BP Prudhoe Bay Royalty Trust
Buy, Hold or Sell?
Let's analyze BP Prudhoe Bay Royalty Trust together
I guess you are interested in BP Prudhoe Bay Royalty Trust. 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 BP Prudhoe Bay Royalty Trust. 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 BP Prudhoe Bay Royalty Trust
I send you an email if I find something interesting about BP Prudhoe Bay Royalty Trust.
1. Quick Overview
1.1. Quick analysis of BP Prudhoe Bay Royalty Trust (30 sec.)
1.2. What can you expect buying and holding a share of BP Prudhoe Bay Royalty Trust? (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 BP Prudhoe Bay Royalty Trust (5 min.)
2.2. Growth of BP Prudhoe Bay Royalty Trust (5 min.)
Is BP Prudhoe Bay Royalty Trust growing?
Current year | Previous year | Grow | Grow % | |
---|---|---|---|---|
How rich? | $4.1m | $5.4m | -$1m | -23.7% |
How much money is BP Prudhoe Bay Royalty Trust making?
Current year | Previous year | Grow | Grow % | |
---|---|---|---|---|
Making money | -$317.2k | $5.2m | -$5.5m | -1,749.9% |
Net Profit Margin | -382.0% | -60.0% | - | - |
How much money comes from the company's main activities?
2.3. Financial Health of BP Prudhoe Bay Royalty Trust (5 min.)
2.4. Comparing to competitors in the Oil & Gas Midstream industry (5 min.)
Industry Rankings (Oil & Gas Midstream)
3. Summary and Key Metrics
3.1. What can you expect buying and holding a share of BP Prudhoe Bay Royalty Trust?
Welcome investor! BP Prudhoe Bay Royalty Trust's management wants to use your money to grow the business. In return you get a share of BP Prudhoe Bay Royalty Trust.
First you should know what it really means to hold a share of BP Prudhoe Bay Royalty Trust. And how you can make/lose money.
Speculation
The Price per Share of BP Prudhoe Bay Royalty Trust is $0.6851. 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 BP Prudhoe Bay Royalty Trust.
- 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 BP Prudhoe Bay Royalty Trust, 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 $0.19. Based on the TTM, the Book Value Change Per Share is $-0.01 per quarter. Based on the YOY, the Book Value Change Per Share is $-0.01 per quarter.
- You may receive quarterly/yearly dividend in the form of additional shares.
- You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is $0.00 per quarter.
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 | -0.01 | -1.9% | -0.01 | -2.2% | 0.24 | 35.7% | 0.26 | 37.8% | 0.65 | 94.5% |
Usd Book Value Change Per Share | 0.00 | -0.6% | -0.01 | -1.9% | -0.01 | -0.8% | 0.01 | 1.1% | 0.00 | 0.6% |
Usd Dividend Per Share | 0.00 | 0.0% | 0.00 | 0.0% | 0.17 | 24.2% | 0.36 | 51.9% | 0.70 | 101.5% |
Usd Total Gains Per Share | 0.00 | -0.6% | -0.01 | -1.9% | 0.16 | 23.4% | 0.36 | 52.9% | 0.70 | 102.1% |
Usd Price Per Share | 1.08 | - | 2.11 | - | 7.76 | - | 6.15 | - | 17.43 | - |
Price to Earnings Ratio | -21.24 | - | -38.23 | - | -122.26 | - | -36.94 | - | -13.54 | - |
Price-to-Total Gains Ratio | -248.52 | - | -186.99 | - | -112.49 | - | -58.70 | - | -9.27 | - |
Price to Book Ratio | 5.62 | - | 10.12 | - | 30.04 | - | 87.02 | - | 500.41 | - |
Price-to-Total Gains Ratio | -248.52 | - | -186.99 | - | -112.49 | - | -58.70 | - | -9.27 | - |
When do you get the money?
Usd Investment | |
---|---|
Usd Price Per Share | 0.6851 |
Number of shares | 1459 |
Gains per Quarter | Trailing 12 Months | 5 Year |
---|---|---|
Usd Dividend Per Share | 0.00 | 0.36 |
Usd Book Value Change Per Share | -0.01 | 0.01 |
Usd Total Gains Per Share | -0.01 | 0.36 |
Gains per Quarter (1459 shares) | -19.09 | 529.09 |
Gains per Year (1459 shares) | -76.36 | 2,116.37 |
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 | 0 | -76 | -86 | 2074 | 42 | 2106 |
2 | 0 | -153 | -162 | 4148 | 85 | 4222 |
3 | 0 | -229 | -238 | 6222 | 127 | 6338 |
4 | 0 | -305 | -314 | 8296 | 169 | 8454 |
5 | 0 | -382 | -390 | 10370 | 211 | 10570 |
6 | 0 | -458 | -466 | 12445 | 254 | 12686 |
7 | 0 | -535 | -542 | 14519 | 296 | 14802 |
8 | 0 | -611 | -618 | 16593 | 338 | 16918 |
9 | 0 | -687 | -694 | 18667 | 381 | 19034 |
10 | 0 | -764 | -770 | 20741 | 423 | 21150 |
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 | 0.0 | 4.0 | 0.0 | 0.0% | 6.0 | 6.0 | 0.0 | 50.0% | 11.0 | 9.0 | 0.0 | 55.0% | 31.0 | 9.0 | 0.0 | 77.5% | 110.0 | 9.0 | 2.0 | 90.9% |
Book Value Change Per Share | 0.0 | 4.0 | 0.0 | 0.0% | 3.0 | 9.0 | 0.0 | 25.0% | 5.0 | 15.0 | 0.0 | 25.0% | 17.0 | 23.0 | 0.0 | 42.5% | 30.0 | 88.0 | 3.0 | 24.8% |
Dividend per Share | 0.0 | 0.0 | 4.0 | 0.0% | 7.0 | 0.0 | 5.0 | 58.3% | 13.0 | 0.0 | 7.0 | 65.0% | 33.0 | 0.0 | 7.0 | 82.5% | 94.0 | 0.0 | 27.0 | 77.7% |
Total Gains per Share | 0.0 | 4.0 | 0.0 | 0.0% | 7.0 | 5.0 | 0.0 | 58.3% | 13.0 | 7.0 | 0.0 | 65.0% | 33.0 | 7.0 | 0.0 | 82.5% | 91.0 | 29.0 | 1.0 | 75.2% |
3.2. Key Performance Indicators
The key performance indicators of BP Prudhoe Bay Royalty Trust 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 | - | - | -0.004 | -0.013 | +201% | -0.006 | +34% | 0.007 | -160% | 0.004 | -210% |
Book Value Per Share | - | - | 0.192 | 0.207 | -7% | 0.257 | -25% | 0.148 | +29% | 0.091 | +112% |
Current Ratio | - | - | 27.340 | 16.404 | +67% | 21.485 | +27% | 11.866 | +130% | 7.840 | +249% |
Debt To Asset Ratio | - | - | 0.037 | 0.071 | -49% | 0.056 | -35% | 0.757 | -95% | 0.532 | -93% |
Debt To Equity Ratio | - | - | 0.038 | 0.078 | -51% | 0.061 | -37% | 0.462 | -92% | 0.468 | -92% |
Dividend Per Share | - | - | - | - | 0% | 0.166 | -100% | 0.355 | -100% | 0.696 | -100% |
Enterprise Value | - | - | 27221000.000 | 49645000.000 | -45% | 171499750.000 | -84% | 134869450.000 | -80% | 374861325.000 | -93% |
Eps | - | - | -0.013 | -0.015 | +17% | 0.245 | -105% | 0.259 | -105% | 0.648 | -102% |
Ev To Ebitda Ratio | - | - | -20.685 | -75.510 | +265% | -71.242 | +244% | inf | nan% | inf | nan% |
Ev To Sales Ratio | - | - | inf | inf | nan% | 187.283 | +inf% | inf | nan% | inf | nan% |
Free Cash Flow Per Share | - | - | -0.004 | -0.105 | +2306% | 0.009 | -149% | 0.214 | -102% | 0.647 | -101% |
Free Cash Flow To Equity Per Share | - | - | -0.004 | -0.105 | +2306% | -0.166 | +3727% | -0.173 | +3874% | -0.082 | +1776% |
Gross Profit Margin | - | - | 1.000 | 1.000 | 0% | 1.000 | 0% | 1.000 | 0% | 1.000 | 0% |
Intrinsic Value_10Y_max | - | - | 24.016 | - | - | - | - | - | - | - | - |
Intrinsic Value_10Y_min | - | - | -20.510 | - | - | - | - | - | - | - | - |
Intrinsic Value_1Y_max | - | - | 2.566 | - | - | - | - | - | - | - | - |
Intrinsic Value_1Y_min | - | - | 0.672 | - | - | - | - | - | - | - | - |
Intrinsic Value_3Y_max | - | - | 7.588 | - | - | - | - | - | - | - | - |
Intrinsic Value_3Y_min | - | - | -0.332 | - | - | - | - | - | - | - | - |
Intrinsic Value_5Y_max | - | - | 12.463 | - | - | - | - | - | - | - | - |
Intrinsic Value_5Y_min | - | - | -3.903 | - | - | - | - | - | - | - | - |
Market Cap | 14661140.000 | -58% | 23112000.000 | 45207500.000 | -49% | 166010500.000 | -86% | 131695600.000 | -82% | 372921750.000 | -94% |
Net Profit Margin | - | - | - | -3.820 | 0% | -0.600 | 0% | 0.052 | -100% | 0.513 | -100% |
Operating Margin | - | - | - | -7.323 | 0% | -1.622 | 0% | 4.653 | -100% | 2.813 | -100% |
Operating Ratio | - | - | - | 4.070 | -100% | 1.601 | -100% | -26.204 | 0% | -13.089 | 0% |
Pb Ratio | 3.568 | -58% | 5.625 | 10.118 | -44% | 30.041 | -81% | 87.017 | -94% | 500.409 | -99% |
Pe Ratio | -13.475 | +37% | -21.243 | -38.231 | +80% | -122.265 | +476% | -36.942 | +74% | -13.536 | -36% |
Price Per Share | 0.685 | -58% | 1.080 | 2.113 | -49% | 7.758 | -86% | 6.154 | -82% | 17.426 | -94% |
Price To Free Cash Flow Ratio | -39.412 | +37% | -62.129 | -28.154 | -55% | -407.696 | +556% | -91.147 | +47% | -40.600 | -35% |
Price To Total Gains Ratio | -157.647 | +37% | -248.516 | -186.986 | -25% | -112.488 | -55% | -58.697 | -76% | -9.272 | -96% |
Quick Ratio | - | - | 27.340 | 16.404 | +67% | 29.312 | -7% | 13.431 | +104% | 8.623 | +217% |
Return On Assets | - | - | -0.064 | -0.068 | +6% | 0.861 | -107% | 1.339 | -105% | 11.662 | -101% |
Return On Equity | - | - | -0.066 | -0.073 | +10% | 0.918 | -107% | 1.999 | -103% | 17.608 | -100% |
Total Gains Per Share | - | - | -0.004 | -0.013 | +201% | 0.160 | -103% | 0.363 | -101% | 0.700 | -101% |
Usd Book Value | - | - | 4109000.000 | 4437500.000 | -7% | 5489250.000 | -25% | 3173850.000 | +29% | 1939575.000 | +112% |
Usd Book Value Change Per Share | - | - | -0.004 | -0.013 | +201% | -0.006 | +34% | 0.007 | -160% | 0.004 | -210% |
Usd Book Value Per Share | - | - | 0.192 | 0.207 | -7% | 0.257 | -25% | 0.148 | +29% | 0.091 | +112% |
Usd Dividend Per Share | - | - | - | - | 0% | 0.166 | -100% | 0.355 | -100% | 0.696 | -100% |
Usd Enterprise Value | - | - | 27221000.000 | 49645000.000 | -45% | 171499750.000 | -84% | 134869450.000 | -80% | 374861325.000 | -93% |
Usd Eps | - | - | -0.013 | -0.015 | +17% | 0.245 | -105% | 0.259 | -105% | 0.648 | -102% |
Usd Free Cash Flow | - | - | -93000.000 | -1678500.000 | +1705% | 141750.000 | -166% | 4130250.000 | -102% | 13155700.000 | -101% |
Usd Free Cash Flow Per Share | - | - | -0.004 | -0.105 | +2306% | 0.009 | -149% | 0.214 | -102% | 0.647 | -101% |
Usd Free Cash Flow To Equity Per Share | - | - | -0.004 | -0.105 | +2306% | -0.166 | +3727% | -0.173 | +3874% | -0.082 | +1776% |
Usd Market Cap | 14661140.000 | -58% | 23112000.000 | 45207500.000 | -49% | 166010500.000 | -86% | 131695600.000 | -82% | 372921750.000 | -94% |
Usd Price Per Share | 0.685 | -58% | 1.080 | 2.113 | -49% | 7.758 | -86% | 6.154 | -82% | 17.426 | -94% |
Usd Profit | - | - | -272000.000 | -317250.000 | +17% | 5234250.000 | -105% | 5425750.000 | -105% | 13800375.000 | -102% |
Usd Revenue | - | - | - | 50000.000 | -100% | 5545000.000 | -100% | 5766100.000 | -100% | 14122150.000 | -100% |
Usd Total Gains Per Share | - | - | -0.004 | -0.013 | +201% | 0.160 | -103% | 0.363 | -101% | 0.700 | -101% |
EOD | +3 -5 | MRQ | TTM | +23 -11 | YOY | +12 -25 | 5Y | +11 -25 | 10Y | +13 -23 |
3.3 Fundamental Score
Penke's Stock Scanner
Indicator | Condition | Value | ||
---|---|---|---|---|
Price to Earnings Ratio (EOD) | Between | 0-15 | -13.475 | |
Price to Book Ratio (EOD) | Between | 0-1 | 3.568 | |
Net Profit Margin (MRQ) | Greater than | 0 | 0.000 | |
Operating Margin (MRQ) | Greater than | 0 | 0.000 | |
Quick Ratio (MRQ) | Greater than | 1 | 27.340 | |
Current Ratio (MRQ) | Greater than | 1 | 27.340 | |
Debt to Asset Ratio (MRQ) | Less than | 1 | 0.037 | |
Debt to Equity Ratio (MRQ) | Less than | 1 | 0.038 | |
Return on Equity (MRQ) | Greater than | 0.15 | -0.066 | |
Return on Assets (MRQ) | Greater than | 0.05 | -0.064 | |
Total | 4/10 (40.0%) |
3.4 Technical Score
Penke's Symbol Scanner
Indicator | Condition | Value | ||
---|---|---|---|---|
Rsi | Greater than | 50 | 30.771 | |
Ma 20 | Greater than | Ma 50 | 0.941 | |
Ma 50 | Greater than | Ma 100 | 1.082 | |
Ma 100 | Greater than | Ma 200 | 1.294 | |
Open | Greater than | Close | 0.670 | |
Total | 0/5 (0.0%) |
4. In-depth Analysis
4.1 About BP Prudhoe Bay Royalty Trust
- https://bpt.q4web.com/home/default.aspx
- Oil & Gas Midstream
- 0
- 601 Travis Street, Houston, TX, United States, 77002
Google Maps Bing Maps
BP Prudhoe Bay Royalty Trust operates as a grantor trust in the United States. It is involved in holding overriding royalty interest in the Prudhoe Bay oil field located on the North Slope of Alaska. The Prudhoe Bay field extends approximately 12 miles by 27 miles and contains approximately 150,000 gross productive acres. BP Prudhoe Bay Royalty Trust was incorporated in 1989 and is based in Houston, Texas.
Fundamental data was last updated by Penke on 2024-12-07 17:24:03.
4.2 In-depth Summary
4.2.1. Financial Health Summary
Compared to previous year | Compared to industry | |
---|---|---|
The company is making a huge loss. | ||
Using its assets, the company is very inefficient in making profit. | ||
Using its investors money, the company is very inefficient in making profit. |
Compared to previous year | Compared to industry | |
---|---|---|
The company is operating very inefficient. | ||
The company is inefficient in keeping operating costs low. |
Compared to previous year | Compared to industry | |
---|---|---|
The company is very able to pay all its short-term debts. | ||
The company is very able to pay all its short-term debts with the most liquid assets. |
Compared to previous year | Compared to industry | |
---|---|---|
The company is very able to pay all its debts by selling its assets. | ||
The company is very able to pay all its debts with equity. |
4.2.2. Valuation Summary
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 expensive. |
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 BP Prudhoe Bay Royalty Trust to the Oil & Gas Midstream industry mean.
- A Net Profit Margin of 0.0% means that $0.00 for each $1 in revenue is generated as profit.
Let's take a look of the Net Profit Margin trends of BP Prudhoe Bay Royalty Trust:
- The MRQ is 0.0%. The data is not here.
Trends
- The YOY is -60.0%. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 5.2%. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 51.3%. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | - | TTM | -382.0% | +382.0% | |
TTM | -382.0% | YOY | -60.0% | -322.0% | |
TTM | -382.0% | 5Y | 5.2% | -387.2% | |
5Y | 5.2% | 10Y | 51.3% | -46.1% |
Compared to industry (Oil & Gas Midstream)
Let compare the company's Net Profit Margin with the average (mean) in the Oil & Gas Midstream industry:
- The MRQ average (mean) in the Oil & Gas Midstream industry is 17.1%. trending down. -2
- The TTM average (mean) in the Oil & Gas Midstream industry is 22.8%. trending down. -2
4.3.1.2. Return on Assets
- Above 5% is considered healthy but always compare BP Prudhoe Bay Royalty Trust to the Oil & Gas Midstream industry mean.
- -6.4% Return on Assets means that BP Prudhoe Bay Royalty Trust generated $-0.06 profit for each $1 in assets.
Let's take a look of the Return on Assets trends of BP Prudhoe Bay Royalty Trust:
Trends
- The YOY is 86.1%. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 133.9%. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 1,166.2%. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | -6.4% | TTM | -6.8% | +0.4% | |
TTM | -6.8% | YOY | 86.1% | -92.9% | |
TTM | -6.8% | 5Y | 133.9% | -140.7% | |
5Y | 133.9% | 10Y | 1,166.2% | -1,032.3% |
Compared to industry (Oil & Gas Midstream)
Let compare the company's Return on Assets with the average (mean) in the Oil & Gas Midstream industry:
- The MRQ average (mean) in the Oil & Gas Midstream industry is 1.1%. trending down. -2
- The TTM average (mean) in the Oil & Gas Midstream industry is 1.4%. trending down. -2
4.3.1.3. Return on Equity
- Above 15%-20% is considered healthy but always compare BP Prudhoe Bay Royalty Trust to the Oil & Gas Midstream industry mean.
- -6.6% Return on Equity means BP Prudhoe Bay Royalty Trust generated $-0.07 for each $1 the owners (shareholders) invested.
Let's take a look of the Return on Equity trends of BP Prudhoe Bay Royalty Trust:
Trends
- The YOY is 91.8%. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 199.9%. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 1,760.8%. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | -6.6% | TTM | -7.3% | +0.7% | |
TTM | -7.3% | YOY | 91.8% | -99.1% | |
TTM | -7.3% | 5Y | 199.9% | -207.1% | |
5Y | 199.9% | 10Y | 1,760.8% | -1,561.0% |
Compared to industry (Oil & Gas Midstream)
Let compare the company's Return on Equity with the average (mean) in the Oil & Gas Midstream industry:
- The MRQ average (mean) in the Oil & Gas Midstream industry is 3.1%. trending down. -2
- The TTM average (mean) in the Oil & Gas Midstream industry is 4.1%. trending down. -2
4.3.2. Operating Efficiency of BP Prudhoe Bay Royalty Trust.
4.3.2. Operating Efficiency
4.3.2.1. Operating Margin
- Measures how much profit BP Prudhoe Bay Royalty Trust 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 BP Prudhoe Bay Royalty Trust to the Oil & Gas Midstream 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 BP Prudhoe Bay Royalty Trust:
- The MRQ is 0.0%. The data is not here.
Trends
- The YOY is -162.2%. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 465.3%. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 281.3%. Compared to the 5Y term, the 10Y term is trending up. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | - | TTM | -732.3% | +732.3% | |
TTM | -732.3% | YOY | -162.2% | -570.2% | |
TTM | -732.3% | 5Y | 465.3% | -1,197.6% | |
5Y | 465.3% | 10Y | 281.3% | +184.0% |
Compared to industry (Oil & Gas Midstream)
Let compare the company's Operating Margin with the average (mean) in the Oil & Gas Midstream industry:
- The MRQ average (mean) in the Oil & Gas Midstream industry is 28.0%. trending down. -2
- The TTM average (mean) in the Oil & Gas Midstream industry is 27.9%. trending down. -2
4.3.2.2. Operating Ratio
- Below 1 is considered healthy (always compare to Oil & Gas Midstream industry mean).
- An Operation Ratio of 0.00 means that the operating costs are $0.00 for each $1 in net sales.
Let's take a look of the Operating Ratio trends of BP Prudhoe Bay Royalty Trust:
- The MRQ is 0.000. The data is not here.
Trends
- The YOY is 1.601. Compared to the TTM, the mid term is trending up. -2
- The 5Y is -26.204. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is -13.089. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | - | TTM | 4.070 | -4.070 | |
TTM | 4.070 | YOY | 1.601 | +2.469 | |
TTM | 4.070 | 5Y | -26.204 | +30.275 | |
5Y | -26.204 | 10Y | -13.089 | -13.115 |
Compared to industry (Oil & Gas Midstream)
Let compare the company's Operating Ratio with the average (mean) in the Oil & Gas Midstream industry:
- The MRQ average (mean) in the Oil & Gas Midstream industry is 0.847. trending down. +2
- The TTM average (mean) in the Oil & Gas Midstream industry is 0.809. trending up. -2
4.4.3. Liquidity of BP Prudhoe Bay Royalty Trust.
4.4.3. Liquidity
4.4.3.1. Current Ratio
- Above 1.5 is considered healthy (always compare to Oil & Gas Midstream industry mean).
- A Current Ratio of 27.34 means the company has $27.34 in assets for each $1 in short-term debts.
Let's take a look of the Current Ratio trends of BP Prudhoe Bay Royalty Trust:
Trends
- The YOY is 21.485. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 11.866. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is 7.840. Compared to the 5Y term, the 10Y term is trending up. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 27.340 | TTM | 16.404 | +10.935 | |
TTM | 16.404 | YOY | 21.485 | -5.081 | |
TTM | 16.404 | 5Y | 11.866 | +4.538 | |
5Y | 11.866 | 10Y | 7.840 | +4.026 |
Compared to industry (Oil & Gas Midstream)
Let compare the company's Current Ratio with the average (mean) in the Oil & Gas Midstream industry:
- The MRQ average (mean) in the Oil & Gas Midstream industry is 1.177. trending up. +2
- The TTM average (mean) in the Oil & Gas Midstream industry is 1.079. trending up. +2
4.4.3.2. Quick Ratio
- Above 1 is considered healthy but always compare BP Prudhoe Bay Royalty Trust to the Oil & Gas Midstream industry mean.
- A Quick Ratio of 27.34 means the company can pay off $27.34 for each $1 in debt (using most liquid assets).
Let's take a look of the Quick Ratio trends of BP Prudhoe Bay Royalty Trust:
Trends
- The YOY is 29.312. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 13.431. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is 8.623. Compared to the 5Y term, the 10Y term is trending up. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 27.340 | TTM | 16.404 | +10.935 | |
TTM | 16.404 | YOY | 29.312 | -12.907 | |
TTM | 16.404 | 5Y | 13.431 | +2.973 | |
5Y | 13.431 | 10Y | 8.623 | +4.809 |
Compared to industry (Oil & Gas Midstream)
Let compare the company's Quick Ratio with the average (mean) in the Oil & Gas Midstream industry:
- The MRQ average (mean) in the Oil & Gas Midstream industry is 0.837. trending up. +2
- The TTM average (mean) in the Oil & Gas Midstream industry is 0.815. trending up. +2
4.5.4. Solvency of BP Prudhoe Bay Royalty Trust.
4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio
- Below 1 (100%) is considered healthy but always compare BP Prudhoe Bay Royalty Trust to Oil & Gas Midstream industry mean.
- A Debt to Asset Ratio of 0.04 means that BP Prudhoe Bay Royalty Trust assets are financed with 3.7% credit (debt) and the remaining percentage (100% - 3.7%) is financed by its owners/shareholders.
Let's take a look of the Debt to Asset Ratio trends of BP Prudhoe Bay Royalty Trust:
Trends
- The YOY is 0.056. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 0.757. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 0.532. Compared to the 5Y term, the 10Y term is trending up. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 0.037 | TTM | 0.071 | -0.035 | |
TTM | 0.071 | YOY | 0.056 | +0.015 | |
TTM | 0.071 | 5Y | 0.757 | -0.686 | |
5Y | 0.757 | 10Y | 0.532 | +0.226 |
Compared to industry (Oil & Gas Midstream)
Let compare the company's Debt to Asset Ratio with the average (mean) in the Oil & Gas Midstream industry:
- The MRQ average (mean) in the Oil & Gas Midstream industry is 0.553. trending down. +2
- The TTM average (mean) in the Oil & Gas Midstream industry is 0.562. trending down. +2
4.5.4.2. Debt to Equity Ratio
- Below 2 is considered healthy but always compare BP Prudhoe Bay Royalty Trust to the Oil & Gas Midstream industry mean.
- A Debt to Equity ratio of 3.8% means that company has $0.04 debt for each $1 in shareholders equity.
Let's take a look of the Debt to Equity Ratio trends of BP Prudhoe Bay Royalty Trust:
Trends
- The YOY is 0.061. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 0.462. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 0.468. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 0.038 | TTM | 0.078 | -0.040 | |
TTM | 0.078 | YOY | 0.061 | +0.017 | |
TTM | 0.078 | 5Y | 0.462 | -0.384 | |
5Y | 0.462 | 10Y | 0.468 | -0.007 |
Compared to industry (Oil & Gas Midstream)
Let compare the company's Debt to Equity Ratio with the average (mean) in the Oil & Gas Midstream industry:
- The MRQ average (mean) in the Oil & Gas Midstream industry is 1.152. trending down. +2
- The TTM average (mean) in the Oil & Gas Midstream industry is 1.268. trending down. +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 BP Prudhoe Bay Royalty Trust to the Oil & Gas Midstream industry mean.
- A PE ratio of -21.24 means the investor is paying $-21.24 for every $1 in earnings.
Let's take a look of the Price to Earnings Ratio trends of BP Prudhoe Bay Royalty Trust:
Trends
- The YOY is -122.265. Compared to the TTM, the mid term is trending up. -2
- The 5Y is -36.942. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is -13.536. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
EOD | -13.475 | MRQ | -21.243 | +7.767 | |
MRQ | -21.243 | TTM | -38.231 | +16.988 | |
TTM | -38.231 | YOY | -122.265 | +84.034 | |
TTM | -38.231 | 5Y | -36.942 | -1.289 | |
5Y | -36.942 | 10Y | -13.536 | -23.406 |
Compared to industry (Oil & Gas Midstream)
Let compare the company's Price to Earnings Ratio with the average (mean) in the Oil & Gas Midstream industry:
- The MRQ average (mean) in the Oil & Gas Midstream industry is 11.246. trending down. -2
- The TTM average (mean) in the Oil & Gas Midstream industry is 10.882. trending down. -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 BP Prudhoe Bay Royalty Trust:
- The EOD is -39.412. Based on how much money comes from the company's main activities, the company is expensive. -2
- The MRQ is -62.129. Based on how much money comes from the company's main activities, the company is expensive. -2
- The TTM is -28.154. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
- The YOY is -407.696. Compared to the TTM, the mid term is trending up. -2
- The 5Y is -91.147. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is -40.600. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
EOD | -39.412 | MRQ | -62.129 | +22.717 | |
MRQ | -62.129 | TTM | -28.154 | -33.975 | |
TTM | -28.154 | YOY | -407.696 | +379.543 | |
TTM | -28.154 | 5Y | -91.147 | +62.993 | |
5Y | -91.147 | 10Y | -40.600 | -50.548 |
Compared to industry (Oil & Gas Midstream)
Let compare the company's priceToFreeCashFlowRatio with the average (mean) in the Oil & Gas Midstream industry:
- The MRQ average (mean) in the Oil & Gas Midstream industry is 6.995. trending down. -2
- The TTM average (mean) in the Oil & Gas Midstream industry is 6.715. trending down. -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 Oil & Gas Midstream industry mean).
- A PB ratio of 5.62 means the investor is paying $5.62 for each $1 in book value.
Let's take a look of the Price to Book Ratio trends of BP Prudhoe Bay Royalty Trust:
Trends
- The YOY is 30.041. Compared to the TTM, the mid term is trending down. +2
- The 5Y is 87.017. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 500.409. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
EOD | 3.568 | MRQ | 5.625 | -2.057 | |
MRQ | 5.625 | TTM | 10.118 | -4.493 | |
TTM | 10.118 | YOY | 30.041 | -19.922 | |
TTM | 10.118 | 5Y | 87.017 | -76.899 | |
5Y | 87.017 | 10Y | 500.409 | -413.392 |
Compared to industry (Oil & Gas Midstream)
Let compare the company's Price to Book Ratio with the average (mean) in the Oil & Gas Midstream industry:
- The MRQ average (mean) in the Oil & Gas Midstream industry is 1.575. trending up. -2
- The TTM average (mean) in the Oil & Gas Midstream industry is 1.554. 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 BP Prudhoe Bay Royalty Trust.
4.8.1. Institutions holding BP Prudhoe Bay Royalty Trust
Institutions are holding 6.174% of the shares of BP Prudhoe Bay Royalty Trust.
Date | Name | Total Shares | Total Assets | Current Shares | Change | % |
---|---|---|---|---|---|---|
2024-09-30 | Creative Planning Inc | 1.2619 | 0.0003 | 270043 | 0 | 0 |
2024-09-30 | Amvescap Plc. | 0.6005 | 0 | 128502 | 567 | 0.4432 |
2024-09-30 | Two Sigma Investments LLC | 0.5622 | 0.0003 | 120316 | -9473 | -7.2988 |
2024-09-30 | Hunting Hill Global Capital, LLC | 0.54 | 0.1183 | 115551 | 0 | 0 |
2024-09-30 | UBS Group AG | 0.355 | 0 | 75980 | -19373 | -20.3171 |
2024-09-30 | Wedbush Morgan Securities Inc | 0.2802 | 0.0024 | 59972 | -150 | -0.2495 |
2024-06-30 | Virtu Financial LLC | 0.1879 | 0.0069 | 40205 | 40205 | 0 |
2024-06-30 | StoneX Group Inc | 0.1625 | 0.0084 | 34782 | -3000 | -7.9403 |
2024-09-30 | Welch Group, LLC | 0.1578 | 0.0015 | 33759 | 12700 | 60.3068 |
2024-09-30 | Morgan Stanley - Brokerage Accounts | 0.1537 | 0 | 32889 | -49747 | -60.2002 |
2024-09-30 | Yale Capital Corp | 0.1215 | 0.0012 | 25997 | 0 | 0 |
2024-09-30 | JPMorgan Chase & Co | 0.1189 | 0 | 25442 | 0 | 0 |
2024-06-30 | Narwhal Capital Management | 0.1173 | 0.0059 | 25112 | -4041 | -13.8614 |
2024-09-30 | Cetera Investment Advisers | 0.1145 | 0.0001 | 24495 | 49 | 0.2004 |
2024-06-30 | Fidelity D & D Bancorp Inc | 0.0981 | 0.0393 | 21000 | 0 | 0 |
2024-09-30 | Sheaff Brock Investment Advisors, LLC | 0.0793 | 0.0016 | 16963 | 0 | 0 |
2024-09-30 | SIMPLEX TRADING, LLC | 0.0668 | 0 | 14287 | 14287 | 0 |
2024-06-30 | Advisor Group Holdings, Inc. | 0.0659 | 0.0001 | 14094 | -2657 | -15.8617 |
2024-09-30 | Group One Trading, LP | 0.0601 | 0 | 12854 | 12854 | 0 |
2024-09-30 | Wells Fargo & Co | 0.0284 | 0 | 6084 | -37751 | -86.1207 |
Total | 5.1325 | 0.1863 | 1098327 | -45530 | -4.1% |
4.9.2. Funds holding BP Prudhoe Bay Royalty Trust
Date | Name | Total Shares | Total Assets | Current Shares | Change | % |
---|---|---|---|---|---|---|
2024-11-27 | Invesco FTSE RAFI US 1500 Small-Mid ETF | 0.5967 | 0.0049 | 127704 | 0 | 0 |
2024-03-31 | Sygnia Itrix 4th IR Global Equity ETF | 0.0033 | 0.094 | 702 | 702 | 0 |
2024-03-31 | Sygnia 4th Industrial Revolution Gl Eq B | 0.0003 | 0.0063 | 61 | 61 | 0 |
Total | 0.6003 | 0.1052 | 128467 | +763 | +0.6% |
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 | 156 |
Total Stockholder Equity | + 4,109 |
Total Assets | = 4,265 |
Assets
Total Current Assets
Long-term Assets
Long-term Assets (as reported) | 0 |
---|---|
Long-term Assets (calculated) | 0 |
+/- | 0 |
Liabilities & Shareholders' Equity
Total Current Liabilities
Other Current Liabilities | 156 |
Total Current Liabilities (as reported) | 156 |
---|---|
Total Current Liabilities (calculated) | 156 |
+/- | 0 |
Long-term Liabilities
Long-term Liabilities (as reported) | 0 |
---|---|
Long-term Liabilities (calculated) | 0 |
+/- | 0 |
Total Stockholder Equity
Other Stockholders Equity | 4,109 |
Total Stockholder Equity (as reported) | 4,109 |
---|---|
Total Stockholder Equity (calculated) | 4,109 |
+/- | 0 |
5.2. Balance Sheets Structured
Currency in USD. All numbers in thousands.
Trend | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2003-12-31 | 2003-09-30 | 2003-06-30 | 2003-03-31 | 2002-12-31 | 2002-09-30 | 2002-06-30 | 2002-03-31 | 2001-12-31 | 2001-09-30 | 2001-06-30 | 2001-03-31 | 2000-12-31 | 2000-09-30 | 2000-06-30 | 2000-03-31 | 1999-12-31 | 1999-09-30 | 1999-06-30 | 1999-03-31 | 1998-12-31 | 1998-09-30 | 1998-06-30 | 1998-03-31 | 1997-12-31 | 1997-09-30 | 1997-06-30 | 1997-03-31 | 1996-12-31 | 1996-09-30 | 1996-06-30 | 1996-03-31 | 1995-12-31 | 1995-09-30 | 1995-06-30 | 1995-03-31 | 1994-12-31 | 1994-09-30 | 1994-06-30 | 1994-03-31 | 1993-12-31 | 1993-09-30 | 1993-06-30 | 1993-03-31 | 1992-12-31 | 1992-09-30 | 1992-06-30 | 1992-03-31 | 1991-12-31 | 1991-09-30 | 1991-06-30 | 1991-03-31 | 1990-12-31 | 1990-09-30 | 1990-06-30 | 1990-03-31 | 1989-12-31 | 1989-09-30 | 1989-06-30 | 1989-03-31 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
> Total Assets |
| 4,265 | 4,537 | 5,031 | 5,302 | 5,534 | 5,620 | 6,065 | 6,067 | 6,009 | 6,006 | 6,003 | 6,002 | 1,772 | 191 | 191 | 266 | 191 | 479 | 1,164 | 1,151 | 1,113 | 1,075 | 1,010 | 1,031 | 1,031 | 950 | 1,017 | 1,012 | 1,009 | 1,007 | 1,005 | 1,004 | 1,003 | 1,002 | 1,002 | 1,002 | 1,002 | 1,002 | 1,002 | 1,002 | 1,001 | 1,001 | 1,001 | 1,001 | 1,001 | 1,002 | 1,001 | 1,001 | 1,000 | 1,002 | 1,000 | 1,018 | 1,000 | 1,000 | 1,045 | 1,001 | 1,503 | 2,004 | 4,211 | 32,484 | 3,512 | 4,013 | 4,515 | 5,035 | 5,520 | 6,023 | 6,535 | 7,035 | 7,539 | 8,038 | 8,540 | 9,044 | 9,547 | 10,046 | 10,546 | 11,054 | 11,550 | 12,043 | 12,550 | 13,052 | 13,557 | 14,056 | 14,646 | 15,046 | 15,291 | 15,850 | 16,252 | 17,093 | 17,577 | 18,074 | 19,086 | 19,086 | 19,585 | 20,160 | 20,647 | 21,133 | 21,713 | 22,300 | 22,718 | 23,096 | 23,500 | 23,900 | 24,500 | 25,111 | 209,800 | 221,000 | 232,100 | 243,024 | 249,700 | 256,100 | 262,600 | 269,030 | 278,000 | 286,900 | 304,670 | 304,670 | 313,700 | 322,600 | 331,500 | 340,311 | 357,200 | 374,000 | 390,700 | 407,100 | 0 | 0 | 0 | 437,800 | 0 | 0 | 0 | 467,200 | 0 | 0 | 0 | 491,000 | 0 | 0 | 0 | 514,700 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Total Current Assets |
| 4,265 | 4,537 | 5,031 | 5,302 | 5,534 | 5,620 | 6,065 | 6,067 | 6,009 | 6,006 | 6,003 | 6,002 | 1,772 | 191 | 191 | 266 | 191 | 479 | 1,164 | 1,151 | 1,113 | 1,075 | 1,010 | 1,031 | 1,031 | 950 | 1,017 | 1,012 | 1,009 | 1,007 | 1,005 | 1,004 | 1,003 | 1,002 | 1,002 | 1,002 | 1,002 | 1,002 | 1,002 | 1,002 | 1,001 | 1,001 | 1,001 | 1,001 | 1,001 | 1,002 | 1,001 | 1,001 | 1,000 | 1,002 | 1,000 | 1,018 | 1,000 | 1,000 | 1,045 | 1,001 | 1,001 | 1,000 | 2,705 | 32,484 | 1,001 | 1,000 | 1,000 | 5,035 | 1,001 | 1,001 | 1,011 | 1,009 | 1,011 | 1,008 | 1,008 | 1,010 | 1,011 | 1,008 | 1,005 | 81,717 | 1,005 | 996 | 1,001 | 1,001 | 1,004 | 1,000 | 1,088 | 986 | 887 | 786 | 686 | 1,025 | 1,006 | 1,001 | 1,009 | 0 | 1,006 | 1,079 | 1,064 | 1,048 | 1,000 | 1,000 | 750 | 500 | 300 | 0 | 0 | 13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash And Cash Equivalents |
| 4,265 | 4,537 | 5,031 | 5,302 | 5,534 | 5,620 | 130 | 132 | 6,009 | 6,006 | 6,003 | 6,002 | 1,772 | 191 | 191 | 266 | 191 | 479 | 1,164 | 1,151 | 1,113 | 1,075 | 1,010 | 1,031 | 1,031 | 950 | 1,017 | 1,012 | 1,009 | 1,007 | 1,005 | 1,004 | 1,003 | 1,002 | 1,002 | 1,002 | 1,002 | 1,002 | 1,002 | 1,002 | 1,001 | 1,001 | 1,001 | 1,001 | 1,001 | 1,002 | 1,001 | 1,001 | 1,000 | 1,002 | 1,000 | 1,018 | 1,000 | 1,000 | 1,045 | 1,001 | 1,001 | 1,000 | 2,705 | 30,475 | 1,001 | 1,000 | 1,000 | 1,018 | 1,001 | 1,001 | 1,011 | 1,009 | 1,011 | 1,008 | 1,008 | 1,010 | 1,011 | 1,008 | 1,005 | 1,011 | 1,005 | 996 | 1,001 | 1,001 | 1,004 | 1,000 | 1,088 | 986 | 887 | 786 | 686 | 1,025 | 1,006 | 1,001 | 1,009 | 1,009 | 1,006 | 1,079 | 1,064 | 1,048 | 1,000 | 1,000 | 750 | 500 | 300 | 0 | 0 | 13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Short-term Investments |
| 0 | 0 | 0 | 0 | 0 | 0 | 5,935 | 5,935 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Receivables |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,009 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other Current Assets |
| 0 | 0 | -5,031 | -5,302 | -5,534 | -5,620 | -6,065 | -6,067 | -6,009 | -6,006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,009 | 0 | 0 | 0 | 4,017 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Long-term Assets |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,935 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 502 | 1,004 | 1,506 | 0 | 2,511 | 3,013 | 3,515 | 0 | 4,519 | 5,022 | 5,524 | 6,026 | 6,528 | 7,030 | 7,532 | 8,034 | 8,536 | 9,038 | 9,541 | 10,043 | 10,545 | 11,047 | 11,549 | 12,051 | 12,553 | 13,056 | 13,558 | 14,060 | 14,404 | 15,064 | 15,566 | 16,068 | 16,571 | 17,073 | 18,077 | 0 | 18,579 | 19,081 | 19,583 | 20,085 | 20,713 | 21,300 | 21,968 | 22,596 | 0 | 0 | 0 | 25,098 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Intangible Assets |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 502 | 1,004 | 1,506 | 0 | 2,511 | 3,013 | 3,515 | 0 | 4,519 | 5,022 | 5,524 | 6,026 | 6,528 | 7,030 | 0 | 8,034 | 8,536 | 9,038 | 9,541 | 10,043 | 0 | 11,047 | 11,549 | 12,051 | 0 | 13,056 | 13,558 | 14,060 | 14,404 | 0 | 16,068 | 16,068 | 16,571 | 17,073 | 18,077 | 18,077 | 18,579 | 19,081 | 19,583 | 20,085 | 20,713 | 21,300 | 21,968 | 0 | 0 | 0 | 0 | 25,098 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 269,030 | 0 | 0 | 304,670 | 304,670 | 0 | 0 | 0 | 340,311 | 357,200 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other Assets |
| 0 | 0 | 5,031 | 5,302 | 5,534 | 5,620 | 5,935 | -5,935 | 6,009 | 6,006 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,520 | 6,023 | 7,035 | 0 | 7,539 | 8,038 | 8,540 | 9,044 | 9,547 | 10,046 | 10,546 | -80,706 | 11,550 | 12,043 | 12,550 | 13,052 | 13,557 | 14,056 | 14,646 | 15,046 | 15,291 | 15,850 | 16,252 | 17,093 | 17,577 | 18,074 | 19,086 | 0 | 19,585 | 20,160 | 20,647 | 21,133 | 21,713 | 22,300 | 22,718 | 23,096 | 23,500 | 23,900 | 24,500 | 25,111 | 209,800 | 221,000 | 232,100 | 243,024 | 249,700 | 256,100 | 262,600 | 269,030 | 278,000 | 286,900 | 304,670 | 304,670 | 313,700 | 322,600 | 331,500 | 340,311 | 357,200 | 374,000 | 390,700 | 407,100 | 0 | 0 | 0 | 437,800 | 0 | 0 | 0 | 467,200 | 0 | 0 | 0 | 491,000 | 0 | 0 | 0 | 514,700 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Total Liabilities |
| 156 | 335 | 556 | 338 | 305 | 157 | 587 | 280 | 283 | 276 | 541 | 364 | 429 | 1,169 | 782 | 207 | 307 | 355 | 689 | 253 | 105 | 341 | 312 | 339 | 211 | 306 | 416 | 227 | 251 | 415 | 332 | 218 | 207 | 459 | 418 | 252 | 299 | 375 | 523 | 169 | 265 | 300 | 475 | 138 | 427 | 433 | 378 | 175 | 200 | 525 | 334 | 128 | 307 | 360 | 576 | 139 | 194 | 630 | 339 | 211 | 229 | 754 | 231 | 278 | 224 | 710 | 759 | 443 | 382 | 788 | 412 | 191 | 346 | 299 | 316 | 178 | 210 | 408 | 379 | 171 | 244 | 234 | 351 | 316 | 158 | 242 | 344 | 595 | 485 | 437 | 522 | 522 | 350 | 575 | 556 | 464 | 368 | 500 | 600 | 470 | 500 | 900 | 800 | 103 | 100 | 300 | 200 | 195 | 100 | 200 | 200 | 90 | 100 | 286,900 | 126 | 126 | 100 | 100 | 200 | 118 | 100 | 100 | 300 | 0 | 0 | 0 | 0 | 100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Total Current Liabilities |
| 156 | 335 | 556 | 338 | 305 | 157 | 587 | 280 | 283 | 276 | 541 | 364 | 429 | 1,100 | 713 | 139 | 240 | 288 | 689 | 253 | 105 | 341 | 312 | 339 | 211 | 306 | 416 | 227 | 251 | 415 | 332 | 218 | 207 | 459 | 418 | 252 | 299 | 375 | 523 | 169 | 265 | 300 | 475 | 138 | 427 | 433 | 378 | 175 | 200 | 525 | 334 | 128 | 307 | 360 | 576 | 139 | 194 | 630 | 339 | 211 | 229 | 754 | 231 | 278 | 224 | 710 | 759 | 443 | 382 | 788 | 412 | 191 | 346 | 299 | 316 | 178 | 210 | 408 | 379 | 171 | 244 | 234 | 351 | 316 | 158 | 242 | 344 | 595 | 485 | 437 | 605 | 522 | 350 | 575 | 556 | 464 | 368 | 538 | 580 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accounts payable |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 416 | 227 | 251 | 415 | 332 | 218 | 207 | 459 | 0 | 252 | 0 | 0 | 0 | 169 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other Current Liabilities |
| 156 | 335 | 556 | 338 | 305 | 157 | 587 | 280 | 283 | 276 | 541 | 364 | 429 | 1,100 | 713 | 139 | 240 | 288 | 689 | 253 | 105 | 341 | 312 | 339 | 211 | 306 | 416 | 227 | 251 | 415 | 332 | 218 | 207 | 459 | 418 | 252 | 299 | 375 | 523 | 169 | 265 | 300 | 475 | 138 | 427 | 433 | 378 | 175 | 200 | 525 | 334 | 128 | 307 | 360 | 576 | 139 | 194 | 630 | 339 | 211 | 229 | 754 | 231 | 278 | 224 | 710 | 759 | 443 | 382 | 788 | 412 | 191 | 346 | 299 | 316 | 178 | 210 | 408 | 379 | 171 | 244 | 234 | 351 | 316 | 158 | 242 | 344 | 595 | 485 | 437 | 605 | 522 | 350 | 575 | 556 | 464 | 368 | 538 | 580 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Long-term Liabilities |
| 0 | 0 | 556 | 338 | 305 | 157 | 587 | 280 | 283 | 276 | 0 | 0 | 0 | 69 | 69 | 68 | 67 | 67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other Liabilities |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 69 | 69 | 68 | 67 | 67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Total Stockholder Equity |
| 4,109 | 4,202 | 4,475 | 4,964 | 5,229 | 5,463 | 5,478 | 5,787 | 5,726 | 5,730 | 5,462 | 5,638 | 1,343 | -978 | -591 | 59 | -116 | 124 | 475 | 898 | 1,008 | 734 | 698 | 692 | 820 | 644 | 601 | 785 | 758 | 592 | 673 | 786 | 796 | 543 | 584 | 750 | 703 | 627 | 479 | 833 | 736 | 701 | 526 | 863 | 574 | 569 | 623 | 826 | 800 | 477 | 666 | 890 | 693 | 640 | 469 | 862 | 1,309 | 1,374 | 3,872 | 32,273 | 3,283 | 3,259 | 4,284 | 4,757 | 5,296 | 5,313 | 5,776 | 6,592 | 7,157 | 7,250 | 8,128 | 8,853 | 9,201 | 9,747 | 10,230 | 10,876 | 11,340 | 11,635 | 12,171 | 12,881 | 13,313 | 13,822 | 14,295 | 14,730 | 15,291 | 15,608 | 15,908 | 16,498 | 17,092 | 17,637 | 18,564 | 18,564 | 19,235 | 19,585 | 20,091 | 20,669 | 21,345 | 21,800 | 22,118 | 22,626 | 23,000 | 23,000 | 23,700 | 25,008 | 209,700 | 220,700 | 231,900 | 242,829 | 249,600 | 255,900 | 262,400 | 268,940 | 277,900 | 0 | 304,544 | 304,544 | 313,600 | 322,500 | 331,300 | 340,193 | 357,100 | 373,900 | 390,400 | 407,100 | 0 | 0 | 0 | 437,700 | 0 | 0 | 0 | 467,200 | 0 | 0 | 0 | 491,000 | 0 | 0 | 0 | 514,700 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Common Stock |
| 0 | 4,202 | 4,475 | 4,964 | 5,229 | 5,463 | 5,478 | 5,787 | 5,726 | 5,730 | 5,462 | 5,638 | 1,343 | -978 | -591 | 59 | -116 | 124 | 475 | 898 | 1,008 | 734 | 698 | 692 | 820 | 644 | 601 | 785 | 758 | 592 | 673 | 786 | 0 | 0 | 0 | 750 | 0 | 0 | 0 | 833 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,776 | 6,592 | 7,157 | 7,250 | 8,128 | 8,853 | 9,201 | 9,747 | 10,230 | 10,876 | 11,340 | 11,635 | 12,171 | 12,881 | 13,313 | 13,822 | 14,295 | 14,730 | 15,291 | 15,608 | 15,908 | 16,498 | 17,092 | 17,637 | 18,564 | 0 | 19,235 | 19,585 | 20,091 | 20,669 | 21,345 | 21,800 | 0 | 22,626 | 0 | 0 | 0 | 25,008 | 0 | 0 | 0 | 242,829 | 0 | 0 | 0 | 268,940 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 357,100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Retained Earnings Total Equity | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accumulated Other Comprehensive Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other Stockholders Equity |
| 4,109 | 4,202 | 4,475 | 0 | 5,229 | 5,463 | 5,478 | 5,787 | 5,726 | 5,730 | 5,462 | 5,628 | 1,343 | -978 | -591 | 59 | -116 | 124 | 475 | 898 | 1,008 | 734 | 698 | 692 | 820 | 644 | 601 | 785 | 758 | 592 | 673 | 786 | 796 | 543 | 584 | 750 | 703 | 627 | 479 | 833 | 736 | 701 | 526 | 863 | 574 | 569 | 623 | 826 | 800 | 477 | 666 | 890 | 693 | 640 | 469 | 862 | 1,309 | 1,374 | 3,872 | 32,273 | 3,283 | 3,259 | 4,284 | 4,757 | 5,296 | 5,313 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23,000 | 23,000 | 23,700 | 0 | 209,700 | 220,700 | 231,900 | 0 | 249,600 | 255,900 | 262,400 | 0 | 277,900 | 0 | 304,544 | 304,544 | 313,600 | 322,500 | 331,300 | 340,193 | 0 | 373,900 | 390,400 | 407,100 | 0 | 0 | 0 | 437,700 | 0 | 0 | 0 | 467,200 | 0 | 0 | 0 | 491,000 | 0 | 0 | 0 | 514,700 | 0 | 0 | 0 |
5.3. Balance Sheets
Currency in USD. All numbers in thousands.