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

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?

How much money do you get?
$2.40
When do you have the money?
1 year
How often do you get paid?
87.5%

What is your share worth?

Current worth
$3.11
Expected worth in 1 year
$7.26
How sure are you?
65.0%

+ What do you gain per year?

Total Gains per Share
$6.55
Return On Investment
1.6%

For what price can you sell your share?

Current Price per Share
$410.70
Expected price per share
$331.64 - $
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Ui (5 min.)




Live pricePrice per Share (EOD)
$410.70
Intrinsic Value Per Share
$80.00 - $169.35
Total Value Per Share
$83.11 - $172.46

2.2. Growth of Ui (5 min.)




Is Ui growing?

Current yearPrevious yearGrowGrow %
How rich?$188.1m-$152.8m$226.1m308.4%

How much money is Ui making?

Current yearPrevious yearGrowGrow %
Making money$97.5m$100.5m-$3m-3.1%
Net Profit Margin19.2%21.1%--

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

2.3. Financial Health of Ui (5 min.)




2.4. Comparing to competitors in the Communication Equipment industry (5 min.)




  Industry Rankings (Communication Equipment)  


Richest
#118 / 328

Most Revenue
#46 / 328

Most Profit
#18 / 328
3rd party ad coffee SUPPORTERis ad-free.

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.
Based on historical numbers we can estimate the returns while holding a share of Ui.

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 Eps2.120.5%1.610.4%1.660.4%1.750.4%1.250.3%
Usd Book Value Change Per Share1.540.4%1.040.3%1.080.3%0.330.1%-0.020.0%
Usd Dividend Per Share0.600.1%0.600.1%0.600.1%0.510.1%0.320.1%
Usd Total Gains Per Share2.140.5%1.640.4%1.680.4%0.850.2%0.300.1%
Usd Price Per Share221.72-155.70-216.57-224.41-145.21-
Price to Earnings Ratio26.20-24.02-32.29-33.99-28.59-
Price-to-Total Gains Ratio103.71-94.53-127.53--3.95-9.95-
Price to Book Ratio71.29--25.52--96.72-91.19-54.01-
Price-to-Total Gains Ratio103.71-94.53-127.53--3.95-9.95-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share410.7
Number of shares2
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.600.51
Usd Book Value Change Per Share1.040.33
Usd Total Gains Per Share1.640.85
Gains per Quarter (2 shares)3.281.69
Gains per Year (2 shares)13.106.76
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
158343-3
2101716854
314252912811
4193342161118
5244255211325
6295068251632
7345881291839
8386694332146
94375107372453
104883120412660

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%12.00.00.0100.0%20.00.00.0100.0%39.01.00.097.5%56.02.00.096.6%
Book Value Change Per Share4.00.00.0100.0%9.03.00.075.0%15.05.00.075.0%25.015.00.062.5%37.020.01.063.8%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%35.00.05.087.5%40.00.018.069.0%
Total Gains per Share4.00.00.0100.0%9.03.00.075.0%15.05.00.075.0%26.014.00.065.0%38.019.01.065.5%
3rd party ad coffee SUPPORTERis ad-free.

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 QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--1.5381.038+48%1.085+42%0.330+366%-0.022+101%
Book Value Per Share--3.1101.212+157%-2.527+181%-2.205+171%1.090+185%
Current Ratio--2.5453.388-25%2.985-15%2.718-6%5.217-51%
Debt To Asset Ratio--0.8380.936-11%1.114-25%1.172-29%0.856-2%
Debt To Equity Ratio--5.15515.650-67%-+100%20.397-75%11.043-53%
Dividend Per Share--0.6000.6000%0.600+0%0.515+17%0.322+86%
Enterprise Value--12608125680.0008394907528.750+50%11717479758.750+8%12892468239.500-2%9011637384.750+40%
Eps--2.1161.613+31%1.663+27%1.746+21%1.250+69%
Ev To Ebitda Ratio--18.62814.853+25%20.950-11%24.138-23%20.043-7%
Ev To Sales Ratio--5.7274.117+39%6.152-7%7.329-22%6.457-11%
Free Cash Flow Per Share--3.8632.888+34%-0.558+114%1.496+158%1.090+255%
Free Cash Flow To Equity Per Share--0.6850.245+180%-0.116+117%-0.014+102%-0.079+112%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
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 Cap24835234350.000+46%13412729680.0009416408278.750+42%13095945008.750+2%13878879789.500-3%9484369734.750+41%
Net Profit Margin--0.2330.192+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--0.6930.733-6%0.711-3%0.689+1%0.675+3%
Pb Ratio132.056+46%71.292-25.516+136%-96.723+236%91.194-22%54.014+32%
Pe Ratio48.530+46%26.19924.016+9%32.295-19%33.995-23%28.589-8%
Price Per Share410.700+46%221.720155.698+42%216.568+2%224.407-1%145.215+53%
Price To Free Cash Flow Ratio26.582+46%14.35015.770-9%51.508-72%39.808-64%34.145-58%
Price To Total Gains Ratio192.113+46%103.71494.532+10%127.535-19%-3.953+104%9.950+942%
Quick Ratio--0.9331.012-8%0.764+22%1.119-17%3.783-75%
Return On Assets--0.1110.081+36%0.074+49%0.116-5%0.094+17%
Return On Equity--0.6801.180-42%-+100%3.209-79%1.702-60%
Total Gains Per Share--2.1381.638+31%1.685+27%0.845+153%0.300+612%
Usd Book Value--188139000.00073337500.000+157%-152820500.000+181%-137610650.000+173%113150300.000+66%
Usd Book Value Change Per Share--1.5381.038+48%1.085+42%0.330+366%-0.022+101%
Usd Book Value Per Share--3.1101.212+157%-2.527+181%-2.205+171%1.090+185%
Usd Dividend Per Share--0.6000.6000%0.600+0%0.515+17%0.322+86%
Usd Enterprise Value--12608125680.0008394907528.750+50%11717479758.750+8%12892468239.500-2%9011637384.750+40%
Usd Eps--2.1161.613+31%1.663+27%1.746+21%1.250+69%
Usd Free Cash Flow--233667000.000174637750.000+34%-33756750.000+114%93034100.000+151%73097775.000+220%
Usd Free Cash Flow Per Share--3.8632.888+34%-0.558+114%1.496+158%1.090+255%
Usd Free Cash Flow To Equity Per Share--0.6850.245+180%-0.116+117%-0.014+102%-0.079+112%
Usd Market Cap24835234350.000+46%13412729680.0009416408278.750+42%13095945008.750+2%13878879789.500-3%9484369734.750+41%
Usd Price Per Share410.700+46%221.720155.698+42%216.568+2%224.407-1%145.215+53%
Usd Profit--127988000.00097549500.000+31%100552250.000+27%108149050.000+18%83578825.000+53%
Usd Revenue--550344000.000503939000.000+9%476376750.000+16%448517750.000+23%336243725.000+64%
Usd Total Gains Per Share--2.1381.638+31%1.685+27%0.845+153%0.300+612%
 EOD+4 -4MRQTTM+30 -9YOY+31 -85Y+25 -1410Y+29 -10

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1548.530
Price to Book Ratio (EOD)Between0-1132.056
Net Profit Margin (MRQ)Greater than00.233
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.933
Current Ratio (MRQ)Greater than12.545
Debt to Asset Ratio (MRQ)Less than10.838
Debt to Equity Ratio (MRQ)Less than15.155
Return on Equity (MRQ)Greater than0.150.680
Return on Assets (MRQ)Greater than0.050.111
Total5/10 (50.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5076.315
Ma 20Greater thanMa 50354.462
Ma 50Greater thanMa 100341.376
Ma 100Greater thanMa 200282.383
OpenGreater thanClose411.800
Total5/5 (100.0%)

4. In-depth Analysis

4.1 About Ubiquiti Networks Inc

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

Profitability Details
 Compared to previous yearCompared 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.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating efficient.
The company is efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared 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.
Solvency Details
 Compared to previous yearCompared 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

Valuation Details
 Compared to previous yearCompared 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.
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 Ui earns for each $1 of revenue.

  • 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:

  • The MRQ is 23.3%. The company is making a huge profit. +2
  • The TTM is 19.2%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ23.3%TTM19.2%+4.0%
TTM19.2%YOY21.1%-1.9%
TTM19.2%5Y24.3%-5.1%
5Y24.3%10Y25.3%-1.1%
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ23.3%1.2%+22.1%
TTM19.2%0.6%+18.6%
YOY21.1%2.2%+18.9%
5Y24.3%1.2%+23.1%
10Y25.3%1.5%+23.8%
4.3.1.2. Return on Assets

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

  • 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:

  • The MRQ is 11.1%. Using its assets, the company is efficient in making profit. +1
  • The TTM is 8.1%. Using its assets, the company is efficient in making profit. +1
Trends
Current periodCompared to+/- 
MRQ11.1%TTM8.1%+2.9%
TTM8.1%YOY7.4%+0.7%
TTM8.1%5Y11.6%-3.5%
5Y11.6%10Y9.4%+2.2%
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ11.1%0.4%+10.7%
TTM8.1%0.3%+7.8%
YOY7.4%0.7%+6.7%
5Y11.6%0.6%+11.0%
10Y9.4%0.6%+8.8%
4.3.1.3. Return on Equity

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

  • 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:

  • The MRQ is 68.0%. Using its investors money, the company is very efficient in making profit. +2
  • The TTM is 118.0%. Using its investors money, the company is very efficient in making profit. +2
Trends
Current periodCompared to+/- 
MRQ68.0%TTM118.0%-50.0%
TTM118.0%YOY-+118.0%
TTM118.0%5Y320.9%-202.9%
5Y320.9%10Y170.2%+150.7%
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ68.0%0.8%+67.2%
TTM118.0%0.6%+117.4%
YOY-1.5%-1.5%
5Y320.9%1.0%+319.9%
10Y170.2%1.2%+169.0%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Ubiquiti Networks Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Ui is operating .

  • 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
Current periodCompared to+/- 
MRQ-TTM19.0%-19.0%
TTM19.0%YOY28.4%-9.5%
TTM19.0%5Y29.3%-10.3%
5Y29.3%10Y32.1%-2.8%
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ-4.4%-4.4%
TTM19.0%2.4%+16.6%
YOY28.4%3.1%+25.3%
5Y29.3%2.4%+26.9%
10Y32.1%2.6%+29.5%
4.3.2.2. Operating Ratio

Measures how efficient Ui is keeping operating costs low.

  • 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:

  • The MRQ is 0.693. The company is efficient in keeping operating costs low. +1
  • The TTM is 0.733. The company is efficient in keeping operating costs low. +1
Trends
Current periodCompared to+/- 
MRQ0.693TTM0.733-0.041
TTM0.733YOY0.711+0.022
TTM0.7335Y0.689+0.044
5Y0.68910Y0.675+0.014
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6931.261-0.568
TTM0.7331.206-0.473
YOY0.7111.098-0.387
5Y0.6891.126-0.437
10Y0.6751.137-0.462
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Ubiquiti Networks Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • 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:

  • The MRQ is 2.545. The company is able to pay all its short-term debts. +1
  • The TTM is 3.388. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ2.545TTM3.388-0.843
TTM3.388YOY2.985+0.403
TTM3.3885Y2.718+0.670
5Y2.71810Y5.217-2.498
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ2.5451.865+0.680
TTM3.3881.861+1.527
YOY2.9851.890+1.095
5Y2.7181.945+0.773
10Y5.2171.919+3.298
4.4.3.2. Quick Ratio

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

  • 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:

  • The MRQ is 0.933. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 1.012. The company is just able to pay all its short-term debts with the most liquid assets.
Trends
Current periodCompared to+/- 
MRQ0.933TTM1.012-0.080
TTM1.012YOY0.764+0.249
TTM1.0125Y1.119-0.106
5Y1.11910Y3.783-2.664
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9330.913+0.020
TTM1.0120.977+0.035
YOY0.7641.040-0.276
5Y1.1191.142-0.023
10Y3.7831.262+2.521
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Ubiquiti Networks Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • 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:

  • The MRQ is 0.838. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.936. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.838TTM0.936-0.099
TTM0.936YOY1.114-0.178
TTM0.9365Y1.172-0.236
5Y1.17210Y0.856+0.316
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8380.469+0.369
TTM0.9360.469+0.467
YOY1.1140.478+0.636
5Y1.1720.476+0.696
10Y0.8560.459+0.397
4.5.4.2. Debt to Equity Ratio

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

  • 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:

  • The MRQ is 5.155. The company is unable to pay all its debts with equity. -1
  • The TTM is 15.650. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ5.155TTM15.650-10.495
TTM15.650YOY-+15.650
TTM15.6505Y20.397-4.748
5Y20.39710Y11.043+9.354
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ5.1550.852+4.303
TTM15.6500.831+14.819
YOY-0.854-0.854
5Y20.3970.888+19.509
10Y11.0430.932+10.111
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 Ui generates.

  • 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:

  • The EOD is 48.530. Based on the earnings, the company is overpriced. -1
  • The MRQ is 26.199. Based on the earnings, the company is overpriced. -1
  • The TTM is 24.016. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD48.530MRQ26.199+22.331
MRQ26.199TTM24.016+2.184
TTM24.016YOY32.295-8.279
TTM24.0165Y33.995-9.979
5Y33.99510Y28.589+5.406
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
EOD48.5309.779+38.751
MRQ26.1998.438+17.761
TTM24.0168.056+15.960
YOY32.2959.712+22.583
5Y33.99514.189+19.806
10Y28.58919.082+9.507
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
Current periodCompared to+/- 
EOD26.582MRQ14.350+12.231
MRQ14.350TTM15.770-1.420
TTM15.770YOY51.508-35.737
TTM15.7705Y39.808-24.038
5Y39.80810Y34.145+5.663
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
EOD26.5825.134+21.448
MRQ14.3504.711+9.639
TTM15.7702.183+13.587
YOY51.508-0.536+52.044
5Y39.8081.873+37.935
10Y34.1452.704+31.441
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 Ui is to cheap or to expensive compared to its book value.

  • 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:

  • The EOD is 132.056. Based on the equity, the company is expensive. -2
  • The MRQ is 71.292. Based on the equity, the company is expensive. -2
  • The TTM is -25.516. Based on the equity, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD132.056MRQ71.292+60.764
MRQ71.292TTM-25.516+96.808
TTM-25.516YOY-96.723+71.207
TTM-25.5165Y91.194-116.710
5Y91.19410Y54.014+37.180
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
EOD132.0562.029+130.027
MRQ71.2922.022+69.270
TTM-25.5162.057-27.573
YOY-96.7231.969-98.692
5Y91.1942.242+88.952
10Y54.0142.676+51.338
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.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30SW Investment Management LLC0.529218.7558320000-280000-46.6667
2024-09-30BlackRock Inc0.46880.0013283471-31584-10.0249
2024-09-30Renaissance Technologies Corp0.32670.065919756425001.2816
2024-09-30Bank of New York Mellon Corp0.23120.00581398111070.0766
2024-09-30Morgan Stanley - Brokerage Accounts0.15260.001592279-183759-66.5702
2024-09-30Vanguard Group Inc0.15250.000492211-9067-8.9526
2024-09-30State Street Corp0.11930.000772144-2015-2.7171
2024-09-30Geode Capital Management, LLC0.10430.001163075-458-0.7209
2024-09-30Millennium Management LLC0.10130.00646123428854.9444
2024-09-30First Trust Advisors L.P.0.09630.012358262-18741-24.338
2024-09-30Squarepoint Ops LLC0.08550.01795168715203.0299
2024-09-30AQR Capital Management LLC0.0820.0154958326037110.5793
2024-06-30NORGES BANK0.07580.0014580937068.8022
2024-09-30Zacks Investment Management Inc0.06630.077140104401040
2024-09-30Goldman Sachs Group Inc0.06250.00143778627067.7138
2024-09-30Logan Capital Management Inc0.05740.31734693-122-0.3504
2024-09-30Charles Schwab Investment Management Inc0.05460.001433018-3135-8.6715
2024-09-30Pacer Advisors, INC.0.05240.014931707317070
2024-09-30Gotham Asset Management, LLC0.05140.071431112494618.9024
2024-09-30Claret Asset Management Corporation0.04991.095130163-124-0.4094
Total 2.9220.46341765713-412787-23.4%

4.9.2. Funds holding Ubiquiti Networks Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-11-30Vanguard Institutional Extnd Mkt Idx Tr0.10410.01796297012352.0005
2024-12-31Pacer US Large Cp CA Cows Gr Ldrs ETF0.10223.9158618255640.9207
2024-12-31iShares US Telecommunications ETF0.09163.7045553907501.3726
2024-11-30Nationwide NYSE Arca Tech 100 Idx A0.06361.909238443-342-0.8818
2024-09-30Zacks Focus Growth Strategy0.06230.535637655376550
2024-12-31iShares Digital Security ETF USD Acc0.05750.71183478900
2024-12-30First Trust NASDAQ Technology Div ETF0.05640.398834118470.1379
2024-11-30State St Russell Sm/Mid Cp® Indx NL Cl C0.04640.01932804700
2024-11-30Fidelity Extended Market Index0.03890.0183235421730.7403
2024-11-30Vanguard High Dividend Yield ETF0.02820.00771703200
2024-12-31ERShares Private-Public Crossover ETF0.0282.78851690800
2024-09-30Hussman Strategic Market Cycle Fund0.02320.995214000-16000-53.3333
2024-12-31iShares Russell Mid-Cap ETF0.02220.01161344240.0298
2024-11-30Fidelity Mid Cap Index0.02140.01131291700
2024-09-30Blackrock Russ 1000 Eq Idx Composite0.01960.001611849-46-0.3867
2024-12-31Russell 1000 Index Fund0.01960.00241184900
2024-12-31Schwab US Mid-Cap ETF™0.0180.03231087500
2024-12-31iShares Russell Mid-Cap Growth ETF0.01770.02041071700
2024-12-31Invesco Russell 1000 Equal Weight ETF0.01660.53621001600
2024-11-30Mercer Global Small Cap Equity M-5£0.01590.32119613351257.5643
Total 0.853415.9595515997+27552+5.3%
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

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

Summary
Total Assets1,157,918
Total Liabilities969,779
Total Stockholder Equity188,139
 As reported
Total Liabilities 969,779
Total Stockholder Equity+ 188,139
Total Assets = 1,157,918

Assets

Total Assets1,157,918
Total Current Assets926,497
Long-term Assets231,421
Total Current Assets
Cash And Cash Equivalents 165,175
Net Receivables 174,501
Inventory 446,179
Other Current Assets 140,642
Total Current Assets  (as reported)926,497
Total Current Assets  (calculated)926,497
+/-0
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 Liabilities364,094
Long-term Liabilities605,685
Total Stockholder Equity188,139
Total Current Liabilities
Short-term Debt 37,606
Short Long Term Debt 24,410
Accounts payable 52,603
Other Current Liabilities 193,943
Total Current Liabilities  (as reported)364,094
Total Current Liabilities  (calculated)308,562
+/- 55,532
Long-term Liabilities
Long term Debt 527,205
Capital Lease Obligations 48,369
Long-term Liabilities  (as reported)605,685
Long-term Liabilities  (calculated)575,574
+/- 30,111
Total Stockholder Equity
Common Stock60
Retained Earnings 176,061
Other Stockholders Equity 12,078
Total Stockholder Equity (as reported)188,139
Total Stockholder Equity (calculated)188,199
+/- 60
Other
Capital Stock60
Cash and Short Term Investments 165,175
Common Stock Shares Outstanding 60,494
Current Deferred Revenue23,605
Liabilities and Stockholders Equity 1,157,918
Net Debt 434,809
Net Invested Capital 739,754
Net Working Capital 562,403
Property Plant and Equipment Gross 199,889
Short Long Term Debt Total 599,984



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-30
> Total Assets 
82,090
0
0
116,533
131,678
119,305
144,160
177,515
213,736
211,156
230,179
251,823
292,863
343,447
392,544
434,573
476,151
531,320
553,373
619,285
600,572
583,900
636,755
658,354
748,051
803,973
905,438
882,031
971,025
983,743
1,168,328
1,040,820
1,022,577
1,003,497
936,312
930,549
875,865
750,568
667,092
620,619
737,451
751,864
781,152
893,008
890,985
998,656
890,848
759,689
844,712
937,239
1,268,659
1,375,197
1,406,399
1,388,135
1,334,913
1,223,784
1,154,412
1,157,918
1,157,9181,154,4121,223,7841,334,9131,388,1351,406,3991,375,1971,268,659937,239844,712759,689890,848998,656890,985893,008781,152751,864737,451620,619667,092750,568875,865930,549936,3121,003,4971,022,5771,040,8201,168,328983,743971,025882,031905,438803,973748,051658,354636,755583,900600,572619,285553,373531,320476,151434,573392,544343,447292,863251,823230,179211,156213,736177,515144,160119,305131,678116,5330082,090
   > Total Current Assets 
81,128
0
0
113,829
128,102
115,194
141,521
174,545
207,015
204,305
222,479
243,638
283,474
334,908
382,642
424,737
465,724
518,266
536,594
601,191
581,346
564,587
619,940
641,428
728,641
785,602
886,592
862,711
950,648
962,658
1,147,640
1,019,493
1,001,352
931,746
865,917
861,147
753,811
600,782
529,364
482,796
586,647
601,951
610,230
697,988
694,156
780,334
672,360
543,272
621,573
711,562
1,044,659
1,152,392
1,167,044
1,153,686
1,105,733
1,000,812
916,013
926,497
926,497916,0131,000,8121,105,7331,153,6861,167,0441,152,3921,044,659711,562621,573543,272672,360780,334694,156697,988610,230601,951586,647482,796529,364600,782753,811861,147865,917931,7461,001,3521,019,4931,147,640962,658950,648862,711886,592785,602728,641641,428619,940564,587581,346601,191536,594518,266465,724424,737382,642334,908283,474243,638222,479204,305207,015174,545141,521115,194128,102113,8290081,128
       Cash And Cash Equivalents 
28,415
0
0
71,489
76,361
52,576
64,844
94,200
122,060
132,486
148,301
181,689
227,826
279,729
305,553
291,670
347,097
391,016
388,603
451,159
446,401
436,080
496,672
502,549
551,031
573,644
612,725
533,944
604,198
631,810
823,776
690,806
666,681
480,812
293,334
310,264
238,147
119,741
100,004
77,781
142,617
128,427
189,114
262,791
249,418
265,930
212,179
144,312
136,224
136,519
159,505
152,520
114,826
108,527
97,601
102,487
126,342
165,175
165,175126,342102,48797,601108,527114,826152,520159,505136,519136,224144,312212,179265,930249,418262,791189,114128,427142,61777,781100,004119,741238,147310,264293,334480,812666,681690,806823,776631,810604,198533,944612,725573,644551,031502,549496,672436,080446,401451,159388,603391,016347,097291,670305,553279,729227,826181,689148,301132,486122,06094,20064,84452,57676,36171,4890028,415
       Short-term Investments 
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
96,266
103,489
61,325
69,866
32,405
15,886
6,932
925
1,013
508
1,013
1,320
1,074
2,186
2,251
427
378
162
121
109
41
61
8
0
0
00861411091211623784272,2512,1861,0741,3201,0135081,0139256,93215,88632,40569,86661,325103,48996,266000000000000000000000000000000000
       Net Receivables 
36,288
0
0
31,756
39,811
48,081
61,417
68,528
75,644
60,877
55,902
39,965
35,884
35,798
36,809
49,530
54,871
66,176
73,824
69,908
66,104
69,566
64,568
75,245
82,790
95,728
115,816
125,341
138,875
128,589
159,153
158,439
174,521
165,294
174,327
159,867
156,043
174,256
147,081
173,882
142,160
196,022
163,696
187,315
172,289
173,927
125,459
87,481
119,627
147,567
151,945
146,359
167,787
168,660
171,417
187,564
169,147
174,501
174,501169,147187,564171,417168,660167,787146,359151,945147,567119,62787,481125,459173,927172,289187,315163,696196,022142,160173,882147,081174,256156,043159,867174,327165,294174,521158,439159,153128,589138,875125,341115,81695,72882,79075,24564,56869,56666,10469,90873,82466,17654,87149,53036,80935,79835,88439,96555,90260,87775,64468,52861,41748,08139,81131,7560036,288
       Inventory 
4,803
0
0
5,034
5,663
8,374
8,980
9,111
7,734
7,632
14,623
19,381
15,880
16,375
32,323
66,004
46,349
38,747
37,509
41,717
37,031
30,694
33,105
42,776
57,113
79,841
104,417
132,512
142,048
122,263
98,893
92,772
102,220
139,926
255,778
279,924
264,281
244,112
248,585
205,244
285,943
256,038
233,079
224,930
233,767
261,590
276,006
241,130
262,441
354,662
644,133
743,397
737,121
706,508
683,593
683,690
585,493
446,179
446,179585,493683,690683,593706,508737,121743,397644,133354,662262,441241,130276,006261,590233,767224,930233,079256,038285,943205,244248,585244,112264,281279,924255,778139,926102,22092,77298,893122,263142,048132,512104,41779,84157,11342,77633,10530,69437,03141,71737,50938,74746,34966,00432,32316,37515,88019,38114,6237,6327,7349,1118,9808,3745,6635,034004,803
       Other Current Assets 
11,622
0
0
5,550
6,267
6,163
6,280
2,706
2,459
1,553
2,771
1,721
948
1,026
2,879
1,808
4,932
5,702
5,543
4,366
7,711
7,660
8,440
5,848
7,153
36,389
53,634
70,914
65,527
79,996
65,818
77,476
57,930
49,448
38,989
49,767
25,474
30,268
17,808
18,957
15,002
20,451
23,833
21,939
37,362
77,813
56,530
68,098
102,854
72,436
88,914
109,995
21,974
21,959
153,061
177,224
158,492
140,642
140,642158,492177,224153,06121,95921,974109,99588,91472,436102,85468,09856,53077,81337,36221,93923,83320,45115,00218,95717,80830,26825,47449,76738,98949,44857,93077,47665,81879,99665,52770,91453,63436,3897,1535,8488,4407,6607,7114,3665,5435,7024,9321,8082,8791,0269481,7212,7711,5532,4592,7066,2806,1636,2675,5500011,622
   > Long-term Assets 
962
0
0
2,704
3,576
4,111
2,639
2,970
6,721
6,851
7,700
8,185
9,389
8,539
9,902
9,836
10,427
13,054
16,779
18,094
19,226
19,313
16,815
16,926
19,410
18,371
18,846
19,320
20,377
21,085
20,688
21,327
21,225
71,751
70,395
69,402
122,054
149,786
137,728
137,823
150,804
149,913
170,922
195,020
196,829
218,322
218,488
216,417
223,139
225,677
224,000
222,805
239,355
234,449
229,180
222,972
238,399
231,421
231,421238,399222,972229,180234,449239,355222,805224,000225,677223,139216,417218,488218,322196,829195,020170,922149,913150,804137,823137,728149,786122,05469,40270,39571,75121,22521,32720,68821,08520,37719,32018,84618,37119,41016,92616,81519,31319,22618,09416,77913,05410,4279,8369,9028,5399,3898,1857,7006,8516,7212,9702,6394,1113,5762,70400962
       Property Plant Equipment 
756
0
0
1,061
1,022
1,106
1,905
2,245
4,471
5,042
5,664
6,178
5,976
5,834
6,793
7,174
7,260
9,995
13,759
14,759
15,602
15,755
13,359
13,127
12,953
12,520
12,622
13,345
12,916
13,946
15,657
14,791
14,328
13,471
13,243
13,412
13,618
37,260
39,655
102,507
102,966
103,308
117,886
118,591
119,072
141,265
142,240
141,371
144,463
146,796
145,302
144,684
144,330
140,131
135,439
130,601
128,894
122,325
122,325128,894130,601135,439140,131144,330144,684145,302146,796144,463141,371142,240141,265119,072118,591117,886103,308102,966102,50739,65537,26013,61813,41213,24313,47114,32814,79115,65713,94612,91613,34512,62212,52012,95313,12713,35915,75515,60214,75913,7599,9957,2607,1746,7935,8345,9766,1785,6645,0424,4712,2451,9051,1061,0221,06100756
       Long Term Investments 
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
48,445
42,296
40,668
31,585
19,548
10,332
5,113
513
0
0
726
1,035
1,287
1,091
600
0
0
0
0
0
0
0
0
0
0
00000000006001,0911,2871,035726005135,11310,33219,54831,58540,66842,29648,445000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
748
780
989
1,073
1,029
863
958
815
799
749
689
0
575
518
466
669
616
594
541
485
437
416
383
482
460
3,423
3,375
3,309
3,257
3,206
3,149
3,095
3,063
3,019
9,401
9,021
8,684
8,323
8,007
7,617
7,228
6,864
6,474
6,085
5,695
5,336
4,945
4,554
4,164
3,774
3,7744,1644,5544,9455,3365,6956,0856,4746,8647,2287,6178,0078,3238,6849,0219,4013,0193,0633,0953,1493,2063,2573,3093,3753,42346048238341643748554159461666946651857506897497998159588631,0291,07398978074800000000
       Other Assets 
206
0
0
0
2,554
3,005
734
725
1,368
1,809
2,036
2,007
2,890
2,705
3,109
2,662
3,167
3,059
3,020
3,335
3,624
3,558
3,456
3,799
6,457
5,851
6,224
5,975
7,461
7,139
5,031
6,054
6,437
6,412
6,481
7,013
68,594
84,772
84,592
27,108
44,262
43,586
43,635
66,682
76,722
75,770
75,157
66,829
71,448
78,881
72,224
72,036
89,330
88,982
0
0
0
0
000088,98289,33072,03672,22478,88171,44866,82975,15775,77076,72266,68243,63543,58644,26227,10884,59284,77268,5947,0136,4816,4126,4376,0545,0317,1397,4615,9756,2245,8516,4573,7993,4563,5583,6243,3353,0203,0593,1672,6623,1092,7052,8902,0072,0361,8091,3687257343,0052,554000206
       Deferred Long Term Asset Charges 
0
0
0
0
0
324
324
324
232
232
232
232
4
4
4
0
1,255
1,255
1,255
1,100
1,515
1,538
1,538
1,538
4,195
4,195
4,195
4,038
5,133
5,133
2,880
2,833
0
3,106
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000003,10602,8332,8805,1335,1334,0384,1954,1954,1951,5381,5381,5381,5151,1001,2551,2551,255044423223223223232432432400000
> Total Liabilities 
134,925
0
0
158,900
39,703
253,917
69,079
74,128
82,785
97,540
136,575
136,781
146,435
152,583
157,514
150,684
140,887
171,503
161,019
183,908
178,418
170,167
209,188
226,901
307,675
290,992
330,832
338,993
369,262
422,532
692,298
754,911
706,829
732,858
810,976
742,449
776,588
989,995
959,197
976,605
1,032,909
1,013,726
962,952
953,217
888,286
940,684
895,035
1,094,686
1,227,588
1,262,711
1,516,609
1,559,732
1,522,132
1,451,199
1,350,635
1,197,911
1,059,352
969,779
969,7791,059,3521,197,9111,350,6351,451,1991,522,1321,559,7321,516,6091,262,7111,227,5881,094,686895,035940,684888,286953,217962,9521,013,7261,032,909976,605959,197989,995776,588742,449810,976732,858706,829754,911692,298422,532369,262338,993330,832290,992307,675226,901209,188170,167178,418183,908161,019171,503140,887150,684157,514152,583146,435136,781136,57597,54082,78574,12869,079253,91739,703158,90000134,925
   > Total Current Liabilities 
26,125
0
0
38,585
37,801
49,538
41,069
47,770
60,162
44,970
55,247
56,696
60,952
67,810
73,111
67,863
52,315
82,031
70,290
74,379
70,134
63,295
70,556
57,315
90,920
77,121
119,278
99,103
96,803
106,927
104,878
152,476
112,916
152,160
232,097
171,069
179,186
227,257
204,686
177,749
264,297
267,050
235,563
257,641
276,412
322,933
253,627
241,344
310,950
361,494
514,601
362,380
351,819
338,115
287,787
253,528
284,791
364,094
364,094284,791253,528287,787338,115351,819362,380514,601361,494310,950241,344253,627322,933276,412257,641235,563267,050264,297177,749204,686227,257179,186171,069232,097152,160112,916152,476104,878106,92796,80399,103119,27877,12190,92057,31570,55663,29570,13474,37970,29082,03152,31567,86373,11167,81060,95256,69655,24744,97060,16247,77041,06949,53837,80138,5850026,125
       Short-term Debt 
4,899
0
0
7,030
4,428
6,976
6,964
6,966
6,968
5,008
5,009
5,011
5,013
5,015
5,642
6,269
2,499
3,411
972
10,000
10,000
10,000
10,000
10,000
11,250
12,243
13,493
14,743
14,743
14,743
14,743
24,425
24,425
24,425
24,425
27,550
30,675
30,844
31,366
31,381
31,123
30,591
32,364
32,458
33,014
34,253
35,587
35,620
36,609
37,098
37,167
38,252
50,841
50,786
50,925
50,512
50,232
37,606
37,60650,23250,51250,92550,78650,84138,25237,16737,09836,60935,62035,58734,25333,01432,45832,36430,59131,12331,38131,36630,84430,67527,55024,42524,42524,42524,42514,74314,74314,74314,74313,49312,24311,25010,00010,00010,00010,00010,0009723,4112,4996,2695,6425,0155,0135,0115,0095,0086,9686,9666,9646,9764,4287,030004,899
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
72,254
0
0
0
10,000
0
0
10,000
10,993
12,243
13,493
14,743
14,743
14,743
14,743
24,425
24,425
24,425
24,425
27,550
30,675
24,067
24,067
24,067
24,067
24,067
24,067
23,865
23,865
23,865
23,865
23,865
23,865
24,410
24,410
24,410
36,508
36,508
36,508
36,508
36,508
24,410
24,41036,50836,50836,50836,50836,50824,41024,41024,41023,86523,86523,86523,86523,86523,86524,06724,06724,06724,06724,06724,06730,67527,55024,42524,42524,42524,42514,74314,74314,74314,74313,49312,24310,99310,0000010,00000072,2540000000000000000
       Accounts payable 
5,681
0
0
12,996
14,758
23,298
22,715
24,533
26,450
25,465
27,747
31,257
36,187
44,311
49,688
46,375
33,933
39,085
54,941
48,662
43,856
23,129
42,600
29,696
51,510
42,540
77,571
53,411
49,009
26,319
11,947
71,743
14,098
43,071
136,454
91,437
38,722
64,238
70,934
61,017
155,547
68,968
86,672
63,783
112,071
124,643
106,678
102,288
83,663
93,987
244,695
159,075
154,157
124,222
92,297
65,305
51,095
52,603
52,60351,09565,30592,297124,222154,157159,075244,69593,98783,663102,288106,678124,643112,07163,78386,67268,968155,54761,01770,93464,23838,72291,437136,45443,07114,09871,74311,94726,31949,00953,41177,57142,54051,51029,69642,60023,12943,85648,66254,94139,08533,93346,37549,68844,31136,18731,25727,74725,46526,45024,53322,71523,29814,75812,996005,681
       Other Current Liabilities 
5,437
0
0
11,883
15,206
13,962
6,997
12,728
25,704
13,315
20,284
15,577
13,938
14,113
12,953
9,746
9,830
33,614
10,717
12,754
13,677
26,428
14,664
12,878
24,387
18,466
23,698
25,886
25,892
59,054
71,363
49,201
65,114
73,511
57,095
37,219
91,469
112,780
84,729
67,431
59,102
146,761
91,632
134,927
107,017
139,553
88,139
80,409
168,853
209,650
212,725
147,139
127,699
143,099
134,800
128,514
159,989
193,943
193,943159,989128,514134,800143,099127,699147,139212,725209,650168,85380,40988,139139,553107,017134,92791,632146,76159,10267,43184,729112,78091,46937,21957,09573,51165,11449,20171,36359,05425,89225,88623,69818,46624,38712,87814,66426,42813,67712,75410,71733,6149,8309,74612,95314,11313,93815,57720,28413,31525,70412,7286,99713,96215,20611,883005,437
   > Long-term Liabilities 
108,800
0
0
120,315
1,902
204,379
28,010
26,358
22,623
52,570
81,328
80,085
85,483
84,773
84,403
82,821
88,572
89,472
90,729
109,529
108,284
106,872
138,632
169,586
216,755
213,871
211,554
239,890
272,459
315,605
587,420
602,435
593,913
580,698
578,879
571,380
597,402
762,738
754,511
798,856
768,612
746,676
727,389
695,576
611,874
617,751
641,408
853,342
916,638
901,217
1,002,008
1,197,352
1,170,313
1,113,084
1,062,848
944,383
774,561
605,685
605,685774,561944,3831,062,8481,113,0841,170,3131,197,3521,002,008901,217916,638853,342641,408617,751611,874695,576727,389746,676768,612798,856754,511762,738597,402571,380578,879580,698593,913602,435587,420315,605272,459239,890211,554213,871216,755169,586138,632106,872108,284109,52990,72989,47288,57282,82184,40384,77385,48380,08581,32852,57022,62326,35828,010204,3791,902120,31500108,800
       Long term Debt Total 
0
0
0
0
0
61,903
26,108
24,365
22,623
44,843
73,601
72,358
71,116
69,874
68,006
66,139
72,254
72,254
72,254
90,000
87,500
85,000
115,500
146,000
192,250
187,879
184,194
210,507
241,821
283,135
452,950
466,453
460,352
454,253
448,154
438,926
464,700
621,464
615,457
659,447
628,437
612,429
581,422
548,133
467,030
460,929
484,829
698,725
762,622
766,019
869,918
1,063,814
1,041,381
1,007,257
0
0
0
0
00001,007,2571,041,3811,063,814869,918766,019762,622698,725484,829460,929467,030548,133581,422612,429628,437659,447615,457621,464464,700438,926448,154454,253460,352466,453452,950283,135241,821210,507184,194187,879192,250146,000115,50085,00087,50090,00072,25472,25472,25466,13968,00669,87471,11672,35873,60144,84322,62324,36526,10861,90300000
       Deferred Long Term Asset Charges 
0
0
0
0
0
324
324
324
232
232
232
232
4
4
4
0
1,255
1,255
1,255
1,100
1,515
1,538
1,538
1,538
4,195
4,195
4,195
4,038
5,133
5,133
2,880
2,833
0
3,106
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000003,10602,8332,8805,1335,1334,0384,1954,1954,1951,5381,5381,5381,5151,1001,2551,2551,255044423223223223232432432400000
       Other Liabilities 
2,019
0
0
0
1,902
1,902
1,902
1,993
7,727
7,727
7,727
7,727
14,367
14,899
16,397
16,682
16,318
17,218
18,475
19,529
20,784
21,872
23,132
23,586
24,505
25,992
27,360
29,383
30,638
32,470
134,470
135,982
133,561
126,445
130,725
132,454
132,702
124,727
120,983
122,179
121,642
114,735
114,288
115,963
112,586
103,548
103,650
103,470
99,991
83,549
83,016
0
82,880
61,815
0
0
0
0
000061,81582,880083,01683,54999,991103,470103,650103,548112,586115,963114,288114,735121,642122,179120,983124,727132,702132,454130,725126,445133,561135,982134,47032,47030,63829,38327,36025,99224,50523,58623,13221,87220,78419,52918,47517,21816,31816,68216,39714,89914,3677,7277,7277,7277,7271,9931,9021,9021,9020002,019
       Deferred Long Term Liability 
0
0
0
0
0
1,870
1,870
1,870
7,727
0
0
0
2,510
2,514
3,017
2,670
972
992
1,008
997
974
1,005
1,003
1,153
1,303
1,498
2,071
2,537
2,615
2,687
2,634
2,666
4,275
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
226
0
0
0
0
0
0000022600000000000000000004,2752,6662,6342,6872,6152,5372,0711,4981,3031,1531,0031,0059749971,0089929722,6703,0172,5142,5100007,7271,8701,8701,87000000
> Total Stockholder Equity
-52,835
0
0
-42,367
91,975
-134,612
75,081
103,387
130,951
113,616
93,604
115,042
146,428
190,864
235,030
283,889
335,264
359,817
392,354
435,377
422,154
413,733
427,567
431,453
440,376
512,981
574,606
543,038
601,763
561,211
476,030
285,909
315,748
270,639
125,336
188,100
99,277
-239,427
-292,105
-355,986
-295,458
-261,862
-181,800
-60,209
2,699
57,972
-4,187
-334,997
-382,876
-325,472
-247,950
-184,535
-115,733
-63,064
-15,722
25,873
95,060
188,139
188,13995,06025,873-15,722-63,064-115,733-184,535-247,950-325,472-382,876-334,997-4,18757,9722,699-60,209-181,800-261,862-295,458-355,986-292,105-239,42799,277188,100125,336270,639315,748285,909476,030561,211601,763543,038574,606512,981440,376431,453427,567413,733422,154435,377392,354359,817335,264283,889235,030190,864146,428115,04293,604113,616130,951103,38775,081-134,61291,975-42,36700-52,835
   Common Stock
41
0
0
41
99
63
92
92
92
89
87
87
87
88
88
88
88
88
88
88
87
82
85
83
82
82
82
80
80
78
78
75
74
73
71
71
69
66
65
64
64
63
63
63
63
62
62
61
60
60
60
60
60
60
60
60
60
60
606060606060606060606162626363636364646566697171737475787880808282828385828788888888888888878787899292926399410041
   Retained Earnings 
7,376
0
0
24,418
15,035
-119,305
14,988
42,908
71,393
84,572
86,723
107,390
136,231
176,759
218,551
263,750
313,168
335,911
382,156
423,293
422,067
413,651
427,482
431,370
440,294
512,082
572,690
542,958
601,158
561,133
475,181
285,834
315,281
270,712
125,413
187,083
98,815
-239,733
-292,703
-356,028
-295,978
-261,933
-181,922
-60,971
2,635
57,910
-4,343
-334,626
-383,112
-326,186
-250,238
-187,926
-120,514
-69,032
-23,185
16,828
84,355
176,061
176,06184,35516,828-23,185-69,032-120,514-187,926-250,238-326,186-383,112-334,626-4,34357,9102,635-60,971-181,922-261,933-295,978-356,028-292,703-239,73398,815187,083125,413270,712315,281285,834475,181561,133601,158542,958572,690512,082440,294431,370427,482413,651422,067423,293382,156335,911313,168263,750218,551176,759136,231107,39086,72384,57271,39342,90814,988-119,30515,03524,418007,376
   Accumulated Other Comprehensive Income 
-220
0
0
-356
-433
-555
-660
-822
-1,028
-1,378
-1,780
-2,119
-2,666
-3,221
-3,821
-4,379
-5,109
-5,939
-6,911
-8,013
-9,741
-11,228
-12,601
-14,040
-15,444
-16,850
-18,534
-20,366
-21,792
-23,344
-25,005
-26,766
-28,136
-146
-148
177
393
240
68
-22
9
8
4
3
1
0
7
-432
-474
-523
0
0
0
0
0
0
0
0
00000000-523-474-4327013489-2268240393177-148-146-28,136-26,766-25,005-23,344-21,792-20,366-18,534-16,850-15,444-14,040-12,601-11,228-9,741-8,013-6,911-5,939-5,109-4,379-3,821-3,221-2,666-2,119-1,780-1,378-1,028-822-660-555-433-35600-220
   Capital Surplus 
0
0
0
0
0
-65,160
129,516
129,902
128,981
129,725
130,658
131,429
134,982
137,881
140,255
143,915
145,872
147,682
148,974
11,996
0
0
0
0
0
817
1,834
0
525
0
771
0
393
0
0
769
0
0
465
0
447
0
55
696
0
0
87
0
650
1,177
2,228
3,391
4,721
5,908
0
0
0
0
00005,9084,7213,3912,2281,17765008700696550447046500769003930771052501,8348170000011,996148,974147,682145,872143,915140,255137,881134,982131,429130,658129,725128,981129,902129,516-65,16000000
   Treasury Stock000000000000000000000000000000000000000-138,864-123,864-123,864-123,864-123,864-123,864-123,864-123,864-123,864-100,770-69,515-69,515-69,515-69,515-69,515000-62,268



5.3. Balance Sheets

Currency in USD. All numbers in thousands.