668+145%-1.331+22%-2.313+112%inf+inf%
Ev To Sales Ratio---1.098-1.010-8%-3.388+209%-1.579+44%-2.336+113%
Free Cash Flow Per Share--5.9816.390-6%5.557+8%4.122+45%2.258+165%
Free Cash Flow To Equity Per Share--15.09810.218+48%8.267+83%7.924+91%4.997+202%
Gross Profit Margin--0.4970.416+19%0.534-7%0.279+78%0.394+26%
Intrinsic Value_10Y_max--477.551--------
Intrinsic Value_10Y_min--155.766--------
Intrinsic Value_1Y_max--25.150--------
Intrinsic Value_1Y_min--10.216--------
Intrinsic Value_3Y_max--92.868--------
Intrinsic Value_3Y_min--35.547--------
Intrinsic Value_5Y_max--181.448--------
Intrinsic Value_5Y_min--66.003--------
Market Cap890082171.000+26%659784640.000616723974.818+7%593354804.500+11%623002571.864+6%335035990.904+97%
Net Profit Margin--0.0840.073+15%0.311-73%0.264-68%0.110-24%
Operating Margin---0.361-100%2.592-100%0.946-100%0.511-100%
Operating Ratio---0.0080.397-102%1.259-101%0.499-102%1.013-101%
Pb Ratio2.499+42%1.4521.184+23%1.511-4%2.616-44%2.678-46%
Pe Ratio9.612+42%5.5836.766-17%6.916-19%8.083-31%6.366-12%
Price Per Share60.390+42%35.08032.880+7%31.413+12%31.529+11%17.347+102%
Price To Free Cash Flow Ratio2.524+42%1.4661.286+14%1.412+4%2.681-45%1.451+1%
Price To Total Gains Ratio-10.363-72%-6.01911.303-153%26.035-123%30.630-120%23.340-126%
Quick Ratio--2.7961.152+143%2.483+13%9.331-70%5.408-48%
Return On Assets--0.0100.008+19%0.011-11%0.015-36%0.008+15%
Return On Equity--0.0650.051+26%0.068-5%0.121-47%0.271-76%
Total Gains Per Share---5.8280.908-742%1.260-563%1.572-471%0.924-731%
Usd Book Value--454462000.000528007250.000-14%391433500.000+16%303345950.000+50%148935950.000+205%
Usd Book Value Change Per Share---6.2130.561-1206%0.930-768%1.201-617%0.649-1058%
Usd Book Value Per Share--24.16328.148-14%20.732+17%15.688+54%7.658+216%
Usd Dividend Per Share--0.3850.346+11%0.330+17%0.371+4%0.275+40%
Usd Enterprise Value---1541008360.000-1283533025.183-17%-1076577695.500-30%-700026478.137-55%-509265759.096-67%
Usd Eps--1.5711.248+26%1.257+25%1.302+21%0.687+129%
Usd Free Cash Flow--112495000.000119846750.000-6%104919500.000+7%79869200.000+41%42893450.000+162%
Usd Free Cash Flow Per Share--5.9816.390-6%5.557+8%4.122+45%2.258+165%
Usd Free Cash Flow To Equity Per Share--15.09810.218+48%8.267+83%7.924+91%4.997+202%
Usd Market Cap890082171.000+26%659784640.000616723974.818+7%593354804.500+11%623002571.864+6%335035990.904+97%
Usd Price Per Share60.390+42%35.08032.880+7%31.413+12%31.529+11%17.347+102%
Usd Profit--29543000.00023416000.000+26%26902000.000+10%26593800.000+11%13503750.000+119%
Usd Revenue--350954000.000316693250.000+11%120360250.000+192%142212850.000+147%86233700.000+307%
Usd Total Gains Per Share---5.8280.908-742%1.260-563%1.572-471%0.924-731%
 EOD+3 -5MRQTTM+20 -20YOY+23 -175Y+26 -1410Y+27 -13

3.3 Fundamental Score

Let's check the fundamental score of Atlanticus Holdings Corporation based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-159.612
Price to Book Ratio (EOD)Between0-12.499
Net Profit Margin (MRQ)Greater than00.084
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than12.796
Current Ratio (MRQ)Greater than12.335
Debt to Asset Ratio (MRQ)Less than10.851
Debt to Equity Ratio (MRQ)Less than15.649
Return on Equity (MRQ)Greater than0.150.065
Return on Assets (MRQ)Greater than0.050.010
Total5/10 (50.0%)

3.4 Technical Score

Let's check the technical score of Atlanticus Holdings Corporation based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5065.589
Ma 20Greater thanMa 5057.760
Ma 50Greater thanMa 10046.118
Ma 100Greater thanMa 20039.676
OpenGreater thanClose60.500
Total5/5 (100.0%)

4. In-depth Analysis

4.1 About Atlanticus Holdings Corporation

Atlanticus Holdings Corporation, a financial technology company, provides credit and related financial services and products to customers the United States. It operates in two segments, Credit as a Service, and Auto Finance. The Credit as a Service segment originates a range of consumer loan products, such as private label and general purpose credit cards originated by lenders through various channels, including retail and healthcare, direct mail solicitation, digital marketing, and partnerships with third parties; and offers credit to their customers for the purchase of various goods and services, including consumer electronics, furniture, elective medical procedures, healthcare, and home-improvements by partnering with retailers, healthcare providers, and other service providers. This segment also offers loan servicing, such as risk management and customer service outsourcing for third parties; and engages in testing and investment activities in consumer finance technology platforms. The Auto Finance segment purchases and/or services loans secured by automobiles from or for a pre-qualified network of independent automotive dealers and automotive finance companies in the buy-here, pay-here, and used car business. This segment also provides floor plan financing and installment lending products. It also invests in and services portfolios of credit card receivables. The company was founded in 1996 and is headquartered in Atlanta, Georgia.

Fundamental data was last updated by Penke on 2024-12-05 13:05:06.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is less efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very efficient.
The company is very efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just able to pay all its short-term debts.
The company is just able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is just able to pay all its debts by selling its assets.
The company is unable to pay all its debts with equity.

4.2.2. Valuation Summary

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 cheap.
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 Atlanticus earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Atlanticus to the Credit Services industry mean.
  • A Net Profit Margin of 8.4% means that $0.08 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Atlanticus Holdings Corporation:

  • The MRQ is 8.4%. The company is making a profit. +1
  • The TTM is 7.3%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ8.4%TTM7.3%+1.1%
TTM7.3%YOY31.1%-23.7%
TTM7.3%5Y26.4%-19.0%
5Y26.4%10Y11.0%+15.4%
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ8.4%13.0%-4.6%
TTM7.3%13.6%-6.3%
YOY31.1%15.4%+15.7%
5Y26.4%16.3%+10.1%
10Y11.0%15.5%-4.5%
4.3.1.2. Return on Assets

Shows how efficient Atlanticus is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Atlanticus to the Credit Services industry mean.
  • 1.0% Return on Assets means that Atlanticus generated $0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Atlanticus Holdings Corporation:

  • The MRQ is 1.0%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.8%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.0%TTM0.8%+0.2%
TTM0.8%YOY1.1%-0.3%
TTM0.8%5Y1.5%-0.7%
5Y1.5%10Y0.8%+0.7%
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0%0.9%+0.1%
TTM0.8%0.9%-0.1%
YOY1.1%0.9%+0.2%
5Y1.5%0.9%+0.6%
10Y0.8%0.9%-0.1%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Atlanticus to the Credit Services industry mean.
  • 6.5% Return on Equity means Atlanticus generated $0.06 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Atlanticus Holdings Corporation:

  • The MRQ is 6.5%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 5.1%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ6.5%TTM5.1%+1.3%
TTM5.1%YOY6.8%-1.7%
TTM5.1%5Y12.1%-7.0%
5Y12.1%10Y27.1%-15.0%
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ6.5%3.2%+3.3%
TTM5.1%3.2%+1.9%
YOY6.8%3.7%+3.1%
5Y12.1%3.2%+8.9%
10Y27.1%3.7%+23.4%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Atlanticus Holdings Corporation.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Atlanticus is operating .

  • Measures how much profit Atlanticus 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 Atlanticus to the Credit Services industry mean.
  • An Operating Margin of 0.0% means the company generated $0.00  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Atlanticus Holdings Corporation:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM36.1%-36.1%
TTM36.1%YOY259.2%-223.1%
TTM36.1%5Y94.6%-58.5%
5Y94.6%10Y51.1%+43.5%
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-27.9%-27.9%
TTM36.1%23.3%+12.8%
YOY259.2%17.7%+241.5%
5Y94.6%16.5%+78.1%
10Y51.1%23.0%+28.1%
4.3.2.2. Operating Ratio

Measures how efficient Atlanticus is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Credit Services industry mean).
  • An Operation Ratio of -0.01 means that the operating costs are $-0.01 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Atlanticus Holdings Corporation:

  • The MRQ is -0.008.
  • The TTM is 0.397. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ-0.008TTM0.397-0.405
TTM0.397YOY1.259-0.862
TTM0.3975Y0.499-0.102
5Y0.49910Y1.013-0.513
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.0080.914-0.922
TTM0.3970.827-0.430
YOY1.2590.834+0.425
5Y0.4990.791-0.292
10Y1.0130.784+0.229
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Atlanticus Holdings Corporation.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Credit Services industry mean).
  • A Current Ratio of 2.33 means the company has $2.33 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Atlanticus Holdings Corporation:

  • The MRQ is 2.335. The company is able to pay all its short-term debts. +1
  • The TTM is 1.036. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ2.335TTM1.036+1.298
TTM1.036YOY2.469-1.433
TTM1.0365Y2.885-1.849
5Y2.88510Y2.173+0.712
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ2.3351.556+0.779
TTM1.0361.768-0.732
YOY2.4693.156-0.687
5Y2.8853.875-0.990
10Y2.1734.537-2.364
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Atlanticus to the Credit Services industry mean.
  • A Quick Ratio of 2.80 means the company can pay off $2.80 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Atlanticus Holdings Corporation:

  • The MRQ is 2.796. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 1.152. The company is just able to pay all its short-term debts with the most liquid assets.
Trends
Current periodCompared to+/- 
MRQ2.796TTM1.152+1.645
TTM1.152YOY2.483-1.331
TTM1.1525Y9.331-8.179
5Y9.33110Y5.408+3.923
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ2.7961.186+1.610
TTM1.1521.295-0.143
YOY2.4832.492-0.009
5Y9.3313.834+5.497
10Y5.4084.629+0.779
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Atlanticus Holdings Corporation.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Atlanticus assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Atlanticus to Credit Services industry mean.
  • A Debt to Asset Ratio of 0.85 means that Atlanticus assets are financed with 85.1% credit (debt) and the remaining percentage (100% - 85.1%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Atlanticus Holdings Corporation:

  • The MRQ is 0.851. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.813. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.851TTM0.813+0.037
TTM0.813YOY0.840-0.027
TTM0.8135Y0.856-0.042
5Y0.85610Y0.930-0.074
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8510.713+0.138
TTM0.8130.709+0.104
YOY0.8400.698+0.142
5Y0.8560.707+0.149
10Y0.9300.695+0.235
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Atlanticus to the Credit Services industry mean.
  • A Debt to Equity ratio of 564.9% means that company has $5.65 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Atlanticus Holdings Corporation:

  • The MRQ is 5.649. The company is unable to pay all its debts with equity. -1
  • The TTM is 5.082. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ5.649TTM5.082+0.566
TTM5.082YOY5.250-0.167
TTM5.0825Y7.695-2.613
5Y7.69510Y18.838-11.143
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ5.6492.352+3.297
TTM5.0822.486+2.596
YOY5.2502.308+2.942
5Y7.6952.409+5.286
10Y18.8382.441+16.397
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 Atlanticus generates.

  • Above 15 is considered overpriced but always compare Atlanticus to the Credit Services industry mean.
  • A PE ratio of 5.58 means the investor is paying $5.58 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Atlanticus Holdings Corporation:

  • The EOD is 9.612. Based on the earnings, the company is underpriced. +1
  • The MRQ is 5.583. Based on the earnings, the company is cheap. +2
  • The TTM is 6.766. Based on the earnings, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD9.612MRQ5.583+4.028
MRQ5.583TTM6.766-1.183
TTM6.766YOY6.916-0.150
TTM6.7665Y8.083-1.317
5Y8.08310Y6.366+1.717
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
EOD9.6129.228+0.384
MRQ5.5839.270-3.687
TTM6.7669.547-2.781
YOY6.9167.424-0.508
5Y8.08310.629-2.546
10Y6.36612.528-6.162
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 Atlanticus Holdings Corporation:

  • The EOD is 2.524. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 1.466. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 1.286. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD2.524MRQ1.466+1.058
MRQ1.466TTM1.286+0.181
TTM1.286YOY1.412-0.127
TTM1.2865Y2.681-1.395
5Y2.68110Y1.451+1.230
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
EOD2.5240.638+1.886
MRQ1.4660.750+0.716
TTM1.2860.873+0.413
YOY1.412-0.251+1.663
5Y2.6810.788+1.893
10Y1.4510.120+1.331
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 Atlanticus is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Credit Services industry mean).
  • A PB ratio of 1.45 means the investor is paying $1.45 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Atlanticus Holdings Corporation:

  • The EOD is 2.499. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.452. Based on the equity, the company is underpriced. +1
  • The TTM is 1.184. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD2.499MRQ1.452+1.047
MRQ1.452TTM1.184+0.267
TTM1.184YOY1.511-0.327
TTM1.1845Y2.616-1.431
5Y2.61610Y2.678-0.062
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
EOD2.4990.966+1.533
MRQ1.4520.963+0.489
TTM1.1841.010+0.174
YOY1.5110.925+0.586
5Y2.6161.152+1.464
10Y2.6781.359+1.319
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 Atlanticus Holdings Corporation.

4.8.1. Institutions holding Atlanticus Holdings Corporation

Institutions are holding 15.214% of the shares of Atlanticus Holdings Corporation.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Dimensional Fund Advisors, Inc.4.19390.0053618128100391.6509
2024-06-30BlackRock Inc2.88630.0003425407357949.1871
2024-09-30Vanguard Group Inc1.85380.000227322254792.0464
2024-09-30Geode Capital Management, LLC0.83110.000412250123481.9542
2024-09-30Renaissance Technologies Corp0.71080.0055104758-300-0.2856
2024-09-30State Street Corp0.63390.00019343122122.4249
2024-09-30Kennedy Capital Management Inc0.52310.059777095770950
2024-09-30Wellington Management Company LLP0.320.000347157471570
2024-09-30Northern Trust Corp0.31910.000347033696717.3888
2024-09-30Bank of New York Mellon Corp0.22370.000232973-3729-10.1602
2024-09-30American Century Companies Inc0.22090.00073255800
2024-09-30Los Angeles Capital Management LLC0.19250.00428377-3495-10.9657
2024-09-30Bridgeway Capital Management, LLC0.12610.0141185888044.5209
2024-09-30Morgan Stanley - Brokerage Accounts0.116301714215169.7018
2024-09-30Empowered Funds, LLC0.11520.0094169788044.9709
2024-09-30Charles Schwab Investment Management Inc0.10240.000115089-3-0.0199
2024-09-30Citadel Advisors Llc0.08950.000113194-9323-41.4043
2024-09-30Nuveen Asset Management, LLC0.08560.00011261500
2024-09-30Goldman Sachs Group Inc0.07580.000111167176818.8105
2024-09-30AllianceBernstein L.P.0.06010.00018860700.7964
Total 13.68010.1012016273+175203+8.7%

4.9.2. Funds holding Atlanticus Holdings Corporation

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31Vanguard Total Stock Mkt Idx Inv1.08750.000316027800
2024-11-27iShares Russell 2000 ETF1.07430.0115158345-336-0.2117
2024-09-30DFA US Micro Cap I0.78030.052711500400
2024-09-30DFA US Targeted Value I0.63990.0249431618522.0029
2024-09-30DFA US Small Cap I0.55420.01718168800
2024-11-28Dimensional US Targeted Value ETF0.52390.03927722400
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr0.4750.00247001100
2024-09-30Fidelity Small Cap Index0.37750.007155640-321-0.5736
2024-11-27iShares Russell 2000 Value ETF0.37390.023255108720.1308
2024-09-30Kennedy Micro Cap0.37170.392454779504811174.523
2024-09-30DFA US Core Equity 2 I0.28310.00424172300
2024-11-28Dimensional US Small Cap ETF0.23160.02033413400
2024-11-28Avantis US Small Cap Value ETF0.19870.01082929311023.909
2024-10-31State St Russell Sm/Mid Cp® Indx NL Cl C0.18820.002327737-1100-3.8145
2024-11-28Dimensional US Core Equity 2 ETF0.18780.00492768200
2024-09-30Fidelity Extended Market Index0.18590.002327396-142-0.5157
2024-10-31Vanguard Russell 2000 ETF0.17310.007725509-170-0.662
2024-11-27EA Bridgeway Omni Small-Cap Value ETF0.17230.093925398502124.6405
2024-09-30Kennedy Micro Cap Opportunities0.15051.014722188209241655.3797
2024-09-30DFA US Core Equity 1 I0.13050.0019192325703.0543
Total 8.15991.73291202685+77953+6.5%

5.3. Insider Transactions

Insiders are holding 67.823% of the shares of Atlanticus Holdings Corporation.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-11-22Mitchell SaundersSELL1600455.55
2024-11-18Denise M HarrodSELL35949
2024-11-15Denise M HarrodSELL114149
2024-09-16Deal W HudsonSELL250031.35
2024-09-05Deal W HudsonSELL120032.75
2024-05-29Deal W HudsonSELL120026.05
2024-04-09Frank J Hanna IiiBUY26343228.21
2024-03-12Deal W HudsonSELL200030.5
2024-01-30Deal W HudsonSELL55136.09
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

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

Summary
Total Assets3,039,964
Total Liabilities2,585,502
Total Stockholder Equity457,723
 As reported
Total Liabilities 2,585,502
Total Stockholder Equity+ 457,723
Total Assets = 3,039,964

Assets

Total Assets3,039,964
Total Current Assets384,709
Long-term Assets11,040
Total Current Assets
Cash And Cash Equivalents 308,651
Short-term Investments 76,058
Total Current Assets  (as reported)384,709
Total Current Assets  (calculated)384,709
+/-0
Long-term Assets
Property Plant Equipment 11,040
Long-term Assets Other -11,040
Long-term Assets  (as reported)11,040
Long-term Assets  (calculated)0
+/- 11,040

Liabilities & Shareholders' Equity

Total Current Liabilities164,777
Long-term Liabilities329,212
Total Stockholder Equity457,723
Total Current Liabilities
Short-term Debt 2,036,101
Accounts payable 59,563
Other Current Liabilities -59,563
Total Current Liabilities  (as reported)164,777
Total Current Liabilities  (calculated)2,036,101
+/- 1,871,324
Long-term Liabilities
Long-term Liabilities  (as reported)329,212
Long-term Liabilities  (calculated)0
+/- 329,212
Total Stockholder Equity
Retained Earnings 368,337
Other Stockholders Equity 89,386
Total Stockholder Equity (as reported)457,723
Total Stockholder Equity (calculated)457,723
+/-0
Other
Cash and Short Term Investments 384,709
Common Stock Shares Outstanding 18,808
Liabilities and Stockholders Equity 3,039,964
Net Debt 1,997,099
Net Working Capital 219,932
Short Long Term Debt Total 2,305,750



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-31
> Total Assets 
104,100
170,800
182,600
223,900
399,900
426,851
455,162
470,505
471,673
489,466
538,304
536,457
512,663
476,895
505,503
518,915
549,833
586,658
719,687
761,355
782,860
841,869
947,160
1,003,526
1,008,573
1,425,177
1,507,688
1,821,190
1,789,807
1,914,218
2,103,724
2,113,897
2,234,191
2,175,244
2,478,566
1,874,180
1,941,096
1,809,154
1,701,851
1,527,417
1,304,877
1,106,355
729,472
748,832
1,407,903
1,116,866
1,011,927
880,909
907,387
755,884
710,838
647,907
595,360
495,293
406,612
380,426
369,109
351,430
356,940
352,235
337,930
299,252
302,395
268,355
249,769
271,932
271,016
280,729
279,315
300,308
335,830
363,989
371,123
399,647
429,067
425,613
425,613
458,744
461,009
582,608
636,234
710,358
791,947
936,266
971,884
944,249
1,040,575
1,207,214
1,199,495
1,419,851
1,482,944
1,943,863
1,921,637
2,116,454
2,252,331
2,387,814
2,375,295
2,454,702
2,596,901
2,706,445
2,787,215
2,837,261
3,039,964
3,039,9642,837,2612,787,2152,706,4452,596,9012,454,7022,375,2952,387,8142,252,3312,116,4541,921,6371,943,8631,482,9441,419,8511,199,4951,207,2141,040,575944,249971,884936,266791,947710,358636,234582,608461,009458,744425,613425,613429,067399,647371,123363,989335,830300,308279,315280,729271,016271,932249,769268,355302,395299,252337,930352,235356,940351,430369,109380,426406,612495,293595,360647,907710,838755,884907,387880,9091,011,9271,116,8661,407,903748,832729,4721,106,3551,304,8771,527,4171,701,8511,809,1541,941,0961,874,1802,478,5662,175,2442,234,1912,113,8972,103,7241,914,2181,789,8071,821,1901,507,6881,425,1771,008,5731,003,526947,160841,869782,860761,355719,687586,658549,833518,915505,503476,895512,663536,457538,304489,466471,673470,505455,162426,851399,900223,900182,600170,800104,100
   > Total Current Assets 
97,500
159,700
164,300
197,200
373,442
391,013
414,320
419,132
453,071
440,117
462,491
480,491
427,021
356,165
389,671
411,855
437,369
473,537
559,687
663,526
625,753
557,775
638,719
604,958
563,767
791,399
808,275
1,027,638
960,568
172,146
129,173
912,127
137,156
128,561
221,467
165,270
211,901
152,847
181,041
94,428
96,429
411,870
426,704
185,019
313,699
181,528
207,070
155,759
149,325
143,307
167,985
144,913
81,639
120,054
104,494
84,312
142,053
137,375
144,084
148,081
139,211
128,366
139,673
145,822
139,187
166,413
171,168
192,982
200,516
228,634
285,633
315,483
324,894
338,640
352,425
41,484
346,565
407,622
408,439
485,510
1,018,892
1,190,581
1,415,864
861,338
1,717,365
1,666,619
1,867,450
1,098,339
2,106,029
2,428,347
2,691,684
409,660
373,468
316,331
3,896,408
4,106,727
4,186,066
4,434,380
4,714,072
2,655,837
482,303
407,163
384,709
384,709407,163482,3032,655,8374,714,0724,434,3804,186,0664,106,7273,896,408316,331373,468409,6602,691,6842,428,3472,106,0291,098,3391,867,4501,666,6191,717,365861,3381,415,8641,190,5811,018,892485,510408,439407,622346,56541,484352,425338,640324,894315,483285,633228,634200,516192,982171,168166,413139,187145,822139,673128,366139,211148,081144,084137,375142,05384,312104,494120,05481,639144,913167,985143,307149,325155,759207,070181,528313,699185,019426,704411,87096,42994,428181,041152,847211,901165,270221,467128,561137,156912,127129,173172,146960,5681,027,638808,275791,399563,767604,958638,719557,775625,753663,526559,687473,537437,369411,855389,671356,165427,021480,491462,491440,117453,071419,132414,320391,013373,442197,200164,300159,70097,500
       Cash And Cash Equivalents 
19,000
54,600
17,700
21,800
161,371
140,900
139,505
68,980
73,246
50,977
37,623
55,746
48,060
27,829
60,550
120,416
113,870
100,333
100,334
110,605
69,286
49,556
46,481
68,240
90,400
204,633
93,906
240,655
159,352
145,973
116,725
110,412
123,406
107,525
199,217
108,398
211,901
152,847
119,364
94,428
96,429
102,639
119,595
185,019
249,286
109,865
128,001
104,954
106,521
126,555
105,996
144,913
145,305
51,282
47,925
84,312
87,718
77,154
66,145
52,781
49,056
35,323
40,201
41,514
32,421
47,309
39,223
51,858
49,475
30,984
59,250
76,557
78,614
74,780
68,888
41,736
41,736
49,887
29,784
61,092
101,174
63,301
42,693
135,483
177,413
139,281
149,253
178,102
203,050
265,869
166,966
409,660
373,468
316,331
352,908
384,984
389,835
342,616
355,707
383,653
482,303
407,163
308,651
308,651407,163482,303383,653355,707342,616389,835384,984352,908316,331373,468409,660166,966265,869203,050178,102149,253139,281177,413135,48342,69363,301101,17461,09229,78449,88741,73641,73668,88874,78078,61476,55759,25030,98449,47551,85839,22347,30932,42141,51440,20135,32349,05652,78166,14577,15487,71884,31247,92551,282145,305144,913105,996126,555106,521104,954128,001109,865249,286185,019119,595102,63996,42994,428119,364152,847211,901108,398199,217107,525123,406110,412116,725145,973159,352240,65593,906204,63390,40068,24046,48149,55669,286110,605100,334100,333113,870120,41660,55027,82948,06055,74637,62350,97773,24668,980139,505140,900161,37121,80017,70054,60019,000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
10,112
0
0
0
11,921
0
0
0
11,615
0
0
0
12,427
0
0
0
50,577
16,778
25,484
163,083
29,128
28,314
19,497
20,423
19,913
18,355
17,741
3,639
5,636
56,347
41,580
39,672
36,023
40,276
10,309
6,132
6,203
81,639
51,282
12,930
12,921
13,969
15,017
18,951
18,871
23,454
19,093
22,875
22,741
17,682
16,859
21,470
20,547
18,180
16,883
17,229
16,589
16,234
28,851
28,659
29,174
31,240
28,869
30,109
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
51,791
44,315
0
0
0
76,058
76,05800044,31551,79100000000000000000030,10928,86931,24029,17428,65928,85116,23416,58917,22916,88318,18020,54721,47016,85917,68222,74122,87519,09323,45418,87118,95115,01713,96912,92112,93051,28281,6396,2036,13210,30940,27636,02339,67241,58056,3475,6363,63917,74118,35519,91320,42319,49728,31429,128163,08325,48416,77850,57700012,42700011,61500011,92100010,112000000000000000
       Net Receivables 
78,500
105,100
146,600
175,400
212,071
250,113
274,815
350,152
379,825
389,140
424,868
424,745
378,961
328,336
329,121
291,439
323,499
373,204
459,353
552,921
556,467
508,219
592,238
536,718
473,367
586,766
714,369
786,983
801,216
26,173
12,448
801,715
13,750
21,036
22,250
56,872
0
0
61,677
0
0
309,231
307,109
0
64,413
71,663
79,069
50,805
42,804
16,752
61,989
28,226
24,138
68,772
13,033
20,378
70,745
76,418
84,250
97,208
92,078
95,445
101,486
105,897
107,792
120,085
132,932
141,949
151,661
198,188
226,913
239,431
246,585
264,165
283,843
305,081
305,081
358,018
284
424,542
435,296
1,127,384
1,373,275
725,959
1,540,054
1,527,440
1,718,256
920,237
1,902,979
2,162,478
2,524,718
1,410,235
2,992,260
1,703,057
3,543,500
3,721,743
3,796,231
4,039,973
4,314,050
2,272,184
0
0
0
0002,272,1844,314,0504,039,9733,796,2313,721,7433,543,5001,703,0572,992,2601,410,2352,524,7182,162,4781,902,979920,2371,718,2561,527,4401,540,054725,9591,373,2751,127,384435,296424,542284358,018305,081305,081283,843264,165246,585239,431226,913198,188151,661141,949132,932120,085107,792105,897101,48695,44592,07897,20884,25076,41870,74520,37813,03368,77224,13828,22661,98916,75242,80450,80579,06971,66364,4130307,109309,2310061,6770056,87222,25021,03613,750801,71512,44826,173801,216786,983714,369586,766473,367536,718592,238508,219556,467552,921459,353373,204323,499291,439329,121328,336378,961424,745424,868389,140379,825350,152274,815250,113212,071175,400146,600105,10078,500
       Other Current Assets 
0
0
0
0
793
2,042
3,683
5,540
608
908
1,132
1,540
1,407
1,349
1,004
1,093
0
0
0
0
0
168,734
167,312
255,821
291,344
452,861
515,948
600,620
638,012
1,546,517
1,772,856
1,005,287
1,887,291
0
2,000,359
1,519,027
1,553,581
1,490,270
1,396,649
1,321,016
1,096,787
916,778
0
5,636
0
0
0
0
0
0
0
0
-24,138
0
-13,033
-16,397
-16,410
-16,197
-6,311
-1,908
-1,923
-2,402
-2,014
-1,589
-1,026
-981
-987
-825
-620
-538
-227,443
-239,936
-246,890
-264,470
-284,149
71,575
-305,333
-358,301
-772
-424,666
-435,421
-104
-104
-104
-102
-102
-59
178,102
-243,527
-333,753
-214,774
-506,628
-405,477
-366,320
-386,691
-433,192
-434,512
-394,407
-400,022
-383,653
-482,303
-407,163
0
0-407,163-482,303-383,653-400,022-394,407-434,512-433,192-386,691-366,320-405,477-506,628-214,774-333,753-243,527178,102-59-102-102-104-104-104-435,421-424,666-772-358,301-305,33371,575-284,149-264,470-246,890-239,936-227,443-538-620-825-987-981-1,026-1,589-2,014-2,402-1,923-1,908-6,311-16,197-16,410-16,397-13,0330-24,138000000005,6360916,7781,096,7871,321,0161,396,6491,490,2701,553,5811,519,0272,000,35901,887,2911,005,2871,772,8561,546,517638,012600,620515,948452,861291,344255,821167,312168,734000001,0931,0041,3491,4071,5401,1329086085,5403,6832,0427930000
   > Long-term Assets 
2,400
3,500
5,200
6,100
8,180
10,272
11,705
14,268
17,609
22,729
26,143
34,522
33,021
30,490
67,887
63,708
55,859
56,502
55,251
45,891
51,047
141,194
165,084
201,016
214,206
255,195
253,194
262,275
267,064
336,245
502,761
484,626
500,408
444,079
371,102
280,620
258,527
256,822
182,856
1,031,213
837,762
170,890
133,431
160,830
44,846
44,746
45,740
2,378
2,312
133
66
101,273
98,052
119,160
55,492
44,948
43,638
46,361
61,275
204,154
67,466
54,115
53,720
122,533
31,593
31,379
26,690
87,747
16,305
13,258
11,860
48,506
9,561
8,786
8,041
354,955
79,048
6,355
5,576
97,098
17,013
16,275
15,137
14,091
12,999
11,742
10,376
9,181
8,011
6,970
5,447
11,351
9,411
19,058
12,047
11,782
11,614
11,373
11,344
11,310
11,313
11,111
11,040
11,04011,11111,31311,31011,34411,37311,61411,78212,04719,0589,41111,3515,4476,9708,0119,18110,37611,74212,99914,09115,13716,27517,01397,0985,5766,35579,048354,9558,0418,7869,56148,50611,86013,25816,30587,74726,69031,37931,593122,53353,72054,11567,466204,15461,27546,36143,63844,94855,492119,16098,052101,273661332,3122,37845,74044,74644,846160,830133,431170,890837,7621,031,213182,856256,822258,527280,620371,102444,079500,408484,626502,761336,245267,064262,275253,194255,195214,206201,016165,084141,19451,04745,89155,25156,50255,85963,70867,88730,49033,02134,52226,14322,72917,60914,26811,70510,2728,1806,1005,2003,5002,400
       Property Plant Equipment 
2,400
3,500
5,200
6,100
8,180
10,272
11,705
14,268
17,609
22,729
26,143
34,522
33,021
30,490
30,651
29,296
28,623
25,782
24,265
24,307
24,006
25,790
29,129
31,552
34,298
34,462
37,694
48,383
58,139
64,320
68,076
63,986
67,644
81,215
92,694
84,466
79,602
63,023
52,857
48,297
43,265
39,292
35,439
32,263
28,242
25,532
23,397
15,893
10,431
7,869
7,561
8,098
8,343
8,375
7,363
7,192
7,054
7,725
24,993
37,786
32,284
21,718
22,318
21,213
17,156
18,478
15,373
10,352
6,780
4,907
4,177
3,856
3,568
3,382
3,296
3,229
3,229
2,908
2,724
3,625
20,398
19,422
18,101
16,829
15,551
14,590
12,927
11,421
10,013
8,674
6,431
11,351
9,411
19,058
19,051
21,795
23,774
23,922
23,358
22,755
22,168
21,380
11,040
11,04021,38022,16822,75523,35823,92223,77421,79519,05119,0589,41111,3516,4318,67410,01311,42112,92714,59015,55116,82918,10119,42220,3983,6252,7242,9083,2293,2293,2963,3823,5683,8564,1774,9076,78010,35215,37318,47817,15621,21322,31821,71832,28437,78624,9937,7257,0547,1927,3638,3758,3438,0987,5617,86910,43115,89323,39725,53228,24232,26335,43939,29243,26548,29752,85763,02379,60284,46692,69481,21567,64463,98668,07664,32058,13948,38337,69434,46234,29831,55229,12925,79024,00624,30724,26525,78228,62329,29630,65130,49033,02134,52226,14322,72917,60914,26811,70510,2728,1806,1005,2003,5002,400
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
83,133
100,686
100,552
108,465
131,143
131,150
130,800
120,254
120,254
120,115
120,115
128,550
151,995
152,504
97,169
96,012
96,016
64,896
59,129
64,355
44,302
43,413
43,422
42,148
42,147
43,245
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000000000000000000000000000000000043,24542,14742,14843,42243,41344,30264,35559,12964,89696,01696,01297,169152,504151,995128,550120,115120,115120,254120,254130,800131,150131,143108,465100,552100,68683,133000000000000000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
435,987
439,616
353,346
315,264
300,167
266,890
231,303
230,305
222,312
217,915
220,474
206,410
199,530
197,859
156,635
152,972
160,450
166,532
172,425
178,647
221,816
234,596
246,156
252,578
269,569
288,588
309,325
319,281
361,465
381,995
427,018
437,556
532,914
2,025
727,916
738,366
1,424
839,589
1,415
935,736
1,033
1,247,447
1,410,235
1,488,191
1,703,057
1,817,175
1,905,410
0
0
0
0
0
0
0
00000001,905,4101,817,1751,703,0571,488,1911,410,2351,247,4471,033935,7361,415839,5891,424738,366727,9162,025532,914437,556427,018381,995361,465319,281309,325288,588269,569252,578246,156234,596221,816178,647172,425166,532160,450152,972156,635197,859199,530206,410220,474217,915222,312230,305231,303266,890300,167315,264353,346439,616435,9870000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
89,570
112,000
111,195
119,164
146,455
145,771
144,549
133,088
131,235
133,619
132,497
142,100
245,449
164,046
105,417
96,012
103,014
71,304
4,547
4,041
3,344
3,030
2,816
2,698
2,599
2,495
2,378
2,312
133
66
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000000000000000000000000000000661332,3122,3782,4952,5992,6982,8163,0303,3444,0414,54771,304103,01496,012105,417164,046245,449142,100132,497133,619131,235133,088144,549145,771146,455119,164111,195112,00089,570000000000000000000000
       Long-term Assets Other 
-2,400
-3,500
-5,200
-6,100
-8,180
-10,272
-11,705
-14,268
-17,609
-22,729
-26,143
-34,522
-33,021
-30,490
-67,887
-63,708
-55,859
-56,502
-55,251
-45,891
-51,047
-141,194
-165,084
-201,016
-214,206
-255,195
-253,194
-262,275
-267,064
-336,245
-502,761
-484,626
-500,408
-444,079
-371,102
-280,620
-258,527
-256,822
-182,856
-1,031,213
-837,762
-496,966
-144,410
-160,830
-153,731
-148,504
-120,803
-118,378
-99,116
-102,711
-106,700
-101,273
-98,052
-119,160
-55,492
-44,948
-43,638
-46,361
-61,275
131,234
-67,466
-54,115
-53,720
85,487
-31,593
-31,379
-26,690
67,272
-16,305
-13,258
-11,860
37,925
-9,561
-8,786
-8,041
42,401
71,575
-6,355
-5,576
90,997
-5,645
-5,200
-4,989
-4,695
-4,158
-4,272
-4,072
-3,655
-3,246
-2,737
-984
-11,351
-9,411
-19,058
-7,004
-10,013
-12,160
-12,549
-12,014
-11,445
-10,855
-10,269
-11,040
-11,040-10,269-10,855-11,445-12,014-12,549-12,160-10,013-7,004-19,058-9,411-11,351-984-2,737-3,246-3,655-4,072-4,272-4,158-4,695-4,989-5,200-5,64590,997-5,576-6,35571,57542,401-8,041-8,786-9,56137,925-11,860-13,258-16,30567,272-26,690-31,379-31,59385,487-53,720-54,115-67,466131,234-61,275-46,361-43,638-44,948-55,492-119,160-98,052-101,273-106,700-102,711-99,116-118,378-120,803-148,504-153,731-160,830-144,410-496,966-837,762-1,031,213-182,856-256,822-258,527-280,620-371,102-444,079-500,408-484,626-502,761-336,245-267,064-262,275-253,194-255,195-214,206-201,016-165,084-141,194-51,047-45,891-55,251-56,502-55,859-63,708-67,887-30,490-33,021-34,522-26,143-22,729-17,609-14,268-11,705-10,272-8,180-6,100-5,200-3,500-2,400
> Total Liabilities 
30,700
33,500
36,500
47,500
56,870
57,291
62,318
66,324
61,116
64,133
98,031
89,978
64,238
64,545
73,721
71,047
67,825
80,548
116,211
134,767
111,990
175,605
247,089
265,328
218,701
668,305
695,958
1,008,537
947,917
1,044,658
1,190,827
1,189,390
1,345,257
1,292,046
1,643,753
1,048,869
1,112,611
1,025,067
960,563
836,695
670,539
613,417
475,329
541,111
1,212,683
1,035,736
925,126
819,092
816,461
677,155
631,331
571,579
522,687
429,091
389,121
361,239
354,523
347,020
360,312
351,077
347,518
319,265
328,756
260,913
239,483
259,731
258,390
269,778
263,710
284,174
328,433
358,212
364,110
400,991
445,929
461,740
461,740
491,073
508,747
604,737
652,210
718,921
789,665
895,931
929,131
882,832
944,902
1,090,704
1,041,701
1,163,433
1,180,992
1,616,364
1,608,318
1,787,237
1,906,062
2,022,774
1,990,557
2,053,313
2,182,334
2,173,778
2,233,623
2,265,953
2,585,502
2,585,5022,265,9532,233,6232,173,7782,182,3342,053,3131,990,5572,022,7741,906,0621,787,2371,608,3181,616,3641,180,9921,163,4331,041,7011,090,704944,902882,832929,131895,931789,665718,921652,210604,737508,747491,073461,740461,740445,929400,991364,110358,212328,433284,174263,710269,778258,390259,731239,483260,913328,756319,265347,518351,077360,312347,020354,523361,239389,121429,091522,687571,579631,331677,155816,461819,092925,1261,035,7361,212,683541,111475,329613,417670,539836,695960,5631,025,0671,112,6111,048,8691,643,7531,292,0461,345,2571,189,3901,190,8271,044,658947,9171,008,537695,958668,305218,701265,328247,089175,605111,990134,767116,21180,54867,82571,04773,72164,54564,23889,97898,03164,13361,11666,32462,31857,29156,87047,50036,50033,50030,700
   > Total Current 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
23,492
23,377
184,892
62,880
164,368
1,047,760
875,177
767,587
646,661
640,000
522,914
410,426
288,671
243,072
309,474
269,352
205,470
227,325
216,666
221,402
206,518
209,831
186,642
199,661
156,193
138,267
154,793
149,044
153,273
141,179
161,727
168,878
185,995
186,913
196,154
233,927
351,000
247,654
282,755
299,187
392,933
433,809
504,463
608,393
668,607
703,112
674,618
745,210
872,005
853,310
984,707
1,012,966
42,287
50,905
46,971
1,645,600
1,762,249
1,685,576
1,742,566
1,871,349
1,949,830
1,975,422
1,995,878
164,777
164,7771,995,8781,975,4221,949,8301,871,3491,742,5661,685,5761,762,2491,645,60046,97150,90542,2871,012,966984,707853,310872,005745,210674,618703,112668,607608,393504,463433,809392,933299,187282,755247,654351,000233,927196,154186,913185,995168,878161,727141,179153,273149,044154,793138,267156,193199,661186,642209,831206,518221,402216,666227,325205,470269,352309,474243,072288,671410,426522,914640,000646,661767,587875,1771,047,760164,36862,880184,89223,37723,492000000000000000000000000000000000000000
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
161,631
60,889
164,368
795,517
648,356
564,637
467,449
480,166
368,864
308,752
288,671
243,072
231,003
195,071
166,874
166,718
155,630
158,696
151,263
152,709
128,854
140,961
135,260
117,531
133,199
128,430
130,970
118,903
139,237
172,275
193,865
195,939
215,777
258,749
336,871
275,478
315,140
339,518
436,578
480,760
567,621
686,049
753,129
762,655
713,459
765,640
885,529
853,739
978,840
1,004,774
1,278,864
1,271,278
1,429,340
1,564,067
1,673,418
1,634,938
1,685,789
1,808,461
64,748
30,546
1,898,750
2,036,101
2,036,1011,898,75030,54664,7481,808,4611,685,7891,634,9381,673,4181,564,0671,429,3401,271,2781,278,8641,004,774978,840853,739885,529765,640713,459762,655753,129686,049567,621480,760436,578339,518315,140275,478336,871258,749215,777195,939193,865172,275139,237118,903130,970128,430133,199117,531135,260140,961128,854152,709151,263158,696155,630166,718166,874195,071231,003243,072288,671308,752368,864480,166467,449564,637648,356795,517164,36860,889161,63100000000000000000000000000000000000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
500
0
0
0
195,753
0
0
0
254,233
0
276,862
319,987
336,871
351,689
376,951
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000376,951351,689336,871319,987276,8620254,233000195,753000500000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
28,321
22,473
15,952
37,311
32,570
32,329
25,078
33,292
28,381
28,862
32,312
35,929
36,088
38,724
79,210
80,201
96,483
86,473
104,269
100,032
112,453
116,659
139,151
135,153
159,396
121,719
123,534
105,658
120,235
87,748
96,900
83,601
67,295
70,642
69,268
62,594
50,861
46,419
40,004
58,246
47,140
42,275
103,032
98,856
38,596
31,718
34,726
43,131
48,625
41,595
36,369
32,730
39,968
36,348
40,401
44,688
51,722
57,621
60,544
76,309
86,768
91,027
112,400
114,883
164,869
115,737
109,668
107,254
105,765
108,837
86,309
73,614
41,617
36,198
34,169
33,987
41,731
41,153
38,656
38,627
42,287
50,905
46,971
43,490
44,332
42,006
47,468
48,170
61,634
59,173
70,579
59,563
59,56370,57959,17361,63448,17047,46842,00644,33243,49046,97150,90542,28738,62738,65641,15341,73133,98734,16936,19841,61773,61486,309108,837105,765107,254109,668115,737164,869114,883112,40091,02786,76876,30960,54457,62151,72244,68840,40136,34839,96832,73036,36941,59548,62543,13134,72631,71838,59698,856103,03242,27547,14058,24640,00446,41950,86162,59469,26870,64267,29583,60196,90087,748120,235105,658123,534121,719159,396135,153139,151116,659112,453100,032104,26986,47396,48380,20179,21038,72436,08835,92932,31228,86228,38133,29225,07832,32932,57037,31115,95222,47328,32100000000000
       Other Current Liabilities 
0
0
0
0
14,441
17,669
19,742
21,531
17,025
12,095
21,750
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-23,492
-23,377
0
121,209
-164,368
66,980
63,123
63,804
60,411
60,787
62,884
62,955
-47,140
-243,072
60,239
61,683
-205,470
28,889
26,310
19,575
6,630
15,527
21,419
25,970
-19,035
-15,612
-18,807
-24,074
-29,419
-35,345
-38,054
-58,490
-70,999
-74,820
-100,671
-103,824
9,132
-106,605
-105,214
-106,970
-105,513
-108,537
-83,805
-67,633
-35,832
-29,207
-22,400
-12,297
-15,799
-7,587
-1,445
-611
-1,249,583
-1,255,400
-1,412,602
54,603
60,689
26,839
28,172
33,006
-147,460
-182,589
-2,066,457
-59,563
-59,563-2,066,457-182,589-147,46033,00628,17226,83960,68954,603-1,412,602-1,255,400-1,249,583-611-1,445-7,587-15,799-12,297-22,400-29,207-35,832-67,633-83,805-108,537-105,513-106,970-105,214-106,6059,132-103,824-100,671-74,820-70,999-58,490-38,054-35,345-29,419-24,074-18,807-15,612-19,03525,97021,41915,5276,63019,57526,31028,889-205,47061,68360,239-243,072-47,14062,95562,88460,78760,41163,80463,12366,980-164,368121,2090-23,377-23,492000000000000000000000000000021,75012,09517,02521,53119,74217,66914,4410000
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
1,412
13,434
16,517
0
31,443
9,890
0
0
80,548
116,211
0
111,990
175,605
247,089
265,328
218,701
668,305
695,958
1,008,537
947,917
1,044,658
1,190,827
1,189,390
1,345,257
1,292,046
1,643,753
1,048,869
1,112,611
1,025,067
960,563
589,790
485,036
428,525
412,449
541,111
277,784
253,345
232,562
229,844
219,064
201,748
220,905
177,405
177,653
119,617
119,769
262,209
127,198
130,354
138,910
144,559
137,687
132,623
129,095
104,720
101,216
104,938
109,346
116,505
122,531
122,447
159,555
172,217
177,197
204,837
212,002
296,871
214,086
208,318
209,560
211,804
218,401
214,458
181,272
178,274
126,894
109,014
100,417
119,349
88,966
79,226
68,451
42,287
50,905
46,971
160,587
160,575
204,956
210,647
210,810
223,948
258,201
270,075
329,212
329,212270,075258,201223,948210,810210,647204,956160,575160,58746,97150,90542,28768,45179,22688,966119,349100,417109,014126,894178,274181,272214,458218,401211,804209,560208,318214,086296,871212,002204,837177,197172,217159,555122,447122,531116,505109,346104,938101,216104,720129,095132,623137,687144,559138,910130,354127,198262,209119,769119,617177,653177,405220,905201,748219,064229,844232,562253,345277,784541,111412,449428,525485,036589,790960,5631,025,0671,112,6111,048,8691,643,7531,292,0461,345,2571,189,3901,190,8271,044,658947,9171,008,537695,958668,305218,701265,328247,089175,605111,9900116,21180,548009,89031,443016,51713,4341,412000000000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
201,748
197,497
200,165
201,253
95,056
95,194
95,335
95,480
95,628
95,779
95,934
96,092
96,254
167,669
143,501
130,105
149,051
149,863
154,783
145,744
165,514
179,938
203,399
205,745
226,831
270,218
287,631
303,780
330,154
355,273
453,069
470,555
559,613
685,901
773,300
763,155
716,095
770,702
906,996
853,069
975,792
995,322
1,421,815
1,412,131
1,573,008
1,688,135
1,797,691
1,759,318
1,809,562
0
0
0
0
0
000001,809,5621,759,3181,797,6911,688,1351,573,0081,412,1311,421,815995,322975,792853,069906,996770,702716,095763,155773,300685,901559,613470,555453,069355,273330,154303,780287,631270,218226,831205,745203,399179,938165,514145,744154,783149,863149,051130,105143,501167,66996,25496,09295,93495,77995,62895,48095,33595,19495,056201,253200,165197,497201,7480000000000000000000000000000000000000000000000000
       Warrants
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
89,050
139,125
139,200
139,275
139,350
139,425
139,500
139,575
139,650
139,725
139,800
139,875
139,950
140,025
140,100
0
0
0
0
0
00000140,100140,025139,950139,875139,800139,725139,650139,575139,500139,425139,350139,275139,200139,12589,05000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
4,740
5,718
6,105
9,217
5,082
7,494
11,667
13,820
13,306
8,114
6,595
8,979
9,210
9,943
8,026
9,895
6,744
7,674
36,244
29,830
23,370
87,954
70,895
67,585
65,731
64,282
59,447
55,260
49,900
46,145
41,764
33,650
28,686
23,895
23,608
23,492
23,377
25,633
1,991
1,875
1,760
1,644
1,529
10,527
10,025
3,655
3,881
1,005
0
0
0
60,434
0
0
0
55,255
0
0
0
20,933
0
0
0
22,303
0
0
0
15,769
0
0
0
9,132
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000009,13200015,76900022,30300020,93300055,25500060,4340001,0053,8813,65510,02510,5271,5291,6441,7601,8751,99125,63323,37723,49223,60823,89528,68633,65041,76446,14549,90055,26059,44764,28265,73167,58570,89587,95423,37029,83036,2447,6746,7449,8958,0269,9439,2108,9796,5958,11413,30613,82011,6677,4945,0829,2176,1055,7184,7400000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,140
1,073
1,005
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000000000000000000000000000001,0051,0731,1400000000000000000000000000000000000000000000000000
> Total Stockholder Equity
73,400
137,300
146,100
176,400
343,030
369,560
392,844
404,181
410,557
425,333
440,273
446,479
448,425
412,350
431,782
447,868
482,008
506,110
560,849
574,013
610,849
608,144
642,140
683,890
734,201
703,685
761,398
767,211
799,387
829,881
871,217
883,940
848,977
846,169
798,736
792,579
795,652
753,320
711,965
665,844
607,297
477,823
238,268
189,317
176,284
63,073
69,485
42,838
79,235
78,103
79,158
76,117
72,536
66,276
17,852
19,295
14,647
4,412
-3,369
1,164
-9,588
-20,013
-26,363
7,441
10,288
12,204
12,633
10,959
15,610
16,143
7,406
5,787
7,024
-1,343
-16,860
-36,033
-36,033
-32,131
-47,462
-21,791
-15,580
-8,105
2,797
40,906
43,387
62,099
96,403
117,284
158,616
257,286
302,697
327,999
314,070
330,196
347,449
366,411
386,423
403,349
416,794
434,675
456,021
473,815
457,723
457,723473,815456,021434,675416,794403,349386,423366,411347,449330,196314,070327,999302,697257,286158,616117,28496,40362,09943,38740,9062,797-8,105-15,580-21,791-47,462-32,131-36,033-36,033-16,860-1,3437,0245,7877,40616,14315,61010,95912,63312,20410,2887,441-26,363-20,013-9,5881,164-3,3694,41214,64719,29517,85266,27672,53676,11779,15878,10379,23542,83869,48563,073176,284189,317238,268477,823607,297665,844711,965753,320795,652792,579798,736846,169848,977883,940871,217829,881799,387767,211761,398703,685734,201683,890642,140608,144610,849574,013560,849506,110482,008447,868431,782412,350448,425446,479440,273425,333410,557404,181392,844369,560343,030176,400146,100137,30073,400
   Common Stock
0
0
0
0
0
0
0
0
0
0
0
-39,012
-39,850
-40,874
-41,924
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000-41,924-40,874-39,850-39,01200000000000
   Retained Earnings 
43,400
44,500
53,300
83,600
104,993
130,878
153,055
164,392
170,768
185,481
200,421
167,115
168,223
131,124
152,120
168,818
201,998
222,312
275,465
286,252
303,970
317,724
355,611
382,567
431,747
498,279
550,942
553,917
584,575
612,877
651,687
661,392
655,792
644,400
590,739
606,435
609,779
564,861
532,607
505,728
340,632
206,288
-33,123
-87,740
-96,072
-125,190
-123,504
-151,609
-134,885
-32,220
-31,354
-28,257
-219,556
-225,301
-192,090
-190,673
-193,681
-203,530
-212,414
-208,414
-219,588
-230,766
-236,612
-201,237
-199,270
-197,873
-197,440
-199,524
-194,971
-194,694
-203,759
-205,859
-205,131
-213,915
-228,382
-246,640
-246,640
-245,680
-261,772
-238,784
-232,516
-227,272
-214,195
-211,786
-206,361
-183,196
-144,341
-117,666
-73,591
-36,715
10,259
60,236
113,828
147,853
180,424
204,415
230,627
255,716
280,956
307,260
327,138
345,110
368,337
368,337345,110327,138307,260280,956255,716230,627204,415180,424147,853113,82860,23610,259-36,715-73,591-117,666-144,341-183,196-206,361-211,786-214,195-227,272-232,516-238,784-261,772-245,680-246,640-246,640-228,382-213,915-205,131-205,859-203,759-194,694-194,971-199,524-197,440-197,873-199,270-201,237-236,612-230,766-219,588-208,414-212,414-203,530-193,681-190,673-192,090-225,301-219,556-28,257-31,354-32,220-134,885-151,609-123,504-125,190-96,072-87,740-33,123206,288340,632505,728532,607564,861609,779606,435590,739644,400655,792661,392651,687612,877584,575553,917550,942498,279431,747382,567355,611317,724303,970286,252275,465222,312201,998168,818152,120131,124168,223167,115200,421185,481170,768164,392153,055130,878104,99383,60053,30044,50043,400
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
297,620
297,636
294,246
293,407
293,472
211,037
211,122
210,768
210,468
210,307
210,315
210,642
211,020
211,339
210,519
210,626
210,762
210,944
211,083
210,881
210,837
211,165
211,646
212,155
212,572
212,618
212,785
213,025
213,201
212,808
213,435
214,891
215,111
214,030
212,692
209,748
205,295
200,744
194,950
192,207
254,001
252,438
227,763
160,242
142,343
127,025
121,996
115,796
107,633
0
0
0
0
0
00000107,633115,796121,996127,025142,343160,242227,763252,438254,001192,207194,950200,744205,295209,748212,692214,030215,111214,891213,435212,808213,201213,025212,785212,618212,572212,155211,646211,165210,837210,881211,083210,944210,762210,626210,519211,339211,020210,642210,315210,307210,468210,768211,122211,037293,472293,407294,246297,636297,6200000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000-187,615-185,941-186,337-194,355-208,696-209,736-209,852-213,830-219,714-220,375-220,429-220,564-222,310-222,533-222,876-223,014-225,457-207,818-208,207-209,211-124,084-124,600-124,713-125,010-125,068-124,805-125,927-26,358-26,721-28,459-22,760-4,586-4,586-4,586-4,586-4,586-4,338-2,61400000000000000
   Other Stockholders Equity 
10,000
92,800
92,800
92,800
238,037
238,682
239,789
239,789
239,789
240,352
240,352
279,364
280,202
281,226
279,662
237,062
236,814
244,436
244,896
246,357
247,806
230,235
225,111
276,635
283,021
186,201
190,553
193,110
197,746
191,394
193,920
196,938
192,842
199,785
203,101
184,507
184,452
187,005
189,395
191,547
299,437
301,624
303,963
280,350
277,994
195,232
196,890
200,055
217,868
111,283
111,695
106,631
293,407
293,472
211,037
211,122
210,768
210,468
210,307
210,315
210,642
211,020
211,339
210,519
210,626
210,762
210,944
211,083
210,881
210,837
211,165
211,646
212,155
212,572
212,618
-2,178
212,785
213,201
212,808
213,435
214,891
215,111
214,030
212,692
209,748
205,295
200,744
194,950
192,207
254,001
252,438
227,763
160,242
142,343
127,025
121,996
115,796
107,633
95,838
87,415
88,883
88,705
89,386
89,38688,70588,88387,41595,838107,633115,796121,996127,025142,343160,242227,763252,438254,001192,207194,950200,744205,295209,748212,692214,030215,111214,891213,435212,808213,201212,785-2,178212,618212,572212,155211,646211,165210,837210,881211,083210,944210,762210,626210,519211,339211,020210,642210,315210,307210,468210,768211,122211,037293,472293,407106,631111,695111,283217,868200,055196,890195,232277,994280,350303,963301,624299,437191,547189,395187,005184,452184,507203,101199,785192,842196,938193,920191,394197,746193,110190,553186,201283,021276,635225,111230,235247,806246,357244,896244,436236,814237,062279,662281,226280,202279,364240,352240,352239,789239,789239,789238,682238,03792,80092,80092,80010,000



5.3. Balance Sheets

Currency in USD. All numbers in thousands.