Ubiquiti Networks Inc
Buy, Hold or Sell?
Let's analyze Ui together
I guess you are interested in Ubiquiti 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 Ubiquiti 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 Ubiquiti Networks Inc
I send you an email if I find something interesting about Ubiquiti Networks Inc.
1. Quick Overview
1.1. Quick analysis of Ui (30 sec.)
1.2. What can you expect buying and holding a share of Ui? (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 Ui (5 min.)
2.2. Growth of Ui (5 min.)
2.3. Financial Health of Ui (5 min.)
2.4. Comparing to competitors in the Communication Equipment industry (5 min.)
Industry Rankings (Communication Equipment)
3. Summary and Key Metrics
3.1. What can you expect buying and holding a share of Ui?
Welcome investor! Ui's management wants to use your money to grow the business. In return you get a share of Ui.
First you should know what it really means to hold a share of Ui. And how you can make/lose money.
Speculation
The Price per Share of Ui is $410.70. 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 Ui.
- 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 Ui, 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 $3.11. Based on the TTM, the Book Value Change Per Share is $1.04 per quarter. Based on the YOY, the Book Value Change Per Share is $1.08 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 $0.60 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 | 2.12 | 0.5% | 1.61 | 0.4% | 1.66 | 0.4% | 1.75 | 0.4% | 1.25 | 0.3% |
Usd Book Value Change Per Share | 1.54 | 0.4% | 1.04 | 0.3% | 1.08 | 0.3% | 0.33 | 0.1% | -0.02 | 0.0% |
Usd Dividend Per Share | 0.60 | 0.1% | 0.60 | 0.1% | 0.60 | 0.1% | 0.51 | 0.1% | 0.32 | 0.1% |
Usd Total Gains Per Share | 2.14 | 0.5% | 1.64 | 0.4% | 1.68 | 0.4% | 0.85 | 0.2% | 0.30 | 0.1% |
Usd Price Per Share | 221.72 | - | 155.70 | - | 216.57 | - | 224.41 | - | 145.21 | - |
Price to Earnings Ratio | 26.20 | - | 24.02 | - | 32.29 | - | 33.99 | - | 28.59 | - |
Price-to-Total Gains Ratio | 103.71 | - | 94.53 | - | 127.53 | - | -3.95 | - | 9.95 | - |
Price to Book Ratio | 71.29 | - | -25.52 | - | -96.72 | - | 91.19 | - | 54.01 | - |
Price-to-Total Gains Ratio | 103.71 | - | 94.53 | - | 127.53 | - | -3.95 | - | 9.95 | - |
When do you get the money?
Usd Investment | |
---|---|
Usd Price Per Share | 410.7 |
Number of shares | 2 |
Gains per Quarter | Trailing 12 Months | 5 Year |
---|---|---|
Usd Dividend Per Share | 0.60 | 0.51 |
Usd Book Value Change Per Share | 1.04 | 0.33 |
Usd Total Gains Per Share | 1.64 | 0.85 |
Gains per Quarter (2 shares) | 3.28 | 1.69 |
Gains per Year (2 shares) | 13.10 | 6.76 |
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 | 5 | 8 | 3 | 4 | 3 | -3 |
2 | 10 | 17 | 16 | 8 | 5 | 4 |
3 | 14 | 25 | 29 | 12 | 8 | 11 |
4 | 19 | 33 | 42 | 16 | 11 | 18 |
5 | 24 | 42 | 55 | 21 | 13 | 25 |
6 | 29 | 50 | 68 | 25 | 16 | 32 |
7 | 34 | 58 | 81 | 29 | 18 | 39 |
8 | 38 | 66 | 94 | 33 | 21 | 46 |
9 | 43 | 75 | 107 | 37 | 24 | 53 |
10 | 48 | 83 | 120 | 41 | 26 | 60 |
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 | 4.0 | 0.0 | 0.0 | 100.0% | 12.0 | 0.0 | 0.0 | 100.0% | 20.0 | 0.0 | 0.0 | 100.0% | 39.0 | 1.0 | 0.0 | 97.5% | 56.0 | 2.0 | 0.0 | 96.6% |
Book Value Change Per Share | 4.0 | 0.0 | 0.0 | 100.0% | 9.0 | 3.0 | 0.0 | 75.0% | 15.0 | 5.0 | 0.0 | 75.0% | 25.0 | 15.0 | 0.0 | 62.5% | 37.0 | 20.0 | 1.0 | 63.8% |
Dividend per Share | 4.0 | 0.0 | 0.0 | 100.0% | 12.0 | 0.0 | 0.0 | 100.0% | 20.0 | 0.0 | 0.0 | 100.0% | 35.0 | 0.0 | 5.0 | 87.5% | 40.0 | 0.0 | 18.0 | 69.0% |
Total Gains per Share | 4.0 | 0.0 | 0.0 | 100.0% | 9.0 | 3.0 | 0.0 | 75.0% | 15.0 | 5.0 | 0.0 | 75.0% | 26.0 | 14.0 | 0.0 | 65.0% | 38.0 | 19.0 | 1.0 | 65.5% |
3.2. Key Performance Indicators
The key performance indicators of Ubiquiti Networks 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 | - | - | 1.538 | 1.038 | +48% | 1.085 | +42% | 0.330 | +366% | -0.022 | +101% |
Book Value Per Share | - | - | 3.110 | 1.212 | +157% | -2.527 | +181% | -2.205 | +171% | 1.090 | +185% |
Current Ratio | - | - | 2.545 | 3.388 | -25% | 2.985 | -15% | 2.718 | -6% | 5.217 | -51% |
Debt To Asset Ratio | - | - | 0.838 | 0.936 | -11% | 1.114 | -25% | 1.172 | -29% | 0.856 | -2% |
Debt To Equity Ratio | - | - | 5.155 | 15.650 | -67% | - | +100% | 20.397 | -75% | 11.043 | -53% |
Dividend Per Share | - | - | 0.600 | 0.600 | 0% | 0.600 | +0% | 0.515 | +17% | 0.322 | +86% |
Enterprise Value | - | - | 12608125680.000 | 8394907528.750 | +50% | 11717479758.750 | +8% | 12892468239.500 | -2% | 9011637384.750 | +40% |
Eps | - | - | 2.116 | 1.613 | +31% | 1.663 | +27% | 1.746 | +21% | 1.250 | +69% |
Ev To Ebitda Ratio | - | - | 18.628 | 14.853 | +25% | 20.950 | -11% | 24.138 | -23% | 20.043 | -7% |
Ev To Sales Ratio | - | - | 5.727 | 4.117 | +39% | 6.152 | -7% | 7.329 | -22% | 6.457 | -11% |
Free Cash Flow Per Share | - | - | 3.863 | 2.888 | +34% | -0.558 | +114% | 1.496 | +158% | 1.090 | +255% |
Free Cash Flow To Equity Per Share | - | - | 0.685 | 0.245 | +180% | -0.116 | +117% | -0.014 | +102% | -0.079 | +112% |
Gross Profit Margin | - | - | 1.000 | 1.000 | 0% | 1.000 | 0% | 1.000 | 0% | 1.000 | 0% |
Intrinsic Value_10Y_max | - | - | 169.350 | - | - | - | - | - | - | - | - |
Intrinsic Value_10Y_min | - | - | 80.000 | - | - | - | - | - | - | - | - |
Intrinsic Value_1Y_max | - | - | 6.478 | - | - | - | - | - | - | - | - |
Intrinsic Value_1Y_min | - | - | 5.012 | - | - | - | - | - | - | - | - |
Intrinsic Value_3Y_max | - | - | 27.461 | - | - | - | - | - | - | - | - |
Intrinsic Value_3Y_min | - | - | 17.750 | - | - | - | - | - | - | - | - |
Intrinsic Value_5Y_max | - | - | 58.083 | - | - | - | - | - | - | - | - |
Intrinsic Value_5Y_min | - | - | 33.340 | - | - | - | - | - | - | - | - |
Market Cap | 24835234350.000 | +46% | 13412729680.000 | 9416408278.750 | +42% | 13095945008.750 | +2% | 13878879789.500 | -3% | 9484369734.750 | +41% |
Net Profit Margin | - | - | 0.233 | 0.192 | +21% | 0.211 | +10% | 0.243 | -4% | 0.253 | -8% |
Operating Margin | - | - | - | 0.190 | -100% | 0.284 | -100% | 0.293 | -100% | 0.321 | -100% |
Operating Ratio | - | - | 0.693 | 0.733 | -6% | 0.711 | -3% | 0.689 | +1% | 0.675 | +3% |
Pb Ratio | 132.056 | +46% | 71.292 | -25.516 | +136% | -96.723 | +236% | 91.194 | -22% | 54.014 | +32% |
Pe Ratio | 48.530 | +46% | 26.199 | 24.016 | +9% | 32.295 | -19% | 33.995 | -23% | 28.589 | -8% |
Price Per Share | 410.700 | +46% | 221.720 | 155.698 | +42% | 216.568 | +2% | 224.407 | -1% | 145.215 | +53% |
Price To Free Cash Flow Ratio | 26.582 | +46% | 14.350 | 15.770 | -9% | 51.508 | -72% | 39.808 | -64% | 34.145 | -58% |
Price To Total Gains Ratio | 192.113 | +46% | 103.714 | 94.532 | +10% | 127.535 | -19% | -3.953 | +104% | 9.950 | +942% |
Quick Ratio | - | - | 0.933 | 1.012 | -8% | 0.764 | +22% | 1.119 | -17% | 3.783 | -75% |
Return On Assets | - | - | 0.111 | 0.081 | +36% | 0.074 | +49% | 0.116 | -5% | 0.094 | +17% |
Return On Equity | - | - | 0.680 | 1.180 | -42% | - | +100% | 3.209 | -79% | 1.702 | -60% |
Total Gains Per Share | - | - | 2.138 | 1.638 | +31% | 1.685 | +27% | 0.845 | +153% | 0.300 | +612% |
Usd Book Value | - | - | 188139000.000 | 73337500.000 | +157% | -152820500.000 | +181% | -137610650.000 | +173% | 113150300.000 | +66% |
Usd Book Value Change Per Share | - | - | 1.538 | 1.038 | +48% | 1.085 | +42% | 0.330 | +366% | -0.022 | +101% |
Usd Book Value Per Share | - | - | 3.110 | 1.212 | +157% | -2.527 | +181% | -2.205 | +171% | 1.090 | +185% |
Usd Dividend Per Share | - | - | 0.600 | 0.600 | 0% | 0.600 | +0% | 0.515 | +17% | 0.322 | +86% |
Usd Enterprise Value | - | - | 12608125680.000 | 8394907528.750 | +50% | 11717479758.750 | +8% | 12892468239.500 | -2% | 9011637384.750 | +40% |
Usd Eps | - | - | 2.116 | 1.613 | +31% | 1.663 | +27% | 1.746 | +21% | 1.250 | +69% |
Usd Free Cash Flow | - | - | 233667000.000 | 174637750.000 | +34% | -33756750.000 | +114% | 93034100.000 | +151% | 73097775.000 | +220% |
Usd Free Cash Flow Per Share | - | - | 3.863 | 2.888 | +34% | -0.558 | +114% | 1.496 | +158% | 1.090 | +255% |
Usd Free Cash Flow To Equity Per Share | - | - | 0.685 | 0.245 | +180% | -0.116 | +117% | -0.014 | +102% | -0.079 | +112% |
Usd Market Cap | 24835234350.000 | +46% | 13412729680.000 | 9416408278.750 | +42% | 13095945008.750 | +2% | 13878879789.500 | -3% | 9484369734.750 | +41% |
Usd Price Per Share | 410.700 | +46% | 221.720 | 155.698 | +42% | 216.568 | +2% | 224.407 | -1% | 145.215 | +53% |
Usd Profit | - | - | 127988000.000 | 97549500.000 | +31% | 100552250.000 | +27% | 108149050.000 | +18% | 83578825.000 | +53% |
Usd Revenue | - | - | 550344000.000 | 503939000.000 | +9% | 476376750.000 | +16% | 448517750.000 | +23% | 336243725.000 | +64% |
Usd Total Gains Per Share | - | - | 2.138 | 1.638 | +31% | 1.685 | +27% | 0.845 | +153% | 0.300 | +612% |
EOD | +4 -4 | MRQ | TTM | +30 -9 | YOY | +31 -8 | 5Y | +25 -14 | 10Y | +29 -10 |
3.3 Fundamental Score
Penke's Stock Scanner
Indicator | Condition | Value | ||
---|---|---|---|---|
Price to Earnings Ratio (EOD) | Between | 0-15 | 48.530 | |
Price to Book Ratio (EOD) | Between | 0-1 | 132.056 | |
Net Profit Margin (MRQ) | Greater than | 0 | 0.233 | |
Operating Margin (MRQ) | Greater than | 0 | 0.000 | |
Quick Ratio (MRQ) | Greater than | 1 | 0.933 | |
Current Ratio (MRQ) | Greater than | 1 | 2.545 | |
Debt to Asset Ratio (MRQ) | Less than | 1 | 0.838 | |
Debt to Equity Ratio (MRQ) | Less than | 1 | 5.155 | |
Return on Equity (MRQ) | Greater than | 0.15 | 0.680 | |
Return on Assets (MRQ) | Greater than | 0.05 | 0.111 | |
Total | 5/10 (50.0%) |
3.4 Technical Score
Penke's Symbol Scanner
Indicator | Condition | Value | ||
---|---|---|---|---|
Rsi | Greater than | 50 | 76.315 | |
Ma 20 | Greater than | Ma 50 | 354.462 | |
Ma 50 | Greater than | Ma 100 | 341.376 | |
Ma 100 | Greater than | Ma 200 | 282.383 | |
Open | Greater than | Close | 411.800 | |
Total | 5/5 (100.0%) |
4. In-depth Analysis
4.1 About Ubiquiti Networks Inc
- https://www.ui.com
- Communication Equipment
- 1515
- 685 Third Avenue, New York, NY, United States, 10017
Google Maps Bing Maps
Ubiquiti Inc. develops networking technology for service providers, enterprises, and consumers. The company develops technology platforms for high-capacity distributed Internet access, unified information technology, and consumer electronics for professional, home, and personal use. Its service provider product platforms offer carrier-class network infrastructure for fixed wireless broadband, wireless backhaul systems, and routing and related software; and enterprise product platforms provide wireless LAN infrastructure, video surveillance products, switching and routing solutions, security gateways, door access systems, and other WLAN products. The company also provides technology platforms, such as UniFi Cloud Gateway, an Enterprise class internet and security gateway device; UniFi Wi-Fi, an enterprise Wi-Fi system; UniFi Protect, a video surveillance platform; UniFi Switch that deliver performance, switching, and power of ethernet support for enterprise networks; UniFi Access, a door access solutions; UniFi Talk, a plug-and-play phone system and VoIP subscription service, as well as UniFi Connect and its AmpliFi platform. In addition, it offers airMAX, which include proprietary protocols that contain technologies for minimizing signal noise; airFiber, a wireless backhaul point-to-point radio system; UFiber GPON, a plug and play fiber network technology to build high speed fiber internet networks; and Wave, a technology platform. Further, the company provides base stations, radios, backhaul equipment, and customer premise equipment; embedded radio products; and antennas. It serves customers through a network of distributors, online retailers, and direct to customers worldwide. The company was formerly known as Ubiquiti Networks, Inc. and changed its name to Ubiquiti Inc. in August 2019. Ubiquiti Inc. was incorporated in 2003 and is headquartered in New York, New York.
Fundamental data was last updated by Penke on 2025-01-10 16:01:03.
4.2 In-depth Summary
4.2.1. Financial Health Summary
Compared to previous year | Compared to industry | |
---|---|---|
The company is making a huge profit. | ||
Using its assets, the company is efficient in making profit. | ||
Using its investors money, the company is very efficient in making profit. |
Compared to previous year | Compared to industry | |
---|---|---|
The company is operating efficient. | ||
The company is efficient in keeping operating costs low. |
Compared to previous year | Compared to industry | |
---|---|---|
The company is very able to pay all its short-term debts. | ||
The company is just able to pay all its short-term debts with the most liquid assets. |
Compared to previous year | Compared to industry | |
---|---|---|
The company is just 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
Compared to previous year | Compared to industry | |
---|---|---|
Based on the equity, the company is expensive. | ||
Based on the earnings, the company is fair priced. | ||
Based on how much money comes from the company's main activities, the company is underpriced. |
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 Ui to the Communication Equipment industry mean.
- A Net Profit Margin of 23.3% means that $0.23 for each $1 in revenue is generated as profit.
Let's take a look of the Net Profit Margin trends of Ubiquiti Networks Inc:
Trends
- The YOY is 21.1%. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 24.3%. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 25.3%. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 23.3% | TTM | 19.2% | +4.0% | |
TTM | 19.2% | YOY | 21.1% | -1.9% | |
TTM | 19.2% | 5Y | 24.3% | -5.1% | |
5Y | 24.3% | 10Y | 25.3% | -1.1% |
Compared to industry (Communication Equipment)
Let compare the company's Net Profit Margin with the average (mean) in the Communication Equipment industry:
- The MRQ average (mean) in the Communication Equipment industry is 1.2%. trending up. +2
- The TTM average (mean) in the Communication Equipment industry is 0.6%. trending up. +2
4.3.1.2. Return on Assets
- Above 5% is considered healthy but always compare Ui to the Communication Equipment industry mean.
- 11.1% Return on Assets means that Ui generated $0.11 profit for each $1 in assets.
Let's take a look of the Return on Assets trends of Ubiquiti Networks Inc:
Trends
- The YOY is 7.4%. Compared to the TTM, the mid term is trending up. +2
- The 5Y is 11.6%. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 9.4%. Compared to the 5Y term, the 10Y term is trending up. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 11.1% | TTM | 8.1% | +2.9% | |
TTM | 8.1% | YOY | 7.4% | +0.7% | |
TTM | 8.1% | 5Y | 11.6% | -3.5% | |
5Y | 11.6% | 10Y | 9.4% | +2.2% |
Compared to industry (Communication Equipment)
Let compare the company's Return on Assets with the average (mean) in the Communication Equipment industry:
- The MRQ average (mean) in the Communication Equipment industry is 0.4%. trending up. +2
- The TTM average (mean) in the Communication Equipment industry is 0.3%. trending up. +2
4.3.1.3. Return on Equity
- Above 15%-20% is considered healthy but always compare Ui to the Communication Equipment industry mean.
- 68.0% Return on Equity means Ui generated $0.68 for each $1 the owners (shareholders) invested.
Let's take a look of the Return on Equity trends of Ubiquiti Networks Inc:
Trends
- The 5Y is 320.9%. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 170.2%. Compared to the 5Y term, the 10Y term is trending up. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 68.0% | TTM | 118.0% | -50.0% | |
TTM | 118.0% | YOY | - | +118.0% | |
TTM | 118.0% | 5Y | 320.9% | -202.9% | |
5Y | 320.9% | 10Y | 170.2% | +150.7% |
Compared to industry (Communication Equipment)
Let compare the company's Return on Equity with the average (mean) in the Communication Equipment industry:
- The MRQ average (mean) in the Communication Equipment industry is 0.8%. trending up. +2
- The TTM average (mean) in the Communication Equipment industry is 0.6%. trending up. +2
4.3.2. Operating Efficiency of Ubiquiti Networks Inc.
4.3.2. Operating Efficiency
4.3.2.1. Operating Margin
- Measures how much profit Ui 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 Ui to the Communication Equipment 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 Ubiquiti Networks Inc:
- The MRQ is 0.0%. The data is not here.
Trends
- The YOY is 28.4%. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 29.3%. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 32.1%. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | - | TTM | 19.0% | -19.0% | |
TTM | 19.0% | YOY | 28.4% | -9.5% | |
TTM | 19.0% | 5Y | 29.3% | -10.3% | |
5Y | 29.3% | 10Y | 32.1% | -2.8% |
Compared to industry (Communication Equipment)
Let compare the company's Operating Margin with the average (mean) in the Communication Equipment industry:
- The MRQ average (mean) in the Communication Equipment industry is 4.4%. trending down. -2
- The TTM average (mean) in the Communication Equipment industry is 2.4%. trending up. +2
4.3.2.2. Operating Ratio
- Below 1 is considered healthy (always compare to Communication Equipment industry mean).
- An Operation Ratio of 0.69 means that the operating costs are $0.69 for each $1 in net sales.
Let's take a look of the Operating Ratio trends of Ubiquiti Networks Inc:
Trends
- The YOY is 0.711. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 0.689. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is 0.675. Compared to the 5Y term, the 10Y term is trending up. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 0.693 | TTM | 0.733 | -0.041 | |
TTM | 0.733 | YOY | 0.711 | +0.022 | |
TTM | 0.733 | 5Y | 0.689 | +0.044 | |
5Y | 0.689 | 10Y | 0.675 | +0.014 |
Compared to industry (Communication Equipment)
Let compare the company's Operating Ratio with the average (mean) in the Communication Equipment industry:
- The MRQ average (mean) in the Communication Equipment industry is 1.261. trending down. +2
- The TTM average (mean) in the Communication Equipment industry is 1.206. trending down. +2
4.4.3. Liquidity of Ubiquiti Networks Inc.
4.4.3. Liquidity
4.4.3.1. Current Ratio
- Above 1.5 is considered healthy (always compare to Communication Equipment industry mean).
- A Current Ratio of 2.54 means the company has $2.54 in assets for each $1 in short-term debts.
Let's take a look of the Current Ratio trends of Ubiquiti Networks Inc:
Trends
- The YOY is 2.985. Compared to the TTM, the mid term is trending up. +2
- The 5Y is 2.718. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is 5.217. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 2.545 | TTM | 3.388 | -0.843 | |
TTM | 3.388 | YOY | 2.985 | +0.403 | |
TTM | 3.388 | 5Y | 2.718 | +0.670 | |
5Y | 2.718 | 10Y | 5.217 | -2.498 |
Compared to industry (Communication Equipment)
Let compare the company's Current Ratio with the average (mean) in the Communication Equipment industry:
- The MRQ average (mean) in the Communication Equipment industry is 1.865. trending up. +2
- The TTM average (mean) in the Communication Equipment industry is 1.861. trending up. +2
4.4.3.2. Quick Ratio
- Above 1 is considered healthy but always compare Ui to the Communication Equipment industry mean.
- A Quick Ratio of 0.93 means the company can pay off $0.93 for each $1 in debt (using most liquid assets).
Let's take a look of the Quick Ratio trends of Ubiquiti Networks Inc:
Trends
- The YOY is 0.764. Compared to the TTM, the mid term is trending up. +2
- The 5Y is 1.119. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 3.783. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 0.933 | TTM | 1.012 | -0.080 | |
TTM | 1.012 | YOY | 0.764 | +0.249 | |
TTM | 1.012 | 5Y | 1.119 | -0.106 | |
5Y | 1.119 | 10Y | 3.783 | -2.664 |
Compared to industry (Communication Equipment)
Let compare the company's Quick Ratio with the average (mean) in the Communication Equipment industry:
- The MRQ average (mean) in the Communication Equipment industry is 0.913. trending up. +2
- The TTM average (mean) in the Communication Equipment industry is 0.977. trending up. +2
4.5.4. Solvency of Ubiquiti Networks Inc.
4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio
- Below 1 (100%) is considered healthy but always compare Ui to Communication Equipment industry mean.
- A Debt to Asset Ratio of 0.84 means that Ui assets are financed with 83.8% credit (debt) and the remaining percentage (100% - 83.8%) is financed by its owners/shareholders.
Let's take a look of the Debt to Asset Ratio trends of Ubiquiti Networks Inc:
Trends
- The YOY is 1.114. Compared to the TTM, the mid term is trending down. +2
- The 5Y is 1.172. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 0.856. Compared to the 5Y term, the 10Y term is trending up. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 0.838 | TTM | 0.936 | -0.099 | |
TTM | 0.936 | YOY | 1.114 | -0.178 | |
TTM | 0.936 | 5Y | 1.172 | -0.236 | |
5Y | 1.172 | 10Y | 0.856 | +0.316 |
Compared to industry (Communication Equipment)
Let compare the company's Debt to Asset Ratio with the average (mean) in the Communication Equipment industry:
- The MRQ average (mean) in the Communication Equipment industry is 0.469. trending up. -2
- The TTM average (mean) in the Communication Equipment industry is 0.469. trending up. -2
4.5.4.2. Debt to Equity Ratio
- Below 2 is considered healthy but always compare Ui to the Communication Equipment industry mean.
- A Debt to Equity ratio of 515.5% means that company has $5.15 debt for each $1 in shareholders equity.
Let's take a look of the Debt to Equity Ratio trends of Ubiquiti Networks Inc:
Trends
- The 5Y is 20.397. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 11.043. Compared to the 5Y term, the 10Y term is trending up. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 5.155 | TTM | 15.650 | -10.495 | |
TTM | 15.650 | YOY | - | +15.650 | |
TTM | 15.650 | 5Y | 20.397 | -4.748 | |
5Y | 20.397 | 10Y | 11.043 | +9.354 |
Compared to industry (Communication Equipment)
Let compare the company's Debt to Equity Ratio with the average (mean) in the Communication Equipment industry:
- The MRQ average (mean) in the Communication Equipment industry is 0.852. trending up. -2
- The TTM average (mean) in the Communication Equipment industry is 0.831. trending up. -2
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 Ui to the Communication Equipment industry mean.
- A PE ratio of 26.20 means the investor is paying $26.20 for every $1 in earnings.
Let's take a look of the Price to Earnings Ratio trends of Ubiquiti Networks Inc:
Trends
- The YOY is 32.295. Compared to the TTM, the mid term is trending down. +2
- The 5Y is 33.995. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 28.589. Compared to the 5Y term, the 10Y term is trending up. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
EOD | 48.530 | MRQ | 26.199 | +22.331 | |
MRQ | 26.199 | TTM | 24.016 | +2.184 | |
TTM | 24.016 | YOY | 32.295 | -8.279 | |
TTM | 24.016 | 5Y | 33.995 | -9.979 | |
5Y | 33.995 | 10Y | 28.589 | +5.406 |
Compared to industry (Communication Equipment)
Let compare the company's Price to Earnings Ratio with the average (mean) in the Communication Equipment industry:
- The MRQ average (mean) in the Communication Equipment industry is 8.438. trending up. -2
- The TTM average (mean) in the Communication Equipment industry is 8.056. trending up. -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 Ubiquiti Networks Inc:
- The EOD is 26.582. Based on how much money comes from the company's main activities, the company is underpriced. +1
- The MRQ is 14.350. Based on how much money comes from the company's main activities, the company is cheap. +2
- The TTM is 15.770. Based on how much money comes from the company's main activities, the company is underpriced. +1
Trends
- The YOY is 51.508. Compared to the TTM, the mid term is trending down. +2
- The 5Y is 39.808. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 34.145. Compared to the 5Y term, the 10Y term is trending up. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
EOD | 26.582 | MRQ | 14.350 | +12.231 | |
MRQ | 14.350 | TTM | 15.770 | -1.420 | |
TTM | 15.770 | YOY | 51.508 | -35.737 | |
TTM | 15.770 | 5Y | 39.808 | -24.038 | |
5Y | 39.808 | 10Y | 34.145 | +5.663 |
Compared to industry (Communication Equipment)
Let compare the company's priceToFreeCashFlowRatio with the average (mean) in the Communication Equipment industry:
- The MRQ average (mean) in the Communication Equipment industry is 4.711. trending up. -2
- The TTM average (mean) in the Communication Equipment industry is 2.183. 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 Communication Equipment industry mean).
- A PB ratio of 71.29 means the investor is paying $71.29 for each $1 in book value.
Let's take a look of the Price to Book Ratio trends of Ubiquiti Networks Inc:
Trends
- The YOY is -96.723. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 91.194. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 54.014. Compared to the 5Y term, the 10Y term is trending up. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
EOD | 132.056 | MRQ | 71.292 | +60.764 | |
MRQ | 71.292 | TTM | -25.516 | +96.808 | |
TTM | -25.516 | YOY | -96.723 | +71.207 | |
TTM | -25.516 | 5Y | 91.194 | -116.710 | |
5Y | 91.194 | 10Y | 54.014 | +37.180 |
Compared to industry (Communication Equipment)
Let compare the company's Price to Book Ratio with the average (mean) in the Communication Equipment industry:
- The MRQ average (mean) in the Communication Equipment industry is 2.022. trending up. -2
- The TTM average (mean) in the Communication Equipment industry is 2.057. trending down. -2
4.6.2. Total Gains per Share
4.7 Holders & Insider Transactions
Let's take a look at which institutions, funds and insiders are holding shares of Ubiquiti Networks Inc.
4.8.1. Institutions holding Ubiquiti Networks Inc
Institutions are holding 3.964% of the shares of Ubiquiti Networks Inc.
Date | Name | Total Shares | Total Assets | Current Shares | Change | % |
---|---|---|---|---|---|---|
2024-09-30 | SW Investment Management LLC | 0.5292 | 18.7558 | 320000 | -280000 | -46.6667 |
2024-09-30 | BlackRock Inc | 0.4688 | 0.0013 | 283471 | -31584 | -10.0249 |
2024-09-30 | Renaissance Technologies Corp | 0.3267 | 0.0659 | 197564 | 2500 | 1.2816 |
2024-09-30 | Bank of New York Mellon Corp | 0.2312 | 0.0058 | 139811 | 107 | 0.0766 |
2024-09-30 | Morgan Stanley - Brokerage Accounts | 0.1526 | 0.0015 | 92279 | -183759 | -66.5702 |
2024-09-30 | Vanguard Group Inc | 0.1525 | 0.0004 | 92211 | -9067 | -8.9526 |
2024-09-30 | State Street Corp | 0.1193 | 0.0007 | 72144 | -2015 | -2.7171 |
2024-09-30 | Geode Capital Management, LLC | 0.1043 | 0.0011 | 63075 | -458 | -0.7209 |
2024-09-30 | Millennium Management LLC | 0.1013 | 0.0064 | 61234 | 2885 | 4.9444 |
2024-09-30 | First Trust Advisors L.P. | 0.0963 | 0.0123 | 58262 | -18741 | -24.338 |
2024-09-30 | Squarepoint Ops LLC | 0.0855 | 0.0179 | 51687 | 1520 | 3.0299 |
2024-09-30 | AQR Capital Management LLC | 0.082 | 0.015 | 49583 | 26037 | 110.5793 |
2024-06-30 | NORGES BANK | 0.0758 | 0.001 | 45809 | 3706 | 8.8022 |
2024-09-30 | Zacks Investment Management Inc | 0.0663 | 0.0771 | 40104 | 40104 | 0 |
2024-09-30 | Goldman Sachs Group Inc | 0.0625 | 0.0014 | 37786 | 2706 | 7.7138 |
2024-09-30 | Logan Capital Management Inc | 0.0574 | 0.317 | 34693 | -122 | -0.3504 |
2024-09-30 | Charles Schwab Investment Management Inc | 0.0546 | 0.0014 | 33018 | -3135 | -8.6715 |
2024-09-30 | Pacer Advisors, INC. | 0.0524 | 0.0149 | 31707 | 31707 | 0 |
2024-09-30 | Gotham Asset Management, LLC | 0.0514 | 0.0714 | 31112 | 4946 | 18.9024 |
2024-09-30 | Claret Asset Management Corporation | 0.0499 | 1.0951 | 30163 | -124 | -0.4094 |
Total | 2.92 | 20.4634 | 1765713 | -412787 | -23.4% |
4.9.2. Funds holding Ubiquiti Networks Inc
Date | Name | Total Shares | Total Assets | Current Shares | Change | % |
---|---|---|---|---|---|---|
2024-11-30 | Vanguard Institutional Extnd Mkt Idx Tr | 0.1041 | 0.0179 | 62970 | 1235 | 2.0005 |
2024-12-31 | Pacer US Large Cp CA Cows Gr Ldrs ETF | 0.1022 | 3.9158 | 61825 | 564 | 0.9207 |
2024-12-31 | iShares US Telecommunications ETF | 0.0916 | 3.7045 | 55390 | 750 | 1.3726 |
2024-11-30 | Nationwide NYSE Arca Tech 100 Idx A | 0.0636 | 1.9092 | 38443 | -342 | -0.8818 |
2024-09-30 | Zacks Focus Growth Strategy | 0.0623 | 0.5356 | 37655 | 37655 | 0 |
2024-12-31 | iShares Digital Security ETF USD Acc | 0.0575 | 0.7118 | 34789 | 0 | 0 |
2024-12-30 | First Trust NASDAQ Technology Div ETF | 0.0564 | 0.3988 | 34118 | 47 | 0.1379 |
2024-11-30 | State St Russell Sm/Mid Cp® Indx NL Cl C | 0.0464 | 0.0193 | 28047 | 0 | 0 |
2024-11-30 | Fidelity Extended Market Index | 0.0389 | 0.0183 | 23542 | 173 | 0.7403 |
2024-11-30 | Vanguard High Dividend Yield ETF | 0.0282 | 0.0077 | 17032 | 0 | 0 |
2024-12-31 | ERShares Private-Public Crossover ETF | 0.028 | 2.7885 | 16908 | 0 | 0 |
2024-09-30 | Hussman Strategic Market Cycle Fund | 0.0232 | 0.9952 | 14000 | -16000 | -53.3333 |
2024-12-31 | iShares Russell Mid-Cap ETF | 0.0222 | 0.0116 | 13442 | 4 | 0.0298 |
2024-11-30 | Fidelity Mid Cap Index | 0.0214 | 0.0113 | 12917 | 0 | 0 |
2024-09-30 | Blackrock Russ 1000 Eq Idx Composite | 0.0196 | 0.0016 | 11849 | -46 | -0.3867 |
2024-12-31 | Russell 1000 Index Fund | 0.0196 | 0.0024 | 11849 | 0 | 0 |
2024-12-31 | Schwab US Mid-Cap ETF™ | 0.018 | 0.0323 | 10875 | 0 | 0 |
2024-12-31 | iShares Russell Mid-Cap Growth ETF | 0.0177 | 0.0204 | 10717 | 0 | 0 |
2024-12-31 | Invesco Russell 1000 Equal Weight ETF | 0.0166 | 0.5362 | 10016 | 0 | 0 |
2024-11-30 | Mercer Global Small Cap Equity M-5£ | 0.0159 | 0.3211 | 9613 | 3512 | 57.5643 |
Total | 0.8534 | 15.9595 | 515997 | +27552 | +5.3% |
5. Financial Statements
5.1. Latest Balance Sheet
Balance Sheet of 2024-09-30. Currency in USD. All numbers in thousands.
Summary
As reported | |
---|---|
Total Liabilities | 969,779 |
Total Stockholder Equity | + 188,139 |
Total Assets | = 1,157,918 |
Assets
Total Current Assets
Long-term Assets
Property Plant Equipment | 122,325 |
Intangible Assets | 3,774 |
Long-term Assets Other | 69,487 |
Long-term Assets (as reported) | 231,421 |
---|---|
Long-term Assets (calculated) | 195,586 |
+/- | 35,835 |
Liabilities & Shareholders' Equity
Total Current Liabilities
Long-term Liabilities
Total Stockholder Equity
Common Stock | 60 |
Retained Earnings | 176,061 |
Other Stockholders Equity | 12,078 |
Total Stockholder Equity (as reported) | 188,139 |
---|---|
Total Stockholder Equity (calculated) | 188,199 |
+/- | 60 |
Other
5.2. Balance Sheets Structured
Currency in USD. All numbers in thousands.
Trend | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
> Total Assets |
| 1,157,918 | 1,154,412 | 1,223,784 | 1,334,913 | 1,388,135 | 1,406,399 | 1,375,197 | 1,268,659 | 937,239 | 844,712 | 759,689 | 890,848 | 998,656 | 890,985 | 893,008 | 781,152 | 751,864 | 737,451 | 620,619 | 667,092 | 750,568 | 875,865 | 930,549 | 936,312 | 1,003,497 | 1,022,577 | 1,040,820 | 1,168,328 | 983,743 | 971,025 | 882,031 | 905,438 | 803,973 | 748,051 | 658,354 | 636,755 | 583,900 | 600,572 | 619,285 | 553,373 | 531,320 | 476,151 | 434,573 | 392,544 | 343,447 | 292,863 | 251,823 | 230,179 | 211,156 | 213,736 | 177,515 | 144,160 | 119,305 | 131,678 | 116,533 | 0 | 0 | 82,090 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Total Current Assets |
| 926,497 | 916,013 | 1,000,812 | 1,105,733 | 1,153,686 | 1,167,044 | 1,152,392 | 1,044,659 | 711,562 | 621,573 | 543,272 | 672,360 | 780,334 | 694,156 | 697,988 | 610,230 | 601,951 | 586,647 | 482,796 | 529,364 | 600,782 | 753,811 | 861,147 | 865,917 | 931,746 | 1,001,352 | 1,019,493 | 1,147,640 | 962,658 | 950,648 | 862,711 | 886,592 | 785,602 | 728,641 | 641,428 | 619,940 | 564,587 | 581,346 | 601,191 | 536,594 | 518,266 | 465,724 | 424,737 | 382,642 | 334,908 | 283,474 | 243,638 | 222,479 | 204,305 | 207,015 | 174,545 | 141,521 | 115,194 | 128,102 | 113,829 | 0 | 0 | 81,128 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash And Cash Equivalents |
| 165,175 | 126,342 | 102,487 | 97,601 | 108,527 | 114,826 | 152,520 | 159,505 | 136,519 | 136,224 | 144,312 | 212,179 | 265,930 | 249,418 | 262,791 | 189,114 | 128,427 | 142,617 | 77,781 | 100,004 | 119,741 | 238,147 | 310,264 | 293,334 | 480,812 | 666,681 | 690,806 | 823,776 | 631,810 | 604,198 | 533,944 | 612,725 | 573,644 | 551,031 | 502,549 | 496,672 | 436,080 | 446,401 | 451,159 | 388,603 | 391,016 | 347,097 | 291,670 | 305,553 | 279,729 | 227,826 | 181,689 | 148,301 | 132,486 | 122,060 | 94,200 | 64,844 | 52,576 | 76,361 | 71,489 | 0 | 0 | 28,415 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Short-term Investments |
| 0 | 0 | 8 | 61 | 41 | 109 | 121 | 162 | 378 | 427 | 2,251 | 2,186 | 1,074 | 1,320 | 1,013 | 508 | 1,013 | 925 | 6,932 | 15,886 | 32,405 | 69,866 | 61,325 | 103,489 | 96,266 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Receivables |
| 174,501 | 169,147 | 187,564 | 171,417 | 168,660 | 167,787 | 146,359 | 151,945 | 147,567 | 119,627 | 87,481 | 125,459 | 173,927 | 172,289 | 187,315 | 163,696 | 196,022 | 142,160 | 173,882 | 147,081 | 174,256 | 156,043 | 159,867 | 174,327 | 165,294 | 174,521 | 158,439 | 159,153 | 128,589 | 138,875 | 125,341 | 115,816 | 95,728 | 82,790 | 75,245 | 64,568 | 69,566 | 66,104 | 69,908 | 73,824 | 66,176 | 54,871 | 49,530 | 36,809 | 35,798 | 35,884 | 39,965 | 55,902 | 60,877 | 75,644 | 68,528 | 61,417 | 48,081 | 39,811 | 31,756 | 0 | 0 | 36,288 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Inventory |
| 446,179 | 585,493 | 683,690 | 683,593 | 706,508 | 737,121 | 743,397 | 644,133 | 354,662 | 262,441 | 241,130 | 276,006 | 261,590 | 233,767 | 224,930 | 233,079 | 256,038 | 285,943 | 205,244 | 248,585 | 244,112 | 264,281 | 279,924 | 255,778 | 139,926 | 102,220 | 92,772 | 98,893 | 122,263 | 142,048 | 132,512 | 104,417 | 79,841 | 57,113 | 42,776 | 33,105 | 30,694 | 37,031 | 41,717 | 37,509 | 38,747 | 46,349 | 66,004 | 32,323 | 16,375 | 15,880 | 19,381 | 14,623 | 7,632 | 7,734 | 9,111 | 8,980 | 8,374 | 5,663 | 5,034 | 0 | 0 | 4,803 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other Current Assets |
| 140,642 | 158,492 | 177,224 | 153,061 | 21,959 | 21,974 | 109,995 | 88,914 | 72,436 | 102,854 | 68,098 | 56,530 | 77,813 | 37,362 | 21,939 | 23,833 | 20,451 | 15,002 | 18,957 | 17,808 | 30,268 | 25,474 | 49,767 | 38,989 | 49,448 | 57,930 | 77,476 | 65,818 | 79,996 | 65,527 | 70,914 | 53,634 | 36,389 | 7,153 | 5,848 | 8,440 | 7,660 | 7,711 | 4,366 | 5,543 | 5,702 | 4,932 | 1,808 | 2,879 | 1,026 | 948 | 1,721 | 2,771 | 1,553 | 2,459 | 2,706 | 6,280 | 6,163 | 6,267 | 5,550 | 0 | 0 | 11,622 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Long-term Assets |
| 231,421 | 238,399 | 222,972 | 229,180 | 234,449 | 239,355 | 222,805 | 224,000 | 225,677 | 223,139 | 216,417 | 218,488 | 218,322 | 196,829 | 195,020 | 170,922 | 149,913 | 150,804 | 137,823 | 137,728 | 149,786 | 122,054 | 69,402 | 70,395 | 71,751 | 21,225 | 21,327 | 20,688 | 21,085 | 20,377 | 19,320 | 18,846 | 18,371 | 19,410 | 16,926 | 16,815 | 19,313 | 19,226 | 18,094 | 16,779 | 13,054 | 10,427 | 9,836 | 9,902 | 8,539 | 9,389 | 8,185 | 7,700 | 6,851 | 6,721 | 2,970 | 2,639 | 4,111 | 3,576 | 2,704 | 0 | 0 | 962 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property Plant Equipment |
| 122,325 | 128,894 | 130,601 | 135,439 | 140,131 | 144,330 | 144,684 | 145,302 | 146,796 | 144,463 | 141,371 | 142,240 | 141,265 | 119,072 | 118,591 | 117,886 | 103,308 | 102,966 | 102,507 | 39,655 | 37,260 | 13,618 | 13,412 | 13,243 | 13,471 | 14,328 | 14,791 | 15,657 | 13,946 | 12,916 | 13,345 | 12,622 | 12,520 | 12,953 | 13,127 | 13,359 | 15,755 | 15,602 | 14,759 | 13,759 | 9,995 | 7,260 | 7,174 | 6,793 | 5,834 | 5,976 | 6,178 | 5,664 | 5,042 | 4,471 | 2,245 | 1,905 | 1,106 | 1,022 | 1,061 | 0 | 0 | 756 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Investments |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 600 | 1,091 | 1,287 | 1,035 | 726 | 0 | 0 | 513 | 5,113 | 10,332 | 19,548 | 31,585 | 40,668 | 42,296 | 48,445 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Intangible Assets |
| 3,774 | 4,164 | 4,554 | 4,945 | 5,336 | 5,695 | 6,085 | 6,474 | 6,864 | 7,228 | 7,617 | 8,007 | 8,323 | 8,684 | 9,021 | 9,401 | 3,019 | 3,063 | 3,095 | 3,149 | 3,206 | 3,257 | 3,309 | 3,375 | 3,423 | 460 | 482 | 383 | 416 | 437 | 485 | 541 | 594 | 616 | 669 | 466 | 518 | 575 | 0 | 689 | 749 | 799 | 815 | 958 | 863 | 1,029 | 1,073 | 989 | 780 | 748 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other Assets |
| 0 | 0 | 0 | 0 | 88,982 | 89,330 | 72,036 | 72,224 | 78,881 | 71,448 | 66,829 | 75,157 | 75,770 | 76,722 | 66,682 | 43,635 | 43,586 | 44,262 | 27,108 | 84,592 | 84,772 | 68,594 | 7,013 | 6,481 | 6,412 | 6,437 | 6,054 | 5,031 | 7,139 | 7,461 | 5,975 | 6,224 | 5,851 | 6,457 | 3,799 | 3,456 | 3,558 | 3,624 | 3,335 | 3,020 | 3,059 | 3,167 | 2,662 | 3,109 | 2,705 | 2,890 | 2,007 | 2,036 | 1,809 | 1,368 | 725 | 734 | 3,005 | 2,554 | 0 | 0 | 0 | 206 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Deferred Long Term Asset Charges |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,106 | 0 | 2,833 | 2,880 | 5,133 | 5,133 | 4,038 | 4,195 | 4,195 | 4,195 | 1,538 | 1,538 | 1,538 | 1,515 | 1,100 | 1,255 | 1,255 | 1,255 | 0 | 4 | 4 | 4 | 232 | 232 | 232 | 232 | 324 | 324 | 324 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Total Liabilities |
| 969,779 | 1,059,352 | 1,197,911 | 1,350,635 | 1,451,199 | 1,522,132 | 1,559,732 | 1,516,609 | 1,262,711 | 1,227,588 | 1,094,686 | 895,035 | 940,684 | 888,286 | 953,217 | 962,952 | 1,013,726 | 1,032,909 | 976,605 | 959,197 | 989,995 | 776,588 | 742,449 | 810,976 | 732,858 | 706,829 | 754,911 | 692,298 | 422,532 | 369,262 | 338,993 | 330,832 | 290,992 | 307,675 | 226,901 | 209,188 | 170,167 | 178,418 | 183,908 | 161,019 | 171,503 | 140,887 | 150,684 | 157,514 | 152,583 | 146,435 | 136,781 | 136,575 | 97,540 | 82,785 | 74,128 | 69,079 | 253,917 | 39,703 | 158,900 | 0 | 0 | 134,925 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Total Current Liabilities |
| 364,094 | 284,791 | 253,528 | 287,787 | 338,115 | 351,819 | 362,380 | 514,601 | 361,494 | 310,950 | 241,344 | 253,627 | 322,933 | 276,412 | 257,641 | 235,563 | 267,050 | 264,297 | 177,749 | 204,686 | 227,257 | 179,186 | 171,069 | 232,097 | 152,160 | 112,916 | 152,476 | 104,878 | 106,927 | 96,803 | 99,103 | 119,278 | 77,121 | 90,920 | 57,315 | 70,556 | 63,295 | 70,134 | 74,379 | 70,290 | 82,031 | 52,315 | 67,863 | 73,111 | 67,810 | 60,952 | 56,696 | 55,247 | 44,970 | 60,162 | 47,770 | 41,069 | 49,538 | 37,801 | 38,585 | 0 | 0 | 26,125 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Short-term Debt |
| 37,606 | 50,232 | 50,512 | 50,925 | 50,786 | 50,841 | 38,252 | 37,167 | 37,098 | 36,609 | 35,620 | 35,587 | 34,253 | 33,014 | 32,458 | 32,364 | 30,591 | 31,123 | 31,381 | 31,366 | 30,844 | 30,675 | 27,550 | 24,425 | 24,425 | 24,425 | 24,425 | 14,743 | 14,743 | 14,743 | 14,743 | 13,493 | 12,243 | 11,250 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 972 | 3,411 | 2,499 | 6,269 | 5,642 | 5,015 | 5,013 | 5,011 | 5,009 | 5,008 | 6,968 | 6,966 | 6,964 | 6,976 | 4,428 | 7,030 | 0 | 0 | 4,899 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Short Long Term Debt |
| 24,410 | 36,508 | 36,508 | 36,508 | 36,508 | 36,508 | 24,410 | 24,410 | 24,410 | 23,865 | 23,865 | 23,865 | 23,865 | 23,865 | 23,865 | 24,067 | 24,067 | 24,067 | 24,067 | 24,067 | 24,067 | 30,675 | 27,550 | 24,425 | 24,425 | 24,425 | 24,425 | 14,743 | 14,743 | 14,743 | 14,743 | 13,493 | 12,243 | 10,993 | 10,000 | 0 | 0 | 10,000 | 0 | 0 | 0 | 72,254 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accounts payable |
| 52,603 | 51,095 | 65,305 | 92,297 | 124,222 | 154,157 | 159,075 | 244,695 | 93,987 | 83,663 | 102,288 | 106,678 | 124,643 | 112,071 | 63,783 | 86,672 | 68,968 | 155,547 | 61,017 | 70,934 | 64,238 | 38,722 | 91,437 | 136,454 | 43,071 | 14,098 | 71,743 | 11,947 | 26,319 | 49,009 | 53,411 | 77,571 | 42,540 | 51,510 | 29,696 | 42,600 | 23,129 | 43,856 | 48,662 | 54,941 | 39,085 | 33,933 | 46,375 | 49,688 | 44,311 | 36,187 | 31,257 | 27,747 | 25,465 | 26,450 | 24,533 | 22,715 | 23,298 | 14,758 | 12,996 | 0 | 0 | 5,681 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other Current Liabilities |
| 193,943 | 159,989 | 128,514 | 134,800 | 143,099 | 127,699 | 147,139 | 212,725 | 209,650 | 168,853 | 80,409 | 88,139 | 139,553 | 107,017 | 134,927 | 91,632 | 146,761 | 59,102 | 67,431 | 84,729 | 112,780 | 91,469 | 37,219 | 57,095 | 73,511 | 65,114 | 49,201 | 71,363 | 59,054 | 25,892 | 25,886 | 23,698 | 18,466 | 24,387 | 12,878 | 14,664 | 26,428 | 13,677 | 12,754 | 10,717 | 33,614 | 9,830 | 9,746 | 12,953 | 14,113 | 13,938 | 15,577 | 20,284 | 13,315 | 25,704 | 12,728 | 6,997 | 13,962 | 15,206 | 11,883 | 0 | 0 | 5,437 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Long-term Liabilities |
| 605,685 | 774,561 | 944,383 | 1,062,848 | 1,113,084 | 1,170,313 | 1,197,352 | 1,002,008 | 901,217 | 916,638 | 853,342 | 641,408 | 617,751 | 611,874 | 695,576 | 727,389 | 746,676 | 768,612 | 798,856 | 754,511 | 762,738 | 597,402 | 571,380 | 578,879 | 580,698 | 593,913 | 602,435 | 587,420 | 315,605 | 272,459 | 239,890 | 211,554 | 213,871 | 216,755 | 169,586 | 138,632 | 106,872 | 108,284 | 109,529 | 90,729 | 89,472 | 88,572 | 82,821 | 84,403 | 84,773 | 85,483 | 80,085 | 81,328 | 52,570 | 22,623 | 26,358 | 28,010 | 204,379 | 1,902 | 120,315 | 0 | 0 | 108,800 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long term Debt Total |
| 0 | 0 | 0 | 0 | 1,007,257 | 1,041,381 | 1,063,814 | 869,918 | 766,019 | 762,622 | 698,725 | 484,829 | 460,929 | 467,030 | 548,133 | 581,422 | 612,429 | 628,437 | 659,447 | 615,457 | 621,464 | 464,700 | 438,926 | 448,154 | 454,253 | 460,352 | 466,453 | 452,950 | 283,135 | 241,821 | 210,507 | 184,194 | 187,879 | 192,250 | 146,000 | 115,500 | 85,000 | 87,500 | 90,000 | 72,254 | 72,254 | 72,254 | 66,139 | 68,006 | 69,874 | 71,116 | 72,358 | 73,601 | 44,843 | 22,623 | 24,365 | 26,108 | 61,903 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Deferred Long Term Asset Charges |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,106 | 0 | 2,833 | 2,880 | 5,133 | 5,133 | 4,038 | 4,195 | 4,195 | 4,195 | 1,538 | 1,538 | 1,538 | 1,515 | 1,100 | 1,255 | 1,255 | 1,255 | 0 | 4 | 4 | 4 | 232 | 232 | 232 | 232 | 324 | 324 | 324 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other Liabilities |
| 0 | 0 | 0 | 0 | 61,815 | 82,880 | 0 | 83,016 | 83,549 | 99,991 | 103,470 | 103,650 | 103,548 | 112,586 | 115,963 | 114,288 | 114,735 | 121,642 | 122,179 | 120,983 | 124,727 | 132,702 | 132,454 | 130,725 | 126,445 | 133,561 | 135,982 | 134,470 | 32,470 | 30,638 | 29,383 | 27,360 | 25,992 | 24,505 | 23,586 | 23,132 | 21,872 | 20,784 | 19,529 | 18,475 | 17,218 | 16,318 | 16,682 | 16,397 | 14,899 | 14,367 | 7,727 | 7,727 | 7,727 | 7,727 | 1,993 | 1,902 | 1,902 | 1,902 | 0 | 0 | 0 | 2,019 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Deferred Long Term Liability |
| 0 | 0 | 0 | 0 | 0 | 226 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,275 | 2,666 | 2,634 | 2,687 | 2,615 | 2,537 | 2,071 | 1,498 | 1,303 | 1,153 | 1,003 | 1,005 | 974 | 997 | 1,008 | 992 | 972 | 2,670 | 3,017 | 2,514 | 2,510 | 0 | 0 | 0 | 7,727 | 1,870 | 1,870 | 1,870 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Total Stockholder Equity |
| 188,139 | 95,060 | 25,873 | -15,722 | -63,064 | -115,733 | -184,535 | -247,950 | -325,472 | -382,876 | -334,997 | -4,187 | 57,972 | 2,699 | -60,209 | -181,800 | -261,862 | -295,458 | -355,986 | -292,105 | -239,427 | 99,277 | 188,100 | 125,336 | 270,639 | 315,748 | 285,909 | 476,030 | 561,211 | 601,763 | 543,038 | 574,606 | 512,981 | 440,376 | 431,453 | 427,567 | 413,733 | 422,154 | 435,377 | 392,354 | 359,817 | 335,264 | 283,889 | 235,030 | 190,864 | 146,428 | 115,042 | 93,604 | 113,616 | 130,951 | 103,387 | 75,081 | -134,612 | 91,975 | -42,367 | 0 | 0 | -52,835 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Common Stock |
| 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 61 | 62 | 62 | 63 | 63 | 63 | 63 | 64 | 64 | 65 | 66 | 69 | 71 | 71 | 73 | 74 | 75 | 78 | 78 | 80 | 80 | 82 | 82 | 82 | 83 | 85 | 82 | 87 | 88 | 88 | 88 | 88 | 88 | 88 | 88 | 87 | 87 | 87 | 89 | 92 | 92 | 92 | 63 | 99 | 41 | 0 | 0 | 41 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Retained Earnings |
| 176,061 | 84,355 | 16,828 | -23,185 | -69,032 | -120,514 | -187,926 | -250,238 | -326,186 | -383,112 | -334,626 | -4,343 | 57,910 | 2,635 | -60,971 | -181,922 | -261,933 | -295,978 | -356,028 | -292,703 | -239,733 | 98,815 | 187,083 | 125,413 | 270,712 | 315,281 | 285,834 | 475,181 | 561,133 | 601,158 | 542,958 | 572,690 | 512,082 | 440,294 | 431,370 | 427,482 | 413,651 | 422,067 | 423,293 | 382,156 | 335,911 | 313,168 | 263,750 | 218,551 | 176,759 | 136,231 | 107,390 | 86,723 | 84,572 | 71,393 | 42,908 | 14,988 | -119,305 | 15,035 | 24,418 | 0 | 0 | 7,376 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accumulated Other Comprehensive Income |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -523 | -474 | -432 | 7 | 0 | 1 | 3 | 4 | 8 | 9 | -22 | 68 | 240 | 393 | 177 | -148 | -146 | -28,136 | -26,766 | -25,005 | -23,344 | -21,792 | -20,366 | -18,534 | -16,850 | -15,444 | -14,040 | -12,601 | -11,228 | -9,741 | -8,013 | -6,911 | -5,939 | -5,109 | -4,379 | -3,821 | -3,221 | -2,666 | -2,119 | -1,780 | -1,378 | -1,028 | -822 | -660 | -555 | -433 | -356 | 0 | 0 | -220 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Capital Surplus |
| 0 | 0 | 0 | 0 | 5,908 | 4,721 | 3,391 | 2,228 | 1,177 | 650 | 0 | 87 | 0 | 0 | 696 | 55 | 0 | 447 | 0 | 465 | 0 | 0 | 769 | 0 | 0 | 393 | 0 | 771 | 0 | 525 | 0 | 1,834 | 817 | 0 | 0 | 0 | 0 | 0 | 11,996 | 148,974 | 147,682 | 145,872 | 143,915 | 140,255 | 137,881 | 134,982 | 131,429 | 130,658 | 129,725 | 128,981 | 129,902 | 129,516 | -65,160 | 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 | -138,864 | -123,864 | -123,864 | -123,864 | -123,864 | -123,864 | -123,864 | -123,864 | -123,864 | -100,770 | -69,515 | -69,515 | -69,515 | -69,515 | -69,515 | 0 | 0 | 0 | -62,268 |
5.3. Balance Sheets
Currency in USD. All numbers in thousands.