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

Nutanix Inc
Buy, Hold or Sell?

Let's analyze Nutanix together

I guess you are interested in Nutanix 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 Nutanix 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 Nutanix Inc

I send you an email if I find something interesting about Nutanix Inc.

1. Quick Overview

1.1. Quick analysis of Nutanix (30 sec.)










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

How much money do you get?

How much money do you get?
$0.00
When do you have the money?
1 year
How often do you get paid?
5.3%

What is your share worth?

Current worth
$-2.37
Expected worth in 1 year
$-2.35
How sure are you?
39.5%

+ What do you gain per year?

Total Gains per Share
$0.03
Return On Investment
0.0%

For what price can you sell your share?

Current Price per Share
$64.78
Expected price per share
$56.36 - $75.80
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Nutanix (5 min.)




Live pricePrice per Share (EOD)
$64.78
Intrinsic Value Per Share
$33.81 - $40.22
Total Value Per Share
$31.44 - $37.84

2.2. Growth of Nutanix (5 min.)




Is Nutanix growing?

Current yearPrevious yearGrowGrow %
How rich?-$685.2m-$728.7m$67.6m10.2%

How much money is Nutanix making?

Current yearPrevious yearGrowGrow %
Making money-$19.7m-$42.6m$22.9m116.1%
Net Profit Margin-3.8%-9.0%--

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

2.3. Financial Health of Nutanix (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 Nutanix?

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

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

Speculation

The Price per Share of Nutanix is $64.78. 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 Nutanix.
  • 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 Nutanix, 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 $-2.37. Based on the TTM, the Book Value Change Per Share is $0.01 per quarter. Based on the YOY, the Book Value Change Per Share is $0.14 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is $0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Nutanix.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps0.100.2%-0.08-0.1%-0.11-0.2%-0.52-0.8%-0.49-0.8%
Usd Book Value Change Per Share0.350.5%0.010.0%0.140.2%-0.13-0.2%-0.07-0.1%
Usd Dividend Per Share0.000.0%0.000.0%0.020.0%0.000.0%0.000.0%
Usd Total Gains Per Share0.350.5%0.010.0%0.160.2%-0.13-0.2%-0.06-0.1%
Usd Price Per Share62.10-57.38-29.56-33.50-29.19-
Price to Earnings Ratio149.84--2.34--117.04--29.87--22.96-
Price-to-Total Gains Ratio179.50--3.47-443.73--236.99--171.88-
Price to Book Ratio-26.17--24.61--11.07--20.72-6.40-
Price-to-Total Gains Ratio179.50--3.47-443.73--236.99--171.88-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share64.78
Number of shares15
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.01-0.13
Usd Total Gains Per Share0.01-0.13
Gains per Quarter (15 shares)0.09-1.89
Gains per Year (15 shares)0.38-7.56
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
100-100-8-18
201-101-16-26
301-101-23-34
402-101-31-42
502-101-39-50
602-102-47-58
703-102-55-66
803-102-63-74
903-102-70-82
1004-103-78-90

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%2.010.00.016.7%2.018.00.010.0%2.036.00.05.3%2.038.00.05.0%
Book Value Change Per Share2.02.00.050.0%6.05.01.050.0%8.011.01.040.0%14.022.02.036.8%15.022.03.037.5%
Dividend per Share0.00.04.00.0%2.00.010.016.7%2.00.018.010.0%2.00.036.05.3%2.00.038.05.0%
Total Gains per Share2.02.00.050.0%7.05.00.058.3%9.011.00.045.0%15.022.01.039.5%16.022.02.040.0%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Nutanix 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--0.3460.006+5412%0.139+149%-0.130+138%-0.067+119%
Book Value Per Share---2.373-2.3630%-2.721+15%-2.385+1%-1.072-55%
Current Ratio--1.2481.448-14%1.606-22%1.593-22%1.805-31%
Debt To Asset Ratio--1.3141.275+3%1.297+1%1.276+3%1.191+10%
Debt To Equity Ratio----0%-0%-0%2.347-100%
Dividend Per Share----0%0.022-100%0.004-100%0.002-100%
Enterprise Value--16145083900.00014347772615.000+13%5808316160.000+178%7365892559.000+119%7883892152.727+105%
Eps--0.104-0.079+176%-0.106+202%-0.518+599%-0.489+572%
Ev To Ebitda Ratio--148.120129.036+15%69.440+113%32.237+359%9.125+1523%
Ev To Sales Ratio--6.8306.433+6%2.972+130%4.171+64%5.727+19%
Free Cash Flow Per Share--0.5260.550-4%0.284+85%0.111+374%0.041+1186%
Free Cash Flow To Equity Per Share--0.276-0.491+278%0.188+47%0.037+647%0.095+191%
Gross Profit Margin---7.4681.530-588%9.839-176%3.758-299%3.221-332%
Intrinsic Value_10Y_max--40.215--------
Intrinsic Value_10Y_min--33.812--------
Intrinsic Value_1Y_max--1.607--------
Intrinsic Value_1Y_min--1.577--------
Intrinsic Value_3Y_max--6.675--------
Intrinsic Value_3Y_min--6.335--------
Intrinsic Value_5Y_max--13.969--------
Intrinsic Value_5Y_min--12.807--------
Market Cap17350416080.000-3%17936280900.00016125067615.000+11%7917232160.000+127%9124369259.000+97%7897461764.211+127%
Net Profit Margin--0.051-0.038+175%-0.090+278%-0.385+860%-0.421+931%
Operating Margin---0.020-100%-0.0390%-0.2600%-0.3440%
Operating Ratio--0.9540.983-3%1.135-16%1.279-25%1.355-30%
Pb Ratio-27.303-4%-26.173-24.607-6%-11.068-58%-20.717-21%6.401-509%
Pe Ratio156.305+4%149.839-2.338+102%-117.045+178%-29.875+120%-22.963+115%
Price Per Share64.780+4%62.10057.378+8%29.560+110%33.502+85%29.189+113%
Price To Free Cash Flow Ratio30.790+4%29.51630.570-3%29.457+0%-63.127+314%-164.596+658%
Price To Total Gains Ratio187.245+4%179.499-3.468+102%443.727-60%-236.993+232%-171.881+196%
Quick Ratio--1.3381.874-29%1.932-31%2.167-38%2.391-44%
Return On Assets--0.014-0.010+171%-0.018+230%-0.065+576%-0.089+748%
Return On Equity----0%-0%-0%-0.3050%
Total Gains Per Share--0.3460.006+5412%0.161+115%-0.126+136%-0.065+119%
Usd Book Value---685296000.000-661146500.000-4%-728748500.000+6%-644334950.000-6%-290063763.158-58%
Usd Book Value Change Per Share--0.3460.006+5412%0.139+149%-0.130+138%-0.067+119%
Usd Book Value Per Share---2.373-2.3630%-2.721+15%-2.385+1%-1.072-55%
Usd Dividend Per Share----0%0.022-100%0.004-100%0.002-100%
Usd Enterprise Value--16145083900.00014347772615.000+13%5808316160.000+178%7365892559.000+119%7883892152.727+105%
Usd Eps--0.104-0.079+176%-0.106+202%-0.518+599%-0.489+572%
Usd Free Cash Flow--151920000.000154286500.000-2%75997250.000+100%31098350.000+389%11682131.579+1200%
Usd Free Cash Flow Per Share--0.5260.550-4%0.284+85%0.111+374%0.041+1186%
Usd Free Cash Flow To Equity Per Share--0.276-0.491+278%0.188+47%0.037+647%0.095+191%
Usd Market Cap17350416080.000-3%17936280900.00016125067615.000+11%7917232160.000+127%9124369259.000+97%7897461764.211+127%
Usd Price Per Share64.780+4%62.10057.378+8%29.560+110%33.502+85%29.189+113%
Usd Profit--29926000.000-19749000.000+166%-42680000.000+243%-141210650.000+572%-121988105.263+508%
Usd Revenue--590956000.000557179500.000+6%485085000.000+22%428537050.000+38%330605026.316+79%
Usd Total Gains Per Share--0.3460.006+5412%0.161+115%-0.126+136%-0.065+119%
 EOD+3 -5MRQTTM+23 -13YOY+27 -105Y+27 -1010Y+26 -12

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15156.305
Price to Book Ratio (EOD)Between0-1-27.303
Net Profit Margin (MRQ)Greater than00.051
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than11.338
Current Ratio (MRQ)Greater than11.248
Debt to Asset Ratio (MRQ)Less than11.314
Debt to Equity Ratio (MRQ)Less than10.000
Return on Equity (MRQ)Greater than0.150.000
Return on Assets (MRQ)Greater than0.050.014
Total4/10 (40.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5042.895
Ma 20Greater thanMa 5068.544
Ma 50Greater thanMa 10065.777
Ma 100Greater thanMa 20060.384
OpenGreater thanClose63.970
Total2/5 (40.0%)

4. In-depth Analysis

4.1 About Nutanix Inc

Nutanix, Inc. provides an enterprise cloud platform in North America, Europe, the Asia Pacific, the Middle East, Latin America, and Africa. The company offers hyperconverged infrastructure software stack that converges virtualization, storage, and networking services into a turnkey solution; Acropolis Hypervisor, an enterprise-grade virtualization solution; flow virtual networking and flow network security, which offers services to visualize the network, automate common network operations, and build virtual private networks; Nutanix Kubernetes Engine for automated deployment and management of Kubernetes clusters to simplify the provisioning, operations, and lifecycle management of cloud-native environments, applications, and microservices; and Nutanix Cloud Clusters. It also provides Nutanix Cloud Management that provides management, capacity planning, operational analytics, automated remediation, self-service, and one-click administration; cloud governance; and automation services that streamline application lifecycle management, provide self-service for infrastructure and applications, and deliver multicloud orchestration. In addition, the company offers Nutanix Files, an enterprise-grade network file system and server message block files services; Nutanix Objects, a S3-compatible object services; Nutanix Data Lens, a data security governance solution; and Nutanix database service that provides automated database management to simplify database administration and to manage database copies. Further, it provides product support, and consulting and implementation services. The company serves customers in a range of industries, including automotive, consumer goods, education, energy, financial services, healthcare, manufacturing, media, public sector, retail, technology, and telecommunications, as well as service providers. Nutanix, Inc. was incorporated in 2009 and is headquartered in San Jose, California.

Fundamental data was last updated by Penke on 2024-12-06 02:56:04.

4.2 In-depth Summary

4.2.1. Financial Health Summary

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

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is expensive.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is fair priced.
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 Nutanix earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Nutanix to the Software - Infrastructure industry mean.
  • A Net Profit Margin of 5.1% means that $0.05 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Nutanix Inc:

  • The MRQ is 5.1%. The company is making a profit. +1
  • The TTM is -3.8%. The company is making a loss. -1
Trends
Current periodCompared to+/- 
MRQ5.1%TTM-3.8%+8.8%
TTM-3.8%YOY-9.0%+5.2%
TTM-3.8%5Y-38.5%+34.7%
5Y-38.5%10Y-42.1%+3.6%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Nutanix to the Software - Infrastructure industry mean.
  • 1.4% Return on Assets means that Nutanix generated $0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Nutanix Inc:

  • The MRQ is 1.4%. Using its assets, the company is less efficient in making profit.
  • The TTM is -1.0%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ1.4%TTM-1.0%+2.3%
TTM-1.0%YOY-1.8%+0.8%
TTM-1.0%5Y-6.5%+5.6%
5Y-6.5%10Y-8.9%+2.3%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Nutanix to the Software - Infrastructure industry mean.
  • 0.0% Return on Equity means Nutanix generated $0.00 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Nutanix Inc:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY-0.0%
TTM-5Y-0.0%
5Y-10Y-30.5%+30.5%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Nutanix Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Nutanix is operating .

  • Measures how much profit Nutanix 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 Nutanix to the Software - Infrastructure industry mean.
  • An Operating Margin of 0.0% means the company generated $0.00  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Nutanix Inc:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM2.0%-2.0%
TTM2.0%YOY-3.9%+5.8%
TTM2.0%5Y-26.0%+27.9%
5Y-26.0%10Y-34.4%+8.5%
4.3.2.2. Operating Ratio

Measures how efficient Nutanix is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Software - Infrastructure industry mean).
  • An Operation Ratio of 0.95 means that the operating costs are $0.95 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Nutanix Inc:

  • The MRQ is 0.954. The company is less efficient in keeping operating costs low.
  • The TTM is 0.983. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.954TTM0.983-0.029
TTM0.983YOY1.135-0.152
TTM0.9835Y1.279-0.296
5Y1.27910Y1.355-0.075
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Nutanix Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Software - Infrastructure industry mean).
  • A Current Ratio of 1.25 means the company has $1.25 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Nutanix Inc:

  • The MRQ is 1.248. The company is just able to pay all its short-term debts.
  • The TTM is 1.448. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.248TTM1.448-0.200
TTM1.448YOY1.606-0.159
TTM1.4485Y1.593-0.146
5Y1.59310Y1.805-0.212
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Nutanix to the Software - Infrastructure industry mean.
  • A Quick Ratio of 1.34 means the company can pay off $1.34 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Nutanix Inc:

  • The MRQ is 1.338. The company is able to pay all its short-term debts with the most liquid assets. +1
  • The TTM is 1.874. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ1.338TTM1.874-0.536
TTM1.874YOY1.932-0.059
TTM1.8745Y2.167-0.293
5Y2.16710Y2.391-0.224
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Nutanix Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Nutanix to Software - Infrastructure industry mean.
  • A Debt to Asset Ratio of 1.31 means that Nutanix assets are financed with 131.4% credit (debt) and the remaining percentage (100% - 131.4%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Nutanix Inc:

  • The MRQ is 1.314. The company is unable to pay all its debts by selling its assets. -2
  • The TTM is 1.275. The company is unable to pay all its debts by selling its assets. -2
Trends
Current periodCompared to+/- 
MRQ1.314TTM1.275+0.039
TTM1.275YOY1.297-0.022
TTM1.2755Y1.276-0.001
5Y1.27610Y1.191+0.085
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Nutanix to the Software - Infrastructure industry mean.
  • A Debt to Equity ratio of 0.0% means that company has $0.00 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Nutanix Inc:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.000
TTM-YOY-0.000
TTM-5Y-0.000
5Y-10Y2.347-2.347
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 Nutanix generates.

  • Above 15 is considered overpriced but always compare Nutanix to the Software - Infrastructure industry mean.
  • A PE ratio of 149.84 means the investor is paying $149.84 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Nutanix Inc:

  • The EOD is 156.305. Based on the earnings, the company is expensive. -2
  • The MRQ is 149.839. Based on the earnings, the company is expensive. -2
  • The TTM is -2.338. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD156.305MRQ149.839+6.466
MRQ149.839TTM-2.338+152.177
TTM-2.338YOY-117.045+114.706
TTM-2.3385Y-29.875+27.536
5Y-29.87510Y-22.963-6.911
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 Nutanix Inc:

  • The EOD is 30.790. Based on how much money comes from the company's main activities, the company is fair priced.
  • The MRQ is 29.516. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The TTM is 30.570. Based on how much money comes from the company's main activities, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD30.790MRQ29.516+1.274
MRQ29.516TTM30.570-1.054
TTM30.570YOY29.457+1.113
TTM30.5705Y-63.127+93.696
5Y-63.12710Y-164.596+101.470
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 Nutanix is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Software - Infrastructure industry mean).
  • A PB ratio of -26.17 means the investor is paying $-26.17 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Nutanix Inc:

  • The EOD is -27.303. Based on the equity, the company is expensive. -2
  • The MRQ is -26.173. Based on the equity, the company is expensive. -2
  • The TTM is -24.607. Based on the equity, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-27.303MRQ-26.173-1.130
MRQ-26.173TTM-24.607-1.566
TTM-24.607YOY-11.068-13.539
TTM-24.6075Y-20.717-3.890
5Y-20.71710Y6.401-27.118
4.6.2. Total Gains per Share

2.4. Latest News of Nutanix Inc

Does Nutanix Inc still have the same value as the quarterly reports suggest? Recent changes may be an indication that the value of the company is changing. Read the news from Nutanix Inc to keep up to date. Note: the news is often already included in the price.

DateTitleRead
2024-11-29
13:45
Stock Market Hits Highs Despite Trump Tariff Threats, Nvidia, Tech Turkeys: Weekly ReviewRead

4.7 Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of Nutanix Inc.

4.8.1. Institutions holding Nutanix Inc

Institutions are holding 85.398% of the shares of Nutanix Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30FMR Inc14.73050.14223945369628814317.8787
2024-09-30Vanguard Group Inc9.51690.027254897442307340.9135
2024-09-30Bain Capital Investors LLC6.292726.117516854032168540320
2024-06-30BlackRock Inc6.18960.021316577905-474784-2.7842
2024-09-30Generation Investment Management LLP4.62083.425412376211227643922.5395
2024-09-30Champlain Investment Partners, LLC2.23622.144859893192153633.7299
2024-09-30State Street Corp1.60330.010442941501363883.2803
2024-09-30Renaissance Technologies Corp1.54960.3698415050041174411.0129
2024-09-30Geode Capital Management, LLC1.54840.01994147126220910.5355
2024-09-30PRIMECAP Management Company1.51020.17624044733-147660-3.5221
2024-09-30Nordea Investment Mgmt Bank Demark A/s1.42390.2569381374780163626.6138
2024-09-30Jericho Capital Asset Management LP1.40275.36863757003-231920-5.8141
2024-09-30First Trust Advisors L.P.1.19510.18073201014-748771-18.9573
2024-06-30NORGES BANK1.15750.026331001142176457.5506
2024-09-30Fidelity International Ltd1.07080.1542868057-603-0.021
2024-09-30Jacobs Levy Equity Management, Inc.1.05160.6436281664737432815.3267
2024-09-30Two Sigma Advisers, LLC1.05060.3906281400269556732.834
2024-06-30Bank of America Corp1.02880.0138275554688915647.6404
2024-09-30Amundi0.95130.057525478041995898.4996
2024-09-30JPMorgan Chase & Co0.93370.011325007321938227344.5706
Total 61.064239.5578163552082+26540632+16.2%

4.9.2. Funds holding Nutanix Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Fidelity Growth Compy Commingled Pl S6.5841.1774176343761519640.8692
2024-09-30Fidelity Growth Company Fund4.88651.176613087773602500.4625
2024-10-31Vanguard Total Stock Mkt Idx Inv2.94990.02837901021-29661-0.374
2024-10-31Vanguard Small Cap Index2.34420.25626278706123000.1963
2024-09-30Fidelity Growth Company K61.54191.18374129639-58864-1.4054
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr1.35920.20833640441-21457-0.586
2024-10-31Champlain Mid Cap Fund, LLC1.34332.13683597866-132800-3.5597
2024-09-30Fidelity Series Growth Company1.30981.1951350824154000.1542
2024-10-31Vanguard Small Cap Growth Index Inv1.28720.59023447677-7669-0.2219
2024-10-31Vanguard Information Technology ETF0.93050.17052492240113730.4584
2024-10-31Nordea 1 - Global Climate & Envir BI EUR0.90861.71782433465-55294-2.2217
2024-09-30Champlain Mid Cap Adv0.67772.03021815000600003.4188
2024-11-28First Trust Cloud Computing ETF0.67013.2876179479029910.1669
2024-09-30Vanguard Capital Opportunity Inv0.6250.4257167401975000.45
2024-10-31CPR Invest Glbl Dsrpt Opp R EUR Acc0.61232.38611639849-97534-5.6138
2024-10-31Champlain Small Company Fund, LLC0.58222.4197155934590800.5857
2024-10-31State St Russell Sm/Mid Cp® Indx NL Cl C0.55810.20651494717-53700-3.4681
2024-09-30Fidelity Extended Market Index0.53260.20241426499-41668-2.8381
2024-09-30PRIMECAP Odyssey Aggressive Growth0.46611.0437124832581000.6531
2024-10-31Fidelity Global Technology A-Dis-EUR0.44010.30521178780-769517-39.4969
Total 30.609322.14881982769-939206-1.1%

5.3. Insider Transactions

Insiders are holding 0.474% of the shares of Nutanix Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-09-17Rukmini SivaramanSELL2431658.85
2024-09-16David SangsterSELL1195059.83
2024-06-18David SangsterSELL1038454.19
2024-06-18Rajiv RamaswamiSELL2398654.19
2024-06-18Rukmini SivaramanSELL1256653.22
2024-04-10Rukmini SivaramanSELL5302964.77
2024-03-21Tyler WallSELL1500062.25
2024-03-18David SangsterSELL1254563.04
2024-03-18Rajiv RamaswamiSELL2393263.05
2024-03-01Steven J GomoSELL2500064.11
2023-12-18David SangsterSELL1061646.04
2023-12-18Rajiv RamaswamiSELL2443946.05
2023-12-18Tyler WallSELL3500047.12
2023-12-11Rajiv RamaswamiSELL8717446.04
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.

 2023-10-312024-01-312024-04-302024-07-312024-10-31
Net Debt  728,063-41,837686,226102,193788,419-759,09429,325-51,441-22,116



5.2. Latest Balance Sheet

Balance Sheet of 2024-10-31. Currency in USD. All numbers in thousands.

Summary
Total Assets2,181,351
Total Liabilities2,866,647
Total Stockholder Equity-685,296
 As reported
Total Liabilities 2,866,647
Total Stockholder Equity+ -685,296
Total Assets = 2,181,351

Assets

Total Assets2,181,351
Total Current Assets1,523,459
Long-term Assets657,892
Total Current Assets
Cash And Cash Equivalents 716,604
Short-term Investments 358,846
Net Receivables 198,582
Other Current Assets 249,427
Total Current Assets  (as reported)1,523,459
Total Current Assets  (calculated)1,523,459
+/-0
Long-term Assets
Property Plant Equipment 251,048
Goodwill 185,235
Intangible Assets 4,298
Long-term Assets Other 217,311
Long-term Assets  (as reported)657,892
Long-term Assets  (calculated)657,892
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities1,220,599
Long-term Liabilities1,646,048
Total Stockholder Equity-685,296
Total Current Liabilities
Short-term Debt 23,621
Accounts payable 44,698
Other Current Liabilities 183,638
Total Current Liabilities  (as reported)1,220,599
Total Current Liabilities  (calculated)251,957
+/- 968,642
Long-term Liabilities
Long-term Liabilities  (as reported)1,646,048
Long-term Liabilities  (calculated)0
+/- 1,646,048
Total Stockholder Equity
Common Stock7
Retained Earnings -4,831,804
Accumulated Other Comprehensive Income 559
Other Stockholders Equity 4,145,942
Total Stockholder Equity (as reported)-685,296
Total Stockholder Equity (calculated)-685,296
+/-0
Other
Cash and Short Term Investments 1,075,450
Common Stock Shares Outstanding 288,829
Current Deferred Revenue968,642
Liabilities and Stockholders Equity 2,181,351
Net Debt -22,116
Net Working Capital 302,860
Short Long Term Debt Total 694,488



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-10-312024-07-312024-04-302024-01-312023-10-312023-07-312023-04-302023-01-312022-10-312022-07-312022-04-302022-01-312021-10-312021-07-312021-04-302021-01-312020-10-312020-07-312020-04-302020-01-312019-10-312019-07-312019-04-302019-01-312018-10-312018-07-312018-04-302018-01-312017-10-312017-07-312017-04-302017-01-312016-10-312016-07-312016-04-302016-01-312015-10-312015-07-312014-10-312014-07-31
> Total Assets 
118,964
0
249,831
254,864
0
345,943
399,086
648,263
670,717
718,307
726,073
764,910
1,345,196
1,475,398
1,599,880
1,773,086
1,821,138
1,801,819
1,786,042
1,866,386
1,863,316
1,773,341
1,768,547
2,315,872
2,311,452
2,265,551
2,277,496
2,254,566
2,315,590
2,355,893
2,365,749
2,357,422
2,371,495
2,371,495
2,526,915
2,570,640
2,729,534
2,774,924
2,143,918
2,181,351
2,181,3512,143,9182,774,9242,729,5342,570,6402,526,9152,371,4952,371,4952,357,4222,365,7492,355,8932,315,5902,254,5662,277,4962,265,5512,311,4522,315,8721,768,5471,773,3411,863,3161,866,3861,786,0421,801,8191,821,1381,773,0861,599,8801,475,3981,345,196764,910726,073718,307670,717648,263399,086345,9430254,864249,8310118,964
   > Total Current Assets 
97,716
0
209,283
206,767
0
285,597
329,861
530,521
543,799
587,253
583,970
592,901
1,162,551
1,184,676
1,263,101
1,277,020
1,299,915
1,299,250
1,275,212
1,217,907
1,191,634
1,095,193
1,094,020
1,634,121
1,615,726
1,566,583
1,562,261
1,552,395
1,621,724
1,676,379
1,657,981
1,672,095
1,691,748
1,691,748
1,861,734
1,917,947
1,941,831
1,990,805
1,481,294
1,523,459
1,523,4591,481,2941,990,8051,941,8311,917,9471,861,7341,691,7481,691,7481,672,0951,657,9811,676,3791,621,7241,552,3951,562,2611,566,5831,615,7261,634,1211,094,0201,095,1931,191,6341,217,9071,275,2121,299,2501,299,9151,277,0201,263,1011,184,6761,162,551592,901583,970587,253543,799530,521329,861285,5970206,767209,283097,716
       Cash And Cash Equivalents 
57,485
0
67,879
54,861
0
90,714
99,209
225,463
226,006
200,774
138,359
132,459
610,446
376,789
305,975
399,786
466,010
445,119
396,678
233,820
211,693
262,331
318,737
504,482
298,701
274,676
285,723
350,985
400,749
386,721
402,850
480,617
406,601
406,601
512,929
612,462
679,246
598,027
655,270
716,604
716,604655,270598,027679,246612,462512,929406,601406,601480,617402,850386,721400,749350,985285,723274,676298,701504,482318,737262,331211,693233,820396,678445,119466,010399,786305,975376,789610,446132,459138,359200,774226,006225,46399,20990,714054,86167,879057,485
       Short-term Investments 
0
0
82,660
81,310
0
101,115
85,991
121,649
129,147
149,571
210,694
233,486
307,809
546,675
628,328
565,189
499,915
495,633
512,156
655,584
607,307
469,806
401,041
813,603
990,138
980,145
928,006
925,116
891,026
913,901
921,429
907,441
904,763
904,763
924,466
958,654
964,714
1,053,354
339,072
358,846
358,846339,0721,053,354964,714958,654924,466904,763904,763907,441921,429913,901891,026925,116928,006980,145990,138813,603401,041469,806607,307655,584512,156495,633499,915565,189628,328546,675307,809233,486210,694149,571129,147121,64985,991101,115081,31082,66000
       Net Receivables 
30,235
0
39,253
48,069
0
63,548
110,659
147,707
151,224
170,335
178,876
171,550
179,241
194,323
258,289
237,682
247,600
244,445
245,475
214,883
247,323
236,690
242,516
183,270
164,868
143,116
180,781
116,944
159,938
180,386
124,559
83,638
155,258
161,177
157,251
133,716
195,926
232,461
237,813
198,582
198,582237,813232,461195,926133,716157,251161,177155,25883,638124,559180,386159,938116,944180,781143,116164,868183,270242,516236,690247,323214,883245,475244,445247,600237,682258,289194,323179,241171,550178,876170,335151,224147,707110,65963,548048,06939,253030,235
       Other Current Assets 
4,865
0
9,586
10,482
0
14,059
16,138
16,304
18,192
44,313
28,362
28,942
31,547
36,615
36,818
39,621
49,456
73,744
74,665
61,654
65,708
63,189
63,032
56,719
69,994
65,918
56,816
48,882
60,404
28,446
37,431
33,086
57,349
57,349
147,087
213,115
240,551
106,963
249,139
249,427
249,427249,139106,963240,551213,115147,08757,34957,34933,08637,43128,44660,40448,88256,81665,91869,99456,71963,03263,18965,70861,65474,66573,74449,45639,62136,81836,61531,54728,94228,36244,31318,19216,30416,13814,059010,4829,58604,865
   > Long-term Assets 
0
0
40,548
48,097
0
60,346
69,225
117,742
126,918
131,054
142,103
172,009
182,645
290,722
336,779
496,066
521,223
502,569
510,830
648,479
671,682
678,148
674,527
681,751
695,726
698,968
715,235
702,171
693,866
679,514
707,768
685,327
679,747
679,747
665,181
652,693
787,703
784,119
662,624
657,892
657,892662,624784,119787,703652,693665,181679,747679,747685,327707,768679,514693,866702,171715,235698,968695,726681,751674,527678,148671,682648,479510,830502,569521,223496,066336,779290,722182,645172,009142,103131,054126,918117,74269,22560,346048,09740,54800
       Property Plant Equipment 
16,394
0
26,634
30,843
0
38,731
42,218
46,328
51,944
53,545
58,072
67,575
69,074
76,322
85,111
104,750
125,924
134,562
136,962
263,472
279,110
282,207
270,498
259,698
253,037
245,599
237,524
221,261
209,128
200,921
232,180
222,883
219,295
219,295
205,419
206,505
212,531
211,680
245,313
251,048
251,048245,313211,680212,531206,505205,419219,295219,295222,883232,180200,921209,128221,261237,524245,599253,037259,698270,498282,207279,110263,472136,962134,562125,924104,75085,11176,32269,07467,57558,07253,54551,94446,32842,21838,731030,84326,634016,394
       Goodwill 
0
0
0
0
0
0
0
16,784
16,784
16,636
16,672
16,672
16,672
88,324
87,759
184,994
184,819
185,180
185,180
185,260
185,260
185,260
185,260
185,260
185,260
185,260
185,260
185,260
185,260
185,260
185,260
185,260
185,260
185,260
184,938
184,938
185,235
185,235
185,235
185,235
185,235185,235185,235185,235184,938184,938185,260185,260185,260185,260185,260185,260185,260185,260185,260185,260185,260185,260185,260185,260185,260185,180185,180184,819184,99487,75988,32416,67216,67216,67216,63616,78416,7840000000
       Intangible Assets 
0
0
0
0
0
0
0
27,825
27,217
26,609
26,001
24,895
23,539
47,790
45,366
79,830
75,473
71,118
66,773
62,428
58,083
53,738
49,392
45,047
40,702
36,357
32,012
27,885
23,866
19,848
15,829
12,670
9,941
9,941
4,893
3,745
6,884
6,019
5,153
4,298
4,2985,1536,0196,8843,7454,8939,9419,94112,67015,82919,84823,86627,88532,01236,35740,70245,04749,39253,73858,08362,42866,77371,11875,47379,83045,36647,79023,53924,89526,00126,60927,21727,8250000000
       Long-term Assets Other 
0
0
13,914
17,254
0
21,615
27,007
26,805
30,973
34,264
41,358
62,867
73,360
78,286
37,855
39,127
41,907
12,820
14,441
137,319
149,229
156,943
169,377
191,746
216,727
231,752
260,439
267,765
275,612
273,485
274,499
264,514
26,134
265,251
269,931
257,505
380,943
379,054
226,923
217,311
217,311226,923379,054380,943257,505269,931265,25126,134264,514274,499273,485275,612267,765260,439231,752216,727191,746169,377156,943149,229137,31914,44112,82041,90739,12737,85578,28673,36062,86741,35834,26430,97326,80527,00721,615017,25413,91400
> Total Liabilities 
72,157
0
484,565
520,210
0
678,107
455,343
476,600
538,834
623,069
677,871
548,330
1,044,717
1,120,817
1,273,101
1,341,767
1,435,607
1,496,373
1,599,149
1,802,857
1,929,418
1,957,380
2,043,524
2,873,227
3,069,844
3,012,325
3,289,537
2,953,305
3,041,207
3,077,759
3,155,917
3,148,471
3,154,177
3,154,177
3,234,334
3,212,851
3,341,216
3,394,384
2,872,066
2,866,647
2,866,6472,872,0663,394,3843,341,2163,212,8513,234,3343,154,1773,154,1773,148,4713,155,9173,077,7593,041,2072,953,3053,289,5373,012,3253,069,8442,873,2272,043,5241,957,3801,929,4181,802,8571,599,1491,496,3731,435,6071,341,7671,273,1011,120,8171,044,717548,330677,871623,069538,834476,600455,343678,1070520,210484,565072,157
   > Total Current Liabilities 
49,907
0
105,316
116,493
0
152,850
212,764
258,084
294,535
356,739
374,158
318,953
374,552
388,041
458,231
470,930
509,353
539,080
599,315
655,230
724,653
713,384
760,203
779,578
849,576
861,094
927,888
904,787
1,127,026
1,135,915
1,150,224
1,147,799
1,112,267
1,112,267
1,136,108
1,099,571
1,162,822
1,183,554
1,244,341
1,220,599
1,220,5991,244,3411,183,5541,162,8221,099,5711,136,1081,112,2671,112,2671,147,7991,150,2241,135,9151,127,026904,787927,888861,094849,576779,578760,203713,384724,653655,230599,315539,080509,353470,930458,231388,041374,552318,953374,158356,739294,535258,084212,764152,8500116,493105,316049,907
       Short-term Debt 
0
0
19,508
20,087
0
22,310
29,549
33,905
41,641
64,461
65,268
57,865
83,746
68,738
112,099
88,404
95,407
80,526
112,451
29,968
31,668
34,371
36,569
41,080
41,309
42,411
42,670
43,221
188,745
189,479
185,257
181,901
0
34,101
29,567
28,917
32,906
27,772
53,417
23,621
23,62153,41727,77232,90628,91729,56734,1010181,901185,257189,479188,74543,22142,67042,41141,30941,08036,56934,37131,66829,968112,45180,52695,40788,404112,09968,73883,74657,86565,26864,46141,64133,90529,54922,310020,08719,50800
       Short Long Term Debt 
0
0
0
0
0
0
73,260
0
0
0
0
0
415,651
422,567
429,598
0
0
0
0
0
0
0
0
0
0
0
0
0
145,160
145,308
145,456
145,605
0
0
0
0
0
0
0
0
00000000145,605145,456145,308145,1600000000000000429,598422,567415,6510000073,260000000
       Accounts payable 
17,129
0
32,223
26,564
0
26,478
52,111
57,308
65,231
83,869
73,725
68,629
56,270
71,405
65,503
69,474
69,045
82,597
74,047
83,381
76,542
68,232
54,029
48,272
52,459
56,638
47,056
43,184
46,900
53,438
44,931
30,838
44,070
44,070
29,928
35,795
39,544
40,286
45,066
44,698
44,69845,06640,28639,54435,79529,92844,07044,07030,83844,93153,43846,90043,18447,05656,63852,45948,27254,02968,23276,54283,38174,04782,59769,04569,47465,50371,40556,27068,62973,72583,86965,23157,30852,11126,478026,56432,223017,129
       Other Current Liabilities 
21,993
0
1,231
1,085
0
1,420
535
1,038
1,408
1,391
1,667
1,867
2,805
4,128
4,981
5,857
7,477
14,525
16,150
112,452
143,763
107,470
135,033
140,288
177,144
157,014
201,741
155,881
187,578
171,145
199,043
166,142
901,308
246,601
252,948
141,263
168,461
167,218
186,845
183,638
183,638186,845167,218168,461141,263252,948246,601901,308166,142199,043171,145187,578155,881201,741157,014177,144140,288135,033107,470143,763112,45216,15014,5257,4775,8574,9814,1282,8051,8671,6671,3911,4081,0385351,42001,0851,231021,993
   > Long-term Liabilities 
0
0
379,249
403,717
0
525,257
242,579
218,516
244,299
266,330
303,713
229,377
670,165
732,776
814,870
870,837
926,254
957,293
999,834
1,147,627
1,204,765
1,243,996
1,283,321
2,093,649
2,220,268
2,151,231
2,361,649
2,048,518
1,914,181
1,941,844
2,005,693
2,000,672
2,041,910
2,041,910
2,098,226
2,113,280
2,178,394
2,210,830
1,627,725
1,646,048
1,646,0481,627,7252,210,8302,178,3942,113,2802,098,2262,041,9102,041,9102,000,6722,005,6931,941,8441,914,1812,048,5182,361,6492,151,2312,220,2682,093,6491,283,3211,243,9961,204,7651,147,627999,834957,293926,254870,837814,870732,776670,165229,377303,713266,330244,299218,516242,579525,2570403,717379,24900
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
415,651
422,567
429,598
436,745
444,012
451,399
458,910
466,545
474,308
482,199
490,222
1,290,287
1,409,015
1,350,276
0
1,261,656
1,126,461
1,146,050
1,156,205
1,176,259
0
1,186,764
0
0
0
0
0
0
0000001,186,76401,176,2591,156,2051,146,0501,126,4611,261,65601,350,2761,409,0151,290,287490,222482,199474,308466,545458,910451,399444,012436,745429,598422,567415,651000000000000
       Capital Lease Obligations Min Short Term Debt
0
0
-19,508
-20,087
0
-22,310
-29,549
-33,905
-41,641
-64,461
-65,268
-57,865
-83,746
-68,738
-112,099
-88,404
-95,407
-80,526
-112,451
118,410
129,420
123,470
116,794
113,491
107,784
96,342
86,599
77,675
-79,144
-90,935
-55,674
-63,785
114,686
70,416
68,940
72,419
69,965
75,140
61,105
-23,621
-23,62161,10575,14069,96572,41968,94070,416114,686-63,785-55,674-90,935-79,14477,67586,59996,342107,784113,491116,794123,470129,420118,410-112,451-80,526-95,407-88,404-112,099-68,738-83,746-57,865-65,268-64,461-41,641-33,905-29,549-22,3100-20,087-19,50800
       Long-term Liabilities Other 
0
0
0
0
0
0
0
0
9,938
10,348
11,140
11,125
8,245
14,090
385,272
434,092
482,242
29,064
27,547
16,827
17,133
19,578
27,436
803,362
811,253
800,955
42,679
38,354
787,720
795,794
35,161
29,935
35,745
855,146
39,754
33,987
39,635
35,945
49,130
0
049,13035,94539,63533,98739,754855,14635,74529,93535,161795,794787,72038,35442,679800,955811,253803,36227,43619,57817,13316,82727,54729,064482,242434,092385,27214,0908,24511,12511,14010,3489,93800000000
       Deferred Long Term Liability 
3,237
0
9,275
0
0
0
23,529
209,598
234,361
255,982
292,573
218,252
246,269
296,119
80,688
87,365
93,100
98,889
107,474
120,059
129,531
137,598
146,834
167,711
191,180
206,834
232,485
239,177
247,144
244,754
252,234
242,506
0
0
237,990
0
0
0
0
0
00000237,99000242,506252,234244,754247,144239,177232,485206,834191,180167,711146,834137,598129,531120,059107,47498,88993,10087,36580,688296,119246,269218,252292,573255,982234,361209,59823,5290009,27503,237
> Total Stockholder Equity
-130,775
0
-234,734
-265,346
0
-332,164
-56,257
171,663
131,883
95,238
48,202
216,580
300,479
354,581
326,779
431,319
385,531
305,446
186,893
63,529
-66,102
-184,039
-274,977
-557,355
-758,392
-746,774
-1,012,041
-698,739
-725,617
-721,866
-790,168
-791,049
-782,682
-782,682
-707,419
-642,211
-611,682
-619,460
-728,148
-685,296
-685,296-728,148-619,460-611,682-642,211-707,419-782,682-782,682-791,049-790,168-721,866-725,617-698,739-1,012,041-746,774-758,392-557,355-274,977-184,039-66,10263,529186,893305,446385,531431,319326,779354,581300,479216,58048,20295,238131,883171,663-56,257-332,1640-265,346-234,7340-130,775
   Common Stock
1
0
1
1
0
1
3
4
4
4
4
4
4
4
4
4
4
5
5
5
5
5
5
5
5
5
5
5
5
5
6
6
0
6
6
6
6
6
7
7
7766666066555555555555544444444443101101
   Retained Earnings -4,831,804-4,847,199-4,702,434-4,652,346-4,658,514-4,632,922-4,548,666-4,548,666-4,467,142-4,368,026-4,217,036-4,105,401-3,990,340-3,627,355-3,269,173-3,145,533-2,858,143-2,522,192-2,336,844-2,096,173-1,878,609-1,649,309-1,454,971-1,245,158-1,122,395-1,028,130-940,761-855,087-792,456-899,830-809,177-697,200-603,988-441,933-392,0040-311,979-273,4340-147,307
   Capital Surplus 
0
0
0
0
0
0
0
0
829,249
904,507
948,134
1,009,268
1,156,282
1,296,575
1,355,907
1,554,878
1,630,834
1,760,083
1,835,528
1,940,899
2,028,928
2,151,175
2,245,180
2,299,903
2,386,579
2,522,302
0
3,292,255
3,382,214
3,501,311
3,583,928
3,685,805
0
3,771,779
0
0
0
0
0
0
0000003,771,77903,685,8053,583,9283,501,3113,382,2143,292,25502,522,3022,386,5792,299,9032,245,1802,151,1752,028,9281,940,8991,835,5281,760,0831,630,8341,554,8781,355,9071,296,5751,156,2821,009,268948,134904,507829,24900000000
   Treasury Stock0000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
69,161
82,132
0
108,018
441,060
127,404
158,532
186,200
222,061
1,107,681
1,156,562
1,296,338
1,355,905
1,554,710
1,783,303
1,928,397
1,835,197
1,941,133
2,029,066
2,150,800
2,245,210
2,299,783
2,386,579
2,522,302
2,615,317
3,292,255
3,382,214
3,501,311
3,583,928
3,685,805
0
3,771,779
3,930,668
4,020,672
4,039,779
4,086,671
4,118,898
4,145,942
4,145,9424,118,8984,086,6714,039,7794,020,6723,930,6683,771,77903,685,8053,583,9283,501,3113,382,2143,292,2552,615,3172,522,3022,386,5792,299,7832,245,2102,150,8002,029,0661,941,1331,835,1971,928,3971,783,3031,554,7101,355,9051,296,3381,156,5621,107,681222,061186,200158,532127,404441,060108,018082,13269,16100



5.4. Balance Sheets

Currency in USD. All numbers in thousands.




5.5. Cash Flows

Currency in USD. All numbers in thousands.




5.6. Income Statements

Currency in USD. All numbers in thousands.