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

Flagship Investments Ltd
Buy, Hold or Sell?

Let's analyze Flagship Investments Ltd together

I guess you are interested in Flagship Investments Ltd. 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 Flagship Investments Ltd. 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 Flagship Investments Ltd

I send you an email if I find something interesting about Flagship Investments Ltd.

1. Quick Overview

1.1. Quick analysis of Flagship Investments Ltd (30 sec.)










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

How much money do you get?

How much money do you get?
A$0.10
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
A$2.35
Expected worth in 1 year
A$2.68
How sure are you?
72.5%

+ What do you gain per year?

Total Gains per Share
A$0.47
Return On Investment
25.5%

For what price can you sell your share?

Current Price per Share
A$1.86
Expected price per share
A$1.7705 - A$1.98
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Flagship Investments Ltd (5 min.)




Live pricePrice per Share (EOD)
A$1.86
Intrinsic Value Per Share
A$-0.66 - A$-0.18
Total Value Per Share
A$1.70 - A$2.18

2.2. Growth of Flagship Investments Ltd (5 min.)




Is Flagship Investments Ltd growing?

Current yearPrevious yearGrowGrow %
How rich?$40.8m$34.8m$4.9m12.5%

How much money is Flagship Investments Ltd making?

Current yearPrevious yearGrowGrow %
Making money$8.4m-$202.9k$8.6m102.4%
Net Profit Margin1,508.8%-45.5%--

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

2.3. Financial Health of Flagship Investments Ltd (5 min.)




2.4. Comparing to competitors in the Asset Management industry (5 min.)




  Industry Rankings (Asset Management)  


Richest
#556 / 724

Most Revenue
#571 / 724

Most Profit
#328 / 724
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Flagship Investments Ltd?

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

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

Speculation

The Price per Share of Flagship Investments Ltd is A$1.855. 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 Flagship Investments Ltd.
  • 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 Flagship Investments Ltd, 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 A$2.35. Based on the TTM, the Book Value Change Per Share is A$0.08 per quarter. Based on the YOY, the Book Value Change Per Share is A$0.17 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 A$0.04 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Flagship Investments Ltd.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 A$% of Price per ShareA$% of Price per ShareA$% of Price per ShareA$% of Price per ShareA$% of Price per Share
Usd Eps0.6736.2%0.3317.7%-0.01-0.4%0.073.5%0.042.0%
Usd Book Value Change Per Share0.000.0%0.052.9%0.126.3%0.010.7%0.010.7%
Usd Dividend Per Share0.031.8%0.021.3%0.020.9%0.020.8%0.010.7%
Usd Total Gains Per Share0.031.8%0.084.3%0.137.1%0.031.5%0.031.4%
Usd Price Per Share1.30-1.26-1.17-1.32-1.18-
Price to Earnings Ratio0.48--11.45--51.28-39.60--129.25-
Price-to-Total Gains Ratio39.49-24.60-45.33-38.18-30.87-
Price to Book Ratio0.82-0.82-0.87-0.92-0.90-
Price-to-Total Gains Ratio39.49-24.60-45.33-38.18-30.87-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share1.243963
Number of shares803
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.020.02
Usd Book Value Change Per Share0.050.01
Usd Total Gains Per Share0.080.03
Gains per Quarter (803 shares)63.6922.64
Gains per Year (803 shares)254.7690.55
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
179176245494181
21583515009983172
3237527755148124263
43167031010197165354
53958781265246206445
647510541520296248536
755412301775345289627
863314052030394330718
971215812285443372809
1079117572540493413900

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 Share2.02.00.050.0%6.06.00.050.0%10.010.00.050.0%26.014.00.065.0%67.029.00.069.8%
Book Value Change Per Share2.00.02.050.0%6.01.05.050.0%9.04.07.045.0%17.011.012.042.5%38.023.035.039.6%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%95.00.01.099.0%
Total Gains per Share4.00.00.0100.0%11.01.00.091.7%16.04.00.080.0%29.011.00.072.5%74.021.01.077.1%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Flagship Investments Ltd 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---0.082-100%0.173-100%0.019-100%0.020-100%
Book Value Per Share--2.3542.297+2%2.011+17%2.177+8%1.985+19%
Current Ratio--0.4040.896-55%1.614-75%1.619-75%3.028-87%
Debt To Asset Ratio--0.3100.302+3%0.285+9%0.200+55%0.116+167%
Debt To Equity Ratio--0.4500.433+4%0.400+13%0.277+62%0.156+188%
Dividend Per Share--0.0490.037+33%0.024+106%0.023+114%0.020+149%
Eps--1.0000.489+105%-0.012+101%0.097+931%0.055+1732%
Free Cash Flow Per Share--0.002-0.014+798%0.003-34%-0.007+472%0.000+1095%
Free Cash Flow To Equity Per Share---0.047-0.050+7%-0.021-56%0.007-740%0.000-15401%
Gross Profit Margin--1.0001.0000%1.042-4%1.0000%1.336-25%
Intrinsic Value_10Y_max---0.179--------
Intrinsic Value_10Y_min---0.656--------
Intrinsic Value_1Y_max---0.002--------
Intrinsic Value_1Y_min---0.053--------
Intrinsic Value_3Y_max---0.018--------
Intrinsic Value_3Y_min---0.171--------
Intrinsic Value_5Y_max---0.049--------
Intrinsic Value_5Y_min---0.302--------
Market Cap47965291.500-4%50033875.50048649780.375+3%45289135.125+10%53019575.733-6%46768982.417+7%
Net Profit Margin--29.75515.088+97%-0.455+102%3.020+885%1.752+1599%
Operating Margin--1.7250.310+456%-0.410+124%0.314+449%0.475+263%
Operating Ratio--3.3972.493+36%1.400+143%2.546+33%2.067+64%
Pb Ratio0.788-4%0.8220.818+0%0.871-6%0.923-11%0.899-9%
Pe Ratio0.464-4%0.484-11.455+2468%-51.276+10700%39.597-99%-129.253+26819%
Price Per Share1.855-4%1.9351.880+3%1.751+10%1.967-2%1.767+10%
Price To Free Cash Flow Ratio235.124-4%245.264180.732+36%245.228+0%81.129+202%59.696+311%
Price To Total Gains Ratio37.857-4%39.49024.597+61%45.332-13%38.184+3%30.870+28%
Quick Ratio--0.3930.894-56%1.608-76%1.614-76%3.138-87%
Return On Assets--0.2930.149+97%-0.004+101%0.030+872%0.018+1548%
Return On Equity--0.4250.213+100%-0.006+101%0.043+882%0.025+1633%
Total Gains Per Share--0.0490.118-59%0.197-75%0.042+17%0.040+23%
Usd Book Value--40820763.20039862140.500+2%34881594.300+17%38771677.840+5%34928184.235+17%
Usd Book Value Change Per Share---0.055-100%0.116-100%0.013-100%0.014-100%
Usd Book Value Per Share--1.5791.540+2%1.349+17%1.460+8%1.331+19%
Usd Dividend Per Share--0.0330.025+33%0.016+106%0.015+114%0.013+149%
Usd Eps--0.6710.328+105%-0.008+101%0.065+931%0.037+1732%
Usd Free Cash Flow--34200.600-239152.725+799%51636.200-34%-125150.725+466%3864.333+785%
Usd Free Cash Flow Per Share--0.001-0.009+798%0.002-34%-0.005+472%0.000+1095%
Usd Free Cash Flow To Equity Per Share---0.032-0.034+7%-0.014-56%0.005-740%0.000-15401%
Usd Market Cap32165524.480-4%33552716.91032624542.719+3%30370894.015+10%35554927.487-6%31363279.609+7%
Usd Price Per Share1.244-4%1.2981.261+3%1.174+10%1.319-2%1.185+10%
Usd Profit--17339880.5688479154.584+105%-202940.325+101%1708421.432+915%938303.956+1748%
Usd Revenue--582751.400413676.375+41%451146.150+29%314159.268+85%314134.154+86%
Usd Total Gains Per Share--0.0330.079-59%0.132-75%0.028+17%0.027+23%
 EOD+4 -4MRQTTM+22 -13YOY+17 -195Y+22 -1410Y+23 -13

3.3 Fundamental Score

Let's check the fundamental score of Flagship Investments Ltd based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-150.464
Price to Book Ratio (EOD)Between0-10.788
Net Profit Margin (MRQ)Greater than029.755
Operating Margin (MRQ)Greater than01.725
Quick Ratio (MRQ)Greater than10.393
Current Ratio (MRQ)Greater than10.404
Debt to Asset Ratio (MRQ)Less than10.310
Debt to Equity Ratio (MRQ)Less than10.450
Return on Equity (MRQ)Greater than0.150.425
Return on Assets (MRQ)Greater than0.050.293
Total8/10 (80.0%)

3.4 Technical Score

Let's check the technical score of Flagship Investments Ltd based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5035.420
Ma 20Greater thanMa 501.940
Ma 50Greater thanMa 1001.892
Ma 100Greater thanMa 2001.860
OpenGreater thanClose1.905
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Flagship Investments Ltd

Flagship Investments Limited is a close ended equity mutual fund launched and managed by EC. Pohl & Company. The fund invests in the public equity markets across the globe. It invests in stocks of companies operating across diversified sectors. The fund employs a combination of fundamental and quantitative analysis with a focus on factors such as management stability, organic growth, sustainable competitive, and financial statements to build its portfolio. It benchmarks the performance of its portfolio against the All Ordinaries Index. The fund was formerly known as Hyperion Flagship Investments Limited. Flagship Investments Limited was formed in April, 1998 and is domiciled in Australia.

Fundamental data was last updated by Penke on 2024-08-31 18:23:03.

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 efficient in making profit.
Using its investors money, the company is efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very efficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just not able to pay all its short-term debts.
The company is just not 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 cheap.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is expensive.
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 Flagship Investments Ltd earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Flagship Investments Ltd to the Asset Management industry mean.
  • A Net Profit Margin of 2,975.5% means that $29.76 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Flagship Investments Ltd:

  • The MRQ is 2,975.5%. The company is making a huge profit. +2
  • The TTM is 1,508.8%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ2,975.5%TTM1,508.8%+1,466.8%
TTM1,508.8%YOY-45.5%+1,554.2%
TTM1,508.8%5Y302.0%+1,206.8%
5Y302.0%10Y175.2%+126.8%
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ2,975.5%54.2%+2,921.3%
TTM1,508.8%54.0%+1,454.8%
YOY-45.5%66.6%-112.1%
5Y302.0%55.8%+246.2%
10Y175.2%54.7%+120.5%
4.3.1.2. Return on Assets

Shows how efficient Flagship Investments Ltd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Flagship Investments Ltd to the Asset Management industry mean.
  • 29.3% Return on Assets means that Flagship Investments Ltd generated $0.29 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Flagship Investments Ltd:

  • The MRQ is 29.3%. Using its assets, the company is very efficient in making profit. +2
  • The TTM is 14.9%. Using its assets, the company is efficient in making profit. +1
Trends
Current periodCompared to+/- 
MRQ29.3%TTM14.9%+14.4%
TTM14.9%YOY-0.4%+15.3%
TTM14.9%5Y3.0%+11.8%
5Y3.0%10Y1.8%+1.2%
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ29.3%1.4%+27.9%
TTM14.9%1.5%+13.4%
YOY-0.4%0.6%-1.0%
5Y3.0%1.7%+1.3%
10Y1.8%2.0%-0.2%
4.3.1.3. Return on Equity

Shows how efficient Flagship Investments Ltd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Flagship Investments Ltd to the Asset Management industry mean.
  • 42.5% Return on Equity means Flagship Investments Ltd generated $0.42 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Flagship Investments Ltd:

  • The MRQ is 42.5%. Using its investors money, the company is very efficient in making profit. +2
  • The TTM is 21.3%. Using its investors money, the company is efficient in making profit. +1
Trends
Current periodCompared to+/- 
MRQ42.5%TTM21.3%+21.2%
TTM21.3%YOY-0.6%+21.9%
TTM21.3%5Y4.3%+17.0%
5Y4.3%10Y2.5%+1.9%
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ42.5%2.9%+39.6%
TTM21.3%2.8%+18.5%
YOY-0.6%1.4%-2.0%
5Y4.3%2.7%+1.6%
10Y2.5%3.2%-0.7%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Flagship Investments Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Flagship Investments Ltd is operating .

  • Measures how much profit Flagship Investments Ltd 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 Flagship Investments Ltd to the Asset Management industry mean.
  • An Operating Margin of 172.5% means the company generated $1.72  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Flagship Investments Ltd:

  • The MRQ is 172.5%. The company is operating very efficient. +2
  • The TTM is 31.0%. The company is operating very efficient. +2
Trends
Current periodCompared to+/- 
MRQ172.5%TTM31.0%+141.5%
TTM31.0%YOY-41.0%+72.1%
TTM31.0%5Y31.4%-0.4%
5Y31.4%10Y47.5%-16.1%
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ172.5%78.4%+94.1%
TTM31.0%58.6%-27.6%
YOY-41.0%57.8%-98.8%
5Y31.4%48.1%-16.7%
10Y47.5%48.2%-0.7%
4.3.2.2. Operating Ratio

Measures how efficient Flagship Investments Ltd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Asset Management industry mean).
  • An Operation Ratio of 3.40 means that the operating costs are $3.40 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Flagship Investments Ltd:

  • The MRQ is 3.397. The company is inefficient in keeping operating costs low. -1
  • The TTM is 2.493. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ3.397TTM2.493+0.904
TTM2.493YOY1.400+1.093
TTM2.4935Y2.546-0.053
5Y2.54610Y2.067+0.480
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ3.3970.408+2.989
TTM2.4930.420+2.073
YOY1.4000.529+0.871
5Y2.5460.452+2.094
10Y2.0670.519+1.548
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Flagship Investments Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Flagship Investments Ltd is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Asset Management industry mean).
  • A Current Ratio of 0.40 means the company has $0.40 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Flagship Investments Ltd:

  • The MRQ is 0.404. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.896. The company is just not able to pay all its short-term debts. -1
Trends
Current periodCompared to+/- 
MRQ0.404TTM0.896-0.493
TTM0.896YOY1.614-0.718
TTM0.8965Y1.619-0.723
5Y1.61910Y3.028-1.409
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4042.850-2.446
TTM0.8963.316-2.420
YOY1.6143.709-2.095
5Y1.6195.675-4.056
10Y3.0287.702-4.674
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Flagship Investments Ltd to the Asset Management industry mean.
  • A Quick Ratio of 0.39 means the company can pay off $0.39 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Flagship Investments Ltd:

  • The MRQ is 0.393. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.894. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.393TTM0.894-0.500
TTM0.894YOY1.608-0.714
TTM0.8945Y1.614-0.720
5Y1.61410Y3.138-1.523
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3932.849-2.456
TTM0.8943.417-2.523
YOY1.6084.152-2.544
5Y1.6146.744-5.130
10Y3.1389.058-5.920
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Flagship Investments Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Flagship Investments Ltd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Flagship Investments Ltd to Asset Management industry mean.
  • A Debt to Asset Ratio of 0.31 means that Flagship Investments Ltd assets are financed with 31.0% credit (debt) and the remaining percentage (100% - 31.0%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Flagship Investments Ltd:

  • The MRQ is 0.310. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.302. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.310TTM0.302+0.008
TTM0.302YOY0.285+0.017
TTM0.3025Y0.200+0.102
5Y0.20010Y0.116+0.084
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3100.193+0.117
TTM0.3020.184+0.118
YOY0.2850.182+0.103
5Y0.2000.192+0.008
10Y0.1160.186-0.070
4.5.4.2. Debt to Equity Ratio

Measures if Flagship Investments Ltd is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Flagship Investments Ltd to the Asset Management industry mean.
  • A Debt to Equity ratio of 45.0% means that company has $0.45 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Flagship Investments Ltd:

  • The MRQ is 0.450. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.433. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.450TTM0.433+0.017
TTM0.433YOY0.400+0.034
TTM0.4335Y0.277+0.156
5Y0.27710Y0.156+0.121
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4500.229+0.221
TTM0.4330.229+0.204
YOY0.4000.224+0.176
5Y0.2770.258+0.019
10Y0.1560.259-0.103
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 Flagship Investments Ltd generates.

  • Above 15 is considered overpriced but always compare Flagship Investments Ltd to the Asset Management industry mean.
  • A PE ratio of 0.48 means the investor is paying $0.48 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Flagship Investments Ltd:

  • The EOD is 0.464. Based on the earnings, the company is cheap. +2
  • The MRQ is 0.484. Based on the earnings, the company is cheap. +2
  • The TTM is -11.455. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD0.464MRQ0.484-0.020
MRQ0.484TTM-11.455+11.939
TTM-11.455YOY-51.276+39.821
TTM-11.4555Y39.597-51.052
5Y39.59710Y-129.253+168.850
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
EOD0.4645.641-5.177
MRQ0.4845.485-5.001
TTM-11.4556.202-17.657
YOY-51.2762.228-53.504
5Y39.5975.784+33.813
10Y-129.2536.991-136.244
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 Flagship Investments Ltd:

  • The EOD is 235.124. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is 245.264. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is 180.732. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD235.124MRQ245.264-10.140
MRQ245.264TTM180.732+64.532
TTM180.732YOY245.228-64.496
TTM180.7325Y81.129+99.603
5Y81.12910Y59.696+21.433
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
EOD235.1245.705+229.419
MRQ245.2645.391+239.873
TTM180.7325.145+175.587
YOY245.2283.062+242.166
5Y81.1293.696+77.433
10Y59.6963.026+56.670
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 Flagship Investments Ltd is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Asset Management industry mean).
  • A PB ratio of 0.82 means the investor is paying $0.82 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Flagship Investments Ltd:

  • The EOD is 0.788. Based on the equity, the company is cheap. +2
  • The MRQ is 0.822. Based on the equity, the company is cheap. +2
  • The TTM is 0.818. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.788MRQ0.822-0.034
MRQ0.822TTM0.818+0.004
TTM0.818YOY0.871-0.053
TTM0.8185Y0.923-0.105
5Y0.92310Y0.899+0.023
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
EOD0.7880.953-0.165
MRQ0.8220.914-0.092
TTM0.8180.914-0.096
YOY0.8710.949-0.078
5Y0.9231.011-0.088
10Y0.8991.164-0.265
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 Flagship Investments Ltd.

3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

Balance Sheet of 2024-06-30. All numbers in thousands.

Summary
Total Assets88,268
Total Liabilities27,396
Total Stockholder Equity60,872
 As reported
Total Liabilities 27,396
Total Stockholder Equity+ 60,872
Total Assets = 88,268

Assets

Total Assets88,268
Total Current Assets1,794
Long-term Assets86,390
Total Current Assets
Cash And Cash Equivalents 1,684
Net Receivables 65
Total Current Assets  (as reported)1,794
Total Current Assets  (calculated)1,749
+/- 45
Long-term Assets
Intangible Assets 5
Other Assets 84
Long-term Assets  (as reported)86,390
Long-term Assets  (calculated)89
+/- 86,301

Liabilities & Shareholders' Equity

Total Current Liabilities4,446
Long-term Liabilities22,866
Total Stockholder Equity60,872
Total Current Liabilities
Accounts payable 2,696
Other Current Liabilities 1,750
Total Current Liabilities  (as reported)4,446
Total Current Liabilities  (calculated)4,446
+/-0
Long-term Liabilities
Long-term Liabilities  (as reported)22,866
Long-term Liabilities  (calculated)0
+/- 22,866
Total Stockholder Equity
Common Stock36,488
Accumulated Other Comprehensive Income 507
Other Stockholders Equity 507
Total Stockholder Equity (as reported)60,872
Total Stockholder Equity (calculated)37,502
+/- 23,370
Other
Cash and Short Term Investments 1,684
Common Stock Shares Outstanding 25,827
Liabilities and Stockholders Equity 88,268
Net Debt 17,051
Net Working Capital -2,652
Short Long Term Debt Total 18,735



5.2. Balance Sheets Structured

All numbers in thousands.

 Trend2024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-31
> Total Assets 
0
0
0
0
0
0
9,246
0
0
18,520
18,520
18,285
18,285
16,753
16,753
14,478
14,478
14,471
14,471
16,100
16,100
16,884
16,884
20,426
20,426
22,290
22,290
28,795
28,795
31,588
31,588
34,830
34,830
39,468
39,468
55,898
55,898
40,858
40,858
34,238
34,238
36,259
36,259
44,529
44,529
39,518
39,528
38,979
38,979
35,158
35,158
31,469
31,469
31,897
31,897
35,051
35,051
37,278
37,278
40,346
40,346
42,623
42,623
41,873
41,873
43,291
43,291
47,381
47,381
46,382
46,382
46,424
46,424
47,311
47,311
50,920
50,920
53,138
53,138
47,297
47,297
55,752
55,752
58,504
58,504
56,651
56,651
68,072
68,072
74,791
74,791
92,068
92,068
68,754
68,754
71,935
71,935
73,664
73,664
82,209
82,209
88,184
88,268
88,26888,18482,20982,20973,66473,66471,93571,93568,75468,75492,06892,06874,79174,79168,07268,07256,65156,65158,50458,50455,75255,75247,29747,29753,13853,13850,92050,92047,31147,31146,42446,42446,38246,38247,38147,38143,29143,29141,87341,87342,62342,62340,34640,34637,27837,27835,05135,05131,89731,89731,46931,46935,15835,15838,97938,97939,52839,51844,52944,52936,25936,25934,23834,23840,85840,85855,89855,89839,46839,46834,83034,83031,58831,58828,79528,79522,29022,29020,42620,42616,88416,88416,10016,10014,47114,47114,47814,47816,75316,75318,28518,28518,52018,520009,246000000
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
543
0
0
0
66
0
0
0
443
0
0
0
754
0
0
0
335
0
0
0
294
0
0
0
1,789
0
0
0
275
0
0
0
538
0
0
0
789
0
0
0
788
0
0
0
755
170
170
2,729
2,729
1,109
1,109
825
825
1,182
1,182
1,083
1,083
1,528
1,528
2,273
2,273
1,379
1,379
579
579
1,596
1,596
3,990
3,990
2,203
2,203
3,893
3,893
2,142
2,142
2,425
2,425
3,382
3,382
3,250
3,250
7,481
7,481
5,100
5,100
3,491
3,491
1,889
1,889
3,576
3,576
1,794
1,794
1,7941,7943,5763,5761,8891,8893,4913,4915,1005,1007,4817,4813,2503,2503,3823,3822,4252,4252,1422,1423,8933,8932,2032,2033,9903,9901,5961,5965795791,3791,3792,2732,2731,5281,5281,0831,0831,1821,1828258251,1091,1092,7292,7291701707550007880007890005380002750001,789000294000335000754000443000660005430000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
288
0
0
543
543
1,262
1,262
66
66
392
392
415
415
518
518
754
754
940
940
334
334
743
743
219
219
683
683
911
911
712
712
258
258
842
842
400
400
387
387
516
516
172
172
626
626
162
162
604
604
145
145
2,531
2,531
620
620
427
427
876
876
872
872
1,502
1,502
1,969
1,969
1,300
1,300
261
261
1,555
1,555
3,716
3,716
2,173
2,173
3,763
3,763
2,107
2,107
2,237
2,237
3,365
3,365
3,061
3,061
7,402
7,402
4,925
4,925
3,413
3,413
1,739
1,739
3,497
3,497
1,684
1,684
1,6841,6843,4973,4971,7391,7393,4133,4134,9254,9257,4027,4023,0613,0613,3653,3652,2372,2372,1072,1073,7633,7632,1732,1733,7163,7161,5551,5552612611,3001,3001,9691,9691,5021,5028728728768764274276206202,5312,53114514560460416216262662617217251651638738740040084284225825871271291191168368321921974374333433494094075475451851841541539239266661,2621,26254354300288000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
311
311
0
0
278
278
0
10
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
784
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
250
250
250
250
275
275
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000000000000002752752502502502500000000000000000000000007840000000000000001002782780031131100000000000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
18
0
0
0
0
0
0
0
1
0
0
0
75
0
0
0
94
0
0
0
17
0
0
0
138
0
0
0
273
0
0
0
162
0
0
0
151
25
25
0
198
239
239
0
148
31
31
0
211
26
26
0
304
79
79
318
318
41
41
274
274
30
30
130
130
35
35
156
188
17
17
145
189
79
79
121
175
78
78
97
150
79
79
110
65
65110797915097787817512179791891451717188156353513013030302742744141318318797930402626211031311480239239198025251510001620002730001380001700094000750001000000018000000000000000000
       Other Current 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
0
198
198
0
0
398
398
275
275
211
211
0
0
304
304
0
0
318
318
0
0
274
274
0
0
130
130
0
0
32
32
0
0
44
44
0
0
54
54
0
-3,491
53
53
0
-3,576
0
-1,749
-1,7490-3,57605353-3,49105454004444003232001301300027427400318318003043040021121127527539839800198198000000000000000000000000000000000000000000000000000000000
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
17,969
0
0
0
16,676
0
0
0
14,023
0
0
0
16,103
0
0
0
21,241
0
0
0
31,217
0
0
0
38,398
0
0
0
38,609
0
0
0
32,699
0
0
0
37,229
0
0
0
32,961
0
0
0
28,758
33,838
33,838
34,549
34,102
39,237
39,237
41,798
42,048
40,691
40,691
42,208
42,208
45,853
45,853
44,109
44,109
45,045
45,045
46,732
46,732
49,324
49,324
49,148
49,148
45,094
45,094
51,859
51,859
56,362
56,362
54,226
54,226
64,690
64,690
71,541
71,541
84,587
84,587
63,654
63,654
68,444
68,444
71,775
71,775
78,633
78,633
86,390
86,390
86,39086,39078,63378,63371,77571,77568,44468,44463,65463,65484,58784,58771,54171,54164,69064,69054,22654,22656,36256,36251,85951,85945,09445,09449,14849,14849,32449,32446,73246,73245,04545,04544,10944,10945,85345,85342,20842,20840,69140,69142,04841,79839,23739,23734,10234,54933,83833,83828,75800032,96100037,22900032,69900038,60900038,39800031,21700021,24100016,10300014,02300016,67600017,9690000000000
       Property Plant Equipment 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,394
1,714
1,696
1,657
1,939
1,877
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
71,658
0
0
0
0
000071,658000000000000000000001,8771,9391,6571,6961,7143,394000000000000000000000000000000000000000000000000000000000000000000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
122
116
110
104
13
7
0
0
0
0
51,859
0
0
0
54,226
0
0
0
71,536
0
0
0
63,649
0
0
0
71,770
0
0
0
0
000071,77000063,64900071,53600054,22600051,8590000713104110116122000000000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
96
92
88
84
79
75
0
0
0
0
0
0
0
0
0
2
2
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5555555555555522000000000757984889296000000000000000000000000000000000000000000000000000000000000000000000000
       Other Assets 
0
0
0
0
0
0
6
0
0
8
8
3
3
11
11
4
4
15
5
8
8
27
27
27
27
23
714
153
153
77
77
57
57
45
-719
284
284
1,974
1,974
4,439
4,439
3,022
3,022
1,606
1,606
1,500
1,510
1,050
1,050
1,409
1,409
2,737
2,737
2,384
2,384
1,043
1,043
447
447
0
0
0
-250
0
0
0
43,291
0
0
0
46,382
0
26
26
47,311
27
19
18
53,138
0
0
0
55,752
0
0
0
56,651
0
0
0
74,791
0
0
0
68,754
0
0
0
0
0
0
0
84
84000000068,75400074,79100056,65100055,75200053,13818192747,3112626046,38200043,291000-2500004474471,0431,0432,3842,3842,7372,7371,4091,4091,0501,0501,5101,5001,6061,6063,0223,0224,4394,4391,9741,974284284-71945575777771531537142327272727885154411113388006000000
> Total Liabilities 
0
0
0
0
0
0
1,031
0
0
1,982
1,982
1,814
1,814
1,223
1,223
249
249
143
143
245
245
85
85
537
537
2,748
1,067
3,580
3,580
4,456
4,456
5,063
5,063
6,584
6,584
4,905
4,905
725
725
707
707
40
40
2,713
2,713
788
798
281
281
37
37
43
43
57
57
441
441
1,409
1,409
616
616
1,322
2,731
95
95
235
1,823
366
366
711
3,225
122
122
748
3,462
1,352
1,352
2,603
5,552
1,740
1,740
1,967
4,791
1,535
1,535
2,361
5,107
2,953
2,953
3,985
11,667
28,412
28,412
19,132
19,132
20,341
20,341
21,227
21,227
24,196
24,196
27,312
27,396
27,39627,31224,19624,19621,22721,22720,34120,34119,13219,13228,41228,41211,6673,9852,9532,9535,1072,3611,5351,5354,7911,9671,7401,7405,5522,6031,3521,3523,4627481221223,2257113663661,82323595952,7311,3226166161,4091,4094414415757434337372812817987882,7132,71340407077077257254,9054,9056,5846,5845,0635,0634,4564,4563,5803,5801,0672,74853753785852452451431432492491,2231,2231,8141,8141,9821,982001,031000000
   > Total Current Liabilities 
0
0
0
0
0
0
0
0
0
0
316
0
0
0
0
0
0
0
0
0
0
0
46
0
0
0
817
0
0
0
1,074
0
0
0
1,345
0
0
0
0
0
0
0
0
0
0
0
752
0
0
0
0
0
0
0
0
441
441
1,409
1,409
616
616
1,322
1,322
95
95
235
235
366
366
711
711
122
122
748
450
1,352
1,352
2,603
1,233
1,740
1,740
1,967
1,081
1,535
1,535
2,361
587
2,953
2,953
3,985
3,630
3,614
3,614
1,633
1,633
1,540
1,540
1,964
1,964
2,574
2,574
4,446
4,446
4,4464,4462,5742,5741,9641,9641,5401,5401,6331,6333,6143,6143,6303,9852,9532,9535872,3611,5351,5351,0811,9671,7401,7401,2332,6031,3521,35245074812212271171136636623523595951,3221,3226166161,4091,40944144100000000752000000000001,3450001,07400081700046000000000003160000000000
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
10
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
784
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
250
0
0
0
0
0
0
0
0
0
451
901
801
451
451
451
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000045145145180190145100000000025000000000000000000000000000078400000000000000010000000000000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
451
901
801
451
451
451
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000451451451801901451000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
316
0
0
0
0
0
0
0
0
0
0
0
46
0
0
0
817
0
0
0
1,074
665
665
0
1,345
0
0
0
0
0
0
0
0
1,492
1,492
0
752
281
281
0
0
43
43
0
0
31
31
0
0
158
158
0
0
95
95
235
235
366
366
711
711
122
122
450
450
377
377
1,233
1,233
14
14
1,081
1,081
374
374
587
587
1,086
1,086
3,630
3,630
192
192
680
680
339
339
1,085
1,085
794
794
2,696
2,696
2,6962,6967947941,0851,0853393396806801921923,6303,6301,0861,0865875873743741,0811,08114141,2331,2333773774504501221227117113663662352359595001581580031310043430028128175201,4921,492000000001,34506656651,07400081700046000000000003160000000000
       Other Current Liabilities 
0
0
0
0
0
0
0
0
0
0
-316
0
0
0
0
0
0
0
0
0
0
0
-46
0
0
0
-817
0
0
0
-1,074
0
0
0
-1,345
0
0
0
0
0
0
0
0
0
0
0
-752
0
0
0
0
0
0
0
0
410
410
1,409
1,409
458
458
1,322
1,322
0
0
0
-235
0
0
0
0
0
95
298
-450
975
975
1,370
-1,233
1,726
1,726
886
-1,081
1,161
1,161
1,774
-587
1,867
1,867
355
-3,630
3,422
3,422
953
953
1,201
1,201
879
879
1,780
1,780
1,750
1,750
1,7501,7501,7801,7808798791,2011,2019539533,4223,422-3,6303551,8671,867-5871,7741,1611,161-1,0818861,7261,726-1,2331,370975975-4502989500000-2350001,3221,3224584581,4091,40941041000000000-75200000000000-1,345000-1,074000-817000-4600000000000-3160000000000
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,223
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,764
0
0
0
3,823
0
0
0
0
0
0
0
40
0
0
0
10
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,731
0
0
0
1,588
0
0
0
0
0
0
0
0
0
0
0
2,949
0
0
0
2,824
0
0
0
0
0
0
0
7,682
24,798
24,798
17,499
17,387
18,801
18,801
19,263
18,025
21,622
21,622
22,866
22,866
22,86622,86621,62221,62218,02519,26318,80118,80117,38717,49924,79824,7987,68200000002,8240002,949000000000001,5880002,731000000000000000100004000000003,8230002,7640000000000000001,22300000000000000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
17,089
0
17,387
0
17,704
0
18,025
0
0
0
0
000018,025017,704017,387017,08900000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
1,031
0
0
1,982
1,982
1,814
1,814
1,223
1,223
249
249
143
143
245
245
85
85
537
537
2,748
1,067
3,580
3,580
4,456
4,456
4,398
4,398
6,584
6,584
4,905
4,905
725
725
707
707
40
40
1,221
1,221
788
798
0
0
37
37
0
0
57
57
410
410
1,409
1,409
1,420
1,420
2,731
2,731
1,546
1,546
1,588
1,588
2,775
2,775
2,514
2,514
2,684
2,684
3,012
3,012
4,173
4,173
2,949
2,949
906
906
2,824
2,824
3,785
3,785
2,746
2,746
5,519
5,519
7,682
7,682
7,709
7,709
112
112
1,097
1,097
1,238
1,238
0
0
0
0
00001,2381,2381,0971,0971121127,7097,7097,6827,6825,5195,5192,7462,7463,7853,7852,8242,8249069062,9492,9494,1734,1733,0123,0122,6842,6842,5142,5142,7752,7751,5881,5881,5461,5462,7312,7311,4201,4201,4091,4094104105757003737007987881,2211,22140407077077257254,9054,9056,5846,5844,3984,3984,4564,4563,5803,5801,0672,74853753785852452451431432492491,2231,2231,8141,8141,9821,982001,031000000
> Total Stockholder Equity
0
0
0
0
0
0
8,215
8,215
0
16,538
16,538
16,471
16,471
15,530
15,530
14,229
14,229
14,328
14,328
15,855
15,855
16,799
16,799
19,889
19,889
19,542
21,223
25,215
25,215
27,132
27,132
29,767
29,767
32,884
32,884
50,993
50,993
40,133
40,133
33,531
33,531
36,219
36,219
41,816
41,816
38,730
38,730
38,698
38,698
35,121
35,121
31,426
31,426
31,840
31,840
34,610
34,610
35,869
35,869
38,768
38,768
39,892
39,892
40,232
40,232
41,468
41,468
44,240
44,240
43,157
43,157
43,618
43,618
43,849
43,849
46,370
46,370
47,586
47,586
44,651
44,651
50,961
50,961
53,184
53,184
51,544
51,544
59,600
59,600
63,124
63,124
63,656
63,656
49,622
49,622
51,594
51,594
52,437
52,437
58,013
58,013
60,872
60,872
60,87260,87258,01358,01352,43752,43751,59451,59449,62249,62263,65663,65663,12463,12459,60059,60051,54451,54453,18453,18450,96150,96144,65144,65147,58647,58646,37046,37043,84943,84943,61843,61843,15743,15744,24044,24041,46841,46840,23240,23239,89239,89238,76838,76835,86935,86934,61034,61031,84031,84031,42631,42635,12135,12138,69838,69838,73038,73041,81641,81636,21936,21933,53133,53140,13340,13350,99350,99332,88432,88429,76729,76727,13227,13225,21525,21521,22319,54219,88919,88916,79916,79915,85515,85514,32814,32814,22914,22915,53015,53016,47116,47116,53816,53808,2158,215000000
   Common Stock
0
0
0
0
0
0
6,899
0
0
13,946
13,946
14,067
14,067
14,163
14,163
14,262
14,262
14,368
14,368
14,614
14,614
14,746
14,746
14,899
14,899
15,062
15,063
18,384
18,384
18,518
18,518
18,689
18,689
18,834
18,834
37,670
37,670
37,674
37,674
37,174
37,174
37,060
37,060
37,093
37,093
37,110
37,110
36,508
36,508
34,293
34,293
34,169
34,169
33,941
33,941
33,705
33,705
33,657
33,657
33,442
33,442
33,666
33,666
33,918
33,918
35,176
35,176
35,367
35,367
35,518
35,518
35,659
35,659
35,659
35,659
35,659
35,659
35,659
35,659
35,659
35,659
35,659
35,659
35,659
35,659
35,659
35,659
35,705
35,705
36,179
36,179
36,335
36,335
36,488
36,488
36,488
36,488
36,488
36,488
36,488
36,488
36,488
36,488
36,48836,48836,48836,48836,48836,48836,48836,48836,48836,48836,33536,33536,17936,17935,70535,70535,65935,65935,65935,65935,65935,65935,65935,65935,65935,65935,65935,65935,65935,65935,65935,65935,51835,51835,36735,36735,17635,17633,91833,91833,66633,66633,44233,44233,65733,65733,70533,70533,94133,94134,16934,16934,29334,29336,50836,50837,11037,11037,09337,09337,06037,06037,17437,17437,67437,67437,67037,67018,83418,83418,68918,68918,51818,51818,38418,38415,06315,06214,89914,89914,74614,74614,61414,61414,36814,36814,26214,26214,16314,16314,06714,06713,94613,946006,899000000
   Retained Earnings Total Equity0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
280
0
0
0
2,084
0
0
0
6,133
0
0
0
6,449
0
0
0
8,921
0
0
0
-3,979
0
0
0
-4,329
0
0
0
-691
0
0
0
-116
0
0
0
-2,304
0
0
2,227
2,227
5,042
5,042
5,943
5,943
5,398
5,398
4,977
4,977
8,028
8,028
7,424
7,424
7,645
7,645
7,580
7,580
9,529
9,529
10,751
10,751
6,114
6,114
12,450
12,450
14,474
14,474
13,630
13,630
22,581
22,581
26,675
26,675
26,972
26,972
9,783
10,290
11,985
507
13,405
13,912
19,758
507
24,116
507
50724,11650719,75813,91213,40550711,98510,2909,78326,97226,97226,67526,67522,58122,58113,63013,63014,47414,47412,45012,4506,1146,11410,75110,7519,5299,5297,5807,5807,6457,6457,4247,4248,0288,0284,9774,9775,3985,3985,9435,9435,0425,0422,2272,22700-2,304000-116000-691000-4,329000-3,9790008,9210006,4490006,1330002,084000280000000000000000000
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders 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
834
834
-67,284
0
-67,452
-67,452
-67,898
0
-69,668
-69,668
-72,982
0
-72,424
-72,424
0
0
-71,946
-71,946
0
-861
0
0
-73,670
10,751
-77,074
-77,074
-77,022
12,450
0
0
0
13,630
-74,038
-74,038
-72,898
26,675
0
0
507
10,290
507
507
507
-38,525
507
507
507
507
507507507507-38,52550750750710,2905070026,675-72,898-74,038-74,03813,63000012,450-77,022-77,074-77,07410,751-73,67000-8610-71,946-71,94600-72,424-72,4240-72,982-69,668-69,6680-67,898-67,452-67,4520-67,2848348340000000000000000000000000000000000000000000000000000000



5.3. Balance Sheets

All numbers in thousands.