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

Comstock Holding Companies Inc
Buy, Hold or Sell?

Let's analyze Comstock together

I guess you are interested in Comstock Holding Companies 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 Comstock Holding Companies 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 Comstock Holding Companies Inc

I send you an email if I find something interesting about Comstock Holding Companies Inc.

1. Quick Overview

1.1. Quick analysis of Comstock (30 sec.)










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

How much money do you get?

How much money do you get?
$0.00
When do you have the money?
1 year
How often do you get paid?
37.5%

What is your share worth?

Current worth
$4.04
Expected worth in 1 year
$4.60
How sure are you?
72.5%

+ What do you gain per year?

Total Gains per Share
$0.57
Return On Investment
6.4%

For what price can you sell your share?

Current Price per Share
$8.87
Expected price per share
$6.9406 - $12.28
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Comstock (5 min.)




Live pricePrice per Share (EOD)
$8.87
Intrinsic Value Per Share
$2.44 - $12.33
Total Value Per Share
$6.48 - $16.37

2.2. Growth of Comstock (5 min.)




Is Comstock growing?

Current yearPrevious yearGrowGrow %
How rich?$41.6m$30.9m$8m20.7%

How much money is Comstock making?

Current yearPrevious yearGrowGrow %
Making money$1.5m$1.8m-$279.2k-18.3%
Net Profit Margin13.2%14.8%--

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

2.3. Financial Health of Comstock (5 min.)




3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of Comstock is $8.87. 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 Comstock.
  • 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 Comstock, 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 $4.04. Based on the TTM, the Book Value Change Per Share is $0.14 per quarter. Based on the YOY, the Book Value Change Per Share is $0.18 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.
Based on historical numbers we can estimate the returns while holding a share of Comstock.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps0.232.6%0.151.7%0.182.0%0.202.2%0.030.3%
Usd Book Value Change Per Share0.232.6%0.141.6%0.182.1%0.161.9%0.070.8%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.111.3%
Usd Total Gains Per Share0.232.6%0.141.6%0.182.1%0.161.9%0.192.1%
Usd Price Per Share9.99-6.47-4.57-4.60-3.23-
Price to Earnings Ratio10.85-12.11-12.46--5.82--2.59-
Price-to-Total Gains Ratio42.82-56.59-44.82-38.32-50.48-
Price to Book Ratio2.48-1.68-1.49-2.05-12.40-
Price-to-Total Gains Ratio42.82-56.59-44.82-38.32-50.48-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share8.87
Number of shares112
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.140.16
Usd Total Gains Per Share0.140.16
Gains per Quarter (112 shares)15.8318.42
Gains per Year (112 shares)63.3373.68
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10635307464
201271160147138
301901790221212
402532420295286
503173050368360
603803680442434
704434310516508
805074940589582
905705570663656
1006336200737730

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%11.01.00.091.7%18.02.00.090.0%21.019.00.052.5%38.047.00.044.7%
Book Value Change Per Share4.00.00.0100.0%10.02.00.083.3%17.02.01.085.0%24.011.05.060.0%46.032.07.054.1%
Dividend per Share0.00.04.00.0%0.00.012.00.0%0.00.020.00.0%15.00.025.037.5%29.00.056.034.1%
Total Gains per Share4.00.00.0100.0%10.02.00.083.3%17.02.01.085.0%29.010.01.072.5%52.030.03.061.2%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Comstock Holding Companies Inc compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--0.2330.141+65%0.185+26%0.164+42%0.073+218%
Book Value Per Share--4.0363.807+6%3.070+31%2.465+64%1.490+171%
Current Ratio--6.5196.665-2%4.042+61%3.944+65%3.379+93%
Debt To Asset Ratio--0.2010.210-4%0.266-25%0.373-46%0.625-68%
Debt To Equity Ratio--0.2510.267-6%0.366-31%0.684-63%0.447-44%
Dividend Per Share----0%-0%-0%0.113-100%
Enterprise Value--113760710.00074396473.550+53%44980815.000+153%43021500.569+164%10987851.362+935%
Eps--0.2300.149+55%0.179+29%0.197+17%0.029+689%
Ev To Ebitda Ratio--9.79010.663-8%7.744+26%8.897+10%4.360+125%
Ev To Sales Ratio--2.1891.612+36%1.073+104%1.118+96%0.345+534%
Free Cash Flow Per Share--0.3070.293+5%0.145+112%0.174+77%0.129+138%
Free Cash Flow To Equity Per Share--0.3010.281+7%0.024+1181%0.061+398%0.106+185%
Gross Profit Margin--1.0000.997+0%1.0000%0.916+9%1.007-1%
Intrinsic Value_10Y_max--12.332--------
Intrinsic Value_10Y_min--2.441--------
Intrinsic Value_1Y_max--0.847--------
Intrinsic Value_1Y_min--0.473--------
Intrinsic Value_3Y_max--2.841--------
Intrinsic Value_3Y_min--1.233--------
Intrinsic Value_5Y_max--5.192--------
Intrinsic Value_5Y_min--1.778--------
Market Cap85762078.600-20%103186710.00066406223.550+55%46030065.000+124%45649000.569+126%31808126.362+224%
Net Profit Margin--0.1830.132+39%0.148+24%0.215-15%0.024+649%
Operating Margin--0.2180.034+548%0.185+18%0.136+60%0.041+436%
Operating Ratio--0.7820.846-8%0.816-4%0.844-7%0.947-17%
Pb Ratio2.198-13%2.4751.682+47%1.494+66%2.049+21%12.399-80%
Pe Ratio9.636-13%10.85312.109-10%12.462-13%-5.820+154%-2.585+124%
Price Per Share8.870-13%9.9906.470+54%4.568+119%4.596+117%3.227+210%
Price To Free Cash Flow Ratio7.214-13%8.1253.805+114%22.030-63%7.011+16%4.157+95%
Price To Total Gains Ratio38.020-13%42.82156.592-24%44.819-4%38.322+12%50.480-15%
Quick Ratio--4.8626.137-21%3.936+24%3.753+30%2.225+119%
Return On Assets--0.0460.030+50%0.041+12%0.052-13%0.009+430%
Return On Equity--0.0570.039+47%0.055+4%0.091-37%0.042+35%
Total Gains Per Share--0.2330.141+65%0.185+26%0.164+42%0.187+25%
Usd Book Value--41687000.00038999500.000+7%30940250.000+35%24569900.000+70%14776525.000+182%
Usd Book Value Change Per Share--0.2330.141+65%0.185+26%0.164+42%0.073+218%
Usd Book Value Per Share--4.0363.807+6%3.070+31%2.465+64%1.490+171%
Usd Dividend Per Share----0%-0%-0%0.113-100%
Usd Enterprise Value--113760710.00074396473.550+53%44980815.000+153%43021500.569+164%10987851.362+935%
Usd Eps--0.2300.149+55%0.179+29%0.197+17%0.029+689%
Usd Free Cash Flow--3175000.0002999750.000+6%1458750.000+118%1729550.000+84%1273025.000+149%
Usd Free Cash Flow Per Share--0.3070.293+5%0.145+112%0.174+77%0.129+138%
Usd Free Cash Flow To Equity Per Share--0.3010.281+7%0.024+1181%0.061+398%0.106+185%
Usd Market Cap85762078.600-20%103186710.00066406223.550+55%46030065.000+124%45649000.569+126%31808126.362+224%
Usd Price Per Share8.870-13%9.9906.470+54%4.568+119%4.596+117%3.227+210%
Usd Profit--2377000.0001525750.000+56%1805000.000+32%1925350.000+23%61600.000+3759%
Usd Revenue--12995000.00011350500.000+14%10751750.000+21%9694100.000+34%11174050.000+16%
Usd Total Gains Per Share--0.2330.141+65%0.185+26%0.164+42%0.187+25%
 EOD+4 -4MRQTTM+31 -7YOY+34 -35Y+31 -710Y+33 -7

3.3 Fundamental Score

Let's check the fundamental score of Comstock Holding Companies Inc based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-159.636
Price to Book Ratio (EOD)Between0-12.198
Net Profit Margin (MRQ)Greater than00.183
Operating Margin (MRQ)Greater than00.218
Quick Ratio (MRQ)Greater than14.862
Current Ratio (MRQ)Greater than16.519
Debt to Asset Ratio (MRQ)Less than10.201
Debt to Equity Ratio (MRQ)Less than10.251
Return on Equity (MRQ)Greater than0.150.057
Return on Assets (MRQ)Greater than0.050.046
Total7/10 (70.0%)

3.4 Technical Score

Let's check the technical score of Comstock Holding Companies Inc based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5045.190
Ma 20Greater thanMa 509.008
Ma 50Greater thanMa 10010.181
Ma 100Greater thanMa 2008.684
OpenGreater thanClose8.830
Total2/5 (40.0%)

4. In-depth Analysis

4.1 About Comstock Holding Companies Inc

Comstock Holding Companies, Inc. operates as a real estate asset manager, developer, and operator of mixed-use and transit-oriented properties in the Washington, D.C. region. The company acquires, develops, operates, and sells residential, commercial, and mixed-use properties. It also provides various asset and property management, development and construction management, and other real estate services to its asset-owning clients, which include primarily of institutional real estate investors, high net worth family offices, and governmental bodies. The company was formerly known as Comstock Homebuilding Companies, Inc. and changed its name to Comstock Holding Companies, Inc. in June 2012. Comstock Holding Companies, Inc. was founded in 1985 and is headquartered in Reston, Virginia.

Fundamental data was last updated by Penke on 2024-12-05 15:36:08.

4.2 In-depth Summary

4.2.1. Financial Health Summary

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

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is underpriced.
Based on how much money comes from the company's main activities, the company is cheap.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Comstock earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Comstock to the Real Estate - Diversified industry mean.
  • A Net Profit Margin of 18.3% means that $0.18 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Comstock Holding Companies Inc:

  • The MRQ is 18.3%. The company is making a huge profit. +2
  • The TTM is 13.2%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ18.3%TTM13.2%+5.1%
TTM13.2%YOY14.8%-1.6%
TTM13.2%5Y21.5%-8.3%
5Y21.5%10Y2.4%+19.0%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Comstock to the Real Estate - Diversified industry mean.
  • 4.6% Return on Assets means that Comstock generated $0.05 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Comstock Holding Companies Inc:

  • The MRQ is 4.6%. Using its assets, the company is less efficient in making profit.
  • The TTM is 3.0%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ4.6%TTM3.0%+1.5%
TTM3.0%YOY4.1%-1.0%
TTM3.0%5Y5.2%-2.2%
5Y5.2%10Y0.9%+4.4%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Comstock to the Real Estate - Diversified industry mean.
  • 5.7% Return on Equity means Comstock generated $0.06 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Comstock Holding Companies Inc:

  • The MRQ is 5.7%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 3.9%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ5.7%TTM3.9%+1.8%
TTM3.9%YOY5.5%-1.6%
TTM3.9%5Y9.1%-5.2%
5Y9.1%10Y4.2%+4.8%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Comstock Holding Companies Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Comstock is operating .

  • Measures how much profit Comstock 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 Comstock to the Real Estate - Diversified industry mean.
  • An Operating Margin of 21.8% means the company generated $0.22  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Comstock Holding Companies Inc:

  • The MRQ is 21.8%. The company is operating efficient. +1
  • The TTM is 3.4%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ21.8%TTM3.4%+18.4%
TTM3.4%YOY18.5%-15.2%
TTM3.4%5Y13.6%-10.2%
5Y13.6%10Y4.1%+9.5%
4.3.2.2. Operating Ratio

Measures how efficient Comstock is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Real Estate - Diversified industry mean).
  • An Operation Ratio of 0.78 means that the operating costs are $0.78 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Comstock Holding Companies Inc:

  • The MRQ is 0.782. The company is efficient in keeping operating costs low. +1
  • The TTM is 0.846. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.782TTM0.846-0.064
TTM0.846YOY0.816+0.030
TTM0.8465Y0.844+0.002
5Y0.84410Y0.947-0.103
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Comstock Holding Companies Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Real Estate - Diversified industry mean).
  • A Current Ratio of 6.52 means the company has $6.52 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Comstock Holding Companies Inc:

  • The MRQ is 6.519. The company is very able to pay all its short-term debts. +2
  • The TTM is 6.665. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ6.519TTM6.665-0.146
TTM6.665YOY4.042+2.623
TTM6.6655Y3.944+2.721
5Y3.94410Y3.379+0.565
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Comstock to the Real Estate - Diversified industry mean.
  • A Quick Ratio of 4.86 means the company can pay off $4.86 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Comstock Holding Companies Inc:

  • The MRQ is 4.862. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 6.137. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ4.862TTM6.137-1.275
TTM6.137YOY3.936+2.201
TTM6.1375Y3.753+2.384
5Y3.75310Y2.225+1.528
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Comstock Holding Companies Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Comstock to Real Estate - Diversified industry mean.
  • A Debt to Asset Ratio of 0.20 means that Comstock assets are financed with 20.1% credit (debt) and the remaining percentage (100% - 20.1%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Comstock Holding Companies Inc:

  • The MRQ is 0.201. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.210. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.201TTM0.210-0.009
TTM0.210YOY0.266-0.056
TTM0.2105Y0.373-0.163
5Y0.37310Y0.625-0.252
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Comstock to the Real Estate - Diversified industry mean.
  • A Debt to Equity ratio of 25.1% means that company has $0.25 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Comstock Holding Companies Inc:

  • The MRQ is 0.251. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.267. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.251TTM0.267-0.016
TTM0.267YOY0.366-0.098
TTM0.2675Y0.684-0.417
5Y0.68410Y0.447+0.237
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings Comstock generates.

  • Above 15 is considered overpriced but always compare Comstock to the Real Estate - Diversified industry mean.
  • A PE ratio of 10.85 means the investor is paying $10.85 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Comstock Holding Companies Inc:

  • The EOD is 9.636. Based on the earnings, the company is underpriced. +1
  • The MRQ is 10.853. Based on the earnings, the company is underpriced. +1
  • The TTM is 12.109. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD9.636MRQ10.853-1.217
MRQ10.853TTM12.109-1.257
TTM12.109YOY12.462-0.353
TTM12.1095Y-5.820+17.929
5Y-5.82010Y-2.585-3.234
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 Comstock Holding Companies Inc:

  • The EOD is 7.214. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 8.125. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 3.805. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD7.214MRQ8.125-0.911
MRQ8.125TTM3.805+4.320
TTM3.805YOY22.030-18.225
TTM3.8055Y7.011-3.206
5Y7.01110Y4.157+2.853
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio

Measures if the stock price of Comstock is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Real Estate - Diversified industry mean).
  • A PB ratio of 2.48 means the investor is paying $2.48 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Comstock Holding Companies Inc:

  • The EOD is 2.198. Based on the equity, the company is underpriced. +1
  • The MRQ is 2.475. Based on the equity, the company is underpriced. +1
  • The TTM is 1.682. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD2.198MRQ2.475-0.278
MRQ2.475TTM1.682+0.794
TTM1.682YOY1.494+0.188
TTM1.6825Y2.049-0.367
5Y2.04910Y12.399-10.350
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 Comstock Holding Companies Inc.

4.8.1. Institutions holding Comstock Holding Companies Inc

Institutions are holding 7.582% of the shares of Comstock Holding Companies Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Vanguard Group Inc2.1881021638100
2024-09-30Geode Capital Management, LLC1.72030.000117011743712.6372
2024-09-30Renaissance Technologies Corp1.51060.0022149379-1300-0.8628
2024-09-30Corsair Capital Management LLC0.5920.13855854600
2024-09-30Royal Bank of Canada0.38830.000138400-61-0.1586
2024-09-30Dimensional Fund Advisors, Inc.0.32510.000132154319511.0328
2024-09-30State Street Corp0.15901572100
2024-09-30LPL Financial Corp0.14380.000114223-5516-27.9447
2024-09-30Citadel Advisors Llc0.1296012819128190
2024-09-30Heron Bay Capital Management0.12140.025212003120030
2024-06-30BlackRock Inc0.071207043215043.9403
2024-09-30Wells Fargo & Co0.02320229500
2024-09-30Morgan Stanley - Brokerage Accounts0.015401527-1527-50
2024-09-30UBS Group AG0.0058057500
2024-09-30Tower Research Capital LLC0.00510.0001507-3129-86.0561
2024-06-30Bank of America Corp0.0002024-9286-99.7422
2024-09-30JPMorgan Chase & Co0.000108114.2857
2024-09-30Susquehanna International Group, LLP000-16039-100
2024-09-30Goss Wealth Management LLC000-212-100
2024-06-30Citigroup Inc000-143-100
Total 7.39920.1664731722-2674-0.4%

4.9.2. Funds holding Comstock Holding Companies Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31Vanguard Total Stock Mkt Idx Inv1.65890.000116405100
2024-11-29Fidelity Nasdaq Composite ETF1.32760.014613128400
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr0.52920.00065233000
2024-09-30RBC Microcap Value I0.38830.33093840000
2024-09-30Fidelity Extended Market Index0.20690.000520456358221.2279
2024-09-30DFA US Small Cap I0.1930.00111908400
2024-11-27iShares Micro-Cap ETF0.06930.0057685500
2024-09-30Fidelity Series Total Market Index0.04750.00014694154449.0159
2024-09-30DFA US Core Equity 2 I0.04610.0001455400
2024-09-30Fidelity Nasdaq Composite Index0.04060.0002401700
2024-09-30Fidelity Total Market Index0.03750370900
2024-09-30DFA US Core Equity 1 I0.03090.0001305600
2024-09-30Northern Trust Extended Eq Market Idx0.02510.0003248600
2024-09-30NT Ext Equity Mkt Idx Fd - L0.02510.0003248600
2024-09-30Spartan Extended Market Index Pool E0.02480.000624501283109.94
2024-09-30DFA US Vector Equity I0.02460.0005243400
2024-08-31DFA US Core Equity Class F0.01620.0003160000
2024-09-30Spartan Total Market Index Pool E0.0089088000
2024-10-31State St US Extended Mkt Indx NL Cl C0.00870.000585900
2024-11-28Dimensional US Core Equity 2 ETF0.0081080300
Total 4.71730.3565466488+6409+1.4%

5.3. Insider Transactions

Insiders are holding 65.481% of the shares of Comstock Holding Companies Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-10-04James A MaccutcheonSELL180012.02
2024-10-01James A MaccutcheonSELL150010
2024-05-17Timothy SteffanSELL59117.89
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

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

Summary
Total Assets52,164
Total Liabilities10,477
Total Stockholder Equity41,687
 As reported
Total Liabilities 10,477
Total Stockholder Equity+ 41,687
Total Assets = 52,164

Assets

Total Assets52,164
Total Current Assets28,814
Long-term Assets23,350
Total Current Assets
Cash And Cash Equivalents 21,051
Net Receivables 440
Other Current Assets 7,323
Total Current Assets  (as reported)28,814
Total Current Assets  (calculated)28,814
+/-0
Long-term Assets
Property Plant Equipment 6,725
Long Term Investments 6,176
Intangible Assets 144
Long-term Assets Other 555
Long-term Assets  (as reported)23,350
Long-term Assets  (calculated)13,600
+/- 9,750

Liabilities & Shareholders' Equity

Total Current Liabilities4,420
Long-term Liabilities6,057
Total Stockholder Equity41,687
Total Current Liabilities
Short-term Debt 905
Accounts payable 910
Other Current Liabilities 2,605
Total Current Liabilities  (as reported)4,420
Total Current Liabilities  (calculated)4,420
+/-0
Long-term Liabilities
Capital Lease Obligations 6,490
Long-term Liabilities  (as reported)6,057
Long-term Liabilities  (calculated)6,490
+/- 433
Total Stockholder Equity
Common Stock98
Retained Earnings -158,097
Other Stockholders Equity 199,686
Total Stockholder Equity (as reported)41,687
Total Stockholder Equity (calculated)41,687
+/-0
Other
Capital Stock98
Cash and Short Term Investments 21,051
Common Stock Shares Outstanding 10,329
Liabilities and Stockholders Equity 52,164
Net Debt -14,561
Net Invested Capital 41,687
Net Working Capital 24,394
Property Plant and Equipment Gross 6,792
Short Long Term Debt Total 6,490



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312002-12-31
> Total Assets 
33,971
90,184
0
0
117,780
304,507
299,213
343,916
424,006
431,319
541,389
582,588
618,506
517,429
496,913
422,684
331,496
258,976
248,725
224,311
180,403
160,859
154,735
105,329
94,526
77,331
53,774
47,995
41,724
40,928
39,726
42,504
48,996
46,379
34,981
31,029
29,092
38,699
42,069
47,683
51,149
56,879
54,110
55,506
54,418
56,367
56,367
62,009
59,552
58,478
58,478
47,339
56,575
59,821
59,821
55,823
56,013
51,158
51,158
45,918
39,108
35,100
30,921
27,986
16,071
19,933
19,933
18,145
18,368
28,579
27,720
40,366
43,003
43,602
42,297
39,225
39,553
42,473
39,238
40,306
46,688
49,939
46,846
48,580
52,164
52,16448,58046,84649,93946,68840,30639,23842,47339,55339,22542,29743,60243,00340,36627,72028,57918,36818,14519,93319,93316,07127,98630,92135,10039,10845,91851,15851,15856,01355,82359,82159,82156,57547,33958,47858,47859,55262,00956,36756,36754,41855,50654,11056,87951,14947,68342,06938,69929,09231,02934,98146,37948,99642,50439,72640,92841,72447,99553,77477,33194,526105,329154,735160,859180,403224,311248,725258,976331,496422,684496,913517,429618,506582,588541,389431,319424,006343,916299,213304,507117,7800090,18433,971
   > Total Current Assets 
0
0
0
0
0
195,303
83,274
124,335
156,171
153,371
117,597
92,295
89,309
85,431
75,121
62,465
35,628
31,519
243,175
33,707
29,692
29,086
7,251
4,921
4,319
4,334
4,313
3,879
39,805
5,676
3,842
3,698
9,630
32,161
12,613
11,191
8,940
36,134
14,322
16,661
9,776
54,542
51,725
52,456
49,663
50,276
50,276
56,316
53,913
53,569
53,569
42,156
53,723
57,454
57,454
54,604
52,933
48,294
48,294
42,484
36,431
32,703
28,405
5,085
5,206
9,315
9,315
8,413
9,382
12,354
13,343
17,634
20,914
20,076
15,282
12,676
13,373
15,781
13,583
15,046
22,194
24,386
22,080
24,488
28,814
28,81424,48822,08024,38622,19415,04613,58315,78113,37312,67615,28220,07620,91417,63413,34312,3549,3828,4139,3159,3155,2065,08528,40532,70336,43142,48448,29448,29452,93354,60457,45457,45453,72342,15653,56953,56953,91356,31650,27650,27649,66352,45651,72554,5429,77616,66114,32236,1348,94011,19112,61332,1619,6303,6983,8425,67639,8053,8794,3134,3344,3194,9217,25129,08629,69233,707243,17531,51935,62862,46575,12185,43189,30992,295117,597153,371156,171124,33583,274195,30300000
       Cash And Cash Equivalents 
8,695
17,160
0
0
0
67,559
37,337
70,397
64,129
42,167
18,175
22,739
10,840
21,263
17,680
16,936
8,814
6,822
14,169
9,939
6,304
5,977
3,146
1,043
872
1,085
1,036
747
759
475
714
609
6,488
5,639
7,913
7,011
4,442
3,539
9,335
11,411
4,188
11,895
7,363
4,814
4,927
7,498
7,498
6,152
1,761
12,448
12,448
3,377
2,464
5,761
5,761
2,619
2,086
1,806
1,806
5,725
3,469
5,780
5,755
1,603
1,598
3,511
3,511
3,143
4,491
7,032
6,657
10,205
9,054
15,823
11,560
8,427
5,357
11,722
9,059
9,031
10,935
18,788
16,222
17,431
21,051
21,05117,43116,22218,78810,9359,0319,05911,7225,3578,42711,56015,8239,05410,2056,6577,0324,4913,1433,5113,5111,5981,6035,7555,7803,4695,7251,8061,8062,0862,6195,7615,7612,4643,37712,44812,4481,7616,1527,4987,4984,9274,8147,36311,8954,18811,4119,3353,5394,4427,0117,9135,6396,4886097144757597471,0361,0858721,0433,1465,9776,3049,93914,1696,8228,81416,93617,68021,26310,84022,73918,17542,16764,12970,39737,33767,55900017,1608,695
       Short-term Investments 
331
431
0
0
0
7,500
0
0
0
1,915
0
0
0
14,557
14,077
6,720
6,527
9,635
0
0
0
4,351
0
0
0
3,557
3,277
3,132
3,093
5,380
3,128
3,089
3,142
3,524
3,101
3,114
3,200
3,203
3,307
3,575
3,707
2,458
2,764
2,956
2,828
1,779
1,891
2,152
2,488
2,566
2,541
2,763
2,556
1,238
1,519
1,513
1,014
1,141
1,212
1,237
1,248
72
0
0
0
0
125
32
11
6,307
17
17
74
4,702
0
0
0
0
0
0
0
0
0
0
0
000000000004,7027417176,30711321250000721,2481,2371,2121,1411,0141,5131,5191,2382,5562,7632,5412,5662,4882,1521,8911,7792,8282,9562,7642,4583,7073,5753,3073,2033,2003,1143,1013,5243,1423,0893,1285,3803,0933,1323,2773,5570004,3510009,6356,5276,72014,07714,5570001,9150007,500000431331
       Net Receivables 
0
0
0
0
0
1,686
1,677
6,962
10,645
10,514
7,794
5,909
7,473
8,608
1,431
2,974
791
462
812
118
302
0
77
0
15
0
0
0
0
392
0
0
0
2,228
1,599
1,066
1,298
1,611
1,680
1,675
1,881
346
523
1,299
335
110
110
954
519
332
332
1,102
514
613
613
748
1,332
636
636
607
4,051
4,279
2,724
3,212
3,441
5,530
5,530
4,922
4,651
5,080
6,359
3,064
4,618
1,743
3,307
3,759
7,677
3,795
4,068
5,483
10,952
5,245
5,249
6,543
440
4406,5435,2495,24510,9525,4834,0683,7957,6773,7593,3071,7434,6183,0646,3595,0804,6514,9225,5305,5303,4413,2122,7244,2794,0516076366361,3327486136135141,1023323325199541101103351,2995233461,8811,6751,6801,6111,2981,0661,5992,22800039200001507703021188124627912,9741,4318,6087,4735,9097,79410,51410,6456,9621,6771,68600000
       Other Current Assets 
0
0
0
0
0
7,500
10,620
13,336
13,147
10,800
12,841
13,157
16,330
12,326
3,475
377
6,527
4,985
203,504
4,400
3,836
3,859
4,028
3,878
3,432
3,249
3,277
3,132
35,953
5,201
3,128
3,089
3,142
3,082
3,101
3,114
3,200
3,203
3,307
3,575
3,707
2,458
2,764
2,956
2,828
1,779
1,779
2,152
2,488
2,566
2,566
2,763
2,556
1,238
1,238
1,513
1,014
1,141
1,141
1,237
1,876
2,391
2,328
270
167
274
274
348
240
242
327
4,365
7,242
2,510
415
490
339
264
456
532
307
353
1,218
514
7,323
7,3235141,2183533075324562643394904152,5107,2424,3653272422403482742741672702,3282,3911,8761,2371,1411,1411,0141,5131,2381,2382,5562,7632,5662,5662,4882,1521,7791,7792,8282,9562,7642,4583,7073,5753,3073,2033,2003,1143,1013,0823,1423,0893,1285,20135,9533,1323,2773,2493,4323,8784,0283,8593,8364,400203,5044,9856,5273773,47512,32616,33013,15712,84110,80013,14713,33610,6207,50000000
   > Long-term Assets 
0
0
0
0
0
109,204
215,939
219,581
267,835
277,948
423,792
490,293
529,197
431,998
421,792
360,219
295,868
227,457
5,550
190,604
150,711
131,773
147,484
100,408
90,207
72,997
49,461
44,116
1,919
35,252
35,884
38,806
39,366
14,218
22,368
19,838
20,152
2,565
27,747
31,022
41,373
2,337
2,385
3,050
4,755
6,091
6,091
5,693
5,639
4,909
4,909
5,183
2,852
2,367
2,367
1,219
3,080
2,864
2,864
3,434
2,677
2,397
2,516
22,901
10,865
10,618
10,618
9,732
8,986
16,225
14,377
22,732
22,089
23,526
27,015
26,549
26,180
26,692
25,655
25,260
24,494
25,553
24,766
24,092
23,350
23,35024,09224,76625,55324,49425,26025,65526,69226,18026,54927,01523,52622,08922,73214,37716,2258,9869,73210,61810,61810,86522,9012,5162,3972,6773,4342,8642,8643,0801,2192,3672,3672,8525,1834,9094,9095,6395,6936,0916,0914,7553,0502,3852,33741,37331,02227,7472,56520,15219,83822,36814,21839,36638,80635,88435,2521,91944,11649,46172,99790,207100,408147,484131,773150,711190,6045,550227,457295,868360,219421,792431,998529,197490,293423,792277,948267,835219,581215,939109,20400000
       Property Plant Equipment 
1,104
775
0
0
335
66,033
78,547
519
521
605
1,347
1,814
2,071
2,723
396,532
2,322
2,096
1,539
1,361
1,184
1,000
130,371
126,784
98,866
88,062
144
72
64
57
50
45
40
88
12,200
95
87
185
222
237
266
250
243
223
202
260
395
395
478
454
394
394
291
282
255
255
194
329
309
309
262
241
221
361
363
372
278
392
344
266
8,180
7,991
7,770
7,611
7,509
7,669
7,497
7,337
8,165
7,997
7,787
7,611
7,357
7,265
6,977
6,725
6,7256,9777,2657,3577,6117,7877,9978,1657,3377,4977,6697,5097,6117,7707,9918,180266344392278372363361221241262309309329194255255282291394394454478395395260202223243250266237222185879512,2008840455057647214488,06298,866126,784130,3711,0001,1841,3611,5392,0962,322396,5322,7232,0711,8141,34760552151978,54766,033335007751,104
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,702
1,702
1,702
1,702
1,702
1,702
1,702
1,702
1,702
1,702
1,702
1,702
1,702
1,702
1,702
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000001,7021,7021,7021,7021,7021,7021,7021,7021,7021,7021,7021,7021,7021,7021,70200000000000000000000000000000000000000000000000000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
26,687
24,083
21,212
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
221
0
0
0
381
628
628
628
1,100
1,108
0
8,603
8,421
8,230
7,616
6,965
6,307
4,665
3,652
3,168
4,702
7,490
7,455
7,207
7,013
6,313
6,234
5,984
7,077
6,328
6,239
6,176
6,1766,2396,3287,0775,9846,2346,3137,0137,2077,4557,4904,7023,1683,6524,6656,3076,9657,6168,2308,4218,60301,1081,100628628628381000221000000000000000000021,21224,08326,6870000000000000000000000000000000
       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
1,702
237
237
204
187
170
153
136
120
103
103
70
53
36
19
0
0
0
0
144
144
144
144
144
144
144
144
144
144
1441441441441441441441441441440000193653701031031201361531701872042372371,70200000000000000000000000000000000000000000000000000000000
       Long-term Assets Other 
0
0
0
0
0
42,350
136,383
217,913
266,071
274,798
415,556
480,049
520,910
419,087
15,499
348,389
259,278
225,918
4,189
189,420
149,711
1,402
20,700
1,542
2,145
1,963
49,389
44,052
1,862
1,194
35,839
38,766
15,195
2,018
22,273
19,751
2,324
2,343
27,510
30,756
41,123
2,094
2,162
2,848
4,495
5,696
5,696
5,215
5,185
4,515
4,515
4,892
2,570
2,112
1,891
1,025
1,049
616
616
638
-81
304
-808
20,700
68
8,535
8,421
7,701
6,965
6,307
12,414
3,652
0
15
90
26
22
15
3
43
35
90
354
414
555
5554143549035433152226901503,65212,4146,3076,9657,7018,4218,5356820,700-808304-816386166161,0491,0251,8912,1122,5704,8924,5154,5155,1855,2155,6965,6964,4952,8482,1622,09441,12330,75627,5102,3432,32419,75122,2732,01815,19538,76635,8391,1941,86244,05249,3891,9632,1451,54220,7001,402149,711189,4204,189225,918259,278348,38915,499419,087520,910480,049415,556274,798266,071217,913136,38342,35000000
> Total Liabilities 
21,574
71,746
0
0
88,146
239,586
232,277
220,510
288,397
285,843
394,780
424,673
465,893
393,173
372,047
299,717
250,308
212,226
194,637
186,715
144,948
130,111
126,570
104,904
91,950
73,198
41,338
37,327
33,804
34,260
31,546
35,583
34,156
33,835
21,055
19,891
22,094
32,320
27,429
31,892
35,338
37,820
37,790
42,759
43,798
54,512
54,512
58,508
57,033
53,037
53,037
47,293
53,948
51,444
51,444
51,433
52,903
48,548
48,548
34,600
31,481
28,470
23,826
20,973
8,850
11,576
11,576
8,224
7,838
17,364
16,262
17,582
17,134
18,306
15,409
15,604
12,210
13,619
9,685
10,108
11,532
12,723
8,918
9,413
10,477
10,4779,4138,91812,72311,53210,1089,68513,61912,21015,60415,40918,30617,13417,58216,26217,3647,8388,22411,57611,5768,85020,97323,82628,47031,48134,60048,54848,54852,90351,43351,44451,44453,94847,29353,03753,03757,03358,50854,51254,51243,79842,75937,79037,82035,33831,89227,42932,32022,09419,89121,05533,83534,15635,58331,54634,26033,80437,32741,33873,19891,950104,904126,570130,111144,948186,715194,637212,226250,308299,717372,047393,173465,893424,673394,780285,843288,397220,510232,277239,58688,1460071,74621,574
   > Total Current Liabilities 
0
0
0
0
0
239,586
232,277
220,510
288,397
285,843
312,744
338,037
118,740
322,223
305,523
236,193
201,021
163,176
181,199
154,483
112,936
111,845
7,188
9,501
8,533
56,109
31,915
27,882
24,303
24,737
21,061
19,987
24,758
24,485
11,984
10,949
13,417
24,183
19,398
24,098
27,635
7,852
35,195
40,404
11,796
36,917
36,917
38,764
37,350
32,461
32,461
30,244
37,003
34,648
34,648
35,826
36,400
9,155
9,155
8,442
4,306
9,540
4,314
2,571
2,396
10,303
10,303
2,125
2,338
4,503
3,551
5,023
4,729
6,061
3,165
9,034
5,817
6,492
2,767
3,401
5,039
6,373
2,547
3,203
4,420
4,4203,2032,5476,3735,0393,4012,7676,4925,8179,0343,1656,0614,7295,0233,5514,5032,3382,12510,30310,3032,3962,5714,3149,5404,3068,4429,1559,15536,40035,82634,64834,64837,00330,24432,46132,46137,35038,76436,91736,91711,79640,40435,1957,85227,63524,09819,39824,18313,41710,94911,98424,48524,75819,98721,06124,73724,30327,88231,91556,1098,5339,5017,188111,845112,936154,483181,199163,176201,021236,193305,523322,223118,740338,037312,744285,843288,397220,510232,277239,58600000
       Short-term Debt 
0
0
0
0
0
76,628
151,948
135,067
158,267
143,657
263,507
287,188
0
265,403
263,456
200,140
171,559
141,214
149,317
144,006
104,392
103,613
84,563
0
0
50,530
28,456
24,668
20,478
18,853
16,041
14,062
21,253
20,498
8,476
7,914
9,761
19,492
14,262
16,784
18,938
22,701
28,056
29,613
29,809
28,379
28,379
29,298
27,243
24,823
24,823
21,846
24,848
26,927
26,927
26,883
27,572
33,510
39
57
136
51
3,553
6,383
4,981
5,783
5,783
87
22
574
677
640
616
616
667
6,179
692
791
806
822
838
1,708
871
1,776
905
9051,7768711,7088388228067916926,17966761661664067757422875,7835,7834,9816,3833,55351136573933,51027,57226,88326,92726,92724,84821,84624,82324,82327,24329,29828,37928,37929,80929,61328,05622,70118,93816,78414,26219,4929,7617,9148,47620,49821,25314,06216,04118,85320,47824,66828,45650,5300084,563103,613104,392144,006149,317141,214171,559200,140263,456265,4030287,188263,507143,657158,267135,067151,94876,62800000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
29,968
0
0
0
45,931
0
0
0
45,081
0
0
0
43,704
43,568
42,490
22,713
33,510
29,391
8,706
136
6,664
4,935
0
4,981
5,783
5,834
87
22
5
96
48
12
0
0
5,500
0
0
0
0
0
0
0
0
0
0000000005,50000124896522875,8345,7834,98104,9356,6641368,70629,39133,51022,71342,49043,56843,70400045,08100045,93100029,96800000000000000000000000000000000000000000
       Accounts payable 
1,958
7,418
0
0
9,468
35,532
34,826
44,652
59,089
59,131
49,197
50,810
66,668
55,680
41,961
19,709
14,399
21,962
12,832
10,477
8,544
6,126
7,188
9,501
8,533
4,176
3,459
3,214
3,825
2,511
5,020
10,933
8,594
2,910
8,539
8,066
1,443
3,511
5,136
7,314
8,697
7,506
7,139
10,791
11,723
24,069
7,547
9,466
10,107
19,028
6,735
8,398
12,155
23,606
6,937
8,943
8,828
24,048
8,279
4,287
4,243
4,727
3,729
912
687
7,310
1,438
806
307
523
692
664
533
783
1,104
649
818
742
967
840
975
838
898
882
910
9108828988389758409677428186491,1047835336646925233078061,4387,3106879123,7294,7274,2434,2878,27924,0488,8288,9436,93723,60612,1558,3986,73519,02810,1079,4667,54724,06911,72310,7917,1397,5068,6977,3145,1363,5111,4438,0668,5392,9108,59410,9335,0202,5113,8253,2143,4594,1768,5339,5017,1886,1268,54410,47712,83221,96214,39919,70941,96155,68066,66850,81049,19759,13159,08944,65234,82635,5329,468007,4181,958
       Other Current Liabilities 
2,159
3,036
0
0
6,292
126,605
45,503
40,791
71,041
80,510
40
39
52,072
-9,048
106
140
15,063
7,821
19,050
0
0
2,106
7,188
9,501
8,533
5,579
3,459
3,214
3,825
1,188
5,020
5,925
3,505
1,014
3,508
3,035
2,213
974
5,136
7,314
8,697
-22,908
7,139
10,791
11,723
991
507
9,466
10,107
918
312
8,398
12,155
796
287
8,943
8,828
837
262
206
-4,067
1,698
531
1,034
1,709
2,916
3,082
1,232
2,009
3,406
2,182
2,147
1,260
-6,638
1,394
-9,221
-7,163
-6,396
994
2,579
4,201
3,827
778
545
2,605
2,6055457783,8274,2012,579994-6,396-7,163-9,2211,394-6,6381,2602,1472,1823,4062,0091,2323,0822,9161,7091,0345311,698-4,0672062628378,8288,94328779612,1558,39831291810,1079,46650799111,72310,7917,139-22,9088,6977,3145,1369742,2133,0353,5081,0143,5055,9255,0201,1883,8253,2143,4595,5798,5339,5017,1882,1060019,0507,82115,063140106-9,04852,072394080,51071,04140,79145,503126,6056,292003,0362,159
   > Long-term Liabilities 
0
0
0
0
0
238,475
229,815
219,357
284,451
283,298
82,036
86,636
347,153
70,950
66,524
63,524
49,287
49,050
13,438
32,232
32,012
18,266
119,382
95,403
83,417
17,089
9,423
9,445
9,501
9,523
10,485
15,596
9,398
9,350
9,071
8,942
8,677
8,137
8,031
7,794
7,703
29,968
2,595
2,355
32,002
30,443
17,595
19,744
19,683
34,009
20,576
17,049
16,945
27,838
16,796
15,607
16,503
24,500
39,393
26,158
27,175
18,930
19,512
18,402
6,454
1,273
1,273
6,099
5,500
12,861
12,711
12,559
12,405
12,245
12,244
6,570
6,393
7,127
6,918
6,707
6,493
6,350
6,371
6,210
6,057
6,0576,2106,3716,3506,4936,7076,9187,1276,3936,57012,24412,24512,40512,55912,71112,8615,5006,0991,2731,2736,45418,40219,51218,93027,17526,15839,39324,50016,50315,60716,79627,83816,94517,04920,57634,00919,68319,74417,59530,44332,0022,3552,59529,9687,7037,7948,0318,1378,6778,9429,0719,3509,39815,59610,4859,5239,5019,4459,42317,08983,41795,403119,38218,26632,01232,23213,43849,05049,28763,52466,52470,950347,15386,63682,036283,298284,451219,357229,815238,47500000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
24,650
25,562
24,807
12,516
11,825
13,411
22,588
17,229
19,622
21,647
25,281
25,932
27,473
27,652
30,443
30,858
31,104
28,967
26,371
22,556
23,182
26,009
27,838
27,624
27,733
28,968
24,500
24,110
21,284
18,119
14,027
10,628
1,399
1,345
1,212
6,658
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000006,6581,2121,3451,39910,62814,02718,11921,28424,11024,50028,96827,73327,62427,83826,00923,18222,55626,37128,96731,10430,85830,44327,65227,47325,93225,28121,64719,62217,22922,58813,41111,82512,51624,80725,56224,6500000000000000000000000000000000
       Capital Lease Obligations Min Short Term Debt
0
0
0
0
0
-76,628
-151,948
-135,067
-158,267
-143,657
-263,507
-287,188
0
-265,403
-263,456
-200,140
-171,559
-141,214
-149,317
-144,006
-104,392
-103,613
-84,563
0
0
-50,530
-28,456
-24,668
-20,478
-18,853
-16,041
-14,062
-21,253
-20,498
-8,476
-7,914
-9,761
-19,492
-14,262
-16,784
-18,938
-22,701
-28,056
-29,613
-29,809
-28,379
-28,379
-29,298
-27,243
-24,823
-24,823
-21,846
-24,848
-26,927
-26,927
-26,883
-27,572
-33,510
-39
-57
-136
-51
-3,397
-6,241
-4,853
-5,722
-5,684
-52
-22
7,356
7,115
7,011
6,893
6,745
6,744
1,070
6,393
7,127
6,918
6,707
6,493
5,419
6,047
4,931
5,585
5,5854,9316,0475,4196,4936,7076,9187,1276,3931,0706,7446,7456,8937,0117,1157,356-22-52-5,684-5,722-4,853-6,241-3,397-51-136-57-39-33,510-27,572-26,883-26,927-26,927-24,848-21,846-24,823-24,823-27,243-29,298-28,379-28,379-29,809-29,613-28,056-22,701-18,938-16,784-14,262-19,492-9,761-7,914-8,476-20,498-21,253-14,062-16,041-18,853-20,478-24,668-28,456-50,53000-84,563-103,613-104,392-144,006-149,317-141,214-171,559-200,140-263,456-265,4030-287,188-263,507-143,657-158,267-135,067-151,948-76,62800000
       Long-term Liabilities Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
10,107
7,638
0
0
0
0
0
0
0
0
0
0
2,500
1,875
2,357
12,644
128
1,273
6,708
6,099
5,500
12,861
12,711
12,559
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000012,55912,71112,8615,5006,0996,7081,27312812,6442,3571,8752,50000000000007,63810,107000000000000000000000000000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
471
0
0
0
1,286
0
0
0
1,286
0
0
0
0
3,192
2,812
0
0
0
0
0
0
0
0
0
0
0
0
0
0
119
133
126
119
0
104
0
0
0
0
0
000001040119126133119000000000000002,8123,19200001,2860001,286000471000000000000000000000000000000000000000000000
> Total Stockholder Equity
3,607
7,025
0
0
12,108
62,226
66,570
123,034
135,222
145,076
146,216
157,513
152,199
123,885
124,497
122,604
80,828
46,519
53,860
37,368
35,231
30,525
28,165
425
2,576
4,133
12,436
10,668
7,920
6,668
5,698
4,321
12,120
9,703
13,926
11,138
6,971
5,444
6,507
5,802
5,200
4,165
2,807
1,134
1,135
-2,131
-2,131
-2,644
-3,644
-1,276
-1,276
-4,838
-5,762
-9,875
-9,875
-10,015
-11,356
-14,376
-14,376
-5,949
-8,203
-9,076
-8,911
7,013
7,221
8,357
8,357
9,921
10,530
11,215
11,458
22,784
25,869
25,296
26,888
23,621
27,343
28,854
29,553
30,198
35,156
37,216
37,928
39,167
41,687
41,68739,16737,92837,21635,15630,19829,55328,85427,34323,62126,88825,29625,86922,78411,45811,21510,5309,9218,3578,3577,2217,013-8,911-9,076-8,203-5,949-14,376-14,376-11,356-10,015-9,875-9,875-5,762-4,838-1,276-1,276-3,644-2,644-2,131-2,1311,1351,1342,8074,1655,2005,8026,5075,4446,97111,13813,9269,70312,1204,3215,6986,6687,92010,66812,4364,1332,57642528,16530,52535,23137,36853,86046,51980,828122,604124,497123,885152,199157,513146,216145,076135,222123,03466,57062,22612,108007,0253,607
   Common Stock
3
3
0
0
3
119
119
142
142
142
144
168
169
168
174
177
178
178
178
179
179
183
183
183
183
183
186
188
197
198
199
201
204
206
207
210
212
203
209
211
211
213
215
215
216
218
218
236
34
34
34
34
34
34
34
34
35
35
35
39
39
39
39
80
80
80
80
81
81
81
83
83
83
83
84
95
95
95
96
96
96
96
98
98
98
9898989696969695959584838383838181818080808039393939353535343434343434343423621821821621521521321121120920321221020720620420119919819718818618318318318318317917917817817817717416816916814414214214211911930033
   Retained Earnings 
2,111
5,529
0
0
10,612
-9,089
-5,280
-2,213
9,268
18,473
19,713
12,590
6,836
-21,372
-21,378
-26,045
-68,513
-107,219
-100,677
-117,294
-119,496
-124,277
-126,921
-154,663
-152,384
-151,029
-150,985
-152,828
-156,255
-157,791
-158,816
-160,492
-153,951
-156,684
-152,733
-155,848
-160,344
-162,349
-161,626
-162,464
-163,203
-164,379
-165,958
-167,622
-167,781
-171,218
-171,218
-172,969
-174,060
-175,785
-175,785
-179,418
-180,464
-184,778
-184,778
-185,038
-186,545
-189,803
-189,803
-191,528
-193,456
-194,319
-194,250
-194,503
-195,146
-195,198
-195,198
-194,030
-193,607
-193,116
-192,869
-181,664
-178,744
-179,507
-177,760
-175,010
-171,420
-170,114
-169,360
-168,885
-164,200
-162,330
-161,420
-160,474
-158,097
-158,097-160,474-161,420-162,330-164,200-168,885-169,360-170,114-171,420-175,010-177,760-179,507-178,744-181,664-192,869-193,116-193,607-194,030-195,198-195,198-195,146-194,503-194,250-194,319-193,456-191,528-189,803-189,803-186,545-185,038-184,778-184,778-180,464-179,418-175,785-175,785-174,060-172,969-171,218-171,218-167,781-167,622-165,958-164,379-163,203-162,464-161,626-162,349-160,344-155,848-152,733-156,684-153,951-160,492-158,816-157,791-156,255-152,828-150,985-151,029-152,384-154,663-126,921-124,277-119,496-117,294-100,677-107,219-68,513-26,045-21,378-21,3726,83612,59019,71318,4739,268-2,213-5,280-9,08910,612005,5292,111
   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
167,051
168,306
168,620
168,891
169,215
169,542
170,070
170,404
170,535
170,672
170,811
171,030
171,021
171,180
171,452
171,752
172,751
173,044
175,963
175,975
175,982
176,078
176,251
177,012
177,209
177,374
177,612
177,747
181,009
180,683
180,673
180,769
197,333
198,184
199,372
199,573
199,767
199,953
200,147
200,141
200,262
0
0
0
0
0
0
201,479
201,649
0
0
0
0
0
00000201,649201,479000000200,262200,141200,147199,953199,767199,573199,372198,184197,333180,769180,673180,683181,009177,747177,612177,374177,209177,012176,251176,078175,982175,975175,963173,044172,751171,752171,452171,180171,021171,030170,811170,672170,535170,404170,070169,542169,215168,891168,620168,306167,0510000000000000000000000000000000
   Treasury Stock000000-2,662000000-2,662-2,662-2,662-2,662-2,662-2,662-2,662-2,662-2,662-2,662-2,662-2,662-2,662-2,662-2,662-2,662-2,662-2,662-2,662-2,662-2,662-2,662-2,662-2,662-2,662-2,662-2,583-2,480-2,480-2,480-2,480-2,480-2,480-2,480-2,480-2,439-2,439-2,439-2,439-2,439-2,439-2,439-2,439-2,439-2,439-2,439-2,439-2,439-2,439-2,439-2,439-2,439-2,439-2,439-2,439-2,439-2,439-2,439-2,439-2,439-1,865-6780000000000
   Other Stockholders Equity 
0
0
0
0
0
75,510
75,535
128,776
128,958
129,009
126,833
145,229
145,668
147,528
148,140
149,270
149,961
154,889
155,688
155,812
155,877
156,640
154,903
154,905
154,777
157,272
163,235
163,308
163,978
166,154
164,315
164,612
165,867
168,097
166,452
166,776
167,103
167,731
167,924
168,055
168,192
168,542
168,550
168,541
168,700
0
169,180
170,089
170,382
0
173,673
173,320
173,416
0
174,135
174,547
174,712
0
175,674
178,347
178,021
178,910
178,107
194,671
195,522
0
197,759
197,105
197,291
197,485
197,479
197,600
197,765
197,955
197,799
198,536
198,668
198,873
198,817
198,987
199,260
199,450
199,250
199,543
199,686
199,686199,543199,250199,450199,260198,987198,817198,873198,668198,536197,799197,955197,765197,600197,479197,485197,291197,105197,7590195,522194,671178,107178,910178,021178,347175,6740174,712174,547174,1350173,416173,320173,6730170,382170,089169,1800168,700168,541168,550168,542168,192168,055167,924167,731167,103166,776166,452168,097165,867164,612164,315166,154163,978163,308163,235157,272154,777154,905154,903156,640155,877155,812155,688154,889149,961149,270148,140147,528145,668145,229126,833129,009128,958128,77675,53575,51000000



5.3. Balance Sheets

Currency in USD. All numbers in thousands.