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

Alerus Financial Corp
Buy, Hold or Sell?

Let's analyze Alerus together

I guess you are interested in Alerus Financial Corp. 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 Alerus Financial Corp. 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 Alerus Financial Corp

I send you an email if I find something interesting about Alerus Financial Corp.

1. Quick Overview

1.1. Quick analysis of Alerus (30 sec.)










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

How much money do you get?

How much money do you get?
$0.59
When do you have the money?
1 year
How often do you get paid?
95.0%

What is your share worth?

Current worth
$15.25
Expected worth in 1 year
$16.72
How sure are you?
75.0%

+ What do you gain per year?

Total Gains per Share
$2.06
Return On Investment
9.3%

For what price can you sell your share?

Current Price per Share
$22.22
Expected price per share
$19.81 - $24.41
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Alerus (5 min.)




Live pricePrice per Share (EOD)
$22.22
Intrinsic Value Per Share
$-41.28 - $18.52
Total Value Per Share
$-26.03 - $33.77

2.2. Growth of Alerus (5 min.)




Is Alerus growing?

Current yearPrevious yearGrowGrow %
How rich?$386.4m$355.7m$19.3m5.2%

How much money is Alerus making?

Current yearPrevious yearGrowGrow %
Making money$767.2k$9.3m-$8.5m-1,117.3%
Net Profit Margin-1.5%19.0%--

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

2.3. Financial Health of Alerus (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 Alerus?

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

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

Speculation

The Price per Share of Alerus is $22.22. 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 Alerus.
  • 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 Alerus, 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 $15.25. Based on the TTM, the Book Value Change Per Share is $0.37 per quarter. Based on the YOY, the Book Value Change Per Share is $0.05 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 Alerus.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps0.200.9%0.030.1%0.371.7%0.341.5%0.271.2%
Usd Book Value Change Per Share0.522.4%0.371.6%0.050.2%-3.50-15.8%-1.08-4.8%
Usd Dividend Per Share0.160.7%0.150.7%0.150.7%0.120.6%0.090.4%
Usd Total Gains Per Share0.683.1%0.512.3%0.190.9%-3.38-15.2%-0.98-4.4%
Usd Price Per Share22.88-21.68-18.89-22.99-21.56-
Price to Earnings Ratio27.96-14.96-12.77-14.52-23.51-
Price-to-Total Gains Ratio33.66-59.79-48.89-29.16-81.09-
Price to Book Ratio1.50-1.46-1.35-0.85-1.39-
Price-to-Total Gains Ratio33.66-59.79-48.89-29.16-81.09-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share22.22
Number of shares45
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.150.12
Usd Book Value Change Per Share0.37-3.50
Usd Total Gains Per Share0.51-3.38
Gains per Quarter (45 shares)23.14-151.92
Gains per Year (45 shares)92.57-607.67
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
127668322-630-618
25313217645-1260-1226
38019826967-1890-1834
410726336289-2520-2442
5134329455112-3150-3050
6160395548134-3780-3658
7187461641156-4410-4266
8214527734179-5040-4874
9240593827201-5670-5482
10267659920223-6300-6090

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 Share3.01.00.075.0%11.01.00.091.7%19.01.00.095.0%39.01.00.097.5%73.01.00.098.6%
Book Value Change Per Share4.00.00.0100.0%8.04.00.066.7%16.04.00.080.0%28.012.00.070.0%55.019.00.074.3%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%38.00.02.095.0%46.00.028.062.2%
Total Gains per Share4.00.00.0100.0%9.03.00.075.0%17.03.00.085.0%30.010.00.075.0%57.017.00.077.0%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Alerus Financial Corp 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--0.5230.366+43%0.045+1062%-3.500+769%-1.077+306%
Book Value Per Share--15.25314.804+3%14.041+9%64.703-76%47.799-68%
Current Ratio--0.0270.097-72%1.859-99%21.404-100%53.512-100%
Debt To Asset Ratio--0.9050.910-1%0.9070%0.465+95%0.532+70%
Debt To Equity Ratio--9.56910.132-6%9.801-2%5.060+89%5.774+66%
Dividend Per Share--0.1560.148+5%0.147+7%0.124+26%0.092+69%
Eps--0.2050.030+576%0.369-45%0.344-40%0.269-24%
Free Cash Flow Per Share--0.0880.162-45%0.754-88%0.562-84%0.507-83%
Free Cash Flow To Equity Per Share---11.3321.772-739%2.259-602%3.146-460%2.084-644%
Gross Profit Margin--0.8530.927-8%0.921-7%0.922-8%0.843+1%
Intrinsic Value_10Y_max--18.519--------
Intrinsic Value_10Y_min---41.281--------
Intrinsic Value_1Y_max--2.263--------
Intrinsic Value_1Y_min--0.988--------
Intrinsic Value_3Y_max--6.488--------
Intrinsic Value_3Y_min---1.452--------
Intrinsic Value_5Y_max--10.340--------
Intrinsic Value_5Y_min---8.719--------
Market Cap563017026.000-3%579740304.000549270998.250+6%478640487.000+21%582616201.0500%546271513.642+6%
Net Profit Margin--0.099-0.015+115%0.190-48%0.155-36%0.138-28%
Operating Margin--0.1300.070+86%0.365-64%0.282-54%0.259-50%
Operating Ratio---0.2770.056-591%-0.086-69%-0.104-63%-0.384+39%
Pb Ratio1.457-3%1.5001.464+2%1.346+11%0.850+76%1.385+8%
Pe Ratio27.157-3%27.96414.965+87%12.765+119%14.516+93%23.514+19%
Price Per Share22.220-3%22.88021.678+6%18.890+21%22.9940%21.559+6%
Price To Free Cash Flow Ratio63.034-3%64.90612.261+429%-48.293+174%-7.542+112%13.461+382%
Price To Total Gains Ratio32.692-3%33.66359.785-44%48.893-31%29.162+15%81.095-58%
Quick Ratio--0.0220.182-88%3.439-99%38.023-100%88.553-100%
Return On Assets--0.0010.000+1143%0.002-48%0.003-53%0.003-51%
Return On Equity--0.0130.002+627%0.026-49%0.026-49%0.026-49%
Total Gains Per Share--0.6800.514+32%0.192+254%-3.376+597%-0.984+245%
Usd Book Value--386486000.000375118500.000+3%355769250.000+9%1639465950.000-76%1211144100.000-68%
Usd Book Value Change Per Share--0.5230.366+43%0.045+1062%-3.500+769%-1.077+306%
Usd Book Value Per Share--15.25314.804+3%14.041+9%64.703-76%47.799-68%
Usd Dividend Per Share--0.1560.148+5%0.147+7%0.124+26%0.092+69%
Usd Eps--0.2050.030+576%0.369-45%0.344-40%0.269-24%
Usd Free Cash Flow--2233000.0004095250.000-45%19098000.000-88%14231450.000-84%12533650.000-82%
Usd Free Cash Flow Per Share--0.0880.162-45%0.754-88%0.562-84%0.507-83%
Usd Free Cash Flow To Equity Per Share---11.3321.772-739%2.259-602%3.146-460%2.084-644%
Usd Market Cap563017026.000-3%579740304.000549270998.250+6%478640487.000+21%582616201.0500%546271513.642+6%
Usd Price Per Share22.220-3%22.88021.678+6%18.890+21%22.9940%21.559+6%
Usd Profit--5183000.000767250.000+576%9340000.000-45%8726700.000-41%6845375.000-24%
Usd Revenue--52212000.00062981000.000-17%49049750.000+6%55527950.000-6%47863225.000+9%
Usd Total Gains Per Share--0.6800.514+32%0.192+254%-3.376+597%-0.984+245%
 EOD+4 -4MRQTTM+22 -14YOY+16 -205Y+9 -2710Y+11 -25

3.3 Fundamental Score

Let's check the fundamental score of Alerus Financial Corp based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1527.157
Price to Book Ratio (EOD)Between0-11.457
Net Profit Margin (MRQ)Greater than00.099
Operating Margin (MRQ)Greater than00.130
Quick Ratio (MRQ)Greater than10.022
Current Ratio (MRQ)Greater than10.027
Debt to Asset Ratio (MRQ)Less than10.905
Debt to Equity Ratio (MRQ)Less than19.569
Return on Equity (MRQ)Greater than0.150.013
Return on Assets (MRQ)Greater than0.050.001
Total3/10 (30.0%)

3.4 Technical Score

Let's check the technical score of Alerus Financial Corp based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5048.123
Ma 20Greater thanMa 5022.027
Ma 50Greater thanMa 10022.427
Ma 100Greater thanMa 20022.018
OpenGreater thanClose22.150
Total2/5 (40.0%)

4. In-depth Analysis

4.1 About Alerus Financial Corp

Alerus Financial Corporation operates as the bank holding company for Alerus Financial, National Association that engages in the provision of various financial services to businesses and consumers. The company operates in four segments: Banking, Mortgage, Retirement and Benefit Services, and Wealth Management. It offers various deposit products, including demand deposits, interest-bearing transaction accounts, money market accounts, time and savings deposits, checking accounts, and certificates of deposit; and treasury management products, including electronic receivables management, remote deposit capture, cash vault services, merchant services, and other cash management services. The company also provides commercial loans, business term loans, lines of credit, and commercial real estate loans, as well as construction and land development loans; consumer lending products, including residential first mortgage loans; installment loans and lines of credit; and second mortgage loans. In addition, it offers retirement plan administration and investment advisory services, employee stock ownership plan, fiduciary services, payroll, health savings accounts, and other benefit services, as well as individual retirement accounts; and financial planning, investment management, personal and corporate trust, estate administration, and custody services. Further, the company provides debit and credit cards, online banking, mobile banking/wallet, payment, private banking, payroll accounts, flex spending accounts, administration, and government health insurance program services. It offers banking services in North Dakota, Minnesota, and Arizona; and retirement and benefit plans through offices located in Michigan, Minnesota, and Colorado. The company was formerly known as First National Bank North Dakota and changed its name to Alerus Financial Corporation in 2000. Alerus Financial Corporation was founded in 1879 and is headquartered in Grand Forks, North Dakota.

Fundamental data was last updated by Penke on 2024-11-14 09:46:02.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a loss.
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 less efficient.
The company is very efficient in keeping operating costs low.
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 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 underpriced.
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 Alerus earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Alerus to the Banks - Regional industry mean.
  • A Net Profit Margin of 9.9% means that $0.10 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Alerus Financial Corp:

  • The MRQ is 9.9%. The company is making a profit. +1
  • The TTM is -1.5%. The company is making a loss. -1
Trends
Current periodCompared to+/- 
MRQ9.9%TTM-1.5%+11.4%
TTM-1.5%YOY19.0%-20.5%
TTM-1.5%5Y15.5%-17.0%
5Y15.5%10Y13.8%+1.6%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ9.9%40.2%-30.3%
TTM-1.5%31.4%-32.9%
YOY19.0%28.8%-9.8%
5Y15.5%24.7%-9.2%
10Y13.8%21.4%-7.6%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Alerus to the Banks - Regional industry mean.
  • 0.1% Return on Assets means that Alerus generated $0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Alerus Financial Corp:

  • The MRQ is 0.1%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.0%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.1%TTM0.0%+0.1%
TTM0.0%YOY0.2%-0.2%
TTM0.0%5Y0.3%-0.3%
5Y0.3%10Y0.3%+0.0%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1%0.2%-0.1%
TTM0.0%0.2%-0.2%
YOY0.2%0.2%+0.0%
5Y0.3%0.2%+0.1%
10Y0.3%0.2%+0.1%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Alerus to the Banks - Regional industry mean.
  • 1.3% Return on Equity means Alerus generated $0.01 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Alerus Financial Corp:

  • The MRQ is 1.3%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 0.2%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.3%TTM0.2%+1.2%
TTM0.2%YOY2.6%-2.4%
TTM0.2%5Y2.6%-2.4%
5Y2.6%10Y2.6%0.0%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3%2.8%-1.5%
TTM0.2%2.5%-2.3%
YOY2.6%2.7%-0.1%
5Y2.6%2.4%+0.2%
10Y2.6%2.7%-0.1%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Alerus Financial Corp.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Alerus is operating .

  • Measures how much profit Alerus 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 Alerus to the Banks - Regional industry mean.
  • An Operating Margin of 13.0% means the company generated $0.13  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Alerus Financial Corp:

  • The MRQ is 13.0%. The company is operating less efficient.
  • The TTM is 7.0%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ13.0%TTM7.0%+6.0%
TTM7.0%YOY36.5%-29.5%
TTM7.0%5Y28.2%-21.2%
5Y28.2%10Y25.9%+2.3%
4.3.2.2. Operating Ratio

Measures how efficient Alerus is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Banks - Regional industry mean).
  • An Operation Ratio of -0.28 means that the operating costs are $-0.28 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Alerus Financial Corp:

  • The MRQ is -0.277.
  • The TTM is 0.056. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ-0.277TTM0.056-0.333
TTM0.056YOY-0.086+0.143
TTM0.0565Y-0.104+0.160
5Y-0.10410Y-0.384+0.280
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Alerus Financial Corp.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Alerus 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 0.03 means the company has $0.03 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Alerus Financial Corp:

  • The MRQ is 0.027. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.097. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.027TTM0.097-0.070
TTM0.097YOY1.859-1.762
TTM0.0975Y21.404-21.307
5Y21.40410Y53.512-32.109
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
TTM0.0972.176-2.079
YOY1.8592.383-0.524
5Y21.4041.117+20.287
10Y53.51211.601+41.911
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Alerus to the Banks - Regional industry mean.
  • A Quick Ratio of 0.02 means the company can pay off $0.02 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Alerus Financial Corp:

  • The MRQ is 0.022. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.182. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.022TTM0.182-0.160
TTM0.182YOY3.439-3.257
TTM0.1825Y38.023-37.842
5Y38.02310Y88.553-50.530
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
TTM0.182-0.015+0.197
YOY3.4392.384+1.055
5Y38.0230.682+37.341
10Y88.55317.526+71.027
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Alerus Financial Corp.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Alerus to Banks - Regional industry mean.
  • A Debt to Asset Ratio of 0.91 means that Alerus assets are financed with 90.5% credit (debt) and the remaining percentage (100% - 90.5%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Alerus Financial Corp:

  • The MRQ is 0.905. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.910. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.905TTM0.910-0.005
TTM0.910YOY0.907+0.003
TTM0.9105Y0.465+0.445
5Y0.46510Y0.532-0.066
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9050.915-0.010
TTM0.9100.724+0.186
YOY0.9070.326+0.581
5Y0.4650.761-0.296
10Y0.5320.847-0.315
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Alerus to the Banks - Regional industry mean.
  • A Debt to Equity ratio of 956.9% means that company has $9.57 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Alerus Financial Corp:

  • The MRQ is 9.569. The company is unable to pay all its debts with equity. -1
  • The TTM is 10.132. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ9.569TTM10.132-0.564
TTM10.132YOY9.801+0.331
TTM10.1325Y5.060+5.072
5Y5.06010Y5.774-0.714
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ9.56910.715-1.146
TTM10.1328.867+1.265
YOY9.8013.978+5.823
5Y5.0609.345-4.285
10Y5.77411.610-5.836
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 Alerus generates.

  • Above 15 is considered overpriced but always compare Alerus to the Banks - Regional industry mean.
  • A PE ratio of 27.96 means the investor is paying $27.96 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Alerus Financial Corp:

  • The EOD is 27.157. Based on the earnings, the company is overpriced. -1
  • The MRQ is 27.964. Based on the earnings, the company is overpriced. -1
  • The TTM is 14.965. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD27.157MRQ27.964-0.807
MRQ27.964TTM14.965+12.999
TTM14.965YOY12.765+2.200
TTM14.9655Y14.516+0.449
5Y14.51610Y23.514-8.998
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD27.1573.986+23.171
MRQ27.9644.277+23.687
TTM14.9654.718+10.247
YOY12.7655.611+7.154
5Y14.5169.054+5.462
10Y23.5149.531+13.983
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 Alerus Financial Corp:

  • The EOD is 63.034. Based on how much money comes from the company's main activities, the company is overpriced. -1
  • The MRQ is 64.906. Based on how much money comes from the company's main activities, the company is overpriced. -1
  • The TTM is 12.261. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD63.034MRQ64.906-1.872
MRQ64.906TTM12.261+52.645
TTM12.261YOY-48.293+60.554
TTM12.2615Y-7.542+19.803
5Y-7.54210Y13.461-21.003
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD63.0342.406+60.628
MRQ64.9062.582+62.324
TTM12.261-0.320+12.581
YOY-48.2930.514-48.807
5Y-7.5420.452-7.994
10Y13.4610.106+13.355
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 Alerus 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 1.50 means the investor is paying $1.50 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Alerus Financial Corp:

  • The EOD is 1.457. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.500. Based on the equity, the company is underpriced. +1
  • The TTM is 1.464. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.457MRQ1.500-0.043
MRQ1.500TTM1.464+0.036
TTM1.464YOY1.346+0.119
TTM1.4645Y0.850+0.614
5Y0.85010Y1.385-0.535
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD1.4570.450+1.007
MRQ1.5000.483+1.017
TTM1.4640.350+1.114
YOY1.3460.182+1.164
5Y0.8500.620+0.230
10Y1.3850.894+0.491
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 Alerus Financial Corp.

4.8.1. Institutions holding Alerus Financial Corp

Institutions are holding 39.532% of the shares of Alerus Financial Corp.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30ALERUS FINANCIAL NA8.4233.12812134233-123250-5.4596
2024-06-30BlackRock Inc6.62540.0008167876724943817.4514
2024-06-30Vanguard Group Inc3.66270.0004928066162601.7833
2024-06-30Banc Funds Co LLC2.14531.264554358600
2024-06-30Geode Capital Management, LLC1.57910.0007400106131873.4082
2024-06-30Ameriprise Financial Inc1.40960.001935715769301.9787
2024-06-30State Street Corp1.3740.00033481527660.2205
2024-06-30Endeavour Capital Advisors Inc1.14011.97112888767334234.028
2024-06-30Dimensional Fund Advisors, Inc.1.08380.001427461573002.7309
2024-09-30Stieven Capital Advisors, L.p.1.02911.12832607482607480
2024-06-30Northern Trust Corp0.67830.0006171880-5723-3.2224
2024-06-30American Century Companies Inc0.65080.002164895-23791-12.6088
2024-06-30Cutler Capital Management0.62741.2171589727710.4874
2024-06-30Charles Schwab Investment Management Inc0.56870.000514409625421.7958
2024-06-30Bridgeway Capital Management, LLC0.49280.057312485930602.5123
2024-06-30Bank of New York Mellon Corp0.48750.000512351253234.5038
2024-06-30Morgan Stanley - Brokerage Accounts0.46330.0001117400-1010-0.853
2024-06-30Citadel Advisors Llc0.38820.000498354983540
2024-06-30Mairs & Power Inc0.38660.018697964-26330-21.1836
2024-06-30Zacks Investment Management Inc0.37810.0212958101306815.7937
Total 33.59388.81578512048+570985+6.7%

4.9.2. Funds holding Alerus Financial Corp

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Vanguard Total Stock Mkt Idx Inv2.12320.000753798500
2024-10-31iShares Russell 2000 ETF1.99580.0151505711-1134-0.2237
2024-09-30Vanguard Institutional Extnd Mkt Idx Tr1.12050.00628392672382.6159
2024-09-30Columbia Small Cap Value I0.95450.362524184685003.6427
2024-09-30Columbia Small Cap Value I A0.95450.362624184621000.8759
2024-10-31iShares Russell 2000 Value ETF0.79250.032820079600
2024-08-31Fidelity Small Cap Index0.72170.0151182867-4765-2.5395
2024-10-31Avantis US Small Cap Value ETF0.45880.016911624900
2024-10-31Schwab US Small-Cap ETF™0.4430.012611224200
2024-09-30Fidelity Extended Market Index0.43140.00610930831302.9479
2024-09-30Mairs & Power Small Cap0.38060.68169644100
2024-09-30Mairs & Power Small Cap Composite0.38060.6829644100
2024-10-31EA Bridgeway Omni Small-Cap Value ETF0.33570.12068506800
2024-10-31State St Russell Sm/Mid Cp® Indx NL Cl C0.32680.003782813-4900-5.5864
2024-09-30Vanguard Russell 2000 ETF0.32310.015181864997513.8756
2024-06-30Bridgeway Omni Small-Cap Value N0.31650.13128020000
2024-06-30Bridgeway Omni Small-Cap Value0.31650.13128020000
2024-09-30Columbia VP Small Cap Value 10.30510.365977299-289-0.3725
2024-09-30Foundry Partners Micro Cap Value0.27120.258768725687250
2024-10-31State St Russell Sm Cap® Indx SL Cl I0.25480.01356455100
Total 13.20683.23383346378+88580+2.6%

5.3. Insider Transactions

Insiders are holding 8.967% of the shares of Alerus Financial Corp.

DateOwnerTypeAmountPricePost Transaction AmountLink
2023-05-15Alan VillalonBUY100014.4
2023-05-12Katie A LorensonBUY143813.9
2023-05-11Janet O EstepBUY371713.41
2023-03-17Katie A LorensonBUY90516.56
2023-03-16Missy KeneyBUY58816.92
2023-03-15Alan VillalonBUY300016.35
2023-03-08Katie A LorensonBUY78918.94
2023-01-31Mary ZimmerBUY125020.36
2023-01-30Jerrod HansonBUY115020.09
2022-06-16Katie A LorensonBUY100022.98
2022-05-02Katie A LorensonBUY99425.1
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Reversals in quarterly reports

I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.

 2023-09-302023-12-312024-03-312024-06-302024-09-30
Other Current Liabilities  -515,470201,300-314,170-246,250-560,420223-560,1973,495,3082,935,111
Short-term Investments  640,001-153,265486,736-14,464472,272-12,927459,345-471,522-12,177



5.2. Latest Balance Sheet

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

Summary
Total Assets4,084,640
Total Liabilities3,698,154
Total Stockholder Equity386,486
 As reported
Total Liabilities 3,698,154
Total Stockholder Equity+ 386,486
Total Assets = 4,084,640

Assets

Total Assets4,084,640
Total Current Assets85,152
Long-term Assets121,081
Total Current Assets
Cash And Cash Equivalents 65,975
Short-term Investments -12,177
Net Receivables 16,469
Inventory -82,444
Other Current Assets 85,152
Total Current Assets  (as reported)85,152
Total Current Assets  (calculated)72,975
+/- 12,177
Long-term Assets
Property Plant Equipment 28,058
Goodwill 46,783
Long Term Investments 750,624
Intangible Assets 13,186
Long-term Assets Other -25,664
Long-term Assets  (as reported)121,081
Long-term Assets  (calculated)812,987
+/- 691,906

Liabilities & Shareholders' Equity

Total Current Liabilities3,179,811
Long-term Liabilities3,443,811
Total Stockholder Equity386,486
Total Current Liabilities
Short-term Debt 244,700
Short Long Term Debt 200,000
Other Current Liabilities 2,935,111
Total Current Liabilities  (as reported)3,179,811
Total Current Liabilities  (calculated)3,379,811
+/- 200,000
Long-term Liabilities
Long term Debt 59,041
Capital Lease Obligations 9,643
Long-term Liabilities  (as reported)3,443,811
Long-term Liabilities  (calculated)68,684
+/- 3,375,127
Total Stockholder Equity
Common Stock19,790
Retained Earnings 278,863
Accumulated Other Comprehensive Income -63,424
Other Stockholders Equity 151,257
Total Stockholder Equity (as reported)386,486
Total Stockholder Equity (calculated)386,486
+/-0
Other
Capital Stock19,790
Cash and Short Term Investments 65,975
Common Stock Shares Outstanding 20,075
Liabilities and Stockholders Equity 4,084,640
Net Debt 237,766
Net Invested Capital 645,527
Net Working Capital -3,094,659
Property Plant and Equipment Gross 73,315
Short Long Term Debt Total 303,741



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-31
> Total Assets 
658,809
714,115
700,350
720,113
750,761
721,561
708,082
707,621
718,764
738,069
752,994
761,006
790,610
760,098
961,852
1,126,846
1,115,685
1,055,799
1,077,513
1,119,739
1,185,451
1,125,144
1,163,387
1,156,609
1,208,999
1,194,610
1,216,642
1,322,095
1,326,352
1,297,495
1,290,017
1,381,727
1,370,332
1,532,354
1,499,249
1,487,732
1,511,045
1,563,140
1,574,801
1,744,863
2,048,240
1,933,984
1,938,229
2,050,579
2,004,479
2,039,378
2,065,210
2,137,058
2,089,604
2,176,862
2,172,798
2,179,070
2,213,758
2,207,129
2,228,311
2,356,878
2,512,078
2,875,457
2,898,809
3,013,771
3,151,756
3,157,229
3,175,169
3,392,691
3,336,199
3,295,065
3,691,253
3,779,637
3,886,773
3,832,978
3,869,138
3,916,161
4,338,093
4,358,623
4,084,640
4,084,6404,358,6234,338,0933,916,1613,869,1383,832,9783,886,7733,779,6373,691,2533,295,0653,336,1993,392,6913,175,1693,157,2293,151,7563,013,7712,898,8092,875,4572,512,0782,356,8782,228,3112,207,1292,213,7582,179,0702,172,7982,176,8622,089,6042,137,0582,065,2102,039,3782,004,4792,050,5791,938,2291,933,9842,048,2401,744,8631,574,8011,563,1401,511,0451,487,7321,499,2491,532,3541,370,3321,381,7271,290,0171,297,4951,326,3521,322,0951,216,6421,194,6101,208,9991,156,6091,163,3871,125,1441,185,4511,119,7391,077,5131,055,7991,115,6851,126,846961,852760,098790,610761,006752,994738,069718,764707,621708,082721,561750,761720,113700,350714,115658,809
   > Total Current 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
123,679
114,156
29,553
32,962
72,544
0
0
31,281
263,876
61,440
38,620
278,939
477,269
505,472
340,782
336,015
508,813
430,296
338,556
317,304
421,066
284,691
288,254
280,330
312,573
303,665
301,172
347,302
461,907
560,063
612,139
600,364
774,966
994,585
975,439
823,572
1,104,497
1,007,681
844,995
794,533
823,617
863,989
756,512
720,286
192,974
566,474
457,886
85,152
85,152457,886566,474192,974720,286756,512863,989823,617794,533844,9951,007,6811,104,497823,572975,439994,585774,966600,364612,139560,063461,907347,302301,172303,665312,573280,330288,254284,691421,066317,304338,556430,296508,813336,015340,782505,472477,269278,93938,62061,440263,87631,2810072,54432,96229,553114,156123,679000000000000000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
123,679
114,156
29,553
32,962
72,544
0
0
31,281
45,526
61,440
38,620
106,033
266,159
214,193
71,477
67,530
207,367
156,843
42,081
33,386
121,998
27,206
39,642
35,837
40,651
44,848
44,920
61,174
144,006
198,489
210,437
95,751
172,962
190,217
315,430
159,454
242,311
132,832
37,043
54,167
58,242
145,181
65,471
64,724
129,893
545,772
438,141
65,975
65,975438,141545,772129,89364,72465,471145,18158,24254,16737,043132,832242,311159,454315,430190,217172,96295,751210,437198,489144,00661,17444,92044,84840,65135,83739,64227,206121,99833,38642,081156,843207,36767,53071,477214,193266,159106,03338,62061,44045,52631,2810072,54432,96229,553114,156123,679000000000000000000000000000
       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
0
0
204,141
0
0
172,906
190,396
291,279
269,305
268,485
276,952
273,453
296,475
283,918
272,466
257,485
248,612
244,493
250,174
258,817
256,252
278,716
310,350
354,149
393,727
495,414
592,342
795,097
651,546
655,282
853,649
866,333
798,797
729,110
717,324
705,825
677,454
640,001
486,736
472,272
459,345
-12,177
-12,177459,345472,272486,736640,001677,454705,825717,324729,110798,797866,333853,649655,282651,546795,097592,342495,414393,727354,149310,350278,716256,252258,817250,174244,493248,612257,485272,466283,918296,475273,453276,952268,485269,305291,279190,396172,90600204,14100000000000000000000000000000000000
       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
14,209
0
0
0
20,714
0
0
0
24,494
0
0
0
26,602
0
0
0
21,748
0
0
7,412
7,551
7,425
7,975
9,199
9,662
9,271
8,463
8,836
8,537
8,516
9,155
11,256
12,869
12,983
13,587
15,561
57,283
16,149
16,877
16,469
16,46916,87716,14957,28315,56113,58712,98312,86911,2569,1558,5168,5378,8368,4639,2719,6629,1997,9757,4257,5517,4120021,74800026,60200024,49400020,71400014,20900000000000000000000000000000000000
       Other Current 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
966,127
0
0
1,076,766
1,025,232
1,159,595
1,234,049
1,246,662
1,173,300
1,216,900
1,322,500
1,383,988
1,360,836
1,471,347
1,564,452
1,574,044
1,535,376
1,570,730
1,570,706
1,518,734
1,490,036
1,521,522
1,793,505
1,729,041
1,546,996
1,279,255
1,305,033
1,256,935
-853,649
-866,333
47,058
80,451
113,093
158,164
79,058
80,285
192,974
566,474
457,886
85,152
85,152457,886566,474192,97480,28579,058158,164113,09380,45147,058-866,333-853,6491,256,9351,305,0331,279,2551,546,9961,729,0411,793,5051,521,5221,490,0361,518,7341,570,7061,570,7301,535,3761,574,0441,564,4521,471,3471,360,8361,383,9881,322,5001,216,9001,173,3001,246,6621,234,0491,159,5951,025,2321,076,76600966,12700000000000000000000000000000000000
   > Long-term 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
89,358
37,606
37,295
38,977
377,252
0
0
36,810
257,729
46,052
45,313
219,096
242,362
383,173
359,153
355,552
368,466
357,283
378,322
363,918
355,156
333,566
324,156
318,424
331,121
339,363
335,251
362,275
391,695
430,493
469,813
569,404
677,656
877,916
876,757
1,094,662
1,281,427
1,279,920
1,202,069
1,148,687
1,134,132
1,112,865
1,079,042
1,033,916
3,723,187
3,771,619
3,900,737
121,081
121,0813,900,7373,771,6193,723,1871,033,9161,079,0421,112,8651,134,1321,148,6871,202,0691,279,9201,281,4271,094,662876,757877,916677,656569,404469,813430,493391,695362,275335,251339,363331,121318,424324,156333,566355,156363,918378,322357,283368,466355,552359,153383,173242,362219,09645,31346,052257,72936,81000377,25238,97737,29537,60689,358000000000000000000000000000
       Property Plant Equipment 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
21,606
89,358
22,399
22,309
22,701
97,580
22,501
22,118
21,675
21,456
21,231
21,043
21,216
22,419
26,089
25,799
24,790
24,262
23,378
22,839
22,405
21,229
20,919
21,589
21,185
21,743
31,795
31,298
30,027
28,972
28,337
29,455
28,661
27,207
25,898
23,050
22,224
22,097
20,979
20,619
20,548
22,707
22,753
23,928
23,168
23,376
23,274
22,199
28,058
28,05822,19923,27423,37623,16823,92822,75322,70720,54820,61920,97922,09722,22423,05025,89827,20728,66129,45528,33728,97230,02731,29831,79521,74321,18521,58920,91921,22922,40522,83923,37824,26224,79025,79926,08922,41921,21621,04321,23121,45621,67522,11822,50197,58022,70122,30922,39989,35821,60600000000000000000000000000
       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
664
664
664
664
664
664
664
2,539
1,415
3,264
1,261
3,837
3,264
3,683
27,053
27,682
27,682
27,329
27,329
27,329
27,329
27,329
27,329
27,329
27,329
27,329
27,329
27,329
27,329
27,329
27,329
27,329
27,329
30,201
30,201
30,201
30,201
31,490
31,490
31,337
46,060
47,087
47,087
47,087
46,783
46,783
46,783
46,783
46,783
46,78346,78346,78346,78346,78347,08747,08747,08746,06031,33731,49031,49030,20130,20130,20130,20127,32927,32927,32927,32927,32927,32927,32927,32927,32927,32927,32927,32927,32927,32927,32927,32927,68227,68227,0533,6833,2643,8371,2613,2641,4152,53966466466466466466466400000000000000000000000000
       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
1,665,311
273,453
296,475
283,918
277,137
257,485
248,612
244,493
260,289
258,817
256,252
281,391
313,172
354,149
393,727
2,633,807
2,659,911
795,097
797,862
2,847,100
1,205,710
1,206,483
1,130,538
3,368,912
1,039,226
1,019,473
985,870
943,269
786,265
768,757
748,745
750,624
750,624748,745768,757786,265943,269985,8701,019,4731,039,2263,368,9121,130,5381,206,4831,205,7102,847,100797,862795,0972,659,9112,633,807393,727354,149313,172281,391256,252258,817260,289244,493248,612257,485277,137283,918296,475273,4531,665,3110000000000000000000000000000000000000000000
       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
0
0
16,243
15,915
14,543
14,322
15,612
15,678
14,785
17,003
13,720
22,442
23,560
20,433
19,116
21,751
36,754
34,349
32,590
37,506
31,165
29,716
28,307
31,797
25,915
24,719
23,523
27,096
21,422
20,372
23,528
22,236
20,678
19,302
18,000
27,906
26,720
25,644
24,369
22,130
20,968
19,575
26,559
25,098
23,552
22,157
20,696
19,210
17,817
16,473
13,186
13,18616,47317,81719,21020,69622,15723,55225,09826,55919,57520,96822,13024,36925,64426,72027,90618,00019,30220,67822,23623,52820,37221,42227,09623,52324,71925,91531,79728,30729,71631,16537,50632,59034,34936,75421,75119,11620,43323,56022,44213,72017,00314,78515,67815,61214,32214,54315,91516,24300000000000000000000000000
       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
358,653
346,593
381,259
393,191
461,772
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000461,772393,191381,259346,593358,6530000000000000000000000000000000000000000000000000000
       Long-term Assets Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-89,358
-37,606
-37,295
-38,977
-377,252
0
0
-36,810
-257,729
-46,052
-45,313
-219,096
-242,362
-383,173
-359,153
-355,552
-368,466
-357,283
-378,322
-363,918
-355,156
-333,566
-324,156
-318,424
-331,121
-339,363
-335,251
-362,275
-391,695
-430,493
-469,813
-569,404
-677,656
-877,916
-876,757
-1,094,662
-1,281,427
-1,279,920
-32,814
-45,889
-49,721
-41,620
-43,709
-47,978
3,549,132
3,629,812
3,731,622
-25,664
-25,6643,731,6223,629,8123,549,132-47,978-43,709-41,620-49,721-45,889-32,814-1,279,920-1,281,427-1,094,662-876,757-877,916-677,656-569,404-469,813-430,493-391,695-362,275-335,251-339,363-331,121-318,424-324,156-333,566-355,156-363,918-378,322-357,283-368,466-355,552-359,153-383,173-242,362-219,096-45,313-46,052-257,729-36,81000-377,252-38,977-37,295-37,606-89,358000000000000000000000000000
> Total Liabilities 
581,168
635,790
621,061
643,234
672,602
643,240
627,545
625,332
635,055
655,066
669,588
678,521
709,114
677,139
877,277
1,038,504
1,025,081
962,125
981,808
1,022,749
1,087,476
1,023,673
1,038,044
1,029,359
1,079,277
1,060,471
1,077,547
1,179,201
21,723
21,692
21,660
1,228,416
1,211,420
1,368,897
21,529
1,316,646
21,480
21,443
1,392,769
1,562,042
1,882,307
1,765,447
1,768,440
58,813
58,815
1,860,814
1,883,070
1,956,487
58,822
1,990,518
1,981,739
58,824
2,009,809
1,993,364
68,176
67,633
67,242
68,008
67,416
66,596
66,160
63,860
63,391
63,208
62,752
2,987,907
3,346,414
3,422,765
3,527,655
3,475,293
3,519,736
3,547,034
3,966,458
3,985,397
3,698,154
3,698,1543,985,3973,966,4583,547,0343,519,7363,475,2933,527,6553,422,7653,346,4142,987,90762,75263,20863,39163,86066,16066,59667,41668,00867,24267,63368,1761,993,3642,009,80958,8241,981,7391,990,51858,8221,956,4871,883,0701,860,81458,81558,8131,768,4401,765,4471,882,3071,562,0421,392,76921,44321,4801,316,64621,5291,368,8971,211,4201,228,41621,66021,69221,7231,179,2011,077,5471,060,4711,079,2771,029,3591,038,0441,023,6731,087,4761,022,749981,808962,1251,025,0811,038,504877,277677,139709,114678,521669,588655,066635,055625,332627,545643,240672,602643,234621,061635,790581,168
   > Total Current 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
0
0
0
29,093
0
0
0
16,308
0
0
0
634
0
0
9,834
711
8,174
2,647
951
0
1,772,515
131,630
194,395
30,000
1,847,727
112,260
73,930
1,923,200
12,050
141,445
1,877,752
7,891
2,160,297
2,511,508
8,628
9,409
9,409
2,748,978
2,758,583
11,614
2,944,942
242,350
200,000
378,080
372,145
492,060
515,470
2,924,874
3,456,634
3,483,074
3,179,811
3,179,8113,483,0743,456,6342,924,874515,470492,060372,145378,080200,000242,3502,944,94211,6142,758,5832,748,9789,4099,4098,6282,511,5082,160,2977,8911,877,752141,44512,0501,923,20073,930112,2601,847,72730,000194,395131,6301,772,51509512,6478,1747119,8340063400016,30800029,093000000000000000000000000000
       Short-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
9,834
0
8,174
2,647
951
729
58,815
131,630
194,395
30,000
58,822
112,260
73,930
0
12,050
141,445
0
0
0
0
0
0
0
0
0
0
0
242,350
253,830
378,080
372,145
492,060
515,470
314,170
560,420
560,197
244,700
244,700560,197560,420314,170515,470492,060372,145378,080253,830242,35000000000000141,44512,050073,930112,26058,82230,000194,395131,63058,8157299512,6478,17409,83400000000000000000000000000000000000000
       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
729
58,815
190,447
253,212
88,819
58,822
0
0
0
12,050
141,445
0
0
0
0
0
0
0
0
0
0
0
242,350
253,830
378,080
372,145
492,060
515,470
314,170
200,000
200,000
200,000
200,000200,000200,000314,170515,470492,060372,145378,080253,830242,35000000000000141,44512,05000058,82288,819253,212190,44758,8157290000000000000000000000000000000000000000000
       Accounts payable 
516,145
559,556
572,808
591,990
649,869
595,233
573,957
585,677
589,511
554,291
580,103
632,276
670,422
639,175
836,722
946,099
970,882
907,696
931,273
950,780
1,040,575
983,159
992,617
985,110
1,030,479
988,047
1,025,599
1,115,750
1,130,197
1,062,220
1,093,167
16,308
1,168,219
1,225,554
1,218,330
634
1,282,316
1,305,549
1,344,600
711
1,766,084
1,675,830
1,680,349
1,785,209
1,743,105
1,641,409
1,599,939
1,834,962
1,820,028
1,788,534
1,817,709
1,799,293
1,902,494
1,753,365
1,833,113
1,971,316
2,121,514
2,453,153
47,020
45,019
2,717,573
2,710,940
45,495
2,920,551
2,892,267
2,619,550
68,135
64,456
59,115
64,732
0
0
0
0
0
0000064,73259,11564,45668,1352,619,5502,892,2672,920,55145,4952,710,9402,717,57345,01947,0202,453,1532,121,5141,971,3161,833,1131,753,3651,902,4941,799,2931,817,7091,788,5341,820,0281,834,9621,599,9391,641,4091,743,1051,785,2091,680,3491,675,8301,766,0847111,344,6001,305,5491,282,3166341,218,3301,225,5541,168,21916,3081,093,1671,062,2201,130,1971,115,7501,025,599988,0471,030,479985,110992,617983,1591,040,575950,780931,273907,696970,882946,099836,722639,175670,422632,276580,103554,291589,511585,677573,957595,233649,869591,990572,808559,556516,145
       Other Current 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
0
0
0
0
0
0
0
-16,308
0
0
0
-634
0
0
-9,834
-711
-8,174
-2,647
-951
1,785,209
1,743,105
-131,630
-194,395
-30,000
1,820,028
-112,260
-73,930
24,197
-12,050
-141,445
0
1,971,316
2,121,514
2,453,153
2,462,370
9,409
2,717,573
2,710,940
2,713,088
2,920,551
2,892,267
-242,350
-99,719
-42,369
-372,145
-492,060
-515,470
-314,170
-560,420
-560,197
2,935,111
2,935,111-560,197-560,420-314,170-515,470-492,060-372,145-42,369-99,719-242,3502,892,2672,920,5512,713,0882,710,9402,717,5739,4092,462,3702,453,1532,121,5141,971,3160-141,445-12,05024,197-73,930-112,2601,820,028-30,000-194,395-131,6301,743,1051,785,209-951-2,647-8,174-711-9,83400-634000-16,3080000000000000000000000000000000
   > Long-term 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
0
0
0
21,755
21,723
21,692
21,660
21,630
0
0
21,529
21,494
21,480
21,443
21,406
70,744
78,492
58,496
58,500
58,813
58,815
58,817
58,817
58,819
58,822
58,823
58,824
58,824
58,823
58,808
68,176
67,633
67,242
68,008
67,416
66,596
66,160
63,860
63,391
63,208
62,752
62,726
200,000
378,080
372,145
65,646
65,214
622,160
509,824
502,323
3,443,811
3,443,811502,323509,824622,16065,21465,646372,145378,080200,00062,72662,75263,20863,39163,86066,16066,59667,41668,00867,24267,63368,17658,80858,82358,82458,82458,82358,82258,81958,81758,81758,81558,81358,50058,49678,49270,74421,40621,44321,48021,49421,5290021,63021,66021,69221,72321,755000000000000000000000000000
       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
58,823
58,808
58,775
58,769
58,762
58,754
58,745
58,735
59,020
58,992
58,963
58,933
58,902
58,870
58,836
58,843
58,872
58,900
0
0
0
0
0
0000058,90058,87258,84358,83658,87058,90258,93358,96358,99259,02058,73558,74558,75458,76258,76958,77558,80858,8230000000000000000000000000000000000000000000000000000
       Capital Lease Obligations Min Short 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
-9,834
0
-8,174
-2,647
-951
-729
-58,815
-131,630
-194,395
-30,000
-58,822
-112,260
-73,930
0
-12,050
-141,445
10,091
9,504
9,069
9,791
9,155
7,861
7,140
4,868
4,428
4,275
3,850
-238,494
-250,028
-372,178
-366,600
-485,314
-509,184
-308,419
-555,000
-555,000
-235,057
-235,057-555,000-555,000-308,419-509,184-485,314-366,600-372,178-250,028-238,4943,8504,2754,4284,8687,1407,8619,1559,7919,0699,50410,091-141,445-12,0500-73,930-112,260-58,822-30,000-194,395-131,630-58,815-729-951-2,647-8,1740-9,83400000000000000000000000000000000000000
       Long-term Liabilities Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8,864
8,480
9,254
8,671
7,861
7,140
4,868
4,428
4,275
3,850
3,856
3,802
5,902
5,545
6,746
0
0
0
0
0
000006,7465,5455,9023,8023,8563,8504,2754,4284,8687,1407,8618,6719,2548,4808,8640000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
77,641
78,325
79,289
76,879
78,159
78,321
80,537
82,289
83,709
83,003
83,406
82,485
81,496
82,959
84,575
88,342
90,604
93,674
95,705
96,990
97,975
101,471
125,343
127,250
129,722
134,139
139,095
142,894
146,972
148,828
152,605
153,311
153,311
163,457
167,232
171,086
175,249
178,427
182,032
182,821
165,933
168,537
169,789
168,785
173,149
178,564
182,140
180,571
183,055
186,344
191,059
196,954
203,949
213,765
281,403
285,728
293,608
305,732
322,003
330,163
329,234
344,391
353,195
359,403
328,505
307,158
344,839
356,872
359,118
357,685
349,402
369,127
371,635
373,226
386,486
386,486373,226371,635369,127349,402357,685359,118356,872344,839307,158328,505359,403353,195344,391329,234330,163322,003305,732293,608285,728281,403213,765203,949196,954191,059186,344183,055180,571182,140178,564173,149168,785169,789168,537165,933182,821182,032178,427175,249171,086167,232163,457153,311153,311152,605148,828146,972142,894139,095134,139129,722127,250125,343101,47197,97596,99095,70593,67490,60488,34284,57582,95981,49682,48583,40683,00383,70982,28980,53778,32178,15976,87979,28978,32577,641
   Common Stock
0
0
0
16,723
0
0
0
17,264
0
0
0
18,023
0
0
0
18,782
0
0
0
19,750
0
0
0
22,258
0
0
21,200
24,167
25,402
25,846
26,551
26,581
27,562
28,824
38,201
13,346
39,447
39,714
40,026
13,434
36,611
37,027
37,738
13,534
37,458
39,337
39,558
13,699
39,942
40,442
40,671
13,775
41,846
42,492
17,049
17,050
17,106
17,120
17,122
17,125
17,190
17,198
17,208
17,213
17,289
17,306
19,987
19,992
20,067
19,915
19,848
19,734
19,777
19,778
19,790
19,79019,77819,77719,73419,84819,91520,06719,99219,98717,30617,28917,21317,20817,19817,19017,12517,12217,12017,10617,05017,04942,49241,84613,77540,67140,44239,94213,69939,55839,33737,45813,53437,73837,02736,61113,43440,02639,71439,44713,34638,20128,82427,56226,58126,55125,84625,40224,16721,2000022,25800019,75000018,78200018,02300017,26400016,723000
   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
178,092
180,650
189,528
204,581
212,163
224,480
233,397
243,638
253,567
260,967
267,128
273,132
280,426
280,540
285,839
0
0
0
0
0
00000285,839280,540280,426273,132267,128260,967253,567243,638233,397224,480212,163204,581189,528180,650178,0920000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
209
0
0
0
1,370
0
0
1,810
1,049
2,285
3,073
2,600
-1,938
-749
-99
22
-1,131
-3,695
-4,617
-5,639
-3,601
-1,326
1,485
3,085
1,936
7,149
9,771
10,543
10,638
-2,956
2,523
566
-4,255
-42,324
-70,405
-102,909
-98,641
-96,307
-100,742
-113,483
-73,655
-74,256
-75,029
-63,424
-63,424-75,029-74,256-73,655-113,483-100,742-96,307-98,641-102,909-70,405-42,324-4,2555662,523-2,95610,63810,5439,7717,1491,9363,0851,485-1,326-3,601-5,639-4,617-3,695-1,13122-99-749-1,9382,6003,0732,2851,0491,810001,3700002090000000000000000000000000000000
   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
28,045
28,676
88,230
88,650
88,703
89,313
89,757
90,237
90,520
91,273
91,783
92,878
92,573
93,129
154,629
155,095
154,818
152,673
0
0
0
0
0
00000152,673154,818155,095154,62993,12992,57392,87891,78391,27390,52090,23789,75789,31388,70388,65088,23028,67628,0450000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders 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
4,853
4,442
1,172
922
-6,638
133,311
0
342
82,184
2,312
1,277
0
85,234
0
0
0
23,882
-749
-99
22
26,040
-3,695
-4,617
-5,639
27,743
-1,326
1,485
88,230
88,650
88,703
89,313
89,757
90,237
90,520
91,273
91,783
92,878
92,573
93,129
154,629
155,095
154,818
152,673
151,875
150,343
150,740
150,857
151,257
151,257150,857150,740150,343151,875152,673154,818155,095154,62993,12992,57392,87891,78391,27390,52090,23789,75789,31388,70388,65088,2301,485-1,32627,743-5,639-4,617-3,69526,04022-99-74923,88200085,23401,2772,31282,1843420133,311-6,6389221,1724,4424,853000000000000000000000000000



5.4. Balance Sheets

Currency in USD. All numbers in thousands.