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

Hudson Pacific Properties Inc
Buy, Hold or Sell?

Let's analyze Hudson Pacific Properties Inc together

I guess you are interested in Hudson Pacific Properties 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 Hudson Pacific Properties 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 Hudson Pacific Properties Inc

I send you an email if I find something interesting about Hudson Pacific Properties Inc.

1. Quick Overview

1.1. Quick analysis of Hudson Pacific Properties Inc (30 sec.)










1.2. What can you expect buying and holding a share of Hudson Pacific Properties Inc? (30 sec.)

How much money do you get?

How much money do you get?
$0.55
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$23.62
Expected worth in 1 year
$20.93
How sure are you?
57.5%

+ What do you gain per year?

Total Gains per Share
$-2.14
Return On Investment
-73.1%

For what price can you sell your share?

Current Price per Share
$2.93
Expected price per share
$2.3901 - $3.9041777777778
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Hudson Pacific Properties Inc (5 min.)




Live pricePrice per Share (EOD)
$2.93
Intrinsic Value Per Share
$-19.43 - $15.14
Total Value Per Share
$4.20 - $38.76

2.2. Growth of Hudson Pacific Properties Inc (5 min.)




Is Hudson Pacific Properties Inc growing?

Current yearPrevious yearGrowGrow %
How rich?$3.3b$3.7b-$345.1m-10.0%

How much money is Hudson Pacific Properties Inc making?

Current yearPrevious yearGrowGrow %
Making money-$70.5m-$31.5m-$38.9m-55.2%
Net Profit Margin-35.6%-12.6%--

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

2.3. Financial Health of Hudson Pacific Properties Inc (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 Hudson Pacific Properties Inc?

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

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

Speculation

The Price per Share of Hudson Pacific Properties Inc is $2.93. 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 Hudson Pacific Properties Inc.
  • 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 Hudson Pacific Properties Inc, 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 $23.62. Based on the TTM, the Book Value Change Per Share is $-0.67 per quarter. Based on the YOY, the Book Value Change Per Share is $-0.36 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 $0.14 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Hudson Pacific Properties Inc.

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 Eps-0.67-23.0%-0.50-17.0%-0.19-6.4%-0.15-5.0%-0.04-1.4%
Usd Book Value Change Per Share-0.85-29.1%-0.67-23.0%-0.36-12.2%-0.05-1.7%0.3612.4%
Usd Dividend Per Share0.3311.2%0.144.7%0.299.8%0.248.3%0.237.8%
Usd Total Gains Per Share-0.52-17.8%-0.54-18.3%-0.07-2.4%0.196.6%0.5920.2%
Usd Price Per Share4.78-6.34-6.81-17.31-24.70-
Price to Earnings Ratio-1.77--3.51--12.63-33.22-102.24-
Price-to-Total Gains Ratio-9.14-2.01--182.74-30.82-211.62-
Price to Book Ratio0.20-0.26-0.25-0.66-1.04-
Price-to-Total Gains Ratio-9.14-2.01--182.74-30.82-211.62-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share2.93
Number of shares341
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.140.24
Usd Book Value Change Per Share-0.67-0.05
Usd Total Gains Per Share-0.540.19
Gains per Quarter (341 shares)-182.6165.64
Gains per Year (341 shares)-730.43262.57
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1187-917-740331-68253
2374-1835-1470662-137516
3561-2752-2200993-205779
4748-3669-29301324-2731042
5934-4587-36601655-3421305
61121-5504-43901986-4101568
71308-6421-51202317-4791831
81495-7339-58502647-5472094
91682-8256-65802978-6152357
101869-9173-73103309-6842620

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 Share0.04.00.00.0%1.011.00.08.3%6.014.00.030.0%22.018.00.055.0%28.036.00.043.8%
Book Value Change Per Share1.03.00.025.0%4.08.00.033.3%7.013.00.035.0%14.026.00.035.0%28.034.02.043.8%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%60.00.04.093.8%
Total Gains per Share1.03.00.025.0%5.07.00.041.7%11.09.00.055.0%23.017.00.057.5%39.023.02.060.9%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Hudson Pacific Properties 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---0.852-0.673-21%-0.357-58%-0.050-94%0.362-335%
Book Value Per Share--23.62424.419-3%26.863-12%26.070-9%25.197-6%
Current Ratio--1.0751.207-11%1.960-45%2.102-49%2.409-55%
Debt To Asset Ratio--0.5990.585+2%0.585+2%0.549+9%0.484+24%
Debt To Equity Ratio--1.6451.562+5%1.6490%1.424+16%1.203+37%
Dividend Per Share--0.3290.137+140%0.287+14%0.243+36%0.230+43%
Enterprise Value---4215125314.420-3850942518.605-9%-4227097500.000+0%-1879417480.261-55%193811680.335-2275%
Eps---0.675-0.499-26%-0.188-72%-0.146-78%-0.040-94%
Ev To Ebitda Ratio---39.251-18.511-53%-8.760-78%-5.909-85%0.921-4360%
Ev To Sales Ratio---6.312-4.790-24%-4.255-33%-2.047-68%1.033-711%
Free Cash Flow Per Share--0.3950.273+45%0.447-12%0.410-4%-0.113+129%
Free Cash Flow To Equity Per Share--0.632-0.637+201%0.081+683%0.593+7%0.360+75%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--15.138--------
Intrinsic Value_10Y_min---19.427--------
Intrinsic Value_1Y_max--1.299--------
Intrinsic Value_1Y_min---0.711--------
Intrinsic Value_3Y_max--4.069--------
Intrinsic Value_3Y_min---3.219--------
Intrinsic Value_5Y_max--7.039--------
Intrinsic Value_5Y_min---6.894--------
Market Cap413809760.000-63%675090685.580895058231.395-25%962143000.000-30%2609404219.739-74%3700112530.335-82%
Net Profit Margin---0.571-0.356-38%-0.126-78%-0.108-81%-0.020-97%
Operating Margin---0.358-0.136-62%0.385-193%0.377-195%0.300-219%
Operating Ratio--0.4760.995-52%0.919-48%0.885-46%0.859-45%
Pb Ratio0.124-63%0.2020.258-22%0.253-20%0.665-70%1.040-81%
Pe Ratio-1.086+39%-1.772-3.508+98%-12.632+613%33.224-105%102.245-102%
Price Per Share2.930-63%4.7806.338-25%6.813-30%17.310-72%24.700-81%
Price To Free Cash Flow Ratio1.854-63%3.02513.471-78%4.676-35%15.816-81%11.670-74%
Price To Total Gains Ratio-5.603+39%-9.1402.011-555%-182.735+1899%30.824-130%211.623-104%
Quick Ratio--0.8501.148-26%1.748-51%1.901-55%1.924-56%
Return On Assets---0.011-0.008-26%-0.003-70%-0.003-76%0.000-96%
Return On Equity---0.031-0.023-27%-0.010-69%-0.007-76%-0.002-93%
Total Gains Per Share---0.523-0.536+2%-0.069-87%0.192-372%0.592-188%
Usd Book Value--3336484000.0003448771999.750-3%3793888000.000-12%3841085149.950-13%3735903349.975-11%
Usd Book Value Change Per Share---0.852-0.673-21%-0.357-58%-0.050-94%0.362-335%
Usd Book Value Per Share--23.62424.419-3%26.863-12%26.070-9%25.197-6%
Usd Dividend Per Share--0.3290.137+140%0.287+14%0.243+36%0.230+43%
Usd Enterprise Value---4215125314.420-3850942518.605-9%-4227097500.000+0%-1879417480.261-55%193811680.335-2275%
Usd Eps---0.675-0.499-26%-0.188-72%-0.146-78%-0.040-94%
Usd Free Cash Flow--55794000.00038526750.000+45%63096750.000-12%60643700.000-8%-13910200.000+125%
Usd Free Cash Flow Per Share--0.3950.273+45%0.447-12%0.410-4%-0.113+129%
Usd Free Cash Flow To Equity Per Share--0.632-0.637+201%0.081+683%0.593+7%0.360+75%
Usd Market Cap413809760.000-63%675090685.580895058231.395-25%962143000.000-30%2609404219.739-74%3700112530.335-82%
Usd Price Per Share2.930-63%4.7806.338-25%6.813-30%17.310-72%24.700-81%
Usd Profit---95268000.000-70522500.000-26%-31594250.000-67%-23626650.000-75%-6451475.000-93%
Usd Revenue--166942000.000205266000.000-19%249700250.000-33%224740600.000-26%194572700.000-14%
Usd Total Gains Per Share---0.523-0.536+2%-0.069-87%0.192-372%0.592-188%
 EOD+4 -4MRQTTM+13 -26YOY+12 -275Y+9 -3010Y+12 -27

3.3 Fundamental Score

Let's check the fundamental score of Hudson Pacific Properties Inc based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-1.086
Price to Book Ratio (EOD)Between0-10.124
Net Profit Margin (MRQ)Greater than0-0.571
Operating Margin (MRQ)Greater than0-0.358
Quick Ratio (MRQ)Greater than10.850
Current Ratio (MRQ)Greater than11.075
Debt to Asset Ratio (MRQ)Less than10.599
Debt to Equity Ratio (MRQ)Less than11.645
Return on Equity (MRQ)Greater than0.15-0.031
Return on Assets (MRQ)Greater than0.05-0.011
Total3/10 (30.0%)

3.4 Technical Score

Let's check the technical score of Hudson Pacific Properties Inc based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5047.191
Ma 20Greater thanMa 502.847
Ma 50Greater thanMa 1003.382
Ma 100Greater thanMa 2004.084
OpenGreater thanClose3.010
Total1/5 (20.0%)

4. In-depth Analysis

4.1 About Hudson Pacific Properties Inc

Hudson Pacific Properties (NYSE: HPP) is a real estate investment trust serving dynamic tech and media tenants in global epicenters for these synergistic, converging and secular growth industries. Hudson Pacific's unique and high-barrier tech and media focus leverages a full-service, end-to-end value creation platform forged through deep strategic relationships and niche expertise across identifying, acquiring, transforming and developing properties into world-class amenitized, collaborative and sustainable office and studio space.

Fundamental data was last updated by Penke on 2025-01-10 04:00:08.

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 loss.
Using its assets, the company is very inefficient in making profit.
Using its investors money, the company is very inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very inefficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just able to pay all its short-term debts.
The company is just able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is just 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 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 Hudson Pacific Properties Inc earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Hudson Pacific Properties Inc to the REIT - Office industry mean.
  • A Net Profit Margin of -57.1% means that $-0.57 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Hudson Pacific Properties Inc:

  • The MRQ is -57.1%. The company is making a huge loss. -2
  • The TTM is -35.6%. The company is making a huge loss. -2
Trends
Current periodCompared to+/- 
MRQ-57.1%TTM-35.6%-21.5%
TTM-35.6%YOY-12.6%-23.0%
TTM-35.6%5Y-10.8%-24.7%
5Y-10.8%10Y-2.0%-8.9%
4.3.1.2. Return on Assets

Shows how efficient Hudson Pacific Properties Inc is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Hudson Pacific Properties Inc to the REIT - Office industry mean.
  • -1.1% Return on Assets means that Hudson Pacific Properties Inc generated $-0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Hudson Pacific Properties Inc:

  • The MRQ is -1.1%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -0.8%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-1.1%TTM-0.8%-0.3%
TTM-0.8%YOY-0.3%-0.5%
TTM-0.8%5Y-0.3%-0.6%
5Y-0.3%10Y0.0%-0.2%
4.3.1.3. Return on Equity

Shows how efficient Hudson Pacific Properties Inc is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Hudson Pacific Properties Inc to the REIT - Office industry mean.
  • -3.1% Return on Equity means Hudson Pacific Properties Inc generated $-0.03 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Hudson Pacific Properties Inc:

  • The MRQ is -3.1%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -2.3%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-3.1%TTM-2.3%-0.9%
TTM-2.3%YOY-1.0%-1.3%
TTM-2.3%5Y-0.7%-1.5%
5Y-0.7%10Y-0.2%-0.5%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Hudson Pacific Properties Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Hudson Pacific Properties Inc is operating .

  • Measures how much profit Hudson Pacific Properties Inc 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 Hudson Pacific Properties Inc to the REIT - Office industry mean.
  • An Operating Margin of -35.8% means the company generated $-0.36  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Hudson Pacific Properties Inc:

  • The MRQ is -35.8%. The company is operating very inefficient. -2
  • The TTM is -13.6%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ-35.8%TTM-13.6%-22.2%
TTM-13.6%YOY38.5%-52.1%
TTM-13.6%5Y37.7%-51.3%
5Y37.7%10Y30.0%+7.7%
4.3.2.2. Operating Ratio

Measures how efficient Hudson Pacific Properties Inc is keeping operating costs low.

  • Below 1 is considered healthy (always compare to REIT - Office industry mean).
  • An Operation Ratio of 0.48 means that the operating costs are $0.48 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Hudson Pacific Properties Inc:

  • The MRQ is 0.476. The company is very efficient in keeping operating costs low. +2
  • The TTM is 0.995. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.476TTM0.995-0.518
TTM0.995YOY0.919+0.075
TTM0.9955Y0.885+0.110
5Y0.88510Y0.859+0.025
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Hudson Pacific Properties Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Hudson Pacific Properties Inc is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to REIT - Office industry mean).
  • A Current Ratio of 1.08 means the company has $1.08 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Hudson Pacific Properties Inc:

  • The MRQ is 1.075. The company is just able to pay all its short-term debts.
  • The TTM is 1.207. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.075TTM1.207-0.132
TTM1.207YOY1.960-0.754
TTM1.2075Y2.102-0.895
5Y2.10210Y2.409-0.307
4.4.3.2. Quick Ratio

Measures if Hudson Pacific Properties Inc is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Hudson Pacific Properties Inc to the REIT - Office industry mean.
  • A Quick Ratio of 0.85 means the company can pay off $0.85 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Hudson Pacific Properties Inc:

  • The MRQ is 0.850. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 1.148. The company is just able to pay all its short-term debts with the most liquid assets.
Trends
Current periodCompared to+/- 
MRQ0.850TTM1.148-0.298
TTM1.148YOY1.748-0.600
TTM1.1485Y1.901-0.754
5Y1.90110Y1.924-0.023
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Hudson Pacific Properties Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Hudson Pacific Properties Inc assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Hudson Pacific Properties Inc to REIT - Office industry mean.
  • A Debt to Asset Ratio of 0.60 means that Hudson Pacific Properties Inc assets are financed with 59.9% credit (debt) and the remaining percentage (100% - 59.9%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Hudson Pacific Properties Inc:

  • The MRQ is 0.599. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.585. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.599TTM0.585+0.014
TTM0.585YOY0.5850.000
TTM0.5855Y0.549+0.035
5Y0.54910Y0.484+0.065
4.5.4.2. Debt to Equity Ratio

Measures if Hudson Pacific Properties Inc is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Hudson Pacific Properties Inc to the REIT - Office industry mean.
  • A Debt to Equity ratio of 164.5% means that company has $1.65 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Hudson Pacific Properties Inc:

  • The MRQ is 1.645. The company is just able to pay all its debts with equity.
  • The TTM is 1.562. The company is just able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ1.645TTM1.562+0.083
TTM1.562YOY1.649-0.087
TTM1.5625Y1.424+0.138
5Y1.42410Y1.203+0.221
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 Hudson Pacific Properties Inc generates.

  • Above 15 is considered overpriced but always compare Hudson Pacific Properties Inc to the REIT - Office industry mean.
  • A PE ratio of -1.77 means the investor is paying $-1.77 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Hudson Pacific Properties Inc:

  • The EOD is -1.086. Based on the earnings, the company is expensive. -2
  • The MRQ is -1.772. Based on the earnings, the company is expensive. -2
  • The TTM is -3.508. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-1.086MRQ-1.772+0.686
MRQ-1.772TTM-3.508+1.736
TTM-3.508YOY-12.632+9.124
TTM-3.5085Y33.224-36.732
5Y33.22410Y102.245-69.021
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 Hudson Pacific Properties Inc:

  • The EOD is 1.854. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 3.025. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 13.471. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD1.854MRQ3.025-1.171
MRQ3.025TTM13.471-10.446
TTM13.471YOY4.676+8.795
TTM13.4715Y15.816-2.345
5Y15.81610Y11.670+4.146
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 Hudson Pacific Properties Inc is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to REIT - Office industry mean).
  • A PB ratio of 0.20 means the investor is paying $0.20 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Hudson Pacific Properties Inc:

  • The EOD is 0.124. Based on the equity, the company is cheap. +2
  • The MRQ is 0.202. Based on the equity, the company is cheap. +2
  • The TTM is 0.258. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.124MRQ0.202-0.078
MRQ0.202TTM0.258-0.056
TTM0.258YOY0.253+0.005
TTM0.2585Y0.665-0.407
5Y0.66510Y1.040-0.375
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 Hudson Pacific Properties Inc.

4.8.1. Institutions holding Hudson Pacific Properties Inc

Institutions are holding 114.726% of the shares of Hudson Pacific Properties Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30BlackRock Inc19.18080.002727089567-138603-0.509
2024-09-30Vanguard Group Inc15.23870.0018215219104788292.2755
2024-09-30State Street Corp5.94340.00168394055-67708-0.8002
2024-09-30Charles Schwab Investment Management Inc3.68870.0048520957763093213.7799
2024-09-30Canada Pension Plan Investment Board3.05850.0196431960100
2024-09-30Legal & General Group PLC2.82340.004398761642508811.9322
2024-09-30Neuberger Berman Group LLC2.78120.01473927911135510.3462
2024-09-30Blackstone Inc2.68850.0792379710000
2024-09-30Geode Capital Management, LLC2.42610.001334264171541014.7092
2024-09-30FMR Inc2.41040.0013404335-6002-0.176
2024-09-30Morgan Stanley - Brokerage Accounts2.24770.00113174422-3003852-48.6196
2024-09-30Prudential Financial Inc2.14730.020430326432359063350.2276
2024-09-30Balyasny Asset Management LLC1.94760.02152750595-343125-11.091
2024-09-30Nuveen Asset Management, LLC1.89520.00362676702-249503-8.5265
2024-09-30Presima Inc.1.64222.43432319284-377531-13.9991
2024-09-30Goldman Sachs Group Inc1.48360.0016209530747336629.1852
2024-09-30Dimensional Fund Advisors, Inc.1.33240.00221881720125720.6726
2024-09-30Millennium Management LLC1.29560.00421829831431392.4145
2024-09-30Northern Trust Corp1.22610.00141731628704074.2383
2024-09-30B&I Capital AG1.17032.28991652783-46500-2.7364
Total 76.62774.9109108223004+428224+0.4%

4.9.2. Funds holding Hudson Pacific Properties Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-11-30Vanguard Real Estate Index Investor3.48240.02674918223-88746-1.7724
2024-11-30Vanguard Total Stock Mkt Idx Inv3.14740.00094445180-26854-0.6005
2024-12-31iShares Russell 2000 ETF2.78780.0166393727000
2024-11-30Vanguard Small Cap Index2.52640.00813568101208500.5878
2024-12-31Schwab Fundamental U.S. Small CompanyETF2.16270.09623054467168580.555
2024-09-30Undrly L&G Heitman Property1.97691.0628279197548176020.8535
2024-11-30Vanguard Small Cap Value Index Inv1.70260.01462404663117900.4927
2024-09-30Fidelity Global Innovators Cl F1.59240.10162249023-11287-0.4994
2024-09-30Neuberger Berman REIT1.59221.34752248672-58832-2.5496
2024-11-30Neuberger Berman Real Estate Tr1.58791.09252242656125330.562
2024-11-30Vanguard Institutional Extnd Mkt Idx Tr1.45960.00652061452151230.739
2024-11-30Northern Tr Presima Glbl Rl Estt Concntr1.33761.8202188915400
2024-09-30Neuberger Berman US RE Scs USD I Acc1.03931.36231467866317562.2113
2024-10-31Nuveen Quant Small Cap Equity R61.02020.17941440800203401.4319
2024-11-30iShares Envir&Lw Carb Tilt REIdx(UK)LAcc1.01680.0578143610000
2024-10-31Fidelity Small Cap Index0.9970.0226140810884890.6065
2024-12-31iShares Russell 2000 Value ETF0.94660.0329133692100
2024-11-30Vanguard Tax-Managed Small Cap Adm0.77230.0407109080500
2024-08-31CREF Stock R10.66270.0037935960-96037-9.3059
2024-09-30Kennedy Extended Small Cap0.64650.390191307210849613.4849
Total 32.45737.683745840468+446239+1.0%

5.3. Insider Transactions

Insiders are holding 3.403% of the shares of Hudson Pacific Properties Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-12-18Victor J ColemanBUY500002.87
2024-11-25Victor J ColemanBUY500003.53
2024-09-20Andy WattulaSELL93565.28
2024-08-30Jonathan M GlaserSELL92875.2
2024-05-30Steven M JaffeBUY52954.71
2024-05-29Harout Krikor DiramerianBUY23254.29
2024-05-29Mark T LammasBUY58004.31
2024-05-22Victor J ColemanSELL1000005.18
2024-02-21Barry A SholemBUY400006.69
2024-02-16Drew GordonSELL100007.11
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Reversals in quarterly reports

I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.

 2023-09-302023-12-312024-03-312024-06-302024-09-30
Other Current Liabilities  -126,34785,585-40,76236,489-4,273-2,248,433-2,252,7062,324,30571,599



5.2. Latest Balance Sheet

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

Summary
Total Assets8,317,392
Total Liabilities4,980,908
Total Stockholder Equity3,027,473
 As reported
Total Liabilities 4,980,908
Total Stockholder Equity+ 3,027,473
Total Assets = 8,317,392

Assets

Total Assets8,317,392
Total Current Assets394,134
Long-term Assets7,923,258
Total Current Assets
Cash And Cash Equivalents 90,692
Net Receivables 220,764
Other Current Assets 82,678
Total Current Assets  (as reported)394,134
Total Current Assets  (calculated)394,134
+/-0
Long-term Assets
Property Plant Equipment 482,224
Goodwill 264,144
Intangible Assets 324,498
Other Assets 6,935,070
Long-term Assets  (as reported)7,923,258
Long-term Assets  (calculated)8,005,936
+/- 82,678

Liabilities & Shareholders' Equity

Total Current Liabilities366,599
Long-term Liabilities4,604,494
Total Stockholder Equity3,027,473
Total Current Liabilities
Short-term Debt 295,000
Other Current Liabilities 71,599
Total Current Liabilities  (as reported)366,599
Total Current Liabilities  (calculated)366,599
+/-0
Long-term Liabilities
Long-term Liabilities  (as reported)4,604,494
Long-term Liabilities  (calculated)0
+/- 4,604,494
Total Stockholder Equity
Common Stock1,403
Other Stockholders Equity 2,603,414
Total Stockholder Equity (as reported)3,027,473
Total Stockholder Equity (calculated)2,604,817
+/- 422,656
Other
Cash and Short Term Investments 90,692
Common Stock Shares Outstanding 141,232
Liabilities and Stockholders Equity 8,317,392
Net Debt 275,907
Net Working Capital 27,535
Short Long Term Debt Total 366,599



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-31
> Total Assets 
386,702
0
0
386,557
384,615
386,554
621,780
623,915
1,004,575
993,825
1,041,798
1,064,350
1,152,791
1,160,500
1,340,177
1,344,818
1,559,690
1,687,329
1,832,112
2,102,296
2,131,274
2,216,189
2,234,983
2,317,449
2,340,885
2,801,643
6,313,130
6,254,509
6,254,035
6,039,119
6,276,923
6,363,355
6,678,998
6,701,761
6,864,034
6,907,090
6,622,070
6,448,291
6,559,174
6,744,850
7,070,879
7,373,628
7,486,666
7,428,294
7,466,568
7,844,942
7,606,708
7,942,001
8,350,202
8,403,835
8,425,652
8,803,997
8,990,189
9,004,408
9,050,638
9,320,419
9,319,140
9,124,091
9,105,829
8,986,802
8,282,050
8,251,462
8,352,782
8,317,392
8,317,3928,352,7828,251,4628,282,0508,986,8029,105,8299,124,0919,319,1409,320,4199,050,6389,004,4088,990,1898,803,9978,425,6528,403,8358,350,2027,942,0017,606,7087,844,9427,466,5687,428,2947,486,6667,373,6287,070,8796,744,8506,559,1746,448,2916,622,0706,907,0906,864,0346,701,7616,678,9986,363,3556,276,9236,039,1196,254,0356,254,5096,313,1302,801,6432,340,8852,317,4492,234,9832,216,1892,131,2742,102,2961,832,1121,687,3291,559,6901,344,8181,340,1771,160,5001,152,7911,064,3501,041,798993,8251,004,575623,915621,780386,554384,615386,55700386,702
   > Total Current Assets 
12,367
0
0
12,755
10,173
14,398
92,832
52,049
64,162
61,413
115,195
50,047
42,990
52,466
136,411
64,865
64,421
188,750
216,428
84,752
82,559
95,387
105,569
146,351
156,476
587,907
138,948
160,263
396,043
204,108
539,286
301,910
266,086
305,131
220,484
594,502
487,573
212,065
505,245
355,391
427,077
570,298
509,381
478,162
476,316
833,671
558,472
862,295
605,112
634,522
643,444
715,044
961,362
989,177
853,830
792,944
774,536
488,724
440,774
404,362
377,238
377,747
356,128
394,134
394,134356,128377,747377,238404,362440,774488,724774,536792,944853,830989,177961,362715,044643,444634,522605,112862,295558,472833,671476,316478,162509,381570,298427,077355,391505,245212,065487,573594,502220,484305,131266,086301,910539,286204,108396,043160,263138,948587,907156,476146,351105,56995,38782,55984,752216,428188,75064,42164,865136,41152,46642,99050,047115,19561,41364,16252,04992,83214,39810,17312,7550012,367
       Cash And Cash Equivalents 
4,955
0
0
2,542
2,256
4,512
84,509
40,741
48,875
38,273
86,893
20,715
13,705
21,858
102,525
27,288
18,904
141,562
96,330
29,341
30,356
29,063
32,797
69,397
17,753
247,890
40,327
46,668
53,551
57,367
337,400
89,354
83,015
115,690
73,242
87,723
78,922
64,080
57,515
52,456
53,740
52,445
48,172
56,777
46,224
392,136
45,052
365,294
113,686
134,278
110,978
110,500
96,555
137,598
266,538
161,667
255,761
163,327
109,220
75,040
100,391
133,572
78,458
90,692
90,69278,458133,572100,39175,040109,220163,327255,761161,667266,538137,59896,555110,500110,978134,278113,686365,29445,052392,13646,22456,77748,17252,44553,74052,45657,51564,08078,92287,72373,242115,69083,01589,354337,40057,36753,55146,66840,327247,89017,75369,39732,79729,06330,35629,34196,330141,56218,90427,288102,52521,85813,70520,71586,89338,27348,87540,74184,5094,5122,2562,542004,955
       Short-term Investments 
4,605
0
0
0
3,709
4,924
2,320
2,217
4,121
9,588
8,184
9,624
9,521
10,175
10,241
10,697
14,322
14,321
14,518
17,679
16,750
17,714
17,682
19,650
14,244
16,906
17,319
18,606
18,010
20,011
19,166
22,103
25,177
18,000
17,284
25,784
22,358
10,900
8,472
148,315
146,880
144,992
142,761
142,268
140,749
139,475
137,940
136,649
135,115
133,790
132,222
130,103
129,321
127,157
4,411
8,801
9,292
6,962
17,706
19,559
6,441
12,319
21,482
0
021,48212,3196,44119,55917,7066,9629,2928,8014,411127,157129,321130,103132,222133,790135,115136,649137,940139,475140,749142,268142,761144,992146,880148,3158,47210,90022,35825,78417,28418,00025,17722,10319,16620,01118,01018,60617,31916,90614,24419,65017,68217,71416,75017,67914,51814,32114,32210,69710,24110,1759,5219,6248,1849,5884,1212,2172,3204,9243,7090004,605
       Net Receivables 
1,228
0
0
4,273
4,208
4,962
6,003
9,091
11,166
13,552
20,118
19,708
19,764
20,433
23,645
26,880
26,607
29,537
26,615
31,523
30,283
30,699
37,571
45,728
49,253
49,125
59,449
73,378
80,795
81,894
81,079
87,903
94,133
86,859
97,181
102,198
113,820
125,381
130,698
143,838
156,373
176,973
184,733
197,403
208,335
221,977
235,715
240,646
247,790
252,451
255,190
266,011
265,645
284,443
284,615
295,210
296,730
305,826
312,971
310,268
245,396
241,665
235,794
220,764
220,764235,794241,665245,396310,268312,971305,826296,730295,210284,615284,443265,645266,011255,190252,451247,790240,646235,715221,977208,335197,403184,733176,973156,373143,838130,698125,381113,820102,19897,18186,85994,13387,90381,07981,89480,79573,37859,44949,12549,25345,72837,57130,69930,28331,52326,61529,53726,60726,88023,64520,43319,76419,70820,11813,55211,1669,0916,0034,9624,2084,273001,228
       Inventory 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
14,322
14,321
70,868
17,679
16,750
30,482
30,185
19,650
82,778
16,906
17,319
18,606
234,405
37,446
71,598
84,426
61,785
18,000
17,284
347,221
233,693
0
209,483
0
14,451
113,447
13,375
12,562
12,034
11,982
11,819
38,979
35,854
35,055
33,967
1,483
1,578
1,755
1,981
4,795
4,914
5,137
5,689
5,954
396,003
0
0
0
000396,0035,9545,6895,1374,9144,7951,9811,7551,5781,48333,96735,05535,85438,97911,81911,98212,03412,56213,375113,44714,4510209,4830233,693347,22117,28418,00061,78584,42671,59837,446234,40518,60617,31916,90682,77819,65030,18530,48216,75017,67970,86814,32114,3220000000000000000
   > Long-term Assets 
374,335
0
0
373,802
374,442
372,156
528,948
571,866
940,413
932,412
926,603
1,014,303
1,109,801
1,108,034
1,203,766
1,279,953
1,495,269
1,498,579
1,615,684
2,017,544
2,048,715
2,120,802
2,129,414
2,171,098
2,184,409
2,213,736
6,174,182
6,094,246
5,857,992
5,835,011
5,737,637
6,061,445
6,412,912
6,396,630
6,643,550
6,312,588
6,134,497
6,236,226
6,053,929
6,389,459
6,643,802
6,803,330
6,977,285
6,950,132
6,990,252
7,011,271
7,048,236
7,079,706
7,745,090
7,769,313
7,782,208
8,088,953
8,028,827
8,015,231
8,196,806
8,527,475
8,544,604
8,635,367
8,665,055
8,582,440
7,904,812
7,873,715
7,984,090
7,923,258
7,923,2587,984,0907,873,7157,904,8128,582,4408,665,0558,635,3678,544,6048,527,4758,196,8068,015,2318,028,8278,088,9537,782,2087,769,3137,745,0907,079,7067,048,2367,011,2716,990,2526,950,1326,977,2856,803,3306,643,8026,389,4596,053,9296,236,2266,134,4976,312,5886,643,5506,396,6306,412,9126,061,4455,737,6375,835,0115,857,9926,094,2466,174,1822,213,7362,184,4092,171,0982,129,4142,120,8022,048,7152,017,5441,615,6841,498,5791,495,2691,279,9531,203,7661,108,0341,109,8011,014,303926,603932,412940,413571,866528,948372,156374,442373,80200374,335
       Property Plant Equipment 
353,024
0
0
353,930
353,505
352,727
487,936
515,812
839,032
832,443
829,284
912,273
1,007,175
1,001,034
1,098,022
1,183,757
167
1,396,479
1,510,822
1,893,384
490
490
2,005,321
2,015,857
1,405
2,062,317
0
5,680,971
5,500,462
5,485,623
5,407,455
5,734,304
6,050,933
6,044,127
6,331,289
6,054,757
5,889,943
5,924,579
5,817,347
6,040,750
510,217
272,051
270,943
270,318
269,029
268,384
267,226
266,059
264,880
263,691
268,537
334,315
345,510
368,303
359,895
528,074
531,340
523,528
513,437
507,080
495,089
489,806
484,604
482,224
482,224484,604489,806495,089507,080513,437523,528531,340528,074359,895368,303345,510334,315268,537263,691264,880266,059267,226268,384269,029270,318270,943272,051510,2176,040,7505,817,3475,924,5795,889,9436,054,7576,331,2896,044,1276,050,9335,734,3045,407,4555,485,6235,500,4625,680,97102,062,3171,4052,015,8572,005,3214904901,893,3841,510,8221,396,4791671,183,7571,098,0221,001,0341,007,175912,273829,284832,443839,032515,812487,936352,727353,505353,93000353,024
       Goodwill 
0
0
0
0
0
0
8,754
8,754
8,754
8,754
8,754
8,754
8,754
8,754
8,754
8,754
8,754
8,754
8,754
8,754
8,754
8,754
8,754
8,754
8,754
8,754
8,754
8,754
8,754
8,754
8,754
8,754
8,754
8,754
8,754
8,754
8,754
8,754
8,754
8,754
8,754
8,754
8,754
8,754
8,754
8,754
8,754
8,754
8,754
8,754
8,754
105,149
109,439
109,439
109,473
261,139
263,549
263,549
263,549
263,549
264,144
264,144
264,144
264,144
264,144264,144264,144264,144263,549263,549263,549263,549261,139109,473109,439109,439105,1498,7548,7548,7548,7548,7548,7548,7548,7548,7548,7548,7548,7548,7548,7548,7548,7548,7548,7548,7548,7548,7548,7548,7548,7548,7548,7548,7548,7548,7548,7548,7548,7548,7548,7548,7548,7548,7548,7548,7548,7548,7548,7548,7548,7548,754000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
631
202
0
0
0
0
0
4,064
53,275
87
192
0
12,517
28,127
96,805
28,372
0
28,580
247,140
46,223
28,237
28,705
43,128
47,104
21,235
0
16,025
14,052
17,148
151,120
146,880
148,216
65,495
64,183
205,675
60,071
62,685
63,874
217,220
217,707
217,958
152,516
284,052
287,978
161,845
154,144
180,572
194,163
218,422
236,248
301,292
318,670
259,687
0
0259,687318,670301,292236,248218,422194,163180,572154,144161,845287,978284,052152,516217,958217,707217,22063,87462,68560,071205,67564,18365,495148,216146,880151,12017,14814,05216,025021,23547,10443,12828,70528,23746,223247,14028,580028,37296,80528,12712,51701928753,2754,064000002026310000000000
       Intangible Assets 
17,250
0
0
14,867
14,235
13,621
22,288
39,317
85,241
81,295
77,031
78,943
84,131
78,940
77,784
74,389
473
81,729
88,893
107,041
372
110,042
107,919
109,476
271
103,022
381,370
353,080
318,031
311,846
293,191
289,682
310,062
296,645
282,272
257,831
244,554
244,554
236,582
256,100
66,793
280,193
299,250
294,959
285,448
275,610
265,550
255,907
285,836
280,679
271,201
335,619
341,444
325,641
336,439
405,434
393,842
382,173
371,525
359,870
326,950
319,214
329,310
324,498
324,498329,310319,214326,950359,870371,525382,173393,842405,434336,439325,641341,444335,619271,201280,679285,836255,907265,550275,610285,448294,959299,250280,19366,793256,100236,582244,554244,554257,831282,272296,645310,062289,682293,191311,846318,031353,080381,370103,022271109,476107,919110,042372107,04188,89381,72947374,38977,78478,94084,13178,94377,03181,29585,24139,31722,28813,62114,23514,8670017,250
       Long-term Assets Other 
4,061
0
0
5,005
6,702
5,808
9,970
47,300
92,627
9,920
11,534
14,333
9,741
19,306
19,206
13,053
1,486,348
1,489,825
1,606,930
2,008,790
2,039,471
2,112,048
2,120,660
2,162,344
2,174,250
2,204,982
6,165,428
6,085,492
5,849,238
5,826,257
5,700,646
6,023,986
6,366,930
6,349,330
6,619,419
6,289,741
6,111,503
6,213,420
6,028,027
6,377,900
14,451
13,626
30,160
12,562
12,034
11,982
11,819
38,979
35,854
35,055
33,967
19,649
20,954
7,376,668
7,184,852
7,584,118
7,563,826
7,643,445
128,836
119,494
6,514,925
6,467,141
6,644,346
6,576,269
6,576,2696,644,3466,467,1416,514,925119,494128,8367,643,4457,563,8267,584,1187,184,8527,376,66820,95419,64933,96735,05535,85438,97911,81911,98212,03412,56230,16013,62614,4516,377,9006,028,0276,213,4206,111,5036,289,7416,619,4196,349,3306,366,9306,023,9865,700,6465,826,2575,849,2386,085,4926,165,4282,204,9822,174,2502,162,3442,120,6602,112,0482,039,4712,008,7901,606,9301,489,8251,486,34813,05319,20619,3069,74114,33311,5349,92092,62747,3009,9705,8086,7025,005004,061
> Total Liabilities 
177,305
0
0
172,164
169,686
169,904
138,374
142,725
402,717
438,194
337,152
367,366
464,122
422,442
423,028
436,642
662,468
609,023
720,948
1,004,238
1,028,408
924,370
947,274
1,028,621
1,065,870
916,920
2,375,384
2,353,553
2,524,998
2,348,022
2,617,301
2,716,983
2,976,248
2,675,561
2,879,618
2,944,158
2,711,106
2,509,426
2,633,126
2,783,012
3,127,608
3,518,768
3,662,970
3,574,271
3,631,946
4,088,105
3,878,677
3,916,813
4,254,348
4,338,934
4,352,401
4,822,269
4,663,748
4,933,260
5,075,489
5,402,506
5,444,265
5,304,307
5,341,341
5,270,397
4,730,696
4,800,975
4,896,019
4,980,908
4,980,9084,896,0194,800,9754,730,6965,270,3975,341,3415,304,3075,444,2655,402,5065,075,4894,933,2604,663,7484,822,2694,352,4014,338,9344,254,3483,916,8133,878,6774,088,1053,631,9463,574,2713,662,9703,518,7683,127,6082,783,0122,633,1262,509,4262,711,1062,944,1582,879,6182,675,5612,976,2482,716,9832,617,3012,348,0222,524,9982,353,5532,375,384916,9201,065,8701,028,621947,274924,3701,028,4081,004,238720,948609,023662,468436,642423,028422,442464,122367,366337,152438,194402,717142,725138,374169,904169,686172,16400177,305
   > Total Current Liabilities 
160,679
0
0
158,356
156,207
157,011
99,880
104,815
353,566
347,646
287,486
317,425
412,340
375,499
364,256
382,336
18,833
21,696
22,267
39,270
27,511
22,715
20,407
35,642
80,058
62,061
75,480
90,453
97,340
98,226
109,423
146,682
124,378
135,198
134,237
386,970
165,323
147,218
155,251
193,941
175,300
208,779
242,094
261,272
212,673
269,282
322,799
282,766
235,860
271,426
253,271
307,091
304,857
323,765
801,644
358,020
264,763
271,931
274,294
267,426
395,736
203,194
378,785
366,599
366,599378,785203,194395,736267,426274,294271,931264,763358,020801,644323,765304,857307,091253,271271,426235,860282,766322,799269,282212,673261,272242,094208,779175,300193,941155,251147,218165,323386,970134,237135,198124,378146,682109,42398,22697,34090,45375,48062,06180,05835,64220,40722,71527,51139,27022,26721,69618,833382,336364,256375,499412,340317,425287,486347,646353,566104,81599,880157,011156,207158,35600160,679
       Short-term Debt 
152,000
0
0
152,000
152,000
152,000
94,020
94,069
342,060
332,153
275,002
298,672
399,871
361,051
350,332
359,454
0
15,478
14,390
12,788
13,673
0
17,990
17,739
14,857
15,785
0
41,489
59,547
55,336
54,500
52,687
72,250
67,798
68,999
2,424,358
2,421,380
2,240,688
2,361,749
43,289
66,136
66,136
66,136
66,136
66,136
66,136
66,136
294,352
319,158
315,381
317,772
300,000
125,000
335,000
485,000
295,000
385,000
399,081
395,170
393,773
233,311
31,004
2,407,690
295,000
295,0002,407,69031,004233,311393,773395,170399,081385,000295,000485,000335,000125,000300,000317,772315,381319,158294,35266,13666,13666,13666,13666,13666,13666,13643,2892,361,7492,240,6882,421,3802,424,35868,99967,79872,25052,68754,50055,33659,54741,489015,78514,85717,73917,990013,67312,78814,39015,4780359,454350,332361,051399,871298,672275,002332,153342,06094,06994,020152,000152,000152,00000152,000
       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
914,433
0
0
0
2,260,716
55,336
54,500
52,687
2,473,326
67,798
2,598,780
2,424,358
2,421,380
2,240,688
2,361,749
0
3,193
66,136
66,136
66,136
66,136
66,136
66,136
0
0
0
0
300,000
125,000
335,000
485,000
295,000
385,000
335,000
528,000
520,000
192,000
0
2,387,000
0
02,387,0000192,000520,000528,000335,000385,000295,000485,000335,000125,000300,000000066,13666,13666,13666,13666,13666,1363,19302,361,7492,240,6882,421,3802,424,3582,598,78067,7982,473,32652,68754,50055,3362,260,716000914,433000000000000000000000000
       Accounts payable 
8,679
0
0
6,356
4,207
5,011
5,860
10,746
11,507
15,493
12,484
18,753
12,469
14,448
13,924
22,882
18,833
21,696
17,528
39,270
27,511
22,545
20,294
35,642
36,844
61,735
75,205
90,096
84,048
97,964
104,156
132,140
120,572
135,198
134,237
162,938
163,107
146,588
151,697
193,941
175,300
208,047
241,990
261,272
212,673
269,282
322,799
282,766
235,860
271,426
253,271
307,091
300,959
318,651
313,572
355,545
264,098
271,931
272,420
265,205
203,187
203,194
223,801
0
0223,801203,194203,187265,205272,420271,931264,098355,545313,572318,651300,959307,091253,271271,426235,860282,766322,799269,282212,673261,272241,990208,047175,300193,941151,697146,588163,107162,938134,237135,198120,572132,140104,15697,96484,04890,09675,20561,73536,84435,64220,29422,54527,51139,27017,52821,69618,83322,88213,92414,44812,46918,75312,48415,49311,50710,7465,8605,0114,2076,356008,679
       Other Current Liabilities 
0
0
0
0
0
0
0
0
-1
0
0
0
0
0
0
0
18,833
21,696
22,267
39,270
27,511
22,715
20,407
35,642
80,058
62,061
75,480
90,453
97,340
98,226
109,423
146,682
124,378
135,198
134,237
386,970
165,323
147,218
155,251
150,652
109,164
142,643
175,958
195,136
146,537
203,146
256,663
-11,586
-83,298
-43,955
-64,501
7,091
179,857
-89,976
3,072
-379,574
-468,132
-399,081
-120,876
-126,347
-40,762
-4,273
-2,252,706
71,599
71,599-2,252,706-4,273-40,762-126,347-120,876-399,081-468,132-379,5743,072-89,976179,8577,091-64,501-43,955-83,298-11,586256,663203,146146,537195,136175,958142,643109,164150,652155,251147,218165,323386,970134,237135,198124,378146,682109,42398,22697,34090,45375,48062,06180,05835,64220,40722,71527,51139,27022,26721,69618,8330000000-100000000
   > Long-term Liabilities 
16,626
0
0
13,808
13,479
12,893
38,494
37,910
49,151
90,548
49,666
49,941
51,782
46,943
58,772
54,306
643,635
587,327
698,681
964,968
1,000,897
901,655
926,867
992,979
985,812
854,859
2,299,904
2,263,100
2,427,658
2,249,796
2,507,878
2,570,301
2,851,870
2,540,363
2,745,381
2,557,188
2,545,783
2,362,208
2,477,875
2,589,071
2,952,308
3,309,989
3,420,876
3,312,999
3,419,273
3,818,823
3,555,878
3,634,047
4,018,488
4,067,508
4,099,130
4,515,178
4,358,891
4,609,495
4,273,845
5,044,486
5,179,502
5,032,376
5,067,047
5,002,971
4,334,960
4,607,596
4,517,234
4,604,494
4,604,4944,517,2344,607,5964,334,9605,002,9715,067,0475,032,3765,179,5025,044,4864,273,8454,609,4954,358,8914,515,1784,099,1304,067,5084,018,4883,634,0473,555,8783,818,8233,419,2733,312,9993,420,8763,309,9892,952,3082,589,0712,477,8752,362,2082,545,7832,557,1882,745,3812,540,3632,851,8702,570,3012,507,8782,249,7962,427,6582,263,1002,299,904854,859985,812992,979926,867901,6551,000,897964,968698,681587,327643,63554,30658,77246,94351,78249,94149,66690,54849,15137,91038,49412,89313,47913,8080016,626
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
275,002
298,672
0
0
0
0
0
530,023
637,118
892,038
931,308
0
853,894
921,767
919,809
789,728
0
2,096,949
2,262,726
2,097,669
2,365,360
2,430,356
2,689,310
2,389,355
2,599,767
2,425,177
2,421,680
2,240,688
2,361,749
2,471,798
2,623,835
2,915,185
3,037,557
2,930,369
3,019,076
3,434,434
3,172,890
3,253,893
3,597,335
3,651,779
3,687,150
4,105,646
3,928,251
4,166,081
4,321,567
4,515,452
4,651,998
4,499,682
4,539,243
4,483,156
0
0
0
0
00004,483,1564,539,2434,499,6824,651,9984,515,4524,321,5674,166,0813,928,2514,105,6463,687,1503,651,7793,597,3353,253,8933,172,8903,434,4343,019,0762,930,3693,037,5572,915,1852,623,8352,471,7982,361,7492,240,6882,421,6802,425,1772,599,7672,389,3552,689,3102,430,3562,365,3602,097,6692,262,7262,096,9490789,728919,809921,767853,8940931,308892,038637,118530,02300000298,672275,0020000000000
       Warrants
0
0
0
0
0
0
0
0
0
0
12,475
12,475
0
0
0
0
0
12,475
12,475
12,475
10,475
0
10,177
10,177
10,177
10,177
0
10,177
10,177
10,177
10,177
10,177
10,177
10,177
10,177
10,177
10,177
10,177
9,815
50,092
9,815
124,431
124,732
132,031
9,815
136,898
136,215
136,711
9,815
138,476
137,260
139,163
139,264
137,499
136,235
135,398
134,859
130,717
128,951
0
0
0
0
0
00000128,951130,717134,859135,398136,235137,499139,264139,163137,260138,4769,815136,711136,215136,8989,815132,031124,732124,4319,81550,0929,81510,17710,17710,17710,17710,17710,17710,17710,17710,17710,17710,177010,17710,17710,17710,177010,47512,47512,47512,4750000012,47512,4750000000000
       Other Liabilities 
16,626
0
0
0
13,479
12,893
26,019
25,240
36,676
36,956
37,191
37,466
39,307
34,468
46,297
41,831
49,075
44,829
50,875
61,318
59,114
64,210
64,279
61,942
100,790
57,818
170,845
164,945
170,057
159,876
164,086
166,723
157,489
141,798
136,424
346,685
116,442
111,343
106,311
107,458
100,960
110,363
99,621
99,191
107,418
102,153
101,544
99,512
141,324
136,723
127,757
119,507
127,229
118,213
120,391
122,807
117,888
123,798
0
116,227
0
0
0
0
0000116,2270123,798117,888122,807120,391118,213127,229119,507127,757136,723141,32499,512101,544102,153107,41899,19199,621110,363100,960107,458106,311111,343116,442346,685136,424141,798157,489166,723164,086159,876170,057164,945170,84557,818100,79061,94264,27964,21059,11461,31850,87544,82949,07541,83146,29734,46839,30737,46637,19136,95636,67625,24026,01912,89313,47900016,626
       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
90,431
0
0
0
239,418
0
0
0
213,977
0
0
0
174,242
177,606
173,784
193,640
213,103
214,336
234,357
230,989
225,645
216,280
206,659
196,605
285,836
280,679
271,201
335,619
341,444
207,572
336,439
405,434
193,088
382,173
0
171,510
0
0
0
0
0000171,5100382,173193,088405,434336,439207,572341,444335,619271,201280,679285,836196,605206,659216,280225,645230,989234,357214,336213,103193,640173,784177,606174,242000213,977000239,41800090,431000000000000000000000000
> Total Stockholder Equity
209,397
0
0
214,393
214,929
216,650
417,059
414,868
495,846
490,587
640,145
633,051
625,313
679,000
858,746
850,263
840,213
1,021,715
1,009,717
997,728
1,003,446
1,194,129
1,190,400
1,192,119
1,179,174
1,568,884
1,847,068
1,824,772
1,665,834
1,641,749
1,941,805
2,537,545
3,103,283
3,705,866
3,671,114
3,646,869
3,637,771
3,659,665
3,643,796
3,627,294
3,543,546
3,455,335
3,421,622
3,440,952
3,416,793
3,333,435
3,302,838
3,221,832
3,463,139
3,419,880
3,433,943
3,386,768
3,741,822
3,489,269
3,405,030
3,344,790
3,305,104
3,253,317
3,216,674
3,178,890
3,078,014
3,192,891
3,130,134
3,027,473
3,027,4733,130,1343,192,8913,078,0143,178,8903,216,6743,253,3173,305,1043,344,7903,405,0303,489,2693,741,8223,386,7683,433,9433,419,8803,463,1393,221,8323,302,8383,333,4353,416,7933,440,9523,421,6223,455,3353,543,5463,627,2943,643,7963,659,6653,637,7713,646,8693,671,1143,705,8663,103,2832,537,5451,941,8051,641,7491,665,8341,824,7721,847,0681,568,8841,179,1741,192,1191,190,4001,194,1291,003,446997,7281,009,7171,021,715840,213850,263858,746679,000625,313633,051640,145490,587495,846414,868417,059216,650214,929214,39300209,397
   Common Stock
0
0
0
0
0
0
222
222
224
225
336
336
338
340
472
472
475
567
567
567
572
668
668
668
668
795
890
891
891
892
993
1,187
1,364
1,553
1,553
1,553
1,556
1,556
1,556
1,556
1,543
1,543
1,543
1,543
1,546
1,533
1,534
1,522
1,514
1,508
1,523
1,523
1,511
1,445
1,415
1,408
1,409
1,403
1,403
1,403
1,403
1,403
1,403
1,403
1,4031,4031,4031,4031,4031,4031,4031,4091,4081,4151,4451,5111,5231,5231,5081,5141,5221,5341,5331,5461,5431,5431,5431,5431,5561,5561,5561,5561,5531,5531,5531,3641,187993892891891890795668668668668572567567567475472472340338336336225224222222000000
   Retained Earnings 
0
0
0
0
0
0
-2,177
-1,948
-3,482
-5,930
-7,969
-10,588
-13,685
-16,245
-21,383
-24,709
-30,580
-33,373
-39,478
-45,101
-45,113
-43,784
-40,350
-32,662
-34,884
-15,603
-40,766
-44,592
-44,955
-42,505
-41,470
-39,427
-16,971
3,784
7,592
18,911
13,227
9,500
26,407
27,834
0
-41,189
-31,355
0
0
0
0
0
0
0
0
0
165,219
-19,793
0
-44,515
108,720
0
-425,000
-425,000
0
-1,403
9,886
0
09,886-1,4030-425,000-425,0000108,720-44,5150-19,793165,219000000000-31,355-41,189027,83426,4079,50013,22718,9117,5923,784-16,971-39,427-41,470-42,505-44,955-44,592-40,766-15,603-34,884-32,662-40,350-43,784-45,113-45,101-39,478-33,373-30,580-24,709-21,383-16,245-13,685-10,588-7,969-5,930-3,482-1,948-2,177000000
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
560,727
556,650
0
0
0
0
0
910,792
904,805
899,251
903,984
0
1,087,395
1,080,862
1,070,833
1,441,741
0
1,730,004
1,710,979
1,693,930
1,998,361
2,589,424
3,109,394
3,691,819
3,656,009
3,619,940
3,622,988
3,625,673
3,615,833
3,597,904
3,524,502
3,485,307
3,450,155
3,442,136
3,415,808
3,349,706
3,317,192
3,233,105
3,469,758
3,423,699
3,435,156
3,389,693
3,317,072
3,063,500
2,985,666
2,935,448
2,889,967
2,835,061
2,783,858
2,748,309
0
0
0
0
00002,748,3092,783,8582,835,0612,889,9672,935,4482,985,6663,063,5003,317,0723,389,6933,435,1563,423,6993,469,7583,233,1053,317,1923,349,7063,415,8083,442,1363,450,1553,485,3073,524,5023,597,9043,615,8333,625,6733,622,9883,619,9403,656,0093,691,8193,109,3942,589,4241,998,3611,693,9301,710,9791,730,00401,441,7411,070,8331,080,8621,087,3950903,984899,251904,805910,79200000556,650560,7270000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
5,592
0
0
11,071
12,909
14,811
440,456
416,624
411,598
408,911
560,727
556,650
552,043
550,873
735,872
730,783
726,605
910,792
904,805
899,251
903,984
1,093,774
1,087,395
1,080,862
1,070,833
1,441,741
1,739,088
1,730,004
1,700,802
1,683,753
1,988,184
2,579,247
3,099,217
3,681,642
3,645,832
3,609,763
3,612,811
3,615,496
3,606,018
3,588,089
3,514,687
3,475,492
3,440,340
3,432,321
3,405,993
3,339,891
3,307,377
3,233,105
3,469,758
3,423,699
3,435,156
3,389,693
3,151,853
3,083,293
2,985,666
2,979,963
2,781,247
2,835,061
3,208,858
3,173,309
2,651,798
2,753,257
2,700,907
2,603,414
2,603,4142,700,9072,753,2572,651,7983,173,3093,208,8582,835,0612,781,2472,979,9632,985,6663,083,2933,151,8533,389,6933,435,1563,423,6993,469,7583,233,1053,307,3773,339,8913,405,9933,432,3213,440,3403,475,4923,514,6873,588,0893,606,0183,615,4963,612,8113,609,7633,645,8323,681,6423,099,2172,579,2471,988,1841,683,7531,700,8021,730,0041,739,0881,441,7411,070,8331,080,8621,087,3951,093,774903,984899,251904,805910,792726,605730,783735,872550,873552,043556,650560,727408,911411,598416,624440,45614,81112,90911,071005,592



5.4. Balance Sheets

Currency in USD. All numbers in thousands.