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

Ameris Bancorp
Buy, Hold or Sell?

Let's analyze Ameris Bancorp together

I guess you are interested in Ameris Bancorp. 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 Ameris Bancorp. 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 Ameris Bancorp

I send you an email if I find something interesting about Ameris Bancorp.

1. Quick Overview

1.1. Quick analysis of Ameris Bancorp (30 sec.)










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

How much money do you get?

How much money do you get?
$0.60
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$51.64
Expected worth in 1 year
$-246.15
How sure are you?
90.0%

+ What do you gain per year?

Total Gains per Share
$-297.19
Return On Investment
-426.9%

For what price can you sell your share?

Current Price per Share
$69.61
Expected price per share
$60.84 - $
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Ameris Bancorp (5 min.)




Live pricePrice per Share (EOD)
$69.61
Intrinsic Value Per Share
$-303.04 - $46.62
Total Value Per Share
$-251.40 - $98.26

2.2. Growth of Ameris Bancorp (5 min.)




Is Ameris Bancorp growing?

Current yearPrevious yearGrowGrow %
How rich?$3.5b$13.5b-$4.7b-55.0%

How much money is Ameris Bancorp making?

Current yearPrevious yearGrowGrow %
Making money$77.7m$74.4m$3.3m4.3%
Net Profit Margin23.3%27.2%--

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

2.3. Financial Health of Ameris Bancorp (5 min.)




2.4. Comparing to competitors in the Banks - Regional industry (5 min.)




  Industry Rankings (Banks - Regional)  

3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Ameris Bancorp?

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

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

Speculation

The Price per Share of Ameris Bancorp is $69.61. 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 Ameris Bancorp.
  • 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 Ameris Bancorp, 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 $51.64. Based on the TTM, the Book Value Change Per Share is $-74.45 per quarter. Based on the YOY, the Book Value Change Per Share is $3.92 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 $0.15 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Ameris Bancorp.

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 Eps1.311.9%1.131.6%1.071.5%1.081.6%0.691.0%
Usd Book Value Change Per Share1.191.7%-74.45-107.0%3.925.6%1.472.1%1.171.7%
Usd Dividend Per Share0.150.2%0.150.2%0.150.2%0.150.2%0.090.1%
Usd Total Gains Per Share1.341.9%-74.30-106.7%4.075.8%1.622.3%1.261.8%
Usd Price Per Share50.35-47.54-40.66-41.63-39.50-
Price to Earnings Ratio9.58-10.75-9.56-11.33-32.33-
Price-to-Total Gains Ratio37.71-24.41-10.42-19.78-36.67-
Price to Book Ratio0.98-0.78-0.56-0.84-2.19-
Price-to-Total Gains Ratio37.71-24.41-10.42-19.78-36.67-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share69.61
Number of shares14
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.150.15
Usd Book Value Change Per Share-74.451.47
Usd Total Gains Per Share-74.301.62
Gains per Quarter (14 shares)-1,040.1822.61
Gains per Year (14 shares)-4,160.7190.45
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
18-4169-417188280
217-8338-833216165170
325-12507-1249325247260
434-16677-1665433329350
542-20846-2081541411440
650-25015-2497649494530
759-29184-2913757576620
867-33353-3329865658710
976-37522-3745974740800
1084-41691-4162082823890

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%40.00.00.0100.0%110.08.00.093.2%
Book Value Change Per Share3.01.00.075.0%10.02.00.083.3%17.03.00.085.0%36.04.00.090.0%92.026.00.078.0%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%118.00.00.0100.0%
Total Gains per Share3.01.00.075.0%10.02.00.083.3%17.03.00.085.0%36.04.00.090.0%98.020.00.083.1%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Ameris Bancorp 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--1.185-74.449+6380%3.920-70%1.469-19%1.167+2%
Book Value Per Share--51.640126.098-59%195.083-74%102.091-49%57.022-9%
Current Ratio---0.133-100%0.197-100%89.156-100%131.688-100%
Debt To Asset Ratio--0.8660.662+31%0.476+82%0.707+22%0.800+8%
Debt To Equity Ratio--6.4364.896+31%3.689+74%5.420+19%6.976-8%
Dividend Per Share--0.1500.1500%0.151-1%0.146+3%0.094+59%
Eps--1.3141.126+17%1.075+22%1.082+21%0.689+91%
Free Cash Flow Per Share---1.4530.905-261%2.019-172%0.941-254%0.360-503%
Free Cash Flow To Equity Per Share--9.3832.200+327%8.540+10%6.082+54%3.950+138%
Gross Profit Margin--0.9610.9620%0.954+1%0.958+0%0.932+3%
Intrinsic Value_10Y_max--46.617--------
Intrinsic Value_10Y_min---303.037--------
Intrinsic Value_1Y_max--7.296--------
Intrinsic Value_1Y_min---3.987--------
Intrinsic Value_3Y_max--19.921--------
Intrinsic Value_3Y_min---34.898--------
Intrinsic Value_5Y_max--30.135--------
Intrinsic Value_5Y_min---90.690--------
Market Cap4807733265.440+28%3477508546.4003283603774.920+6%2817377078.300+23%2890066761.069+20%2735717411.534+27%
Net Profit Margin--0.2610.233+12%0.272-4%0.715-63%0.467-44%
Operating Margin--0.3310.156+112%0.468-29%1.023-68%0.730-55%
Operating Ratio---0.155-0.139-10%-0.277+79%0.543-129%0.305-151%
Pb Ratio1.348+28%0.9750.778+25%0.556+75%0.839+16%2.188-55%
Pe Ratio13.239+28%9.57610.746-11%9.561+0%11.329-15%32.329-70%
Price Per Share69.610+28%50.35047.543+6%40.660+24%41.628+21%39.501+27%
Price To Free Cash Flow Ratio-11.979-38%-8.66514.025-162%-75.863+776%-12.261+42%-15.074+74%
Price To Total Gains Ratio52.133+28%37.70924.411+54%10.419+262%19.778+91%36.667+3%
Quick Ratio---0.230-100%0.362-100%94.866-100%126.767-100%
Return On Assets--0.0030.003+14%0.003+15%0.003+4%0.003+15%
Return On Equity--0.0250.022+13%0.023+9%0.025+0%0.025+1%
Total Gains Per Share--1.335-74.298+5664%4.071-67%1.615-17%1.261+6%
Usd Book Value--3566614000.0008709139750.000-59%13502254250.000-74%7072423250.000-50%3948996625.000-10%
Usd Book Value Change Per Share--1.185-74.449+6380%3.920-70%1.469-19%1.167+2%
Usd Book Value Per Share--51.640126.098-59%195.083-74%102.091-49%57.022-9%
Usd Dividend Per Share--0.1500.1500%0.151-1%0.146+3%0.094+59%
Usd Eps--1.3141.126+17%1.075+22%1.082+21%0.689+91%
Usd Free Cash Flow---100337000.00062487750.000-261%139878000.000-172%65152650.000-254%24966325.000-502%
Usd Free Cash Flow Per Share---1.4530.905-261%2.019-172%0.941-254%0.360-503%
Usd Free Cash Flow To Equity Per Share--9.3832.200+327%8.540+10%6.082+54%3.950+138%
Usd Market Cap4807733265.440+28%3477508546.4003283603774.920+6%2817377078.300+23%2890066761.069+20%2735717411.534+27%
Usd Price Per Share69.610+28%50.35047.543+6%40.660+24%41.628+21%39.501+27%
Usd Profit--90785000.00077786500.000+17%74458000.000+22%75113750.000+21%47771225.000+90%
Usd Revenue--347323000.000342070500.000+2%273400000.000+27%263305200.000+32%175462125.000+98%
Usd Total Gains Per Share--1.335-74.298+5664%4.071-67%1.615-17%1.261+6%
 EOD+5 -3MRQTTM+21 -15YOY+13 -235Y+17 -1910Y+23 -13

3.3 Fundamental Score

Let's check the fundamental score of Ameris Bancorp based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1513.239
Price to Book Ratio (EOD)Between0-11.348
Net Profit Margin (MRQ)Greater than00.261
Operating Margin (MRQ)Greater than00.331
Quick Ratio (MRQ)Greater than10.000
Current Ratio (MRQ)Greater than10.000
Debt to Asset Ratio (MRQ)Less than10.866
Debt to Equity Ratio (MRQ)Less than16.436
Return on Equity (MRQ)Greater than0.150.025
Return on Assets (MRQ)Greater than0.050.003
Total4/10 (40.0%)

3.4 Technical Score

Let's check the technical score of Ameris Bancorp based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5056.321
Ma 20Greater thanMa 5069.335
Ma 50Greater thanMa 10065.149
Ma 100Greater thanMa 20062.236
OpenGreater thanClose70.684
Total5/5 (100.0%)

4. In-depth Analysis

4.1 About Ameris Bancorp

Ameris Bancorp operates as the bank holding company for Ameris Bank that provides range of banking services to retail and commercial customers. It operates through five segments: Banking Division, Retail Mortgage Division, Warehouse Lending Division, SBA Division, and Premium Finance Division. The company offers commercial and retail checking, regular interest-bearing savings, money market, individual retirement, and certificates of deposit accounts. It also provides commercial real estate, residential real estate mortgage, agricultural, and commercial and industrial loans; consumer loans, including motor vehicle, home improvement, and home equity loans, as well as loans secured by savings accounts and personal credit lines. In addition, the company originates, administers, and services commercial insurance premium loans, equipment finance loans, and small business administration loans. It operates full service domestic banking offices, and mortgage and loan production offices. The company was founded in 1971 and is headquartered in Atlanta, Georgia.

Fundamental data was last updated by Penke on 2024-11-14 08:52:06.

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 inefficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating efficient.
Liquidity Details
 Compared to previous yearCompared to industry
The company is unable to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is unable to pay all its debts with equity.

4.2.2. Valuation Summary

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

  • Above 10% is considered healthy but always compare Ameris Bancorp to the Banks - Regional industry mean.
  • A Net Profit Margin of 26.1% means that $0.26 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Ameris Bancorp:

  • The MRQ is 26.1%. The company is making a huge profit. +2
  • The TTM is 23.3%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ26.1%TTM23.3%+2.8%
TTM23.3%YOY27.2%-3.9%
TTM23.3%5Y71.5%-48.2%
5Y71.5%10Y46.7%+24.7%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ26.1%40.2%-14.1%
TTM23.3%31.4%-8.1%
YOY27.2%28.8%-1.6%
5Y71.5%24.7%+46.8%
10Y46.7%21.4%+25.3%
4.3.1.2. Return on Assets

Shows how efficient Ameris Bancorp is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Ameris Bancorp to the Banks - Regional industry mean.
  • 0.3% Return on Assets means that Ameris Bancorp generated $0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Ameris Bancorp:

  • The MRQ is 0.3%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.3%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.3%TTM0.3%+0.0%
TTM0.3%YOY0.3%+0.0%
TTM0.3%5Y0.3%0.0%
5Y0.3%10Y0.3%+0.0%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3%0.2%+0.1%
TTM0.3%0.2%+0.1%
YOY0.3%0.2%+0.1%
5Y0.3%0.2%+0.1%
10Y0.3%0.2%+0.1%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Ameris Bancorp to the Banks - Regional industry mean.
  • 2.5% Return on Equity means Ameris Bancorp generated $0.03 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Ameris Bancorp:

  • The MRQ is 2.5%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.2%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.5%TTM2.2%+0.3%
TTM2.2%YOY2.3%-0.1%
TTM2.2%5Y2.5%-0.3%
5Y2.5%10Y2.5%+0.0%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ2.5%2.8%-0.3%
TTM2.2%2.5%-0.3%
YOY2.3%2.7%-0.4%
5Y2.5%2.4%+0.1%
10Y2.5%2.7%-0.2%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Ameris Bancorp.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Ameris Bancorp is operating .

  • Measures how much profit Ameris Bancorp 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 Ameris Bancorp to the Banks - Regional industry mean.
  • An Operating Margin of 33.1% means the company generated $0.33  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Ameris Bancorp:

  • The MRQ is 33.1%. The company is operating very efficient. +2
  • The TTM is 15.6%. The company is operating efficient. +1
Trends
Current periodCompared to+/- 
MRQ33.1%TTM15.6%+17.5%
TTM15.6%YOY46.8%-31.2%
TTM15.6%5Y102.3%-86.7%
5Y102.3%10Y73.0%+29.3%
4.3.2.2. Operating Ratio

Measures how efficient Ameris Bancorp is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Banks - Regional industry mean).
  • An Operation Ratio of -0.15 means that the operating costs are $-0.15 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Ameris Bancorp:

  • The MRQ is -0.155.
  • The TTM is -0.139.
Trends
Current periodCompared to+/- 
MRQ-0.155TTM-0.139-0.016
TTM-0.139YOY-0.277+0.138
TTM-0.1395Y0.543-0.681
5Y0.54310Y0.305+0.237
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Ameris Bancorp.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Banks - Regional industry mean).
  • A Current Ratio of 0.00 means the company has $0.00 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Ameris Bancorp:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM0.133-0.133
TTM0.133YOY0.197-0.064
TTM0.1335Y89.156-89.023
5Y89.15610Y131.688-42.533
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
TTM0.1332.176-2.043
YOY0.1972.383-2.186
5Y89.1561.117+88.039
10Y131.68811.601+120.087
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Ameris Bancorp to the Banks - Regional industry mean.
  • A Quick Ratio of 0.00 means the company can pay off $0.00 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Ameris Bancorp:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM0.230-0.230
TTM0.230YOY0.362-0.132
TTM0.2305Y94.866-94.636
5Y94.86610Y126.767-31.902
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
TTM0.230-0.015+0.245
YOY0.3622.384-2.022
5Y94.8660.682+94.184
10Y126.76717.526+109.241
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Ameris Bancorp.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Ameris Bancorp assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Ameris Bancorp to Banks - Regional industry mean.
  • A Debt to Asset Ratio of 0.87 means that Ameris Bancorp assets are financed with 86.6% credit (debt) and the remaining percentage (100% - 86.6%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Ameris Bancorp:

  • The MRQ is 0.866. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.662. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.866TTM0.662+0.204
TTM0.662YOY0.476+0.186
TTM0.6625Y0.707-0.046
5Y0.70710Y0.800-0.093
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8660.915-0.049
TTM0.6620.724-0.062
YOY0.4760.326+0.150
5Y0.7070.761-0.054
10Y0.8000.847-0.047
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Ameris Bancorp to the Banks - Regional industry mean.
  • A Debt to Equity ratio of 643.6% means that company has $6.44 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Ameris Bancorp:

  • The MRQ is 6.436. The company is unable to pay all its debts with equity. -1
  • The TTM is 4.896. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ6.436TTM4.896+1.540
TTM4.896YOY3.689+1.207
TTM4.8965Y5.420-0.524
5Y5.42010Y6.976-1.556
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ6.43610.715-4.279
TTM4.8968.867-3.971
YOY3.6893.978-0.289
5Y5.4209.345-3.925
10Y6.97611.610-4.634
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 Ameris Bancorp generates.

  • Above 15 is considered overpriced but always compare Ameris Bancorp to the Banks - Regional industry mean.
  • A PE ratio of 9.58 means the investor is paying $9.58 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Ameris Bancorp:

  • The EOD is 13.239. Based on the earnings, the company is underpriced. +1
  • The MRQ is 9.576. Based on the earnings, the company is underpriced. +1
  • The TTM is 10.746. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD13.239MRQ9.576+3.663
MRQ9.576TTM10.746-1.170
TTM10.746YOY9.561+1.186
TTM10.7465Y11.329-0.583
5Y11.32910Y32.329-20.999
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD13.2393.986+9.253
MRQ9.5764.277+5.299
TTM10.7464.718+6.028
YOY9.5615.611+3.950
5Y11.3299.054+2.275
10Y32.3299.531+22.798
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 Ameris Bancorp:

  • The EOD is -11.979. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -8.665. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is 14.025. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD-11.979MRQ-8.665-3.314
MRQ-8.665TTM14.025-22.689
TTM14.025YOY-75.863+89.888
TTM14.0255Y-12.261+26.286
5Y-12.26110Y-15.074+2.813
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD-11.9792.406-14.385
MRQ-8.6652.582-11.247
TTM14.025-0.320+14.345
YOY-75.8630.514-76.377
5Y-12.2610.452-12.713
10Y-15.0740.106-15.180
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 Ameris Bancorp is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Banks - Regional industry mean).
  • A PB ratio of 0.98 means the investor is paying $0.98 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Ameris Bancorp:

  • The EOD is 1.348. Based on the equity, the company is underpriced. +1
  • The MRQ is 0.975. Based on the equity, the company is cheap. +2
  • The TTM is 0.778. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD1.348MRQ0.975+0.373
MRQ0.975TTM0.778+0.197
TTM0.778YOY0.556+0.222
TTM0.7785Y0.839-0.061
5Y0.83910Y2.188-1.349
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD1.3480.450+0.898
MRQ0.9750.483+0.492
TTM0.7780.350+0.428
YOY0.5560.182+0.374
5Y0.8390.620+0.219
10Y2.1880.894+1.294
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 Ameris Bancorp.

4.8.1. Institutions holding Ameris Bancorp

Institutions are holding 91.985% of the shares of Ameris Bancorp.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30BlackRock Inc14.64870.011510117424-47744-0.4697
2024-06-30Vanguard Group Inc10.89310.00737523567-36804-0.4868
2024-06-30Dimensional Fund Advisors, Inc.6.3340.05754374719452401.0449
2024-06-30Wellington Management Company LLP5.5470.034438311751018572.7313
2024-06-30State Street Corp4.71750.00723258246-119379-3.5344
2024-06-30Independent Advisor Alliance3.66834.36882533580192870.7671
2024-06-30North Reef Capital Management LP3.36745.423623257807800.0335
2024-06-30American Century Companies Inc3.11990.06642154827-232084-9.7232
2024-06-30Morgan Stanley - Brokerage Accounts2.24080.0031547644-331612-17.6459
2024-06-30Geode Capital Management, LLC2.24040.00681547409486313.2447
2024-06-30Goldman Sachs Group Inc1.91060.01121319584751636.04
2024-09-30Principal Financial Group Inc1.82940.04341263487554734.5921
2024-06-30Nuveen Asset Management, LLC1.7460.01781205910-25095-2.0386
2024-06-30HHG PLC1.6690.0311115275713930.121
2024-06-30GW&K Investment Management, LLC1.27740.406882257-29964-3.2847
2024-06-30Victory Capital Management Inc.1.23250.043851240134181.6015
2024-06-30Charles Schwab Investment Management Inc1.1990.0079828080731219.6854
2024-09-30Congress Asset Management Company, LLP1.17180.3443809338195062.4696
2024-06-30William Blair Investment Management, LLC1.15010.1049794361-1508-0.1895
2024-06-30FJ Capital Management LLC1.03883.7771717495-2000-0.278
Total 71.001714.773249038880-372321-0.8%

4.9.2. Funds holding Ameris Bancorp

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31iShares Core S&P Small-Cap ETF5.94180.3015410384100
2024-09-30Vanguard Total Stock Mkt Idx Inv3.05710.0075211144515880.0753
2024-10-31iShares Russell 2000 ETF2.48220.1568171439300
2024-09-30Vanguard Small Cap Index2.37780.06661642289-18993-1.1433
2024-09-30Vanguard Small Cap Value Index Inv1.61020.11831112141-2046-0.1836
2024-09-30DFA US Small Cap Value I1.50890.3884104212000
2024-09-30Vanguard Institutional Extnd Mkt Idx Tr1.38360.0547955631-30873-3.1295
2024-09-30American Century Small Cap Value Inv1.25240.9515865000-390000-31.0757
2024-09-30American Century U.S. Small Cap Value1.25240.9565865000-390000-31.0757
2024-08-31Fidelity Small Cap Index0.9760.1523674099-17313-2.504
2024-10-31iShares S&P Small-Cap 600 Value ETF0.96820.594366869300
2024-09-30Janus Henderson Small Cap Value L0.92672.5527640023-55666-8.0016
2024-10-31iShares Russell 2000 Value ETF0.90390.312862433100
2024-10-31SPDR® Portfolio S&P 600™ Sm Cap ETF0.82540.299957009643200.7636
2024-10-31Avantis US Small Cap Value ETF0.7650.237452832900
2024-09-30DFA US Targeted Value I0.76170.237852608100
2024-09-30Vanguard Tax-Managed Small Cap Adm0.72560.3227501173295906.2746
2024-10-31Dimensional US Targeted Value ETF0.72510.297450078000
2024-09-30Congress Small Cap Growth Institutional0.6952.430348000000
2024-09-30DFA US Small Cap I0.63510.163243865800
Total 29.774110.602620564123-869393-4.2%

5.3. Insider Transactions

Insiders are holding 5.342% of the shares of Ameris Bancorp.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-11-06Robert Dale EzzellSELL800069.91
2024-03-07Jon S EdwardsSELL750047.35
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

Balance Sheet of 2024-06-30. Currency in USD. All numbers in thousands.

Summary
Total Assets26,520,728
Total Liabilities22,954,114
Total Stockholder Equity3,566,614
 As reported
Total Liabilities 22,954,114
Total Stockholder Equity+ 3,566,614
Total Assets = 26,520,728

Assets

Total Assets26,520,728
Total Current Assets1,788,344
Long-term Assets1,308,021
Total Current Assets
Cash And Cash Equivalents 1,362,194
Short-term Investments 1,531,047
Total Current Assets  (as reported)1,788,344
Total Current Assets  (calculated)2,893,241
+/- 1,104,897
Long-term Assets
Property Plant Equipment 213,255
Goodwill 1,015,646
Long Term Investments 1,776,198
Intangible Assets 79,120
Long-term Assets Other -1,308,021
Long-term Assets  (as reported)1,308,021
Long-term Assets  (calculated)1,776,198
+/- 468,177

Liabilities & Shareholders' Equity

Total Current Liabilities0
Long-term Liabilities1,077,725
Total Stockholder Equity3,566,614
Total Current Liabilities
Total Current Liabilities  (as reported)0
Total Current Liabilities  (calculated)0
+/-0
Long-term Liabilities
Long term Debt 1,077,725
Long-term Liabilities  (as reported)1,077,725
Long-term Liabilities  (calculated)1,077,725
+/-0
Total Stockholder Equity
Common Stock72,697
Retained Earnings 1,684,218
Accumulated Other Comprehensive Income -38,020
Other Stockholders Equity 1,847,719
Total Stockholder Equity (as reported)3,566,614
Total Stockholder Equity (calculated)3,566,614
+/-0
Other
Capital Stock72,697
Cash and Short Term Investments 1,788,344
Common Stock Shares Outstanding 69,014
Liabilities and Stockholders Equity 26,520,728
Net Debt -284,469
Net Invested Capital 4,644,339
Short Long Term Debt Total 1,077,725



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-31
> Total Assets 
0
272,000
0
292,800
293,900
300,300
314,000
341,500
335,600
451,700
576,600
635,000
631,700
642,500
685,400
691,900
707,200
699,900
700,000
724,900
706,200
721,300
751,400
789,500
772,153
802,879
812,716
826,197
828,570
903,040
1,091,171
1,176,886
1,138,374
1,127,045
1,163,825
1,192,477
1,174,161
1,155,206
1,137,532
1,168,044
1,168,385
1,157,156
1,184,991
1,267,993
1,260,031
1,305,156
1,370,439
1,697,209
1,738,891
1,783,344
1,945,904
2,047,542
2,036,413
2,049,073
2,112,063
2,118,243
2,193,021
2,193,021
2,257,643
2,407,090
2,346,278
2,285,245
2,207,475
2,423,970
2,351,658
2,421,910
2,434,703
2,972,168
2,918,423
2,857,237
3,010,379
2,994,307
3,043,234
2,920,311
2,949,383
3,019,052
2,861,651
2,808,675
2,818,502
3,667,649
3,487,984
3,973,135
3,999,408
4,037,511
4,152,904
5,205,734
5,216,300
5,588,940
6,097,771
6,221,294
6,493,495
6,892,031
7,094,856
7,397,858
7,649,820
7,856,203
8,022,828
11,190,697
11,428,994
11,443,515
11,656,275
11,889,336
17,764,277
18,242,579
18,224,548
19,872,629
19,873,851
20,438,638
21,427,127
21,886,931
22,533,141
23,858,321
23,560,292
23,687,470
23,813,657
25,053,286
26,088,384
25,800,618
25,697,830
25,312,831
25,655,445
26,520,728
26,520,72825,655,44525,312,83125,697,83025,800,61826,088,38425,053,28623,813,65723,687,47023,560,29223,858,32122,533,14121,886,93121,427,12720,438,63819,873,85119,872,62918,224,54818,242,57917,764,27711,889,33611,656,27511,443,51511,428,99411,190,6978,022,8287,856,2037,649,8207,397,8587,094,8566,892,0316,493,4956,221,2946,097,7715,588,9405,216,3005,205,7344,152,9044,037,5113,999,4083,973,1353,487,9843,667,6492,818,5022,808,6752,861,6513,019,0522,949,3832,920,3113,043,2342,994,3073,010,3792,857,2372,918,4232,972,1682,434,7032,421,9102,351,6582,423,9702,207,4752,285,2452,346,2782,407,0902,257,6432,193,0212,193,0212,118,2432,112,0632,049,0732,036,4132,047,5421,945,9041,783,3441,738,8911,697,2091,370,4391,305,1561,260,0311,267,9931,184,9911,157,1561,168,3851,168,0441,137,5321,155,2061,174,1611,192,4771,163,8251,127,0451,138,3741,176,8861,091,171903,040828,570826,197812,716802,879772,153789,500751,400721,300706,200724,900700,000699,900707,200691,900685,400642,500631,700635,000576,600451,700335,600341,500314,000300,300293,900292,8000272,0000
   > Total Current Assets 
0
16,300
0
20,100
16,500
20,300
18,500
23,600
16,900
19,600
27,200
40,900
30,700
27,400
30,400
663,500
38,500
43,600
49,500
697,400
40,000
40,800
46,200
762,400
38,684
31,122
28,823
799,662
40,891
50,974
80,925
1,124,751
1,086,358
1,075,519
124
965,298
934,240
923,030
909,694
929,395
925,034
915,948
950,011
998,242
993,403
1,030,217
1,106,107
1,372,742
1,376,159
1,436,532
1,588,519
1,650,267
1,628,646
1,635,967
1,694,587
1,694,421
1,767,448
341,321
1,835,412
1,906,018
1,873,094
1,897,547
1,826,198
2,099,931
2,026,490
2,106,372
2,122,397
2,565,341
2,529,079
2,441,881
2,582,176
2,567,132
2,582,586
2,465,532
2,501,360
2,585,332
2,456,122
2,411,302
2,429,901
3,020,340
2,893,993
3,258,324
3,290,467
3,315,978
3,364,508
4,102,786
4,164,918
4,567,653
4,979,715
5,092,549
5,367,585
5,775,655
5,964,608
6,274,652
6,522,823
6,746,294
6,804,560
9,289,416
9,524,277
9,529,104
9,708,120
9,888,656
14,957,905
15,515,932
15,540,505
17,318,803
17,473,639
203,349
19,312,452
19,830,306
20,541,736
857,428
836,520
2,306,836
1,524,342
1,784,627
1,763,236
1,744,908
1,665,218
1,173,503
1,290,810
1,788,344
1,788,3441,290,8101,173,5031,665,2181,744,9081,763,2361,784,6271,524,3422,306,836836,520857,42820,541,73619,830,30619,312,452203,34917,473,63917,318,80315,540,50515,515,93214,957,9059,888,6569,708,1209,529,1049,524,2779,289,4166,804,5606,746,2946,522,8236,274,6525,964,6085,775,6555,367,5855,092,5494,979,7154,567,6534,164,9184,102,7863,364,5083,315,9783,290,4673,258,3242,893,9933,020,3402,429,9012,411,3022,456,1222,585,3322,501,3602,465,5322,582,5862,567,1322,582,1762,441,8812,529,0792,565,3412,122,3972,106,3722,026,4902,099,9311,826,1981,897,5471,873,0941,906,0181,835,412341,3211,767,4481,694,4211,694,5871,635,9671,628,6461,650,2671,588,5191,436,5321,376,1591,372,7421,106,1071,030,217993,403998,242950,011915,948925,034929,395909,694923,030934,240965,2981241,075,5191,086,3581,124,75180,92550,97440,891799,66228,82331,12238,684762,40046,20040,80040,000697,40049,50043,60038,500663,50030,40027,40030,70040,90027,20019,60016,90023,60018,50020,30016,50020,100016,3000
       Cash And Cash Equivalents 
0
16,300
0
20,100
16,500
20,300
18,500
23,600
16,900
19,600
27,200
40,900
30,700
27,400
30,400
36,300
38,500
43,600
49,500
56,500
40,000
40,800
46,200
80,100
38,684
31,122
28,823
43,363
40,891
50,974
80,925
157,475
103,190
65,468
124,465
123,077
99,874
75,309
53,073
80,480
75,780
46,417
69,219
97,670
94,429
58,018
47,548
145,274
67,570
63,894
54,093
192,649
49,640
50,328
71,826
63,401
47,720
47,720
119,007
166,170
192,528
46,773
43,761
276,098
68,859
54,444
43,814
307,043
88,386
68,552
55,761
294,570
64,963
60,126
57,289
80,256
50,487
50,343
53,516
62,955
71,387
80,986
69,421
78,036
80,142
115,413
114,396
118,518
146,863
116,255
123,270
127,164
127,164
139,500
131,071
139,313
123,945
163,097
170,011
182,848
152,172
151,934
194,475
246,483
255,561
293,148
257,275
2,097,555
224,408
259,729
239,028
264,807
257,316
345,627
269,193
284,567
266,400
284,552
241,137
1,167,304
1,211,252
1,362,194
1,362,1941,211,2521,167,304241,137284,552266,400284,567269,193345,627257,316264,807239,028259,729224,4082,097,555257,275293,148255,561246,483194,475151,934152,172182,848170,011163,097123,945139,313131,071139,500127,164127,164123,270116,255146,863118,518114,396115,41380,14278,03669,42180,98671,38762,95553,51650,34350,48780,25657,28960,12664,963294,57055,76168,55288,386307,04343,81454,44468,859276,09843,76146,773192,528166,170119,00747,72047,72063,40171,82650,32849,640192,64954,09363,89467,570145,27447,54858,01894,42997,67069,21946,41775,78080,48053,07375,30999,874123,077124,46565,468103,190157,47580,92550,97440,89143,36328,82331,12238,68480,10046,20040,80040,00056,50049,50043,60038,50036,30030,40027,40030,70040,90027,20019,60016,90023,60018,50020,30016,50020,100016,3000
       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
4,952
0
0
0
106,216
0
0
138,254
77,979
191,406
184,030
179,919
35,626
195,129
192,784
186,586
69,616
210,938
218,371
207,832
99,781
273,031
257,283
266,546
267,343
300,322
300,642
301,977
297,589
293,601
293,601
287,790
8,627
5,702
6,229
4,441
7,260
7,260
7,531
7,106
12,440
12,436
10,354
11,089
9,878
10,967
7,884
7,003
346,909
324,029
316,168
312,248
486,235
456,713
535,630
529,509
541,805
610,330
862,154
811,385
783,185
837,103
843,646
838,124
822,735
830,765
818,693
819,593
810,873
848,585
1,153,703
1,162,570
1,192,423
1,234,435
1,273,244
1,491,207
1,403,403
1,353,040
1,238,896
1,117,436
982,879
859,652
778,167
684,504
592,621
579,204
1,052,268
1,255,149
1,500,060
1,496,836
1,460,356
1,424,081
1,402,944
1,414,419
1,531,047
1,531,0471,414,4191,402,9441,424,0811,460,3561,496,8361,500,0601,255,1491,052,268579,204592,621684,504778,167859,652982,8791,117,4361,238,8961,353,0401,403,4031,491,2071,273,2441,234,4351,192,4231,162,5701,153,703848,585810,873819,593818,693830,765822,735838,124843,646837,103783,185811,385862,154610,330541,805529,509535,630456,713486,235312,248316,168324,029346,9097,0037,88410,9679,87811,08910,35412,43612,4407,1067,5317,2607,2604,4416,2295,7028,627287,790293,601293,601297,589301,977300,642300,322267,343266,546257,283273,03199,781207,832218,371210,93869,616186,586192,784195,12935,626179,919184,030191,40677,979138,25400106,2160004,952000000000000000000000000000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
45,840
45,827
0
0
177,187
167,176
160,927
239,719
242,394
220,016
203,801
198,440
159,724
160,979
105,513
81,763
65,441
53,181
49,180
38,233
31,351
23,312
14,957
4,506
6,301
1,197
3,869,554
4,135,166
4,613,932
5,296,264
5,645,740
5,931,056
6,020,564
6,163,971
8,459,002
8,501,402
8,483,095
8,453,680
9,018,077
12,790,754
0
12,944,582
14,294,364
14,711,669
14,281,503
14,421,235
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000014,421,23514,281,50314,711,66914,294,36412,944,582012,790,7549,018,0778,453,6808,483,0958,501,4028,459,0026,163,9716,020,5645,931,0565,645,7405,296,2644,613,9324,135,1663,869,5541,1976,3014,50614,95723,31231,35138,23349,18053,18165,44181,763105,513160,979159,724198,440203,801220,016242,394239,719160,927167,176177,1870045,82745,840000000000000000000000000000000000000000000000000000000000000000
       Other Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
627,200
0
0
0
640,900
0
0
0
682,300
0
0
0
756,299
0
0
0
967,276
983,168
1,010,051
-124,341
842,221
834,366
847,721
856,621
848,915
849,254
869,531
880,792
900,572
898,974
972,199
1,058,559
1,227,468
1,308,589
1,372,638
1,534,426
1,457,618
1,579,006
1,585,639
1,622,761
1,631,020
1,719,728
1,719,728
1,716,405
1,739,848
1,674,864
1,682,990
1,663,661
1,770,733
1,703,610
1,804,101
1,764,390
2,068,671
2,261,081
1,983,718
2,275,607
2,020,290
2,092,468
2,193,721
2,238,628
1,804,766
1,920,627
1,939,278
1,982,374
2,215,645
2,312,712
2,592,528
2,653,304
2,577,963
2,650,724
3,110,262
3,234,631
3,393,104
3,994,552
4,132,648
4,406,191
4,754,535
5,006,679
5,316,459
5,572,159
5,604,773
5,832,030
7,972,616
8,191,696
7,681,390
8,321,513
8,463,478
13,272,223
13,514,844
13,931,904
15,786,759
16,098,928
-2,877,085
18,228,392
18,792,410
19,618,204
20,916,912
3,853,406
1,961,209
1,393,839
1,196,017
2,090,355
1,395,100
1,623,470
1,173,503
1,290,810
0
01,290,8101,173,5031,623,4701,395,1002,090,3551,196,0171,393,8391,961,2093,853,40620,916,91219,618,20418,792,41018,228,392-2,877,08516,098,92815,786,75913,931,90413,514,84413,272,2238,463,4788,321,5137,681,3908,191,6967,972,6165,832,0305,604,7735,572,1595,316,4595,006,6794,754,5354,406,1914,132,6483,994,5523,393,1043,234,6313,110,2622,650,7242,577,9632,653,3042,592,5282,312,7122,215,6451,982,3741,939,2781,920,6271,804,7662,238,6282,193,7212,092,4682,020,2902,275,6071,983,7182,261,0812,068,6711,764,3901,804,1011,703,6101,770,7331,663,6611,682,9901,674,8641,739,8481,716,4051,719,7281,719,7281,631,0201,622,7611,585,6391,579,0061,457,6181,534,4261,372,6381,308,5891,227,4681,058,559972,199898,974900,572880,792869,531849,254848,915856,621847,721834,366842,221-124,3411,010,051983,168967,276000756,299000682,300000640,900000627,200000000000000000
   > Long-term Assets 
0
52,000
0
53,700
53,400
54,700
54,400
57,100
64,100
87,600
111,800
133,700
136,400
130,400
148,200
28,400
149,900
134,900
138,000
27,500
169,000
159,100
167,700
27,100
168,609
181,573
181,184
26,535
169,285
175,628
193,522
52,135
52,016
51,526
24,035
227,179
239,921
232,176
227,838
238,649
243,351
241,208
234,980
269,751
266,628
274,939
264,332
324,467
362,732
346,812
357,385
397,275
407,767
413,106
417,476
423,822
425,573
122,321
422,231
501,072
473,184
387,698
381,277
324,039
325,160
315,538
312,306
406,827
389,344
415,356
428,203
427,175
460,648
454,779
448,023
433,720
405,529
397,373
388,601
647,309
593,991
714,811
708,941
721,099
788,396
1,102,948
1,051,382
1,021,287
1,118,056
1,128,745
1,125,910
1,116,376
1,130,248
1,123,206
1,126,997
1,109,909
1,218,268
1,901,281
1,904,717
1,914,411
1,948,155
2,000,680
2,806,372
2,726,647
2,684,043
2,553,826
2,400,212
999,979
2,114,675
2,056,625
1,991,405
2,083,981
2,087,448
21,380,634
2,802,591
3,088,039
3,113,738
3,043,633
2,996,482
24,139,328
24,364,635
1,308,021
1,308,02124,364,63524,139,3282,996,4823,043,6333,113,7383,088,0392,802,59121,380,6342,087,4482,083,9811,991,4052,056,6252,114,675999,9792,400,2122,553,8262,684,0432,726,6472,806,3722,000,6801,948,1551,914,4111,904,7171,901,2811,218,2681,109,9091,126,9971,123,2061,130,2481,116,3761,125,9101,128,7451,118,0561,021,2871,051,3821,102,948788,396721,099708,941714,811593,991647,309388,601397,373405,529433,720448,023454,779460,648427,175428,203415,356389,344406,827312,306315,538325,160324,039381,277387,698473,184501,072422,231122,321425,573423,822417,476413,106407,767397,275357,385346,812362,732324,467264,332274,939266,628269,751234,980241,208243,351238,649227,838232,176239,921227,17924,03551,52652,01652,135193,522175,628169,28526,535181,184181,573168,60927,100167,700159,100169,00027,500138,000134,900149,90028,400148,200130,400136,400133,700111,80087,60064,10057,10054,40054,70053,40053,700052,0000
       Property Plant Equipment 
0
7,300
0
7,200
7,200
7,200
7,000
6,900
7,200
10,100
12,900
15,600
16,500
17,200
18,600
19,100
19,200
18,900
19,600
19,100
19,200
19,500
19,300
19,500
19,819
20,232
20,060
19,703
19,461
19,718
24,138
26,821
27,111
27,030
26,637
25,327
25,222
25,108
25,137
25,537
25,902
26,302
26,469
27,772
27,870
28,218
28,355
39,606
40,194
40,625
42,266
46,604
47,251
52,385
59,132
60,053
63,291
63,291
65,868
66,107
65,152
67,334
67,641
67,637
66,523
66,708
66,056
66,589
66,359
65,925
71,848
73,124
72,755
75,192
75,609
75,983
72,340
70,167
65,661
103,188
87,430
99,495
98,752
97,251
98,292
124,916
124,756
121,639
124,747
123,978
122,191
121,217
121,610
121,108
119,458
117,738
116,381
144,484
145,885
145,410
167,437
141,378
239,428
233,102
231,347
230,118
231,278
222,890
231,550
229,994
226,430
225,400
224,293
224,249
222,694
220,283
218,878
218,662
217,564
266,299
214,801
213,255
213,255214,801266,299217,564218,662218,878220,283222,694224,249224,293225,400226,430229,994231,550222,890231,278230,118231,347233,102239,428141,378167,437145,410145,885144,484116,381117,738119,458121,108121,610121,217122,191123,978124,747121,639124,756124,91698,29297,25198,75299,49587,430103,18865,66170,16772,34075,98375,60975,19272,75573,12471,84865,92566,35966,58966,05666,70866,52367,63767,64167,33465,15266,10765,86863,29163,29160,05359,13252,38547,25146,60442,26640,62540,19439,60628,35528,21827,87027,77226,46926,30225,90225,53725,13725,10825,22225,32726,63727,03027,11126,82124,13819,71819,46119,70320,06020,23219,81919,50019,30019,50019,20019,10019,60018,90019,20019,10018,60017,20016,50015,60012,90010,1007,2006,9007,0007,2007,2007,20007,3000
       Goodwill 
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
19,240
19,240
19,240
19,240
19,240
19,240
19,240
19,240
19,231
19,231
19,231
19,231
5,094
24,325
25,054
25,054
18,251
43,304
42,933
42,933
54,365
54,419
54,629
54,813
54,675
54,813
54,813
54,813
54,813
54,813
54,813
54,813
0
0
0
0
956
956
956
956
956
956
956
956
956
956
956
956
35,049
35,049
58,903
58,879
63,547
63,547
87,367
87,701
90,082
121,512
121,422
122,545
125,532
126,419
125,532
125,532
125,532
208,513
504,764
505,604
503,434
501,308
501,140
911,488
931,637
931,947
928,005
928,005
928,005
928,005
928,005
928,005
1,012,620
1,022,345
1,023,056
1,023,071
1,015,646
1,015,646
1,015,646
1,015,646
1,015,646
1,015,646
1,015,646
1,015,6461,015,6461,015,6461,015,6461,015,6461,015,6461,015,6461,023,0711,023,0561,022,3451,012,620928,005928,005928,005928,005928,005928,005931,947931,637911,488501,140501,308503,434505,604504,764208,513125,532125,532125,532126,419125,532122,545121,422121,51290,08287,70187,36763,54763,54758,87958,90335,04935,049956956956956956956956956956956956956000054,81354,81354,81354,81354,81354,81354,81354,67554,81354,62954,41954,36542,93342,93343,30418,25125,05425,05424,3255,09419,23119,23119,23119,23119,24019,24019,24019,24019,24019,24019,24019,2400000000000000000000000000000000
       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
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
1,822,383
1,949,041
1,889,860
1,974,362
1,968,571
1,996,219
1,990,372
1,977,955
2,045,471
2,060,460
2,519,173
2,543,616
2,873,648
2,936,606
2,919,276
82,432
140,718
121,129
120,505
110,241
121,882
150,841
135,388
153,255
200,591
195,315
248,176
150,085
1,342,993
1,336,370
1,325,394
1,372,519
1,576,304
2,761,464
1,470,322
2,833,023
3,051,746
2,579,654
2,178,740
2,396,800
834,843
776,574
720,023
720,053
1,213,422
358,547
1,745,916
1,777,726
1,712,525
1,670,897
1,616,250
1,638,921
1,776,198
1,776,1981,638,9211,616,2501,670,8971,712,5251,777,7261,745,916358,5471,213,422720,053720,023776,574834,8432,396,8002,178,7402,579,6543,051,7462,833,0231,470,3222,761,4641,576,3041,372,5191,325,3941,336,3701,342,993150,085248,176195,315200,591153,255135,388150,841121,882110,241120,505121,129140,71882,4322,919,2762,936,6062,873,6482,543,6162,519,1732,060,4602,045,4711,977,9551,990,3721,996,2191,968,5711,974,3621,889,8601,949,0411,822,383000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7,435
7,234
7,392
6,832
6,631
9,961
21,458
25,314
24,905
24,496
4,795
23,549
4,053
3,798
3,542
22,517
3,089
2,891
2,694
1,209
3,495
3,296
3,091
3,525
6,203
5,971
5,640
60,464
5,775
5,450
4,802
4,509
4,217
4,217
3,924
3,631
3,485
3,339
3,193
3,586
3,364
3,314
3,097
4,261
3,973
3,745
3,471
3,250
4,179
3,767
3,404
3,040
2,676
2,318
1,972
6,009
5,477
9,812
9,114
8,221
7,591
19,189
18,218
17,058
21,892
20,574
18,472
17,428
16,391
15,378
14,437
13,496
12,562
53,561
54,729
58,689
55,557
52,437
97,328
91,586
85,955
80,354
76,164
71,974
67,848
63,783
60,396
125,938
120,757
115,613
110,903
106,194
101,488
96,800
92,375
87,949
83,527
79,120
79,12083,52787,94992,37596,800101,488106,194110,903115,613120,757125,93860,39663,78367,84871,97476,16480,35485,95591,58697,32852,43755,55758,68954,72953,56112,56213,49614,43715,37816,39117,42818,47220,57421,89217,05818,21819,1897,5918,2219,1149,8125,4776,0091,9722,3182,6763,0403,4043,7674,1793,2503,4713,7453,9734,2613,0973,3143,3643,5863,1933,3393,4853,6313,9244,2174,2174,5094,8025,4505,77560,4645,6405,9716,2033,5253,0913,2963,4951,2092,6942,8913,08922,5173,5423,7984,05323,5494,79524,49624,90525,31421,4589,9616,6316,8327,3927,2347,435000000000000000000000000
       Earning Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,081,232
1,754,515
3,031,891
3,502,897
3,230,116
3,480,555
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000003,480,5553,230,1163,502,8973,031,8911,754,5152,081,2320000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Assets 
0
203,700
0
219,000
224,000
225,300
241,100
260,800
254,600
344,500
437,600
460,400
464,600
484,700
506,800
0
518,800
521,400
512,500
0
497,200
521,400
537,500
0
564,860
590,184
602,709
184,962
618,394
676,438
816,724
201,164
215,326
219,961
1,139,666
1,419,656
1,414,082
1,387,382
1,365,370
1,406,693
1,411,736
1,398,364
1,419,971
1,537,744
1,526,659
1,580,095
1,634,771
2,021,676
2,101,623
2,130,156
2,303,289
2,444,817
2,444,180
2,462,179
2,519,556
2,529,539
2,542,065
1,729,379
2,679,874
2,908,162
2,819,462
2,672,943
2,588,752
2,748,009
8
2,737,448
2,747,009
3,378,995
3,307,767
3,272,593
3,438,582
3,421,482
3,503,882
3,375,090
3,397,406
3,452,772
3,267,180
3,206,048
3,207,103
4,314,958
4,081,975
4,687,946
4,708,349
434
4,941,300
6,308,682
6,267,682
6,610,227
7,215,827
7,350,039
7,619,405
8,008,407
8,225,104
8,521,064
8,776,817
8,966,112
9,241,096
13,091,978
13,333,711
13,357,926
13,604,430
13,890,016
20,570,649
20,969,226
18,224,548
19,872,629
19,873,851
19,235,310
21,427,127
21,886,931
22,533,141
20,916,912
20,636,324
17,752,026
19,486,724
20,180,620
21,211,410
21,012,077
21,036,130
0
0
23,424,363
23,424,3630021,036,13021,012,07721,211,41020,180,62019,486,72417,752,02620,636,32420,916,91222,533,14121,886,93121,427,12719,235,31019,873,85119,872,62918,224,54820,969,22620,570,64913,890,01613,604,43013,357,92613,333,71113,091,9789,241,0968,966,1128,776,8178,521,0648,225,1048,008,4077,619,4057,350,0397,215,8276,610,2276,267,6826,308,6824,941,3004344,708,3494,687,9464,081,9754,314,9583,207,1033,206,0483,267,1803,452,7723,397,4063,375,0903,503,8823,421,4823,438,5823,272,5933,307,7673,378,9952,747,0092,737,44882,748,0092,588,7522,672,9432,819,4622,908,1622,679,8741,729,3792,542,0652,529,5392,519,5562,462,1792,444,1802,444,8172,303,2892,130,1562,101,6232,021,6761,634,7711,580,0951,526,6591,537,7441,419,9711,398,3641,411,7361,406,6931,365,3701,387,3821,414,0821,419,6561,139,666219,961215,326201,164816,724676,438618,394184,962602,709590,184564,8600537,500521,400497,2000512,500521,400518,8000506,800484,700464,600460,400437,600344,500254,600260,800241,100225,300224,000219,0000203,7000
> Total Liabilities 
0
242,700
0
262,300
263,000
268,200
281,100
444,000
301,000
411,000
524,100
577,300
573,300
582,400
619,000
623,700
640,000
631,400
630,600
653,100
633,200
647,700
676,600
713,500
696,638
727,458
735,397
745,541
745,096
814,061
986,289
1,038,238
1,001,144
986,581
1,056,977
1,050,493
1,065,585
1,010,060
1,026,198
1,054,431
1,052,508
1,042,011
1,066,316
1,147,054
1,138,152
1,180,072
1,243,829
1,548,506
1,587,461
1,630,342
1,785,464
1,868,810
1,853,649
1,864,974
1,920,814
1,921,935
2,000,466
175,269
2,064,299
2,167,731
2,108,294
2,052,091
1,974,459
2,229,006
2,158,297
2,147,040
2,160,735
2,698,761
2,644,566
2,580,079
2,715,957
2,700,537
2,745,537
2,619,372
2,650,177
2,740,035
2,577,929
2,520,898
2,528,146
3,350,950
3,187,954
3,629,736
3,645,578
3,671,483
3,663,121
4,718,964
4,714,000
5,074,181
5,496,943
5,595,379
5,850,912
6,245,594
6,336,640
6,615,176
6,847,899
7,051,724
7,153,884
9,818,801
10,024,017
9,987,168
10,160,691
10,352,215
15,343,554
15,772,997
15,787,398
17,412,499
17,309,168
17,791,550
18,669,531
19,049,927
19,632,371
20,891,870
20,553,133
552,917
20,694,587
21,855,886
2,530,147
1,666,308
1,339,370
21,886,084
22,170,707
22,954,114
22,954,11422,170,70721,886,0841,339,3701,666,3082,530,14721,855,88620,694,587552,91720,553,13320,891,87019,632,37119,049,92718,669,53117,791,55017,309,16817,412,49915,787,39815,772,99715,343,55410,352,21510,160,6919,987,16810,024,0179,818,8017,153,8847,051,7246,847,8996,615,1766,336,6406,245,5945,850,9125,595,3795,496,9435,074,1814,714,0004,718,9643,663,1213,671,4833,645,5783,629,7363,187,9543,350,9502,528,1462,520,8982,577,9292,740,0352,650,1772,619,3722,745,5372,700,5372,715,9572,580,0792,644,5662,698,7612,160,7352,147,0402,158,2972,229,0061,974,4592,052,0912,108,2942,167,7312,064,299175,2692,000,4661,921,9351,920,8141,864,9741,853,6491,868,8101,785,4641,630,3421,587,4611,548,5061,243,8291,180,0721,138,1521,147,0541,066,3161,042,0111,052,5081,054,4311,026,1981,010,0601,065,5851,050,4931,056,977986,5811,001,1441,038,238986,289814,061745,096745,541735,397727,458696,638713,500676,600647,700633,200653,100630,600631,400640,000623,700619,000582,400573,300577,300524,100411,000301,000444,000281,100268,200263,000262,3000242,7000
   > Total Current Liabilities 
0
0
0
0
263,000
268,000
281,000
444,000
301,000
411,000
520,000
610,000
573,000
582,000
619,000
624,000
640,000
631,000
631,000
653,000
14,000
31,200
50,400
41,900
0
43,415
41,353
29,150
0
0
0
1,038,000
1,001,000
986,000
1,022,000
5,363
1,031,000
1,010,000
991,000
6,547
1,017,000
1,006,000
1,030,000
1,111,000
1,102,000
1,144,000
1,208,000
1,508,000
1,546,000
1,589,000
1,743,000
1,827,000
1,812,000
1,823,000
1,873,000
1,879,000
1,880,000
1,958,000
2,022,000
2,126,000
2,066,000
2,010,000
1,932,000
2,187,000
2,116,000
2,105,000
2,119,000
2,657,000
2,603,000
2,538,000
2,674,000
20,000
2,704,000
2,577,000
2,608,000
2,698,000
2,536,000
2,479,000
2,481,000
10,000
10,000
22,500
22,500
24,000
24,000
24,000
24,000
24,000
36,879
36,869
36,860
38,850
450,002
604,000
733,000
6,891,000
480,000
716,621
9,860,000
70,000
5,998
70,000
70,000
15,375,847
1,225,000
17,019,825
53,039
33,314
22,367
807,222
64,451
79,850
7,872,272
8,263,882
8,343,200
9,173,929
9,347,893
7,881,897
7,439,610
9,835,950
6,828,322
0
06,828,3229,835,9507,439,6107,881,8979,347,8939,173,9298,343,2008,263,8827,872,27279,85064,451807,22222,36733,31453,03917,019,8251,225,00015,375,84770,00070,0005,99870,0009,860,000716,621480,0006,891,000733,000604,000450,00238,85036,86036,86936,87924,00024,00024,00024,00024,00022,50022,50010,00010,0002,481,0002,479,0002,536,0002,698,0002,608,0002,577,0002,704,00020,0002,674,0002,538,0002,603,0002,657,0002,119,0002,105,0002,116,0002,187,0001,932,0002,010,0002,066,0002,126,0002,022,0001,958,0001,880,0001,879,0001,873,0001,823,0001,812,0001,827,0001,743,0001,589,0001,546,0001,508,0001,208,0001,144,0001,102,0001,111,0001,030,0001,006,0001,017,0006,547991,0001,010,0001,031,0005,3631,022,000986,0001,001,0001,038,00000029,15041,35343,415041,90050,40031,20014,000653,000631,000631,000640,000624,000619,000582,000573,000610,000520,000411,000301,000444,000281,000268,000263,0000000
       Short-term Debt 
0
0
0
0
0
0
0
1,600
1,600
0
35,500
5,000
0
0
20,900
0
21,000
0
0
2,500
14,000
31,200
50,400
41,900
0
43,415
41,353
29,150
0
0
0
0
0
0
0
5,363
0
0
0
6,547
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
20,000
0
0
0
0
0
0
0
10,000
10,000
22,500
22,500
24,000
24,000
24,000
24,000
24,000
36,879
36,869
36,860
38,850
450,002
604,000
733,000
366,809
480,000
716,621
759,888
70,000
5,998
70,000
70,000
1,125,000
1,225,000
0
0
1,225,000
0
807,222
64,451
79,850
2,065
953
0
11,327
2,050,000
1,175,000
850,000
11,245
290,000
0
0290,00011,245850,0001,175,0002,050,00011,32709532,06579,85064,451807,22201,225,000001,225,0001,125,00070,00070,0005,99870,000759,888716,621480,000366,809733,000604,000450,00238,85036,86036,86936,87924,00024,00024,00024,00024,00022,50022,50010,00010,000000000020,00000000000000000000000000000000006,5470005,363000000029,15041,35343,415041,90050,40031,20014,0002,5000021,000020,900005,00035,50001,6001,6000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
217,765
0
0
0
15,000
0
297,330
416,108
630,054
566,084
782,880
907,948
366,809
664,686
961,784
759,888
20
5,998
70,000
70,000
0
1,225,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000001,225,000070,00070,0005,99820759,888961,784664,686366,809907,948782,880566,084630,054416,108297,330015,000000217,76500000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
4,600
9,200
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
652,878
656,764
650,874
679,885
688,482
743,749
871,561
931,156
893,695
881,650
892,282
916,185
911,709
897,246
865,812
906,524
891,219
879,187
889,532
986,224
992,409
1,035,863
1,073,177
1,375,232
1,421,106
1,446,128
1,640,966
1,710,163
1,712,507
1,695,185
1,707,855
1,757,265
1,784,291
1,770,861
1,806,339
2,013,525
2,028,684
1,976,371
1,887,529
2,123,116
2,088,306
2,080,026
2,099,002
2,535,426
2,572,689
2,511,363
2,628,892
2,591,566
2,665,360
2,544,672
2,580,117
2,624,663
2,489,973
2,443,103
2,443,421
2,999,231
3,010,647
3,389,035
3,373,119
3,431,149
3,480,231
4,511,547
4,530,523
4,879,290
5,230,787
5,179,532
5,306,098
5,575,163
5,642,369
5,793,397
5,895,504
6,625,845
6,446,165
8,761,593
9,181,363
9,649,313
9,800,875
9,582,370
13,659,594
14,027,073
13,844,618
15,589,818
16,063,806
16,957,823
17,875,873
18,257,997
18,833,489
19,665,553
19,588,441
4,600
19,466,919
4,600
4,600
4,600
0
0
0
0
00004,6004,6004,60019,466,9194,60019,588,44119,665,55318,833,48918,257,99717,875,87316,957,82316,063,80615,589,81813,844,61814,027,07313,659,5949,582,3709,800,8759,649,3139,181,3638,761,5936,446,1656,625,8455,895,5045,793,3975,642,3695,575,1635,306,0985,179,5325,230,7874,879,2904,530,5234,511,5473,480,2313,431,1493,373,1193,389,0353,010,6472,999,2312,443,4212,443,1032,489,9732,624,6632,580,1172,544,6722,665,3602,591,5662,628,8922,511,3632,572,6892,535,4262,099,0022,080,0262,088,3062,123,1161,887,5291,976,3712,028,6842,013,5251,806,3391,770,8611,784,2911,757,2651,707,8551,695,1851,712,5071,710,1631,640,9661,446,1281,421,1061,375,2321,073,1771,035,863992,409986,224889,532879,187891,219906,524865,812897,246911,709916,185892,282881,650893,695931,156871,561743,749688,482679,885650,874656,764652,8780000000000000000009,2004,6000000
       Other Current Liabilities 
0
0
0
0
258,400
258,800
281,000
442,400
301,000
411,000
484,500
605,000
573,000
582,000
598,100
624,000
619,000
631,000
631,000
650,500
0
0
0
0
0
0
0
0
0
0
0
1,038,000
1,001,000
986,000
1,022,000
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
2,511,363
2,628,892
-20,000
2,665,360
2,544,672
2,580,117
2,624,663
2,489,973
2,443,103
2,443,421
2,999,231
3,010,647
3,389,035
3,373,119
3,431,149
3,480,231
4,511,547
4,530,523
4,879,290
5,230,787
5,179,532
5,306,098
5,575,163
5,642,369
5,793,397
5,895,504
6,625,845
6,446,165
8,761,593
9,181,363
9,649,313
9,800,875
9,582,370
13,659,594
0
13,844,618
15,589,818
16,063,806
16,957,823
22,367
807,222
18,833,489
19,665,553
7,870,207
8,262,929
8,343,200
9,162,602
7,297,893
6,706,897
6,589,610
9,824,705
6,538,322
0
06,538,3229,824,7056,589,6106,706,8977,297,8939,162,6028,343,2008,262,9297,870,20719,665,55318,833,489807,22222,36716,957,82316,063,80615,589,81813,844,618013,659,5949,582,3709,800,8759,649,3139,181,3638,761,5936,446,1656,625,8455,895,5045,793,3975,642,3695,575,1635,306,0985,179,5325,230,7874,879,2904,530,5234,511,5473,480,2313,431,1493,373,1193,389,0353,010,6472,999,2312,443,4212,443,1032,489,9732,624,6632,580,1172,544,6722,665,360-20,0002,628,8922,511,36300000000000000000000000000000000001,022,000986,0001,001,0001,038,00000000000000650,500631,000631,000619,000624,000598,100582,000573,000605,000484,500411,000301,000442,400281,000258,800258,4000000
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
4,000
19,200
24,800
30,800
0
15,400
0
16,000
14,000
9,400
0
0
0
24,300
36,917
16,364
25,113
26,200
45,464
57,614
101,281
35,000
35,000
35,000
35,000
117,290
138,458
98,525
147,584
132,045
147,802
152,376
165,960
145,933
130,865
130,804
156,697
146,744
140,817
164,816
118,556
117,769
117,769
147,769
132,769
116,769
175,269
175,269
180,869
114,269
49,269
49,269
49,269
44,269
44,269
42,269
2,160,735
85,764
42,269
42,269
63,269
62,269
46,079
46,079
42,269
42,269
42,269
42,269
47,269
240,038
105,305
142,635
189,993
120,206
85,418
84,325
84,600
84,874
156,889
306,892
420,499
537,699
610,228
764,480
893,792
336,104
641,416
950,782
745,817
170,961
240,983
584,507
1,408,247
1,526,269
1,666,261
1,541,711
999,115
833,727
550,064
550,634
551,205
866,207
552,347
552,917
20,694,587
21,855,886
2,530,147
1,666,308
1,339,370
12,050,134
15,342,385
1,077,725
1,077,72515,342,38512,050,1341,339,3701,666,3082,530,14721,855,88620,694,587552,917552,347866,207551,205550,634550,064833,727999,1151,541,7111,666,2611,526,2691,408,247584,507240,983170,961745,817950,782641,416336,104893,792764,480610,228537,699420,499306,892156,88984,87484,60084,32585,418120,206189,993142,635105,305240,03847,26942,26942,26942,26942,26946,07946,07962,26963,26942,26942,26985,7642,160,73542,26944,26944,26949,26949,26949,269114,269180,869175,269175,269116,769132,769147,769117,769117,769118,556164,816140,817146,744156,697130,804130,865145,933165,960152,376147,802132,045147,58498,525138,458117,29035,00035,00035,00035,000101,28157,61445,46426,20025,11316,36436,91724,3000009,40014,00016,000015,400030,80024,80019,2004,0000000000000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
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
42,269
63,269
62,269
46,079
46,079
42,269
42,269
42,269
42,269
47,269
250,038
115,305
165,135
212,493
144,206
109,418
108,325
108,600
108,874
193,768
343,761
457,359
576,549
610,228
764,480
893,820
336,104
641,381
950,746
745,817
240,961
240,983
654,507
1,478,247
397,150
1,666,261
1,541,711
999,115
549,500
550,064
550,634
551,205
866,207
552,347
552,917
853,487
0
2,530,147
1,666,308
0
0
0
0
00001,666,3082,530,1470853,487552,917552,347866,207551,205550,634550,064549,500999,1151,541,7111,666,261397,1501,478,247654,507240,983240,961745,817950,746641,381336,104893,820764,480610,228576,549457,359343,761193,768108,874108,600108,325109,418144,206212,493165,135115,305250,03847,26942,26942,26942,26942,26946,07946,07962,26963,26942,269000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6,356
6,269
3,973
7,653
7,213
7,776
8,903
7,997
8,539
8,409
9,137
8,814
8,898
8,307
8,551
7,651
8,436
5,783
6,513
7,367
8,069
7,018
8,507
16,223
17,036
15,629
19,217
24,945
18,003
15,054
15,560
16,075
15,888
14,541
13,118
12,521
12,046
9,967
7,268
6,367
5,082
7,145
6,279
9,387
9,351
9,311
10,616
9,037
5,308
8,821
10,387
22,983
22,768
16,384
17,201
18,165
12,028
24,457
27,615
22,384
17,952
24,026
23,371
22,432
28,647
34,947
44,808
40,377
43,628
38,899
44,447
59,137
43,033
95,424
82,766
75,234
86,494
85,199
145,919
152,287
261,359
268,091
237,144
272,586
234,274
235,752
243,175
354,265
410,280
375,242
374,181
319,428
0
0
0
0
0
0
000000319,428374,181375,242410,280354,265243,175235,752234,274272,586237,144268,091261,359152,287145,91985,19986,49475,23482,76695,42443,03359,13744,44738,89943,62840,37744,80834,94728,64722,43223,37124,02617,95222,38427,61524,45712,02818,16517,20116,38422,76822,98310,3878,8215,3089,03710,6169,3119,3519,3876,2797,1455,0826,3677,2689,96712,04612,52113,11814,54115,88816,07515,56015,05418,00324,94519,21715,62917,03616,2238,5077,0188,0697,3676,5135,7838,4367,6518,5518,3078,8988,8149,1378,4098,5397,9978,9037,7767,2137,6533,9736,2696,356000000000000000000000000
> Total Stockholder Equity
0
29,300
0
30,500
31,300
32,100
32,900
33,900
34,600
41,200
52,500
57,700
58,400
60,100
66,700
68,200
67,700
68,500
69,400
71,800
73,000
73,600
74,800
76,000
75,515
75,421
77,319
80,656
83,474
88,979
104,882
138,648
137,230
140,464
106,848
141,984
108,576
110,646
111,334
113,613
115,877
115,145
118,675
120,939
121,879
125,084
126,610
148,703
151,430
153,002
160,440
178,732
182,764
184,099
191,249
196,308
192,555
192,555
193,344
239,359
237,984
233,154
233,016
194,964
193,361
274,870
273,968
273,407
273,857
277,158
294,422
293,770
297,697
300,939
299,206
279,017
283,722
287,777
290,356
316,699
300,030
343,399
353,830
366,028
489,783
486,770
502,300
514,759
600,828
625,915
642,583
646,437
758,216
782,682
801,921
804,479
868,944
1,371,896
1,404,977
1,456,347
1,495,584
1,537,121
2,420,723
2,469,582
2,437,150
2,460,130
2,564,683
2,647,088
2,757,596
2,837,004
2,900,770
2,966,451
3,007,159
3,073,376
3,119,070
3,197,400
3,253,195
3,284,630
3,347,069
3,426,747
3,484,738
3,566,614
3,566,6143,484,7383,426,7473,347,0693,284,6303,253,1953,197,4003,119,0703,073,3763,007,1592,966,4512,900,7702,837,0042,757,5962,647,0882,564,6832,460,1302,437,1502,469,5822,420,7231,537,1211,495,5841,456,3471,404,9771,371,896868,944804,479801,921782,682758,216646,437642,583625,915600,828514,759502,300486,770489,783366,028353,830343,399300,030316,699290,356287,777283,722279,017299,206300,939297,697293,770294,422277,158273,857273,407273,968274,870193,361194,964233,016233,154237,984239,359193,344192,555192,555196,308191,249184,099182,764178,732160,440153,002151,430148,703126,610125,084121,879120,939118,675115,145115,877113,613111,334110,646108,576141,984106,848140,464137,230138,648104,88288,97983,47480,65677,31975,42175,51576,00074,80073,60073,00071,80069,40068,50067,70068,20066,70060,10058,40057,70052,50041,20034,60033,90032,90032,10031,30030,500029,3000
   Common Stock
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7,600
9,100
9,134
9,138
9,138
9,138
9,200
9,548
10,790
10,790
10,790
10,791
10,806
10,824
10,824
10,824
10,850
10,850
10,851
10,871
10,866
13,071
13,160
13,181
13,184
14,271
14,286
14,340
14,356
14,850
14,850
14,868
14,870
14,887
14,895
14,895
14,895
14,866
14,915
14,915
14,915
15,163
15,269
24,851
24,961
24,983
25,102
25,102
25,079
25,087
25,150
25,155
25,155
25,155
25,239
25,258
25,271
26,462
26,536
28,155
28,158
28,159
33,593
33,609
33,610
33,625
36,272
36,303
36,348
36,378
38,603
38,698
38,706
38,735
39,820
49,012
49,012
49,015
49,126
49,099
71,447
71,500
71,652
71,674
71,703
71,754
71,954
72,008
72,016
72,017
72,212
72,251
72,247
72,264
72,484
72,515
72,514
72,516
72,683
72,697
72,69772,68372,51672,51472,51572,48472,26472,24772,25172,21272,01772,01672,00871,95471,75471,70371,67471,65271,50071,44749,09949,12649,01549,01249,01239,82038,73538,70638,69838,60336,37836,34836,30336,27233,62533,61033,60933,59328,15928,15828,15526,53626,46225,27125,25825,23925,15525,15525,15525,15025,08725,07925,10225,10224,98324,96124,85115,26915,16314,91514,91514,91514,86614,89514,89514,89514,88714,87014,86814,85014,85014,35614,34014,28614,27113,18413,18113,16013,07110,86610,87110,85110,85010,85010,82410,82410,82410,80610,79110,79010,79010,7909,5489,2009,1389,1389,1389,1349,1007,6000000000000000000000000
   Retained Earnings Total Equity
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
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
38,888
54,530
54,852
59,402
61,081
62,156
65,710
70,554
76,790
83,025
83,991
92,055
98,847
109,170
118,412
126,566
126,265
140,282
152,820
163,395
181,701
199,769
214,454
231,894
251,259
267,694
273,119
296,366
301,656
338,350
377,135
412,005
446,182
457,127
0
460,153
481,948
587,657
671,510
785,984
863,828
934,979
1,006,436
1,077,725
1,157,359
1,239,477
0
1,362,512
1,414,742
0
0
0
0
00001,414,7421,362,51201,239,4771,157,3591,077,7251,006,436934,979863,828785,984671,510587,657481,948460,1530457,127446,182412,005377,135338,350301,656296,366273,119267,694251,259231,894214,454199,769181,701163,395152,820140,282126,265126,566118,412109,17098,84792,05583,99183,02576,79070,55465,71062,15661,08159,40254,85254,53038,888000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
0
0
0
0
0
-100
-500
0
100
200
0
200
0
300
100
-700
-1,600
-2,100
-2,744
-2,627
-1,332
90
967
1,364
2,648
378
-425
1,467
1,050
1,193
838
1,275
74
31
804
-1,992
-63
-753
-2,597
-1,417
-2,093
-3,151
-3,865
-6,782
-3,575
-2,529
-1,744
-4,231
1,303
5,093
-291
-291
666
6,518
6,956
6,033
6,542
7,240
7,676
7,834
8,371
6,204
5,742
7,410
8,687
7,296
6,512
7,805
7,337
6,607
6,274
3,582
-531
-294
2,374
4,123
3,974
6,098
6,353
3,072
4,197
3,353
6,411
12,960
10,449
-1,058
-1,209
1,421
3,241
-1,280
-10,823
-12,571
-16,576
-4,826
-1,178
16,462
15,482
17,995
39,551
39,613
37,252
33,505
26,090
25,024
21,885
15,590
-1,841
-12,635
-50,734
-46,507
-35,581
-50,618
-60,818
-35,939
-39,959
-38,020
-38,020-39,959-35,939-60,818-50,618-35,581-46,507-50,734-12,635-1,84115,59021,88525,02426,09033,50537,25239,61339,55117,99515,48216,462-1,178-4,826-16,576-12,571-10,823-1,2803,2411,421-1,209-1,05810,44912,9606,4113,3534,1973,0726,3536,0983,9744,1232,374-294-5313,5826,2746,6077,3377,8056,5127,2968,6877,4105,7426,2048,3717,8347,6767,2406,5426,0336,9566,518666-291-2915,0931,303-4,231-1,744-2,529-3,575-6,782-3,865-3,151-2,093-1,417-2,597-753-63-1,99280431741,2758381,1931,0501,467-4253782,6481,36496790-1,332-2,627-2,744-2,100-1,600-700100300020002001000-500-10000000000000
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
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
166,170
166,385
166,639
166,579
166,685
164,182
164,949
165,078
165,484
165,835
189,722
190,513
223,888
224,142
225,015
335,578
336,212
336,599
337,349
407,726
408,549
409,630
410,276
503,543
505,803
506,779
508,404
559,040
1,049,283
1,050,752
1,051,584
1,053,190
1,053,500
1,904,789
1,907,108
1,908,721
1,909,839
1,911,031
1,913,285
1,917,990
1,920,566
1,922,964
1,924,813
1,928,702
1,931,088
1,932,906
0
1,937,664
1,939,865
0
0
0
0
00001,939,8651,937,66401,932,9061,931,0881,928,7021,924,8131,922,9641,920,5661,917,9901,913,2851,911,0311,909,8391,908,7211,907,1081,904,7891,053,5001,053,1901,051,5841,050,7521,049,283559,040508,404506,779505,803503,543410,276409,630408,549407,726337,349336,599336,212335,578225,015224,142223,888190,513189,722165,835165,484165,078164,949164,182166,685166,579166,639166,385166,170000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000-74,826-74,687-69,639-52,405-51,074-44,422-44,422-42,966-42,960-42,944-42,927-34,971-28,122-28,122-17,559-16,561-16,561-15,484-15,459-14,499-14,499-14,499-14,615-13,613-13,613-13,598-12,976-12,388-12,388-12,388-12,307-11,656-11,614-11,614-11,448-11,182-11,182-11,182-11,176-11,066-10,831-10,831-10,831-10,831-10,831-10,831-10,831-10,831-10,831-10,820-10,812-10,812-10,812-10,810-10,787-10,787-10,787-10,787-10,774-10,769-10,769-10,900-10,593-10,593-10,593-10,481-10,481-10,481-10,474-10,402-10,220-10,220-10,220-10,194-10,194-9,859-9,859-9,847-9,847-9,689-8,503-8,186-7,821-6,220-6,220