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?
What is your share worth?
+ What do you gain per year?
2. Detailed Analysis
2.1. Valuation of Nutanix (5 min.)
2.2. Growth of Nutanix (5 min.)
2.3. Financial Health of Nutanix (5 min.)
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.
How much money are you going to get?
MRQ | TTM | YOY | 5Y | 10Y | ||||||
---|---|---|---|---|---|---|---|---|---|---|
$ | % of Price per Share | $ | % of Price per Share | $ | % of Price per Share | $ | % of Price per Share | $ | % of Price per Share | |
Usd Eps | 0.10 | 0.2% | -0.08 | -0.1% | -0.11 | -0.2% | -0.52 | -0.8% | -0.49 | -0.8% |
Usd Book Value Change Per Share | 0.35 | 0.5% | 0.01 | 0.0% | 0.14 | 0.2% | -0.13 | -0.2% | -0.07 | -0.1% |
Usd Dividend Per Share | 0.00 | 0.0% | 0.00 | 0.0% | 0.02 | 0.0% | 0.00 | 0.0% | 0.00 | 0.0% |
Usd Total Gains Per Share | 0.35 | 0.5% | 0.01 | 0.0% | 0.16 | 0.2% | -0.13 | -0.2% | -0.06 | -0.1% |
Usd Price Per Share | 62.10 | - | 57.38 | - | 29.56 | - | 33.50 | - | 29.19 | - |
Price to Earnings Ratio | 149.84 | - | -2.34 | - | -117.04 | - | -29.87 | - | -22.96 | - |
Price-to-Total Gains Ratio | 179.50 | - | -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 Ratio | 179.50 | - | -3.47 | - | 443.73 | - | -236.99 | - | -171.88 | - |
When do you get the money?
Usd Investment | |
---|---|
Usd Price Per Share | 64.78 |
Number of shares | 15 |
Gains per Quarter | Trailing 12 Months | 5 Year |
---|---|---|
Usd Dividend Per Share | 0.00 | 0.00 |
Usd Book Value Change Per Share | 0.01 | -0.13 |
Usd Total Gains Per Share | 0.01 | -0.13 |
Gains per Quarter (15 shares) | 0.09 | -1.89 |
Gains per Year (15 shares) | 0.38 | -7.56 |
Years | Return on Investment (TTM) | Return on Investment (5Y) | ||||
---|---|---|---|---|---|---|
Dividend | Book Value gain | Total gains | Dividend | Book Value gain | Total gains | |
Broker costs | - | - | -10 | - | - | -10 |
1 | 0 | 0 | -10 | 0 | -8 | -18 |
2 | 0 | 1 | -10 | 1 | -16 | -26 |
3 | 0 | 1 | -10 | 1 | -23 | -34 |
4 | 0 | 2 | -10 | 1 | -31 | -42 |
5 | 0 | 2 | -10 | 1 | -39 | -50 |
6 | 0 | 2 | -10 | 2 | -47 | -58 |
7 | 0 | 3 | -10 | 2 | -55 | -66 |
8 | 0 | 3 | -10 | 2 | -63 | -74 |
9 | 0 | 3 | -10 | 2 | -70 | -82 |
10 | 0 | 4 | -10 | 3 | -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 Months | 3Y | 5 Year | 10 Year | ALLTIME | ||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
% | % | % | % | % | ||||||||||||||||
Earnings Per Share | 2.0 | 2.0 | 0.0 | 50.0% | 2.0 | 10.0 | 0.0 | 16.7% | 2.0 | 18.0 | 0.0 | 10.0% | 2.0 | 36.0 | 0.0 | 5.3% | 2.0 | 38.0 | 0.0 | 5.0% |
Book Value Change Per Share | 2.0 | 2.0 | 0.0 | 50.0% | 6.0 | 5.0 | 1.0 | 50.0% | 8.0 | 11.0 | 1.0 | 40.0% | 14.0 | 22.0 | 2.0 | 36.8% | 15.0 | 22.0 | 3.0 | 37.5% |
Dividend per Share | 0.0 | 0.0 | 4.0 | 0.0% | 2.0 | 0.0 | 10.0 | 16.7% | 2.0 | 0.0 | 18.0 | 10.0% | 2.0 | 0.0 | 36.0 | 5.3% | 2.0 | 0.0 | 38.0 | 5.0% |
Total Gains per Share | 2.0 | 2.0 | 0.0 | 50.0% | 7.0 | 5.0 | 0.0 | 58.3% | 9.0 | 11.0 | 0.0 | 45.0% | 15.0 | 22.0 | 1.0 | 39.5% | 16.0 | 22.0 | 2.0 | 40.0% |
3.2. Key Performance Indicators
The key performance indicators of Nutanix Inc compared to the Most Recent Quarter (MRQ).
End of day | +/- | Most Recent Quarter | Trailing 12 Months | +/- | Year-Over-Year | +/- | 5 Year | +/- | 10 Year | +/- | |
---|---|---|---|---|---|---|---|---|---|---|---|
Book Value Change Per Share | - | - | 0.346 | 0.006 | +5412% | 0.139 | +149% | -0.130 | +138% | -0.067 | +119% |
Book Value Per Share | - | - | -2.373 | -2.363 | 0% | -2.721 | +15% | -2.385 | +1% | -1.072 | -55% |
Current Ratio | - | - | 1.248 | 1.448 | -14% | 1.606 | -22% | 1.593 | -22% | 1.805 | -31% |
Debt To Asset Ratio | - | - | 1.314 | 1.275 | +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 | - | - | 16145083900.000 | 14347772615.000 | +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 | - | - | 148.120 | 129.036 | +15% | 69.440 | +113% | 32.237 | +359% | 9.125 | +1523% |
Ev To Sales Ratio | - | - | 6.830 | 6.433 | +6% | 2.972 | +130% | 4.171 | +64% | 5.727 | +19% |
Free Cash Flow Per Share | - | - | 0.526 | 0.550 | -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 | - | - | -7.468 | 1.530 | -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 Cap | 17350416080.000 | -3% | 17936280900.000 | 16125067615.000 | +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% | -0.039 | 0% | -0.260 | 0% | -0.344 | 0% |
Operating Ratio | - | - | 0.954 | 0.983 | -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 Ratio | 156.305 | +4% | 149.839 | -2.338 | +102% | -117.045 | +178% | -29.875 | +120% | -22.963 | +115% |
Price Per Share | 64.780 | +4% | 62.100 | 57.378 | +8% | 29.560 | +110% | 33.502 | +85% | 29.189 | +113% |
Price To Free Cash Flow Ratio | 30.790 | +4% | 29.516 | 30.570 | -3% | 29.457 | +0% | -63.127 | +314% | -164.596 | +658% |
Price To Total Gains Ratio | 187.245 | +4% | 179.499 | -3.468 | +102% | 443.727 | -60% | -236.993 | +232% | -171.881 | +196% |
Quick Ratio | - | - | 1.338 | 1.874 | -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% | -0.305 | 0% |
Total Gains Per Share | - | - | 0.346 | 0.006 | +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 | - | - | 0.346 | 0.006 | +5412% | 0.139 | +149% | -0.130 | +138% | -0.067 | +119% |
Usd Book Value Per Share | - | - | -2.373 | -2.363 | 0% | -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 | - | - | 16145083900.000 | 14347772615.000 | +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 | - | - | 151920000.000 | 154286500.000 | -2% | 75997250.000 | +100% | 31098350.000 | +389% | 11682131.579 | +1200% |
Usd Free Cash Flow Per Share | - | - | 0.526 | 0.550 | -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 Cap | 17350416080.000 | -3% | 17936280900.000 | 16125067615.000 | +11% | 7917232160.000 | +127% | 9124369259.000 | +97% | 7897461764.211 | +127% |
Usd Price Per Share | 64.780 | +4% | 62.100 | 57.378 | +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 | - | - | 590956000.000 | 557179500.000 | +6% | 485085000.000 | +22% | 428537050.000 | +38% | 330605026.316 | +79% |
Usd Total Gains Per Share | - | - | 0.346 | 0.006 | +5412% | 0.161 | +115% | -0.126 | +136% | -0.065 | +119% |
EOD | +3 -5 | MRQ | TTM | +23 -13 | YOY | +27 -10 | 5Y | +27 -10 | 10Y | +26 -12 |
3.3 Fundamental Score
Penke's Stock Scanner
Indicator | Condition | Value | ||
---|---|---|---|---|
Price to Earnings Ratio (EOD) | Between | 0-15 | 156.305 | |
Price to Book Ratio (EOD) | Between | 0-1 | -27.303 | |
Net Profit Margin (MRQ) | Greater than | 0 | 0.051 | |
Operating Margin (MRQ) | Greater than | 0 | 0.000 | |
Quick Ratio (MRQ) | Greater than | 1 | 1.338 | |
Current Ratio (MRQ) | Greater than | 1 | 1.248 | |
Debt to Asset Ratio (MRQ) | Less than | 1 | 1.314 | |
Debt to Equity Ratio (MRQ) | Less than | 1 | 0.000 | |
Return on Equity (MRQ) | Greater than | 0.15 | 0.000 | |
Return on Assets (MRQ) | Greater than | 0.05 | 0.014 | |
Total | 4/10 (40.0%) |
3.4 Technical Score
Penke's Symbol Scanner
Indicator | Condition | Value | ||
---|---|---|---|---|
Rsi | Greater than | 50 | 42.895 | |
Ma 20 | Greater than | Ma 50 | 68.544 | |
Ma 50 | Greater than | Ma 100 | 65.777 | |
Ma 100 | Greater than | Ma 200 | 60.384 | |
Open | Greater than | Close | 63.970 | |
Total | 2/5 (40.0%) |
4. In-depth Analysis
4.1 About Nutanix Inc
- https://www.nutanix.com
- 7150
- 1740 Technology Drive, San Jose, CA, United States, 95110
Google Maps Bing Maps
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
Compared to previous year | Compared to industry | |
---|---|---|
The company is making a loss. | ||
Using its assets, the company is very inefficient in making profit. |
Compared to previous year | Compared to industry | |
---|---|---|
The company is operating less efficient. | ||
The company is less efficient in keeping operating costs low. |
Compared to previous year | Compared 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. |
Compared to previous year | Compared to industry | |
---|---|---|
The company is unable to pay all its debts by selling its assets. |
4.2.2. Valuation Summary
Compared to previous year | Compared to industry | |
---|---|---|
Based on the equity, the company is expensive. | ||
Based on the earnings, the company is expensive. | ||
Based on how much money comes from the company's main activities, the company is fair priced. |
4.3 Financial Health
4.3.1. Profitability
4.3.1 Profitability
4.3.1.1. Net Profit Margin
- Above 10% is considered healthy but always compare 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:
Trends
- The YOY is -9.0%. Compared to the TTM, the mid term is trending up. +2
- The 5Y is -38.5%. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is -42.1%. Compared to the 5Y term, the 10Y term is trending up. +2
4.3.1.2. Return on Assets
- 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:
Trends
- The YOY is -1.8%. Compared to the TTM, the mid term is trending up. +2
- The 5Y is -6.5%. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is -8.9%. Compared to the 5Y term, the 10Y term is trending up. +2
4.3.1.3. Return on Equity
- 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
4.3.2. Operating Efficiency of Nutanix Inc.
4.3.2. Operating Efficiency
4.3.2.1. Operating Margin
- 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
- The YOY is -3.9%. Compared to the TTM, the mid term is trending up. +2
- The 5Y is -26.0%. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is -34.4%. Compared to the 5Y term, the 10Y term is trending up. +2
4.3.2.2. Operating Ratio
- 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:
Trends
- The YOY is 1.135. Compared to the TTM, the mid term is trending down. +2
- The 5Y is 1.279. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 1.355. Compared to the 5Y term, the 10Y term is trending down. +2
4.4.3. Liquidity of Nutanix Inc.
4.4.3. Liquidity
4.4.3.1. Current Ratio
- 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:
Trends
- The YOY is 1.606. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 1.593. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 1.805. Compared to the 5Y term, the 10Y term is trending down. -2
4.4.3.2. Quick Ratio
- 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:
Trends
- The YOY is 1.932. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 2.167. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 2.391. Compared to the 5Y term, the 10Y term is trending down. -2
4.5.4. Solvency of Nutanix Inc.
4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio
- 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:
Trends
- The YOY is 1.297. Compared to the TTM, the mid term is trending down. +2
- The 5Y is 1.276. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 1.191. Compared to the 5Y term, the 10Y term is trending up. -2
4.5.4.2. Debt to Equity Ratio
- 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
4.6. Market Valuation
4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio
- Above 15 is considered overpriced but always compare 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:
Trends
- The YOY is -117.045. Compared to the TTM, the mid term is trending up. -2
- The 5Y is -29.875. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is -22.963. Compared to the 5Y term, the 10Y term is trending down. +2
4.6.2.2. Price To Free Cash Flow Ratio
Let's take a look of the Price To Free Cash Flow Ratio trends of 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
- The YOY is 29.457. Compared to the TTM, the mid term is trending up. -2
- The 5Y is -63.127. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is -164.596. Compared to the 5Y term, the 10Y term is trending up. -2
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio
- At or below 1 is considered healthy (always compare to 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:
Trends
- The YOY is -11.068. Compared to the TTM, the mid term is trending down. +2
- The 5Y is -20.717. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 6.401. Compared to the 5Y term, the 10Y term is trending down. -2
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.
Date | Title | Read |
---|---|---|
2024-11-29 13:45 | Stock Market Hits Highs Despite Trump Tariff Threats, Nvidia, Tech Turkeys: Weekly Review | Read |
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.
Date | Name | Total Shares | Total Assets | Current Shares | Change | % |
---|---|---|---|---|---|---|
2024-09-30 | FMR Inc | 14.7305 | 0.1422 | 39453696 | 2881431 | 7.8787 |
2024-09-30 | Vanguard Group Inc | 9.5169 | 0.027 | 25489744 | 230734 | 0.9135 |
2024-09-30 | Bain Capital Investors LLC | 6.2927 | 26.1175 | 16854032 | 16854032 | 0 |
2024-06-30 | BlackRock Inc | 6.1896 | 0.0213 | 16577905 | -474784 | -2.7842 |
2024-09-30 | Generation Investment Management LLP | 4.6208 | 3.4254 | 12376211 | 2276439 | 22.5395 |
2024-09-30 | Champlain Investment Partners, LLC | 2.2362 | 2.1448 | 5989319 | 215363 | 3.7299 |
2024-09-30 | State Street Corp | 1.6033 | 0.0104 | 4294150 | 136388 | 3.2803 |
2024-09-30 | Renaissance Technologies Corp | 1.5496 | 0.3698 | 4150500 | 411744 | 11.0129 |
2024-09-30 | Geode Capital Management, LLC | 1.5484 | 0.0199 | 4147126 | 22091 | 0.5355 |
2024-09-30 | PRIMECAP Management Company | 1.5102 | 0.1762 | 4044733 | -147660 | -3.5221 |
2024-09-30 | Nordea Investment Mgmt Bank Demark A/s | 1.4239 | 0.2569 | 3813747 | 801636 | 26.6138 |
2024-09-30 | Jericho Capital Asset Management LP | 1.4027 | 5.3686 | 3757003 | -231920 | -5.8141 |
2024-09-30 | First Trust Advisors L.P. | 1.1951 | 0.1807 | 3201014 | -748771 | -18.9573 |
2024-06-30 | NORGES BANK | 1.1575 | 0.0263 | 3100114 | 217645 | 7.5506 |
2024-09-30 | Fidelity International Ltd | 1.0708 | 0.154 | 2868057 | -603 | -0.021 |
2024-09-30 | Jacobs Levy Equity Management, Inc. | 1.0516 | 0.6436 | 2816647 | 374328 | 15.3267 |
2024-09-30 | Two Sigma Advisers, LLC | 1.0506 | 0.3906 | 2814002 | 695567 | 32.834 |
2024-06-30 | Bank of America Corp | 1.0288 | 0.0138 | 2755546 | 889156 | 47.6404 |
2024-09-30 | Amundi | 0.9513 | 0.0575 | 2547804 | 199589 | 8.4996 |
2024-09-30 | JPMorgan Chase & Co | 0.9337 | 0.0113 | 2500732 | 1938227 | 344.5706 |
Total | 61.0642 | 39.5578 | 163552082 | +26540632 | +16.2% |
4.9.2. Funds holding Nutanix Inc
Date | Name | Total Shares | Total Assets | Current Shares | Change | % |
---|---|---|---|---|---|---|
2024-09-30 | Fidelity Growth Compy Commingled Pl S | 6.584 | 1.1774 | 17634376 | 151964 | 0.8692 |
2024-09-30 | Fidelity Growth Company Fund | 4.8865 | 1.1766 | 13087773 | 60250 | 0.4625 |
2024-10-31 | Vanguard Total Stock Mkt Idx Inv | 2.9499 | 0.0283 | 7901021 | -29661 | -0.374 |
2024-10-31 | Vanguard Small Cap Index | 2.3442 | 0.2562 | 6278706 | 12300 | 0.1963 |
2024-09-30 | Fidelity Growth Company K6 | 1.5419 | 1.1837 | 4129639 | -58864 | -1.4054 |
2024-10-31 | Vanguard Institutional Extnd Mkt Idx Tr | 1.3592 | 0.2083 | 3640441 | -21457 | -0.586 |
2024-10-31 | Champlain Mid Cap Fund, LLC | 1.3433 | 2.1368 | 3597866 | -132800 | -3.5597 |
2024-09-30 | Fidelity Series Growth Company | 1.3098 | 1.1951 | 3508241 | 5400 | 0.1542 |
2024-10-31 | Vanguard Small Cap Growth Index Inv | 1.2872 | 0.5902 | 3447677 | -7669 | -0.2219 |
2024-10-31 | Vanguard Information Technology ETF | 0.9305 | 0.1705 | 2492240 | 11373 | 0.4584 |
2024-10-31 | Nordea 1 - Global Climate & Envir BI EUR | 0.9086 | 1.7178 | 2433465 | -55294 | -2.2217 |
2024-09-30 | Champlain Mid Cap Adv | 0.6777 | 2.0302 | 1815000 | 60000 | 3.4188 |
2024-11-28 | First Trust Cloud Computing ETF | 0.6701 | 3.2876 | 1794790 | 2991 | 0.1669 |
2024-09-30 | Vanguard Capital Opportunity Inv | 0.625 | 0.4257 | 1674019 | 7500 | 0.45 |
2024-10-31 | CPR Invest Glbl Dsrpt Opp R EUR Acc | 0.6123 | 2.3861 | 1639849 | -97534 | -5.6138 |
2024-10-31 | Champlain Small Company Fund, LLC | 0.5822 | 2.4197 | 1559345 | 9080 | 0.5857 |
2024-10-31 | State St Russell Sm/Mid Cp® Indx NL Cl C | 0.5581 | 0.2065 | 1494717 | -53700 | -3.4681 |
2024-09-30 | Fidelity Extended Market Index | 0.5326 | 0.2024 | 1426499 | -41668 | -2.8381 |
2024-09-30 | PRIMECAP Odyssey Aggressive Growth | 0.4661 | 1.0437 | 1248325 | 8100 | 0.6531 |
2024-10-31 | Fidelity Global Technology A-Dis-EUR | 0.4401 | 0.3052 | 1178780 | -769517 | -39.4969 |
Total | 30.6093 | 22.148 | 81982769 | -939206 | -1.1% |
5.3. Insider Transactions
Insiders are holding 0.474% of the shares of Nutanix Inc.
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.
2023-10-31 | 2024-01-31 | 2024-04-30 | 2024-07-31 | 2024-10-31 | ||||||
---|---|---|---|---|---|---|---|---|---|---|
Net Debt | 728,063 | -41,837 | 686,226 | 102,193 | 788,419 | -759,094 | 29,325 | -51,441 | -22,116 |
5.2. Latest Balance Sheet
Balance Sheet of 2024-10-31. Currency in USD. All numbers in thousands.
Summary
As reported | |
---|---|
Total Liabilities | 2,866,647 |
Total Stockholder Equity | + -685,296 |
Total Assets | = 2,181,351 |
Assets
Total Current Assets
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 Liabilities
Long-term Liabilities
Long-term Liabilities (as reported) | 1,646,048 |
---|---|
Long-term Liabilities (calculated) | 0 |
+/- | 1,646,048 |
5.3. Balance Sheets Structured
Currency in USD. All numbers in thousands.
Trend | 2024-10-31 | 2024-07-31 | 2024-04-30 | 2024-01-31 | 2023-10-31 | 2023-07-31 | 2023-04-30 | 2023-01-31 | 2022-10-31 | 2022-07-31 | 2022-04-30 | 2022-01-31 | 2021-10-31 | 2021-07-31 | 2021-04-30 | 2021-01-31 | 2020-10-31 | 2020-07-31 | 2020-04-30 | 2020-01-31 | 2019-10-31 | 2019-07-31 | 2019-04-30 | 2019-01-31 | 2018-10-31 | 2018-07-31 | 2018-04-30 | 2018-01-31 | 2017-10-31 | 2017-07-31 | 2017-04-30 | 2017-01-31 | 2016-10-31 | 2016-07-31 | 2016-04-30 | 2016-01-31 | 2015-10-31 | 2015-07-31 | 2014-10-31 | 2014-07-31 | |||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
> Total Assets |
| 2,181,351 | 2,143,918 | 2,774,924 | 2,729,534 | 2,570,640 | 2,526,915 | 2,371,495 | 2,371,495 | 2,357,422 | 2,365,749 | 2,355,893 | 2,315,590 | 2,254,566 | 2,277,496 | 2,265,551 | 2,311,452 | 2,315,872 | 1,768,547 | 1,773,341 | 1,863,316 | 1,866,386 | 1,786,042 | 1,801,819 | 1,821,138 | 1,773,086 | 1,599,880 | 1,475,398 | 1,345,196 | 764,910 | 726,073 | 718,307 | 670,717 | 648,263 | 399,086 | 345,943 | 0 | 254,864 | 249,831 | 0 | 118,964 | ||||||||||||||||||||||||||||||||||||||||
> Total Current Assets |
| 1,523,459 | 1,481,294 | 1,990,805 | 1,941,831 | 1,917,947 | 1,861,734 | 1,691,748 | 1,691,748 | 1,672,095 | 1,657,981 | 1,676,379 | 1,621,724 | 1,552,395 | 1,562,261 | 1,566,583 | 1,615,726 | 1,634,121 | 1,094,020 | 1,095,193 | 1,191,634 | 1,217,907 | 1,275,212 | 1,299,250 | 1,299,915 | 1,277,020 | 1,263,101 | 1,184,676 | 1,162,551 | 592,901 | 583,970 | 587,253 | 543,799 | 530,521 | 329,861 | 285,597 | 0 | 206,767 | 209,283 | 0 | 97,716 | ||||||||||||||||||||||||||||||||||||||||
Cash And Cash Equivalents |
| 716,604 | 655,270 | 598,027 | 679,246 | 612,462 | 512,929 | 406,601 | 406,601 | 480,617 | 402,850 | 386,721 | 400,749 | 350,985 | 285,723 | 274,676 | 298,701 | 504,482 | 318,737 | 262,331 | 211,693 | 233,820 | 396,678 | 445,119 | 466,010 | 399,786 | 305,975 | 376,789 | 610,446 | 132,459 | 138,359 | 200,774 | 226,006 | 225,463 | 99,209 | 90,714 | 0 | 54,861 | 67,879 | 0 | 57,485 | ||||||||||||||||||||||||||||||||||||||||
Short-term Investments |
| 358,846 | 339,072 | 1,053,354 | 964,714 | 958,654 | 924,466 | 904,763 | 904,763 | 907,441 | 921,429 | 913,901 | 891,026 | 925,116 | 928,006 | 980,145 | 990,138 | 813,603 | 401,041 | 469,806 | 607,307 | 655,584 | 512,156 | 495,633 | 499,915 | 565,189 | 628,328 | 546,675 | 307,809 | 233,486 | 210,694 | 149,571 | 129,147 | 121,649 | 85,991 | 101,115 | 0 | 81,310 | 82,660 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||
Net Receivables |
| 198,582 | 237,813 | 232,461 | 195,926 | 133,716 | 157,251 | 161,177 | 155,258 | 83,638 | 124,559 | 180,386 | 159,938 | 116,944 | 180,781 | 143,116 | 164,868 | 183,270 | 242,516 | 236,690 | 247,323 | 214,883 | 245,475 | 244,445 | 247,600 | 237,682 | 258,289 | 194,323 | 179,241 | 171,550 | 178,876 | 170,335 | 151,224 | 147,707 | 110,659 | 63,548 | 0 | 48,069 | 39,253 | 0 | 30,235 | ||||||||||||||||||||||||||||||||||||||||
Other Current Assets |
| 249,427 | 249,139 | 106,963 | 240,551 | 213,115 | 147,087 | 57,349 | 57,349 | 33,086 | 37,431 | 28,446 | 60,404 | 48,882 | 56,816 | 65,918 | 69,994 | 56,719 | 63,032 | 63,189 | 65,708 | 61,654 | 74,665 | 73,744 | 49,456 | 39,621 | 36,818 | 36,615 | 31,547 | 28,942 | 28,362 | 44,313 | 18,192 | 16,304 | 16,138 | 14,059 | 0 | 10,482 | 9,586 | 0 | 4,865 | ||||||||||||||||||||||||||||||||||||||||
> Long-term Assets |
| 657,892 | 662,624 | 784,119 | 787,703 | 652,693 | 665,181 | 679,747 | 679,747 | 685,327 | 707,768 | 679,514 | 693,866 | 702,171 | 715,235 | 698,968 | 695,726 | 681,751 | 674,527 | 678,148 | 671,682 | 648,479 | 510,830 | 502,569 | 521,223 | 496,066 | 336,779 | 290,722 | 182,645 | 172,009 | 142,103 | 131,054 | 126,918 | 117,742 | 69,225 | 60,346 | 0 | 48,097 | 40,548 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||
Property Plant Equipment |
| 251,048 | 245,313 | 211,680 | 212,531 | 206,505 | 205,419 | 219,295 | 219,295 | 222,883 | 232,180 | 200,921 | 209,128 | 221,261 | 237,524 | 245,599 | 253,037 | 259,698 | 270,498 | 282,207 | 279,110 | 263,472 | 136,962 | 134,562 | 125,924 | 104,750 | 85,111 | 76,322 | 69,074 | 67,575 | 58,072 | 53,545 | 51,944 | 46,328 | 42,218 | 38,731 | 0 | 30,843 | 26,634 | 0 | 16,394 | ||||||||||||||||||||||||||||||||||||||||
Goodwill |
| 185,235 | 185,235 | 185,235 | 185,235 | 184,938 | 184,938 | 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 | 185,180 | 185,180 | 184,819 | 184,994 | 87,759 | 88,324 | 16,672 | 16,672 | 16,672 | 16,636 | 16,784 | 16,784 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||
Intangible Assets |
| 4,298 | 5,153 | 6,019 | 6,884 | 3,745 | 4,893 | 9,941 | 9,941 | 12,670 | 15,829 | 19,848 | 23,866 | 27,885 | 32,012 | 36,357 | 40,702 | 45,047 | 49,392 | 53,738 | 58,083 | 62,428 | 66,773 | 71,118 | 75,473 | 79,830 | 45,366 | 47,790 | 23,539 | 24,895 | 26,001 | 26,609 | 27,217 | 27,825 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||
Long-term Assets Other |
| 217,311 | 226,923 | 379,054 | 380,943 | 257,505 | 269,931 | 265,251 | 26,134 | 264,514 | 274,499 | 273,485 | 275,612 | 267,765 | 260,439 | 231,752 | 216,727 | 191,746 | 169,377 | 156,943 | 149,229 | 137,319 | 14,441 | 12,820 | 41,907 | 39,127 | 37,855 | 78,286 | 73,360 | 62,867 | 41,358 | 34,264 | 30,973 | 26,805 | 27,007 | 21,615 | 0 | 17,254 | 13,914 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||
> Total Liabilities |
| 2,866,647 | 2,872,066 | 3,394,384 | 3,341,216 | 3,212,851 | 3,234,334 | 3,154,177 | 3,154,177 | 3,148,471 | 3,155,917 | 3,077,759 | 3,041,207 | 2,953,305 | 3,289,537 | 3,012,325 | 3,069,844 | 2,873,227 | 2,043,524 | 1,957,380 | 1,929,418 | 1,802,857 | 1,599,149 | 1,496,373 | 1,435,607 | 1,341,767 | 1,273,101 | 1,120,817 | 1,044,717 | 548,330 | 677,871 | 623,069 | 538,834 | 476,600 | 455,343 | 678,107 | 0 | 520,210 | 484,565 | 0 | 72,157 | ||||||||||||||||||||||||||||||||||||||||
> Total Current Liabilities |
| 1,220,599 | 1,244,341 | 1,183,554 | 1,162,822 | 1,099,571 | 1,136,108 | 1,112,267 | 1,112,267 | 1,147,799 | 1,150,224 | 1,135,915 | 1,127,026 | 904,787 | 927,888 | 861,094 | 849,576 | 779,578 | 760,203 | 713,384 | 724,653 | 655,230 | 599,315 | 539,080 | 509,353 | 470,930 | 458,231 | 388,041 | 374,552 | 318,953 | 374,158 | 356,739 | 294,535 | 258,084 | 212,764 | 152,850 | 0 | 116,493 | 105,316 | 0 | 49,907 | ||||||||||||||||||||||||||||||||||||||||
Short-term Debt |
| 23,621 | 53,417 | 27,772 | 32,906 | 28,917 | 29,567 | 34,101 | 0 | 181,901 | 185,257 | 189,479 | 188,745 | 43,221 | 42,670 | 42,411 | 41,309 | 41,080 | 36,569 | 34,371 | 31,668 | 29,968 | 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 | 22,310 | 0 | 20,087 | 19,508 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||
Short Long Term Debt |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 145,605 | 145,456 | 145,308 | 145,160 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 429,598 | 422,567 | 415,651 | 0 | 0 | 0 | 0 | 0 | 73,260 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||
Accounts payable |
| 44,698 | 45,066 | 40,286 | 39,544 | 35,795 | 29,928 | 44,070 | 44,070 | 30,838 | 44,931 | 53,438 | 46,900 | 43,184 | 47,056 | 56,638 | 52,459 | 48,272 | 54,029 | 68,232 | 76,542 | 83,381 | 74,047 | 82,597 | 69,045 | 69,474 | 65,503 | 71,405 | 56,270 | 68,629 | 73,725 | 83,869 | 65,231 | 57,308 | 52,111 | 26,478 | 0 | 26,564 | 32,223 | 0 | 17,129 | ||||||||||||||||||||||||||||||||||||||||
Other Current Liabilities |
| 183,638 | 186,845 | 167,218 | 168,461 | 141,263 | 252,948 | 246,601 | 901,308 | 166,142 | 199,043 | 171,145 | 187,578 | 155,881 | 201,741 | 157,014 | 177,144 | 140,288 | 135,033 | 107,470 | 143,763 | 112,452 | 16,150 | 14,525 | 7,477 | 5,857 | 4,981 | 4,128 | 2,805 | 1,867 | 1,667 | 1,391 | 1,408 | 1,038 | 535 | 1,420 | 0 | 1,085 | 1,231 | 0 | 21,993 | ||||||||||||||||||||||||||||||||||||||||
> Long-term Liabilities |
| 1,646,048 | 1,627,725 | 2,210,830 | 2,178,394 | 2,113,280 | 2,098,226 | 2,041,910 | 2,041,910 | 2,000,672 | 2,005,693 | 1,941,844 | 1,914,181 | 2,048,518 | 2,361,649 | 2,151,231 | 2,220,268 | 2,093,649 | 1,283,321 | 1,243,996 | 1,204,765 | 1,147,627 | 999,834 | 957,293 | 926,254 | 870,837 | 814,870 | 732,776 | 670,165 | 229,377 | 303,713 | 266,330 | 244,299 | 218,516 | 242,579 | 525,257 | 0 | 403,717 | 379,249 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||
Long term Debt Total |
| 0 | 0 | 0 | 0 | 0 | 0 | 1,186,764 | 0 | 1,176,259 | 1,156,205 | 1,146,050 | 1,126,461 | 1,261,656 | 0 | 1,350,276 | 1,409,015 | 1,290,287 | 490,222 | 482,199 | 474,308 | 466,545 | 458,910 | 451,399 | 444,012 | 436,745 | 429,598 | 422,567 | 415,651 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||
Capital Lease Obligations Min Short Term Debt |
| -23,621 | 61,105 | 75,140 | 69,965 | 72,419 | 68,940 | 70,416 | 114,686 | -63,785 | -55,674 | -90,935 | -79,144 | 77,675 | 86,599 | 96,342 | 107,784 | 113,491 | 116,794 | 123,470 | 129,420 | 118,410 | -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 | -22,310 | 0 | -20,087 | -19,508 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||
Long-term Liabilities Other |
| 0 | 49,130 | 35,945 | 39,635 | 33,987 | 39,754 | 855,146 | 35,745 | 29,935 | 35,161 | 795,794 | 787,720 | 38,354 | 42,679 | 800,955 | 811,253 | 803,362 | 27,436 | 19,578 | 17,133 | 16,827 | 27,547 | 29,064 | 482,242 | 434,092 | 385,272 | 14,090 | 8,245 | 11,125 | 11,140 | 10,348 | 9,938 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||
Deferred Long Term Liability |
| 0 | 0 | 0 | 0 | 0 | 237,990 | 0 | 0 | 242,506 | 252,234 | 244,754 | 247,144 | 239,177 | 232,485 | 206,834 | 191,180 | 167,711 | 146,834 | 137,598 | 129,531 | 120,059 | 107,474 | 98,889 | 93,100 | 87,365 | 80,688 | 296,119 | 246,269 | 218,252 | 292,573 | 255,982 | 234,361 | 209,598 | 23,529 | 0 | 0 | 0 | 9,275 | 0 | 3,237 | ||||||||||||||||||||||||||||||||||||||||
> Total Stockholder Equity |
| -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 | -66,102 | 63,529 | 186,893 | 305,446 | 385,531 | 431,319 | 326,779 | 354,581 | 300,479 | 216,580 | 48,202 | 95,238 | 131,883 | 171,663 | -56,257 | -332,164 | 0 | -265,346 | -234,734 | 0 | -130,775 | ||||||||||||||||||||||||||||||||||||||||
Common Stock |
| 7 | 7 | 6 | 6 | 6 | 6 | 6 | 0 | 6 | 6 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 1 | 0 | 1 | 1 | 0 | 1 | ||||||||||||||||||||||||||||||||||||||||
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 | -392,004 | 0 | -311,979 | -273,434 | 0 | -147,307 | |||||||||||||||||||||||||||||||||||||||||
Capital Surplus |
| 0 | 0 | 0 | 0 | 0 | 0 | 3,771,779 | 0 | 3,685,805 | 3,583,928 | 3,501,311 | 3,382,214 | 3,292,255 | 0 | 2,522,302 | 2,386,579 | 2,299,903 | 2,245,180 | 2,151,175 | 2,028,928 | 1,940,899 | 1,835,528 | 1,760,083 | 1,630,834 | 1,554,878 | 1,355,907 | 1,296,575 | 1,156,282 | 1,009,268 | 948,134 | 904,507 | 829,249 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||
Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||
Other Stockholders Equity |
| 4,145,942 | 4,118,898 | 4,086,671 | 4,039,779 | 4,020,672 | 3,930,668 | 3,771,779 | 0 | 3,685,805 | 3,583,928 | 3,501,311 | 3,382,214 | 3,292,255 | 2,615,317 | 2,522,302 | 2,386,579 | 2,299,783 | 2,245,210 | 2,150,800 | 2,029,066 | 1,941,133 | 1,835,197 | 1,928,397 | 1,783,303 | 1,554,710 | 1,355,905 | 1,296,338 | 1,156,562 | 1,107,681 | 222,061 | 186,200 | 158,532 | 127,404 | 441,060 | 108,018 | 0 | 82,132 | 69,161 | 0 | 0 |
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.