Blackline Inc
Buy, Hold or Sell?
Let's analyze Blackline together
I guess you are interested in Blackline 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 Blackline 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 Blackline Inc
I send you an email if I find something interesting about Blackline Inc.
1. Quick Overview
1.1. Quick analysis of Blackline (30 sec.)
1.2. What can you expect buying and holding a share of Blackline? (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 Blackline (5 min.)
2.2. Growth of Blackline (5 min.)
2.3. Financial Health of Blackline (5 min.)
3. Summary and Key Metrics
3.1. What can you expect buying and holding a share of Blackline?
Welcome investor! Blackline's management wants to use your money to grow the business. In return you get a share of Blackline.
First you should know what it really means to hold a share of Blackline. And how you can make/lose money.
Speculation
The Price per Share of Blackline is $62.91. 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 Blackline.
- 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 Blackline, 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 $5.37. Based on the TTM, the Book Value Change Per Share is $0.50 per quarter. Based on the YOY, the Book Value Change Per Share is $0.43 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 $0.03 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 | 0.23 | 0.4% | 0.44 | 0.7% | 0.14 | 0.2% | -0.05 | -0.1% | -0.12 | -0.2% |
Usd Book Value Change Per Share | 0.44 | 0.7% | 0.50 | 0.8% | 0.43 | 0.7% | -0.05 | -0.1% | 0.14 | 0.2% |
Usd Dividend Per Share | 0.00 | 0.0% | 0.03 | 0.1% | 0.10 | 0.2% | 0.03 | 0.0% | 0.02 | 0.0% |
Usd Total Gains Per Share | 0.44 | 0.7% | 0.53 | 0.8% | 0.53 | 0.8% | -0.02 | 0.0% | 0.16 | 0.3% |
Usd Price Per Share | 55.14 | - | 57.65 | - | 60.93 | - | 76.27 | - | 52.98 | - |
Price to Earnings Ratio | 59.15 | - | 57.64 | - | 33.47 | - | -38.54 | - | -45.28 | - |
Price-to-Total Gains Ratio | 125.25 | - | 126.48 | - | 135.08 | - | -98.91 | - | -244.88 | - |
Price to Book Ratio | 10.26 | - | 12.66 | - | 24.88 | - | 20.77 | - | 13.45 | - |
Price-to-Total Gains Ratio | 125.25 | - | 126.48 | - | 135.08 | - | -98.91 | - | -244.88 | - |
When do you get the money?
Usd Investment | |
---|---|
Usd Price Per Share | 62.91 |
Number of shares | 15 |
Gains per Quarter | Trailing 12 Months | 5 Year |
---|---|---|
Usd Dividend Per Share | 0.03 | 0.03 |
Usd Book Value Change Per Share | 0.50 | -0.05 |
Usd Total Gains Per Share | 0.53 | -0.02 |
Gains per Quarter (15 shares) | 8.00 | -0.32 |
Gains per Year (15 shares) | 32.02 | -1.26 |
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 | 2 | 30 | 22 | 2 | -3 | -11 |
2 | 4 | 60 | 54 | 4 | -6 | -12 |
3 | 6 | 90 | 86 | 6 | -9 | -13 |
4 | 8 | 120 | 118 | 7 | -12 | -14 |
5 | 10 | 150 | 150 | 9 | -16 | -15 |
6 | 12 | 180 | 182 | 11 | -19 | -16 |
7 | 14 | 210 | 214 | 13 | -22 | -17 |
8 | 17 | 240 | 246 | 15 | -25 | -18 |
9 | 19 | 270 | 278 | 17 | -28 | -19 |
10 | 21 | 300 | 310 | 19 | -31 | -20 |
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% | 7.0 | 5.0 | 0.0 | 58.3% | 7.0 | 13.0 | 0.0 | 35.0% | 7.0 | 31.0 | 0.0 | 18.4% | 7.0 | 31.0 | 0.0 | 18.4% |
Book Value Change Per Share | 4.0 | 0.0 | 0.0 | 100.0% | 9.0 | 3.0 | 0.0 | 75.0% | 14.0 | 6.0 | 0.0 | 70.0% | 22.0 | 14.0 | 2.0 | 57.9% | 22.0 | 14.0 | 2.0 | 57.9% |
Dividend per Share | 1.0 | 0.0 | 3.0 | 25.0% | 6.0 | 0.0 | 6.0 | 50.0% | 6.0 | 0.0 | 14.0 | 30.0% | 7.0 | 0.0 | 31.0 | 18.4% | 7.0 | 0.0 | 31.0 | 18.4% |
Total Gains per Share | 4.0 | 0.0 | 0.0 | 100.0% | 10.0 | 2.0 | 0.0 | 83.3% | 15.0 | 5.0 | 0.0 | 75.0% | 23.0 | 13.0 | 2.0 | 60.5% | 23.0 | 13.0 | 2.0 | 60.5% |
3.2. Key Performance Indicators
The key performance indicators of Blackline 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 | - | - | 0.440 | 0.499 | -12% | 0.434 | +1% | -0.052 | +112% | 0.141 | +211% |
Book Value Per Share | - | - | 5.374 | 4.657 | +15% | 2.611 | +106% | 4.502 | +19% | 4.393 | +22% |
Current Ratio | - | - | 2.685 | 2.283 | +18% | 3.152 | -15% | 3.452 | -22% | 2.409 | +11% |
Debt To Asset Ratio | - | - | 0.765 | 0.822 | -7% | 0.908 | -16% | 0.797 | -4% | 0.596 | +28% |
Debt To Equity Ratio | - | - | 3.527 | 5.378 | -34% | 12.425 | -72% | 8.379 | -58% | 4.708 | -25% |
Dividend Per Share | - | - | - | 0.034 | -100% | 0.098 | -100% | 0.031 | -100% | 0.022 | -100% |
Enterprise Value | - | - | 3627369800.000 | 3687527609.750 | -2% | 3541590373.750 | +2% | 4563875863.700 | -21% | 3795020340.594 | -4% |
Eps | - | - | 0.233 | 0.436 | -47% | 0.140 | +66% | -0.055 | +123% | -0.118 | +151% |
Ev To Ebitda Ratio | - | - | 28.100 | 45.605 | -38% | 46.345 | -39% | -264.874 | +1043% | -279.508 | +1095% |
Ev To Sales Ratio | - | - | 5.466 | 5.776 | -5% | 6.183 | -12% | 10.161 | -46% | 10.740 | -49% |
Free Cash Flow Per Share | - | - | 0.914 | 0.619 | +48% | 0.300 | +205% | 0.278 | +228% | 0.151 | +506% |
Free Cash Flow To Equity Per Share | - | - | -2.489 | -1.111 | -55% | 0.333 | -848% | 0.437 | -670% | 0.490 | -608% |
Gross Profit Margin | - | - | -2.609 | -2.154 | -17% | 0.034 | -7686% | 2.313 | -213% | 3.299 | -179% |
Intrinsic Value_10Y_max | - | - | 54.591 | - | - | - | - | - | - | - | - |
Intrinsic Value_10Y_min | - | - | 45.823 | - | - | - | - | - | - | - | - |
Intrinsic Value_1Y_max | - | - | 2.005 | - | - | - | - | - | - | - | - |
Intrinsic Value_1Y_min | - | - | 1.968 | - | - | - | - | - | - | - | - |
Intrinsic Value_3Y_max | - | - | 8.666 | - | - | - | - | - | - | - | - |
Intrinsic Value_3Y_min | - | - | 8.220 | - | - | - | - | - | - | - | - |
Intrinsic Value_5Y_max | - | - | 18.510 | - | - | - | - | - | - | - | - |
Intrinsic Value_5Y_min | - | - | 16.953 | - | - | - | - | - | - | - | - |
Market Cap | 3930962805.000 | -4% | 4078705800.000 | 4206213360.000 | -3% | 4213734123.750 | -3% | 4967852463.750 | -18% | 3416693471.053 | +19% |
Net Profit Margin | - | - | 0.104 | 0.198 | -48% | 0.081 | +28% | -0.046 | +144% | -0.127 | +222% |
Operating Margin | - | - | 0.117 | 0.060 | +93% | 0.109 | +7% | -0.018 | +115% | -0.108 | +192% |
Operating Ratio | - | - | 0.950 | 0.955 | -1% | 0.969 | -2% | 1.041 | -9% | 1.132 | -16% |
Pb Ratio | 11.706 | +12% | 10.260 | 12.659 | -19% | 24.881 | -59% | 20.766 | -51% | 13.449 | -24% |
Pe Ratio | 67.488 | +12% | 59.153 | 57.636 | +3% | 33.468 | +77% | -38.542 | +165% | -45.282 | +177% |
Price Per Share | 62.910 | +12% | 55.140 | 57.653 | -4% | 60.928 | -9% | 76.270 | -28% | 52.978 | +4% |
Price To Free Cash Flow Ratio | 17.206 | +12% | 15.081 | 24.897 | -39% | 54.519 | -72% | 477.983 | -97% | 326.248 | -95% |
Price To Total Gains Ratio | 142.896 | +12% | 125.247 | 126.478 | -1% | 135.082 | -7% | -98.915 | +179% | -244.881 | +296% |
Quick Ratio | - | - | 2.925 | 3.216 | -9% | 5.302 | -45% | 5.072 | -42% | 3.391 | -14% |
Return On Assets | - | - | 0.010 | 0.017 | -39% | 0.006 | +70% | -0.002 | +125% | -0.012 | +219% |
Return On Equity | - | - | 0.047 | 0.101 | -54% | 0.068 | -32% | -0.019 | +141% | -0.027 | +159% |
Total Gains Per Share | - | - | 0.440 | 0.534 | -18% | 0.532 | -17% | -0.021 | +105% | 0.163 | +170% |
Usd Book Value | - | - | 397541000.000 | 340012499.750 | +17% | 182023500.000 | +118% | 294869799.950 | +35% | 281654368.395 | +41% |
Usd Book Value Change Per Share | - | - | 0.440 | 0.499 | -12% | 0.434 | +1% | -0.052 | +112% | 0.141 | +211% |
Usd Book Value Per Share | - | - | 5.374 | 4.657 | +15% | 2.611 | +106% | 4.502 | +19% | 4.393 | +22% |
Usd Dividend Per Share | - | - | - | 0.034 | -100% | 0.098 | -100% | 0.031 | -100% | 0.022 | -100% |
Usd Enterprise Value | - | - | 3627369800.000 | 3687527609.750 | -2% | 3541590373.750 | +2% | 4563875863.700 | -21% | 3795020340.594 | -4% |
Usd Eps | - | - | 0.233 | 0.436 | -47% | 0.140 | +66% | -0.055 | +123% | -0.118 | +151% |
Usd Free Cash Flow | - | - | 67612000.000 | 45252000.000 | +49% | 20986500.000 | +222% | 19165750.000 | +253% | 10352052.632 | +553% |
Usd Free Cash Flow Per Share | - | - | 0.914 | 0.619 | +48% | 0.300 | +205% | 0.278 | +228% | 0.151 | +506% |
Usd Free Cash Flow To Equity Per Share | - | - | -2.489 | -1.111 | -55% | 0.333 | -848% | 0.437 | -670% | 0.490 | -608% |
Usd Market Cap | 3930962805.000 | -4% | 4078705800.000 | 4206213360.000 | -3% | 4213734123.750 | -3% | 4967852463.750 | -18% | 3416693471.053 | +19% |
Usd Price Per Share | 62.910 | +12% | 55.140 | 57.653 | -4% | 60.928 | -9% | 76.270 | -28% | 52.978 | +4% |
Usd Profit | - | - | 17238000.000 | 31706500.000 | -46% | 11836250.000 | +46% | -1840350.000 | +111% | -5146710.526 | +130% |
Usd Revenue | - | - | 165909000.000 | 159901500.000 | +4% | 143555750.000 | +16% | 122744150.000 | +35% | 86561973.684 | +92% |
Usd Total Gains Per Share | - | - | 0.440 | 0.534 | -18% | 0.532 | -17% | -0.021 | +105% | 0.163 | +170% |
EOD | +2 -6 | MRQ | TTM | +15 -25 | YOY | +23 -17 | 5Y | +26 -14 | 10Y | +28 -12 |
3.3 Fundamental Score
Penke's Stock Scanner
Indicator | Condition | Value | ||
---|---|---|---|---|
Price to Earnings Ratio (EOD) | Between | 0-15 | 67.488 | |
Price to Book Ratio (EOD) | Between | 0-1 | 11.706 | |
Net Profit Margin (MRQ) | Greater than | 0 | 0.104 | |
Operating Margin (MRQ) | Greater than | 0 | 0.117 | |
Quick Ratio (MRQ) | Greater than | 1 | 2.925 | |
Current Ratio (MRQ) | Greater than | 1 | 2.685 | |
Debt to Asset Ratio (MRQ) | Less than | 1 | 0.765 | |
Debt to Equity Ratio (MRQ) | Less than | 1 | 3.527 | |
Return on Equity (MRQ) | Greater than | 0.15 | 0.047 | |
Return on Assets (MRQ) | Greater than | 0.05 | 0.010 | |
Total | 5/10 (50.0%) |
3.4 Technical Score
Penke's Symbol Scanner
Indicator | Condition | Value | ||
---|---|---|---|---|
Rsi | Greater than | 50 | 61.596 | |
Ma 20 | Greater than | Ma 50 | 61.282 | |
Ma 50 | Greater than | Ma 100 | 58.102 | |
Ma 100 | Greater than | Ma 200 | 53.669 | |
Open | Greater than | Close | 63.670 | |
Total | 4/5 (80.0%) |
4. In-depth Analysis
4.1 About Blackline Inc
- https://www.blackline.com
- 1750
- 21300 Victory Boulevard, Woodland Hills, CA, United States, 91367
Google Maps Bing Maps
BlackLine, Inc. provides cloud-based solutions to automate and streamline accounting and finance operations worldwide. It offers financial close management solutions, such as account reconciliations that provides a centralized workspace for users to collaborate on account reconciliations; transaction matching that analyzes and reconciles individual transactions; task management to create and manage processes and task lists; and financial reporting analytics that enables analysis and validation of financial data. The company's also provides journal entry that allows users to generate, review, and post manual journal entries; variance analysis that monitors and identifies anomalous fluctuations in balance sheet and income statement account balances; consolidation integrity manager that manages the automated system-to-system tie-out process; compliance, an integrated solution that facilitates compliance-related initiatives, consolidates project management, and provides visibility over control self-assessments and testing; and smart close for SAP solution. In addition, it offers blackline cash application, and credit and risk, collections, disputes and deductions, and team and task management, as well as AR intelligence solutions and electronic invoicing and compliance. Further, the company provides intercompany create functionality that stores permissions and business logic exceptions by entity, service, and transaction type; intercompany balance and resolve, which records an organization's intercompany transactions; and netting and settlement that enables open intercompany transactions, which integrate with treasury systems. The company sells its solutions primarily through direct sales force to multinational corporations, large domestic enterprises, and mid-market companies across various industries. BlackLine, Inc. was incorporated in 2001 and is headquartered in Woodland Hills, California.
Fundamental data was last updated by Penke on 2024-12-03 21:42:03.
4.2 In-depth Summary
4.2.1. Financial Health Summary
Compared to previous year | Compared to industry | |
---|---|---|
The company is making a huge profit. | ||
Using its assets, the company is less efficient in making profit. | ||
Using its investors money, the company is less efficient 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 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
Compared to previous year | Compared to industry | |
---|---|---|
Based on the equity, the company is expensive. | ||
Based on the earnings, the company is expensive. | ||
Based on how much money comes from the company's main activities, the company is underpriced. |
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 Blackline to the Software - Application industry mean.
- A Net Profit Margin of 10.4% means that $0.10 for each $1 in revenue is generated as profit.
Let's take a look of the Net Profit Margin trends of Blackline Inc:
Trends
- The YOY is 8.1%. Compared to the TTM, the mid term is trending up. +2
- The 5Y is -4.6%. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is -12.7%. Compared to the 5Y term, the 10Y term is trending up. +2
4.3.1.2. Return on Assets
- Above 5% is considered healthy but always compare Blackline to the Software - Application industry mean.
- 1.0% Return on Assets means that Blackline generated $0.01 profit for each $1 in assets.
Let's take a look of the Return on Assets trends of Blackline Inc:
Trends
- The YOY is 0.6%. Compared to the TTM, the mid term is trending up. +2
- The 5Y is -0.2%. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is -1.2%. Compared to the 5Y term, the 10Y term is trending up. +2
4.3.1.3. Return on Equity
- Above 15%-20% is considered healthy but always compare Blackline to the Software - Application industry mean.
- 4.7% Return on Equity means Blackline generated $0.05 for each $1 the owners (shareholders) invested.
Let's take a look of the Return on Equity trends of Blackline Inc:
Trends
- The YOY is 6.8%. Compared to the TTM, the mid term is trending up. +2
- The 5Y is -1.9%. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is -2.7%. Compared to the 5Y term, the 10Y term is trending up. +2
4.3.2. Operating Efficiency of Blackline Inc.
4.3.2. Operating Efficiency
4.3.2.1. Operating Margin
- Measures how much profit Blackline 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 Blackline to the Software - Application industry mean.
- An Operating Margin of 11.7% means the company generated $0.12 for each $1 in revenue (before taxes).
Let's take a look of the Operating Margin trends of Blackline Inc:
Trends
- The YOY is 10.9%. Compared to the TTM, the mid term is trending down. -2
- The 5Y is -1.8%. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is -10.8%. Compared to the 5Y term, the 10Y term is trending up. +2
4.3.2.2. Operating Ratio
- Below 1 is considered healthy (always compare to Software - Application industry mean).
- An Operation Ratio of 0.95 means that the operating costs are $0.95 for each $1 in net sales.
Let's take a look of the Operating Ratio trends of Blackline Inc:
Trends
- The YOY is 0.969. Compared to the TTM, the mid term is trending down. +2
- The 5Y is 1.041. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 1.132. Compared to the 5Y term, the 10Y term is trending down. +2
4.4.3. Liquidity of Blackline Inc.
4.4.3. Liquidity
4.4.3.1. Current Ratio
- Above 1.5 is considered healthy (always compare to Software - Application industry mean).
- A Current Ratio of 2.69 means the company has $2.69 in assets for each $1 in short-term debts.
Let's take a look of the Current Ratio trends of Blackline Inc:
Trends
- The YOY is 3.152. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 3.452. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 2.409. Compared to the 5Y term, the 10Y term is trending up. +2
4.4.3.2. Quick Ratio
- Above 1 is considered healthy but always compare Blackline to the Software - Application industry mean.
- A Quick Ratio of 2.93 means the company can pay off $2.93 for each $1 in debt (using most liquid assets).
Let's take a look of the Quick Ratio trends of Blackline Inc:
Trends
- The YOY is 5.302. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 5.072. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 3.391. Compared to the 5Y term, the 10Y term is trending up. +2
4.5.4. Solvency of Blackline Inc.
4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio
- Below 1 (100%) is considered healthy but always compare Blackline to Software - Application industry mean.
- A Debt to Asset Ratio of 0.77 means that Blackline assets are financed with 76.5% credit (debt) and the remaining percentage (100% - 76.5%) is financed by its owners/shareholders.
Let's take a look of the Debt to Asset Ratio trends of Blackline Inc:
Trends
- The YOY is 0.908. Compared to the TTM, the mid term is trending down. +2
- The 5Y is 0.797. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is 0.596. Compared to the 5Y term, the 10Y term is trending up. -2
4.5.4.2. Debt to Equity Ratio
- Below 2 is considered healthy but always compare Blackline to the Software - Application industry mean.
- A Debt to Equity ratio of 352.7% means that company has $3.53 debt for each $1 in shareholders equity.
Let's take a look of the Debt to Equity Ratio trends of Blackline Inc:
Trends
- The YOY is 12.425. Compared to the TTM, the mid term is trending down. +2
- The 5Y is 8.379. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 4.708. Compared to the 5Y term, the 10Y term is 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 Blackline to the Software - Application industry mean.
- A PE ratio of 59.15 means the investor is paying $59.15 for every $1 in earnings.
Let's take a look of the Price to Earnings Ratio trends of Blackline Inc:
Trends
- The YOY is 33.468. Compared to the TTM, the mid term is trending up. -2
- The 5Y is -38.542. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is -45.282. Compared to the 5Y term, the 10Y term is 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 Blackline Inc:
- The EOD is 17.206. Based on how much money comes from the company's main activities, the company is underpriced. +1
- The MRQ is 15.081. Based on how much money comes from the company's main activities, the company is underpriced. +1
- The TTM is 24.897. Based on how much money comes from the company's main activities, the company is underpriced. +1
Trends
- The YOY is 54.519. Compared to the TTM, the mid term is trending down. +2
- The 5Y is 477.983. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 326.248. Compared to the 5Y term, the 10Y term is 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 Software - Application industry mean).
- A PB ratio of 10.26 means the investor is paying $10.26 for each $1 in book value.
Let's take a look of the Price to Book Ratio trends of Blackline Inc:
Trends
- The YOY is 24.881. Compared to the TTM, the mid term is trending down. +2
- The 5Y is 20.766. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 13.449. Compared to the 5Y term, the 10Y term is 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 Blackline Inc.
4.8.1. Institutions holding Blackline Inc
Institutions are holding 97.76% of the shares of Blackline Inc.
Date | Name | Total Shares | Total Assets | Current Shares | Change | % |
---|---|---|---|---|---|---|
2024-06-30 | BlackRock Inc | 13.5319 | 0.0093 | 8455465 | -11886 | -0.1404 |
2024-09-30 | Vanguard Group Inc | 11.5189 | 0.0071 | 7197663 | 13452 | 0.1872 |
2024-09-30 | Clearlake Capital Group LP | 9.1418 | 24.1306 | 5712300 | 0 | 0 |
2024-09-30 | FMR Inc | 8.2472 | 0.0173 | 5153275 | 64435 | 1.2662 |
2024-09-30 | State Street Corp | 3.3731 | 0.0047 | 2107668 | 31847 | 1.5342 |
2024-09-30 | ICONIQ Capital, LLC | 3.3401 | 2.4734 | 2087081 | 0 | 0 |
2024-09-30 | Conestoga Capital Advisors, LLC | 2.8152 | 1.316 | 1759098 | 350143 | 24.8513 |
2024-09-30 | Hawk Ridge Management LLC | 2.7929 | 4.1527 | 1745168 | 368950 | 26.809 |
2024-09-30 | JPMorgan Chase & Co | 2.6672 | 0.007 | 1666591 | 600271 | 56.2937 |
2024-09-30 | Geode Capital Management, LLC | 2.0517 | 0.0057 | 1282017 | 3498 | 0.2736 |
2024-09-30 | Riverbridge Partners LLC | 2.0366 | 0.9372 | 1272559 | -543003 | -29.9083 |
2024-09-30 | Geneva Capital Management | 1.4336 | 0.8248 | 895810 | 24446 | 2.8055 |
2024-09-30 | Morgan Stanley - Brokerage Accounts | 1.2742 | 0.0032 | 796220 | -249428 | -23.8539 |
2024-06-30 | Bank of America Corp | 1.2021 | 0.0032 | 751167 | -365615 | -32.7383 |
2024-09-30 | Dimensional Fund Advisors, Inc. | 1.0618 | 0.0089 | 663466 | 83985 | 14.4931 |
2024-09-30 | Northern Trust Corp | 1.0384 | 0.0059 | 648874 | -9902 | -1.5031 |
2024-09-30 | Tensile Capital Management LLC | 1.0178 | 3.7918 | 635997 | -139900 | -18.0307 |
2024-09-30 | Engaged Capital LLC | 0.9758 | 5.4529 | 609713 | 609713 | 0 |
2024-09-30 | Capital World Investors | 0.9522 | 0.0051 | 595000 | 0 | 0 |
2024-09-30 | Bank of New York Mellon Corp | 0.9299 | 0.006 | 581081 | -103335 | -15.0983 |
Total | 71.4024 | 43.1628 | 44616213 | +727671 | +1.6% |
4.9.2. Funds holding Blackline Inc
Date | Name | Total Shares | Total Assets | Current Shares | Change | % |
---|---|---|---|---|---|---|
2024-11-27 | iShares Core S&P Small-Cap ETF | 5.3405 | 0.2185 | 3337019 | 1578 | 0.0473 |
2024-09-30 | Fidelity Select Software & IT Svcs Port | 4.0696 | 1.3509 | 2542900 | 0 | 0 |
2024-10-31 | Vanguard Total Stock Mkt Idx Inv | 2.7964 | 0.0056 | 1747372 | -7205 | -0.4106 |
2024-11-27 | iShares Russell 2000 ETF | 2.5608 | 0.1228 | 1600118 | -3346 | -0.2087 |
2024-10-31 | Vanguard Small Cap Index | 2.2447 | 0.051 | 1402629 | 2750 | 0.1964 |
2024-09-30 | Conestoga Small Cap Investors | 2.0243 | 1.6121 | 1264865 | 263400 | 26.3015 |
2024-06-30 | Virtus KAR Small-Cap Growth I | 1.8915 | 2.0232 | 1181883 | -128000 | -9.7719 |
2024-10-31 | Vanguard Information Technology ETF | 1.8877 | 0.0719 | 1179568 | 5336 | 0.4544 |
2024-10-31 | Vanguard Small Cap Growth Index Inv | 1.2341 | 0.1177 | 771103 | -1318 | -0.1706 |
2024-10-31 | Vanguard Institutional Extnd Mkt Idx Tr | 1.2226 | 0.039 | 763952 | -6229 | -0.8088 |
2024-09-30 | JPMorgan Small Cap Growth A | 1.1952 | 1.1285 | 746858 | 0 | 0 |
2024-09-30 | American Funds SMALLCAP World A | 0.9522 | 0.0426 | 595000 | 0 | 0 |
2024-08-31 | Fidelity Small Cap Index | 0.9464 | 0.1074 | 591358 | -13766 | -2.2749 |
2024-09-30 | Strategic Advisers Fidelity US TtlStk | 0.8476 | 0.0211 | 529630 | 12500 | 2.4172 |
2024-11-27 | iShares Russell 2000 Growth ETF | 0.8336 | 0.241 | 520849 | 0 | 0 |
2024-09-30 | Conestoga Small Cap Growth | 0.7798 | 1.5907 | 487244 | 85498 | 21.2816 |
2024-11-27 | SPDR® Portfolio S&P 600™ Sm Cap ETF | 0.753 | 0.2186 | 470541 | 348 | 0.074 |
2024-08-31 | FIAM Small Cap Core CIT Cl B | 0.6939 | 0.4247 | 433578 | 5600 | 1.3085 |
2024-06-30 | FIAM Small Cap Core Composite | 0.6777 | 0.4516 | 423478 | 36300 | 9.3755 |
2024-09-30 | Ave Maria Growth | 0.6562 | 2.0825 | 410000 | 0 | 0 |
Total | 33.6078 | 11.9214 | 20999945 | +253446 | +1.2% |
5.3. Insider Transactions
Insiders are holding 7.891% of the shares of Blackline 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 | 1,297,619 |
Total Stockholder Equity | + 367,911 |
Total Assets | = 1,695,160 |
Assets
Total Current Assets
Long-term Assets
Property Plant Equipment | 34,602 |
Goodwill | 448,965 |
Intangible Assets | 63,646 |
Long-term Assets Other | 134,718 |
Long-term Assets (as reported) | 681,931 |
---|---|
Long-term Assets (calculated) | 681,931 |
+/- | 0 |
Liabilities & Shareholders' Equity
Total Current Liabilities
Long-term Liabilities
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 | 2014-12-31 | |||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
> Total Assets |
| 1,695,160 | 1,890,682 | 2,088,885 | 2,100,765 | 2,016,135 | 1,975,366 | 1,932,654 | 1,943,656 | 1,877,658 | 1,873,573 | 1,871,552 | 1,817,578 | 1,750,392 | 1,732,067 | 1,708,797 | 1,113,505 | 1,046,740 | 1,033,250 | 1,011,374 | 1,014,552 | 975,639 | 523,502 | 504,953 | 493,868 | 474,694 | 464,440 | 458,515 | 440,884 | 422,123 | 417,992 | 416,235 | 420,437 | 331,235 | 282,798 | 0 | 286,750 | 0 | 285,550 | ||||||||||||||||||||||||||||||||||||||
> Total Current Assets |
| 1,013,229 | 1,210,206 | 1,403,656 | 1,407,324 | 1,319,140 | 1,283,746 | 1,243,201 | 1,249,567 | 1,177,075 | 1,171,522 | 1,171,476 | 1,347,688 | 1,301,433 | 1,287,358 | 1,267,491 | 674,115 | 754,114 | 739,913 | 720,596 | 723,406 | 689,260 | 235,782 | 219,339 | 221,521 | 204,493 | 192,533 | 186,676 | 193,954 | 172,743 | 167,548 | 162,515 | 163,823 | 68,032 | 49,461 | 0 | 48,487 | 0 | 47,944 | ||||||||||||||||||||||||||||||||||||||
Cash And Cash Equivalents |
| 725,266 | 616,629 | 331,401 | 271,117 | 236,248 | 204,514 | 222,557 | 200,968 | 190,514 | 208,454 | 365,522 | 539,739 | 378,977 | 643,343 | 848,268 | 367,413 | 408,070 | 471,620 | 310,989 | 120,232 | 528,197 | 63,255 | 49,676 | 46,181 | 38,401 | 28,682 | 30,864 | 31,104 | 24,645 | 23,507 | 23,448 | 22,118 | 19,586 | 13,647 | 0 | 15,205 | 0 | 25,707 | ||||||||||||||||||||||||||||||||||||||
Short-term Investments |
| 121,017 | 428,461 | 913,453 | 933,355 | 925,721 | 921,737 | 865,314 | 874,083 | 855,406 | 821,137 | 666,122 | 658,964 | 798,952 | 524,851 | 308,991 | 175,206 | 117,433 | 154,876 | 302,978 | 487,515 | 68,324 | 81,939 | 85,079 | 86,396 | 86,715 | 86,191 | 83,168 | 81,476 | 85,125 | 83,744 | 77,868 | 83,130 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||
Net Receivables |
| 136,497 | 137,439 | 125,613 | 171,608 | 130,477 | 129,798 | 120,419 | 150,858 | 108,792 | 120,721 | 117,554 | 125,130 | 105,042 | 100,909 | 89,423 | 111,270 | 91,137 | 98,124 | 90,057 | 102,829 | 81,865 | 79,135 | 72,343 | 74,902 | 63,398 | 61,057 | 57,019 | 61,589 | 45,233 | 43,525 | 43,889 | 42,294 | 36,761 | 25,643 | 0 | 24,235 | 0 | 18,040 | ||||||||||||||||||||||||||||||||||||||
Other Current Assets |
| 30,449 | 27,677 | 33,189 | 31,244 | 26,694 | 27,697 | 34,911 | 23,658 | 22,363 | 21,210 | 22,278 | 23,855 | 18,462 | 18,255 | 20,809 | 20,226 | 137,357 | 15,293 | 16,572 | 12,830 | 10,874 | 11,453 | 12,241 | 14,042 | 15,979 | 16,603 | 15,625 | 19,785 | 17,740 | 16,772 | 17,310 | 16,281 | 11,685 | 10,171 | 0 | 9,047 | 0 | 4,197 | ||||||||||||||||||||||||||||||||||||||
> Long-term Assets |
| 681,931 | 680,476 | 685,229 | 693,441 | 696,995 | 691,620 | 689,453 | 694,089 | 700,583 | 702,051 | 700,076 | 469,890 | 448,959 | 444,709 | 441,306 | 439,390 | 292,626 | 293,337 | 290,778 | 291,146 | 286,379 | 287,720 | 285,614 | 272,347 | 270,201 | 271,907 | 271,839 | 246,930 | 249,380 | 250,444 | 253,720 | 256,614 | 263,203 | 233,337 | 0 | 238,263 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||
Property Plant Equipment |
| 34,602 | 30,036 | 32,261 | 34,040 | 35,226 | 38,281 | 33,022 | 34,519 | 35,901 | 35,667 | 32,883 | 32,585 | 19,965 | 19,428 | 21,146 | 21,947 | 20,061 | 22,468 | 24,604 | 25,573 | 26,272 | 27,221 | 27,440 | 13,536 | 13,155 | 13,754 | 13,280 | 12,769 | 12,126 | 10,959 | 11,274 | 11,318 | 11,857 | 11,721 | 0 | 12,419 | 0 | 3,279 | ||||||||||||||||||||||||||||||||||||||
Goodwill |
| 448,965 | 448,965 | 448,965 | 448,965 | 448,987 | 443,861 | 443,861 | 443,861 | 443,861 | 443,861 | 445,183 | 289,710 | 289,710 | 289,710 | 289,710 | 289,710 | 185,138 | 185,138 | 185,138 | 185,138 | 185,138 | 185,138 | 185,138 | 185,138 | 185,138 | 185,138 | 185,138 | 185,138 | 185,138 | 185,138 | 185,138 | 185,138 | 185,052 | 163,154 | 0 | 163,154 | 0 | 163,154 | ||||||||||||||||||||||||||||||||||||||
Intangible Assets |
| 63,646 | 109,538 | 112,842 | 116,884 | 121,204 | 116,994 | 120,153 | 122,934 | 126,497 | 129,342 | 131,922 | 59,742 | 60,321 | 64,154 | 61,639 | 62,364 | 28,991 | 29,442 | 26,992 | 27,552 | 28,487 | 30,881 | 33,677 | 36,808 | 39,793 | 42,481 | 45,042 | 47,632 | 50,259 | 52,830 | 55,837 | 58,709 | 61,547 | 54,438 | 0 | 59,795 | 0 | 233,650 | ||||||||||||||||||||||||||||||||||||||
Long-term Assets Other |
| 134,718 | 50,826 | 51,939 | 55,478 | 91,578 | 92,484 | 92,417 | 92,775 | 94,324 | 93,181 | 90,088 | 87,853 | 78,963 | 71,417 | 68,811 | 65,369 | 58,436 | 56,289 | 54,044 | 52,883 | 46,482 | 44,480 | 39,359 | 36,865 | 32,115 | 30,534 | 28,379 | 1,391 | 1,857 | 1,517 | 1,471 | 1,449 | 4,747 | 4,024 | 0 | 2,895 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||
> Total Liabilities |
| 1,297,619 | 1,532,851 | 1,775,151 | 1,809,821 | 1,772,598 | 1,772,716 | 1,786,510 | 1,807,893 | 1,775,132 | 1,770,755 | 1,780,273 | 1,463,843 | 1,387,603 | 1,376,994 | 1,351,010 | 678,911 | 621,542 | 616,282 | 608,407 | 611,034 | 574,765 | 192,199 | 180,242 | 167,912 | 152,261 | 150,352 | 140,954 | 146,256 | 126,334 | 121,211 | 131,889 | 129,027 | 178,687 | 129,986 | 0 | 120,582 | 0 | 101,603 | ||||||||||||||||||||||||||||||||||||||
> Total Current Liabilities |
| 377,337 | 619,655 | 609,862 | 642,565 | 605,857 | 355,036 | 363,548 | 367,821 | 314,581 | 328,256 | 340,816 | 322,577 | 256,249 | 259,769 | 248,238 | 242,330 | 203,469 | 202,995 | 199,587 | 206,997 | 178,205 | 174,748 | 162,631 | 159,229 | 143,344 | 141,172 | 131,547 | 137,039 | 117,454 | 111,957 | 110,343 | 108,464 | 97,723 | 81,337 | 0 | 74,418 | 0 | 47,115 | ||||||||||||||||||||||||||||||||||||||
Short-term Debt |
| 3,981 | 254,392 | 254,318 | 254,119 | 253,899 | 5,425 | 6,884 | 6,932 | 6,234 | 5,604 | 5,630 | 5,309 | 3,589 | 4,020 | 4,136 | 4,147 | 4,289 | 4,499 | 4,555 | 4,938 | 4,779 | 5,017 | 5,017 | 24,705 | 20,174 | 19,248 | 12,240 | 442 | 442 | 442 | 442 | 992 | 558 | 558 | 0 | 558 | 0 | 25,673 | ||||||||||||||||||||||||||||||||||||||
Short Long Term Debt |
| 0 | 249,888 | 249,560 | 249,233 | 248,904 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,017 | 0 | 0 | 0 | 0 | 442 | 442 | 442 | 442 | 992 | 0 | 0 | 0 | 28,825 | 0 | 25,673 | ||||||||||||||||||||||||||||||||||||||
Accounts payable |
| 3,930 | 2,083 | 1,556 | 8,623 | 4,802 | 7,899 | 4,573 | 14,964 | 5,534 | 14,521 | 16,285 | 7,471 | 2,175 | 3,869 | 3,365 | 3,150 | 2,088 | 6,172 | 11,357 | 7,401 | 1,614 | 2,963 | 4,173 | 3,442 | 2,902 | 2,496 | 6,566 | 7,254 | 2,934 | 5,055 | 4,269 | 7,165 | 8,456 | 6,280 | 0 | 4,648 | 0 | 3,171 | ||||||||||||||||||||||||||||||||||||||
Other Current Liabilities |
| 58,283 | 41,982 | 40,410 | 50,282 | 69,352 | 61,662 | 74,984 | 66,600 | 57,658 | 61,321 | 76,601 | 67,368 | 40,877 | 45,316 | 47,308 | 43,896 | 31,411 | 24,921 | 22,386 | 32,106 | 27,712 | 22,468 | 20,417 | 2,008 | 2,008 | 2,008 | 2,008 | 22,440 | 19,920 | 17,679 | 17,285 | 19,947 | 18,935 | 13,998 | 0 | 16,462 | 0 | 43,356 | ||||||||||||||||||||||||||||||||||||||
> Long-term Liabilities |
| 920,282 | 913,196 | 1,165,289 | 1,167,256 | 1,166,741 | 1,417,680 | 1,422,962 | 1,440,072 | 1,460,551 | 1,442,499 | 1,439,457 | 1,141,266 | 1,131,354 | 1,117,225 | 1,102,772 | 436,581 | 418,073 | 413,287 | 408,820 | 404,037 | 396,560 | 17,451 | 17,611 | 8,683 | 8,917 | 9,180 | 9,407 | 9,217 | 8,880 | 9,254 | 21,546 | 20,563 | 80,964 | 48,649 | 0 | 46,164 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||
Long term Debt Total |
| 0 | 0 | 0 | 0 | 0 | 1,387,047 | 1,385,668 | 1,384,306 | 1,382,914 | 1,381,525 | 1,380,152 | 1,114,239 | 1,097,973 | 1,081,942 | 1,066,352 | 407,032 | 401,217 | 395,459 | 389,875 | 384,343 | 378,856 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 64,836 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||
Capital Lease Obligations |
| 25,789 | 18,930 | 20,118 | 20,628 | 21,503 | 23,546 | 16,129 | 17,009 | 17,237 | 17,301 | 19,692 | 19,381 | 9,052 | 10,465 | 11,351 | 11,503 | 12,117 | 13,223 | 14,289 | 15,544 | 16,489 | 16,704 | 17,017 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||
Warrants |
| 0 | 0 | 0 | 0 | 0 | 26,288 | 29,152 | 23,895 | 24,595 | 23,635 | 25,151 | 28,699 | 22,049 | 18,032 | 18,159 | 12,524 | 8,128 | 7,190 | 6,778 | 4,905 | 4,453 | 4,118 | 4,175 | 4,387 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||
Long-term Liabilities Other |
| 604 | 795 | 660 | 3,608 | 3,975 | 6,251 | 31,807 | 39,778 | 72,363 | 55,434 | 39,172 | 4,418 | 23,870 | 18,747 | 24,635 | 22,983 | 12,106 | 4,278 | 4,499 | 4,354 | 4,621 | 4,492 | 4,299 | 7,567 | 7,617 | 7,744 | 7,429 | 6,977 | 5,787 | 5,623 | 18,046 | 16,928 | 12,254 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||
Deferred Long Term Liability |
| 0 | 0 | 0 | 0 | 87,600 | 5,618 | 5,487 | 5,568 | 5,274 | 5,540 | 5,809 | 8,175 | 9,511 | 67,189 | 11,785 | 6,566 | 4,750 | 53,046 | 50,537 | 49,709 | 43,549 | 41,553 | 37,266 | 1,116 | 1,300 | 1,436 | 1,978 | 2,240 | 3,093 | 3,631 | 3,500 | 3,635 | 3,874 | 0 | 0 | 100 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||
> Total Stockholder Equity |
| 367,911 | 325,763 | 279,834 | 260,881 | 215,731 | 176,362 | 116,992 | 111,868 | 77,931 | 79,183 | 66,128 | 325,036 | 340,740 | 337,041 | 339,628 | 422,070 | 417,070 | 409,778 | 396,189 | 398,613 | 396,421 | 327,185 | 320,536 | 321,569 | 322,433 | 314,088 | 317,561 | 294,628 | 295,789 | 296,781 | 284,346 | 291,410 | 152,548 | 152,812 | 0 | 166,168 | 0 | 183,947 | ||||||||||||||||||||||||||||||||||||||
Common Stock |
| 624 | 622 | 618 | 615 | 613 | 610 | 605 | 600 | 598 | 596 | 593 | 590 | 586 | 584 | 580 | 577 | 573 | 569 | 564 | 559 | 556 | 553 | 550 | 547 | 547 | 539 | 535 | 530 | 528 | 525 | 513 | 513 | 413 | 407 | 0 | 407 | 0 | 405 | ||||||||||||||||||||||||||||||||||||||
Retained Earnings Total Equity | 0 | 0 | 0 | 0 | 0 | -252,039 | -279,785 | -272,969 | -283,369 | -264,725 | -252,875 | -301,735 | -269,436 | -259,970 | -234,678 | -201,651 | -189,285 | -181,853 | -174,240 | -163,598 | -152,751 | -144,348 | -139,177 | -130,594 | -122,862 | -118,402 | -109,945 | -125,467 | -119,622 | -106,530 | -96,416 | -87,334 | -71,670 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||
Accumulated Other Comprehensive Income |
| -118 | -561 | -489 | 205 | -1,159 | -1,529 | -231 | -1,472 | -3,080 | -952 | 113 | 298 | 157 | 244 | 295 | 376 | 568 | 943 | 66 | 377 | 415 | 299 | 45 | 45 | -92 | -117 | -133 | -63 | -32 | -73 | -39 | -41 | 0 | 0 | 0 | -3,051 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||
Capital Surplus |
| 0 | 0 | 0 | 0 | 0 | 429,320 | 396,403 | 385,709 | 363,782 | 344,264 | 318,297 | 625,883 | 609,433 | 596,183 | 573,431 | 622,768 | 605,078 | 590,119 | 569,799 | 561,275 | 548,201 | 470,681 | 459,118 | 451,571 | 444,840 | 432,068 | 427,104 | 419,628 | 414,915 | 402,859 | 380,288 | 378,272 | 223,805 | 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 | -254 | 0 | -225 | |||||||||||||||||||||||||||||||||||||||
Other Stockholders Equity |
| 479,191 | 451,737 | 480,175 | 474,863 | 455,038 | 429,320 | 396,403 | 385,709 | 363,782 | 344,264 | 318,297 | 625,883 | 609,433 | 596,183 | 338,753 | 622,768 | 605,078 | 590,119 | 569,799 | 561,275 | 548,201 | 470,681 | 459,118 | 451,571 | 444,840 | 432,068 | 427,104 | 419,628 | 414,915 | 402,859 | 380,288 | 378,272 | 223,805 | 217,456 | 0 | 216,968 | 0 | 0 |
5.3. Balance Sheets
Currency in USD. All numbers in thousands.
5.4. Cash Flows
Currency in USD. All numbers in thousands.
5.5. Income Statements
Currency in USD. All numbers in thousands.