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

Palo Alto Networks Inc
Buy, Hold or Sell?

Let's analyze Palo Alto Networks Inc together

I guess you are interested in Palo Alto Networks 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 Palo Alto Networks 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 Palo Alto Networks Inc

I send you an email if I find something interesting about Palo Alto Networks Inc.

1. Quick Overview

1.1. Quick analysis of Palo Alto Networks Inc (30 sec.)










1.2. What can you expect buying and holding a share of Palo Alto Networks Inc? (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?
5.0%

What is your share worth?

Current worth
$8.34
Expected worth in 1 year
$13.57
How sure are you?
65.0%

+ What do you gain per year?

Total Gains per Share
$5.24
Return On Investment
2.8%

For what price can you sell your share?

Current Price per Share
$187.70
Expected price per share
$164.13 - $207.24
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Palo Alto Networks Inc (5 min.)




Live pricePrice per Share (EOD)
$187.70
Intrinsic Value Per Share
$44.56 - $107.34
Total Value Per Share
$52.90 - $115.68

2.2. Growth of Palo Alto Networks Inc (5 min.)




Is Palo Alto Networks Inc growing?

Current yearPrevious yearGrowGrow %
How rich?$5.9b$1.4b$3.5b70.5%

How much money is Palo Alto Networks Inc making?

Current yearPrevious yearGrowGrow %
Making money$683.5m$153.4m$530m77.5%
Net Profit Margin33.8%8.3%--

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

2.3. Financial Health of Palo Alto Networks 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 Palo Alto Networks Inc?

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

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

Speculation

The Price per Share of Palo Alto Networks Inc is $187.70. 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 Palo Alto Networks 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 Palo Alto Networks 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 $8.34. Based on the TTM, the Book Value Change Per Share is $1.31 per quarter. Based on the YOY, the Book Value Change Per Share is $0.59 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 Palo Alto Networks 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 Eps0.490.3%0.960.5%0.220.1%0.160.1%0.050.0%
Usd Book Value Change Per Share1.030.6%1.310.7%0.590.3%0.300.2%0.190.1%
Usd Dividend Per Share0.000.0%0.000.0%0.610.3%0.120.1%0.060.0%
Usd Total Gains Per Share1.030.6%1.310.7%1.190.6%0.420.2%0.250.1%
Usd Price Per Share360.33-328.62-208.52-320.93-245.22-
Price to Earnings Ratio182.12-140.60-254.39-1,103.93--446.83-
Price-to-Total Gains Ratio348.37-549.62-280.93-26.57-288.69-
Price to Book Ratio43.21-47.35-106.52-422.14-277.43-
Price-to-Total Gains Ratio348.37-549.62-280.93-26.57-288.69-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share187.7
Number of shares5
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.12
Usd Book Value Change Per Share1.310.30
Usd Total Gains Per Share1.310.42
Gains per Quarter (5 shares)6.542.11
Gains per Year (5 shares)26.188.45
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10261626-2
2052425126
30796871814
4010594102422
50131120123030
60157146153638
70183172174246
80209198194854
90236224225462
100262250246070

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%10.02.00.083.3%10.010.00.050.0%10.030.00.025.0%13.042.01.023.2%
Book Value Change Per Share4.00.00.0100.0%10.02.00.083.3%13.07.00.065.0%26.014.00.065.0%36.018.02.064.3%
Dividend per Share0.00.04.00.0%2.00.010.016.7%2.00.018.010.0%2.00.038.05.0%2.00.054.03.6%
Total Gains per Share4.00.00.0100.0%10.02.00.083.3%13.07.00.065.0%26.014.00.065.0%36.018.02.064.3%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Palo Alto Networks 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--1.0341.309-21%0.588+76%0.301+243%0.190+445%
Book Value Per Share--8.3387.009+19%2.114+294%2.498+234%1.928+333%
Current Ratio--0.8430.828+2%0.756+12%0.988-15%1.268-33%
Debt To Asset Ratio--0.7100.741-4%0.898-21%0.878-19%0.815-13%
Debt To Equity Ratio--2.4462.881-15%10.168-76%16.426-85%9.799-75%
Dividend Per Share----0%0.606-100%0.121-100%0.061-100%
Enterprise Value--244402170000.000222302325500.000+10%135265526000.000+81%208731250644.000+17%159397353077.000+53%
Eps--0.4950.959-48%0.221+124%0.163+203%0.049+918%
Ev To Ebitda Ratio--134.820164.516-18%186.828-28%-280.733+308%-2481.938+1941%
Ev To Sales Ratio--28.56826.842+6%18.578+54%38.429-26%50.036-43%
Free Cash Flow Per Share--2.1291.099+94%1.058+101%0.810+163%0.541+294%
Free Cash Flow To Equity Per Share--1.8190.563+223%0.418+335%0.496+267%0.384+374%
Gross Profit Margin---1.053-0.773-27%-3.920+272%-8.057+665%5.470-119%
Intrinsic Value_10Y_max--107.338--------
Intrinsic Value_10Y_min--44.557--------
Intrinsic Value_1Y_max--5.060--------
Intrinsic Value_1Y_min--2.571--------
Intrinsic Value_3Y_max--19.545--------
Intrinsic Value_3Y_min--9.411--------
Intrinsic Value_5Y_max--39.263--------
Intrinsic Value_5Y_min--18.046--------
Market Cap123168740000.000-107%255473970000.000233412925500.000+9%144559101000.000+77%216280600644.000+18%163756957852.000+56%
Net Profit Margin--0.1640.338-51%0.083+97%0.039+318%-0.035+122%
Operating Margin--0.1730.132+31%0.089+94%-0.018+110%-0.056+133%
Operating Ratio--0.8660.911-5%0.922-6%0.995-13%1.043-17%
Pb Ratio22.511-92%43.21447.349-9%106.520-59%422.136-90%277.434-84%
Pe Ratio94.867-92%182.117140.596+30%254.386-28%1103.928-84%-446.830+345%
Price Per Share187.700-92%360.330328.615+10%208.520+73%320.929+12%245.220+47%
Price To Free Cash Flow Ratio22.039-92%42.30890.785-53%66.153-36%140.936-70%156.301-73%
Price To Total Gains Ratio181.471-92%348.373549.616-37%280.934+24%26.574+1211%288.689+21%
Quick Ratio--0.8700.916-5%0.857+2%1.120-22%1.566-44%
Return On Assets--0.0170.037-53%0.011+61%0.004+307%-0.005+131%
Return On Equity--0.0590.148-60%0.106-44%-0.044+175%-0.051+185%
Total Gains Per Share--1.0341.309-21%1.194-13%0.423+145%0.250+313%
Usd Book Value--5911800000.0004976625000.000+19%1470075000.000+302%1732020000.000+241%1311507350.000+351%
Usd Book Value Change Per Share--1.0341.309-21%0.588+76%0.301+243%0.190+445%
Usd Book Value Per Share--8.3387.009+19%2.114+294%2.498+234%1.928+333%
Usd Dividend Per Share----0%0.606-100%0.121-100%0.061-100%
Usd Enterprise Value--244402170000.000222302325500.000+10%135265526000.000+81%208731250644.000+17%159397353077.000+53%
Usd Eps--0.4950.959-48%0.221+124%0.163+203%0.049+918%
Usd Free Cash Flow--1509600000.000780300000.000+93%730825000.000+107%553190000.000+173%365734575.000+313%
Usd Free Cash Flow Per Share--2.1291.099+94%1.058+101%0.810+163%0.541+294%
Usd Free Cash Flow To Equity Per Share--1.8190.563+223%0.418+335%0.496+267%0.384+374%
Usd Market Cap123168740000.000-107%255473970000.000233412925500.000+9%144559101000.000+77%216280600644.000+18%163756957852.000+56%
Usd Price Per Share187.700-92%360.330328.615+10%208.520+73%320.929+12%245.220+47%
Usd Profit--350700000.000683525000.000-49%153475000.000+129%119735000.000+193%38074650.000+821%
Usd Revenue--2138800000.0002072050000.000+3%1801850000.000+19%1472655000.000+45%981837650.000+118%
Usd Total Gains Per Share--1.0341.309-21%1.194-13%0.423+145%0.250+313%
 EOD+4 -4MRQTTM+22 -16YOY+33 -75Y+34 -610Y+32 -8

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1594.867
Price to Book Ratio (EOD)Between0-122.511
Net Profit Margin (MRQ)Greater than00.164
Operating Margin (MRQ)Greater than00.173
Quick Ratio (MRQ)Greater than10.870
Current Ratio (MRQ)Greater than10.843
Debt to Asset Ratio (MRQ)Less than10.710
Debt to Equity Ratio (MRQ)Less than12.446
Return on Equity (MRQ)Greater than0.150.059
Return on Assets (MRQ)Greater than0.050.017
Total3/10 (30.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5056.114
Ma 20Greater thanMa 50180.434
Ma 50Greater thanMa 100190.099
Ma 100Greater thanMa 200183.484
OpenGreater thanClose185.280
Total3/5 (60.0%)

4. In-depth Analysis

4.1 About Palo Alto Networks Inc

Palo Alto Networks, Inc. provides cybersecurity solutions worldwide. The company's network security platforms include Prisma Access, a security services edge (SSE) solution, as well as Strata Cloud Manager, a network security management solution. It also provides cloud security solutions, including Prisma Cloud, a cloud native application protection platform; and Code to Cloud platform, as well as offers VM-Series and CN-Series virtual firewalls for inline network security on multi- and hybrid-cloud environments. In addition, the company provides security operation solutions through Cortex platform that includes Cortex XSIAM, an AI-driven security operations platform; Cortex XDR for the prevention, detection, and response to complex cybersecurity attacks; and Cortex XSOAR for security orchestration, automation, and response; and Cortex Xpanse for attack surface management, as well as offers threat intelligence and advisory services under the Unit 42 name. Further, it provides subscription services covering the areas of threat prevention, malware and persistent threat, URL filtering, laptop and mobile device protection, DNS security, Internet of Things security, SaaS security API, and SaaS security inline, as well as threat intelligence, and data loss prevention. Additionally, the company offers professional services, including architecture design and planning, implementation, configuration, and firewall migration; education services, such as certifications, as well as online and in-classroom training; and support services. It sells its products and services through its channel partners, as well as directly to medium to large enterprises, service providers, and government entities operating in various industries, including education, energy, financial services, government entities, healthcare, Internet and media, manufacturing, public sector, and telecommunications. The company was incorporated in 2005 and is headquartered in Santa Clara, California.

Fundamental data was last updated by Penke on 2025-01-03 21:57:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is less efficient 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 not able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is unable 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 expensive.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is overpriced.
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 Palo Alto Networks Inc earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Palo Alto Networks Inc to the Software - Infrastructure industry mean.
  • A Net Profit Margin of 16.4% means that $0.16 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Palo Alto Networks Inc:

  • The MRQ is 16.4%. The company is making a huge profit. +2
  • The TTM is 33.8%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ16.4%TTM33.8%-17.4%
TTM33.8%YOY8.3%+25.5%
TTM33.8%5Y3.9%+29.9%
5Y3.9%10Y-3.5%+7.5%
4.3.1.2. Return on Assets

Shows how efficient Palo Alto Networks Inc is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Palo Alto Networks Inc to the Software - Infrastructure industry mean.
  • 1.7% Return on Assets means that Palo Alto Networks Inc generated $0.02 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Palo Alto Networks Inc:

  • The MRQ is 1.7%. Using its assets, the company is less efficient in making profit.
  • The TTM is 3.7%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.7%TTM3.7%-1.9%
TTM3.7%YOY1.1%+2.6%
TTM3.7%5Y0.4%+3.2%
5Y0.4%10Y-0.5%+1.0%
4.3.1.3. Return on Equity

Shows how efficient Palo Alto Networks Inc is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Palo Alto Networks Inc to the Software - Infrastructure industry mean.
  • 5.9% Return on Equity means Palo Alto Networks Inc generated $0.06 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Palo Alto Networks Inc:

  • The MRQ is 5.9%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 14.8%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ5.9%TTM14.8%-8.9%
TTM14.8%YOY10.6%+4.2%
TTM14.8%5Y-4.4%+19.2%
5Y-4.4%10Y-5.1%+0.6%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Palo Alto Networks Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Palo Alto Networks Inc is operating .

  • Measures how much profit Palo Alto Networks 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 Palo Alto Networks Inc to the Software - Infrastructure industry mean.
  • An Operating Margin of 17.3% means the company generated $0.17  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Palo Alto Networks Inc:

  • The MRQ is 17.3%. The company is operating efficient. +1
  • The TTM is 13.2%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ17.3%TTM13.2%+4.1%
TTM13.2%YOY8.9%+4.2%
TTM13.2%5Y-1.8%+14.9%
5Y-1.8%10Y-5.6%+3.9%
4.3.2.2. Operating Ratio

Measures how efficient Palo Alto Networks Inc is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Software - Infrastructure industry mean).
  • An Operation Ratio of 0.87 means that the operating costs are $0.87 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Palo Alto Networks Inc:

  • The MRQ is 0.866. The company is less efficient in keeping operating costs low.
  • The TTM is 0.911. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.866TTM0.911-0.044
TTM0.911YOY0.922-0.011
TTM0.9115Y0.995-0.085
5Y0.99510Y1.043-0.048
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Palo Alto Networks Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Palo Alto Networks Inc 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 0.84 means the company has $0.84 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Palo Alto Networks Inc:

  • The MRQ is 0.843. The company is just not able to pay all its short-term debts. -1
  • The TTM is 0.828. The company is just not able to pay all its short-term debts. -1
Trends
Current periodCompared to+/- 
MRQ0.843TTM0.828+0.016
TTM0.828YOY0.756+0.072
TTM0.8285Y0.988-0.160
5Y0.98810Y1.268-0.280
4.4.3.2. Quick Ratio

Measures if Palo Alto Networks Inc is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Palo Alto Networks Inc to the Software - Infrastructure industry mean.
  • A Quick Ratio of 0.87 means the company can pay off $0.87 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Palo Alto Networks Inc:

  • The MRQ is 0.870. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.916. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.870TTM0.916-0.046
TTM0.916YOY0.857+0.059
TTM0.9165Y1.120-0.204
5Y1.12010Y1.566-0.446
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Palo Alto Networks Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Palo Alto Networks Inc assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Palo Alto Networks Inc to Software - Infrastructure industry mean.
  • A Debt to Asset Ratio of 0.71 means that Palo Alto Networks Inc assets are financed with 71.0% credit (debt) and the remaining percentage (100% - 71.0%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Palo Alto Networks Inc:

  • The MRQ is 0.710. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.741. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.710TTM0.741-0.031
TTM0.741YOY0.898-0.157
TTM0.7415Y0.878-0.137
5Y0.87810Y0.815+0.063
4.5.4.2. Debt to Equity Ratio

Measures if Palo Alto Networks Inc is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Palo Alto Networks Inc to the Software - Infrastructure industry mean.
  • A Debt to Equity ratio of 244.6% means that company has $2.45 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Palo Alto Networks Inc:

  • The MRQ is 2.446. The company is just not able to pay all its debts with equity.
  • The TTM is 2.881. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ2.446TTM2.881-0.435
TTM2.881YOY10.168-7.287
TTM2.8815Y16.426-13.545
5Y16.42610Y9.799+6.627
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 Palo Alto Networks Inc generates.

  • Above 15 is considered overpriced but always compare Palo Alto Networks Inc to the Software - Infrastructure industry mean.
  • A PE ratio of 182.12 means the investor is paying $182.12 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Palo Alto Networks Inc:

  • The EOD is 94.867. Based on the earnings, the company is expensive. -2
  • The MRQ is 182.117. Based on the earnings, the company is expensive. -2
  • The TTM is 140.596. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD94.867MRQ182.117-87.250
MRQ182.117TTM140.596+41.521
TTM140.596YOY254.386-113.790
TTM140.5965Y1,103.928-963.332
5Y1,103.92810Y-446.830+1,550.758
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 Palo Alto Networks Inc:

  • The EOD is 22.039. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The MRQ is 42.308. Based on how much money comes from the company's main activities, the company is fair priced.
  • The TTM is 90.785. Based on how much money comes from the company's main activities, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD22.039MRQ42.308-20.269
MRQ42.308TTM90.785-48.477
TTM90.785YOY66.153+24.633
TTM90.7855Y140.936-50.150
5Y140.93610Y156.301-15.366
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 Palo Alto Networks Inc 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 43.21 means the investor is paying $43.21 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Palo Alto Networks Inc:

  • The EOD is 22.511. Based on the equity, the company is expensive. -2
  • The MRQ is 43.214. Based on the equity, the company is expensive. -2
  • The TTM is 47.349. Based on the equity, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD22.511MRQ43.214-20.703
MRQ43.214TTM47.349-4.135
TTM47.349YOY106.520-59.171
TTM47.3495Y422.136-374.786
5Y422.13610Y277.434+144.702
4.6.2. Total Gains per Share

2.4. Latest News of Palo Alto Networks Inc

Does Palo Alto Networks 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 Palo Alto Networks Inc to keep up to date. Note: the news is often already included in the price.

DateTitleRead
2025-01-20
10:15
SoundHound AI Stock vs. Palo Alto Networks Stock: Wall Street Says Only One Will Head Higher in 2025Read
2025-01-20
10:02
Q3 Rundown: SentinelOne (NYSE:S) Vs Other Cybersecurity StocksRead
2025-01-18
20:28
Palo Alto Networks (PANW): Why Should You Buy This Growth Stock For The Next 5 Years?Read
2025-01-12
11:05
History Says the S&P 500 Will Surge in 2025. 2 AI Stock-Split Stocks to Buy Before It Does.Read
2025-01-09
16:00
Cyber Startup Wiz Names New CFO as It Weighs an IPORead
2025-01-08
01:00
This Stock-Split Stock Is Up by Nearly 360% Over the Past 5 Years, but Is It a Buy Now?Read
2025-01-07
16:36
Palo Alto Stock Has Outpaced the S&P 500. These Analysts See Trouble Ahead.Read
2024-12-29
01:00
Is Palo Alto Networks Stock a Buy Now?Read
2024-12-28
01:00
History Says the Nasdaq Will Surge in 2025. 1 Stock-Split Stock to Buy Before It Does.Read

4.7 Holders & Insider Transactions

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

4.8.1. Institutions holding Palo Alto Networks Inc

Institutions are holding 80.767% of the shares of Palo Alto Networks Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Vanguard Group Inc4.56450.1833299525484514391.5302
2024-06-30BlackRock Inc3.81130.1919250100019248953.8401
2024-09-30Morgan Stanley - Brokerage Accounts2.28510.371614994860-13044098-46.5213
2024-09-30State Street Corp2.11540.1931138809853687952.7294
2024-09-30Bank of America Corp1.24210.23138150368-162932-1.9599
2024-09-30Geode Capital Management, LLC1.16690.211376569682209002.9707
2024-09-30JPMorgan Chase & Co1.09290.18697171617-632129-8.1003
2024-09-30Capital Research Global Investors0.69880.32584585703-664370-12.6545
2024-09-30Ameriprise Financial Inc0.54730.31483591108-12353-0.3428
2024-09-30Legal & General Group PLC0.53110.248334850502415937.4486
2024-09-30Northern Trust Corp0.51140.18783355993-78481-2.2851
2024-09-30Goldman Sachs Group Inc0.50860.1837333759257693220.8983
2024-09-30International Assets Investment Management, LLC0.49670.02613259063324959434318.2385
2024-09-30Jennison Associates LLC0.47960.66783147215105017350.0788
2024-09-30Nuveen Asset Management, LLC0.47410.298531109551607515.4488
2024-09-30UBS Group AG0.46760.22853068195-74301-2.3644
2024-09-30Royal Bank of Canada0.43640.19982863354-51805-1.7771
2024-09-30UBS Asset Mgmt Americas Inc0.41730.24052738565-186947-6.3902
2024-09-30Amvescap Plc.0.41270.178727083711041373.9988
2024-06-30NORGES BANK0.40880.13592682312-2618218-49.3954
Total 22.66864.8056148750823-10176425-6.8%

4.9.2. Funds holding Palo Alto Networks Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-11-30Vanguard Total Stock Mkt Idx Inv1.55130.214910179617-46393-0.4537
2024-11-30Vanguard Institutional 500 Index Trust1.32670.246187061061243261.4487
2024-11-30Invesco QQQ Trust0.97970.7882642867000
2024-11-30SPDR® S&P 500® ETF Trust0.60920.24573997797236840.596
2024-10-31Fidelity 500 Index0.60560.24163973964-6530-0.164
2024-11-30iShares Core S&P 500 ETF0.55770.2456365977100
2024-11-30Vanguard Growth Index Investor0.51240.4633362544181760.5435
2024-11-30The Technology Select Sector SPDR® ETF0.38371.3412251762000
2024-09-30Capital Group AMCAP Composite0.370.92652428090-88870-3.5308
2024-09-30VA CollegeAmerica Amcap 529A0.370.92652428090-88870-3.5308
2024-11-30Vanguard Institutional Index I0.31240.24582049659-8187-0.3978
2024-11-30Vanguard Information Technology ETF0.30580.79352006564296661.5006
2024-11-30State St S&P 500® Indx SL Cl III0.23910.24431568911-800-0.051
2024-11-28First Trust NASDAQ Cybersecurity ETF0.22697.9386148879800
2024-10-31JPMorgan Large Cap Growth I0.22340.5431146626800
2024-09-30Blackrock Eq Idx Fund CF0.18740.22681229993867447.5875
2024-09-30American Funds Growth Fund of Amer A0.17320.1331136353-316526-21.7861
2024-09-30Capital Group Growth Fnd of Amer Comp0.17320.1331136353-316526-21.7861
2024-11-30iShares Russell 1000 Growth ETF0.16670.4079109410600
2024-11-30iShares Expanded Tech-Software Sect ETF0.1664.2065108955900
Total 9.440420.511861948833-590106-1.0%

5.3. Insider Transactions

Insiders are holding 0.861% of the shares of Palo Alto Networks Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-11-25Nir ZukSELL336000193.7
2024-10-10Nikesh AroraSELL163172184
2024-10-01Nir ZukSELL72000166.25
2024-09-04Lee KlarichSELL120000172.49
2024-09-04Nikesh AroraSELL133332171.49
2024-08-27Mary Pat MccarthySELL20000174.25
2024-08-19Mary Pat MccarthySELL2000170.72
2024-08-05Lee KlarichSELL120000147.97
2024-08-01Nir ZukSELL72000158.89
2024-08-01Josh D PaulSELL400161.71
2024-07-08Lee KlarichSELL251732167.5
2024-07-01Josh D PaulSELL400169
2024-07-01Nikesh AroraSELL133336168.27
2024-07-01Nir ZukSELL72000169.58
2024-07-01William D Jenkins JrSELL2950169.56
2024-06-10John P KeySELL4326152.71
2024-06-06Lee KlarichSELL1600150.11
2024-06-03Nir ZukSELL72000146.66
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

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

Summary
Total Assets20,374,600
Total Liabilities14,462,800
Total Stockholder Equity5,911,800
 As reported
Total Liabilities 14,462,800
Total Stockholder Equity+ 5,911,800
Total Assets = 20,374,600

Assets

Total Assets20,374,600
Total Current Assets6,242,700
Long-term Assets14,131,900
Total Current Assets
Cash And Cash Equivalents 2,282,800
Short-term Investments 1,108,200
Net Receivables 1,938,000
Other Current Assets 913,700
Total Current Assets  (as reported)6,242,700
Total Current Assets  (calculated)6,242,700
+/-0
Long-term Assets
Property Plant Equipment 750,000
Goodwill 4,050,800
Long Term Investments 4,119,700
Intangible Assets 809,600
Long-term Assets Other 2,004,300
Long-term Assets  (as reported)14,131,900
Long-term Assets  (calculated)11,734,400
+/- 2,397,500

Liabilities & Shareholders' Equity

Total Current Liabilities7,402,700
Long-term Liabilities7,060,100
Total Stockholder Equity5,911,800
Total Current Liabilities
Short Long Term Debt 645,800
Accounts payable 211,600
Other Current Liabilities 1,683,400
Total Current Liabilities  (as reported)7,402,700
Total Current Liabilities  (calculated)2,540,800
+/- 4,861,900
Long-term Liabilities
Capital Lease Obligations Min Short Term Debt379,600
Long-term Liabilities Other 843,800
Long-term Liabilities  (as reported)7,060,100
Long-term Liabilities  (calculated)1,223,400
+/- 5,836,700
Total Stockholder Equity
Common Stock4,214,900
Retained Earnings 1,700,900
Accumulated Other Comprehensive Income -4,000
Total Stockholder Equity (as reported)5,911,800
Total Stockholder Equity (calculated)5,911,800
+/-0
Other
Capital Stock4,214,900
Cash and Short Term Investments 3,391,000
Common Stock Shares Outstanding 709,000
Current Deferred Revenue5,507,700
Liabilities and Stockholders Equity 20,374,600
Net Debt -1,257,400
Net Invested Capital 6,557,600
Net Working Capital -1,160,000
Property Plant and Equipment Gross 750,000
Short Long Term Debt Total 1,025,400



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-10-312024-07-312024-04-302024-01-312023-10-312023-07-312023-04-302023-01-312022-10-312022-07-312022-04-302022-01-312021-10-312021-07-312021-04-302021-01-312020-10-312020-07-312020-04-302020-01-312019-10-312019-07-312019-04-302019-01-312018-10-312018-07-312018-04-302018-01-312017-10-312017-07-312017-04-302017-01-312016-10-312016-07-312016-04-302016-01-312015-10-312015-07-312015-04-302015-01-312014-10-312014-07-312014-04-302014-01-312013-10-312013-07-312013-04-302013-01-312012-10-312012-07-312012-04-302012-01-312011-10-312011-07-312011-04-302010-07-31
> Total Assets 
38,119
0
91,172
0
136,657
166,489
407,804
444,297
490,149
538,777
585,606
639,943
689,026
880,387
1,478,466
1,540,356
1,672,784
1,784,432
1,965,178
2,094,400
2,316,600
2,507,000
2,761,200
3,006,500
3,174,600
3,250,100
3,438,300
3,486,500
3,627,500
3,908,300
5,823,000
5,801,500
5,707,500
6,261,800
6,592,200
6,824,800
7,184,100
6,501,800
9,065,400
8,726,500
9,488,400
9,562,100
10,241,600
10,426,400
10,400,500
11,100,000
12,253,600
12,543,800
13,163,400
14,170,500
14,501,100
14,808,500
18,292,000
17,930,800
19,990,900
20,374,600
20,374,60019,990,90017,930,80018,292,00014,808,50014,501,10014,170,50013,163,40012,543,80012,253,60011,100,00010,400,50010,426,40010,241,6009,562,1009,488,4008,726,5009,065,4006,501,8007,184,1006,824,8006,592,2006,261,8005,707,5005,801,5005,823,0003,908,3003,627,5003,486,5003,438,3003,250,1003,174,6003,006,5002,761,2002,507,0002,316,6002,094,4001,965,1781,784,4321,672,7841,540,3561,478,466880,387689,026639,943585,606538,777490,149444,297407,804166,489136,657091,172038,119
   > Total Current Assets 
0
0
76,840
0
115,650
141,616
381,657
394,739
426,674
472,724
529,699
552,332
555,287
516,445
958,326
933,567
861,504
1,040,509
1,074,030
1,039,900
1,307,100
1,446,200
1,719,100
1,865,900
1,880,400
1,895,200
1,976,300
2,039,500
2,210,200
2,205,500
4,132,000
3,815,200
3,487,500
3,717,500
3,664,800
3,649,800
3,978,200
3,014,000
5,129,200
4,300,900
4,275,800
4,140,900
4,647,300
4,839,100
4,868,600
5,697,600
6,414,900
5,733,500
5,405,800
6,413,600
6,048,000
6,477,600
6,118,700
5,581,800
6,849,700
6,242,700
6,242,7006,849,7005,581,8006,118,7006,477,6006,048,0006,413,6005,405,8005,733,5006,414,9005,697,6004,868,6004,839,1004,647,3004,140,9004,275,8004,300,9005,129,2003,014,0003,978,2003,649,8003,664,8003,717,5003,487,5003,815,2004,132,0002,205,5002,210,2002,039,5001,976,3001,895,2001,880,4001,865,9001,719,1001,446,2001,307,1001,039,9001,074,0301,040,509861,504933,567958,326516,445555,287552,332529,699472,724426,674394,739381,657141,616115,650076,84000
       Cash And Cash Equivalents 
18,835
0
40,517
0
82,822
90,283
322,642
174,473
187,924
213,664
310,614
266,182
261,867
234,790
653,812
543,747
342,983
454,123
375,814
275,800
413,200
550,000
734,400
839,400
761,400
692,000
744,300
842,600
915,000
949,000
2,506,900
1,784,400
1,127,800
1,314,900
961,400
1,263,700
2,000,000
1,484,700
2,958,000
2,142,000
2,113,200
1,886,100
1,874,200
2,272,900
1,922,700
2,419,900
2,118,500
2,067,200
1,346,300
1,992,900
1,135,300
2,491,400
1,782,500
1,381,900
1,535,200
2,282,800
2,282,8001,535,2001,381,9001,782,5002,491,4001,135,3001,992,9001,346,3002,067,2002,118,5002,419,9001,922,7002,272,9001,874,2001,886,1002,113,2002,142,0002,958,0001,484,7002,000,0001,263,700961,4001,314,9001,127,8001,784,4002,506,900949,000915,000842,600744,300692,000761,400839,400734,400550,000413,200275,800375,814454,123342,983543,747653,812234,790261,867266,182310,614213,664187,924174,473322,64290,28382,822040,517018,835
       Short-term Investments 
0
0
0
0
0
0
0
147,084
149,520
148,033
109,007
170,551
176,345
133,180
118,690
227,752
332,074
368,850
413,165
485,500
551,400
537,500
551,200
550,600
593,000
680,000
630,700
660,600
720,700
672,200
896,500
1,419,400
1,702,200
1,733,200
1,841,700
1,597,500
1,133,900
554,100
789,800
1,075,600
1,058,000
1,059,300
1,026,900
1,188,500
1,417,600
1,454,700
1,516,000
1,736,500
2,000,600
1,965,300
1,254,700
1,402,400
1,588,500
1,516,700
1,043,600
1,108,200
1,108,2001,043,6001,516,7001,588,5001,402,4001,254,7001,965,3002,000,6001,736,5001,516,0001,454,7001,417,6001,188,5001,026,9001,059,3001,058,0001,075,600789,800554,1001,133,9001,597,5001,841,7001,733,2001,702,2001,419,400896,500672,200720,700660,600630,700680,000593,000550,600551,200537,500551,400485,500413,165368,850332,074227,752118,690133,180176,345170,551109,007148,033149,520147,0840000000
       Net Receivables 
0
0
29,677
0
24,073
38,796
45,642
56,369
68,586
91,489
87,461
91,439
86,090
114,789
135,518
116,224
135,251
150,523
212,366
196,400
254,400
267,600
348,700
346,500
386,100
364,100
432,100
350,800
365,100
361,800
467,300
382,300
415,000
407,500
582,400
499,200
540,300
668,800
1,037,100
675,500
669,200
766,800
1,240,400
812,100
952,200
1,240,600
2,142,500
1,238,100
1,278,100
1,443,600
2,852,000
1,858,900
2,341,800
2,287,700
3,344,500
1,938,000
1,938,0003,344,5002,287,7002,341,8001,858,9002,852,0001,443,6001,278,1001,238,1002,142,5001,240,600952,200812,1001,240,400766,800669,200675,5001,037,100668,800540,300499,200582,400407,500415,000382,300467,300361,800365,100350,800432,100364,100386,100346,500348,700267,600254,400196,400212,366150,523135,251116,224135,518114,78986,09091,43987,46191,48968,58656,36945,64238,79624,073029,67700
       Inventory 
0
0
4,479
0
0
4,306
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
313,400
317,300
339,200
328,700
0
0
0
0
0000328,700339,200317,300313,4000000000000000000000000000000000000000000004,306004,47900
   > Long-term Assets 
0
0
14,332
0
21,007
24,873
26,147
49,558
63,475
66,053
55,907
87,611
133,739
363,942
520,140
606,789
811,280
743,923
891,148
1,054,500
1,009,500
1,060,800
1,042,100
1,140,600
1,294,200
1,354,900
1,462,000
1,447,000
1,417,300
1,702,800
1,691,000
1,986,300
2,220,000
2,544,300
2,927,400
3,175,000
3,205,900
3,487,800
3,936,200
4,425,600
5,212,600
5,421,200
5,594,300
5,587,300
5,531,900
5,402,400
5,838,700
6,810,300
7,757,600
7,756,900
8,453,100
8,330,900
12,173,300
12,349,000
13,141,200
14,131,900
14,131,90013,141,20012,349,00012,173,3008,330,9008,453,1007,756,9007,757,6006,810,3005,838,7005,402,4005,531,9005,587,3005,594,3005,421,2005,212,6004,425,6003,936,2003,487,8003,205,9003,175,0002,927,4002,544,3002,220,0001,986,3001,691,0001,702,8001,417,3001,447,0001,462,0001,354,9001,294,2001,140,6001,042,1001,060,8001,009,5001,054,500891,148743,923811,280606,789520,140363,942133,73987,61155,90766,05363,47549,55826,14724,87321,007014,33200
       Property Plant Equipment 
1,833
0
12,666
0
17,064
19,613
20,979
22,965
25,980
29,500
32,086
42,409
45,735
48,488
48,744
49,823
52,639
59,546
62,878
76,700
92,600
100,500
117,200
125,000
154,100
192,300
211,100
256,900
264,700
264,200
273,100
276,500
273,200
275,000
296,000
599,000
581,400
621,000
606,800
589,100
582,800
581,400
581,300
576,100
601,500
595,500
599,800
614,100
595,800
590,000
617,800
626,900
708,100
720,000
747,000
750,000
750,000747,000720,000708,100626,900617,800590,000595,800614,100599,800595,500601,500576,100581,300581,400582,800589,100606,800621,000581,400599,000296,000275,000273,200276,500273,100264,200264,700256,900211,100192,300154,100125,000117,200100,50092,60076,70062,87859,54652,63949,82348,74448,48845,73542,40932,08629,50025,98022,96520,97919,61317,064012,66601,833
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
10,094
155,086
155,033
155,033
155,402
155,402
163,522
163,500
163,500
163,500
163,500
163,500
163,500
238,800
238,800
238,800
238,800
522,200
522,800
636,400
636,400
1,027,300
1,352,300
1,400,400
1,511,700
1,812,900
1,812,900
1,968,600
2,583,500
2,713,100
2,710,100
2,732,300
2,731,300
2,731,300
2,747,700
2,747,700
2,912,300
2,926,800
2,926,800
2,926,800
3,372,700
3,372,700
3,350,100
4,050,800
4,050,8003,350,1003,372,7003,372,7002,926,8002,926,8002,926,8002,912,3002,747,7002,747,7002,731,3002,731,3002,732,3002,710,1002,713,1002,583,5001,968,6001,812,9001,812,9001,511,7001,400,4001,352,3001,027,300636,400636,400522,800522,200238,800238,800238,800238,800163,500163,500163,500163,500163,500163,500163,522155,402155,402155,033155,033155,08610,094000000000000
       Long Term Investments 
0
0
0
0
0
0
0
20,567
30,871
29,767
17,314
33,642
63,105
103,902
201,880
289,011
463,908
408,465
538,841
694,500
631,100
682,900
652,800
708,400
790,500
719,100
789,300
777,400
722,300
592,900
547,500
565,500
808,600
669,900
575,400
467,600
317,900
151,200
554,400
873,200
857,100
885,400
888,300
898,800
851,000
714,700
1,051,900
2,094,700
2,820,600
2,709,800
3,047,900
2,988,900
3,619,600
3,504,400
4,173,200
4,119,700
4,119,7004,173,2003,504,4003,619,6002,988,9003,047,9002,709,8002,820,6002,094,7001,051,900714,700851,000898,800888,300885,400857,100873,200554,400151,200317,900467,600575,400669,900808,600565,500547,500592,900722,300777,400789,300719,100790,500708,400652,800682,900631,100694,500538,841408,465463,908289,011201,880103,90263,10533,64217,31429,76730,87120,5670000000
       Intangible Assets 
0
0
0
0
0
0
483
0
957
1,415
1,358
6,203
18,227
49,613
47,955
47,451
45,856
43,885
52,656
51,000
48,700
46,400
44,000
41,700
39,500
56,500
53,700
51,000
48,300
147,700
140,800
186,200
171,800
234,200
280,600
284,100
290,000
380,600
358,200
388,800
541,100
530,300
498,600
471,300
443,900
412,100
384,500
355,400
361,700
340,600
315,400
290,500
440,100
407,600
374,900
809,600
809,600374,900407,600440,100290,500315,400340,600361,700355,400384,500412,100443,900471,300498,600530,300541,100388,800358,200380,600290,000284,100280,600234,200171,800186,200140,800147,70048,30051,00053,70056,50039,50041,70044,00046,40048,70051,00052,65643,88545,85647,45147,95549,61318,2276,2031,3581,4159570483000000
       Long-term Assets Other 
0
0
1,666
0
3,943
5,260
5,168
6,026
6,624
6,786
6,507
11,560
24,899
6,853
66,528
65,471
93,475
76,625
73,251
68,800
73,600
67,500
64,600
102,000
146,600
148,200
169,100
122,900
143,200
175,800
206,800
321,700
330,000
337,900
423,100
423,900
504,900
522,100
603,900
605,900
648,100
711,000
421,400
432,700
432,100
948,800
1,054,800
998,400
1,067,200
1,189,700
344,800
342,600
1,158,600
1,169,600
2,097,000
2,004,300
2,004,3002,097,0001,169,6001,158,600342,600344,8001,189,7001,067,200998,4001,054,800948,800432,100432,700421,400711,000648,100605,900603,900522,100504,900423,900423,100337,900330,000321,700206,800175,800143,200122,900169,100148,200146,600102,00064,60067,50073,60068,80073,25176,62593,47565,47166,5286,85324,89911,5606,5076,7866,6246,0265,1685,2603,94301,66600
> Total Liabilities 
39,276
0
162,626
0
199,213
155,586
178,733
208,508
246,629
274,896
313,186
350,164
404,582
601,222
1,009,883
1,047,145
1,156,723
1,237,114
1,389,363
1,467,900
1,646,300
1,775,800
1,971,300
2,088,200
2,304,000
2,437,000
2,678,700
2,781,800
2,960,900
3,158,500
4,834,700
4,541,600
4,632,900
4,807,200
5,005,900
5,308,400
5,575,600
5,757,100
7,963,600
7,979,500
8,289,900
8,564,900
9,478,000
9,907,500
10,282,700
10,762,400
12,043,600
12,035,800
12,434,400
12,938,100
12,752,700
12,638,000
13,934,800
13,463,000
14,821,200
14,462,800
14,462,80014,821,20013,463,00013,934,80012,638,00012,752,70012,938,10012,434,40012,035,80012,043,60010,762,40010,282,7009,907,5009,478,0008,564,9008,289,9007,979,5007,963,6005,757,1005,575,6005,308,4005,005,9004,807,2004,632,9004,541,6004,834,7003,158,5002,960,9002,781,8002,678,7002,437,0002,304,0002,088,2001,971,3001,775,8001,646,3001,467,9001,389,3631,237,1141,156,7231,047,1451,009,883601,222404,582350,164313,186274,896246,629208,508178,733155,586199,2130162,626039,276
   > Total Current Liabilities 
28,660
0
67,101
0
89,184
105,569
122,006
142,616
168,996
182,018
206,102
228,329
262,809
427,879
348,171
360,966
415,074
944,007
1,032,227
1,078,200
1,186,400
1,239,000
846,800
1,400,900
993,600
1,054,700
1,201,300
1,743,000
1,856,400
1,943,100
2,139,400
1,815,700
1,868,200
1,998,800
2,053,300
2,051,600
2,239,500
2,335,700
2,691,700
2,635,100
4,376,300
3,007,300
5,116,700
7,144,400
7,406,400
7,677,200
8,306,300
8,195,100
8,475,100
8,641,200
7,737,500
7,513,400
7,765,500
7,084,800
7,682,700
7,402,700
7,402,7007,682,7007,084,8007,765,5007,513,4007,737,5008,641,2008,475,1008,195,1008,306,3007,677,2007,406,4007,144,4005,116,7003,007,3004,376,3002,635,1002,691,7002,335,7002,239,5002,051,6002,053,3001,998,8001,868,2001,815,7002,139,4001,943,1001,856,4001,743,0001,201,3001,054,700993,6001,400,900846,8001,239,0001,186,4001,078,2001,032,227944,007415,074360,966348,171427,879262,809228,329206,102182,018168,996142,616122,006105,56989,184067,101028,660
       Short-term Debt 
0
0
13,495
0
0
16,663
0
0
0
0
35,757
0
0
7,473
60,937
0
0
481,960
487,084
492,300
497,500
502,800
500,200
506,200
0
0
524,700
531,000
537,400
543,800
550,400
239,900
156,300
158,100
0
0
0
0
0
0
1,525,600
317,000
1,557,900
3,672,100
3,673,900
3,675,700
3,676,800
3,678,600
3,680,300
3,682,100
1,991,500
1,946,700
1,821,800
1,162,500
1,029,800
0
01,029,8001,162,5001,821,8001,946,7001,991,5003,682,1003,680,3003,678,6003,676,8003,675,7003,673,9003,672,1001,557,900317,0001,525,600000000158,100156,300239,900550,400543,800537,400531,000524,70000506,200500,200502,800497,500492,300487,084481,9600060,9377,4730035,757000016,6630013,49500
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
466,875
0
0
0
487,100
0
0
502,800
500,200
506,200
0
0
524,700
531,000
537,400
543,800
550,400
239,900
156,300
158,100
0
0
0
0
0
0
1,525,600
0
1,557,900
3,672,100
3,673,900
3,675,700
3,676,800
3,678,600
3,680,300
3,682,100
1,991,500
1,946,700
1,821,800
1,162,500
963,900
645,800
645,800963,9001,162,5001,821,8001,946,7001,991,5003,682,1003,680,3003,678,6003,676,8003,675,7003,673,9003,672,1001,557,90001,525,600000000158,100156,300239,900550,400543,800537,400531,000524,70000506,200500,200502,80000487,100000466,87500000000000000
       Accounts payable 
2,701
0
5,435
0
4,270
10,514
9,214
10,290
10,769
12,810
15,544
15,218
10,341
24,641
14,526
10,497
14,001
14,661
13,204
17,500
32,500
24,300
30,200
29,200
28,000
33,200
35,500
38,800
33,400
32,700
49,400
43,000
27,900
68,600
73,300
74,700
55,400
52,300
63,600
48,500
44,700
71,800
56,900
95,300
120,400
108,000
128,000
125,900
128,300
91,600
132,300
131,800
178,800
108,900
116,300
211,600
211,600116,300108,900178,800131,800132,30091,600128,300125,900128,000108,000120,40095,30056,90071,80044,70048,50063,60052,30055,40074,70073,30068,60027,90043,00049,40032,70033,40038,80035,50033,20028,00029,20030,20024,30032,50017,50013,20414,66114,00110,49714,52624,64110,34115,21815,54412,81010,76910,2909,21410,5144,27005,43502,701
       Other Current Liabilities 
25,959
0
2,918
0
21,817
3,597
26,496
30,914
40,790
35,240
856
41,494
50,138
179,484
12,790
63,787
76,594
82,002
108,086
91,100
115,200
101,500
112,700
107,400
137,600
136,500
197,400
155,300
196,800
201,100
270,700
263,000
314,800
322,500
397,900
318,000
426,400
428,800
579,000
449,100
516,300
514,300
760,000
575,400
653,900
740,600
860,300
649,300
724,000
720,800
939,100
702,900
846,800
798,500
1,061,400
1,683,400
1,683,4001,061,400798,500846,800702,900939,100720,800724,000649,300860,300740,600653,900575,400760,000514,300516,300449,100579,000428,800426,400318,000397,900322,500314,800263,000270,700201,100196,800155,300197,400136,500137,600107,400112,700101,500115,20091,100108,08682,00276,59463,78712,790179,48450,13841,49485635,24040,79030,91426,4963,59721,81702,918025,959
   > Long-term Liabilities 
0
0
95,525
0
110,029
50,017
56,727
65,892
77,633
92,878
107,084
121,835
141,773
173,343
661,712
686,179
741,649
293,107
357,136
389,700
459,900
536,800
1,124,500
687,300
1,310,400
1,382,300
1,477,400
1,038,800
1,104,500
1,215,400
2,695,300
2,725,900
2,764,700
2,808,400
2,952,600
3,256,800
3,336,100
3,421,400
5,271,900
5,344,400
3,913,600
5,557,600
4,361,300
2,763,100
2,876,300
3,085,200
3,737,300
3,840,700
3,959,300
4,296,900
5,015,200
5,124,600
6,169,300
6,378,200
7,138,500
7,060,100
7,060,1007,138,5006,378,2006,169,3005,124,6005,015,2004,296,9003,959,3003,840,7003,737,3003,085,2002,876,3002,763,1004,361,3005,557,6003,913,6005,344,4005,271,9003,421,4003,336,1003,256,8002,952,6002,808,4002,764,7002,725,9002,695,3001,215,4001,104,5001,038,8001,477,4001,382,3001,310,400687,3001,124,500536,800459,900389,700357,136293,107741,649686,179661,712173,343141,773121,835107,08492,87877,63365,89256,72750,017110,029095,52500
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
466,875
471,856
476,872
0
0
0
0
0
508,200
0
512,300
518,400
524,700
0
0
0
1,369,700
1,384,500
1,399,500
1,414,700
1,430,000
1,445,500
1,461,200
1,477,000
3,084,100
3,119,200
1,629,100
3,190,600
1,668,100
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000001,668,1003,190,6001,629,1003,119,2003,084,1001,477,0001,461,2001,445,5001,430,0001,414,7001,399,5001,384,5001,369,700000524,700518,400512,3000508,20000000476,872471,856466,87500000000000000
       Capital Lease Obligations Min Short Term Debt
0
0
-13,495
0
0
-16,663
0
0
0
0
-35,757
0
0
-7,473
-60,937
0
0
-481,960
-487,084
-492,300
-497,500
-502,800
-500,200
-506,200
0
0
-524,700
-531,000
-537,400
-543,800
-550,400
-239,900
-156,300
-158,100
0
371,600
353,500
344,600
336,600
323,900
-1,207,700
700
-1,244,500
-3,372,600
-3,391,500
-3,400,000
-3,400,700
-3,395,500
-3,406,100
-3,417,600
-1,712,300
-1,670,900
-1,459,100
-792,700
-649,300
379,600
379,600-649,300-792,700-1,459,100-1,670,900-1,712,300-3,417,600-3,406,100-3,395,500-3,400,700-3,400,000-3,391,500-3,372,600-1,244,500700-1,207,700323,900336,600344,600353,500371,6000-158,100-156,300-239,900-550,400-543,800-537,400-531,000-524,70000-506,200-500,200-502,800-497,500-492,300-487,084-481,96000-60,937-7,47300-35,7570000-16,66300-13,49500
       Warrants
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
93,040
87,916
82,700
77,500
72,200
0
61,400
0
0
0
39,200
33,500
27,700
21,900
6,900
2,800
1,100
0
0
0
0
0
0
161,200
0
129,100
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000129,1000161,2000000001,1002,8006,90021,90027,70033,50039,20000061,400072,20077,50082,70087,91693,04000000000000000000
       Long-term Liabilities Other 
0
0
0
0
0
0
0
6,896
6,887
7,542
11,799
14,496
19,512
36,636
32,177
30,285
53,413
54,601
67,335
62,500
72,300
78,000
79,400
85,800
127,500
137,100
147,600
192,200
196,600
226,000
229,600
226,800
208,700
211,100
216,000
82,600
80,600
83,800
90,100
92,000
93,900
95,500
97,700
107,000
102,900
103,000
108,400
119,300
3,959,300
4,296,900
114,200
138,000
317,800
352,700
430,900
843,800
843,800430,900352,700317,800138,000114,2004,296,9003,959,300119,300108,400103,000102,900107,00097,70095,50093,90092,00090,10083,80080,60082,600216,000211,100208,700226,800229,600226,000196,600192,200147,600137,100127,50085,80079,40078,00072,30062,50067,33554,60153,41330,28532,17736,63619,51214,49611,7997,5426,8876,8960000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
58,996
70,746
85,336
95,285
107,339
122,261
136,707
162,660
184,038
211,364
238,506
289,801
327,200
387,600
458,800
536,900
601,500
670,600
726,800
805,100
846,600
907,900
989,400
1,096,000
223,100
230,700
251,800
324,200
0
0
0
422,300
0
0
0
494,600
476,100
472,100
480,300
550,100
520,300
511,300
0
0
0
0
0
0
0
0000000511,300520,300550,100480,300472,100476,100494,600000422,300000324,200251,800230,700223,1001,096,000989,400907,900846,600805,100726,800670,600601,500536,900458,800387,600327,200289,801238,506211,364184,038162,660136,707122,261107,33995,28585,33670,74658,9960000000
> Total Stockholder Equity
0
0
-71,454
0
-62,556
10,903
229,071
235,789
243,520
263,881
272,420
289,779
284,444
279,165
468,583
493,211
516,061
547,318
575,815
626,500
670,300
731,200
789,900
918,300
870,600
813,100
759,600
704,700
666,600
749,800
988,300
1,259,900
1,074,600
1,454,600
1,586,300
1,516,400
1,608,500
744,700
1,101,800
747,000
1,198,500
997,200
763,600
518,900
117,800
337,600
210,000
508,000
729,000
1,232,400
1,748,400
2,170,500
4,357,200
4,467,800
5,169,700
5,911,800
5,911,8005,169,7004,467,8004,357,2002,170,5001,748,4001,232,400729,000508,000210,000337,600117,800518,900763,600997,2001,198,500747,0001,101,800744,7001,608,5001,516,4001,586,3001,454,6001,074,6001,259,900988,300749,800666,600704,700759,600813,100870,600918,300789,900731,200670,300626,500575,815547,318516,061493,211468,583279,165284,444289,779272,420263,881243,520235,789229,07110,903-62,5560-71,45400
   Retained Earnings 
0
0
-80,765
0
-76,225
-75,911
-80,028
-83,543
-86,156
-93,438
-109,274
-117,135
-157,081
-296,196
-335,726
-365,794
-408,802
-454,737
-500,708
-539,400
-601,900
-672,100
-726,600
-683,400
-737,600
-798,500
-836,700
-900,700
-935,600
-982,300
-984,600
-857,300
-859,900
-880,100
-900,900
-960,500
-1,034,200
-1,109,000
-1,167,900
-1,260,100
-1,402,400
-1,547,500
-1,666,800
-1,503,700
-1,597,200
-1,670,400
-1,667,100
-1,647,100
-1,562,900
-1,455,100
-1,227,400
-1,033,200
713,700
992,500
1,350,200
1,700,900
1,700,9001,350,200992,500713,700-1,033,200-1,227,400-1,455,100-1,562,900-1,647,100-1,667,100-1,670,400-1,597,200-1,503,700-1,666,800-1,547,500-1,402,400-1,260,100-1,167,900-1,109,000-1,034,200-960,500-900,900-880,100-859,900-857,300-984,600-982,300-935,600-900,700-836,700-798,500-737,600-683,400-726,600-672,100-601,900-539,400-500,708-454,737-408,802-365,794-335,726-296,196-157,081-117,135-109,274-93,438-86,156-83,543-80,028-75,911-76,2250-80,76500
   Accumulated Other Comprehensive Income 
0
0
-4,930
0
-7,355
-9,048
-10,826
-27
-11
23
-16
5
43
61
-105
-13
221
140
-88
-400
-700
600
1,000
-1,900
-5,100
-4,200
-3,400
-7,000
-7,200
-13,200
-16,400
-19,000
-9,800
-7,200
-3,700
-600
-1,800
-2,000
10,500
3,200
9,900
3,600
-9,900
-11,300
-30,200
-58,300
-55,600
-111,100
-11,100
-20,700
-43,200
-93,000
-6,500
-55,400
-1,600
-4,000
-4,000-1,600-55,400-6,500-93,000-43,200-20,700-11,100-111,100-55,600-58,300-30,200-11,300-9,9003,6009,9003,20010,500-2,000-1,800-600-3,700-7,200-9,800-19,000-16,400-13,200-7,200-7,000-3,400-4,200-5,100-1,9001,000600-700-400-88140221-13-10561435-1623-11-27-10,826-9,048-7,3550-4,93000
   Capital Surplus 
0
0
0
0
0
0
0
319,352
329,680
357,289
381,703
406,902
441,475
575,293
804,406
859,010
924,634
908,867
988,687
0
0
0
0
0
0
0
0
0
0
0
0
0
1,941,491
2,340,790
2,490,890
2,477,490
2,644,490
1,855,690
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000001,855,6902,644,4902,477,4902,490,8902,340,7901,941,4910000000000000988,687908,867924,634859,010804,406575,293441,475406,902381,703357,289329,680319,3520000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000



5.3. Balance Sheets

Currency in USD. All numbers in thousands.




5.4. Cash Flows

Currency in USD. All numbers in thousands.